Financial Report

(As of jeudi, juil 19 2007)

Powershots

ArenaCentre Iced Powershot
Capacity24 000
Ticket Price$32,00


Income

Current Funds$137 201 979
Home Games Remaining39
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$35 693 005
Farm Payroll$1 559 521
Prospect Fees$7 500
Coach$600 000
Games Remaining78
Total Game Expenses$461 708
Projected Expenses$36 013 195
Projected Balance$101 188 784

Salary Commitment

Year: 2006$37 252 526
Year: 2007$18 759 176
Year: 2008$10 304 874
Year: 2009$2 927 000

Pro Payroll

Jaromir Jagr 11 400 000(1)
Alex Tanguay 2 652 000(4)
Olli Jokinen 1 998 000(2)
Dan Hamhuis 1 944 600(1)
Mike Johnson 1 800 000(1)
Chris Phillips 1 771 875(2)
Patrick Marleau 1 609 500(3)
Tomas Holmstrom 1 500 000(2)
Antero Niittymaki 1 397 250(2)
Dmitri Kalinin 1 320 000(3)
Martin Erat 1 177 280(3)
Ladislav Nagy 1 125 000(1)
Tomas Vokoun 1 125 000(3)
Andrei Markov 1 120 000(2)
Daniel Cleary 850 000(3)
Brian Campbell 810 000(3)
Brian Rafalski 720 000(1)
Jonathan Cheechoo 560 000(1)
Johan Franzen 500 000(1)
Ron Hainsey 312 500(1)


Farm Payroll

Wes Walz 228 500(2)
Andrei Zyuzin 164 063(2)
Jeff Tambellini 100 000(1)
Fedor Tyutin 71 162(3)
Jomar Cruz 70 000(4)
Jordin Tootoo 70 000(3)
Tim Gleason 68 040(3)
Danny Markov 65 813(2)
Niklas Hagman 52 800(3)
Rico Fata 45 562(2)
Jean-Sebastien Aubin 44 800(3)
Dan Focht 42 240(2)
Brent Burns 39 690(3)
Ville Nieminen 37 800(3)
Pascal Leclaire 37 500(4)
Cam Barker 37 500(4)
Matt Zultek 36 000(3)
Brooks Orpik 35 802(3)
Steve Eminger 35 000(4)
Sean Bergenheim 32 500(4)
Anthony Stewart 32 500(4)
Matt Elich 31 250(1)
Brett Lysak 31 000(2)
Glen Metropolit 30 000(2)
Brad Ference 30 000(2)
Tyler Bouck 30 000(2)
Olivier Michaud 30 000(4)
Nikita Alexeev 30 000(3)




National

ArenaCentre Corel
Capacity24 000
Ticket Price$38,00


Income

Current Funds$78 535 978
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$39 974 600
Farm Payroll$1 917 130
Prospect Fees$29 250
Coach$600 000
Games Remaining75
Total Game Expenses$518 549
Projected Expenses$38 891 140
Projected Balance$39 644 838

Salary Commitment

Year: 2006$41 891 730
Year: 2007$31 066 730
Year: 2008$11 773 930
Year: 2009$5 126 000

Pro Payroll

Mike Modano 12 100 000(2)
Doug Weight 7 360 000(1)
Joe Thornton 2 516 000(4)
Markus Naslund 1 943 100(2)
Kyle McLaren 1 800 000(4)
Jose Theodore 1 645 500(3)
Miroslav Satan 1 530 000(2)
Dainius Zubrus 1 440 000(3)
Fredrik Modin 1 360 000(3)
Mike VanRyn 1 320 000(1)
Sami Kapanen 1 280 000(3)
Taylor Pyatt 1 230 000(2)
Petr Sykora 1 200 000(1)
Steve Reinprecht 640 000(3)
Tim Thomas 600 000(2)
Andrew Ference 488 000(1)
Keith Carney 397 000(1)
Jeff Carter 375 000(4)
Mike Komisarek 375 000(2)
Shaone Morrisonn 375 000(2)


Farm Payroll

Alexander Mogilny 380 000(2)
Martin Lapointe 235 000(2)
Alexander Perezhogin 100 000(4)
Dan Cloutier 97 200(2)
Ossi Vaananen 75 000(2)
Georges Laraque 72 900(3)
Josef Vasicek 63 750(3)
Yan Stastny 60 000(1)
Alexandre Picard 55 000(3)
Marc-Antoine Pouliot 55 000(2)
Jeff Woywitka 47 500(4)
Nathan Dempsey 45 000(2)
Marcel Goc 45 000(4)
Kyle Wanvig 40 000(4)
Alexander Steen 40 000(4)
Alexei Smirnov 37 500(2)
Martin Grenier 37 500(2)
Chuck Kobasew 37 500(2)
Mark Stuart 37 500(4)
Tomas Malec 37 500(2)
Ari Ahonen 35 000(2)
Drew Stafford 35 000(4)
Ramzi Abid 33 750(2)
Carlo Colaiacovo 33 750(2)
Dan Fritsche 30 780(3)
Blake Sloan 30 000(4)
Petr Taticek 30 000(4)
Petteri Nokelainen 30 000(4)
Jani Rita 30 000(3)
Timofei Shishkanov 30 000(3)




Edge

ArenaBull Center
Capacity21 000
Ticket Price$35,00


Income

Current Funds$51 399 229
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$18 627 820
Farm Payroll$1 572 148
Prospect Fees$56 967
Coach$450 000
Games Remaining74
Total Game Expenses$252 524
Projected Expenses$18 686 746
Projected Balance$32 712 483

Salary Commitment

Year: 2006$20 199 968
Year: 2007$16 438 854
Year: 2008$11 582 420
Year: 2009$621 500

Pro Payroll

David Legwand 2 720 000(3)
Martin Skoula 2 193 750(2)
Tom Preissing 1 815 000(3)
Ruslan Salei 1 750 000(3)
Jan Bulis 1 559 250(1)
Jochen Hecht 1 516 800(3)
Oleg Saprykin 900 000(1)
Vesa Toskala 894 240(3)
Aaron Ward 866 025(2)
Brian Gionta 850 500(3)
Brian Pothier 641 250(3)
Jason Chimera 448 800(2)
Maxime Ouellet 395 955(2)
Jeff Halpern 384 000(4)
Henrik Zetterberg 375 000(2)
Eric Meloche 365 000(2)
Marek Svatos 356 250(3)
Jarret Stoll 337 500(1)
Colin White 202 500(1)
Cory Sarich 56 000(2)


Farm Payroll

Richard Matvichuk 224 850(1)
Patrik Stefan 123 000(1)
Denis Arkhipov 120 000(3)
Jean-Marc Pelletier 96 714(1)
Jan Hrdina 96 000(3)
Jeff Jillson 95 904(2)
Brad Brown 90 000(1)
Scott Parker 84 000(1)
Andy Delmore 81 000(3)
Michal Barinka 80 000(4)
Dmitry Afanasenkov 74 880(3)
Brandon Smith 52 500(1)
Karlis Skrastins 45 000(3)
Rob Schremp 32 500(4)
Matt Keith 32 500(4)
Cody McCormick 32 500(4)
Shane Hnidy 30 800(1)
Jarkko Ruutu 30 000(2)
Ryan Bayda 30 000(1)
Tim Jackman 30 000(1)
Maxim Kondratiev 30 000(4)
Chris Nielsen 30 000(2)
Mike Danton 30 000(4)




Presidents

ArenaCentre White House
Capacity24 000
Ticket Price$35,00


Income

Current Funds$76 706 801
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$38 715 515
Farm Payroll$1 374 527
Prospect Fees$20 750
Coach$550 000
Games Remaining75
Total Game Expenses$495 863
Projected Expenses$37 189 749
Projected Balance$39 517 052

Salary Commitment

Year: 2006$40 090 042
Year: 2007$36 432 032
Year: 2008$31 367 998
Year: 2009$4 078 758

Pro Payroll

Peter Forsberg 13 442 500(3)
Ed Jovanovski 3 480 000(3)
Mike Knuble 3 240 000(3)
Dany Heatley 2 646 800(3)
Adam Foote 2 370 000(2)
Chris Drury 1 638 400(4)
Lubomir Visnovsky 1 625 000(3)
Vincent Lecavalier 1 560 000(1)
Paul Mara 1 200 000(4)
Miikka Kiprusoff 1 050 000(2)
Pascal Dupuis 951 750(1)
Travis Moen 940 500(3)
Radim Vrbata 895 440(3)
David Vyborny 832 000(3)
Sheldon Souray 658 125(2)
Marc Savard 610 000(1)
Paul Stastny 400 000(4)
Dan Boyle 400 000(1)
Ray Emery 400 000(4)
Rick Nash 375 000(2)


Farm Payroll

Ed Belfour 484 509(2)
Scott Mellanby 152 000(3)
Shawn Bates 126 400(2)
Shawn McEachern 125 000(4)
Trevor Letowski 78 000(4)
Marcus Nilson 73 008(4)
Mike Weaver 68 760(1)
Stefan Ruzicka 52 750(4)
Josh Holden 49 600(4)
Brad Moran 37 500(1)
Sebastien Caron 35 000(3)
Arron Asham 32 000(4)
Ray Giroux 30 000(4)
Ross Lupaschuk 30 000(1)




Navy Seals

ArenaFrisco Center
Capacity24 000
Ticket Price$32,00


Income

Current Funds$93 362 481
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$23 245 430
Farm Payroll$1 289 030
Prospect Fees$43 737
Coach$400 000
Games Remaining82
Total Game Expenses$304 612
Projected Expenses$24 978 197
Projected Balance$68 384 284

Salary Commitment

Year: 2006$24 534 460
Year: 2007$23 036 760
Year: 2008$14 521 760
Year: 2009$4 657 370

Pro Payroll

Vyacheslav Kozlov 7 610 000(2)
Simon Gagne 2 496 000(4)
Joni Pitkanen 2 492 000(3)
Nathan Horton 1 400 400(3)
Eric Staal 1 378 800(3)
Kari Lehtonen 1 085 400(3)
Sidney Crosby 850 000(3)
Thomas Vanek 700 000(3)
Sean Avery 648 000(2)
Filip Kuba 618 750(4)
Milan Michalek 541 080(3)
Mikael Samuelsson 450 000(1)
Dion Phaneuf 400 000(4)
Anze Kopitar 400 000(4)
Michal Rozsival 400 000(3)
Brent Johnson 400 000(3)
Ryan Getzlaf 375 000(4)
Dennis Wideman 350 000(1)
Kevin Bieksa 350 000(1)
Adam Hall 300 000(3)


Farm Payroll

Tim Connolly 221 400(3)
Rostislav Klesla 102 000(4)
Ladislav Smid 87 500(4)
Shane Endicott 77 000(2)
Milan Jurcina 72 500(4)
Hannu Toivonen 64 598(3)
Rostislav Olesz 60 000(4)
Ryan Craig 55 000(2)
Andrew Peters 48 000(1)
Scott Nichol 48 000(1)
Stephen Weiss 47 500(2)
Andrei Kostitsyn 45 620(4)
Chris Dingman 43 200(1)
Jeff Taffe 40 000(2)
David Leneveu 39 500(1)
Lukas Krajicek 38 000(1)
Steve McCarthy 37 500(2)
Ronald Petrovicky 36 000(1)
Danny Richmond 35 000(1)
Denis Grebeshkov 30 713(3)
Andre Roy 30 000(1)
Dan Hinote 30 000(1)




Snowkings

ArenaCentre Humpty Dumpty
Capacity24 000
Ticket Price$32,00


Income

Current Funds$55 810 148
Home Games Remaining31
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$23 146 320
Farm Payroll$1 693 969
Prospect Fees$31 250
Coach$550 000
Games Remaining59
Total Game Expenses$310 019
Projected Expenses$18 291 107
Projected Balance$37 519 041

Salary Commitment

Year: 2006$24 840 289
Year: 2007$14 544 456
Year: 2008$12 214 206
Year: 2009$872 350

Pro Payroll

Daniel Alfredsson 5 400 000(1)
Michael Ryder 2 760 336(3)
Tuomo Ruutu 2 593 920(3)
Michael Nylander 1 680 000(3)
Martin Havlat 1 320 000(2)
Paul Martin 1 251 200(3)
Ryan Malone 1 246 464(1)
Jean-Sebastien Giguere1 180 000(3)
Daniel Briere 1 120 500(1)
Kimmo Timonen 720 000(3)
Vaclav Prospal 562 500(1)
Jason Labarbera 480 000(1)
Jaroslav Modry 480 000(3)
Michael Cammalleri 375 000(2)
Dustin Brown 356 400(3)
Mark Streit 350 000(1)
Jason Pominville 350 000(4)
Ryan Suter 350 000(1)
Antti Laaksonen 320 000(2)
Kurtis Foster 250 000(4)


Farm Payroll

Peter Bondra 396 307(1)
Stu Barnes 140 000(3)
Karel Rachunek 120 000(2)
Aki Berg 90 000(3)
Zdenek Blatny 72 960(1)
Antti Miettinen 60 000(3)
Jared Aulin 50 000(4)
Ben Clymer 48 600(1)
Kyle Wellwood 42 350(4)
Kristopher Letang 40 000(4)
Jimmy Howard 39 500(1)
Nils Ekman 39 000(2)
Bruno St-Jacques 36 000(1)
Jaroslav Svoboda 35 000(1)
Chris Campoli 35 000(1)
Alexei Semenov 33 750(2)
Stanislav Chistov 32 500(4)
Michael Zigomanis 32 500(2)
Scottie Upshall 32 500(4)
Stephane Veilleux 32 000(1)
Jimmie Olvestad 31 002(1)
Ales Pisa 30 000(1)
Martin Samuelsson 30 000(4)
Allan Rourke 30 000(2)
Fedor Fedorov 30 000(4)
Mike Grier 30 000(3)
Mark Popovic 30 000(2)
Zdenek Kutlak 30 000(1)
Bryan Marchment 30 000(2)
Lars Jonsson 15 000(4)




Predators

ArenaMadison Square Garden
Capacity24 000
Ticket Price$40,00


Income

Current Funds$83 075 649
Home Games Remaining35
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$39 267 725
Farm Payroll$1 487 001
Prospect Fees$28 000
Coach$600 000
Games Remaining71
Total Game Expenses$504 667
Projected Expenses$35 831 385
Projected Balance$47 244 264

Salary Commitment

Year: 2006$40 754 726
Year: 2007$26 560 388
Year: 2008$9 045 263
Year: 2009$282 288

Pro Payroll

Martin Brodeur 9 562 500(1)
Derian Hatcher 6 647 000(2)
Nicklas Lidstrom 4 739 600(3)
Chris Pronger 2 300 000(3)
Zdeno Chara 1 859 375(2)
Jarome Iginla 1 593 750(2)
Adrian Aucoin 1 558 000(1)
Pavol Demitra 1 294 125(1)
Todd White 1 200 000(2)
Mike Rathje 1 134 000(2)
Robert Lang 1 120 000(1)
Brad Richards 960 000(2)
Alex Ovechkin 850 000(2)
Todd Marchant 840 000(3)
Kirk Maltby 825 000(2)
Martin St-Louis 640 000(2)
Sergei Brylin 609 375(3)
Chris Simon 600 000(2)
Ryan Miller 560 000(2)
Jason Spezza 375 000(2)


Farm Payroll

Michael Peca 385 000(1)
Steve Ott 60 000(2)
Cale Hulse 52 500(4)
Brad Isbister 51 000(4)
Tomas Fleischmann 50 000(3)
Jim Slater 50 000(2)
Mike Green 50 000(2)
Jeremy Colliton 50 000(2)
Dave Andreychuk 48 000(1)
Patrick Sharp 46 000(2)
Andreas Lilja 45 000(4)
Michal Handzus 42 000(3)
Jon Klemm 38 813(1)
Nolan Pratt 37 900(1)
Cam Ward 37 500(4)
John Erskine 36 288(4)
Konstantin Koltsov 32 000(3)
Anton Babchuk 30 000(3)
Daniel Paille 30 000(4)
Matt Walker 30 000(4)
Mike Ricci 30 000(1)
Jamie McLennan 30 000(1)
Tomas Surovy 30 000(3)
Niclas Wallin 30 000(3)
Jiri Hudler 30 000(3)
Doug Lynch 30 000(3)
Glen Wesley 30 000(1)
Niklas Sundstrom 30 000(1)
Peter Sejna 30 000(1)
Michal Sivek 15 000(2)




Blast

ArenaDX Palace
Capacity24 000
Ticket Price$35,00


Income

Current Funds$45 469 783
Home Games Remaining32
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$42 672 350
Farm Payroll$1 113 528
Prospect Fees$18 000
Coach$850 000
Games Remaining63
Total Game Expenses$544 559
Projected Expenses$34 307 248
Projected Balance$11 162 535

Salary Commitment

Year: 2006$43 785 878
Year: 2007$32 117 330
Year: 2008$23 250 830
Year: 2009$14 721 773

Pro Payroll

Paul Kariya 11 200 000(4)
Alexei Kovalev 4 454 000(1)
Bill Guerin 3 867 500(1)
Teppo Numminen 3 500 000(2)
Ilya Kovalchuk 2 877 420(3)
Pierre Turgeon 2 000 500(2)
Saku Koivu 1 800 000(3)
Bobby Holik 1 777 957(3)
Brendan Morrison 1 680 000(1)
David Aebischer 1 606 500(4)
Glen Murray 1 530 000(2)
Bryan Berard 987 200(3)
Mike York 960 000(1)
Craig Rivet 843 750(4)
Anders Eriksson 756 000(2)
Brad Lukowich 641 523(4)
Kim Johnsson 640 000(2)
Bates Battaglia 600 000(3)
Johan Hedberg 600 000(1)
Ville Peltonen 350 000(4)


Farm Payroll

Dallas Drake 320 000(2)
Milan Kraft 113 125(3)
Stefan Liv 68 648(1)
Branko Radivojevic 68 550(3)
Jason Podollan 60 000(2)
Frederick Meyer 60 000(2)
Adam Munro 58 055(3)
Wade Belak 50 625(3)
Serge Aubin 50 625(3)
Corey Crawford 50 000(4)
Mark Eaton 45 000(3)
Bryce Lampman 40 500(3)
Eric Beaudoin 38 400(1)
Nolan Baumgartner 30 000(3)
Clarke MacArthur 30 000(4)
Karl Stewart 30 000(3)




Royals

ArenaKing Center
Capacity20 000
Ticket Price$36,00


Income

Current Funds$51 202 856
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$19 776 090
Farm Payroll$2 802 042
Prospect Fees$0 000
Coach$600 000
Games Remaining82
Total Game Expenses$282 660
Projected Expenses$23 178 132
Projected Balance$28 024 724

Salary Commitment

Year: 2006$22 578 132
Year: 2007$18 116 227
Year: 2008$11 594 617
Year: 2009$1 790 200

Pro Payroll

Joseph Corvo 2 880 000(2)
Scott Hartnell 2 400 000(3)
Nikolai Zherdev 2 173 440(3)
Jozef Stumpel 1 600 000(3)
Marc Denis 1 280 000(3)
John Madden 1 200 000(3)
Maxim Afinogenov 1 125 000(1)
Chris Mason 1 040 000(2)
Frantisek Kaberle 864 000(2)
Andrew Brunette 787 500(2)
Mikko Koivu 656 200(4)
P.J. Axelsson 573 750(1)
Lee Stempniak 500 000(1)
Dustin Penner 500 000(2)
Philippe Boucher 400 000(3)
Mike Richards 393 600(4)
Duncan Keith 375 000(4)
Brent Seabrook 350 000(1)
Paul Ranger 350 000(1)
Boyd Gordon 327 600(3)


Farm Payroll

Chris Chelios 688 750(1)
Mariusz Czerkawski 237 500(2)
Nathan Paetsch 194 900(4)
Darius Kasparaitis 150 000(3)
Pavel Brendl 135 000(1)
Grant Marshall 109 350(1)
Jay Pandolfo 105 249(3)
Jakub Cutta 87 750(1)
John Grahame 82 013(1)
Stephane Yelle 81 068(1)
Todd Fedoruk 75 000(1)
Mathieu Dandenault 75 000(4)
Jani Hurme 70 850(1)
Branislav Mezei 67 500(2)
Denis Shvidki 60 050(2)
Brett Mclean 60 000(1)
Andrew Hutchinson 57 600(3)
Eric Perrin 47 560(2)
Chris Neil 46 875(1)
Pavel Vorobiev 44 550(3)
Eric Boguniecki 40 000(1)
Ivan Majesky 37 500(2)
Marcel Hossa 35 978(3)
Jean-Philippe Cote 35 000(1)
Nigel Dawes 33 000(4)
Guillaume Latendresse 32 500(4)
Miroslav Zalesak 31 250(1)
Brian Sutherby 30 000(3)
Jakub Klepis 30 000(4)
Jeff Heerema 20 250(1)




Wild

ArenaTX Center
Capacity23 000
Ticket Price$40,00


Income

Current Funds$118 189 449
Home Games Remaining38
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$41 028 350
Farm Payroll$871 783
Prospect Fees$1 500
Coach$500 000
Games Remaining77
Total Game Expenses$517 093
Projected Expenses$39 816 168
Projected Balance$78 373 281

Salary Commitment

Year: 2006$41 900 133
Year: 2007$21 945 513
Year: 2008$10 381 763
Year: 2009$3 454 313

Pro Payroll

Eric Lindros 9 005 000(2)
Gary Roberts 6 000 000(1)
Joe Nieuwendyk 4 750 000(1)
Sergei Gonchar 3 421 250(1)
Todd Bertuzzi 3 123 750(1)
Kristian Huselius 2 208 000(3)
Eric Brewer 1 894 400(1)
Daymond Langkow 1 800 000(4)
Roberto Luongo 1 560 000(2)
Derek Roy 1 130 850(3)
Ryan Smyth 1 080 000(3)
Kevin Weekes 960 000(3)
Jamie Langenbrunner 720 000(3)
Barret Jackman 642 600(1)
Tyler Arnason 640 000(4)
Robyn Regehr 600 000(3)
Ryan Whitney 400 000(4)
Trent Hunter 400 000(2)
Corey Perry 375 000(4)
Christian Backman 317 500(2)


Farm Payroll

Jason Allison 144 000(4)
Jiri Fischer 131 250(2)
Nick Boynton 90 000(2)
Brent Krahn 75 000(3)
Ethan Moreau 73 600(3)
Gilbert Brule 50 000(1)
Alexander Svitov 50 000(3)
Ray Schultz 41 875(4)
Yann Danis 39 500(1)
Steve Montador 33 120(1)
Richard Park 30 000(2)
Garth Murray 30 000(3)
Rastislav Stana 30 000(2)
Eric Fehr 30 000(4)
Travis Brigley 23 438(4)




Dynamos

ArenaCentre Bud Ice
Capacity24 000
Ticket Price$32,00


Income

Current Funds$91 252 724
Home Games Remaining38
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$38 036 599
Farm Payroll$1 613 841
Prospect Fees$0 000
Coach$800 000
Games Remaining77
Total Game Expenses$493 298
Projected Expenses$37 983 950
Projected Balance$53 268 774

Salary Commitment

Year: 2006$39 650 440
Year: 2007$28 764 173
Year: 2008$15 767 783
Year: 2009$7 728 500

Pro Payroll

Curtis Joseph 7 820 000(2)
Mats Sundin 6 800 000(4)
Nikolai Khabibulin 3 179 000(2)
Jere Lehtinen 2 624 299(1)
Viktor Kozlov 2 280 000(1)
Sean Hill 2 100 000(3)
J.P. Dumont 1 890 000(3)
Brad Stuart 1 560 000(1)
Yanic Perreault 1 500 000(3)
Tom Poti 1 320 000(1)
Bryan Allen 1 080 000(1)
Mike Fisher 900 000(1)
Steve Sullivan 896 000(4)
Patrik Elias 840 000(2)
Shawn Horcoff 840 000(3)
Niclas Havelid 637 500(3)
Tomas Kaberle 576 000(1)
Brian Willsie 510 300(2)
Radovan Somik 400 000(2)
Jason Blake 283 500(1)


Farm Payroll

Sean Burke 160 000(3)
Andrew Cassels 150 000(3)
Kris Draper 135 000(2)
David Tanabe 132 833(3)
Jussi Markkanen 131 700(3)
Manny Malhotra 117 000(3)
Jason Woolley 100 000(3)
Marty Reasoner 90 000(3)
Mattias Timander 88 594(1)
Josh Langfeld 81 000(3)
Mark Smith 72 090(2)
Karel Pilar 53 500(1)
Brad Tapper 47 250(3)
Darren McCarty 40 000(2)
Maxime Talbot 32 500(4)
Martin Prusek 32 000(3)
Mikael Tellqvist 30 375(1)
Michael Rupp 30 000(3)
Sean Brown 30 000(1)
Maxim Kuznetsov 30 000(1)
Justin Kurtz 30 000(1)




Crusaders

ArenaArena Caesar
Capacity24 000
Ticket Price$30,00


Income

Current Funds$84 783 592
Home Games Remaining33
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$36 317 620
Farm Payroll$1 796 541
Prospect Fees$21 812
Coach$850 000
Games Remaining65
Total Game Expenses$475 439
Projected Expenses$30 903 515
Projected Balance$53 880 077

Salary Commitment

Year: 2006$38 714 161
Year: 2007$25 637 721
Year: 2008$23 396 720
Year: 2009$1 243 500

Pro Payroll

Tony Amonte 7 600 000(1)
Teemu Selanne 3 895 000(3)
Jason Arnott 3 686 400(3)
Ken Klee 3 600 000(3)
Jeff Friesen 3 200 000(1)
Brent Sopel 3 099 200(3)
Jeff O'Neill 2 160 000(3)
Matt Cullen 1 620 000(3)
Chad Kilger 1 434 380(3)
Vitaly Vishnevski 1 026 000(2)
Jaroslav Spacek 1 012 500(4)
Ray Whitney 840 000(1)
Jamal Mayers 660 000(3)
Marty Turco 637 500(2)
Scott Gomez 600 000(1)
Brendan Witt 564 000(3)
Cristobal Huet 350 000(1)
Hal Gill 332 640(3)
Anton Volchenkov 300 000(3)
Mike Sillinger 300 000(2)


Farm Payroll

Greg deVries 248 100(3)
Cory Cross 175 000(1)
Dick Tarnstrom 158 880(1)
Rob Dimaio 150 000(3)
Greg Johnson 148 500(3)
Samuel Pahlsson 101 250(3)
Oleg Tverdovsky 90 000(3)
Mike Dunham 62 500(2)
Brad Larsen 60 001(2)
Marc Chouinard 60 000(2)
Mike Leclerc 54 000(1)
Jeff Schultz 37 500(4)
Dan McGillis 36 000(4)
Vitaly Kolesnik 35 000(2)
Derrick Walser 34 560(1)
Jamie Heward 34 000(1)
Riku Hahl 33 750(3)
Petr Tenkrat 32 500(4)
Blake Comeau 32 500(4)
Ben Eager 32 500(4)
Duvie Westcott 30 000(1)
Tyler Wright 30 000(2)
Jason King 30 000(4)
Colton Orr 30 000(3)
Gordie Dwyer 30 000(2)
Jonas Johansson 30 000(4)




Falcons

ArenaCentre Delirium
Capacity23 500
Ticket Price$32,00


Income

Current Funds$139 456 429
Home Games Remaining39
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$38 486 225
Farm Payroll$1 436 687
Prospect Fees$30 925
Coach$500 000
Games Remaining78
Total Game Expenses$493 339
Projected Expenses$38 480 479
Projected Balance$100 975 950

Salary Commitment

Year: 2006$39 922 912
Year: 2007$25 285 437
Year: 2008$20 792 037
Year: 2009$3 644 520

Pro Payroll

Mathieu Schneider 13 300 000(1)
Keith Tkachuk 7 616 000(3)
Marian Gaborik 2 912 000(3)
Henrik Sedin 1 920 000(2)
Patrice Bergeron 1 839 600(3)
John-Michael Liles 1 813 320(3)
Erik Cole 1 579 520(4)
Nik Antropov 1 170 000(4)
Alexander Semin 1 035 435(3)
Willie Mitchell 1 033 850(3)
Kyle Calder 864 000(2)
Garnet Exelby 650 000(2)
Andrej Meszaros 400 000(4)
Henrik Lundqvist 395 000(1)
Peter Budaj 395 000(1)
Alexander Frolov 375 000(2)
Keith Ballard 350 000(1)
Fernando Pisani 337 500(2)
Ales Kotalik 300 000(3)
Shea Weber 200 000(4)


Farm Payroll

Phil Sauve 112 978(3)
Oleg Kvasha 106 140(3)
Igor Knyazev 86 400(1)
Trevor Daley 81 000(3)
Mika Noronen 80 000(2)
Aaron Johnson 77 384(3)
Fredrik Sjostrom 66 815(3)
Kristian Kudroc 65 580(1)
Aleksander Suglobov 65 000(4)
Julien Vauclair 61 494(3)
Robert Esche 60 000(2)
Vojtech Polak 60 000(3)
Rickard Wallin 52 500(4)
Eric Belanger 48 400(2)
Brian Finley 47 250(2)
Alex Henry 45 495(1)
Dennis Seidenberg 40 000(2)
Thomas Pock 40 000(4)
Andy Chiodo 37 500(4)
Mattias Weinhandl 37 500(2)
Jack Johnson 37 500(4)
Vernon Fiddler 33 750(2)
Benoit Pouliot 32 500(4)
Brooks Laich 31 500(3)
Valtteri Filppula 30 000(4)




Flames

ArenaColisée Actum Imago
Capacity24 000
Ticket Price$35,00


Income

Current Funds$83 107 231
Home Games Remaining31
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$39 765 881
Farm Payroll$1 033 058
Prospect Fees$17 975
Coach$600 000
Games Remaining62
Total Game Expenses$505 084
Projected Expenses$31 315 228
Projected Balance$51 792 003

Salary Commitment

Year: 2006$40 798 939
Year: 2007$29 137 969
Year: 2008$27 676 531
Year: 2009$4 429 200

Pro Payroll

Mark Recchi 7 063 251(3)
Joe Sakic 6 650 000(1)
Scott Niedermayer 4 080 000(3)
Cory Stillman 3 825 000(3)
Marian Hossa 2 176 000(3)
Wade Redden 2 167 500(3)
Milan Hejduk 1 876 800(4)
Brian Rolston 1 740 000(1)
Ian Laperriere 1 406 250(1)
Martin Biron 1 200 000(1)
Bryan McCabe 1 147 500(4)
Craig Conroy 1 134 000(4)
Marc-Andre Fleury 1 099 980(3)
Martin Straka 1 024 000(2)
Peter Schaefer 843 750(3)
Christian Ehrhoff 648 000(3)
Brad Boyes 635 850(3)
Marek Malik 400 000(1)
Scott Hannan 348 000(3)
Darcy Hordichuk 300 000(3)


Farm Payroll

Matthew Barnaby 136 688(2)
Jason York 100 000(1)
Dave Scatchard 86 650(4)
Travis Green 80 000(2)
Denis Gauthier 78 000(4)
Nolan Yonkman 69 720(1)
Robert Nilsson 50 000(2)
Keith Yandle 37 500(4)
Marek Schwarz 37 500(4)
Danny Syvret 35 000(1)
Igor Radulov 33 750(2)
Mark Hartigan 32 000(2)
Noah Welch 31 250(4)
Dale Purinton 30 000(2)
Jody Shelley 30 000(2)
Martin Gerber 30 000(1)
Nathan Perrott 30 000(2)
Andy Hilbert 30 000(3)
Brad Fast 30 000(3)
Drake Berehowsky 30 000(1)
Jozef Balej 15 000(2)




Leafs

ArenaAir Canada Center
Capacity24 000
Ticket Price$30,00


Income

Current Funds$43 760 683
Home Games Remaining35
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$43 334 375
Farm Payroll$681 575
Prospect Fees$30 312
Coach$550 000
Games Remaining69
Total Game Expenses$543 857
Projected Expenses$37 526 123
Projected Balance$6 234 560

Salary Commitment

Year: 2006$44 015 950
Year: 2007$21 657 699
Year: 2008$15 101 974
Year: 2009$7 065 000

Pro Payroll

Rob Blake 9 103 500(1)
Jeremy Roenick 6 175 000(3)
John LeClair 5 700 001(1)
Mattias Ohlund 4 600 000(4)
Radek Bonk 3 540 000(1)
Marco Sturm 1 920 000(2)
Andy Sutton 1 680 000(1)
Mark Bell 1 350 000(2)
Steve Rucchin 1 344 000(4)
Matt Pettinger 1 091 974(3)
Jason Smith 960 000(4)
Radek Dvorak 870 000(2)
Jason Ward 840 000(1)
Evgeni Nabokov 760 000(2)
Valeri Bure 742 400(2)
Ruslan Fedotenko 680 000(3)
Manny Fernandez 650 000(1)
Richard Jackman 640 000(1)
Jim Vandermeer 375 000(2)
Matthew Stajan 312 500(2)


Farm Payroll

Mathieu Biron 114 750(1)
Barry Brust 100 000(4)
Jan Hlavac 90 000(3)
Lance Ward 64 125(2)
Vaclav Varada 56 700(2)
Gregory Campbell 37 500(2)
Rob Davison 33 750(2)
Tomas Kurka 33 750(2)
Alexandre Giroux 31 000(4)
Dave Steckel 30 000(4)
Petr Schastlivy 30 000(1)
Curtis Cruickshank 30 000(1)
Alexander Korolyuk 30 000(1)




Canadiens

ArenaCentre Bell
Capacity24 000
Ticket Price$35,00


Income

Current Funds$88 069 063
Home Games Remaining38
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$18 637 900
Farm Payroll$2 096 896
Prospect Fees$68 500
Coach$350 000
Games Remaining76
Total Game Expenses$257 967
Projected Expenses$19 605 494
Projected Balance$68 463 569

Salary Commitment

Year: 2006$20 734 796
Year: 2007$18 424 738
Year: 2008$10 696 088
Year: 2009$438 000

Pro Payroll

Chris Osgood 5 985 000(3)
Mattias Norstrom 3 610 000(2)
Antoine Vermette 1 000 000(2)
Sean O'Donnell 1 000 000(3)
Jason Williams 932 400(2)
Chris Kunitz 600 000(2)
Daniel Tjarnqvist 562 500(3)
Johan Holmqvist 540 000(1)
Michel Ouellet 500 000(3)
Alexei Ponikarovsky 483 000(3)
Tony Salmelainen 400 000(3)
Petr Cajanek 400 000(2)
Zbynek Michalek 400 000(2)
Alexandre Daigle 375 000(2)
Christoph Schubert 350 000(1)
Andrew Alberts 300 000(4)
Christopher Higgins 300 000(3)
Tom Kostopoulos 300 000(1)
Tomas Plekanec 300 000(3)
Paul Gaustad 300 000(2)


Farm Payroll

Petr Nedved 433 250(1)
Alexei Zhamnov 170 000(1)
Dan Ellis 125 000(3)
Krystofer Kolanos 125 000(3)
David Hale 95 000(1)
Nick Schultz 81 120(1)
Byron Ritchie 77 440(1)
Matt Ellison 67 500(3)
Konstantin Pushkarev 60 000(3)
Sergei Zinovjev 60 000(3)
Libor Pivko 60 000(3)
Norm Milley 60 000(3)
Dominic Moore 60 000(1)
Tomas Kopecky 50 000(3)
Eric Cairns 47 588(3)
Jason Bacashihua 47 250(2)
Chris Taylor 45 000(1)
Brandon Reid 42 500(3)
Lasse Pirjeta 40 500(4)
Josh Harding 37 500(4)
Matt Greene 35 000(1)
Simon Gamache 34 000(2)
Patrick Boileau 31 760(1)
Jean-Francois Fortin 31 488(1)
Christian Berglund 30 000(1)
Brad Leeb 30 000(1)
Braydon Coburn 30 000(4)
Jordan Krestanovich 30 000(3)
Nolan Schaefer 30 000(2)
Tuomas Pihlman 30 000(4)




Dragons

ArenaLa Tanière
Capacity24 000
Ticket Price$38,00


Income

Current Funds$59 428 277
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$26 542 065
Farm Payroll$1 042 105
Prospect Fees$36 222
Coach$600 000
Games Remaining82
Total Game Expenses$344 151
Projected Expenses$28 220 392
Projected Balance$31 207 885

Salary Commitment

Year: 2006$27 584 170
Year: 2007$22 870 955
Year: 2008$15 158 455
Year: 2009$3 532 500

Pro Payroll

Owen Nolan 9 500 000(3)
Sergei Samsonov 2 590 015(1)
Daniel Sedin 1 800 000(2)
Joffrey Lupul 1 715 750(3)
Mike Ribeiro 1 620 000(4)
Brenden Morrow 1 280 000(2)
Randy Robitaille 1 025 000(4)
Derek Armstrong 1 000 000(1)
Patrick Eaves 850 000(2)
Mathieu Garon 750 000(2)
Stephane Robidas 735 000(2)
Zach Parise 700 000(2)
Marc-Andre Bergeron 500 000(4)
Ales Hemsky 400 000(2)
Henrik Tallinder 388 800(1)
Jay Bouwmeester 375 000(2)
Pierre-Marc Bouchard 375 000(2)
Jordan Leopold 337 500(2)
Ilya Bryzgalov 300 000(3)
Francois Beauchemin 300 000(1)


Farm Payroll

Jon Sim 102 500(1)
Arturs Irbe 100 000(1)
Travis Roche 80 000(1)
Robert Dome 54 400(1)
Raffi Torres 42 705(3)
Derek Mackenzie 40 000(2)
Jim Fahey 40 000(2)
Alyn McCauley 37 500(1)
Kenny Jonsson 37 500(4)
Steve Gainey 37 500(3)
Luc Bourdon 37 500(4)
Michael Blunden 37 500(4)
Andrew Ladd 32 500(4)
Duncan Milroy 32 500(4)
Boyd Devereaux 30 000(4)
Eric Nystrom 30 000(4)
Ryan Kesler 30 000(3)
Toby Petersen 30 000(4)
Bryan Muir 30 000(4)
Mikael Holmqvist 30 000(4)
Jeff Hamilton 30 000(4)
Lee Goren 30 000(2)
Jocelyn Thibault 30 000(1)
Evgeny Korolev 30 000(4)
Peter Sarno 30 000(1)




Nordiques

ArenaLe Colisée de Québec
Capacity22 000
Ticket Price$45,00


Income

Current Funds$31 444 390
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$32 718 140
Farm Payroll$2 491 867
Prospect Fees$47 275
Coach$800 000
Games Remaining72
Total Game Expenses$439 723
Projected Expenses$31 660 052
Projected Balance-$215 662

Salary Commitment

Year: 2006$35 210 007
Year: 2007$24 537 767
Year: 2008$15 386 805
Year: 2009$1 442 624

Pro Payroll

Geoff Sanderson 6 212 240(1)
Bryan Smolinski 4 940 000(3)
Bret Hedican 3 750 000(2)
Dwayne Roloson 3 420 000(3)
Marek Zidlicky 2 196 000(1)
Pavel Datsyuk 1 676 800(2)
Dominik Hasek 1 600 000(3)
Sami Salo 1 275 000(3)
Matthew Lombardi 1 072 500(2)
Toni Lydman 960 000(2)
Wojtek Wolski 900 000(4)
Colby Armstrong 850 000(2)
Chris Clark 705 600(1)
Chris Kelly 600 000(1)
Petr Prucha 600 000(3)
Rene Bourque 550 000(3)
Andy McDonald 450 000(3)
Matthew Carle 350 000(1)
Brandon Bochenski 310 000(4)
Brett Clark 300 000(3)


Farm Payroll

Rob Niedermayer 460 800(3)
Patrice Brisebois 228 000(2)
Patrick Lalime 217 600(2)
Craig Anderson 125 000(3)
Trevor Linden 120 000(1)
Greg Mauldin 95 000(2)
Wayne Primeau 86 400(1)
Shean Donovan 86 063(2)
Pierre Hedin 85 000(2)
Tomas Kloucek 82 500(1)
Vladimir Orszagh 70 000(1)
Matt Murley 65 124(4)
Niklas Kronwall 61 381(3)
Jed Ortmeyer 60 000(1)
Tony Martensson 60 000(3)
Pat Rissmiller 60 000(1)
Curtis Sanford 52 500(2)
Adam Mair 52 000(3)
Ryan Potulny 50 000(3)
Nicholas Dimitrakos 40 000(2)
Pekka Rinne 39 500(1)
Kurt Sauer 37 500(2)
Kevin Klein 37 500(4)
R.J. Umberger 35 000(4)
Jarkko Immonen 32 500(4)
David Backes 32 500(4)
Ty Conklin 30 000(1)
Craig Adams 30 000(1)
Andrej Nedorost 30 000(1)
Rob Globke 30 000(4)




Oceanic

ArenaNike Garden
Capacity24 000
Ticket Price$40,00


Income

Current Funds$35 744 270
Home Games Remaining38
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$46 239 861
Farm Payroll$1 189 594
Prospect Fees$29 885
Coach$650 000
Games Remaining77
Total Game Expenses$586 699
Projected Expenses$45 175 844
Projected Balance-$9 431 574

Salary Commitment

Year: 2006$47 429 455
Year: 2007$40 645 463
Year: 2008$25 189 513
Year: 2009$6 429 810

Pro Payroll

Brendan Shanahan 6 893 201(3)
Alexei Yashin 6 310 400(3)
Sergei Zubov 4 380 000(2)
Rod Brind'Amour 4 000 000(1)
Roman Hamrlik 3 135 000(2)
Martin Gelinas 3 000 000(2)
Shane Doan 2 560 000(4)
Alexei Zhitnik 2 400 000(4)
Derek Morris 2 240 000(3)
Justin Williams 1 612 500(1)
Darryl Sydor 1 500 000(3)
Rick DiPietro 1 350 000(2)
Dean McAmmond 1 321 310(4)
Mike Comrie 1 281 250(2)
Anson Carter 900 000(2)
Richard Zednik 780 000(3)
Mark Parrish 700 000(1)
Darcy Tucker 675 000(2)
Pavel Kubina 669 600(3)
Andrew Raycroft 531 600(2)


Farm Payroll

Aleksey Morozov 194 500(3)
Bryce Salvador 162 600(2)
Yutaka Fukufuji 148 500(4)
Jay McKee 102 000(1)
Aaron Miller 100 000(1)
Jamie Storr 60 001(3)
Todd Harvey 60 001(3)
Jeff Shantz 60 000(1)
Michal Grosek 60 000(1)
Tomas Zizka 60 000(1)
Steve Staios 59 492(1)
Juraj Kolnik 52 000(3)
Tie Domi 40 500(2)
Rem Murray 30 000(1)




Canucks

ArenaCentre Videotron
Capacity20 000
Ticket Price$32,00


Income

Current Funds$12 432 902
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$30 331 373
Farm Payroll$1 438 713
Prospect Fees$50 837
Coach$1 000 000
Games Remaining82
Total Game Expenses$400 255
Projected Expenses$32 820 923
Projected Balance-$20 388 021

Salary Commitment

Year: 2006$31 770 086
Year: 2007$28 356 515
Year: 2008$25 029 615
Year: 2009$8 068 505

Pro Payroll

Sergei Fedorov 9 975 048(3)
Martin Rucinsky 4 940 005(4)
Chris Gratton 2 430 000(3)
Janne Niinimaa 2 176 000(4)
Olaf Kolzig 1 496 000(3)
Rhett Warrener 900 000(2)
Eric Daze 896 000(2)
Scott Walker 860 000(1)
Manny Legace 800 000(2)
Matt Cooke 787 500(3)
Josef Melichar 750 000(3)
Steve Begin 665 820(1)
Jussi Jokinen 650 000(3)
Mike Commodore 600 000(1)
Erik Christensen 600 000(3)
Travis Zajac 500 000(4)
Steve Bernier 375 000(4)
Alexandre Picard (d) 350 000(1)
Francis Bouillon 300 000(1)
Sandis Ozolinsh 280 000(2)


Farm Payroll

Brian Boucher 202 500(1)
Jiri Slegr 114 001(1)
Jason Wiemer 102 400(2)
Scott Thornton 100 000(1)
Deron Quint 100 000(2)
Curtis Brown 96 000(2)
Daniel Corso 75 000(3)
Yannick Tremblay 60 000(1)
Donald Brashear 56 250(1)
Ivan Huml 46 500(3)
Niko Kapanen 45 000(4)
Eric Nickulas 45 000(3)
Martin Cibak 41 958(3)
Alex Auld 40 000(2)
Pavel Trnka 40 000(1)
Robert Schnabel 40 000(2)
Jamie Lundmark 37 500(2)
Reinhard Divis 35 000(1)
Mark Mowers 35 000(2)
Matthew Spiller 34 104(3)
Kamil Kreps 32 500(4)
Barrett Heisten 30 000(3)
Jean-Pierre Vigier 30 000(1)