Financial Report

(As of Monday, May 21 2007)

Anaheim

ArenaArrowhead Pond
Capacity20,674
Ticket Price$46.00


Income

Current Funds$64,175,866

Expenses

Pro Payroll$44,787,500
Farm Payroll$903,650
Prospect Fees$70,500
Coach$1,089,000
Games Remaining64
Total Game Expenses$571,349
Projected Expenses$36,566,361
Projected Balance$98,248,641

Salary Commitment

Year: 2006$45,691,150
Year: 2007$30,312,500
Year: 2008$18,795,000
Year: 2009$7,250,000

Pro Payroll

Marian Hossa 4,000,000(2)
Martin Gerber 3,750,000(4)
Roberto Luongo 3,500,000(3)
Martin Havlat 3,500,000(5)
Pavol Demitra 3,150,000(1)
Henrik Zetterberg 2,750,000(3)
Simon Gagne 2,700,000(2)
Chris Chelios 2,700,000(1)
Wade Redden 2,625,000(1)
Jozef Stumpel 2,500,000(1)
Mike Ribeiro 1,900,000(3)
Brad Stuart 1,875,000(1)
Justin Williams 1,500,000(2)
J-P Dumont 1,312,500(2)
Tony Amonte 1,300,000(2)
Dion Phaneuf 1,000,000(3)
Evgeniy Malkin 1,000,000(3)
Lubomir Visnovsky 937,500(1)
Jay Bouwmeester 900,000(1)
Bryan Allen 850,000(3)
Marc Chouinard 550,000(2)
Pierre-Marc Bouchard 487,500(1)


Farm Payroll

Jeff Carter 100,000(3)
Ryan Suter 100,000(3)
Milan Kraft 78,400(1)
Filip Novak 60,000(3)
Taylor Chorney 50,000(2)
Eric Nystrom 50,000(3)
Sean Bergenheim 50,000(3)
Dmitri Afanasenkov 49,000(1)
Valtteri Filppula 45,000(3)
Tomas Kopecky 41,250(1)
Mikael Holmqvist 35,000(1)
Ivan Majesky 35,000(2)
Jussi Timonen 35,000(3)
Joel Lundqvist 35,000(3)
Konstantin Barulin 35,000(3)
Drew MacIntyre 35,000(3)
Tomas Mojzis 35,000(2)
Tomas Malec 35,000(2)




Atlanta

ArenaPhilips Arena
Capacity18,517
Ticket Price$35.00


Income

Current Funds$9,137,318

Expenses

Pro Payroll$46,025,000
Farm Payroll$198,000
Prospect Fees$22,500
Coach$671,000
Games Remaining82
Total Game Expenses$572,152
Projected Expenses$46,916,500
Projected Balance-$37,779,182

Salary Commitment

Year: 2006$46,223,000
Year: 2007$40,385,500
Year: 2008$25,088,000
Year: 2009$20,950,000

Pro Payroll

Milan Hejduk 6,000,000(5)
Derian Hatcher 5,437,500(2)
Miroslav Satan 4,800,000(5)
Todd Bertuzzi 4,000,000(1)
Emmanuel Fernandez 3,750,000(5)
Andy McDonald 3,200,000(4)
Steve Reinprecht 2,200,000(3)
Bryan Berard 2,200,000(4)
Paul Mara 2,000,000(2)
Brent Sopel 1,600,000(2)
Sami Salo 1,500,000(2)
Michal Rozsival 1,250,000(2)
Daniel Briere 1,200,000(1)
Brett Clark 1,000,000(4)
Chris Kunitz 850,000(2)
Jamie Lundmark 750,000(3)
Denis Grebeshkov 700,000(3)
Donald Brashear 637,500(1)
Randy Robitaille 600,000(2)
Rico Fata 550,000(2)
Chad Kilger 550,000(2)
Antti Miettinen 450,000(2)
Niklas Backstrom 400,000(3)
Bruno St. Jacques 400,000(2)


Farm Payroll

Milan Hnilicka 50,000(3)
Mike Brown 40,000(2)
Jonas Andersson 38,000(3)
Jesse Boulerice 35,000(2)
Jay Rosehill 35,000(2)




Boston

ArenaFleet Center
Capacity17,565
Ticket Price$55.00


Income

Current Funds$27,364,690

Expenses

Pro Payroll$51,241,250
Farm Payroll$651,000
Prospect Fees$49,500
Coach$605,000
Games Remaining70
Total Game Expenses$640,814
Projected Expenses$44,856,982
Projected Balance$36,707,992

Salary Commitment

Year: 2006$51,892,250
Year: 2007$33,001,000
Year: 2008$15,611,500
Year: 2009$12,300,000

Pro Payroll

Daniel Alfredsson 6,500,000(4)
Keith Tkachuk 6,187,500(1)
Joe Thornton 5,800,000(5)
Sergei Gonchar 5,250,000(2)
Peter Forsberg 5,000,000(2)
Patrik Elias 3,750,000(1)
Michael Peca 3,375,000(2)
Nick Boynton 1,950,000(3)
Richard Zednik 1,800,000(1)
Kyle McLaren 1,500,000(1)
Brendan Witt 1,400,000(2)
Jiri Fischer 1,300,000(2)
Henrik Lundqvist 925,000(3)
Andrew Raycroft 900,000(1)
Ratislav Stana 870,000(1)
Shawn Bates 850,000(1)
Nathan Horton 750,000(1)
Dave Scatchard 700,000(1)
Colin White 693,750(1)
Per Axelsson 675,000(1)
Neil Komadoski 365,000(3)
Cam Janssen 350,000(2)
Derek Boogaard 350,000(2)


Farm Payroll

Mark Hartigan 68,000(2)
Mark Cullen 42,500(2)
Yannick Lehoux 42,500(2)
Lee Goren 37,500(1)
Francis Lessard 37,500(1)
Eric Godard 36,500(3)
Evgeny Tunik 35,500(2)
Dustin Byfuglien 35,500(2)
Matt Nickerson 35,500(2)
Trent Whitfield 35,000(2)
Robin Big Snake 35,000(1)
Adam Henrich 35,000(2)
Nate Thompson 35,000(1)
Colton Orr 35,000(2)
Chris Thorburn 35,000(3)
David Liffiton 35,000(1)
Daniel Fernholm 35,000(1)




Buffalo

ArenaHSBC Arena
Capacity18,595
Ticket Price$42.00


Income

Current Funds$39,702,973

Expenses

Pro Payroll$17,512,500
Farm Payroll$908,750
Prospect Fees$67,500
Coach$786,500
Games Remaining82
Total Game Expenses$235,064
Projected Expenses$19,275,250
Projected Balance$20,427,723

Salary Commitment

Year: 2006$18,421,250
Year: 2007$16,542,500
Year: 2008$7,282,500
Year: 2009$0,000

Pro Payroll

Scott Thornton 2,500,000(2)
Martin Biron 2,000,000(2)
Sergei Brylin 1,400,000(2)
Patrick O'Sullivan 1,000,000(3)
Maxime Ouellett 1,000,000(2)
Darren McCarty 937,500(1)
Marek Svatos 900,000(3)
Mikko Koivu 850,000(1)
Lyle Odelein 800,000(2)
Phil Kessel 725,000(3)
Shea Weber 600,000(3)
Jeff Tambellini 550,000(3)
Brad Winchester 500,000(3)
Niko Dimitrakos 500,000(2)
Konstantin Pushkarev 450,000(3)
Duncan Keith 450,000(3)
Ian White 450,000(2)
Bruno Gervais 450,000(3)
Eric Perrin 375,000(3)
Nathan Oystrick 375,000(3)
Mike Weaver 350,000(3)
Tomas Zizka 350,000(2)


Farm Payroll

Kiril Safronov 56,250(1)
Mathieu Biron 50,000(2)
Corey Crawford 45,000(3)
Adam Berkhoel 37,500(3)
Drew Larman 37,500(3)
Radek Smolenak 37,500(3)
Mark Mancari 37,500(3)
Gregory Campbell 37,500(3)
James Wishiewski 37,500(3)
Peter Harrold 37,500(3)
Patrik Hersley 37,500(3)
Grigory Shafigulin 37,500(3)
Mike Pandolfo 35,000(3)
Jeff Giuliano 35,000(2)
Karel Mosovsky 35,000(2)
Norm Milley 35,000(2)
Andrew Peters 35,000(2)
Pat Rissmiller 35,000(3)
Noah Clarke 35,000(2)
Ryan Vesce 35,000(3)
Cody McCormick 35,000(2)
Martin Guerin 35,000(3)
Eric Healey 35,000(3)
Tomas Linhart 35,000(1)




Calgary

ArenaCanadian Airlines Saddledome
Capacity18,742
Ticket Price$35.00


Income

Current Funds$20,292,094

Expenses

Pro Payroll$32,620,000
Farm Payroll$952,250
Prospect Fees$37,500
Coach$500,000
Games Remaining76
Total Game Expenses$415,973
Projected Expenses$31,613,915
Projected Balance$36,524,131

Salary Commitment

Year: 2006$33,572,250
Year: 2007$23,663,000
Year: 2008$3,773,000
Year: 2009$0,000

Pro Payroll

Alexander Mogilny 6,000,000(2)
Adrian Aucoin 4,200,000(2)
Pavel Kubina 2,800,000(3)
David Aebischer 2,800,000(1)
Patrick Marleau 2,500,000(2)
Martin Rucinsky 2,000,000(1)
Robert Esche 1,650,000(2)
Viktor Kozlov 1,400,000(2)
Sami Kapanen 1,250,000(1)
Denis Gauthier 1,100,000(2)
Vaclav Prospal 1,050,000(1)
Hal Gill 1,050,000(1)
Jeff Taffe 850,000(2)
Niklas Havelid 712,500(1)
Derek Armstrong 650,000(2)
Rem Murray 645,000(3)
Nils Ekman 600,000(2)
Andrew Ference 525,000(1)
Alexei Ponikarovsky 487,500(2)
Kyle Wellwood 350,000(1)


Farm Payroll

Jaroslav Svoboda 75,000(2)
Dany Roussin 70,000(3)
David Steckel 65,000(2)
Mike Mottau 60,000(2)
Scottie Upshall 56,250(1)
Shawn Heins 45,500(1)
Evgeny Gladskikh 45,000(3)
Scott Parker 42,500(2)
Chad Kolarik 38,000(3)
Nate Guenin 35,000(2)
Konstantin Zakharov 35,000(2)
Brent Aubin 35,000(3)
Micheal Garnett 35,000(1)
Vitali Yeremeyev 35,000(3)
Lynn Loyns 35,000(1)
Christian Larrivee 35,000(2)
Darcy Hordichuk 35,000(2)
Richard Stehlik 35,000(2)
Tim Smith 35,000(3)
Thomas Beauregard 35,000(3)
Tyler Kolarik 35,000(2)
Zenon Konopka 35,000(3)




Carolina

ArenaRaleigh Spors Arena
Capacity18,715
Ticket Price$35.00


Income

Current Funds$55,666,185

Expenses

Pro Payroll$16,975,000
Farm Payroll$853,750
Prospect Fees$33,000
Coach$786,500
Games Remaining82
Total Game Expenses$227,418
Projected Expenses$18,648,250
Projected Balance$37,017,935

Salary Commitment

Year: 2006$17,828,750
Year: 2007$17,772,500
Year: 2008$16,575,000
Year: 2009$0,000

Pro Payroll

Eric Staal 1,850,000(3)
Jordan Staal 1,000,000(3)
Marc Staal 1,000,000(3)
Erik Johnson 1,000,000(3)
Kyle Okposo 1,000,000(3)
Kyle Chipchura 950,000(3)
Andrei Kostitsyn 900,000(3)
Brooks Orpik 850,000(3)
Jim Slater 850,000(3)
Hugh Jessiman 850,000(3)
Keith Yandle 850,000(3)
Nolan Yonkman 750,000(3)
Yann Danis 750,000(3)
Jed Ortmeyer 600,000(3)
Maxime Talbot 550,000(3)
Jeff Schultz 550,000(3)
Cody Franson 550,000(3)
Yan Stastny 500,000(3)
Patrcik Thoresen 500,000(3)
Jason Ward 425,000(2)
Sebastien Caron 350,000(2)
Ben Eager 350,000(2)


Farm Payroll

James Sheppard 100,000(3)
Justin Pogge 85,000(3)
Mark Popovic 56,250(1)
Ben Walter 55,000(3)
Clarke MacArthur 55,000(3)
Matt Pelech 55,000(3)
Matt Smaby 55,000(3)
Michael Sauer 55,000(3)
Kyle Wharton 55,000(3)
Kris Russell 55,000(3)
Ben Eaves 45,000(3)
Gerald Coleman 40,000(3)
Boyd Gordon 37,500(2)
Martin Podlesak 35,000(2)
Greg Hogeboom 35,000(3)
Jimmy Bonneau 35,000(3)




Chicago

ArenaUnited Center
Capacity20,500
Ticket Price$42.00


Income

Current Funds$26,493,526

Expenses

Pro Payroll$49,615,000
Farm Payroll$331,500
Prospect Fees$15,000
Coach$841,500
Games Remaining78
Total Game Expenses$619,549
Projected Expenses$48,324,805
Projected Balance$29,071,833

Salary Commitment

Year: 2006$49,946,500
Year: 2007$31,134,000
Year: 2008$16,186,500
Year: 2009$10,475,000

Pro Payroll

Markus Naslund 5,400,000(1)
Alexei Kovalev 4,500,000(2)
Joe Sakic 4,500,000(1)
Marian Gaborik 3,750,000(4)
Vincent Lecavalier 2,775,000(1)
Mike Rathje 2,500,000(3)
Alexei Zhitnik 2,500,000(4)
Chris Drury 2,250,000(3)
Kris Draper 2,200,000(2)
Mattias Ohlund 2,100,000(2)
Kenny Jonsson 1,875,000(1)
Andrei Markov 1,750,000(2)
Kim Johnsson 1,650,000(1)
Mike York 1,500,000(1)
Ryan Kesler 1,500,000(4)
Manny Legace 1,250,000(2)
Alexander Frolov 1,250,000(4)
Joffrey Lupul 900,000(2)
Willie Mitchell 900,000(4)
Vesa Toskala 850,000(3)
Oleg Kvasha 750,000(2)
Scott Hartnell 750,000(2)
Rory Fitzpatrick 600,000(2)
Steve Ott 575,000(4)
Matt Murley 540,000(1)
Sean Brown 500,000(1)


Farm Payroll

Sebastien Centomo 42,500(2)
Pekka Rinne 41,500(3)
Josh Olsen 37,500(1)
Roman Tvrdon 35,000(1)
Francis Lemieux 35,000(2)
Joey Tenute 35,000(3)
Ivan Huml 35,000(3)
Nathan Smith 35,000(2)
Michael Hackert 35,000(2)




Colorado

ArenaPepsi Center
Capacity18,129
Ticket Price$45.00


Income

Current Funds$19,109,755

Expenses

Pro Payroll$42,105,000
Farm Payroll$956,250
Prospect Fees$36,000
Coach$819,500
Games Remaining70
Total Game Expenses$535,570
Projected Expenses$37,489,909
Projected Balance$36,169,656

Salary Commitment

Year: 2006$43,061,250
Year: 2007$32,657,500
Year: 2008$18,065,000
Year: 2009$2,345,000

Pro Payroll

Brian Leetch 5,437,500(2)
Mats Sundin 5,000,000(3)
Marty Turco 4,200,000(3)
Craig Rivet 2,750,000(3)
John LeClair 2,750,000(2)
Janne Niinimaa 2,600,000(1)
Mark Recchi 2,150,000(1)
Mike Ricci 2,000,000(2)
Niklas Sundstrom 2,000,000(2)
Jason Spezza 1,800,000(1)
Kari Lehtonen 1,650,000(3)
Shaone Morrisonn 1,300,000(4)
Maxim Afinogenov 1,250,000(2)
Jordan Leopold 1,000,000(3)
Ruslan Salei 975,000(1)
Alexander Ovechkin 930,000(1)
Derek Roy 900,000(4)
Ossi Vaananen 800,000(1)
Kurtis Foster 750,000(3)
Marek Malik 600,000(1)
Matt Cooke 562,500(2)
Mark Smith 350,000(1)
Ville Peltonen 350,000(2)


Farm Payroll

Dan Fritsche 145,000(4)
Brent Johnson 100,000(2)
Bobby Ryan 100,000(3)
Gilbert Brule 80,000(3)
Georges Laraque 60,000(2)
Ari Ahonen 56,250(1)
Jiri Hudler 50,625(1)
Jim Fahey 50,000(3)
Daniel Paille 48,750(1)
Jason York 47,500(2)
Alexei Semenov 43,125(1)
Eric Reitz 35,000(3)
Peter Worrell 35,000(2)
Ryan Hollweg 35,000(3)
Shawn Belle 35,000(3)
Jay Harrison 35,000(3)




Dallas

ArenaReunion Arena
Capacity16,928
Ticket Price$45.00


Income

Current Funds$29,184,492

Expenses

Pro Payroll$27,930,000
Farm Payroll$516,750
Prospect Fees$16,500
Coach$968,000
Games Remaining82
Total Game Expenses$358,918
Projected Expenses$29,431,250
Projected Balance-$246,758

Salary Commitment

Year: 2006$28,446,750
Year: 2007$27,123,000
Year: 2008$23,948,000
Year: 2009$4,150,000

Pro Payroll

Jose Theodore 5,000,000(3)
Glen Murray 3,500,000(3)
Todd White 3,000,000(3)
Jan Hrdina 2,250,000(4)
Bryce Salvador 1,800,000(3)
Nikolai Antropov 1,250,000(3)
Tomas Holmstrom 1,250,000(3)
Michel Ouellet 1,200,000(5)
Steve Shields 750,000(3)
Mattias Timander 750,000(2)
Pavel Vorobiev 725,000(2)
Wayne Primeau 550,000(2)
Tomas Surovy 550,000(4)
Ian Moran 525,000(1)
Andrew Ladd 500,000(3)
Mike Keane 500,000(3)
Dennis Seidenberg 500,000(3)
Jamie Rivers 450,000(2)
Joel Bouchard 400,000(3)
Brandon Reid 380,000(3)
Andy Hilbert 350,000(3)
Ryan Caldwell 350,000(3)
Phillipe Sauve 350,000(2)
Grant Stevenson 350,000(2)
Josef Melichar 350,000(1)
Serge Aubin 350,000(1)


Farm Payroll

Alexander Khavanov 150,000(4)
Jason Wiemer 78,000(3)
Eric Boguniecki 63,750(1)
Codey Burki 50,000(3)
Mike Stuart 35,000(3)
Mike Iggulden 35,000(3)
Jon DiSalvatore 35,000(3)
Greg Jacina 35,000(3)
Mark Rooneem 35,000(1)




Detroit

ArenaJoe Louis Arena
Capacity19,983
Ticket Price$40.00


Income

Current Funds$41,582,942

Expenses

Pro Payroll$42,062,500
Farm Payroll$832,500
Prospect Fees$46,500
Coach$500,000
Games Remaining76
Total Game Expenses$529,774
Projected Expenses$40,262,854
Projected Balance$61,683,544

Salary Commitment

Year: 2006$42,895,000
Year: 2007$34,915,000
Year: 2008$11,085,000
Year: 2009$3,000,000

Pro Payroll

Chris Pronger 6,000,000(3)
Doug Weight 5,000,000(2)
Dominik Hasek 4,200,000(2)
Olaf Kolzig 3,200,000(2)
Sergei Fedorov 3,000,000(5)
Jason Smith 2,625,000(2)
Steve Rucchin 2,400,000(1)
Todd Marchant 2,250,000(1)
Rhett Warrener 1,250,000(2)
Patrik Stefan 1,125,000(1)
Chris Simon 1,000,000(2)
Martin Erat 1,000,000(2)
Sidney Crosby 1,000,000(3)
Dustin Brown 850,000(2)
Ron Hainsey 850,000(1)
Dave Tanabe 850,000(3)
Richard Jackman 800,000(2)
R.J. Umberger 725,000(2)
Juraj Kolnik 700,000(2)
Tom Preissing 700,000(2)
Raffi Torres 675,000(2)
Patrice Bergeron 562,500(1)
Johan Franzen 500,000(1)
Mark Eaton 450,000(2)
Matt Pettinger 350,000(2)


Farm Payroll

Brian Boucher 90,000(1)
Johan Holmqvist 75,000(3)
Ladislav Smid 75,000(3)
Erik Christensen 47,500(3)
Matt Ellison 47,500(1)
Bill Thomas 45,000(2)
Stefan Ruzicka 45,000(1)
Andre Roy 40,000(2)
Shane Hnidy 40,000(2)
Aaron Johnson 40,000(2)
Ryan Stone 40,000(1)
Jason Bacashihua 37,500(3)
Agris Saviels 35,000(2)
Alain Nasredine 35,000(2)
Matt Hussey 35,000(1)
Andy Schneider 35,000(1)
Marek Kvapil 35,000(2)
Jonathan Filewich 35,000(2)




Edmonton

ArenaSkyReach Centre
Capacity17,100
Ticket Price$45.00


Income

Current Funds$16,212,480

Expenses

Pro Payroll$21,056,250
Farm Payroll$220,000
Prospect Fees$22,500
Coach$420,750
Games Remaining82
Total Game Expenses$264,872
Projected Expenses$21,719,500
Projected Balance-$5,507,020

Salary Commitment

Year: 2006$21,276,250
Year: 2007$19,610,000
Year: 2008$11,055,000
Year: 2009$800,000

Pro Payroll

Daymond Langkow 3,200,000(3)
Tom Poti 2,000,000(3)
Matthew Barnaby 2,000,000(2)
Michael Zigomanis 950,000(3)
Dmitri Kalinin 937,500(1)
Ray Emery 900,000(3)
Jeff Friesen 900,000(2)
Jassen Cullimore 850,000(2)
Shean Donovan 850,000(2)
Derrick Walser 750,000(2)
Scott Lachance 750,000(2)
Ethan Moreau 693,750(1)
Drake Berehowsky 637,500(3)
Sergei Zinovjev 562,500(3)
Thomas Pock 475,000(2)
Dany Sabourin 450,000(2)
John Pohl 450,000(3)
Daniel Tjarnqvist 450,000(4)
Chris Dingman 400,000(2)
Jonathan Ferland 400,000(3)
Greg Zanon 350,000(3)
Brad Larsen 350,000(2)
Ryane Clowe 350,000(3)
Jean-Phillipe Cote 350,000(4)
Denis Hamel 350,000(2)
J.F. Damphousse 350,000(2)
Mikhail Kuleshov 350,000(3)


Farm Payroll

Alexandre Picard 60,000(3)
Travis Roche 45,000(3)
Kris Newbury 45,000(2)
Juris Stals 35,000(1)
Matt Walker 35,000(2)




Florida

ArenaOffice Depot Center
Capacity19,452
Ticket Price$50.00


Income

Current Funds$52,149,926

Expenses

Pro Payroll$49,615,000
Farm Payroll$590,250
Prospect Fees$43,500
Coach$490,000
Games Remaining75
Total Game Expenses$618,765
Projected Expenses$46,407,393
Projected Balance$75,650,373

Salary Commitment

Year: 2006$50,205,250
Year: 2007$33,248,750
Year: 2008$27,453,750
Year: 2009$18,700,000

Pro Payroll

Rob Blake 6,000,000(1)
Martin St. Louis 5,250,000(4)
Michael Nylander 4,200,000(4)
Craig Conroy 3,500,000(3)
Adam Foote 3,075,000(1)
Jason Allison 3,000,000(1)
Teemu Selanne 3,000,000(1)
Fredrik Modin 2,750,000(2)
Kyle Calder 2,500,000(4)
Radek Dvorak 2,500,000(4)
Dan Boyle 2,350,000(3)
Kimmo Timonen 1,875,000(2)
Alexander Auld 1,800,000(4)
Filip Kuba 1,250,000(4)
Mark Parrish 1,200,000(4)
Grant Marshall 750,000(2)
Igor Ulanov 700,000(3)
Jaroslav Balastik 600,000(1)
Carlo Colaiacovo 562,500(1)
Jeff Cowan 506,250(3)
Noah Welch 425,000(3)
Anton But 415,000(3)
J-S Aubin 356,250(1)
Alexandre Daigle 350,000(3)
Jim Dowd 350,000(2)
JP Vigier 350,000(3)


Farm Payroll

Ted Purcell 45,000(3)
Keith Aucoin 45,000(1)
Jan Lasak 45,000(1)
Lance Ward 44,000(1)
Jaroslav Kristek 42,500(1)
Derek Meech 42,500(3)
Ryan Johnson 41,250(1)
Serge Payer 37,500(1)
Don Maclean 37,500(1)
Andy Roach 35,000(2)
Marcel Rodman 35,000(1)
Mike Glumac 35,000(3)
Petr Tenkrat 35,000(2)
Shane Joseph 35,000(1)
Timo Helbling 35,000(3)




LosAngeles

ArenaStaples Center
Capacity18,500
Ticket Price$35.00


Income

Current Funds$20,933,612

Expenses

Pro Payroll$33,962,500
Farm Payroll$35,000
Prospect Fees$40,500
Coach$1,815,000
Games Remaining82
Total Game Expenses$437,232
Projected Expenses$35,853,000
Projected Balance-$14,919,388

Salary Commitment

Year: 2006$33,997,500
Year: 2007$23,525,000
Year: 2008$10,300,000
Year: 2009$4,500,000

Pro Payroll

Jeremy Roenick 6,000,000(1)
Brendan Morrison 3,000,000(5)
Bryan Smolinski 3,000,000(1)
Peter Bondra 2,500,000(2)
Sean Burke 2,200,000(2)
Trevor Linden 2,000,000(2)
Chris Therien 2,000,000(3)
Radoslav Suchy 1,500,000(4)
Eric Belanger 1,400,000(2)
Jon Klemm 1,300,000(2)
Jochen Hecht 1,200,000(3)
Alexander Karpovtsev 1,150,000(2)
Andy Delmore 1,125,000(2)
Anders Eriksson 850,000(2)
Clarke Wilm 750,000(3)
Alexander Korolyuk 700,000(3)
Fredrik Sjostrom 562,500(1)
Jamie McLennan 500,000(1)
Nikita Alexeev 450,000(3)
Shane Endicott 375,000(1)
Chris Mason 350,000(2)
Scott Nichol 350,000(3)
Joe Rullier 350,000(2)
Mark Cavosie 350,000(3)


Farm Payroll

Lasse Pirjeta 35,000(1)




Montreal

ArenaBell Centre
Capacity21,273
Ticket Price$55.00


Income

Current Funds$22,106,801

Expenses

Pro Payroll$21,565,700
Farm Payroll$508,500
Prospect Fees$46,500
Coach$816,795
Games Remaining82
Total Game Expenses$279,726
Projected Expenses$22,937,495
Projected Balance-$830,694

Salary Commitment

Year: 2006$22,074,200
Year: 2007$17,851,700
Year: 2008$6,990,700
Year: 2009$65,000

Pro Payroll

Yevgeni Nabokov 3,500,000(2)
JS Giguere 3,000,000(2)
Stanislav Chistov 1,750,000(3)
Karel Rachunek 1,312,500(1)
Andrej Meszaros 850,000(2)
Marty Reasoner 825,000(3)
Jared Aulin 800,000(2)
Petr Prucha 750,000(3)
Vladimir Orszagh 750,000(2)
Fedor Tyutin 705,000(2)
Braydon Coburn 693,750(1)
Pavel Brendl 650,000(3)
Milan Michalek 637,500(1)
Richard Park 637,500(1)
Branislav Mezei 600,000(2)
Dennis Wideman 600,000(3)
Marcel Hossa 585,200(3)
Andrew Archer 488,000(3)
Steve Weiss 487,500(1)
Cedric Desjardins 450,000(3)
Mike Cammalleri 393,750(1)
Andrei Taratukhin 375,000(3)
Mark Giordano 375,000(3)
Dustin Penner 350,000(2)


Farm Payroll

Jan Hlavac 165,000(2)
Alexei Mikhnov 65,000(4)
Marc-Antoine Pouliot 60,000(1)
Brent Krahn 42,500(3)
Andrei Posnov 35,500(2)
Michael Vannelli 35,500(2)
Dan Ellis 35,000(2)
Patrick Coulombe 35,000(2)
David Backes 35,000(3)




Nashville

ArenaGaylord Entertainment Center
Capacity17,500
Ticket Price$42.00


Income

Current Funds$27,648,231

Expenses

Pro Payroll$44,425,000
Farm Payroll$985,000
Prospect Fees$42,000
Coach$665,500
Games Remaining64
Total Game Expenses$562,409
Projected Expenses$35,994,146
Projected Balance$39,010,725

Salary Commitment

Year: 2006$45,410,000
Year: 2007$35,140,000
Year: 2008$17,717,500
Year: 2009$7,037,500

Pro Payroll

Nicklas Lidstrom 7,500,000(1)
Martin Straka 4,500,000(3)
Brendan Shanahan 4,500,000(2)
Rod Brind'Amour 4,500,000(4)
Tomas Vokoun 3,600,000(3)
Shane Doan 3,500,000(2)
Darcy Tucker 2,750,000(2)
Mike Knuble 2,250,000(2)
Stephane Yelle 1,000,000(3)
Toni Lydman 993,750(1)
Kirk Maltby 950,000(4)
Mike Fisher 937,500(2)
Anton Volchenkov 925,000(2)
Paul Martin 900,000(2)
Henrik Tallinder 900,000(4)
John Grahame 712,500(1)
Jonathan Hedstrom 675,000(2)
Trevor Letowski 650,000(4)
Daniel Cleary 600,000(3)
Antti Laaksonen 581,250(1)
Brian Sutherby 450,000(3)
Chris Campoli 350,000(2)
Blair Betts 350,000(2)
Chris Clark 350,000(1)


Farm Payroll

Brad Bombardir 100,000(3)
Martin Prusek 75,000(3)
Artem Chubarov 65,000(2)
Pierre Dagenais 60,000(3)
Scott Clemmensen 60,000(2)
Adam Hall 60,000(1)
Bjorn Melin 55,000(2)
Danny Bois 50,000(3)
Thomas Fleischmann 37,500(1)
Jonathan Ericsson 37,500(5)
Igor Radulov 35,000(2)
Mathieu Roy 35,000(3)
Triston Grant 35,000(2)
Marcel Goc 35,000(1)
Carl Corazzini 35,000(2)
Rick Rypien 35,000(3)
Adam Taylor 35,000(3)
Mark Flood 35,000(3)
Mike Wall 35,000(3)
Chris Conner 35,000(3)
Matt Keith 35,000(3)




New Jersey

ArenaContinental Airlines Arena
Capacity19,040
Ticket Price$39.00


Income

Current Funds$21,938,993

Expenses

Pro Payroll$17,257,500
Farm Payroll$625,000
Prospect Fees$64,500
Coach$459,000
Games Remaining82
Total Game Expenses$224,463
Projected Expenses$18,406,000
Projected Balance$3,532,993

Salary Commitment

Year: 2006$17,882,500
Year: 2007$10,832,500
Year: 2008$4,802,500
Year: 2009$850,000

Pro Payroll

Mike Johnson 1,800,000(2)
Patrick Lalime 1,750,000(1)
Kristian Huselius 1,300,000(3)
Tuomu Ruutu 1,200,000(1)
Francois Beauchemin 1,000,000(2)
Jason Pominville 1,000,000(3)
Ruslan Fedotenko 850,000(4)
Frantisek Kaberle 825,000(1)
Matt Cullen 750,000(2)
Nathan Dempsey 750,000(1)
Jason Strudwick 700,000(1)
Antero Niittymaki 650,000(1)
Antoine Vermette 600,000(2)
Joe Corvo 545,000(2)
David Vyborny 500,000(1)
Chris Kelly 500,000(2)
Branko Radivojevic 487,500(1)
Stephane Veilleux 450,000(2)
Ryan Craig 450,000(3)
Jan Hejda 450,000(3)
Matthew Lombardi 350,000(3)
Brett Lebda 350,000(2)


Farm Payroll

Josh Harding 75,000(3)
Simon Gamache 50,000(3)
Jeremy Colliton 50,000(1)
Jakub Klepis 47,500(1)
Kyle Quincey 47,500(3)
Dave Bolland 45,000(3)
Ryan Potulny 45,000(1)
Matthew Spiller 45,000(1)
Brent Burns 45,000(3)
Alexandre Burows 35,000(3)
Josh Gorges 35,000(3)
Travis Moen 35,000(3)
Oliver Proulx 35,000(3)
Steve Gainey 35,000(2)




NY_Isles

ArenaNassau Coliseum
Capacity16,297
Ticket Price$35.00


Income

Current Funds$41,119,156

Expenses

Pro Payroll$30,002,500
Farm Payroll$783,250
Prospect Fees$40,500
Coach$500,000
Games Remaining70
Total Game Expenses$382,027
Projected Expenses$26,741,921
Projected Balance$60,358,955

Salary Commitment

Year: 2006$30,785,750
Year: 2007$21,655,000
Year: 2008$12,705,000
Year: 2009$0,000

Pro Payroll

Mathieu Schneider 5,000,000(3)
Curtis Joseph 3,375,000(1)
Vyacheslav Kozlov 2,250,000(2)
Olli Jokinen 1,575,000(1)
Sheldon Souray 1,500,000(1)
Jay McKee 1,400,000(2)
Jeff Halpern 1,200,000(2)
Scott Hannan 1,200,000(3)
Michael Ryder 1,200,000(3)
Ryan Getzlaf 1,000,000(3)
Marc-Andre Fleury 930,000(1)
Corey Perry 900,000(3)
Brent Seabrook 900,000(2)
Mark Bell 900,000(3)
Steve Eminger 900,000(3)
Barret Jackman 835,000(2)
Zach Parise 800,000(2)
Eric Fehr 750,000(3)
Taylor Pyatt 750,000(2)
Joni Pitkanen 712,500(1)
Brian Gionta 650,000(3)
Jonathan Cheechoo 450,000(1)
Arron Asham 425,000(2)
Bryan Muir 400,000(1)


Farm Payroll

Lukas Krajicek 85,000(2)
Rickard Wallin 70,000(2)
Eric Cairns 70,000(2)
Maxime Daigneault 60,000(2)
Randy Jones 60,000(1)
Zac Bierk 56,250(1)
Adam Courchaine 50,000(3)
Paul Ranger 50,000(3)
Radek Martinek 37,000(1)
Johny Oduya 35,000(2)
Darren Haydar 35,000(2)
Tomi Pettinen 35,000(2)
Danny Richmond 35,000(3)
Steve Montador 35,000(3)
Kelly Guard 35,000(1)
Tyler Weiman 35,000(3)




NY Rangers

ArenaMadison Square Garden
Capacity18,200
Ticket Price$32.00


Income

Current Funds$30,392,159

Expenses

Pro Payroll$22,902,500
Farm Payroll$1,037,625
Prospect Fees$48,000
Coach$1,210,000
Games Remaining82
Total Game Expenses$307,294
Projected Expenses$25,198,125
Projected Balance$5,194,034

Salary Commitment

Year: 2006$23,940,125
Year: 2007$19,513,875
Year: 2008$14,812,500
Year: 2009$0,000

Pro Payroll

Cory Stillman 3,800,000(3)
Jamie Langenbrunner 2,250,000(3)
Kris Beech 1,700,000(3)
Dainius Zubrus 1,500,000(1)
Brad Boyes 1,250,000(3)
Gary Roberts 1,200,000(2)
Nick Schultz 1,150,000(3)
Cory Sarich 1,050,000(3)
Martin Skoula 1,000,000(2)
Mike Van Ryn 900,000(3)
Oleg Saprykin 843,750(2)
Trent Hunter 750,000(1)
Boyd Devereaux 731,250(1)
Kevin Weekes 700,000(3)
Ilya Bryzgalov 625,000(2)
Matt Carle 600,000(3)
Miroslav Zalesak 500,000(3)
Jason Williams 487,500(2)
Tomas Kloucek 425,000(1)
Steve Poapst 390,000(1)
Niko Kapanen 350,000(1)
Alex Henry 350,000(3)
Nolan Baumgartner 350,000(2)


Farm Payroll

Riku Hahl 180,000(3)
Igor Grigorenko 75,000(3)
Jani Rita 65,000(3)
Timofei Shishankov 63,750(1)
Anthony Stewart 62,500(2)
Josh Green 57,500(1)
Jordin Tootoo 57,000(2)
Alexander Polushin 50,000(3)
David Leneveu 50,000(3)
Brad May 48,750(1)
Johan Asplund 40,000(1)
Tony Salmelainen 40,000(2)
Andrei Medvedev 37,500(3)
Byron Ritchie 35,625(2)
Yared Hagos 35,000(3)
Drew Fata 35,000(3)
Jason Jaspers 35,000(1)
Ryan Flinn 35,000(3)
Richie Regehr 35,000(1)




Ottawa

ArenaScotiaBank Place
Capacity19,636
Ticket Price$37.00


Income

Current Funds$15,790,147

Expenses

Pro Payroll$32,175,000
Farm Payroll$751,950
Prospect Fees$33,000
Coach$600,000
Games Remaining77
Total Game Expenses$409,268
Projected Expenses$31,513,612
Projected Balance$39,017,637

Salary Commitment

Year: 2006$32,926,950
Year: 2007$26,115,500
Year: 2008$16,770,000
Year: 2009$11,275,000

Pro Payroll

Steve Sullivan 5,000,000(5)
Eric Lindros 4,500,000(1)
Marek Zidlicky 3,500,000(4)
Daniel Sedin 2,000,000(2)
Henrik Sedin 2,000,000(2)
Jaroslav Modry 2,000,000(2)
Jeff O'Neill 2,000,000(1)
Ryan Malone 1,800,000(3)
Bobby Holik 1,250,000(4)
Cristobal Huet 1,000,000(3)
Shawn Horcoff 850,000(4)
Marc-Andre Bergeron 750,000(2)
Francis Bouillon 750,000(3)
Christian Ehrhoff 700,000(3)
Steve Begin 675,000(5)
Mikeal Samuelsson 625,000(3)
Duvie Westcott 550,000(2)
Mikael Tellqvist 525,000(2)
Chris Neil 500,000(2)
Nolan Pratt 500,000(3)
Brian Pothier 350,000(2)
Jamal Mayers 350,000(2)


Farm Payroll

Krys Kolanos 80,000(1)
Evgeni Artukhin 65,000(2)
Jeff Heerema 65,000(1)
Jani Hurme 55,000(2)
Blake Sloan 50,000(2)
Mathieu Darche 50,000(3)
Pascal Rheaume 49,950(1)
Brad Ference 44,000(1)
Mark Streit 40,000(2)
Doug Lynch 38,000(2)
Mattias Weinhandl 37,500(1)
Michael Morrison 37,500(2)
Maxim Kondratiev 35,000(3)
Maxim Lapierre 35,000(2)
Jeff Hamilton 35,000(3)
Ty Conklin 35,000(1)




Philly

ArenaFirst Union Center
Capacity19,515
Ticket Price$46.00


Income

Current Funds$65,274,852

Expenses

Pro Payroll$48,015,000
Farm Payroll$425,000
Prospect Fees$31,500
Coach$605,000
Games Remaining63
Total Game Expenses$598,494
Projected Expenses$37,705,116
Projected Balance$90,933,726

Salary Commitment

Year: 2006$48,440,000
Year: 2007$40,262,500
Year: 2008$24,160,000
Year: 2009$11,500,000

Pro Payroll

Martin Brodeur 8,000,000(4)
Brad Richards 5,752,500(2)
Dany Heatley 5,500,000(3)
Scott Niedermayer 4,500,000(2)
Jere Lehtinen 3,500,000(4)
Zdeno Chara 2,437,500(1)
Dan Cloutier 2,250,000(3)
Alex Tanguay 2,250,000(1)
Keith Carney 1,650,000(1)
Ladislav Nagy 1,650,000(1)
John Madden 1,500,000(2)
Ken Klee 1,500,000(2)
Philippe Boucher 1,250,000(3)
Jason Blake 900,000(2)
Thomas Vanek 875,000(3)
John-Michael Liles 850,000(3)
Samuel Pahlsson 750,000(3)
Tyler Arnason 700,000(3)
Dan Hinote 550,000(2)
Anton Babchuk 500,000(2)
Brendan Bell 400,000(3)
Christopher Higgins 400,000(2)
Alexei Shkotov 350,000(2)


Farm Payroll

Greg Moore 45,000(1)
Jimmy Howard 45,000(3)
Kevin Klein 40,000(3)
Vojtech Polak 40,000(2)
Alexander Kojevnikov 40,000(2)
Ryan Donally 37,500(1)
Daniel Carcillo 37,500(1)
Geoff Platt 35,000(2)
Ahren Nittel 35,000(1)
Mike Morris 35,000(2)
David Bararuk 35,000(1)




Phoenix

ArenaGlendale Arena
Capacity17,500
Ticket Price$37.00


Income

Current Funds$19,861,883

Expenses

Pro Payroll$45,037,500
Farm Payroll$306,000
Prospect Fees$30,000
Coach$302,500
Games Remaining74
Total Game Expenses$557,024
Projected Expenses$41,219,805
Projected Balance$36,140,078

Salary Commitment

Year: 2006$45,343,500
Year: 2007$30,315,000
Year: 2008$19,170,000
Year: 2009$7,975,000

Pro Payroll

Owen Nolan 5,425,000(1)
Robert Lang 4,500,000(3)
Mikka Kiprusoff 4,200,000(5)
Jason Arnott 3,000,000(3)
Danny Markov 3,000,000(5)
Brian Rafalski 2,775,000(2)
Sean Hill 2,750,000(2)
Joe Nieuwendyk 2,200,000(2)
Petr Sykora 2,200,000(1)
Tomas Kaberle 1,875,000(2)
Curtis Brown 1,700,000(3)
Richard Matvichuk 1,687,500(1)
Martin Gelinas 1,500,000(1)
Eric Daze 1,200,000(1)
David Legwand 1,000,000(1)
Robyn Regehr 937,500(1)
Kevyn Adams 775,000(5)
Bill Lindsay 750,000(2)
Peter Schaefer 725,000(2)
Mathieu Garon 600,000(3)
Ville Nieminen 562,500(1)
Lee Stempniak 450,000(3)
Patrick Eaves 450,000(3)
Ryan Munce 425,000(3)
Kevin Dallman 350,000(1)


Farm Payroll

Alexei Smirnov 70,000(3)
Peter Sejna 61,000(1)
Nathan Robinson 35,000(2)
Ben Simon 35,000(2)
Andre Lakos 35,000(1)
Michael Ryan 35,000(1)
Tomas Kurka 35,000(1)




Pittsburgh

ArenaMellon Arena
Capacity16,958
Ticket Price$55.00


Income

Current Funds$35,075,219

Expenses

Pro Payroll$49,012,500
Farm Payroll$1,012,500
Prospect Fees$27,000
Coach$1,089,000
Games Remaining65
Total Game Expenses$623,671
Projected Expenses$40,538,598
Projected Balance$55,232,036

Salary Commitment

Year: 2006$50,025,000
Year: 2007$31,180,000
Year: 2008$23,275,000
Year: 2009$17,700,000

Pro Payroll

Jaromir Jagr 7,500,000(1)
Ilya Kovalchuk 6,000,000(5)
Sergei Zubov 5,000,000(4)
Ed Jovanovski 3,750,000(1)
Saku Koivu 3,500,000(3)
Ryan Miller 3,200,000(4)
Pavel Datsyuk 3,200,000(2)
Bryan McCabe 2,775,000(1)
Brenden Morrow 2,500,000(4)
Michal Handzus 1,800,000(3)
Chris Phillips 1,575,000(1)
Rob Niedermayer 1,500,000(1)
Erik Cole 1,200,000(2)
Brian Campbell 1,000,000(4)
Alyn McCauley 950,000(2)
Ian Laperriere 750,000(1)
Mike Komisarek 650,000(2)
Steve Bernier 550,000(2)
Tomas Plekanec 500,000(2)
John Erskine 412,500(1)
Tim Thomas 350,000(1)
Glen Metropolit 350,000(2)


Farm Payroll

Shawn McEachern 150,000(2)
Aki Berg 100,000(1)
Ramzi Abid 52,500(2)
Toby Peterson 52,500(1)
Petteri Nummelin 45,000(2)
Josh Tordjman 45,000(1)
Jeff Woywitka 45,000(3)
Ole-Kristian Tollefsen45,000(3)
Marty Murray 42,500(2)
Rob Davison 40,000(2)
Justin Papineau 40,000(3)
Barry Brust 40,000(3)
Fedor Fedorov 35,000(2)
Andre Benoit 35,000(3)
Doug Murray 35,000(3)
Joel Perrault 35,000(2)
Michael Leighton 35,000(1)
Aaron Rome 35,000(3)
Petr Taticek 35,000(2)
Tuomas Pihlman 35,000(2)
Curtis McElhinney 35,000(2)




St. Louis

ArenaSavvis Center
Capacity19,260
Ticket Price$50.00


Income

Current Funds$16,822,894

Expenses

Pro Payroll$28,043,750
Farm Payroll$110,000
Prospect Fees$40,500
Coach$500,000
Games Remaining82
Total Game Expenses$349,930
Projected Expenses$28,694,250
Projected Balance-$11,871,356

Salary Commitment

Year: 2006$28,153,750
Year: 2007$21,210,000
Year: 2008$7,535,000
Year: 2009$4,750,000

Pro Payroll

Roman Hamrlik 4,000,000(2)
Rick Dipietro 3,000,000(5)
Eric Brewer 2,200,000(1)
Ryan Whitney 1,750,000(4)
Yanic Perreault 1,600,000(1)
Ales Hemsky 1,600,000(3)
Mike Sillinger 1,500,000(2)
Rob Schremp 1,500,000(2)
Brad Isbister 1,400,000(2)
Dallas Drake 1,000,000(2)
Luke Richardson 1,000,000(2)
Josef Vasicek 950,000(2)
Dan Hamhuis 930,000(1)
Mathieu Dandenault 900,000(1)
Todd Simpson 650,000(2)
Christian Berglund 650,000(2)
Adam Munro 600,000(3)
Nigel Dawes 600,000(2)
Jussi Markkanen 551,250(1)
Enver Lisin 550,000(3)
Eric Chouinard 412,500(1)
Tom Gilbert 350,000(2)
Wyatt Smith 350,000(1)


Farm Payroll

Andy Chiodo 40,000(2)
Matt Jones 35,000(3)
Dov Grumet-Morris 35,000(2)




San Jose

ArenaHP Pavillion
Capacity17,483
Ticket Price$37.00


Income

Current Funds$8,851,209

Expenses

Pro Payroll$41,087,500
Farm Payroll$491,875
Prospect Fees$15,000
Coach$605,000
Games Remaining82
Total Game Expenses$514,627
Projected Expenses$42,199,375
Projected Balance-$33,348,166

Salary Commitment

Year: 2006$41,579,375
Year: 2007$32,580,000
Year: 2008$18,393,000
Year: 2009$10,200,000

Pro Payroll

Jarome Iginla 7,000,000(5)
Mike Modano 4,250,000(3)
Karlis Skrastins 3,200,000(5)
Mattias Norstrom 3,200,000(3)
Dwayne Roloson 3,000,000(2)
Ryan Smyth 3,000,000(2)
Ray Whitney 2,625,000(1)
Teppo Numminen 2,200,000(2)
Tim Connolly 2,200,000(1)
Mike Grier 1,750,000(2)
Pierre Turgeon 1,500,000(1)
Sean O'Donnell 1,500,000(2)
Jan Bulis 1,000,000(2)
Scott Walker 950,000(2)
Aaron Ward 750,000(1)
Johan Hedberg 712,500(1)
Jiri Novotny 625,000(3)
Fernando Pisani 575,000(2)
Garth Murray 350,000(1)
Joel Kwiatkowski 350,000(1)
Jonathan Sim 350,000(1)


Farm Payroll

Johnny Boychuk 56,250(1)
Mike Smith 45,000(3)
Matt Foy 38,000(3)
Markus Jonasen 35,625(1)
Pierre Parenteau 35,500(2)
Ken Roche 35,500(2)
Philippe Seydoux 35,500(2)
Jamie Tardif 35,500(2)
Jeff Hoggan 35,000(1)
Shane Willis 35,000(2)
Mathias Tjarnqvist 35,000(2)
Zdenek Blatny 35,000(3)
Jan Holub 35,000(1)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity19,758
Ticket Price$30.00


Income

Current Funds$46,083,620

Expenses

Pro Payroll$13,578,750
Farm Payroll$681,250
Prospect Fees$22,500
Coach$825,000
Games Remaining82
Total Game Expenses$184,238
Projected Expenses$15,107,500
Projected Balance$30,976,120

Salary Commitment

Year: 2006$14,260,000
Year: 2007$11,565,000
Year: 2008$4,805,000
Year: 2009$800,000

Pro Payroll

Glen Wesley 1,600,000(2)
Alexander Perezhogin 950,000(3)
Steve McCarthy 825,000(1)
Mike Richards 800,000(5)
Trevor Daley 650,000(2)
Jeff DesLauriers 575,000(2)
Niklas Kronvall 525,000(1)
Michal Grosek 510,000(1)
Michal Sivek 500,000(2)
Jason Marshall 450,000(3)
Lars Jonsson 450,000(3)
Vladislav Evseev 450,000(3)
Jakub Koreis 450,000(2)
Mike Brown 425,000(2)
Petr Vrana 425,000(2)
Christoph Shubert 425,000(2)
Brian Willsie 393,750(1)
Dimitri Patzold 375,000(3)
Robert Goepfert 350,000(2)
Krzysztof Oliwa 350,000(2)
Garnet Exelby 350,000(2)
Dominic Moore 350,000(3)
Freddy Meyer 350,000(3)
Patrick Traverse 350,000(1)
Dwight Helminen 350,000(3)
Doug Janik 350,000(2)


Farm Payroll

Matt Greene 70,000(2)
Marc-Andre Bernier 65,000(2)
Colin Forbes 56,250(1)
Dustin Boyd 50,000(2)
Martin Cibak 47,500(2)
Andy Rogers 42,500(2)
Andrei Nazarov 35,000(2)
Ryan Stoa 35,000(3)
Wade Skolney 35,000(3)
Chad LaRose 35,000(3)
Colin Fraser 35,000(3)
David Printz 35,000(3)
Corey Potter 35,000(3)
Christopher Heino-Lind35,000(3)
Aleksander Suglobov 35,000(3)
J-M Pelletier 35,000(1)




Vancouver

ArenaGeneral Motors Place
Capacity18,422
Ticket Price$38.00


Income

Current Funds$19,472,368

Expenses

Pro Payroll$28,785,000
Farm Payroll$620,000
Prospect Fees$39,000
Coach$592,900
Games Remaining78
Total Game Expenses$366,304
Projected Expenses$28,571,685
Projected Balance$40,957,300

Salary Commitment

Year: 2006$29,405,000
Year: 2007$24,550,000
Year: 2008$15,942,500
Year: 2009$7,297,500

Pro Payroll

Paul Kariya 4,700,000(5)
Darius Kasparaitis 2,500,000(2)
Nikolai Zherdev 2,500,000(5)
Scott Gomez 2,400,000(3)
Marc Denis 2,250,000(1)
Alexei Morozov 1,300,000(2)
Vitaly Vishnevsky 1,300,000(2)
Yannick Tremblay 1,000,000(1)
Anze Kopitar 1,000,000(3)
Chuck Kobasew 900,000(2)
Dean McAmmond 900,000(1)
Pascal Dupuis 850,000(3)
Jussi Jokinen 750,000(3)
Alexei Kaigorodov 650,000(3)
Keith Ballard 650,000(2)
Adam Mair 600,000(3)
Milan Jurcina 600,000(3)
Brandon Bochenski 550,000(2)
Colby Armstrong 550,000(3)
Brad Lukowich 525,000(1)
Peter Budaj 500,000(3)
Mike Commodore 400,000(2)
Jamie Heward 360,000(2)
Joe Pavelski 350,000(3)
Lasse Kukkonen 350,000(3)
Sean Avery 350,000(2)


Farm Payroll

Al Montoya 150,000(2)
Hannu Toivonen 97,500(4)
Connor James 45,000(3)
Tim Ramholt 42,500(2)
Troy Riddle 37,500(1)
Ryan Bayda 37,500(1)
Nathan Perrot 35,000(2)
John Doherty 35,000(2)
Eric Boulton 35,000(1)
Duncan Milroy 35,000(1)
Todd Fedoruk 35,000(2)
Lawrence Nycholat 35,000(1)




Washington

ArenaMCI Center
Capacity19,700
Ticket Price$35.00


Income

Current Funds$51,100,964

Expenses

Pro Payroll$33,328,750
Farm Payroll$777,500
Prospect Fees$51,000
Coach$786,500
Games Remaining75
Total Game Expenses$426,143
Projected Expenses$31,960,747
Projected Balance$66,729,136

Salary Commitment

Year: 2006$34,106,250
Year: 2007$26,935,000
Year: 2008$17,532,500
Year: 2009$12,450,000

Pro Payroll

Bill Guerin 3,900,000(1)
Alexei Yashin 3,500,000(4)
Marc Savard 3,500,000(5)
Rick Nash 3,250,000(5)
Patrice Brisebois 2,362,500(2)
Brian Rolston 2,350,000(3)
Jaroslav Spacek 1,800,000(2)
Darryl Sydor 1,600,000(3)
Alexander Semin 1,200,000(4)
Rostislav Klesla 1,200,000(2)
Travis Green 1,050,000(1)
Tim Gleason 1,000,000(5)
Ales Kotalik 750,000(2)
Mika Noronen 675,000(1)
Cam Ward 650,000(2)
Wes Walz 637,500(1)
Alexander Steen 625,000(2)
Jason King 600,000(2)
Andrew Alberts 500,000(3)
Bates Battaglia 500,000(2)
Andrew Hutchinson 500,000(2)
Christian Backman 423,750(1)
Jay McClement 380,000(3)
Jason Chimera 375,000(1)


Farm Payroll

Tyler Wright 65,000(2)
Jonas Johansson 50,000(3)
Robert Nilsson 47,500(3)
Jordan Parise 42,500(3)
Aaron Downey 40,000(1)
Mike Egener 40,000(3)
Jean-Francois Jacques 37,500(3)
Ronald Petrovicky 35,000(2)
Dan LaCouture 35,000(2)
Kristian Kudroc 35,000(2)
Colin Stuart 35,000(2)
Cory Pecker 35,000(2)
Brett Sterling 35,000(2)
Chris Heid 35,000(2)
Jamie Allison 35,000(2)
Jason Krog 35,000(1)
Vladimir Korsunov 35,000(2)
Karl Stewart 35,000(2)
Mark Mowers 35,000(1)
Jaroslav Halak 35,000(3)




Toronto

ArenaAir Canada Centre
Capacity18,138
Ticket Price$39.00


Income

Current Funds$24,776,550

Expenses

Pro Payroll$32,172,500
Farm Payroll$1,585,750
Prospect Fees$54,000
Coach$500,000
Games Remaining75
Total Game Expenses$418,442
Projected Expenses$31,383,155
Projected Balance$44,333,877

Salary Commitment

Year: 2006$33,758,250
Year: 2007$23,864,500
Year: 2008$13,989,500
Year: 2009$2,000,000

Pro Payroll

Chris Osgood 3,375,000(1)
Sergei Samsonov 3,250,000(1)
Jocelyn Thibault 3,000,000(2)
Alexei Zhamnov 3,000,000(3)
Anson Carter 2,750,000(3)
Andy Sutton 2,500,000(3)
Chris Gratton 2,200,000(3)
Marco Sturm 2,000,000(4)
Andrew Brunette 1,875,000(1)
Stu Barnes 1,500,000(2)
Cale Hulse 1,500,000(2)
Scott Mellanby 1,000,000(2)
Jarret Stoll 610,000(2)
Ben Clymer 550,000(2)
Magnus Kahnberg 550,000(3)
Marcus Nilson 500,000(2)
Steve Staios 487,500(1)
Zdynek Michalek 450,000(2)
Tom Kostopoulos 375,000(1)
Patrick Sharp 350,000(3)
Kevin Bieksa 350,000(1)


Farm Payroll

Dan McGillis 200,000(2)
Martin Lapointe 150,000(3)
Jason Woolley 125,000(1)
Mike Dunham 100,000(2)
Pascal Leclair 80,000(2)
Mike Leclerc 75,000(3)
Vitaly Kolesnik 60,000(3)
Josef Balej 56,250(1)
Matt Moulson 50,000(3)
Kirill Koltsov 50,000(2)
Miroslav Kopriva 45,000(2)
Todd Ford 45,000(3)
Brett Hemingway 45,000(3)
John Mitchell 45,000(3)
Brad Schell 45,000(3)
Artuu Luttinen 45,000(3)
Patrick Fischer 45,000(2)
Kyle Wilson 40,000(3)
Jerred Smithson 39,500(3)
Hannu Pikkarainen 35,000(2)
Lauris Darzins 35,000(2)
Denis Kulyash 35,000(2)
Niklas Nordgren 35,000(2)
Igor Volkov 35,000(2)
Ryan Lannon 35,000(2)
Nathan Marsters 35,000(2)




Columbus

ArenaNationwide Arena
Capacity18,500
Ticket Price$35.00


Income

Current Funds$10,145,480

Expenses

Pro Payroll$35,562,500
Farm Payroll$649,000
Prospect Fees$22,500
Coach$847,000
Games Remaining82
Total Game Expenses$452,207
Projected Expenses$37,081,000
Projected Balance-$26,935,520

Salary Commitment

Year: 2006$36,211,500
Year: 2007$26,825,000
Year: 2008$12,745,000
Year: 2009$0,000

Pro Payroll

Ed Belfour 3,000,000(3)
Andrew Cassels 2,800,000(2)
Petr Nedved 2,587,500(1)
Derek Morris 2,500,000(3)
Geoff Sanderson 2,500,000(2)
Greg deVries 2,250,000(1)
Aaron Miller 2,250,000(1)
Oleg Tverdovsky 2,000,000(3)
Bret Hedican 1,900,000(2)
Dick Tarnstrom 1,800,000(3)
Peter Cajanek 1,600,000(3)
Jay Pandolfo 1,200,000(2)
Radim Vrbata 1,200,000(2)
Valeri Bure 1,100,000(2)
Sandis Ozolinsh 1,000,000(1)
Jason Labarbera 950,000(3)
Denis Arkhipov 850,000(3)
Erik Rasmussen 750,000(2)
Jiri Slegr 675,000(2)
David Hale 600,000(1)
Matt Bradley 600,000(2)
Vaclav Varada 600,000(2)
Nolan Schaefer 500,000(2)
Vernon Fiddler 350,000(1)


Farm Payroll

Mariusz Czerkawski 231,000(1)
Alexander Svitov 100,000(2)
Darby Hendrickson 75,500(1)
Vaclav Nedorost 60,000(2)
Karel Pilar 60,000(2)
Patrick DesRochers 45,000(3)
Travis Richards 42,500(1)
Wade Belak 35,000(2)




Minnesota

ArenaXcel Energy Center
Capacity18,064
Ticket Price$35.00


Income

Current Funds$21,750,332

Expenses

Pro Payroll$22,347,500
Farm Payroll$246,250
Prospect Fees$22,500
Coach$1,045,000
Games Remaining82
Total Game Expenses$288,552
Projected Expenses$23,661,250
Projected Balance-$1,910,918

Salary Commitment

Year: 2006$22,593,750
Year: 2007$17,242,500
Year: 2008$8,815,000
Year: 2009$0,000

Pro Payroll

Nikolai Khabibulin 3,200,000(3)
Dimitri Yushkevich 2,600,000(1)
Mike Comrie 2,500,000(2)
Radek Bonk 2,500,000(3)
Bryan Marchment 950,000(2)
Andrei Zyuzin 850,000(1)
Konstantin Koltsov 750,000(2)
Jeff Jillson 678,750(1)
Michael Rupp 650,000(2)
Turner Stevenson 650,000(2)
Manny Malhotra 637,500(2)
Tyson Nash 600,000(3)
Mikael Renberg 500,000(2)
Kurt Sauer 500,000(2)
Niklas Hagman 500,000(2)
Jarkko Ruutu 450,000(3)
Rene Bourque 450,000(3)
Stefan Liv 450,000(3)
Stephane Robidas 431,250(1)
Brett McLean 400,000(2)
Jim Vandermeer 350,000(1)
Kyle Wanvig 350,000(3)
Fredrik Norrena 350,000(3)
Paul Gaustad 350,000(3)
Rene Vydareny 350,000(2)
Dale Purinton 350,000(1)


Farm Payroll

Fred Brathwaite 56,250(1)
Matthew Stajan 45,000(3)
Brian Finley 40,000(2)
Richard Petiot 35,000(3)
Reed Low 35,000(1)
Mikhail Yakubov 35,000(3)