Financial Report

(As of Monday, Oct 20 2003)

Philadelph

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$1,831,726
Home Games Remaining35
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$43,480,000
Farm Payroll$2,077,594
Prospect Fees$0,000
Coach$0,000
Games Remaining71
Total Game Expenses$615,643
Projected Expenses$43,710,665
Projected Balance-$45,542,391

Salary Commitment

Year: 1$45,557,594
Year: 2$35,597,594
Year: 3$20,607,790
Year: 4$6,051,500

Pro Payroll

Nicklas Lidstrom 8,000,000(3)
Nikolai Khabibulin 5,000,000(1)
Sergei Zubov 4,000,000(2)
Scott Niedermayer 3,800,000(4)
Adam Oates 2,950,000(2)
Ryan Smyth 2,525,000(1)
Oleg Tverdovsky 2,500,000(3)
Rob Niedermayer 2,100,000(2)
Sergei Fedorov 2,000,000(3)
Adrian Aucoin 1,600,000(3)
Patrick Lalime 1,600,000(2)
Tomas Kaberle 1,250,000(1)
Mark Parrish 962,500(2)
Tyler Wright 750,000(1)
Patrick Traverse 737,500(2)
Stu Grimson 700,000(2)
Roman Simicek 605,000(4)
Wayne Primeau 575,000(4)
Alexei Ponikarovsky 500,000(2)
Steve Dubinsky 500,000(2)
Andy Berenzweig 425,000(4)
Per Svartvadet 400,000(2)


Farm Payroll

Stephane Fiset 270,000(4)
Anders Eriksson 125,000(4)
Robert Kron 120,000(3)
Stephane Matteau 110,000(1)
Sheldon Keefe 97,500(2)
Mike Eastwood 95,000(2)
Milan Kraft 87,500(3)
Todd Gill 80,000(3)
Kevyn Adams 78,790(3)
Yuri Butsayev 75,000(2)
Mika Noronen 72,500(2)
Christian Berglund 72,500(4)
Karel Pilar 67,500(1)
Ty Conklin 64,000(2)
Jean-Francois Fortin 60,000(1)
Ladislav Benysek 60,000(4)
Aaron Gavey 58,304(2)
Brian Pothier 55,000(1)
Petr Buzek 55,000(1)
Rob Ray 50,000(3)
Martin Cibak 45,000(4)
Norm Maracle 45,000(1)
Alexander Kharitonov 44,000(4)
Aaron Downey 42,500(1)
Peter Smrek 42,500(2)
John Emmons 40,000(3)
Marko Kiprusoff 35,000(2)
Adam Hall 30,000(4)




New Jersey

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$2,657,470
Home Games Remaining35
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$46,656,744
Farm Payroll$2,686,433
Prospect Fees$0,000
Coach$0,000
Games Remaining70
Total Game Expenses$666,800
Projected Expenses$46,675,978
Projected Balance-$49,333,448

Salary Commitment

Year: 1$49,343,177
Year: 2$29,448,877
Year: 3$17,315,444
Year: 4$10,202,444

Pro Payroll

Paul Kariya 10,000,000(2)
Alexei Yashin 6,549,944(4)
Al MacInnis 5,500,000(1)
Bobby Holik 3,500,000(1)
Alexei Zhamnov 3,000,000(1)
Adam Deadmarsh 2,750,000(1)
Craig Conroy 1,900,000(3)
Marcus Ragnarsson 1,675,000(2)
Marty Mcinnis 1,500,000(1)
Darcy Tucker 1,375,000(3)
Mikael Renberg 1,300,000(3)
Darius Kasparaitis 1,150,000(4)
Ilya Kovalchuk 1,130,000(4)
Oleg Petrov 1,000,000(1)
Paul Laus 900,000(3)
Wade Belak 701,800(1)
Jan Hrdina 700,000(4)
Josef Boumedienne 550,000(3)
John Grahame 550,000(1)
Peter Skudra 525,000(1)
Frederic Cassivi 400,000(1)


Farm Payroll

Martin Rucinsky 300,000(3)
Adam Graves 280,000(3)
Rob Zamuner 200,000(4)
Zdeno Ciger 170,000(1)
Vincent Lecavalier 150,000(2)
Michal Handzus 133,333(2)
Rem Murray 112,500(1)
Raffi Torres 107,500(4)
Denis Shvidki 102,500(3)
Dave Manson 90,000(4)
Harold Druken 85,000(4)
Krzysztof Oliwa 80,000(4)
Stephen Weiss 75,000(3)
Josh Green 72,600(2)
Gino Odjick 70,000(4)
Mike Brown 60,000(1)
Jody Hull 55,000(3)
Jim Campbell 52,500(2)
Chris Ferraro 50,000(2)
Marko Tuomainen 50,000(3)
Trevor Letowski 50,000(3)
Jamie Rivers 48,000(3)
Steve Poapst 45,000(3)
Glen Metropolit 45,000(1)
Ruslan Fedotenko 42,500(3)
Jukka Hentunen 40,000(1)
Kelly Fairchild 40,000(3)
Rob Zettler 40,000(1)
Chris Neil 40,000(4)




Long Islan

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$1,242,294
Home Games Remaining35
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$29,154,500
Farm Payroll$1,488,750
Prospect Fees$0,000
Coach$0,000
Games Remaining71
Total Game Expenses$414,098
Projected Expenses$29,400,956
Projected Balance-$30,643,250

Salary Commitment

Year: 1$30,643,250
Year: 2$22,873,250
Year: 3$14,910,000
Year: 4$8,231,000

Pro Payroll

Petr Nedved 4,200,000(2)
Mike Vernon 2,750,000(4)
Sean O'Donnell 2,500,000(3)
Brian Savage 2,200,000(4)
Steve Sheilds 2,000,000(1)
Mike Rathje 2,000,000(1)
Ray Ferraro 2,000,000(3)
Travis Green 1,400,000(2)
Greg Johnson 1,200,000(3)
Scott Hartnell 1,075,000(4)
Vaclav Varada 1,000,000(4)
Jiri Fischer 975,000(2)
Alex Tanguay 975,000(1)
Sergei Krivokrasov 935,000(1)
Nicholas Boynton 850,000(2)
Aaron Ward 819,500(4)
Ossi Vaananen 700,000(1)
Vladimir Orszagh 600,000(3)
Alexander Khavanov 500,000(1)
Yannick Tremblay 475,000(1)


Farm Payroll

Mike Ribeiro 95,000(2)
Mats Lindgren 79,750(2)
Eric Messier 70,000(2)
Nick Schultz 70,000(3)
Blake Bellefeuille 62,500(2)
Shawn Heins 60,000(1)
Nik Antropov 60,000(4)
Andre Roy 52,500(1)
Timo Parssinen 52,500(3)
Tomas Kloucek 52,500(2)
Mike Commodore 50,000(2)
Stephane Robidas 49,500(4)
Marty Murray 46,000(2)
Chris Mcalpine 45,000(3)
Niclas Wallin 45,000(3)
Marc Chouinard 44,000(3)
Marian Cisar 44,000(4)
Tomas Divisek 42,500(3)
Niclas Havelid 42,500(2)
Bob Wren 40,500(4)
Martin Brochu 40,000(2)
Eric Manlow 40,000(4)
Yves Sarault 40,000(3)
Sasha Goc 40,000(3)
Sylvain Blouin 40,000(4)
Radim Bicanek 40,000(1)
Richard Brennan 40,000(4)
Ales Pisa 37,500(4)
Reid Simpson 35,000(4)
Domenic Pittis 32,500(1)




Pittsburgh

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$6,812,876
Home Games Remaining35
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$124,031,254
Farm Payroll$2,006,915
Prospect Fees$0,000
Coach$0,000
Games Remaining70
Total Game Expenses$1,703,219
Projected Expenses$119,225,295
Projected Balance-$126,038,171

Salary Commitment

Year: 1$126,038,169
Year: 2$99,527,836
Year: 3$44,983,359
Year: 4$34,819,344

Pro Payroll

Jaromir Jagr 10,033,333(1)
Joe Sakic 9,832,727(2)
Chris Pronger 9,500,000(4)
Rob Blake 9,285,194(4)
Brian Leetch 8,680,000(4)
Patrick Roy 8,500,000(2)
Keith Tkachuk 8,300,000(1)
Dominik Hasek 8,000,000(2)
Mats Sundin 7,500,000(3)
Steve Yzerman 7,500,000(2)
Brendan Shanahan 6,000,000(2)
Zigmund Palffy 6,000,000(2)
Chris Chelios 5,500,000(1)
Adam Foote 4,100,000(2)
Sandis Ozolinsh 4,000,000(2)
Sergei Gonchar 3,200,000(4)
Alexei Kovalev 2,300,000(4)
Eric Lindros 2,100,000(3)
Todd Bertuzzi 2,000,000(1)
Jarome Iginla 1,700,000(4)


Farm Payroll

Lance Pitlick 200,000(3)
Turner Stevenson 105,000(1)
Branislav Mezei 102,500(2)
Denis Pederson 101,750(2)
Brad Tapper 97,500(1)
Mathieu Biron 97,500(1)
Artem Chubarov 90,000(2)
Alyn Mccauley 86,515(3)
Chris Nielsen 85,000(1)
Rob Dimaio 80,000(1)
Sebastien Bordeleau 77,000(1)
Jimmie Olvestad 65,000(3)
Juraj Kolnik 65,000(2)
Marty Reasoner 65,000(3)
Sergei Nemchinov 65,000(2)
Wade Flaherty 50,000(2)
Jaroslav Bednar 50,000(2)
Ryan Johnson 48,400(4)
Brian Swanson 47,500(2)
Maxim Kuznetsov 47,500(1)
Christian Laflamme 45,000(1)
Dan Focht 44,000(3)
Evgeny Korolev 42,500(1)
Jarkko Ruutu 40,000(2)
Brian Willsie 38,500(3)
Francis Bouillon 35,750(4)
Scott Nichol 35,000(3)
Gord Murphy 35,000(4)
Ronald Petrovicky 35,000(4)
Byron Ritchie 30,000(3)




New York

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$3,226,032
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$77,885,000
Farm Payroll$1,690,456
Prospect Fees$0,000
Coach$0,000
Games Remaining71
Total Game Expenses$1,075,344
Projected Expenses$76,349,424
Projected Balance-$79,575,456

Salary Commitment

Year: 1$79,575,456
Year: 2$74,156,956
Year: 3$50,834,456
Year: 4$7,728,456

Pro Payroll

Pavel Bure 10,000,000(3)
Doug Weight 9,000,000(3)
Mike Modano 8,000,000(2)
John LeClair 7,000,000(3)
Martin Brodeur 4,800,000(3)
Teppo Numminen 4,750,000(2)
Peter Bondra 4,500,000(3)
Derian Hatcher 4,100,000(4)
Markus Naslund 4,000,000(3)
Janne Niinimaa 2,700,000(1)
Brian Rafalski 2,500,000(2)
Bryan Mccabe 2,350,000(2)
Ed Jovanovski 2,200,000(1)
Eric Daze 2,000,000(4)
Brian Rolston 2,000,000(3)
Mattias Ohlund 2,000,000(2)
Joe Thornton 1,825,000(2)
Jose Theodore 1,650,000(2)
Mario Lemieux 1,410,000(3)
Zdeno Chara 1,100,000(4)


Farm Payroll

Tim Taylor 155,000(2)
Jeff Shantz 102,500(1)
Vaclav Nedorost 97,500(1)
Mathieu Garon 82,500(4)
Ilja Bryzgalov 80,000(3)
Jarno Kultanen 70,000(3)
Paul Ranheim 70,000(1)
Pasi Nurminen 63,000(4)
Mikko Eloranta 60,620(4)
Jamie Allison 57,500(3)
Andrew Raycroft 55,000(3)
Josef Melichar 54,836(4)
Matt Pettinger 52,500(2)
Dan Lacouture 52,250(1)
Daniel Corso 49,500(3)
Greg Classen 47,500(4)
Adam Mair 47,500(1)
Peter Worrell 45,000(4)
Blake Sloan 42,500(3)
Dale Purinton 42,500(4)
Riku Hahl 41,500(3)
Andreas Karlsson 40,000(4)
Andreas Lilja 40,000(1)
Robert Schnabel 40,000(2)
Arron Asham 38,500(1)
Toby Petersen 37,500(4)
Tom Kostopoulos 36,250(1)
Rick Berry 35,000(4)
Steve Begin 34,000(1)
Mike Peluso 20,000(4)




Ottawa

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$2,647,647
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,532,500
Farm Payroll$1,776,150
Prospect Fees$0,000
Coach$0,000
Games Remaining71
Total Game Expenses$882,549
Projected Expenses$62,661,002
Projected Balance-$65,308,649

Salary Commitment

Year: 1$65,308,650
Year: 2$43,535,750
Year: 3$32,506,000
Year: 4$17,545,000

Pro Payroll

Curtis Joseph 6,575,000(1)
Pierre Turgeon 6,000,000(1)
Jason Allison 5,500,000(4)
Bill Guerin 5,100,000(4)
Jeremy Roenick 5,000,000(1)
Keith Primeau 4,250,000(4)
Pavol Demitra 3,700,000(2)
Boris Mironov 3,200,000(2)
Daniel Alfredsson 3,000,000(3)
Roman Hamrlik 2,900,000(2)
Wade Redden 2,800,000(3)
Sean Burke 2,750,000(1)
Robert Svehla 2,750,000(3)
Jere Lehtinen 2,450,000(4)
Martin Straka 2,200,000(3)
Sergei Samsonov 1,800,000(3)
Simon Gagne 975,000(1)
Danny Markov 925,000(3)
Eric Brewer 907,500(2)
Patrik Elias 750,000(3)


Farm Payroll

Bob Probert 180,000(3)
Nikita Alexeev 107,500(1)
Steve Mccarthy 102,500(2)
Jonathan Girard 90,000(3)
Pavel Skrbek 66,000(3)
Craig Macdonald 66,000(2)
Blair Betts 65,000(1)
Jean-Pierre Vigier 62,500(4)
Jeff Odgers 60,000(3)
Lukas Krajicek 60,000(2)
Steven Halko 60,000(3)
Ken Sutton 52,500(3)
Martin Grenier 52,500(3)
Mikael Samuelsson 52,500(4)
Robert Valicevic 50,000(4)
Bryan Allen 48,750(2)
Herbert Vasiljevs 47,500(3)
Jan Lasak 47,500(1)
Mark Mowers 45,000(1)
Todd Rohloff 45,000(3)
Brett Hauer 45,000(2)
Joey Tetarenko 42,900(1)
J-F Damphousse 42,500(1)
Steve Webb 42,500(1)
Sven Butenschon 42,500(3)
Denis Hamel 40,000(1)
Jason Botterill 40,000(3)
Jean Labbe 40,000(4)
Sami Helenius 40,000(1)
Sean Pronger 40,000(4)




Montreal

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$2,399,466
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$57,375,000
Farm Payroll$1,811,804
Prospect Fees$0,000
Coach$0,000
Games Remaining71
Total Game Expenses$799,822
Projected Expenses$56,787,339
Projected Balance-$59,186,805

Salary Commitment

Year: 1$59,186,804
Year: 2$53,779,304
Year: 3$30,394,804
Year: 4$12,323,804

Pro Payroll

Theoren Fleury 6,500,000(3)
Owen Nolan 5,250,000(2)
Ron Francis 5,000,000(2)
Scott Stevens 4,200,000(3)
Miroslav Satan 3,250,000(4)
Alexei Zhitnik 3,250,000(2)
Tommy Salo 3,000,000(2)
Michael Peca 3,000,000(4)
Gary Roberts 2,750,000(3)
Jason Arnott 2,600,000(1)
Sean Hill 2,500,000(2)
Ray Whitney 2,300,000(1)
Dmitry Yushkevich 2,200,000(4)
Chris Therien 2,125,000(3)
Richard Matvichuk 2,000,000(2)
Shane Doan 2,000,000(3)
Glen Murray 1,975,000(2)
Daniel Mcgillis 1,750,000(4)
Andrew Brunette 1,150,000(4)
Evgeni Nabokov 575,000(4)


Farm Payroll

Nelson Emerson 190,000(1)
Kevin Haller 160,000(3)
Bill Muckalt 110,000(3)
Patrick Desrochers 97,500(1)
Kiril Safronov 82,500(4)
Jakub Cutta 72,500(4)
Antti-Jussi Niemi 70,000(3)
Jesse Wallin 66,000(4)
Steve Kariya 60,000(2)
Billy Tibbetts 58,304(4)
David Harlock 52,500(2)
Denny Lambert 52,500(1)
Jim Mckenzie 52,500(1)
John Slaney 50,000(2)
Stephen Peat 50,000(2)
Dallas Eakins 45,000(2)
Greg Hawgood 45,000(2)
Peter White 45,000(3)
Jaroslav Obsut 42,500(4)
Marc Moro 42,500(1)
Aris Brimanis 42,000(4)
Andrej Nedorost 41,000(3)
Drew Bannister 40,000(1)
Eric Landry 40,000(2)
Kay Whitmore 40,000(2)
Joel Bouchard 35,000(3)
Tyler Arnason 35,000(3)
Dieter Kochan 35,000(4)
Ivan Ciernik 32,500(1)
Sebastien Centomo 27,000(2)




Buffalo

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$2,062,080
Home Games Remaining35
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$49,187,500
Farm Payroll$1,677,165
Prospect Fees$0,000
Coach$0,000
Games Remaining71
Total Game Expenses$687,360
Projected Expenses$48,802,584
Projected Balance-$50,864,664

Salary Commitment

Year: 1$50,864,665
Year: 2$35,754,265
Year: 3$22,577,515
Year: 4$12,221,500

Pro Payroll

Alexander Mogilny 5,500,000(3)
Martin Lapointe 5,250,000(1)
Rod Brind'Amour 4,250,000(4)
Luc Robitaille 4,000,000(1)
Byron Dafoe 3,400,000(2)
Mathieu Schneider 3,250,000(1)
Sami Kapanen 2,500,000(2)
Phil Housley 2,500,000(2)
Jeff Friesen 2,500,000(2)
Kenny Jonsson 2,000,000(4)
Daymond Langkow 1,950,000(4)
Bret Hedican 1,812,500(3)
Jeff O'Neill 1,750,000(4)
Radek Bonk 1,750,000(2)
Jason Smith 1,525,000(3)
Dean Mcammond 1,300,000(1)
Michael Nylander 1,250,000(3)
Brad Stuart 975,000(4)
Martin Skoula 975,000(4)
Martin Biron 750,000(1)


Farm Payroll

Rick Tocchet 220,000(1)
Matt Johnson 96,250(1)
Henrik Tallinder 77,500(2)
Nikos Tselios 77,500(2)
Patrick Poulin 65,000(4)
Scott Clemmensen 65,000(4)
Mike Sullivan 60,500(2)
Ken Belanger 60,000(4)
Mark Rycroft 55,000(4)
Mathieu Darche 55,000(3)
Jason Jaspers 52,500(3)
Pavel Brendl 51,250(2)
Todd Fedoruk 50,000(2)
Richard Jackman 48,400(1)
Jason Holland 45,000(2)
Martin Prusek 45,000(2)
Benoit Gratton 45,000(2)
Dean Melanson 45,000(2)
Jonathan Sim 44,000(4)
Mark Smith 42,500(1)
Martin Spanhel 42,000(1)
Mike Weaver 41,250(1)
Matt Davidson 41,140(3)
Eric Boulton 40,000(1)
Nathan Perrott 40,000(3)
Chris Corrinet 40,000(3)
Alexei Tezikov 39,875(3)
Oliver Michaud 32,500(4)
Jeff Cowan 30,000(1)
Jeff Daniels 30,000(2)




Boston

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$1,219,244
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$43,613,750
Farm Payroll$1,498,250
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$609,622
Projected Expenses$43,892,757
Projected Balance-$45,112,001

Salary Commitment

Year: 1$45,112,000
Year: 2$37,969,750
Year: 3$28,453,500
Year: 4$12,179,750

Pro Payroll

Olaf Kolzig 6,000,000(3)
Mark Recchi 5,000,000(3)
Eric Desjardins 3,800,000(1)
Chris Osgood 3,750,000(2)
Andrew Cassels 3,200,000(1)
Darryl Sydor 3,200,000(4)
Tony Amonte 3,000,000(2)
Bryan Smolinski 2,300,000(4)
Chris Gratton 2,000,000(3)
Marian Hossa 1,550,000(2)
Scott Thornton 1,425,000(4)
Derek Morris 1,400,000(3)
Robert Lang 1,105,000(4)
Chris Phillips 1,058,750(3)
Marco Sturm 1,000,000(4)
Brad Isbister 900,000(4)
Kim Johnsson 800,000(4)
Brendan Morrison 775,000(4)
Bates Battaglia 750,000(2)
Jaroslav Modry 600,000(3)


Farm Payroll

Shane Endicott 87,500(4)
Alexander Auld 85,000(2)
Andy Hilbert 82,500(2)
Roman Lyashenko 80,000(3)
John Erskine 70,000(4)
Joe Sacco 62,500(4)
Steve Kelly 55,000(3)
Chris Dingman 55,000(4)
Scott Parker 52,250(1)
Oleg Saprykin 51,250(2)
Neil Little 50,000(4)
Barret Jackman 50,000(4)
Jeff Farkas 49,500(4)
Raymond Giroux 47,500(2)
Craig Berube 45,000(1)
Jim Montgomery 45,000(2)
Rory Fitzpatrick 45,000(1)
Ryan Jardine 45,000(3)
Michael Farrell 42,500(2)
Nathan Dempsey 42,500(2)
Peter Ferraro 40,000(4)
Ted Donato 40,000(4)
Joel Kwiatkowski 38,500(4)
Derrick Walser 37,500(2)
Eric Boguniecki 37,500(4)
Sebastien Charpentie 35,000(3)
Jody Shelley 32,750(4)
Matt Henderson 32,500(4)
Dan Snyder 32,500(2)
Micki Dupont 29,000(4)




Toronto

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$1,236,598
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$44,158,038
Farm Payroll$1,596,110
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$618,299
Projected Expenses$44,517,549
Projected Balance-$45,754,147

Salary Commitment

Year: 1$45,754,148
Year: 2$30,623,338
Year: 3$17,115,338
Year: 4$8,033,300

Pro Payroll

Teemu Selanne 9,500,000(1)
Ed Belfour 6,000,000(4)
Joe Nieuwendyk 5,500,000(2)
Felix Potvin 3,000,000(2)
Mike Ricci 2,200,000(3)
Cory Stillman 2,100,000(3)
Keith Carney 2,100,000(3)
Anson Carter 1,900,000(1)
Aaron Miller 1,600,000(3)
Brendan Witt 1,600,000(2)
Jonas Hoglund 1,400,000(2)
Fredrik Modin 1,275,000(2)
Jassen Cullimore 1,200,000(1)
Dany Heatley 1,075,000(4)
Kimmo Timonen 850,000(1)
Daniel Briere 726,000(1)
Philippe Boucher 582,038(3)
Andy Delmore 550,000(1)
Erik Cole 525,000(4)
Brent Sopel 475,000(2)


Farm Payroll

Jani Rita 100,000(3)
Travis Roche 90,000(3)
Chris Kelleher 80,000(1)
Mike Mottau 77,500(3)
Norman Milley 75,000(2)
Luke Sellars 65,000(4)
Rico Fata 65,000(2)
Kamil Piros 63,500(4)
Martti Jarventie 60,000(4)
Darren Langdon 60,000(1)
Pavel Kolarik 58,310(1)
Tommy Westlund 57,500(3)
Ryan Vandenbussche 50,000(3)
Dennis Bonvie 45,000(4)
Reed Low 45,000(3)
Bruno St. Jacques 45,000(1)
Chris Bala 45,000(4)
Gordie Dwyer 44,000(1)
Duvie Westcott 43,000(2)
Kevin Sawyer 42,500(4)
Francis Lessard 42,500(1)
Sean Avery 40,000(3)
David Cullen 40,000(4)
Jordan Krestanovich 40,000(1)
Steve Mckenna 40,000(3)
Darcy Hordichuk 40,000(2)
Ray Schultz 36,300(4)
Patrick Boileau 36,000(4)
Alan Letang 35,000(2)
Steve Martins 35,000(1)




Atlanta

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$766,236
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$26,830,000
Farm Payroll$1,520,750
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$383,118
Projected Expenses$27,584,514
Projected Balance-$28,350,750

Salary Commitment

Year: 1$28,350,750
Year: 2$13,785,250
Year: 3$11,055,250
Year: 4$4,184,500

Pro Payroll

Brett Hull 3,500,000(3)
Milan Hejduk 2,900,000(1)
Bryan Marchment 2,700,000(1)
Jozef Stumpel 2,650,000(1)
Gary Suter 1,800,000(4)
Magnus Arvedson 1,500,000(2)
Jason Woolley 1,375,000(3)
Hal Gill 1,100,000(1)
Marian Gaborik 1,075,000(1)
Mike Comrie 1,025,000(3)
Roman Cechmanek 1,000,000(1)
Greg DeVries 1,000,000(1)
Kristian Huselius 925,000(1)
Martin Havlat 800,000(4)
J-S Giguere 700,000(2)
Mike York 675,000(3)
Denis Gauthier 675,000(4)
Kyle Calder 550,000(1)
Matt Cullen 440,000(2)
Mike Leclerc 440,000(4)


Farm Payroll

Barrett Heisten 105,000(1)
Brian Sutherby 97,500(1)
Dimitry Afanasenkov 85,000(1)
Kyle Rossiter 70,000(3)
Petr Schastlivy 67,500(3)
Craig Darby 65,000(4)
Steve Moore 65,000(1)
Jonas Andersson 60,000(1)
Tyler Bouck 57,500(4)
Benjamin Simon 52,500(4)
Hannes Hyvonen 50,000(2)
Jason Dawe 50,000(1)
Niko Kapanen 50,000(4)
Dave Roche 45,000(1)
Josh Holden 45,000(3)
Trent Whitfield 44,000(1)
P.J. Stock 42,500(4)
Eric Meloche 40,000(1)
Ivan Huml 40,000(2)
Mike Matteucci 40,000(1)
Jarrod Skalde 40,000(3)
Steve Gainey 39,000(4)
Brett Clark 38,500(4)
Jeff Daw 37,500(3)
Matthew Herr 37,500(4)
Rocky Thompson 35,750(3)
Ryan Christie 34,000(1)
Toni Dahlman 32,000(4)
Craig Adams 30,000(4)
Gaetan Royer 25,000(4)




Florida

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$1,115,545
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$40,270,000
Farm Payroll$1,230,188
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$560,813
Projected Expenses$40,378,561
Projected Balance-$41,494,106

Salary Commitment

Year: 1$41,500,188
Year: 2$26,679,188
Year: 3$19,117,188
Year: 4$6,561,188

Pro Payroll

Vincent Damphousse 5,750,000(1)
Vladimir Malakhov 3,500,000(2)
Petr Sykora 3,300,000(4)
Shawn Mceachern 2,850,000(3)
Roman Turek 2,800,000(1)
Jocelyn Thibault 2,600,000(1)
Patrice Brisebois 2,500,000(3)
Eric Weinrich 2,000,000(3)
Stephane Quintal 1,950,000(2)
Mattias Norstrom 1,800,000(1)
Ulf Dahlen 1,650,000(3)
Stu Barnes 1,600,000(1)
Steve Konowalchuk 1,525,000(4)
Dainius Zubrus 1,000,000(3)
Brad Richards 975,000(3)
Jon Klemm 900,000(4)
Brenden Morrow 895,000(3)
Pavel Kubina 850,000(2)
Jochen Hecht 825,000(2)
Shawn Bates 500,000(4)
Jim Cummins 500,000(3)


Farm Payroll

Mark Hartigan 102,750(3)
David Morisset 62,500(1)
Derek Mackenzie 62,500(2)
Vaclav Pletka 60,000(2)
Brad Moran 55,000(1)
Josh Langfeld 51,000(4)
Jason Krog 50,188(4)
Jesse Boulerice 47,500(3)
Brad Leeb 47,500(2)
Justin Papineau 47,500(1)
Jason Podollan 45,000(2)
Mike Craig 42,500(4)
Guillaume Lefebvre 42,500(4)
Jean-Guy Trudel 40,000(2)
Jiri Bicek 40,000(4)
Ladislav Kohn 40,000(1)
Casey Hankinson 40,000(2)
Tony Tuzzolino 40,000(4)
Kip Brennan 37,500(2)
Wyatt Smith 35,750(3)
David Ling 35,000(4)
Jeremy Stevenson 35,000(2)
Ryan Tobler 35,000(2)
Nick Smith 35,000(4)
David Gosselin 35,000(1)
Ryan Flinn 34,500(2)
Richard Scott 31,000(1)




Washington

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$831,608
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$30,769,463
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$415,804
Projected Expenses$29,937,856
Projected Balance-$30,769,464

Salary Commitment

Year: 1$30,769,463
Year: 2$21,244,463
Year: 3$15,131,130
Year: 4$7,456,130

Pro Payroll

Mark Messier 5,583,530(4)
Arturs Irbe 2,300,000(3)
Chris Drury 2,300,000(1)
Geoff Sanderson 2,100,000(1)
Scott Young 2,000,000(2)
Kyle Mclaren 1,755,000(2)
Jiri Dopita 1,500,000(1)
Jay Mckee 1,433,333(2)
Patrick Marleau 1,400,000(3)
Radek Dvorak 1,300,000(3)
Todd Simpson 1,172,600(4)
Igor Larionov 1,150,000(1)
Steve Sullivan 1,075,000(3)
Roberto Luongo 925,000(1)
Tom Poti 925,000(2)
Ben Clymer 925,000(3)
Dave Andreychuk 850,000(1)
Paul Mara 700,000(4)
Craig Johnson 700,000(1)
Andrei Markov 675,000(3)


Farm Payroll




Tampa Bay

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$802,612
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$29,696,625
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$401,306
Projected Expenses$28,894,014
Projected Balance-$29,696,626

Salary Commitment

Year: 1$29,696,625
Year: 2$25,547,625
Year: 3$23,172,625
Year: 4$16,222,625

Pro Payroll

Trevor Linden 4,000,000(4)
Saku Koivu 3,300,000(4)
Claude Lemieux 3,000,000(4)
Glen Wesley 2,500,000(3)
Vyacheslav Kozlov 2,350,000(4)
Bob Boughner 2,000,000(4)
Cliff Ronning 1,850,000(1)
Craig Rivet 1,300,000(3)
Cory Cross 1,089,000(1)
Andreas Dackell 1,000,000(2)
Andy Mcdonald 975,000(3)
Aki Berg 922,625(4)
Dan Cloutier 900,000(2)
Richard Zednik 765,000(3)
Filip Kuba 735,000(3)
Colin White 675,000(3)
Alexei Morozov 660,000(1)
Oleg Kvasha 650,000(4)
Brent Johnson 550,000(1)
Ladislav Nagy 475,000(2)


Farm Payroll




Carolina

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$627,024
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$23,199,870
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$313,512
Projected Expenses$22,572,846
Projected Balance-$23,199,870

Salary Commitment

Year: 1$23,199,870
Year: 2$19,174,870
Year: 3$13,074,870
Year: 4$7,825,000

Pro Payroll

Mike Dunham 2,600,000(1)
Mariusz Czerkawski 2,400,000(4)
Steve Rucchin 2,150,000(4)
Scott Mellanby 1,800,000(2)
Jason York 1,650,000(4)
Ken Klee 1,400,000(2)
Kris Draper 1,150,000(4)
Jan Hlavac 1,100,000(3)
Martin Gelinas 1,100,000(2)
Jeff Jillson 1,025,000(1)
Chad Kilger 1,024,870(3)
Jean-Pierre Dumont 1,000,000(3)
Johan Hedberg 900,000(2)
Marek Malik 900,000(3)
Michal Rozsival 800,000(3)
Steven Reinprecht 475,000(4)
Karel Rachunek 450,000(2)
Randy Robitaille 450,000(2)
Radoslav Suchy 425,000(3)
Matt Cooke 400,000(1)


Farm Payroll




Detroit

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$666,790
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$24,671,250
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$333,395
Projected Expenses$24,004,459
Projected Balance-$24,671,249

Salary Commitment

Year: 1$24,671,250
Year: 2$18,917,500
Year: 3$17,677,500
Year: 4$7,027,500

Pro Payroll

Steve Thomas 2,500,000(4)
Shayne Corson 2,250,000(4)
Alexander Karpovtsev 2,150,000(3)
Calle Johansson 2,100,000(1)
Bryan Berard 2,000,000(3)
Viktor Kozlov 1,750,000(3)
Boyd Devereaux 1,450,000(3)
Todd Marchant 1,400,000(1)
Niklas Sundstrom 1,300,000(3)
Brad May 1,100,000(4)
Kirk Maltby 1,058,750(1)
Taylor Pyatt 1,025,000(3)
Vaclav Prospal 975,000(3)
Toni Lydman 700,000(1)
Marty Turco 600,000(4)
Milan Hnilicka 600,000(2)
Andy Sutton 577,500(4)
Bryce Salvador 495,000(1)
Todd White 350,000(2)
Martin St. Louis 290,000(2)


Farm Payroll




Columbus

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$724,832
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$26,818,750
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$362,416
Projected Expenses$26,093,919
Projected Balance-$26,818,751

Salary Commitment

Year: 1$26,818,750
Year: 2$13,518,750
Year: 3$6,298,750
Year: 4$6,298,750

Pro Payroll

Mike Richter 6,000,000(1)
Yanic Perreault 2,800,000(4)
Chris Simon 2,250,000(1)
Rhett Warrener 1,500,000(2)
Mike Grier 1,348,750(4)
Mike Johnson 1,250,000(1)
Donald Brashear 1,150,000(1)
Mathieu Dandenault 1,100,000(2)
Rostislav Klesla 1,075,000(2)
Jason Wiemer 1,050,000(1)
Robyn Regehr 975,000(2)
Mark Bell 975,000(1)
Espen Knutsen 870,000(2)
Maxim Afinogenov 800,000(4)
Kirk Muller 800,000(2)
Olli Jokinen 800,000(4)
Deron Quint 625,000(1)
Manny Legace 550,000(4)
Frantisek Kaberle 500,000(2)
Radim Vrbata 400,000(2)


Farm Payroll




St.Louis

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$668,244
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$24,725,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$334,122
Projected Expenses$24,056,757
Projected Balance-$24,725,001

Salary Commitment

Year: 1$24,725,000
Year: 2$16,075,000
Year: 3$12,975,000
Year: 4$5,925,000

Pro Payroll

Robert Reichel 3,750,000(1)
Ron Tugnutt 2,400,000(3)
Igor Kravchuk 2,250,000(4)
Mike Sillinger 1,750,000(1)
German Titov 1,750,000(3)
Todd Harvey 1,300,000(4)
Valeri Bure 1,175,000(1)
Benoit Brunet 1,100,000(1)
Igor Ulanov 1,100,000(2)
Igor Korolev 1,000,000(3)
Ruslan Salei 900,000(4)
Trent Klatt 900,000(4)
Scott Lachance 875,000(1)
Fredrik Olausson 750,000(3)
Jamie Pushor 725,000(2)
Scott Gomez 700,000(2)
Andreas Johansson 650,000(3)
Chris Mcallister 575,000(2)
Dan Boyle 575,000(4)
Dwayne Roloson 500,000(3)


Farm Payroll




Nashville

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$731,084
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$27,050,083
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$365,542
Projected Expenses$26,319,000
Projected Balance-$27,050,084

Salary Commitment

Year: 1$27,050,083
Year: 2$15,993,333
Year: 3$14,168,333
Year: 4$7,483,333

Pro Payroll

Donald Audette 3,000,000(4)
Sergei Berezin 2,950,000(1)
Jiri Slegr 1,800,000(3)
Steve Heinze 1,750,000(1)
Joe Reekie 1,500,000(3)
Curtis Brown 1,433,333(4)
Jamie Langenbrunner 1,391,500(1)
Jaroslav Spacek 1,300,000(1)
Kevin Weekes 1,250,000(2)
Shjon Podein 1,250,000(4)
Andrei Nikolishin 1,240,250(1)
Karl Dykhuis 1,200,000(3)
Jyrki Lumme 1,165,000(3)
Fred Brathwaite 1,050,000(4)
Tim Connolly 1,025,000(1)
Grant Marshall 1,020,000(3)
Marcus Nilson 875,000(1)
Jason Strudwick 750,000(4)
Shawn Horcoff 575,000(2)
Martin Erat 525,000(1)


Farm Payroll




Chicago

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$480,892
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$17,793,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$240,446
Projected Expenses$17,312,108
Projected Balance-$17,793,000

Salary Commitment

Year: 1$17,793,000
Year: 2$15,543,000
Year: 3$11,675,000
Year: 4$5,225,000

Pro Payroll

Doug Gilmour 1,893,000(2)
Manny Fernandez 1,450,000(3)
Tomas Holmstrom 1,150,000(4)
Cale Hulse 1,100,000(4)
Todd Warriner 1,100,000(1)
Justin Williams 1,075,000(2)
David Legwand 975,000(3)
Sheldon Souray 925,000(3)
Alexander Korolyuk 900,000(2)
Vitali Yachmenev 850,000(3)
Sami Salo 800,000(3)
Denis Arkhipov 750,000(3)
Wes Walz 750,000(1)
Scott Hannan 700,000(3)
Karlis Skrastins 675,000(4)
Marc Denis 650,000(4)
Sean Brown 625,000(4)
Bruce Gardiner 550,000(4)
Ville Nieminen 475,000(4)
Landon Wilson 400,000(1)


Farm Payroll




Vancouver

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$510,000
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$18,870,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$255,000
Projected Expenses$18,360,000
Projected Balance-$18,870,000

Salary Commitment

Year: 1$18,870,000
Year: 2$12,945,000
Year: 3$9,200,000
Year: 4$1,700,000

Pro Payroll

Dallas Drake 2,500,000(1)
Joe Juneau 1,800,000(1)
Don Sweeney 1,800,000(3)
Frantisek Kucera 1,200,000(3)
Janne Laukkanen 1,100,000(4)
Darren Van Impe 1,000,000(3)
Marc Savard 900,000(2)
Erik Rasmussen 900,000(1)
Georges Laraque 900,000(2)
Tomas Vokoun 800,000(3)
Mike Fisher 765,000(3)
Sergei Zholtok 725,000(1)
Stephane Richer 700,000(3)
Eric Cairns 635,000(3)
Tom Barrasso 600,000(3)
James Patrick 600,000(2)
Hnat Domenichelli 600,000(4)
Eric Beaudoin 500,000(2)
Antti Laaksonen 475,000(2)
Grant Ledyard 370,000(2)


Farm Payroll




Colorado

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$644,932
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$23,862,500
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$322,466
Projected Expenses$23,217,568
Projected Balance-$23,862,500

Salary Commitment

Year: 1$23,862,500
Year: 2$15,550,000
Year: 3$8,825,000
Year: 4$4,425,000

Pro Payroll

Uwe Krupp 4,100,000(1)
Dmitri Khristich 3,200,000(3)
Darren Mccarty 1,950,000(2)
Richard Smehlik 1,650,000(2)
Brian Boucher 1,600,000(4)
Michal Grosek 1,300,000(1)
Sergei Brylin 1,050,000(2)
Bill Houlder 1,000,000(1)
Vitaly Vishnevski 975,000(4)
Pat Verbeek 800,000(1)
Jere Karalahti 750,000(3)
Daniel Cleary 750,000(2)
Samuel Pahlsson 750,000(4)
Dave Scatchard 675,000(2)
Niklas Hagman 650,000(2)
Kevin Stevens 600,000(1)
Nolan Yonkman 600,000(4)
Henrik Sedin 512,500(1)
Pavel Trnka 500,000(4)
David Aebischer 450,000(3)


Farm Payroll




Edmonton

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$516,284
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$19,102,500
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$258,142
Projected Expenses$18,586,216
Projected Balance-$19,102,500

Salary Commitment

Year: 1$19,102,500
Year: 2$13,540,000
Year: 3$6,915,000
Year: 4$3,340,000

Pro Payroll

Randy McKay 2,175,000(1)
Curtis Leschyshyn 2,000,000(2)
Dave Karpa 1,600,000(2)
Scott Walker 1,600,000(1)
Jamie Storr 1,450,000(4)
Ethan Moreau 1,250,000(3)
Chris Tamer 1,175,000(2)
Brad Ference 925,000(3)
Ian Laperriere 850,000(1)
Brad Lukowich 750,000(3)
Jani Hurme 700,000(2)
Hans Jonsson 650,000(3)
Bill Lindsay 600,000(2)
Ian Moran 550,000(2)
Jim Dowd 525,000(4)
Daniel Sedin 512,500(1)
Jamie Heward 475,000(4)
Bryan Helmer 450,000(4)
Lubos Bartecko 440,000(4)
Josef Vasicek 425,000(1)


Farm Payroll




Calgary

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$489,460
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$18,110,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$244,730
Projected Expenses$17,620,541
Projected Balance-$18,110,001

Salary Commitment

Year: 1$18,110,000
Year: 2$16,010,000
Year: 3$13,265,000
Year: 4$4,025,000

Pro Payroll

Jeff Hackett 3,300,000(3)
John Madden 1,500,000(1)
Drake Berehowsky 1,450,000(4)
Marcel Hossa 1,075,000(3)
Patrik Stefan 1,025,000(4)
Mike Van Ryn 1,025,000(3)
Jeff Norton 900,000(2)
Ivan Novoseltsev 875,000(3)
Mike Knuble 852,500(3)
Dmitri Kalinin 825,000(2)
Pavel Datsyuk 700,000(4)
David Tanabe 600,000(2)
Tony Virta 600,000(1)
David Vyborny 600,000(3)
Jay Pandolfo 550,000(3)
Nolan Pratt 500,000(3)
Jussi Markkanen 462,500(3)
J-Luc Grand-Pierre 450,000(4)
Jeff Toms 420,000(2)
Justin Kurtz 400,000(4)


Farm Payroll




Minnesota

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$613,784
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$22,710,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$306,892
Projected Expenses$22,096,216
Projected Balance-$22,710,000

Salary Commitment

Year: 1$22,710,000
Year: 2$14,110,000
Year: 3$8,700,000
Year: 4$3,050,000

Pro Payroll

Luke Richardson 2,500,000(3)
Trevor Kidd 2,300,000(2)
Lyle Odelein 2,300,000(1)
Ken Daneyko 2,000,000(1)
Murray Baron 1,600,000(1)
Claude Lapointe 1,200,000(3)
Valeri Kamensky 1,200,000(2)
Sandy Mccarthy 1,175,000(2)
Andrei Nazarov 1,000,000(4)
Tomi Kallio 850,000(4)
Bob Corkum 850,000(1)
Lubomir Sekeras 735,000(2)
Darby Hendrickson 725,000(1)
Lubomir Visnovsky 700,000(3)
Matt Bradley 650,000(4)
Benoit Hogue 650,000(3)
Tony Hrkac 600,000(3)
Brad Brown 575,000(1)
Corey Schwab 550,000(4)
Jamal Mayers 550,000(1)


Farm Payroll




Phoenix

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$335,198
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$12,402,300
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$167,599
Projected Expenses$12,067,103
Projected Balance-$12,402,301

Salary Commitment

Year: 1$12,402,300
Year: 2$10,767,875
Year: 3$4,683,250
Year: 4$2,365,000

Pro Payroll

Garth Snow 1,100,000(2)
John Vanbiesbrouck 1,000,000(3)
Jeff Halpern 950,000(4)
Patric Kjellberg 900,000(2)
Steve Staios 850,000(2)
Brad Bombardir 735,000(4)
Brian Campbell 718,750(1)
Jaroslav Svoboda 700,000(2)
Cory Sarich 650,000(2)
Shean Donovan 565,675(1)
Shane Willis 559,625(2)
Dave Lowry 500,000(3)
Jason Blake 500,000(2)
Andrew Ference 450,000(2)
Kip Miller 425,000(3)
Jason Chimera 400,000(4)
Eric Belanger 393,250(3)
Jason Williams 375,000(2)
Jamie Wright 350,000(1)
Steve Montador 280,000(4)


Farm Payroll




Dallas

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$361,190
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$13,364,038
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$180,595
Projected Expenses$13,002,848
Projected Balance-$13,364,038

Salary Commitment

Year: 1$13,364,038
Year: 2$10,249,038
Year: 3$3,816,000
Year: 4$475,000

Pro Payroll

Krystofer Kolanos 1,075,000(3)
Tyson Nash 1,000,000(2)
Jason Marshall 975,000(1)
Jeff Finley 875,000(1)
P.J. Axelsson 825,000(3)
J-Sebastien Aubin 770,000(3)
Daniel Tjarnqvist 750,000(2)
Brian Gionta 725,000(2)
Pascal Rheaume 700,000(2)
Jan Bulis 675,000(2)
Mattias Timander 671,000(3)
Bob Essensa 600,000(2)
Stacy Roest 583,038(2)
Mark Eaton 500,000(2)
Brad Norton 500,000(2)
Lance Ward 475,000(4)
Paul Healey 465,000(1)
Petr Tenkrat 450,000(1)
Brad Chartrand 400,000(2)
Pascal Dupuis 350,000(1)


Farm Payroll




Los Angele

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$510,744
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$18,897,500
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$255,372
Projected Expenses$18,386,757
Projected Balance-$18,897,501

Salary Commitment

Year: 1$18,897,500
Year: 2$16,740,000
Year: 3$8,590,000
Year: 4$2,350,000

Pro Payroll

Damian Rhodes 2,550,000(3)
Sylvain Lefebvre 2,500,000(2)
Steve Duchesne 1,600,000(3)
Tom Fitzgerald 1,600,000(4)
Kelly Buchberger 1,075,000(2)
Manny Malhotra 1,072,500(1)
Kristian Kudroc 1,025,000(2)
Andrei Zyuzin 850,000(2)
Mike Wilson 800,000(2)
Juha Ylonen 750,000(4)
Garry Valk 700,000(1)
Branko Radivojevic 575,000(3)
Shaun Van-Allen 550,000(3)
Marc Bergevin 550,000(2)
Steve Passmore 500,000(2)
Bryan Muir 490,000(3)
Ales Kotalik 475,000(3)
Chris Clark 450,000(2)
Colin Forbes 400,000(2)
Scott Ferguson 385,000(1)


Farm Payroll




San Jose

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$307,768
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$11,387,383
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$153,884
Projected Expenses$11,079,616
Projected Balance-$11,387,384

Salary Commitment

Year: 1$11,387,383
Year: 2$9,112,383
Year: 3$6,487,383
Year: 4$5,387,383

Pro Payroll

Tie Domi 1,687,383(4)
Richard Pilon 1,200,000(4)
Scott Pellerin 1,000,000(2)
Clarke Wilm 675,000(2)
Miikka Kiprusoff 550,000(1)
Kent Manderville 550,000(1)
John Jakopin 500,000(2)
Pierre Dagenais 500,000(4)
Shane Hnidy 500,000(1)
Robert Esche 450,000(2)
Serge Aubin 450,000(4)
Pascal Trepanier 400,000(3)
Dan Hinote 400,000(4)
John Maclean 400,000(4)
Steve Bancroft 400,000(4)
Brett Harkins 350,000(1)
Dick Tarnstrom 350,000(3)
Radek Martinek 350,000(4)
Ricard Persson 350,000(3)
Dan Bylsma 325,000(1)


Farm Payroll




Anaheim

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds-$432,310
Home Games Remaining36
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$15,995,500
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining72
Total Game Expenses$216,155
Projected Expenses$15,563,189
Projected Balance-$15,995,499

Salary Commitment

Year: 1$15,995,500
Year: 2$11,422,000
Year: 3$6,995,000
Year: 4$2,345,000

Pro Payroll

Mike Keane 1,500,000(2)
Sylvain Cote 1,450,000(1)
Matthew Barnaby 1,350,000(3)
Brian Holzinger 1,250,000(3)
Tommy Albelin 1,150,000(1)
Daniel Blackburn 1,130,000(4)
Stephane Yelle 1,050,000(1)
Stanislav Neckar 900,000(3)
Craig Billington 827,000(2)
Kris Beech 750,000(3)
Brent Gilchrist 625,000(4)
Todd Reirden 600,000(2)
Willie Mitchell 550,000(2)
Vlad Chebaturkin 500,000(1)
Kevin Dineen 500,000(2)
Andreas Salomonsson 450,000(2)
Chris Herperger 425,000(4)
Brad Larsen 423,500(1)
Richard Park 400,000(3)
Sergei Varlamov 165,000(4)


Farm Payroll