Financial Report

(As of samedi, août 25 2007)

Anaheim

ArenaArrowhead Pond
Capacity18 500
Ticket Price$35,00


Income

Current Funds$25 759 978
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$39 060 080
Farm Payroll$1 730 100
Prospect Fees$19 500
Coach$850 000
Games Remaining82
Total Game Expenses$508 045
Projected Expenses$41 659 680
Projected Balance-$15 899 702

Salary Commitment

Year: 2005$40 790 180
Year: 2006$23 186 280
Year: 2007$7 528 580
Year: 2008$140 000

Pro Payroll

Alexei Kovalev 6 000 000(2)
Petr Nedved 4 600 000(2)
Darryl Sydor 3 600 000(1)
Richard Matvichuk 3 000 000(1)
Bryan Smolinski 2 780 080(3)
Calle Johansson 2 500 000(1)
Eric Weinrich 1 750 000(1)
Alexei Morozov 1 700 000(2)
Mathieu Dandenault 1 600 000(3)
Sergei Brylin 1 500 000(1)
Ethan Moreau 1 350 000(1)
P.J. Axelsson 1 300 000(2)
Andrei Zyuzin 1 100 000(3)
Murray Baron 1 000 000(1)
John Grahame 930 000(1)
Dan Ellis 875 000(3)
Oleg Kvasha 850 000(2)
Pascal Dupuis 800 000(2)
Serge Aubin 650 000(1)
Richard Park 600 000(3)
Branko Radivojevic 575 000(1)


Farm Payroll

Jeff Hackett 150 000(1)
Kurt Sauer 110 200(2)
Krystofer Kolanos 107 500(1)
Stan Neckar 90 000(3)
Jason Chimera 85 000(4)
Andy Hilbert 82 500(1)
Michael Rupp 77 500(2)
Billy Tibbetts 70 000(1)
Reed Low 70 000(2)
Steve Passmore 66 000(3)
Alexei Semenov 62 500(2)
Eric Boulton 62 000(1)
Nolan Yonkman 60 000(1)
Jamie Allison 57 500(2)
Pierre Hedin 55 000(3)
Shane Hnidy 55 000(4)
Ryan Bonni 50 500(1)
Jarkko Ruutu 50 000(1)
Rob Ray 50 000(3)
John Jakopin 47 500(3)
Ivan Huml 45 000(1)
Reid Simpson 43 400(1)
Craig Darby 35 000(3)
Greg Mauldin 30 000(3)
Mike Green 30 000(2)
Joe Motzko 30 000(3)
Wade Dubielewicz 30 000(3)
Steve Montador 28 000(1)




Boston

ArenaFleet Center
Capacity18 500
Ticket Price$40,00


Income

Current Funds$29 689 390
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$48 455 000
Farm Payroll$1 267 500
Prospect Fees$46 500
Coach$500 000
Games Remaining72
Total Game Expenses$613 037
Projected Expenses$44 138 634
Projected Balance-$14 449 244

Salary Commitment

Year: 2005$49 722 500
Year: 2006$34 585 000
Year: 2007$20 580 000
Year: 2008$13 700 000

Pro Payroll

Paul Kariya 10 000 000(1)
Jason Allison 6 750 000(2)
Nikolai Khabibulin 6 250 000(4)
Brad Richards 3 700 000(4)
Lubomir Visnovsky 1 875 000(4)
Sami Salo 1 875 000(4)
J-P Dumont 1 800 000(2)
Dave Andreychuk 1 555 000(2)
Patrik Stefan 1 500 000(3)
Daniil Markov 1 475 000(3)
Kyle Calder 1 300 000(3)
Anders Eriksson 1 275 000(2)
Paul Martin 1 000 000(3)
Mike Ribeiro 1 000 000(2)
Richard Zednik 900 000(1)
Brad Isbister 900 000(1)
Filip Kuba 850 000(2)
Ville Nieminen 800 000(1)
Peter Svoboda 650 000(3)
Michal Rozsival 600 000(1)
Robert Esche 575 000(1)
Trent Hunter 575 000(2)
Matthew Lombardi 550 000(3)
Robert Schnabel 400 000(1)
Craig Adams 300 000(1)


Farm Payroll

Scott Thornton 225 000(3)
Erik Rasmussen 112 500(1)
Bobby Allen 90 000(2)
Mario Larocque 87 500(1)
Andre Roy 80 000(2)
Jason Strudwick 75 000(1)
Norman Milley 75 000(1)
Christian Berglund 72 500(1)
Eric Messier 70 000(1)
Tomas Plekanec 60 000(3)
Jozef Balej 60 000(3)
Vaclav Pletka 60 000(1)
Martin Cibak 45 000(1)
Ryan Kraft 35 000(1)
Mike Stuart 30 000(3)
Matthew Yeats 30 000(3)
Steve Webb 30 000(1)
Olivier Michaud 30 000(2)




Buffalo

ArenaMarine Midland Arena
Capacity18 500
Ticket Price$38,00


Income

Current Funds$32 796 926
Home Games Remaining39
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$44 110 000
Farm Payroll$1 652 300
Prospect Fees$12 000
Coach$400 000
Games Remaining77
Total Game Expenses$563 101
Projected Expenses$43 358 794
Projected Balance-$10 561 868

Salary Commitment

Year: 2005$48 262 300
Year: 2006$26 165 300
Year: 2007$18 997 800
Year: 2008$3 057 800

Pro Payroll

Teemu Selanne 6 500 000(3)
Tony Amonte 6 000 000(1)
Scott Stevens 5 750 000(1)
Chris Osgood 4 300 000(3)
Olli Jokinen 3 000 000(3)
Sami Kapanen 3 000 000(1)
Jason York 2 500 000(1)
Sergei Samsonov 2 500 000(2)
Ray Whitney 1 860 000(4)
Daniel Briere 1 800 000(1)
Kim Johnsson 1 400 000(2)
Niclas Havelid 1 400 000(3)
Colin White 1 200 000(2)
Dmitri Kalinin 1 000 000(1)
Oleg Petrov 875 000(2)
Derek Armstrong 810 000(4)
Stephane Robidas 500 000(2)
Ales Kotalik 475 000(1)
Martin Prusek 450 000(1)
Shaun Van Allen 450 000(3)
Fernando Pisani 440 000(1)
Jim Vandermeer 400 000(2)


Farm Payroll

Ossi Vaananen 150 000(4)
Bob Boughner 117 800(4)
Darren Van Impe 110 000(1)
Vaclav Nedorost 97 500(1)
Mats Lindgren 92 000(1)
Yuri Butsayev 89 000(1)
Kirill Safronov 82 500(1)
Norm Maracle 75 000(3)
J-Luc Grand-Pierre 75 000(3)
Maxim Kuznetsov 70 000(4)
Ray Emery 65 000(2)
Justin Mapletoft 65 000(2)
Jeremy Stevenson 60 000(2)
Tommy Westlund 60 000(3)
Mike Danton 52 500(2)
Jeffrey Hamilton 50 000(3)
Brad Leeb 50 000(2)
Toby Petersen 50 000(4)
Ivan Majesky 45 000(1)
Ladislav Kohn 43 500(1)
Michael Farrell 42 500(1)
Brad Chartrand 40 000(1)
Aris Brimanis 40 000(1)
Randy Jones 30 000(3)




Calgary

ArenaCanadian Airlines Saddledome
Capacity18 500
Ticket Price$45,00


Income

Current Funds$16 259 028
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$49 276 600
Farm Payroll$1 181 900
Prospect Fees$18 000
Coach$1 000 000
Games Remaining82
Total Game Expenses$627 762
Projected Expenses$51 476 500
Projected Balance-$35 217 472

Salary Commitment

Year: 2005$50 458 500
Year: 2006$34 423 500
Year: 2007$19 098 100
Year: 2008$10 405 600

Pro Payroll

Sergei Fedorov 10 000 000(2)
Alexander Mogilny 8 000 000(1)
Joe Nieuwendyk 6 000 000(1)
Mattias Norstrom 3 298 400(4)
Martin Lapointe 2 976 000(4)
Eric Desjardins 2 827 200(4)
Drake Berehowsky 2 500 000(3)
Trevor Linden 2 000 000(3)
Dan Cloutier 1 900 000(3)
Manny Fernandez 1 800 000(2)
Jason Wiemer 1 150 000(4)
Jay Pandolfo 1 000 000(3)
Jason Woolley 925 000(3)
Lubos Bartecko 800 000(2)
Wayne Primeau 750 000(2)
Wes Walz 750 000(2)
Martin Strbak 550 000(2)
Tyler Arnason 550 000(1)
Martin Erat 525 000(1)
Mikael Samuelsson 525 000(1)
Francis Bouillon 450 000(2)


Farm Payroll

Steve Mccarthy 125 000(3)
Niklas Kronwall 90 000(3)
Fedor Fedorov 77 500(2)
Matt Keith 70 000(3)
Shane Willis 70 000(4)
Vladimir Vujtek 60 000(1)
Martin Grenier 52 500(1)
Todd Fedoruk 50 000(4)
Alain Nasreddine 45 000(1)
Robert Dome 45 000(1)
Todd Rohloff 45 000(1)
Wade Flaherty 43 400(2)
Mark Smith 42 500(3)
Kevin Sawyer 42 500(1)
Ptr Mika 40 000(3)
Dieter Kochan 40 000(1)
Wyatt Smith 39 500(2)
David Ling 35 000(1)
Scott Nichol 35 000(1)
Nick Smith 35 000(1)
Eric Godard 35 000(2)
Andy Berenzweig 34 000(4)
Marc Lamothe 30 000(2)




Caroline

ArenaRBC Center
Capacity18 500
Ticket Price$41,00


Income

Current Funds$28 368 044
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$47 313 511
Farm Payroll$1 142 363
Prospect Fees$27 000
Coach$825 000
Games Remaining82
Total Game Expenses$601 316
Projected Expenses$49 307 874
Projected Balance-$20 939 830

Salary Commitment

Year: 2005$48 455 874
Year: 2006$37 242 463
Year: 2007$17 223 963
Year: 2008$1 630 000

Pro Payroll

Jeremy Roenick 9 500 000(2)
Ed Belfour 8 000 000(3)
Alexei Zhitnik 4 450 000(3)
Chris Gratton 4 000 000(2)
Aaron Miller 3 298 000(1)
Brian Savage 2 356 011(1)
Jason Smith 2 000 000(1)
Steve Thomas 1 750 000(2)
Marco Sturm 1 500 000(2)
Andy Mcdonald 975 000(1)
Fred Brathwaite 961 000(1)
Matt Cullen 930 000(4)
Antoine Vermette 850 000(3)
Brad May 806 000(2)
Jonathan Cheechoo 800 000(2)
Burke Henry 775 000(2)
Mathieu Biron 750 000(3)
Brian Gionta 725 000(1)
Adam Mair 700 000(4)
Rob Dimaio 650 000(3)
Brad Norton 500 000(2)
Tom Kostopoulos 362 500(1)
Anton Babchuk 350 000(3)
Zbynek Michalek 325 000(3)


Farm Payroll

Kris Vernarsky 90 000(2)
Jeff Finley 87 500(1)
Maxime Ouellet 85 000(1)
Zdenek Blatny 77 500(2)
Matt Johnson 65 000(2)
Mike Watt 62 500(1)
Mike Wilson 60 000(2)
Josh Holden 60 000(1)
Paul Manning 55 000(2)
Dan Hinote 50 000(3)
Steve Mckenna 50 000(1)
Jame Pollock 45 000(3)
Boyd Kane 43 400(1)
Eric Perrin 40 000(2)
Darren Rumble 40 000(1)
Marc Bergevin 40 000(1)
Kip Brennan 37 500(1)
Danny Sabourin 33 963(3)
J-F Damphousse 30 000(3)
Pat Rissmiller 30 000(3)
Martin Sonnenberg 30 000(1)
Jeremy Reich 30 000(3)




Chicago

ArenaUnited Center
Capacity21 000
Ticket Price$65,00


Income

Current Funds$46 925 299
Home Games Remaining33
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$51 275 000
Farm Payroll$1 197 300
Prospect Fees$43 500
Coach$525 000
Games Remaining62
Total Game Expenses$646 839
Projected Expenses$40 104 020
Projected Balance$6 821 279

Salary Commitment

Year: 2005$52 472 300
Year: 2006$37 792 300
Year: 2007$22 899 800
Year: 2008$7 344 800

Pro Payroll

Keith Tkachuk 8 300 000(1)
Glen Murray 5 200 000(3)
Bobby Holik 4 700 000(2)
Mario Lemieux 4 340 000(4)
Patrik Elias 3 800 000(3)
Jose Theodore 3 500 000(1)
Mark Messier 3 250 000(3)
Andrew Brunette 3 000 000(2)
Ron Francis 2 775 000(4)
Kenny Jonsson 2 300 000(2)
Scott Mellanby 1 500 000(3)
Cory Cross 1 500 000(3)
Jiri Slegr 1 400 000(2)
Frantisek Kaberle 1 000 000(2)
Tom Fitzgerald 900 000(2)
Vitali Yachmenev 850 000(1)
Mattias Weinhandl 775 000(2)
Karel Pilar 700 000(1)
Randy Robitaille 600 000(2)
Scott Clemmensen 525 000(1)
Patrick Boileau 360 000(1)


Farm Payroll

Glen Wesley 124 000(4)
Joe Juneau 100 000(1)
Patrick DesRochers 97 500(1)
Mikhail Yakubov 90 000(3)
Aleksander Suglobov 87 500(3)
Jason Labarbara 77 500(2)
David Oliver 55 800(4)
Steve Halko 50 000(2)
Peter Worrell 50 000(4)
Brian Swanson 47 500(1)
Brad Fast 47 500(3)
Radovan Somik 45 000(1)
Bryce Lampman 45 000(3)
Brian Pothier 42 500(1)
Jim Campbell 40 000(1)
Rick Mrozik 37 500(1)
Zenith Komarniski 35 000(1)
Ty Jones 35 000(3)
Jiri Bicek 30 000(2)
Jay Henderson 30 000(2)
Andre Savage 30 000(2)




Colorado

ArenaPepsi Center
Capacity18 500
Ticket Price$39,00


Income

Current Funds$18 043 630
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$29 842 000
Farm Payroll$1 239 800
Prospect Fees$27 000
Coach$780 000
Games Remaining82
Total Game Expenses$388 888
Projected Expenses$31 888 800
Projected Balance-$13 845 170

Salary Commitment

Year: 2005$34 831 800
Year: 2006$25 896 800
Year: 2007$7 462 000
Year: 2008$2 542 000

Pro Payroll

Vyacheslav Kozlov 3 800 000(3)
Gary Roberts 3 750 000(2)
Jocelyn Thibault 3 700 000(2)
Fredrik Modin 3 600 000(1)
Janne Niinimaa 3 200 000(2)
Mike Ricci 2 800 000(2)
Mike Rathje 2 700 000(1)
Jochen Hecht 1 175 000(1)
Igor Ulanov 1 000 000(4)
Byron Dafoe 1 000 000(2)
Darren Mccarty 992 000(4)
Jan Bulis 750 000(2)
Jamal Mayers 700 000(2)
Mark Eaton 600 000(2)
Barret Jackman 600 000(1)
Brett Clark 550 000(4)
Adam Hall 525 000(1)
Mike Commodore 500 000(3)
Darcy Hordichuk 500 000(2)
Denis Arkhipov 450 000(2)
Byron Ritchie 350 000(2)
Andrew Peters 350 000(3)


Farm Payroll

Pat Kavanagh 90 000(1)
Todd Reirden 89 900(2)
Sheldon Keefe 80 000(2)
Michel Riesen 80 000(2)
Christian Laflamme 74 400(2)
Andrej Podkonicky 72 500(1)
Brad Tapper 70 000(3)
Jakub Cutta 70 000(1)
Lee Goren 60 500(2)
Eric Fichaud 60 000(3)
Brad Ralph 60 000(1)
Mike Siklenka 52 500(2)
Petr Hubacek 50 000(3)
Tomas Kloucek 45 000(2)
Damian Surma 45 000(2)
Peter Smrek 42 500(1)
Jeff Paul 42 500(2)
Chad Wiseman 35 000(2)
Josh Olson 30 000(3)
Layne Ulmer 30 000(3)
Mike Stutzel 30 000(3)
Derek Gustafson 30 000(2)




Dallas

ArenaReunion Arena
Capacity18 500
Ticket Price$47,00


Income

Current Funds$33 457 368
Home Games Remaining38
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$51 830 000
Farm Payroll$1 478 500
Prospect Fees$22 500
Coach$350 000
Games Remaining76
Total Game Expenses$654 646
Projected Expenses$49 753 122
Projected Balance-$16 295 754

Salary Commitment

Year: 2005$53 308 500
Year: 2006$39 660 600
Year: 2007$29 855 000
Year: 2008$3 465 000

Pro Payroll

Peter Forsberg 10 000 000(1)
Jaromir Jagr 9 500 000(3)
Miroslav Satan 3 850 000(2)
Patrick Marleau 3 200 000(3)
Bryan Berard 3 000 000(3)
Radek Bonk 2 600 000(3)
Jaroslav Spacek 2 100 000(1)
Sheldon Souray 2 000 000(3)
Radek Dvorak 2 000 000(2)
Scott Hartnell 1 900 000(4)
Mike Van Ryn 1 565 000(4)
Nick Boynton 1 550 000(3)
Marc Denis 1 250 000(2)
Nathan Horton 1 240 000(3)
Jan Hrdina 1 050 000(3)
Jordan Leopold 1 000 000(2)
Steven Reinprecht 1 000 000(3)
Marty Reasoner 700 000(2)
Pasi Nurminen 630 000(1)
Chris Therien 620 000(3)
Trevor Letowski 550 000(2)
Erik Cole 525 000(1)


Farm Payroll

Dustin Brown 124 000(3)
Sean Bergenheim 118 500(3)
Shaone Morrisonn 112 500(2)
Pavel Vorobiev 107 500(3)
Marcel Hossa 107 500(1)
Anton Volchenkov 100 000(2)
Kristian Kudroc 96 100(2)
Andrei Nazarov 95 000(1)
David Hale 95 000(3)
Doug Lynch 87 500(3)
Evgeny Konstantinov 77 500(2)
Pavel Rosa 69 500(2)
Aaron Downey 55 800(1)
Mark Rycroft 55 000(1)
Brantt Myhres 49 600(1)
Adam Munro 37 500(3)
Darrel Scoville 30 000(1)
Carl Corazzini 30 000(3)
Matt Hussey 30 000(3)




Detroit

ArenaJoe Louis Arena
Capacity21 547
Ticket Price$45,00


Income

Current Funds$40 882 509
Home Games Remaining38
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$50 290 000
Farm Payroll$1 628 000
Prospect Fees$60 000
Coach$650 000
Games Remaining77
Total Game Expenses$641 805
Projected Expenses$49 418 976
Projected Balance-$8 536 467

Salary Commitment

Year: 2005$51 918 000
Year: 2006$37 974 000
Year: 2007$26 953 000
Year: 2008$1 883 000

Pro Payroll

Zigmund Palffy 9 300 000(3)
Sandis Ozolinsh 6 000 000(3)
Sergei Zubov 5 950 000(1)
Saku Koivu 4 100 000(2)
Roberto Luongo 2 900 000(1)
Jeff O'Neill 2 500 000(3)
Cliff Ronning 2 200 000(1)
Darius Kasparaitis 2 105 000(3)
Magnus Arvedson 1 750 000(3)
Andy Delmore 1 500 000(2)
Rem Murray 1 400 000(2)
Scott Hannan 1 300 000(3)
Alyn Mccauley 1 300 000(3)
Jay Bouwmeester 1 185 000(2)
Tim Connolly 1 100 000(2)
Cale Hulse 1 100 000(2)
Dany Heatley 1 075 000(1)
Mark Bell 1 025 000(4)
Marcus Nilson 800 000(4)
Petr Cajanek 700 000(1)
Alexandre Daigle 700 000(1)
Antero Niittymaki 300 000(3)


Farm Payroll

Kari Lehtonen 124 000(3)
Stephane Yelle 120 000(1)
Boyd Gordon 118 500(3)
Chuck Kobasew 113 000(2)
Carlo Colaiacovo 113 000(2)
Jeff Taffe 112 500(2)
Tim Gleason 110 000(3)
Barrett Heisten 105 000(1)
Rickard Wallin 82 500(2)
Mathieu Garon 81 000(2)
Brad Brown 69 000(1)
Christian Ehrhoff 65 000(3)
Libor Pivko 60 000(3)
Matt Pettinger 58 000(4)
Simon Lajeunesse 52 500(2)
Niclas Wallin 51 500(2)
Ryan Jardine 45 000(1)
John Slaney 40 000(1)
Eric Manlow 40 000(1)
Rob Valicevic 37 500(3)
Darren Haydar 30 000(2)




Edmonton

ArenaRexall Place
Capacity18 500
Ticket Price$66,00


Income

Current Funds$39 667 580
Home Games Remaining34
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$48 570 840
Farm Payroll$1 266 900
Prospect Fees$22 500
Coach$500 000
Games Remaining69
Total Game Expenses$614 149
Projected Expenses$42 376 300
Projected Balance-$2 708 720

Salary Commitment

Year: 2005$52 850 740
Year: 2006$31 808 240
Year: 2007$14 285 900
Year: 2008$8 508 400

Pro Payroll

Chris Pronger 10 000 000(1)
Pavel Bure 4 960 000(4)
Daniel Alfredsson 4 000 000(2)
Marty Turco 3 900 000(2)
Eric Daze 3 600 000(1)
Bryan Mccabe 3 013 000(2)
Brian Rafalski 3 000 000(1)
Michal Handzus 3 000 000(3)
John Madden 2 400 000(4)
Bret Hedican 2 400 000(1)
Brett Hull 2 096 840(2)
Brenden Morrow 1 580 000(2)
David Legwand 1 530 000(3)
Hal Gill 1 500 000(2)
Shayne Corson 925 000(4)
Jamie McLennan 600 000(1)
Bill Muckalt 600 000(2)
James Patrick 600 000(1)
Tony Hrkac 589 000(3)
Peter Schaefer 525 000(1)
Garnet Exelby 425 000(2)
Maxim Balmochnyk 340 000(3)


Farm Payroll

Jan Hlavac 130 000(4)
Doug Janik 90 000(2)
Kip Miller 90 000(2)
Matthew Spiller 85 000(3)
Patrick Traverse 85 000(2)
Craig Macdonald 73 500(3)
Steve Moore 65 000(1)
Ken Belanger 57 500(2)
Trent Whitfield 50 000(4)
Corey Schwab 50 000(3)
Landon Wilson 50 000(3)
Tomas Zizka 50 000(2)
Jim Montgomery 45 000(1)
Peter Skudra 43 400(4)
Sean Avery 40 000(1)
John Emmons 40 000(1)
Mike Peluso 40 000(1)
Derek Bekar 35 000(2)
Domenic Pittis 32 500(1)
Chris Kelly 30 000(3)
Julien Vauclair 30 000(3)
Matt Henderson 30 000(1)
Shawn Heins 25 000(1)




Floride

ArenaNational Car Rental Center
Capacity18 500
Ticket Price$50,00


Income

Current Funds$50 641 077
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$47 547 000
Farm Payroll$1 281 670
Prospect Fees$16 500
Coach$600 000
Games Remaining71
Total Game Expenses$602 990
Projected Expenses$42 812 281
Projected Balance$7 828 796

Salary Commitment

Year: 2005$48 828 670
Year: 2006$42 142 270
Year: 2007$18 429 000
Year: 2008$15 426 500

Pro Payroll

Mike Modano 10 000 000(2)
Sergei Gonchar 5 800 000(4)
Mathieu Schneider 4 092 000(4)
Cory Stillman 3 900 000(1)
Viktor Kozlov 3 600 000(2)
Jason Arnott 3 450 000(2)
Dainius Zubrus 2 230 000(4)
Tommy Salo 2 000 000(3)
Kevin Weekes 1 800 000(2)
Ruslan Salei 1 500 000(4)
Ken Klee 1 450 000(2)
Kris Draper 1 300 000(1)
Martin St-Louis 1 200 000(2)
Jason Blake 1 050 000(4)
Claude Lemieux 825 000(3)
Nick Schultz 700 000(1)
Mattias Timander 700 000(2)
Ronald Petrovicky 675 000(4)
Nils Ekman 575 000(2)
Cristobal Huet 400 000(1)
Brett Mclean 300 000(2)


Farm Payroll

Jonas Hoglund 160 000(1)
Konstantin Koltsov 112 500(2)
Jaroslav Kristek 90 000(2)
Juraj Kolnik 79 500(4)
Chris Dingman 70 680(2)
Cody Mccormick 70 000(3)
Mikko Jokela 65 000(2)
Clarke Wilm 55 800(2)
Jarno Kultanen 55 800(1)
Jason Botterill 52 500(2)
Joey Tetarenko 49 690(2)
Steve Martins 49 600(2)
Pascal Trepanier 49 600(1)
Marek Svatos 47 500(3)
Evgeny Korolev 42 500(1)
Matt Bradley 40 000(1)
Scott Ferguson 38 500(1)
Marc Chouinard 32 500(2)
Andrew Hutchinson 30 000(3)
Andy Chiodo 30 000(3)
Mathieu Darche 30 000(2)
Ray Schultz 30 000(2)




Islanders

ArenaNassau Veterans Memorial Colis
Capacity18 500
Ticket Price$40,00


Income

Current Funds$51 099 272
Home Games Remaining37
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$50 950 000
Farm Payroll$1 290 750
Prospect Fees$31 500
Coach$980 000
Games Remaining75
Total Game Expenses$649 418
Projected Expenses$48 706 326
Projected Balance$2 392 946

Salary Commitment

Year: 2005$52 240 750
Year: 2006$39 471 000
Year: 2007$20 861 000
Year: 2008$1 773 500

Pro Payroll

Joe Sakic 10 000 000(2)
Jarome Iginla 4 800 000(3)
Vladimir Malakhov 4 250 000(1)
Jean-Sebastien Giguere3 600 000(3)
Jozef Stumpel 3 350 000(1)
Martin Rucinsky 3 250 000(2)
Sean O'Donnell 3 200 000(3)
Geoff Sanderson 3 000 000(3)
Dmitry Yushkevich 2 200 000(3)
Jaroslav Modry 2 000 000(3)
Mike Grier 1 500 000(2)
Manny Legace 1 450 000(1)
Jeff Halpern 1 300 000(2)
Todd White 1 250 000(1)
Trent Klatt 1 100 000(2)
Artem Chubarov 1 050 000(4)
Marek Malik 1 000 000(2)
Karel Rachunek 1 000 000(1)
Alexei Ponikarovsky 650 000(4)
Jeff Cowan 600 000(1)
Radim Vrbata 400 000(1)


Farm Payroll

Brent Burns 105 000(3)
Tim Taylor 100 000(2)
Eric Chouinard 97 500(1)
Travis Roche 90 000(1)
Jamie Pushor 90 000(2)
Petr Schastlivy 85 000(2)
Jed Ortmeyer 75 000(3)
Jimmie Olvestad 65 000(1)
Lyle Odelein 65 000(3)
Michael Zigomanis 62 500(2)
Tomas Kurka 57 500(2)
Pavel Brendl 51 250(1)
Brandon Smith 50 000(1)
Chris Bala 45 000(1)
Travis Moen 42 500(3)
Andrej Nedorost 41 000(1)
Brian Willsie 38 500(4)
Benoit Gratton 35 000(4)
Sean Mcmorrow 35 000(2)
Sebastien Centomo 30 000(2)
Frederic Cassivi 30 000(1)




LA Kings

ArenaStaples Center
Capacity20 000
Ticket Price$40,00


Income

Current Funds$27 349 005
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$51 046 050
Farm Payroll$1 627 200
Prospect Fees$21 000
Coach$825 000
Games Remaining82
Total Game Expenses$652 674
Projected Expenses$53 519 250
Projected Balance-$26 170 245

Salary Commitment

Year: 2005$52 673 250
Year: 2006$24 823 700
Year: 2007$7 906 700
Year: 2008$6 254 200

Pro Payroll

Peter Bondra 10 000 000(1)
John Leclair 7 750 000(1)
Vincent Damphousse 6 825 000(2)
Patrice Brisebois 3 200 000(2)
Wade Redden 3 100 000(2)
Craig Conroy 3 100 000(1)
David Aebischer 3 000 000(4)
Daymond Langkow 2 050 000(1)
Justin Williams 1 900 000(4)
Zdeno Chara 1 750 000(1)
Alex Tanguay 1 500 000(2)
Chris Phillips 1 200 000(1)
Ryan Kesler 850 000(3)
Steve Poapst 701 050(1)
Dennis Seidenberg 700 000(2)
Pierre Dagenais 700 000(4)
Ryan Malone 625 000(3)
Martin Gerber 500 000(1)
Jonathan Sim 500 000(2)
Nicholas Dimitrakos 435 000(2)
Bryan Muir 350 000(1)
Richard Scott 310 000(1)


Farm Payroll

Manny Malhotra 140 000(4)
Scottie Upshall 118 500(2)
Steve Eminger 118 500(2)
Martin Samuelsson 112 500(2)
Jani Hurme 110 000(2)
Bryan Allen 110 000(4)
Ron Hainsey 107 500(2)
Scott Lachance 98 500(1)
Lubomir Sekeras 89 900(4)
Jason Pominville 87 500(3)
Pavel Skrbek 85 000(4)
Mike Brown 65 000(4)
Steve Kelly 58 900(4)
Darby Hendrickson 55 800(4)
Jody Hull 49 600(4)
Charlie Stephens 45 000(2)
Kent Mcdonell 45 000(2)
Dan Lacouture 40 000(1)
Matt Underhill 30 000(3)
Chris Kunitz 30 000(3)
John Pohl 30 000(3)




Minnesota

ArenaXcel Energy Center
Capacity18 500
Ticket Price$30,00


Income

Current Funds$45 885 545
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$32 720 000
Farm Payroll$1 526 000
Prospect Fees$28 500
Coach$500 000
Games Remaining82
Total Game Expenses$424 079
Projected Expenses$34 774 500
Projected Balance$11 111 045

Salary Commitment

Year: 2005$36 446 000
Year: 2006$32 078 500
Year: 2007$13 678 000
Year: 2008$100 000

Pro Payroll

Nicklas Lidstrom 9 424 000(2)
Stu Barnes 2 800 000(2)
Dan Mcgillis 2 728 000(3)
Keith Carney 2 700 000(3)
Matthew Barnaby 2 200 000(3)
Mike Knuble 2 080 000(3)
Brian Boucher 1 800 000(2)
Felix Potvin 1 250 000(2)
Eric Staal 1 240 000(3)
Dave Scatchard 1 200 000(2)
Curtis Brown 1 100 000(3)
Mike Keane 1 000 000(2)
Tyler Wright 1 000 000(3)
Henrik Tallinder 775 000(1)
Daniel Tjarnqvist 750 000(1)
Arron Asham 665 000(2)
Lance Ward 558 000(1)
Lasse Pirjeta 500 000(1)
Blake Sloan 425 000(1)
Andreas Lilja 400 000(1)
Travis Brigley 325 000(3)


Farm Payroll

Todd Simpson 155 000(2)
Tie Domi 155 000(1)
Chris Tamer 150 000(1)
Denis Pederson 105 000(1)
Todd Harvey 100 000(4)
Scott Pellerin 100 000(1)
Jean-Sebastien Aubin 100 000(1)
Zac Bierk 85 000(1)
Dominic Moore 60 000(3)
Alex Henry 55 000(2)
Ivan Ciernik 51 500(2)
Kent Manderville 49 600(1)
Paul Healey 46 500(1)
Andreas Salomonsson 45 000(1)
D.J. Smith 45 000(1)
Wade Brookbank 45 000(3)
Craig Berube 43 400(1)
Esa Pirnes 40 000(3)
Radek Martinek 35 000(1)
Lawrence Nycholat 30 000(3)
Goran Bezina 30 000(3)




Montreal

ArenaCentre Bell
Capacity20 000
Ticket Price$42,00


Income

Current Funds$59 026 686
Home Games Remaining39
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$43 134 000
Farm Payroll$1 789 000
Prospect Fees$52 500
Coach$1 000 000
Games Remaining77
Total Game Expenses$560 677
Projected Expenses$43 172 116
Projected Balance$15 854 570

Salary Commitment

Year: 2005$47 423 000
Year: 2006$46 306 000
Year: 2007$36 883 000
Year: 2008$9 625 000

Pro Payroll

Joe Thornton 6 100 000(3)
Alexei Zhamnov 6 000 000(3)
Milan Hejduk 4 800 000(4)
Valeri Bure 3 800 000(2)
Sean Hill 3 125 000(2)
Derek Morris 2 500 000(3)
Robert Reichel 2 250 000(3)
Adam Deadmarsh 2 200 000(4)
Sean Burke 1 984 000(3)
Andrew Raycroft 1 500 000(3)
Steve Staios 1 400 000(3)
Nikolai Zherdev 1 240 000(3)
Tomas Holmstrom 1 225 000(4)
Maxim Afinogenov 1 200 000(3)
Christopher Higgins 1 185 000(3)
Thomas Pock 1 175 000(3)
Mike Leclerc 1 000 000(4)
Henrik Zetterberg 875 000(2)
Brent Sopel 675 000(2)
Jim Fahey 575 000(2)
Lukas Krajicek 425 000(1)
Nolan Baumgartner 400 000(4)


Farm Payroll

Steve Shields 200 000(1)
Brian Holzinger 150 000(1)
Brad Boyes 124 000(3)
Pascal Leclaire 124 000(3)
Alexander Semin 118 500(3)
Stanislav Chistov 113 000(2)
Fredrik Sjostrom 107 500(3)
Jeff Jillson 102 500(1)
Ivan Novoseltsev 100 000(3)
Scott Barney 90 000(2)
Michal Sivek 70 000(2)
Tommi Santala 70 000(3)
Remi Royer 65 000(2)
David Morisset 62 500(1)
Jean-Francois Fortin 49 500(1)
Ted Donato 45 000(1)
Guillaume Lefebvre 42 500(1)
Jean-Guy Trudel 40 000(1)
Rastislav Stana 40 000(3)
Johnathan Aitken 40 000(3)
Cam Severson 35 000(2)




New Jersey

ArenaContinental Airlines Arena
Capacity18 500
Ticket Price$33,00


Income

Current Funds$20 417 343
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$33 188 840
Farm Payroll$1 456 800
Prospect Fees$27 000
Coach$450 000
Games Remaining82
Total Game Expenses$428 325
Projected Expenses$35 122 640
Projected Balance-$14 705 297

Salary Commitment

Year: 2005$34 565 640
Year: 2006$24 599 640
Year: 2007$16 934 640
Year: 2008$3 461 800

Pro Payroll

Keith Primeau 7 000 000(1)
Mariusz Czerkawski 3 400 000(3)
Mike Dunham 3 000 000(2)
Martin Gelinas 1 950 000(3)
Jassen Cullimore 1 650 000(3)
Mike Fisher 1 650 000(3)
Chris Simon 1 507 840(3)
Vaclav Varada 1 500 000(2)
Taylor Pyatt 1 500 000(4)
Andrei Nikolishin 1 500 000(3)
Branislav Mezei 1 300 000(3)
Christian Backman 1 125 000(2)
Andrew Ference 1 100 000(4)
Aaron Ward 900 000(1)
Travis Green 806 000(4)
Willie Mitchell 800 000(2)
Samuel Pahlsson 700 000(2)
Scott Parker 550 000(1)
Niko Kapanen 500 000(1)
Chris Mason 400 000(2)
Jim Cummins 350 000(1)


Farm Payroll

Chad Kilger 130 000(1)
Jason Marshall 99 500(1)
Brian Sutherby 97 500(1)
Ilya Bryzgalov 87 500(1)
Michal Barinka 87 500(3)
Alex Auld 85 000(3)
Maxim Kondratiev 82 500(3)
Mikael Holmqvist 82 500(3)
Brian Campbell 80 000(2)
Cameron Mann 77 500(3)
Blake Bellefeuille 62 500(1)
Milan Hnilicka 55 800(4)
Brad Moran 55 000(1)
Eric Beaudoin 50 000(1)
Dan Focht 44 000(1)
Ryan Christie 40 000(0)
Steve Brule 40 000(0)
John Gruden 40 000(1)
Garrett Burnett 40 000(3)
Allan Rourke 30 000(3)
Dwayne Zinger 30 000(2)
Jason Morgan 30 000(2)
Darryl Bootland 30 000(3)




Ottawa

ArenaCorel Center
Capacity19 000
Ticket Price$75,00


Income

Current Funds$52 821 400
Home Games Remaining34
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$49 830 000
Farm Payroll$1 579 000
Prospect Fees$84 000
Coach$800 000
Games Remaining69
Total Game Expenses$637 720
Projected Expenses$44 002 646
Projected Balance$8 818 754

Salary Commitment

Year: 2005$51 409 000
Year: 2006$40 529 500
Year: 2007$15 574 500
Year: 2008$5 620 000

Pro Payroll

Derian Hatcher 5 700 000(3)
Pavol Demitra 5 550 000(2)
Mark Recchi 5 500 000(2)
Robert Lang 4 750 000(2)
Chris Drury 3 850 000(2)
Evgeni Nabokov 3 000 000(2)
Mattias Ohlund 2 800 000(1)
Yanic Perreault 2 500 000(1)
Anson Carter 2 500 000(1)
Vaclav Prospal 2 300 000(4)
Rhett Warrener 1 850 000(3)
Mike Johnson 1 745 000(4)
David Vyborny 1 375 000(4)
Pavel Kubina 1 275 000(1)
Luc Robitaille 1 240 000(3)
Mike York 1 200 000(2)
Tomas Surovy 650 000(2)
Richard Jackman 645 000(3)
Eric Nickulas 575 000(1)
Nathan Dempsey 425 000(1)
Jussi Markkanen 400 000(1)


Farm Payroll

Stephane Quintal 200 000(4)
Tim Jackman 87 500(3)
Ty Conklin 87 500(1)
Harold Druken 85 000(1)
Matt Stajan 82 500(3)
Patrick Sharp 77 500(2)
Trevor Daley 75 000(3)
Ryan Bayda 67 500(2)
Milan Bartovic 65 000(2)
Luke Sellars 65 000(1)
Matt Murley 62 500(3)
Sean Brown 62 500(2)
Dmitri Bykov 60 500(1)
Garth Murray 60 000(3)
Curtis Sanford 47 500(2)
Darcy Verot 40 000(2)
Nathan Perrott 40 000(1)
Derek Mackenzie 37 500(1)
Brad Defauw 35 000(2)
Marian Cisar 32 000(3)
Mike Bishai 30 000(3)
Aaron Johnson 30 000(3)
Mike Pandolfo 30 000(3)
Serge Payer 30 000(3)
Doug Doull 30 000(2)
Jason Macdonald 30 000(2)
Micki Dupont 29 000(1)




Philly

ArenaFirst Union Center
Capacity18 500
Ticket Price$33,00


Income

Current Funds$40 180 117
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$30 705 000
Farm Payroll$1 292 000
Prospect Fees$48 000
Coach$400 000
Games Remaining82
Total Game Expenses$395 671
Projected Expenses$32 445 000
Projected Balance$7 735 117

Salary Commitment

Year: 2005$31 997 000
Year: 2006$23 297 000
Year: 2007$17 570 000
Year: 2008$4 750 000

Pro Payroll

Eric Lindros 5 200 000(3)
Jeff Friesen 3 000 000(1)
Jere Lehtinen 2 500 000(4)
Kyle Mclaren 2 300 000(3)
Donald Audette 2 250 000(4)
Jay Mckee 1 985 000(3)
Craig Rivet 1 750 000(3)
Martin Biron 1 125 000(2)
Josef Vasicek 1 100 000(2)
Stephen Weiss 1 075 000(1)
Kris Beech 1 025 000(1)
Kristian Huselius 925 000(1)
Kurtis Foster 900 000(2)
Francois Beauchemin 775 000(2)
Jason Ward 770 000(2)
Mika Noronen 700 000(3)
Blair Betts 650 000(1)
Bryce Salvador 500 000(1)
Tom Preissing 500 000(3)
Ramzi Abid 450 000(2)
J-P Vigier 425 000(1)
Eric Meloche 400 000(1)
Chris Neil 400 000(1)


Farm Payroll

Trevor Kidd 300 000(2)
Peter Sejna 102 500(2)
John Tripp 90 000(2)
Mark Popovic 87 500(3)
Kamil Piros 63 500(1)
Eric Cairns 62 500(3)
Lasse Kukkonen 55 000(3)
Jason Jaspers 52 500(1)
Neil Little 50 000(1)
Jeff Toms 50 000(2)
Justin Papineau 47 500(1)
Ladislav Benysek 45 000(1)
Riku Hahl 41 500(1)
Vernon Fiddler 34 500(2)
Colton Orr 30 000(3)
Garret Stroshein 30 000(3)
Ryan Barnes 30 000(3)
Mikhail Kuleshov 30 000(3)
Mikko Luoma 30 000(2)
Jeremy Yablonski 30 000(3)
Chris Hajt 30 000(3)




Phoenix

ArenaGlendale Arena
Capacity21 000
Ticket Price$47,00


Income

Current Funds$76 603 916
Home Games Remaining38
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$37 498 640
Farm Payroll$1 871 100
Prospect Fees$52 500
Coach$880 000
Games Remaining77
Total Game Expenses$491 491
Projected Expenses$37 844 786
Projected Balance$38 759 130

Salary Commitment

Year: 2005$42 869 740
Year: 2006$36 311 240
Year: 2007$12 731 140
Year: 2008$6 346 140

Pro Payroll

Brian Leetch 6 400 000(2)
Martin Straka 5 000 000(2)
Michael Nylander 3 500 000(3)
Martin Havlat 3 250 000(4)
Theoren Fleury 3 100 000(1)
Alexander Karpovtsev 3 000 000(2)
Steve Rucchin 2 803 640(4)
Dean Mcammond 1 500 000(1)
Kimmo Timonen 1 250 000(2)
Rick Nash 1 185 000(2)
Tuomo Ruutu 1 130 000(3)
Jason Spezza 1 130 000(2)
Alexander Frolov 1 075 000(2)
Tomas Vokoun 1 000 000(2)
Fredrik Olausson 900 000(3)
Dan Boyle 875 000(2)
Paul Mara 850 000(2)
Andreas Johansson 850 000(1)
Ladislav Nagy 800 000(2)
Marek Zidlicky 500 000(3)
Joseph Corvo 475 000(1)
Vesa Toskala 425 000(1)


Farm Payroll

Adam Oates 475 000(2)
Alexander Svitov 113 000(2)
Nikita Alexeev 107 500(1)
Jamie Storr 96 100(2)
Timofei Shishkanov 87 500(3)
Denis Shvidki 85 000(4)
Jared Aulin 80 000(2)
Jiri Hudler 77 500(3)
Mike Mottau 72 500(4)
Dan Fritsche 70 000(3)
Tomas Malec 70 000(2)
Christoph Brandner 67 500(2)
Igor Radulov 62 500(2)
Sergei Zinovjev 60 000(3)
Josh Langfeld 51 000(1)
Miroslav Zalesak 51 000(2)
Joel Kwiatkowski 50 000(4)
Reinhard Divis 50 000(1)
Johan Holmqvist 50 000(4)
Sasha Goc 35 000(4)
Nathan Robinson 30 000(3)
Frederick Meyer 30 000(3)




Pittsburgh

ArenaCivic Arena
Capacity19 500
Ticket Price$45,00


Income

Current Funds$71 442 477
Home Games Remaining31
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$51 451 500
Farm Payroll$1 090 300
Prospect Fees$24 000
Coach$575 000
Games Remaining64
Total Game Expenses$648 059
Projected Expenses$41 475 746
Projected Balance$29 966 731

Salary Commitment

Year: 2005$52 486 000
Year: 2006$50 163 000
Year: 2007$19 428 000
Year: 2008$14 044 000

Pro Payroll

Alexei Yashin 7 500 000(2)
Brendan Shanahan 7 500 000(2)
Bill Guerin 7 000 000(2)
Adam Foote 5 704 000(4)
Patrick Lalime 3 000 000(2)
Todd Marchant 2 300 000(4)
Jamie Langenbrunner 2 200 000(2)
Shawn Mceachern 2 000 000(3)
Mark Parrish 1 800 000(3)
Vitaly Vishnevski 1 800 000(4)
Philippe Boucher 1 700 000(4)
Marc Savard 1 500 000(1)
Milan Kraft 1 500 000(4)
Ruslan Fedotenko 1 000 000(4)
Brad Bombardir 800 000(2)
Pavel Trnka 725 000(2)
Radoslav Suchy 725 000(3)
Yannick Tremblay 650 000(2)
Matt Cooke 575 000(3)
Cody Rudkowsky 522 500(2)
Turner Stevenson 500 000(1)
Rob Davison 450 000(2)


Farm Payroll

Nathan Smith 124 000(3)
Kyle Wanvig 90 000(2)
Mikael Tellqvist 77 500(2)
Joe Dipenta 70 000(2)
Ryan Vandenbussche 60 000(2)
Corey Hirsch 55 800(0)
Matthew Herr 50 000(1)
Bryan Helmer 50 000(2)
Jesse Fibiger 44 500(1)
Chris Herperger 42 500(1)
Rory Fitzpatrick 42 500(1)
Mike Weaver 41 250(1)
Jamie Wright 40 000(3)
Jason King 40 000(2)
Brad Smyth 40 000(4)
Alan Letang 35 000(1)
Ryan Flinn 34 500(1)
Jody Shelley 32 750(1)
Tony Martensson 30 000(3)
Roman Tvrdon 30 000(3)
Quintin Laing 30 000(3)
Patrick Leahy 30 000(3)




Rangers

ArenaMadison Square Garden
Capacity19 500
Ticket Price$32,00


Income

Current Funds$29 115 688
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$32 682 373
Farm Payroll$1 286 000
Prospect Fees$36 000
Coach$390 000
Games Remaining82
Total Game Expenses$419 444
Projected Expenses$34 394 373
Projected Balance-$5 278 685

Salary Commitment

Year: 2005$33 968 373
Year: 2006$31 414 473
Year: 2007$16 455 000
Year: 2008$6 930 000

Pro Payroll

Teppo Numminen 5 825 000(2)
Rod Brind'Amour 5 000 000(3)
Oleg Tverdovsky 4 250 000(2)
Nik Antropov 2 100 000(2)
Toni Lydman 2 000 000(4)
Greg De Vries 1 800 000(4)
Milan Michalek 1 240 000(3)
Joffrey Lupul 1 185 000(3)
Oleg Saprykin 1 100 000(4)
Garth Snow 930 000(4)
Daniel Cleary 900 000(3)
Steve Ott 830 973(2)
Jim Dowd 775 000(3)
Jaroslav Svoboda 700 000(1)
Johan Hedberg 675 000(2)
Nolan Pratt 650 000(4)
Jaroslav Bednar 500 000(1)
Stephane Veilleux 480 000(2)
Jason Williams 450 000(4)
Matt Walker 450 000(2)
Duvie Westcott 430 000(1)
Matt Davidson 411 400(1)


Farm Payroll

Boyd Devereaux 115 000(3)
Alexei Smirnov 107 500(2)
Claude Lapointe 100 000(1)
Curtis Leschyshyn 97 500(1)
Wade Belak 90 000(3)
Dimitry Afanasenkov 85 000(1)
Aaron Gavey 60 000(2)
Grant Mcneill 60 000(3)
Mark Mowers 60 000(2)
Benjamin Simon 52 500(1)
Stephen Peat 50 000(1)
Richard Lintner 50 000(2)
Jan Lasak 47 500(1)
Dale Purinton 42 500(1)
Lynn Loyns 41 000(2)
Sebastien Charpentier 40 000(3)
Derrick Walser 37 500(1)
Mathias Tjarnqvist 30 000(3)
Simon Gamache 30 000(2)
Benoit Dusablon 30 000(3)
Noah Clarke 30 000(3)
Brooks Laich 30 000(3)




San Jose

ArenaSan Jose Arena
Capacity20 300
Ticket Price$38,00


Income

Current Funds$54 079 874
Home Games Remaining38
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$43 211 000
Farm Payroll$1 387 400
Prospect Fees$49 000
Coach$500 000
Games Remaining76
Total Game Expenses$550 578
Projected Expenses$41 843 932
Projected Balance$12 235 942

Salary Commitment

Year: 2005$46 398 400
Year: 2006$39 663 400
Year: 2007$27 633 400
Year: 2008$12 706 900

Pro Payroll

Markus Naslund 8 000 000(3)
Michael Peca 3 750 000(4)
Marian Hossa 3 200 000(2)
Adrian Aucoin 3 200 000(3)
Scott Gomez 2 700 000(4)
Brendan Witt 2 250 000(1)
Scott Walker 2 200 000(2)
Mike Sillinger 2 000 000(1)
Andrei Markov 1 875 000(4)
Steve Konowalchuk 1 800 000(2)
Mikael Renberg 1 750 000(4)
Brad Stuart 1 650 000(2)
Alexander Korolyuk 1 350 000(2)
Shawn Horcoff 1 300 000(4)
Shean Donovan 1 250 000(1)
Dan Hamhuis 1 130 000(3)
Michael Komisarek 1 130 000(2)
Curtis Joseph 1 116 000(4)
Brad Lukowich 935 000(3)
Dwayne Roloson 750 000(1)
Joel Bouchard 675 000(3)
Antti Laaksonen 650 000(3)
Marc-Andre Bergeron 350 000(2)


Farm Payroll

Denis Grebeshkov 124 000(3)
Ryan Miller 102 500(2)
Daniel Tkaczuk 92 500(4)
Shane Endicott 87 500(1)
Michal Grosek 80 000(4)
Igor Korolev 75 000(2)
Kyle Rossiter 70 000(1)
Jesse Wallin 67 500(3)
Ian Macneil 65 000(1)
Jamie Rivers 55 000(3)
Gordie Dwyer 50 000(2)
Hannes Hyvonen 50 000(1)
Mathias Johansson 47 500(1)
Martin Brochu 45 000(1)
Sylvain Blouin 45 000(2)
Tom Koivisto 45 000(1)
Sami Helenius 43 400(4)
Jordan Krestanovich 40 000(1)
Brandon Reid 40 000(2)
Frank Banham 37 500(2)
Shawn Thornton 35 000(1)
Tony Salmelainen 30 000(3)
Erik Westrum 30 000(3)
Peter Sarno 30 000(3)




St-Louis

ArenaKiel Center
Capacity19 250
Ticket Price$46,00


Income

Current Funds$61 326 724
Home Games Remaining26
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$49 955 000
Farm Payroll$1 265 750
Prospect Fees$40 500
Coach$920 000
Games Remaining56
Total Game Expenses$636 357
Projected Expenses$35 635 976
Projected Balance$25 690 748

Salary Commitment

Year: 2005$51 220 750
Year: 2006$36 298 750
Year: 2007$18 827 500
Year: 2008$14 843 400

Pro Payroll

Martin Brodeur 10 000 000(4)
Owen Nolan 5 500 000(2)
Scott Niedermayer 4 600 000(2)
Brian Rolston 3 250 000(4)
Ed Jovanovski 3 225 000(1)
Shane Doan 3 200 000(1)
Vincent Lecavalier 2 750 000(2)
Dallas Drake 2 500 000(1)
Simon Gagne 2 000 000(2)
Dominik Hasek 2 000 000(1)
Steve Yzerman 1 550 000(4)
Shawn Bates 1 250 000(2)
Eric Brewer 1 200 000(3)
Ilya Kovalchuk 1 130 000(1)
Ian Laperriere 1 000 000(1)
Denis Gauthier 1 000 000(3)
Georges Laraque 975 000(2)
David Tanabe 750 000(1)
Eric Belanger 650 000(3)
John-Michael Liles 600 000(3)
Jason Doig 450 000(1)
Eric Boguniecki 375 000(1)


Farm Payroll

Brian Finley 112 500(2)
Michael Cammalleri 107 500(2)
Jarret Stoll 90 000(2)
Fedor Tyutin 87 500(3)
Derek Roy 87 000(3)
Jordin Tootoo 70 000(3)
John Erskine 70 000(1)
Gregory Campbell 60 000(3)
Owen Fussey 60 000(3)
Tommy Albelin 55 000(1)
Michael Leighton 51 250(2)
Tomi Pettinen 49 600(3)
Rick Berry 43 400(4)
Chris Corrinet 40 000(1)
Kari Haakana 40 000(1)
Steve Begin 35 000(2)
Toni Dahlman 32 000(1)
Karl Stewart 30 000(3)
Kyle Wellwood 30 000(3)
Jonathan Hedstrom 30 000(1)
Stephen Valiquette 30 000(3)
Jeff Macmillan 30 000(3)
Dave Lowry 25 000(1)




Tampa Bay

ArenaSt.Pete Times Forum
Capacity18 500
Ticket Price$35,00


Income

Current Funds$42 979 313
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$40 759 375
Farm Payroll$1 315 700
Prospect Fees$48 250
Coach$350 000
Games Remaining82
Total Game Expenses$517 967
Projected Expenses$42 473 325
Projected Balance$505 988

Salary Commitment

Year: 2005$42 075 075
Year: 2006$29 636 875
Year: 2007$22 350 875
Year: 2008$3 027 500

Pro Payroll

Rob Blake 8 349 375(3)
Olaf Kolzig 6 250 000(3)
Boris Mironov 3 500 000(1)
Sergei Berezin 2 950 000(1)
Rob Niedermayer 2 600 000(1)
Martin Skoula 2 000 000(2)
Pierre Turgeon 1 860 000(2)
Greg Johnson 1 500 000(2)
Robyn Regehr 1 400 000(2)
Grant Marshall 1 350 000(4)
Marc-Andre Fleury 1 240 000(3)
Joni Pitkanen 1 185 000(3)
Cory Sarich 1 025 000(4)
Rico Fata 1 000 000(1)
Patrice Bergeron 825 000(3)
Kevyn Adams 800 000(1)
Antti Miettinen 650 000(3)
Niklas Hagman 650 000(1)
Vladimir Orszagh 600 000(4)
Brent Johnson 550 000(1)
Chris Clark 475 000(3)


Farm Payroll

Alexander Khavanov 150 000(2)
Jani Rita 100 000(1)
Mike Eastwood 95 000(2)
Thomas Pihlman 87 500(3)
Jean-Marc Pelletier 75 000(3)
Andreas Dackell 60 000(1)
Jason Krog 60 000(2)
Pascal Rheaume 60 000(2)
Craig Anderson 60 000(3)
Jeff Heerema 57 500(2)
Darren Langdon 55 800(1)
Brad Larsen 52 500(4)
Sven Butenschon 51 500(3)
Marty Murray 50 000(1)
Matt Ellison 45 000(3)
Todd Gill 43 400(1)
Richard Brennan 40 000(1)
Steve Gainey 39 000(1)
Chris Schmidt 38 500(2)
Zdenek Kutlak 35 000(2)
Robert Scuderi 30 000(3)
Curtis Murphy 30 000(2)




Toronto

ArenaAir Canada Center
Capacity18 500
Ticket Price$43,00


Income

Current Funds$37 059 619
Home Games Remaining38
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$50 586 500
Farm Payroll$1 314 555
Prospect Fees$10 500
Coach$800 000
Games Remaining77
Total Game Expenses$642 824
Projected Expenses$49 497 436
Projected Balance-$12 437 817

Salary Commitment

Year: 2005$51 851 455
Year: 2006$45 786 455
Year: 2007$12 118 750
Year: 2008$7 175 000

Pro Payroll

Mats Sundin 9 000 000(2)
Todd Bertuzzi 7 500 000(2)
Roman Turek 4 000 000(2)
Petr Sykora 4 000 000(3)
Roman Hamrlik 3 500 000(1)
Ryan Smyth 3 200 000(2)
Miikka Kiprusoff 3 125 000(4)
Tomas Kaberle 2 650 000(4)
Brendan Morrison 2 000 000(2)
Darcy Tucker 2 000 000(2)
Andrew Cassels 1 860 000(2)
Aki Berg 1 500 000(2)
Kirk Maltby 1 400 000(4)
Andy Sutton 750 000(2)
Karlis Skrastins 700 000(3)
Ben Clymer 700 000(1)
Pavel Datsyuk 700 000(1)
Craig Johnson 589 000(2)
Tyler Bouck 550 000(1)
Jamie Lundmark 512 500(2)
Dick Tarnstrom 350 000(1)


Farm Payroll

Mark Greig 112 500(1)
Jonathan Girard 100 000(2)
Mathieu Chouinard 87 500(3)
Ryan Johnson 72 565(2)
Mikko Eloranta 61 500(2)
Petr Buzek 60 000(2)
Jonas Andersson 60 000(1)
Ian Moran 56 540(2)
Jean-Francois Labbe 55 800(2)
Josh Green 50 000(2)
Philippe Sauve 50 000(3)
Bill Lindsay 49 600(0)
Glen Metropolit 49 600(2)
Jesse Boulerice 47 500(1)
Jason Holland 46 250(3)
Bruno St-Jacques 45 000(1)
Chris Armstrong 43 400(2)
Casey Hankinson 43 400(2)
Cory Larose 43 400(2)
Paul Gaustad 40 000(2)
Raymond Giroux 40 000(2)
Jerred Smithson 40 000(2)
Brett Lysak 30 000(3)
Graham Mink 30 000(3)




Vancouver

ArenaGeneral Motors Place
Capacity18 500
Ticket Price$39,00


Income

Current Funds$14 809 136
Home Games Remaining36
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$50 916 500
Farm Payroll$1 838 300
Prospect Fees$9 000
Coach$670 000
Games Remaining69
Total Game Expenses$651 632
Projected Expenses$44 962 588
Projected Balance-$30 153 452

Salary Commitment

Year: 2005$52 754 800
Year: 2006$45 564 300
Year: 2007$24 276 300
Year: 2008$15 463 800

Pro Payroll

Doug Weight 9 500 000(2)
Al Macinnis 7 000 000(3)
Roman Cechmanek 4 000 000(4)
Steve Sullivan 3 750 000(2)
Marian Gaborik 3 000 000(4)
Marcus Ragnarsson 3 000 000(1)
Tom Poti 2 175 000(2)
Rostislav Klesla 2 100 000(4)
Mike Comrie 1 700 000(4)
Jiri Fischer 1 625 000(4)
Daniel Sedin 1 400 000(4)
Henrik Sedin 1 400 000(4)
Rick DiPietro 1 200 000(2)
Ales Hemsky 1 130 000(2)
Brooks Orpik 1 125 000(2)
Raffi Torres 1 075 000(1)
Chris Chelios 1 054 000(2)
Mark Hartigan 1 027 500(1)
Niklas Sundstrom 850 000(1)
Chris Nielsen 850 000(2)
Bates Battaglia 800 000(3)
Michael Ryder 605 000(3)
Josef Boumedienne 550 000(1)


Farm Payroll

Jon Klemm 275 000(1)
Pierre-Marc Bouchard 118 500(2)
Dan Blackburn 113 000(1)
Tyson Nash 108 000(2)
Brad Ference 97 500(3)
Josef Melichar 90 000(4)
Ross Lupaschuk 90 000(2)
Chris Allen 80 000(3)
Deron Quint 80 000(3)
Nikos Tselios 77 500(1)
Sebastien Caron 77 500(2)
Chris Mcallister 70 000(1)
Hnat Domenichelli 65 000(2)
Francis Lessard 62 000(4)
Stacy Roest 60 000(3)
Denis Hamel 60 000(1)
Tyler Moss 52 500(1)
Colin Forbes 50 000(3)
Jim Mckenzie 45 000(2)
Kirby Law 43 400(4)
Sergei Varlamov 43 400(4)
Tomas Divisek 40 000(3)
Ales Pisa 40 000(1)