Financial Report

(As of mercredi, sept 21 2005)

New Jersey

ArenaContinental Airlines
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$73 175
Home Games Remaining0
Avg. Attendance15 633
Avg. Revenue/Game$984 904
Projected Revenue$0 000

Expenses

Pro Payroll$53 298 583
Farm Payroll$378 800
Prospect Fees$33 000
Coach$975 000
Games Remaining0
Total Game Expenses$828 566
Projected Expenses$0 000
Projected Balance-$73 175

Salary Commitment

Year: 2005$53 677 383
Year: 2006$34 265 300
Year: 2007$14 475 000
Year: 2008$0 000

Pro Payroll

Martin Brodeur 6 750 000(3)
Patrik Elias 4 833 333(1)
Scott Niedermayer 4 350 000(2)
Marek Malik 4 000 000(3)
Oleg Tverdovsky 3 350 000(2)
Brian Rafalski 3 000 000(1)
Niklas Hagman 3 000 000(2)
Dave Scatchard 2 500 000(3)
Jeff Friesen 2 500 000(2)
Viktor Kozlov 2 300 000(1)
Colin White 2 250 000(1)
Richard Matvichuk 2 200 000(1)
John Madden 2 150 000(1)
Sergei Brylin 2 050 000(2)
Igor Larionov 1 500 000(2)
Tim Connolly 1 240 250(1)
Corey Schwab 1 000 000(3)
David Hale 950 000(2)
Bobby Allen 900 000(1)
Reed Low 700 000(2)
Craig Darby 650 000(2)
Sean Brown 500 000(1)
Steve Mckenna 400 000(2)
Aleksander Suglobov 225 000(3)


Farm Payroll

Doug Houda 90 000(2)
Stacy Roest 53 800(2)
Sylvain Blouin 50 000(2)
Erik Rasmussen 50 000(2)
Sean Pronger 40 000(2)
Corey Hirsch 38 500(1)
Goran Bezina 29 000(2)
Ben Guite 27 500(2)




NewYork

ArenaMadison Square Garden
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$11 073 289
Home Games Remaining0
Avg. Attendance14 068
Avg. Revenue/Game$886 326
Projected Revenue$0 000

Expenses

Pro Payroll$53 505 000
Farm Payroll$456 000
Prospect Fees$27 000
Coach$500 000
Games Remaining0
Total Game Expenses$825 576
Projected Expenses$0 000
Projected Balance-$11 073 289

Salary Commitment

Year: 2005$53 961 000
Year: 2006$37 311 500
Year: 2007$19 125 000
Year: 2008$0 000

Pro Payroll

Pavel Bure 10 000 000(1)
Jaromir Jagr 9 750 000(3)
Bobby Holik 7 850 000(2)
Mike Dunham 2 600 000(2)
Andreas Johansson 2 000 000(2)
Dan Blackburn 1 930 000(1)
Jozef Stumpel 1 800 000(3)
Michael Nylander 1 800 000(3)
Oleg Kvasha 1 750 000(3)
Stephane Quintal 1 500 000(2)
Jiri Slegr 1 500 000(3)
Martin Strbak 1 500 000(2)
Mattias Norstrom 1 300 000(2)
Andrei Nazarov 1 100 000(3)
Jamie Lundmark 1 025 000(1)
Jan Hlavac 1 000 000(1)
Marcus Nilson 1 000 000(3)
Jamie Pushor 950 000(1)
Dan Hinote 700 000(2)
Jason Strudwick 550 000(1)
Alexander Khavanov 450 000(2)
Dale Purinton 425 000(3)
Peter Smrek 425 000(1)
Dan Lacouture 400 000(1)
Benoit Dusablon 200 000(1)


Farm Payroll

Jamie Mclennan 65 000(2)
Jason Labarbera 63 500(1)
Jody Hull 60 500(2)
Jean-Guy Trudel 52 500(2)
Mark Mowers 49 500(1)
Dieter Kochan 38 500(2)
Layne Ulmer 37 500(2)
Domenic Pittis 32 500(2)
Jed Ortmeyer 29 000(1)
Mike Green 27 500(1)




LongIsland

ArenaNassau Coliseum
Capacity18 000
Ticket Price$35,00


Income

Current Funds$248 626
Home Games Remaining0
Avg. Attendance10 993
Avg. Revenue/Game$692 494
Projected Revenue$0 000

Expenses

Pro Payroll$30 945 000
Farm Payroll$307 500
Prospect Fees$28 500
Coach$650 000
Games Remaining0
Total Game Expenses$483 803
Projected Expenses$0 000
Projected Balance$248 626

Salary Commitment

Year: 2005$31 252 500
Year: 2006$15 972 500
Year: 2007$8 030 000
Year: 2008$0 000

Pro Payroll

Alexei Yashin 8 000 000(3)
Michael Peca 5 750 000(1)
Adrian Aucoin 2 600 000(1)
Mark Parrish 2 350 000(1)
Rick Dipietro 1 750 000(2)
Mariusz Czerkawski 1 500 000(1)
Garth Snow 1 100 000(2)
Karl Dykhuis 1 100 000(2)
Mattias Weinhandl 900 000(1)
Justin Mapletoft 850 000(1)
Marty Murray 650 000(2)
Nikos Tselios 605 000(2)
Chris Dingman 550 000(2)
Alan Letang 495 000(2)
Alain Nasreddine 450 000(1)
Eric Godard 400 000(1)
Chris Kunitz 375 000(2)
Chris Herperger 370 000(2)
Radek Martinek 350 000(1)
Richard Scott 310 000(2)
Curtis Murphy 300 000(2)
Cory Larose 190 000(2)


Farm Payroll

Michel Riesen 82 500(2)
Eric Manlow 50 000(1)
Jeffrey Hamilton 45 000(1)
John Pohl 37 500(2)
Derek Bekar 35 000(1)
Ryan Caldwell 30 000(3)
Andy Chiodo 15 000(2)
Matthew Yeats 12 500(2)




Pittsburgh

ArenaCivic Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$19 481 777
Home Games Remaining0
Avg. Attendance11 139
Avg. Revenue/Game$701 743
Projected Revenue$0 000

Expenses

Pro Payroll$30 906 500
Farm Payroll$227 500
Prospect Fees$28 500
Coach$500 000
Games Remaining0
Total Game Expenses$479 735
Projected Expenses$0 000
Projected Balance$19 481 777

Salary Commitment

Year: 2005$31 134 000
Year: 2006$12 285 000
Year: 2007$1 945 000
Year: 2008$0 000

Pro Payroll

Marty Turco 5 750 000(2)
Mario Lemieux 5 250 000(1)
Donald Audette 3 000 000(2)
Tie Domi 2 000 000(1)
Drake Berehowsky 1 450 000(1)
Rico Fata 1 150 000(1)
Dick Tarnstrom 1 115 000(1)
Konstantin Koltsov 1 025 000(1)
Ross Lupaschuk 900 000(1)
Sebastien Caron 800 000(1)
Michal Sivek 700 000(1)
Tomas Surovy 650 000(1)
Kent Manderville 605 000(3)
Ryan Malone 600 000(2)
Matt Murley 575 000(3)
Michel Ouellet 555 000(3)
Daniel Tjarnqvist 550 000(2)
Matt Bradley 515 000(1)
Kris Beech 512 500(1)
Ramzi Abid 495 000(1)
Jonathan Sim 484 000(1)
Steve Brule 450 000(1)
Steve Gainey 440 000(2)
Guillaume Lefebvre 425 000(1)
Eric Meloche 400 000(1)
Reid Simpson 300 000(1)
Eric Perrin 210 000(3)


Farm Payroll

J-Sebastien Aubin 178 000(1)
Martin Brochu 49 500(1)




Boston

ArenaFleetcenter
Capacity18 000
Ticket Price$40,00


Income

Current Funds$3 820 321
Home Games Remaining0
Avg. Attendance15 512
Avg. Revenue/Game$985 112
Projected Revenue$0 000

Expenses

Pro Payroll$56 770 000
Farm Payroll$1 098 000
Prospect Fees$13 500
Coach$800 000
Games Remaining0
Total Game Expenses$889 114
Projected Expenses$0 000
Projected Balance$3 820 321

Salary Commitment

Year: 2005$57 868 000
Year: 2006$32 560 500
Year: 2007$20 075 000
Year: 2008$3 600 000

Pro Payroll

Jeremy Roenick 6 500 000(1)
Joe Thornton 5 500 000(1)
Sandis Ozolinsh 5 500 000(2)
Pavol Demitra 4 700 000(1)
Brendan Morrison 4 000 000(3)
Jamie Langenbrunner 3 600 000(4)
Daniel Sedin 3 500 000(3)
Andrew Cassels 2 775 000(1)
Valeri Bure 2 600 000(2)
Dominik Hasek 2 000 000(1)
Sean Hill 2 000 000(3)
Sami Kapanen 2 000 000(1)
Brent Sopel 1 800 000(3)
Andy Delmore 1 600 000(3)
Nikolai Zherdev 1 600 000(1)
Hal Gill 1 500 000(3)
Mathieu Garon 1 450 000(2)
Joni Pitkanen 1 185 000(2)
P.J. Axelsson 1 175 000(3)
Michal Grosek 900 000(3)
Benoit Pouliot 885 000(2)


Farm Payroll

Rob Zamuner 200 000(2)
Martin Samuelsson 102 500(1)
Kris Vernarsky 90 000(1)
Andy Hilbert 82 500(2)
Hannu Toivonen 70 000(2)
Lars Jonsson 64 500(2)
David Krejci 61 000(2)
Ivan Huml 60 000(2)
Ryan Parent 59 500(2)
Vladslav Evseev 51 000(2)
Alexandre Vincent 49 500(2)
Mark Stuart 47 500(2)
Brad Boyes 47 500(2)
Byron Bitz 40 000(2)
Andrew Alberts 32 500(2)
Yorick Treille 22 500(1)
Colton Orr 17 500(1)




Ottawa

ArenaCorel Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds$1 122 530
Home Games Remaining0
Avg. Attendance18 000
Avg. Revenue/Game$1 134 000
Projected Revenue$0 000

Expenses

Pro Payroll$63 170 000
Farm Payroll$802 000
Prospect Fees$18 000
Coach$750 000
Games Remaining0
Total Game Expenses$980 909
Projected Expenses$0 000
Projected Balance$1 122 530

Salary Commitment

Year: 2005$63 972 000
Year: 2006$27 099 500
Year: 2007$45 000
Year: 2008$0 000

Pro Payroll

Zigmund Palffy 7 750 000(1)
Jason Allison 5 150 000(1)
Zdeno Chara 5 000 000(2)
Paul Kariya 5 000 000(2)
Marian Hossa 4 750 000(1)
Olli Jokinen 4 350 000(1)
Roberto Luongo 4 350 000(1)
Adam Deadmarsh 3 750 000(2)
Wade Redden 3 500 000(2)
Pavel Datsyuk 3 000 000(2)
Martin Havlat 2 750 000(1)
Bryan Smolinski 2 300 000(2)
Ron Tugnutt 1 850 000(1)
Rick Nash 1 585 000(1)
Vaclav Varada 1 500 000(1)
Jaroslav Spacek 1 250 000(2)
Jay Bouwmeester 1 185 000(1)
Sami Salo 1 175 000(2)
Greg DeVries 1 100 000(1)
Aaron Miller 1 000 000(2)
Peter Schaefer 600 000(2)
Brandon Bochenski 275 000(1)


Farm Payroll

Pat Kavanagh 90 000(1)
Phillippe Seydoux 77 500(2)
Julien Vauclair 77 000(2)
Andrej Meszaros 70 000(2)
Ray Emery 65 000(1)
Patrick Eaves 65 000(2)
Todd Simpson 57 500(2)
Brian Pothier 52 500(1)
Josh Langfeld 47 500(2)
Josh Holden 45 000(3)
Alexei Kaigorodov 45 000(2)
Josh Olson 40 000(2)
Alexander Nikulin 40 000(1)
Chris Kelly 30 000(1)




Montreal

ArenaBell Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$10 204 669
Home Games Remaining0
Avg. Attendance15 969
Avg. Revenue/Game$1 006 042
Projected Revenue$0 000

Expenses

Pro Payroll$54 075 000
Farm Payroll$675 650
Prospect Fees$24 000
Coach$261 000
Games Remaining0
Total Game Expenses$833 873
Projected Expenses$0 000
Projected Balance-$10 204 669

Salary Commitment

Year: 2005$54 750 650
Year: 2006$21 034 750
Year: 2007$14 400 000
Year: 2008$0 000

Pro Payroll

Rob Blake 9 500 000(1)
Ed Belfour 7 500 000(1)
Mats Sundin 7 500 000(1)
Keith Primeau 5 250 000(3)
Owen Nolan 4 500 000(1)
Keith Carney 2 500 000(3)
Andrei Markov 2 350 000(3)
Jason Blake 2 000 000(3)
Wes Walz 2 000 000(1)
Andreas Dackell 1 400 000(2)
Craig Rivet 1 300 000(3)
Steve Konowalchuk 1 175 000(2)
Ron Hainsey 1 075 000(1)
Jan Bulis 1 050 000(2)
Bret Hedican 1 000 000(3)
Mike Komisarek 975 000(1)
Milan Kraft 800 000(2)
Steve Begin 600 000(2)
Curtis Brown 500 000(2)
Cristobal Huet 425 000(1)
Brent Burns 375 000(2)
Daniel Cleary 300 000(2)


Farm Payroll

Francois Beauchemin 77 500(1)
Jason Ward 75 000(1)
Tomas Plekanec 50 000(2)
Doug Lynch 50 000(2)
Gordie Dwyer 48 400(1)
Marc Chouinard 40 000(1)
Francis Bouillon 35 750(2)
Christian Berglund 30 000(2)
Christopher Higgins 30 000(2)
Eric Chouinard 30 000(2)
Olivier Michaud 30 000(2)
Grant McNeill 30 000(2)
Jani Rita 30 000(2)
John Erskine 30 000(2)
Lasse Kukkonen 30 000(2)
Martin Grenier 30 000(2)
Dimitry Afanasenkov 29 000(2)




Buffalo

ArenaHSBC Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$10 970 746
Home Games Remaining0
Avg. Attendance15 317
Avg. Revenue/Game$964 947
Projected Revenue$0 000

Expenses

Pro Payroll$50 320 000
Farm Payroll$2 031 800
Prospect Fees$13 500
Coach$700 000
Games Remaining0
Total Game Expenses$804 020
Projected Expenses$0 000
Projected Balance$10 970 746

Salary Commitment

Year: 2005$52 351 800
Year: 2006$34 941 000
Year: 2007$15 420 000
Year: 2008$0 000

Pro Payroll

Miroslav Satan 5 750 000(1)
Dainius Zubrus 5 000 000(3)
Shane Doan 4 500 000(3)
Eric Lindros 4 000 000(2)
Chris Drury 3 250 000(2)
Daniel Briere 3 150 000(1)
Ladislav Nagy 3 000 000(3)
Tomas Vokoun 2 700 000(1)
Kimmo Timonen 2 625 000(1)
Janne Niinimaa 2 500 000(2)
Marek Zidlicky 1 950 000(2)
Jean-Pierre Dumont 1 750 000(2)
Pasi Nurminen 1 750 000(2)
Karel Rachunek 1 575 000(2)
Dimitri Kalinin 1 500 000(3)
Jay Mckee 1 300 000(3)
Scott Hartnell 1 075 000(1)
Mike Ribeiro 1 050 000(1)
Ryan Suter 895 000(2)
Andrew Peters 575 000(2)
Derek Roy 425 000(1)


Farm Payroll

Andrei Kostsitsyn 200 000(2)
Zach Parise 175 000(2)
Jeff Jillson 120 000(3)
Ryan Miller 102 500(1)
Nick Schultz 100 000(2)
Doug Janik 90 000(1)
Marek Svatos 90 000(2)
Drew Stafford 80 000(2)
Alexander Radulov 77 500(2)
Jiri Novotny 70 000(2)
Clarke MacArthur 67 500(2)
Norm Milley 65 000(2)
Shea Weber 64 500(2)
Daniel Paille 60 000(2)
Alex Perezhogin 57 500(1)
Mika Noronen 55 000(1)
Thomas Vanek 55 000(1)
Keith Ballard 50 000(1)
Jason Botterill 50 000(2)
Milan Bartovic 50 000(1)
Nathan Paetsch 50 000(1)
Denis Ezhov 50 000(2)
Petr Vrana 49 000(2)
Adam Mair 48 300(1)
Ryan O'Marra 47 500(2)
Eric Boulton 40 000(1)
Rory Fitzpatrick 37 500(1)
Jason Pominville 30 000(2)




Toronto

ArenaAir Canada Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$2 803 709
Home Games Remaining0
Avg. Attendance16 982
Avg. Revenue/Game$1 069 853
Projected Revenue$0 000

Expenses

Pro Payroll$59 214 000
Farm Payroll$399 500
Prospect Fees$33 000
Coach$975 000
Games Remaining0
Total Game Expenses$918 508
Projected Expenses$0 000
Projected Balance-$2 803 709

Salary Commitment

Year: 2005$59 613 500
Year: 2006$40 504 500
Year: 2007$6 880 000
Year: 2008$0 000

Pro Payroll

Jose Theodore 5 900 000(3)
Alexander Mogilny 5 200 000(2)
Ryan Smyth 4 500 000(1)
Patrick Marleau 4 500 000(2)
Saku Koivu 4 375 000(2)
Alexei Kovalev 4 000 000(2)
Richard Zednik 4 000 000(2)
Mike York 2 590 000(2)
Tomas Kaberle 2 350 000(1)
Alexei Morozov 2 150 000(2)
Richard Jackman 1 750 000(2)
Trevor Kidd 1 750 000(1)
Wade Belak 1 750 000(1)
Steve Staios 1 550 000(1)
Dean Mcammond 1 500 000(1)
Darcy Tucker 1 375 000(1)
Alexei Ponikarovsky 1 250 000(2)
Cory Cross 1 189 000(1)
Carlo Colaiacovo 1 130 000(1)
Aki Berg 1 100 000(2)
Ken Klee 1 000 000(2)
Maxim Kondratiev 980 000(3)
Matthew Stajan 950 000(1)
Tom Fitzgerald 900 000(1)
Chad Kilger 775 000(2)
Karel Pilar 700 000(2)


Farm Payroll

Mikael Tellqvist 77 500(1)
Pierre Hedin 70 000(1)
Calle Johansson 61 500(2)
Clarke Wilm 60 000(2)
Harold Druken 45 500(2)
Nathan Perrott 37 500(2)
Aaron Gavey 30 000(2)
Kyle Wellwood 17 500(1)




Atlanta

ArenaCentennial Tower
Capacity18 000
Ticket Price$38,00


Income

Current Funds$41 274 698
Home Games Remaining0
Avg. Attendance15 681
Avg. Revenue/Game$1 072 635
Projected Revenue$0 000

Expenses

Pro Payroll$41 375 000
Farm Payroll$1 426 500
Prospect Fees$31 500
Coach$875 000
Games Remaining0
Total Game Expenses$662 242
Projected Expenses$0 000
Projected Balance$41 274 698

Salary Commitment

Year: 2005$42 801 500
Year: 2006$31 112 500
Year: 2007$20 817 500
Year: 2008$3 000 000

Pro Payroll

Dany Heatley 7 000 000(3)
Bryan Berard 5 000 000(3)
Manny Fernandez 4 000 000(2)
Michael Ryder 3 750 000(3)
Andy Sutton 3 000 000(4)
Henrik Zetterberg 2 000 000(3)
Richard Park 1 900 000(2)
Alyn Mccauley 1 750 000(1)
Ilya Kovalchuk 1 750 000(1)
Kirk Maltby 1 750 000(1)
Marc Savard 1 300 000(1)
Jiri Fischer 1 200 000(1)
Patrik Stefan 1 000 000(2)
John-Michael Liles 900 000(2)
Ronald Petrovicky 900 000(2)
Bryan Allen 900 000(2)
Ivan Majesky 850 000(1)
Wayne Primeau 750 000(1)
Christian Ehrhoff 650 000(1)
Kari Lehtonen 575 000(1)
Garnet Exelby 450 000(1)


Farm Payroll

Byron Dafoe 125 000(1)
Jani Hurme 110 000(1)
Pascal Dupuis 100 000(2)
Chris Tamer 90 000(2)
Kiril Safronov 90 000(2)
Lubos Bartecko 77 500(1)
Karlis Skrastins 74 500(1)
Joe Dipenta 70 000(1)
Jiri Hudler 67 500(3)
Jean-Pierre Vigier 60 000(2)
Kyle Rossiter 60 000(2)
Yuri Butsayev 60 000(2)
Tomas Kloucek 58 000(1)
Francis Lessard 50 000(2)
Brad Larsen 50 000(1)
Brad Tapper 50 000(2)
Benjamin Simon 40 000(2)
Kip Brennan 40 000(1)
Luke Sellars 40 000(2)
Stephen Baby 30 000(1)
Steve Maltais 30 000(2)
Karl Stewart 29 000(1)
Derek MacKenzie 25 000(2)




Tampa Bay

ArenaSt.Pete Times Forum
Capacity18 000
Ticket Price$40,00


Income

Current Funds$22 856 176
Home Games Remaining0
Avg. Attendance16 936
Avg. Revenue/Game$1 219 397
Projected Revenue$0 000

Expenses

Pro Payroll$57 500 000
Farm Payroll$1 318 100
Prospect Fees$18 000
Coach$900 000
Games Remaining0
Total Game Expenses$905 092
Projected Expenses$0 000
Projected Balance$22 856 176

Salary Commitment

Year: 2005$58 776 600
Year: 2006$44 434 500
Year: 2007$12 607 500
Year: 2008$0 000

Pro Payroll

Markus Naslund 10 000 000(2)
Vincent Lecavalier 6 000 000(3)
Nikolai Khabibulin 5 950 000(2)
Martin StLouis 5 750 000(2)
Cory Stillman 3 750 000(3)
Fredrik Modin 3 750 000(2)
Darryl Sydor 3 500 000(1)
Vaclav Prospal 3 300 000(1)
Pavel Kubina 2 500 000(1)
Cory Sarich 2 300 000(2)
Ruslan Fedotenko 1 850 000(3)
Brad Richards 1 775 000(1)
Dave Andreychuk 1 350 000(1)
Alexander Polushin 1 175 000(2)
Dan Boyle 1 150 000(1)
Brad Lukowich 850 000(3)
Chris Osgood 750 000(2)
Cale Hulse 600 000(2)
Nolan Pratt 500 000(2)
Keith Aucoin 300 000(1)
Bryce Salvador 200 000(2)
Brian Gionta 200 000(2)


Farm Payroll

Andy Rogers 190 000(2)
Nikita Alexeev 107 500(3)
Mark Tobin 105 000(2)
Sheldon Keefe 97 600(1)
Peter Svoboda 73 500(1)
Jimmie Olvestad 65 000(2)
Adam Henrich 57 500(2)
Joe Nieuwendyk 50 000(1)
Gerard Dicaire 50 000(2)
Darren Reid 50 000(3)
Andreas Holmqvist 49 500(1)
Evegeny Konstantinov 49 000(1)
Kyle Freadrich 45 000(1)
Riku Hahl 41 500(0)
Lukas Krajicek 40 000(2)
Mike Egener 37 500(1)
Matt Smaby 37 500(1)
Jonathan Boutin 34 500(2)
Dmitri Kazionov 30 000(2)
Evgeni Artukhin 27 500(1)
Jason Chimera 20 000(2)
Josef Boumedienne 20 000(2)
Josef Melichar 20 000(2)
Krystofer Kolanos 20 000(2)




Florida

ArenaOffice Depot Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds$12 893 828
Home Games Remaining0
Avg. Attendance13 720
Avg. Revenue/Game$864 406
Projected Revenue$0 000

Expenses

Pro Payroll$33 602 500
Farm Payroll$366 500
Prospect Fees$30 000
Coach$675 000
Games Remaining0
Total Game Expenses$525 364
Projected Expenses$0 000
Projected Balance$12 893 828

Salary Commitment

Year: 2005$33 969 000
Year: 2006$4 215 500
Year: 2007$44 500
Year: 2008$0 000

Pro Payroll

Brian Leetch 6 600 000(1)
Glen Murray 3 850 000(1)
Ron Francis 3 250 000(1)
Patrick Lalime 2 575 000(1)
Jon Klemm 1 900 000(2)
Alexander Korolyuk 1 750 000(1)
Mike Sillinger 1 750 000(1)
Igor Kravchuk 1 725 000(1)
Kristian Kudroc 1 025 000(1)
Denis Shvidki 1 025 000(1)
Mike VanRyn 1 025 000(1)
Mathieu Biron 962 500(1)
Chris Nielsen 935 000(2)
Juraj Kolnik 800 000(1)
Eric Messier 700 000(1)
Lyle Odelein 650 000(1)
Mikael Samuelsson 550 000(1)
Eric Beaudoin 500 000(1)
Jaroslav Bednar 500 000(2)
Darcy Hordichuk 495 000(1)
Joel Kwiatkowski 385 000(1)
Niko Kapanen 350 000(2)
Sebastien Charpentier 300 000(2)


Farm Payroll

Patrick Desrochers 97 500(1)
Kamil Piros 63 500(2)
Mathias Johansson 50 000(2)
Filip Novak 44 500(3)
Jim Campbell 38 500(1)
Chad Wiseman 35 000(2)
Sergei Varlamov 25 000(2)
Tyler Moss 12 500(2)




Carolina

ArenaRBC Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds$27 336 656
Home Games Remaining0
Avg. Attendance10 556
Avg. Revenue/Game$665 072
Projected Revenue$0 000

Expenses

Pro Payroll$19 545 500
Farm Payroll$269 000
Prospect Fees$31 500
Coach$500 000
Games Remaining0
Total Game Expenses$308 273
Projected Expenses$0 000
Projected Balance$27 336 656

Salary Commitment

Year: 2005$19 814 500
Year: 2006$12 574 000
Year: 2007$530 000
Year: 2008$0 000

Pro Payroll

Rod Brind'Amour 4 250 000(2)
Matt Cullen 1 750 000(2)
Jamie Storr 1 450 000(2)
Kevin Weekes 1 250 000(1)
Eric Staal 1 240 000(2)
Vitali Yachmenev 850 000(2)
Niclas Wallin 750 000(1)
Kevyn Adams 700 000(1)
Tomas Kurka 650 000(1)
Ryan Bayda 600 000(1)
Erik Cole 525 000(1)
Craig Adams 500 000(2)
Danny Richmond 500 000(3)
Allan Rourke 500 000(1)
Bryan Helmer 495 000(2)
Joey Tetarenko 475 000(2)
Jesse Boulerice 450 000(2)
Mike Zigomanis 450 000(1)
Louie Debrusk 440 000(2)
Josef Vasicek 385 000(1)
Bruno St-Jacques 375 000(1)
Brad Defauw 350 000(1)
Brett Lysak 300 000(1)
Brad Fast 200 000(1)
Frantisek Kaberle 110 500(1)


Farm Payroll

Cameron Mann 66 500(2)
Martin Gerber 50 000(1)
Damian Surma 45 000(1)
Paul Gaustad 40 000(2)
Patrick Leahy 37 500(2)
Jeff Daniels 30 000(3)




Washington

Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$22 663 564
Home Games Remaining0
Avg. Attendance10 564
Avg. Revenue/Game$665 571
Projected Revenue$0 000

Expenses

Pro Payroll$28 346 000
Farm Payroll$315 500
Prospect Fees$30 000
Coach$750 000
Games Remaining0
Total Game Expenses$446 083
Projected Expenses$0 000
Projected Balance$22 663 564

Salary Commitment

Year: 2005$28 621 500
Year: 2006$11 250 500
Year: 2007$2 050 500
Year: 2008$0 000

Pro Payroll

Olaf Kolzig 6 000 000(2)
Robert Reichel 2 500 000(1)
Dallas Drake 2 000 000(3)
Bill Lindsay 1 750 000(1)
Brendan Witt 1 600 000(1)
Sergei Berezin 1 510 000(1)
Steve Eminger 1 185 000(1)
Maxime Ouellet 1 025 000(1)
Pierre Dagenais 975 000(2)
Jeff Halpern 950 000(1)
Bates Battaglia 935 000(1)
Matt Pettinger 900 000(1)
Brian Sutherby 750 000(2)
Jakub Cutta 725 000(1)
Craig Johnson 700 000(1)
J-Luc Grand-Pierre 700 000(1)
Chris Hajt 632 500(1)
Randy Robitaille 625 000(2)
Stephen Peat 500 000(1)
Rick Berry 453 500(1)
Brad Norton 450 000(2)
Jason Doig 425 000(1)
Boyd Gordon 400 000(1)
Owen Fussey 355 000(2)
Graham Mink 300 000(1)


Farm Payroll

Colin Forbes 55 000(1)
Darcy Verot 55 000(1)
Andrej Podkonicky 52 500(1)
Garret Stroshein 50 500(3)
Glen Metropolit 45 000(2)
J-F Damphousse 40 000(0)
Brooks Laich 17 500(1)




Detroit

ArenaJoe Louis Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$6 690 771
Home Games Remaining0
Avg. Attendance12 054
Avg. Revenue/Game$759 442
Projected Revenue$0 000

Expenses

Pro Payroll$39 607 500
Farm Payroll$295 000
Prospect Fees$27 000
Coach$800 000
Games Remaining0
Total Game Expenses$617 114
Projected Expenses$0 000
Projected Balance-$6 690 771

Salary Commitment

Year: 2005$39 527 500
Year: 2006$16 795 000
Year: 2007$7 293 500
Year: 2008$0 000

Pro Payroll

Nicklas Lidstrom 8 650 000(1)
Derian Hatcher 6 000 000(3)
Brendan Shanahan 4 750 000(2)
Steve Yzerman 4 250 000(1)
Ray Whitney 2 350 000(1)
Manny Legace 1 700 000(1)
Mathieu Dandenault 1 450 000(1)
Fredrik Olausson 1 250 000(2)
Tomas Holmstrom 1 150 000(1)
Jason Woolley 975 000(1)
Dmitri Bykov 670 000(1)
Craig MacDonald 660 000(3)
Todd Reirden 660 000(2)
Jamie Rivers 530 000(1)
Jason Krog 500 000(2)
Dixon Ward 495 000(2)
Jan Lasak 475 000(2)
Darryl Bootland 475 000(2)
Matt Davidson 452 500(3)
Anders Myrvold 450 000(2)
Marc Bergevin 400 000(1)
Niklas Kronwall 400 000(1)
Kevin Miller 390 000(2)
Jason Williams 375 000(0)
Marc Lamothe 150 000(1)


Farm Payroll

Jeff Paul 90 000(3)
Matt Hussey 57 500(3)
Nathan Robinson 57 500(1)
Mike Watt 44 000(2)
Andreas Jämtin 33 500(3)
Antti Miettinen 12 500(2)




St. Louis

ArenaSavvis Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$14 332 813
Home Games Remaining0
Avg. Attendance13 488
Avg. Revenue/Game$849 595
Projected Revenue$0 000

Expenses

Pro Payroll$59 310 000
Farm Payroll$1 001 000
Prospect Fees$21 000
Coach$750 000
Games Remaining0
Total Game Expenses$925 485
Projected Expenses$0 000
Projected Balance-$14 332 813

Salary Commitment

Year: 2005$60 311 000
Year: 2006$50 976 000
Year: 2007$34 057 500
Year: 2008$10 000 000

Pro Payroll

Chris Pronger 10 000 000(4)
Trent Hunter 7 500 000(3)
Mathieu Schneider 7 000 000(3)
Mike Modano 6 600 000(3)
Evgeni Malkin 4 700 000(2)
Nicholas Boynton 2 500 000(2)
Eric Brewer 2 500 000(1)
Curtis Joseph 2 000 000(2)
Roman Turek 2 000 000(3)
Rob Schremp 1 700 000(2)
Alexander Ovechkin 1 175 000(1)
Ales Hemsky 1 130 000(1)
Murray Baron 1 100 000(2)
Sidney Crosby 1 075 000(2)
Christian Backman 1 025 000(1)
Marc-Andre Bergeron 1 000 000(2)
Brad Isbister 900 000(1)
Alexander Semin 900 000(3)
Peter Sejna 900 000(1)
Jamal Mayers 800 000(2)
Alexei Semenov 700 000(1)
Mark Rycroft 605 000(1)
Jeff Drouin-Deslaurier600 000(2)
Jason Bacashihua 500 000(2)
Juha-Matti Aaltonen 400 000(2)


Farm Payroll

Marek Schwarz 125 000(2)
Dany Roussin 100 000(2)
Pavel Brendl 100 000(2)
Martin Hanzal 99 500(2)
David Morisset 90 000(1)
Josh Hennessy 79 000(2)
Jeff Heerema 57 500(1)
Mike Stuart 57 500(3)
Jesse Niinimäki 50 000(1)
Ladislav Kohn 48 500(1)
Aris Brimanis 46 500(1)
Matt Walker 45 000(1)
Mike Danton 40 000(2)
Christian Laflamme 35 000(1)
Bryce Lampman 27 500(1)




Nashville

ArenaGaylord Entertainment Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds$10 976 939
Home Games Remaining0
Avg. Attendance10 375
Avg. Revenue/Game$653 638
Projected Revenue$0 000

Expenses

Pro Payroll$35 062 500
Farm Payroll$932 000
Prospect Fees$28 500
Coach$500 000
Games Remaining0
Total Game Expenses$553 379
Projected Expenses$0 000
Projected Balance$10 976 939

Salary Commitment

Year: 2005$28 144 500
Year: 2006$14 493 500
Year: 2007$3 565 000
Year: 2008$1 000 000

Pro Payroll

Mark Messier 3 950 000(0)
Pierre Turgeon 3 900 000(0)
Martin Biron 2 700 000(1)
Kenny Jonsson 2 500 000(2)
Alexei Zhitnik 2 250 000(2)
Jason York 2 000 000(1)
Mike Rathje 2 000 000(3)
Brett Hull 2 000 000(1)
Scott Walker 1 600 000(1)
Mike Grier 1 550 000(2)
Scott Stevens 1 500 000(1)
David Legwand 1 175 000(1)
Dan Hamhuis 1 130 000(2)
Rem Murray 1 125 000(2)
Denis Pederson 1 017 500(1)
Shawn Mceachern 1 000 000(4)
Gary Roberts 1 000 000(2)
Denis Arkhipov 750 000(2)
Martin Erat 525 000(3)
Mark Eaton 500 000(1)
Peter Skudra 450 000(2)
Andreas Lilja 440 000(1)


Farm Payroll

Scottie Upshall 118 500(1)
Brian Finley 102 500(1)
Oleg Petrov 100 000(1)
Jordan Tootoo 75 000(1)
Brad Bombardir 73 500(2)
Mathieu Darche 60 500(1)
Andrew Ference 60 000(2)
Libor Pivko 47 500(1)
Andy Berenzweig 47 000(1)
Michael Farrell 42 500(1)
Trevor Daley 40 000(2)
Robert Schnabel 40 000(3)
Pascal Trepanier 40 000(1)
Darren Haydar 30 000(1)
Simon Gamache 30 000(1)
Andrew Hutchinson 25 000(1)




Columbus

ArenaNationwide Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$21 551 834
Home Games Remaining0
Avg. Attendance11 774
Avg. Revenue/Game$741 811
Projected Revenue$0 000

Expenses

Pro Payroll$29 330 000
Farm Payroll$1 110 000
Prospect Fees$28 500
Coach$500 000
Games Remaining0
Total Game Expenses$469 220
Projected Expenses$0 000
Projected Balance$21 551 834

Salary Commitment

Year: 2005$30 440 000
Year: 2006$16 427 500
Year: 2007$6 450 000
Year: 2008$0 000

Pro Payroll

Doug Weight 3 000 000(3)
Todd Marchant 2 900 000(1)
David Vyborny 2 100 000(2)
Geoff Sanderson 2 100 000(2)
Marc Denis 2 000 000(2)
Fred Brathwaite 1 500 000(1)
Anders Eriksson 1 300 000(3)
Manny Malhotra 1 250 000(3)
Pierre-Marc Bouchard 1 130 000(1)
Radoslav Suchy 1 100 000(1)
Rostislav Klesla 1 075 000(1)
Brian Holzinger 1 050 000(1)
Anton Volchenkov 1 000 000(1)
Trevor Letowski 1 000 000(1)
Luke Richardson 1 000 000(1)
Antoine Vermette 900 000(3)
Scott Lachance 875 000(2)
Tyler Wright 750 000(1)
Derrick Walser 700 000(2)
Duvie Westcott 590 000(2)
Lasse Pirjeta 550 000(1)
Hannes Hyvonen 450 000(2)
Espen Knutsen 420 000(2)
Shawn Weller 300 000(2)
Donald MacLean 290 000(1)


Farm Payroll

Arturs Irbe 270 000(1)
Alexander Svitov 113 000(1)
Darren VanImpe 100 000(2)
Paul Manning 77 500(1)
Jody Shelley 60 000(1)
Andrej Nedorost 60 000(2)
Greg Mauldin 57 500(2)
David Ling 47 500(2)
Mike Pandolfo 47 500(1)
Aaron Johnson 40 000(2)
Mark Hartigan 40 000(2)
Jeremy Reich 39 500(1)
Dan Fritsche 37 500(2)
Blake Bellefeuille 35 000(1)
Joe Motzko 25 000(1)
Pascal Leclaire 23 000(2)
Brad Moran 20 000(2)
J-F Labbe 17 000(2)




Chicago

ArenaUnited Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds$30 429 475
Home Games Remaining0
Avg. Attendance13 345
Avg. Revenue/Game$840 708
Projected Revenue$0 000

Expenses

Pro Payroll$25 607 500
Farm Payroll$166 500
Prospect Fees$24 000
Coach$750 000
Games Remaining0
Total Game Expenses$402 242
Projected Expenses$0 000
Projected Balance$30 429 475

Salary Commitment

Year: 2005$24 024 000
Year: 2006$4 780 000
Year: 2007$1 980 000
Year: 2008$0 000

Pro Payroll

Theoren Fleury 4 000 000(1)
Jocelyn Thibault 2 600 000(1)
Andrei Nikolishin 1 750 000(0)
Matthew Barnaby 1 587 500(1)
Jassen Cullimore 1 200 000(1)
Tyler Arnason 1 155 000(1)
Tuomo Ruutu 1 130 000(2)
Steve Mccarthy 1 127 500(1)
Jochen Hecht 975 000(2)
Kyle Calder 900 000(1)
Johnathan Aitken 850 000(3)
Burke Henry 775 000(1)
Stephane Robidas 727 500(1)
Igor Radulov 675 000(1)
Steve Poapst 600 000(1)
Michael Leighton 575 000(1)
Ryan Vandenbussche 550 000(1)
Garry Valk 550 000(1)
Todd Gill 550 000(1)
Jason Morgan 475 000(3)
Anton Babchuk 475 000(2)
Eric Nickulas 450 000(1)
Sean Bergenheim 430 000(3)
Jim Vandermeer 400 000(1)
Scott Nichol 350 000(1)
Mikhail Yakubov 325 000(1)
Matt Keith 225 000(3)
Kevin Hodson 200 000(2)


Farm Payroll

Craig Andersson 77 500(1)
Steve Passmore 50 000(1)
Adam Munro 20 000(2)
Matt Underhill 19 000(1)




Colorado

ArenaPepsi Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$2 082 032
Home Games Remaining0
Avg. Attendance17 341
Avg. Revenue/Game$1 092 521
Projected Revenue$0 000

Expenses

Pro Payroll$68 990 000
Farm Payroll$463 500
Prospect Fees$27 000
Coach$800 000
Games Remaining0
Total Game Expenses$1 064 856
Projected Expenses$0 000
Projected Balance-$2 082 032

Salary Commitment

Year: 2005$69 453 500
Year: 2006$39 279 500
Year: 2007$20 281 500
Year: 2008$0 000

Pro Payroll

Sergei Fedorov 9 000 000(3)
Keith Tkachuk 8 300 000(1)
Sergei Gonchar 6 750 000(1)
J-S Giguere 6 550 000(2)
Alex Tanguay 5 400 000(2)
Sergei Samsonov 3 650 000(1)
Adam Foote 3 300 000(3)
Petr Sykora 3 300 000(2)
Milan Hejduk 3 200 000(1)
Boris Mironov 3 000 000(3)
Tom Poti 2 950 000(1)
Anson Carter 2 900 000(3)
Chris Gratton 2 200 000(1)
Scott Gomez 2 000 000(3)
Bob Boughner 2 000 000(1)
Ruslan Salei 1 575 000(2)
Ian Laperriere 900 000(1)
Philippe Sauve 675 000(2)
Brian Campbell 650 000(2)
Antti Laaksonen 500 000(2)
David Oliver 190 000(2)


Farm Payroll

Jeff Shantz 99 000(1)
Darby Hendrickson 81 500(3)
D.J Smith 50 000(1)
Charlie Stephens 45 000(1)
Cody McCormick 39 000(2)
Tom Lawson 34 500(2)
Brett McLean 30 000(1)
Jordan Krestanovich 30 000(2)
Mikhail Kuleshov 29 500(2)
Chris Bala 25 000(2)




Vancouver

ArenaOrca Bay
Capacity18 000
Ticket Price$35,00


Income

Current Funds$11 386 545
Home Games Remaining0
Avg. Attendance12 059
Avg. Revenue/Game$759 695
Projected Revenue$0 000

Expenses

Pro Payroll$37 604 000
Farm Payroll$525 000
Prospect Fees$25 500
Coach$875 000
Games Remaining0
Total Game Expenses$591 356
Projected Expenses$0 000
Projected Balance$11 386 545

Salary Commitment

Year: 2005$38 129 000
Year: 2006$20 334 000
Year: 2007$850 000
Year: 2008$0 000

Pro Payroll

Todd Bertuzzi 7 950 000(2)
Ed Jovanovski 5 000 000(2)
Trevor Linden 4 500 000(1)
Martin Rucinsky 3 300 000(1)
Mattias Ohlund 2 000 000(1)
Mike Keane 1 950 000(1)
Dan Cloutier 1 725 000(2)
Johan Hedberg 1 505 000(2)
Brad May 1 200 000(1)
Henrik Sedin 1 115 000(1)
Jeff Finley 1 000 000(2)
Artem Chubarov 900 000(2)
Mats Lindgren 800 000(1)
Fedor Fedorov 775 000(1)
Mikko Jokela 650 000(1)
Jarkko Ruutu 575 000(1)
J-F Fortin 495 000(2)
Brett Clark 450 000(2)
Todd Rohloff 450 000(3)
Jason King 400 000(1)
Evgeny Gladskikh 400 000(3)
Ryan Kesler 274 000(1)
Sheldon Brookbank 190 000(2)


Farm Payroll

Jiri Dopita 150 000(2)
Alexander Auld 85 000(1)
Todd Warriner 67 500(1)
Tyler Bouck 63 500(1)
Lee Goren 50 000(2)
Nathan Smith 50 000(2)
Brandon Reid 40 000(1)
Pavel Vorobiev 19 000(2)




Calgary

ArenaCnd Airl. Saddledome
Capacity18 000
Ticket Price$45,00


Income

Current Funds$26 415 202
Home Games Remaining0
Avg. Attendance13 641
Avg. Revenue/Game$1 104 778
Projected Revenue$0 000

Expenses

Pro Payroll$52 800 000
Farm Payroll$1 463 000
Prospect Fees$16 500
Coach$261 000
Games Remaining0
Total Game Expenses$826 371
Projected Expenses$0 000
Projected Balance$26 415 202

Salary Commitment

Year: 2005$54 263 000
Year: 2006$37 416 500
Year: 2007$14 670 000
Year: 2008$0 000

Pro Payroll

Bryan McCabe 10 000 000(1)
Robert Lang 7 500 000(3)
Jarome Iginla 6 500 000(2)
Robyn Regehr 3 200 000(3)
Chris Simon 2 475 000(2)
Martin Gelinas 2 400 000(1)
Steven Reinprecht 2 200 000(2)
Toni Lydman 2 100 000(3)
Daymond Langkow 1 950 000(2)
Jussi Markkanen 1 750 000(3)
Rhett Warrener 1 500 000(1)
Kris Draper 1 500 000(2)
Justin Williams 1 400 000(2)
Ethan Moreau 1 375 000(2)
Vincent Damphousse 1 000 000(2)
Jason Wiemer 900 000(2)
Jordan Leopold 900 000(1)
Shean Donovan 900 000(2)
Miikka Kiprusoff 880 000(1)
Stephane Yelle 800 000(2)
Dion Phaneuf 795 000(1)
Matthew Lombardi 775 000(2)


Farm Payroll

Dustin Boyd 170 000(2)
Aki Seitsonen 120 000(3)
Chuck Kobasew 113 000(1)
Richie Regehr 100 000(2)
Mike Commodore 85 000(1)
Ryan Stoa 77 500(2)
Chris Clark 70 000(1)
Brent Krahn 70 000(2)
Eric Nystrom 70 000(2)
Adam Hall 60 000(2)
Matt Lashoff 52 500(2)
Jozef Balej 50 000(2)
Travis Moen 50 000(2)
Kris Chucko 46 500(2)
Michal Barinka 45 000(2)
Alexander Sundström 40 000(2)
Daren Machesney 40 000(2)
Steve Montador 40 000(2)
Yuri Trubachev 40 000(2)
Andrei Taratukhin 39 000(1)
Tim Ramholt 35 000(1)
Andrei Medvedev 29 500(1)
Jonas Andersson 20 000(2)




Edmonton

ArenaEdmonton Coliseum
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$464 662
Home Games Remaining0
Avg. Attendance11 252
Avg. Revenue/Game$708 886
Projected Revenue$0 000

Expenses

Pro Payroll$43 215 000
Farm Payroll$1 002 500
Prospect Fees$22 500
Coach$1 000 000
Games Remaining0
Total Game Expenses$685 455
Projected Expenses$0 000
Projected Balance-$464 662

Salary Commitment

Year: 2005$40 717 500
Year: 2006$31 845 000
Year: 2007$14 050 000
Year: 2008$0 000

Pro Payroll

Bill Guerin 7 950 000(2)
Jeff O'Neill 6 500 000(3)
Steve Sullivan 4 000 000(3)
Adam Oates 3 500 000(0)
Stu Barnes 2 800 000(2)
Jason Smith 2 300 000(1)
Kristian Huselius 2 000 000(2)
Igor Ulanov 2 000 000(3)
Vyacheslav Kozlov 1 750 000(1)
Georges Laraque 1 366 000(1)
Tommy Albelin 1 265 000(2)
Steve Shields 1 200 000(3)
Ty Conklin 1 174 000(2)
Petr Cajanek 800 000(1)
Shawn Horcoff 800 000(1)
Fernando Pisani 600 000(1)
Mike Eastwood 600 000(2)
Scott Ferguson 550 000(1)
Patrice Brisebois 500 000(2)
Yannick Tremblay 500 000(2)
Kari Haakana 400 000(1)
Matthew Greene 375 000(2)
Mikko Luoma 285 000(3)


Farm Payroll

Shayne Corson 225 000(2)
Steve Thomas 150 000(1)
Lubomir Sekeras 115 000(1)
Scott Pellerin 110 000(2)
Vaclav Nedorost 97 500(2)
Peter Sarno 70 000(2)
Toby Petersen 41 500(1)
Brian Willsie 38 500(2)
Alexei Mikhnov 37 500(3)
Marc-Antoine Pouliot 37 500(2)
Mike Bishai 35 000(2)
Dany Sabourin 27 500(3)
David Gove 17 500(2)




Minnesota

ArenaXcel Energy Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds$24 199 417
Home Games Remaining0
Avg. Attendance11 460
Avg. Revenue/Game$721 995
Projected Revenue$0 000

Expenses

Pro Payroll$29 837 500
Farm Payroll$504 000
Prospect Fees$28 500
Coach$950 000
Games Remaining0
Total Game Expenses$474 545
Projected Expenses$0 000
Projected Balance$24 199 417

Salary Commitment

Year: 2005$30 341 500
Year: 2006$9 573 500
Year: 2007$1 662 500
Year: 2008$0 000

Pro Payroll

Luc Robitaille 4 750 000(1)
Roman Cechmanek 3 750 000(1)
Nils Ekman 2 990 000(2)
Marco Sturm 2 500 000(1)
Cliff Ronning 1 850 000(2)
Filip Kuba 1 450 000(1)
Jason Spezza 1 130 000(1)
Marcel Hossa 1 075 000(1)
Mike Cammalleri 1 075 000(1)
Jason Marshall 975 000(1)
Matt Johnson 962 500(3)
Mike Wilson 875 000(2)
Andrei Zyuzin 850 000(1)
Jay Pandolfo 800 000(2)
Alexandre Daigle 700 000(1)
Niclas Havelid 700 000(2)
Alex Henry 605 000(1)
Brad Brown 575 000(3)
Serge Aubin 575 000(1)
Mikko Koivu 575 000(1)
Neil Little 500 000(2)
Ales Kotalik 450 000(1)
Derek Gustafson 125 000(3)


Farm Payroll

Bill Muckalt 80 000(1)
Kyle Wanvig 77 500(1)
Matt Elich 77 000(2)
Ladislav Benysek 73 500(1)
Hnat Domenichelli 69 000(2)
Matt Ellison 50 000(2)
Stephane Veilleux 48 000(1)
Christoph Brandner 29 000(1)




LosAngeles

ArenaGreat Western Forum
Capacity18 000
Ticket Price$35,00


Income

Current Funds$11 600 013
Home Games Remaining0
Avg. Attendance12 606
Avg. Revenue/Game$794 164
Projected Revenue$0 000

Expenses

Pro Payroll$40 580 000
Farm Payroll$1 234 500
Prospect Fees$25 500
Coach$750 000
Games Remaining0
Total Game Expenses$645 303
Projected Expenses$0 000
Projected Balance$11 600 013

Salary Commitment

Year: 2005$41 814 500
Year: 2006$28 943 500
Year: 2007$11 200 000
Year: 2008$0 000

Pro Payroll

Andrew Raycroft 8 100 000(3)
Marian Gaborik 4 155 000(1)
Martin Straka 3 750 000(2)
Peter Bondra 3 100 000(2)
Brian Rolston 2 000 000(1)
Craig Conroy 1 900 000(2)
Lubomir Visnovsky 1 750 000(2)
Steve Heinze 1 750 000(1)
Chris Phillips 1 700 000(1)
Sean Burke 1 675 000(2)
Mike Fisher 1 600 000(3)
Todd White 1 500 000(3)
Willie Mitchell 1 175 000(2)
Denis Gauthier 1 100 000(2)
Alexander Frolov 1 075 000(1)
Trent Klatt 1 000 000(1)
Nathan Dempsey 900 000(2)
Jared Aulin 800 000(1)
Jason Holland 550 000(2)
Jaroslav Modry 500 000(2)
Shawn Bates 500 000(2)


Farm Payroll

Eric Belanger 110 000(2)
Bryan Muir 90 000(2)
Pavel Rosa 90 000(1)
Sean Avery 66 500(2)
Darius Kasparaitis 60 000(2)
Marty Reasoner 60 000(2)
Vladimir Orszagh 60 000(2)
Maxim Kuznetsov 57 500(1)
Jeff Cowan 52 500(1)
Derek Armstrong 50 000(1)
Dan McGillis 50 000(2)
Eric Boguniecki 50 000(2)
Dustin Brown 45 000(2)
Henrik Tallinder 45 000(2)
Mikael Renberg 45 000(2)
Brad Smyth 44 000(1)
Brad Chartrand 42 000(1)
Denis Grebeshkov 41 000(2)
Mikko Eloranta 41 000(2)
Chris Schmidt 40 000(1)
Ken Belanger 40 000(2)
Joe Corvo 21 000(2)
Noah Clarke 19 000(2)
Mathieu Chouinard 15 000(1)




San Jose

ArenaS.J. Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$40 662 081
Home Games Remaining0
Avg. Attendance14 231
Avg. Revenue/Game$896 546
Projected Revenue$0 000

Expenses

Pro Payroll$30 865 000
Farm Payroll$821 500
Prospect Fees$25 500
Coach$1 000 000
Games Remaining0
Total Game Expenses$495 636
Projected Expenses$0 000
Projected Balance$40 662 081

Salary Commitment

Year: 2005$31 686 500
Year: 2006$18 861 500
Year: 2007$6 930 000
Year: 2008$0 000

Pro Payroll

Daniel Alfredsson 5 050 000(2)
Evgeni Nabokov 3 625 000(1)
Brad Stuart 2 900 000(3)
Kyle Mclaren 2 500 000(1)
Scott Hannan 2 500 000(3)
Stephen Weiss 1 500 000(3)
Todd Harvey 1 300 000(1)
Barret Jackman 1 170 000(2)
Andrew Brunette 1 100 000(2)
Scott Thornton 1 000 000(2)
Patrice Bergeron 975 000(1)
Braydon Coburn 975 000(2)
Patrick O'Sullivan 850 000(2)
Jonathan Cheechoo 665 000(1)
Rostislav Olesz 650 000(1)
Fedor Tyutin 625 000(1)
Boris Valabik 600 000(2)
Vesa Toskala 575 000(1)
Scott Parker 490 000(2)
Steve Bernier 490 000(1)
Rob Davison 450 000(1)
Niko Dimitrakos 450 000(1)
Mark Smith 425 000(2)


Farm Payroll

Alvaro Montoya 99 500(1)
Marcel Goc 70 000(2)
Anthony Stewart 70 000(1)
Jim Fahey 60 000(1)
Nigel Dawes 60 000(2)
John Jakopin 52 500(1)
Miroslav Zalesak 45 000(1)
Josh Harding 45 000(1)
Mark Greig 41 500(1)
Lukas Kaspar 40 000(2)
Brad Boyes 39 000(2)
Milan Michalek 39 000(1)
Matt Carle 37 500(1)
Chris Corrinet 32 500(2)
Jesse Fibiger 30 000(2)
Pat Rissmiller 30 000(3)
Dimitri Patzold 30 000(1)




Anaheim

ArenaArrowhead Pond
Capacity18 000
Ticket Price$40,00


Income

Current Funds$3 195 544
Home Games Remaining0
Avg. Attendance12 097
Avg. Revenue/Game$948 899
Projected Revenue$0 000

Expenses

Pro Payroll$41 062 000
Farm Payroll$1 217 400
Prospect Fees$19 500
Coach$500 000
Games Remaining0
Total Game Expenses$648 468
Projected Expenses$0 000
Projected Balance$3 195 544

Salary Commitment

Year: 2005$42 279 400
Year: 2006$22 734 900
Year: 2007$10 350 000
Year: 2008$0 000

Pro Payroll

Peter Forsberg 9 750 000(1)
Roman Hamrlik 4 000 000(3)
David Aebischer 3 900 000(2)
Jason Arnott 2 750 000(1)
Brenden Morrow 2 175 000(3)
Rob Niedermayer 2 100 000(1)
Mark Bell 1 500 000(3)
Travis Green 1 400 000(2)
Ossi Vaananen 1 375 000(3)
Martin Skoula 1 300 000(3)
Maxim Afinogenov 1 300 000(1)
Joffrey Lupul 1 185 000(2)
Stanislav Chistov 1 130 000(1)
Kurt Sauer 1 102 000(1)
Vitaly Vishnevsky 1 100 000(2)
Ladislav Smid 950 000(2)
Carey Price 925 000(2)
Mike Leclerc 900 000(2)
Andy McDonald 750 000(2)
Samuel Pahlsson 550 000(1)
Devin Setoguchi 520 000(2)
Chris Chelios 400 000(1)


Farm Payroll

Alexei Smirnov 107 500(1)
Ryan Getzlaf 99 900(2)
Corey Perry 90 000(2)
Kurtis Foster 90 000(1)
Ilja Bryzgalov 87 500(1)
Bobby Ryan 70 000(2)
Tomas Malec 67 500(1)
Luc Bourdon 63 500(2)
Lance Ward 60 000(1)
Petr Schastlivy 59 500(2)
Chris Kunitz 57 500(2)
Mark Popovic 57 500(2)
Tim Brent 50 000(2)
Jordan Smith 47 500(2)
Brandon Rogers 44 500(2)
Radim Vrbata 40 000(2)
Dustin Penner 37 500(2)
Nick Smith 37 500(2)
Aaron Rome 30 000(1)
Frederic Cassivi 20 000(1)




Dallas

ArenaDr Pepper StarCenter
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$5 746 938
Home Games Remaining0
Avg. Attendance14 603
Avg. Revenue/Game$920 136
Projected Revenue$0 000

Expenses

Pro Payroll$50 113 949
Farm Payroll$1 309 800
Prospect Fees$21 000
Coach$650 000
Games Remaining0
Total Game Expenses$789 314
Projected Expenses$0 000
Projected Balance-$5 746 938

Salary Commitment

Year: 2005$51 423 749
Year: 2006$32 552 300
Year: 2007$11 000 000
Year: 2008$0 000

Pro Payroll

Joe Sakic 9 250 000(1)
Teemu Selanne 5 500 000(3)
Sergei Zubov 5 350 000(2)
Teppo Numminen 3 500 000(2)
Sheldon Souray 3 000 000(3)
Nik Antropov 2 600 000(2)
Jere Lehtinen 2 600 000(1)
Paul Martin 2 500 000(3)
Matt Cooke 2 000 000(2)
Radek Dvorak 1 575 000(1)
Philippe Boucher 1 500 000(1)
Nathan Horton 1 240 000(2)
Shawn Belle 1 200 000(2)
Marc-Andre Fleury 1 150 000(1)
Raffi Torres 1 075 000(2)
Brooks Orpik 1 025 000(1)
Martin Prusek 1 000 000(2)
Wojtek Wolski 1 000 000(2)
Steve Ott 923 949(1)
Branislav Mezei 825 000(2)
Gilbert Brule 700 000(2)
Junior Lessard 600 000(1)


Farm Payroll

Alex Bourret 825 000(2)
Jarret Stoll 90 000(1)
Rob Dimaio 80 000(1)
Vladimir Karpov 70 000(2)
Loui Eriksson 60 000(2)
Aaron Downey 45 000(1)
Blake Sloan 42 500(2)
Vojtech Polak 37 500(2)
Gavin Morgan 27 300(2)
Jeff MacMillan 20 000(1)
Dan Ellis 12 500(1)




Phoenix

ArenaAmerica West Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$4 405 014
Home Games Remaining0
Avg. Attendance11 337
Avg. Revenue/Game$714 188
Projected Revenue$0 000

Expenses

Pro Payroll$39 977 500
Farm Payroll$560 450
Prospect Fees$33 000
Coach$550 000
Games Remaining0
Total Game Expenses$623 045
Projected Expenses$0 000
Projected Balance-$4 405 014

Salary Commitment

Year: 2005$40 537 950
Year: 2006$25 287 700
Year: 2007$11 200 000
Year: 2008$0 000

Pro Payroll

Mike Johnson 4 000 000(3)
Eric Daze 3 800 000(2)
Derek Morris 3 500 000(1)
Petr Nedved 3 155 000(1)
Mike Ricci 3 000 000(1)
Oleg Saprykin 3 000 000(3)
Sean O'Donnell 2 500 000(2)
David Tanabe 2 100 000(3)
Paul Mara 2 100 000(3)
Brian Boucher 2 060 000(2)
Mike Comrie 1 750 000(2)
Brad Ference 1 320 000(2)
Tyson Nash 1 292 500(1)
Bryan Marchment 1 250 000(2)
Taylor Pyatt 1 025 000(1)
Jan Hrdina 1 000 000(1)
Brent Johnson 700 000(1)
James Patrick 600 000(1)
Matthew Spiller 575 000(1)
Brad Leeb 450 000(2)
Landon Wilson 400 000(2)
Fredrik Sjostrom 400 000(2)


Farm Payroll

Jeff Taffe 102 500(1)
Ivan Novoseltsev 87 750(1)
Brandon Smith 57 700(2)
Brantt Myhres 55 000(2)
Zac Bierk 55 000(1)
Dan Bylsma 45 000(2)
Erik Westrum 45 000(1)
Frank Banham 45 000(1)
Brad Ralph 38 500(1)
Mike Stutzel 29 000(1)




Philly

ArenaWachovia Complex
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$15 285 560
Home Games Remaining0
Avg. Attendance12 649
Avg. Revenue/Game$796 856
Projected Revenue$0 000

Expenses

Pro Payroll$54 790 000
Farm Payroll$1 196 000
Prospect Fees$30 000
Coach$273 500
Games Remaining0
Total Game Expenses$852 871
Projected Expenses$0 000
Projected Balance-$15 285 560

Salary Commitment

Year: 2005$55 986 000
Year: 2006$26 909 500
Year: 2007$7 627 500
Year: 2008$0 000

Pro Payroll

John LeClair 6 750 000(1)
Tony Amonte 5 500 000(1)
Mark Recchi 5 155 000(2)
Alexei Zhamnov 3 700 000(1)
Simon Gagne 3 250 000(2)
Radek Bonk 3 175 000(3)
Vladimir Malakhov 2 950 000(1)
Kim Johnsson 2 900 000(2)
Danil Markov 2 700 000(1)
Michal Handzus 2 400 000(3)
Dwayne Roloson 2 200 000(1)
Steve Rucchin 1 950 000(3)
Eric Desjardins 1 900 000(2)
Marcus Ragnarsson 1 900 000(1)
Mike Knuble 1 375 000(1)
Branko Radivojevic 1 275 000(2)
Donald Brashear 1 250 000(2)
Jonathan Girard 1 250 000(2)
Mattias Timander 1 000 000(2)
Chris Therien 950 000(2)
Jeff Carter 700 000(1)
Robert Esche 560 000(1)


Farm Payroll

Claude Lapointe 120 000(1)
Eric Weinrich 110 000(2)
Turner Stevenson 105 000(1)
Patrick Sharp 77 500(1)
Dennis Seidenberg 77 000(1)
Antero Niittymaki 75 000(3)
Dmitry Yushkevich 75 000(2)
Jamie Wright 75 000(1)
Ian MacNeil 65 000(1)
Mike Richards 62 500(2)
Todd Fedoruk 60 000(1)
Tomi Kallio 55 000(1)
Andre Savage 50 000(1)
Mike Peluso 40 000(2)
Alexandre Picard 39 500(2)
Kirby Law 37 000(1)
Joe Sacco 27 500(3)
Martin Houle 25 000(2)
Frederick Meyer 20 000(1)




Site hosted by Angelfire.com: Build your free website today!