Financial Report

(As of mardi, mars 22 2005)

Anaheim

ArenaArrowhead Pond of Anaheim
Capacity17 500
Ticket Price$55,00


Income

Current Funds-$8 117 942

Expenses

Pro Payroll$21 177 211
Farm Payroll$1 639 370
Prospect Fees$18 000
Coach$350 000
Games Remaining82
Total Game Expenses$282 739
Projected Expenses$23 184 581
Projected Balance-$31 302 523

Salary Commitment

Year: 2005$22 816 581
Year: 2006$11 891 628
Year: 2007$6 488 878
Year: 2008$245 000

Pro Payroll

Keith Primeau 3 333 333(1)
Michael Peca 3 333 333(3)
Rob Niedermayer 1 407 000(1)
Sean Avery 1 315 545(3)
Magnus Arvedson 1 005 000(1)
Roman Cechmanek 1 000 000(1)
Ruslan Salei 950 000(1)
Alexander Ovechkin 950 000(3)
Brad Isbister 900 000(2)
Trent Klatt 900 000(2)
Cory Cross 750 000(1)
Niclas Havelid 700 000(2)
Lubomir Visnovsky 700 000(1)
Josh Langfeld 658 000(2)
Oleg Kvasha 650 000(2)
Samuel Pahlsson 600 000(1)
Jamie Allison 575 000(2)
Chris Dingman 550 000(3)
Martin Gerber 500 000(2)
Lance Ward 400 000(1)


Farm Payroll

Petr Schastlivy 143 000(2)
Jason Krog 100 320(1)
Dale Clarke 99 000(1)
Peter Podhradsky 95 000(3)
Ilja Bryzgalov 87 500(2)
Mikael Holmqvist 82 500(4)
Tyler Wright 75 000(2)
Mark Popovic 75 000(4)
Mike Mottau 72 500(1)
Gregg Naumenko 65 000(1)
Sergei Krivokrasov 60 000(1)
Andy McDonald 57 500(5)
Antti Aalto 56 650(1)
Mike Brown 55 000(2)
Jamie Lundmark 52 150(1)
Robert Valicevic 50 000(1)
Rob Ray 50 000(1)
Sven Butenschon 46 750(2)
Casey Hankinson 44 000(1)
Kevin Sawyer 42 500(2)
Jonas Ronnqvist 40 000(1)
Denis Hamel 40 000(1)
Cam Severson 35 000(2)
Timo Parssinen 35 000(2)
Jonathan Hedstrom 30 000(1)
Chris Kunitz 30 000(5)
Francis Belanger 20 000(1)




Atlanta

ArenaPhilips Arena
Capacity18 500
Ticket Price$55,00


Income

Current Funds-$7 606 544

Expenses

Pro Payroll$26 685 300
Farm Payroll$1 554 096
Prospect Fees$25 500
Coach$250 000
Games Remaining77
Total Game Expenses$347 743
Projected Expenses$26 776 183
Projected Balance-$19 231 227

Salary Commitment

Year: 2005$27 786 375
Year: 2006$23 279 800
Year: 2007$16 094 050
Year: 2008$9 265 000

Pro Payroll

Jaromir Jagr 7 705 000(6)
Jason Allison 4 422 000(2)
Shawn McEachern 2 244 500(3)
Vyacheslav Kozlov 1 574 500(1)
Ilya Kovalchuk 1 130 000(2)
Patrik Stefan 1 127 500(3)
Kari Lehtonen 950 000(3)
Ivan Majesky 850 000(3)
Filip Kuba 775 000(4)
Daniel Tjarnqvist 750 000(2)
Tommi Santala 700 000(4)
Pasi Nurminen 630 000(3)
Jaroslav Modry 600 000(1)
Andy Sutton 525 000(1)
Randy Robitaille 525 000(2)
Adam Mair 475 000(1)
Serge Aubin 450 000(1)
Kip Brennan 434 500(3)
Brad Larsen 423 500(1)
Francis Lessard 393 800(3)


Farm Payroll

Byron Dafoe 125 000(1)
Jani Hurme 85 000(4)
Chris Tamer 83 750(2)
Jeff Farkas 80 000(0)
Frantisek Kaberle 80 000(2)
Tony Hrkac 80 000(2)
Petteri Nummelin 70 000(0)
Joe Dipenta 70 000(2)
Jean-Pierre Vigier 68 750(3)
Mark Hartigan 65 000(0)
Kurtis Foster 65 000(3)
Jeff Odgers 60 000(1)
Luke Sellars 55 000(0)
Tomas Kloucek 52 500(1)
Benjamin Simon 52 500(1)
Brian Swanson 52 500(0)
Norm Maracle 50 000(0)
Daniel Corso 49 500(1)
Andreas Karlsson 45 000(2)
Dean Sylvester 45 000(0)
Mike Weaver 41 250(1)
Frederic Cassivi 40 000(3)
Eric Belanger 39 325(1)
Scott Fankhouser 38 500(1)
Derek MacKenzie 35 521(0)
Karl Stewart 25 000(3)




Boston

ArenaFleet Center
Capacity19 600
Ticket Price$55,00


Income

Current Funds-$10 053 075

Expenses

Pro Payroll$31 140 833
Farm Payroll$1 892 860
Prospect Fees$25 500
Coach$250 000
Games Remaining82
Total Game Expenses$406 210
Projected Expenses$33 309 193
Projected Balance-$43 362 268

Salary Commitment

Year: 2005$32 587 643
Year: 2006$21 441 143
Year: 2007$7 787 833
Year: 2008$362 500

Pro Payroll

Martin Lapointe 3 333 333(3)
Sean O'Donnell 2 500 000(2)
Sergei Gonchar 2 144 000(1)
Felix Potvin 2 010 000(2)
Rob Zamuner 2 000 000(1)
Glen Murray 1 975 000(1)
Anson Carter 1 900 000(2)
Dan McGillis 1 876 000(3)
Jiri Slegr 1 800 000(2)
Sergei Samsonov 1 800 000(1)
Joe Thornton 1 675 000(2)
Michael Nylander 1 550 000(1)
Travis Green 1 400 000(2)
Hal Gill 1 100 000(3)
Mike Knuble 852 500(2)
Nicholas Boynton 850 000(1)
P.J. Axelsson 825 000(2)
Patrice Bergeron 700 000(3)
Andrew Raycroft 500 000(1)
Ivan Huml 350 000(2)


Farm Payroll

Gord Murphy 190 000(0)
Jonathan Girard 180 000(4)
Zdenek Kutlak 140 000(3)
Michal Grosek 110 000(0)
Martin Samuelsson 95 000(4)
Sergei Zinovjev 87 500(4)
Andy Hilbert 82 500(2)
Jarno Kultanen 70 000(2)
Ian Moran 70 000(3)
Craig MacDonald 66 000(3)
Matt Henderson 62 050(0)
Jeff Norton 60 000(1)
Pavel Kolarik 58 310(2)
Andy Delmore 55 000(1)
Kris Vernarsky 55 000(2)
Neil Little 50 000(3)
Carl Corazzini 50 000(3)
Joe Hulbig 45 000(1)
Matthew Herr 45 000(1)
Andre Savage 44 000(0)
P.J. Stock 42 500(1)
Eric Manlow 40 000(0)
John Emmons 40 000(2)
Kevin Dahl 40 000(1)
Richard Brennan 40 000(1)
Chris Kelleher 40 000(3)
Blake Bellefeuille 35 000(2)




Buffalo

ArenaHSBC Arena
Capacity18 600
Ticket Price$75,00


Income

Current Funds-$21 725 662

Expenses

Pro Payroll$38 932 833
Farm Payroll$754 600
Prospect Fees$13 500
Coach$750 000
Games Remaining77
Total Game Expenses$493 304
Projected Expenses$37 984 413
Projected Balance-$36 385 675

Salary Commitment

Year: 2005$39 687 433
Year: 2006$31 162 000
Year: 2007$16 479 500
Year: 2008$8 874 500

Pro Payroll

Sergei Fedorov 6 700 000(5)
Alexander Mogilny 5 200 000(2)
Zigmund Palffy 4 020 000(1)
Owen Nolan 3 517 500(2)
Eric Weinrich 2 800 000(2)
Simon Gagne 2 600 000(3)
Marcus Ragnarsson 2 300 000(3)
Daymond Langkow 1 950 000(2)
Jay McKee 1 433 333(1)
Thomas Vanek 950 000(3)
Jiri Novotny 900 000(4)
Henrik Zetterberg 875 000(3)
Dimitri Kalinin 825 000(1)
Andrew Peters 800 000(3)
Martin Biron 750 000(1)
Mika Noronen 725 000(1)
Fedor Tyutin 612 000(5)
Jim Dowd 600 000(2)
Brad Brown 575 000(2)
Milan Bartovic 500 000(5)
Paul Gaustad 300 000(1)


Farm Payroll

Ryan Miller 102 500(5)
Henrik Tallinder 80 000(3)
Mattias Timander 67 100(1)
Ted Donato 65 000(1)
Bryan Muir 60 000(1)
Stephen Guolla 55 000(1)
Rory Fitzpatrick 42 500(1)
Eric Boulton 40 000(2)
Andrei Skopintsev 40 000(1)
Rick Berry 37 500(1)
Ted Drury 35 000(1)
Blair Atcheynum 35 000(1)
Mike Maneluk 35 000(1)
Doug Janik 30 000(5)
Jason Pominville 30 000(5)




Calgary

ArenaPengrowth Saddledome
Capacity17 500
Ticket Price$70,00


Income

Current Funds$13 855 932

Expenses

Pro Payroll$16 666 850
Farm Payroll$783 820
Prospect Fees$31 500
Coach$500 000
Games Remaining57
Total Game Expenses$219 295
Projected Expenses$12 499 801
Projected Balance$19 845 461

Salary Commitment

Year: 2005$17 450 670
Year: 2006$11 561 670
Year: 2007$5 227 250
Year: 2008$500 000

Pro Payroll

Chris Simon 1 658 250(3)
Craig Conroy 1 273 000(2)
Todd Simpson 1 175 000(2)
Oleg Saprykin 1 127 500(3)
Martin Gelinas 1 100 000(1)
Rhett Warrener 1 005 000(2)
Robyn Regehr 975 000(1)
Dion Phaneuf 950 000(3)
Dean McAmmond 871 000(1)
Chuck Kobasew 757 100(2)
Marcus Nilson 725 000(2)
Toni Lydman 700 000(1)
Denis Gauthier 675 000(1)
Jarome Iginla 650 000(2)
Shean Donovan 625 000(2)
Tyler Arnason 550 000(3)
Miikka Kiprusoff 550 000(1)
Matthew Lombardi 500 000(4)
Ville Nieminen 500 000(1)
Matt Underhill 300 000(3)


Farm Payroll

Stephane Yelle 105 000(1)
Krzysztof Oliwa 90 000(1)
Jesse Wallin 71 500(3)
Petr Buzek 55 000(1)
Robbie Tallas 52 500(1)
Serge Payer 50 000(3)
Mike Commodore 50 000(1)
Steven Reinprecht 47 500(1)
Matt Davidson 45 320(2)
Chris Clark 45 000(1)
Craig Berube 45 000(1)
Andrew Ference 44 000(2)
Ladislav Kohn 35 000(2)
Steve Montador 28 000(1)
Ryan Christie 20 000(3)




Carolina

ArenaRBC Center
Capacity18 700
Ticket Price$55,00


Income

Current Funds-$2 944 309

Expenses

Pro Payroll$19 819 900
Farm Payroll$1 063 800
Prospect Fees$16 500
Coach$900 000
Games Remaining82
Total Game Expenses$265 856
Projected Expenses$21 800 200
Projected Balance-$24 744 509

Salary Commitment

Year: 2005$20 883 700
Year: 2006$14 052 050
Year: 2007$7 297 050
Year: 2008$1 750 000

Pro Payroll

Rod Brind'Amour 2 847 500(2)
Bret Hedican 2 010 000(3)
Sean Hill 1 675 000(1)
Jamie Storr 1 450 000(2)
Kevin Weekes 1 250 000(2)
Glen Wesley 1 250 000(3)
Eric Staal 1 200 000(4)
Jeff O'Neill 1 172 500(1)
Justin Williams 1 075 000(1)
Aaron Ward 819 500(3)
Kevyn Adams 787 900(1)
Michael Zigomanis 625 000(3)
Allan Rourke 550 000(4)
Erik Cole 525 000(2)
Pavel Brendl 512 500(1)
Jesse Boulerice 495 000(3)
Niclas Wallin 450 000(1)
Josef Vasicek 425 000(1)
Radim Vrbata 400 000(2)
Craig Adams 300 000(1)


Farm Payroll

Arturs Irbe 230 000(1)
Jaroslav Svoboda 99 000(3)
Patrick DesRochers 97 500(2)
Norman Milley 72 050(3)
Tomas Malec 70 000(2)
Ryan Bayda 67 500(2)
Tommy Westlund 57 500(1)
Tomas Kurka 57 500(3)
Joey Tetarenko 47 500(2)
Bruno St-Jacques 45 000(1)
Mike Watt 44 000(3)
Kaspars Astashenko 41 250(1)
Brett Lysak 40 000(3)
Brad Fast 35 000(3)
Greg Kuznik 30 000(1)
Jeff Daniels 30 000(1)




Chicago

ArenaUnited Center
Capacity20 500
Ticket Price$55,00


Income

Current Funds-$10 692 241

Expenses

Pro Payroll$35 635 000
Farm Payroll$953 000
Prospect Fees$21 000
Coach$750 000
Games Remaining82
Total Game Expenses$455 598
Projected Expenses$37 359 000
Projected Balance-$48 051 241

Salary Commitment

Year: 2005$36 488 000
Year: 2006$27 339 500
Year: 2007$17 030 000
Year: 2008$11 830 000

Pro Payroll

Bobby Holik 6 030 000(5)
Tony Amonte 4 020 000(4)
Peter Bondra 3 015 000(2)
Luke Richardson 2 750 000(3)
Luc Robitaille 2 680 000(2)
Keith Carney 2 350 000(1)
Adam Oates 2 345 000(1)
Alexander Karpovtsev 2 150 000(3)
Curtis Leschyshyn 2 000 000(2)
Igor Korolev 1 500 000(1)
Pavel Vorobiev 1 075 000(4)
Jason Strudwick 750 000(1)
J-S Giguere 700 000(2)
Nick Schultz 700 000(1)
Igor Radulov 675 000(4)
Alexei Morozov 660 000(2)
Johnathan Aitken 545 000(2)
Shawn Bates 500 000(1)
Ales Kotalik 450 000(2)
Eric Nickulas 440 000(1)
Craig Andersson 300 000(3)


Farm Payroll

Steve McCarthy 102 500(1)
Mark Janssens 80 000(1)
Matt Keith 74 500(2)
Kevin Dean 65 000(1)
Michel Larocque 62 500(1)
Jean-Yves Leroux 60 000(1)
Todd Reirden 60 000(1)
Reto Von Arx 60 000(0)
Ryan Vandenbussche 55 000(2)
Steve Passmore 50 000(2)
Josef Marha 48 500(1)
Steve Poapst 45 000(1)
Sami Helenius 40 000(2)
Mike Peluso 40 000(2)
Michael Gaul 40 000(0)
Louie Debrusk 40 000(1)
Matt Ellison 30 000(5)




Colorado

ArenaPepsi Center
Capacity20 000
Ticket Price$55,00


Income

Current Funds-$24 403 583

Expenses

Pro Payroll$37 461 500
Farm Payroll$1 335 600
Prospect Fees$31 500
Coach$500 000
Games Remaining74
Total Game Expenses$479 617
Projected Expenses$35 491 663
Projected Balance-$41 655 246

Salary Commitment

Year: 2005$38 797 100
Year: 2006$26 001 850
Year: 2007$20 215 500
Year: 2008$15 660 000

Pro Payroll

Rob Blake 6 700 000(4)
Jeremy Roenick 5 695 000(4)
Teemu Selanne 3 350 000(1)
Adam Foote 2 747 000(3)
Alex Tanguay 2 500 000(4)
Sami Kapanen 2 500 000(1)
Miroslav Satan 2 177 500(2)
Chris Gratton 2 000 000(1)
Chris Therien 1 340 000(1)
Paul Kariya 1 200 000(1)
Kris Draper 1 150 000(1)
Tomas Holmstrom 1 150 000(2)
Kurt Sauer 1 102 000(3)
Cody McCormick 700 000(4)
Ossi Vaananen 700 000(1)
Pavel Datsyuk 700 000(2)
John-Michael Liles 590 000(3)
David Aebischer 450 000(2)
Steve McKenna 400 000(2)
Sebastien Caron 310 000(2)


Farm Payroll

Bob Boughner 200 000(2)
Tim Taylor 155 000(1)
Nikita Alexeev 107 500(2)
Jeff Shantz 102 500(1)
Darby Hendrickson 72 500(1)
Karlis Skrastins 67 500(1)
Johnny Boychuk 65 000(4)
Steve Moore 65 000(2)
Jeff Daw 62 750(1)
Peter Worrell 55 000(3)
Jim Cummins 55 000(1)
Scott Barney 55 000(2)
Nolan Pratt 50 000(2)
Yuri Babenko 44 000(2)
Brett Clark 42 350(2)
Riku Hahl 41 500(3)
Dan Hinote 40 000(1)
Eric Perrin 35 000(2)
Marek Svatos 20 000(3)




Columbus

ArenaNationwide Arena
Capacity18 600
Ticket Price$55,00


Income

Current Funds-$354 802

Expenses

Pro Payroll$16 894 083
Farm Payroll$1 073 500
Prospect Fees$42 000
Coach$675 000
Games Remaining82
Total Game Expenses$227 861
Projected Expenses$18 684 583
Projected Balance-$19 039 385

Salary Commitment

Year: 2005$16 726 083
Year: 2006$11 243 750
Year: 2007$3 831 750
Year: 2008$657 500

Pro Payroll

Marian Gaborik 2 026 750(3)
Darren McCarty 1 206 000(0)
Mike Cammalleri 1 075 000(2)
Rostislav Klesla 1 075 000(2)
Brendan Witt 1 072 000(2)
Fred Brathwaite 1 050 000(1)
Tim Connolly 1 025 000(1)
Jeff Halpern 950 000(2)
Evgeny Malkin 950 000(3)
Michal Handzus 893 333(1)
Jaroslav Spacek 871 000(2)
Chris Nielsen 850 000(1)
Andrei Zyuzin 850 000(2)
Derek Roy 750 000(2)
Maxim Kuznetsov 475 000(1)
Brent Sopel 475 000(1)
Cristobal Huet 425 000(2)
Marc Chouinard 325 000(1)
Tim Jackman 300 000(4)
Mark Thompson 250 000(5)


Farm Payroll

Scott Lachance 87 500(2)
Espen Knutsen 87 000(1)
Steve Maltais 80 000(2)
Dan Fritsche 70 000(4)
Jan Caloun 60 000(1)
Mathieu Darche 55 000(1)
Brad Moran 55 000(3)
Paul Manning 55 000(1)
Donald MacLean 45 000(1)
Petr Tenkrat 45 000(1)
Mike Green 42 500(3)
Dale Purinton 42 500(2)
Martin Spanhel 42 000(1)
Jeremy Reich 40 000(3)
Radim Bicanek 40 000(2)
Kent McDonell 37 500(4)
Duvie Westcott 35 500(0)
Brett Harkins 35 000(2)
David Ling 35 000(3)
Zenith Komarniski 30 000(2)
Hannes Hyvonen 29 000(2)
Mike Pandolfo 25 000(3)




Dallas

ArenaAmerican Airlines Center
Capacity17 000
Ticket Price$55,00


Income

Current Funds-$15 567 249

Expenses

Pro Payroll$31 679 470
Farm Payroll$1 042 500
Prospect Fees$22 500
Coach$250 000
Games Remaining82
Total Game Expenses$402 372
Projected Expenses$32 994 470
Projected Balance-$48 561 719

Salary Commitment

Year: 2005$32 721 970
Year: 2006$18 128 970
Year: 2007$8 613 500
Year: 2008$711 000

Pro Payroll

Mike Modano 5 360 000(1)
Sergei Zubov 2 680 000(2)
Jon Klemm 2 500 000(2)
Jere Lehtinen 2 450 000(1)
Scott Young 2 345 000(3)
Richard Matvichuk 2 000 000(1)
Jason Arnott 1 742 000(1)
Valeri Bure 1 742 000(2)
Stu Barnes 1 600 000(1)
Jay Bouwmeester 1 185 000(3)
Rick Nash 1 185 000(3)
Brenden Morrow 1 000 000(3)
Rostislav Olesz 950 000(3)
Roberto Luongo 925 000(1)
Johan Hedberg 900 000(2)
Steve Ott 830 970(2)
Antti Miettinen 650 000(4)
John Erskine 599 500(3)
Philippe Boucher 585 000(2)
Junior Lessard 450 000(3)


Farm Payroll

Ron Tugnutt 240 000(1)
Barrett Heisten 105 000(2)
Rob Dimaio 80 000(1)
Trevor Daley 75 500(3)
Lubomir Sekeras 73 500(1)
Dan Ellis 65 000(3)
Mathias Tjarnqvist 61 000(4)
Greg Hawgood 50 000(2)
Jeff Macmillan 47 500(3)
Aaron Downey 45 000(2)
Andy Berenzweig 42 500(1)
Blake Sloan 42 500(2)
Mark Wotton 40 000(1)
Corey Hirsch 40 000(1)
Niko Kapanen 35 000(2)




Detroit

ArenaJoe Louis Arena
Capacity20 000
Ticket Price$67,00


Income

Current Funds-$12 629 272

Expenses

Pro Payroll$33 298 500
Farm Payroll$520 500
Prospect Fees$30 000
Coach$1 000 000
Games Remaining75
Total Game Expenses$424 988
Projected Expenses$31 874 085
Projected Balance-$18 500 645

Salary Commitment

Year: 2005$33 706 500
Year: 2006$32 091 500
Year: 2007$19 515 700
Year: 2008$12 325 700

Pro Payroll

Nicklas Lidstrom 6 700 000(2)
Martin Brodeur 5 360 000(4)
Todd Bertuzzi 4 422 000(4)
Mathieu Schneider 2 177 500(3)
Robert Lang 1 943 000(2)
Kirk Maltby 1 250 000(4)
Jiri Fischer 1 200 000(3)
Nikolai Zherdev 1 200 000(3)
Joni Pitkanen 1 185 000(4)
Joffrey Lupul 1 125 000(3)
Jean-Pierre Dumont 1 000 000(2)
Manny Legace 1 000 000(3)
Mike Ribeiro 950 000(1)
Sheldon Souray 925 000(2)
Wayne Primeau 750 000(2)
Daniel Briere 726 000(2)
Jason Ward 475 000(1)
Igor Grigorenko 450 000(3)
Nathan Robinson 350 000(2)
Mathieu Dandenault 110 000(1)


Farm Payroll

Jiri Hudler 77 500(4)
Bryan Adams 72 500(0)
Darryl Bootland 67 500(2)
Dimitri Bykov 60 500(2)
Stacy Roest 53 800(2)
Mark Mowers 45 000(1)
Michel Picard 40 000(0)
Ryan Barnes 37 500(3)
Travis Scott 35 000(1)
Niklas Kronwall 31 200(4)




Edmonton

ArenaSky Reach Center
Capacity17 100
Ticket Price$55,00


Income

Current Funds-$14 854 720

Expenses

Pro Payroll$36 074 500
Farm Payroll$1 069 750
Prospect Fees$27 000
Coach$350 000
Games Remaining67
Total Game Expenses$457 576
Projected Expenses$30 657 607
Projected Balance-$32 943 827

Salary Commitment

Year: 2005$37 001 750
Year: 2006$23 874 750
Year: 2007$9 788 750
Year: 2008$1 691 250

Pro Payroll

Eric Lindros 5 695 000(3)
Mark Messier 3 752 000(1)
Sandis Ozolinsh 3 350 000(1)
Petr Nedved 2 814 000(2)
Eric Daze 2 800 000(2)
Steve Rucchin 2 750 000(2)
Ryan Smyth 2 525 000(1)
Petr Sykora 2 211 000(2)
Ethan Moreau 1 250 000(2)
Ales Hemsky 1 130 000(3)
Martin Skoula 975 000(1)
Eric Brewer 907 500(1)
Georges Laraque 900 000(1)
Ty Conklin 875 000(2)
Steve Staios 850 000(2)
Marc-Andre Bergeron 850 000(4)
Alexei Semenov 750 000(4)
Marty Reasoner 715 000(3)
Shawn Horcoff 575 000(1)
Jussi Markannen 400 000(2)


Farm Payroll

Marc-Antoine Pouliot 95 000(3)
Jani Rita 92 500(3)
Jesse Niinimaki 85 000(3)
Jeff Deslauriers 85 000(3)
Jamie Wright 75 000(2)
Jeff Woywitka 75 000(3)
Jason Chimera 70 000(3)
Chris Hajt 57 500(0)
Patrick Cote 55 000(0)
Kari Haakana 55 000(3)
Tyler Moss 40 000(1)
Scott Ferguson 38 500(1)
Joaquin Gage 35 000(1)
Jarret Stoll 32 500(2)
Tony Salmelainen 31 250(5)
Sean Selmser 30 000(0)
Bobby Allen 30 000(4)
Doug Lynch 30 000(5)
Greg Leeb 29 000(1)
Mike Bishai 28 500(2)




Florida

ArenaOffice Depot Center
Capacity19 100
Ticket Price$55,00


Income

Current Funds-$10 156 228

Expenses

Pro Payroll$24 102 500
Farm Payroll$2 118 840
Prospect Fees$31 500
Coach$1 500 000
Games Remaining82
Total Game Expenses$338 449
Projected Expenses$27 752 840
Projected Balance-$37 909 068

Salary Commitment

Year: 2005$26 221 340
Year: 2006$19 122 450
Year: 2007$5 824 700
Year: 2008$3 200 000

Pro Payroll

Bill Guerin 6 250 000(2)
Mariusz Czerkawski 2 400 000(2)
Mathieu Biron 1 600 000(2)
Steve Shields 1 340 000(1)
Nathan Horton 1 185 000(4)
Stephen Weiss 1 130 000(4)
Branislav Mezei 1 025 000(1)
Mike Van Ryn 1 025 000(2)
Kyle Chipchura 950 000(3)
Kristian Huselius 925 000(2)
Tomas Kaberle 837 500(1)
Eric Beaudoin 800 000(4)
Christian Berglund 725 000(3)
Juraj Kolnik 650 000(1)
Niklas Hagman 650 000(2)
Pavel Trnka 625 000(1)
Marty Turco 600 000(1)
Andreas Lilja 500 000(3)
Matt Cullen 485 000(1)
Darcy Hordichuk 400 000(1)


Farm Payroll

Teppo Numminen 318 250(1)
Lyle Odelein 240 000(1)
Jonas Hoglund 140 000(1)
Kristian Kudroc 120 000(3)
Denis Shvidki 102 500(3)
Vaclav Nedorost 97 500(2)
Lee Goren 87 500(1)
Greg Campbell 85 000(4)
Lukas Krajicek 72 500(3)
Eric Messier 70 000(2)
Kamil Piros 63 500(2)
Ryan Jardine 62 150(3)
Jim Campbell 57 750(2)
Mikael Samuelsson 52 500(1)
Yan Golubovsky 51 370(1)
Jaroslav Bednar 50 000(2)
Jamie Rivers 50 000(1)
Andrej Podkonicky 47 500(1)
Paul Healey 45 000(1)
Jeff Toms 45 000(2)
Paul Brousseau 44 000(2)
Josh Olson 42 550(3)
Len Barrie 40 000(1)
Rocky Thompson 39 270(1)
Byron Ritchie 30 000(3)
Donald Audette 25 000(1)
David Morisset 20 000(2)
Grant Mcneill 20 000(3)




Islanders

ArenaNassau Veterans Memorial Colis
Capacity16 300
Ticket Price$55,00


Income

Current Funds-$15 576 183

Expenses

Pro Payroll$30 357 333
Farm Payroll$1 098 250
Prospect Fees$31 500
Coach$900 000
Games Remaining82
Total Game Expenses$394 964
Projected Expenses$32 387 083
Projected Balance-$47 963 266

Salary Commitment

Year: 2005$31 325 583
Year: 2006$28 540 583
Year: 2007$20 229 083
Year: 2008$9 449 083

Pro Payroll

Doug Weight 6 030 000(3)
Patrik Elias 3 238 333(4)
Roman Hamrlik 3 000 000(4)
Cory Stillman 2 100 000(2)
Steve Sullivan 2 010 000(3)
Janne Niinimaa 1 809 000(2)
Adrian Aucoin 1 600 000(2)
Scott Walker 1 600 000(2)
Sean Bergenheim 1 185 000(4)
Alexander Svitov 1 130 000(3)
Rick Dipietro 1 075 000(2)
Jordan Leopold 1 000 000(4)
Wojtek Wolski 950 000(3)
Tom Kostopoulos 700 000(4)
Eric Cairns 635 000(1)
Arron Asham 550 000(3)
Trevor Letowski 500 000(1)
Stephane Robidas 495 000(1)
Ladislav Nagy 475 000(1)
Reinhard Divis 275 000(1)


Farm Payroll

Kevin Haller 160 000(1)
Stan Neckar 120 000(1)
Stanislav Chistov 113 000(5)
Mark Lawrence 82 500(1)
Justin Mapletoft 75 000(3)
Brandon Smith 57 750(4)
Alexander Kharitonov 55 000(4)
Marko Tuomainen 50 000(0)
Ray Schultz 50 000(2)
Evgeny Korolev 50 000(4)
Jason Podollan 50 000(4)
Marko Kiprusoff 47 500(2)
Steve Webb 42 500(1)
Anders Myrvold 40 000(0)
Chris Armstrong 40 000(0)
Alan Letang 35 000(3)
Tomi Pettinen 30 000(2)




Kings

ArenaStaples Center
Capacity18 500
Ticket Price$70,00


Income

Current Funds-$6 384 863

Expenses

Pro Payroll$26 090 000
Farm Payroll$1 093 100
Prospect Fees$40 500
Coach$900 000
Games Remaining77
Total Game Expenses$342 971
Projected Expenses$26 408 746
Projected Balance-$12 351 369

Salary Commitment

Year: 2005$27 073 100
Year: 2006$16 872 100
Year: 2007$8 507 600
Year: 2008$1 140 600

Pro Payroll

Al MacInnis 4 690 000(3)
Alexei Zhamnov 3 000 000(2)
Saku Koivu 2 211 000(1)
Mattias Norstrom 1 800 000(1)
Jocelyn Thibault 1 742 000(2)
Marc Savard 1 600 000(2)
Jason Smith 1 525 000(1)
Dave Andreychuk 1 300 000(1)
Andrew Brunette 1 150 000(1)
Raffi Torres 1 075 000(2)
Andrew Ladd 950 000(3)
Mike Leclerc 800 000(1)
Patrick Boileau 750 000(2)
Cory Pecker 650 000(4)
Dwayne Roloson 600 000(3)
Nathan Dempsey 550 000(3)
Yannick Tremblay 525 000(1)
Marty Murray 460 000(1)
Chris Neil 400 000(3)
Rickard Wallin 312 000(4)


Farm Payroll

Boyd Devereaux 150 000(2)
Sergei Berezin 147 400(4)
Jason Woolley 137 500(1)
Ryan Flinn 85 000(3)
Joel Perreault 64 500(3)
Ken Belanger 60 000(0)
Milan Hnilicka 60 000(1)
Shaun Van-Allen 55 000(1)
Steve Kelly 55 000(1)
Tomas Vlasak 50 000(0)
Joe Corvo 47 500(2)
Brian Pothier 42 500(1)
Brad Chartrand 40 000(1)
Greg Koehler 40 000(1)
Zdenek Blatny 31 200(5)
Noah Clarke 27 500(3)




Minnesota

ArenaXcel Energy Center
Capacity18 100
Ticket Price$55,00


Income

Current Funds-$9 760 403

Expenses

Pro Payroll$26 510 500
Farm Payroll$1 771 712
Prospect Fees$33 000
Coach$500 000
Games Remaining82
Total Game Expenses$351 405
Projected Expenses$28 815 212
Projected Balance-$38 575 615

Salary Commitment

Year: 2005$27 932 212
Year: 2006$15 132 225
Year: 2007$5 940 225
Year: 2008$1 185 000

Pro Payroll

Mark Recchi 3 350 000(1)
Brian Savage 2 345 000(2)
Andrew Cassels 2 144 000(1)
Dan Cloutier 2 000 000(3)
Alexei Ponikarovsky 1 800 000(3)
Gary Roberts 1 675 000(2)
Manny Fernandez 1 474 000(2)
Mike Grier 1 350 000(1)
Mikael Renberg 1 300 000(1)
Jason Wiemer 1 225 000(1)
Pierre-Marc Bouchard 1 185 000(5)
Jeff Jillson 1 025 000(2)
Matt Johnson 962 500(2)
Travis Roche 900 000(1)
Kim Johnsson 800 000(1)
Wes Walz 750 000(2)
Chris Heid 675 000(3)
Ladislav Benysek 600 000(1)
Chris McAlpine 500 000(2)
Ronald Petrovicky 450 000(1)


Farm Payroll

Brad May 130 000(3)
Sandy McCarthy 117 500(2)
Bill Muckalt 110 000(1)
Chad Kilger 102 487(1)
Eric Chouinard 97 500(1)
Brent Burns 75 000(2)
Pavel Patera 70 000(0)
Jean-Guy Trudel 67 500(0)
Johan Holmqvist 67 500(1)
Josh Harding 65 225(3)
Roman Simicek 60 500(1)
David Cullen 57 500(0)
Tony Virta 57 500(2)
Derek Gustafson 54 000(2)
Cameron Stewart 50 000(1)
Antti Laaksonen 47 500(2)
Christoph Brandner 45 000(1)
Chris Bala 45 000(3)
Jeff Nielsen 40 500(1)
Chris Joseph 40 000(0)
Maxim Sushinsky 40 000(0)
Jordan Krestanovich 40 000(3)
Tony Tuzzolino 40 000(2)
Jay Henderson 40 000(1)
Brian Bonin 37 500(0)
Mike Crowley 37 500(2)
Peter Bartos 37 500(0)
Dieter Kochan 35 000(1)
Greg Crozier 32 500(1)
Kyle Wanvig 31 500(2)




Montreal

ArenaCentre Bell
Capacity21 300
Ticket Price$55,00


Income

Current Funds-$7 252 955

Expenses

Pro Payroll$28 728 500
Farm Payroll$1 288 750
Prospect Fees$43 500
Coach$300 000
Games Remaining78
Total Game Expenses$370 253
Projected Expenses$28 879 738
Projected Balance-$18 687 993

Salary Commitment

Year: 2005$29 809 500
Year: 2006$16 891 750
Year: 2007$13 227 500
Year: 2008$1 605 000

Pro Payroll

Alexei Kovalev 4 422 000(1)
Jose Theodore 4 020 000(3)
Patrice Brisebois 2 680 000(3)
Brian Rafalski 2 500 000(1)
Stephane Quintal 1 950 000(1)
Milan Hejduk 1 943 000(1)
Yanic Perreault 1 876 000(2)
Scott Gomez 1 200 000(3)
Mike Komisarek 1 130 000(3)
Marcel Hossa 990 000(3)
Mathieu Garon 907 500(2)
Mattias Weinhandl 775 000(3)
Richard Zednik 765 000(1)
Jan Bulis 750 000(3)
Ron Hainsey 700 000(4)
Andrei Markov 675 000(2)
Michael Ryder 605 000(4)
Pierre Dagenais 500 000(1)
Steve Begin 340 000(1)


Farm Payroll

Craig Rivet 150 000(5)
Niklas Sundstrom 130 000(1)
Christopher Higgins 118 500(4)
Karl Dykhuis 110 000(2)
Andreas Dackell 100 000(1)
Jason Williams 80 000(0)
Patrick Traverse 73 750(1)
Eric Fichaud 65 000(1)
Darren Langdon 60 000(2)
Matt Higgins 57 750(0)
Benoit Gratton 45 000(1)
J-F Damphousse 45 000(3)
Gordie Dwyer 44 000(1)
Eric Bertrand 40 000(1)
Xavier Delisle 40 000(0)
Francis Bouillon 35 750(2)
Olivier Michaud 32 500(3)
Tomas Plekanec 31 500(5)
Matthieu Descoteaux 30 000(0)




Nashville

ArenaGaylord Entertainment Center
Capacity17 500
Ticket Price$55,00


Income

Current Funds$2 208 303

Expenses

Pro Payroll$23 255 350
Farm Payroll$1 615 400
Prospect Fees$16 500
Coach$650 000
Games Remaining82
Total Game Expenses$311 430
Projected Expenses$25 537 250
Projected Balance-$23 328 947

Salary Commitment

Year: 2005$24 648 250
Year: 2006$11 919 600
Year: 2007$5 911 600
Year: 2008$1 589 600

Pro Payroll

Pavel Bure 6 700 000(1)
Mario Lemieux 3 517 500(1)
Scott Hartnell 1 075 000(2)
David Legwand 975 000(2)
Kimmo Timonen 850 000(1)
Robert Schnabel 819 500(3)
Marek Zidlicky 800 000(3)
Nolan Yonkman 800 000(3)
Tomas Vokoun 800 000(1)
Dan Hamhuis 757 100(4)
Rem Murray 753 750(2)
Denis Arkhipov 750 000(2)
Sergei Zholtok 725 000(2)
Andreas Johansson 650 000(2)
Vladimir Orszagh 632 500(3)
Jordin Tootoo 575 000(4)
Chris Mason 550 000(3)
Martin Erat 525 000(2)
Mark Eaton 500 000(1)
Adam Hall 500 000(3)


Farm Payroll

Jason York 134 000(2)
Scottie Upshall 112 500(5)
Denis Pederson 101 750(2)
Kiril Safronov 97 500(3)
Greg Johnson 80 400(1)
Brad Bombardir 73 500(2)
Pavel Skrbek 66 000(1)
Nick Smith 57 500(0)
Jim McKenzie 52 500(1)
Petr Hubacek 50 000(0)
Brian Finley 50 000(2)
Timofei Shiskanov 50 000(4)
Shane Hnidy 50 000(2)
Greg Classen 47 500(1)
Jan Lasak 47 500(3)
Wade Flaherty 45 000(0)
Marian Cisar 44 000(1)
Peter Smrek 42 500(2)
Jukka Hentunen 40 000(2)
Brett Hauer 40 000(3)
Wyatt Smith 35 750(1)
Alexandre Boikov 35 000(0)
Bill Bowler 35 000(0)
Jeremy Stevenson 35 000(1)
Libor Pivko 35 000(3)
Domenic Pittis 32 500(2)
Jason Morgan 32 500(4)
Simon Gamache 32 500(4)
Andrew Hutchinson 30 000(4)
Darren Haydar 30 000(2)




New Jersey

ArenaContinental Airlines Arena
Capacity19 000
Ticket Price$77,00


Income

Current Funds-$27 200 128

Expenses

Pro Payroll$37 684 600
Farm Payroll$1 122 500
Prospect Fees$25 500
Coach$1 000 000
Games Remaining72
Total Game Expenses$485 763
Projected Expenses$34 974 966
Projected Balance-$43 194 094

Salary Commitment

Year: 2005$38 496 600
Year: 2006$23 911 500
Year: 2007$11 962 500
Year: 2008$1 950 000

Pro Payroll

Brian Leetch 5 815 600(1)
Curtis Joseph 5 360 000(3)
Scott Stevens 4 690 000(2)
Joe Nieuwendyk 3 685 000(1)
Brendan Morrison 2 300 000(3)
Viktor Kozlov 2 100 000(1)
Drake Berehowsky 1 450 000(2)
Ken Klee 1 400 000(1)
Jamie Langenbrunner 1 395 000(3)
Darcy Tucker 1 375 000(2)
Vaclav Varada 1 300 000(2)
Sergei Brylin 1 050 000(2)
Turner Stevenson 1 050 000(2)
Paul Martin 1 000 000(4)
David Hale 950 000(4)
Brian Gionta 705 000(3)
Dave Scatchard 675 000(1)
Jay Pandolfo 550 000(1)
Richard Jackman 484 000(2)
Scott Clemmensen 350 000(2)


Farm Payroll

Igor Larionov 115 000(1)
Grant Marshall 102 000(1)
Erik Rasmussen 90 000(2)
Karel Pilar 67 500(3)
Craig Darby 65 000(2)
Sean Brown 62 500(1)
Steve Kariya 57 500(0)
Raymond Giroux 55 000(0)
Aleksander Suglobov 52 500(3)
Thomas Pihlman 47 500(3)
Andreas Salomonsson 45 000(2)
Dave Roche 45 000(3)
Stanislav Gron 42 500(0)
Rob Skrlac 40 000(3)
Mike Matteucci 40 000(1)
Corey Schwab 40 000(1)
Jiri Bicek 35 000(0)
Mike Jefferson 35 000(0)
Mike Rucinski 30 000(0)
Ken Sutton 30 000(0)
Richard Scott 25 500(0)




Ottawa

ArenaCorel Centre
Capacity19 500
Ticket Price$75,00


Income

Current Funds$12 270 672

Expenses

Pro Payroll$37 495 250
Farm Payroll$1 279 250
Prospect Fees$21 000
Coach$550 000
Games Remaining59
Total Game Expenses$479 823
Projected Expenses$28 309 567
Projected Balance$9 118 517

Salary Commitment

Year: 2005$38 774 500
Year: 2006$27 397 000
Year: 2007$19 455 750
Year: 2008$13 391 250

Pro Payroll

Joe Sakic 6 700 000(4)
Daniel Alfredsson 4 355 000(5)
Brendan Shanahan 4 020 000(1)
Chris Chelios 3 585 000(1)
Wade Redden 2 800 000(2)
Radek Bonk 2 244 500(3)
Marian Hossa 2 000 000(3)
Patrick Lalime 1 600 000(1)
Fredrik Modin 1 275 000(1)
Mike York 1 200 000(4)
Zdeno Chara 1 100 000(2)
Alexander Frolov 1 075 000(2)
Chris Phillips 1 058 750(2)
Greg DeVries 1 000 000(2)
Jason Spezza 900 000(3)
Mike Fisher 765 000(1)
Peter Schaefer 650 000(2)
Martin Prusek 450 000(3)
Antoine Vermette 400 000(4)
Lasse Kukkonen 317 000(4)


Farm Payroll

Brad Tapper 97 500(1)
Dustin Brown 95 500(5)
Andrej Meszaros 95 000(3)
Alexei Smirnov 95 000(4)
Patrick Eaves 95 000(3)
Ville Peltonen 77 000(2)
Mikhail Yakubov 71 250(5)
Charlie Stephens 70 000(2)
Billy Thompson 65 500(2)
Anton Volchenkov 65 000(3)
Denis Grebeshkov 65 000(3)
Ray Emery 60 000(4)
Chris Kelly 50 000(4)
Brian Campbell 50 000(3)
Julien Vauclair 47 500(4)
Dennis Bonvie 45 000(2)
Grant Potulny 45 000(3)
Eric Godard 35 000(1)
Anton Babchuk 30 000(3)
Brandon Bochenski 25 000(3)




Philly

ArenaFirst Union Center
Capacity19 500
Ticket Price$65,00


Income

Current Funds-$11 457 804

Expenses

Pro Payroll$30 575 000
Farm Payroll$992 000
Prospect Fees$24 000
Coach$800 000
Games Remaining76
Total Game Expenses$395 012
Projected Expenses$30 020 927
Projected Balance-$14 378 879

Salary Commitment

Year: 2005$30 822 000
Year: 2006$25 483 500
Year: 2007$5 492 500
Year: 2008$2 927 500

Pro Payroll

Chris Pronger 6 365 000(2)
Eric Desjardins 2 680 000(1)
Markus Naslund 2 680 000(2)
Bryan Smolinski 2 300 000(2)
Sean Burke 2 177 500(5)
Brian Rolston 2 000 000(2)
Mattias Ohlund 2 000 000(2)
Adam Deadmarsh 1 842 500(2)
Donald Brashear 1 250 000(2)
Dany Heatley 1 025 000(2)
Todd White 1 000 000(3)
Vaclav Prospal 975 000(1)
Tom Poti 925 000(1)
Jason Holland 750 000(4)
Branko Radivojevic 575 000(3)
Dennis Seidenberg 550 000(3)
Robert Esche 450 000(1)
Fernando Pisani 440 000(3)
Steve Gainey 390 000(0)
Patrick Sharp 200 000(2)


Farm Payroll

Michal Sykora 150 000(0)
Claude Lapointe 120 000(2)
Tomi Kallio 85 000(1)
Antero Niittymaki 75 500(2)
David Harlock 57 500(2)
Jonas Andersson 57 500(0)
Todd Fedoruk 55 000(1)
Peter White 55 000(1)
Vaclav Pletka 50 000(2)
Steve Washburn 45 000(0)
Tomas Divisek 42 500(1)
Jarrod Skalde 40 000(0)
Mark Greig 37 500(1)
Brad Tiley 35 000(0)
Kirby Law 33 500(1)
John Slaney 27 500(0)
Boyd Kane 25 500(2)




Phoenix

ArenaAmerica West Arena
Capacity16 200
Ticket Price$55,00


Income

Current Funds$1 878 070

Expenses

Pro Payroll$20 348 500
Farm Payroll$826 551
Prospect Fees$24 000
Coach$500 000
Games Remaining77
Total Game Expenses$264 623
Projected Expenses$20 375 938
Projected Balance-$5 230 068

Salary Commitment

Year: 2005$20 910 551
Year: 2006$17 418 301
Year: 2007$12 677 776
Year: 2008$4 235 000

Pro Payroll

Chris Drury 1 541 000(1)
Kenny Jonsson 1 340 000(2)
Brian Boucher 1 340 000(3)
Shane Doan 1 340 000(2)
Alexander Semin 1 185 000(4)
Mark Bell 1 150 000(3)
Tuomo Ruutu 1 130 000(4)
Tim Gleason 1 100 000(4)
Cale Hulse 1 100 000(3)
Paul Mara 1 100 000(3)
Krystofer Kolanos 1 075 000(3)
Steve Eminger 1 025 000(3)
Mike Comrie 1 025 000(2)
Ivan Novoseltsev 925 000(1)
Mike Johnson 837 500(2)
Matthew Spiller 800 000(4)
Brent Johnson 750 000(3)
David Tanabe 660 000(3)
Trent Hunter 575 000(1)
Jeff Taffe 350 000(1)


Farm Payroll

Mike Wilson 88 000(3)
Jason Jaspers 85 500(0)
Jean-Marc Pelletier 78 025(2)
Daniel Cleary 75 000(2)
Kyle Rossiter 65 450(3)
Deron Quint 60 000(1)
Nikos Tselios 57 500(0)
Mika Alatalo 50 000(0)
Bryan Helmer 46 750(3)
Tom Koivisto 45 000(2)
Erik Westrum 42 576(3)
Zac Bierk 41 250(1)
Tavis Hansen 36 500(0)
Brad Ralph 35 000(0)
Francois Leroux 20 000(4)




Pittsburgh

ArenaMellon Arena
Capacity17 000
Ticket Price$55,00


Income

Current Funds-$3 890 096

Expenses

Pro Payroll$28 807 825
Farm Payroll$1 538 572
Prospect Fees$31 500
Coach$350 000
Games Remaining82
Total Game Expenses$374 730
Projected Expenses$30 727 897
Projected Balance-$34 617 993

Salary Commitment

Year: 2005$30 238 897
Year: 2006$23 690 822
Year: 2007$16 836 322
Year: 2008$13 511 000

Pro Payroll

Alexei Yashin 6 030 000(9)
John LeClair 6 030 000(4)
Olaf Kolzig 4 020 000(2)
Ray Whitney 2 300 000(1)
Marc-Andre Fleury 1 200 000(3)
Kris Beech 1 025 000(1)
Vitaly Vishnevski 975 000(1)
Martin Strbak 850 000(2)
Robert Scuderi 750 000(3)
Rico Fata 718 575(1)
Milan Kraft 712 500(1)
Konstantin Koltsov 686 750(5)
Ryan Malone 600 000(4)
Josef Melichar 495 000(3)
Tomas Surovy 475 000(2)
Dan Focht 440 000(3)
Matt Bradley 400 000(1)
Landon Wilson 400 000(2)
Michael Rupp 350 000(2)
Dick Tarnstrom 350 000(2)


Farm Payroll

Kelly Buchberger 107 500(0)
Steve Thomas 100 500(1)
Jamie Pushor 95 000(2)
Mike Eastwood 95 000(1)
Ryan Whitney 95 000(3)
Shane Endicott 87 500(3)
J-Sebastien Aubin 77 000(2)
Andy Chiodo 75 000(3)
Guillaume Lefebvre 74 250(4)
Micki Dupont 72 050(3)
Michal Sivek 70 000(2)
Toni Dahlman 63 272(3)
Matt Murley 62 500(4)
Michal Rozsival 60 000(1)
Shawn Heins 60 000(2)
Eric Meloche 50 000(1)
Lasse Pirjeta 50 000(2)
Mattias Johansson 47 500(3)
Jonathan Sim 44 000(1)
Toby Petersen 37 500(1)
Ross Lupaschuk 32 500(2)
Richard Lintner 30 000(1)
Martin Sonnenberg 27 500(4)
Robert Dome 25 000(2)




Rangers

ArenaMadison Square Garden
Capacity18 000
Ticket Price$55,00


Income

Current Funds-$13 949 292

Expenses

Pro Payroll$18 718 500
Farm Payroll$1 575 525
Prospect Fees$43 500
Coach$850 000
Games Remaining82
Total Game Expenses$258 384
Projected Expenses$21 187 525
Projected Balance-$35 136 817

Salary Commitment

Year: 2005$20 254 025
Year: 2006$14 276 025
Year: 2007$4 620 075
Year: 2008$1 596 875

Pro Payroll

Boris Mironov 2 211 000(1)
Mike Dunham 1 742 000(2)
Jeff Friesen 1 675 000(2)
Mike Sillinger 1 172 500(2)
Manny Malhotra 1 072 500(2)
Jan Hrdina 1 000 000(2)
Nils Ekman 1 000 000(4)
Alexandre Picard 950 000(3)
Jamie McLennan 875 000(1)
Garth Murray 875 000(3)
Martin Grenier 830 500(2)
Jochen Hecht 825 000(2)
Maxim Afinogenov 800 000(1)
Karel Rachunek 650 000(2)
Kyle Calder 575 000(1)
Chris McAllister 575 000(1)
Willie Mitchell 550 000(1)
Stephane Veilleux 480 000(4)
Joel Bouchard 450 000(3)
Andrej Nedorost 410 000(3)


Farm Payroll

Dan Blackburn 113 000(2)
Dave Karpa 107 200(2)
Sheldon Keefe 97 500(1)
Bryce Lampman 77 500(3)
Maxim Kondratiev 65 000(2)
Blair Betts 65 000(3)
Jed Ortmeyer 64 500(2)
Dominic Moore 60 000(4)
Vitali Yeremeyev 60 000(1)
Jason Labarbera 57 500(1)
Jozef Balej 56 875(5)
Vlad Chebaturkin 55 000(2)
John Jakopin 52 500(2)
Michael Leighton 51 250(2)
Ales Pisa 50 000(3)
Sean Gagnon 50 000(2)
Billy Tibbetts 50 000(1)
Lawrence Nycholat 50 000(3)
Cory Larose 46 500(1)
Brad Smyth 45 000(2)
Sean Haggerty 45 000(2)
Kyle Freadrich 40 500(1)
David Wilkie 40 000(0)
Marquis Mathieu 40 000(1)
Dan LaCouture 40 000(2)
Mike Green 35 700(3)
Chad Wiseman 30 000(3)
Mike Siklenka 30 000(3)




San Jose

ArenaHP Pavilion
Capacity17 500
Ticket Price$55,00


Income

Current Funds$146 178

Expenses

Pro Payroll$20 887 400
Farm Payroll$733 183
Prospect Fees$39 000
Coach$800 000
Games Remaining72
Total Game Expenses$273 897
Projected Expenses$19 720 609
Projected Balance-$6 711 931

Salary Commitment

Year: 2005$21 620 583
Year: 2006$12 767 400
Year: 2007$5 802 500
Year: 2008$3 370 000

Pro Payroll

Vincent Damphousse 3 852 500(1)
Patrick Marleau 1 400 000(2)
Matthew Barnaby 1 350 000(1)
Mike Rathje 1 340 000(2)
Kyle McLaren 1 300 000(4)
Brad Stuart 1 250 000(3)
Milan Michalek 1 240 000(4)
Marco Sturm 1 000 000(1)
Jason Marshall 975 000(2)
Scott Thornton 954 750(2)
Alyn McCauley 865 150(2)
Tom Preissing 800 000(4)
Jonathan Cheechoo 800 000(2)
Scott Hannan 700 000(1)
Tomas Plihal 650 000(3)
Evgeni Nabokov 575 000(1)
Vesa Toskala 575 000(1)
Niko Dimitrakos 435 000(3)
Mark Smith 425 000(2)
Derek Armstrong 400 000(1)


Farm Payroll

Mike Ricci 147 400(1)
Todd Harvey 130 000(2)
Curtis Brown 96 033(1)
Alexander Korolyuk 75 000(2)
Josh Green 70 000(1)
Jim Fahey 57 500(3)
Scott Parker 52 250(1)
Scott Thomas 40 000(3)
Joel Prpic 35 000(1)
Brad Boyes 30 000(5)




St Louis

ArenaSavvis Center
Capacity21 000
Ticket Price$55,00


Income

Current Funds-$26 922 800

Expenses

Pro Payroll$33 942 500
Farm Payroll$2 220 455
Prospect Fees$24 000
Coach$650 000
Games Remaining82
Total Game Expenses$449 231
Projected Expenses$36 836 955
Projected Balance-$63 759 755

Salary Commitment

Year: 2005$36 072 955
Year: 2006$23 125 955
Year: 2007$16 514 705
Year: 2008$2 087 500

Pro Payroll

Roman Turek 4 020 000(3)
Pierre Turgeon 4 020 000(3)
Vladimir Malakhov 3 500 000(2)
Alexei Zhitnik 3 250 000(3)
Jozef Stumpel 2 650 000(1)
Chris Osgood 2 512 500(1)
Dallas Drake 2 500 000(1)
Darius Kasparaitis 2 015 000(3)
Scott Mellanby 1 800 000(1)
Dainius Zubrus 1 400 000(2)
Taylor Pyatt 1 025 000(2)
Jay McClement 950 000(4)
Christian Backman 875 000(4)
Ian Laperriere 850 000(1)
Barret Jackman 500 000(3)
Eric Boguniecki 460 000(3)
Reed Low 450 000(1)
Radoslav Suchy 425 000(1)
Richard Park 400 000(1)
Jeff Cowan 340 000(1)


Farm Payroll

Robert Reichel 251 250(2)
Igor Ulanov 200 000(2)
Aaron Miller 170 000(5)
Murray Baron 160 000(1)
Richard Pilon 120 000(1)
Jan Hlavac 110 000(1)
Scott Pellerin 100 000(1)
Tyson Nash 100 000(1)
Michel Riesen 82 500(2)
Matt Elich 70 000(0)
Travis Moen 68 705(3)
Ryan Johnson 68 500(3)
Steven Halko 60 000(1)
Jeff Heerema 57 500(2)
Jamal Mayers 55 000(1)
Mark Rycroft 55 000(1)
John Pohl 50 000(4)
Pascal Rheaume 50 000(2)
Steve Dubinsky 50 000(1)
Curtis Sanford 47 500(1)
Alexander Khavanov 45 000(2)
Christian Laflamme 45 000(1)
Matt Walker 42 500(4)
Aris Brimanis 42 000(1)
Drew Bannister 40 000(1)
Steve Martins 35 000(1)
Petr Cajanek 25 000(3)
Daniel Trebil 20 000(0)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity19 800
Ticket Price$55,00


Income

Current Funds$10 251 896

Expenses

Pro Payroll$18 706 717
Farm Payroll$982 655
Prospect Fees$34 500
Coach$650 000
Games Remaining69
Total Game Expenses$248 462
Projected Expenses$17 143 868
Projected Balance$13 304 028

Salary Commitment

Year: 2005$19 472 717
Year: 2006$10 335 750
Year: 2007$4 755 750
Year: 2008$625 000

Pro Payroll

Nikolai Khabibulin 3 350 000(3)
Darryl Sydor 2 144 000(1)
Jassen Cullimore 1 200 000(2)
Steve Konowalchuk 1 021 750(1)
Vincent Lecavalier 1 005 000(1)
Brad Richards 975 000(2)
Olli Jokinen 880 000(2)
Dimitri Afanasenkov 850 000(1)
Pavel Kubina 850 000(1)
Andrei Nikolishin 830 967(1)
Brad Lukowich 750 000(2)
Jason King 650 000(3)
Cory Sarich 650 000(1)
Ryan Kesler 625 000(4)
Dan Boyle 575 000(2)
Shane Willis 560 000(2)
John Grahame 550 000(1)
Jason Blake 500 000(2)
Ruslan Fedotenko 450 000(1)
Martin St. Louis 290 000(1)


Farm Payroll

Zdeno Ciger 170 000(1)
Ben Clymer 92 500(1)
Justin Papineau 67 500(3)
Jimmie Olvestad 65 000(2)
Martin Cibak 63 250(3)
Marek Posmyk 60 000(1)
Ryan Tobler 57 405(0)
Sergey Gusev 55 250(0)
Andre Roy 52 500(1)
Evegeny Konstantinov 44 500(1)
Thomas Ziegler 42 500(0)
Pascal Trepanier 40 000(2)
Sasha Goc 40 000(1)
Dwayne Hay 35 750(1)
Stan Drulia 35 000(0)
Radek Martinek 35 000(2)
Gaetan Royer 26 500(0)




Toronto

ArenaAir Canada Centre
Capacity18 800
Ticket Price$65,00


Income

Current Funds-$25 764 753

Expenses

Pro Payroll$38 688 000
Farm Payroll$1 922 329
Prospect Fees$24 000
Coach$750 000
Games Remaining63
Total Game Expenses$504 687
Projected Expenses$31 795 277
Projected Balance-$44 926 430

Salary Commitment

Year: 2005$40 477 025
Year: 2006$28 415 525
Year: 2007$11 556 325
Year: 2008$430 000

Pro Payroll

Keith Tkachuk 5 561 000(2)
Mats Sundin 5 025 000(3)
Ed Belfour 4 020 000(2)
Ron Francis 3 350 000(1)
Bryan Marchment 2 970 000(2)
Martin Straka 2 512 500(2)
Bryan McCabe 2 350 000(3)
Tie Domi 1 687 000(1)
John Madden 1 500 000(1)
Radek Dvorak 1 430 000(3)
Todd Marchant 1 400 000(1)
Martin Havlat 1 320 000(3)
Mark Parrish 962 500(1)
Danil Markov 925 000(1)
Marek Malik 900 000(2)
Colin White 675 000(1)
Mikael Tellqvist 650 000(3)
Peter Svoboda 650 000(1)
Nikolai Antropov 600 000(1)
Alexandre Daigle 200 000(2)


Farm Payroll

Trevor Kidd 250 000(4)
Calle Johansson 210 000(2)
Cliff Ronning 185 000(2)
Aki Berg 120 000(2)
Tom Fitzgerald 110 000(1)
Carlo Colaiacovo 102 500(5)
Matt Stajan 95 000(3)
Harold Druken 85 000(1)
Brendan Bell 77 500(5)
Wade Belak 70 200(2)
Clarke Wilm 67 500(1)
Nathan Perrott 65 575(3)
Pierre Hedin 65 500(2)
Aaron Gavey 58 304(0)
Maxim Galanov 52 250(3)
Bryce Salvador 49 500(1)
Josh Holden 45 000(2)
David Cooper 44 000(3)
Marc Moro 40 000(0)
Kelly Fairchild 35 000(0)
Brad Leeb 35 000(3)
Kyle Wellwood 30 000(3)
Sebastien Centomo 29 500(3)




Vancouver

ArenaGeneral Motors Place
Capacity18 400
Ticket Price$55,00


Income

Current Funds-$263 148

Expenses

Pro Payroll$32 239 250
Farm Payroll$1 318 275
Prospect Fees$24 000
Coach$875 000
Games Remaining58
Total Game Expenses$420 202
Projected Expenses$24 371 688
Projected Balance-$11 718 036

Salary Commitment

Year: 2005$33 453 825
Year: 2006$15 428 325
Year: 2007$9 186 325
Year: 2008$0 000

Pro Payroll

Peter Forsberg 7 370 000(1)
Ed Jovanovski 3 300 000(3)
Trevor Linden 3 216 000(3)
Derian Hatcher 2 747 000(1)
Scott Niedermayer 2 546 000(1)
Pavol Demitra 2 479 000(2)
Martin Rucinsky 1 700 000(1)
Daniel Sedin 1 000 000(3)
Bryan Allen 975 000(2)
Sami Salo 880 000(2)
Alexander Auld 850 000(3)
Pascal Dupuis 733 000(2)
Derrick Walser 655 000(2)
Fedor Fedorov 650 750(3)
Marc Denis 650 000(1)
David Vyborny 600 000(1)
Tyler Bouck 575 000(1)
Henrik Sedin 512 500(1)
Jarkko Ruutu 400 000(1)
Matt Cooke 400 000(1)


Farm Payroll

Geoff Sanderson 210 000(2)
Mike Keane 150 000(1)
Brian Holzinger 125 000(1)
Artem Chubarov 90 000(2)
Nolan Baumgartner 84 700(3)
Justin Kurtz 72 500(2)
Sergei Varlamov 70 000(1)
Sean Pronger 58 700(0)
Marc Bergevin 55 000(1)
Herbert Vasiljevs 47 500(2)
Mike Stapleton 45 000(0)
Peter Skudra 45 000(2)
Nathan Smith 45 000(3)
Jaroslav Obsut 42 500(1)
Chris Herperger 42 500(1)
Sylvain Blouin 40 000(1)
Alexei Tezikov 39 875(3)
Mikko Jokela 30 000(2)
Mats Lindgren 25 000(2)




Washington

ArenaMCI Center
Capacity19 700
Ticket Price$55,00


Income

Current Funds-$1 537 055

Expenses

Pro Payroll$24 330 100
Farm Payroll$1 405 416
Prospect Fees$25 500
Coach$350 000
Games Remaining82
Total Game Expenses$318 427
Projected Expenses$26 111 016
Projected Balance-$27 648 071

Salary Commitment

Year: 2005$25 639 991
Year: 2006$12 626 991
Year: 2007$8 414 991
Year: 2008$1 986 495

Pro Payroll

Steve Yzerman 5 025 000(1)
Brett Hull 4 000 000(3)
Tommy Salo 3 000 000(1)
Bryan Berard 1 340 000(3)
Garth Snow 1 100 000(2)
Fredrik Sjostrom 1 075 000(4)
Derek Morris 938 000(1)
Brad Ference 925 000(1)
Jared Aulin 800 000(2)
Shaone Morrisonn 757 100(4)
Bates Battaglia 750 000(1)
Brian Sutherby 750 000(2)
Craig Johnson 700 000(2)
Matt Pettinger 525 000(1)
Stephen Peat 500 000(2)
Jason Doig 495 000(1)
Brad Norton 450 000(1)
Trent Whitfield 440 000(1)
Lynn Loyns 410 000(3)
Jody Shelley 350 000(1)


Farm Payroll

Maxime Ouellet 102 500(3)
Eric Fehr 95 000(3)
Boyd Gordon 79 395(4)
Jakub Cutta 72 500(2)
Michael Farrell 72 441(3)
Brooks Laich 65 000(3)
J-F Fortin 60 555(3)
Bill Lindsay 60 000(2)
Josef Boumedienne 55 000(1)
Colin Forbes 55 000(3)
Brantt Myhres 50 000(0)
Graham Mink 50 000(3)
Chris Ferraro 50 000(3)
Todd Rohloff 45 525(0)
Owen Fussey 45 500(3)
J-Luc Grand-Pierre 45 000(1)
Glen Metropolit 45 000(2)
Roman Tvrdon 42 500(3)
Peter Ferraro 40 000(2)
Chris Corrinet 40 000(3)
Rastislav Stana 40 000(4)
Brian Willsie 38 500(2)
Joel Kwiatkowski 38 500(2)
Scott Nichol 35 000(2)
Sebastien Charpentier 35 000(4)
Ivan Ciernik 32 500(2)
Dmitry Yushkevich 15 000(1)