Financial Report

(As of lundi, mai 30 2005)

Anaheim

ArenaArrowhead Pond of Anaheim
Capacity17 500
Ticket Price$60,00


Income

Current Funds-$14 967 810

Expenses

Pro Payroll$21 359 620
Farm Payroll$1 356 970
Prospect Fees$19 500
Coach$650 000
Games Remaining68
Total Game Expenses$316 028
Projected Expenses$21 489 921
Projected Balance-$22 658 355

Salary Commitment

Year: 2005$17 364 045
Year: 2006$13 400 545
Year: 2007$7 950 000
Year: 2008$6 117 500

Pro Payroll

Alexei Yashin 6 030 000(8)
Bryan Berard 1 340 000(2)
Sean Avery 1 315 545(2)
Marc-Andre Fleury 1 200 000(2)
Fredrik Sjostrom 1 075 000(3)
Ruslan Salei 950 000(0)
Alexander Ovechkin 950 000(2)
Danil Markov 925 000(0)
Trent Klatt 900 000(1)
Sami Salo 880 000(1)
Rico Fata 718 575(0)
Lubomir Visnovsky 700 000(0)
Josh Langfeld 658 000(1)
Ryan Malone 600 000(3)
David Vyborny 600 000(0)
Samuel Pahlsson 600 000(0)
Chris Dingman 550 000(2)
Martin Gerber 500 000(1)
Sven Butenschon 467 500(1)
Matt Cooke 400 000(0)


Farm Payroll

Petr Schastlivy 143 000(1)
Jason Krog 100 320(0)
Dale Clarke 99 000(0)
Peter Podhradsky 95 000(2)
Ilja Bryzgalov 87 500(1)
Mikael Holmqvist 82 500(3)
Tyler Wright 75 000(1)
Mark Popovic 75 000(3)
Mike Mottau 72 500(0)
Niclas Havelid 70 000(1)
Gregg Naumenko 65 000(0)
Andy McDonald 57 500(4)
Jamie Allison 57 500(1)
Mike Brown 55 000(1)
Jamie Lundmark 52 150(0)
Robert Valicevic 50 000(0)
Cam Severson 35 000(1)
Timo Parssinen 35 000(1)
Chris Kunitz 30 000(4)
Francis Belanger 20 000(0)




Atlanta

ArenaPhilips Arena
Capacity18 500
Ticket Price$55,00


Income

Current Funds-$11 410 873

Expenses

Pro Payroll$25 438 750
Farm Payroll$1 365 501
Prospect Fees$25 500
Coach$250 000
Games Remaining68
Total Game Expenses$365 943
Projected Expenses$24 884 096
Projected Balance-$17 606 189

Salary Commitment

Year: 2005$17 837 880
Year: 2006$6 020 130
Year: 2007$930 000
Year: 2008$0 000

Pro Payroll

Jason Allison 4 422 000(1)
Alexei Zhamnov 3 000 000(1)
Ray Whitney 2 300 000(0)
Shawn McEachern 2 244 500(2)
Mike Dunham 1 742 000(1)
Vyacheslav Kozlov 1 574 500(0)
Mike Grier 1 350 000(0)
Ilya Kovalchuk 1 130 000(1)
Patrik Stefan 1 127 500(2)
Ivan Majesky 850 000(2)
Frantisek Kaberle 800 000(1)
Filip Kuba 775 000(3)
Pasi Nurminen 630 000(2)
Jaroslav Modry 600 000(0)
Andy Sutton 525 000(0)
Tomas Kloucek 525 000(0)
Randy Robitaille 525 000(1)
Adam Mair 475 000(0)
Serge Aubin 450 000(0)
Eric Belanger 393 250(0)


Farm Payroll

Byron Dafoe 125 000(0)
Jani Hurme 85 000(3)
Chris Tamer 83 750(1)
Jeff Farkas 80 000(0)
Petteri Nummelin 70 000(0)
Joe Dipenta 70 000(1)
Tommi Santala 70 000(3)
Jean-Pierre Vigier 68 750(2)
Mark Hartigan 65 000(0)
Kurtis Foster 65 000(2)
Jeff Odgers 60 000(0)
Luke Sellars 55 000(0)
Benjamin Simon 52 500(0)
Brian Swanson 52 500(0)
Daniel Corso 49 500(0)
Andreas Karlsson 45 000(1)
Dean Sylvester 45 000(0)
Brad Larsen 42 350(0)
Mike Weaver 41 250(0)
Frederic Cassivi 40 000(2)
Francis Lessard 39 380(2)
Derek MacKenzie 35 521(0)
Karl Stewart 25 000(2)




Boston

ArenaFleet Center
Capacity19 600
Ticket Price$55,00


Income

Current Funds-$25 908 284

Expenses

Pro Payroll$32 590 833
Farm Payroll$1 687 860
Prospect Fees$25 500
Coach$250 000
Games Remaining70
Total Game Expenses$466 949
Projected Expenses$32 686 399
Projected Balance-$35 956 683

Salary Commitment

Year: 2005$22 746 143
Year: 2006$9 407 833
Year: 2007$1 982 500
Year: 2008$0 000

Pro Payroll

Martin Lapointe 3 333 333(2)
Sean O'Donnell 2 500 000(1)
Sergei Gonchar 2 144 000(0)
Felix Potvin 2 010 000(1)
Rob Zamuner 2 000 000(0)
Glen Murray 1 975 000(0)
Anson Carter 1 900 000(1)
Dan McGillis 1 876 000(2)
Jiri Slegr 1 800 000(1)
Jonathan Girard 1 800 000(3)
Sergei Samsonov 1 800 000(0)
Joe Thornton 1 675 000(1)
Michael Nylander 1 550 000(0)
Travis Green 1 400 000(1)
Hal Gill 1 100 000(2)
Mike Knuble 852 500(1)
Nicholas Boynton 850 000(0)
P.J. Axelsson 825 000(1)
Patrice Bergeron 700 000(2)
Andrew Raycroft 500 000(0)


Farm Payroll

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




Buffalo

ArenaHSBC Arena
Capacity18 600
Ticket Price$75,00


Income

Current Funds-$37 568 615

Expenses

Pro Payroll$38 163 833
Farm Payroll$492 500
Prospect Fees$13 500
Coach$750 000
Games Remaining74
Total Game Expenses$532 700
Projected Expenses$39 419 833
Projected Balance-$76 988 448

Salary Commitment

Year: 2005$28 242 500
Year: 2006$15 450 000
Year: 2007$8 025 000
Year: 2008$8 025 000

Pro Payroll

Sergei Fedorov 6 700 000(4)
Alexander Mogilny 5 200 000(1)
Zigmund Palffy 4 020 000(0)
Owen Nolan 3 517 500(1)
Simon Gagne 2 600 000(2)
Daymond Langkow 1 950 000(1)
Milan Hejduk 1 943 000(0)
Alexei Ponikarovsky 1 800 000(2)
Jay McKee 1 433 333(0)
Scott Gomez 1 200 000(2)
Jeff Jillson 1 025 000(1)
Ryan Miller 1 025 000(4)
Vitaly Vishnevski 975 000(0)
Thomas Vanek 950 000(2)
Henrik Zetterberg 875 000(2)
Kim Johnsson 800 000(0)
Wes Walz 750 000(1)
Martin Biron 750 000(0)
Dick Tarnstrom 350 000(1)
Doug Janik 300 000(4)


Farm Payroll

Pavel Patera 70 000(0)
Ted Donato 65 000(0)
Bryan Muir 60 000(0)
Stephen Guolla 55 000(0)
Andrei Skopintsev 40 000(0)
Dieter Kochan 35 000(0)
Ted Drury 35 000(0)
Blair Atcheynum 35 000(0)
Mike Maneluk 35 000(0)
Greg Crozier 32 500(0)
Paul Gaustad 30 000(0)




Calgary

ArenaPengrowth Saddledome
Capacity17 500
Ticket Price$50,00


Income

Current Funds$13 058 295

Expenses

Pro Payroll$26 506 000
Farm Payroll$302 320
Prospect Fees$31 500
Coach$500 000
Games Remaining60
Total Game Expenses$369 457
Projected Expenses$22 167 422
Projected Balance$7 165 873

Salary Commitment

Year: 2005$18 331 820
Year: 2006$3 273 500
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

Jarome Iginla 6 500 000(1)
Sandis Ozolinsh 3 350 000(0)
Mathieu Schneider 2 177 500(2)
Mattias Ohlund 2 000 000(1)
Shane Doan 1 340 000(1)
Craig Conroy 1 273 000(1)
Martin Gelinas 1 100 000(0)
Mike Comrie 1 025 000(1)
Brad Richards 975 000(1)
Krzysztof Oliwa 900 000(0)
Dean McAmmond 871 000(0)
Marcus Nilson 725 000(1)
J-S Giguere 700 000(1)
Toni Lydman 700 000(0)
Kyle Rossiter 654 500(2)
Petr Buzek 550 000(0)
Ville Nieminen 500 000(0)
Andrew Ference 440 000(1)
Josef Vasicek 425 000(0)
Matt Underhill 300 000(2)


Farm Payroll

Jesse Wallin 71 500(2)
Robbie Tallas 52 500(0)
Serge Payer 50 000(2)
Matt Davidson 45 320(1)
Ladislav Kohn 35 000(1)
Steve Montador 28 000(0)
Ryan Christie 20 000(2)




Carolina

ArenaRBC Center
Capacity18 700
Ticket Price$55,00


Income

Current Funds-$20 374 768

Expenses

Pro Payroll$25 572 000
Farm Payroll$1 529 765
Prospect Fees$16 500
Coach$900 000
Games Remaining74
Total Game Expenses$378 625
Projected Expenses$28 018 265
Projected Balance-$48 393 033

Salary Commitment

Year: 2005$18 489 225
Year: 2006$7 919 225
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

Rod Brind'Amour 2 847 500(1)
Luc Robitaille 2 680 000(1)
Adam Oates 2 345 000(0)
Radek Bonk 2 244 500(2)
Bret Hedican 2 010 000(2)
Mattias Norstrom 1 800 000(0)
Jamie Storr 1 450 000(1)
Jason Woolley 1 375 000(0)
Kevin Weekes 1 250 000(1)
Glen Wesley 1 250 000(2)
Andrew Brunette 1 150 000(0)
Steve Staios 850 000(1)
Henrik Tallinder 800 000(2)
Michael Zigomanis 625 000(2)
Jim Dowd 600 000(1)
Yannick Tremblay 525 000(0)
Jesse Boulerice 495 000(2)
Niclas Wallin 450 000(0)
Brian Pothier 425 000(0)
Radim Vrbata 400 000(1)


Farm Payroll

Arturs Irbe 230 000(0)
Boyd Devereaux 150 000(1)
Jaroslav Svoboda 99 000(2)
Patrick DesRochers 97 500(1)
Aaron Ward 81 950(2)
Kevyn Adams 78 790(0)
Norman Milley 72 050(2)
Tomas Malec 70 000(1)
Ryan Bayda 67 500(1)
Josh Harding 65 225(2)
Shawn Heins 60 000(1)
Tommy Westlund 57 500(0)
Tomas Kurka 57 500(2)
Joey Tetarenko 47 500(1)
Bruno St-Jacques 45 000(0)
Mike Watt 44 000(2)
Kaspars Astashenko 41 250(0)
Brett Lysak 40 000(2)
Brad Fast 35 000(2)
Craig Adams 30 000(0)
Greg Kuznik 30 000(0)
Jeff Daniels 30 000(0)




Chicago

ArenaUnited Center
Capacity20 500
Ticket Price$55,00


Income

Current Funds-$36 366 090

Expenses

Pro Payroll$23 375 833
Farm Payroll$1 383 000
Prospect Fees$21 000
Coach$750 000
Games Remaining74
Total Game Expenses$344 998
Projected Expenses$25 529 833
Projected Balance-$61 895 923

Salary Commitment

Year: 2005$18 067 000
Year: 2006$12 412 500
Year: 2007$6 437 500
Year: 2008$30 000

Pro Payroll

Tony Amonte 4 020 000(3)
Alexei Zhitnik 3 250 000(2)
Steve Rucchin 2 750 000(1)
Alexander Karpovtsev 2 150 000(2)
Ethan Moreau 1 250 000(1)
Jeff O'Neill 1 172 500(0)
Steve McCarthy 1 025 000(0)
Jay McClement 950 000(3)
Michal Handzus 893 333(0)
Andrei Zyuzin 850 000(1)
Jason Strudwick 750 000(0)
Denis Gauthier 675 000(0)
Kyle Calder 575 000(0)
Allan Rourke 550 000(3)
Johnathan Aitken 545 000(1)
Stephane Veilleux 480 000(3)
Robert Esche 450 000(0)
Eric Nickulas 440 000(0)
Craig Andersson 300 000(2)
Tim Jackman 300 000(3)


Farm Payroll

Luke Richardson 275 000(2)
Igor Korolev 150 000(0)
Pavel Vorobiev 107 500(3)
Mark Janssens 80 000(0)
Matt Keith 74 500(1)
Kevin Dean 65 000(0)
Michel Larocque 62 500(0)
Jean-Yves Leroux 60 000(0)
Todd Reirden 60 000(0)
Reto Von Arx 60 000(0)
Ryan Vandenbussche 55 000(1)
Steve Passmore 50 000(1)
Josef Marha 48 500(0)
Steve Poapst 45 000(0)
Sami Helenius 40 000(1)
Mike Peluso 40 000(1)
Michael Gaul 40 000(0)
Louie Debrusk 40 000(0)
Matt Ellison 30 000(4)




Colorado

ArenaPepsi Center
Capacity20 000
Ticket Price$55,00


Income

Current Funds-$36 710 191

Expenses

Pro Payroll$35 386 500
Farm Payroll$1 393 100
Prospect Fees$31 500
Coach$500 000
Games Remaining66
Total Game Expenses$504 204
Projected Expenses$33 277 468
Projected Balance-$48 918 539

Salary Commitment

Year: 2005$25 934 350
Year: 2006$20 215 500
Year: 2007$15 660 000
Year: 2008$0 000

Pro Payroll

Rob Blake 6 700 000(3)
Jeremy Roenick 5 695 000(3)
Teemu Selanne 3 350 000(0)
Adam Foote 2 747 000(2)
Alex Tanguay 2 500 000(3)
Miroslav Satan 2 177 500(1)
Chris Gratton 2 000 000(0)
Chris Therien 1 340 000(0)
Paul Kariya 1 200 000(0)
Kris Draper 1 150 000(0)
Kurt Sauer 1 102 000(2)
Nikita Alexeev 1 075 000(1)
Cody McCormick 700 000(3)
Ossi Vaananen 700 000(0)
Pavel Datsyuk 700 000(1)
John-Michael Liles 590 000(2)
Jamie Rivers 500 000(0)
David Aebischer 450 000(1)
Steve McKenna 400 000(1)
Sebastien Caron 310 000(1)


Farm Payroll

Bob Boughner 200 000(1)
Tim Taylor 155 000(0)
Tomas Holmstrom 115 000(1)
Jeff Shantz 102 500(0)
Darby Hendrickson 72 500(0)
Karlis Skrastins 67 500(0)
Johnny Boychuk 65 000(3)
Steve Moore 65 000(1)
Jeff Daw 62 750(0)
Peter Worrell 55 000(2)
Jim Cummins 55 000(0)
Scott Barney 55 000(1)
Nolan Pratt 50 000(1)
Norm Maracle 50 000(0)
Yuri Babenko 44 000(1)
Brett Clark 42 350(1)
Riku Hahl 41 500(2)
Dan Hinote 40 000(0)
Eric Perrin 35 000(1)
Marek Svatos 20 000(2)




Columbus

ArenaNationwide Arena
Capacity18 600
Ticket Price$55,00


Income

Current Funds-$13 013 249

Expenses

Pro Payroll$25 206 000
Farm Payroll$1 046 100
Prospect Fees$40 500
Coach$675 000
Games Remaining74
Total Game Expenses$364 427
Projected Expenses$26 967 600
Projected Balance-$39 980 849

Salary Commitment

Year: 2005$17 292 500
Year: 2006$8 085 000
Year: 2007$4 637 500
Year: 2008$250 000

Pro Payroll

Chris Chelios 3 585 000(0)
Peter Bondra 3 015 000(1)
Roman Hamrlik 3 000 000(3)
Pavol Demitra 2 479 000(1)
Brendan Morrison 2 300 000(2)
Jocelyn Thibault 1 742 000(1)
Fred Brathwaite 1 050 000(0)
Tim Connolly 1 025 000(0)
Evgeny Malkin 950 000(2)
Chris Nielsen 850 000(0)
Dan Fritsche 700 000(3)
Alexei Morozov 660 000(1)
Antti Miettinen 650 000(3)
Eric Cairns 635 000(0)
Philippe Boucher 585 000(1)
Maxim Kuznetsov 475 000(0)
Brent Sopel 475 000(0)
Dale Purinton 425 000(1)
Duvie Westcott 355 000(0)
Mark Thompson 250 000(4)


Farm Payroll

Darren McCarty 120 600(0)
Scott Lachance 87 500(1)
Espen Knutsen 87 000(0)
Steve Maltais 80 000(1)
Jan Caloun 60 000(0)
Mathieu Darche 55 000(0)
Brad Moran 55 000(2)
Paul Manning 55 000(0)
Donald MacLean 45 000(0)
Petr Tenkrat 45 000(0)
Mike Green 42 500(2)
Martin Spanhel 42 000(0)
Jeremy Reich 40 000(2)
Radim Bicanek 40 000(1)
Kent McDonell 37 500(3)
Brett Harkins 35 000(1)
David Ling 35 000(2)
Zenith Komarniski 30 000(1)
Hannes Hyvonen 29 000(1)
Mike Pandolfo 25 000(2)




Dallas

ArenaAmerican Airlines Center
Capacity17 000
Ticket Price$45,00


Income

Current Funds-$18 880 798

Expenses

Pro Payroll$28 643 470
Farm Payroll$1 342 550
Prospect Fees$18 000
Coach$250 000
Games Remaining74
Total Game Expenses$408 838
Projected Expenses$30 254 020
Projected Balance-$49 134 818

Salary Commitment

Year: 2005$18 924 520
Year: 2006$6 964 750
Year: 2007$2 337 250
Year: 2008$71 250

Pro Payroll

Mike Modano 5 360 000(0)
Sergei Zubov 2 680 000(1)
Jon Klemm 2 500 000(1)
Jere Lehtinen 2 450 000(0)
Scott Young 2 345 000(2)
Richard Matvichuk 2 000 000(0)
Scott Walker 1 600 000(1)
Christopher Higgins 1 185 000(3)
Brendan Witt 1 072 000(1)
Brenden Morrow 1 000 000(2)
Roberto Luongo 925 000(0)
Johan Hedberg 900 000(1)
Jaroslav Spacek 871 000(1)
Steve Ott 830 970(1)
Andrei Markov 675 000(1)
John Erskine 599 500(2)
Chris Kelly 500 000(3)
Aaron Downey 450 000(1)
Junior Lessard 450 000(2)
Jussi Jokinen 250 000(3)


Farm Payroll

Barrett Heisten 105 000(1)
Shawn Belle 95 000(3)
Rob Dimaio 80 000(0)
Jason Williams 80 000(0)
Trevor Daley 75 500(2)
Jason Bacashihua 75 000(3)
Daniel Cleary 75 000(1)
Kirill Koltsov 75 000(3)
Pascal Dupuis 73 300(1)
Mikhail Yakubov 71 250(4)
Dan Ellis 65 000(2)
Mathias Tjarnqvist 61 000(3)
Greg Hawgood 50 000(1)
Jeff Macmillan 47 500(2)
Grant Potulny 45 000(2)
Gordie Dwyer 44 000(0)
Andy Berenzweig 42 500(0)
Blake Sloan 42 500(1)
Mark Wotton 40 000(0)
Corey Hirsch 40 000(0)
Niko Kapanen 35 000(1)
Kiel McLeod 25 000(3)




Detroit

ArenaJoe Louis Arena
Capacity20 000
Ticket Price$67,00


Income

Current Funds-$23 742 973

Expenses

Pro Payroll$30 288 600
Farm Payroll$695 500
Prospect Fees$30 000
Coach$1 000 000
Games Remaining67
Total Game Expenses$432 623
Projected Expenses$28 985 739
Projected Balance-$33 842 698

Salary Commitment

Year: 2005$26 391 600
Year: 2006$13 373 700
Year: 2007$7 543 700
Year: 2008$5 000 000

Pro Payroll

Nicklas Lidstrom 6 700 000(1)
Miikka Kiprusoff 5 000 000(5)
Robert Lang 1 943 000(1)
Kirk Maltby 1 250 000(3)
Jiri Fischer 1 200 000(2)
Nikolai Zherdev 1 200 000(2)
Joni Pitkanen 1 185 000(3)
Oleg Saprykin 1 127 500(2)
Joffrey Lupul 1 125 000(2)
Mathieu Dandenault 1 100 000(0)
Jean-Pierre Dumont 1 000 000(1)
Manny Legace 1 000 000(2)
Robyn Regehr 975 000(0)
Mike Ribeiro 950 000(0)
Sheldon Souray 925 000(1)
Georges Laraque 900 000(0)
Chuck Kobasew 757 100(1)
Wayne Primeau 750 000(1)
Daniel Briere 726 000(1)
Jason Ward 475 000(0)


Farm Payroll

Dion Phaneuf 95 000(2)
Jiri Hudler 77 500(3)
Bryan Adams 72 500(0)
Darryl Bootland 67 500(1)
Dimitri Bykov 60 500(1)
Stacy Roest 53 800(1)
Igor Grigorenko 45 000(2)
Mark Mowers 45 000(0)
Michel Picard 40 000(0)
Ryan Barnes 37 500(2)
Travis Scott 35 000(0)
Nathan Robinson 35 000(1)
Niklas Kronwall 31 200(3)




Edmonton

ArenaSky Reach Center
Capacity17 100
Ticket Price$55,00


Income

Current Funds-$29 960 583

Expenses

Pro Payroll$22 915 000
Farm Payroll$999 750
Prospect Fees$21 000
Coach$350 000
Games Remaining74
Total Game Expenses$328 186
Projected Expenses$24 285 750
Projected Balance-$54 246 333

Salary Commitment

Year: 2005$16 506 250
Year: 2006$12 917 750
Year: 2007$6 946 250
Year: 2008$1 116 250

Pro Payroll

Peter Forsberg 7 370 000(0)
Justin Williams 1 200 000(3)
Nathan Horton 1 185 000(3)
Ales Hemsky 1 130 000(2)
Mike Komisarek 1 130 000(2)
Raffi Torres 1 075 000(1)
Carlo Colaiacovo 1 025 000(4)
Bryan Allen 975 000(1)
Marc-Antoine Pouliot 950 000(2)
Marc-Andre Bergeron 850 000(3)
Jeff Deslauriers 850 000(2)
Mattias Weinhandl 775 000(2)
Jeff Woywitka 750 000(2)
Igor Radulov 675 000(3)
Ryan Kesler 625 000(3)
Dan Boyle 575 000(1)
Eric Godard 550 000(3)
Matthew Lombardi 500 000(3)
Jussi Markannen 400 000(1)
Jarret Stoll 325 000(1)


Farm Payroll

Alexander Radulov 95 000(3)
Jesse Niinimaki 85 000(2)
Jamie Wright 75 000(1)
Marty Reasoner 71 500(2)
Jason Chimera 70 000(2)
Chris Hajt 65 000(2)
Kari Haakana 55 000(2)
Tyler Moss 55 000(1)
Adam Pineault 50 000(3)
Joaquin Gage 45 000(1)
Greg Leeb 40 000(2)
Scott Ferguson 38 500(0)
Sean Selmser 35 000(1)
Tom Gilbert 35 000(3)
David Laliberté 35 000(3)
Tony Salmelainen 31 250(4)
Jason Pominville 30 000(4)
Bobby Allen 30 000(3)
Doug Lynch 30 000(4)
Mike Bishai 28 500(1)




Florida

ArenaOffice Depot Center
Capacity19 100
Ticket Price$55,00


Income

Current Funds-$25 802 937

Expenses

Pro Payroll$24 667 500
Farm Payroll$1 436 590
Prospect Fees$30 000
Coach$1 500 000
Games Remaining74
Total Game Expenses$373 434
Projected Expenses$27 634 090
Projected Balance-$53 437 027

Salary Commitment

Year: 2005$17 457 450
Year: 2006$5 084 700
Year: 2007$1 295 000
Year: 2008$0 000

Pro Payroll

Bill Guerin 6 250 000(1)
Sami Kapanen 2 500 000(0)
Mariusz Czerkawski 2 400 000(1)
Mathieu Biron 1 600 000(1)
Steve Shields 1 340 000(0)
Stephen Weiss 1 130 000(3)
Branislav Mezei 1 025 000(0)
Mike Van Ryn 1 025 000(1)
Kyle Chipchura 950 000(2)
Richard Zednik 765 000(0)
Christian Berglund 725 000(2)
Lukas Krajicek 725 000(2)
Niklas Hagman 650 000(1)
Vladimir Orszagh 632 500(2)
Pavel Trnka 625 000(0)
Marty Turco 600 000(0)
Andreas Lilja 500 000(2)
Matt Cullen 485 000(0)
Darcy Hordichuk 400 000(0)
Steve Begin 340 000(0)


Farm Payroll

Jonas Hoglund 140 000(0)
Denis Shvidki 102 500(2)
Vaclav Nedorost 97 500(1)
Lee Goren 87 500(0)
Greg Campbell 85 000(3)
Eric Beaudoin 80 000(3)
Eric Messier 70 000(1)
Kamil Piros 63 500(1)
Ryan Jardine 62 150(2)
Jim Campbell 57 750(1)
Mikael Samuelsson 52 500(0)
Yan Golubovsky 51 370(0)
Jaroslav Bednar 50 000(1)
Andrej Podkonicky 47 500(0)
Paul Healey 45 000(0)
Jeff Toms 45 000(1)
Paul Brousseau 44 000(1)
Josh Olson 42 550(2)
Len Barrie 40 000(0)
Rocky Thompson 39 270(0)
Scott Fankhouser 38 500(0)
Byron Ritchie 30 000(2)
Donald Audette 25 000(0)
David Morisset 20 000(1)
Grant Mcneill 20 000(2)




Islanders

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


Income

Current Funds-$19 702 210

Expenses

Pro Payroll$28 977 333
Farm Payroll$1 063 275
Prospect Fees$31 500
Coach$900 000
Games Remaining56
Total Game Expenses$418 542
Projected Expenses$23 438 352
Projected Balance-$28 079 362

Salary Commitment

Year: 2005$25 410 608
Year: 2006$17 546 083
Year: 2007$6 766 083
Year: 2008$1 130 000

Pro Payroll

Doug Weight 6 030 000(2)
Patrik Elias 3 238 333(3)
Cory Stillman 2 100 000(1)
Steve Sullivan 2 010 000(2)
Stephane Quintal 1 950 000(0)
Janne Niinimaa 1 809 000(1)
Adrian Aucoin 1 600 000(1)
Sean Bergenheim 1 185 000(3)
Alexander Svitov 1 130 000(2)
Stanislav Chistov 1 130 000(4)
Rick Dipietro 1 075 000(1)
Rostislav Klesla 1 075 000(1)
Jordan Leopold 1 000 000(3)
Wojtek Wolski 950 000(2)
Trent Hunter 575 000(0)
Arron Asham 550 000(2)
Stephane Robidas 495 000(0)
Ladislav Nagy 475 000(0)
Marc Chouinard 325 000(0)
Reinhard Divis 275 000(0)


Farm Payroll

Kevin Haller 160 000(0)
Stan Neckar 120 000(0)
Mark Lawrence 82 500(0)
Jean-Marc Pelletier 78 025(1)
Justin Mapletoft 75 000(2)
Brandon Smith 57 750(3)
Alexander Kharitonov 55 000(3)
Marko Tuomainen 50 000(0)
Ray Schultz 50 000(1)
Evgeny Korolev 50 000(3)
Jason Podollan 50 000(3)
Marko Kiprusoff 47 500(1)
Steve Webb 42 500(0)
Anders Myrvold 40 000(0)
Chris Armstrong 40 000(0)
Alan Letang 35 000(2)
Tomi Pettinen 30 000(1)




Kings

ArenaStaples Center
Capacity18 500
Ticket Price$50,00


Income

Current Funds-$8 317 662

Expenses

Pro Payroll$27 187 333
Farm Payroll$1 099 500
Prospect Fees$21 000
Coach$900 000
Games Remaining49
Total Game Expenses$394 700
Projected Expenses$19 340 322
Projected Balance-$12 672 984

Salary Commitment

Year: 2005$19 734 833
Year: 2006$13 454 833
Year: 2007$4 622 000
Year: 2008$312 000

Pro Payroll

Brett Hull 4 000 000(2)
Michael Peca 3 333 333(2)
Scott Niedermayer 2 546 000(0)
Saku Koivu 2 211 000(0)
Sean Hill 1 675 000(0)
Marc Savard 1 600 000(1)
Alexander Frolov 1 075 000(1)
Mike Cammalleri 1 075 000(1)
Nils Ekman 1 000 000(3)
Cameron Barker 950 000(3)
David Hale 950 000(3)
Olli Jokinen 880 000(1)
Kimmo Timonen 850 000(0)
Patrick Boileau 750 000(1)
Mike Lundin 750 000(3)
Brian Gionta 705 000(2)
Dwayne Roloson 600 000(2)
Pavel Brendl 512 500(0)
Henrik Sedin 512 500(0)
Joe Corvo 475 000(1)
Cristobal Huet 425 000(1)
Zdenek Blatny 312 000(4)


Farm Payroll

Maxime Ouellet 102 500(2)
Ari Ahonen 95 000(3)
R.J. Umberger 95 000(3)
Robbie Schremp 85 000(3)
Dave Bolland 75 000(3)
Roman Wick 75 000(3)
Johannes Salmonsson 75 000(3)
Cory Pecker 65 000(3)
Joel Perreault 64 500(2)
Ken Belanger 60 000(0)
Steve Kelly 55 000(0)
Tomas Vlasak 50 000(0)
Yanick Lehoux 45 000(3)
Brad Chartrand 40 000(0)
Greg Koehler 40 000(0)
Noah Clarke 27 500(2)
Tim Eriksson 25 000(3)
Greg Hogeboom 25 000(3)




Minnesota

ArenaXcel Energy Center
Capacity18 100
Ticket Price$55,00


Income

Current Funds-$29 044 261

Expenses

Pro Payroll$24 758 000
Farm Payroll$2 035 737
Prospect Fees$33 000
Coach$500 000
Games Remaining74
Total Game Expenses$369 280
Projected Expenses$27 326 737
Projected Balance-$56 370 998

Salary Commitment

Year: 2005$15 531 250
Year: 2006$6 632 500
Year: 2007$500 000
Year: 2008$500 000

Pro Payroll

Mark Recchi 3 350 000(0)
Eric Weinrich 2 800 000(1)
Marcus Ragnarsson 2 300 000(2)
Andrew Cassels 2 144 000(0)
Dan Cloutier 2 000 000(2)
Gary Roberts 1 675 000(1)
Manny Fernandez 1 474 000(1)
Mikael Renberg 1 300 000(0)
Jason Wiemer 1 225 000(0)
Eric Chouinard 975 000(0)
Andrew Peters 800 000(2)
Daniel Tjarnqvist 750 000(1)
Brent Burns 750 000(1)
Robert Scuderi 750 000(2)
Milan Bartovic 500 000(4)
Ronald Petrovicky 450 000(0)
Rory Fitzpatrick 425 000(0)
Eric Boulton 400 000(1)
Rick Berry 375 000(0)
Kyle Wanvig 315 000(1)


Farm Payroll

Brian Savage 234 500(1)
Brad May 130 000(2)
Sandy McCarthy 117 500(1)
Bill Muckalt 110 000(0)
Chad Kilger 102 487(0)
Matt Johnson 96 250(1)
Travis Roche 90 000(0)
Mika Noronen 72 500(0)
Jean-Guy Trudel 67 500(0)
Chris Heid 67 500(2)
Johan Holmqvist 67 500(0)
Roman Simicek 60 500(0)
Ladislav Benysek 60 000(0)
David Cullen 57 500(0)
Tony Virta 57 500(1)
Derek Gustafson 54 000(1)
Cameron Stewart 50 000(0)
Chris McAlpine 50 000(1)
Antti Laaksonen 47 500(1)
Christoph Brandner 45 000(0)
Chris Bala 45 000(2)
Jeff Nielsen 40 500(0)
Chris Joseph 40 000(0)
Maxim Sushinsky 40 000(0)
Jordan Krestanovich 40 000(2)
Tony Tuzzolino 40 000(1)
Jay Henderson 40 000(0)
Brian Bonin 37 500(0)
Mike Crowley 37 500(1)
Peter Bartos 37 500(0)




Montreal

ArenaCentre Bell
Capacity21 300
Ticket Price$55,00


Income

Current Funds-$18 803 177

Expenses

Pro Payroll$38 565 500
Farm Payroll$1 016 250
Prospect Fees$33 000
Coach$300 000
Games Remaining63
Total Game Expenses$539 389
Projected Expenses$33 981 476
Projected Balance-$32 080 717

Salary Commitment

Year: 2005$28 851 250
Year: 2006$20 151 000
Year: 2007$2 243 500
Year: 2008$793 500

Pro Payroll

Eric Lindros 5 395 000(2)
Keith Tkachuk 5 261 000(1)
Alexei Kovalev 4 122 000(0)
Jose Theodore 4 020 000(2)
Patrice Brisebois 2 380 000(2)
Brian Rafalski 2 350 000(0)
Bryan McCabe 2 200 000(2)
Yanic Perreault 1 676 000(1)
Jason Arnott 1 642 000(0)
Niklas Sundstrom 1 300 000(0)
Rick Nash 1 185 000(2)
Rostislav Olesz 950 000(2)
Andrew Ladd 950 000(2)
Mathieu Garon 907 500(1)
Mike Fisher 765 000(0)
Alexei Semenov 750 000(3)
Jan Bulis 750 000(2)
Ron Hainsey 700 000(3)
Peter Schaefer 650 000(1)
Fedor Tyutin 612 000(4)


Farm Payroll

Craig Rivet 150 000(4)
Karl Dykhuis 110 000(1)
Andreas Dackell 100 000(0)
Patrick Traverse 73 750(0)
Eric Fichaud 65 000(0)
Darren Langdon 60 000(1)
Matt Higgins 57 750(0)
Pierre Dagenais 50 000(0)
Trevor Letowski 50 000(0)
Benoit Gratton 45 000(0)
J-F Damphousse 45 000(2)
Eric Bertrand 40 000(0)
Xavier Delisle 40 000(0)
Francis Bouillon 35 750(1)
Olivier Michaud 32 500(2)
Tomas Plekanec 31 500(4)
Matthieu Descoteaux 30 000(0)




Nashville

ArenaGaylord Entertainment Center
Capacity17 500
Ticket Price$55,00


Income

Current Funds$1 034 412

Expenses

Pro Payroll$21 321 600
Farm Payroll$1 690 400
Prospect Fees$16 500
Coach$650 000
Games Remaining62
Total Game Expenses$319 980
Projected Expenses$19 838 743
Projected Balance-$1 841 521

Salary Commitment

Year: 2005$12 470 850
Year: 2006$5 994 100
Year: 2007$1 014 600
Year: 2008$112 500

Pro Payroll

Pavel Bure 6 700 000(0)
Martin Havlat 1 320 000(2)
Scott Hartnell 1 075 000(1)
Manny Malhotra 1 072 500(1)
Taylor Pyatt 1 025 000(1)
David Legwand 975 000(1)
Alexandre Picard 950 000(2)
Kristian Huselius 925 000(1)
Tomas Kaberle 837 500(0)
Dimitri Kalinin 825 000(0)
Robert Schnabel 819 500(2)
Tomas Vokoun 800 000(0)
Dan Hamhuis 757 100(3)
Andreas Johansson 650 000(1)
Chris Mason 550 000(2)
Barret Jackman 500 000(2)
Mark Eaton 500 000(0)
Adam Hall 500 000(2)
Jeff Cowan 340 000(0)
Patrick Sharp 200 000(1)


Farm Payroll

Jason York 134 000(1)
Kristian Kudroc 120 000(2)
Scottie Upshall 112 500(4)
Denis Pederson 101 750(1)
Kiril Safronov 97 500(2)
Greg Johnson 80 400(0)
Brad Bombardir 73 500(1)
Pavel Skrbek 66 000(0)
Nick Smith 57 500(0)
Jim McKenzie 52 500(0)
Petr Hubacek 50 000(0)
Brian Finley 50 000(1)
Timofei Shiskanov 50 000(3)
Shane Hnidy 50 000(1)
Greg Classen 47 500(0)
Jan Lasak 47 500(2)
Marian Cisar 44 000(0)
Peter Smrek 42 500(1)
Jukka Hentunen 40 000(1)
Brett Hauer 40 000(2)
Wyatt Smith 35 750(0)
Alexandre Boikov 35 000(0)
Bill Bowler 35 000(0)
Jeremy Stevenson 35 000(0)
Libor Pivko 35 000(2)
Domenic Pittis 32 500(1)
Jason Morgan 32 500(3)
Simon Gamache 32 500(3)
Andrew Hutchinson 30 000(3)
Darren Haydar 30 000(1)




New Jersey

ArenaContinental Airlines Arena
Capacity19 000
Ticket Price$77,00


Income

Current Funds-$54 844 687

Expenses

Pro Payroll$36 517 600
Farm Payroll$1 224 900
Prospect Fees$25 500
Coach$1 000 000
Games Remaining74
Total Game Expenses$523 892
Projected Expenses$38 768 000
Projected Balance-$93 612 687

Salary Commitment

Year: 2005$21 413 900
Year: 2006$8 514 900
Year: 2007$1 147 400
Year: 2008$0 000

Pro Payroll

Brian Leetch 5 815 600(0)
Curtis Joseph 5 360 000(2)
Scott Stevens 4 690 000(1)
Joe Nieuwendyk 3 685 000(0)
Viktor Kozlov 2 100 000(0)
Drake Berehowsky 1 450 000(1)
Ken Klee 1 400 000(0)
Jamie Langenbrunner 1 395 000(2)
Darcy Tucker 1 375 000(1)
Vaclav Varada 1 300 000(1)
Sergei Brylin 1 050 000(1)
Turner Stevenson 1 050 000(1)
Stephane Yelle 1 050 000(0)
Paul Martin 1 000 000(3)
Jeff Halpern 950 000(1)
Derek Morris 938 000(0)
Dave Scatchard 675 000(0)
Richard Jackman 484 000(1)
Rob Skrlac 400 000(2)
Scott Clemmensen 350 000(1)


Farm Payroll

Sergei Berezin 147 400(3)
Grant Marshall 102 000(0)
Erik Rasmussen 90 000(1)
Karel Pilar 67 500(2)
Craig Darby 65 000(1)
Sean Brown 62 500(0)
Steve Kariya 57 500(0)
Jay Pandolfo 55 000(0)
Shaun Van-Allen 55 000(0)
Raymond Giroux 55 000(0)
Aleksander Suglobov 52 500(2)
Thomas Pihlman 47 500(2)
Andreas Salomonsson 45 000(1)
Dave Roche 45 000(2)
Stanislav Gron 42 500(0)
Mike Matteucci 40 000(0)
Corey Schwab 40 000(0)
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$70,00


Income

Current Funds$21 590 413

Expenses

Pro Payroll$35 039 500
Farm Payroll$1 109 500
Prospect Fees$22 500
Coach$550 000
Games Remaining56
Total Game Expenses$496 236
Projected Expenses$27 789 243
Projected Balance$15 914 170

Salary Commitment

Year: 2005$34 451 500
Year: 2006$25 308 750
Year: 2007$15 983 000
Year: 2008$4 450 500

Pro Payroll

Joe Sakic 6 700 000(3)
Daniel Alfredsson 4 355 000(4)
Ryan Smyth 3 000 000(3)
Petr Nedved 2 814 000(1)
Wade Redden 2 800 000(1)
Marian Gaborik 2 026 750(2)
Marian Hossa 2 000 000(2)
Patrick Lalime 1 600 000(0)
Mike York 1 200 000(3)
Jay Bouwmeester 1 185 000(2)
Zdeno Chara 1 100 000(1)
Chris Phillips 1 058 750(1)
Patrick Eaves 950 000(2)
Jason Spezza 900 000(2)
Marek Zidlicky 800 000(2)
Anton Volchenkov 650 000(2)
Erik Cole 525 000(1)
Martin Erat 525 000(1)
Martin Prusek 450 000(2)
Antoine Vermette 400 000(3)


Farm Payroll

Marcel Hossa 99 000(2)
Brad Tapper 97 500(0)
Dustin Brown 95 500(4)
Andrej Meszaros 95 000(2)
Alexei Smirnov 95 000(3)
Ville Peltonen 77 000(1)
Derek Roy 75 000(1)
Billy Thompson 65 500(1)
Denis Grebeshkov 65 000(2)
Ray Emery 60 000(3)
Brad Brown 57 500(1)
Brian Campbell 50 000(2)
Julien Vauclair 47 500(3)
Dennis Bonvie 45 000(1)
Brandon Reid 30 000(3)
Anton Babchuk 30 000(2)
Brandon Bochenski 25 000(2)




Philly

ArenaFirst Union Center
Capacity19 500
Ticket Price$65,00


Income

Current Funds-$19 308 284

Expenses

Pro Payroll$33 532 000
Farm Payroll$992 500
Prospect Fees$24 000
Coach$800 000
Games Remaining62
Total Game Expenses$477 682
Projected Expenses$29 616 311
Projected Balance-$28 038 314

Salary Commitment

Year: 2005$26 848 000
Year: 2006$12 152 000
Year: 2007$10 532 000
Year: 2008$0 000

Pro Payroll

Martin Brodeur 5 360 000(3)
Todd Bertuzzi 4 422 000(3)
Ed Belfour 4 020 000(1)
Markus Naslund 2 680 000(1)
Eric Desjardins 2 680 000(0)
Bryan Smolinski 2 300 000(1)
Adam Deadmarsh 1 842 500(1)
Donald Brashear 1 250 000(1)
Vaclav Prospal 975 000(0)
Mark Parrish 962 500(0)
Tom Poti 925 000(0)
Marek Malik 900 000(1)
Pavel Kubina 850 000(0)
Jason Holland 750 000(3)
Denis Arkhipov 750 000(1)
Colin White 675 000(0)
Shean Donovan 625 000(1)
Branko Radivojevic 575 000(2)
Tyler Arnason 550 000(2)
Fernando Pisani 440 000(2)


Farm Payroll

Michal Sykora 150 000(0)
Claude Lapointe 120 000(1)
Tomi Kallio 85 000(0)
Antero Niittymaki 75 500(1)
David Harlock 57 500(1)
Jonas Andersson 57 500(0)
Dennis Seidenberg 55 000(2)
Mike Commodore 50 000(0)
Vaclav Pletka 50 000(1)
Steve Washburn 45 000(0)
Tomas Divisek 42 500(0)
Jarrod Skalde 40 000(0)
Steve Gainey 39 000(0)
Mark Greig 37 500(0)
Brad Tiley 35 000(0)
John Slaney 27 500(0)
Boyd Kane 25 500(1)




Phoenix

ArenaAmerica West Arena
Capacity16 200
Ticket Price$55,00


Income

Current Funds-$4 016 196

Expenses

Pro Payroll$19 793 500
Farm Payroll$961 076
Prospect Fees$24 000
Coach$500 000
Games Remaining74
Total Game Expenses$287 548
Projected Expenses$21 278 576
Projected Balance-$25 294 772

Salary Commitment

Year: 2005$17 424 826
Year: 2006$13 022 326
Year: 2007$4 645 000
Year: 2008$0 000

Pro Payroll

Chris Drury 1 541 000(0)
Kenny Jonsson 1 340 000(1)
Brian Boucher 1 340 000(2)
Alexander Semin 1 185 000(3)
Todd Simpson 1 175 000(1)
Mark Bell 1 150 000(2)
Tuomo Ruutu 1 130 000(3)
Cale Hulse 1 100 000(2)
Paul Mara 1 100 000(2)
Krystofer Kolanos 1 075 000(2)
Steve Eminger 1 025 000(2)
Rhett Warrener 1 005 000(1)
Ivan Novoseltsev 925 000(0)
Mike Johnson 837 500(1)
Matthew Spiller 800 000(3)
Brent Johnson 750 000(2)
Tom Kostopoulos 700 000(3)
David Tanabe 660 000(2)
Michael Ryder 605 000(3)
Jeff Taffe 350 000(0)


Farm Payroll

Tim Gleason 110 000(3)
Vincent Lecavalier 100 500(0)
Enver Lisin 95 000(3)
Mike Wilson 88 000(2)
Jason Jaspers 85 500(0)
Deron Quint 60 000(0)
Nikos Tselios 57 500(0)
Mika Alatalo 50 000(0)
Steven Reinprecht 47 500(0)
Bryan Helmer 46 750(2)
Tom Koivisto 45 000(1)
Erik Westrum 42 576(2)
Zac Bierk 41 250(0)
Tavis Hansen 36 500(0)
Brad Ralph 35 000(0)
Francois Leroux 20 000(3)




Pittsburgh

ArenaMellon Arena
Capacity17 000
Ticket Price$55,00


Income

Current Funds-$16 760 111

Expenses

Pro Payroll$24 605 183
Farm Payroll$1 294 072
Prospect Fees$30 000
Coach$350 000
Games Remaining69
Total Game Expenses$355 125
Projected Expenses$24 503 630
Projected Balance-$22 445 326

Salary Commitment

Year: 2005$17 560 922
Year: 2006$9 566 422
Year: 2007$7 756 600
Year: 2008$805 250

Pro Payroll

John LeClair 6 030 000(3)
Olaf Kolzig 4 020 000(1)
Keith Primeau 3 333 333(0)
Kris Beech 1 025 000(0)
Roman Cechmanek 1 000 000(0)
Martin Skoula 975 000(0)
Brad Isbister 900 000(1)
Martin Strbak 850 000(1)
Shaone Morrisonn 757 100(3)
Milan Kraft 712 500(0)
Konstantin Koltsov 686 750(4)
Mattias Timander 671 000(0)
Oleg Kvasha 650 000(1)
Josef Melichar 495 000(2)
Tomas Surovy 475 000(1)
Dan Focht 440 000(2)
Kip Brennan 434 500(2)
Matt Bradley 400 000(0)
Landon Wilson 400 000(1)
Michael Rupp 350 000(1)


Farm Payroll

Pierre-Marc Bouchard 118 500(4)
Jamie Pushor 95 000(1)
Ryan Whitney 95 000(2)
Shane Endicott 87 500(2)
J-Sebastien Aubin 77 000(1)
Andy Chiodo 75 000(2)
Guillaume Lefebvre 74 250(3)
Micki Dupont 72 050(2)
Michal Sivek 70 000(1)
Toni Dahlman 63 272(2)
Matt Murley 62 500(3)
Michal Rozsival 60 000(0)
Eric Meloche 50 000(0)
Lasse Pirjeta 50 000(1)
Mattias Johansson 47 500(2)
Jonathan Sim 44 000(0)
Toby Petersen 37 500(0)
Ross Lupaschuk 32 500(1)
Richard Lintner 30 000(0)
Martin Sonnenberg 27 500(3)
Robert Dome 25 000(1)




Rangers

ArenaMadison Square Garden
Capacity18 000
Ticket Price$55,00


Income

Current Funds-$29 518 049

Expenses

Pro Payroll$29 665 250
Farm Payroll$1 867 775
Prospect Fees$43 500
Coach$850 000
Games Remaining74
Total Game Expenses$438 196
Projected Expenses$32 426 525
Projected Balance-$61 944 574

Salary Commitment

Year: 2005$24 842 525
Year: 2006$15 476 075
Year: 2007$13 851 875
Year: 2008$13 791 875

Pro Payroll

Jaromir Jagr 7 705 000(5)
Bobby Holik 6 030 000(4)
Boris Mironov 2 211 000(0)
Jeff Friesen 1 675 000(1)
Dave Andreychuk 1 300 000(0)
Mike Sillinger 1 172 500(1)
Jan Hrdina 1 000 000(1)
Kari Lehtonen 950 000(2)
Martin Grenier 830 500(1)
Jochen Hecht 825 000(1)
Maxim Afinogenov 800 000(0)
Rem Murray 753 750(1)
Sergei Zholtok 725 000(1)
Maxim Kondratiev 650 000(1)
Karel Rachunek 650 000(1)
Chris McAllister 575 000(0)
Willie Mitchell 550 000(0)
Michael Leighton 512 500(1)
Shawn Bates 500 000(0)
Petr Cajanek 250 000(2)


Farm Payroll

Keith Carney 235 000(0)
Dan Blackburn 113 000(1)
Dave Karpa 107 200(1)
Sheldon Keefe 97 500(0)
Jamie McLennan 87 500(0)
Bryce Lampman 77 500(2)
Blair Betts 65 000(2)
Jed Ortmeyer 64 500(1)
Dominic Moore 60 000(3)
Vitali Yeremeyev 60 000(0)
Jason Labarbera 57 500(0)
Jozef Balej 56 875(4)
Vlad Chebaturkin 55 000(1)
John Jakopin 52 500(1)
Ales Pisa 50 000(2)
Sean Gagnon 50 000(1)
Billy Tibbetts 50 000(0)
Lawrence Nycholat 50 000(2)
Cory Larose 46 500(0)
Brad Smyth 45 000(1)
Sean Haggerty 45 000(1)
Joel Bouchard 45 000(2)
Andrej Nedorost 41 000(2)
Kyle Freadrich 40 500(0)
David Wilkie 40 000(0)
Marquis Mathieu 40 000(0)
Dan LaCouture 40 000(1)
Mike Green 35 700(2)
Chad Wiseman 30 000(2)
Mike Siklenka 30 000(2)




San Jose

ArenaHP Pavilion
Capacity17 500
Ticket Price$55,00


Income

Current Funds$2 911 195

Expenses

Pro Payroll$20 887 400
Farm Payroll$733 183
Prospect Fees$39 000
Coach$800 000
Games Remaining52
Total Game Expenses$303 508
Projected Expenses$15 782 410
Projected Balance$500 721

Salary Commitment

Year: 2005$12 767 400
Year: 2006$5 802 500
Year: 2007$3 370 000
Year: 2008$30 000

Pro Payroll

Vincent Damphousse 3 852 500(0)
Patrick Marleau 1 400 000(1)
Matthew Barnaby 1 350 000(0)
Mike Rathje 1 340 000(1)
Kyle McLaren 1 300 000(3)
Brad Stuart 1 250 000(2)
Milan Michalek 1 240 000(3)
Marco Sturm 1 000 000(0)
Jason Marshall 975 000(1)
Scott Thornton 954 750(1)
Alyn McCauley 865 150(1)
Tom Preissing 800 000(3)
Jonathan Cheechoo 800 000(1)
Scott Hannan 700 000(0)
Tomas Plihal 650 000(2)
Evgeni Nabokov 575 000(0)
Vesa Toskala 575 000(0)
Niko Dimitrakos 435 000(2)
Mark Smith 425 000(1)
Derek Armstrong 400 000(0)


Farm Payroll

Mike Ricci 147 400(0)
Todd Harvey 130 000(1)
Curtis Brown 96 033(0)
Alexander Korolyuk 75 000(1)
Josh Green 70 000(0)
Jim Fahey 57 500(2)
Scott Parker 52 250(0)
Scott Thomas 40 000(2)
Joel Prpic 35 000(0)
Brad Boyes 30 000(4)




St Louis

ArenaSavvis Center
Capacity21 000
Ticket Price$55,00


Income

Current Funds-$56 526 092

Expenses

Pro Payroll$36 669 500
Farm Payroll$2 305 455
Prospect Fees$22 500
Coach$650 000
Games Remaining74
Total Game Expenses$535 776
Projected Expenses$39 647 455
Projected Balance-$96 173 547

Salary Commitment

Year: 2005$25 697 955
Year: 2006$17 706 705
Year: 2007$2 029 500
Year: 2008$170 000

Pro Payroll

Mats Sundin 5 025 000(2)
Roman Turek 4 020 000(2)
Pierre Turgeon 4 020 000(2)
Vladimir Malakhov 3 500 000(1)
Jozef Stumpel 2 650 000(0)
Chris Osgood 2 512 500(0)
Dallas Drake 2 500 000(0)
Darius Kasparaitis 2 015 000(2)
Curtis Leschyshyn 2 000 000(1)
Scott Mellanby 1 800 000(0)
Dainius Zubrus 1 400 000(1)
Fredrik Modin 1 275 000(0)
Christian Backman 875 000(3)
Jordin Tootoo 575 000(3)
Eric Boguniecki 460 000(2)
Alexander Khavanov 450 000(1)
Reed Low 450 000(0)
Radoslav Suchy 425 000(0)
Richard Park 400 000(0)
Lasse Kukkonen 317 000(3)


Farm Payroll

Robert Reichel 251 250(1)
Igor Ulanov 200 000(1)
Aaron Miller 170 000(4)
Murray Baron 160 000(0)
Richard Pilon 120 000(0)
Jan Hlavac 110 000(0)
Scott Pellerin 100 000(0)
Tyson Nash 100 000(0)
Ian Laperriere 85 000(0)
Michel Riesen 82 500(1)
Matt Elich 70 000(0)
Nick Schultz 70 000(0)
Travis Moen 68 705(2)
Ryan Johnson 68 500(2)
Steven Halko 60 000(0)
Jeff Heerema 57 500(1)
Jamal Mayers 55 000(0)
Mark Rycroft 55 000(0)
John Pohl 50 000(3)
Pascal Rheaume 50 000(1)
Steve Dubinsky 50 000(0)
Curtis Sanford 47 500(0)
Christian Laflamme 45 000(0)
Matt Walker 42 500(3)
Aris Brimanis 42 000(0)
Drew Bannister 40 000(0)
Steve Martins 35 000(0)
Daniel Trebil 20 000(0)




Tampa Bay

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


Income

Current Funds$348 734

Expenses

Pro Payroll$33 481 500
Farm Payroll$1 072 752
Prospect Fees$34 500
Coach$650 000
Games Remaining68
Total Game Expenses$476 199
Projected Expenses$32 381 556
Projected Balance-$13 963 386

Salary Commitment

Year: 2005$20 419 000
Year: 2006$5 789 000
Year: 2007$0 000
Year: 2008$0 000

Pro Payroll

Chris Pronger 6 365 000(1)
Mario Lemieux 3 517 500(0)
Nikolai Khabibulin 3 350 000(2)
Ron Francis 3 350 000(0)
Eric Daze 2 800 000(1)
Darryl Sydor 2 144 000(0)
Brian Rolston 2 000 000(1)
Chris Simon 1 658 250(2)
Jassen Cullimore 1 200 000(1)
Steve Konowalchuk 1 021 750(0)
Ben Clymer 925 000(0)
Dimitri Afanasenkov 850 000(0)
Brad Lukowich 750 000(1)
Jason King 650 000(2)
Cory Sarich 650 000(0)
Shane Willis 560 000(1)
John Grahame 550 000(0)
Jason Blake 500 000(1)
Radek Martinek 350 000(1)
Martin St. Louis 290 000(0)


Farm Payroll

Zdeno Ciger 170 000(0)
Andrei Nikolishin 83 097(0)
Justin Papineau 67 500(2)
Jimmie Olvestad 65 000(1)
Martin Cibak 63 250(2)
Marek Posmyk 60 000(0)
Ryan Tobler 57 405(0)
Sergey Gusev 55 250(0)
Todd Fedoruk 55 000(0)
Andre Roy 52 500(0)
Marty Murray 46 000(0)
Evegeny Konstantinov 44 500(0)
Thomas Ziegler 42 500(0)
Pascal Trepanier 40 000(1)
Sasha Goc 40 000(0)
Dwayne Hay 35 750(0)
Stan Drulia 35 000(0)
Kirby Law 33 500(0)
Gaetan Royer 26 500(0)




Toronto

ArenaAir Canada Centre
Capacity18 800
Ticket Price$65,00


Income

Current Funds-$40 395 528

Expenses

Pro Payroll$25 975 000
Farm Payroll$2 003 829
Prospect Fees$25 500
Coach$750 000
Games Remaining74
Total Game Expenses$388 572
Projected Expenses$28 754 329
Projected Balance-$69 149 857

Salary Commitment

Year: 2005$20 307 325
Year: 2006$8 946 325
Year: 2007$3 292 500
Year: 2008$2 952 500

Pro Payroll

Mark Messier 3 752 000(0)
Bryan Marchment 2 970 000(1)
Martin Straka 2 512 500(1)
Petr Sykora 2 211 000(1)
Sean Burke 2 177 500(4)
John Madden 1 500 000(0)
Radek Dvorak 1 430 000(2)
Dany Heatley 1 025 000(1)
Daniel Sedin 1 000 000(2)
Todd White 1 000 000(2)
Ty Conklin 875 000(1)
Garth Murray 875 000(2)
Nolan Yonkman 800 000(2)
Brendan Bell 775 000(4)
Wade Belak 702 000(1)
Peter Svoboda 650 000(0)
Shawn Horcoff 575 000(0)
Bryce Salvador 495 000(0)
Ales Kotalik 450 000(1)
Alexandre Daigle 200 000(1)


Farm Payroll

Trevor Kidd 250 000(3)
Cliff Ronning 185 000(1)
Tie Domi 168 700(0)
Todd Marchant 140 000(0)
Aki Berg 120 000(1)
Matt Stajan 95 000(2)
Jani Rita 92 500(2)
Jiri Novotny 90 000(3)
Harold Druken 85 000(0)
Clarke Wilm 67 500(0)
Nathan Perrott 65 575(2)
Pierre Hedin 65 500(1)
Mikael Tellqvist 65 000(2)
Nikolai Antropov 60 000(0)
Aaron Gavey 58 304(0)
Maxim Galanov 52 250(2)
Josh Holden 45 000(1)
Chris Clark 45 000(0)
David Cooper 44 000(2)
Marc Moro 40 000(0)
Chris Neil 40 000(2)
Kelly Fairchild 35 000(0)
Brad Leeb 35 000(2)
Kyle Wellwood 30 000(2)
Sebastien Centomo 29 500(2)




Vancouver

ArenaGeneral Motors Place
Capacity18 400
Ticket Price$55,00


Income

Current Funds-$19 240 351

Expenses

Pro Payroll$32 909 750
Farm Payroll$1 268 775
Prospect Fees$21 000
Coach$875 000
Games Remaining68
Total Game Expenses$473 980
Projected Expenses$32 230 645
Projected Balance-$30 826 196

Salary Commitment

Year: 2005$20 545 825
Year: 2006$16 338 325
Year: 2007$1 512 000
Year: 2008$0 000

Pro Payroll

Al MacInnis 4 690 000(2)
Brendan Shanahan 4 020 000(0)
Ed Jovanovski 3 300 000(2)
Trevor Linden 3 216 000(2)
Derian Hatcher 2 747 000(0)
Valeri Bure 1 742 000(1)
Martin Rucinsky 1 700 000(0)
Stu Barnes 1 600 000(0)
Rob Niedermayer 1 407 000(0)
Eric Brewer 1 400 000(2)
Eric Staal 1 200 000(3)
Greg DeVries 1 000 000(1)
Artem Chubarov 900 000(1)
Alexander Auld 850 000(2)
Fedor Fedorov 650 750(2)
Marc Denis 650 000(0)
Tyler Bouck 575 000(0)
Nathan Dempsey 550 000(2)
Jarkko Ruutu 400 000(0)
Rickard Wallin 312 000(3)


Farm Payroll

Geoff Sanderson 210 000(1)
Brian Holzinger 125 000(0)
Nolan Baumgartner 84 700(2)
Mike Leclerc 80 000(0)
Justin Kurtz 72 500(1)
Charlie Stephens 70 000(1)
Sergei Varlamov 70 000(0)
Derrick Walser 65 500(1)
Sean Pronger 58 700(0)
Herbert Vasiljevs 47 500(1)
Peter Skudra 45 000(1)
Nathan Smith 45 000(2)
Ruslan Fedotenko 45 000(0)
Jaroslav Obsut 42 500(0)
Chris Herperger 42 500(0)
Sylvain Blouin 40 000(0)
Alexei Tezikov 39 875(2)
Jonathan Hedstrom 30 000(0)
Mikko Jokela 30 000(1)
Mats Lindgren 25 000(1)




Washington

ArenaMCI Center
Capacity19 700
Ticket Price$55,00


Income

Current Funds-$18 781 755

Expenses

Pro Payroll$20 420 000
Farm Payroll$1 500 916
Prospect Fees$25 500
Coach$350 000
Games Remaining74
Total Game Expenses$301 303
Projected Expenses$22 296 416
Projected Balance-$41 078 171

Salary Commitment

Year: 2005$5 896 390
Year: 2006$1 621 390
Year: 2007$154 395
Year: 2008$0 000

Pro Payroll

Steve Yzerman 5 025 000(0)
Tommy Salo 3 000 000(0)
Jason Smith 1 525 000(0)
Garth Snow 1 100 000(1)
Magnus Arvedson 1 005 000(0)
Brad Ference 925 000(0)
Ryan Flinn 850 000(2)
Jared Aulin 800 000(1)
Cory Cross 750 000(0)
Brian Sutherby 750 000(1)
Juraj Kolnik 650 000(0)
Josef Boumedienne 550 000(0)
Matt Pettinger 525 000(0)
Stephen Peat 500 000(1)
Jason Doig 495 000(0)
Brad Norton 450 000(0)
Lance Ward 400 000(0)
Brian Willsie 385 000(1)
Joel Kwiatkowski 385 000(1)
Jody Shelley 350 000(0)


Farm Payroll

Eric Fehr 95 000(2)
Boyd Gordon 79 395(3)
Bates Battaglia 75 000(0)
Jakub Cutta 72 500(1)
Michael Farrell 72 440(2)
Craig Johnson 70 000(1)
Brooks Laich 65 000(2)
J-F Fortin 60 555(2)
Bill Lindsay 60 000(1)
Milan Hnilicka 60 000(0)
Colin Forbes 55 000(2)
Brantt Myhres 50 000(0)
Graham Mink 50 000(2)
Chris Ferraro 50 000(2)
Todd Rohloff 45 525(0)
Owen Fussey 45 500(2)
J-Luc Grand-Pierre 45 000(0)
Glen Metropolit 45 000(1)
Trent Whitfield 44 000(0)
Roman Tvrdon 42 500(2)
Lynn Loyns 41 000(2)
Denis Hamel 40 000(0)
Peter Ferraro 40 000(1)
Chris Corrinet 40 000(2)
Rastislav Stana 40 000(3)
Scott Nichol 35 000(1)
Sebastien Charpentier 35 000(3)
Ivan Ciernik 32 500(1)
Dmitry Yushkevich 15 000(0)