Financial Report

(As of neděle, VII 16 2006)

Boston

ArenaFleet Center
Capacity17 565
Ticket Price$45,00


Income

Current Funds$6 193 656
Home Games Remaining44
Avg. Attendance13 575
Avg. Revenue/Game$988 277
Projected Revenue$43 484 188

Expenses

Pro Payroll$73 063 033
Farm Payroll$1 330 250
Prospect Fees$32 300
Coach$450 000
Games Remaining89
Total Game Expenses$796 549
Projected Expenses$70 892 839
Projected Balance-$21 214 995

Salary Commitment

Year: 2005$74 393 283
Year: 2006$61 740 783
Year: 2007$27 800 000
Year: 2008$0 000

Pro Payroll

Tony Amonte 7 500 259(2)
Brendan Shanahan 6 500 025(2)
Teemu Selanne 6 000 000(3)
Scott Young 4 750 250(2)
Bryan McCabe 4 400 000(2)
Keith Primeau 4 250 000(1)
Michael Nylander 4 000 000(3)
Sean Burke 3 999 999(2)
Martin Lapointe 3 750 000(3)
Andrew Cassels 3 750 000(3)
Pavel Kubina 3 500 000(2)
Bryan Marchment 3 000 000(3)
Martin Straka 2 750 000(3)
Mike Rathje 2 700 000(1)
Mark Bell 2 400 000(3)
Marek Malik 2 000 000(1)
Shawn Horcoff 1 550 000(2)
Chris Nielsen 1 500 000(1)
Justin Williams 1 410 000(2)
Bill Lindsay 1 000 000(3)
Paul Mara 700 000(1)
Andy Sutton 577 500(1)
Evgeni Nabokov 575 000(1)
Kip Miller 500 000(3)


Farm Payroll

Sheldon Keefe 107 250(2)
Shaun VanAllen 100 000(3)
Claude Lapointe 100 000(3)
Harold Druken 85 000(1)
Jim McKenzie 75 000(3)
Ivan Ciernik 71 500(2)
Marc Bergevin 60 000(1)
Fedor Fedorov 55 000(1)
Eric Beaudoin 55 000(2)
Brian Swanson 52 500(2)
Blake Sloan 50 000(3)
Eric Boulton 50 000(1)
Arturs Irbe 50 000(3)
Wyatt Smith 50 000(3)
Mark Wotton 50 000(3)
Neil Little 50 000(3)
Josh Langfeld 50 000(1)
Pat Leahy 50 000(1)
Brad Leeb 47 500(3)
Andrej Podkonicky 47 500(3)
Zdenek Kutlak 44 000(2)
Ryan Barnes 30 000(3)




Montreal

ArenaBell Center
Capacity21 273
Ticket Price$29,00


Income

Current Funds$25 981 531
Home Games Remaining47
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$25 758 363
Farm Payroll$1 175 139
Prospect Fees$135 645
Coach$302 000
Games Remaining94
Total Game Expenses$291 182
Projected Expenses$27 371 147
Projected Balance-$1 389 616

Salary Commitment

Year: 2005$26 933 502
Year: 2006$12 250 139
Year: 2007$8 195 250
Year: 2008$0 000

Pro Payroll

Trevor Linden 4 000 000(1)
Jozef Stumpel 2 950 000(1)
Andrei Markov 2 700 000(3)
Chris Simon 2 500 000(1)
Valeri Bure 1 600 000(1)
Craig Rivet 1 500 000(3)
Branislav Mezei 1 250 000(2)
Robert Reichel 1 250 000(3)
Mika Noronen 1 200 000(2)
Arron Asham 900 000(1)
Patrick Traverse 810 000(1)
Jason Ward 800 000(3)
Andrei Nikolishin 750 000(3)
Jan Bulis 750 000(2)
Mike Komisarek 750 000(1)
Josef Melichar 548 363(1)
Sidney Crosby 500 000(1)
Kari Lehtonen 375 000(3)
Jozef Balej 325 000(3)
Eric Chouinard 300 000(2)


Farm Payroll

Garth Snow 256 000(2)
Mike Keane 88 889(2)
Alexei Smirnov 88 000(3)
Mikhail Yakubov 79 000(2)
Ron Hainsey 75 000(1)
Eric Fichaud 73 000(2)
Denis Hamel 61 000(3)
Sean Bergenheim 58 000(2)
Matt Higgins 57 750(3)
Jason Jaspers 55 000(3)
Joey Tetarenko 51 000(3)
Darren Rumble 50 000(1)
Karl Dykhuis 50 000(3)
Mike Green 45 000(3)
Martti Jarventie 37 500(3)
Tomas Plekanec 30 000(3)
Francis Belanger 20 000(3)




Toronto

ArenaAir Canada Center
Capacity18 800
Ticket Price$51,00


Income

Current Funds$14 491 993
Home Games Remaining44
Avg. Attendance15 921
Avg. Revenue/Game$1 224 113
Projected Revenue$53 860 972

Expenses

Pro Payroll$43 567 500
Farm Payroll$685 000
Prospect Fees$69 200
Coach$518 200
Games Remaining88
Total Game Expenses$477 020
Projected Expenses$41 977 779
Projected Balance$26 375 186

Salary Commitment

Year: 2005$44 252 500
Year: 2006$18 637 500
Year: 2007$15 222 500
Year: 2008$0 000

Pro Payroll

Curtis Joseph 8 150 000(1)
Bobby Holik 5 250 000(1)
Derek Morris 2 750 000(3)
Marc Savard 2 500 000(1)
Scott Stevens 2 500 000(3)
Simon Gagne 2 500 000(1)
Mike VanRyn 2 270 000(3)
Robyn Regehr 1 900 000(2)
Tyler Arnason 1 810 000(3)
Darcy Tucker 1 800 000(1)
Stephen Weiss 1 800 000(3)
Jason Allison 1 800 000(1)
Tie Domi 1 750 000(3)
John Grahame 1 650 000(1)
Fedor Tyutin 1 300 000(3)
Landon Wilson 830 000(3)
Alexei Ponikarovsky 800 000(2)
Karel Pilar 750 000(1)
Thomas Vanek 500 000(1)
Francis Bouillon 357 500(1)
Boyd Gordon 300 000(2)
Matthew Stajan 300 000(2)


Farm Payroll

Steve Shields 165 000(1)
Maxime Ouellet 115 000(2)
Luke Richardson 50 000(3)
Andy Wozniewski 50 000(1)
Staffan Kronwall 50 000(1)
Ben Ondrus 50 000(1)
P.J. Stock 42 500(1)
Sebastien Centomo 35 000(3)
Brad Boyes 32 500(3)
Carlo Colaiacovo 32 500(3)
Garth Murray 32 500(3)
Kyle Wellwood 30 000(3)




Atlanta

ArenaPhilips Arena
Capacity19 000
Ticket Price$60,00


Income

Current Funds$35 138 276
Home Games Remaining42
Avg. Attendance15 122
Avg. Revenue/Game$1 132 998
Projected Revenue$47 585 916

Expenses

Pro Payroll$30 075 000
Farm Payroll$591 500
Prospect Fees$157 750
Coach$500 000
Games Remaining84
Total Game Expenses$333 237
Projected Expenses$27 991 883
Projected Balance$54 732 309

Salary Commitment

Year: 2005$31 766 500
Year: 2006$21 815 500
Year: 2007$3 315 500
Year: 2008$0 000

Pro Payroll

Sergei Fedorov 5 000 000(2)
Roman Hamrlik 4 200 000(2)
Rick DiPietro 2 650 000(2)
J.P. Dumont 2 490 000(3)
Ales Hemsky 2 000 000(2)
Frantisek Kaberle 1 750 000(2)
Brad Tapper 1 250 000(1)
Nathan Dempsey 1 200 000(1)
Brian Campbell 1 150 000(1)
Ilya Kovalchuk 1 130 000(1)
Daniel Tjarnqvist 1 100 000(2)
Shean Donovan 1 100 000(1)
Patrik Stefan 1 025 000(1)
Denis Arkhipov 920 000(2)
Brian Pothier 880 000(2)
Scottie Upshall 650 000(3)
Pasi Nurminen 630 000(1)
Dan Boyle 575 000(1)
Wayne Primeau 575 000(1)
Rostislav Olesz 500 000(1)
Jason Chimera 400 000(1)


Farm Payroll

Jamie McLennan 167 500(1)
Ben Simon 95 000(1)
Kamil Piros 63 500(1)
Derek Mackenzie 62 500(3)
Mike Weaver 58 000(3)
Mark Hartigan 55 000(3)
Michael Garnett 50 000(1)
Jiri Bicek 40 000(1)




NY Rangers

ArenaMadison Square Garden
Capacity18 200
Ticket Price$32,00


Income

Current Funds$8 490 028
Home Games Remaining47
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$39 564 000
Farm Payroll$1 370 804
Prospect Fees$163 300
Coach$301 000
Games Remaining94
Total Game Expenses$440 416
Projected Expenses$41 399 104
Projected Balance-$32 909 076

Salary Commitment

Year: 2005$40 934 804
Year: 2006$31 245 000
Year: 2007$10 686 500
Year: 2008$0 000

Pro Payroll

Petr Nedved 7 100 000(2)
Igor Ulanov 4 100 000(2)
Stephane Quintal 4 000 000(2)
Bret Hedican 3 500 000(3)
Mike Ricci 3 000 000(3)
Radek Dvorak 2 270 000(3)
David Legwand 2 100 000(1)
Brendan Witt 2 100 000(2)
Michal Grosek 1 450 000(1)
Ty Conklin 1 260 000(1)
Jussi Markkanen 1 200 000(3)
Jamie Lundmark 1 150 000(2)
Matt Johnson 1 059 000(1)
Vaclav Varada 1 000 000(1)
Bates Battaglia 825 000(2)
Tomas Kloucek 800 000(2)
Oleg Kvasha 650 000(1)
Brian Holzinger 500 000(3)
Paul Ranger 500 000(1)
Josh Green 500 000(1)
Braydon Coburn 500 000(1)


Farm Payroll

Tim Taylor 180 000(2)
Sandy McCarthy 117 500(1)
Brent Burns 110 500(2)
Steve McKenna 95 000(1)
Ivan Huml 60 000(2)
Billy Tibbetts 58 304(1)
Mike Mottau 55 000(3)
Derek Gustafson 54 000(3)
Ben Eager 50 000(1)
Blair Betts 50 000(1)
Ryan Craig 50 000(1)
Ryan Hollweg 50 000(1)
Zdenek Blatny 50 000(1)
Corey Crawford 50 000(1)
Dominic Moore 50 000(1)
Timofei Shishkanov 50 000(1)
John Tripp 49 500(2)
Colin Forbes 44 000(2)
Richard Scott 39 500(2)
Bryce Lampman 37 500(3)
Anton Babchuk 37 500(3)
Milan Michalek 32 500(3)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity19 758
Ticket Price$55,00


Income

Current Funds$15 141 381
Home Games Remaining45
Avg. Attendance15 140
Avg. Revenue/Game$1 249 008
Projected Revenue$56 205 360

Expenses

Pro Payroll$63 627 681
Farm Payroll$1 847 450
Prospect Fees$75 850
Coach$550 000
Games Remaining90
Total Game Expenses$703 202
Projected Expenses$63 288 173
Projected Balance$8 058 568

Salary Commitment

Year: 2005$65 475 131
Year: 2006$50 328 681
Year: 2007$27 120 000
Year: 2008$0 000

Pro Payroll

Daniel Alfredsson 7 750 000(3)
John LeClair 5 658 000(2)
Vladimir Malakhov 5 000 682(2)
Brad Richards 4 750 000(3)
Ryan Smyth 4 400 000(1)
Chris Osgood 4 125 000(2)
Magnus Arvedson 3 999 999(2)
Scott Gomez 3 500 000(2)
Martin Biron 3 250 000(3)
Tomas Kaberle 3 200 000(1)
Dick Tarnstrom 3 200 000(3)
Sergei Gonchar 3 200 000(1)
Patrick Marleau 3 150 000(3)
Jason Smith 2 600 000(3)
Hal Gill 1 705 000(1)
Petr Cajanek 1 200 000(3)
Robert Lang 1 105 000(1)
Martin Havlat 800 000(1)
Peter Sejna 550 000(3)
Darcy Hordichuk 484 000(3)


Farm Payroll

Byron Dafoe 400 000(2)
Jason Doig 150 000(2)
Alexander Svitov 150 000(2)
Mark Rycroft 115 000(2)
Tyson Nash 110 000(2)
Steve McCarthy 102 500(1)
Aaron Ward 81 950(1)
Jimmie Olvestad 71 000(3)
Andre Roy 70 000(1)
Johan Holmqvist 60 000(3)
Gordie Dwyer 55 000(3)
Chris Dingman 55 000(1)
Andrew Alberts 50 000(1)
Justin Papineau 50 000(1)
Timo Helbling 50 000(1)
Colton Orr 50 000(1)
Evgeny Artyukhin 50 000(1)
Tim Thomas 50 000(1)
Martin Cibak 45 000(1)
Aris Brimanis 42 000(1)
Sylvain Blouin 40 000(1)




Florida

ArenaNational Car Rental Center
Capacity19 250
Ticket Price$50,00


Income

Current Funds$16 764 513
Home Games Remaining42
Avg. Attendance16 321
Avg. Revenue/Game$1 172 897
Projected Revenue$49 261 674

Expenses

Pro Payroll$54 877 221
Farm Payroll$1 231 500
Prospect Fees$76 800
Coach$336 000
Games Remaining82
Total Game Expenses$601 293
Projected Expenses$49 306 008
Projected Balance$16 720 179

Salary Commitment

Year: 2005$56 108 721
Year: 2006$36 261 499
Year: 2007$19 206 500
Year: 2008$0 000

Pro Payroll

Paul Kariya 8 750 000(3)
Sean Hill 5 222 222(1)
Roberto Luongo 4 500 000(1)
Brian Rafalski 4 000 000(2)
Vincent Damphousse 3 999 999(2)
Eric Brewer 3 800 000(2)
Tom Poti 3 600 000(2)
Viktor Kozlov 2 600 000(1)
Mike York 2 350 000(3)
Henrik Zetterberg 2 250 000(3)
Kyle McLaren 1 755 000(1)
Tim Connolly 1 750 000(3)
Martin Prusek 1 600 000(2)
Anson Carter 1 500 000(3)
Vladimir Orszagh 1 300 000(3)
David Tanabe 1 200 000(1)
Kris Draper 1 150 000(1)
Maxim Afinogenov 800 000(1)
Brendan Morrison 775 000(1)
Jarkko Ruutu 650 000(1)
Matt Greene 500 000(1)
Jarkko Immonen 500 000(1)
Esa Pirnes 325 000(3)


Farm Payroll

Jani Rita 121 000(3)
Ivan Majesky 120 000(3)
Ivan Novoseltsev 115 000(3)
Denis Shvidki 113 000(3)
Brad Ference 110 000(3)
Justin Mapletoft 90 000(3)
Steve Webb 70 000(3)
Wade Flaherty 55 000(2)
Ryan Jardine 55 000(3)
Rob Globke 50 000(1)
Bruno Gervais 50 000(1)
Greg Jacina 50 000(1)
Peter Worrell 45 000(1)
Lasse Kukkonen 42 500(3)
Grant McNeill 37 500(3)
Andy Chiodo 37 500(3)
Janne Laukkanen 37 500(3)
David Morisset 32 500(3)




NY Isles

ArenaNassau Veterans Memorial Colis
Capacity16 297
Ticket Price$32,00


Income

Current Funds$12 034 342
Home Games Remaining47
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$26 351 875
Farm Payroll$1 070 000
Prospect Fees$84 700
Coach$350 000
Games Remaining94
Total Game Expenses$296 347
Projected Expenses$27 856 575
Projected Balance-$15 822 233

Salary Commitment

Year: 2005$27 421 875
Year: 2006$15 286 000
Year: 2007$11 617 000
Year: 2008$0 000

Pro Payroll

Martin Rucinsky 3 750 000(3)
Miroslav Satan 3 250 000(1)
Teppo Numminen 2 750 000(3)
Jiri Slegr 2 750 000(3)
Brian Savage 2 200 000(1)
Toni Lydman 1 700 000(1)
Jiri Fischer 1 300 000(2)
Marcel Hossa 1 200 000(3)
Martin Skoula 975 000(1)
Chris Clark 900 000(1)
Mikael Tellqvist 800 000(1)
Tommi Santala 750 000(2)
Jonas Andersson 600 000(3)
Tomas Zizka 600 000(2)
Jason Krog 501 875(1)
Byron Ritchie 500 000(2)
Ryan Getzlaf 500 000(1)
Christopher Higgins 500 000(1)
Wade Dubielewicz 500 000(1)
Jordin Tootoo 325 000(3)


Farm Payroll

Chris Tamer 190 000(2)
Mark Mowers 105 000(2)
Igor Radulov 77 000(3)
Aaron Miller 75 000(3)
Corey Schwab 55 000(1)
Martin Samuelsson 55 000(2)
Tomi Pettinen 50 000(1)
John Erskine 50 000(1)
Jeff Hamilton 50 000(1)
Scott Lachance 50 000(3)
Rob Collins 50 000(1)
Darryl Bootland 47 000(2)
Daniel Corso 42 000(2)
Chris Armstrong 40 000(3)
Eric Godard 40 000(2)
Jeff Ulmer 40 000(2)
Per Svartvadet 39 000(1)
Frederic Cassivi 15 000(1)




New Jersey

ArenaContinental Airlines Arena
Capacity19 040
Ticket Price$50,00


Income

Current Funds$41 717 880
Home Games Remaining35
Avg. Attendance14 896
Avg. Revenue/Game$1 109 023
Projected Revenue$38 815 805

Expenses

Pro Payroll$48 158 333
Farm Payroll$2 059 200
Prospect Fees$243 333
Coach$350 000
Games Remaining70
Total Game Expenses$540 541
Projected Expenses$37 837 879
Projected Balance$42 695 806

Salary Commitment

Year: 2005$50 217 533
Year: 2006$23 837 200
Year: 2007$21 105 000
Year: 2008$0 000

Pro Payroll

Martin Brodeur 8 500 000(3)
Sandis Ozolinsh 4 500 000(1)
Patrik Elias 4 220 000(1)
Brett Hull 3 750 000(3)
Jason Arnott 3 600 000(1)
Petr Sykora 3 300 000(1)
Mike Johnson 2 200 000(3)
Mark Messier 1 755 000(1)
Kelly Buchberger 1 750 000(3)
Alyn McCauley 1 620 000(3)
Curtis Brown 1 433 333(1)
Sami Salo 1 350 000(3)
David Hale 1 350 000(2)
Colin White 1 325 000(3)
Brian Gionta 1 140 000(1)
Mathieu Biron 1 100 000(1)
Raffi Torres 1 075 000(1)
Andy McDonald 975 000(1)
Paul Martin 950 000(2)
Mathieu Garon 825 000(1)
Ryan Suter 500 000(1)
Chris Campoli 500 000(1)
Mike Leclerc 440 000(1)


Farm Payroll

Roman Turek 275 000(3)
Murray Baron 230 000(1)
Craig Johnson 225 000(3)
Adam Oates 184 000(2)
Turner Stevenson 145 000(1)
Jeff Finley 120 000(1)
Todd Reirden 89 200(2)
Jim McKenzie 75 000(1)
Stan Neckar 74 000(2)
Jody Hull 70 000(1)
Michael Rupp 65 000(1)
Scott Clemmensen 65 000(1)
Brandon Reid 55 000(2)
Jeff Cowan 55 000(3)
Rob Skrlac 55 000(1)
Scott Barney 55 000(3)
Steve Martins 52 000(1)
Zach Parise 50 000(1)
Dan Paille 50 000(1)
Craig Berube 40 000(1)
Martin Brochu 30 000(2)




Washington

ArenaMCI Center
Capacity19 740
Ticket Price$33,00


Income

Current Funds$27 268 704
Home Games Remaining44
Avg. Attendance16 874
Avg. Revenue/Game$835 279
Projected Revenue$36 752 276

Expenses

Pro Payroll$21 380 000
Farm Payroll$1 007 600
Prospect Fees$108 750
Coach$458 000
Games Remaining88
Total Game Expenses$244 195
Projected Expenses$21 489 179
Projected Balance$42 531 801

Salary Commitment

Year: 2005$22 387 600
Year: 2006$13 452 600
Year: 2007$6 572 000
Year: 2008$0 000

Pro Payroll

Dan Cloutier 3 500 000(2)
Brian Boucher 1 600 000(1)
Marcus Nilson 1 600 000(1)
Kevyn Adams 1 400 000(3)
Vaclav Nedorost 1 200 000(3)
Branko Radivojevic 1 200 000(3)
Josef Boumedienne 1 100 000(3)
Artem Chubarov 990 000(2)
Trent Klatt 900 000(1)
Christian Ehrhoff 850 000(2)
Alex Henry 800 000(3)
Darcy Verot 650 000(2)
Aaron Johnson 650 000(2)
Eric Meloche 600 000(1)
Mark Stuart 500 000(1)
Shawn Bates 500 000(1)
Vernon Fiddler 500 000(1)
Dennis Wideman 500 000(1)
Jamie Heward 500 000(1)
Roman Tvrdon 440 000(3)
Eric Boguniecki 375 000(1)
Ronald Petrovicky 350 000(1)
Radek Martinek 350 000(1)
Alexander Semin 325 000(3)


Farm Payroll

Brian Sutherby 84 000(2)
Sebastien Charpentier 80 000(1)
Trent Whitfield 77 000(3)
Jean-Francois Fortin 75 000(1)
Stephen Peat 70 000(1)
Rastislav Stana 70 000(1)
Jason King 65 000(1)
Dwayne Zinger 56 600(2)
Ryan Kesler 55 000(2)
Randy Jones 50 000(1)
Nick Tarnasky 50 000(1)
Graham Mink 50 000(1)
Petr Sykora 50 000(1)
Chris Corrinet 50 000(1)
Boyd Kane 50 000(1)
Todd Rohloff 45 000(2)
Owen Fussey 30 000(3)




Philly

ArenaFirst Union Center
Capacity19 511
Ticket Price$50,00


Income

Current Funds$10 993 658
Home Games Remaining47
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$57 823 332
Farm Payroll$1 402 400
Prospect Fees$93 750
Coach$450 000
Games Remaining94
Total Game Expenses$635 846
Projected Expenses$59 769 482
Projected Balance-$48 775 824

Salary Commitment

Year: 2005$59 225 732
Year: 2006$50 448 832
Year: 2007$43 117 333
Year: 2008$10 033 333

Pro Payroll

Jaromir Jagr 10 033 333(4)
Jeremy Roenick 8 500 000(3)
Roman Cechmanek 6 000 000(3)
Peter Bondra 5 500 000(3)
Eric Weinrich 5 500 000(3)
Pierre Turgeon 3 999 999(2)
Richard Zednik 3 000 000(3)
Chris Therien 2 420 000(1)
Scott Hannan 2 100 000(3)
Jason Blake 2 000 000(2)
Jason Wiemer 1 600 000(1)
Drake Berehowsky 1 450 000(1)
Ethan Moreau 1 400 000(3)
Cale Hulse 1 100 000(1)
Kim Johnsson 800 000(1)
Todd Fedoruk 550 000(2)
Matt Pettinger 525 000(3)
Marty Murray 510 000(2)
Antero Niittymaki 500 000(1)
Kirby Law 335 000(3)


Farm Payroll

Rob Dimaio 167 900(1)
Jan Hlavac 125 000(2)
Jiri Hudler 99 000(3)
Jim Fahey 85 000(1)
Matt Keith 69 000(2)
Sean Brown 62 500(1)
Chris McAllister 57 500(1)
Brandon Bochenski 50 000(1)
Ryan Ready 50 000(1)
Lawrence Nycholat 50 000(1)
Radovan Somik 50 000(1)
Duncan Keith 50 000(1)
Kevin Colley 50 000(1)
Nolan Yonkman 50 000(3)
John Pohl 50 000(1)
Yan Stastny 50 000(1)
Lance Ward 47 500(1)
Paul Healey 45 000(3)
Adam Munro 44 000(1)
Guillaume Lefebvre 42 500(1)
Maxim Kondratiev 40 000(2)
Craig MacDonald 37 500(2)
Vaclav Pletka 30 000(3)




Minnesota

ArenaXcel Energy Center
Capacity18 267
Ticket Price$35,00


Income

Current Funds$31 654 367
Home Games Remaining41
Avg. Attendance18 267
Avg. Revenue/Game$959 018
Projected Revenue$39 319 738

Expenses

Pro Payroll$47 875 004
Farm Payroll$922 500
Prospect Fees$117 468
Coach$434 000
Games Remaining80
Total Game Expenses$524 989
Projected Expenses$41 999 125
Projected Balance$28 974 980

Salary Commitment

Year: 2005$48 797 504
Year: 2006$17 806 500
Year: 2007$10 295 000
Year: 2008$0 000

Pro Payroll

Alexei Zhamnov 8 000 002(1)
Eric Desjardins 6 000 002(1)
Ron Francis 5 500 000(1)
Dwayne Roloson 5 000 000(3)
Mike Ribeiro 2 620 000(3)
Mark Parrish 2 500 000(1)
Bryan Smolinski 2 300 000(1)
Danny Markov 1 950 000(1)
Filip Kuba 1 800 000(2)
Rem Murray 1 500 000(1)
Marc-Andre Fleury 1 500 000(2)
Grant Marshall 1 500 000(3)
Willie Mitchell 1 500 000(2)
Alexandre Daigle 1 300 000(1)
Andrew Brunette 1 150 000(1)
Andreas Lilja 1 000 000(3)
Garnet Exelby 850 000(2)
Nils Ekman 705 000(2)
Jason Williams 700 000(2)
Wojtek Wolski 500 000(1)


Farm Payroll

Darby Hendrickson 100 000(1)
Nick Tselios 85 500(2)
Maxim Kuznetsov 66 000(2)
Ryan Bayda 60 000(2)
Tomas Malec 57 500(2)
Allan Rourke 57 500(2)
Brad Norton 55 000(1)
Jesse Boulerice 55 000(3)
Brad Defauw 50 000(2)
Niklas Nordgren 50 000(1)
Josh Holden 50 000(3)
David LeNeveu 50 000(1)
Jeff Heerema 40 000(2)
Tyler Moss 40 000(2)
Stephane Veilleux 40 000(3)
Patrick Boileau 36 000(1)
Patrick Sharp 30 000(3)




Ottawa

ArenaCorel Centre
Capacity18 500
Ticket Price$55,00


Income

Current Funds$68 884 185
Home Games Remaining38
Avg. Attendance15 843
Avg. Revenue/Game$1 231 606
Projected Revenue$46 801 028

Expenses

Pro Payroll$64 800 000
Farm Payroll$991 263
Prospect Fees$110 400
Coach$434 000
Games Remaining76
Total Game Expenses$705 699
Projected Expenses$53 633 089
Projected Balance$62 052 124

Salary Commitment

Year: 2005$65 791 263
Year: 2006$40 259 500
Year: 2007$6 229 500
Year: 2008$0 000

Pro Payroll

Peter Forsberg 11 000 000(2)
Mark Recchi 7 200 000(1)
Martin St-Louis 6 500 000(2)
Doug Weight 6 435 000(2)
Marian Hossa 4 800 000(2)
Wade Redden 3 500 000(3)
Radek Bonk 3 000 000(2)
Michael Peca 3 000 000(1)
Vaclav Prospal 2 800 000(1)
Vyacheslav Kozlov 2 350 000(1)
Eric Daze 2 000 000(1)
Todd White 1 700 000(2)
Brooks Orpik 1 400 000(3)
Darius Kasparaitis 1 150 000(1)
Zdeno Chara 1 100 000(1)
Jean-Sebastien Aubin 1 100 000(1)
Vitaly Vishnevski 975 000(1)
Shane Hnidy 940 000(1)
Ilya Bryzgalov 920 000(3)
Anton Volchenkov 800 000(1)
Pavel Datsyuk 700 000(1)
Jamie Rivers 530 000(2)
Andrej Meszaros 500 000(1)
Chris Neil 400 000(1)


Farm Payroll

Lubomir Sekeras 200 000(3)
P.J. Axelsson 110 000(1)
Dmitry Afanasenkov 110 000(1)
Aki Berg 92 263(1)
Petr Schastlivy 74 500(3)
Craig Darby 65 000(1)
Jamie Wright 51 000(1)
Christoph Schubert 50 000(1)
Joel Kwiatkowski 38 500(1)
Ray Emery 37 500(3)
David Oliver 37 500(3)
Tim Gleason 35 000(2)
Antoine Vermette 30 000(2)
Denis Grebeshkov 30 000(3)
Brooks Laich 30 000(3)




Pittsburgh

ArenaMellon Arena
Capacity16 958
Ticket Price$39,00


Income

Current Funds$14 660 369
Home Games Remaining47
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$50 959 999
Farm Payroll$2 355 010
Prospect Fees$87 325
Coach$434 000
Games Remaining94
Total Game Expenses$572 727
Projected Expenses$53 836 334
Projected Balance-$39 175 965

Salary Commitment

Year: 2005$53 315 009
Year: 2006$42 246 749
Year: 2007$23 919 000
Year: 2008$0 000

Pro Payroll

Ken Klee 6 000 000(2)
Brian Rolston 6 000 000(3)
Tomas Vokoun 4 200 000(3)
Gary Roberts 4 000 000(3)
Curtis Leschyshyn 3 999 999(2)
Luc Robitaille 3 750 000(3)
Alexei Zhitnik 3 600 000(2)
Jaroslav Spacek 2 200 000(1)
Trent Hunter 1 700 000(2)
Tom Fitzgerald 1 600 000(1)
Ryan Malone 1 600 000(2)
Taylor Pyatt 1 500 000(3)
Bryce Salvador 1 485 000(3)
Niclas Wallin 1 300 000(3)
Jeff Hackett 1 250 000(3)
Daniel Sedin 1 200 000(1)
Henrik Sedin 1 200 000(1)
Rico Fata 1 200 000(1)
Georges Laraque 1 000 000(2)
Radoslav Suchy 1 000 000(1)
Denis Gauthier 675 000(1)
Colby Armstrong 500 000(1)


Farm Payroll

Cliff Ronning 268 000(1)
Rob Zamuner 200 000(1)
Ruslan Fedotenko 190 000(3)
Jason York 165 000(1)
Konstantin Koltsov 120 000(2)
Todd Simpson 117 260(1)
Travis Roche 99 000(1)
Nolan Baumgartner 94 000(2)
Jon Klemm 90 000(1)
Darren Langdon 89 000(1)
Krzysztof Oliwa 80 000(1)
J-F Damphousse 75 000(2)
Dan LaCouture 75 000(1)
Jakub Cutta 72 500(1)
Dennis Seidenberg 70 000(2)
Matt Murley 68 750(2)
Craig Anderson 65 000(3)
Maxime Talbot 50 000(1)
Reed Low 50 000(3)
Milan Hnilicka 50 000(3)
Richie Regehr 50 000(1)
Shane Endicott 50 000(1)
Matt Hussey 50 000(1)
Dan Focht 49 000(3)
Toby Petersen 37 500(1)
Nathan Smith 30 000(3)




Buffalo

ArenaHSBC Center
Capacity18 595
Ticket Price$35,00


Income

Current Funds$18 716 446
Home Games Remaining47
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$29 285 000
Farm Payroll$1 474 179
Prospect Fees$121 200
Coach$500 000
Games Remaining94
Total Game Expenses$333 834
Projected Expenses$31 380 379
Projected Balance-$12 663 933

Salary Commitment

Year: 2005$30 759 179
Year: 2006$19 092 679
Year: 2007$14 405 000
Year: 2008$9 000 000

Pro Payroll

Alexei Yashin 9 000 000(5)
Stu Barnes 5 500 000(1)
Ryan Miller 1 800 000(3)
Jeff Jillson 1 500 000(3)
Alexander Korolyuk 1 450 000(2)
Richard Park 1 120 000(3)
Brad Brown 1 000 000(2)
Brad Isbister 900 000(1)
Shawn Heins 900 000(1)
Ales Kotalik 870 000(2)
Deron Quint 850 000(1)
Rory Fitzpatrick 660 000(1)
Jason Labarbera 575 000(3)
Mikael Samuelsson 525 000(1)
Pierre Dagenais 500 000(1)
Paul Gaustad 500 000(1)
Jiri Novotny 500 000(1)
Steve Reinprecht 475 000(1)
Zbynek Michalek 360 000(2)
Jason Pominville 300 000(3)


Farm Payroll

Trevor Kidd 270 000(2)
Travis Green 245 679(2)
Bill Muckalt 130 000(2)
Tomas Kurka 80 000(3)
John Jakopin 70 000(2)
Milan Bartovic 70 000(2)
Chris Taylor 60 000(1)
Mike Danton 60 000(2)
Tyler Bouck 57 500(1)
Pavel Brendl 57 000(2)
Michal Sivek 55 000(2)
Christoph Brandner 50 000(1)
Doug Janik 50 000(1)
Jason Botterill 50 000(2)
Andrew Peters 50 000(1)
Tomas Fleischmann 50 000(1)
Steve Gainey 39 000(1)
Matt Ellison 30 000(3)




Chicago

ArenaUnited Center
Capacity20 500
Ticket Price$35,00


Income

Current Funds$21 667 386
Home Games Remaining47
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$23 093 750
Farm Payroll$1 463 278
Prospect Fees$127 650
Coach$416 000
Games Remaining94
Total Game Expenses$267 028
Projected Expenses$25 100 678
Projected Balance-$3 433 292

Salary Commitment

Year: 2005$24 557 028
Year: 2006$16 869 278
Year: 2007$9 420 500
Year: 2008$0 000

Pro Payroll

Tommy Salo 3 750 000(3)
Fredrik Modin 3 000 000(2)
Mikael Renberg 1 750 000(3)
Mike Grier 1 348 750(1)
Todd Harvey 1 300 000(1)
Alexei Semenov 1 250 000(3)
Anders Eriksson 1 250 000(1)
Mike Commodore 1 100 000(2)
Ian Moran 1 050 000(2)
Greg Johnson 1 000 000(3)
Randy Robitaille 950 000(2)
Daniel Cleary 825 000(1)
Pascal Rheaume 770 000(2)
Jason Strudwick 750 000(1)
Chris Mason 750 000(3)
Brett Mclean 650 000(3)
Jim Vandermeer 500 000(1)
Rene Bourque 500 000(1)
Adam Hall 300 000(1)
Craig Adams 300 000(1)


Farm Payroll

James Patrick 177 778(2)
Henrik Tallinder 120 000(2)
Chad Kilger 113 000(3)
Fred Brathwaite 105 000(1)
Tommy Albelin 99 000(1)
Jamie Pushor 81 000(2)
Niklas Hagman 80 000(1)
Christian Laflamme 75 000(3)
Aaron Downey 71 000(2)
Fernando Pisani 65 000(1)
Ryan VandenBussche 65 000(2)
Zac Bierk 65 000(1)
Mark Smith 64 000(2)
Jason Morgan 50 000(1)
Shawn Thornton 50 000(1)
Mark Cullen 50 000(1)
Mikael Holmqvist 50 000(1)
Peter Smrek 42 500(3)
Casey Hankinson 40 000(3)




Dallas

ArenaAmerican Airlines Arena
Capacity16 928
Ticket Price$30,00


Income

Current Funds$26 729 887
Home Games Remaining33
Avg. Attendance15 639
Avg. Revenue/Game$1 232 121
Projected Revenue$40 659 993

Expenses

Pro Payroll$78 260 002
Farm Payroll$841 500
Prospect Fees$104 750
Coach$488 000
Games Remaining69
Total Game Expenses$847 811
Projected Expenses$58 498 972
Projected Balance$8 890 908

Salary Commitment

Year: 2005$79 101 502
Year: 2006$48 782 503
Year: 2007$29 127 500
Year: 2008$0 000

Pro Payroll

Patrice Brisebois 8 500 000(3)
Mike Modano 8 000 003(2)
Craig Conroy 7 250 000(3)
Sergei Zubov 6 555 000(2)
Ed Belfour 6 000 000(1)
Joe Nieuwendyk 5 100 000(2)
Dallas Drake 4 500 000(1)
Derian Hatcher 4 100 000(1)
Dave Andreychuk 3 999 999(1)
Keith Carney 3 750 000(3)
Glen Wesley 3 580 000(1)
Brenden Morrow 3 500 000(3)
Jamie Langenbrunner 2 750 000(3)
Jere Lehtinen 2 450 000(1)
Richard Matvichuk 2 375 000(1)
Brad Lukowich 1 600 000(3)
Sean Avery 1 000 000(3)
Marco Sturm 1 000 000(1)
Jeff Halpern 950 000(1)
Nolan Pratt 700 000(3)
Marty Turco 600 000(1)


Farm Payroll

Darryl Sydor 320 000(1)
Donald Audette 300 000(1)
Martin Gerber 50 000(1)
Niko Kapanen 50 000(1)
Jon Sim 44 000(1)
Mike Matteucci 40 000(3)
Jason Bacashihua 37 500(3)




Nashville

ArenaGaylord Entertainment Arena
Capacity17 653
Ticket Price$45,00


Income

Current Funds$21 701 685
Home Games Remaining45
Avg. Attendance13 720
Avg. Revenue/Game$926 100
Projected Revenue$41 674 500

Expenses

Pro Payroll$56 705 000
Farm Payroll$1 051 000
Prospect Fees$74 750
Coach$387 000
Games Remaining89
Total Game Expenses$619 338
Projected Expenses$55 121 061
Projected Balance$8 255 124

Salary Commitment

Year: 2005$57 756 000
Year: 2006$31 558 500
Year: 2007$4 745 000
Year: 2008$0 000

Pro Payroll

Al MacInnis 11 555 000(1)
Mats Sundin 7 500 000(2)
Nikolai Khabibulin 6 100 000(2)
Ray Whitney 3 200 000(1)
Kimmo Timonen 3 000 000(1)
Marek Zidlicky 2 800 000(2)
Jeff Friesen 2 750 000(2)
Sean O'Donnell 2 750 000(3)
Mariusz Czerkawski 2 400 000(1)
Darren McCarty 2 200 000(2)
Scott Walker 1 800 000(1)
Milan Kraft 1 600 000(2)
Mike Comrie 1 500 000(1)
Nikolai Zherdev 1 500 000(2)
Ron Tugnutt 1 500 000(3)
Sergei Brylin 1 200 000(2)
Brad May 1 100 000(1)
Scott Hartnell 1 075 000(1)
Mark Eaton 800 000(2)
Dan Hamhuis 375 000(3)


Farm Payroll

Yanic Perreault 280 000(1)
Rhett Warrener 180 000(2)
Michael Leighton 90 000(2)
Krystofer Kolanos 90 000(3)
Ossi Vaananen 90 000(1)
Scott Ferguson 60 000(1)
Nathan Perrott 55 000(2)
Cam Janssen 50 000(1)
Greg Classen 47 500(1)
Rich Brennan 40 000(1)
Jeremy Stevenson 38 500(2)
Libor Pivko 30 000(3)




Columbus

ArenaNationwide Arena
Capacity18 100
Ticket Price$37,00


Income

Current Funds$43 541 687
Home Games Remaining47
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$24 517 500
Farm Payroll$313 200
Prospect Fees$120 000
Coach$447 200
Games Remaining94
Total Game Expenses$270 190
Projected Expenses$25 397 900
Projected Balance$18 143 787

Salary Commitment

Year: 2005$24 830 700
Year: 2006$10 564 700
Year: 2007$5 825 000
Year: 2008$0 000

Pro Payroll

Mike Sillinger 4 200 000(1)
Geoff Sanderson 3 250 000(3)
Andy Delmore 3 100 000(1)
Martin Erat 2 200 000(3)
Andrei Zyuzin 1 500 000(2)
Tyler Wright 1 400 000(1)
Cory Sarich 1 300 000(2)
Jean-Luc Grand-Pierre 950 000(1)
Andy Hilbert 910 000(2)
Mattias Timander 900 000(2)
Marc Denis 650 000(1)
Tim Jackman 630 000(1)
Derrick Walser 600 000(1)
Jim Dowd 525 000(1)
Alexander Ovechkin 500 000(1)
Serge Aubin 450 000(1)
Sean Pronger 400 000(1)
Pascal Leclaire 375 000(3)
David Ling 350 000(1)
Jody Shelley 327 500(1)


Farm Payroll

Jean-Francois Labbe 93 500(1)
Michal Rozsival 90 000(1)
Aaron Gavey 45 000(2)
Andrej Nedorost 43 500(2)
Matt Davidson 41 200(2)




Phoenix

ArenaGlendale Arena
Capacity17 799
Ticket Price$29,00


Income

Current Funds$28 925 090
Home Games Remaining47
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$10 610 000
Farm Payroll$852 500
Prospect Fees$201 100
Coach$379 000
Games Remaining94
Total Game Expenses$128 113
Projected Expenses$12 042 600
Projected Balance$16 882 490

Salary Commitment

Year: 2005$11 462 500
Year: 2006$4 230 000
Year: 2007$1 875 000
Year: 2008$0 000

Pro Payroll

Oleg Saprykin 925 000(2)
Marty Reasoner 800 000(3)
Sebastien Caron 700 000(1)
Kris Vernarsky 610 000(2)
Andy Roach 550 000(2)
Milan Jurcina 500 000(1)
Steven Goertzen 500 000(1)
Dion Phaneuf 500 000(1)
Corey Perry 500 000(1)
Jeff Carter 500 000(1)
Shayne Corson 500 000(1)
Jay Harrison 500 000(1)
Darren Reid 500 000(1)
Bill Thomas 500 000(1)
Jeff Taffe 475 000(3)
Bryan Helmer 450 000(1)
Ramzi Abid 450 000(1)
David Cullen 400 000(1)
Anders Myrvold 400 000(3)
Dieter Kochan 350 000(1)


Farm Payroll

Robert Esche 270 000(2)
Kyle Calder 200 000(1)
Jay Bouwmeester 107 500(1)
Mike Fisher 100 000(3)
Trevor Letowski 100 000(3)
Juraj Kolnik 75 000(1)




Carolina

ArenaRBC Center
Capacity19 000
Ticket Price$30,00


Income

Current Funds$10 889 869
Home Games Remaining47
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$16 712 500
Farm Payroll$2 962 000
Prospect Fees$95 750
Coach$496 000
Games Remaining94
Total Game Expenses$215 598
Projected Expenses$20 266 250
Projected Balance-$9 376 381

Salary Commitment

Year: 2005$19 674 500
Year: 2006$7 444 500
Year: 2007$2 202 500
Year: 2008$0 000

Pro Payroll

Rod Brind'Amour 4 250 000(1)
Chuck Kobasew 1 200 000(1)
Fredrik Sjostrom 1 200 000(2)
Nick Schultz 1 000 000(2)
Trevor Daley 850 000(2)
Shaone Morrisonn 800 000(2)
Dan Fritsche 600 000(1)
Kyle Wanvig 600 000(2)
Ryan Whitney 500 000(1)
Jason Ryznar 500 000(1)
Andrew Ladd 500 000(1)
Erik Christensen 500 000(1)
Derek Boogaard 500 000(1)
Jeff Woywitka 500 000(1)
Alexander Perezhogin 500 000(1)
Mikko Koivu 500 000(1)
Matt Foy 500 000(1)
Cam Ward 500 000(1)
Doug O'Brien 500 000(1)
Hannu Toivonen 412 500(3)
Pavel Vorobiev 300 000(2)


Farm Payroll

David Vyborny 320 000(3)
Sami Kapanen 310 000(3)
Andrew Raycroft 300 000(3)
Dainius Zubrus 285 000(3)
Bryan Berard 240 000(3)
Lubomir Visnovsky 227 000(2)
Jeff O'Neill 175 000(1)
Chris Phillips 170 000(3)
Pascal Dupuis 165 000(3)
Eric Staal 150 000(2)
Josef Vasicek 120 000(1)
Rick Nash 107 500(1)
Jordan Leopold 90 000(1)
Mattias Weinhandl 85 000(1)
Rickard Wallin 55 000(2)
Erik Cole 52 500(1)
Alexander Steen 50 000(1)
Tuomo Ruutu 30 000(2)
Joni Pitkanen 30 000(2)




St. Louis

ArenaSavvis Center
Capacity19 260
Ticket Price$50,00


Income

Current Funds$12 133 506
Home Games Remaining45
Avg. Attendance18 522
Avg. Revenue/Game$1 244 662
Projected Revenue$56 009 790

Expenses

Pro Payroll$56 750 000
Farm Payroll$1 387 500
Prospect Fees$61 750
Coach$463 000
Games Remaining89
Total Game Expenses$624 066
Projected Expenses$55 541 918
Projected Balance$12 601 378

Salary Commitment

Year: 2005$58 137 500
Year: 2006$35 065 000
Year: 2007$5 775 000
Year: 2008$0 000

Pro Payroll

Chris Pronger 9 500 000(1)
Owen Nolan 5 900 000(2)
Pavol Demitra 5 400 000(2)
Mario Lemieux 5 000 000(2)
Glen Murray 4 500 000(2)
Shane Doan 3 800 000(2)
Miikka Kiprusoff 3 500 000(2)
Dan McGillis 2 800 000(1)
Daniel Briere 2 700 000(1)
Daymond Langkow 1 950 000(1)
Donald Brashear 1 500 000(1)
Marc-Andre Bergeron 1 450 000(3)
Scott Thornton 1 425 000(1)
Jamal Mayers 1 400 000(1)
Eric Belanger 1 300 000(3)
Christian Backman 1 300 000(3)
Brent Johnson 1 000 000(2)
Brad Stuart 975 000(1)
Matt Walker 750 000(3)
Martin Grenier 600 000(3)


Farm Payroll

Andreas Johansson 150 000(3)
Ben Clymer 110 000(3)
Pierre-Marc Bouchard 107 500(1)
Mike Wilson 88 000(2)
Adam Mair 65 000(3)
Shane Willis 60 000(1)
Reinhard Divis 55 000(1)
Bubba Berenzweig 52 000(2)
Kevin Dallman 50 000(1)
R.J. Umberger 50 000(1)
Barry Tallackson 50 000(1)
Jame Pollock 50 000(3)
Simon Gamache 50 000(1)
Mike Glumac 50 000(1)
Bruno St. Jacques 50 000(2)
Curtis Sanford 50 000(1)
Jay McClement 50 000(1)
Brent Seabrook 50 000(1)
Patrick Eaves 50 000(1)
Jon DiSalvatore 50 000(1)
Keith Ballard 50 000(1)
Petteri Nokelainen 50 000(1)




Detroit

ArenaJoe Louis Arena
Capacity20 066
Ticket Price$55,00


Income

Current Funds$41 318 995
Home Games Remaining43
Avg. Attendance17 487
Avg. Revenue/Game$1 390 024
Projected Revenue$59 771 032

Expenses

Pro Payroll$74 741 000
Farm Payroll$2 293 789
Prospect Fees$214 250
Coach$650 000
Games Remaining87
Total Game Expenses$828 713
Projected Expenses$72 098 047
Projected Balance$28 991 980

Salary Commitment

Year: 2005$77 034 789
Year: 2006$44 946 389
Year: 2007$30 775 000
Year: 2008$0 000

Pro Payroll

Nicklas Lidstrom 9 750 000(3)
Keith Tkachuk 9 300 000(1)
Philippe Boucher 8 250 000(3)
Adrian Aucoin 7 250 000(3)
Zigmund Palffy 6 900 000(2)
Joe Thornton 5 700 000(1)
Chris Chelios 5 186 000(2)
Jose Theodore 4 550 000(1)
Cory Stillman 3 750 000(3)
Steve Sullivan 2 900 000(1)
Jarome Iginla 1 700 000(1)
Dmitri Kalinin 1 700 000(2)
Kirk Maltby 1 600 000(1)
Steve Konowalchuk 1 525 000(1)
Matt Cooke 1 430 000(3)
Patrice Bergeron 1 200 000(1)
Manny Legace 550 000(1)
Brett Lebda 500 000(1)
Mike Richards 500 000(1)
Michel Ouellet 500 000(1)


Farm Payroll

Joe Juneau 355 900(1)
Nikita Alexeev 300 000(1)
Jassen Cullimore 250 000(1)
Mike Eastwood 250 000(3)
Lyle Odelein 250 000(1)
Steve Eminger 107 500(1)
Kirill Safronov 105 000(2)
Steve Kariya 88 889(2)
Niklas Kronwall 70 000(2)
Patrick DesRochers 69 000(2)
Chris Hajt 52 500(2)
Johan Franzen 50 000(1)
Steve Bernier 50 000(1)
Jonathan Ferland 50 000(1)
Jeremy Colliton 50 000(1)
Shea Weber 50 000(1)
Dany Sabourin 50 000(1)
Kurtis Foster 35 000(3)
Gregory Campbell 30 000(3)
Greg Mauldin 30 000(3)




Anaheim

ArenaArrowhead Pond
Capacity17 174
Ticket Price$30,00


Income

Current Funds$17 605 703
Home Games Remaining47
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$32 600 000
Farm Payroll$665 700
Prospect Fees$132 150
Coach$384 000
Games Remaining94
Total Game Expenses$359 381
Projected Expenses$33 781 850
Projected Balance-$16 176 147

Salary Commitment

Year: 2005$33 265 700
Year: 2006$24 889 500
Year: 2007$9 437 500
Year: 2008$0 000

Pro Payroll

Alexander Mogilny 5 000 000(3)
Martin Gelinas 4 750 000(2)
Jean-Sebastien Giguere4 250 000(2)
Jaroslav Modry 3 500 000(3)
Steve Staios 2 200 000(2)
Jochen Hecht 1 650 000(1)
Nathan Horton 1 550 000(2)
Johan Hedberg 1 150 000(2)
Stanislav Chistov 1 100 000(1)
Matt Cullen 1 000 000(2)
Eric Cairns 900 000(3)
Samuel Pahlsson 750 000(1)
Steve Ott 700 000(1)
Karlis Skrastins 675 000(1)
Marc Chouinard 525 000(1)
Pavel Trnka 500 000(1)
Brad Richardson 500 000(1)
Francois Beauchemin 500 000(1)
Chris Kunitz 500 000(1)
Zenon Konopka 500 000(1)
Joffrey Lupul 400 000(2)


Farm Payroll

Bryan Muir 54 000(2)
Mark Popovic 50 000(1)
Robert Scuderi 50 000(2)
Jonathan Hedstrom 50 000(1)
Joe Dipenta 50 000(1)
Travis Moen 50 000(1)
Dustin Penner 50 000(1)
Steve Regier 50 000(1)
Ryan Johnson 48 400(1)
Tony Martensson 48 000(2)
Ville Nieminen 47 500(1)
Pascal Trepanier 44 000(1)
Michal Barinka 37 500(3)
Ray Schultz 36 300(1)




LA Kings

ArenaStaples Center
Capacity19 000
Ticket Price$36,00


Income

Current Funds$22 491 300
Home Games Remaining47
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$24 425 000
Farm Payroll$1 327 000
Prospect Fees$187 700
Coach$419 000
Games Remaining94
Total Game Expenses$280 412
Projected Expenses$26 358 700
Projected Balance-$3 867 400

Salary Commitment

Year: 2005$25 752 000
Year: 2006$9 992 500
Year: 2007$5 744 500
Year: 2008$0 000

Pro Payroll

Bill Guerin 5 100 000(1)
Nik Antropov 2 300 000(3)
Manny Fernandez 2 200 000(3)
Aleksey Morozov 2 100 000(2)
Alexander Frolov 1 400 000(1)
Cristobal Huet 1 200 000(1)
Steve Passmore 1 000 000(3)
Derek Armstrong 900 000(1)
Peter Schaefer 900 000(1)
Karel Rachunek 900 000(2)
Martin Strbak 800 000(1)
Andrew Ference 750 000(2)
Jan Hrdina 700 000(1)
Matt Bradley 650 000(1)
Jason Holland 550 000(1)
Danny Richmond 500 000(1)
Barret Jackman 500 000(1)
George Parros 500 000(1)
Lee Stempniak 500 000(1)
Jaroslav Balastik 500 000(1)
Joseph Corvo 475 000(1)


Farm Payroll

Jean-Pierre Vigier 175 000(2)
Jason Marshall 170 000(1)
Jed Ortmeyer 85 000(2)
Erik Rasmussen 75 000(3)
Francis Lessard 68 000(2)
Brad Chartrand 55 000(1)
Jaroslav Bednar 55 000(1)
Ryan Flinn 55 000(2)
Denis Pederson 55 000(1)
Joel Bouchard 50 000(3)
Andrei Kostitsyn 50 000(1)
Noah Clarke 50 000(1)
Matt Ryan 50 000(1)
Jeff Giuliano 50 000(1)
Domenic Pittis 49 500(1)
Sven Butenschon 47 000(3)
John Gruden 45 000(2)
Lee Goren 45 000(2)
Kip Brennan 37 500(3)
Serge Payer 35 000(3)
Jerred Smithson 25 000(2)




San Jose

ArenaCompaq Arena
Capacity17 742
Ticket Price$39,00


Income

Current Funds$9 550 553
Home Games Remaining47
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$29 225 260
Farm Payroll$373 500
Prospect Fees$127 500
Coach$350 000
Games Remaining94
Total Game Expenses$319 960
Projected Expenses$30 076 260
Projected Balance-$20 525 707

Salary Commitment

Year: 2005$29 598 760
Year: 2006$22 852 760
Year: 2007$11 650 000
Year: 2008$0 000

Pro Payroll

Dominik Hasek 4 500 260(2)
Mike Knuble 4 250 000(3)
Sheldon Souray 2 500 000(2)
Vesa Toskala 1 800 000(3)
Boyd Devereaux 1 600 000(3)
Niklas Sundstrom 1 450 000(3)
Manny Malhotra 1 300 000(3)
Kristian Kudroc 1 200 000(2)
Mathieu Dandenault 1 200 000(1)
Tomas Holmstrom 1 150 000(1)
Tom Preissing 1 000 000(2)
Richard Jackman 1 000 000(2)
Bryan Allen 800 000(2)
Nicholas Dimitrakos 800 000(1)
Christian Berglund 725 000(1)
Lynn Loyns 550 000(3)
Eric Nickulas 550 000(1)
Marcel Goc 500 000(1)
Josh Gorges 500 000(1)
Grant Stevenson 500 000(1)
Doug Murray 500 000(1)
Miroslav Zalesak 400 000(3)
Rob Davison 300 000(3)
Ryan Kraft 150 000(2)


Farm Payroll

Jamie Storr 145 000(1)
Jesse Wallin 66 000(1)
Jesse Fibiger 60 000(1)
Brandon Smith 52 500(2)
Nolan Schaefer 50 000(1)




Edmonton

ArenaEdmonton Coliseum
Capacity17 099
Ticket Price$47,00


Income

Current Funds$25 905 257
Home Games Remaining41
Avg. Attendance17 052
Avg. Revenue/Game$1 202 202
Projected Revenue$49 290 282

Expenses

Pro Payroll$42 650 000
Farm Payroll$1 697 500
Prospect Fees$90 800
Coach$450 000
Games Remaining81
Total Game Expenses$477 535
Projected Expenses$38 680 344
Projected Balance$36 515 195

Salary Commitment

Year: 2005$45 147 500
Year: 2006$22 812 500
Year: 2007$12 400 000
Year: 2008$0 000

Pro Payroll

Cory Cross 4 000 000(1)
Scott Niedermayer 3 800 000(1)
Mattias Ohlund 3 600 000(2)
Vincent Lecavalier 3 500 000(2)
Chris Drury 3 350 000(1)
Mattias Norstrom 3 250 000(3)
Kevin Weekes 2 700 000(2)
Alexander Karpovtsev 2 500 000(3)
Steve Thomas 2 500 000(1)
Sergei Samsonov 2 250 000(3)
Steve Rucchin 2 150 000(1)
Shawn McEachern 2 000 000(1)
Jonathan Cheechoo 2 000 000(3)
Kristian Huselius 1 500 000(3)
Dany Heatley 1 075 000(1)
Ruslan Salei 900 000(1)
Olli Jokinen 800 000(1)
Jay Pandolfo 750 000(1)
Henrik Lundqvist 500 000(1)
Lasse Pirjeta 325 000(2)


Farm Payroll

Nick Boynton 238 000(3)
Rostislav Klesla 180 000(2)
Ian Laperriere 160 000(3)
Steve Poapst 150 000(3)
Yannick Tremblay 150 000(3)
Matthew Lombardi 107 500(2)
Dan Bylsma 80 000(1)
Derek Roy 80 000(1)
Mathieu Darche 62 000(3)
Sergei Zinovjev 57 500(3)
Dan Smith 50 000(1)
Frederick Meyer 50 000(1)
Mike Morrison 50 000(1)
Brad Winchester 50 000(1)
Danny Syvret 50 000(1)
Anthony Stewart 50 000(1)
Noah Welch 50 000(1)
Jean-Marc Pelletier 47 500(3)
Doug Lynch 35 000(3)




Vancouver

ArenaGeneral Motors Place
Capacity18 422
Ticket Price$49,00


Income

Current Funds$9 996 266
Home Games Remaining44
Avg. Attendance14 730
Avg. Revenue/Game$1 123 801
Projected Revenue$49 447 244

Expenses

Pro Payroll$77 060 000
Farm Payroll$994 500
Prospect Fees$96 600
Coach$438 000
Games Remaining88
Total Game Expenses$836 054
Projected Expenses$73 572 774
Projected Balance-$14 129 264

Salary Commitment

Year: 2005$78 054 500
Year: 2006$42 608 500
Year: 2007$17 907 500
Year: 2008$0 000

Pro Payroll

Brian Leetch 11 610 000(1)
Eric Lindros 6 800 000(2)
Steve Yzerman 5 500 000(2)
Todd Bertuzzi 5 500 000(1)
Ed Jovanovski 3 800 000(1)
Marian Gaborik 3 750 000(2)
Matthew Barnaby 3 750 000(3)
Felix Potvin 3 750 000(3)
David Aebischer 3 500 000(3)
Jason Woolley 3 500 000(1)
Todd Marchant 3 500 000(3)
Saku Koivu 3 300 000(1)
Wes Walz 3 250 000(3)
Michal Handzus 3 000 000(2)
Alexei Kovalev 2 300 000(1)
Brent Sopel 2 100 000(2)
Kenny Jonsson 2 000 000(1)
Jason Spezza 1 700 000(1)
Michael Ryder 1 600 000(2)
Niclas Havelid 1 550 000(2)
Alexander Khavanov 1 300 000(1)


Farm Payroll

Dustin Brown 136 000(2)
Alex Auld 100 000(2)
Kris Beech 82 500(3)
Wade Belak 77 500(1)
Mike Brown 75 000(1)
Wade Brookbank 75 000(3)
Tom Kostopoulos 70 000(2)
Andre Savage 55 000(2)
Ryck Rypien 50 000(1)
Jakub Klepis 50 000(1)
Alexandre Burrows 50 000(1)
Kevin Bieksa 50 000(1)
Ted Donato 45 000(1)
Sylvain Cote 40 000(2)
Brett Clark 38 500(1)




Calgary

ArenaPenngrowth Saddledome
Capacity18 882
Ticket Price$35,00


Income

Current Funds$6 051 177
Home Games Remaining47
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$21 235 000
Farm Payroll$1 914 000
Prospect Fees$119 450
Coach$500 000
Games Remaining94
Total Game Expenses$252 856
Projected Expenses$23 768 450
Projected Balance-$17 717 273

Salary Commitment

Year: 2005$23 149 000
Year: 2006$13 554 000
Year: 2007$11 044 000
Year: 2008$0 000

Pro Payroll

Marcus Ragnarsson 4 500 000(3)
Jocelyn Thibault 4 070 000(3)
Andreas Dackell 1 100 000(1)
Andrei Nazarov 1 000 000(1)
Tomas Surovy 900 000(2)
Antti Laaksonen 900 000(1)
Scott Nichol 800 000(3)
Jaroslav Svoboda 770 000(1)
Clarke Wilm 750 000(2)
Jarret Stoll 750 000(1)
Michael Zigomanis 660 000(3)
Nathan Robinson 550 000(2)
Steve Begin 530 000(1)
Benoit Gratton 500 000(1)
Chris Holt 500 000(1)
Phil Sauve 500 000(1)
Matthew Carle 500 000(1)
Mark Giordano 500 000(1)
Dale Purinton 425 000(1)
Rocky Thompson 400 000(3)
Rick Berry 350 000(1)
Steve Montador 280 000(1)


Farm Payroll

Janne Niinimaa 310 000(1)
Rob Niedermayer 260 000(3)
John Madden 245 000(3)
Jay McKee 200 000(1)
Bob Boughner 200 000(1)
Dean McAmmond 175 000(1)
Michael Cammalleri 125 000(2)
Scott Pellerin 110 000(2)
Lukas Krajicek 75 000(2)
Jamie Allison 64 000(3)
Ray Giroux 55 000(1)
Gerald Coleman 50 000(1)
Dallas Eakins 45 000(3)




Colorado

ArenaPepsi Center
Capacity18 129
Ticket Price$59,00


Income

Current Funds$23 354 542
Home Games Remaining37
Avg. Attendance17 964
Avg. Revenue/Game$1 513 672
Projected Revenue$56 005 864

Expenses

Pro Payroll$86 324 194
Farm Payroll$1 112 500
Prospect Fees$101 150
Coach$438 000
Games Remaining76
Total Game Expenses$935 913
Projected Expenses$71 129 406
Projected Balance$8 231 000

Salary Commitment

Year: 2005$87 436 694
Year: 2006$56 694 000
Year: 2007$23 910 000
Year: 2008$0 000

Pro Payroll

Joe Sakic 12 012 000(2)
Markus Naslund 12 000 000(3)
Rob Blake 9 285 194(1)
Mathieu Schneider 9 150 000(1)
Adam Foote 8 012 000(2)
Olaf Kolzig 4 750 000(3)
Milan Hejduk 4 700 000(1)
Scott Mellanby 3 700 000(1)
Boris Mironov 3 600 000(2)
Patrick Lalime 3 400 000(2)
John-Michael Liles 2 550 000(3)
Ladislav Nagy 2 400 000(2)
Alex Tanguay 2 250 000(1)
Chris Gratton 2 200 000(3)
Dave Scatchard 1 600 000(2)
Stephane Yelle 1 350 000(3)
Radim Vrbata 900 000(2)
Eric Messier 800 000(2)
Kurt Sauer 770 000(3)
Stephane Robidas 495 000(1)
Dan Hinote 400 000(1)


Farm Payroll

Mike Dunham 310 000(1)
Greg deVries 210 000(1)
Brad Bombardir 73 500(1)
Steve Moore 72 000(1)
Scott Parker 64 000(3)
D.J. Smith 60 000(2)
Riku Hahl 53 000(3)
Peter Budaj 50 000(1)
Brad Larsen 47 000(1)
Brian Willsie 43 000(3)
Mikko Luoma 37 500(3)
Cody McCormick 32 500(3)
Jared Aulin 30 000(3)
Marek Svatos 30 000(3)