Financial Report

(As of vendredi, août 25 2006)

Buffalo

ArenaMarine Midland Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$8 165 262
Home Games Remaining0
Avg. Attendance9 960
Avg. Revenue/Game$728 833
Projected Revenue$0 000

Expenses

Pro Payroll$38 710 658
Farm Payroll$1 731 300
Prospect Fees$48 500
Coach$550 000
Games Remaining0
Total Game Expenses$500 493
Projected Expenses$0 000
Projected Balance$8 165 262

Salary Commitment

Year: 2005$41 091 958
Year: 2006$22 253 800
Year: 2007$17 658 800
Year: 2008$14 700 000

Pro Payroll

Rob Blake 9 305 158(1)
Miroslav Satan 9 200 000(4)
Barrett Heisten 2 400 000(4)
Todd Reirden 2 000 000(3)
Ryan Johnson 1 700 000(2)
Jeff Jillson 1 600 000(4)
Patrice Bergeron 1 500 000(4)
Dmitri Kalinin 1 300 000(1)
Todd White 1 250 000(2)
Taylor Pyatt 1 127 500(1)
Henrik Tallinder 993 000(1)
Karel Mosovsky 950 000(1)
Steve Moore 950 000(1)
Donald MacLean 950 000(1)
Mathieu Venne 900 000(1)
Martin Richter 650 000(2)
Dennis Wideman 600 000(2)
Pascal Leclaire 550 000(3)
Mika Noronen 550 000(1)
Andrei Kostitsyn 450 000(1)
Niko Dimitrakos 435 000(1)


Farm Payroll

Rob Niedermayer 210 000(1)
Curtis Brown 187 500(3)
Jochen Hecht 150 000(2)
Michal Grosek 126 300(3)
Andrei Zyuzin 120 000(1)
Jason Botterill 115 000(1)
Mathieu Darche 95 000(1)
Jason Lawmaster 95 000(3)
Jeremy Adduono 85 000(1)
Jaroslav Kristek 75 000(1)
Tom Askey 75 000(1)
Zdenek Kutlak 65 000(1)
Rod Brind'Amour 65 000(2)
Alexandre Picard 60 000(2)
Milan Bartovic 60 000(2)
Ryan Callahan 60 000(2)
Brian Campbell 45 000(1)
David Ling 42 500(1)




Montreal

ArenaCentre Bell
Capacity18 000
Ticket Price$36,00


Income

Current Funds$18 268 839
Home Games Remaining0
Avg. Attendance14 189
Avg. Revenue/Game$1 066 996
Projected Revenue$0 000

Expenses

Pro Payroll$33 900 000
Farm Payroll$1 467 000
Prospect Fees$39 000
Coach$800 000
Games Remaining0
Total Game Expenses$441 537
Projected Expenses$0 000
Projected Balance$18 268 839

Salary Commitment

Year: 2005$35 367 000
Year: 2006$26 767 000
Year: 2007$18 927 000
Year: 2008$3 900 000

Pro Payroll

Pavol Demitra 8 500 000(3)
Eric Daze 4 000 000(2)
Danil Markov 2 700 000(1)
Scott Hannan 2 000 000(3)
Henrik Sedin 1 800 000(4)
Jason Williams 1 650 000(4)
Mike Komisarek 1 600 000(1)
Yanick Éthier 1 400 000(2)
Matthew Lombardi 1 300 000(3)
Deron Quint 1 250 000(3)
Alexei Ponikarovsky 1 200 000(3)
Tomas Vokoun 900 000(1)
Justin Mapletoft 800 000(1)
Olivier Michaud 700 000(3)
Shane Willis 700 000(2)
Tomas Plekanec 600 000(2)
Mathieu Biron 500 000(1)
Jan Lasak 500 000(2)
Travis Zajac 450 000(1)
Nikos Tselios 450 000(1)
Alexander Perezhogin 450 000(1)
J-F Damphousse 450 000(4)


Farm Payroll

Espen Knutsen 240 000(2)
Mike Weaver 100 000(2)
Eric Bertrand 95 000(1)
Dwayne Hay 85 000(1)
Dan Peters 77 000(3)
Petr Mika 75 000(1)
Jody Shelley 70 000(1)
Andreas Johansson 65 000(1)
Christoph Schubert 60 000(2)
Jonathan Ferland 60 000(2)
Tom Kostopoulos 60 000(2)
Antti Miettinen 60 000(2)
Justin Peters 60 000(2)
Lawrence Nycholat 55 000(1)
Denis Parshin 45 000(1)
Patrick O'Sullivan 45 000(1)
Jerred Smithson 45 000(1)
Fedor Tyutin 45 000(1)
Rob Schremp 45 000(1)
Alexander Radulov 45 000(1)
Jonathan Aitken 35 000(1)




Caroline

ArenaRaleigh Sports Arena
Capacity18 000
Ticket Price$33,00


Income

Current Funds$2 243 488
Home Games Remaining0
Avg. Attendance12 690
Avg. Revenue/Game$861 569
Projected Revenue$0 000

Expenses

Pro Payroll$40 226 018
Farm Payroll$1 890 000
Prospect Fees$67 000
Coach$800 000
Games Remaining0
Total Game Expenses$524 183
Projected Expenses$0 000
Projected Balance$2 243 488

Salary Commitment

Year: 2005$42 116 018
Year: 2006$24 637 500
Year: 2007$14 270 000
Year: 2008$3 500 000

Pro Payroll

Joe Sakic 9 856 018(1)
Brian Rolston 7 200 000(3)
Cory Stillman 2 900 000(2)
Chris Clark 2 450 000(1)
Tim Connolly 2 000 000(4)
Dainius Zubrus 1 900 000(3)
Nikita Alexeev 1 700 000(2)
Steve McCarthy 1 700 000(2)
Andy Delmore 1 500 000(1)
Michal Barinka 1 500 000(4)
Steve Kariya 1 100 000(2)
Michael Tremblay 900 000(1)
Robert Esche 850 000(2)
Joey Tetarenko 850 000(1)
Brian Gionta 720 000(1)
Boyd Gordon 650 000(3)
Carlo Colaiacovo 600 000(3)
Petr Prucha 600 000(2)
Jack Johnson 600 000(2)
Marek Schwarz 450 000(1)
Tom Buckley 200 000(1)


Farm Payroll

Dean McAmmond 300 000(2)
Jaroslav Bednar 250 000(2)
Brian Holzinger 125 000(1)
Steve Dubinsky 120 000(2)
Alyn McCauley 120 000(1)
David Gosselin 120 000(3)
Gordie Dwyer 100 000(1)
Matt Bradley 97 500(2)
Chris Dingman 90 000(1)
Ivan Majesky 90 000(2)
Jani Hurme 85 000(3)
Petr Nedved 85 000(3)
Don Smith 80 000(3)
Matt Elich 70 000(1)
Niklas Nordgren 60 000(2)
Kip Brennan 50 000(3)
Kevin Sawyer 47 500(1)




Boston

ArenaFleet Center
Capacity18 000
Ticket Price$41,00


Income

Current Funds$8 994 016
Home Games Remaining0
Avg. Attendance11 898
Avg. Revenue/Game$1 014 711
Projected Revenue$0 000

Expenses

Pro Payroll$39 100 050
Farm Payroll$1 047 350
Prospect Fees$45 000
Coach$500 000
Games Remaining0
Total Game Expenses$496 249
Projected Expenses$0 000
Projected Balance$8 994 016

Salary Commitment

Year: 2005$40 147 400
Year: 2006$34 545 050
Year: 2007$27 515 050
Year: 2008$2 070 000

Pro Payroll

Martin Brodeur 12 000 000(3)
Ross Lupaschuk 3 000 000(3)
Hal Gill 3 000 000(2)
Marc-Andre Bergeron 2 900 000(3)
Jason Smith 2 300 000(1)
Chris Osgood 2 000 000(3)
Milan Kraft 2 000 000(4)
Sheldon Keefe 1 300 000(3)
Mike Van Ryn 1 200 050(3)
Stephen Peat 1 100 000(3)
Jason Spezza 1 000 000(2)
Nathan Smith 1 000 000(3)
Jason Shmyr 950 000(1)
Sébastien Lepage 900 000(2)
Evgeny Lazarev 850 000(3)
Petr Schastlivy 850 000(2)
Michael Henrich 800 000(1)
Andrew Alberts 600 000(2)
Mikko Koivu 450 000(1)
Tim Gleason 450 000(1)
Martin Samuelsson 450 000(2)


Farm Payroll

Andrei Markov 130 000(1)
Pavel Trnka 100 000(2)
Anders Eriksson 90 000(1)
Ty Jones 85 000(1)
Julien Vauclair 70 000(4)
Darren Van Oene 70 000(2)
Victor Uchevatov 60 000(3)
Alex Bourret 60 000(2)
Sean Haggerty 60 000(1)
Hannu Toivonen 45 000(1)
Igor Grigorenko 45 000(1)
Zbynek Michalek 45 000(1)
Bryce Lampman 45 000(1)
Dominic Moore 45 000(1)
Brian Willsie 42 350(1)
Sergei Varlamov 35 000(3)
Bujar Amidovski 20 000(1)




Philly

ArenaFirst Union Center
Capacity18 000
Ticket Price$40,00


Income

Current Funds$42 000 987
Home Games Remaining0
Avg. Attendance15 699
Avg. Revenue/Game$1 313 594
Projected Revenue$0 000

Expenses

Pro Payroll$39 100 000
Farm Payroll$2 517 500
Prospect Fees$39 250
Coach$800 000
Games Remaining0
Total Game Expenses$517 765
Projected Expenses$0 000
Projected Balance$42 000 987

Salary Commitment

Year: 2005$41 617 500
Year: 2006$18 917 500
Year: 2007$14 850 000
Year: 2008$0 000

Pro Payroll

Robert Lang 7 600 000(1)
Teemu Selanne 5 800 000(1)
Steve Begin 4 050 000(3)
Tomas Malec 3 600 000(3)
Vaclav Nedorost 3 200 000(3)
Sami Salo 1 675 000(1)
Alex Tanguay 1 500 000(1)
Ryan Vanbuskirk 1 450 000(3)
Sean Pronger 1 350 000(3)
Todd Fedoruk 1 300 000(2)
Simon Gamache 1 200 000(2)
Alexei Tezikov 1 100 000(1)
Alain Mathieu 900 000(2)
Andrej Nedorost 800 000(1)
Ondrej Pavelec 600 000(2)
Joni Pitkanen 500 000(1)
Dick Tarnstrom 475 000(1)
Rosario Ruggeri 450 000(1)
Valtteri Filppula 450 000(1)
Alexander Steen 450 000(1)
Loui Ericksson 450 000(1)
Peter Skudra 200 000(1)


Farm Payroll

Ryan Barnes 1 200 000(3)
Justin Cox 850 000(1)
Antero Nittymaki 115 000(1)
Brian Finley 85 000(1)
Ian Forbes 67 500(2)
Craig Brunel 65 000(1)
Bernd Bruckler 45 000(1)
Dan Irmen 45 000(1)
Mike Egener 45 000(1)




TampaBay

ArenaIce Palace
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$2 508 845
Home Games Remaining0
Avg. Attendance13 108
Avg. Revenue/Game$961 407
Projected Revenue$0 000

Expenses

Pro Payroll$40 940 000
Farm Payroll$2 325 000
Prospect Fees$73 500
Coach$350 000
Games Remaining0
Total Game Expenses$532 787
Projected Expenses$0 000
Projected Balance-$2 508 845

Salary Commitment

Year: 2005$43 265 000
Year: 2006$35 645 000
Year: 2007$23 220 000
Year: 2008$17 055 000

Pro Payroll

Michael Peca 9 000 000(4)
Jason Arnott 3 850 000(2)
Richard Matvichuk 3 500 000(3)
Jocelyn Thibault 3 500 000(4)
Pavel Kubina 2 400 000(2)
Jason York 2 200 000(2)
Brian Pothier 1 800 000(4)
Mark Parrish 1 750 000(2)
Mike Stuart 1 715 000(3)
Filip Kuba 1 500 000(1)
Richard Park 1 450 000(4)
Radim Vrbata 1 250 000(1)
Pierre-Luc Martineau 1 200 000(4)
Maxim Balmochnykh 1 000 000(2)
Scott Walker 950 000(3)
Henrik Zetterberg 875 000(1)
Antoine Vermette 750 000(2)
Luca Cereda 550 000(1)
Andrew Ference 500 000(1)
Tim Jackman 500 000(1)
Evgeny Konstantinov 400 000(1)
Ryan Tobler 300 000(1)


Farm Payroll

Boyd Devereaux 1 200 000(1)
Jaroslav Spacek 200 000(1)
Jassen Cullimore 165 000(1)
Chris Corrinet 95 000(1)
Tomas Divisek 95 000(2)
Jason Strudwick 75 000(4)
Paul Ranger 60 000(2)
Kevin Klein 60 000(2)
Ryan Craig 60 000(2)
Radim Bicanek 60 000(2)
Daniel Corso 50 000(2)
Colin Forbes 50 000(2)
Todd Marchant 40 000(2)
Boyd Kane 30 000(1)
Marek Priechodsky 30 000(4)
Michal Lanicek 30 000(1)
Robert Schnabel 25 000(1)




Toronto

ArenaAir Canada Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds$1 424 245
Home Games Remaining0
Avg. Attendance12 418
Avg. Revenue/Game$905 795
Projected Revenue$0 000

Expenses

Pro Payroll$45 350 000
Farm Payroll$8 785 000
Prospect Fees$75 675
Coach$1 100 000
Games Remaining0
Total Game Expenses$674 520
Projected Expenses$0 000
Projected Balance$1 424 245

Salary Commitment

Year: 2005$54 135 000
Year: 2006$41 305 000
Year: 2007$23 240 000
Year: 2008$8 500 000

Pro Payroll

Jere Lehtinen 7 400 000(2)
Pavel Bure 6 250 000(3)
Roman Hamrlik 4 500 000(2)
Petr Sykora 4 500 000(3)
Evgeni Nabokov 3 000 000(4)
Eric Staal 2 300 000(4)
Kimmo Timonen 2 000 000(4)
Patrik Stefan 2 000 000(2)
Rico Fata 2 000 000(3)
Jiri Fischer 1 400 000(1)
Kyle McLaren 1 300 000(1)
Scott Gomez 1 300 000(2)
Dan Fritsche 1 300 000(3)
Sami Kapanen 1 200 000(4)
Gregor Baumgartner 900 000(2)
Mikhail Kuleshov 850 000(1)
Max Kondratiev 600 000(3)
Corey Crawford 600 000(2)
Andrej Meszaros 600 000(2)
Dion Phaneuf 450 000(1)
Ramzi Abid 450 000(1)
Jeff Tambellini 450 000(1)


Farm Payroll

Anson Carter 6 700 000(1)
Zach Parise 450 000(1)
Brandon Reid 120 000(1)
Jason Chimera 110 000(2)
Niklas Havelid 100 000(2)
Petr Buzek 90 000(1)
Timo Vertala 90 000(3)
Luc Fortin 90 000(2)
Michael Leighton 85 000(1)
Pierre Hedin 80 000(1)
Andrew Peters 75 000(1)
Josh Holden 70 000(1)
Kevin Nastiuk 60 000(2)
Jamie Tardif 60 000(2)
Paul Gaustad 60 000(2)
Steve Bernier 60 000(2)
Staffan Kronvall 60 000(2)
Andrew Cogliano 60 000(2)
Richard Jackman 55 000(2)
Darren McCarty 50 000(2)
Alexei Yemelin 45 000(1)
Ryan MacMurchy 45 000(1)
Tomas Troliga 45 000(1)
Stefan Meyer 45 000(1)
Thatcher Bell 45 000(1)
Karel Pilar 35 000(1)




Columbus

ArenaNationwide Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$6 630 373
Home Games Remaining0
Avg. Attendance12 938
Avg. Revenue/Game$957 776
Projected Revenue$0 000

Expenses

Pro Payroll$42 600 000
Farm Payroll$1 020 000
Prospect Fees$42 000
Coach$850 000
Games Remaining0
Total Game Expenses$542 829
Projected Expenses$0 000
Projected Balance$6 630 373

Salary Commitment

Year: 2005$43 620 000
Year: 2006$37 130 000
Year: 2007$23 625 000
Year: 2008$3 900 000

Pro Payroll

Jarome Iginla 6 000 000(3)
Wade Redden 5 000 000(2)
Olli Jokinen 4 500 000(3)
Marc Denis 3 200 000(2)
Sergei Samsonov 3 200 000(3)
Paul Kariya 2 500 000(3)
Brad Richards 2 500 000(4)
Stanislav Chistov 1 700 000(2)
Raffi Torres 1 500 000(2)
Eric Brewer 1 500 000(1)
Jordan Leopold 1 300 000(2)
Matthew Stajan 1 200 000(3)
Martin Erat 1 150 000(1)
Kamil Piros 1 000 000(1)
Shawn Bates 900 000(4)
Mathieu Collin 900 000(1)
Jesse Wallin 800 000(3)
Brad May 800 000(1)
Shaone Morrisonn 700 000(3)
Marek Svatos 700 000(3)
John-Michael Liles 550 000(2)
Byron Dafoe 500 000(4)
Martin Gerber 500 000(1)


Farm Payroll

Vaclav Varada 165 000(1)
Blake Bellefeuille 110 000(2)
Manny Malhotra 95 000(1)
John Grahame 90 000(1)
Tyler Wright 85 000(1)
Andre Roy 85 000(2)
David Koci 85 000(3)
Philippe Sauve 85 000(1)
Jaroslav Modry 70 000(1)
Jaroslav Balastik 60 000(2)
Derrick Walser 50 000(1)
Mike Pandolfo 40 000(3)




Ottawa

ArenaCorel Centre
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$578 098
Home Games Remaining0
Avg. Attendance11 671
Avg. Revenue/Game$849 740
Projected Revenue$0 000

Expenses

Pro Payroll$28 100 000
Farm Payroll$3 227 700
Prospect Fees$51 000
Coach$900 000
Games Remaining0
Total Game Expenses$393 643
Projected Expenses$0 000
Projected Balance-$578 098

Salary Commitment

Year: 2005$31 327 700
Year: 2006$28 770 000
Year: 2007$14 125 000
Year: 2008$6 680 000

Pro Payroll

Eric Lindros 4 200 000(4)
Mike Rathje 3 000 000(2)
Andrew Brunette 3 000 000(3)
Karel Rachunek 1 750 000(2)
Brett Lysak 1 500 000(3)
Andy Hilbert 1 500 000(2)
Michal Sivek 1 400 000(4)
Dan McGillis 1 250 000(2)
Zdenek Blantny 1 200 000(3)
Alexandre Giroux 1 100 000(2)
Milan Michalek 1 000 000(4)
Kyle Wanvig 950 000(2)
Patrick Morier 900 000(1)
Tuomo Ruutu 900 000(3)
Kris Vernarsky 850 000(2)
Ray Emery 750 000(2)
Nolan Pratt 700 000(3)
Bruno St. Jacques 600 000(2)
Roman Cechmanek 600 000(1)
Jakub Vojta 600 000(2)
Brad Defauw 350 000(1)


Farm Payroll

Alexander Mogilny 1 600 000(2)
Vyacheslav Kozlov 350 000(1)
Kent Sauer 110 200(1)
Jimmy Olvestad 110 000(2)
Justin Morrison 100 000(3)
Steve Shields 100 000(2)
Peter Podhradsky 80 000(4)
Mathieu Chouinard 75 000(2)
Niclas Wallin 75 000(2)
Martin Prusek 62 500(1)
Brandon Bochenski 60 000(2)
Dustin Penner 60 000(2)
Jay Harrison 60 000(2)
Ned Lukacevic 60 000(2)
Josh Langfeld 50 000(2)
Chris Neil 45 000(1)
Serge Payer 45 000(2)
Toni Dahlman 45 000(3)
Ilja Demidov 40 000(1)
Chris Kelley 40 000(1)
Derrick Byfuglien 30 000(1)
Wade Brookbank 30 000(1)




NewJersey

ArenaContinental Airlines Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$5 810 021
Home Games Remaining0
Avg. Attendance11 898
Avg. Revenue/Game$863 406
Projected Revenue$0 000

Expenses

Pro Payroll$40 425 000
Farm Payroll$2 430 000
Prospect Fees$51 000
Coach$1 000 000
Games Remaining0
Total Game Expenses$535 439
Projected Expenses$0 000
Projected Balance$5 810 021

Salary Commitment

Year: 2005$42 855 000
Year: 2006$23 390 000
Year: 2007$9 100 000
Year: 2008$4 000 000

Pro Payroll

Sergei Fedorov 10 000 000(1)
JS Giguere 5 500 000(2)
Jamie Langenbrunner 2 400 000(4)
Damian Surma 2 200 000(3)
Jani Rita 1 900 000(1)
Fedor Fedorov 1 900 000(2)
Timo Parssinen 1 750 000(3)
Alexander Svitov 1 600 000(4)
Boris Protsenko 1 500 000(2)
Wade Belak 1 250 000(1)
Burke Henry 1 250 000(2)
Symon Laplante 1 200 000(2)
Krys Kolanos 1 075 000(1)
Artem Chubarov 1 000 000(1)
Vitali Yachmenev 1 000 000(3)
Ben Guite 950 000(1)
Michal Rozsival 950 000(2)
D.J. Smith 900 000(1)
Mike Mottau 900 000(1)
Tim Thomas 600 000(2)
Francois Beauchemin 600 000(2)


Farm Payroll

Andrew Cassels 305 000(1)
Mike Johnson 230 000(1)
Daniel Tkaczuk 150 000(3)
Jakub Cutta 120 000(2)
Jay Legault 110 000(2)
Mikko Eloranta 100 000(2)
Luke Sellars 95 000(1)
Alexadre Kharitonov 95 000(1)
Branislav Mezei 90 000(1)
Norm Milley 85 000(1)
Brett Clouthier 85 000(2)
Mark Greig 85 000(1)
Jason Lehoux 80 000(2)
Petr Svoboda 70 000(1)
Justin Papineau 60 000(2)
Timofei Shishkanov 60 000(2)
Ken Sutton 60 000(1)
Jarkko Immonen 60 000(2)
Justin Pogge 60 000(2)
Mike Jefferson 55 000(2)
Jiri Bicek 50 000(1)
Mario Larocque 50 000(1)
Alexander Daigle 50 000(1)
Igor Mirnov 45 000(1)
Aaron Voros 45 000(1)
David Hale 45 000(1)
Rostislav Olesz 45 000(1)
Brian Boyle 45 000(1)




Florida

ArenaNational Car Rental Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds$10 589 105
Home Games Remaining0
Avg. Attendance13 800
Avg. Revenue/Game$1 011 626
Projected Revenue$0 000

Expenses

Pro Payroll$39 364 500
Farm Payroll$1 227 500
Prospect Fees$46 000
Coach$600 000
Games Remaining0
Total Game Expenses$502 902
Projected Expenses$0 000
Projected Balance$10 589 105

Salary Commitment

Year: 2005$40 592 000
Year: 2006$33 430 000
Year: 2007$23 255 000
Year: 2008$4 600 000

Pro Payroll

Markus Naslund 13 375 000(3)
Jordan Krestanovich 3 600 000(4)
Roberto Luongo 2 700 000(2)
Alexei Zhamnov 2 000 000(3)
Brad Ference 2 000 000(2)
Jonathan Girard 2 000 000(3)
Matt Cullen 1 600 000(2)
Craig Rivet 1 350 000(1)
Dmitri Afanasenkov 1 100 000(1)
David Aebischer 1 000 000(2)
Valeri Bure 1 000 000(4)
Krys Barch 950 000(1)
Trent Whitfield 950 000(1)
Jamie Lundmark 925 000(2)
Jim Fahey 900 000(1)
John Erskine 900 000(2)
Josh Olson 725 000(3)
Shean Donovan 684 500(1)
Sidney Crosby 600 000(2)
Grant McNeill 555 000(3)
Rob Globke 450 000(1)


Farm Payroll

Jeff Paul 400 000(2)
Igor Ulanov 200 000(1)
Chris O'Sullivan 95 000(1)
Dmitri Tolkunov 90 000(1)
Jamie Thompson 65 000(1)
Travis Scott 65 000(1)
Darcy Hordichuk 50 000(1)
Simon Lajeunesse 50 000(2)
Jared Aulin 45 000(1)
Petr Taticek 45 000(1)
Vince Bellissimo 45 000(1)
Michel Periard 40 000(1)
Craig MacDonald 37 500(1)




NYRangers

ArenaMadison Square Garden
Capacity18 000
Ticket Price$28,00


Income

Current Funds$3 530 049
Home Games Remaining0
Avg. Attendance11 999
Avg. Revenue/Game$746 355
Projected Revenue$0 000

Expenses

Pro Payroll$30 000 000
Farm Payroll$4 137 500
Prospect Fees$86 618
Coach$550 000
Games Remaining0
Total Game Expenses$424 075
Projected Expenses$0 000
Projected Balance$3 530 049

Salary Commitment

Year: 2005$34 137 500
Year: 2006$18 250 000
Year: 2007$12 170 000
Year: 2008$1 000 000

Pro Payroll

Vaclav Prospal 6 500 000(1)
Brian Boucher 3 500 000(3)
Trevor Linden 3 000 000(3)
Steve Staios 2 500 000(3)
Fredrik Modin 2 400 000(2)
Willie Mitchell 1 400 000(3)
Mike Brown 1 200 000(2)
Jiri Hudler 1 150 000(1)
Nathan Forster 1 000 000(2)
Layne Ulmer 1 000 000(4)
Ben Clymer 950 000(1)
Doug Janik 850 000(1)
Jeff Heerema 800 000(2)
Paul Healey 750 000(3)
Alexei Semenov 625 000(1)
Andy McDonald 575 000(1)
Jean-Francois Jacques 450 000(1)
Henrik Lundqvist 450 000(1)
Petteri Nokelainen 450 000(1)
Andy Rogers 450 000(1)


Farm Payroll

Aaron Ward 1 500 000(1)
Alexei Yashin 780 000(1)
Darius Kasparaitis 410 000(1)
Philippe Boucher 240 000(2)
Chris Simon 150 000(1)
Toby Petersen 140 000(2)
Ruslan Fedotenko 130 000(2)
P.J. Axelsson 120 000(1)
Ben Storey 120 000(1)
Brad Lukowich 110 000(1)
Robbie Tallas 100 000(1)
Ryan Hollweg 60 000(2)
Mike Wilson 60 000(2)
Tony Martensson 50 000(2)
Garth Murray 45 000(1)
Zac Bierk 37 500(1)
Dean Melanson 35 000(1)
Matt Kinch 30 000(1)
Stu Barnes 20 000(3)




Washington

ArenaMCI Center
Capacity18 000
Ticket Price$40,00


Income

Current Funds-$1 749 581
Home Games Remaining0
Avg. Attendance12 894
Avg. Revenue/Game$1 065 035
Projected Revenue$0 000

Expenses

Pro Payroll$52 350 000
Farm Payroll$2 117 250
Prospect Fees$65 500
Coach$450 000
Games Remaining0
Total Game Expenses$670 521
Projected Expenses$0 000
Projected Balance-$1 749 581

Salary Commitment

Year: 2005$54 467 250
Year: 2006$43 115 000
Year: 2007$16 335 000
Year: 2008$10 935 000

Pro Payroll

Nicklas Lidstrom 14 500 000(2)
Jeremy Roenick 6 500 000(2)
Shane Doan 3 425 000(1)
Simon Gagne 3 400 000(4)
Denis Arkhipov 3 000 000(4)
Jim Vandermeer 2 700 000(4)
Dan Cloutier 2 500 000(1)
Jason Allison 2 100 000(3)
Kim Johnsson 1 700 000(1)
Jere Karalahti 1 450 000(3)
Chris Nielsen 1 400 000(2)
Maxime Ouellet 1 400 000(4)
Matt Pettinger 1 300 000(2)
Joe Rullier 1 100 000(3)
Ales Kotalik 1 100 000(2)
Jeff Halpern 1 050 000(1)
Stanislav Gron 850 000(2)
Denis Hamel 800 000(2)
Ladislav Nagy 750 000(1)
Jaroslav Svoboda 750 000(3)
Maxim Kuznetsov 575 000(1)


Farm Payroll

Stéphane Martineau 900 000(1)
Jason Wiemer 162 250(1)
Jason Jaspers 150 000(4)
Roman Tvrdon 145 000(4)
Marcel Hossa 140 000(4)
Brad Church 110 000(2)
Nolan Yonkman 95 000(1)
Radovan Somik 85 000(1)
Mark Popovic 80 000(2)
Ratislav Stana 75 000(1)
Patrick Eaves 60 000(2)
Max Birbraer 40 000(2)
Scott Cameron 40 000(2)
Sebastien Charpentier 35 000(1)




NYIslander

ArenaNassau Coliseum
Capacity18 000
Ticket Price$35,00


Income

Current Funds$3 578 525
Home Games Remaining0
Avg. Attendance12 645
Avg. Revenue/Game$921 474
Projected Revenue$0 000

Expenses

Pro Payroll$47 575 000
Farm Payroll$1 067 500
Prospect Fees$42 800
Coach$300 000
Games Remaining0
Total Game Expenses$597 382
Projected Expenses$0 000
Projected Balance$3 578 525

Salary Commitment

Year: 2005$50 392 500
Year: 2006$40 352 500
Year: 2007$27 825 000
Year: 2008$13 565 000

Pro Payroll

Keith Tkachuk 10 250 000(4)
Olaf Kolzig 7 000 000(3)
Ryan Smyth 5 000 000(2)
Joe Thornton 4 500 000(3)
Scott Hartnell 2 800 000(1)
Ilya Kovalchuk 2 500 000(3)
Alexander Auld 2 000 000(1)
Mike Cammalleri 1 800 000(2)
Sheldon Souray 1 750 000(4)
Ruslan Salei 1 600 000(1)
Ossi Vaananen 1 500 000(4)
Dave Scatchard 1 300 000(1)
Darren Van-Impe 1 000 000(2)
Jean-Phylippe Demers 900 000(2)
Radek Martinek 900 000(2)
Dmitri Bykov 800 000(2)
Owen Nolan 750 000(2)
T.J. Oshie 600 000(2)
Tuukka Rask 600 000(2)
Roman Voloshenko 450 000(1)
Jay McClement 450 000(1)
Ryan Caldwell 450 000(1)
Joel Kwiatkowski 425 000(1)


Farm Payroll

Craig Adams 100 000(2)
Jamal Mayers 100 000(1)
Evgeny Korolev 95 000(1)
Mattias Timander 90 000(3)
Darryl Bootland 90 000(3)
Ladislav Kohn 85 000(1)
Jason Dawe 85 000(1)
David St. Germain 80 000(3)
Jay Leach 77 500(2)
Guillaume Lefebvre 65 000(4)
Jason Blake 60 000(1)
Sven Butenschon 50 000(1)
Brian Collins 45 000(1)
Martin Chabada 45 000(1)




Dallas

ArenaReunion Arena
Capacity18 000
Ticket Price$33,00


Income

Current Funds$3 584 967
Home Games Remaining0
Avg. Attendance11 036
Avg. Revenue/Game$759 992
Projected Revenue$0 000

Expenses

Pro Payroll$30 310 200
Farm Payroll$2 983 000
Prospect Fees$52 500
Coach$1 100 000
Games Remaining0
Total Game Expenses$420 070
Projected Expenses$0 000
Projected Balance$3 584 967

Salary Commitment

Year: 2005$33 293 200
Year: 2006$21 070 200
Year: 2007$10 360 200
Year: 2008$7 070 000

Pro Payroll

Jay Bouwmeester 5 500 000(2)
Mark Recchi 5 000 000(1)
Vincent Lecavalier 4 000 000(4)
Mathieu Schneider 2 000 000(4)
Patrick Lalime 1 850 000(1)
Radek Dvorak 1 575 000(1)
Shawn Horcoff 1 350 000(2)
Nick Boynton 1 250 200(3)
Marcus Nilson 1 100 000(3)
Rick Berry 1 000 000(2)
Etienne Champagne 900 000(2)
Marcus Kristofferson 850 000(1)
Niklas Hagman 700 000(1)
Cody McCormick 600 000(3)
Matt Lashoff 600 000(2)
Carey Price 600 000(2)
Mikael Samuelsson 600 000(1)
Keith Ballard 450 000(1)
Ryan Flinn 385 000(1)


Farm Payroll

Ben Eager 650 000(2)
Pascal Rheaume 600 000(4)
Jan Hrdina 200 000(3)
Vlad Malakhov 180 000(1)
Mariusz Czerkawski 130 000(1)
John Jakopin 90 000(4)
Andy Sutton 90 000(3)
Mikka Kiprusoff 88 000(1)
Jim Montgomery 85 000(1)
Charlie Stephens 85 000(1)
Rob Dimaio 80 000(1)
Andre Lakos 75 000(1)
Rob Zepp 70 000(4)
JM Pelletier 60 000(4)
Mathias Tjarnqvist 60 000(2)
David Vyborny 50 000(2)
JF Fortin 50 000(4)
Steve Montador 50 000(4)
Scott Thornton 50 000(5)
Brad Chartrand 50 000(4)
Craig Johnson 50 000(4)
Pavel Skrbek 50 000(3)
Christian Laflamme 45 000(1)
Corey Hirsch 45 000(1)




Detroit

ArenaJoe Louis Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds-$651 632
Home Games Remaining0
Avg. Attendance11 262
Avg. Revenue/Game$822 910
Projected Revenue$0 000

Expenses

Pro Payroll$40 250 000
Farm Payroll$1 940 000
Prospect Fees$78 000
Coach$900 000
Games Remaining0
Total Game Expenses$526 439
Projected Expenses$0 000
Projected Balance-$651 632

Salary Commitment

Year: 2005$45 690 000
Year: 2006$33 220 000
Year: 2007$16 065 000
Year: 2008$3 100 000

Pro Payroll

Nikolai Khabibulin 8 500 000(3)
Saku Koivu 4 250 000(2)
Steve Sullivan 3 500 000(1)
Brian Rafalski 3 500 000(2)
Bryan McCabe 3 500 000(1)
Bryan Allen 3 200 000(2)
Martin St. Louis 2 200 000(3)
Marco Sturm 2 000 000(1)
Brendan Witt 1 700 000(4)
Maxim Afinogenov 1 300 000(4)
Mike Leclerc 1 300 000(2)
Matt Cooke 1 250 000(3)
J-P Dumont 1 200 000(2)
Lubomir Sekeras 1 000 000(2)
Jussi Markkanen 1 000 000(1)
Brad Moran 950 000(1)
Renaud Haince 900 000(2)
Oleg Kvasha 900 000(3)
Patrick Sharp 700 000(2)
Alexei Shkotov 450 000(1)
Boris Valabik 450 000(1)


Farm Payroll

Colton Orr 550 000(2)
Michael Nylander 200 000(1)
Matt Davidson 115 000(2)
Clarke Wilm 115 000(3)
Kevin Baker 100 000(4)
Robert Dome 100 000(2)
Per Svartvadet 95 000(1)
Mark Mowers 95 000(1)
Patrick Traverse 90 000(2)
Cody Rudkowsky 85 000(1)
Sean Avery 70 000(2)
Tomas Kurka 65 000(1)
Cory Schneider 60 000(2)
Ryan Stone 60 000(2)
Maxime Lapierre 60 000(2)
Dave LeNeveu 45 000(1)
Mark Eaton 35 000(1)




St-Louis

ArenaKiel Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds$8 948 569
Home Games Remaining0
Avg. Attendance13 185
Avg. Revenue/Game$959 708
Projected Revenue$0 000

Expenses

Pro Payroll$42 898 333
Farm Payroll$1 181 500
Prospect Fees$56 500
Coach$600 000
Games Remaining0
Total Game Expenses$545 565
Projected Expenses$0 000
Projected Balance$8 948 569

Salary Commitment

Year: 2005$44 079 833
Year: 2006$36 074 833
Year: 2007$25 725 000
Year: 2008$14 575 000

Pro Payroll

Chris Pronger 11 500 000(4)
Marty Turco 3 900 000(3)
Dan Boyle 2 800 000(1)
Michal Handzus 2 733 333(2)
Richard Zednik 2 300 000(2)
Justin Williams 2 000 000(3)
Nikolai Zherdev 1 600 000(4)
Marco Charpentier 1 600 000(3)
Owen Fussey 1 515 000(3)
Rick DiPietro 1 400 000(4)
Mark Bell 1 300 000(2)
Boris Mironov 1 250 000(2)
Dave Tanabe 1 250 000(1)
Oleg Saprykin 1 000 000(1)
Ryan Bayda 1 000 000(2)
Paul Martin 1 000 000(3)
Mark Smith 950 000(3)
Brian Sutherby 900 000(1)
Shaun Sutter 850 000(1)
Brent Sopel 800 000(2)
Shawn Mamane 650 000(1)
Michel Ouellet 600 000(2)


Farm Payroll

Yanic Perreault 300 000(1)
J-S Aubin 130 000(2)
Stéphane Paquette 105 000(3)
Ari Ahonen 95 000(2)
Jame Pollock 85 000(2)
David Van Drunen 75 000(1)
Daniel Sedin 75 000(4)
Sean Bergenheim 45 000(1)
Alexandre Picard 45 000(1)
Mark Rycroft 45 000(3)
Trevor Byrne 45 000(1)
Troy Riddle 45 000(1)
Lauri Kinos 35 000(3)
John Pohl 31 500(2)
Reinhard Divis 25 000(2)




Chicago

ArenaUnited Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds$12 921 541
Home Games Remaining0
Avg. Attendance10 554
Avg. Revenue/Game$764 457
Projected Revenue$0 000

Expenses

Pro Payroll$34 297 500
Farm Payroll$1 115 500
Prospect Fees$66 500
Coach$650 000
Games Remaining0
Total Game Expenses$440 604
Projected Expenses$0 000
Projected Balance$12 921 541

Salary Commitment

Year: 2005$35 413 000
Year: 2006$15 095 500
Year: 2007$9 190 000
Year: 2008$2 250 000

Pro Payroll

Mike Modano 11 090 000(1)
Ryan Kesler 3 000 000(3)
Riku Hahl 2 200 000(4)
Brent Johnson 2 000 000(1)
Alexandre Picard 2 000 000(3)
Tomas Kaberle 1 950 000(2)
Denis Gauthier 1 500 000(1)
Louie DeBrusk 1 400 000(1)
Kris Beech 1 200 000(3)
Mike Peluso 950 000(1)
Mathieu Garon 907 500(1)
Jarrett Stoll 900 000(2)
Marty Murray 900 000(2)
Derek Walser 650 000(2)
Lukas Krajicek 550 000(3)
Todd Warriner 500 000(1)
Braydon Coburn 450 000(1)
Tomas Holmstrom 450 000(2)
Tim Ramholt 450 000(1)
Blake Wheeler 450 000(1)
Jason Krog 450 000(2)
Jonathan Gagnon 350 000(1)


Farm Payroll

Peter Sarno 85 000(1)
Jason MacDonald 75 000(1)
Danny Syvret 60 000(2)
Duncan Keith 60 000(2)
James Wisniewski 60 000(2)
Matt Ellison 60 000(2)
Travis Moen 60 000(2)
Aleksander Suglobov 60 000(2)
Nathan Dempsey 55 000(1)
Ryan VandenBussche 55 000(1)
Erik Rasmussen 45 500(2)
Mikael Homlqvist 40 000(3)
Craig Andersson 40 000(2)
Derek Bekar 35 000(2)
Joel Bouchard 25 000(3)
Jeff Toms 25 000(3)
Mattias Norstrom 25 000(2)
Kirk Maltby 25 000(2)
Bobby Holik 25 000(2)
Patrick DesRochers 25 000(4)
P.J. Stock 25 000(2)
Alex Henry 25 000(4)
Francois Methot 25 000(3)
David Cullen 25 000(3)
Stephane Robidas 25 000(2)
Blake Sloan 25 000(3)
Hnat Domenichelli 25 000(3)




Atlanta

ArenaPhillips Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$37 687 043
Home Games Remaining0
Avg. Attendance12 524
Avg. Revenue/Game$985 503
Projected Revenue$0 000

Expenses

Pro Payroll$41 340 000
Farm Payroll$4 257 500
Prospect Fees$52 500
Coach$900 000
Games Remaining0
Total Game Expenses$567 683
Projected Expenses$0 000
Projected Balance$37 687 043

Salary Commitment

Year: 2005$46 847 500
Year: 2006$28 952 500
Year: 2007$23 385 000
Year: 2008$13 525 000

Pro Payroll

Sandis Ozolinsh 10 000 000(1)
Dany Heatley 5 200 000(4)
Manny Legace 3 500 000(3)
Nathan Horton 3 350 000(4)
Mike Comrie 3 225 000(3)
Christopher Higgins 2 015 000(1)
Chuck Kobesaw 1 900 000(4)
Dustin Brown 1 750 000(4)
Mike Fisher 1 600 000(2)
Brad Stuart 1 250 000(1)
Kurtis Foster 1 250 000(3)
Yuri Butsayev 1 200 000(2)
Kirill Safronov 950 000(2)
Daniel Tjarnqvist 900 000(1)
Shane Endicott 850 000(2)
Jordin Tootoo 700 000(3)
Kari Lehtonen 575 000(3)
Ronald Petrovicky 525 000(2)
Scottie Upshall 500 000(3)
Casey Borer 450 000(1)
Shea Weber 450 000(1)
Alexander Ovechkin 450 000(1)


Farm Payroll

Derek Roy 1 200 000(4)
Derian Hatcher 1 050 000(1)
Johannes Salmonsson 450 000(1)
Jeff Friesen 300 000(1)
Jason Holland 125 000(4)
Derek MacKenzie 120 000(2)
Andreas Karlsson 95 000(1)
Duvie Westcott 90 000(3)
Matt Zultek 85 000(1)
Ivan Ciernik 75 000(2)
Trevor Letowski 75 000(1)
Gilbert Brulé 60 000(2)
Jeremy Colliton 60 000(2)
Enver Lisin 60 000(2)
Sean Brown 60 000(1)
Randy Robitaille 55 000(1)
Anthony Stewart 45 000(1)
Christian Ehrhoff 45 000(1)
Devan Dubnyk 45 000(1)
Lauri Tukonen 45 000(1)
Garnett Exelby 42 500(2)
Jeff Cowan 30 000(1)
Serge Aubin 25 000(2)
Tommi Santala 20 000(3)




Nashville

ArenaNashville Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$5 100 626
Home Games Remaining0
Avg. Attendance11 960
Avg. Revenue/Game$872 840
Projected Revenue$0 000

Expenses

Pro Payroll$42 550 002
Farm Payroll$2 252 500
Prospect Fees$68 500
Coach$700 000
Games Remaining0
Total Game Expenses$555 744
Projected Expenses$0 000
Projected Balance$5 100 626

Salary Commitment

Year: 2005$44 802 502
Year: 2006$23 000 000
Year: 2007$8 080 000
Year: 2008$2 250 000

Pro Payroll

Jaromir Jagr 12 000 002(1)
Keith Primeau 5 250 000(2)
Todd Simpson 2 800 000(1)
Kevin Weekes 2 500 000(2)
Alexander Frolov 2 500 000(3)
Manny Fernandez 2 200 000(1)
Ron Hainsey 2 000 000(3)
Mathieu Dandenault 1 800 000(2)
Jay McKee 1 500 000(2)
Jeff Taffe 1 350 000(4)
Tyler Arnason 1 250 000(3)
Lance Ward 1 200 000(2)
Jan Hlavac 1 000 000(1)
Jerome Marois 950 000(1)
Jean-Luc Denicourt 900 000(2)
Martin Lapointe 700 000(4)
Joffrey Lupul 700 000(2)
Jussi Jokinen 600 000(2)
Anton Babchuk 450 000(1)
Wojtek Wolski 450 000(1)
Cam Barker 450 000(1)


Farm Payroll

Andrei Nazarov 600 000(1)
Ryan Miller 130 000(1)
Alexander Korolyuk 115 000(1)
Yannick Tremblay 110 000(4)
Josef Boumedienne 100 000(2)
Peter Smrek 95 000(1)
Francis Bouillon 95 000(2)
Levente Szuper 92 500(1)
Wyatt Smith 90 000(1)
Adam Hall 90 000(4)
Peter Fabus 85 000(1)
Mike Farrell 80 000(3)
Greg Classen 80 000(2)
Alexei Kaigorodov 75 000(2)
Guillaume Latendresse 60 000(2)
Ryan O'Marra 60 000(2)
Steven Reinprecht 50 000(1)
Drake Berehowsky 45 000(1)
Marc-Antoine Pouliot 45 000(1)
Robert Nilsson 45 000(1)
Miroslav Zalesak 45 000(1)
Lyle Odelein 40 000(1)
Garth Snow 25 000(1)




Phoenix

ArenaAmerica West Arena
Capacity18 000
Ticket Price$40,00


Income

Current Funds$7 403 771
Home Games Remaining0
Avg. Attendance11 835
Avg. Revenue/Game$890 628
Projected Revenue$0 000

Expenses

Pro Payroll$38 247 249
Farm Payroll$2 462 500
Prospect Fees$40 500
Coach$550 000
Games Remaining0
Total Game Expenses$503 662
Projected Expenses$0 000
Projected Balance$7 403 771

Salary Commitment

Year: 2005$40 709 749
Year: 2006$22 402 500
Year: 2007$10 900 000
Year: 2008$1 200 000

Pro Payroll

Janne Niinimaa 4 575 000(2)
Ed Jovanovski 4 500 000(1)
Patrik Elias 4 472 249(1)
Chris Drury 3 900 000(3)
Mike Dunham 3 500 000(2)
Brian Savage 2 900 000(3)
Adam Deadmarsh 2 100 000(3)
Rhett Warrener 1 800 000(1)
Zdeno Chara 1 750 000(1)
Grant Marshall 1 400 000(1)
Jozef Stumpel 1 250 000(2)
Corey Schwab 1 200 000(4)
Anton Volchenkov 1 000 000(1)
Francois Hallé 900 000(2)
Kyle Calder 800 000(1)
Cale Hulse 700 000(3)
Steve Ott 600 000(1)
Mike Zigomanis 450 000(1)
Mike Richards 450 000(1)


Farm Payroll

Daniel Cleary 1 000 000(2)
Marcus Ragnarsson 230 000(1)
Niklas Sundstrom 180 000(1)
Karlis Skrastins 120 000(1)
Bryan Helmer 95 000(1)
Peter Ferraro 95 000(1)
Josh DeWolf 85 000(1)
Brad Ralph 75 000(1)
Sergei Kuznetsov 67 500(2)
Jeff Pietrasiak 60 000(2)
Frantisek Lukes 60 000(2)
Frantisek Kaberle 50 000(3)
Brent Gauvreau 50 000(1)
Ryan Lauzon 50 000(1)
Jason Churchill 45 000(1)
Vladimir Orszagh 40 000(2)
Igor Valeev 35 000(1)
Mike Knuble 25 000(2)
Todd Rohloff 25 000(3)
Chad Wiseman 25 000(3)
Eric Desjardins 25 000(2)
Chris Therien 25 000(1)




Colorado

ArenaPepsi Center
Capacity18 000
Ticket Price$37,00


Income

Current Funds$44 806 848
Home Games Remaining0
Avg. Attendance15 111
Avg. Revenue/Game$1 138 884
Projected Revenue$0 000

Expenses

Pro Payroll$42 125 000
Farm Payroll$1 077 500
Prospect Fees$59 000
Coach$800 000
Games Remaining0
Total Game Expenses$537 335
Projected Expenses$0 000
Projected Balance$44 806 848

Salary Commitment

Year: 2005$43 202 500
Year: 2006$22 325 000
Year: 2007$12 750 000
Year: 2008$5 225 000

Pro Payroll

Mats Sundin 9 000 000(1)
Milan Hejduk 4 600 000(4)
Jeff O'Neill 4 000 000(1)
Adrian Aucoin 4 000 000(3)
Martin Biron 3 300 000(2)
Marc Savard 3 100 000(2)
Martin Havlat 2 000 000(3)
Magnus Arvedson 1 500 000(1)
Trevor Daley 1 500 000(3)
Ivan Novoseltsev 1 400 000(2)
Martin Spanhel 1 100 000(1)
Martin Skoula 1 100 000(1)
Sebastien Caron 975 000(2)
Michael Ryder 950 000(1)
Hugo Richard 900 000(1)
Jeff MacMillan 600 000(4)
Barret Jackman 500 000(1)
Ben Simon 500 000(2)
Evgeni Malkin 450 000(1)
A.J. Thelen 450 000(1)
Shaun Fisher 200 000(1)


Farm Payroll

Jason Pominville 450 000(1)
Branko Radivojevic 180 000(2)
K.C. Timmons 75 000(1)
Chris McAllister 62 500(1)
Peter Budaj 60 000(2)
Sergei Moziakin 60 000(2)
Brad Larsen 50 000(1)
Igor Radulov 45 000(1)
Drew Stafford 45 000(1)
Scott Lachance 25 000(4)
Stephen Heinze 25 000(3)




Anaheim

ArenaArrowhead Pond
Capacity23 000
Ticket Price$33,00


Income

Current Funds$7 195 203
Home Games Remaining0
Avg. Attendance18 760
Avg. Revenue/Game$1 315 129
Projected Revenue$0 000

Expenses

Pro Payroll$42 836 340
Farm Payroll$2 695 500
Prospect Fees$10 500
Coach$550 000
Games Remaining0
Total Game Expenses$562 102
Projected Expenses$0 000
Projected Balance$7 195 203

Salary Commitment

Year: 2005$45 531 840
Year: 2006$26 170 000
Year: 2007$17 850 000
Year: 2008$7 000 000

Pro Payroll

Brian Leetch 6 600 000(1)
Tony Amonte 5 814 340(1)
Derek Morris 4 750 000(3)
Brent McDonald 3 550 000(4)
Rick Nash 2 600 000(2)
Marian Gaborik 2 500 000(3)
Andrew Raycroft 2 000 000(2)
Marc-Andre Thinel 1 950 000(4)
Stephen Weiss 1 900 000(2)
Dan Blackburn 1 700 000(2)
Pavel Datsyuk 1 500 000(1)
Brent Burns 1 500 000(4)
Michaël Chouinard 1 500 000(3)
Tyson Nash 1 292 500(1)
Vitali Vishnevsky 1 179 500(1)
Jason Doig 900 000(3)
Nick Schultz 600 000(1)
Mattias Weinhandl 550 000(1)
Brad Boyes 450 000(1)


Farm Payroll

Joe DiPenta 1 150 000(3)
Mario Lemieux 550 000(1)
Andrew Ladd 450 000(1)
Antii-Jussi Niemi 70 000(1)
Bobby Ryan 60 000(2)
Evan McGrath 60 000(2)
Matthew Spiller 50 000(3)
Kostantin Pushkarev 45 000(1)
Brian Lee 45 000(1)
Dan Bylsma 45 000(1)
Igor Pohanka 45 000(1)
Vladimir Korsunov 45 000(1)
Jim Howard 45 000(1)
Sean Hill 35 500(1)




Edmonton

ArenaSky Reach Center
Capacity18 000
Ticket Price$33,00


Income

Current Funds$15 312 576
Home Games Remaining0
Avg. Attendance17 541
Avg. Revenue/Game$1 204 769
Projected Revenue$0 000

Expenses

Pro Payroll$44 025 000
Farm Payroll$1 790 100
Prospect Fees$44 750
Coach$1 350 000
Games Remaining0
Total Game Expenses$575 730
Projected Expenses$0 000
Projected Balance$15 312 576

Salary Commitment

Year: 2005$49 815 100
Year: 2006$37 515 100
Year: 2007$14 850 000
Year: 2008$1 500 000

Pro Payroll

Sergei Gonchar 7 000 000(3)
Jose Theodore 5 800 000(1)
Todd Bertuzzi 4 000 000(2)
Marian Hossa 3 800 000(2)
Regan Darby 3 650 000(2)
Kristian Kudroc 3 000 000(2)
Sascha Goc 1 800 000(1)
Jamie Storr 1 800 000(3)
Darcy Tucker 1 700 000(3)
Niklas Kronvall 1 700 000(2)
Konstantin Koltsov 1 650 000(2)
Nick Smith 1 600 000(2)
David Legwand 1 575 000(1)
Alexei Smirnov 1 500 000(2)
John Madden 1 500 000(4)
Ryan Bonni 1 500 000(3)
Daniel Briere 1 350 000(1)
Christian Berglund 1 200 000(2)
Erik Cole 1 000 000(3)
Alexandre Dulude 900 000(1)


Farm Payroll

Darryl Sydor 350 000(3)
Ty Conklin 115 000(1)
Jamie Hodson 110 000(2)
Georges Laraque 100 000(2)
Jonas Andersson 97 500(1)
Sean Selmser 90 000(2)
Martin Bartek 85 000(1)
Ethan Moreau 70 000(2)
Eric Messier 70 000(1)
Adam Dewan 65 000(1)
Scott Ferguson 50 000(1)
Marty Reasoner 50 000(2)
Marcel Goc 45 000(1)
Stefan Liv 45 000(1)
Barry Tallackson 45 000(1)
Matt Walker 45 000(2)
Kris Chucko 45 000(1)
Alexei Mikhnov 45 000(1)
Jeff Woywitka 45 000(1)
Martin Karsums 45 000(1)
Chad Hinz 42 500(1)
Jesse Boulerice 40 100(2)
Kevin Brown 35 000(1)
Dallas Drake 35 000(2)
Sanny Lindstrom 25 000(2)




Vancouver

ArenaGM Place
Capacity18 000
Ticket Price$35,00


Income

Current Funds$5 347 488
Home Games Remaining0
Avg. Attendance13 721
Avg. Revenue/Game$1 007 904
Projected Revenue$0 000

Expenses

Pro Payroll$36 737 500
Farm Payroll$1 352 500
Prospect Fees$76 500
Coach$550 000
Games Remaining0
Total Game Expenses$472 152
Projected Expenses$0 000
Projected Balance$5 347 488

Salary Commitment

Year: 2005$38 090 000
Year: 2006$22 005 000
Year: 2007$15 160 000
Year: 2008$3 085 000

Pro Payroll

Sergei Zubov 5 000 000(1)
Kenny Jonsson 5 000 000(3)
Sean Burke 3 650 000(2)
Mattias Ohlund 3 200 000(1)
Nikolai Antropov 2 500 000(3)
Craig Conroy 2 000 000(1)
Philippe Raymond 2 000 000(3)
Mike York 1 700 000(2)
Michael Rupp 1 500 000(4)
Rene Vydareny 1 500 000(4)
Chris Phillips 1 450 000(1)
Andrey Troschinsky 1 200 000(3)
Tomas Surovy 1 200 000(3)
Ivan Huml 950 000(1)
Kristian Huselius 900 000(1)
Martin Grenier 600 000(1)
Benoit Pouliot 600 000(2)
Cristobal Huet 600 000(2)
Rostislav Klesla 537 500(1)
Corey Perry 450 000(1)
Ryan Murphy 200 000(1)


Farm Payroll

Glen Murray 345 000(1)
Jamie Heward 115 000(1)
Zenith Komarniski 100 000(3)
Tyler Bouck 95 000(1)
David Ytfeldt 85 000(4)
Mats Lindgren 75 000(3)
Pat Kavanagh 65 000(1)
Martin Hanzal 60 000(2)
Pavel Vorobiev 60 000(2)
Mike Green 60 000(2)
Tomas Mojzis 60 000(2)
Frederic Cloutier 55 000(2)
Lee Stempniak 45 000(1)
Jonathan Filewich 45 000(1)
Lukas Mensator 45 000(1)
Jarkko Ruutu 42 500(1)




LosAngeles

ArenaStaples Center
Capacity18 000
Ticket Price$35,00


Income

Current Funds$10 447 980
Home Games Remaining0
Avg. Attendance12 400
Avg. Revenue/Game$901 837
Projected Revenue$0 000

Expenses

Pro Payroll$41 950 526
Farm Payroll$2 040 000
Prospect Fees$69 500
Coach$1 350 000
Games Remaining0
Total Game Expenses$553 781
Projected Expenses$0 000
Projected Balance$10 447 980

Salary Commitment

Year: 2005$43 990 526
Year: 2006$27 300 526
Year: 2007$16 165 526
Year: 2008$4 950 000

Pro Payroll

Alexei Kovalev 9 175 526(3)
Bill Guerin 8 000 000(1)
Brendan Morrison 3 000 000(4)
Johan Hedberg 2 000 000(2)
John LeClair 2 000 000(2)
Paul Mara 1 950 000(4)
Marek Malik 1 650 000(2)
Toni Lydman 1 450 000(1)
Jan Bulis 1 400 000(2)
Jamie McLennan 1 250 000(2)
Bryce Salvador 1 200 000(1)
Dan Watson 1 000 000(3)
Mike Ribeiro 1 000 000(2)
Bryan Berard 1 000 000(1)
Alexandre Gaucher 900 000(1)
Wayne Primeau 825 000(1)
Peter Schaefer 800 000(3)
Wes Walz 800 000(1)
Ryan Getzlaf 750 000(2)
Dave Bolland 450 000(1)
Dan Hamhuis 450 000(2)
Jeff Carter 450 000(1)
Denis Grebeshkov 450 000(1)


Farm Payroll

Martin Straka 400 000(1)
Mikael Renberg 175 000(1)
Sergei Brylin 150 000(3)
Frederic Cassivi 150 000(2)
Pierre Dagenais 130 000(2)
Pavel Rosa 125 000(2)
Ian Laperriere 90 000(1)
Bubba Berenzweig 90 000(1)
Martin Gelinas 90 000(1)
Kristopher Letang 90 000(2)
Tomas Zizka 90 000(3)
Eric Belanger 80 000(2)
Alexei Volkov 75 000(1)
Josef Melichar 65 000(1)
Maxime Talbot 60 000(2)
Bryan Muir 50 000(1)
R.J. Umberger 45 000(1)
Yanick Lehoux 45 000(1)
Dmitri Yakushin 40 000(1)




SanJose

ArenaSan Jose Arena
Capacity18 000
Ticket Price$31,00


Income

Current Funds$2 055 297
Home Games Remaining0
Avg. Attendance14 635
Avg. Revenue/Game$947 226
Projected Revenue$0 000

Expenses

Pro Payroll$28 055 000
Farm Payroll$9 103 500
Prospect Fees$21 000
Coach$900 000
Games Remaining0
Total Game Expenses$464 384
Projected Expenses$0 000
Projected Balance$2 055 297

Salary Commitment

Year: 2005$37 158 500
Year: 2006$20 380 000
Year: 2007$14 460 000
Year: 2008$7 240 000

Pro Payroll

Peter Bondra 4 750 000(1)
Patrick Marleau 2 350 000(1)
Daymond Langkow 2 200 000(4)
Marc-Andre Fleury 2 000 000(4)
Darby Hendrickson 2 000 000(3)
Robyn Regehr 1 700 000(1)
Ryan Malone 1 600 000(4)
Paul Manning 1 450 000(2)
Matt Carkner 1 400 000(3)
Jonathan Cheechoo 1 400 000(1)
Blair Betts 1 200 000(4)
Ludovick Gagnon 900 000(2)
Lynn Loyns 850 000(1)
Jason Labarbera 750 000(2)
Dennis Seidenberg 700 000(1)
Dan Hinote 675 000(2)
Pascal Dupuis 600 000(2)
Colby Armstrong 600 000(2)
Steve Eminger 500 000(3)
Kurt Sauer 430 000(2)


Farm Payroll

Adam Foote 4 200 000(1)
Geoff Sanderson 2 750 000(3)
Donald Audette 300 000(1)
Greg deVries 300 000(3)
Martin Rucinsky 165 000(1)
Jean-Luc Grand-Pierre 100 000(3)
Jason Woolley 100 000(3)
Steve Kelly 95 000(4)
Bates Battaglia 93 500(1)
Jeff Nelson 85 000(1)
Dale Purinton 75 000(4)
Vesa Toskala 75 000(2)
Lars Pettersen 75 000(1)
Nils Ekman 70 000(3)
Todd Harvey 70 000(4)
Seamus Kotyk 65 000(1)
Grant Lewis 60 000(2)
Doug Murray 60 000(2)
Joakim Lindstrom 60 000(2)
O-Kristian Tollefsen 60 000(2)
Jeff Deslauriers 60 000(2)
Brandon Cullen 50 000(2)
Pierre Turgeon 50 000(2)
Mike Morris 45 000(1)
Tie Domi 40 000(2)




Minnesota

ArenaSt. Paul Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$5 764 854
Home Games Remaining0
Avg. Attendance14 174
Avg. Revenue/Game$1 033 648
Projected Revenue$0 000

Expenses

Pro Payroll$44 425 000
Farm Payroll$1 507 500
Prospect Fees$33 000
Coach$1 000 000
Games Remaining0
Total Game Expenses$572 750
Projected Expenses$0 000
Projected Balance$5 764 854

Salary Commitment

Year: 2005$45 932 500
Year: 2006$39 265 000
Year: 2007$20 725 000
Year: 2008$0 000

Pro Payroll

Peter Forsberg 11 750 000(3)
Scott Niedermayer 5 450 000(2)
Ilja Bryzgalov 3 600 000(3)
Tom Poti 2 200 000(2)
Jozef Balej 2 000 000(2)
Brad Isbister 1 925 000(2)
Jason Ward 1 500 000(2)
Tomas Kloucek 1 350 000(3)
Alexei Morozov 1 250 000(1)
Jan Horacek 1 250 000(2)
Kyle Rossiter 1 200 000(3)
Remi Royer 1 200 000(1)
Eric Boguniecki 1 000 000(3)
Matthew Barnaby 1 000 000(2)
Mike Crowley 950 000(1)
Travis Roche 950 000(2)
William Lemieux 900 000(1)
Petr Hubacek 850 000(1)
Fred Brathwaite 800 000(2)
Martin Cibak 750 000(3)
Brad Tapper 750 000(2)
Josef Vasicek 750 000(3)
Anze Kopitar 600 000(2)
Rickard Wallin 450 000(1)


Farm Payroll

Ray Whitney 300 000(1)
Mike Ricci 250 000(1)
Brad Bombardir 115 000(3)
Jeff Shantz 100 000(1)
Matt Herr 95 000(1)
Vaclav Pletka 85 000(1)
Mattias Karlin 85 000(3)
Cam Stewart 77 500(1)
Jason King 75 000(3)
Dwayne Roloson 60 000(1)
Vojtek Polak 60 000(2)
Pasi Nurminen 55 000(1)
Marc Chouinard 55 000(2)
Chris Bala 50 000(3)
Chris Heid 45 000(1)




Pittsburgh

ArenaMellon Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$6 824 500
Home Games Remaining0
Avg. Attendance10 830
Avg. Revenue/Game$787 887
Projected Revenue$0 000

Expenses

Pro Payroll$26 150 000
Farm Payroll$2 638 375
Prospect Fees$6 000
Coach$700 000
Games Remaining0
Total Game Expenses$359 688
Projected Expenses$0 000
Projected Balance$6 824 500

Salary Commitment

Year: 2005$30 088 375
Year: 2006$19 366 000
Year: 2007$15 466 000
Year: 2008$1 480 000

Pro Payroll

Zigmund Palffy 10 000 000(3)
Radek Bonk 3 750 000(1)
Trent Hunter 1 500 000(1)
Goran Bezina 1 400 000(4)
Brooks Orpik 1 300 000(3)
Brenden Morrow 1 200 000(3)
Mathieu Lavigne 950 000(2)
Scott Nichol 850 000(1)
Alexander Semin 650 000(3)
Eric Boulton 600 000(1)
Brian Lee 600 000(2)
Nicklas Bergfors 600 000(2)
Yann Danis 600 000(2)
Noah Welch 600 000(2)
Marek Zidlicky 500 000(1)
Christian Backman 500 000(3)
Niko Kapanen 500 000(1)
Corey Locke 450 000(1)
Al Montoya 450 000(1)
Nigel Dawes 450 000(1)


Farm Payroll

Kyle Chapman 950 000(1)
Kris Draper 127 500(3)
Stanislav Neckar 120 000(1)
Luc Robitaille 115 000(1)
Matt Johnson 105 875(1)
Colin White 100 000(2)
Mike Commodore 80 000(4)
Lubomir Visnovsky 79 000(1)
Shawn McEachern 75 000(3)
Steve Rucchin 75 000(2)
Bret Hedican 70 000(2)
Arron Asham 65 000(2)
Samuel Pahlsson 60 000(2)
Stephen Webb 60 000(2)
Ville Nieminen 60 000(1)
Kyle Wellwood 60 000(2)
Denis Shvidki 58 500(3)
Mikael Tellqvist 55 000(1)
Scott Clemmensen 52 500(1)
Guillaume Caron 50 000(3)
Martin Grenier 45 000(1)
Tomas Fleischmann 45 000(1)
Luke Fritshaw 45 000(1)
Jon Klemm 35 000(2)
Stephane Yelle 25 000(3)
Byron Ritchie 25 000(2)




Calgary

ArenaPengrowth Saddledome
Capacity18 000
Ticket Price$30,00


Income

Current Funds$11 324 084
Home Games Remaining0
Avg. Attendance13 262
Avg. Revenue/Game$877 036
Projected Revenue$0 000

Expenses

Pro Payroll$27 885 000
Farm Payroll$5 796 297
Prospect Fees$4 500
Coach$900 000
Games Remaining0
Total Game Expenses$421 778
Projected Expenses$0 000
Projected Balance$11 324 084

Salary Commitment

Year: 2005$33 681 297
Year: 2006$26 385 000
Year: 2007$18 785 000
Year: 2008$5 200 000

Pro Payroll

Teppo Numminen 7 750 000(3)
Oleg Tverdovsky 2 200 000(1)
Ales Hemsky 2 000 000(4)
Mike Grier 1 950 000(3)
Brad Leeb 1 600 000(3)
David Richard 1 500 000(3)
Stephane Veilleux 1 200 000(2)
Pierre-Marc Bouchard 1 185 000(1)
Greg Johnson 1 100 000(4)
Eric Chouinard 1 000 000(2)
Andreas Lindstrom 950 000(1)
Ladislav Smid 600 000(2)
Josh Harding 600 000(2)
Thomas Vanek 600 000(2)
Doug Weight 600 000(2)
Cam Ward 600 000(2)
Ryan Whitney 600 000(2)
Brent Seabrook 500 000(1)
Ryan Suter 450 000(1)
Aaron Johnson 450 000(3)
Lauri Korpikoski 450 000(1)


Farm Payroll

Viktor Kozlov 2 000 000(4)
Steve Gainey 950 000(1)
Daniel Alfredsson 850 000(2)
Steve Konowalchuk 200 000(2)
Aki Berg 160 000(1)
Alexei Zhitnik 150 000(2)
Drew Bannister 140 000(2)
Ryan Kraft 110 000(2)
Erik Westrum 110 000(3)
Harold Druken 100 000(4)
Juraj Kolnik 95 000(3)
Justin Kurtz 95 000(1)
Cory Sarich 80 000(3)
Landon Wilson 66 744(1)
Pavel Brendl 65 000(1)
Dan LaCouture 61 250(1)
Devin Setoguchi 60 000(2)
Doug Lynch 60 000(2)
Mark Streit 60 000(2)
Patrice Brisebois 60 000(2)
Peter Worrell 60 000(1)
Rene Bourque 60 000(2)
Aaron Gavey 58 303(1)
Fredrik Sjostrom 50 000(3)
Brendan Shanahan 50 000(2)
Adam Munro 45 000(1)