JOHL2PLF Team Finances

Financial Report

(As of Tuesday, Jul 13 2004)

Anaheim

ArenaArrowhead Pond of Anaheim
Capacity17,500
Ticket Price$35.00


Income

Current Funds$51,797,258
Home Games Remaining38
Avg. Attendance15,960
Avg. Revenue/Game$837,900
Projected Revenue$31,840,200

Expenses

Pro Payroll$32,877,500
Farm Payroll$1,435,000
Prospect Fees$18,000
Coach$650,000
Games Remaining75
Total Game Expenses$426,591
Projected Expenses$31,994,360
Projected Balance$51,643,098

Salary Commitment

Year: 2005$33,762,500
Year: 2006$27,632,500
Year: 2007$10,670,000
Year: 2008$6,120,000

Pro Payroll

Pierre Turgeon 6,000,000(2)
Mike Leclerc 2,850,000(4)
Grant Marshall 2,700,000(3)
Willie Mitchell 2,500,000(4)
Steve Rucchin 2,400,000(2)
Bryan Berard 2,000,000(2)
Rob Zamuner 2,000,000(2)
Manny Legace 1,500,000(2)
Todd Simpson 1,175,000(1)
Jean-Pierre Dumont 1,000,000(1)
Mathieu Garon 907,500(1)
Mike Mottau 900,000(3)
Zach Parise 850,000(2)
Matt Elich 850,000(2)
Jonathan Cheechoo 800,000(1)
Daniel Tkaczuk 750,000(1)
Mark Popovic 750,000(3)
Samuel Pahlsson 700,000(4)
Jaroslav Bednar 650,000(1)
Marc Moro 600,000(2)
Henrik Tallinder 545,000(2)
Jason Chimera 450,000(0)


Farm Payroll

Robert Reichel 375,000(1)
Eric Weinrich 280,000(1)
Steve Heinze 100,000(0)
Lance Ward 90,000(3)
Ilja Bryzgalov 87,500(1)
Jonas Ronnqvist 75,000(2)
Craig Johnson 70,000(1)
Francis Belanger 70,000(4)
P-A Parenteau 65,000(2)
Cory Pecker 65,000(3)
Marek Svatos 45,000(3)
Chris Neil 40,000(2)
Eddie Ferhi 37,500(2)
Timo Parssinen 35,000(1)




Atlanta

ArenaPhilips Arena
Capacity18,500
Ticket Price$40.00


Income

Current Funds$56,141,538
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$36,545,000
Farm Payroll$985,500
Prospect Fees$21,000
Coach$250,000
Games Remaining82
Total Game Expenses$460,994
Projected Expenses$37,801,500
Projected Balance$18,340,038

Salary Commitment

Year: 2005$37,530,500
Year: 2006$26,090,000
Year: 2007$13,635,000
Year: 2008$9,750,000

Pro Payroll

Keith Tkachuk 8,300,000(1)
Keith Primeau 6,000,000(4)
Shawn McEachern 3,350,000(2)
Patrik Stefan 2,750,000(4)
Marc Savard 2,500,000(3)
Brad Tapper 1,000,000(1)
Alexander Ovechkin 1,000,000(4)
Kari Lehtonen 950,000(3)
Yannick Tremblay 900,000(2)
Henrik Zetterberg 875,000(2)
Ivan Majesky 850,000(2)
Evgeni Artukhin 850,000(2)
Serge Aubin 800,000(2)
Andy Sutton 800,000(2)
Frantisek Kaberle 800,000(1)
Doug O'Brien 750,000(2)
Pasi Nurminen 630,000(2)
Randy Robitaille 525,000(1)
Garnet Exelby 450,000(2)
Jeremy Van Hoof 450,000(2)
Ruslan Fedotenko 450,000(2)
Francis Lessard 450,000(2)
Riku Hahl 415,000(2)
Tomas Kloucek 350,000(3)
Scott Nichol 350,000(1)


Farm Payroll

Alexander Karpovtsev 215,000(2)
Chris Tamer 125,000(1)
Jani Hurme 85,000(3)
Michael Garnett 75,000(2)
Daniel Tjarnqvist 75,000(1)
Kamil Piros 63,500(1)
Bill Lindsay 60,000(1)
Shawn Heins 60,000(1)
Luke Sellars 57,000(1)
Ronald Petrovicky 50,000(2)
Kurtis Foster 40,000(2)
Frederic Cassivi 40,000(2)
Brian Swanson 25,000(1)
Jeff Cowan 15,000(2)




Boston

ArenaFleet Center
Capacity19,600
Ticket Price$35.00


Income

Current Funds$44,340,768
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$45,482,500
Farm Payroll$1,185,500
Prospect Fees$16,500
Coach$250,000
Games Remaining82
Total Game Expenses$572,372
Projected Expenses$46,934,500
Projected Balance-$2,593,732

Salary Commitment

Year: 2005$46,585,500
Year: 2006$27,215,500
Year: 2007$11,318,000
Year: 2008$3,113,000

Pro Payroll

Sergei Samsonov 6,000,000(3)
Martin Lapointe 5,000,000(2)
Glen Murray 4,500,000(1)
Felix Potvin 3,000,000(1)
Nicholas Boynton 3,000,000(4)
Dan McGillis 2,800,000(2)
Joe Thornton 2,500,000(1)
Sean O'Donnell 2,500,000(1)
Brian Rolston 2,000,000(1)
Vitaly Vishnevski 2,000,000(2)
Andrew Raycroft 2,000,000(2)
Sandy McCarthy 1,175,000(1)
Shaone Morrisonn 1,130,000(3)
Hal Gill 1,100,000(2)
Alexei Smirnov 1,075,000(3)
Jeff Jillson 1,025,000(1)
Mike Knuble 852,500(1)
Mark Stuart 850,000(2)
Patrice Bergeron 850,000(2)
Andy Hilbert 825,000(1)
Vladslav Evseev 750,000(2)
Kris Vernarsky 550,000(1)


Farm Payroll

Marty McInnis 150,000(1)
Travis Green 140,000(1)
Stanislav Chistov 113,000(4)
Milan Jurcina 110,000(2)
Jonathan Girard 100,000(2)
Hannu Toivonen 87,500(2)
P.J. Axelsson 82,500(1)
Martin Samuelsson 75,000(2)
Tim Brent 75,000(2)
Sergei Zinovjev 65,000(2)
P.J. Stock 42,500(0)
Zdenek Kutlak 40,000(0)
Blake Bellefeuille 35,000(1)
Ed Campbell 35,000(2)
Ivan Huml 35,000(1)




Buffalo

ArenaHSBC Arena
Capacity18,600
Ticket Price$40.00


Income

Current Funds$46,663,137
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$44,439,333
Farm Payroll$524,000
Prospect Fees$24,000
Coach$750,000
Games Remaining82
Total Game Expenses$557,772
Projected Expenses$45,737,333
Projected Balance$925,804

Salary Commitment

Year: 2005$43,485,000
Year: 2006$35,974,000
Year: 2007$20,815,000
Year: 2008$14,025,000

Pro Payroll

Jason Arnott 6,000,000(5)
Adam Mair 4,000,000(5)
Scott Young 3,500,000(2)
Alexei Zhitnik 3,250,000(2)
Miroslav Satan 3,250,000(1)
Martin Biron 3,000,000(3)
Maxim Afinogenov 3,000,000(3)
Mika Noronen 3,000,000(4)
Jon Klemm 2,500,000(1)
Jay McKee 2,000,000(2)
Curtis Brown 1,433,333(0)
Ryan Miller 1,025,000(4)
Andy Delmore 1,000,000(2)
Rory Fitzpatrick 850,000(2)
Thomas Vanek 850,000(2)
Derek Roy 850,000(2)
Jochen Hecht 825,000(1)
Trevor Daley 755,000(2)
Daniel Paille 750,000(2)
Jason Pominville 750,000(2)
Daniel Briere 726,000(1)
Jason Krog 700,000(3)
Doug Janik 425,000(2)


Farm Payroll

Jesse Boulerice 90,000(1)
Jiri Novotny 90,000(3)
Rob Ray 80,000(1)
Aleksander Suglobov 77,000(2)
Joel Perreault 64,500(2)
Christian Matte 45,000(0)
Eric Boulton 40,000(1)
Marty Magers 37,500(2)




Calgary

ArenaPengrowth Saddledome
Capacity17,500
Ticket Price$35.00


Income

Current Funds$51,479,484
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$31,832,500
Farm Payroll$757,500
Prospect Fees$25,500
Coach$500,000
Games Remaining82
Total Game Expenses$403,848
Projected Expenses$33,115,500
Projected Balance$18,363,984

Salary Commitment

Year: 2005$32,130,000
Year: 2006$22,745,000
Year: 2007$18,430,000
Year: 2008$12,750,000

Pro Payroll

Pavol Demitra 3,700,000(1)
Miikka Kiprusoff 3,000,000(5)
Robyn Regehr 3,000,000(5)
Janne Niinimaa 2,700,000(1)
Steven Reinprecht 2,500,000(3)
Bruno St-Jacques 2,500,000(5)
Mike Commodore 2,500,000(5)
Craig Conroy 1,900,000(1)
Martin Gelinas 1,250,000(2)
Stephane Yelle 1,100,000(2)
Dion Phaneuf 1,000,000(4)
Matthew Lombardi 850,000(3)
Matt Smaby 750,000(3)
Toni Lydman 750,000(4)
Josh Green 725,000(3)
Dany Sabourin 650,000(2)
Blair Betts 650,000(2)
Shean Donovan 625,000(1)
Chris Clark 500,000(3)
Blake Sloan 425,000(1)
Andrew Ference 400,000(2)
Dwayne Hay 357,500(0)


Farm Payroll

Oleg Saprykin 102,500(0)
Robbie Schremp 90,000(3)
Andrei Medvedev 85,000(2)
Jesse Wallin 75,000(2)
Tim Ramholt 75,000(3)
Eric Nystrom 75,000(2)
Andrei Taratukhin 75,000(3)
Chuck Kobasew 75,000(3)
Steve Montador 40,000(3)
Ladislav Kohn 35,000(1)
Ryan Christie 30,000(2)




Chicago

ArenaUnited Center
Capacity20,500
Ticket Price$35.00


Income

Current Funds$42,046,977
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$47,150,000
Farm Payroll$1,247,500
Prospect Fees$28,500
Coach$750,000
Games Remaining82
Total Game Expenses$599,707
Projected Expenses$49,176,000
Projected Balance-$7,129,023

Salary Commitment

Year: 2005$48,397,500
Year: 2006$40,520,500
Year: 2007$24,500,000
Year: 2008$12,165,000

Pro Payroll

Rob Blake 10,000,000(3)
Bill Guerin 7,000,000(4)
Peter Bondra 4,500,000(1)
Sandis Ozolinsh 4,500,000(2)
Steve McCarthy 3,000,000(5)
Tommy Salo 3,000,000(2)
Andrew Cassels 2,000,000(1)
Kyle Calder 1,500,000(4)
Mark Bell 1,500,000(3)
Joffrey Lupul 1,125,000(2)
Andreas Jamtin 850,000(2)
Mikhail Yakoubov 850,000(2)
Andrei Kostitsyn 850,000(2)
Jim Vandermeer 750,000(1)
Martin Vagner 750,000(3)
Corey Perry 750,000(2)
Chris Higgins 750,000(2)
Agris Saviels 750,000(2)
Jonathan Aitken 650,000(2)
Andy McDonald 575,000(4)
Tyler Arnason 550,000(2)
Phillipe Sauve 500,000(2)
Ales Kotalik 450,000(1)


Farm Payroll

Jarret Stoll 95,000(2)
Peter Podhradsky 95,000(2)
Al Montoya 90,000(4)
Matthew Spiller 85,000(3)
Brett Lysak 75,000(2)
James Wisniewski 75,000(2)
Adam Henrich 75,000(2)
Matt Keith 74,500(1)
Brian Gionta 70,500(2)
Ian Moran 70,000(2)
Jason Bacashihua 70,000(2)
Craig Andersson 67,500(2)
Lasse Kukkonen 55,000(2)
Nathan Dempsey 55,000(2)
Ryan Vandenbussche 55,000(1)
Joey Tetarenko 47,500(1)
Drew MacIntyre 47,500(2)
Burke Henry 45,000(2)




Columbus

ArenaNationwide Arena
Capacity18,600
Ticket Price$35.00


Income

Current Funds$51,644,669
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$27,557,500
Farm Payroll$930,275
Prospect Fees$36,000
Coach$675,000
Games Remaining82
Total Game Expenses$356,083
Projected Expenses$29,198,775
Projected Balance$22,445,894

Salary Commitment

Year: 2005$28,487,775
Year: 2006$19,927,250
Year: 2007$8,225,000
Year: 2008$4,000,000

Pro Payroll

Marc Denis 4,000,000(4)
Luke Richardson 2,750,000(2)
Scott Lachance 2,000,000(1)
Todd Marchant 1,850,000(2)
Donald MacLean 1,500,000(1)
Jaroslav Spacek 1,300,000(1)
Fred Brathwaite 1,250,000(2)
Anders Eriksson 1,250,000(1)
Rick Nash 1,185,000(2)
Alexander Svitov 1,130,000(2)
Manny Malhotra 1,072,500(1)
David Vyborny 1,000,000(3)
Nikolai Zherdev 950,000(2)
Jamie Pushor 950,000(1)
Trevor Letowski 750,000(3)
Ole Kristian Tollefsen750,000(3)
Tim Jackman 750,000(2)
Mark Hartigan 700,000(3)
Joakim Lindstrom 550,000(2)
Kip Miller 500,000(2)
Derrick Walser 500,000(3)
Martin Spanhel 475,000(3)
Jody Shelley 395,000(2)


Farm Payroll

Sergei Berezin 125,000(1)
Rostislav Klesla 107,500(1)
Sylvain Lefebvre 100,000(1)
Pascal Leclaire 97,500(2)
Danny Fritsche 85,000(2)
Tyler Wright 75,000(1)
Brad Moran 55,000(2)
J-Luc Grand-Pierre 50,000(3)
Todd Rohloff 45,525(1)
Andrej Nedorost 41,000(2)
Aaron Johnson 37,500(2)
Duvie Westcott 35,500(2)
Brett Harkins 35,000(1)
David Ling 35,000(2)
Shane Bendera 5,750(2)




Dallas

ArenaAmerican Airlines Center
Capacity17,000
Ticket Price$40.00


Income

Current Funds$59,659,631
Home Games Remaining35
Avg. Attendance17,000
Avg. Revenue/Game$1,020,000
Projected Revenue$35,700,000

Expenses

Pro Payroll$49,562,000
Farm Payroll$250,000
Prospect Fees$15,000
Coach$1,000,000
Games Remaining71
Total Game Expenses$619,841
Projected Expenses$44,008,744
Projected Balance$51,350,887

Salary Commitment

Year: 2005$49,262,000
Year: 2006$33,212,000
Year: 2007$24,300,000
Year: 2008$11,000,000

Pro Payroll

Chris Pronger 9,500,000(1)
Jose Theodore 6,000,000(4)
Jarome Iginla 5,000,000(4)
Saku Koivu 4,500,000(3)
Jere Lehtinen 3,000,000(3)
Sami Kapanen 3,000,000(3)
Alexei Zhamnov 3,000,000(2)
Yanic Perreault 2,800,000(1)
Scott Hannan 2,500,000(3)
Cory Stillman 2,100,000(1)
Brad Stuart 1,250,000(2)
Scott Parker 1,000,000(2)
Konstantin Koltsov 987,000(2)
Bryan Allen 975,000(1)
Sheldon Keefe 975,000(2)
Andrei Markov 675,000(1)
Nathan Paetsch 650,000(2)
Brent Johnson 550,000(0)
Jeff MacMillan 550,000(2)
Mark Recchi 300,000(3)
Steve Dubinsky 250,000(2)


Farm Payroll

Reinhard Divis 40,000(2)
David Gosselin 35,000(2)
Corey Schwab 25,000(2)
Aris Brimanis 25,000(2)
Jim Montgomery 25,000(2)
Drew Bannister 25,000(2)
Steve Bancroft 25,000(2)
Mike Matteucci 25,000(2)
Robert Valicevic 25,000(2)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$72,026,203
Home Games Remaining31
Avg. Attendance20,000
Avg. Revenue/Game$1,200,000
Projected Revenue$37,200,000

Expenses

Pro Payroll$60,432,250
Farm Payroll$919,500
Prospect Fees$25,500
Coach$750,000
Games Remaining65
Total Game Expenses$757,649
Projected Expenses$49,247,210
Projected Balance$59,978,993

Salary Commitment

Year: 2005$61,279,250
Year: 2006$38,694,250
Year: 2007$14,917,000
Year: 2008$9,680,000

Pro Payroll

Nicklas Lidstrom 10,000,000(1)
Mats Sundin 7,500,000(2)
Derian Hatcher 5,750,000(2)
Brian Leetch 5,000,000(2)
Jaromir Jagr 5,000,000(5)
Alexei Kovalev 4,500,000(4)
Jeff O'Neill 3,000,000(3)
Eric Daze 2,800,000(1)
Jocelyn Thibault 2,600,000(1)
Richard Matvichuk 2,500,000(2)
Brendan Witt 1,600,000(1)
Alex Tanguay 1,500,000(2)
Kirk Maltby 1,250,000(3)
Nick Schultz 1,250,000(1)
Dany Heatley 1,025,000(1)
Teppo Numminen 1,000,000(1)
Sean Hill 1,000,000(1)
Mattias Weinhandl 775,000(2)
Matt Foy 680,000(3)
Josh Harding 652,250(2)
Mike Brown 550,000(1)
Steve Webb 500,000(1)


Farm Payroll

Turner Stevenson 105,000(1)
Cam Barker 95,000(4)
Patrick O'Sullivan 85,000(4)
Corey Locke 80,000(3)
Cory Urquhart 77,000(3)
Alexei Semenov 75,000(3)
Derek MacKenzie 75,000(3)
Bryan Adams 72,500(0)
Derek Gustafson 65,000(1)
Sasha Goc 60,000(2)
Ladislav Benysek 40,000(2)
Dennis Bonvie 30,000(1)
Andrej Podkonicky 30,000(1)
Dale Clarke 30,000(1)




Edmonton

ArenaSky Reach Center
Capacity17,100
Ticket Price$35.00


Income

Current Funds$54,507,497
Home Games Remaining37
Avg. Attendance17,100
Avg. Revenue/Game$897,750
Projected Revenue$33,216,750

Expenses

Pro Payroll$39,705,000
Farm Payroll$1,418,350
Prospect Fees$10,500
Coach$550,000
Games Remaining75
Total Game Expenses$508,340
Projected Expenses$38,125,473
Projected Balance$49,598,774

Salary Commitment

Year: 2005$41,033,350
Year: 2006$34,293,800
Year: 2007$24,068,800
Year: 2008$6,248,800

Pro Payroll

Ryan Smyth 6,000,000(3)
Daniel Alfredsson 6,000,000(3)
Eric Brewer 3,000,000(3)
Radek Dvorak 3,000,000(4)
Tom Poti 3,000,000(4)
Mike York 2,500,000(3)
Jason Smith 2,300,000(2)
Dmitry Yushkevich 2,000,000(2)
Ethan Moreau 1,250,000(1)
Kevin Weekes 1,250,000(1)
Ales Hemsky 1,130,000(2)
Marcel Hossa 900,000(2)
Brad Isbister 900,000(1)
Ty Conklin 875,000(1)
Steve Staios 850,000(1)
Jesse Niinimaki 850,000(2)
Alexei Mikhnov 850,000(2)
Jamie Wright 750,000(1)
Marc-Antoine Pouliot 750,000(2)
Marek Posmyk 600,000(2)
Tyler Moss 500,000(1)
Stephen Valiquette 450,000(2)


Farm Payroll

Igor Ulanov 200,000(1)
Glen Wesley 100,000(3)
Fernando Pisani 95,000(2)
Georges Laraque 90,000(0)
Matthew Greene 88,800(4)
Jean-Francois Jacques 85,000(4)
Jeff Deslauriers 85,000(3)
Marty Reasoner 80,000(2)
Mikko Luoma 75,000(1)
Doug Lynch 75,000(4)
Shawn Horcoff 70,000(3)
Tony Salmelainen 65,000(3)
Tomas Plihal 65,000(2)
Scott Ferguson 55,000(2)
Stacy Roest 53,800(1)
Bobby Allen 50,000(2)
Kristian Antila 50,000(2)
Rocky Thompson 35,750(1)




Florida

ArenaOffice Depot Center
Capacity19,100
Ticket Price$35.00


Income

Current Funds$58,485,740
Home Games Remaining35
Avg. Attendance16,748
Avg. Revenue/Game$879,270
Projected Revenue$30,774,450

Expenses

Pro Payroll$30,315,000
Farm Payroll$2,536,500
Prospect Fees$18,000
Coach$1,500,000
Games Remaining69
Total Game Expenses$419,140
Projected Expenses$28,920,677
Projected Balance$60,339,513

Salary Commitment

Year: 2005$30,481,500
Year: 2006$25,399,000
Year: 2007$18,089,000
Year: 2008$11,684,000

Pro Payroll

Roberto Luongo 6,000,000(4)
Juraj Kolnik 2,800,000(5)
Branislav Mezei 2,500,000(4)
Viktor Kozlov 2,500,000(2)
Steve Shields 2,000,000(0)
Matt Cullen 1,250,000(3)
Kristian Kudroc 1,200,000(3)
Jay Bouwmeester 1,185,000(2)
Bert Robertsson 1,100,000(2)
Denis Shvidki 1,025,000(2)
Mike Van Ryn 1,025,000(1)
Vaclav Nedorost 975,000(1)
Mikko Koivu 950,000(3)
Anthony Stewart 950,000(3)
Kristian Huselius 925,000(1)
Olli Jokinen 880,000(1)
Greg Campbell 850,000(3)
Filip Novak 750,000(1)
Rob Globke 750,000(2)
Darcy Hordichuk 700,000(3)


Farm Payroll

Donald Audette 300,000(2)
Valeri Bure 260,000(1)
Lyle Odelein 240,000(0)
Mathieu Biron 175,000(3)
Kyle Chipchura 100,000(4)
Rostislav Olesz 100,000(4)
Ryan Jardine 100,000(3)
Stefan Meyer 99,000(4)
Brent Burns 85,000(3)
Lukas Krajicek 85,000(2)
David Morisset 85,000(4)
Petr Taticek 85,000(2)
Darren Van Impe 80,000(2)
Josh Olson 75,000(3)
Jeff Shantz 75,000(0)
Marcus Nilson 72,500(1)
Andreas Lilja 70,000(2)
Eric Messier 70,000(1)
Pavel Trnka 70,000(3)
Simon Lajeunesse 65,000(2)
Niklas Hagman 65,000(1)
Eric Beaudoin 65,000(2)
Mikael Samuelsson 60,000(1)
Todd Warriner 55,000(0)




Islanders

ArenaNassau Veterans Memorial Colis
Capacity16,300
Ticket Price$35.00


Income

Current Funds$49,216,677
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$28,274,500
Farm Payroll$207,100
Prospect Fees$36,000
Coach$900,000
Games Remaining82
Total Game Expenses$358,751
Projected Expenses$29,417,600
Projected Balance$19,799,077

Salary Commitment

Year: 2005$24,074,500
Year: 2006$10,199,500
Year: 2007$2,500,000
Year: 2008$0,000

Pro Payroll

Mark Parrish 2,750,000(2)
Colin White 2,500,000(3)
Mariusz Czerkawski 2,400,000(1)
Kenny Jonsson 2,000,000(1)
Bob Boughner 2,000,000(1)
Anson Carter 1,900,000(1)
Scott Walker 1,600,000(1)
Michael Nylander 1,550,000(0)
Rem Murray 1,125,000(1)
Garth Snow 1,100,000(1)
Kiril Safronov 975,000(2)
Vaclav Prospal 975,000(0)
Arron Asham 850,000(2)
Robert Nilsson 850,000(2)
Aaron Ward 819,500(2)
Dmitri Chernykh 750,000(2)
Wes Walz 750,000(1)
Dave Scatchard 675,000(0)
Oleg Kvasha 650,000(1)
Dwayne Roloson 600,000(2)
Richard Park 400,000(0)
Evgeny Korolev 375,000(0)
Radek Martinek 350,000(1)
Ray Schultz 330,000(0)


Farm Payroll

Justin Papineau 67,500(2)
Mattias Timander 67,100(0)
Wade Dubielewicz 37,500(2)
Dieter Kochan 35,000(0)




Kings

ArenaStaples Center
Capacity18,500
Ticket Price$40.00


Income

Current Funds$58,547,355
Home Games Remaining38
Avg. Attendance17,996
Avg. Revenue/Game$1,079,760
Projected Revenue$41,030,880

Expenses

Pro Payroll$51,200,000
Farm Payroll$632,825
Prospect Fees$34,500
Coach$450,000
Games Remaining76
Total Game Expenses$638,016
Projected Expenses$48,489,228
Projected Balance$51,089,007

Salary Commitment

Year: 2005$48,847,500
Year: 2006$23,157,500
Year: 2007$12,200,000
Year: 2008$3,200,000

Pro Payroll

Jason Allison 6,600,000(1)
Tony Amonte 6,000,000(3)
Roman Cechmanek 5,000,000(2)
Luc Robitaille 4,000,000(1)
Martin Straka 3,750,000(1)
Sean Avery 3,000,000(3)
Robert Lang 2,900,000(1)
Adam Deadmarsh 2,750,000(1)
Jozef Stumpel 2,650,000(0)
Lubomir Visnovsky 2,500,000(2)
Geoff Sanderson 2,100,000(1)
Derek Armstrong 2,000,000(1)
Aaron Miller 1,700,000(4)
Ruslan Salei 1,500,000(4)
Brad Norton 950,000(1)
Alexander Frolov 950,000(2)
Denis Grebeshkov 850,000(2)
Dan Boyle 575,000(2)
Scott Barney 550,000(1)
Dean Melanson 450,000(2)
Cristobal Huet 425,000(2)


Farm Payroll

Mike Cammalleri 95,000(2)
Trent Klatt 90,000(1)
Jared Aulin 75,000(2)
Jaroslav Modry 60,000(0)
Steve Kelly 55,000(0)
Tomas Vlasak 50,000(0)
Maxim Kuznetsov 47,500(0)
Jonathan Sim 44,000(0)
Kip Brennan 39,500(0)
Eric Belanger 39,325(0)
Mathieu Chouinard 37,500(2)




Minnesota

ArenaXcel Energy Center
Capacity18,100
Ticket Price$35.00


Income

Current Funds$43,964,245
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$53,450,000
Farm Payroll$1,191,000
Prospect Fees$21,000
Coach$1,000,000
Games Remaining82
Total Game Expenses$678,805
Projected Expenses$55,662,000
Projected Balance-$11,697,755

Salary Commitment

Year: 2005$54,641,000
Year: 2006$33,405,000
Year: 2007$25,170,000
Year: 2008$17,250,000

Pro Payroll

Alexei Yashin 9,000,000(8)
Scott Stevens 7,000,000(1)
Petr Nedved 4,200,000(1)
Justin Williams 3,750,000(4)
Dan Cloutier 3,500,000(4)
Mathieu Schneider 3,250,000(2)
Mike Dunham 2,600,000(1)
Jeff Friesen 2,500,000(1)
Andrew Brunette 2,000,000(2)
Manny Fernandez 1,450,000(1)
Kyle McLaren 1,300,000(3)
Bill Muckalt 1,250,000(3)
Jason Wiemer 1,000,000(3)
Travis Roche 1,000,000(4)
Toni Dahlman 900,000(3)
Eric Cairns 850,000(1)
Denis Gauthier 850,000(3)
Ryan Suter 850,000(2)
Michael Ryder 850,000(2)
Rickard Wallin 850,000(2)
Stephane Veilleux 850,000(3)
Brad Lukowich 750,000(1)
Anton Kadeykin 750,000(3)
Sergei Zholtok 725,000(1)
Chris Hajt 575,000(3)
Antti Laaksonen 475,000(1)
Brian Bonin 375,000(3)


Farm Payroll

Marcus Ragnarsson 230,000(2)
Jiri Slegr 180,000(1)
Curtis Leschyshyn 100,000(1)
Jason Marshall 97,500(1)
Johan Holmqvist 90,000(2)
Andrei Zyuzin 85,000(1)
Frederic Cloutier 75,000(2)
Brad Bombardir 73,500(1)
Brad Brown 57,500(1)
Chris McAlpine 50,000(1)
Greg Crozier 42,500(1)
Jay Henderson 40,000(2)
David Cullen 35,000(3)
Jeremy Stevenson 35,000(3)




Montreal

ArenaCentre Bell
Capacity21,300
Ticket Price$40.00


Income

Current Funds$49,722,556
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$70,882,500
Farm Payroll$685,000
Prospect Fees$40,500
Coach$300,000
Games Remaining82
Total Game Expenses$876,927
Projected Expenses$71,908,000
Projected Balance-$22,185,444

Salary Commitment

Year: 2005$70,672,500
Year: 2006$63,845,000
Year: 2007$40,025,000
Year: 2008$6,750,000

Pro Payroll

John LeClair 9,000,000(3)
Jeremy Roenick 8,500,000(3)
Eric Lindros 8,500,000(2)
Michael Peca 5,000,000(2)
Scott Niedermayer 4,500,000(3)
Eric Desjardins 4,200,000(3)
Brett Hull 4,000,000(2)
Sergei Zubov 4,000,000(1)
Patrice Brisebois 4,000,000(2)
Chris Drury 3,500,000(3)
Sean Burke 3,250,000(4)
Richard Zednik 2,500,000(3)
Bryan Smolinski 2,300,000(1)
Jan Bulis 2,000,000(4)
Craig Rivet 1,500,000(4)
Niklas Sundstrom 1,000,000(2)
Deron Quint 1,000,000(3)
Eric Staal 950,000(2)
Shawn Bates 500,000(0)
Francis Bouillon 357,500(1)
Olivier Michaud 325,000(2)


Farm Payroll

Stephane Quintal 195,000(0)
Karl Dykhuis 110,000(1)
Alexander Daigle 75,000(3)
Darren Langdon 60,000(1)
Josef Marha 48,500(0)
J-F Damphousse 45,000(2)
Benoit Gratton 45,000(0)
Gordie Dwyer 44,000(0)
Marc Chouinard 32,500(0)
Matthieu Descoteaux 30,000(0)




Nashville

ArenaGaylord Entertainment Center
Capacity17,500
Ticket Price$40.00


Income

Current Funds$58,460,267
Home Games Remaining39
Avg. Attendance16,774
Avg. Revenue/Game$1,006,440
Projected Revenue$39,251,160

Expenses

Pro Payroll$38,875,006
Farm Payroll$792,500
Prospect Fees$25,500
Coach$650,000
Games Remaining78
Total Game Expenses$491,988
Projected Expenses$38,375,054
Projected Balance$59,336,373

Salary Commitment

Year: 2005$39,092,506
Year: 2006$34,322,506
Year: 2007$22,550,006
Year: 2008$16,750,006

Pro Payroll

Roman Hamrlik 5,000,000(2)
Tomas Vokoun 5,000,000(5)
Kimmo Timonen 3,750,000(4)
Steve Sullivan 3,000,000(2)
Cory Cross 2,500,000(4)
Kris Draper 2,000,000(3)
Jason Ward 2,000,000(4)
Vladimir Orszagh 2,000,000(5)
Robert Schnabel 1,500,000(4)
Eric Chouinard 1,200,000(3)
Scott Hartnell 1,075,000(1)
Brian Finley 1,000,000(2)
Jere Karalahti 1,000,000(3)
Marian Cisar 1,000,000(3)
David Legwand 975,000(1)
Marek Zidlicky 950,000(1)
Denis Arkhipov 750,000(1)
Jordin Tootoo 750,000(2)
Pierre Dagenais 650,000(2)
Radoslav Suchy 600,000(3)
Mark Eaton 600,000(2)
Nick Smith 575,000(0)
Martin Erat 525,000(1)
Jan Lasak 475,000(2)
Mattias Norstrom 0,004(10)
Zigmund Palffy 0,002(10)


Farm Payroll

Jason York 200,000(1)
Adam Hall 95,000(2)
Vitali Yachmenev 85,000(1)
Tony Hrkac 80,000(1)
Benjamin Simon 70,000(2)
Jamie Allison 57,500(1)
Greg Classen 47,500(2)
Chris Mason 45,000(2)
Pavel Skrbek 40,000(2)
Jukka Hentunen 40,000(1)
Domenic Pittis 32,500(1)




New Jersey

ArenaContinental Airlines Arena
Capacity19,000
Ticket Price$40.00


Income

Current Funds$58,001,472
Home Games Remaining32
Avg. Attendance16,748
Avg. Revenue/Game$1,004,893
Projected Revenue$32,156,576

Expenses

Pro Payroll$37,445,000
Farm Payroll$1,427,000
Prospect Fees$36,000
Coach$1,000,000
Games Remaining63
Total Game Expenses$486,683
Projected Expenses$30,661,024
Projected Balance$59,497,024

Salary Commitment

Year: 2005$38,217,000
Year: 2006$22,237,000
Year: 2007$13,557,000
Year: 2008$3,750,000

Pro Payroll

Pavel Bure 8,600,000(1)
Teemu Selanne 7,000,000(3)
Rod Brind'Amour 4,250,000(1)
Boris Mironov 2,000,000(2)
Josef Vasicek 2,000,000(4)
Jiri Fischer 1,180,000(2)
Stephen Weiss 1,130,000(3)
Brad Ference 1,000,000(4)
Erik Rasmussen 900,000(1)
Marc-Andre Bergeron 850,000(3)
Dan Hamhuis 850,000(2)
Ari Ahonen 800,000(2)
Igor Grigorenko 750,000(2)
Colin Hemingway 750,000(2)
Ron Hainsey 750,000(3)
Justin Mapletoft 750,000(2)
Antti Miettinen 750,000(2)
Vojtech Polak 750,000(4)
J-S Giguere 700,000(1)
Alexei Morozov 660,000(1)
Jay Pandolfo 550,000(0)
Jeff Woywitka 475,000(2)


Farm Payroll

Bryan Marchment 300,000(2)
Mike Ricci 250,000(1)
Jassen Cullimore 120,000(1)
Barrett Heisten 105,000(1)
Kiel McLeod 77,000(3)
Alexander Korolyuk 75,000(1)
Tuomas Pihlman 75,000(2)
Niclas Havelid 70,000(1)
Craig Darby 65,000(1)
Stanislav Gron 60,000(1)
Aaron Downey 45,000(1)
Peter Skudra 45,000(1)
Jiri Bicek 35,000(0)
Scott Clemmensen 35,000(1)
Wade Belak 35,000(0)
Billy Tibbetts 35,000(0)




Ottawa

ArenaCorel Centre
Capacity18,500
Ticket Price$40.00


Income

Current Funds$65,198,150
Home Games Remaining37
Avg. Attendance13,447
Avg. Revenue/Game$806,775
Projected Revenue$29,850,675

Expenses

Pro Payroll$34,670,000
Farm Payroll$1,185,000
Prospect Fees$22,500
Coach$550,000
Games Remaining75
Total Game Expenses$444,238
Projected Expenses$33,317,835
Projected Balance$61,730,990

Salary Commitment

Year: 2005$35,705,500
Year: 2006$27,860,000
Year: 2007$17,625,000
Year: 2008$4,500,000

Pro Payroll

Martin Havlat 4,500,000(4)
Patrick Lalime 4,000,000(3)
Radek Bonk 3,350,000(2)
Wade Redden 2,800,000(1)
Mike Fisher 2,500,000(3)
Vincent Damphousse 2,000,000(2)
Matt Cooke 2,000,000(3)
Brian Pothier 1,500,000(3)
Milan Kraft 1,500,000(3)
Jamie Langenbrunner 1,395,000(2)
Petr Schastlivy 1,250,000(3)
Karlis Skrastins 1,200,000(1)
Zdeno Chara 1,100,000(1)
Brenden Morrow 1,000,000(2)
Jason Spezza 1,000,000(1)
Jeff Taffe 850,000(2)
Mike Rupp 850,000(2)
Karel Rachunek 650,000(1)
Martin Prusek 450,000(2)
Peter Smrek 425,000(1)
Dick Tarnstrom 350,000(1)


Farm Payroll

Vaclav Varada 130,000(1)
Jason Doig 125,000(3)
Dan Hinote 100,000(3)
Paul Martin 85,000(2)
Josh Langfeld 75,000(3)
Daniel Cleary 75,000(1)
Sean Brown 75,000(3)
Jan Platil 75,000(2)
Christian Berglund 72,500(2)
Billy Thompson 65,500(1)
Ray Emery 62,500(2)
Shane Hnidy 50,000(1)
Daniel Corso 49,500(0)
Chris Bala 45,000(2)
Denis Hamel 40,000(0)
Serge Payer 30,000(0)
Jeff Ulmer 30,000(0)




Philly

ArenaFirst Union Center
Capacity19,500
Ticket Price$40.00


Income

Current Funds$55,496,813
Home Games Remaining38
Avg. Attendance16,013
Avg. Revenue/Game$960,820
Projected Revenue$36,511,160

Expenses

Pro Payroll$36,000,000
Farm Payroll$1,294,000
Prospect Fees$22,500
Coach$800,000
Games Remaining75
Total Game Expenses$464,835
Projected Expenses$34,862,652
Projected Balance$57,145,321

Salary Commitment

Year: 2005$36,970,500
Year: 2006$29,443,000
Year: 2007$15,965,000
Year: 2008$13,180,000

Pro Payroll

Marty Turco 5,000,000(4)
Simon Gagne 5,000,000(4)
Dimitri Kalinin 3,000,000(4)
Michal Handzus 3,000,000(2)
Danil Markov 2,000,000(1)
Kim Johnsson 2,000,000(1)
Pavel Brendl 1,500,000(2)
Pascal Dupuis 1,500,000(2)
Donald Brashear 1,250,000(1)
Steve Ott 1,000,000(2)
Robert Esche 1,000,000(3)
Nathan Horton 950,000(3)
Jeff Carter 950,000(2)
Jonas Andersson 900,000(2)
Mike Zigomanis 850,000(2)
Joni Pitkanen 850,000(1)
Filip Kuba 775,000(3)
Ben Eager 750,000(2)
Alexander Drozdetsky 750,000(2)
Dennis Seidenberg 750,000(1)
Antero Niittymaki 650,000(2)
Branko Radivojevic 575,000(2)
Barret Jackman 500,000(2)
Vaclav Pletka 500,000(1)


Farm Payroll

Oleg Tverdovsky 300,000(2)
Michal Sykora 150,000(0)
Claude Lapointe 120,000(1)
Alexandre Picard 95,000(4)
Patrick Sharp 85,000(4)
Tomi Kallio 85,000(0)
Steve Gainey 80,000(2)
Kyle Wanvig 77,000(2)
Janos Vas 60,000(3)
David Harlock 57,500(1)
Todd Fedoruk 55,000(0)
Neil Little 50,000(2)
Eric Boguniecki 46,000(2)
Kirby Law 33,500(0)




Pittsburgh

ArenaMellon Arena
Capacity17,000
Ticket Price$35.00


Income

Current Funds$61,862,323
Home Games Remaining34
Avg. Attendance16,833
Avg. Revenue/Game$883,740
Projected Revenue$30,047,160

Expenses

Pro Payroll$34,225,000
Farm Payroll$2,730,150
Prospect Fees$10,500
Coach$750,000
Games Remaining69
Total Game Expenses$459,947
Projected Expenses$31,736,340
Projected Balance$60,173,143

Salary Commitment

Year: 2005$36,060,400
Year: 2006$31,012,000
Year: 2007$9,345,000
Year: 2008$5,097,500

Pro Payroll

Doug Weight 9,000,000(2)
Martin St. Louis 5,000,000(4)
Adam Foote 4,100,000(2)
Steve Yzerman 4,000,000(1)
Marc-Andre Fleury 1,300,000(2)
Fredrik Modin 1,275,000(2)
Cory Sarich 1,100,000(3)
Ron Tugnutt 1,000,000(1)
Jay McClement 950,000(3)
Brooks Orpik 850,000(2)
Sergei Anshakov 800,000(2)
Noah Welch 750,000(2)
Ben Eaves 625,000(2)
Michel Ouellet 625,000(2)
Nik Antropov 600,000(0)
Toby Petersen 600,000(3)
Ondrej Nemec 550,000(3)
Matt Moulson 375,000(2)
Paul Bissonnette 375,000(2)
Maxime Talbot 350,000(2)


Farm Payroll

Shawn Belle 900,000(3)
Steve Konowalchuk 140,000(2)
Rico Fata 107,250(0)
Kris Beech 102,500(0)
Tom Kostopoulos 97,500(4)
Ben Clymer 92,500(2)
Shane Endicott 87,500(2)
Harold Druken 85,000(0)
Michal Sivek 85,000(2)
Ryan Stone 85,000(2)
Ramzi Abid 85,000(2)
Matt Murley 85,000(2)
Jakub Sindel 77,500(3)
J-Sebastien Aubin 77,000(2)
Ross Lupaschuk 75,000(2)
Tomas Surovy 75,000(2)
Michal Rozsival 70,000(2)
Daniel Carcillo 70,000(3)
Karel Pilar 67,500(2)
Bobby Geopfert 65,000(2)
Martin Cibak 57,500(2)
Anton But 55,000(2)
Richard Jackman 48,400(1)
Daniel Fernholm 40,000(2)




Rangers

ArenaMadison Square Garden
Capacity18,000
Ticket Price$40.00


Income

Current Funds$41,558,804
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$37,982,000
Farm Payroll$615,000
Prospect Fees$28,500
Coach$850,000
Games Remaining82
Total Game Expenses$481,409
Projected Expenses$39,475,500
Projected Balance$2,083,304

Salary Commitment

Year: 2005$34,597,000
Year: 2006$21,449,500
Year: 2007$13,700,000
Year: 2008$12,000,000

Pro Payroll

Bobby Holik 9,000,000(4)
Darius Kasparaitis 4,500,000(2)
Vladimir Malakhov 3,500,000(1)
Petr Sykora 3,300,000(1)
Chris Simon 2,250,000(0)
Jaroslav Svoboda 1,500,000(4)
Jamie Lundmark 1,500,000(4)
Matthew Barnaby 1,350,000(0)
Dan Blackburn 1,130,000(1)
Kurt Sauer 1,102,000(2)
Jan Hlavac 1,100,000(1)
Greg DeVries 1,000,000(1)
Garth Murray 875,000(2)
Fedor Tyutin 850,000(3)
Hugh Jessiman 850,000(3)
Niklas Kronwall 775,000(2)
Pavel Datsyuk 700,000(1)
Erik Cole 525,000(1)
John Jakopin 525,000(1)
Anders Myrvold 450,000(1)
Marquis Mathieu 400,000(0)
Jussi Markannen 400,000(1)
Radim Vrbata 400,000(1)


Farm Payroll

Tim Connolly 85,000(2)
Tomas Kurka 85,000(2)
Bryce Lampman 77,500(2)
Dominic Moore 75,000(2)
Henrik Lundqvist 65,000(2)
Jason Labarbera 60,000(2)
Ales Pisa 50,000(2)
Dale Purinton 42,500(1)
Dan LaCouture 40,000(1)
Niko Kapanen 35,000(1)




San Jose

ArenaHP Pavilion
Capacity17,500
Ticket Price$35.00


Income

Current Funds$54,290,443
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$22,549,870
Farm Payroll$343,750
Prospect Fees$36,000
Coach$800,000
Games Remaining82
Total Game Expenses$289,386
Projected Expenses$23,729,620
Projected Balance$30,560,823

Salary Commitment

Year: 2005$19,858,750
Year: 2006$12,372,500
Year: 2007$2,200,000
Year: 2008$0,000

Pro Payroll

Evgeni Nabokov 5,000,000(2)
Boyd Devereaux 1,450,000(0)
Scott Thornton 1,425,000(1)
Todd Harvey 1,300,000(1)
Tomas Holmstrom 1,150,000(1)
Chad Kilger 1,024,870(0)
Artem Chubarov 900,000(1)
Sami Salo 880,000(1)
Jason Ward 850,000(3)
Milan Michalek 850,000(3)
Ryan Getzlaf 850,000(2)
Christian Ehrhoff 750,000(2)
Brad Boyes 750,000(2)
Marcel Goc 750,000(2)
Tomas Kopecky 750,000(2)
Micki Dupont 650,000(1)
Philippe Boucher 585,000(1)
Jim Fahey 575,000(2)
Vesa Toskala 575,000(2)
Steve Begin 500,000(3)
Niclas Wallin 450,000(0)
Mark Smith 425,000(1)
Mathieu Dandenault 110,000(0)


Farm Payroll

Matt Johnson 96,250(1)
Dimitri Patzold 80,000(2)
Wayne Primeau 75,000(1)
Seamus Kotyk 52,500(2)
Scott Thomas 40,000(2)




St Louis

ArenaSavvis Center
Capacity21,000
Ticket Price$40.00


Income

Current Funds$64,505,645
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$20,922,050
Farm Payroll$343,000
Prospect Fees$19,500
Coach$650,000
Games Remaining82
Total Game Expenses$267,495
Projected Expenses$21,934,550
Projected Balance$42,571,095

Salary Commitment

Year: 2005$15,595,550
Year: 2006$12,913,050
Year: 2007$0,000
Year: 2008$0,000

Pro Payroll

Trevor Linden 4,800,000(2)
Chris Therien 2,000,000(0)
Raffi Torres 1,075,000(1)
Taylor Pyatt 1,025,000(1)
Tyson Nash 1,000,000(0)
Mike Richards 950,000(2)
Jim Slater 750,000(2)
John Pohl 750,000(2)
Matt Walker 750,000(2)
Colby Armstrong 700,000(2)
Travis Moen 687,050(2)
Alexei Tezikov 650,000(2)
Paul Ranger 650,000(2)
Christian Backman 650,000(2)
Steven Halko 600,000(0)
Steve Kariya 575,000(0)
Dan Ellis 550,000(2)
Mark Rycroft 550,000(0)
Bryce Salvador 495,000(0)
Curtis Sanford 475,000(2)
Alexander Khavanov 450,000(1)
Dan Focht 440,000(2)
Mike Jefferson 350,000(0)


Farm Payroll

Michel Riesen 82,500(1)
Ryan Johnson 68,500(2)
John Erskine 54,500(0)
Pascal Rheaume 50,000(1)
Christian Laflamme 45,000(0)
Andy Chiodo 42,500(2)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity19,800
Ticket Price$45.00


Income

Current Funds$98,150,496
Home Games Remaining28
Avg. Attendance19,800
Avg. Revenue/Game$1,336,500
Projected Revenue$37,422,000

Expenses

Pro Payroll$37,105,000
Farm Payroll$1,115,000
Prospect Fees$15,000
Coach$850,000
Games Remaining58
Total Game Expenses$476,646
Projected Expenses$27,645,488
Projected Balance$107,927,008

Salary Commitment

Year: 2005$37,868,750
Year: 2006$31,628,000
Year: 2007$18,030,000
Year: 2008$4,500,000

Pro Payroll

Joe Sakic 10,000,000(3)
Nikolai Khabibulin 5,000,000(2)
Marian Hossa 4,500,000(4)
Darryl Sydor 3,500,000(2)
Vincent Lecavalier 1,500,000(1)
Ilya Kovalchuk 1,130,000(1)
Nikita Alexeev 1,075,000(3)
Andre Roy 1,000,000(1)
Brad Richards 975,000(1)
Alexander Polushin 950,000(2)
Mike Komisarek 950,000(2)
Pavel Kubina 850,000(1)
Andreas Holmqvist 850,000(2)
Dmitri Kazionov 750,000(3)
Mike Egener 750,000(3)
Gerard Dicaire 750,000(3)
Kyle Wellwood 700,000(2)
Sebastien Caron 650,000(2)
Jimmie Olvestad 650,000(1)
Darren Reid 575,000(2)


Farm Payroll

Todd White 100,000(1)
Anton Babchuk 87,500(2)
Dimitri Afanasenkov 85,000(2)
Mike Wilson 80,000(0)
Tomas Fleischmann 75,000(3)
Danny Richmond 75,000(2)
Ryan Craig 75,000(3)
Darby Hendrickson 72,500(0)
Jean-Yves Leroux 60,000(0)
Shane Willis 56,000(2)
Jean-Francois Soucy 55,000(3)
Evegeny Konstantinov 44,500(2)
Thomas Ziegler 42,500(2)
Mike Weaver 41,250(0)
Brett Clark 38,500(0)
Wyatt Smith 35,750(1)
Brian Eklund 32,500(2)
Richard Lintner 30,000(0)
Greg Leeb 29,000(0)




Toronto

ArenaAir Canada Centre
Capacity18,800
Ticket Price$40.00


Income

Current Funds$51,250,104
Home Games Remaining38
Avg. Attendance12,285
Avg. Revenue/Game$737,120
Projected Revenue$28,010,560

Expenses

Pro Payroll$56,100,000
Farm Payroll$517,575
Prospect Fees$21,000
Coach$750,000
Games Remaining76
Total Game Expenses$699,861
Projected Expenses$53,189,411
Projected Balance$26,071,253

Salary Commitment

Year: 2005$58,617,575
Year: 2006$31,792,575
Year: 2007$14,832,500
Year: 2008$7,102,500

Pro Payroll

Curtis Joseph 8,000,000(2)
Ed Belfour 6,000,000(1)
Brendan Shanahan 6,000,000(4)
Owen Nolan 5,250,000(1)
Alexander Mogilny 5,200,000(1)
Joe Nieuwendyk 4,500,000(3)
Gary Roberts 2,500,000(1)
Bryan McCabe 2,350,000(2)
Keith Carney 2,000,000(3)
Tomas Kaberle 2,000,000(2)
Ken Klee 1,500,000(2)
Drake Berehowsky 1,450,000(1)
Darcy Tucker 1,375,000(1)
Oleg Petrov 1,250,000(1)
Aki Berg 1,200,000(1)
Carlo Colaiacovo 1,025,000(4)
Clarke Wilm 1,000,000(3)
Matt Stajan 850,000(1)
Alexei Ponikarovsky 750,000(2)
Alexander Steen 750,000(2)
Randy McKay 750,000(1)
Max Kondratiev 750,000(2)
Jay Harrison 650,000(2)
John Grahame 550,000(1)
Josh Holden 450,000(1)


Farm Payroll

Ray Whitney 230,000(3)
Brendan Bell 77,500(4)
Nathan Perrott 65,575(2)
Mikael Tellqvist 65,000(2)
Petr Tenkrat 50,000(2)
Sebastien Centomo 29,500(2)




Vancouver

ArenaGeneral Motors Place
Capacity18,400
Ticket Price$40.00


Income

Current Funds$75,311,031
Home Games Remaining30
Avg. Attendance18,400
Avg. Revenue/Game$1,104,000
Projected Revenue$33,120,000

Expenses

Pro Payroll$45,770,333
Farm Payroll$830,000
Prospect Fees$13,500
Coach$875,000
Games Remaining55
Total Game Expenses$579,132
Projected Expenses$31,852,266
Projected Balance$76,578,765

Salary Commitment

Year: 2005$45,955,833
Year: 2006$36,058,333
Year: 2007$22,123,333
Year: 2008$8,000,000

Pro Payroll

Martin Brodeur 8,000,000(3)
Patrik Elias 4,833,333(3)
Markus Naslund 4,000,000(1)
Daniel Sedin 4,000,000(4)
Henrik Sedin 4,000,000(4)
Ed Jovanovski 3,300,000(2)
Bret Hedican 3,000,000(2)
Brendan Morrison 2,300,000(2)
Todd Bertuzzi 2,000,000(1)
Brandon Reid 2,000,000(2)
Brad May 1,000,000(1)
Magnus Arvedson 1,000,000(1)
Marek Malik 900,000(1)
Johan Hedberg 900,000(1)
Braydon Coburn 850,000(3)
Jiri Hudler 850,000(2)
Ryan Kesler 850,000(2)
Kirill Koltsov 750,000(2)
Tomas Mojzis 650,000(2)
Sean Pronger 587,000(0)


Farm Payroll

Nolan Baumgartner 170,000(3)
Brent Sopel 150,000(3)
Martin Grenier 120,000(3)
Alexander Auld 85,000(2)
Eero Somervuori 75,000(2)
R.J. Umberger 75,000(2)
Justin Kurtz 72,500(1)
Tyler Bouck 57,500(0)
Mats Lindgren 25,000(1)




Washington

ArenaMCI Center
Capacity19,700
Ticket Price$35.00


Income

Current Funds$48,213,418
Home Games Remaining39
Avg. Attendance19,700
Avg. Revenue/Game$1,034,250
Projected Revenue$40,335,750

Expenses

Pro Payroll$33,375,000
Farm Payroll$1,362,905
Prospect Fees$21,000
Coach$350,000
Games Remaining78
Total Game Expenses$428,157
Projected Expenses$33,396,275
Projected Balance$55,152,893

Salary Commitment

Year: 2005$33,732,000
Year: 2006$21,817,500
Year: 2007$18,645,000
Year: 2008$5,500,000

Pro Payroll

Olaf Kolzig 6,000,000(1)
Brian Rafalski 5,000,000(3)
Scott Gomez 4,000,000(4)
John Madden 3,000,000(3)
Rick Berry 2,000,000(3)
Matt Pettinger 1,500,000(5)
Dainius Zubrus 1,400,000(1)
Sergei Brylin 1,050,000(1)
Steve Eminger 1,025,000(2)
Nolan Yonkman 1,000,000(3)
Antoine Vermette 850,000(2)
Eric Fehr 850,000(3)
Jonas Johansson 850,000(3)
Bates Battaglia 750,000(0)
Brian Sutherby 750,000(1)
Jakub Cutta 725,000(1)
Chris Heid 675,000(2)
Brad Ralph 600,000(1)
Jason Blake 500,000(1)
Stephen Peat 500,000(1)
Sebastien Charpentier 350,000(3)


Farm Payroll

Mike Grier 135,000(0)
Maxime Ouellet 102,500(2)
Trent Hunter 95,000(2)
Peter Svoboda 95,000(1)
Alexander Semin 95,000(3)
Jeff Halpern 95,000(1)
Jani Rita 92,500(2)
Josef Boumedienne 80,000(2)
Anton Volchenkov 75,000(2)
Brooks Laich 75,000(2)
Michael Farrell 65,855(0)
Boyd Gordon 65,000(2)
J-F Fortin 55,050(0)
Andreas Salomonsson 45,000(1)
Glen Metropolit 45,000(1)
Brian Willsie 38,500(1)
Joel Kwiatkowski 38,500(1)
Rastislav Stana 37,500(2)
Ivan Ciernik 32,500(1)




Colorado

ArenaPepsi Center
Capacity18,000
Ticket Price$40.00


Income

Current Funds$59,321,768
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$47,250,000
Farm Payroll$1,234,500
Prospect Fees$22,500
Coach$650,000
Games Remaining82
Total Game Expenses$599,476
Projected Expenses$49,157,000
Projected Balance$10,164,768

Salary Commitment

Year: 2005$48,484,500
Year: 2006$43,537,500
Year: 2007$33,870,000
Year: 2008$0,000

Pro Payroll

Peter Forsberg 10,000,000(3)
Milan Hejduk 6,000,000(3)
Paul Kariya 6,000,000(3)
Sergei Gonchar 6,000,000(3)
Derek Morris 3,500,000(3)
Chris Osgood 2,800,000(2)
Sergei Fedorov 2,000,000(1)
Stu Barnes 1,500,000(1)
Andrei Nikolishin 1,000,000(2)
Mikhail Kuleshov 1,000,000(3)
Dustin Brown 850,000(2)
Dean McAmmond 800,000(1)
Erik Christensen 660,000(2)
Keith Ballard 650,000(2)
Johnny Boychuk 650,000(3)
David Hale 650,000(2)
John-Michael Liles 590,000(2)
Peter Worrell 550,000(2)
David Aebischer 450,000(1)
Colt King 450,000(2)
Tomas Slovak 450,000(3)
Jordan Krestanovich 400,000(2)
Tom Lawson 300,000(2)


Farm Payroll

Martin Skoula 150,000(3)
Patrick Marleau 140,000(1)
Tuomo Ruutu 95,000(2)
Jason Williams 90,000(2)
Alex Perezhogin 85,000(2)
Ryan Whitney 75,000(2)
Pavel Vorobiev 75,000(2)
Cody McCormick 75,000(2)
Sergei Klyazmin 75,000(2)
David Liffiton 75,000(3)
Michael Leighton 57,500(2)
Steve Moore 57,000(1)
Peter Budaj 52,500(2)
Patrick Bartschi 50,000(2)
Sean Collins 45,000(3)
Duncan Keith 37,500(2)




Carolina

ArenaRose Garden
Capacity17,500
Ticket Price$35.00


Income

Current Funds$44,435,582
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$42,223,900
Farm Payroll$854,575
Prospect Fees$6,000
Coach$0,000
Games Remaining82
Total Game Expenses$525,420
Projected Expenses$43,084,475
Projected Balance$1,351,107

Salary Commitment

Year: 2005$43,078,475
Year: 2006$32,634,575
Year: 2007$26,293,500
Year: 2008$1,243,500

Pro Payroll

Mike Modano 8,000,000(3)
Marian Gaborik 4,500,000(3)
Marco Sturm 3,000,000(3)
Mike Ribeiro 3,000,000(3)
Rob Niedermayer 2,500,000(3)
Mike Rathje 2,000,000(1)
Mattias Ohlund 2,000,000(1)
Nils Ekman 1,500,000(2)
Peter Schaefer 1,500,000(3)
Martin Rucinsky 1,200,000(2)
Jarkko Ruutu 1,200,000(2)
Scottie Upshall 1,125,000(4)
Rick Dipietro 1,075,000(1)
Chris Phillips 1,058,750(1)
Jordan Leopold 1,000,000(3)
Patrick DesRochers 975,000(1)
Sheldon Souray 925,000(1)
Alyn McCauley 865,150(1)
Brent Seabrooke 850,000(2)
Brian Campbell 800,000(3)
Steve Bernier 750,000(3)
Ryan Malone 750,000(1)
Jason King 650,000(2)
Martin Gerber 500,000(1)
Greg Kuznik 500,000(2)


Farm Payroll

Rhett Warrener 150,000(1)
Jamie Storr 145,000(1)
Pierre-Marc Bouchard 118,500(4)
Frantisek Skladany 75,000(2)
Tomas Malec 75,000(2)
Marty Murray 70,000(2)
Craig MacDonald 66,000(2)
Fedor Fedorov 65,075(2)
Craig Adams 50,000(2)
Mike Watt 40,000(2)




Phoenix

ArenaAmerica West Arena
Capacity18,500
Ticket Price$35.00


Income

Current Funds$63,996,079
Home Games Remaining35
Avg. Attendance17,165
Avg. Revenue/Game$901,153
Projected Revenue$31,540,355

Expenses

Pro Payroll$30,895,000
Farm Payroll$1,505,525
Prospect Fees$19,500
Coach$650,000
Games Remaining70
Total Game Expenses$403,293
Projected Expenses$28,230,509
Projected Balance$67,305,925

Salary Commitment

Year: 2005$32,400,525
Year: 2006$20,322,500
Year: 2007$14,435,000
Year: 2008$10,265,000

Pro Payroll

Ladislav Nagy 4,750,000(5)
Brian Savage 3,500,000(1)
Chris Gratton 2,500,000(3)
Brian Boucher 2,000,000(2)
Ossi Vaananen 2,000,000(4)
Shane Doan 2,000,000(1)
Daymond Langkow 1,950,000(1)
Adrian Aucoin 1,600,000(1)
David Tanabe 1,500,000(4)
Paul Mara 1,500,000(4)
Mike Johnson 1,250,000(1)
Mike Comrie 1,025,000(1)
Zac Bierk 900,000(3)
Igor Radulov 850,000(2)
Yared Hagos 770,000(3)
Fredrik Sjostrom 750,000(2)
Igor Knyazev 750,000(2)
Lubos Bartecko 500,000(2)
Landon Wilson 400,000(1)
Dimitri Bykov 400,000(2)


Farm Payroll

Mike Sillinger 175,000(1)
Jason Jaspers 150,000(5)
Ivan Novoseltsev 150,000(4)
Cale Hulse 110,000(2)
Krystofer Kolanos 107,500(2)
Jan Hrdina 100,000(1)
Trevor Kidd 100,000(2)
David Leneveu 85,000(4)
Jean-Marc Pelletier 78,025(1)
Lance Monych 75,000(2)
Guillaume Lefebvre 70,000(4)
Nikos Tselios 60,000(4)
Shjon Podein 60,000(2)
Zdeno Ciger 45,000(2)
Nolan Pratt 35,000(2)
Bob Wren 35,000(2)
Patrick Boileau 35,000(2)
Sami Helenius 35,000(2)




Hosted by www.Geocities.ws

1