LPHSQ Team Finances

Financial Report

(As of dimanche, févr 6 2005)

Atlanta

ArenaPhillips Arena
Capacity18 575
Ticket Price$45,00


Income

Current Funds$38 416 412

Expenses

Pro Payroll$38 594 600
Farm Payroll$916 260
Prospect Fees$78 000
Coach$500 000
Games Remaining100
Total Game Expenses$400 889
Projected Expenses$40 088 860
Projected Balance-$1 672 448

Salary Commitment

Year: 2005$37 959 860
Year: 2006$29 518 660
Year: 2007$22 736 060
Year: 2008$4 500 000

Pro Payroll

Ilya Kovalchuk 4 684 400(3)
Vesa Toskala 4 500 000(4)
Vyacheslav Kozlov 2 964 000(1)
Dany Heatley 2 815 200(1)
Patrik Stefan 2 500 000(3)
Frantisek Kaberle 2 035 000(3)
Jason Marshall 1 470 000(3)
Ronald Petrovicky 1 430 000(0)
Nikolai Zherdev 1 358 400(3)
Randy Robitaille 1 340 000(2)
Serge Aubin 1 338 000(1)
Byron Dafoe 1 278 000(1)
Andrew Ference 1 234 000(2)
Daniel Tjarnqvist 1 225 000(3)
Yannick Tremblay 1 053 000(3)
Chris Tamer 1 042 000(3)
Ivan Majesky 930 000(3)
Brad Tapper 847 000(2)
Kari Lehtonen 804 000(2)
Tomas Kloucek 768 600(3)
Alexander Perezhogin 700 000(2)
Lubos Bartecko 610 000(2)
Shawn Heins 608 000(3)
Alexander Radulov 400 000(2)
Brian Swanson 350 000(3)
Per Svartvadet 310 000(2)


Farm Payroll

Ales Kotalik 200 000(2)
Jani Hurme 127 800(2)
Francis Lessard 72 000(0)
Tommi Santala 60 300(3)
Andreas Karlsson 56 300(2)
Scott Fankhouser 50 900(2)
Daniel Corso 49 000(0)
Ben Simon 46 000(1)
Kyle Rossiter 45 540(3)
Kirill Safronov 45 000(3)
Kip Brennan 41 220(3)
Zach Parise 40 000(2)
Yuri Butsayev 35 000(2)
Luke Sellars 27 600(2)
Kurtis Foster 19 600(3)




Carolina

ArenaRaleigh Sports Arena
Capacity18 730
Ticket Price$45,00


Income

Current Funds$43 291 675

Expenses

Pro Payroll$31 197 400
Farm Payroll$622 770
Prospect Fees$57 000
Coach$358 000
Games Remaining100
Total Game Expenses$322 352
Projected Expenses$32 235 170
Projected Balance$11 056 505

Salary Commitment

Year: 2005$27 968 570
Year: 2006$18 650 300
Year: 2007$13 995 700
Year: 2008$0 000

Pro Payroll

Tony Amonte 3 591 000(3)
Jeff O'Neill 3 000 000(3)
Kevin Weekes 2 920 000(1)
Rod Brind'Amour 2 465 000(1)
Sean Hill 2 334 000(2)
Bret Hedican 2 009 000(3)
Eric Weinrich 1 734 000(3)
Stephane Quintal 1 590 000(2)
Arturs Irbe 1 454 000(0)
Donald Brashear 1 382 000(1)
Aaron Ward 1 104 000(3)
Kevyn Adams 1 088 000(0)
Niklas Sundstrom 1 060 000(3)
Niclas Wallin 948 000(1)
Craig Adams 940 000(3)
Marty Murray 800 000(1)
Bruno St. Jacques 717 600(0)
Pavel Brendl 672 000(1)
Ryan Bayda 408 800(3)
Joey Tetarenko 400 000(2)
Tommy Westlund 310 000(0)
Brad Defauw 270 000(0)


Farm Payroll

Jamie Storr 150 000(2)
Mattias Timander 93 100(2)
Patrick DesRochers 74 765(1)
Jesse Boulerice 60 900(3)
Tomi Kallio 52 000(3)
Jaroslav Svoboda 36 000(3)
Tomas Malec 30 745(1)
Brett Lysak 25 760(1)
Brad Fast 25 200(2)
Alex Picard 25 000(2)
Neil Little 22 300(2)
Mike Watt 15 000(2)
Damian Surma 12 000(0)




Florida

ArenaNational Car Rental Center
Capacity19 080
Ticket Price$45,00


Income

Current Funds$55 093 229

Expenses

Pro Payroll$28 620 400
Farm Payroll$754 450
Prospect Fees$66 000
Coach$300 000
Games Remaining87
Total Game Expenses$297 409
Projected Expenses$25 874 540
Projected Balance$73 834 030

Salary Commitment

Year: 2005$26 345 460
Year: 2006$15 391 930
Year: 2007$4 557 550
Year: 2008$0 000

Pro Payroll

Bill Guerin 4 908 000(1)
Marty Turco 4 280 000(2)
Kyle McLaren 2 094 000(3)
Igor Ulanov 1 388 000(0)
Donald Audette 1 330 000(2)
Kristian Huselius 1 320 000(1)
Matt Cullen 1 255 000(1)
Andreas Lilja 1 172 000(3)
Steve Shields 1 170 000(2)
Pavel Trnka 1 169 000(1)
Juraj Kolnik 976 000(2)
Byron Ritchie 968 000(0)
Nathan Horton 933 600(3)
Mathieu Biron 914 400(1)
Niklas Hagman 882 000(1)
Darcy Hordichuk 712 000(2)
Branislav Mezei 662 400(2)
Jaroslav Bednar 550 000(0)
Craig MacDonald 501 000(2)
Denis Shvidki 480 000(2)
Kamil Piros 320 000(1)
Marcel Goc 250 000(2)
Lee Goren 210 000(3)
Brandon Rogers 175 000(2)


Farm Payroll

Mike Ricci 144 400(2)
Mikael Samuelsson 78 800(2)
Eric Messier 62 000(3)
Christian Berglund 59 400(0)
Kristian Kudroc 52 080(1)
Lukas Krajicek 44 940(1)
Eric Beaudoin 44 100(0)
Vaclav Nedorost 42 000(3)
Travis Scott 38 900(2)
Gregory Campbell 35 880(2)
Ryan Jardine 31 500(1)
Grant McNeill 31 010(1)
Josh Olson 25 600(1)
Simon Lajeunesse 22 950(3)
Paul Healey 21 000(3)
Ty Jones 19 890(0)




New Jersey

ArenaContinental Airlines Arena
Capacity19 040
Ticket Price$50,00


Income

Current Funds$48 842 845

Expenses

Pro Payroll$38 430 750
Farm Payroll$663 785
Prospect Fees$60 000
Coach$328 000
Games Remaining93
Total Game Expenses$394 825
Projected Expenses$36 718 758
Projected Balance$63 556 687

Salary Commitment

Year: 2005$39 055 460
Year: 2006$30 155 230
Year: 2007$19 080 580
Year: 2008$9 300 000

Pro Payroll

Joe Thornton 8 100 000(4)
Scott Gomez 2 951 100(2)
Ed Jovanovski 2 586 000(3)
Mike York 2 550 000(3)
Nils Ekman 2 544 000(1)
Alyn McCauley 2 400 000(2)
Kirk Maltby 2 200 000(3)
Colin White 2 100 000(2)
Jussi Markkanen 1 928 000(1)
Tomas Vokoun 1 800 000(2)
Dmitri Kalinin 1 774 400(1)
Samuel Pahlsson 1 587 000(2)
Jordan Leopold 1 434 000(1)
J-P Dumont 1 200 000(3)
Chris McAllister 1 200 000(4)
Nick Schultz 984 750(1)
Antoine Vermette 637 500(3)
Jason Botterill 454 000(3)


Farm Payroll

Radek Martinek 75 800(3)
Brian Holzinger 70 000(2)
Zenith Komarniski 61 000(1)
David Morisset 57 280(3)
Scott Parker 57 000(1)
Jiri Bicek 55 000(2)
Scott Clemmensen 50 000(2)
Shane Hnidy 45 000(1)
John Jakopin 37 700(1)
Ari Ahonen 34 380(1)
Ryan Steeves 25 000(2)
Greg Mauldin 24 075(0)
Jordan Krestanovich 20 800(2)
Maxim Balmochnykh 20 000(3)
Aleksander Suglobov 15 750(2)
Stanislav Gron 15 000(0)




NYIslander

ArenaNassau Coliseum
Capacity16 297
Ticket Price$45,00


Income

Current Funds$38 055 703

Expenses

Pro Payroll$54 945 000
Farm Payroll$414 910
Prospect Fees$52 500
Coach$273 500
Games Remaining93
Total Game Expenses$556 859
Projected Expenses$51 787 896
Projected Balance$35 161 343

Salary Commitment

Year: 2005$50 755 410
Year: 2006$42 538 410
Year: 2007$26 711 610
Year: 2008$6 000 000

Pro Payroll

Nikolai Khabibulin 6 000 000(4)
Daniel Alfredsson 5 446 000(3)
Adrian Aucoin 5 100 000(3)
Bobby Holik 3 508 000(2)
Ryan Smyth 3 456 000(2)
Brendan Morrison 3 397 000(3)
Radek Bonk 2 736 000(2)
Daymond Langkow 2 726 000(0)
David Vyborny 2 613 000(3)
Oleg Kvasha 2 306 000(2)
Jason Smith 2 100 000(1)
Mark Parrish 2 045 000(1)
Shean Donovan 1 888 000(2)
Scott Hannan 1 840 000(3)
Garth Snow 1 826 000(2)
Alexander Korolyuk 1 820 000(1)
Cory Cross 1 762 000(1)
Pascal Dupuis 1 341 000(3)
Alexander Karpovtsev 1 146 000(0)
Wade Brookbank 919 000(3)
Evgeny Korolev 540 000(0)
Sven Butenschon 430 000(1)


Farm Payroll

Arron Asham 106 800(2)
Joel Bouchard 76 000(0)
Cory Larose 44 200(0)
Dusan Salficky 42 300(0)
Eric Manlow 42 000(1)
Yared Hagos 30 000(0)
Eric Godard 29 610(3)
Sean Bergenheim 26 000(3)
Petr Mika 18 000(1)




NYRangers

ArenaMadison Square Garden
Capacity18 000
Ticket Price$45,00


Income

Current Funds$36 505 945

Expenses

Pro Payroll$26 415 700
Farm Payroll$802 150
Prospect Fees$76 500
Coach$314 000
Games Remaining100
Total Game Expenses$276 084
Projected Expenses$27 608 350
Projected Balance$8 897 595

Salary Commitment

Year: 2005$27 217 850
Year: 2006$23 768 165
Year: 2007$10 418 100
Year: 2008$3 500 000

Pro Payroll

Rick DiPietro 4 000 000(2)
Tuomo Ruutu 4 000 000(2)
Jason Spezza 4 000 000(3)
Karel Rachunek 3 500 000(4)
Rick Nash 1 953 900(1)
Trent Hunter 1 702 500(3)
Jim Vandermeer 1 021 500(2)
Steve Valiquette 802 000(3)
Fedor Tjutin 750 000(2)
Jamie Pushor 639 000(2)
Kyle Chipchura 600 000(2)
Justin Papineau 495 000(2)
Milan Bartovic 488 800(1)
Mike Wilson 458 000(2)
Simon Gamache 400 000(3)
Quintin Laing 390 000(1)
Dennis Seidenberg 315 000(1)
Hugh Jessiman 300 000(2)
Garth Murray 225 000(2)
Max Kondratiev 225 000(2)
Joel Perreault 150 000(2)


Farm Payroll

Brent Johnson 147 000(2)
Dan LaCouture 87 600(1)
Dan Blackburn 73 760(2)
Jamie Lundmark 53 970(1)
Jason Labarbera 53 675(1)
Jay Legault 50 000(2)
Alvaro Montoya 50 000(2)
Richard Scott 41 940(1)
Blair Betts 41 400(1)
Martin Samuelsson 40 000(2)
Brent Krahn 33 405(2)
Dominic Moore 32 400(2)
Bryce Lampman 30 000(2)
Henrik Lundqvist 30 000(2)
Layne Ulmer 23 400(1)
Chad Wiseman 13 600(3)




Tampa Bay

ArenaSt.Petes Times Forum
Capacity19 758
Ticket Price$45,00


Income

Current Funds$45 851 593

Expenses

Pro Payroll$39 168 000
Farm Payroll$528 220
Prospect Fees$69 000
Coach$500 000
Games Remaining94
Total Game Expenses$402 652
Projected Expenses$37 849 307
Projected Balance$48 462 189

Salary Commitment

Year: 2005$17 268 620
Year: 2006$11 710 380
Year: 2007$4 691 480
Year: 2008$0 000

Pro Payroll

Brad Richards 4 188 600(0)
Andrew Raycroft 3 028 600(3)
Fredrik Modin 2 872 000(2)
Shawn McEachern 2 842 000(0)
Dan Boyle 2 674 000(0)
Alexei Zhitnik 2 318 000(1)
Pavel Kubina 2 300 000(0)
Todd Marchant 2 294 000(0)
Jamie Langenbrunner 2 212 000(0)
Ruslan Fedotenko 2 197 000(0)
Darryl Sydor 1 924 000(2)
John Grahame 1 896 000(0)
Brad Lukowich 1 784 000(1)
Marcus Ragnarsson 1 648 000(2)
Peter Schaefer 1 510 000(3)
Scott Lachance 864 000(0)
Andre Roy 706 000(1)
Ben Clymer 670 500(1)
Nikita Alexeev 555 000(0)
Martin Cibak 405 000(0)
Brian Eklund 279 300(2)


Farm Payroll

Nolan Pratt 80 600(3)
Pascal Trepanier 64 800(2)
Chris Dingman 61 000(2)
Radovan Somik 57 000(2)
Shane Willis 45 000(1)
Tomas Divisek 44 000(2)
Boyd Kane 43 800(2)
Sheldon Keefe 38 880(3)
Evgeny Konstantinov 34 740(1)
Ryan Tobler 33 400(3)
Matt Elich 25 000(2)




Washington

ArenaMCI Center
Capacity19 700
Ticket Price$45,00


Income

Current Funds$44 164 082

Expenses

Pro Payroll$23 614 800
Farm Payroll$597 100
Prospect Fees$69 000
Coach$650 000
Games Remaining100
Total Game Expenses$249 309
Projected Expenses$24 930 900
Projected Balance$19 233 182

Salary Commitment

Year: 2005$20 941 500
Year: 2006$14 974 500
Year: 2007$9 795 600
Year: 2008$0 000

Pro Payroll

Jeff Halpern 5 000 000(3)
Ty Conklin 1 890 000(1)
Dainius Zubrus 1 796 000(1)
Brendan Witt 1 380 000(0)
Kip Miller 1 290 000(2)
Josef Boumedienne 1 250 000(2)
Jason Doig 1 054 000(0)
Maxime Ouellet 907 200(3)
Bates Battaglia 896 000(3)
Jean-Luc Grand-Pierre 824 000(1)
Rick Berry 810 000(0)
Trent Whitfield 800 000(3)
Joel Kwiatkowski 786 000(3)
Matt Pettinger 784 800(1)
Alex Henry 739 800(3)
Brian Willsie 610 000(3)
Stephen Peat 608 400(2)
Ilja Bryzgalov 600 000(2)
Steve Eminger 457 600(2)
Brian Sutherby 448 500(1)
Boyd Gordon 409 500(2)
Jared Aulin 273 000(2)


Farm Payroll

Jakub Cutta 150 000(2)
Sebastien Charpentier 82 600(1)
Dwayne Zinger 56 600(3)
Mel Angelstad 55 400(2)
Colin Forbes 51 400(1)
Ivan Ciernik 47 000(1)
Chris Corrinet 40 600(2)
Brooks Laich 28 000(1)
Nolan Yonkman 26 400(2)
Roman Tvrdon 26 400(0)
Derek Meech 18 000(2)
Owen Fussey 14 700(1)




Boston

ArenaFleet Center
Capacity17 565
Ticket Price$45,00


Income

Current Funds$44 800 989

Expenses

Pro Payroll$55 812 800
Farm Payroll$420 415
Prospect Fees$60 000
Coach$237 000
Games Remaining91
Total Game Expenses$565 302
Projected Expenses$51 442 496
Projected Balance$47 897 841

Salary Commitment

Year: 2005$53 115 865
Year: 2006$25 791 065
Year: 2007$19 394 765
Year: 2008$0 000

Pro Payroll

Mats Sundin 5 958 000(1)
Bryan McCabe 4 863 000(1)
Sergei Gonchar 4 738 000(3)
Glen Murray 4 152 000(2)
Michael Ryder 3 700 000(3)
Pavel Bure 3 600 000(1)
Marc Denis 3 150 000(1)
Brian Rolston 2 794 000(3)
Sergei Samsonov 2 690 000(3)
Erik Cole 2 543 000(1)
Mike Knuble 2 233 000(1)
Shawn Horcoff 2 182 000(1)
Roman Turek 2 139 000(2)
Dan McGillis 1 984 000(3)
Sean O'Donnell 1 608 000(1)
Hal Gill 1 520 000(3)
Martin Lapointe 1 478 000(0)
P.J. Axelsson 1 293 000(0)
Ossi Vaananen 928 800(1)
Michal Grosek 890 000(3)
Andy Delmore 881 000(3)
Sergei Zinovjev 288 000(0)
Chris Kelley 200 000(1)


Farm Payroll

Jarno Kultanen 60 300(2)
Carl Corazzini 50 000(3)
Brad Boyes 47 100(0)
Mark Stuart 45 000(2)
Trevor Daley 42 965(3)
Tim Thomas 41 000(1)
Zdenek Kutlak 39 600(3)
Ivan Huml 37 200(3)
Paul Manning 28 000(3)
Colton Orr 18 000(1)
Kris Vernarsky 11 250(0)




Buffalo

ArenaHSBC Arena
Capacity18 690
Ticket Price$45,00


Income

Current Funds$33 266 630

Expenses

Pro Payroll$44 932 000
Farm Payroll$524 250
Prospect Fees$43 500
Coach$300 000
Games Remaining100
Total Game Expenses$457 998
Projected Expenses$45 799 750
Projected Balance-$12 533 120

Salary Commitment

Year: 2005$39 144 230
Year: 2006$26 724 880
Year: 2007$9 615 295
Year: 2008$0 000

Pro Payroll

Simon Gagne 4 200 000(2)
Martin Biron 3 020 000(1)
Mike Comrie 3 000 000(3)
John LeClair 2 956 000(1)
Alexei Yashin 2 880 000(1)
Tomas Kaberle 2 724 000(2)
Jochen Hecht 2 708 000(2)
Tommy Salo 2 262 000(0)
Janne Niinimaa 2 189 000(3)
Mariusz Czerkawski 2 160 000(2)
Tom Poti 2 118 000(2)
Trevor Linden 1 900 000(2)
Mike Johnson 1 808 000(3)
Jaroslav Spacek 1 790 000(0)
Eric Boguniecki 1 700 000(0)
Magnus Arvedson 1 626 000(1)
Filip Kuba 1 364 000(3)
Brad Isbister 1 232 000(3)
Jay McKee 1 112 000(2)
Eric Cairns 958 000(1)
Dave Tanabe 900 000(1)
Alexander Svitov 325 000(0)


Farm Payroll

Brian Campbell 79 000(2)
Aaron Johnson 68 180(0)
Eric Boulton 67 400(0)
Pascal Leclaire 65 775(2)
Hnat Domenichelli 61 100(0)
Tim Connolly 45 600(1)
Norm Milley 38 340(0)
Karel Mosovsky 33 750(1)
Carlo Colaiacovo 31 560(2)
Sean McMorrow 22 295(3)
Paul Gaustad 11 250(2)




Montreal

ArenaCentre Bell
Capacity21 273
Ticket Price$45,00


Income

Current Funds$55 326 693

Expenses

Pro Payroll$44 299 050
Farm Payroll$301 800
Prospect Fees$52 500
Coach$300 000
Games Remaining81
Total Game Expenses$449 534
Projected Expenses$36 412 214
Projected Balance$61 991 072

Salary Commitment

Year: 2005$43 602 450
Year: 2006$27 080 050
Year: 2007$6 785 000
Year: 2008$0 000

Pro Payroll

Martin Brodeur 6 655 000(1)
Joe Nieuwendyk 3 821 000(2)
Mike Ribeiro 2 643 300(2)
Bryan Berard 2 592 000(3)
Brent Sopel 2 538 000(2)
Jan Bulis 2 500 000(3)
Sheldon Souray 2 316 000(2)
Geoff Sanderson 2 121 000(2)
John-Michael Liles 2 000 000(1)
Andy Sutton 1 950 000(1)
Justin Williams 1 816 500(1)
Rico Fata 1 736 100(1)
Greg deVries 1 700 000(2)
Jason Wiemer 1 348 000(3)
Scott Thornton 1 336 000(1)
Georges Laraque 1 200 000(2)
Jassen Cullimore 1 114 000(2)
Oleg Saprykin 987 200(1)
Brooks Orpik 986 400(0)
Dale Purinton 802 000(2)
Dion Phaneuf 750 000(2)
Matthew Stajan 732 550(2)
Ryan Getzlaf 400 000(2)
Vitali Yeremeyev 254 000(3)


Farm Payroll

Jason Ward 70 000(3)
Yann Danis 55 000(2)
Marcel Hossa 50 000(2)
Michael Lambert 37 500(2)
Mikhail Kuleshov 25 600(1)
Christopher Higgins 21 000(3)
P.J. Stock 16 000(1)
Tomas Kurka 14 700(2)
Alexander Buturlin 12 000(0)




Ottawa

ArenaCorel Centre
Capacity18 500
Ticket Price$45,00


Income

Current Funds$43 897 330

Expenses

Pro Payroll$54 787 650
Farm Payroll$515 850
Prospect Fees$49 500
Coach$225 500
Games Remaining100
Total Game Expenses$555 785
Projected Expenses$55 578 500
Projected Balance-$11 681 170

Salary Commitment

Year: 2005$52 982 870
Year: 2006$47 162 980
Year: 2007$34 554 800
Year: 2008$13 400 000

Pro Payroll

Marian Hossa 7 900 000(4)
Markus Naslund 6 220 000(2)
Mark Recchi 4 935 000(3)
Alexei Kovalev 3 600 000(3)
Joni Pitkanen 3 500 000(4)
Patrick Lalime 3 405 000(3)
Daniel Briere 3 014 000(3)
Mattias Ohlund 2 884 000(1)
Michal Handzus 2 762 000(3)
Craig Conroy 2 708 000(2)
Eric Desjardins 2 643 000(1)
Marek Malik 2 256 000(3)
Josh Langfeld 2 000 000(4)
Karlis Skrastins 1 483 000(2)
Scott Hartnell 1 400 000(2)
Grant Marshall 1 166 000(3)
Todd Simpson 1 120 000(0)
Mathieu Chouinard 576 650(0)
Serge Payer 540 000(0)
Mark Eaton 400 000(2)
Brandon Bochenski 275 000(2)


Farm Payroll

Ray Emery 83 980(0)
Chris Nielsen 61 290(1)
Ales Pisa 59 400(1)
Brian Pothier 59 000(1)
Peter Smrek 56 200(1)
Julien Vauclair 54 180(2)
Jeff Ulmer 47 000(2)
Toni Dahlman 32 000(1)
Mikko Ruutu 25 000(1)
Denis Hamel 21 000(2)
Charlie Stephens 16 800(3)




Philly

ArenaWachovia Center
Capacity19 515
Ticket Price$45,00


Income

Current Funds$50 308 915

Expenses

Pro Payroll$46 831 950
Farm Payroll$1 210 360
Prospect Fees$46 500
Coach$237 000
Games Remaining75
Total Game Expenses$483 258
Projected Expenses$36 244 358
Projected Balance$59 644 988

Salary Commitment

Year: 2005$39 507 110
Year: 2006$30 764 600
Year: 2007$17 489 200
Year: 2008$0 000

Pro Payroll

Mathieu Schneider 3 906 000(2)
Steve Yzerman 3 826 000(3)
Brendan Shanahan 3 776 000(3)
Alexei Zhamnov 3 435 000(2)
Dan Cloutier 3 410 000(1)
Brett Hull 3 310 000(0)
Derian Hatcher 3 156 000(3)
Kenny Jonsson 2 850 000(3)
Marco Sturm 2 671 000(0)
Ray Whitney 2 300 000(2)
Todd White 2 135 000(0)
Adam Deadmarsh 1 922 000(1)
Scott Walker 1 800 000(2)
Jason Woolley 1 640 000(3)
Glen Wesley 1 443 000(1)
Pierre Dagenais 1 427 000(2)
Scott Nichol 1 050 000(1)
Danil Markov 900 000(3)
Aki Berg 882 000(3)
Anton Volchenkov 417 950(1)
Antero Nittymaki 300 000(3)
Sergei Shikhanov 275 000(2)


Farm Payroll

Chris Simon 159 200(3)
Mike Fisher 134 100(0)
Stephane Yelle 122 600(0)
Manny Malhotra 101 880(1)
Deron Quint 94 000(1)
Steve Passmore 83 500(0)
John Slaney 79 000(0)
Boyd Devereaux 76 000(1)
Sami Helenius 62 400(2)
David Harlock 61 900(1)
Martin Grenier 50 880(1)
Billy Tibbetts 48 600(1)
Marcel Hossa 43 800(1)
Steve Gainey 42 500(2)
Igor Mirnov 27 500(2)
Pavel Kasparik 22 500(1)




Pittsburgh

ArenaMellon Arena
Capacity16 958
Ticket Price$45,00


Income

Current Funds$39 265 829

Expenses

Pro Payroll$29 426 200
Farm Payroll$498 245
Prospect Fees$97 500
Coach$900 000
Games Remaining100
Total Game Expenses$309 219
Projected Expenses$30 921 945
Projected Balance$8 343 884

Salary Commitment

Year: 2005$24 931 445
Year: 2006$14 563 905
Year: 2007$10 545 240
Year: 2008$0 000

Pro Payroll

Mario Lemieux 4 117 000(1)
Olaf Kolzig 2 670 000(3)
Dick Tarnstrom 2 558 000(1)
Teemu Selanne 2 360 000(0)
Eric Daze 2 275 000(3)
Milan Kraft 1 746 000(3)
Maxim Afinogenov 1 455 000(3)
Martin Strbak 1 412 000(2)
Landon Wilson 950 000(1)
Tom Kostopoulos 948 000(3)
Lasse Pirjeta 940 000(0)
Tomas Surovy 918 400(2)
Sebastien Caron 892 500(1)
Toby Petersen 890 000(1)
Josef Melichar 844 000(1)
Patrick Boileau 843 000(0)
Marc-Andre Fleury 814 800(0)
Konstantin Koltsov 808 000(2)
Michal Rozsival 756 000(3)
Matt Bradley 636 000(2)
Ramzi Abid 592 500(3)


Farm Payroll

Andy Chiodo 69 280(2)
Dan Focht 67 800(1)
Kris Beech 62 560(3)
Matt Murley 48 240(1)
Ross Lupaschuk 44 160(2)
Richard Lintner 43 000(2)
Michal Sivek 40 180(3)
Andy Hilbert 35 200(0)
Shane Endicott 34 125(2)
Guillaume Lefebvre 31 200(2)
Niklas Kronvall 22 500(2)




Toronto

ArenaAir Canada Center
Capacity18 800
Ticket Price$45,00


Income

Current Funds$47 167 720

Expenses

Pro Payroll$49 943 200
Farm Payroll$802 370
Prospect Fees$67 500
Coach$314 000
Games Remaining96
Total Game Expenses$511 271
Projected Expenses$49 081 987
Projected Balance$53 735 973

Salary Commitment

Year: 2005$44 060 270
Year: 2006$24 764 270
Year: 2007$9 134 720
Year: 2008$0 000

Pro Payroll

Doug Weight 4 500 000(1)
Alexander Mogilny 3 660 000(2)
Curtis Joseph 3 550 000(1)
Gary Roberts 3 006 000(2)
Keith Primeau 2 843 000(3)
Eric Lindros 2 839 000(3)
Kris Draper 2 687 000(1)
Bryan Smolinski 2 526 000(1)
Martin Rucinsky 2 229 000(1)
Andrew Cassels 2 042 000(1)
Ken Klee 2 022 000(3)
Chris Gratton 1 874 000(0)
Mike Leclerc 1 800 000(2)
JS Giguere 1 800 000(2)
Drake Berehowsky 1 794 000(0)
Mikael Renberg 1 738 000(2)
Cale Hulse 1 719 000(1)
Robert Reichel 1 690 000(0)
Trevor Kidd 1 158 000(2)
Sergei Brylin 1 100 000(2)
Petr Tenkrat 1 060 000(0)
Jeff Jillson 960 300(3)
Dmitri Bykov 635 000(2)
Sebastien Centomo 360 900(3)
Corey Perry 350 000(2)


Farm Payroll

Karel Pilar 125 500(0)
Mikael Tellqvist 106 400(2)
Jonathan Girard 104 850(2)
Clarke Wilm 61 800(2)
Brendan Bell 60 000(2)
Dan Ellis 58 520(3)
Pierre Hedin 57 000(0)
Jaroslav Obsut 49 500(2)
Marc Moro 45 800(0)
Harold Druken 39 000(0)
Patrick Sharp 31 800(1)
Josh Holden 29 000(3)
Brad Leeb 22 000(3)
Kyle Wellwood 11 200(1)




Anaheim

ArenaArrowhead Pond
Capacity17 174
Ticket Price$45,00


Income

Current Funds$46 498 868

Expenses

Pro Payroll$45 455 100
Farm Payroll$485 720
Prospect Fees$55 500
Coach$500 000
Games Remaining94
Total Game Expenses$464 963
Projected Expenses$43 706 541
Projected Balance$52 646 026

Salary Commitment

Year: 2005$41 750 820
Year: 2006$32 569 420
Year: 2007$13 918 500
Year: 2008$0 000

Pro Payroll

Sergei Fedorov 4 955 000(2)
Petr Sykora 3 500 000(3)
Vaclav Prospal 2 508 000(3)
Steve Rucchin 2 500 000(1)
Roman Cechmanek 2 456 000(0)
Sandis Ozolinsh 2 365 000(2)
Sami Kapanen 2 280 000(1)
Andy McDonald 1 900 000(2)
Jiri Slegr 1 759 000(1)
Chris Phillips 1 695 000(3)
Jamie McLennan 1 688 000(0)
Matt Cooke 1 666 000(2)
Martin Gerber 1 600 000(2)
Ruslan Salei 1 460 000(3)
Martin Skoula 1 451 700(3)
Denis Arkhipov 1 400 000(2)
Branko Radivojevic 1 280 000(1)
Tom Fitzgerald 1 246 000(3)
Petr Schastlivy 1 200 000(2)
Keith Carney 1 167 000(3)
Bryan Allen 941 400(2)
Craig Johnson 890 000(2)
David Hale 793 600(3)
Todd Warriner 750 000(2)
Jason Williams 648 000(1)
Stephen Peat 608 400(1)
Drew Bannister 447 000(2)
Tim Brent 300 000(2)


Farm Payroll

Vaclav Varada 103 900(2)
Alexei Smirnov 65 000(1)
Jason Krog 57 000(3)
Mike Mottau 52 000(2)
Tony Martensson 41 400(2)
Timo Parssinen 41 000(1)
Nick Smith 31 000(0)
Aren Miller 29 200(3)
Mike Brown 19 620(2)
Mark Popovic 19 600(2)
Jonathan Hedstrom 15 000(0)
Josh DeWolf 11 000(3)




Calgary

ArenaPengrowth Saddledome
Capacity17 139
Ticket Price$45,00


Income

Current Funds$42 492 809

Expenses

Pro Payroll$53 251 200
Farm Payroll$706 785
Prospect Fees$70 500
Coach$286 500
Games Remaining95
Total Game Expenses$543 150
Projected Expenses$51 599 236
Projected Balance$23 826 565

Salary Commitment

Year: 2005$49 512 745
Year: 2006$32 192 145
Year: 2007$19 838 405
Year: 2008$0 000

Pro Payroll

Keith Tkachuk 7 000 000(2)
Al MacInnis 6 000 000(1)
Zigmund Palffy 4 935 000(3)
Steve Sullivan 3 500 000(3)
Roman Hamrlik 3 300 000(3)
Manny Legace 2 938 000(0)
Sean Burke 2 760 000(1)
Martin Gelinas 2 170 000(1)
Rhett Warrener 1 900 000(2)
Dean McAmmond 1 760 000(3)
Brian Gionta 1 753 000(3)
Mike Dunham 1 752 000(1)
Toni Lydman 1 734 000(3)
Willie Mitchell 1 418 000(3)
Francis Bouillon 1 330 000(0)
Cory Sarich 1 328 000(1)
Jim Dowd 1 302 000(3)
Marcus Nilson 1 291 000(1)
Craig Rivet 1 270 000(1)
Chris Clark 1 228 000(2)
Ville Nieminen 1 017 000(2)
Josh Green 633 000(2)
Steve McCarthy 488 000(1)
Eric Fichaud 251 000(2)
Tuomas Pihlman 193 200(1)


Farm Payroll

Steve Montador 80 000(2)
Derek Roy 75 390(2)
Tim Ramholt 50 000(2)
Mike Green 43 000(0)
Dany Sabourin 41 705(3)
Jason Morgan 41 000(0)
Ryan Christie 39 200(0)
Jesse Wallin 38 400(1)
Tim Jackman 37 950(2)
Levente Szuper 37 240(0)
Robert Dome 35 000(2)
Mike Richards 32 500(3)
Robert Nilsson 30 000(1)
Dustin Brown 26 400(2)
Martin Sonnenberg 26 000(3)
Evan McGrath 20 000(2)
Fedor Fedorov 18 200(3)
Ladislav Kohn 18 000(3)
Lynn Loyns 16 800(0)




Colorado

ArenaPepsi Center
Capacity18 007
Ticket Price$65,00


Income

Current Funds$65 896 020

Expenses

Pro Payroll$61 799 500
Farm Payroll$608 920
Prospect Fees$67 500
Coach$300 000
Games Remaining79
Total Game Expenses$627 759
Projected Expenses$49 592 977
Projected Balance$76 770 619

Salary Commitment

Year: 2005$62 379 820
Year: 2006$47 648 720
Year: 2007$26 137 140
Year: 2008$8 000 000

Pro Payroll

Jaromir Jagr 8 000 000(4)
Peter Forsberg 7 600 000(2)
Joe Sakic 6 828 000(1)
Rob Blake 6 000 000(3)
Milan Hejduk 5 475 000(3)
Alex Tanguay 4 378 500(2)
Mike Modano 4 056 000(2)
Adam Foote 3 646 000(3)
David Aebischer 3 476 000(1)
Derek Morris 2 610 000(2)
Paul Mara 2 474 000(1)
Jan Hrdina 2 106 000(2)
Darius Kasparaitis 1 493 000(3)
Denis Parshin 1 100 000(1)
Andrei Nikolishin 1 040 000(3)
Philippe Sauve 400 000(2)
Wojtek Wolski 300 000(3)
Marek Svatos 285 000(1)
Jiri Hudler 282 000(1)
Mikko Kalteva 250 000(2)


Farm Payroll

D.J. Smith 100 800(3)
Zac Bierk 88 400(1)
Alexei Semenov 66 080(2)
Brad Larsen 65 000(1)
Igor Knyazev 63 700(1)
Kurt Sauer 59 840(3)
Riku Hahl 29 600(1)
Michal Barinka 28 600(0)
Sean Collins 25 000(2)
Matt Ellison 23 400(1)
Victor Oreskovich 22 500(3)
Linus Videll 20 000(2)
Sergei Klyazmin 16 000(1)




Edmonton

ArenaRexall Center
Capacity17 100
Ticket Price$45,00


Income

Current Funds$37 550 680

Expenses

Pro Payroll$20 793 800
Farm Payroll$1 647 250
Prospect Fees$72 000
Coach$500 000
Games Remaining100
Total Game Expenses$230 131
Projected Expenses$23 013 050
Projected Balance$14 537 630

Salary Commitment

Year: 2005$20 439 650
Year: 2006$17 192 750
Year: 2007$9 529 850
Year: 2008$5 000 000

Pro Payroll

Cory Stillman 5 000 000(4)
Theoren Fleury 2 225 000(2)
Steve Staios 2 084 000(3)
Andreas Johansson 1 800 000(3)
Johan Hedberg 1 590 000(1)
Turner Stevenson 1 184 000(0)
Marty Reasoner 1 151 000(2)
Raffi Torres 1 070 250(2)
Jason Chimera 797 000(2)
Rickard Wallin 621 750(2)
Rocky Thompson 610 000(1)
Andrew Peters 595 800(2)
Staffan Kronvall 400 000(2)
Benoit Gratton 398 000(1)
Tony Salmelainen 288 000(2)
Michael Henrich 256 000(0)
Jani Rita 232 000(3)
Doug Lynch 196 000(3)
Justin Mapletoft 196 000(1)
Bobby Allen 99 000(2)


Farm Payroll

Petr Nedved 282 600(0)
Viktor Kozlov 240 100(2)
Brian Boucher 221 600(0)
Ethan Moreau 175 000(2)
Yanic Perreault 159 600(3)
Bob Boughner 124 000(1)
Fernando Pisani 123 600(1)
Vitali Yachmenev 90 000(1)
Petr Buzek 63 200(1)
Tyler Moss 57 200(0)
Mikko Luoma 38 000(3)
Jamie Wright 37 100(1)
Nathan Smith 20 250(3)
Barret Jackman 15 000(1)




LosAngeles

ArenaStaples Center
Capacity18 500
Ticket Price$45,00


Income

Current Funds$33 064 941

Expenses

Pro Payroll$35 730 100
Farm Payroll$944 470
Prospect Fees$82 500
Coach$500 000
Games Remaining100
Total Game Expenses$372 571
Projected Expenses$37 257 070
Projected Balance-$4 192 129

Salary Commitment

Year: 2005$35 782 970
Year: 2006$24 423 490
Year: 2007$14 466 390
Year: 2008$0 000

Pro Payroll

Jaroslav Modry 3 100 000(3)
Martin Straka 3 000 000(3)
Jozef Stumpel 2 170 000(2)
Lubomir Visnovsky 2 061 000(2)
Mathieu Garon 2 012 000(1)
Anson Carter 2 000 000(3)
Trent Klatt 1 996 000(2)
Jason Allison 1 918 000(3)
Cristobal Huet 1 824 000(1)
Nathan Dempsey 1 809 000(2)
Derek Armstrong 1 709 000(3)
Eric Belanger 1 567 000(2)
Alexander Frolov 1 483 300(1)
Steven Reinprecht 1 400 000(1)
Mattias Norstrom 1 236 000(3)
Sean Avery 1 167 300(1)
Jeff Cowan 1 066 000(1)
Aaron Miller 946 000(1)
Milan Hnilicka 794 000(0)
Jon Sim 780 000(1)
Chuck Kobesaw 750 000(3)
Tim Gleason 504 000(3)
Denis Grebeshkov 227 500(1)
Derek Bekar 210 000(2)


Farm Payroll

Ian Laperriere 200 000(3)
Paul Martin 108 800(1)
Tomas Zizka 72 720(1)
Brad Chartrand 63 100(0)
Jason Holland 60 100(1)
Maxim Kuznetsov 57 700(2)
Brad Norton 57 400(2)
Scott Barney 46 000(1)
Ryan Flinn 45 360(1)
Steve Kelly 44 000(1)
John Tripp 43 400(1)
Alexei Volkov 34 390(3)
Jerred Smithson 33 000(1)
Pavel Rosa 29 000(2)
Noah Clarke 21 000(0)
Chris Schmidt 15 000(3)
Matt Zultek 13 500(0)




Phoenix

ArenaAmerica West Arena
Capacity16 210
Ticket Price$45,00


Income

Current Funds$42 083 504

Expenses

Pro Payroll$19 613 200
Farm Payroll$910 610
Prospect Fees$93 000
Coach$500 000
Games Remaining100
Total Game Expenses$211 168
Projected Expenses$21 116 810
Projected Balance$20 966 694

Salary Commitment

Year: 2005$13 574 810
Year: 2006$10 439 310
Year: 2007$3 137 950
Year: 2008$0 000

Pro Payroll

Daniel Cleary 1 800 000(2)
Mike Grier 1 753 000(0)
Mika Noronen 1 567 500(1)
Josef Vasicek 1 527 200(0)
Corey Schwab 1 406 000(1)
Radoslav Suchy 1 230 000(3)
Erik Westrum 916 000(0)
Tyson Nash 850 000(2)
Ivan Novoseltsev 830 000(0)
Andrei Kastsitsyn 750 000(2)
Brad Brown 714 000(2)
Andrei Nazarov 692 000(3)
Todd Reirden 658 000(0)
Stephane Veilleux 625 500(2)
Pierre-Marc Bouchard 611 000(3)
Doug Janik 583 200(2)
Fredrik Sjostrom 581 000(2)
Steve Moore 571 500(0)
Bryan Helmer 532 000(2)
Matthew Spiller 426 300(2)
Jeff Taffe 392 000(3)
Artem Chernov 300 000(0)
Goran Bezina 297 000(0)


Farm Payroll

Dan Hinote 86 000(2)
Peter Worrell 78 500(1)
Ryan Miller 78 030(3)
Erik Rasmussen 75 300(0)
Steve Kariya 67 300(2)
Michael Rupp 67 140(2)
Ray Giroux 61 000(1)
Jay Harrison 60 000(2)
Martin Grenier 50 880(2)
Cody McCormick 47 600(3)
Adam Munro 43 040(2)
Jason Jaspers 37 920(3)
Patrick O'Sullivan 35 000(2)
Jaroslav Kristek 30 600(3)
Travis Zajac 30 000(2)
Dave LeNeveu 22 500(1)
Jason Pominville 21 000(0)
Olivier Michaud 18 800(3)




San Jose

ArenaSan Jose Arena
Capacity17 483
Ticket Price$45,00


Income

Current Funds$40 134 025

Expenses

Pro Payroll$50 650 500
Farm Payroll$409 650
Prospect Fees$57 000
Coach$261 000
Games Remaining96
Total Game Expenses$513 782
Projected Expenses$49 323 024
Projected Balance$45 435 769

Salary Commitment

Year: 2005$50 835 450
Year: 2006$39 965 650
Year: 2007$27 088 600
Year: 2008$9 600 000

Pro Payroll

Brad Stuart 5 600 000(4)
Andrei Markov 4 000 000(4)
Peter Bondra 3 734 000(1)
Ladislav Nagy 3 558 000(2)
Evgeni Nabokov 3 471 000(3)
Patrick Marleau 2 900 000(3)
Vincent Damphousse 2 852 000(3)
Jay Bouwmeester 2 500 000(2)
Patrice Brisebois 2 485 000(3)
Darcy Tucker 2 359 000(3)
Martin Prusek 2 128 000(1)
Mike Rathje 1 905 000(2)
Matthew Barnaby 1 700 000(3)
Wayne Primeau 1 555 000(2)
Niko Dimitrakos 1 500 000(2)
Taylor Pyatt 1 241 600(3)
Michael Leighton 1 146 600(1)
Joffrey Lupul 1 141 700(1)
Marc Chouinard 1 122 000(1)
Jay Pandolfo 800 000(1)
Rob Davison 741 600(1)
Shane Joseph 500 000(2)
Christian Ehrhoff 480 000(3)
Joshua Hennessy 450 000(2)
Steve Bernier 400 000(2)
Dimitri Patzold 380 000(2)


Farm Payroll

Curtis Brown 132 200(0)
Mike Weaver 77 500(0)
Mark Smith 68 800(2)
Jim Fahey 55 900(1)
Marcus Kristofferson 26 500(2)
Jesse Fibiger 18 000(2)
Miroslav Zalesak 15 750(2)
Ryan Kraft 15 000(0)




Vancouver

ArenaGM Place
Capacity18 422
Ticket Price$55,00


Income

Current Funds$45 461 379

Expenses

Pro Payroll$46 431 850
Farm Payroll$482 280
Prospect Fees$64 500
Coach$237 000
Games Remaining89
Total Game Expenses$472 156
Projected Expenses$42 021 911
Projected Balance$62 093 953

Salary Commitment

Year: 2005$46 854 330
Year: 2006$33 743 850
Year: 2007$14 370 450
Year: 2008$0 000

Pro Payroll

Patrik Elias 6 650 000(2)
Todd Bertuzzi 5 200 000(2)
Chris Drury 3 500 000(3)
Robert Esche 3 150 000(1)
Kim Johnsson 3 027 000(3)
Brenden Morrow 2 842 000(1)
Kimmo Timonen 2 700 000(1)
Nick Boynton 2 303 000(3)
Marian Gaborik 2 258 250(3)
Felix Potvin 2 060 000(2)
Steve Ott 2 000 000(3)
Eric Brewer 1 834 000(2)
David Legwand 1 600 000(1)
Sylvain Lefebvre 1 400 000(1)
Jiri Fischer 1 177 200(3)
Wade Belak 1 000 000(2)
Jarkko Ruutu 984 000(2)
Chris Neil 848 000(1)
Justin Kurtz 653 000(2)
Gordie Dwyer 545 400(2)
Jordin Tootoo 400 000(2)
Wyatt Smith 300 000(1)


Farm Payroll

Oleg Petrov 115 000(1)
Tyler Bouck 72 180(1)
Brandon Reid 55 000(3)
Kris Chucko 50 000(3)
Mats Lindgren 47 000(2)
Sergei Varlamov 45 300(1)
Nolan Baumgartner 38 000(1)
Alexei Tezikov 31 000(0)
Peter Sarno 28 800(0)




Chicago

ArenaUnited Center
Capacity20 500
Ticket Price$45,00


Income

Current Funds$44 962 286

Expenses

Pro Payroll$34 106 500
Farm Payroll$406 710
Prospect Fees$85 500
Coach$200 000
Games Remaining100
Total Game Expenses$347 987
Projected Expenses$34 798 710
Projected Balance$10 163 576

Salary Commitment

Year: 2005$34 185 715
Year: 2006$30 376 200
Year: 2007$2 716 300
Year: 2008$0 000

Pro Payroll

Scott Niedermayer 5 228 000(2)
Nikolai Antropov 2 500 000(2)
Radek Dvorak 2 460 000(2)
Kyle Calder 2 300 000(2)
Tyler Arnason 2 228 000(2)
Vitali Vishnevsky 2 200 000(2)
Daniel Sedin 1 992 600(2)
Marc-Andre Bergeron 1 903 500(2)
Mikka Kiprusoff 1 750 000(2)
Jonathan Cheechoo 1 689 600(2)
Henrik Sedin 1 611 000(3)
Radim Vrbata 1 500 000(2)
Stephen Weiss 1 316 000(1)
Eric Staal 919 200(2)
Rostislav Klesla 913 500(1)
Marek Zidlicky 750 000(2)
Alexander Semin 692 900(1)
Stanislav Chistov 674 400(3)
Milan Michalek 400 800(3)
Eric Nystrom 400 000(1)
Shaone Morrisonn 390 000(1)
Ron Hainsey 287 000(0)


Farm Payroll

Matthew Lombardi 90 150(2)
Hannu Toivonen 47 850(2)
Vaclav Pletka 43 000(2)
Mike Komisarek 40 495(0)
Ryan Kesler 37 115(1)
Pavel Vorobiev 33 000(2)
Zbynek Michalek 30 100(3)
Patrick Eaves 25 000(2)
Anton Babchuk 24 700(1)
Corey Crawford 22 500(1)
Evgeny Lazarev 12 800(1)




Columbus

ArenaNationwide Arena
Capacity18 600
Ticket Price$45,00


Income

Current Funds$42 839 871

Expenses

Pro Payroll$45 992 500
Farm Payroll$498 030
Prospect Fees$60 000
Coach$237 000
Games Remaining100
Total Game Expenses$467 875
Projected Expenses$46 787 530
Projected Balance-$3 947 659

Salary Commitment

Year: 2005$42 547 220
Year: 2006$24 581 360
Year: 2007$8 288 360
Year: 2008$0 000

Pro Payroll

Ed Belfour 4 721 000(1)
Vincent Lecavalier 4 255 200(3)
Vlad Malakhov 4 000 300(2)
Paul Kariya 3 533 000(1)
Shane Doan 3 482 000(2)
Michael Nylander 2 269 000(1)
Jason Blake 2 200 000(2)
Dave Scatchard 1 861 000(3)
Anders Eriksson 1 710 000(1)
Boris Mironov 1 670 000(2)
Travis Green 1 522 000(1)
Tyler Wright 1 320 000(2)
Alexei Ponikarovsky 1 161 000(0)
Adam Mair 1 098 000(1)
Stephane Robidas 1 037 000(3)
Fred Brathwaite 1 025 000(3)
Chad Kilger 954 000(1)
Duvie Westcott 902 000(2)
Derrick Walser 803 000(2)
Brad Ference 794 000(0)
Jody Shelley 769 000(1)
Sandy McCarthy 765 000(2)
Henrik Tallinder 760 000(1)
Krzysztof Oliwa 753 000(0)
Darrel Scoville 637 000(0)
Hannes Hyvonen 583 000(2)
Todd Rohloff 580 000(1)
David Ling 468 000(2)
Martin Spanhel 360 000(0)


Farm Payroll

Mike Commodore 90 810(0)
Espen Knutsen 55 000(0)
Andrej Nedorost 49 860(1)
Radim Bicanek 49 500(0)
Matt Davidson 43 000(0)
Brad Moran 41 400(2)
Jeremy Reich 36 360(3)
Kent McDonell 32 300(2)
Donald MacLean 30 000(3)
Mike Pandolfo 26 000(2)
Dan Fritsche 22 800(3)
Blake Bellefeuille 21 000(3)




Dallas

ArenaAmerican Airlines Arena
Capacity16 928
Ticket Price$45,00


Income

Current Funds$43 462 482

Expenses

Pro Payroll$40 691 000
Farm Payroll$408 950
Prospect Fees$67 500
Coach$500 000
Games Remaining85
Total Game Expenses$416 675
Projected Expenses$35 417 333
Projected Balance$55 093 385

Salary Commitment

Year: 2005$29 113 400
Year: 2006$19 443 400
Year: 2007$11 816 400
Year: 2008$0 000

Pro Payroll

Roberto Luongo 4 316 000(2)
Miroslav Satan 3 490 000(1)
Olli Jokinen 3 412 000(1)
Jason Arnott 3 364 000(3)
Valeri Bure 2 960 000(2)
Sergei Zubov 2 902 000(0)
Philippe Boucher 2 592 000(3)
Pierre Turgeon 2 180 000(3)
Jere Lehtinen 1 930 000(0)
Ron Tugnutt 1 894 000(3)
Teppo Numminen 1 710 000(0)
Stu Barnes 1 660 000(3)
Scott Young 1 430 000(0)
Richard Matvichuk 1 408 000(1)
Jon Klemm 1 226 000(0)
Chris Therien 1 207 000(1)
Richard Park 1 100 000(0)
Ryan VandenBussche 652 000(0)
Mathias Tjarnqvist 370 000(0)
Martin Vagner 300 000(2)
Daniel Volrab 300 000(0)
Barrett Heisten 288 000(0)


Farm Payroll

Aaron Downey 51 400(3)
Niko Kapanen 51 000(2)
Jason Bacashihua 50 550(0)
Bubba Berenzweig 49 000(3)
Mikhail Yakubov 40 500(1)
Igor Radulov 32 500(1)
Antti Miettinen 30 600(1)
Brent Burns 29 400(1)
Jeff MacMillan 28 000(0)
Mike Peluso 26 000(3)
David Gosselin 20 000(1)




Detroit

ArenaJoe Louis Arena
Capacity19 983
Ticket Price$45,00


Income

Current Funds$42 440 738

Expenses

Pro Payroll$68 310 650
Farm Payroll$742 200
Prospect Fees$57 000
Coach$750 000
Games Remaining91
Total Game Expenses$698 599
Projected Expenses$63 572 464
Projected Balance$39 566 615

Salary Commitment

Year: 2005$60 129 850
Year: 2006$42 814 550
Year: 2007$26 224 150
Year: 2008$0 000

Pro Payroll

Jarome Iginla 6 054 000(3)
Nicklas Lidstrom 5 916 000(0)
Zdeno Chara 5 551 000(2)
Robert Lang 4 880 000(3)
Marc Savard 4 798 000(1)
Wade Redden 4 396 000(3)
Jeremy Roenick 4 192 000(3)
Jose Theodore 3 912 000(1)
Pavel Datsyuk 3 624 000(2)
Martin Havlat 3 398 400(3)
Martin St. Louis 3 225 000(3)
Richard Zednik 2 944 000(1)
Luc Robitaille 2 906 000(2)
Mark Bell 2 300 400(1)
Ryan Malone 1 947 600(2)
Henrik Zetterberg 1 913 250(1)
Jason York 1 900 000(2)
Richard Jackman 1 738 000(0)
Mathieu Dandenault 1 326 000(1)
Darren McCarty 1 204 000(0)
Andreas Jamtin 185 000(2)


Farm Payroll

Tomas Holmstrom 152 300(2)
Burke Henry 84 000(2)
Jason Strudwick 82 200(1)
Stacy Roest 65 000(0)
Jamie Rivers 61 300(2)
John Erskine 56 700(2)
Stefan Liv 50 850(3)
Darryl Bootland 39 450(1)
Marc-Antoine Pouliot 30 000(2)
David Tremblay 25 000(2)
Igor Grigorenko 25 000(2)
James Howard 22 500(2)
Valtteri Filppula 20 000(2)
Ryan Barnes 14 400(3)
Gregor Baumgartner 13 500(3)




Minnesota

ArenaXcel Energy Center
Capacity18 064
Ticket Price$45,00


Income

Current Funds$41 415 905

Expenses

Pro Payroll$29 997 700
Farm Payroll$698 960
Prospect Fees$60 000
Coach$328 000
Games Remaining100
Total Game Expenses$310 847
Projected Expenses$31 084 660
Projected Balance$10 331 245

Salary Commitment

Year: 2005$22 985 460
Year: 2006$15 418 430
Year: 2007$8 149 430
Year: 2008$0 000

Pro Payroll

Dwayne Roloson 3 390 000(2)
Manny Fernandez 2 270 000(1)
Steve Konowalchuk 2 258 000(1)
Jeff Friesen 2 250 000(0)
John Madden 2 050 000(2)
Andrew Brunette 1 940 000(0)
Sami Salo 1 690 000(0)
Wes Walz 1 676 000(1)
Denis Gauthier 1 619 000(3)
Andrei Zyuzin 1 404 000(3)
Trevor Letowski 1 360 000(3)
Antti Laaksonen 1 270 000(3)
Alexander Daigle 1 250 000(2)
Matt Johnson 1 105 000(1)
Adam Hall 940 000(0)
Steve Begin 937 000(3)
J-F Damphousse 841 700(0)
Christoph Brandner 750 000(3)
Bill Muckalt 555 000(3)
Ladislav Benysek 442 000(2)


Farm Payroll

Derek Gustafson 95 000(2)
Sean Brown 80 400(1)
Andrei Razin 70 000(3)
Lance Ward 69 400(1)
Johan Holmqvist 61 000(3)
Eric Chouinard 49 500(0)
Matt Keith 44 870(1)
Travis Roche 41 000(3)
Kyle Wanvig 32 760(1)
Francois Beauchemin 30 600(1)
Chris Bala 27 000(3)
Jean-Guy Trudel 26 000(3)
Craig Andersson 25 000(2)
Pat Kavanagh 17 000(2)
Jason Beckett 15 930(3)
Dan Cavanaugh 13 500(3)




Nashville

ArenaGaylord Entertainment Center
Capacity17 500
Ticket Price$45,00


Income

Current Funds$55 516 162

Expenses

Pro Payroll$30 177 800
Farm Payroll$1 646 940
Prospect Fees$61 500
Coach$300 000
Games Remaining95
Total Game Expenses$321 862
Projected Expenses$30 576 928
Projected Balance$75 091 170

Salary Commitment

Year: 2005$30 414 740
Year: 2006$16 771 840
Year: 2007$2 703 900
Year: 2008$0 000

Pro Payroll

Jocelyn Thibault 4 500 000(2)
Saku Koivu 4 124 000(1)
Brian Rafalski 2 766 000(2)
Rob Niedermayer 2 149 000(1)
Pasi Nurminen 2 115 000(2)
Shawn Bates 2 100 000(3)
Robyn Regehr 1 666 800(1)
Bill Houlder 1 600 000(2)
Greg Johnson 1 500 000(1)
Brad Bombardir 1 300 000(0)
Igor Korolev 1 300 000(1)
Jan Hlavac 1 130 000(1)
Artem Chubarov 927 000(1)
Dan Hamhuis 700 000(2)
Patrice Bergeron-Clear600 000(2)
Ryan Suter 500 000(2)
Ian White 500 000(1)
Scottie Upshall 400 000(2)
Brian Finley 300 000(3)


Farm Payroll

Thomas Vanek 222 500(2)
Richard Smehlik 220 000(3)
Rem Murray 120 000(2)
Sergei Zholtok 110 000(0)
Ales Hemsky 101 640(2)
Martin Erat 75 000(2)
Marian Cisar 65 000(3)
Todd Fedoruk 63 800(2)
Travis Moen 62 700(1)
Vladimir Orszagh 60 000(1)
Lawrence Nycholat 58 400(1)
Jukka Hentunen 50 000(2)
Greg Classen 45 000(1)
Denis Pederson 45 000(1)
Jamie Allison 40 000(1)
Mathieu Darche 40 000(2)
Robert Schnabel 40 000(2)
Ray Schultz 40 000(2)
Pavel Skrbek 35 000(1)
Jan Lasak 32 000(2)
Jeremy Stevenson 30 000(2)
Curtis Murphy 20 000(2)
Tomas Kopecky 19 500(2)
Tomas Plekanec 18 900(3)
Shane Hynes 17 500(2)
Jure Penko 15 000(2)




St.Louis

ArenaKiel Center
Capacity19 260
Ticket Price$45,00


Income

Current Funds$42 818 177

Expenses

Pro Payroll$42 186 000
Farm Payroll$1 121 400
Prospect Fees$64 500
Coach$203 500
Games Remaining100
Total Game Expenses$435 754
Projected Expenses$43 575 400
Projected Balance-$757 223

Salary Commitment

Year: 2005$34 442 800
Year: 2006$16 552 000
Year: 2007$11 851 000
Year: 2008$0 000

Pro Payroll

Chris Pronger 6 700 000(1)
Pavol Demitra 6 400 000(3)
Chris Osgood 5 600 000(1)
Owen Nolan 4 150 000(0)
Brian Leetch 3 893 000(3)
Michael Peca 2 690 000(1)
Dallas Drake 2 500 000(0)
Brian Savage 2 400 000(1)
Jamal Mayers 2 400 000(2)
Alexander Khavanov 1 200 000(3)
Mike Sillinger 850 000(2)
Bryce Salvador 600 000(0)
Rudy Poeschek 550 000(0)
Jason King 528 000(0)
Reinhard Divis 520 000(2)
Steve Dubinsky 420 000(1)
Cody Rudkowsky 375 000(2)
Mark Rycroft 210 000(2)
Eric Nickulas 200 000(3)


Farm Payroll

Ryan Johnson 230 000(0)
Jame Pollock 228 000(0)
Mike Danton 120 000(3)
Reed Low 76 500(2)
Alexander Steen 65 000(2)
Matt Walker 37 500(2)
Jeff Carter 35 000(2)
Steve Martins 33 300(1)
Jeff Heerema 32 000(2)
Christian Laflamme 32 000(2)
Ryan Ready 32 000(0)
Petr Cajanek 31 300(0)
Andrey Troschinsky 29 000(2)
Shawn Mamane 29 000(1)
Daniel Tkaczuk 24 000(2)
Marc Brown 23 000(3)
Darren Clark 18 500(1)
Lauri Kinos 15 300(0)
Jamie Thompson 15 000(2)
Igor Valeev 15 000(3)




Hosted by www.Geocities.ws

1