lhsgarecote Team Finances

Financial Report

(As of vendredi, juil 8 2005)

FLYERS

ArenaWACHOVIA CENTER
Capacity19 523
Ticket Price$35,00


Income

Current Funds$551 394
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$48 860 247
Farm Payroll$1 017 500
Prospect Fees$28 500
Coach$937 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$551 394

Salary Commitment

Year: 2004$49 837 747
Year: 2005$43 034 414
Year: 2006$9 100 000
Year: 2007$0 000

Pro Payroll

Jeremy Roenick 7 500 000(2)
Tony Amonte 5 846 914(2)
Alexei Zhamnov 4 400 000(2)
Vyacheslav Kozlov 3 925 000(2)
Sean Burke 3 700 000(3)
Dan Cloutier 3 200 000(3)
Sami Kapanen 3 000 000(2)
Danil Markov 2 700 000(2)
Bryan Berard 2 510 000(1)
Jean-Pierre Dumont 2 200 000(3)
Marek Malik 1 800 000(2)
Michal Handzus 1 533 333(1)
Kim Johnsson 1 250 000(1)
Joni Pitkänen 1 185 000(2)
Dimitri Kalinin 935 000(1)
Kyle Calder 900 000(2)
Igor Radulov 675 000(2)
Mike Richards 600 000(2)
Robert Nilsson 600 000(2)
Eric Meloche 400 000(1)


Farm Payroll

Mattias Timander 120 000(1)
Jeff Carter 80 000(2)
Patrick Sharp 77 500(2)
Craig Andersson 77 500(2)
Cam Barker 70 000(2)
Ian MacNeil 65 000(2)
Radovan Somik 60 000(2)
Todd Fedoruk 60 000(2)
Tomas Kloucek 58 000(2)
Brian Campbell 55 000(1)
Jussi Timonen 55 000(2)
Vaclav Pletka 52 500(2)
Stefan Ruzicka 50 000(2)
Alexandre Picard 50 000(2)
Tomas Divisek 47 000(2)
Mike Peluso 40 000(0)




RANGERS

ArenaMADISON SQUARE GARDEN
Capacity18 200
Ticket Price$35,00


Income

Current Funds$8 722 404
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$51 675 000
Farm Payroll$1 008 000
Prospect Fees$39 000
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$8 722 404

Salary Commitment

Year: 2004$51 729 500
Year: 2005$42 623 500
Year: 2006$13 650 000
Year: 2007$2 200 000

Pro Payroll

Jaromir Jagr 11 000 000(2)
Bobby Holik 8 850 000(3)
Darius Kasparaitis 4 200 000(1)
Mike Dunham 3 400 000(2)
Tom Poti 2 800 000(2)
Michael Nylander 2 675 000(1)
Jan Hrdina 2 600 000(3)
Karel Rachunek 2 200 000(4)
Richard Matvichuk 2 200 000(2)
Brad Isbister 2 000 000(2)
Marc Savard 2 000 000(2)
Dan Blackburn 1 550 000(2)
Jason Marshall 1 125 000(2)
Jan Hlavac 1 000 000(2)
Radek Martinek 875 000(1)
Jordin Tootoo 750 000(2)
Dale Purinton 575 000(0)
Garth Murray 500 000(1)
Mark Rycroft 425 000(2)
Chad Wiseman 350 000(2)
Mathias Johansson 300 000(0)
Zdeno Ciger 300 000(1)


Farm Payroll

Josh Green 80 000(2)
Chris Mcallister 65 000(1)
Fedor Tjutin 65 000(2)
Jason Labarbera 63 500(2)
Martin Grenier 60 000(1)
Tuomas Pihlman 60 000(2)
Jason Strudwick 55 000(2)
Ales Pisa 50 000(1)
Blair Betts 50 000(1)
Jason MacDonald 50 000(1)
Jed Ortmeyer 50 000(2)
Stephen Valiquette 50 000(1)
Dan Lacouture 40 000(0)
Jozef Balej 40 000(1)
Dmitri Bykov 40 000(1)
Joel Bouchard 38 500(0)
Richard Scott 31 000(1)
Andy Berenzweig 30 000(1)
Cameron Mann 30 000(1)
Christoph Brandner 30 000(1)
Alexander Kharitonov 30 000(1)




ISLANDERS

ArenaNASSAU VETERANS MEMORIAL COLIS
Capacity16 234
Ticket Price$35,00


Income

Current Funds-$240 042
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$52 492 500
Farm Payroll$857 500
Prospect Fees$19 500
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$240 042

Salary Commitment

Year: 2004$52 750 000
Year: 2005$42 166 000
Year: 2006$0 000
Year: 2007$0 000

Pro Payroll

Alexei Yashin 8 400 000(2)
Adrian Aucoin 4 850 000(2)
Kenny Jonsson 4 650 000(2)
Janne Niinimaa 4 500 000(2)
Roman Hamrlik 3 600 000(1)
Philippe Boucher 3 200 000(2)
Arturs Irbe 3 000 000(2)
Garth Snow 2 500 000(2)
Matthew Barnaby 2 200 000(2)
Trevor Linden 2 000 000(2)
Stephane Yelle 1 600 000(1)
Steve Konowalchuk 1 575 000(1)
Oleg Kvasha 1 500 000(2)
Vaclav Varada 1 500 000(2)
Tyler Wright 1 200 000(2)
Daniel Sedin 1 127 500(1)
Krzysztof Oliwa 850 000(2)
Justin Mapletoft 850 000(2)
Steve Heinze 850 000(1)
Chris Neil 575 000(1)
Jarkko Ruutu 575 000(1)
Sven Butenschon 565 000(0)
Evgeny Korolev 475 000(1)
Jere Karalahti 350 000(2)


Farm Payroll

Karlis Skrastins 120 000(2)
Mattias Weinhandl 90 000(2)
Steve Webb 73 500(2)
Vitali Yachmenev 70 000(1)
Wade Dubielewicz 50 000(1)
Jeff Hamilton 50 000(2)
Dmitri Chernykh 50 000(2)
Tomi Pettinen 47 500(2)
Charlie Stephens 45 000(2)
Justin Papineau 44 000(1)
Josh Langfeld 42 500(1)
Eric Godard 40 000(2)
Dieter Kochan 35 000(0)
Derek Bekar 35 000(2)
Ryan Kraft 35 000(2)
Barrett Heisten 30 000(2)




MINESOTA

ArenaXCEL ENERGY CENTER
Capacity18 064
Ticket Price$35,00


Income

Current Funds$16 324 274
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$55 680 000
Farm Payroll$1 358 500
Prospect Fees$7 500
Coach$528 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$16 324 274

Salary Commitment

Year: 2004$57 038 500
Year: 2005$42 903 500
Year: 2006$21 540 000
Year: 2007$0 000

Pro Payroll

Mats Sundin 9 000 000(1)
Keith Primeau 5 000 000(3)
Travis Green 5 000 000(3)
Brian Savage 4 000 000(3)
Ron Tugnutt 3 000 000(3)
Mike York 3 000 000(3)
Dallas Drake 2 500 000(2)
Magnus Arvedson 2 500 000(2)
Chris Gratton 2 200 000(2)
Dwayne Roloson 2 200 000(2)
Andrei Zyuzin 2 000 000(2)
Todd Simpson 2 000 000(1)
Turner Stevenson 2 000 000(2)
Pierre Dagenais 1 500 000(3)
Brad Ference 1 500 000(2)
Maxim Afinogenov 1 300 000(2)
Brent Burns 1 050 000(2)
Mikko Koivu 1 000 000(2)
David Tanabe 900 000(1)
Sheldon Keefe 800 000(2)
Richard Park 800 000(1)
Raymond Giroux 700 000(2)
Pasi Nurminen 630 000(1)
Nick Schultz 600 000(1)
Martin Podlesak 500 000(2)


Farm Payroll

Patrick O'Sullivan 100 000(2)
Josh Harding 100 000(2)
Rickard Wallin 82 500(2)
Kyle Wanvig 77 500(2)
Ken Belanger 70 000(2)
Eric Chouinard 65 000(1)
Alex Henry 60 500(2)
Jason Beckett 55 000(2)
Matt Foy 50 000(2)
Zybnek Michalek 50 000(1)
Jason Chimera 50 000(1)
Adam Courchaine 50 000(2)
Marc Cavosie 50 000(2)
Stephane Veilleux 48 000(2)
Clayton Stoner 45 000(2)
Ryan Stokes 45 000(2)
Patrick Bordeleau 45 000(2)
Jordan Krestanovich 40 000(1)
A.J. Thelen 40 000(3)
Peter Olvecky 40 000(2)
Roman Voloshenko 40 000(2)
Mike Erickson 40 000(2)
Ryan Jones 40 000(2)
Marcin Kolusz 40 000(2)
Danny Irmen 35 000(2)




NASHVILLE

ArenaGAYLORD ENTERTAINMENT CENTER
Capacity17 113
Ticket Price$35,00


Income

Current Funds$5 328 507
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$42 317 500
Farm Payroll$1 205 500
Prospect Fees$39 000
Coach$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$5 328 507

Salary Commitment

Year: 2004$41 660 000
Year: 2005$28 947 500
Year: 2006$20 000 000
Year: 2007$20 000 000

Pro Payroll

Keith Tkachuk 10 000 000(4)
Curtis Joseph 8 000 000(1)
David Legwand 6 000 000(4)
Geoff Sanderson 4 000 000(4)
Radek Dvorak 3 000 000(2)
Alexander Svitov 1 130 000(2)
Denis Shvidki 1 127 500(1)
Jani Rita 925 000(1)
Thomas Vanek 900 000(2)
Shawn Horcoff 800 000(2)
Jiri Hudler 775 000(2)
Shane Hnidy 725 000(0)
Vladimir Orszagh 700 000(1)
Hugh Jessiman 700 000(2)
Adam Hall 685 000(1)
Lyle Odelein 650 000(2)
Marek Zidlicky 500 000(1)
Ryan Suter 500 000(2)
Mark Eaton 400 000(0)
Chris Mason 400 000(1)
Jamie Allison 400 000(0)


Farm Payroll

Maxime Ouellet 102 500(1)
Kiril Safronov 97 500(1)
Stanislav Neckar 90 000(0)
Pavel Skrbek 73 000(0)
Jonas Andersson 72 500(1)
Antti Miettinen 65 000(2)
Dan Ellis 60 000(1)
Trevor Daley 60 000(2)
Petr Hubacek 55 000(0)
Dany Roussin 50 000(2)
Petr Vrana 50 000(2)
Marian Cisar 48 500(2)
Jerred Smithson 44 000(2)
Michael Farrell 42 500(1)
Robert Schnabel 40 000(0)
Jeremy Stevenson 40 000(2)
Wyatt Smith 40 000(0)
Jukka Hentunen 40 000(0)
Cam Severson 38 500(2)
Vernon Fiddler 36 500(2)
Simon Gamache 30 000(2)
Brian Finley 30 000(2)




COLUMBUS

ArenaNATIONWIDE ARENA
Capacity18 136
Ticket Price$35,00


Income

Current Funds$7 807 736
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$39 965 048
Farm Payroll$642 500
Prospect Fees$21 000
Coach$400 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 807 736

Salary Commitment

Year: 2004$38 242 548
Year: 2005$20 832 249
Year: 2006$7 500 000
Year: 2007$5 650 000

Pro Payroll

Eric Lindros 8 500 000(1)
Patrik Elias 4 722 249(2)
Todd Marchant 2 900 000(2)
Luke Richardson 2 750 000(1)
Darcy Tucker 2 500 000(4)
Manny Fernandez 2 325 000(2)
Jamie Langenbrunner 2 077 799(1)
Jaroslav Spacek 1 900 000(0)
Jay Mckee 1 850 000(3)
Taylor Pyatt 1 600 000(4)
Rostislav Klesla 1 550 000(4)
Espen Knutsen 1 500 000(1)
Radoslav Suchy 1 100 000(2)
David Vyborny 1 050 000(1)
Nikolai Zherdev 700 000(2)
Jody Shelley 600 000(2)
Fred Brathwaite 500 000(2)
Derrick Walser 475 000(1)
Duvie Westcott 475 000(1)
Martin Spanhel 465 000(0)
Andrej Nedorost 425 000(1)


Farm Payroll

Paul Manning 77 500(2)
Zenith Komarniski 77 500(2)
Francois Beauchemin 77 500(2)
Trevor Letowski 72 500(2)
Aaron Johnson 60 000(2)
Mark Hartigan 57 500(1)
Brad Moran 55 000(1)
Dimitri Kosmachev 50 000(2)
Hannes Hyvonen 45 000(1)
Kent McDonell 40 000(2)
Darrel Scoville 30 000(2)




ATLANTA

ArenaPHILIPS ARENA
Capacity18 545
Ticket Price$35,00


Income

Current Funds$14 774 521
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$46 760 000
Farm Payroll$1 229 000
Prospect Fees$13 500
Coach$600 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$14 774 521

Salary Commitment

Year: 2004$47 989 000
Year: 2005$34 600 000
Year: 2006$13 030 000
Year: 2007$13 000 000

Pro Payroll

Ilya Kovalchuk 7 000 000(4)
Dany Heatley 6 000 000(4)
Vladimir Malakhov 4 500 000(2)
Roman Turek 4 250 000(1)
Brenden Morrow 4 000 000(2)
Jason Arnott 3 850 000(2)
Mikael Renberg 2 200 000(2)
Brendan Witt 2 000 000(2)
Scott Mellanby 2 000 000(2)
Mathieu Dandenault 1 450 000(1)
Patrik Stefan 1 150 000(2)
Tie Domi 1 000 000(1)
Jonas Hoglund 950 000(1)
Harold Druken 935 000(1)
Kari Lehtonen 900 000(2)
Ivan Majesky 850 000(1)
Randy Robitaille 800 000(1)
Andy Sutton 775 000(1)
Dan Hinote 700 000(1)
Fernando Pisani 600 000(2)
Tomi Kallio 550 000(1)
Francis Lessard 300 000(1)


Farm Payroll

Jani Hurme 110 000(1)
Daniel Tjarnqvist 90 000(1)
Travis Roche 70 000(1)
Kyle Rossiter 70 000(1)
Pavel Trnka 70 000(1)
Luke Sellars 65 000(1)
Jeff Dwyer 65 000(2)
Boris Valabik 65 000(2)
Derek MacKenzie 62 500(1)
Daniel Corso 60 000(1)
Billy Thompson 55 000(2)
Serge Aubin 55 000(1)
Brad Larsen 50 000(2)
Stephen Baby 50 000(2)
Brian Swanson 47 500(1)
Jean-Pierre Vigier 45 000(1)
Garnet Exelby 45 000(2)
Kip Brennan 44 000(1)
Benjamin Simon 40 000(2)
Shawn Heins 40 000(1)
Yuri Butsayev 30 000(3)




BUFFALO

ArenaHSBC ARENA
Capacity19 000
Ticket Price$35,00


Income

Current Funds$6 823 068
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$55 734 519
Farm Payroll$603 600
Prospect Fees$18 000
Coach$600 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 823 068

Salary Commitment

Year: 2004$56 268 119
Year: 2005$32 747 250
Year: 2006$12 200 000
Year: 2007$3 000 000

Pro Payroll

Rob Blake 9 326 519(1)
Robert Lang 6 000 000(2)
Jeff O'Neill 3 700 000(1)
Sergei Samsonov 3 650 000(2)
Robert Reichel 3 500 000(2)
Mattias Ohlund 3 200 000(3)
Brian Boucher 3 000 000(3)
Steve Sullivan 3 000 000(1)
Pavel Datsyuk 3 000 000(4)
Donald Brashear 3 000 000(3)
Dan McGillis 2 800 000(1)
Kyle Mclaren 2 500 000(2)
Darren McCarty 2 250 000(1)
Kirk Maltby 2 000 000(2)
Dick Tarnstrom 1 500 000(2)
Ales Kotalik 1 000 000(1)
Mika Noronen 550 000(2)
Matt Cooke 525 000(1)
Adam Mair 483 000(2)
Sean Pronger 400 000(1)
Andrew Peters 350 000(1)


Farm Payroll

Ryan Miller 102 500(2)
Doug Janik 90 000(2)
Norm Milley 75 000(1)
Henrik Tallinder 64 350(1)
Milan Bartovic 50 000(2)
Ronald Petrovicky 46 750(2)
Paul Gaustad 40 000(2)
Rory Fitzpatrick 37 500(0)
Sean McMorrow 35 000(2)
Domenic Pittis 32 500(0)
Jason Botterill 30 000(1)




BOSTON

ArenaFLEET CENTER
Capacity17 565
Ticket Price$35,00


Income

Current Funds$10 760 548
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$51 919 000
Farm Payroll$784 000
Prospect Fees$16 500
Coach$400 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$10 760 548

Salary Commitment

Year: 2004$52 703 000
Year: 2005$42 065 000
Year: 2006$22 545 000
Year: 2007$0 000

Pro Payroll

Joe Thornton 5 500 000(3)
Martin Lapointe 5 500 000(1)
Paul Kariya 5 000 000(3)
Felix Potvin 4 500 000(2)
Glen Murray 3 850 000(2)
Sergei Gonchar 3 650 000(2)
Marcus Ragnarsson 3 500 000(2)
Yanic Perreault 3 500 000(3)
P.J. Axelsson 2 900 000(3)
Ken Klee 2 500 000(3)
Rob Zamuner 2 000 000(3)
Hal Gill 2 000 000(1)
Jiri Slegr 1 800 000(1)
Chuck Kobasew 1 130 000(2)
Jonathan Girard 1 089 000(1)
Patrice Bergeron 900 000(2)
P.J. Stock 550 000(2)
Ivan Huml 550 000(3)
Steve Montador 500 000(3)
Vladslav Evseev 500 000(2)
Hannu Toivonen 500 000(2)


Farm Payroll

Johan Hedberg 125 000(2)
Andy Hilbert 95 000(3)
Martin Samuelsson 95 000(2)
Kris Vernarsky 90 000(2)
Ian Moran 70 000(1)
Michal Grosek 65 000(1)
Sergei Zinovjev 50 000(2)
Mark Stuart 50 000(2)
Zdenek Kutlak 44 000(1)
Stacy Roest 35 000(1)
Steve Dubinsky 35 000(1)
Tim Thomas 30 000(2)




CAROLINE

ArenaRBC CENTER
Capacity18 730
Ticket Price$35,00


Income

Current Funds-$4 310 516
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$50 925 000
Farm Payroll$676 900
Prospect Fees$25 500
Coach$646 500
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$4 310 516

Salary Commitment

Year: 2004$51 601 900
Year: 2005$34 431 900
Year: 2006$4 250 000
Year: 2007$0 000

Pro Payroll

Pierre Turgeon 7 500 000(1)
Rod Brind'Amour 6 500 000(2)
Roman Cechmanek 4 250 000(3)
Bret Hedican 3 200 000(1)
Glen Wesley 2 750 000(1)
Sergei Brylin 2 550 000(2)
Matt Cullen 2 300 000(2)
Sami Salo 2 250 000(2)
Jon Klemm 2 100 000(2)
Aaron Ward 2 000 000(1)
Rhett Warrener 1 900 000(2)
Oleg Petrov 1 800 000(2)
Igor Ulanov 1 750 000(2)
Grant Marshall 1 600 000(1)
Dean Mcammond 1 500 000(2)
Jesse Boulerice 1 300 000(2)
Kevyn Adams 900 000(2)
Cam Ward 900 000(2)
Niclas Wallin 900 000(2)
Fedor Fedorov 775 000(2)
Tomas Kurka 650 000(2)
Ryan Bayda 600 000(2)
Martin Gerber 500 000(2)
Nick Dimitrakos 450 000(2)


Farm Payroll

Jeff Jillson 130 000(2)
Marty Murray 65 000(1)
Magnus Kahnberg 65 000(2)
Colin Forbes 55 000(1)
Gordie Dwyer 48 400(2)
Steve Brule 45 000(2)
Todd Warriner 45 000(2)
Mike Zigomanis 45 000(2)
Josef Vasicek 38 500(2)
Bill Muckalt 35 000(2)
Jason Podollan 35 000(2)
Jeff Shantz 35 000(2)
Matt Davidson 35 000(2)




MONTREAL

ArenaBELL CENTER
Capacity21 273
Ticket Price$35,00


Income

Current Funds$245 282
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$43 432 000
Farm Payroll$817 000
Prospect Fees$33 000
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$245 282

Salary Commitment

Year: 2004$44 177 500
Year: 2005$21 837 500
Year: 2006$8 300 000
Year: 2007$0 000

Pro Payroll

Teemu Selanne 6 500 000(1)
Alex Tanguay 5 100 000(3)
Sheldon Souray 4 500 000(2)
Patrice Brisebois 4 000 000(1)
Radek Bonk 3 500 000(1)
Andrew Cassels 3 225 000(2)
Martin Biron 2 200 000(2)
Andrei Markov 2 200 000(3)
Niklas Sundstrom 1 950 000(1)
Richard Zednik 1 850 000(1)
Mike Komisarek 1 130 000(2)
Marcel Hossa 1 075 000(1)
Oleg Saprykin 1 000 000(1)
Craig Rivet 1 000 000(3)
Ossi Vaananen 900 000(1)
Mike Ribeiro 847 000(2)
Jim Dowd 750 000(1)
Henrik Zetterberg 675 000(2)
Michael Ryder 605 000(1)
Cristobal Huet 425 000(2)


Farm Payroll

Chris Higgins 118 500(2)
Ron Hainsey 107 500(2)
Jason Ward 75 000(2)
Eric Fichaud 71 500(0)
Tomas Plekanec 70 000(2)
Alex Perezhogin 70 000(2)
Martti Jarventie 59 000(1)
Benoit Gratton 49 500(2)
Marek Svatos 45 000(2)
J-F Damphousse 40 000(1)
Christian Larrivée 40 000(1)
Riku Hahl 38 500(1)
Olivier Michaud 32 500(1)




OTTAWA

ArenaCOREL CENTER
Capacity18 500
Ticket Price$35,00


Income

Current Funds$17 041 624
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$53 462 500
Farm Payroll$914 000
Prospect Fees$19 500
Coach$749 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$17 041 624

Salary Commitment

Year: 2004$54 324 000
Year: 2005$42 726 000
Year: 2006$29 350 000
Year: 2007$9 300 000

Pro Payroll

Daniel Alfredsson 5 050 000(3)
Peter Bondra 4 500 000(1)
Martin Havlat 4 500 000(4)
Wade Redden 4 500 000(3)
Teppo Numminen 4 000 000(3)
Marian Hossa 2 750 000(2)
Tomas Vokoun 2 500 000(3)
Jason Spezza 2 500 000(4)
Zdeno Chara 2 400 000(1)
Mark Parrish 2 350 000(2)
Chris Phillips 2 300 000(4)
Chris Simon 2 000 000(3)
Trent Klatt 2 000 000(3)
Jeff Halpern 1 800 000(2)
Rick Dipietro 1 300 000(2)
Niklas Hagman 1 200 000(2)
Yannick Tremblay 1 050 000(1)
Anton Volchenkov 1 000 000(2)
Mike Fisher 962 500(1)
Shawn Bates 900 000(1)
Richard Jackman 900 000(2)
Antoine Vermette 750 000(2)
Martin Prusek 625 000(1)
Peter Schaefer 600 000(1)
Brian Pothier 525 000(2)
Denis Hamel 500 000(1)


Farm Payroll

Pat Kavanagh 90 000(2)
Brandon Bochenski 70 000(2)
Patrick Eaves 65 000(2)
Ray Emery 65 000(2)
Andrej Meszaros 65 000(2)
Alexei Kaigorodov 61 000(2)
Jody Hull 60 500(1)
Igor Mirnov 60 000(2)
Jan Platil 55 000(2)
Greg Classen 52 500(0)
Julien Vauclair 50 000(2)
Chris Kelly 50 000(2)
Damian Surma 45 000(2)
Brad Defauw 35 000(2)
Jesse Wallin 30 000(2)
Peter Smrek 30 000(2)
David Gosselin 30 000(2)




PITTSBURGH

ArenaMELLON ARENA
Capacity16 958
Ticket Price$35,00


Income

Current Funds$4 710 678
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$36 657 500
Farm Payroll$891 500
Prospect Fees$30 000
Coach$800 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$4 710 678

Salary Commitment

Year: 2004$37 509 000
Year: 2005$21 699 000
Year: 2006$3 400 000
Year: 2007$0 000

Pro Payroll

Mark Recchi 5 500 000(2)
Bryan Smolinski 3 600 000(1)
Bryan McCabe 3 500 000(1)
Mike Knuble 3 400 000(3)
Martin Rucinsky 2 000 000(2)
Andrei Nikolishin 1 750 000(1)
Jason Wiemer 1 622 500(1)
Alexander Korolyuk 1 400 000(2)
Todd White 1 150 000(1)
Konstantin Koltsov 1 025 000(2)
Andy Delmore 1 000 000(1)
Michal Rozsival 1 000 000(1)
Marc-Andre Fleury 1 000 000(2)
Milan Kraft 935 000(2)
Ian Laperriere 900 000(1)
Ty Conklin 900 000(2)
Evgeni Malkin 850 000(2)
Josef Melichar 700 000(1)
Sergei Anshakov 650 000(2)
Jarret Stoll 625 000(2)
Ryan Malone 600 000(2)
Nils Ekman 575 000(2)
John-Michael Liles 550 000(2)
Noah Welch 550 000(2)
Ramzi Abid 450 000(2)
Josef Boumedienne 425 000(1)


Farm Payroll

Ross Lupaschuk 90 000(2)
Pavel Rosa 90 000(2)
J-Sebastien Aubin 75 000(2)
Michal Sivek 70 000(2)
Matt Murley 62 500(2)
Johannes Salmonsson 60 000(2)
Lasse Pirjeta 55 000(2)
Matt Bradley 51 500(2)
Dan Focht 50 000(1)
Derek Armstrong 50 000(2)
Alain Nasreddine 45 000(2)
Guillaume Lefebvre 42 500(1)
Chris Schmidt 40 000(2)
Landon Wilson 40 000(0)
Patrick Boileau 40 000(1)
David Morisset 30 000(1)




TORONTO

ArenaAIR CANADA CENTRE
Capacity18 819
Ticket Price$35,00


Income

Current Funds$1 931 230
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$58 035 000
Farm Payroll$812 000
Prospect Fees$22 500
Coach$983 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$1 931 230

Salary Commitment

Year: 2004$58 847 000
Year: 2005$46 395 500
Year: 2006$17 680 000
Year: 2007$8 500 000

Pro Payroll

Owen Nolan 6 750 000(2)
Brian Leetch 6 600 000(2)
Marian Gaborik 6 500 000(4)
Mario Lemieux 5 250 000(1)
Vincent Damphousse 5 000 000(2)
Marc Denis 3 000 000(2)
Tomas Kaberle 2 750 000(2)
Simon Gagne 2 600 000(1)
Mike Rathje 2 500 000(3)
Stephane Quintal 2 500 000(3)
Alexei Morozov 2 500 000(3)
Curtis Brown 2 000 000(4)
Jochen Hecht 1 500 000(3)
Aki Berg 1 500 000(1)
Jaroslav Modry 950 000(2)
Bates Battaglia 935 000(2)
Chad Kilger 900 000(1)
Byron Dafoe 800 000(2)
Oleg Tverdovsky 750 000(1)
Karel Pilar 675 000(1)
Trevor Kidd 650 000(2)
Ville Nieminen 600 000(2)
David Ling 425 000(1)
Marc Chouinard 400 000(2)


Farm Payroll

Wade Belak 90 000(1)
Clarke Wilm 70 000(3)
Mikael Tellqvist 70 000(2)
Brad Brown 60 000(3)
Phillippe Seydoux 56 000(2)
Jim Slater 55 000(2)
Aaron Gavey 50 000(1)
Josh Holden 50 000(3)
Pierre Hedin 50 000(2)
Petr Tenkrat 49 500(2)
Marc Moro 47 500(1)
Brad Leeb 45 000(1)
Dave Roche 45 000(1)
Nathan Perrott 40 000(1)
Ryan Christie 34 000(1)




FLORIDE

ArenaOFFICE DEPOT CENTER
Capacity19 250
Ticket Price$35,00


Income

Current Funds$12 881 239
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$39 855 000
Farm Payroll$959 500
Prospect Fees$19 500
Coach$725 500
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$12 881 239

Salary Commitment

Year: 2004$40 231 500
Year: 2005$21 803 500
Year: 2006$100 000
Year: 2007$0 000

Pro Payroll

Denis Arkhipov 4 500 000(2)
Greg DeVries 4 200 000(2)
Mariusz Czerkawski 4 000 000(2)
Kristian Huselius 3 000 000(1)
Jason Blake 2 750 000(2)
Martin Gelinas 2 600 000(2)
Olli Jokinen 2 000 000(1)
Mike VanRyn 2 000 000(1)
Andreas Dackell 1 500 000(1)
Steve Shields 1 200 000(1)
Rick Nash 1 185 000(1)
Jay Bouwmeester 1 185 000(2)
Stephen Weiss 1 075 000(1)
Kristian Kudroc 1 025 000(1)
Paul Martin 1 000 000(1)
Eric Cairns 900 000(1)
Juraj Kolnik 800 000(2)
Christian Berglund 725 000(1)
Nathan Horton 700 000(1)
Andreas Lilja 600 000(1)
Robert Esche 560 000(2)
Mikael Samuelsson 550 000(2)
Mathieu Biron 500 000(1)
Eric Beaudoin 500 000(1)
Jaroslav Bednar 500 000(0)
Sergei Varlamov 300 000(1)


Farm Payroll

Vaclav Nedorost 100 000(3)
Patrick Desrochers 98 000(1)
Joel Kwiatkowski 90 000(2)
Branislav Mezei 83 000(2)
Eric Messier 80 000(2)
Burke Henry 77 500(2)
Matt Johnson 75 000(1)
Filip Novak 65 000(2)
Kamil Piros 50 000(0)
Darcy Hordichuk 49 500(2)
Peter Svoboda 45 000(2)
Ryan Jardine 45 000(1)
Travis Scott 38 500(2)
Serge Payer 33 000(0)
Jaroslav Kristek 30 000(2)




NEW.JERSEY

ArenaCONTINENTAL AIRLINES ARENA
Capacity19 040
Ticket Price$35,00


Income

Current Funds$3 528 218
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$46 033 603
Farm Payroll$652 500
Prospect Fees$16 500
Coach$728 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$3 528 218

Salary Commitment

Year: 2004$40 931 103
Year: 2005$19 233 603
Year: 2006$0 000
Year: 2007$0 000

Pro Payroll

Doug Weight 8 500 000(1)
Martin Brodeur 6 891 103(2)
Mattias Norstrom 4 500 000(1)
Todd Bertuzzi 3 700 000(0)
Ryan Smyth 3 450 000(2)
Brian Rafalski 3 000 000(1)
Viktor Kozlov 2 300 000(2)
Colin White 2 250 000(2)
Sean Hill 2 050 000(1)
John Madden 2 000 000(2)
Georges Laraque 1 275 000(2)
Justin Williams 1 072 500(1)
Scott Gomez 1 000 000(0)
Brent Sopel 875 000(1)
Jay Pandolfo 800 000(1)
Ari Ahonen 600 000(2)
Jeff Cowan 525 000(0)
Zach Parise 500 000(1)
Erik Cole 495 000(0)
Ray Schultz 250 000(1)


Farm Payroll

David Hale 95 000(2)
Bobby Allen 90 000(2)
Maxim Kondratiev 82 500(2)
Rob Skrlac 50 000(1)
Jiri Bicek 50 000(1)
Aleksander Suglobov 50 000(2)
Sean Brown 50 000(2)
Ivan Khomutov 50 000(1)
Anton Kadeykin 50 000(2)
Teemu Laine 50 000(2)
Scott Clemmensen 35 000(0)




TAMPA.BAY

ArenaST.PETE TIMES FORUM
Capacity19 750
Ticket Price$35,00


Income

Current Funds$16 974 145
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$53 430 379
Farm Payroll$759 000
Prospect Fees$19 500
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$16 974 145

Salary Commitment

Year: 2004$53 456 879
Year: 2005$42 525 800
Year: 2006$29 925 000
Year: 2007$20 050 000

Pro Payroll

Vaclav Prospal 6 500 000(2)
Vincent Lecavalier 6 000 000(3)
Martin StLouis 5 400 000(4)
Nikolai Khabibulin 4 434 579(1)
Brad Richards 4 400 000(4)
Pavel Kubina 4 000 000(4)
Dan Boyle 3 800 000(3)
Darryl Sydor 3 500 000(2)
Cory Stillman 2 750 000(4)
Fredrik Modin 1 870 000(1)
Cory Sarich 1 500 000(2)
Steve Staios 1 500 000(4)
Brad Lukowich 1 300 000(4)
John Grahame 1 000 000(1)
Ruslan Fedotenko 950 000(1)
Tim Taylor 850 000(1)
Andre Roy 825 000(1)
Dimitri Afanasenkov 800 800(2)
Ben Clymer 790 000(1)
Nolan Pratt 700 000(4)
Shane Willis 560 000(0)


Farm Payroll

Nikita Alexeev 107 500(0)
Brian Eklund 75 000(3)
Alexander Polushin 70 000(2)
Chris Dingman 67 500(1)
Jimmie Olvestad 65 000(0)
Adam Henrich 65 000(2)
Andreas Holmqvist 60 000(2)
Evgeni Artukhin 55 000(2)
Martin Cibak 50 000(1)
Eric Perrin 50 000(1)
Mike Egener 50 000(2)
Jarrod Skalde 44 000(1)




WASHINGTON

ArenaMCI CENTER
Capacity18 277
Ticket Price$35,00


Income

Current Funds$21 228 397
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$18 720 000
Farm Payroll$1 061 250
Prospect Fees$12 000
Coach$400 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$21 228 397

Salary Commitment

Year: 2004$18 346 750
Year: 2005$14 834 000
Year: 2006$6 795 000
Year: 2007$0 000

Pro Payroll

Jason King 3 100 000(3)
Alexander Semin 2 400 000(3)
Martin Erat 1 250 000(3)
Steve Eminger 1 185 000(2)
Boyd Gordon 1 185 000(1)
Carlo Colaicovo 1 130 000(2)
Shaone Morrisonn 1 025 000(2)
Jakub Cutta 725 000(0)
J-Luc Grand-Pierre 700 000(2)
Ryan Kesler 700 000(1)
Sebastien Caron 650 000(2)
Chris Bourque 600 000(2)
Kip Miller 550 000(1)
Andrej Podkonicky 525 000(2)
Alexander Steen 500 000(2)
J-F Fortin 495 000(1)
Matt Pettinger 475 000(2)
Jason Doig 425 000(2)
Trent Whitfield 400 000(0)
Robert Dome 400 000(2)
Sebastien Charpentier 300 000(1)


Farm Payroll

Jeff Paul 90 000(2)
Jared Aulin 85 000(2)
Brian Sutherby 82 500(0)
Josh Robertson 70 000(2)
Chris Hajt 63 250(1)
Nolan Yonkman 60 000(1)
Owen Fussey 60 000(2)
Brian Willsie 55 000(0)
Tomas Fleischmann 50 000(2)
Darcy Verot 50 000(1)
Stephen Peat 49 500(0)
Brad Norton 45 000(0)
Todd Rohloff 45 000(0)
Johan Holmqvist 45 000(3)
Chris Kelleher 40 000(1)
Jeff Toms 35 000(1)
Tommy Westlund 35 000(2)
Stephen Guolla 34 500(1)
Jason Dawe 34 000(2)
Ivan Ciernik 32 500(0)




ANAHEIM

ArenaARROWHEAD POND
Capacity17 174
Ticket Price$35,00


Income

Current Funds$3 261 685
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$45 609 750
Farm Payroll$420 000
Prospect Fees$21 000
Coach$300 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$3 261 685

Salary Commitment

Year: 2004$46 029 750
Year: 2005$11 709 750
Year: 2006$0 000
Year: 2007$0 000

Pro Payroll

Sergei Fedorov 10 000 000(1)
J-S Giguere 4 500 000(1)
Petr Sykora 4 200 000(1)
Eric Desjardins 4 000 000(1)
Steve Rucchin 2 975 000(1)
Keith Carney 2 600 000(1)
Rob Niedermayer 2 100 000(2)
Mike Leclerc 2 000 000(2)
Ruslan Salei 1 750 000(1)
Martin Skoula 1 350 000(1)
Ilja Bryzgalov 1 200 000(2)
Joffrey Lupul 1 185 000(2)
Vitaly Vishnevski 1 179 750(2)
Stanislav Chistov 1 130 000(2)
Alexei Smirnov 1 075 000(2)
Pierre-Alexandre Paren800 000(2)
Petr Schastlivy 715 000(1)
Ryan Getzlaf 650 000(2)
Andy McDonald 650 000(1)
Samuel Pahlsson 550 000(1)
George Davis 500 000(1)
Lance Ward 500 000(1)


Farm Payroll

Kurtis Foster 90 000(2)
Mikael Holmqvist 82 500(2)
Tomas Malec 67 500(2)
Casey Hankinson 50 000(2)
Eddie Ferhi 50 000(2)
Mark Popovic 50 000(2)
Garrnett Burnett 30 000(1)




CALGARY

ArenaCANADIAN AIRLINES SADDLEDOME
Capacity17 448
Ticket Price$35,00


Income

Current Funds$8 211 186
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$40 402 500
Farm Payroll$665 000
Prospect Fees$28 500
Coach$600 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$8 211 186

Salary Commitment

Year: 2004$40 942 500
Year: 2005$27 600 500
Year: 2006$17 200 000
Year: 2007$6 750 000

Pro Payroll

Gary Roberts 5 000 000(2)
Andrew Raycroft 3 500 000(3)
Alexei Zhitnik 3 250 000(1)
Daymond Langkow 3 250 000(4)
Alexander Karpovtsev 3 100 000(1)
Robyn Regehr 2 000 000(3)
Steven Reinprecht 2 000 000(4)
Dainius Zubrus 2 000 000(3)
Toni Lydman 1 700 000(1)
Pascal Dupuis 1 500 000(4)
Tomas Holmstrom 1 500 000(2)
Jamie Storr 1 500 000(3)
Dave Scatchard 1 400 000(1)
Manny Malhotra 1 000 000(1)
Dion Phaneuf 1 000 000(2)
Nik Antropov 925 000(1)
Jordan Leopold 900 000(2)
Shean Donovan 750 000(3)
Arron Asham 700 000(3)
Jonathan Cheechoo 665 000(2)
Craig MacDonald 660 000(1)
Tomas Surovy 650 000(2)
Alexei Ponikarovsky 522 500(1)
Andrew Ference 500 000(1)
Lynn Loyns 430 000(2)


Farm Payroll

Anders Eriksson 125 000(0)
Alexander Auld 85 000(1)
Lukas Krajicek 72 500(1)
Chris Clark 70 000(2)
Mike Commodore 51 500(2)
Fredrik Sjostrom 50 000(1)
Byron Ritchie 47 500(1)
Jesse Fibiger 44 000(2)
Sasha Goc 30 000(2)
Tom Koivisto 30 000(2)
Pascal Trepanier 30 000(2)
Sebastien Centomo 29 500(1)




COLORADO

ArenaPEPSI CENTER
Capacity18 007
Ticket Price$35,00


Income

Current Funds$7 392 496
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$63 978 439
Farm Payroll$810 000
Prospect Fees$24 000
Coach$903 500
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 392 496

Salary Commitment

Year: 2004$60 513 439
Year: 2005$22 902 500
Year: 2006$9 500 000
Year: 2007$8 500 000

Pro Payroll

Peter Forsberg 11 000 000(1)
Joe Sakic 9 880 939(1)
Jarome Iginla 7 500 000(1)
Derian Hatcher 5 000 000(4)
Adam Foote 4 300 000(1)
Evgeni Nabokov 3 625 000(2)
Petr Nedved 3 500 000(4)
Chris Drury 3 450 000(0)
Milan Hejduk 3 200 000(2)
Boris Mironov 1 925 000(1)
Willie Mitchell 1 500 000(2)
Brent Johnson 1 500 000(1)
Pierre-Marc Bouchard 1 185 000(2)
Krystofer Kolanos 1 075 000(1)
Radim Vrbata 1 000 000(3)
Jason York 950 000(2)
Francis Bouillon 800 000(2)
Alexandre Daigle 800 000(2)
Kris Beech 512 500(2)
Ryan Whitney 500 000(2)
Steve Begin 400 000(0)
Bruno St-Jacques 375 000(0)


Farm Payroll

Andrei Kastsitsyn 80 000(2)
Cody McCormick 70 000(2)
Steve Moore 65 000(1)
Mathieu Darche 60 500(1)
Chris Heid 60 000(1)
Jim Cummins 55 000(1)
Phillipe Sauve 50 000(1)
D.J Smith 50 000(2)
Mattias Karlsson 50 000(2)
Jeremy Colliton 50 000(2)
Andre Savage 50 000(0)
Dennis Bonvie 49 500(1)
Chris Bala 45 000(1)
Brett Clark 45 000(1)
Brett McLean 30 000(2)




EDMONTON

ArenaREXALL PLACE
Capacity16 839
Ticket Price$35,00


Income

Current Funds$21 287 867
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$31 960 250
Farm Payroll$993 224
Prospect Fees$24 000
Coach$600 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$21 287 867

Salary Commitment

Year: 2004$32 798 474
Year: 2005$25 169 144
Year: 2006$8 775 000
Year: 2007$6 525 000

Pro Payroll

Olaf Kolzig 4 000 000(2)
Eric Brewer 2 500 000(2)
Scott Hartnell 2 350 000(4)
Kevin Weekes 2 250 000(1)
Ladislav Nagy 2 250 000(4)
Scott Walker 2 250 000(3)
Paul Mara 1 925 000(4)
Alyn Mccauley 1 800 000(2)
Jussi Markannen 1 350 000(1)
Tim Connolly 1 240 250(2)
Eric Staal 1 240 000(2)
Ethan Moreau 1 220 000(1)
Scottie Upshall 1 185 000(2)
Dan Hamhuis 1 130 000(1)
Raffi Torres 960 000(2)
Marty Reasoner 850 000(1)
Todd Harvey 750 000(2)
Alexei Semenov 700 000(2)
Brian Gionta 650 000(1)
Anthony Stewart 500 000(2)
Michael Rupp 450 000(2)
M-A Bergeron 410 000(2)


Farm Payroll

Steve Ott 92 394(2)
Jamie Wright 75 000(0)
Karl Stewart 70 000(2)
Scott Ferguson 55 000(2)
Pascal Leclaire 55 000(2)
Dan Smith 50 000(0)
Mikko Luoma 50 000(1)
Rick Mrozik 45 000(2)
Petr Buzek 45 000(2)
Toby Petersen 41 500(2)
Rocky Thompson 39 330(1)
Brad Tapper 35 000(2)
Greg Kuznik 35 000(2)
Nick Smith 35 000(2)
Derek Gustafson 30 000(2)
Tyler Moss 30 000(2)
Steve Kariya 30 000(2)
Brad Ralph 30 000(2)
Evegeny Konstantinov 30 000(2)
Jay Henderson 30 000(1)
Francis Belanger 30 000(1)
Matt Elich 30 000(0)
Jason Krog 30 000(1)




LOS ANGELE

ArenaSTAPLES CENTER
Capacity18 118
Ticket Price$35,00


Income

Current Funds-$4 925 767
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$46 611 300
Farm Payroll$1 420 000
Prospect Fees$22 500
Coach$600 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$4 925 767

Salary Commitment

Year: 2004$48 031 300
Year: 2005$37 574 000
Year: 2006$22 400 000
Year: 2007$2 500 000

Pro Payroll

Zigmund Palffy 7 000 000(2)
Jason Allison 6 600 000(3)
Martin Straka 4 900 000(3)
Aaron Miller 3 500 000(1)
Jeff Friesen 3 200 000(3)
Adam Deadmarsh 3 000 000(2)
Craig Conroy 3 000 000(3)
Jozef Stumpel 2 850 000(1)
Anson Carter 2 500 000(4)
Mathieu Garon 2 200 000(3)
Dustin Brown 1 240 000(2)
Tim Gleason 1 100 000(1)
Alexander Frolov 1 075 000(2)
Lubomir Visnovsky 850 000(1)
Eric Belanger 743 800(1)
Denis Grebeshkov 670 000(2)
Martin Strbak 650 000(2)
Nathan Dempsey 600 000(1)
Ryan Munce 570 000(2)
Tom Kostopoulos 362 500(1)


Farm Payroll

Milan Hnilicka 145 000(1)
Brooks Orpik 107 500(2)
Mike Cammalleri 107 500(2)
John Tripp 90 000(2)
Scott Barney 90 000(2)
Shane Endicott 87 500(1)
Lauri Tukonen 60 000(2)
Maxim Kuznetsov 57 500(2)
Brian Boyle 57 000(2)
Steve Kelly 55 000(2)
Yanick Lehoux 55 000(2)
Tomas Zizka 52 500(2)
Greg Hogeboom 50 000(2)
Bryan Muir 50 000(1)
Jan Nemecek 50 000(2)
Jason Holland 47 500(1)
Joe Corvo 47 500(2)
Esa Pirnes 47 500(2)
Sean Avery 44 000(1)
Mike Weaver 42 500(1)
Brad Chartrand 42 000(2)
Ryan Flinn 34 500(1)




SAN.JOSE

ArenaHP PAVILLON
Capacity17 496
Ticket Price$35,00


Income

Current Funds$24 834 215
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$29 755 000
Farm Payroll$310 000
Prospect Fees$28 500
Coach$761 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$24 834 215

Salary Commitment

Year: 2004$30 065 000
Year: 2005$25 395 000
Year: 2006$11 500 000
Year: 2007$7 000 000

Pro Payroll

Patrick Marleau 4 000 000(4)
Nicholas Boynton 3 000 000(4)
Matthew Lombardi 2 500 000(2)
Jiri Fischer 2 500 000(3)
David Aebischer 2 000 000(3)
Scott Thornton 2 000 000(2)
Brad Stuart 1 750 000(1)
Wayne Primeau 1 500 000(2)
Milan Michalek 1 240 000(1)
Ales Hemsky 1 130 000(2)
Matthew Stajan 950 000(2)
Alexander Ovechkin 900 000(2)
Tom Preissing 800 000(1)
Daniel Paille 750 000(2)
Mark Smith 700 000(2)
Scott Parker 665 000(1)
Christian Ehrhoff 650 000(2)
Eric Fehr 600 000(2)
Jim Fahey 600 000(2)
Vesa Toskala 575 000(2)
Trent Hunter 495 000(2)
Rob Davison 450 000(2)


Farm Payroll

Marcel Goc 60 000(1)
Nolan Schaefer 55 000(1)
Tom Cavanagh 50 000(1)
Matt Carkner 50 000(1)
Tomas Plihal 50 000(2)
Miroslav Zalesak 45 000(2)




VANCOUVER

ArenaGENERAL MOTORS PLACE
Capacity18 630
Ticket Price$35,00


Income

Current Funds$4 756 889
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$55 767 521
Farm Payroll$827 000
Prospect Fees$13 500
Coach$837 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$4 756 889

Salary Commitment

Year: 2004$56 594 521
Year: 2005$40 374 521
Year: 2006$26 795 000
Year: 2007$26 730 000

Pro Payroll

Nicklas Lidstrom 10 000 000(4)
Markus Naslund 8 650 000(4)
Sergei Zubov 8 000 000(4)
Sandis Ozolinsh 5 500 000(2)
Ed Jovanovski 4 500 000(1)
Michael Peca 4 250 000(1)
Brendan Morrison 2 450 000(1)
Marco Sturm 2 000 000(2)
Roberto Luongo 1 900 000(1)
Bryan Allen 1 300 021(2)
Henrik Sedin 1 127 500(2)
Pavel Brendl 1 025 000(1)
Marcus Nilson 950 000(1)
Artem Chubarov 890 000(2)
Zdenek Blatny 775 000(2)
Nolan Baumgartner 475 000(1)
Paul Healey 465 000(1)
Kirill Koltsov 410 000(2)
Wade Flaherty 400 000(2)
Brandon Reid 400 000(2)
Darren Haydar 300 000(2)


Farm Payroll

Mike Brown 80 000(4)
Johan Davidsson 75 000(2)
Tyler Bouck 74 500(2)
Evgeny Gladskikh 65 000(2)
Jeff Heerema 65 000(3)
Mikko Jokela 65 000(2)
Ilya Krikunov 55 000(1)
Joe Dipenta 55 000(2)
Derek Roy 50 000(2)
Sylvain Blouin 50 000(1)
Lee Goren 50 000(1)
Jonathan Aitken 50 000(1)
Mike Minard 50 000(2)
Wade Broobank 42 500(2)




CHICAGO

ArenaUNITED CENTER
Capacity20 500
Ticket Price$35,00


Income

Current Funds$16 541 851
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$44 550 000
Farm Payroll$1 166 750
Prospect Fees$15 000
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$16 541 851

Salary Commitment

Year: 2004$45 716 750
Year: 2005$35 806 750
Year: 2006$11 487 500
Year: 2007$11 487 500

Pro Payroll

John LeClair 7 300 000(2)
Alexander Mogilny 6 600 000(2)
Eric Daze 5 800 000(4)
Jocelyn Thibault 5 600 000(4)
Joe Nieuwendyk 3 000 000(2)
Bryan Marchment 2 970 000(1)
Stu Barnes 2 500 000(2)
Luc Robitaille 1 330 000(1)
Tyson Nash 1 292 500(2)
Tuomo Ruutu 1 130 000(1)
Mark Bell 1 072 500(1)
Jason Woolley 925 000(1)
Tyler Arnason 900 000(1)
Branko Radivojevic 825 000(1)
Stephane Robidas 727 500(2)
Scott Nichol 722 500(2)
Neil Little 555 000(2)
Daniel Tkaczuk 500 000(2)
Jim Vandermeer 400 000(2)
Travis Moen 400 000(1)


Farm Payroll

Steve Mccarthy 112 750(2)
Michal Barinka 87 500(4)
Dennis Seidenberg 77 000(2)
Brent Seabrook 70 000(2)
Pavel Vorobiev 67 500(2)
Eric Nickulas 66 500(2)
Jason Morgan 60 000(1)
Anton Babchuk 60 000(2)
Lubos Bartecko 60 000(1)
Alexander Kozhevnikov 60 000(2)
Michael Leighton 57 500(2)
Hnat Domenichelli 57 500(1)
Jakub Sindel 55 500(2)
Dale Clarke 55 000(2)
Mikhail Yakoubov 50 000(1)
Andreas Karlsson 50 000(1)
Frederic Cassivi 40 000(1)
Igor Korolev 40 000(1)
Shawn Thornton 40 000(2)




DALLAS

ArenaAMERICAN AIRLINES CENTER
Capacity18 532
Ticket Price$35,00


Income

Current Funds-$8 261 384
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$45 450 000
Farm Payroll$463 750
Prospect Fees$28 500
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$8 261 384

Salary Commitment

Year: 2004$45 863 750
Year: 2005$35 830 000
Year: 2006$15 230 000
Year: 2007$5 700 000

Pro Payroll

Brendan Shanahan 8 000 000(2)
Miroslav Satan 5 100 000(2)
Marty Turco 4 200 000(3)
Cory Cross 4 000 000(3)
Scott Young 3 500 000(1)
Jere Lehtinen 3 200 000(4)
Brian Rolston 3 200 000(2)
Chris Therien 2 600 000(1)
Valeri Bure 2 500 000(4)
Shawn Mceachern 2 500 000(2)
Greg Johnson 1 600 000(1)
Lubomir Sekeras 1 150 000(1)
Alexander Khavanov 1 000 000(3)
Patrick Traverse 750 000(2)
Jaroslav Svoboda 500 000(1)
Blake Sloan 450 000(1)
Gregg Naumenko 300 000(3)
Wes Walz 300 000(2)
Mike Wilson 300 000(2)
Chris Ferraro 300 000(2)


Farm Payroll

Rob Dimaio 80 000(2)
John Erskine 66 000(1)
Aaron Downey 52 500(1)
Niko Kapanen 50 000(0)
Steve Gainey 44 000(1)
David Oliver 41 250(1)
Mike Siklenka 40 000(2)
Chris Nielsen 30 000(2)
J-F Labbe 30 000(3)
Michel Riesen 30 000(1)




DÉTROIT

ArenaJOE LOUIS ARENA
Capacity20 000
Ticket Price$35,00


Income

Current Funds-$1 084 520
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$40 176 000
Farm Payroll$328 000
Prospect Fees$19 500
Coach$900 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$1 084 520

Salary Commitment

Year: 2004$39 314 000
Year: 2005$19 570 500
Year: 2006$14 600 000
Year: 2007$10 350 000

Pro Payroll

Alexei Kovalev 6 600 000(4)
Jose Theodore 5 500 000(1)
Saku Koivu 4 250 000(3)
Daniel Briere 3 750 000(4)
Mathieu Schneider 3 250 000(1)
Ray Whitney 3 000 000(1)
Kimmo Timonen 2 000 000(2)
Mike Grier 1 632 000(1)
Kris Draper 1 475 000(1)
Scott Hannan 1 250 000(1)
Jan Bulis 1 150 000(1)
Scott Pellerin 1 100 000(1)
Igor Grigorenko 1 000 000(2)
Braydon Coburn 759 000(2)
Deron Quint 675 000(1)
Erik Rasmussen 600 000(0)
Peter Vandermeer 580 000(1)
Stefan Liv 580 000(2)
Jamie Rivers 530 000(0)
Mark Mowers 495 000(2)


Farm Payroll

Tomas Kopecky 87 500(1)
Niklas Kronwall 69 000(2)
Andreas Jämtin 67 500(2)
Jason Williams 44 000(1)
Denis Pederson 30 000(0)
Jan Lasak 30 000(0)




PHOENIX

ArenaGLENDALE ARENA
Capacity17 653
Ticket Price$35,00


Income

Current Funds$2 780 346
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$58 202 445
Farm Payroll$1 088 625
Prospect Fees$19 500
Coach$700 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$2 780 346

Salary Commitment

Year: 2004$59 291 070
Year: 2005$48 618 070
Year: 2006$35 797 445
Year: 2007$30 997 445

Pro Payroll

Mike Modano 9 000 000(5)
Bill Guerin 8 866 445(4)
Shane Doan 4 100 000(4)
Theoren Fleury 4 000 000(1)
Derek Morris 3 500 000(2)
Frantisek Kaberle 2 761 000(4)
Jason Smith 2 300 000(2)
Sean O'Donnell 2 250 000(3)
Andrew Brunette 2 200 000(4)
Manny Legace 2 000 000(2)
Mike Comrie 2 000 000(4)
Miikka Kiprusoff 2 000 000(3)
Mike Johnson 2 000 000(4)
Filip Kuba 1 700 000(1)
Boyd Devereaux 1 600 000(1)
Mike Ricci 1 500 000(2)
Denis Gauthier 1 300 000(1)
Cale Hulse 1 100 000(1)
Jeff Taffe 1 025 000(2)
Antti Laaksonen 900 000(2)
Zac Bierk 550 000(2)
Jonathan Sim 550 000(3)
Sergei Berezin 500 000(1)
Enver Lisin 500 000(2)


Farm Payroll

Ivan Novoseltsev 87 750(2)
Matthew Spiller 80 000(1)
Daniel Cleary 70 000(4)
Martin Sonnenberg 70 000(2)
Kiel McLeod 70 000(2)
Andrei Nazarov 67 500(1)
Nikos Tselios 60 500(1)
Keith Ballard 60 000(2)
David Leneveu 60 000(2)
Shaun Van-Allen 60 000(1)
Jason Jaspers 57 500(1)
Doug Doull 50 000(1)
Matt Jones 50 000(2)
Jakub Koreis 50 000(1)
Shjon Podein 47 500(1)
Rick Berry 45 375(2)
Jean-Marc Pelletier 42 500(2)
Micki Dupont 30 000(2)
Marek Chvatal 30 000(2)




S.T-LOUIS

ArenaSAVVIS CENTER
Capacity19 022
Ticket Price$35,00


Income

Current Funds$2 970 979
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$51 145 000
Farm Payroll$692 700
Prospect Fees$27 000
Coach$937 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$2 970 979

Salary Commitment

Year: 2004$51 767 700
Year: 2005$45 407 700
Year: 2006$23 185 000
Year: 2007$16 000 000

Pro Payroll

Chris Pronger 10 000 000(4)
Pavel Bure 10 000 000(2)
Pavol Demitra 5 000 000(4)
Scott Niedermayer 4 000 000(3)
Eric Weinrich 3 500 000(2)
Chris Osgood 3 000 000(1)
Patrick Lalime 2 575 000(2)
Mike Sillinger 2 500 000(3)
Bryce Salvador 1 200 000(1)
Peter Sejna 1 105 000(2)
Christian Backman 1 025 000(2)
Jamie Lundmark 1 025 000(2)
Murray Baron 1 000 000(2)
Eric Boguniecki 1 000 000(4)
Petr Cajanek 800 000(2)
Barret Jackman 800 000(1)
Peter Worrell 800 000(1)
Rico Fata 715 000(2)
Eric Boulton 600 000(3)
John Pohl 500 000(1)


Farm Payroll

Kurt Sauer 110 200(2)
Mike Mottau 85 000(3)
Jamal Mayers 75 000(2)
Reed Low 70 000(0)
Ryan Johnson 60 000(1)
Eric Manlow 50 000(2)
Erkki Rajamaki 50 000(2)
Curtis Sanford 47 500(2)
Matt Walker 42 500(2)
Christian Laflamme 35 000(2)
Reinhard Divis 35 000(2)
Steve Martins 32 500(2)




Hosted by www.Geocities.ws

1