Financial Report

(As of Sunday, Dec 16 2007)

Anaheim

ArenaArrowhead Pond of Anaheim
Capacity17,500
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining37
Avg. Attendance17,500
Avg. Revenue/Game$367,500
Projected Revenue$13,597,500

Expenses

Pro Payroll$37,455,000
Farm Payroll$1,385,750
Prospect Fees$22,500
Coach$900,000
Games Remaining75
Total Game Expenses$484,918
Projected Expenses$36,368,826
Projected Balance$24,228,674

Salary Commitment

Year: 2004$38,840,750
Year: 2005$19,092,000
Year: 2006$9,967,000
Year: 2007$6,852,500

 Pro Payroll

Jere Lehtinen 5,500,000(5)
Owen Nolan 5,250,000(1)
Jeff O'Neill 2,850,000(3)
Eric Daze 2,800,000(1)
Adam Deadmarsh 2,750,000(1)
Rob Niedermayer 2,500,000(2)
Martin Skoula 2,000,000(2)
Kenny Jonsson 2,000,000(1)
Anson Carter 1,900,000(1)
Nicholas Boynton 1,250,000(4)
Josef Vasicek 1,250,000(2)
Scott Hartnell 1,075,000(1)
Mike Van Ryn 1,025,000(1)
Olli Jokinen 880,000(1)
Jim Vandermeer 875,000(1)
Tuomo Ruutu 775,000(2)
Yannick Tremblay 750,000(2)
J-S Giguere 700,000(1)
Patrice Bergeron 675,000(2)
Sebastien Caron 650,000(2)


 Farm Payroll

Joffrey Lupul 112,500(2)
Carlo Colaiacovo 102,500(4)
Peter Podhradsky 95,000(2)
Hannu Toivonen 87,500(2)
Ilja Bryzgalov 87,500(1)
Trent Hunter 82,500(1)
Matt Stajan 80,000(2)
Frantisek Lukes 75,000(3)
Mark Popovic 75,000(3)
Mike Mottau 72,500(1)
Petr Schastlivy 66,250(1)
Cory Pecker 65,000(3)
Mikael Holmqvist 62,500(1)
Igor Radulov 55,000(2)
Denis Shvidki 50,000(2)
Shane O'Brien 49,500(3)
Jonathan Hedstrom 47,500(1)
Libor Ustrnul 45,000(2)
Radim Vrbata 40,000(1)
Timo Parssinen 35,000(1)




Boston

ArenaFleet Center
Capacity19,600
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$34,927,500
Farm Payroll$1,106,020
Prospect Fees$33,000
Coach$450,000
Games Remaining82
Total Game Expenses$445,323
Projected Expenses$36,516,520
Projected Balance$10,483,480

Salary Commitment

Year: 2004$36,033,520
Year: 2005$24,681,020
Year: 2006$12,846,020
Year: 2007$8,000,000

 Pro Payroll

Martin Lapointe 5,000,000(2)
Sergei Samsonov 4,500,000(5)
Glen Murray 3,500,000(4)
Dan McGillis 2,800,000(2)
Joe Thornton 2,500,000(1)
Brian Rolston 2,000,000(1)
Andrew Raycroft 2,000,000(3)
Jiri Slegr 1,800,000(1)
Mathieu Biron 1,350,000(3)
Mike Johnson 1,250,000(1)
Hal Gill 1,100,000(2)
Alexei Smirnov 1,075,000(3)
Mike Leclerc 1,000,000(2)
Ruslan Salei 950,000(2)
Mike Knuble 852,500(1)
P.J. Axelsson 825,000(1)
Daniel Cleary 750,000(1)
Andy Delmore 650,000(2)
Randy Robitaille 525,000(1)
Martin Gerber 500,000(1)


 Farm Payroll

Milan Jurcina 110,000(2)
Andrew Ladd 98,420(3)
Mark Stuart 94,240(3)
Lars Jonsson 83,360(3)
Andy Hilbert 82,500(1)
Ian Moran 70,000(2)
Mikael Tellqvist 65,000(2)
P.J. Stock 57,500(1)
Lance Ward 50,000(3)
Byron Dafoe 50,000(1)
Michal Grosek 47,500(3)
Zdenek Kutlak 47,500(3)
Kiel McLeod 45,000(2)
Marty McInnis 45,000(1)
Wyatt Smith 45,000(2)
Ted Donato 45,000(1)
Blake Bellefeuille 35,000(1)
Ivan Huml 35,000(1)




Buffalo

ArenaHSBC Arena
Capacity18,600
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining33
Avg. Attendance18,600
Avg. Revenue/Game$390,600
Projected Revenue$12,889,800

Expenses

Pro Payroll$40,575,400
Farm Payroll$1,618,700
Prospect Fees$22,500
Coach$550,000
Games Remaining65
Total Game Expenses$521,544
Projected Expenses$33,900,354
Projected Balance$25,989,446

Salary Commitment

Year: 2004$42,194,100
Year: 2005$36,430,600
Year: 2006$22,987,700
Year: 2007$22,625,000

 Pro Payroll

Alexei Zhamnov 5,300,000(2)
Chris Drury 5,000,000(4)
Martin Biron 3,800,000(5)
John Madden 3,500,000(4)
Alexei Zhitnik 3,250,000(2)
Miroslav Satan 3,250,000(1)
Maxim Afinogenov 2,900,000(4)
Tim Connolly 2,500,000(5)
Jay McKee 2,000,000(4)
Dimitri Kalinin 1,750,000(4)
Jay Bouwmeester 1,185,000(2)
Ryan Miller 1,025,000(4)
Thomas Vanek 942,400(2)
Jason Pominville 800,000(2)
Daniel Briere 726,000(1)
Derek Roy 627,000(2)
Paul Martin 575,000(1)
Henrik Tallinder 545,000(2)
Ales Kotalik 450,000(1)
Libor Pivko 450,000(1)


 Farm Payroll

Brian Campbell 150,000(4)
Mika Noronen 120,000(3)
Jiri Novotny 90,000(3)
Andy Rogers 80,500(3)
Daniel Paille 76,000(2)
Patrick Eaves 75,000(2)
Jakub Klepis 72,200(3)
Paul Gaustad 67,500(2)
Nathan Paetsch 65,000(2)
Jim Slater 65,000(1)
Adam Mair 60,000(2)
Rory Fitzpatrick 60,000(1)
Brad Brown 57,500(1)
Denis Arkhipov 50,000(2)
Lee Goren 50,000(2)
Patrick Dwyer 45,000(2)
Christian Matte 45,000(1)
Jeff Farkas 45,000(2)
Micki Dupont 45,000(2)
Jason Botterill 45,000(1)
Ryan Jardine 45,000(2)
Brian Finley 45,000(2)
Ivan Novoseltsev 45,000(2)
Doug Janik 42,500(2)
Eric Boulton 40,000(1)
Marty Magers 37,500(2)




Calgary

ArenaPengrowth Saddledome
Capacity17,500
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining38
Avg. Attendance17,500
Avg. Revenue/Game$367,500
Projected Revenue$13,965,000

Expenses

Pro Payroll$51,150,200
Farm Payroll$983,060
Prospect Fees$45,000
Coach$500,000
Games Remaining76
Total Game Expenses$642,418
Projected Expenses$48,823,753
Projected Balance$12,141,247

Salary Commitment

Year: 2004$52,133,260
Year: 2005$36,363,260
Year: 2006$20,142,500
Year: 2007$12,500,000

 Pro Payroll

Alexei Yashin 8,000,000(8)
Sergei Gonchar 5,000,000(3)
Nikolai Khabibulin 5,000,000(2)
Darius Kasparaitis 4,500,000(2)
Boris Mironov 4,500,000(5)
Peter Bondra 4,500,000(1)
Sergei Zubov 4,000,000(1)
Vyacheslav Kozlov 2,500,000(3)
Sergei Fedorov 2,000,000(1)
Dmitry Yushkevich 1,700,000(2)
Dainius Zubrus 1,400,000(1)
Oleg Petrov 1,200,000(2)
Alexander Svitov 1,130,000(2)
Rostislav Klesla 1,075,000(1)
Sergei Brylin 1,050,000(1)
Nikolai Zherdev 875,000(2)
Alexander Polushin 775,000(2)
Pavel Datsyuk 700,000(1)
Alexei Morozov 660,000(1)
David Leneveu 585,200(2)


 Farm Payroll

Nikita Alexeev 107,500(1)
Oleg Saprykin 90,500(2)
Eric Nystrom 90,060(2)
Andrei Zyuzin 85,000(1)
Ville Nieminen 65,000(2)
Chris Clark 60,000(1)
Alexei Ponikarovsky 60,000(2)
Konstantin Barulin 55,000(2)
Aleksander Suglobov 55,000(1)
Evegeny Konstantinov 52,500(3)
Steve Montador 50,000(2)
Michael Garnett 45,000(3)
Petr Buzek 45,000(2)
Dimitri Afanasenkov 45,000(3)
Blake Sloan 42,500(1)
Ladislav Kohn 35,000(1)




Chicago

ArenaUnited Center
Capacity20,500
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining35
Avg. Attendance18,459
Avg. Revenue/Game$387,657
Projected Revenue$13,567,995

Expenses

Pro Payroll$27,627,200
Farm Payroll$1,484,950
Prospect Fees$24,000
Coach$750,000
Games Remaining69
Total Game Expenses$364,465
Projected Expenses$25,148,102
Projected Balance$35,419,893

Salary Commitment

Year: 2004$29,112,150
Year: 2005$20,141,150
Year: 2006$8,240,000
Year: 2007$3,815,000

 Pro Payroll

Curtis Joseph 6,000,000(2)
Mathieu Schneider 3,250,000(2)
Gary Roberts 2,500,000(1)
Martin Rucinsky 2,000,000(4)
Oleg Tverdovsky 2,000,000(3)
Craig Conroy 1,900,000(1)
Scott Walker 1,600,000(1)
Jaroslav Svoboda 1,100,000(3)
Steve McCarthy 1,100,000(3)
Stephane Robidas 875,000(4)
Nik Antropov 800,000(4)
Kyle Wellwood 800,000(2)
Fredrik Sjostrom 750,000(2)
Niclas Havelid 700,000(1)
Kris Vernarsky 550,000(1)
Brandon Reid 450,000(1)
David Aebischer 450,000(1)
Duncan Keith 375,000(2)
Scott Nichol 350,000(1)
Alexander Steen 77,200(2)


 Farm Payroll

Andreas Lilja 90,000(5)
Anton Babchuk 87,500(2)
Aaron Ward 81,950(2)
Matt Keith 74,500(1)
Jonas Nordqvist 74,000(1)
Craig Andersson 67,500(2)
Mikhail Yakubov 67,500(1)
Chris Bourque 67,500(3)
Deron Quint 65,000(1)
Jonathan Aitken 65,000(2)
Troy Brouwer 65,000(3)
Corey Crawford 65,000(2)
Joel Perreault 64,500(2)
Dustin Byfuglien 60,000(2)
Michael Leighton 57,500(2)
Lasse Kukkonen 55,000(2)
Ryan Vandenbussche 55,000(1)
Kent Huskins 50,000(4)
Clayton Barthel 47,500(3)
Jean-Yves Leroux 45,000(1)
Josef Marha 45,000(1)
Burke Henry 45,000(2)
Joe Rullier 45,000(1)
Pekka Rinne 45,000(3)




Columbus

ArenaNationwide Arena
Capacity18,600
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$24,330,400
Farm Payroll$945,170
Prospect Fees$37,500
Coach$675,000
Games Remaining82
Total Game Expenses$316,928
Projected Expenses$25,988,070
Projected Balance$21,011,930

Salary Commitment

Year: 2004$25,275,570
Year: 2005$17,424,770
Year: 2006$10,274,320
Year: 2007$8,050,000

 Pro Payroll

Roberto Luongo 4,500,000(4)
Luke Richardson 2,750,000(2)
David Vyborny 2,300,000(4)
Geoff Sanderson 2,100,000(1)
Jaroslav Spacek 1,300,000(1)
Ossi Vaananen 1,250,000(4)
Rick Nash 1,185,000(2)
Manny Malhotra 1,072,500(1)
Cam Barker 984,200(3)
Rostislav Olesz 984,200(3)
Pascal Leclaire 975,000(2)
Matthew Lombardi 800,000(1)
Tyler Wright 750,000(1)
Jeff Taffe 643,700(2)
Tim Jackman 505,800(1)
Trevor Letowski 500,000(2)
Donald MacLean 475,000(2)
Jody Shelley 450,000(1)
Andrew Hutchinson 450,000(1)
Duvie Westcott 355,000(2)


 Farm Payroll

Scott Lachance 200,000(1)
Anders Eriksson 125,000(1)
Andrej Meszaros 98,420(3)
Zenith Komarniski 67,500(3)
Brad Moran 55,000(2)
Pauli Levokari 52,500(1)
Alexander Sulzer 47,500(2)
Karl Goehring 45,000(2)
Mark Hartigan 45,000(1)
Derrick Walser 45,000(3)
Tim Konsorada 45,000(3)
Andrej Nedorost 41,000(2)
Aaron Johnson 37,500(2)
David Ling 35,000(2)
Shane Bendera 5,750(2)




Dallas

ArenaReunion Arena
Capacity18,100
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$31,540,000
Farm Payroll$921,750
Prospect Fees$24,000
Coach$550,000
Games Remaining82
Total Game Expenses$402,875
Projected Expenses$33,035,750
Projected Balance$13,964,250

Salary Commitment

Year: 2004$32,461,750
Year: 2005$20,986,750
Year: 2006$14,609,500
Year: 2007$9,926,500

 Pro Payroll

Marty Turco 5,300,000(5)
Rod Brind'Amour 4,250,000(1)
Martin St. Louis 3,000,000(1)
Vincent Lecavalier 3,000,000(2)
Ladislav Nagy 2,300,000(4)
Robyn Regehr 2,200,000(5)
Stu Barnes 1,900,000(3)
Steve Konowalchuk 1,300,000(3)
Vaclav Prospal 1,100,000(1)
Brenden Morrow 1,000,000(2)
Johan Franzen 775,000(3)
Trevor Daley 755,000(2)
Jason Bacashihua 700,000(2)
Robert Reichel 700,000(1)
Pavel Vorobiev 675,000(1)
John Erskine 600,000(3)
Philippe Boucher 585,000(1)
Dan Boyle 575,000(1)
Jeff Woywitka 475,000(2)
Niko Kapanen 350,000(1)


 Farm Payroll

Barrett Heisten 105,000(1)
Antti Miettinen 71,500(4)
Jussi Jokinen 70,000(2)
Loui Eriksson 65,000(2)
Tobias Stephan 63,250(2)
Dan Ellis 55,000(2)
Jeff MacMillan 55,000(2)
Kristian Kudroc 55,000(3)
Janis Sprukts 55,000(4)
Joel Lundqvist 54,000(2)
Vojtech Polak 53,000(3)
Petr Taticek 50,000(2)
Aaron Downey 45,000(1)
Mathias Tjarnqvist 45,000(1)
Dan Jancevski 45,000(1)
David Gosselin 35,000(2)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining33
Avg. Attendance20,000
Avg. Revenue/Game$420,000
Projected Revenue$13,860,000

Expenses

Pro Payroll$45,335,000
Farm Payroll$918,220
Prospect Fees$30,000
Coach$750,000
Games Remaining66
Total Game Expenses$573,576
Projected Expenses$37,856,006
Projected Balance$23,003,994

Salary Commitment

Year: 2004$46,253,220
Year: 2005$25,948,220
Year: 2006$20,497,500
Year: 2007$12,390,000

 Pro Payroll

Nicklas Lidstrom 8,250,000(1)
Jeremy Roenick 7,000,000(3)
Keith Primeau 6,250,000(4)
Jarome Iginla 6,000,000(5)
Robert Lang 2,900,000(1)
Jocelyn Thibault 2,600,000(1)
Todd Bertuzzi 2,000,000(1)
Vitaly Vishnevski 1,220,000(2)
Jiri Fischer 1,180,000(2)
Tomas Holmstrom 1,150,000(1)
Chris Gratton 950,000(1)
Anton Volchenkov 850,000(1)
Kyle Calder 850,000(3)
Valtteri Filppula 710,000(2)
Greg Johnson 650,000(2)
Jon Klemm 650,000(2)
Ray Emery 625,000(2)
Jarkko Ruutu 600,000(1)
Glen Wesley 450,000(1)
Darren Haydar 450,000(1)


 Farm Payroll

Jason Williams 75,000(4)
Anthony Stewart 68,400(2)
Mark Mowers 65,000(3)
Mike Weaver 65,000(4)
Tomas Fleischmann 60,200(2)
Lyle Odelein 60,000(1)
Stefan Liv 57,500(3)
Jiri Hudler 52,500(2)
Mathieu Dandenault 50,000(2)
Drew MacIntyre 47,500(2)
Braydon Cobrun 47,120(2)
Miroslav Blatak 45,000(1)
Travis Roche 45,000(2)
Zdenek Blatny 45,000(3)
Tomas Kopecky 45,000(2)
Kamil Piros 45,000(3)
Kiril Safronov 45,000(3)




Edmonton

ArenaSky Reach Center
Capacity17,100
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$35,855,600
Farm Payroll$1,089,150
Prospect Fees$31,500
Coach$350,000
Games Remaining82
Total Game Expenses$455,198
Projected Expenses$37,326,250
Projected Balance$9,673,750

Salary Commitment

Year: 2004$36,944,750
Year: 2005$28,945,200
Year: 2006$24,390,000
Year: 2007$12,150,000

 Pro Payroll

Mike Modano 7,000,000(3)
Ryan Smyth 5,000,000(4)
Eric Brewer 4,000,000(5)
Mattias Norstrom 2,100,000(4)
Bryan Berard 2,000,000(2)
Miikka Kiprusoff 2,000,000(3)
Fredrik Modin 1,750,000(1)
Ethan Moreau 1,250,000(1)
Ales Hemsky 1,130,000(2)
Raffi Torres 1,075,000(1)
Georges Laraque 1,050,000(4)
Mike Comrie 1,025,000(1)
Keith Ballard 900,600(2)
Brad Isbister 900,000(1)
Ty Conklin 875,000(1)
Marc-Andre Bergeron 850,000(3)
Fernando Pisani 750,000(1)
Alexei Semenov 750,000(3)
Jason Chimera 725,000(3)
Shawn Horcoff 725,000(3)


 Farm Payroll

Jani Rita 92,500(2)
Matt Greene 85,500(2)
Jamie Wright 75,000(1)
Mikko Luoma 75,000(1)
Jarret Stoll 72,500(3)
Marty Reasoner 70,000(2)
Juraj Kolnik 65,000(3)
Lukas Krajicek 62,500(2)
Jeff Deslauriers 55,100(2)
Scott Ferguson 55,000(2)
Dany Roussin 54,000(2)
Stacy Roest 53,800(1)
Bobby Allen 52,500(3)
Kristian Antila 50,000(2)
Brad Winchester 50,000(1)
Greg Leeb 45,000(1)
Jussi Markannen 40,000(1)
Rocky Thompson 35,750(1)




Islanders

ArenaNassau Veterans Memorial Colis
Capacity16,300
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining39
Avg. Attendance16,300
Avg. Revenue/Game$342,300
Projected Revenue$13,349,700

Expenses

Pro Payroll$40,280,000
Farm Payroll$967,700
Prospect Fees$36,000
Coach$825,000
Games Remaining78
Total Game Expenses$513,521
Projected Expenses$40,054,617
Projected Balance$20,295,083

Salary Commitment

Year: 2004$41,247,700
Year: 2005$29,627,700
Year: 2006$16,627,700
Year: 2007$0,000

 Pro Payroll

John LeClair 8,000,000(3)
Eric Lindros 6,750,000(2)
Roman Hamrlik 4,750,000(3)
Janne Niinimaa 2,700,000(1)
Mariusz Czerkawski 2,400,000(1)
Adrian Aucoin 2,200,000(2)
Mark Parrish 1,850,000(2)
Branislav Mezei 1,750,000(3)
Stephen Weiss 1,130,000(3)
Garth Snow 1,100,000(1)
Rick Dipietro 1,075,000(1)
Jonathan Girard 1,000,000(2)
Shawn Bates 1,000,000(1)
David Legwand 975,000(1)
Mattias Weinhandl 775,000(2)
Marcus Nilson 725,000(1)
Oleg Kvasha 650,000(1)
Arron Asham 600,000(3)
Jason Blake 500,000(1)
Radek Martinek 350,000(1)


 Farm Payroll

Timofei Shishkanov 98,420(3)
Robert Nilsson 94,280(3)
Eric Cairns 85,000(2)
Justin Papineau 67,500(2)
Sven Butenschon 67,500(3)
Sean Bergenheim 55,000(2)
Martin Erat 52,500(1)
Eric Godard 47,500(3)
Justin Mapletoft 47,500(1)
Chris Campoli 45,000(3)
Jamie McLennan 45,000(2)
Dmitri Chernykh 45,000(2)
Bruno Gervais 45,000(2)
Evgeny Korolev 45,000(3)
Nathan Oystrick 45,000(2)
Jason Podollan 45,000(1)
Wade Dubielewicz 37,500(2)




Winnipeg

ArenaWinnipeg Arena
Capacity18,500
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining35
Avg. Attendance18,500
Avg. Revenue/Game$388,500
Projected Revenue$13,597,500

Expenses

Pro Payroll$42,385,000
Farm Payroll$1,611,795
Prospect Fees$31,500
Coach$450,000
Games Remaining69
Total Game Expenses$542,418
Projected Expenses$37,426,858
Projected Balance$23,170,642

Salary Commitment

Year: 2004$43,996,795
Year: 2005$28,893,795
Year: 2006$23,803,430
Year: 2007$14,000,000

 Pro Payroll

Jaromir Jagr 8,750,000(5)
Jason Allison 6,600,000(1)
Alexander Mogilny 5,200,000(1)
Derek Morris 3,500,000(3)
Teppo Numminen 3,250,000(4)
Patrick Lalime 2,250,000(2)
Keith Carney 2,000,000(4)
Brent Sopel 1,500,000(3)
Dustin Brown 1,175,000(2)
Lubomir Visnovsky 1,000,000(1)
Kris Draper 950,000(3)
Trevor Linden 900,000(3)
Manny Fernandez 900,000(3)
Wes Walz 750,000(1)
Brett Sterling 750,000(3)
Bob Boughner 700,000(3)
Alexander Frolov 675,000(1)
Stephane Veilleux 550,000(1)
Jeff Cowan 525,000(2)
Eric Boguniecki 460,000(2)


 Farm Payroll

Dan Blackburn 113,000(1)
Travis Zajac 98,420(3)
Jeff Halpern 95,000(1)
Brent Seabrook 94,240(2)
Ian Laperriere 90,000(3)
Tommi Santala 85,010(3)
Niklas Hagman 75,000(2)
Ronald Petrovicky 72,500(2)
Mark Fistric 70,000(3)
Tim Taylor 70,000(3)
Brian Boyle 68,400(2)
Josh Harding 65,225(2)
Ken Klee 65,000(1)
Tobias Enstrom 57,500(2)
Scott Barney 55,000(1)
Nathan Dempsey 55,000(2)
Maxim Kuznetsov 52,500(3)
Brad Chartrand 50,000(2)
David Steckel 50,000(2)
Yanick Lehoux 47,500(2)
George Parros 47,500(3)
Petr Kanko 45,000(3)
Matt Zaba 45,000(3)
Tyler Redenbach 45,000(2)




Minnesota

ArenaXcel Energy Center
Capacity18,100
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$33,530,200
Farm Payroll$1,536,940
Prospect Fees$28,500
Coach$1,000,000
Games Remaining82
Total Game Expenses$440,191
Projected Expenses$36,095,640
Projected Balance$10,904,360

Salary Commitment

Year: 2004$35,067,140
Year: 2005$32,924,640
Year: 2006$25,766,840
Year: 2007$21,250,000

 Pro Payroll

Scott Niedermayer 7,750,000(6)
Milan Hejduk 7,000,000(5)
Andrew Brunette 3,500,000(4)
Mike Cammalleri 2,150,000(3)
Nick Schultz 1,750,000(4)
Pierre-Marc Bouchard 1,185,000(4)
Chuck Kobasew 975,000(3)
Denis Gauthier 925,000(2)
Mikko Koivu 902,500(2)
Dave Scatchard 900,000(1)
Richard Park 800,000(2)
Jeff Tambellini 782,700(2)
Brent Burns 775,000(2)
Shea Weber 735,000(2)
Simon Gamache 700,000(3)
Johan Holmqvist 700,000(2)
Dwayne Roloson 600,000(2)
Joe Corvo 500,000(1)
Kyle Wanvig 450,000(1)
Dean McAmmond 450,000(2)


 Farm Payroll

Drew Stafford 98,420(3)
Kris Chucko 98,420(3)
Bill Muckalt 90,000(3)
Marcus Ragnarsson 90,000(2)
Eric Chouinard 87,500(3)
Josh Green 82,500(2)
Richard Matvichuk 70,000(1)
Chris Heid 67,500(2)
Chris Nielsen 65,000(3)
Jesse Wallin 65,000(4)
Brad Bombardir 62,500(1)
Karri Ramo 60,000(3)
Rickard Wallin 57,500(1)
Matthew Barnaby 57,500(2)
Janne Laukkanen 55,000(1)
Jakub Koreis 53,200(2)
Marc Chouinard 52,500(3)
Pierre Dagenais 50,000(3)
Jim Sharrow 50,000(2)
Antti Laaksonen 47,500(1)
Barry Brust 46,900(2)
Kip Brennan 45,000(3)
Jason Krog 45,000(3)
Jordan Krestanovich 40,000(2)




Montreal

ArenaCentre Bell
Capacity21,300
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining36
Avg. Attendance21,300
Avg. Revenue/Game$447,300
Projected Revenue$16,102,800

Expenses

Pro Payroll$45,434,800
Farm Payroll$1,379,750
Prospect Fees$39,000
Coach$300,000
Games Remaining73
Total Game Expenses$575,043
Projected Expenses$41,978,160
Projected Balance$21,124,640

Salary Commitment

Year: 2004$46,814,550
Year: 2005$40,142,050
Year: 2006$28,286,150
Year: 2007$22,000,000

 Pro Payroll

Saku Koivu 5,750,000(4)
Jose Theodore 4,500,000(4)
Alexei Kovalev 4,000,000(4)
Pavol Demitra 3,700,000(1)
Petr Cajanek 3,500,000(4)
Jan Bulis 3,000,000(3)
Steve Sullivan 3,000,000(2)
Michael Ryder 2,750,000(4)
Niklas Sundstrom 2,500,000(3)
Patrice Brisebois 2,500,000(2)
Andrew Cassels 2,500,000(2)
Craig Rivet 1,500,000(4)
Yanic Perreault 1,000,000(2)
Mike Komisarek 946,800(2)
Sheldon Souray 925,000(1)
Mathieu Garon 907,500(1)
Jim Dowd 750,000(2)
Andrei Markov 675,000(1)
Chris Higgins 673,000(2)
Francis Bouillon 357,500(1)


 Farm Payroll

Wojtek Wolski 98,420(3)
Andrei Kostitsyn 80,180(3)
Marcel Hossa 75,000(2)
Konstantin Glazachev 65,000(2)
Ryan O'Byrne 63,500(3)
Alexander Perezhogin 62,700(2)
Kamil Kreps 60,200(2)
Mark Streit 60,000(3)
Matt Higgins 60,000(3)
Joe DiPenta 60,000(3)
Cory Urquhart 58,300(3)
Jozef Balej 57,500(1)
Ron Hainsey 57,500(3)
Maxim Lapierre 56,250(3)
Corey Locke 50,700(2)
Jason Ward 50,000(2)
Francois Beauchemin 50,000(1)
Matthieu Descoteaux 50,000(3)
Duncan Milroy 49,500(3)
Jaroslav Halak 47,500(3)
J-F Damphousse 45,000(2)
Steve Begin 45,000(3)
Tomas Plekanec 45,000(2)
Olivier Michaud 32,500(2)




New Jersey

ArenaContinental Airlines Arena
Capacity19,000
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$29,041,333
Farm Payroll$1,206,300
Prospect Fees$37,500
Coach$1,000,000
Games Remaining82
Total Game Expenses$381,526
Projected Expenses$31,285,133
Projected Balance$15,714,867

Salary Commitment

Year: 2004$30,247,633
Year: 2005$17,596,633
Year: 2006$13,863,333
Year: 2007$0,000

 Pro Payroll

Martin Brodeur 6,750,000(3)
Patrik Elias 4,833,333(3)
Jeff Friesen 2,500,000(1)
Daymond Langkow 1,950,000(1)
Viktor Kozlov 1,500,000(1)
Scott Gomez 1,250,000(3)
Turner Stevenson 1,050,000(1)
Jeff Jillson 1,025,000(1)
Jan Hrdina 1,000,000(1)
Colin White 950,000(2)
Erik Rasmussen 900,000(1)
Jochen Hecht 825,000(1)
Brian Gionta 705,000(2)
Zach Parise 703,000(2)
Jay Pandolfo 700,000(1)
Sean Brown 575,000(2)
Tomas Kloucek 575,000(3)
Corey Schwab 450,000(1)
Garnet Exelby 450,000(2)
Dick Tarnstrom 350,000(1)


 Farm Payroll

Rhett Warrener 150,000(1)
Ari Ahonen 80,000(2)
Kevin Klein 70,300(2)
Mike Rupp 67,500(3)
Craig Darby 65,000(1)
Robert Dome 60,000(2)
Steve Kariya 57,500(3)
David Hale 55,000(1)
Grant Marshall 55,000(3)
Barry Tallackson 51,000(1)
Shane Hnidy 50,000(3)
Teemu Laine 47,500(2)
Jamie Heward 47,500(2)
Jiri Bicek 45,000(3)
Luke Sellars 45,000(3)
Mike Matteucci 45,000(3)
James Patrick 45,000(1)
Stanislav Gron 45,000(3)
Stephen Guolla 45,000(3)
Tuomas Pihlman 45,000(2)
Scott Clemmensen 35,000(1)




Ottawa

ArenaCorel Centre
Capacity18,500
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining36
Avg. Attendance18,500
Avg. Revenue/Game$388,500
Projected Revenue$13,986,000

Expenses

Pro Payroll$45,875,750
Farm Payroll$1,201,920
Prospect Fees$25,500
Coach$1,500,000
Games Remaining72
Total Game Expenses$592,722
Projected Expenses$42,675,954
Projected Balance$18,310,046

Salary Commitment

Year: 2004$47,077,670
Year: 2005$30,672,920
Year: 2006$23,010,920
Year: 2007$5,000,000

 Pro Payroll

Mark Recchi 6,000,000(1)
Daniel Alfredsson 5,750,000(3)
Chris Chelios 5,000,000(7)
Marian Hossa 3,500,000(3)
Bobby Holik 3,500,000(3)
Radek Bonk 3,350,000(2)
Wade Redden 2,800,000(1)
Bryan McCabe 2,350,000(2)
Bryan Smolinski 2,300,000(1)
Martin Havlat 2,000,000(3)
Mike Fisher 1,500,000(3)
Zdeno Chara 1,100,000(1)
Chris Phillips 1,058,750(1)
Greg DeVries 1,000,000(1)
Mike Richards 942,000(2)
Peter Schaefer 875,000(3)
Jason Spezza 750,000(1)
Brent Johnson 750,000(2)
Chris Osgood 750,000(1)
Todd White 600,000(3)


 Farm Payroll

Vaclav Varada 130,000(1)
Todd Simpson 117,500(1)
Al Montoya 98,420(3)
Antoine Vermette 92,500(1)
Billy Thompson 65,500(1)
Josh Langfeld 60,000(2)
Matt Jones 60,000(2)
Darren McCarty 55,500(2)
Chris Kelly 55,000(1)
Brian Pothier 52,500(1)
Christoph Schubert 52,500(3)
Brandon Bochenski 50,000(1)
Brandon Segal 49,500(2)
Serge Payer 45,000(3)
Denis Hamel 45,000(2)
Raymond Sawada 45,000(3)
Brad Tapper 45,000(3)
Peter Smrek 42,500(1)
Bob Wren 40,500(1)




Philly

ArenaFirst Union Center
Capacity19,500
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining39
Avg. Attendance19,500
Avg. Revenue/Game$409,500
Projected Revenue$15,970,500

Expenses

Pro Payroll$42,227,400
Farm Payroll$1,790,600
Prospect Fees$33,000
Coach$950,000
Games Remaining78
Total Game Expenses$548,793
Projected Expenses$42,805,829
Projected Balance$20,164,671

Salary Commitment

Year: 2004$44,018,000
Year: 2005$41,928,000
Year: 2006$36,473,500
Year: 2007$24,375,000

 Pro Payroll

Zigmund Palffy 6,800,000(4)
Tony Amonte 6,000,000(3)
Sandis Ozolinsh 4,760,000(5)
Sami Kapanen 3,500,000(4)
Sean Burke 3,250,000(4)
Michael Nylander 2,700,000(4)
Simon Gagne 2,000,000(3)
Michal Handzus 1,750,000(3)
Aaron Miller 1,700,000(4)
Pascal Dupuis 1,500,000(5)
Taylor Pyatt 1,025,000(1)
Jordan Leopold 1,000,000(3)
Joni Pitkanen 975,000(2)
Steven Reinprecht 950,000(2)
Jeff Carter 942,400(2)
Kristian Huselius 925,000(1)
Toni Lydman 900,000(3)
Branko Radivojevic 575,000(2)
Robert Esche 575,000(2)
Andrew Ference 400,000(2)


 Farm Payroll

Chad Kilger 120,000(3)
Krystofer Kolanos 107,500(2)
Zbynek Michalek 90,000(1)
Tomi Kallio 85,000(3)
Ryan Potulny 83,500(2)
Dennis Seidenberg 80,000(3)
Patrick O'Sullivan 80,000(2)
Niklas Kronwall 77,500(2)
Mike Commodore 75,000(4)
Patrick Sharp 72,500(2)
Antero Niittymaki 65,000(2)
Ben Eager 64,600(2)
Jonas Andersson 58,500(3)
Todd Fedoruk 57,500(3)
Petr Prucha 55,000(2)
Stefan Ruzicka 55,000(2)
Alexandre R. Picard 55,000(2)
Vaclav Pletka 50,000(1)
Jordin Tootoo 50,000(2)
Zac Bierk 47,500(3)
Martin Lojek 46,500(2)
Kirby Law 45,000(4)
Steve Gainey 45,000(5)
Adam Hall 45,000(2)
Colin Stuart 45,000(2)
Brad Ference 45,000(2)
Darcy Hordichuk 45,000(2)
Nikos Tselios 45,000(2)




Rangers

ArenaMadison Square Garden
Capacity18,000
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$24,527,000
Farm Payroll$1,365,420
Prospect Fees$39,000
Coach$850,000
Games Remaining82
Total Game Expenses$326,603
Projected Expenses$26,781,420
Projected Balance$20,218,580

Salary Commitment

Year: 2004$25,892,420
Year: 2005$14,831,020
Year: 2006$6,910,920
Year: 2007$0,000

 Pro Payroll

Petr Nedved 4,200,000(1)
Joe Nieuwendyk 2,500,000(2)
Jozef Stumpel 2,500,000(3)
Jason York 2,000,000(1)
Jan Hlavac 1,350,000(1)
Kyle McLaren 1,300,000(3)
Sandy McCarthy 1,175,000(1)
Nathan Horton 1,100,000(2)
Garth Murray 875,000(2)
Willie Mitchell 850,000(2)
Henrik Lundqvist 817,000(2)
Tim Gleason 775,000(2)
Sean Avery 725,000(3)
Jamie Lundmark 700,000(3)
Marek Zidlicky 675,000(1)
Marian Cisar 650,000(3)
Karel Rachunek 650,000(1)
Jason Labarbera 625,000(3)
Stefan Meyer 600,000(2)
Matt Foy 460,000(1)


 Farm Payroll

Alexander Radulov 98,420(3)
Jamie Pushor 95,000(1)
Denis Grebeshkov 80,000(1)
Bryce Lampman 77,500(2)
Fedor Tyutin 75,000(2)
Mike Wilson 70,000(1)
Jeff Heerema 67,500(3)
Blair Betts 65,000(2)
Chris McAllister 60,000(1)
Rob Globke 56,400(1)
Chris Holt 55,000(3)
Joel Bouchard 55,000(1)
Dominic Moore 55,000(3)
John Jakopin 52,500(1)
Ales Pisa 50,000(2)
Ryan Hollweg 45,600(2)
Martin Grenier 45,000(3)
Daniel Tjarnqvist 45,000(3)
Kyle Freadrich 45,000(3)
Stephen Valiquette 45,000(2)
Nigel Dawes 45,000(2)
Dale Purinton 42,500(1)
Dan LaCouture 40,000(1)




San Jose

ArenaHP Pavilion
Capacity17,500
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$37,120,350
Farm Payroll$1,746,760
Prospect Fees$21,000
Coach$800,000
Games Remaining82
Total Game Expenses$484,001
Projected Expenses$39,688,110
Projected Balance$7,311,890

Salary Commitment

Year: 2004$38,867,110
Year: 2005$29,317,960
Year: 2006$22,351,740
Year: 2007$8,375,000

 Pro Payroll

Rob Blake 8,000,000(3)
Bill Guerin 6,500,000(4)
Petr Sykora 3,300,000(1)
Evgeni Nabokov 2,000,000(3)
Mike Rathje 2,000,000(1)
Todd Marchant 2,000,000(3)
Marco Sturm 1,750,000(3)
Tom Poti 1,750,000(4)
Patrick Marleau 1,400,000(1)
Brad Stuart 1,250,000(2)
Dan Hamhuis 875,000(2)
Alyn McCauley 865,150(1)
Christian Ehrhoff 800,000(2)
Jonathan Cheechoo 800,000(1)
Ryan Getzlaf 800,000(2)
Nils Ekman 775,000(2)
Corey Perry 684,000(2)
Vesa Toskala 575,000(2)
Erik Cole 525,000(1)
Milan Michalek 471,200(2)


 Farm Payroll

Todd Harvey 130,000(1)
Brad Boyes 125,000(5)
Curtis Brown 125,000(2)
Jason Marshall 97,500(1)
Matt Carle 94,240(3)
Dimitri Patzold 80,000(2)
Alexander Korolyuk 75,000(1)
Wayne Primeau 75,000(1)
Joe Pavelski 75,000(2)
Christian Berglund 72,500(2)
Niko Dimitrakos 70,000(3)
Tomas Plihal 65,000(2)
Scott Parker 62,500(3)
Matthew Spiller 58,520(2)
Jim Fahey 57,500(2)
Seamus Kotyk 52,500(2)
Ryan Clowe 52,500(2)
Doug Murray 50,000(1)
Tim Conboy 50,000(2)
Jon DiSalvatore 49,500(1)
Kris Newbury 49,500(1)
Dan Fritsche 47,500(2)
Matt Carkner 45,000(1)
Johnny Oduya 45,000(1)
Mark Smith 42,500(1)




St Louis

ArenaSavvis Center
Capacity21,000
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining39
Avg. Attendance21,000
Avg. Revenue/Game$441,000
Projected Revenue$17,199,000

Expenses

Pro Payroll$40,135,000
Farm Payroll$1,026,740
Prospect Fees$31,500
Coach$625,000
Games Remaining77
Total Game Expenses$509,979
Projected Expenses$39,268,347
Projected Balance$24,930,653

Salary Commitment

Year: 2004$41,161,740
Year: 2005$31,501,740
Year: 2006$28,264,240
Year: 2007$16,820,000

 Pro Payroll

Peter Forsberg 8,600,000(3)
Chris Pronger 8,200,000(4)
Martin Straka 4,000,000(4)
Brian Savage 3,500,000(1)
Tomas Vokoun 2,800,000(4)
Richard Zednik 1,800,000(3)
Mike Sillinger 1,750,000(1)
Mike Ribeiro 1,600,000(4)
Rem Murray 1,125,000(1)
Vaclav Nedorost 975,000(1)
Christian Backman 875,000(1)
Michel Riesen 825,000(1)
Ryan Johnson 685,000(2)
Bryce Salvador 600,000(3)
Travis Brigley 600,000(2)
Barret Jackman 500,000(2)
Alexander Khavanov 450,000(1)
Jamal Mayers 450,000(2)
Reinhard Divis 400,000(2)
Kurtis Foster 400,000(2)


 Farm Payroll

Jay McClement 95,000(3)
Shawn Belle 94,240(3)
Colin Hemingway 75,000(4)
Mark Eaton 70,000(3)
Dany Sabourin 65,000(2)
Scott Pellerin 65,000(1)
Matt Walker 55,000(4)
Christian Laflamme 50,000(3)
Pascal Rheaume 50,000(1)
Steve Dubinsky 50,000(4)
Curtis Sanford 47,500(2)
Mike Green 45,000(3)
Eric Nickulas 45,000(1)
Lee Stempniak 45,000(3)
Matt Elich 45,000(3)
Reed Low 45,000(2)
Alexei Shkotov 45,000(2)
Mike Jefferson 40,000(4)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity19,800
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining30
Avg. Attendance19,800
Avg. Revenue/Game$415,800
Projected Revenue$12,474,000

Expenses

Pro Payroll$48,450,000
Farm Payroll$1,099,600
Prospect Fees$49,500
Coach$825,000
Games Remaining59
Total Game Expenses$614,928
Projected Expenses$36,280,755
Projected Balance$23,193,245

Salary Commitment

Year: 2004$49,549,600
Year: 2005$36,331,400
Year: 2006$20,575,000
Year: 2007$8,207,500

 Pro Payroll

Brian Rafalski 7,100,000(4)
Keith Tkachuk 6,750,000(1)
Mats Sundin 6,500,000(2)
Pavel Bure 5,400,000(3)
Adam Foote 4,100,000(2)
Mike Dunham 2,600,000(1)
Valeri Bure 2,600,000(1)
Jason Smith 2,300,000(2)
Radek Dvorak 1,700,000(3)
Pavel Kubina 1,150,000(2)
Mike York 1,100,000(3)
Stephane Yelle 1,050,000(5)
Paul Mara 975,000(3)
Ben Clymer 925,000(3)
Ruslan Fedotenko 900,000(3)
Brad Lukowich 750,000(1)
John Grahame 750,000(2)
Vladimir Orszagh 700,000(2)
Karl Stewart 650,000(3)
Martin Cibak 450,000(3)


 Farm Payroll

Jassen Cullimore 120,000(1)
Manny Legace 100,000(2)
Fredrik Norrena 75,000(1)
Cory Sarich 72,500(3)
Jimmie Olvestad 65,000(1)
Brent Krahn 62,700(1)
Sheldon Keefe 60,000(3)
Andy McDonald 57,500(4)
Joe Callahan 56,400(2)
Shane Willis 56,000(1)
Chris Dingman 55,000(2)
Nolan Pratt 50,000(1)
Ryan Craig 49,500(1)
Cory Cross 45,000(3)
Marek Posmyk 45,000(3)
Paul Ranger 45,000(2)
Andreas Holmqvist 45,000(3)
Pascal Trepanier 40,000(1)




Toronto

ArenaAir Canada Centre
Capacity18,800
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining38
Avg. Attendance18,800
Avg. Revenue/Game$394,800
Projected Revenue$15,002,400

Expenses

Pro Payroll$36,738,000
Farm Payroll$1,470,280
Prospect Fees$25,500
Coach$750,000
Games Remaining77
Total Game Expenses$475,412
Projected Expenses$36,606,720
Projected Balance$25,395,680

Salary Commitment

Year: 2004$38,208,280
Year: 2005$28,863,080
Year: 2006$16,556,800
Year: 2007$10,552,500

 Pro Payroll

Doug Weight 7,000,000(2)
Jason Arnott 5,000,000(4)
Derian Hatcher 4,500,000(4)
Darryl Sydor 3,500,000(2)
Tomas Kaberle 2,900,000(3)
Cory Stillman 2,100,000(1)
Marc Savard 2,000,000(1)
Kim Johnsson 1,300,000(3)
Brad Richards 975,000(1)
Danil Markov 975,000(4)
Kari Lehtonen 875,000(1)
Steve Staios 850,000(1)
Samuel Pahlsson 800,000(3)
Mark Bell 800,000(2)
Shean Donovan 625,000(1)
Derek Armstrong 600,000(1)
Peter Worrell 550,000(2)
Jeremy Williams 488,000(3)
Radovan Somik 450,000(1)
Tommy Salo 450,000(1)


 Farm Payroll

Donald Brashear 125,000(1)
Boyd Devereaux 90,000(2)
Chris Mason 80,000(3)
Brendan Bell 77,500(4)
Steve Ott 77,500(2)
Wade Belak 70,200(1)
Roman Voloshenko 70,000(3)
Niclas Wallin 70,000(1)
Travis Moen 68,705(2)
Karel Pilar 67,500(2)
Nathan Perrott 65,575(2)
Tony Salmelainen 65,000(1)
Richard Stehlik 57,500(2)
Ian White 51,300(3)
Jay Harrison 45,000(3)
Harold Druken 45,000(3)
Josh Holden 45,000(1)
Marc Moro 45,000(3)
J-Luc Grand-Pierre 45,000(3)
Clarke Wilm 45,000(3)
Tyson Nash 45,000(1)
Brad Leeb 45,000(3)
Jean-Francois Racine 45,000(3)
Sebastien Centomo 29,500(2)




Vancouver

ArenaGeneral Motors Place
Capacity18,400
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining29
Avg. Attendance18,400
Avg. Revenue/Game$386,400
Projected Revenue$11,205,600

Expenses

Pro Payroll$45,155,000
Farm Payroll$1,041,575
Prospect Fees$22,500
Coach$875,000
Games Remaining59
Total Game Expenses$574,318
Projected Expenses$33,884,761
Projected Balance$24,320,839

Salary Commitment

Year: 2004$46,196,575
Year: 2005$29,664,075
Year: 2006$18,949,500
Year: 2007$9,500,000

 Pro Payroll

Brendan Shanahan 6,000,000(3)
Olaf Kolzig 6,000,000(1)
Markus Naslund 4,000,000(1)
Daniel Sedin 3,500,000(5)
Henrik Sedin 3,500,000(5)
Ed Jovanovski 3,300,000(2)
Jaroslav Modry 2,500,000(4)
Brendan Morrison 2,300,000(2)
Mattias Ohlund 2,000,000(1)
Matt Cooke 1,750,000(3)
Brendan Witt 1,600,000(1)
Kirk Maltby 1,250,000(3)
R.J. Umberger 1,050,000(2)
Dan Cloutier 1,000,000(2)
Matt Cullen 1,000,000(2)
Artem Chubarov 900,000(1)
Marek Malik 900,000(1)
Sami Salo 880,000(1)
Henrik Zetterberg 875,000(2)
Patrik Stefan 850,000(2)


 Farm Payroll

Johan Hedberg 90,000(1)
Nolan Baumgartner 77,000(3)
Alexander Daigle 75,000(3)
Justin Kurtz 72,500(1)
Ryan Kesler 67,500(2)
Fedor Fedorov 65,075(2)
Aki Berg 65,000(3)
Jason King 65,000(2)
Igor Knyazev 65,000(1)
Kevin Bieksa 50,000(2)
Tomas Mojzis 49,500(2)
Rene Vydareny 47,500(3)
Ryan Ready 47,500(3)
Filip Novak 47,500(3)
Tyler Bouck 45,000(3)
Sergei Varlamov 45,000(3)
Cristobal Huet 42,500(2)
Mats Lindgren 25,000(1)




Quebec

ArenaQuebec Arena
Capacity19,700
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$23,068,200
Farm Payroll$1,336,110
Prospect Fees$25,500
Coach$700,000
Games Remaining82
Total Game Expenses$306,461
Projected Expenses$25,129,810
Projected Balance$21,870,190

Salary Commitment

Year: 2004$24,404,310
Year: 2005$20,649,310
Year: 2006$6,573,610
Year: 2007$1,750,000

 Pro Payroll

Vincent Damphousse 6,500,000(2)
Martin Gelinas 1,750,000(4)
Scott Thornton 1,425,000(1)
Shaone Morrisonn 1,130,000(3)
Steve Eminger 1,025,000(2)
Alexander Ovechkin 984,200(2)
Bryan Allen 975,000(1)
Alexander Auld 850,000(2)
Steve Bernier 850,000(2)
Greg Campbell 850,000(3)
Alexander Semin 825,000(2)
Jared Aulin 825,000(3)
Kip Miller 800,000(2)
Josef Boumedienne 750,000(3)
Jason Doig 750,000(3)
Cam Ward 684,000(2)
Eric Fehr 675,000(2)
Boyd Gordon 650,000(2)
Brian Willsie 385,000(1)
Joel Kwiatkowski 385,000(1)


 Farm Payroll

Drake Berehowsky 145,000(1)
Bates Battaglia 85,000(2)
Danny Irmen 78,000(3)
Brian Sutherby 75,000(1)
Jakub Cutta 72,500(1)
Serge Aubin 70,000(3)
Craig Johnson 70,000(1)
Eric Belanger 67,500(3)
Brooks Laich 60,610(3)
Brad May 57,500(2)
Nolan Yonkman 55,000(3)
Peter Budaj 52,500(2)
Matt Pettinger 52,500(3)
Owen Fussey 50,000(1)
Stephen Peat 50,000(1)
Andreas Salomonsson 45,000(1)
Glen Metropolit 45,000(1)
Michael Farrell 45,000(3)
Rick Berry 45,000(3)
J-F Fortin 45,000(3)
Rastislav Stana 37,500(2)
Ivan Ciernik 32,500(1)




Colorado

ArenaPepsi Center
Capacity18,000
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining37
Avg. Attendance17,700
Avg. Revenue/Game$371,705
Projected Revenue$13,753,085

Expenses

Pro Payroll$44,021,200
Farm Payroll$1,626,660
Prospect Fees$30,000
Coach$650,000
Games Remaining75
Total Game Expenses$564,974
Projected Expenses$42,373,043
Projected Balance$18,380,042

Salary Commitment

Year: 2004$45,647,860
Year: 2005$38,745,860
Year: 2006$24,229,340
Year: 2007$7,300,000

 Pro Payroll

Joe Sakic 8,000,000(3)
Paul Kariya 5,000,000(5)
Michael Peca 5,000,000(2)
Eric Desjardins 4,550,000(2)
Roman Cechmanek 3,980,000(3)
Marian Gaborik 2,750,000(3)
Magnus Arvedson 2,300,000(4)
Shane Doan 2,000,000(1)
Alex Tanguay 1,500,000(2)
Darcy Tucker 1,375,000(1)
Andrei Nikolishin 1,000,000(1)
Jean-Pierre Dumont 1,000,000(1)
Scott Hannan 980,000(3)
Marc Denis 850,000(2)
Frantisek Kaberle 800,000(1)
Filip Kuba 775,000(3)
John-Michael Liles 590,000(2)
Tyler Arnason 550,000(2)
Marek Svatos 550,000(1)
Dion Phaneuf 471,200(2)


 Farm Payroll

Jamie Langenbrunner 139,500(2)
Karlis Skrastins 120,000(1)
Kurt Sauer 110,200(2)
Marek Schwarz 98,420(3)
Kyle Chipchura 98,420(3)
Mike Ricci 95,000(2)
Dan Hinote 70,000(3)
Brett Clark 65,000(3)
Johnny Boychuk 65,000(3)
Steve Moore 57,000(1)
Brad Richardson 55,000(2)
Chris Neil 55,000(2)
Phillipe Sauve 50,000(2)
Cody McCormick 49,500(2)
Jan Lasak 47,500(2)
Staffan Kronwall 47,500(3)
Ryan Suter 47,120(2)
Danny Bois 45,000(2)
Radoslav Suchy 45,000(2)
Agris Saviels 45,000(2)
Chris Therien 45,000(2)
Ryan Steeves 45,000(2)
Jean-Pierre Vigier 45,000(2)
Mike Grier 45,000(2)
Riku Hahl 41,500(2)




Carolina

ArenaRBC Centre
Capacity17,000
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$23,911,200
Farm Payroll$1,052,000
Prospect Fees$25,500
Coach$250,000
Games Remaining82
Total Game Expenses$307,789
Projected Expenses$25,238,700
Projected Balance$21,761,300

Salary Commitment

Year: 2004$24,963,200
Year: 2005$14,897,700
Year: 2006$6,995,000
Year: 2007$1,238,000

 Pro Payroll

Ed Belfour 5,500,000(1)
Bret Hedican 3,000,000(2)
Justin Williams 1,750,000(3)
Kevin Weekes 1,250,000(1)
Ilya Kovalchuk 1,130,000(1)
Scottie Upshall 1,125,000(4)
Evgeni Malkin 984,200(2)
David Tanabe 900,000(3)
Igor Grigorenko 875,000(2)
Bruno St-Jacques 850,000(3)
Kevyn Adams 825,000(1)
Eric Staal 750,000(2)
Pavel Brendl 750,000(3)
Ryan Bayda 750,000(3)
Mike Watt 675,000(2)
Marty Murray 650,000(1)
Danny Richmond 602,000(3)
Craig Adams 575,000(2)
Tomas Malec 495,000(2)
Allan Rourke 475,000(1)


 Farm Payroll

Brian Boucher 200,000(2)
Stanislav Chistov 113,000(4)
Maxime Ouellet 102,500(2)
Patrick DesRochers 97,500(1)
Marcel Goc 77,500(2)
Craig MacDonald 66,000(2)
Mike Zigomanis 65,000(3)
James Pemberton 55,000(2)
Joey Tetarenko 47,500(1)
Tomas Kurka 47,500(2)
Brett Lysak 45,500(1)
Greg Kuznik 45,000(3)
Jesse Boulerice 45,000(3)
Brad Fast 45,000(1)




Pittsburgh

ArenaThe Igloo
Capacity18,725
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining38
Avg. Attendance18,725
Avg. Revenue/Game$393,225
Projected Revenue$14,942,550

Expenses

Pro Payroll$33,705,000
Farm Payroll$1,582,400
Prospect Fees$43,500
Coach$800,000
Games Remaining76
Total Game Expenses$440,621
Projected Expenses$33,487,176
Projected Balance$28,455,374

Salary Commitment

Year: 2004$35,287,400
Year: 2005$31,517,000
Year: 2006$20,378,800
Year: 2007$12,500,000

 Pro Payroll

Teemu Selanne 7,500,000(6)
Dominik Hasek 4,000,000(2)
Steve Rucchin 2,975,000(2)
Ray Whitney 2,750,000(4)
Rob Zamuner 2,500,000(3)
Kimmo Timonen 2,250,000(5)
Scott Mellanby 1,750,000(2)
Sean Hill 1,250,000(3)
Ryan Malone 1,250,000(3)
Dany Heatley 1,025,000(1)
Ivan Majesky 850,000(2)
Milan Kraft 825,000(3)
Michal Rozsival 800,000(3)
Josef Melichar 700,000(3)
Andy Sutton 700,000(1)
Andrei Nazarov 650,000(1)
Pasi Nurminen 630,000(2)
Mikael Samuelsson 450,000(2)
Travis Green 450,000(1)
Landon Wilson 400,000(1)


 Farm Payroll

Felix Potvin 300,000(1)
Marc-Andre Fleury 130,000(2)
Kris Beech 97,500(3)
Ryan Whitney 90,000(2)
Shane Endicott 87,500(2)
Colby Armstrong 81,700(2)
Rico Fata 80,000(3)
J-Sebastien Aubin 77,000(1)
Brooks Orpik 70,000(1)
Richard Lintner 55,000(3)
Sean O'Donnell 50,000(1)
Jonathan Sim 50,000(2)
Erik Christensen 48,800(3)
Richard Jackman 48,400(1)
Andy Schneider 47,500(3)
Guillaume Lefebvre 45,000(3)
Matt Bradley 45,000(3)
Toby Petersen 45,000(3)
Tom Kostopoulos 45,000(3)
Toni Dahlman 45,000(3)
Dan Focht 44,000(2)