Financial Report

(As of Friday, Nov 22 2019)

Anaheim

ArenaArrowhead Pond
Capacity17,174
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance17,174
Avg. Revenue/Game$1,442,616
Projected Revenue$0,000

Expenses

Pro Payroll$54,555,000
Farm Payroll$1,957,500
Prospect Fees$15,000
Coach$900,000
Games Remaining0
Total Game Expenses$700,335
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2005$56,512,500
Year: 2006$37,495,000
Year: 2007$30,635,000
Year: 2008$10,875,000

Pro Payroll

Mark Recchi 8,000,000(3)
Teppo Numminen 7,500,000(4)
Alexei Zhitnik 5,250,000(3)
Sami Salo 4,250,000(1)
Steve Rucchin 3,600,000(2)
Jonas Hoglund 3,500,000(1)
JS Giguere 3,375,000(5)
Philippe Boucher 3,250,000(3)
Daniel Briere 2,500,000(1)
Aaron Miller 2,250,000(1)
Robert Reichel 2,250,000(2)
Stanislav Chistov 1,700,000(1)
Jeff Jillson 1,230,000(1)
Adam Hauser 1,000,000(3)
Marek Svatos 900,000(1)
Ville Nieminen 900,000(3)
Bryce Salvador 900,000(3)
John Pohl 750,000(2)
Rem Murray 750,000(1)
Johan Franzen 700,000(1)


Farm Payroll

Marc Chouinard 950,000(1)
Harold Druken 110,000(2)
Todd Rohloff 95,000(1)
Shane Hnidy 90,000(3)
Brad Brown 90,000(3)
Ray Giroux 75,000(1)
Martin Brochu 60,000(1)
Chris Dingman 60,000(2)
Philippe Sauve 57,500(1)
Ben Walter 50,000(3)
Nicklas Grossmann 50,000(3)
Maxim Lapierre 45,000(3)
Matt Jones 45,000(3)
Jay Rosehill 45,000(3)
Tim Brent 45,000(2)
Mike Brown 45,000(2)
Tim Konsorada 45,000(3)




Winnipeg

ArenaPhilips Arena
Capacity18,575
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance18,200
Avg. Revenue/Game$1,528,821
Projected Revenue$0,000

Expenses

Pro Payroll$51,725,000
Farm Payroll$1,353,000
Prospect Fees$10,500
Coach$450,000
Games Remaining0
Total Game Expenses$652,909
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2005$53,078,000
Year: 2006$36,073,000
Year: 2007$27,035,000
Year: 2008$16,600,000

Pro Payroll

John LeClair 9,000,000(1)
Peter Bondra 5,625,000(2)
Rhett Warrener 5,500,000(4)
Roberto Luongo 5,000,000(5)
Shean Donovan 3,500,000(5)
Dan McGillis 3,500,000(3)
Cory Cross 2,800,000(1)
Jay Bouwmeester 2,600,000(5)
Ossi Vaananen 2,000,000(2)
Jody Shelley 2,000,000(3)
Arturs Irbe 1,750,000(3)
Ethan Moreau 1,500,000(1)
Brad Tapper 1,250,000(3)
Yannick Tremblay 1,200,000(2)
Patrice Bergeron 900,000(1)
Mark Giordano 800,000(3)
Alex Burrows 700,000(1)
Andrew Ladd 700,000(3)
Ryan Kesler 500,000(1)
Boyd Gordon 500,000(1)
Simon Gamache 400,000(1)


Farm Payroll

Manny Fernandez 125,000(3)
Andy Sutton 100,000(1)
Lasse Pirjeta 100,000(1)
Garnet Exelby 90,000(2)
Bryan Muir 80,000(1)
Jamie Allison 80,000(1)
Blake Sloan 80,000(1)
Eric Belanger 78,000(2)
Ben Simon 75,000(3)
Tommi Santala 75,000(3)
Darcy Hordichuk 75,000(1)
Travis Roche 70,000(3)
Kurtis Foster 60,000(1)
Colin Stuart 45,000(1)
Ray DiLauro 45,000(1)
Michael Garnett 45,000(2)
John Mitchell 45,000(3)
Triston Grant 45,000(3)
Derek MacKenzie 40,000(1)




Boston

ArenaFleet Center
Capacity17,565
Ticket Price$35.00


Income

Current Funds$46,925,000
Home Games Remaining0
Avg. Attendance17,565
Avg. Revenue/Game$1,475,460
Projected Revenue$0,000

Expenses

Pro Payroll$54,252,000
Farm Payroll$3,338,700
Prospect Fees$14,750
Coach$425,000
Games Remaining0
Total Game Expenses$707,688
Projected Expenses$0,000
Projected Balance$46,925,000

Salary Commitment

Year: 2005$57,590,700
Year: 2006$46,447,500
Year: 2007$24,200,000
Year: 2008$2,300,000

Pro Payroll

Peter Forsberg 10,000,000(3)
Eric Daze 5,800,000(3)
Brent Johnson 5,000,000(3)
Kyle McLaren 3,750,000(1)
Aki Berg 3,500,000(2)
Dimitri Yushkevich 3,500,000(2)
Brian Rafalski 3,250,000(2)
Krys Kolanos 3,000,000(2)
Sergei Samsonov 2,800,000(2)
Dean McAmmond 2,300,000(2)
Todd Marchant 1,750,000(2)
Mike Leclerc 1,500,000(1)
Patrik Stefan 1,230,000(1)
Geoff Sanderson 1,150,000(2)
Chris Nielsen 1,122,000(1)
Serge Aubin 1,000,000(5)
Drake Berehowsky 1,000,000(3)
Mike Johnson 1,000,000(1)
Mika Noronen 800,000(1)
Justin Kurtz 800,000(4)


Farm Payroll

Ivan Huml 770,000(1)
Jamie Heward 650,000(1)
Jason Krog 500,000(4)
Jason Wiemer 225,000(2)
Richard Jackman 150,000(2)
Lee Goren 97,500(2)
Tyler Moss 75,000(2)
David Cullen 65,000(1)
Kent Manderville 65,000(2)
Nathan Dempsey 65,000(2)
Daniel Tjarnqvist 60,000(2)
Steve Gainey 57,200(1)
Paul Healey 55,000(2)
Dean Melanson 55,000(2)
Mike Keane 55,000(1)
Chris Ferraro 55,000(2)
Scott Parker 50,000(1)
Scott Fankhouser 50,000(3)
Dominic Pittis 50,000(3)
Andrej Podkonicky 50,000(2)
Greg Hawgood 50,000(1)
Jakub Klepis 45,000(2)
Bobby Allen 44,000(1)




Buffalo

ArenaMarine Midland Arena
Capacity18,690
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance18,387
Avg. Revenue/Game$1,544,424
Projected Revenue$0,000

Expenses

Pro Payroll$44,550,000
Farm Payroll$1,114,500
Prospect Fees$41,500
Coach$650,000
Games Remaining0
Total Game Expenses$565,317
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2005$45,664,500
Year: 2006$34,477,500
Year: 2007$11,800,000
Year: 2008$7,700,000

Pro Payroll

Eric Lindros 10,000,000(2)
Steve Sullivan 5,500,000(4)
Bryan Smolinski 4,000,000(2)
Ed Belfour 4,000,000(1)
Tim Connolly 4,000,000(3)
Ryan Miller 2,200,000(4)
Oleg Saprykin 1,500,000(2)
Vaclav Varada 1,400,000(2)
Brooks Orpik 1,230,000(1)
Branislav Mezei 1,200,000(2)
Nick Boynton 1,190,000(1)
John Erskine 1,100,000(2)
Maxim Afinogenov 1,000,000(2)
Denis Hamel 960,000(1)
Dmitri Kalinin 950,000(2)
Petr Prucha 900,000(2)
Marcus Nilson 870,000(1)
Keith Aucoin 800,000(1)
Derek Roy 700,000(1)
Brian Campbell 650,000(1)
Kip Brennan 400,000(2)


Farm Payroll

Dan LaCouture 150,000(1)
Konstantin Koltsov 125,000(1)
Milan Kraft 92,500(2)
Jaroslav Balastik 80,000(1)
Matt Carkner 66,000(1)
Doug Janik 55,000(1)
Ryan Craig 50,000(1)
Marc-Antoine Pouliot 50,000(3)
Konstantin Pushkarev 50,000(3)
Norm Milley 50,000(2)
Ilkka Pikkarainen 49,500(1)
Jiri Novotny 49,500(1)
Chris Thorburn 45,000(2)
Andrew Peters 42,000(1)
Jeff MacMillan 40,000(2)
Milan Hnilicka 40,000(1)
Mario Larocque 40,000(1)
Mark Wotton 40,000(1)




Calgary

ArenaPengrowth Saddledome
Capacity17,139
Ticket Price$35.00


Income

Current Funds$47,225,000
Home Games Remaining0
Avg. Attendance15,921
Avg. Revenue/Game$1,337,397
Projected Revenue$0,000

Expenses

Pro Payroll$50,487,500
Farm Payroll$2,770,650
Prospect Fees$32,250
Coach$350,000
Games Remaining0
Total Game Expenses$654,151
Projected Expenses$0,000
Projected Balance$47,225,000

Salary Commitment

Year: 2005$53,258,150
Year: 2006$37,983,650
Year: 2007$11,005,000
Year: 2008$5,110,000

Pro Payroll

Roman Turek 4,750,000(1)
Alexander Karpovtsev 4,250,000(2)
Jon Klemm 4,000,000(2)
Brett Hull 4,000,000(2)
Robert Lang 3,400,000(1)
Brian Savage 3,000,000(3)
Erik Cole 2,500,000(4)
Mathieu Dandenault 2,500,000(5)
Matt Cooke 2,500,000(2)
Ken Klee 2,300,000(2)
Andrei Nikolishin 2,300,000(2)
Dave Tanabe 2,250,000(2)
Georges Laraque 1,800,000(1)
Jamie Pushor 1,750,000(1)
Adam Mair 1,750,000(2)
Donald Brashear 1,562,500(2)
Dan Hinote 1,440,000(3)
John Grahame 1,100,000(1)
Dmitri Afanasenkov 935,000(1)
Evgeni Artukhin 700,000(2)
Mike Danton 600,000(3)
Jeremy Colliton 600,000(3)
Steve Eminger 500,000(1)


Farm Payroll

Jarkko Immonen 700,000(2)
Darryl Bootland 450,000(1)
Jeff Finley 200,000(2)
Steve McCarthy 153,750(2)
Craig Adams 110,000(5)
Todd Reirden 110,000(3)
Sean Hill 100,000(3)
Jarkko Ruutu 100,000(1)
Jim Dowd 100,000(1)
Jeff Halpern 95,000(2)
Johan Holmqvist 94,500(1)
James Patrick 80,000(1)
Jamie Wright 60,000(2)
Mathias Tjarnqvist 59,400(2)
Micki DuPont 58,000(2)
Cody McCormick 45,000(1)
Chris Holt 45,000(1)
Dick Tarnstrom 45,000(1)
Danny Syvret 45,000(3)
Doug Doull 40,000(1)
Alan LeTang 40,000(1)
Reid Simpson 40,000(2)




Carolina

ArenaRaleigh Sports Arena
Capacity18,730
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance18,693
Avg. Revenue/Game$1,570,292
Projected Revenue$0,000

Expenses

Pro Payroll$54,120,500
Farm Payroll$1,865,750
Prospect Fees$19,500
Coach$650,000
Games Remaining0
Total Game Expenses$690,924
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2005$55,986,250
Year: 2006$40,464,750
Year: 2007$27,626,750
Year: 2008$12,219,250

Pro Payroll

Sandis Ozolinsh 6,250,000(3)
Bobby Holik 5,500,000(2)
Brendan Morrison 5,000,000(5)
Alex Tanguay 4,200,000(1)
Andrew Cassels 4,000,000(1)
Andrew Brunette 3,650,000(4)
Vlad Malakhov 3,300,000(2)
Jan Hlavac 3,000,000(1)
Mike Rathje 3,000,000(3)
Anton Volchenkov 2,900,000(4)
Ryan Bayda 2,200,000(3)
Josef Vasicek 2,000,000(2)
Chris Neil 1,750,000(1)
Chris Phillips 1,270,500(1)
Randy Jones 900,000(3)
Joni Pitkanen 900,000(3)
Steve Bernier 900,000(3)
Bates Battaglia 875,000(3)
Jani Hurme 875,000(2)
Andrew Raycroft 850,000(2)
Jason Chimera 800,000(1)


Farm Payroll

Aaron Ward 260,000(1)
Luke Richardson 195,000(4)
Chris Gratton 150,000(3)
Marcel Hossa 131,000(1)
Mike Sillinger 113,750(4)
Shane Willis 110,000(4)
Jesse Boulerice 105,000(4)
Joel Kwiatkowski 78,000(4)
Mike Zigomanis 75,000(3)
Blair Betts 70,000(2)
JM Pelletier 67,500(4)
Rob Zepp 62,500(3)
Brad Fast 60,000(2)
Niklas Nordgren 60,000(1)
Tomas Malec 50,000(1)
Cam Janssen 50,000(3)
Brett Lysak 48,000(2)
Brad Defauw 45,000(2)
Ian MacNeil 45,000(2)
Joe Callahan 45,000(2)
Dave Liffiton 45,000(3)




Chicago

ArenaUnited Center
Capacity20,500
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance20,465
Avg. Revenue/Game$1,719,067
Projected Revenue$0,000

Expenses

Pro Payroll$53,799,940
Farm Payroll$624,000
Prospect Fees$7,500
Coach$250,000
Games Remaining0
Total Game Expenses$666,847
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2005$54,423,940
Year: 2006$40,649,000
Year: 2007$37,749,000
Year: 2008$24,650,000

Pro Payroll

Ray Whitney 7,000,000(3)
Alexei Yashin 6,549,940(1)
Scott Niedermayer 6,300,000(4)
Dainius Zubrus 5,000,000(5)
Marian Hossa 5,000,000(5)
Stu Barnes 3,800,000(3)
Brad Boyes 3,250,000(5)
Jordan Leopold 2,600,000(5)
Marc Denis 2,500,000(4)
Denis Gauthier 2,250,000(1)
Todd White 1,750,000(1)
Mattias Timander 1,500,000(1)
Jussi Jokinen 900,000(2)
Duncan Keith 800,000(3)
Eric Perrin 700,000(1)
Manny Legace 700,000(1)
Andrew Alberts 700,000(2)
Nigel Dawes 700,000(3)
Jason Williams 700,000(3)
Marc-Andre Fleury 600,000(2)
Alexandre Picard 500,000(2)


Farm Payroll

Chris Mason 100,000(1)
Alexander Korolyuk 99,000(3)
Patrick Traverse 80,000(2)
Steve Kelly 75,000(2)
Adam Munro 45,000(2)
Jeff Miles 45,000(1)
Derek Boogaard 45,000(1)
Igor Radulov 45,000(1)
Matt Keith 45,000(1)
Pavel Vorobiev 45,000(1)




Quebec

ArenaPepsi Center
Capacity18,007
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance18,007
Avg. Revenue/Game$1,512,588
Projected Revenue$0,000

Expenses

Pro Payroll$52,835,000
Farm Payroll$1,220,000
Prospect Fees$6,000
Coach$250,000
Games Remaining0
Total Game Expenses$662,329
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2005$54,055,000
Year: 2006$34,465,000
Year: 2007$23,215,000
Year: 2008$12,950,000

Pro Payroll

Mike Modano 10,000,000(4)
Boris Mironov 9,000,000(1)
Wade Redden 5,500,000(3)
Roman Hamrlik 3,900,000(2)
Marian Gaborik 3,250,000(2)
Darryl Sydor 3,160,000(1)
Justin Williams 3,075,000(3)
Dan Cloutier 2,700,000(4)
Dan Boyle 2,300,000(1)
Dany Heatley 1,300,000(1)
Steven Reinprecht 1,000,000(1)
Ian Moran 1,000,000(2)
Jarret Stoll 900,000(2)
Chad LaRose 800,000(2)
Mathieu Darche 800,000(2)
Andreas Karlsson 800,000(3)
Steve Montador 750,000(1)
Sean Bergenheim 700,000(3)
Brooks Laich 500,000(1)
Tim Jackman 500,000(1)
Daniel Paille 500,000(2)
Mark Lamothe 400,000(1)


Farm Payroll

Craig Rivet 180,000(1)
Todd Harvey 140,000(1)
Stephane Yelle 115,000(3)
Dave Karpa 100,000(1)
Martin Prusek 100,000(2)
Ken Belanger 100,000(1)
Brian Pothier 95,000(4)
Colby Armstrong 80,000(4)
Tim Taylor 80,000(1)
Steve Begin 75,000(3)
Eric Boulton 75,000(4)
Jordan Krestanovich 40,000(1)
Dave Andreychuk 40,000(1)




Columbus

ArenaNationwide Arena
Capacity18,600
Ticket Price$35.00


Income

Current Funds$47,075,000
Home Games Remaining0
Avg. Attendance18,600
Avg. Revenue/Game$1,562,400
Projected Revenue$0,000

Expenses

Pro Payroll$50,533,332
Farm Payroll$475,500
Prospect Fees$3,000
Coach$450,000
Games Remaining0
Total Game Expenses$627,583
Projected Expenses$0,000
Projected Balance$47,075,000

Salary Commitment

Year: 2005$51,008,832
Year: 2006$27,850,832
Year: 2007$17,493,333
Year: 2008$11,500,000

Pro Payroll

Paul Kariya 9,000,000(5)
Mats Sundin 7,500,000(1)
Mario Lemieux 7,250,000(1)
Roman Cechmanek 4,333,333(3)
Jeff O'Neill 4,187,500(2)
Sheldon Souray 2,899,999(2)
Mike Komisarek 2,500,000(5)
Jim Fahey 1,800,000(1)
Pierre-Marc Bouchard 1,750,000(1)
Craig Andersson 1,600,000(2)
Scott Lachance 1,100,000(1)
Deron Quint 812,500(1)
Rene Bourque 800,000(2)
Scottie Upshall 800,000(3)
Patrick O'Sullivan 800,000(3)
Jason York 800,000(1)
Stephen Weiss 800,000(1)
Jason Pominville 700,000(2)
Aaron Johnson 600,000(1)
Cole Jarrett 500,000(1)


Farm Payroll

Robert Dome 60,500(1)
Karl Goehring 60,000(3)
Jeremy Reich 60,000(1)
Tomas Plihal 45,000(2)
Kiel McLeod 45,000(1)
Jamie McLennan 45,000(2)
Evgeny Lazarev 40,000(1)
Matt Kinch 40,000(2)
Darcy Robinson 40,000(2)
Allan Rourke 40,000(1)




Dallas

ArenaReunion Arena
Capacity16,928
Ticket Price$35.00


Income

Current Funds$46,850,000
Home Games Remaining0
Avg. Attendance16,928
Avg. Revenue/Game$1,421,952
Projected Revenue$0,000

Expenses

Pro Payroll$56,538,750
Farm Payroll$3,515,000
Prospect Fees$13,500
Coach$500,000
Games Remaining0
Total Game Expenses$738,625
Projected Expenses$0,000
Projected Balance$46,850,000

Salary Commitment

Year: 2005$60,053,750
Year: 2006$53,258,750
Year: 2007$40,470,000
Year: 2008$23,295,000

Pro Payroll

Nicklas Lidstrom 10,000,000(4)
Jarome Iginla 6,200,000(5)
Michal Handzus 5,000,000(3)
Martin Straka 4,750,000(3)
Miroslav Satan 4,250,000(2)
Michael Peca 4,000,000(1)
Ilya Kovalchuk 3,630,000(4)
Johan Hedberg 3,400,000(4)
Sergei Fedorov 3,000,000(2)
Brian Sutherby 2,200,000(3)
Andreas Dackell 2,100,000(3)
Tom Preissing 1,400,000(1)
Danil Markov 1,156,250(2)
Radoslav Suchy 1,000,000(3)
Steve Ott 900,000(3)
Andrew Ference 850,000(1)
Marek Malik 812,500(2)
Jim Slater 700,000(2)
Jason Labarbera 690,000(2)
Anton Babchuk 500,000(1)


Farm Payroll

Thomas Pock 800,000(2)
Robert Nilsson 700,000(2)
Mathieu Roy 500,000(2)
Nicklas Bergfors 450,000(3)
Nathan McIver 450,000(3)
Mikko Eloranta 180,000(3)
Steve Staios 100,000(3)
Dustin Penner 80,000(2)
Tom Kostopoulos 65,000(5)
Tommy Albelin 55,000(2)
Owen Fussey 45,000(2)
David LeNeveu 45,000(1)
Stefan Meyer 45,000(3)




Detroit

ArenaJoe Louis Arena
Capacity19,983
Ticket Price$35.00


Income

Current Funds$46,925,000
Home Games Remaining0
Avg. Attendance19,983
Avg. Revenue/Game$1,678,572
Projected Revenue$0,000

Expenses

Pro Payroll$56,270,000
Farm Payroll$2,555,000
Prospect Fees$15,000
Coach$1,250,000
Games Remaining0
Total Game Expenses$732,805
Projected Expenses$0,000
Projected Balance$46,925,000

Salary Commitment

Year: 2005$58,825,000
Year: 2006$49,580,000
Year: 2007$38,295,000
Year: 2008$24,750,000

Pro Payroll

Markus Naslund 10,000,000(5)
Mattias Ohlund 5,750,000(5)
Daniel Alfredsson 5,500,000(2)
Henrik Zetterberg 5,000,000(4)
Jocelyn Thibault 4,600,000(3)
Tomas Kaberle 4,000,000(5)
Janne Niinimaa 3,700,000(2)
Jason Arnott 3,600,000(1)
Ales Hemsky 2,500,000(3)
Steve Konowalchuk 1,830,000(1)
Andy McDonald 1,450,000(3)
Christoph Schubert 1,290,000(3)
Tomas Kloucek 1,000,000(1)
R.J. Umberger 800,000(2)
Jason Blake 800,000(3)
Bruno Gervais 800,000(3)
Mike Grier 800,000(2)
Jason Bacashihua 800,000(3)
Maxim Kuznetsov 750,000(1)
Niklas Kronwall 700,000(1)
Tim Gleason 600,000(1)


Farm Payroll

James Wisniewski 700,000(3)
Kris Newbury 600,000(1)
Mattais Weinhandl 140,000(3)
Bill Lindsay 100,000(2)
Jamie Rivers 100,000(3)
Stephen Peat 75,000(2)
Justin Mapletoft 75,000(3)
Chris St. Croix 75,000(3)
Jiri Bicek 70,000(1)
Artem Chubarov 70,000(3)
Jay Legault 60,000(2)
Justin Cox 60,000(2)
Mathieu Chouinard 55,000(2)
Scott Nichol 50,000(1)
Craig Weller 50,000(3)
Joel Bouchard 50,000(2)
Peter Ratchuk 50,000(3)
Drew MacIntyre 45,000(2)
David Steckel 45,000(1)
Vojtech Polak 45,000(3)
Brett Clark 40,000(2)




Edmonton

ArenaSky Reach Centre
Capacity17,100
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance14,234
Avg. Revenue/Game$1,195,544
Projected Revenue$0,000

Expenses

Pro Payroll$49,750,000
Farm Payroll$8,341,500
Prospect Fees$22,250
Coach$350,000
Games Remaining0
Total Game Expenses$712,973
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2005$58,091,500
Year: 2006$45,122,000
Year: 2007$27,350,000
Year: 2008$10,750,000

Pro Payroll

Jaroslav Modry 6,750,000(3)
Joe Thornton 6,500,000(2)
Olaf Kolzig 6,000,000(1)
Brenden Morrow 5,000,000(5)
Todd Simpson 5,000,000(3)
Sean Brown 3,750,000(4)
Shawn McEachern 3,000,000(1)
Marc Cavosie 2,000,000(5)
Travis Green 1,800,000(2)
Jean-Luc Grand-Pierre 1,600,000(2)
Gary Roberts 1,250,000(1)
Bryan Marchment 1,250,000(1)
Cory Sarich 1,000,000(2)
Wade Belak 1,000,000(3)
Matthew Barnaby 1,000,000(2)
Jiri Hudler 600,000(1)
Fedor Fedorov 500,000(2)
Pascal Leclaire 450,000(1)
Daniel Carcillo 450,000(3)
Andre Deveaux 450,000(2)
Eric Fichaud 400,000(2)


Farm Payroll

Andrei Nazarov 4,000,000(2)
Trevor Linden 2,500,000(3)
Glen Wesley 900,000(3)
Brad Leeb 120,000(1)
Tie Domi 100,000(2)
Rickard Wallin 75,000(2)
Keith Carney 75,000(2)
Doug Lynch 70,000(2)
Jeff Heerema 70,000(2)
Alexei Semenov 60,000(1)
Michael Morrison 55,000(1)
Tony Salmelainen 49,500(1)
Connor James 45,000(2)
Kenny Smith 45,000(2)
Dan Baum 45,000(1)
Brandon Segal 45,000(1)
Brad Winchester 45,000(1)
Marc-Andre Bergeron 42,000(2)




Florida

ArenaNational Car Rental Center
Capacity19,080
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance19,080
Avg. Revenue/Game$1,602,720
Projected Revenue$0,000

Expenses

Pro Payroll$54,684,375
Farm Payroll$2,816,982
Prospect Fees$16,500
Coach$1,500,000
Games Remaining0
Total Game Expenses$719,730
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2005$57,501,357
Year: 2006$44,696,875
Year: 2007$40,961,875
Year: 2008$32,075,000

Pro Payroll

Radek Bonk 8,000,000(4)
Vaclav Prospal 7,600,000(5)
Owen Nolan 6,562,500(3)
Jamie Langenbrunner 4,800,000(5)
Todd Bertuzzi 4,500,000(4)
Tomas Holmstrom 3,500,000(4)
Chris Simon 2,812,500(1)
Derek Morris 2,400,000(1)
Mikael Samuelsson 2,300,000(4)
Kris Beech 1,650,000(1)
Colin White 1,650,000(1)
Nikolai Antropov 1,500,000(1)
Ray Emery 1,500,000(2)
Brad Ference 1,295,000(1)
Jussi Markkanen 1,125,000(2)
Dion Phaneuf 900,000(3)
Brent Burns 800,000(2)
Mike Weaver 700,000(3)
Mark Bell 609,375(3)
Lance Ward 480,000(1)


Farm Payroll

Brad May 300,000(1)
Vyacheslav Kozlov 300,000(1)
Jamal Mayers 300,000(4)
Andreas Lilja 300,000(4)
Alyn McCauley 250,000(4)
Ian Laperriere 250,000(4)
Peter Worrell 215,000(4)
Ivan Novoseltsev 129,500(1)
Tim Thomas 100,000(2)
Alfie Michaud 100,000(2)
Paul Gaustad 70,000(3)
Joey Tetarenko 67,482(1)
Aaron Gavey 65,000(1)
Francois Beauchemin 65,000(2)
Byron Ritchie 60,000(4)
Pierre Dagenais 60,000(1)
Serge Payer 50,000(1)
Petr Vrana 45,000(3)
Deryk Engelland 45,000(1)
Eric Nystrom 45,000(2)




LosAngeles

ArenaStaples Center
Capacity18,500
Ticket Price$35.00


Income

Current Funds$47,075,000
Home Games Remaining0
Avg. Attendance18,463
Avg. Revenue/Game$1,550,967
Projected Revenue$0,000

Expenses

Pro Payroll$49,807,500
Farm Payroll$465,000
Prospect Fees$10,500
Coach$450,000
Games Remaining0
Total Game Expenses$618,695
Projected Expenses$0,000
Projected Balance$47,075,000

Salary Commitment

Year: 2005$50,272,500
Year: 2006$40,607,500
Year: 2007$22,895,000
Year: 2008$16,745,000

Pro Payroll

Chris Pronger 10,000,000(4)
Sergei Gonchar 6,700,000(4)
Eric Desjardins 6,000,000(2)
Mariusz Czerkawski 4,500,000(3)
Oleg Tverdovsky 3,812,500(2)
Jason Strudwick 3,000,000(1)
Niclas Wallin 2,250,000(2)
Mathieu Biron 1,750,000(2)
Mike York 1,675,000(1)
Petr Cajanek 1,500,000(2)
Nikita Alexeev 1,200,000(1)
Cristobal Huet 980,000(2)
Mike Cammalleri 900,000(1)
Scott Gomez 840,000(1)
Matthew Lombardi 750,000(2)
Nathan Horton 700,000(1)
Kari Lehtonen 700,000(1)
Jean-Francois Jacques 600,000(3)
George Parros 500,000(3)
Claude Lapointe 500,000(1)
Kirk Maltby 500,000(3)
Nick Tarnasky 450,000(2)


Farm Payroll

Milan Bartovic 65,000(1)
Rob Scuderi 50,000(3)
Brett Skinner 50,000(2)
Jonathan Ferland 45,000(1)
Richard Petiot 45,000(2)
Mikael Tellqvist 45,000(2)
Joe Corvo 45,000(4)
Charlie Stephens 40,000(2)
Petteri Nummelin 40,000(2)
Jerred Smithson 40,000(1)




Minnesota

ArenaSt. Paul Arena
Capacity18,600
Ticket Price$35.00


Income

Current Funds$47,075,000
Home Games Remaining0
Avg. Attendance18,600
Avg. Revenue/Game$1,562,400
Projected Revenue$0,000

Expenses

Pro Payroll$54,410,000
Farm Payroll$1,425,000
Prospect Fees$4,500
Coach$900,000
Games Remaining0
Total Game Expenses$691,945
Projected Expenses$0,000
Projected Balance$47,075,000

Salary Commitment

Year: 2005$55,835,000
Year: 2006$23,670,000
Year: 2007$15,605,000
Year: 2008$8,000,000

Pro Payroll

Dominik Hasek 10,000,000(1)
Jaromir Jagr 10,000,000(1)
Pierre Turgeon 6,000,000(1)
Ryan Smyth 5,500,000(4)
Zdeno Chara 5,000,000(3)
Niklas Sundstrom 4,000,000(1)
Mike Dunham 3,120,000(2)
Zbynek Michalek 2,500,000(5)
Alex Ovechkin 900,000(2)
Scott Ferguson 900,000(2)
Sidney Crosby 900,000(3)
Brad Bombardir 850,000(2)
Andre Roy 825,000(3)
Kevin Dallman 700,000(1)
J.P. Vigier 675,000(3)
Mikko Luoma 600,000(1)
Matt Greene 600,000(2)
Peter Olvecky 450,000(2)
Jason Ryznar 450,000(2)
Lawrence Nycholat 440,000(1)


Farm Payroll

Martin Hlinka 350,000(2)
Brian Swanson 300,000(1)
Greg deVries 175,000(2)
Cory Larose 100,000(3)
Jason Morgan 95,000(2)
Wes Walz 80,000(2)
Ari Ahonen 80,000(1)
Reinhard Divis 60,000(3)
Pekka Rinne 50,000(2)
Steve Martins 45,000(3)
Tom Fitzgerald 45,000(1)
Derek Bekar 45,000(2)




Montreal

ArenaMolson Centre
Capacity21,273
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance21,165
Avg. Revenue/Game$1,777,970
Projected Revenue$0,000

Expenses

Pro Payroll$55,880,000
Farm Payroll$1,445,000
Prospect Fees$16,500
Coach$500,000
Games Remaining0
Total Game Expenses$705,384
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2005$60,425,000
Year: 2006$41,555,000
Year: 2007$32,975,000
Year: 2008$22,330,000

Pro Payroll

Bill Guerin 6,630,000(1)
Adam Foote 6,600,000(5)
Patrice Brisebois 6,000,000(4)
Rod Brind'Amour 4,250,000(1)
Jose Theodore 4,150,000(2)
Yanic Perreault 4,000,000(3)
Hal Gill 3,100,000(3)
Bret Hedican 3,000,000(1)
Tomas Plekanec 3,000,000(5)
Andrei Markov 3,000,000(5)
Chad Kilger 2,250,000(4)
Jiri Slegr 2,000,000(3)
Stephane Robidas 1,750,000(2)
Ron Hainsey 1,500,000(3)
Mathieu Garon 1,300,000(4)
Jan Bulis 1,250,000(2)
Jeff Cowan 1,000,000(1)
Garth Snow 1,000,000(2)
Brandon Bochenski 700,000(1)
Zenon Konopka 700,000(1)
Alexander Perezhogin 600,000(1)
Chris Higgins 600,000(1)
Jozef Balej 600,000(1)


Farm Payroll

Darren McCarty 700,000(1)
Arron Asham 110,000(4)
Steve Passmore 100,000(2)
Eric Chouinard 100,000(2)
Jason Ward 70,000(4)
Benoit Gratton 50,000(2)
Andrew Archer 45,000(2)
Ryan Glenn 45,000(1)
Petr Taticek 45,000(1)
Jakub Koreis 45,000(2)
Kamil Kreps 45,000(2)
Pierre-Luc Letourneau-45,000(3)
Ole-Kristian Tollefsen45,000(2)




Nashville

ArenaNashville Arena
Capacity17,500
Ticket Price$35.00


Income

Current Funds$47,075,000
Home Games Remaining0
Avg. Attendance17,500
Avg. Revenue/Game$1,470,000
Projected Revenue$0,000

Expenses

Pro Payroll$54,715,000
Farm Payroll$1,135,000
Prospect Fees$23,000
Coach$500,000
Games Remaining0
Total Game Expenses$687,476
Projected Expenses$0,000
Projected Balance$47,075,000

Salary Commitment

Year: 2005$55,850,000
Year: 2006$39,960,000
Year: 2007$27,910,000
Year: 2008$0,000

Pro Payroll

Alexander Mogilny 6,875,000(3)
Petr Nedved 5,850,000(1)
Richard Matvichuk 5,250,000(3)
David Legwand 4,000,000(1)
Jay McKee 3,750,000(3)
Stanislav Neckar 3,500,000(3)
Scott Hartnell 3,500,000(2)
Paul Martin 3,000,000(3)
Tomas Vokoun 2,800,000(3)
Adam Hall 2,500,000(3)
Darren Haydar 2,500,000(2)
Adrian Aucoin 2,000,000(2)
Denis Arkhipov 1,750,000(1)
Greg Johnson 1,440,000(2)
Kyle Wellwood 900,000(2)
Petr Tenkrat 850,000(1)
Petr Schastlivy 850,000(1)
Dan Hamhuis 800,000(1)
Mike Richards 700,000(2)
Cam Ward 700,000(2)
Timofei Shishkanov 600,000(1)
Hannu Toivonen 600,000(1)


Farm Payroll

Mark Eaton 130,000(2)
Brian Finley 120,000(1)
Andrew Hutchinson 120,000(1)
Marc Moro 100,000(1)
Kevin Klein 70,000(3)
Jed Ortmeyer 60,000(3)
Jonas Andersson 60,000(3)
Timo Helbling 60,000(1)
Carlo Colaiacovo 50,000(1)
Jordin Tootoo 50,000(1)
Darren Reid 45,000(2)
Derek Meech 45,000(2)
D.J. King 45,000(2)
Ryan Stone 45,000(3)
Matt Hendricks 45,000(1)
Staffan Kronwall 45,000(2)
Raitis Ivanans 45,000(1)




NewJersey

ArenaContinental Airlines Arena
Capacity19,040
Ticket Price$35.00


Income

Current Funds$46,775,000
Home Games Remaining0
Avg. Attendance18,949
Avg. Revenue/Game$1,591,664
Projected Revenue$0,000

Expenses

Pro Payroll$54,545,440
Farm Payroll$1,344,000
Prospect Fees$15,000
Coach$650,000
Games Remaining0
Total Game Expenses$689,688
Projected Expenses$0,000
Projected Balance$46,775,000

Salary Commitment

Year: 2005$55,889,440
Year: 2006$48,785,440
Year: 2007$32,855,440
Year: 2008$10,300,000

Pro Payroll

Brendan Shanahan 7,500,000(3)
Patrik Elias 7,000,000(2)
Jason Smith 4,500,000(2)
Marc Savard 4,500,000(3)
Dave Scatchard 4,000,000(4)
Brendan Witt 3,600,000(4)
Martin Lapointe 3,500,000(3)
Steve Shields 3,000,000(1)
Lubomir Visnovsky 2,700,000(4)
David Vyborny 2,500,000(3)
Chris Tamer 2,000,000(2)
Jochen Hecht 1,500,000(1)
Steve Valiquette 1,500,000(3)
Matt Pettinger 1,250,000(1)
Josh Green 1,045,440(3)
David Hale 1,000,000(2)
Andrej Meszaros 900,000(2)
Ryan Getzlaf 900,000(3)
Ronald Petrovicky 850,000(1)
Kyle Rossiter 800,000(3)


Farm Payroll

Scott Walker 250,000(2)
Eric Reitz 95,000(3)
Patrick Rismiller 85,000(2)
Martin Grenier 80,000(2)
Sven Butenschon 75,000(1)
Ivan Majesky 75,000(1)
Jonathan Hedstrom 75,000(1)
Christian Berglund 75,000(3)
Patrick DesRochers 70,000(2)
Aleksander Suglobov 50,000(1)
Barry Brust 50,000(3)
Fredrik Sjostrom 50,000(1)
Doug O'Brien 45,000(2)
Tuomas Pihlman 45,000(1)
Aaron Voros 45,000(1)
Jay McClement 45,000(1)
Colin Fraser 45,000(3)
Mark Stuart 45,000(3)
Michael Rupp 44,000(1)




NYIslander

ArenaNassau Coliseum
Capacity16,297
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance16,297
Avg. Revenue/Game$1,368,948
Projected Revenue$0,000

Expenses

Pro Payroll$54,648,190
Farm Payroll$1,125,000
Prospect Fees$26,300
Coach$250,000
Games Remaining0
Total Game Expenses$683,530
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2005$55,773,190
Year: 2006$41,107,500
Year: 2007$18,797,500
Year: 2008$0,000

Pro Payroll

Alexei Kovalev 6,250,000(2)
Bryan McCabe 6,000,000(3)
Derian Hatcher 5,330,000(2)
Glen Murray 5,312,500(3)
Marco Sturm 5,000,000(2)
Martin Brodeur 4,705,690(1)
Jere Lehtinen 4,450,000(3)
Brent Sopel 2,750,000(3)
Karel Rachunek 2,500,000(2)
Paul Mara 2,100,000(1)
Ladislav Nagy 1,500,000(1)
Alexander Svitov 1,000,000(1)
Brian Willsie 1,000,000(2)
Martin Havlat 1,000,000(2)
Antoine Vermette 1,000,000(1)
Martin Erat 975,000(1)
Freddy Meyer 800,000(1)
Ilja Bryzgalov 800,000(1)
Chris McAllister 775,000(1)
Alexander Semin 700,000(1)
Valtteri Filppula 700,000(2)


Farm Payroll

Rick DiPietro 140,000(2)
Martin Gelinas 125,000(2)
Samuel Pahlsson 100,000(2)
Marty Reasoner 80,000(3)
Ryan Johnson 75,000(1)
Landon Wilson 75,000(2)
Mark Mancari 70,000(3)
J.P. Cote 50,000(1)
Matt Ellison 50,000(1)
Andy Chiodo 45,000(1)
Christoph Brandner 45,000(1)
Corey Crawford 45,000(2)
Patrick Dwyer 45,000(2)
Ryan Caldwell 45,000(1)
Kyle Brodziak 45,000(3)
Chris Bourque 45,000(3)
Steven Regier 45,000(3)




NYRangers

ArenaMadison Square Garden
Capacity18,000
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance17,984
Avg. Revenue/Game$1,511,093
Projected Revenue$0,000

Expenses

Pro Payroll$52,291,600
Farm Payroll$903,000
Prospect Fees$9,000
Coach$650,000
Games Remaining0
Total Game Expenses$656,751
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2005$53,194,600
Year: 2006$37,024,600
Year: 2007$9,721,600
Year: 2008$0,000

Pro Payroll

Brian Leetch 10,000,000(2)
Theoren Fleury 8,775,000(2)
Tony Amonte 8,000,000(1)
Shawn Bates 3,000,000(3)
P.J. Axelsson 3,000,000(1)
Jamie Storr 2,175,000(2)
Andreas Johansson 2,000,000(1)
Brad Richards 1,975,000(2)
Barret Jackman 1,500,000(3)
Sean Avery 1,325,000(3)
Mike Knuble 1,035,000(2)
Alexander Steen 900,000(3)
Henrik Lundqvist 900,000(2)
Ryan Whitney 800,000(2)
Erik Christensen 800,000(3)
Mike Commodore 700,000(1)
Shea Weber 700,000(3)
Paul Ranger 700,000(3)
Dominic Moore 600,000(2)
Christian Ehrhoff 600,000(1)
Fedor Tutin 600,000(1)
Alexei Ponikarovsky 600,000(1)
Ryan Clowe 600,000(2)
Jaroslav Svoboda 556,600(3)
Greg Campbell 450,000(1)


Farm Payroll

Jamie Lundmark 132,000(1)
Ruslan Salei 120,000(2)
Ales Kotalik 114,000(2)
Mike Mottau 88,000(1)
Garth Murray 80,000(3)
Bryce Lampman 75,000(2)
Kyle Quincey 60,000(3)
Joakim Lindstrom 50,000(3)
Clayton Stoner 50,000(3)
Ryan Hollweg 45,000(2)
Michael Leighton 45,000(2)
Riku Hahl 44,000(2)




Ottawa

ArenaCorel Center
Capacity18,500
Ticket Price$35.00


Income

Current Funds$47,075,000
Home Games Remaining0
Avg. Attendance18,500
Avg. Revenue/Game$1,554,000
Projected Revenue$0,000

Expenses

Pro Payroll$54,545,230
Farm Payroll$2,832,500
Prospect Fees$1,500
Coach$550,000
Games Remaining0
Total Game Expenses$706,454
Projected Expenses$0,000
Projected Balance$47,075,000

Salary Commitment

Year: 2005$57,377,730
Year: 2006$29,097,500
Year: 2007$19,475,000
Year: 2008$5,235,000

Pro Payroll

Joe Sakic 9,832,730(1)
Zigmund Palffy 8,000,000(3)
Brian Rolston 4,750,000(1)
Chris Drury 4,500,000(2)
Marek Zidlicky 3,750,000(3)
Toni Lydman 3,550,000(5)
Jason Spezza 3,000,000(1)
Bob Boughner 2,500,000(1)
Niklas Havelid 1,750,000(1)
Marty Turco 1,600,000(2)
Darius Kasparaitis 1,437,500(1)
Niklas Hagman 1,350,000(1)
Brian Gionta 1,000,000(1)
Jon Disalvatore 975,000(3)
Todd Fedoruk 950,000(4)
Dany Sabourin 850,000(1)
Nolan Yonkman 850,000(2)
Denis Grebeshkov 700,000(2)
Josh Gorges 700,000(3)
Matthew Stajan 700,000(1)
Sylvain Blouin 650,000(3)
David Moss 600,000(1)
Mark Smith 550,000(4)


Farm Payroll

Fredrik Olausson 1,500,000(2)
Glen Metropolit 120,000(4)
Cale Hulse 100,000(2)
Branko Radivojevic 90,000(1)
Jason Marshall 80,000(2)
Dale Purinton 75,000(3)
Tyler Wright 75,000(1)
Greg Zanon 72,500(2)
Matt Davidson 65,000(2)
Joe Rullier 65,000(1)
Reed Low 65,000(2)
Richard Park 65,000(1)
Daniel Tkaczuk 65,000(4)
Dieter Kochan 60,000(1)
Tom Askey 60,000(1)
Bryan Helmer 50,000(1)
Lukas Kaspar 45,000(2)
Troy Riddle 45,000(1)
Lauri Tukonen 45,000(3)
Hugh Jessiman 45,000(3)
Andrew Murray 45,000(2)




Philly

ArenaFirst Union Center
Capacity19,515
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance19,034
Avg. Revenue/Game$1,598,796
Projected Revenue$0,000

Expenses

Pro Payroll$53,172,500
Farm Payroll$1,124,000
Prospect Fees$30,000
Coach$500,000
Games Remaining0
Total Game Expenses$668,616
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2005$54,296,500
Year: 2006$27,785,000
Year: 2007$17,068,000
Year: 2008$12,708,000

Pro Payroll

Curtis Joseph 8,547,500(1)
Jeremy Roenick 8,500,000(1)
Keith Primeau 5,525,000(1)
Luc Robitaille 5,000,000(2)
Eric Weinrich 3,500,000(2)
Kim Johnsson 2,800,000(4)
Rick Nash 2,800,000(5)
Ruslan Fedotenko 2,500,000(4)
Chris Therien 2,500,000(4)
Patrick Sharp 2,000,000(5)
Robyn Regehr 1,500,000(1)
Pavel Brendl 1,100,000(1)
Jeff Carter 900,000(3)
Corey Perry 900,000(3)
Bruno St. Jacques 850,000(3)
Rostislav Olesz 800,000(3)
Josh Harding 700,000(2)
Jeff Woywitka 600,000(1)
Alex Picard 600,000(3)
Jeremy Williams 600,000(2)
Aaron Rome 500,000(2)
Greg Mauldin 450,000(1)


Farm Payroll

Maxime Ouellet 200,000(2)
Francis Bouillon 75,000(1)
Burke Henry 70,000(2)
Jeff Giuliano 70,000(1)
Brad Richardson 60,000(3)
Francois Methot 58,000(4)
Nikos Tselios 57,000(2)
Mike Watt 55,000(1)
Rene Vydareny 55,000(3)
Jim Howard 50,000(3)
David Printz 50,000(3)
Francis Lessard 50,000(3)
Guillaume Lefebvre 50,000(4)
Rick Rypien 45,000(3)
Petr Kanko 45,000(2)
Tim Conboy 45,000(1)
Jonas Johansson 45,000(2)
Joe DiPenta 44,000(1)




Phoenix

ArenaAmerica West Arena
Capacity16,210
Ticket Price$35.00


Income

Current Funds$45,075,000
Home Games Remaining0
Avg. Attendance16,210
Avg. Revenue/Game$1,361,640
Projected Revenue$0,000

Expenses

Pro Payroll$54,150,000
Farm Payroll$1,940,000
Prospect Fees$22,500
Coach$350,000
Games Remaining0
Total Game Expenses$688,567
Projected Expenses$0,000
Projected Balance$45,075,000

Salary Commitment

Year: 2005$56,090,000
Year: 2006$49,750,000
Year: 2007$35,875,000
Year: 2008$27,830,000

Pro Payroll

Alexei Zhamnov 8,500,000(4)
Chris Chelios 7,500,000(4)
Ed Jovanovski 7,000,000(2)
Sean Burke 5,250,000(3)
Kristian Huselius 4,000,000(1)
Radek Dvorak 3,750,000(4)
Toby Petersen 3,000,000(4)
Nick Schultz 2,500,000(4)
Pavel Datsyuk 2,500,000(5)
Anders Eriksson 1,500,000(3)
Ty Conklin 1,250,000(1)
Jeff Taffe 1,200,000(2)
Brad Lukowich 1,000,000(2)
Sean O'Donnell 1,000,000(3)
Bryan Allen 975,000(2)
Jonathan Cheechoo 975,000(2)
Tuomo Ruutu 800,000(1)
P.A. Parenteau 500,000(2)
Corey Locke 500,000(2)
Danny Richmond 450,000(2)


Farm Payroll

Scott Barney 910,000(2)
Lyle Odelein 100,000(3)
Denis Pederson 95,000(2)
Tyler Sloan 90,000(3)
Robert Esche 90,000(2)
Wyatt Smith 80,000(4)
Ramzi Abid 75,000(1)
Scott Mellanby 70,000(1)
Jason Jaspers 70,000(2)
Erik Westrum 65,000(2)
Ladislav Smid 60,000(3)
Matthew Spiller 50,000(1)
Jay Leach 50,000(1)
Travis Moen 45,000(1)
Joey Mormina 45,000(2)
Shawn Belle 45,000(3)




Pittsburgh

ArenaCivic Arena
Capacity16,958
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance15,931
Avg. Revenue/Game$1,338,102
Projected Revenue$0,000

Expenses

Pro Payroll$49,015,000
Farm Payroll$1,257,750
Prospect Fees$24,000
Coach$350,000
Games Remaining0
Total Game Expenses$617,643
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2005$50,272,750
Year: 2006$33,407,000
Year: 2007$17,827,000
Year: 2008$15,300,000

Pro Payroll

Teemu Selanne 10,000,000(4)
Steve Yzerman 9,000,000(1)
Martin Biron 5,300,000(4)
Eric Cairns 3,700,000(2)
Peter Schaefer 3,000,000(1)
Ryan Malone 2,500,000(2)
Martin Gerber 2,250,000(2)
Trent Whitfield 2,000,000(2)
Dennis Seidenberg 1,700,000(2)
Billy Tibbetts 1,200,000(1)
Mike Wilson 1,200,000(1)
Joffrey Lupul 900,000(3)
Juraj Kolnik 845,000(2)
Ross Lupaschuk 840,000(3)
Aaron Downey 800,000(1)
Matt Murley 780,000(2)
Maxime Talbot 600,000(3)
Brendan Bell 500,000(1)
Brandon Prust 500,000(2)
Jason Woolley 500,000(2)
Drew Fata 450,000(1)
Ben Eager 450,000(2)


Farm Payroll

Randy Robitaille 200,000(1)
J-S Aubin 175,000(1)
Greg Classen 120,000(2)
Raffi Torres 107,250(1)
Yanick Lehoux 100,000(3)
Krzysztof Oliwa 80,000(1)
Shane Endicott 75,000(2)
Sebastien Caron 65,000(2)
Donald MacLean 60,000(1)
Brad Norton 50,000(2)
Tomas Surovy 49,500(1)
Rob Globke 45,000(2)
Jonathan Filewich 45,000(3)
Henrik Tallinder 44,000(1)
David Koci 42,000(3)




St.Louis

ArenaKiel Center
Capacity19,260
Ticket Price$35.00


Income

Current Funds$44,925,000
Home Games Remaining0
Avg. Attendance19,245
Avg. Revenue/Game$1,616,767
Projected Revenue$0,000

Expenses

Pro Payroll$54,941,440
Farm Payroll$3,759,603
Prospect Fees$8,500
Coach$650,000
Games Remaining0
Total Game Expenses$723,897
Projected Expenses$0,000
Projected Balance$44,925,000

Salary Commitment

Year: 2005$58,701,043
Year: 2006$29,930,853
Year: 2007$26,160,000
Year: 2008$19,140,000

Pro Payroll

Keith Tkachuk 10,000,000(1)
Rob Blake 9,285,190(1)
Tom Poti 5,500,000(5)
Milan Hejduk 5,400,000(4)
Andy Delmore 5,000,000(4)
Mike Comrie 3,000,000(1)
Martin Skoula 2,750,000(1)
Fred Brathwaite 2,050,000(1)
Radim Vrbata 1,900,000(3)
Scott Clemmensen 1,900,000(5)
Shaone Morrisonn 1,400,000(3)
Toni Dahlman 1,200,000(4)
Mike Fisher 956,250(2)
Nikolai Zherdev 900,000(2)
Eric Staal 900,000(3)
Noah Welch 600,000(2)
Dwight Helminen 600,000(2)
Michel Ouellet 600,000(1)
Marcel Goc 500,000(2)
Jonathan Sigalet 500,000(3)


Farm Payroll

Bryan Berard 2,100,000(3)
Dallas Drake 300,000(1)
Mike Van Ryn 124,603(2)
Daniel Corso 100,000(1)
Mark Rycroft 100,000(1)
Dan Focht 80,000(3)
Kevyn Adams 80,000(1)
Jeff Panzer 80,000(3)
Trevor Byrne 70,000(4)
Phil Osaer 70,000(5)
Brad Moran 65,000(1)
Josh Olson 60,000(3)
Jay Henderson 55,000(1)
Jason Holland 55,000(1)
Jame Pollock 55,000(1)
Victor Uchevatov 50,000(1)
Steve Poapst 50,000(1)
Matt Walker 50,000(1)
Rocky Thompson 45,000(1)
Adam Henrich 45,000(2)
Barry Tallackson 45,000(2)
Brad Smyth 40,000(1)
Ryan Barnes 40,000(1)




San Jose

ArenaSan Jose Arena
Capacity17,483
Ticket Price$35.00


Income

Current Funds$47,000,000
Home Games Remaining0
Avg. Attendance17,191
Avg. Revenue/Game$1,444,139
Projected Revenue$0,000

Expenses

Pro Payroll$54,381,000
Farm Payroll$1,480,000
Prospect Fees$45,500
Coach$500,000
Games Remaining0
Total Game Expenses$687,884
Projected Expenses$0,000
Projected Balance$47,000,000

Salary Commitment

Year: 2005$55,861,000
Year: 2006$49,761,000
Year: 2007$24,076,000
Year: 2008$7,900,000

Pro Payroll

Richard Zednik 4,900,000(5)
Chris Osgood 4,875,000(2)
Viktor Kozlov 4,500,000(2)
Rostislav Klesla 4,250,000(3)
Kyle Calder 3,850,000(2)
Kurt Sauer 3,000,000(3)
Martin Samuelsson 3,000,000(4)
Michal Rozsival 3,000,000(3)
Rob Niedermayer 3,000,000(1)
Alexander Khavanov 3,000,000(2)
J-P Dumont 3,000,000(3)
Christian Backman 2,750,000(2)
Mike Ricci 2,750,000(2)
Grant Marshall 2,100,000(1)
Taylor Pyatt 1,356,000(3)
Tomas Kopecky 1,000,000(2)
Erik Rasmussen 1,000,000(3)
Trevor Kidd 1,000,000(2)
Brett Lebda 800,000(2)
Niko Dimitrakos 800,000(2)
Matt Foy 450,000(1)


Farm Payroll

Lukas Krajicek 500,000(1)
Curtis Sanford 100,000(2)
Wayne Primeau 90,000(3)
Matt Bradley 80,000(3)
Blake Bellefeuille 80,000(3)
Nolan Schaefer 80,000(2)
David Cornacchia 75,000(2)
Justin Papineau 60,000(2)
Duvie Westcott 60,000(3)
Ryan Kraft 60,000(3)
Jesse Fibiger 55,000(3)
Kyle Wanvig 50,000(3)
Jeff Paul 50,000(1)
Shawn Thornton 50,000(3)
Paul Bissonnette 45,000(2)
Miroslav Zalesak 45,000(3)




Tampa Bay

ArenaIce Palace
Capacity19,758
Ticket Price$35.00


Income

Current Funds$47,150,000
Home Games Remaining0
Avg. Attendance19,758
Avg. Revenue/Game$1,659,672
Projected Revenue$0,000

Expenses

Pro Payroll$55,375,050
Farm Payroll$419,000
Prospect Fees$10,500
Coach$200,000
Games Remaining0
Total Game Expenses$682,982
Projected Expenses$0,000
Projected Balance$47,150,000

Salary Commitment

Year: 2005$55,794,050
Year: 2006$32,086,300
Year: 2007$20,266,300
Year: 2008$14,066,300

Pro Payroll

Doug Weight 9,000,000(1)
Nikolai Khabibulin 6,816,300(5)
Martin St. Louis 4,500,000(2)
Shane Doan 4,500,000(4)
Pavel Kubina 4,250,000(3)
Patrick Marleau 4,000,000(1)
Vincent Lecavalier 3,750,000(2)
Filip Kuba 3,500,000(1)
Ben Clymer 2,750,000(4)
David Aebischer 1,750,000(2)
Fredrik Modin 1,593,750(1)
Karlis Skrastins 1,500,000(1)
Andy Hilbert 1,250,000(3)
Andrei Zyuzin 1,140,000(1)
Nolan Pratt 1,000,000(1)
Sergei Brylin 850,000(1)
Chris Kunitz 825,000(1)
Tomas Fleischmann 700,000(3)
Rory Fitzpatrick 600,000(2)
Jani Rita 600,000(2)
Trent Hunter 500,000(2)


Farm Payroll

Gordie Dwyer 93,500(1)
Josef Boumedienne 60,500(1)
Ryan Tobler 60,000(2)
Peter Sarno 60,000(2)
Brian Eklund 55,000(1)
Dennis Packard 45,000(1)
Brandon Nolan 45,000(1)




Toronto

ArenaAir Canada Center
Capacity18,800
Ticket Price$35.00


Income

Current Funds$46,775,000
Home Games Remaining0
Avg. Attendance18,793
Avg. Revenue/Game$1,578,728
Projected Revenue$0,000

Expenses

Pro Payroll$54,870,000
Farm Payroll$2,975,000
Prospect Fees$4,500
Coach$750,000
Games Remaining0
Total Game Expenses$714,628
Projected Expenses$0,000
Projected Balance$46,775,000

Salary Commitment

Year: 2005$57,845,000
Year: 2006$42,150,000
Year: 2007$28,805,000
Year: 2008$0,000

Pro Payroll

Pavol Demitra 9,000,000(3)
Evgeni Nabokov 6,000,000(2)
Sergei Zubov 5,000,000(3)
Mattias Norstrom 4,500,000(3)
John Madden 4,000,000(3)
Scott Young 4,000,000(1)
Darcy Tucker 3,375,000(3)
Jeff Friesen 3,125,000(1)
Matt Cullen 2,750,000(2)
Cory Stillman 2,520,000(1)
Willie Mitchell 2,000,000(3)
Boyd Devereaux 1,750,000(2)
Joe Nieuwendyk 1,500,000(1)
Jay Pandolfo 850,000(1)
Trevor Daley 800,000(2)
Clarke Wilm 800,000(3)
Niko Kapanen 650,000(2)
Trevor Letowski 650,000(1)
Mike Smith 600,000(1)
Johnny Boychuk 500,000(2)
Milan Jurcina 500,000(1)


Farm Payroll

Vladimir Orszagh 850,000(1)
Tyson Nash 850,000(1)
Fernando Pisani 500,000(2)
Kris Vernarsky 85,000(2)
Jeff Finger 70,000(3)
Vesa Toskala 70,000(2)
Antti Laaksonen 70,000(2)
Eric Fehr 60,000(3)
Karel Pilar 60,000(2)
Kent Huskins 60,000(2)
Brett McLean 55,000(1)
Tomas Mojzis 50,000(1)
Travis Scott 50,000(1)
Rob Dimaio 50,000(1)
Max Kondratiev 50,000(2)
Joel Perreault 45,000(1)




Vancouver

ArenaGM Place
Capacity18,422
Ticket Price$35.00


Income

Current Funds$44,925,000
Home Games Remaining0
Avg. Attendance18,259
Avg. Revenue/Game$1,533,895
Projected Revenue$0,000

Expenses

Pro Payroll$45,654,400
Farm Payroll$1,699,000
Prospect Fees$4,500
Coach$875,000
Games Remaining0
Total Game Expenses$588,206
Projected Expenses$0,000
Projected Balance$44,925,000

Salary Commitment

Year: 2005$47,353,400
Year: 2006$26,968,400
Year: 2007$10,539,000
Year: 2008$2,515,000

Pro Payroll

Jason Allison 7,150,000(1)
Brian Boucher 4,500,000(1)
Brad Stuart 4,375,000(2)
Martin Rucinsky 3,750,000(2)
Sami Kapanen 3,500,000(1)
Oleg Kvasha 3,000,000(2)
Claude Lemieux 3,000,000(3)
Mark Popovic 2,500,000(3)
Anson Carter 2,375,000(1)
Daniel Cleary 2,250,000(5)
Jiri Fischer 2,000,000(1)
Mikka Kiprusoff 1,500,000(2)
Brent Seabrook 900,000(2)
Patrick Eaves 800,000(3)
Keith Ballard 800,000(2)
Jason King 700,000(1)
Dennis Wideman 700,000(2)
Henrik Sedin 640,000(3)
Daniel Sedin 614,400(2)
Saku Koivu 600,000(2)


Farm Payroll

Ian White 700,000(3)
Alexander Auld 100,000(4)
Ville Peltonen 100,000(1)
Tyler Bouck 95,000(2)
Chris Clark 85,000(5)
Nathan Smith 80,000(5)
Braydon Coburn 70,000(3)
Aris Brimanis 60,000(3)
Ray Schultz 60,000(3)
Jakub Cutta 60,000(3)
Ryan Ready 60,000(1)
Derrick Walser 50,000(2)
Steven Goertzen 45,000(2)
Stefan Ruzicka 45,000(3)
Al Montoya 45,000(3)
Brandon Reid 44,000(3)




Washington

ArenaMCI Center
Capacity19,700
Ticket Price$35.00


Income

Current Funds$46,550,000
Home Games Remaining0
Avg. Attendance19,700
Avg. Revenue/Game$1,654,800
Projected Revenue$0,000

Expenses

Pro Payroll$54,312,500
Farm Payroll$1,959,000
Prospect Fees$13,500
Coach$800,000
Games Remaining0
Total Game Expenses$696,159
Projected Expenses$0,000
Projected Balance$46,550,000

Salary Commitment

Year: 2005$56,271,500
Year: 2006$50,827,500
Year: 2007$39,355,000
Year: 2008$22,150,000

Pro Payroll

Simon Gagne 6,000,000(3)
Craig Conroy 4,400,000(4)
Petr Sykora 4,300,000(2)
Mathieu Schneider 4,250,000(4)
Patrick Lalime 4,100,000(4)
Eric Brewer 4,000,000(5)
Michael Nylander 4,000,000(1)
Jan Hrdina 4,000,000(3)
Frantisek Kaberle 2,300,000(4)
Curtis Brown 2,000,000(3)
Olli Jokinen 2,000,000(3)
Radek Martinek 2,000,000(4)
Manny Malhotra 2,000,000(2)
Kris Draper 2,000,000(2)
Chuck Kobasew 1,600,000(3)
Kimmo Timonen 1,062,500(2)
Rick Berry 1,000,000(4)
Alexander Frolov 900,000(1)
Peter Budaj 900,000(2)
Jeff Tambellini 800,000(3)
Nathan Paetsch 700,000(2)


Farm Payroll

Shane O'Brien 600,000(3)
Dwayne Roloson 250,000(1)
Igor Ulanov 150,000(2)
Brad Larsen 100,000(4)
Marty Murray 100,000(2)
Colin Forbes 100,000(2)
JF Fortin 75,000(1)
Jay Harrison 70,000(2)
Josh Hennessy 60,000(3)
Jeff Hoggan 60,000(3)
Nick Naumenko 50,000(1)
Colton Orr 45,000(1)
Michal Barinka 45,000(2)
Dominic D'Amour 45,000(2)
Zack Stortini 45,000(3)
Krys Barch 44,000(1)
Tony Hrkac 40,000(1)
Stephane Veilleux 40,000(3)
Derek Gustafson 40,000(1)




Las Vegas

Arena
Capacity0,000
Ticket Price$0.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$51,575,000
Farm Payroll$856,250
Prospect Fees$13,500
Coach$0,000
Games Remaining0
Total Game Expenses$639,570
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2005$52,431,250
Year: 2006$36,056,250
Year: 2007$14,180,000
Year: 2008$7,500,000

Pro Payroll

Mark Parrish 5,500,000(5)
Daymond Langkow 5,500,000(2)
Jozef Stumpel 4,000,000(1)
Tommy Salo 3,900,000(2)
Kenny Jonsson 3,500,000(3)
Scott Hannan 3,250,000(1)
Jassen Cullimore 3,000,000(2)
John-Michael Liles 2,300,000(3)
Shawn Horcoff 2,000,000(2)
Kevin Weekes 2,000,000(2)
Pascal Rheaume 2,000,000(4)
Vitali Vishnevsky 2,000,000(1)
Alexei Morozov 2,000,000(1)
Brad Isbister 2,000,000(1)
Mike Ribeiro 1,750,000(2)
Scott Thornton 1,750,000(2)
Josef Melichar 1,250,000(1)
Jon Sim 975,000(1)
Dustin Brown 800,000(2)
Ryan Suter 800,000(3)
Chris Campoli 700,000(2)
Pascal Dupuis 600,000(1)


Farm Payroll

Tyler Arnason 300,000(1)
Rico Fata 146,250(2)
Antero Nittymaki 92,500(2)
Nils Ekman 87,500(2)
Jaroslav Spacek 80,000(3)
Noah Clarke 80,000(2)
Antti Miettinen 70,000(2)