hlrPLF Team Finances

Financial Report

(As of понедельник, июл 4 2005)

Boston

Arena	Fleet Center
Capacity	17 565
Ticket Price	$45,00

Income

Current Funds $3 285 466

Home Games Remaining 41

Avg. Attendance 0 000

Avg. Revenue/Game $0 000

Projected Revenue $0 000

Expenses

Pro Payroll $32 025 000

Farm Payroll $3 207 700

Prospect Fees $0 000

Coach $801 000

Games Remaining 82

Total Game Expenses $439 435

Projected Expenses $36 033 700

Projected Balance -$32 748 234

Salary Commitment

Year: 2004 $35 232 700

Year: 2005 $21 291 000

Year: 2006 $7 265 000

Year: 2007 $0 000

Pro Payroll

Joe Thornton 6 500 000(1)

Dan Cloutier 4 500 000(2)

Sergei Samsonov 3 650 000(2)

Sergei Gonchar 3 650 000(2)

Bryan Berard 2 000 000(1)

Niklas Sundstrom 1 950 000(1)

Jean-Pierre Dumont 1 500 000(1)

Frantisek Kaberle 1 200 000(3)

Martin Erat 1 000 000(2)

Kiril Safronov 975 000(1)

Nathan Horton 900 000(3)

Ryan Getzlaf 900 000(3)

Alexander Perezhogin 900 000(3)

Michael Leighton 800 000(3)

Ryan Whitney 800 000(3)

Petr Buzek 800 000(3)

Farm Payroll

Jonas Hoglund 350 000(2)

Bryan Marchment 297 000(1)

Rob Zamuner 200 000(3)

Ken Belanger 200 000(2)

Steven Halko 200 000(3)

Jiri Slegr 180 000(1)

Scottie Upshall 118 500(2)

Shaone Morrisonn 102 500(2)

Martin Samuelsson 102 500(2)

Maxime Ouellet 102 500(1)

P.J. Axelsson 100 000(3)

Niclas Wallin 100 000(2)

Steve Staios 100 000(3)

Andy Hilbert 95 000(3)

Kris Vernarsky 90 000(2)

Juha Ylonen 85 000(1)

Alex Henry 75 000(3)

Jesse Wallin 72 600(1)

Derek MacKenzie 62 500(1)

Serge Aubin 57 500(2)

Matthew Herr 50 000(3)

Domenic Pittis 50 000(1)

Eric Chouinard 50 000(3)

Jared Aulin 50 000(3)

Brian Swanson 47 500(1)

Kevin Klein 45 000(3)

Jean-Pierre Vigier 45 000(1)

Zdenek Kutlak 44 000(1)

Paul Gaustad 40 000(2)

Brad Defauw 35 000(2)

Tim Thomas 30 000(2)

Shaun Van-Allen 20 600(1)

Marian Cisar 10 000(1)

Toronto

Arena	Air Canada Center
Capacity	18 800
Ticket Price	$42,00

Income

Current Funds $1 347 643

Home Games Remaining 41

Avg. Attendance 0 000

Avg. Revenue/Game $0 000

Projected Revenue $0 000

Expenses

Pro Payroll $18 380 000

Farm Payroll $2 621 900

Prospect Fees $0 000

Coach $310 000

Games Remaining 82

Total Game Expenses $259 901

Projected Expenses $21 311 900

Projected Balance -$19 964 257

Salary Commitment

Year: 2004 $21 001 900

Year: 2005 $15 822 300

Year: 2006 $7 660 000

Year: 2007 $800 000

Pro Payroll

David Aebischer 3 850 000(3)

Tomas Kaberle 2 750 000(2)

Mark Parrish 2 350 000(2)

Ken Klee 1 000 000(1)

Alexander Kharitonov 1 000 000(2)

Nikita Alexeev 990 000(3)

Nik Antropov 925 000(1)

Eric Cairns 900 000(1)

Anton Babchuk 900 000(3)

Chad Kilger 800 000(4)

Wade Belak 720 000(3)

Alyn Mccauley 650 000(2)

Jerred Smithson 440 000(2)

M-A Bergeron 410 000(2)

Sebastien Centomo 295 000(1)

Jim Mckenzie 150 000(1)

Paul Ranheim 100 000(1)

Jeff Finley 100 000(1)

Sylvain Lefebvre 50 000(1)

Farm Payroll

Mattias Norstrom 450 000(1)

Aaron Miller 350 000(1)

Carlo Colaicovo 113 000(2)

Brian Holzinger 110 000(1)

Stephen Weiss 107 500(1)

Christian Backman 102 500(2)

Pavel Brendl 102 500(1)

Manny Legace 100 000(2)

Harold Druken 93 500(1)

Patrice Bergeron 90 000(3)

Pavel Rosa 90 000(2)

Adam Henrich 85 000(3)

Robert Nilsson 80 000(3)

Kyle Rossiter 70 000(1)

Karel Pilar 67 500(1)

Trevor Kidd 65 000(2)

Alexei Ponikarovsky 50 000(1)

Brad Ralph 50 000(3)

Igor Radulov 50 000(3)

Aaron Gavey 50 000(1)

Alexander Radulov 45 000(3)

Brad Leeb 45 000(1)

Mike Weaver 42 500(1)

Steve Heinze 40 600(2)

Nathan Perrott 40 000(1)

Sandy Mccarthy 30 600(2)

Shjon Podein 30 600(1)

Igor Kravchuk 30 000(1)

Turner Stevenson 20 600(2)

Igor Korolev 20 500(1)

Montreal

Arena	Molson Center
Capacity	21 273
Ticket Price	$40,00

Income

Current Funds -$15 938

Home Games Remaining 41

Avg. Attendance 0 000

Avg. Revenue/Game $0 000

Projected Revenue $0 000

Expenses

Pro Payroll $31 372 000

Farm Payroll $974 330

Prospect Fees $0 000

Coach $214 500

Games Remaining 82

Total Game Expenses $397 083

Projected Expenses $32 560 830

Projected Balance -$32 576 768

Salary Commitment

Year: 2004 $32 346 330

Year: 2005 $20 699 500

Year: 2006 $16 987 500

Year: 2007 $6 700 000

Pro Payroll

Jose Theodore 5 500 000(1)

Andrei Markov 3 600 000(3)

Marcel Hossa 3 000 000(4)

Martin Straka 2 200 000(4)

Richard Zednik 1 850 000(1)

Sheldon Souray 1 500 000(4)

Mike Knuble 1 500 000(3)

Mathieu Garon 1 300 000(3)

Marc Savard 1 300 000(1)

Craig Rivet 1 200 000(3)

Denis Shvidki 1 025 000(1)

Niklas Hagman 1 000 000(3)

Patrick Traverse 1 000 000(2)

Mike Ribeiro 847 000(2)

Shawn Horcoff 800 000(2)

Jason Ward 750 000(2)

Jan Bulis 750 000(1)

Francis Bouillon 750 000(3)

Pierre Dagenais 600 000(3)

Ales Pisa 500 000(1)

Andreas Dackell 400 000(1)

Farm Payroll

Jani Rita 92 500(1)

Bryan Allen 90 000(3)

Bobby Allen 90 000(2)

Danny Roussin 77 500(3)

Jim Dowd 75 000(1)

Garnet Exelby 45 000(2)

Dave Roche 45 000(1)

Ronald Petrovicky 45 000(3)

Mike Zigomanis 45 000(2)

Jamie Wright 40 000(2)

Chris Herperger 40 000(2)

Hnat Domenichelli 40 000(3)

Jeff Toms 40 000(3)

J-F Damphousse 40 000(1)

Rocky Thompson 39 330(1)

Brad Smyth 30 000(1)

Simon Gamache 30 000(2)

Steve Begin 25 000(2)

Joey Tetarenko 25 000(3)

J-F Labbe 20 000(3)

Buffalo

Arena	Marine Midland Arena
Capacity	18 690
Ticket Price	$60,00

Income

Current Funds $4 698 043

Home Games Remaining 39

Avg. Attendance 12 300

Avg. Revenue/Game $1 106 955

Projected Revenue $43 171 245

Expenses

Pro Payroll $40 433 250

Farm Payroll $959 300

Prospect Fees $0 000

Coach $261 000

Games Remaining 77

Total Game Expenses $507 970

Projected Expenses $39 113 699

Projected Balance $8 755 589

Salary Commitment

Year: 2004 $41 392 550

Year: 2005 $25 851 050

Year: 2006 $3 280 300

Year: 2007 $0 000

Pro Payroll

Miroslav Satan 6 500 000(1)

Alexei Zhamnov 4 400 000(2)

Tommy Salo 3 900 000(2)

Jason Arnott 3 850 000(2)

Dick Tarnstrom 2 900 000(2)

Chris Drury 2 500 000(1)

Nicholas Boynton 1 600 000(3)

Jochen Hecht 1 500 000(1)

Jaroslav Spacek 1 500 000(1)

Jassen Cullimore 1 300 000(2)

Tim Connolly 1 240 250(2)

Jeff Jillson 1 000 000(1)

Robert Reichel 1 000 000(2)

Eric Staal 950 000(3)

Karl Dykhuis 900 000(2)

Ross Lupaschuk 900 000(2)

Sebastien Caron 800 000(2)

Henrik Tallinder 775 000(1)

Brian Campbell 710 000(1)

Justin Papineau 675 000(1)

Arron Asham 550 000(3)

Sebastien Bordeleau 500 000(2)

Adam Mair 483 000(2)

Farm Payroll

Ryan Miller 102 500(2)

Reid Simpson 100 300(3)

Vitali Yachmenev 96 500(1)

Randy Robitaille 90 000(1)

Doug Janik 90 000(2)

Dan Hinote 70 000(1)

Craig Johnson 70 000(2)

Mika Noronen 55 000(2)

Jimmie Olvestad 50 000(3)

Rick Mrozik 45 000(2)

Ted Donato 45 000(1)

David Cullen 40 000(1)

Sean McMorrow 35 000(2)

Andrew Raycroft 30 000(3)

Rory Fitzpatrick 20 000(1)

Eric Boulton 20 000(1)

Ottawa

Arena	Corel Center
Capacity	18 500
Ticket Price	$65,00

Income

Current Funds $29 307 462

Home Games Remaining 30

Avg. Attendance 16 553

Avg. Revenue/Game $1 622 439

Projected Revenue $48 673 170

Expenses

Pro Payroll $61 125 000

Farm Payroll $470 000

Prospect Fees $0 000

Coach $300 000

Games Remaining 59

Total Game Expenses $754 817

Projected Expenses $44 534 207

Projected Balance $33 446 425

Salary Commitment

Year: 2004 $61 595 000

Year: 2005 $55 325 000

Year: 2006 $41 825 000

Year: 2007 $8 000 000

Pro Payroll

Roman Cechmanek 7 350 000(3)

Peter Bondra 6 000 000(2)

Zdeno Chara 5 750 000(3)

Daniel Alfredsson 5 050 000(3)

Wade Redden 4 500 000(4)

Teppo Numminen 4 500 000(3)

Chris Phillips 3 500 000(4)

Martin Havlat 3 500 000(3)

Radek Bonk 3 350 000(1)

Alex Tanguay 3 000 000(3)

Daymond Langkow 3 000 000(3)

Marian Hossa 2 750 000(2)

Magnus Arvedson 1 800 000(2)

Greg DeVries 1 300 000(2)

Krystofer Kolanos 1 075 000(1)

Ossi Vaananen 900 000(1)

Brent Seabrook 900 000(3)

Tuomo Ruutu 800 000(1)

Alexandre Pickard 775 000(3)

Henrik Zetterberg 675 000(2)

Ray Emery 650 000(2)

Farm Payroll

Vaclav Varada 150 000(2)

Todd Simpson 100 000(2)

Jamie Rivers 75 000(2)

Martin Prusek 45 000(1)

Chris Neil 40 000(1)

Daniel Tkaczuk 20 000(1)

Mike Brown 20 000(1)

Stacy Roest 20 000(1)

Washington

Arena	MCI Centrer
Capacity	19 700
Ticket Price	$45,00

Income

Current Funds $5 045 281

Home Games Remaining 41

Avg. Attendance 0 000

Avg. Revenue/Game $0 000

Projected Revenue $0 000

Expenses

Pro Payroll $30 391 000

Farm Payroll $541 750

Prospect Fees $0 000

Coach $261 000

Games Remaining 82

Total Game Expenses $380 412

Projected Expenses $31 193 750

Projected Balance -$26 148 469

Salary Commitment

Year: 2004 $30 932 750

Year: 2005 $23 252 000

Year: 2006 $12 010 000

Year: 2007 $1 200 000

Pro Payroll

Dainius Zubrus 3 200 000(3)

Sean Burke 3 200 000(3)

Bret Hedican 3 200 000(1)

Danil Markov 2 700 000(2)

Jamie Storr 2 500 000(2)

Jeff Halpern 1 200 000(4)

Dallas Drake 1 200 000(1)

Stephen Peat 950 000(3)

Bates Battaglia 935 000(2)

Matt Pettinger 900 000(2)

Vaclav Nedorost 900 000(3)

Derek Roy 900 000(3)

Ivan Novoseltsev 877 500(2)

Trent Whitfield 800 000(2)

Joel Kwiatkowski 800 000(3)

Jakub Cutta 800 000(3)

Brad Norton 800 000(2)

J-Luc Grand-Pierre 700 000(2)

Nolan Yonkman 600 000(1)

Kip Miller 550 000(1)

Colin Forbes 550 000(1)

Matt Cooke 525 000(1)

Rick Berry 453 500(2)

Josef Boumedienne 425 000(1)

Jason Doig 425 000(2)

Sebastien Charpentier 300 000(1)

Farm Payroll

Scott Pellerin 110 000(1)

Denis Pederson 70 000(1)

Chris Hajt 63 250(1)

Dan Bylsma 60 000(2)

Andrej Podkonicky 52 500(2)

J-F Fortin 49 500(1)

Brian Willsie 38 500(2)

Ivan Ciernik 38 000(1)

Brent Gilchrist 30 000(3)

Brett Harkins 30 000(3)

Carolina

Arena	Raleigh Sports Arena
Capacity	18 730
Ticket Price	$5,00

Income

Current Funds -$364 691

Home Games Remaining 41

Avg. Attendance 0 000

Avg. Revenue/Game $0 000

Projected Revenue $0 000

Expenses

Pro Payroll $33 163 500

Farm Payroll $1 903 150

Prospect Fees $0 000

Coach $314 000

Games Remaining 82

Total Game Expenses $431 471

Projected Expenses $35 380 650

Projected Balance -$35 745 341

Salary Commitment

Year: 2004 $35 066 650

Year: 2005 $23 514 900

Year: 2006 $18 860 600

Year: 2007 $0 000

Pro Payroll

Pavol Demitra 6 500 000(3)

Ed Jovanovski 5 000 000(3)

Olaf Kolzig 4 400 000(3)

Jeff O'Neill 3 700 000(1)

Mike Johnson 2 400 000(2)

Simon Gagne 2 350 000(1)

Mathieu Dandenault 1 450 000(1)

Bryce Salvador 1 200 000(1)

Justin Williams 1 072 500(1)

Dustin Brown 900 000(3)

Tomas Vanek 900 000(3)

Ian Laperriere 900 000(2)

Daniel Briere 726 000(1)

Daniel Tjarnqvist 550 000(3)

Andreas Lilja 440 000(1)

Bruno St-Jacques 375 000(2)

Patrick Desrochers 150 000(3)

Greg Classen 150 000(2)

Farm Payroll

Marcus Ragnarsson 350 000(2)

Keith Carney 260 000(1)

Joe Corvo 80 000(3)

Francois Beauchemin 77 500(2)

Norm Milley 75 000(1)

Billy Tibbetts 71 200(2)

Micki Dupont 70 000(3)

Andreas Salomonsson 66 100(2)

Marty Murray 65 000(1)

Lyle Odelein 65 000(2)

Pasi Nurminen 63 000(1)

Ryan Bayda 60 000(2)

Francis Belanger 58 300(3)

Todd Warriner 52 300(3)

Sylvain Blouin 50 000(1)

Benoit Gratton 49 500(2)

Matt Davidson 45 250(1)

Anton Khudobin 45 000(3)

Jiri Dopita 45 000(3)

Damian Surma 45 000(2)

Josh Gorges 45 000(3)

Blake Wheeler 45 000(3)

Bob Corkum 30 000(1)

Per Svartvadet 20 000(2)

Jesse Boulerice 20 000(3)

Mikko Eloranta 15 000(1)

Jaroslav Obsut 15 000(2)

Ryan Vandenbussche 10 000(2)

Tom Fitzgerald 10 000(1)

Philly

Arena	First Union Center
Capacity	19 511
Ticket Price	$50,00

Income

Current Funds -$1 526 812

Home Games Remaining 41

Avg. Attendance 0 000

Avg. Revenue/Game $0 000

Projected Revenue $0 000

Expenses

Pro Payroll $41 673 333

Farm Payroll $317 500

Prospect Fees $0 000

Coach $237 000

Games Remaining 82

Total Game Expenses $514 974

Projected Expenses $42 227 833

Projected Balance -$43 754 645

Salary Commitment

Year: 2004 $41 990 833

Year: 2005 $29 137 500

Year: 2006 $3 815 000

Year: 2007 $0 000

Pro Payroll

Jeremy Roenick 8 500 000(2)

Tony Amonte 6 000 000(2)

Theoren Fleury 4 000 000(2)

Eric Desjardins 4 000 000(1)

Chris Therien 2 600 000(1)

Chris Gratton 2 200 000(2)

Kevin Weekes 2 200 000(3)

Shawn Mceachern 2 000 000(1)

Michal Handzus 1 533 333(1)

Mattias Timander 1 200 000(1)

Ales Kotalik 900 000(1)

Ivan Majesky 850 000(2)

Braydon Coburn 825 000(3)

Marc-Andre Pouliot 775 000(3)

Dennis Seidenberg 770 000(2)

Steve Poapst 600 000(2)

Radovan Somik 600 000(2)

Todd Fedoruk 600 000(2)

Branko Radivojevic 575 000(1)

Robert Esche 560 000(2)

Josef Vasicek 385 000(2)

Farm Payroll

Chris Tamer 100 000(2)

Patrick Sharp 77 500(2)

Ian MacNeil 65 000(2)

Francis Lessard 45 000(1)

Nolan Baumgartner 15 000(3)

Kirby Law 15 000(2)

New Jersey

Arena	Devils Continental Arena
Capacity	19 040
Ticket Price	$65,00

Income

Current Funds $8 276 364

Home Games Remaining 35

Avg. Attendance 13 834

Avg. Revenue/Game $1 306 229

Projected Revenue $45 718 015

Expenses

Pro Payroll $41 518 333

Farm Payroll $278 000

Prospect Fees $0 000

Coach $328 000

Games Remaining 71

Total Game Expenses $513 711

Projected Expenses $36 473 508

Projected Balance $17 520 871

Salary Commitment

Year: 2004 $41 796 333

Year: 2005 $38 906 333

Year: 2006 $13 025 000

Year: 2007 $0 000

Pro Payroll

Martin Brodeur 8 000 000(2)

Patrik Elias 4 833 333(2)

Jeff Friesen 3 200 000(3)

Brian Rafalski 3 000 000(3)

Jan Hrdina 2 800 000(3)

Andrew Cassels 2 775 000(2)

Viktor Kozlov 2 300 000(2)

Colin White 2 250 000(2)

Kirk Maltby 2 000 000(2)

John Madden 2 000 000(2)

Jamie Langenbrunner 1 395 000(1)

Sergei Brylin 1 100 000(3)

Steve Kariya 950 000(3)

Erik Rasmussen 900 000(3)

Jay Pandolfo 800 000(1)

Tobias Stephan 775 000(3)

Tomas Malec 675 000(2)

Brian Pothier 525 000(2)

Sean Brown 500 000(2)

Mike Matteucci 440 000(1)

Raymond Giroux 300 000(3)

Farm Payroll

Grant Marshall 160 000(1)

Stephen Guolla 55 000(1)

Sean Avery 40 000(1)

Craig Darby 15 000(2)

Scott Clemmensen 8 000(2)

Pittsburgh

Arena	Melon Arena
Capacity	17 181
Ticket Price	$150,00

Income

Current Funds $3 755 682

Home Games Remaining 41

Avg. Attendance 0 000

Avg. Revenue/Game $0 000

Projected Revenue $0 000

Expenses

Pro Payroll $20 807 500

Farm Payroll $1 293 250

Prospect Fees $0 000

Coach $225 500

Games Remaining 82

Total Game Expenses $272 271

Projected Expenses $22 326 250

Projected Balance -$18 570 568

Salary Commitment

Year: 2004 $22 100 750

Year: 2005 $15 409 000

Year: 2006 $11 592 000

Year: 2007 $1 900 000

Pro Payroll

Chris Osgood 3 000 000(1)

Cory Cross 3 000 000(3)

Alexei Morozov 1 900 000(4)

Scott Mellanby 1 800 000(3)

Stu Barnes 1 700 000(3)

Martin Rucinsky 1 600 000(3)

Michal Rozsival 1 000 000(1)

Ryan Suter 950 000(3)

Dimitri Kalinin 935 000(1)

Rico Fata 715 000(2)

Lasse Pirjeta 550 000(2)

Matt Bradley 515 000(2)

Kris Beech 512 500(2)

Dan Focht 500 000(1)

Josef Melichar 495 000(1)

Ramzi Abid 495 000(2)

Guillaume Lefebvre 425 000(1)

Toby Petersen 415 000(2)

Pavel Skrbek 200 000(3)

Martin Brochu 100 000(3)

Farm Payroll

Jon Klemm 131 000(2)

Brooks Orpik 102 500(2)

Konstantin Koltsov 102 500(2)

Chris Higgins 90 000(3)

Jeff Deslauriers 90 000(3)

Shane Endicott 87 500(1)

Alexander Semin 85 000(3)

Milan Kraft 78 500(2)

Lubomir Sekeras 73 000(1)

Michal Sivek 70 000(2)

Landon Wilson 65 000(2)

Tomas Surovy 65 000(2)

Kelly Buchberger 60 000(1)

Richard Jackman 60 000(3)

Patrick Boileau 40 000(1)

Eric Meloche 40 000(1)

Tom Kostopoulos 36 250(1)

Mike Siklenka 17 000(3)

NYRangers

Arena	Madison Square Garden
Capacity	18 200
Ticket Price	$62,00

Income

Current Funds $13 152 284

Home Games Remaining 31

Avg. Attendance 13 802

Avg. Revenue/Game $1 292 933

Projected Revenue $40 080 923

Expenses

Pro Payroll $69 500 000

Farm Payroll $1 288 000

Prospect Fees $0 000

Coach $314 000

Games Remaining 64

Total Game Expenses $867 098

Projected Expenses $55 494 244

Projected Balance -$2 261 037

Salary Commitment

Year: 2004 $70 788 000

Year: 2005 $61 040 500

Year: 2006 $48 715 000

Year: 2007 $15 900 000

Pro Payroll

Jaromir Jagr 11 500 000(4)

Bobby Holik 9 000 000(3)

Keith Tkachuk 9 000 000(3)

Alexei Kovalev 6 600 000(1)

Petr Nedved 4 600 000(3)

Mike Dunham 4 400 000(4)

Tom Poti 2 950 000(2)

Radek Dvorak 2 700 000(2)

Karel Rachunek 2 500 000(3)

Joe Nieuwendyk 2 500 000(2)

Dan Blackburn 2 200 000(3)

Boris Mironov 1 925 000(1)

Andreas Johansson 1 200 000(2)

Dale Purinton 1 100 000(3)

Jamie Lundmark 1 025 000(2)

Jan Hlavac 1 000 000(2)

Fedor Tjutin 950 000(3)

Jed Ortmayer 900 000(3)

Sean Bergenheim 800 000(3)

Jozef Balej 800 000(3)

Joel Bouchard 700 000(2)

Chris Mcallister 650 000(1)

Dan Lacouture 500 000(3)

Farm Payroll

Darius Kasparaitis 450 000(1)

Mike Egener 80 000(3)

Tony Virta 75 000(2)

Pascal Rheaume 70 000(3)

Jason Labarbera 63 500(2)

Jamie Pushor 60 000(3)

Mike Peluso 55 000(3)

Adam Graves 50 000(3)

Claude Lapointe 47 000(2)

Paul Healey 46 500(1)

Dave Karpa 45 000(3)

Jeff Shantz 45 000(3)

Jere Karalahti 35 000(1)

Chad Wiseman 35 000(2)

Richard Scott 31 000(1)

Petr Hubacek 30 000(3)

Marty McInnis 30 000(2)

John Jakopin 20 000(3)

Mike Eastwood 10 000(1)

Stanislav Gron 10 000(3)

NYIslander

Arena	Nassau Colesium
Capacity	16 297
Ticket Price	$70,00

Income

Current Funds $9 513 795

Home Games Remaining 35

Avg. Attendance 10 331

Avg. Revenue/Game $1 084 720

Projected Revenue $37 965 200

Expenses

Pro Payroll $38 335 000

Farm Payroll $585 650

Prospect Fees $0 000

Coach $214 500

Games Remaining 68

Total Game Expenses $477 258

Projected Expenses $32 453 539

Projected Balance $15 025 456

Salary Commitment

Year: 2004 $39 770 650

Year: 2005 $31 131 000

Year: 2006 $25 590 000

Year: 2007 $9 000 000

Pro Payroll

Alexei Yashin 9 000 000(7)

Michael Peca 5 000 000(1)

Janne Niinimaa 3 100 000(3)

Adrian Aucoin 2 750 000(3)

Marek Malik 2 300 000(2)

Rick Dipietro 2 200 000(3)

Kenny Jonsson 1 900 000(3)

Oleg Kvasha 1 700 000(3)

Dave Scatchard 1 400 000(1)

Paul Kariya 1 200 000(1)

Derrick Walser 1 000 000(3)

John-Michael Liles 950 000(3)

Antero Niittymaki 950 000(3)

Mattias Weinhandl 900 000(2)

Shawn Bates 900 000(1)

Justin Mapletoft 850 000(2)

Jason Blake 700 000(3)

Radek Martinek 660 000(3)

Sven Butenschon 600 000(3)

Trent Hunter 575 000(2)

Fredrik Olausson 350 000(2)

German Titov 200 000(2)

Farm Payroll

Aaron Ward 81 950(1)

Marek Schwarz 80 000(3)

Steve Webb 73 500(2)

Brandon Smith 57 700(1)

Eric Manlow 50 000(2)

Tomi Pettinen 47 500(2)

Alain Nasreddine 45 000(2)

Jason Marshall 40 000(2)

Eric Godard 40 000(2)

Derek Bekar 35 000(2)

Ryan Kraft 35 000(2)

Florida

Arena	National Car Rental Center
Capacity	19 200
Ticket Price	$40,00

Income

Current Funds $3 110 482

Home Games Remaining 38

Avg. Attendance 16 635

Avg. Revenue/Game $1 036 827

Projected Revenue $39 399 426

Expenses

Pro Payroll $41 193 500

Farm Payroll $1 395 500

Prospect Fees $0 000

Coach $250 000

Games Remaining 76

Total Game Expenses $522 427

Projected Expenses $39 704 439

Projected Balance $2 805 469

Salary Commitment

Year: 2004 $42 589 000

Year: 2005 $21 783 500

Year: 2006 $16 126 000

Year: 2007 $6 500 000

Pro Payroll

Doug Weight 9 000 000(1)

Teemu Selanne 6 500 000(4)

Adam Foote 4 100 000(1)

Kristian Huselius 3 500 000(3)

Olli Jokinen 2 800 000(3)

Scott Thornton 2 000 000(2)

Roberto Luongo 1 900 000(1)

Matt Cullen 1 500 000(3)

Steve Shields 1 200 000(1)

Jay Bouwmeester 1 185 000(2)

Andy Delmore 1 000 000(1)

Mathieu Biron 962 500(1)

Andrei Kostitsyn 950 000(3)

David Morisset 900 000(2)

Mike Wilson 875 000(1)

Karlis Skrastins 745 000(2)

Christian Berglund 725 000(1)

Tyler Arnason 550 000(1)

Darcy Hordichuk 495 000(2)

Brad May 306 000(3)

Farm Payroll

Dmitry Yushkevich 130 000(1)

Kristian Kudroc 102 500(1)

Pavel Trnka 100 000(1)

Branislav Mezei 90 000(3)

Josh Harding 85 000(3)

Joffrey Lupul 82 500(3)

Juraj Kolnik 80 000(2)

Mike VanRyn 80 000(3)

Artem Chubarov 80 000(3)

Eric Messier 80 000(2)

Tim Gleason 77 500(3)

Kamil Piros 75 000(3)

Nikos Tselios 60 500(1)

Mikael Samuelsson 55 000(2)

Eric Beaudoin 50 000(1)

Frank Banham 45 000(2)

Jean-Marc Pelletier 42 500(2)

Byron Ritchie 30 000(1)

Ladislav Benysek 30 000(2)

Jonathan Sim 10 000(1)

Timo Parssinen 10 000(1)

Atlanta

Arena	Philips Arena
Capacity	18 750
Ticket Price	$45,00

Income

Current Funds $3 408 260

Home Games Remaining 39

Avg. Attendance 13 440

Avg. Revenue/Game $953 231

Projected Revenue $37 176 009

Expenses

Pro Payroll $51 944 500

Farm Payroll $449 900

Prospect Fees $0 000

Coach $330 000

Games Remaining 77

Total Game Expenses $642 980

Projected Expenses $49 509 498

Projected Balance -$8 925 229

Salary Commitment

Year: 2004 $52 394 400

Year: 2005 $43 074 400

Year: 2006 $37 239 400

Year: 2007 $4 200 000

Pro Payroll

Ilya Kovalchuk 7 500 000(3)

Alexander Mogilny 7 467 000(3)

Dany Heatley 5 400 000(3)

Saku Koivu 4 375 000(3)

Brian Rolston 4 000 000(4)

Mathieu Schneider 3 250 000(1)

Sami Kapanen 3 000 000(2)

Brendan Witt 2 600 000(3)

Paul Mara 1 800 000(3)

Kari Lehtonen 1 590 000(1)

Andy McDonald 1 350 000(3)

Patrik Stefan 1 250 000(3)

Chris Mcalpine 1 200 000(1)

Jani Hurme 1 100 000(2)

Yannick Tremblay 1 050 000(1)

Rob Shremp 900 000(1)

Kurtis Foster 900 000(2)

Brian Sutherby 800 000(3)

Zdenek Blatny 775 000(2)

Jaroslav Svoboda 700 000(1)

Brad Tapper 487 500(1)

Danny Richmond 450 000(3)

Farm Payroll

Norm Maracle 200 000(4)

Luke Sellars 65 000(1)

Shawn Heins 60 000(2)

Matt Elich 47 400(3)

Frederic Cassivi 40 000(1)

Kip Brennan 37 500(1)

Tampa

Arena	St.Pete Times Forum
Capacity	19 758
Ticket Price	$60,00

Income

Current Funds $37 848 359

Home Games Remaining 37

Avg. Attendance 16 153

Avg. Revenue/Game $1 358 838

Projected Revenue $50 277 006

Expenses

Pro Payroll $54 755 000

Farm Payroll $800 000

Prospect Fees $0 000

Coach $315 000

Games Remaining 75

Total Game Expenses $681 341

Projected Expenses $51 100 610

Projected Balance $37 024 755

Salary Commitment

Year: 2004 $55 555 000

Year: 2005 $42 480 000

Year: 2006 $28 425 000

Year: 2007 $6 200 000

Pro Payroll

Peter Forsberg 11 000 000(3)

Pavel Kubina 6 200 000(4)

Craig Conroy 5 200 000(2)

Nikolai Khabibulin 5 000 000(1)

Brad Richards 4 100 000(3)

Darryl Sydor 3 500 000(2)

Cory Stillman 3 000 000(3)

Dan Boyle 3 000 000(3)

Vincent Lecavalier 2 625 000(2)

Fredrik Modin 1 870 000(1)

John Grahame 1 250 000(1)

Cory Sarich 1 100 000(1)

Martin StLouis 1 000 000(1)

Nolan Pratt 1 000 000(2)

Ruslan Fedotenko 950 000(1)

Dimitri Afanasenkov 935 000(2)

Andre Roy 825 000(1)

Brad Lukowich 820 000(3)

Ben Clymer 790 000(1)

Stanislav Neckar 590 000(2)

Farm Payroll

Tim Taylor 85 000(1)

Mike Richards 85 000(3)

Jonathan Boutin 80 000(3)

Sheldon Keefe 70 000(3)

Shane Willis 70 000(3)

Steve Moore 65 000(1)

Pascal Trepanier 65 000(2)

Chris Dingman 55 000(1)

D.J Smith 50 000(2)

Martin Cibak 45 000(1)

Steve Brule 45 000(2)

Charlie Stephens 45 000(2)

Jordan Krestanovich 40 000(1)

Detroit

Arena	Joe Louis Arena
Capacity	19 995
Ticket Price	$55,00

Income

Current Funds $11 729 856

Home Games Remaining 31

Avg. Attendance 18 686

Avg. Revenue/Game $1 452 333

Projected Revenue $45 022 323

Expenses

Pro Payroll $70 150 000

Farm Payroll $2 305 500

Prospect Fees $0 000

Coach $1 710 000

Games Remaining 64

Total Game Expenses $904 457

Projected Expenses $57 885 268

Projected Balance -$1 133 089

Salary Commitment

Year: 2004 $72 455 500

Year: 2005 $59 740 900

Year: 2006 $23 560 000

Year: 2007 $10 420 000

Pro Payroll

Rob Blake 10 000 000(2)

Chris Pronger 8 650 000(4)

Mats Sundin 7 500 000(1)

Brendan Shanahan 5 900 000(2)

Eric Daze 5 000 000(2)

Jocelyn Thibault 5 000 000(2)

Glen Murray 3 850 000(2)

Derek Morris 3 500 000(2)

Patrick Marleau 3 400 000(3)

Erik Cole 2 350 000(3)

Garth Snow 2 100 000(2)

Scott Hartnell 2 000 000(3)

Jiri Fischer 1 900 000(3)

Radim Vrbata 1 900 000(3)

Ethan Moreau 1 750 000(4)

Kris Draper 1 475 000(1)

Kim Johnsson 1 250 000(1)

Jason Woolley 975 000(1)

Alvaro Montoya 900 000(3)

Todd White 750 000(1)

Farm Payroll

Trevor Linden 450 000(2)

Darren McCarty 198 000(1)

Espen Knutsen 135 000(3)

Robert Dome 102 500(2)

Tomas Holmstrom 100 000(3)

Petr Tenkrat 100 000(3)

Bill Lindsay 91 100(1)

Steve Bernier 80 000(3)

Lukas Krajicek 72 500(1)

Brian Gionta 70 500(1)

Radoslav Hecl 70 000(2)

Blair Betts 65 000(1)

Dale Clarke 65 000(2)

Wojtek Wolski 60 000(3)

Jukka Hentunen 60 000(1)

Boris Valabik 60 000(3)

Yuri Butsayev 60 000(3)

Alan Letang 60 000(1)

Jiri Bicek 50 000(1)

Gordie Dwyer 48 400(2)

Kyle Freadrich 45 000(2)

Corey Perry 45 000(3)

Antti-Jussi Niemi 42 500(1)

Mikael Tellqvist 40 000(3)

Chris Kelleher 35 000(2)

Jason Botterill 30 000(1)

Benjamin Simon 25 000(1)

Craig Adams 20 000(4)

Vlad Chebaturkin 15 000(2)

Jonathan Hedstrom 10 000(3)

St.Louis

Arena	Savvis Center
Capacity	19 260
Ticket Price	$55,00

Income

Current Funds $2 413 511

Home Games Remaining 39

Avg. Attendance 12 834

Avg. Revenue/Game $1 058 764

Projected Revenue $41 291 796

Expenses

Pro Payroll $33 540 000

Farm Payroll $627 000

Prospect Fees $0 000

Coach $203 500

Games Remaining 77

Total Game Expenses $419 152

Projected Expenses $32 274 738

Projected Balance $11 430 569

Salary Commitment

Year: 2004 $34 417 000

Year: 2005 $28 353 500

Year: 2006 $14 958 000

Year: 2007 $11 500 000

Pro Payroll

Derian Hatcher 6 000 000(4)

Brent Johnson 5 500 000(5)

Michael Nylander 2 675 000(1)

Eric Brewer 2 500 000(2)

Wes Walz 2 300 000(2)

Mikael Renberg 2 200 000(2)

Bryan Smolinski 1 600 000(2)

Ron Tugnutt 1 400 000(1)

Richard Smehlik 1 100 000(2)

Janne Laukkanen 1 100 000(2)

Barret Jackman 975 000(1)

Alexander Ovechkin 950 000(3)

Jeff Carter 950 000(3)

Denis Grebeshkov 900 000(3)

Petr Cajanek 800 000(2)

Ryan Johnson 685 000(1)

Mark Rycroft 605 000(2)

Eric Boguniecki 500 000(3)

Matt Walker 450 000(2)

Christian Laflamme 350 000(2)

Sergei Varlamov 250 000(1)

Farm Payroll

Peter Sejna 110 500(2)

Jamal Mayers 90 000(2)

Jeff Heerema 70 000(3)

Blake Bellefeuille 60 000(3)

Curtis Sanford 47 500(2)

Tom Koivisto 45 000(2)

Chris Corrinet 40 000(1)

Mike Danton 38 500(1)

Reinhard Divis 35 000(2)

Steve Martins 32 500(2)

Eric Nickulas 30 000(2)

Reed Low 28 000(3)

Chicago

Arena	United Center
Capacity	20 500
Ticket Price	$35,00

Income

Current Funds $969 227

Home Games Remaining 41

Avg. Attendance 0 000

Avg. Revenue/Game $0 000

Projected Revenue $0 000

Expenses

Pro Payroll $25 915 000

Farm Payroll $2 067 750

Prospect Fees $0 000

Coach $225 500

Games Remaining 82

Total Game Expenses $344 003

Projected Expenses $28 208 250

Projected Balance -$27 239 023

Salary Commitment

Year: 2004 $27 982 750

Year: 2005 $17 407 750

Year: 2006 $8 935 000

Year: 2007 $0 000

Pro Payroll

Milan Hejduk 3 200 000(2)

Dan McGillis 2 800 000(1)

Felix Potvin 2 600 000(3)

Bryan McCabe 2 350 000(1)

Mike Fisher 1 600 000(3)

Darcy Tucker 1 500 000(2)

Jonathan Girard 1 500 000(3)

Milan Hnilicka 1 450 000(1)

Eric Weinrich 1 410 000(1)

Jason Spezza 1 130 000(2)

Mark Bell 975 000(1)

Kyle Calder 900 000(2)

Dion Phaneuf 900 000(3)

Zach Parise 900 000(3)

Evgeny Korolev 600 000(3)

Garry Valk 550 000(1)

Jason Krog 500 000(1)

Shawn Thornton 400 000(2)

Josh Green 400 000(2)

Brad Brown 250 000(1)

Farm Payroll

Steve Eminger 200 000(3)

Luc Robitaille 157 000(2)

Claude Lemieux 155 000(2)

Cliff Ronning 125 000(1)

Chuck Kobasew 113 000(2)

Steve Mccarthy 112 750(2)

Ron Hainsey 107 500(2)

Corey Hirsch 105 000(1)

Manny Malhotra 95 000(3)

Andrew Ladd 90 000(3)

Milan Michalek 90 000(3)

Cam Ward 85 000(3)

Matthew Barnaby 80 000(2)

Cameron Barker 80 000(3)

Burke Henry 77 500(2)

Justin Kurtz 70 000(3)

Andrej Meszaros 60 000(3)

Mike Watt 60 000(1)

Jason Strudwick 55 000(2)

Jim Vandermeer 40 000(2)

Mike Cammalleri 35 000(3)

Brett McLean 30 000(2)

Chris Nielsen 30 000(3)

Scott Nichol 15 000(2)

Nashville

Arena	Nashvill Open Arena
Capacity	17 113
Ticket Price	$50,00

Income

Current Funds $3 395 726

Home Games Remaining 39

Avg. Attendance 10 318

Avg. Revenue/Game $773 850

Projected Revenue $30 180 150

Expenses

Pro Payroll $43 015 000

Farm Payroll $784 500

Prospect Fees $0 000

Coach $225 500

Games Remaining 77

Total Game Expenses $536 890

Projected Expenses $41 340 549

Projected Balance -$7 764 673

Salary Commitment

Year: 2004 $43 799 500

Year: 2005 $26 453 000

Year: 2006 $18 885 500

Year: 2007 $6 600 000

Pro Payroll

Marty Turco 6 600 000(5)

Scott Young 3 500 000(1)

David Legwand 3 400 000(3)

Anson Carter 2 800 000(3)

Kimmo Timonen 2 625 000(2)

Jere Lehtinen 2 500 000(1)

Jason York 2 200 000(1)

Yanic Perreault 2 000 000(3)

Alexander Khavanov 2 000 000(3)

Marek Zidlicky 1 700 000(1)

Bob Boughner 1 500 000(1)

Brad Bombardir 1 500 000(2)

Taylor Pyatt 1 500 000(1)

Martin Skoula 1 350 000(1)

Scott Walker 1 200 000(3)

Denis Arkhipov 1 200 000(2)

Hal Gill 1 100 000(1)

Ladislav Kohn 1 000 000(2)

Jussi Markannen 900 000(2)

Rem Murray 800 000(3)

Marty Reasoner 715 000(1)

Vladimir Orszagh 550 000(1)

Jason Williams 375 000(1)

Farm Payroll

Greg Johnson 160 000(1)

Brett Clark 110 000(2)

Brian Finley 102 500(2)

Jonas Andersson 72 500(1)

Mathieu Darche 60 500(1)

Jeremy Stevenson 40 000(2)

Raffi Torres 40 000(3)

Chris Mason 38 500(1)

Jamie Allison 30 000(3)

Vernon Fiddler 30 000(2)

Darren Haydar 30 000(2)

Curtis Murphy 30 000(2)

Ray Schultz 25 000(1)

Wyatt Smith 15 500(3)

Colorado

Arena	Pepsi Center
Capacity	18 007
Ticket Price	$50,00

Income

Current Funds $18 499 235

Home Games Remaining 41

Avg. Attendance 0 000

Avg. Revenue/Game $0 000

Projected Revenue $0 000

Expenses

Pro Payroll $26 795 000

Farm Payroll $1 307 200

Prospect Fees $0 000

Coach $300 000

Games Remaining 82

Total Game Expenses $346 368

Projected Expenses $28 402 200

Projected Balance -$9 902 965

Salary Commitment

Year: 2004 $28 102 200

Year: 2005 $20 334 700

Year: 2006 $16 910 000

Year: 2007 $11 200 000

Pro Payroll

Nicklas Lidstrom 11 200 000(4)

Martin Biron 2 200 000(2)

Boyd Devereaux 1 595 000(1)

Steve Konowalchuk 1 575 000(1)

Jarno Kultanen 1 500 000(3)

Jamie Heward 1 000 000(2)

Evgeny Malkin 950 000(3)

Rostislav Olesz 900 000(3)

Jason Podollan 900 000(3)

Jaroslav Bednar 750 000(3)

Ian Moran 700 000(1)

Michal Grosek 650 000(1)

Jason Jaspers 575 000(1)

Peter Worrell 550 000(1)

Lee Goren 500 000(1)

Ryan Jardine 450 000(1)

Derek Meech 400 000(3)

Tomas Divisek 300 000(3)

Jan Lasak 100 000(1)

Farm Payroll

Richard Pilon 250 000(1)

Sean Hill 205 000(1)

Andrei Nikolishin 175 000(1)

Chris Simon 110 000(1)

Jeff Hackett 100 000(1)

Jeff Paul 90 000(2)

Jim Cummins 55 000(1)

Mark Mowers 49 500(2)

Richard Brennan 45 000(2)

Josh Langfeld 42 500(1)

Steve Passmore 25 000(1)

Jyrki Lumme 20 200(2)

Marek Posmyk 20 000(1)

Krzysztof Oliwa 20 000(2)

Sasha Goc 20 000(1)

Vaclav Pletka 20 000(1)

Cameron Mann 10 000(3)

Chris Taylor 10 000(1)

Marc Bergevin 10 000(1)

Randy Mckay 10 000(1)

Jean-Guy Trudel 10 000(1)

Jeff Daniels 10 000(1)

Edmonton

Arena	Sky Reach Center
Capacity	19 000
Ticket Price	$50,00

Income

Current Funds $7 969 173

Home Games Remaining 35

Avg. Attendance 15 419

Avg. Revenue/Game $1 156 488

Projected Revenue $40 477 080

Expenses

Pro Payroll $29 377 500

Farm Payroll $2 517 500

Prospect Fees $0 000

Coach $300 000

Games Remaining 70

Total Game Expenses $392 622

Projected Expenses $27 483 537

Projected Balance $20 962 716

Salary Commitment

Year: 2004 $31 895 000

Year: 2005 $21 330 000

Year: 2006 $9 145 900

Year: 2007 $0 000

Pro Payroll

Ed Belfour 4 100 000(1)

Mike York 3 800 000(3)

Ryan Smyth 3 500 000(2)

Vladimir Malakhov 2 840 000(1)

Jason Smith 2 300 000(2)

Ivan Huml 1 800 000(3)

Ricard Persson 1 200 000(1)

Alexander Svitov 1 130 000(2)

Ales Hemsky 1 130 000(2)

Mike Komisarek 1 130 000(2)

NIkolay Zherdev 1 000 000(1)

Marc-Andre Fleury 950 000(3)

Jarret Stoll 900 000(2)

Kirill Koltsov 900 000(3)

Lauri Tukonen 775 000(3)

Stephane Robidas 727 500(2)

Alexei Semenov 700 000(2)

Jason Chimera 495 000(1)

Farm Payroll

Martin Lapointe 500 000(1)

Georges Laraque 136 600(2)

Tyler Moss 120 000(1)

Mark Eaton 120 000(3)

David Vyborny 105 000(1)

Donald Brashear 100 300(3)

Brian Savage 100 300(3)

Joe Juneau 100 300(3)

Robert Kron 100 000(1)

Trevor Daley 90 000(3)

Ladislav Smid 85 000(3)

Kevyn Adams 85 000(2)

Trent Klatt 75 000(1)

Daniel Corso 70 000(3)

Ryan Christie 65 000(3)

Tomas Kurka 65 000(2)

Herbert Vasiljevs 65 000(2)

Fernando Pisani 60 000(2)

Dan Paille 60 000(3)

Zac Bierk 55 000(2)

Mathias Johansson 50 000(2)

Ryan Tobler 50 000(2)

Brad Larsen 50 000(2)

Milan Bartovic 50 000(2)

A.-J. Thelen 45 000(3)

Mark Stuart 45 000(3)

Shawn Belle 40 000(3)

Thomas Ziegler 30 000(1)

Minnesota

Arena	Screen Center
Capacity	18 064
Ticket Price	$50,00

Income

Current Funds $11 258 231

Home Games Remaining 41

Avg. Attendance 0 000

Avg. Revenue/Game $0 000

Projected Revenue $0 000

Expenses

Pro Payroll $42 962 500

Farm Payroll $1 127 500

Prospect Fees $0 000

Coach $328 000

Games Remaining 82

Total Game Expenses $541 683

Projected Expenses $44 418 000

Projected Balance -$33 159 769

Salary Commitment

Year: 2004 $44 090 000

Year: 2005 $25 262 500

Year: 2006 $14 672 500

Year: 2007 $0 000

Pro Payroll

Eric Lindros 8 500 000(1)

Keith Primeau 4 650 000(2)

Marian Gaborik 4 500 000(3)

Mark Recchi 4 500 000(1)

Dwayne Roloson 2 200 000(2)

Andrew Brunette 1 650 000(3)

Jason Wiemer 1 622 500(1)

Filip Kuba 1 600 000(3)

Pascal Dupuis 1 400 000(3)

Murray Baron 1 200 000(1)

Pierre-Marc Bouchard 1 130 000(2)

Andrei Zyuzin 1 100 000(3)

Manny Fernandez 1 100 000(2)

Willie Mitchell 1 000 000(3)

Brent Burns 825 000(3)

Richard Park 800 000(1)

Lubos Bartecko 800 000(3)

Shea Weber 775 000(3)

Antti Laaksonen 750 000(3)

Alexandre Daigle 700 000(2)

David Tanabe 660 000(1)

Nick Schultz 600 000(1)

Travis Roche 500 000(1)

Marc Chouinard 400 000(2)

Farm Payroll

Sergei Berezin 110 000(1)

Rickard Wallin 82 500(2)

Bill Muckalt 80 000(2)

Arturs Irbe 80 000(1)

Kyle Wanvig 77 500(2)

Alexander Steen 77 500(3)

Dmitri Bykov 75 000(3)

Kari Haakana 75 000(1)

Roman Simicek 67 000(2)

Scott Ferguson 55 000(2)

Dean Melanson 50 000(1)

Stephane Veilleux 48 000(2)

Chris Bala 45 000(1)

Bob Probert 45 000(1)

Matt Johnson 40 000(3)

Tim Brent 40 000(3)

Petr Schastlivy 40 000(3)

John Emmons 30 000(1)

Eric Fichaud 10 000(1)

Columbus

Arena	Nationwide Arena
Capacity	18 136
Ticket Price	$50,00

Income

Current Funds $2 186 729

Home Games Remaining 41

Avg. Attendance 0 000

Avg. Revenue/Game $0 000

Projected Revenue $0 000

Expenses

Pro Payroll $32 643 000

Farm Payroll $1 699 800

Prospect Fees $0 000

Coach $216 000

Games Remaining 82

Total Game Expenses $421 449

Projected Expenses $34 558 800

Projected Balance -$32 372 071

Salary Commitment

Year: 2004 $34 342 800

Year: 2005 $20 161 800

Year: 2006 $10 531 300

Year: 2007 $3 300 000

Pro Payroll

Alexei Zhitnik 3 250 000(1)

Todd Marchant 2 900 000(2)

Luke Richardson 2 750 000(1)

Pavel Datsyuk 2 400 000(1)

Geoff Sanderson 2 200 000(3)

Shayne Corson 2 000 000(1)

Rostislav Klesla 1 800 000(3)

Marc Denis 1 700 000(4)

Brad Isbister 1 600 000(4)

Mike Sillinger 1 600 000(2)

Valeri Bure 1 600 000(1)

Maxim Afinogenov 1 300 000(2)

Rick Nash 1 185 000(2)

Pascal Leclaire 950 000(3)

Scott Lachance 875 000(2)

Sami Helenius 853 000(2)

Aki Berg 750 000(3)

Trevor Letowski 725 000(2)

Deron Quint 675 000(1)

Shane Hnidy 600 000(3)

Maxim Kuznetsov 500 000(3)

Duvie Westcott 430 000(1)

Farm Payroll

Dominik Hasek 800 000(1)

Dmitri Khristich 121 400(3)

Tyler Wright 95 000(3)

Tomi Kallio 90 000(3)

Craig Andersson 77 500(2)

Craig MacDonald 66 000(1)

Jody Shelley 60 000(2)

Mark Hartigan 57 500(1)

Brad Moran 55 000(1)

P.J. Stock 55 000(2)

Cody Rudkowsky 50 000(3)

Glen Metropolit 45 000(3)

David Ling 42 500(1)

Sean Pronger 40 000(1)

Richard Lintner 29 900(3)

Anders Eriksson 15 000(1)

Dallas

Arena	Reunion Arena
Capacity	18 532
Ticket Price	$45,00

Income

Current Funds -$422 814

Home Games Remaining 41

Avg. Attendance 0 000

Avg. Revenue/Game $0 000

Projected Revenue $0 000

Expenses

Pro Payroll $29 673 940

Farm Payroll $1 039 250

Prospect Fees $0 000

Coach $250 000

Games Remaining 82

Total Game Expenses $377 600

Projected Expenses $30 963 190

Projected Balance -$31 386 004

Salary Commitment

Year: 2004 $30 713 190

Year: 2005 $21 393 940

Year: 2006 $15 355 000

Year: 2007 $9 000 000

Pro Payroll

Mike Modano 9 000 000(5)

Steve Sullivan 3 000 000(1)

Philippe Boucher 2 800 000(2)

Richard Matvichuk 2 200 000(2)

Brenden Morrow 1 900 000(3)

Niko Kapanen 1 600 000(3)

Igor Ulanov 1 600 000(1)

Tomas Vokoun 1 200 000(1)

Daniel Sedin 1 025 000(1)

Andy Berenzweig 1 000 000(3)

Dan Hamhuis 950 000(3)

Steve Ott 923 940(2)

Jakub Koreis 825 000(3)

John Erskine 700 000(1)

Adam Hall 500 000(1)

Barrett Heisten 300 000(1)

Tie Domi 150 000(1)

Farm Payroll

Pierre Turgeon 600 000(1)

Rob Dimaio 80 000(2)

Devan Dubnyk 80 000(3)

Steve Gainey 44 000(1)

Jarrod Skalde 44 000(1)

Michael Farrell 42 500(1)

David Oliver 41 250(1)

Don Sweeney 40 000(1)

Aaron Downey 35 000(2)

Olivier Michaud 32 500(1)

Phoenix

Arena	America West Arena
Capacity	16 210
Ticket Price	$35,00

Income

Current Funds $1 163 834

Home Games Remaining 41

Avg. Attendance 0 000

Avg. Revenue/Game $0 000

Projected Revenue $0 000

Expenses

Pro Payroll $37 917 000

Farm Payroll $1 181 500

Prospect Fees $0 000

Coach $286 500

Games Remaining 82

Total Game Expenses $480 305

Projected Expenses $39 385 000

Projected Balance -$38 221 166

Salary Commitment

Year: 2004 $39 098 500

Year: 2005 $21 477 500

Year: 2006 $14 537 500

Year: 2007 $10 000

Pro Payroll

Curtis Joseph 8 000 000(1)

Sergei Zubov 8 000 000(3)

Shane Doan 3 000 000(2)

Mike Comrie 2 200 000(3)

Ty Conklin 2 000 000(1)

Mike Grier 1 632 000(1)

Peter Smrek 1 600 000(3)

Tommy Westlund 1 550 000(1)

Brad Ference 1 400 000(3)

Tyson Nash 1 292 500(2)

Cale Hulse 1 100 000(1)

Jeff Taffe 1 025 000(2)

Ladislav Nagy 1 000 000(1)

Joni Pitkanen 900 000(3)

Daniel Cleary 800 000(2)

Andy Sutton 775 000(1)

Tomas Kloucek 580 000(2)

Peter Schaefer 562 500(1)

Clarke Wilm 500 000(1)

Farm Payroll

Glen Wesley 250 000(1)

Radoslav Suchy 110 000(2)

Peter Svoboda 100 000(3)

Mikko Koivu 90 000(3)

Hannu Toivonen 82 500(3)

Corey Locke 80 000(3)

Michael Rupp 77 500(2)

Jody Hull 60 500(1)

Denis Hamel 50 000(1)

Robert Schnabel 50 000(3)

Dennis Bonvie 49 500(1)

Riku Hahl 41 500(1)

Steve Bancroft 40 000(1)

Radim Bicanek 30 000(2)

Serge Payer 25 000(3)

Tony Tuzzolino 25 000(2)

Josh Holden 10 000(4)

Peter Skudra 10 000(1)

Anaheim

Arena	Arrowhead Pond
Capacity	17 174
Ticket Price	$70,00

Income

Current Funds $18 163 845

Home Games Remaining 29

Avg. Attendance 15 846

Avg. Revenue/Game $1 620 992

Projected Revenue $47 008 768

Expenses

Pro Payroll $69 884 500

Farm Payroll $949 900

Prospect Fees $0 000

Coach $237 000

Games Remaining 57

Total Game Expenses $866 724

Projected Expenses $49 403 290

Projected Balance $15 769 323

Salary Commitment

Year: 2004 $70 834 400

Year: 2005 $62 889 400

Year: 2006 $26 827 000

Year: 2007 $40 000

Pro Payroll

Joe Sakic 10 000 000(2)

Sergei Fedorov 9 500 000(3)

Brian Leetch 6 600 000(2)

J-S Giguere 6 250 000(3)

Owen Nolan 5 700 000(2)

Sandis Ozolinsh 5 500 000(3)

Petr Sykora 4 000 000(3)

Vaclav Prospal 3 300 000(2)

Steve Rucchin 2 950 000(1)

Sean O'Donnell 2 250 000(2)

Rob Niedermayer 2 100 000(2)

Ruslan Salei 1 750 000(1)

Ulf Dahlen 1 700 000(1)

Mike Leclerc 1 400 000(1)

Vitaly Vishnevski 1 179 500(2)

Stanislav Chistov 1 130 000(2)

Martin Spanhel 1 100 000(2)

Alexei Smirnov 1 075 000(2)

Doug Lynch 850 000(3)

Samuel Pahlsson 550 000(2)

Martin Gerber 500 000(2)

Matthew Stajan 500 000(3)

Farm Payroll

Kurt Sauer 110 200(2)

Niclas Havelid 70 000(3)

Casey Hankinson 65 000(2)

Lance Ward 60 000(2)

Bill Houlder 55 100(2)

Bryan Helmer 55 000(2)

Bob Wren 50 000(1)

Marko Tuomainen 50 000(1)

Tony Hrkac 46 000(2)

Ryan Munce 45 000(3)

Ilja Bryzgalov 40 000(4)

Cam Severson 38 500(2)

Hannes Hyvonen 37 000(3)

Nick Smith 35 000(1)

Steve Dubinsky 31 000(2)

Todd Gill 31 000(2)

Curtis Leschyshyn 31 000(2)

Jason Dawe 30 000(2)

Kirk Muller 25 100(2)

Mike Mottau 25 000(3)

Aris Brimanis 10 000(1)

Steve Mckenna 10 000(3)

San Jose

Arena	San Jose Arena
Capacity	17 496
Ticket Price	$55,00

Income

Current Funds $913 539

Home Games Remaining 41

Avg. Attendance 0 000

Avg. Revenue/Game $0 000

Projected Revenue $0 000

Expenses

Pro Payroll $40 290 000

Farm Payroll $834 000

Prospect Fees $0 000

Coach $300 000

Games Remaining 82

Total Game Expenses $505 171

Projected Expenses $41 424 000

Projected Balance -$40 510 461

Salary Commitment

Year: 2004 $41 124 000

Year: 2005 $29 063 500

Year: 2006 $8 282 500

Year: 2007 $1 110 000

Pro Payroll

Adam Deadmarsh 4 500 000(2)

Evgeni Nabokov 3 625 000(2)

Vyacheslav Kozlov 3 500 000(1)

Mike Rathje 3 000 000(3)

Mike Ricci 3 000 000(2)

Jozef Stumpel 2 850 000(1)

Kyle Mclaren 2 500 000(2)

Alexander Karpovtsev 2 150 000(1)

Marco Sturm 2 000 000(2)

Brad Stuart 1 750 000(1)

Curtis Brown 1 600 000(2)

Mariusz Czerkawski 1 500 000(3)

Scott Hannan 1 250 000(1)

J-Sebastien Aubin 1 100 000(4)

Oleg Petrov 1 000 000(2)

Timofei Shishkanov 900 000(3)

Matthew Lombardi 825 000(3)

Travis Green 750 000(2)

Wayne Primeau 700 000(3)

Jim Fahey 600 000(2)

Rob Davison 450 000(2)

Jesse Fibiger 440 000(2)

Matt Henderson 300 000(1)

Farm Payroll

Todd Reirden 100 000(1)

Jeff Cowan 80 000(3)

Darby Hendrickson 78 000(2)

Marcel Goc 77 500(3)

Byron Dafoe 70 000(2)

Scott Parker 66 500(1)

Todd Harvey 60 000(2)

Zdeno Ciger 60 000(3)

Kent Manderville 50 000(1)

Nick Dimitrakos 45 000(2)

Miroslav Zalesak 45 000(2)

Mark Smith 30 000(3)

Jeff Farkas 18 000(2)

Frantisek Kucera 17 000(1)

Craig Berube 15 000(1)

Paul Manning 12 000(1)

Jaroslav Kristek 10 000(4)

LA

Arena	Staples Center
Capacity	18 118
Ticket Price	$50,00

Income

Current Funds $3 322 635

Home Games Remaining 38

Avg. Attendance 14 073

Avg. Revenue/Game $1 055 475

Projected Revenue $40 108 050

Expenses

Pro Payroll $36 183 800

Farm Payroll $1 010 000

Prospect Fees $0 000

Coach $300 000

Games Remaining 76

Total Game Expenses $457 241

Projected Expenses $34 750 351

Projected Balance $8 680 334

Salary Commitment

Year: 2004 $37 193 800

Year: 2005 $26 110 500

Year: 2006 $6 401 000

Year: 2007 $3 800 000

Pro Payroll

Robert Lang 5 600 000(2)

Jaroslav Modry 3 900 000(2)

Brian Boucher 3 750 000(4)

Mattias Ohlund 3 200 000(2)

Steve Yzerman 2 800 000(1)

Brendan Morrison 2 300 000(1)

Ryan Malone 1 800 000(1)

Gary Roberts 1 600 000(2)

Jay Mckee 1 400 000(1)

Stephane Quintal 1 400 000(2)

Alexander Frolov 1 075 000(2)

Anton Volchenkov 1 000 000(2)

Lubomir Visnovsky 850 000(1)

Igor Grigorenko 825 000(3)

Kyle Wellwood 825 000(3)

David LeNeveu 800 000(3)

Eric Belanger 743 800(1)

Martti Jarventie 700 000(2)

Jonathan Cheechoo 665 000(2)

Nathan Dempsey 550 000(1)

Gaetan Royer 400 000(1)

Farm Payroll

John Tripp 90 000(2)

Scott Barney 90 000(2)

Fedor Fedorov 77 500(2)

Martin Grenier 60 000(1)

Matt Smaby 60 000(3)

Steve Kelly 55 000(2)

Tomas Zizka 52 500(2)

Derek Armstrong 50 000(2)

Bryan Muir 50 000(1)

Drake Berehowsky 50 000(4)

Jason Holland 47 500(1)

Marc Moro 47 500(1)

Cristobal Huet 42 500(2)

Brad Chartrand 42 000(2)

Chris Schmidt 40 000(2)

Ryan Flinn 34 500(1)

Corey Schwab 31 000(3)

Jeff Daw 30 000(2)

Alexander Korolyuk 25 000(3)

Darren Langdon 20 000(3)

Kent McDonell 15 000(3)

Calgary

Arena	Canadian Airlines Saddledome
Capacity	17 139
Ticket Price	$45,00

Income

Current Funds $12 976 384

Home Games Remaining 38

Avg. Attendance 17 139

Avg. Revenue/Game $1 114 035

Projected Revenue $42 333 330

Expenses

Pro Payroll $38 982 500

Farm Payroll $505 000

Prospect Fees $0 000

Coach $237 000

Games Remaining 76

Total Game Expenses $484 445

Projected Expenses $36 817 829

Projected Balance $18 491 885

Salary Commitment

Year: 2004 $39 487 500

Year: 2005 $25 623 000

Year: 2006 $21 505 000

Year: 2007 $15 500 000

Pro Payroll

Bill Guerin 9 000 000(4)

Jarome Iginla 6 500 000(4)

Mario Lemieux 5 250 000(1)

Toni Lydman 1 700 000(1)

Stephane Yelle 1 600 000(1)

Robyn Regehr 1 600 000(3)

Chris O'Sullivan 1 600 000(1)

Dean Mcammond 1 500 000(2)

Rhett Warrener 1 500 000(3)

Marcus Nilson 1 400 000(3)

Steven Reinprecht 1 400 000(3)

Denis Gauthier 1 300 000(1)

Martin Gelinas 1 100 000(1)

Miikka Kiprusoff 880 000(2)

Chris Clark 700 000(2)

Oleg Saprykin 512 500(1)

Andrew Ference 440 000(1)

Wade Flaherty 400 000(2)

Andrej Nedorost 300 000(1)

Andreas Karlsson 300 000(2)

Farm Payroll

Jordan Leopold 90 000(2)

Mike Commodore 85 000(2)

Jeff Woywitka 80 000(3)

Ville Nieminen 60 000(2)

Lynn Loyns 43 000(2)

Toni Dahlman 32 000(1)

Shean Donovan 30 000(2)

Blake Sloan 30 000(2)

Steve Montador 10 000(1)

Robert Valicevic 10 000(3)

Pavel Kolarik 10 000(1)

Dave Lowry 10 000(1)

Stephane Matteau 10 000(3)

Evegeny Konstantinov 5 000(3)

Vancouver

Arena	General Motors Place
Capacity	18 600
Ticket Price	$66,00

Income

Current Funds $13 131 312

Home Games Remaining 34

Avg. Attendance 16 607

Avg. Revenue/Game $1 537 091

Projected Revenue $52 261 094

Expenses

Pro Payroll $73 565 000

Farm Payroll $650 000

Prospect Fees $0 000

Coach $237 000

Games Remaining 70

Total Game Expenses $907 951

Projected Expenses $63 556 585

Projected Balance $1 835 821

Salary Commitment

Year: 2004 $74 215 000

Year: 2005 $52 372 500

Year: 2006 $23 120 000

Year: 2007 $13 900 000

Pro Payroll

Pavel Bure 10 600 000(2)

Zigmund Palffy 7 000 000(2)

Markus Naslund 7 000 000(4)

Todd Bertuzzi 7 000 000(2)

Jason Allison 6 900 000(4)

Patrice Brisebois 4 000 000(1)

Scott Niedermayer 4 000 000(3)

Vincent Damphousse 3 600 000(1)

Roman Hamrlik 3 500 000(1)

Ray Whitney 3 250 000(1)

Donald Audette 3 000 000(1)

Patrick Lalime 2 575 000(2)

Peter White 1 500 000(3)

Darren VanImpe 1 400 000(3)

Sami Salo 1 300 000(3)

Henrik Sedin 1 115 000(2)

Johan Hedberg 1 000 000(3)

Scott Gomez 1 000 000(1)

Brent Sopel 875 000(1)

Andre Savage 850 000(1)

Ken Sutton 750 000(1)

Kevin Haller 750 000(1)

Mats Lindgren 600 000(2)

Farm Payroll

Andrei Nazarov 110 000(1)

Pat Kavanagh 90 000(2)

Alexander Auld 85 000(1)

Zenith Komarniski 77 500(2)

Mikko Jokela 65 000(2)

Jarkko Ruutu 57 500(1)

Fred Brathwaite 50 000(2)

Jason King 40 000(2)

Brandon Reid 40 000(2)

Darrel Scoville 20 000(3)

Tyler Bouck 15 000(1)