Financial Report

(As of ŽÅŌ×ÅŅĒ, ÉĄĪ 16 2005)

Boston

ArenaFleet Center
Capacity17š565
Ticket Price$45,00


Income

Current Funds$2š785š466
Home Games Remaining0
Avg. Attendance11š949
Avg. Revenue/Game$800š271
Projected Revenue$0š000

Expenses

Pro Payroll$32š025š000
Farm Payroll$3š207š700
Prospect Fees$0š000
Coach$801š000
Games Remaining0
Total Game Expenses$439š435
Projected Expenses$0š000
Projected Balance$2š785š466

Salary Commitment

Year: 2004$35š232š700
Year: 2005$21š291š000
Year: 2006$7š265š000
Year: 2007$0š000

 Pro Payroll

Joe Thornton 6š500š000(1)
Dan Cloutier 4š500š000(2)
Sergei Samsonov 3š650š000(2)
Sergei Gonchar 3š650š000(2)
Bryan Berard 2š000š000(1)
Niklas Sundstrom 1š950š000(1)
Jean-Pierre Dumont 1š500š000(1)
Frantisek Kaberle 1š200š000(3)
Martin Erat 1š000š000(2)
Kiril Safronov 975š000(1)
Nathan Horton 900š000(3)
Ryan Getzlaf 900š000(3)
Alexander Perezhogin 900š000(3)
Michael Leighton 800š000(3)
Ryan Whitney 800š000(3)
Petr Buzek 800š000(3)


 Farm Payroll

Jonas Hoglund 350š000(2)
Bryan Marchment 297š000(1)
Rob Zamuner 200š000(3)
Ken Belanger 200š000(2)
Steven Halko 200š000(3)
Jiri Slegr 180š000(1)
Scottie Upshall 118š500(2)
Shaone Morrisonn 102š500(2)
Martin Samuelsson 102š500(2)
Maxime Ouellet 102š500(1)
P.J. Axelsson 100š000(3)
Niclas Wallin 100š000(2)
Steve Staios 100š000(3)
Andy Hilbert 95š000(3)
Kris Vernarsky 90š000(2)
Juha Ylonen 85š000(1)
Alex Henry 75š000(3)
Jesse Wallin 72š600(1)
Derek MacKenzie 62š500(1)
Serge Aubin 57š500(2)
Matthew Herr 50š000(3)
Domenic Pittis 50š000(1)
Eric Chouinard 50š000(3)
Jared Aulin 50š000(3)
Brian Swanson 47š500(1)
Kevin Klein 45š000(3)
Jean-Pierre Vigier 45š000(1)
Zdenek Kutlak 44š000(1)
Paul Gaustad 40š000(2)
Brad Defauw 35š000(2)
Tim Thomas 30š000(2)
Shaun Van-Allen 20š600(1)
Marian Cisar 10š000(1)




Toronto

ArenaAir Canada Center
Capacity18š800
Ticket Price$42,00


Income

Current Funds$1š347š643
Home Games Remaining0
Avg. Attendance11š263
Avg. Revenue/Game$707š144
Projected Revenue$0š000

Expenses

Pro Payroll$18š380š000
Farm Payroll$3š638š900
Prospect Fees$0š000
Coach$310š000
Games Remaining0
Total Game Expenses$272š304
Projected Expenses$0š000
Projected Balance$1š347š643

Salary Commitment

Year: 2004$22š018š900
Year: 2005$16š839š300
Year: 2006$7š660š000
Year: 2007$800š000

 Pro Payroll

David Aebischer 3š850š000(3)
Tomas Kaberle 2š750š000(2)
Mark Parrish 2š350š000(2)
Ken Klee 1š000š000(1)
Alexander Kharitonov 1š000š000(2)
Nikita Alexeev 990š000(3)
Nik Antropov 925š000(1)
Eric Cairns 900š000(1)
Anton Babchuk 900š000(3)
Chad Kilger 800š000(4)
Wade Belak 720š000(3)
Alyn Mccauley 650š000(2)
Jerred Smithson 440š000(2)
M-A Bergeron 410š000(2)
Sebastien Centomo 295š000(1)
Jim Mckenzie 150š000(1)
Paul Ranheim 100š000(1)
Jeff Finley 100š000(1)
Sylvain Lefebvre 50š000(1)


 Farm Payroll

Carlo Colaicovo 1š130š000(2)
Mattias Norstrom 450š000(1)
Aaron Miller 350š000(1)
Brian Holzinger 110š000(1)
Stephen Weiss 107š500(1)
Christian Backman 102š500(2)
Pavel Brendl 102š500(1)
Manny Legace 100š000(2)
Harold Druken 93š500(1)
Patrice Bergeron 90š000(3)
Pavel Rosa 90š000(2)
Adam Henrich 85š000(3)
Robert Nilsson 80š000(3)
Kyle Rossiter 70š000(1)
Karel Pilar 67š500(1)
Trevor Kidd 65š000(2)
Alexei Ponikarovsky 50š000(1)
Brad Ralph 50š000(3)
Igor Radulov 50š000(3)
Aaron Gavey 50š000(1)
Alexander Radulov 45š000(3)
Brad Leeb 45š000(1)
Mike Weaver 42š500(1)
Steve Heinze 40š600(2)
Nathan Perrott 40š000(1)
Sandy Mccarthy 30š600(2)
Shjon Podein 30š600(1)
Igor Kravchuk 30š000(1)
Turner Stevenson 20š600(2)
Igor Korolev 20š500(1)




Montreal

ArenaMolson Center
Capacity21š273
Ticket Price$40,00


Income

Current Funds-$15š938
Home Games Remaining0
Avg. Attendance12š547
Avg. Revenue/Game$784š685
Projected Revenue$0š000

Expenses

Pro Payroll$31š372š000
Farm Payroll$2š369š330
Prospect Fees$0š000
Coach$214š500
Games Remaining0
Total Game Expenses$414š095
Projected Expenses$0š000
Projected Balance-$15š938

Salary Commitment

Year: 2004$33š741š330
Year: 2005$21š419š500
Year: 2006$17š707š500
Year: 2007$6š700š000

 Pro Payroll

Jose Theodore 5š500š000(1)
Andrei Markov 3š600š000(3)
Marcel Hossa 3š000š000(4)
Martin Straka 2š200š000(4)
Richard Zednik 1š850š000(1)
Sheldon Souray 1š500š000(4)
Mike Knuble 1š500š000(3)
Mathieu Garon 1š300š000(3)
Marc Savard 1š300š000(1)
Craig Rivet 1š200š000(3)
Denis Shvidki 1š025š000(1)
Niklas Hagman 1š000š000(3)
Patrick Traverse 1š000š000(2)
Mike Ribeiro 847š000(2)
Shawn Horcoff 800š000(2)
Jason Ward 750š000(2)
Jan Bulis 750š000(1)
Francis Bouillon 750š000(3)
Pierre Dagenais 600š000(3)
Ales Pisa 500š000(1)
Andreas Dackell 400š000(1)


 Farm Payroll

Jim Dowd 750š000(1)
Hnat Domenichelli 400š000(3)
Jeff Toms 400š000(3)
Jani Rita 92š500(1)
Bryan Allen 90š000(3)
Bobby Allen 90š000(2)
Danny Roussin 77š500(3)
Garnet Exelby 45š000(2)
Dave Roche 45š000(1)
Ronald Petrovicky 45š000(3)
Mike Zigomanis 45š000(2)
Jamie Wright 40š000(2)
Chris Herperger 40š000(2)
J-F Damphousse 40š000(1)
Rocky Thompson 39š330(1)
Brad Smyth 30š000(1)
Simon Gamache 30š000(2)
Steve Begin 25š000(2)
Joey Tetarenko 25š000(3)
J-F Labbe 20š000(3)




Buffalo

ArenaMarine Midland Arena
Capacity18š690
Ticket Price$50,00


Income

Current Funds$2š484š133
Home Games Remaining0
Avg. Attendance10š617
Avg. Revenue/Game$730š237
Projected Revenue$0š000

Expenses

Pro Payroll$39š083š250
Farm Payroll$1š094š300
Prospect Fees$0š000
Coach$261š000
Games Remaining0
Total Game Expenses$493š153
Projected Expenses$0š000
Projected Balance$2š484š133

Salary Commitment

Year: 2004$40š177š550
Year: 2005$24š231š050
Year: 2006$3š280š300
Year: 2007$0š000

 Pro Payroll

Miroslav Satan 6š500š000(1)
Alexei Zhamnov 4š400š000(2)
Tommy Salo 3š900š000(2)
Jason Arnott 3š850š000(2)
Dick Tarnstrom 2š900š000(2)
Chris Drury 2š500š000(1)
Nicholas Boynton 1š600š000(3)
Jochen Hecht 1š500š000(1)
Jaroslav Spacek 1š500š000(1)
Jassen Cullimore 1š300š000(2)
Tim Connolly 1š240š250(2)
Jeff Jillson 1š000š000(1)
Robert Reichel 1š000š000(2)
Eric Staal 950š000(3)
Sebastien Caron 800š000(2)
Henrik Tallinder 775š000(1)
Brian Campbell 710š000(1)
Justin Papineau 675š000(1)
Arron Asham 550š000(3)
Sebastien Bordeleau 500š000(2)
Adam Mair 483š000(2)
Ted Donato 450š000(1)


 Farm Payroll

Ryan Miller 102š500(2)
Reid Simpson 100š300(3)
Vitali Yachmenev 96š500(1)
Karl Dykhuis 90š000(2)
Randy Robitaille 90š000(1)
Ross Lupaschuk 90š000(2)
Doug Janik 90š000(2)
Dan Hinote 70š000(1)
Craig Johnson 70š000(2)
Mika Noronen 55š000(2)
Jimmie Olvestad 50š000(3)
Rick Mrozik 45š000(2)
David Cullen 40š000(1)
Sean McMorrow 35š000(2)
Andrew Raycroft 30š000(3)
Rory Fitzpatrick 20š000(1)
Eric Boulton 20š000(1)




Ottawa

ArenaCorel Center
Capacity18š500
Ticket Price$55,00


Income

Current Funds$11š460š620
Home Games Remaining0
Avg. Attendance11š858
Avg. Revenue/Game$1š160š527
Projected Revenue$0š000

Expenses

Pro Payroll$60š025š000
Farm Payroll$1š255š000
Prospect Fees$0š000
Coach$300š000
Games Remaining0
Total Game Expenses$750š976
Projected Expenses$0š000
Projected Balance$11š460š620

Salary Commitment

Year: 2004$61š280š000
Year: 2005$54š605š000
Year: 2006$41š015š000
Year: 2007$8š000š000

 Pro Payroll

Roman Cechmanek 7š350š000(3)
Peter Bondra 6š000š000(2)
Zdeno Chara 5š750š000(3)
Daniel Alfredsson 5š050š000(3)
Wade Redden 4š500š000(4)
Teppo Numminen 4š500š000(3)
Chris Phillips 3š500š000(4)
Martin Havlat 3š500š000(3)
Radek Bonk 3š350š000(1)
Alex Tanguay 3š000š000(3)
Daymond Langkow 3š000š000(3)
Marian Hossa 2š750š000(2)
Magnus Arvedson 1š800š000(2)
Greg DeVries 1š300š000(2)
Krystofer Kolanos 1š075š000(1)
Ossi Vaananen 900š000(1)
Tuomo Ruutu 800š000(1)
Alexandre Pickard 775š000(3)
Henrik Zetterberg 675š000(2)
Martin Prusek 450š000(1)


 Farm Payroll

Jamie Rivers 750š000(2)
Vaclav Varada 150š000(2)
Todd Simpson 100š000(2)
Brent Seabrook 90š000(3)
Ray Emery 65š000(2)
Chris Neil 40š000(1)
Daniel Tkaczuk 20š000(1)
Mike Brown 20š000(1)
Stacy Roest 20š000(1)




Washington

ArenaMCI Centrer
Capacity19š700
Ticket Price$45,00


Income

Current Funds$5š045š281
Home Games Remaining0
Avg. Attendance9š091
Avg. Revenue/Game$613š711
Projected Revenue$0š000

Expenses

Pro Payroll$30š391š000
Farm Payroll$1š171š750
Prospect Fees$0š000
Coach$261š000
Games Remaining0
Total Game Expenses$388š095
Projected Expenses$0š000
Projected Balance$5š045š281

Salary Commitment

Year: 2004$31š562š750
Year: 2005$23š252š000
Year: 2006$12š010š000
Year: 2007$1š200š000

 Pro Payroll

Dainius Zubrus 3š200š000(3)
Sean Burke 3š200š000(3)
Bret Hedican 3š200š000(1)
Danil Markov 2š700š000(2)
Jamie Storr 2š500š000(2)
Jeff Halpern 1š200š000(4)
Dallas Drake 1š200š000(1)
Stephen Peat 950š000(3)
Bates Battaglia 935š000(2)
Matt Pettinger 900š000(2)
Vaclav Nedorost 900š000(3)
Derek Roy 900š000(3)
Ivan Novoseltsev 877š500(2)
Trent Whitfield 800š000(2)
Joel Kwiatkowski 800š000(3)
Jakub Cutta 800š000(3)
Brad Norton 800š000(2)
J-Luc Grand-Pierre 700š000(2)
Nolan Yonkman 600š000(1)
Kip Miller 550š000(1)
Colin Forbes 550š000(1)
Matt Cooke 525š000(1)
Rick Berry 453š500(2)
Josef Boumedienne 425š000(1)
Jason Doig 425š000(2)
Sebastien Charpentier 300š000(1)


 Farm Payroll

Denis Pederson 700š000(1)
Scott Pellerin 110š000(1)
Chris Hajt 63š250(1)
Dan Bylsma 60š000(2)
Andrej Podkonicky 52š500(2)
J-F Fortin 49š500(1)
Brian Willsie 38š500(2)
Ivan Ciernik 38š000(1)
Brent Gilchrist 30š000(3)
Brett Harkins 30š000(3)




Carolina

ArenaRaleigh Sports Arena
Capacity18š730
Ticket Price$5,00


Income

Current Funds-$364š691
Home Games Remaining0
Avg. Attendance12š036
Avg. Revenue/Game$838š222
Projected Revenue$0š000

Expenses

Pro Payroll$33š163š500
Farm Payroll$8š023š150
Prospect Fees$0š000
Coach$314š000
Games Remaining0
Total Game Expenses$506š105
Projected Expenses$0š000
Projected Balance-$364š691

Salary Commitment

Year: 2004$41š186š650
Year: 2005$27š294š900
Year: 2006$19š490š600
Year: 2007$0š000

 Pro Payroll

Pavol Demitra 6š500š000(3)
Ed Jovanovski 5š000š000(3)
Olaf Kolzig 4š400š000(3)
Jeff O'Neill 3š700š000(1)
Mike Johnson 2š400š000(2)
Simon Gagne 2š350š000(1)
Mathieu Dandenault 1š450š000(1)
Bryce Salvador 1š200š000(1)
Justin Williams 1š072š500(1)
Dustin Brown 900š000(3)
Tomas Vanek 900š000(3)
Ian Laperriere 900š000(2)
Daniel Briere 726š000(1)
Daniel Tjarnqvist 550š000(3)
Andreas Lilja 440š000(1)
Bruno St-Jacques 375š000(2)
Patrick Desrochers 150š000(3)
Greg Classen 150š000(2)


 Farm Payroll

Marcus Ragnarsson 3š500š000(2)
Keith Carney 2š600š000(1)
Micki Dupont 700š000(3)
Joe Corvo 80š000(3)
Francois Beauchemin 77š500(2)
Norm Milley 75š000(1)
Billy Tibbetts 71š200(2)
Andreas Salomonsson 66š100(2)
Marty Murray 65š000(1)
Lyle Odelein 65š000(2)
Pasi Nurminen 63š000(1)
Ryan Bayda 60š000(2)
Francis Belanger 58š300(3)
Todd Warriner 52š300(3)
Sylvain Blouin 50š000(1)
Benoit Gratton 49š500(2)
Matt Davidson 45š250(1)
Anton Khudobin 45š000(3)
Jiri Dopita 45š000(3)
Damian Surma 45š000(2)
Josh Gorges 45š000(3)
Blake Wheeler 45š000(3)
Bob Corkum 30š000(1)
Per Svartvadet 20š000(2)
Jesse Boulerice 20š000(3)
Mikko Eloranta 15š000(1)
Jaroslav Obsut 15š000(2)
Ryan Vandenbussche 10š000(2)
Tom Fitzgerald 10š000(1)




Philly

ArenaFirst Union Center
Capacity19š511
Ticket Price$50,00


Income

Current Funds-$1š526š812
Home Games Remaining0
Avg. Attendance9š599
Avg. Revenue/Game$719š880
Projected Revenue$0š000

Expenses

Pro Payroll$41š673š333
Farm Payroll$317š500
Prospect Fees$0š000
Coach$237š000
Games Remaining0
Total Game Expenses$514š974
Projected Expenses$0š000
Projected Balance-$1š526š812

Salary Commitment

Year: 2004$41š990š833
Year: 2005$29š137š500
Year: 2006$3š815š000
Year: 2007$0š000

 Pro Payroll

Jeremy Roenick 8š500š000(2)
Tony Amonte 6š000š000(2)
Theoren Fleury 4š000š000(2)
Eric Desjardins 4š000š000(1)
Chris Therien 2š600š000(1)
Chris Gratton 2š200š000(2)
Kevin Weekes 2š200š000(3)
Shawn Mceachern 2š000š000(1)
Michal Handzus 1š533š333(1)
Mattias Timander 1š200š000(1)
Ales Kotalik 900š000(1)
Ivan Majesky 850š000(2)
Braydon Coburn 825š000(3)
Marc-Andre Pouliot 775š000(3)
Dennis Seidenberg 770š000(2)
Steve Poapst 600š000(2)
Radovan Somik 600š000(2)
Todd Fedoruk 600š000(2)
Branko Radivojevic 575š000(1)
Robert Esche 560š000(2)
Josef Vasicek 385š000(2)


 Farm Payroll

Chris Tamer 100š000(2)
Patrick Sharp 77š500(2)
Ian MacNeil 65š000(2)
Francis Lessard 45š000(1)
Nolan Baumgartner 15š000(3)
Kirby Law 15š000(2)




New Jersey

ArenaDevils Continental Arena
Capacity19š040
Ticket Price$45,00


Income

Current Funds$438š992
Home Games Remaining0
Avg. Attendance11š964
Avg. Revenue/Game$816š446
Projected Revenue$0š000

Expenses

Pro Payroll$40š823š333
Farm Payroll$347š500
Prospect Fees$0š000
Coach$328š000
Games Remaining0
Total Game Expenses$506š083
Projected Expenses$0š000
Projected Balance$438š992

Salary Commitment

Year: 2004$41š170š833
Year: 2005$38š280š833
Year: 2006$12š327š500
Year: 2007$0š000

 Pro Payroll

Martin Brodeur 8š000š000(2)
Patrik Elias 4š833š333(2)
Jeff Friesen 3š200š000(3)
Brian Rafalski 3š000š000(3)
Jan Hrdina 2š800š000(3)
Andrew Cassels 2š775š000(2)
Viktor Kozlov 2š300š000(2)
Colin White 2š250š000(2)
Kirk Maltby 2š000š000(2)
John Madden 2š000š000(2)
Jamie Langenbrunner 1š395š000(1)
Sergei Brylin 1š100š000(3)
Steve Kariya 950š000(3)
Erik Rasmussen 900š000(3)
Jay Pandolfo 800š000(1)
Tomas Malec 675š000(2)
Brian Pothier 525š000(2)
Sean Brown 500š000(2)
Mike Matteucci 440š000(1)
Raymond Giroux 300š000(3)
Scott Clemmensen 80š000(2)


 Farm Payroll

Grant Marshall 160š000(1)
Tobias Stephan 77š500(3)
Stephen Guolla 55š000(1)
Sean Avery 40š000(1)
Craig Darby 15š000(2)




Pittsburgh

ArenaMelon Arena
Capacity17š181
Ticket Price$150,00


Income

Current Funds$3š755š682
Home Games Remaining0
Avg. Attendance9š624
Avg. Revenue/Game$691š500
Projected Revenue$0š000

Expenses

Pro Payroll$20š807š500
Farm Payroll$4š362š250
Prospect Fees$0š000
Coach$225š500
Games Remaining0
Total Game Expenses$309š698
Projected Expenses$0š000
Projected Balance$3š755š682

Salary Commitment

Year: 2004$25š169š750
Year: 2005$17š690š500
Year: 2006$13š167š000
Year: 2007$1š900š000

 Pro Payroll

Chris Osgood 3š000š000(1)
Cory Cross 3š000š000(3)
Alexei Morozov 1š900š000(4)
Scott Mellanby 1š800š000(3)
Stu Barnes 1š700š000(3)
Martin Rucinsky 1š600š000(3)
Michal Rozsival 1š000š000(1)
Ryan Suter 950š000(3)
Dimitri Kalinin 935š000(1)
Rico Fata 715š000(2)
Lasse Pirjeta 550š000(2)
Matt Bradley 515š000(2)
Kris Beech 512š500(2)
Dan Focht 500š000(1)
Josef Melichar 495š000(1)
Ramzi Abid 495š000(2)
Guillaume Lefebvre 425š000(1)
Toby Petersen 415š000(2)
Pavel Skrbek 200š000(3)
Martin Brochu 100š000(3)


 Farm Payroll

Chris Higgins 900š000(3)
Shane Endicott 875š000(1)
Alexander Semin 850š000(3)
Milan Kraft 785š000(2)
Jon Klemm 131š000(2)
Brooks Orpik 102š500(2)
Konstantin Koltsov 102š500(2)
Jeff Deslauriers 90š000(3)
Lubomir Sekeras 73š000(1)
Michal Sivek 70š000(2)
Landon Wilson 65š000(2)
Tomas Surovy 65š000(2)
Kelly Buchberger 60š000(1)
Richard Jackman 60š000(3)
Patrick Boileau 40š000(1)
Eric Meloche 40š000(1)
Tom Kostopoulos 36š250(1)
Mike Siklenka 17š000(3)




NYRangers

ArenaMadison Square Garden
Capacity18š200
Ticket Price$70,00


Income

Current Funds$222š954
Home Games Remaining0
Avg. Attendance12š427
Avg. Revenue/Game$1š024š378
Projected Revenue$0š000

Expenses

Pro Payroll$68š200š000
Farm Payroll$1š418š000
Prospect Fees$0š000
Coach$314š000
Games Remaining0
Total Game Expenses$852š829
Projected Expenses$0š000
Projected Balance$222š954

Salary Commitment

Year: 2004$69š618š000
Year: 2005$59š870š500
Year: 2006$47š545š000
Year: 2007$15š900š000

 Pro Payroll

Jaromir Jagr 11š500š000(4)
Bobby Holik 9š000š000(3)
Keith Tkachuk 9š000š000(3)
Alexei Kovalev 6š600š000(1)
Petr Nedved 4š600š000(3)
Mike Dunham 4š400š000(4)
Tom Poti 2š950š000(2)
Radek Dvorak 2š700š000(2)
Karel Rachunek 2š500š000(3)
Joe Nieuwendyk 2š500š000(2)
Dan Blackburn 2š200š000(3)
Boris Mironov 1š925š000(1)
Andreas Johansson 1š200š000(2)
Dale Purinton 1š100š000(3)
Jamie Lundmark 1š025š000(2)
Jan Hlavac 1š000š000(2)
Fedor Tjutin 950š000(3)
Jed Ortmayer 900š000(3)
Jozef Balej 800š000(3)
Joel Bouchard 700š000(2)
Chris Mcallister 650š000(1)


 Farm Payroll

Darius Kasparaitis 450š000(1)
Sean Bergenheim 80š000(3)
Mike Egener 80š000(3)
Tony Virta 75š000(2)
Pascal Rheaume 70š000(3)
Jason Labarbera 63š500(2)
Jamie Pushor 60š000(3)
Mike Peluso 55š000(3)
Dan Lacouture 50š000(3)
Adam Graves 50š000(3)
Claude Lapointe 47š000(2)
Paul Healey 46š500(1)
Dave Karpa 45š000(3)
Jeff Shantz 45š000(3)
Jere Karalahti 35š000(1)
Chad Wiseman 35š000(2)
Richard Scott 31š000(1)
Petr Hubacek 30š000(3)
Marty McInnis 30š000(2)
John Jakopin 20š000(3)
Mike Eastwood 10š000(1)
Stanislav Gron 10š000(3)




NYIslander

ArenaNassau Colesium
Capacity16š297
Ticket Price$100,00


Income

Current Funds$2š505š475
Home Games Remaining0
Avg. Attendance11š123
Avg. Revenue/Game$787š412
Projected Revenue$0š000

Expenses

Pro Payroll$38š035š000
Farm Payroll$1š240š650
Prospect Fees$0š000
Coach$214š500
Games Remaining0
Total Game Expenses$481š587
Projected Expenses$0š000
Projected Balance$2š505š475

Salary Commitment

Year: 2004$39š275š650
Year: 2005$30š636š000
Year: 2006$25š590š000
Year: 2007$9š000š000

 Pro Payroll

Alexei Yashin 9š000š000(7)
Michael Peca 5š000š000(1)
Janne Niinimaa 3š100š000(3)
Adrian Aucoin 2š750š000(3)
Marek Malik 2š300š000(2)
Rick Dipietro 2š200š000(3)
Kenny Jonsson 1š900š000(3)
Oleg Kvasha 1š700š000(3)
Dave Scatchard 1š400š000(1)
Paul Kariya 1š200š000(1)
Derrick Walser 1š000š000(3)
John-Michael Liles 950š000(3)
Antero Niittymaki 950š000(3)
Mattias Weinhandl 900š000(2)
Shawn Bates 900š000(1)
Justin Mapletoft 850š000(2)
Jason Blake 700š000(3)
Radek Martinek 660š000(3)
Trent Hunter 575š000(2)


 Farm Payroll

Sven Butenschon 600š000(3)
Aaron Ward 81š950(1)
Marek Schwarz 80š000(3)
Steve Webb 73š500(2)
Brandon Smith 57š700(1)
Eric Manlow 50š000(2)
Tomi Pettinen 47š500(2)
Alain Nasreddine 45š000(2)
Jason Marshall 40š000(2)
Eric Godard 40š000(2)
Fredrik Olausson 35š000(2)
Derek Bekar 35š000(2)
Ryan Kraft 35š000(2)
German Titov 20š000(2)




Florida

ArenaNational Car Rental Center
Capacity19š200
Ticket Price$35,00


Income

Current Funds-$2š211š092
Home Games Remaining0
Avg. Attendance15š594
Avg. Revenue/Game$816š885
Projected Revenue$0š000

Expenses

Pro Payroll$39š798š500
Farm Payroll$2š705š000
Prospect Fees$0š000
Coach$250š000
Games Remaining0
Total Game Expenses$521š384
Projected Expenses$0š000
Projected Balance-$2š211š092

Salary Commitment

Year: 2004$42š503š500
Year: 2005$20š528š000
Year: 2006$16š126š000
Year: 2007$6š500š000

 Pro Payroll

Doug Weight 9š000š000(1)
Teemu Selanne 6š500š000(4)
Adam Foote 4š100š000(1)
Kristian Huselius 3š500š000(3)
Olli Jokinen 2š800š000(3)
Scott Thornton 2š000š000(2)
Roberto Luongo 1š900š000(1)
Matt Cullen 1š500š000(3)
Steve Shields 1š200š000(1)
Jay Bouwmeester 1š185š000(2)
Andy Delmore 1š000š000(1)
Mathieu Biron 962š500(1)
Andrei Kostitsyn 950š000(3)
Mike Wilson 875š000(1)
Karlis Skrastins 745š000(2)
Christian Berglund 725š000(1)
Tyler Arnason 550š000(1)
Brad May 306š000(3)


 Farm Payroll

Dmitry Yushkevich 1š300š000(1)
Kristian Kudroc 102š500(1)
Pavel Trnka 100š000(1)
Branislav Mezei 90š000(3)
David Morisset 90š000(2)
Josh Harding 85š000(3)
Joffrey Lupul 82š500(3)
Juraj Kolnik 80š000(2)
Mike VanRyn 80š000(3)
Artem Chubarov 80š000(3)
Eric Messier 80š000(2)
Tim Gleason 77š500(3)
Kamil Piros 75š000(3)
Nikos Tselios 60š500(1)
Mikael Samuelsson 55š000(2)
Eric Beaudoin 50š000(1)
Darcy Hordichuk 49š500(2)
Frank Banham 45š000(2)
Jean-Marc Pelletier 42š500(2)
Byron Ritchie 30š000(1)
Ladislav Benysek 30š000(2)
Jonathan Sim 10š000(1)
Timo Parssinen 10š000(1)




Atlanta

ArenaPhilips Arena
Capacity18š750
Ticket Price$45,00


Income

Current Funds$1š251š798
Home Games Remaining0
Avg. Attendance14š082
Avg. Revenue/Game$889š068
Projected Revenue$0š000

Expenses

Pro Payroll$51š944š500
Farm Payroll$449š900
Prospect Fees$0š000
Coach$330š000
Games Remaining0
Total Game Expenses$642š980
Projected Expenses$0š000
Projected Balance$1š251š798

Salary Commitment

Year: 2004$52š394š400
Year: 2005$43š074š400
Year: 2006$37š239š400
Year: 2007$4š200š000

 Pro Payroll

Ilya Kovalchuk 7š500š000(3)
Alexander Mogilny 7š467š000(3)
Dany Heatley 5š400š000(3)
Saku Koivu 4š375š000(3)
Brian Rolston 4š000š000(4)
Mathieu Schneider 3š250š000(1)
Sami Kapanen 3š000š000(2)
Brendan Witt 2š600š000(3)
Paul Mara 1š800š000(3)
Kari Lehtonen 1š590š000(1)
Andy McDonald 1š350š000(3)
Patrik Stefan 1š250š000(3)
Chris Mcalpine 1š200š000(1)
Jani Hurme 1š100š000(2)
Yannick Tremblay 1š050š000(1)
Rob Shremp 900š000(1)
Kurtis Foster 900š000(2)
Brian Sutherby 800š000(3)
Zdenek Blatny 775š000(2)
Jaroslav Svoboda 700š000(1)
Brad Tapper 487š500(1)
Danny Richmond 450š000(3)


 Farm Payroll

Norm Maracle 200š000(4)
Luke Sellars 65š000(1)
Shawn Heins 60š000(2)
Matt Elich 47š400(3)
Frederic Cassivi 40š000(1)
Kip Brennan 37š500(1)




Tampa

ArenaSt.Pete Times Forum
Capacity19š758
Ticket Price$53,00


Income

Current Funds$32š413š006
Home Games Remaining0
Avg. Attendance16š328
Avg. Revenue/Game$1š273š466
Projected Revenue$0š000

Expenses

Pro Payroll$54š725š000
Farm Payroll$2š810š000
Prospect Fees$0š000
Coach$315š000
Games Remaining0
Total Game Expenses$705š488
Projected Expenses$0š000
Projected Balance$32š413š006

Salary Commitment

Year: 2004$57š535š000
Year: 2005$44š460š000
Year: 2006$29š820š000
Year: 2007$6š200š000

 Pro Payroll

Peter Forsberg 11š000š000(3)
Pavel Kubina 6š200š000(4)
Craig Conroy 5š200š000(2)
Nikolai Khabibulin 5š000š000(1)
Brad Richards 4š100š000(3)
Darryl Sydor 3š500š000(2)
Cory Stillman 3š000š000(3)
Dan Boyle 3š000š000(3)
Vincent Lecavalier 2š625š000(2)
Fredrik Modin 1š870š000(1)
John Grahame 1š250š000(1)
Cory Sarich 1š100š000(1)
Martin StLouis 1š000š000(1)
Nolan Pratt 1š000š000(2)
Ruslan Fedotenko 950š000(1)
Dimitri Afanasenkov 935š000(2)
Andre Roy 825š000(1)
Brad Lukowich 820š000(3)
Sheldon Keefe 700š000(3)
Pascal Trepanier 650š000(2)


 Farm Payroll

Mike Richards 850š000(3)
Ben Clymer 790š000(1)
Stanislav Neckar 590š000(2)
Tim Taylor 85š000(1)
Jonathan Boutin 80š000(3)
Shane Willis 70š000(3)
Steve Moore 65š000(1)
Chris Dingman 55š000(1)
D.J Smith 50š000(2)
Martin Cibak 45š000(1)
Steve Brule 45š000(2)
Charlie Stephens 45š000(2)
Jordan Krestanovich 40š000(1)




Detroit

ArenaJoe Louis Arena
Capacity19š995
Ticket Price$50,00


Income

Current Funds-$2š793š474
Home Games Remaining0
Avg. Attendance16š927
Avg. Revenue/Game$1š154š779
Projected Revenue$0š000

Expenses

Pro Payroll$72š800š000
Farm Payroll$2š040š500
Prospect Fees$0š000
Coach$1š710š000
Games Remaining0
Total Game Expenses$933š543
Projected Expenses$0š000
Projected Balance-$2š793š474

Salary Commitment

Year: 2004$74š840š500
Year: 2005$61š045š900
Year: 2006$24š865š000
Year: 2007$10š420š000

 Pro Payroll

Rob Blake 10š000š000(2)
Chris Pronger 8š650š000(4)
Mats Sundin 7š500š000(1)
Brendan Shanahan 5š900š000(2)
Eric Daze 5š000š000(2)
Jocelyn Thibault 5š000š000(2)
Glen Murray 3š850š000(2)
Derek Morris 3š500š000(2)
Patrick Marleau 3š400š000(3)
Erik Cole 2š350š000(3)
Garth Snow 2š100š000(2)
Scott Hartnell 2š000š000(3)
Jiri Fischer 1š900š000(3)
Radim Vrbata 1š900š000(3)
Ethan Moreau 1š750š000(4)
Kris Draper 1š475š000(1)
Espen Knutsen 1š350š000(3)
Kim Johnsson 1š250š000(1)
Jason Woolley 975š000(1)
Todd White 750š000(1)
Jukka Hentunen 600š000(1)
Yuri Butsayev 600š000(3)
Alan Letang 600š000(1)
Mikael Tellqvist 400š000(3)


 Farm Payroll

Trevor Linden 450š000(2)
Darren McCarty 198š000(1)
Robert Dome 102š500(2)
Tomas Holmstrom 100š000(3)
Petr Tenkrat 100š000(3)
Bill Lindsay 91š100(1)
Alvaro Montoya 90š000(3)
Steve Bernier 80š000(3)
Lukas Krajicek 72š500(1)
Brian Gionta 70š500(1)
Radoslav Hecl 70š000(2)
Blair Betts 65š000(1)
Dale Clarke 65š000(2)
Wojtek Wolski 60š000(3)
Boris Valabik 60š000(3)
Jiri Bicek 50š000(1)
Gordie Dwyer 48š400(2)
Kyle Freadrich 45š000(2)
Corey Perry 45š000(3)
Antti-Jussi Niemi 42š500(1)
Chris Kelleher 35š000(2)
Jason Botterill 30š000(1)
Benjamin Simon 25š000(1)
Craig Adams 20š000(4)
Vlad Chebaturkin 15š000(2)
Jonathan Hedstrom 10š000(3)




St.Louis

ArenaSavvis Center
Capacity19š260
Ticket Price$45,00


Income

Current Funds$295š983
Home Games Remaining0
Avg. Attendance9š683
Avg. Revenue/Game$707š366
Projected Revenue$0š000

Expenses

Pro Payroll$34š520š000
Farm Payroll$554š000
Prospect Fees$0š000
Coach$203š500
Games Remaining0
Total Game Expenses$430š213
Projected Expenses$0š000
Projected Balance$295š983

Salary Commitment

Year: 2004$35š074š000
Year: 2005$29š010š500
Year: 2006$15š210š000
Year: 2007$11š500š000

 Pro Payroll

Derian Hatcher 6š000š000(4)
Brent Johnson 5š500š000(5)
Michael Nylander 2š675š000(1)
Eric Brewer 2š500š000(2)
Wes Walz 2š300š000(2)
Mikael Renberg 2š200š000(2)
Bryan Smolinski 1š600š000(2)
Ron Tugnutt 1š400š000(1)
Richard Smehlik 1š100š000(2)
Janne Laukkanen 1š100š000(2)
Barret Jackman 975š000(1)
Alexander Ovechkin 950š000(3)
Jeff Carter 950š000(3)
Denis Grebeshkov 900š000(3)
Petr Cajanek 800š000(2)
Ryan Johnson 685š000(1)
Mark Rycroft 605š000(2)
Eric Boguniecki 500š000(3)
Matt Walker 450š000(2)
Tom Koivisto 450š000(2)
Christian Laflamme 350š000(2)
Reed Low 280š000(3)
Sergei Varlamov 250š000(1)


 Farm Payroll

Peter Sejna 110š500(2)
Jamal Mayers 90š000(2)
Jeff Heerema 70š000(3)
Blake Bellefeuille 60š000(3)
Curtis Sanford 47š500(2)
Chris Corrinet 40š000(1)
Mike Danton 38š500(1)
Reinhard Divis 35š000(2)
Steve Martins 32š500(2)
Eric Nickulas 30š000(2)




Chicago

ArenaUnited Center
Capacity20š500
Ticket Price$35,00


Income

Current Funds$969š227
Home Games Remaining0
Avg. Attendance12š254
Avg. Revenue/Game$643š362
Projected Revenue$0š000

Expenses

Pro Payroll$25š915š000
Farm Payroll$5š332š500
Prospect Fees$0š000
Coach$225š500
Games Remaining0
Total Game Expenses$383š817
Projected Expenses$0š000
Projected Balance$969š227

Salary Commitment

Year: 2004$31š247š500
Year: 2005$20š672š500
Year: 2006$9š790š000
Year: 2007$0š000

 Pro Payroll

Milan Hejduk 3š200š000(2)
Dan McGillis 2š800š000(1)
Felix Potvin 2š600š000(3)
Bryan McCabe 2š350š000(1)
Mike Fisher 1š600š000(3)
Darcy Tucker 1š500š000(2)
Jonathan Girard 1š500š000(3)
Milan Hnilicka 1š450š000(1)
Eric Weinrich 1š410š000(1)
Jason Spezza 1š130š000(2)
Mark Bell 975š000(1)
Kyle Calder 900š000(2)
Dion Phaneuf 900š000(3)
Zach Parise 900š000(3)
Evgeny Korolev 600š000(3)
Garry Valk 550š000(1)
Jason Krog 500š000(1)
Shawn Thornton 400š000(2)
Josh Green 400š000(2)
Brad Brown 250š000(1)


 Farm Payroll

Claude Lemieux 1š550š000(2)
Steve Mccarthy 1š127š500(2)
Manny Malhotra 950š000(3)
Steve Eminger 200š000(3)
Luc Robitaille 157š000(2)
Cliff Ronning 125š000(1)
Chuck Kobasew 113š000(2)
Ron Hainsey 107š500(2)
Corey Hirsch 105š000(1)
Andrew Ladd 90š000(3)
Milan Michalek 90š000(3)
Cam Ward 85š000(3)
Matthew Barnaby 80š000(2)
Cameron Barker 80š000(3)
Burke Henry 77š500(2)
Justin Kurtz 70š000(3)
Andrej Meszaros 60š000(3)
Mike Watt 60š000(1)
Jason Strudwick 55š000(2)
Jim Vandermeer 40š000(2)
Mike Cammalleri 35š000(3)
Brett McLean 30š000(2)
Chris Nielsen 30š000(3)
Scott Nichol 15š000(2)




Nashville

ArenaNashvill Open Arena
Capacity17š113
Ticket Price$50,00


Income

Current Funds$1š848š026
Home Games Remaining0
Avg. Attendance7š850
Avg. Revenue/Game$684š053
Projected Revenue$0š000

Expenses

Pro Payroll$44š020š000
Farm Payroll$1š674š000
Prospect Fees$0š000
Coach$225š500
Games Remaining0
Total Game Expenses$559š994
Projected Expenses$0š000
Projected Balance$1š848š026

Salary Commitment

Year: 2004$45š694š000
Year: 2005$27š803š000
Year: 2006$19š245š500
Year: 2007$6š600š000

 Pro Payroll

Marty Turco 6š600š000(5)
Scott Young 3š500š000(1)
David Legwand 3š400š000(3)
Anson Carter 2š800š000(3)
Kimmo Timonen 2š625š000(2)
Jere Lehtinen 2š500š000(1)
Jason York 2š200š000(1)
Yanic Perreault 2š000š000(3)
Alexander Khavanov 2š000š000(3)
Marek Zidlicky 1š700š000(1)
Bob Boughner 1š500š000(1)
Brad Bombardir 1š500š000(2)
Taylor Pyatt 1š500š000(1)
Martin Skoula 1š350š000(1)
Scott Walker 1š200š000(3)
Denis Arkhipov 1š200š000(2)
Hal Gill 1š100š000(1)
Ladislav Kohn 1š000š000(2)
Jussi Markannen 900š000(2)
Rem Murray 800š000(3)
Marty Reasoner 715š000(1)
Mathieu Darche 605š000(1)
Vladimir Orszagh 550š000(1)
Raffi Torres 400š000(3)
Jason Williams 375š000(1)


 Farm Payroll

Brett Clark 1š100š000(2)
Greg Johnson 160š000(1)
Brian Finley 102š500(2)
Jonas Andersson 72š500(1)
Jeremy Stevenson 40š000(2)
Chris Mason 38š500(1)
Jamie Allison 30š000(3)
Vernon Fiddler 30š000(2)
Darren Haydar 30š000(2)
Curtis Murphy 30š000(2)
Ray Schultz 25š000(1)
Wyatt Smith 15š500(3)




Colorado

ArenaPepsi Center
Capacity18š007
Ticket Price$50,00


Income

Current Funds$18š499š235
Home Games Remaining0
Avg. Attendance8š684
Avg. Revenue/Game$767š720
Projected Revenue$0š000

Expenses

Pro Payroll$26š795š000
Farm Payroll$3š872š200
Prospect Fees$0š000
Coach$300š000
Games Remaining0
Total Game Expenses$377š649
Projected Expenses$0š000
Projected Balance$18š499š235

Salary Commitment

Year: 2004$30š667š200
Year: 2005$21š324š700
Year: 2006$16š910š000
Year: 2007$11š200š000

 Pro Payroll

Nicklas Lidstrom 11š200š000(4)
Martin Biron 2š200š000(2)
Boyd Devereaux 1š595š000(1)
Steve Konowalchuk 1š575š000(1)
Jarno Kultanen 1š500š000(3)
Jamie Heward 1š000š000(2)
Evgeny Malkin 950š000(3)
Rostislav Olesz 900š000(3)
Jason Podollan 900š000(3)
Jaroslav Bednar 750š000(3)
Ian Moran 700š000(1)
Michal Grosek 650š000(1)
Jason Jaspers 575š000(1)
Peter Worrell 550š000(1)
Lee Goren 500š000(1)
Ryan Jardine 450š000(1)
Derek Meech 400š000(3)
Tomas Divisek 300š000(3)
Jan Lasak 100š000(1)


 Farm Payroll

Andrei Nikolishin 1š750š000(1)
Jeff Paul 900š000(2)
Richard Pilon 250š000(1)
Sean Hill 205š000(1)
Krzysztof Oliwa 200š000(2)
Chris Simon 110š000(1)
Jeff Hackett 100š000(1)
Jim Cummins 55š000(1)
Mark Mowers 49š500(2)
Richard Brennan 45š000(2)
Josh Langfeld 42š500(1)
Steve Passmore 25š000(1)
Jyrki Lumme 20š200(2)
Marek Posmyk 20š000(1)
Sasha Goc 20š000(1)
Vaclav Pletka 20š000(1)
Cameron Mann 10š000(3)
Chris Taylor 10š000(1)
Marc Bergevin 10š000(1)
Randy Mckay 10š000(1)
Jean-Guy Trudel 10š000(1)
Jeff Daniels 10š000(1)




Edmonton

ArenaSky Reach Center
Capacity19š000
Ticket Price$50,00


Income

Current Funds$1š030š248
Home Games Remaining0
Avg. Attendance12š266
Avg. Revenue/Game$781š353
Projected Revenue$0š000

Expenses

Pro Payroll$30š427š500
Farm Payroll$2š412š500
Prospect Fees$0š000
Coach$300š000
Games Remaining0
Total Game Expenses$404š146
Projected Expenses$0š000
Projected Balance$1š030š248

Salary Commitment

Year: 2004$32š840š000
Year: 2005$21š330š000
Year: 2006$9š145š900
Year: 2007$0š000

 Pro Payroll

Ed Belfour 4š100š000(1)
Mike York 3š800š000(3)
Ryan Smyth 3š500š000(2)
Vladimir Malakhov 2š840š000(1)
Jason Smith 2š300š000(2)
Ivan Huml 1š800š000(3)
Ricard Persson 1š200š000(1)
Alexander Svitov 1š130š000(2)
Ales Hemsky 1š130š000(2)
Mike Komisarek 1š130š000(2)
David Vyborny 1š050š000(1)
NIkolay Zherdev 1š000š000(1)
Marc-Andre Fleury 950š000(3)
Jarret Stoll 900š000(2)
Kirill Koltsov 900š000(3)
Lauri Tukonen 775š000(3)
Stephane Robidas 727š500(2)
Alexei Semenov 700š000(2)
Jason Chimera 495š000(1)


 Farm Payroll

Martin Lapointe 500š000(1)
Georges Laraque 136š600(2)
Tyler Moss 120š000(1)
Mark Eaton 120š000(3)
Donald Brashear 100š300(3)
Brian Savage 100š300(3)
Joe Juneau 100š300(3)
Robert Kron 100š000(1)
Trevor Daley 90š000(3)
Ladislav Smid 85š000(3)
Kevyn Adams 85š000(2)
Trent Klatt 75š000(1)
Daniel Corso 70š000(3)
Ryan Christie 65š000(3)
Tomas Kurka 65š000(2)
Herbert Vasiljevs 65š000(2)
Fernando Pisani 60š000(2)
Dan Paille 60š000(3)
Zac Bierk 55š000(2)
Mathias Johansson 50š000(2)
Ryan Tobler 50š000(2)
Brad Larsen 50š000(2)
Milan Bartovic 50š000(2)
A.-J. Thelen 45š000(3)
Mark Stuart 45š000(3)
Shawn Belle 40š000(3)
Thomas Ziegler 30š000(1)




Minnesota

ArenaScreen Center
Capacity18š064
Ticket Price$50,00


Income

Current Funds$11š258š231
Home Games Remaining0
Avg. Attendance10š231
Avg. Revenue/Game$767š482
Projected Revenue$0š000

Expenses

Pro Payroll$42š962š500
Farm Payroll$1š802š500
Prospect Fees$0š000
Coach$328š000
Games Remaining0
Total Game Expenses$549š915
Projected Expenses$0š000
Projected Balance$11š258š231

Salary Commitment

Year: 2004$44š765š000
Year: 2005$25š262š500
Year: 2006$14š672š500
Year: 2007$0š000

 Pro Payroll

Eric Lindros 8š500š000(1)
Keith Primeau 4š650š000(2)
Marian Gaborik 4š500š000(3)
Mark Recchi 4š500š000(1)
Dwayne Roloson 2š200š000(2)
Andrew Brunette 1š650š000(3)
Jason Wiemer 1š622š500(1)
Filip Kuba 1š600š000(3)
Pascal Dupuis 1š400š000(3)
Murray Baron 1š200š000(1)
Pierre-Marc Bouchard 1š130š000(2)
Andrei Zyuzin 1š100š000(3)
Manny Fernandez 1š100š000(2)
Willie Mitchell 1š000š000(3)
Brent Burns 825š000(3)
Richard Park 800š000(1)
Lubos Bartecko 800š000(3)
Shea Weber 775š000(3)
Antti Laaksonen 750š000(3)
Alexandre Daigle 700š000(2)
David Tanabe 660š000(1)
Nick Schultz 600š000(1)
Travis Roche 500š000(1)
Marc Chouinard 400š000(2)


 Farm Payroll

Kari Haakana 750š000(1)
Sergei Berezin 110š000(1)
Rickard Wallin 82š500(2)
Bill Muckalt 80š000(2)
Arturs Irbe 80š000(1)
Kyle Wanvig 77š500(2)
Alexander Steen 77š500(3)
Dmitri Bykov 75š000(3)
Roman Simicek 67š000(2)
Scott Ferguson 55š000(2)
Dean Melanson 50š000(1)
Stephane Veilleux 48š000(2)
Chris Bala 45š000(1)
Bob Probert 45š000(1)
Matt Johnson 40š000(3)
Tim Brent 40š000(3)
Petr Schastlivy 40š000(3)
John Emmons 30š000(1)
Eric Fichaud 10š000(1)




Columbus

ArenaNationwide Arena
Capacity18š136
Ticket Price$50,00


Income

Current Funds$2š186š729
Home Games Remaining0
Avg. Attendance9š905
Avg. Revenue/Game$742š771
Projected Revenue$0š000

Expenses

Pro Payroll$32š643š000
Farm Payroll$1š699š800
Prospect Fees$0š000
Coach$216š000
Games Remaining0
Total Game Expenses$421š449
Projected Expenses$0š000
Projected Balance$2š186š729

Salary Commitment

Year: 2004$34š342š800
Year: 2005$20š161š800
Year: 2006$10š531š300
Year: 2007$3š300š000

 Pro Payroll

Alexei Zhitnik 3š250š000(1)
Todd Marchant 2š900š000(2)
Luke Richardson 2š750š000(1)
Pavel Datsyuk 2š400š000(1)
Geoff Sanderson 2š200š000(3)
Shayne Corson 2š000š000(1)
Rostislav Klesla 1š800š000(3)
Marc Denis 1š700š000(4)
Brad Isbister 1š600š000(4)
Mike Sillinger 1š600š000(2)
Valeri Bure 1š600š000(1)
Maxim Afinogenov 1š300š000(2)
Rick Nash 1š185š000(2)
Pascal Leclaire 950š000(3)
Scott Lachance 875š000(2)
Sami Helenius 853š000(2)
Aki Berg 750š000(3)
Trevor Letowski 725š000(2)
Deron Quint 675š000(1)
Shane Hnidy 600š000(3)
Maxim Kuznetsov 500š000(3)
Duvie Westcott 430š000(1)


 Farm Payroll

Dominik Hasek 800š000(1)
Dmitri Khristich 121š400(3)
Tyler Wright 95š000(3)
Tomi Kallio 90š000(3)
Craig Andersson 77š500(2)
Craig MacDonald 66š000(1)
Jody Shelley 60š000(2)
Mark Hartigan 57š500(1)
Brad Moran 55š000(1)
P.J. Stock 55š000(2)
Cody Rudkowsky 50š000(3)
Glen Metropolit 45š000(3)
David Ling 42š500(1)
Sean Pronger 40š000(1)
Richard Lintner 29š900(3)
Anders Eriksson 15š000(1)




Dallas

ArenaReunion Arena
Capacity18š532
Ticket Price$45,00


Income

Current Funds-$422š814
Home Games Remaining0
Avg. Attendance11š391
Avg. Revenue/Game$768š798
Projected Revenue$0š000

Expenses

Pro Payroll$29š673š940
Farm Payroll$1š421š750
Prospect Fees$0š000
Coach$250š000
Games Remaining0
Total Game Expenses$382š265
Projected Expenses$0š000
Projected Balance-$422š814

Salary Commitment

Year: 2004$31š095š690
Year: 2005$21š393š940
Year: 2006$15š355š000
Year: 2007$9š000š000

 Pro Payroll

Mike Modano 9š000š000(5)
Steve Sullivan 3š000š000(1)
Philippe Boucher 2š800š000(2)
Richard Matvichuk 2š200š000(2)
Brenden Morrow 1š900š000(3)
Niko Kapanen 1š600š000(3)
Igor Ulanov 1š600š000(1)
Tomas Vokoun 1š200š000(1)
Daniel Sedin 1š025š000(1)
Andy Berenzweig 1š000š000(3)
Dan Hamhuis 950š000(3)
Steve Ott 923š940(2)
Jakub Koreis 825š000(3)
John Erskine 700š000(1)
Adam Hall 500š000(1)
Barrett Heisten 300š000(1)
Tie Domi 150š000(1)


 Farm Payroll

Pierre Turgeon 600š000(1)
Michael Farrell 425š000(1)
Rob Dimaio 80š000(2)
Devan Dubnyk 80š000(3)
Steve Gainey 44š000(1)
Jarrod Skalde 44š000(1)
David Oliver 41š250(1)
Don Sweeney 40š000(1)
Aaron Downey 35š000(2)
Olivier Michaud 32š500(1)




Phoenix

ArenaAmerica West Arena
Capacity16š210
Ticket Price$35,00


Income

Current Funds$1š163š834
Home Games Remaining0
Avg. Attendance12š816
Avg. Revenue/Game$699š145
Projected Revenue$0š000

Expenses

Pro Payroll$37š917š000
Farm Payroll$2š545š000
Prospect Fees$0š000
Coach$286š500
Games Remaining0
Total Game Expenses$496š933
Projected Expenses$0š000
Projected Balance$1š163š834

Salary Commitment

Year: 2004$40š462š000
Year: 2005$22š467š500
Year: 2006$14š537š500
Year: 2007$10š000

 Pro Payroll

Curtis Joseph 8š000š000(1)
Sergei Zubov 8š000š000(3)
Shane Doan 3š000š000(2)
Mike Comrie 2š200š000(3)
Ty Conklin 2š000š000(1)
Mike Grier 1š632š000(1)
Peter Smrek 1š600š000(3)
Tommy Westlund 1š550š000(1)
Brad Ference 1š400š000(3)
Tyson Nash 1š292š500(2)
Cale Hulse 1š100š000(1)
Jeff Taffe 1š025š000(2)
Ladislav Nagy 1š000š000(1)
Joni Pitkanen 900š000(3)
Daniel Cleary 800š000(2)
Andy Sutton 775š000(1)
Tomas Kloucek 580š000(2)
Peter Schaefer 562š500(1)
Clarke Wilm 500š000(1)


 Farm Payroll

Radoslav Suchy 1š100š000(2)
Riku Hahl 415š000(1)
Glen Wesley 250š000(1)
Peter Svoboda 100š000(3)
Mikko Koivu 90š000(3)
Hannu Toivonen 82š500(3)
Corey Locke 80š000(3)
Michael Rupp 77š500(2)
Jody Hull 60š500(1)
Denis Hamel 50š000(1)
Robert Schnabel 50š000(3)
Dennis Bonvie 49š500(1)
Steve Bancroft 40š000(1)
Radim Bicanek 30š000(2)
Serge Payer 25š000(3)
Tony Tuzzolino 25š000(2)
Josh Holden 10š000(4)
Peter Skudra 10š000(1)




Anaheim

ArenaArrowhead Pond
Capacity17š174
Ticket Price$50,00


Income

Current Funds-$4š225š427
Home Games Remaining0
Avg. Attendance13š945
Avg. Revenue/Game$1š002š232
Projected Revenue$0š000

Expenses

Pro Payroll$70š486š500
Farm Payroll$889š700
Prospect Fees$0š000
Coach$237š000
Games Remaining0
Total Game Expenses$873š332
Projected Expenses$0š000
Projected Balance-$4š225š427

Salary Commitment

Year: 2004$71š376š200
Year: 2005$63š431š200
Year: 2006$26š377š000
Year: 2007$40š000

 Pro Payroll

Joe Sakic 10š000š000(2)
Sergei Fedorov 9š500š000(3)
Brian Leetch 6š600š000(2)
J-S Giguere 6š250š000(3)
Owen Nolan 5š700š000(2)
Sandis Ozolinsh 5š500š000(3)
Petr Sykora 4š000š000(3)
Vaclav Prospal 3š300š000(2)
Steve Rucchin 2š950š000(1)
Sean O'Donnell 2š250š000(2)
Rob Niedermayer 2š100š000(2)
Ruslan Salei 1š750š000(1)
Ulf Dahlen 1š700š000(1)
Mike Leclerc 1š400š000(1)
Vitaly Vishnevski 1š179š500(2)
Stanislav Chistov 1š130š000(2)
Kurt Sauer 1š102š000(2)
Martin Spanhel 1š100š000(2)
Alexei Smirnov 1š075š000(2)
Doug Lynch 850š000(3)
Samuel Pahlsson 550š000(2)
Martin Gerber 500š000(2)


 Farm Payroll

Niclas Havelid 70š000(3)
Casey Hankinson 65š000(2)
Lance Ward 60š000(2)
Bill Houlder 55š100(2)
Bryan Helmer 55š000(2)
Bob Wren 50š000(1)
Matthew Stajan 50š000(3)
Marko Tuomainen 50š000(1)
Tony Hrkac 46š000(2)
Ryan Munce 45š000(3)
Ilja Bryzgalov 40š000(4)
Cam Severson 38š500(2)
Hannes Hyvonen 37š000(3)
Nick Smith 35š000(1)
Steve Dubinsky 31š000(2)
Todd Gill 31š000(2)
Curtis Leschyshyn 31š000(2)
Jason Dawe 30š000(2)
Kirk Muller 25š100(2)
Mike Mottau 25š000(3)
Aris Brimanis 10š000(1)
Steve Mckenna 10š000(3)




San Jose

ArenaSan Jose Arena
Capacity17š496
Ticket Price$55,00


Income

Current Funds$913š539
Home Games Remaining0
Avg. Attendance8š660
Avg. Revenue/Game$714š478
Projected Revenue$0š000

Expenses

Pro Payroll$40š290š000
Farm Payroll$2š071š500
Prospect Fees$0š000
Coach$300š000
Games Remaining0
Total Game Expenses$520š262
Projected Expenses$0š000
Projected Balance$913š539

Salary Commitment

Year: 2004$42š361š500
Year: 2005$30š301š000
Year: 2006$8š980š000
Year: 2007$1š110š000

 Pro Payroll

Adam Deadmarsh 4š500š000(2)
Evgeni Nabokov 3š625š000(2)
Vyacheslav Kozlov 3š500š000(1)
Mike Rathje 3š000š000(3)
Mike Ricci 3š000š000(2)
Jozef Stumpel 2š850š000(1)
Kyle Mclaren 2š500š000(2)
Alexander Karpovtsev 2š150š000(1)
Marco Sturm 2š000š000(2)
Brad Stuart 1š750š000(1)
Curtis Brown 1š600š000(2)
Mariusz Czerkawski 1š500š000(3)
Scott Hannan 1š250š000(1)
J-Sebastien Aubin 1š100š000(4)
Oleg Petrov 1š000š000(2)
Timofei Shishkanov 900š000(3)
Matthew Lombardi 825š000(3)
Travis Green 750š000(2)
Wayne Primeau 700š000(3)
Jim Fahey 600š000(2)
Rob Davison 450š000(2)
Jesse Fibiger 440š000(2)
Matt Henderson 300š000(1)


 Farm Payroll

Marcel Goc 775š000(3)
Todd Harvey 600š000(2)
Todd Reirden 100š000(1)
Jeff Cowan 80š000(3)
Darby Hendrickson 78š000(2)
Byron Dafoe 70š000(2)
Scott Parker 66š500(1)
Zdeno Ciger 60š000(3)
Kent Manderville 50š000(1)
Nick Dimitrakos 45š000(2)
Miroslav Zalesak 45š000(2)
Mark Smith 30š000(3)
Jeff Farkas 18š000(2)
Frantisek Kucera 17š000(1)
Craig Berube 15š000(1)
Paul Manning 12š000(1)
Jaroslav Kristek 10š000(4)




LA

ArenaStaples Center
Capacity18š118
Ticket Price$35,00


Income

Current Funds$156š210
Home Games Remaining0
Avg. Attendance11š579
Avg. Revenue/Game$752š703
Projected Revenue$0š000

Expenses

Pro Payroll$30š453š800
Farm Payroll$5š543š000
Prospect Fees$0š000
Coach$300š000
Games Remaining0
Total Game Expenses$442š644
Projected Expenses$0š000
Projected Balance$156š210

Salary Commitment

Year: 2004$35š996š800
Year: 2005$24š373š500
Year: 2006$5š658š500
Year: 2007$3š800š000

 Pro Payroll

Robert Lang 5š600š000(2)
Jaroslav Modry 3š900š000(2)
Brian Boucher 3š750š000(4)
Mattias Ohlund 3š200š000(2)
Brendan Morrison 2š300š000(1)
Ryan Malone 1š800š000(1)
Jay Mckee 1š400š000(1)
Stephane Quintal 1š400š000(2)
Alexander Frolov 1š075š000(2)
Lubomir Visnovsky 850š000(1)
Kyle Wellwood 825š000(3)
David LeNeveu 800š000(3)
Fedor Fedorov 775š000(2)
Eric Belanger 743š800(1)
Jonathan Cheechoo 665š000(2)
Nathan Dempsey 550š000(1)
Brad Chartrand 420š000(2)
Gaetan Royer 400š000(1)


 Farm Payroll

Steve Yzerman 2š800š000(1)
Anton Volchenkov 1š000š000(2)
Martin Grenier 600š000(1)
Gary Roberts 160š000(2)
John Tripp 90š000(2)
Scott Barney 90š000(2)
Igor Grigorenko 82š500(3)
Martti Jarventie 70š000(2)
Matt Smaby 60š000(3)
Steve Kelly 55š000(2)
Tomas Zizka 52š500(2)
Derek Armstrong 50š000(2)
Bryan Muir 50š000(1)
Drake Berehowsky 50š000(4)
Jason Holland 47š500(1)
Marc Moro 47š500(1)
Cristobal Huet 42š500(2)
Chris Schmidt 40š000(2)
Ryan Flinn 34š500(1)
Corey Schwab 31š000(3)
Jeff Daw 30š000(2)
Alexander Korolyuk 25š000(3)
Darren Langdon 20š000(3)
Kent McDonell 15š000(3)




Calgary

ArenaCanadian Airlines Saddledome
Capacity17š139
Ticket Price$40,00


Income

Current Funds$9š634š280
Home Games Remaining0
Avg. Attendance13š345
Avg. Revenue/Game$800š574
Projected Revenue$0š000

Expenses

Pro Payroll$39š882š500
Farm Payroll$415š000
Prospect Fees$0š000
Coach$237š000
Games Remaining0
Total Game Expenses$494š323
Projected Expenses$0š000
Projected Balance$9š634š280

Salary Commitment

Year: 2004$40š297š500
Year: 2005$26š433š000
Year: 2006$21š505š000
Year: 2007$15š500š000

 Pro Payroll

Bill Guerin 9š000š000(4)
Jarome Iginla 6š500š000(4)
Mario Lemieux 5š250š000(1)
Toni Lydman 1š700š000(1)
Stephane Yelle 1š600š000(1)
Robyn Regehr 1š600š000(3)
Chris O'Sullivan 1š600š000(1)
Dean Mcammond 1š500š000(2)
Rhett Warrener 1š500š000(3)
Marcus Nilson 1š400š000(3)
Steven Reinprecht 1š400š000(3)
Denis Gauthier 1š300š000(1)
Martin Gelinas 1š100š000(1)
Jordan Leopold 900š000(2)
Miikka Kiprusoff 880š000(2)
Chris Clark 700š000(2)
Oleg Saprykin 512š500(1)
Andrew Ference 440š000(1)
Wade Flaherty 400š000(2)
Andrej Nedorost 300š000(1)
Andreas Karlsson 300š000(2)


 Farm Payroll

Mike Commodore 85š000(2)
Jeff Woywitka 80š000(3)
Ville Nieminen 60š000(2)
Lynn Loyns 43š000(2)
Toni Dahlman 32š000(1)
Shean Donovan 30š000(2)
Blake Sloan 30š000(2)
Steve Montador 10š000(1)
Robert Valicevic 10š000(3)
Pavel Kolarik 10š000(1)
Dave Lowry 10š000(1)
Stephane Matteau 10š000(3)
Evegeny Konstantinov 5š000(3)




Vancouver

ArenaGeneral Motors Place
Capacity18š600
Ticket Price$50,00


Income

Current Funds$2š121š677
Home Games Remaining0
Avg. Attendance15š291
Avg. Revenue/Game$1š165š299
Projected Revenue$0š000

Expenses

Pro Payroll$70š565š000
Farm Payroll$950š000
Prospect Fees$0š000
Coach$237š000
Games Remaining0
Total Game Expenses$875š024
Projected Expenses$0š000
Projected Balance$2š121š677

Salary Commitment

Year: 2004$71š515š000
Year: 2005$52š372š500
Year: 2006$23š120š000
Year: 2007$13š900š000

 Pro Payroll

Pavel Bure 10š600š000(2)
Zigmund Palffy 7š000š000(2)
Markus Naslund 7š000š000(4)
Todd Bertuzzi 7š000š000(2)
Jason Allison 6š900š000(4)
Patrice Brisebois 4š000š000(1)
Scott Niedermayer 4š000š000(3)
Vincent Damphousse 3š600š000(1)
Roman Hamrlik 3š500š000(1)
Ray Whitney 3š250š000(1)
Patrick Lalime 2š575š000(2)
Peter White 1š500š000(3)
Darren VanImpe 1š400š000(3)
Sami Salo 1š300š000(3)
Henrik Sedin 1š115š000(2)
Johan Hedberg 1š000š000(3)
Scott Gomez 1š000š000(1)
Brent Sopel 875š000(1)
Andre Savage 850š000(1)
Ken Sutton 750š000(1)
Kevin Haller 750š000(1)
Mats Lindgren 600š000(2)


 Farm Payroll

Donald Audette 300š000(1)
Andrei Nazarov 110š000(1)
Pat Kavanagh 90š000(2)
Alexander Auld 85š000(1)
Zenith Komarniski 77š500(2)
Mikko Jokela 65š000(2)
Jarkko Ruutu 57š500(1)
Fred Brathwaite 50š000(2)
Jason King 40š000(2)
Brandon Reid 40š000(2)
Darrel Scoville 20š000(3)
Tyler Bouck 15š000(1)