|
(As of måndag, maj 16 2005)
| Arena | Arrowhead Pond |
| Capacity | 17 147 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $51 986 404 |
| Home Games Remaining | 41 |
| Avg. Attendance | 0 000 |
| Avg. Revenue/Game | $0 000 |
| Projected Revenue | $0 000 |
Expenses
| Pro Payroll | $39 447 500 |
| Farm Payroll | $1 522 000 |
| Prospect Fees | $21 000 |
| Coach | $789 000 |
| Games Remaining | 82 |
| Total Game Expenses | $509 506 |
| Projected Expenses | $41 779 500 |
| Projected Balance | $10 206 904 |
Salary Commitment
| Year: 2004 | $40 969 500 |
| Year: 2005 | $23 569 250 |
| Year: 2006 | $9 870 000 |
| Year: 2007 | $3 372 500 |
|
Pro Payroll
| Tony Amonte | 6 000 000(1) |
| Brian Savage | 3 500 000(1) |
| Byron Dafoe | 3 500 000(2) |
| Stu Barnes | 2 800 000(2) |
| Martin Gelinas | 2 400 000(2) |
| Martin Biron | 2 200 000(1) |
| Rob Niedermayer | 2 100 000(3) |
| Andrei Nikolishin | 1 750 000(2) |
| Toni Lydman | 1 700 000(4) |
| Aki Berg | 1 400 000(2) |
| Andreas Dackell | 1 400 000(3) |
| Turner Stevenson | 1 350 000(3) |
| Brad Ference | 1 320 000(4) |
| Calle Johansson | 1 200 000(1) |
| Antti Laaksonen | 950 000(2) |
| Ivan Novoseltsev | 877 500(1) |
| Petr Cajanek | 800 000(1) |
| Michael Rupp | 775 000(1) |
| Daniel Tjarnqvist | 750 000(1) |
| Christian Berglund | 725 000(3) |
| Erik Rasmussen | 600 000(1) |
| Anders Eriksson | 500 000(2) |
| Drake Berehowsky | 450 000(3) |
| Marc Chouinard | 400 000(1) |
|
Farm Payroll
| Boyd Devereaux | 160 000(4) |
| Marcel Hossa | 107 500(3) |
| Vaclav Nedorost | 101 500(2) |
| Andy Delmore | 100 000(3) |
| Ilja Bryzgalov | 85 000(3) |
| Alexei Smirnov | 85 000(3) |
| Brian Sutherby | 75 000(1) |
| Antti Miettinen | 70 000(4) |
| Petr Schastlivy | 66 250(1) |
| John Erskine | 66 000(4) |
| Jim Fahey | 60 000(1) |
| Mathias Tjarnqvist | 60 000(2) |
| Tomas Kloucek | 58 000(1) |
| Chris Kunitz | 56 500(4) |
| Radim Vrbata | 53 750(2) |
| Michael Holmqvist | 50 000(3) |
| Cody McCormick | 50 000(2) |
| Casey Hankinson | 45 000(3) |
| Chris Armstrong | 45 000(2) |
| Brett Clark | 45 000(2) |
| Justin Papineau | 44 000(2) |
| Cam Severson | 38 500(1) |
|
| Arena | Philips Arena |
| Capacity | 18 500 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $54 557 344 |
| Home Games Remaining | 41 |
| Avg. Attendance | 0 000 |
| Avg. Revenue/Game | $0 000 |
| Projected Revenue | $0 000 |
Expenses
| Pro Payroll | $50 298 715 |
| Farm Payroll | $598 500 |
| Prospect Fees | $21 000 |
| Coach | $975 000 |
| Games Remaining | 82 |
| Total Game Expenses | $632 844 |
| Projected Expenses | $51 893 215 |
| Projected Balance | $2 664 129 |
Salary Commitment
| Year: 2004 | $50 897 215 |
| Year: 2005 | $35 506 500 |
| Year: 2006 | $8 304 000 |
| Year: 2007 | $3 700 000 |
|
Pro Payroll
| Dominik Hasek | 6 000 000(1) |
| Robert Lang | 5 000 000(2) |
| Darryl Sydor | 4 650 000(2) |
| Roman Hamrlik | 3 600 000(2) |
| Al MacInnis | 3 500 000(2) |
| Radek Bonk | 3 500 000(3) |
| Mark Messier | 3 321 215(1) |
| Dan McGillis | 3 200 000(4) |
| Mike Johnson | 2 300 000(2) |
| Scott Lachance | 2 000 000(2) |
| Shawn McEachern | 2 000 000(2) |
| Boris Mironov | 1 925 000(2) |
| Niclas Havelid | 1 350 000(1) |
| Ilya Kovalchuk | 1 130 000(1) |
| Jani Hurme | 1 100 000(1) |
| Dany Heatley | 1 025 000(1) |
| Nils Ekman | 875 000(2) |
| Lyle Odelein | 650 000(1) |
| Michael Ryder | 605 000(2) |
| Mike Eastwood | 600 000(2) |
| Samuel Pahlsson | 550 000(1) |
| Randy Robitaille | 500 000(4) |
| Ronald Petrovicky | 467 500(3) |
| JP Vigier | 450 000(3) |
|
Farm Payroll
| Kari Lehtonen | 100 000(3) |
| Zdenek Blatny | 77 500(1) |
| Shawn Heins | 60 000(2) |
| Daniel Corso | 54 500(1) |
| Bill Lindsay | 50 000(1) |
| Brad Larsen | 50 000(1) |
| Brian Swanson | 47 500(2) |
| Kip Brennan | 44 000(3) |
| Mike Weaver | 42 500(3) |
| Ben Simon | 40 000(2) |
| Steve Martins | 32 500(1) |
|
| Arena | Fleet Center |
| Capacity | 17 565 |
| Ticket Price | $50,00 |
|
Income
| Current Funds | $44 096 008 |
| Home Games Remaining | 38 |
| Avg. Attendance | 16 143 |
| Avg. Revenue/Game | $1 937 200 |
| Projected Revenue | $73 613 600 |
Expenses
| Pro Payroll | $49 761 833 |
| Farm Payroll | $255 000 |
| Prospect Fees | $19 500 |
| Coach | $525 000 |
| Games Remaining | 77 |
| Total Game Expenses | $616 602 |
| Projected Expenses | $47 478 325 |
| Projected Balance | $70 231 283 |
Salary Commitment
| Year: 2004 | $50 016 833 |
| Year: 2005 | $47 186 833 |
| Year: 2006 | $33 721 000 |
| Year: 2007 | $13 200 000 |
|
Pro Payroll
| Keith Tkachuk | 7 000 000(4) |
| Sergei Gonchar | 5 716 000(3) |
| Glen Murray | 5 500 000(3) |
| Joe Thornton | 5 500 000(2) |
| Todd Marchant | 2 900 000(4) |
| Mark Recchi | 2 500 000(3) |
| Philippe Boucher | 2 200 000(3) |
| Bryan Berard | 2 010 000(2) |
| Hal Gill | 2 000 000(4) |
| Scott Walker | 1 950 000(2) |
| Brendan Witt | 1 750 000(3) |
| Michal Handzus | 1 533 333(2) |
| Willie Mitchell | 1 350 000(3) |
| P.J. Axelsson | 1 300 000(4) |
| Justin Williams | 1 072 500(2) |
| Miikka Kiprusoff | 880 000(1) |
| Jason Blake | 800 000(3) |
| Trevor Letowski | 725 000(1) |
| Igor Ulanov | 600 000(3) |
| Blair Betts | 500 000(2) |
| Shaun Van Allen | 450 000(2) |
| Ted Donato | 450 000(1) |
| Nolan Pratt | 425 000(1) |
| Reinhard Divis | 350 000(1) |
| Shayne Corson | 300 000(2) |
|
Farm Payroll
| Reed Low | 70 000(3) |
| Jamie McLennan | 65 000(2) |
| Josh Holden | 45 000(2) |
| Craig MacDonald | 40 000(2) |
| Jim Cummins | 35 000(3) |
|
| Arena | HSBC Arena |
| Capacity | 19 500 |
| Ticket Price | $40,00 |
|
Income
| Current Funds | $44 834 885 |
| Home Games Remaining | 38 |
| Avg. Attendance | 14 971 |
| Avg. Revenue/Game | $1 437 216 |
| Projected Revenue | $54 614 208 |
Expenses
| Pro Payroll | $46 500 167 |
| Farm Payroll | $597 750 |
| Prospect Fees | $13 500 |
| Coach | $832 000 |
| Games Remaining | 76 |
| Total Game Expenses | $584 676 |
| Projected Expenses | $44 435 362 |
| Projected Balance | $55 013 731 |
Salary Commitment
| Year: 2004 | $47 097 917 |
| Year: 2005 | $36 840 167 |
| Year: 2006 | $25 656 667 |
| Year: 2007 | $13 666 667 |
|
Pro Payroll
| Nicklas Lidstrom | 8 000 000(2) |
| JS Giguere | 4 500 000(4) |
| Michael Peca | 4 250 000(3) |
| Derek Morris | 3 500 000(1) |
| Chris Drury | 3 450 000(4) |
| Marian Gaborik | 3 166 667(4) |
| Craig Rivet | 2 250 000(1) |
| Mike York | 2 000 000(2) |
| Kirk Maltby | 2 000 000(1) |
| Jay McKee | 1 950 000(3) |
| Daniel Briere | 1 600 000(3) |
| Dean McAmmond | 1 500 000(4) |
| Sean Hill | 1 500 000(1) |
| Dave Scatchard | 1 400 000(3) |
| Brenden Morrow | 1 400 000(3) |
| Jochen Hecht | 1 300 000(3) |
| Trevor Kidd | 650 000(1) |
| Henrik Tallinder | 643 500(2) |
| Adam Mair | 600 000(4) |
| Sean Avery | 440 000(2) |
| James Patrick | 400 000(4) |
|
Farm Payroll
| Tyson Nash | 129 250(1) |
| Steve Eminger | 118 500(1) |
| Chris Tamer | 110 000(1) |
| Derek Roy | 90 000(3) |
| Ian Moran | 70 000(2) |
| Milan Bartovic | 50 000(4) |
| Jason Botterill | 30 000(2) |
|
| Arena | Pengrowth Saddledome |
| Capacity | 20 140 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $41 486 477 |
| Home Games Remaining | 41 |
| Avg. Attendance | 0 000 |
| Avg. Revenue/Game | $0 000 |
| Projected Revenue | $0 000 |
Expenses
| Pro Payroll | $43 134 500 |
| Farm Payroll | $303 750 |
| Prospect Fees | $18 000 |
| Coach | $655 000 |
| Games Remaining | 82 |
| Total Game Expenses | $537 942 |
| Projected Expenses | $44 111 250 |
| Projected Balance | -$2 624 773 |
Salary Commitment
| Year: 2004 | $43 438 250 |
| Year: 2005 | $30 973 750 |
| Year: 2006 | $18 447 500 |
| Year: 2007 | $4 300 000 |
|
Pro Payroll
| Bill Guerin | 9 000 000(3) |
| Jason Allison | 6 200 000(2) |
| Sami Kapanen | 3 000 000(1) |
| Eric Brewer | 2 500 000(4) |
| Tomas Kaberle | 2 250 000(2) |
| Manny Fernandez | 2 200 000(3) |
| Rhett Warrener | 1 800 000(1) |
| Stephane Quintal | 1 500 000(2) |
| Mike Leclerc | 1 400 000(4) |
| Georges Laraque | 1 366 000(1) |
| Denis Gauthier | 1 300 000(2) |
| Patrik Stefan | 1 300 000(3) |
| Johan Hedberg | 1 200 000(1) |
| Rick Nash | 1 185 000(3) |
| Daniel Sedin | 1 127 500(1) |
| Henrik Sedin | 1 127 500(1) |
| Paul Mara | 1 000 000(1) |
| Chris Clark | 700 000(1) |
| Michal Grosek | 600 000(2) |
| Serge Aubin | 575 000(1) |
| Eric Boulton | 550 000(2) |
| Rick Berry | 453 500(1) |
| Rory Fitzpatrick | 400 000(4) |
| Eric Meloche | 400 000(3) |
|
Farm Payroll
| Alexei Semenov | 70 000(1) |
| Brent Krahn | 62 500(3) |
| Dan LaCouture | 61 250(2) |
| Eric Nickulas | 45 000(1) |
| Tommi Santala | 35 000(2) |
| Martin Sonnenberg | 30 000(2) |
|
| Arena | RBC Center |
| Capacity | 18 500 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $65 547 261 |
| Home Games Remaining | 41 |
| Avg. Attendance | 0 000 |
| Avg. Revenue/Game | $0 000 |
| Projected Revenue | $0 000 |
Expenses
| Pro Payroll | $25 759 250 |
| Farm Payroll | $445 403 |
| Prospect Fees | $21 000 |
| Coach | $875 000 |
| Games Remaining | 82 |
| Total Game Expenses | $330 496 |
| Projected Expenses | $27 100 653 |
| Projected Balance | $38 446 608 |
Salary Commitment
| Year: 2004 | $26 204 653 |
| Year: 2005 | $20 113 153 |
| Year: 2006 | $15 340 250 |
| Year: 2007 | $3 500 000 |
|
Pro Payroll
| Mike Dunham | 3 300 000(3) |
| Mikael Renberg | 2 200 000(3) |
| Aaron Ward | 2 000 000(4) |
| Josef Vasicek | 1 600 000(3) |
| Taylor Pyatt | 1 240 250(3) |
| Eric Staal | 1 240 000(2) |
| Jonathan Girard | 1 089 000(1) |
| Michal Rozsival | 1 000 000(3) |
| Jan Hlavac | 1 000 000(4) |
| Fedor Tyutin | 980 000(3) |
| Bates Battaglia | 935 000(1) |
| JS Aubin | 870 000(3) |
| Jozef Balej | 820 000(2) |
| Ales Kotalik | 800 000(2) |
| Richard Park | 800 000(2) |
| Jason Ward | 750 000(1) |
| Marty Murray | 650 000(2) |
| Mark Rycroft | 605 000(1) |
| Robert Esche | 560 000(1) |
| Mikael Samuelsson | 550 000(1) |
| Craig Adams | 500 000(3) |
| Jaroslav Svoboda | 500 000(1) |
| Mathieu Biron | 500 000(4) |
| Ramzi Abid | 495 000(1) |
| Robert Schnabel | 400 000(2) |
| Bruno St.Jacques | 375 000(1) |
|
Farm Payroll
| Pavel Brendl | 102 500(1) |
| Kris Beech | 85 000(3) |
| Justin Mapletoft | 85 000(1) |
| Ray Emery | 65 000(3) |
| Stanislav Neckar | 62 903(2) |
| Mike Zigomanis | 45 000(1) |
|
| Arena | United Center |
| Capacity | 20 500 |
| Ticket Price | $45,00 |
|
Income
| Current Funds | $66 036 208 |
| Home Games Remaining | 36 |
| Avg. Attendance | 11 792 |
| Avg. Revenue/Game | $1 382 194 |
| Projected Revenue | $49 758 984 |
Expenses
| Pro Payroll | $22 217 500 |
| Farm Payroll | $917 500 |
| Prospect Fees | $24 000 |
| Coach | $550 000 |
| Games Remaining | 72 |
| Total Game Expenses | $289 134 |
| Projected Expenses | $20 817 659 |
| Projected Balance | $94 977 533 |
Salary Commitment
| Year: 2004 | $23 135 000 |
| Year: 2005 | $16 379 000 |
| Year: 2006 | $12 050 500 |
| Year: 2007 | $635 000 |
|
Pro Payroll
| Roman Cechmanek | 3 500 000(3) |
| Chris Chelios | 2 900 000(3) |
| Dan Cloutier | 2 500 000(3) |
| Tuomo Ruutu | 1 130 000(2) |
| Steve McCarthy | 1 127 500(1) |
| Marcus Nilson | 1 100 000(3) |
| Mark Bell | 1 072 500(1) |
| Bryan Allen | 1 072 500(1) |
| Kyle Calder | 900 000(1) |
| Tyler Arnason | 900 000(2) |
| Tom Preissing | 800 000(2) |
| Peter Worrell | 800 000(3) |
| Igor Radulov | 675 000(1) |
| Scott Parker | 665 000(2) |
| Ryan Vandenbussche | 550 000(4) |
| Travis Moen | 550 000(3) |
| Francis Lessard | 450 000(1) |
| Scott Nichol | 425 000(2) |
| Jim Vandermeer | 400 000(1) |
| Jason King | 400 000(1) |
| Brett McLean | 300 000(1) |
|
Farm Payroll
| Mikhail Yakubov | 94 500(2) |
| Pavel Vorobiev | 90 000(2) |
| Marek Svatos | 80 000(1) |
| Craig Andersson | 77 500(1) |
| Steve Webb | 73 500(1) |
| Michael Leighton | 57 500(1) |
| Deron Quint | 55 000(2) |
| Rob Ray | 50 000(2) |
| Shawn Thornton | 46 500(2) |
| Matt Keith | 45 000(4) |
| Andrew Hutchinson | 40 000(2) |
| Nathan Perrott | 40 000(4) |
| Eric Godard | 40 000(1) |
| Richard Scott | 35 500(3) |
| Doug Doull | 32 500(2) |
| Mike Green | 30 000(3) |
| Reid Simpson | 30 000(1) |
|
| Arena | Pepsi Center |
| Capacity | 18 129 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $36 813 080 |
| Home Games Remaining | 38 |
| Avg. Attendance | 14 966 |
| Avg. Revenue/Game | $1 257 088 |
| Projected Revenue | $47 769 344 |
Expenses
| Pro Payroll | $44 015 250 |
| Farm Payroll | $378 500 |
| Prospect Fees | $19 500 |
| Coach | $700 000 |
| Games Remaining | 76 |
| Total Game Expenses | $550 162 |
| Projected Expenses | $41 812 280 |
| Projected Balance | $42 770 144 |
Salary Commitment
| Year: 2004 | $44 393 750 |
| Year: 2005 | $35 523 500 |
| Year: 2006 | $5 867 500 |
| Year: 2007 | $0 000 |
|
Pro Payroll
| Sergei Zubov | 6 000 000(2) |
| Peter Bondra | 4 500 000(2) |
| Rod Brind'Amour | 3 500 000(2) |
| Adrian Aucoin | 3 250 000(2) |
| Andrew Cassels | 2 775 000(1) |
| Glen Wesley | 2 750 000(2) |
| Patrice Brisebois | 2 750 000(3) |
| Michael Nylander | 2 675 000(2) |
| Dallas Drake | 2 000 000(1) |
| Sami Salo | 1 675 000(3) |
| Martin St.Louis | 1 500 000(2) |
| Ethan Moreau | 1 500 000(2) |
| Erik Cole | 1 300 000(3) |
| Tim Connolly | 1 240 250(1) |
| John Grahame | 1 000 000(1) |
| Marty Reasoner | 850 000(2) |
| Mike Knuble | 800 000(2) |
| Dan Hinote | 700 000(1) |
| Fernando Pisani | 600 000(1) |
| Lubomir Sekeras | 600 000(2) |
| John-Michael Liles | 550 000(2) |
| Jason Krog | 550 000(2) |
| Jason Chimera | 500 000(2) |
| David Aebischer | 450 000(1) |
|
Farm Payroll
| Juraj Kolnik | 80 000(1) |
| Johnathan Aitken | 67 500(2) |
| Kamil Piros | 63 500(2) |
| Neil Little | 50 000(3) |
| Joey Tetarenko | 47 500(3) |
| Andrew Peters | 45 000(3) |
| Dave Lowry | 25 000(1) |
|
| Arena | Nationwide Arena |
| Capacity | 18 500 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $54 106 004 |
| Home Games Remaining | 41 |
| Avg. Attendance | 0 000 |
| Avg. Revenue/Game | $0 000 |
| Projected Revenue | $0 000 |
Expenses
| Pro Payroll | $19 816 300 |
| Farm Payroll | $352 500 |
| Prospect Fees | $21 000 |
| Coach | $560 000 |
| Games Remaining | 82 |
| Total Game Expenses | $253 046 |
| Projected Expenses | $20 749 800 |
| Projected Balance | $33 356 204 |
Salary Commitment
| Year: 2004 | $20 168 800 |
| Year: 2005 | $13 008 800 |
| Year: 2006 | $3 032 500 |
| Year: 2007 | $0 000 |
|
Pro Payroll
| Scott Young | 2 750 000(2) |
| Jason Wiemer | 1 622 500(2) |
| Espen Knutsen | 1 500 000(2) |
| Nikolai Zherdev | 1 100 000(3) |
| Brian Holzinger | 1 050 000(1) |
| Christian Backman | 1 025 000(1) |
| Jason Woolley | 975 000(2) |
| Karel Rachunek | 900 000(1) |
| Ossi Vaananen | 900 000(1) |
| Ty Conklin | 875 000(2) |
| Andre Roy | 825 000(3) |
| Milan Kraft | 785 000(1) |
| Zenith Komarniski | 775 000(1) |
| Eric Belanger | 743 800(2) |
| Darrel Scoville | 650 000(2) |
| Andy McDonald | 650 000(3) |
| Lasse Pirjeta | 550 000(1) |
| Fred Brathwaite | 500 000(1) |
| Duvie Westcott | 475 000(1) |
| Derrick Walser | 440 000(2) |
| Donald MacLean | 375 000(2) |
| Steve Montador | 350 000(3) |
|
Farm Payroll
| Dan Fritsche | 107 500(3) |
| Ryan Bayda | 60 000(1) |
| Zac Bierk | 55 000(1) |
| David Ling | 45 000(2) |
| Tim Jackman | 45 000(1) |
| Kent McDonell | 40 000(1) |
|
| Arena | American Airlines Center |
| Capacity | 20 000 |
| Ticket Price | $40,00 |
|
Income
| Current Funds | $36 433 005 |
| Home Games Remaining | 39 |
| Avg. Attendance | 16 186 |
| Avg. Revenue/Game | $1 553 904 |
| Projected Revenue | $60 602 256 |
Expenses
| Pro Payroll | $48 305 000 |
| Farm Payroll | $431 700 |
| Prospect Fees | $19 500 |
| Coach | $1 000 000 |
| Games Remaining | 77 |
| Total Game Expenses | $606 783 |
| Projected Expenses | $46 722 285 |
| Projected Balance | $50 312 976 |
Salary Commitment
| Year: 2004 | $48 736 700 |
| Year: 2005 | $42 691 500 |
| Year: 2006 | $39 486 500 |
| Year: 2007 | $19 515 000 |
|
Pro Payroll
| Jaromir Jagr | 9 500 000(3) |
| Alexei Yashin | 7 000 000(4) |
| Wade Redden | 4 500 000(4) |
| Alexei Zhamnov | 4 400 000(1) |
| Jeff O'Neill | 3 700 000(4) |
| Valeri Bure | 3 100 000(3) |
| Andrew Raycroft | 2 750 000(3) |
| Colin White | 2 250 000(4) |
| Niklas Sundstrom | 1 950 000(4) |
| Martin Skoula | 1 350 000(2) |
| Alexander Semin | 1 100 000(3) |
| Denis Arkhipov | 1 000 000(3) |
| Christian Ehrhoff | 880 000(3) |
| Branislav Mezei | 825 000(3) |
| Manny Malhotra | 750 000(3) |
| Josef Melichar | 700 000(2) |
| Andreas Lilja | 600 000(2) |
| Trent Hunter | 575 000(1) |
| Derek Armstrong | 500 000(1) |
| Joel Bouchard | 450 000(2) |
| Cristobal Huet | 425 000(1) |
|
Farm Payroll
| Kurt Sauer | 110 200(1) |
| Eric Chouinard | 65 000(4) |
| Robert Valicevic | 55 000(2) |
| Aaron Downey | 50 000(2) |
| Denis Hamel | 50 000(4) |
| Travis Brigley | 35 000(1) |
| Gavin Morgan | 34 000(3) |
| Blake Sloan | 32 500(3) |
|
| Arena | Joe Louis Arena |
| Capacity | 19 383 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $48 379 589 |
| Home Games Remaining | 36 |
| Avg. Attendance | 19 383 |
| Avg. Revenue/Game | $1 628 172 |
| Projected Revenue | $58 614 192 |
Expenses
| Pro Payroll | $49 860 079 |
| Farm Payroll | $588 000 |
| Prospect Fees | $21 000 |
| Coach | $565 000 |
| Games Remaining | 73 |
| Total Game Expenses | $622 367 |
| Projected Expenses | $45 432 778 |
| Projected Balance | $61 561 003 |
Salary Commitment
| Year: 2004 | $50 448 079 |
| Year: 2005 | $39 175 579 |
| Year: 2006 | $9 960 000 |
| Year: 2007 | $2 112 500 |
|
Pro Payroll
| Chris Pronger | 8 000 000(2) |
| Rob Blake | 7 000 000(1) |
| Mattias Norstrom | 4 500 000(2) |
| Nikolai Khabibulin | 4 434 579(2) |
| Steve Sullivan | 3 000 000(2) |
| Ray Whitney | 3 000 000(2) |
| Anson Carter | 2 800 000(3) |
| Cory Stillman | 2 750 000(2) |
| Martin Rucinsky | 1 650 000(1) |
| Pavel Datsyuk | 1 500 000(3) |
| Steven Reinprecht | 1 500 000(1) |
| Kris Draper | 1 475 000(2) |
| Tomas Holmstrom | 1 475 000(3) |
| Jiri Fischer | 1 180 000(3) |
| Jason Marshall | 1 000 000(2) |
| Steve Thomas | 1 000 000(2) |
| Jaroslav Modry | 950 000(4) |
| Brad Brown | 750 000(3) |
| Pascal Dupuis | 733 000(1) |
| Stephane Robidas | 727 500(4) |
| Marc Lamothe | 435 000(4) |
|
Farm Payroll
| Peter Sejna | 110 000(1) |
| Mike Cammalleri | 107 500(1) |
| Dustin Brown | 100 000(3) |
| Jim Dowd | 77 500(1) |
| Darryl Bootland | 56 000(2) |
| Mark Mowers | 49 500(1) |
| Kevin Miller | 45 000(1) |
| Jamie Rivers | 42 500(3) |
|
| Arena | Skyreach Centre |
| Capacity | 17 099 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $40 864 086 |
| Home Games Remaining | 41 |
| Avg. Attendance | 0 000 |
| Avg. Revenue/Game | $0 000 |
| Projected Revenue | $0 000 |
Expenses
| Pro Payroll | $26 362 500 |
| Farm Payroll | $0 000 |
| Prospect Fees | $31 500 |
| Coach | $475 000 |
| Games Remaining | 82 |
| Total Game Expenses | $327 671 |
| Projected Expenses | $26 869 000 |
| Projected Balance | $13 995 086 |
Salary Commitment
| Year: 2004 | $26 362 500 |
| Year: 2005 | $11 345 000 |
| Year: 2006 | $8 270 000 |
| Year: 2007 | $2 000 000 |
|
Pro Payroll
| Martin Lapointe | 5 000 000(1) |
| Ryan Smyth | 3 500 000(1) |
| Robyn Regehr | 1 250 000(3) |
| Alyn McCauley | 1 200 000(4) |
| Stephen Weiss | 1 130 000(3) |
| Chuck Kobasew | 1 130 000(1) |
| Yannick Tremblay | 1 050 000(2) |
| Mathieu Garon | 1 000 000(2) |
| Mike Fisher | 962 500(1) |
| Francis Bouillon | 900 000(1) |
| Branko Radivojevic | 825 000(3) |
| Shawn Horcoff | 800 000(1) |
| Marc-Andre Bergeron | 800 000(4) |
| Sebastien Caron | 800 000(1) |
| Jared Aulin | 750 000(3) |
| Chris Dingman | 675 000(1) |
| Garnet Exelby | 650 000(3) |
| Shane Willis | 525 000(2) |
| Matthew Lombardi | 500 000(2) |
| Andrew Ference | 500 000(1) |
| Rob Davison | 450 000(1) |
| Tyler Moss | 450 000(3) |
| Jason Williams | 440 000(3) |
| Clarke Wilm | 400 000(3) |
| Pat Rissmiller | 375 000(3) |
| Vernon Fiddler | 300 000(1) |
|
Farm Payroll
|
| Arena | Office Depot Center |
| Capacity | 18 500 |
| Ticket Price | $55,00 |
|
Income
| Current Funds | $59 448 496 |
| Home Games Remaining | 32 |
| Avg. Attendance | 17 185 |
| Avg. Revenue/Game | $1 847 839 |
| Projected Revenue | $59 130 848 |
Expenses
| Pro Payroll | $49 762 500 |
| Farm Payroll | $376 500 |
| Prospect Fees | $21 000 |
| Coach | $870 000 |
| Games Remaining | 66 |
| Total Game Expenses | $622 317 |
| Projected Expenses | $41 072 927 |
| Projected Balance | $77 506 417 |
Salary Commitment
| Year: 2004 | $50 139 000 |
| Year: 2005 | $46 939 000 |
| Year: 2006 | $27 400 000 |
| Year: 2007 | $12 550 000 |
|
Pro Payroll
| Jarome Iginla | 6 500 000(3) |
| Doug Weight | 6 500 000(4) |
| Ed Jovanovski | 5 000 000(2) |
| Alexander Mogilny | 4 000 000(4) |
| Mathieu Schneider | 3 750 000(3) |
| Brian Rolston | 3 175 000(2) |
| Craig Conroy | 2 200 000(2) |
| Adam Deadmarsh | 2 200 000(2) |
| Brian Boucher | 2 000 000(2) |
| Olli Jokinen | 2 000 000(4) |
| Scott Mellanby | 2 000 000(2) |
| Roberto Luongo | 1 900 000(2) |
| Steve Staios | 1 900 000(3) |
| Brad Stuart | 1 750 000(3) |
| Cory Sarich | 1 150 000(1) |
| Alexander Frolov | 1 075 000(1) |
| Tyler Wright | 900 000(3) |
| Kelly Buchberger | 550 000(1) |
| Jesse Boulerice | 450 000(2) |
| Josef Boumedienne | 425 000(1) |
| Donald Audette | 337 500(2) |
|
Farm Payroll
| Nathan Horton | 124 000(2) |
| Lukas Krajicek | 72 500(2) |
| Eric Beaudoin | 50 000(4) |
| Jaroslav Bednar | 50 000(3) |
| Lee Goren | 50 000(2) |
| Mikko Luoma | 30 000(2) |
|
| Arena | Staples Center |
| Capacity | 18 500 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $42 402 076 |
| Home Games Remaining | 41 |
| Avg. Attendance | 0 000 |
| Avg. Revenue/Game | $0 000 |
| Projected Revenue | $0 000 |
Expenses
| Pro Payroll | $43 597 738 |
| Farm Payroll | $569 800 |
| Prospect Fees | $22 500 |
| Coach | $565 000 |
| Games Remaining | 82 |
| Total Game Expenses | $545 793 |
| Projected Expenses | $44 755 038 |
| Projected Balance | -$2 352 962 |
Salary Commitment
| Year: 2004 | $44 167 538 |
| Year: 2005 | $24 197 300 |
| Year: 2006 | $12 654 800 |
| Year: 2007 | $8 975 000 |
|
Pro Payroll
| Joe Sakic | 10 000 000(1) |
| Ron Francis | 4 453 738(1) |
| Eric Weinrich | 3 000 000(2) |
| Tom Poti | 2 950 000(4) |
| Janne Niinimaa | 2 900 000(2) |
| Jozef Stumpel | 2 850 000(4) |
| Ruslan Salei | 1 750 000(2) |
| Alex Tanguay | 1 500 000(2) |
| Alexander Khavanov | 1 300 000(3) |
| Luc Robitaille | 1 200 000(2) |
| Shean Donovan | 1 200 000(3) |
| Vitaly Vishnevski | 1 179 500(1) |
| Dan Blackburn | 1 130 000(1) |
| Manny Legace | 1 100 000(4) |
| Trent Klatt | 1 100 000(3) |
| Jamie Lundmark | 1 025 000(1) |
| Pavel Trnka | 1 000 000(4) |
| Mike Ribeiro | 847 000(1) |
| Jussi Markannen | 642 500(2) |
| Pascal Rheaume | 550 000(4) |
| Jeff Cowan | 525 000(4) |
| Pierre Dagenais | 500 000(2) |
| Joe Corvo | 475 000(1) |
| Brad Chartrand | 420 000(1) |
|
Farm Payroll
| Andy Hilbert | 95 000(1) |
| John Tripp | 90 000(1) |
| Pavel Rosa | 90 000(1) |
| Esa Pirnes | 79 800(3) |
| Maxim Kuznetsov | 57 500(1) |
| Steve Kelly | 55 000(1) |
| Tomas Zizka | 52 500(1) |
| Bryan Muir | 50 000(2) |
|
| Arena | Xcel Energy Center |
| Capacity | 18 600 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $42 634 326 |
| Home Games Remaining | 41 |
| Avg. Attendance | 0 000 |
| Avg. Revenue/Game | $0 000 |
| Projected Revenue | $0 000 |
Expenses
| Pro Payroll | $47 995 000 |
| Farm Payroll | $122 000 |
| Prospect Fees | $21 000 |
| Coach | $890 000 |
| Games Remaining | 82 |
| Total Game Expenses | $597 902 |
| Projected Expenses | $49 028 000 |
| Projected Balance | -$6 393 674 |
Salary Commitment
| Year: 2004 | $48 117 000 |
| Year: 2005 | $38 267 000 |
| Year: 2006 | $19 667 000 |
| Year: 2007 | $12 300 000 |
|
Pro Payroll
| Derian Hatcher | 6 000 000(4) |
| Sandis Ozolinsh | 5 500 000(2) |
| Sean Burke | 4 500 000(1) |
| Jason Arnott | 3 850 000(1) |
| Chris Osgood | 3 000 000(2) |
| Daymond Langkow | 2 700 000(4) |
| Chris Therien | 2 600 000(2) |
| Nick Schultz | 2 300 000(3) |
| Bob Boughner | 2 300 000(2) |
| Steve Konowalchuk | 2 000 000(3) |
| Jaroslav Spacek | 1 900 000(2) |
| Oleg Kvasha | 1 600 000(4) |
| Pierre-Marc Bouchard | 1 500 000(3) |
| JP Dumont | 1 400 000(2) |
| Andrei Zyuzin | 1 200 000(4) |
| Andrew Brunette | 1 100 000(2) |
| Brent Burns | 875 000(3) |
| Rob Dimaio | 800 000(1) |
| Stephane Veilleux | 800 000(4) |
| Cliff Ronning | 800 000(2) |
| Alexandre Daigle | 700 000(1) |
| Zbynek Michalek | 570 000(3) |
|
Farm Payroll
| Christoph Brandner | 67 000(3) |
| Travis Roche | 55 000(3) |
|
| Arena | Bell Centre |
| Capacity | 21 347 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $51 108 291 |
| Home Games Remaining | 37 |
| Avg. Attendance | 21 293 |
| Avg. Revenue/Game | $1 788 633 |
| Projected Revenue | $66 179 421 |
Expenses
| Pro Payroll | $49 043 000 |
| Farm Payroll | $257 900 |
| Prospect Fees | $21 000 |
| Coach | $525 000 |
| Games Remaining | 72 |
| Total Game Expenses | $607 889 |
| Projected Expenses | $43 768 010 |
| Projected Balance | $73 519 702 |
Salary Commitment
| Year: 2004 | $49 300 900 |
| Year: 2005 | $44 913 000 |
| Year: 2006 | $35 400 000 |
| Year: 2007 | $16 750 000 |
|
Pro Payroll
| Mike Modano | 7 500 000(4) |
| Pavol Demitra | 6 500 000(3) |
| Zigmund Palffy | 6 250 000(4) |
| Jose Theodore | 5 500 000(3) |
| Kenny Jonsson | 3 000 000(4) |
| Keith Carney | 2 600 000(3) |
| Marco Sturm | 2 350 000(3) |
| Richard Zednik | 1 850 000(2) |
| Sheldon Souray | 1 600 000(2) |
| Garth Snow | 1 313 000(2) |
| Todd White | 1 150 000(3) |
| Mike Komisarek | 1 130 000(1) |
| Ladislav Nagy | 1 000 000(2) |
| Andreas Johansson | 900 000(2) |
| Tom Fitzgerald | 900 000(1) |
| Ian Laperriere | 900 000(1) |
| Tim Taylor | 850 000(2) |
| Barret Jackman | 800 000(1) |
| Jamal Mayers | 800 000(2) |
| Shane Hnidy | 725 000(2) |
| Darren Langdon | 550 000(3) |
| Jason Holland | 475 000(2) |
| Steve Begin | 400 000(1) |
|
Farm Payroll
| Karl Dykhuis | 160 000(1) |
| Benoit Gratton | 49 500(1) |
| Gordie Dwyer | 48 400(1) |
|
| Arena | Gaylord Center |
| Capacity | 17 500 |
| Ticket Price | $30,00 |
|
Income
| Current Funds | $62 600 766 |
| Home Games Remaining | 39 |
| Avg. Attendance | 17 500 |
| Avg. Revenue/Game | $1 260 000 |
| Projected Revenue | $49 140 000 |
Expenses
| Pro Payroll | $28 904 500 |
| Farm Payroll | $396 500 |
| Prospect Fees | $18 000 |
| Coach | $750 000 |
| Games Remaining | 78 |
| Total Game Expenses | $366 695 |
| Projected Expenses | $28 602 220 |
| Projected Balance | $83 138 546 |
Salary Commitment
| Year: 2004 | $29 301 000 |
| Year: 2005 | $25 066 000 |
| Year: 2006 | $10 431 000 |
| Year: 2007 | $5 561 000 |
|
Pro Payroll
| Teppo Numminen | 4 500 000(2) |
| Aaron Miller | 3 500 000(4) |
| Brad Isbister | 1 925 000(4) |
| Jassen Cullimore | 1 650 000(3) |
| Greg Johnson | 1 600 000(2) |
| Grant Marshall | 1 600 000(2) |
| Sergei Zholtok | 1 225 000(3) |
| Tomas Vokoun | 1 200 000(1) |
| Scott Hartnell | 1 182 500(2) |
| Jan Bulis | 1 150 000(3) |
| Dan Hamhuis | 1 130 000(2) |
| Jeff Jillson | 1 025 000(1) |
| David Hale | 950 000(2) |
| Ruslan Fedotenko | 950 000(2) |
| Artem Chubarov | 847 000(2) |
| Eric Messier | 800 000(2) |
| Chad Kilger | 800 000(1) |
| Adam Hall | 685 000(3) |
| Martin Erat | 660 000(1) |
| Mika Noronen | 550 000(1) |
| Marek Zidlicky | 500 000(2) |
| Brad Norton | 475 000(2) |
|
Farm Payroll
| Simon Gamache | 82 500(3) |
| Mathieu Darche | 60 500(2) |
| Jamie Allison | 57 500(4) |
| Michael Farrell | 42 500(3) |
| Jeremy Stevenson | 40 000(4) |
| Wyatt Smith | 40 000(2) |
| Riku Hahl | 38 500(4) |
| Jason Morgan | 35 000(3) |
|
| Arena | Continental Airlines |
| Capacity | 19 040 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $61 114 826 |
| Home Games Remaining | 30 |
| Avg. Attendance | 18 860 |
| Avg. Revenue/Game | $1 584 225 |
| Projected Revenue | $47 526 750 |
Expenses
| Pro Payroll | $49 797 343 |
| Farm Payroll | $155 000 |
| Prospect Fees | $19 500 |
| Coach | $975 000 |
| Games Remaining | 61 |
| Total Game Expenses | $621 303 |
| Projected Expenses | $37 899 481 |
| Projected Balance | $70 742 095 |
Salary Commitment
| Year: 2004 | $49 952 343 |
| Year: 2005 | $38 589 010 |
| Year: 2006 | $24 235 250 |
| Year: 2007 | $16 975 250 |
|
Pro Payroll
| Martin Brodeur | 9 250 250(4) |
| Patrik Elias | 4 833 333(1) |
| Scott Niedermayer | 4 000 000(2) |
| Alexei Zhitnik | 3 750 000(2) |
| Vyacheslav Kozlov | 3 500 000(3) |
| Pavel Bure | 3 000 000(2) |
| Simon Gagne | 2 600 000(4) |
| Pavel Kubina | 2 500 000(3) |
| Kyle McLaren | 2 500 000(1) |
| Radek Dvorak | 2 000 000(4) |
| David Legwand | 1 575 000(4) |
| Sergei Brylin | 1 550 000(4) |
| Felix Potvin | 1 300 000(2) |
| Scott Gomez | 1 000 000(1) |
| Brent Sopel | 875 000(1) |
| Tommy Albelin | 848 760(2) |
| Jay Pandolfo | 800 000(1) |
| Rico Fata | 715 000(1) |
| Antoine Vermette | 650 000(2) |
| Craig Darby | 650 000(3) |
| Lance Ward | 600 000(1) |
| Raymond Giroux | 550 000(3) |
| Dan Bylsma | 450 000(2) |
| Rob Skrlac | 300 000(2) |
|
Farm Payroll
| Pierre Hedin | 60 000(3) |
| Corey Schwab | 55 000(2) |
| Jiri Bicek | 40 000(1) |
|
| Arena | Nassau Coliseum |
| Capacity | 16 297 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $48 801 973 |
| Home Games Remaining | 41 |
| Avg. Attendance | 0 000 |
| Avg. Revenue/Game | $0 000 |
| Projected Revenue | $0 000 |
Expenses
| Pro Payroll | $21 875 000 |
| Farm Payroll | $55 000 |
| Prospect Fees | $19 500 |
| Coach | $1 000 000 |
| Games Remaining | 82 |
| Total Game Expenses | $279 872 |
| Projected Expenses | $22 949 500 |
| Projected Balance | $25 852 473 |
Salary Commitment
| Year: 2004 | $21 930 000 |
| Year: 2005 | $13 870 000 |
| Year: 2006 | $5 875 000 |
| Year: 2007 | $925 000 |
|
Pro Payroll
| Martin Straka | 4 350 000(2) |
| Mike Ricci | 2 150 000(3) |
| Marc Denis | 1 550 000(1) |
| Kristian Huselius | 1 350 000(3) |
| Stanislav Chistov | 1 250 000(2) |
| Ales Hemsky | 1 130 000(1) |
| Brad Lukowich | 1 100 000(2) |
| Nikita Alexeev | 1 000 000(3) |
| Mattias Weinhandl | 900 000(1) |
| Niclas Wallin | 750 000(1) |
| Vladimir Orszagh | 700 000(1) |
| Tomas Surovy | 650 000(1) |
| Radek Martinek | 600 000(4) |
| Scott Clemmensen | 550 000(2) |
| Brian Pothier | 525 000(1) |
| Eric Manlow | 500 000(1) |
| Nolan Baumgartner | 475 000(1) |
| Tomi Pettinen | 475 000(1) |
| David Oliver | 450 000(3) |
| Jeffrey Hamilton | 400 000(2) |
| Derek Bekar | 350 000(1) |
| Garrett Burnett | 345 000(2) |
| Sven Butenschon | 325 000(4) |
|
Farm Payroll
|
| Arena | Madison Square Gardens |
| Capacity | 18 200 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $44 266 717 |
| Home Games Remaining | 41 |
| Avg. Attendance | 0 000 |
| Avg. Revenue/Game | $0 000 |
| Projected Revenue | $0 000 |
Expenses
| Pro Payroll | $43 284 546 |
| Farm Payroll | $510 000 |
| Prospect Fees | $22 500 |
| Coach | $850 000 |
| Games Remaining | 82 |
| Total Game Expenses | $544 720 |
| Projected Expenses | $44 667 046 |
| Projected Balance | -$400 329 |
Salary Commitment
| Year: 2004 | $43 794 546 |
| Year: 2005 | $38 574 546 |
| Year: 2006 | $10 360 000 |
| Year: 2007 | $132 500 |
|
Pro Payroll
| Scott Stevens | 6 916 747(2) |
| Brian Rafalski | 3 750 000(2) |
| Eric Lindros | 3 300 000(3) |
| Robert Reichel | 3 250 000(1) |
| Eric Daze | 3 200 000(2) |
| Steve Rucchin | 2 975 000(2) |
| Luke Richardson | 2 750 000(2) |
| Bryan Smolinski | 2 650 000(2) |
| Kevin Weekes | 2 350 000(3) |
| Jamie Langenbrunner | 2 077 799(2) |
| Chris Simon | 1 500 000(2) |
| Jeff Halpern | 1 475 000(3) |
| Rem Murray | 1 000 000(2) |
| David Tanabe | 900 000(2) |
| Sandy McCarthy | 800 000(3) |
| Burke Henry | 775 000(1) |
| Jody Shelley | 675 000(3) |
| Dale Purinton | 575 000(3) |
| Scott Ferguson | 550 000(1) |
| Jed Ortmeyer | 500 000(3) |
| Paul Healey | 465 000(2) |
| Josh Green | 450 000(3) |
| Sebastien Charpentier | 400 000(1) |
|
Farm Payroll
| Travis Green | 160 000(1) |
| Jamie Pushor | 95 000(4) |
| Jeff Heerema | 57 500(1) |
| Eric Perrin | 55 000(3) |
| Stephen Valiquette | 47 500(3) |
| Cory Larose | 37 500(4) |
| Ken Gernander | 30 000(2) |
| Jason MacDonald | 27 500(1) |
|
| Arena | Corel Centre |
| Capacity | 18 500 |
| Ticket Price | $40,00 |
|
Income
| Current Funds | $30 016 406 |
| Home Games Remaining | 41 |
| Avg. Attendance | 0 000 |
| Avg. Revenue/Game | $0 000 |
| Projected Revenue | $0 000 |
Expenses
| Pro Payroll | $48 657 000 |
| Farm Payroll | $315 500 |
| Prospect Fees | $21 000 |
| Coach | $675 000 |
| Games Remaining | 82 |
| Total Game Expenses | $605 713 |
| Projected Expenses | $49 668 500 |
| Projected Balance | -$19 652 094 |
Salary Commitment
| Year: 2004 | $48 972 500 |
| Year: 2005 | $36 952 500 |
| Year: 2006 | $23 352 500 |
| Year: 2007 | $17 392 500 |
|
Pro Payroll
| Bobby Holik | 5 500 000(4) |
| Daniel Alfredsson | 5 050 000(2) |
| Teemu Selanne | 3 500 000(3) |
| Marian Hossa | 2 750 000(1) |
| Patrick Lalime | 2 575 000(1) |
| Jon Klemm | 2 500 000(2) |
| Brad Richards | 2 400 000(4) |
| Zdeno Chara | 2 400 000(3) |
| Donald Brashear | 2 250 000(4) |
| Sean O'Donnell | 2 000 000(2) |
| Yanic Perreault | 1 800 000(1) |
| Matt Cullen | 1 750 000(4) |
| Mike Grier | 1 632 000(4) |
| Dave Andreychuk | 1 550 000(1) |
| Frantisek Kaberle | 1 500 000(4) |
| Martin Havlat | 1 500 000(2) |
| Magnus Arvedson | 1 500 000(1) |
| Mathieu Dandenault | 1 450 000(2) |
| Bryce Salvador | 1 200 000(4) |
| Pasi Nurminen | 1 100 000(4) |
| Murray Baron | 1 100 000(2) |
| Ivan Majesky | 850 000(1) |
| Bill Muckalt | 800 000(1) |
|
Farm Payroll
| Jamie Storr | 145 000(1) |
| Jody Hull | 60 500(4) |
| Ryan Johnson | 60 000(3) |
| Sean Brown | 50 000(1) |
|
| Arena | Wachovia Center |
| Capacity | 19 500 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $49 514 246 |
| Home Games Remaining | 37 |
| Avg. Attendance | 19 358 |
| Avg. Revenue/Game | $1 626 009 |
| Projected Revenue | $60 162 333 |
Expenses
| Pro Payroll | $50 149 823 |
| Farm Payroll | $357 500 |
| Prospect Fees | $21 000 |
| Coach | $850 000 |
| Games Remaining | 75 |
| Total Game Expenses | $626 565 |
| Projected Expenses | $46 992 369 |
| Projected Balance | $62 684 210 |
Salary Commitment
| Year: 2004 | $50 507 323 |
| Year: 2005 | $44 424 823 |
| Year: 2006 | $26 139 500 |
| Year: 2007 | $10 415 000 |
|
Pro Payroll
| Steve Yzerman | 5 849 823(2) |
| Mario Lemieux | 5 250 000(2) |
| Brian Leetch | 5 000 000(3) |
| Marty Turco | 4 000 000(2) |
| Eric Desjardins | 4 000 000(3) |
| Milan Hejduk | 3 200 000(4) |
| Geoff Sanderson | 3 000 000(1) |
| Jeff Friesen | 3 000 000(4) |
| Mark Parrish | 2 750 000(3) |
| Richard Matvichuk | 2 200 000(4) |
| Jason York | 2 000 000(3) |
| Paul Kariya | 1 200 000(1) |
| Mattias Timander | 1 200 000(4) |
| Joni Pitkanen | 1 185 000(2) |
| Claude Lapointe | 1 000 000(2) |
| Patrice Bergeron | 900 000(2) |
| Darby Hendrickson | 815 000(4) |
| Nathan Dempsey | 750 000(3) |
| Brian Gionta | 650 000(3) |
| Radovan Somik | 600 000(1) |
| Todd Fedoruk | 600 000(1) |
| Vesa Toskala | 575 000(1) |
| Tom Kostopoulos | 425 000(3) |
|
Farm Payroll
| Patrick Sharp | 77 500(1) |
| Antero Niittymaki | 72 500(3) |
| Peter White | 60 500(2) |
| Boyd Kane | 40 000(3) |
| Mike Peluso | 40 000(2) |
| Kirby Law | 37 000(3) |
| John Slaney | 30 000(1) |
|
| Arena | Glendale Arena |
| Capacity | 18 000 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $55 968 557 |
| Home Games Remaining | 30 |
| Avg. Attendance | 18 000 |
| Avg. Revenue/Game | $1 512 000 |
| Projected Revenue | $45 360 000 |
Expenses
| Pro Payroll | $50 315 000 |
| Farm Payroll | $87 500 |
| Prospect Fees | $21 000 |
| Coach | $750 000 |
| Games Remaining | 62 |
| Total Game Expenses | $624 067 |
| Projected Expenses | $38 692 159 |
| Projected Balance | $62 636 398 |
Salary Commitment
| Year: 2004 | $50 402 500 |
| Year: 2005 | $38 740 000 |
| Year: 2006 | $19 880 000 |
| Year: 2007 | $5 360 000 |
|
Pro Payroll
| Peter Forsberg | 9 000 000(2) |
| Mats Sundin | 9 000 000(3) |
| Markus Naslund | 5 225 000(2) |
| Marcus Ragnarsson | 3 500 000(1) |
| Dwayne Roloson | 2 200 000(1) |
| Joe Nieuwendyk | 2 000 000(1) |
| Fredrik Modin | 1 870 000(3) |
| Aleksey Morozov | 1 500 000(4) |
| Ken Klee | 1 500 000(3) |
| Scott Thornton | 1 425 000(2) |
| Tie Domi | 1 250 000(3) |
| Kim Johnsson | 1 250 000(1) |
| Cale Hulse | 1 100 000(2) |
| Dick Tarnstrom | 1 100 000(4) |
| Cory Cross | 1 050 000(4) |
| David Vyborny | 1 050 000(4) |
| Eric Cairns | 900 000(3) |
| Shawn Bates | 900 000(1) |
| Andrei Nazarov | 675 000(1) |
| Todd Reirden | 660 000(4) |
| Arron Asham | 650 000(2) |
| Erik Westrum | 560 000(2) |
| Brian Campbell | 550 000(1) |
| Martin Gerber | 500 000(1) |
| Byron Ritchie | 475 000(2) |
| Bryan Helmer | 425 000(2) |
|
Farm Payroll
| Matt Walker | 45 000(1) |
| JM Pelletier | 42 500(1) |
|
| Arena | Mellon Arena |
| Capacity | 17 181 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $52 979 003 |
| Home Games Remaining | 38 |
| Avg. Attendance | 17 181 |
| Avg. Revenue/Game | $1 443 204 |
| Projected Revenue | $54 841 752 |
Expenses
| Pro Payroll | $49 465 640 |
| Farm Payroll | $239 500 |
| Prospect Fees | $22 500 |
| Coach | $900 000 |
| Games Remaining | 75 |
| Total Game Expenses | $617 410 |
| Projected Expenses | $46 305 768 |
| Projected Balance | $61 514 987 |
Salary Commitment
| Year: 2004 | $49 705 140 |
| Year: 2005 | $45 350 140 |
| Year: 2006 | $26 140 000 |
| Year: 2007 | $2 050 000 |
|
Pro Payroll
| Alexei Kovalev | 6 600 000(3) |
| Olaf Kolzig | 6 250 000(2) |
| Miroslav Satan | 5 350 000(3) |
| Saku Koivu | 4 375 000(2) |
| Darius Kasparaitis | 4 200 000(2) |
| Kimmo Timonen | 3 750 000(3) |
| Vaclav Prospal | 3 300 000(1) |
| Jason Smith | 3 200 000(3) |
| Marc Savard | 2 000 000(3) |
| Konstantin Koltsov | 1 350 000(4) |
| Krys Kolanos | 1 300 000(3) |
| Joffrey Lupul | 1 185 000(2) |
| Rostislav Klesla | 1 075 000(2) |
| Philippe Sauve | 940 000(3) |
| Aaron Johnson | 800 000(3) |
| Kevyn Adams | 700 000(4) |
| Alex Henry | 605 000(1) |
| Ryan Malone | 600 000(2) |
| Richard Jackman | 585 640(2) |
| Nick Dimitrakos | 450 000(1) |
| Matt Murley | 450 000(2) |
| Steve McKenna | 400 000(2) |
|
Farm Payroll
| Marc-Andre Fleury | 110 000(3) |
| Martin Brochu | 49 500(2) |
| Patrick Boileau | 40 000(2) |
| Robert Scuderi | 40 000(3) |
|
| Arena | Savvis Center |
| Capacity | 19 260 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $40 920 132 |
| Home Games Remaining | 41 |
| Avg. Attendance | 0 000 |
| Avg. Revenue/Game | $0 000 |
| Projected Revenue | $0 000 |
Expenses
| Pro Payroll | $26 298 949 |
| Farm Payroll | $120 000 |
| Prospect Fees | $21 000 |
| Coach | $780 000 |
| Games Remaining | 82 |
| Total Game Expenses | $331 951 |
| Projected Expenses | $27 219 949 |
| Projected Balance | $13 700 183 |
Salary Commitment
| Year: 2004 | $26 418 949 |
| Year: 2005 | $19 985 000 |
| Year: 2006 | $5 500 000 |
| Year: 2007 | $2 500 000 |
|
Pro Payroll
| Roman Turek | 4 250 000(2) |
| Jay Bouwmeester | 2 500 000(4) |
| Rick Dipietro | 2 500 000(2) |
| Curtis Leschyshyn | 2 000 000(2) |
| Brooks Orpik | 1 500 000(3) |
| Jeff Finley | 1 400 000(2) |
| Andrei Markov | 1 300 000(2) |
| Scott Pellerin | 1 100 000(1) |
| Steve Ott | 923 949(1) |
| Paul Martin | 900 000(3) |
| Rickard Wallin | 900 000(2) |
| Scott Barney | 900 000(1) |
| Raffi Torres | 800 000(1) |
| Karlis Skrastins | 745 000(1) |
| Jim McKenzie | 650 000(2) |
| Niklas Kronwall | 600 000(1) |
| Domenic Pittis | 600 000(3) |
| Niko Kapanen | 550 000(2) |
| Matt Bradley | 515 000(1) |
| Mark Smith | 500 000(1) |
| Aris Brimanis | 465 000(2) |
| Chris Taylor | 350 000(2) |
| Christian Laflamme | 350 000(1) |
|
Farm Payroll
|
| Arena | HP Pavillion |
| Capacity | 17 483 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $45 387 239 |
| Home Games Remaining | 39 |
| Avg. Attendance | 17 483 |
| Avg. Revenue/Game | $1 468 572 |
| Projected Revenue | $57 274 308 |
Expenses
| Pro Payroll | $48 912 500 |
| Farm Payroll | $533 000 |
| Prospect Fees | $22 500 |
| Coach | $925 000 |
| Games Remaining | 77 |
| Total Game Expenses | $614 549 |
| Projected Expenses | $47 320 256 |
| Projected Balance | $55 341 291 |
Salary Commitment
| Year: 2004 | $49 445 500 |
| Year: 2005 | $41 008 000 |
| Year: 2006 | $22 897 500 |
| Year: 2007 | $9 600 000 |
|
Pro Payroll
| Jeremy Roenick | 8 500 000(2) |
| Todd Bertuzzi | 6 800 000(3) |
| Evgeni Nabokov | 5 750 000(4) |
| Sergei Samsonov | 4 250 000(3) |
| Brett Hull | 2 750 000(1) |
| Patrick Marleau | 2 350 000(4) |
| Mike Rathje | 2 025 000(2) |
| Chris Gratton | 1 750 000(2) |
| Matthew Barnaby | 1 587 500(1) |
| Nick Boynton | 1 550 000(2) |
| Dainius Zubrus | 1 500 000(4) |
| Bret Hedican | 1 500 000(2) |
| Maxim Afinogenov | 1 300 000(1) |
| Alexander Korolyuk | 1 200 000(3) |
| Brent Johnson | 1 100 000(2) |
| Radoslav Suchy | 1 100 000(1) |
| Jordan Leopold | 900 000(1) |
| Matthew Spiller | 900 000(3) |
| Wayne Primeau | 900 000(2) |
| Jiri Slegr | 800 000(1) |
| Daniel Cleary | 400 000(2) |
|
Farm Payroll
| Alexander Svitov | 130 000(2) |
| Fredrik Sjostrom | 97 500(3) |
| Tim Gleason | 95 000(2) |
| Trevor Daley | 87 000(2) |
| Landon Wilson | 73 500(2) |
| Nolan Schaefer | 50 000(3) |
|
| Arena | St.Pete Times Forum |
| Capacity | 18 500 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $16 994 532 |
| Home Games Remaining | 41 |
| Avg. Attendance | 0 000 |
| Avg. Revenue/Game | $0 000 |
| Projected Revenue | $0 000 |
Expenses
| Pro Payroll | $49 330 000 |
| Farm Payroll | $1 341 500 |
| Prospect Fees | $18 000 |
| Coach | $675 000 |
| Games Remaining | 82 |
| Total Game Expenses | $626 396 |
| Projected Expenses | $51 364 500 |
| Projected Balance | -$34 369 968 |
Salary Commitment
| Year: 2004 | $50 671 500 |
| Year: 2005 | $31 098 500 |
| Year: 2006 | $26 802 500 |
| Year: 2007 | $20 050 000 |
|
Pro Payroll
| John LeClair | 7 000 000(1) |
| Keith Primeau | 5 000 000(4) |
| Vincent Lecavalier | 5 000 000(4) |
| Greg DeVries | 4 200 000(1) |
| Curtis Joseph | 4 000 000(4) |
| John Madden | 3 250 000(3) |
| Danny Markov | 2 700 000(1) |
| Dan Boyle | 2 300 000(3) |
| Viktor Kozlov | 2 300 000(1) |
| Vincent Damphousse | 2 000 000(2) |
| Marek Malik | 1 650 000(4) |
| Vaclav Varada | 1 500 000(4) |
| Darren McCarty | 1 250 000(4) |
| Jason Spezza | 1 130 000(1) |
| Anton Volchenkov | 1 000 000(1) |
| Oleg Saprykin | 1 000 000(4) |
| Kip Miller | 900 000(3) |
| Ville Nieminen | 800 000(2) |
| Henrik Zetterberg | 675 000(1) |
| Martin Strbak | 650 000(4) |
| Martin Prusek | 625 000(2) |
| Marc Bergevin | 400 000(1) |
|
Farm Payroll
| Alexander Karpovtsev | 310 000(2) |
| Ron Tugnutt | 280 000(2) |
| Igor Korolev | 160 000(2) |
| Todd Simpson | 150 000(3) |
| Sean Bergenheim | 87 000(3) |
| Ben Clymer | 79 000(1) |
| Garth Murray | 76 000(2) |
| Konstantin Barulin | 65 500(3) |
| Steve Poapst | 60 000(1) |
| Josh Langfeld | 45 000(2) |
| Darren Rumble | 29 000(1) |
|
| Arena | Air Canada Centre |
| Capacity | 18 800 |
| Ticket Price | $45,00 |
|
Income
| Current Funds | $22 775 284 |
| Home Games Remaining | 36 |
| Avg. Attendance | 17 256 |
| Avg. Revenue/Game | $1 863 670 |
| Projected Revenue | $67 092 120 |
Expenses
| Pro Payroll | $49 847 500 |
| Farm Payroll | $493 500 |
| Prospect Fees | $22 500 |
| Coach | $980 000 |
| Games Remaining | 70 |
| Total Game Expenses | $626 140 |
| Projected Expenses | $43 829 817 |
| Projected Balance | $46 037 587 |
Salary Commitment
| Year: 2004 | $50 341 000 |
| Year: 2005 | $45 891 000 |
| Year: 2006 | $39 622 500 |
| Year: 2007 | $13 022 500 |
|
Pro Payroll
| Sergei Fedorov | 7 750 000(3) |
| Ed Belfour | 6 000 000(3) |
| Adam Foote | 4 300 000(4) |
| Petr Sykora | 4 200 000(3) |
| Owen Nolan | 4 000 000(2) |
| Bryan McCabe | 3 500 000(4) |
| Gary Roberts | 3 500 000(3) |
| Petr Nedved | 3 250 000(3) |
| Jere Lehtinen | 2 600 000(4) |
| Darcy Tucker | 1 600 000(4) |
| Bryan Marchment | 1 250 000(3) |
| Matt Stajan | 950 000(1) |
| Nik Antropov | 925 000(1) |
| Lubomir Visnovsky | 850 000(1) |
| Wes Walz | 850 000(4) |
| Mariusz Czerkawski | 800 000(2) |
| Andy Sutton | 775 000(2) |
| Mikael Tellqvist | 775 000(1) |
| Alexei Ponikarovsky | 522 500(2) |
| Mark Eaton | 500 000(1) |
| Craig Johnson | 500 000(3) |
| Karel Pilar | 450 000(1) |
|
Farm Payroll
| Arturs Irbe | 150 000(3) |
| Brad Bombardir | 73 500(2) |
| P.J. Stock | 65 000(4) |
| Chris McAllister | 65 000(2) |
| Mark Hartigan | 57 500(4) |
| Krzysztof Oliwa | 50 000(4) |
| Ivan Ciernik | 32 500(2) |
|
| Arena | GM Place |
| Capacity | 18 422 |
| Ticket Price | $42,00 |
|
Income
| Current Funds | $51 274 822 |
| Home Games Remaining | 34 |
| Avg. Attendance | 18 098 |
| Avg. Revenue/Game | $1 824 308 |
| Projected Revenue | $62 026 472 |
Expenses
| Pro Payroll | $37 461 500 |
| Farm Payroll | $680 500 |
| Prospect Fees | $24 000 |
| Coach | $875 000 |
| Games Remaining | 67 |
| Total Game Expenses | $476 110 |
| Projected Expenses | $31 899 354 |
| Projected Balance | $81 401 940 |
Salary Commitment
| Year: 2004 | $45 642 000 |
| Year: 2005 | $41 254 500 |
| Year: 2006 | $19 400 000 |
| Year: 2007 | $4 775 000 |
|
Pro Payroll
| Pierre Turgeon | 7 500 000(2) |
| Brendan Shanahan | 6 500 000(2) |
| Jocelyn Thibault | 3 100 000(4) |
| Shane Doan | 2 800 000(3) |
| Mattias Ohlund | 2 750 000(2) |
| Trevor Linden | 2 750 000(3) |
| Brendan Morrison | 2 450 000(3) |
| Rob Zamuner | 2 000 000(2) |
| Filip Kuba | 1 700 000(3) |
| Chris Phillips | 1 675 000(4) |
| Curtis Brown | 1 600 000(3) |
| Mike Comrie | 1 500 000(3) |
| Scott Hannan | 1 250 000(1) |
| Mike Van Ryn | 1 127 500(2) |
| Jeff Taffe | 1 025 000(1) |
| Dimitri Kalinin | 935 000(3) |
| Jonathan Cheechoo | 665 000(1) |
| Peter Schaefer | 600 000(3) |
| Jarkko Ruutu | 575 000(2) |
| Don Sweeney | 550 000(2) |
| Matt Cooke | 525 000(2) |
| Mike Keane | 500 000(1) |
| Jon Sim | 484 000(1) |
| Chris Mason | 400 000(1) |
|
Farm Payroll
| Alex Auld | 120 000(3) |
| Ryan Kesler | 110 000(3) |
| Tyler Bouck | 63 500(1) |
| Allan Rourke | 60 000(3) |
| Jordin Tootoo | 57 500(2) |
| Mats Lindgren | 55 000(2) |
| Dennis Bonvie | 49 500(2) |
| Wade Brookbank | 47 500(2) |
| Steve Moore | 42 500(2) |
| Sean Pronger | 40 000(2) |
| Steve McLaren | 35 000(2) |
|
| Arena | MCI Center |
| Capacity | 18 500 |
| Ticket Price | $35,00 |
|
Income
| Current Funds | $48 856 989 |
| Home Games Remaining | 41 |
| Avg. Attendance | 0 000 |
| Avg. Revenue/Game | $0 000 |
| Projected Revenue | $0 000 |
Expenses
| Pro Payroll | $27 825 000 |
| Farm Payroll | $767 750 |
| Prospect Fees | $21 000 |
| Coach | $1 000 000 |
| Games Remaining | 82 |
| Total Game Expenses | $361 143 |
| Projected Expenses | $29 613 750 |
| Projected Balance | $19 243 239 |
Salary Commitment
| Year: 2004 | $28 592 750 |
| Year: 2005 | $15 505 250 |
| Year: 2006 | $5 665 750 |
| Year: 2007 | $550 000 |
|
Pro Payroll
| Tommy Salo | 3 900 000(1) |
| Vladimir Malakhov | 3 500 000(2) |
| Jan Hrdina | 2 200 000(3) |
| Mike Sillinger | 1 800 000(1) |
| Stephane Yelle | 1 600 000(3) |
| Milan Hnilicka | 1 450 000(2) |
| Matt Johnson | 1 165 000(2) |
| Shaone Morrisonn | 1 025 000(1) |
| Dimitri Afanasenkov | 935 000(1) |
| Niklas Hagman | 905 000(2) |
| Jarret Stoll | 900 000(1) |
| Matt Pettinger | 900 000(1) |
| Mike Commodore | 850 000(1) |
| Wade Belak | 850 000(2) |
| Jean-Luc Grand-Pierre | 700 000(1) |
| Eric Boguniecki | 600 000(2) |
| Chris Neil | 575 000(3) |
| Dan Focht | 550 000(3) |
| Brian Willsie | 550 000(4) |
| Jason Strudwick | 550 000(1) |
| Mike Danton | 550 000(2) |
| Darcy Hordichuk | 495 000(1) |
| Joel Kwiatkowski | 450 000(1) |
| Jason Doig | 425 000(1) |
| Trent Whitfield | 400 000(2) |
|
Farm Payroll
| Todd Harvey | 130 000(2) |
| Brad May | 110 000(2) |
| Boyd Gordon | 77 500(3) |
| Chris Hajt | 63 250(3) |
| Colin Forbes | 55 000(1) |
| Andrej Podkonicky | 52 500(1) |
| Martin Cibak | 50 000(1) |
| Stephen Peat | 50 000(3) |
| Darcy Verot | 45 000(2) |
| Todd Rohloff | 40 000(2) |
| John Gruden | 34 500(2) |
| Dwayne Zinger | 30 000(2) |
| Mel Angelstad | 30 000(2) |
|
|