NHL4 Team Finances

Financial Report

(As of Monday, Nov 15 2004)

Anaheim

ArenaArrowhead Pond
Capacity17,174
Ticket Price$35.00


Income

Current Funds$837,545,471
Home Games Remaining5
Avg. Attendance16,323
Avg. Revenue/Game$228,548
Projected Revenue$1,142,740

Expenses

Pro Payroll$46,205,000
Farm Payroll$391,500
Prospect Fees$4,500
Coach$500,000
Games Remaining12
Total Game Expenses$654,181
Projected Expenses$7,850,167
Projected Balance$830,838,044

Salary Commitment

Year: 2002$46,596,500
Year: 2003$38,918,500
Year: 2004$23,852,500
Year: 2005$10,330,000

Pro Payroll

Paul Kariya 10,000,000(2)
Al MacInnis 7,500,000(3)
Jarome Iginla 5,500,000(3)
Evgeni Nabokov 3,525,000(4)
Steve Rucchin 2,875,000(1)
Sean O'Donnell 2,700,000(4)
Randy McKay 2,125,000(2)
Rob Niedermayer 2,100,000(1)
Shjon Podein 1,350,000(4)
Patric Kjellberg 1,100,000(2)
Fredrik Olausson 1,100,000(1)
Steve Kirby 1,000,000(4)
Mike Leclerc 900,000(1)
Niclas Havelid 830,000(4)
Brad Lukowich 825,000(2)
Martin Gerber 500,000(2)
Shaun Van Allen 450,000(4)
Dan Bylsma 450,000(2)
P.J. Stock 450,000(3)
Lance Ward 425,000(4)
Chris O'Sullivan 250,000(1)
Rob Valicevic 250,000(1)


Farm Payroll

Stanislav Chistov 113,000(1)
Mike Brown 66,000(2)
Jason Krog 50,000(4)
Kevin Sawyer 47,500(3)
Chris Neil 45,000(1)
Samuel Pahlsson 45,000(1)
Cody Rudkowsky 25,000(3)




Atlanta

ArenaPhilips Arena
Capacity18,545
Ticket Price$35.00


Income

Current Funds$234,271,903
Home Games Remaining7
Avg. Attendance15,189
Avg. Revenue/Game$212,651
Projected Revenue$1,488,557

Expenses

Pro Payroll$30,897,249
Farm Payroll$545,000
Prospect Fees$0,000
Coach$650,000
Games Remaining10
Total Game Expenses$445,726
Projected Expenses$4,457,257
Projected Balance$231,303,203

Salary Commitment

Year: 2002$31,442,249
Year: 2003$21,179,749
Year: 2004$13,904,749
Year: 2005$2,615,000

Pro Payroll

Patrik Elias 4,472,249(3)
Shawn McEachern 3,350,000(1)
Janne Niinimaa 2,900,000(2)
Mattias Ohlund 2,500,000(3)
Vyacheslav Kozlov 2,350,000(3)
Viktor Kozlov 2,100,000(1)
Grant Marshall 1,400,000(4)
Marc Savard 1,300,000(1)
Byron Dafoe 1,250,000(2)
Chris Tamer 1,150,000(1)
Cody Gazankas 1,000,000(4)
Frantisek Kaberle 950,000(2)
Yannick Tremblay 900,000(1)
Randy Robitaille 820,000(2)
Tony Hrkac 800,000(3)
Daniel Tjarnqvist 650,000(2)
Pasi Nurminen 630,000(1)
Jeff Odgers 600,000(2)
Lubos Bartecko 550,000(3)
Kirill Safronov 500,000(1)
Jeff Cowan 475,000(3)
Brad Tapper 250,000(1)


Farm Payroll

Milan Hnilicka 125,000(4)
Per Svartvadet 65,000(4)
Mark Hartigan 57,500(3)
Francis Lessard 42,500(1)
Daniel Snyder 40,000(1)
Garnet Exelby 35,000(2)
Simon Gamache 35,000(2)
Yuri Butsayev 35,000(2)
Zdenek Blatny 35,000(3)
Ben Simon 25,000(3)
Jean-Pierre Vigier 25,000(3)
Frederic Cassivi 25,000(4)




Boston

ArenaFleet Center
Capacity17,565
Ticket Price$35.00


Income

Current Funds$320,157,176
Home Games Remaining7
Avg. Attendance13,214
Avg. Revenue/Game$185,009
Projected Revenue$1,295,063

Expenses

Pro Payroll$26,084,860
Farm Payroll$388,494
Prospect Fees$0,000
Coach$600,000
Games Remaining12
Total Game Expenses$376,019
Projected Expenses$4,512,226
Projected Balance$316,940,013

Salary Commitment

Year: 2002$26,473,354
Year: 2003$18,387,860
Year: 2004$11,617,500
Year: 2005$8,735,000

Pro Payroll

Jose Theodore 5,000,000(1)
Kenny Jonsson 2,500,000(4)
Marian Hossa 2,050,000(2)
Chris Phillips 1,450,000(4)
Hal Gill 1,350,000(2)
Steve Shields 1,200,000(3)
Jason Spezza 1,130,000(4)
Chad Kilger 1,127,360(2)
Marian Gaborik 1,075,000(4)
Aaron Borek 1,000,000(4)
Martin Havlat 960,000(2)
Marcus Nilson 925,000(1)
Per Axelsson 907,500(3)
Scott Hannan 770,000(4)
Eric Cairns 750,000(2)
Michael Knuble 750,000(3)
Todd White 750,000(1)
Nick Boynton 715,000(4)
Michal Grosek 650,000(1)
Andy McDonald 575,000(1)
Ivan Majesky 450,000(2)


Farm Payroll

Sean Brown 68,750(1)
Francis Bouillon 66,744(1)
Andrew Raycroft 60,000(4)
Martin Samuelsson 35,000(4)
Jaroslav Bednar 33,000(2)
Lee Goren 25,000(1)
Matt Herr 25,000(2)
Brantt Myhres 25,000(2)
Shaone Morrisonn 25,000(1)
Timothy Thomas 25,000(3)




Buffalo

ArenaHSBC Arena
Capacity18,690
Ticket Price$35.00


Income

Current Funds$279,017,618
Home Games Remaining6
Avg. Attendance13,659
Avg. Revenue/Game$191,222
Projected Revenue$1,147,332

Expenses

Pro Payroll$24,454,166
Farm Payroll$322,500
Prospect Fees$0,000
Coach$500,000
Games Remaining11
Total Game Expenses$351,065
Projected Expenses$3,861,713
Projected Balance$276,303,237

Salary Commitment

Year: 2002$24,776,666
Year: 2003$20,329,166
Year: 2004$14,036,666
Year: 2005$6,593,333

Pro Payroll

Miroslav Satan 3,550,000(3)
Alexei Zhitnik 3,550,000(4)
Martin Biron 1,900,000(1)
Rhett Warrener 1,650,000(2)
Curtis Brown 1,533,333(4)
Jay McKee 1,533,333(3)
Daniel Briere 1,350,000(2)
Tim Connolly 1,127,500(1)
Jean-Pierre Dumont 1,100,000(3)
Jochen Hecht 1,075,000(2)
Taylor Pyatt 1,025,000(4)
Dimitri Kalinin 850,000(3)
Henrik Tallinder 760,000(1)
James Patrick 600,000(1)
Blake Sloan 450,000(2)
Brian Campbell 450,000(2)
Ales Kotalik 450,000(2)
Mika Noronen 450,000(2)
Adam Mair 400,000(4)
Radoslav Hecl 350,000(2)
Jason Botterill 300,000(3)


Farm Payroll

Rory Fitzpatrick 42,500(2)
Eric Boulton 40,000(3)
Chris Taylor 35,000(4)
Doug Houda 35,000(1)
Doug Janik 35,000(3)
Sean McMorrow 35,000(3)
Denis Hamel 25,000(2)
Jaroslav Kristek 25,000(4)
Norm Milley 25,000(1)
Ryan Miller 25,000(4)




Calgary

ArenaPengrowth Saddledome
Capacity17,135
Ticket Price$35.00


Income

Current Funds$235,135,824
Home Games Remaining6
Avg. Attendance15,352
Avg. Revenue/Game$214,927
Projected Revenue$1,289,562

Expenses

Pro Payroll$43,179,500
Farm Payroll$326,500
Prospect Fees$0,000
Coach$550,000
Games Remaining12
Total Game Expenses$611,889
Projected Expenses$7,342,667
Projected Balance$229,082,719

Salary Commitment

Year: 2002$43,506,000
Year: 2003$33,632,000
Year: 2004$23,807,000
Year: 2005$8,512,500

Pro Payroll

Teemu Selanne 6,500,000(3)
Vincent Damphousse 5,750,000(4)
Roman Turek 4,000,000(2)
Yanic Perreault 2,800,000(1)
Mike Ricci 2,500,000(3)
Chris Drury 2,500,000(1)
Bob Boughner 2,300,000(3)
Craig Rivet 1,500,000(2)
Martin Gelinas 1,500,000(2)
Karl Dykhuis 1,500,000(4)
Scott Thornton 1,425,000(3)
Dean McAmmond 1,400,000(2)
Stephane Yelle 1,200,000(4)
Denis Gauthier 1,100,000(1)
Marek Malik 1,100,000(1)
Maxim Afinogenov 1,100,000(3)
Dave Lowry 925,000(2)
Toni Lydman 715,000(1)
Petr Buzek 710,000(1)
Shean Donovan 684,500(3)
Chris Clark 530,000(1)
Jamie McLennan 500,000(2)
Andrew Ference 440,000(3)
Ladislav Kohn 250,000(1)
Mike Mottau 250,000(3)


Farm Payroll

Jarno Kultanen 57,500(3)
Craig Berube 51,500(1)
Vesa Toskala 47,500(1)
Scott Nichol 40,000(1)
Steve Begin 37,500(4)
Richard Brennan 37,500(3)
Steve Montador 30,000(1)
Robert Dome 25,000(4)




Carolina

ArenaRBC Arena
Capacity18,730
Ticket Price$35.00


Income

Current Funds$288,874,837
Home Games Remaining4
Avg. Attendance13,151
Avg. Revenue/Game$184,089
Projected Revenue$736,356

Expenses

Pro Payroll$39,056,287
Farm Payroll$577,500
Prospect Fees$0,000
Coach$650,000
Games Remaining11
Total Game Expenses$559,497
Projected Expenses$6,154,467
Projected Balance$283,456,726

Salary Commitment

Year: 2002$39,633,787
Year: 2003$35,998,787
Year: 2004$28,444,787
Year: 2005$13,576,000

Pro Payroll

Ron Francis 5,936,287(3)
Owen Nolan 5,500,000(2)
Rod Brind'Amour 4,750,000(3)
Jeff O'Neill 3,300,000(4)
Bret Hedican 3,200,000(4)
Sean Hill 2,500,000(4)
Arturs Irbe 2,500,000(4)
Jan Hlavac 1,650,000(1)
Kevin Weekes 1,507,500(3)
Aaron Ward 1,500,000(2)
Mike Hall 1,000,000(4)
Jaroslav Svoboda 900,000(1)
Kevyn Adams 700,000(3)
Niclas Wallin 600,000(3)
David Tanabe 550,000(3)
Pavel Brendl 512,500(4)
Bruno St. Jacques 425,000(4)
Radim Vrbata 410,000(3)
Josef Vasicek 350,000(3)
Brad DeFauw 350,000(1)
Jeff Heerema 350,000(1)
Craig Adams 315,000(1)
Steve Halko 250,000(2)


Farm Payroll

Patrick DesRochers 93,500(4)
Harold Druken 71,500(2)
Tomas Malec 70,000(2)
Tommy Westlund 62,500(2)
Jesse Boulerice 45,000(4)
Damian Surma 35,000(1)
Michael Zigomanis 35,000(2)
Mike Watt 35,000(1)
Ryan Bayda 35,000(3)
Tomas Kurka 35,000(2)
Jeff Daniels 30,000(3)
Craig MacDonald 30,000(2)




Chicago

ArenaUnited Center
Capacity20,500
Ticket Price$35.00


Income

Current Funds$300,640,332
Home Games Remaining5
Avg. Attendance11,920
Avg. Revenue/Game$166,880
Projected Revenue$834,400

Expenses

Pro Payroll$21,642,500
Farm Payroll$575,000
Prospect Fees$0,000
Coach$650,000
Games Remaining11
Total Game Expenses$317,604
Projected Expenses$3,493,646
Projected Balance$297,981,086

Salary Commitment

Year: 2002$22,217,500
Year: 2003$12,225,000
Year: 2004$8,750,000
Year: 2005$5,770,000

Pro Payroll

Jocelyn Thibault 2,900,000(1)
Chris Simon 2,250,000(1)
Igor Korolev 1,700,000(1)
Andrei Nikolishin 1,500,000(4)
Aki Berg 1,200,000(3)
Stanislav Neckar 1,200,000(4)
Steve McCarthy 1,025,000(2)
Thomas Zielinski 1,000,000(4)
Mark Bell 975,000(4)
Mike Eastwood 950,000(3)
Kyle Calder 800,000(2)
Ben Clymer 715,000(4)
Ruslan Fedotenko 715,000(3)
Nikolai Antropov 660,000(1)
Tyler Arnason 600,000(2)
Nathan Dempsey 550,000(1)
Steve Poapst 550,000(1)
Steve Passmore 550,000(2)
Jamie Lundmark 512,500(1)
Andreas Lilja 500,000(2)
Sami Helenius 440,000(1)
Todd Gill 350,000(1)


Farm Payroll

Nikita Alexeev 107,500(4)
Denis Shvidki 102,500(4)
Ryan VandenBussche 55,000(1)
Garry Valk 55,000(3)
Jason Strudwick 50,000(4)
Louie DeBrusk 50,000(4)
Burke Henry 45,000(4)
Shawn Thornton 35,000(3)
Brett McLean 25,000(4)
Peter White 25,000(3)
Justin Papineau 25,000(1)




Colorado

ArenaPepsi Center
Capacity18,007
Ticket Price$35.00


Income

Current Funds$405,243,805
Home Games Remaining4
Avg. Attendance17,957
Avg. Revenue/Game$251,396
Projected Revenue$1,005,584

Expenses

Pro Payroll$61,009,676
Farm Payroll$312,475
Prospect Fees$0,000
Coach$550,000
Games Remaining11
Total Game Expenses$859,335
Projected Expenses$9,452,690
Projected Balance$396,796,699

Salary Commitment

Year: 2002$61,322,151
Year: 2003$56,647,151
Year: 2004$55,209,651
Year: 2005$40,252,658

Pro Payroll

Joe Sakic 9,856,018(3)
Peter Forsberg 9,500,000(4)
Rob Blake 9,305,158(4)
Patrick Roy 8,500,000(4)
Adam Foote 4,200,000(4)
Bryan Marchment 3,000,000(1)
Milan Hejduk 2,700,000(4)
Derek Morris 2,500,000(3)
Mike Keane 1,500,000(4)
Greg de Vries 1,375,000(3)
Jeff Shantz 1,125,000(4)
Alex Tanguay 900,000(4)
Miikka Kiprusoff 800,000(4)
Jan Bulis 750,000(1)
Eric Messier 700,000(3)
Chris McAllister 625,000(2)
Dan Hinote 600,000(4)
Serge Aubin 500,000(2)
Steven Reinprecht 500,000(1)
Brad Larsen 500,000(4)
Bates Battaglia 475,000(4)
Jeff Paul 425,000(1)
Brian Willsie 423,500(3)
Bryan Muir 250,000(2)


Farm Payroll

Alexei Smirnov 107,500(4)
Scott Parker 57,475(3)
D.J. Smith 45,000(3)
Steve Brule 40,000(4)
Riku Hahl 37,500(2)
Charlie Stephens 25,000(2)




Columbus

ArenaNationwide Arena
Capacity18,136
Ticket Price$42.00


Income

Current Funds$236,979,619
Home Games Remaining5
Avg. Attendance12,659
Avg. Revenue/Game$209,417
Projected Revenue$1,047,085

Expenses

Pro Payroll$27,025,040
Farm Payroll$261,500
Prospect Fees$0,000
Coach$450,000
Games Remaining11
Total Game Expenses$385,230
Projected Expenses$4,237,527
Projected Balance$233,789,177

Salary Commitment

Year: 2002$27,286,540
Year: 2003$22,149,040
Year: 2004$14,905,040
Year: 2005$10,430,040

Pro Payroll

Luke Richardson 2,750,000(2)
Andrew Cassels 2,600,000(4)
Ray Whitney 2,600,000(3)
Geoff Sanderson 2,100,000(2)
Scott Lachance 2,000,000(2)
Mike Sillinger 1,800,000(1)
Jaroslav Spacek 1,600,000(4)
Espen Knutsen 1,350,000(1)
Rick Nash 1,185,000(4)
Leon Yu 1,000,000(4)
Marc Denis 950,000(4)
Tyler Wright 850,000(4)
David Vyborny 650,000(4)
Darren Van Impe 650,000(4)
Jamie Allison 625,000(3)
Jean-Luc Grand-Pierre 600,000(3)
Jody Shelley 550,000(3)
Rostislav Klesla 537,500(1)
Lasse Pirjeta 500,000(1)
Matt Davidson 452,540(4)
Hannes Hyvonen 450,000(1)
Jean-Francois Labbe 450,000(4)
Sean Pronger 425,000(1)
Kevin Dineen 350,000(2)


Farm Payroll

Derrick Walser 44,000(2)
David Ling 42,500(4)
Andrej Nedorost 40,000(1)
Darrel Scoville 35,000(1)
Blake Bellefeuille 25,000(3)
Mathieu Darche 25,000(3)
Paul Manning 25,000(3)
Duvie Westcott 25,000(3)




Dallas

ArenaAmerican Airlines Center
Capacity18,532
Ticket Price$35.00


Income

Current Funds$418,142,735
Home Games Remaining5
Avg. Attendance18,462
Avg. Revenue/Game$258,468
Projected Revenue$1,292,340

Expenses

Pro Payroll$61,570,169
Farm Payroll$415,000
Prospect Fees$0,000
Coach$600,000
Games Remaining10
Total Game Expenses$869,238
Projected Expenses$8,692,385
Projected Balance$410,742,690

Salary Commitment

Year: 2002$61,985,169
Year: 2003$50,460,169
Year: 2004$35,335,169
Year: 2005$9,690,000

Pro Payroll

Bill Guerin 8,732,891(3)
Mike Modano 8,500,000(2)
Sergei Zubov 5,000,000(1)
Derian Hatcher 4,200,000(4)
Claude Lemieux 4,000,000(3)
Jason Arnott 3,650,000(3)
Darryl Sydor 3,500,000(2)
Scott Young 3,462,278(3)
Ron Tugnutt 2,600,000(4)
Jere Lehtinen 2,550,000(1)
Lyle Odelein 2,500,000(3)
Philippe Boucher 2,200,000(3)
Richard Matvichuk 2,200,000(1)
Stu Barnes 1,600,000(2)
Ulf Dahlen 1,500,000(1)
Brenden Morrow 1,000,000(4)
Jamie Williams 1,000,000(4)
Marty Turco 850,000(2)
Wayne Primeau 825,000(3)
Rob DiMaio 800,000(4)
Niko Kapanen 650,000(2)
John Erskine 250,000(3)


Farm Payroll

Manny Malhotra 95,000(1)
Kirk Muller 80,000(1)
Stephane Robidas 65,000(1)
Aaron Downey 45,000(4)
Corey Hirsch 45,000(4)
David Oliver 35,000(1)
Ryan Kraft 25,000(3)
Jim Montgomery 25,000(2)




Detroit

ArenaJoe Louis Arena
Capacity20,058
Ticket Price$60.00


Income

Current Funds$424,862,284
Home Games Remaining4
Avg. Attendance11,851
Avg. Revenue/Game$284,405
Projected Revenue$1,137,620

Expenses

Pro Payroll$64,515,000
Farm Payroll$255,100
Prospect Fees$0,000
Coach$550,000
Games Remaining9
Total Game Expenses$907,224
Projected Expenses$8,165,013
Projected Balance$417,834,892

Salary Commitment

Year: 2002$64,770,100
Year: 2003$46,915,100
Year: 2004$23,767,600
Year: 2005$11,662,600

Pro Payroll

Nicklas Lidstrom 10,500,000(1)
Steve Yzerman 8,500,000(3)
Curtis Joseph 8,000,000(2)
Brendan Shanahan 7,000,000(2)
Brett Hull 5,500,000(4)
Luc Robitaille 4,000,000(4)
Mathieu Schneider 3,500,000(1)
Sergei Fedorov 2,000,000(2)
Darren McCarty 1,950,000(4)
Janne Laukkanen 1,600,000(2)
Igor Larionov 1,500,000(3)
Tomas Holmstrom 1,300,000(2)
Kris Draper 1,275,000(2)
Mathieu Dandenault 1,262,500(1)
Kirk Maltby 1,250,000(1)
Jiri Fischer 1,072,500(2)
Manny Legace 900,000(2)
Henrik Zetterberg 875,000(3)
Nolan Pratt 650,000(1)
Pavel Datsyuk 625,000(3)
Dmitri Bykov 605,000(3)
Patrick Boileau 400,000(1)
Stacy Roest 250,000(1)


Farm Payroll

Boyd Devereaux 140,000(4)
Jesse Wallin 72,600(4)
Jason Williams 42,500(1)




Edmonton

ArenaSkyreach Centre
Capacity16,839
Ticket Price$35.00


Income

Current Funds$274,772,170
Home Games Remaining5
Avg. Attendance14,263
Avg. Revenue/Game$199,687
Projected Revenue$998,435

Expenses

Pro Payroll$29,532,500
Farm Payroll$271,500
Prospect Fees$0,000
Coach$550,000
Games Remaining12
Total Game Expenses$421,583
Projected Expenses$5,059,000
Projected Balance$270,711,605

Salary Commitment

Year: 2002$29,804,000
Year: 2003$20,809,000
Year: 2004$13,820,000
Year: 2005$9,485,000

Pro Payroll

Tommy Salo 3,500,000(2)
Mariusz Czerkawski 2,600,000(3)
Jason Smith 2,300,000(4)
Brad Isbister 1,800,000(2)
Radek Dvorak 1,575,000(1)
Todd Marchant 1,540,000(1)
Eric Brewer 1,500,000(4)
Ethan Moreau 1,450,000(1)
Jassen Cullimore 1,450,000(3)
Kyle McLaren 1,300,000(4)
Mike York 1,200,000(4)
Ales Hemsky 1,130,000(1)
Mike Comrie 1,025,000(2)
Georges Laraque 1,000,000(4)
Steve Staios 900,000(4)
Daniel Cleary 850,000(1)
Marty Reasoner 850,000(4)
Cory Cross 750,000(1)
Alexei Semenov 625,000(1)
Shawn Horcoff 575,000(1)
Scott Ferguson 500,000(1)
Jussi Markkanen 462,500(2)
Jason Chimera 400,000(4)
Bobby Allen 250,000(3)


Farm Payroll

Brian Swanson 47,500(2)
Fernando Pisani 44,000(2)
Kari Haakana 40,000(2)
Jani Rita 35,000(3)
Jarret Stoll 35,000(2)
Jiri Dopita 35,000(2)
Marc-Andre Bergeron 35,000(4)




Florida

ArenaOffice Depot Arena
Capacity19,250
Ticket Price$35.00


Income

Current Funds$243,248,050
Home Games Remaining7
Avg. Attendance11,165
Avg. Revenue/Game$156,325
Projected Revenue$1,094,275

Expenses

Pro Payroll$23,565,500
Farm Payroll$810,750
Prospect Fees$0,000
Coach$650,000
Games Remaining11
Total Game Expenses$347,587
Projected Expenses$3,823,455
Projected Balance$240,518,870

Salary Commitment

Year: 2002$24,376,250
Year: 2003$19,369,500
Year: 2004$10,324,000
Year: 2005$7,390,000

Pro Payroll

Alexander Karpovtsev 2,950,000(4)
Rob Zamuner 2,000,000(1)
Igor Ulanov 2,000,000(2)
Don Sweeney 1,800,000(2)
Marty McInnis 1,750,000(2)
Roberto Luongo 1,600,000(1)
Matt Cullen 1,500,000(4)
Blake Smith 1,000,000(4)
Olli Jokinen 968,000(2)
Kristian Huselius 925,000(2)
Pavel Trnka 900,000(3)
Jani Hurme 850,000(4)
Ivan Novoseltsev 797,500(2)
Stephane Matteau 600,000(2)
Mike Danton 525,000(4)
Pierre Dagenais 500,000(3)
Darcy Hordichuk 450,000(3)
Jamie Rivers 450,000(3)
Byron Ritchie 400,000(1)
Jeff Toms 400,000(1)
Igor Kravchuk 350,000(1)
Kyle Rossiter 350,000(3)
Jim Campbell 250,000(4)
Krzysztof Oliwa 250,000(4)


Farm Payroll

Jay Bouwmeester 118,500(3)
Stephen Weiss 113,000(3)
Daniel Sedin 102,500(2)
Branislav Mezei 102,500(1)
Henrik Sedin 102,500(2)
Niklas Hagman 70,000(1)
Karel Rachunek 65,000(4)
Petr Schastlivy 52,500(3)
Craig Anderson 51,250(1)
Eric Beaudoin 33,000(1)




LosAngeles

ArenaStaples Center
Capacity18,118
Ticket Price$35.00


Income

Current Funds$291,088,224
Home Games Remaining1
Avg. Attendance13,305
Avg. Revenue/Game$186,264
Projected Revenue$186,264

Expenses

Pro Payroll$30,194,000
Farm Payroll$773,743
Prospect Fees$0,000
Coach$600,000
Games Remaining9
Total Game Expenses$438,441
Projected Expenses$3,945,968
Projected Balance$287,328,520

Salary Commitment

Year: 2002$30,967,743
Year: 2003$25,411,243
Year: 2004$17,818,743
Year: 2005$966,743

Pro Payroll

Jason Allison 6,500,000(3)
Felix Potvin 3,550,000(3)
Glen Wesley 2,500,000(3)
Mikael Renberg 2,000,000(1)
Steve Heinze 2,000,000(2)
Niklas Sundstrom 1,800,000(2)
Aaron Miller 1,700,000(3)
Jamie Storr 1,595,000(3)
Jonas Hoglund 1,540,000(2)
Erik Rasmussen 1,100,000(1)
Ian Laperriere 900,000(1)
Craig Johnson 750,000(4)
Lubomir Visnovsky 750,000(2)
Eric Belanger 650,000(1)
Maxim Kuznetsov 525,000(3)
Jon Sim 484,000(1)
Derek Armstrong 450,000(2)
Brad Norton 450,000(2)
Brad Chartrand 350,000(1)
Jason Holland 350,000(2)
Anders Eriksson 250,000(3)


Farm Payroll

Oleg Saprykin 102,500(2)
Mikko Eloranta 66,743(4)
Ken Belanger 60,000(3)
Chris McAlpine 50,000(3)
Rob Ray 50,000(4)
Joe Corvo 47,500(1)
Sean Avery 40,000(2)
Dennis Bonvie 40,000(4)
Jerred Smithson 40,000(2)
Ryan Flinn 37,000(3)
Chris Schmidt 35,000(2)
Pavel Rosa 35,000(4)
Scott Barney 35,000(2)
Tomas Zizka 35,000(3)
Jared Aulin 25,000(1)
Derek Bekar 25,000(3)
Kip Brennan 25,000(4)
Steve Kelly 25,000(3)




Minnesota

ArenaXcel Energy Center
Capacity18,064
Ticket Price$35.00


Income

Current Funds$201,221,944
Home Games Remaining7
Avg. Attendance12,062
Avg. Revenue/Game$168,871
Projected Revenue$1,182,097

Expenses

Pro Payroll$22,367,500
Farm Payroll$887,375
Prospect Fees$0,000
Coach$850,000
Games Remaining11
Total Game Expenses$334,790
Projected Expenses$3,682,689
Projected Balance$198,721,352

Salary Commitment

Year: 2002$23,254,875
Year: 2003$20,131,375
Year: 2004$12,321,375
Year: 2005$4,050,000

Pro Payroll

Radek Bonk 3,200,000(3)
Cliff Ronning 1,850,000(2)
Manny Fernandez 1,600,000(2)
Andrew Brunette 1,050,000(1)
Andrei Zyuzin 1,050,000(4)
Sergei Zholtok 1,025,000(2)
Gautam Munyal 1,000,000(4)
Jason Marshall 975,000(4)
Dwayne Roloson 850,000(2)
Wes Walz 800,000(3)
Brad Bombardir 775,000(3)
Filip Kuba 775,000(1)
Lubomir Sekeras 775,000(2)
Jim Dowd 750,000(1)
Ian Moran 750,000(3)
Darby Hendrickson 750,000(2)
Antti Laaksonen 750,000(3)
Bill Muckalt 750,000(4)
Ladislav Benysek 667,500(3)
Willie Mitchell 600,000(3)
Peter Schaefer 525,000(2)
Richard Park 500,000(3)
Pascal Dupuis 350,000(2)
Hnat Domenichelli 250,000(4)


Farm Payroll

Curtis Murphy 345,000(1)
Pierre-Marc Bouchard 118,500(1)
Matt Johnson 105,875(3)
Brad Brown 75,000(3)
Nick Schultz 60,000(2)
Stephane Veilleux 48,000(3)
Jeremy Stevenson 35,000(1)
Jean-Guy Trudel 25,000(1)
Rickard Wallin 25,000(4)
Kyle Wanvig 25,000(1)
Dieter Kochan 25,000(2)




Montreal

ArenaBell Centre
Capacity21,273
Ticket Price$35.00


Income

Current Funds$290,889,938
Home Games Remaining7
Avg. Attendance10,226
Avg. Revenue/Game$143,176
Projected Revenue$1,002,232

Expenses

Pro Payroll$20,979,500
Farm Payroll$748,000
Prospect Fees$0,000
Coach$450,000
Games Remaining11
Total Game Expenses$308,021
Projected Expenses$3,388,229
Projected Balance$288,503,941

Salary Commitment

Year: 2002$21,727,500
Year: 2003$18,537,500
Year: 2004$10,734,500
Year: 2005$7,272,000

Pro Payroll

Saku Koivu 3,300,000(2)
Mark Parrish 2,050,000(4)
Richard Zednik 1,700,000(1)
Kurt Sauer 1,102,000(4)
Martin Skoula 1,100,000(2)
Ron Hainsey 1,075,000(4)
Patrik Stefan 1,000,000(2)
Vaclav Nedorost 950,000(2)
Mathieu Garon 907,500(3)
Cory Sarich 850,000(3)
Mattias Weinhandl 775,000(1)
Mike Ribeiro 770,000(3)
Oleg Kvasha 750,000(4)
Karel Pilar 700,000(4)
Andrei Markov 700,000(2)
Christian Berglund 650,000(4)
Michael Rupp 550,000(2)
David Aebischer 500,000(3)
Sylvain Blouin 500,000(1)
Kris Vernarsky 350,000(4)
Francois Beauchemin 350,000(4)
Jason Ward 350,000(3)


Farm Payroll

Alexander Svitov 113,000(2)
Raffi Torres 107,500(4)
Rick DiPietro 107,500(1)
Justin Mapletoft 65,000(2)
Chris Dingman 62,500(4)
Jim Fahey 57,500(1)
Jiri Bicek 50,000(3)
Christian Backman 35,000(3)
Eric Godard 25,000(1)
Jonathan Hedstrom 25,000(4)
Steve Moore 25,000(4)
Trent Hunter 25,000(1)
Andy Hilbert 25,000(2)
Tomi Pettinen 25,000(4)




Nashville

ArenaGaylord Entertain. Center
Capacity17,133
Ticket Price$35.00


Income

Current Funds$215,346,634
Home Games Remaining6
Avg. Attendance15,881
Avg. Revenue/Game$222,342
Projected Revenue$1,334,052

Expenses

Pro Payroll$21,657,500
Farm Payroll$796,000
Prospect Fees$0,000
Coach$450,000
Games Remaining9
Total Game Expenses$318,104
Projected Expenses$2,862,938
Projected Balance$213,817,749

Salary Commitment

Year: 2002$22,453,500
Year: 2003$18,050,000
Year: 2004$11,567,500
Year: 2005$5,232,500

Pro Payroll

Jason York 2,000,000(2)
Scott Walker 1,850,000(1)
Greg Johnson 1,500,000(3)
Kimmo Timonen 1,400,000(3)
Bill Houlder 1,250,000(2)
Rem Murray 1,225,000(3)
Cale Hulse 1,210,000(4)
Oleg Petrov 1,200,000(4)
Scott Hartnell 1,075,000(2)
David Legwand 1,072,500(4)
Mike Thorarinson 1,000,000(4)
Andy Delmore 900,000(3)
Tomas Vokoun 900,000(2)
Karlis Skrastins 775,000(1)
Denis Arkhipov 675,000(2)
Andreas Johansson 650,000(4)
Adam Hall 600,000(3)
Clarke Wilm 575,000(1)
Vladimir Orszagh 550,000(1)
Mark Eaton 500,000(3)
Todd Warriner 500,000(2)
Jan Lasak 250,000(1)


Farm Payroll

Scottie Upshall 118,500(1)
Vitali Yachmenev 100,000(3)
Brent Gilchrist 57,500(2)
Martin Erat 55,000(1)
Denis Pederson 50,000(3)
Wade Flaherty 50,000(1)
Vernon Fiddler 35,000(3)
Reid Simpson 30,000(1)
Andy Berenzweig 25,000(1)
Greg Classen 25,000(1)
Darren Haydar 25,000(4)
Tomas Kloucek 25,000(4)
Cameron Mann 25,000(3)
Alain Nasreddine 25,000(1)
Nathan Perrott 25,000(1)
Domenic Pittis 25,000(2)
Robert Schnabel 25,000(4)
Wyatt Smith 25,000(4)
Pascal Trepanier 25,000(1)
Brian Finley 25,000(1)




NewJersey

ArenaContinental Airlines Arena
Capacity19,040
Ticket Price$35.00


Income

Current Funds$378,699,877
Home Games Remaining6
Avg. Attendance18,406
Avg. Revenue/Game$257,677
Projected Revenue$1,546,062

Expenses

Pro Payroll$54,025,466
Farm Payroll$177,500
Prospect Fees$0,000
Coach$750,000
Games Remaining11
Total Game Expenses$763,236
Projected Expenses$8,395,592
Projected Balance$371,850,347

Salary Commitment

Year: 2002$54,202,966
Year: 2003$33,241,103
Year: 2004$23,791,103
Year: 2005$11,325,000

Pro Payroll

Alexei Yashin 7,400,000(4)
Scott Stevens 6,891,103(1)
Martin Brodeur 6,891,103(3)
Joe Nieuwendyk 5,000,000(2)
Markus Naslund 4,500,000(1)
Oleg Tverdovsky 3,600,000(1)
Adrian Aucoin 3,100,000(2)
Richard Smehlik 2,750,000(3)
Ken Daneyko 2,000,000(1)
John Madden 1,500,000(3)
Dave Scatchard 1,300,000(2)
Sergei Brylin 1,300,000(3)
Ilya Kovalchuk 1,130,000(1)
Tommy Albelin 1,113,260(1)
Turner Stevenson 1,100,000(4)
Dany Heatley 1,075,000(4)
Michael Prevost 1,000,000(4)
Jay Pandolfo 750,000(4)
Pascal Rheaume 575,000(1)
Corey Schwab 550,000(1)
Uwe Krupp 500,000(1)


Farm Payroll

Jim McKenzie 52,500(1)
Ray Giroux 50,000(1)
Steve Guolla 50,000(2)
Craig Darby 25,000(3)




NY Rangers

ArenaMadison Square Garden
Capacity18,200
Ticket Price$35.00


Income

Current Funds$441,641,238
Home Games Remaining5
Avg. Attendance16,910
Avg. Revenue/Game$236,753
Projected Revenue$1,183,765

Expenses

Pro Payroll$77,839,585
Farm Payroll$265,000
Prospect Fees$0,000
Coach$450,000
Games Remaining11
Total Game Expenses$1,091,036
Projected Expenses$12,001,395
Projected Balance$430,823,608

Salary Commitment

Year: 2002$78,104,585
Year: 2003$67,249,585
Year: 2004$38,369,585
Year: 2005$22,425,000

Pro Payroll

Pavel Bure 10,000,000(3)
Brian Leetch 9,680,000(2)
Bobby Holik 9,600,000(4)
Alexei Kovalev 4,600,000(1)
Petr Nedved 4,550,000(4)
Darius Kasparaitis 4,100,000(2)
Theoren Fleury 4,000,000(4)
Mark Messier 3,904,585(3)
Vladimir Malakhov 3,500,000(4)
Boris Mironov 3,300,000(2)
Matthew Barnaby 2,800,000(2)
Mike Dunham 2,800,000(2)
Eric Lindros 2,700,000(2)
Sylvain Lefebvre 2,600,000(1)
Anson Carter 2,400,000(2)
Tom Poti 1,800,000(3)
Sandy McCarthy 1,300,000(1)
Dan Blackburn 1,130,000(1)
Dan LaCouture 550,000(1)
Ales Pisa 500,000(2)
Dale Purinton 500,000(4)
Ronald Petrovicky 425,000(1)
Mike Wilson 350,000(2)
Roman Lyashenko 250,000(1)
Dixon Ward 250,000(2)
Johan Holmqvist 250,000(4)


Farm Payroll

David Karpa 170,000(3)
Ted Donato 45,000(3)
Billy Tibbetts 25,000(4)
John Tripp 25,000(3)




NY Isles

ArenaNassau Memorial Coliseum
Capacity16,234
Ticket Price$35.00


Income

Current Funds$307,539,380
Home Games Remaining7
Avg. Attendance14,686
Avg. Revenue/Game$205,632
Projected Revenue$1,439,424

Expenses

Pro Payroll$31,516,000
Farm Payroll$465,144
Prospect Fees$0,000
Coach$600,000
Games Remaining11
Total Game Expenses$452,516
Projected Expenses$4,977,675
Projected Balance$304,001,129

Salary Commitment

Year: 2002$31,981,144
Year: 2003$25,643,644
Year: 2004$18,302,644
Year: 2005$12,012,500

Pro Payroll

Adam Graves 3,200,000(2)
Donald Audette 3,000,000(1)
Valeri Bure 2,900,000(4)
Jozef Stumpel 2,850,000(4)
Brian Rafalski 2,500,000(4)
Stephane Quintal 2,150,000(1)
Joe Juneau 2,025,000(3)
Craig Conroy 2,000,000(4)
Jason Wiemer 1,475,000(3)
Mattias Timander 1,000,000(2)
Sami Salo 880,000(4)
Shawn Bates 850,000(3)
Bryan Berard 850,000(1)
Patrick Traverse 842,500(2)
Brian Gionta 720,000(4)
Brent Johnson 700,000(3)
Petr Cajanek 700,000(2)
Jason Blake 600,000(3)
John Grahame 600,000(2)
Radek Martinek 500,000(2)
Brandon Smith 500,000(3)
Arron Asham 423,500(2)
Mike Weaver 250,000(1)


Farm Payroll

Bill Lindsay 70,000(4)
Steve Webb 66,744(3)
Andy Sutton 57,500(4)
Gordie Dwyer 48,400(3)
Marc Chouinard 37,500(1)
Alan Letang 35,000(4)
Jeff Farkas 25,000(2)
Sven Butenschon 25,000(2)
Eric Manlow 25,000(1)
Jean-Marc Pelletier 25,000(3)
Ray Schultz 25,000(2)
Zdenek Kutlak 25,000(1)




Ottawa

ArenaCorel Centre
Capacity18,500
Ticket Price$35.00


Income

Current Funds$644,390,270
Home Games Remaining4
Avg. Attendance18,500
Avg. Revenue/Game$259,000
Projected Revenue$1,036,000

Expenses

Pro Payroll$47,350,000
Farm Payroll$595,750
Prospect Fees$0,000
Coach$750,000
Games Remaining11
Total Game Expenses$676,330
Projected Expenses$7,439,628
Projected Balance$637,986,642

Salary Commitment

Year: 2002$47,945,750
Year: 2003$41,860,750
Year: 2004$30,421,250
Year: 2005$8,821,250

Pro Payroll

Sandis Ozolinsh 5,500,000(3)
Martin Lapointe 5,250,000(3)
Daniel Alfredsson 4,550,000(3)
Adam Oates 3,500,000(2)
Daniel McGillis 3,000,000(1)
Wade Redden 3,000,000(2)
Shayne Corson 2,450,000(3)
Brian Rolston 2,200,000(3)
Sergei Samsonov 2,200,000(4)
Joe Thornton 2,175,000(2)
Curtis Leschyshyn 2,000,000(4)
Patrick Lalime 1,850,000(2)
Zdeno Chara 1,750,000(1)
Magnus Arvedson 1,650,000(4)
Vaclav Varada 1,300,000(3)
David Smith 1,000,000(4)
Dan Boyle 850,000(1)
Ray Emery 725,000(4)
Glen Murray 600,000(4)
Shane Hnidy 600,000(2)
Martin Prusek 450,000(4)
John Jakopin 400,000(1)
Joey Tetarenko 350,000(3)


Farm Payroll

Anton Volchenkov 100,000(4)
Mathieu Biron 96,250(4)
Jimmie Olvestad 92,500(2)
Artem Chubarov 77,000(2)
Mike Fisher 75,000(2)
Ivan Huml 60,000(1)
Mikko Jokela 35,000(2)
Miroslav Zalesak 35,000(2)
Juraj Kolnik 25,000(1)




Philly

ArenaFirst Union Center
Capacity18,523
Ticket Price$35.00


Income

Current Funds$951,141,601
Home Games Remaining4
Avg. Attendance17,206
Avg. Revenue/Game$240,884
Projected Revenue$963,536

Expenses

Pro Payroll$64,650,173
Farm Payroll$502,500
Prospect Fees$0,000
Coach$800,000
Games Remaining10
Total Game Expenses$916,009
Projected Expenses$9,160,093
Projected Balance$942,945,044

Salary Commitment

Year: 2002$65,152,673
Year: 2003$42,275,833
Year: 2004$27,795,833
Year: 2005$22,860,833

Pro Payroll

John LeClair 9,000,000(4)
Jeremy Roenick 8,000,000(1)
Tony Amonte 5,814,340(1)
Keith Primeau 5,000,000(2)
Mark Recchi 5,000,000(2)
Eric Desjardins 4,000,000(4)
Roman Cechmanek 3,500,000(1)
Sami Kapanen 3,000,000(4)
Eric Weinrich 3,000,000(3)
Robert Svehla 2,827,500(4)
Dmitry Yushkevich 2,750,000(2)
Marcus Ragnarsson 2,300,000(1)
Simon Gagne 2,100,000(1)
Donald Brashear 1,500,000(4)
Michal Handzus 1,433,333(4)
Claude Lapointe 1,200,000(3)
Kim Johnsson 1,050,000(2)
Aaron Dunn 1,000,000(4)
Justin Williams 975,000(1)
Dennis Seidenberg 700,000(3)
Robert Esche 500,000(2)


Farm Payroll

Marty Murray 122,500(1)
Eric Chouinard 75,000(2)
Radovan Somik 45,000(2)
Jamie Wright 40,000(1)
Mike Siklenka 35,000(2)
Tomi Kallio 35,000(3)
Kirby Law 25,000(4)
Joe Sacco 25,000(4)
Mark Greig 25,000(4)
Ian MacNeil 25,000(4)
Patrick Sharp 25,000(1)
Jim Vandermeer 25,000(2)




Phoenix

ArenaAmerica West Arena
Capacity16,210
Ticket Price$35.00


Income

Current Funds$669,852,935
Home Games Remaining4
Avg. Attendance11,851
Avg. Revenue/Game$165,900
Projected Revenue$663,600

Expenses

Pro Payroll$32,417,435
Farm Payroll$715,000
Prospect Fees$0,000
Coach$550,000
Games Remaining12
Total Game Expenses$467,812
Projected Expenses$5,613,739
Projected Balance$664,902,796

Salary Commitment

Year: 2002$33,132,435
Year: 2003$25,365,000
Year: 2004$18,415,000
Year: 2005$1,050,000

Pro Payroll

Teppo Numminen 4,750,000(3)
Brian Savage 3,250,000(2)
Sean Burke 3,250,000(3)
Shane Doan 2,400,000(3)
Daymond Langkow 2,250,000(3)
Chris Gratton 2,000,000(3)
Brian Boucher 2,000,000(3)
Mike Johnson 1,550,000(1)
Danny Markov 1,450,000(2)
Todd Simpson 1,400,000(2)
Jan Hrdina 1,250,000(1)
Paul Mara 1,000,000(1)
Ossi Vaananen 775,000(1)
Ladislav Nagy 750,000(2)
Branko Radivojevic 725,000(1)
Landon Wilson 667,435(1)
Deron Quint 600,000(1)
Paul Ranheim 600,000(1)
Radoslav Suchy 600,000(1)
Krystofer Kolanos 550,000(4)
Drake Berehowsky 350,000(3)
Andre Savage 250,000(4)


Farm Payroll

Frank Banham 157,500(3)
Scott Pellerin 100,000(2)
Brad Ference 97,500(3)
Jeff Taffe 97,500(4)
Kelly Buchberger 60,000(3)
Andrei Nazarov 60,000(4)
Andreas Salomonsson 55,000(4)
Zac Bierk 37,500(4)
Martin Grenier 25,000(3)
Jason Jaspers 25,000(3)




Pittsburgh

ArenaMellon Arena
Capacity16,958
Ticket Price$35.00


Income

Current Funds$440,998,856
Home Games Remaining7
Avg. Attendance13,601
Avg. Revenue/Game$190,416
Projected Revenue$1,332,912

Expenses

Pro Payroll$22,395,000
Farm Payroll$521,750
Prospect Fees$0,000
Coach$400,000
Games Remaining10
Total Game Expenses$323,844
Projected Expenses$3,238,438
Projected Balance$439,093,331

Salary Commitment

Year: 2002$22,916,750
Year: 2003$18,116,750
Year: 2004$9,361,750
Year: 2005$3,610,000

Pro Payroll

Martin Straka 4,000,000(3)
Jeff Hackett 3,600,000(2)
Phil Housley 2,500,000(2)
Brian Holzinger 1,250,000(2)
Aleksey Morozov 1,100,000(4)
Jamie Pushor 1,045,000(3)
Hans Jonsson 850,000(1)
Dave Andreychuk 850,000(4)
Michal Rozsival 800,000(1)
Alexandre Daigle 700,000(4)
Josef Melichar 650,000(1)
Kent Manderville 600,000(4)
Ville Nieminen 550,000(1)
Dan Focht 500,000(1)
Mikael Samuelsson 500,000(3)
Dick Tarnstrom 475,000(2)
Joel Bouchard 475,000(1)
Ramzi Abid 450,000(1)
Richard Lintner 400,000(2)
Eric Meloche 350,000(2)
Rico Fata 250,000(4)
Milan Kraft 250,000(1)
Jean-Sebastian Aubin 250,000(1)


Farm Payroll

Sebastian Caron 62,500(2)
Shawn Heins 60,000(3)
Guillaume Lefebvre 47,500(2)
Matt Bradley 46,750(3)
Steve McKenna 40,000(3)
Konstantin Koltsov 35,000(2)
Mathias Johansson 35,000(2)
Tomas Surovy 35,000(4)
Vladimir Vujtek 35,000(3)
Kris Beech 25,000(4)
Tom Kostopolous 25,000(3)
Ross Lupaschuk 25,000(4)
Brooks Orpik 25,000(1)
Michal Sivek 25,000(4)




San Jose

ArenaCompaq Center
Capacity17,496
Ticket Price$35.00


Income

Current Funds$171,633,912
Home Games Remaining6
Avg. Attendance12,777
Avg. Revenue/Game$178,910
Projected Revenue$1,073,460

Expenses

Pro Payroll$20,982,670
Farm Payroll$452,750
Prospect Fees$0,000
Coach$500,000
Games Remaining12
Total Game Expenses$304,659
Projected Expenses$3,655,903
Projected Balance$169,051,469

Salary Commitment

Year: 2002$21,435,420
Year: 2003$18,290,420
Year: 2004$13,880,420
Year: 2005$9,048,450

Pro Payroll

Petr Sykora 3,535,000(4)
Doug Gilmour 2,225,000(2)
Marco Sturm 1,300,000(3)
Brad Stuart 1,250,000(4)
Chuck Kobasew 1,130,000(4)
Marcel Hossa 1,075,000(3)
Vitaly Vishnevski 1,072,500(1)
Robyn Regehr 1,072,500(1)
Jeff Jillson 1,025,000(2)
Kyle Edwards 1,000,000(4)
Jonathan Girard 990,000(2)
Sheldon Keefe 975,000(1)
Alyn McCauley 951,700(4)
Jean-Sebastian Giguere900,000(3)
Steve Ott 830,970(3)
Matt Stajan 450,000(4)
Mike Komisarek 350,000(3)
Nicholas Dimitrakos 350,000(4)
Alexei Ponikarovsky 250,000(3)
Evgeny Konstantinov 250,000(4)


Farm Payroll

Jordan Leopold 100,000(2)
Blair Betts 60,000(4)
Mark Smith 46,750(4)
Lynn Loyns 41,000(3)
Chad Wiseman 35,000(2)
Jesse Fibiger 35,000(2)
Rob Davison 35,000(3)
Curtis Sanford 25,000(3)
Michael Leighton 25,000(4)
Fedor Fedorov 25,000(1)
Micki Dupont 25,000(3)




St.Louis

ArenaSavvis Center
Capacity19,022
Ticket Price$35.00


Income

Current Funds$190,668,519
Home Games Remaining6
Avg. Attendance16,854
Avg. Revenue/Game$235,960
Projected Revenue$1,415,760

Expenses

Pro Payroll$68,725,000
Farm Payroll$693,950
Prospect Fees$0,000
Coach$700,000
Games Remaining11
Total Game Expenses$973,874
Projected Expenses$10,712,617
Projected Balance$181,371,662

Salary Commitment

Year: 2002$69,418,950
Year: 2003$62,356,950
Year: 2004$32,699,450
Year: 2005$7,287,500

Pro Payroll

Keith Tkachuk 11,000,000(2)
Chris Pronger 9,500,000(3)
Doug Weight 8,500,000(2)
Pierre Turgeon 6,000,000(3)
Chris Osgood 4,000,000(4)
Pavol Demitra 3,975,000(2)
Roman Hamrlik 3,500,000(3)
Michael Peca 3,250,000(2)
Dallas Drake 2,500,000(3)
Keith Carney 2,450,000(1)
Scott Mellanby 2,200,000(3)
Cory Stillman 2,100,000(1)
Martin Rucinsky 1,700,000(4)
Garth Snow 1,200,000(2)
Jeff Finley 1,000,000(2)
Steve Thomas 1,000,000(1)
Andrew Lord 1,000,000(4)
Alexander Khavanov 900,000(1)
Jamal Mayers 800,000(3)
Ryan Johnson 750,000(3)
Barret Jackman 500,000(1)
Christian Laflamme 500,000(2)
Eric Boguniecki 400,000(4)


Farm Payroll

Tyson Nash 117,500(4)
Mike Van Ryn 102,500(2)
Jonathan Cheechoo 80,000(2)
Reed Low 60,000(1)
Daniel Corso 54,450(3)
Bryce Salvador 52,000(1)
Steve Dubinsky 45,000(3)
Tom Koivisto 45,000(4)
Steve Martins 37,500(3)
Eric Nickulas 25,000(2)
Sergei Varlamov 25,000(2)
Matt Walker 25,000(3)
Reinhard Divis 25,000(4)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity19,758
Ticket Price$35.00


Income

Current Funds$122,156,991
Home Games Remaining5
Avg. Attendance17,503
Avg. Revenue/Game$245,033
Projected Revenue$1,225,165

Expenses

Pro Payroll$58,092,944
Farm Payroll$65,000
Prospect Fees$0,000
Coach$600,000
Games Remaining10
Total Game Expenses$816,083
Projected Expenses$8,160,826
Projected Balance$115,221,330

Salary Commitment

Year: 2002$58,157,944
Year: 2003$49,157,944
Year: 2004$21,340,000
Year: 2005$12,790,000

Pro Payroll

Mats Sundin 9,000,000(2)
Chris Chelios 5,919,506(2)
Alexei Zhamnov 4,000,000(2)
Patrice Brisebois 4,000,000(1)
Nikolai Khabibulin 3,873,438(2)
Ryan Smyth 3,025,000(2)
Adam Deadmarsh 3,000,000(4)
Steve Sullivan 3,000,000(1)
Jon Klemm 2,500,000(4)
Bryan Smolinski 2,400,000(3)
Pavel Kubina 2,250,000(3)
Vincent Lecavalier 2,000,000(2)
Fredrik Modin 1,700,000(3)
Ruslan Salei 1,600,000(4)
Tim Taylor 1,600,000(1)
Vaclav Prospal 1,550,000(4)
Travis Green 1,500,000(3)
Jason Woolley 1,425,000(4)
Martin St. Louis 1,000,000(4)
drakken chayer 1,000,000(4)
Andre Roy 700,000(3)
Trevor Kidd 650,000(4)
Marc Bergevin 400,000(1)


Farm Payroll

Darren Rumble 40,000(4)
Toni Dahlman 25,000(4)




Toronto

ArenaAir Canada Centre
Capacity18,819
Ticket Price$35.00


Income

Current Funds$275,882,477
Home Games Remaining6
Avg. Attendance17,665
Avg. Revenue/Game$247,302
Projected Revenue$1,483,812

Expenses

Pro Payroll$54,195,000
Farm Payroll$1,133,740
Prospect Fees$0,000
Coach$700,000
Games Remaining11
Total Game Expenses$778,177
Projected Expenses$8,559,946
Projected Balance$268,806,343

Salary Commitment

Year: 2002$55,328,740
Year: 2003$47,640,740
Year: 2004$38,423,240
Year: 2005$16,050,000

Pro Payroll

Zigmund Palffy 7,250,000(4)
Ed Belfour 6,500,000(3)
Alexander Mogilny 5,500,000(3)
Mario Lemieux 5,250,000(4)
Eric Daze 3,000,000(1)
Bryan McCabe 2,850,000(2)
Jyrki Lumme 2,750,000(1)
Chris Therien 2,600,000(3)
Gary Roberts 2,500,000(3)
Mattias Norstrom 2,500,000(4)
Tie Domi 1,900,000(2)
Patrick Marleau 1,800,000(1)
Tomas Kaberle 1,750,000(3)
Darcy Tucker 1,500,000(2)
Johan Hedberg 1,400,000(3)
Andreas Dackell 1,200,000(3)
Frank Salemi 1,000,000(4)
Brad Richards 975,000(2)
Wade Belak 770,000(2)
Jaroslav Modry 700,000(3)
Erik Cole 500,000(2)


Farm Payroll

Robert Reichel 275,000(2)
Todd Harvey 130,000(3)
Carlo Colaiacovo 113,000(1)
Mike Cammalleri 107,500(2)
Alexander Frolov 107,500(2)
Tom Fitzgerald 95,000(2)
Richard Jackman 53,240(3)
Todd Fedoruk 50,000(4)
Paul Healey 45,000(2)
Josh Langfeld 42,500(2)
Cristobal Huet 40,000(3)
Aaron Gavey 25,000(1)
Josh Holden 25,000(2)
Mikael Tellqvist 25,000(2)




Vancouver

ArenaGeneral Motors Place
Capacity18,422
Ticket Price$35.00


Income

Current Funds$625,196,988
Home Games Remaining6
Avg. Attendance17,820
Avg. Revenue/Game$249,493
Projected Revenue$1,496,958

Expenses

Pro Payroll$32,559,911
Farm Payroll$617,500
Prospect Fees$0,000
Coach$800,000
Games Remaining11
Total Game Expenses$471,908
Projected Expenses$5,190,993
Projected Balance$621,502,953

Salary Commitment

Year: 2002$33,177,411
Year: 2003$15,225,000
Year: 2004$8,125,000
Year: 2005$2,225,000

Pro Payroll

Trevor Linden 4,500,000(1)
Scott Niedermayer 4,000,000(3)
Jeff Friesen 3,000,000(1)
Ed Jovanovski 2,800,000(1)
Todd Bertuzzi 2,750,000(2)
Brendan Morrison 2,150,000(1)
Jamie Langenbrunner 2,084,911(1)
Mike Rathje 2,025,000(2)
Brad May 1,200,000(2)
Dan Cloutier 1,125,000(1)
Garrett Muttart-Reid 1,000,000(4)
Trent Klatt 900,000(1)
Scott Gomez 900,000(2)
Trevor Letowski 750,000(3)
Colin White 750,000(3)
Murray Baron 575,000(4)
Brent Sopel 550,000(1)
Peter Skudra 550,000(4)
Matt Cooke 450,000(1)
Mats Lindgren 250,000(1)
Brian Pothier 250,000(3)


Farm Payroll

Bryan Allen 97,500(2)
Peter Worrell 60,000(2)
Brandon Reid 55,000(1)
Nolan Baumgartner 52,500(1)
Darren Langdon 50,000(3)
Jarkko Ruutu 42,500(2)
Jody Hull 40,000(4)
Jason King 35,000(1)
Pat Kavanagh 35,000(4)
Brad Smyth 25,000(4)
Bryan Helmer 25,000(3)
Chris Herperger 25,000(2)
Zenith Komarniski 25,000(3)
Alex Auld 25,000(3)
Tyler Moss 25,000(3)




Washington

ArenaMCI Center
Capacity18,672
Ticket Price$35.00


Income

Current Funds$964,095,773
Home Games Remaining6
Avg. Attendance15,387
Avg. Revenue/Game$215,402
Projected Revenue$1,292,412

Expenses

Pro Payroll$50,700,558
Farm Payroll$390,750
Prospect Fees$1,500
Coach$550,000
Games Remaining12
Total Game Expenses$717,261
Projected Expenses$8,607,135
Projected Balance$956,781,050

Salary Commitment

Year: 2002$51,091,308
Year: 2003$42,430,058
Year: 2004$27,018,100
Year: 2005$19,960,000

Pro Payroll

Jaromir Jagr 11,483,333(2)
Olaf Kolzig 6,000,000(4)
Robert Lang 5,000,000(1)
Peter Bondra 4,750,000(4)
Sergei Gonchar 3,450,000(4)
Sergei Berezin 2,200,000(4)
Calle Johansson 2,200,000(3)
Michael Nylander 1,800,000(2)
Brendan Witt 1,650,000(1)
Ken Klee 1,550,000(1)
Steve Konowalchuk 1,550,000(3)
Mike Grier 1,483,625(2)
Dainius Zubrus 1,400,000(3)
Steve Eminger 1,185,000(4)
Jeff Halpern 1,050,000(4)
Josh Green 798,600(3)
Kip Miller 550,000(4)
Stephen Peat 525,000(3)
Glen Metropolit 500,000(3)
Jason Doig 450,000(2)
Joel Kwiatkowski 425,000(4)
Sebastien Charpentier 350,000(4)
Sylvain Cote 350,000(1)


Farm Payroll

Brian Sutherby 90,000(2)
Alex Henry 55,000(2)
Jean-Francois Fortin 49,500(3)
Mike Farrell 45,000(1)
Rick Berry 41,250(1)
Ivan Ciernik 35,000(3)
Colin Forbes 25,000(1)
Matt Pettinger 25,000(2)
Trent Whitfield 25,000(2)




Hosted by www.Geocities.ws

1