LHS Team Finances

Financial Report

(As of mercredi, mai 21 2003)

Anaheim

ArenaArrowhead Pond
Capacity17 174
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$32 000 000
Farm Payroll$1 156 500
Prospect Fees$7 500
Coach$450 000
Games Remaining80
Total Game Expenses$420 175
Projected Expenses$33 614 000
Projected Balance$26 386 000

Salary Commitment

Year: 2002$33 156 500
Year: 2003$22 291 500
Year: 2004$18 167 500
Year: 2005$3 595 000

Pro Payroll

Paul Kariya 10 000 000(3)
Petr Sykora 4 500 000(1)
Adam Oates 3 000 000(1)
Sandis Ozolinsh 2 500 000(1)
Rob Niedermayer 1 800 000(2)
Steve Thomas 1 800 000(3)
Steve Rucchin 1 500 000(3)
Keith Carney 1 200 000(2)
Ruslan Salei 750 000(3)
JS Giguere 700 000(4)
Antii-Jussi Niemi 700 000(2)
Samuel Pahlsson 600 000(1)
Ilja Bryzgalov 500 000(4)
Patric Kjellberg 500 000(4)
Sergei Krivokrasov 450 000(4)
Lance Ward 400 000(4)
Mike Commodore 400 000(4)
Jason Krog 400 000(4)
Alexei Smirnov 150 000(2)
Stanislav Chistov 150 000(1)


Farm Payroll

German Titov 150 000(4)
Peter Podhradsky 140 000(3)
Marty McInnis 125 000(2)
Andy McDonald 97 500(3)
Drew Bannister 95 000(2)
Fredrik Olausson 75 000(4)
Denny Lambert 60 000(3)
Mike Leclerc 60 000(3)
Vitali Vishnevsky 50 000(3)
Timo Parssinen 50 000(3)
Dan Bylsma 35 000(1)
Ben Guite 30 000(3)
Gregg Naumenko 30 000(1)
Martin Gerber 30 000(2)
Jarrett Smith 30 000(1)
Niklas Havelid 24 000(2)
Tommi Degerman 20 000(1)
Marc Chouinard 20 000(4)
Kevin Sawyer 20 000(3)
Josh DeWolf 15 000(3)




Atlanta

ArenaPhilips Arena
Capacity18 575
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$22 387 500
Farm Payroll$1 076 500
Prospect Fees$7 500
Coach$250 000
Games Remaining80
Total Game Expenses$296 519
Projected Expenses$23 721 500
Projected Balance$36 278 500

Salary Commitment

Year: 2002$23 464 000
Year: 2003$17 446 500
Year: 2004$14 117 500
Year: 2005$9 092 500

Pro Payroll

Byron Dafoe 3 400 000(4)
Dany Heatley 3 000 000(3)
Ilya Kovalchuk 3 000 000(1)
Shawn McEachern 2 000 000(4)
Vyacheslav Kozlov 1 900 000(1)
Yannick Tremblay 1 000 000(2)
Patrik Stefan 987 500(4)
Brad Tapper 975 000(3)
Kirill Safronov 900 000(2)
Marc Savard 900 000(1)
Lubos Bartecko 750 000(4)
Kamil Piros 500 000(2)
Ben Simon 500 000(2)
Kurtis Foster 500 000(4)
Pasi Nurminen 500 000(4)
Frantisek Kaberle 450 000(4)
Yuri Butsayev 375 000(3)
Francis Lessard 300 000(3)
Zdenek Blantny 300 000(4)
Todd Reirden 150 000(2)


Farm Payroll

Damian Rhodes 300 000(3)
Adam Burt 100 000(2)
Chris Tamer 80 000(4)
J.P. Vigier 62 500(1)
Per Svartvadet 50 000(4)
Mike Weaver 50 000(1)
Luke Sellars 50 000(1)
Jeff Cowan 45 000(2)
Andy Sutton 45 000(4)
Andreas Karlsson 40 000(3)
Jeff Odgers 40 000(1)
Tony Hrkac 35 000(3)
Dan Snyder 30 000(2)
Simon Gamache 30 000(2)
Derek MacKenzie 30 000(4)
David Kaczowka 30 000(2)
Jeff Farkas 25 000(2)
Daniel Tjarnqvist 15 000(1)
Milan Hnilicka 15 000(2)
Dmitri Vlasenkov 4 000(2)




Boston

ArenaFleet Center
Capacity17 565
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$30 762 500
Farm Payroll$1 235 000
Prospect Fees$7 500
Coach$425 000
Games Remaining80
Total Game Expenses$405 375
Projected Expenses$32 430 000
Projected Balance$27 570 000

Salary Commitment

Year: 2002$31 945 000
Year: 2003$28 077 500
Year: 2004$17 992 500
Year: 2005$7 732 500

Pro Payroll

Joe Thornton 6 000 000(4)
Sergei Samsonov 4 925 000(2)
Jozef Stumpel 4 400 000(3)
Jeff Hackett 2 000 000(3)
Bryan Berard 2 000 000(2)
Don Sweeney 1 500 000(2)
Rob Zamuner 1 250 000(1)
Brian Rolston 1 000 000(1)
Dan McGillis 1 000 000(4)
Sean O'Donnell 900 000(2)
Hal Gill 850 000(3)
Martin Lapointe 850 000(3)
Ivan Huml 700 000(3)
Glen Murray 600 000(3)
Nick Boynton 600 000(1)
Michal Grosek 537 500(1)
Andy Hilbert 500 000(4)
P.J. Axelsson 425 000(2)
Steve Shields 400 000(3)
Krzysztof Oliwa 325 000(1)


Farm Payroll

Benoit Hogue 375 000(3)
Richard Jackman 80 000(1)
Jarno Kultanen 70 000(2)
Jamie Rivers 70 000(3)
Mike Knuble 60 000(4)
Mike Fountain 52 500(0)
Jonathan Girard 50 000(2)
Andrew Raycroft 50 000(2)
Sean Brown 47 500(4)
P.J. Stock 45 000(4)
Darryl Laplante 45 000(1)
Eric Manlow 40 000(4)
Joe Hulbig 40 000(4)
Zdenek Kutlak 40 000(2)
Mattias Karlin 40 000(2)
Ian Moran 35 000(2)
John Emmons 30 000(1)
Carl Corazzini 30 000(2)
Lee Goren 20 000(2)
Tony Tuzzolino 15 000(3)




Buffalo

ArenaHSBC Arena
Capacity18 690
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$16 082 500
Farm Payroll$635 000
Prospect Fees$7 500
Coach$650 000
Games Remaining80
Total Game Expenses$217 188
Projected Expenses$17 375 000
Projected Balance$42 625 000

Salary Commitment

Year: 2002$16 717 500
Year: 2003$14 522 500
Year: 2004$10 640 000
Year: 2005$6 582 500

Pro Payroll

Alexei Zhitnik 2 500 000(4)
Bob Corkum 1 500 000(1)
Taylor Pyatt 1 025 000(4)
Rhett Warrener 1 000 000(3)
Jay McKee 900 000(2)
Tim Connolly 900 000(2)
Martin Biron 750 000(4)
Brian Campbell 750 000(3)
Maxim Afinogenov 750 000(2)
James Patrick 750 000(4)
Daniel Briere 650 000(3)
Miroslav Satan 600 000(2)
Curtis Brown 600 000(2)
Jochen Hecht 600 000(1)
Mika Noronen 500 000(4)
Ales Kotalik 500 000(3)
Doug Janik 500 000(3)
J-P Dumont 500 000(3)
Chris Taylor 450 000(4)
Eric Boulton 357 500(4)


Farm Payroll

Jason Botterill 55 000(2)
Tom Askey 52 500(2)
Bob Essensa 50 000(4)
Christian Matte 45 000(4)
Norm Milley 42 500(3)
Henrik Tallinder 40 000(4)
Mike Hurlbut 35 000(4)
Andrew Peters 35 000(3)
Dmitri Kalinin 30 000(4)
Craig Charron 30 000(3)
Luc Theoret 30 000(4)
Francois Methot 30 000(1)
Rory Fitzpatrick 25 000(1)
Doug Houda 25 000(2)
Milan Bartovic 20 000(1)
Jaroslav Kristek 20 000(1)
Jeremy Adduono 20 000(4)
Karel Mosovsky 20 000(3)
David Moravec 15 000(3)
Denis Hamel 15 000(3)




Calgary

ArenaPengrowth Saddledome
Capacity17 139
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$24 350 000
Farm Payroll$804 000
Prospect Fees$7 500
Coach$500 000
Games Remaining80
Total Game Expenses$320 769
Projected Expenses$25 661 500
Projected Balance$34 338 500

Salary Commitment

Year: 2002$25 154 000
Year: 2003$16 596 500
Year: 2004$10 121 500
Year: 2005$6 585 000

Pro Payroll

Jarome Iginla 5 000 000(1)
Dean McAmmond 2 800 000(4)
Roman Turek 2 250 000(2)
Igor Kravchuk 2 000 000(3)
Chris Drury 1 800 000(2)
Martin Gelinas 1 300 000(4)
Brad Werenka 1 250 000(1)
Petr Buzek 1 000 000(2)
Oleg Saprykin 950 000(4)
Craig Conroy 825 000(2)
Craig Berube 700 000(1)
Toni Lydman 700 000(1)
Ladislav Kohn 650 000(3)
Stephane Yelle 600 000(1)
Jamie McLennan 600 000(4)
Denis Gauthier 500 000(2)
Shean Donovan 400 000(4)
Scott Nichol 350 000(3)
Ronald Petrovicky 350 000(4)
Andrew Ference 325 000(3)


Farm Payroll

Bob Boughner 90 000(1)
Dave Lowry 72 500(1)
Mike Mottau 72 500(3)
Blake Sloan 50 000(1)
Robyn Regehr 50 000(2)
Burke Henry 45 000(4)
Clarke Wilm 45 000(4)
Dwayne Hay 40 000(3)
J-F Damphousse 35 000(4)
Ryan Christie 35 000(3)
Alan LeTang 35 000(1)
Steve Montador 30 000(4)
Chris Clark 30 000(4)
Garett Bembridge 30 000(2)
Levente Szuper 30 000(1)
Jeff Mitchell 30 000(1)
Steve Begin 24 000(3)
Blair Betts 20 000(2)
Daniel Marois 20 000(3)
Jason Morgan 20 000(3)




Carolina

ArenaRBC Center
Capacity18 730
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$26 415 000
Farm Payroll$630 000
Prospect Fees$7 500
Coach$650 000
Games Remaining80
Total Game Expenses$346 281
Projected Expenses$27 702 500
Projected Balance$32 297 500

Salary Commitment

Year: 2002$27 045 000
Year: 2003$24 902 500
Year: 2004$20 860 000
Year: 2005$9 437 500

Pro Payroll

Jeff O'Neill 6 540 000(3)
Rod Brind'Amour 4 000 000(4)
Ron Francis 3 000 000(4)
Arturs Irbe 3 000 000(3)
Sean Hill 2 250 000(2)
Pavel Brendl 900 000(1)
Bret Hedican 850 000(2)
Kevyn Adams 850 000(4)
Dave Tanabe 800 000(4)
Tomas Kurka 700 000(1)
Tommy Westlund 600 000(3)
Niclas Wallin 450 000(4)
Aaron Ward 425 000(2)
Kevin Weekes 400 000(3)
Radim Vrbata 400 000(3)
Bruno St. Jacques 300 000(2)
Jaroslav Svoboda 300 000(1)
Josef Vasicek 300 000(3)
Harold Druken 200 000(4)
Erik Cole 150 000(1)


Farm Payroll

Mike Zigomanis 60 000(3)
Patrick DesRochers 50 000(3)
Rob Zepp 50 000(4)
Kaspars Astashenko 45 000(2)
Brett Lysak 40 000(3)
Jeff Daniels 35 000(2)
Ian MacNeil 32 500(3)
Damian Surma 32 500(1)
Jeremiah McCarthy 32 500(2)
Duane Harmer 32 500(4)
Brad Defauw 30 000(2)
Nikos Tselios 30 000(1)
Craig Adams 30 000(2)
Greg Kuznik 30 000(2)
Tom Buckley 20 000(4)
Brent McDonald 20 000(4)
Jesse Boulerice 15 000(1)
Jeff Heerema 15 000(4)
Craig MacDonald 15 000(2)
Mike Rucinski 15 000(1)




Chicago

ArenaUnited Center
Capacity20 500
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$23 940 000
Farm Payroll$947 000
Prospect Fees$7 500
Coach$250 000
Games Remaining80
Total Game Expenses$314 306
Projected Expenses$25 144 500
Projected Balance$34 855 500

Salary Commitment

Year: 2002$24 887 000
Year: 2003$18 061 500
Year: 2004$11 697 500
Year: 2005$1 787 500

Pro Payroll

Theoren Fleury 4 590 000(3)
Alexei Zhamnov 3 400 000(2)
Jocelyn Thibault 3 000 000(3)
Eric Daze 2 310 000(1)
Alexander Karpovtsev 1 450 000(1)
Igor Korolev 1 000 000(1)
Chris Simon 1 000 000(2)
Mike Eastwood 1 000 000(3)
Joe Reekie 965 000(1)
Steve McCarthy 750 000(1)
Steve Sullivan 700 000(4)
Mark Bell 600 000(3)
Jon Klemm 600 000(2)
Garry Valk 475 000(2)
Kyle Calder 450 000(3)
Mike Peluso 400 000(4)
Chris McAlpine 400 000(2)
Steve Passmore 400 000(4)
Tyler Arnason 300 000(2)
Sami Helenius 150 000(3)


Farm Payroll

Bob Probert 168 000(1)
Valeri Zelepukin 100 000(1)
Jean-Yves Leroux 80 000(4)
Nathan Dempsey 65 000(4)
Ryan VandenBussche 50 000(3)
Ty Jones 50 000(2)
Nolan Baumgartner 50 000(2)
Andrei Nikolishin 44 000(2)
Kevin Dean 42 500(1)
Ruman Ndur 37 500(3)
Craig Andersson 32 500(3)
Michael Leighton 32 500(4)
Kent Huskins 30 000(2)
Dmitri Tolkunov 30 000(4)
Jeff Nielsen 30 000(4)
Shawn Thornton 30 000(4)
Matt Henderson 25 000(1)
Mike Souza 20 000(4)
Aaron Downey 15 000(2)
Peter White 15 000(1)




Colorado

ArenaPepsi Center
Capacity18 007
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$52 148 500
Farm Payroll$699 701
Prospect Fees$7 500
Coach$503 000
Games Remaining80
Total Game Expenses$666 984
Projected Expenses$53 358 701
Projected Balance$6 641 299

Salary Commitment

Year: 2002$52 848 201
Year: 2003$35 192 201
Year: 2004$25 233 701
Year: 2005$8 151 201

Pro Payroll

Peter Forsberg 8 500 000(1)
Joe Sakic 7 800 000(3)
Rob Blake 7 150 000(4)
Derek Morris 5 875 000(3)
Adam Foote 5 200 000(1)
Patrick Roy 4 000 000(2)
Milan Hejduk 2 000 000(2)
Mike Keane 1 750 000(2)
Alex Tanguay 1 750 000(1)
Bryan Marchment 1 500 000(3)
Todd Gill 1 200 000(2)
Vaclav Nedorost 975 000(1)
Jeff Shantz 900 000(3)
Bates Battaglia 800 000(3)
David Aebischer 700 000(1)
Steve Moore 600 000(4)
Steven Reinprecht 475 000(2)
Brad Larsen 423 500(2)
Scott Parker 400 000(1)
Martin Skoula 150 000(4)


Farm Payroll

Mikhail Kuleshov 97 500(3)
Charlie Stephens 70 000(4)
Dan Hinote 40 000(1)
Serge Aubin 40 000(3)
Kelly Fairchild 40 000(4)
Philippe Sauve 40 000(3)
Bryan Muir 39 201(4)
Brett Clark 37 500(4)
Chris McAllister 37 500(4)
Greg deVries 36 000(1)
Jordan Krestanovich 30 000(3)
Eric Messier 30 000(2)
Riku Hahl 30 000(2)
Jaroslav Obsut 30 000(2)
Brian Willsie 20 000(2)
Yuri Babenko 20 000(1)
Kyle Kidney 20 000(1)
Peter Budaj 15 000(1)
Steve Brule 15 000(4)
Evgeny Lazarev 12 000(4)




Columbus

ArenaNationwide Arena
Capacity18 600
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$14 659 000
Farm Payroll$808 500
Prospect Fees$7 500
Coach$250 000
Games Remaining80
Total Game Expenses$196 563
Projected Expenses$15 725 000
Projected Balance$44 275 000

Salary Commitment

Year: 2002$15 467 500
Year: 2003$14 192 500
Year: 2004$9 372 500
Year: 2005$6 795 000

Pro Payroll

Andrew Cassels 2 500 000(4)
Geoff Sanderson 1 500 000(2)
Mike Sillinger 1 240 000(3)
Rostislav Klesla 850 000(4)
Espen Knutsen 820 000(2)
Robert Kron 800 000(1)
Marc Denis 800 000(2)
Jamie Allison 700 000(4)
Jamie Heward 650 000(2)
Martin Spanhel 600 000(3)
David Vyborny 600 000(4)
Mattias Timander 525 000(4)
Karl Goehring 500 000(2)
Jaroslav Spacek 500 000(4)
Jody Shelley 500 000(4)
Jean-Luc Grand-Pierre 450 000(4)
Matt Davidson 374 000(3)
Ray Whitney 300 000(2)
Tyler Wright 300 000(1)
Rick Nash 150 000(3)


Farm Payroll

Kevin Dineen 90 000(1)
Jeff Ware 67 500(2)
Blake Bellefeuille 50 000(2)
Paul Manning 50 000(3)
Radim Bicanek 48 500(3)
Greg Gardner 40 000(4)
Brett Clouthier 40 000(3)
Mathieu Darche 40 000(3)
Sean Pronger 37 500(2)
Jonathan Schill 35 000(4)
Dan Watson 35 000(4)
David Ling 35 000(2)
Brett Harkins 35 000(3)
Brad Moran 30 000(2)
Duvie Westcott 30 000(1)
Derrick Walser 30 000(4)
JF Labbe 30 000(2)
Andrej Nedorost 30 000(4)
Martin Paroulek 30 000(1)
Jeremy Reich 25 000(1)




Dallas

ArenaAmericain Airlines Center
Capacity16 928
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$38 850 000
Farm Payroll$1 580 000
Prospect Fees$7 500
Coach$600 000
Games Remaining80
Total Game Expenses$512 969
Projected Expenses$41 037 500
Projected Balance$18 962 500

Salary Commitment

Year: 2002$40 430 000
Year: 2003$30 655 000
Year: 2004$20 425 000
Year: 2005$9 220 000

Pro Payroll

Bill Guerin 7 550 000(3)
Derian Hatcher 5 600 000(2)
Pierre Turgeon 4 750 000(4)
Darryl Sydor 3 200 000(1)
Sergei Zubov 2 825 000(2)
Jere Lehtinen 2 500 000(3)
Ron Tugnutt 2 250 000(1)
Jason Arnott 1 800 000(1)
Stu Barnes 1 500 000(1)
Richard Matvichuk 1 250 000(4)
Scott Young 1 050 000(4)
Brenden Morrow 800 000(2)
Ulf Dahlen 750 000(2)
Mike Modano 700 000(4)
Philippe Boucher 550 000(3)
Manny Malhotra 500 000(4)
Niko Kapanen 400 000(4)
Marty Turco 375 000(1)
Stephane Robidas 350 000(1)
Steve Ott 150 000(3)


Farm Payroll

Claude Lemieux 300 000(3)
Lyle Odelein 200 000(4)
Dave Manson 155 000(4)
Kirk Muller 150 000(2)
Brent Gilchrist 135 000(1)
Greg Hawgood 70 000(4)
John Erskine 65 000(4)
Cameron Mann 65 000(3)
Corey Hirsch 65 000(4)
Barrett Heisten 60 000(1)
Jeff Bateman 40 000(3)
Marcus Kristofferson 40 000(2)
Rob Dimaio 40 000(1)
Jim Montgomery 40 000(2)
Kent McDonell 35 000(1)
Gregor Baumgartner 30 000(1)
Steve Gainey 25 000(3)
Jimmy Roy 25 000(2)
Aren Miller 25 000(3)
Bubba Berenzweig 15 000(4)




Detroit

ArenaJoe Louis Arena
Capacity19 983
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$65 020 000
Farm Payroll$836 500
Prospect Fees$7 500
Coach$560 000
Games Remaining80
Total Game Expenses$830 300
Projected Expenses$66 424 000
Projected Balance-$6 424 000

Salary Commitment

Year: 2002$65 856 500
Year: 2003$56 230 000
Year: 2004$25 067 500
Year: 2005$9 577 500

Pro Payroll

Nicklas Lidstrom 9 000 000(2)
Sergei Fedorov 8 500 000(2)
Steve Yzerman 7 400 000(1)
Brendan Shanahan 6 670 000(3)
Curtis Joseph 6 500 000(3)
Luc Robitaille 5 500 000(4)
Brett Hull 5 000 000(2)
Chris Chelios 4 000 000(2)
Mathieu Schneider 2 500 000(4)
Jason Woolley 2 000 000(2)
Igor Larionov 1 900 000(3)
Jiri Slegr 1 250 000(1)
Darren McCarty 900 000(2)
Jiri Fischer 875 000(4)
Tomas Holmstrom 800 000(1)
Pavel Datsyuk 500 000(2)
Mathieu Dandenault 500 000(2)
Kirk Maltby 425 000(2)
Manny Legace 400 000(4)
Henrik Zetterberg 400 000(3)


Farm Payroll

Boyd Devereaux 87 500(4)
Kris Draper 80 000(2)
Blair Atcheynum 60 000(5)
Antti Aalto 51 500(1)
Uwe Krupp 50 000(1)
Jason Williams 50 000(4)
Bryan Helmer 45 000(4)
Patrick Boileau 45 000(1)
Dominic Roussel 42 500(2)
Magnus Nilsson 35 000(2)
John Wikstrom 35 000(2)
Ryan Barnes 32 500(2)
Bruce Richardson 30 000(2)
Jesse Wallin 30 000(4)
Ed Campbell 30 000(1)
Dwayne Zinger 30 000(4)
Regan Darby 30 000(2)
Jason Elliot 27 500(2)
Tim Verbeek 25 000(2)
Bryan Adams 20 000(3)




Edmonton

ArenaSky Reach Center
Capacity17 100
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$22 925 000
Farm Payroll$1 232 500
Prospect Fees$7 500
Coach$350 000
Games Remaining80
Total Game Expenses$306 438
Projected Expenses$24 515 000
Projected Balance$35 485 000

Salary Commitment

Year: 2002$24 157 500
Year: 2003$13 487 500
Year: 2004$5 017 500
Year: 2005$2 247 500

Pro Payroll

Tommy Salo 5 750 000(1)
Ryan Smyth 4 100 000(2)
Brad Isbister 2 250 000(1)
Radek Dvorak 1 250 000(1)
Mike Comrie 1 025 000(4)
Raffi Torres 975 000(3)
Jussi Markkanen 900 000(2)
Marty Reasoner 800 000(2)
Cory Cross 650 000(1)
Eric Brewer 650 000(2)
Shawn Horcoff 575 000(4)
Ethan Moreau 575 000(2)
Scott Ferguson 550 000(2)
Mike York 500 000(4)
Alexei Semenov 500 000(3)
Jason Smith 400 000(1)
Georges Laraque 400 000(2)
Ales Hemsky 400 000(3)
Todd Marchant 350 000(3)
Bobby Allen 325 000(3)


Farm Payroll

Mike Richter 390 000(2)
Jani Rita 107 500(1)
Ty Conklin 87 500(4)
Daniel Cleary 85 000(1)
Michael Henrich 80 000(1)
Matthew Lombardi 50 000(2)
Elias Abrahamsson 50 000(3)
Kari Haakana 50 000(3)
Sean Selmser 45 000(4)
Steve Staios 40 000(2)
Alex Henry 40 000(3)
Kevin Brown 37 500(1)
Marc-Andre Bergeron 35 000(3)
Jan Horacek 25 000(3)
Dominic Pittis 20 000(1)
Jason Chimera 20 000(3)
Fernando Pisani 20 000(1)
Craig Reichert 20 000(1)
Alain Nasreddine 15 000(4)
Jiri Dopita 15 000(2)




Florida

ArenaOffice Depot Center
Capacity19 080
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$17 554 999
Farm Payroll$805 000
Prospect Fees$7 500
Coach$1 500 000
Games Remaining80
Total Game Expenses$248 344
Projected Expenses$19 867 499
Projected Balance$40 132 501

Salary Commitment

Year: 2002$18 359 999
Year: 2003$11 842 499
Year: 2004$5 717 500
Year: 2005$2 985 000

Pro Payroll

Roberto Luongo 3 975 000(2)
Jason York 1 800 000(1)
Viktor Kozlov 1 500 000(3)
Branislav Mezei 1 025 000(1)
Marcus Nilson 999 999(2)
Denis Shvidki 975 000(1)
Kristian Huselius 925 000(4)
Olli Jokinen 925 000(1)
Pavel Trnka 900 000(4)
Matt Cullen 800 000(3)
Niklas Hagman 650 000(4)
Paul Laus 650 000(1)
Lance Pitlick 475 000(1)
Andreas Lilja 400 000(2)
Serge Payer 350 000(2)
Jani Hurme 350 000(1)
Peter Worrell 305 000(3)
Ivan Novoseltsev 250 000(2)
Stephen Weiss 150 000(4)
Jay Bouwmeester 150 000(4)


Farm Payroll

Igor Ulanov 87 500(3)
Juraj Kolnik 65 000(4)
Rocky Thompson 52 500(1)
Simon Lajeunesse 50 000(1)
Kyle Rossiter 50 000(1)
Matt Herr 50 000(1)
Pascal Trepanier 50 000(1)
David Morisset 50 000(2)
Jaroslav Bednar 50 000(4)
Darcy Hordichuk 45 000(1)
Jim Campbell 45 000(4)
Pierre Dagenais 40 000(2)
Eric Beaudoin 35 000(4)
Byron Ritchie 20 000(3)
Nick Smith 20 000(2)
Andrew Allen 20 000(3)
Paul Elliott 20 000(1)
Ryan Jardine 20 000(2)
Michel Periard 20 000(2)
Brad Norton 15 000(4)




LosAngeles

ArenaStaples Center
Capacity18 500
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$22 761 113
Farm Payroll$704 000
Prospect Fees$7 500
Coach$450 000
Games Remaining80
Total Game Expenses$299 033
Projected Expenses$23 922 613
Projected Balance$36 077 387

Salary Commitment

Year: 2002$23 465 113
Year: 2003$13 659 000
Year: 2004$11 702 500
Year: 2005$5 292 500

Pro Payroll

Jason Allison 4 500 000(3)
Adam Deadmarsh 3 200 000(1)
Zigmund Palffy 3 111 113(1)
Felix Potvin 2 500 000(4)
Mattias Norstrom 1 300 000(3)
Erik Rasmussen 1 250 000(4)
Nelson Emerson 1 100 000(1)
Stephen Heinze 900 000(4)
Jamie Storr 850 000(1)
Aaron Miller 800 000(1)
Lubomir Visnovsky 700 000(1)
Brad Chartrand 500 000(2)
Craig Johnson 375 000(2)
Sean Avery 325 000(3)
Jan Nemecek 300 000(2)
Rob Valicevic 300 000(2)
Tomas Zizka 300 000(4)
Mike Cammaleri 150 000(3)
Alexander Frolov 150 000(2)
Jaroslav Modry 150 000(2)


Farm Payroll

Steve Kelly 85 000(4)
Ian Laperriere 60 000(2)
Pavel Rosa 50 000(3)
Jason Holland 50 000(4)
Mikko Eloranta 45 000(1)
Marcel Cousineau 41 500(2)
Ken Belanger 37 500(4)
Alexei Volkov 35 000(4)
Joe Rullier 30 000(2)
Dane Jackson 30 000(4)
Kip Brennan 30 000(4)
Joe Corvo 30 000(3)
Michael Pudlick 30 000(4)
Nate Miller 30 000(2)
Greg Phillips 25 000(4)
Chris Schmidt 20 000(4)
Richard Seeley 20 000(2)
Eric Belanger 20 000(3)
Scott Thomas 20 000(3)
Maxim Kuznetsov 15 000(3)




Minnesota

ArenaXcel Energy Center
Capacity18 600
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$13 205 000
Farm Payroll$837 500
Prospect Fees$7 500
Coach$900 000
Games Remaining80
Total Game Expenses$186 875
Projected Expenses$14 950 000
Projected Balance$45 050 000

Salary Commitment

Year: 2002$14 042 500
Year: 2003$13 872 500
Year: 2004$9 785 000
Year: 2005$5 262 500

Pro Payroll

Andrew Brunette 1 900 000(4)
Manny Fernandez 1 450 000(2)
Cliff Ronning 1 250 000(2)
Travis Roche 1 025 000(4)
Marian Gaborik 1 000 000(4)
Wes Walz 750 000(3)
Lubomir Sekeras 735 000(3)
Ladislav Benysek 600 000(4)
Nick Schultz 600 000(3)
Cam Stewart 450 000(3)
Brad Brown 450 000(3)
Dwayne Roloson 425 000(4)
Roman Simicek 400 000(2)
Matt Johnson 400 000(3)
Pascal Dupuis 350 000(3)
Filip Kuba 345 000(3)
Sergei Zholtok 325 000(2)
Richard Park 300 000(3)
Kyle Wanvig 300 000(2)
Pierre-Marc Bouchard 150 000(2)


Farm Payroll

Andrei Zyuzin 87 500(2)
Jason Marshall 85 000(1)
Johan Holmqvist 67 500(4)
Hnat Domenichelli 55 000(4)
David Cullen 52 500(3)
Stacy Roest 50 000(2)
Derek Gustafson 50 000(3)
Jim Dowd 40 000(4)
Darby Hendrickson 40 000(4)
Antti Laaksonen 40 000(3)
Willie Mitchell 35 000(1)
Brad Bombardir 35 000(2)
Jay Henderson 35 000(4)
Stephane Veilleux 30 000(4)
Ravil Gusmanov 30 000(1)
Sylvain Blouin 25 000(4)
Tony Virta 20 000(2)
Trent Cull 20 000(2)
Randy Fitzgerald 20 000(1)
Jason Shmyr 20 000(4)




Montreal

ArenaBell Center
Capacity21 273
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$29 065 000
Farm Payroll$1 168 500
Prospect Fees$7 500
Coach$400 000
Games Remaining80
Total Game Expenses$383 013
Projected Expenses$30 641 000
Projected Balance$29 359 000

Salary Commitment

Year: 2002$30 233 500
Year: 2003$26 308 500
Year: 2004$15 603 500
Year: 2005$8 725 000

Pro Payroll

Jose Theodore 8 000 000(4)
Saku Koivu 4 000 000(3)
Mariusz Czerkawski 2 000 000(2)
Patrice Brisebois 2 000 000(2)
Donald Audette 1 800 000(2)
Randy McKay 1 500 000(2)
Yanic Perreault 1 100 000(1)
Ron Hainsey 1 075 000(3)
Marcel Hossa 1 075 000(3)
Stephane Quintal 900 000(2)
Andreas Dackell 900 000(2)
Niklas Sundstrom 820 000(1)
Jan Bulis 770 000(2)
Andrei Markov 700 000(1)
Mike Ribeiro 600 000(2)
Mathieu Garon 500 000(1)
Craig Rivet 450 000(4)
Gordie Dwyer 400 000(3)
Richard Zednik 325 000(1)
Mike Komisarek 150 000(4)


Farm Payroll

Joe Juneau 220 000(1)
Gino Odjick 195 000(3)
Sheldon Souray 90 000(1)
Chad Kilger 85 000(2)
Jason Ward 70 000(1)
Patrick Traverse 70 000(4)
Bill Lindsay 55 000(2)
Martti Jarventie 50 000(2)
Karl Dykhuis 50 000(1)
Marc-Andre Thinel 50 000(1)
Xavier Delisle 44 000(3)
Eric Landry 39 500(3)
Benoit Gratton 35 000(4)
Francis Bouillon 30 000(3)
Vadim Tarasov 20 000(4)
Michael Ryder 20 000(3)
Olivier Michaud 15 000(2)
Duncan Milroy 15 000(2)
Jozef Balej 15 000(2)




Nashville

ArenaGuaylord Entertainement Center
Capacity17 500
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$14 300 000
Farm Payroll$944 400
Prospect Fees$7 500
Coach$500 000
Games Remaining80
Total Game Expenses$196 899
Projected Expenses$15 751 900
Projected Balance$44 248 100

Salary Commitment

Year: 2002$15 244 400
Year: 2003$10 914 500
Year: 2004$8 377 000
Year: 2005$4 890 000

Pro Payroll

Bill Houlder 1 450 000(1)
David Legwand 1 100 000(4)
Scott Hartnell 1 075 000(4)
Andy Delmore 1 000 000(1)
Tomas Vokoun 900 000(3)
Vladimir Orszagh 875 000(4)
Oleg Petrov 850 000(4)
Kimmo Timonen 800 000(2)
Denis Arkhipov 750 000(3)
Rem Murray 650 000(3)
Vitali Yachmenev 600 000(1)
Greg Johnson 600 000(1)
Tomas Kloucek 525 000(2)
Karlis Skrastins 500 000(4)
Martin Erat 500 000(1)
Greg Classen 475 000(2)
Petr Tenkrat 450 000(3)
Jere Karalahti 400 000(3)
Petr Hubacek 400 000(4)
Wade Flaherty 400 000(2)


Farm Payroll

Brian Finley 102 500(2)
Stu Grimson 90 000(2)
Scott Walker 80 000(3)
Todd Warriner 57 500(3)
Jay Legault 50 000(1)
Mark Mowers 50 000(2)
Erik Anderson 50 000(3)
Jan Lasak 50 000(4)
Pavel Skrbek 45 000(2)
Jeremy Stevenson 45 000(3)
Richard Brennan 44 900(1)
Reid Simpson 40 000(4)
Mark Eaton 35 000(3)
Cale Hulse 35 000(1)
Richard Lintner 35 000(3)
Jon Sim 34 500(3)
Marian Cisar 30 000(1)
Marc Moro 30 000(2)
David Gosselin 20 000(2)
Jonas Andersson 20 000(1)




NewJersey

ArenaContinental Airlines Arena
Capacity19 040
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$40 016 555
Farm Payroll$977 500
Prospect Fees$7 500
Coach$900 000
Games Remaining80
Total Game Expenses$523 769
Projected Expenses$41 901 555
Projected Balance$18 098 445

Salary Commitment

Year: 2002$40 994 055
Year: 2003$30 511 000
Year: 2004$23 620 000
Year: 2005$14 577 500

Pro Payroll

Martin Brodeur 8 500 000(4)
Scott Stevens 5 500 000(3)
Scott Niedermayer 4 500 000(4)
Patrik Elias 4 250 000(1)
Joe Nieuwendyk 2 800 000(2)
Oleg Tverdovsky 2 555 555(1)
Valeri Kamensky 2 000 000(2)
Sergei Nemchinov 1 600 000(3)
Jeff Friesen 1 250 000(1)
Scott Gomez 1 250 000(1)
Richard Smehlik 1 200 000(3)
Jamie Langenbrunner 1 000 000(1)
Sergei Brylin 875 000(4)
Turner Stevenson 700 000(2)
Brian Gionta 500 000(2)
John Madden 400 000(4)
Christian Berglund 400 000(2)
Corey Schwab 400 000(3)
Brian Rafalski 186 000(2)
Colin White 150 000(3)


Farm Payroll

Ken Daneyko 125 000(3)
Ari Ahonen 97 500(4)
Jay Pandolfo 97 500(2)
Tommy Albelin 67 500(4)
Maxim Balmochnykh 67 500(4)
Scott Clemmensen 52 500(2)
Jim McKenzie 50 000(2)
Mike Jefferson 47 500(1)
Andreas Salomonsson 45 000(1)
Bruce Gardiner 45 000(1)
Grant Marshall 40 000(1)
Victor Uchevatov 40 000(2)
Pascal Rheaume 35 000(2)
Michael Rupp 30 000(4)
Lucas Nehrling 30 000(2)
Stephen Guolla 27 500(3)
Jiri Bicek 20 000(3)
Stanislav Gron 20 000(4)
Daryl Andrews 20 000(3)
Joel Dezainde 20 000(4)




NyIslander

ArenaNassau Coliseum
Capacity16 297
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$30 070 000
Farm Payroll$911 000
Prospect Fees$6 000
Coach$50 000
Games Remaining80
Total Game Expenses$387 963
Projected Expenses$31 037 000
Projected Balance$28 963 000

Salary Commitment

Year: 2002$30 981 000
Year: 2003$27 321 000
Year: 2004$15 091 000
Year: 2005$9 331 000

Pro Payroll

Janne Niinimaa 4 900 000(4)
Roman Hamrlik 4 500 000(2)
Michael Peca 4 500 000(2)
Alexei Yashin 3 300 000(1)
Kenny Jonsson 2 000 000(3)
Mark Parrish 1 925 000(3)
Adrian Aucoin 1 250 000(2)
Oleg Kvasha 1 000 000(4)
Rick DiPietro 900 000(4)
Eric Cairns 875 000(3)
Jason Wiemer 800 000(4)
Randy Robitaille 775 000(2)
Garth Snow 675 000(2)
Shawn Bates 585 000(3)
Alexadre Kharitonov 500 000(4)
Radek Martinek 500 000(4)
Arron Asham 400 000(2)
Dave Scatchard 385 000(4)
Justin Papineau 150 000(1)
Justin Mapletoft 150 000(3)


Farm Payroll

Kevin Haller 120 000(4)
Mats Lindgren 90 000(1)
Stephen Webb 90 000(4)
Darren Van-Impe 65 000(4)
Marko Kiprusoff 50 000(3)
Jason Krog 50 000(1)
Ken Sutton 50 000(3)
Chris Armstrong 50 000(3)
Dave Roche 45 000(1)
Evgeny Korolev 40 000(2)
Steve Valiquette 40 000(2)
Marco Charpentier 35 000(2)
Dmitri Upper 30 000(4)
Jason Podollan 30 000(3)
Petr Mika 25 000(1)
Kip Miller 25 000(3)
Jason Blake 21 000(4)
Marko Tuomainen 20 000(3)
David St. Germain 20 000(4)
Bob Lachance 15 000(2)




NyRangers

ArenaMadison Square Garden
Capacity18 000
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$61 855 001
Farm Payroll$1 074 500
Prospect Fees$7 500
Coach$980 000
Games Remaining80
Total Game Expenses$798 963
Projected Expenses$63 917 001
Projected Balance-$3 917 001

Salary Commitment

Year: 2002$62 929 501
Year: 2003$42 834 501
Year: 2004$33 322 000
Year: 2005$12 892 000

Pro Payroll

Eric Lindros 8 300 000(3)
Alexei Kovalev 7 500 000(1)
Pavel Bure 7 500 000(1)
Brian Leetch 7 000 000(4)
Bobby Holik 5 000 001(2)
Mark Messier 5 000 000(3)
Petr Nedved 4 500 000(4)
Anson Carter 4 250 000(3)
Mike Dunham 3 000 000(1)
Tom Poti 2 000 000(1)
Sylvain Lefebvre 1 150 000(3)
Dan Blackburn 1 130 000(2)
Darius Kasparaitis 1 100 000(2)
Boris Mironov 1 100 000(2)
Matthew Barnaby 1 000 000(3)
Sandy McCarthy 800 000(4)
Andreas Johansson 650 000(3)
Peter Smrek 425 000(2)
Dan LaCouture 300 000(2)
Jamie Lundmark 150 000(2)


Farm Payroll

Vlad Malakhov 350 000(4)
Dixon Ward 70 000(2)
Ted Donato 65 000(1)
Jason Labarbera 57 500(2)
Mike Wilson 51 500(4)
Scott Meyer 50 000(3)
Ed Ward 45 000(4)
Kyle Freadrich 40 500(4)
Jeff Toms 40 000(4)
Cory Larose 35 000(4)
Eric Nickulas 30 000(1)
Ales Pisa 30 000(2)
Robert Schnabel 30 000(2)
Bill Bowler 30 000(4)
Brad Smyth 30 000(3)
Layne Ulmer 30 000(2)
Christian Gosselin 25 000(2)
Dale Purinton 25 000(2)
Dave Duerden 20 000(2)
Brad Mehalko 20 000(2)




Ottawa

ArenaCorel Center
Capacity18 500
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$27 375 000
Farm Payroll$732 500
Prospect Fees$7 500
Coach$550 000
Games Remaining80
Total Game Expenses$358 313
Projected Expenses$28 665 000
Projected Balance$31 335 000

Salary Commitment

Year: 2002$28 107 500
Year: 2003$24 329 000
Year: 2004$11 956 500
Year: 2005$4 182 500

Pro Payroll

Marian Hossa 5 250 000(3)
Radek Bonk 4 500 000(2)
Zdeno Chara 2 875 000(2)
Martin Havlat 2 800 000(4)
Daniel Alfredsson 2 250 000(2)
Bryan Smolinski 1 400 000(1)
Magnus Arvedson 1 000 000(3)
Curtis Leschyshyn 900 000(3)
Chris Phillips 875 000(2)
Patrick Lalime 800 000(2)
Wade Redden 600 000(1)
Mike Fisher 600 000(1)
Rob Ray 525 000(3)
Peter Schaefer 500 000(1)
Karel Rachunek 500 000(2)
Todd White 500 000(4)
Brian Pothier 450 000(1)
Toni Dahlman 400 000(4)
Vaclav Varada 350 000(2)
Martin Prusek 300 000(4)


Farm Payroll

Bill Muckalt 97 500(1)
James Black 55 000(3)
Jody Hull 55 000(2)
Mathieu Chouinard 50 000(4)
Chris Bala 50 000(2)
Shaun Van-Allen 45 000(1)
Juha Ylonen 42 500(1)
Shane Hnidy 42 500(4)
Chris Neil 40 000(2)
Yevgeny Pavlov 40 000(4)
Dean Melanson 35 000(4)
Jeff Ulmer 32 500(2)
Travis Richards 25 000(2)
Ricard Persson 24 000(3)
Petr Schastlivy 20 000(3)
Alexandre Giroux 20 000(2)
David Van Drunen 15 000(4)
David Hymovitz 15 000(1)
Joey Tetarenko 15 000(1)
Marc Lamothe 13 500(1)




Philly

ArenaFirst Union Center
Capacity19 515
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$53 343 333
Farm Payroll$835 000
Prospect Fees$7 500
Coach$800 000
Games Remaining80
Total Game Expenses$687 323
Projected Expenses$54 985 833
Projected Balance$5 014 167

Salary Commitment

Year: 2002$54 178 333
Year: 2003$50 205 000
Year: 2004$31 920 000
Year: 2005$15 540 000

Pro Payroll

Sami Kapanen 8 800 000(2)
John LeClair 6 500 000(3)
Keith Primeau 5 000 000(4)
Tony Amonte 5 000 000(3)
Mark Recchi 4 550 000(4)
Jeremy Roenick 3 600 000(2)
Roman Cechmanek 3 333 333(1)
Eric Desjardins 3 000 000(2)
Michal Handzus 2 875 000(3)
Dimitri Yushkevich 1 800 000(4)
Eric Weinrich 1 500 000(2)
Claude Lapointe 1 250 000(2)
Chris Therien 1 250 000(4)
Justin Williams 1 075 000(4)
Simon Gagne 950 000(3)
Marcus Ragnarsson 850 000(4)
Donald Brashear 800 000(4)
Marty Murray 460 000(1)
Kim Johnsson 400 000(3)
Robert Esche 350 000(3)


Farm Payroll

Luke Richardson 125 000(3)
Tomi Kallio 85 000(4)
Mark Greig 50 000(4)
David Harlock 50 000(4)
John Slaney 50 000(1)
Matt Zultek 45 000(3)
Eric Chouinard 45 000(1)
Greg Koehler 40 000(3)
Billy Tibbetts 40 000(2)
Vaclav Pletka 40 000(3)
Jamie Wright 40 000(2)
Yves Sarault 35 000(1)
Ian Forbes 35 000(2)
Tomas Divisek 30 000(3)
James Chalmers 30 000(4)
Dan Murphy 25 000(3)
Todd Fedoruk 20 000(2)
Joe DiPenta 20 000(1)
Neil Little 15 000(1)
Brad Tiley 15 000(1)




Phoenix

ArenaAmerica West Arena
Capacity16 210
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$27 120 000
Farm Payroll$767 500
Prospect Fees$7 500
Coach$350 000
Games Remaining80
Total Game Expenses$353 063
Projected Expenses$28 245 000
Projected Balance$31 755 000

Salary Commitment

Year: 2002$27 887 500
Year: 2003$26 625 000
Year: 2004$21 970 000
Year: 2005$10 915 000

Pro Payroll

Sean Burke 7 500 000(4)
Chris Gratton 3 000 000(2)
Teppo Numminen 2 500 000(3)
Mike Johnson 1 500 000(3)
Shane Doan 1 250 000(3)
Daymond Langkow 1 250 000(3)
Krys Kolanos 1 075 000(3)
Brian Savage 1 000 000(2)
Brian Boucher 900 000(3)
Todd Simpson 900 000(3)
Paul Ranheim 900 000(4)
Drake Berehowsky 800 000(3)
Andrei Nazarov 800 000(4)
Ladislav Nagy 750 000(4)
Jan Hrdina 750 000(1)
Kelly Buchberger 725 000(3)
Paul Mara 500 000(4)
Sebastien Bordeleau 350 000(4)
Brad Ference 345 000(2)
Danil Markov 325 000(1)


Farm Payroll

Denis Pederson 62 500(1)
Mike Sullivan 55 000(2)
Radoslav Suchy 55 000(3)
Scott Pellerin 50 000(4)
Ossi Vaananen 50 000(2)
Martin Grenier 50 000(2)
Landon Wilson 45 000(1)
Jason Jaspers 45 000(2)
Deron Quint 40 000(2)
Zac Bierk 40 000(2)
Erik Westrum 40 000(3)
Jean-Guy Trudel 35 000(1)
Branko Radivojevic 30 000(3)
Brent Gauvreau 30 000(4)
Jay Leach 30 000(2)
Sergei Kuznetsov 30 000(3)
Jan Fadrny 25 000(1)
Alexander Andreyev 20 000(1)
Kyle Chapman 20 000(4)
JM Pelletier 15 000(4)




Pittsburgh

ArenaCivic Arena
Capacity16 958
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$20 675 000
Farm Payroll$937 500
Prospect Fees$6 000
Coach$350 000
Games Remaining80
Total Game Expenses$274 606
Projected Expenses$21 968 500
Projected Balance$38 031 500

Salary Commitment

Year: 2002$21 612 500
Year: 2003$19 502 500
Year: 2004$8 392 500
Year: 2005$5 000 000

Pro Payroll

Mario Lemieux 8 000 000(2)
Martin Straka 1 400 000(2)
Brooks Orpik 1 025 000(3)
Alexandre Daigle 1 000 000(3)
J-S Aubin 975 000(1)
Brian Holzinger 950 000(1)
Kris Beech 875 000(3)
Kent Manderville 875 000(4)
Alexei Morozov 850 000(2)
Michal Rozsival 725 000(4)
Milan Kraft 625 000(4)
Ross Lupaschuk 600 000(4)
Mikael Samuelsson 525 000(4)
Jamie Pushor 500 000(2)
Toby Petersen 375 000(4)
Steve McKenna 375 000(4)
Hans Jonsson 350 000(4)
Ramzi Abid 300 000(4)
Shawn Heins 200 000(3)
Johan Hedberg 150 000(2)


Farm Payroll

Konstantin Koltsov 87 500(3)
Joel Bouchard 80 000(3)
Stephane Richer 70 000(2)
Alexander Zevakhin 60 000(4)
Dan Focht 55 000(2)
Martin Sonnenberg 50 000(4)
Michal Sivek 50 000(3)
Eric Meloche 50 000(2)
Shane Endicott 50 000(1)
Sebastien Caron 50 000(4)
Robbie Tallas 40 000(3)
Dick Tarnstrom 40 000(1)
Ville Nieminen 35 000(2)
Roman Lyashenko 35 000(1)
Guillaume Lefebvre 35 000(3)
Rico Fata 30 000(4)
John Jakopin 30 000(4)
Micki DuPont 30 000(1)
Darcy Robinson 30 000(1)
Darcy Verot 30 000(4)




St-Louis

ArenaKiel Center
Capacity19 260
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$41 610 000
Farm Payroll$972 500
Prospect Fees$7 500
Coach$650 000
Games Remaining80
Total Game Expenses$540 500
Projected Expenses$43 240 000
Projected Balance$16 760 000

Salary Commitment

Year: 2002$42 582 500
Year: 2003$30 395 000
Year: 2004$22 575 000
Year: 2005$15 750 000

Pro Payroll

Keith Tkachuk 6 500 000(4)
Doug Weight 6 300 000(1)
Pavol Demitra 4 500 000(2)
Al MacInnis 4 500 000(4)
Martin Rucinsky 3 000 000(3)
Chris Osgood 3 000 000(3)
Chris Pronger 2 250 000(1)
Dallas Drake 2 250 000(4)
Valeri Bure 2 000 000(2)
Brent Johnson 1 900 000(4)
Cory Stillman 1 500 000(1)
Shjon Podein 650 000(3)
Mark Rycroft 550 000(1)
Alexander Khavanov 500 000(4)
Bryce Salvador 495 000(1)
Jeff Finley 450 000(2)
Ryan Johnson 425 000(2)
Barret Jackman 400 000(1)
Daniel Tkaczuk 290 000(2)
Sergei Varlamov 150 000(1)


Farm Payroll

Scott Mellanby 200 000(1)
Tyson Nash 90 000(1)
Fred Brathwaite 80 000(1)
Tom Barrasso 60 000(4)
Steven Halko 60 000(3)
Richard Pilon 52 500(1)
Christian Laflamme 45 000(1)
Daniel Corso 45 000(2)
Jamal Mayers 40 000(2)
Andrey Troschinsky 40 000(2)
Darren Rumble 40 000(4)
Reed Low 30 000(1)
Jame Pollock 30 000(1)
Steve McLaren 30 000(3)
Lauri Kinos 30 000(2)
Marc Brown 30 000(3)
Eric Boguniecki 20 000(3)
Darren Clark 20 000(3)
Aris Brimanis 15 000(1)
Steve Martins 15 000(3)




SanJose

ArenaCompaq Center
Capacity17 483
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$34 672 222
Farm Payroll$1 072 500
Prospect Fees$7 500
Coach$800 000
Games Remaining80
Total Game Expenses$456 903
Projected Expenses$36 552 222
Projected Balance$23 447 778

Salary Commitment

Year: 2002$35 324 722
Year: 2003$12 597 222
Year: 2004$3 295 000
Year: 2005$2 325 000

Pro Payroll

Teemu Selanne 6 500 000(1)
Gary Suter 4 500 000(1)
Vincent Damphousse 3 750 000(1)
Adam Graves 3 250 000(2)
Marco Sturm 2 800 000(1)
Mike Ricci 2 222 222(2)
Patrick Marleau 1 500 000(2)
Kyle McLaren 1 500 000(1)
Jeff Jillson 1 025 000(4)
Brad Stuart 1 000 000(1)
Mike Rathje 1 000 000(1)
Todd Harvey 800 000(4)
Alyn McCauley 800 000(2)
Stephane Matteau 800 000(2)
Alexander Korolyuk 700 000(1)
Scott Hannan 675 000(1)
Wayne Primeau 675 000(3)
Evgeni Nabokov 575 000(2)
Mikka Kiprusoff 450 000(4)
Jonathan Cheechoo 150 000(3)


Farm Payroll

Dmitri Mironov 300 000(0)
Scott Thornton 125 000(1)
Alexei Gusarov 120 000(0)
Eric LaPlante 50 000(2)
Matt Carkner 50 000(1)
Marc Kielkucki 40 000(3)
Miroslav Zalesak 40 000(3)
Seamus Kotyk 37 500(1)
Mike Craig 30 000(1)
Rob Davison 30 000(1)
Joel Prpic 30 000(3)
Robert Mulick 30 000(4)
Ryan Kraft 30 000(2)
Lynn Loyns 30 000(2)
Chad Wiseman 30 000(1)
Adam Colagiacomo 25 000(2)
Mark Smith 20 000(3)
Eric Schneider 20 000(2)
Lars Pettersen 20 000(4)
Brandon Smith 15 000(3)




TampaBay

ArenaSt. Pete Times Forum
Capacity19 758
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$18 800 000
Farm Payroll$1 147 500
Prospect Fees$7 500
Coach$200 000
Games Remaining80
Total Game Expenses$251 938
Projected Expenses$20 155 000
Projected Balance$39 845 000

Salary Commitment

Year: 2002$19 947 500
Year: 2003$15 237 500
Year: 2004$10 280 000
Year: 2005$3 962 500

Pro Payroll

Nikolai Khabibulin 3 000 000(1)
Vincent Lecavalier 2 000 000(3)
Janne Laukkanen 1 800 000(2)
Petr Svoboda 1 250 000(3)
Vaclav Prospal 1 250 000(1)
Dave Andreychuk 1 100 000(3)
Fredrik Modin 900 000(4)
Brad Lukowich 900 000(2)
Nolan Pratt 800 000(2)
Pavel Kubina 750 000(2)
Andre Roy 750 000(4)
Brad Richards 750 000(4)
Jimmy Olvestad 650 000(3)
Chris Dingman 600 000(3)
Sheldon Keefe 600 000(4)
Ruslan Fedotenko 450 000(4)
John Grahame 450 000(3)
Martin St. Louis 400 000(4)
Dan Boyle 250 000(1)
Alexander Svitov 150 000(2)


Farm Payroll

Zdeno Ciger 170 000(1)
Nikita Alexeev 107 500(2)
Tim Taylor 100 000(2)
Marc Bergevin 92 500(4)
Mathieu Biron 85 000(2)
Dmitri Afanasenkov 85 000(2)
Stanislav Neckar 65 000(2)
Josef Boumedienne 55 000(3)
Cory Sarich 52 500(3)
Kristian Kudroc 50 000(3)
Dieter Kochan 40 000(1)
Martin Cibak 40 000(2)
Thomas Ziegler 40 000(3)
Ryan Tobler 30 000(2)
Boyd Kane 30 000(3)
Michal Lanicek 30 000(2)
Mike Jones 20 000(3)
Matt Elich 20 000(3)
Kenton Smith 20 000(4)
Shane Willis 15 000(2)




Toronto

ArenaAir Canada Center
Capacity18 800
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$54 600 000
Farm Payroll$1 222 000
Prospect Fees$7 500
Coach$750 000
Games Remaining80
Total Game Expenses$707 244
Projected Expenses$56 579 500
Projected Balance$3 420 500

Salary Commitment

Year: 2002$55 822 000
Year: 2003$34 014 500
Year: 2004$11 739 500
Year: 2005$5 137 000

Pro Payroll

Mats Sundin 7 000 000(2)
Owen Nolan 6 700 000(1)
Bryan McCabe 4 200 000(1)
Ed Belfour 3 800 000(2)
Alexander Mogilny 3 600 000(1)
Tomas Kaberle 3 500 000(2)
Shayne Corson 2 750 000(2)
Gary Roberts 2 500 000(1)
Doug Gilmour 2 500 000(1)
Phil Housley 2 500 000(3)
Robert Svehla 2 250 000(4)
Jyrki Lumme 2 000 000(2)
Darcy Tucker 1 800 000(1)
Jonas Hoglund 1 750 000(3)
Glen Wesley 1 750 000(2)
Travis Green 1 350 000(4)
Trevor Kidd 1 300 000(2)
Mikael Renberg 1 300 000(4)
Tie Domi 1 250 000(3)
Nikolai Antropov 800 000(3)


Farm Payroll

Robert Reichel 375 000(1)
Brad Leeb 120 000(4)
Aki Berg 82 500(3)
Anders Eriksson 80 000(3)
Wade Belak 60 000(2)
Tom Fitzgerald 52 000(4)
Josh Holden 50 000(3)
Karel Pilar 35 000(2)
Michal Travnicek 35 000(1)
Steve Kariya 35 000(4)
Francis Belanger 35 000(1)
Jacques Lariviere 32 500(1)
Mikael Tellqvist 30 000(2)
Luca Cereda 30 000(3)
Sebastien Centomo 30 000(4)
Franktisek Mrazek 30 000(2)
Chris Chartier 30 000(1)
Alexei Ponikarovsky 30 000(3)
D.J. Smith 30 000(3)
Donald MacLean 20 000(2)




Vancouver

ArenaGM Place
Capacity18 422
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$35 300 000
Farm Payroll$947 500
Prospect Fees$7 500
Coach$875 000
Games Remaining80
Total Game Expenses$464 125
Projected Expenses$37 130 000
Projected Balance$22 870 000

Salary Commitment

Year: 2002$36 247 500
Year: 2003$19 870 000
Year: 2004$14 820 000
Year: 2005$7 910 000

Pro Payroll

Todd Bertuzzi 9 025 000(1)
Markus Naslund 6 850 000(4)
Mattias Ohlund 3 800 000(1)
Trevor Linden 3 750 000(3)
Murray Baron 1 900 000(1)
Ed Jovanovski 1 450 000(2)
Daniel Sedin 1 200 000(1)
Henrik Sedin 1 200 000(3)
Chris Nielsen 850 000(3)
Brendan Morrison 700 000(3)
Marek Malik 650 000(2)
Jason Strudwick 550 000(4)
Trent Klatt 500 000(2)
Matt Cooke 500 000(2)
Brent Sopel 475 000(2)
Artem Chubarov 450 000(2)
Dan Cloutier 450 000(2)
Trevor Letowski 400 000(4)
Jan Hlavac 350 000(2)
Peter Skudra 250 000(1)


Farm Payroll

Brad May 100 000(2)
Sami Salo 80 000(3)
Scott Lachance 80 000(3)
Darren Langdon 65 000(3)
Martin Brochu 57 500(1)
Tyler Bouck 57 500(1)
Alexei Tezikov 57 500(1)
Jarkko Ruutu 45 000(2)
Mikko Jokela 45 000(3)
Alexander Auld 40 000(2)
Justin Morrison 40 000(2)
Justin Kurtz 40 000(3)
Fedor Fedorov 40 000(3)
Brandon Reid 40 000(4)
Andre Savage 35 000(4)
David Ytfeldt 30 000(3)
Chris Herperger 30 000(3)
Pat Kavanagh 30 000(1)
Ryan Ready 20 000(4)
Herbert Vasiljevs 15 000(4)




Washington

ArenaMCI Center
Capacity19 700
Ticket Price$35,00


Income

Current Funds$60 000 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$39 565 000
Farm Payroll$888 500
Prospect Fees$6 000
Coach$450 000
Games Remaining80
Total Game Expenses$511 369
Projected Expenses$40 909 500
Projected Balance$19 090 500

Salary Commitment

Year: 2002$40 453 500
Year: 2003$29 298 500
Year: 2004$20 607 500
Year: 2005$5 050 000

Pro Payroll

Sergei Gonchar 9 000 000(1)
Jaromir Jagr 8 500 000(3)
Olaf Kolzig 4 000 000(4)
Robert Lang 3 200 000(3)
Dmitri Khristich 3 000 000(2)
Peter Bondra 1 500 000(3)
Sylvain Cote 1 500 000(1)
Calle Johansson 1 250 000(2)
Dainius Zubrus 1 100 000(2)
Brendan Witt 1 100 000(2)
Steve Konowalchuk 850 000(2)
Sergei Berezin 800 000(3)
Michael Nylander 700 000(2)
Sebastien Charpentier 575 000(4)
Matt Pettinger 525 000(3)
Ken Klee 475 000(3)
Trent Whitfield 440 000(1)
Mike Grier 400 000(2)
Jakub Cutta 350 000(4)
Jeff Halpern 300 000(3)


Farm Payroll

Maxime Ouellet 102 500(3)
Colin Forbes 75 000(3)
Frantisek Kucera 65 000(1)
Joe Sacco 65 000(2)
Josh Green 50 000(4)
Peter Ferraro 45 000(1)
Chris Ferraro 45 000(1)
Nathan Forster 40 000(2)
Nolan Yonkman 40 000(2)
Rob Zettler 40 000(3)
Stephen Peat 40 000(1)
Mike Farrell 40 000(4)
Roman Tvrdon 40 000(3)
Glen Metropolit 40 000(2)
Craig Billington 36 000(2)
Martin Hlinka 35 000(4)
Chris Corrinet 35 000(2)
Graham Mink 20 000(1)
Jason Ulmer 20 000(2)
Mel Angelstad 15 000(2)




Hosted by www.Geocities.ws

1