LHSQ

 

(As of vendredi, janv 7 2005)

Ottawa

ArenaCorel Center
Capacity22�608
Ticket Price$35,00


Income

Current Funds$42�920�773
Home Games Remaining26
Avg. Attendance18�807
Avg. Revenue/Game$1�184�860
Projected Revenue$30�806�360

Expenses

Pro Payroll$40�789�000
Farm Payroll$1�758�200
Prospect Fees$30�000
Coach$225�500
Games Remaining54
Total Game Expenses$509�556
Projected Expenses$27�516�021
Projected Balance$46�211�112

Salary Commitment

Year: 4$42�547�200
Year: 5$35�092�300
Year: 6$23�501�500
Year: 7$14�260�000

Pro Payroll

Joe Thornton 4�500�000(4)
Darius Kasparaitis 4�500�000(4)
Mattias Ohlund 3�500�000(4)
Gary Roberts 2�500�000(1)
Kyle Mclaren 2�250�000(2)
Dan Cloutier 2�155�000(3)
Scott Young 2�100�000(1)
Petr Sykora 2�100�000(2)
Martin Biron 2�093�000(3)
Dallas Drake 2�000�000(2)
Vaclav Prospal 1�625�000(1)
Oleg Kvasha 1�600�000(4)
Jason Doig 1�500�000(3)
Fredrik Modin 1�430�000(2)
David Vyborny 1�314�000(3)
Craig Conroy 1�237�000(2)
Greg DeVries 1�100�000(2)
Andreas Johansson 1�000�000(2)
Mattias Norstrom 979�000(3)
Patrice Bergeron 800�000(1)
Denis Gauthier 506�000(3)


Farm Payroll

Sebastien Caron 225�000(3)
Glen Wesley 200�000(2)
Michael Leighton 200�000(3)
Martin Gerber 200�000(1)
Bates Battaglia 112�000(2)
Ian Laperriere 100�000(2)
Jason Williams 95�000(3)
Grant Marshall 94�900(1)
Mikael Holmqvist 85�000(4)
Brad Brown 80�000(3)
Alexander Semin 75�000(4)
Mathieu Chouinard 75�000(1)
Antti Laaksonen 61�800(2)
Joel Kwiatkowski 60�000(1)
J-Luc Grand-Pierre 59�100(3)
Andre Roy 35�400(3)




Toronto

ArenaAir Canada Center
Capacity16�870
Ticket Price$35,00


Income

Current Funds$44�677�343
Home Games Remaining27
Avg. Attendance16�566
Avg. Revenue/Game$1�043�654
Projected Revenue$28�178�658

Expenses

Pro Payroll$26�085�200
Farm Payroll$1�282�300
Prospect Fees$48�000
Coach$183�000
Games Remaining54
Total Game Expenses$328�554
Projected Expenses$17�741�893
Projected Balance$55�114�108

Salary Commitment

Year: 4$27�367�500
Year: 5$15�671�300
Year: 6$11�485�300
Year: 7$4�641�000

Pro Payroll

Ron Francis 3�287�000(1)
Nikolai Zherdev 3�050�000(3)
Rostislav Klesla 1�650�000(4)
Pierre Turgeon 1�500�000(1)
Rick Nash 1�500�000(5)
Greg Johnson 1�500�000(2)
Wade Redden 1�500�000(1)
Roberto Luongo 1�462�000(1)
Dainius Zubrus 1�326�000(3)
Andrei Markov 1�260�000(2)
Henrik Zetterberg 1�050�000(5)
Bret Hedican 1�021�000(2)
Alexander Karpovtsev 1�000�000(3)
Jarome Iginla 937�000(1)
Ilya Kovalchuk 750�000(1)
Dany Heatley 750�000(1)
Philippe Boucher 545�000(1)
Jani Hurme 525�200(1)
Alexander Frolov 524�000(3)
Eric Brewer 523�000(3)
Martin Skoula 225�000(1)
Kirk Maltby 200�000(2)


Farm Payroll

Steve Eminger 260�000(3)
Brad Boyes 104�000(2)
Eric Staal 100�000(4)
Stephen Weiss 85�000(5)
Stanislav Chistov 80�000(5)
Chuck Kobasew 75�000(1)
Pavel Vorobiev 75�000(1)
Craig Andersson 65�000(5)
Garnet Exelby 65�000(3)
Karl Stewart 55�500(5)
Tuomas Pihlman 55�500(5)
Ivan Ciernik 49�000(2)
Chris Hajt 45�000(1)
Matt Ellison 40�500(3)
Mikael Tellqvist 39�800(3)
Ron Hainsey 32�500(2)
Steve Gainey 20�000(1)
Vaclav Nedorost 19�500(2)
Mike Komisarek 16�000(3)




Floride

ArenaNational Car Center
Capacity23�798
Ticket Price$42,00


Income

Current Funds$45�406�038
Home Games Remaining27
Avg. Attendance19�492
Avg. Revenue/Game$1�473�601
Projected Revenue$39�787�227

Expenses

Pro Payroll$45�991�000
Farm Payroll$1�762�783
Prospect Fees$19�500
Coach$314�000
Games Remaining54
Total Game Expenses$572�468
Projected Expenses$30�913�253
Projected Balance$54�280�012

Salary Commitment

Year: 4$47�753�783
Year: 5$45�915�783
Year: 6$35�735�783
Year: 7$11�013�450

Pro Payroll

Sergei Zubov 6�000�000(3)
Markus Naslund 6�000�000(3)
Zigmund Palffy 5�500�000(3)
Nikolai Khabibulin 5�000�000(4)
Mats Sundin 3�263�000(2)
Alex Tanguay 3�000�000(4)
Scott Niedermayer 2�152�000(4)
Adam Foote 2�148�000(3)
Vincent Damphousse 2�022�000(2)
Todd Bertuzzi 1�715�000(2)
Mathieu Schneider 1�475�000(2)
Jere Lehtinen 1�461�000(3)
Chris Chelios 1�284�000(1)
Serge Aubin 1�100�000(3)
Jochen Hecht 1�033�000(2)
M-A Bergeron 750�000(3)
Alyn Mccauley 625�000(3)
Martin Prusek 505�000(3)
Alexei Ponikarovsky 500�000(3)
Juraj Kolnik 303�000(1)
Konstantin Koltsov 155�000(2)


Farm Payroll

Dennis Seidenberg 152�500(4)
Brett McLean 150�000(2)
Patrick Sharp 133�333(3)
Jason King 125�000(1)
Maxim Kondratiev 125�000(5)
Matt Keith 100�000(4)
Marc-Andre Fleury 98�750(4)
Aki Berg 95�000(2)
Kamil Piros 90�000(4)
Wade Dubielewicz 85�000(4)
Nathan Smith 78�000(2)
Sean Avery 75�000(2)
Justin Papineau 60�500(2)
Gordie Dwyer 60�000(1)
Mark Rycroft 60�000(4)
Fredrik Sjostrom 50�100(4)
Christian Ehrhoff 50�100(4)
Riku Hahl 50�000(4)
Jaroslav Svoboda 39�000(2)
Steve Begin 36�000(1)
Nick Smith 30�000(1)
Eric Beaudoin 19�500(2)




Tampa-Bay

ArenaIce Palace
Capacity20�454
Ticket Price$35,00


Income

Current Funds$39�370�234
Home Games Remaining27
Avg. Attendance17�954
Avg. Revenue/Game$1�131�127
Projected Revenue$30�540�429

Expenses

Pro Payroll$32�431�000
Farm Payroll$1�087�400
Prospect Fees$27�000
Coach$400�000
Games Remaining55
Total Game Expenses$404�112
Projected Expenses$22�226�155
Projected Balance$47�684�508

Salary Commitment

Year: 4$33�518�400
Year: 5$31�547�900
Year: 6$12�648�900
Year: 7$7�265�000

Pro Payroll

Jason Allison 5�000�000(2)
Rob Blake 3�512�000(2)
Peter Bondra 3�500�000(2)
Michal Handzus 2�800�000(4)
Brad Stuart 2�200�000(4)
Kevin Weekes 2�200�000(4)
Marian Hossa 1�625�000(2)
Manny Legace 1�411�000(3)
Patrik Stefan 1�283�000(2)
Andreas Dackell 1�260�000(2)
Chris Phillips 1�055�000(3)
Shane Doan 1�024�000(3)
Danil Markov 969�000(1)
Jamie Langenbrunner 948�000(3)
Alexei Semenov 910�000(2)
Radoslav Suchy 770�000(2)
Kevyn Adams 614�000(1)
Niklas Hagman 536�000(3)
Chris Clark 450�000(2)
Colin White 210�000(2)
Igor Radulov 154�000(2)


Farm Payroll

Eric Cairns 255�000(3)
Anton Volchenkov 150�000(1)
Brian Campbell 112�500(1)
Peter Skudra 100�000(1)
Nikos Tselios 64�900(3)
Andrej Nedorost 45�000(2)
Martin Cibak 45�000(2)
Darcy Hordichuk 45�000(2)
Shawn Thornton 45�000(3)
Mikael Samuelsson 45�000(2)
Bruno St-Jacques 45�000(2)
Tomas Zizka 45�000(3)
Christian Laflamme 32�500(4)
Kip Brennan 32�500(4)
Sergei Varlamov 25�000(1)




Washington

ArenaMCI Center
Capacity19�748
Ticket Price$35,00


Income

Current Funds$40�866�592
Home Games Remaining27
Avg. Attendance12�988
Avg. Revenue/Game$818�332
Projected Revenue$22�094�964

Expenses

Pro Payroll$35�329�000
Farm Payroll$1�366�100
Prospect Fees$36�000
Coach$400�000
Games Remaining54
Total Game Expenses$442�037
Projected Expenses$23�869�993
Projected Balance$39�091�563

Salary Commitment

Year: 4$36�695�100
Year: 5$18�903�500
Year: 6$4�232�500
Year: 7$197�500

Pro Payroll

Olaf Kolzig 9�450�000(2)
Rod Brind'Amour 6�000�000(1)
Mariusz Czerkawski 2�800�000(1)
Ville Nieminen 2�800�000(1)
Stephane Yelle 2�500�000(1)
Jiri Slegr 1�875�000(2)
Jan Bulis 1�155�000(1)
Andy Sutton 954�000(2)
Martin Lapointe 934�000(3)
Todd White 900�000(1)
Igor Ulanov 800�000(3)
Todd Marchant 781�000(3)
Justin Williams 750�000(1)
Radek Martinek 688�000(3)
Trevor Kidd 660�000(2)
Manny Malhotra 650�000(2)
Brad Bombardir 650�000(2)
Cale Hulse 500�000(3)
Dan Focht 168�000(3)
Ryan Bayda 164�000(3)
Martin Rucinsky 150�000(1)


Farm Payroll

Pavel Brendl 200�000(1)
Scott Lachance 200�000(1)
Todd Harvey 112�000(2)
Milan Hnilicka 108�600(2)
Michal Grosek 80�600(1)
Martin Sonnenberg 65�000(2)
Nolan Pratt 60�700(1)
Petr Buzek 60�400(2)
Brad Tapper 55�000(4)
Richard Lintner 52�500(1)
Rickard Wallin 50�000(4)
Dmitri Bykov 47�500(4)
Jason Chimera 45�000(1)
Brian Pothier 45�000(4)
Jeremy Reich 37�500(1)
J-F Fortin 36�300(1)
Jiri Bicek 26�000(2)
Peter Sarno 24�000(1)
Shane Willis 21�000(2)
Jason Pominville 19�500(2)
Ross Lupaschuk 19�500(2)




Buffalo

ArenaHSBC Arena
Capacity21�000
Ticket Price$35,00


Income

Current Funds$26�365�640
Home Games Remaining27
Avg. Attendance11�388
Avg. Revenue/Game$717�478
Projected Revenue$19�371�906

Expenses

Pro Payroll$23�908�000
Farm Payroll$1�355�500
Prospect Fees$16�500
Coach$300�000
Games Remaining54
Total Game Expenses$304�524
Projected Expenses$16�444�286
Projected Balance$29�293�260

Salary Commitment

Year: 4$25�263�500
Year: 5$17�932�000
Year: 6$3�700�000
Year: 7$1�545�000

Pro Payroll

Roman Cechmanek 4�500�000(2)
Vaclav Varada 2�000�000(2)
Daniel Cleary 1�740�000(1)
Marty Reasoner 1�500�000(4)
Rhett Warrener 1�400�000(2)
Rick Dipietro 1�350�000(1)
P.J. Axelsson 1�250�000(3)
Jason York 1�088�000(1)
Alexander Khavanov 1�050�000(2)
Maxim Afinogenov 975�000(2)
Vladimir Orszagh 963�000(1)
Barret Jackman 950�000(2)
Tuomo Ruutu 750�000(1)
Artem Chubarov 737�000(2)
Theoren Fleury 650�000(1)
Donald Audette 650�000(1)
Lyle Odelein 594�000(3)
Arron Asham 586�000(2)
Jason Smith 560�000(2)
Derek Roy 311�000(3)
Henrik Tallinder 304�000(2)


Farm Payroll

Arturs Irbe 450�000(2)
Darby Hendrickson 109�800(2)
Michal Rozsival 94�200(2)
Ramzi Abid 91�000(2)
Josh Holden 80�000(2)
Shayne Corson 65�500(1)
Sven Butenschon 65�000(2)
Jonathan Girard 65�000(2)
Lasse Kukkonen 50�000(2)
Francois Beauchemin 50�000(2)
Francis Lessard 50�000(2)
Tyson Nash 45�500(2)
Steve Moore 45�000(4)
Jeff Shantz 45�000(1)
Brian Willsie 30�000(1)
Pascal Leclaire 19�500(2)




Calgary

ArenaPengrowth Saddledome
Capacity25�000
Ticket Price$40,00


Income

Current Funds$40�859�382
Home Games Remaining27
Avg. Attendance14�843
Avg. Revenue/Game$1�068�720
Projected Revenue$28�855�440

Expenses

Pro Payroll$34�575�000
Farm Payroll$1�825�200
Prospect Fees$19�500
Coach$328�000
Games Remaining55
Total Game Expenses$437�473
Projected Expenses$24�060�994
Projected Balance$45�653�828

Salary Commitment

Year: 4$36�400�200
Year: 5$26�751�200
Year: 6$15�907�000
Year: 7$350�000

Pro Payroll

Jason Blake 6�900�000(3)
Owen Nolan 3�623�000(3)
Ed Belfour 3�007�000(1)
Tomas Holmstrom 2�000�000(2)
Kip Miller 1�900�000(3)
Martin Gelinas 1�850�000(3)
Magnus Arvedson 1�500�000(2)
Mikael Renberg 1�397�000(2)
Mark Parrish 1�387�000(1)
Sean Hill 1�363�000(1)
Brad Lukowich 1�260�000(2)
Jon Klemm 1�200�000(1)
Brian Boucher 1�170�000(2)
Mike Comrie 1�049�000(3)
Samuel Pahlsson 1�021�000(2)
David Tanabe 993�000(2)
John Madden 600�000(1)
Dave Scatchard 577�000(1)
Willie Mitchell 525�000(1)
Sergei Brylin 503�000(2)
Scott Nichol 450�000(1)
Josef Melichar 300�000(1)


Farm Payroll

Andrew Raycroft 350�000(4)
Shane Hnidy 210�000(2)
Darren McCarty 190�000(2)
Jason Woolley 180�000(3)
Patrick Desrochers 150�000(1)
Ron Tugnutt 122�600(2)
Dan Hinote 102�000(2)
Johnathan Aitken 64�900(2)
Eric Messier 60�000(1)
Jesse Wallin 57�900(2)
Alex Henry 56�800(2)
Landon Wilson 55�000(2)
Mike Danton 50�000(2)
Benoit Gratton 49�000(2)
Eric Nickulas 42�000(2)
Jamie Allison 39�000(3)
Donald MacLean 30�000(1)
Tom Kostopoulos 16�000(3)




Edmonton

ArenaSkyreach Center
Capacity23�000
Ticket Price$43,00


Income

Current Funds$39�722�958
Home Games Remaining27
Avg. Attendance15�881
Avg. Revenue/Game$1�229�158
Projected Revenue$33�187�266

Expenses

Pro Payroll$47�746�000
Farm Payroll$1�460�000
Prospect Fees$28�500
Coach$300�000
Games Remaining55
Total Game Expenses$589�696
Projected Expenses$32�433�304
Projected Balance$40�476�920

Salary Commitment

Year: 4$49�206�000
Year: 5$44�366�700
Year: 6$16�235�500
Year: 7$2�372�500

Pro Payroll

Paul Kariya 11�000�000(2)
Bill Guerin 5�320�000(3)
Joe Sakic 5�111�000(3)
Alexander Mogilny 3�421�000(2)
Bobby Holik 3�000�000(2)
Derek Morris 2�212�000(3)
Ed Jovanovski 2�175�000(1)
Roman Turek 2�100�000(2)
Scott Walker 2�000�000(4)
Mark Messier 1�950�000(2)
Bryan Berard 1�439�000(1)
David Legwand 1�430�000(2)
Jeff Friesen 1�283�000(2)
Rob Niedermayer 1�257�000(2)
Jassen Cullimore 1�091�000(2)
Steve Staios 800�000(3)
Dave Andreychuk 800�000(1)
Mike York 650�000(2)
Pasi Nurminen 357�000(4)
Dan Boyle 350�000(2)


Farm Payroll

Eric Weinrich 280�000(2)
Jiri Hudler 190�000(3)
Cliff Ronning 140�300(1)
Pavel Trnka 135�000(1)
Niklas Kronwall 91�000(2)
Ty Conklin 80�000(3)
Steve Thomas 75�000(1)
Peter Svoboda 75�000(1)
Steve Ott 70�000(2)
Dimitri Afanasenkov 60�000(2)
Mark Eaton 59�200(2)
Kelly Buchberger 50�000(3)
Sheldon Keefe 50�000(3)
Tyler Moss 50�000(3)
Alexander Auld 19�500(2)
Brooks Orpik 19�500(2)
Jani Rita 15�500(4)




Vancouver

ArenaGM Place
Capacity21�150
Ticket Price$35,00


Income

Current Funds$50�831�742
Home Games Remaining27
Avg. Attendance13�817
Avg. Revenue/Game$943�716
Projected Revenue$25�480�332

Expenses

Pro Payroll$44�696�000
Farm Payroll$1�301�000
Prospect Fees$24�000
Coach$400�000
Games Remaining54
Total Game Expenses$552�631
Projected Expenses$29�842�071
Projected Balance$46�470�003

Salary Commitment

Year: 4$45�997�000
Year: 5$31�672�000
Year: 6$22�716�000
Year: 7$9�795�000

Pro Payroll

Michael Nylander 10�000�000(1)
Brett Hull 4�150�000(2)
Karel Rachunek 3�500�000(4)
Teemu Selanne 3�478�000(3)
Sean Burke 3�053�000(3)
Mike Ricci 3�000�000(3)
Oleg Saprykin 2�500�000(4)
Janne Niinimaa 2�250�000(1)
Dwayne Roloson 2�250�000(3)
Mathieu Dandenault 2�000�000(2)
Vitaly Vishnevski 1�250�000(5)
Steve Rucchin 1�040�000(4)
Shawn Bates 1�017�000(2)
Daniel Sedin 1�001�000(1)
Henrik Sedin 978�000(2)
Nathan Dempsey 900�000(4)
Andy Delmore 700�000(2)
Nils Ekman 580�000(3)
Scott Mellanby 500�000(1)
Erik Cole 302�000(3)
Jaroslav Modry 247�000(1)


Farm Payroll

Tim Connolly 145�000(4)
Jan Hlavac 135�000(3)
Lubos Bartecko 101�100(1)
Carlo Colaiacovo 100�000(4)
Richard Park 85�000(2)
Dominic Moore 60�000(4)
Mark Hartigan 60�000(4)
Yannick Tremblay 57�300(3)
Kevin Sawyer 53�900(1)
Jamie Rivers 50�700(3)
John Pohl 50�000(4)
Joe Motzko 50�000(4)
Micki Dupont 50�000(4)
Nick Dimitrakos 45�000(1)
Zdenek Blatny 45�000(5)
Tony Martensson 45�000(4)
Lee Goren 30�000(1)
Jaroslav Kristek 30�000(1)
Matt Elich 26�000(2)
Tim Jackman 24�000(1)
Pat Kavanagh 22�000(1)
Ryan Miller 21�000(1)
Todd Reirden 15�000(3)




Anaheim

ArenaArrowhead Pond
Capacity17�058
Ticket Price$35,00


Income

Current Funds$37�127�381
Home Games Remaining27
Avg. Attendance15�863
Avg. Revenue/Game$999�432
Projected Revenue$26�984�664

Expenses

Pro Payroll$39�375�000
Farm Payroll$1�325�400
Prospect Fees$33�000
Coach$425�000
Games Remaining54
Total Game Expenses$489�981
Projected Expenses$26�458�971
Projected Balance$37�653�074

Salary Commitment

Year: 4$40�700�400
Year: 5$37�782�900
Year: 6$15�446�900
Year: 7$618�000

Pro Payroll

Alexei Yashin 11�000�000(2)
Luc Robitaille 3�750�000(2)
Jozef Stumpel 3�000�000(3)
Geoff Sanderson 2�250�000(2)
Jason Arnott 2�175�000(3)
Tyler Arnason 2�000�000(3)
Dean Mcammond 1�800�000(3)
Matthew Barnaby 1�450�000(1)
Dimitri Kalinin 1�450�000(3)
Dan McGillis 1�400�000(2)
Pavel Kubina 1�392�000(3)
J-S Giguere 1�286�000(3)
Viktor Kozlov 1�220�000(2)
Trent Klatt 1�000�000(2)
Toni Lydman 750�000(1)
Niclas Havelid 640�000(3)
John Grahame 630�000(2)
Matt Cooke 618�000(4)
Mike Rathje 564�000(2)
Ryan Malone 550�000(3)
Derek Armstrong 450�000(1)


Farm Payroll

Krystofer Kolanos 200�000(1)
Nathan Horton 120�000(3)
Donald Brashear 100�000(3)
Pierre-Marc Bouchard 85�000(3)
Boyd Gordon 85�000(3)
Ivan Majesky 80�000(2)
Lynn Loyns 70�000(2)
Jeff Cowan 67�500(1)
Chris Neil 67�500(2)
Martin Strbak 65�000(2)
Ryan Kesler 65�000(2)
Karlis Skrastins 65�000(3)
Byron Dafoe 60�000(2)
Joe Corvo 50�500(3)
Martin Samuelsson 50�000(2)
Steve Passmore 45�000(2)
Steve Mccarthy 30�400(3)
Brian Sutherby 19�500(2)




Dallas

ArenaAmerican Airlines Arena
Capacity20�000
Ticket Price$45,00


Income

Current Funds$48�325�255
Home Games Remaining27
Avg. Attendance15�430
Avg. Revenue/Game$1�249�782
Projected Revenue$33�744�114

Expenses

Pro Payroll$49�820�000
Farm Payroll$1�980�500
Prospect Fees$24�000
Coach$237�000
Games Remaining55
Total Game Expenses$619�780
Projected Expenses$34�087�887
Projected Balance$47�981�482

Salary Commitment

Year: 4$51�800�500
Year: 5$34�985�500
Year: 6$24�064�000
Year: 7$4�060�000

Pro Payroll

Mike Modano 6�750�000(2)
Sergei Gonchar 5�500�000(3)
Darryl Sydor 4�800�000(1)
Trent Hunter 3�950�000(3)
Alexei Zhitnik 3�550�000(3)
Daniel Alfredsson 3�375�000(1)
Wes Walz 2�150�000(1)
Mike Knuble 2�150�000(1)
Saku Koivu 2�056�000(2)
Ryan Smyth 2�055�000(3)
Mike Leclerc 2�050�000(4)
Brenden Morrow 1�900�000(3)
Adam Hall 1�900�000(4)
Kris Draper 1�500�000(2)
Marc Denis 1�200�000(1)
Ruslan Salei 1�125�000(1)
Marian Gaborik 1�100�000(1)
Kimmo Timonen 1�095�000(3)
Ken Klee 914�000(3)
Garth Snow 700�000(1)


Farm Payroll

Nick Schultz 315�000(3)
Jim Fahey 315�000(3)
Mike Cammalleri 295�000(3)
Felix Potvin 213�200(2)
Jay Pandolfo 136�500(2)
Derrick Walser 115�000(3)
Paul Martin 110�000(4)
Dan Fritsche 65�000(2)
Tim Taylor 65�000(2)
Tom Fitzgerald 65�000(2)
Jason Krog 65�000(1)
Justin Mapletoft 50�000(1)
Burke Henry 50�000(1)
Mika Noronen 50�000(1)
John Erskine 30�300(2)
Jesse Boulerice 21�000(2)
Alexander Svitov 19�500(2)




San-Jose

ArenaHP Pavillon
Capacity23�726
Ticket Price$40,00


Income

Current Funds$45�416�154
Home Games Remaining27
Avg. Attendance15�978
Avg. Revenue/Game$1�335�940
Projected Revenue$36�070�380

Expenses

Pro Payroll$41�727�000
Farm Payroll$748�100
Prospect Fees$36�000
Coach$203�500
Games Remaining54
Total Game Expenses$508�507
Projected Expenses$27�459�386
Projected Balance$54�027�148

Salary Commitment

Year: 4$42�475�100
Year: 5$35�415�600
Year: 6$21�892�000
Year: 7$9�400�000

Pro Payroll

Peter Forsberg 5�620�000(3)
Jeremy Roenick 5�400�000(2)
Bryan McCabe 3�500�000(4)
Cory Stillman 3�000�000(4)
Brian Rolston 2�800�000(4)
Adam Deadmarsh 2�660�000(2)
Alexei Kovalev 2�295�000(3)
Nicklas Lidstrom 2�191�000(3)
Jiri Fischer 1�312�000(1)
Brad Richards 1�250�000(3)
Zdeno Chara 1�225�000(2)
Marco Sturm 1�200�000(1)
Niklas Sundstrom 1�148�000(2)
Brent Sopel 1�065�000(2)
Alexander Korolyuk 980�000(2)
Glen Murray 900�000(1)
Mike Fisher 900�000(1)
Evgeni Nabokov 810�000(1)
Nicholas Boynton 780�000(2)
Tie Domi 650�000(1)
Mark Bell 536�000(3)
Scott Hannan 530�000(3)
Robert Esche 525�000(1)
Vesa Toskala 300�000(1)
Adam Oates 150�000(1)


Farm Payroll

Raffi Torres 200�000(1)
David Hale 84�500(2)
Jarret Stoll 75�000(1)
Jamie Lundmark 70�000(3)
Mattias Timander 62�100(2)
Mattias Weinhandl 50�000(4)
Ray Emery 50�000(4)
Matt Bradley 39�000(2)
Ivan Novoseltsev 37�500(1)
Kyle Wanvig 32�500(2)
Mark Smith 28�000(2)
Lukas Krajicek 19�500(2)




Minnesota

ArenaXcel Energy Center
Capacity21�000
Ticket Price$40,00


Income

Current Funds$43�392�815
Home Games Remaining27
Avg. Attendance14�557
Avg. Revenue/Game$1�048�108
Projected Revenue$28�298�916

Expenses

Pro Payroll$32�101�000
Farm Payroll$1�391�200
Prospect Fees$19�500
Coach$261�000
Games Remaining54
Total Game Expenses$402�056
Projected Expenses$21�711�021
Projected Balance$49�980�710

Salary Commitment

Year: 4$33�492�200
Year: 5$29�858�000
Year: 6$20�547�400
Year: 7$9�190�000

Pro Payroll

Derian Hatcher 5�000�000(3)
Martin StLouis 3�000�000(4)
Ales Kotalik 2�700�000(4)
Luke Richardson 2�500�000(2)
Simon Gagne 2�211�000(2)
Jan Hrdina 1�850�000(3)
Don Sweeney 1�600�000(2)
Jussi Markannen 1�520�000(3)
Rem Murray 1�500�000(2)
Andreas Lilja 1�500�000(4)
Robyn Regehr 1�350�000(3)
Patrick Lalime 1�200�000(1)
Mike Grier 1�059�000(1)
Brendan Morrison 951�000(3)
Igor Korolev 915�000(1)
Daniel Briere 910�000(2)
Curtis Brown 780�000(4)
Reed Low 600�000(4)
Ossi Vaananen 500�000(3)
Richard Zednik 455�000(2)


Farm Payroll

Tomas Surovy 220�000(4)
J-Sebastien Aubin 134�300(1)
Antti Miettinen 130�000(4)
Matt Cullen 108�000(1)
Todd Simpson 100�000(3)
Mike Commodore 75�000(1)
Brad Fast 65�000(4)
Ty Jones 65�000(2)
Brooks Laich 65�000(4)
Brett Lysak 65�000(4)
Curtis Sanford 65�000(4)
Rico Fata 51�900(1)
Stephen Peat 45�000(1)
Ryan Jardine 39�600(2)
Alexei Smirnov 31�400(3)
Blair Betts 30�000(1)
Kris Beech 30�000(3)
Christian Backman 30�000(2)
Daniel Corso 25�000(3)
Charlie Stephens 16�000(1)




Montreal

ArenaBell Center
Capacity19�665
Ticket Price$35,00


Income

Current Funds$46�487�864
Home Games Remaining27
Avg. Attendance15�586
Avg. Revenue/Game$981�921
Projected Revenue$26�511�867

Expenses

Pro Payroll$52�588�510
Farm Payroll$961�102
Prospect Fees$19�500
Coach$146�500
Games Remaining54
Total Game Expenses$639�472
Projected Expenses$34�531�465
Projected Balance$38�468�266

Salary Commitment

Year: 4$53�549�612
Year: 5$23�766�312
Year: 6$8�180�800
Year: 7$3�542�800

Pro Payroll

Sergei Fedorov 11�000�000(1)
Jose Theodore 9�800�000(2)
Scott Stevens 7�571�000(1)
Taylor Pyatt 3�200�000(1)
Sean O'Donnell 3�000�000(1)
Andy McDonald 2�500�000(4)
Richard Matvichuk 1�875�000(1)
Craig Rivet 1�500�000(1)
Darcy Tucker 1�426�000(3)
Sheldon Souray 1�260�000(2)
Nik Antropov 1�088�000(3)
Michael Ryder 1�087�500(2)
Mathieu Garon 1�068�000(3)
Mike Sillinger 1�016�000(2)
Jyrki Lumme 1�007�000(1)
Yanic Perreault 940�000(3)
Jean-Pierre Dumont 700�000(2)
Chris Dingman 659�000(4)
Scott Parker 566�000(1)
Matt Davidson 510�010(2)
Jarkko Ruutu 500�000(2)
Kristian Huselius 315�000(2)


Farm Payroll

Francis Bouillon 157�200(2)
Stephane Robidas 106�300(2)
Jason Ward 100�000(3)
Bryce Salvador 89�000(4)
Ryan Flinn 73�000(4)
Ales Pisa 65�900(4)
Matt Murley 65�900(4)
P.J. Stock 64�300(1)
Deron Quint 56�000(2)
Mikhail Kuleshov 45�002(2)
Bryce Lampman 45�000(4)
Lance Ward 45�000(4)
Jozef Balej 32�500(2)
Philippe Sauve 16�000(3)




Quebec

ArenaCollis� de Quebec
Capacity20�000
Ticket Price$35,00


Income

Current Funds$45�179�619
Home Games Remaining28
Avg. Attendance16�388
Avg. Revenue/Game$1�032�413
Projected Revenue$28�907�564

Expenses

Pro Payroll$42�737�000
Farm Payroll$1�701�600
Prospect Fees$18�000
Coach$237�000
Games Remaining55
Total Game Expenses$532�067
Projected Expenses$29�263�667
Projected Balance$44�823�516

Salary Commitment

Year: 4$44�438�600
Year: 5$39�987�800
Year: 6$17�820�000
Year: 7$6�515�000

Pro Payroll

Curtis Joseph 6�750�000(2)
Ales Hemsky 6�000�000(3)
Teppo Numminen 3�750�000(2)
Shawn Mceachern 3�000�000(2)
Miikka Kiprusoff 3�000�000(4)
Brendan Witt 2�700�000(2)
Brian Leetch 2�131�000(2)
Vincent Lecavalier 2�114�000(3)
Anson Carter 2�100�000(2)
Michael Peca 2�086�000(3)
Miroslav Satan 2�030�000(4)
Peter Schaefer 1�300�000(4)
Marc Chouinard 1�068�000(1)
Anders Eriksson 908�000(2)
Radovan Somik 750�000(3)
Scott Hartnell 750�000(1)
Lubomir Visnovsky 750�000(1)
Trevor Letowski 600�000(1)
Marek Zidlicky 500�000(2)
Travis Green 450�000(1)


Farm Payroll

Dmitry Yushkevich 360�000(1)
Fred Brathwaite 280�000(3)
Vitali Yachmenev 107�600(1)
Sebastien Charpentier 106�300(1)
Turner Stevenson 100�000(2)
Espen Knutsen 99�000(2)
Rob Zamuner 95�500(1)
Niclas Wallin 75�000(3)
Denis Shvidki 69�500(2)
Bryan Muir 60�300(2)
Georges Laraque 60�000(1)
Jody Hull 58�400(1)
Craig MacDonald 50�000(4)
Tyler Wright 45�000(1)
Guillaume Lefebvre 45�000(4)
Greg Classen 45�000(4)
D.J Smith 45�000(4)




Flyers

ArenaFirst Union Center
Capacity19�924
Ticket Price$35,00


Income

Current Funds$37�412�645
Home Games Remaining27
Avg. Attendance16�900
Avg. Revenue/Game$1�064�721
Projected Revenue$28�747�467

Expenses

Pro Payroll$39�912�000
Farm Payroll$731�100
Prospect Fees$18�000
Coach$400�000
Games Remaining55
Total Game Expenses$488�823
Projected Expenses$26�885�244
Projected Balance$39�274�868

Salary Commitment

Year: 4$40�643�100
Year: 5$27�791�100
Year: 6$10�688�100
Year: 7$2�860�000

Pro Payroll

Chris Osgood 4�200�000(2)
Steve Yzerman 3�641�000(2)
Tommy Salo 3�166�000(3)
Tony Amonte 3�014�000(2)
Kenny Jonsson 2�800�000(2)
Olli Jokinen 2�500�000(4)
Al MacInnis 2�291�000(1)
Eric Desjardins 2�228�000(3)
Vyacheslav Kozlov 2�184�000(1)
Paul Mara 2�000�000(1)
Martin Straka 1�814�000(1)
Robert Lang 1�740�000(1)
Claude Lemieux 1�358�000(1)
Cory Sarich 1�330�000(1)
Valeri Bure 1�303�000(3)
Brian Holzinger 1�053�000(2)
Steve Sullivan 980�000(2)
Martin Erat 960�000(3)
Jason Wiemer 850�000(2)
Steve Poapst 500�000(2)


Farm Payroll

Wade Belak 90�000(1)
Andrew Ference 50�000(2)
Jordin Tootoo 45�000(4)
Jan Lasak 45�000(4)
Krzysztof Oliwa 45�000(3)
Paul Healey 45�000(1)
Nathan Perrott 45�000(3)
Brad Leeb 45�000(4)
Josef Boumedienne 45�000(3)
Vaclav Pletka 45�000(4)
Brandon Reid 45�000(4)
Allan Rourke 45�000(4)
Dany Sabourin 45�000(4)
Paul Gaustad 45�000(4)
Robert Schnabel 36�100(3)
Peter White 15�000(2)




Pittsburgh

ArenaMellon Arena
Capacity25�000
Ticket Price$35,00


Income

Current Funds$41�668�256
Home Games Remaining28
Avg. Attendance18�048
Avg. Revenue/Game$1�136�953
Projected Revenue$31�834�684

Expenses

Pro Payroll$53�776�000
Farm Payroll$1�978�500
Prospect Fees$25�500
Coach$300�000
Games Remaining55
Total Game Expenses$667�619
Projected Expenses$36�719�048
Projected Balance$36�783�892

Salary Commitment

Year: 4$55�754�500
Year: 5$35�232�500
Year: 6$18�368�000
Year: 7$5�895�000

Pro Payroll

Petr Nedved 9�000�000(1)
Alexei Zhamnov 5�075�000(2)
Doug Weight 5�000�000(3)
Martin Brodeur 4�900�000(2)
Eric Lindros 3�500�000(4)
John LeClair 3�396�000(3)
Chris Pronger 3�375�000(1)
Radek Bonk 2�800�000(2)
Milan Hejduk 2�800�000(2)
Jeff O'Neill 2�700�000(1)
Ray Whitney 2�000�000(3)
Shean Donovan 1�500�000(4)
Martin Havlat 1�425�000(1)
Adrian Aucoin 1�408�000(3)
Eric Daze 1�062�000(1)
Cory Cross 1�000�000(2)
Tomas Kaberle 900�000(1)
Dan Hamhuis 750�000(1)
Rastislav Stana 450�000(4)
Jonathan Cheechoo 315�000(3)
Brian Rafalski 225�000(1)
Tim Gleason 195�000(2)


Farm Payroll

Jason Spezza 750�000(1)
Andrei Zyuzin 250�000(4)
Oleg Petrov 112�500(3)
Scott Thornton 100�000(1)
Curtis Leschyshyn 100�000(1)
Matthew Spiller 100�000(4)
John Slaney 96�300(3)
Jason Botterill 82�500(1)
Shaun Van-Allen 65�000(3)
Mike Eastwood 65�000(3)
Kiril Safronov 60�000(2)
Hans Jonsson 52�500(1)
Branislav Mezei 50�000(4)
Evegeny Konstantinov 45�000(4)
Brad Defauw 19�500(2)
Andy Berenzweig 15�200(3)
Cameron Mann 15�000(2)




Boston

ArenaFleet Center
Capacity25�000
Ticket Price$40,00


Income

Current Funds$45�284�834
Home Games Remaining28
Avg. Attendance17�290
Avg. Revenue/Game$1�127�562
Projected Revenue$31�571�736

Expenses

Pro Payroll$47�815�000
Farm Payroll$1�309�100
Prospect Fees$40�500
Coach$550�000
Games Remaining55
Total Game Expenses$591�840
Projected Expenses$32�551�226
Projected Balance$44�305�344

Salary Commitment

Year: 4$49�124�100
Year: 5$37�209�100
Year: 6$12�202�900
Year: 7$3�575�000

Pro Payroll

Jaromir Jagr 11�000�000(2)
Brendan Shanahan 5�400�000(2)
Marc Savard 4�512�000(1)
Daymond Langkow 3�500�000(4)
Keith Tkachuk 3�397�000(3)
Marty Turco 2�500�000(1)
Sergei Samsonov 2�126�000(3)
Mario Lemieux 2�100�000(2)
Drake Berehowsky 1�500�000(1)
Jamie Mclennan 1�464�000(1)
Roman Hamrlik 1�448�000(3)
Bryan Smolinski 1�335�000(2)
Boris Mironov 1�321�000(2)
Trevor Linden 1�289�000(2)
Aaron Miller 1�200�000(2)
Vladimir Malakhov 1�000�000(2)
Shawn Horcoff 875�000(1)
Jaroslav Spacek 750�000(1)
Alexei Morozov 592�000(3)
Daniel Tjarnqvist 506�000(3)


Farm Payroll

Oleg Tverdovsky 139�000(3)
Stu Barnes 105�000(2)
Darren VanImpe 100�000(1)
Bryan Marchment 92�800(3)
Michael Rupp 84�500(2)
Antoine Vermette 75�000(4)
Kyle Rossiter 72�000(1)
Ryan Johnson 66�300(1)
Brian Finley 60�000(3)
Pierre Dagenais 56�000(2)
Jim Vandermeer 50�500(3)
Peter Worrell 45�700(1)
Andrei Nazarov 45�000(3)
Jeremy Stevenson 45�000(3)
Josh Green 45�000(3)
Chris Kunitz 45�000(3)
Brad Moran 39�000(2)
Daniel Tkaczuk 37�700(2)
Jeff Heerema 36�600(3)
Byron Ritchie 30�000(1)
Tony Salmelainen 19�500(2)
Shaone Morrisonn 19�500(2)




Chicago

ArenaUnited Center
Capacity30�627
Ticket Price$35,00


Income

Current Funds$44�989�622
Home Games Remaining28
Avg. Attendance13�340
Avg. Revenue/Game$840�474
Projected Revenue$23�533�272

Expenses

Pro Payroll$41�442�000
Farm Payroll$1�721�900
Prospect Fees$30�000
Coach$500�000
Games Remaining55
Total Game Expenses$520�165
Projected Expenses$28�609�101
Projected Balance$39�913�793

Salary Commitment

Year: 4$43�163�900
Year: 5$32�741�900
Year: 6$30�368�000
Year: 7$2�285�000

Pro Payroll

Mark Recchi 8�850�000(3)
Patrice Brisebois 5�300�000(3)
Dick Tarnstrom 4�000�000(3)
Chris Gratton 3�700�000(3)
Andrew Brunette 3�000�000(1)
Andrew Cassels 2�600�000(3)
Steve Konowalchuk 2�400�000(3)
Mike Johnson 2�200�000(1)
Jocelyn Thibault 2�000�000(1)
Mike VanRyn 1�500�000(4)
Stephane Quintal 1�400�000(1)
Ethan Moreau 700�000(2)
Tom Preissing 650�000(5)
Eric Belanger 615�000(3)
Filip Kuba 517�000(1)
Brad May 450�000(1)
Josef Vasicek 450�000(1)
Jean-Pierre Vigier 450�000(2)
John-Michael Liles 450�000(3)
Johan Hedberg 210�000(2)


Farm Payroll

Fernando Pisani 450�000(2)
Andrei Nikolishin 205�900(2)
Ben Clymer 150�000(1)
Ronald Petrovicky 150�000(2)
Christian Berglund 91�000(2)
Ivan Huml 75�000(2)
Pavel Rosa 75�000(1)
Duvie Westcott 45�000(4)
Clarke Wilm 45�000(4)
Pascal Rheaume 45�000(3)
Jaroslav Bednar 45�000(3)
Chris Herperger 45�000(1)
Casey Hankinson 45�000(1)
Raymond Giroux 45�000(1)
Cristobal Huet 45�000(1)
Tomas Kloucek 45�000(4)
Craig Adams 42�000(2)
Jonathan Sim 40�000(3)
Josh Langfeld 38�000(3)




Detroit

ArenaJoe Louis Arena
Capacity17�072
Ticket Price$35,00


Income

Current Funds$51�953�498
Home Games Remaining28
Avg. Attendance15�947
Avg. Revenue/Game$1�004�634
Projected Revenue$28�129�752

Expenses

Pro Payroll$23�278�000
Farm Payroll$1�503�200
Prospect Fees$33�000
Coach$350�000
Games Remaining55
Total Game Expenses$299�574
Projected Expenses$16�476�560
Projected Balance$63�606�690

Salary Commitment

Year: 4$27�481�200
Year: 5$19�156�100
Year: 6$8�469�100
Year: 7$1�680�000

Pro Payroll

Patrik Elias 3�540�000(3)
Sami Kapanen 2�700�000(1)
Chris Drury 2�520�000(2)
Chris Therien 2�500�000(2)
Mike Dunham 2�172�000(1)
Tomas Vokoun 1�350�000(1)
Hal Gill 1�250�000(3)
Scott Gomez 1�221�000(2)
Chris Simon 1�000�000(2)
Jordan Leopold 1�000�000(5)
Steven Reinprecht 939�000(1)
Jay Bouwmeester 800�000(2)
Mathieu Biron 800�000(3)
Mike Mottau 750�000(1)
Kim Johnsson 719�000(3)
Alexandre Daigle 650�000(2)
Chad Kilger 600�000(2)
Marcus Nilson 561�000(2)
Pavel Datsyuk 340�000(3)
Pascal Dupuis 316�000(2)
Randy Robitaille 250�000(2)


Farm Payroll

Brent Johnson 135�000(1)
Joffrey Lupul 120�000(5)
Jeff Jillson 104�000(2)
Matthew Stajan 100�000(5)
Thomas Pock 100�000(5)
Brent Burns 80�000(3)
Kurtis Foster 75�000(1)
Dan Blackburn 75�000(1)
Matthew Lombardi 65�000(2)
Dan Lacouture 65�000(2)
Sergei Berezin 65�000(1)
Yuri Butsayev 60�100(3)
Andrew Peters 45�000(4)
Tomas Malec 45�000(5)
Matt Johnson 45�000(4)
Zbynek Michalek 45�000(5)
Karel Pilar 45�000(4)
Rob Davison 45�000(4)
Stephane Veilleux 45�000(5)
Travis Moen 45�000(5)
Marcel Hossa 35�000(2)
Milan Bartovic 33�600(1)
Radim Vrbata 30�500(1)




Colorado

ArenaPepsi Center
Capacity25�000
Ticket Price$35,00


Income

Current Funds$47�158�502
Home Games Remaining28
Avg. Attendance12�130
Avg. Revenue/Game$764�222
Projected Revenue$21�398�216

Expenses

Pro Payroll$44�819�000
Farm Payroll$1�404�200
Prospect Fees$34�500
Coach$350�000
Games Remaining55
Total Game Expenses$554�854
Projected Expenses$30�516�946
Projected Balance$38�039�772

Salary Commitment

Year: 4$46�223�200
Year: 5$25�586�000
Year: 6$14�483�500
Year: 7$4�519�000

Pro Payroll

Dominik Hasek 10�000�000(1)
Sandis Ozolinsh 7�700�000(3)
Keith Primeau 4�500�000(2)
Pavol Demitra 2�700�000(1)
Patrick Marleau 2�500�000(1)
Tom Poti 2�000�000(2)
Brian Savage 1�500�000(2)
Murray Baron 1�500�000(1)
Brad Isbister 1�428�000(4)
Marek Malik 1�400�000(1)
Richard Jackman 1�200�000(1)
Sami Salo 1�072�000(3)
Eric Boguniecki 1�000�000(4)
Branko Radivojevic 1�000�000(4)
Ladislav Nagy 975�000(2)
Adam Mair 975�000(2)
Kyle Calder 675�000(1)
Steve Shields 650�000(2)
Frantisek Kaberle 576�000(1)
Stanislav Neckar 547�000(3)
Petr Cajanek 501�000(4)
Jeff Halpern 420�000(2)


Farm Payroll

Dale Purinton 400�000(4)
Craig Johnson 103�900(3)
Jonas Hoglund 97�500(3)
Brad Chartrand 90�000(3)
Steve Montador 90�000(3)
Eric Chouinard 75�000(4)
Jamal Mayers 75�000(4)
Tommi Santala 75�000(3)
Eric Boulton 65�000(3)
Harold Druken 64�100(3)
Aaron Ward 63�700(1)
Patrick Boileau 63�000(2)
Todd Fedoruk 60�000(3)
Rick Berry 40�000(4)
Jean-Marc Pelletier 22�500(1)
Brian Gionta 19�500(2)




New-Jersey

ArenaContinental Airlines
Capacity17�073
Ticket Price$35,00


Income

Current Funds$32�192�125
Home Games Remaining28
Avg. Attendance13�913
Avg. Revenue/Game$876�501
Projected Revenue$24�542�028

Expenses

Pro Payroll$36�571�000
Farm Payroll$2�048�400
Prospect Fees$40�500
Coach$328�000
Games Remaining55
Total Game Expenses$464�142
Projected Expenses$25�527�792
Projected Balance$31�206�361

Salary Commitment

Year: 4$38�619�400
Year: 5$29�951�200
Year: 6$11�962�500
Year: 7$5�970�500

Pro Payroll

Pavel Bure 10�000�000(2)
David Aebischer 2�100�000(4)
Manny Fernandez 2�022�000(3)
Mike Ribeiro 2�000�000(4)
Nikita Alexeev 2�000�000(1)
Joe Nieuwendyk 2�000�000(2)
Radek Dvorak 1�875�000(1)
Joni Pitkanen 1�750�000(2)
Robert Reichel 1�534�000(3)
Marcus Ragnarsson 1�355�000(1)
Jay Mckee 1�260�000(2)
Keith Carney 1�200�000(2)
Milan Michalek 925�000(4)
Bryan Allen 901�000(3)
Dustin Brown 900�000(4)
Milan Kraft 781�000(1)
Ruslan Fedotenko 750�000(1)
Jim Dowd 700�000(1)
Denis Arkhipov 595�000(3)
Wayne Primeau 577�000(1)
Brad Ference 517�000(1)
Joel Bouchard 500�000(2)
Ilja Bryzgalov 329�000(2)


Farm Payroll

Fedor Fedorov 390�000(2)
Kristian Kudroc 350�000(3)
Niko Kapanen 295�000(3)
Michal Sivek 295�000(3)
Jamie Storr 144�000(2)
Boyd Devereaux 113�700(2)
Matt Pettinger 91�000(2)
Norm Milley 91�000(2)
Jason Labarbera 70�000(2)
Chris Mcallister 56�200(1)
Petr Schastlivy 50�000(2)
Vernon Fiddler 45�500(4)
Maxim Kuznetsov 21�000(1)
Aleksander Suglobov 21�000(1)
Robert Dome 15�000(1)




Hosted by www.Geocities.ws

1