LhSxQ Team Finances

Financial Report

(As of dimanche, mai 21 2006)

New Jersey

ArenaNew-Jersey
Capacity21 000
Ticket Price$40,00


Income

Current Funds-$15 589 614
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$31 600 000
Farm Payroll$184 000
Prospect Fees$10 500
Coach$329 408
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$15 589 614

Salary Commitment

Year: 5$19 764 000
Year: 6$4 164 000
Year: 7$2 668 000
Year: 8$0 000

Pro Payroll

Eric Daze 4 000 000(1)
Eric Brewer 3 200 000(0)
Marc Denis 2 400 000(0)
Paul Kariya 2 400 000(0)
Jamie Langenbrunner 2 240 000(1)
Ray Whitney 2 240 000(1)
Alexei Morozov 2 000 000(1)
John-Michael Liles 1 720 000(1)
Brenden Morrow 1 440 000(3)
Carlo Colaiacovo 1 400 000(1)
Matthew Lombardi 1 200 000(3)
Vitaly Vishnevsky 1 200 000(0)
Garth Snow 1 120 000(0)
Ryan Getzlaf 960 000(1)
Wojtek Wolski 960 000(2)
Ales Hemsky 640 000(1)
Erik Rasmussen 640 000(0)
Brian Campbell 600 000(0)
Jack Skille 480 000(2)
Josh Hennesy 400 000(1)
Ben Clymer 360 000(0)


Farm Payroll

Alexei Smirnov 60 000(0)
Philippe Sauve 56 000(2)
Paul Martin 40 000(0)
Ryan Stoa 28 000(3)




NYR

ArenaNYR
Capacity21 000
Ticket Price$40,00


Income

Current Funds$762 427
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$41 664 000
Farm Payroll$1 033 200
Prospect Fees$10 500
Coach$300 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$762 427

Salary Commitment

Year: 5$30 258 000
Year: 6$10 152 000
Year: 7$4 452 000
Year: 8$0 000

Pro Payroll

Alexei Yashin 8 000 000(1)
Rob Blake 4 800 000(0)
J-S Giguere 3 600 000(0)
Viktor Kozlov 3 360 000(1)
Steve Konowalchuk 3 200 000(1)
Darryl Sydor 2 720 000(1)
Jamie Lundmark 2 000 000(3)
Jeff Friesen 1 760 000(2)
Radoslav Suchy 1 740 000(2)
Jan Hlavac 1 600 000(1)
Cody Franson 1 500 000(3)
Jeff Halpern 1 400 000(2)
Vaclav Prospal 1 280 000(0)
Bret Hedican 960 000(0)
Martin Straka 880 000(0)
Mark Suart 800 000(1)
Alexander Khavanov 640 000(0)
Mikko Koivu 640 000(2)
Jakub Vojta 400 000(3)
Boris Mironov 224 000(1)
Steve Shields 160 000(2)


Farm Payroll

Dan Blackburn 200 000(3)
Dan Bertram 150 000(3)
Denis Istomin 150 000(3)
Sandy Mccarthy 80 000(0)
Dale Purinton 72 000(1)
Petr Cajanek 70 000(1)
Dan Lacouture 60 000(0)
Jason Marshall 60 000(1)
Paul Healey 56 000(0)
Alex Bergfors 52 000(3)
Blair Betts 40 000(0)
Jeff MacMillan 40 000(0)
Richard Scott 3 200(0)




NYI

ArenaNYI
Capacity21 000
Ticket Price$40,00


Income

Current Funds$155 639
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$34 962 400
Farm Payroll$1 377 200
Prospect Fees$13 500
Coach$237 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$155 639

Salary Commitment

Year: 5$32 966 000
Year: 6$13 332 000
Year: 7$7 984 000
Year: 8$3 700 000

Pro Payroll

Adam Foote 6 480 000(1)
Owen Nolan 6 400 000(1)
Dimitry Afanasenkov 2 500 000(5)
Michael Nylander 2 120 000(1)
Eric Desjardins 2 114 400(0)
Pavel Datsyuk 1 920 000(2)
Brendan Witt 1 908 000(2)
Tony Amonte 1 680 000(1)
Nikolai Zherdev 1 600 000(3)
Rick Dipietro 1 600 000(1)
Deron Quint 1 200 000(4)
Marcus Nilson 1 100 000(3)
Sebastien Caron 800 000(0)
Thomas Vanek 600 000(2)
Alexander Frolov 580 000(1)
Ryan O'Marra 560 000(3)
Petr Kalus 480 000(3)
Ladislav Smid 400 000(2)
Luc Bourdon 400 000(3)
Christian Ehrhoff 320 000(1)
Robert Nilsson 200 000(2)


Farm Payroll

Dean Mcammond 240 000(0)
Lubomir Visnovsky 240 000(1)
Mattias Timander 160 000(2)
Eero Somervuori 70 000(1)
Oleg Kvasha 64 000(1)
Justin Mapletoft 56 000(0)
Barrett Heisten 48 000(1)
Jason Blake 40 000(0)
Andrej Nedorost 40 000(2)
Matt Niskanen 40 000(3)
Sean Bergenheim 40 000(0)
Jason Williams 40 000(3)
Chris Nielsen 40 000(2)
Curtis Sanford 40 000(2)
Mike Zigomanis 40 000(2)
Robby Dee 40 000(3)
Justin Papineau 35 200(0)
Sven Butenschon 32 000(1)
Eric Godard 24 000(0)
Bryan Muir 24 000(0)
Philippe Gogulla 24 000(3)




Boston

ArenaBoston
Capacity21 000
Ticket Price$40,00


Income

Current Funds-$35 281 002
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$44 320 000
Farm Payroll$650 800
Prospect Fees$15 000
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$35 281 002

Salary Commitment

Year: 5$24 226 800
Year: 6$4 873 600
Year: 7$800 000
Year: 8$0 000

Pro Payroll

Mike Modano 6 400 000(1)
Brian Rolston 4 720 000(0)
Marcel Hossa 4 000 000(2)
Colin White 3 200 000(1)
Dan McGillis 2 800 000(1)
Ted Donato 2 400 000(1)
Pierre Dagenais 2 400 000(0)
Tommy Salo 2 200 000(1)
Hal Gill 2 000 000(0)
Christian Berglund 1 600 000(0)
Bobby Holik 1 600 000(0)
Petr Nedved 1 600 000(0)
Rob Zamuner 1 600 000(0)
Steve Rucchin 1 440 000(0)
Andy Delmore 1 200 000(0)
Alexander Korolyuk 800 000(0)
P.J. Stock 800 000(0)
Steve Montador 800 000(1)
Ivan Huml 800 000(3)
Craig MacDonald 800 000(0)
Kurt Sauer 680 000(1)
Ron Hainsey 480 000(1)


Farm Payroll

Shawn Bates 288 000(1)
Fred Brathwaite 80 000(0)
Kristian Kudroc 73 600(2)
Petr Schastlivy 65 200(1)
Zdenek Kutlak 64 000(0)
Jason Doig 40 000(0)
Pavel Brendl 40 000(1)




Ottawa

ArenaOttawa
Capacity21 000
Ticket Price$40,00


Income

Current Funds-$6 471 544
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$32 357 600
Farm Payroll$770 800
Prospect Fees$16 500
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$6 471 544

Salary Commitment

Year: 5$27 804 400
Year: 6$11 850 800
Year: 7$8 926 800
Year: 8$0 000

Pro Payroll

Pavel Bure 6 400 000(1)
Alexei Kovalev 5 600 000(3)
Jason Arnott 4 000 000(1)
Vaclav Varada 2 400 000(1)
Mark Parrish 1 600 000(0)
Greg DeVries 1 520 000(0)
Jaroslav Spacek 1 200 000(0)
Radim Vrbata 1 200 000(3)
Martin Biron 1 160 000(2)
Chris Therien 965 600(1)
Jesse Fibiger 760 000(2)
Steve Eminger 680 000(1)
Nathan Horton 652 000(1)
Steve Bernier 640 000(3)
Curtis Leschyshyn 560 000(0)
Mathieu Aubin 480 000(2)
Jordan Lavallee 480 000(2)
Dennis Seidenberg 460 000(1)
Derick Brassard 440 000(3)
Julien Ellis 440 000(3)
Andrew Cogliano 440 000(3)
Marek Zagrapan 280 000(1)


Farm Payroll

Bryan Smolinski 200 000(0)
Peter Schaefer 200 000(0)
Ryan Kesler 78 800(3)
Pat Kavanagh 68 000(1)
Alexandre Vincent 48 000(1)
Jamie McLennan 44 000(0)
Loic Lacasse 44 000(2)
Bryan Little 44 000(3)
Chad Johnson 44 000(3)




Montreal

ArenaMontréal
Capacity21 000
Ticket Price$40,00


Income

Current Funds-$21 062 404
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$43 500 000
Farm Payroll$1 210 800
Prospect Fees$12 000
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$21 062 404

Salary Commitment

Year: 5$42 162 800
Year: 6$20 124 800
Year: 7$10 168 800
Year: 8$198 000

Pro Payroll

Sheldon Souray 4 000 000(1)
Sergei Zubov 4 000 000(1)
Saku Koivu 3 850 000(3)
Roman Hamrlik 3 600 000(2)
Patrick Lalime 3 400 000(2)
Tom Poti 3 280 000(3)
Brendan Shanahan 2 800 000(1)
Chris Drury 2 640 000(3)
Teemu Selanne 2 400 000(0)
Jochen Hecht 2 000 000(1)
Janne Niinimaa 1 840 000(1)
Dick Tarnstrom 1 800 000(2)
Patrik Stefan 1 680 000(1)
Scott Gomez 1 600 000(1)
Jussi Markkanen 1 000 000(2)
Ryan Smyth 960 000(1)
Steve Begin 800 000(1)
Nik Antropov 800 000(1)
Michael Frolik 650 000(1)
Alexander Perezhogin 400 000(1)


Farm Payroll

Martin Gelinas 100 000(1)
Mariusz Czerkawski 96 000(1)
Arron Asham 90 000(5)
Cory Cross 88 000(1)
Jason Strudwick 88 000(2)
Yanic Perreault 80 000(0)
Derek Armstrong 76 000(1)
Kirk Maltby 72 000(1)
Bryan Allen 68 000(1)
Andreas Dackell 68 000(0)
Scott Jackson 68 000(5)
Yann Dannis 44 000(3)
Jeremy Stevenson 40 800(3)
Cory Emmerton 40 000(3)
Steve Downie 40 000(3)
Danny Richmond 40 000(5)
Joel Bouchard 36 000(2)
Jonathan Bernier 36 000(3)
Shane Willis 32 000(2)
Isgrate Lapoche 8 000(1)




Toronto

ArenaToronto
Capacity21 000
Ticket Price$40,00


Income

Current Funds$7 796 096
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$27 870 000
Farm Payroll$702 000
Prospect Fees$16 500
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$7 796 096

Salary Commitment

Year: 5$20 680 000
Year: 6$15 120 000
Year: 7$11 720 000
Year: 8$8 470 000

Pro Payroll

Miroslav Satan 3 400 000(2)
Jean-Pierre Dumont 2 850 000(5)
Kevin Weekes 2 750 000(3)
Jay Bouwmeester 1 750 000(5)
Radek Dvorak 1 500 000(5)
Sean O'Donnell 1 440 000(0)
Andrew Brunette 1 440 000(0)
Kristian Huselius 1 320 000(1)
Maxim Afinogenov 1 200 000(1)
Steve Sullivan 1 200 000(1)
Shawn Horcoff 1 150 000(4)
Juraj Kolnik 1 040 000(1)
Curtis Brown 960 000(0)
Pavel Kubina 800 000(1)
Mike Grier 800 000(0)
Cam Ward 650 000(4)
Ken Klee 640 000(0)
Mikael Renberg 640 000(0)
Aki Berg 560 000(0)
Andre Roy 560 000(0)
Dmitri Kalinin 450 000(3)
Krystofer Kolanos 450 000(4)
Darren Langdon 320 000(0)


Farm Payroll

Trevor Kidd 240 000(0)
Kyle Wellwood 65 000(5)
Bryan Marchment 56 000(0)
Michel Ouellet 55 000(4)
Alexander Steen 50 000(3)
Karel Pilar 48 000(0)
Tie Domi 48 000(0)
Jeff Taffe 40 000(0)
Eric Cairns 36 000(0)
Drake Berehowsky 32 000(0)
Andrei Nazarov 20 000(0)
Robert Schnabel 12 000(0)




Atlanta

ArenaAtlanta
Capacity21 000
Ticket Price$35,00


Income

Current Funds-$58 951 641
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$43 760 000
Farm Payroll$684 000
Prospect Fees$7 500
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$58 951 641

Salary Commitment

Year: 5$23 868 000
Year: 6$8 508 000
Year: 7$0 000
Year: 8$0 000

Pro Payroll

Ilya Kovalchuk 5 760 000(0)
Alexander Mogilny 4 720 000(1)
Dany Heatley 4 560 000(2)
Vyacheslav Kozlov 4 160 000(1)
Roman Turek 3 600 000(0)
Shawn Mceachern 3 280 000(0)
Yannick Tremblay 3 200 000(2)
Jaroslav Modry 2 400 000(0)
Rostislav Klesla 1 680 000(1)
Marc-Andre Fleury 1 600 000(1)
Marc Savard 1 560 000(0)
Brad Isbister 1 400 000(1)
Noah Welch 880 000(1)
Tomas Kloucek 800 000(0)
Gilbert Brule 760 000(0)
Niklas Sundstrom 760 000(0)
Kris Draper 720 000(0)
Mike Richard 680 000(2)
Braydon Coburn 560 000(1)
J.F Fortin 360 000(0)
Ronald Petrovicky 320 000(0)


Farm Payroll

Frantisek Kaberle 240 000(1)
Randy Robitaille 88 000(0)
Jani Hurme 60 000(0)
Jiri Slegr 40 000(1)
Jean-Pierre Vigier 40 000(1)
Clarke Wilm 36 000(2)
Krzysztof Oliwa 36 000(0)
Marian Cisar 32 000(2)
Garnet Exelby 28 000(0)
Chris Tamer 20 000(0)
Daniel Tjarnqvist 20 000(1)
Francis Lessard 20 000(1)
Kip Brennan 12 000(0)
Serge Payer 12 000(0)




Tampa Bay

ArenaTampa
Capacity21 000
Ticket Price$41,00


Income

Current Funds-$33 124 314
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$43 438 000
Farm Payroll$852 000
Prospect Fees$30 000
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$33 124 314

Salary Commitment

Year: 5$41 490 000
Year: 6$26 765 000
Year: 7$22 689 000
Year: 8$7 475 000

Pro Payroll

Jarome Iginla 5 280 000(3)
Patrik Elias 4 800 000(1)
Marian Gaborik 4 800 000(3)
Chris Phillips 3 900 000(4)
Radek Bonk 3 600 000(3)
Tomas Kaberle 3 500 000(4)
Dan Boyle 3 040 000(2)
Pasi Nurminen 2 800 000(0)
Erik Cole 2 000 000(1)
Michael Ryder 1 948 000(1)
Sandis Ozolinsh 1 520 000(1)
Ruslan Fedotenko 1 500 000(1)
Tuomo Ruutu 1 200 000(1)
Michal Rozsival 1 000 000(1)
Milan Michalek 950 000(3)
Deverea Heshmatpour 640 000(2)
Tomas Plekanec 400 000(1)
Paul Stastny 320 000(2)
Patrick Eaves 240 000(3)


Farm Payroll

Roman Cechmanek 220 000(1)
Brad Lukowich 68 000(3)
Tuukka Rask 60 000(3)
Jason Wiemer 52 000(1)
Jussi Jokinen 50 000(4)
Artem Chubarov 45 000(1)
Alexei Ponikarovsky 40 000(2)
Enver Lisin 40 000(3)
Nolan Pratt 40 000(1)
Marcel Goc 40 000(3)
Andreas Holmqvist 40 000(3)
J-S Aubin 36 000(2)
Kristopher Letang 36 000(3)
Adam McQuaid 36 000(3)
Igor Radulov 25 000(4)
Alex Bourret 24 000(3)




Florida

ArenaFloride
Capacity21 000
Ticket Price$42,00


Income

Current Funds-$1 215 486
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$49 304 400
Farm Payroll$889 340
Prospect Fees$9 000
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$1 215 486

Salary Commitment

Year: 5$46 887 340
Year: 6$26 263 500
Year: 7$17 003 500
Year: 8$10 498 500

Pro Payroll

Glen Murray 4 785 000(4)
Simon Gagne 3 280 000(2)
Bryan McCabe 3 200 000(1)
John Madden 2 960 000(1)
Anton Volchenkov 2 800 000(3)
Sergei Samsonov 2 740 000(2)
Marc-Andre Bergeron 2 720 000(3)
Eric Lindros 2 560 000(1)
Mike Fisher 2 550 000(4)
Darcy Tucker 2 400 000(1)
Alex Tanguay 2 400 000(1)
Tomas Vokoun 2 400 000(1)
Keith Primeau 2 274 400(0)
Michael Peca 2 240 000(1)
Henrik Lundqvist 1 625 000(4)
Dion Phaneuf 1 600 000(2)
Antoine Vermette 1 400 000(4)
Doug Weight 1 120 000(1)
Filip Novak 880 000(2)
Trevor Daley 850 000(3)
Georges Laraque 800 000(0)
Mikael Samuelsson 760 000(1)
Mike Van ryn 760 000(2)
Sean Avery 200 000(1)


Farm Payroll

Mike Knuble 178 640(1)
Dan Hamhuis 138 500(4)
Jay Pandolfo 116 800(1)
Chris Gratton 96 000(0)
Stefan Meyer 95 000(3)
P.J. Axelsson 80 000(0)
Aaron Miller 76 400(1)
Patrice Brisebois 56 000(0)
Antero Niittymaki 40 000(3)
Ben Clymer 12 000(1)




Detroit

ArenaDetroit
Capacity21 000
Ticket Price$45,00


Income

Current Funds-$108 345
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$32 800 000
Farm Payroll$1 046 000
Prospect Fees$6 000
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$108 345

Salary Commitment

Year: 5$30 126 000
Year: 6$21 896 000
Year: 7$19 456 000
Year: 8$10 880 000

Pro Payroll

Wade Redden 4 800 000(4)
Zdeno Chara 4 000 000(1)
Olli Jokinen 3 600 000(3)
Martin Havlat 3 200 000(1)
Roberto Luongo 3 200 000(5)
Mike Ribeiro 2 800 000(0)
Mike York 2 560 000(3)
Scott Hannan 2 200 000(5)
Raffi Torres 920 000(0)
Stanislav Chistov 800 000(3)
Benjamin Breault 680 000(3)
Tomas Kudelka 680 000(2)
Marek Schwarz 640 000(2)
Benoit Pouliot 560 000(2)
Ryan Hillier 560 000(2)
Fedor Tjutin 480 000(1)
Bobby Ryan 400 000(1)
Bobby Hughes 300 000(5)
Radek Smolanek 300 000(5)
Ethan Moreau 120 000(3)


Farm Payroll

Tommy Allard 80 000(1)
Steve Mccarthy 80 000(3)
Ramzi Abid 80 000(3)
Kirill Safronov 80 000(3)
Alexander Svitov 80 000(3)
Boyd Gordon 80 000(3)
Brooks Orpik 80 000(3)
Denis Shvidki 80 000(3)
Nolan Yonkman 80 000(3)
Dennis Seidenberg 70 000(1)
Ryan Withney 60 000(3)
Jared Aulin 40 000(3)
Guillaume Lefebvre 16 000(4)
Jean-Luc Grand-Pierre 16 000(4)
Jim Vandermeer 16 000(4)
Martin Grenier 16 000(4)
Shane Endicott 16 000(4)
Jimmie Olvestad 16 000(3)
Jakub Cutta 12 000(3)
Nathan Robinson 12 000(3)
Shaone Morrisonn 12 000(3)
Ryan Bayda 12 000(3)
Jason Jaspers 12 000(3)




St. Louis

ArenaSt.Louis
Capacity21 000
Ticket Price$40,00


Income

Current Funds-$19 647 521
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$39 932 000
Farm Payroll$675 600
Prospect Fees$9 000
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$19 647 521

Salary Commitment

Year: 5$31 595 600
Year: 6$8 318 000
Year: 7$6 590 000
Year: 8$1 760 000

Pro Payroll

Brendan Morrison 5 600 000(1)
Patrick Marleau 4 560 000(1)
Shane Doan 4 000 000(1)
Chris Pronger 3 360 000(3)
Marty Turco 2 480 000(1)
Adam Deadmarsh 2 400 000(1)
Martin Prusek 2 080 000(0)
Michal Handzus 2 044 000(0)
Sami Kapanen 1 760 000(1)
Scott Hartnell 1 600 000(1)
Brad Stuart 1 440 000(0)
Nicholas Boynton 1 200 000(0)
Rico Fata 1 000 000(3)
Nicklas Bergfors 1 000 000(4)
Robyn Regehr 800 000(0)
Darius Kasparaitis 800 000(0)
Jack Johnsson 720 000(2)
Brian Savage 588 000(0)
Carl Soderberg 560 000(2)
Ondrej Pavelec 500 000(4)
Christian Laflamme 400 000(1)
Ryan Johnson 400 000(1)
Alexei Shkotov 400 000(2)
Mike Egener 240 000(3)


Farm Payroll

Ryan Miller 200 000(3)
Taylor Pyatt 100 000(4)
Teemu Laakso 80 000(4)
Matt Lashoff 80 000(4)
Jeff Heerema 48 000(1)
Reed Low 48 000(2)
Mike Danton 32 000(0)
Matt Walker 29 600(1)
Mark Rycroft 28 000(0)
Carl Sneep 15 000(3)
Kenndale McArdle 15 000(3)




Nashville

ArenaNashville
Capacity21 000
Ticket Price$40,00


Income

Current Funds-$15 678 780
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$42 140 000
Farm Payroll$1 268 000
Prospect Fees$7 500
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$15 678 780

Salary Commitment

Year: 5$42 756 000
Year: 6$16 164 000
Year: 7$15 084 000
Year: 8$10 600 000

Pro Payroll

Jose Theodore 6 400 000(1)
Daniel Alfredsson 4 800 000(1)
Marian Hossa 4 400 000(1)
Derek Morris 4 200 000(5)
Nicklas Lidstrom 3 520 000(1)
Brad Richards 3 400 000(5)
Daymond Langkow 2 800 000(3)
David Legwand 2 160 000(1)
Oleg Saprykin 2 100 000(5)
Niko Kapanen 1 600 000(3)
Andrew Cassels 1 360 000(1)
Craig Rivet 960 000(1)
Richard Jackman 920 000(2)
Jani Rita 900 000(4)
Jason Smith 800 000(1)
Nikita Alexeev 700 000(1)
Martin Hanzal 600 000(1)
Keith Ballard 240 000(1)
David LeNeveu 160 000(2)
Jordan Lavallee 120 000(1)


Farm Payroll

Mark Eaton 240 000(1)
Vernon Fiddler 136 000(0)
Chris Mason 112 000(0)
Denis Arkhipov 96 000(0)
Rem Murray 96 000(1)
Todd Simpson 96 000(1)
Brad Bombardir 80 000(0)
Richard Matvichuk 80 000(0)
Michael Vernace 52 000(3)
Robert Schnabel 48 000(1)
Simon Gamache 48 000(0)
Ilja Bryzgalov 40 000(1)
Robert Reichel 40 000(0)
Boyd Devereaux 32 000(0)
Sergei Varlamov 32 000(3)
Jerred Smithson 28 000(0)
Benn Ferriero 12 000(1)




Columbus

Arenacolumbus
Capacity21 000
Ticket Price$40,00


Income

Current Funds-$74 108 594
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$43 416 000
Farm Payroll$1 305 200
Prospect Fees$19 500
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$74 108 594

Salary Commitment

Year: 5$20 976 000
Year: 6$640 000
Year: 7$0 000
Year: 8$0 000

Pro Payroll

Mark Recchi 6 800 000(1)
Joe Sakic 4 880 000(0)
Rob Niedermayer 3 600 000(0)
Dan Cloutier 3 440 000(1)
Cory Stillman 3 200 000(0)
David Vyborny 2 800 000(1)
Jere Lehtinen 2 800 000(0)
Richard Zednik 2 800 000(1)
Pavol Demitra 2 800 000(0)
Marcus Ragnarsson 2 800 000(0)
Jassen Cullimore 2 000 000(0)
Todd White 1 880 000(1)
Manny Malhotra 800 000(1)
Lance Ward 760 000(0)
Brent Seabrook 600 000(2)
Danny Fritsche 560 000(1)
Brad Ference 536 000(1)
Rostislav Olesz 360 000(1)


Farm Payroll

Mathieu Schneider 320 000(0)
Sergei Brylin 200 000(0)
Niko Dimitrakos 160 000(1)
Matthew Barnaby 140 000(0)
Brian Holzinger 120 000(0)
Darren McCarty 80 000(1)
Lasse Pirjeta 72 000(0)
David Ling 60 000(1)
Jason Ward 60 000(1)
Kent McDonell 40 000(2)
Sylvain Blouin 36 000(0)
Trevor Letowski 17 200(0)




Colorado

ArenaColorado
Capacity21 000
Ticket Price$40,00


Income

Current Funds-$11 774 737
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$37 590 000
Farm Payroll$1 122 400
Prospect Fees$21 000
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$11 774 737

Salary Commitment

Year: 5$37 678 400
Year: 6$15 744 000
Year: 7$3 230 000
Year: 8$1 600 000

Pro Payroll

Peter Forsberg 5 600 000(2)
Milan Hejduk 4 000 000(1)
Jocelyn Thibault 3 600 000(1)
David Aebischer 3 480 000(1)
Mike Comrie 2 750 000(2)
Kimmo Timonen 2 400 000(1)
Chris Osgood 2 000 000(1)
Filip Kuba 1 960 000(2)
Eric Staal 1 600 000(4)
Pierre-Marc Bouchard 1 600 000(1)
Martin Skoula 1 520 000(1)
Rhett Warrener 1 440 000(3)
Jeff Jillson 1 280 000(2)
Jeff Carter 1 200 000(1)
Jiri Fischer 800 000(1)
Anze Kopitar 640 000(2)
Dave Scatchard 600 000(1)
Chad Kilger 560 000(0)
M-A Pouliot 400 000(1)
Denis Parshin 160 000(2)


Farm Payroll

Johan Hedberg 200 000(0)
Jay Mckee 150 000(3)
Anders Eriksson 80 000(0)
Andrei Nikolishin 80 000(1)
Steve Staios 80 000(0)
Kris Beech 72 000(1)
Jordan Tootoo 68 000(1)
Todd Fedoruk 48 000(1)
Patrick Desrochers 40 000(0)
Brandon Reid 36 000(1)
Jordan Krestanovich 30 000(0)
Cody McCormick 28 000(0)
Johnny Boychuk 28 000(2)
Peter Budaj 24 000(3)
Matt Pettinger 16 000(2)
Stephen Peat 16 000(2)
Riku Hahl 16 000(0)
Harold Druken 16 000(2)
Vaclav Nedorost 16 000(1)
Eric Fehr 16 000(3)
J-F Deslauriers 14 400(1)
Fedor Fedorov 12 000(2)
Sebastien Centomo 12 000(2)
Micki Dupont 12 000(2)
Francois Beauchemin 12 000(2)




Vancouver

ArenaVancouver
Capacity21 000
Ticket Price$40,00


Income

Current Funds-$23 140 936
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$33 560 000
Farm Payroll$337 600
Prospect Fees$10 500
Coach$300 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$23 140 936

Salary Commitment

Year: 5$33 284 000
Year: 6$14 980 000
Year: 7$4 940 000
Year: 8$3 100 000

Pro Payroll

Markus Naslund 6 000 000(1)
Zigmund Palffy 3 600 000(1)
Mathieu Biron 2 500 000(4)
Evgeni Nabokov 2 400 000(2)
Henrik Sedin 1 840 000(1)
Shean Donovan 1 680 000(1)
Kyle Calder 1 600 000(2)
Ossi Vaananen 1 600 000(2)
Martin Gerber 1 480 000(1)
Milan Kraft 1 200 000(2)
Brent Sopel 1 200 000(1)
Kyle Mclaren 1 120 000(2)
Daniel Sedin 1 040 000(1)
David Tanabe 800 000(2)
Alexander Ovechkin 680 000(3)
Alexander Polushin 680 000(1)
Denis Grebeshkov 680 000(3)
Sidney Crosby 680 000(2)
Andrei Kostsitsyn 640 000(1)
Chris Higgins 600 000(4)
Jonathan Toews 560 000(2)
Keith Carney 500 000(0)
Marco Sturm 400 000(3)
Christian Backman 80 000(2)


Farm Payroll

Jason Chimera 104 000(1)
Michael Blunden 80 000(3)
Devan Dubnyk 40 000(1)
Trent Hunter 39 600(0)
Alexander Auld 32 000(0)
Patric Kjellberg 24 000(0)
Dustin Brown 18 000(0)




Calgary

ArenaCalgary
Capacity21 000
Ticket Price$40,00


Income

Current Funds-$14 888 669
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$27 100 000
Farm Payroll$1 618 400
Prospect Fees$9 000
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$14 888 669

Salary Commitment

Year: 5$21 418 400
Year: 6$13 568 000
Year: 7$12 212 000
Year: 8$3 916 000

Pro Payroll

Ladislav Nagy 4 000 000(3)
Scott Niedermayer 3 600 000(4)
Robert Esche 2 520 000(0)
Paul Mara 1 980 000(1)
Mike Leclerc 1 600 000(3)
Daniel Briere 1 520 000(0)
Steven Reinprecht 1 360 000(1)
Jonathan Cheechoo 1 240 000(1)
Matt Cooke 1 200 000(0)
Brian Boucher 1 200 000(3)
Mike Cammalleri 1 040 000(1)
Niklas Kronwall 800 000(2)
Joffrey Lupul 800 000(0)
Matthew Stajan 760 000(1)
Kris Chocko 680 000(3)
Brian Lee 680 000(3)
Andrej Meszaros 640 000(1)
Kirill Koltsov 600 000(1)
Corey Perry 480 000(0)
Devin Setoguchi 400 000(0)


Farm Payroll

Aaron Ward 320 000(2)
Chris Simon 144 000(0)
Stephane Yelle 136 000(0)
Cam Barker 68 000(2)
Alexei Kaigorodov 68 000(3)
Tim Ramholt 68 000(4)
Brent Krahn 68 000(3)
Jozef Balej 64 000(2)
Nick Foligno 56 000(2)
Taylor Chorney 56 000(4)
Josh Green 52 000(0)
Ville Nieminen 52 000(1)
Samuel Pahlsson 50 400(1)
Brad Marchand 48 000(4)
Claude Giroux 48 000(4)
Byron Ritchie 48 000(0)
Jim Fahey 48 000(2)
Mathieu Carle 48 000(4)
Francois Bouchard 48 000(4)
Carey Price 44 000(1)
Mattias Weinhandl 44 000(1)
Chris Clark 40 000(1)




Minnesota

ArenaMinnesota
Capacity21 000
Ticket Price$40,00


Income

Current Funds$9 681 278
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$24 138 000
Farm Payroll$40 000
Prospect Fees$21 000
Coach$329 408
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$9 681 278

Salary Commitment

Year: 5$18 853 000
Year: 6$7 973 000
Year: 7$3 465 000
Year: 8$3 425 000

Pro Payroll

Jason Spezza 4 000 000(1)
Olaf Kolzig 2 880 000(2)
Geoff Sanderson 2 400 000(1)
Teppo Numminen 1 600 000(0)
Alexandre Daigle 1 520 000(0)
Pascal Dupuis 1 400 000(5)
Henrik Zetterberg 1 200 000(2)
Justin Williams 1 120 000(1)
Manny Fernandez 1 120 000(1)
Andrei Zyuzin 1 040 000(0)
Alex Henry 960 000(1)
Willie Mitchell 880 000(0)
Jim Dowd 800 000(1)
Chris Neil 700 000(5)
Alexei Semenov 675 000(5)
Richard Park 560 000(0)
Stefan Ruzicka 428 000(2)
Nick Schultz 350 000(5)
Bryce Salvador 320 000(1)
Brent Burns 300 000(5)
Matt Johnson 240 000(0)
Ray Giroux 160 000(0)
Christoph Brandner 160 000(1)


Farm Payroll

Ryan McDonough 40 000(3)




LosAngeles

ArenaLA
Capacity21 000
Ticket Price$40,00


Income

Current Funds-$5 097 729
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$23 952 000
Farm Payroll$1 446 400
Prospect Fees$22 500
Coach$314 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$5 097 729

Salary Commitment

Year: 5$16 292 000
Year: 6$7 572 000
Year: 7$5 480 000
Year: 8$0 000

Pro Payroll

Mattias Ohlund 4 000 000(3)
Andy Sutton 2 960 000(1)
Kenny Jonsson 1 600 000(0)
Alexei Zhitnik 1 480 000(0)
Mike Johnson 1 420 000(1)
Tim Connolly 1 400 000(3)
Josef Vasicek 1 000 000(0)
Lukas Krajicek 980 000(2)
Jozef Stumpel 920 000(1)
Mathieu Garon 900 000(0)
Scottie Upshall 880 000(1)
Dainius Zubrus 800 000(0)
Andrew Ference 800 000(1)
Cory Sarich 800 000(0)
Todd Harvey 608 000(0)
Matt Cullen 600 000(1)
Nigel Williams 560 000(2)
Jeff Cowan 492 000(0)
Ray Emery 480 000(0)
Radovan Somik 456 000(0)
Marty Reasoner 360 000(1)
Andy Hilbert 256 000(1)
Igor Grigorenko 200 000(2)


Farm Payroll

Felix Potvin 220 000(2)
Jonas Hoglund 200 000(1)
Nils Ekman 96 000(1)
Brad Chartrand 80 400(0)
Alyn Mccauley 80 000(2)
Trevor Linden 80 000(0)
Scott Thornton 80 000(1)
Eric Beaudoin 80 000(3)
Jason Woolley 64 000(0)
Mattias Norstrom 48 000(0)
Nathan Dempsey 48 000(1)
Maxim Kuznetsov 46 000(0)
Pavel Trnka 40 000(0)
Jamie Storr 40 000(2)
Scott Clemmensen 40 000(0)
Joe Corvo 32 000(0)
Eric Belanger 28 000(1)
Sasha Pokulok 28 000(1)
Trent Klatt 24 000(0)
Brad Norton 24 000(1)
John Tripp 20 000(1)
Esa Pirnes 20 000(0)
Jason Holland 16 000(0)
Mika Noronen 12 000(2)




San Jose

ArenaSan José
Capacity21 000
Ticket Price$40,00


Income

Current Funds-$33 633 426
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$25 207 200
Farm Payroll$180 000
Prospect Fees$4 500
Coach$500 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$33 633 426

Salary Commitment

Year: 5$23 719 200
Year: 6$9 800 000
Year: 7$4 480 000
Year: 8$0 000

Pro Payroll

Nikolai Khabibulin 4 400 000(1)
Mike Dunham 3 280 000(3)
Zach Parise 2 880 000(2)
Alexei Zhamnov 2 748 000(1)
Mike Rathje 2 000 000(1)
Jeff O'Neill 1 859 200(1)
Sami Salo 1 400 000(1)
Mark Bell 920 000(0)
Anson Carter 800 000(1)
Duvie Westcott 720 000(0)
Danny Roussin 680 000(2)
Guillaume Latendresse 680 000(2)
Lukas Kaspar 640 000(3)
Alexandre Picard 600 000(2)
Marc Staal 560 000(3)
Ryan Parent 480 000(2)
Peter Sejna 280 000(1)
Marc-Edouard Vlasic 280 000(1)


Farm Payroll

Mark Smith 80 000(1)
Scott Parker 72 000(1)
Garrett Stafford 28 000(0)




Anaheim

ArenaAnaheim
Capacity21 000
Ticket Price$40,00


Income

Current Funds$6 703 481
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$43 908 000
Farm Payroll$670 800
Prospect Fees$6 000
Coach$286 500
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$6 703 481

Salary Commitment

Year: 5$38 844 000
Year: 6$12 643 500
Year: 7$12 547 500
Year: 8$12 547 500

Pro Payroll

Jaromir Jagr 5 000 000(4)
Miikka Kiprusoff 4 000 000(4)
Vincent Lecavalier 4 000 000(1)
Jeremy Roenick 4 000 000(1)
Andrei Markov 3 500 000(4)
Scott Walker 3 360 000(1)
Rod Brind'Amour 3 200 000(1)
Danil Markov 2 480 000(1)
Martin Lapointe 2 400 000(1)
Fredrik Modin 2 320 000(1)
Bates Battaglia 1 200 000(0)
Andy McDonald 1 200 000(1)
Wayne Primeau 1 200 000(1)
Ruslan Salei 1 120 000(0)
Adam Hall 1 120 000(1)
Brian Gionta 800 000(0)
Eric Boguniecki 800 000(0)
Martin Rucinsky 800 000(0)
Shane Hnidy 720 000(1)
Eric Chouinard 560 000(0)
Alexander Semin 128 000(0)


Farm Payroll

Francis Bouillon 80 000(1)
Corey Schwab 72 000(0)
Bob Boughner 56 000(0)
Rob Davison 48 000(1)
Brian Sutherby 47 500(4)
Jason King 40 500(1)
Kurtis Foster 38 000(0)
Tomas Malec 36 000(2)
Darby Hendrickson 34 000(0)
Stephane Veilleux 32 000(1)
Konstantin Koltsov 32 000(2)
Michal Sivek 28 000(2)
Jason Krog 25 200(0)
Darren Rumble 17 600(0)
Andreas Johansson 12 000(0)
Antti Laaksonen 12 000(0)
Luke Richardson 12 000(0)
Mike Eastwood 12 000(0)
Scott Ferguson 12 000(0)
Blake Sloan 12 000(0)
Dan Hinote 12 000(0)




Dallas

ArenaDallas
Capacity21 000
Ticket Price$31,00


Income

Current Funds$23 001 037
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$35 320 000
Farm Payroll$441 600
Prospect Fees$10 500
Coach$214 500
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$23 001 037

Salary Commitment

Year: 5$29 189 600
Year: 6$9 380 000
Year: 7$1 516 000
Year: 8$0 000

Pro Payroll

Sergei Fedorov 4 400 000(1)
Bill Guerin 4 160 000(2)
Manny Legace 3 200 000(0)
Martin Erat 2 560 000(1)
Keith Tkachuk 2 480 000(1)
Robert Lang 2 400 000(1)
Ales Kotalik 1 600 000(0)
Derian Hatcher 1 600 000(1)
Philippe Boucher 1 600 000(1)
Mike Komisarek 1 440 000(3)
Valeri Bure 1 400 000(1)
Andreas Lilja 1 200 000(2)
Craig Conroy 1 200 000(1)
Ian Laperriere 1 200 000(2)
Miroslav Zalesak 1 200 000(2)
Chris Therrien 1 120 000(1)
Mathieu Dandenault 1 000 000(0)
Branislav Mezei 960 000(1)
Bryan Berard 600 000(0)


Farm Payroll

Cristobal Huet 104 000(2)
Brian Pothier 60 000(0)
Shayne Corson 56 000(0)
Joe Finley 56 000(3)
Michael Rupp 44 000(1)
Jon Klemm 32 000(0)
Daniel Tjarnqvist 28 000(1)
Jaroslav Svoboda 24 000(0)
Pier-Olivier Pelletier20 000(3)
Tim Taylor 17 600(1)




Phoenix

Arenaphoenix
Capacity21 000
Ticket Price$40,00


Income

Current Funds$1 314 596
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$24 856 000
Farm Payroll$908 400
Prospect Fees$1 500
Coach$350 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$1 314 596

Salary Commitment

Year: 5$21 684 400
Year: 6$7 210 000
Year: 7$0 000
Year: 8$0 000

Pro Payroll

Adrian Aucoin 3 120 000(1)
Peter Bondra 3 040 000(2)
Brian Rafalski 2 400 000(1)
Petr Sykora 2 320 000(1)
Andrew Raycroft 1 960 000(0)
Chuck Kobasew 1 600 000(2)
Joni Pitkanen 1 400 000(0)
Vladimir Orszagh 1 360 000(2)
Tyler Arnason 1 360 000(1)
Denis Gauthier 1 200 000(1)
Jordan Leopold 880 000(1)
Daniel Cleary 720 000(1)
Rob Schremp 680 000(1)
Ryan Suter 600 000(0)
Evgeni Malkin 600 000(2)
Kari Lethonen 600 000(1)
Randall Gelech 520 000(1)
Ryan Malone 496 000(2)


Farm Payroll

Marek Malik 144 000(1)
Landon Wilson 124 000(1)
Tomas Holmstrom 120 000(1)
Ivan Novoseltsev 104 000(0)
John Grahame 64 000(2)
Eric Meloche 60 000(1)
Alex Henry 50 000(2)
Brent Johnson 44 000(1)
Marty Murray 40 000(1)
Martin Cibak 38 400(1)
Fredrik Sjostrom 36 000(1)
Zac Bierk 24 000(1)
Zenith Komarniski 24 000(1)
Matthew Spiller 20 000(1)
Cale Hulse 16 000(0)




Philly

ArenaPhilly
Capacity21 000
Ticket Price$40,00


Income

Current Funds-$47 951 055
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$52 821 600
Farm Payroll$92 000
Prospect Fees$6 000
Coach$329 408
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance-$47 951 055

Salary Commitment

Year: 5$47 621 600
Year: 6$23 720 000
Year: 7$10 840 000
Year: 8$4 800 000

Pro Payroll

Todd Bertuzzi 6 400 000(2)
Mats Sundin 5 600 000(3)
Martin StLouis 5 600 000(2)
Martin Brodeur 5 600 000(1)
Ed Jovanovski 5 200 000(1)
Sergei Gonchar 4 800 000(1)
Brian Leetch 4 800 000(0)
Rick Nash 4 800 000(4)
Kim Johnsson 2 421 600(1)
Niklas Hagman 1 600 000(1)
Barret Jackman 1 120 000(1)
Stephen Weiss 1 020 000(1)
Karel Rachunek 1 000 000(1)
Jason Allison 940 000(1)
Marek Svatos 880 000(2)
James Sheppard 440 000(3)
Keith Yandle 120 000(1)
Kevyn Adams 120 000(0)
Tyler Moss 120 000(0)
Gaetan Royer 120 000(0)
Andrej Podkonicky 120 000(0)


Farm Payroll

Vesa Toskala 80 000(1)
Kip Brennan 12 000(0)




Hosted by www.Geocities.ws

1