(As of Saturday, Aug 11 2001)

Boston

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$40,744,088
Home Games Remaining15
Avg. Attendance16,171
Avg. Revenue/Game$314,372
Projected Revenue$4,715,580

Expenses

Pro Payroll$32,486,576
Farm Payroll$1,031,900
Prospect Fees$6,000
Coach$415,000
Games Remaining23
Total Game Expenses$424,243
Projected Expenses$9,757,599
Projected Balance$35,702,069

Salary Commitment

Year: 2$33,518,476
Year: 3$28,350,476
Year: 4$14,481,900
Year: 5$6,575,400

Pro Payroll

Jason Allison 3,500,000(1)
Bill Guerin 3,212,500(2)
Byron Dafoe 3,150,000(4)
Eric Weinrich 2,000,000(2)
Paul Coffey 2,000,000(3)
Don Sweeney 1,800,000(2)
Kyle Mclaren 1,755,000(2)
Peter Popovic 1,600,000(4)
Adrian Aucoin 1,600,000(2)
Joe Thornton 1,550,000(3)
Sergei Samsonov 1,550,000(3)
Brian Rolston 1,473,000(1)
Steve Heinze 1,320,000(3)
Sean O'Donnell 1,100,000(2)
Darren Van Impe 825,000(3)
Hal Gill 800,000(4)
Mike Knuble 775,000(2)
Ken Belanger 575,000(2)
Mikko Eloranta 551,076(2)
Brent Johnson 500,000(4)
Joe Hulbig 450,000(2)
Marquis Mathieu 400,000(3)


Farm Payroll

Andrei Nazarov 92,500(3)
Lee Goren 87,500(3)
Nicholas Boynton 75,000(4)
P.J. Axelsson 75,000(4)
Dixon Ward 70,000(1)
Cameron Mann 60,500(4)
Brandon Smith 52,500(4)
Andrew Raycroft 50,000(2)
Pavel Kolarik 50,000(4)
Shawn Bates 48,400(4)
Jamal Mayers 45,000(1)
Andre Savage 44,000(3)
Eric Nickulas 44,000(4)
Jarno Kultanen 42,500(4)
Eric Manlow 40,000(4)
Jonathan Girard 40,000(1)
Zdenek Kutlak 40,000(1)
Jay Henderson 37,500(4)
Kay Whitmore 37,500(3)




Montreal

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$45,977,304
Home Games Remaining7
Avg. Attendance13,292
Avg. Revenue/Game$264,328
Projected Revenue$1,850,296

Expenses

Pro Payroll$25,781,700
Farm Payroll$1,170,950
Prospect Fees$4,500
Coach$302,000
Games Remaining20
Total Game Expenses$340,739
Projected Expenses$6,814,788
Projected Balance$41,012,813

Salary Commitment

Year: 2$26,952,650
Year: 3$20,556,700
Year: 4$14,222,950
Year: 5$5,380,000

Pro Payroll

Jeff Hackett 3,300,000(3)
Saku Koivu 3,300,000(4)
Martin Rucinsky 2,700,000(1)
Patrice Brisebois 2,200,000(2)
Brian Savage 1,900,000(3)
Benoit Brunet 1,100,000(1)
Jose Theodore 1,075,000(3)
Craig Rivet 1,000,000(2)
Karl Dykhuis 1,000,000(3)
Chad Kilger 931,700(1)
Sheldon Souray 812,500(3)
Andrei Markov 700,000(1)
Darryl Shannon 700,000(1)
Richard Zednik 685,000(2)
Patrick Poulin 600,000(4)
Oleg Petrov 575,000(4)
Sergey Gusev 552,500(3)
Patrick Traverse 550,000(2)
Jim Campbell 525,000(2)
Craig Darby 450,000(4)
Eric Landry 400,000(4)
Xavier Delisle 400,000(2)
Francis Bouillon 325,000(2)


Farm Payroll

Mike Van Ryn 102,500(2)
Eric Chouinard 97,500(2)
Gino Odjick 85,000(2)
Mike Ribeiro 85,000(2)
Ben Clymer 80,500(1)
Mathieu Garon 75,000(1)
Eric Fichaud 65,000(2)
Christian Laflamme 62,500(1)
Matt Higgins 57,750(3)
Andrei Bashkirov 55,200(3)
Barry Richter 55,000(3)
Johan Witehall 50,000(2)
Jason Ward 46,250(1)
Thomas Ziegler 42,500(2)
Kaspars Astashenko 41,250(2)
Eric Bertrand 40,000(2)
Juha Lind 40,000(2)
Arron Asham 35,000(4)
Dieter Kochan 35,000(3)
Francis Belanger 20,000(4)




Toronto

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$41,071,100
Home Games Remaining11
Avg. Attendance13,798
Avg. Revenue/Game$268,045
Projected Revenue$2,948,495

Expenses

Pro Payroll$32,287,660
Farm Payroll$692,450
Prospect Fees$6,000
Coach$518,200
Games Remaining23
Total Game Expenses$418,804
Projected Expenses$9,632,489
Projected Balance$34,387,106

Salary Commitment

Year: 2$32,980,110
Year: 3$26,538,860
Year: 4$11,246,423
Year: 5$5,800,000

Pro Payroll

Gary Roberts 2,750,000(2)
Steve Thomas 2,500,000(2)
Shayne Corson 2,250,000(1)
Petr Svoboda 2,168,973(3)
Bryan Mccabe 2,150,000(4)
Dmitry Yushkevich 2,050,000(3)
Sergei Berezin 2,000,000(2)
Tie Domi 1,684,937(2)
Yanic Perreault 1,155,000(1)
Brian Holzinger 1,100,000(2)
Matthew Barnaby 1,100,000(4)
Igor Korolev 1,000,000(2)
Cory Cross 990,000(4)
Jonas Hoglund 950,000(1)
Jassen Cullimore 900,000(3)
Dave Manson 850,000(2)
Aki Berg 838,750(1)
Darcy Tucker 825,000(4)
Josef Beranek 770,000(2)
Patrick Marleau 770,000(2)
Todd Warriner 750,000(1)
Alexei Morozov 660,000(2)
Hans Jonsson 650,000(4)
Peter Svoboda 650,000(2)
Glenn Healy 400,000(2)
Johan Hedberg 375,000(1)


Farm Payroll

Milan Kraft 87,500(2)
Jeff Farkas 80,000(1)
Alyn Mccauley 78,650(3)
Garry Valk 70,000(2)
Wade Belak 63,800(3)
Alexei Ponikarovsky 52,500(3)
Maxim Galanov 47,500(3)
Donald Maclean 45,000(3)
Sheldon Keefe 45,000(4)
Nathan Dempsey 42,500(1)
David Cooper 40,000(3)
John Emmons 40,000(4)




Atlanta

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$51,942,738
Home Games Remaining9
Avg. Attendance12,742
Avg. Revenue/Game$249,866
Projected Revenue$2,248,794

Expenses

Pro Payroll$17,830,011
Farm Payroll$675,500
Prospect Fees$3,000
Coach$333,600
Games Remaining23
Total Game Expenses$235,526
Projected Expenses$5,417,107
Projected Balance$48,774,425

Salary Commitment

Year: 2$18,505,511
Year: 3$12,207,836
Year: 4$7,267,836
Year: 5$1,018,500

Pro Payroll

Damian Rhodes 2,250,000(3)
Gord Murphy 1,900,000(1)
Jiri Slegr 1,200,000(2)
Chris Tamer 1,175,000(1)
Ray Ferraro 1,150,000(2)
Adam Burt 1,000,000(3)
Stanislav Neckar 850,000(2)
Bryan Adams 725,000(3)
Danil Markov 646,836(3)
Hnat Domenichelli 577,500(1)
Shean Donovan 565,675(1)
David Harlock 525,000(1)
Steve Staios 525,000(3)
Frantisek Kaberle 500,000(1)
Milan Hnilicka 500,000(3)
Stephen Guolla 500,000(4)
Yannick Tremblay 475,000(3)
Andrew Brunette 475,000(1)
Dean Sylvester 450,000(2)
Herbert Vasiljevs 440,000(2)
Andreas Karlsson 400,000(4)
Jarrod Skalde 400,000(2)
Andrei Skopintsev 350,000(1)
Martin St. Louis 250,000(2)


Farm Payroll

Dan Cloutier 66,000(1)
Jean-Pierre Vigier 62,500(2)
Jeff Odgers 60,000(1)
Brian Pothier 55,000(3)
Denny Lambert 52,500(2)
Darcy Hordichuk 45,000(2)
Chris Joseph 40,000(4)
Norm Maracle 40,000(4)
Per Svartvadet 40,000(3)
Ladislav Kohn 40,000(2)
Brett Clark 38,500(4)
Scott Fankhouser 38,500(1)
Yves Sarault 35,000(1)
Dan Snyder 32,500(3)
Sergei Vyshedkevich 30,000(1)




New YorkR

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$41,465,406
Home Games Remaining11
Avg. Attendance14,861
Avg. Revenue/Game$290,330
Projected Revenue$3,193,630

Expenses

Pro Payroll$41,479,537
Farm Payroll$831,500
Prospect Fees$1,500
Coach$446,600
Games Remaining23
Total Game Expenses$534,489
Projected Expenses$12,293,252
Projected Balance$32,365,784

Salary Commitment

Year: 2$42,311,037
Year: 3$25,249,500
Year: 4$18,597,000
Year: 5$2,857,000

Pro Payroll

Mike Richter 5,600,000(3)
Rob Blake 5,267,500(1)
Mark Messier 4,807,037(1)
Vladimir Malakhov 3,500,000(1)
Valeri Kamensky 3,000,000(3)
Sylvain Lefebvre 2,300,000(3)
Jozef Stumpel 2,200,000(3)
Ron Tugnutt 2,200,000(2)
Richard Pilon 1,900,000(3)
Milan Hejduk 1,200,000(2)
Radek Dvorak 1,200,000(2)
Michal Grosek 1,100,000(1)
Manny Malhotra 975,000(2)
Patric Kjellberg 900,000(4)
Sandy Mccarthy 880,000(1)
Brad Brown 800,000(4)
Jan Hlavac 800,000(1)
Bruce Gardiner 700,000(3)
Tomas Kloucek 550,000(1)
Kim Johnsson 475,000(2)
Peter Smrek 425,000(4)
David Wilkie 400,000(4)
Jeff Ulmer 300,000(2)


Farm Payroll

Tim Taylor 145,000(4)
Kirk Mclean 95,000(2)
Mike Mottau 72,500(4)
Johan Holmqvist 67,500(1)
Vitali Yeremeyev 60,000(2)
Jason Labarbera 57,500(2)
Colin Forbes 50,000(2)
Jason Doig 49,500(1)
Jeff Toms 42,000(4)
Brad Smyth 40,000(1)
Derek Armstrong 40,000(2)
Drew Bannister 40,000(3)
Dale Purinton 37,500(4)
Tony Tuzzolino 35,000(4)




Tampa Bay

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$48,841,095
Home Games Remaining11
Avg. Attendance10,035
Avg. Revenue/Game$203,984
Projected Revenue$2,243,824

Expenses

Pro Payroll$16,520,000
Farm Payroll$2,652,000
Prospect Fees$4,500
Coach$301,000
Games Remaining22
Total Game Expenses$243,469
Projected Expenses$5,356,313
Projected Balance$45,728,607

Salary Commitment

Year: 2$19,172,000
Year: 3$15,282,000
Year: 4$9,934,500
Year: 5$5,852,000

Pro Payroll

Ryan Smyth 1,800,000(1)
Patrik Stefan 1,025,000(4)
Brad Tapper 975,000(4)
NIKITA ALEXEEV 900,000(4)
THATCHER BELL 900,000(4)
Mark Parrish 875,000(2)
Artem Chubarov 850,000(2)
Dimitri Afanasenkov 850,000(2)
Tomi Kallio 850,000(3)
Scott Hannan 825,000(2)
Andrei Zyuzin 770,000(4)
Matt Elich 700,000(3)
Mika Noronen 700,000(2)
Brian Campbell 645,000(3)
Marek Posmyk 600,000(1)
Josh Holden 600,000(3)
Alexander Kharitonov 500,000(1)
Craig Millar 450,000(4)
Petr Buzek 450,000(1)
Wade Flaherty 450,000(1)
Kyle Freadrich 405,000(3)
Gordie Dwyer 400,000(3)


Farm Payroll

Nik Antropov 925,000(2)
Marian Cisar 500,000(4)
Stephane Robidas 325,000(3)
Scott Hartnell 107,500(4)
Branislav Mezei 102,500(2)
Kristian Kudroc 102,500(2)
RAFFI TORRES 90,000(4)
MARTIN SAMUELSSON 90,000(4)
Denis Arkhipov 80,000(3)
Cory Sarich 77,500(3)
Marty Reasoner 65,000(2)
Mark Eaton 60,000(1)
Michael York 52,500(2)
Evegeny Konstantinov 44,500(4)
Matthieu Descoteaux 30,000(1)




Florida

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$43,299,379
Home Games Remaining14
Avg. Attendance11,247
Avg. Revenue/Game$218,694
Projected Revenue$3,061,716

Expenses

Pro Payroll$25,477,900
Farm Payroll$551,650
Prospect Fees$6,000
Coach$315,980
Games Remaining22
Total Game Expenses$329,394
Projected Expenses$7,246,671
Projected Balance$39,114,424

Salary Commitment

Year: 2$26,029,550
Year: 3$18,740,900
Year: 4$14,310,900
Year: 5$3,517,900

Pro Payroll

Robert Svehla 2,500,000(3)
Trevor Kidd 2,300,000(3)
Lance Pitlick 1,900,000(1)
Viktor Kozlov 1,750,000(2)
Bret Hedican 1,712,500(2)
Glen Murray 1,375,000(1)
Valeri Bure 1,175,000(1)
Jason Wiemer 1,050,000(3)
Denis Shvidki 1,025,000(3)
Anders Eriksson 1,000,000(3)
Roberto Luongo 925,000(3)
Paul Laus 900,000(1)
Ivan Novoseltsev 875,000(4)
Marcus Nilson 875,000(1)
Mike Wilson 800,000(4)
Olli Jokinen 800,000(2)
Vaclav Prospal 750,000(4)
Maxim Afinogenov 750,000(3)
Greg Adams 700,000(3)
John Jakopin 500,000(3)
Kevyn Adams 485,400(4)
Yan Golubovsky 467,500(4)
Peter Worrell 450,000(1)
Dan Boyle 412,500(1)


Farm Payroll

Brad Ference 92,500(4)
Peter Ratchuk 82,500(1)
Andreas Lilja 50,000(2)
Andrej Podkonicky 47,500(2)
Lance Ward 47,500(4)
David Emma 43,000(3)
Joey Tetarenko 42,900(1)
Len Barrie 40,000(1)
Paul Brousseau 40,000(2)
Rocky Thompson 35,750(1)
Serge Payer 30,000(2)




NY Isles

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$41,428,133
Home Games Remaining11
Avg. Attendance12,931
Avg. Revenue/Game$271,541
Projected Revenue$2,986,951

Expenses

Pro Payroll$27,777,500
Farm Payroll$445,250
Prospect Fees$0,000
Coach$335,850
Games Remaining21
Total Game Expenses$356,983
Projected Expenses$7,496,633
Projected Balance$36,918,452

Salary Commitment

Year: 2$28,222,750
Year: 3$20,001,250
Year: 4$9,533,750
Year: 5$4,046,250

Pro Payroll

Alexei Yashin 3,600,000(2)
Miroslav Satan 2,500,000(3)
Janne Niinimaa 1,810,000(2)
Pavol Demitra 1,800,000(2)
Mike Dunham 1,500,000(1)
Kevin Haller 1,500,000(1)
Mariusz Czerkawski 1,500,000(1)
Marcus Ragnarsson 1,500,000(1)
Todd Marchant 1,300,000(2)
Claude Lapointe 1,200,000(4)
Tim Connolly 1,025,000(2)
Mathieu Biron 950,000(4)
Chris Terreri 875,000(4)
Mats Lindgren 850,000(3)
Craig Berube 700,000(3)
Jochen Hecht 617,500(1)
Garth Snow 600,000(4)
Karlis Skrastins 575,000(1)
Eric Cairns 550,000(3)
Bert Robertsson 450,000(1)
Jason Chimera 450,000(1)
Jason Blake 450,000(2)
Aris Brimanis 420,000(3)
Steve Webb 375,000(3)
Stan Drulia 350,000(2)
Ray Schultz 330,000(4)


Farm Payroll

Jason Krog 91,250(4)
Mark Lawrence 82,500(1)
Juraj Kolnik 52,500(3)
Robert Petrovicky 50,000(2)
Jesse Belanger 46,500(1)
Steve Martins 45,000(2)
Anders Myrvold 40,000(3)
Evgeny Korolev 37,500(2)




New Jersey

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$36,843,204
Home Games Remaining9
Avg. Attendance17,771
Avg. Revenue/Game$362,993
Projected Revenue$3,266,937

Expenses

Pro Payroll$43,933,989
Farm Payroll$340,000
Prospect Fees$9,000
Coach$437,650
Games Remaining23
Total Game Expenses$559,008
Projected Expenses$12,857,184
Projected Balance$27,252,957

Salary Commitment

Year: 2$44,273,989
Year: 3$38,467,852
Year: 4$26,572,852
Year: 5$19,317,852

Pro Payroll

Keith Tkachuk 8,300,000(2)
Alexander Mogilny 5,200,000(3)
Martin Brodeur 4,475,000(4)
Scott Stevens 4,200,000(4)
Scott Niedermayer 3,700,000(4)
John Vanbiesbrouck 3,500,000(1)
Alexei Zhitnik 2,500,000(4)
Martin Straka 2,200,000(2)
Randy Mckay 2,142,852(4)
Ken Daneyko 1,731,137(1)
Turner Stevenson 950,000(3)
Petr Sykora 675,000(4)
Scott Gomez 650,000(3)
Sergei Nemchinov 650,000(4)
Sergei Brylin 575,000(1)
John Madden 550,000(2)
Brian Rafalski 450,000(4)
Oleg Kvasha 450,000(2)
Tomas Kaberle 385,000(3)
Sasha Goc 350,000(4)
Ken Sutton 300,000(2)


Farm Payroll

Bob Corkum 80,000(4)
Jim Mckenzie 52,500(4)
Pierre Dagenais 50,000(2)
Ed Ward 45,000(2)
Stanislav Gron 42,500(4)
Jiri Bicek 35,000(3)
Mike Jefferson 35,000(3)




Washington

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$37,448,179
Home Games Remaining12
Avg. Attendance14,540
Avg. Revenue/Game$296,452
Projected Revenue$3,557,424

Expenses

Pro Payroll$39,650,000
Farm Payroll$418,000
Prospect Fees$4,500
Coach$457,600
Games Remaining23
Total Game Expenses$506,626
Projected Expenses$11,652,404
Projected Balance$29,353,199

Salary Commitment

Year: 2$40,068,000
Year: 3$28,730,000
Year: 4$16,560,000
Year: 5$9,710,000

Pro Payroll

Peter Bondra 3,775,000(3)
Trevor Linden 3,500,000(1)
Dmitri Khristich 3,250,000(4)
Adam Foote 3,200,000(1)
Dmitri Mironov 3,000,000(2)
Olaf Kolzig 3,000,000(4)
Adam Oates 2,950,000(2)
Calle Johansson 2,000,000(3)
Joe Reekie 1,500,000(2)
Steve Konowalchuk 1,500,000(2)
Sylvain Cote 1,400,000(4)
Ken Klee 1,300,000(4)
Andrei Nikolishin 1,127,500(1)
Dainius Zubrus 1,000,000(3)
Joe Murphy 1,000,000(1)
Ulf Dahlen 1,000,000(2)
Jon Klemm 900,000(1)
Tom Poti 850,000(1)
Craig Billington 787,500(2)
Craig Johnson 700,000(2)
Joe Sacco 625,000(1)
Matt Pettinger 525,000(2)
Jeff Halpern 510,000(4)
Rob Zettler 250,000(4)


Farm Payroll

Kris Beech 75,000(3)
James Black 70,000(2)
Terry Yake 60,000(2)
Glen Metropolit 50,500(1)
Brantt Myhres 50,000(1)
Trent Whitfield 40,000(2)
Matthew Herr 37,500(2)
Corey Hirsch 35,000(1)




Philly

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$31,053,333
Home Games Remaining11
Avg. Attendance17,900
Avg. Revenue/Game$375,870
Projected Revenue$4,134,570

Expenses

Pro Payroll$52,812,500
Farm Payroll$749,950
Prospect Fees$0,000
Coach$306,000
Games Remaining23
Total Game Expenses$673,356
Projected Expenses$15,487,179
Projected Balance$19,700,724

Salary Commitment

Year: 2$53,562,450
Year: 3$47,477,500
Year: 4$28,442,500
Year: 5$18,625,000

Pro Payroll

Eric Lindros 9,000,000(2)
John LeClair 7,000,000(2)
Mark Recchi 5,000,000(4)
Jeremy Roenick 5,000,000(3)
Keith Primeau 4,250,000(4)
Eric Desjardins 3,800,000(1)
Luke Richardson 2,500,000(4)
Rick Tocchet 2,200,000(4)
Chris Therien 2,125,000(3)
Dan McGillis 1,750,000(2)
Brian Boucher 1,500,000(4)
Michal Sykora 1,500,000(4)
Dean Mcammond 1,127,500(3)
Justin Williams 1,075,000(3)
Roman Cechmanek 1,000,000(1)
Simon Gagne 975,000(4)
Paul Ranheim 700,000(4)
Kent Manderville 550,000(1)
Andy Delmore 500,000(1)
Chris Mcallister 500,000(2)
Ruslan Fedotenko 425,000(2)
Kirby Law 335,000(3)


Farm Payroll

Keith Jones 170,000(2)
Maxime Ouellet 102,450(1)
Jody Hull 55,000(2)
Petr Hubacek 50,000(1)
Todd Fedoruk 50,000(2)
Peter White 45,000(3)
Steve Washburn 45,000(1)
Tomas Divisek 45,000(2)
Derek Plante 40,000(2)
Michel Picard 40,000(3)
Mark Greig 37,500(1)
Brad Tiley 35,000(3)
P.J. Stock 35,000(3)




Carolina

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$42,079,835
Home Games Remaining10
Avg. Attendance13,946
Avg. Revenue/Game$292,893
Projected Revenue$2,928,930

Expenses

Pro Payroll$30,138,750
Farm Payroll$100,000
Prospect Fees$3,000
Coach$433,200
Games Remaining22
Total Game Expenses$383,437
Projected Expenses$8,435,611
Projected Balance$36,573,154

Salary Commitment

Year: 2$30,238,750
Year: 3$19,373,750
Year: 4$14,253,750
Year: 5$10,435,000

Pro Payroll

Rod Brind'Amour 4,250,000(1)
Sandis Ozolinsh 4,000,000(1)
Chris Osgood 3,500,000(4)
Arturs Irbe 2,100,000(3)
Rob Niedermayer 2,100,000(4)
Tom Fitzgerald 1,600,000(4)
Jeff O'Neill 1,500,000(2)
Kevin Hatcher 1,500,000(4)
Jason Woolley 1,045,000(2)
Robyn Regehr 975,000(1)
Scott Pellerin 935,000(3)
Rob Dimaio 900,000(2)
Aaron Ward 745,000(1)
Darren Langdon 600,000(4)
Steven Halko 550,000(1)
Shane Willis 508,750(3)
Tommy Westlund 500,000(4)
Niclas Wallin 450,000(2)
Clarke Wilm 425,000(2)
Josef Vasicek 400,000(2)
Tyler Moss 400,000(2)
Trevor Letowski 330,000(4)
Craig Adams 275,000(1)
Jeff Daniels 275,000(4)
Maxim Kuznetsov 275,000(3)


Farm Payroll

Greg Koehler 40,000(1)
Greg Kuznik 30,000(4)
Mike Rucinski 30,000(1)




Ottawa

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$46,375,249
Home Games Remaining12
Avg. Attendance14,873
Avg. Revenue/Game$312,329
Projected Revenue$3,747,948

Expenses

Pro Payroll$29,915,000
Farm Payroll$399,000
Prospect Fees$6,000
Coach$465,800
Games Remaining23
Total Game Expenses$384,823
Projected Expenses$8,850,918
Projected Balance$41,272,280

Salary Commitment

Year: 2$30,314,000
Year: 3$24,362,500
Year: 4$20,315,000
Year: 5$9,265,000

Pro Payroll

Daniel Alfredsson 2,800,000(4)
Bobby Holik 2,700,000(3)
Rob Zamuner 2,200,000(3)
Wade Redden 1,950,000(3)
Curtis Leschyshyn 1,900,000(4)
Jason York 1,650,000(1)
Chris Gratton 1,500,000(3)
Radek Bonk 1,500,000(2)
Jamie Storr 1,450,000(3)
Magnus Arvedson 1,210,000(3)
Mike Sillinger 1,000,000(4)
Chris Phillips 962,500(4)
Bill Muckalt 950,000(1)
Andreas Dackell 900,000(2)
Jean-Pierre Dumont 875,000(4)
Martin Havlat 825,000(1)
Sami Salo 700,000(4)
Vaclav Varada 700,000(1)
Mike Fisher 685,000(1)
Zdeno Chara 632,500(2)
Patrick Lalime 550,000(4)
Jay Pandolfo 550,000(1)
Michael Fountain 525,000(2)
Andre Roy 425,000(2)
Jamie Rivers 400,000(1)
Karel Rachunek 375,000(4)


Farm Payroll

Eric Lacroix 82,500(1)
Petr Schastlivy 65,000(4)
Sean Gagnon 40,000(3)
Shane Hnidy 38,500(1)
David Oliver 37,500(1)
Joel Kwiatkowski 37,500(4)
Ricard Persson 35,000(2)
Ivan Ciernik 33,000(1)
Todd White 30,000(2)




Pittsburgh

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$31,124,276
Home Games Remaining15
Avg. Attendance17,856
Avg. Revenue/Game$364,047
Projected Revenue$5,460,705

Expenses

Pro Payroll$51,193,333
Farm Payroll$537,086
Prospect Fees$4,500
Coach$410,000
Games Remaining22
Total Game Expenses$651,811
Projected Expenses$14,339,853
Projected Balance$22,245,128

Salary Commitment

Year: 2$51,730,419
Year: 3$41,353,169
Year: 4$28,920,669
Year: 5$16,895,000

Pro Payroll

Jaromir Jagr 9,533,333(3)
Mats Sundin 7,500,000(4)
Brett Hull 7,000,000(4)
Curtis Joseph 6,150,000(1)
Chris Pronger 4,675,000(2)
Mike Ricci 2,500,000(2)
Mike Keane 1,925,000(1)
Darius Kasparaitis 1,600,000(4)
Mario Lemieux 1,410,000(2)
Brad Stuart 975,000(2)
Bob Boughner 950,000(1)
Marc Bergevin 875,000(3)
Rene Corbet 825,000(2)
Krzysztof Oliwa 800,000(2)
Jan Hrdina 700,000(2)
J-Sebastien Aubin 700,000(1)
Kevin Stevens 600,000(1)
Wayne Primeau 575,000(3)
Ian Moran 550,000(4)
Bobby Dollas 500,000(3)
Andrew Ference 450,000(3)
William Tibbetts 400,000(2)


Farm Payroll

Frantisek Kucera 120,000(4)
Michal Rozsival 80,000(4)
Josef Melichar 54,836(3)
Dan Lacouture 52,250(1)
Dennis Bonvie 45,000(4)
Steve Mckenna 45,000(2)
Toby Petersen 37,500(3)
Kip Miller 35,000(2)
Rich Parent 35,000(2)
Greg Crozier 32,500(2)




Buffalo

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$40,574,768
Home Games Remaining12
Avg. Attendance10,226
Avg. Revenue/Game$207,458
Projected Revenue$2,489,496

Expenses

Pro Payroll$23,912,083
Farm Payroll$157,500
Prospect Fees$4,500
Coach$432,400
Games Remaining23
Total Game Expenses$306,331
Projected Expenses$7,045,614
Projected Balance$36,018,650

Salary Commitment

Year: 2$24,069,583
Year: 3$20,612,083
Year: 4$16,773,333
Year: 5$11,508,333

Pro Payroll

Doug Gilmour 6,000,000(4)
Stu Barnes 1,500,000(2)
Richard Smehlik 1,400,000(4)
Jay Mckee 1,333,333(4)
Dave Andreychuk 1,100,000(3)
Daniel Sedin 1,025,000(4)
Taylor Pyatt 1,025,000(3)
Vincent Lecavalier 975,000(3)
Rhett Warrener 950,000(4)
Espen Knutsen 750,000(4)
Kimmo Timonen 750,000(1)
Marian Hossa 675,000(3)
Mike Commodore 605,000(1)
James Patrick 600,000(1)
Vladimir Tsyplakov 600,000(2)
Jani Hurme 550,000(2)
David Tanabe 550,000(3)
Martin Biron 550,000(3)
Rob Ray 500,000(1)
Bates Battaglia 495,000(1)
Erik Rasmussen 481,250(2)
Chris Taylor 400,000(1)
Nils Ekman 390,000(3)
Eric Boulton 357,500(2)
Denis Hamel 350,000(2)


Farm Payroll

Rick Dipietro 107,500(1)
John Grahame 50,000(4)




Chicago

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$41,618,512
Home Games Remaining12
Avg. Attendance10,780
Avg. Revenue/Game$226,383
Projected Revenue$2,716,596

Expenses

Pro Payroll$31,500,000
Farm Payroll$658,000
Prospect Fees$6,000
Coach$313,750
Games Remaining23
Total Game Expenses$405,972
Projected Expenses$9,337,353
Projected Balance$34,997,755

Salary Commitment

Year: 2$32,158,000
Year: 3$26,033,000
Year: 4$21,121,000
Year: 5$8,783,500

Pro Payroll

Boris Mironov 3,200,000(3)
Alexei Zhamnov 3,000,000(4)
Tony Amonte 3,000,000(4)
Jere Lehtinen 2,400,000(1)
Jocelyn Thibault 2,300,000(3)
Stephane Quintal 2,300,000(2)
Alexander Karpovtsev 2,150,000(4)
Scott Young 1,900,000(3)
Bob Probert 1,800,000(3)
Michael Nylander 1,250,000(3)
Valeri Zelepukin 1,200,000(2)
Steve Mccarthy 1,025,000(1)
Jaroslav Spacek 700,000(2)
Kevin Dean 650,000(1)
Blair Atcheynum 600,000(3)
Jean-Yves Leroux 600,000(3)
Kyle Calder 550,000(1)
Robbie Tallas 525,000(4)
Ryan Vandenbussche 500,000(3)
Steve Passmore 500,000(1)
Chris Herperger 450,000(1)
Chris Mcalpine 450,000(2)
Steve Poapst 450,000(1)


Farm Payroll

Mark Bell 97,500(2)
Mark Janssens 80,000(3)
Nolan Baumgartner 77,000(2)
Michel Larocque 62,500(3)
Jamie Allison 60,000(1)
Reto Von Arx 60,000(4)
Josef Marha 48,500(4)
Kris King 45,000(2)
Steve Dubinsky 45,000(3)
Aaron Downey 42,500(2)
Casey Hankinson 40,000(1)




Dallas

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$30,726,189
Home Games Remaining13
Avg. Attendance17,528
Avg. Revenue/Game$356,441
Projected Revenue$4,633,733

Expenses

Pro Payroll$49,850,000
Farm Payroll$246,720
Prospect Fees$4,500
Coach$487,400
Games Remaining21
Total Game Expenses$632,358
Projected Expenses$13,279,513
Projected Balance$22,080,409

Salary Commitment

Year: 2$50,096,720
Year: 3$37,957,720
Year: 4$33,263,720
Year: 5$11,213,720

Pro Payroll

Mike Modano 7,000,000(3)
Ed Belfour 5,500,000(3)
Al MacInnis 5,000,000(4)
Pierre Turgeon 5,000,000(1)
Joe Nieuwendyk 4,500,000(4)
Derian Hatcher 3,900,000(1)
Alexei Kovalev 2,300,000(3)
Donald Audette 2,000,000(3)
John Maclean 1,900,000(1)
Richard Matvichuk 1,900,000(2)
Cory Stillman 1,500,000(2)
Jamie Langenbrunner 1,265,000(3)
Gerald Diduck 1,000,000(4)
Grant Marshall 935,000(3)
Brenden Morrow 790,000(1)
Kirk Muller 750,000(3)
Roman Lyashenko 750,000(3)
Ted Donato 650,000(2)
Benoit Hogue 600,000(3)
Shaun Van-Allen 550,000(2)
Tyler Bouck 550,000(3)
Marty Turco 475,000(1)
Sami Helenius 400,000(3)
Brad Lukowich 385,000(4)
Grant Ledyard 250,000(4)


Farm Payroll

Jonathan Sim 50,000(2)
Steve Gainey 45,000(1)
Richard Jackman 44,000(2)
Mark Wotton 40,000(4)
Jamie Wright 38,720(4)
Greg Leeb 29,000(1)




Nashville

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$53,368,030
Home Games Remaining10
Avg. Attendance11,130
Avg. Revenue/Game$233,704
Projected Revenue$2,337,040

Expenses

Pro Payroll$20,597,500
Farm Payroll$312,500
Prospect Fees$6,000
Coach$383,800
Games Remaining21
Total Game Expenses$266,248
Projected Expenses$5,591,198
Projected Balance$50,113,873

Salary Commitment

Year: 2$20,910,000
Year: 3$15,235,000
Year: 4$8,920,000
Year: 5$1,360,000

Pro Payroll

Adam Graves 4,000,000(1)
Vyacheslav Kozlov 2,250,000(2)
Kenny Jonsson 1,850,000(2)
Niklas Sundstrom 1,700,000(3)
Bill Houlder 1,450,000(3)
Marco Sturm 1,000,000(3)
Cale Hulse 850,000(4)
Greg Classen 825,000(3)
Pavel Skrbek 800,000(2)
Sebastien Bordeleau 700,000(3)
Jan Bulis 650,000(1)
Tomas Vokoun 625,000(1)
Vitali Yachmenev 600,000(3)
David Legwand 487,500(3)
Evgeni Nabokov 475,000(2)
Randy Robitaille 450,000(2)
Robert Valicevic 450,000(3)
Mike Watt 400,000(1)
Brad Isbister 385,000(2)
Alexandre Boikov 350,000(4)
Richard Lintner 300,000(3)


Farm Payroll

Ville Peltonen 70,000(2)
Andy Berenzweig 47,500(3)
Rory Fitzpatrick 45,000(4)
Marc Moro 40,000(4)
Sean Haggerty 40,000(4)
Chris Mason 35,000(2)
Jeremy Stevenson 35,000(4)




Columbus

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$49,505,325
Home Games Remaining12
Avg. Attendance11,465
Avg. Revenue/Game$240,792
Projected Revenue$2,889,504

Expenses

Pro Payroll$20,002,400
Farm Payroll$538,400
Prospect Fees$3,000
Coach$447,200
Games Remaining23
Total Game Expenses$262,388
Projected Expenses$6,034,913
Projected Balance$46,359,917

Salary Commitment

Year: 2$20,540,800
Year: 3$18,229,800
Year: 4$10,489,800
Year: 5$5,327,400

Pro Payroll

Guy Hebert 3,600,000(2)
Lyle Odelein 2,300,000(3)
Cliff Ronning 1,750,000(4)
Robert Kron 1,100,000(3)
Brad May 1,000,000(2)
Brad Richards 975,000(1)
Daymond Langkow 900,000(4)
Mike Brown 750,000(4)
Petteri Nummelin 700,000(4)
Alexander Selivanov 675,000(2)
David Vyborny 650,000(1)
Mattias Timander 610,000(2)
Marc Denis 600,000(3)
Kevin Dineen 570,000(2)
Blake Sloan 550,000(3)
Deron Quint 532,400(3)
Jamie Heward 450,000(2)
Radim Bicanek 450,000(2)
Mike Leclerc 440,000(4)
J-Luc Grand-Pierre 400,000(4)
Serge Aubin 400,000(1)
Jody Shelley 350,000(4)
Steve Maltais 250,000(2)


Farm Payroll

Chris Nielsen 80,000(1)
Jan Caloun 60,000(2)
Martin Spanhel 51,000(1)
Mathieu Darche 50,000(3)
Mike Stapleton 45,000(1)
Kevin Dahl 40,000(2)
Michael Gaul 40,000(1)
Matt Davidson 37,400(4)
Bill Bowler 35,000(1)
Mike Maneluk 35,000(2)
Ted Drury 35,000(1)
Sean Selmser 30,000(3)




Phoenix

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$41,425,841
Home Games Remaining12
Avg. Attendance11,082
Avg. Revenue/Game$222,200
Projected Revenue$2,666,400

Expenses

Pro Payroll$33,124,333
Farm Payroll$170,000
Prospect Fees$4,500
Coach$378,400
Games Remaining23
Total Game Expenses$420,965
Projected Expenses$9,682,204
Projected Balance$34,410,037

Salary Commitment

Year: 2$33,294,333
Year: 3$27,344,333
Year: 4$15,994,333
Year: 5$6,552,500

Pro Payroll

Teppo Numminen 4,500,000(2)
Jyrki Lumme 3,600,000(1)
Sean Burke 3,000,000(3)
Joe Juneau 2,200,000(4)
Ray Whitney 2,150,000(2)
Claude Lemieux 2,000,000(2)
Murray Baron 2,000,000(4)
Travis Green 1,800,000(3)
Craig Conroy 1,400,000(3)
Curtis Brown 1,333,333(3)
Shane Doan 1,100,000(1)
Todd Simpson 1,066,000(3)
Mike Johnson 1,050,000(2)
Scott Lachance 850,000(4)
Juha Ylonen 625,000(2)
Mike Sullivan 600,000(4)
David Cullen 575,000(2)
Mika Alatalo 500,000(1)
Ladislav Nagy 450,000(2)
Tyler Wright 400,000(4)
Landon Wilson 400,000(3)
Louie Debrusk 400,000(1)
Radoslav Suchy 400,000(4)
Robert Esche 375,000(3)
Joel Bouchard 350,000(1)


Farm Payroll

Daniel Briere 66,000(4)
Tavis Hansen 36,500(4)
Brad Ralph 35,000(3)
Wyatt Smith 32,500(3)




Minnesota

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$54,693,154
Home Games Remaining9
Avg. Attendance10,446
Avg. Revenue/Game$219,343
Projected Revenue$1,974,087

Expenses

Pro Payroll$12,352,500
Farm Payroll$585,250
Prospect Fees$1,500
Coach$496,000
Games Remaining23
Total Game Expenses$167,941
Projected Expenses$3,862,634
Projected Balance$52,804,607

Salary Commitment

Year: 2$12,937,750
Year: 3$9,382,750
Year: 4$5,145,250
Year: 5$1,072,750

Pro Payroll

Marian Gaborik 1,075,000(2)
Sergei Krivokrasov 935,000(1)
Jamie Mclennan 875,000(2)
Kai Nurminen 750,000(1)
Willie Mitchell 650,000(3)
Andy Sutton 577,500(4)
Roman Simicek 550,000(3)
Brad Bombardir 525,000(3)
Aaron Gavey 500,000(3)
Darby Hendrickson 500,000(2)
Ladislav Benysek 500,000(3)
Manny Fernandez 475,000(1)
Antti Laaksonen 450,000(2)
Cameron Stewart 450,000(3)
Christian Matte 450,000(2)
Stacy Roest 450,000(1)
Jeff Nielsen 405,000(1)
Maxim Sushinsky 400,000(3)
Sylvain Blouin 400,000(4)
Wes Walz 375,000(2)
Filip Kuba 360,000(3)
Jim Dowd 350,000(2)
Lubomir Sekeras 350,000(1)


Farm Payroll

Travis Roche 102,500(1)
Matt Johnson 87,500(1)
Pavel Patera 70,000(2)
J.J. Daigneault 65,000(3)
Derek Gustafson 54,000(4)
Zac Bierk 41,250(4)
Chris Armstrong 40,000(2)
Brian Bonin 37,500(3)
Peter Bartos 37,500(2)
Mike Matteucci 35,000(3)
Pascal Dupuis 15,000(2)




St Louis

ArenaMJT Arena
Capacity18,000
Ticket Price$35.00


Income

Current Funds$35,885,266
Home Games Remaining12
Avg. Attendance17,576
Avg. Revenue/Game$369,089
Projected Revenue$4,429,068

Expenses

Pro Payroll$39,184,000
Farm Payroll$757,500
Prospect Fees$4,500
Coach$462,400
Games Remaining24
Total Game Expenses$505,105
Projected Expenses$12,122,520
Projected Balance$28,191,814

Salary Commitment

Year: 2$39,941,500
Year: 3$32,785,500
Year: 4$20,359,000
Year: 5$1,617,500

Pro Payroll

Pavel Bure 10,000,000(3)
Doug Weight 4,300,000(2)
Sergei Zubov 4,000,000(2)
Shawn Mceachern 2,800,000(1)
Darryl Sydor 2,600,000(2)
Jason Arnott 2,500,000(3)
Dallas Drake 2,000,000(1)
Sean Hill 2,000,000(3)
Steve Sullivan 1,075,000(4)
Mike Eastwood 950,000(3)
Fred Brathwaite 950,000(3)
Andrei Kovalenko 900,000(3)
Tyson Nash 800,000(1)
Jeff Finley 725,000(2)
Colin White 625,000(3)
Todd Reirden 600,000(3)
Peter Skudra 525,000(1)
Vlad Chebaturkin 500,000(1)
Ryan Johnson 484,000(2)
Alexander Khavanov 450,000(1)
Bryce Salvador 400,000(4)


Farm Payroll

Alexei Gusarov 120,000(2)
Dale Clarke 90,000(2)
Michel Riesen 82,500(4)
Alexander Korolyuk 75,000(3)
Pascal Rheaume 70,000(2)
Daniel Corso 60,000(4)
Steve Kelly 45,000(1)
Eric Boguniecki 44,000(3)
Darren Rumble 40,000(3)
Jaroslav Obsut 37,500(3)
Reid Simpson 37,500(2)
Reed Low 36,000(1)
Daniel Trebil 20,000(3)




Detroit

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$28,215,480
Home Games Remaining11
Avg. Attendance17,987
Avg. Revenue/Game$377,708
Projected Revenue$4,154,788

Expenses

Pro Payroll$53,962,500
Farm Payroll$735,000
Prospect Fees$3,000
Coach$632,250
Games Remaining24
Total Game Expenses$691,659
Projected Expenses$16,599,825
Projected Balance$15,770,443

Salary Commitment

Year: 2$54,697,500
Year: 3$42,017,500
Year: 4$18,877,500
Year: 5$7,175,000

Pro Payroll

Steve Yzerman 8,000,000(1)
Dominik Hasek 7,500,000(2)
Nicklas Lidstrom 7,250,000(3)
Brendan Shanahan 6,500,000(2)
Chris Chelios 5,500,000(2)
Sami Kapanen 2,200,000(1)
Sergei Fedorov 2,000,000(3)
Darren Mccarty 1,800,000(4)
Igor Larionov 1,800,000(2)
Larry Murphy 1,600,000(2)
Steve Duchesne 1,600,000(4)
Martin Lapointe 1,250,000(4)
Pat Verbeek 1,250,000(3)
Kris Draper 1,175,000(4)
Jiri Fischer 975,000(1)
Kirk Maltby 962,500(3)
Tomas Holmstrom 750,000(4)
Mathieu Dandenault 725,000(1)
Marek Malik 600,000(4)
Manny Legace 525,000(1)


Farm Payroll

Boyd Devereaux 175,000(1)
Todd Gill 175,000(2)
Doug Brown 105,000(3)
Jason Williams 80,000(1)
Yuri Butsayev 75,000(3)
Jesse Wallin 65,000(2)
Brent Gilchrist 60,000(3)




Anaheim

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$43,196,819
Home Games Remaining10
Avg. Attendance13,805
Avg. Revenue/Game$289,903
Projected Revenue$2,899,030

Expenses

Pro Payroll$33,680,000
Farm Payroll$305,250
Prospect Fees$3,000
Coach$352,400
Games Remaining24
Total Game Expenses$429,258
Projected Expenses$10,302,195
Projected Balance$35,793,654

Salary Commitment

Year: 2$33,985,250
Year: 3$18,890,000
Year: 4$11,675,000
Year: 5$4,750,000

Pro Payroll

Paul Kariya 10,000,000(1)
Oleg Tverdovsky 2,500,000(3)
Jeff Friesen 2,500,000(2)
Steve Rucchin 2,150,000(4)
Keith Carney 2,100,000(2)
German Titov 1,750,000(1)
Steve Shields 1,650,000(1)
Marty Mcinnis 1,430,000(2)
Vitaly Vishnevski 975,000(3)
Ruslan Salei 900,000(3)
Samuel Pahlsson 750,000(3)
Jamie Pushor 725,000(1)
Antti-Jussi Niemi 700,000(4)
J-S Giguere 605,000(2)
Tony Hrkac 600,000(4)
Petr Tenkrat 550,000(3)
Antti Aalto 515,000(4)
Pavel Trnka 500,000(1)
Jim Cummins 500,000(3)
Marc Chouinard 440,000(4)
Matt Cullen 440,000(1)
Niclas Havelid 425,000(3)
Pascal Trepanier 400,000(2)
Dan Bylsma 325,000(3)
Mike Crowley 250,000(4)


Farm Payroll

Andy Mcdonald 97,500(2)
Gregg Naumenko 95,000(4)
Kevin Sawyer 42,500(2)
Jonas Ronnqvist 40,000(2)
Bob Wren 30,250(1)




LA Kings

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$34,628,158
Home Games Remaining10
Avg. Attendance17,661
Avg. Revenue/Game$360,380
Projected Revenue$3,603,800

Expenses

Pro Payroll$45,570,000
Farm Payroll$274,000
Prospect Fees$3,000
Coach$418,600
Games Remaining21
Total Game Expenses$578,320
Projected Expenses$12,144,720
Projected Balance$26,087,238

Salary Commitment

Year: 2$45,844,000
Year: 3$37,456,500
Year: 4$25,599,000
Year: 5$8,724,000

Pro Payroll

Joe Sakic 7,900,000(3)
Zigmund Palffy 5,000,000(3)
Owen Nolan 4,750,000(2)
Luc Robitaille 3,500,000(1)
Adam Deadmarsh 2,500,000(1)
Stephane Fiset 2,350,000(4)
Chris Simon 2,250,000(2)
Eric Daze 2,000,000(1)
Mathieu Schneider 2,000,000(4)
Tommy Salo 1,800,000(4)
Bryan Smolinski 1,700,000(2)
Mattias Norstrom 1,600,000(2)
Mike Comrie 1,025,000(3)
Kelly Buchberger 975,000(4)
Dimitri Kalinin 912,500(4)
Aaron Miller 900,000(3)
Ian Laperriere 800,000(3)
Jere Karalahti 700,000(3)
Jaroslav Modry 525,000(2)
Lubomir Visnovsky 500,000(4)
Stu Grimson 500,000(3)
Philippe Boucher 425,000(2)
Eric Belanger 357,500(2)
Travis Scott 350,000(1)
Richard Brennan 250,000(2)


Farm Payroll

Jakub Cutta 55,000(4)
Marko Tuomainen 50,000(4)
Tomas Vlasak 50,000(3)
Lubos Bartecko 44,000(4)
Brad Chartrand 37,500(4)
Scott Thomas 37,500(1)




San Jose

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$41,975,043
Home Games Remaining9
Avg. Attendance15,422
Avg. Revenue/Game$323,876
Projected Revenue$2,914,884

Expenses

Pro Payroll$38,025,000
Farm Payroll$126,000
Prospect Fees$1,500
Coach$459,400
Games Remaining24
Total Game Expenses$482,649
Projected Expenses$11,583,570
Projected Balance$33,306,357

Salary Commitment

Year: 2$38,151,000
Year: 3$24,626,000
Year: 4$16,880,000
Year: 5$3,980,000

Pro Payroll

Teemu Selanne 8,000,000(3)
Vincent Damphousse 4,000,000(1)
Gary Suter 3,200,000(3)
Roman Hamrlik 2,800,000(2)
Bryan Marchment 2,500,000(1)
Scott Mellanby 2,000,000(1)
Scott Thornton 1,725,000(1)
Robert Lang 1,105,000(4)
Janne Laukkanen 1,100,000(1)
Greg Johnson 1,100,000(1)
Mike Rathje 1,100,000(2)
Stephane Matteau 1,100,000(2)
Shawn Heins 1,000,000(3)
Fredrik Modin 975,000(4)
Todd Harvey 925,000(2)
Bill Lindsay 850,000(4)
Scott Walker 775,000(2)
Kevin Weekes 770,000(2)
Jeff Norton 750,000(1)
Miikka Kiprusoff 700,000(3)
Matt Bradley 650,000(4)
Paul Kruse 400,000(4)
Pavel Kubina 350,000(1)
Tony Granato 150,000(2)


Farm Payroll

Mikael Samuelsson 48,000(2)
Mark Smith 43,000(2)
Jim Montgomery 35,000(2)




Edmonton

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$46,852,848
Home Games Remaining13
Avg. Attendance14,429
Avg. Revenue/Game$303,031
Projected Revenue$3,939,403

Expenses

Pro Payroll$27,046,666
Farm Payroll$290,000
Prospect Fees$4,500
Coach$387,000
Games Remaining24
Total Game Expenses$346,602
Projected Expenses$8,318,450
Projected Balance$42,473,801

Salary Commitment

Year: 2$27,336,666
Year: 3$18,822,500
Year: 4$6,977,500
Year: 5$4,305,000

Pro Payroll

Patrick Roy 7,500,000(2)
Michael Peca 4,250,000(1)
Jason Smith 1,450,000(1)
Igor Ulanov 1,100,000(4)
Brendan Witt 1,000,000(1)
Mike Grier 950,000(4)
Denis Pederson 925,000(4)
Rem Murray 925,000(3)
Ethan Moreau 900,000(1)
Georges Laraque 866,666(1)
Garry Galley 850,000(2)
Jason Marshall 850,000(2)
Patrik Elias 675,000(4)
Dave Scatchard 625,000(2)
Daniel Cleary 600,000(4)
Brian Swanson 525,000(2)
Shawn Horcoff 525,000(3)
Sergei Zholtok 505,000(2)
Sean Brown 475,000(2)
Dominic Roussel 425,000(3)
Sven Butenschon 425,000(2)
Joaquin Gage 350,000(3)
Scott Ferguson 350,000(3)


Farm Payroll

Chris Hajt 57,500(3)
Steve Kariya 57,500(2)
Patrick Cote 55,000(4)
Frank Musil 47,500(1)
Adam Mair 40,000(3)
Domenic Pittis 32,500(2)




Vancouver

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$45,125,893
Home Games Remaining12
Avg. Attendance13,540
Avg. Revenue/Game$284,315
Projected Revenue$3,411,780

Expenses

Pro Payroll$29,020,833
Farm Payroll$390,500
Prospect Fees$1,500
Coach$480,000
Games Remaining24
Total Game Expenses$373,660
Projected Expenses$8,967,850
Projected Balance$39,569,823

Salary Commitment

Year: 2$29,411,333
Year: 3$25,586,333
Year: 4$15,637,500
Year: 5$3,662,500

Pro Payroll

Nikolai Khabibulin 5,000,000(2)
Andrew Cassels 2,800,000(1)
Markus Naslund 2,350,000(3)
Ed Jovanovski 2,300,000(4)
Mattias Ohlund 2,000,000(3)
Anson Carter 1,700,000(3)
Geoff Sanderson 1,500,000(3)
Michal Handzus 1,233,333(2)
Trent Klatt 1,200,000(2)
Todd Bertuzzi 1,175,000(3)
Donald Brashear 1,150,000(2)
Rostislav Klesla 1,075,000(3)
Drake Berehowsky 800,000(1)
Harold Druken 775,000(2)
Paul Mara 687,500(4)
Brendan Morrison 675,000(3)
Jason Strudwick 675,000(4)
Ossi Vaananen 625,000(3)
Bob Essensa 500,000(3)
Bryan Helmer 425,000(2)
Brent Sopel 375,000(3)


Farm Payroll

Henrik Sedin 102,500(2)
Bryan Allen 97,500(1)
Jarkko Ruutu 63,000(2)
Greg Hawgood 45,000(1)
Peter Schaefer 45,000(1)
Matt Cooke 37,500(1)




Calgary

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$42,261,776
Home Games Remaining13
Avg. Attendance10,083
Avg. Revenue/Game$211,739
Projected Revenue$2,752,607

Expenses

Pro Payroll$30,900,000
Farm Payroll$529,750
Prospect Fees$4,500
Coach$296,500
Games Remaining22
Total Game Expenses$396,634
Projected Expenses$8,725,956
Projected Balance$36,288,427

Salary Commitment

Year: 2$31,429,750
Year: 3$20,633,250
Year: 4$17,183,250
Year: 5$10,232,500

Pro Payroll

Ron Francis 5,000,000(3)
Mike Vernon 3,250,000(1)
Igor Kravchuk 2,500,000(1)
Glen Wesley 2,500,000(4)
Phil Housley 2,500,000(4)
Roman Turek 2,200,000(4)
Jarome Iginla 1,700,000(2)
Martin Gelinas 1,300,000(2)
Brad Werenka 1,200,000(3)
Derek Morris 1,100,000(1)
Tommy Albelin 1,100,000(1)
Oleg Saprykin 1,025,000(4)
Daniel Tkaczuk 925,000(1)
Marc Savard 800,000(4)
Dave Karpa 625,000(1)
Denis Gauthier 600,000(1)
Toni Lydman 600,000(4)
Dave Lowry 525,000(1)
Ronald Petrovicky 450,000(3)
Steve Begin 450,000(4)
Jeff Cowan 300,000(2)
Chris Clark 250,000(3)


Farm Payroll

Steve Smith 150,000(2)
Rico Fata 97,500(4)
Jeff Shantz 92,500(1)
Marty Murray 40,000(1)
Niklas Andersson 40,000(4)
Benoit Gratton 39,000(1)
Dwayne Hay 35,750(3)
Dallas Eakins 20,000(4)
Ron Sutter 15,000(3)




Colorado

Arenaaaa
Capacity18,000
Ticket Price$35.00


Income

Current Funds$36,036,422
Home Games Remaining12
Avg. Attendance15,673
Avg. Revenue/Game$329,146
Projected Revenue$3,949,752

Expenses

Pro Payroll$46,181,076
Farm Payroll$252,000
Prospect Fees$7,500
Coach$437,600
Games Remaining23
Total Game Expenses$585,977
Projected Expenses$13,477,476
Projected Balance$26,508,698

Salary Commitment

Year: 2$46,433,076
Year: 3$42,458,076
Year: 4$23,512,000
Year: 5$7,848,500

Pro Payroll

Peter Forsberg 10,000,000(3)
Brian Leetch 7,680,000(2)
Theoren Fleury 6,000,000(2)
Petr Nedved 4,000,000(4)
Sergei Gonchar 3,000,000(3)
Felix Potvin 2,700,000(2)
Nelson Emerson 1,800,000(3)
Chris Drury 1,300,000(4)
Shjon Podein 1,100,000(1)
Alex Tanguay 975,000(1)
Martin Skoula 975,000(1)
Eric Brewer 925,000(1)
Stephane Yelle 900,000(4)
Greg DeVries 725,000(4)
Scott Parker 600,000(2)
Bryan Muir 551,076(2)
Dave Reid 500,000(4)
Eric Messier 500,000(2)
Ville Nieminen 475,000(2)
Steven Reinprecht 400,000(3)
Dan Hinote 375,000(3)
David Aebischer 350,000(4)
Rick Berry 350,000(2)


Farm Payroll

Nolan Pratt 55,000(2)
Chris Dingman 50,000(3)
Yuri Babenko 40,000(4)
Brad Larsen 38,500(3)
Joel Prpic 35,000(2)
Rob Shearer 33,500(4)




Hosted by www.Geocities.ws

1