WHF Team Finances

Financial Report

(As of Friday, Sep 28 2001)

Hitmen

ArenaThe Underground Rink
Capacity18,000
Ticket Price$40.00


Income

Current Funds$4,344,770
Home Games Remaining32
Avg. Attendance18,000
Avg. Revenue/Game$432,000
Projected Revenue$13,824,000

Expenses

Pro Payroll$52,755,700
Farm Payroll$1,275,500
Prospect Fees$21,300
Coach$100,000
Games Remaining66
Total Game Expenses$660,396
Projected Expenses$43,586,159
Projected Balance-$25,417,389

Salary Commitment

Year: 5$54,031,200
Year: 6$42,436,200
Year: 7$22,025,500
Year: 8$2,300,000

Pro Payroll

Theoren Fleury 8,550,000(3)
Joe Sakic 7,000,000(1)
Mats Sundin 6,000,000(3)
John LeClair 3,347,407(2)
Kevin Hatcher 3,250,000(3)
Peter Bondra 3,108,293(2)
Nikolai Khabibulin 2,700,000(2)
Rod Brind'Amour 2,600,000(2)
Ken Daneyko 2,200,000(1)
Joe Nieuwendyk 2,200,000(2)
Gary Suter 1,600,000(2)
Chris Therien 1,500,000(2)
Craig Conroy 1,400,000(4)
Darius Kasparaitis 1,100,000(2)
Garth Snow 1,100,000(2)
Marty McInnis 900,000(3)
Paul Laus 900,000(4)
Jeff Hackett 900,000(1)
Scott Mellanby 700,000(2)
Shaun Van-Allen 450,000(1)
Jason Smith 400,000(3)
Steve Rucchin 350,000(1)
Andrew Brunette 350,000(1)
Dan McGillis 150,000(3)


Farm Payroll

Damian Rhodes 120,500(3)
Olli Jokinen 92,500(3)
Tim Connolly 90,000(2)
Scott Pellerin 85,000(2)
Shawn Chambers 85,000(1)
Ville Peltonen 80,000(3)
Todd Harvey 80,000(1)
Dave Tanabe 70,000(2)
Enrico Ciccone 60,000(2)
Turner Stevenson 60,000(2)
Bob Rouse 50,000(2)
Andy Delmore 50,000(3)
Matt Herr 50,000(1)
Josh Holden 50,000(3)
Garry Valk 47,500(3)
Wade Flaherty 40,000(2)
Darby Hendrickson 40,000(1)
Nathan Lafayette 35,000(1)
Pascal Rheaume 35,000(3)
Jeff Finley 30,000(1)
Josh Green 25,000(1)




Greenmen

ArenaArena 51
Capacity18,000
Ticket Price$42.00


Income

Current Funds$3,078,004
Home Games Remaining35
Avg. Attendance16,860
Avg. Revenue/Game$424,872
Projected Revenue$14,870,520

Expenses

Pro Payroll$43,217,500
Farm Payroll$1,014,000
Prospect Fees$29,500
Coach$100,000
Games Remaining71
Total Game Expenses$540,988
Projected Expenses$38,410,134
Projected Balance-$20,461,610

Salary Commitment

Year: 5$44,231,500
Year: 6$33,254,000
Year: 7$12,906,500
Year: 8$1,700,000

Pro Payroll

Pierre Turgeon 4,200,000(2)
Chris Pronger 4,150,000(2)
Derian Hatcher 3,480,000(2)
Tony Amonte 2,800,000(1)
Valeri Bure 2,550,000(2)
Phil Housley 2,500,000(3)
Keith Primeau 2,400,000(1)
Chris Osgood 2,175,000(2)
Radek Bonk 2,000,000(2)
Jyrki Lumme 1,735,000(3)
Viktor Kozlov 1,700,000(3)
Marian Hossa 1,700,000(4)
Bill Houlder 1,680,000(1)
Martin Rucinsky 1,400,000(1)
Shane Doan 1,100,000(3)
Benoit Brunet 925,000(3)
Chris Phillips 875,000(3)
Tom Poti 850,000(3)
Shawn McEachern 850,000(1)
Roman Turek 800,000(1)
Janne Laukkanen 797,500(2)
Michael Nylander 700,000(1)
Miroslav Satan 600,000(3)
Craig Rivet 450,000(3)
Christian Matte 450,000(2)
Marc Denis 350,000(2)


Farm Payroll

Adam Burt 120,000(1)
Jiri Fischer 87,500(3)
Rem Murray 82,500(1)
Yogi Svejkovsky 70,000(3)
Maxim Balmochnykh 67,500(2)
Mike Fisher 60,000(1)
Andrei Nazarov 60,000(3)
Matt Cullen 59,000(3)
Alexei Tezikov 57,500(3)
Brian Campbell 50,000(2)
Bates Battaglia 50,000(3)
Jason Doig 47,500(2)
Jean-Luc Grand-Pierre 45,000(3)
Juha Ylonen 42,500(3)
Kevin Miller 40,000(1)
Manny Legace 25,000(1)
Petr Schastlivy 20,000(1)
David Aebischer 15,000(2)
Justin Papineau 15,000(2)




Devils

ArenaAussie Hell Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$1,359,228
Home Games Remaining39
Avg. Attendance19,246
Avg. Revenue/Game$404,176
Projected Revenue$15,762,864

Expenses

Pro Payroll$35,640,815
Farm Payroll$976,750
Prospect Fees$1,500
Coach$100,000
Games Remaining77
Total Game Expenses$447,793
Projected Expenses$34,480,098
Projected Balance-$17,358,006

Salary Commitment

Year: 5$36,617,565
Year: 6$29,921,750
Year: 7$18,933,500
Year: 8$2,980,000

Pro Payroll

Steve Yzerman 9,500,000(2)
Eric Desjardins 7,000,000(3)
Darryl Sydor 2,500,000(4)
Curtis Joseph 2,300,000(3)
Stephane Fiset 2,000,000(3)
Glen Murray 1,850,000(3)
Sergei Berezin 1,750,000(1)
Mathieu Dandenault 900,000(3)
Derek Morris 875,000(1)
Richard Smehlik 850,000(1)
Kenny Jonsson 800,000(3)
Bobby Holik 740,815(1)
Alexander Korolyuk 700,000(1)
Mike York 500,000(2)
Patric Kjellberg 500,000(3)
Lance Pitlick 475,000(1)
Alex Tanguay 450,000(1)
Tommy Albelin 450,000(4)
Craig Johnson 375,000(1)
Sergei Brylin 325,000(3)
Vadim Sharifijanov 300,000(2)
Clarke Wilm 250,000(1)
Michal Handzus 250,000(2)


Farm Payroll

Greg Johnson 190,000(2)
Todd Gill 120,000(1)
Patrik Stefan 98,750(2)
Joe Reekie 96,500(3)
Mikhail Shtalenkov 85,000(3)
Mike Knuble 70,000(1)
Sergei Nemchinov 45,000(2)
Ladislav Kohn 37,000(3)
Robert Francz 35,000(2)
Filip Kuba 34,500(2)
David Nemirovsky 30,000(3)
David Vyborny 30,000(3)
Derek Wilkinson 30,000(4)
Johan Davidsson 25,000(1)
Shawn Heins 20,000(2)
Antti Aalto 15,000(2)
Peter Sykora 15,000(1)




Rockets

ArenaThe Great Arena
Capacity18,000
Ticket Price$42.00


Income

Current Funds$5,467,834
Home Games Remaining39
Avg. Attendance17,373
Avg. Revenue/Game$437,800
Projected Revenue$17,074,200

Expenses

Pro Payroll$33,347,223
Farm Payroll$437,500
Prospect Fees$1,500
Coach$100,000
Games Remaining78
Total Game Expenses$413,247
Projected Expenses$32,233,237
Projected Balance-$9,691,203

Salary Commitment

Year: 5$33,784,723
Year: 6$29,054,723
Year: 7$19,020,000
Year: 8$7,995,000

Pro Payroll

Alexander Mogilny 7,500,000(4)
Pavel Bure 5,500,000(2)
Ed Belfour 3,112,223(2)
Paul Coffey 2,600,000(3)
Vyacheslav Kozlov 2,250,000(3)
Nicklas Lidstrom 1,640,000(1)
Mattias Norstrom 1,600,000(3)
Jason York 1,400,000(1)
Bill Lindsay 850,000(2)
Stu Barnes 800,000(3)
Jiri Slegr 625,000(1)
Mike Sillinger 625,000(3)
Sean O'Donnell 600,000(3)
Trent Klatt 500,000(1)
Jaroslav Spacek 500,000(3)
Blake Sloan 500,000(1)
Ulf Dahlen 450,000(4)
Martin Straka 400,000(3)
J-S Aubin 400,000(3)
Grant Marshall 400,000(3)
Richard Zednik 325,000(3)
Andreas Dackell 320,000(2)
Jim Dowd 300,000(3)
Brad Brown 150,000(3)


Farm Payroll

Gerald Diduck 92,500(2)
Kevin Stevens 75,000(3)
Steve McCarthy 75,000(2)
Jeff Cowan 45,000(4)
Jani Hurme 35,000(2)
Dan Bylsma 35,000(1)
Mike Stapleton 30,000(1)
Grant Ledyard 30,000(2)
Donald MacLean 20,000(2)




Arsenal

ArenaThe Armory
Capacity18,000
Ticket Price$36.00


Income

Current Funds$1,283,022
Home Games Remaining38
Avg. Attendance16,928
Avg. Revenue/Game$365,645
Projected Revenue$13,894,510

Expenses

Pro Payroll$37,030,000
Farm Payroll$1,301,000
Prospect Fees$41,490
Coach$100,000
Games Remaining76
Total Game Expenses$469,177
Projected Expenses$35,657,430
Projected Balance-$20,479,898

Salary Commitment

Year: 5$38,331,000
Year: 6$33,370,000
Year: 7$18,275,000
Year: 8$3,900,000

Pro Payroll

Paul Kariya 7,300,000(2)
Mike Richter 3,900,000(3)
Oleg Tverdovsky 2,900,000(3)
Daniel Alfredsson 2,250,000(3)
Patrice Brisebois 2,200,000(4)
Steve Duchesne 2,000,000(2)
Dimitri Yushkevich 1,800,000(2)
Jere Lehtinen 1,700,000(4)
Bryan Smolinski 1,600,000(3)
Jocelyn Thibault 1,510,000(2)
Jozef Stumpel 1,400,000(1)
Andrew Cassels 1,100,000(1)
Jeff O'Neill 1,100,000(2)
Curtis Leschyshyn 1,100,000(1)
Saku Koivu 750,000(3)
Anders Eriksson 700,000(1)
Sean Hill 675,000(3)
Marty Reasoner 650,000(3)
Jason Allison 600,000(2)
J-P Dumont 500,000(3)
Pavol Demitra 435,000(3)
Pavel Kubina 310,000(2)
Vaclav Prospal 300,000(3)
Chris Drury 250,000(2)


Farm Payroll

Pat Verbeek 300,000(1)
Scott Young 256,000(3)
Oleg Saprykin 95,000(1)
Alexei Morozov 85,000(2)
Randy Robitaille 77,500(3)
Ladislav Nagy 75,000(2)
Stanislav Neckar 65,000(2)
Hnat Domenichelli 55,000(1)
Jason Krog 50,000(1)
Ken Klee 47,500(1)
Dean McAmmond 43,500(1)
Alexander Volchkov 37,500(3)
Daniel Tkaczuk 29,000(3)
Manny Malhotra 25,000(1)
Eric Brewer 25,000(1)
Robyn Regehr 20,000(1)
Shane Willis 15,000(3)




Bulls

ArenaThe Marketplace Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$563,289
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$36,690,000
Farm Payroll$909,000
Prospect Fees$7,500
Coach$100,000
Games Remaining82
Total Game Expenses$459,835
Projected Expenses$37,706,500
Projected Balance-$37,143,211

Salary Commitment

Year: 5$37,599,000
Year: 6$35,756,500
Year: 7$21,952,500
Year: 8$9,955,000

Pro Payroll

Ray Bourque 7,500,000(2)
Owen Nolan 4,400,000(4)
Doug Weight 4,000,000(2)
Donald Audette 3,620,000(4)
Boris Mironov 3,200,000(3)
Sean Burke 2,500,000(3)
Jason Arnott 1,800,000(3)
Patrik Elias 1,700,000(4)
Petr Sykora 1,700,000(3)
David Legwand 950,000(2)
Andrei Zyuzin 875,000(3)
Marc Savard 610,000(3)
Rhett Warrener 560,000(1)
Jonas Hoglund 500,000(1)
Denis Gauthier 500,000(3)
Patrick Lalime 500,000(3)
Dmitri Mironov 500,000(1)
Josef Marha 375,000(2)
Ray Whitney 300,000(2)
Oleg Kvasha 250,000(2)
Eric Belanger 200,000(4)
Nolan Baumgartner 150,000(2)


Farm Payroll

Mark Fitzpatrick 120,000(1)
Mats Lindgren 90,000(2)
Kirill Safronov 90,000(3)
Erik Rasmussen 87,500(3)
Dmitri Nabokov 85,000(3)
Wade Belak 60,000(2)
Todd Warriner 57,500(1)
Jason Botterill 55,000(1)
Jean-Yves Leroux 50,000(1)
Peter Schaefer 50,000(3)
Vladimir Vorobiev 45,000(2)
Andrei Nikolishin 44,000(2)
Antti Laaksonen 40,000(2)
Ville Nieminen 35,000(4)




Nemesis

ArenaRed Centre
Capacity20,000
Ticket Price$35.00


Income

Current Funds$698,395
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$33,783,500
Farm Payroll$565,000
Prospect Fees$23,500
Coach$100,000
Games Remaining82
Total Game Expenses$420,390
Projected Expenses$34,472,000
Projected Balance-$33,773,605

Salary Commitment

Year: 5$39,048,500
Year: 6$32,323,500
Year: 7$22,251,000
Year: 8$3,770,000

Pro Payroll

Sergei Fedorov 5,000,000(3)
Brett Hull 4,700,000(1)
Trevor Linden 3,500,000(4)
Al MacInnis 3,500,000(2)
Luc Robitaille 3,100,000(3)
Roman Hamrlik 3,000,000(3)
Mathieu Schneider 2,500,000(2)
Mike Dunham 1,500,000(3)
Marcus Ragnarsson 1,500,000(3)
Stephane Quintal 1,500,000(2)
Michael Peca 1,375,000(1)
Benoit Hogue 1,250,000(3)
Alyn McCauley 786,000(3)
Stephen Heinze 650,000(1)
Vladimir Tsyplakov 632,500(2)
Curtis Brown 600,000(3)
Sandy Moger 490,000(3)
Mikko Eloranta 450,000(2)
Brad Werenka 400,000(3)
Steve Sullivan 350,000(2)
Brian Boucher 300,000(2)
Rico Fata 300,000(3)
Norm Maracle 300,000(2)
Jeff Halpern 300,000(3)
Jan Hrdina 250,000(2)
Tomas Kaberle 250,000(4)


Farm Payroll

Alexei Gusarov 150,000(2)
Gregor Baumgartner 67,500(2)
Cameron Mann 65,000(3)
Josef Beranek 60,000(3)
Deron Quint 40,000(3)
Serge Aubin 40,000(2)
Andre Savage 35,000(3)
Denny Lambert 32,500(2)
Drew Bannister 30,000(3)
Peter Skudra 25,000(3)
Harold Druken 20,000(4)




Hacks

ArenaInjury Riddled Dome
Capacity18,000
Ticket Price$45.00


Income

Current Funds$2,575,490
Home Games Remaining35
Avg. Attendance17,128
Avg. Revenue/Game$462,478
Projected Revenue$16,186,730

Expenses

Pro Payroll$51,870,000
Farm Payroll$1,203,500
Prospect Fees$16,470
Coach$100,000
Games Remaining70
Total Game Expenses$648,658
Projected Expenses$45,406,072
Projected Balance-$26,643,852

Salary Commitment

Year: 5$53,073,500
Year: 6$42,291,000
Year: 7$24,625,000
Year: 8$240,000

Pro Payroll

Brian Leetch 7,500,000(3)
Dominik Hasek 6,000,000(1)
Peter Forsberg 4,000,000(2)
Teemu Selanne 3,400,000(3)
Scott Niedermayer 3,300,000(3)
Alexei Zhamnov 3,000,000(2)
Mark Recchi 2,750,000(2)
Bryan Marchment 2,750,000(3)
Felix Potvin 2,500,000(2)
Anson Carter 2,200,000(3)
Mattias Ohlund 2,000,000(1)
Darren McCarty 1,650,000(2)
Chris Simon 1,320,000(3)
Tim Taylor 1,250,000(3)
Todd Bertuzzi 1,225,000(1)
Denis Pederson 925,000(2)
Brad Stuart 900,000(2)
Jay McKee 850,000(2)
Kyle McLaren 750,000(3)
Doug Brown 750,000(2)
Dave Reid 700,000(1)
Nick Boynton 600,000(3)
Ron Tugnutt 550,000(3)
Todd Marchant 350,000(1)
Eric Daze 350,000(1)
Espen Knutsen 300,000(3)


Farm Payroll

Tie Domi 156,000(2)
Geoff Sanderson 150,000(4)
Glenn Healy 120,000(3)
Pavel Trnka 90,000(4)
Scott Lachance 85,000(3)
Daniel Cleary 85,000(2)
Donald Brashear 55,000(1)
Eric Messier 50,000(2)
Gord Murphy 50,000(2)
Brad Chartrand 50,000(3)
Dan Cloutier 45,000(1)
Andy Sutton 45,000(3)
Shean Donovan 42,500(1)
Bob Boughner 42,500(3)
Bobby Dollas 37,500(3)
Ruman Ndur 37,500(3)
Emmanuel Fernandez 32,500(3)
Mark Lawrence 15,000(3)
Marcus Nilson 15,000(1)




Blades

ArenaThe Cut Shop
Capacity18,000
Ticket Price$35.00


Income

Current Funds$9,523,275
Home Games Remaining34
Avg. Attendance18,000
Avg. Revenue/Game$378,000
Projected Revenue$12,852,000

Expenses

Pro Payroll$39,110,008
Farm Payroll$1,664,130
Prospect Fees$11,000
Coach$100,000
Games Remaining65
Total Game Expenses$498,599
Projected Expenses$32,408,951
Projected Balance-$10,033,676

Salary Commitment

Year: 5$40,774,138
Year: 6$31,314,138
Year: 7$8,769,130
Year: 8$822,500

Pro Payroll

Chris Chelios 5,000,000(1)
Zigmund Palffy 4,600,000(2)
Sandis Ozolinsh 4,000,000(2)
Jeremy Roenick 3,600,000(3)
Martin Brodeur 3,300,000(2)
Alexei Yashin 2,900,000(2)
Keith Tkachuk 2,800,000(2)
Petr Svoboda 1,780,008(2)
Jarome Iginla 1,700,000(3)
Lyle Odelein 1,600,000(1)
Peter Popovic 900,000(1)
Janne Niinimaa 850,000(2)
Mike Wilson 800,000(3)
Patrick Marleau 770,000(4)
Mariusz Czerkawski 700,000(2)
Tomas Holmstrom 675,000(2)
Jan Bulis 650,000(3)
Sami Kapanen 500,000(3)
Paul Mara 500,000(1)
Rick Tocchet 400,000(2)
Hal Gill 385,000(2)
Jamie Langenbrunner 300,000(1)
Vincent Lecavalier 250,000(1)
Jamie McLennan 150,000(3)


Farm Payroll

Larry Murphy 380,000(1)
Eric Weinrich 220,000(1)
Cory Stillman 185,000(1)
Radek Dvorak 120,000(3)
Boyd Devereaux 87,500(1)
Richard Matvichuk 87,130(3)
Jason Wiemer 80,000(3)
Rob Dimaio 75,000(3)
Ethan Moreau 75,000(3)
Maxim Afinogenov 75,000(2)
Jesse Wallin 57,500(3)
Robbie Tallas 52,500(4)
Patrick DesRochers 50,000(2)
Marty Turco 37,500(1)
Benoit Gratton 27,000(3)
JS Giguere 25,000(3)
Nils Ekman 15,000(2)
Martin Skoula 15,000(2)




Deathwing

ArenaThe Frozen Wastelands of Lambe
Capacity18,000
Ticket Price$36.00


Income

Current Funds-$3,718,447
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$40,712,500
Farm Payroll$812,734
Prospect Fees$27,930
Coach$100,000
Games Remaining82
Total Game Expenses$507,965
Projected Expenses$41,653,164
Projected Balance-$45,371,611

Salary Commitment

Year: 5$39,875,234
Year: 6$24,356,734
Year: 7$14,912,500
Year: 8$6,040,000

Pro Payroll

Mark Messier 6,200,000(2)
Mike Modano 6,000,000(4)
Scott Stevens 4,312,500(1)
Brendan Shanahan 3,600,000(1)
Steve Thomas 2,800,000(3)
Igor Larionov 1,900,000(3)
Dave Manson 1,800,000(3)
Sergei Gonchar 1,700,000(2)
Brian Savage 1,650,000(0)
Teppo Numminen 1,450,000(1)
Robert Svehla 1,300,000(1)
Calle Johansson 1,250,000(1)
Alexander Selivanov 850,000(1)
Mike Johnson 800,000(3)
Tommy Salo 750,000(1)
Scott Gomez 750,000(2)
Jochen Hecht 600,000(1)
Olaf Kolzig 550,000(1)
Kimmo Timonen 500,000(3)
Magnus Arvedson 450,000(2)
Stephen Guolla 450,000(1)
Fred Brathwaite 400,000(3)
Mark Parrish 250,000(1)
Lubos Bartecko 250,000(3)
Brian Rafalski 150,000(2)


Farm Payroll

Kevin Haller 95,000(3)
Oleg Petrov 85,000(3)
Kevin Dineen 63,734(2)
Milan Kraft 62,500(3)
Shawn Bates 58,500(1)
Chris Dingman 52,500(3)
Christian Laflamme 45,000(1)
P.J. Axelsson 42,500(2)
Trevor Letowski 40,000(2)
Jere Karalahti 40,000(4)
Zac Bierk 40,000(3)
Sean Pronger 37,500(1)
Yannick Tremblay 32,500(3)
Mark Wotton 30,000(3)
Martin Biron 25,000(3)
Colin Forbes 25,000(2)
Andre Roy 23,000(2)
Niklas Andersson 15,000(1)




Thunder

ArenaThunder Dome
Capacity18,000
Ticket Price$40.00


Income

Current Funds$12,186,222
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$15,480,000
Farm Payroll$1,253,000
Prospect Fees$36,250
Coach$100,000
Games Remaining82
Total Game Expenses$205,723
Projected Expenses$16,869,250
Projected Balance-$4,683,028

Salary Commitment

Year: 5$15,780,500
Year: 6$13,237,500
Year: 7$4,272,500
Year: 8$95,000

Pro Payroll

Sylvain Cote 2,000,000(2)
Sylvain Lefebvre 1,800,000(2)
Bret Hedican 1,500,000(2)
Shayne Corson 1,145,000(1)
Ivan Novoseltsev 875,000(2)
Byron Dafoe 750,000(3)
Michal Rozsival 725,000(3)
Brendan Morrison 700,000(2)
Yanic Perreault 700,000(2)
Scott Thornton 680,000(3)
Jamie Heward 650,000(0)
Mike Watt 625,000(3)
Peter Ferraro 450,000(1)
Ryan Smyth 450,000(3)
Jose Theodore 400,000(3)
Dave Scatchard 385,000(1)
Jan Hlavac 350,000(2)
Steve Kariya 350,000(1)
Brad Ference 345,000(2)
Justin Williams 300,000(3)
Francis Bouillon 300,000(2)


Farm Payroll

Luke Richardson 250,000(2)
Derek King 145,000(0)
Kris Draper 95,000(4)
Brent Johnson 90,000(2)
Johan Garpenlov 85,000(0)
Stephane Matteau 72,500(0)
Wayne Primeau 67,500(1)
Daniel Briere 65,000(1)
Vladimir Chebaturkin 60,000(3)
JF Fortin 57,500(3)
Philippe Boucher 55,000(2)
Mathieu Biron 54,000(1)
Jonathan Girard 50,000(3)
Peter Ratchuk 50,000(3)
Aaron Gavey 30,000(3)
Alexandre Daigle 26,500(1)




Pirates

ArenaThe House That KP Built--Using
Capacity20,000
Ticket Price$40.00


Income

Current Funds-$3,047,397
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$31,920,000
Farm Payroll$380,000
Prospect Fees$58,175
Coach$100,000
Games Remaining82
Total Game Expenses$395,831
Projected Expenses$32,458,175
Projected Balance-$35,505,572

Salary Commitment

Year: 5$32,300,000
Year: 6$24,765,000
Year: 7$15,370,000
Year: 8$3,130,000

Pro Payroll

Ron Francis 5,300,000(2)
Dmitri Khristich 5,200,000(3)
Doug Gilmour 4,000,000(3)
Mike Vernon 2,750,000(1)
Vlad Malakhov 2,500,000(4)
Rob Niedermayer 2,100,000(2)
Andrei Kovalenko 1,200,000(1)
Daymond Langkow 900,000(2)
Murray Baron 875,000(1)
Steve Konowalchuk 850,000(1)
Scott Walker 775,000(3)
Patrick Poulin 600,000(2)
Radoslav Suchy 550,000(3)
Petr Buzek 500,000(1)
Vitali Yachmenev 500,000(3)
Jeff Shantz 450,000(1)
Ben Clymer 450,000(1)
Kevin Hodson 400,000(3)
Rob Brown 400,000(1)
Kent Manderville 375,000(3)
Jon Sim 345,000(3)
Tom Fitzgerald 300,000(4)
Jamie Pushor 300,000(2)
Ted Donato 300,000(4)


Farm Payroll

Jim Campbell 100,000(2)
Derek Plante 95,000(2)
Dave Lowry 50,000(3)
Greg Leeb 45,000(3)
Harry York 30,000(4)
Alex Hicks 30,000(1)
Chris Murray 30,000(1)




Satanites

ArenaInfernal Hell
Capacity20,000
Ticket Price$30.00


Income

Current Funds$7,992,675
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$34,540,000
Farm Payroll$1,403,500
Prospect Fees$4,000
Coach$100,000
Games Remaining82
Total Game Expenses$439,604
Projected Expenses$36,047,500
Projected Balance-$28,054,825

Salary Commitment

Year: 5$35,943,500
Year: 6$32,558,500
Year: 7$16,758,500
Year: 8$70,000

Pro Payroll

Bill Guerin 3,900,000(3)
Petr Nedved 3,500,000(3)
Claude Lemieux 3,340,000(3)
Vincent Damphousse 3,275,000(2)
John Vanbiesbrouck 2,200,000(3)
Adam Foote 1,900,000(2)
Jason Woolley 1,600,000(2)
Shjon Podein 1,580,000(2)
Greg Adams 1,550,000(1)
Alexei Zhitnik 1,500,000(2)
Mike Eastwood 1,410,000(2)
Darryl Shannon 1,000,000(2)
German Titov 1,000,000(2)
Igor Korolev 925,000(2)
Darren Van-Impe 800,000(2)
Arturs Irbe 775,000(1)
Rob Zamuner 750,000(3)
Eric Lacroix 700,000(1)
Dallas Drake 600,000(3)
Joel Bouchard 510,000(3)
Chris McAlpine 450,000(2)
David Harlock 350,000(3)
Sebastien Bordeleau 350,000(3)
Andrew Ference 325,000(3)
Kip Miller 250,000(2)


Farm Payroll

Ray Ferraro 271,000(3)
Dave Andreychuk 260,000(3)
Keith Jones 150,000(1)
Nikolai Antropov 80,000(3)
Michel Riesen 75,000(1)
Robert Dome 72,500(3)
Jason Ward 70,000(4)
Martin Gelinas 70,000(3)
Vitali Vishnevsky 50,000(2)
Todd White 50,000(1)
Mike Leclerc 42,500(3)
Jim Waite 40,000(1)
Miika Elomo 40,000(2)
Yuri Butsayev 37,500(3)
Jonathan Aitken 30,000(3)
Josef Vasicek 30,000(1)
Josef Melichar 20,000(2)
Maxim Kuznetsov 15,000(1)




Pylons

ArenaWinter Rice Fields Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$301,462
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$27,942,500
Farm Payroll$893,081
Prospect Fees$26,500
Coach$100,000
Games Remaining82
Total Game Expenses$353,196
Projected Expenses$28,962,081
Projected Balance-$28,660,619

Salary Commitment

Year: 5$28,835,581
Year: 6$21,480,000
Year: 7$16,071,500
Year: 8$0,000

Pro Payroll

Eric Lindros 7,500,000(3)
Trevor Kidd 3,200,000(3)
Alexander Karpovtsev 1,700,000(2)
Alexei Kovalev 1,500,000(3)
Mike Ricci 1,350,000(1)
Cliff Ronning 1,250,000(3)
Don Sweeney 1,100,000(1)
Jeff Friesen 1,000,000(1)
Sergei Krivokrasov 1,000,000(1)
Roberto Luongo 875,000(1)
Niklas Sundstrom 820,000(2)
Marco Sturm 800,000(2)
Ruslan Salei 750,000(3)
Keith Carney 700,000(2)
Matthew Barnaby 675,000(2)
Michal Grosek 537,500(2)
Jody Hull 535,000(1)
Stephane Yelle 450,000(1)
Drake Berehowsky 425,000(3)
Kevin Dean 425,000(1)
Kirk Maltby 425,000(3)
Vaclav Varada 350,000(3)
Sergei Zholtok 325,000(3)
Cory Sarich 250,000(1)


Farm Payroll

Igor Kravchuk 105,000(3)
Igor Ulanov 87,500(3)
Steve Kelly 85,000(3)
Valeri Zelepukin 74,081(1)
Jamie Rivers 70,000(1)
Scott Hannan 67,500(1)
John Grahame 45,000(2)
Chris Ferraro 45,000(1)
Jarkko Ruutu 45,000(3)
Mike Ribeiro 45,000(2)
Frantisek Kaberle 45,000(1)
Craig Billington 36,000(2)
John Slaney 35,000(2)
Patrick Traverse 25,000(1)
Niklas Havelid 24,000(3)
Steve Begin 24,000(1)
Mike Fountain 20,000(1)
Dan Hinote 15,000(2)




Executors

ArenaB
Capacity20,000
Ticket Price$25.00


Income

Current Funds$133,250
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$30,218,334
Farm Payroll$1,547,861
Prospect Fees$3,500
Coach$100,000
Games Remaining82
Total Game Expenses$388,655
Projected Expenses$31,869,695
Projected Balance-$31,736,445

Salary Commitment

Year: 5$33,146,195
Year: 6$23,188,695
Year: 7$6,270,000
Year: 8$350,000

Pro Payroll

Patrick Roy 4,463,260(2)
Gary Roberts 3,250,000(2)
Rob Blake 3,150,000(1)
Adam Graves 3,000,000(1)
Adam Oates 2,829,074(2)
Bryan McCabe 2,125,000(3)
Sergei Zubov 1,825,000(1)
Adam Deadmarsh 1,380,000(2)
Martin Lapointe 1,350,000(2)
Todd Simpson 1,066,000(2)
Joe Thornton 925,000(2)
Tyson Nash 900,000(3)
Chad Kilger 850,000(3)
Dainius Zubrus 660,000(1)
Marek Malik 650,000(3)
Jamie Storr 550,000(1)
Mike Rathje 525,000(2)
Brenden Morrow 450,000(3)
Brad Isbister 425,000(2)
Mike Grier 400,000(1)
Roman Lyashenko 350,000(4)
Sheldon Souray 325,000(3)
Jason Blake 150,000(2)


Farm Payroll

Ulf Samuelsson 225,000(2)
Joe Juneau 220,000(3)
Nelson Emerson 110,000(1)
Aki Berg 95,000(3)
Bill Muckalt 95,000(3)
Zdeno Chara 87,500(1)
Randy McKay 82,500(3)
Kris King 72,861(2)
Andrei Trefilov 72,500(2)
Bob Corkum 70,000(1)
J.J. Daigneault 65,000(2)
Ian Laperriere 60,000(1)
Landon Wilson 45,000(1)
Aaron Ward 42,500(3)
Tom Chorske 40,000(3)
John Madden 40,000(2)
Mark Eaton 35,000(2)
Blair Atcheynum 30,000(2)
Jamie Allison 30,000(3)
Colin White 15,000(3)
Brandon Smith 15,000(2)




MetalSiren

ArenaThe Grand Cannon
Capacity20,000
Ticket Price$30.00


Income

Current Funds$3,620,787
Home Games Remaining37
Avg. Attendance19,968
Avg. Revenue/Game$359,415
Projected Revenue$13,298,355

Expenses

Pro Payroll$42,379,000
Farm Payroll$590,000
Prospect Fees$2,560
Coach$100,000
Games Remaining75
Total Game Expenses$525,263
Projected Expenses$39,394,720
Projected Balance-$22,475,578

Salary Commitment

Year: 5$42,969,000
Year: 6$39,874,000
Year: 7$14,245,000
Year: 8$0,000

Pro Payroll

Mario Lemieux 16,200,000(2)
Jaromir Jagr 5,350,000(2)
Markus Naslund 2,100,000(3)
Milan Hejduk 1,850,000(3)
Darcy Tucker 1,700,000(3)
Wade Redden 1,700,000(3)
Ed Jovanovski 1,450,000(3)
Brendan Witt 1,400,000(1)
Steve Shields 1,100,000(2)
Fredrik Modin 975,000(3)
Daniel Sedin 925,000(3)
Sergei Samsonov 925,000(1)
Henrik Sedin 925,000(3)
Bryan Allen 800,000(2)
Adrian Aucoin 779,000(2)
Dimitri Kalinin 500,000(3)
John MacLean 500,000(3)
Dixon Ward 475,000(1)
Claude Lapointe 475,000(3)
Kevin Weekes 400,000(3)
Robert Lang 400,000(2)
Simon Gagne 350,000(2)
Maxim Galanov 300,000(3)
James Patrick 300,000(2)
Matt Cooke 250,000(1)
Sami Salo 250,000(2)


Farm Payroll

Adam Mair 65,000(3)
Brad Richards 60,000(3)
Barry Richter 55,000(3)
Dave Ellett 50,000(3)
Artem Chubarov 45,000(1)
Tomi Kallio 45,000(3)
Bob Essensa 40,000(3)
Tomas Vokoun 40,000(3)
Andrei Petrunin 40,000(2)
Corey Hirsch 30,000(2)
Ossi Vaananen 30,000(2)
Denis Shvidki 30,000(3)
Martin Havlat 30,000(3)
Reto Von Arx 30,000(3)




Hosted by www.Geocities.ws

1