Financial Report

(As of Friday, Aug 2 2002)

Knights

ArenaMedieval Arena
Capacity16,000
Ticket Price$35.00


Income

Current Funds$21,003,786
Home Games Remaining0
Avg. Attendance15,961
Avg. Revenue/Game$335,188
Projected Revenue$0,000

Expenses

Pro Payroll$44,770,370
Farm Payroll$590,000
Prospect Fees$0,000
Coach$300,000
Games Remaining0
Total Game Expenses$556,834
Projected Expenses$0,000
Projected Balance$21,003,786

Salary Commitment

Year: 1$45,360,370
Year: 2$45,235,370
Year: 3$30,403,333
Year: 4$17,465,000

 Pro Payroll

Ed Belfour 5,500,000(3)
Zigmund Palffy 5,000,000(4)
Mark Messier 4,807,037(2)
Bobby Holik 4,180,000(4)
Derian Hatcher 3,900,000(2)
Martin Straka 2,200,000(4)
Dallas Drake 2,000,000(2)
Wade Redden 1,950,000(2)
Richard Matvichuk 1,900,000(4)
Mariusz Czerkawski 1,500,000(4)
Glen Murray 1,375,000(3)
Michal Handzus 1,233,333(3)
Benoit Brunet 1,100,000(3)
Ulf Dahlen 1,000,000(4)
Anders Eriksson 1,000,000(2)
Todd Harvey 925,000(3)
Chris Terreri 875,000(3)
Olli Jokinen 800,000(3)
Brent Johnson 725,000(4)
Craig Johnson 700,000(4)
Peter Svoboda 650,000(2)
Ian Moran 550,000(3)
Peter Schaefer 450,000(3)
Brian Rafalski 450,000(2)


 Farm Payroll

Igor Korolev 100,000(4)
Garry Galley 85,000(1)
Alexander Korolyuk 75,000(2)
Marian Hossa 67,500(3)
Brian Swanson 65,625(4)
Ossi Vaananen 62,500(3)
Karel Rachunek 54,375(4)
Eric Manlow 40,000(1)
Yuri Babenko 40,000(4)




Bulls

ArenaFlytrap Arena
Capacity18,000
Ticket Price$40.00


Income

Current Funds-$216,868
Home Games Remaining0
Avg. Attendance15,257
Avg. Revenue/Game$283,339
Projected Revenue$0,000

Expenses

Pro Payroll$49,759,227
Farm Payroll$431,250
Prospect Fees$0,000
Coach$237,000
Games Remaining0
Total Game Expenses$614,969
Projected Expenses$0,000
Projected Balance-$216,868

Salary Commitment

Year: 1$50,190,477
Year: 2$48,990,477
Year: 3$42,139,227
Year: 4$32,296,375

 Pro Payroll

Keith Primeau 7,012,500(5)
Chris Osgood 5,425,000(5)
Bill Guerin 5,300,625(5)
Jyrki Lumme 3,600,000(2)
Vladimir Malakhov 3,500,000(3)
Sergei Fedorov 3,300,000(5)
Luke Richardson 2,500,000(4)
Oleg Tverdovsky 2,500,000(3)
Bryan Mccabe 2,150,000(4)
Randy Mckay 2,142,852(3)
Eric Daze 2,000,000(4)
German Titov 1,750,000(2)
Jamie Langenbrunner 1,265,000(4)
Brad Werenka 1,200,000(1)
Drake Berehowsky 1,160,000(5)
Fred Brathwaite 950,000(3)
Marco Sturm 770,000(2)
Vaclav Prospal 750,000(3)
Bruce Gardiner 700,000(4)
Ted Donato 650,000(2)
Wayne Primeau 575,000(4)
Brad Isbister 558,250(5)


 Farm Payroll

Sylvain Lefebvre 230,000(4)
Brad Brown 80,000(4)
Zac Bierk 41,250(2)
Xavier Delisle 40,000(2)
Adam Mair 40,000(4)




Scorpions

ArenaBayern Munich Entertainment Ce
Capacity17,000
Ticket Price$35.00


Income

Current Funds$20,247,059
Home Games Remaining0
Avg. Attendance16,782
Avg. Revenue/Game$325,699
Projected Revenue$0,000

Expenses

Pro Payroll$44,008,215
Farm Payroll$466,150
Prospect Fees$0,000
Coach$328,000
Games Remaining0
Total Game Expenses$546,370
Projected Expenses$0,000
Projected Balance$20,247,059

Salary Commitment

Year: 1$44,474,365
Year: 2$44,474,365
Year: 3$23,799,365
Year: 4$11,170,715

 Pro Payroll

Peter Forsberg 10,000,000(2)
Scott Niedermayer 3,700,000(2)
Luc Robitaille 3,500,000(3)
Boris Mironov 3,200,000(4)
Adam Foote 3,200,000(4)
Felix Potvin 2,700,000(2)
Adam Deadmarsh 2,500,000(3)
Eric Weinrich 2,000,000(3)
Anson Carter 1,700,000(4)
Yanic Perreault 1,674,750(5)
Chad Kilger 1,350,965(5)
Henrik Sedin 1,025,000(2)
Daniel Sedin 1,025,000(2)
Eric Brewer 925,000(3)
Jaroslav Spacek 700,000(2)
Vaclav Varada 700,000(2)
Zdeno Chara 632,500(2)
Kevin Stevens 600,000(3)
Daniel Cleary 600,000(3)
Manny Legace 525,000(3)
Craig Millar 450,000(3)
Greg Hawgood 450,000(3)
Alexander Khavanov 450,000(3)
Derek Plante 400,000(3)


 Farm Payroll

Kevin Haller 150,000(3)
Alyn Mccauley 78,650(3)
Mattias Timander 61,000(2)
Frantisek Kaberle 50,000(2)
Wade Flaherty 45,000(4)
Eric Nickulas 44,000(2)
David Oliver 37,500(2)




Venom

ArenaSnake Pit
Capacity16,000
Ticket Price$30.00


Income

Current Funds$15,470,189
Home Games Remaining0
Avg. Attendance16,000
Avg. Revenue/Game$288,000
Projected Revenue$0,000

Expenses

Pro Payroll$44,334,812
Farm Payroll$586,250
Prospect Fees$0,000
Coach$314,000
Games Remaining0
Total Game Expenses$551,647
Projected Expenses$0,000
Projected Balance$15,470,189

Salary Commitment

Year: 1$44,921,062
Year: 2$40,958,562
Year: 3$26,927,312
Year: 4$10,627,312

 Pro Payroll

Teemu Selanne 8,000,000(2)
Nikolai Khabibulin 5,000,000(4)
Scott Stevens 4,200,000(3)
Sergei Zubov 4,000,000(3)
Chris Simon 2,250,000(1)
Chris Therien 2,125,000(3)
Keith Carney 2,100,000(3)
Darren Mccarty 1,800,000(2)
Igor Larionov 1,800,000(4)
Bret Hedican 1,712,500(1)
Mario Lemieux 1,410,000(3)
Martin Gelinas 1,300,000(2)
Marc Savard 1,160,000(4)
Niklas Sundstrom 1,150,000(2)
Aki Berg 1,132,312(4)
Doug Brown 1,050,000(3)
Fredrik Modin 975,000(3)
Patrick Marleau 770,000(4)
Hans Jonsson 650,000(2)
Jani Hurme 550,000(2)
Steve Mckenna 450,000(2)
Glenn Healy 400,000(3)
Yves Sarault 350,000(4)


 Farm Payroll

Todd Gill 175,000(4)
Alexei Gusarov 120,000(4)
Roman Lyashenko 86,250(2)
Eric Fichaud 65,000(4)
Jakub Cutta 55,000(4)
Darcy Hordichuk 45,000(2)
Greg Koehler 40,000(3)




Firestorm

ArenaAgridome
Capacity16,000
Ticket Price$30.00


Income

Current Funds$5,845,637
Home Games Remaining0
Avg. Attendance15,992
Avg. Revenue/Game$287,862
Projected Revenue$0,000

Expenses

Pro Payroll$57,939,937
Farm Payroll$549,875
Prospect Fees$0,000
Coach$300,000
Games Remaining0
Total Game Expenses$716,949
Projected Expenses$0,000
Projected Balance$5,845,637

Salary Commitment

Year: 1$58,489,812
Year: 2$58,189,812
Year: 3$41,539,375
Year: 4$15,461,250

 Pro Payroll

Patrick Roy 7,500,000(2)
Nicklas Lidstrom 7,250,000(3)
Owen Nolan 4,750,000(3)
Steve Thomas 3,250,000(2)
Gary Suter 3,200,000(3)
Adam Oates 2,950,000(4)
Rob Niedermayer 2,835,000(3)
Jeff Friesen 2,500,000(4)
Igor Kravchuk 2,500,000(4)
Alexei Kovalev 2,300,000(3)
Ray Whitney 2,150,000(3)
Lance Pitlick 1,900,000(2)
Curtis Leschyshyn 1,900,000(4)
Nelson Emerson 1,800,000(3)
Viktor Kozlov 1,750,000(4)
Tie Domi 1,684,937(2)
Sylvain Cote 1,400,000(4)
Jose Theodore 1,075,000(2)
Bill Lindsay 850,000(3)
Scott Lachance 850,000(4)
Eric Lacroix 825,000(3)
Josef Beranek 770,000(4)
Jeff Norton 750,000(4)
Christian Laflamme 625,000(2)
Oleg Petrov 575,000(2)


 Farm Payroll

Valeri Kamensky 300,000(1)
Jamie Mclennan 118,125(3)
Dan Lacouture 52,250(4)
Jeff Nielsen 40,500(2)
Greg Crozier 39,000(4)




Demons

ArenaThe Hawaiian Air Arena
Capacity18,000
Ticket Price$32.00


Income

Current Funds$17,509,184
Home Games Remaining0
Avg. Attendance17,972
Avg. Revenue/Game$345,015
Projected Revenue$0,000

Expenses

Pro Payroll$46,660,000
Farm Payroll$660,000
Prospect Fees$0,000
Coach$300,000
Games Remaining0
Total Game Expenses$580,732
Projected Expenses$0,000
Projected Balance$17,509,184

Salary Commitment

Year: 1$48,420,000
Year: 2$31,685,000
Year: 3$19,395,000
Year: 4$13,035,000

 Pro Payroll

Brendan Shanahan 6,500,000(2)
Chris Chelios 5,500,000(4)
Martin Brodeur 4,475,000(1)
Vincent Damphousse 4,000,000(1)
Saku Koivu 3,300,000(3)
Sergei Gonchar 3,000,000(2)
Daniel Alfredsson 2,800,000(1)
Sergei Berezin 2,000,000(3)
Kevin Hatcher 1,500,000(4)
Geoff Sanderson 1,500,000(1)
Jamie Storr 1,450,000(1)
Richard Smehlik 1,400,000(2)
Chris Drury 1,300,000(1)
Pat Verbeek 1,250,000(4)
Martin Lapointe 1,250,000(4)
Sean O'Donnell 1,100,000(4)
Dainius Zubrus 1,000,000(4)
Darcy Tucker 825,000(4)
Richard Zednik 685,000(2)
Willie Mitchell 650,000(1)
Andy Delmore 500,000(3)
Marian Cisar 500,000(3)
Ladislav Benysek 500,000(1)
Marc Moro 400,000(2)
Wes Walz 375,000(4)


 Farm Payroll

Trevor Kidd 230,000(2)
Michal Grosek 110,000(4)
Ian Laperriere 80,000(4)
Benoit Hogue 60,000(1)
Scott Parker 60,000(3)
Jay Pandolfo 55,000(2)
Niclas Wallin 45,000(4)
Francis Belanger 20,000(2)




Weasels

ArenaThe Weasel Hole
Capacity16,000
Ticket Price$40.00


Income

Current Funds$14,746,643
Home Games Remaining0
Avg. Attendance15,860
Avg. Revenue/Game$380,630
Projected Revenue$0,000

Expenses

Pro Payroll$58,066,416
Farm Payroll$50,000
Prospect Fees$0,000
Coach$273,500
Games Remaining0
Total Game Expenses$712,072
Projected Expenses$0,000
Projected Balance$14,746,643

Salary Commitment

Year: 1$58,116,416
Year: 2$57,716,416
Year: 3$35,199,750
Year: 4$19,849,750

 Pro Payroll

Rob Blake 8,691,375(5)
Keith Tkachuk 8,300,000(3)
Brian Leetch 7,680,000(2)
Mark Recchi 5,000,000(2)
Pierre Turgeon 5,000,000(2)
Chris Pronger 4,675,000(3)
Markus Naslund 3,642,500(5)
Ed Jovanovski 2,300,000(2)
Calle Johansson 2,000,000(4)
Scott Young 1,900,000(3)
Kris Draper 1,586,250(5)
Jason Woolley 1,045,000(2)
Bill Muckalt 950,000(4)
Georges Laraque 866,666(2)
Hnat Domenichelli 779,625(5)
Pascal Rheaume 700,000(4)
Joe Sacco 625,000(2)
Patrick Lalime 550,000(4)
Bob Essensa 500,000(4)
Yannick Tremblay 475,000(3)
Len Barrie 400,000(4)
Paul Kruse 400,000(1)


 Farm Payroll

Steve Passmore 50,000(4)




Phantoms

ArenaMirage Arena
Capacity18,000
Ticket Price$38.00


Income

Current Funds$20,290,492
Home Games Remaining0
Avg. Attendance16,431
Avg. Revenue/Game$361,754
Projected Revenue$0,000

Expenses

Pro Payroll$49,091,137
Farm Payroll$604,313
Prospect Fees$0,000
Coach$237,000
Games Remaining0
Total Game Expenses$608,932
Projected Expenses$0,000
Projected Balance$20,290,492

Salary Commitment

Year: 1$49,695,450
Year: 2$49,535,450
Year: 3$40,475,450
Year: 4$23,459,313

 Pro Payroll

Theoren Fleury 9,900,000(5)
Jeremy Roenick 5,000,000(2)
Darryl Sydor 4,030,000(5)
Adam Graves 4,000,000(3)
Sean Burke 3,000,000(3)
Glen Wesley 2,500,000(2)
Patrice Brisebois 2,200,000(3)
Dmitry Yushkevich 2,050,000(3)
Radek Dvorak 1,860,000(5)
Ken Daneyko 1,731,137(3)
Steve Konowalchuk 1,500,000(3)
Bill Houlder 1,450,000(3)
Rhett Warrener 1,377,500(5)
Magnus Arvedson 1,210,000(2)
Ray Ferraro 1,150,000(4)
Robert Kron 1,100,000(4)
Mike Rathje 1,100,000(4)
Turner Stevenson 950,000(4)
Martin Biron 797,500(5)
Espen Knutsen 750,000(4)
Jamie Pushor 725,000(3)
Filip Kuba 360,000(3)
Ted Drury 350,000(2)


 Farm Payroll

Tom Fitzgerald 160,000(1)
Marcus Nilson 118,125(5)
Taylor Pyatt 102,500(4)
Matt Bradley 81,250(5)
Yan Golubovsky 58,438(5)
Herbert Vasiljevs 44,000(4)
Norm Maracle 40,000(4)




Yetis

ArenaHimalayas
Capacity16,000
Ticket Price$35.00


Income

Current Funds$23,112,650
Home Games Remaining0
Avg. Attendance15,910
Avg. Revenue/Game$334,125
Projected Revenue$0,000

Expenses

Pro Payroll$42,935,020
Farm Payroll$502,500
Prospect Fees$0,000
Coach$358,000
Games Remaining0
Total Game Expenses$534,092
Projected Expenses$0,000
Projected Balance$23,112,650

Salary Commitment

Year: 1$43,437,520
Year: 2$43,207,520
Year: 3$32,927,520
Year: 4$21,452,520

 Pro Payroll

Mats Sundin 7,500,000(3)
Brett Hull 7,000,000(4)
Al MacInnis 5,000,000(2)
Mathieu Schneider 3,000,000(4)
Tommy Salo 2,880,000(4)
Miroslav Satan 2,500,000(4)
Kyle Mclaren 1,755,000(2)
Cliff Ronning 1,750,000(2)
Robert Lang 1,657,500(4)
Marcus Ragnarsson 1,500,000(3)
Igor Ulanov 1,100,000(3)
Petr Sykora 1,012,500(4)
Rico Fata 975,000(3)
Dan Cloutier 924,000(4)
Ethan Moreau 900,000(4)
Aaron Miller 900,000(2)
Marc Bergevin 875,000(2)
Patrik Elias 675,000(4)
Kevyn Adams 631,020(4)
Tyler Wright 400,000(3)


 Farm Payroll

Lyle Odelein 230,000(1)
Darryl Shannon 91,000(4)
Karlis Skrastins 57,500(4)
Dominic Roussel 51,000(4)
Niklas Andersson 40,000(4)
Ivan Ciernik 33,000(4)




Bedoins

ArenaDave Chapelle Memorial Colesse
Capacity20,000
Ticket Price$35.00


Income

Current Funds$15,536,933
Home Games Remaining0
Avg. Attendance18,153
Avg. Revenue/Game$381,234
Projected Revenue$0,000

Expenses

Pro Payroll$45,637,831
Farm Payroll$417,750
Prospect Fees$0,000
Coach$328,000
Games Remaining0
Total Game Expenses$565,653
Projected Expenses$0,000
Projected Balance$15,536,933

Salary Commitment

Year: 1$46,055,581
Year: 2$46,055,581
Year: 3$30,955,581
Year: 4$22,371,500

 Pro Payroll

John LeClair 7,000,000(2)
Doug Weight 4,300,000(2)
Peter Bondra 3,775,000(4)
Guy Hebert 3,600,000(4)
Trevor Linden 3,500,000(3)
Olaf Kolzig 3,000,000(3)
Robert Svehla 2,500,000(2)
Jozef Stumpel 2,200,000(4)
Sami Kapanen 2,200,000(4)
Brian Savage 1,900,000(4)
Janne Niinimaa 1,810,000(4)
Dan McGillis 1,750,000(4)
Patrik Stefan 1,486,250(5)
Steve Heinze 1,320,000(4)
Michael Nylander 1,250,000(3)
Mark Janssens 800,000(2)
Nicholas Boynton 750,000(3)
Kevin Dineen 570,000(4)
Shaun Van-Allen 550,000(4)
Jamie Rivers 540,000(5)
Chris Mcallister 500,000(2)
Matthieu Descoteaux 300,000(4)
Joe Reekie 36,581(3)


 Farm Payroll

Brian Boucher 202,500(5)
J.J. Daigneault 65,000(4)
Jason Chimera 56,250(5)
Ville Nieminen 47,500(3)
Jesse Belanger 46,500(4)




Mustangs

ArenaEspresso Colliseum
Capacity16,000
Ticket Price$35.00


Income

Current Funds$7,684,409
Home Games Remaining0
Avg. Attendance14,782
Avg. Revenue/Game$310,441
Projected Revenue$0,000

Expenses

Pro Payroll$33,159,425
Farm Payroll$1,005,050
Prospect Fees$0,000
Coach$286,500
Games Remaining0
Total Game Expenses$420,134
Projected Expenses$0,000
Projected Balance$7,684,409

Salary Commitment

Year: 1$34,164,475
Year: 2$31,914,475
Year: 3$26,916,975
Year: 4$19,858,800

 Pro Payroll

Jeff Hackett 3,300,000(3)
Ryan Smyth 2,790,000(5)
Joe Thornton 2,402,500(5)
Jocelyn Thibault 2,300,000(4)
Steve Rucchin 2,150,000(2)
Paul Coffey 2,000,000(1)
Keith Jones 1,700,000(4)
Adrian Aucoin 1,600,000(4)
Peter Popovic 1,600,000(3)
Simon Gagne 1,413,750(5)
Daymond Langkow 1,305,000(5)
Todd Bertuzzi 1,175,000(2)
Shane Doan 1,100,000(4)
Scott Gomez 942,500(5)
Sergei Krivokrasov 935,000(4)
Scott Pellerin 935,000(2)
Hal Gill 800,000(4)
Harold Druken 775,000(4)
James Patrick 750,000(3)
Aaron Ward 745,000(4)
Vitali Yachmenev 600,000(4)
Shean Donovan 565,675(3)
Eric Cairns 550,000(3)
Niclas Havelid 425,000(2)
Greg Kuznik 300,000(4)


 Farm Payroll

Mike Ricci 250,000(1)
Vyacheslav Kozlov 225,000(2)
Rick Dipietro 107,500(3)
Eric Chouinard 97,500(3)
Ivan Novoseltsev 87,500(2)
Wade Belak 63,800(4)
Lance Ward 47,500(3)
Alexandre Boikov 43,750(5)
Philippe Boucher 42,500(4)
Zdenek Kutlak 40,000(3)




Zombies

ArenaMaxwell House
Capacity17,500
Ticket Price$36.00


Income

Current Funds$19,300,807
Home Games Remaining0
Avg. Attendance17,176
Avg. Revenue/Game$344,586
Projected Revenue$0,000

Expenses

Pro Payroll$44,322,500
Farm Payroll$435,000
Prospect Fees$0,000
Coach$249,000
Games Remaining0
Total Game Expenses$548,860
Projected Expenses$0,000
Projected Balance$19,300,807

Salary Commitment

Year: 1$44,757,500
Year: 2$33,857,500
Year: 3$20,225,000
Year: 4$7,660,000

 Pro Payroll

Joe Sakic 7,900,000(3)
Dominik Hasek 7,500,000(4)
Teppo Numminen 4,500,000(2)
Bryan Marchment 2,500,000(1)
Pavol Demitra 1,800,000(1)
Scott Thornton 1,725,000(3)
Jarome Iginla 1,700,000(1)
Bryan Smolinski 1,700,000(3)
Mattias Norstrom 1,600,000(2)
Larry Murphy 1,600,000(2)
Dean Mcammond 1,127,500(2)
Steve Sullivan 1,075,000(2)
Mike Johnson 1,050,000(1)
Kelly Buchberger 975,000(1)
Vitaly Vishnevski 975,000(1)
Mark Parrish 875,000(2)
Krzysztof Oliwa 800,000(1)
Andrei Zyuzin 770,000(2)
Tomas Holmstrom 750,000(2)
Kirk Muller 750,000(2)
Sami Salo 700,000(1)
Paul Ranheim 700,000(3)
Evgeni Nabokov 475,000(2)
Landon Wilson 400,000(1)
Johan Hedberg 375,000(3)


 Farm Payroll

Steve Shields 165,000(3)
Matthew Barnaby 110,000(2)
Gerald Diduck 100,000(4)
Peter White 45,000(4)
Pascal Dupuis 15,000(4)




Warriors

ArenaVelocity Center
Capacity16,000
Ticket Price$35.00


Income

Current Funds$28,358,234
Home Games Remaining0
Avg. Attendance14,462
Avg. Revenue/Game$303,725
Projected Revenue$0,000

Expenses

Pro Payroll$56,996,836
Farm Payroll$934,400
Prospect Fees$0,000
Coach$261,000
Games Remaining0
Total Game Expenses$709,661
Projected Expenses$0,000
Projected Balance$28,358,234

Salary Commitment

Year: 1$57,931,236
Year: 2$56,828,736
Year: 3$30,528,736
Year: 4$7,124,400

 Pro Payroll

Paul Kariya 17,000,000(3)
Mike Modano 7,000,000(2)
Curtis Joseph 6,150,000(2)
Rod Brind'Amour 4,250,000(2)
Eric Desjardins 3,800,000(4)
Rob Zamuner 2,200,000(4)
Scott Mellanby 2,000,000(2)
Radek Bonk 1,500,000(2)
Jason Smith 1,450,000(2)
Milan Hejduk 1,200,000(3)
Valeri Bure 1,175,000(3)
Adam Burt 1,000,000(2)
Brad May 1,000,000(1)
Sergei Brylin 1,000,000(3)
Brad Stuart 975,000(4)
Brenden Morrow 790,000(3)
Scott Walker 775,000(2)
J-Sebastien Aubin 700,000(2)
Jason Strudwick 675,000(3)
Danil Markov 646,836(3)
Jaroslav Modry 525,000(2)
Craig Darby 450,000(3)
Tomas Kaberle 385,000(3)
Scott Ferguson 350,000(2)


 Farm Payroll

Doug Gilmour 600,000(2)
Tim Connolly 102,500(1)
Rene Corbet 82,500(3)
Alexei Morozov 66,000(4)
Ryan Johnson 48,400(4)
David Aebischer 35,000(4)




Wolves

ArenaProwler Arena
Capacity16,000
Ticket Price$32.00


Income

Current Funds$12,300,388
Home Games Remaining0
Avg. Attendance15,754
Avg. Revenue/Game$270,943
Projected Revenue$0,000

Expenses

Pro Payroll$53,760,000
Farm Payroll$475,000
Prospect Fees$0,000
Coach$225,500
Games Remaining0
Total Game Expenses$664,152
Projected Expenses$0,000
Projected Balance$12,300,388

Salary Commitment

Year: 1$54,235,000
Year: 2$40,720,000
Year: 3$15,510,000
Year: 4$11,155,000

 Pro Payroll

Pavel Bure 9,000,000(2)
Alexei Yashin 3,600,000(4)
John Vanbiesbrouck 3,500,000(2)
Dmitri Khristich 3,250,000(1)
Mike Vernon 3,250,000(3)
Dmitri Mironov 3,000,000(2)
Shawn Mceachern 2,800,000(4)
Jason Arnott 2,500,000(1)
Shayne Corson 2,250,000(4)
Roman Turek 2,200,000(1)
Rick Tocchet 2,200,000(2)
Murray Baron 2,000,000(2)
Donald Audette 2,000,000(1)
Richard Pilon 1,900,000(2)
Chris Gratton 1,500,000(2)
Steve Smith 1,500,000(4)
Jiri Slegr 1,200,000(1)
Janne Laukkanen 1,100,000(1)
Branislav Mezei 1,025,000(2)
Grant Marshall 935,000(2)
Cameron Mann 605,000(1)
John Madden 550,000(1)
Steven Halko 550,000(4)
Michael York 525,000(3)
Jeff Toms 420,000(4)
Michael Gaul 400,000(3)


 Farm Payroll

Stu Barnes 150,000(2)
Todd Marchant 130,000(3)
Tommy Albelin 110,000(1)
Vlad Chebaturkin 50,000(3)
Tony Tuzzolino 35,000(4)




Virus

ArenaThe Vektor Complex
Capacity16,000
Ticket Price$38.00


Income

Current Funds$18,869,519
Home Games Remaining0
Avg. Attendance15,586
Avg. Revenue/Game$333,265
Projected Revenue$0,000

Expenses

Pro Payroll$50,225,500
Farm Payroll$576,272
Prospect Fees$0,000
Coach$314,000
Games Remaining0
Total Game Expenses$623,363
Projected Expenses$0,000
Projected Balance$18,869,519

Salary Commitment

Year: 1$50,801,772
Year: 2$50,761,772
Year: 3$49,431,772
Year: 4$23,260,000

 Pro Payroll

Ray Bourque 5,500,000(3)
Alexander Mogilny 5,200,000(3)
Ron Francis 5,000,000(3)
Roman Hamrlik 4,340,000(5)
Alexei Zhamnov 4,050,000(3)
Petr Nedved 4,000,000(4)
Martin Rucinsky 3,915,000(5)
Darius Kasparaitis 2,320,000(5)
Alexander Karpovtsev 2,150,000(4)
Arturs Irbe 2,100,000(4)
Claude Lemieux 2,000,000(3)
Brian Rolston 1,473,000(3)
Karl Dykhuis 1,000,000(4)
Vincent Lecavalier 975,000(3)
Rem Murray 925,000(4)
Andrei Kovalenko 900,000(2)
Cale Hulse 850,000(4)
Oleg Kvasha 652,500(5)
Vladimir Tsyplakov 600,000(3)
Peter Skudra 525,000(4)
Rob Ray 500,000(3)
Manny Fernandez 475,000(3)
Ruslan Fedotenko 425,000(4)
Lubomir Sekeras 350,000(2)


 Farm Payroll

Petr Svoboda 216,897(3)
Blake Sloan 55,000(3)
Jarno Kultanen 53,125(3)
Nathan Dempsey 42,500(4)
Kaspars Astashenko 41,250(3)
Brad Smyth 40,000(1)
Eric Bertrand 40,000(2)
Per Svartvadet 40,000(2)
Francis Bouillon 32,500(3)
Tony Granato 15,000(4)




Aces

ArenaThe CASINO
Capacity24,000
Ticket Price$40.00


Income

Current Funds$132,490
Home Games Remaining0
Avg. Attendance17,687
Avg. Revenue/Game$424,492
Projected Revenue$0,000

Expenses

Pro Payroll$60,658,333
Farm Payroll$635,000
Prospect Fees$0,000
Coach$300,000
Games Remaining0
Total Game Expenses$751,138
Projected Expenses$0,000
Projected Balance$132,490

Salary Commitment

Year: 1$61,293,333
Year: 2$60,593,333
Year: 3$44,600,000
Year: 4$22,775,000

 Pro Payroll

Jaromir Jagr 9,533,333(2)
Steve Yzerman 8,000,000(3)
Joe Nieuwendyk 4,500,000(3)
Sergei Samsonov 4,000,000(5)
Stephane Quintal 3,700,000(4)
Jason Allison 3,500,000(2)
Byron Dafoe 3,150,000(4)
Alex Tanguay 3,000,000(5)
Tony Amonte 3,000,000(3)
Alexei Zhitnik 2,500,000(4)
Mattias Ohlund 2,000,000(3)
John Maclean 1,900,000(4)
Cory Stillman 1,500,000(4)
Jeff O'Neill 1,500,000(2)
Eric Messier 1,400,000(4)
Alexander Kharitonov 1,200,000(3)
Chris Tamer 1,175,000(3)
Roman Cechmanek 1,000,000(3)
Craig Rivet 1,000,000(4)
Andreas Dackell 900,000(2)
Garry Valk 700,000(1)
Nolan Pratt 550,000(4)
Bobby Dollas 500,000(3)
Chris Mcalpine 450,000(3)


 Farm Payroll

Mike Richter 560,000(2)
Gordie Dwyer 40,000(4)
Rick Berry 35,000(4)




Site hosted by Angelfire.com: Build your free website today!