Financial Report

(As of Tuesday, Oct 15 2002)

Flyers

ArenaThe Spectrum
Capacity17,211
Ticket Price$46.00


Income

Current Funds$12,563,981
Home Games Remaining21
Avg. Attendance16,876
Avg. Revenue/Game$465,777
Projected Revenue$9,781,317

Expenses

Pro Payroll$438,895
Farm Payroll$2,500
Prospect Fees$0,000
Coach$50,001
Games Remaining41
Total Game Expenses$9,100
Projected Expenses$373,097
Projected Balance$21,972,201

Salary Commitment

Year: 1$386,395
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Dave Keon 135,010(1)
Terry O'Reilly 101,005(1)
Henri Richard 75,010(1)
Joe Murphy 72,870(1)
Turk Broda 55,000(0)


 Farm Payroll

Yvon Corriveau 2,500(1)




Blazers

ArenaPhiladelphia Civic Centre
Capacity8,000
Ticket Price$100.00


Income

Current Funds$7,739,398
Home Games Remaining24
Avg. Attendance5,692
Avg. Revenue/Game$341,560
Projected Revenue$8,197,440

Expenses

Pro Payroll$606,264
Farm Payroll$6,266
Prospect Fees$0,000
Coach$50,001
Games Remaining48
Total Game Expenses$12,269
Projected Expenses$588,916
Projected Balance$15,347,922

Salary Commitment

Year: 1$612,530
Year: 2$612,530
Year: 3$612,530
Year: 4$0,000

 Pro Payroll

Brad Park 278,300(3)
Vincent Damphousse 163,350(3)
Serge Bernier 13,226(3)
Bryan Trottier 12,546(3)
Danny Lawson 11,927(3)
Mike Allison 10,921(3)
Ron Plumb 10,688(3)
Yves Archambault 10,594(3)
Bernie PB Parent 10,533(3)
Bryan Campbell 10,378(3)
Bob NI Lorimer 10,223(3)
Jim Cardiff 9,913(3)
John Bennett 9,449(3)
Don Herriman 9,293(3)
John McKenzie 9,161(3)
Darwin Mott 8,829(3)
Dave Lewis 8,674(3)
Irv Spencer 8,259(3)


 Farm Payroll

Michel Boudreau 1,027(3)
Don PB O'Donoghue 0,914(3)
Derek Harker 0,913(3)
Don Burgess 0,898(3)
Danny Sullivan 0,883(3)
Sam Gellard 0,883(3)
Larry Mavety 0,748(3)




Bulls

ArenaBirmingham-Jefferson Civic Are
Capacity16,800
Ticket Price$52.00


Income

Current Funds$6,067,122
Home Games Remaining27
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,006
Farm Payroll$45,052
Prospect Fees$0,000
Coach$50,001
Games Remaining54
Total Game Expenses$1,760
Projected Expenses$95,059
Projected Balance$5,972,063

Salary Commitment

Year: 1$43,058
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Hank Nowak 0,006(1)


 Farm Payroll

Joe Sakic 17,050(1)
Dean Prentice 15,000(1)
Geoff Courtnall 9,000(1)
Benoit Hogue 2,000(0)
Jim Sandlak 1,001(1)
Tim Cheveldae 1,000(1)
Larry Sacharuk 0,000(1)
Dwight Bialowas 0,000(1)




Jets

ArenaWinnipeg Arena
Capacity15,383
Ticket Price$52.00


Income

Current Funds$15,796,719
Home Games Remaining19
Avg. Attendance14,537
Avg. Revenue/Game$453,551
Projected Revenue$8,617,469

Expenses

Pro Payroll$218,030
Farm Payroll$9,001
Prospect Fees$0,000
Coach$50,001
Games Remaining39
Total Game Expenses$5,130
Projected Expenses$200,079
Projected Balance$24,214,109

Salary Commitment

Year: 1$227,031
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Jarome Iginla 83,020(1)
Craig Simpson 75,010(1)
Steve Rucchin 60,000(1)


 Farm Payroll

Brett Hull 9,001(1)




Aeros

ArenaHouston Summit
Capacity16,661
Ticket Price$48.00


Income

Current Funds$10,970,802
Home Games Remaining24
Avg. Attendance14,212
Avg. Revenue/Game$409,306
Projected Revenue$9,823,344

Expenses

Pro Payroll$495,631
Farm Payroll$0,100
Prospect Fees$0,000
Coach$50,001
Games Remaining48
Total Game Expenses$10,106
Projected Expenses$485,095
Projected Balance$20,309,051

Salary Commitment

Year: 1$495,731
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Jacques Plante 300,011(1)
Craig Wolanin 100,000(1)
J.C. Tremblay 69,500(1)
Rich Leduc 26,000(1)
Yvon Labre 0,120(1)


 Farm Payroll

Gilles Gilbert 0,100(1)




Whalers

ArenaHartford Civic Center Coliseum
Capacity15,635
Ticket Price$51.00


Income

Current Funds$5,918,198
Home Games Remaining27
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$443,595
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining54
Total Game Expenses$8,215
Projected Expenses$443,595
Projected Balance$5,474,603

Salary Commitment

Year: 1$377,935
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Dave Manson 163,010(1)
Bernie Geoffrion 129,910(1)
Scott Young 50,100(0)
Charlie Hodge 50,010(1)
Errol Thompson 35,005(1)
Shane Churla 15,560(0)


 Farm Payroll




A Flames

ArenaThe Omni
Capacity15,278
Ticket Price$52.00


Income

Current Funds$7,107,993
Home Games Remaining27
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$150,000
Farm Payroll$0,150
Prospect Fees$0,000
Coach$0,000
Games Remaining54
Total Game Expenses$2,781
Projected Expenses$150,150
Projected Balance$6,957,843

Salary Commitment

Year: 1$150,150
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Mickey Redmond 130,000(1)
Tom Lysiak 20,000(1)


 Farm Payroll

Pierre Jarry 0,150(1)




Black Hawk

ArenaChicago Stadium
Capacity17,317
Ticket Price$46.00


Income

Current Funds$11,746,963
Home Games Remaining22
Avg. Attendance15,340
Avg. Revenue/Game$423,378
Projected Revenue$9,314,316

Expenses

Pro Payroll$0,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$50,001
Games Remaining44
Total Game Expenses$0,926
Projected Expenses$40,742
Projected Balance$21,020,537

Salary Commitment

Year: 1$0,000
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll



 Farm Payroll




Bruins

ArenaBoston Garden
Capacity14,451
Ticket Price$55.00


Income

Current Funds$15,701,830
Home Games Remaining18
Avg. Attendance14,451
Avg. Revenue/Game$476,883
Projected Revenue$8,583,894

Expenses

Pro Payroll$494,420
Farm Payroll$0,541
Prospect Fees$0,000
Coach$50,001
Games Remaining35
Total Game Expenses$10,092
Projected Expenses$353,216
Projected Balance$23,932,508

Salary Commitment

Year: 1$494,961
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Phil Housley 142,300(1)
Pierre Pilote 142,000(1)
Jimmy Carson 110,000(1)
Dino Ciccarelli 100,010(1)
Fred O'Donnell 0,110(1)


 Farm Payroll

Larry Romanchych 0,255(1)
Rick Kessell 0,250(1)
Gord Smith 0,016(1)
Mike Veisor 0,010(1)
John Wensink 0,010(1)




Rockies

ArenaMcNichols Sports Arena
Capacity16,061
Ticket Price$50.00


Income

Current Funds$6,722,802
Home Games Remaining27
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$314,119
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining54
Total Game Expenses$5,817
Projected Expenses$314,119
Projected Balance$6,408,683

Salary Commitment

Year: 1$314,119
Year: 2$204,119
Year: 3$204,119
Year: 4$181,554

 Pro Payroll

Zarley Zalapski 110,880(5)
Norm Ullman 110,000(1)
Rob Ramage 13,771(7)
Lanny McDonald 13,031(3)
Ron Grahame 12,455(5)
Mark Pavelich 11,781(5)
Joel CR Quenneville 11,649(4)
Mike McEwen 10,509(4)
Trevor Johansen 10,509(4)
Pat CR Hickey 9,534(3)


 Farm Payroll




Sabres

ArenaBuffalo Memorial Auditorium
Capacity16,284
Ticket Price$49.00


Income

Current Funds$8,778,189
Home Games Remaining25
Avg. Attendance15,388
Avg. Revenue/Game$452,408
Projected Revenue$11,310,200

Expenses

Pro Payroll$367,210
Farm Payroll$0,177
Prospect Fees$0,000
Coach$0,000
Games Remaining50
Total Game Expenses$6,803
Projected Expenses$340,173
Projected Balance$19,748,216

Salary Commitment

Year: 1$320,000
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Georges Vezina 220,000(1)
Andy Bathgate 100,000(1)
Leo Boivin 45,600(0)
Ronnie Stern 1,610(0)


 Farm Payroll

Kelly Buchberger 0,177(0)




Kings

ArenaGreat Western Forum
Capacity16,005
Ticket Price$50.00


Income

Current Funds$10,711,803
Home Games Remaining24
Avg. Attendance11,233
Avg. Revenue/Game$336,970
Projected Revenue$8,087,280

Expenses

Pro Payroll$387,000
Farm Payroll$6,000
Prospect Fees$0,000
Coach$50,001
Games Remaining48
Total Game Expenses$8,204
Projected Expenses$393,779
Projected Balance$18,405,304

Salary Commitment

Year: 1$323,000
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Eddie Shore 150,000(1)
Alex Delvecchio 90,000(1)
Tim Kerr 77,000(1)
Benoit Brunet 70,000(0)


 Farm Payroll

Tom Fitzgerald 6,000(1)




Sharks

ArenaLA Sports Arena
Capacity16,021
Ticket Price$50.00


Income

Current Funds$5,956,906
Home Games Remaining27
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining54
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$5,956,906

Salary Commitment

Year: 1$0,000
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll



 Farm Payroll




Devils

ArenaContinental Airlines Arena
Capacity19,040
Ticket Price$42.00


Income

Current Funds$5,450,680
Home Games Remaining27
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining54
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$5,450,680

Salary Commitment

Year: 1$0,000
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll



 Farm Payroll




Scouts

ArenaKemper Arena
Capacity16,300
Ticket Price$49.00


Income

Current Funds$5,269,673
Home Games Remaining27
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining54
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$5,269,673

Salary Commitment

Year: 1$0,000
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll



 Farm Payroll




Toros

ArenaMaple Leaf Gardens
Capacity15,847
Ticket Price$50.00


Income

Current Funds$6,880,284
Home Games Remaining27
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining54
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$6,880,284

Salary Commitment

Year: 1$0,000
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll



 Farm Payroll




Canadiens

ArenaMontreal Forum
Capacity16,074
Ticket Price$50.00


Income

Current Funds$18,528,821
Home Games Remaining15
Avg. Attendance16,074
Avg. Revenue/Game$482,220
Projected Revenue$7,233,300

Expenses

Pro Payroll$390,015
Farm Payroll$0,002
Prospect Fees$0,000
Coach$50,001
Games Remaining32
Total Game Expenses$8,148
Projected Expenses$260,751
Projected Balance$25,501,370

Salary Commitment

Year: 1$390,017
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Jaromir Jagr 390,000(1)
Fred Harvey 0,015(1)


 Farm Payroll

Dave Fortier 0,001(1)
Mike Bloom 0,001(1)
Ted McAneeley 0,000(1)
Mike Busniuk 0,000(1)




Maple Leaf

ArenaMaple Leaf Gardens
Capacity16,182
Ticket Price$54.00


Income

Current Funds$8,212,715
Home Games Remaining25
Avg. Attendance14,168
Avg. Revenue/Game$459,027
Projected Revenue$11,475,675

Expenses

Pro Payroll$460,040
Farm Payroll$1,155
Prospect Fees$0,000
Coach$50,001
Games Remaining50
Total Game Expenses$9,467
Projected Expenses$473,330
Projected Balance$19,215,060

Salary Commitment

Year: 1$461,195
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Peter Forsberg 220,010(1)
Johnny Bower 150,020(1)
Kevin Hatcher 50,000(1)
Don Edwards 35,010(1)
Al McDonough 5,000(1)


 Farm Payroll

Lew Morrison 1,000(1)
Chuck Lefley 0,051(1)
Dale Tallon 0,050(1)
George Ferguson 0,050(1)
Gerry O'Flaherty 0,001(1)
Rick Wilson 0,001(1)
Terry Murray 0,001(1)




Oilers

ArenaNorthlands Colliseum
Capacity17,308
Ticket Price$46.00


Income

Current Funds$10,556,587
Home Games Remaining24
Avg. Attendance17,308
Avg. Revenue/Game$477,701
Projected Revenue$11,464,824

Expenses

Pro Payroll$492,360
Farm Payroll$0,000
Prospect Fees$0,000
Coach$50,001
Games Remaining47
Total Game Expenses$10,044
Projected Expenses$472,055
Projected Balance$21,549,356

Salary Commitment

Year: 1$492,360
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Patrick Roy 229,540(1)
Pat Lafontaine 142,100(1)
Derek Morris 90,540(1)
Ulf Dahlen 25,080(1)
Greg Polis 5,100(1)


 Farm Payroll




Canucks

ArenaPacific Coliseum
Capacity16,150
Ticket Price$50.00


Income

Current Funds$5,232,594
Home Games Remaining27
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining54
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$5,232,594

Salary Commitment

Year: 1$0,000
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll



 Farm Payroll




Nordiques

ArenaCollsee de Quebec
Capacity15,434
Ticket Price$52.00


Income

Current Funds$10,072,692
Home Games Remaining25
Avg. Attendance14,170
Avg. Revenue/Game$442,120
Projected Revenue$11,053,000

Expenses

Pro Payroll$355,130
Farm Payroll$2,410
Prospect Fees$0,000
Coach$50,001
Games Remaining50
Total Game Expenses$7,547
Projected Expenses$377,353
Projected Balance$20,748,339

Salary Commitment

Year: 1$355,240
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Calle Johansson 150,130(1)
Doug Wilson 150,000(1)
Derek King 55,000(1)


 Farm Payroll

Everett Sanipass 1,200(0)
Eric Weinrich 1,100(0)
Derek Mayer 0,100(1)
Jack Lynch 0,010(1)




C Flames

ArenaCalgary Saddledome
Capacity16,762
Ticket Price$48.00


Income

Current Funds$15,265,692
Home Games Remaining21
Avg. Attendance16,762
Avg. Revenue/Game$482,746
Projected Revenue$10,137,666

Expenses

Pro Payroll$706,250
Farm Payroll$0,158
Prospect Fees$0,000
Coach$50,001
Games Remaining43
Total Game Expenses$14,008
Projected Expenses$602,326
Projected Balance$24,801,032

Salary Commitment

Year: 1$706,408
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Ray Bourque 320,000(1)
Glenn Hall 250,000(1)
Kevin Stevens 135,000(1)
Mel Bridgman 0,750(1)
Rejean Houle 0,500(1)


 Farm Payroll

Chris Bordeleau 0,150(1)
Ron Lalonde 0,005(1)
Pete Laframboise 0,002(1)
Don O'Donoghue 0,001(1)
Willie Brossart 0,001(1)




Senators

ArenaOttawa Civic Centre
Capacity10,755
Ticket Price$50.00


Income

Current Funds$6,942,821
Home Games Remaining24
Avg. Attendance10,351
Avg. Revenue/Game$310,510
Projected Revenue$7,452,240

Expenses

Pro Payroll$482,520
Farm Payroll$0,411
Prospect Fees$0,000
Coach$50,001
Games Remaining48
Total Game Expenses$9,869
Projected Expenses$473,717
Projected Balance$13,921,344

Salary Commitment

Year: 1$482,931
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Brian Engblom 130,000(1)
Ed Giacomin 115,500(1)
Mats Naslund 100,010(1)
Allan Stanley 50,000(1)
Patrick Sundstrom 49,000(1)
Brent Sutter 20,010(1)
Brad Selwood 9,000(1)
Jocelyn Guevremont 9,000(1)


 Farm Payroll

Jim Rutherford 0,300(1)
Earl Anderson 0,111(1)




Red Wings

ArenaJoe Louis Sports Arena
Capacity19,275
Ticket Price$42.00


Income

Current Funds$7,170,681
Home Games Remaining27
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$356,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$50,001
Games Remaining54
Total Game Expenses$7,519
Projected Expenses$406,001
Projected Balance$6,764,680

Salary Commitment

Year: 1$356,000
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Sergei Federov 356,000(1)


 Farm Payroll




Seals

ArenaAlameda County Coliseum
Capacity13,061
Ticket Price$61.00


Income

Current Funds$5,925,988
Home Games Remaining27
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining54
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$5,925,988

Salary Commitment

Year: 1$0,000
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll



 Farm Payroll




Penguins

ArenaMellon Arena
Capacity17,537
Ticket Price$46.00


Income

Current Funds$8,058,607
Home Games Remaining27
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$858,164
Farm Payroll$2,567
Prospect Fees$0,000
Coach$50,001
Games Remaining54
Total Game Expenses$16,865
Projected Expenses$910,732
Projected Balance$7,147,875

Salary Commitment

Year: 1$860,731
Year: 2$572,720
Year: 3$563,330
Year: 4$450,405

 Pro Payroll

Mario Lemieux 288,640(4)
Doug Harvey 178,000(1)
Guy Carbonneau 110,010(1)
Russ Courtnall 96,812(3)
Steve Chiasson 56,320(4)
Tom Chorske 50,639(4)
Mike Bullard 21,004(5)
Frank Pietrangelo 17,674(4)
Steve Gatzos 16,113(3)
Marty McSorley 13,562(7)
Rich Sutter 9,390(2)


 Farm Payroll

Roberto Romano 1,314(7)
Randy Boyd 1,252(7)
Herb Raglan 0,001(1)




Barons

ArenaRichfield Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$5,846,248
Home Games Remaining27
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining54
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$5,846,248

Salary Commitment

Year: 1$0,000
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll



 Farm Payroll




Rangers

ArenaMaidson Square Garden
Capacity18,200
Ticket Price$44.00


Income

Current Funds$5,320,905
Home Games Remaining27
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,004
Farm Payroll$50,461
Prospect Fees$0,000
Coach$0,000
Games Remaining54
Total Game Expenses$0,935
Projected Expenses$50,465
Projected Balance$5,270,440

Salary Commitment

Year: 1$48,315
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Jean Lemieux 0,004(1)


 Farm Payroll

Wendel Clark 12,000(1)
Adam Graves 10,000(1)
Lyle Odelein 9,000(1)
Craig Janney 8,100(1)
Rich Pilon 7,000(1)
Jocelyn Lemieux 2,150(0)
Brent Fedyk 1,010(1)
Brad Dalgarno 1,000(1)
Pierre Plante 0,201(1)




Islanders

ArenaNassau Veterns Memorial Colise
Capacity16,297
Ticket Price$49.00


Income

Current Funds$15,640,978
Home Games Remaining20
Avg. Attendance16,297
Avg. Revenue/Game$479,132
Projected Revenue$9,582,640

Expenses

Pro Payroll$297,500
Farm Payroll$0,480
Prospect Fees$0,000
Coach$50,001
Games Remaining39
Total Game Expenses$6,444
Projected Expenses$251,320
Projected Balance$24,972,298

Salary Commitment

Year: 1$297,980
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Carl Brewer 175,000(1)
Rod Langway 120,000(1)
Kelly Hrudey 2,500(1)


 Farm Payroll

Phil Bourque 0,400(1)
Dennis O'Brien 0,050(1)
Todd Richards 0,010(1)
Brent Gretzky 0,010(1)
Keith Gretzky 0,010(1)




Indians

ArenaSpringfield Arena
Capacity7,442
Ticket Price$107.00


Income

Current Funds$11,116,445
Home Games Remaining21
Avg. Attendance6,719
Avg. Revenue/Game$431,348
Projected Revenue$9,058,308

Expenses

Pro Payroll$725,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$50,001
Games Remaining42
Total Game Expenses$14,352
Projected Expenses$602,779
Projected Balance$19,571,974

Salary Commitment

Year: 1$725,000
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Alexander Mogilny 350,000(1)
Mike Richter 175,000(1)
Barry Pederson 150,000(1)
Hakan Loob 50,000(1)


 Farm Payroll




Civics

ArenaOttawa Civic Centre
Capacity10,755
Ticket Price$74.00


Income

Current Funds$6,612,627
Home Games Remaining27
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$417,097
Farm Payroll$0,000
Prospect Fees$0,000
Coach$50,001
Games Remaining54
Total Game Expenses$8,650
Projected Expenses$467,098
Projected Balance$6,145,529

Salary Commitment

Year: 1$417,097
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll

Brian Leetch 175,000(1)
Ted Lindsay 160,000(1)
Sean Burke 62,006(1)
Bill Ranford 20,091(1)


 Farm Payroll




Cowboys

ArenaCalgary Saddledome
Capacity16,762
Ticket Price$48.00


Income

Current Funds$4,680,409
Home Games Remaining27
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$50,001
Games Remaining54
Total Game Expenses$0,926
Projected Expenses$50,001
Projected Balance$4,630,408

Salary Commitment

Year: 1$0,000
Year: 2$0,000
Year: 3$0,000
Year: 4$0,000

 Pro Payroll



 Farm Payroll