Team FinanceLast Update - February 17, 2020 at 23:30
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Mighty Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameMetropolitan Sports Center
Level 1: 6000 - $140 - 4,543 - 75.72%
Level 2: 5000 - $70 - 4,876 - 97.51%
Level 3: 2000 - $45 - 1,955 - 97.76%
Level 4: 4000 - $30 - 3,266 - 81.65%
Luxury : 1000 - $260 - 860 - 85.96%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,700 - 90.00%
Farm Level 2: 1500 - $20 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %15,500 - 86.11%
Average Income per Game$1,184,000
Year to Date Revenue$48,543,992
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$135,000
Year to Date Revenue$5,535,000

Expense

Pro Players Total Salaries$47,350,000
Farm Players Total Salaries$2,275,500
Coaches Total Salaries$1,550,000
Luxury Taxe Total$4,634,302
Pro Year To Date Expenses$47,242,972
Farm Year To Date Expenses$2,985,470
Pro Salary Cap To Date$46,342,974
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$398,760
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$24,178
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$46,342,974
Estimate Under Maximum Salary Cap of $52,000,000$5,657,026
Estimate Over Minimum Salary Cap of $0 $46,342,974
Current Bank Account$10,852,247
Projected Bank Account$10,852,247

Pro Players Salaries

Brian Rafalski $4,900,000 (2)
-Salary Remaining : $0
Tony Hrkac $4,250,000 (3)
-Salary Remaining : $0
Peter Bondra $4,000,000 (4)
-Salary Remaining : $0
Zigmund Palffy $4,000,000 (4)
-Salary Remaining : $0
Daniel Briere $4,000,000 (1)
-Salary Remaining : $0
Craig Conroy $3,400,000 (3)
-Salary Remaining : $0
Steven Finn $3,000,000 (3)
-Salary Remaining : $0
Patrik Elias $3,000,000 (4)
-Salary Remaining : $0
Derek Roy $2,350,000 (4)
-Salary Remaining : $0
Milan Hejduk $2,100,000 (4)
-Salary Remaining : $0
Niklas Kronwall $2,000,000 (3)
-Salary Remaining : $0
Scott Hannan $1,800,000 (3)
-Salary Remaining : $0
Rick Dipietro $1,700,000 (3)
-Salary Remaining : $0
Esa Tikkanen $1,200,000 (3)
-Salary Remaining : $0
Glen Murray $1,100,000 (3)
-Salary Remaining : $0
Manny Legace $1,000,000 (3)
-Salary Remaining : $0
Duncan Keith $900,000 (1)
-Salary Remaining : $0
Rick Nash $900,000 (1)
-Salary Remaining : $0
Manny Malhotra $900,000 (1)
-Salary Remaining : $0
Francis Bouillon $850,000 (2)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 2004 : $47,350,000
Year 2005 : $40,650,000
Year 2006 : $34,900,000
Year 2007 : $15,450,000
Salary Average Commitment
Year 2004 : $9,200,000
Year 2005 : $6,600,000
Year 2006 : $5,800,000
Year 2007 : $2,000,000
Salary Cap with 1 Way Contract
Year 2004 : $47,350,000
Year 2005 : $40,650,000
Year 2006 : $34,900,000
Year 2007 : $15,450,000

Farm Players Salaries

Willie Mitchell $200,000 (1)
Salary Remaining : $0
Vernon Fiddler $200,000 (2)
Salary Remaining : $0
Andrew Ference $160,000 (3)
Salary Remaining : $0
Lubomir Sekeras $149,000 (2)
Salary Remaining : $0
Mike Knuble $149,000 (2)
Salary Remaining : $0
Antti Aalto $120,000 (3)
Salary Remaining : $0
Zack Stortini $90,000 (3)
Salary Remaining : $0
Richard Smehlik $80,000 (3)
Salary Remaining : $0
Chris Higgins $75,000 (1)
Salary Remaining : $0
Tobias Stephan $70,000 (3)
Salary Remaining : $0
Boyd Gordon $65,000 (1)
Salary Remaining : $0
Jimmy Howard $65,000 (2)
Salary Remaining : $0
Andrei Kostitsyn $65,000 (2)
Salary Remaining : $0
Lauri Korpikoski $65,000 (3)
Salary Remaining : $0
Adam Burish $65,000 (1)
Salary Remaining : $0
Mark Stuart (Out of Payroll) $65,000 (2)
Salary Remaining : $0
Alexei Emelin $65,000 (3)
Salary Remaining : $0
Chris Neil $62,500 (1)
Salary Remaining : $0
Carlo Colaiacovo $60,000 (4)
Salary Remaining : $0
Andrew Murray $60,000 (3)
Salary Remaining : $0
Martin Grenier $60,000 (1)
Salary Remaining : $0
Brandon Segal $60,000 (1)
Salary Remaining : $0
BJ Crombeen $60,000 (2)
Salary Remaining : $0
Corey Potter $60,000 (2)
Salary Remaining : $0
Anthony Stewart $60,000 (2)
Salary Remaining : $0
Mathieu Brunelle $55,000 (1)
Salary Remaining : $0
Fredrik Norrena $55,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2004 : $2,340,500
Year 2005 : $1,643,000
Year 2006 : $770,000
Year 2007 : $60,000
Salary Average Commitment
Year 2004 : $1,265,000
Year 2005 : $770,000
Year 2006 : $410,000
Year 2007 : $40,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameBoston Garden
Level 1: 6600 - $130 - 4,982 - 75.49%
Level 2: 5800 - $65 - 5,234 - 90.25%
Level 3: 3000 - $30 - 2,712 - 90.41%
Level 4: 5200 - $20 - 4,759 - 91.52%
Luxury : 1400 - $200 - 1,196 - 85.43%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $10 - 2,802 - 93.41%
Farm Level 2: 1500 - $5 - 1,401 - 93.41%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %18,884 - 85.84%
Average Income per Game$1,193,131
Year to Date Revenue$48,918,386
Farm
Home Games Left0
Average Attendance - %4,204 - 93.41%
Average Income per Game$35,030
Year to Date Revenue$1,436,250

Expense

Pro Players Total Salaries$46,800,000
Farm Players Total Salaries$1,407,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$4,743,273
Pro Year To Date Expenses$48,432,837
Farm Year To Date Expenses$2,354,378
Pro Salary Cap To Date$47,432,852
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$395,041
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,897
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$47,432,852
Estimate Under Maximum Salary Cap of $52,000,000$4,567,148
Estimate Over Minimum Salary Cap of $0 $47,432,852
Current Bank Account$15,987,380
Projected Bank Account$15,987,380

Pro Players Salaries

Ruslan Fedotenko $4,900,000 (2)
-Salary Remaining : $0
Brian Leetch $4,250,000 (3)
-Salary Remaining : $0
Dmitri Khristich $3,875,000 (1)
-Salary Remaining : $0
Vyacheslav Kozlov $3,800,000 (4)
-Salary Remaining : $0
Brian Holzinger $3,800,000 (2)
-Salary Remaining : $0
Jean-Sebastien Giguère $3,500,000 (1)
-Salary Remaining : $0
Jamie Allison $3,400,000 (3)
-Salary Remaining : $0
Teemu Selanne $3,000,000 (2)
-Salary Remaining : $0
Niclas Havelid $2,500,000 (2)
-Salary Remaining : $0
Jamie Langenbrunner $2,000,000 (3)
-Salary Remaining : $0
Robyn Regehr $1,900,000 (1)
-Salary Remaining : $0
Brad Boyes $1,800,000 (4)
-Salary Remaining : $0
Tore Vikingstad $1,800,000 (3)
-Salary Remaining : $0
Kyle Calder $1,750,000 (3)
-Salary Remaining : $0
Radim Bicanek $1,500,000 (3)
-Salary Remaining : $0
Dennis Seidenberg (Out of Payroll) $1,350,000 (4)
-Salary Remaining : $0
Adam Deadmarsh $1,000,000 (3)
-Salary Remaining : $0
Randy Burridge $800,000 (2)
-Salary Remaining : $0
Tim Cheveldae $650,000 (2)
-Salary Remaining : $0
Greg Johnson $575,000 (3)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 2004 : $48,150,000
Year 2005 : $38,875,000
Year 2006 : $23,225,000
Year 2007 : $6,950,000
Salary Average Commitment
Year 2004 : $10,100,000
Year 2005 : $8,900,000
Year 2006 : $4,400,000
Year 2007 : $1,200,000
Salary Cap with 1 Way Contract
Year 2004 : $48,150,000
Year 2005 : $38,875,000
Year 2006 : $23,225,000
Year 2007 : $6,950,000

Farm Players Salaries

Douglas Murray $100,000 (4)
Salary Remaining : $0
Maxime Talbot $75,000 (1)
Salary Remaining : $0
Fedor Tyutin $72,500 (4)
Salary Remaining : $0
Maxime Ouellet $70,000 (2)
Salary Remaining : $0
Kiril Safronov $65,000 (2)
Salary Remaining : $0
Alexandre Picard $65,000 (3)
Salary Remaining : $0
Patrick Eaves $65,000 (2)
Salary Remaining : $0
Cameron Mann $65,000 (1)
Salary Remaining : $0
Steeve Moore $60,000 (1)
Salary Remaining : $0
Christophe Schubert $60,000 (2)
Salary Remaining : $0
Harold Druken $60,000 (3)
Salary Remaining : $0
Eric Perrin $60,000 (2)
Salary Remaining : $0
Jaroslav Balastik $60,000 (1)
Salary Remaining : $0
Evgeny Artyukhin $60,000 (2)
Salary Remaining : $0
David Hale $60,000 (3)
Salary Remaining : $0
Ole Kristian Tollefsen $60,000 (1)
Salary Remaining : $0
Yan Stastny $60,000 (1)
Salary Remaining : $0
Steve Begin $60,000 (2)
Salary Remaining : $0
Tom Preissing $60,000 (2)
Salary Remaining : $0
Dave Capuano $57,500 (3)
Salary Remaining : $0
Jiri Bicek $57,500 (2)
Salary Remaining : $0
Johan Hedberg $55,000 (2)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 2004 : $1,407,500
Year 2005 : $1,027,500
Year 2006 : $415,000
Year 2007 : $172,500
Salary Average Commitment
Year 2004 : $990,000
Year 2005 : $640,000
Year 2006 : $240,000
Year 2007 : $80,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameBuffalo Memorial Auditorium
Level 1: 6600 - $123 - 5,320 - 80.61%
Level 2: 5800 - $83 - 4,350 - 75.00%
Level 3: 3000 - $46 - 2,250 - 75.00%
Level 4: 5200 - $35 - 3,900 - 75.00%
Luxury : 1400 - $220 - 1,257 - 89.79%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $40 - 2,700 - 90.00%
Farm Level 2: 1500 - $20 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %17,077 - 77.62%
Average Income per Game$1,302,202
Year to Date Revenue$53,390,296
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$135,000
Year to Date Revenue$5,535,000

Expense

Pro Players Total Salaries$50,725,000
Farm Players Total Salaries$1,812,500
Coaches Total Salaries$1,675,000
Luxury Taxe Total$4,776,456
Pro Year To Date Expenses$48,689,459
Farm Year To Date Expenses$2,668,585
Pro Salary Cap To Date$47,764,479
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$426,860
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,178
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$47,764,479
Estimate Under Maximum Salary Cap of $52,000,000$4,235,521
Estimate Over Minimum Salary Cap of $0 $47,764,479
Current Bank Account$24,490,796
Projected Bank Account$24,490,796

Pro Players Salaries

Mike Sillinger $4,250,000 (3)
-Salary Remaining : $0
Patrick Roy $4,200,000 (3)
-Salary Remaining : $0
Stephane Morin $3,850,000 (1)
-Salary Remaining : $0
Mats Sundin $3,800,000 (3)
-Salary Remaining : $0
Shayne Corson $3,750,000 (1)
-Salary Remaining : $0
Radek Dvorak $3,300,000 (1)
-Salary Remaining : $0
Zarley Zalapski $3,250,000 (3)
-Salary Remaining : $0
Kevin Weekes $3,000,000 (3)
-Salary Remaining : $0
Adrien Plavsic $2,500,000 (1)
-Salary Remaining : $0
Francois Beauchemin $2,100,000 (1)
-Salary Remaining : $0
Dominic Moore $2,000,000 (3)
-Salary Remaining : $0
Tomas Kaberle $1,900,000 (2)
-Salary Remaining : $0
Mathieu Dandenault $1,900,000 (4)
-Salary Remaining : $0
Justin Williams $1,850,000 (3)
-Salary Remaining : $0
John Michael Liles $1,800,000 (2)
-Salary Remaining : $0
Ben Clymer (Out of Payroll) $1,425,000 (2)
-Salary Remaining : $0
Steve Konowalchuk $1,400,000 (4)
-Salary Remaining : $0
Jozef Balej $1,400,000 (2)
-Salary Remaining : $0
Martin Erat $1,400,000 (2)
-Salary Remaining : $0
Chris Tancill $1,250,000 (1)
-Salary Remaining : $0
David Vyborny $1,200,000 (2)
-Salary Remaining : $0
Chris Gratton $625,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2004 : $52,150,000
Year 2005 : $35,400,000
Year 2006 : $25,650,000
Year 2007 : $3,300,000
Salary Average Commitment
Year 2004 : $9,300,000
Year 2005 : $6,400,000
Year 2006 : $3,600,000
Year 2007 : $800,000
Salary Cap with 1 Way Contract
Year 2004 : $52,150,000
Year 2005 : $35,400,000
Year 2006 : $25,650,000
Year 2007 : $3,300,000

Farm Players Salaries

Jiri Latal $195,000 (3)
Salary Remaining : $0
Kevin Bieksa $140,000 (4)
Salary Remaining : $0
Steve Staios $100,000 (1)
Salary Remaining : $0
Blake Wheeler $90,000 (3)
Salary Remaining : $0
Aaron Asham $90,000 (1)
Salary Remaining : $0
Cory Schneider $90,000 (3)
Salary Remaining : $0
Ryan Getzlaf (Out of Payroll) $90,000 (2)
Salary Remaining : $0
Brian Savage $85,000 (3)
Salary Remaining : $0
Braydon Coburn $75,000 (2)
Salary Remaining : $0
Mika Noronen $70,000 (1)
Salary Remaining : $0
Adam Mair $70,000 (3)
Salary Remaining : $0
John Erskine $70,000 (1)
Salary Remaining : $0
Pavel Rosa $70,000 (1)
Salary Remaining : $0
Bruno Gervais $65,000 (2)
Salary Remaining : $0
Dennis Grebeshkov $65,000 (1)
Salary Remaining : $0
Aaron Rome $65,000 (1)
Salary Remaining : $0
Steve Bernier $60,000 (2)
Salary Remaining : $0
Mikael Tellqvist $60,000 (3)
Salary Remaining : $0
John Mitchell $60,000 (2)
Salary Remaining : $0
Jay Harrison $60,000 (4)
Salary Remaining : $0
Robert Nilsson $60,000 (2)
Salary Remaining : $0
Ladislav Smid $60,000 (3)
Salary Remaining : $0
Ossi Vaananen $57,500 (4)
Salary Remaining : $0
Dan Fritsche $55,000 (2)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2004 : $1,902,500
Year 2005 : $1,372,500
Year 2006 : $907,500
Year 2007 : $257,500
Salary Average Commitment
Year 2004 : $1,050,000
Year 2005 : $710,000
Year 2006 : $430,000
Year 2007 : $120,000

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameOlympic Saddledome
Level 1: 6600 - $125 - 5,129 - 77.71%
Level 2: 5800 - $70 - 5,221 - 90.03%
Level 3: 3000 - $50 - 2,250 - 75.00%
Level 4: 5200 - $30 - 3,901 - 75.01%
Luxury : 1400 - $300 - 1,050 - 75.00%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $41 - 2,700 - 90.00%
Farm Level 2: 1500 - $21 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %17,551 - 79.78%
Average Income per Game$1,336,740
Year to Date Revenue$54,806,342
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$139,050
Year to Date Revenue$5,701,050

Expense

Pro Players Total Salaries$53,800,000
Farm Players Total Salaries$2,457,400
Coaches Total Salaries$2,200,000
Luxury Taxe Total$5,136,798
Pro Year To Date Expenses$52,767,978
Farm Year To Date Expenses$3,345,168
Pro Salary Cap To Date$51,367,971
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$456,198
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$26,921
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$51,367,971
Estimate Under Maximum Salary Cap of $52,000,000$632,029
Estimate Over Minimum Salary Cap of $0 $51,367,971
Current Bank Account$29,155,758
Projected Bank Account$29,155,758

Pro Players Salaries

Mike Richter $4,250,000 (1)
-Salary Remaining : $0
Owen Nolan $4,100,000 (4)
-Salary Remaining : $0
Jeremy Roenick $4,000,000 (2)
-Salary Remaining : $0
Olli Jokinen $3,875,000 (2)
-Salary Remaining : $0
Daymond Langkow $3,800,000 (4)
-Salary Remaining : $0
Mikka Kiprusoff $3,700,000 (4)
-Salary Remaining : $0
Richard Zednik $3,550,000 (4)
-Salary Remaining : $0
Kenny Jonsson $3,500,000 (2)
-Salary Remaining : $0
Yanic Perreault $3,500,000 (3)
-Salary Remaining : $0
Jason Pominville $3,000,000 (4)
-Salary Remaining : $0
Wade Redden $3,000,000 (1)
-Salary Remaining : $0
Martin Havlat $2,500,000 (2)
-Salary Remaining : $0
Ryan Malone $1,850,000 (2)
-Salary Remaining : $0
Barret Jackman $1,600,000 (2)
-Salary Remaining : $0
Jordan Leopold $1,600,000 (2)
-Salary Remaining : $0
Sean Donovan $1,400,000 (2)
-Salary Remaining : $0
Petr Tenkrat $1,100,000 (1)
-Salary Remaining : $0
Jan Hlavac $1,000,000 (3)
-Salary Remaining : $0
Sean O'Donnell $975,000 (2)
-Salary Remaining : $0
Marek Zidliky $950,000 (1)
-Salary Remaining : $0
Stephan Lebeau $550,000 (2)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 2004 : $53,800,000
Year 2005 : $44,500,000
Year 2006 : $22,650,000
Year 2007 : $18,150,000
Salary Average Commitment
Year 2004 : $10,350,000
Year 2005 : $8,750,000
Year 2006 : $2,900,000
Year 2007 : $2,000,000
Salary Cap with 1 Way Contract
Year 2004 : $53,800,000
Year 2005 : $44,500,000
Year 2006 : $22,650,000
Year 2007 : $18,150,000

Farm Players Salaries

Antti Tormanen $200,000 (3)
Salary Remaining : $0
Darren VanImpe $200,000 (3)
Salary Remaining : $0
Sean Avery $175,000 (1)
Salary Remaining : $0
Marc Bureau $149,900 (3)
Salary Remaining : $0
Frantisek Kaberle $145,000 (1)
Salary Remaining : $0
Jussi Jokinen $140,000 (1)
Salary Remaining : $0
Damian Rhodes $100,000 (2)
Salary Remaining : $0
Tomi Kallio $90,000 (1)
Salary Remaining : $0
David Krejci $90,000 (3)
Salary Remaining : $0
Marc Andre Fleury $80,000 (2)
Salary Remaining : $0
Kaspars Astashenko $80,000 (3)
Salary Remaining : $0
Rob Gaudreau $80,000 (3)
Salary Remaining : $0
Andrei Nikolishin $75,000 (1)
Salary Remaining : $0
Joey Crabb $65,000 (1)
Salary Remaining : $0
Kyle Brodziak $65,000 (2)
Salary Remaining : $0
Daniel Winnik $65,000 (3)
Salary Remaining : $0
Keith Ballard $65,000 (1)
Salary Remaining : $0
Peter Smerk $65,000 (1)
Salary Remaining : $0
P.J. Axelsson $65,000 (3)
Salary Remaining : $0
Brandon Nolan $60,000 (2)
Salary Remaining : $0
Jonas Nordquist $60,000 (3)
Salary Remaining : $0
Matt Jones $60,000 (1)
Salary Remaining : $0
Craig Adams $60,000 (1)
Salary Remaining : $0
Andrew Hutchinson $60,000 (2)
Salary Remaining : $0
Dan Blackburn $57,500 (3)
Salary Remaining : $0
Luke Sellars $55,000 (2)
Salary Remaining : $0
Donald MacLean $50,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2004 : $2,457,400
Year 2005 : $1,467,400
Year 2006 : $1,047,400
Year 2007 : $0
Salary Average Commitment
Year 2004 : $1,170,000
Year 2005 : $660,000
Year 2006 : $420,000
Year 2007 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $112 - 5,969 - 99.48%
Level 2: 5000 - $72 - 4,484 - 89.67%
Level 3: 2000 - $45 - 1,974 - 98.69%
Level 4: 4000 - $28 - 3,562 - 89.04%
Luxury : 1000 - $225 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $41 - 2,700 - 90.00%
Farm Level 2: 1500 - $20 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %16,988 - 94.38%
Average Income per Game$1,194,157
Year to Date Revenue$48,960,441
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$137,700
Year to Date Revenue$5,645,700

Expense

Pro Players Total Salaries$50,050,000
Farm Players Total Salaries$1,395,000
Coaches Total Salaries$1,850,000
Luxury Taxe Total$5,021,176
Pro Year To Date Expenses$51,211,564
Farm Year To Date Expenses$2,389,377
Pro Salary Cap To Date$50,211,589
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$421,901
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,554
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$50,211,589
Estimate Under Maximum Salary Cap of $52,000,000$1,788,411
Estimate Over Minimum Salary Cap of $0 $50,211,589
Current Bank Account$1,008,973
Projected Bank Account$1,008,973

Pro Players Salaries

Bill Ranford $4,100,000 (2)
-Salary Remaining : $0
Keith Primeau (Out of Payroll) $4,000,000 (1)
-Salary Remaining : $0
Theoren Fleury $4,000,000 (4)
-Salary Remaining : $0
Stephane Richer $3,850,000 (2)
-Salary Remaining : $0
Nicklas Lidstrom $3,750,000 (2)
-Salary Remaining : $0
Janne Niinimaa $3,650,000 (4)
-Salary Remaining : $0
Paul Stanton $3,600,000 (3)
-Salary Remaining : $0
Darren Turcotte $3,200,000 (3)
-Salary Remaining : $0
Samuel Pahlsson $3,200,000 (1)
-Salary Remaining : $0
Alyn McCauley $2,100,000 (1)
-Salary Remaining : $0
Derek Morris $1,850,000 (2)
-Salary Remaining : $0
Ladislav Nagy $1,700,000 (3)
-Salary Remaining : $0
Patrick Lebeau $1,550,000 (2)
-Salary Remaining : $0
Shawn Anderson $1,500,000 (1)
-Salary Remaining : $0
Valeri Bure $1,500,000 (1)
-Salary Remaining : $0
Dmitri Kalinin $1,500,000 (4)
-Salary Remaining : $0
Andrew Raycroft $1,400,000 (2)
-Salary Remaining : $0
Gilbert Dionne $1,400,000 (1)
-Salary Remaining : $0
Mike Smith $1,250,000 (4)
-Salary Remaining : $0
Steven Reinprecht $1,200,000 (3)
-Salary Remaining : $0
Patrice Bergeron $900,000 (2)
-Salary Remaining : $0
Tom Gilbert $750,000 (1)
-Salary Remaining : $0
Jonathan Cheechoo $700,000 (1)
-Salary Remaining : $0
Rick Lessard $700,000 (2)
-Salary Remaining : $0
Petr Svoboda $700,000 (2)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2004 : $54,050,000
Year 2005 : $38,900,000
Year 2006 : $20,100,000
Year 2007 : $10,400,000
Salary Average Commitment
Year 2004 : $13,350,000
Year 2005 : $9,600,000
Year 2006 : $3,200,000
Year 2007 : $1,600,000
Salary Cap with 1 Way Contract
Year 2004 : $54,050,000
Year 2005 : $38,900,000
Year 2006 : $20,100,000
Year 2007 : $10,400,000

Farm Players Salaries

Bill Guerin $97,500 (1)
Salary Remaining : $0
Jeff Reese $95,000 (1)
Salary Remaining : $0
Mike Mottau $85,000 (3)
Salary Remaining : $0
Niklas Nordgren $85,000 (3)
Salary Remaining : $0
Matt Pettinger $85,000 (3)
Salary Remaining : $0
Josef Marha $80,000 (2)
Salary Remaining : $0
Ladislav Kohn $77,500 (3)
Salary Remaining : $0
Doug Janik $75,000 (3)
Salary Remaining : $0
Maxim Sushinski $75,000 (2)
Salary Remaining : $0
Derrick Smith $70,000 (2)
Salary Remaining : $0
Kent Huskins $70,000 (1)
Salary Remaining : $0
Steve Tuttle $70,000 (2)
Salary Remaining : $0
Francois Leroux $70,000 (2)
Salary Remaining : $0
Mark Bell $70,000 (1)
Salary Remaining : $0
Jonathan Ericsson $65,000 (1)
Salary Remaining : $0
Jani Rita $60,000 (2)
Salary Remaining : $0
Brian Boyle $60,000 (2)
Salary Remaining : $0
David Leneveu $55,000 (1)
Salary Remaining : $0
Eric Chouinard $50,000 (1)
Salary Remaining : $0
Total Farm Players19
Salary Commitment
Year 2004 : $1,395,000
Year 2005 : $892,500
Year 2006 : $407,500
Year 2007 : $0
Salary Average Commitment
Year 2004 : $850,000
Year 2005 : $530,000
Year 2006 : $220,000
Year 2007 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $116 - 5,913 - 98.55%
Level 2: 5000 - $69 - 4,959 - 99.18%
Level 3: 2000 - $46 - 1,935 - 96.77%
Level 4: 4000 - $26 - 4,000 - 100.00%
Luxury : 1000 - $226 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,700 - 90.00%
Farm Level 2: 1500 - $20 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %17,807 - 98.93%
Average Income per Game$1,230,010
Year to Date Revenue$50,430,415
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$135,000
Year to Date Revenue$5,535,000

Expense

Pro Players Total Salaries$53,550,000
Farm Players Total Salaries$2,224,000
Coaches Total Salaries$1,525,000
Luxury Taxe Total$4,958,533
Pro Year To Date Expenses$50,460,306
Farm Year To Date Expenses$2,844,015
Pro Salary Cap To Date$49,585,348
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$449,793
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$23,752
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$49,585,348
Estimate Under Maximum Salary Cap of $52,000,000$2,414,652
Estimate Over Minimum Salary Cap of $0 $49,585,348
Current Bank Account$12,814,443
Projected Bank Account$12,814,443

Pro Players Salaries

Kirk Muller $4,000,000 (1)
-Salary Remaining : $0
Travis Green $4,000,000 (4)
-Salary Remaining : $0
Jocelyn Thibault $4,000,000 (3)
-Salary Remaining : $0
Donald Audette $3,850,000 (1)
-Salary Remaining : $0
Roman Hamrlik $3,800,000 (3)
-Salary Remaining : $0
Brendan Morrison $3,800,000 (3)
-Salary Remaining : $0
Sergei Zubov $3,750,000 (1)
-Salary Remaining : $0
Martin St.Louis $3,600,000 (3)
-Salary Remaining : $0
Pavel Datsyuk $3,000,000 (1)
-Salary Remaining : $0
Mark Tinordi $3,000,000 (1)
-Salary Remaining : $0
Sebastien Bordeleau $2,100,000 (2)
-Salary Remaining : $0
Jan Bulis $1,850,000 (2)
-Salary Remaining : $0
Mathias Johansson $1,800,000 (2)
-Salary Remaining : $0
Martin Skoula $1,800,000 (3)
-Salary Remaining : $0
Colin Forbes $1,700,000 (3)
-Salary Remaining : $0
Ty Conklin $1,425,000 (4)
-Salary Remaining : $0
Patrick Sharp $1,400,000 (1)
-Salary Remaining : $0
Bryce Salvador $1,200,000 (3)
-Salary Remaining : $0
Radek Martinek $1,100,000 (4)
-Salary Remaining : $0
Mike Wilson $900,000 (2)
-Salary Remaining : $0
Frans Nielsen $850,000 (1)
-Salary Remaining : $0
Martin Rucinsky $625,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2004 : $53,550,000
Year 2005 : $33,075,000
Year 2006 : $26,425,000
Year 2007 : $6,525,000
Salary Average Commitment
Year 2004 : $9,550,000
Year 2005 : $5,900,000
Year 2006 : $4,000,000
Year 2007 : $1,200,000
Salary Cap with 1 Way Contract
Year 2004 : $53,550,000
Year 2005 : $33,075,000
Year 2006 : $26,425,000
Year 2007 : $6,525,000

Farm Players Salaries

Matt Hendricks $90,000 (2)
Salary Remaining : $0
Egeni Malkin $90,000 (3)
Salary Remaining : $0
Trevor Daley $85,000 (1)
Salary Remaining : $0
Alex Goligoski $85,000 (3)
Salary Remaining : $0
Tyrone Garner $85,000 (1)
Salary Remaining : $0
Loui Eriksson $75,000 (2)
Salary Remaining : $0
Kris Versteeg $75,000 (3)
Salary Remaining : $0
Ryan Bayda $70,000 (1)
Salary Remaining : $0
Mark Fistric $65,000 (3)
Salary Remaining : $0
Ryan Craig $65,000 (1)
Salary Remaining : $0
Rostislav Olesz $65,000 (3)
Salary Remaining : $0
Jannik Hansen $65,000 (3)
Salary Remaining : $0
Rob Schremp $65,000 (3)
Salary Remaining : $0
Steve Eminger $65,000 (1)
Salary Remaining : $0
Wade Belak $62,500 (1)
Salary Remaining : $0
Brad Winchester $62,500 (1)
Salary Remaining : $0
Patrick Kaleta $60,000 (3)
Salary Remaining : $0
Peter Regin $60,000 (3)
Salary Remaining : $0
Brandon Prust $60,000 (3)
Salary Remaining : $0
Joakim Lindstrom $60,000 (1)
Salary Remaining : $0
Kyle Chipchura $60,000 (3)
Salary Remaining : $0
Brad Richardson $60,000 (2)
Salary Remaining : $0
Matt Foy $60,000 (1)
Salary Remaining : $0
Matt Ellison $60,000 (1)
Salary Remaining : $0
Hannu Toivonen $60,000 (1)
Salary Remaining : $0
D.J. King $60,000 (1)
Salary Remaining : $0
Brian Elliott $60,000 (2)
Salary Remaining : $0
Hugh Jessiman $60,000 (2)
Salary Remaining : $0
Grant Clitsome $60,000 (3)
Salary Remaining : $0
Daniel Carcillo $60,000 (2)
Salary Remaining : $0
Pierre Johnsson $55,000 (1)
Salary Remaining : $0
Cam Janssen $55,000 (1)
Salary Remaining : $0
Nathan Paetsch $52,000 (1)
Salary Remaining : $0
Colin Stuart $52,000 (1)
Salary Remaining : $0
Total Farm Players34
Salary Commitment
Year 2004 : $2,224,000
Year 2005 : $1,215,000
Year 2006 : $810,000
Year 2007 : $0
Salary Average Commitment
Year 2004 : $1,705,000
Year 2005 : $840,000
Year 2006 : $600,000
Year 2007 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameNorthlands Coliseum
Level 1: 6000 - $130 - 4,811 - 80.18%
Level 2: 5000 - $80 - 3,897 - 77.94%
Level 3: 2000 - $50 - 1,843 - 92.17%
Level 4: 4000 - $30 - 3,377 - 84.43%
Luxury : 1000 - $220 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,700 - 90.00%
Farm Level 2: 1500 - $20 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %14,929 - 82.94%
Average Income per Game$1,148,080
Year to Date Revenue$47,071,267
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$135,000
Year to Date Revenue$5,535,000

Expense

Pro Players Total Salaries$51,325,000
Farm Players Total Salaries$1,346,000
Coaches Total Salaries$1,700,000
Luxury Taxe Total$4,986,814
Pro Year To Date Expenses$50,768,054
Farm Year To Date Expenses$2,142,182
Pro Salary Cap To Date$49,868,056
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$431,612
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,736
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$49,868,056
Estimate Under Maximum Salary Cap of $52,000,000$2,131,944
Estimate Over Minimum Salary Cap of $0 $49,868,056
Current Bank Account$6,218,138
Projected Bank Account$6,218,138

Pro Players Salaries

Trevor Linden $4,600,000 (2)
-Salary Remaining : $0
Alexandre Daigle $4,200,000 (3)
-Salary Remaining : $0
Andrew Cassels $4,000,000 (1)
-Salary Remaining : $0
Miroslav Satan $4,000,000 (2)
-Salary Remaining : $0
Martin Brodeur $4,000,000 (4)
-Salary Remaining : $0
Simon Wheeldon $3,500,000 (3)
-Salary Remaining : $0
Toni Lydman $3,400,000 (1)
-Salary Remaining : $0
Oleg Tverdovsky $3,100,000 (4)
-Salary Remaining : $0
Bryan Berard $2,900,000 (1)
-Salary Remaining : $0
Scott Gomez $2,200,000 (2)
-Salary Remaining : $0
Nikolai Antropov $2,100,000 (1)
-Salary Remaining : $0
Cory Stillman $1,950,000 (1)
-Salary Remaining : $0
Ron Hainsey $1,900,000 (3)
-Salary Remaining : $0
Chris Kelly $1,800,000 (2)
-Salary Remaining : $0
Peter Schaefer $1,700,000 (1)
-Salary Remaining : $0
Tomas Plekanec $1,400,000 (1)
-Salary Remaining : $0
Mikko Koivu $1,225,000 (4)
-Salary Remaining : $0
Brian Allen $1,200,000 (1)
-Salary Remaining : $0
Dan Cloutier $1,000,000 (1)
-Salary Remaining : $0
Alexander Sulzer $600,000 (2)
-Salary Remaining : $0
Kerry Huffman $550,000 (2)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 2004 : $51,325,000
Year 2005 : $31,675,000
Year 2006 : $17,925,000
Year 2007 : $8,325,000
Salary Average Commitment
Year 2004 : $11,725,000
Year 2005 : $7,475,000
Year 2006 : $2,400,000
Year 2007 : $1,200,000
Salary Cap with 1 Way Contract
Year 2004 : $51,325,000
Year 2005 : $31,675,000
Year 2006 : $17,925,000
Year 2007 : $8,325,000

Farm Players Salaries

Eric Daze $90,000 (2)
Salary Remaining : $0
Jason Chimera $85,000 (1)
Salary Remaining : $0
Paul Gaustad $85,000 (4)
Salary Remaining : $0
Pekka Rinne $75,000 (3)
Salary Remaining : $0
Brett McLean $72,500 (1)
Salary Remaining : $0
Steve Shields $65,000 (1)
Salary Remaining : $0
Mark Streit $65,000 (3)
Salary Remaining : $0
Anton Babchuk $65,000 (1)
Salary Remaining : $0
Mikko Elorenta $61,000 (1)
Salary Remaining : $0
John Zeiler $60,000 (1)
Salary Remaining : $0
Jeff Tambellini $60,000 (2)
Salary Remaining : $0
Bryan Bickell $60,000 (3)
Salary Remaining : $0
Lukas Krajicek $60,000 (3)
Salary Remaining : $0
Duncan Milroy $57,500 (3)
Salary Remaining : $0
Eric Weinrich $55,000 (1)
Salary Remaining : $0
Jason Labarbera $55,000 (2)
Salary Remaining : $0
Garry Valk $55,000 (1)
Salary Remaining : $0
Jonathan Ferland $55,000 (1)
Salary Remaining : $0
Todd Gill $55,000 (1)
Salary Remaining : $0
Bryan Smolinski $55,000 (1)
Salary Remaining : $0
Ville Peltonen $55,000 (1)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 2004 : $1,346,000
Year 2005 : $607,500
Year 2006 : $402,500
Year 2007 : $85,000
Salary Average Commitment
Year 2004 : $980,000
Year 2005 : $390,000
Year 2006 : $270,000
Year 2007 : $40,000

Hartford Whalers



Arena Capacity - Ticket Price
Attendance - %

Arena NameHartford Civic Center
Level 1: 6600 - $110 - 6,000 - 90.90%
Level 2: 5800 - $56 - 5,437 - 93.74%
Level 3: 3000 - $30 - 2,705 - 90.17%
Level 4: 5200 - $15 - 4,945 - 95.10%
Luxury : 1400 - $190 - 1,236 - 88.27%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $40 - 2,700 - 90.00%
Farm Level 2: 1500 - $20 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %20,322 - 92.37%
Average Income per Game$1,151,346
Year to Date Revenue$47,205,195
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$135,000
Year to Date Revenue$5,535,000

Expense

Pro Players Total Salaries$50,750,000
Farm Players Total Salaries$2,570,500
Coaches Total Salaries$1,650,000
Luxury Taxe Total$4,793,063
Pro Year To Date Expenses$48,830,572
Farm Year To Date Expenses$3,377,472
Pro Salary Cap To Date$47,930,570
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$426,860
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$27,442
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$47,930,570
Estimate Under Maximum Salary Cap of $52,000,000$4,069,430
Estimate Over Minimum Salary Cap of $0 $47,930,570
Current Bank Account$7,563,761
Projected Bank Account$7,563,761

Pro Players Salaries

Nelson Emerson $4,400,000 (3)
-Salary Remaining : $0
Pavel Bure $4,300,000 (1)
-Salary Remaining : $0
Vincent Damphousse $4,200,000 (2)
-Salary Remaining : $0
Steve Sullivan $4,000,000 (2)
-Salary Remaining : $0
Bobby Holik $3,800,000 (3)
-Salary Remaining : $0
Pavel Kubina $3,700,000 (3)
-Salary Remaining : $0
Joe Corvo $3,500,000 (1)
-Salary Remaining : $0
Don Sweeney $2,700,000 (2)
-Salary Remaining : $0
Scott Hartnell $2,500,000 (3)
-Salary Remaining : $0
Mike Fisher $2,200,000 (1)
-Salary Remaining : $0
Mike Ribeiro $1,900,000 (1)
-Salary Remaining : $0
Ryan Miller $1,800,000 (1)
-Salary Remaining : $0
Rob Blake $1,800,000 (4)
-Salary Remaining : $0
Mikko Makela $1,450,000 (2)
-Salary Remaining : $0
Ales Kotalik $1,400,000 (1)
-Salary Remaining : $0
Jaroslav Spacek $1,400,000 (2)
-Salary Remaining : $0
Keith Carney $1,300,000 (2)
-Salary Remaining : $0
Ales Hemsky $1,200,000 (1)
-Salary Remaining : $0
Corey Perry $900,000 (2)
-Salary Remaining : $0
Jay Bouwmeester $900,000 (1)
-Salary Remaining : $0
Scott Kelman $800,000 (2)
-Salary Remaining : $0
Tom Barrasso $600,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2004 : $50,750,000
Year 2005 : $33,550,000
Year 2006 : $16,200,000
Year 2007 : $1,800,000
Salary Average Commitment
Year 2004 : $9,680,000
Year 2005 : $5,950,000
Year 2006 : $2,000,000
Year 2007 : $400,000
Salary Cap with 1 Way Contract
Year 2004 : $50,750,000
Year 2005 : $33,550,000
Year 2006 : $16,200,000
Year 2007 : $1,800,000

Farm Players Salaries

Jason Williams $200,000 (2)
Salary Remaining : $0
Dominic Lavoie $150,000 (1)
Salary Remaining : $0
Brad Dalgarno $149,000 (3)
Salary Remaining : $0
Christian Laflamme $149,000 (3)
Salary Remaining : $0
Martin Gelinas $130,000 (3)
Salary Remaining : $0
Jason Arnott $120,000 (4)
Salary Remaining : $0
Aaron Ward $120,000 (1)
Salary Remaining : $0
Todd Warriner $110,000 (2)
Salary Remaining : $0
Jim Dowd $100,000 (3)
Salary Remaining : $0
Shawn McEachern $100,000 (3)
Salary Remaining : $0
Robert Schnabel $100,000 (3)
Salary Remaining : $0
Michel Ouellet $100,000 (3)
Salary Remaining : $0
Johnny Oduya $90,000 (4)
Salary Remaining : $0
Stephen Weiss $85,000 (4)
Salary Remaining : $0
Christian Berglund $82,500 (1)
Salary Remaining : $0
Kris Draper $80,000 (1)
Salary Remaining : $0
Kris Beech $80,000 (2)
Salary Remaining : $0
Konstantin Koltsov $65,000 (1)
Salary Remaining : $0
Josh Harding $60,000 (1)
Salary Remaining : $0
Mathias Tjarnqvist $60,000 (1)
Salary Remaining : $0
Jason Wooley $60,000 (1)
Salary Remaining : $0
Peter Ing $55,000 (1)
Salary Remaining : $0
Roman Cechmanek $55,000 (2)
Salary Remaining : $0
Andre Deveau $55,000 (1)
Salary Remaining : $0
Barry Tallackson $55,000 (1)
Salary Remaining : $0
Josh Morrow $55,000 (1)
Salary Remaining : $0
Rob Globke $55,000 (1)
Salary Remaining : $0
Barrie Moore $50,000 (1)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2004 : $2,570,500
Year 2005 : $1,568,000
Year 2006 : $1,123,000
Year 2007 : $295,000
Salary Average Commitment
Year 2004 : $1,220,000
Year 2005 : $560,000
Year 2006 : $400,000
Year 2007 : $120,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameGreat Western Forum
Level 1: 6000 - $140 - 4,579 - 76.31%
Level 2: 5000 - $85 - 3,780 - 75.60%
Level 3: 2000 - $55 - 1,643 - 82.15%
Level 4: 4000 - $35 - 3,028 - 75.71%
Luxury : 1000 - $290 - 806 - 80.62%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,700 - 90.00%
Farm Level 2: 1500 - $20 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %13,836 - 76.87%
Average Income per Game$1,183,610
Year to Date Revenue$48,528,015
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$135,000
Year to Date Revenue$5,535,000

Expense

Pro Players Total Salaries$51,050,000
Farm Players Total Salaries$2,032,500
Coaches Total Salaries$1,600,000
Luxury Taxe Total$5,036,659
Pro Year To Date Expenses$51,316,517
Farm Year To Date Expenses$2,667,871
Pro Salary Cap To Date$50,366,543
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$429,752
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,169
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$50,366,543
Estimate Under Maximum Salary Cap of $52,000,000$1,633,457
Estimate Over Minimum Salary Cap of $0 $50,366,543
Current Bank Account$1,799,560
Projected Bank Account$1,799,560

Pro Players Salaries

Olaf Kolzig $4,200,000 (2)
-Salary Remaining : $0
Markus Naslund $4,200,000 (1)
-Salary Remaining : $0
Stu Barnes $4,000,000 (2)
-Salary Remaining : $0
Doug Weight $3,800,000 (3)
-Salary Remaining : $0
Derek Plante $3,800,000 (3)
-Salary Remaining : $0
Bryan McCabe $3,800,000 (3)
-Salary Remaining : $0
Michal Rozsival $3,700,000 (2)
-Salary Remaining : $0
Chris Pronger $3,200,000 (2)
-Salary Remaining : $0
Alexei Ponikarovsky $2,200,000 (1)
-Salary Remaining : $0
Sandis Ozolinsh $2,200,000 (4)
-Salary Remaining : $0
Marty Reasoner $2,100,000 (1)
-Salary Remaining : $0
Danius Zubrus $2,000,000 (2)
-Salary Remaining : $0
Brian Gionta $2,000,000 (1)
-Salary Remaining : $0
Jarret Stoll $1,750,000 (3)
-Salary Remaining : $0
Zdeno Ciger $1,700,000 (3)
-Salary Remaining : $0
Chris Drury $1,500,000 (3)
-Salary Remaining : $0
Jose Theodore $1,400,000 (4)
-Salary Remaining : $0
Daniel Alfredsson $1,200,000 (3)
-Salary Remaining : $0
Nick Schultz $1,000,000 (3)
-Salary Remaining : $0
Adam Foote $750,000 (2)
-Salary Remaining : $0
Glen Featherstone $550,000 (2)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 2004 : $51,050,000
Year 2005 : $40,550,000
Year 2006 : $22,150,000
Year 2007 : $3,600,000
Salary Average Commitment
Year 2004 : $13,925,000
Year 2005 : $12,325,000
Year 2006 : $4,000,000
Year 2007 : $800,000
Salary Cap with 1 Way Contract
Year 2004 : $51,050,000
Year 2005 : $40,550,000
Year 2006 : $22,150,000
Year 2007 : $3,600,000

Farm Players Salaries

Ray Emery $100,000 (4)
Salary Remaining : $0
Tyler Arnason $90,000 (3)
Salary Remaining : $0
Dion Phaneuf $85,000 (2)
Salary Remaining : $0
Brandon Dubinsky $85,000 (3)
Salary Remaining : $0
Jiri Hudler $85,000 (1)
Salary Remaining : $0
Jaroslav Modry $80,000 (3)
Salary Remaining : $0
Trent Hunter $70,000 (1)
Salary Remaining : $0
Johan Holmqvist $70,000 (2)
Salary Remaining : $0
Chuck Kobasew $70,000 (4)
Salary Remaining : $0
Jan Hejda $65,000 (2)
Salary Remaining : $0
Bjorn Melin $65,000 (1)
Salary Remaining : $0
Roman Polak $65,000 (3)
Salary Remaining : $0
Mark Smith $65,000 (3)
Salary Remaining : $0
Lee Stempniak $65,000 (2)
Salary Remaining : $0
Scottie Upshall $65,000 (1)
Salary Remaining : $0
Matt Carkner $65,000 (2)
Salary Remaining : $0
Boris Valabik $65,000 (3)
Salary Remaining : $0
Byron Ritchie $62,500 (1)
Salary Remaining : $0
Rico Fata $60,000 (2)
Salary Remaining : $0
Curtis McElhinney $60,000 (1)
Salary Remaining : $0
Tomas Surovy $60,000 (2)
Salary Remaining : $0
Nigel Dawes $60,000 (2)
Salary Remaining : $0
Chris Clark $60,000 (2)
Salary Remaining : $0
Patric Kjellberg $60,000 (3)
Salary Remaining : $0
Wayne Primeau $60,000 (4)
Salary Remaining : $0
Mike Brown $60,000 (3)
Salary Remaining : $0
Jean Philippe Cote $60,000 (2)
Salary Remaining : $0
Shaone Morissonn $60,000 (2)
Salary Remaining : $0
Dale Purinton $60,000 (4)
Salary Remaining : $0
Brendan Bell $55,000 (1)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 2004 : $2,032,500
Year 2005 : $1,570,000
Year 2006 : $860,000
Year 2007 : $290,000
Salary Average Commitment
Year 2004 : $1,350,000
Year 2005 : $970,000
Year 2006 : $530,000
Year 2007 : $160,000

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameForum de Montreal
Level 1: 7350 - $150 - 5,512 - 74.99%
Level 2: 6800 - $78 - 5,100 - 75.00%
Level 3: 5250 - $52 - 3,938 - 75.01%
Level 4: 6700 - $31 - 5,025 - 75.00%
Luxury : 1900 - $250 - 1,425 - 75.00%
Total Capacity :28000
Farm
Farm Level 1: 3000 - $40 - 2,700 - 90.00%
Farm Level 2: 1500 - $20 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %21,000 - 75.00%
Average Income per Game$1,648,979
Year to Date Revenue$67,608,136
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$135,000
Year to Date Revenue$5,535,000

Expense

Pro Players Total Salaries$44,540,000
Farm Players Total Salaries$1,047,500
Coaches Total Salaries$2,050,000
Luxury Taxe Total$4,480,849
Pro Year To Date Expenses$45,708,651
Farm Year To Date Expenses$1,740,521
Pro Salary Cap To Date$44,808,652
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$375,537
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,029
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$44,808,652
Estimate Under Maximum Salary Cap of $52,000,000$7,191,348
Estimate Over Minimum Salary Cap of $0 $44,808,652
Current Bank Account$31,086,534
Projected Bank Account$31,086,534

Pro Players Salaries

David Volek $4,750,000 (1)
-Salary Remaining : $0
Rob Niedermayer $3,650,000 (2)
-Salary Remaining : $0
Henrik Zetterberg $2,900,000 (1)
-Salary Remaining : $0
Matthew Lombardi $2,750,000 (4)
-Salary Remaining : $0
Matt Walker $2,750,000 (1)
-Salary Remaining : $0
Dan Lambert $2,525,000 (1)
-Salary Remaining : $0
Kyle McLaren $2,500,000 (1)
-Salary Remaining : $0
Joe Murphy $2,000,000 (2)
-Salary Remaining : $0
Tim Thomas $2,000,000 (1)
-Salary Remaining : $0
Dany Heatley $1,950,000 (3)
-Salary Remaining : $0
Ken Sutton $1,950,000 (2)
-Salary Remaining : $0
Jonathan Sim $1,900,000 (1)
-Salary Remaining : $0
Alexei Kovalev $1,800,000 (1)
-Salary Remaining : $0
Alexender Frolov $1,700,000 (3)
-Salary Remaining : $0
Vladimir Konstantinov $1,515,000 (1)
-Salary Remaining : $0
Eric Desjardins $1,350,000 (1)
-Salary Remaining : $0
Jason Spezza $1,300,000 (4)
-Salary Remaining : $0
Antero Niitymaki $1,000,000 (1)
-Salary Remaining : $0
Robert Kron $1,000,000 (1)
-Salary Remaining : $0
Brent Burns $900,000 (2)
-Salary Remaining : $0
Georges Laraque $600,000 (3)
-Salary Remaining : $0
Bob Wilkie $600,000 (1)
-Salary Remaining : $0
Peter Worrell $575,000 (3)
-Salary Remaining : $0
Andre Racicot $575,000 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2004 : $44,540,000
Year 2005 : $17,375,000
Year 2006 : $8,875,000
Year 2007 : $4,050,000
Salary Average Commitment
Year 2004 : $11,400,000
Year 2005 : $5,600,000
Year 2006 : $2,400,000
Year 2007 : $800,000
Salary Cap with 1 Way Contract
Year 2004 : $44,540,000
Year 2005 : $17,375,000
Year 2006 : $8,875,000
Year 2007 : $4,050,000

Farm Players Salaries

Igor Korolev $90,000 (1)
Salary Remaining : $0
Alex Ovechkin $90,000 (3)
Salary Remaining : $0
Jay McKee $75,000 (2)
Salary Remaining : $0
Sean Bergenheim $65,000 (1)
Salary Remaining : $0
Jeff Jillson $65,000 (4)
Salary Remaining : $0
Greg Campbell $65,000 (1)
Salary Remaining : $0
Chris Mason $62,500 (2)
Salary Remaining : $0
Brooks Laich $60,000 (4)
Salary Remaining : $0
Kyle Wanvig $60,000 (2)
Salary Remaining : $0
Alexandr Svitov $60,000 (2)
Salary Remaining : $0
Lasse Pirjeta $60,000 (1)
Salary Remaining : $0
Derek Meech $60,000 (1)
Salary Remaining : $0
Mattias Weinhandl (Out of Payroll) $60,000 (2)
Salary Remaining : $0
Dmitry Bikov $60,000 (1)
Salary Remaining : $0
Henrik Tallinder $60,000 (3)
Salary Remaining : $0
Tim Brent $60,000 (1)
Salary Remaining : $0
Damian Surma $55,000 (2)
Salary Remaining : $0
Total Farm Players17
Salary Commitment
Year 2004 : $1,107,500
Year 2005 : $647,500
Year 2006 : $275,000
Year 2007 : $125,000
Salary Average Commitment
Year 2004 : $857,500
Year 2005 : $467,500
Year 2006 : $170,000
Year 2007 : $80,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrendan Byrne Arena
Level 1: 6150 - $150 - 4,612 - 74.99%
Level 2: 5200 - $90 - 3,900 - 75.00%
Level 3: 2250 - $60 - 1,688 - 75.02%
Level 4: 4300 - $40 - 3,225 - 75.00%
Luxury : 1100 - $300 - 825 - 75.00%
Total Capacity :19000
Farm
Farm Level 1: 3000 - $40 - 2,700 - 90.00%
Farm Level 2: 1500 - $20 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %14,250 - 75.00%
Average Income per Game$1,292,493
Year to Date Revenue$52,992,213
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$135,000
Year to Date Revenue$5,535,000

Expense

Pro Players Total Salaries$42,675,000
Farm Players Total Salaries$1,562,500
Coaches Total Salaries$1,450,000
Luxury Taxe Total$4,281,660
Pro Year To Date Expenses$43,616,554
Farm Year To Date Expenses$2,243,898
Pro Salary Cap To Date$42,816,516
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$359,298
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,285
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$42,816,516
Estimate Under Maximum Salary Cap of $52,000,000$9,183,484
Estimate Over Minimum Salary Cap of $0 $42,816,516
Current Bank Account$22,047,623
Projected Bank Account$22,047,623

Pro Players Salaries

Sergei Fedorov $3,800,000 (1)
-Salary Remaining : $0
Todd Marchant $3,725,000 (1)
-Salary Remaining : $0
Patrice Brisebois $3,700,000 (3)
-Salary Remaining : $0
Alexei Morozov $3,000,000 (1)
-Salary Remaining : $0
Jason Doig $2,500,000 (1)
-Salary Remaining : $0
Steve Dubinsky $2,500,000 (1)
-Salary Remaining : $0
Dick Tarnstrom $2,000,000 (3)
-Salary Remaining : $0
Joe Thornton $2,000,000 (3)
-Salary Remaining : $0
Simon Gagne $1,900,000 (1)
-Salary Remaining : $0
Todd Bertuzzi $1,750,000 (3)
-Salary Remaining : $0
Stephane Robidas $1,750,000 (1)
-Salary Remaining : $0
Brooks Orpik $1,700,000 (3)
-Salary Remaining : $0
Ryan Smyth $1,625,000 (1)
-Salary Remaining : $0
Corey Sarich $1,600,000 (2)
-Salary Remaining : $0
Sergei Brylin $1,500,000 (2)
-Salary Remaining : $0
Adam Hall $1,500,000 (1)
-Salary Remaining : $0
Peter Forsberg $1,100,000 (1)
-Salary Remaining : $0
Ilya Bryzgalov $1,000,000 (1)
-Salary Remaining : $0
Christobal Huet $1,000,000 (3)
-Salary Remaining : $0
Ray Whitney $1,000,000 (1)
-Salary Remaining : $0
Roman Vopat $900,000 (4)
-Salary Remaining : $0
Derian Hatcher $575,000 (3)
-Salary Remaining : $0
Scott King $550,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2004 : $42,675,000
Year 2005 : $16,725,000
Year 2006 : $13,625,000
Year 2007 : $900,000
Salary Average Commitment
Year 2004 : $11,700,000
Year 2005 : $4,100,000
Year 2006 : $3,300,000
Year 2007 : $400,000
Salary Cap with 1 Way Contract
Year 2004 : $42,675,000
Year 2005 : $16,725,000
Year 2006 : $13,625,000
Year 2007 : $900,000

Farm Players Salaries

Joffrey Lupul $80,000 (1)
Salary Remaining : $0
Brent Seabrook $80,000 (2)
Salary Remaining : $0
Steve Kelly $80,000 (4)
Salary Remaining : $0
Ray Shultz $80,000 (4)
Salary Remaining : $0
Mike Richards $75,000 (2)
Salary Remaining : $0
Tobias Enstrom $75,000 (2)
Salary Remaining : $0
Dave Steckel $70,000 (2)
Salary Remaining : $0
Ivan Majesky $67,500 (4)
Salary Remaining : $0
Sheldon Keefe $65,000 (2)
Salary Remaining : $0
Jonathan Hedstrom $62,500 (3)
Salary Remaining : $0
Jared Aulin $62,500 (3)
Salary Remaining : $0
Steve Washburn $62,500 (2)
Salary Remaining : $0
Jim Carey $62,500 (2)
Salary Remaining : $0
Craig Millar $62,500 (4)
Salary Remaining : $0
Noah Welch $60,000 (2)
Salary Remaining : $0
Mike Santorelli $60,000 (3)
Salary Remaining : $0
Igor Radulov $60,000 (3)
Salary Remaining : $0
Eric Boulton $60,000 (4)
Salary Remaining : $0
Craig Weller $57,500 (3)
Salary Remaining : $0
Kevin Haller $57,500 (3)
Salary Remaining : $0
Brandon Reid $57,500 (3)
Salary Remaining : $0
Mike Dunham $55,000 (3)
Salary Remaining : $0
Darren Reid $55,000 (1)
Salary Remaining : $0
Maxim Galanov $55,000 (2)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2004 : $1,562,500
Year 2005 : $1,427,500
Year 2006 : $822,500
Year 2007 : $350,000
Salary Average Commitment
Year 2004 : $1,067,500
Year 2005 : $932,500
Year 2006 : $550,000
Year 2007 : $200,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veteran Memorial Arena
Level 1: 6300 - $130 - 4,856 - 77.08%
Level 2: 5400 - $70 - 5,126 - 94.93%
Level 3: 2500 - $50 - 1,894 - 75.75%
Level 4: 4600 - $30 - 3,496 - 76.01%
Luxury : 1200 - $300 - 906 - 75.50%
Total Capacity :20000
Farm
Farm Level 1: 3000 - $41 - 2,700 - 90.00%
Farm Level 2: 1500 - $21 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %16,278 - 81.39%
Average Income per Game$1,253,675
Year to Date Revenue$51,400,660
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$139,050
Year to Date Revenue$5,701,050

Expense

Pro Players Total Salaries$50,350,000
Farm Players Total Salaries$2,885,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$4,900,328
Pro Year To Date Expenses$49,853,106
Farm Year To Date Expenses$3,425,231
Pro Salary Cap To Date$49,003,096
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$423,140
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$29,215
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$49,003,096
Estimate Under Maximum Salary Cap of $52,000,000$2,996,904
Estimate Over Minimum Salary Cap of $0 $49,003,096
Current Bank Account$18,337,934
Projected Bank Account$18,337,934

Pro Players Salaries

Alexander Khavanov $4,500,000 (1)
-Salary Remaining : $0
Pierre Turgeon $4,000,000 (1)
-Salary Remaining : $0
Scott Young $3,950,000 (4)
-Salary Remaining : $0
Petr Nedved $3,850,000 (2)
-Salary Remaining : $0
Roberto Luongo $3,850,000 (1)
-Salary Remaining : $0
Saku Koivu $3,800,000 (2)
-Salary Remaining : $0
Luke Richardson $3,400,000 (2)
-Salary Remaining : $0
Jamie Rivers $3,000,000 (3)
-Salary Remaining : $0
Jeff Halpern $2,500,000 (2)
-Salary Remaining : $0
Mike Zigomanis $2,200,000 (4)
-Salary Remaining : $0
Marian Gaborik $1,850,000 (3)
-Salary Remaining : $0
Brent Sopel $1,800,000 (1)
-Salary Remaining : $0
Dave Tanabe $1,750,000 (1)
-Salary Remaining : $0
Matt Cooke $1,700,000 (1)
-Salary Remaining : $0
Taylor Pyatt $1,700,000 (2)
-Salary Remaining : $0
Jamie Lundmark $1,600,000 (3)
-Salary Remaining : $0
Mike York $1,600,000 (1)
-Salary Remaining : $0
Lubomir Visnovsky $1,400,000 (4)
-Salary Remaining : $0
Jim Hrivnak $1,000,000 (2)
-Salary Remaining : $0
Darrin Shannon $900,000 (2)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 2004 : $50,350,000
Year 2005 : $31,150,000
Year 2006 : $14,000,000
Year 2007 : $7,550,000
Salary Average Commitment
Year 2004 : $12,900,000
Year 2005 : $7,100,000
Year 2006 : $2,400,000
Year 2007 : $1,200,000
Salary Cap with 1 Way Contract
Year 2004 : $50,350,000
Year 2005 : $31,150,000
Year 2006 : $14,000,000
Year 2007 : $7,550,000

Farm Players Salaries

Marty McInnis $200,000 (3)
Salary Remaining : $0
Chris Joseph $200,000 (3)
Salary Remaining : $0
David Moss $200,000 (3)
Salary Remaining : $0
Andy McDonald $145,000 (1)
Salary Remaining : $0
Felix Potvin $140,000 (2)
Salary Remaining : $0
Stephen Leach $140,000 (1)
Salary Remaining : $0
Nick Boynton $110,000 (3)
Salary Remaining : $0
Richard Park $100,000 (4)
Salary Remaining : $0
Roman Cimicek $100,000 (2)
Salary Remaining : $0
Ray Sheppard $100,000 (1)
Salary Remaining : $0
Travis Moen $87,500 (1)
Salary Remaining : $0
David Harlock $80,000 (2)
Salary Remaining : $0
Ryan Whitney $80,000 (1)
Salary Remaining : $0
Scott Barney $80,000 (3)
Salary Remaining : $0
Alex Edler $75,000 (3)
Salary Remaining : $0
Jean-Luc Grand-Pierre $70,000 (1)
Salary Remaining : $0
Nicklas Grossman $65,000 (3)
Salary Remaining : $0
Eric Nystrom $65,000 (1)
Salary Remaining : $0
Jamie Storr $65,000 (3)
Salary Remaining : $0
Todd Harvey $65,000 (3)
Salary Remaining : $0
Nathan Horton $65,000 (2)
Salary Remaining : $0
Jason Ward $62,500 (3)
Salary Remaining : $0
Vesa Toskala $62,500 (1)
Salary Remaining : $0
Juraj Kolnik $62,500 (3)
Salary Remaining : $0
Anton Khudobin $60,000 (3)
Salary Remaining : $0
Ryan Hollweg $60,000 (3)
Salary Remaining : $0
Aaron Voros $60,000 (2)
Salary Remaining : $0
Brian McGrattan $60,000 (3)
Salary Remaining : $0
Nolan Yonkam $60,000 (3)
Salary Remaining : $0
Alexei Kaigorodov $55,000 (1)
Salary Remaining : $0
Ikka Pikkarainen $55,000 (1)
Salary Remaining : $0
Josh Green $55,000 (1)
Salary Remaining : $0
Total Farm Players32
Salary Commitment
Year 2004 : $2,885,000
Year 2005 : $1,970,000
Year 2006 : $1,525,000
Year 2007 : $100,000
Salary Average Commitment
Year 2004 : $1,405,000
Year 2005 : $870,000
Year 2006 : $670,000
Year 2007 : $40,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7800 - $120 - 6,164 - 79.03%
Level 2: 7400 - $65 - 5,619 - 75.93%
Level 3: 5000 - $35 - 3,750 - 75.00%
Level 4: 7600 - $20 - 5,700 - 75.00%
Luxury : 2200 - $190 - 1,650 - 75.00%
Total Capacity :30000
Farm
Farm Level 1: 3000 - $40 - 2,700 - 90.00%
Farm Level 2: 1500 - $20 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %22,883 - 76.28%
Average Income per Game$1,414,126
Year to Date Revenue$57,979,161
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$135,000
Year to Date Revenue$5,535,000

Expense

Pro Players Total Salaries$48,300,000
Farm Players Total Salaries$2,312,500
Coaches Total Salaries$2,000,000
Luxury Taxe Total$4,530,743
Pro Year To Date Expenses$46,557,234
Farm Year To Date Expenses$3,143,570
Pro Salary Cap To Date$45,307,233
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$409,504
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,310
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$45,307,233
Estimate Under Maximum Salary Cap of $52,000,000$6,692,767
Estimate Over Minimum Salary Cap of $0 $45,307,233
Current Bank Account$108,765,212
Projected Bank Account$108,765,212

Pro Players Salaries

Tony Amonte $4,500,000 (2)
-Salary Remaining : $0
Joe Sakic $4,300,000 (3)
-Salary Remaining : $0
Derek King $4,000,000 (3)
-Salary Remaining : $0
Henrik Lundqvist $3,850,000 (3)
-Salary Remaining : $0
Sergei Gonchar $3,750,000 (2)
-Salary Remaining : $0
Andreas Dackell $3,700,000 (4)
-Salary Remaining : $0
Marek Malik $2,000,000 (3)
-Salary Remaining : $0
Alex Tanguay $2,000,000 (1)
-Salary Remaining : $0
Shane Doan $2,000,000 (3)
-Salary Remaining : $0
Andrei Zyuzin $1,975,000 (1)
-Salary Remaining : $0
Erik Rasmussen $1,900,000 (1)
-Salary Remaining : $0
Aki Berg $1,800,000 (1)
-Salary Remaining : $0
Niko Kapanen $1,750,000 (1)
-Salary Remaining : $0
Kirk McLean $1,700,000 (2)
-Salary Remaining : $0
Bret Hedican $1,700,000 (1)
-Salary Remaining : $0
Shane Willis $1,600,000 (1)
-Salary Remaining : $0
Jocelyn Lemieux $1,100,000 (1)
-Salary Remaining : $0
John Cullen $1,000,000 (1)
-Salary Remaining : $0
Anton Volchenkov $1,000,000 (3)
-Salary Remaining : $0
Garnet Exelby $1,000,000 (3)
-Salary Remaining : $0
Daniel Cleary $925,000 (1)
-Salary Remaining : $0
Devan Dubnyk $750,000 (3)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2004 : $48,300,000
Year 2005 : $32,550,000
Year 2006 : $22,600,000
Year 2007 : $3,700,000
Salary Average Commitment
Year 2004 : $9,300,000
Year 2005 : $4,900,000
Year 2006 : $3,700,000
Year 2007 : $400,000
Salary Cap with 1 Way Contract
Year 2004 : $48,300,000
Year 2005 : $32,550,000
Year 2006 : $22,600,000
Year 2007 : $3,700,000

Farm Players Salaries

Brendan Shanahan $200,000 (2)
Salary Remaining : $0
Everett Sanipass $200,000 (1)
Salary Remaining : $0
Tim Taylor $100,000 (1)
Salary Remaining : $0
R.J. Umerger $90,000 (3)
Salary Remaining : $0
Valterri Fillpula $90,000 (1)
Salary Remaining : $0
Mike Green $85,000 (3)
Salary Remaining : $0
Cam Barker $80,000 (3)
Salary Remaining : $0
Drew Stafford $80,000 (3)
Salary Remaining : $0
David Backes $75,000 (2)
Salary Remaining : $0
Joel Lundqvist $70,000 (3)
Salary Remaining : $0
Denis Arkhipov $70,000 (1)
Salary Remaining : $0
Greg Zanon $70,000 (3)
Salary Remaining : $0
P.A. Parenteau $70,000 (1)
Salary Remaining : $0
Michal Sykora $67,500 (1)
Salary Remaining : $0
Carl Soderberg $65,000 (3)
Salary Remaining : $0
Kurt Sauer $65,000 (3)
Salary Remaining : $0
Clarke MacArthur $65,000 (2)
Salary Remaining : $0
Aaron Johnson $62,500 (2)
Salary Remaining : $0
Sheldon Souray $62,500 (2)
Salary Remaining : $0
Al Montoya $60,000 (3)
Salary Remaining : $0
Kevin Porter $60,000 (3)
Salary Remaining : $0
Marc Antoine Pouliot $60,000 (2)
Salary Remaining : $0
David Koci $60,000 (1)
Salary Remaining : $0
Petteri Nokelainen $60,000 (3)
Salary Remaining : $0
Ben Eager $60,000 (1)
Salary Remaining : $0
Adam Pardy $60,000 (3)
Salary Remaining : $0
Michael Holmqvist $57,500 (1)
Salary Remaining : $0
Michael Garnet $57,500 (2)
Salary Remaining : $0
Mike McKenna $55,000 (1)
Salary Remaining : $0
Kris Newburry $55,000 (1)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 2004 : $2,312,500
Year 2005 : $1,427,500
Year 2006 : $845,000
Year 2007 : $0
Salary Average Commitment
Year 2004 : $1,390,000
Year 2005 : $840,000
Year 2006 : $560,000
Year 2007 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhiladelphia Spectrum
Level 1: 6000 - $105 - 5,966 - 99.43%
Level 2: 5000 - $75 - 4,253 - 85.06%
Level 3: 2000 - $50 - 1,837 - 91.83%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $215 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,700 - 90.00%
Farm Level 2: 1500 - $20 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %17,055 - 94.75%
Average Income per Game$1,149,356
Year to Date Revenue$47,123,596
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$135,000
Year to Date Revenue$5,535,000

Expense

Pro Players Total Salaries$51,875,000
Farm Players Total Salaries$1,590,000
Coaches Total Salaries$1,400,000
Luxury Taxe Total$4,883,820
Pro Year To Date Expenses$49,588,433
Farm Year To Date Expenses$2,342,647
Pro Salary Cap To Date$48,838,452
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$434,917
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,512
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$48,838,452
Estimate Under Maximum Salary Cap of $52,000,000$3,161,548
Estimate Over Minimum Salary Cap of $0 $48,838,452
Current Bank Account$16,044,947
Projected Bank Account$16,044,947

Pro Players Salaries

Robert Lang $3,900,000 (4)
-Salary Remaining : $0
Craig Rivet $3,800,000 (2)
-Salary Remaining : $0
Stephane Fiset $3,700,000 (3)
-Salary Remaining : $0
Sergei Samsonov $3,400,000 (2)
-Salary Remaining : $0
Scott Niedermayer $3,400,000 (1)
-Salary Remaining : $0
Martin Straka $3,000,000 (3)
-Salary Remaining : $0
Mike Ricci $2,950,000 (2)
-Salary Remaining : $0
Andrei Kovalenko $2,900,000 (1)
-Salary Remaining : $0
Matt Cullen $2,825,000 (4)
-Salary Remaining : $0
Geoff Sanderson $2,750,000 (3)
-Salary Remaining : $0
Stephane Quintal $2,750,000 (1)
-Salary Remaining : $0
Derek Armstrong $2,100,000 (1)
-Salary Remaining : $0
Scott Nichol $1,850,000 (2)
-Salary Remaining : $0
Radim Vrbata $1,800,000 (1)
-Salary Remaining : $0
Marty Turco $1,700,000 (3)
-Salary Remaining : $0
Christian Erhoff $1,600,000 (3)
-Salary Remaining : $0
Robert Dirk $1,500,000 (3)
-Salary Remaining : $0
Eric Cairns $1,400,000 (1)
-Salary Remaining : $0
Mariusz Czerkawski $1,100,000 (3)
-Salary Remaining : $0
Tim Gleason $1,000,000 (3)
-Salary Remaining : $0
Sylvain Couturier $1,000,000 (2)
-Salary Remaining : $0
Peter Douris $750,000 (1)
-Salary Remaining : $0
Denis Hamel $700,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2004 : $51,875,000
Year 2005 : $36,075,000
Year 2006 : $23,075,000
Year 2007 : $6,725,000
Salary Average Commitment
Year 2004 : $9,950,000
Year 2005 : $6,650,000
Year 2006 : $4,100,000
Year 2007 : $800,000
Salary Cap with 1 Way Contract
Year 2004 : $51,875,000
Year 2005 : $36,075,000
Year 2006 : $23,075,000
Year 2007 : $6,725,000

Farm Players Salaries

Alexei Yashin $120,000 (1)
Salary Remaining : $0
Zach Parise $85,000 (2)
Salary Remaining : $0
Ryan Kesler $80,000 (2)
Salary Remaining : $0
Tomas Fleischmann $75,000 (1)
Salary Remaining : $0
Burke Henry $72,500 (1)
Salary Remaining : $0
Tuomo Ruutu $70,000 (2)
Salary Remaining : $0
Kyle Quincey $65,000 (2)
Salary Remaining : $0
Pascal Leclaire $65,000 (1)
Salary Remaining : $0
Troy Brouwer $65,000 (3)
Salary Remaining : $0
Chris Campoli $65,000 (3)
Salary Remaining : $0
Matt Hunwick $65,000 (3)
Salary Remaining : $0
Nikita Alexeev $65,000 (2)
Salary Remaining : $0
Darcy Hordichuk (Out of Payroll) $62,500 (1)
Salary Remaining : $0
Stanislav Chistov $60,000 (1)
Salary Remaining : $0
Maxim Lapierre $60,000 (2)
Salary Remaining : $0
Uwe Krupp $60,000 (1)
Salary Remaining : $0
Marek Schwarz $60,000 (3)
Salary Remaining : $0
Jiri Slegr $60,000 (1)
Salary Remaining : $0
Clayton Stoner $60,000 (3)
Salary Remaining : $0
Krys Kolanos $60,000 (1)
Salary Remaining : $0
Stephane Veilleux $57,500 (1)
Salary Remaining : $0
Fredrik Sjostrom $55,000 (1)
Salary Remaining : $0
Steven Goertzen $55,000 (1)
Salary Remaining : $0
Tim Conboy $55,000 (1)
Salary Remaining : $0
Dwight Helminen $55,000 (1)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2004 : $1,652,500
Year 2005 : $740,000
Year 2006 : $315,000
Year 2007 : $0
Salary Average Commitment
Year 2004 : $1,130,000
Year 2005 : $490,000
Year 2006 : $250,000
Year 2007 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameCivic Arena
Level 1: 6000 - $110 - 5,920 - 98.67%
Level 2: 5000 - $70 - 4,966 - 99.33%
Level 3: 2000 - $50 - 1,836 - 91.82%
Level 4: 4000 - $30 - 3,279 - 81.99%
Luxury : 1000 - $220 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,700 - 90.00%
Farm Level 2: 1500 - $20 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %17,003 - 94.46%
Average Income per Game$1,197,717
Year to Date Revenue$49,106,410
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$135,000
Year to Date Revenue$5,535,000

Expense

Pro Players Total Salaries$52,200,000
Farm Players Total Salaries$997,500
Coaches Total Salaries$1,725,000
Luxury Taxe Total$5,104,333
Pro Year To Date Expenses$51,793,357
Farm Year To Date Expenses$2,079,175
Pro Salary Cap To Date$51,043,394
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$437,603
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,302
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$51,043,394
Estimate Under Maximum Salary Cap of $52,000,000$956,606
Estimate Over Minimum Salary Cap of $0 $51,043,394
Current Bank Account$3,356,939
Projected Bank Account$3,356,939

Pro Players Salaries

Rod Brind'Amour $4,000,000 (2)
-Salary Remaining : $0
Andrei Markov $3,900,000 (1)
-Salary Remaining : $0
Vladimir Orszagh $3,800,000 (4)
-Salary Remaining : $0
Eric Belanger $3,500,000 (1)
-Salary Remaining : $0
Cliff Ronning $3,500,000 (2)
-Salary Remaining : $0
Henrik Sedin $3,400,000 (1)
-Salary Remaining : $0
Per Olav Djoos $2,900,000 (1)
-Salary Remaining : $0
Brian Campbell $2,700,000 (1)
-Salary Remaining : $0
Daniel Sedin $2,500,000 (2)
-Salary Remaining : $0
Martin Strbak $2,000,000 (3)
-Salary Remaining : $0
Mike Rathje $2,000,000 (3)
-Salary Remaining : $0
Antoine Vermette $1,800,000 (3)
-Salary Remaining : $0
Eric Brewer $1,800,000 (4)
-Salary Remaining : $0
Darcy Tucker $1,700,000 (3)
-Salary Remaining : $0
Antti Laaksonen $1,700,000 (1)
-Salary Remaining : $0
Brenden Morrow $1,600,000 (4)
-Salary Remaining : $0
Brad Ference $1,500,000 (4)
-Salary Remaining : $0
Tom Kostopoulos $1,450,000 (4)
-Salary Remaining : $0
Mike Leighton $1,400,000 (2)
-Salary Remaining : $0
Robert Esche $1,200,000 (2)
-Salary Remaining : $0
Wes Walz $1,200,000 (2)
-Salary Remaining : $0
Oleg Saprykin $1,100,000 (2)
-Salary Remaining : $0
Cam Ward $850,000 (1)
-Salary Remaining : $0
Oleg Petrov $700,000 (2)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2004 : $52,200,000
Year 2005 : $33,250,000
Year 2006 : $17,650,000
Year 2007 : $10,150,000
Salary Average Commitment
Year 2004 : $10,050,000
Year 2005 : $6,800,000
Year 2006 : $3,600,000
Year 2007 : $2,000,000
Salary Cap with 1 Way Contract
Year 2004 : $52,200,000
Year 2005 : $33,250,000
Year 2006 : $17,650,000
Year 2007 : $10,150,000

Farm Players Salaries

Chris McAllister $85,000 (2)
Salary Remaining : $0
Dustin Byfuglien $85,000 (2)
Salary Remaining : $0
Pierre Mac Bouchard $75,000 (1)
Salary Remaining : $0
Chris Kunitz $65,000 (2)
Salary Remaining : $0
Jimmie Olvestad $65,000 (2)
Salary Remaining : $0
Fernando Pisani $60,000 (3)
Salary Remaining : $0
Norm Maracle $60,000 (2)
Salary Remaining : $0
Daniel Tjarnqvist $60,000 (2)
Salary Remaining : $0
Steve McCarthy $60,000 (2)
Salary Remaining : $0
Domenic Pittis $57,500 (1)
Salary Remaining : $0
Alexandre Giroux $55,000 (2)
Salary Remaining : $0
Nicklas Eckerblom $55,000 (1)
Salary Remaining : $0
Shawn Bates $55,000 (2)
Salary Remaining : $0
Dmitri Nabokov $55,000 (1)
Salary Remaining : $0
Jim Fahey $55,000 (1)
Salary Remaining : $0
Christian Gosselin $50,000 (1)
Salary Remaining : $0
Total Farm Players16
Salary Commitment
Year 2004 : $997,500
Year 2005 : $650,000
Year 2006 : $60,000
Year 2007 : $0
Salary Average Commitment
Year 2004 : $785,500
Year 2005 : $482,500
Year 2006 : $40,000
Year 2007 : $0

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisee de Quebec
Level 1: 6600 - $115 - 6,061 - 91.83%
Level 2: 5800 - $65 - 5,242 - 90.38%
Level 3: 3000 - $26 - 2,782 - 92.72%
Level 4: 5200 - $23 - 4,609 - 88.63%
Luxury : 1400 - $190 - 1,230 - 87.89%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $40 - 2,700 - 90.00%
Farm Level 2: 1500 - $20 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %19,924 - 90.56%
Average Income per Game$1,232,369
Year to Date Revenue$50,527,112
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$135,000
Year to Date Revenue$5,535,000

Expense

Pro Players Total Salaries$46,475,000
Farm Players Total Salaries$1,915,000
Coaches Total Salaries$1,875,000
Luxury Taxe Total$4,573,283
Pro Year To Date Expenses$46,632,860
Farm Year To Date Expenses$2,860,598
Pro Salary Cap To Date$45,732,862
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$391,529
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$23,884
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$45,732,862
Estimate Under Maximum Salary Cap of $52,000,000$6,267,138
Estimate Over Minimum Salary Cap of $0 $45,732,862
Current Bank Account$2,520,402
Projected Bank Account$2,520,402

Pro Players Salaries

Luc Robitaille $4,800,000 (2)
-Salary Remaining : $0
Sean Burke $4,000,000 (2)
-Salary Remaining : $0
Shane Hnidy $3,750,000 (3)
-Salary Remaining : $0
Robert Reichel $3,700,000 (3)
-Salary Remaining : $0
Tim Connolly $3,000,000 (3)
-Salary Remaining : $0
Paul Martin $3,000,000 (4)
-Salary Remaining : $0
Rob Scuderi $2,400,000 (2)
-Salary Remaining : $0
James Black $2,250,000 (1)
-Salary Remaining : $0
Glen Wesley $2,250,000 (2)
-Salary Remaining : $0
Rostislav Klesla $2,000,000 (4)
-Salary Remaining : $0
Scott Walker $1,875,000 (1)
-Salary Remaining : $0
Patrik Stefan $1,800,000 (3)
-Salary Remaining : $0
John Madden $1,750,000 (2)
-Salary Remaining : $0
Trevor Letowski $1,700,000 (1)
-Salary Remaining : $0
Mike Cammalleri $1,600,000 (4)
-Salary Remaining : $0
Ilya Kovalchuk $1,500,000 (4)
-Salary Remaining : $0
Steve Valiquette $1,500,000 (3)
-Salary Remaining : $0
Mats Lindgren $1,400,000 (2)
-Salary Remaining : $0
Matt Bradley $1,200,000 (2)
-Salary Remaining : $0
Landon Wilson $1,000,000 (2)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 2004 : $46,475,000
Year 2005 : $40,650,000
Year 2006 : $21,850,000
Year 2007 : $8,100,000
Salary Average Commitment
Year 2004 : $9,375,000
Year 2005 : $7,700,000
Year 2006 : $3,600,000
Year 2007 : $1,600,000
Salary Cap with 1 Way Contract
Year 2004 : $46,475,000
Year 2005 : $40,650,000
Year 2006 : $21,850,000
Year 2007 : $8,100,000

Farm Players Salaries

Jay McClement $100,000 (4)
Salary Remaining : $0
Ken Klee $100,000 (1)
Salary Remaining : $0
Jason Wiemer $90,000 (2)
Salary Remaining : $0
Milan Kraft $80,000 (2)
Salary Remaining : $0
Mathieu Biron $80,000 (2)
Salary Remaining : $0
Marcus Ragnarsson $80,000 (2)
Salary Remaining : $0
Konstantin Pushkarev $80,000 (2)
Salary Remaining : $0
Mike Millar $80,000 (1)
Salary Remaining : $0
Simon Gamache $80,000 (3)
Salary Remaining : $0
Dane Byers $77,500 (3)
Salary Remaining : $0
Vitaly Vishnevsky $77,500 (1)
Salary Remaining : $0
Sebatien Caron $75,000 (2)
Salary Remaining : $0
Jason Marshall $70,000 (1)
Salary Remaining : $0
Jordin Tootoo $70,000 (4)
Salary Remaining : $0
Christian Backman $70,000 (1)
Salary Remaining : $0
Yannick Lehoux $70,000 (2)
Salary Remaining : $0
Alexei Semenov $70,000 (2)
Salary Remaining : $0
Sergei Berezin $70,000 (1)
Salary Remaining : $0
Pavel Brendl $65,000 (4)
Salary Remaining : $0
Petr Prucha $65,000 (1)
Salary Remaining : $0
Matt Moulson $65,000 (2)
Salary Remaining : $0
Kyle Wellwood $65,000 (4)
Salary Remaining : $0
Corey Crawford $65,000 (2)
Salary Remaining : $0
Greg Mauldin $60,000 (1)
Salary Remaining : $0
Lars Jonsson $55,000 (1)
Salary Remaining : $0
Charlie Stephens $55,000 (1)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 2004 : $1,915,000
Year 2005 : $1,212,500
Year 2006 : $457,500
Year 2007 : $300,000
Salary Average Commitment
Year 2004 : $1,105,000
Year 2005 : $650,000
Year 2006 : $250,000
Year 2007 : $160,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - $120 - 5,828 - 97.13%
Level 2: 5000 - $70 - 4,914 - 98.28%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $25 - 3,999 - 99.97%
Luxury : 1000 - $235 - 950 - 95.04%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,700 - 90.00%
Farm Level 2: 1500 - $20 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %17,691 - 98.29%
Average Income per Game$1,229,679
Year to Date Revenue$50,416,825
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$135,000
Year to Date Revenue$5,535,000

Expense

Pro Players Total Salaries$48,900,000
Farm Players Total Salaries$1,888,000
Coaches Total Salaries$1,625,000
Luxury Taxe Total$4,899,065
Pro Year To Date Expenses$49,765,499
Farm Year To Date Expenses$2,581,181
Pro Salary Cap To Date$48,990,499
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$410,537
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,628
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$48,990,499
Estimate Under Maximum Salary Cap of $52,000,000$3,009,501
Estimate Over Minimum Salary Cap of $0 $48,990,499
Current Bank Account$11,060,699
Projected Bank Account$11,060,699

Pro Players Salaries

Dan Boyle $4,900,000 (2)
-Salary Remaining : $0
Kevin Todd $4,000,000 (3)
-Salary Remaining : $0
Josef Beranek $3,800,000 (4)
-Salary Remaining : $0
Patrick Marleau $3,800,000 (3)
-Salary Remaining : $0
Rory Fitzpatrick $3,000,000 (3)
-Salary Remaining : $0
Sami Kapanen $2,750,000 (1)
-Salary Remaining : $0
Peter Sarno $2,500,000 (2)
-Salary Remaining : $0
Pavol Demitra $2,400,000 (2)
-Salary Remaining : $0
Bill Muckalt $2,100,000 (2)
-Salary Remaining : $0
Karel Rachunek $2,000,000 (3)
-Salary Remaining : $0
Kristian Huselius $1,850,000 (2)
-Salary Remaining : $0
Tom Poti $1,750,000 (1)
-Salary Remaining : $0
Jason Allison $1,700,000 (3)
-Salary Remaining : $0
Per Svartvadet $1,700,000 (3)
-Salary Remaining : $0
Dan Ellis $1,600,000 (2)
-Salary Remaining : $0
Sheldon Kennedy $1,500,000 (1)
-Salary Remaining : $0
Adam Bennett $1,500,000 (1)
-Salary Remaining : $0
Richard Jackman $1,400,000 (2)
-Salary Remaining : $0
Tommy Salo $1,250,000 (3)
-Salary Remaining : $0
Neil Wilkinson $1,000,000 (1)
-Salary Remaining : $0
Alexender Steen $900,000 (1)
-Salary Remaining : $0
Eric Staal $900,000 (2)
-Salary Remaining : $0
Nate Guenin $600,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2004 : $48,900,000
Year 2005 : $38,900,000
Year 2006 : $21,250,000
Year 2007 : $3,800,000
Salary Average Commitment
Year 2004 : $11,575,000
Year 2005 : $7,500,000
Year 2006 : $3,300,000
Year 2007 : $400,000
Salary Cap with 1 Way Contract
Year 2004 : $48,900,000
Year 2005 : $38,900,000
Year 2006 : $21,250,000
Year 2007 : $3,800,000

Farm Players Salaries

Marek Svatos $125,000 (4)
Salary Remaining : $0
Rhett Warrener $98,000 (4)
Salary Remaining : $0
Marcel Hossa $97,500 (3)
Salary Remaining : $0
Josef Vasicek $97,500 (1)
Salary Remaining : $0
Deryk Engelland $95,000 (3)
Salary Remaining : $0
Antti Miettinen $95,000 (3)
Salary Remaining : $0
Ville Nieminen $90,000 (4)
Salary Remaining : $0
Alexander Radulov $90,000 (3)
Salary Remaining : $0
Shea Weber $90,000 (2)
Salary Remaining : $0
Martin Biron $87,500 (4)
Salary Remaining : $0
Ryan Sutter $85,000 (2)
Salary Remaining : $0
Andrew Ladd $85,000 (3)
Salary Remaining : $0
Patrick DesRochers $72,500 (4)
Salary Remaining : $0
Karlis Skrastins $70,000 (1)
Salary Remaining : $0
Kevin Klein $65,000 (2)
Salary Remaining : $0
Dave Bolland $65,000 (3)
Salary Remaining : $0
Cody McCormick $65,000 (2)
Salary Remaining : $0
Colby Armstrong $65,000 (4)
Salary Remaining : $0
Torrey Mitchell $60,000 (3)
Salary Remaining : $0
Dustin Boyd $60,000 (3)
Salary Remaining : $0
Marcus Nilson $57,500 (2)
Salary Remaining : $0
Brandon Bochenski $57,500 (1)
Salary Remaining : $0
Joel Perrault $57,500 (2)
Salary Remaining : $0
Tony Salmelainen $57,500 (1)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2004 : $1,888,000
Year 2005 : $1,605,500
Year 2006 : $1,185,500
Year 2007 : $538,000
Salary Average Commitment
Year 2004 : $1,010,000
Year 2005 : $850,000
Year 2006 : $610,000
Year 2007 : $240,000

St.Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt-Louis Arena
Level 1: 6600 - $125 - 5,065 - 76.75%
Level 2: 5800 - $70 - 5,226 - 90.10%
Level 3: 3000 - $40 - 2,570 - 85.68%
Level 4: 5200 - $20 - 4,764 - 91.61%
Luxury : 1400 - $220 - 1,191 - 85.06%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $40 - 2,700 - 90.00%
Farm Level 2: 1500 - $20 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %18,816 - 85.53%
Average Income per Game$1,240,154
Year to Date Revenue$50,846,317
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$135,000
Year to Date Revenue$5,535,000

Expense

Pro Players Total Salaries$50,425,000
Farm Players Total Salaries$1,924,000
Coaches Total Salaries$1,525,000
Luxury Taxe Total$5,029,974
Pro Year To Date Expenses$51,149,387
Farm Year To Date Expenses$2,463,464
Pro Salary Cap To Date$50,299,402
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$423,760
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$21,479
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$50,299,402
Estimate Under Maximum Salary Cap of $52,000,000$1,700,598
Estimate Over Minimum Salary Cap of $0 $50,299,402
Current Bank Account$41,882,515
Projected Bank Account$41,882,515

Pro Players Salaries

Curtis Joseph $4,000,000 (3)
-Salary Remaining : $0
Dave McLlwain $3,800,000 (1)
-Salary Remaining : $0
Kimmo Timonen $3,750,000 (3)
-Salary Remaining : $0
Craig Anderson $3,200,000 (4)
-Salary Remaining : $0
Marco Sturm $3,100,000 (2)
-Salary Remaining : $0
Michal Handzus $3,000,000 (1)
-Salary Remaining : $0
Jochen Hecht $3,000,000 (1)
-Salary Remaining : $0
Mike DeAngelis $2,800,000 (1)
-Salary Remaining : $0
Petr Sykora $2,400,000 (4)
-Salary Remaining : $0
Paul Mara $2,100,000 (3)
-Salary Remaining : $0
Johan Garpenlov $2,000,000 (2)
-Salary Remaining : $0
Juha Ylonen $2,000,000 (2)
-Salary Remaining : $0
Jason Smith $2,000,000 (3)
-Salary Remaining : $0
Hnat Domenichelli $2,000,000 (4)
-Salary Remaining : $0
Igor Ulanov $1,825,000 (1)
-Salary Remaining : $0
Kim Johnsson $1,800,000 (4)
-Salary Remaining : $0
Marian Cisar $1,800,000 (1)
-Salary Remaining : $0
Daniel Marois $1,750,000 (2)
-Salary Remaining : $0
Colin White $1,650,000 (1)
-Salary Remaining : $0
Trent Klatt $1,250,000 (2)
-Salary Remaining : $0
Reginald Savage $1,200,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 2004 : $50,425,000
Year 2005 : $31,350,000
Year 2006 : $21,250,000
Year 2007 : $9,400,000
Salary Average Commitment
Year 2004 : $13,225,000
Year 2005 : $5,200,000
Year 2006 : $3,200,000
Year 2007 : $1,600,000
Salary Cap with 1 Way Contract
Year 2004 : $50,425,000
Year 2005 : $31,350,000
Year 2006 : $21,250,000
Year 2007 : $9,400,000

Farm Players Salaries

Brad Lukowich $145,000 (3)
Salary Remaining : $0
Sergei Krivokrasov $140,000 (2)
Salary Remaining : $0
Brian Benning $125,000 (3)
Salary Remaining : $0
Rob Zamuner $95,000 (3)
Salary Remaining : $0
Mike Van Ryn $90,000 (3)
Salary Remaining : $0
Joe Juneau $85,000 (3)
Salary Remaining : $0
Rob Zettler $85,000 (3)
Salary Remaining : $0
Evgeny Nabokov $80,000 (2)
Salary Remaining : $0
Blake Comeau $75,000 (3)
Salary Remaining : $0
Mike Komisarek $71,500 (4)
Salary Remaining : $0
Martin Prusek $70,000 (2)
Salary Remaining : $0
Boyd Devereaux $70,000 (2)
Salary Remaining : $0
Alexander Perezhogin $67,500 (4)
Salary Remaining : $0
Frank Banham $67,500 (3)
Salary Remaining : $0
Matt Greene $65,000 (1)
Salary Remaining : $0
Tyler Kennedy $65,000 (3)
Salary Remaining : $0
Jiri Fisher $65,000 (1)
Salary Remaining : $0
Joel Kwiatkowski $60,000 (1)
Salary Remaining : $0
Paul Bisonnette $60,000 (2)
Salary Remaining : $0
Tomas Kurka $60,000 (2)
Salary Remaining : $0
Dmitry Afanasenkov $57,500 (4)
Salary Remaining : $0
Roman Lyashenko $57,500 (3)
Salary Remaining : $0
Mike McBain $57,500 (1)
Salary Remaining : $0
Brad Larsen $55,000 (1)
Salary Remaining : $0
Mattias Timander $55,000 (2)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2004 : $1,924,000
Year 2005 : $1,621,500
Year 2006 : $1,086,500
Year 2007 : $196,500
Salary Average Commitment
Year 2004 : $1,060,000
Year 2005 : $820,000
Year 2006 : $540,000
Year 2007 : $120,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameMaple Leafs Garden
Level 1: 6000 - $115 - 5,918 - 98.63%
Level 2: 5000 - $70 - 4,962 - 99.25%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 4000 - $30 - 3,326 - 83.14%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,700 - 90.00%
Farm Level 2: 1500 - $20 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %17,206 - 95.59%
Average Income per Game$1,196,512
Year to Date Revenue$49,056,976
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$135,000
Year to Date Revenue$5,535,000

Expense

Pro Players Total Salaries$43,125,000
Farm Players Total Salaries$1,997,500
Coaches Total Salaries$1,800,000
Luxury Taxe Total$4,265,088
Pro Year To Date Expenses$43,501,045
Farm Year To Date Expenses$2,869,856
Pro Salary Cap To Date$42,651,029
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$363,430
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$24,360
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$42,651,029
Estimate Under Maximum Salary Cap of $52,000,000$9,348,971
Estimate Over Minimum Salary Cap of $0 $42,651,029
Current Bank Account$32,742,454
Projected Bank Account$32,742,454

Pro Players Salaries

Tomas Vokoun $3,850,000 (4)
-Salary Remaining : $0
Darryl Sydor $3,800,000 (1)
-Salary Remaining : $0
Ted Donato $3,750,000 (1)
-Salary Remaining : $0
Mattias Ohlund $3,400,000 (3)
-Salary Remaining : $0
Alexei Zhamnov $3,250,000 (1)
-Salary Remaining : $0
Shawn Horcoff $3,100,000 (2)
-Salary Remaining : $0
Michal Grosek $2,900,000 (4)
-Salary Remaining : $0
Maxim Afinogenov $2,500,000 (3)
-Salary Remaining : $0
Brian Rolston $2,000,000 (1)
-Salary Remaining : $0
Hal Gill $1,900,000 (3)
-Salary Remaining : $0
Brako Radivojevic $1,900,000 (2)
-Salary Remaining : $0
Anders Eriksson $1,800,000 (3)
-Salary Remaining : $0
Jamie Wright $1,700,000 (4)
-Salary Remaining : $0
Daniel Berthiaume $1,450,000 (1)
-Salary Remaining : $0
Dan Hinote $1,100,000 (1)
-Salary Remaining : $0
Ivan Novoseltsev $1,000,000 (3)
-Salary Remaining : $0
Tomas Kopecky $950,000 (3)
-Salary Remaining : $0
Joe Pavelski $850,000 (2)
-Salary Remaining : $0
Mike Peca $775,000 (2)
-Salary Remaining : $0
Sean Brown $575,000 (1)
-Salary Remaining : $0
Niclas Wallin $575,000 (3)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 2004 : $43,125,000
Year 2005 : $27,200,000
Year 2006 : $20,575,000
Year 2007 : $8,450,000
Salary Average Commitment
Year 2004 : $8,400,000
Year 2005 : $5,600,000
Year 2006 : $4,000,000
Year 2007 : $1,200,000
Salary Cap with 1 Way Contract
Year 2004 : $43,125,000
Year 2005 : $27,200,000
Year 2006 : $20,575,000
Year 2007 : $8,450,000

Farm Players Salaries

Andy Hilbert $95,000 (3)
Salary Remaining : $0
Dennis Wideman $85,000 (1)
Salary Remaining : $0
James Wisniewski $80,000 (1)
Salary Remaining : $0
Raffi Torres $80,000 (4)
Salary Remaining : $0
Andrej Meszaros $80,000 (3)
Salary Remaining : $0
Thomas Vanek $80,000 (2)
Salary Remaining : $0
Yuri Babenko $80,000 (2)
Salary Remaining : $0
Niko Dimitrakos $70,000 (2)
Salary Remaining : $0
Philippe Sauve $70,000 (4)
Salary Remaining : $0
Matt Carle $65,000 (2)
Salary Remaining : $0
Patrick Dwyer $65,000 (1)
Salary Remaining : $0
Nikolai Zherdev $65,000 (2)
Salary Remaining : $0
David Booth $65,000 (3)
Salary Remaining : $0
Jaroslav Halak $65,000 (2)
Salary Remaining : $0
Marc Methot $65,000 (2)
Salary Remaining : $0
Bates Battaglia $62,500 (3)
Salary Remaining : $0
Chris Thorurn $62,500 (4)
Salary Remaining : $0
Patrick Bordeleau $60,000 (3)
Salary Remaining : $0
George Parros $60,000 (2)
Salary Remaining : $0
Jeff Paul $60,000 (3)
Salary Remaining : $0
Tom Cavanagh $60,000 (2)
Salary Remaining : $0
Jeff Drouin Deslauriers $60,000 (1)
Salary Remaining : $0
Lasse Kukonen $60,000 (2)
Salary Remaining : $0
Jeff Woywitka $60,000 (2)
Salary Remaining : $0
Karri Ramo $60,000 (3)
Salary Remaining : $0
Shane O Brien $60,000 (2)
Salary Remaining : $0
Ian Laperriere $57,500 (1)
Salary Remaining : $0
Chad Wiseman $55,000 (3)
Salary Remaining : $0
Dan Cavanaugh $55,000 (2)
Salary Remaining : $0
Connor James $55,000 (1)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 2004 : $1,997,500
Year 2005 : $1,595,000
Year 2006 : $750,000
Year 2007 : $212,500
Salary Average Commitment
Year 2004 : $1,385,000
Year 2005 : $1,000,000
Year 2006 : $480,000
Year 2007 : $120,000

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NamePacific Coliseum
Level 1: 6600 - $111 - 6,240 - 94.54%
Level 2: 5800 - $55 - 5,487 - 94.60%
Level 3: 3000 - $22 - 2,916 - 97.19%
Level 4: 5200 - $11 - 5,091 - 97.90%
Luxury : 1400 - $177 - 1,247 - 89.10%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $35 - 2,777 - 92.58%
Farm Level 2: 1500 - $15 - 1,397 - 93.15%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %20,981 - 95.37%
Average Income per Game$1,135,045
Year to Date Revenue$46,536,844
Farm
Home Games Left0
Average Attendance - %4,175 - 92.77%
Average Income per Game$118,166
Year to Date Revenue$4,844,790

Expense

Pro Players Total Salaries$50,250,000
Farm Players Total Salaries$3,173,550
Coaches Total Salaries$1,750,000
Luxury Taxe Total$5,030,178
Pro Year To Date Expenses$51,301,731
Farm Year To Date Expenses$3,845,845
Pro Salary Cap To Date$50,301,744
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$423,554
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$32,426
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$50,301,744
Estimate Under Maximum Salary Cap of $52,000,000$1,698,256
Estimate Over Minimum Salary Cap of $0 $50,301,744
Current Bank Account-$6,839,464
Projected Bank Account-$6,839,464

Pro Players Salaries

Teppo Numminen $4,250,000 (3)
-Salary Remaining : $0
Michel Picard $4,000,000 (3)
-Salary Remaining : $0
John LeClair $3,900,000 (1)
-Salary Remaining : $0
Marian Hossa $3,800,000 (3)
-Salary Remaining : $0
Mathieu Schneider $3,675,000 (1)
-Salary Remaining : $0
Mike Modano $3,400,000 (4)
-Salary Remaining : $0
David Aebischer $3,400,000 (1)
-Salary Remaining : $0
Patrick Lalime $2,750,000 (2)
-Salary Remaining : $0
Ruslan Salei $2,500,000 (2)
-Salary Remaining : $0
Michael Ryder $2,200,000 (1)
-Salary Remaining : $0
Erik Cole $2,000,000 (1)
-Salary Remaining : $0
Niklas Hagman $2,000,000 (1)
-Salary Remaining : $0
Mark Parrish $1,900,000 (3)
-Salary Remaining : $0
Brian Willsie $1,800,000 (1)
-Salary Remaining : $0
Rick Berry $1,700,000 (2)
-Salary Remaining : $0
Jeff Finger $1,675,000 (1)
-Salary Remaining : $0
Brad Richards $1,600,000 (4)
-Salary Remaining : $0
Kurtis Foster $1,400,000 (1)
-Salary Remaining : $0
Brian Sutherby $1,200,000 (1)
-Salary Remaining : $0
Derek MacKenzie $1,100,000 (1)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 2004 : $50,250,000
Year 2005 : $25,900,000
Year 2006 : $18,950,000
Year 2007 : $5,000,000
Salary Average Commitment
Year 2004 : $8,375,000
Year 2005 : $3,975,000
Year 2006 : $2,400,000
Year 2007 : $800,000
Salary Cap with 1 Way Contract
Year 2004 : $50,250,000
Year 2005 : $25,900,000
Year 2006 : $18,950,000
Year 2007 : $5,000,000

Farm Players Salaries

Tony Virta $195,000 (3)
Salary Remaining : $0
Petr Cajanek $195,000 (3)
Salary Remaining : $0
Jarkko Ruutu $150,000 (2)
Salary Remaining : $0
Magnus Arvedson $149,500 (2)
Salary Remaining : $0
Mike Leclerc $149,500 (2)
Salary Remaining : $0
Petteri Nummelin $149,500 (2)
Salary Remaining : $0
Danil Markov $149,500 (1)
Salary Remaining : $0
Stephane Matteau $149,500 (1)
Salary Remaining : $0
Alexander Semak $145,000 (3)
Salary Remaining : $0
Joe Sacco $145,000 (3)
Salary Remaining : $0
Jason King $145,000 (3)
Salary Remaining : $0
Eric Lacroix $145,000 (2)
Salary Remaining : $0
Alexander Karpovtsev $100,000 (1)
Salary Remaining : $0
Andreas Lilja $90,000 (3)
Salary Remaining : $0
Marcel Goc $90,000 (1)
Salary Remaining : $0
Stephane Beauregard $90,000 (1)
Salary Remaining : $0
Nolan Pratt $82,500 (3)
Salary Remaining : $0
Johnny Boychuk $80,000 (1)
Salary Remaining : $0
Manny Fernandez $75,000 (2)
Salary Remaining : $0
Curtis Leschyshyn $75,000 (2)
Salary Remaining : $0
Kristian Kurdoc $68,500 (1)
Salary Remaining : $0
Ben Simon $67,500 (1)
Salary Remaining : $0
Kari Lehtonen $65,000 (1)
Salary Remaining : $0
Jiri Novotny $62,500 (2)
Salary Remaining : $0
Jaroslav Svejkovsky $60,050 (1)
Salary Remaining : $0
Boyd Kane $60,000 (1)
Salary Remaining : $0
Benoit Gratton $60,000 (4)
Salary Remaining : $0
Thomas Greiss $60,000 (3)
Salary Remaining : $0
Craig MacDonald $60,000 (1)
Salary Remaining : $0
Stephen Peat $60,000 (1)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 2004 : $3,173,550
Year 2005 : $2,073,500
Year 2006 : $1,117,500
Year 2007 : $60,000
Salary Average Commitment
Year 2004 : $1,305,000
Year 2005 : $720,000
Year 2006 : $400,000
Year 2007 : $40,000

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital Center
Level 1: 6600 - $120 - 6,157 - 93.29%
Level 2: 5800 - $68 - 5,269 - 90.85%
Level 3: 3000 - $36 - 2,584 - 86.12%
Level 4: 5200 - $24 - 4,560 - 87.69%
Luxury : 1400 - $225 - 1,192 - 85.11%
Total Capacity :22000
Farm
Farm Level 1: 3000 - $40 - 2,700 - 90.00%
Farm Level 2: 1500 - $20 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %19,761 - 89.82%
Average Income per Game$1,332,525
Year to Date Revenue$54,633,514
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$135,000
Year to Date Revenue$5,535,000

Expense

Pro Players Total Salaries$44,300,000
Farm Players Total Salaries$1,578,000
Coaches Total Salaries$1,875,000
Luxury Taxe Total$4,487,985
Pro Year To Date Expenses$45,854,765
Farm Year To Date Expenses$2,490,153
Pro Salary Cap To Date$44,879,768
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$374,174
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,479
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$44,879,768
Estimate Under Maximum Salary Cap of $52,000,000$7,120,232
Estimate Over Minimum Salary Cap of $0 $44,879,768
Current Bank Account$27,217,307
Projected Bank Account$27,217,307

Pro Players Salaries

Jaromir Jagr $4,200,000 (4)
-Salary Remaining : $0
Chris Osgood $4,000,000 (1)
-Salary Remaining : $0
Zdeno Chara $3,800,000 (1)
-Salary Remaining : $0
Niklas Sundstrom $3,100,000 (3)
-Salary Remaining : $0
Jeff O'Neill $2,900,000 (4)
-Salary Remaining : $0
Vincent Lecavalier $2,800,000 (3)
-Salary Remaining : $0
Ed Jovanovski $2,800,000 (4)
-Salary Remaining : $0
Marc-Andé Bergeron $2,500,000 (2)
-Salary Remaining : $0
Sami Salo $2,400,000 (2)
-Salary Remaining : $0
Jarome Iginla $2,200,000 (1)
-Salary Remaining : $0
Vaclav Prospal $2,100,000 (3)
-Salary Remaining : $0
Jean-Pierre Dumont $2,000,000 (2)
-Salary Remaining : $0
Mike Comrie $1,800,000 (2)
-Salary Remaining : $0
Nikolai Khabibulin $1,500,000 (3)
-Salary Remaining : $0
Denis Gauthier $1,400,000 (4)
-Salary Remaining : $0
Brad Stuart $950,000 (1)
-Salary Remaining : $0
Alexander Semin $900,000 (1)
-Salary Remaining : $0
Matthew Stajan $800,000 (1)
-Salary Remaining : $0
Benoit Hogue $800,000 (2)
-Salary Remaining : $0
Joe Hulbig $700,000 (1)
-Salary Remaining : $0
Branislav Mezei $650,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 2004 : $44,300,000
Year 2005 : $30,300,000
Year 2006 : $20,800,000
Year 2007 : $11,300,000
Salary Average Commitment
Year 2004 : $9,300,000
Year 2005 : $5,200,000
Year 2006 : $3,200,000
Year 2007 : $1,600,000
Salary Cap with 1 Way Contract
Year 2004 : $44,300,000
Year 2005 : $30,300,000
Year 2006 : $20,800,000
Year 2007 : $11,300,000

Farm Players Salaries

Espen Knutsen $149,000 (2)
Salary Remaining : $0
Michal Pivonka $149,000 (2)
Salary Remaining : $0
Ryane Clowe $100,000 (4)
Salary Remaining : $0
Brian Boucher $100,000 (1)
Salary Remaining : $0
Steve Ott $90,000 (3)
Salary Remaining : $0
Travis Zajac $85,000 (3)
Salary Remaining : $0
Peter Budaj $75,000 (4)
Salary Remaining : $0
Wojtek Wolski $75,000 (3)
Salary Remaining : $0
Mikhail Grabovski $65,000 (3)
Salary Remaining : $0
Erik Christensen $65,000 (1)
Salary Remaining : $0
Daniel Paille $65,000 (1)
Salary Remaining : $0
Nikita Nikitin $65,000 (3)
Salary Remaining : $0
Milan Michalek $65,000 (2)
Salary Remaining : $0
Zbynek Michalek $65,000 (2)
Salary Remaining : $0
Paul Ranger $65,000 (1)
Salary Remaining : $0
Mike Rupp $60,000 (1)
Salary Remaining : $0
Milan Jurcina $60,000 (1)
Salary Remaining : $0
Nathan Oystrick $60,000 (1)
Salary Remaining : $0
Eric Fehr $60,000 (2)
Salary Remaining : $0
Jakub Klepis $60,000 (1)
Salary Remaining : $0
Total Farm Players20
Salary Commitment
Year 2004 : $1,578,000
Year 2005 : $1,043,000
Year 2006 : $555,000
Year 2007 : $175,000
Salary Average Commitment
Year 2004 : $955,000
Year 2005 : $520,000
Year 2006 : $320,000
Year 2007 : $80,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameWinnipeg Arena
Level 1: 6000 - $100 - 5,925 - 98.75%
Level 2: 5000 - $65 - 4,977 - 99.54%
Level 3: 2000 - $45 - 1,943 - 97.14%
Level 4: 4000 - $25 - 4,000 - 100.00%
Luxury : 1000 - $220 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $40 - 2,700 - 90.00%
Farm Level 2: 1500 - $20 - 1,350 - 90.00%
Farm Total Capacity :4500

Income

Home Games Left0
Average Attendance - %17,845 - 99.14%
Average Income per Game$1,124,922
Year to Date Revenue$46,121,814
Farm
Home Games Left0
Average Attendance - %4,050 - 90.00%
Average Income per Game$135,000
Year to Date Revenue$5,535,000

Expense

Pro Players Total Salaries$49,650,000
Farm Players Total Salaries$2,604,000
Coaches Total Salaries$5,850,000
Luxury Taxe Total$4,735,281
Pro Year To Date Expenses$48,202,886
Farm Year To Date Expenses$7,616,846
Pro Salary Cap To Date$47,352,894
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$417,355
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$62,843
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$47,352,894
Estimate Under Maximum Salary Cap of $52,000,000$4,647,106
Estimate Over Minimum Salary Cap of $0 $47,352,894
Current Bank Account$8,759,690
Projected Bank Account$8,759,690

Pro Players Salaries

Marc Savard $4,000,000 (1)
-Salary Remaining : $0
Kip Miller $4,000,000 (4)
-Salary Remaining : $0
Mike Craig $3,850,000 (3)
-Salary Remaining : $0
Zdenek Nedved $3,600,000 (3)
-Salary Remaining : $0
Doug Bodger $3,000,000 (3)
-Salary Remaining : $0
Philippe Boucher $2,800,000 (1)
-Salary Remaining : $0
Craig Janney $2,500,000 (3)
-Salary Remaining : $0
Jeff Hackett $2,500,000 (3)
-Salary Remaining : $0
Chris Phillips $2,400,000 (2)
-Salary Remaining : $0
David Legwand $2,050,000 (1)
-Salary Remaining : $0
Jimmy Carson $2,000,000 (3)
-Salary Remaining : $0
Adrian Aucoin $2,000,000 (1)
-Salary Remaining : $0
Paul Kariya $2,000,000 (1)
-Salary Remaining : $0
Jon Morris $1,800,000 (1)
-Salary Remaining : $0
Nathan Smith $1,800,000 (3)
-Salary Remaining : $0
Mike Commodore $1,500,000 (1)
-Salary Remaining : $0
Alex Auld $1,500,000 (2)
-Salary Remaining : $0
Dan Hamuis $1,400,000 (4)
-Salary Remaining : $0
Mike Hudson $1,250,000 (2)
-Salary Remaining : $0
Chad Kilger $1,200,000 (4)
-Salary Remaining : $0
Eric Lindros $1,000,000 (2)
-Salary Remaining : $0
Joni Pitkanen $850,000 (1)
-Salary Remaining : $0
Calle Johansson $650,000 (2)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2004 : $49,650,000
Year 2005 : $32,650,000
Year 2006 : $25,850,000
Year 2007 : $6,600,000
Salary Average Commitment
Year 2004 : $13,950,000
Year 2005 : $6,100,000
Year 2006 : $4,100,000
Year 2007 : $1,200,000
Salary Cap with 1 Way Contract
Year 2004 : $49,650,000
Year 2005 : $32,650,000
Year 2006 : $25,850,000
Year 2007 : $6,600,000

Farm Players Salaries

Andrew Brunette $185,000 (1)
Salary Remaining : $0
Bryan Fogarty $160,000 (1)
Salary Remaining : $0
Radek Bonk $150,000 (4)
Salary Remaining : $0
Adam Burt $149,000 (3)
Salary Remaining : $0
Geoff Smith $145,000 (2)
Salary Remaining : $0
Bob Halkidis $120,000 (1)
Salary Remaining : $0
Martin Lapointe $115,000 (1)
Salary Remaining : $0
Filip Kuba $95,000 (3)
Salary Remaining : $0
Jeff Taffe $95,000 (3)
Salary Remaining : $0
Dave Scatchard $90,000 (4)
Salary Remaining : $0
Bob Beers $90,000 (3)
Salary Remaining : $0
Ben Guite $85,000 (2)
Salary Remaining : $0
Jeff Carter $85,000 (2)
Salary Remaining : $0
Ryan Callahan $80,000 (3)
Salary Remaining : $0
Andrej Sekera $80,000 (3)
Salary Remaining : $0
Dustin Brown $80,000 (2)
Salary Remaining : $0
Josef Boumedienne $70,000 (2)
Salary Remaining : $0
Scott Clemmensen $67,500 (1)
Salary Remaining : $0
Jan Hrdina $65,000 (4)
Salary Remaining : $0
Jeff Schultz $65,000 (3)
Salary Remaining : $0
Jim Slater $65,000 (1)
Salary Remaining : $0
Johan Franzen $60,000 (3)
Salary Remaining : $0
Wes Mason $60,000 (1)
Salary Remaining : $0
Guy Larose $60,000 (1)
Salary Remaining : $0
Ryan O Byrne $60,000 (2)
Salary Remaining : $0
Pierre Hedin $60,000 (1)
Salary Remaining : $0
Martin Gerber $57,500 (3)
Salary Remaining : $0
Tom Fitzgerald $55,000 (1)
Salary Remaining : $0
Adam Munro $55,000 (1)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 2004 : $2,604,000
Year 2005 : $1,601,500
Year 2006 : $1,076,500
Year 2007 : $305,000
Salary Average Commitment
Year 2004 : $1,355,000
Year 2005 : $770,000
Year 2006 : $530,000
Year 2007 : $120,000

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $52,000,000
Available Cap Space

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Anaheim Mighty Ducks $10,852,247 $46,342,974 $5,657,026 $46,342,974 202747
Boston Bruins $15,987,380 $47,432,852 $4,567,148 $47,432,852 202242
Buffalo Sabres $24,490,796 $47,764,479 $4,235,521 $47,764,479 222446
Calgary Flames $29,155,758 $51,367,971 $632,029 $51,367,971 212748
Chicago Blackhawks $1,008,973 $50,211,589 $1,788,411 $50,211,589 251944
Detroit Red Wings $12,814,443 $49,585,348 $2,414,652 $49,585,348 223456
Edmonton Oilers $6,218,138 $49,868,056 $2,131,944 $49,868,056 212142
Hartford Whalers $7,563,761 $47,930,570 $4,069,430 $47,930,570 222850
Los Angeles Kings $1,799,560 $50,366,543 $1,633,457 $50,366,543 213051
Montreal Canadiens $31,086,534 $44,808,652 $7,191,348 $44,808,652 241741
New Jersey Devils $22,047,623 $42,816,516 $9,183,484 $42,816,516 232447
New York Islanders $18,337,934 $49,003,096 $2,996,904 $49,003,096 203252
New York Rangers $108,765,212 $45,307,233 $6,692,767 $45,307,233 223052
Philadelphia Flyers $16,044,947 $48,838,452 $3,161,548 $48,838,452 232548
Pittsburgh Penguins $3,356,939 $51,043,394 $956,606 $51,043,394 241640
Quebec Nordiques $2,520,402 $45,732,862 $6,267,138 $45,732,862 202646
San Jose Sharks $11,060,699 $48,990,499 $3,009,501 $48,990,499 232447
St.Louis Blues $41,882,515 $50,299,402 $1,700,598 $50,299,402 212546
Toronto Maple Leafs $32,742,454 $42,651,029 $9,348,971 $42,651,029 213051
Vancouver Canucks -$6,839,464 $50,301,744 $1,698,256 $50,301,744 203050
Washington Capitals $27,217,307 $44,879,768 $7,120,232 $44,879,768 212041
Winnipeg Jets $8,759,690 $47,352,894 $4,647,106 $47,352,894 232952