Financial Report

(As of samedi, août 25 2007)

Anaheim

ArenaArrowhead Pond
Capacity18 500
Ticket Price$38,00


Income

Current Funds$54 040 062
Home Games Remaining39
Avg. Attendance16 396
Avg. Revenue/Game$1 121 520
Projected Revenue$43 739 280

Expenses

Pro Payroll$41 038 812
Farm Payroll$621 750
Prospect Fees$1 500
Coach$850 000
Games Remaining78
Total Game Expenses$518 440
Projected Expenses$40 438 303
Projected Balance$57 341 039

Salary Commitment

Year: 2003$41 660 562
Year: 2004$33 865 750
Year: 2005$30 793 250
Year: 2006$11 123 250

Pro Payroll

Eric Desjardins 8 100 000(3)
Vincent Damphousse 6 825 000(4)
Jaromir Jagr 6 758 812(1)
Joe Nieuwendyk 6 000 000(3)
Jaroslav Spacek 2 100 000(3)
P.J. Axelsson 1 300 000(4)
Scott Hartnell 1 075 000(2)
Roman Cechmanek 1 000 000(2)
Jordan Leopold 1 000 000(4)
Ian Laperriere 1 000 000(3)
John Grahame 930 000(3)
Stan Neckar 900 000(1)
Wayne Primeau 750 000(4)
Alexei Semenov 625 000(4)
Peter Schaefer 525 000(3)
Turner Stevenson 500 000(3)
Steven Reinprecht 475 000(2)
Garnet Exelby 425 000(4)
Jarkko Ruutu 400 000(2)
Scott Nichol 350 000(3)


Farm Payroll

Jason Ward 77 000(4)
Billy Tibbetts 70 000(3)
Reed Low 70 000(4)
Serge Aubin 65 000(3)
Jamie Allison 57 500(1)
Michael Leighton 51 250(4)
Ryan Bonni 50 000(2)
John Jakopin 43 500(1)
Brian Willsie 38 500(2)
Craig Darby 35 000(1)
Steve Begin 34 000(2)
Frederic Cassivi 30 000(3)




Boston

ArenaFleet Center
Capacity18 500
Ticket Price$35,00


Income

Current Funds$49 755 171
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$37 200 000
Farm Payroll$1 305 290
Prospect Fees$10 500
Coach$500 000
Games Remaining82
Total Game Expenses$475 802
Projected Expenses$39 015 790
Projected Balance$10 739 381

Salary Commitment

Year: 2003$38 505 290
Year: 2004$34 611 500
Year: 2005$24 447 500
Year: 2006$9 955 000

Pro Payroll

Paul Kariya 10 000 000(3)
Teppo Numminen 5 825 000(4)
Felix Potvin 3 950 000(2)
Eric Daze 3 600 000(3)
Patrik Stefan 1 300 000(2)
Martin Biron 1 125 000(4)
Jan Hrdina 1 000 000(1)
J-P Dumont 1 000 000(1)
Mike Ribeiro 1 000 000(4)
Brad Richards 975 000(2)
Mike Leclerc 950 000(2)
Sami Salo 900 000(2)
Brad Isbister 900 000(1)
Lubos Bartecko 800 000(4)
Lubomir Visnovsky 700 000(2)
Andrei Markov 675 000(2)
Brent Sopel 675 000(4)
Michal Rozsival 600 000(1)
Stephane Robidas 500 000(4)
Josef Vasicek 425 000(2)
Craig Adams 300 000(3)


Farm Payroll

Anders Eriksson 125 000(2)
Erik Rasmussen 112 500(3)
Alexander Korolyuk 112 500(1)
Mario Larocque 87 500(1)
Dimitry Afanasenkov 85 000(3)
Kevyn Adams 78 790(1)
Jason Strudwick 75 000(3)
Norman Milley 75 000(3)
Eric Messier 70 000(1)
Niklas Hagman 65 000(3)
Peter Svoboda 65 000(2)
Vaclav Pletka 60 000(3)
Bryan Muir 49 000(2)
Martin Cibak 45 000(3)
Mika Noronen 45 000(1)
Robert Schnabel 40 000(3)
Ryan Kraft 35 000(3)
Steve Webb 30 000(2)
Olivier Michaud 30 000(4)
Trent Whitfield 20 000(2)




Buffalo

ArenaMarine Midland Arena
Capacity18 500
Ticket Price$34,00


Income

Current Funds$37 807 750
Home Games Remaining39
Avg. Attendance17 914
Avg. Revenue/Game$1 096 368
Projected Revenue$42 758 352

Expenses

Pro Payroll$38 487 500
Farm Payroll$1 133 000
Prospect Fees$3 000
Coach$1 000 000
Games Remaining78
Total Game Expenses$495 409
Projected Expenses$38 641 866
Projected Balance$41 924 236

Salary Commitment

Year: 2003$39 620 500
Year: 2004$36 504 000
Year: 2005$14 996 500
Year: 2006$2 142 500

Pro Payroll

Theoren Fleury 10 000 000(2)
Sergei Zubov 5 950 000(3)
Chris Osgood 4 000 000(2)
Jeff Friesen 3 000 000(3)
Kim Johnsson 1 400 000(4)
Craig Rivet 1 300 000(1)
Jochen Hecht 1 175 000(3)
Colin White 1 100 000(2)
Manny Malhotra 1 072 500(2)
Taylor Pyatt 1 025 000(2)
Dmitri Kalinin 1 000 000(3)
Ivan Novoseltsev 1 000 000(2)
Matt Cullen 900 000(2)
Olli Jokinen 880 000(1)
Ossi Vaananen 700 000(2)
Justin Mapletoft 650 000(4)
Shawn Horcoff 575 000(2)
Mikael Samuelsson 525 000(3)
Andrew Ference 500 000(2)
David Aebischer 450 000(2)
Ivan Huml 450 000(3)
Ladislav Kohn 435 000(3)
Richard Park 400 000(1)


Farm Payroll

Damian Rhodes 255 000(1)
Darren Van Impe 110 000(3)
Mats Lindgren 84 000(1)
Kirill Safronov 82 500(3)
Yuri Butsayev 80 000(1)
Jeremy Stevenson 60 000(2)
Corey Hirsch 60 000(1)
Tommy Westlund 57 500(1)
Mike Danton 52 500(4)
Brad Leeb 45 000(2)
Fernando Pisani 44 000(3)
Jonathan Sim 42 500(2)
Michael Farrell 42 500(3)
Brad Chartrand 40 000(3)
Jim Vandermeer 40 000(4)
Toby Petersen 37 500(2)




Calgary

ArenaCanadian Airlines Saddledome
Capacity18 500
Ticket Price$34,00


Income

Current Funds$23 887 577
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$37 512 625
Farm Payroll$880 192
Prospect Fees$12 000
Coach$1 000 000
Games Remaining82
Total Game Expenses$480 547
Projected Expenses$39 404 817
Projected Balance-$15 517 240

Salary Commitment

Year: 2003$38 277 625
Year: 2004$30 015 000
Year: 2005$18 217 500
Year: 2006$7 315 000

Pro Payroll

Keith Primeau 7 000 000(3)
Martin Lapointe 5 500 000(2)
Oleg Tverdovsky 4 250 000(4)
Sergei Berezin 2 950 000(1)
Darren Mccarty 1 990 000(1)
Ron Tugnutt 1 750 000(2)
Don Sweeney 1 550 000(2)
Jason Wiemer 1 350 000(2)
Ethan Moreau 1 350 000(3)
Jeff Halpern 1 300 000(4)
Jassen Cullimore 1 200 000(1)
Karl Dykhuis 1 200 000(1)
Aki Berg 922 625(1)
Shawn Bates 850 000(2)
Pascal Dupuis 800 000(4)
Fedor Fedorov 775 000(4)
Tyler Arnason 550 000(3)
Martin Erat 525 000(3)
Maxim Kuznetsov 475 000(2)
Dale Purinton 425 000(3)
Radim Vrbata 400 000(3)
Dieter Kochan 400 000(3)


Farm Payroll

Kelly Buchberger 100 000(2)
Robert Dome 95 000(2)
Jonathan Cheechoo 80 000(4)
Shawn Heins 75 000(2)
Wyatt Smith 64 192(0)
Josef Boumedienne 55 000(3)
Alexei Ponikarovsky 52 500(2)
Adam Hall 52 500(3)
Martin Grenier 52 500(3)
Steve Mccarthy 51 000(0)
Jaroslav Bednar 50 000(3)
Matt Walker 45 000(4)
Kevin Sawyer 42 500(3)
Eric Godard 35 000(4)
Sebastien Centomo 30 000(4)




Caroline

ArenaRaleigh Entertainment and spor
Capacity18 500
Ticket Price$36,00


Income

Current Funds$50 608 303
Home Games Remaining35
Avg. Attendance18 500
Avg. Revenue/Game$1 198 800
Projected Revenue$41 958 000

Expenses

Pro Payroll$35 802 500
Farm Payroll$763 750
Prospect Fees$4 500
Coach$825 000
Games Remaining69
Total Game Expenses$456 046
Projected Expenses$31 467 155
Projected Balance$61 099 148

Salary Commitment

Year: 2003$36 566 250
Year: 2004$31 196 250
Year: 2005$22 071 250
Year: 2006$14 472 500

Pro Payroll

Joe Sakic 10 000 000(4)
Adam Foote 5 000 000(2)
Donald Audette 3 000 000(3)
Bret Hedican 2 400 000(3)
Viktor Kozlov 2 100 000(1)
Stephane Quintal 2 000 000(4)
Steve Thomas 1 750 000(4)
Andrei Nikolishin 1 200 000(2)
Garth Snow 1 100 000(2)
Matt Johnson 962 500(1)
Daniel Tkaczuk 925 000(2)
Andreas Johansson 800 000(2)
Patrik Elias 750 000(1)
Brian Gionta 725 000(3)
Karel Pilar 700 000(3)
Mike Wilson 600 000(1)
Mathieu Biron 500 000(1)
Brad Norton 500 000(4)
J-Francois Damphousse 450 000(3)
Richard Lintner 340 000(1)


Farm Payroll

Andrei Nazarov 95 000(3)
Kris Vernarsky 90 000(4)
Josh Holden 77 500(1)
Zdenek Blatny 77 500(4)
Mike Watt 62 500(3)
Per Svartvadet 60 000(2)
Paul Manning 55 000(4)
Jason Jaspers 52 500(3)
Steve Mckenna 40 000(1)
Darren Rumble 40 000(3)
David Oliver 40 000(2)
Kip Brennan 37 500(3)
Tom Kostopoulos 36 250(3)




Chicago

ArenaUnited Center
Capacity18 500
Ticket Price$45,00


Income

Current Funds$87 364 460
Home Games Remaining31
Avg. Attendance18 500
Avg. Revenue/Game$1 498 500
Projected Revenue$46 453 500

Expenses

Pro Payroll$42 550 000
Farm Payroll$572 000
Prospect Fees$12 000
Coach$525 000
Games Remaining62
Total Game Expenses$532 427
Projected Expenses$33 010 463
Projected Balance$100 807 497

Salary Commitment

Year: 2003$43 122 000
Year: 2004$39 977 000
Year: 2005$17 232 500
Year: 2006$13 550 000

Pro Payroll

Nicklas Lidstrom 9 000 000(2)
Alexei Kovalev 6 000 000(4)
Daniel Alfredsson 4 000 000(4)
Adam Deadmarsh 3 600 000(2)
Michael Peca 3 500 000(2)
Jere Lehtinen 2 450 000(2)
Bryan Smolinski 2 300 000(2)
Glen Murray 1 975 000(1)
Dean Mcammond 1 500 000(3)
Marc Denis 1 250 000(4)
Marek Malik 1 000 000(4)
Frantisek Kaberle 1 000 000(4)
Patrick DesRochers 975 000(3)
Tony Hrkac 800 000(2)
Jaroslav Svoboda 700 000(3)
Jarno Kultanen 700 000(2)
Karlis Skrastins 675 000(1)
Brian Pothier 425 000(3)
Matt Cooke 400 000(1)
Jiri Bicek 300 000(2)


Farm Payroll

Shaone Morrisonn 112 500(4)
Jason Labarbara 77 500(4)
Mark Mowers 60 000(4)
Andre Savage 50 000(1)
Steve Halko 50 000(4)
Daniel Corso 49 500(2)
Brian Swanson 47 500(3)
Jim Campbell 45 000(1)
Aaron Downey 45 000(2)
Zenith Komarniski 35 000(3)




Colorado

ArenaPepsi Center
Capacity18 500
Ticket Price$34,00


Income

Current Funds$49 504 232
Home Games Remaining39
Avg. Attendance18 500
Avg. Revenue/Game$1 132 200
Projected Revenue$44 155 800

Expenses

Pro Payroll$40 026 000
Farm Payroll$858 000
Prospect Fees$18 000
Coach$780 000
Games Remaining78
Total Game Expenses$508 317
Projected Expenses$39 648 732
Projected Balance$54 011 300

Salary Commitment

Year: 2003$44 034 000
Year: 2004$40 259 000
Year: 2005$16 398 000
Year: 2006$8 875 500

Pro Payroll

Pavel Bure 10 000 000(2)
Chris Chelios 6 500 000(2)
Tommy Salo 4 000 000(4)
Yanic Perreault 3 150 000(3)
Dan Mcgillis 3 000 000(2)
Bryan Marchment 3 000 000(4)
Vyacheslav Kozlov 2 500 000(1)
Sergei Brylin 1 500 000(3)
Fredrik Modin 1 275 000(1)
Murray Baron 1 000 000(3)
Sheldon Keefe 975 000(2)
Shayne Corson 925 000(2)
Ville Nieminen 800 000(3)
Jan Bulis 750 000(4)
Jamal Mayers 700 000(4)
Mark Eaton 600 000(2)
Barret Jackman 600 000(3)
Petr Hubacek 501 000(2)
Mike Commodore 500 000(2)
Alexander Khavanov 500 000(2)
Jussi Markkanen 400 000(3)


Farm Payroll

Ross Lupaschuk 90 000(4)
Michel Riesen 82 500(2)
Andrej Podkonicky 72 500(3)
Jakub Cutta 72 500(2)
Brad Ralph 67 500(2)
Lee Goren 60 500(4)
Miikka Kiprusoff 55 000(2)
Mike Siklenka 52 500(4)
Damian Surma 45 000(4)
Peter Smrek 42 500(2)
Jeff Paul 42 500(4)
Darcy Hordichuk 40 000(2)
Byron Ritchie 35 000(4)
Marc-Andre Bergeron 35 000(4)
Chad Wiseman 35 000(4)
Derek Gustafson 30 000(4)




Dallas

ArenaReunion Arena
Capacity18 500
Ticket Price$39,00


Income

Current Funds$42 002 210
Home Games Remaining38
Avg. Attendance17 419
Avg. Revenue/Game$1 222 814
Projected Revenue$46 466 932

Expenses

Pro Payroll$43 390 000
Farm Payroll$968 500
Prospect Fees$13 500
Coach$350 000
Games Remaining76
Total Game Expenses$545 390
Projected Expenses$41 449 659
Projected Balance$47 019 483

Salary Commitment

Year: 2003$44 358 500
Year: 2004$29 123 500
Year: 2005$26 794 500
Year: 2006$20 607 000

Pro Payroll

Sergei Fedorov 10 000 000(4)
Mark Recchi 5 500 000(4)
Jose Theodore 3 500 000(3)
Ryan Smyth 3 200 000(4)
Steve Sullivan 3 000 000(1)
Jason Arnott 2 600 000(1)
Brian Rafalski 2 500 000(1)
Kyle Mclaren 1 755 000(1)
Brenden Morrow 1 580 000(4)
Patrick Marleau 1 400 000(1)
Mike Fisher 1 300 000(2)
Chris Phillips 1 200 000(3)
David Legwand 975 000(1)
Sheldon Souray 925 000(1)
Nicholas Boynton 850 000(1)
Denis Arkhipov 750 000(2)
Marty Reasoner 650 000(1)
Pasi Nurminen 630 000(3)
Willie Mitchell 550 000(1)
Erik Cole 525 000(3)


Farm Payroll

Krystofer Kolanos 107 500(3)
Mike Van Ryn 102 500(2)
Anton Volchenkov 100 000(4)
Andy Hilbert 82 500(3)
Brian Campbell 80 000(4)
Evgeny Konstantinov 77 500(4)
Lubomir Sekeras 73 500(2)
Christian Berglund 72 500(3)
Ben Clymer 70 000(3)
Pavel Rosa 69 500(4)
Norm Maracle 69 000(2)
Maxim Balmochnyk 34 000(2)
Kirby Law 30 000(1)




Detroit

ArenaJoe Louis Arena
Capacity19 500
Ticket Price$35,00


Income

Current Funds$49 660 740
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$40 165 150
Farm Payroll$1 438 000
Prospect Fees$22 500
Coach$650 000
Games Remaining82
Total Game Expenses$515 557
Projected Expenses$42 275 650
Projected Balance$7 385 090

Salary Commitment

Year: 2003$41 603 150
Year: 2004$21 993 000
Year: 2005$9 488 000
Year: 2006$4 375 500

Pro Payroll

Zigmund Palffy 6 000 000(1)
Ron Francis 5 000 000(2)
Sandis Ozolinsh 5 000 000(1)
Luc Robitaille 4 000 000(2)
Saku Koivu 3 300 000(1)
Roberto Luongo 2 900 000(3)
Mike Grier 1 500 000(4)
Magnus Arvedson 1 500 000(1)
Jiri Fischer 1 350 000(2)
Mikael Renberg 1 300 000(1)
Tim Connolly 1 100 000(4)
Cale Hulse 1 100 000(4)
Dany Heatley 1 075 000(3)
Alyn Mccauley 865 150(1)
Steve Staios 850 000(1)
Mathieu Garon 750 000(2)
Marcus Nilson 725 000(2)
Scott Hannan 700 000(1)
Petr Cajanek 700 000(3)
Niclas Wallin 450 000(2)


Farm Payroll

Igor Ulanov 177 500(2)
Jay Bouwmeester 118 500(4)
Chuck Kobasew 113 000(4)
Carlo Colaiacovo 113 000(4)
Stephen Weiss 107 500(3)
Ron Hainsey 107 500(4)
Barrett Heisten 105 000(3)
Kurtis Foster 90 000(4)
Kyle Rossiter 70 000(3)
Alexandre Daigle 70 000(3)
Bob Essensa 60 000(1)
Matt Pettinger 52 500(2)
Simon Lajeunesse 52 500(4)
Miroslav Zalesak 51 000(4)
Ryan Jardine 45 000(3)
Eric Manlow 40 000(3)
Rob Valicevic 35 000(1)
Darren Haydar 30 000(4)




Edmonton

ArenaRexall Place
Capacity18 500
Ticket Price$38,00


Income

Current Funds$59 296 375
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$39 270 833
Farm Payroll$498 500
Prospect Fees$10 500
Coach$390 000
Games Remaining82
Total Game Expenses$489 876
Projected Expenses$40 169 833
Projected Balance$19 126 542

Salary Commitment

Year: 2003$39 769 333
Year: 2004$33 862 500
Year: 2005$28 500 000
Year: 2006$8 520 000

Pro Payroll

Chris Pronger 10 000 000(3)
Bobby Holik 4 700 000(4)
Richard Matvichuk 3 000 000(3)
Brian Rolston 2 900 000(2)
Dallas Drake 2 500 000(3)
Simon Gagne 2 000 000(4)
John Madden 1 975 000(2)
Joe Thornton 1 825 000(1)
Alexei Morozov 1 700 000(4)
Michal Handzus 1 333 333(1)
Dan Cloutier 1 250 000(1)
Karel Rachunek 1 000 000(3)
Claude Lapointe 1 000 000(3)
Daniil Markov 925 000(1)
Dwayne Roloson 750 000(3)
Mark Rycroft 550 000(3)
Eric Cairns 500 000(1)
Mark Bell 487 500(2)
Joseph Corvo 475 000(3)
Mike Peluso 400 000(3)


Farm Payroll

Doug Janik 90 000(4)
Craig Macdonald 73 500(1)
Vladimir Vujtek 60 000(3)
Jan Lasak 47 500(3)
Martin Brochu 45 000(3)
Jim Montgomery 45 000(3)
Alain Nasreddine 45 000(3)
Domenic Pittis 32 500(3)
Simon Gamache 30 000(4)
Matt Henderson 30 000(3)




Floride

ArenaNational Car Rental Center
Capacity18 500
Ticket Price$39,00


Income

Current Funds$47 044 317
Home Games Remaining38
Avg. Attendance17 096
Avg. Revenue/Game$1 200 186
Projected Revenue$45 607 068

Expenses

Pro Payroll$47 331 250
Farm Payroll$1 111 580
Prospect Fees$7 500
Coach$600 000
Games Remaining75
Total Game Expenses$598 175
Projected Expenses$44 863 107
Projected Balance$47 788 278

Salary Commitment

Year: 2003$48 442 830
Year: 2004$35 802 830
Year: 2005$18 342 500
Year: 2006$12 000 000

Pro Payroll

Mike Modano 10 000 000(4)
Mathieu Schneider 6 000 000(2)
Alexei Zhitnik 4 200 000(1)
Byron Dafoe 3 400 000(2)
Shane Doan 3 200 000(3)
Sergei Gonchar 3 200 000(2)
Mariusz Czerkawski 2 400 000(1)
Cory Stillman 2 100 000(1)
Radek Bonk 1 750 000(1)
Ken Klee 1 450 000(4)
Jamie Langenbrunner 1 391 500(1)
Greg De Vries 1 350 000(2)
Kris Draper 1 300 000(3)
Kirk Maltby 1 058 750(2)
Ruslan Salei 1 000 000(2)
Andy Mcdonald 975 000(3)
Mattias Timander 671 000(1)
Marty Turco 600 000(2)
Jason Blake 500 000(2)
Cristobal Huet 400 000(3)
Scott Ferguson 385 000(3)


Farm Payroll

Konstantin Koltsov 112 500(4)
Brooks Orpik 112 500(4)
Jeff Shantz 100 000(2)
Rocky Thompson 94 080(2)
Jaroslav Kristek 90 000(4)
Tomi Kallio 85 000(2)
Burke Henry 77 500(4)
Darby Hendrickson 72 500(1)
Mikko Jokela 65 000(4)
Jason Botterill 55 000(1)
Evgeny Korolev 42 500(3)
Matt Bradley 40 000(3)
Jason Williams 37 500(2)
Ronald Petrovicky 35 000(2)
Marc Chouinard 32 500(4)
Mathieu Darche 30 000(4)
Ray Schultz 30 000(4)




Islanders

ArenaNassau Veterans Memorial Colis
Capacity18 500
Ticket Price$37,00


Income

Current Funds$71 698 763
Home Games Remaining39
Avg. Attendance18 500
Avg. Revenue/Game$1 232 100
Projected Revenue$48 051 900

Expenses

Pro Payroll$48 487 500
Farm Payroll$1 193 000
Prospect Fees$12 000
Coach$980 000
Games Remaining78
Total Game Expenses$617 957
Projected Expenses$48 200 671
Projected Balance$71 549 992

Salary Commitment

Year: 2003$49 680 500
Year: 2004$38 653 500
Year: 2005$20 138 500
Year: 2006$9 075 000

Pro Payroll

Eric Lindros 9 000 000(2)
Sean Burke 6 000 000(2)
Scott Stevens 5 750 000(3)
Patrice Brisebois 3 200 000(4)
Janne Niinimaa 3 200 000(4)
Sami Kapanen 3 000 000(3)
Sean O'Donnell 2 500 000(1)
Dmitry Yushkevich 2 200 000(0)
Geoff Sanderson 2 100 000(1)
Todd Bertuzzi 2 000 000(1)
Jarome Iginla 1 700 000(1)
Michael Nylander 1 550 000(1)
Andy Delmore 1 500 000(4)
Manny Legace 1 450 000(3)
Andrew Brunette 1 150 000(1)
Mike Comrie 1 025 000(2)
Hans Jonsson 1 000 000(2)
Jamie Pushor 900 000(4)
Pavel Brendl 512 500(3)
Pierre Dagenais 500 000(2)
Josef Melichar 450 000(2)


Farm Payroll

Fred Brathwaite 140 000(2)
Tim Taylor 100 000(4)
Eric Chouinard 97 500(2)
Krzysztof Oliwa 90 000(2)
Travis Roche 90 000(3)
Mikael Tellqvist 77 500(4)
Jimmie Olvestad 65 000(3)
Michael Zigomanis 62 500(4)
Jeff Cowan 60 000(3)
Dan Bylsma 60 000(2)
Brantt Myhres 52 500(2)
Glen Metropolit 50 000(2)
Martin Gerber 50 000(3)
Brandon Smith 50 000(2)
Chris Bala 45 000(3)
Andrej Nedorost 41 000(3)
Sean Mcmorrow 35 000(4)
Benoit Gratton 27 000(1)




LA Kings

ArenaStaples Center
Capacity19 000
Ticket Price$41,00


Income

Current Funds$71 985 609
Home Games Remaining32
Avg. Attendance19 000
Avg. Revenue/Game$1 402 200
Projected Revenue$44 870 400

Expenses

Pro Payroll$46 680 000
Farm Payroll$1 359 750
Prospect Fees$3 000
Coach$825 000
Games Remaining66
Total Game Expenses$595 948
Projected Expenses$39 332 579
Projected Balance$77 523 430

Salary Commitment

Year: 2003$48 039 750
Year: 2004$44 544 750
Year: 2005$30 557 250
Year: 2006$20 123 500

Pro Payroll

Jeremy Roenick 9 500 000(4)
Steve Yzerman 8 975 000(2)
Wade Redden 3 100 000(4)
Valeri Bure 2 600 000(1)
Jason York 2 500 000(3)
Sergei Samsonov 2 500 000(4)
Ray Whitney 2 300 000(2)
Daymond Langkow 2 050 000(3)
Martin Skoula 2 000 000(4)
Zdeno Chara 1 750 000(3)
Pavel Kubina 1 275 000(3)
Todd White 1 250 000(3)
Scottie Upshall 1 185 000(4)
Marcel Hossa 1 075 000(3)
Justin Williams 1 075 000(2)
Dennis Seidenberg 700 000(4)
Jean-Sebastien Giguere700 000(1)
Ray Emery 650 000(4)
David Vyborny 600 000(2)
Bryce Salvador 495 000(2)
Dan Lacouture 400 000(3)


Farm Payroll

Steve Eminger 118 500(4)
Martin Samuelsson 112 500(4)
Rick DiPietro 107 500(2)
Mark Hartigan 102 750(3)
Jani Hurme 95 000(1)
Bobby Allen 90 000(4)
Pavel Skrbek 80 000(2)
Stacy Roest 80 000(2)
Francois Beauchemin 77 500(4)
Adam Mair 60 000(2)
Mike Brown 60 000(2)
Ken Belanger 60 000(1)
Todd Fedoruk 55 000(2)
Steve Martins 50 000(2)
Chris O'Sullivan 50 000(2)
Jim Mckenzie 45 000(4)
Kent Mcdonell 45 000(4)
Ptr Mika 40 000(1)
Richard Scott 31 000(3)




Minnesota

ArenaXcel Energy Center
Capacity18 500
Ticket Price$25,00


Income

Current Funds$49 832 096
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$23 105 040
Farm Payroll$878 250
Prospect Fees$9 000
Coach$500 000
Games Remaining82
Total Game Expenses$298 686
Projected Expenses$24 492 290
Projected Balance$25 339 806

Salary Commitment

Year: 2003$23 983 290
Year: 2004$14 729 040
Year: 2005$7 524 000
Year: 2006$4 965 000

Pro Payroll

Mattias Norstrom 1 800 000(1)
Brian Boucher 1 800 000(4)
Travis Green 1 700 000(2)
Matthew Barnaby 1 700 000(1)
Todd Simpson 1 500 000(2)
Jan Hlavac 1 100 000(2)
Tyson Nash 1 080 000(4)
Grant Marshall 1 020 000(1)
Mike Knuble 950 000(1)
Scott Lachance 875 000(1)
Tyler Wright 850 000(1)
Henrik Tallinder 775 000(3)
Jean-Sebastien Aubin 770 000(1)
Zac Bierk 755 040(2)
Daniel Tjarnqvist 750 000(3)
Sergei Zholtok 725 000(1)
Brad Tapper 700 000(2)
Arron Asham 665 000(4)
Tomas Kloucek 550 000(2)
Trevor Letowski 550 000(4)
Ivan Ciernik 515 000(4)
Landon Wilson 500 000(2)
Nathan Dempsey 425 000(3)
Eric Boulton 400 000(2)
Radek Martinek 350 000(3)
Brett Mclean 300 000(4)


Farm Payroll

Todd Harvey 130 000(1)
Denis Pederson 101 750(1)
Clarke Wilm 67 500(1)
Christian Laflamme 60 000(1)
Milan Hnilicka 60 000(1)
Kent Manderville 55 000(1)
Alex Henry 55 000(4)
Lasse Pirjeta 50 000(3)
Tomi Pettinen 50 000(1)
Paul Healey 46 500(3)
Andreas Salomonsson 45 000(3)
D.J. Smith 45 000(3)
Blake Sloan 42 500(3)
Sami Helenius 40 000(1)
Darrel Scoville 30 000(3)




Montreal

ArenaCentre Bell
Capacity18 500
Ticket Price$42,00


Income

Current Funds$96 920 901
Home Games Remaining30
Avg. Attendance18 019
Avg. Revenue/Game$1 362 215
Projected Revenue$40 866 450

Expenses

Pro Payroll$36 080 000
Farm Payroll$591 000
Prospect Fees$12 000
Coach$350 000
Games Remaining62
Total Game Expenses$451 622
Projected Expenses$28 000 561
Projected Balance$109 786 790

Salary Commitment

Year: 2003$36 671 000
Year: 2004$24 931 000
Year: 2005$12 081 000
Year: 2006$7 755 000

Pro Payroll

Jason Allison 5 500 000(1)
Andrew Cassels 5 035 000(2)
Martin Straka 4 800 000(1)
Sean Hill 3 125 000(4)
Milan Hejduk 2 900 000(2)
Bryan Mccabe 2 350 000(2)
Cliff Ronning 2 200 000(3)
Derek Morris 1 400 000(1)
Kevin Weekes 1 250 000(2)
Martin St-Louis 1 200 000(4)
Stanislav Chistov 1 130 000(4)
Jeff Jillson 1 025 000(3)
Henrik Zetterberg 875 000(4)
Mikko Eloranta 615 000(4)
Trent Hunter 575 000(4)
Andrew Raycroft 500 000(2)
Guillaume Lefebvre 425 000(3)
Radoslav Suchy 425 000(2)
Sean Avery 400 000(3)
Nolan Baumgartner 350 000(2)


Farm Payroll

Scott Barney 90 000(4)
Michal Sivek 70 000(4)
Kamil Piros 63 500(3)
David Morisset 62 500(3)
Lukas Krajicek 42 500(3)
Jean-Guy Trudel 40 000(3)
Aris Brimanis 40 000(1)
Johnathan Aitken 40 000(2)
Paul Gaustad 40 000(4)
Rick Mrozik 37 500(3)
Cam Severson 35 000(4)
Jonathan Hedstrom 30 000(3)




New Jersey

ArenaContinental Airlines Arena
Capacity18 500
Ticket Price$33,00


Income

Current Funds$41 652 152
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$28 932 000
Farm Payroll$1 045 250
Prospect Fees$12 000
Coach$450 000
Games Remaining82
Total Game Expenses$371 210
Projected Expenses$30 439 250
Projected Balance$11 212 902

Salary Commitment

Year: 2003$29 977 250
Year: 2004$24 629 750
Year: 2005$15 512 250
Year: 2006$4 980 750

Pro Payroll

Jozef Stumpel 3 350 000(3)
Mike Dunham 3 000 000(4)
Jon Klemm 2 750 000(3)
Bryan Berard 2 000 000(1)
Dainius Zubrus 1 800 000(2)
Sylvain Lefebvre 1 625 000(2)
Steve Konowalchuk 1 525 000(1)
Chad Kilger 1 300 000(2)
Hal Gill 1 300 000(2)
Stephane Yelle 1 200 000(3)
Kurt Sauer 1 102 000(4)
Marian Gaborik 1 075 000(2)
Raffi Torres 1 075 000(3)
Vaclav Varada 1 000 000(1)
Vitali Yachmenev 850 000(3)
Andy Sutton 750 000(4)
Nick Schultz 700 000(3)
Juraj Kolnik 650 000(2)
Samuel Pahlsson 600 000(2)
Jay Pandolfo 550 000(2)
Peter Skudra 450 000(1)
Steve Montador 280 000(3)


Farm Payroll

Kris Beech 102 500(2)
Jason Marshall 97 500(1)
Michael Rupp 77 500(4)
Craig Johnson 75 000(2)
Cameron Mann 70 000(1)
Jean-Francois Labbe 70 000(1)
Blake Bellefeuille 62 500(3)
Nolan Yonkman 60 000(3)
Brad Moran 55 000(3)
Scott Parker 55 000(3)
Jamie Lundmark 51 250(4)
Eric Beaudoin 50 000(3)
Stephen Guolla 50 000(1)
Tom Askey 45 000(1)
Dan Focht 44 000(3)
Ryan Christie 40 000(2)
Steve Brule 40 000(1)




Ottawa

ArenaCorel Center
Capacity19 000
Ticket Price$55,00


Income

Current Funds$59 260 616
Home Games Remaining37
Avg. Attendance15 662
Avg. Revenue/Game$1 550 563
Projected Revenue$57 370 831

Expenses

Pro Payroll$55 863 333
Farm Payroll$1 001 000
Prospect Fees$15 000
Coach$800 000
Games Remaining75
Total Game Expenses$703 407
Projected Expenses$52 755 488
Projected Balance$63 875 960

Salary Commitment

Year: 2003$56 864 333
Year: 2004$41 526 000
Year: 2005$31 951 000
Year: 2006$16 497 000

Pro Payroll

Alexander Mogilny 8 000 000(3)
Pavol Demitra 5 500 000(2)
Owen Nolan 5 500 000(4)
Robert Lang 4 750 000(4)
Petr Nedved 4 200 000(1)
Derian Hatcher 4 100 000(1)
Darryl Sydor 3 200 000(1)
Evgeni Nabokov 3 000 000(4)
Mattias Ohlund 2 800 000(3)
Anson Carter 2 500 000(3)
Jason Smith 1 525 000(2)
Alex Tanguay 1 500 000(4)
Rhett Warrener 1 500 000(1)
Curtis Brown 1 433 333(1)
Niklas Sundstrom 1 300 000(2)
Mike Johnson 1 250 000(2)
Ty Conklin 875 000(3)
Mike York 675 000(1)
Ryan Bayda 675 000(4)
Dmitri Bykov 605 000(3)
Jim Fahey 575 000(4)
Andreas Lilja 400 000(3)


Farm Payroll

Eric Fichaud 92 500(1)
Matthew Stajan 90 000(4)
Harold Druken 85 000(3)
Rickard Wallin 82 500(4)
Patrick Sharp 77 500(4)
Milan Bartovic 65 000(4)
Luke Sellars 65 000(3)
Tomas Surovy 65 000(4)
Sean Brown 62 500(1)
Eric Nickulas 57 500(3)
Curtis Sanford 47 500(4)
Richard Jackman 43 000(1)
Derek Mackenzie 37 500(3)
Brad Defauw 35 000(4)
Vernon Fiddler 34 500(4)
Marian Cisar 32 000(1)
Micki Dupont 29 000(3)




Philly

ArenaFirst Union Center
Capacity18 500
Ticket Price$30,00


Income

Current Funds$36 370 852
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$29 193 250
Farm Payroll$638 000
Prospect Fees$13 500
Coach$400 000
Games Remaining82
Total Game Expenses$368 838
Projected Expenses$30 244 750
Projected Balance$6 126 102

Salary Commitment

Year: 2003$29 831 250
Year: 2004$26 957 750
Year: 2005$20 882 500
Year: 2006$12 090 000

Pro Payroll

Chris Gratton 4 000 000(4)
Boris Mironov 3 500 000(3)
Alexander Karpovtsev 3 000 000(4)
Trevor Kidd 3 000 000(4)
Mike Rathje 2 700 000(3)
Greg Johnson 1 500 000(4)
Michal Grosek 1 400 000(2)
Kyle Calder 1 300 000(2)
Brad May 1 225 000(1)
Mathieu Dandenault 1 100 000(1)
Vaclav Prospal 1 100 000(2)
Kristian Huselius 925 000(3)
Aaron Ward 900 000(3)
Sean Pronger 500 000(2)
Jeff Toms 500 000(4)
Ales Kotalik 475 000(3)
Robert Esche 450 000(2)
Mark Smith 425 000(2)
Vladimir Orszagh 400 000(2)
J-Luc Grand-Pierre 400 000(1)
Eric Belanger 393 250(2)


Farm Payroll

John Tripp 90 000(4)
Ryan Johnson 68 500(1)
Steve Moore 65 000(3)
Tyler Bouck 55 000(2)
Pascal Trepanier 52 000(2)
Neil Little 50 000(3)
Reinhard Divis 50 000(3)
Todd Rohloff 45 000(3)
Francis Lessard 42 500(3)
P.J. Stock 42 500(1)
Richard Brennan 40 000(3)
Chris Schmidt 37 500(1)




Phoenix

ArenaAmerica West Arena
Capacity20 000
Ticket Price$44,00


Income

Current Funds$82 671 751
Home Games Remaining38
Avg. Attendance16 756
Avg. Revenue/Game$1 327 049
Projected Revenue$50 427 862

Expenses

Pro Payroll$41 990 000
Farm Payroll$1 166 750
Prospect Fees$25 500
Coach$880 000
Games Remaining76
Total Game Expenses$537 345
Projected Expenses$40 838 183
Projected Balance$92 261 430

Salary Commitment

Year: 2003$43 156 750
Year: 2004$41 261 750
Year: 2005$33 958 500
Year: 2006$20 337 500

Pro Payroll

Peter Bondra 10 000 000(3)
Doug Weight 9 500 000(4)
Brian Savage 3 100 000(2)
Steve Rucchin 2 500 000(2)
Kenny Jonsson 2 300 000(4)
Kimmo Timonen 1 250 000(4)
Rick Nash 1 185 000(4)
Darius Kasparaitis 1 150 000(1)
Jason Spezza 1 130 000(4)
Nikita Alexeev 1 075 000(3)
Alexander Frolov 1 075 000(4)
Tomas Vokoun 1 000 000(4)
Richard Zednik 900 000(3)
Dan Boyle 875 000(4)
Paul Mara 850 000(4)
Ladislav Nagy 800 000(4)
Martin Havlat 800 000(2)
Niclas Havelid 700 000(1)
Justin Papineau 475 000(3)
Ivan Majesky 450 000(3)
Derek Armstrong 450 000(2)
Vesa Toskala 425 000(3)


Farm Payroll

Peter Sejna 102 500(4)
Vaclav Nedorost 97 500(3)
Bryan Allen 97 500(2)
Jared Aulin 80 000(4)
Mike Mottau 72 500(2)
Ladislav Benysek 72 000(2)
Milan Kraft 71 250(2)
Tomas Malec 70 000(4)
Johan Holmqvist 67 500(2)
Blair Betts 65 000(3)
Igor Radulov 62 500(4)
Tomas Kurka 57 500(4)
Josh Langfeld 51 000(3)
Casey Hankinson 45 000(1)
J-P Vigier 42 500(3)
Nathan Perrott 40 000(3)
Joel Kwiatkowski 37 500(2)
Sasha Goc 35 000(2)




Pittsburgh

ArenaCivic Arena
Capacity18 500
Ticket Price$40,00


Income

Current Funds$95 879 181
Home Games Remaining36
Avg. Attendance18 500
Avg. Revenue/Game$1 332 000
Projected Revenue$47 952 000

Expenses

Pro Payroll$42 945 777
Farm Payroll$880 250
Prospect Fees$3 000
Coach$575 000
Games Remaining72
Total Game Expenses$541 513
Projected Expenses$38 988 902
Projected Balance$104 842 279

Salary Commitment

Year: 2003$43 826 027
Year: 2004$28 930 250
Year: 2005$22 637 750
Year: 2006$15 202 250

Pro Payroll

Brendan Shanahan 7 500 000(4)
Bill Guerin 7 000 000(4)
Alexei Yashin 6 549 944(1)
Scott Young 5 125 000(3)
Todd Marchant 2 500 000(2)
Chris Therien 2 000 000(1)
Patrick Lalime 1 600 000(1)
Marc Savard 1 500 000(3)
Jamie Storr 1 450 000(1)
Jay Mckee 1 433 333(1)
Vitaly Vishnevski 1 075 000(2)
Mark Parrish 962 500(1)
Brad Bombardir 800 000(1)
Philippe Boucher 700 000(2)
Pavel Trnka 625 000(2)
Ruslan Fedotenko 450 000(2)
Rob Davison 450 000(4)
Chris Taylor 425 000(2)
Jamie Wright 400 000(2)
Chris Neil 400 000(3)


Farm Payroll

Kyle Wanvig 90 000(4)
Ilya Bryzgalov 87 500(3)
Ian Moran 80 000(2)
Joe Dipenta 70 000(4)
Ryan Vandenbussche 55 000(1)
Cody Rudkowsky 52 250(4)
Matthew Herr 50 000(3)
Bryan Helmer 45 000(1)
Jesse Fibiger 44 500(3)
Chris Herperger 42 500(3)
Rory Fitzpatrick 42 500(3)
Mike Weaver 41 250(3)
Jason King 40 000(4)
Brad Smyth 37 500(2)
Alan Letang 35 000(3)
Ryan Flinn 34 500(3)
Jody Shelley 32 750(3)




Rangers

ArenaMadison Square Garden
Capacity19 500
Ticket Price$32,00


Income

Current Funds$17 937 283
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$20 655 000
Farm Payroll$916 737
Prospect Fees$16 500
Coach$400 000
Games Remaining82
Total Game Expenses$268 149
Projected Expenses$21 988 237
Projected Balance-$4 050 954

Salary Commitment

Year: 2003$21 571 737
Year: 2004$15 806 737
Year: 2005$10 311 737
Year: 2006$6 477 597

Pro Payroll

Mike Ricci 2 200 000(1)
Steve Shields 2 000 000(1)
Manny Fernandez 1 800 000(4)
Jonas Hoglund 1 600 000(3)
Boyd Devereaux 1 450 000(2)
Dave Scatchard 1 200 000(4)
Jeff Taffe 1 125 000(4)
Curtis Leschyshyn 975 000(3)
Fredrik Olausson 900 000(2)
Espen Knutsen 870 000(2)
Wade Belak 850 000(1)
Shane Willis 800 000(2)
Mattias Weinhandl 775 000(4)
Wes Walz 750 000(4)
Darren Langdon 700 000(2)
Denis Gauthier 675 000(1)
Nolan Pratt 600 000(2)
Branko Radivojevic 575 000(3)
Nicholas Dimitrakos 435 000(4)
Derrick Walser 375 000(3)


Farm Payroll

Alexander Svitov 113 000(4)
Alexei Smirnov 107 500(4)
Steve Ott 83 097(4)
Aaron Gavey 70 000(2)
Steve Passmore 65 000(2)
Benjamin Simon 52 500(3)
Scott Clemmensen 52 500(3)
Stephen Peat 50 000(3)
Stephane Veilleux 48 000(4)
Duvie Westcott 43 000(3)
Matt Davidson 41 140(3)
Lynn Loyns 41 000(4)
Dan Hinote 40 000(1)
Radoslav Hecl 40 000(2)
Nick Smith 35 000(3)
David Ling 35 000(3)




San Jose

ArenaSan Jose Arena
Capacity19 850
Ticket Price$43,00


Income

Current Funds$77 936 246
Home Games Remaining35
Avg. Attendance19 293
Avg. Revenue/Game$1 493 265
Projected Revenue$52 264 275

Expenses

Pro Payroll$39 072 270
Farm Payroll$922 000
Prospect Fees$18 000
Coach$500 000
Games Remaining70
Total Game Expenses$494 052
Projected Expenses$34 583 645
Projected Balance$95 616 876

Salary Commitment

Year: 2003$39 994 270
Year: 2004$33 183 000
Year: 2005$24 373 000
Year: 2006$12 140 500

Pro Payroll

Tony Amonte 6 000 000(3)
Nikolai Khabibulin 4 500 000(2)
Markus Naslund 4 000 000(1)
Marian Hossa 3 200 000(4)
Craig Conroy 3 100 000(3)
Brendan Witt 2 250 000(3)
Scott Walker 2 200 000(4)
Scott Gomez 1 800 000(2)
Brad Stuart 1 650 000(4)
Adrian Aucoin 1 600 000(1)
Marco Sturm 1 500 000(4)
Rem Murray 1 400 000(4)
Denis Shvidki 1 025 000(2)
Ryan Miller 1 025 000(4)
Brad Lukowich 900 000(2)
Filip Kuba 850 000(4)
Shean Donovan 622 270(1)
Shane Hnidy 500 000(2)
Antti Laaksonen 475 000(1)
Mathias Johansson 475 000(3)


Farm Payroll

Michael Komisarek 113 000(4)
Shane Endicott 87 500(3)
Alexander Auld 85 000(3)
Igor Korolev 75 000(4)
Jesse Wallin 66 000(1)
Ian Macneil 65 000(3)
Gordie Dwyer 50 000(4)
Hannes Hyvonen 50 000(3)
Jamie Rivers 48 000(1)
Sylvain Blouin 45 000(2)
Tom Koivisto 45 000(3)
Jordan Krestanovich 40 000(3)
Lance Ward 40 000(2)
Brandon Reid 40 000(4)
Frank Banham 37 500(4)
Shawn Thornton 35 000(3)




St-Louis

ArenaKiel Center
Capacity18 500
Ticket Price$40,00


Income

Current Funds$78 866 051
Home Games Remaining35
Avg. Attendance18 500
Avg. Revenue/Game$1 332 000
Projected Revenue$46 620 000

Expenses

Pro Payroll$52 688 550
Farm Payroll$1 075 500
Prospect Fees$19 500
Coach$920 000
Games Remaining68
Total Game Expenses$667 116
Projected Expenses$45 363 920
Projected Balance$80 122 131

Salary Commitment

Year: 2003$53 764 050
Year: 2004$43 871 550
Year: 2005$30 155 500
Year: 2006$15 605 000

Pro Payroll

Keith Tkachuk 8 300 000(3)
Brett Hull 5 550 000(2)
Mario Lemieux 5 250 000(2)
Adam Oates 4 750 000(4)
Scott Niedermayer 4 600 000(4)
Martin Brodeur 4 500 000(1)
Ed Jovanovski 3 225 000(3)
Vincent Lecavalier 2 750 000(4)
Tom Poti 2 175 000(4)
Jeff O'Neill 1 750 000(1)
Drake Berehowsky 1 200 000(2)
Tomas Holmstrom 1 150 000(1)
Ilya Kovalchuk 1 130 000(3)
Georges Laraque 975 000(4)
Eric Brewer 907 500(1)
Johan Hedberg 900 000(2)
Maxim Afinogenov 800 000(1)
Bates Battaglia 750 000(1)
Steve Poapst 701 050(2)
Niko Kapanen 500 000(3)
Jason Doig 450 000(3)
Eric Boguniecki 375 000(3)


Farm Payroll

Brian Finley 112 500(4)
Michael Cammalleri 107 500(4)
Brian Sutherby 97 500(3)
Jarret Stoll 90 000(4)
Pat Kavanagh 90 000(3)
David Tanabe 75 000(3)
John Erskine 70 000(3)
Sebastien Charpentier 50 000(3)
Greg Classen 47 500(2)
Charlie Stephens 45 000(4)
Brett Clark 42 500(2)
Eric Meloche 40 000(3)
Chris Corrinet 40 000(3)
Kari Haakana 40 000(3)
Patrick Boileau 36 000(3)
Jay Henderson 35 000(1)
Toni Dahlman 32 000(3)
Sergei Varlamov 25 000(2)




Tampa Bay

ArenaSt.Pete Times Forum
Capacity18 500
Ticket Price$25,00


Income

Current Funds$64 409 858
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$19 474 000
Farm Payroll$1 073 630
Prospect Fees$27 000
Coach$590 000
Games Remaining82
Total Game Expenses$258 105
Projected Expenses$21 164 630
Projected Balance$43 245 228

Salary Commitment

Year: 2003$20 547 630
Year: 2004$13 385 190
Year: 2005$5 589 000
Year: 2006$3 945 000

Pro Payroll

Rob Niedermayer 3 600 000(1)
Tie Domi 2 200 000(2)
Chris Simon 1 500 000(2)
Christian Backman 1 125 000(4)
Robyn Regehr 1 100 000(1)
Bill Muckalt 1 100 000(1)
Maxime Ouellet 1 024 000(2)
Rico Fata 1 000 000(3)
Cory Sarich 800 000(2)
Andre Roy 700 000(2)
Yannick Tremblay 650 000(4)
Jason Krog 600 000(4)
Pascal Rheaume 600 000(4)
Randy Robitaille 600 000(4)
Brent Johnson 550 000(2)
Brad Larsen 525 000(2)
Joel Bouchard 510 000(1)
Chris Clark 450 000(2)
Sven Butenschon 425 000(1)
Riku Hahl 415 000(3)


Farm Payroll

Sandy Mccarthy 200 000(1)
Jean-Marc Pelletier 127 440(1)
Jani Rita 100 000(3)
Andreas Dackell 100 000(1)
Patrick Traverse 85 000(4)
Craig Andersson 77 500(4)
Jeff Heerema 57 500(4)
Marty Murray 50 000(3)
Tomas Zizka 50 000(4)
Joey Tetarenko 47 190(2)
John Emmons 40 000(3)
Steve Gainey 39 000(3)
Zdenek Kutlak 35 000(4)
Derek Bekar 35 000(4)
Curtis Murphy 30 000(4)




Toronto

ArenaAir Canada Center
Capacity18 500
Ticket Price$40,00


Income

Current Funds$47 368 830
Home Games Remaining30
Avg. Attendance18 500
Avg. Revenue/Game$1 332 000
Projected Revenue$39 960 000

Expenses

Pro Payroll$44 300 000
Farm Payroll$1 035 750
Prospect Fees$4 500
Coach$800 000
Games Remaining59
Total Game Expenses$562 686
Projected Expenses$33 198 473
Projected Balance$54 130 357

Salary Commitment

Year: 2003$45 335 750
Year: 2004$25 189 500
Year: 2005$18 359 500
Year: 2006$14 280 000

Pro Payroll

Peter Forsberg 10 000 000(1)
Roman Turek 4 000 000(4)
Miroslav Satan 3 850 000(4)
Chris Drury 3 850 000(4)
Jocelyn Thibault 3 350 000(2)
Petr Sykora 3 300 000(1)
Roman Hamrlik 2 900 000(1)
Tomas Kaberle 2 250 000(2)
Daniel Briere 1 800 000(3)
Mike Sillinger 1 750 000(1)
Darcy Tucker 1 375 000(1)
Jonathan Girard 1 000 000(4)
Oleg Kvasha 850 000(4)
Brendan Morrison 775 000(1)
Toni Lydman 700 000(2)
Pavel Datsyuk 700 000(3)
Petr Buzek 600 000(4)
Bruno St-Jacques 450 000(3)
Radovan Somik 450 000(3)
Dick Tarnstrom 350 000(3)


Farm Payroll

Mark Greig 112 500(3)
Kristian Kudroc 102 500(2)
Steve Kelly 80 000(2)
Remi Royer 80 000(2)
Peter Worrell 70 000(2)
Chris Dingman 62 500(2)
Jamie McLennan 60 000(3)
Jonas Andersson 60 000(3)
Dennis Bonvie 55 000(2)
Josh Green 50 000(4)
Jean-Francois Fortin 49 500(3)
Jesse Boulerice 47 500(3)
Jason Holland 46 250(1)
Andy Berenzweig 42 500(2)
Raymond Giroux 40 000(4)
Jerred Smithson 40 000(4)
Rick Berry 37 500(2)




Vancouver

ArenaGeneral Motors Place
Capacity18 500
Ticket Price$25,00


Income

Current Funds$26 449 241
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$24 278 876
Farm Payroll$1 201 500
Prospect Fees$12 000
Coach$670 000
Games Remaining82
Total Game Expenses$319 053
Projected Expenses$26 162 376
Projected Balance$286 865

Salary Commitment

Year: 2003$25 480 376
Year: 2004$20 454 000
Year: 2005$14 724 000
Year: 2006$11 085 000

Pro Payroll

Martin Rucinsky 3 250 000(4)
Radek Dvorak 2 000 000(4)
Rob Zamuner 2 000 000(3)
Nik Antropov 1 608 876(1)
Donald Brashear 1 500 000(2)
Jiri Slegr 1 400 000(4)
Pierre-Marc Bouchard 1 185 000(4)
Dan Blackburn 1 130 000(3)
Ales Hemsky 1 130 000(4)
Rostislav Klesla 1 075 000(2)
Brad Ference 925 000(1)
Artem Chubarov 900 000(2)
Andrei Zyuzin 850 000(1)
Branislav Mezei 850 000(2)
Petr Schastlivy 850 000(4)
Sebastien Caron 775 000(4)
Daniel Cleary 750 000(1)
Deron Quint 625 000(1)
Daniel Sedin 512 500(2)
Henrik Sedin 512 500(2)
Francis Bouillon 450 000(4)


Farm Payroll

Brian Holzinger 150 000(1)
Oleg Saprykin 90 000(2)
Chris Nielsen 85 000(2)
Jason Chimera 80 000(2)
Hnat Domenichelli 80 000(2)
Chris Allen 77 500(1)
Nikos Tselios 77 500(3)
Chris Mcallister 70 000(3)
Brad Brown 69 000(3)
Denis Hamel 60 000(3)
Tommy Albelin 55 000(3)
Tyler Moss 52 500(3)
Tomas Divisek 45 000(2)
Martin Prusek 45 000(3)
Ramzi Abid 45 000(4)
Colin Forbes 40 000(1)
Ales Pisa 40 000(3)
John Slaney 40 000(3)