V-lnh-V3 Team Finances

Financial Report

(As of mardi, janv 1 2002)

Anaheim

ArenaArrowhead Pond
Capacity17 174
Ticket Price$35.00


Income

Current Funds$22 145 520
Home Games Remaining1
Avg. Attendance13 433
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$32 465 000
Farm Payroll$687 500
Prospect Fees$9 000
Coach$550 000
Games Remaining5
Total Game Expenses$4 213 938
Projected Expenses$21 069 688
Projected Balance$1 075 833

Salary Commitment

Year: 2003$33 112 500
Year: 2004$18 190 000
Year: 2005$6 910 000
Year: 2006$4 130 000

Pro Payroll

Eric Lindros 8 300 000(1)
Guy Hebert 3 000 000(4)
Claude Lemieux 3 000 000(2)
Joe Juneau 2 200 000(2)
Vyacheslav Kozlov 1 900 000(2)
Adam Graves 1 750 000(1)
Boris Mironov 1 700 000(3)
Chris Therien 1 400 000(2)
Brent Gilchrist 1 350 000(1)
Vaclav Prospal 1 250 000(1)
Pavel Trnka 1 000 000(4)
Paul Ranheim 900 000(3)
Jim Cummins 875 000(1)
Patrick Traverse 700 000(1)
JS Giguere 700 000(2)
Sean Brown 700 000(2)
Niklas Havelid 600 000(2)
Jay Legault 500 000(1)
Andrei Nikolishin 440 000(2)
Kevin Sawyer 200 000(2)


Farm Payroll

Robert Dome 100 000(3)
Jason Marshall 95 000(4)
Mike Crowley 65 000(1)
Pascal Trepanier 50 000(1)
Juha Ylonen 42 500(1)
Dominic Roussel 40 000(0)
Dean Malkoc 40 000(1)
Tony Hrkac 35 000(2)
Dan Bylsma 35 000(2)
Bob Wren 35 000(3)
Eric Lecompte 35 000(4)
Gregg Naumenko 30 000(2)
Brett Hauer 25 000(3)
David Hymovitz 20 000(3)
Marc Chouinard 20 000(2)
Mikhial Chernov 20 000(2)




Atlanta

ArenaPhilips Arena
Capacity18 517
Ticket Price$35.00


Income

Current Funds$33 113 215
Home Games Remaining2
Avg. Attendance12 444
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$33 675 000
Farm Payroll$1 529 000
Prospect Fees$16 500
Coach$450 000
Games Remaining5
Total Game Expenses$4 458 813
Projected Expenses$22 294 063
Projected Balance$10 819 153

Salary Commitment

Year: 2003$35 204 000
Year: 2004$26 104 000
Year: 2005$15 250 000
Year: 2006$9 415 000

Pro Payroll

Mark Messier 5 000 000(1)
Scott Stevens 4 500 000(2)
Jyrki Lumme 2 500 000(3)
Craig Conroy 2 500 000(4)
Ray Ferraro 2 300 000(2)
Scott Young 2 000 000(2)
Craig Johnson 2 000 000(4)
Trent Klatt 2 000 000(4)
Rene Corbet 1 500 000(4)
Martin Gelinas 1 300 000(1)
Yannick Tremblay 1 100 000(1)
Hnat Domenichelli 1 100 000(3)
Tomi Kallio 1 100 000(3)
Roman Cechmanek 1 000 000(1)
Steve Kariya 825 000(3)
Kimmo Timonen 800 000(2)
Todd Reirden 750 000(4)
Norm Maracle 600 000(2)
Frantisek Kaberle 450 000(1)
Dean Sylvester 350 000(2)


Farm Payroll

Gord Murphy 110 000(1)
Jason Beckett 100 000(3)
Chris Tamer 90 000(4)
Mats Lindgren 90 000(3)
Jeff Shantz 85 000(2)
Dave Roche 80 000(4)
Greg Hawgood 75 000(4)
Dave Karpa 75 000(4)
David Harlock 60 000(2)
Denny Lambert 60 000(4)
Brett Clark 60 000(4)
Steve Staios 55 000(3)
Eric Nickulas 50 000(4)
Wes Mason 50 000(4)
J.J. Daigneault 50 000(4)
Craig Darby 45 000(1)
Matt Johnson 45 000(1)
Sergei Vyshedkevich 45 000(2)
Andreas Karlsson 40 000(2)
Scott Fankhouser 40 000(4)
Herbert Vasiljevs 35 000(4)
Jarrod Skalde 35 000(3)
Bryan Adams 30 000(2)
Derek Wilkinson 30 000(1)
Steve Martins 30 000(3)
Geordie Kinnear 24 000(2)
Daniel Tjarnqvist 20 000(2)
Kirby Law 20 000(1)




Boston

ArenaFleet Center
Capacity17 565
Ticket Price$35.00


Income

Current Funds$31 129 053
Home Games Remaining1
Avg. Attendance13 520
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$35 755 000
Farm Payroll$757 500
Prospect Fees$49 750
Coach$900 000
Games Remaining5
Total Game Expenses$4 682 781
Projected Expenses$23 413 906
Projected Balance$7 715 147

Salary Commitment

Year: 2003$36 512 500
Year: 2004$31 165 000
Year: 2005$19 640 000
Year: 2006$6 435 000

Pro Payroll

Chris Drury 6 000 000(3)
Bill Guerin 4 250 000(1)
Jeff Friesen 3 500 000(4)
Joe Thornton 3 000 000(3)
Felix Potvin 2 500 000(2)
Don Sweeney 2 300 000(4)
Kirk Muller 1 500 000(2)
German Titov 1 500 000(2)
Peter Popovic 1 300 000(3)
Marty McInnis 1 250 000(2)
Alexander Selivanov 1 200 000(2)
Andreas Dackell 1 000 000(2)
Darren Van-Impe 950 000(3)
Stephen Webb 900 000(3)
Tomas Vokoun 900 000(2)
Cory Sarich 700 000(3)
Samuel Pahlsson 630 000(2)
Nick Boynton 600 000(2)
Jonathan Girard 500 000(1)
Lee Goren 500 000(4)
Stephen Guolla 275 000(1)
Jeff Zehr 250 000(2)
Marquis Mathieu 250 000(1)


Farm Payroll

Matt Zultek 85 000(3)
Chris St. Croix 75 000(4)
Frantisek Kucera 65 000(2)
Brandon Smith 65 000(3)
Andy Sutton 60 000(3)
David Wilkie 60 000(4)
Scott Swanson 57 500(1)
Peter Ferraro 55 000(3)
Donald Choukalos 55 000(3)
Joe Hulbig 45 000(2)
Jeff Williams 35 000(3)
Jonathan Aitken 30 000(2)
Rob Valicevic 30 000(2)
Eric Heffler 25 000(2)
Kay Whitmore 15 000(1)




Buffalo

ArenaMarine Midland Arena
Capacity20 000
Ticket Price$33.00


Income

Current Funds$27 357 527
Home Games Remaining2
Avg. Attendance15 978
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$46 150 000
Farm Payroll$813 499
Prospect Fees$30 000
Coach$1 500 000
Games Remaining5
Total Game Expenses$6 061 687
Projected Expenses$30 308 437
Projected Balance-$2 950 910

Salary Commitment

Year: 2003$46 963 499
Year: 2004$30 880 999
Year: 2005$19 205 999
Year: 2006$11 236 000

Pro Payroll

Paul Kariya 8 000 000(1)
Luc Robitaille 6 500 000(4)
Chris Osgood 4 000 000(3)
Al MacInnis 4 000 000(2)
Michael Peca 3 000 000(1)
Miroslav Satan 3 000 000(2)
Rod Brind'Amour 3 000 000(3)
Martin Lapointe 3 000 000(4)
Mikael Renberg 2 800 000(1)
Kris Draper 1 500 000(4)
Richard Smehlik 1 200 000(1)
Bryan McCabe 1 000 000(2)
Drake Berehowsky 800 000(2)
Andrei Nazarov 800 000(2)
Martin Biron 750 000(2)
Dmitri Kalinin 700 000(3)
Shjon Podein 650 000(1)
Brad Richards 600 000(2)
Martin Straka 400 000(2)
Marian Cisar 300 000(1)
Colin White 150 000(2)


Farm Payroll

Dave Tanabe 99 999(3)
Teemu Riihijarvi 75 000(3)
Kelly Buchberger 72 500(1)
Dave Manson 60 000(4)
Darren Langdon 50 000(4)
Josef Beranek 50 000(3)
Ladislav Kohn 50 000(4)
Shaun Van-Allen 45 000(3)
Reid Simpson 40 000(2)
Barret Heinsten 40 000(2)
Radim Bicanek 40 000(4)
Mark Fitzpatrick 36 000(4)
Cale Hulse 35 000(1)
Peter Skudra 30 000(2)
Chris Taylor 30 000(2)
Henrik Tallinder 25 000(1)
Mark Smith 20 000(2)
Matt Kinch 15 000(2)




Calgary

ArenaCanadian Airlines Saddledome
Capacity18 742
Ticket Price$35.00


Income

Current Funds$28 168 780
Home Games Remaining2
Avg. Attendance12 992
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$27 250 000
Farm Payroll$433 000
Prospect Fees$26 250
Coach$900 000
Games Remaining6
Total Game Expenses$3 576 156
Projected Expenses$21 456 938
Projected Balance$6 711 843

Salary Commitment

Year: 2003$27 683 000
Year: 2004$16 911 500
Year: 2005$7 795 000
Year: 2006$5 395 000

Pro Payroll

Arturs Irbe 3 000 000(1)
Andrew Cassels 3 000 000(2)
Ray Whitney 2 800 000(4)
Dallas Drake 2 500 000(2)
Janne Laukkanen 1 800 000(1)
Sergei Berezin 1 700 000(3)
Alexander Karpovtsev 1 600 000(2)
Lubos Bartecko 1 250 000(4)
Marty Reasoner 1 000 000(1)
Boyd Devereaux 875 000(1)
Juraj Kolnik 800 000(2)
Chris Clark 800 000(4)
Michal Rozsival 725 000(1)
Andrei Trefilov 725 000(1)
Jeff Cowan 700 000(3)
Boris Protsenko 500 000(4)
Steve Begin 500 000(2)
Clarke Wilm 450 000(1)
Jere Karalahti 400 000(2)
Dmitri Kokorev 400 000(1)
Robbie Tallas 400 000(1)
Jason Smith 400 000(1)
Hans Jonsson 350 000(1)
Dennis Bonvie 350 000(1)
Darrel Scoville 225 000(1)


Farm Payroll

Dave Lowry 72 500(2)
Bill Cass 70 000(2)
Tom Chorske 60 000(2)
Sean Matile 50 000(2)
Sergei Varlamov 45 000(4)
Rob Brown 40 000(1)
Ryan Bach 40 000(2)
Jeff Staples 31 500(1)
Greg Crozier 24 000(2)




Carolina

ArenaRaleigh Sports Arena
Capacity18 715
Ticket Price$32.00


Income

Current Funds$26 719 704
Home Games Remaining3
Avg. Attendance13 339
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$26 837 500
Farm Payroll$686 500
Prospect Fees$4 500
Coach$1 000 000
Games Remaining6
Total Game Expenses$3 566 063
Projected Expenses$21 396 375
Projected Balance$5 323 329

Salary Commitment

Year: 2003$27 524 000
Year: 2004$24 971 500
Year: 2005$19 510 000
Year: 2006$14 300 000

Pro Payroll

Brett Hull 6 000 000(4)
Marc Denis 2 500 000(3)
Filip Kuba 2 200 000(4)
Sami Kapanen 1 800 000(2)
Olli Jokinen 1 600 000(4)
Niklas Sundstrom 1 600 000(4)
Marco Sturm 1 200 000(4)
Mike Leclerc 1 000 000(3)
Patrik Stefan 987 500(2)
Glen Wesley 950 000(4)
Matt Cullen 800 000(2)
Pavel Kubina 750 000(2)
Milan Hnilicka 750 000(3)
Karel Rachunek 750 000(4)
Maxim Afinogenov 750 000(1)
Glen Metropolit 700 000(3)
Martin Skoula 600 000(1)
Alexei Tezikov 500 000(2)
J-P Dumont 500 000(1)
Dave Reid 500 000(1)
Steven Reinprecht 400 000(2)


Farm Payroll

Joe Murphy 100 000(2)
Byron Ritchie 75 000(3)
Mark Greig 70 000(3)
Mike McBain 70 000(1)
Curtis Cruickshank 50 000(3)
Brent Sopel 37 500(1)
Richard Seeley 35 000(3)
Robert Francz 35 000(2)
Jim Baxter 30 000(1)
Craig Adams 30 000(2)
Jeff Nelson 30 000(2)
John Namestnikov 30 000(1)
Jaroslav Kristek 30 000(3)
Daniel Tkaczuk 29 000(2)
Petr Schastlivy 20 000(1)
Craig MacDonald 15 000(1)




Chicago

ArenaUnited Center
Capacity20 500
Ticket Price$35.00


Income

Current Funds$22 030 005
Home Games Remaining3
Avg. Attendance14 563
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$22 185 000
Farm Payroll$1 105 000
Prospect Fees$21 500
Coach$500 000
Games Remaining5
Total Game Expenses$2 976 438
Projected Expenses$14 882 188
Projected Balance$7 147 818

Salary Commitment

Year: 2003$23 290 000
Year: 2004$20 966 000
Year: 2005$13 840 000
Year: 2006$7 170 000

Pro Payroll

Brian Boucher 2 500 000(3)
Steve Sullivan 2 500 000(4)
Brendan Witt 1 400 000(2)
Brian Campbell 1 250 000(4)
Jason Krog 1 250 000(4)
Mathieu Dandenault 1 200 000(4)
Eric Cairns 1 200 000(3)
Eric Daze 1 100 000(1)
Greg deVries 900 000(3)
Colin Forbes 900 000(3)
Chris Herperger 900 000(4)
Valeri Zelepukin 900 000(2)
Pavel Brendl 900 000(2)
Dean McAmmond 800 000(2)
Brad Brown 750 000(3)
Steve Dubinsky 750 000(2)
Pascal Rheaume 700 000(2)
Shawn Bates 585 000(1)
Sami Helenius 450 000(2)
John Madden 400 000(2)
Shean Donovan 400 000(1)
Jesse Wallin 300 000(2)
JM Pelletier 150 000(1)


Farm Payroll

Dmitri Mironov 150 000(2)
Gino Odjick 95 000(2)
Mike Watt 70 000(4)
Bob Probert 70 000(3)
Doug Zmolek 65 000(3)
Joe Sacco 65 000(2)
Mikhail Yakubov 60 000(3)
Jomar Cruz 50 000(2)
Dixon Ward 47 500(2)
Steve Poapst 45 000(3)
Patrick Boileau 45 000(2)
Yan Golubovsky 44 000(1)
Mark Janssens 40 000(3)
Mike Souza 40 000(3)
Blair Atcheynum 37 500(2)
Igor Radulov 36 000(2)
Mike Rucinski 35 000(3)
Kevin Hodson 35 000(3)
Alan LeTang 30 000(3)
Francis Bouillon 30 000(1)
Aaron Downey 15 000(1)




Colorado

ArenaPepsi Center
Capacity18 129
Ticket Price$36.00


Income

Current Funds$24 541 619
Home Games Remaining3
Avg. Attendance18 129
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$26 775 000
Farm Payroll$914 000
Prospect Fees$19 500
Coach$780 000
Games Remaining5
Total Game Expenses$3 561 063
Projected Expenses$17 805 313
Projected Balance$6 736 307

Salary Commitment

Year: 2003$27 689 000
Year: 2004$19 889 000
Year: 2005$14 074 000
Year: 2006$8 960 000

Pro Payroll

Alexei Yashin 3 300 000(1)
Sergei Zubov 2 700 000(3)
Mark Parrish 2 600 000(4)
Scott Thornton 2 200 000(4)
Michael Nylander 2 100 000(2)
Richard Zednik 2 000 000(4)
Bryan Marchment 2 000 000(4)
Daymond Langkow 1 750 000(3)
Janne Niinimaa 1 500 000(2)
Darius Kasparaitis 1 100 000(2)
Ryan Smyth 1 100 000(1)
Curtis Brown 600 000(1)
Glen Murray 600 000(1)
Evgeny Nabokov 540 000(1)
Robyn Regehr 500 000(1)
Eric Belanger 500 000(3)
Grant Marshall 500 000(2)
Dan Blackburn 460 000(1)
Ruslan Fedotenko 425 000(1)
Eric Messier 300 000(2)


Farm Payroll

Stephane Matteau 90 000(1)
Mika Alatalo 85 000(4)
Brian Willsie 75 000(4)
Denis Pederson 62 500(2)
Wade Belak 60 000(2)
Yuri Babenko 60 000(3)
Denis Gauthier 50 000(1)
P.J. Stock 50 000(2)
Phillipe Sauve 40 000(1)
Evgeny Lazarev 40 000(3)
Eric Lacroix 40 000(2)
Yuri Butsayev 37 500(2)
Jay Henderson 35 000(1)
Rob Shearer 35 000(2)
Andreas Lilja 34 000(3)
Mike Craig 30 000(2)
Joel Prpic 30 000(1)
Kevin Haller 30 000(3)
Wade Flaherty 30 000(1)




Columbus

ArenaNationwide Arena
Capacity18 600
Ticket Price$35.00


Income

Current Funds$32 557 020
Home Games Remaining3
Avg. Attendance16 644
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$28 360 000
Farm Payroll$310 000
Prospect Fees$9 000
Coach$450 000
Games Remaining5
Total Game Expenses$3 641 125
Projected Expenses$18 205 625
Projected Balance$14 351 395

Salary Commitment

Year: 2003$28 670 000
Year: 2004$24 525 000
Year: 2005$13 005 000
Year: 2006$6 100 000

Pro Payroll

Pat Verbeek 3 500 000(3)
Damian Rhodes 3 000 000(2)
Gary Roberts 2 650 000(2)
Mika Noronen 1 500 000(3)
Stephen Heinze 1 500 000(4)
Chris Phillips 1 100 000(4)
Joe Reekie 965 000(2)
Robert Kron 950 000(3)
Jamie Allison 900 000(3)
Konstantin Koltsov 875 000(1)
Kevyn Adams 850 000(1)
Espen Knutsen 820 000(1)
Deron Quint 700 000(2)
Mattias Timander 650 000(2)
Kevin Dean 650 000(2)
Blake Bellefeuille 600 000(4)
Mike Knuble 600 000(2)
Erik Rasmussen 600 000(4)
Johan Davidsson 600 000(4)
Mikko Eloranta 600 000(4)
Bruce Gardiner 550 000(4)
Ted Drury 500 000(4)
Jamie Pushor 500 000(2)
Reggie Savage 500 000(1)
Jean-Luc Grand-Pierre 450 000(1)
Serge Aubin 400 000(2)
Rob Dimaio 400 000(2)
Jeff Daniels 350 000(1)
Brad Moran 300 000(1)
Alexei Kolkunov 300 000(2)
Tyler Wright 300 000(2)
Donald MacLean 200 000(2)


Farm Payroll

Jamie Heward 85 000(2)
Rocky Thompson 70 000(2)
Bert Robertsson 55 000(3)
Mathieu Chouinard 50 000(2)
Frederic Chabot 50 000(4)




Dallas

ArenaReunion Arena
Capacity23 000
Ticket Price$45.00


Income

Current Funds$38 110 091
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$51 925 000
Farm Payroll$365 000
Prospect Fees$28 500
Coach$800 000
Games Remaining5
Total Game Expenses$6 639 813
Projected Expenses$33 199 063
Projected Balance$4 911 029

Salary Commitment

Year: 2003$52 290 000
Year: 2004$32 120 000
Year: 2005$9 760 000
Year: 2006$7 530 000

Pro Payroll

Tony Amonte 6 200 000(2)
John LeClair 6 000 000(1)
Nikolai Khabibulin 4 500 000(4)
Steve Yzerman 4 500 000(2)
Pierre Turgeon 3 750 000(1)
Brendan Shanahan 3 600 000(2)
Darryl Sydor 3 200 000(1)
Zigmund Palffy 3 000 000(2)
Jozef Stumpel 3 000 000(4)
Chris Pronger 2 250 000(1)
Kyle McLaren 2 200 000(3)
Lyle Odelein 2 000 000(2)
Mike Keane 1 750 000(1)
Brad Werenka 1 650 000(1)
Keith Carney 1 500 000(2)
Cory Stillman 1 500 000(2)
Greg Leeb 500 000(1)
Roman Lyashenko 350 000(1)
Andrew Ference 325 000(1)
Johan Hedberg 150 000(1)


Farm Payroll

Rick Tabaracci 100 000(1)
John Erskine 95 000(1)
Warren Luhning 50 000(1)
Gregor Baumgartner 30 000(2)
Steve Gainey 30 000(4)
Mark Wotton 30 000(2)
Mike Bales 30 000(3)




Detroit

ArenaPaul Coffey center
Capacity22 000
Ticket Price$34.00


Income

Current Funds$38 746 508
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$28 100 000
Farm Payroll$551 000
Prospect Fees$12 000
Coach$650 000
Games Remaining5
Total Game Expenses$3 664 125
Projected Expenses$18 320 625
Projected Balance$20 425 883

Salary Commitment

Year: 2003$28 651 000
Year: 2004$22 581 000
Year: 2005$11 407 500
Year: 2006$6 227 500

Pro Payroll

Jarome Iginla 4 250 000(4)
Chris Gratton 3 500 000(3)
Jocelyn Thibault 3 500 000(2)
Tom Poti 3 000 000(2)
Phil Housley 2 500 000(2)
Jiri Fischer 1 600 000(3)
Alexei Morozov 1 250 000(4)
Radek Dvorak 1 250 000(1)
Simon Gagne 950 000(1)
Tim Connolly 900 000(1)
Derek Morris 875 000(2)
Michal Handzus 875 000(1)
Fred Brathwaite 800 000(2)
Chris Dingman 600 000(1)
Stephane Robidas 500 000(1)
Dale Purinton 475 000(4)
Dan Hinote 400 000(1)
Vaclav Nedorost 400 000(2)
BJ Young 275 000(1)
Jeremy Adduono 200 000(1)


Farm Payroll

Jason Dawe 70 000(1)
Eric Chouinard 50 000(4)
Antti Aalto 50 000(1)
Ty Jones 50 000(4)
Aaron Van Leusen 50 000(3)
Niklas Kronvall 46 000(2)
Dan Snyder 42 500(4)
Maxim Kuznetsov 40 000(4)
Louie DeBrusk 40 000(4)
Marc Rodgers 30 000(3)
Aren Miller 30 000(4)
Jason Elliot 27 500(2)
Chris O'Sullivan 25 000(2)




Edmonton

ArenaSky Reach Centre
Capacity17 100
Ticket Price$35.00


Income

Current Funds$34 960 159
Home Games Remaining3
Avg. Attendance17 100
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$52 635 000
Farm Payroll$712 500
Prospect Fees$18 000
Coach$650 000
Games Remaining6
Total Game Expenses$6 751 938
Projected Expenses$40 511 625
Projected Balance-$5 551 466

Salary Commitment

Year: 2003$53 347 500
Year: 2004$48 052 500
Year: 2005$38 742 500
Year: 2006$10 847 500

Pro Payroll

Teemu Selanne 8 000 000(3)
Keith Tkachuk 7 500 000(3)
Nicklas Lidstrom 5 000 000(3)
Roman Hamrlik 3 400 000(4)
Ulf Dahlen 3 300 000(4)
Sean Burke 2 500 000(2)
Radek Bonk 2 000 000(2)
Mike Ricci 2 000 000(3)
Roberto Luongo 1 950 000(3)
Petr Svoboda 1 750 000(4)
Garry Galley 1 500 000(2)
Sylvain Cote 1 500 000(2)
Rob Zamuner 1 250 000(3)
Andrei Kovalenko 1 100 000(1)
Justin Williams 1 075 000(1)
Denis Shvidki 1 025 000(2)
Rem Murray 900 000(4)
Igor Ulanov 875 000(1)
Chad Kilger 850 000(1)
Yogi Svejkovsky 800 000(3)
Johan Witehall 710 000(4)
Bill Lindsay 700 000(3)
Georges Laraque 650 000(4)
Kip Miller 500 000(3)
Josh Green 500 000(1)
Ben Clymer 450 000(1)
Steve Shields 400 000(1)
Todd Gill 300 000(2)
Nils Ekman 150 000(2)


Farm Payroll

Maxime Ouellet 80 000(2)
James Black 65 000(4)
Scott Ferguson 55 000(2)
Alexander Volchkov 50 000(2)
Alain Nasreddine 50 000(3)
Darryl Laplante 50 000(3)
Chris Ferraro 50 000(3)
Artem Chubarov 45 000(1)
Todd Fedoruk 45 000(3)
Patrick Cote 37 500(4)
Terran Sandwith 35 000(2)
Peter Sarno 35 000(4)
Dan LaCouture 30 000(2)
Tim Thomas 30 000(2)
Chris Hajt 30 000(2)
Rob Murray 25 000(2)




Florida

ArenaNational Car Rental Center
Capacity19 080
Ticket Price$35.00


Income

Current Funds$38 497 978
Home Games Remaining3
Avg. Attendance17 684
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$27 015 000
Farm Payroll$499 000
Prospect Fees$16 000
Coach$800 000
Games Remaining6
Total Game Expenses$3 541 250
Projected Expenses$21 247 500
Projected Balance$17 250 478

Salary Commitment

Year: 2003$27 514 000
Year: 2004$22 604 000
Year: 2005$9 244 000
Year: 2006$0 000

Pro Payroll

Robert Svehla 3 300 000(3)
Rick Tocchet 2 500 000(3)
Brenden Morrow 2 200 000(3)
Jamie Langenbrunner 2 200 000(2)
Greg Adams 1 550 000(2)
Viktor Kozlov 1 500 000(2)
Trevor Kidd 1 300 000(2)
Igor Larionov 1 250 000(1)
Mike Sillinger 1 240 000(1)
Richard Jackman 1 200 000(3)
Pavel Rosa 1 100 000(2)
Darren Van Oene 925 000(2)
Kevin Dineen 900 000(1)
Todd Simpson 900 000(2)
Vladimir Orszagh 875 000(2)
Aki Berg 825 000(2)
Matthew Lombardi 750 000(2)
Paul Laus 650 000(1)
Brad Ference 500 000(2)
Jaroslav Spacek 500 000(1)
Aaron MacDonald 300 000(2)
Nikos Tselios 300 000(2)
Jeff Farkas 250 000(1)


Farm Payroll

Kirill Safronov 90 000(2)
Peter Ratchuk 75 000(2)
Nolan Baumgartner 50 000(2)
Kyle Rossiter 50 000(1)
Niklas Hagman 44 000(3)
Alexei Volkov 35 000(1)
Ryan Savoia 35 000(2)
John Jakopin 30 000(2)
Karel Mosovsky 20 000(1)
Nick Smith 20 000(2)
Eric Boguniecki 20 000(2)
Joey Tetarenko 15 000(2)
Ryan Jardine 15 000(1)




LosAngeles

ArenaStaples Center
Capacity18 500
Ticket Price$35.00


Income

Current Funds$15 912 383
Home Games Remaining3
Avg. Attendance12 321
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$28 240 000
Farm Payroll$556 500
Prospect Fees$4 500
Coach$750 000
Games Remaining5
Total Game Expenses$3 693 875
Projected Expenses$18 469 375
Projected Balance-$2 556 992

Salary Commitment

Year: 2003$28 796 500
Year: 2004$13 715 000
Year: 2005$4 925 000
Year: 2006$2 130 000

Pro Payroll

Mike Richter 3 900 000(1)
Dmitri Khristich 3 000 000(1)
Cliff Ronning 2 000 000(1)
Vaclav Varada 2 000 000(2)
Matthew Barnaby 2 000 000(4)
Valeri Kamensky 2 000 000(1)
Magnus Arvedson 1 650 000(2)
Jason Woolley 1 600 000(2)
Bryan Smolinski 1 400 000(2)
Nelson Emerson 1 100 000(1)
Stu Grimson 900 000(1)
Eric Brewer 850 000(2)
Ian Laperriere 850 000(3)
Steve Konowalchuk 850 000(1)
Karlis Skrastins 650 000(3)
Philippe Boucher 600 000(3)
Jaroslav Modry 600 000(3)
Jeff Odgers 600 000(2)
Vesa Toskala 500 000(1)
Ivan Novoseltsev 500 000(1)
Chris Wells 490 000(2)
Dmitriy Yakushin 200 000(1)


Farm Payroll

Blair Betts 150 000(2)
Richard Brennan 55 000(4)
Jason Blake 50 000(3)
Craig Hillier 45 000(1)
Chris McAlpine 45 000(3)
Marcel Cousineau 41 500(1)
Evgeny Tsybouk 40 000(4)
Peter Leboutillier 35 000(4)
Dan Smith 30 000(2)
Greg Phillips 25 000(1)
Craig Charron 20 000(2)
Sascha Goc 20 000(1)




Minnesota

ArenaSt. Paul Arena
Capacity18 600
Ticket Price$35.00


Income

Current Funds$27 272 752
Home Games Remaining2
Avg. Attendance12 630
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$22 545 000
Farm Payroll$542 500
Prospect Fees$15 000
Coach$900 000
Games Remaining6
Total Game Expenses$3 000 313
Projected Expenses$18 001 875
Projected Balance$9 270 877

Salary Commitment

Year: 2003$23 087 500
Year: 2004$14 887 500
Year: 2005$10 337 500
Year: 2006$4 975 000

Pro Payroll

Dave Andreychuk 2 700 000(1)
Jeff Hackett 2 000 000(2)
Jochen Hecht 1 800 000(4)
Luke Richardson 1 700 000(3)
Ted Donato 1 500 000(3)
Oleg Saprykin 1 200 000(4)
Sean O'Donnell 1 000 000(4)
Petr Buzek 1 000 000(1)
Jamie McLennan 950 000(4)
Stacy Roest 800 000(3)
Michael Henrich 800 000(1)
Jan Bulis 770 000(2)
Cory Cross 750 000(3)
Mark Lawrence 650 000(1)
Maxim Sushinsky 600 000(1)
JF Fortin 575 000(1)
Scott Pellerin 500 000(2)
Wyatt Smith 500 000(3)
Ladislav Benysek 500 000(1)
Christian Matte 450 000(1)
Darby Hendrickson 400 000(1)
Dwayne Hay 400 000(2)
Brad Bombardir 350 000(1)
Harry York 350 000(2)
Kai Nurminen 300 000(2)


Farm Payroll

Charlie Stephens 70 000(2)
Dan Cavanaugh 50 000(3)
Richard Park 45 000(3)
Jim Dowd 40 000(1)
Terry Yake 40 000(1)
Antti Laaksonen 40 000(2)
Andre Savage 35 000(1)
Chris Armstrong 35 000(2)
Aaron Gavey 30 000(1)
Dane Jackson 30 000(2)
Jeff Nielsen 30 000(1)
Craig Mills 25 000(4)
Pavel Patera 20 000(2)
Kirk Daubenspeck 20 000(2)
David Moravec 17 500(3)
Brian Bonin 15 000(2)




Montreal

ArenaMolson Centre
Capacity21 273
Ticket Price$30.00


Income

Current Funds$29 875 649
Home Games Remaining3
Avg. Attendance21 273
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$34 775 000
Farm Payroll$975 000
Prospect Fees$22 500
Coach$650 000
Games Remaining6
Total Game Expenses$4 552 813
Projected Expenses$27 316 875
Projected Balance$2 558 774

Salary Commitment

Year: 2003$35 750 000
Year: 2004$28 385 000
Year: 2005$15 365 000
Year: 2006$7 090 000

Pro Payroll

Vincent Damphousse 3 500 000(1)
Sean Hill 3 500 000(3)
Keith Primeau 3 000 000(2)
Martin Rucinsky 3 000 000(2)
Andrew Brunette 2 500 000(3)
Jose Theodore 1 800 000(1)
Andrei Zyuzin 1 750 000(4)
Benoit Brunet 1 750 000(4)
Hal Gill 1 500 000(3)
Mike Grier 1 300 000(2)
Oleg Kvasha 1 250 000(2)
Dave Duerden 1 200 000(4)
Dainius Zubrus 1 100 000(2)
Daniel Corso 1 000 000(4)
Marko Tuomainen 1 000 000(4)
Patrick Lalime 800 000(1)
Sergei Zholtok 750 000(3)
Andrei Markov 750 000(2)
Jason Ward 700 000(1)
Karl Dykhuis 700 000(2)
Patrick Poulin 700 000(2)
Miloslav Guren 400 000(1)
Steve McKenna 375 000(2)
Matt Bradley 300 000(2)
Xavier Delisle 150 000(2)


Farm Payroll

Arron Asham 120 000(4)
Mike Ribeiro 100 000(4)
Juha Lind 90 000(4)
Alexander Buturlin 80 000(2)
Pierre Sevigny 80 000(4)
Tommy Westlund 60 000(2)
Christian Laflamme 45 000(1)
Andrei Bashkirov 45 000(2)
Eric Fichaud 45 000(2)
Barry Richter 45 000(1)
Eric Bertrand 40 000(1)
Chris Corrinet 35 000(2)
Karel Betik 35 000(2)
Denis Hamel 30 000(2)
Jesse Belanger 25 000(3)
Stan Drulia 25 000(2)
Sylvain Blouin 25 000(2)
Jonathan Delisle 20 000(1)
Matt Higgins 15 000(1)
Josh DeWolf 15 000(2)




Nashville

ArenaNashville Arena
Capacity17 500
Ticket Price$35.00


Income

Current Funds$16 084 692
Home Games Remaining2
Avg. Attendance13 616
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$30 075 000
Farm Payroll$430 000
Prospect Fees$24 500
Coach$900 000
Games Remaining5
Total Game Expenses$3 928 688
Projected Expenses$19 643 438
Projected Balance-$3 558 746

Salary Commitment

Year: 2003$30 505 000
Year: 2004$15 725 000
Year: 2005$12 390 000
Year: 2006$9 880 000

Pro Payroll

Joe Nieuwendyk 5 000 000(4)
Mathieu Schneider 2 500 000(1)
Jason York 2 300 000(4)
Igor Kravchuk 2 000 000(1)
Mike Dunham 1 950 000(1)
Sergei Brylin 1 750 000(4)
Manny Legace 1 350 000(3)
Patric Kjellberg 1 200 000(1)
Sami Salo 1 100 000(3)
David Legwand 1 100 000(1)
Scott Walker 1 000 000(1)
Rhett Warrener 1 000 000(1)
Denis Arkhipov 1 000 000(2)
Marc Bergevin 925 000(2)
Scott Hartnell 900 000(2)
Kent Manderville 875 000(1)
Mike Fisher 800 000(1)
Ville Peltonen 750 000(4)
Pavel Skrbek 750 000(1)
Kirk Maltby 425 000(1)
Kim Johnsson 400 000(1)
Jamal Mayers 400 000(1)
Craig Millar 400 000(2)
David Gosselin 200 000(1)


Farm Payroll

Justin Papineau 80 000(4)
Sebastien Charpentier 60 000(3)
Jan Nemecek 40 000(2)
Brian Finley 40 000(1)
Doug Friedman 40 000(1)
Sergei Klimentiev 35 000(1)
Richard Lintner 35 000(1)
Peter Sykora 30 000(2)
Marc Moro 30 000(1)
Sean Haggerty 25 000(2)
Bubba Berenzweig 15 000(2)




NewJersey

ArenaContinental Airlines Arena
Capacity19 040
Ticket Price$35.00


Income

Current Funds$14 253 905
Home Games Remaining3
Avg. Attendance19 040
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$33 250 000
Farm Payroll$783 500
Prospect Fees$19 250
Coach$500 000
Games Remaining6
Total Game Expenses$4 319 094
Projected Expenses$25 914 563
Projected Balance-$11 660 658

Salary Commitment

Year: 2003$34 033 500
Year: 2004$21 720 000
Year: 2005$10 980 000
Year: 2006$9 530 000

Pro Payroll

Martin Brodeur 3 500 000(1)
Jason Arnott 3 500 000(4)
Scott Niedermayer 3 000 000(2)
Daniel Alfredsson 3 000 000(2)
Murray Baron 2 000 000(4)
Petr Sykora 1 500 000(1)
Randy McKay 1 500 000(1)
Alexander Korolyuk 1 500 000(4)
Scott Gomez 1 250 000(2)
Patrik Elias 1 250 000(2)
Steve Kelly 1 200 000(4)
Sylvain Lefebvre 1 150 000(1)
Turner Stevenson 1 000 000(4)
Jay Pandolfo 975 000(1)
Dominic Pittis 900 000(1)
Chris Terreri 875 000(2)
Rob Zettler 800 000(1)
James Patrick 750 000(1)
Stephane Yelle 750 000(3)
Jason Holland 650 000(3)
Mathieu Benoit 600 000(2)
Jim McKenzie 500 000(1)
Toni Lydman 500 000(2)
Willie Mitchell 400 000(1)
Stanislav Gron 200 000(1)


Farm Payroll

Lance Pitlick 80 000(4)
Ed Ward 80 000(2)
Richard Rochefort 75 000(4)
Radoslav Suchy 70 000(2)
Ken Belanger 65 000(4)
Pierre Dagenais 60 000(4)
Scott Langkow 55 000(2)
Ivan Ciernik 50 000(4)
Ken Sutton 50 000(3)
Mike Commodore 50 000(1)
Christian Berglund 36 000(1)
Krzysztof Oliwa 32 500(1)
Josh MacNevin 30 000(2)
Daryl Andrews 30 000(2)
Frederic Henry 20 000(1)




NYIslander

ArenaNassau Coliseum
Capacity16 297
Ticket Price$35.00


Income

Current Funds$34 422 755
Home Games Remaining2
Avg. Attendance11 576
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$24 766 666
Farm Payroll$697 500
Prospect Fees$17 500
Coach$900 000
Games Remaining6
Total Game Expenses$3 297 708
Projected Expenses$19 786 250
Projected Balance$14 636 506

Salary Commitment

Year: 2003$25 464 166
Year: 2004$23 176 666
Year: 2005$12 636 666
Year: 2006$1 600 000

Pro Payroll

Doug Weight 3 100 000(2)
Robert Reichel 2 600 000(3)
Vitali Yachmenev 2 000 000(3)
Emmanuel Fernandez 1 800 000(3)
Evgeny Korolev 1 600 000(4)
Brian Savage 1 500 000(2)
Steve Rucchin 1 500 000(2)
Taylor Payatt 1 300 000(3)
Vitali Vishnevsky 1 200 000(1)
Bill Muckalt 975 000(2)
Dave Scatchard 925 000(3)
Bob Boughner 900 000(3)
Anders Eriksson 850 000(2)
Marek Posmyk 850 000(2)
Marian Gaborik 750 000(2)
Steve Valiquette 666 666(3)
Aaron Ward 600 000(3)
Martin Sonnenberg 500 000(1)
Raffi Torres 450 000(2)
Zac Bierk 400 000(1)
Josef Vasicek 300 000(2)


Farm Payroll

Mike Stapleton 100 000(1)
Eric Landry 100 000(3)
Rick DiPietro 90 000(2)
Dmitri Nabokov 85 000(2)
Maxim Balmochnykh 60 000(2)
Dan Trebil 60 000(3)
Aris Brimanis 55 000(3)
Ray Giroux 45 000(1)
Jamie Huscroft 42 500(1)
Ray Schultz 30 000(2)
Tom Kostopoulos 30 000(3)




NYRangers

ArenaMadison Square Garden
Capacity18 000
Ticket Price$35.00


Income

Current Funds$18 767 992
Home Games Remaining3
Avg. Attendance15 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$40 087 500
Farm Payroll$662 500
Prospect Fees$46 118
Coach$425 000
Games Remaining6
Total Game Expenses$5 152 640
Projected Expenses$30 915 839
Projected Balance-$12 147 847

Salary Commitment

Year: 2003$40 750 000
Year: 2004$28 187 500
Year: 2005$13 605 000
Year: 2006$10 560 000

Pro Payroll

Petr Nedved 5 000 000(4)
Chris Chelios 4 000 000(1)
Theoren Fleury 4 000 000(1)
Ed Belfour 3 800 000(2)
Peter Bondra 3 500 000(2)
Vlad Malakhov 3 200 000(2)
Bobby Holik 3 000 000(3)
Brian Rafalski 2 500 000(4)
Stephane Quintal 2 000 000(4)
Steve Duchesne 2 000 000(1)
John MacLean 1 450 000(2)
Yanic Perreault 1 100 000(2)
Drew Bannister 1 000 000(1)
Manny Malhotra 1 000 000(4)
Garth Snow 675 000(1)
Michal Grosek 537 500(2)
Mike Mottau 475 000(1)
Jamie Wright 400 000(2)
Milan Bartovic 300 000(2)
Ken Gernander 150 000(2)


Farm Payroll

Kirk McLean 245 000(1)
Tim Taylor 100 000(2)
Mathieu Garon 50 000(1)
Jan Mertzig 50 000(1)
Jason Doig 47 500(1)
Burke Henry 45 000(4)
Brad Smyth 45 000(3)
Derek Armstrong 30 000(2)
Daniel Goneau 20 000(1)
Alexei Vasiliev 15 000(2)
Terry Virtue 15 000(4)




Ottawa

ArenaCorel Center
Capacity18 500
Ticket Price$35.00


Income

Current Funds$33 598 534
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$29 970 000
Farm Payroll$629 000
Prospect Fees$26 000
Coach$550 000
Games Remaining5
Total Game Expenses$3 896 875
Projected Expenses$19 484 375
Projected Balance$14 114 159

Salary Commitment

Year: 2003$30 599 000
Year: 2004$20 369 000
Year: 2005$9 735 000
Year: 2006$7 550 000

Pro Payroll

Ron Francis 3 000 000(1)
Dan McGillis 2 600 000(4)
Ron Tugnutt 2 250 000(2)
Brian Rolston 2 100 000(3)
Rob Niedermayer 2 000 000(1)
Adrian Aucoin 1 600 000(4)
Bill Houlder 1 500 000(2)
Mike Johnson 1 500 000(2)
Claude Lapointe 1 300 000(4)
Shane Doan 1 250 000(2)
Marian Hossa 1 250 000(1)
Brent Johnson 1 200 000(4)
Oleg Petrov 1 200 000(2)
Marcus Ragnarsson 1 000 000(1)
Mike Rathje 1 000 000(2)
Marc Savard 900 000(1)
Randy Robitaille 775 000(2)
Josef Marha 700 000(1)
Ken Klee 700 000(4)
Jamie Rivers 700 000(2)
Sergei Krivokrasov 450 000(1)
Todd Marchant 350 000(1)
Jon Sim 345 000(1)
Adam Burt 300 000(2)


Farm Payroll

Jon Klemm 110 000(4)
Terry Ryan 90 000(1)
Rich Parent 80 000(1)
Andre Roy 75 000(2)
Jim Campbell 65 000(1)
Todd White 55 000(3)
Chris Neil 40 000(2)
Joel Kwiatkowski 40 000(4)
John Gruden 30 000(3)
Ricard Persson 24 000(2)
Josh Langfeld 20 000(2)




Philly

ArenaFirst Union Center
Capacity19 515
Ticket Price$35.00


Income

Current Funds$16 549 174
Home Games Remaining3
Avg. Attendance13 412
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$34 349 000
Farm Payroll$548 500
Prospect Fees$10 750
Coach$650 000
Games Remaining6
Total Game Expenses$4 444 781
Projected Expenses$26 668 688
Projected Balance-$10 119 514

Salary Commitment

Year: 2003$34 897 500
Year: 2004$26 323 000
Year: 2005$10 950 000
Year: 2006$4 500 000

Pro Payroll

Byron Dafoe 4 000 000(2)
Eric Desjardins 4 000 000(2)
Jeff O'Neill 3 750 000(4)
Adam Oates 3 000 000(1)
Mariusz Czerkawski 3 000 000(3)
Alexei Zhamnov 2 800 000(2)
Adam Deadmarsh 2 500 000(3)
Sandis Ozolinsh 2 500 000(1)
Lubomir Visnovsky 1 600 000(2)
Fredrik Modin 900 000(2)
Greg Johnson 900 000(2)
Bret Hedican 850 000(1)
Mathieu Biron 850 000(1)
Vladimir Tsyplakov 750 000(4)
Jesse Boulerice 650 000(3)
Paul Healey 500 000(2)
Michel Picard 399 000(2)
Mark Eaton 350 000(1)
Jan Hlavac 350 000(1)
Ryan Miller 300 000(3)
Gennady Razin 250 000(1)
Neil Little 150 000(1)


Farm Payroll

Kevin Stevens 100 000(2)
Derek Plante 95 000(1)
Jody Hull 53 500(1)
Sean Gagnon 50 000(2)
Johan Holmqvist 47 500(2)
John Emmons 45 000(1)
Steve Washburn 41 000(1)
Chris Murray 26 500(2)
Brian Wesenberg 25 000(1)
Jeremy Reich 25 000(2)
Eric Houde 25 000(2)
Brad Tiley 15 000(1)




Phoenix

ArenaAmerica West Arena
Capacity16 210
Ticket Price$35.00


Income

Current Funds$34 683 461
Home Games Remaining2
Avg. Attendance16 210
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$36 310 000
Farm Payroll$740 000
Prospect Fees$13 500
Coach$550 000
Games Remaining6
Total Game Expenses$4 701 688
Projected Expenses$28 210 125
Projected Balance$6 473 336

Salary Commitment

Year: 2003$37 050 000
Year: 2004$30 440 000
Year: 2005$17 805 000
Year: 2006$13 405 000

Pro Payroll

Pavel Bure 5 500 000(2)
Valeri Bure 3 500 000(4)
Jere Lehtinen 3 000 000(4)
Anson Carter 2 750 000(4)
Teppo Numminen 2 500 000(2)
Stu Barnes 2 500 000(3)
Ken Daneyko 2 000 000(4)
Mattias Norstrom 1 900 000(3)
Jan Hrdina 1 600 000(2)
Brad May 1 000 000(1)
Daniel Briere 1 000 000(4)
Wayne Primeau 1 000 000(4)
Joel Bouchard 1 000 000(1)
J-S Aubin 975 000(1)
Jay McKee 900 000(1)
Tyson Nash 900 000(2)
Curtis Leschyshyn 900 000(2)
Jamie Storr 850 000(2)
Tomas Holmstrom 800 000(1)
Doug Brown 750 000(1)
Marcus Nilson 600 000(1)
Shane Hnidy 385 000(1)


Farm Payroll

Stanislav Neckar 75 000(2)
Marc Bureau 75 000(2)
Tavis Hansen 60 000(4)
Rico Fata 60 000(4)
Mike Sullivan 55 000(1)
Dan Focht 55 000(1)
Patrick DesRochers 50 000(2)
Ossi Vaananen 50 000(2)
Robert Schnabel 50 000(2)
Landon Wilson 45 000(2)
David Cullen 40 000(2)
Robert Esche 35 000(1)
Jean-Guy Trudel 35 000(1)
Brett McLean 35 000(4)
Jiri Bicek 20 000(1)




Pittsburgh

ArenaCivic Arena
Capacity18 000
Ticket Price$36.00


Income

Current Funds$36 497 925
Home Games Remaining3
Avg. Attendance15 922
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$48 700 000
Farm Payroll$331 000
Prospect Fees$37 250
Coach$1 500 000
Games Remaining5
Total Game Expenses$6 321 031
Projected Expenses$31 605 156
Projected Balance$4 892 769

Salary Commitment

Year: 2003$49 031 000
Year: 2004$38 816 000
Year: 2005$20 180 000
Year: 2006$20 000 000

Pro Payroll

Sergei Fedorov 10 000 000(4)
Dominik Hasek 8 000 000(2)
Mario Lemieux 6 800 000(2)
Mike Vernon 3 000 000(2)
Chris Simon 3 000 000(4)
Owen Nolan 2 700 000(1)
Oleg Tverdovsky 2 500 000(1)
Zdeno Chara 2 000 000(4)
Kenny Jonsson 2 000 000(1)
Darren McCarty 1 450 000(4)
Mike Eastwood 1 250 000(4)
Alex Tanguay 1 150 000(1)
Robert Petrovicky 850 000(4)
Rostislav Klesla 850 000(1)
Nolan Pratt 800 000(1)
Sandy McCarthy 800 000(2)
Andrei Petrunin 500 000(4)
Brantt Myhres 450 000(4)
Jeff Finley 450 000(4)
Jeff Heerema 150 000(1)


Farm Payroll

Jaroslav Svoboda 95 000(3)
Branislav Mezei 50 000(1)
Sven Butenschon 50 000(4)
Jan Horacek 45 000(3)
Petr Mika 40 000(3)
Craig Billington 36 000(2)
Chris Kelleher 15 000(1)




St.Louis

ArenaKiel Center
Capacity19 260
Ticket Price$35.00


Income

Current Funds$37 802 027
Home Games Remaining2
Avg. Attendance19 260
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$45 650 000
Farm Payroll$132 500
Prospect Fees$44 500
Coach$650 000
Games Remaining6
Total Game Expenses$5 809 625
Projected Expenses$34 857 750
Projected Balance$2 944 277

Salary Commitment

Year: 2003$45 782 500
Year: 2004$40 195 000
Year: 2005$23 600 000
Year: 2006$14 350 000

Pro Payroll

Patrick Roy 6 000 000(2)
Pavol Demitra 4 700 000(4)
Milan Hejduk 4 500 000(4)
Jeremy Roenick 4 300 000(4)
Jason Allison 4 000 000(3)
Derian Hatcher 3 000 000(2)
Adam Foote 2 200 000(2)
Alexei Kovalev 2 000 000(1)
Patrice Brisebois 2 000 000(1)
Travis Green 1 800 000(2)
Calle Johansson 1 350 000(3)
Todd Harvey 1 100 000(3)
Barret Jackman 900 000(3)
Bates Battaglia 850 000(4)
Aaron Miller 800 000(2)
Blake Sloan 750 000(2)
Ryan Johnson 700 000(3)
Cameron Mann 650 000(2)
Per Svartvadet 500 000(2)
Mike York 500 000(1)
John Grahame 450 000(1)
Jason Chimera 400 000(3)
Brad Lukowich 400 000(3)
Adam Colagiacomo 400 000(3)
Trevor Letowski 400 000(1)
Jani Hurme 350 000(2)
Reed Low 300 000(2)
Matt Elich 200 000(2)
Rick Berry 150 000(1)


Farm Payroll

Mike Van Ryn 45 000(2)
Ruman Ndur 37 500(1)
Kyle Kos 30 000(1)
Edo Terglav 20 000(1)




San Jose

ArenaSan Jose Arena
Capacity17 483
Ticket Price$35.00


Income

Current Funds$51 625 035
Home Games Remaining3
Avg. Attendance17 483
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$39 605 000
Farm Payroll$363 500
Prospect Fees$5 500
Coach$500 000
Games Remaining6
Total Game Expenses$5 059 250
Projected Expenses$30 355 500
Projected Balance$21 269 535

Salary Commitment

Year: 2003$39 968 500
Year: 2004$34 357 500
Year: 2005$11 502 500
Year: 2006$8 520 000

Pro Payroll

Doug Gilmour 5 500 000(2)
Mike Modano 4 500 000(2)
Alexander Mogilny 4 300 000(4)
Brian Leetch 4 000 000(2)
Tommy Salo 3 200 000(2)
Gary Suter 3 000 000(1)
Trevor Linden 2 750 000(2)
Martin Havlat 2 600 000(3)
Patrick Marleau 2 100 000(4)
Brad Stuart 1 900 000(2)
David Aebischer 1 300 000(4)
Brad Isbister 1 250 000(1)
David Vyborni 650 000(2)
Paul Mara 500 000(1)
Benoit Gratton 425 000(4)
Bryce Salvador 400 000(1)
Sergei Gusev 340 000(2)
Scott Hannan 300 000(1)
Sean Gillam 300 000(4)
Jeff Jillson 290 000(3)


Farm Payroll

Mikka Kiprusoff 62 500(3)
Jason Wiemer 50 000(4)
Roman Vopat 45 000(4)
Marcel Hossa 41 000(1)
Greg Andrusak 40 000(1)
Robert Jindrich 30 000(1)
Alex Henry 30 000(3)
Jarrett Deuling 30 000(1)
Shawn Heins 20 000(1)
Jonathan Cheechoo 15 000(2)




TampaBay

ArenaIce Palace
Capacity19 758
Ticket Price$35.00


Income

Current Funds$37 591 521
Home Games Remaining3
Avg. Attendance12 521
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$31 942 000
Farm Payroll$958 100
Prospect Fees$15 000
Coach$900 000
Games Remaining6
Total Game Expenses$4 226 888
Projected Expenses$25 361 325
Projected Balance$12 230 196

Salary Commitment

Year: 2003$32 900 100
Year: 2004$22 138 090
Year: 2005$14 134 090
Year: 2006$9 476 600

Pro Payroll

Mark Recchi 5 250 000(4)
Joe Sakic 5 000 000(1)
Alexei Zhitnik 2 500 000(2)
Kevin Weekes 2 000 000(3)
Geoff Sanderson 1 500 000(1)
Richard Matvichuk 1 250 000(2)
Brian Holzinger 1 200 000(1)
Ville Nieminen 1 200 000(4)
Ilja Kovalchuk 1 200 000(2)
Martin St. Louis 1 100 000(4)
Daniel Cleary 1 000 000(3)
Dan Boyle 999 990(3)
Kristian Kudroc 770 000(4)
Ladislav Nagy 750 000(1)
Marek Malik 750 000(2)
Mark Bell 750 000(2)
Jeff Toms 650 000(4)
Todd Warriner 600 000(2)
Jassen Cullimore 550 000(1)
Rob Ray 525 000(2)
Kyle Calder 450 000(1)
Peter White 450 000(1)
Mike Wilson 400 000(4)
Bryan Muir 392 010(1)
Peter Worrell 305 000(2)
Jiri Dopita 250 000(3)
Richard Shulmistra 150 000(3)


Farm Payroll

Josef Melichar 90 000(2)
Steven Halko 87 500(3)
Jean-Yves Leroux 80 000(1)
Ian Moran 80 000(3)
Maxim Galanov 75 000(1)
Jason Botterill 66 600(4)
Nikita Alexeev 61 000(1)
Ryan VandenBussche 59 000(1)
Alexadre Kharitonov 50 000(1)
Miika Elomo 50 000(3)
Evan Lindsay 40 000(4)
Mario Larocque 34 000(2)
Dmitri Tolkunov 30 000(1)
Corey Spring 30 000(1)
Sheldon Keefe 30 000(1)
Craig Berube 25 000(3)
Dale Rominski 20 000(1)
Matthieu Descoteaux 20 000(1)
Casey Hankinson 15 000(1)
Vladimir Chebaturkin 15 000(3)




Toronto

ArenaAir Canada Center
Capacity21 000
Ticket Price$40.00


Income

Current Funds$61 385 315
Home Games Remaining3
Avg. Attendance19 693
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$36 820 000
Farm Payroll$790 000
Prospect Fees$45 000
Coach$750 000
Games Remaining6
Total Game Expenses$4 800 625
Projected Expenses$28 803 750
Projected Balance$32 581 565

Salary Commitment

Year: 2003$37 610 000
Year: 2004$29 910 000
Year: 2005$15 149 000
Year: 2006$8 869 000

Pro Payroll

Curtis Joseph 6 000 000(4)
Mats Sundin 4 000 000(2)
Robert Lang 2 500 000(3)
Jonas Hoglund 2 000 000(4)
Steve Thomas 1 800 000(2)
Darcy Tucker 1 800 000(1)
Dimitri Yushkevich 1 800 000(2)
Shayne Corson 1 800 000(3)
Tie Domi 1 250 000(2)
Jiri Slegr 1 250 000(1)
Danil Markov 1 025 000(3)
Mike Comrie 1 025 000(1)
Igor Korolev 1 000 000(2)
Stephane Fiset 1 000 000(2)
Bob Corkum 850 000(3)
Nikolai Antropov 800 000(2)
Donald Brashear 800 000(1)
Alexander Khavanov 800 000(4)
Steve McCarthy 750 000(1)
Michel Riesen 750 000(2)
Milan Kraft 625 000(1)
Kristian Huselius 610 000(1)
Tomas Kaberle 600 000(2)
Shawn Horcoff 525 000(1)
Petr Svoboda 500 000(2)
Garry Valk 485 000(2)
Alex Ponikarovsky 475 000(2)


Farm Payroll

Gerald Diduck 130 000(1)
Kris Beech 87 500(2)
Alyn McCauley 80 000(2)
Adam Mair 70 000(1)
Nathan Dempsey 65 000(2)
Brooks Orpik 60 000(1)
Chris McAllister 55 000(3)
Alexei Mikhnov 50 000(3)
Lonny Bohonos 40 000(4)
David Nemirovsky 38 500(2)
llya Bryzgalov 30 000(2)
Marc Robitaille 30 000(1)
Vadim Vrbata 29 000(4)
Mikael Tellqvist 25 000(1)




Vancouver

ArenaGM Place
Capacity18 422
Ticket Price$35.00


Income

Current Funds$39 257 691
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$27 375 000
Farm Payroll$735 000
Prospect Fees$12 000
Coach$875 000
Games Remaining5
Total Game Expenses$3 624 625
Projected Expenses$18 123 125
Projected Balance$21 134 566

Salary Commitment

Year: 2003$28 110 000
Year: 2004$21 445 000
Year: 2005$13 565 000
Year: 2006$3 005 000

Pro Payroll

Roman Turek 4 500 000(3)
Mattias Ohlund 3 500 000(3)
Vincent Lecavalier 3 000 000(1)
Todd Bertuzzi 2 500 000(2)
Shawn McEachern 2 000 000(1)
Daniel Sedin 1 375 000(2)
Henrik Sedin 1 200 000(2)
Sheldon Souray 1 200 000(4)
Jarkko Ruutu 950 000(4)
Ruslan Salei 900 000(3)
Scott Parker 850 000(2)
Brad Norton 850 000(3)
Ethan Moreau 700 000(3)
Brendan Morrison 700 000(2)
P.J. Axelsson 600 000(4)
Jason Strudwick 550 000(1)
Andy Delmore 500 000(1)
Matt Cooke 500 000(1)
Zenith Komarniski 400 000(2)
Corey Schwab 400 000(2)
Mike Brown 200 000(2)


Farm Payroll

Bryan Allen 90 000(4)
Scott Lachance 85 000(4)
Vadim Sharifijanov 80 000(4)
Peter Schaefer 50 000(2)
Josh Holden 50 000(1)
Bryan Helmer 45 000(1)
David Ytfeldt 40 000(3)
Bob Essensa 40 000(2)
Justin Morrisson 40 000(3)
René Vydareni 40 000(2)
Ryan Bonni 40 000(2)
J-F Damphousse 35 000(2)
Alfie Michaud 30 000(2)
Remi Royer 30 000(3)
Harold Druken 20 000(1)
Ryan Ready 20 000(2)




Washington

ArenaMCI Center
Capacity19 700
Ticket Price$35.00


Income

Current Funds$65 661 790
Home Games Remaining4
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$55 050 000
Farm Payroll$766 500
Prospect Fees$16 500
Coach$1 250 000
Games Remaining6
Total Game Expenses$7 135 375
Projected Expenses$42 812 250
Projected Balance$22 849 540

Salary Commitment

Year: 2003$55 816 500
Year: 2004$49 314 500
Year: 2005$41 085 000
Year: 2006$27 325 000

Pro Payroll

Peter Forsberg 10 000 000(4)
Jaromir Jagr 9 500 000(3)
Markus Naslund 4 000 000(3)
Saku Koivu 4 000 000(1)
Wade Redden 3 700 000(4)
Ed Jovanovski 3 450 000(4)
Donald Audette 3 200 000(4)
Rob Blake 3 150 000(2)
Eric Weinrich 2 500 000(4)
Olaf Kolzig 2 000 000(2)
Dan Cloutier 1 400 000(4)
Sebastien Bordeleau 1 200 000(4)
Sergei Gonchar 1 150 000(2)
Krys Kolanos 990 000(1)
Dany Heatley 930 000(4)
Sergei Samsonov 925 000(1)
Scott Mellanby 900 000(4)
Shane Willis 780 000(2)
Craig Rivet 450 000(2)
Marty Turco 375 000(2)
Jeff Halpern 300 000(1)
Erik Cole 150 000(2)


Farm Payroll

Jakub Cutta 81 000(2)
Brian Sutherby 65 000(3)
Tyler Moss 60 000(1)
Tom Fitzgerald 52 000(1)
Matt Pettinger 51 000(2)
Matt Herr 50 000(1)
Andrej Podkonicky 50 000(3)
Dan Kesa 45 000(1)
Niclas Wallin 42 500(2)
Chris Mason 40 000(1)
Gordie Dwyer 40 000(1)
Christian Gosselin 35 000(3)
Rory Fitzpatrick 35 000(3)
Richard Pilon 25 000(3)
Jeff Norton 25 000(3)
Chris Joseph 25 000(3)
Jeff Daw 15 000(4)
John Slaney 15 000(4)
Brad Chartrand 15 000(4)




Hosted by www.Geocities.ws

1