Financial Report

(As of Tuesday, Oct 17 2006)

Rockhounds

ArenaThe Pound
Capacity18,500
Ticket Price$38.00


Income

Current Funds$42,789,005
Home Games Remaining0
Avg. Attendance15,157
Avg. Revenue/Game$1,121,663
Projected Revenue$0,000

Expenses

Pro Payroll$34,421,000
Farm Payroll$624,900
Prospect Fees$25,500
Coach$340,000
Games Remaining0
Total Game Expenses$431,846
Projected Expenses$0,000
Projected Balance$42,789,005

Salary Commitment

Year: 2003$35,045,900
Year: 2004$27,583,700
Year: 2005$20,177,700
Year: 2006$15,936,000

 Pro Payroll

Joe Sakic 6,664,000(4)
Michael Peca 3,190,000(4)
Marty Turco 3,161,000(4)
Martin Rucinsky 3,000,000(2)
Geoff Sanderson 2,508,000(1)
Sheldon Souray 2,128,000(1)
Teppo Numminen 2,000,000(2)
Jason Smith 1,976,000(4)
Andrei Zyuzin 1,250,000(3)
Mike Ribeiro 1,178,000(3)
Jay Bouwmeester 945,000(4)
Tuomo Ruutu 858,000(1)
Ryan Malone 750,000(3)
Kurt Sauer 718,000(2)
Mika Noronen 665,000(2)
Rico Fata 551,000(3)
Branko Radivojevic 551,000(1)
Todd Harvey 528,000(2)
Juraj Kolnik 450,000(1)
Karel Pilar 450,000(3)
Wade Belak 450,000(2)
Igor Korolev 450,000(1)


 Farm Payroll

Alexander Svitov 62,700(1)
Arron Asham 62,700(3)
Stephane Veilleux 49,500(1)
Patrick Ehelechner 45,000(1)
Jason King 45,000(1)
Matt Murley 45,000(1)
Tuomas Pihlman 45,000(1)
Landon Wilson 45,000(2)
Garrett Burnett 45,000(1)
Todd Reirden 45,000(1)
Josh Holden 45,000(1)
Ian Moran 45,000(1)
Garrett Stafford 45,000(1)




Wolf Pack

ArenaThe Wolf Den
Capacity18,500
Ticket Price$35.00


Income

Current Funds$32,707,023
Home Games Remaining0
Avg. Attendance16,410
Avg. Revenue/Game$1,114,386
Projected Revenue$0,000

Expenses

Pro Payroll$42,906,000
Farm Payroll$770,000
Prospect Fees$10,500
Coach$210,000
Games Remaining0
Total Game Expenses$535,323
Projected Expenses$0,000
Projected Balance$32,707,023

Salary Commitment

Year: 2003$43,676,000
Year: 2004$41,468,300
Year: 2005$31,176,200
Year: 2006$19,744,000

 Pro Payroll

Olaf Kolzig 4,940,000(4)
Daniel Alfredsson 4,663,000(4)
Derian Hatcher 3,500,000(2)
Keith Primeau 3,420,000(3)
Dan Boyle 2,750,000(3)
Danil Markov 2,356,000(4)
Marc Savard 2,280,000(4)
Eric Desjardins 2,280,000(2)
Marco Sturm 2,000,000(4)
Kyle Mclaren 1,900,000(3)
Tony Amonte 1,850,000(4)
Viktor Kozlov 1,748,000(3)
Jamie Langenbrunner 1,655,000(4)
Sergei Brylin 1,520,000(3)
Curtis Brown 1,254,000(2)
Alexander Khavanov 1,250,000(1)
Cale Hulse 1,140,000(2)
Shawn Mceachern 1,000,000(2)
Brian Savage 500,000(2)
Scott Clemmensen 450,000(2)
Igor Larionov 450,000(1)


 Farm Payroll

Marc-Andre Fleury 94,200(3)
Steve Mccarthy 76,000(2)
Erik Rasmussen 53,200(1)
Kyle Wanvig 49,500(1)
Milan Michalek 47,100(2)
Michal Sivek 45,000(1)
Aleksander Suglobov 45,000(2)
Tyler Bouck 45,000(1)
Mikhail Yakubov 45,000(1)
Allan Rourke 45,000(1)
Dan Ellis 45,000(1)
Deron Quint 45,000(1)
Jiri Dopita 45,000(1)
Joe Juneau 45,000(1)
Shane Willis 45,000(1)




Omsk

ArenaOmsk Arena
Capacity18,500
Ticket Price$35.00


Income

Current Funds$28,598,440
Home Games Remaining0
Avg. Attendance11,842
Avg. Revenue/Game$805,209
Projected Revenue$0,000

Expenses

Pro Payroll$33,075,000
Farm Payroll$422,000
Prospect Fees$6,000
Coach$300,000
Games Remaining0
Total Game Expenses$412,232
Projected Expenses$0,000
Projected Balance$28,598,440

Salary Commitment

Year: 2003$33,497,000
Year: 2004$28,564,000
Year: 2005$19,702,300
Year: 2006$10,910,000

 Pro Payroll

Pavel Datsyuk 3,900,000(4)
Alexei Zhitnik 3,250,000(2)
Petr Sykora 3,116,000(2)
Marian Gaborik 2,679,000(4)
Mattias Norstrom 2,660,000(3)
Patrick Lalime 2,432,000(3)
Brendan Shanahan 2,280,000(3)
Jason Allison 1,500,000(4)
Kirk Maltby 1,444,000(1)
Marcus Nilson 1,368,000(1)
Willie Mitchell 1,350,000(3)
Marek Zidlicky 1,140,000(4)
Martin Gerber 1,064,000(4)
Keith Ballard 900,000(2)
Brian Gionta 627,000(4)
Brian Pothier 532,000(2)
Dustin Penner 507,000(2)
Jesse Boulerice 501,000(1)
Jason Strudwick 475,000(2)
Erik Westrum 450,000(1)
Eric Messier 450,000(1)
Don Sweeney 450,000(1)


 Farm Payroll

Pavel Vorobiev 81,700(2)
Michal Rozsival 70,300(3)
Simon Gamache 45,000(1)
Wade Dubielewicz 45,000(1)
Petr Schastlivy 45,000(1)
Kris Beech 45,000(1)
Brian Finley 45,000(1)
Jerred Smithson 45,000(1)




Panthers

ArenaCat Cage
Capacity22,000
Ticket Price$29.00


Income

Current Funds$22,063,452
Home Games Remaining0
Avg. Attendance13,945
Avg. Revenue/Game$870,200
Projected Revenue$0,000

Expenses

Pro Payroll$32,547,000
Farm Payroll$2,068,700
Prospect Fees$18,000
Coach$185,000
Games Remaining0
Total Game Expenses$424,618
Projected Expenses$0,000
Projected Balance$22,063,452

Salary Commitment

Year: 2003$34,615,700
Year: 2004$30,221,700
Year: 2005$21,355,600
Year: 2006$17,034,000

 Pro Payroll

Alexei Kovalev 4,500,000(4)
John Madden 3,861,000(4)
Jere Lehtinen 3,572,000(4)
Roberto Luongo 3,200,000(4)
Chris Drury 2,926,000(2)
Scott Hannan 2,033,000(2)
Chris Phillips 1,976,000(3)
Denis Gauthier 1,330,000(2)
Mathieu Garon 1,216,000(3)
P.J. Axelsson 1,064,000(1)
Shawn Horcoff 1,000,000(4)
David Tanabe 950,000(1)
Dan Hamhuis 901,000(4)
Jeff Tambellini 782,000(1)
Chris Clark 689,000(2)
Tyson Nash 608,000(1)
Mikael Samuelsson 537,000(3)
Paul Martin 502,000(3)
Jonathan Sim 450,000(1)
Craig Johnson 450,000(1)


 Farm Payroll

Mike Comrie 1,748,000(2)
Garth Murray 50,100(2)
Trevor Daley 45,600(3)
Antti Miettinen 45,000(3)
Maxime Ouellet 45,000(2)
Chris Kelly 45,000(2)
Scott Nichol 45,000(1)
Jason Pominville 45,000(1)




Rockets

ArenaRocket Richard Place
Capacity18,500
Ticket Price$35.00


Income

Current Funds$37,910,336
Home Games Remaining0
Avg. Attendance18,329
Avg. Revenue/Game$1,239,158
Projected Revenue$0,000

Expenses

Pro Payroll$41,438,000
Farm Payroll$935,600
Prospect Fees$9,000
Coach$280,000
Games Remaining0
Total Game Expenses$520,276
Projected Expenses$0,000
Projected Balance$37,910,336

Salary Commitment

Year: 2003$42,373,600
Year: 2004$39,149,000
Year: 2005$25,789,000
Year: 2006$18,833,000

 Pro Payroll

Jarome Iginla 7,000,000(4)
Jeremy Roenick 4,460,000(3)
Bobby Holik 4,250,000(2)
Adrian Aucoin 4,000,000(4)
Evgeni Nabokov 3,363,000(4)
Brent Sopel 2,400,000(2)
Simon Gagne 2,000,000(4)
Brad Stuart 1,900,000(4)
Steve Konowalchuk 1,900,000(2)
Richard Zednik 1,824,000(1)
Kenny Jonsson 1,800,000(2)
Scott Walker 1,520,000(2)
Petr Cajanek 836,000(3)
Ville Nieminen 700,000(2)
Mark Eaton 700,000(2)
Travis Green 650,000(1)
Nolan Pratt 625,000(3)
Chris Neil 585,000(3)
Matt Bradley 475,000(1)
Peter Budaj 450,000(3)


 Farm Payroll

Garnet Exelby 570,000(4)
Krzysztof Oliwa 83,600(1)
Boyd Devereaux 57,000(1)
Tomas Plekanec 45,000(2)
Jani Rita 45,000(1)
Andrew Hutchinson 45,000(1)
Mark Hartigan 45,000(2)
Jason Jaspers 45,000(1)




Wildcats

ArenaTaylor Arena
Capacity22,000
Ticket Price$40.00


Income

Current Funds$40,671,340
Home Games Remaining0
Avg. Attendance17,962
Avg. Revenue/Game$1,372,825
Projected Revenue$0,000

Expenses

Pro Payroll$40,031,000
Farm Payroll$1,159,900
Prospect Fees$1,500
Coach$220,000
Games Remaining0
Total Game Expenses$505,029
Projected Expenses$0,000
Projected Balance$40,671,340

Salary Commitment

Year: 2003$41,190,900
Year: 2004$39,305,900
Year: 2005$33,404,300
Year: 2006$26,573,000

 Pro Payroll

Mats Sundin 6,840,000(4)
Adam Foote 4,600,000(4)
Patrik Elias 4,180,000(4)
Jose Theodore 3,900,000(4)
Brian Rolston 2,432,000(4)
Janne Niinimaa 2,432,000(3)
Darryl Sydor 2,128,000(3)
Keith Carney 2,052,000(3)
Kevin Weekes 1,900,000(2)
Darcy Tucker 1,596,000(4)
Trevor Linden 1,520,000(4)
Teemu Selanne 1,000,000(4)
Chris Gratton 900,000(2)
Theo Fleury 850,000(1)
Andreas Lilja 650,000(2)
Antti Laaksonen 646,000(2)
Peter Bondra 505,000(4)
Mariusz Czerkawski 500,000(2)
Chris Therien 500,000(2)
Serge Aubin 450,000(2)
Dmitry Yushkevich 450,000(1)


 Farm Payroll

Vaclav Varada 121,600(2)
Braydon Coburn 94,200(3)
Derek Roy 80,100(3)
Garth Snow 75,000(2)
James Howard 64,000(2)
J-Sebastien Aubin 50,000(2)
Gregory Campbell 45,000(1)
Daniel Cleary 45,000(1)
Matt Ellison 45,000(1)
Ryan Stone 45,000(1)
Zenith Komarniski 45,000(1)
Milan Bartovic 45,000(1)
Andy Delmore 45,000(3)
Mikhail Kuleshov 45,000(1)
Miroslav Blatak 45,000(2)
Nathan Smith 45,000(1)
Colton Orr 45,000(1)
Tomas Slovak 45,000(1)
Brad Brown 45,000(1)
P. A. Parenteau 45,000(1)
Ted Donato 45,000(1)




Bulldogs

ArenaDog Pound
Capacity18,500
Ticket Price$35.00


Income

Current Funds$28,162,178
Home Games Remaining0
Avg. Attendance12,813
Avg. Revenue/Game$892,058
Projected Revenue$0,000

Expenses

Pro Payroll$37,974,000
Farm Payroll$877,800
Prospect Fees$28,500
Coach$255,000
Games Remaining0
Total Game Expenses$477,260
Projected Expenses$0,000
Projected Balance$28,162,178

Salary Commitment

Year: 2003$38,851,800
Year: 2004$36,181,800
Year: 2005$30,356,600
Year: 2006$11,284,100

 Pro Payroll

Doug Weight 4,700,000(3)
Brian Rafalski 4,200,000(4)
Sergei Samsonov 2,774,000(4)
Pavel Kubina 2,584,000(2)
Kris Draper 2,128,000(3)
Daniel Briere 1,938,000(3)
Ken Klee 1,900,000(3)
Brett Hull 1,691,000(3)
Wes Walz 1,520,000(2)
Jocelyn Thibault 1,500,000(3)
Karlis Skrastins 1,425,000(3)
Ruslan Fedotenko 1,300,000(4)
Manny Legace 1,162,000(2)
Erik Cole 1,140,000(4)
Radoslav Suchy 1,140,000(1)
Nils Ekman 1,100,000(3)
Alyn Mccauley 1,083,000(3)
Mike VanRyn 1,064,000(4)
Andrew Brunette 800,000(3)
Jonathan Cheechoo 760,000(4)
Daniel Tjarnqvist 700,000(3)
Craig Adams 465,000(2)
Stanislav Neckar 450,000(1)
Steve Thomas 450,000(1)


 Farm Payroll

Patrick Eaves 94,200(2)
Jarkko Immonen 62,500(3)
Chris Kunitz 46,100(4)
Mikael Tellqvist 45,000(3)
Scottie Upshall 45,000(1)
Randy Jones 45,000(1)
Andy Chiodo 45,000(1)
Trent Whitfield 45,000(1)
Eric Nickulas 45,000(1)
Lyle Odelein 45,000(1)
Christoph Brandner 45,000(1)
Esa Pirnes 45,000(1)
Shane Hnidy 45,000(1)
Brad Chartrand 45,000(1)
Lance Ward 45,000(1)
Patrick Leahy 45,000(1)
Serge Payer 45,000(1)
Roman Tvrdon 45,000(1)




Gladiators

ArenaThe Colosseum
Capacity19,000
Ticket Price$39.00


Income

Current Funds$43,924,484
Home Games Remaining0
Avg. Attendance16,389
Avg. Revenue/Game$1,227,905
Projected Revenue$0,000

Expenses

Pro Payroll$32,373,000
Farm Payroll$1,072,300
Prospect Fees$27,000
Coach$325,000
Games Remaining0
Total Game Expenses$412,162
Projected Expenses$0,000
Projected Balance$43,924,484

Salary Commitment

Year: 2003$33,895,300
Year: 2004$28,540,900
Year: 2005$16,346,500
Year: 2006$11,494,000

 Pro Payroll

Bill Guerin 6,738,000(2)
Miikka Kiprusoff 2,900,000(2)
Gary Roberts 2,250,000(4)
Joe Nieuwendyk 2,250,000(4)
Brenden Morrow 1,900,000(4)
Philippe Boucher 1,824,000(4)
Nicholas Boynton 1,750,000(4)
Mike Knuble 1,520,000(4)
Richard Matvichuk 1,368,000(3)
Dallas Drake 1,216,000(3)
Stu Barnes 1,140,000(3)
Igor Ulanov 900,000(1)
Chris Chelios 850,000(3)
Niclas Wallin 836,000(1)
Jeff Hackett 810,000(1)
David LeNeveu 684,000(2)
Matt Cullen 668,000(2)
Jason Chimera 494,000(2)
Tom Fitzgerald 475,000(1)
Mark Rycroft 450,000(1)
Tie Domi 450,000(2)
Mike Eastwood 450,000(1)
Scott Barney 450,000(1)
Eric Boulton 450,000(1)


 Farm Payroll

Dion Phaneuf 94,200(3)
Jeff Carter 94,200(3)
Brent Seabrook 94,200(2)
Hugh Jessiman 94,200(2)
Chuck Kobasew 90,100(3)
Carlo Colaiacovo 85,800(1)
Alexander Steen 72,000(2)
Corey Perry 68,400(1)
Daniel Paille 64,200(1)
Joel Kwiatkowski 45,000(1)
Pat Rissmiller 45,000(1)
Jim Fahey 45,000(1)
Pascal Rheaume 45,000(1)
James Patrick 45,000(1)
Daniel Tkaczuk 45,000(1)
Toby Petersen 45,000(1)




Vampyres

ArenaThe Cave
Capacity18,500
Ticket Price$38.00


Income

Current Funds$41,679,864
Home Games Remaining0
Avg. Attendance13,840
Avg. Revenue/Game$1,017,017
Projected Revenue$0,000

Expenses

Pro Payroll$24,345,000
Farm Payroll$1,896,200
Prospect Fees$27,000
Coach$215,000
Games Remaining0
Total Game Expenses$322,966
Projected Expenses$0,000
Projected Balance$41,679,864

Salary Commitment

Year: 2003$26,241,200
Year: 2004$18,956,200
Year: 2005$10,053,700
Year: 2006$7,385,200

 Pro Payroll

Joe Thornton 6,660,000(4)
Wade Redden 3,724,000(2)
Jason York 1,687,000(2)
Donald Brashear 1,398,000(2)
Christian Backman 912,000(2)
Jamal Mayers 900,000(3)
Cliff Ronning 880,000(2)
Ivan Majesky 800,000(1)
Eric Belanger 758,000(1)
Tim Taylor 725,000(3)
Ryan Miller 501,000(4)
Boyd Gordon 450,000(1)
Kip Miller 450,000(1)
Bob Boughner 450,000(1)
Scott Lachance 450,000(1)
Jamie Storr 450,000(1)
Jared Aulin 450,000(1)
Ryan Johnson 450,000(1)
Jani Hurme 450,000(1)
Todd Rohloff 450,000(1)
Greg Mauldin 450,000(1)
Jason Krog 450,000(1)
Darren Haydar 450,000(1)


 Farm Payroll

Matthew Stajan 805,000(3)
Mike Richards 94,200(4)
Robert Nilsson 94,200(3)
Marc-Antoine Pouliot 94,200(3)
Steve Bernier 85,000(4)
Alexander Perezhogin 71,000(2)
Eric Fehr 68,400(2)
Shea Weber 62,100(2)
Brooks Laich 57,000(1)
Jamie Lundmark 55,000(2)
Jarret Stoll 50,100(3)
Ray Emery 45,000(4)
Mike Commodore 45,000(2)
Paul Gaustad 45,000(1)
Mark Popovic 45,000(1)
Nolan Yonkman 45,000(1)
Owen Fussey 45,000(1)
Ross Lupaschuk 45,000(1)
Jamie Rivers 45,000(1)




Sting

ArenaCahill Stadium
Capacity18,500
Ticket Price$35.00


Income

Current Funds$37,662,702
Home Games Remaining0
Avg. Attendance10,438
Avg. Revenue/Game$702,390
Projected Revenue$0,000

Expenses

Pro Payroll$18,004,000
Farm Payroll$135,000
Prospect Fees$18,000
Coach$285,000
Games Remaining0
Total Game Expenses$224,902
Projected Expenses$0,000
Projected Balance$37,662,702

Salary Commitment

Year: 2003$18,139,000
Year: 2004$10,247,000
Year: 2005$6,857,000
Year: 2006$3,667,000

 Pro Payroll

Craig Rivet 2,128,000(4)
Vincent Damphousse 1,950,000(2)
Peter Schaefer 988,000(4)
Steve Eminger 945,000(1)
Eric Staal 942,000(1)
Bryan Allen 941,000(1)
Ryan Getzlaf 881,000(1)
Mike Cammalleri 857,000(1)
Raffi Torres 825,000(3)
Ryan Kesler 722,000(3)
Cam Ward 684,000(1)
Patrice Bergeron 646,000(1)
Anthony Stewart 646,000(3)
Tim Gleason 646,000(1)
Trevor Letowski 551,000(4)
David Hale 502,000(3)
Yann Danis 450,000(2)
Kurtis Foster 450,000(3)
Doug Lynch 450,000(1)
Bryce Lampman 450,000(2)
Martin Cibak 450,000(1)
J-Luc Grand-Pierre 450,000(2)
Quintin Laing 450,000(1)


 Farm Payroll

Dan Fritsche 45,000(2)
Bruno Gervais 45,000(3)
Chad Wiseman 45,000(2)




Nordiks

ArenaJohn Labatt Centre
Capacity18,500
Ticket Price$36.00


Income

Current Funds$30,651,479
Home Games Remaining0
Avg. Attendance13,295
Avg. Revenue/Game$930,238
Projected Revenue$0,000

Expenses

Pro Payroll$35,951,000
Farm Payroll$1,115,300
Prospect Fees$3,000
Coach$285,000
Games Remaining0
Total Game Expenses$455,540
Projected Expenses$0,000
Projected Balance$30,651,479

Salary Commitment

Year: 2003$37,066,300
Year: 2004$34,367,000
Year: 2005$24,817,800
Year: 2006$11,593,000

 Pro Payroll

Dany Heatley 3,500,000(4)
Alexander Mogilny 3,500,000(3)
Vladimir Malakhov 3,200,000(2)
Roman Cechmanek 3,000,000(3)
Jason Arnott 2,926,000(3)
Eric Daze 2,280,000(2)
John LeClair 2,100,000(2)
Ladislav Nagy 1,976,000(4)
Marc Denis 1,672,000(4)
Mike Johnson 1,672,000(3)
Sean Hill 1,520,000(3)
Dimitri Kalinin 1,330,000(4)
Jiri Fischer 1,330,000(4)
Mark Messier 1,160,000(1)
Michael Ryder 1,000,000(4)
Milan Kraft 785,000(4)
Pavel Trnka 750,000(2)
Travis Moen 450,000(1)
Artem Chubarov 450,000(3)
Robert Schnabel 450,000(2)
Robert Reichel 450,000(2)
Chris Tamer 450,000(1)


 Farm Payroll

Tommy Salo 75,000(2)
Shaone Morrisonn 66,800(3)
Eric Nystrom 64,200(2)
Krystofer Kolanos 54,300(1)
Matthew Lombardi 45,000(3)
Ari Ahonen 45,000(1)
Kamil Kreps 45,000(1)
Tobias Enstrom 45,000(1)
Chad LaRose 45,000(1)
Rob Davison 45,000(2)
Denis Shvidki 45,000(1)
Eric Beaudoin 45,000(2)
Martin Grenier 45,000(2)
Jean-Pierre Vigier 45,000(1)
Ryan Bayda 45,000(1)
Felix Potvin 45,000(1)
Kristian Kudroc 45,000(1)
Rob Ray 45,000(1)
Jim Sharrow 45,000(1)
Andrei Medvedev 45,000(1)
Drew Miller 45,000(3)
Alexander Naurov 45,000(2)
Donald Audette 45,000(1)




Titans

ArenaSovereign Bank Arena
Capacity18,500
Ticket Price$35.00


Income

Current Funds$41,042,634
Home Games Remaining0
Avg. Attendance18,202
Avg. Revenue/Game$1,219,604
Projected Revenue$0,000

Expenses

Pro Payroll$41,500,000
Farm Payroll$924,000
Prospect Fees$13,500
Coach$320,000
Games Remaining0
Total Game Expenses$521,433
Projected Expenses$0,000
Projected Balance$41,042,634

Salary Commitment

Year: 2003$42,424,000
Year: 2004$33,939,000
Year: 2005$28,206,000
Year: 2006$16,692,000

 Pro Payroll

Martin StLouis 6,500,000(4)
Alexei Yashin 6,080,000(1)
Robert Lang 3,800,000(4)
Steve Sullivan 3,200,000(4)
Mario Lemieux 3,000,000(3)
Bryan Berard 2,000,000(2)
Jaroslav Modry 1,748,000(3)
Mathieu Dandenault 1,700,000(1)
Dwayne Roloson 1,672,000(4)
Radek Dvorak 1,596,000(3)
Dominik Hasek 1,520,000(4)
Tomas Holmstrom 1,368,000(3)
Frantisek Kaberle 1,292,000(3)
Justin Williams 1,225,000(3)
Jan Hrdina 1,050,000(2)
Dave Andreychuk 800,000(2)
Richard Jackman 760,000(3)
Vladimir Orszagh 625,000(2)
Jeff Cowan 532,000(2)
Jim Dowd 525,000(3)
Jason Woolley 507,000(2)


 Farm Payroll

Tom Kostopoulos 525,000(1)
Ty Conklin 114,000(2)
Todd Simpson 60,000(2)
Miroslav Zalesak 45,000(1)
Charlie Stephens 45,000(1)
Mark Mowers 45,000(2)
Joel Bouchard 45,000(1)
Doug Janik 45,000(1)




Griffons

ArenaThe Nest
Capacity18,500
Ticket Price$45.00


Income

Current Funds$45,806,352
Home Games Remaining0
Avg. Attendance16,314
Avg. Revenue/Game$1,423,807
Projected Revenue$0,000

Expenses

Pro Payroll$41,676,000
Farm Payroll$938,800
Prospect Fees$12,000
Coach$300,000
Games Remaining0
Total Game Expenses$523,498
Projected Expenses$0,000
Projected Balance$45,806,352

Salary Commitment

Year: 2003$42,614,800
Year: 2004$40,444,100
Year: 2005$33,599,100
Year: 2006$19,796,000

 Pro Payroll

Keith Tkachuk 7,000,000(4)
Sergei Fedorov 6,080,000(4)
Zigmund Palffy 4,500,000(3)
Brian Leetch 4,000,000(3)
Zdeno Chara 3,724,000(2)
Marek Malik 2,500,000(4)
David Aebischer 1,900,000(3)
Dick Tarnstrom 1,600,000(4)
Jay Mckee 1,596,000(3)
Steve Yzerman 1,250,000(3)
Georges Laraque 1,083,000(2)
Trent Hunter 1,000,000(4)
Taylor Pyatt 989,000(4)
Alexei Morozov 882,000(2)
Marc Chouinard 650,000(2)
Shean Donovan 627,000(4)
Drake Berehowsky 495,000(1)
Bryan Marchment 450,000(1)
Marty Murray 450,000(2)
Jamie Mclennan 450,000(3)
Rob Zamuner 450,000(1)


 Farm Payroll

Michal Barinka 62,100(3)
Aaron Johnson 56,000(2)
Peter Worrell 55,000(1)
Rob Dimaio 45,700(1)
Jonathan Girard 45,000(1)
Michael Leighton 45,000(1)
Cody McCormick 45,000(1)
Mike Zigomanis 45,000(1)
Jeff Heerema 45,000(1)
Shane Endicott 45,000(3)
Grant McNeill 45,000(1)
Yannick Tremblay 45,000(1)
Derek MacKenzie 45,000(1)
Andrej Nedorost 45,000(1)
Nathan Perrott 45,000(1)
Olivier Michaud 45,000(1)
Mike Mottau 45,000(1)
Kris Vernarsky 45,000(1)
Sean McMorrow 45,000(1)
Tomas Kurka 45,000(1)




Barracudas

ArenaMotodome
Capacity18,500
Ticket Price$39.00


Income

Current Funds$35,583,868
Home Games Remaining0
Avg. Attendance14,743
Avg. Revenue/Game$1,112,585
Projected Revenue$0,000

Expenses

Pro Payroll$41,031,000
Farm Payroll$1,458,600
Prospect Fees$21,000
Coach$215,000
Games Remaining0
Total Game Expenses$521,044
Projected Expenses$0,000
Projected Balance$35,583,868

Salary Commitment

Year: 2003$42,489,600
Year: 2004$40,345,500
Year: 2005$29,570,900
Year: 2006$8,014,900

 Pro Payroll

Paul Kariya 4,500,000(3)
Glen Murray 3,900,000(3)
Milan Hejduk 3,700,000(3)
Saku Koivu 3,420,000(3)
Alex Tanguay 3,230,000(4)
Brendan Morrison 2,880,000(2)
Derek Morris 2,660,000(2)
Tom Poti 2,356,000(2)
Martin Biron 2,128,000(4)
Eric Brewer 2,014,000(4)
Colin White 1,710,000(3)
Matt Cooke 1,500,000(2)
Pierre Turgeon 1,500,000(1)
Luc Robitaille 1,000,000(3)
Chris Higgins 900,000(3)
Curtis Joseph 900,000(3)
Kevyn Adams 725,000(2)
Steve Begin 608,000(2)
Tom Preissing 500,000(3)
John-Michael Liles 450,000(4)
Craig MacDonald 450,000(1)


 Farm Payroll

Branislav Mezei 1,026,000(3)
Mikko Koivu 85,800(4)
Duncan Keith 62,100(4)
Henrik Tallinder 59,100(1)
Cristobal Huet 45,600(2)
Zbynek Michalek 45,000(4)
Alexei Smirnov 45,000(1)
Darren Langdon 45,000(1)
Eric Meloche 45,000(1)




Knights

ArenaGediminas Castle
Capacity18,500
Ticket Price$25.00


Income

Current Funds$37,197,038
Home Games Remaining0
Avg. Attendance11,134
Avg. Revenue/Game$711,673
Projected Revenue$0,000

Expenses

Pro Payroll$24,189,000
Farm Payroll$543,200
Prospect Fees$4,500
Coach$350,000
Games Remaining0
Total Game Expenses$305,935
Projected Expenses$0,000
Projected Balance$37,197,038

Salary Commitment

Year: 2003$24,732,200
Year: 2004$17,543,200
Year: 2005$8,178,700
Year: 2006$6,237,000

 Pro Payroll

Ilya Kovalchuk 6,400,000(2)
Andrei Markov 1,500,000(4)
Bryce Salvador 1,300,000(1)
Mark Bell 1,064,000(4)
Tim Connolly 1,036,000(4)
Martin Erat 875,000(4)
Darren McCarty 800,000(1)
Colby Armstrong 778,000(4)
Grant Marshall 760,000(1)
Ben Clymer 662,000(2)
Jordin Tootoo 646,000(2)
Pascal Leclaire 627,000(3)
Jay McClement 608,000(2)
Eric Cairns 589,000(1)
Curtis Sanford 560,000(3)
Petr Prucha 525,000(4)
Francois Beauchemin 500,000(3)
Brian Campbell 459,000(4)
Ryan Craig 450,000(2)
Todd Fedoruk 450,000(2)
Andrew Peters 450,000(1)
Mark Smith 450,000(1)
Byron Ritchie 450,000(1)
Tyler Wright 450,000(1)
Kelly Buchberger 450,000(1)
Stephane Quintal 450,000(1)
Wade Brookbank 450,000(1)
Scott Ferguson 450,000(1)


 Farm Payroll

Konstantin Koltsov 62,700(3)
Lee Stempniak 58,500(2)
Ron Hainsey 57,000(3)
Duvie Westcott 50,000(1)
Fedor Tyutin 45,000(3)
Matt Pettinger 45,000(3)
Brett McLean 45,000(2)
Brett Clark 45,000(2)
Dennis Wideman 45,000(3)
Arturs Irbe 45,000(1)
Johnathan Aitken 45,000(1)




Hotheads

ArenaThe Foam Dome
Capacity18,500
Ticket Price$35.00


Income

Current Funds$44,486,034
Home Games Remaining0
Avg. Attendance16,279
Avg. Revenue/Game$1,095,402
Projected Revenue$0,000

Expenses

Pro Payroll$33,408,000
Farm Payroll$1,763,600
Prospect Fees$7,500
Coach$350,000
Games Remaining0
Total Game Expenses$433,282
Projected Expenses$0,000
Projected Balance$44,486,034

Salary Commitment

Year: 2003$35,171,600
Year: 2004$22,274,600
Year: 2005$13,893,600
Year: 2006$7,209,600

 Pro Payroll

Pavol Demitra 4,500,000(4)
Sergei Gonchar 3,500,000(3)
Alexei Zhamnov 3,280,000(2)
Jeff Friesen 2,280,000(1)
Dave Scatchard 2,100,000(1)
Sean O'Donnell 1,748,000(1)
Filip Kuba 1,691,000(2)
Andrew Cassels 1,500,000(1)
Andrew Raycroft 1,350,000(3)
Aaron Ward 1,275,000(1)
Jon Klemm 1,118,000(1)
Wayne Primeau 1,100,000(2)
Scott Hartnell 1,000,000(4)
Anson Carter 1,000,000(3)
Thomas Vanek 942,000(4)
Dean Mcammond 925,000(2)
Jay Pandolfo 836,000(1)
Mike Dunham 750,000(3)
Christian Ehrhoff 608,000(4)
Brent Johnson 525,000(1)
Jan Hlavac 480,000(1)
Alexander Karpovtsev 450,000(1)
Mike Keane 450,000(1)


 Farm Payroll

Nick Dimitrakos 625,000(2)
Jason Ward 625,000(2)
Pierre-Marc Bouchard 95,000(4)
Sean Bergenheim 90,000(2)
Niklas Kronwall 84,000(3)
Patrick O'Sullivan 64,600(4)
Frederick Meyer 45,000(2)
Peter Sejna 45,000(1)
Darryl Bootland 45,000(1)
Libor Pivko 45,000(1)




IceDragons

ArenaGerry Murphy Arena
Capacity18,500
Ticket Price$35.00


Income

Current Funds$32,488,796
Home Games Remaining0
Avg. Attendance9,431
Avg. Revenue/Game$634,564
Projected Revenue$0,000

Expenses

Pro Payroll$23,287,000
Farm Payroll$287,700
Prospect Fees$21,000
Coach$195,000
Games Remaining0
Total Game Expenses$290,130
Projected Expenses$0,000
Projected Balance$32,488,796

Salary Commitment

Year: 2003$23,574,700
Year: 2004$19,076,000
Year: 2005$14,010,000
Year: 2006$6,470,000

 Pro Payroll

Kimmo Timonen 2,470,000(4)
Todd Marchant 2,100,000(3)
Robyn Regehr 1,670,000(3)
Jean-Pierre Dumont 1,596,000(2)
Sami Kapanen 1,520,000(3)
Sami Salo 1,500,000(4)
Patrice Brisebois 1,500,000(3)
Henrik Sedin 1,250,000(4)
Daniel Sedin 1,250,000(4)
Andre Roy 1,000,000(2)
Brian Boucher 900,000(2)
Andreas Johansson 825,000(1)
Henrik Lundqvist 817,000(1)
Andrew Ference 750,000(3)
Alexei Ponikarovsky 700,000(1)
Radek Martinek 575,000(2)
Antoine Vermette 564,000(1)
Michel Ouellet 500,000(2)
Marek Svatos 450,000(1)
Nolan Baumgartner 450,000(2)
Matt Hussey 450,000(1)
Fred Brathwaite 450,000(1)


 Farm Payroll

Kyle Wellwood 62,700(1)
Dominic Moore 45,000(2)
Sergei Zinovjev 45,000(1)
Brandon Reid 45,000(1)
Clarke Wilm 45,000(1)
Brad Bombardir 45,000(1)




RRaiders

ArenaRaider Dome
Capacity18,500
Ticket Price$35.00


Income

Current Funds$35,528,568
Home Games Remaining0
Avg. Attendance16,615
Avg. Revenue/Game$1,114,476
Projected Revenue$0,000

Expenses

Pro Payroll$39,683,000
Farm Payroll$410,000
Prospect Fees$15,000
Coach$260,000
Games Remaining0
Total Game Expenses$492,293
Projected Expenses$0,000
Projected Balance$35,528,568

Salary Commitment

Year: 2003$40,093,000
Year: 2004$34,313,000
Year: 2005$25,199,000
Year: 2006$16,804,000

 Pro Payroll

Scott Niedermayer 6,750,000(4)
Brad Richards 3,400,000(4)
Mathieu Schneider 3,300,000(1)
Dan Cloutier 2,450,000(4)
Craig Conroy 2,394,000(2)
Mark Recchi 2,280,000(3)
Bryan Smolinski 2,242,000(3)
Scott Gomez 2,204,000(4)
Rob Niedermayer 2,000,000(4)
Dan McGillis 1,900,000(2)
Valeri Bure 1,500,000(3)
Jeff O'Neill 1,500,000(1)
Turner Stevenson 1,254,000(2)
Chris Simon 1,216,000(2)
Jiri Slegr 950,000(2)
Martin Gelinas 925,000(2)
Cory Cross 874,000(3)
Nathan Dempsey 874,000(3)
Martin Prusek 625,000(3)
Michael Rupp 570,000(1)
Randy Robitaille 475,000(2)


 Farm Payroll

Philippe Sauve 50,000(1)
Bruno St-Jacques 45,000(1)
Bates Battaglia 45,000(1)
Christian Berglund 45,000(1)
Martin Samuelsson 45,000(1)
Burke Henry 45,000(1)
Brett Lysak 45,000(1)
Garret Stroshein 45,000(1)
Marc Lamothe 45,000(1)




Spiders

ArenaSpider Pond
Capacity18,500
Ticket Price$38.00


Income

Current Funds$34,105,177
Home Games Remaining0
Avg. Attendance9,996
Avg. Revenue/Game$733,358
Projected Revenue$0,000

Expenses

Pro Payroll$22,381,000
Farm Payroll$289,800
Prospect Fees$15,000
Coach$215,000
Games Remaining0
Total Game Expenses$279,278
Projected Expenses$0,000
Projected Balance$34,105,177

Salary Commitment

Year: 2003$22,670,800
Year: 2004$16,810,800
Year: 2005$8,413,300
Year: 2006$4,009,300

 Pro Payroll

Greg DeVries 2,280,000(2)
Steve Rucchin 2,261,000(2)
Manny Fernandez 1,672,000(3)
Sean Burke 1,600,000(1)
Mike Grier 1,364,000(2)
David Legwand 1,349,000(4)
Eric Weinrich 1,330,000(1)
Vitaly Vishnevski 1,140,000(3)
Jason Spezza 1,100,000(4)
Jan Bulis 1,026,000(2)
Greg Johnson 1,000,000(1)
Dustin Brown 942,000(3)
Ales Hemsky 901,000(4)
Jeff Jillson 833,000(2)
Scott Young 750,000(1)
Brooks Orpik 650,000(3)
M-A Bergeron 608,000(4)
Brian Holzinger 575,000(2)
Pierre Dagenais 550,000(1)
Rem Murray 450,000(1)


 Farm Payroll

Marcel Hossa 58,500(2)
Alexander Auld 51,300(4)
Kip Brennan 45,000(1)
Nathan Robinson 45,000(1)
Sheldon Keefe 45,000(1)
Kamil Piros 45,000(1)




Muskies

ArenaXcel Energy Centre
Capacity18,500
Ticket Price$35.00


Income

Current Funds$28,757,386
Home Games Remaining0
Avg. Attendance14,276
Avg. Revenue/Game$957,930
Projected Revenue$0,000

Expenses

Pro Payroll$39,476,000
Farm Payroll$759,000
Prospect Fees$10,500
Coach$213,000
Games Remaining0
Total Game Expenses$493,396
Projected Expenses$0,000
Projected Balance$28,757,386

Salary Commitment

Year: 2003$40,235,000
Year: 2004$39,172,100
Year: 2005$22,229,000
Year: 2006$9,048,000

 Pro Payroll

Nikolai Khabibulin 6,000,000(2)
Todd Bertuzzi 5,269,000(3)
Ed Jovanovski 3,990,000(2)
Rick Nash 3,500,000(4)
Olli Jokinen 2,500,000(4)
Daymond Langkow 2,442,000(3)
Rhett Warrener 1,900,000(2)
Steve Staios 1,615,000(3)
Jozef Stumpel 1,500,000(2)
Kyle Calder 1,311,000(4)
Niclas Havelid 1,216,000(2)
John Grahame 1,162,000(3)
Mike Leclerc 1,140,000(2)
Ethan Moreau 1,102,000(3)
Mike Sillinger 1,026,000(2)
Rostislav Klesla 943,000(3)
Joni Pitkanen 900,000(4)
Ales Kotalik 837,000(4)
Niklas Hagman 648,000(3)
Chad Kilger 475,000(1)


 Farm Payroll

Denis Arkhipov 106,400(2)
Aki Berg 106,400(1)
Brian Sutherby 64,700(2)
Jody Shelley 60,800(1)
Rory Fitzpatrick 53,200(1)
Jonathan Hedstrom 52,500(1)
Igor Grigorenko 45,000(1)
Tony Salmelainen 45,000(1)
Adam Munro 45,000(1)
Joe Dipenta 45,000(1)
Justin Papineau 45,000(1)
Brad Larsen 45,000(1)
Derrick Walser 45,000(1)




PurpleAces

ArenaFrank Zamboni Center
Capacity18,500
Ticket Price$35.00


Income

Current Funds$39,449,417
Home Games Remaining0
Avg. Attendance9,440
Avg. Revenue/Game$635,582
Projected Revenue$0,000

Expenses

Pro Payroll$15,470,200
Farm Payroll$340,000
Prospect Fees$21,000
Coach$300,000
Games Remaining0
Total Game Expenses$196,722
Projected Expenses$0,000
Projected Balance$39,449,417

Salary Commitment

Year: 2003$15,810,200
Year: 2004$10,443,200
Year: 2005$7,368,200
Year: 2006$3,900,600

 Pro Payroll

Anton Volchenkov 1,100,000(4)
Josef Vasicek 1,000,000(4)
Ryan Suter 942,000(3)
Ryan Whitney 900,600(3)
Kari Lehtonen 900,600(4)
Joffrey Lupul 900,000(4)
Denis Grebeshkov 874,000(1)
Richard Park 750,000(1)
Jussi Jokinen 700,000(3)
Josef Melichar 700,000(2)
Alexander Semin 684,000(2)
Dan Hinote 643,000(1)
Corey Crawford 600,000(2)
Francis Bouillon 600,000(1)
Lukas Krajicek 551,000(2)
Radim Vrbata 475,000(3)
Stanislav Chistov 450,000(2)
Niko Kapanen 450,000(3)
Nigel Dawes 450,000(1)
Matt Johnson 450,000(1)
Chris Mcallister 450,000(1)
Curtis Leschyshyn 450,000(1)
Andreas Dackell 450,000(1)


 Farm Payroll

Brad May 65,000(1)
Wyatt Smith 50,000(1)
Patrick Sharp 45,000(2)
Matt Keith 45,000(2)
Claude Lapointe 45,000(1)
Byron Dafoe 45,000(1)
Shayne Corson 45,000(1)




Eagles

ArenaThe Temple
Capacity18,500
Ticket Price$35.00


Income

Current Funds$34,430,975
Home Games Remaining0
Avg. Attendance17,006
Avg. Revenue/Game$1,146,088
Projected Revenue$0,000

Expenses

Pro Payroll$39,905,000
Farm Payroll$1,622,100
Prospect Fees$6,000
Coach$270,000
Games Remaining0
Total Game Expenses$509,794
Projected Expenses$0,000
Projected Balance$34,430,975

Salary Commitment

Year: 2003$41,527,100
Year: 2004$34,695,600
Year: 2005$27,949,600
Year: 2006$18,160,000

 Pro Payroll

Chris Pronger 6,250,000(4)
Markus Naslund 6,000,000(3)
Mattias Ohlund 3,500,000(4)
Bryan McCabe 3,458,000(4)
Martin Straka 3,000,000(1)
Aaron Miller 2,660,000(1)
Radek Bonk 2,394,000(3)
Mike York 2,050,000(2)
Tyler Arnason 1,200,000(4)
David Vyborny 1,140,000(4)
Jordan Leopold 1,050,000(4)
Robert Esche 1,000,000(2)
Scott Mellanby 912,000(2)
R.J. Umberger 900,000(3)
Shawn Bates 877,000(4)
Samuel Pahlsson 625,000(4)
Ronald Petrovicky 589,000(2)
Blair Betts 500,000(2)
Chris Mason 450,000(3)
Dan Focht 450,000(2)
Ivan Novoseltsev 450,000(1)
Robert Scuderi 450,000(1)


 Farm Payroll

Brad Ference 600,000(2)
Mattias Weinhandl 600,000(2)
Brad Boyes 60,000(4)
Matt Walker 46,500(1)
Ilja Bryzgalov 45,600(3)
Igor Radulov 45,000(2)
Vaclav Nedorost 45,000(1)
Eric Godard 45,000(1)
Eric Chouinard 45,000(1)
Patrick Desrochers 45,000(1)
Tommi Santala 45,000(1)




Warriors

ArenaJoe Louis Arena
Capacity18,500
Ticket Price$35.00


Income

Current Funds$33,370,758
Home Games Remaining0
Avg. Attendance16,157
Avg. Revenue/Game$1,093,536
Projected Revenue$0,000

Expenses

Pro Payroll$41,991,000
Farm Payroll$636,200
Prospect Fees$9,000
Coach$215,000
Games Remaining0
Total Game Expenses$522,576
Projected Expenses$0,000
Projected Balance$33,370,758

Salary Commitment

Year: 2003$42,627,200
Year: 2004$38,467,100
Year: 2005$23,626,000
Year: 2006$19,100,000

 Pro Payroll

Jaromir Jagr 7,800,000(4)
Vincent Lecavalier 6,000,000(4)
Al MacInnis 3,800,000(2)
Sergei Zubov 3,600,000(2)
Tomas Vokoun 2,280,000(3)
Adam Deadmarsh 2,280,000(2)
Petr Nedved 2,000,000(2)
Jochen Hecht 1,900,000(4)
Vaclav Prospal 1,900,000(4)
Ruslan Salei 1,824,000(1)
Hal Gill 1,596,000(3)
Mike Fisher 1,500,000(4)
Brad Lukowich 1,000,000(2)
Jussi Markannen 850,000(1)
Marty Reasoner 650,000(3)
Fernando Pisani 611,000(2)
Adam Hall 600,000(2)
Jason Williams 450,000(1)
Mathieu Biron 450,000(2)
Shaun Van-Allen 450,000(1)
Jason Doig 450,000(2)


 Farm Payroll

Jed Ortmeyer 50,100(2)
Jaroslav Svoboda 45,600(1)
Stephen Peat 45,500(1)
Tim Thomas 45,000(1)
Peter Smrek 45,000(1)
Mike Danton 45,000(1)
Dan Lacouture 45,000(1)
Tomas Kloucek 45,000(1)
Justin Mapletoft 45,000(1)
Mike Pandolfo 45,000(1)
Jonas Andersson 45,000(1)
Jakub Cutta 45,000(1)
Dale Purinton 45,000(1)
Sandy McCarthy 45,000(1)




Hellions

ArenaSwampland Construction Center
Capacity18,500
Ticket Price$24.00


Income

Current Funds$30,224,024
Home Games Remaining0
Avg. Attendance12,504
Avg. Revenue/Game$627,999
Projected Revenue$0,000

Expenses

Pro Payroll$25,812,000
Farm Payroll$642,000
Prospect Fees$22,500
Coach$310,000
Games Remaining0
Total Game Expenses$326,665
Projected Expenses$0,000
Projected Balance$30,224,024

Salary Commitment

Year: 2003$26,454,000
Year: 2004$14,725,600
Year: 2005$12,498,000
Year: 2006$8,621,000

 Pro Payroll

Patrick Marleau 4,000,000(4)
Mike Rathje 3,500,000(1)
Oleg Tverdovsky 2,100,000(1)
Paul Mara 1,775,000(4)
Scott Thornton 1,710,000(1)
Barret Jackman 1,140,000(2)
Maxim Afinogenov 1,086,000(4)
Nathan Horton 942,000(3)
Nikolai Zherdev 942,000(4)
Andrei Kostitsyn 942,000(1)
Mike Komisarek 901,000(3)
Nick Schultz 836,000(3)
Hannu Toivonen 818,000(4)
Fredrik Sjostrom 817,000(2)
Zach Parise 703,000(3)
Anton Babchuk 450,000(3)
Johan Hedberg 450,000(1)
Jeremy Stevenson 450,000(1)
Lasse Pirjeta 450,000(1)
Eric Boguniecki 450,000(1)
Jason Holland 450,000(1)
Andrei Nazarov 450,000(1)
Steve Moore 450,000(1)


 Farm Payroll

Timofei Shishkanov 75,400(2)
Brandon Bochenski 60,200(2)
Josh Harding 56,400(1)
Jiri Hudler 45,000(3)
Rickard Wallin 45,000(1)
Tomas Malec 45,000(2)
Mikael Holmqvist 45,000(2)
Nikita Alexeev 45,000(2)
Steve Poapst 45,000(1)
Norm Milley 45,000(1)
Rastislav Stana 45,000(1)
Lasse Kukkonen 45,000(1)
Riku Hahl 45,000(1)




Devils

ArenaPit Of Despair
Capacity18,500
Ticket Price$34.00


Income

Current Funds$29,035,629
Home Games Remaining0
Avg. Attendance15,920
Avg. Revenue/Game$970,408
Projected Revenue$0,000

Expenses

Pro Payroll$41,647,000
Farm Payroll$1,718,700
Prospect Fees$12,000
Coach$330,000
Games Remaining0
Total Game Expenses$533,021
Projected Expenses$0,000
Projected Balance$29,035,629

Salary Commitment

Year: 2003$43,365,700
Year: 2004$32,802,700
Year: 2005$21,137,700
Year: 2006$14,685,700

 Pro Payroll

Marian Hossa 5,000,000(4)
J-S Giguere 3,990,000(2)
Rod Brind'Amour 3,500,000(3)
Sandis Ozolinsh 2,750,000(1)
Vyacheslav Kozlov 2,660,000(1)
Henrik Zetterberg 2,400,000(4)
Martin Lapointe 2,400,000(1)
Jaroslav Spacek 2,250,000(2)
Kim Johnsson 2,200,000(4)
Michal Handzus 2,128,000(4)
Alexander Frolov 2,000,000(4)
Jassen Cullimore 1,881,000(1)
Lubomir Visnovsky 1,520,000(3)
Ray Whitney 1,500,000(2)
Stephane Yelle 1,368,000(2)
Niklas Sundstrom 988,000(2)
Mattias Timander 912,000(3)
Alexandre Daigle 850,000(4)
Tomas Surovy 450,000(2)
Martin Strbak 450,000(3)
Trevor Kidd 450,000(1)


 Farm Payroll

Oleg Saprykin 1,064,000(2)
Jason Labarbera 70,000(3)
Andy McDonald 62,700(4)
Chris Dingman 57,000(1)
Stephane Robidas 55,000(2)
Josh Green 50,000(1)
Antero Niittymaki 45,000(4)
Bryan Helmer 45,000(1)
Steve Gainey 45,000(1)
Sean Brown 45,000(1)
Bryan Muir 45,000(1)
Ivan Huml 45,000(1)
Donald MacLean 45,000(1)
Josh Langfeld 45,000(1)




Majors

ArenaAir Canada Centre
Capacity18,500
Ticket Price$35.00


Income

Current Funds$34,918,195
Home Games Remaining0
Avg. Attendance17,151
Avg. Revenue/Game$1,153,662
Projected Revenue$0,000

Expenses

Pro Payroll$41,211,000
Farm Payroll$2,215,000
Prospect Fees$10,500
Coach$280,000
Games Remaining0
Total Game Expenses$533,128
Projected Expenses$0,000
Projected Balance$34,918,195

Salary Commitment

Year: 2003$43,426,000
Year: 2004$35,464,000
Year: 2005$23,244,000
Year: 2006$12,554,000

 Pro Payroll

Ed Belfour 4,560,000(3)
Mike Modano 4,250,000(4)
Pavel Bure 3,600,000(1)
Roman Hamrlik 3,500,000(4)
Scott Stevens 3,040,000(2)
Shane Doan 3,000,000(2)
Martin Havlat 2,600,000(4)
Tomas Kaberle 2,280,000(3)
Michael Nylander 2,280,000(3)
Fredrik Modin 2,204,000(4)
Brendan Witt 1,672,000(2)
Martin Skoula 1,525,000(3)
Todd White 1,400,000(2)
Boris Mironov 1,300,000(1)
Ian Laperriere 1,140,000(2)
Pasi Nurminen 760,000(2)
Joe Corvo 668,000(2)
Sean Avery 532,000(1)
Radovan Somik 450,000(2)
Darby Hendrickson 450,000(1)


 Farm Payroll

Ron Francis 1,800,000(1)
Thomas Pock 55,000(1)
Andy Hilbert 45,000(3)
Ramzi Abid 45,000(1)
Brian Willsie 45,000(1)
Dennis Seidenberg 45,000(1)
Vernon Fiddler 45,000(1)
Aaron Downey 45,000(1)
Steve Montador 45,000(2)
Mathias Tjarnqvist 45,000(2)




Murderer

Arena7th Heaven's Arena
Capacity18,500
Ticket Price$35.00


Income

Current Funds$41,159,279
Home Games Remaining0
Avg. Attendance17,520
Avg. Revenue/Game$1,176,389
Projected Revenue$0,000

Expenses

Pro Payroll$38,390,000
Farm Payroll$1,297,800
Prospect Fees$6,000
Coach$300,000
Games Remaining0
Total Game Expenses$487,729
Projected Expenses$0,000
Projected Balance$41,159,279

Salary Commitment

Year: 2003$39,687,800
Year: 2004$33,600,300
Year: 2005$30,600,000
Year: 2006$13,033,600

 Pro Payroll

Rob Blake 6,364,000(3)
Peter Forsberg 5,750,000(4)
Miroslav Satan 4,015,000(3)
Bret Hedican 2,432,000(4)
Andy Sutton 1,800,000(4)
Cory Stillman 1,750,000(4)
Mikael Renberg 1,672,000(1)
Jason Blake 1,558,000(3)
Steven Reinprecht 1,444,000(3)
Matthew Barnaby 1,330,000(2)
Marcus Ragnarsson 1,250,000(1)
Jeff Halpern 1,233,000(3)
Patrik Stefan 1,064,000(3)
Trent Klatt 912,000(1)
Chris Osgood 900,000(3)
Roman Turek 866,000(1)
Alexei Semenov 760,000(3)
Derek Armstrong 760,000(1)
Anders Eriksson 700,000(2)
Alexander Korolyuk 650,000(2)
Stephen Weiss 610,000(4)
Jim Vandermeer 570,000(4)


 Farm Payroll

Toni Lydman 160,000(3)
Kristian Huselius 121,600(4)
Magnus Arvedson 120,000(1)
Andrei Nikolishin 113,000(1)
Luke Richardson 104,500(1)
Glen Wesley 100,000(1)
Pavel Brendl 89,900(2)
Murray Baron 85,000(1)
Dimitri Afanasenkov 70,200(2)
Vesa Toskala 68,400(3)
Maxim Kondratiev 62,700(2)
Adam Oates 60,000(1)
Yanic Perreault 52,500(2)
Jozef Balej 45,000(2)
Fedor Fedorov 45,000(1)




Bandits

ArenaCoors Light Center
Capacity18,500
Ticket Price$35.00


Income

Current Funds$33,423,378
Home Games Remaining0
Avg. Attendance16,696
Avg. Revenue/Game$1,131,642
Projected Revenue$0,000

Expenses

Pro Payroll$43,717,000
Farm Payroll$1,029,200
Prospect Fees$6,000
Coach$193,000
Games Remaining0
Total Game Expenses$548,112
Projected Expenses$0,000
Projected Balance$33,423,378

Salary Commitment

Year: 2003$44,746,200
Year: 2004$36,305,200
Year: 2005$30,588,000
Year: 2006$22,344,000

 Pro Payroll

Nicklas Lidstrom 7,600,000(4)
Martin Brodeur 5,237,000(4)
Owen Nolan 4,700,000(1)
Ryan Smyth 3,500,000(4)
Rick DiPietro 2,500,000(4)
Mark Parrish 1,900,000(1)
Dainius Zubrus 1,850,000(2)
Darius Kasparaitis 1,672,000(2)
Eric Lindros 1,550,000(4)
Mike Ricci 1,520,000(3)
Cory Sarich 1,330,000(3)
Oleg Kvasha 1,178,000(3)
Brad Isbister 1,102,000(2)
Nik Antropov 1,007,000(4)
Jason Wiemer 950,000(4)
Ossi Vaananen 950,000(3)
Pascal Dupuis 760,000(3)
Karel Rachunek 675,000(3)
Sebastien Caron 646,000(3)
Jarkko Ruutu 600,000(1)
Manny Malhotra 570,000(3)
Alex Henry 570,000(3)
Darcy Hordichuk 450,000(1)
Cam Janssen 450,000(2)
Jeff Taffe 450,000(1)


 Farm Payroll

Francis Lessard 450,000(2)
Scott Parker 58,500(1)
Steve Ott 58,200(2)
John Erskine 57,500(1)
Craig Andersson 45,000(1)
Matthew Spiller 45,000(3)
Adam Mair 45,000(2)
Josef Boumedienne 45,000(2)
Karl Stewart 45,000(1)
Tim Jackman 45,000(1)
Rick Berry 45,000(2)
John Pohl 45,000(1)
Steve Shields 45,000(1)