Financial Report

(As of Thursday, Sep 16 2004)

Battalion

ArenaDeutschlandhalle
Capacity15,500
Ticket Price$30.00


Income

Current Funds$56,000,000
Home Games Remaining8
Avg. Attendance14,008
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$51,527,340
Farm Payroll$1,447,910
Prospect Fees$12,000
Coach$850,000
Games Remaining14
Total Game Expenses$2,243,219
Projected Expenses$31,405,062
Projected Balance$24,594,938

Salary Commitment

Year: 2004$52,975,250
Year: 2005$48,654,250
Year: 2006$30,254,230
Year: 2007$14,006,730

Pro Payroll

Bill Guerin 8,866,440(2)
Curtis Joseph 8,000,000(3)
Michael Peca 4,250,000(4)
Pavol Demitra 4,104,000(4)
Brendan Shanahan 3,776,000(2)
Brian Boucher 2,000,000(3)
Mike Knuble 2,000,000(3)
Dan McGillis 1,984,000(1)
Dmitri Kalinin 1,774,400(4)
Mikael Renberg 1,738,000(2)
Steve Konowalchuk 1,575,000(2)
Ethan Moreau 1,500,000(2)
Dave Scatchard 1,400,000(4)
Denis Gauthier 1,300,000(4)
Andreas Lilja 1,172,000(1)
Matt Johnson 1,165,000(1)
Dick Tarnstrom 1,100,000(3)
Mark Bell 1,072,500(3)
Nik Antropov 925,000(3)
Barret Jackman 800,000(3)
Fernando Pisani 600,000(2)
Martin Strbak 425,000(4)


Farm Payroll

Vaclav Varada 150,000(3)
Steve Eminger 118,500(4)
Petr Tenkrat 106,000(2)
Curtis Sanford 101,080(2)
Andreas Dackell 97,500(4)
Mike Fisher 96,250(4)
Landon Wilson 95,000(4)
Jason Marshall 90,000(2)
Wayne Primeau 90,000(3)
Michal Grosek 89,000(4)
Kevyn Adams 70,000(3)
John Erskine 60,000(4)
Mika Noronen 55,000(4)
Kristian Kudroc 52,080(4)
Jason Bacashihua 50,550(4)
Derrick Walser 47,500(2)
Tomas Kloucek 40,000(3)
Darryl Bootland 39,450(4)




TNB

ArenaEissporthalle Jafféstraße
Capacity15,000
Ticket Price$45.00


Income

Current Funds$55,500,000
Home Games Remaining6
Avg. Attendance14,756
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$59,816,439
Farm Payroll$1,646,470
Prospect Fees$10,500
Coach$0,000
Games Remaining14
Total Game Expenses$2,561,392
Projected Expenses$35,859,489
Projected Balance$19,640,511

Salary Commitment

Year: 2004$61,462,909
Year: 2005$30,186,920
Year: 2006$15,152,670
Year: 2007$10,674,870

Pro Payroll

Joe Sakic 9,880,939(1)
Ed Belfour 7,000,000(1)
Sandis Ozolinsh 5,500,000(1)
Rod Brind'Amour 5,000,000(2)
Gary Roberts 4,250,000(4)
Greg de Vries 4,200,000(2)
Glen Murray 4,152,000(1)
Geoff Sanderson 3,000,000(2)
Tom Poti 2,800,000(4)
Bryan Smolinski 2,650,000(3)
Dan Boyle 2,300,000(1)
Garth Snow 1,826,000(4)
Adam Oates 1,520,000(4)
Luc Robitaille 1,150,000(2)
Taylor Pyatt 1,127,500(1)
Oleg Petrov 1,020,000(1)
Brent Sopel 875,000(3)
Jonathan Cheechoo 665,000(2)
Alexandre Daigle 500,000(2)
Jim Vandermeer 400,000(3)


Farm Payroll

Yanic Perreault 159,600(3)
Aki Berg 140,000(2)
Bryan Marchment 128,000(3)
Alexander Semin 118,500(4)
Jiri Fischer 118,000(1)
Kurt Sauer 110,200(3)
Krystofer Kolanos 107,500(2)
Mathieu Garon 100,000(3)
J-F Damphousse 84,170(1)
Peter Worrell 80,000(2)
Jeremy Stevenson 72,200(2)
Ben Clymer 67,050(2)
Serge Aubin 55,000(3)
Matt Cooke 52,500(2)
Martin Grenier 50,880(1)
Adam Mair 48,300(4)
Matt Keith 44,870(4)
Nolan Pratt 42,500(1)
Jeff Taffe 39,200(4)
Brooks Laich 28,000(4)




Helsinki

ArenaHartwall Arena
Capacity15,700
Ticket Price$55.00


Income

Current Funds$60,326,000
Home Games Remaining6
Avg. Attendance11,406
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,002,500
Farm Payroll$1,461,700
Prospect Fees$12,000
Coach$550,000
Games Remaining14
Total Game Expenses$2,417,758
Projected Expenses$33,848,617
Projected Balance$26,477,383

Salary Commitment

Year: 2004$57,464,200
Year: 2005$36,618,700
Year: 2006$24,454,000
Year: 2007$8,782,300

Pro Payroll

Doug Weight 8,500,000(1)
Vaclav Prospal 6,500,000(1)
Zigmund Palffy 6,000,000(3)
Evgeni Nabokov 3,625,000(3)
Ryan Smyth 3,450,000(2)
Steve Sullivan 3,000,000(4)
Roman Cechmanek 3,000,000(1)
Eric Lindros 3,000,000(2)
Janne Niinimaa 2,900,000(4)
Jason Smith 2,300,000(2)
Michael Nylander 2,269,000(3)
Richard Matvichuk 2,200,000(3)
Mike Comrie 2,000,000(2)
Pascal Dupuis 1,341,000(4)
Scott Hartnell 1,182,500(3)
Cory Sarich 1,150,000(2)
Radoslav Suchy 1,100,000(1)
Jordan Leopold 900,000(4)
Kristian Huselius 900,000(1)
Adam Hall 685,000(1)


Farm Payroll

Vladimir Malakhov 174,000(3)
Brent Johnson 110,000(4)
Michael Cammalleri 107,500(3)
Pavel Vorobiev 107,500(4)
Ivan Majesky 85,000(2)
Ray Emery 83,980(4)
Matthew Spiller 80,000(4)
Derek Roy 75,390(4)
Stephane Robidas 72,750(4)
Pavel Brendl 67,200(2)
Igor Knyazev 63,700(3)
Dmitri Bykov 63,500(1)
Jason King 57,500(2)
Jason Krog 57,000(1)
Eric Boulton 55,000(2)
Sean Brown 50,000(3)
Garth Murray 45,000(4)
Steve Begin 40,000(1)
Gregory Campbell 35,880(4)
Zdenek Blatny 30,800(4)




Blue Fox

ArenaSportovni Hala
Capacity18,700
Ticket Price$0.00


Income

Current Funds$55,000,000
Home Games Remaining7
Avg. Attendance18,700
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$60,522,000
Farm Payroll$1,409,395
Prospect Fees$9,000
Coach$600,000
Games Remaining14
Total Game Expenses$2,605,850
Projected Expenses$36,481,897
Projected Balance$18,518,103

Salary Commitment

Year: 2004$61,931,395
Year: 2005$37,466,795
Year: 2006$27,515,900
Year: 2007$4,485,500

Pro Payroll

Pavel Bure 10,000,000(3)
Jose Theodore 5,500,000(1)
Marian Hossa 5,000,000(1)
Darius Kasparaitis 4,200,000(4)
Jocelyn Thibault 3,100,000(1)
Boris Mironov 3,000,000(3)
Ray Whitney 3,000,000(3)
Vincent Damphousse 2,852,000(2)
Mattias Ohlund 2,750,000(1)
Danny Markov 2,700,000(3)
Brad Richards 2,400,000(1)
Ron Francis 2,390,000(2)
Mike Rathje 2,025,000(3)
Shawn McEachern 2,000,000(1)
Marc Savard 2,000,000(1)
Chris Simon 1,500,000(3)
Mathieu Dandenault 1,450,000(2)
Scott Young 1,430,000(2)
Niclas Havelid 1,350,000(1)
Maxim Afinogenov 1,300,000(2)
Nils Ekman 575,000(3)


Farm Payroll

Dan Blackburn 113,000(1)
Matthew Stajan 95,000(3)
Deron Quint 94,000(2)
Steve Ott 92,395(2)
Erik Westrum 91,600(1)
Rick Berry 81,000(3)
Petr Cajanek 80,000(2)
Trent Whitfield 80,000(2)
Dan Hinote 70,000(4)
Igor Radulov 67,500(2)
Jamie McLennan 65,000(2)
Brad Larsen 65,000(1)
Alex Henry 60,500(4)
Jarkko Ruutu 57,500(4)
Blake Sloan 54,400(3)
Jeff Cowan 52,500(4)
Lance Ward 50,000(1)
Alexander Kharitonov 50,000(2)
Garnet Exelby 45,000(4)
Joel Kwiatkowski 45,000(1)




Stampede

ArenaGloben Arena
Capacity15,850
Ticket Price$0.00


Income

Current Funds$55,000,000
Home Games Remaining8
Avg. Attendance15,850
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$52,659,249
Farm Payroll$1,834,345
Prospect Fees$12,000
Coach$0,000
Games Remaining14
Total Game Expenses$2,271,066
Projected Expenses$31,794,930
Projected Balance$23,205,070

Salary Commitment

Year: 2004$54,493,594
Year: 2005$43,301,694
Year: 2006$28,092,344
Year: 2007$19,859,344

Pro Payroll

Bobby Holik 8,850,000(4)
Patrik Elias 4,722,249(4)
Jean-Sebastien Giguere4,500,000(2)
Petr Sykora 4,200,000(4)
Steve Yzerman 3,826,000(1)
Bryan McCabe 3,500,000(2)
Andrew Cassels 3,225,000(3)
Sami Kapanen 3,000,000(3)
Shane Doan 2,800,000(1)
Scott Mellanby 2,126,000(2)
Kirk Maltby 2,000,000(1)
Sheldon Souray 1,600,000(1)
Tomas Holmstrom 1,475,000(3)
Kip Miller 1,290,000(2)
Jay Bouwmeester 1,185,000(2)
Tuomo Ruutu 1,130,000(2)
Jaroslav Modry 950,000(2)
Miikka Kiprusoff 880,000(4)
Daniel Tjarnqvist 800,000(4)
Nathan Dempsey 600,000(1)


Farm Payroll

Joe Juneau 202,500(3)
Robert Reichel 169,000(3)
Oleg Tverdovsky 123,000(2)
Steve Shields 117,000(2)
Jassen Cullimore 111,400(1)
Brad May 110,000(3)
Bryan Allen 107,250(2)
Calle Johansson 97,000(1)
Dan LaCouture 87,600(2)
Jared Aulin 85,000(4)
Antoine Vermette 75,000(4)
Steve Kariya 67,300(4)
Brian Willsie 61,000(2)
Todd Fedoruk 60,000(4)
Michael Leighton 57,500(1)
Brian Campbell 55,000(1)
Matt Bradley 51,500(3)
Jean-Pierre Vigier 45,000(1)
Wade Brookbank 42,500(4)
Michal Sivek 40,180(4)
Ryan Kesler 37,115(4)
Alexander Svitov 32,500(2)




Drunks

ArenaRexall Place
Capacity16,839
Ticket Price$0.00


Income

Current Funds$45,474,000
Home Games Remaining8
Avg. Attendance16,839
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$35,997,319
Farm Payroll$1,896,340
Prospect Fees$31,500
Coach$750,000
Games Remaining15
Total Game Expenses$1,611,465
Projected Expenses$24,171,974
Projected Balance$21,302,026

Salary Commitment

Year: 2004$37,893,659
Year: 2005$34,290,199
Year: 2006$13,297,380
Year: 2007$9,133,580

Pro Payroll

Alexander Mogilny 5,500,000(2)
Nikolai Khabibulin 4,434,579(2)
Kenny Jonsson 3,000,000(3)
Viktor Kozlov 2,300,000(2)
Felix Potvin 2,060,000(2)
Kimmo Timonen 2,000,000(2)
Andreas Johansson 1,975,000(4)
Jiri Slegr 1,759,000(2)
Marek Malik 1,650,000(4)
Anson Carter 1,640,000(4)
Matthew Barnaby 1,587,500(1)
David Legwand 1,575,000(1)
Alexander Frolov 1,075,000(4)
Nathan Horton 933,600(4)
Marty Reasoner 850,000(2)
Mike Ribeiro 847,000(3)
Ales Kotalik 800,000(4)
Andy Sutton 775,000(2)
Brian Gionta 650,000(4)
Richard Jackman 585,640(2)


Farm Payroll

Mattias Norstrom 450,000(2)
Georges Laraque 127,500(3)
Eric Staal 124,000(3)
Bryce Salvador 120,000(2)
Sean Bergenheim 118,500(4)
Jonas Hoglund 108,000(1)
Jeff Jillson 102,500(4)
Dmitry Yushkevich 98,600(2)
Joel Bouchard 76,000(1)
Dan Fritsche 70,000(4)
Brian Finley 66,160(1)
Justin Kurtz 65,300(3)
Brett Harkins 64,000(1)
Erik Rasmussen 60,000(2)
Jaroslav Bednar 55,000(1)
Adam Munro 43,040(4)
Mikhail Yakubov 40,500(4)
Lasse Kukkonen 36,800(1)
Jonas Andersson 35,440(4)
Andrew Peters 35,000(1)




Marksmen

ArenaBell Centre
Capacity21,273
Ticket Price$28.00


Income

Current Funds$59,300,000
Home Games Remaining6
Avg. Attendance21,006
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$46,199,916
Farm Payroll$1,281,035
Prospect Fees$3,000
Coach$600,000
Games Remaining15
Total Game Expenses$2,003,498
Projected Expenses$30,052,469
Projected Balance$29,247,531

Salary Commitment

Year: 2004$47,480,951
Year: 2005$36,326,021
Year: 2006$23,859,181
Year: 2007$11,215,931

Pro Payroll

Brian Leetch 6,400,000(1)
Sergei Gonchar 3,650,000(2)
Marty Turco 3,648,166(4)
Vyacheslav Kozlov 3,500,000(3)
Eric Weinrich 3,000,000(3)
Petr Nedved 3,000,000(2)
Steve Rucchin 2,975,000(4)
Mark Parrish 2,350,000(3)
Marian Gaborik 2,258,250(3)
Sami Salo 1,675,000(4)
Daniel Briere 1,600,000(2)
Randy Robitaille 1,340,000(4)
Donald Audette 1,330,000(3)
Stephen Weiss 1,316,000(4)
Andrei Markov 1,300,000(2)
Todd White 1,150,000(1)
Ales Hemsky 1,130,000(2)
Mike Van Ryn 1,127,500(1)
Antti Laaksonen 950,000(2)
Kyle Calder 900,000(1)
Martin Prusek 625,000(1)
Andrew Ference 500,000(2)
Joseph Corvo 475,000(1)


Farm Payroll

Mike Leclerc 140,000(1)
Marcus Nilson 110,000(3)
Yannick Tremblay 105,300(2)
David Hale 95,000(3)
Mattias Timander 93,100(2)
Antero Niittymaki 90,000(4)
Ty Conklin 86,000(1)
Dmitry Afanasenkov 80,080(1)
Patrick DesRochers 74,765(4)
Henrik Tallinder 64,350(1)
Chris Neil 57,500(1)
Mike Mottau 52,000(4)
Stephen Peat 49,500(2)
Darcy Hordichuk 49,500(1)
Marek Svatos 45,000(4)
Lukas Krajicek 44,940(2)
Jason Williams 44,000(2)




Griffins

ArenaAir Canada Centre
Capacity18,800
Ticket Price$30.00


Income

Current Funds$56,800,000
Home Games Remaining9
Avg. Attendance17,804
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$51,091,403
Farm Payroll$1,408,000
Prospect Fees$9,000
Coach$750,000
Games Remaining14
Total Game Expenses$2,219,100
Projected Expenses$31,067,402
Projected Balance$25,732,598

Salary Commitment

Year: 2004$52,499,403
Year: 2005$41,164,703
Year: 2006$20,098,600
Year: 2007$10,119,800

Pro Payroll

Peter Forsberg 11,000,000(2)
Martin Brodeur 6,891,103(2)
Jere Lehtinen 2,600,000(1)
Keith Carney 2,600,000(1)
Bryan Berard 2,510,000(3)
Jon Klemm 2,500,000(3)
Darren McCarty 2,250,000(4)
Hal Gill 2,000,000(4)
Dallas Drake 2,000,000(3)
Mike York 2,000,000(1)
Sergei Brylin 1,550,000(1)
Kris Draper 1,475,000(4)
Sergei Zholtok 1,430,000(1)
Scott Thornton 1,425,000(4)
Jason York 1,299,000(4)
Scott Hannan 1,250,000(4)
Steve Staios 1,100,000(3)
John Grahame 1,000,000(2)
Jason Woolley 925,000(3)
Jason Blake 800,000(2)
Eric Belanger 743,800(3)
Jussi Markkanen 642,500(2)
Peter Schaefer 600,000(1)
Derek Armstrong 500,000(2)


Farm Payroll

Brian Rafalski 300,000(1)
Travis Green 152,200(1)
Martin St-Louis 150,000(2)
Jamie Lundmark 102,500(1)
Michal Rozsival 100,000(4)
Tom Kostopoulos 94,800(4)
Vitali Yachmenev 91,000(4)
Branislav Mezei 82,500(2)
Alexei Semenov 70,000(4)
Henrik Zetterberg 67,500(3)
Arron Asham 65,000(4)
Marty Murray 65,000(3)
Matt Walker 42,500(3)
Pascal Leclaire 25,000(3)




Werewolves

ArenaGeneral Motors Place
Capacity18,422
Ticket Price$38.00


Income

Current Funds$55,000,000
Home Games Remaining7
Avg. Attendance18,422
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$62,204,000
Farm Payroll$1,665,750
Prospect Fees$7,500
Coach$850,000
Games Remaining15
Total Game Expenses$2,696,969
Projected Expenses$40,454,531
Projected Balance$14,545,469

Salary Commitment

Year: 2004$63,869,750
Year: 2005$53,092,030
Year: 2006$40,755,780
Year: 2007$22,117,180

Pro Payroll

John LeClair 9,000,000(4)
Chris Chelios 4,500,000(1)
Roman Turek 4,250,000(3)
Saku Koivu 4,250,000(4)
Scott Niedermayer 4,000,000(4)
Eric Desjardins 4,000,000(2)
Patrice Brisebois 4,000,000(3)
Milan Hejduk 3,200,000(1)
Brian Rolston 3,175,000(3)
Valeri Bure 2,960,000(1)
Stu Barnes 2,800,000(2)
Cory Stillman 2,750,000(4)
Mike Johnson 2,300,000(2)
Dwayne Roloson 2,200,000(2)
Craig Conroy 2,200,000(3)
Drake Berehowsky 1,794,000(4)
Darcy Tucker 1,600,000(3)
J.P. Dumont 1,400,000(3)
Brad Lukowich 1,275,000(3)
Rob Dimaio 550,000(3)


Farm Payroll

Bob Boughner 230,000(2)
Chris Therien 120,700(2)
Joffrey Lupul 118,500(2)
Jan Hlavac 113,000(2)
Andrew Brunette 110,000(4)
Curtis Leschyshyn 101,000(2)
Craig Anderson 99,000(3)
Bates Battaglia 89,600(3)
Jon Sim 78,000(2)
Tomas Zizka 72,720(1)
Tyler Bouck 72,180(4)
Scott Parker 66,500(2)
Christian Laflamme 63,900(2)
Radovan Somik 60,000(4)
Steve Moore 57,150(2)
Byron Ritchie 47,500(2)
Eric Nickulas 45,000(1)
Vaclav Nedorost 42,000(4)
Chris Mason 40,000(2)
Shaone Morrisonn 39,000(4)




Wizards

ArenaWinnipeg Arena
Capacity15,250
Ticket Price$0.00


Income

Current Funds$55,000,000
Home Games Remaining6
Avg. Attendance15,250
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$59,749,000
Farm Payroll$1,807,410
Prospect Fees$10,500
Coach$575,000
Games Remaining15
Total Game Expenses$2,589,246
Projected Expenses$38,838,694
Projected Balance$16,161,306

Salary Commitment

Year: 2004$61,556,410
Year: 2005$47,331,380
Year: 2006$33,415,380
Year: 2007$13,739,200

Pro Payroll

Nicklas Lidstrom 10,000,000(3)
Olaf Kolzig 6,250,000(2)
Markus Naslund 5,225,000(1)
Jason Arnott 3,850,000(4)
Marcus Ragnarsson 3,500,000(1)
Brett Hull 3,310,000(3)
Kevin Weekes 2,920,000(3)
Todd Marchant 2,900,000(2)
Glen Wesley 2,750,000(2)
Kyle McLaren 2,500,000(4)
Pavel Kubina 2,500,000(1)
Martin Rucinsky 2,229,000(4)
Igor Ulanov 2,000,000(4)
Scott Walker 1,950,000(3)
Pavel Datsyuk 1,500,000(1)
Oleg Saprykin 1,000,000(2)
Ruslan Fedotenko 950,000(1)
Ian Laperriere 900,000(4)
Tyler Arnason 900,000(2)
Christian Backman 847,500(3)
Brad Brown 750,000(4)
John-Michael Liles 550,000(7)
Ronald Petrovicky 467,500(3)


Farm Payroll

Martin Straka 435,000(4)
Grant Marshall 160,000(1)
Boyd Devereaux 160,000(4)
Chuck Kobasew 113,000(3)
Ryan Miller 102,500(4)
Anton Volchenkov 100,000(1)
Craig Johnson 89,000(4)
Andy Delmore 88,100(1)
Brian Sutherby 82,500(1)
Marc-Andre Fleury 81,480(1)
Aaron Johnson 68,180(3)
Jukka Hentunen 66,200(4)
Mike Eastwood 60,000(2)
Petr Schastlivy 56,000(2)
Lasse Pirjeta 55,000(4)
Brian Pothier 52,500(4)
Tim Jackman 37,950(1)




Falcons

ArenaFleet Center
Capacity17,565
Ticket Price$35.00


Income

Current Funds$55,000,000
Home Games Remaining6
Avg. Attendance17,565
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$43,305,000
Farm Payroll$1,683,160
Prospect Fees$10,500
Coach$500,000
Games Remaining15
Total Game Expenses$1,895,778
Projected Expenses$28,436,662
Projected Balance$26,563,338

Salary Commitment

Year: 2004$44,988,160
Year: 2005$23,816,360
Year: 2006$11,959,360
Year: 2007$8,256,280

Pro Payroll

Mark Recchi 5,000,000(2)
Keith Primeau 5,000,000(1)
Mathieu Schneider 3,906,000(1)
Vincent Lecavalier 2,625,000(1)
Philippe Boucher 2,600,000(1)
Simon Gagne 2,600,000(4)
Tommy Salo 2,262,000(2)
Trevor Linden 2,000,000(2)
Adam Deadmarsh 1,922,000(4)
Teppo Numminen 1,710,000(4)
Chris Phillips 1,675,000(3)
Ken Klee 1,500,000(3)
Aleksey Morozov 1,500,000(1)
Jeff Halpern 1,475,000(1)
Brenden Morrow 1,400,000(4)
P.J. Axelsson 1,300,000(1)
Andrei Zyuzin 1,200,000(1)
Pavel Trnka 1,169,000(1)
Juraj Kolnik 976,000(2)
Milan Kraft 935,000(2)
David Aebischer 550,000(2)


Farm Payroll

Scott Lachance 200,000(3)
Ron Tugnutt 189,400(1)
Matt Cullen 175,000(4)
Stephane Yelle 160,000(3)
Kelly Buchberger 122,400(1)
Alexei Smirnov 107,500(4)
Brent Burns 105,000(4)
Craig Adams 94,000(2)
Tim Taylor 85,000(1)
Jason Strudwick 82,200(3)
Fedor Tyutin 61,880(4)
Jim Fahey 60,000(4)
Mathieu Biron 50,000(4)
Shane Willis 45,000(3)
Ryan Bayda 40,880(3)
Travis Moen 40,000(2)
Ari Ahonen 34,380(4)
Tuomas Pihlman 19,320(4)
Kyle Wellwood 11,200(4)




Chill

ArenaUnited Center
Capacity20,500
Ticket Price$0.00


Income

Current Funds$58,000,000
Home Games Remaining8
Avg. Attendance20,500
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,527,000
Farm Payroll$1,788,385
Prospect Fees$10,500
Coach$0,000
Games Remaining15
Total Game Expenses$2,430,245
Projected Expenses$36,453,678
Projected Balance$21,546,322

Salary Commitment

Year: 2004$58,315,385
Year: 2005$50,857,085
Year: 2006$26,855,385
Year: 2007$11,442,825

Pro Payroll

Chris Pronger 9,500,000(2)
Jeremy Roenick 7,500,000(3)
Sergei Zubov 6,000,000(3)
Adam Foote 4,300,000(2)
Alexei Kovalev 4,048,000(4)
Peter Bondra 3,734,000(4)
Daymond Langkow 2,700,000(1)
Patrick Lalime 2,575,000(2)
Martin Gelinas 2,400,000(2)
Jozef Stumpel 2,170,000(2)
Radek Dvorak 2,000,000(4)
Toni Lydman 1,700,000(1)
Alexander Korolyuk 1,200,000(4)
Pasi Nurminen 1,100,000(3)
Rostislav Klesla 1,075,000(1)
Nikolai Zherdev 950,000(2)
Karel Rachunek 900,000(1)
Johnathan Aitken 890,000(2)
Raffi Torres 800,000(1)
Eric Boguniecki 600,000(2)
Josef Vasicek 385,000(3)


Farm Payroll

Greg Johnson 160,000(3)
Jean-Sebastien Aubin 139,800(2)
Tim Connolly 124,025(4)
Christopher Higgins 118,500(4)
Stanislav Chistov 113,000(2)
Andrei Nikolishin 104,000(2)
Scottie Upshall 97,000(4)
Mikael Samuelsson 78,800(4)
Shane Hnidy 72,500(3)
Jason Podollan 71,200(2)
Mikael Tellqvist 70,000(3)
Stan Neckar 67,300(1)
Eric Chouinard 65,000(2)
Darrel Scoville 63,700(2)
Petr Buzek 63,200(1)
Kris Beech 62,560(3)
Matt Murley 62,500(3)
Ville Nieminen 60,000(2)
Justin Papineau 49,500(1)
Scott Nichol 42,500(4)
Jimmie Olvestad 34,200(1)
Sergei Zinovjev 28,800(1)
Mike Stuart 20,700(1)
Justin Mapletoft 19,600(1)




Wings

ArenaJoe Louis Arena
Capacity20,058
Ticket Price$0.00


Income

Current Funds$54,000,000
Home Games Remaining9
Avg. Attendance20,058
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$54,242,319
Farm Payroll$1,650,950
Prospect Fees$9,000
Coach$0,000
Games Remaining14
Total Game Expenses$2,329,261
Projected Expenses$32,609,657
Projected Balance$21,390,343

Salary Commitment

Year: 2004$55,893,269
Year: 2005$47,016,069
Year: 2006$25,668,850
Year: 2007$17,019,300

Pro Payroll

Rob Blake 9,326,519(2)
Alexei Yashin 8,400,000(4)
Sean Burke 4,500,000(1)
Alexei Zhamnov 3,435,000(3)
Craig Rivet 2,500,000(2)
Alexei Zhitnik 2,318,000(2)
Chris Gratton 2,200,000(1)
Rob Niedermayer 2,100,000(4)
Jamie Langenbrunner 2,077,800(4)
Sean Hill 2,050,000(2)
Jaroslav Spacek 1,900,000(3)
Richard Zednik 1,850,000(1)
Rhett Warrener 1,800,000(4)
Marc Denis 1,550,000(3)
Alex Tanguay 1,500,000(4)
Steve Reinprecht 1,500,000(2)
Shaun Van Allen 1,260,000(3)
Cory Cross 1,100,000(2)
Oleg Kvasha 800,000(2)
Jay Pandolfo 800,000(2)
Trevor Letowski 725,000(4)
Samuel Pahlsson 550,000(2)


Farm Payroll

Jay McKee 170,000(2)
Alexander Khavanov 130,000(4)
Murray Baron 124,000(1)
Trevor Kidd 115,800(3)
Jani Hurme 110,000(3)
Igor Korolev 109,000(1)
Konstantin Koltsov 102,500(2)
Brett McLean 94,200(1)
Mattias Weinhandl 90,000(3)
Wade Belak 85,000(3)
Todd Harvey 80,900(4)
Jiri Hudler 77,500(4)
Steve McKenna 65,200(2)
Christian Ehrhoff 65,000(2)
Paul Ranheim 65,000(4)
Brad Chartrand 63,100(4)
Radim Vrbata 53,750(3)
Jason Chimera 50,000(3)




Vipers

ArenaStaples Center
Capacity18,500
Ticket Price$0.00


Income

Current Funds$55,000,000
Home Games Remaining10
Avg. Attendance18,500
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$57,634,914
Farm Payroll$1,498,130
Prospect Fees$4,500
Coach$650,000
Games Remaining15
Total Game Expenses$2,491,148
Projected Expenses$37,367,215
Projected Balance$17,632,785

Salary Commitment

Year: 2004$59,133,044
Year: 2005$38,881,344
Year: 2006$30,768,744
Year: 2007$14,274,880

Pro Payroll

Sergei Fedorov 10,000,000(1)
Mike Modano 9,000,000(4)
Owen Nolan 6,500,000(1)
Tony Amonte 5,846,914(3)
Ed Jovanovski 4,500,000(3)
Chris Drury 3,450,000(2)
Dan Cloutier 2,500,000(3)
Marco Sturm 2,000,000(4)
Fredrik Modin 1,870,000(2)
Stephane Quintal 1,500,000(3)
Frantisek Kaberle 1,500,000(1)
Shayne Corson 1,436,000(4)
Cale Hulse 1,100,000(3)
Niklas Sundstrom 1,060,000(1)
David Vyborny 1,050,000(2)
Eric Cairns 958,000(1)
Patrice Bergeron 900,000(2)
Jean-Luc Grand-Pierre 824,000(4)
Vesa Toskala 575,000(3)
Jason Spezza 565,000(4)
Marek Zidlicky 500,000(2)


Farm Payroll

Tyson Nash 129,250(3)
Byron Dafoe 127,800(3)
Dustin Brown 124,000(3)
Trent Klatt 110,000(4)
Eric Meloche 90,900(3)
Toby Petersen 89,000(2)
Lubomir Visnovsky 85,000(2)
Artem Chubarov 84,700(1)
Scott Ferguson 84,600(2)
Burke Henry 84,000(2)
Chad Kilger 80,000(4)
Niclas Wallin 75,000(4)
Sebastien Caron 65,000(1)
Ales Pisa 59,400(4)
David Morisset 57,280(4)
Blair Betts 50,000(4)
Sean Avery 44,000(1)
Marc Chouinard 40,000(1)
Fedor Fedorov 18,200(4)




Monarchs

ArenaMadison Square Garden
Capacity18,200
Ticket Price$0.00


Income

Current Funds$52,000,000
Home Games Remaining6
Avg. Attendance18,200
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$33,585,400
Farm Payroll$1,195,985
Prospect Fees$19,500
Coach$650,000
Games Remaining15
Total Game Expenses$1,477,120
Projected Expenses$22,156,803
Projected Balance$29,843,197

Salary Commitment

Year: 2004$34,781,385
Year: 2005$23,767,585
Year: 2006$12,562,685
Year: 2007$4,013,085

Pro Payroll

Martin Havlat 3,398,400(1)
Adrian Aucoin 3,250,000(2)
Brian Savage 3,250,000(2)
Manny Fernandez 2,200,000(1)
John Madden 2,000,000(2)
Aaron Ward 2,000,000(1)
Tie Domi 2,000,000(1)
Martin Erat 1,789,600(3)
Willie Mitchell 1,350,000(3)
Boyd Gordon 1,185,000(3)
Henrik Sedin 1,127,500(3)
Tim Gleason 1,100,000(4)
Jonathan Girard 1,089,000(4)
Brooks Orpik 1,075,000(3)
Justin Williams 1,072,500(2)
Ladislav Nagy 1,000,000(3)
Tomas Surovy 918,400(2)
Wes Walz 850,000(4)
Branko Radivojevic 825,000(3)
Jarret Stoll 625,000(2)
Nikita Alexeev 555,000(1)
Andrew Raycroft 550,000(4)
Bruno St-Jacques 375,000(1)


Farm Payroll

Luke Richardson 275,000(1)
Arturs Irbe 145,400(1)
Brian Holzinger 109,000(4)
Fred Brathwaite 102,500(3)
Rob Zamuner 89,000(2)
Chris Clark 70,000(4)
Stacy Roest 65,000(1)
Jim McKenzie 65,000(3)
Rickard Wallin 62,175(4)
Dale Purinton 57,500(4)
Hannu Toivonen 47,850(4)
Michel Riesen 46,000(4)
Carlo Colaiacovo 31,560(4)
Garrett Burnett 30,000(3)




Storm

ArenaHong Kong Arena
Capacity17,850
Ticket Price$35.00


Income

Current Funds$57,400,000
Home Games Remaining7
Avg. Attendance17,741
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$58,734,997
Farm Payroll$1,111,570
Prospect Fees$4,500
Coach$1,000,000
Games Remaining15
Total Game Expenses$2,535,461
Projected Expenses$38,031,917
Projected Balance$19,368,083

Salary Commitment

Year: 2004$59,846,567
Year: 2005$58,278,047
Year: 2006$22,881,550
Year: 2007$10,486,250

Pro Payroll

Scott Stevens 6,916,747(2)
Joe Thornton 5,500,000(2)
Mario Lemieux 5,500,000(4)
Daniel Alfredsson 5,050,000(2)
Derian Hatcher 5,000,000(2)
Wade Redden 4,500,000(3)
Mark Messier 4,500,000(2)
Paul Kariya 3,533,000(2)
Tomas Kaberle 2,750,000(2)
Sean O'Donnell 2,700,000(3)
Teemu Selanne 2,360,000(4)
Brad Isbister 1,925,000(4)
Jason Allison 1,918,000(3)
Tomas Vokoun 1,200,000(3)
Vitaly Vishnevski 1,179,750(3)
Daniel Sedin 1,127,500(1)
Mike Keane 1,070,000(2)
Tom Fitzgerald 900,000(2)
Michael Ryder 605,000(3)
Martin Gerber 500,000(4)


Farm Payroll

Curtis Brown 160,000(3)
Turner Stevenson 135,000(1)
Alex Auld 125,640(1)
Jamie Storr 90,000(2)
Nicholas Dimitrakos 82,880(1)
Josef Melichar 70,000(3)
Stephane Veilleux 62,550(3)
Don Sweeney 55,000(1)
Mike Commodore 51,500(2)
Brad Boyes 47,100(4)
Michael Zigomanis 46,400(4)
Josef Boumedienne 42,500(1)
Jozef Balej 35,250(2)
Dennis Seidenberg 31,500(4)
Barrett Heisten 28,800(4)
Anton Babchuk 24,700(4)
Denis Grebeshkov 22,750(4)




Ice

ArenaManila Arena
Capacity15,000
Ticket Price$0.00


Income

Current Funds$55,000,000
Home Games Remaining8
Avg. Attendance15,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$55,934,283
Farm Payroll$1,739,900
Prospect Fees$12,000
Coach$575,000
Games Remaining15
Total Game Expenses$2,427,549
Projected Expenses$36,413,239
Projected Balance$18,586,761

Salary Commitment

Year: 2004$57,674,183
Year: 2005$50,691,683
Year: 2006$29,427,603
Year: 2007$11,351,353

Pro Payroll

Pierre Turgeon 7,500,000(3)
Dominik Hasek 6,000,000(2)
Robert Lang 5,000,000(3)
Todd Bertuzzi 3,700,000(2)
Jeff O'Neill 3,700,000(2)
Chris Osgood 3,590,000(4)
Bret Hedican 3,200,000(1)
Colin White 2,250,000(2)
Jan Hrdina 2,200,000(4)
Cliff Ronning 1,880,000(2)
Dean McAmmond 1,760,000(2)
Brendan Witt 1,750,000(3)
Ruslan Salei 1,750,000(1)
Michal Handzus 1,533,333(4)
Jason Wiemer 1,348,000(4)
Jochen Hecht 1,300,000(2)
Kim Johnsson 1,250,000(4)
Rick Nash 1,185,000(1)
Paul Martin 1,000,000(3)
Ossi Vaananen 900,000(3)
Richard Park 800,000(1)
Shean Donovan 752,950(3)
Nick Schultz 600,000(3)
Jordin Tootoo 575,000(4)
Marc-Andre Bergeron 410,000(4)


Farm Payroll

Mike Ricci 300,000(2)
Johan Hedberg 159,000(3)
Denis Shvidki 112,750(4)
Ron Hainsey 107,500(4)
Niklas Hagman 90,500(2)
Jere Karalahti 83,400(4)
Robert Schnabel 82,800(2)
Andre Roy 82,500(3)
Darby Hendrickson 81,500(2)
John Slaney 79,000(3)
Jason Ward 75,000(3)
Andy Chiodo 69,280(2)
Chris Dingman 67,500(3)
Chris Nielsen 61,290(4)
Hannes Hyvonen 58,300(3)
Fredrik Sjostrom 58,100(4)
Tomi Kallio 52,000(3)
Matthew Lombardi 50,000(2)
Duvie Westcott 47,500(1)
Andrei Medvedev 21,980(4)




Demons

ArenaThe Moscow Palace
Capacity22,000
Ticket Price$35.00


Income

Current Funds$49,200,000
Home Games Remaining8
Avg. Attendance20,636
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$31,237,000
Farm Payroll$1,194,210
Prospect Fees$10,500
Coach$500,000
Games Remaining15
Total Game Expenses$1,372,571
Projected Expenses$20,588,569
Projected Balance$28,611,431

Salary Commitment

Year: 2004$32,431,210
Year: 2005$22,867,630
Year: 2006$20,014,910
Year: 2007$6,404,910

Pro Payroll

Martin Lapointe 5,500,000(3)
Derek Morris 3,500,000(3)
Eric Brewer 2,500,000(3)
Patrick Marleau 2,350,000(4)
Joe Nieuwendyk 2,000,000(1)
Roberto Luongo 1,900,000(1)
Mike Grier 1,632,000(2)
Nick Boynton 1,550,000(1)
Joni Pitkanen 1,185,000(1)
Jan Bulis 1,150,000(4)
Patrik Stefan 1,150,000(4)
Ilya Kovalchuk 1,130,000(2)
Dany Heatley 1,075,000(3)
Paul Mara 1,000,000(1)
Scott Gomez 1,000,000(1)
Shawn Horcoff 800,000(4)
Erik Cole 495,000(4)
Trent Hunter 495,000(3)
Cristobal Huet 425,000(1)
Mark Eaton 400,000(3)


Farm Payroll

Pierre Dagenais 142,700(1)
Mike Komisarek 113,000(4)
Manny Malhotra 105,000(1)
Maxime Ouellet 90,720(2)
Tom Preissing 80,000(1)
Andrew Hutchinson 72,000(1)
Cody McCormick 70,000(4)
Kari Lehtonen 55,000(1)
Ivan Huml 50,000(4)
Eric Beaudoin 50,000(3)
Milan Bartovic 48,880(1)
Matt Pettinger 47,500(4)
Michael Rupp 45,000(3)
Rob Davison 45,000(3)
Thomas Pock 39,000(4)
Kyle Wanvig 32,760(4)
Patrick Sharp 31,800(4)
Jakub Cutta 29,250(4)
Matt Ellison 23,400(4)
Jani Rita 23,200(4)




Sun Devils

ArenaMacquarie Centre
Capacity18,250
Ticket Price$40.00


Income

Current Funds$56,000,000
Home Games Remaining7
Avg. Attendance17,993
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,884,500
Farm Payroll$1,266,525
Prospect Fees$3,000
Coach$500,000
Games Remaining15
Total Game Expenses$2,443,918
Projected Expenses$36,658,766
Projected Balance$19,341,234

Salary Commitment

Year: 2004$58,151,025
Year: 2005$49,561,025
Year: 2006$32,321,885
Year: 2007$4,047,585

Pro Payroll

Jaromir Jagr 11,000,000(2)
Keith Tkachuk 10,000,000(3)
Miroslav Satan 4,750,000(2)
Roman Hamrlik 3,600,000(3)
Darryl Sydor 3,500,000(3)
Al MacInnis 3,116,000(3)
Brendan Morrison 2,450,000(1)
Zdeno Chara 2,400,000(3)
Donald Brashear 2,250,000(1)
Olli Jokinen 2,000,000(4)
Mike Sillinger 1,800,000(3)
Theo Fleury 1,696,000(3)
Martin Skoula 1,350,000(1)
Alyn McCauley 1,200,000(3)
Rick DiPietro 1,182,500(2)
Sergei Berezin 1,090,000(4)
Rico Fata 715,000(3)
Vladimir Orszagh 700,000(1)
Ryan Malone 600,000(1)
Robert Esche 560,000(1)
Francis Bouillon 500,000(1)
Jason Doig 425,000(4)


Farm Payroll

Brad Ference 132,000(3)
Milan Michalek 124,000(4)
Pierre-Marc Bouchard 118,500(2)
Todd Simpson 112,000(4)
Marcel Hossa 107,500(1)
Ivan Novoseltsev 83,000(4)
Jamal Mayers 80,000(2)
Christian Berglund 72,500(1)
Ilya Bryzgalov 66,060(4)
Steve Webb 60,400(4)
Mark Mowers 59,000(3)
Allan Rourke 58,140(2)
Andreas Karlsson 56,300(3)
Phil Sauve 50,000(2)
Ross Lupaschuk 44,160(4)
Trevor Daley 42,965(4)




Wildcats

ArenaTokyo Center
Capacity17,850
Ticket Price$35.00


Income

Current Funds$55,000,000
Home Games Remaining6
Avg. Attendance17,850
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$51,000,000
Farm Payroll$1,737,900
Prospect Fees$9,000
Coach$650,000
Games Remaining14
Total Game Expenses$2,224,871
Projected Expenses$31,148,192
Projected Balance$23,851,808

Salary Commitment

Year: 2004$52,737,900
Year: 2005$41,770,700
Year: 2006$33,113,500
Year: 2007$10,324,450

Pro Payroll

Mats Sundin 9,000,000(3)
Jarome Iginla 7,500,000(1)
Sergei Samsonov 3,650,000(3)
Radek Bonk 3,500,000(2)
Eric Daze 3,200,000(4)
Jeff Friesen 3,000,000(3)
Dave Andreychuk 2,274,000(1)
Martin Biron 2,200,000(3)
Mariusz Czerkawski 2,160,000(4)
Brad Stuart 1,750,000(2)
Anders Eriksson 1,710,000(4)
Filip Kuba 1,700,000(2)
Magnus Arvedson 1,626,000(4)
Dainius Zubrus 1,500,000(3)
Robyn Regehr 1,250,000(2)
Karlis Skrastins 1,200,000(4)
Dan Hamhuis 1,130,000(3)
Manny Legace 1,100,000(3)
Shawn Bates 900,000(1)
Andy McDonald 650,000(3)


Farm Payroll

Mike Dunham 330,000(2)
Rem Murray 128,000(1)
Karel Pilar 125,500(3)
Steve McCarthy 112,750(4)
Denis Arkhipov 100,000(3)
David Tanabe 90,000(3)
Tyler Wright 90,000(1)
Brad Tapper 84,700(2)
Patrick Boileau 84,300(3)
Jan Lasak 77,700(4)
Shawn Thornton 76,600(4)
Mike Danton 72,320(4)
Eric Messier 62,000(3)
Niklas Kronwall 54,080(4)
Alexei Ponikarovsky 52,250(3)
Ramzi Abid 45,000(3)
Mark Rycroft 42,500(2)
Daniel Cleary 40,000(1)
Andy Hilbert 35,200(1)
Steve Montador 35,000(4)