Financial Report

(As of mardi, oct 15 2002)

ZURICH

ArenaNapolitain Arena
Capacity18 000
Ticket Price$35,00


Income

Current Funds$10 292 620
Home Games Remaining30
Avg. Attendance10 106
Avg. Revenue/Game$530 565
Projected Revenue$15 916 950

Expenses

Pro Payroll$31 368 225
Farm Payroll$1 577 005
Prospect Fees$0 000
Coach$249 000
Games Remaining59
Total Game Expenses$404 808
Projected Expenses$23 883 653
Projected Balance$2 325 917

Salary Commitment

Year: 2003$32 945 230
Year: 2004$22 322 230
Year: 2005$9 300 230
Year: 2006$8 425 230

Pro Payroll

Guy Hebert 4 000 000(1)
Vlad Malakhov 3 500 000(2)
Steve Rucchin 3 493 875(4)
Trevor Linden 2 812 500(1)
Jason Woolley 2 500 000(2)
Kevin Hatcher 2 500 000(1)
Pat Falloon 1 980 000(2)
Dave Lowry 1 796 850(4)
Andrei Kovalenko 1 633 500(2)
Sylvain Blouin 998 250(4)
Trent Klatt 998 250(4)
Stephane Quintal 900 000(2)
Tim Taylor 780 000(1)
Patric Kjellberg 500 000(2)
Alexander Khavanov 475 000(2)
Christian Matte 450 000(1)
Brad Brown 450 000(2)
Niclas Havelid 400 000(2)
Todd Marchant 350 000(3)
Sergei Zholtok 325 000(2)
Emmanuel Fernandez 325 000(3)
Harold Druken 200 000(3)


Farm Payroll

Glenn Healy 181 500(2)
Shayne Corson 179 685(4)
Glen Metropolit 99 825(4)
Jim Campbell 99 825(4)
Steve Passmore 99 825(4)
Karlis Skrastins 99 825(4)
Kent Manderville 99 825(4)
Scott Lachance 99 825(4)
Stacy Roest 99 825(4)
Craig Darby 99 825(4)
Craig Johnson 99 825(4)
Serge Aubin 59 895(4)
Taylor Pyatt 40 000(2)
Ruman Ndur 37 500(2)
Sebastien Bordeleau 35 000(2)
Lance Ward 34 500(2)
Peter Worrell 30 500(1)
Brad Smyth 30 000(2)
Chris O'Sullivan 25 000(1)
Ivan Novoseltsev 25 000(1)




SHANGAÏ

ArenaShogun Ice Center
Capacity18 000
Ticket Price$34,00


Income

Current Funds$19 936 278
Home Games Remaining30
Avg. Attendance15 615
Avg. Revenue/Game$796 388
Projected Revenue$23 891 640

Expenses

Pro Payroll$23 074 400
Farm Payroll$1 372 245
Prospect Fees$0 000
Coach$400 000
Games Remaining59
Total Game Expenses$303 008
Projected Expenses$17 877 464
Projected Balance$25 950 454

Salary Commitment

Year: 2003$24 446 645
Year: 2004$16 704 045
Year: 2005$5 553 945
Year: 2006$3 453 945

Pro Payroll

Scott Stevens 4 500 000(2)
Petr Nedved 2 925 000(1)
Nikolai Khabibulin 1 950 000(1)
Tim Connolly 1 796 850(4)
Fredrik Modin 900 000(3)
Boyd Devereaux 875 000(2)
Jaroslav Spacek 825 000(2)
Kimmo Timonen 800 000(2)
Anders Eriksson 800 000(2)
Kevin Weekes 798 600(4)
Jan Hrdina 750 000(1)
Darren Van-Impe 650 000(2)
Eric Brewer 650 000(3)
Wyatt Smith 598 950(4)
Radoslav Suchy 550 000(2)
Todd Simpson 540 000(1)
Josh Green 500 000(1)
Blake Sloan 500 000(3)
Shane Willis 475 000(2)
Steve Kariya 350 000(1)
Brad Tapper 345 000(2)
Josef Melichar 345 000(2)
Kris Beech 325 000(2)
Martin Havlat 325 000(2)


Farm Payroll

Mike Mottau 281 500(1)
Alexandre Daigle 225 600(1)
Francis Bouillon 145 500(1)
Petteri Nummelin 75 000(1)
Andrei Nikolishin 72 600(2)
Tomas Kloucek 62 500(2)
Herbert Vasiljevs 59 895(4)
Stephane Robidas 59 895(4)
Christian Laflamme 59 895(4)
Ronald Petrovicky 59 895(4)
Mika Noronen 50 000(3)
Kristian Kudroc 47 500(2)
Simon Gamache 32 500(2)
Daniel Corso 27 000(2)
Rick Berry 27 000(2)
Andrew Raycroft 27 000(2)
Tyler Bouck 19 965(4)
Denis Arkhipov 19 500(2)
Jean-Francois Dufour 19 500(2)




VAL D'OR

ArenaStar Line Ice Center
Capacity18 000
Ticket Price$38,00


Income

Current Funds$11 711 422
Home Games Remaining31
Avg. Attendance12 561
Avg. Revenue/Game$688 943
Projected Revenue$21 357 233

Expenses

Pro Payroll$29 841 380
Farm Payroll$1 893 715
Prospect Fees$0 000
Coach$319 950
Games Remaining60
Total Game Expenses$390 915
Projected Expenses$23 454 911
Projected Balance$9 613 744

Salary Commitment

Year: 2003$31 735 095
Year: 2004$27 057 595
Year: 2005$22 262 595
Year: 2006$14 234 245

Pro Payroll

Patrice Brisebois 3 993 000(4)
Donald Audette 3 234 330(4)
Benoit Hogue 2 250 000(4)
Sean Burke 2 125 000(3)
Scott Mellanby 2 000 000(2)
Chris Simon 1 996 500(4)
Cory Stillman 1 500 000(1)
Jozef Stumpel 1 400 000(1)
Lubomir Sekeras 1 397 550(4)
Adrian Aucoin 1 250 000(3)
Brad Werenka 1 250 000(3)
Yanic Perreault 1 100 000(3)
Brian Savage 1 000 000(2)
Peter Popovic 900 000(2)
Jamie Storr 850 000(3)
Rem Murray 650 000(2)
Cory Cross 650 000(1)
Ulf Dahlen 650 000(3)
Jamal Mayers 400 000(1)
Antti Laaksonen 400 000(3)
Ville Peltonen 350 000(1)
Tyler Wright 300 000(1)
Petr Tenkrat 195 000(2)


Farm Payroll

Igor Kravchuk 200 000(3)
Tony Hrkac 179 685(4)
Kevin Dineen 163 350(3)
Wes Walz 139 755(4)
Valeri Kamensky 120 000(4)
Steve Staios 99 825(4)
Aaron Ward 99 825(4)
Bryan Helmer 99 825(4)
Darby Hendrickson 99 825(4)
Nathan Dempsey 99 825(4)
Peter Skudra 99 825(4)
Shane Hnidy 59 895(4)
Chad Kilger 59 895(4)
Jiri Bicek 59 895(4)
Dwayne Hay 59 895(4)
Brian Swanson 59 895(4)
Mathieu Dandenault 50 000(2)
Ray Giroux 45 000(1)
Steve Valiquette 40 000(3)
Danil Markov 32 500(1)
Mike Ribeiro 25 000(4)




BALTIMORE

ArenaBlack Label Arena
Capacity19 000
Ticket Price$30,00


Income

Current Funds$14 052 658
Home Games Remaining28
Avg. Attendance15 716
Avg. Revenue/Game$715 138
Projected Revenue$20 023 864

Expenses

Pro Payroll$25 445 219
Farm Payroll$2 164 785
Prospect Fees$0 000
Coach$225 500
Games Remaining60
Total Game Expenses$339 457
Projected Expenses$20 367 442
Projected Balance$13 709 080

Salary Commitment

Year: 2003$27 610 004
Year: 2004$24 677 504
Year: 2005$20 394 379
Year: 2006$14 629 529

Pro Payroll

Alexei Zhamnov 4 500 000(4)
Joe Nieuwendyk 2 800 000(3)
Fred Brathwaite 1 863 400(4)
Mathieu Biron 1 527 322(4)
Steve Heinze 1 397 550(4)
JS Giguere 1 257 795(4)
Robert Lang 1 200 000(2)
Radek Dvorak 1 062 500(1)
Mike Eastwood 1 000 000(2)
Rene Corbet 900 000(1)
Darren McCarty 900 000(1)
Sean Brown 853 503(4)
Dan Kesa 808 582(4)
Tomas Holmstrom 800 000(2)
Dave Karpa 800 000(3)
Andre Roy 750 000(3)
Bryan Muir 704 382(4)
Marek Malik 650 000(3)
Kevin Dean 631 125(2)
John Jakopin 539 060(4)
Craig Conroy 500 000(2)


Farm Payroll

Dmitri Khristich 255 000(3)
Craig Billington 179 685(4)
Marc Bergevin 163 350(3)
Maxim Sushinsky 161 300(3)
Joe Murphy 139 755(4)
Steve Poapst 139 755(4)
Jay Pandolfo 99 825(4)
Kevyn Adams 99 825(4)
Mats Lindgren 99 825(4)
Mike Crowley 99 825(4)
Sami Helenius 99 825(4)
Stephen Guolla 99 825(4)
Jeff Ulmer 77 700(3)
Patrick Traverse 70 000(3)
Jamie McLennan 67 500(2)
Chris Clark 59 895(4)
Eric Belanger 59 895(4)
Vitali Vishnevsky 50 000(1)
Steve McKenna 37 500(3)
Jeff Heerema 32 500(2)
Tomi Kallio 32 500(2)
Shawn Heins 20 000(1)
Joey Tetarenko 19 500(2)




LAVAL

ArenaChiefs Home Arena
Capacity20 000
Ticket Price$40,00


Income

Current Funds$23 726 243
Home Games Remaining33
Avg. Attendance19 941
Avg. Revenue/Game$1 196 505
Projected Revenue$39 484 665

Expenses

Pro Payroll$43 609 841
Farm Payroll$1 050 425
Prospect Fees$0 000
Coach$442 800
Games Remaining60
Total Game Expenses$550 037
Projected Expenses$33 002 243
Projected Balance$30 208 665

Salary Commitment

Year: 2003$44 660 266
Year: 2004$38 797 766
Year: 2005$27 113 016
Year: 2006$12 308 016

Pro Payroll

Alexei Yashin 4 996 241(4)
Doug Weight 4 285 820(4)
Patrick Roy 3 500 000(2)
Brendan Shanahan 3 060 000(2)
Chris Chelios 3 000 000(3)
Claude Lemieux 3 000 000(3)
Al MacInnis 2 625 000(1)
Eric Desjardins 2 550 000(3)
Nicklas Lidstrom 2 250 000(3)
Michael Peca 2 250 000(2)
Alexei Kovalev 2 000 000(3)
Chris Pronger 1 912 500(1)
Owen Nolan 1 890 000(3)
Bob Boughner 1 796 850(4)
Patrik Elias 1 250 000(1)
Roman Cechmanek 950 000(2)
David Harlock 898 430(4)
Marian Gaborik 725 000(2)
Brent Sopel 475 000(2)
Justin Williams 195 000(2)


Farm Payroll

David Aebischer 125 780(4)
Curtis Leschyshyn 123 750(2)
Tyson Nash 90 000(2)
Steve McCarthy 75 000(1)
Ladislav Kohn 65 000(3)
Milan Kraft 62 500(2)
Andreas Karlsson 59 895(4)
Tom Fitzgerald 52 000(2)
Bert Robertsson 50 000(3)
Darcy Hordichuk 50 000(4)
Jason Williams 50 000(4)
Pascal Dupuis 45 000(4)
Tavis Hansen 37 000(2)
Josef Vasicek 32 500(2)
Chris Nielsen 19 500(2)
Oleg Saprykin 19 500(2)
Maxime Ouellet 19 500(2)
Zdenek Kutlak 19 500(2)
Alexei Ponikarovsky 19 500(2)
Kyle Calder 19 500(2)
Jakub Cutta 15 000(2)




COWANSVILE

ArenaHouse of Pain
Capacity20 000
Ticket Price$35,00


Income

Current Funds$24 856 110
Home Games Remaining29
Avg. Attendance18 742
Avg. Revenue/Game$991 994
Projected Revenue$28 767 826

Expenses

Pro Payroll$32 541 250
Farm Payroll$1 468 410
Prospect Fees$0 000
Coach$442 800
Games Remaining60
Total Game Expenses$420 152
Projected Expenses$25 209 117
Projected Balance$28 414 819

Salary Commitment

Year: 2003$34 009 660
Year: 2004$28 969 660
Year: 2005$6 730 635
Year: 2006$179 685

Pro Payroll

Brett Hull 3 250 000(3)
John LeClair 3 150 000(2)
Chris Gratton 2 550 000(1)
Gary Roberts 2 500 000(2)
Roman Hamrlik 2 500 000(2)
Jeff Norton 2 153 250(2)
Chris Osgood 2 100 000(2)
Keith Primeau 2 100 000(2)
Kenny Jonsson 2 000 000(2)
Steve Duchesne 2 000 000(2)
Joel Bouchard 1 188 000(2)
Oleg Kvasha 1 000 000(2)
Mike Rathje 1 000 000(3)
Matthew Barnaby 1 000 000(1)
Marc Savard 900 000(3)
Tomas Vokoun 900 000(1)
Jeff Shantz 900 000(3)
Jan Hlavac 350 000(1)
Dean Sylvester 350 000(2)
Pavel Skrbek 350 000(3)
Jan Nemecek 300 000(2)


Farm Payroll

Sergei Nemchinov 160 000(1)
Michel Riesen 111 375(2)
Stephane Matteau 110 000(2)
Kevin Stevens 100 000(2)
Joe Reekie 96 500(3)
Enrico Ciccone 80 000(1)
Jassen Cullimore 75 000(2)
Jamie Rivers 59 895(4)
Gregg Naumenko 59 895(4)
Dan Snyder 59 895(4)
Scott Fankhouser 54 450(3)
Rob Ray 52 500(2)
Mattias Timander 52 500(2)
Michal Sykora 50 000(2)
Reed Low 49 500(2)
Dale Clarke 49 500(2)
Joel Kwiatkowski 49 500(2)
Francis Belanger 49 500(2)
Rob Brown 40 000(2)
Kip Miller 37 125(2)
Martin Spanhel 32 500(2)
Marquis Mathieu 22 275(2)
Tomas Divisek 16 500(2)




BROSSARD

ArenaComplexe 4 glaces
Capacity20 000
Ticket Price$40,00


Income

Current Funds$7 934 564
Home Games Remaining32
Avg. Attendance18 428
Avg. Revenue/Game$1 105 674
Projected Revenue$35 381 568

Expenses

Pro Payroll$44 606 350
Farm Payroll$1 418 103
Prospect Fees$0 000
Coach$405 000
Games Remaining60
Total Game Expenses$566 213
Projected Expenses$33 972 770
Projected Balance$9 343 362

Salary Commitment

Year: 2003$46 024 453
Year: 2004$38 699 453
Year: 2005$28 767 953
Year: 2006$21 737 953

Pro Payroll

Teemu Selanne 8 651 500(4)
Joe Sakic 8 651 500(4)
Doug Gilmour 3 250 000(2)
Paul Kariya 3 250 000(1)
Steve Yzerman 2 925 000(3)
Ed Belfour 2 660 000(3)
Teppo Numminen 2 500 000(2)
Darius Kasparaitis 2 196 150(4)
Mariusz Czerkawski 2 000 000(1)
Evgeni Nabokov 1 175 000(2)
Petr Buzek 1 000 000(1)
Jarno Kultanen 998 250(4)
Brad Lukowich 900 000(2)
Marco Sturm 800 000(1)
Alexander Korolyuk 700 000(2)
Vitali Yachmenev 600 000(3)
Jean-Yves Leroux 598 950(4)
Jason Strudwick 550 000(3)
Andy Delmore 500 000(2)
Mike York 500 000(2)
Karel Mosovsky 200 000(1)


Farm Payroll

German Titov 150 000(2)
Benoit Brunet 125 000(3)
Mike Watt 112 303(4)
Yves Sarault 99 825(4)
Nolan Pratt 80 000(3)
Kelly Buchberger 72 500(2)
Brendan Morrison 70 000(2)
Greg Johnson 60 000(2)
Lee Goren 60 000(4)
Randy Robitaille 59 895(4)
Sven Butenschon 59 895(4)
Craig Adams 59 895(4)
Arron Asham 59 895(4)
Matt Elich 59 895(4)
Philippe Boucher 55 000(3)
John Grahame 45 000(1)
Mark Eaton 35 000(3)
Mathieu Garon 34 500(2)
Turner Stevenson 30 000(1)
Mike Van Ryn 30 000(4)
Petr Hubacek 20 000(4)
Mike Brown 20 000(4)
Eric Chouinard 19 500(2)




VERDUN

ArenaVerdun Stadium
Capacity20 000
Ticket Price$40,00


Income

Current Funds$4 280 895
Home Games Remaining32
Avg. Attendance11 498
Avg. Revenue/Game$689 866
Projected Revenue$22 075 712

Expenses

Pro Payroll$27 907 250
Farm Payroll$1 770 964
Prospect Fees$0 000
Coach$314 000
Games Remaining61
Total Game Expenses$365 759
Projected Expenses$22 311 281
Projected Balance$4 045 326

Salary Commitment

Year: 2003$29 678 214
Year: 2004$25 243 214
Year: 2005$9 846 120
Year: 2006$159 720

Pro Payroll

Pat Verbeek 3 000 000(2)
Martin Rucinsky 3 000 000(2)
Gary Suter 3 000 000(3)
Tom Barrasso 2 717 000(2)
Saku Koivu 2 550 000(3)
Andrew Cassels 2 500 000(3)
John MacLean 1 450 000(1)
Jiri Slegr 1 250 000(2)
Vaclav Prospal 1 250 000(2)
Paul Laus 965 250(2)
Sheldon Souray 900 000(3)
Dean McAmmond 800 000(2)
Marc Denis 800 000(1)
Mike Leclerc 600 000(1)
Karl Dykhuis 500 000(1)
Ladislav Benysek 475 000(2)
Jarkko Ruutu 450 000(2)
Georges Laraque 400 000(1)
Grant Marshall 400 000(2)
Marek Posmyk 350 000(3)
Jeff Halpern 300 000(2)
Dan Boyle 250 000(2)


Farm Payroll

Ray Sheppard 350 000(1)
Ted Donato 132 344(2)
Kevin Haller 120 000(1)
Chris Tamer 110 000(2)
Brad May 100 000(1)
Aaron Gavey 99 825(4)
Sergei Brylin 87 500(3)
Jason Marshall 85 000(3)
Ed Ward 80 000(1)
Greg Hawgood 70 000(3)
Chris Joseph 65 000(2)
Frantisek Kucera 65 000(2)
Zac Bierk 59 895(4)
Xavier Delisle 54 450(3)
Brad Larsen 54 450(3)
Brad Moran 47 500(2)
Andy Sutton 45 000(2)
Peter Smrek 40 000(2)
Hans Jonsson 35 000(1)
Ian Moran 35 000(2)
Harry York 35 000(3)




DETROIT

ArenaGM Place
Capacity20 000
Ticket Price$40,00


Income

Current Funds$7 442 595
Home Games Remaining29
Avg. Attendance8 916
Avg. Revenue/Game$534 965
Projected Revenue$15 513 985

Expenses

Pro Payroll$33 130 956
Farm Payroll$1 372 824
Prospect Fees$0 000
Coach$386 775
Games Remaining60
Total Game Expenses$425 495
Projected Expenses$25 529 674
Projected Balance-$2 573 094

Salary Commitment

Year: 2003$34 503 780
Year: 2004$29 416 280
Year: 2005$15 261 780
Year: 2006$8 731 780

Pro Payroll

Olaf Kolzig 3 993 000(4)
Jocelyn Thibault 3 000 000(3)
Phil Housley 2 500 000(2)
Bobby Holik 2 000 000(2)
Jeff O'Neill 1 800 000(2)
Jonas Hoglund 1 750 000(3)
Alex Tanguay 1 721 981(4)
Marcus Ragnarsson 1 697 025(4)
Don Sweeney 1 500 000(1)
Randy McKay 1 500 000(2)
Bryan Smolinski 1 400 000(3)
Brendan Witt 1 400 000(2)
Travis Green 1 350 000(2)
Todd Bertuzzi 1 225 000(2)
Scott Young 1 050 000(1)
Hal Gill 850 000(2)
Oleg Petrov 850 000(2)
Donald Brashear 800 000(1)
Glen Murray 600 000(1)
Tomas Kaberle 600 000(1)
Hnat Domenichelli 598 950(4)
Darryl Laplante 450 000(2)
Filip Kuba 345 000(1)
Todd Reirden 150 000(3)


Farm Payroll

Geoff Sanderson 150 000(2)
Bill Houlder 145 000(3)
Alexei Morozov 85 000(3)
Miloslav Guren 71 874(4)
Steve Kelly 59 895(4)
Toby Petersen 59 895(4)
Tomas Vlasak 59 895(4)
Reto Von Arx 59 895(4)
Samuel Pahlsson 59 895(4)
Matthew Herr 59 895(4)
Greg Classen 59 895(4)
Gordie Dwyer 59 895(4)
Anders Myrvold 59 895(4)
Johan Holmqvist 59 895(4)
Martin Brochu 57 500(1)
Pavel Rosa 50 000(1)
J-P Dumont 50 000(1)
Maxim Galanov 50 000(4)
Pierre Dagenais 49 500(2)
Cale Hulse 35 000(1)
Jesse Wallin 30 000(2)




LAS-VEGAS

ArenaThe X Center
Capacity20 000
Ticket Price$35,00


Income

Current Funds$3 757 270
Home Games Remaining29
Avg. Attendance14 259
Avg. Revenue/Game$755 519
Projected Revenue$21 910 051

Expenses

Pro Payroll$34 827 005
Farm Payroll$1 240 545
Prospect Fees$0 000
Coach$405 000
Games Remaining61
Total Game Expenses$444 787
Projected Expenses$27 132 019
Projected Balance-$1 464 698

Salary Commitment

Year: 2003$36 067 550
Year: 2004$30 322 550
Year: 2005$20 571 050
Year: 2006$10 408 350

Pro Payroll

Jeff Hackett 4 658 500(4)
Mike Modano 4 500 000(2)
Mattias Ohlund 3 633 630(4)
Vincent Damphousse 2 812 500(3)
Byron Dafoe 2 800 000(1)
Jyrki Lumme 2 000 000(3)
Chris Drury 1 800 000(2)
Sami Kapanen 1 800 000(2)
Mike Keane 1 750 000(3)
Maxim Afinogenov 1 497 375(4)
Ryan Smyth 1 100 000(3)
Bryan McCabe 1 000 000(1)
Sergei Samsonov 925 000(1)
Steve Konowalchuk 850 000(3)
Ruslan Salei 750 000(3)
Matt Cooke 625 000(2)
Jochen Hecht 600 000(3)
Scott Pellerin 500 000(1)
Jamie Pushor 500 000(1)
Lubomir Visnovsky 400 000(2)
Andrei Markov 325 000(2)


Farm Payroll

Alyn McCauley 159 720(4)
Josef Beranek 115 500(2)
Sergey Gusev 99 825(4)
Mike Maneluk 90 750(3)
Chris Dingman 60 000(3)
Denis Hamel 59 895(4)
Dan Lacouture 59 895(4)
Kaspars Astashenko 59 895(4)
Yuri Butsayev 59 895(4)
Ivan Ciernik 59 895(4)
Shawn Bates 59 825(4)
Miikka Kiprusoff 54 450(3)
Jonathan Girard 50 000(2)
Peter Ratchuk 50 000(3)
Jason Doig 47 500(2)
Dan Cloutier 45 000(3)
Sheldon Keefe 34 500(2)
Nicholas Boynton 34 500(2)
Milan Hnilicka 20 000(1)
Denis Shvidki 19 500(2)




DENVER

ArenaAuditorium de Denver
Capacity20 000
Ticket Price$38,00


Income

Current Funds$10 000 928
Home Games Remaining28
Avg. Attendance15 335
Avg. Revenue/Game$907 498
Projected Revenue$25 409 944

Expenses

Pro Payroll$30 718 692
Farm Payroll$996 619
Prospect Fees$0 000
Coach$352 350
Games Remaining60
Total Game Expenses$391 069
Projected Expenses$23 464 142
Projected Balance$11 946 730

Salary Commitment

Year: 2003$31 715 311
Year: 2004$25 982 811
Year: 2005$18 421 311
Year: 2006$5 573 561

Pro Payroll

Martin Brodeur 3 500 000(2)
Kyle McLaren 2 969 793(4)
Mats Sundin 2 800 000(3)
Rob Blake 2 205 000(3)
Lyle Odelein 2 000 000(3)
Pavol Demitra 2 000 000(2)
Jason Arnott 1 800 000(3)
Daniel Alfredsson 1 687 500(1)
Steve Sullivan 1 630 475(4)
Janne Niinimaa 1 500 000(1)
Trevor Kidd 1 300 000(3)
Claude Lapointe 1 250 000(1)
Sergei Gonchar 1 150 000(1)
Jeff Nielsen 907 500(3)
Doug Zmolek 800 000(2)
Sergei Berezin 800 000(2)
Benoit Gratton 628 897(4)
Miroslav Satan 600 000(3)
Mike Grier 400 000(3)
Krzysztof Oliwa 325 000(3)
Jaroslav Modry 269 527(4)
Ville Nieminen 195 000(2)


Farm Payroll

Rick Tabaracci 100 000(1)
Cameron Stewart 90 750(3)
Jeff Toms 82 500(2)
Landon Wilson 74 869(4)
Per Svartvadet 70 000(3)
Denis Pederson 70 000(3)
Maxim Kuznetsov 67 500(3)
Matthieu Descoteaux 62 500(3)
David Vyborny 59 500(3)
John Slaney 50 000(3)
Patrick Boileau 45 000(1)
Shean Donovan 40 000(2)
Jere Karalahti 40 000(3)
Greg deVries 36 000(2)
Jon Sim 34 500(2)
Daniel Briere 27 000(2)
Nils Ekman 27 000(2)
Derek Gustafson 19 500(2)




FLORIDE

ArenaFlorida Center
Capacity20 000
Ticket Price$40,00


Income

Current Funds$12 695 489
Home Games Remaining28
Avg. Attendance9 830
Avg. Revenue/Game$589 745
Projected Revenue$16 512 860

Expenses

Pro Payroll$39 300 062
Farm Payroll$2 158 770
Prospect Fees$0 000
Coach$369 225
Games Remaining61
Total Game Expenses$510 098
Projected Expenses$31 115 994
Projected Balance-$1 907 645

Salary Commitment

Year: 2003$41 458 832
Year: 2004$30 260 832
Year: 2005$18 913 332
Year: 2006$3 071 282

Pro Payroll

Sergei Fedorov 3 750 000(1)
Vyacheslav Kozlov 3 448 500(3)
Adam Graves 3 250 000(2)
Darryl Sydor 3 200 000(1)
Mike Vernon 3 100 000(3)
Mike Richter 2 925 000(2)
Shane Doan 2 911 562(4)
Mark Recchi 2 800 000(3)
Dallas Drake 2 250 000(3)
Mike Ricci 1 980 000(2)
Richard Matvichuk 1 250 000(1)
Calle Johansson 1 250 000(3)
Anson Carter 1 250 000(1)
Brian Rolston 1 000 000(2)
Igor Ulanov 875 000(3)
Niklas Sundstrom 820 000(2)
Erik Rasmussen 775 000(3)
Lubos Bartecko 750 000(2)
Darryl Shannon 700 000(3)
Todd Warriner 575 000(1)
Yan Golubovsky 440 000(1)


Farm Payroll

Alexei Zhitnik 250 000(3)
John Vanbiesbrouck 220 000(2)
Niclas Wallin 186 500(1)
Dave Manson 155 000(1)
Jaroslav Obsut 125 500(1)
Scott Thornton 125 000(2)
Tie Domi 125 000(2)
Chris Herperger 99 825(4)
Keith Jones 95 000(1)
Aris Brismanis 90 750(3)
Andrei Skopintsev 82 500(2)
Antti-Jussi Niemi 76 000(1)
Craig Berube 70 000(2)
Chris Hajt 59 895(4)
Andreas Lilja 54 450(3)
Brett Clark 54 450(3)
Brian Pothier 54 450(3)
David Cullen 54 450(3)
Richard Pilon 52 500(1)
Chris Ferraro 45 000(3)
Kirk Maltby 42 500(1)
Jeff Odgers 40 000(3)




MOSCOU

ArenaSmirnoff Ice Center
Capacity21 000
Ticket Price$35,00


Income

Current Funds$24 535 331
Home Games Remaining29
Avg. Attendance15 974
Avg. Revenue/Game$838 605
Projected Revenue$24 319 545

Expenses

Pro Payroll$29 255 890
Farm Payroll$2 743 319
Prospect Fees$0 000
Coach$405 000
Games Remaining60
Total Game Expenses$395 173
Projected Expenses$23 710 397
Projected Balance$25 144 479

Salary Commitment

Year: 2003$31 999 209
Year: 2004$23 406 709
Year: 2005$9 065 459
Year: 2006$6 012 959

Pro Payroll

Jere Lehtinen 3 493 875(4)
Jeremy Roenick 3 060 000(2)
Radek Bonk 2 000 000(2)
Adam Deadmarsh 1 900 000(2)
Rob Zamuner 1 856 250(2)
Markus Naslund 1 850 000(1)
Petr Sykora 1 500 000(2)
Scott Niedermayer 1 500 000(3)
Ed Jovanovski 1 450 000(1)
Milan Hejduk 1 300 000(2)
Scott Gomez 1 250 000(3)
Petr Svoboda 1 250 000(2)
Richard Smehlik 1 200 000(1)
Stephane Fiset 1 000 000(1)
Wade Redden 1 000 000(1)
Paul Mara 998 250(4)
Brian Boucher 900 000(2)
Zenith Komarniski 718 740(4)
Ray Whitney 698 775(4)
Mark Mowers 330 000(2)


Farm Payroll

Roman Lyashenko 400 000(1)
Dimitri Afanasenkov 400 000(1)
Matt Bradley 400 000(1)
Todd Fedoruk 400 000(1)
Shawn Chambers 135 000(1)
Luke Richardson 125 000(2)
Bob Corkum 105 000(1)
Alexei Tezikov 103 319(4)
Rick DiPietro 90 000(1)
Kirill Safronov 90 000(1)
Andrei Zyuzin 87 500(3)
Robert Dome 72 500(1)
Scott Hannan 67 500(3)
Cameron Mann 65 000(3)
Shawn Horcoff 47 500(2)
Marcus Nilson 47 500(3)
Ruslan Fedotenko 40 000(2)
Todd Harvey 35 000(3)
Dimitri Kalinin 32 500(2)




STOCKHOLM

ArenaSwedish Home Place
Capacity19 000
Ticket Price$40,00


Income

Current Funds$9 987 047
Home Games Remaining34
Avg. Attendance15 156
Avg. Revenue/Game$909 360
Projected Revenue$30 918 240

Expenses

Pro Payroll$32 868 268
Farm Payroll$1 002 831
Prospect Fees$0 000
Coach$352 350
Games Remaining61
Total Game Expenses$417 359
Projected Expenses$25 458 907
Projected Balance$15 446 380

Salary Commitment

Year: 2003$33 871 099
Year: 2004$27 899 849
Year: 2005$14 147 674
Year: 2006$1 023 206

Pro Payroll

Keith Tkachuk 3 500 000(2)
Brian Leetch 3 500 000(3)
Theoren Fleury 3 400 000(2)
Zigmund Palffy 3 000 000(1)
Sergei Zubov 2 815 518(3)
Andrew Brunette 2 722 500(3)
Jason Allison 2 000 000(2)
Dimitri Yushkevich 1 800 000(1)
Viktor Kozlov 1 500 000(3)
Drake Berehowsky 1 452 000(3)
Roman Turek 1 250 000(2)
Dainius Zubrus 1 100 000(2)
Dan McGillis 1 000 000(2)
Manny Legace 998 250(4)
Pavel Kubina 750 000(3)
Josef Marha 650 000(2)
Mikko Eloranta 450 000(1)
Eric Messier 405 000(1)
Richard Zednik 325 000(2)
Dale Purinton 250 000(3)


Farm Payroll

Paul Ranheim 148 500(2)
Glen Wesley 131 250(1)
Kris Draper 100 000(1)
Vladimir Orszagh 87 500(2)
Jamie Heward 65 000(3)
Kim Johnsson 59 400(2)
Andy Mcdonald 55 000(2)
Colin Forbes 54 450(3)
Vladimir Tsyplakov 50 000(1)
Aki Berg 47 500(2)
Robert Esche 35 000(1)
Daniel Tkaczuk 32 500(2)
Steven Reinprecht 32 500(2)
Jonathan Cheechoo 24 956(4)
Rico Fata 22 500(2)
Niklas Andersson 22 275(2)
Alexander Kharitonov 19 500(2)
Josh DeWolf 15 000(3)




SAPPORO

ArenaOlympia de Sapporo
Capacity20 000
Ticket Price$40,00


Income

Current Funds$15 583 105
Home Games Remaining30
Avg. Attendance11 952
Avg. Revenue/Game$717 147
Projected Revenue$21 514 410

Expenses

Pro Payroll$25 716 373
Farm Payroll$1 184 732
Prospect Fees$0 000
Coach$319 950
Games Remaining61
Total Game Expenses$331 964
Projected Expenses$20 249 809
Projected Balance$16 847 706

Salary Commitment

Year: 2003$26 901 105
Year: 2004$24 616 105
Year: 2005$18 124 105
Year: 2006$8 919 105

Pro Payroll

Alexander Mogilny 3 600 000(3)
Ron Tugnutt 2 250 000(3)
Olli Jokinen 1 978 274(4)
Chris Phillips 1 746 937(4)
Martin Lapointe 1 697 025(4)
Marty Reasoner 1 597 200(4)
Mattias Norstrom 1 300 000(2)
Brad Isbister 1 250 000(3)
Chris Therien 1 250 000(1)
Ben Clymer 1 048 162(4)
Jamie Langenbrunner 1 000 000(3)
Rhett Warrener 1 000 000(2)
Igor Korolev 1 000 000(3)
Andreas Dackell 900 000(2)
Jay McKee 900 000(2)
Brent Johnson 700 000(2)
Aaron Presley 698 775(4)
Stephane Yelle 600 000(2)
Trevor Letowski 400 000(1)
Brad Richards 400 000(2)
John Madden 400 000(1)


Farm Payroll

Joe Juneau 220 000(2)
Yannick Tremblay 100 000(1)
Jean-Luc Grand-Pierre 80 858(4)
Sandy McCarthy 80 000(2)
Martin Biron 75 000(3)
Juha Lind 75 000(2)
Evgeny Korolev 71 874(4)
Marty Turco 62 500(2)
Mike Comrie 55 000(2)
Karel Rachunek 55 000(2)
Ken Sutton 50 000(1)
Jeff Finley 45 000(2)
Bruce Gardiner 45 000(1)
Scott Parker 40 000(1)
Dany Heatly 40 000(2)
Marcel Hossa 32 500(2)
Juraj Kolnik 30 000(3)
Bryan Allen 27 000(2)




ROUEN

ArenaPaladium
Capacity22 000
Ticket Price$42,00


Income

Current Funds$13 316 800
Home Games Remaining31
Avg. Attendance16 636
Avg. Revenue/Game$1 048 049
Projected Revenue$32 489 519

Expenses

Pro Payroll$34 559 929
Farm Payroll$1 579 755
Prospect Fees$0 000
Coach$483 300
Games Remaining61
Total Game Expenses$446 622
Projected Expenses$27 243 927
Projected Balance$18 562 392

Salary Commitment

Year: 2003$36 139 684
Year: 2004$27 355 184
Year: 2005$18 202 684
Year: 2006$4 968 684

Pro Payroll

Peter Forsberg 5 000 000(3)
Eric Lindros 3 500 000(2)
Jaromir Jagr 3 250 000(2)
Derian Hatcher 2 250 000(3)
Michal Handzus 2 038 093(4)
Eric Daze 1 996 500(3)
Rick Tocchet 1 900 000(1)
Oleg Tverdovsky 1 875 000(1)
Steve Thomas 1 800 000(3)
Valeri Bure 1 700 000(1)
Jeff Friesen 1 250 000(3)
Cory Sarich 1 222 856(4)
Patrik Stefan 987 500(2)
Gino Odjick 950 000(1)
Patrick Lalime 800 000(1)
Dave Tanabe 800 000(1)
Tommy Salo 750 000(3)
Ilya Kovalchuk 550 000(2)
Denis Gauthier 500 000(1)
Sergei Vyshedkevich 499 130(4)
Ossi Vaananen 475 000(2)
Petr Schastlivy 465 850(4)


Farm Payroll

Ulf Samuelsson 225 000(2)
Kirk Muller 150 000(1)
Dave Ellett 140 000(3)
Jason Labarbera 102 000(4)
Evegeny Konstantinov 101 000(4)
Brian Campbell 75 000(1)
Branislav Mezei 62 500(2)
Marc Chouinard 62 000(4)
Matt Pettinger 62 000(4)
Sasha Goc 62 000(4)
Serge Payer 62 000(4)
Marc Moro 59 895(4)
Travis Roche 59 895(4)
Chris McAlpine 55 000(2)
Mike Jefferson 51 000(4)
Mike Commodore 47 500(2)
Dixon Ward 47 500(3)
Mark Bell 40 000(4)
Brad Ference 34 500(1)
Jason Chimera 31 000(4)
Artem Chubarov 30 000(4)
Brad Ralph 19 965(4)




AMIENS

ArenaLe Coliseum Palace
Capacity20 000
Ticket Price$40,00


Income

Current Funds$20 711 792
Home Games Remaining29
Avg. Attendance9 362
Avg. Revenue/Game$561 745
Projected Revenue$16 290 605

Expenses

Pro Payroll$25 916 624
Farm Payroll$1 300 583
Prospect Fees$0 000
Coach$319 950
Games Remaining60
Total Game Expenses$335 819
Projected Expenses$20 149 139
Projected Balance$16 853 258

Salary Commitment

Year: 2003$27 217 207
Year: 2004$23 507 207
Year: 2005$18 312 207
Year: 2006$2 495 957

Pro Payroll

Dominik Hasek 3 500 000(3)
Mario Lemieux 2 778 750(3)
Sandis Ozolinsh 2 500 000(3)
Darcy Tucker 1 800 000(3)
Tom Poti 1 514 012(4)
Marian Hossa 1 250 000(2)
Daniel Sedin 1 200 000(3)
David Legwand 1 100 000(2)
Vincent Lecavalier 1 000 000(3)
Bill Muckalt 975 000(3)
J-S Aubin 975 000(3)
Simon Gagne 950 000(3)
Joe Thornton 925 000(1)
Mark Parrish 925 000(1)
Brad Stuart 900 000(2)
Derek Morris 875 000(1)
Ladislav Nagy 750 000(2)
Michal Rozsival 725 000(2)
Andrew Ference 648 862(4)
Jarome Iginla 625 000(1)


Farm Payroll

Daniel Cleary 152 732(4)
Mike Johnson 150 000(2)
Roberto Luongo 97 500(1)
Pavel Brendl 90 000(2)
Jiri Fischer 87 500(1)
Rostislav Klesla 85 000(2)
Jason Wiemer 80 000(2)
Sami Salo 80 000(3)
Martin St. Louis 66 550(4)
Mike Fisher 60 000(1)
Kyle Freadrich 59 895(4)
Ethan Moreau 57 500(3)
Marian Cisar 53 906(4)
Robyn Regehr 50 000(1)
Manny Malhotra 50 000(2)
Peter Schaefer 50 000(1)
Martin Skoula 15 000(1)
Henrik Sedin 15 000(2)




CHAMONIX

ArenaAmstel Center
Capacity20 000
Ticket Price$35,00


Income

Current Funds-$2 014 241
Home Games Remaining33
Avg. Attendance8 843
Avg. Revenue/Game$464 284
Projected Revenue$15 321 372

Expenses

Pro Payroll$37 350 977
Farm Payroll$1 396 000
Prospect Fees$0 000
Coach$423 900
Games Remaining61
Total Game Expenses$477 694
Projected Expenses$29 139 311
Projected Balance-$15 832 180

Salary Commitment

Year: 2003$38 746 977
Year: 2004$31 187 477
Year: 2005$23 552 727
Year: 2006$14 511 227

Pro Payroll

Adam Foote 4 658 500(4)
Jose Theodore 3 563 752(4)
Bill Guerin 3 187 500(3)
Alexander Karpovtsev 2 894 925(4)
Peter Bondra 2 625 000(2)
Felix Potvin 2 500 000(1)
Robert Svehla 2 250 000(3)
Alexander Selivanov 1 996 500(4)
Bryan Marchment 1 500 000(1)
Sylvain Cote 1 500 000(2)
Michael Nylander 1 397 550(4)
Mike Sillinger 1 240 000(3)
Keith Carney 1 200 000(1)
Magnus Arvedson 1 000 000(2)
Bret Hedican 850 000(3)
Mike Wilson 849 750(2)
Nikolai Antropov 800 000(3)
Ian Laperriere 600 000(2)
Steven Halko 600 000(1)
Michal Grosek 537 500(1)
Josh Holden 500 000(1)
Sergei Krivokrasov 450 000(1)
Steve Shields 400 000(2)
Radim Bicanek 250 000(2)


Farm Payroll

Murray Baron 190 000(3)
Rob Niedermayer 180 000(3)
Valeri Zelepukin 100 000(3)
Stephen Webb 90 000(1)
Sean O'Donnell 90 000(2)
Bates Battaglia 80 000(2)
Jan Bulis 77 000(1)
Eric Fichaud 65 000(3)
Stanislav Neckar 65 000(3)
Mike Knuble 60 000(2)
Jon Klemm 60 000(1)
Dan Trebil 50 000(2)
Ken Klee 47 500(2)
Frantisek Kaberle 45 000(1)
Jeff Cowan 45 000(3)
Jeremy Stevenson 45 000(3)
Juha Ylonen 42 500(2)
Bob Essensa 40 000(2)
Ricard Persson 24 000(3)




NANTES

ArenaLe Nantes Stadium
Capacity20 000
Ticket Price$35,00


Income

Current Funds$20 322 643
Home Games Remaining29
Avg. Attendance12 891
Avg. Revenue/Game$676 774
Projected Revenue$19 626 446

Expenses

Pro Payroll$24 971 742
Farm Payroll$1 601 870
Prospect Fees$0 000
Coach$352 350
Games Remaining59
Total Game Expenses$328 365
Projected Expenses$19 373 558
Projected Balance$20 575 531

Salary Commitment

Year: 2003$26 573 612
Year: 2004$19 093 612
Year: 2005$12 863 612
Year: 2006$6 971 112

Pro Payroll

Arturs Irbe 3 000 000(1)
Rod Brind'Amour 2 550 000(3)
Sean Hill 2 250 000(3)
Boris Mironov 2 196 150(4)
Shawn McEachern 2 000 000(2)
Brenden Morrow 1 597 200(4)
Patrick Marleau 1 500 000(1)
Daymond Langkow 1 250 000(1)
Sylvain Lefebvre 1 150 000(2)
Bill Lindsay 988 267(4)
Martin Straka 931 700(4)
Mike Dunham 898 425(4)
Matt Cullen 800 000(2)
Adam Mair 650 000(1)
Craig Millar 400 000(3)
Jason Smith 400 000(2)
Rob Dimaio 400 000(2)
Scott Hartnell 400 000(2)
Dave Scatchard 385 000(1)
Chris McAllister 375 000(1)
Brad Bombardir 350 000(3)
Vaclav Varada 350 000(2)
Colin White 150 000(2)


Farm Payroll

Brent Gilchrist 135 000(2)
Stephane Richer 100 000(1)
Patrick Poulin 99 825(4)
Pascal Trepanier 99 825(4)
Johan Hedberg 99 825(4)
Pavel Trnka 90 000(3)
Zdeno Chara 87 500(2)
Eric Cairns 87 500(1)
Aaron Miller 80 000(2)
Robert Kron 80 000(3)
Scott Walker 80 000(2)
Doug Brown 75 000(3)
Garth Snow 67 500(2)
Tommy Albelin 67 500(3)
Wade Belak 59 895(4)
Antti Aalto 50 000(2)
Shaun Van-Allen 45 000(1)
Clarke Wilm 45 000(1)
P.J. Axelsson 42 500(1)
Radim Vrbata 40 000(2)
Matt Davidson 40 000(2)
Lee Sorochan 30 000(3)




BERLIN

ArenaFirst Reunion Ice
Capacity21 000
Ticket Price$36,00


Income

Current Funds$16 662 618
Home Games Remaining28
Avg. Attendance18 336
Avg. Revenue/Game$990 210
Projected Revenue$27 725 880

Expenses

Pro Payroll$38 838 867
Farm Payroll$1 869 000
Prospect Fees$0 000
Coach$405 000
Games Remaining60
Total Game Expenses$501 376
Projected Expenses$30 082 586
Projected Balance$14 305 912

Salary Commitment

Year: 2003$41 965 667
Year: 2004$36 580 667
Year: 2005$19 933 167
Year: 2006$7 606 667

Pro Payroll

Pavel Bure 7 865 000(3)
Tony Amonte 3 500 000(2)
Pierre Turgeon 3 187 500(2)
Curtis Joseph 2 925 000(2)
Mathieu Schneider 2 500 000(3)
Luc Robitaille 2 500 000(2)
Cliff Ronning 2 062 500(2)
Eric Weinrich 2 025 000(1)
Brian Holzinger 1 896 675(4)
Janne Laukkanen 1 800 000(1)
Andrei Nazarov 1 597 200(4)
Jamie Allison 1 257 800(4)
Marty McInnis 1 250 000(2)
Espen Knutsen 998 250(4)
Dan Keczmer 808 580(4)
Richard Jackman 800 000(1)
Wayne Primeau 675 000(3)
Curtis Brown 600 000(3)
Deron Quint 598 950(4)
Stan Drulia 449 212(4)
Jani Hurme 350 000(1)
Jonathan Aitken 300 000(2)
Brian Rafalski 150 000(1)


Farm Payroll

Stu Barnes 225 000(1)
Ray Ferraro 200 000(3)
Dmitri Mironov 150 000(2)
Martin Gelinas 130 000(2)
Damian Rhodes 127 050(3)
Ken Daneyko 125 000(3)
Todd Gill 120 000(3)
Joe Sacco 115 500(2)
Mark Lawrence 82 500(2)
Shjon Podein 65 000(2)
Vlad Chebaturkin 62 500(2)
Bobby Dollas 60 000(3)
Ryan Johnson 55 000(2)
Matt Johnson 54 450(3)
Dan Hinote 49 500(2)
Bryce Salvador 47 500(2)
Craig Rivet 45 000(2)
Toni Lydman 40 000(2)
Jim Dowd 40 000(2)
Willie Mitchell 40 000(2)
Richard Lintner 35 000(1)