(As of Mittwoch, Jan 1 2003)

AVALANCHE

ArenaPepsi Center
Capacity20'000
Ticket Price$40.00


Income

Current Funds$46'446'197
Home Games Remaining15
Avg. Attendance13'444
Avg. Revenue/Game$1'208'582
Projected Revenue$18'128'730

Expenses

Pro Payroll$52'023'094
Farm Payroll$1'477'200
Prospect Fees$19'500
Coach$680'000
Games Remaining27
Total Game Expenses$630'230
Projected Expenses$17'016'214
Projected Balance$47'558'713

Salary Commitment

Year: 2002$53'500'294
Year: 2003$51'065'494
Year: 2004$15'335'900
Year: 2005$9'982'950

 Pro Payroll

Peter Forsberg 11'000'000(2)
Rob Blake 9'285'194(2)
Adam Foote 4'100'000(2)
Boris Mironov 3'300'000(4)
Steve Sullivan 3'000'000(2)
Milan Hejduk 2'900'000(4)
Jocelyn Thibault 2'600'000(2)
Sami Kapanen 2'500'000(2)
Chris Drury 2'300'000(4)
Mike Keane 1'500'000(3)
Darius Kasparaitis 1'150'000(3)
Stephane Matteau 1'100'000(3)
Stephane Yelle 1'050'000(4)
Greg deVries 1'000'000(1)
Martin Skoula 975'000(1)
Simon Gagne 975'000(2)
Kevyn Adams 787'900(2)
Paul Mara 700'000(3)
Bryan Muir 490'000(2)
Marty Murray 460'000(2)
David Aebischer 450'000(3)
Radim Vrbata 400'000(2)


 Farm Payroll

Rico Fata 107'250(1)
Denis Pederson 101'750(3)
Vaclav Nedorost 97'500(3)
Shane Endicott 87'500(1)
Mikhail Kuleshov 77'500(4)
Henrik Zetterberg 67'500(4)
Jamie Lundmark 65'000(4)
Jordan Krestanovich 61'000(3)
Scott Parker 52'250(1)
Alex Ryazantsev 52'100(4)
Peter Budaj 50'000(4)
Niklas Kronvall 50'000(2)
Brett Clark 45'000(3)
Sergei Klyazmin 45'000(1)
Reed Low 45'000(1)
Sergei Soin 43'000(1)
Jeff Woywitka 42'500(4)
Brad Larsen 42'350(4)
Henrik Lundqvist 41'800(1)
Riku Hahl 41'500(2)
Kelly Fairchild 40'000(2)
Brett Scheffelmaier 39'200(3)
Brian Willsie 38'500(3)
Peter Reynolds 38'000(1)
Philippe Sauve 37'000(3)
Jussi Timonen 36'000(4)
Kristian Kovac 33'000(3)




BLACKHAWKS

ArenaUnited Center
Capacity20'000
Ticket Price$40.00


Income

Current Funds$52'473'234
Home Games Remaining14
Avg. Attendance10'034
Avg. Revenue/Game$900'236
Projected Revenue$12'603'304

Expenses

Pro Payroll$21'458'038
Farm Payroll$1'165'750
Prospect Fees$42'000
Coach$750'000
Games Remaining27
Total Game Expenses$272'277
Projected Expenses$7'351'468
Projected Balance$57'725'070

Salary Commitment

Year: 2002$22'623'788
Year: 2003$14'604'500
Year: 2004$8'690'500
Year: 2005$1'689'000

 Pro Payroll

Bryan Marchment 2'700'000(1)
Lyle Odelein 2'400'000(2)
Scott Mellanby 1'800'000(3)
Joe Reekie 1'600'000(2)
Steve Thomas 1'500'000(1)
Darren VanImpe 1'000'000(3)
Erik Rasmussen 900'000(2)
Bob Probert 850'000(4)
Vitali Yachmenev 850'000(3)
Juha Ylonen 750'000(3)
Dave Scatchard 675'000(1)
Hnat Domenichelli 600'000(2)
Aaron Gavey 583'038(1)
Brad Brown 575'000(4)
Peter White 550'000(1)
Jim Dowd 525'000(1)
Chris McAlpine 500'000(3)
Steve Passmore 500'000(1)
Dwayne Roloson 500'000(3)
Jason Blake 500'000(3)
Steve Poapst 450'000(3)
Mike Peluso 400'000(1)
Matt Bradley 400'000(3)
Scott Nichol 350'000(1)


 Farm Payroll

Tom Fitzgerald 110'000(4)
Tomas Vokoun 80'000(2)
Michael Leighton 67'500(1)
Mikhail Yakubov 62'500(2)
Ryan VandenBussche 55'000(2)
Vladimir Chebaturkin 55'000(3)
Tuomo Ruutu 55'000(4)
Levente Szuper 54'000(4)
Steve McCarthy 51'250(1)
Jim Campbell 50'000(1)
Brent MacLellan 50'000(2)
Martin Podlesak 45'000(2)
Aaron Downey 45'000(3)
Niclas Wallin 45'000(4)
Evgeny Korolev 42'500(2)
Dimitri Levinski 41'000(3)
Jonas Nordqvist 40'000(2)
Kyle Wanvig 40'000(1)
Olli Malmivaara 39'000(3)
Ryan Caldwell 39'000(2)
Agris Saviels 38'000(3)
Matt Keith 33'500(3)
Teemu Jääskeläinen 27'500(1)




BLUES

ArenaSavvis Center
Capacity20'000
Ticket Price$40.00


Income

Current Funds$46'276'174
Home Games Remaining14
Avg. Attendance12'049
Avg. Revenue/Game$1'011'469
Projected Revenue$14'160'566

Expenses

Pro Payroll$29'207'500
Farm Payroll$756'000
Prospect Fees$10'500
Coach$800'000
Games Remaining26
Total Game Expenses$357'837
Projected Expenses$9'303'767
Projected Balance$51'132'973

Salary Commitment

Year: 2002$29'963'500
Year: 2003$20'291'500
Year: 2004$14'524'000
Year: 2005$8'076'500

 Pro Payroll

Al MacInnis 5'500'000(4)
Jason Allison 5'500'000(1)
Ray Whitney 2'300'000(1)
Scott Young 2'000'000(3)
John Madden 1'500'000(2)
Travis Green 1'400'000(3)
Mike Johnson 1'250'000(4)
Rich Pilon 1'200'000(2)
Fred Brathwaite 1'050'000(2)
Mike VanRyn 1'025'000(1)
Brad Isbister 900'000(3)
Daniel Tkaczuk 700'000(4)
Barret Jackman 650'000(1)
Jaroslav Modry 600'000(3)
Brent Johnson 550'000(4)
Christian Backman 550'000(2)
Alexander Khavanov 500'000(2)
Mark Bell 487'500(2)
Mike Cammalleri 470'000(3)
Trent Hunter 460'000(3)
Christian Laflamme 450'000(2)
Sergei Varlamov 165'000(3)


 Farm Payroll

Jeff Hackett 340'000(3)
Jared Aulin 57'500(3)
Mark Rycroft 55'000(3)
Justin Papineau 47'500(1)
Reinhard Divis 44'000(4)
Matt Walker 41'000(1)
Jason Chimera 40'000(1)
Jame Pollock 38'500(1)
Trevor Byrne 32'500(4)
Tim Jackman 30'000(2)
Cody Rudkowsky 30'000(1)




BLUEJACKET

ArenaNationwide Arena
Capacity20'000
Ticket Price$38.00


Income

Current Funds$56'474'598
Home Games Remaining14
Avg. Attendance10'024
Avg. Revenue/Game$889'227
Projected Revenue$12'449'178

Expenses

Pro Payroll$30'691'000
Farm Payroll$891'890
Prospect Fees$25'500
Coach$780'000
Games Remaining25
Total Game Expenses$376'609
Projected Expenses$9'415'230
Projected Balance$59'508'546

Salary Commitment

Year: 2002$31'582'890
Year: 2003$26'952'140
Year: 2004$13'417'000
Year: 2005$4'836'000

 Pro Payroll

Doug Weight 9'000'000(2)
Dallas Drake 2'500'000(4)
Ron Tugnutt 2'400'000(3)
Geoff Sanderson 2'100'000(3)
Mike Sillinger 1'750'000(3)
Steve Heinze 1'750'000(1)
Jaroslav Spacek 1'300'000(2)
Robert Kron 1'200'000(2)
Rostislav Klesla 1'075'000(2)
Grant Marshall 1'020'000(3)
Chris Nielsen 850'000(1)
Tyler Wright 750'000(1)
Mattias Timander 671'000(2)
Marc Denis 650'000(4)
Deron Quint 625'000(3)
David Vyborny 600'000(3)
Jamie Allison 575'000(4)
Kevin Dineen 500'000(1)
Jamie Heward 475'000(1)
Serge Aubin 450'000(4)
Jean-Luc Grand-Pierre 450'000(4)


 Farm Payroll

Jean-Francois Labbe 68'000(1)
Yanick Lehoux 65'000(4)
Blake Bellefeuille 62'500(4)
Brad Moran 55'000(1)
Andrej Nedorost 47'500(4)
Ben Knopp 47'500(2)
Joe Rullier 44'000(3)
Martin Spanhel 42'000(3)
Matt Davidson 41'140(2)
Radim Bicanek 40'000(1)
Sean Pronger 40'000(2)
Shane Bendera 37'500(1)
Aaron Johnson 37'500(1)
Janne Jokila 36'000(4)
Brett Harkins 35'000(2)
David Ling 35'000(2)
Jeremy Reich 35'000(1)
Jody Shelley 32'750(1)
Cole Jarrett 32'500(2)
Jonathan Schill 30'000(2)
Tyler Kolarik 28'000(2)




BRUINS

ArenaFleet Center
Capacity20'000
Ticket Price$40.00


Income

Current Funds$50'414'536
Home Games Remaining13
Avg. Attendance10'988
Avg. Revenue/Game$991'182
Projected Revenue$12'885'366

Expenses

Pro Payroll$40'791'000
Farm Payroll$979'250
Prospect Fees$33'000
Coach$775'000
Games Remaining25
Total Game Expenses$495'096
Projected Expenses$12'377'398
Projected Balance$50'922'504

Salary Commitment

Year: 2002$41'770'250
Year: 2003$33'970'250
Year: 2004$21'331'000
Year: 2005$8'840'500

 Pro Payroll

Alexander Mogilny 5'500'000(2)
Martin Lapointe 5'250'000(3)
Byron Dafoe 3'400'000(1)
Jozef Stumpel 2'650'000(3)
Dmitry Yushkevich 2'200'000(4)
Brian Rolston 2'000'000(2)
Rob Zamuner 2'000'000(4)
Glen Murray 1'975'000(1)
Joe Thornton 1'825'000(2)
Don Sweeney 1'800'000(2)
Kyle McLaren 1'755'000(4)
Marty McInnis 1'500'000(3)
Jonas Hoglund 1'400'000(1)
Darcy Tucker 1'375'000(3)
Jason Woolley 1'375'000(4)
Nick Boynton 850'000(1)
Daniel Briere 726'000(2)
Sean Brown 625'000(3)
John Grahame 550'000(4)
Jamie Rivers 480'000(3)
P.J. Stock 425'000(2)
Ivan Huml 390'000(3)
Steve Gainey 390'000(4)
Tim Thomas 350'000(4)


 Farm Payroll

Jonathan Girard 90'000(3)
Jeff Norton 90'000(4)
Jarno Kultanen 70'000(1)
Gord Murphy 67'500(2)
Brent Gilchrist 62'500(2)
Jiri Jakes 62'000(2)
Lars Jonsson 58'000(4)
Andrew Raycroft 55'000(1)
Matti Kaltiainen 50'000(1)
Bryan Allen 48'750(2)
Milan Jurcina 46'500(3)
Dennis Bonvie 45'000(3)
Sergei Zinovjev 42'500(2)
John Emmons 40'000(2)
Tony Tuzzolino 40'000(4)
Eric Manlow 40'000(2)
Darren McLachlan 39'000(3)
Vratislav Cech 32'500(4)




CANADIENS

ArenaMolson Center
Capacity20'000
Ticket Price$33.00


Income

Current Funds$56'791'477
Home Games Remaining14
Avg. Attendance11'193
Avg. Revenue/Game$818'678
Projected Revenue$11'461'492

Expenses

Pro Payroll$33'245'520
Farm Payroll$1'229'750
Prospect Fees$34'500
Coach$550'000
Games Remaining26
Total Game Expenses$407'672
Projected Expenses$10'599'465
Projected Balance$57'653'504

Salary Commitment

Year: 2002$34'475'270
Year: 2003$22'239'370
Year: 2004$12'928'870
Year: 2005$3'900'870

 Pro Payroll

Saku Koivu 3'300'000(3)
Donald Audette 3'000'000(2)
Sergei Berezin 2'950'000(1)
Stephane Fiset 2'700'000(1)
Patrice Brisebois 2'500'000(3)
Stephane Quintal 1'950'000(2)
Doug Gilmour 1'893'000(4)
Joe Juneau 1'800'000(1)
Craig Rivet 1'300'000(3)
Karl Dykhuis 1'200'000(2)
Chad Kilger 1'024'870(4)
Oleg Petrov 1'000'000(1)
Andreas Dackell 1'000'000(3)
Mike Ribeiro 950'000(1)
Sheldon Souray 925'000(2)
Dan Cloutier 900'000(1)
Alyn McCauley 865'150(1)
Maxim Afinogenov 800'000(2)
Patrick Traverse 737'500(3)
Jan Bulis 675'000(1)
Andrei Markov 675'000(4)
Shaun VanAllen 550'000(2)
Jamal Mayers 550'000(2)


 Farm Payroll

Marcel Hossa 107'500(4)
Harold Druken 85'000(1)
Mathieu Garon 82'500(1)
Gino Odjick 70'000(2)
Patrick Poulin 65'000(2)
Craig Darby 65'000(1)
Martti Jarventie 60'000(2)
Bill Lindsay 60'000(1)
Mike Brown 60'000(4)
Steve Kariya 60'000(4)
Jason Ward 55'000(3)
Alex Perezhogin 53'000(2)
Stephane Robidas 49'500(3)
Rene Vydareny 46'000(3)
Benoit Gratton 45'000(2)
Marc-Andre Thinel 42'500(2)
Alex Buturlin 42'000(4)
Duncan Milroy 40'000(3)
Arron Asham 38'500(4)
Francis Bouillon 35'750(1)
Jozef Balej 35'000(1)
Olivier Michaud 32'500(1)




CANUCKS

ArenaGeneral Motors Place
Capacity20'000
Ticket Price$35.00


Income

Current Funds$67'960'664
Home Games Remaining14
Avg. Attendance14'671
Avg. Revenue/Game$1'149'105
Projected Revenue$16'087'470

Expenses

Pro Payroll$27'089'000
Farm Payroll$984'075
Prospect Fees$10'500
Coach$950'000
Games Remaining28
Total Game Expenses$337'600
Projected Expenses$9'452'792
Projected Balance$74'595'342

Salary Commitment

Year: 2002$28'073'075
Year: 2003$23'166'875
Year: 2004$13'337'375
Year: 2005$3'035'000

 Pro Payroll

Markus Naslund 4'000'000(3)
Andrew Cassels 3'200'000(2)
Ed Jovanovski 2'200'000(2)
Mattias Ohlund 2'000'000(3)
Todd Bertuzzi 2'000'000(1)
Jose Theodore 1'650'000(4)
Murray Baron 1'600'000(3)
Ilya Kovalchuk 1'130'000(2)
Jan Hlavac 1'100'000(4)
Jiri Fischer 975'000(1)
Trent Klatt 900'000(2)
Artem Chubarov 900'000(2)
Scott Lachance 875'000(2)
Kirill Safronov 825'000(3)
Mike LeClerc 800'000(3)
Brendan Morrison 775'000(1)
Matt Cullen 484'000(1)
Brent Sopel 475'000(3)
Peter Skudra 450'000(1)
Matt Cooke 400'000(2)
Dan Bylsma 350'000(3)


 Farm Payroll

Todd Warriner 110'000(4)
Alex Auld 85'000(1)
Mike Komisarek 70'000(3)
Stanislav Chistov 58'000(1)
Justin Kurtz 57'500(2)
Tyler Bouck 57'500(3)
Eric Chouinard 51'500(4)
Thatcher Bell 51'200(1)
Nathan Smith 51'000(4)
Herbert Vasiljevs 47'500(3)
Brad Leeb 47'500(2)
Martin Brochu 45'000(2)
Fedor Fedorov 40'000(2)
Alexei Tezikov 39'875(3)
Alfie Michaud 37'500(4)
Justin Morrison 37'500(3)
Nathan Barrett 35'000(4)
Brandon Reid 34'500(2)
Tim Branham 28'000(1)




CAPITALS

ArenaMCI Center
Capacity20'000
Ticket Price$34.00


Income

Current Funds$51'584'059
Home Games Remaining15
Avg. Attendance14'150
Avg. Revenue/Game$1'115'380
Projected Revenue$16'730'700

Expenses

Pro Payroll$49'293'863
Farm Payroll$2'585'800
Prospect Fees$28'500
Coach$830'000
Games Remaining27
Total Game Expenses$613'234
Projected Expenses$16'557'330
Projected Balance$51'757'429

Salary Commitment

Year: 2002$51'879'663
Year: 2003$39'821'163
Year: 2004$31'887'163
Year: 2005$28'772'163

 Pro Payroll

Jaromir Jagr 10'033'333(4)
Mike Richter 6'000'000(1)
Mark Messier 5'583'530(4)
Peter Bondra 4'500'000(4)
Sergei Gonchar 3'200'000(2)
Chris Simon 2'250'000(1)
Calle Johansson 2'100'000(4)
Ulf Dahlen 1'650'000(4)
Brendan Witt 1'600'000(4)
Steve Konowalchuk 1'525'000(1)
Sylvain Cote 1'450'000(3)
Ken Klee 1'400'000(1)
Janne Laukkanen 1'300'000(2)
Dainius Zubrus 1'000'000(4)
Jeff Halpern 950'000(3)
Craig Billington 827'000(4)
Jakub Cutta 725'000(2)
Benoit Hogue 650'000(1)
Maxime Ouellet 650'000(2)
Joe Sacco 625'000(2)
Glen Metropolit 450'000(3)
Artem Ternavsky 425'000(2)
Jeff Lucky 400'000(2)


 Farm Payroll

Frantisek Kucera 1'200'000(4)
Dmitri Khristich 320'000(2)
Jean-Francois Fortin 60'000(3)
Nolan Yonkman 60'000(2)
Colin Forbes 55'000(1)
Matt Pettinger 52'500(4)
Stephen Peat 50'000(1)
Chris Ferraro 50'000(1)
Nathan Paetsch 46'500(2)
Garth Murray 45'000(3)
Todd Rohloff 45'000(3)
Dean Melanson 45'000(3)
Trent Whitfield 44'000(2)
Mike Farrell 42'500(1)
Rob Zettler 40'000(2)
Peter Ferraro 40'000(4)
Sebastien Charpentier 40'000(4)
Chris Corrinet 40'000(4)
Roman Tvrdon 38'000(3)
Ivan Nepriayev 37'500(4)
Patrick Boileau 36'000(1)
Corey Hirsch 35'000(2)
Igor Schadilov 35'000(4)
Owen Fussey 33'300(4)
Ivan Ciernik 32'500(2)
Graham Mink 32'000(3)
Kyle Clark 31'000(2)




COYOTES

ArenaAmerica West Arena
Capacity20'000
Ticket Price$35.00


Income

Current Funds$63'505'001
Home Games Remaining9
Avg. Attendance13'464
Avg. Revenue/Game$1'109'404
Projected Revenue$9'984'636

Expenses

Pro Payroll$37'400'000
Farm Payroll$1'054'550
Prospect Fees$31'500
Coach$825'000
Games Remaining25
Total Game Expenses$457'105
Projected Expenses$11'427'631
Projected Balance$62'062'006

Salary Commitment

Year: 2002$38'454'550
Year: 2003$32'579'550
Year: 2004$19'383'250
Year: 2005$3'743'250

 Pro Payroll

Jeremy Roenick 8'500'000(3)
Tony Amonte 3'400'000(1)
Alex Zhitnik 3'250'000(2)
Dan McGillis 2'800'000(3)
Sean Burke 2'750'000(2)
Shane Doan 2'000'000(2)
Richard Matvichuk 2'000'000(4)
Daymond Langkow 1'950'000(2)
Kevin Weekes 1'250'000(2)
Cale Hulse 1'100'000(4)
Krystofer Kolanos 1'075'000(1)
Kelly Buchberger 1'075'000(3)
Danny Markov 925'000(3)
Kirk Muller 800'000(3)
Ossi Vaananen 700'000(3)
Garry Valk 700'000(2)
Branko Radivojevic 625'000(3)
Mike Sullivan 605'000(2)
Martin Erat 525'000(4)
Bryce Salvador 495'000(2)
Ladislav Nagy 475'000(1)
Landon Wilson 400'000(1)


 Farm Payroll

Andrei Nazarov 100'000(1)
Patrick DesRochers 97'500(1)
Jeff Finley 87'500(1)
Sebastien Bordeleau 77'000(3)
Ramzi Abid 60'000(3)
Alexander Tatarinov 53'800(2)
Martin Grenier 52'500(4)
Jason Jaspers 52'500(2)
Matthew Spiller 52'500(2)
Jeff Taffe 46'500(1)
Juha Gustafsson 45'000(1)
Dan Focht 41'000(1)
Darcy Hordichuk 40'000(1)
Dan Hinote 40'000(1)
Jean-Guy Trudel 40'000(3)
Beat-Schiess Forster 38'000(3)
Eric Boguniecki 37'500(2)
Wyatt Smith 35'750(4)
Brent Gauvreau 30'000(4)
Frantisek Lukes 27'500(1)




DEVILS

ArenaContinental Airlines Arena
Capacity20'000
Ticket Price$35.00


Income

Current Funds$43'822'866
Home Games Remaining13
Avg. Attendance12'231
Avg. Revenue/Game$957'754
Projected Revenue$12'450'802

Expenses

Pro Payroll$53'446'500
Farm Payroll$813'000
Prospect Fees$24'000
Coach$675'000
Games Remaining27
Total Game Expenses$639'052
Projected Expenses$17'254'413
Projected Balance$39'019'255

Salary Commitment

Year: 2002$54'259'500
Year: 2003$31'599'500
Year: 2004$17'684'500
Year: 2005$6'573'500

 Pro Payroll

Brian Leetch 8'680'000(3)
Joe Nieuwendyk 5'500'000(1)
Martin Brodeur 4'500'000(2)
Scott Stevens 4'200'000(1)
Scott Niedermayer 3'800'000(1)
Bobby Holik 3'500'000(1)
Petr Sykora 3'300'000(2)
Brian Rafalski 2'500'000(4)
Chris Gratton 2'000'000(2)
Scott Walker 1'600'000(1)
Brian Boucher 1'600'000(2)
Jamie Langenbrunner 1'391'500(1)
Jason Wiemer 1'225'000(4)
Valeri Kamensky 1'200'000(1)
Tommy Albelin 1'150'000(4)
Turner Stevenson 1'050'000(3)
Andrei Zyuzin 850'000(2)
Denis Arkhipov 750'000(2)
Patrik Elias 750'000(3)
Brian Gionta 725'000(4)
Christian Berglund 725'000(2)
Stephane Richer 700'000(1)
Sergei Nemchinov 650'000(4)
Jay Pandolfo 550'000(3)
Bruce Gardiner 550'000(1)


 Farm Payroll

Joel Bouchard 68'000(4)
Ari Ahonen 57'500(2)
Jim McKenzie 52'500(1)
Scott Clemmensen 52'500(4)
David Hale 50'000(1)
Adrian Foster 48'000(4)
Tuomas Pihlman 46'000(3)
Andreas Salomonsson 45'000(2)
J-F Damphousse 45'000(2)
Mike Rupp 42'500(2)
Teemu Laine 40'500(1)
Jiri Bicek 40'000(4)
Paul Martin 40'000(4)
Igor Pohanka 40'000(4)
Rob Skrlac 38'500(1)
Scott Cameron 37'000(1)
David Gosselin 35'000(4)
Aleksander Suglobov 35'000(3)




DUCKS

ArenaArrowhead Pond of Anaheim
Capacity20'000
Ticket Price$35.00


Income

Current Funds$50'894'721
Home Games Remaining14
Avg. Attendance11'711
Avg. Revenue/Game$931'422
Projected Revenue$13'039'908

Expenses

Pro Payroll$39'635'000
Farm Payroll$551'000
Prospect Fees$39'000
Coach$650'000
Games Remaining28
Total Game Expenses$475'291
Projected Expenses$13'308'140
Projected Balance$50'626'489

Salary Commitment

Year: 2002$40'186'000
Year: 2003$35'118'000
Year: 2004$9'455'500
Year: 2005$3'017'500

 Pro Payroll

Paul Kariya 10'000'000(2)
Petr Nedved 4'200'000(2)
Oleg Tverdovsky 3'050'000(3)
Claude Lemieux 3'000'000(2)
Jason York 2'000'000(4)
Steve Shields 2'000'000(2)
Gary Suter 1'800'000(2)
Scott Thornton 1'425'000(2)
German Titov 1'350'000(1)
Benoit Brunet 1'100'000(3)
Marco Sturm 1'000'000(1)
Patric Kjellberg 1'000'000(2)
Ruslan Salei 950'000(2)
Kim Johnsson 800'000(3)
Sami Salo 800'000(3)
Jani Rita 725'000(2)
J-S Giguere 700'000(1)
Scott Gomez 700'000(1)
Sergei Krivokrasov 600'000(4)
Alexei Smirnov 550'000(3)
Bryan Helmer 450'000(1)
Joel Stepp 400'000(1)
Maxim Rybin 360'000(1)
Jonathan Hedström 350'000(2)
Marc Chouinard 325'000(4)


 Farm Payroll

Niclas Havelid 70'000(1)
Mark Popovic 62'500(2)
Denny Lambert 55'000(3)
Timo Parssinen 52'500(4)
Mikael Holmqvist 48'000(2)
Kevin Sawyer 42'500(3)
Viktor Wallin 40'500(3)
Drew Bannister 40'000(2)
Aris Brimanis 40'000(4)
Dennis Seidenberg 38'000(1)
Timo Ahmaoja 32'000(2)
Joel Perreault 30'000(2)




FLAMES

ArenaPengrowth Saddledome
Capacity20'000
Ticket Price$30.00


Income

Current Funds$57'638'537
Home Games Remaining15
Avg. Attendance15'019
Avg. Revenue/Game$1'040'671
Projected Revenue$15'610'065

Expenses

Pro Payroll$37'675'227
Farm Payroll$1'195'450
Prospect Fees$30'000
Coach$450'000
Games Remaining27
Total Game Expenses$457'566
Projected Expenses$12'354'282
Projected Balance$60'894'320

Salary Commitment

Year: 2002$38'870'677
Year: 2003$27'883'177
Year: 2004$20'203'677
Year: 2005$14'723'677

 Pro Payroll

Joe Sakic 9'832'727(4)
Vladimir Malakhov 3'500'000(1)
Martin Rucinsky 3'000'000(4)
Roman Turek 2'800'000(2)
Igor Kravchuk 2'250'000(3)
Craig Conroy 1'900'000(1)
Brad Werenka 1'450'000(2)
Dean McAmmond 1'300'000(2)
Radek Dvorak 1'300'000(1)
Raffi Torres 1'075'000(1)
Rick DiPietro 1'075'000(1)
Jeff Jillson 1'025'000(1)
Branislav Mezei 1'025'000(1)
Robyn Regehr 975'000(2)
Toni Lydman 700'000(4)
Clarke Wilm 675'000(3)
Juraj Kolnik 650'000(3)
Oleg Kvasha 650'000(4)
Petr Buzek 550'000(2)
Henrik Sedin 512'500(3)
Chris Clark 450'000(3)
Jamie Wright 350'000(3)
Ronald Petrovicky 350'000(2)
Steve Montador 280'000(4)


 Farm Payroll

Mike Vernon 275'000(3)
Jeff Shantz 102'500(3)
Jordan Leopold 75'000(4)
Jarret Stoll 64'000(2)
Brent Krahn 58'000(3)
Oleg Saprykin 51'250(4)
Andrei Medvedev 48'000(2)
Justin Mapletoft 47'500(1)
Igor Radulov 47'200(4)
Craig Berube 45'000(4)
Dallas Eakins 45'000(3)
Blake Sloan 42'500(4)
Egor Shastin 42'000(3)
Kay Whitmore 40'000(2)
Micki Dupont 40'000(1)
Wade Davis 36'000(2)
Jason Botterill 35'000(3)
Alan Letang 35'000(3)
Steve Begin 34'000(2)
Andrei Taratukhin 32'500(2)




FLYERS

ArenaFirst Union Center
Capacity20'000
Ticket Price$35.00


Income

Current Funds$61'891'279
Home Games Remaining15
Avg. Attendance12'667
Avg. Revenue/Game$1'111'092
Projected Revenue$16'666'380

Expenses

Pro Payroll$39'609'100
Farm Payroll$652'000
Prospect Fees$42'000
Coach$900'000
Games Remaining28
Total Game Expenses$479'106
Projected Expenses$13'414'963
Projected Balance$65'142'696

Salary Commitment

Year: 2002$40'261'100
Year: 2003$32'222'500
Year: 2004$30'456'500
Year: 2005$9'250'000

 Pro Payroll

Patrick Roy 8'500'000(3)
Rod Brind'Amour 4'250'000(4)
Michael Peca 3'000'000(3)
Luke Richardson 2'600'000(3)
Keith Carney 2'350'000(4)
Shayne Corson 2'250'000(1)
Rick Tocchet 2'200'000(3)
Curtis Leschyshyn 2'000'000(3)
Todd Simpson 1'172'600(1)
Cory Cross 1'089'000(3)
Justin Williams 1'075'000(1)
Patrik Stefan 1'025'000(4)
Paul Laus 1'000'000(2)
Alex Tanguay 975'000(4)
Dmitri Kalinin 825'000(1)
Frantisek Kaberle 800'000(1)
John Vanbiesbrouck 625'000(1)
Charlie Stephens 610'000(1)
Vaclav Pletka 600'000(3)
Paul Ranheim 550'000(1)
Marc Bergevin 550'000(4)
Kent Manderville 550'000(3)
Daniel Sedin 512'500(2)
Dave Lowry 500'000(3)


 Farm Payroll

Ilya Bryzgalov 87'500(3)
Steve Moore 65'000(2)
David Harlock 57'500(4)
Todd Fedoruk 55'000(2)
Ben Simon 52'500(1)
Fedor Tyutin 46'000(2)
Randy Petruk 45'000(3)
Roman Malek 45'000(2)
Brendan Bell 42'500(2)
Tomas Divisek 42'500(4)
Yves Sarault 40'000(1)
Scott Ferguson 38'500(1)
Neil Little 35'000(3)




HURRICANES

ArenaEntertainment and Sports Arena
Capacity20'000
Ticket Price$40.00


Income

Current Funds$51'032'787
Home Games Remaining11
Avg. Attendance11'111
Avg. Revenue/Game$1'045'945
Projected Revenue$11'505'395

Expenses

Pro Payroll$50'292'500
Farm Payroll$670'500
Prospect Fees$22'500
Coach$900'000
Games Remaining28
Total Game Expenses$603'320
Projected Expenses$16'892'953
Projected Balance$45'645'229

Salary Commitment

Year: 2002$50'963'000
Year: 2003$23'953'000
Year: 2004$12'695'000
Year: 2005$6'270'000

 Pro Payroll

John LeClair 9'000'000(1)
Curtis Joseph 6'575'000(2)
Ron Francis 5'000'000(1)
Mark Recchi 5'000'000(1)
Yanic Perreault 2'800'000(1)
Glen Wesley 2'500'000(4)
Sean O'Donnell 2'500'000(1)
Viktor Kozlov 2'100'000(4)
Lance Pitlick 2'000'000(2)
Bret Hedican 1'812'500(3)
Igor Korolev 1'500'000(2)
Patrick Marleau 1'400'000(3)
Dany Heatley 1'075'000(2)
Denis Shvidki 1'025'000(3)
Mike Eastwood 950'000(1)
Marek Malik 900'000(1)
Tony Hrkac 800'000(1)
Jaroslav Svoboda 610'000(4)
David Tanabe 600'000(3)
Tommy Westlund 575'000(3)
Rob Zepp 570'000(3)
Pascal Trepanier 400'000(4)
Jeff Daniels 300'000(4)
Craig Adams 300'000(3)


 Farm Payroll

Arturs Irbe 230'000(4)
Craig MacDonald 62'500(2)
Darren Langdon 60'000(1)
Jean-Marc Pelletier 50'000(3)
Jesse Boulerice 47'500(3)
Igor Knyazev 45'500(2)
Mike Zigomanis 45'000(4)
Tomas Kurka 45'000(3)
Tomas Malec 43'500(4)
Marek Svatos 41'500(4)




ISLANDERS

ArenaNassau Veterans Memorial Colis
Capacity20'000
Ticket Price$38.00


Income

Current Funds$58'051'448
Home Games Remaining16
Avg. Attendance11'346
Avg. Revenue/Game$1'039'179
Projected Revenue$16'626'864

Expenses

Pro Payroll$50'702'444
Farm Payroll$687'988
Prospect Fees$22'500
Coach$710'000
Games Remaining26
Total Game Expenses$606'081
Projected Expenses$15'758'096
Projected Balance$58'920'216

Salary Commitment

Year: 2002$51'390'432
Year: 2003$32'449'132
Year: 2004$20'376'632
Year: 2005$12'700'688

 Pro Payroll

Keith Tkachuk 8'300'000(1)
Alexei Yashin 6'549'944(3)
Olaf Kolzig 6'000'000(1)
Alexei Zhamnov 4'000'000(4)
Pavol Demitra 3'700'000(2)
Phil Housley 2'500'000(1)
Jeff Friesen 2'500'000(4)
Rob Niedermayer 2'100'000(2)
Kenny Jonsson 2'000'000(4)
Jarome Iginla 1'700'000(2)
Marcus Ragnarsson 1'675'000(2)
Kevin Haller 1'600'000(4)
Derek Morris 1'400'000(4)
Garth Snow 1'100'000(1)
Mark Parrish 962'500(2)
Eric Cairns 635'000(2)
Kip Miller 615'000(1)
Miikka Kiprusoff 550'000(2)
Ken Sutton 525'000(3)
Shawn Bates 500'000(3)
Jim Cummins 500'000(4)
Marko Tuomainen 500'000(4)
Alexander Kharitonov 440'000(2)
Dick Tarnstrom 350'000(1)


 Farm Payroll

Jeff Heerema 61'000(3)
Pavel Vorobiev 60'000(2)
Jason Krog 50'188(4)
Ray Giroux 47'500(2)
Marko Kiprusoff 47'500(4)
Dave Roche 45'000(2)
Jason Podollan 45'000(2)
Kristoffer Ottosson 45'000(2)
Dusan Salficky 40'000(3)
Mattias Weinhandl 40'000(4)
Cory Stillman-2 40'000(1)
Ray Schultz 36'300(1)
Radek Martinek 35'000(4)
Steve Valiquette 35'000(2)
Juha-Pekka Ketola 32'500(2)
Graham Belak 28'000(4)




KINGS

ArenaStaples Center
Capacity20'000
Ticket Price$40.00


Income

Current Funds$53'455'075
Home Games Remaining13
Avg. Attendance10'836
Avg. Revenue/Game$1'004'658
Projected Revenue$13'060'554

Expenses

Pro Payroll$35'958'871
Farm Payroll$1'514'500
Prospect Fees$34'500
Coach$800'000
Games Remaining28
Total Game Expenses$445'440
Projected Expenses$12'472'330
Projected Balance$54'043'299

Salary Commitment

Year: 2002$37'473'371
Year: 2003$34'466'988
Year: 2004$18'549'500
Year: 2005$9'407'000

 Pro Payroll

Ziggy Palffy 6'000'000(2)
Mathieu Schneider 3'250'000(3)
Felix Potvin 3'000'000(4)
Adam Deadmarsh 2'750'000(4)
Trevor Kidd 2'300'000(2)
Cory Stillman 2'100'000(3)
Igor Ulanov 2'000'000(4)
Mattias Norstrom 1'800'000(2)
Tie Domi 1'687'383(1)
Jiri Dopita 1'500'000(2)
Tyson Nash 1'000'000(3)
Jamie Pushor 950'000(1)
Ivan Novoseltsev 925'000(3)
Espen Knutsen 870'000(2)
Ian Laperriere 850'000(2)
Lubomir Visnovsky 700'000(4)
Craig Johnson 700'000(4)
Mikko Eloranta 606'200(2)
Steve Halko 600'000(3)
Philippe Boucher 582'038(2)
Jaroslav Bednar 500'000(3)
Daniel Corso 495'000(3)
Andreas Lilja 400'000(2)
Eric Belanger 393'250(2)


 Farm Payroll

Nelson Emerson 190'000(2)
Stephen Weiss 90'000(2)
Krzysztof Oliwa 90'000(4)
Pascal Leclaire 78'500(2)
Karel Pilar 67'500(2)
Ken Belanger 60'000(1)
Antero Niittymäki 58'000(1)
Ted Donato 56'500(1)
Steve Kelly 55'000(2)
Mathieu Darche 55'000(1)
Jens Karlsson 55'000(2)
Jason Crain 53'000(3)
Alexey Volkov 52'000(4)
Tyler Rennette 52'000(1)
Kiel McLeod 51'000(3)
Rob Valicevic 50'000(3)
Adam Mair 47'500(1)
Andrei Shefer 46'000(3)
Jason Holland 45'000(4)
Brad Chartrand 40'000(1)
Derek Bekar 40'000(3)
Alexander Drozdetsky 40'000(2)
Rich Brennan 40'000(2)
Kip Brennan 37'500(4)
Ryan Flinn 32'500(4)
David Steckel 32'500(3)




LIGHTNING

ArenaIce Palace
Capacity20'000
Ticket Price$40.00


Income

Current Funds$68'379'223
Home Games Remaining14
Avg. Attendance13'305
Avg. Revenue/Game$1'203'907
Projected Revenue$16'854'698

Expenses

Pro Payroll$24'994'625
Farm Payroll$1'074'500
Prospect Fees$24'000
Coach$550'000
Games Remaining27
Total Game Expenses$309'804
Projected Expenses$8'364'702
Projected Balance$76'869'219

Salary Commitment

Year: 2002$26'069'125
Year: 2003$18'488'125
Year: 2004$6'933'000
Year: 2005$3'293'000

 Pro Payroll

Nikolai Khabibulin 3'500'000(2)
Petr Svoboda 2'500'000(2)
Zdeno Ciger 1'700'000(4)
Tim Taylor 1'550'000(1)
Vincent Lecavalier 1'500'000(2)
Fredrik Modin 1'275'000(4)
Brian Holzinger 1'250'000(1)
Jassen Cullimore 1'200'000(1)
Brad Richards 975'000(2)
Vaclav Prospal 975'000(1)
Sheldon Keefe 975'000(1)
Ben Clymer 925'000(2)
Stan Neckar 900'000(3)
Pavel Kubina 850'000(1)
Dave Andreychuk 850'000(2)
Cory Sarich 650'000(3)
Jimmie Olvestad 650'000(3)
Dan Boyle 575'000(3)
Shane Willis 559'625(2)
Andre Roy 525'000(2)
Brian Eklund 450'000(1)
Grant Ledyard 370'000(3)
Martin St-Louis 290'000(3)


 Farm Payroll

Nikita Alexeev 107'500(1)
Kristian Kudroc 102'500(1)
Mathieu Biron 97'500(4)
Dmitry Afanasenkov 85'000(4)
Alexander Svitov 56'000(2)
Chris Dingman 55'000(3)
Josef Boumedienne 55'000(2)
Evgeny Konstantinov 50'000(4)
Nolan Pratt 50'000(4)
Andreas Holmqvist 47'000(1)
Gordie Dwyer 44'000(1)
Aaron Lobb 40'500(3)
Sascha Goc 40'000(2)
Mikko Kuparinen 39'000(3)
Dennis Packard 38'000(3)
Alexander Polushin 35'500(4)
Ryan Tobler 35'000(2)
Evgeni Artukhin 34'500(2)
Martin Cibak 32'500(3)
Art Femenella 30'000(1)




MAPLELEAFS

ArenaAir Canada Centre
Capacity25'000
Ticket Price$35.00


Income

Current Funds$38'726'987
Home Games Remaining17
Avg. Attendance15'336
Avg. Revenue/Game$1'186'590
Projected Revenue$20'172'030

Expenses

Pro Payroll$47'245'000
Farm Payroll$900'400
Prospect Fees$28'500
Coach$1'150'000
Games Remaining28
Total Game Expenses$573'534
Projected Expenses$16'058'944
Projected Balance$42'840'073

Salary Commitment

Year: 2002$48'145'400
Year: 2003$27'067'400
Year: 2004$21'677'000
Year: 2005$15'155'500

 Pro Payroll

Mats Sundin 7'500'000(1)
Brendan Shanahan 6'000'000(4)
Chris Chelios 5'500'000(4)
Bill Guerin 5'100'000(1)
Mike Dunham 2'600'000(1)
Jere Lehtinen 2'450'000(1)
Bryan McCabe 2'350'000(3)
Mike Rathje 2'000'000(3)
Sergei Fedorov 2'000'000(4)
Drake Berehowsky 1'450'000(4)
Mikael Renberg 1'300'000(3)
Todd Harvey 1'300'000(1)
Tomas Kaberle 1'250'000(2)
Shjon Podein 1'250'000(2)
Hal Gill 1'100'000(2)
Olli Jokinen 880'000(1)
Bob Corkum 850'000(2)
Jere Karalahti 750'000(2)
Nikolai Antropov 600'000(1)
Evgeni Nabokov 575'000(3)
Marian Cisar 440'000(1)


 Farm Payroll

Mikael Tellqvist 67'500(4)
Brad Boyes 63'000(1)
Alexander Frolov 61'000(3)
Samuel Pahlsson 60'000(1)
Allan Rourke 58'500(3)
Fredrik Sjostrom 57'500(4)
R.J. Umberger 55'000(3)
Carlo Colaiacovo 52'000(3)
Martin Samuelsson 50'000(2)
Alexei Ponikarovsky 50'000(1)
Jeff Farkas 49'500(2)
Richard Jackman 48'400(2)
Jay Harrison 43'500(4)
Marc Moro 42'500(2)
Bob Wren 40'500(3)
Ivan Kolozvary 37'000(4)
Tomas Mojzis 35'000(1)
Sebastien Centomo 29'500(3)




OILERS

ArenaSkyreach Centre
Capacity20'000
Ticket Price$36.00


Income

Current Funds$64'285'233
Home Games Remaining13
Avg. Attendance12'947
Avg. Revenue/Game$1'085'765
Projected Revenue$14'114'945

Expenses

Pro Payroll$39'207'250
Farm Payroll$460'500
Prospect Fees$24'000
Coach$725'000
Games Remaining28
Total Game Expenses$469'962
Projected Expenses$13'158'942
Projected Balance$65'241'236

Salary Commitment

Year: 2002$39'667'750
Year: 2003$34'156'250
Year: 2004$17'477'250
Year: 2005$9'806'250

 Pro Payroll

Chris Pronger 9'500'000(2)
Tommy Salo 3'000'000(3)
Gary Roberts 2'750'000(2)
Ryan Smyth 2'525'000(2)
Sylvain Lefebvre 2'500'000(1)
Ken Daneyko 2'000'000(4)
Anson Carter 1'900'000(4)
Jason Smith 1'525'000(1)
Todd Marchant 1'400'000(3)
Mike Grier 1'348'750(4)
Kris Draper 1'150'000(4)
Mike Comrie 1'025'000(4)
Eric Brewer 907'500(3)
Georges Laraque 900'000(3)
Ty Conklin 875'000(3)
Steve Staios 850'000(4)
Jochen Hecht 825'000(4)
Bates Battaglia 750'000(1)
Josh Green 726'000(2)
Pavel Datsyuk 700'000(2)
Marty Reasoner 650'000(1)
Shawn Horcoff 575'000(4)
Radoslav Suchy 425'000(3)
Jussi Markkanen 400'000(2)


 Farm Payroll

Bobby Allen 62'000(3)
Alexei Semenov 57'500(4)
Alexei Mikhnov 52'500(3)
Doug Lynch 49'000(3)
Michael Henrich 44'000(1)
Sven Butenschon 42'500(1)
Antti-Jussi Niemi 42'500(4)
Jan Horacek 40'000(2)
Alex Fomitchev 38'000(2)
Domenic Pittis 32'500(4)




PANTHERS

ArenaNational Car Rental Center
Capacity20'000
Ticket Price$40.00


Income

Current Funds$54'778'176
Home Games Remaining12
Avg. Attendance9'535
Avg. Revenue/Game$869'785
Projected Revenue$10'437'420

Expenses

Pro Payroll$33'307'500
Farm Payroll$777'020
Prospect Fees$33'000
Coach$1'150'000
Games Remaining28
Total Game Expenses$410'087
Projected Expenses$11'482'448
Projected Balance$53'733'148

Salary Commitment

Year: 2002$34'084'520
Year: 2003$25'108'020
Year: 2004$21'771'020
Year: 2005$7'899'690

 Pro Payroll

Sandis Ozolinsh 5'000'000(1)
Robert Svehla 2'750'000(4)
Valeri Bure 2'600'000(3)
Bryan Smolinski 2'300'000(3)
Cliff Ronning 1'850'000(2)
Adam Oates 1'750'000(1)
Richard Smehlik 1'650'000(4)
Aaron Miller 1'600'000(3)
Steve Duchesne 1'600'000(3)
Jamie Storr 1'450'000(1)
Donald Brashear 1'250'000(3)
Igor Larionov 1'150'000(4)
Tomas Holmstrom 1'150'000(3)
Martin Gelinas 1'100'000(3)
Kristian Huselius 925'000(3)
Brad Ference 925'000(4)
Roberto Luongo 907'500(2)
Wes Walz 750'000(4)
David Morisset 625'000(3)
Ladislav Benysek 600'000(3)
Pierre Dagenais 500'000(1)
Steve Reinprecht 475'000(4)
Jukka Hentunen 400'000(2)


 Farm Payroll

Vladimir Sapozhnikov 65'000(1)
Peter Worrell 55'000(2)
Brad Norton 50'000(2)
Wade Flaherty 50'000(1)
Brad DeFauw 47'500(4)
Filip Novak 47'500(1)
Joey Tetarenko 47'190(4)
Matt Herr 45'000(3)
Ivan Majesky 42'000(2)
Lance Ward 40'000(1)
Toni Koivisto 40'000(1)
Corey Schwab 40'000(4)
Rocky Thompson 39'330(3)
Kyle Rossiter 37'000(3)
Nick Smith 35'000(4)
Grant McNeill 34'000(1)
Ryan Jardine 32'500(2)
Sean O'Connor 30'000(4)




PENGUINS

ArenaMellon Arena
Capacity20'000
Ticket Price$35.00


Income

Current Funds$59'726'452
Home Games Remaining13
Avg. Attendance12'881
Avg. Revenue/Game$1'052'129
Projected Revenue$13'677'677

Expenses

Pro Payroll$30'455'770
Farm Payroll$739'250
Prospect Fees$31'500
Coach$750'000
Games Remaining26
Total Game Expenses$371'820
Projected Expenses$9'667'320
Projected Balance$63'736'809

Salary Commitment

Year: 2002$31'195'020
Year: 2003$19'523'520
Year: 2004$4'757'500
Year: 2005$1'637'500

 Pro Payroll

Mario Lemieux 5'250'000(1)
Alexei Kovalev 4'250'000(2)
Martin Straka 3'750'000(1)
Robert Lang 2'900'000(2)
Kris Beech 1'025'000(2)
Jan Hrdina 1'000'000(2)
Brian Sutherby 975'000(2)
Johan Hedberg 900'000(2)
Mike Wilson 825'000(2)
Hans Jonsson 800'000(2)
Jean-Sebastien Aubin 770'000(2)
Wayne Primeau 750'000(3)
Aleksey Morozov 726'000(1)
Milan Kraft 712'500(1)
Ian Moran 700'000(1)
Shean Donovan 622'270(2)
Kevin Stevens 600'000(3)
Michal Rozsival 600'000(3)
Mikael Samuelsson 525'000(3)
Tomas Kloucek 525'000(2)
John Jakopin 525'000(4)
Ville Nieminen 500'000(4)
Josef Melichar 450'000(1)
Andrew Ference 400'000(4)
Rick Berry 375'000(3)


 Farm Payroll

Bill Muckalt 110'000(4)
Brooks Orpik 65'000(3)
Colby Armstrong 55'000(4)
Noah Welch 50'000(2)
Michal Sivek 47'500(4)
Konstantin Koltsov 47'500(3)
Jeff Toms 45'000(2)
Ross Lupaschuk 43'000(1)
Peter Hamerlik 42'500(2)
Sebastien Caron 42'000(3)
Dan LaCouture 40'000(3)
Eric Meloche 40'000(1)
Matt Murley 38'000(3)
Toby Petersen 37'500(3)
Tom Kostopoulos 36'250(2)




PREDATORS

ArenaGaylord Entertainment Center
Capacity20'000
Ticket Price$28.00


Income

Current Funds$56'035'672
Home Games Remaining15
Avg. Attendance11'715
Avg. Revenue/Game$735'070
Projected Revenue$11'026'050

Expenses

Pro Payroll$19'567'625
Farm Payroll$977'500
Prospect Fees$33'000
Coach$585'000
Games Remaining27
Total Game Expenses$246'083
Projected Expenses$6'644'237
Projected Balance$60'417'485

Salary Commitment

Year: 2002$20'545'125
Year: 2003$12'918'625
Year: 2004$9'740'000
Year: 2005$7'205'000

 Pro Payroll

Eric Desjardins 4'000'000(1)
Brian Savage 2'200'000(4)
Greg Johnson 1'200'000(1)
Scott Hartnell 1'075'000(4)
Bill Houlder 1'000'000(4)
David Legwand 975'000(3)
Aki Berg 922'625(2)
Andy Hilbert 825'000(4)
Brian Finley 680'000(3)
Colin White 675'000(4)
Kyle Calder 575'000(2)
Andy Delmore 550'000(2)
Mark Eaton 500'000(1)
Steve Dubinsky 500'000(2)
Paul Healey 465'000(1)
Petr Tenkrat 450'000(1)
Jay McClement 450'000(4)
Brett Hauer 450'000(4)
Mark Mowers 450'000(1)
Robert Esche 450'000(4)
Bubba Berenzweig 425'000(2)
Vladimir Orszagh 400'000(3)
Reid Simpson 350'000(1)


 Farm Payroll

Dan Hamhuis 72'000(1)
Stu Grimson 70'000(3)
Ryan Johnson 68'500(3)
Pavel Skrbek 66'000(3)
Luca Cereda 55'000(3)
Greg Classen 47'500(3)
Jan Lasak 47'500(3)
Adam Hall 45'000(2)
Peter Smrek 42'500(2)
Jordin Tootoo 42'500(3)
Martin Bartek 42'000(3)
Shaone Morrisonn 41'000(2)
Petr Svoboda-2 41'000(3)
Jeremy Stevenson 40'000(4)
Robert Schnabel 40'000(2)
Daniel Widing 40'000(4)
Nathan Perrott 37'500(2)
Konstantin Panov 37'500(1)
Jonas Andersson 36'000(1)
Kent Sauer 36'000(1)
Timofei Shishkanov 30'000(1)




RANGERS

ArenaMadison Square Garden
Capacity20'000
Ticket Price$40.00


Income

Current Funds$41'856'202
Home Games Remaining14
Avg. Attendance11'126
Avg. Revenue/Game$1'000'023
Projected Revenue$14'000'322

Expenses

Pro Payroll$42'372'750
Farm Payroll$658'000
Prospect Fees$43'500
Coach$675'000
Games Remaining27
Total Game Expenses$508'712
Projected Expenses$13'735'230
Projected Balance$42'121'294

Salary Commitment

Year: 2002$43'030'750
Year: 2003$41'230'750
Year: 2004$28'678'250
Year: 2005$11'333'250

 Pro Payroll

Pavel Bure 10'000'000(3)
Theo Fleury 6'500'000(2)
Chris Osgood 3'750'000(3)
Mariusz Czerkawski 2'400'000(2)
Eric Lindros 2'100'000(4)
Bryan Berard 2'000'000(4)
David Karpa 1'600'000(4)
Matthew Barnaby 1'350'000(3)
Michal Grosek 1'300'000(1)
Andrei Nikolishin 1'240'250(4)
Sandy McCarthy 1'175'000(2)
Dan Blackburn 1'130'000(4)
Rem Murray 1'125'000(3)
Andy McDonald 975'000(3)
Tom Poti 925'000(4)
Roman Lyashenko 800'000(4)
Eric Messier 700'000(2)
Karlis Skrastins 675'000(4)
Denis Gauthier 675'000(2)
Andreas Johansson 650'000(4)
Randy Robitaille 525'000(2)
Vitali Yeremeyev 467'500(2)
Richard Scott 310'000(1)


 Farm Payroll

Johan Holmqvist 65'000(3)
Chuck Kobasew 60'000(1)
Mike Commodore 50'000(3)
Mike Mottau 50'000(1)
Jason Dawe 47'500(1)
Kyle Freadrich 45'500(4)
Dale Purinton 42'500(4)
Nathan Dempsey 42'500(4)
Jaroslav Obsut 42'500(4)
Steve McKenna 40'000(4)
Shawn Collymore 40'000(2)
Premsyl Duben 37'500(2)
Dominic Moore 32'500(1)
Tomi Kallarsson 32'500(2)
Matt Kinch 30'000(3)




RED WINGS

ArenaJoe Louis Arena
Capacity20'000
Ticket Price$36.00


Income

Current Funds$53'640'488
Home Games Remaining14
Avg. Attendance15'686
Avg. Revenue/Game$1'364'775
Projected Revenue$19'106'850

Expenses

Pro Payroll$50'955'050
Farm Payroll$1'223'250
Prospect Fees$18'000
Coach$1'350'000
Games Remaining28
Total Game Expenses$622'631
Projected Expenses$17'433'679
Projected Balance$55'313'659

Salary Commitment

Year: 2002$52'178'300
Year: 2003$44'110'800
Year: 2004$29'174'800
Year: 2005$18'044'800

 Pro Payroll

Nicklas Lidstrom 8'000'000(1)
Dominik Hasek 8'000'000(4)
Steve Yzerman 7'500'000(2)
Luc Robitaille 4'000'000(2)
Robert Reichel 3'750'000(3)
Brett Hull 3'500'000(4)
Chris Therien 2'000'000(3)
Darren McCarty 1'950'000(3)
Jiri Slegr 1'800'000(2)
Sergei Samsonov 1'800'000(4)
Boyd Devereaux 1'450'000(4)
Mathieu Dandenault 1'100'000(3)
Kirk Maltby 1'058'750(4)
Aaron Ward 819'500(3)
Fredrik Olausson 750'000(4)
Wade Belak 701'800(4)
Niklas Hagman 650'000(3)
Manny Legace 550'000(3)
Maxim Kuznetsov 475'000(4)
Josef Vasicek 425'000(2)
Jason Williams 375'000(2)
Byron Ritchie 300'000(2)


 Farm Payroll

Uwe Krupp 410'000(2)
Ethan Moreau 125'000(3)
Jesse Wallin 66'000(4)
Nikos Tselios 55'000(3)
Pavel Brendl 51'250(4)
Brad Winchester 50'000(3)
Bruno St.Jacques 45'000(2)
Jason Elliott 42'500(4)
Tomas Kopecky 42'500(3)
Ryan Barnes 41'000(2)
Sean Avery 40'000(1)
Stefan Liv 40'000(4)
Miroslav Blatak 40'000(2)
Par Backer 39'000(4)
Igor Grigorenko 38'000(3)
Alexander Seluyanov 37'500(4)
Jim Vandermeer 33'000(4)
Andreas Jämtin 27'500(1)




SABRES

ArenaHSBC Arena
Capacity20'000
Ticket Price$30.00


Income

Current Funds$56'208'463
Home Games Remaining12
Avg. Attendance14'913
Avg. Revenue/Game$1'014'983
Projected Revenue$12'179'796

Expenses

Pro Payroll$36'258'749
Farm Payroll$622'500
Prospect Fees$19'500
Coach$645'000
Games Remaining28
Total Game Expenses$436'578
Projected Expenses$12'224'197
Projected Balance$56'164'062

Salary Commitment

Year: 2002$36'881'249
Year: 2003$26'298'249
Year: 2004$20'140'416
Year: 2005$14'942'083

 Pro Payroll

Teppo Numminen 4'750'000(4)
Miroslav Satan 3'250'000(1)
Eric Weinrich 2'800'000(4)
Sean Hill 2'500'000(1)
Jon Klemm 2'500'000(2)
Slava Kozlov 2'350'000(4)
Stu Barnes 1'600'000(1)
Rhett Warrener 1'500'000(3)
Curtis Brown 1'433'333(4)
Jay McKee 1'433'333(3)
Michal Handzus 1'333'333(2)
Andrew Brunette 1'150'000(2)
Tim Connolly 1'025'000(1)
Taylor Pyatt 1'025'000(4)
Jean-Pierre Dumont 1'000'000(2)
Vaclav Varada 1'000'000(3)
Pat Verbeek 800'000(1)
Richard Zednik 765'000(3)
Martin Biron 750'000(1)
Brian Campbell 718'750(4)
James Patrick 600'000(4)
Bob Essensa 600'000(4)
Jiri Novotny 500'000(3)
Ales Kotalik 475'000(1)
Denis Hamel 400'000(4)


 Farm Payroll

Norm Milley 75'000(1)
Ryan Miller 60'000(4)
Henrik Tallinder 57'000(1)
Jason Pominville 51'000(1)
Rob Ray 50'000(4)
Derek Roy 48'000(2)
Artem Kriukov 48'000(2)
Gerard Dicaire 40'500(2)
Eric Boulton 40'000(4)
Chris Thorburn 40'000(4)
Sean McMorrow 40'000(4)
Milan Bartovic 38'000(2)
Jaroslav Kristek 35'000(4)




SENATORS

ArenaCorel Centre
Capacity20'000
Ticket Price$40.00


Income

Current Funds$62'517'819
Home Games Remaining12
Avg. Attendance10'918
Avg. Revenue/Game$1'048'109
Projected Revenue$12'577'308

Expenses

Pro Payroll$28'923'750
Farm Payroll$782'550
Prospect Fees$22'500
Coach$850'000
Games Remaining28
Total Game Expenses$355'567
Projected Expenses$9'955'888
Projected Balance$65'139'239

Salary Commitment

Year: 2002$29'706'300
Year: 2003$23'131'800
Year: 2004$12'188'500
Year: 2005$8'207'500

 Pro Payroll

Daniel Alfredsson 3'000'000(4)
Shawn McEachern 2'850'000(2)
Wade Redden 2'800'000(3)
Alexander Karpovtsev 2'800'000(4)
Steve Rucchin 2'550'000(2)
Radek Bonk 1'750'000(2)
Patrick Lalime 1'600'000(1)
Marian Hossa 1'550'000(1)
Magnus Arvedson 1'500'000(4)
Claude Lapointe 1'200'000(2)
Zdeno Chara 1'100'000(3)
Chris Phillips 1'058'750(2)
Jason Spezza 850'000(1)
Martin Havlat 800'000(1)
Mike Fisher 765'000(1)
Jani Hurme 700'000(4)
Pavel Trnka 625'000(2)
Jody Hull 625'000(2)
Karel Rachunek 450'000(1)
Todd White 350'000(1)


 Farm Payroll

Petr Schastlivy 67'500(1)
Mathieu Chouinard 60'000(2)
Anton Volchenkov 58'050(2)
Shane Hnidy 50'000(2)
Tim Gleason 50'000(4)
Chris Herperger 42'500(3)
Mikko Ruutu 42'500(2)
Simon Lajeunesse 42'000(4)
Teemu Sainomaa 42'000(2)
Chris Neil 40'000(4)
Antoine Vermette 40'000(1)
Joel Kwiatkowski 38'500(3)
Kevin Grimes 38'000(4)
Jan Bohac 37'500(4)
Steve Martins 35'000(1)
Ricard Persson 35'000(1)
Toni Dahlman 32'000(1)
Sergei Verenkin 32'000(2)




SHARKS

ArenaSan Jose Arena
Capacity20'000
Ticket Price$40.00


Income

Current Funds$52'423'269
Home Games Remaining12
Avg. Attendance9'778
Avg. Revenue/Game$938'619
Projected Revenue$11'263'428

Expenses

Pro Payroll$38'132'500
Farm Payroll$446'500
Prospect Fees$25'500
Coach$925'000
Games Remaining28
Total Game Expenses$459'645
Projected Expenses$12'870'070
Projected Balance$50'816'627

Salary Commitment

Year: 2002$38'579'000
Year: 2003$34'157'500
Year: 2004$22'324'000
Year: 2005$11'289'000

 Pro Payroll

Teemu Selanne 9'500'000(2)
Keith Primeau 5'000'000(4)
Roman Hamrlik 2'900'000(4)
Adam Graves 2'800'000(3)
Janne Niinimaa 2'700'000(3)
Mike Ricci 2'200'000(3)
Jeff O'Neill 1'750'000(1)
Niklas Sundstrom 1'300'000(4)
Roman Cechmanek 1'000'000(3)
Vitaly Vishnevski 975'000(4)
Alex Korolyuk 900'000(1)
Marc Savard 900'000(4)
Kimmo Timonen 850'000(1)
Mats Lindgren 797'500(1)
Filip Kuba 735'000(3)
Marcus Nilson 725'000(2)
Mike York 675'000(2)
Shawn Heins 600'000(3)
Chris McAllister 575'000(3)
Mark Smith 425'000(2)
Vesa Toskala 425'000(3)
David Cullen 400'000(2)


 Farm Payroll

Scott Hannan 70'000(4)
Tero Maatta 54'000(4)
Jonathan Cheechoo 50'000(4)
Niko Dimitrakos 45'000(1)
Miroslav Zalesak 41'000(2)
Steve Bancroft 40'000(1)
Adam Colagiacomo 40'000(4)
Jon DiSalvatore 39'000(1)
Eric LaPlante 34'000(2)
Adam Nittel 33'500(2)




STARS

ArenaReunion Arena
Capacity20'000
Ticket Price$35.00


Income

Current Funds$43'577'693
Home Games Remaining13
Avg. Attendance12'008
Avg. Revenue/Game$958'503
Projected Revenue$12'460'539

Expenses

Pro Payroll$50'660'000
Farm Payroll$899'500
Prospect Fees$18'000
Coach$650'000
Games Remaining28
Total Game Expenses$607'297
Projected Expenses$17'004'302
Projected Balance$39'033'930

Salary Commitment

Year: 2002$51'559'500
Year: 2003$31'838'000
Year: 2004$29'498'500
Year: 2005$18'730'000

 Pro Payroll

Mike Modano 8'000'000(4)
Ed Belfour 6'000'000(4)
Pierre Turgeon 6'000'000(3)
Derian Hatcher 4'100'000(1)
Sergei Zubov 4'000'000(1)
Darryl Sydor 3'200'000(1)
Jason Arnott 2'600'000(1)
Randy McKay 2'175'000(3)
Jyrki Lumme 1'165'000(1)
Brad May 1'100'000(4)
Manny Malhotra 1'072'500(3)
Sergei Brylin 1'050'000(2)
Scott Pellerin 1'000'000(1)
Dave Manson 900'000(4)
Brenden Morrow 895'000(3)
Mike Knuble 852'500(4)
P.J. Axelsson 825'000(1)
Rob DiMaio 800'000(1)
Todd Gill 800'000(4)
John MacLean 775'000(4)
Brad Lukowich 750'000(1)
Dan Cleary 750'000(2)
Tom Barrasso 600'000(1)
Ruslan Fedotenko 450'000(1)
Antti Miettinen 420'000(3)
Jason Bacashihua 380'000(2)


 Farm Payroll

Anders Eriksson 125'000(2)
Barrett Heisten 105'000(4)
John Erskine 70'000(4)
Steve Ott 65'000(1)
Niko Kapanen 50'000(1)
Michael Ryan 48'000(1)
Lee Goren 47'500(3)
Cameron Mann 45'000(4)
Jon Sim 44'000(3)
Rory Fitzpatrick 42'500(3)
Dan Jancevski 42'500(4)
Sami Helenius 40'000(4)
Daniel Volrab 37'000(3)
Jeff MacMillan 35'000(3)
Yared Hagos 35'000(1)
Artem Chernov 34'500(2)
Gabriel Karlsson 33'500(1)




THRASHERS

ArenaPhilips Arena
Capacity20'000
Ticket Price$40.00


Income

Current Funds$59'549'837
Home Games Remaining13
Avg. Attendance9'495
Avg. Revenue/Game$884'823
Projected Revenue$11'502'699

Expenses

Pro Payroll$32'188'038
Farm Payroll$588'750
Prospect Fees$31'500
Coach$625'000
Games Remaining28
Total Game Expenses$388'759
Projected Expenses$10'885'257
Projected Balance$60'167'279

Salary Commitment

Year: 2002$32'776'788
Year: 2003$24'154'750
Year: 2004$11'261'000
Year: 2005$8'636'000

 Pro Payroll

Vincent Damphousse 5'750'000(2)
Owen Nolan 5'250'000(1)
Trevor Linden 4'000'000(4)
Chris Tamer 1'250'000(2)
Brad Tapper 975'000(4)
Tomi Kallio 850'000(3)
Yuri Butsayev 800'000(4)
Jason Strudwick 750'000(2)
Daniel Tjarnqvist 750'000(4)
Josh Holden 660'000(3)
Kamil Piros 635'000(3)
Pasi Nurminen 630'000(1)
Jeff Odgers 600'000(2)
Todd Reirden 600'000(1)
Milan Hnilicka 600'000(4)
Billy Tibbetts 583'038(1)
Per Svartvadet 575'000(2)
Ilya Nikulin 575'000(2)
Erik Cole 525'000(2)
Andy Sutton 525'000(2)
Yannick Tremblay 525'000(2)
Lubos Bartecko 500'000(4)
Pascal Rheaume 500'000(2)
Trevor Letowski 500'000(2)
Andreas Karlsson 450'000(3)
Carl Mallette 450'000(4)
Zdenek Blatny 440'000(1)
Francis Lessard 425'000(1)
Brian Pothier 425'000(4)
Jarkko Ruutu 400'000(1)
Mark Hartigan 350'000(2)
Jeff Cowan 340'000(2)


 Farm Payroll

Damian Rhodes 255'000(1)
Simon Gamache 55'000(4)
Libor Ustrnul 51'000(4)
Norm Maracle 45'000(2)
Ruslan Zainullin 42'500(2)
Mike Weaver 41'250(2)
Kurtis Foster 39'000(1)
Matt McRae 30'000(4)
Mark McRae 30'000(3)




WILD

ArenaXcel Energy Center
Capacity20'000
Ticket Price$20.00


Income

Current Funds$56'827'468
Home Games Remaining14
Avg. Attendance16'649
Avg. Revenue/Game$799'142
Projected Revenue$11'187'988

Expenses

Pro Payroll$20'450'538
Farm Payroll$1'048'575
Prospect Fees$30'000
Coach$850'000
Games Remaining27
Total Game Expenses$260'222
Projected Expenses$7'026'001
Projected Balance$60'989'455

Salary Commitment

Year: 2002$21'499'113
Year: 2003$17'162'613
Year: 2004$12'043'038
Year: 2005$7'883'538

 Pro Payroll

Eric Daze 2'800'000(2)
Bob Boughner 2'000'000(4)
Adrian Aucoin 1'600'000(1)
Michael Nylander 1'550'000(3)
Manny Fernandez 1'450'000(2)
Marian Gaborik 1'075'000(3)
Brad Stuart 975'000(4)
Jason Marshall 975'000(4)
Matt Johnson 962'500(1)
Brad Bombardir 735'000(4)
Lubomir Sekeras 735'000(3)
Darby Hendrickson 725'000(4)
Sergei Zholtok 725'000(4)
Roman Simicek 605'000(1)
Marty Turco 600'000(2)
Stacy Roest 583'038(4)
Mikko Koivu 580'000(3)
Willie Mitchell 550'000(4)
Antti Laaksonen 475'000(1)
Richard Park 400'000(1)
Pascal Dupuis 350'000(4)


 Farm Payroll

Travis Roche 90'000(1)
Mika Noronen 72'500(3)
Derek Gustafson 72'000(1)
Nick Schultz 70'000(4)
Tony Virta 62'500(1)
Ron Hainsey 60'000(3)
Lukas Krajicek 55'000(2)
Tyler Arnason 55'000(3)
Ales Hemsky 55'000(2)
Marcel Goc 47'500(2)
Rickard Wallin 46'500(4)
Eric Johansson 43'575(2)
Steve Webb 42'500(4)
Sylvain Blouin 40'000(2)
Mike Matteucci 40'000(4)
Mike Crowley 37'500(1)
Chris Heid 34'000(4)
Zybnek Michalek 32'500(4)
Christian Ehrhoff 32'000(3)
Oleg Orekhovsky 32'000(1)
Derek Boogaard 28'500(2)