Financial Report

(As of Sunday, Apr 2 2000)

THINSPIRIT

ArenaSaddledome
Capacity23,456
Ticket Price$36.00


Income

Current Funds-$1,049,844
Home Games Remaining27
Avg. Attendance15,040
Avg. Revenue/Game$535,678
Projected Revenue$14,463,306

Expenses

Pro Payroll$26,475,000
Farm Payroll$507,500
Prospect Fees$0,000
Coach$314,000
Games Remaining51
Total Game Expenses$332,884
Projected Expenses$16,977,091
Projected Balance-$3,563,629

Salary Commitment

Year: 1$26,982,500
Year: 2$15,637,500
Year: 3$15,415,000
Year: 4$8,815,000

 Pro Payroll

Jeremy Roenick 3,600,000(3)
Teemu Selanne 3,400,000(4)
Theoren Fleury 2,375,000(1)
Chris Osgood 1,600,000(4)
Sandis Ozolinsh 1,500,000(1)
Darryl Sydor 1,500,000(1)
Chris Gratton 1,500,000(3)
Teppo Numminen 1,450,000(1)
Martin Rucinsky 1,400,000(4)
Jozef Stumpel 1,400,000(1)
Shawn McEachern 850,000(4)
Martin Lapointe 850,000(3)
Steve Konowalchuk 850,000(1)
Ruslan Salei 750,000(1)
Marek Malik 650,000(3)
Tomas Kaberle 600,000(4)
Mike Wilson 515,000(1)
Dan Cloutier 450,000(4)
Chris Drury 450,000(1)
Terry Yake 400,000(4)
Cory Stillman 385,000(1)


 Farm Payroll

Alexander Korolyuk 70,000(2)
Michael Nylander 70,000(1)
Stanislav Neckar 65,000(2)
Mike Sillinger 62,500(4)
Oleg Kvasha 50,000(1)
Stacy Roest 50,000(1)
Dan Kesa 45,000(2)
Shean Donovan 42,500(2)
Stephen Guolla 27,500(4)
Peter Skudra 25,000(4)




FREEZE

ArenaIgloo
Capacity23,000
Ticket Price$42.00


Income

Current Funds-$1,331,753
Home Games Remaining19
Avg. Attendance10,264
Avg. Revenue/Game$454,216
Projected Revenue$8,630,104

Expenses

Pro Payroll$30,481,608
Farm Payroll$594,900
Prospect Fees$0,000
Coach$328,000
Games Remaining48
Total Game Expenses$382,982
Projected Expenses$18,383,127
Projected Balance-$11,084,776

Salary Commitment

Year: 1$31,076,508
Year: 2$29,249,008
Year: 3$17,311,508
Year: 4$9,551,608

 Pro Payroll

Mike Richter 3,900,000(2)
Ray Bourque 3,436,719(4)
Adam Oates 2,829,074(4)
Sean Burke 2,500,000(3)
Geoff Courtnall 2,500,000(2)
Phil Housley 2,500,000(3)
Rick Tocchet 2,150,000(2)
Geoff Sanderson 1,500,000(3)
Dmitri Khristich 1,000,000(2)
Igor Ulanov 875,000(2)
Bret Hedican 850,000(4)
Bobby Holik 740,815(4)
Brian Rolston 725,000(3)
Brendan Morrison 700,000(1)
Matthew Barnaby 675,000(4)
Jiri Slegr 625,000(2)
Dixon Ward 475,000(1)
Rene Corbet 450,000(3)
Jassen Cullimore 450,000(4)
Clarke Wilm 450,000(4)
Christian Laflamme 450,000(2)
Steve Sullivan 350,000(1)
Cale Hulse 350,000(2)


 Farm Payroll

Brian Skrudland 195,000(1)
Jason Wiemer 80,000(4)
Marty Reasoner 50,000(2)
Richard Brennan 44,900(3)
Per Axelsson 42,500(1)
Robbie Tallas 40,000(3)
Jeff Toms 40,000(4)
Craig Johnson 37,500(2)
Ryan VandenBussche 35,000(1)
Ed Ward 30,000(1)




SHAMROCKS

Arenagreen clover
Capacity21,000
Ticket Price$40.00


Income

Current Funds-$1,771,355
Home Games Remaining23
Avg. Attendance11,973
Avg. Revenue/Game$490,860
Projected Revenue$11,289,780

Expenses

Pro Payroll$25,553,260
Farm Payroll$1,138,549
Prospect Fees$0,000
Coach$300,000
Games Remaining51
Total Game Expenses$329,168
Projected Expenses$16,787,589
Projected Balance-$7,269,164

Salary Commitment

Year: 1$26,691,809
Year: 2$14,896,809
Year: 3$8,666,809
Year: 4$3,347,367

 Pro Payroll

Patrick Roy 4,463,260(3)
Doug Gilmour 3,550,000(1)
Tony Amonte 2,800,000(1)
Mats Sundin 2,500,000(2)
Alexander Karpovtsev 1,450,000(1)
Oleg Tverdovsky 1,400,000(2)
Petr Svoboda 1,250,000(4)
Joe Reekie 965,000(1)
Donald Audette 900,000(4)
Jeff O'Neill 900,000(1)
Randy McKay 825,000(2)
Jan Hrdina 750,000(4)
Todd Warriner 575,000(1)
Rob Zamuner 525,000(1)
Mark Parrish 500,000(3)
Mike Eastwood 500,000(1)
Vladimir Tsyplakov 500,000(1)
Brad Werenka 400,000(2)
Steve Shields 400,000(2)
Chris McAlpine 400,000(2)


 Farm Payroll

Kevin Stevens 306,181(3)
Ulf Samuelsson 225,000(2)
Bryan Smolinski 139,367(4)
Dmitri Nabokov 85,000(4)
Rob Ray 52,500(4)
Patric Kjellberg 50,000(2)
Jonas Hoglund 50,000(3)
Stu Grimson 48,000(4)
Bob Boughner 42,500(4)
Jose Theodore 40,000(4)
Jeff Odgers 40,000(4)
Richard Park 30,000(1)
Jeff Nielsen 30,000(2)




HAWKS

ArenaHawkNest
Capacity24,000
Ticket Price$35.00


Income

Current Funds-$3,444,637
Home Games Remaining25
Avg. Attendance11,750
Avg. Revenue/Game$401,398
Projected Revenue$10,034,950

Expenses

Pro Payroll$28,720,000
Farm Payroll$577,500
Prospect Fees$0,000
Coach$237,000
Games Remaining51
Total Game Expenses$360,177
Projected Expenses$18,369,018
Projected Balance-$11,778,705

Salary Commitment

Year: 1$29,297,500
Year: 2$26,385,000
Year: 3$13,805,000
Year: 4$5,405,000

 Pro Payroll

Jaromir Jagr 5,350,000(2)
Rob Blake 3,150,000(4)
Trevor Linden 2,500,000(2)
Mattias Ohlund 2,000,000(2)
Mikael Renberg 1,800,000(1)
Jason Arnott 1,800,000(3)
Brad May 1,500,000(3)
Martin Gelinas 1,300,000(2)
Cliff Ronning 1,250,000(3)
Stephane Fiset 1,000,000(3)
Jeff Friesen 1,000,000(4)
Stephane Quintal 900,000(1)
Bryan Berard 850,000(3)
Richard Smehlik 850,000(3)
Jason Allison 600,000(2)
Eric Lacroix 600,000(3)
Kris Draper 575,000(4)
Olaf Kolzig 550,000(4)
Igor Korolev 475,000(2)
Mike Knuble 400,000(3)
Nolan Pratt 270,000(2)


 Farm Payroll

Trevor Kidd 130,000(1)
Alexander Selivanov 85,000(4)
Fredrik Modin 55,000(3)
Robert Petrovicky 50,000(2)
Mike Maneluk 50,000(1)
Karl Dykhuis 50,000(3)
Shaun Van-Allen 45,000(4)
Peter Ferraro 45,000(3)
Yves Sarault 35,000(2)
Sergei Zholtok 32,500(1)




BLADES

ArenaBlades Dome
Capacity24,000
Ticket Price$37.00


Income

Current Funds-$3,743,060
Home Games Remaining28
Avg. Attendance14,067
Avg. Revenue/Game$542,317
Projected Revenue$15,184,876

Expenses

Pro Payroll$34,105,000
Farm Payroll$424,500
Prospect Fees$0,000
Coach$273,500
Games Remaining51
Total Game Expenses$424,427
Projected Expenses$21,645,768
Projected Balance-$10,203,952

Salary Commitment

Year: 1$34,529,500
Year: 2$26,437,000
Year: 3$17,309,500
Year: 4$10,159,500

 Pro Payroll

Eric Lindros 7,500,000(2)
Mark Messier 6,000,000(1)
Mark Recchi 2,750,000(4)
Roman Hamrlik 2,612,500(3)
Guy Hebert 2,400,000(4)
Ed Jovanovski 1,450,000(3)
Damian Rhodes 1,205,000(3)
Sylvain Lefebvre 1,150,000(4)
Igor Kravchuk 1,050,000(3)
Adam Foote 987,500(2)
Zdeno Chara 875,000(4)
Marco Sturm 800,000(1)
Scott Lachance 800,000(4)
Stephen Heinze 650,000(14)
Cameron Mann 650,000(1)
Josef Beranek 600,000(1)
Kimmo Timonen 500,000(2)
Jeff Shantz 450,000(3)
Jim Campbell 450,000(4)
Kirk Maltby 425,000(4)
Todd Marchant 350,000(3)
Ray Whitney 300,000(4)
Mark Lawrence 150,000(4)


 Farm Payroll

Mike Watt 62,500(4)
Ian Laperriere 60,000(4)
Ethan Moreau 57,500(2)
Josh Holden 50,000(4)
Dave Roche 45,000(2)
Dwayne Roloson 42,500(1)
Josef Marha 37,500(2)
Ladislav Kohn 37,000(4)
Sheldon Souray 32,500(3)




DRILLERS

ArenaBlack Diamond Arena
Capacity24,000
Ticket Price$30.00


Income

Current Funds-$1,314,973
Home Games Remaining23
Avg. Attendance17,408
Avg. Revenue/Game$562,904
Projected Revenue$12,946,792

Expenses

Pro Payroll$33,952,223
Farm Payroll$861,000
Prospect Fees$0,000
Coach$300,000
Games Remaining51
Total Game Expenses$428,210
Projected Expenses$21,838,712
Projected Balance-$10,206,893

Salary Commitment

Year: 1$34,813,223
Year: 2$30,608,223
Year: 3$21,961,000
Year: 4$6,878,500

 Pro Payroll

Joe Sakic 7,000,000(3)
Ed Belfour 3,112,223(2)
Keith Tkachuk 2,800,000(3)
Owen Nolan 2,700,000(4)
Dave Andreychuk 2,600,000(2)
Wendel Clark 2,300,000(2)
Chris Pronger 2,250,000(3)
Sylvain Cote 1,500,000(3)
Patrice Brisebois 950,000(3)
Sergei Samsonov 925,000(4)
Patrick Marleau 925,000(1)
Derek Morris 875,000(1)
Sergei Berezin 800,000(1)
Mike Johnson 800,000(4)
Jamie Rivers 700,000(4)
Todd Simpson 675,000(4)
Matt Cullen 590,000(4)
Jamie Storr 550,000(1)
Jason Woolley 440,000(1)
Marcus Ragnarsson 410,000(2)
Steve Rucchin 350,000(1)
Sebastien Bordeleau 350,000(4)
Andrew Brunette 350,000(3)


 Farm Payroll

Alexandre Daigle 265,000(1)
Boyd Devereaux 87,500(2)
Andrei Zyuzin 87,500(2)
Daniel Cleary 85,000(4)
Randy Robitaille 77,500(3)
Doug Brown 75,000(3)
Jody Hull 53,500(4)
Lubos Bartecko 50,000(2)
Peter Schaefer 50,000(3)
Norm Maracle 30,000(3)




CDN TERROR

ArenaHockey Rink
Capacity22,000
Ticket Price$35.00


Income

Current Funds-$6,291,854
Home Games Remaining27
Avg. Attendance14,371
Avg. Revenue/Game$530,199
Projected Revenue$14,315,373

Expenses

Pro Payroll$40,500,658
Farm Payroll$767,852
Prospect Fees$0,000
Coach$286,500
Games Remaining49
Total Game Expenses$506,768
Projected Expenses$24,831,652
Projected Balance-$16,808,133

Salary Commitment

Year: 1$41,268,510
Year: 2$30,183,645
Year: 3$19,762,500
Year: 4$4,800,000

 Pro Payroll

Sergei Fedorov 6,500,000(3)
Brendan Shanahan 3,600,000(2)
Al MacInnis 3,500,000(3)
Peter Bondra 3,108,293(2)
Kirk McLean 2,450,000(1)
Joe Juneau 2,200,000(2)
Zigmund Palffy 1,725,000(1)
Ray Ferraro 1,700,000(1)
Vladimir Malakhov 1,600,000(3)
Tomas Sandstrom 1,400,000(1)
Ken Daneyko 1,275,865(1)
Todd Bertuzzi 1,225,000(4)
Nikolai Khabibulin 1,100,000(4)
Don Sweeney 1,100,000(3)
Adam Deadmarsh 1,000,000(1)
Chris Therien 950,000(4)
Dimitri Yushkevich 925,000(3)
Dainius Zubrus 800,000(3)
Adrian Aucoin 779,000(1)
Fredrik Olausson 700,000(4)
Yanic Perreault 700,000(4)
Michal Grosek 537,500(3)
Richard Pilon 525,000(2)
Martin Straka 400,000(2)
Harry York 350,000(2)
Vaclav Varada 350,000(1)


 Farm Payroll

Brent Gilchrist 135,000(1)
Dino Ciccarelli 125,000(4)
Grant Fuhr 102,500(1)
Murray Baron 87,500(1)
Tie Domi 82,852(2)
Alyn McCauley 80,000(1)
Grant Ledyard 75,000(2)
Garry Valk 47,500(2)
Danil Markov 32,500(2)




BEES

ArenaThe Hive
Capacity22,000
Ticket Price$40.00


Income

Current Funds-$1,939,185
Home Games Remaining25
Avg. Attendance10,860
Avg. Revenue/Game$470,844
Projected Revenue$11,771,100

Expenses

Pro Payroll$33,357,946
Farm Payroll$182,500
Prospect Fees$0,000
Coach$328,000
Games Remaining52
Total Game Expenses$413,030
Projected Expenses$21,477,551
Projected Balance-$11,645,636

Salary Commitment

Year: 1$33,540,446
Year: 2$27,130,446
Year: 3$20,113,187
Year: 4$9,747,500

 Pro Payroll

Alexei Zhamnov 3,000,000(3)
Mathieu Schneider 2,500,000(4)
Martin Brodeur 2,125,000(1)
Keith Primeau 1,760,000(2)
Ray Sheppard 1,700,000(3)
Kirk Muller 1,700,000(2)
John MacLean 1,655,687(3)
Steve Thomas 1,638,259(2)
Uwe Krupp 1,500,000(3)
Derek King 1,450,000(4)
Calle Johansson 1,250,000(3)
Boris Mironov 1,100,000(1)
Ed Olczyk 1,100,000(4)
Adam Burt 1,000,000(4)
Keith Jones 950,000(1)
Curtis Leschyshyn 900,000(2)
Jay McKee 850,000(1)
Tommy Salo 750,000(4)
Stephane Matteau 725,000(4)
Kelly Buchberger 725,000(4)
Gino Odjick 700,000(4)
Denis Pederson 625,000(3)
Benoit Brunet 615,000(4)
Rem Murray 544,000(2)
Joel Bouchard 510,000(1)
Claude Lapointe 475,000(1)
Marc Bureau 475,000(2)
Rob Brown 400,000(1)
Jay Pandolfo 385,000(3)
Kip Miller 250,000(3)


 Farm Payroll

Erik Rasmussen 87,500(4)
Tyler Moss 60,000(4)
David Harlock 35,000(4)




JUGGERNAUT

ArenaThe Oval
Capacity23,000
Ticket Price$45.00


Income

Current Funds-$3,300,340
Home Games Remaining23
Avg. Attendance12,914
Avg. Revenue/Game$591,158
Projected Revenue$13,596,634

Expenses

Pro Payroll$40,714,905
Farm Payroll$673,500
Prospect Fees$0,000
Coach$300,000
Games Remaining51
Total Game Expenses$508,395
Projected Expenses$25,928,154
Projected Balance-$15,631,860

Salary Commitment

Year: 1$41,388,405
Year: 2$30,274,905
Year: 3$12,434,905
Year: 4$1,500,000

 Pro Payroll

Brett Hull 4,700,000(2)
Dominik Hasek 4,000,000(2)
Chris Chelios 3,709,905(3)
Luc Robitaille 3,100,000(3)
Pat Verbeek 3,100,000(1)
Alexei Yashin 2,900,000(2)
Mike Keane 2,500,000(1)
Igor Larionov 1,900,000(1)
Shawn Chambers 1,900,000(3)
Jyrki Lumme 1,735,000(2)
Gary Suter 1,600,000(1)
Rod Brind'Amour 1,600,000(2)
Shayne Corson 1,145,000(1)
Alexei Gusarov 850,000(2)
Shane Doan 800,000(3)
Arturs Irbe 775,000(4)
Craig Ludwig 750,000(3)
Garth Snow 675,000(3)
Jason York 650,000(2)
Glen Murray 600,000(1)
Mike Rathje 525,000(4)
Bob Corkum 500,000(2)
Anson Carter 375,000(2)
Sergei Brylin 325,000(2)


 Farm Payroll

Jeff Beukeboom 200,000(1)
Tony Granato 150,000(2)
Vincent Lecavalier 80,000(4)
Shjon Podein 60,000(4)
James Black 55,000(2)
David Nemirovsky 38,500(1)
Mike Eagles 35,000(4)
Jamal Mayers 30,000(1)
Colin Forbes 25,000(4)




BRACKNELL

ArenaThe Hive
Capacity24,000
Ticket Price$40.00


Income

Current Funds-$2,475,541
Home Games Remaining26
Avg. Attendance11,407
Avg. Revenue/Game$486,736
Projected Revenue$12,655,136

Expenses

Pro Payroll$31,025,000
Farm Payroll$267,500
Prospect Fees$0,000
Coach$358,000
Games Remaining52
Total Game Expenses$385,982
Projected Expenses$20,071,049
Projected Balance-$9,891,454

Salary Commitment

Year: 1$31,292,500
Year: 2$26,592,500
Year: 3$15,910,000
Year: 4$7,550,000

 Pro Payroll

Adam Graves 3,000,000(3)
Kevin Hatcher 2,600,000(4)
Felix Potvin 2,500,000(3)
Curtis Joseph 2,300,000(1)
Scott Mellanby 2,000,000(2)
Sergei Zubov 1,825,000(2)
Dave Manson 1,550,000(4)
Michael Peca 1,375,000(2)
Benoit Hogue 1,250,000(2)
Michal Pivonka 1,000,000(1)
Olli Jokinen 925,000(3)
Darren McCarty 900,000(4)
Marty McInnis 900,000(3)
Peter Popovic 900,000(1)
Chad Kilger 850,000(2)
Russ Courtnall 800,000(2)
Anders Eriksson 700,000(2)
Darryl Shannon 700,000(4)
Robert Kron 625,000(4)
Tom Chorske 600,000(4)
Bill Lindsay 550,000(3)
Paul Ranheim 550,000(2)
Craig Conroy 525,000(4)
Scott Pellerin 500,000(1)
Steve Dubinsky 450,000(2)
Aaron Ward 425,000(3)
Darren Van-Impe 375,000(2)
Jan Vopat 350,000(2)


 Farm Payroll

Sandy McCarthy 80,000(2)
Turner Stevenson 60,000(3)
Manny Malhotra 50,000(4)
Tomas Vokoun 40,000(2)
Kent Manderville 37,500(2)




PILONS

ArenaLost Lagoon
Capacity20,000
Ticket Price$30.00


Income

Current Funds-$2,578,987
Home Games Remaining30
Avg. Attendance15,288
Avg. Revenue/Game$522,781
Projected Revenue$15,683,430

Expenses

Pro Payroll$23,171,299
Farm Payroll$427,400
Prospect Fees$0,000
Coach$261,000
Games Remaining51
Total Game Expenses$290,972
Projected Expenses$14,839,569
Projected Balance-$1,735,126

Salary Commitment

Year: 1$23,598,699
Year: 2$20,898,699
Year: 3$15,748,699
Year: 4$7,573,799

 Pro Payroll

Joe Murphy 3,400,000(3)
Doug Weight 2,300,000(4)
Ron Francis 1,900,000(2)
Eric Weinrich 1,500,000(3)
Mike Ricci 1,200,000(1)
Sergei Gonchar 1,150,000(4)
Jeff Hackett 900,000(1)
Richard Matvichuk 871,299(4)
Todd Harvey 800,000(2)
Stu Barnes 800,000(3)
Peter Zezel 800,000(2)
Valeri Bure 725,000(3)
Janne Laukkanen 675,000(3)
Cory Cross 650,000(4)
Vadim Sharifijanov 630,000(2)
Curtis Brown 600,000(4)
Dallas Drake 600,000(1)
JS Giguere 600,000(4)
Mikhail Shtalenkov 500,000(2)
Stephane Yelle 450,000(3)
Andrei Nikolishin 440,000(4)
Pavol Demitra 435,000(4)
Jason Smith 400,000(2)
Brad Bombardir 350,000(3)
Brian Holzinger 345,000(4)
Dan McGillis 150,000(4)


 Farm Payroll

Brendan Witt 140,000(3)
Jason Dawe 70,000(2)
Andrei Nazarov 60,000(3)
J-P Dumont 50,000(2)
Michel Picard 39,900(3)
Nathan Lafayette 35,000(3)
Richard Zednik 32,500(4)




DYNAMO

ArenaMoscow Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds-$1,914,612
Home Games Remaining28
Avg. Attendance14,652
Avg. Revenue/Game$504,167
Projected Revenue$14,116,676

Expenses

Pro Payroll$27,513,073
Farm Payroll$458,000
Prospect Fees$0,000
Coach$249,000
Games Remaining51
Total Game Expenses$344,147
Projected Expenses$17,551,509
Projected Balance-$5,349,445

Salary Commitment

Year: 1$27,971,073
Year: 2$24,329,573
Year: 3$17,209,573
Year: 4$10,479,063

 Pro Payroll

Steve Yzerman 5,079,063(4)
Tom Barrasso 2,717,000(3)
Joe Nieuwendyk 2,200,000(4)
Glen Wesley 1,750,000(2)
Vyacheslav Kozlov 1,600,000(1)
Jocelyn Thibault 1,500,000(3)
Scott Niedermayer 1,500,000(3)
Alexei Zhitnik 1,500,000(4)
Bill Houlder 1,450,000(2)
Andrei Kovalenko 1,100,000(2)
Nelson Emerson 1,100,000(1)
Darius Kasparaitis 1,100,000(2)
Janne Niinimaa 850,000(4)
Patrick Poulin 625,000(2)
Sean O'Donnell 600,000(2)
Sami Kapanen 500,000(3)
Sergei Krivokrasov 450,000(2)
Scott Walker 425,000(4)
Robert Lang 400,000(1)
Bryan Muir 392,010(3)
Andreas Johansson 375,000(1)
Darcy Tucker 300,000(4)


 Farm Payroll

Jaroslav Svejkovsky 70,000(4)
Philippe Boucher 55,000(4)
Mathieu Dandenault 50,000(3)
Chris Wells 49,000(1)
Bruce Gardiner 45,000(2)
Dan Kordic 45,000(3)
Juha Ylonen 42,500(1)
Kevin Hodson 40,000(1)
Ian Moran 35,000(1)
Chris Murray 26,500(3)




BLACKOUT

ArenaYost Arena
Capacity21,000
Ticket Price$40.00


Income

Current Funds-$1,394,619
Home Games Remaining26
Avg. Attendance13,993
Avg. Revenue/Game$602,975
Projected Revenue$15,677,350

Expenses

Pro Payroll$32,555,865
Farm Payroll$721,000
Prospect Fees$0,000
Coach$237,000
Games Remaining52
Total Game Expenses$408,706
Projected Expenses$21,252,695
Projected Balance-$6,969,964

Salary Commitment

Year: 1$33,276,865
Year: 2$25,441,865
Year: 3$10,438,500
Year: 4$3,145,000

 Pro Payroll

Scott Stevens 4,312,500(2)
Mike Modano 3,500,000(3)
Brian Leetch 3,372,500(1)
John LeClair 3,347,407(2)
Derian Hatcher 2,300,000(4)
Daniel Alfredsson 2,250,000(2)
Steve Duchesne 2,000,000(3)
Lyle Odelein 1,600,000(1)
Radek Bonk 1,475,000(2)
Bryan Marchment 1,125,000(1)
Jere Lehtinen 1,093,458(2)
Viktor Kozlov 950,000(2)
Byron Dafoe 750,000(1)
Eric Brewer 650,000(4)
Marc Savard 610,000(3)
Greg Johnson 600,000(2)
Tom Fitzgerald 520,000(1)
Rudy Poeschek 500,000(3)
Magnus Arvedson 450,000(2)
Fred Brathwaite 400,000(1)
Mike Grier 400,000(2)
Eric Daze 350,000(3)


 Farm Payroll

Sergei Nemchinov 160,000(3)
Greg Adams 155,000(4)
Wayne Primeau 67,500(1)
Daniel Briere 65,000(3)
Tom Poti 65,000(2)
Craig Berube 60,000(2)
Manny Legace 40,000(3)
Lonny Bohonos 40,000(4)
Dave Scatchard 38,500(3)
Rico Fata 30,000(3)




BULLETS

Arenathe box
Capacity24,000
Ticket Price$40.00


Income

Current Funds-$6,032,627
Home Games Remaining26
Avg. Attendance10,569
Avg. Revenue/Game$438,318
Projected Revenue$11,396,268

Expenses

Pro Payroll$34,752,223
Farm Payroll$497,831
Prospect Fees$0,000
Coach$314,000
Games Remaining51
Total Game Expenses$433,708
Projected Expenses$22,119,107
Projected Balance-$16,755,466

Salary Commitment

Year: 1$35,250,054
Year: 2$27,694,473
Year: 3$22,657,500
Year: 4$9,650,000

 Pro Payroll

Wayne Gretzky 6,500,000(4)
Petr Nedved 3,600,000(3)
Vincent Damphousse 3,275,000(3)
John Vanbiesbrouck 2,200,000(1)
Stephane Richer 1,790,723(2)
Eric Desjardins 1,700,000(4)
Nicklas Lidstrom 1,640,000(2)
Dmitri Mironov 1,500,000(3)
Garry Galley 1,404,000(1)
Bill Guerin 1,300,000(1)
Andrew Cassels 1,100,000(4)
Scott Young 1,050,000(1)
German Titov 1,000,000(3)
Gerald Diduck 925,000(2)
Niklas Sundstrom 820,000(3)
Kyle McLaren 750,000(3)
Radek Dvorak 725,000(3)
Jarome Iginla 625,000(1)
Petr Sykora 500,000(1)
Jaroslav Spacek 500,000(3)
Mike Dunham 450,000(3)
Rob Dimaio 400,000(2)
Jason Strudwick 387,500(3)
Pavel Kubina 310,000(1)
Jamie Langenbrunner 300,000(4)


 Farm Payroll

Ted Donato 96,250(2)
Derek Plante 95,000(2)
Valeri Zelepukin 74,081(1)
Michal Handzus 50,000(4)
Vitali Yachmenev 50,000(1)
Chris Taylor 45,000(2)
Brad Isbister 42,500(1)
Blair Atcheynum 30,000(2)
Jamie McLennan 15,000(2)




AVALANCHE

ArenaPEPSI CENTER
Capacity18,129
Ticket Price$40.00


Income

Current Funds-$1,792,189
Home Games Remaining26
Avg. Attendance12,747
Avg. Revenue/Game$565,562
Projected Revenue$14,704,612

Expenses

Pro Payroll$35,831,000
Farm Payroll$580,500
Prospect Fees$0,000
Coach$225,500
Games Remaining52
Total Game Expenses$446,793
Projected Expenses$23,233,220
Projected Balance-$10,320,797

Salary Commitment

Year: 1$36,411,500
Year: 2$28,916,500
Year: 3$27,926,500
Year: 4$14,912,500

 Pro Payroll

Paul Kariya 5,500,000(3)
Pavel Bure 5,500,000(4)
Peter Forsberg 4,000,000(4)
Alexander Mogilny 3,600,000(3)
Pierre Turgeon 3,000,000(1)
Rob Niedermayer 1,800,000(3)
Travis Green 1,350,000(1)
Robert Svehla 1,300,000(4)
Chris Simon 1,000,000(4)
Mattias Norstrom 850,000(1)
Roman Turek 800,000(4)
Marian Hossa 800,000(4)
Kenny Jonsson 800,000(1)
Jan Bulis 770,000(3)
Markus Naslund 726,000(3)
Mariusz Czerkawski 700,000(1)
Rhett Warrener 560,000(4)
Donald Brashear 550,000(1)
Milan Hejduk 500,000(3)
Denis Gauthier 500,000(2)
Brad Brown 450,000(4)
Kevin Weekes 400,000(4)
Aaron Miller 375,000(2)


 Farm Payroll

Bob Probert 160,000(1)
Alexei Morozov 85,000(1)
Scott Thornton 68,000(3)
Chris Dingman 52,500(4)
Matt Cooke 50,000(3)
Jean-Yves Leroux 50,000(4)
Pavel Rosa 50,000(2)
Emmanuel Fernandez 32,500(2)
Krzysztof Oliwa 32,500(2)




GAMBLERS

ArenaMandalay Bay Event Center
Capacity19,500
Ticket Price$32.00


Income

Current Funds-$2,691,637
Home Games Remaining26
Avg. Attendance12,911
Avg. Revenue/Game$399,915
Projected Revenue$10,397,790

Expenses

Pro Payroll$30,442,037
Farm Payroll$450,000
Prospect Fees$0,000
Coach$300,000
Games Remaining52
Total Game Expenses$380,391
Projected Expenses$19,780,316
Projected Balance-$12,074,163

Salary Commitment

Year: 1$30,892,037
Year: 2$24,522,037
Year: 3$19,017,500
Year: 4$9,290,000

 Pro Payroll

Mike Vernon 2,750,000(3)
Mark Tinordi 2,575,000(1)
Gary Roberts 2,500,000(4)
Larry Murphy 2,350,000(3)
Claude Lemieux 2,002,037(2)
Robert Reichel 1,700,000(3)
Alexei Kovalev 1,500,000(3)
Valeri Kamensky 1,500,000(4)
Pat Falloon 1,200,000(4)
Brian Savage 1,000,000(4)
Joe Thornton 925,000(4)
Mats Lindgren 900,000(1)
Chris Phillips 875,000(2)
Wade Redden 850,000(1)
Daymond Langkow 750,000(3)
Saku Koivu 750,000(2)
Keith Carney 700,000(4)
Sean Hill 675,000(1)
Sami Salo 650,000(4)
Ron Tugnutt 550,000(1)
Ken Klee 475,000(2)
Bill Muckalt 450,000(4)
Bryan McCabe 450,000(2)
Tomas Holmstrom 450,000(3)
Dean McAmmond 435,000(1)
Drake Berehowsky 425,000(2)
Hal Gill 385,000(1)
Pascal Rheaume 350,000(2)
Andreas Dackell 320,000(4)


 Farm Payroll

Aki Berg 82,500(2)
Hnat Domenichelli 55,000(3)
Bates Battaglia 50,000(3)
Trent Klatt 50,000(2)
Landon Wilson 45,000(2)
Ryan Smyth 45,000(4)
Tim Taylor 42,500(3)
J-S Aubin 40,000(3)
Grant Marshall 40,000(3)