Financial Report

(As of Saturday, Nov 23 2002)

Thunder

ArenaFreeman Colisieum
Capacity20,000
Ticket Price$35.00


Income

Current Funds$47,235,730
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$26,350,000
Farm Payroll$260,000
Prospect Fees$0,000
Coach$400,000
Games Remaining40
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$47,235,730

Salary Commitment

Year: 2$26,610,000
Year: 3$23,860,000
Year: 4$19,610,000
Year: 5$0,000

 Pro Payroll

Chris Pronger 2,750,000(2)
Keith Tkachuk 2,250,000(3)
Teemu Selanne 2,250,000(3)
Tommy Salo 2,000,000(3)
Steve Yzerman 2,000,000(3)
Eric Desjardins 1,850,000(3)
Scott Niedermayer 1,750,000(1)
Owen Nolan 1,500,000(2)
Petr Sykora 1,150,000(3)
Chris Therien 1,050,000(3)
Jason Smith 1,000,000(1)
Radek Bonk 900,000(3)
Alexei Zhamnov 800,000(3)
Jamie Storr 750,000(3)
Joe Thornton 700,000(3)
Alex Tanguay 700,000(3)
Rick Durango 700,000(3)
Brenden Morrow 600,000(3)
Brad Stuart 600,000(3)
Vitaly Vishnevski 550,000(3)
Jay Mckee 500,000(3)


 Farm Payroll

Kevin Weekes 75,000(3)
Janne Laukkanen 75,000(3)
Darren Mccarty 65,000(3)
Ruslan Fedotenko 45,000(3)




Titans

ArenaThe Waterhouse
Capacity20,000
Ticket Price$35.00


Income

Current Funds$43,178,811
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$27,900,000
Farm Payroll$380,000
Prospect Fees$0,000
Coach$400,000
Games Remaining40
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$43,178,811

Salary Commitment

Year: 2$25,750,000
Year: 3$19,915,000
Year: 4$9,850,000
Year: 5$0,000

 Pro Payroll

Rob Blake 2,800,000(3)
Nicklas Lidstrom 2,400,000(2)
Peter Bondra 2,000,000(1)
Pierre Turgeon 2,000,000(1)
Ed Belfour 2,000,000(2)
Ruffus Buttchez 2,000,000(3)
Miroslav Satan 1,700,000(2)
Ryan Smyth 1,500,000(3)
Roman Cechmanek 1,500,000(3)
Doug Weight 1,500,000(0)
Jason Arnott 1,400,000(2)
Bobby Holik 1,250,000(3)
John Madden 1,000,000(1)
Mark Viron 1,000,000(2)
Sandis Ozolinsh 800,000(0)
Pavel Kubina 800,000(3)
Martin Rucinsky 800,000(2)
Jamie Pushor 750,000(1)
Jason York 700,000(2)


 Farm Payroll

Scott Pellerin 65,000(2)
Rem Murray 60,000(0)
Andreas Dackell 50,000(0)
Curtis Brown 50,000(1)
Tyler Bouck 45,000(0)
Rene Corbet 40,000(0)
Steve Mccarthy 35,000(0)
Chuck Thuss 35,000(1)




Breakers

ArenaMiami Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$45,799,800
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$29,775,000
Farm Payroll$667,500
Prospect Fees$0,000
Coach$400,000
Games Remaining40
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$45,799,800

Salary Commitment

Year: 2$27,550,000
Year: 3$15,750,000
Year: 4$13,135,000
Year: 5$0,000

 Pro Payroll

Al MacInnis 3,000,000(1)
Luc Robitaille 2,500,000(1)
Bill Guerin 2,250,000(3)
Olaf Kolzig 2,250,000(3)
Alexei Yashin 2,000,000(3)
Shawn Mceachern 2,000,000(2)
Tony Amonte 1,500,000(3)
Roman Turek 1,500,000(1)
Ed Jovanovski 1,250,000(3)
Roman Hamrlik 1,250,000(3)
Daniel Sedin 1,025,000(0)
Wayne Gretzky 1,000,000(1)
Greg Hawgood 1,000,000(0)
Saku Koivu 900,000(1)
Deron Quint 900,000(1)
Marian Hossa 750,000(3)
Vincent Lecavalier 750,000(3)
Tomas Holmstrom 750,000(1)
Nicholas Olson 700,000(1)
Tomas Kaberle 600,000(3)
Brad Cruikshank 500,000(0)
Herbert Vasiljevs 500,000(1)
Dimitri Kalinin 450,000(3)
Mark Eaton 450,000(2)


 Farm Payroll

Vladimir Tsyplakov 100,000(0)
Donald Brashear 80,000(0)
Radoslav Suchy 75,000(0)
Jamal Mayers 75,000(0)
Glen Metropolit 50,000(2)
Jason Blake 50,000(1)
David Legwand 45,000(3)
Robert Esche 45,000(2)
Jarrod Skalde 37,500(0)
Andrew Raycroft 35,000(2)
Ben Clymer 35,000(2)
Pierre Dagenais 20,000(3)
Jonathan Sim 20,000(3)




Speed

ArenaThe Palace of Auburn Hills
Capacity20,000
Ticket Price$35.00


Income

Current Funds$43,982,438
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$32,750,000
Farm Payroll$730,000
Prospect Fees$0,000
Coach$400,000
Games Remaining40
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$43,982,438

Salary Commitment

Year: 2$33,480,000
Year: 3$28,130,000
Year: 4$16,070,000
Year: 5$0,000

 Pro Payroll

Gordie Howe 3,250,000(3)
Brian Leetch 3,000,000(2)
Curtis Joseph 2,500,000(2)
Sergei Fedorov 2,000,000(3)
Sergei Gonchar 2,000,000(3)
Alexander Mogilny 2,000,000(3)
Mark Recchi 2,000,000(3)
Alexei Zhitnik 1,500,000(1)
Daniel Alfredsson 1,500,000(2)
Boris Mironov 1,500,000(2)
Jeff Friesen 1,250,000(2)
Fredrik Modin 1,250,000(3)
Michael Scott 1,000,000(3)
Jiri Slegr 1,000,000(1)
Jan Hlavac 900,000(2)
Mike Grier 900,000(2)
Luis Dumont 850,000(3)
Michael Olafsson 750,000(1)
Marty Howe 750,000(3)
Patrick Houlihan 700,000(1)
Steve Viron 600,000(3)
Sean Kitch 600,000(1)
Mikko Kuparinen 500,000(1)
Hugues Gervais 450,000(2)


 Farm Payroll

Scott Lachance 100,000(1)
Viktor Kozlov 90,000(3)
Aaron Ward 90,000(3)
Mathieu Dandenault 90,000(1)
Vyacheslav Kozlov 80,000(3)
Michal Sykora 75,000(3)
Andrew Ference 60,000(2)
Jeremy Van Hoof 50,000(1)
Adam Graves 40,000(1)
Jason Elders 35,000(3)
Ivan Novoseltsev 20,000(1)




Dragons

ArenaRed Deer Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$45,281,270
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$22,450,000
Farm Payroll$462,500
Prospect Fees$0,000
Coach$400,000
Games Remaining40
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$45,281,270

Salary Commitment

Year: 2$23,912,500
Year: 3$20,517,500
Year: 4$14,827,500
Year: 5$0,000

 Pro Payroll

Scott Stevens 3,000,000(3)
Martin Brodeur 2,750,000(1)
Zigmund Palffy 2,250,000(2)
Donald Audette 2,000,000(3)
Vincent Damphousse 2,000,000(3)
Adam Foote 1,500,000(0)
Markus Naslund 1,250,000(2)
Steve Sullivan 1,250,000(3)
Jason Allison 1,000,000(3)
Rhett Warrener 900,000(3)
Martin Lapointe 900,000(2)
Sergei Samsonov 750,000(2)
Wade Redden 750,000(3)
Patrick Marleau 750,000(3)
Sam Deitlebaum 700,000(3)
Brad Richards 600,000(3)
Eric Brewer 600,000(3)
Colin White 600,000(3)
Zdeno Chara 600,000(1)
Tomi Kallio 450,000(3)
Daniel Cleary 450,000(2)


 Farm Payroll

Fred Brathwaite 100,000(0)
Daymond Langkow 90,000(2)
Tomas Vokoun 90,000(3)
Marc Denis 60,000(3)
Maxim Afinogenov 45,000(1)
Christian Gosselin 42,500(3)
Ville Nieminen 35,000(3)




Mapleleafs

ArenaMapleleafs Garden
Capacity20,000
Ticket Price$35.00


Income

Current Funds$35,698,934
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$29,875,000
Farm Payroll$3,046,280
Prospect Fees$0,000
Coach$400,000
Games Remaining40
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$35,698,934

Salary Commitment

Year: 2$35,382,114
Year: 3$28,059,000
Year: 4$27,750,000
Year: 5$0,000

 Pro Payroll

Joe Sakic 3,000,000(3)
Patrick Roy 3,000,000(3)
Pavel Bure 2,750,000(3)
John LeClair 2,500,000(3)
Mats Sundin 2,250,000(3)
Scott Young 2,000,000(3)
Brendan Shanahan 2,000,000(3)
Mark Messier 2,000,000(3)
Darryl Sydor 1,500,000(3)
Sergei Zubov 1,500,000(3)
Mike Dunham 1,500,000(1)
Oleg Tverdovsky 1,250,000(3)
Tim Connolly 1,025,000(0)
Darius Kasparaitis 1,000,000(3)
Brian Rolston 900,000(1)
Kenny Jonsson 900,000(3)
Andrew Brunette 900,000(1)
Richard Zednik 900,000(1)
Chad Kilger 900,000(1)
Radek Dvorak 750,000(3)
Kyle Mclaren 750,000(3)
Derek Morris 600,000(3)


 Farm Payroll

Martin Gelinas 1,000,000(1)
Sami Salo 900,000(1)
Mike Keane 192,500(0)
Todd Gill 175,000(2)
Ken Daneyko 173,114(1)
Jason Woolley 150,000(1)
Branislav Mezei 125,000(0)
Dave Andreychuk 110,000(0)
Bill Muckalt 95,000(2)
Georges Laraque 86,667(0)
B.J. Kilborne 39,000(2)




Panthers

ArenaThe Cavern
Capacity20,000
Ticket Price$35.00


Income

Current Funds$44,860,429
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$28,000,000
Farm Payroll$645,000
Prospect Fees$0,000
Coach$400,000
Games Remaining40
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$44,860,429

Salary Commitment

Year: 2$28,645,000
Year: 3$27,175,000
Year: 4$22,550,000
Year: 5$0,000

 Pro Payroll

Jaromir Jagr 2,000,000(3)
Mario Lemieux 2,000,000(3)
Dominik Hasek 1,600,000(3)
Paul Kariya 1,500,000(3)
Patrik Elias 1,500,000(3)
Theoren Fleury 1,500,000(3)
Keith Primeau 1,500,000(3)
Nikolai Khabibulin 1,350,000(3)
Milan Hejduk 1,250,000(3)
Joe Nieuwendyk 1,250,000(3)
Martin Straka 1,250,000(3)
Mathieu Schneider 1,250,000(3)
Brett Hull 1,250,000(3)
Gary Suter 1,250,000(3)
Ray Bourque 1,000,000(3)
Patrice Brisebois 1,000,000(3)
Tom Poti 1,000,000(2)
Chris Chelios 1,000,000(2)
Adam Oates 1,000,000(2)
Jeff Camellio 800,000(2)
Jamie Heward 750,000(2)
Rostislav Klesla 500,000(1)
Justin Williams 500,000(1)


 Farm Payroll

Manny Fernandez 110,000(1)
Ray Ferraro 100,000(3)
John McNabb 75,000(1)
Kris Draper 75,000(1)
Dave Karpa 75,000(1)
Darcy Tucker 75,000(2)
Kristian Kudroc 60,000(1)
Oleg Saprykin 50,000(1)
Scott Hartnell 25,000(1)




Destroyers

ArenaFleet Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$33,780,983
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$26,525,000
Farm Payroll$457,500
Prospect Fees$0,000
Coach$400,000
Games Remaining40
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$33,780,983

Salary Commitment

Year: 2$26,515,000
Year: 3$23,470,000
Year: 4$15,760,000
Year: 5$0,000

 Pro Payroll

Peter Forsberg 2,500,000(3)
Alexei Kovalev 2,500,000(3)
Derian Hatcher 2,250,000(3)
Mike Modano 2,250,000(3)
Bryan Mccabe 2,150,000(2)
Jeremy Roenick 1,500,000(1)
Dan McGillis 1,500,000(2)
Bryan Marchment 1,500,000(3)
Pavol Demitra 1,250,000(2)
Todd Bertuzzi 1,250,000(3)
Evgeni Nabokov 1,250,000(3)
Greg DeVries 900,000(1)
Janne Niinimaa 900,000(2)
Jose Theodore 900,000(3)
Jarome Iginla 750,000(2)
Jiri Fischer 600,000(3)
Brad Isbister 600,000(3)
Brent Johnson 600,000(2)
Martin Havlat 500,000(2)
Mike Commodore 450,000(1)
Rick Dipietro 425,000(0)


 Farm Payroll

Todd Harvey 90,000(1)
Chris Phillips 60,000(2)
Ossi Vaananen 60,000(1)
Nils Ekman 50,000(3)
Henrik Sedin 45,000(3)
Marco Sturm 45,000(1)
Taylor Pyatt 42,500(0)
Rick Berry 35,000(3)
Boyd Devereaux 30,000(3)




Bruins

ArenaWelcome to the Pain Arena
Capacity23,000
Ticket Price$35.00


Income

Current Funds$0,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$19,605,125
Farm Payroll$75,000
Prospect Fees$0,000
Coach$400,000
Games Remaining40
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2$19,680,125
Year: 3$7,279,295
Year: 4$5,576,140
Year: 5$0,600

 Pro Payroll

Niclas Havelid 9,000,000(1)
Glen Murray 1,500,000(1)
Robert Lang 1,500,000(3)
Rod Brind'Amour 1,250,000(3)
Aaron Miller 1,000,000(3)
Jyrki Lumme 1,000,000(1)
Bryan Smolinski 1,000,000(2)
Jere Lehtinen 900,000(3)
Patrick Lalime 900,000(1)
Brian Savage 850,000(3)
Scott Walker 700,000(2)
Darcy Flaherty 0,770(2)
Steve Bradley 0,620(2)
Dan Provencher 0,600(4)
Rino Sandilands 0,580(2)
Brent Allard 0,540(3)
Dmitri Kozurov 0,530(1)
Kary Filion 0,470(2)
Ian Bouchard 0,385(2)
Richard Coveny 0,330(2)
Brad Tapia 0,300(1)


 Farm Payroll

Steve Heinze 75,000(3)




Bisons

ArenaSouthern Sports Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$0,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$11,655,095
Farm Payroll$0,000
Prospect Fees$0,000
Coach$400,000
Games Remaining40
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2$8,155,095
Year: 3$4,755,095
Year: 4$1,303,200
Year: 5$1,790

 Pro Payroll

Paul Coffey 2,000,000(0)
Byron Dafoe 1,350,000(2)
Ron Tugnutt 1,350,000(2)
Ray Whitney 1,000,000(1)
Steve Konowalchuk 1,000,000(0)
Jamie Langenbrunner 900,000(1)
Peter Svoboda 750,000(2)
Jan Hrdina 750,000(1)
Dallas Drake 750,000(1)
Jeff Halpern 700,000(3)
Scott Gomez 600,000(3)
Bob Woods 500,000(0)
Trece Wheeler 0,810(3)
Andre Nicholson 0,640(2)
Serge Lahtinen 0,610(4)
Mikhail Pipa 0,600(3)
Mario Theberge 0,525(2)
Denis Beaulieu 0,500(2)
Chris Therrien 0,460(4)
Darren Jackson 0,380(4)
Pavel Vujtek 0,340(4)
Jim Hrycuik 0,230(2)


 Farm Payroll




Tornado

ArenaAll-Star Stadium
Capacity20,000
Ticket Price$35.00


Income

Current Funds$0,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$11,054,295
Farm Payroll$0,000
Prospect Fees$0,000
Coach$400,000
Games Remaining40
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2$10,305,055
Year: 3$5,653,720
Year: 4$4,352,285
Year: 5$0,000

 Pro Payroll

Chris Drury 1,300,000(2)
Geoff Sanderson 1,250,000(3)
Jocelyn Thibault 1,100,000(1)
Lubomir Visnovsky 900,000(1)
Anson Carter 900,000(1)
Sami Kapanen 900,000(1)
Valeri Bure 900,000(3)
Jaroslav Spacek 900,000(3)
Richard Matvichuk 850,000(1)
Jamie Hicks 750,000(0)
Tyson Nash 750,000(3)
Shane Willis 550,000(3)
Chris McDonnell 0,880(2)
Alain Dufour 0,760(1)
George Williams 0,750(3)
Francois Branigan 0,665(3)
Benoit Sharifijanov 0,490(3)
Jean-Rene Stevenson 0,380(3)
Jason Frank 0,310(2)
Fredrik Nolander 0,300(1)
Doug Walsh 0,275(1)
Eric Morschauser 0,245(2)


 Farm Payroll




River Rats

ArenaNew Orleans Baby Dome
Capacity20,000
Ticket Price$35.00


Income

Current Funds$0,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$13,003,315
Farm Payroll$0,080
Prospect Fees$0,000
Coach$400,000
Games Remaining40
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2$13,003,395
Year: 3$9,001,327
Year: 4$6,000,412
Year: 5$0,032

 Pro Payroll

Sean Burke 2,500,000(1)
Gary Roberts 1,750,000(3)
Keith Carney 1,500,000(2)
Igor Ulanov 1,000,000(3)
Simon Gagne 900,000(3)
Danil Markov 900,000(1)
Niklas Sundstrom 850,000(3)
Ulf Dahlen 800,000(2)
Alexander Khavanov 750,000(3)
Jochen Hecht 750,000(3)
Mike Ricci 700,000(2)
Jean-Pierre Dumont 600,000(1)
Andre Donaldson 0,660(1)
Dan Eigner 0,605(2)
Viktor Vlcek 0,560(1)
Dan McCutcheon 0,380(3)
Paul Boisvenue 0,310(2)
Jean-Marie Bonar 0,275(1)
Kelly Vail 0,275(1)
Devin Smith 0,250(1)


 Farm Payroll

Bob Lapensee 0,048(1)
Yves Anoia 0,032(4)




Crows

ArenaCrows Nest Arena
Capacity24,000
Ticket Price$35.00


Income

Current Funds$0,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$11,055,990
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining40
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2$10,455,990
Year: 3$10,455,990
Year: 4$7,654,335
Year: 5$1,685

 Pro Payroll

Arturs Irbe 2,000,000(3)
Shane Doan 1,250,000(3)
Jeff O'Neill 1,000,000(3)
Mariusz Czerkawski 1,000,000(2)
Mike Leclerc 900,000(2)
Brendan Witt 900,000(2)
Magnus Arvedson 850,000(3)
Marek Malik 750,000(3)
Karel Rachunek 600,000(0)
Scott Hannan 600,000(3)
Michal Handzus 600,000(3)
Marc Savard 600,000(3)
Alexei Klevakin 0,810(3)
Frederic Miller 0,810(2)
Pierre Mazur 0,760(3)
Tommy Chartrand 0,610(3)
Dick Ramoser 0,595(4)
Troy Bermingham 0,580(4)
Pierre Breitenbach 0,510(4)
Bruce Bellemare 0,470(3)
Shane Noren 0,425(2)
Santeri Ikonen 0,420(2)


 Farm Payroll




Crude

ArenaSkyreach Centre
Capacity17,100
Ticket Price$35.00


Income

Current Funds$0,000
Home Games Remaining20
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$26,554,760
Farm Payroll$0,000
Prospect Fees$0,000
Coach$4,000,000
Games Remaining40
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2$25,304,760
Year: 3$19,403,820
Year: 4$16,301,590
Year: 5$1,240

 Pro Payroll

Brian Rafalski 12,500,000(3)
Marian Gaborik 5,000,000(1)
Petr Nedved 1,500,000(2)
Eric Daze 1,250,000(0)
Roberto Luongo 900,000(3)
Adrian Aucoin 900,000(1)
Todd Marchant 900,000(2)
Robert Svehla 850,000(3)
Brendan Morrison 800,000(3)
Bret Hedican 750,000(3)
Adam Deadmarsh 700,000(2)
David Tanabe 500,000(3)
Dmitri Rasmussen 0,830(2)
Niko Larocque 0,800(2)
Alex Savard 0,630(1)
Rob Lang 0,600(2)
Marc Tomaras 0,460(4)
Juris Abalmasovs 0,440(4)
Mikael Paulsson 0,350(3)
Scott Leavins 0,340(4)
Paul Carbonneau 0,310(1)


 Farm Payroll