Financial Report

(As of Friday, Jun 20 2003)

Thunder

ArenaFreeman Colisieum
Capacity20,000
Ticket Price$35.00


Income

Current Funds$60,875,555
Home Games Remaining18
Avg. Attendance19,959
Avg. Revenue/Game$838,260
Projected Revenue$15,088,680

Expenses

Pro Payroll$35,350,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$400,000
Games Remaining37
Total Game Expenses$425,595
Projected Expenses$15,747,024
Projected Balance$60,217,211

Salary Commitment

Year: 4$35,350,000
Year: 5$29,350,000
Year: 6$6,700,000
Year: 7$2,100,000

 Pro Payroll

Chris Pronger 2,750,000(1)
Keith Tkachuk 2,250,000(2)
Teemu Selanne 2,250,000(2)
Tommy Salo 2,000,000(2)
Carl LeBLanc 2,000,000(3)
Steve Yzerman 2,000,000(2)
Eric Desjardins 1,850,000(2)
Owen Nolan 1,500,000(1)
Petr Sykora 1,150,000(2)
Chris Therien 1,050,000(2)
Nick Vitucci 1,000,000(3)
Christian Skoryna 1,000,000(1)
Dan Bjornlie 1,000,000(3)
Radek Bonk 900,000(2)
Alexei Zhamnov 800,000(2)
Will Duff 750,000(1)
Dallas Burchell 750,000(4)
Tom Hutto 750,000(4)
Kevin Weekes 750,000(2)
Janne Laukkanen 750,000(2)
Jamie Storr 750,000(2)
Joe Thornton 700,000(2)
Alex Tanguay 700,000(2)
Rick Durango 700,000(2)
Rob Chabot 700,000(2)
Darren Mccarty 650,000(2)
Brenden Morrow 600,000(2)
Brad Stuart 600,000(2)
Tom Tyc 600,000(4)
Gordie Thrip 600,000(3)
Vitaly Vishnevski 550,000(2)
Jay Mckee 500,000(2)
Ruslan Fedotenko 450,000(2)


 Farm Payroll




Titans

ArenaThe Waterhouse
Capacity20,000
Ticket Price$35.00


Income

Current Funds$54,570,292
Home Games Remaining17
Avg. Attendance20,000
Avg. Revenue/Game$840,000
Projected Revenue$14,280,000

Expenses

Pro Payroll$29,644,839
Farm Payroll$1,075,000
Prospect Fees$0,000
Coach$400,000
Games Remaining37
Total Game Expenses$370,474
Projected Expenses$13,707,548
Projected Balance$55,142,744

Salary Commitment

Year: 4$30,719,839
Year: 5$24,505,000
Year: 6$18,480,000
Year: 7$10,950,000

 Pro Payroll

Rob Blake 2,800,000(2)
Peter Bondra 2,700,000(4)
Pierre Turgeon 2,500,000(4)
Ed Belfour 2,000,000(1)
Ruffus Buttchez 2,000,000(2)
Kurt Bishop 1,500,000(3)
Jason Arnott 1,400,000(1)
Jean Meister 1,300,000(3)
Bruce Ringrose 1,200,000(3)
Ross Maristuen 1,200,000(3)
Bjorn Olaffson 1,000,000(4)
Jonathon Zukiwsky 1,000,000(4)
Tom Wnuk 1,000,000(3)
Mark Viron 1,000,000(1)
Dmitri Kozurov 1,000,000(3)
Pavel Kubina 800,000(2)
Gil Perreault 800,000(4)
Gabriel Andriollo 794,839(1)
Kevin Kloesz 750,000(4)
Stan Mikita 750,000(4)
Matt Schumacher 750,000(4)
Bill Barber 700,000(4)
Paul Rue 700,000(1)


 Farm Payroll

Miroslav Satan 170,000(1)
Ryan Smyth 150,000(2)
Roman Cechmanek 150,000(2)
Colin Ellesley 150,000(3)
Bobby Holik 125,000(2)
Sandis Ozolinsh 90,000(3)
Martin Rucinsky 80,000(1)
Rene Corbet 75,000(3)
Jason York 70,000(1)
Michel Benger 15,000(3)




Wranglers

Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$59,729,363
Home Games Remaining19
Avg. Attendance20,000
Avg. Revenue/Game$840,000
Projected Revenue$15,960,000

Expenses

Pro Payroll$39,400,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$400,000
Games Remaining35
Total Game Expenses$473,810
Projected Expenses$16,583,333
Projected Balance$59,106,030

Salary Commitment

Year: 4$39,400,000
Year: 5$33,100,000
Year: 6$16,200,000
Year: 7$6,450,000

 Pro Payroll

Al MacInnis 3,000,000(2)
Scott Niedermayer 3,000,000(3)
Luc Robitaille 2,500,000(1)
Bill Guerin 2,250,000(2)
Olaf Kolzig 2,250,000(2)
Alexei Yashin 2,000,000(2)
Richard Chappelle 2,000,000(3)
Shawn Mceachern 2,000,000(1)
Tony Amonte 1,500,000(2)
Bobby Nighthorse 1,500,000(3)
Wayne Gretzky 1,500,000(4)
Ed Jovanovski 1,250,000(2)
Roman Hamrlik 1,250,000(2)
Jean Veutilot 1,250,000(3)
Nicholas Olson 1,100,000(4)
Ferdinand Delacroix 1,000,000(3)
Brad Defauw 1,000,000(4)
Mike Hoy 800,000(4)
Marian Hossa 750,000(2)
Vincent Lecavalier 750,000(2)
Steve Cadro 750,000(4)
Matt DeMarchi 700,000(4)
Tomas Kaberle 600,000(2)
Brad Cruikshank 600,000(1)
Jayson Bircher 600,000(4)
Michael Barker 500,000(3)
Nick Hobson 500,000(3)
Glen Metropolit 500,000(1)
Dimitri Kalinin 450,000(2)
David Legwand 450,000(2)
Andrew Raycroft 350,000(1)
Ben Clymer 350,000(1)
Pierre Dagenais 200,000(2)
Jonathan Sim 200,000(2)


 Farm Payroll




Speed

ArenaThe Palace of Auburn Hills
Capacity25,000
Ticket Price$38.00


Income

Current Funds$64,793,301
Home Games Remaining19
Avg. Attendance25,000
Avg. Revenue/Game$1,140,000
Projected Revenue$21,660,000

Expenses

Pro Payroll$29,050,000
Farm Payroll$1,650,000
Prospect Fees$0,000
Coach$400,000
Games Remaining36
Total Game Expenses$370,238
Projected Expenses$13,328,571
Projected Balance$73,124,730

Salary Commitment

Year: 4$31,800,000
Year: 5$24,950,000
Year: 6$14,105,000
Year: 7$3,305,000

 Pro Payroll

Gordie Howe 3,250,000(2)
Brian Leetch 3,000,000(1)
Sergei Gonchar 2,000,000(2)
Alexander Mogilny 2,000,000(2)
Greg Gardner 1,750,000(3)
Daniel Alfredsson 1,500,000(1)
Michael Olafsson 1,500,000(4)
Jeff Friesen 1,250,000(1)
Wayne Grivell 1,200,000(3)
Gerrit Scholte 1,200,000(3)
Patrick Houlihan 1,100,000(3)
Mark Windisch 1,000,000(3)
David Thompson 1,000,000(3)
Michael Scott 1,000,000(2)
John Corduff 1,000,000(3)
Greg Pankewicz 1,000,000(3)
Mark Howe 950,000(1)
Mikko Kuparinen 800,000(2)
Bernie Geoffrion 800,000(3)
Brian Engblom 750,000(3)
Meister Eckhart 750,000(4)
Brian Skousbol 750,000(4)
Steve Viron 600,000(2)


 Farm Payroll

Sergei Fedorov 200,000(2)
Mark Recchi 200,000(2)
Boris Mironov 150,000(1)
Maxine Gingras 140,000(4)
Fredrik Modin 125,000(2)
Sean Kitch 120,000(2)
Viktor Kozlov 90,000(2)
Alex Rodriguez 90,000(4)
Luis Dumont 85,000(2)
Joseph Graive 85,000(2)
Jason Possumato 80,000(2)
Marty Howe 75,000(2)
Sean Gauthier 75,000(4)
Chuck Thuss 50,000(2)
Ivan Novoseltsev 50,000(2)
Jason Elders 35,000(2)




Dragons

ArenaRed Deer Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$68,526,034
Home Games Remaining18
Avg. Attendance20,000
Avg. Revenue/Game$840,000
Projected Revenue$15,120,000

Expenses

Pro Payroll$24,850,000
Farm Payroll$1,492,500
Prospect Fees$0,000
Coach$400,000
Games Remaining37
Total Game Expenses$318,363
Projected Expenses$11,779,435
Projected Balance$71,866,599

Salary Commitment

Year: 4$26,342,500
Year: 5$21,057,500
Year: 6$8,585,000
Year: 7$3,335,000

 Pro Payroll

Scott Stevens 3,000,000(2)
Zigmund Palffy 2,250,000(1)
Vincent Damphousse 2,000,000(2)
Shawn Horcoff 1,750,000(3)
Jean-Do Turgis 1,750,000(3)
Patrick Wellar 1,250,000(4)
Markus Naslund 1,250,000(1)
Steve Sullivan 1,250,000(2)
Jason Allison 1,000,000(2)
Frank Shiner 1,000,000(2)
James Squires 1,000,000(3)
Martin Lapointe 900,000(1)
Pat Stapleton 850,000(4)
Sergei Samsonov 750,000(1)
Wade Redden 750,000(2)
Dave Gompers 750,000(3)
Patrick Marleau 750,000(2)
Sam Deitlebaum 700,000(2)
Jason Reimers 700,000(4)
Brad Richards 600,000(2)
Eric Brewer 600,000(2)


 Farm Payroll

Adam Foote 200,000(2)
Donald Audette 200,000(2)
Jeff Blair 125,000(4)
Maxim Afinogenov 125,000(4)
Zdeno Chara 125,000(4)
Rhett Warrener 90,000(2)
Igor Radulov 90,000(4)
Daymond Langkow 90,000(1)
Tomas Vokoun 90,000(2)
Sweeney Schriner 70,000(4)
Colin White 60,000(2)
Marc Denis 60,000(2)
Tomi Kallio 45,000(2)
Daniel Cleary 45,000(1)
Christian Gosselin 42,500(2)
Ville Nieminen 35,000(2)




Capitals

Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$19,128,682
Home Games Remaining14
Avg. Attendance20,000
Avg. Revenue/Game$840,000
Projected Revenue$11,760,000

Expenses

Pro Payroll$48,971,137
Farm Payroll$150,000
Prospect Fees$0,000
Coach$400,000
Games Remaining34
Total Game Expenses$589,537
Projected Expenses$20,044,270
Projected Balance$10,844,412

Salary Commitment

Year: 4$49,121,137
Year: 5$45,331,137
Year: 6$17,831,137
Year: 7$9,650,000

 Pro Payroll

Joe Sakic 3,000,000(2)
Patrick Roy 3,000,000(2)
Pavel Bure 2,750,000(2)
John LeClair 2,500,000(2)
Mats Sundin 2,250,000(2)
Mike Dunham 2,200,000(4)
Scott Young 2,000,000(2)
Brendan Shanahan 2,000,000(2)
Mark Messier 2,000,000(2)
Todd Gill 1,750,000(1)
Ken Daneyko 1,731,137(3)
Darryl Sydor 1,500,000(2)
Jason Woolley 1,500,000(4)
Jason Smith 1,500,000(4)
Brian Rolston 1,400,000(4)
Andrew Brunette 1,400,000(4)
Richard Zednik 1,400,000(3)
Oleg Tverdovsky 1,250,000(2)
Darius Kasparaitis 1,000,000(2)
Georges Laraque 1,000,000(3)
Martin Gelinas 1,000,000(3)
Sami Salo 1,000,000(3)
Bill Muckalt 950,000(1)
Kenny Jonsson 900,000(2)
Chad Kilger 900,000(4)
Wayne Tyson 800,000(3)
Radek Dvorak 750,000(2)
Kyle Mclaren 750,000(2)
Jacques Plante 750,000(3)
Brock Woods 750,000(4)
Alan Campos 700,000(1)
Derek Morris 600,000(2)
Carl Varnadoe 600,000(2)
Brian Falcone 500,000(3)
Damson Rhee 500,000(2)
B.J. Kilborne 390,000(1)


 Farm Payroll

Robert Lang 150,000(2)




Fire

Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$60,074,974
Home Games Remaining18
Avg. Attendance20,000
Avg. Revenue/Game$840,000
Projected Revenue$15,120,000

Expenses

Pro Payroll$39,900,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$400,000
Games Remaining35
Total Game Expenses$479,762
Projected Expenses$16,791,667
Projected Balance$58,403,307

Salary Commitment

Year: 4$39,900,000
Year: 5$33,050,000
Year: 6$9,600,000
Year: 7$1,500,000

 Pro Payroll

Jaromir Jagr 2,000,000(2)
Mario Lemieux 2,000,000(2)
Nicholas Previsich 1,750,000(3)
Dominik Hasek 1,600,000(2)
Paul Kariya 1,500,000(2)
Patrik Elias 1,500,000(2)
Theoren Fleury 1,500,000(2)
Keith Primeau 1,500,000(2)
Nikolai Khabibulin 1,350,000(2)
Milan Hejduk 1,250,000(2)
Joe Nieuwendyk 1,250,000(2)
Martin Straka 1,250,000(2)
Mathieu Schneider 1,250,000(2)
Brett Hull 1,250,000(2)
Gary Suter 1,250,000(2)
Ray Bourque 1,000,000(2)
Patrice Brisebois 1,000,000(2)
Tom Poti 1,000,000(1)
John McNabb 1,000,000(3)
Yanick Evola 1,000,000(3)
Chris Chelios 1,000,000(1)
Ray Ferraro 1,000,000(2)
Adam Oates 1,000,000(1)
Harsh Patel 850,000(1)
Jeff Camellio 800,000(1)
Bryan Trottier 800,000(3)
Jamie Heward 750,000(1)
Shawn Wolf 750,000(3)
William Sternman 750,000(3)
Russell Guzior 750,000(4)
Kristian Kudroc 750,000(3)
Darcy Tucker 750,000(1)
Vinny La Rosa 750,000(4)
Patrik Gustavsson 700,000(1)
Denis Savard 700,000(3)
Justin Williams 600,000(3)


 Farm Payroll




Marineers

ArenaMolson Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$46,869,792
Home Games Remaining18
Avg. Attendance20,000
Avg. Revenue/Game$840,000
Projected Revenue$15,120,000

Expenses

Pro Payroll$36,750,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$400,000
Games Remaining37
Total Game Expenses$442,262
Projected Expenses$16,363,690
Projected Balance$45,626,102

Salary Commitment

Year: 4$36,750,000
Year: 5$25,900,000
Year: 6$8,700,000
Year: 7$7,200,000

 Pro Payroll

Peter Forsberg 2,500,000(2)
Alexei Kovalev 2,500,000(2)
Derian Hatcher 2,250,000(2)
Mike Modano 2,250,000(2)
Bryan Mccabe 2,150,000(1)
Dan McGillis 1,500,000(1)
Brian Mulholland 1,500,000(4)
Bryan Marchment 1,500,000(2)
Pavol Demitra 1,250,000(1)
Todd Bertuzzi 1,250,000(2)
Evgeni Nabokov 1,250,000(2)
Wicher Vander Kolk 1,200,000(4)
Ossi Vaananen 1,200,000(4)
Jonathan Rubin 1,000,000(4)
Janne Niinimaa 900,000(1)
Jose Theodore 900,000(2)
Doug Link 900,000(1)
Andy Nelson 850,000(1)
Dean Brunson 850,000(1)
Mike Commodore 850,000(4)
Jarome Iginla 750,000(1)
Joe Brainard 750,000(3)
Dominick Legwold 750,000(3)
Michael Harkman 750,000(4)
Jiri Fischer 600,000(2)
Brad Isbister 600,000(2)
Chris Phillips 600,000(1)
Brent Johnson 600,000(1)
Marco Sturm 600,000(4)
Martin Havlat 500,000(1)
Nils Ekman 500,000(2)
Henrik Sedin 450,000(2)
Rick Berry 350,000(2)
Boyd Devereaux 300,000(2)
John Creamer 100,000(4)


 Farm Payroll




Gulls

Arena
Capacity23,000
Ticket Price$35.00


Income

Current Funds$78,255,703
Home Games Remaining18
Avg. Attendance23,000
Avg. Revenue/Game$966,000
Projected Revenue$17,388,000

Expenses

Pro Payroll$30,425,000
Farm Payroll$1,245,000
Prospect Fees$0,000
Coach$400,000
Games Remaining37
Total Game Expenses$381,786
Projected Expenses$14,126,071
Projected Balance$81,517,632

Salary Commitment

Year: 4$31,670,000
Year: 5$22,055,000
Year: 6$18,580,000
Year: 7$6,450,000

 Pro Payroll

Martin Brodeur 5,000,000(4)
Curtis Joseph 2,500,000(1)
Sergei Zubov 1,500,000(2)
Steve Bradley 1,500,000(1)
Brent Allard 1,500,000(2)
Oded Ungar 1,500,000(1)
Sami Kapanen 1,500,000(3)
Kary Filion 1,250,000(1)
Darcy Flaherty 1,250,000(1)
Dan Provencher 1,250,000(3)
Troy Hambry 1,100,000(3)
Nash Taylor 1,000,000(3)
Daniel Sedin 1,000,000(3)
Dale Hawerchuck 900,000(3)
Steve Wiehmayer 850,000(3)
Dave Mallick 750,000(4)
Stephan Heimbecher 750,000(3)
Mike Jarmus 750,000(3)
Scott Walker 700,000(1)
Joseph Dunnage 700,000(3)
Andrew Moses 700,000(4)
Robert Kocicka 700,000(3)
Brad Tapia 600,000(3)
Josh Harold 600,000(3)
Austin Jones 575,000(1)


 Farm Payroll

Rino Sandilands 150,000(1)
Rod Brind'Amour 125,000(2)
Aaron Miller 100,000(2)
Bryan Smolinski 100,000(1)
Jere Lehtinen 90,000(2)
Richard Coveny 90,000(1)
Andreas Dackell 90,000(3)
Brian Savage 85,000(2)
Steve Heinze 75,000(2)
Todd Beyer 75,000(3)
Ian Bouchard 75,000(3)
Brad Horton 75,000(3)
Bill Broadway 60,000(3)
Chris Doudo 55,000(3)




Stingrays

ArenaJacksonville Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$93,755,862
Home Games Remaining18
Avg. Attendance20,000
Avg. Revenue/Game$840,000
Projected Revenue$15,120,000

Expenses

Pro Payroll$24,800,000
Farm Payroll$1,150,000
Prospect Fees$0,000
Coach$400,000
Games Remaining37
Total Game Expenses$313,690
Projected Expenses$11,606,548
Projected Balance$97,269,314

Salary Commitment

Year: 4$26,700,000
Year: 5$21,330,000
Year: 6$15,960,000
Year: 7$7,750,000

 Pro Payroll

Mikhail Pipa 2,500,000(2)
Mario Theberge 2,000,000(1)
Trece Wheeler 1,500,000(2)
Andre Nicholson 1,500,000(1)
Serge Lahtinen 1,500,000(3)
Roger Phyfield 1,500,000(4)
Jiri Slegr 1,500,000(4)
Dean Tiltgen 1,500,000(4)
Pavel Vujtek 1,250,000(3)
Steve Konowalchuk 1,000,000(1)
Daniel Zicat 1,000,000(3)
Brian Naujoks 1,000,000(3)
Richard Nolan 1,000,000(3)
Brian Randall 1,000,000(4)
Chris Therrien 750,000(3)
Clayton Covert 750,000(4)
Jeremy Van Hoof 750,000(3)
Sam Smith 750,000(4)
Michael Jimenez 750,000(4)
Matt James 750,000(3)
Nick Scott 700,000(2)
Scott Gomez 600,000(2)


 Farm Payroll

Paul Coffey 200,000(1)
Ray Whitney 150,000(3)
Denis Beaulieu 150,000(1)
Byron Dafoe 135,000(1)
Ron Tugnutt 135,000(1)
Peter Svoboda 75,000(1)
Bob Woods 70,000(1)
Jeff Halpern 70,000(2)
Darren Jackson 60,000(3)
Jim Hrycuik 60,000(1)
Hugues Gervais 45,000(1)




Tornado

ArenaAll-Star Stadium
Capacity20,000
Ticket Price$35.00


Income

Current Funds$96,921,526
Home Games Remaining22
Avg. Attendance20,000
Avg. Revenue/Game$840,000
Projected Revenue$18,480,000

Expenses

Pro Payroll$20,321,000
Farm Payroll$884,025
Prospect Fees$0,000
Coach$400,000
Games Remaining37
Total Game Expenses$257,203
Projected Expenses$9,516,499
Projected Balance$105,885,027

Salary Commitment

Year: 4$21,205,025
Year: 5$18,505,000
Year: 6$12,235,000
Year: 7$4,521,000

 Pro Payroll

Eric Dalnas 2,000,000(3)
Jocelyn Thibault 1,800,000(3)
Chris Drury 1,300,000(1)
Geoff Sanderson 1,250,000(2)
Jack Edelman 1,000,000(3)
Tomas Halstrom 1,000,000(3)
Steve Moroney 1,000,000(4)
Lubomir Visnovsky 990,000(3)
Jaroslav Spacek 900,000(2)
Richard Matvichuk 880,000(4)
Chris McDonnell 880,000(1)
Alain Dufour 836,000(4)
Fredrik Nolander 800,000(4)
Maurice Richard 800,000(2)
Tony Pezzi 770,000(4)
Harry Lawson 750,000(3)
Svend Oigarden 700,000(2)
Francois Branigan 665,000(2)
Shane Willis 550,000(2)
Vidar Bergum 550,000(2)
Jean-Rene Stevenson 500,000(2)
Jason Frank 400,000(1)


 Farm Payroll

Jeremy Beutler 100,000(4)
Anson Carter 99,000(3)
Valeri Bure 90,000(2)
Jamie Hicks 75,000(3)
Tyson Nash 75,000(2)
George Williams 75,000(2)
Russell Bostwick 75,000(4)
Sid Abel 70,000(2)
Doug Walsh 60,000(4)
Ian Abbott 60,000(1)
Richard Jacobs 60,000(1)
Benoit Sharifijanov 45,000(2)
Eric Morschauser 0,025(1)




Sun Devils

ArenaMobile Civic Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$68,307,577
Home Games Remaining17
Avg. Attendance20,000
Avg. Revenue/Game$840,000
Projected Revenue$14,280,000

Expenses

Pro Payroll$24,282,807
Farm Payroll$1,300,032
Prospect Fees$0,000
Coach$400,000
Games Remaining36
Total Game Expenses$309,320
Projected Expenses$11,135,502
Projected Balance$71,452,075

Salary Commitment

Year: 4$25,582,839
Year: 5$16,082,529
Year: 6$9,815,032
Year: 7$3,200,000

 Pro Payroll

Jason Anderton 4,500,000(1)
Nicklas Lidstrom 2,400,000(1)
Andre Donaldson 1,500,000(3)
Jean-Marie Bonar 1,500,000(3)
Bob Lapensee 1,000,000(4)
Devin Smith 1,000,000(4)
Simon Gagne 900,000(2)
Jean-Pierre Dumont 900,000(3)
Rick Wylie 900,000(2)
Sammi Hendrix 900,000(1)
Niklas Sundstrom 850,000(2)
Eric Thompson 800,000(2)
J.R. Prestifilippo 787,497(2)
Jochen Hecht 750,000(2)
Eric Naud 750,000(3)
Terry Wong 750,000(4)
David Seidner 715,000(3)
Kevin Clouttier 700,000(1)
Dan Eigner 600,000(1)
James Russell 600,000(3)
Carl Lauer 600,000(3)
Joe Soper 500,000(2)
Dan McCutcheon 380,000(2)
Paul Boisvenue 0,310(1)


 Farm Payroll

Sean Burke 350,000(4)
Gary Roberts 175,000(2)
Keith Carney 150,000(1)
Igor Ulanov 100,000(2)
Kelly Vail 100,000(4)
Ulf Dahlen 80,000(1)
Alexander Khavanov 75,000(2)
Mike Ricci 70,000(1)
Connor Lyden 50,000(3)
Terje Embla 50,000(2)
Greg Hawgood 50,000(1)
Jason Treadway 50,000(1)
Yves Anoia 0,032(3)




Crows

ArenaCrows Nest Arena
Capacity24,000
Ticket Price$35.00


Income

Current Funds$89,124,653
Home Games Remaining18
Avg. Attendance24,000
Avg. Revenue/Game$1,008,000
Projected Revenue$18,144,000

Expenses

Pro Payroll$26,350,000
Farm Payroll$1,202,500
Prospect Fees$0,000
Coach$497,600
Games Remaining36
Total Game Expenses$333,930
Projected Expenses$12,021,471
Projected Balance$95,247,182

Salary Commitment

Year: 4$27,552,500
Year: 5$22,352,500
Year: 6$18,675,000
Year: 7$3,325,000

 Pro Payroll

Bruce Bellemare 2,250,000(3)
Pierre Mazur 2,250,000(3)
Felix Schwarzbauer 1,750,000(3)
Magnus Arvedson 1,500,000(1)
Alexei Klevakin 1,500,000(1)
Shane Noren 1,500,000(3)
Tommy Chartrand 1,500,000(2)
Pierre Breitenbach 1,500,000(3)
Frederic Miller 1,250,000(3)
Dick Ramoser 1,250,000(3)
Santeri Ikonen 1,000,000(4)
William Wilton 1,000,000(3)
James Brannegan 1,000,000(3)
Brendan Witt 900,000(1)
Joseph Merabon 850,000(2)
John Shore 750,000(3)
Mike Itzo 750,000(4)
Kevin St.Pierre 750,000(4)
Stas Nagy 750,000(4)
Ken Hodge 700,000(3)
Karel Rachunek 600,000(1)
Michal Handzus 600,000(2)
Chris Pokorny 450,000(1)


 Farm Payroll

Arturs Irbe 200,000(2)
Troy Bermingham 150,000(3)
Shane Doan 125,000(2)
Jeff O'Neill 100,000(2)
Mariusz Czerkawski 100,000(1)
Mike Leclerc 90,000(1)
Marek Malik 75,000(2)
Wilhelm Fury 75,000(4)
Clark Martirosian 65,000(2)
Scott Hannan 60,000(2)
Marc Savard 60,000(2)
Scott Battaglia 60,000(1)
Kevin Jannusch 42,500(2)




Crude

ArenaSkyreach Centre
Capacity17,100
Ticket Price$35.00


Income

Current Funds$53,462,861
Home Games Remaining20
Avg. Attendance17,100
Avg. Revenue/Game$718,200
Projected Revenue$14,364,000

Expenses

Pro Payroll$38,820,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$400,000
Games Remaining37
Total Game Expenses$466,905
Projected Expenses$17,275,476
Projected Balance$50,551,385

Salary Commitment

Year: 4$38,820,000
Year: 5$32,240,000
Year: 6$12,390,000
Year: 7$2,300,000

 Pro Payroll

Brian Rafalski 12,500,000(2)
Doug Weight 3,300,000(3)
Philip Ellwood 2,500,000(2)
Petr Nedved 1,500,000(1)
Eric Daze 1,250,000(1)
Adrian Aucoin 1,000,000(3)
Marian Gaborik 1,000,000(3)
Edward Zukowski 1,000,000(3)
Paul Carbonneau 1,000,000(4)
Curtis Stotlar 1,000,000(3)
Roberto Luongo 900,000(2)
Todd Marchant 900,000(1)
Robert Svehla 850,000(2)
Dmitri Rasmussen 830,000(1)
Brendan Morrison 800,000(2)
Niko Larocque 800,000(1)
Bret Hedican 750,000(2)
Bob Pollak 750,000(3)
Ivo Zvolanek 750,000(3)
Adam Deadmarsh 700,000(1)
Doug Linch 700,000(2)
Boyd Gordon 700,000(4)
Rob Lang 600,000(1)
Alex Savard 600,000(4)
David Tanabe 500,000(2)
Scott Leavins 450,000(3)
Juris Abalmasovs 440,000(3)
Marc Tomaras 400,000(3)
Mikael Paulsson 350,000(2)


 Farm Payroll