nhlprosim83 Team Finances

Financial Report

(As of vendredi, juin 30 2006)

ANA

Arena
Capacity21 000
Ticket Price$35,00


Income

Current Funds$23 674 684
Home Games Remaining0
Avg. Attendance14 889
Avg. Revenue/Game$801 130
Projected Revenue$0 000

Expenses

Pro Payroll$48 966 200
Farm Payroll$824 360
Prospect Fees$4 500
Coach$425 000
Games Remaining0
Total Game Expenses$612 440
Projected Expenses$0 000
Projected Balance$23 674 684

Salary Commitment

Year: 2008$49 790 560
Year: 2009$40 508 300
Year: 2010$28 067 500
Year: 2011$9 842 400

Pro Payroll

Evgeni Nabokov 4 900 000(4)
Steven Reinprecht 4 370 000(1)
Ray Whitney 4 000 000(3)
Oleg Tverdovsky 4 000 000(4)
Milan Hejduk 3 914 000(3)
Daymond Langkow 3 800 000(2)
Andrei Zyuzin 2 660 000(3)
Ethan Moreau 2 500 000(2)
Denis Gauthier 2 280 000(1)
Mathieu Garon 2 280 000(3)
Toni Lydman 1 900 000(2)
Radek Martinek 1 368 000(2)
Artem Chubarov 1 350 000(3)
Antoine Vermette 1 250 000(3)
Ramzi Abid 1 216 000(2)
Igor Radulov 1 200 000(3)
Scottie Upshall 1 045 000(2)
Brent Seabrook 942 400(4)
Bobby Ryan 775 000(3)
Shane Endicott 722 000(1)
Nigel Dawes 680 200(1)
Robbie Schremp 589 000(1)
Sebastien Centomo 456 000(1)
Kyle Rossiter 400 000(3)
Lasse Kukkonen 368 600(2)


Farm Payroll

Brooks Orpik 114 000(2)
Rico Fata 93 100(3)
Josef Boumedienne 91 200(1)
Ari Ahonen 76 000(2)
David LeNeveu 70 000(3)
Teemu Laine 60 800(3)
John Erskine 57 000(1)
Tomas Linhart 53 200(2)
Jan Lasak 53 200(3)
Dominic Moore 45 000(3)
Greg Watson 38 000(3)
Kris Vernarsky 36 860(1)
Eric Lundberg 36 000(3)




BOS

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$25 100 640
Home Games Remaining0
Avg. Attendance17 801
Avg. Revenue/Game$953 546
Projected Revenue$0 000

Expenses

Pro Payroll$54 610 904
Farm Payroll$170 300
Prospect Fees$6 000
Coach$350 000
Games Remaining0
Total Game Expenses$672 405
Projected Expenses$0 000
Projected Balance$25 100 640

Salary Commitment

Year: 2008$54 781 204
Year: 2009$49 665 604
Year: 2010$25 118 300
Year: 2011$1 800 000

Pro Payroll

Todd Bertuzzi 6 574 000(3)
Patrick Marleau 5 000 000(3)
Alexei Yashin 3 500 000(2)
Mike York 3 420 000(2)
Saku Koivu 3 040 000(2)
Kevin Weekes 3 040 000(2)
Manny Fernandez 3 000 000(3)
Kimmo Timonen 2 622 000(2)
Chris Gratton 2 000 000(3)
Jeff Friesen 2 000 000(3)
Richard Matvichuk 1 900 304(2)
Nathan Paetsch 1 800 000(4)
Marek Zidlicky 1 748 000(2)
Tuomo Ruutu 1 368 000(1)
Ivan Novoseltsev 1 254 000(3)
Dan Hamhuis 1 216 000(2)
Mike Richards 1 180 000(2)
Oleg Kvasha 1 102 000(1)
Brad Ference 1 083 000(3)
Konstantin Koltsov 1 026 000(1)
Alexander Khavanov 1 000 000(2)
Riku Hahl 988 000(2)
Dimitry Afanasenkov 912 000(3)
Brent Burns 798 000(1)
Nathan Smith 485 000(3)
Alexandre Picard 456 000(2)
Antti Miettinen 450 000(3)
Igor Knyazev 444 600(1)
Igor Pohanka 437 000(2)
Aleksander Suglobov 425 000(3)
Micki Dupont 342 000(1)


Farm Payroll

Luc Bourdon 48 700(3)
Daniel Tkaczuk 45 600(3)
Daniel Widing 41 000(3)
Jamie Storr 35 000(1)




BUF

Arena
Capacity22 500
Ticket Price$40,00


Income

Current Funds$78 531 031
Home Games Remaining0
Avg. Attendance20 699
Avg. Revenue/Game$1 264 764
Projected Revenue$0 000

Expenses

Pro Payroll$57 108 200
Farm Payroll$500 189
Prospect Fees$9 000
Coach$270 000
Games Remaining0
Total Game Expenses$705 944
Projected Expenses$0 000
Projected Balance$78 531 031

Salary Commitment

Year: 2008$57 608 389
Year: 2009$55 731 189
Year: 2010$33 508 250
Year: 2011$6 100 000

Pro Payroll

Markus Naslund 6 840 000(3)
Nicklas Lidstrom 6 726 000(2)
Marian Hossa 6 460 000(3)
Martin Brodeur 6 308 000(2)
Jason Allison 6 270 000(2)
Mike Comrie 3 610 000(3)
Ladislav Nagy 3 500 000(3)
Mike Rathje 3 500 000(4)
Scott Hannan 2 812 000(3)
Sami Kapanen 1 700 000(3)
Henrik Tallinder 1 500 000(3)
Oleg Saprykin 1 400 000(4)
Michael Ryder 1 292 000(1)
Mathieu Biron 1 200 000(4)
Hannu Toivonen 1 100 000(2)
Tom Kostopoulos 950 000(3)
Alexander Steen 800 000(2)
Tyson Nash 650 000(2)
Kirill Koltsov 490 200(1)


Farm Payroll

Chris Therien 194 499(2)
Byron Ritchie 133 400(2)
Petr Tenkrat 57 000(1)
Patrick Desrochers 41 040(2)
Adam Hall 38 000(1)
Tim Ramholt 36 250(3)




CAL

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$9 752 108
Home Games Remaining0
Avg. Attendance12 890
Avg. Revenue/Game$687 855
Projected Revenue$0 000

Expenses

Pro Payroll$35 488 000
Farm Payroll$1 866 220
Prospect Fees$4 500
Coach$300 000
Games Remaining0
Total Game Expenses$459 253
Projected Expenses$0 000
Projected Balance$9 752 108

Salary Commitment

Year: 2008$37 354 220
Year: 2009$34 893 340
Year: 2010$19 521 500
Year: 2011$8 513 500

Pro Payroll

Cory Sarich 4 180 000(4)
Rick Nash 4 000 000(2)
Dick Tarnstrom 2 750 000(3)
Mike Johnson 2 500 000(4)
Ales Kotalik 2 500 000(2)
Mike Knuble 2 280 000(3)
Erik Cole 2 223 000(2)
Josef Melichar 1 750 000(4)
Alexei Semenov 1 500 000(3)
Vesa Toskala 1 500 000(3)
Juraj Kolnik 1 400 000(3)
Johnny Boychuk 1 375 000(3)
Andrew Brunette 1 300 000(2)
Pavel Brendl 988 000(1)
Ryan Kesler 895 000(2)
Jason Blake 836 000(2)
Trevor Daley 775 000(2)
Marcel Goc 722 000(1)
Zdenek Kutlak 722 000(2)
John Grahame 722 000(2)
Yan Stastny 456 000(2)
Eric Nystrom 114 000(2)


Farm Payroll

Mariusz Czerkawski 190 000(1)
Jozef Stumpel 190 000(1)
Mike Commodore 120 000(2)
Steve Konowalchuk 120 000(2)
Dale Purinton 90 000(2)
Wade Brookbank 72 960(2)
Ivan Majesky 70 300(1)
Andy Hilbert 68 400(2)
Miroslav Zalesak 60 800(2)
Alexei Kaigorodov 60 000(3)
Al Montoya 59 660(2)
Rick Berry 55 100(1)
Jody Shelley 55 000(2)
Richard Jackman 54 720(1)
Brandon Bochenski 53 200(2)
Curtis Sanford 50 000(3)
Jarkko Immonen 48 000(3)
Trevor Letowski 45 600(2)
Jean-Francois Jacques 45 600(1)
Matt Ellison 45 220(2)
Dennis Wideman 45 000(3)
Libor Ustrnul 42 000(4)
Joe Dipenta 41 800(1)
Garret Stafford 41 500(4)
Loui Eriksson 38 000(2)
Evgeny Konstantinov 36 860(1)
Rob Davison 34 200(1)
Carl Mallette 32 300(1)




CHI

Arena
Capacity22 500
Ticket Price$38,00


Income

Current Funds$62 779 023
Home Games Remaining0
Avg. Attendance19 341
Avg. Revenue/Game$1 120 639
Projected Revenue$0 000

Expenses

Pro Payroll$49 744 000
Farm Payroll$970 060
Prospect Fees$3 000
Coach$400 000
Games Remaining0
Total Game Expenses$623 379
Projected Expenses$0 000
Projected Balance$62 779 023

Salary Commitment

Year: 2008$50 714 060
Year: 2009$43 708 760
Year: 2010$26 189 800
Year: 2011$3 414 000

Pro Payroll

Ed Jovanovski 6 550 000(3)
Jan Hrdina 4 370 000(1)
Brad Richards 3 572 000(3)
Michael Peca 3 496 000(2)
Andrew Raycroft 3 300 000(4)
Darius Kasparaitis 3 000 000(2)
Martin Prusek 2 750 000(3)
Jean-Pierre Dumont 2 700 000(2)
Brent Sopel 2 565 000(2)
Mark Bell 2 500 000(3)
Tomas Kloucek 2 500 000(3)
Marcel Hossa 1 900 000(2)
Steve Eminger 1 800 000(3)
Krystofer Kolanos 1 406 000(2)
Shaone Morrisonn 1 400 000(3)
Mike Cammalleri 1 216 000(1)
Joffrey Lupul 1 140 000(1)
Marek Svatos 1 102 000(2)
Matthew Stajan 1 064 000(2)
Braydon Coburn 900 000(3)
Marc-Andre Thinel 513 000(3)


Farm Payroll

Daniel Tjarnqvist 121 600(2)
Branislav Mezei 98 800(1)
Radoslav Suchy 91 200(1)
Brandon Nolan 90 000(3)
Jaroslav Kristek 89 300(1)
Peter Worrell 80 000(2)
Derek Mackenzie 69 000(4)
Rastislav Stana 60 800(3)
Lauri Korpikoski 49 400(3)
Barrett Heisten 45 600(3)
René Bourque 45 000(4)
Matt Murley 45 000(3)
Kris Chucko 44 460(2)
Dany Sabourin 39 900(2)




COL

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$34 021 041
Home Games Remaining0
Avg. Attendance16 739
Avg. Revenue/Game$891 864
Projected Revenue$0 000

Expenses

Pro Payroll$39 538 000
Farm Payroll$486 930
Prospect Fees$6 000
Coach$400 000
Games Remaining0
Total Game Expenses$493 060
Projected Expenses$0 000
Projected Balance$34 021 041

Salary Commitment

Year: 2008$40 024 930
Year: 2009$27 340 530
Year: 2010$7 225 890
Year: 2011$3 229 700

Pro Payroll

Martin St. Louis 4 636 000(2)
Kyle Mclaren 4 370 000(2)
Dany Heatley 3 724 000(1)
Jocelyn Thibault 3 534 000(2)
Jason Williams 2 100 000(3)
Ossi Vaananen 2 000 000(4)
Manny Legace 2 000 000(2)
Jason Spezza 1 520 000(1)
Todd White 1 406 000(1)
Alexander Frolov 1 368 000(1)
Manny Malhotra 1 300 000(3)
Nick Schultz 1 178 000(1)
Marc-André Fleury 1 125 000(2)
Alexander Ovechkin 1 083 000(1)
Dennis Seidenberg 1 000 000(2)
Blair Betts 1 000 000(4)
Fredrik Sjostrom 969 000(2)
Peter Schaefer 950 000(2)
John-Michael Liles 912 000(1)
Sean Bergenheim 900 600(1)
Martin Grenier 748 600(2)
Nikos Tselios 691 600(2)
Guillaume Lefebvre 547 200(1)
Francois Beauchemin 475 000(3)


Farm Payroll

Sebastien Caron 75 000(3)
Darryl Bootland 70 000(4)
Martin Hanzal 60 000(4)
Lee Stempniak 58 500(4)
Adam Munro 52 440(2)
Chris Kunitz 46 190(3)
Mark Rycroft 45 600(1)
Chris Thorburn 41 200(4)
Jean-Marc Pelletier 38 000(2)




DAL

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$10 444 653
Home Games Remaining0
Avg. Attendance16 705
Avg. Revenue/Game$892 404
Projected Revenue$0 000

Expenses

Pro Payroll$45 730 600
Farm Payroll$694 378
Prospect Fees$7 500
Coach$265 000
Games Remaining0
Total Game Expenses$569 481
Projected Expenses$0 000
Projected Balance$10 444 653

Salary Commitment

Year: 2008$46 424 978
Year: 2009$35 863 980
Year: 2010$21 947 700
Year: 2011$3 199 100

Pro Payroll

Miroslav Satan 5 300 000(3)
Adam Deadmarsh 4 446 000(1)
Ryan Smyth 4 408 000(2)
Robyn Regehr 2 774 000(3)
Vaclav Prospal 2 546 000(2)
John Madden 2 500 000(3)
Bryan Berard 2 356 000(2)
David Aebischer 2 356 000(2)
Rostislav Klesla 2 052 000(1)
Kris Beech 1 900 000(1)
Filip Novak 1 700 000(4)
Reinhard Divis 1 500 000(3)
Jared Aulin 1 485 000(3)
Alex Hemsky 1 368 000(1)
Milan Kraft 1 350 000(3)
Matthew Lombardi 1 300 000(3)
Branko Radivojevic 1 292 000(3)
Dave Scatchard 1 100 000(3)
Kurt Sauer 925 000(4)
Duncan Keith 836 000(2)
Ross Lupaschuk 760 000(2)
Jed Ortmeyer 501 600(4)
Gerard Dicaire 500 000(2)
Hugh Jessiman 475 000(1)


Farm Payroll

Mika Noronen 98 800(1)
Jason Bacashihua 72 500(4)
Ivan Huml 62 700(2)
Michel Riesen 55 100(3)
Jeff Farkas 55 100(1)
Matthew Keith 48 298(1)
Nicklas Bergfors 47 500(3)
Jay McClement 47 120(2)
Kamil Kreps 47 120(1)
Chris Bala 45 600(1)
Zbynek Michalek 45 000(3)
Michael Garnett 44 460(2)
Jan Hlavac 25 080(1)




DET

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$84 040
Home Games Remaining0
Avg. Attendance19 042
Avg. Revenue/Game$1 015 175
Projected Revenue$0 000

Expenses

Pro Payroll$66 444 200
Farm Payroll$1 125 020
Prospect Fees$7 500
Coach$300 000
Games Remaining0
Total Game Expenses$827 765
Projected Expenses$0 000
Projected Balance$84 040

Salary Commitment

Year: 2008$67 569 220
Year: 2009$61 768 900
Year: 2010$32 903 200
Year: 2011$7 053 000

Pro Payroll

Jaromir Jagr 6 460 000(2)
Sergei Gonchar 6 080 000(2)
Eric Lindros 6 000 000(3)
Curtis Joseph 4 940 000(2)
Craig Conroy 3 800 000(2)
Andrei Markov 2 800 000(4)
Ruslan Salei 2 750 000(3)
Michal Handzus 2 600 000(3)
Andy Delmore 2 546 000(1)
Ryan Miller 2 500 000(4)
Alyn Mccauley 2 400 000(3)
Cory Cross 2 250 000(3)
Shawn Horcoff 2 204 000(2)
Martin Lapointe 2 050 000(3)
Filip Kuba 2 033 000(2)
Tomas Holmstrom 2 000 000(3)
Pascal Dupuis 1 748 000(3)
Tomas Slovak 1 700 000(3)
Sheldon Keefe 1 500 000(4)
Curtis Brown 1 500 000(2)
Denis Shvidki 1 400 000(3)
Viktor Kozlov 1 083 000(1)
Cristobal Huet 1 064 000(2)
Paul Martin 950 000(1)
Matt Bradley 927 200(1)
Ryan Bayda 703 000(3)
Pavel Skrbek 456 000(2)


Farm Payroll

David Vyborny 205 200(2)
Dan Fritsche 90 000(3)
Mark Eaton 83 600(1)
Brent Krahn 80 000(4)
Scott Barney 68 400(2)
Jakub Cutta 60 800(1)
Ben Eager 60 200(4)
Brad DeFauw 55 100(2)
A.J. Thelen 54 720(1)
John Pohl 52 500(3)
Joey Tetarenko 51 300(3)
Jonathan Sim 49 400(1)
Barry Tallackson 45 600(1)
Matt Foy 44 500(4)
Ryan O'Byrne 34 500(4)
Dan Ellis 33 800(4)
Kai Nurminen 30 400(3)
Niclas Havelid 25 000(3)




FLA

Arena
Capacity22 500
Ticket Price$42,00


Income

Current Funds$34 079 873
Home Games Remaining0
Avg. Attendance21 036
Avg. Revenue/Game$1 338 423
Projected Revenue$0 000

Expenses

Pro Payroll$67 925 000
Farm Payroll$1 111 000
Prospect Fees$1 500
Coach$410 000
Games Remaining0
Total Game Expenses$846 921
Projected Expenses$0 000
Projected Balance$34 079 873

Salary Commitment

Year: 2008$69 036 000
Year: 2009$51 899 400
Year: 2010$22 129 200
Year: 2011$4 850 000

Pro Payroll

Rob Blake 7 600 000(2)
Scott Niedermayer 5 928 000(3)
Vincent Lecavalier 4 864 000(2)
Mark Recchi 4 484 000(1)
J-S Giguere 3 952 000(2)
Henrik Zetterberg 3 850 000(4)
Alexei Kovalev 3 648 000(2)
Jeff O'Neill 3 500 000(3)
John LeClair 3 116 000(1)
Andrew Cassels 2 850 000(2)
Bobby Holik 2 280 000(2)
Dominik Hasek 2 000 000(1)
Joni Pitkanen 1 976 000(1)
Matt Cullen 1 750 000(2)
Mike Fisher 1 725 000(3)
Jason King 1 330 000(1)
Pierre-Marc Bouchard 1 250 000(3)
Kari Lehtonen 1 250 000(2)
Ron Hainsey 1 220 000(3)
Tomas Plekanec 1 200 000(3)
Nathan Dempsey 1 140 000(1)
Kristian Kudroc 1 000 000(4)
Patrick O'Sullivan 945 000(3)
Jean-Francois Fortin 836 000(1)
Jonas Andersson 699 200(2)
Rostislav Olesz 551 000(2)
Brendan Bell 532 000(1)
Jakub Klepis 494 000(1)
Mikael Holmqvist 450 000(3)
Tomas Fleischmann 444 600(1)
Travis Zajac 418 000(3)
Marek Chvatal 376 200(3)
Sean McMorrow 266 000(2)


Farm Payroll

Vyacheslav Kozlov 266 000(1)
Shawn Bates 243 200(1)
Sami Salo 152 000(3)
Jani Hurme 133 000(1)
Dion Phaneuf 115 000(3)
Daniel Cleary 100 000(1)
Scott Kelman 60 000(2)
Steve Gainey 41 800(1)




LA

Arena
Capacity22 500
Ticket Price$35,00


Income

Current Funds$154 434 751
Home Games Remaining0
Avg. Attendance22 380
Avg. Revenue/Game$1 192 268
Projected Revenue$0 000

Expenses

Pro Payroll$62 227 000
Farm Payroll$1 010 468
Prospect Fees$4 500
Coach$425 000
Games Remaining0
Total Game Expenses$776 426
Projected Expenses$0 000
Projected Balance$154 434 751

Salary Commitment

Year: 2008$63 237 468
Year: 2009$58 088 848
Year: 2010$36 740 300
Year: 2011$15 477 600

Pro Payroll

Roberto Luongo 7 000 000(4)
Joe Sakic 6 750 000(3)
Jarome Iginla 5 890 000(2)
Peter Bondra 4 902 000(3)
Ilya Kovalchuk 4 522 000(3)
Mike Modano 4 000 000(2)
Marian Gaborik 3 781 000(2)
Wade Redden 3 648 000(2)
Jason Smith 3 000 000(4)
Eric Brewer 2 964 000(2)
Michael Nylander 2 500 000(4)
Scott Hartnell 2 200 000(3)
Anton Volchenkov 1 875 000(3)
Vitaly Vishnevski 1 675 000(4)
Stephane Yelle 1 250 000(4)
Mikael Tellqvist 1 216 000(1)
Justin Williams 1 178 000(1)
Vaclav Nedorost 1 026 000(1)
Carlo Colaiacovo 988 000(1)
Evgeni Malkin 760 000(2)
Stephen Peat 646 000(3)
Josh Harding 456 000(1)


Farm Payroll

Jesse Niinimaki 95 000(3)
Steve Mccarthy 92 720(1)
Gregory Campbell 89 500(3)
Doug Lynch 72 000(2)
Bates Battaglia 64 600(1)
Ryan Hollweg 52 600(4)
Jonathan Hedstrom 52 500(3)
Robert Nilsson 49 400(3)
Keith Ballard 47 500(2)
Yann Danis 45 600(1)
Mark Stuart 45 600(2)
Jeremy Colliton 44 460(2)
Justin Papineau 43 700(1)
Ondrej Nemec 41 800(3)
Vojtech Polak 39 500(3)
Jeff Heerema 38 000(1)
Erik Christensen 37 088(2)
David Morisset 32 300(2)
Francis Bouillon 26 600(2)




MTL

Arena
Capacity22 500
Ticket Price$38,00


Income

Current Funds$109 601 744
Home Games Remaining0
Avg. Attendance21 563
Avg. Revenue/Game$1 229 032
Projected Revenue$0 000

Expenses

Pro Payroll$51 334 000
Farm Payroll$1 174 090
Prospect Fees$9 000
Coach$450 000
Games Remaining0
Total Game Expenses$645 940
Projected Expenses$0 000
Projected Balance$109 601 744

Salary Commitment

Year: 2008$52 508 090
Year: 2009$51 284 870
Year: 2010$35 876 150
Year: 2011$7 870 850

Pro Payroll

Jose Theodore 6 422 000(3)
Sergei Samsonov 4 712 000(3)
Bryan Mccabe 4 600 000(4)
Brian Rafalski 4 560 000(2)
Brad Stuart 3 952 000(3)
Roman Hamrlik 3 900 000(3)
Marco Sturm 2 812 000(2)
Kyle Calder 2 280 000(2)
Tim Connolly 2 200 000(3)
Keith Primeau 2 100 000(2)
Lukas Krajicek 2 000 000(4)
Stephen Weiss 1 925 000(3)
Anson Carter 1 520 000(2)
Jeff Halpern 1 450 000(3)
Jeff Woywitka 1 330 000(2)
Jeff Tambellini 1 100 000(3)
Daniel Blackburn 1 100 000(4)
Raffi Torres 985 000(3)
Jamal Mayers 950 000(3)
Michael Rupp 836 000(1)
Jason Wiemer 600 000(2)


Farm Payroll

Boyd Devereaux 133 000(3)
Patrice Brisebois 121 600(1)
Kevyn Adams 92 000(4)
Arron Asham 75 620(1)
Clarke MacArthur 70 000(3)
Brooks Laich 70 000(3)
Rob Niedermayer 60 800(1)
Anze Kopitar 59 000(3)
Mark Popovic 55 100(2)
Jack Skille 54 500(3)
Kevin Dallman 53 200(2)
Sergei Zinovjev 50 920(2)
Brad Winchester 47 500(2)
Aaron Johnson 47 500(1)
Derek Boogaard 45 000(4)
Patrick Eaves 44 840(1)
Lukas Mensator 36 860(1)
Martin Vagner 33 850(4)
Andre Roy 22 800(3)




NJ

Arena
Capacity20 000
Ticket Price$36,00


Income

Current Funds$33 446 464
Home Games Remaining0
Avg. Attendance13 488
Avg. Revenue/Game$741 277
Projected Revenue$0 000

Expenses

Pro Payroll$39 028 800
Farm Payroll$1 741 910
Prospect Fees$10 500
Coach$300 000
Games Remaining0
Total Game Expenses$500 990
Projected Expenses$0 000
Projected Balance$33 446 464

Salary Commitment

Year: 2008$40 770 710
Year: 2009$21 348 150
Year: 2010$16 337 890
Year: 2011$5 744 050

Pro Payroll

Ed Belfour 4 940 000(1)
Bill Guerin 4 750 000(1)
Radek Bonk 3 500 000(4)
Mathieu Schneider 3 500 000(3)
Brendan Witt 3 250 000(3)
Danny Markov 2 337 000(2)
Nik Antropov 1 695 000(3)
Eric Beaudoin 1 350 000(4)
Mikhail Yakubov 1 216 000(1)
Dean Mcammond 1 216 000(1)
Tomas Surovy 1 175 000(3)
Chris Osgood 1 140 000(1)
Brad Boyes 1 140 000(1)
Mike Komisarek 1 102 000(2)
Adrian Foster 1 007 000(1)
Nikita Alexeev 1 007 000(2)
David Hale 988 000(1)
Denis Grebeshkov 800 000(3)
Jordan Krestanovich 765 000(4)
Alexander Svitov 744 800(1)
Jordin Tootoo 722 000(1)
Sasha Goc 684 000(1)


Farm Payroll

Sandis Ozolinsh 285 000(1)
Andy Mcdonald 136 000(2)
Lee Falardeau 114 000(2)
Dustin Brown 81 700(1)
Mike Grier 76 000(1)
Maxime Daigneault 76 000(1)
Alexander Auld 75 240(1)
Steve Begin 74 100(2)
Norman Milley 68 400(1)
Valeri Bure 60 800(1)
Jiri Hudler 58 900(2)
Luke Sellars 57 000(4)
Rickard Wallin 55 100(2)
Lars Jonsson 47 500(2)
Paul Gaustad 46 740(3)
Reto Von Arx 45 600(3)
Bruno St. Jacques 45 600(1)
Joel Perrault 44 460(2)
Brock Radunske 41 500(3)
Arttu Luttinen 40 000(3)
Chris Simon 38 000(1)
Rob Globke 37 620(1)
Dan Spang 37 250(4)
Michael Henrich 34 800(4)
Rosario Ruggeri 34 200(2)
Niko Kapanen 30 400(1)




NYI

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$46 401 505
Home Games Remaining0
Avg. Attendance19 121
Avg. Revenue/Game$1 019 172
Projected Revenue$0 000

Expenses

Pro Payroll$46 756 780
Farm Payroll$586 100
Prospect Fees$12 000
Coach$500 000
Games Remaining0
Total Game Expenses$583 596
Projected Expenses$0 000
Projected Balance$46 401 505

Salary Commitment

Year: 2008$47 342 880
Year: 2009$39 659 700
Year: 2010$19 749 700
Year: 2011$1 997 500

Pro Payroll

Peter Forsberg 7 600 000(2)
Mats Sundin 6 250 000(3)
Adrian Aucoin 4 000 000(3)
Taylor Pyatt 3 420 000(2)
Tom Poti 3 420 000(3)
Martin Biron 3 382 000(2)
Paul Mara 2 812 000(3)
Radim Vrbata 2 584 000(1)
Dan Boyle 1 805 000(2)
Philippe Sauve 1 000 000(4)
Jakub Koreis 988 000(1)
Daniel Paille 988 000(2)
Pierre-Alex Parenteau 988 000(1)
Maxime Talbot 980 000(2)
Jeff Taffe 920 000(4)
Tim Gleason 893 000(1)
Sidney Crosby 824 600(1)
Nathan Horton 741 000(1)
Mike Morris 725 000(3)
Ladislav Smid 520 980(1)
Ryan Johnson 500 000(2)
Paul Healey 500 000(2)
Paul Ranger 465 200(3)
Bryan Muir 450 000(2)


Farm Payroll

Andrej Nedorost 83 600(1)
R.J. Umberger 77 500(4)
Jason Labarbera 65 000(2)
Mikael Samuelsson 50 000(3)
Eric Perrin 50 000(2)
Dan Lacouture 50 000(2)
Denis Hamel 40 000(2)
Eric Boulton 40 000(2)
Landon Wilson 40 000(2)
Matt Johnson 30 000(1)
Nathan Perrott 30 000(1)
Andreas Lilja 30 000(3)




NYR

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$38 910 786
Home Games Remaining0
Avg. Attendance16 321
Avg. Revenue/Game$870 121
Projected Revenue$0 000

Expenses

Pro Payroll$46 995 000
Farm Payroll$1 098 100
Prospect Fees$18 000
Coach$500 000
Games Remaining0
Total Game Expenses$592 818
Projected Expenses$0 000
Projected Balance$38 910 786

Salary Commitment

Year: 2008$48 093 100
Year: 2009$39 090 400
Year: 2010$26 335 000
Year: 2011$10 272 000

Pro Payroll

Brendan Morrison 4 370 000(4)
Alexei Morozov 4 370 000(1)
Glen Murray 4 370 000(2)
Petr Sykora 4 200 000(3)
Matt Cooke 3 800 000(4)
Cory Stillman 3 000 000(3)
Dan Cloutier 2 660 000(2)
Robert Esche 2 622 000(3)
Dmitri Kalinin 2 200 000(3)
Mike Ribeiro 2 000 000(4)
Sheldon Souray 1 976 000(2)
Wayne Primeau 1 800 000(2)
Mike Van Ryn 1 444 000(3)
Tyler Arnason 1 400 000(3)
Brian Campbell 1 064 000(3)
Boyd Gordon 1 064 000(1)
Niklas Kronwall 988 000(1)
Jamie Lundmark 950 000(2)
Max Kondratiev 760 000(1)
Andrew Ladd 722 000(2)
Colby Armstrong 684 000(1)
Michal Barinka 551 000(1)


Farm Payroll

Robert Lang 200 000(1)
Alexei Ponikarovsky 83 600(1)
Ray Emery 83 600(1)
Andy Sutton 83 600(2)
Richard Park 76 000(2)
Jason Jaspers 76 000(1)
Mathieu Dandenault 64 600(2)
Jussi Jokinen 53 200(2)
Chad Larose 52 000(4)
Alexei Mikhnov 50 000(4)
Garnet Exelby 50 000(3)
Tim Jackman 49 400(1)
Wojtek Wolski 47 500(1)
Ryan Jardine 45 600(1)
Christoph Schubert 45 000(3)
Johan Hedberg 38 000(3)




OTT

Arena
Capacity20 000
Ticket Price$40,00


Income

Current Funds$21 447 339
Home Games Remaining0
Avg. Attendance18 568
Avg. Revenue/Game$1 153 819
Projected Revenue$0 000

Expenses

Pro Payroll$62 684 600
Farm Payroll$725 400
Prospect Fees$1 500
Coach$325 000
Games Remaining0
Total Game Expenses$777 274
Projected Expenses$0 000
Projected Balance$21 447 339

Salary Commitment

Year: 2008$63 410 000
Year: 2009$59 023 100
Year: 2010$40 376 600
Year: 2011$5 062 000

Pro Payroll

Keith Tkachuk 7 600 000(2)
Sergei Zubov 6 000 000(3)
Joe Thornton 5 396 000(2)
Zigmund Palffy 5 206 000(3)
Pavol Demitra 5 200 000(3)
Doug Weight 5 130 000(3)
Alex Tanguay 4 250 000(4)
Alexei Zhitnik 3 100 000(3)
Alexander Mogilny 3 040 000(1)
Patrick Lalime 2 000 000(3)
Tomas Vokoun 1 888 600(2)
Jiri Fischer 1 800 000(3)
Greg DeVries 1 700 000(3)
Brad Lukowich 1 250 000(2)
Fedor Tjutin 1 216 000(3)
Zach Parise 1 100 000(3)
Matt Pettinger 1 064 000(3)
Ryan Suter 950 000(2)
Kirk Maltby 800 000(3)
Petr Cajanek 800 000(2)
Pierre Dagenais 760 000(1)
Tomas Kurka 722 000(2)
Gilbert Brulé 712 000(4)
Andrei Medvedev 700 000(3)
Scott Nichol 300 000(1)


Farm Payroll

Brett Clark 100 000(3)
Francis Lessard 100 000(4)
Sean Brown 91 200(1)
Roman Lyashenko 72 200(3)
Jeff Deslauriers 60 800(1)
Bruno Gervais 58 000(3)
Chris Mcallister 53 200(1)
Boris Valabik 51 300(1)
Brad Fast 39 900(2)
Steve Staios 38 000(3)
Jason Botterill 30 400(1)
Marc Chouinard 30 400(3)




PHI

Arena
Capacity22 500
Ticket Price$36,00


Income

Current Funds$31 745 127
Home Games Remaining0
Avg. Attendance16 016
Avg. Revenue/Game$872 113
Projected Revenue$0 000

Expenses

Pro Payroll$39 877 000
Farm Payroll$1 235 760
Prospect Fees$9 000
Coach$500 000
Games Remaining0
Total Game Expenses$507 582
Projected Expenses$0 000
Projected Balance$31 745 127

Salary Commitment

Year: 2008$41 112 760
Year: 2009$32 151 680
Year: 2010$26 667 900
Year: 2011$7 166 500

Pro Payroll

Daniel Alfredsson 6 000 000(3)
Miikka Kiprusoff 4 500 000(4)
Jere Lehtinen 3 500 000(3)
Daniel Briere 3 300 000(3)
Darryl Sydor 3 002 000(1)
Brent Johnson 2 204 000(2)
Thomas Vanek 1 700 000(4)
Rhett Warrener 1 520 000(1)
Philippe Boucher 1 444 000(3)
Jaroslav Svoboda 1 368 000(3)
Nolan Yonkman 1 350 000(3)
Kurtis Foster 1 254 000(1)
Jiri Novotny 1 140 000(3)
Jimmie Olvestad 1 102 000(2)
Anton Babchuk 1 064 000(2)
Mattias Weinhandl 1 000 000(3)
Alexander Semin 950 000(1)
David Steckel 931 000(2)
Jon DiSalvatore 912 000(1)
Thatcher Bell 836 000(1)
Kiril Safronov 800 000(4)


Farm Payroll

Eric Chouinard 91 200(1)
Jani Rita 91 200(3)
Alexander Polushin 89 000(3)
Aki Berg 85 500(1)
Jason Ward 84 000(4)
Toby Petersen 83 600(2)
Jonathan Girard 82 500(4)
Tomas Zizka 76 000(3)
Maxime Ouellet 68 400(1)
Chris Clark 60 420(1)
Blake Wheeler 59 660(1)
Petteri Nokelainen 53 200(2)
Radovan Somik 49 400(1)
Grant Stevenson 49 400(3)
Charlie Stephens 48 800(3)
Drew Stafford 47 500(1)
Alex Henry 45 980(2)
Greg Mauldin 45 000(3)
Michael Farrell 25 000(1)




SJ

Arena
Capacity21 500
Ticket Price$32,00


Income

Current Funds$32 201 621
Home Games Remaining0
Avg. Attendance18 685
Avg. Revenue/Game$906 960
Projected Revenue$0 000

Expenses

Pro Payroll$47 309 600
Farm Payroll$1 236 900
Prospect Fees$0 000
Coach$450 000
Games Remaining0
Total Game Expenses$597 518
Projected Expenses$0 000
Projected Balance$32 201 621

Salary Commitment

Year: 2008$48 546 500
Year: 2009$37 372 760
Year: 2010$29 632 900
Year: 2011$1 108 500

Pro Payroll

Chris Pronger 6 750 000(3)
Jeremy Roenick 4 674 000(1)
Olaf Kolzig 4 408 000(1)
Paul Kariya 4 000 000(3)
Janne Niinimaa 3 952 000(2)
Marc Savard 3 116 000(3)
Steve Sullivan 2 600 000(3)
Ben Clymer 2 090 000(3)
Jordan Leopold 1 938 000(3)
Rick DiPietro 1 900 000(3)
Aaron Ward 1 800 000(3)
Nikolai Zherdev 1 550 000(3)
Ruslan Fedotenko 1 292 000(2)
Kris Draper 1 250 000(2)
Harold Druken 1 100 000(3)
Jim Fahey 1 000 000(3)
Yannick Lehoux 1 000 000(4)
Tim Brent 988 000(1)
Alexander Perezhogin 874 000(1)
Pavel Rosa 520 600(2)
Brett Lebda 507 000(3)


Farm Payroll

Donald Brashear 120 000(2)
Eric Messier 120 000(2)
Esa Pirnes 117 800(2)
Ty Conklin 114 000(2)
Josh Hennessy 86 000(3)
Andy Berenzweig 68 400(1)
Marek Schwarz 60 800(2)
Danny Syvret 58 500(4)
Eric Fehr 56 620(2)
Kyle Chipchura 52 820(2)
Jason Ryznar 50 000(4)
Stefan Meyer 49 400(3)
Christopher Bourque 45 220(2)
Andy Chiodo 41 040(1)
Aaron Boogaard 39 900(1)
Corey Potter 38 000(3)
Darren Haydar 38 000(2)
Chad Kilger 30 400(1)
Eric Cairns 25 000(1)
Derrick Walser 25 000(1)




STL

Arena
Capacity22 500
Ticket Price$41,00


Income

Current Funds$58 585 870
Home Games Remaining0
Avg. Attendance21 236
Avg. Revenue/Game$1 275 778
Projected Revenue$0 000

Expenses

Pro Payroll$43 980 228
Farm Payroll$648 040
Prospect Fees$1 500
Coach$412 500
Games Remaining0
Total Game Expenses$549 296
Projected Expenses$0 000
Projected Balance$58 585 870

Salary Commitment

Year: 2008$44 628 268
Year: 2009$43 571 728
Year: 2010$29 833 000
Year: 2011$13 632 000

Pro Payroll

Zdeno Chara 4 560 000(3)
Simon Gagne 4 370 000(2)
Brendan Shanahan 3 765 000(3)
Tomas Kaberle 3 700 000(4)
Darcy Tucker 3 610 228(2)
Scott Gomez 2 900 000(4)
Jarret Stoll 2 500 000(4)
Patrice Bergeron 2 400 000(3)
Tim Thomas 2 275 000(4)
Barret Jackman 2 000 000(3)
Brian Gionta 1 197 000(2)
Marc-Andre Bergeron 1 100 000(2)
Jay Pandolfo 1 000 000(3)
Fernando Pisani 1 000 000(4)
P.J. Axelsson 900 000(3)
Jeff Carter 870 000(2)
Jason Pominville 840 000(2)
Sean Avery 836 000(2)
Henrik Lundqvist 817 000(3)
Andrew Alberts 712 000(4)
Andrej Meszaros 665 000(2)
Mark Streit 550 000(1)
J.P Coté 488 000(3)
Steve Bernier 475 000(1)
Brian McGrattan 450 000(4)


Farm Payroll

Frederic Cassivi 95 000(4)
Cale Hulse 80 000(3)
Duvie Westcott 70 000(3)
Josh Langfeld 61 000(3)
P.J. Stock 60 000(3)
Daniel Corso 53 200(2)
Krzysztof Oliwa 48 000(2)
Jason Doig 45 600(2)
Niklas Sundstrom 42 000(2)
Hnat Domenichelli 34 200(2)
Brian Willsie 31 540(1)
Ryan Vandenbussche 27 500(2)




TB

Arena
Capacity20 000
Ticket Price$48,00


Income

Current Funds$44 884 272
Home Games Remaining0
Avg. Attendance18 895
Avg. Revenue/Game$1 282 672
Projected Revenue$0 000

Expenses

Pro Payroll$39 413 000
Farm Payroll$854 100
Prospect Fees$0 000
Coach$450 000
Games Remaining0
Total Game Expenses$496 550
Projected Expenses$0 000
Projected Balance$44 884 272

Salary Commitment

Year: 2008$40 267 100
Year: 2009$37 513 800
Year: 2010$27 746 000
Year: 2011$4 039 000

Pro Payroll

Derek Morris 4 000 000(4)
Sergei Fedorov 4 000 000(3)
Shane Doan 3 750 000(3)
Marty Turco 3 648 000(3)
Martin Havlat 3 100 000(3)
Derian Hatcher 2 850 000(2)
Mark Parrish 2 700 000(3)
Jeff Jillson 2 200 000(3)
Ryan Whitney 1 445 000(3)
Brad Isbister 1 444 000(2)
Colin White 1 368 000(2)
Daniel Sedin 1 292 000(2)
Martin Erat 1 200 000(3)
Chris Higgins 1 102 000(2)
Mike Ricci 1 100 000(2)
Petr Taticek 988 000(1)
Peter Smrek 900 000(3)
Antero Niittymaki 612 000(3)
Joe Corvo 612 000(1)
Ian Laperriere 570 000(2)
Corey Perry 532 000(1)


Farm Payroll

Shean Donovan 136 800(1)
Tony Amonte 114 000(1)
Joakim Lindstrom 57 000(3)
Andrew Peters 49 400(3)
Tony Salmelainen 45 600(3)
Jeff Glass 45 600(1)
Tyler Bouck 45 600(1)
Andrew Hutchinson 41 800(2)
Colton Orr 39 000(4)
Maxim Lapierre 36 100(1)
Domenic Pittis 30 400(1)
Antti Laaksonen 30 400(1)
Serge Aubin 30 400(1)
Matt Davidson 30 400(1)
Christian Laflamme 30 400(1)
Patrick Traverse 30 400(1)
Radim Bicanek 30 400(1)
Mike Wilson 30 400(1)




TOR

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$25 772 504
Home Games Remaining0
Avg. Attendance13 007
Avg. Revenue/Game$691 377
Projected Revenue$0 000

Expenses

Pro Payroll$42 855 780
Farm Payroll$1 656 418
Prospect Fees$6 000
Coach$365 000
Games Remaining0
Total Game Expenses$547 356
Projected Expenses$0 000
Projected Balance$25 772 504

Salary Commitment

Year: 2008$44 512 198
Year: 2009$41 754 998
Year: 2010$28 094 600
Year: 2011$16 252 600

Pro Payroll

Nikolai Khabibulin 3 500 000(4)
Vladimir Orszagh 3 268 000(2)
Mike Leclerc 2 850 000(3)
Richard Zednik 2 850 000(2)
Owen Nolan 2 850 000(2)
Hal Gill 2 660 000(3)
Keith Carney 2 400 000(3)
Dainius Zubrus 2 000 000(4)
Craig Rivet 2 000 000(4)
J-Sebastien Aubin 2 000 000(4)
Henrik Sedin 1 925 000(3)
Steve Rucchin 1 850 000(2)
Patrik Stefan 1 700 000(4)
Aaron Miller 1 500 000(4)
Marty Reasoner 1 250 000(4)
Adam Mair 1 000 000(4)
Chuck Kobasew 988 000(1)
Fedor Fedorov 988 000(3)
Sergei Brylin 875 000(4)
Andrei Kostitsyn 850 000(2)
Zdenek Blatny 700 000(2)
Kyle Wellwood 520 980(1)
Richie Regehr 520 600(2)
Jesse Boulerice 465 000(3)
Duncan Milroy 456 000(1)
Shea Weber 452 200(1)
Patrick Wellar 437 000(2)


Farm Payroll

Marcus Nilson 304 000(3)
Robert Schnabel 133 000(3)
Wade Belak 125 000(4)
Matthew Barnaby 121 600(1)
Artem Kriukov 106 400(2)
Jarkko Ruutu 87 500(4)
Chris Nielsen 80 000(4)
Martin Samuelsson 77 500(2)
Dan Hinote 75 100(4)
Corey Locke 72 500(3)
Justin Kurtz 66 500(2)
Timofei Shishkanov 60 000(4)
Adam Henrich 47 500(2)
Cory Urquhart 45 220(1)
Devan Dubnyk 44 500(3)
Dany Roussin 43 700(1)
Randall Gelech 39 900(1)
Corey Crawford 38 000(1)
Petr Vrana 36 898(2)
Vaclav Varada 26 600(1)
Scott Parker 25 000(1)




VAN

Arena
Capacity20 000
Ticket Price$42,00


Income

Current Funds$33 330 147
Home Games Remaining0
Avg. Attendance17 850
Avg. Revenue/Game$1 136 693
Projected Revenue$0 000

Expenses

Pro Payroll$55 314 000
Farm Payroll$992 400
Prospect Fees$4 500
Coach$500 000
Games Remaining0
Total Game Expenses$692 816
Projected Expenses$0 000
Projected Balance$33 330 147

Salary Commitment

Year: 2008$56 306 400
Year: 2009$52 259 780
Year: 2010$28 268 300
Year: 2011$11 655 000

Pro Payroll

Chris Phillips 4 788 000(2)
Chris Drury 4 712 000(3)
Eric Daze 4 500 000(4)
Adam Foote 4 484 000(2)
Brian Rolston 4 016 600(3)
Olli Jokinen 4 000 000(4)
Martin Skoula 3 496 000(2)
Martin Straka 3 344 000(2)
Kristian Huselius 2 630 000(3)
Kenny Jonsson 2 470 000(2)
Michal Rozsival 2 280 000(2)
Lubomir Visnovsky 2 128 000(2)
David Legwand 1 900 000(3)
Josef Vasicek 1 800 000(3)
David Tanabe 1 800 000(4)
Igor Grigorenko 1 444 000(3)
Brian Boucher 1 307 200(1)
Martin Gerber 1 216 000(4)
Patrick Sharp 912 000(1)
Alexei Smirnov 874 000(1)
Christian Backman 798 000(1)
Noah Clarke 414 200(2)


Farm Payroll

Jan Bulis 144 400(2)
Vadim Tarasov 121 600(2)
Ilja Bryzgalov 95 000(2)
Georges Laraque 83 600(2)
Jim Slater 70 000(4)
Benoit Pouliot 69 000(4)
Chad Wiseman 67 000(3)
Stephen Dixon 47 120(2)
Michel Ouellet 43 700(2)
Mike Leighton 43 700(1)
Adam Pineault 43 700(3)
Rob Zepp 41 420(1)
Jonathan Ferland 39 900(1)
Lawrence Nycholat 36 860(2)
Luca Cereda 30 400(1)
Scott Clemmensen 15 000(2)




QC

Arena
Capacity20 000
Ticket Price$42,00


Income

Current Funds$30 185 116
Home Games Remaining0
Avg. Attendance15 040
Avg. Revenue/Game$955 500
Projected Revenue$0 000

Expenses

Pro Payroll$40 728 400
Farm Payroll$1 703 900
Prospect Fees$4 500
Coach$250 000
Games Remaining0
Total Game Expenses$520 571
Projected Expenses$0 000
Projected Balance$30 185 116

Salary Commitment

Year: 2008$42 432 300
Year: 2009$35 265 500
Year: 2010$27 907 500
Year: 2011$8 642 500

Pro Payroll

Mattias Ohlund 5 000 000(4)
Patrik Elias 3 192 000(3)
Pavel Kubina 2 736 000(3)
Pavel Datsyuk 2 660 000(1)
Dwayne Roloson 2 584 000(1)
Kim Johnsson 2 508 000(3)
Brenden Morrow 2 432 000(2)
Nicholas Boynton 2 052 000(3)
Jussi Markkanen 2 025 000(4)
Maxim Afinogenov 1 976 000(3)
Scott Walker 1 850 000(3)
Jochen Hecht 1 596 000(3)
Christian Ehrhoff 1 275 000(3)
Jonathan Cheechoo 1 265 400(2)
Ryan Getzlaf 1 200 000(4)
Mike Zigomanis 1 045 000(2)
Simon Gamache 1 026 000(2)
Milan Michalek 995 000(2)
Josef Balej 970 000(3)
Derek Roy 912 000(1)
Jack Johnson 745 000(3)
Bryan Allen 684 000(1)


Farm Payroll

Marek Malik 152 000(2)
Willie Mitchell 140 800(2)
Trent Hunter 127 300(1)
Alexei Zhamnov 100 000(2)
Mikko Koivu 91 200(1)
Niko Dimitrakos 91 200(2)
Petr Schastlivy 90 000(4)
Brian McConnell 85 000(3)
Eric Boguniecki 85 000(4)
Kiel Mcleod 85 000(3)
Jason Strudwick 85 000(3)
Stephane Robidas 82 500(4)
Ryan Barnes 80 000(4)
Ville Nieminen 80 000(4)
Antoine Bergeron 65 000(2)
Oliver Michaud 60 800(1)
Joel Kwiatkowski 60 000(3)
Erik Rasmussen 50 000(3)
Brian Boyle 47 500(1)
Lauri Tukonen 45 600(2)




WIN

Arena
Capacity20 000
Ticket Price$33,00


Income

Current Funds$25 411 916
Home Games Remaining0
Avg. Attendance15 444
Avg. Revenue/Game$771 809
Projected Revenue$0 000

Expenses

Pro Payroll$31 345 000
Farm Payroll$292 900
Prospect Fees$6 000
Coach$450 000
Games Remaining0
Total Game Expenses$391 389
Projected Expenses$0 000
Projected Balance$25 411 916

Salary Commitment

Year: 2008$31 637 900
Year: 2009$22 579 300
Year: 2010$13 854 800
Year: 2011$1 625 000

Pro Payroll

Karel Rachunek 3 850 000(3)
Fredrik Modin 3 040 000(2)
Mattias Norstrom 2 000 000(1)
Jason Arnott 1 900 000(2)
Radek Dvorak 1 900 000(3)
Karlis Skrastins 1 800 000(3)
Jay Bouwmeester 1 672 000(1)
Tom Preissing 1 600 000(3)
Eric Staal 1 375 000(2)
Brandon Reid 1 311 000(1)
Stanislav Chistov 1 292 000(1)
Jason Chimera 1 100 000(4)
Christian Berglund 1 075 000(3)
Anthony Stewart 1 000 000(3)
Steve Ott 1 000 000(2)
Brian Sutherby 912 000(2)
Cam Ward 912 000(1)
Michal Sivek 912 000(1)
Petr Prucha 525 000(4)
Mike Green 513 000(3)
Mike Vannelli 456 000(1)
Nolan Pratt 450 000(2)
Peter Budaj 450 000(3)
Bryce Salvador 300 000(1)


Farm Payroll

Darcy Hordichuk 49 400(1)
J-F Damphousse 47 500(2)
Drew MacIntyre 41 800(3)
Brad Larsen 34 200(1)
Deron Quint 30 000(1)
Eric Meloche 30 000(1)
Lasse Pirjeta 30 000(1)
Niclas Wallin 30 000(1)




HAR

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$33 298 719
Home Games Remaining0
Avg. Attendance13 504
Avg. Revenue/Game$716 117
Projected Revenue$0 000

Expenses

Pro Payroll$23 105 800
Farm Payroll$613 780
Prospect Fees$4 500
Coach$375 000
Games Remaining0
Total Game Expenses$293 891
Projected Expenses$0 000
Projected Balance$33 298 719

Salary Commitment

Year: 2008$23 719 580
Year: 2009$18 510 160
Year: 2010$10 672 200
Year: 2011$3 523 500

Pro Payroll

Marc Denis 3 400 000(4)
Denis Arkhipov 1 748 000(3)
Nils Ekman 1 672 000(2)
Niklas Hagman 1 520 000(2)
Steve Montador 1 330 000(2)
Stephane Veilleux 1 050 000(3)
Pavel Vorobiev 1 026 000(1)
Andrew Ference 950 000(2)
Justin Mapletoft 900 000(3)
Tomas Malec 900 000(2)
Jay Mckee 900 000(3)
Cody McCormick 836 000(1)
Kyle Wanvig 836 000(1)
Pascal LeClaire 817 000(1)
Alexei Shkotov 760 000(2)
Chris Neil 700 000(3)
Brian Pothier 700 000(3)
Cam Barker 665 000(1)
Rocky Thompson 625 000(3)
Chris Campoli 494 000(2)
Ryan Clowe 452 200(3)
Alexander Radulov 444 600(1)
Marc-Antoine Pouliot 380 000(1)


Farm Payroll

Clarke Wilm 120 000(2)
Todd Fedoruk 72 200(1)
Martin Cibak 66 500(4)
Marc Staal 57 000(4)
Alexandre Picard 53 200(1)
Shawn Belle 52 060(2)
Rejean Beauchemin 42 560(1)
Ryan Garlock 39 900(2)
Sheldon Brookbank 39 000(3)
Michael Lambert 36 860(1)
Andrew Archer 34 500(3)




Hosted by www.Geocities.ws

1