nhlprosim9 Team Finances

Financial Report

(As of samedi, oct 28 2006)

ANA

Arena
Capacity21 000
Ticket Price$35,00


Income

Current Funds$8 785 313
Home Games Remaining0
Avg. Attendance17 898
Avg. Revenue/Game$1 089 809
Projected Revenue$0 000

Expenses

Pro Payroll$55 972 000
Farm Payroll$1 395 760
Prospect Fees$7 500
Coach$425 000
Games Remaining0
Total Game Expenses$704 881
Projected Expenses$0 000
Projected Balance$8 785 313

Salary Commitment

Year: 2008$57 367 760
Year: 2009$48 612 100
Year: 2010$28 491 000
Year: 2011$3 225 000

Pro Payroll

Pavol Demitra 5 200 000(2)
Evgeni Nabokov 4 900 000(3)
Darryl Sydor 4 100 000(3)
Ray Whitney 4 000 000(2)
Mark Recchi 4 000 000(1)
Oleg Tverdovsky 4 000 000(3)
Radim Vrbata 3 400 000(3)
Marc Denis 3 400 000(3)
Steven Reinprecht 3 200 000(2)
Denis Gauthier 3 000 000(3)
Andrei Zyuzin 2 660 000(2)
Ethan Moreau 2 500 000(1)
Brandon Reid 1 900 000(4)
Artem Chubarov 1 350 000(2)
Pavel Vorobiev 1 200 000(4)
Ladislav Smid 1 150 000(2)
Jordin Tootoo 1 100 000(2)
Scottie Upshall 1 045 000(1)
Duncan Milroy 985 000(2)
Robbie Schremp 900 000(3)
Brendan Bell 800 000(3)
Cory Urquhart 650 000(3)
Tomas Linhart 532 000(1)


Farm Payroll

Toni Lydman 190 000(1)
Radek Martinek 136 800(1)
Brad Lukowich 125 000(1)
Brooks Orpik 114 000(1)
Rico Fata 93 100(2)
Ari Ahonen 76 000(1)
Marc-Andre Bernier 75 000(4)
David LeNeveu 70 000(2)
Randall Gelech 70 000(3)
Teemu Laine 60 800(2)
Jan Lasak 53 200(2)
Sebastien Centomo 50 000(4)
Rene Vydareny 46 000(3)
Dominic Moore 45 000(2)
Kris Vernarsky 40 000(2)
Kyle Rossiter 40 000(2)
Greg Watson 38 000(2)
Lasse Kukkonen 36 860(1)
Eric Lundberg 36 000(2)




BOS

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$33 609 432
Home Games Remaining0
Avg. Attendance17 671
Avg. Revenue/Game$1 075 465
Projected Revenue$0 000

Expenses

Pro Payroll$52 404 304
Farm Payroll$586 600
Prospect Fees$7 500
Coach$350 000
Games Remaining0
Total Game Expenses$650 590
Projected Expenses$0 000
Projected Balance$33 609 432

Salary Commitment

Year: 2008$53 710 904
Year: 2009$43 145 300
Year: 2010$18 146 000
Year: 2011$4 975 000

Pro Payroll

Todd Bertuzzi 6 574 000(2)
Patrick Marleau 5 000 000(2)
Kimmo Timonen 3 750 000(4)
Mike York 3 550 000(3)
Alexei Yashin 3 500 000(1)
Kevin Weekes 3 040 000(1)
Scott Gomez 2 900 000(3)
Oleg Kvasha 2 200 000(2)
Chris Gratton 2 000 000(2)
Jeff Friesen 2 000 000(2)
Richard Matvichuk 1 900 304(1)
Tuomo Ruutu 1 800 000(3)
Nathan Paetsch 1 800 000(3)
Vesa Toskala 1 500 000(2)
Brent Burns 1 300 000(2)
Ivan Novoseltsev 1 254 000(2)
Dustin Brown 1 250 000(3)
Michal Sivek 1 225 000(4)
Dan Hamhuis 1 216 000(1)
Brad Ference 1 083 000(2)
Riku Hahl 1 000 000(3)
Jesse Niinimaki 950 000(2)
Dimitry Afanasenkov 912 000(2)
Doug Lynch 720 000(1)
Igor Knyazev 700 000(3)


Farm Payroll

Alexander Khavanov 100 000(1)
Jonathan Sim 74 500(3)
Yann Danis 55 000(3)
Luc Bourdon 48 700(2)
Nathan Smith 48 500(2)
Alexandre Picard 45 600(1)
Daniel Tkaczuk 45 600(2)
Igor Pohanka 43 700(1)
Aleksander Suglobov 42 500(2)
Steve Regier 41 500(3)
Daniel Widing 41 000(2)




BUF

Arena
Capacity22 500
Ticket Price$40,00


Income

Current Funds$73 104 055
Home Games Remaining0
Avg. Attendance19 018
Avg. Revenue/Game$1 327 769
Projected Revenue$0 000

Expenses

Pro Payroll$63 659 500
Farm Payroll$375 440
Prospect Fees$4 500
Coach$270 000
Games Remaining0
Total Game Expenses$784 261
Projected Expenses$0 000
Projected Balance$73 104 055

Salary Commitment

Year: 2008$64 034 940
Year: 2009$46 648 500
Year: 2010$19 486 000
Year: 2011$87 500

Pro Payroll

Keith Tkachuk 7 600 000(1)
Markus Naslund 6 840 000(2)
Chris Pronger 6 750 000(2)
Martin Brodeur 6 500 000(3)
Marian Hossa 6 460 000(2)
Jason Allison 6 270 000(1)
Dwayne Roloson 4 000 000(3)
Mike Rathje 3 500 000(3)
Steve Sullivan 2 600 000(2)
Sami Kapanen 1 700 000(2)
Carlo Colaiacovo 1 625 000(3)
Henrik Tallinder 1 500 000(2)
Oleg Saprykin 1 400 000(3)
Eric Staal 1 375 000(1)
Mathieu Biron 1 200 000(3)
Mike Komisarek 1 102 000(1)
Tom Kostopoulos 950 000(2)
Alexander Steen 800 000(1)
Kirill Koltsov 625 000(3)
Branislav Mezei 500 000(3)
Tim Ramholt 362 500(2)


Farm Payroll

Byron Ritchie 133 400(1)
Tyson Nash 65 000(1)
Danny Richmond 48 500(3)
Christopher Heino-Lind45 000(4)
Andy Rogers 42 500(4)
Patrick Desrochers 41 040(1)




CAL

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$17 596 131
Home Games Remaining0
Avg. Attendance14 978
Avg. Revenue/Game$919 270
Projected Revenue$0 000

Expenses

Pro Payroll$38 098 200
Farm Payroll$1 874 820
Prospect Fees$7 500
Coach$300 000
Games Remaining0
Total Game Expenses$491 226
Projected Expenses$0 000
Projected Balance$17 596 131

Salary Commitment

Year: 2008$39 973 020
Year: 2009$33 268 400
Year: 2010$17 290 400
Year: 2011$8 052 100

Pro Payroll

Ryan Smyth 5 500 000(4)
Miroslav Satan 5 300 000(2)
Saku Koivu 4 100 000(3)
Manny Fernandez 3 000 000(2)
Dick Tarnstrom 2 750 000(2)
Stanislav Chistov 2 000 000(3)
Juraj Kolnik 1 400 000(2)
Johnny Boychuk 1 375 000(2)
Chuck Kobasew 1 200 000(4)
Pavel Brendl 1 150 000(3)
Marcel Goc 1 100 000(2)
Marc-Andre Bergeron 1 100 000(1)
Andrew Ference 950 000(1)
Aaron Johnson 925 000(3)
Ryan Kesler 895 000(1)
Trevor Daley 775 000(1)
Matt Greene 745 000(4)
Andy Hilbert 684 000(1)
Alexei Kaigorodov 600 000(2)
Wade Dubielewicz 545 000(3)
Brandon Bochenski 532 000(1)
Yan Stastny 456 000(1)
Matt Ellison 452 200(1)
Chris Kelly 450 000(4)
Eric Nystrom 114 000(1)


Farm Payroll

Mike Johnson 250 000(3)
Mike Knuble 228 000(2)
Andrew Brunette 130 000(1)
Mike Commodore 120 000(1)
Steve Konowalchuk 120 000(1)
P.J. Axelsson 90 000(2)
Dale Purinton 90 000(1)
Wade Brookbank 72 960(1)
Kevin Klein 62 100(4)
Miroslav Zalesak 60 800(1)
Al Montoya 59 660(1)
Jody Shelley 55 000(1)
Joe Dipenta 52 500(4)
Rob Davison 50 000(3)
Curtis Sanford 50 000(2)
Matt Ryan 48 800(3)
Dennis Wideman 45 000(2)
Dustin Byfuglien 44 500(3)
Carl Mallette 42 500(4)
Libor Ustrnul 42 000(3)
Garret Stafford 41 500(3)
Evgeny Konstantinov 41 500(3)
Niko Kapanen 40 000(2)
Loui Eriksson 38 000(1)




CHI

Arena
Capacity22 500
Ticket Price$38,00


Income

Current Funds$74 307 340
Home Games Remaining0
Avg. Attendance21 005
Avg. Revenue/Game$1 393 192
Projected Revenue$0 000

Expenses

Pro Payroll$49 422 000
Farm Payroll$784 260
Prospect Fees$3 000
Coach$400 000
Games Remaining0
Total Game Expenses$617 186
Projected Expenses$0 000
Projected Balance$74 307 340

Salary Commitment

Year: 2008$50 206 260
Year: 2009$38 883 300
Year: 2010$11 697 500
Year: 2011$2 790 000

Pro Payroll

Ed Jovanovski 6 550 000(2)
Michael Peca 3 600 000(2)
Brad Richards 3 572 000(2)
Andrew Raycroft 3 300 000(3)
Darius Kasparaitis 3 000 000(1)
Jean-Pierre Dumont 2 900 000(3)
Martin Prusek 2 750 000(2)
Joffrey Lupul 2 700 000(4)
Brent Sopel 2 565 000(1)
Mark Bell 2 500 000(2)
Jarret Stoll 2 500 000(3)
Tomas Kloucek 2 500 000(2)
Marcel Hossa 1 900 000(1)
Steve Eminger 1 800 000(2)
Krystofer Kolanos 1 406 000(1)
Shaone Morrisonn 1 400 000(2)
Marek Svatos 1 102 000(1)
Matthew Stajan 1 064 000(1)
Braydon Coburn 900 000(2)
Brandon Nolan 900 000(2)
Marc-Andre Thinel 513 000(2)


Farm Payroll

Daniel Tjarnqvist 121 600(1)
Peter Worrell 80 000(1)
Derek Mackenzie 69 000(3)
Rastislav Stana 60 800(2)
Jordan Sigalet 51 500(4)
Lauri Korpikoski 49 400(2)
James Wisniewski 48 500(3)
Barrett Heisten 45 600(2)
Pat Rissmiller 45 000(3)
René Bourque 45 000(3)
Matt Murley 45 000(2)
Kris Chucko 44 460(1)
Dany Sabourin 39 900(1)
Igor Mirnov 38 500(4)




COL

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$46 510 155
Home Games Remaining0
Avg. Attendance18 619
Avg. Revenue/Game$1 138 159
Projected Revenue$0 000

Expenses

Pro Payroll$37 752 600
Farm Payroll$909 490
Prospect Fees$3 000
Coach$400 000
Games Remaining0
Total Game Expenses$476 404
Projected Expenses$0 000
Projected Balance$46 510 155

Salary Commitment

Year: 2008$38 662 090
Year: 2009$31 211 490
Year: 2010$15 142 800
Year: 2011$0 000

Pro Payroll

Kyle Mclaren 4 500 000(3)
Sidney Crosby 3 700 000(2)
Alexander Ovechkin 3 000 000(2)
Jason Spezza 3 000 000(1)
John-Michael Liles 2 850 000(2)
Alexander Frolov 2 350 000(3)
Manny Legace 2 350 000(3)
Jason Williams 2 100 000(2)
Ossi Vaananen 2 000 000(3)
Nick Schultz 1 550 000(2)
Sean Bergenheim 1 400 000(2)
Manny Malhotra 1 300 000(2)
Marc-André Fleury 1 125 000(1)
Dennis Seidenberg 1 000 000(1)
Blair Betts 1 000 000(3)
Fredrik Sjostrom 969 000(1)
Guillaume Lefebvre 925 000(3)
Martin Grenier 748 600(1)
Darryl Bootland 700 000(3)
Martin Hanzal 600 000(3)
Lee Stempniak 585 000(3)


Farm Payroll

Jocelyn Thibault 353 400(1)
Peter Schaefer 95 000(1)
Sebastien Caron 75 000(2)
Nikos Tselios 69 160(1)
Jeremy Williams 52 600(3)
Adam Munro 52 440(1)
Francois Beauchemin 47 500(2)
Chris Kunitz 46 190(2)
Chris Thorburn 41 200(3)
Alex Dulac-Lemelin 39 000(3)
Jean-Marc Pelletier 38 000(1)




DAL

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$30 871 732
Home Games Remaining0
Avg. Attendance16 602
Avg. Revenue/Game$1 016 246
Projected Revenue$0 000

Expenses

Pro Payroll$41 539 800
Farm Payroll$752 300
Prospect Fees$4 500
Coach$265 000
Games Remaining0
Total Game Expenses$519 044
Projected Expenses$0 000
Projected Balance$30 871 732

Salary Commitment

Year: 2008$42 292 100
Year: 2009$40 041 140
Year: 2010$23 156 300
Year: 2011$7 200 000

Pro Payroll

Jaromir Jagr 7 200 000(5)
J-S Giguere 4 300 000(3)
Vaclav Prospal 3 000 000(3)
David Aebischer 2 850 000(2)
Robyn Regehr 2 774 000(2)
Bryan Berard 2 750 000(3)
Rostislav Klesla 2 700 000(2)
Adam Deadmarsh 1 750 000(3)
Filip Novak 1 700 000(3)
Jared Aulin 1 485 000(2)
Matthew Lombardi 1 300 000(2)
Branko Radivojevic 1 292 000(2)
Igor Radulov 1 200 000(2)
Kurt Sauer 925 000(3)
Jason Blake 925 000(3)
Hugh Jessiman 900 000(2)
Matthew Keith 880 000(2)
Duncan Keith 836 000(1)
Ross Lupaschuk 760 000(1)
Anze Kopitar 590 000(2)
Jed Ortmeyer 501 600(3)
Jay McClement 471 200(1)
Zbynek Michalek 450 000(2)


Farm Payroll

Reinhard Divis 150 000(2)
Dave Scatchard 110 000(2)
Ivan Huml 62 700(1)
Evgeny Artyukhin 60 200(3)
Michel Riesen 55 100(2)
Jack Skille 54 500(2)
Gerard Dicaire 50 000(1)
Nicklas Bergfors 47 500(2)
Paul Gaustad 46 740(2)
Matt Niskanen 44 500(3)
Michael Garnett 44 460(1)
Sean McMorrow 26 600(1)




DET

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$779 640
Home Games Remaining0
Avg. Attendance16 768
Avg. Revenue/Game$1 024 928
Projected Revenue$0 000

Expenses

Pro Payroll$49 219 000
Farm Payroll$1 531 400
Prospect Fees$3 000
Coach$300 000
Games Remaining0
Total Game Expenses$622 602
Projected Expenses$0 000
Projected Balance$779 640

Salary Commitment

Year: 2008$50 750 400
Year: 2009$48 193 100
Year: 2010$15 185 000
Year: 2011$1 600 000

Pro Payroll

Eric Lindros 6 000 000(2)
Marty Turco 3 648 000(2)
Andrei Markov 2 800 000(3)
Erik Cole 2 750 000(3)
Ruslan Salei 2 750 000(2)
Shawn Horcoff 2 700 000(3)
Hal Gill 2 660 000(2)
Michal Handzus 2 600 000(2)
Alyn Mccauley 2 400 000(2)
Martin Lapointe 2 050 000(2)
Filip Kuba 2 033 000(1)
Tomas Holmstrom 2 000 000(2)
Pascal Dupuis 1 748 000(2)
Tomas Slovak 1 700 000(2)
Mikhail Yakubov 1 600 000(4)
Sheldon Keefe 1 500 000(3)
Joel Bouchard 1 500 000(3)
Denis Shvidki 1 400 000(2)
Daniel Blackburn 1 100 000(3)
Raffi Torres 985 000(2)
Justin Mapletoft 900 000(2)
Dan Fritsche 900 000(2)
A.J. Thelen 820 000(2)
Barry Tallackson 675 000(3)


Farm Payroll

Cory Cross 225 000(2)
David Vyborny 205 200(1)
Curtis Brown 150 000(1)
Jean-Francois Jacques 83 000(3)
Brent Krahn 80 000(3)
Ryan Bayda 70 300(2)
Jakub Cutta 70 000(3)
Scott Barney 68 400(1)
Valtteri Filppula 64 000(3)
Petr Kanko 60 200(3)
Brad DeFauw 55 100(1)
John Pohl 52 500(2)
Joey Tetarenko 51 300(2)
Jarkko Immonen 48 000(2)
Pavel Skrbek 45 600(1)
George Parros 45 000(3)
Brett McLean 45 000(3)
Matt Foy 44 500(3)
Ryan O'Byrne 34 500(3)
Dan Ellis 33 800(3)




FLA

Arena
Capacity22 500
Ticket Price$40,00


Income

Current Funds$30 323 027
Home Games Remaining0
Avg. Attendance19 733
Avg. Revenue/Game$1 369 895
Projected Revenue$0 000

Expenses

Pro Payroll$53 452 200
Farm Payroll$1 410 000
Prospect Fees$1 500
Coach$410 000
Games Remaining0
Total Game Expenses$674 070
Projected Expenses$0 000
Projected Balance$30 323 027

Salary Commitment

Year: 2008$54 862 200
Year: 2009$49 814 900
Year: 2010$30 780 980
Year: 2011$11 650 000

Pro Payroll

Rob Blake 7 600 000(3)
Vincent Lecavalier 6 850 000(5)
Scott Niedermayer 5 928 000(2)
Alexei Kovalev 4 800 000(4)
Joni Pitkanen 3 900 000(2)
Henrik Zetterberg 3 850 000(3)
Alex Hemsky 2 400 000(3)
Keith Primeau 2 100 000(1)
Mike Fisher 1 725 000(2)
Jason King 1 550 000(3)
Milan Kraft 1 350 000(2)
Jakub Klepis 1 250 000(3)
Pierre-Marc Bouchard 1 250 000(2)
Kari Lehtonen 1 250 000(1)
Ron Hainsey 1 220 000(2)
Tomas Plekanec 1 200 000(2)
Dion Phaneuf 1 150 000(2)
Kristian Kudroc 1 000 000(3)
Shane Endicott 985 000(3)
Patrick O'Sullivan 945 000(2)
Jonas Andersson 699 200(1)
Craig Anderson 450 000(3)


Farm Payroll

Andrew Cassels 285 000(1)
Bobby Holik 228 000(1)
Patrice Brisebois 160 000(1)
Sami Salo 152 000(2)
Tomas Fleischmann 89 500(2)
Yves Sarault 75 000(1)
Scott Kelman 60 000(1)
Sasha Goc 60 000(1)
Rostislav Olesz 55 100(1)
Bryce Lampman 45 980(3)
Tony Amonte 45 000(1)
Mikael Holmqvist 45 000(2)
Travis Zajac 41 800(2)
Marek Chvatal 37 620(2)
Jani Hurme 30 000(1)




LA

Arena
Capacity22 500
Ticket Price$35,00


Income

Current Funds$148 921 348
Home Games Remaining0
Avg. Attendance22 500
Avg. Revenue/Game$1 377 165
Projected Revenue$0 000

Expenses

Pro Payroll$71 368 000
Farm Payroll$1 516 648
Prospect Fees$3 000
Coach$425 000
Games Remaining0
Total Game Expenses$894 057
Projected Expenses$0 000
Projected Balance$148 921 348

Salary Commitment

Year: 2008$72 884 648
Year: 2009$63 667 400
Year: 2010$40 018 900
Year: 2011$12 971 000

Pro Payroll

Jarome Iginla 7 000 000(3)
Roberto Luongo 7 000 000(3)
Joe Sakic 6 750 000(2)
Doug Weight 5 130 000(2)
Wade Redden 4 650 000(4)
Ilya Kovalchuk 4 522 000(2)
Mike Modano 4 000 000(1)
Eric Brewer 3 900 000(4)
Marian Gaborik 3 781 000(1)
Jason Smith 3 000 000(3)
Justin Williams 3 000 000(4)
Michael Nylander 2 500 000(3)
Marek Zidlicky 2 350 000(3)
Scott Hartnell 2 200 000(2)
Jordan Leopold 1 938 000(2)
Anton Volchenkov 1 875 000(2)
Vaclav Nedorost 1 275 000(4)
Stephane Yelle 1 250 000(3)
Martin Gerber 1 216 000(3)
Alexei Smirnov 1 150 000(3)
Yannick Lehoux 1 000 000(3)
Evgeni Malkin 760 000(1)
Stephen Peat 646 000(2)
Keith Ballard 475 000(1)


Farm Payroll

Alexei Morozov 157 500(2)
Daniel Cleary 145 000(3)
Andy Mcdonald 140 000(3)
Steve Mccarthy 97 500(4)
Mark Streit 77 500(2)
Dany Roussin 73 000(3)
Josh Harding 70 000(2)
Andrej Nedorost 67 500(3)
Marek Schwarz 60 800(1)
Richard Petiot 55 000(3)
Ryan Hollweg 52 600(3)
Jonathan Hedstrom 52 500(2)
Robert Nilsson 49 400(2)
J.P Coté 48 800(2)
Adam Berkhoel 48 800(3)
Ruslan Zainullin 48 500(4)
Antti Miettinen 45 000(2)
Ryan Jardine 45 000(2)
Jeremy Colliton 44 460(1)
Ondrej Nemec 41 800(2)
Erik Christensen 37 088(1)
David Morisset 32 300(1)
Francis Bouillon 26 600(1)




MTL

Arena
Capacity22 500
Ticket Price$36,00


Income

Current Funds$110 552 391
Home Games Remaining0
Avg. Attendance20 777
Avg. Revenue/Game$1 337 547
Projected Revenue$0 000

Expenses

Pro Payroll$48 144 000
Farm Payroll$1 728 570
Prospect Fees$15 000
Coach$450 000
Games Remaining0
Total Game Expenses$613 873
Projected Expenses$0 000
Projected Balance$110 552 391

Salary Commitment

Year: 2008$49 872 570
Year: 2009$49 231 550
Year: 2010$29 608 050
Year: 2011$10 758 200

Pro Payroll

Sergei Samsonov 4 712 000(2)
Bryan Mccabe 4 600 000(3)
Brad Stuart 3 952 000(2)
Mike Comrie 3 610 000(2)
Marco Sturm 3 250 000(4)
Cristobal Huet 2 900 000(3)
Kyle Calder 2 900 000(4)
Kris Beech 2 400 000(4)
Lukas Krajicek 2 000 000(3)
Matt Cullen 1 950 000(4)
Stephen Weiss 1 925 000(2)
Cam Ward 1 800 000(3)
Josef Melichar 1 750 000(3)
Nik Antropov 1 695 000(2)
Vitaly Vishnevski 1 675 000(3)
Tim Gleason 1 550 000(3)
Alexei Ponikarovsky 1 200 000(3)
Jeff Tambellini 1 100 000(2)
Blake Wheeler 850 000(2)
Clarke MacArthur 700 000(2)
Brooks Laich 700 000(2)
Brad Winchester 475 000(1)
Freddy Meyer 450 000(3)


Farm Payroll

Cory Sarich 418 000(3)
Boyd Devereaux 133 000(2)
Jamal Mayers 95 000(2)
Ray Emery 92 500(3)
Bryan Allen 90 000(2)
Tim Jackman 88 000(3)
Jason Jaspers 85 000(4)
Stefan Ruzicka 62 500(4)
Kamil Kreps 61 500(2)
Staffan Kronwall 60 000(4)
Jason Wiemer 60 000(1)
Mark Popovic 55 100(1)
Sergei Zinovjev 50 920(1)
Kyle Brodziak 50 700(4)
Geoff Platt 47 500(3)
Mark Giordano 45 000(3)
J.F Racine 45 000(3)
Derek Boogaard 45 000(3)
Jean-Francois Fortin 40 000(3)
Ryan Vandenbussche 35 000(3)
Matt Johnson 35 000(3)
Martin Vagner 33 850(3)




NJ

Arena
Capacity20 000
Ticket Price$36,00


Income

Current Funds$11 880 410
Home Games Remaining0
Avg. Attendance11 634
Avg. Revenue/Game$726 041
Projected Revenue$0 000

Expenses

Pro Payroll$46 493 000
Farm Payroll$1 693 110
Prospect Fees$10 500
Coach$300 000
Games Remaining0
Total Game Expenses$591 422
Projected Expenses$0 000
Projected Balance$11 880 410

Salary Commitment

Year: 2008$48 186 110
Year: 2009$40 104 250
Year: 2010$26 933 550
Year: 2011$3 779 500

Pro Payroll

Sergei Fedorov 4 000 000(2)
Daymond Langkow 3 950 000(3)
Roman Hamrlik 3 900 000(2)
Bill Guerin 3 750 000(2)
Radek Bonk 3 500 000(3)
Nikolai Khabibulin 3 500 000(3)
Richard Zednik 2 900 000(3)
Kenny Jonsson 2 500 000(3)
Danny Markov 2 500 000(4)
Nils Ekman 1 672 000(1)
Alexander Auld 1 650 000(3)
Anson Carter 1 520 000(1)
Eric Beaudoin 1 350 000(3)
Jeff Woywitka 1 330 000(1)
Steve Montador 1 330 000(1)
Patrick Sharp 1 200 000(4)
Alexander Svitov 1 180 000(3)
Tomas Surovy 1 175 000(2)
Nikita Alexeev 1 007 000(1)
Jordan Krestanovich 765 000(3)
Andrew Alberts 712 000(3)
Luke Sellars 570 000(3)
Kevin Dallman 532 000(1)


Farm Payroll

Vladimir Orszagh 326 800(1)
J-Sebastien Aubin 200 000(3)
Stephane Veilleux 105 000(2)
Frederic Cassivi 95 000(3)
Rob Globke 85 000(3)
Jason Pominville 84 000(1)
Maxime Daigneault 80 000(3)
Steve Begin 74 100(1)
Maxim Lapierre 68 000(2)
Jiri Hudler 58 900(1)
Rickard Wallin 55 100(1)
Lars Jonsson 47 500(1)
Reto Von Arx 45 600(2)
Tony Salmelainen 45 600(2)
Mike Morrison 45 000(4)
Nolan Schaefer 45 000(3)
Joel Perrault 44 460(1)
Brock Radunske 41 500(2)
Arttu Luttinen 40 000(2)
Dan Spang 37 250(3)
Michael Henrich 34 800(3)
Marius Holtet 34 500(4)




NYI

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$22 630 169
Home Games Remaining0
Avg. Attendance19 960
Avg. Revenue/Game$1 222 089
Projected Revenue$0 000

Expenses

Pro Payroll$69 062 400
Farm Payroll$851 500
Prospect Fees$13 500
Coach$500 000
Games Remaining0
Total Game Expenses$858 871
Projected Expenses$0 000
Projected Balance$22 630 169

Salary Commitment

Year: 2008$69 913 900
Year: 2009$54 032 900
Year: 2010$29 314 400
Year: 2011$13 200 000

Pro Payroll

Peter Forsberg 7 600 000(1)
Dany Heatley 7 000 000(4)
Mats Sundin 6 250 000(2)
Peter Bondra 4 902 000(2)
Martin St. Louis 4 800 000(3)
Chris Phillips 4 788 000(1)
Adrian Aucoin 4 000 000(2)
Martin Biron 4 000 000(4)
Matt Cooke 3 800 000(3)
Tom Poti 3 420 000(2)
Dan Boyle 3 125 000(3)
Paul Mara 2 812 000(2)
Nathan Horton 2 200 000(4)
David Hale 1 450 000(2)
Pierre-Alex Parenteau 1 175 000(3)
Lee Falardeau 1 140 000(1)
Philippe Sauve 1 000 000(3)
Adam Hall 1 000 000(3)
Daniel Paille 988 000(1)
Maxime Talbot 980 000(1)
Nigel Dawes 965 000(2)
Brent Seabrook 942 400(3)
Mike Morris 725 000(2)


Farm Payroll

Jeff Taffe 92 000(3)
Bobby Ryan 77 500(2)
R.J. Umberger 77 500(3)
Chad Wiseman 67 000(2)
Jason Labarbera 65 000(1)
Ryan Craig 57 500(3)
Mikael Samuelsson 50 000(2)
Ryan Johnson 50 000(1)
Eric Perrin 50 000(1)
Dan Lacouture 50 000(1)
Paul Healey 50 000(1)
Josh Gorges 45 000(3)
Denis Hamel 40 000(1)
Eric Boulton 40 000(1)
Landon Wilson 40 000(1)




NYR

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$37 060 397
Home Games Remaining0
Avg. Attendance15 518
Avg. Revenue/Game$948 741
Projected Revenue$0 000

Expenses

Pro Payroll$41 698 000
Farm Payroll$1 316 760
Prospect Fees$19 500
Coach$500 000
Games Remaining0
Total Game Expenses$530 906
Projected Expenses$0 000
Projected Balance$37 060 397

Salary Commitment

Year: 2008$43 014 760
Year: 2009$31 879 360
Year: 2010$15 106 360
Year: 2011$2 700 700

Pro Payroll

Brendan Morrison 4 370 000(3)
Glen Murray 4 370 000(1)
Brian Gionta 3 000 000(3)
Cory Stillman 3 000 000(2)
Dan Cloutier 2 660 000(1)
Robert Esche 2 622 000(2)
Todd White 2 545 000(2)
Dmitri Kalinin 2 200 000(2)
Niklas Kronwall 2 125 000(3)
Mike Ribeiro 2 000 000(3)
Sheldon Souray 1 976 000(1)
Mike Van Ryn 1 444 000(2)
Tyler Arnason 1 400 000(2)
Max Kondratiev 1 350 000(4)
Colby Armstrong 1 300 000(4)
Boyd Gordon 1 200 000(2)
Brian Campbell 1 064 000(2)
Jamie Lundmark 950 000(1)
Michal Barinka 900 000(2)
Andrew Ladd 722 000(1)
Alexei Mikhnov 500 000(3)


Farm Payroll

Wayne Primeau 180 000(1)
Jon DiSalvatore 142 500(2)
Andy Delmore 125 000(3)
Jaroslav Kristek 123 500(3)
Wojtek Wolski 95 000(2)
Andy Sutton 83 600(1)
Richard Park 76 000(1)
Corey Locke 72 500(2)
Mathieu Dandenault 64 600(1)
Timofei Shishkanov 60 000(3)
Jussi Jokinen 53 200(1)
Chad Larose 52 000(3)
Dustin Penner 50 700(4)
Garth Murray 50 160(3)
Garnet Exelby 50 000(2)
Johan Hedberg 38 000(2)




OTT

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$16 604 641
Home Games Remaining0
Avg. Attendance16 219
Avg. Revenue/Game$1 015 004
Projected Revenue$0 000

Expenses

Pro Payroll$45 204 000
Farm Payroll$1 002 000
Prospect Fees$6 000
Coach$325 000
Games Remaining0
Total Game Expenses$567 524
Projected Expenses$0 000
Projected Balance$16 604 641

Salary Commitment

Year: 2008$46 206 000
Year: 2009$43 974 100
Year: 2010$26 009 000
Year: 2011$10 510 000

Pro Payroll

Joe Thornton 6 785 000(4)
Sergei Zubov 6 000 000(2)
Alex Tanguay 4 250 000(3)
Tomas Vokoun 3 600 000(4)
Shawn Bates 2 500 000(3)
Jamie Langenbrunner 2 500 000(3)
Niklas Hagman 2 300 000(3)
Patrick Lalime 2 000 000(2)
Jiri Fischer 1 800 000(2)
Richard Jackman 1 700 000(3)
Antoine Vermette 1 250 000(2)
Fedor Tjutin 1 216 000(2)
Zach Parise 1 100 000(2)
Matt Pettinger 1 064 000(2)
Boris Valabik 1 000 000(2)
Ryan Suter 950 000(1)
Kirk Maltby 800 000(2)
Dean Mcammond 750 000(3)
Tomas Kurka 722 000(1)
Gilbert Brulé 712 000(3)
Andrei Medvedev 700 000(2)
Bruno Gervais 580 000(2)
Petr Prucha 525 000(3)
Pierre Dagenais 400 000(1)


Farm Payroll

Robert Lang 125 000(4)
Brett Clark 100 000(2)
Francis Lessard 100 000(3)
Petr Cajanek 80 000(1)
Alexandre Daigle 75 000(2)
Roman Lyashenko 72 200(2)
Niklas Grossman 55 000(3)
Doug O'Brien 54 500(3)
Brandon Prust 52 500(3)
Jan Hrdina 50 000(2)
Norman Milley 50 000(2)
Andy Berenzweig 40 000(1)
Brad Fast 39 900(1)
Vojtech Polak 39 500(2)
Steve Staios 38 000(2)
Marc Chouinard 30 400(2)




PHI

Arena
Capacity22 500
Ticket Price$36,00


Income

Current Funds$35 674 910
Home Games Remaining0
Avg. Attendance20 393
Avg. Revenue/Game$1 286 548
Projected Revenue$0 000

Expenses

Pro Payroll$50 008 000
Farm Payroll$1 252 780
Prospect Fees$6 000
Coach$500 000
Games Remaining0
Total Game Expenses$631 302
Projected Expenses$0 000
Projected Balance$35 674 910

Salary Commitment

Year: 2008$51 260 780
Year: 2009$45 777 000
Year: 2010$27 907 600
Year: 2011$9 706 850

Pro Payroll

Pavel Datsyuk 6 750 000(4)
Brian Rafalski 5 700 000(3)
Miikka Kiprusoff 4 500 000(3)
Shane Doan 3 750 000(2)
Derian Hatcher 3 500 000(3)
Daniel Briere 3 300 000(2)
Kristian Huselius 2 630 000(2)
Brent Johnson 2 204 000(1)
Kurtis Foster 1 750 000(4)
Thomas Vanek 1 700 000(3)
Brad Boyes 1 600 000(3)
Alexander Semin 1 450 000(2)
Philippe Boucher 1 444 000(2)
Jaroslav Svoboda 1 368 000(2)
Nolan Yonkman 1 350 000(2)
Jiri Novotny 1 140 000(2)
Jimmie Olvestad 1 102 000(1)
Anton Babchuk 1 064 000(1)
Mattias Weinhandl 1 000 000(2)
Thatcher Bell 950 000(4)
David Steckel 931 000(1)
Jonathan Girard 825 000(3)


Farm Payroll

Eric Chouinard 95 000(4)
Jani Rita 91 200(2)
Drew Stafford 90 000(3)
Alexander Polushin 89 000(2)
Jason Ward 84 000(3)
Toby Petersen 83 600(1)
Kiril Safronov 80 000(3)
Maxime Ouellet 75 000(3)
Jeff Glass 69 000(2)
Jaroslav Balastik 60 000(4)
Ole-Kristian Tollefsen57 350(4)
Petteri Nokelainen 53 200(1)
Grant Stevenson 49 400(2)
Charlie Stephens 48 800(2)
Dustin Boyd 46 750(3)
Alex Henry 45 980(1)
Greg Mauldin 45 000(2)
Christoph Schubert 45 000(2)
Vitaly Kolesnik 44 500(4)




SJ

Arena
Capacity21 500
Ticket Price$32,00


Income

Current Funds$31 227 240
Home Games Remaining0
Avg. Attendance20 072
Avg. Revenue/Game$1 125 199
Projected Revenue$0 000

Expenses

Pro Payroll$48 137 000
Farm Payroll$1 133 860
Prospect Fees$0 000
Coach$450 000
Games Remaining0
Total Game Expenses$606 352
Projected Expenses$0 000
Projected Balance$31 227 240

Salary Commitment

Year: 2008$49 270 860
Year: 2009$36 489 240
Year: 2010$14 421 340
Year: 2011$7 567 840

Pro Payroll

Nicklas Lidstrom 7 400 000(5)
Zdeno Chara 4 560 000(2)
Adam Foote 4 484 000(1)
Paul Kariya 4 000 000(2)
Janne Niinimaa 3 952 000(1)
Marc Savard 3 116 000(2)
Michael Ryder 2 700 000(3)
Mattias Norstrom 2 500 000(2)
Rick DiPietro 1 900 000(2)
Brian Boucher 1 800 000(3)
Aaron Ward 1 800 000(2)
Nikolai Zherdev 1 550 000(2)
Tim Brent 1 550 000(2)
Alexander Perezhogin 1 450 000(3)
Kris Draper 1 250 000(1)
Steve Ott 1 000 000(1)
Josh Hennessy 860 000(2)
Aaron Boogaard 650 000(3)
Eric Fehr 566 200(1)
Kyle Chipchura 528 200(1)
Pavel Rosa 520 600(1)


Farm Payroll

Donald Brashear 120 000(1)
Esa Pirnes 117 800(1)
Ty Conklin 114 000(1)
Jim Fahey 100 000(2)
Mike Vannelli 90 000(3)
Jeff Deslauriers 82 500(2)
Aaron Rome 61 340(4)
Danny Syvret 58 500(3)
Andy Chiodo 55 000(4)
Ben Walter 55 000(3)
Konstantin Pushkarev 51 500(4)
Jason Ryznar 50 000(3)
Stefan Meyer 49 400(2)
Mark Stuart 45 600(1)
Christopher Bourque 45 220(1)
Darren Haydar 38 000(1)




STL

Arena
Capacity22 500
Ticket Price$40,00


Income

Current Funds$61 975 386
Home Games Remaining0
Avg. Attendance18 137
Avg. Revenue/Game$1 273 521
Projected Revenue$0 000

Expenses

Pro Payroll$53 759 628
Farm Payroll$656 200
Prospect Fees$0 000
Coach$412 500
Games Remaining0
Total Game Expenses$668 638
Projected Expenses$0 000
Projected Balance$61 975 386

Salary Commitment

Year: 2008$54 415 828
Year: 2009$47 957 600
Year: 2010$19 940 900
Year: 2011$9 332 400

Pro Payroll

Simon Gagne 6 370 000(4)
Brendan Shanahan 3 765 000(2)
Tomas Kaberle 3 700 000(3)
Darcy Tucker 3 610 228(1)
Jere Lehtinen 3 500 000(2)
Mathieu Schneider 3 500 000(2)
Scott Hannan 2 812 000(2)
Mike Cammalleri 2 650 000(3)
John Madden 2 500 000(2)
Patrice Bergeron 2 400 000(2)
Barret Jackman 2 000 000(2)
Chris Osgood 1 800 000(3)
Tom Preissing 1 600 000(2)
Jeff Halpern 1 450 000(2)
Hannu Toivonen 1 375 000(3)
Mike Richards 1 180 000(1)
Jay Pandolfo 1 000 000(2)
Steve Bernier 950 000(2)
Matt Carle 942 400(4)
Sean Avery 920 000(4)
Jeff Carter 870 000(1)
Henrik Lundqvist 817 000(2)
Todd Harvey 800 000(2)
Andrej Meszaros 665 000(1)
Noah Welch 650 000(4)
Rhett Warrener 520 000(2)
Milan Jurcina 513 000(3)
Alexandre Burrows 450 000(4)
Brian McGrattan 450 000(3)


Farm Payroll

Cale Hulse 80 000(2)
Jason Bacashihua 72 500(3)
Mike Grier 61 200(2)
Josh Langfeld 61 000(2)
P.J. Stock 60 000(2)
Daniel Corso 53 200(1)
Todd Fedoruk 48 000(3)
Jason Doig 45 600(1)
Scott Nichol 40 000(2)
Marian Cisar 38 000(2)
Hnat Domenichelli 34 200(1)
Aki Berg 32 500(2)
Tyler Bouck 30 000(2)




TB

Arena
Capacity22 500
Ticket Price$41,00


Income

Current Funds$48 411 114
Home Games Remaining0
Avg. Attendance18 452
Avg. Revenue/Game$1 331 718
Projected Revenue$0 000

Expenses

Pro Payroll$46 230 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$450 000
Games Remaining0
Total Game Expenses$569 268
Projected Expenses$0 000
Projected Balance$48 411 114

Salary Commitment

Year: 2008$46 230 000
Year: 2009$35 786 000
Year: 2010$16 365 000
Year: 2011$2 200 000

Pro Payroll

Sergei Gonchar 6 080 000(1)
Daniel Alfredsson 6 000 000(2)
Derek Morris 4 000 000(3)
Martin Havlat 3 100 000(2)
Ryan Miller 2 500 000(3)
Jeff Jillson 2 200 000(2)
Daniel Sedin 2 200 000(4)
Colin White 2 000 000(3)
Scott Thornton 1 500 000(2)
Adrian Foster 1 475 000(3)
Corey Perry 1 450 000(3)
Ryan Whitney 1 445 000(2)
Brad Isbister 1 444 000(1)
Petr Taticek 1 400 000(2)
Martin Erat 1 200 000(2)
Ian Laperriere 1 200 000(3)
Joe Corvo 1 150 000(3)
Chris Higgins 1 102 000(1)
Tomas Malec 900 000(1)
Peter Smrek 900 000(2)
Antero Niittymaki 612 000(2)
Joakim Lindstrom 570 000(2)
Matt Bradley 500 000(1)
Andrew Peters 494 000(2)
Andrew Hutchinson 418 000(1)
Colton Orr 390 000(3)


Farm Payroll




TOR

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$16 951 585
Home Games Remaining0
Avg. Attendance14 442
Avg. Revenue/Game$884 993
Projected Revenue$0 000

Expenses

Pro Payroll$52 477 980
Farm Payroll$2 522 800
Prospect Fees$10 500
Coach$365 000
Games Remaining0
Total Game Expenses$675 320
Projected Expenses$0 000
Projected Balance$16 951 585

Salary Commitment

Year: 2008$55 000 780
Year: 2009$50 061 600
Year: 2010$22 411 600
Year: 2011$3 058 000

Pro Payroll

Eric Daze 4 500 000(3)
Petr Sykora 4 200 000(2)
Olli Jokinen 4 000 000(3)
Milan Hejduk 3 914 000(2)
Craig Conroy 3 800 000(3)
Jeff O'Neill 3 500 000(2)
Brendan Witt 3 250 000(2)
Alexei Zhitnik 3 100 000(2)
Ales Kotalik 3 000 000(4)
Keith Carney 2 400 000(2)
Mathieu Garon 2 280 000(2)
Dainius Zubrus 2 000 000(3)
Mikael Tellqvist 1 900 000(3)
Denis Arkhipov 1 748 000(2)
Robert Schnabel 1 330 000(2)
Ramzi Abid 1 216 000(1)
Shea Weber 1 125 000(3)
Artem Kriukov 1 064 000(1)
Fernando Pisani 1 000 000(3)
Andrei Kostitsyn 850 000(1)
Tomas Zizka 760 000(2)
Zdenek Kutlak 722 000(1)
Peter Budaj 450 000(2)
Petr Vrana 368 980(1)


Farm Payroll

Marcus Nilson 304 000(2)
Mike Leclerc 285 000(2)
Owen Nolan 285 000(1)
Craig Rivet 200 000(3)
Steve Rucchin 185 000(1)
Marty Reasoner 125 000(3)
Wade Belak 125 000(3)
Kyle Wanvig 100 000(3)
Adam Mair 100 000(3)
Sergei Brylin 87 500(3)
Jarkko Ruutu 87 500(3)
Chris Nielsen 80 000(3)
Martin Samuelsson 77 500(1)
Dan Hinote 75 100(3)
Zdenek Blatny 70 000(1)
Justin Kurtz 66 500(1)
Ryan O'Marra 58 000(4)
Andy Wozniewski 48 500(3)
Jesse Boulerice 46 500(2)
Devan Dubnyk 44 500(2)
Corey Potter 38 000(2)
Rosario Ruggeri 34 200(1)




VAN

Arena
Capacity20 000
Ticket Price$42,00


Income

Current Funds$31 484 401
Home Games Remaining0
Avg. Attendance11 504
Avg. Revenue/Game$845 848
Projected Revenue$0 000

Expenses

Pro Payroll$42 872 200
Farm Payroll$803 720
Prospect Fees$4 500
Coach$500 000
Games Remaining0
Total Game Expenses$538 786
Projected Expenses$0 000
Projected Balance$31 484 401

Salary Commitment

Year: 2008$43 675 920
Year: 2009$36 840 300
Year: 2010$19 529 000
Year: 2011$8 315 000

Pro Payroll

Chris Drury 4 712 000(2)
Martin Skoula 4 500 000(5)
Brian Rolston 4 016 600(2)
Martin Straka 3 344 000(1)
Lubomir Visnovsky 2 500 000(3)
Ilja Bryzgalov 2 500 000(4)
Michal Rozsival 2 280 000(1)
Tim Thomas 2 275 000(3)
David Legwand 1 900 000(2)
Josef Vasicek 1 800 000(2)
David Tanabe 1 800 000(3)
Patrik Stefan 1 700 000(3)
Greg DeVries 1 700 000(2)
Igor Grigorenko 1 444 000(2)
Jakub Koreis 1 400 000(3)
Christian Backman 1 200 000(4)
Gregory Campbell 895 000(2)
Denis Grebeshkov 800 000(2)
Jim Slater 700 000(3)
Jonathan Ferland 600 000(3)
Michel Ouellet 437 000(1)
Lawrence Nycholat 368 600(1)


Farm Payroll

Jan Bulis 144 400(1)
Vadim Tarasov 121 600(1)
Mike Leighton 95 000(3)
Georges Laraque 83 600(1)
Rob Zepp 70 000(4)
Benoit Pouliot 69 000(3)
Luca Cereda 45 000(4)
Karl Stewart 45 000(3)
Adam Pineault 43 700(2)
Noah Clarke 41 420(1)
Alexandre Bolduc 30 000(3)
Scott Clemmensen 15 000(1)




QC

Arena
Capacity20 000
Ticket Price$43,00


Income

Current Funds$32 755 619
Home Games Remaining0
Avg. Attendance14 347
Avg. Revenue/Game$1 083 943
Projected Revenue$0 000

Expenses

Pro Payroll$54 040 000
Farm Payroll$1 960 000
Prospect Fees$4 500
Coach$250 000
Games Remaining0
Total Game Expenses$686 030
Projected Expenses$0 000
Projected Balance$32 755 619

Salary Commitment

Year: 2008$56 000 000
Year: 2009$52 415 000
Year: 2010$20 696 400
Year: 2011$1 750 000

Pro Payroll

Mattias Ohlund 5 000 000(3)
Olaf Kolzig 4 410 000(2)
Jonathan Cheechoo 4 000 000(3)
Jeremy Roenick 4 000 000(2)
Brenden Morrow 3 750 000(3)
Patrik Elias 3 192 000(2)
Rob Niedermayer 3 000 000(2)
Pavel Kubina 2 736 000(2)
Kim Johnsson 2 508 000(2)
Nicholas Boynton 2 052 000(2)
Jussi Markkanen 2 025 000(3)
Maxim Afinogenov 1 976 000(2)
Scott Walker 1 850 000(2)
Mike Zigomanis 1 750 000(4)
Simon Gamache 1 400 000(3)
Derek Roy 1 400 000(2)
Christian Ehrhoff 1 275 000(2)
Ryan Getzlaf 1 200 000(3)
Micki Dupont 1 000 000(2)
Mika Noronen 1 000 000(1)
Milan Michalek 995 000(1)
Josef Balej 970 000(2)
Jack Johnson 745 000(2)
Oliver Michaud 700 000(3)
Antoine Bergeron 650 000(1)
Lauri Tukonen 456 000(1)


Farm Payroll

Jochen Hecht 159 600(2)
Marek Malik 152 000(1)
Trent Hunter 145 000(3)
Willie Mitchell 140 800(1)
Mikko Koivu 120 000(3)
Michael Rupp 100 000(1)
Niko Dimitrakos 91 200(1)
Petr Schastlivy 90 000(3)
Brian McConnell 85 000(2)
Eric Boguniecki 85 000(3)
Kiel Mcleod 85 000(2)
Jason Strudwick 85 000(2)
John Erskine 82 500(3)
Stephane Robidas 82 500(3)
Ryan Barnes 80 000(3)
Ville Nieminen 80 000(3)
Brian Boyle 80 000(2)
Joel Kwiatkowski 60 000(2)
Mike Egener 56 400(3)
Jaroslav Halak 50 000(3)
Erik Rasmussen 50 000(2)




WIN

Arena
Capacity20 000
Ticket Price$33,00


Income

Current Funds$43 166 920
Home Games Remaining0
Avg. Attendance19 138
Avg. Revenue/Game$1 106 565
Projected Revenue$0 000

Expenses

Pro Payroll$47 508 200
Farm Payroll$1 358 220
Prospect Fees$6 000
Coach$450 000
Games Remaining0
Total Game Expenses$601 493
Projected Expenses$0 000
Projected Balance$43 166 920

Salary Commitment

Year: 2008$48 866 420
Year: 2009$43 907 520
Year: 2010$20 360 200
Year: 2011$0 000

Pro Payroll

Jose Theodore 6 422 000(2)
Rick Nash 4 000 000(1)
Karel Rachunek 3 850 000(2)
Jay Bouwmeester 3 800 000(3)
Taylor Pyatt 3 600 000(3)
Ladislav Nagy 3 500 000(2)
Jason Arnott 3 000 000(3)
Tim Connolly 2 200 000(2)
Ben Clymer 2 090 000(2)
Eric Belanger 1 650 000(3)
Ruslan Fedotenko 1 600 000(3)
Alexei Semenov 1 500 000(2)
Konstantin Koltsov 1 475 000(3)
Paul Martin 1 275 000(3)
Duvie Westcott 1 250 000(3)
Jason Chimera 1 100 000(3)
Harold Druken 1 100 000(2)
Christian Berglund 1 075 000(2)
Anthony Stewart 1 000 000(2)
John Grahame 850 000(3)
Corey Crawford 700 000(3)
Stephen Dixon 471 200(1)


Farm Payroll

Fredrik Modin 304 000(1)
Radek Dvorak 190 000(2)
Karlis Skrastins 180 000(2)
Brian Sutherby 91 200(1)
Ben Eager 60 200(3)
Mike Green 51 300(2)
Brett Lebda 50 700(2)
Darcy Hordichuk 50 000(2)
J-F Damphousse 47 500(1)
Paul Ranger 46 520(2)
Nolan Pratt 45 000(1)
Drew MacIntyre 41 800(2)
Wyatt Smith 40 000(2)
Bryce Salvador 35 000(2)
Niclas Wallin 35 000(2)
Eric Meloche 30 000(2)
Lasse Pirjeta 30 000(2)
Rick Berry 30 000(2)




HAR

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$39 871 710
Home Games Remaining0
Avg. Attendance13 882
Avg. Revenue/Game$853 536
Projected Revenue$0 000

Expenses

Pro Payroll$25 086 800
Farm Payroll$910 460
Prospect Fees$6 000
Coach$375 000
Games Remaining0
Total Game Expenses$321 686
Projected Expenses$0 000
Projected Balance$39 871 710

Salary Commitment

Year: 2008$25 997 260
Year: 2009$23 098 700
Year: 2010$13 397 500
Year: 2011$1 609 500

Pro Payroll

Mark Parrish 2 700 000(2)
Viktor Kozlov 2 700 000(3)
Henrik Sedin 1 925 000(2)
Aaron Miller 1 500 000(3)
Pascal LeClaire 1 400 000(4)
Cody McCormick 1 300 000(3)
Alexander Radulov 1 300 000(3)
Kyle Wellwood 1 200 000(3)
Cam Barker 1 200 000(2)
Fedor Fedorov 988 000(2)
Patrick Eaves 985 000(3)
Alexandre Picard 950 000(3)
Jay Mckee 900 000(2)
Marc-Antoine Pouliot 800 000(3)
Alexei Shkotov 760 000(1)
Chris Neil 700 000(2)
Brian Pothier 700 000(2)
Lukas Mensator 700 000(3)
Richie Regehr 520 600(1)
Chris Campoli 494 000(1)
Adam Henrich 475 000(1)
Ryan Clowe 452 200(2)
Patrick Wellar 437 000(1)


Farm Payroll

Clarke Wilm 120 000(1)
Lukas Kaspar 85 000(4)
Rejean Beauchemin 78 500(3)
Michael Lambert 72 000(4)
Martin Cibak 66 500(3)
Rocky Thompson 62 500(2)
Stanislav Lascek 57 500(3)
Marc Staal 57 000(3)
Brad Richardson 52 500(4)
Shawn Belle 52 060(1)
Pekka Rinne 48 500(3)
Cam Janssen 45 000(3)
Ryan Garlock 39 900(1)
Sheldon Brookbank 39 000(2)
Andrew Archer 34 500(2)




Hosted by www.Geocities.ws

1