prosim7 Team Finances

Financial Report

(As of dimanche, janv 15 2006)

ANA

Arena
Capacity21 000
Ticket Price$35,00


Income

Current Funds$29 539 923
Home Games Remaining0
Avg. Attendance15 932
Avg. Revenue/Game$1 171 006
Projected Revenue$0 000

Expenses

Pro Payroll$62 310 200
Farm Payroll$1 284 000
Prospect Fees$4 500
Coach$425 000
Games Remaining0
Total Game Expenses$780 777
Projected Expenses$0 000
Projected Balance$29 539 923

Salary Commitment

Year: 2008$63 594 200
Year: 2009$43 905 500
Year: 2010$39 405 000
Year: 2011$19 450 000

Pro Payroll

Marian Hossa 8 500 000(4)
Peter Bondra 6 450 000(4)
Chris Phillips 6 300 000(3)
Alexei Zhitnik 5 900 000(1)
J-S Giguere 5 200 000(3)
Jere Lehtinen 3 425 000(1)
Mathieu Garon 3 000 000(4)
Lubomir Visnovsky 2 800 000(3)
Toni Lydman 2 500 000(3)
Jay Mckee 1 950 200(1)
Mike Ribeiro 1 800 000(1)
Stephen Weiss 1 700 000(1)
Artem Chubarov 1 700 000(2)
Brooks Orpik 1 500 000(3)
Mike Zigomanis 1 375 000(3)
Fedor Fedorov 1 300 000(4)
Igor Radulov 1 250 000(1)
Ville Nieminen 1 100 000(1)
Milan Michalek 1 085 000(1)
Mike Commodore 1 000 000(1)
Shane Endicott 950 000(2)
Colby Armstrong 900 000(2)
Hugh Jessiman 625 000(2)


Farm Payroll

Mike Ricci 222 500(1)
Brian Sutherby 120 000(3)
Ales Kotalik 100 000(1)
Ari Ahonen 100 000(3)
Kyle Rossiter 82 500(1)
Teemu Laine 80 000(4)
Robbie Schremp 77 500(2)
John Erskine 75 000(2)
David LeNeveu 73 500(1)
Jan Lasak 70 000(4)
Kirill Koltsov 64 500(2)
Sebastien Centomo 60 000(2)
Lauri Tukonen 60 000(3)
Greg Watson 50 000(4)
Kris Vernarsky 48 500(2)




BOS

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$39 860 231
Home Games Remaining0
Avg. Attendance16 144
Avg. Revenue/Game$1 186 720
Projected Revenue$0 000

Expenses

Pro Payroll$50 685 000
Farm Payroll$433 000
Prospect Fees$3 000
Coach$350 000
Games Remaining0
Total Game Expenses$627 695
Projected Expenses$0 000
Projected Balance$39 860 231

Salary Commitment

Year: 2008$51 118 000
Year: 2009$43 051 000
Year: 2010$20 917 500
Year: 2011$4 335 000

Pro Payroll

Pavol Demitra 6 500 000(2)
Patrick Marleau 5 750 000(2)
Sergei Zubov 5 650 000(1)
Mike York 4 500 000(3)
Saku Koivu 4 000 000(3)
Shane Doan 3 800 000(2)
Kimmo Timonen 3 450 000(3)
Manny Fernandez 2 500 000(2)
Dan Boyle 2 375 000(3)
Ivan Novoseltsev 1 650 000(4)
Dan Hamhuis 1 600 000(3)
Oleg Kvasha 1 450 000(2)
Brad Ference 1 425 000(4)
Dimitry Afanasenkov 1 200 000(4)
Hannu Toivonen 1 085 000(1)
Alexander Ovechkin 1 025 000(2)
Mike Richards 675 000(1)
Duncan Milroy 600 000(2)
Alexandre Picard 600 000(3)
Micki Dupont 450 000(2)
Wyatt Smith 400 000(1)


Farm Payroll

Nathan Smith 62 000(1)
Daniel Tkaczuk 60 000(4)
Igor Knyazev 58 500(2)
Igor Pohanka 57 500(3)
Chris Corrinet 50 000(1)
Simon Lajeunesse 50 000(1)
Aleksander Suglobov 50 000(1)
Daniel Widing 45 000(1)




BUF

Arena
Capacity22 500
Ticket Price$40,00


Income

Current Funds$73 897 708
Home Games Remaining0
Avg. Attendance18 443
Avg. Revenue/Game$1 549 085
Projected Revenue$0 000

Expenses

Pro Payroll$75 900 000
Farm Payroll$423 920
Prospect Fees$7 500
Coach$270 000
Games Remaining0
Total Game Expenses$934 164
Projected Expenses$0 000
Projected Balance$73 897 708

Salary Commitment

Year: 2008$76 323 920
Year: 2009$59 323 420
Year: 2010$50 594 420
Year: 2011$23 150 000

Pro Payroll

Chris Pronger 9 785 500(1)
Nicklas Lidstrom 8 850 000(3)
Todd Bertuzzi 8 650 000(4)
Marty Turco 4 800 000(4)
Mike Comrie 4 750 000(4)
Cory Stillman 3 900 000(2)
Scott Hannan 3 700 000(4)
Brenden Morrow 3 200 000(3)
Danny Markov 3 075 000(3)
Kyle Calder 3 000 000(3)
Shawn Horcoff 2 900 000(3)
Felix Potvin 2 755 300(3)
Chris Therien 2 559 200(3)
Dmitri Kalinin 2 400 000(2)
Tim Connolly 2 300 000(1)
Andy Mcdonald 1 600 000(2)
Henrik Sedin 1 600 000(1)
Tom Kostopoulos 1 250 000(4)
Martin Erat 1 225 000(1)
Marc-André Fleury 1 085 000(1)
Shane Hnidy 920 000(1)
Andrej Meszaros 875 000(3)
Kirk Maltby 720 000(2)


Farm Payroll

Byron Ritchie 175 920(3)
Patrick Eaves 59 000(2)
Patrick Desrochers 54 000(3)
Adam Hall 50 000(2)
Tommy Westlund 45 000(1)
Todd Warriner 40 000(1)




CAL

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$12 716 172
Home Games Remaining0
Avg. Attendance13 544
Avg. Revenue/Game$995 358
Projected Revenue$0 000

Expenses

Pro Payroll$44 900 000
Farm Payroll$1 160 500
Prospect Fees$4 500
Coach$265 000
Games Remaining0
Total Game Expenses$565 000
Projected Expenses$0 000
Projected Balance$12 716 172

Salary Commitment

Year: 2008$46 060 500
Year: 2009$39 746 000
Year: 2010$29 439 500
Year: 2011$5 000 000

Pro Payroll

Keith Tkachuk 10 000 000(3)
Kevin Weekes 4 000 000(3)
Owen Nolan 3 750 000(3)
Kenny Jonsson 3 250 000(3)
Nicholas Boynton 2 700 000(4)
Jason Smith 2 575 000(2)
Mariusz Czerkawski 2 500 000(2)
Denis Arkhipov 2 300 000(4)
Shean Donovan 1 800 000(2)
Alexander Semin 1 250 000(2)
Alexei Semenov 1 075 000(1)
J-Sebastien Aubin 1 050 000(1)
Marcel Goc 950 000(2)
Zdenek Kutlak 950 000(3)
Andy Hilbert 900 000(3)
Patrice Bergeron 900 000(1)
Antoine Bergeron 875 000(1)
Miroslav Zalesak 800 000(3)
Jesse Wallin 700 000(2)
Trevor Daley 700 000(1)
Stephane Veilleux 675 000(1)
Yan Stastny 600 000(3)
Alexei Kaigorodov 600 000(1)


Farm Payroll

Curtis Brown 325 000(1)
Ivan Majesky 92 500(2)
Richard Jackman 72 000(2)
Brandon Bochenski 70 000(3)
Curtis Sanford 60 000(1)
Trevor Letowski 60 000(3)
Greg Classen 60 000(2)
Jean-Francois Jacques 60 000(2)
Matt Ellison 59 500(3)
Rejean Beauchemin 56 000(2)
Joe Dipenta 55 000(2)
Libor Ustrnul 54 500(1)
Evgeny Konstantinov 48 500(2)
Rob Davison 45 000(2)
Carl Mallette 42 500(2)




CHI

Arena
Capacity22 500
Ticket Price$38,00


Income

Current Funds$64 310 714
Home Games Remaining0
Avg. Attendance16 826
Avg. Revenue/Game$1 342 727
Projected Revenue$0 000

Expenses

Pro Payroll$58 985 000
Farm Payroll$468 500
Prospect Fees$0 000
Coach$300 000
Games Remaining0
Total Game Expenses$728 701
Projected Expenses$0 000
Projected Balance$64 310 714

Salary Commitment

Year: 2008$59 453 500
Year: 2009$49 353 500
Year: 2010$18 136 000
Year: 2011$6 300 000

Pro Payroll

Ed Jovanovski 8 500 000(2)
Bill Guerin 6 250 000(2)
Jan Hrdina 5 750 000(2)
Brad Richards 4 700 000(4)
Michael Peca 4 600 000(3)
Jean-Pierre Dumont 3 000 000(2)
Marek Zidlicky 2 300 000(3)
Marcel Hossa 2 100 000(1)
Tomas Kloucek 2 100 000(2)
Krystofer Kolanos 1 850 000(3)
Mike Cammalleri 1 600 000(2)
Brian Gionta 1 575 000(3)
Joffrey Lupul 1 500 000(2)
Alexandre Daigle 1 500 000(1)
Matthew Stajan 1 400 000(3)
Daniel Cleary 1 375 000(1)
Radoslav Suchy 1 200 000(2)
Pasi Nurminen 1 200 000(2)
Steve Eminger 1 185 000(1)
Andrew Raycroft 1 100 000(1)
Eric Messier 1 000 000(1)
Shaone Morrisonn 950 000(1)
Rastislav Stana 800 000(4)
Braydon Coburn 775 000(1)
Marc-Andre Thinel 675 000(4)


Farm Payroll

Jaroslav Kristek 117 500(2)
Derek Mackenzie 65 000(1)
Lauri Korpikoski 65 000(4)
Barrett Heisten 60 000(4)
Kris Chucko 58 500(3)
Dany Sabourin 52 500(3)
Brandon Nolan 50 000(1)




COL

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$33 953 356
Home Games Remaining0
Avg. Attendance16 187
Avg. Revenue/Game$1 189 736
Projected Revenue$0 000

Expenses

Pro Payroll$53 040 000
Farm Payroll$537 000
Prospect Fees$6 000
Coach$300 000
Games Remaining0
Total Game Expenses$657 110
Projected Expenses$0 000
Projected Balance$33 953 356

Salary Commitment

Year: 2008$53 577 000
Year: 2009$44 802 000
Year: 2010$23 582 500
Year: 2011$62 500

Pro Payroll

Peter Forsberg 10 000 000(3)
Steven Reinprecht 5 750 000(2)
Kyle Mclaren 5 750 000(3)
Dany Heatley 4 900 000(2)
Jocelyn Thibault 4 650 000(3)
Manny Legace 2 450 000(2)
Ossi Vaananen 1 700 000(1)
Brad Boyes 1 500 000(2)
Jarret Stoll 1 375 000(1)
Manny Malhotra 1 325 000(1)
Fredrik Sjostrom 1 275 000(3)
Peter Schaefer 1 200 000(2)
Mikko Koivu 1 200 000(2)
Nathan Paetsch 1 200 000(1)
Josef Boumedienne 1 200 000(2)
Sean Bergenheim 1 185 000(2)
Brent Burns 1 050 000(2)
Martin Grenier 985 000(3)
Blair Betts 925 000(1)
Dennis Seidenberg 825 000(1)
Stephane Robidas 760 000(1)
Chris Campoli 650 000(3)
Mark Rycroft 600 000(2)
Darryl Bootland 585 000(1)


Farm Payroll

Ilja Bryzgalov 112 500(2)
Nikos Tselios 91 000(3)
Sebastien Caron 80 000(1)
Guillaume Lefebvre 72 000(2)
Adam Munro 69 000(3)
Francois Beauchemin 62 500(4)
Jean-Marc Pelletier 50 000(3)




DAL

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$18 225 431
Home Games Remaining0
Avg. Attendance17 095
Avg. Revenue/Game$1 256 547
Projected Revenue$0 000

Expenses

Pro Payroll$52 425 000
Farm Payroll$512 050
Prospect Fees$6 000
Coach$400 000
Games Remaining0
Total Game Expenses$650 525
Projected Expenses$0 000
Projected Balance$18 225 431

Salary Commitment

Year: 2008$52 937 050
Year: 2009$45 255 050
Year: 2010$18 851 000
Year: 2011$5 422 500

Pro Payroll

Miroslav Satan 6 450 000(2)
Adam Deadmarsh 5 850 000(2)
Alex Tanguay 4 225 000(2)
Robyn Regehr 3 650 000(4)
Vaclav Prospal 3 350 000(3)
Bryan Berard 3 100 000(3)
David Aebischer 3 100 000(3)
Dick Tarnstrom 3 000 000(2)
Rostislav Klesla 2 700 000(2)
John Madden 2 650 000(2)
Bryce Salvador 1 780 000(1)
Branko Radivojevic 1 700 000(4)
Jared Aulin 1 500 000(1)
Matthew Lombardi 1 425 000(1)
Scottie Upshall 1 375 000(3)
Mika Noronen 1 300 000(2)
Yannick Lehoux 1 200 000(1)
Raffi Torres 1 200 000(1)
Ross Lupaschuk 1 000 000(3)
Ivan Huml 825 000(3)
Jay McClement 620 000(3)
Gerard Dicaire 425 000(1)


Farm Payroll

J-Luc Grand-Pierre 80 000(1)
Michel Riesen 72 500(4)
Jeff Farkas 72 500(2)
Jason Bacashihua 72 000(1)
Matthew Keith 63 550(2)
Chris Bala 60 000(2)
Michael Garnett 58 500(3)
Jan Hlavac 33 000(2)




DET

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$26 246 766
Home Games Remaining0
Avg. Attendance13 315
Avg. Revenue/Game$978 690
Projected Revenue$0 000

Expenses

Pro Payroll$54 100 200
Farm Payroll$845 000
Prospect Fees$6 000
Coach$275 000
Games Remaining0
Total Game Expenses$673 490
Projected Expenses$0 000
Projected Balance$26 246 766

Salary Commitment

Year: 2008$54 945 200
Year: 2009$49 895 200
Year: 2010$22 597 500
Year: 2011$3 362 500

Pro Payroll

Sergei Gonchar 8 000 000(3)
Eric Lindros 7 500 000(2)
Craig Conroy 5 000 000(3)
Brendan Shanahan 4 520 200(2)
Andy Delmore 3 350 000(2)
Denis Gauthier 3 000 000(2)
Michal Handzus 3 000 000(2)
David Vyborny 2 700 000(3)
Pascal Dupuis 2 300 000(4)
Colin White 1 800 000(3)
Denis Shvidki 1 500 000(2)
Marek Svatos 1 450 000(3)
Viktor Kozlov 1 425 000(2)
Mathieu Schneider 1 250 000(1)
Tomas Slovak 1 200 000(1)
Thatcher Bell 1 100 000(2)
Ryan Miller 1 025 000(1)
Ryan Bayda 925 000(4)
Martin Lapointe 885 000(2)
Philippe Sauve 875 000(1)
Thomas Vanek 700 000(1)
Shea Weber 595 000(2)


Farm Payroll

Mark Eaton 110 000(2)
Scott Barney 90 000(3)
Jakub Cutta 80 000(2)
Brad DeFauw 72 500(3)
Joey Tetarenko 67 500(4)
Jonathan Sim 65 000(2)
Adam Henrich 62 500(3)
Pavel Skrbek 60 000(3)
Barry Tallackson 60 000(2)
Mike Leighton 57 500(2)
Corey Crawford 50 000(2)
Kai Nurminen 40 000(4)
Niclas Havelid 30 000(4)




EDM

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$24 235 654
Home Games Remaining0
Avg. Attendance12 607
Avg. Revenue/Game$926 573
Projected Revenue$0 000

Expenses

Pro Payroll$49 600 000
Farm Payroll$503 000
Prospect Fees$3 000
Coach$450 000
Games Remaining0
Total Game Expenses$616 537
Projected Expenses$0 000
Projected Balance$24 235 654

Salary Commitment

Year: 2008$50 103 000
Year: 2009$34 393 000
Year: 2010$9 938 000
Year: 2011$55 000

Pro Payroll

Mike Modano 8 500 000(1)
Pavel Bure 8 500 000(2)
Curtis Joseph 6 500 000(3)
Olaf Kolzig 5 800 000(2)
Aaron Miller 2 400 000(1)
Josef Vasicek 1 900 000(1)
Todd White 1 850 000(2)
Konstantin Koltsov 1 350 000(2)
Sheldon Keefe 1 325 000(2)
Riku Hahl 1 300 000(3)
Paul Martin 1 250 000(2)
Michal Sivek 1 200 000(2)
Alexander Svitov 980 000(2)
Tomas Kurka 950 000(3)
Jordan Krestanovich 925 000(1)
Josef Melichar 900 000(1)
Mathieu Dandenault 850 000(3)
Petr Tenkrat 750 000(2)
Rick Berry 725 000(2)
Johnny Boychuk 675 000(1)
Tomas Divisek 560 000(2)
Marc-Andre Bergeron 410 000(1)


Farm Payroll

Alexei Shkotov 100 000(3)
Al Montoya 78 500(3)
Brian Boyle 62 500(2)
Michel Ouellet 57 500(3)
Ondrej Nemec 55 000(4)
Ryan Christie 55 000(2)
Maxim Lapierre 47 500(2)
Antti-Jussi Niemi 47 000(3)




FLA

Arena
Capacity21 500
Ticket Price$36,00


Income

Current Funds$31 143 323
Home Games Remaining0
Avg. Attendance18 064
Avg. Revenue/Game$1 361 137
Projected Revenue$0 000

Expenses

Pro Payroll$63 665 000
Farm Payroll$1 553 000
Prospect Fees$1 500
Coach$410 000
Games Remaining0
Total Game Expenses$800 360
Projected Expenses$0 000
Projected Balance$31 143 323

Salary Commitment

Year: 2008$65 218 000
Year: 2009$57 088 000
Year: 2010$35 929 500
Year: 2011$8 104 500

Pro Payroll

Rob Blake 10 000 000(3)
Scott Niedermayer 7 800 000(4)
Simon Gagne 5 750 000(3)
Evgeni Nabokov 5 700 000(2)
Alexei Kovalev 4 800 000(3)
Daniel Briere 3 750 000(2)
Andrew Cassels 3 750 000(3)
Shawn Bates 3 200 000(2)
Joni Pitkanen 2 600 000(2)
Marek Malik 2 000 000(3)
Mike Fisher 1 750 000(1)
Jani Hurme 1 750 000(2)
Nathan Dempsey 1 500 000(2)
Kristian Kudroc 1 225 000(1)
Derek Roy 1 200 000(2)
Kari Lehtonen 1 200 000(1)
Pierre-Marc Bouchard 1 185 000(1)
Tomas Plekanec 985 000(1)
Jonas Andersson 920 000(3)
Dion Phaneuf 900 000(1)
Patrick O'Sullivan 700 000(1)
Jakub Klepis 650 000(2)
Vyacheslav Kozlov 350 000(2)


Farm Payroll

Bobby Holik 300 000(3)
Jamie Langenbrunner 275 000(2)
Anson Carter 200 000(3)
Sami Salo 200 000(4)
Darius Kasparaitis 130 000(1)
Brendan Bell 70 000(2)
Tomas Linhart 70 000(3)
Tomas Fleischmann 58 500(2)
Travis Zajac 55 000(4)
Scott Kelman 55 000(1)
Steve Gainey 55 000(2)
Marek Chvatal 49 500(4)
Sean McMorrow 35 000(3)




LA

Arena
Capacity22 500
Ticket Price$35,00


Income

Current Funds$140 327 175
Home Games Remaining0
Avg. Attendance22 433
Avg. Revenue/Game$1 648 851
Projected Revenue$0 000

Expenses

Pro Payroll$59 542 000
Farm Payroll$1 254 300
Prospect Fees$3 000
Coach$425 000
Games Remaining0
Total Game Expenses$746 638
Projected Expenses$0 000
Projected Balance$140 327 175

Salary Commitment

Year: 2008$60 796 300
Year: 2009$44 866 800
Year: 2010$33 029 800
Year: 2011$6 990 000

Pro Payroll

Jarome Iginla 7 750 000(3)
Ilya Kovalchuk 5 950 000(4)
Mario Lemieux 5 500 000(1)
Marian Gaborik 4 975 000(3)
Wade Redden 4 800 000(3)
Eric Brewer 3 900 000(3)
Pavel Datsyuk 3 500 000(2)
Erik Cole 2 925 000(3)
Scott Hartnell 2 450 000(1)
Anton Volchenkov 1 725 000(1)
Trent Hunter 1 675 000(2)
Vitaly Vishnevski 1 600 000(1)
Mikael Tellqvist 1 600 000(2)
Vaclav Nedorost 1 350 000(2)
Carlo Colaiacovo 1 300 000(2)
Antoine Vermette 1 285 000(1)
Steve Mccarthy 1 220 000(2)
Rick DiPietro 1 200 000(1)
Kurt Sauer 1 102 000(1)
Evgeni Malkin 1 000 000(3)
Stephen Peat 850 000(4)
Gregory Campbell 785 000(1)
Milan Hnilicka 675 000(2)
David Morisset 425 000(3)


Farm Payroll

Jesse Niinimaki 125 000(4)
Teemu Selanne 115 000(2)
Nigel Dawes 89 500(2)
Andrei Kostitsyn 87 500(1)
Bates Battaglia 85 000(2)
Dan Fritsche 70 000(1)
Doug Lynch 67 500(1)
Robert Nilsson 65 000(4)
Keith Ballard 62 500(3)
Yann Danis 60 000(2)
Josh Harding 60 000(2)
Mark Stuart 60 000(3)
Jeremy Colliton 58 500(3)
Timofei Shishkanov 57 500(1)
Justin Papineau 57 500(2)
Jeff Heerema 50 000(2)
Erik Christensen 48 800(3)
Francis Bouillon 35 000(3)




MIN

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$18 995 725
Home Games Remaining0
Avg. Attendance16 542
Avg. Revenue/Game$1 215 804
Projected Revenue$0 000

Expenses

Pro Payroll$66 555 000
Farm Payroll$267 500
Prospect Fees$0 000
Coach$450 000
Games Remaining0
Total Game Expenses$820 396
Projected Expenses$0 000
Projected Balance$18 995 725

Salary Commitment

Year: 2008$66 822 500
Year: 2009$36 742 500
Year: 2010$10 467 500
Year: 2011$1 000 000

Pro Payroll

Mats Sundin 8 500 000(1)
Paul Kariya 8 000 000(1)
Ed Belfour 6 500 000(2)
Mark Recchi 5 900 000(2)
Jeff O'Neill 5 150 000(1)
Ray Whitney 5 000 000(2)
Steve Yzerman 3 750 000(1)
Mike Rathje 3 400 000(2)
Michael Nylander 2 520 000(1)
Jason Arnott 2 500 000(3)
Radek Martinek 1 800 000(3)
Daniel Tjarnqvist 1 600 000(3)
Milan Kraft 1 450 000(2)
Simon Gamache 1 350 000(3)
Vesa Toskala 1 200 000(2)
Aki Berg 1 125 000(2)
Oleg Saprykin 1 100 000(1)
Duncan Keith 1 100 000(3)
Richard Park 1 000 000(3)
Mike Grier 1 000 000(2)
Tomas Zizka 1 000 000(4)
Adam Mair 910 000(1)
Luca Cereda 400 000(2)
Maxim Kuznetsov 300 000(2)


Farm Payroll

Daniel Blackburn 120 000(1)
Jussi Jokinen 70 000(3)
Vaclav Pletka 47 500(3)
Timo Parssinen 30 000(1)




MTL

Arena
Capacity22 500
Ticket Price$36,00


Income

Current Funds$107 310 491
Home Games Remaining0
Avg. Attendance19 408
Avg. Revenue/Game$1 478 817
Projected Revenue$0 000

Expenses

Pro Payroll$76 385 000
Farm Payroll$1 164 500
Prospect Fees$6 000
Coach$300 000
Games Remaining0
Total Game Expenses$949 457
Projected Expenses$0 000
Projected Balance$107 310 491

Salary Commitment

Year: 2008$77 549 500
Year: 2009$72 004 500
Year: 2010$54 107 000
Year: 2011$27 697 500

Pro Payroll

Jose Theodore 8 450 000(4)
Jason Allison 8 250 000(3)
Sergei Samsonov 6 200 000(4)
Zdeno Chara 6 000 000(4)
Ryan Smyth 5 800 000(3)
Brad Stuart 5 200 000(4)
Daymond Langkow 5 000 000(3)
Bryan Mccabe 4 700 000(2)
Richard Zednik 3 750 000(3)
Kris Draper 3 000 000(1)
Kristian Huselius 2 850 000(2)
Kris Beech 2 500 000(2)
Lukas Krajicek 1 900 000(1)
Boyd Devereaux 1 750 000(4)
Jeff Woywitka 1 750 000(3)
Brian Boucher 1 720 000(2)
Patrice Brisebois 1 600 000(2)
Lee Falardeau 1 500 000(3)
Jean-Francois Fortin 1 100 000(2)
Michael Rupp 1 100 000(2)
Arron Asham 995 000(2)
Chris Neil 785 000(2)
Lukas Mensator 485 000(2)


Farm Payroll

Eric Nystrom 150 000(3)
Landon Wilson 125 000(1)
Eric Belanger 112 000(1)
Samuel Pahlsson 90 000(1)
Anthony Stewart 85 000(1)
Mark Popovic 72 500(3)
Kevin Dallman 70 000(3)
Jeff Tambellini 67 500(1)
Mike Green 67 500(4)
Sergei Zinovjev 67 000(3)
Clarke MacArthur 62 500(1)
Aaron Johnson 62 500(2)
Brooks Laich 57 500(1)
Andrei Nazarov 45 500(1)
Andre Roy 30 000(4)




NJ

Arena
Capacity20 000
Ticket Price$36,00


Income

Current Funds$38 296 538
Home Games Remaining0
Avg. Attendance12 824
Avg. Revenue/Game$969 532
Projected Revenue$0 000

Expenses

Pro Payroll$44 290 000
Farm Payroll$1 819 000
Prospect Fees$13 500
Coach$300 000
Games Remaining0
Total Game Expenses$566 128
Projected Expenses$0 000
Projected Balance$38 296 538

Salary Commitment

Year: 2008$46 109 000
Year: 2009$35 642 500
Year: 2010$21 368 500
Year: 2011$4 975 000

Pro Payroll

Martin Straka 4 400 000(3)
Patrik Elias 4 200 000(4)
Miikka Kiprusoff 4 000 000(2)
Michal Rozsival 3 000 000(3)
Niklas Sundstrom 2 800 000(1)
Jozef Stumpel 2 500 000(2)
Matt Cullen 2 100 000(1)
Niklas Hagman 2 000 000(3)
Brad Isbister 1 900 000(3)
Daniel Sedin 1 700 000(3)
Nikita Alexeev 1 325 000(3)
David Hale 1 300 000(2)
Eric Meloche 1 250 000(1)
Jon DiSalvatore 1 200 000(2)
Tim Gleason 1 175 000(2)
Jason Blake 1 100 000(3)
Dustin Brown 1 075 000(2)
Maxime Daigneault 1 000 000(2)
Jonathan Girard 1 000 000(1)
Kiril Safronov 955 000(1)
Tomas Surovy 955 000(1)
Peter Smrek 900 000(2)
Rickard Wallin 725 000(3)
Denis Grebeshkov 620 000(1)
Paul Gaustad 615 000(4)
Rob Globke 495 000(2)


Farm Payroll

Chris Gratton 300 000(1)
Dave Scatchard 200 000(1)
Eric Boguniecki 163 000(1)
Alexander Auld 99 000(2)
Sasha Goc 90 000(2)
Norman Milley 90 000(2)
Rob Niedermayer 80 000(2)
Valeri Bure 80 000(2)
Jiri Hudler 77 500(3)
Luke Sellars 71 000(1)
Lars Jonsson 62 500(3)
Tony Salmelainen 60 000(4)
Reto Von Arx 60 000(4)
Bruno St. Jacques 60 000(2)
Joel Perrault 58 500(3)
Mike Morris 52 500(1)
Chris Simon 50 000(2)
Rosario Ruggeri 45 000(3)
Mark Mowers 40 000(2)
Niko Kapanen 40 000(2)
Andreas Lilja 40 000(4)




NYI

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$30 428 504
Home Games Remaining0
Avg. Attendance17 557
Avg. Revenue/Game$1 290 496
Projected Revenue$0 000

Expenses

Pro Payroll$65 400 500
Farm Payroll$452 500
Prospect Fees$9 000
Coach$500 000
Games Remaining0
Total Game Expenses$809 293
Projected Expenses$0 000
Projected Balance$30 428 504

Salary Commitment

Year: 2008$65 853 000
Year: 2009$60 745 500
Year: 2010$34 200 000
Year: 2011$4 500 000

Pro Payroll

Robert Lang 4 750 000(3)
Taylor Pyatt 4 500 000(3)
Tom Poti 4 500 000(4)
Martin Biron 4 450 000(3)
Alexei Zhamnov 4 200 000(3)
Radek Bonk 4 200 000(2)
Adrian Aucoin 3 750 000(2)
Derian Hatcher 3 750 000(3)
Sandis Ozolinsh 3 750 000(2)
Jason Wiemer 3 750 000(3)
Radim Vrbata 3 400 000(2)
Martin Havlat 3 400 000(1)
Jaroslav Modry 3 000 000(2)
Jamie Storr 3 000 000(3)
Henrik Tallinder 1 300 000(2)
Jakub Koreis 1 300 000(2)
Daniel Paille 1 300 000(3)
Pierre-Alex Parenteau 1 300 000(2)
Andrej Nedorost 1 100 000(2)
Sidney Crosby 1 085 000(2)
Nathan Horton 975 000(2)
Corey Perry 700 000(2)
Ladislav Smid 685 500(2)
Jason Labarbera 675 000(1)
Maxime Talbot 580 000(1)


Farm Payroll

Marcus Ragnarsson 150 000(1)
Jeff Taffe 110 000(1)
R.J. Umberger 62 500(1)
Jiri Bicek 50 000(1)
Joel Kwiatkowski 40 000(1)
Nick Smith 40 000(1)




NYR

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$12 926 968
Home Games Remaining0
Avg. Attendance13 705
Avg. Revenue/Game$1 007 370
Projected Revenue$0 000

Expenses

Pro Payroll$44 250 000
Farm Payroll$1 480 500
Prospect Fees$12 000
Coach$500 000
Games Remaining0
Total Game Expenses$563 933
Projected Expenses$0 000
Projected Balance$12 926 968

Salary Commitment

Year: 2008$45 730 500
Year: 2009$36 948 500
Year: 2010$16 122 500
Year: 2011$8 150 000

Pro Payroll

Brendan Morrison 5 750 000(5)
Alexei Morozov 5 750 000(2)
Petr Sykora 5 500 000(2)
Roman Hamrlik 5 000 000(2)
Dan Cloutier 3 500 000(3)
Jiri Fischer 1 950 000(1)
Mike Van Ryn 1 900 000(4)
Patrik Stefan 1 750 000(1)
Ramzi Abid 1 600 000(3)
Jamie Lundmark 1 450 000(1)
Tyler Arnason 1 450 000(2)
Niklas Kronwall 1 300 000(2)
Shane Willis 1 100 000(3)
Andy Sutton 1 100 000(3)
Nikolai Zherdev 1 025 000(1)
Marian Cisar 800 000(1)
Tim Jackman 650 000(2)
Wojtek Wolski 625 000(2)
Jason Doig 600 000(3)
Johan Hedberg 500 000(4)
Sergei Varlamov 500 000(1)
Garnet Exelby 450 000(1)


Farm Payroll

Alexander Steen 625 000(1)
Alexei Ponikarovsky 110 000(2)
Ray Emery 110 000(2)
Jason Jaspers 100 000(2)
Yuri Butsayev 98 500(2)
Martin Samuelsson 95 000(1)
Michal Barinka 72 500(2)
Rostislav Olesz 72 500(3)
Alexei Mikhnov 62 000(1)
Ryan Jardine 60 000(2)
Alexander Khavanov 40 000(1)
Brad Bombardir 35 000(1)




OTT

Arena
Capacity20 000
Ticket Price$38,00


Income

Current Funds$29 692 782
Home Games Remaining0
Avg. Attendance16 676
Avg. Revenue/Game$1 330 802
Projected Revenue$0 000

Expenses

Pro Payroll$60 880 000
Farm Payroll$1 526 600
Prospect Fees$3 000
Coach$325 000
Games Remaining0
Total Game Expenses$765 056
Projected Expenses$0 000
Projected Balance$29 692 782

Salary Commitment

Year: 2008$62 406 600
Year: 2009$47 869 500
Year: 2010$35 042 000
Year: 2011$25 292 500

Pro Payroll

Joe Thornton 7 100 000(3)
Zigmund Palffy 6 850 000(4)
Doug Weight 6 750 000(4)
Milan Hejduk 5 150 000(4)
John LeClair 4 100 000(2)
Scott Stevens 4 000 000(1)
Deron Quint 4 000 000(1)
Ladislav Nagy 3 100 000(2)
Mark Parrish 3 070 000(2)
Jordan Leopold 2 550 000(4)
Tomas Vokoun 2 485 000(3)
Fedor Tjutin 1 600 000(4)
Filip Novak 1 450 000(1)
Scott Walker 1 450 000(1)
Matt Pettinger 1 400 000(4)
Sean Brown 1 200 000(2)
Josh Green 1 200 000(1)
Petr Buzek 1 000 000(1)
Sean Burke 1 000 000(2)
Todd Marchant 750 000(4)
Zach Parise 675 000(1)


Farm Payroll

Alexander Korolyuk 150 000(1)
Jamie Wright 100 000(1)
Tomas Holmstrom 100 000(1)
Greg DeVries 100 000(1)
Todd Simpson 100 000(1)
Pierre Dagenais 100 000(2)
Roman Lyashenko 95 000(4)
Kevyn Adams 92 100(1)
Jeff Deslauriers 80 000(2)
Chris Mcallister 70 000(2)
Boris Valabik 67 500(2)
Stephen Dixon 62 000(3)
Jason Strudwick 60 000(1)
Andrei Medvedev 60 000(1)
Adam Pineault 57 500(4)
Brad Fast 52 500(3)
Steve Staios 50 000(4)
Loui Eriksson 50 000(3)
Jason Botterill 40 000(2)
Marc Chouinard 40 000(4)




PHI

Arena
Capacity22 500
Ticket Price$35,00


Income

Current Funds$24 383 478
Home Games Remaining0
Avg. Attendance15 509
Avg. Revenue/Game$1 139 913
Projected Revenue$0 000

Expenses

Pro Payroll$55 075 000
Farm Payroll$1 055 500
Prospect Fees$9 000
Coach$500 000
Games Remaining0
Total Game Expenses$690 726
Projected Expenses$0 000
Projected Balance$24 383 478

Salary Commitment

Year: 2008$56 130 500
Year: 2009$53 495 500
Year: 2010$31 045 000
Year: 2011$3 300 000

Pro Payroll

Jaromir Jagr 8 500 000(3)
Daniel Alfredsson 6 250 000(2)
Brian Rafalski 6 000 000(3)
Darryl Sydor 3 950 000(2)
Marco Sturm 3 700 000(3)
Brent Johnson 2 900 000(3)
Jeff Jillson 2 300 000(2)
Rhett Warrener 2 000 000(2)
Jaroslav Svoboda 1 800 000(4)
Mark Bell 1 725 000(2)
Kurtis Foster 1 650 000(2)
Mikhail Yakubov 1 600 000(2)
Juraj Kolnik 1 500 000(2)
Jiri Novotny 1 500 000(4)
Jimmie Olvestad 1 450 000(3)
Cristobal Huet 1 400 000(3)
Anton Babchuk 1 400 000(3)
Nolan Yonkman 1 275 000(1)
David Steckel 1 225 000(3)
Toby Petersen 1 100 000(3)
Jordin Tootoo 950 000(2)
Mattias Weinhandl 900 000(1)


Farm Payroll

Steve Rucchin 325 000(1)
Eric Chouinard 120 000(2)
Jason Ward 100 000(1)
Maxime Ouellet 90 000(2)
Chris Clark 79 500(2)
Blake Wheeler 78 500(2)
Petteri Nokelainen 70 000(3)
Radovan Somik 65 000(2)
Drew Stafford 62 500(2)
Joel Bouchard 35 000(1)
Michael Farrell 30 000(2)




SJ

Arena
Capacity20 000
Ticket Price$38,00


Income

Current Funds$39 488 113
Home Games Remaining0
Avg. Attendance17 654
Avg. Revenue/Game$1 414 840
Projected Revenue$0 000

Expenses

Pro Payroll$47 360 000
Farm Payroll$972 500
Prospect Fees$1 500
Coach$250 000
Games Remaining0
Total Game Expenses$592 488
Projected Expenses$0 000
Projected Balance$39 488 113

Salary Commitment

Year: 2008$50 032 500
Year: 2009$37 995 000
Year: 2010$11 076 500
Year: 2011$115 000

Pro Payroll

Roberto Luongo 7 750 000(2)
Jeremy Roenick 6 150 000(2)
Mattias Ohlund 5 950 000(1)
Glen Murray 5 750 000(3)
Alexander Mogilny 4 000 000(2)
Lubos Bartecko 1 750 000(1)
Stanislav Chistov 1 700 000(2)
Ruslan Fedotenko 1 700 000(3)
Esa Pirnes 1 550 000(3)
Tim Brent 1 300 000(2)
Ron Hainsey 1 200 000(1)
Roman Turek 1 200 000(2)
Alexander Perezhogin 1 150 000(2)
Brian Pothier 1 000 000(1)
Harold Druken 1 000 000(2)
Max Kondratiev 1 000 000(2)
Andrew Ladd 950 000(3)
Andy Berenzweig 900 000(2)
Ryan Kesler 825 000(1)
Pavel Rosa 685 000(3)
Ryan Suter 675 000(1)
Brad Winchester 475 000(1)
Chad Kilger 400 000(2)


Farm Payroll

Boyd Gordon 140 000(2)
Marek Schwarz 80 000(3)
Vlad Chebaturkin 75 000(1)
Eric Fehr 74 500(3)
Stefan Meyer 65 000(4)
J-F Damphousse 62 500(3)
Kamil Kreps 62 000(2)
Christopher Bourque 59 500(3)
Josh Hennessy 57 500(1)
Andy Chiodo 54 000(2)
Aaron Boogaard 52 500(2)
Corey Potter 50 000(4)
Darren Haydar 50 000(3)
Jere Karalahti 30 000(1)
Eric Cairns 30 000(2)
Derrick Walser 30 000(2)




STL

Arena
Capacity22 500
Ticket Price$38,00


Income

Current Funds$45 598 252
Home Games Remaining0
Avg. Attendance16 769
Avg. Revenue/Game$1 333 174
Projected Revenue$0 000

Expenses

Pro Payroll$55 795 000
Farm Payroll$1 081 000
Prospect Fees$3 000
Coach$412 500
Games Remaining0
Total Game Expenses$698 677
Projected Expenses$0 000
Projected Balance$45 598 252

Salary Commitment

Year: 2008$56 876 000
Year: 2009$50 167 050
Year: 2010$31 695 000
Year: 2011$10 135 000

Pro Payroll

Vincent Lecavalier 6 400 000(3)
Adam Foote 5 900 000(3)
Brian Rolston 5 285 000(4)
Robert Esche 3 450 000(4)
Brent Sopel 3 375 000(3)
Henrik Zetterberg 3 100 000(2)
Rick Nash 3 000 000(2)
Dominik Hasek 3 000 000(1)
Filip Kuba 2 675 000(3)
Steve Sullivan 2 500 000(2)
Scott Gomez 2 100 000(2)
Jason Spezza 2 000 000(2)
Alyn Mccauley 1 900 000(2)
Jeff Halpern 1 700 000(2)
Nick Schultz 1 550 000(2)
Martin Gelinas 1 500 000(1)
Brian Campbell 1 400 000(4)
Barret Jackman 1 300 000(1)
Sean Avery 1 100 000(3)
Wade Brookbank 960 000(3)
Daniel Corso 700 000(3)
Rocky Thompson 450 000(1)
Hnat Domenichelli 450 000(3)


Farm Payroll

Eric Desjardins 246 000(1)
Branislav Mezei 130 000(2)
Todd Harvey 100 000(2)
Scott Thornton 80 000(2)
A.J. Thelen 72 000(2)
Jason Pominville 71 200(1)
Kyle Wellwood 68 550(2)
Corey Locke 58 000(1)
Brent Krahn 53 750(1)
Ronald Petrovicky 45 000(2)
Mattias Timander 45 000(2)
Brian Willsie 41 500(2)
Randy Robitaille 40 000(2)
Dan Lacouture 30 000(1)




TB

Arena
Capacity20 000
Ticket Price$40,00


Income

Current Funds$26 744 891
Home Games Remaining0
Avg. Attendance15 147
Avg. Revenue/Game$1 272 400
Projected Revenue$0 000

Expenses

Pro Payroll$49 260 700
Farm Payroll$750 000
Prospect Fees$1 500
Coach$450 000
Games Remaining0
Total Game Expenses$615 393
Projected Expenses$0 000
Projected Balance$26 744 891

Salary Commitment

Year: 2008$50 010 700
Year: 2009$46 875 700
Year: 2010$30 100 700
Year: 2011$9 940 000

Pro Payroll

Martin Brodeur 8 300 000(3)
Darcy Tucker 4 750 300(3)
Derek Morris 3 900 000(2)
Sergei Fedorov 3 750 000(2)
Paul Mara 3 700 000(4)
Mike Knuble 3 000 000(4)
Richard Matvichuk 2 500 400(3)
Philippe Boucher 1 900 000(4)
Tuomo Ruutu 1 800 000(2)
Eric Beaudoin 1 600 000(1)
Chris Osgood 1 500 000(2)
Tony Amonte 1 500 000(2)
Mike Komisarek 1 450 000(3)
Chris Higgins 1 450 000(3)
Adrian Foster 1 325 000(2)
Petr Taticek 1 300 000(2)
Matt Bradley 1 220 000(2)
Jani Rita 1 200 000(4)
Ryan Whitney 990 000(1)
Steve Begin 975 000(3)
Alex Henry 605 000(3)
Alexander Polushin 545 000(1)


Farm Payroll

Joakim Lindstrom 75 000(4)
Ian Laperriere 75 000(3)
Andrew Peters 65 000(4)
Jeff Glass 60 000(2)
Tyler Bouck 60 000(2)
Andrew Hutchinson 55 000(3)
Domenic Pittis 40 000(2)
Antti Laaksonen 40 000(2)
Serge Aubin 40 000(2)
Matt Davidson 40 000(2)
Mikael Samuelsson 40 000(2)
Christian Laflamme 40 000(2)
Patrick Traverse 40 000(2)
Radim Bicanek 40 000(2)
Mike Wilson 40 000(2)




TOR

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$35 364 879
Home Games Remaining0
Avg. Attendance16 555
Avg. Revenue/Game$1 216 715
Projected Revenue$0 000

Expenses

Pro Payroll$55 190 930
Farm Payroll$512 500
Prospect Fees$1 500
Coach$365 000
Games Remaining0
Total Game Expenses$683 780
Projected Expenses$0 000
Projected Balance$35 364 879

Salary Commitment

Year: 2008$55 703 430
Year: 2009$44 067 930
Year: 2010$30 265 500
Year: 2011$27 000 000

Pro Payroll

Nikolai Khabibulin 9 000 000(1)
Cory Sarich 5 500 000(5)
Matt Cooke 5 000 000(5)
Eric Daze 4 800 000(2)
Marcus Nilson 4 000 000(4)
Mike Leclerc 3 750 000(4)
Andrei Zyuzin 3 500 000(4)
Hal Gill 3 500 000(4)
Mike Johnson 2 750 000(2)
Dainius Zubrus 2 000 000(2)
Robert Schnabel 1 750 000(4)
Mike Dunham 1 550 430(2)
Artem Kriukov 1 400 000(3)
Chuck Kobasew 1 300 000(2)
Chris Nielsen 1 000 000(1)
Kyle Chipchura 695 000(3)
Richie Regehr 685 000(3)
Karlis Skrastins 675 000(1)
Steve Bernier 625 000(2)
Zdenek Blatny 625 000(1)
Fernando Pisani 600 000(2)
Petr Vrana 485 500(3)


Farm Payroll

Steve Sheilds 120 000(1)
Tomi Kallio 99 500(1)
Scott Clemmensen 70 000(1)
Alexander Radulov 58 500(2)
Randall Gelech 52 500(2)
Nolan Pratt 46 000(1)
Vaclav Varada 35 000(2)
Scott Parker 31 000(2)




VAN

Arena
Capacity20 000
Ticket Price$42,00


Income

Current Funds$34 833 526
Home Games Remaining0
Avg. Attendance14 611
Avg. Revenue/Game$1 288 568
Projected Revenue$0 000

Expenses

Pro Payroll$56 780 500
Farm Payroll$955 000
Prospect Fees$3 000
Coach$500 000
Games Remaining0
Total Game Expenses$710 226
Projected Expenses$0 000
Projected Balance$34 833 526

Salary Commitment

Year: 2008$57 735 500
Year: 2009$46 635 000
Year: 2010$32 521 000
Year: 2011$14 700 000

Pro Payroll

Chris Drury 6 200 000(4)
Martin St. Louis 6 100 000(3)
Tommy Salo 5 300 000(1)
Martin Skoula 4 600 000(3)
Vladimir Orszagh 4 300 000(3)
Olli Jokinen 3 400 000(2)
Oleg Tverdovsky 3 300 000(1)
Andrei Markov 2 800 000(2)
David Legwand 2 500 000(4)
Radek Dvorak 2 500 000(4)
Karel Rachunek 2 300 000(2)
Igor Grigorenko 1 900 000(4)
Jan Bulis 1 900 000(3)
Alexander Frolov 1 800 000(2)
Martin Gerber 1 600 000(5)
John-Michael Liles 1 200 000(2)
Steve Ott 1 185 500(1)
Alexei Smirnov 1 150 000(2)
Mathieu Biron 1 150 000(1)
Christian Backman 1 050 000(2)
Noah Clarke 545 000(3)


Farm Payroll

Vadim Tarasov 160 000(3)
Georges Laraque 110 000(3)
Jaroslav Spacek 70 000(2)
Dmitri Bykov 60 000(1)
Martin Spanhel 60 000(2)
Mike Vannelli 60 000(2)
Cory Urquhart 59 500(2)
Dany Roussin 57 500(2)
Patrick Wellar 57 500(3)
Chad Wiseman 55 000(1)
Rob Zepp 54 500(2)
Jonathan Ferland 52 500(2)
Alexei Tezikov 50 000(1)
Lawrence Nycholat 48 500(3)




QC

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$19 010 082
Home Games Remaining0
Avg. Attendance15 118
Avg. Revenue/Game$1 111 258
Projected Revenue$0 000

Expenses

Pro Payroll$62 625 000
Farm Payroll$291 000
Prospect Fees$4 500
Coach$400 000
Games Remaining0
Total Game Expenses$772 201
Projected Expenses$0 000
Projected Balance$19 010 082

Salary Commitment

Year: 2008$62 916 000
Year: 2009$53 550 000
Year: 2010$36 890 000
Year: 2011$25 925 000

Pro Payroll

Markus Naslund 9 000 000(4)
Joe Sakic 8 800 000(2)
Marc Savard 4 100 000(4)
Fredrik Modin 4 000 000(3)
Pavel Kubina 3 600 000(4)
Jeff Friesen 3 500 000(1)
Dwayne Roloson 3 400 000(2)
Kim Johnsson 3 300 000(4)
Maxim Afinogenov 2 600 000(4)
Sheldon Souray 2 600 000(3)
Jussi Markkanen 2 525 000(1)
Jochen Hecht 2 100 000(4)
Alex Hemsky 1 800 000(2)
Jonathan Cheechoo 1 665 000(3)
Willie Mitchell 1 500 000(3)
Pavel Brendl 1 300 000(2)
Rico Fata 1 225 000(4)
Niko Dimitrakos 1 200 000(3)
Justin Kurtz 1 000 000(1)
Bryan Allen 900 000(2)
Jim Fahey 800 000(1)
Ryan Getzlaf 735 000(1)
Ryan Barnes 625 000(1)
Karel Pilar 350 000(2)


Farm Payroll

Oliver Michaud 80 000(2)
Brian McConnell 72 000(1)
Peter Worrell 55 000(1)
Kiel Mcleod 54 000(1)
Mike Weaver 30 000(2)




WIN

Arena
Capacity20 000
Ticket Price$33,00


Income

Current Funds$25 612 230
Home Games Remaining0
Avg. Attendance14 368
Avg. Revenue/Game$995 716
Projected Revenue$0 000

Expenses

Pro Payroll$41 705 000
Farm Payroll$525 000
Prospect Fees$3 000
Coach$450 000
Games Remaining0
Total Game Expenses$520 524
Projected Expenses$0 000
Projected Balance$25 612 230

Salary Commitment

Year: 2008$42 230 000
Year: 2009$28 990 000
Year: 2010$9 505 000
Year: 2011$2 805 000

Pro Payroll

Janne Niinimaa 5 200 000(3)
Sami Kapanen 4 300 000(1)
Marc Denis 4 000 000(2)
Ben Clymer 2 750 000(4)
Keith Primeau 2 445 000(2)
Brendan Witt 2 250 000(1)
Jay Bouwmeester 2 200 000(2)
Jason Williams 1 900 000(2)
Jason King 1 750 000(2)
Brandon Reid 1 725 000(2)
Justin Williams 1 550 000(2)
Ty Conklin 1 500 000(3)
Patrick Sharp 1 200 000(2)
Christian Ehrhoff 1 125 000(1)
Brad Lukowich 1 100 000(1)
Jason Chimera 1 100 000(2)
Christian Berglund 1 100 000(1)
Eric Staal 1 085 000(1)
Josef Balej 1 000 000(1)
Tom Preissing 800 000(2)
Darcy Hordichuk 650 000(2)
Lance Ward 575 000(1)
Anders Eriksson 400 000(1)


Farm Payroll

Cam Ward 120 000(2)
Jaroslav Bednar 60 000(1)
Drew MacIntyre 55 000(4)
Eric Nickulas 45 000(1)
Brad Larsen 45 000(2)
Martti Jarventie 40 000(1)
Glen Metropolit 40 000(1)
Michal Grosek 40 000(1)
Jean-Pierre Vigier 40 000(1)
Stacy Roest 40 000(1)




HAR

Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$25 948 929
Home Games Remaining0
Avg. Attendance13 690
Avg. Revenue/Game$1 006 214
Projected Revenue$0 000

Expenses

Pro Payroll$40 700 000
Farm Payroll$1 332 500
Prospect Fees$4 500
Coach$375 000
Games Remaining0
Total Game Expenses$517 220
Projected Expenses$0 000
Projected Balance$25 948 929

Salary Commitment

Year: 2008$42 032 500
Year: 2009$26 772 500
Year: 2010$6 379 000
Year: 2011$59 500

Pro Payroll

Alexei Yashin 8 500 000(1)
Tomas Kaberle 4 500 000(2)
Roman Cechmanek 2 750 000(2)
Nils Ekman 2 200 000(3)
Andrew Brunette 1 800 000(1)
Steve Montador 1 750 000(3)
Michael Ryder 1 700 000(2)
Matthew Barnaby 1 600 000(2)
David Tanabe 1 600 000(2)
Dean Mcammond 1 400 000(2)
Pavel Vorobiev 1 350 000(2)
Andrew Ference 1 250 000(3)
Nik Antropov 1 125 000(1)
Cody McCormick 1 100 000(2)
Kyle Wanvig 1 100 000(2)
Pascal LeClaire 1 075 000(2)
John Grahame 950 000(3)
Cam Barker 875 000(2)
Dan Hinote 800 000(1)
Justin Mapletoft 725 000(1)
Jeff Carter 725 000(1)
Alexandre Picard 700 000(2)
Tomas Malec 625 000(1)
Marc-Antoine Pouliot 500 000(2)


Farm Payroll

Mattias Norstrom 280 000(1)
Pavel Trnka 200 000(1)
Yannick Tremblay 160 000(1)
Ethan Moreau 140 000(1)
Erik Rasmussen 110 000(1)
Todd Fedoruk 95 000(2)
Martin Cibak 70 000(1)
Shawn Belle 68 500(3)
Ryan Clowe 59 500(4)
Ryan Garlock 52 500(3)
Lasse Kukkonen 48 500(3)
Michael Lambert 48 500(2)




Hosted by www.Geocities.ws

1