Gcnhl5PLF Team Finances

Financial Report

(As of mercredi, févr 7 2007)

Trashers

ArenaTime Warner Center
Capacity21 500
Ticket Price$65,00


Income

Current Funds$48 395 139
Home Games Remaining36
Avg. Attendance21 500
Avg. Revenue/Game$2 096 250
Projected Revenue$75 465 000

Expenses

Pro Payroll$69 000 500
Farm Payroll$1 355 000
Prospect Fees$4 500
Coach$275 000
Games Remaining70
Total Game Expenses$861 402
Projected Expenses$60 298 171
Projected Balance$63 561 968

Salary Commitment

Year: 5$70 355 500
Year: 6$63 208 000
Year: 7$31 408 000
Year: 8$20 370 000

Pro Payroll

Mike Modano 10 000 000(2)
Chris Pronger 8 000 000(2)
Vaclav Prospal 5 838 000(3)
Marian Hossa 4 750 000(2)
Jeff Jillson 3 900 000(4)
Roman Hamrlik 3 075 000(2)
Mathieu Biron 3 075 000(4)
Danny Markov 3 050 000(4)
Adam Deadmarsh 3 000 000(1)
Tommy Salo 3 000 000(2)
Scott Hartnell 2 550 000(4)
Josef Boumedienne 2 325 000(2)
Denis Arkhipov 2 225 000(3)
Denis Shvidki 2 075 000(4)
Juraj Kolnik 2 075 000(4)
Tomas Vokoun 2 025 000(3)
Eric Godard 1 600 000(4)
Tomas Surovy 1 500 000(4)
Rostislav Olesz 950 000(3)
Jan Bulis 937 500(1)
Dan Hamuis 900 000(1)
Frederik Sjostrom 900 000(1)
Hugh Jessiman 750 000(1)
Dustin Brown 500 000(1)


Farm Payroll

Owen Nolan 500 000(2)
Marc-Andre Bergeron 200 000(4)
Branko Radivojevic 170 000(4)
Marek Malik 160 000(1)
Jean-Pierre Dumont 150 000(2)
Jonathan Bernier 75 000(4)
Kendall Mcardle 30 000(4)
Ryan Stoa 30 000(4)
Philippe Gogulla 20 000(4)
Peter Mueller 20 000(4)




Flames

ArenaRusty Palace
Capacity20 000
Ticket Price$65,00


Income

Current Funds$43 245 270
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$50 001 250
Farm Payroll$1 205 000
Prospect Fees$15 000
Coach$300 000
Games Remaining82
Total Game Expenses$628 308
Projected Expenses$51 521 250
Projected Balance-$8 275 980

Salary Commitment

Year: 5$51 206 250
Year: 6$47 016 250
Year: 7$27 191 250
Year: 8$12 300 000

Pro Payroll

Miroslav Satan 7 000 000(2)
Ed Jovanovski 4 675 000(4)
Milan Hejduk 4 350 000(4)
Scott Gomez 3 765 000(3)
Patrick Lalime 3 425 000(2)
Roberto Luongo 3 293 750(3)
Jeff O'Neill 3 125 000(4)
Daymond Langkow 2 600 000(3)
Martin Skoula 2 487 500(3)
Sergei Brylin 2 150 000(2)
Kim Johnsson 1 650 000(3)
Mike York 1 337 500(2)
Matthew Lombardi 1 200 000(2)
Henrik Zetterberg 1 200 000(1)
Tyler Arnason 1 075 000(2)
Kenny Jonsson 1 000 000(3)
Alexei Morozov 805 000(1)
Brad Ference 775 000(2)
Jason King 750 000(1)
Jeff Carter 750 000(2)
Jere Lehtinen 750 000(2)
Justin Kurtz 637 500(1)
Tomas Kloucek 525 000(2)
Curtis Brown 250 000(2)
Darryl Sydor 225 000(2)
Kris Draper 200 000(2)


Farm Payroll

Alexei Zhamnov 600 000(1)
Tomas Plekanec 150 000(4)
Mathieu Garon 122 500(2)
Niklas Sundstrom 110 000(1)
Brad Boyes 95 000(3)
Jani Hurme 87 500(1)
Mikko Koivu 40 000(2)




Flyers

ArenaThe Flyers Center
Capacity22 000
Ticket Price$50,00


Income

Current Funds$14 274 236
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$56 867 500
Farm Payroll$747 500
Prospect Fees$9 000
Coach$400 000
Games Remaining82
Total Game Expenses$707 610
Projected Expenses$58 024 000
Projected Balance-$43 749 764

Salary Commitment

Year: 5$57 615 000
Year: 6$19 350 000
Year: 7$13 272 500
Year: 8$7 110 000

Pro Payroll

Brendan Shanahan 10 000 000(1)
Eric Lindros 8 000 000(1)
John LeClair 6 000 000(1)
Adam Foote 5 000 000(1)
Bill Guerin 4 000 000(1)
Cristobal Huet 3 250 000(4)
Olaf Kolzig 3 000 000(2)
Krystofer Kolanos 2 330 000(4)
Cory Sarich 2 100 000(3)
Darcy Tucker 1 950 000(3)
Michel Ouellet 1 500 000(4)
Ben Clymer 1 250 000(2)
Doug Weight 1 000 000(1)
Jimmie Olvestad 925 000(2)
Eric Beaudoin 837 500(3)
Francis Bouillon 825 000(3)
Ryan Malone 750 000(1)
Christian Backman 750 000(1)
Igor Radulov 750 000(1)
Matt Stajan 750 000(1)
Josef Vasicek 600 000(1)
Niko Kapanen 525 000(2)
Raffi Torres 450 000(3)
Nick Smith 325 000(2)


Farm Payroll

Mark Recchi 600 000(1)
Al MacInnis 50 000(1)
Tomas Malec 30 000(2)
Kamil Piros 22 500(2)
Adam Hall 15 000(4)
Alexander Auld 15 000(4)
Ville Nieminen 15 000(1)




Predators

ArenaStorm Paladium
Capacity20 000
Ticket Price$80,00


Income

Current Funds$47 383 588
Home Games Remaining37
Avg. Attendance20 000
Avg. Revenue/Game$2 400 000
Projected Revenue$88 800 000

Expenses

Pro Payroll$84 690 000
Farm Payroll$470 000
Prospect Fees$9 000
Coach$250 000
Games Remaining75
Total Game Expenses$1 041 695
Projected Expenses$78 127 134
Projected Balance$58 056 454

Salary Commitment

Year: 5$85 160 000
Year: 6$46 457 500
Year: 7$23 981 250
Year: 8$18 758 750

Pro Payroll

Mats Sundin 10 000 000(1)
Markus Naslund 10 000 000(1)
Sergei Gonchar 10 000 000(1)
Pavel Bure 5 600 000(2)
Vincent Lecavalier 5 250 000(2)
Marian Gaborik 4 768 750(4)
Ilya Kovalchuk 4 565 000(4)
Nikolai Khabibulin 4 500 000(1)
Wade Redden 4 025 000(1)
Keith Tkachuk 3 500 000(3)
Henrik Lundqvist 3 250 000(4)
Steve Bernier 3 250 000(4)
Jason Allison 3 000 000(2)
Justin William 2 725 000(4)
Eric Brewer 2 703 750(2)
Derek Morris 1 950 000(2)
David Vyborny 1 690 000(3)
Jay Bouwmeester 1 500 000(2)
Ruslan Fedotenko 1 212 500(2)
Trent Hunter 1 200 000(2)


Farm Payroll

Kyle Wellwood 200 000(4)
Mika Noronen 132 500(1)
Nik Antropov 45 000(2)
Jakub Cutta 32 500(3)
Steve Begin 15 000(1)
Petr Sykora 15 000(2)
Andrei Nazarov 15 000(1)
Deron Quint 15 000(1)




Senateurs

ArenaQuicksilver Arena
Capacity21 000
Ticket Price$60,00


Income

Current Funds$9 868 648
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$36 400 500
Farm Payroll$2 252 500
Prospect Fees$13 500
Coach$300 000
Games Remaining82
Total Game Expenses$475 201
Projected Expenses$38 966 500
Projected Balance-$29 097 852

Salary Commitment

Year: 5$38 653 000
Year: 6$29 634 250
Year: 7$24 600 500
Year: 8$13 750 000

Pro Payroll

Mark Bell 3 375 500(3)
Shawn Horcoff 3 250 000(3)
Ilja Bryzgalov 3 250 000(4)
Petr Prucha 2 500 000(4)
Jarret Stoll 2 500 000(4)
Niklas Kronwall 2 000 000(4)
Paul Stastny 2 000 000(4)
Michael Ryder 2 000 000(1)
Robyn Regehr 1 825 000(3)
Dainius Zubrus 1 750 000(2)
Jason Spezza 1 500 000(1)
Marco Sturm 1 500 000(2)
Patrick Eaves 1 500 000(4)
Michal Handzus 1 500 000(1)
Fedor Tjutin 1 200 000(3)
Shoane Morrisonn 900 000(1)
Nikolai Zherdev 750 000(1)
Maxime Ouellet 750 000(2)
Jordan Leopold 750 000(1)
Matt Pettinger 700 000(3)
Robert Nillson 500 000(3)
Dion Phaneuf 400 000(2)


Farm Payroll

Jozef Stumpel 550 000(1)
Saku Koivu 300 000(1)
Brad Isbister 207 500(2)
Marek Zidlicky 200 000(1)
Brendan Witt 177 500(2)
Brent Johnson 152 500(1)
Tom Poti 146 250(1)
Steve Sullivan 120 000(2)
Marc Savard 105 000(1)
Filip Kuba 85 000(1)
Brian Gionta 73 750(2)
Patrice Brisebois 50 000(1)
Mike Richards 30 000(2)
David Aebischer 25 000(2)
Chris Mcallister 15 000(1)
Mike Grier 15 000(1)




Canadiens

ArenaXavernator Centre
Capacity20 000
Ticket Price$75,00


Income

Current Funds$61 654 100
Home Games Remaining38
Avg. Attendance19 101
Avg. Revenue/Game$2 049 580
Projected Revenue$77 884 040

Expenses

Pro Payroll$63 335 000
Farm Payroll$455 000
Prospect Fees$16 500
Coach$261 000
Games Remaining76
Total Game Expenses$781 311
Projected Expenses$59 379 634
Projected Balance$80 158 506

Salary Commitment

Year: 5$63 790 000
Year: 6$34 547 500
Year: 7$28 967 500
Year: 8$14 375 000

Pro Payroll

Marcel Hossa 11 500 000(1)
Eric Daze 10 000 000(1)
Marty Turco 4 000 000(2)
Mattias Ohlund 3 500 000(1)
Martin St. Louis 3 322 500(3)
Matt Carle 3 250 000(4)
Vaclav Nedorost 2 600 000(3)
Shea Weber 2 500 000(4)
Pavel Brendl 2 500 000(4)
Jochen Hecht 2 500 000(3)
Niklas Hagman 2 150 000(3)
Nick Schultz 2 125 000(4)
Pascal Leclaire 2 000 000(4)
Alexander Steen 2 000 000(4)
Sheldon Souray 1 875 000(3)
Tomas Kaberle 1 375 000(1)
Patrik Stefan 1 375 000(3)
Sergei Zubov 1 000 000(2)
Kristian Huselius 912 500(1)
Zack Parise 900 000(1)
Sheldon Keefe 600 000(3)
Derek Roy 500 000(1)
Josef Balej 400 000(2)
Martin Straka 150 000(2)
Brian Pothier 150 000(1)
Martin Cibak 150 000(1)


Farm Payroll

Nicholas Boynton 170 000(3)
Sergei Berezin 150 000(1)
Stephane Robidas 50 000(1)
Curtis Joseph 40 000(1)
Oleg Petrov 15 000(2)
Roman Cechmanek 15 000(1)
Georges Laraque 15 000(2)




Quebec

ArenaChez Rita Arena
Capacity20 000
Ticket Price$45,00


Income

Current Funds$22 527 822
Home Games Remaining37
Avg. Attendance20 000
Avg. Revenue/Game$1 350 000
Projected Revenue$49 950 000

Expenses

Pro Payroll$73 039 500
Farm Payroll$1 547 500
Prospect Fees$16 500
Coach$400 000
Games Remaining75
Total Game Expenses$914 677
Projected Expenses$68 600 762
Projected Balance$3 877 060

Salary Commitment

Year: 5$74 587 000
Year: 6$53 349 375
Year: 7$37 172 500
Year: 8$21 822 500

Pro Payroll

Daniel Alfredsson 10 000 000(1)
Evgeni Nabokov 7 000 000(2)
Jarome Iginla 5 350 000(1)
Nolan Yonkman 4 250 000(4)
Andy Mcdonald 4 000 000(4)
Jiri Fischer 3 750 000(4)
Nikita Alexeev 3 250 000(4)
Pascal Dupuis 3 250 000(3)
Brian Campbell 3 250 000(3)
Jocelyn Thibault 3 000 000(2)
J-Luc Grand-Pierre 3 000 000(1)
Kiril Safronov 3 000 000(4)
Henrik Sedin 2 850 000(3)
Taylor Pyatt 2 762 500(3)
Boyd Devereaux 2 675 000(2)
Steve Mccarthy 2 625 000(4)
Tim Connolly 1 812 500(2)
Jason Strudwick 1 625 000(3)
Chris Phillips 1 529 375(2)
Mark Parrish 1 481 000(1)
Mike Fisher 1 382 500(3)
Eric Belanger 1 196 625(1)


Farm Payroll

Manny Malhotra 337 500(4)
Jason Pominville 200 000(4)
Anton Volchenkov 200 000(3)
R.J. Umberger 200 000(4)
Andrew Ladd 150 000(4)
Ales Hemsky 120 000(1)
Marc-André Fleury 75 000(1)
Alexander Svitov 40 000(2)
Marcel Goc 40 000(2)
Al Montoya 40 000(2)
Jordan Tootoo 40 000(2)
Petr Schastlivy 30 000(3)
Kyle Rossiter 15 000(4)
Luke Sellars 15 000(4)
Micki Dupont 15 000(4)
Steve Gainey 15 000(4)
Stephen Peat 15 000(1)




Avalanche

ArenaPepsi Center
Capacity21 000
Ticket Price$75,00


Income

Current Funds$44 344 092
Home Games Remaining36
Avg. Attendance21 000
Avg. Revenue/Game$2 362 500
Projected Revenue$85 050 000

Expenses

Pro Payroll$61 297 500
Farm Payroll$405 000
Prospect Fees$13 500
Coach$273 500
Games Remaining71
Total Game Expenses$755 970
Projected Expenses$53 673 835
Projected Balance$75 720 257

Salary Commitment

Year: 5$61 702 500
Year: 6$47 112 500
Year: 7$27 100 000
Year: 8$16 312 500

Pro Payroll

Jaromir Jagr 10 000 000(2)
Andrei Markov 4 725 000(2)
J-S Giguere 4 350 000(1)
Radek Bonk 3 500 000(4)
Ryan Smyth 3 262 500(1)
Kari Lethonen 3 250 000(3)
Jason Williams 3 250 000(4)
Sergei Samsonov 3 150 000(2)
Brian Sutherby 3 075 000(4)
Brett Clark 2 500 000(4)
Brenden Morrow 2 447 500(3)
Rick Nash 2 000 000(1)
Kristian Kudroc 1 337 500(4)
Jonathan Girard 1 325 000(4)
Arron Asham 1 325 000(4)
Dmitri Kalinin 1 250 000(3)
Marek Svatos 1 200 000(3)
Rostislav Klesla 1 012 500(2)
Eric Stahl 950 000(1)
Sami Salo 937 500(1)
Wojtek Wolski 900 000(3)
Patrice Bergeron 900 000(1)
Ryan Whitney 900 000(3)
Mike Komisarek 900 000(1)
Ossi Vaananen 825 000(1)
Dennis Seidenberg 750 000(3)
Mathieu Dandenault 725 000(2)
Andrei Kostsitsyn 400 000(2)
Brian Willsie 150 000(1)


Farm Payroll

Dean Mcammond 125 000(1)
Martin Lapointe 100 000(1)
Ryan Getzlaf 90 000(3)
Pierre Dagenais 75 000(1)
Rico Fata 15 000(1)




Oilers

ArenaRexall Palace
Capacity25 000
Ticket Price$100,00


Income

Current Funds$72 621 837
Home Games Remaining33
Avg. Attendance21 285
Avg. Revenue/Game$2 215 281
Projected Revenue$73 104 273

Expenses

Pro Payroll$60 793 750
Farm Payroll$1 441 250
Prospect Fees$10 500
Coach$855 000
Games Remaining65
Total Game Expenses$769 518
Projected Expenses$50 018 689
Projected Balance$95 707 421

Salary Commitment

Year: 5$62 235 000
Year: 6$45 122 500
Year: 7$20 358 750
Year: 8$9 305 000

Pro Payroll

Zigmund Palffy 9 000 000(2)
Nicklas Lidstrom 9 000 000(1)
Joe Thornton 5 912 500(2)
Jose Theodore 4 912 500(3)
Cory Stillman 4 000 000(4)
Jaroslav Spacek 3 250 000(4)
Scott Niedermayer 3 000 000(2)
Evgeni Malkin 2 500 000(3)
Ethan Moreau 2 225 000(1)
Dave Scatchard 2 093 750(2)
Tom Preissing 2 000 000(4)
Patrick Marleau 1 950 000(3)
Pavel Kubina 1 675 000(1)
Maxim Afinogenov 1 650 000(2)
Pavel Datsyuk 1 600 000(2)
Jay Mckee 1 200 000(1)
Miikka Kiprusoff 1 000 000(3)
Alexander Frolov 950 000(1)
Denis Gauthier 825 000(2)
Alexander Semin 750 000(1)
Brian Rafalski 400 000(3)
Viktor Kozlov 400 000(1)
Sergei Fedorov 350 000(1)
Martin Erat 150 000(1)


Farm Payroll

Olli Jokinen 310 000(2)
Mike Rathje 275 000(1)
Adrian Aucoin 150 000(3)
Brian Boucher 150 000(2)
Bryan Berard 82 500(2)
Ronald Petrovicky 75 000(2)
Carlo Colaiacovo 75 000(3)
Ales Kotalik 55 000(4)
Mike Knuble 50 000(1)
Dan Hinote 47 500(1)
Ivan Novoseltsev 46 250(3)
Chris Higgins 40 000(2)
Michael Nylander 25 000(1)
Robert Esche 25 000(2)
Jaroslav Svoboda 20 000(3)
Oleg Saprykin 15 000(1)




Ducks

ArenaArrowhead Pond
Capacity20 000
Ticket Price$50,00


Income

Current Funds$6 695 696
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$55 207 500
Farm Payroll$702 500
Prospect Fees$18 000
Coach$200 000
Games Remaining82
Total Game Expenses$684 488
Projected Expenses$56 128 000
Projected Balance-$49 432 304

Salary Commitment

Year: 5$55 910 000
Year: 6$22 565 000
Year: 7$11 812 500
Year: 8$5 375 000

Pro Payroll

Sami Kapanen 8 000 000(1)
Paul Kariya 7 625 000(1)
Mario Lemieux 5 500 000(1)
Zdeno Chara 3 550 000(1)
Dan Boyle 3 300 000(3)
Alexei Yashin 3 250 000(2)
Mike Comrie 3 137 500(3)
Martin Havlat 3 025 000(4)
Daniel Sedin 2 350 000(4)
David Legwand 2 112 500(2)
Kyle Mclaren 1 877 500(1)
Martin Biron 1 625 000(1)
Sandis Ozolinsh 1 500 000(2)
Mike Ribeiro 1 500 000(2)
Fredrik Modin 1 380 000(2)
Radek Dvorak 1 250 000(1)
Nathan Horton 900 000(1)
Tuomo Ruutu 900 000(1)
Joffrey Lopul 750 000(1)
Karel Rachunek 625 000(1)
Alexander Ovechkin 500 000(2)
Alex Perezhogin 400 000(2)
John Grahame 150 000(1)


Farm Payroll

Geoff Sanderson 500 000(1)
Ruslan Salei 92 500(1)
Brooks Orpik 40 000(2)
Christian Ehrhoff 40 000(2)
Milan Michalek 30 000(2)




Vancouver

ArenaThe Ferrari Center
Capacity20 000
Ticket Price$51,00


Income

Current Funds-$6 449 378
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$74 862 500
Farm Payroll$2 156 250
Prospect Fees$4 500
Coach$550 000
Games Remaining82
Total Game Expenses$946 015
Projected Expenses$77 573 250
Projected Balance-$84 022 628

Salary Commitment

Year: 5$77 018 750
Year: 6$43 335 000
Year: 7$25 507 500
Year: 8$10 932 500

Pro Payroll

Martin Brodeur 10 000 000(2)
Michael Peca 8 000 000(1)
Todd Bertuzzi 6 812 500(3)
Dany Heatley 4 537 500(4)
Bryan Mccabe 4 525 000(3)
Eric Desjardins 4 500 000(1)
Anson Carter 4 450 000(1)
Glen Murray 4 000 000(2)
Ray Emery 3 250 000(4)
Oleg Kvasha 3 250 000(1)
Brian Rolston 2 750 000(1)
Brian Leetch 2 750 000(1)
Andy Delmore 2 650 000(1)
Brad Stuart 2 487 500(3)
Dan Cloutier 2 100 000(2)
Jan Hlavac 2 050 000(1)
Chris Campoli 1 500 000(4)
Patrick Sharp 1 500 000(4)
Pierre-Marc Bouchard 1 200 000(1)
Eric Fehr 800 000(1)
Andrei Zyuzin 750 000(3)
Ladislav Smid 400 000(2)
Petteri Nokelainen 300 000(2)
Dave Bolland 300 000(2)


Farm Payroll

Jaroslav Modry 350 000(2)
Mathieu Schneider 350 000(1)
Hal Gill 257 500(2)
Jason Smith 250 000(1)
Todd Marchant 245 000(1)
Donald Brashear 180 000(1)
Jason Wiemer 138 750(1)
Rick Dipietro 120 000(1)
Jeff Taffe 75 000(2)
Jeff Frazee 75 000(4)
Shane Endicott 45 000(2)
T.J. Oshie 40 000(4)
Chris Durand 30 000(4)




Buffalo

ArenaHSBC Center
Capacity20 000
Ticket Price$45,00


Income

Current Funds$26 717 950
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$43 241 500
Farm Payroll$637 500
Prospect Fees$15 000
Coach$300 000
Games Remaining82
Total Game Expenses$538 951
Projected Expenses$44 194 000
Projected Balance-$17 476 050

Salary Commitment

Year: 5$43 879 000
Year: 6$35 851 000
Year: 7$20 003 500
Year: 8$16 785 000

Pro Payroll

Lubomir Vishnovski 4 500 000(4)
Oleg Tverdovsky 3 625 000(2)
Patrik Elias 3 562 500(4)
Cam Ward 3 250 000(4)
Jeff Friesen 2 875 000(2)
Thomas Vanek 2 500 000(4)
Fernando Pisani 2 500 000(1)
Richard Zednik 2 378 500(3)
Vaclav Varada 2 125 000(2)
Marcus Nilson 2 125 000(2)
Alexei Ponikarovsky 2 075 000(4)
Michal Rozsival 2 025 000(2)
Steven Reinprecht 1 862 500(2)
Brent Sopel 1 500 000(1)
Daniel Briere 1 363 000(1)
Kimmo Timonen 1 025 000(1)
Antoine Vermette 900 000(1)
Derian Hatcher 800 000(3)
Cameron Barker 750 000(4)
Jeremy Roenick 600 000(2)
Sean Burke 450 000(1)
Craig Conroy 300 000(2)
Alexei Zhitnik 150 000(1)


Farm Payroll

Chris Gratton 225 000(2)
Jeff Halpern 147 500(4)
Matt Cooke 90 000(1)
Peter Schaefer 65 000(2)
Bates Battaglia 25 000(3)
Mariusz Czerkawski 20 000(2)
Rod Brind'Amour 20 000(1)
Mike Dunham 15 000(1)
Peter Smrek 15 000(1)
Brendan Morrison 15 000(3)




Sharks

ArenaPlayboy Mansion
Capacity20 000
Ticket Price$70,00


Income

Current Funds$4 200 000
Home Games Remaining39
Avg. Attendance20 000
Avg. Revenue/Game$2 100 000
Projected Revenue$81 900 000

Expenses

Pro Payroll$71 387 500
Farm Payroll$2 502 500
Prospect Fees$9 000
Coach$300 000
Games Remaining78
Total Game Expenses$904 866
Projected Expenses$70 579 537
Projected Balance$15 520 463

Salary Commitment

Year: 5$73 890 000
Year: 6$41 165 000
Year: 7$34 782 500
Year: 8$19 347 500

Pro Payroll

Alexei Kovalev 10 000 000(1)
Joe Sakic 9 200 000(1)
Brad Richards 6 425 000(4)
Pavol Demitra 4 850 000(2)
Sidney Crosby 4 500 000(3)
Dominik Hasek 4 000 000(1)
Janne Niinimaa 3 487 500(3)
Francois Beauchemin 3 250 000(4)
Vesa Toskala 3 250 000(4)
Alex Tanguay 3 237 500(1)
Radim Vrbata 3 000 000(1)
Mike Van Ryn 3 000 000(3)
Ladislav Nagy 2 925 000(3)
Harold Druken 2 675 000(4)
Blair Betts 2 125 000(4)
Erik Cole 1 512 500(2)
John-Michael Liles 950 000(1)
Jonathan Cheechoo 950 000(1)
Andrej Meszaros 750 000(3)
Vitaly Vishnevski 700 000(3)
Jean-Francois Fortin 600 000(4)


Farm Payroll

Andrew Cassels 550 000(1)
Stephen Weiss 350 000(4)
Colby Armstrong 200 000(4)
Lee Stempniak 200 000(4)
Chris Drury 190 000(1)
Jan Hrdina 160 000(4)
Colin White 142 500(1)
Andrew Raycroft 120 000(1)
Andy Hilbert 112 500(4)
Aki Berg 97 500(1)
Peter Worrell 92 500(1)
Konstantin Koltsov 75 000(1)
Andrew Ference 72 500(3)
Todd Harvey 50 000(1)
Alexander Mogilny 50 000(1)
Scott Stevens 20 000(2)
Mike Ricci 20 000(1)




Bruins

ArenaThe ''Big Bad'' Dome
Capacity25 000
Ticket Price$87,00


Income

Current Funds$88 831 676
Home Games Remaining32
Avg. Attendance23 403
Avg. Revenue/Game$2 891 577
Projected Revenue$92 530 464

Expenses

Pro Payroll$50 170 000
Farm Payroll$547 500
Prospect Fees$13 500
Coach$300 000
Games Remaining66
Total Game Expenses$622 329
Projected Expenses$41 073 732
Projected Balance$140 288 408

Salary Commitment

Year: 5$50 717 500
Year: 6$25 780 000
Year: 7$13 747 500
Year: 8$2 335 000

Pro Payroll

Peter Forsberg 10 000 000(2)
Rob Blake 7 000 000(1)
Peter Bondra 7 000 000(1)
Shane Doan 3 625 000(3)
Ryan Miller 3 250 000(3)
Paul Mara 2 600 000(3)
Simon Gagne 2 487 500(1)
Milan Kraft 1 437 500(3)
Kyle Calder 1 275 000(1)
Greg DeVries 1 250 000(1)
David Tanabe 1 200 000(4)
Chris Chelios 1 000 000(1)
Marian Cisar 965 000(2)
Joni Pitkanen 950 000(1)
Stanislav Chistov 900 000(1)
Barret Jackman 900 000(4)
Steve Yzerman 750 000(1)
Brent Burns 750 000(1)
Daniel Blackburn 675 000(1)
Jamie Langenbrunner 500 000(3)
Dan Fritsche 500 000(1)
Robbie Schremp 400 000(2)
Paul Martin 400 000(2)
Lukas Krajicek 355 000(1)


Farm Payroll

Rene Bourque 150 000(4)
Daniel Cleary 82 500(2)
Chuck Kobasew 75 000(2)
Oliver Michaud 55 000(4)
Bryan Allen 45 000(1)
Braydon Coburn 40 000(2)
Mike Camarelli 40 000(2)
Ivan Tkachenko 30 000(4)
Timofei Shishkanov 30 000(2)




Hosted by www.Geocities.ws

1