CHL Team Finances

Financial Report

(As of Tuesday, Mar 6 2007)

Penetrator

ArenaGenital Wartz Arena
Capacity20,000
Ticket Price$50.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$2,456,280
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2007$2,456,280
Year: 2008$1,474,600
Year: 2009$972,600
Year: 2010$775,000

 Pro Payroll



 Farm Payroll

Mike Modano 425,000(4)
Dany Heatley 350,000(2)
Roman Hamrlik 350,000(4)
Marty Turco 316,180(1)
Jason Arnott 292,600(1)
Marian Gaborik 267,900(1)
Chris Phillips 197,600(3)
Sami Kapanen 152,000(2)
Brad Boyes 60,000(1)
John-Michael Liles 45,000(1)




Supras

ArenaToyota Center
Capacity20,000
Ticket Price$50.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$1,027,640
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2007$1,027,640
Year: 2008$933,400
Year: 2009$680,900
Year: 2010$302,700

 Pro Payroll



 Farm Payroll

Brian Rolston 243,200(3)
Alexander Frolov 200,000(2)
Thomas Vanek 94,240(4)
Eric Staal 94,240(1)
Ryan Getzlaf 88,160(4)
Jordan Staal 85,000(3)
Zach Parise 70,300(4)
Petr Prucha 52,500(2)
Shea Weber 50,000(4)
Ryane Clowe 50,000(3)




Red Army

ArenaProvidence Civic Center
Capacity20,000
Ticket Price$50.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$1,183,199
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2007$1,183,199
Year: 2008$675,905
Year: 2009$590,120
Year: 2010$0,000

 Pro Payroll



 Farm Payroll

Martin Havlat 260,000(1)
Henrik Zetterberg 240,000(3)
Jason Spezza 110,000(1)
Wojtek Wolski 98,420(3)
Ales Hemsky 90,174(1)
Michael Cammalleri 85,785(2)
Alexander Semin 85,000(3)
Paul Stastny 85,000(3)
Henrik Lundqvist 81,700(3)
Milan Michalek 47,120(1)




Smoke Eate

ArenaBig Louie Memorial Arena
Capacity20,000
Ticket Price$50.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$2,009,840
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2007$2,009,840
Year: 2008$1,492,660
Year: 2009$1,108,420
Year: 2010$1,108,420

 Pro Payroll



 Farm Payroll

Rod Brind'Amour 380,000(4)
Bryan Mccabe 345,800(1)
Miikka Kiprusoff 290,000(2)
Marek Malik 250,000(4)
Brad Stuart 190,000(4)
Brenden Morrow 190,000(4)
Maxim Afinogenov 108,680(1)
Andrej Meszaros 98,420(4)
Jeff Carter 94,240(2)
Brian Gionta 62,700(1)




Bandits

ArenaTurner Arena
Capacity20,000
Ticket Price$50.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$2,172,960
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2007$2,172,960
Year: 2008$2,008,800
Year: 2009$1,543,800
Year: 2010$1,182,800

 Pro Payroll



 Farm Payroll

Alex Kovalev 450,000(4)
Robert Lang 380,000(2)
Milan Hejduk 370,000(4)
Kimmo Timonen 247,000(3)
Sheldon Souray 212,800(4)
Jeff O'Neill 150,000(4)
Barret Jackman 114,000(3)
Erik Cole 114,000(1)
Sidney Crosby 85,000(2)
Ryan Miller 50,160(1)




Stingers

ArenaSprint Center
Capacity20,000
Ticket Price$50.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$2,739,240
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2007$2,739,240
Year: 2008$1,560,000
Year: 2009$1,560,000
Year: 2010$910,000

 Pro Payroll



 Farm Payroll

Keith Tkachuk 760,000(4)
Martin St. Louis 650,000(3)
Rick Dipietro 250,000(1)
Danny Markov 235,600(1)
Brendan Shanahan 228,000(1)
Eric Brewer 201,400(1)
Andrei Markov 150,000(4)
Henrik Sedin 125,000(1)
Nathan Horton 94,240(1)
Jason Allison 45,000(1)




Ice Dogs

ArenaGibson SG Memorial
Capacity20,000
Ticket Price$50.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$3,798,901
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2007$3,798,901
Year: 2008$2,910,489
Year: 2009$2,450,489
Year: 2010$1,832,200

 Pro Payroll



 Farm Payroll

Joe Thornton 666,000(4)
Rob Blake 636,411(1)
Markus Naslund 600,000(4)
Daniel Alfredsson 466,289(3)
Adam Foote 460,000(2)
Shane Doan 300,200(4)
Mattias Norstrom 266,000(4)
Scott Walker 152,000(3)
Dominik Hasek 152,000(1)
Shawn Horcoff 100,000(1)




Nighthawks

ArenaNest Arena
Capacity20,000
Ticket Price$50.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$1,200,728
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2007$1,200,728
Year: 2008$764,325
Year: 2009$764,325
Year: 2010$150,000

 Pro Payroll



 Farm Payroll

Rick Nash 350,000(3)
Ladislav Nagy 197,600(1)
Ryan Whitney 150,000(4)
Jay Bouwmeester 94,563(1)
Brent Seabrook 94,240(3)
Nikolai Zherdev 94,240(1)
Steve Bernier 85,000(3)
Phil Kessel 85,000(3)
Marc-Andre Fleury 50,000(1)
Evgeny Malkin 0,085(3)




Scorpions

ArenaConcord Arena
Capacity20,000
Ticket Price$50.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$3,187,008
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2007$3,187,008
Year: 2008$2,711,908
Year: 2009$2,270,908
Year: 2010$1,345,000

 Pro Payroll



 Farm Payroll

Chris Pronger 625,000(4)
Todd Bertuzzi 526,908(3)
Jean-Sebastien Giguere399,000(3)
Pavel Datsyuk 390,000(4)
Brad Richards 340,100(1)
Mathieu Schneider 330,000(4)
Craig Rivet 266,000(2)
Cory Stillman 175,000(2)
Martin Erat 87,500(1)
Radim Vrbata 47,500(1)




Aces

ArenaNorth Harbour Stadium
Capacity20,000
Ticket Price$50.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$3,306,804
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2007$3,306,804
Year: 2008$1,523,724
Year: 2009$1,523,724
Year: 2010$1,073,724

 Pro Payroll



 Farm Payroll

Joe Sakic 666,480(1)
Martin Brodeur 523,724(4)
Paul Kariya 450,000(3)
Patrik Elias 418,000(1)
Sergei Zubov 400,000(4)
Petr Sykora 311,600(1)
Eric Desjardins 228,000(1)
Matt Cooke 150,000(4)
Marek Zidlicky 114,000(1)
Marek Svatos 45,000(1)




Flyers

ArenaPoullas Center
Capacity20,000
Ticket Price$50.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$2,584,600
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2007$2,584,600
Year: 2008$1,959,200
Year: 2009$1,384,200
Year: 2010$224,200

 Pro Payroll



 Farm Payroll

Nicklas Lidstrom 760,000(3)
Peter Forsberg 575,000(2)
Patrick Marleau 400,000(3)
Tomas Kaberle 228,000(1)
Jason Blake 155,800(4)
Daniel Sedin 125,000(1)
Mike Van Ryn 106,400(1)
Curtis Joseph 90,000(1)
Jonathan Cheechoo 76,000(1)
Corey Perry 68,400(4)




Canucks

ArenaGM Place
Capacity20,000
Ticket Price$50.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$2,925,300
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2007$2,925,300
Year: 2008$2,163,240
Year: 2009$435,000
Year: 2010$350,000

 Pro Payroll



 Farm Payroll

Mats Sundin 684,000(2)
Vincent Lecavalier 600,000(2)
Ed Jovanovski 399,000(1)
Mattias Ohlund 350,000(2)
Ryan Smyth 350,000(4)
Marc Savard 228,000(1)
Dion Phaneuf 94,240(2)
Kari Lehtonen 90,060(1)
Anze Kopitar 85,000(3)
Justin Williams 45,000(1)




Bulldogs

ArenaCopps Coliseum
Capacity20,000
Ticket Price$50.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$1,807,160
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2007$1,807,160
Year: 2008$1,109,420
Year: 2009$957,420
Year: 2010$51,300

 Pro Payroll



 Farm Payroll

Ilya Kovalchuk 650,000(3)
Mark Recchi 228,000(1)
Jason Smith 197,600(3)
Daniel Briere 193,800(1)
Lubomir Visnovsky 152,000(2)
Teemu Selanne 100,000(1)
Joffrey Lupul 90,060(1)
Tuomo Ruutu 85,880(1)
Marian Hossa 58,520(3)
Alexander Auld 51,300(4)




Rangers

ArenaMadison Square Garden
Capacity20,000
Ticket Price$50.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$2,476,243
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2007$2,476,243
Year: 2008$2,476,243
Year: 2009$1,106,420
Year: 2010$601,420

 Pro Payroll



 Farm Payroll

Pavol Demitra 450,000(2)
Brian Rafalski 420,000(2)
Sergei Gonchar 350,000(2)
Steve Sullivan 320,000(3)
Dan Boyle 275,000(4)
Tomas Vokoun 228,000(4)
Dainius Zubrus 185,000(3)
Alexander Ovechkin 98,420(4)
Colby Armstrong 77,805(2)
Alex Steen 72,018(2)




Maple Leaf

ArenaPatrick Johnson Arena
Capacity20,000
Ticket Price$50.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$2,181,450
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2007$2,181,450
Year: 2008$507,200
Year: 2009$507,200
Year: 2010$507,200

 Pro Payroll



 Farm Payroll

Wade Redden 372,400(1)
Jere Lehtinen 357,200(4)
Alex Tanguay 323,000(1)
Roberto Luongo 320,000(1)
Scott Gomez 220,400(1)
Simon Gagne 200,000(1)
Mike Fisher 150,000(4)
Joni Pitkanen 90,060(1)
Ales Kotalik 83,790(1)
Patrice Bergeron 64,600(1)




Buddha

ArenaBuddha Dome
Capacity20,000
Ticket Price$50.00


Income

Current Funds$0,000
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$3,769,200
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$0,000

Salary Commitment

Year: 2007$3,769,200
Year: 2008$2,675,600
Year: 2009$1,375,000
Year: 2010$1,375,000

 Pro Payroll



 Farm Payroll

Jaromir Jagr 836,000(2)
Jarome Iginla 700,000(4)
Scott Niedermayer 675,000(4)
Zdeno Chara 372,400(1)
Geoff Sanderson 250,800(1)
Olli Jokinen 250,000(1)
Daymond Langkow 244,200(2)
Fredrik Modin 220,400(2)
Mike Comrie 174,800(1)
Cristobal Huet 45,600(1)




Hosted by www.Geocities.ws

1