khl13 Team Finances

Financial Report

(As of Wednesday, Jan 29 2003)

SUPRA

ArenaLABATT ENTERTAINMENT COMPLEX
Capacity21,500
Ticket Price$35.00


Income

Current Funds$56,370,235
Home Games Remaining0
Avg. Attendance18,243
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$11,800,000
Farm Payroll$407,500
Prospect Fees$16,500
Coach$50,000
Games Remaining2
Total Game Expenses$2,045,667
Projected Expenses$4,091,333
Projected Balance$52,278,902

Salary Commitment

Year: 13$12,207,500
Year: 14$12,207,500
Year: 15$12,057,500
Year: 16$8,710,000

 Pro Payroll

Daniel Tetrault 5,700,000(4)
Bobby Allen 1,700,000(4)
Travis Brigley 1,250,000(4)
Paul Kariya 150,000(3)
Ed Jovanovski 150,000(3)
Jay McKee 150,000(3)
Kris Beech 150,000(3)
Matt Higgins 150,000(3)
Martin Skoula 150,000(3)
Vincent Lecavailer 150,000(3)
Alexander Buturlin 150,000(3)
Ilkka Mikkola 150,000(3)
Jose Theodore 150,000(3)
Henrik Sedin 150,000(3)
Mathieu Garon 150,000(2)
Eric Chouinard 150,000(3)
Harold Druken 150,000(3)
Nikolai Antropov 150,000(3)
Radek Dvorak 150,000(3)
Jamie Lundmark 150,000(3)
Martin Havlat 150,000(3)
Nolan Baumgartner 150,000(3)
Brad Stuart 150,000(3)
Saku Koivu 150,000(3)


 Farm Payroll

Milan Hejduk 62,500(3)
Andrei Markov 15,000(3)
Marc-Andre Thinel 15,000(3)
Dan Hamhuis 15,000(3)
Ilya Kovalchuk 15,000(3)
Christopher Higgins 15,000(4)
Corey Stillman 15,000(3)
Alexei Mikhnov 15,000(3)
Ryan Whitney 15,000(4)
Alexander Perezhogin 15,000(4)
Tuomo Ruutu 15,000(3)
Stephen Weiss 15,000(3)
Brent Krahn 15,000(3)
David Hale 15,000(3)
Johan Eneqvist 15,000(3)
Jared Aulin 15,000(3)
Tyler Hanchuck 15,000(3)
Krystopher Kolanos 15,000(3)
Raffi Torres 15,000(3)
Mikko Koivu 15,000(3)
Mike Zigomanis 15,000(3)
Marcel Hossa 15,000(3)
Mike Komisarek 15,000(3)
Alexander Poloushin 15,000(4)




SURFERS

ArenaCOOPERS SPARKLING ICE OVAL
Capacity21,500
Ticket Price$35.00


Income

Current Funds$48,510,967
Home Games Remaining1
Avg. Attendance11,401
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$11,100,000
Farm Payroll$420,000
Prospect Fees$0,000
Coach$50,000
Games Remaining2
Total Game Expenses$1,928,333
Projected Expenses$3,856,667
Projected Balance$44,654,300

Salary Commitment

Year: 13$11,520,000
Year: 14$10,720,000
Year: 15$9,700,000
Year: 16$8,445,000

 Pro Payroll

Maxim Kuznetsev 4,000,000(4)
Sergei Fedotov 4,000,000(4)
Dimitri Subbotin 400,000(4)
Kyle Kos 150,000(2)
Alexei Zhitnik 150,000(1)
Yanic Perreault 150,000(1)
Tomas Holmstrom 150,000(3)
Alex Kharlmonov 150,000(3)
Pat Parthenais 150,000(3)
Ivan Novaseltsev 150,000(2)
Daniel Cleary 150,000(2)
Jaroslav Kristek 150,000(3)
Randy Petruk 150,000(1)
Bryan McCabe 150,000(3)
Stefan Cherneski 150,000(2)
David Geris 150,000(1)
Dimitri Yakushin 150,000(1)
Mikael Renberg 150,000(3)
Brian Willsie 150,000(2)
Trevor Kidd 150,000(2)
Sergei Fedorov 150,000(3)


 Farm Payroll

Alexei Lojkin 55,000(3)
Randy Robitaille 45,000(4)
Johan Hedberg 20,000(1)
Yuri Butsayev 15,000(2)
Chuck Kobasew 15,000(3)
Ryan Johnson 15,000(1)
Dene Poulin 15,000(3)
Matt Johnson 15,000(3)
Fedor Fedorov 15,000(2)
Hugo Marchand 15,000(3)
Kyle Freadrich 15,000(2)
Mike Cirillo 15,000(3)
Jarrett Smith 15,000(2)
Alexei Volkov 15,000(2)
Sergei Krivokrasov 15,000(2)
David Steckel 15,000(3)
Jeff Zehr 15,000(2)
Manny Malhotra 15,000(3)
Andy Sutton 15,000(3)
Alexandre Mathieu 15,000(3)
Matt Elich 15,000(3)
Serge Payer 15,000(2)
Sergei Zhimakov 15,000(1)




DYNAMO

ArenaCivic Auditorium
Capacity21,500
Ticket Price$29.00


Income

Current Funds$37,310,673
Home Games Remaining2
Avg. Attendance19,705
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$9,150,000
Farm Payroll$378,750
Prospect Fees$1,500
Coach$50,000
Games Remaining2
Total Game Expenses$1,596,708
Projected Expenses$3,193,417
Projected Balance$34,117,256

Salary Commitment

Year: 13$9,678,750
Year: 14$9,528,750
Year: 15$9,228,750
Year: 16$6,018,750

 Pro Payroll

Alexander Daigle 6,000,000(4)
Marc Denis 150,000(3)
David Hruska 150,000(2)
Scott Parker 150,000(3)
Boyd Devereaux 150,000(3)
Justin Papineau 150,000(3)
Sergei Varlamov 150,000(3)
Rhett Warrener 150,000(3)
Aaron Miskovich 150,000(3)
Andrei Zyuzin 150,000(3)
Yevgeny Lazarev 150,000(3)
Darren Van Oene 150,000(3)
Ramzi Abid 150,000(3)
Bryan Allen 150,000(3)
Mike Riberio 150,000(3)
Ryan Van Buskrik 150,000(3)
Terry Ryan 150,000(2)
Curtis Tipler 150,000(3)
Marcel Cousineau 150,000(3)
Nick Boynton 150,000(3)
Francis Bouillon 150,000(1)
Richard Jackman 150,000(3)
Luc Chaisson 150,000(3)


 Farm Payroll

Denis Hamel 18,750(4)
Tommi Santala 15,000(3)
Colby Armstrong 15,000(3)
Maxime Ouellet 15,000(3)
Chris Ovington 15,000(3)
Henrik Petre 15,000(3)
Miroslav Zalesak 15,000(3)
Luca Cereda 15,000(3)
Nathan Forster 15,000(3)
Brian Gornick 15,000(3)
Steve Gainey 15,000(3)
Julien Vauclair 15,000(3)
Jeff Deslauriers 15,000(3)
Joni Pitkanen 15,000(3)
Maxime Daigneault 15,000(3)
Nathan Paetsch 15,000(3)
Kris Mallette 15,000(3)
Guilliaume Lefebvre 15,000(3)
Marc Andre Roy 15,000(3)
Mark Popovic 15,000(3)
Jason Doyle 15,000(3)
Joel Perreault 15,000(3)
Jay McClement 15,000(3)
Jonathan Jolette 15,000(3)
Marcel Goc 15,000(3)




ICERS

ArenaPlace Your Ad Here Dome
Capacity21,500
Ticket Price$35.00


Income

Current Funds$55,183,939
Home Games Remaining0
Avg. Attendance14,118
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$5,800,000
Farm Payroll$360,000
Prospect Fees$0,000
Coach$50,000
Games Remaining1
Total Game Expenses$1,035,000
Projected Expenses$1,035,000
Projected Balance$54,148,939

Salary Commitment

Year: 13$6,160,000
Year: 14$5,965,000
Year: 15$5,155,000
Year: 16$2,650,000

 Pro Payroll

Robert Mulick 2,500,000(4)
Jocelyn Thibault 150,000(3)
Kevin Brown 150,000(3)
Maxim Balmochynkh 150,000(3)
Scott Hannan 150,000(3)
Sergei Samsonov 150,000(3)
Todd Hornung 150,000(3)
Aaron Gavey 150,000(1)
Mathieu Benoit 150,000(3)
Roman Lyashenko 150,000(3)
Joe Thornton 150,000(3)
Cameron Mann 150,000(2)
Jan Bulis 150,000(3)
Brian Boucher 150,000(3)
Jamie Langenbrunner 150,000(3)
Sandy McCarthy 150,000(3)
Sergei Shikanov 150,000(2)
Josef Boumedienne 150,000(3)
Wade Redden 150,000(2)
Jonathan Aitken 150,000(3)
Todd Bertuzzi 150,000(3)
Sean Brown 150,000(2)
Morgan McCormick 150,000(2)


 Farm Payroll

Kirill Kolstov 15,000(3)
Brett Clouthier 15,000(2)
Matt Pettinger 15,000(1)
David Kaczowka 15,000(3)
Jiri Jakes 15,000(3)
Alexander Semin 15,000(4)
Jakub Cutta 15,000(2)
Jared Newman 15,000(3)
Pavel Datsyuk 15,000(4)
Jeff Woywitka 15,000(4)
Tom Gilbert 15,000(4)
Denis Grebeshkov 15,000(4)
Niklas Kronvall 15,000(2)
David Bernier 15,000(1)
Jason Ryznar 15,000(4)
Juraj Kolnik 15,000(1)
Petr Preucil 15,000(3)
Nikita Korovkin 15,000(4)
Daniel Hulak 15,000(2)
Joakim Lindstrom 15,000(4)
Rob Zepp 15,000(3)
Jerome Morin 15,000(3)
Matthew Spiller 15,000(4)
Timofei Shiskanov 15,000(4)




FREEZE

ArenaIce Cone
Capacity21,500
Ticket Price$35.00


Income

Current Funds$46,174,752
Home Games Remaining0
Avg. Attendance12,015
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$3,300,000
Farm Payroll$360,000
Prospect Fees$0,000
Coach$50,000
Games Remaining1
Total Game Expenses$618,333
Projected Expenses$618,333
Projected Balance$45,556,419

Salary Commitment

Year: 13$3,660,000
Year: 14$3,645,000
Year: 15$3,645,000
Year: 16$0,000

 Pro Payroll

Aren Miller 150,000(3)
Milan Bartovic 150,000(3)
Jason Holland 150,000(3)
Remi Royer 150,000(3)
Tomek Valtonen 150,000(3)
Ben Clymer 150,000(3)
Gregor Baumgartner 150,000(3)
Johan Holmqvist 150,000(3)
J.F. Fortin 150,000(3)
Sasha Goc 150,000(3)
Vratislav Cech 150,000(3)
Petr Mika 150,000(3)
Brad Boyes 150,000(3)
Stephen Peat 150,000(3)
Dimitry Afanasenkov 150,000(3)
Teemu Riihijarvi 150,000(3)
Sebasten Bordeleau 150,000(3)
Anton Bout 150,000(3)
Christian Berglund 150,000(3)
Harry York 150,000(3)
Daniel Corso 150,000(3)
Jozef Balej 150,000(3)


 Farm Payroll

Andy Thompson 15,000(3)
Graham Belak 15,000(1)
Erik Cole 15,000(3)
Filip Novak 15,000(3)
Ryan Barnes 15,000(3)
Tim Gleason 15,000(3)
Francois Hardy 15,000(3)
Robin Kovar 15,000(3)
Brett Scheffelmaier 15,000(3)
Pavel Vorobiev 15,000(3)
Matt Bacon 15,000(3)
Marko Kauppinen 15,000(3)
Jiri Novotny 15,000(3)
Norman Milley 15,000(3)
Rick DiPietro 15,000(3)
Matt Keith 15,000(3)
Sergei Soin 15,000(3)
Kevin Glode 15,000(3)
Richie Regehr 15,000(3)
Branislav Mezei 15,000(3)
Trevor Blanchard 15,000(3)
Jon Howse 15,000(3)
Viktor Wallin 15,000(3)
Janne Jalasvaara 15,000(3)




NORSEMEN

ArenaLEIF ERICSON MEMORIAL GARDENS
Capacity21,000
Ticket Price$33.00


Income

Current Funds$39,927,471
Home Games Remaining0
Avg. Attendance12,253
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$3,600,000
Farm Payroll$425,000
Prospect Fees$4,500
Coach$50,000
Games Remaining1
Total Game Expenses$679,917
Projected Expenses$679,917
Projected Balance$39,247,554

Salary Commitment

Year: 13$4,025,000
Year: 14$2,960,000
Year: 15$1,771,250
Year: 16$80,000

 Pro Payroll

Patrick Lalime 300,000(2)
Eric Brewer 150,000(3)
Steve Sullivan 150,000(1)
Marc Savard 150,000(2)
Tim Connolly 150,000(3)
Owen Nolan 150,000(1)
Brent Sopel 150,000(1)
Chris Dingman 150,000(3)
Ruslan Zainulillin 150,000(3)
Mike Cammalleri 150,000(2)
Scott Niedermayer 150,000(1)
Jarome Iginla 150,000(3)
Jordin Tootoo 150,000(3)
Ron Hainsey 150,000(2)
Wes Jarvis 150,000(1)
Zdeno Chara 150,000(1)
Michal Handzus 150,000(3)
Barrett Heisten 150,000(2)
Scott Langkow 150,000(1)
Brett Lysak 150,000(3)
Rob Niedermayer 150,000(3)
Taylor Pyatt 150,000(3)
Teddy Kyres 150,000(2)


 Farm Payroll

Sami Kapanen 65,000(4)
Brendan Shanahan 25,000(2)
Leif Rohlin 20,000(2)
Dan Cloutier 18,750(3)
Dave Scatchard 18,750(3)
Shane Doan 18,750(2)
Rick Berry 18,750(3)
Pat Falloon 15,000(1)
George Laraque 15,000(4)
Nick Lees 15,000(3)
Jarkko Immonen 15,000(3)
Brian Finley 15,000(2)
Mark Thompson 15,000(3)
Bjorn Melin 15,000(2)
Jaroslav Svoboda 15,000(3)
David Tanabe 15,000(3)
Jason Botterill 15,000(2)
Warren Luhnig 15,000(3)
Mikael Grosek 15,000(2)
Ryan Miller 15,000(3)
Mathieu Roy 15,000(3)
Vitaly Vishnevsky 15,000(2)
Martin Kasik 15,000(3)




HUSKIES

ArenaDUCEY DOME
Capacity21,500
Ticket Price$35.00


Income

Current Funds$56,936,465
Home Games Remaining0
Avg. Attendance11,761
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$3,150,000
Farm Payroll$390,000
Prospect Fees$1,500
Coach$50,000
Games Remaining2
Total Game Expenses$598,583
Projected Expenses$1,197,167
Projected Balance$55,739,298

Salary Commitment

Year: 13$3,540,000
Year: 14$3,480,000
Year: 15$2,730,000
Year: 16$0,000

 Pro Payroll

Chris Pronger 150,000(3)
Mike Peca 150,000(3)
Kyle Calder 150,000(3)
Miika Elomo 150,000(3)
Scott Barney 150,000(3)
Hnat Domenichelli 150,000(3)
Kenny Jonsson 150,000(3)
Scott Hartnell 150,000(3)
Chris Tamer 150,000(3)
Francis Larivee 150,000(2)
Dylan Gyori 150,000(2)
Rob Blake 150,000(3)
Mario Larocque 150,000(2)
Nolan Yonkman 150,000(3)
Zigmund Palffy 150,000(3)
Josh Green 150,000(2)
Teemu Selanne 150,000(2)
Jason Jaspers 150,000(3)
Jonathan Girard 150,000(3)
Andrei Trefilov 150,000(3)
Chris Drury 150,000(3)


 Farm Payroll

Alex Henry 15,000(3)
Doug O'Brien 15,000(3)
Ryan Murphy 15,000(3)
Lukas Krajicek 15,000(3)
Peter Hogan 15,000(3)
Petr Domin 15,000(3)
Teemu Kesa 15,000(1)
Petr Schastlivy 15,000(3)
Artem Krikov 15,000(1)
Ilja Nikulin 15,000(3)
Peter Hamerlik 15,000(3)
Maxime Lessard 15,000(3)
Frank Banham 15,000(3)
Marcus Kristiffersson 15,000(1)
Vaclav Nedorost 15,000(1)
Steve Ott 15,000(3)
Juha Gustafsson 15,000(3)
Alan Rourke 15,000(3)
Ryan Hollweg 15,000(3)
Paul Manning 15,000(3)
Sven Helfenstein 15,000(3)
Jamie Chamberlain 15,000(3)
Marel Mosovsky 15,000(3)
Peter Prochazka 15,000(3)
Kristoffer Jobs 15,000(3)
Peter Reynolds 15,000(3)




WILDCATS

ArenaR.B. RUSSELL PLACE
Capacity21,494
Ticket Price$35.00


Income

Current Funds$41,851,999
Home Games Remaining1
Avg. Attendance11,182
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$15,400,000
Farm Payroll$590,000
Prospect Fees$4,500
Coach$50,000
Games Remaining2
Total Game Expenses$2,674,083
Projected Expenses$5,348,167
Projected Balance$36,503,832

Salary Commitment

Year: 13$15,990,000
Year: 14$15,080,000
Year: 15$12,780,000
Year: 16$11,070,000

 Pro Payroll

Layne Ulmer 4,000,000(4)
Andrei Tezikov 3,200,000(4)
Rob Shearer 3,200,000(4)
Matthew Barnaby 1,500,000(2)
Mikko Ruutu 500,000(4)
J.L. Grand-Pierre 150,000(2)
Daniel Tkaczuk 150,000(3)
Artem Chubarov 150,000(1)
S. Charpentier 150,000(2)
Mike Kennedy 150,000(1)
Matt Zultek 150,000(1)
Marco Sturm 150,000(3)
Mike Grier 150,000(3)
Ray Schultz 150,000(3)
Derian Hatcher 150,000(1)
Manny Fernandez 150,000(3)
Oleg Tverdovsky 150,000(3)
Ryan Smyth 150,000(3)
Kent McDonnell 150,000(3)
Michal Sykora 150,000(2)
Kent Sauer 150,000(3)
Mattias Ohlund 150,000(3)
Roman Vopat 150,000(1)
Patrick Marleau 150,000(3)
Martin Sonnenberg 150,000(2)


 Farm Payroll

Tim Jackson 90,000(4)
Randy Copley 50,000(4)
Mikko Jokela 50,000(2)
Sergei Kliazmine 35,000(2)
Pierre Dagenais 30,000(2)
Garnet Exelby 30,000(4)
Alexei Vasilevski 20,000(2)
Lonny Bohonos 20,000(2)
Jeff Paul 18,750(1)
Todd Fedoruk 18,750(1)
Jamie McLennan 17,500(1)
D.J. Smith 15,000(1)
Timo Vertala 15,000(3)
Steve Eminger 15,000(3)
Mike Wilson 15,000(2)
Cosmo Dupaul 15,000(2)
Robin Bjorkman 15,000(3)
Andrei Nazarov 15,000(2)
Karel Betik 15,000(1)
Alexander Steen 15,000(3)
Mike Prokopec 15,000(1)
Tomas Vokoun 15,000(1)
Ian Laperrierre 15,000(1)
Sean O'Donnell 15,000(1)
Zbynek Michalek 15,000(1)




RAIDERS

ArenaCONCORD CIVIC CENTRE
Capacity19,062
Ticket Price$35.00


Income

Current Funds$42,261,157
Home Games Remaining0
Avg. Attendance12,586
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$13,850,000
Farm Payroll$690,000
Prospect Fees$4,500
Coach$50,000
Games Remaining1
Total Game Expenses$2,432,417
Projected Expenses$2,432,417
Projected Balance$39,828,740

Salary Commitment

Year: 13$14,540,000
Year: 14$13,482,500
Year: 15$12,342,500
Year: 16$10,632,500

 Pro Payroll

Dany Heatley 7,500,000(4)
Robyn Regehr 2,750,000(4)
Roberto Luongo 150,000(2)
Mike Pandolfo 150,000(3)
Doug Janik 150,000(3)
Teemu Elomo 150,000(3)
Valeri Bure 150,000(3)
Jeremy Reich 150,000(1)
Shawn Bates 150,000(3)
Jochen Hecht 150,000(1)
Jason Labarera 150,000(2)
Jonas Elofsson 150,000(1)
Mikhail Chernov 150,000(1)
Darius Kasparaitis 150,000(3)
David Inman 150,000(2)
Josef Melichar 150,000(3)
Anton Borodkin 150,000(3)
Erik Rasmussen 150,000(1)
Robert Reichel 150,000(3)
Andrei Petrunin 150,000(2)
Pavel Kubina 150,000(1)
Chris Hajt 150,000(2)
Jeff Heerema 150,000(3)
Jeff O'Neill 150,000(3)
Scott Horvath 150,000(2)
Steven Crampton 150,000(2)


 Farm Payroll

Steve Kariya 160,000(4)
Per-Johan Axelsson 100,000(4)
Brendan Morrison 47,500(1)
Sean Curry 45,000(4)
Alex Auld 40,000(4)
Ethan Moreau 20,000(1)
Mathieu Biron 18,750(4)
Jame Pollock 18,750(4)
Alexei Kovalev 15,000(1)
Henrik Zetterberg 15,000(3)
Stefan Bergkvist 15,000(1)
Trevor Wasyluk 15,000(2)
Steve Konowalchuk 15,000(1)
Marian Cisar 15,000(2)
Jay Pandolfo 15,000(1)
Willie Mitchell 15,000(2)
Eric Nystrom 15,000(3)
John Erskine 15,000(2)
Ivan Ciernik 15,000(1)
Sean Dixon 15,000(2)
Andrew Peters 15,000(3)
Brian Rafalski 15,000(3)
Janne Jokila 15,000(2)
Josh Blackburn 15,000(1)




BRUISERS

ArenaCORESTATES (TM) BRUISERDOOM
Capacity21,500
Ticket Price$30.00


Income

Current Funds$42,422,076
Home Games Remaining2
Avg. Attendance14,792
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$4,550,000
Farm Payroll$600,000
Prospect Fees$15,000
Coach$50,000
Games Remaining2
Total Game Expenses$869,167
Projected Expenses$1,738,333
Projected Balance$40,683,743

Salary Commitment

Year: 13$5,150,000
Year: 14$4,985,000
Year: 15$3,968,750
Year: 16$1,325,000

 Pro Payroll

Sean Blanchard 750,000(4)
J.Y. Leroux 500,000(4)
Aki-Petteri Berg 150,000(2)
Chad Kilger 150,000(3)
Evan Lindsay 150,000(3)
Daymond Langkow 150,000(1)
Brett Lindros 150,000(3)
Corey Sarich 150,000(2)
Jeremy Adduono 150,000(2)
Miroslav Satan 150,000(3)
Chris Nielson 150,000(3)
David Cameron 150,000(3)
Gabriel Karlsson 150,000(3)
Patrik Elias 150,000(3)
Michael Henrich 150,000(3)
Ossi Vaananen 150,000(3)
Jonathan Cheechoo 150,000(3)
Martin Beauchesne 150,000(3)
Jason Arnott 150,000(3)
Denis Arkipov 150,000(3)
Deron Quint 150,000(3)
Jeff Brown 150,000(2)
Jamie Storr 150,000(3)
Marc Cavosie 150,000(3)


 Farm Payroll

Kirk Maltby 130,000(2)
Glenn Murray 110,000(2)
Lance Ward 18,750(2)
Reed Low 18,750(2)
Niklas Hagman 18,750(2)
Eric Fichaud 18,750(3)
Brian Sutherby 15,000(4)
Charlie Stephens 15,000(2)
Niklas Nordgren 15,000(3)
J.S. Aubin 15,000(2)
Tuomas Gronman 15,000(2)
Trevor Letowski 15,000(1)
Vladimir Antipov 15,000(2)
Ian Forbes 15,000(3)
Oleg Saprykin 15,000(4)
Kirill Safronov 15,000(4)
Richard Matvichuk 15,000(2)
Peter Schaefer 15,000(2)
Daniel Widing 15,000(2)
Kyle Rossister 15,000(4)
Tomas Zizka 15,000(3)
Peter Strom 15,000(2)
Tomas Kloucek 15,000(3)
Kamil Piros 15,000(4)
Jon Disalvatore 15,000(3)




BLAST

ArenaConnaigre Center
Capacity21,500
Ticket Price$35.00


Income

Current Funds$47,099,842
Home Games Remaining0
Avg. Attendance14,464
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$3,150,000
Farm Payroll$243,750
Prospect Fees$0,000
Coach$50,000
Games Remaining2
Total Game Expenses$573,958
Projected Expenses$1,147,917
Projected Balance$45,951,925

Salary Commitment

Year: 13$3,393,750
Year: 14$3,375,000
Year: 15$2,775,000
Year: 16$0,000

 Pro Payroll

Vitali Yachmenev 150,000(3)
Josef Straka 150,000(3)
Tom Poti 150,000(3)
Jesse Wallin 150,000(2)
Marian Hossa 150,000(3)
Roman Hamrlik 150,000(2)
Mike Dunham 150,000(3)
Alex Tanguay 150,000(3)
Mark Bell 150,000(3)
Matt Bradley 150,000(3)
David Ytfeldt 150,000(3)
Gordie Dwyer 150,000(2)
Alexandre Volchkov 150,000(3)
Daniel Briere 150,000(2)
Jim Carey 150,000(3)
Derek Morris 150,000(3)
Steve Kelly 150,000(3)
Chris Phillips 150,000(3)
Peter Forsberg 150,000(3)
Radek Bonk 150,000(3)
Jimmie Olvesatd 150,000(3)


 Farm Payroll

Joshua DeWolf 18,750(1)
Christian Larrivee 15,000(3)
Dan Blackburn 15,000(3)
Nathan Fornataro 15,000(3)
David Rodman 15,000(3)
Yan Stastny 15,000(3)
Tero Maatte 15,000(3)
Samuel St. Pierre 15,000(3)
Jason Crain 15,000(3)
Matt Murley 15,000(3)
Mike Fisher 15,000(3)
Jan Bohac 15,000(3)
Adam Munro 15,000(3)
Johan Agu 15,000(3)
Michel Ouellet 15,000(3)
Shaun Norrie 15,000(3)




REDSCARE

ArenaPHILAPELPHIA LIBERTY DOME
Capacity21,500
Ticket Price$35.00


Income

Current Funds$51,224,701
Home Games Remaining1
Avg. Attendance12,191
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$3,750,000
Farm Payroll$90,000
Prospect Fees$7,500
Coach$50,000
Games Remaining2
Total Game Expenses$649,583
Projected Expenses$1,299,167
Projected Balance$49,925,534

Salary Commitment

Year: 13$3,840,000
Year: 14$3,840,000
Year: 15$2,760,000
Year: 16$0,000

 Pro Payroll

Jason Allison 150,000(3)
Fredrik Oduya 150,000(2)
Janne Niinimaa 150,000(2)
Ruslan Salei 150,000(3)
Jamie Allison 150,000(2)
Chris Osgood 150,000(3)
Boyd Olson 150,000(3)
Ilja Bryzgalov 150,000(2)
Christian Backman 150,000(3)
Eero Somervouri 150,000(3)
Tomas Mjozis 150,000(3)
Ben Simon 150,000(2)
Milan Kraft 150,000(3)
Paul Ballantyne 150,000(3)
Simon Gagne 150,000(3)
Geoff Peters 150,000(2)
Matt Cooke 150,000(3)
Jonathan Delisle 150,000(3)
Mike Watt 150,000(2)
Kristian Huselius 150,000(3)
Pavel Bure 150,000(3)
Antti-Jussi Niemi 150,000(3)
Petr Sykora 150,000(3)
Jeff Friesen 150,000(3)
Eric Lindros 150,000(3)


 Farm Payroll

Michael Ryder 15,000(2)
Tomas Plekanec 15,000(3)
Karel Pilar 15,000(3)
Alexei Semenov 15,000(3)
Pierre Johnsson 15,000(3)
Marcus Nilsson 15,000(2)




LIONS

ArenaZurich Centre
Capacity21,500
Ticket Price$35.00


Income

Current Funds$50,159,735
Home Games Remaining1
Avg. Attendance11,662
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$3,450,000
Farm Payroll$407,500
Prospect Fees$1,500
Coach$50,000
Games Remaining2
Total Game Expenses$651,500
Projected Expenses$1,303,000
Projected Balance$48,856,735

Salary Commitment

Year: 13$3,857,500
Year: 14$3,195,000
Year: 15$2,265,000
Year: 16$0,000

 Pro Payroll

Daniel Sedin 150,000(3)
Richard Zednik 150,000(3)
Blair Betts 150,000(2)
Steve Washburn 150,000(3)
Chris Gratton 150,000(3)
Tomi Kallio 150,000(1)
Jamie Heward 150,000(2)
Bryan Berard 150,000(1)
Jaroslav Svejkovsky 150,000(1)
Kevin Grimes 150,000(3)
Denis Pederson 150,000(3)
Denis Gauthier 150,000(3)
Mathieu Chouinard 150,000(2)
Sheldon Souray 150,000(1)
Scott McCallum 150,000(3)
Kyle Wanvig 150,000(3)
Martin Cibak 150,000(3)
Alexander Jacques 150,000(2)
Sean Gagnon 150,000(2)
Corey Pecker 150,000(3)
Mika Noronen 150,000(3)
David Legwand 150,000(3)
Jay Legault 150,000(2)


 Farm Payroll

Stephane Yelle 17,500(1)
Rob Globke 15,000(3)
Brad Larsen 15,000(1)
Igor Agarunov 15,000(3)
Martin Samuelson 15,000(2)
Petr Havelka 15,000(1)
Brooks Orpik 15,000(3)
Denis Shvidki 15,000(3)
Ales Hemsky 15,000(3)
Drew Fata 15,000(3)
Steve McCarthy 15,000(1)
Simon Ferguson 15,000(3)
Martin Laska 15,000(3)
Dominic Moore 15,000(3)
Thomas Nussli 15,000(2)
Nathan Smith 15,000(3)
Joey Neale 15,000(3)
Shane Morrisonn 15,000(3)
Alexei Kaigorodov 15,000(3)
Teemu Laine 15,000(3)
Tomas Slovak 15,000(3)
Simon Ostlund 15,000(3)
Patrice Cadieux 15,000(3)
Aaron Rome 15,000(3)
Janos Vas 15,000(3)
Tobias Stephan 15,000(3)
Jamie Hodson 15,000(3)




GRYPHONS

ArenaTHE CEMETARY
Capacity20,000
Ticket Price$30.00


Income

Current Funds$31,462,366
Home Games Remaining0
Avg. Attendance13,791
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$3,900,000
Farm Payroll$330,000
Prospect Fees$0,000
Coach$50,000
Games Remaining2
Total Game Expenses$713,333
Projected Expenses$1,426,667
Projected Balance$30,035,699

Salary Commitment

Year: 13$4,230,000
Year: 14$2,790,000
Year: 15$1,685,000
Year: 16$575,000

 Pro Payroll

Shane Bendera 450,000(4)
Todd Marchant 150,000(1)
Jay Harrison 150,000(1)
Justin Williams 150,000(3)
Brad Church 150,000(1)
Adam Deadmarsh 150,000(1)
Martin Brodeur 150,000(1)
Mikael Nylander 150,000(1)
Bobby Holik 150,000(2)
David Ling 150,000(2)
Phillipe Boucher 150,000(2)
Sean Haggerty 150,000(3)
Eric Betournay 150,000(3)
Vaclav Prospal 150,000(3)
Francis Lessard 150,000(2)
Dmitri Kokorev 150,000(2)
Marek Malek 150,000(1)
Tommi Hannus 150,000(3)
Pavel Skrbek 150,000(2)
Michal Rozsival 150,000(3)
Paul Comrie 150,000(3)
Jeff Feniak 150,000(1)
Justin Mapletoft 150,000(2)
Oleg Kvasha 150,000(1)


 Farm Payroll

Scott Polaski 40,000(2)
Bates Battaglia 25,000(4)
Tomas Kopecky 25,000(4)
Cam Severson 18,750(4)
Carl Mallette 18,750(4)
Patrick Sharp 18,750(4)
Mathieu Lombardi 18,750(4)
Brian Bonin 15,000(2)
Arron Asham 15,000(1)
Richard Power 15,000(3)
Alex Lalonde 15,000(3)
Tomas Oravec 15,000(3)
Joffrey Lupul 15,000(3)
Per Helmersson 15,000(1)
Pascal Leclaire 15,000(1)
Dimitri Levinski 15,000(1)
Maxim Rybin 15,000(1)
Patrice Brisebois 15,000(1)




VOLUNTEERS

ArenaTARGET DOME
Capacity21,500
Ticket Price$30.00


Income

Current Funds$38,875,593
Home Games Remaining2
Avg. Attendance13,645
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$3,987,500
Farm Payroll$412,500
Prospect Fees$0,000
Coach$50,000
Games Remaining2
Total Game Expenses$741,667
Projected Expenses$1,483,333
Projected Balance$37,392,260

Salary Commitment

Year: 13$4,400,000
Year: 14$3,812,500
Year: 15$2,805,000
Year: 16$500,000

 Pro Payroll

Eric Desjardins 500,000(4)
Steve Reinprecht 300,000(2)
Syl Apps 187,500(2)
Nick Stajduhar 150,000(3)
Eric Daze 150,000(3)
Ian Moran 150,000(3)
Jeremy Roenick 150,000(1)
Andrew Ference 150,000(3)
Anders Myrvold 150,000(3)
Maxim Afinogenov 150,000(3)
Keith Tkachuk 150,000(3)
Andre Payette 150,000(3)
Mathieu Dandenault 150,000(2)
Mattias Karlin 150,000(3)
Steve Sheilds 150,000(3)
Darcy Tucker 150,000(3)
David Gosselin 150,000(2)
Daniil Markov 150,000(1)
Samuel Pahlsson 150,000(3)
Peter Skudra 150,000(3)
Mathieu Dumas 150,000(3)
Brian Wesenberg 150,000(2)
Mike Rucinski 150,000(1)


 Farm Payroll

Lubomir Pistek 35,000(3)
Argis Saveils 35,000(3)
Greg Hart 20,000(2)
Eric Houde 20,000(2)
Rob DeCiantis 17,500(1)
Jeff Brown 15,000(2)
Kevin Gloor 15,000(3)
Dimitri Khristich 15,000(1)
Miikka Kiprusoff 15,000(3)
Dave Karpa 15,000(1)
Martin Prochazka 15,000(1)
Stu Barnes 15,000(1)
Ken Gernander 15,000(1)
Brett Skinner 15,000(3)
Bret Hedican 15,000(1)
Kari Lehtonen 15,000(3)
Albert Vyshnyakov 15,000(3)
Maxim Krivonozhkin 15,000(3)
Martin Podlesak 15,000(3)
Brian Lee 15,000(3)
Jim Campbell 15,000(1)
David Aebischer 15,000(2)
Petr Kanko 15,000(3)
Yves Sarault 15,000(1)




GROWLERS

ArenaHAMMER GARDENS
Capacity21,500
Ticket Price$30.00


Income

Current Funds$40,032,429
Home Games Remaining1
Avg. Attendance16,182
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$20,400,000
Farm Payroll$813,750
Prospect Fees$0,000
Coach$50,000
Games Remaining2
Total Game Expenses$3,543,958
Projected Expenses$7,087,917
Projected Balance$32,944,512

Salary Commitment

Year: 13$21,363,750
Year: 14$16,698,750
Year: 15$9,253,750
Year: 16$4,883,750

 Pro Payroll

Bill Muckalt 4,000,000(2)
Sandis Ozolinsh 3,550,000(1)
Tim Preston 2,500,000(4)
Alex Karpovtsev 2,000,000(3)
Curtis Joseph 1,600,000(2)
Andrew Brunette 1,600,000(4)
Zac Bierk 1,500,000(3)
Brad May 750,000(2)
Mikael Simons 350,000(4)
Marc Moro 250,000(4)
Matt Herr 200,000(1)
Patrik Stefan 150,000(2)
Petr Nedved 150,000(1)
Jamie Rivers 150,000(1)
Scott Walker 150,000(1)
Alexander Tatarinov 150,000(3)
Kyle Dafoe 150,000(3)
Markus Naslund 150,000(2)
Eric Landry 150,000(1)
Brett McLean 150,000(2)
Nolan Pratt 150,000(2)
Alex Andreyev 150,000(2)
Brad Lukovich 150,000(2)
Mark Parrish 150,000(3)
Alexei Smirnov 150,000(3)
Ian Jacobs 150,000(3)


 Farm Payroll

Mats Sundin 210,000(1)
Alexei Zhamnov 150,000(2)
Eric Johansson 110,000(4)
Jeff Beatch 30,000(4)
Frantizek Mrazek 25,000(4)
Rastislav Stana 18,750(4)
Chris McAllister 15,000(1)
Rod Brind'Amour 15,000(1)
Trevor Linden 15,000(1)
Bill Guerin 15,000(1)
Adrian Aucoin 15,000(1)
Davis Parley 15,000(2)
Jason Spezza 15,000(3)
Alexander Boikov 15,000(1)
Jason Stewart 15,000(3)
Justin Kanigan 15,000(3)
J.M. Pelletier 15,000(3)
Rick Nash 15,000(3)
Brian McConnell 15,000(3)
Mike Crowley 15,000(2)
Curtis Brown 15,000(1)
Vasily Bizyayev 15,000(2)
Karol Sloboda 15,000(3)
Yuri Artemenkov 15,000(3)




VIPERS

ArenaThe Snakedome
Capacity15,642
Ticket Price$40.00


Income

Current Funds$39,669,192
Home Games Remaining1
Avg. Attendance9,545
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$15,550,000
Farm Payroll$382,500
Prospect Fees$1,500
Coach$50,000
Games Remaining3
Total Game Expenses$2,664,000
Projected Expenses$7,992,000
Projected Balance$31,677,192

Salary Commitment

Year: 13$15,932,500
Year: 14$15,752,500
Year: 15$11,868,750
Year: 16$10,350,000

 Pro Payroll

Randy Fitzgerald 5,500,000(4)
Vladimir Korsunov 3,500,000(4)
Martin LaPointe 2,200,000(2)
Felix Potvin 700,000(4)
Derek Dolson 650,000(4)
Oleg Orehovsky 150,000(2)
Alexei Yashin 150,000(2)
Martin Biron 150,000(2)
David Engblom 150,000(3)
Jan Hrdina 150,000(2)
Chris Allen 150,000(2)
Jeff Ware 150,000(2)
Jason Podollan 150,000(2)
Scott Gomez 150,000(3)
Mike Van Ryn 150,000(3)
Nikita Alexeev 150,000(2)
Mark Deyell 150,000(3)
Jordan Leopold 150,000(3)
Brett Henning 150,000(3)
Adam Colagiacomo 150,000(3)
Viktor Kozlov 150,000(2)
Sebastien Simard 150,000(2)
Konstantin Kalmikov 150,000(3)
Burke Henry 150,000(2)
Sheldon Keefe 150,000(3)


 Farm Payroll

Chester Gallant 18,750(3)
Pavel Trnka 18,750(2)
Scottie Upshall 15,000(1)
Sergei Brylin 15,000(1)
Clint Cabana 15,000(3)
Chris Vernarsky 15,000(1)
Miroslav Stolc 15,000(1)
Martin Straka 15,000(2)
Garrett Prosofsky 15,000(3)
Ryan Bonni 15,000(3)
Gabriel Balasescu 15,000(1)
Mikko Eloranta 15,000(1)
Geoff Sanderson 15,000(1)
Mark Kosick 15,000(3)
Alexei Ponikarovsky 15,000(3)
Josef Vasicek 15,000(3)
Sergei Skrobot 15,000(3)
Maxim Linnik 15,000(3)
Adam Hauser 15,000(3)
Matt Cullen 15,000(1)
Blaine Russell 15,000(1)
Oleg Smirnov 15,000(3)
Jesse Boulerice 15,000(1)
Daniel Goneau 15,000(1)
Roman Cechmanek 15,000(1)




SNOWCATS

ArenaTHE SUMMIT
Capacity21,500
Ticket Price$35.00


Income

Current Funds$46,338,466
Home Games Remaining1
Avg. Attendance14,424
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$9,050,000
Farm Payroll$568,750
Prospect Fees$3,000
Coach$50,000
Games Remaining3
Total Game Expenses$1,611,958
Projected Expenses$4,835,875
Projected Balance$41,502,591

Salary Commitment

Year: 13$9,618,750
Year: 14$9,213,750
Year: 15$2,330,000
Year: 16$470,000

 Pro Payroll

John LeClair 4,700,000(2)
Ville Nieminen 500,000(3)
Brian Holzinger 300,000(2)
Rory FitzPatrick 250,000(4)
Jay Henderson 250,000(3)
John Madden 200,000(2)
Corey Hirsch 150,000(2)
Marty Murray 150,000(2)
Brett Clark 150,000(2)
Jason Doig 150,000(2)
Jonathan Zion 150,000(3)
Doug Weight 150,000(2)
Brad Ference 150,000(2)
Fredrik Modin 150,000(3)
Justin Morrison 150,000(3)
Jani Rita 150,000(3)
Stephane Robidas 150,000(3)
Sergei Verenikin 150,000(3)
Craig Hillier 150,000(2)
Joe Sakic 150,000(1)
Mike Rupp 150,000(2)
Mark Dutiaume 150,000(2)
Mike York 150,000(2)
Sven Butenschon 150,000(2)
Robert Petrovicky 150,000(1)


 Farm Payroll

Radim Vrbata 85,000(4)
Matt Doman 65,000(4)
Rico Fata 42,500(3)
Matt Cockell 40,000(4)
Stacy Roest 27,500(3)
Jamal Mayers 20,000(3)
Darren Van Impe 18,750(2)
Chris Wells 15,000(1)
Anson Carter 15,000(2)
Brian Savage 15,000(1)
Brian Gionta 15,000(3)
Miguel Delisle 15,000(3)
Vladimir Goussev 15,000(3)
Jason Ward 15,000(3)
Brian Campbell 15,000(3)
Craig Rivet 15,000(1)
Martin Menard 15,000(1)
Nick Gillis 15,000(3)
Robert Schnabel 15,000(3)
Pierre Marc Bouchard 15,000(4)
Valtteri Filppula 15,000(4)
Wesley Mason 15,000(3)
Landon Wilson 15,000(1)
Yuri Babenko 15,000(1)
Jozef Stumpel 15,000(1)




CHEVRONS

ArenaTHE STARGATE ARENA
Capacity21,500
Ticket Price$35.00


Income

Current Funds$40,691,711
Home Games Remaining2
Avg. Attendance11,775
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$9,550,000
Farm Payroll$293,750
Prospect Fees$10,500
Coach$50,000
Games Remaining3
Total Game Expenses$1,650,708
Projected Expenses$4,952,125
Projected Balance$35,739,586

Salary Commitment

Year: 13$9,843,750
Year: 14$8,283,750
Year: 15$6,068,750
Year: 16$4,568,750

 Pro Payroll

Christian Dube 4,250,000(4)
Daniel Alfredsson 1,750,000(2)
Wayne Primeau 250,000(4)
Colin White 150,000(1)
Derek Schutz 150,000(3)
Mikael Holmqvist 150,000(1)
Niklas Anger 150,000(3)
Tyler Rennette 150,000(3)
Robert Esche 150,000(3)
Andy Berenzweig 150,000(3)
Ryan Pepperall 150,000(3)
Boyd Kane 150,000(2)
Alyn McCauley 150,000(2)
Scott Lachance 150,000(1)
Rumun Ndur 150,000(1)
Martin Rucinsky 150,000(1)
Nikos Tselios 150,000(3)
Craig MacDonald 150,000(1)
Peter Ferraro 150,000(2)
Martin Hohenberger 150,000(1)
Steve Cheredaryk 150,000(3)
Darryl LaPlante 150,000(1)
Tomas Kaberle 150,000(1)
Scott King 150,000(1)
J.F. Damphousse 150,000(3)


 Farm Payroll

Pavel Kriz 50,000(4)
Trent Whitfield 18,750(4)
Jiri Bicek 15,000(3)
Alexander Svitov 15,000(3)
Jason Weimer 15,000(1)
Niklas Sundstrom 15,000(1)
Joe Dusbabek 15,000(3)
Petr Buzek 15,000(2)
B.J. Young 15,000(3)
Richard Rochefort 15,000(3)
Patrick DesRochers 15,000(3)
Tony DiRoberto 15,000(3)
Robert Francz 15,000(3)
Preston Mizzi 15,000(3)
Thomas Vanek 15,000(3)
Donald MacLean 15,000(1)
Peter Worrell 15,000(1)




ICEDOGS

ArenaTHE DOG HOUSE
Capacity21,500
Ticket Price$35.00


Income

Current Funds$42,542,127
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$15,650,000
Farm Payroll$435,000
Prospect Fees$3,000
Coach$50,000
Games Remaining3
Total Game Expenses$2,689,667
Projected Expenses$8,069,000
Projected Balance$34,473,127

Salary Commitment

Year: 13$16,085,000
Year: 14$16,070,000
Year: 15$15,620,000
Year: 16$12,635,000

 Pro Payroll

Mike Comrie 6,500,000(4)
Chris Eade 4,000,000(4)
Magnus Nilsson 1,300,000(4)
Mathieu Destoceaux 700,000(4)
Dimitri Vlasenkov 150,000(3)
Christian Laflamme 150,000(3)
Karel Rachunek 150,000(3)
Rocky Thompson 150,000(2)
Alexei Morozov 150,000(3)
Ty Jones 150,000(2)
Jason Chimera 150,000(3)
Robert Dome 150,000(3)
Mark McMahon 150,000(3)
Boris Prostenko 150,000(3)
Brad Richards 150,000(3)
Lars Jonsson 150,000(3)
Clarke Wilm 150,000(3)
Tyrone Garner 150,000(3)
Alexander Zevakhin 150,000(3)
Brad Brown 150,000(2)
Tyler Moss 150,000(3)
Stan Neckar 150,000(3)
Dan Hinote 150,000(3)
Michel Riesen 150,000(3)
Johan Davidsson 150,000(3)


 Farm Payroll

Pasi Petrilainen 70,000(4)
Libor Usturnul 20,000(4)
Derek MacKenzie 15,000(3)
Chris Madden 15,000(3)
Jonathan Ferland 15,000(3)
Cody Holzapfel 15,000(4)
James Massen 15,000(3)
Ross Lupaschuk 15,000(3)
Andrew Downing 15,000(3)
Andrew Ianiero 15,000(3)
Barrett Jackman 15,000(4)
Tomas Kurka 15,000(3)
Mike Brown 15,000(3)
Joel Stepp 15,000(3)
Jimmie Svensson 15,000(3)
Henrik Tallinder 15,000(3)
Tomas Nissinen 15,000(4)
Andy Chiodo 15,000(3)
Alexei Kolkunov 15,000(3)
Adam Hall 15,000(1)
Scott Kelman 15,000(3)
Jeremy Van Hoof 15,000(3)
Bart Rushmer 15,000(3)
Seneques Hyacinthe 15,000(3)
Jeff Jillson 15,000(3)




JACKALS

ArenaTHE VIKING PLACE
Capacity21,500
Ticket Price$35.00


Income

Current Funds$33,147,158
Home Games Remaining2
Avg. Attendance10,667
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$16,000,000
Farm Payroll$525,000
Prospect Fees$1,500
Coach$50,000
Games Remaining3
Total Game Expenses$2,762,750
Projected Expenses$8,288,250
Projected Balance$24,858,908

Salary Commitment

Year: 13$16,525,000
Year: 14$16,210,000
Year: 15$15,210,000
Year: 16$6,695,000

 Pro Payroll

Pavol Demitra 5,000,000(3)
Jaromir Jagr 3,500,000(4)
J.S. Gigeure 3,000,000(4)
Sergei Gonchar 1,100,000(3)
Mike Modano 1,000,000(2)
Francois Methot 150,000(3)
Jean-Pierre Dumont 150,000(3)
Evgeni Nabakov 150,000(3)
Sergei Berezin 150,000(1)
Dan Focht 150,000(3)
Mats Lingren 150,000(3)
Hugh Hamilton 150,000(3)
Adam Wiesel 150,000(1)
Phillipe Audet 150,000(3)
Rostislav Klesla 150,000(3)
Anton Volchenkov 150,000(3)
Adam Mair 150,000(3)
Dainius Zubrus 150,000(3)
Wade Davis 150,000(3)
Brendan Witt 150,000(3)
Stephane Roy 150,000(3)


 Farm Payroll

Sylvain Blouin 150,000(4)
Jay Bouwmeester 15,000(4)
Marty Reasoner 15,000(1)
Daniel Archambault 15,000(3)
Alexei Shkotov 15,000(4)
Scott Gibson 15,000(4)
Ryan Milanovic 15,000(3)
Trent Hunter 15,000(3)
Morgan Warren 15,000(3)
Darcy Robinson 15,000(3)
Andy Burnham 15,000(3)
Andy Hilbert 15,000(3)
Kevin Holdridge 15,000(3)
Thatcher Bell 15,000(3)
Gerard Dicaire 15,000(3)
Ryan Jardine 15,000(3)
Simon Lajeunesse 15,000(3)
Petr Kubos 15,000(3)
Ben Knopp 15,000(3)
Dusty Jamieson 15,000(3)
Blake Evans 15,000(3)
Beat Forster 15,000(3)
Paul Flache 15,000(3)
Carl Lundqvist 15,000(3)
Garrett Bembridge 15,000(3)
Zdenek Blanty 15,000(3)




TOMAHAWKS

ArenaSCALPDOME
Capacity21,500
Ticket Price$35.00


Income

Current Funds$37,299,448
Home Games Remaining3
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$3,937,500
Farm Payroll$390,000
Prospect Fees$7,500
Coach$50,000
Games Remaining3
Total Game Expenses$730,833
Projected Expenses$2,192,500
Projected Balance$35,106,948

Salary Commitment

Year: 13$4,327,500
Year: 14$4,327,500
Year: 15$2,932,500
Year: 16$247,500

 Pro Payroll

Dimitri Nabakov 187,500(4)
Wade Belak 150,000(2)
Nickoli Khabibulin 150,000(3)
Jonathan Charron 150,000(3)
Marion Gaborik 150,000(3)
Per-Anton Lundstrom 150,000(3)
Josh Holden 150,000(3)
Drew MacIntyre 150,000(3)
Mike McBain 150,000(2)
Todd Harvey 150,000(3)
Chris St. Croix 150,000(3)
Yanick Lehoux 150,000(3)
Kyle McLaren 150,000(2)
Pavel Brendl 150,000(2)
Byron Ritchie 150,000(2)
Kurt Sauer 150,000(3)
Vadim Sharifijanov 150,000(2)
Martin Bartek 150,000(3)
Pavel Rosa 150,000(2)
Florian Batter 150,000(3)
Olli Jokinen 150,000(2)
Johan Forsander 150,000(3)
Shane Willis 150,000(2)
Paul Mara 150,000(3)
Peter Ratchuk 150,000(3)
Mikhail Yakubov 150,000(3)


 Farm Payroll

Matt DeMarchi 40,000(4)
Jonas Nordqvist 20,000(4)
Greg Phillips 15,000(3)
Martin Grenier 15,000(3)
Marek Posmyk 15,000(3)
Timo Ahmaoja 15,000(2)
Dan Rogers 15,000(3)
Antoine Vermette 15,000(3)
Max Birbraer 15,000(3)
Vladimir Sapozhnikov 15,000(3)
Boyd Gordon 15,000(3)
Kurtis Foster 15,000(3)
Ivan Huml 15,000(2)
Denis Khlopotnikov 15,000(2)
Fredrik Hynning 15,000(3)
Stanislav Chistov 15,000(3)
Jiri Fischer 15,000(3)
Jaako Harikkala 15,000(3)
Joel Bouchard 15,000(3)
Mike Mottau 15,000(3)
Igor Knyazev 15,000(3)
Shawn Collymore 15,000(3)
Scott Balan 15,000(3)
Jonas Johansson 15,000(3)




Hosted by www.Geocities.ws

1