NAHL-Season-3R Team Finances

Financial Report

(As of Tuesday, Jul 15 2003)

Thunder

ArenaFreeman Colisieum
Capacity20,000
Ticket Price$35.00


Income

Current Funds$60,381,871
Home Games Remaining0
Avg. Attendance19,978
Avg. Revenue/Game$839,004
Projected Revenue$0,000

Expenses

Pro Payroll$35,350,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$425,595
Projected Expenses$0,000
Projected Balance$60,381,871

Salary Commitment

Year: 4$35,350,000
Year: 5$29,350,000
Year: 6$6,700,000
Year: 7$2,100,000

 Pro Payroll

Chris Pronger 2,750,000(1)
Keith Tkachuk 2,250,000(2)
Teemu Selanne 2,250,000(2)
Tommy Salo 2,000,000(2)
Carl LeBLanc 2,000,000(3)
Steve Yzerman 2,000,000(2)
Eric Desjardins 1,850,000(2)
Owen Nolan 1,500,000(1)
Petr Sykora 1,150,000(2)
Chris Therien 1,050,000(2)
Nick Vitucci 1,000,000(3)
Christian Skoryna 1,000,000(1)
Dan Bjornlie 1,000,000(3)
Radek Bonk 900,000(2)
Alexei Zhamnov 800,000(2)
Will Duff 750,000(1)
Dallas Burchell 750,000(4)
Tom Hutto 750,000(4)
Kevin Weekes 750,000(2)
Janne Laukkanen 750,000(2)
Jamie Storr 750,000(2)
Joe Thornton 700,000(2)
Alex Tanguay 700,000(2)
Rick Durango 700,000(2)
Rob Chabot 700,000(2)
Darren Mccarty 650,000(2)
Brenden Morrow 600,000(2)
Brad Stuart 600,000(2)
Tom Tyc 600,000(4)
Gordie Thrip 600,000(3)
Vitaly Vishnevski 550,000(2)
Jay Mckee 500,000(2)
Ruslan Fedotenko 450,000(2)


 Farm Payroll




Titans

ArenaThe Waterhouse
Capacity20,000
Ticket Price$35.00


Income

Current Funds$55,041,578
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$840,000
Projected Revenue$0,000

Expenses

Pro Payroll$31,144,839
Farm Payroll$925,000
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$386,546
Projected Expenses$0,000
Projected Balance$55,041,578

Salary Commitment

Year: 4$32,069,839
Year: 5$25,855,000
Year: 6$18,480,000
Year: 7$10,950,000

 Pro Payroll

Rob Blake 2,800,000(2)
Peter Bondra 2,700,000(4)
Pierre Turgeon 2,500,000(4)
Ed Belfour 2,000,000(1)
Ruffus Buttchez 2,000,000(2)
Kurt Bishop 1,500,000(3)
Roman Cechmanek 1,500,000(2)
Jason Arnott 1,400,000(1)
Jean Meister 1,300,000(3)
Bruce Ringrose 1,200,000(3)
Ross Maristuen 1,200,000(3)
Bjorn Olaffson 1,000,000(4)
Jonathon Zukiwsky 1,000,000(4)
Tom Wnuk 1,000,000(3)
Mark Viron 1,000,000(1)
Dmitri Kozurov 1,000,000(3)
Pavel Kubina 800,000(2)
Gil Perreault 800,000(4)
Gabriel Andriollo 794,839(1)
Kevin Kloesz 750,000(4)
Stan Mikita 750,000(4)
Matt Schumacher 750,000(4)
Bill Barber 700,000(4)
Paul Rue 700,000(1)


 Farm Payroll

Miroslav Satan 170,000(1)
Ryan Smyth 150,000(2)
Colin Ellesley 150,000(3)
Bobby Holik 125,000(2)
Sandis Ozolinsh 90,000(3)
Martin Rucinsky 80,000(1)
Rene Corbet 75,000(3)
Jason York 70,000(1)
Michel Benger 15,000(3)




Wranglers

Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$59,204,882
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$840,000
Projected Revenue$0,000

Expenses

Pro Payroll$37,900,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$455,952
Projected Expenses$0,000
Projected Balance$59,204,882

Salary Commitment

Year: 4$39,400,000
Year: 5$33,100,000
Year: 6$16,200,000
Year: 7$6,450,000

 Pro Payroll

Al MacInnis 3,000,000(2)
Scott Niedermayer 3,000,000(3)
Luc Robitaille 2,500,000(1)
Bill Guerin 2,250,000(2)
Olaf Kolzig 2,250,000(2)
Alexei Yashin 2,000,000(2)
Richard Chappelle 2,000,000(3)
Shawn Mceachern 2,000,000(1)
Tony Amonte 1,500,000(2)
Bobby Nighthorse 1,500,000(3)
Wayne Gretzky 1,500,000(4)
Ed Jovanovski 1,250,000(2)
Roman Hamrlik 1,250,000(2)
Jean Veutilot 1,250,000(3)
Nicholas Olson 1,100,000(4)
Ferdinand Delacroix 1,000,000(3)
Brad Defauw 1,000,000(4)
Mike Hoy 800,000(4)
Marian Hossa 750,000(2)
Vincent Lecavalier 750,000(2)
Steve Cadro 750,000(4)
Matt DeMarchi 700,000(4)
Tomas Kaberle 600,000(2)
Brad Cruikshank 600,000(1)
Jayson Bircher 600,000(4)
Michael Barker 500,000(3)
Nick Hobson 500,000(3)
Glen Metropolit 500,000(1)
Dimitri Kalinin 450,000(2)
David Legwand 450,000(2)
Andrew Raycroft 350,000(1)
Ben Clymer 350,000(1)
Pierre Dagenais 200,000(2)
Jonathan Sim 200,000(2)


 Farm Payroll




Speed

ArenaThe Palace of Auburn Hills
Capacity25,000
Ticket Price$38.00


Income

Current Funds$72,842,122
Home Games Remaining0
Avg. Attendance25,000
Avg. Revenue/Game$1,140,000
Projected Revenue$0,000

Expenses

Pro Payroll$34,300,000
Farm Payroll$8,210,000
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$510,833
Projected Expenses$0,000
Projected Balance$72,842,122

Salary Commitment

Year: 4$42,510,000
Year: 5$34,310,000
Year: 6$15,275,000
Year: 7$6,050,000

 Pro Payroll

Gordie Howe 3,250,000(2)
Brian Leetch 3,000,000(1)
Sergei Fedorov 2,000,000(2)
Sergei Gonchar 2,000,000(2)
Alexander Mogilny 2,000,000(2)
Mark Recchi 2,000,000(2)
Daniel Alfredsson 1,500,000(1)
Boris Mironov 1,500,000(1)
Michael Olafsson 1,500,000(4)
Maxine Gingras 1,400,000(4)
Jeff Friesen 1,250,000(1)
Fredrik Modin 1,250,000(2)
Patrick Houlihan 1,100,000(3)
David Thompson 1,000,000(3)
Michael Scott 1,000,000(2)
Mark Howe 950,000(1)
Viktor Kozlov 900,000(2)
Alex Rodriguez 900,000(4)
Luis Dumont 850,000(2)
Brian Engblom 750,000(3)
Marty Howe 750,000(2)
Sean Gauthier 750,000(4)
Brian Skousbol 750,000(4)
Steve Viron 600,000(2)
Chuck Thuss 500,000(2)
Ivan Novoseltsev 500,000(2)
Jason Elders 350,000(2)


 Farm Payroll

Wayne Grivell 1,200,000(3)
Gerrit Scholte 1,200,000(3)
Mark Windisch 1,000,000(3)
John Corduff 1,000,000(3)
Greg Pankewicz 1,000,000(3)
Mikko Kuparinen 800,000(2)
Bernie Geoffrion 800,000(3)
Meister Eckhart 750,000(4)
Greg Gardner 175,000(3)
Sean Kitch 120,000(2)
Joseph Graive 85,000(2)
Jason Possumato 80,000(2)




Dragons

ArenaRed Deer Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$71,864,279
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$840,000
Projected Revenue$0,000

Expenses

Pro Payroll$24,850,000
Farm Payroll$1,492,500
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$318,363
Projected Expenses$0,000
Projected Balance$71,864,279

Salary Commitment

Year: 4$26,342,500
Year: 5$21,057,500
Year: 6$8,585,000
Year: 7$3,335,000

 Pro Payroll

Scott Stevens 3,000,000(2)
Zigmund Palffy 2,250,000(1)
Vincent Damphousse 2,000,000(2)
Shawn Horcoff 1,750,000(3)
Jean-Do Turgis 1,750,000(3)
Patrick Wellar 1,250,000(4)
Markus Naslund 1,250,000(1)
Steve Sullivan 1,250,000(2)
Jason Allison 1,000,000(2)
Frank Shiner 1,000,000(2)
James Squires 1,000,000(3)
Martin Lapointe 900,000(1)
Pat Stapleton 850,000(4)
Sergei Samsonov 750,000(1)
Wade Redden 750,000(2)
Dave Gompers 750,000(3)
Patrick Marleau 750,000(2)
Sam Deitlebaum 700,000(2)
Jason Reimers 700,000(4)
Brad Richards 600,000(2)
Eric Brewer 600,000(2)


 Farm Payroll

Adam Foote 200,000(2)
Donald Audette 200,000(2)
Jeff Blair 125,000(4)
Maxim Afinogenov 125,000(4)
Zdeno Chara 125,000(4)
Rhett Warrener 90,000(2)
Igor Radulov 90,000(4)
Daymond Langkow 90,000(1)
Tomas Vokoun 90,000(2)
Sweeney Schriner 70,000(4)
Colin White 60,000(2)
Marc Denis 60,000(2)
Tomi Kallio 45,000(2)
Daniel Cleary 45,000(1)
Christian Gosselin 42,500(2)
Ville Nieminen 35,000(2)




Capitals

Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$11,011,088
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$840,000
Projected Revenue$0,000

Expenses

Pro Payroll$48,971,137
Farm Payroll$150,000
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$589,537
Projected Expenses$0,000
Projected Balance$11,011,088

Salary Commitment

Year: 4$49,121,137
Year: 5$45,331,137
Year: 6$17,831,137
Year: 7$9,650,000

 Pro Payroll

Joe Sakic 3,000,000(2)
Patrick Roy 3,000,000(2)
Pavel Bure 2,750,000(2)
John LeClair 2,500,000(2)
Mats Sundin 2,250,000(2)
Mike Dunham 2,200,000(4)
Scott Young 2,000,000(2)
Brendan Shanahan 2,000,000(2)
Mark Messier 2,000,000(2)
Todd Gill 1,750,000(1)
Ken Daneyko 1,731,137(3)
Darryl Sydor 1,500,000(2)
Jason Woolley 1,500,000(4)
Jason Smith 1,500,000(4)
Brian Rolston 1,400,000(4)
Andrew Brunette 1,400,000(4)
Richard Zednik 1,400,000(3)
Oleg Tverdovsky 1,250,000(2)
Darius Kasparaitis 1,000,000(2)
Georges Laraque 1,000,000(3)
Martin Gelinas 1,000,000(3)
Sami Salo 1,000,000(3)
Bill Muckalt 950,000(1)
Kenny Jonsson 900,000(2)
Chad Kilger 900,000(4)
Wayne Tyson 800,000(3)
Radek Dvorak 750,000(2)
Kyle Mclaren 750,000(2)
Jacques Plante 750,000(3)
Brock Woods 750,000(4)
Alan Campos 700,000(1)
Derek Morris 600,000(2)
Carl Varnadoe 600,000(2)
Brian Falcone 500,000(3)
Damson Rhee 500,000(2)
B.J. Kilborne 390,000(1)


 Farm Payroll

Robert Lang 150,000(2)




Fire

Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$58,571,220
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$840,000
Projected Revenue$0,000

Expenses

Pro Payroll$39,050,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$469,643
Projected Expenses$0,000
Projected Balance$58,571,220

Salary Commitment

Year: 4$39,900,000
Year: 5$33,050,000
Year: 6$9,600,000
Year: 7$1,500,000

 Pro Payroll

Jaromir Jagr 2,000,000(2)
Mario Lemieux 2,000,000(2)
Nicholas Previsich 1,750,000(3)
Dominik Hasek 1,600,000(2)
Paul Kariya 1,500,000(2)
Patrik Elias 1,500,000(2)
Theoren Fleury 1,500,000(2)
Keith Primeau 1,500,000(2)
Nikolai Khabibulin 1,350,000(2)
Milan Hejduk 1,250,000(2)
Joe Nieuwendyk 1,250,000(2)
Martin Straka 1,250,000(2)
Mathieu Schneider 1,250,000(2)
Brett Hull 1,250,000(2)
Gary Suter 1,250,000(2)
Ray Bourque 1,000,000(2)
Patrice Brisebois 1,000,000(2)
Tom Poti 1,000,000(1)
John McNabb 1,000,000(3)
Yanick Evola 1,000,000(3)
Chris Chelios 1,000,000(1)
Ray Ferraro 1,000,000(2)
Adam Oates 1,000,000(1)
Harsh Patel 850,000(1)
Jeff Camellio 800,000(1)
Bryan Trottier 800,000(3)
Jamie Heward 750,000(1)
Shawn Wolf 750,000(3)
William Sternman 750,000(3)
Russell Guzior 750,000(4)
Kristian Kudroc 750,000(3)
Darcy Tucker 750,000(1)
Vinny La Rosa 750,000(4)
Patrik Gustavsson 700,000(1)
Denis Savard 700,000(3)
Justin Williams 600,000(3)


 Farm Payroll




Marineers

ArenaMolson Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$46,657,137
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$840,000
Projected Revenue$0,000

Expenses

Pro Payroll$27,650,000
Farm Payroll$910,000
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$344,762
Projected Expenses$0,000
Projected Balance$46,657,137

Salary Commitment

Year: 4$28,560,000
Year: 5$18,250,000
Year: 6$7,395,000
Year: 7$5,895,000

 Pro Payroll

Peter Forsberg 2,500,000(2)
Alexei Kovalev 2,500,000(2)
Derian Hatcher 2,250,000(2)
Bryan Mccabe 2,150,000(1)
Dan McGillis 1,500,000(1)
Brian Mulholland 1,500,000(4)
Pavol Demitra 1,250,000(1)
Todd Bertuzzi 1,250,000(2)
Wicher Vander Kolk 1,200,000(4)
Ossi Vaananen 1,200,000(4)
Jonathan Rubin 1,000,000(4)
Janne Niinimaa 900,000(1)
Doug Link 900,000(1)
Andy Nelson 850,000(1)
Dean Brunson 850,000(1)
Jarome Iginla 750,000(1)
Joe Brainard 750,000(3)
Dominick Legwold 750,000(3)
Michael Harkman 750,000(4)
Jiri Fischer 600,000(2)
Brad Isbister 600,000(2)
Chris Phillips 600,000(1)
Martin Havlat 500,000(1)
Henrik Sedin 450,000(2)
John Creamer 100,000(4)


 Farm Payroll

Mike Modano 225,000(2)
Bryan Marchment 150,000(2)
Evgeni Nabokov 125,000(2)
Jose Theodore 90,000(2)
Mike Commodore 85,000(4)
Brent Johnson 60,000(1)
Marco Sturm 60,000(4)
Nils Ekman 50,000(2)
Rick Berry 35,000(2)
Boyd Devereaux 30,000(2)




Gulls

Arena
Capacity23,000
Ticket Price$35.00


Income

Current Funds$81,967,566
Home Games Remaining0
Avg. Attendance23,000
Avg. Revenue/Game$966,000
Projected Revenue$0,000

Expenses

Pro Payroll$28,425,000
Farm Payroll$1,270,000
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$358,274
Projected Expenses$0,000
Projected Balance$81,967,566

Salary Commitment

Year: 4$29,695,000
Year: 5$22,580,000
Year: 6$19,105,000
Year: 7$6,450,000

 Pro Payroll

Martin Brodeur 5,000,000(4)
Sergei Zubov 1,500,000(2)
Steve Bradley 1,500,000(1)
Brent Allard 1,500,000(2)
Oded Ungar 1,500,000(1)
Sami Kapanen 1,500,000(3)
Kary Filion 1,250,000(1)
Darcy Flaherty 1,250,000(1)
Dan Provencher 1,250,000(3)
Troy Hambry 1,100,000(3)
Nash Taylor 1,000,000(3)
Dale Hawerchuck 900,000(3)
Steve Wiehmayer 850,000(3)
Harry Lawson 750,000(3)
Dave Mallick 750,000(4)
Ian Bouchard 750,000(3)
Stephan Heimbecher 750,000(3)
Mike Jarmus 750,000(3)
Scott Walker 700,000(1)
Joseph Dunnage 700,000(3)
Andrew Moses 700,000(4)
Robert Kocicka 700,000(3)
Brad Tapia 600,000(3)
Josh Harold 600,000(3)
Austin Jones 575,000(1)


 Farm Payroll

Rino Sandilands 150,000(1)
Rod Brind'Amour 125,000(2)
Aaron Miller 100,000(2)
Bryan Smolinski 100,000(1)
Daniel Sedin 100,000(3)
Jere Lehtinen 90,000(2)
Richard Coveny 90,000(1)
Andreas Dackell 90,000(3)
Brian Savage 85,000(2)
Steve Heinze 75,000(2)
Todd Beyer 75,000(3)
Brad Horton 75,000(3)
Bill Broadway 60,000(3)
Chris Doudo 55,000(3)




Stingrays

ArenaJacksonville Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$97,508,049
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$840,000
Projected Revenue$0,000

Expenses

Pro Payroll$24,050,000
Farm Payroll$1,300,000
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$306,548
Projected Expenses$0,000
Projected Balance$97,508,049

Salary Commitment

Year: 4$25,350,000
Year: 5$19,980,000
Year: 6$14,610,000
Year: 7$7,075,000

 Pro Payroll

Mikhail Pipa 2,500,000(2)
Mario Theberge 2,000,000(1)
Trece Wheeler 1,500,000(2)
Andre Nicholson 1,500,000(1)
Serge Lahtinen 1,500,000(3)
Roger Phyfield 1,500,000(4)
Jiri Slegr 1,500,000(4)
Dean Tiltgen 1,500,000(4)
Pavel Vujtek 1,250,000(3)
Steve Konowalchuk 1,000,000(1)
Daniel Zicat 1,000,000(3)
Brian Naujoks 1,000,000(3)
Richard Nolan 1,000,000(3)
Brian Randall 1,000,000(4)
Chris Therrien 750,000(3)
Jeremy Van Hoof 750,000(3)
Sam Smith 750,000(4)
Michael Jimenez 750,000(4)
Nick Scott 700,000(2)
Scott Gomez 600,000(2)


 Farm Payroll

Paul Coffey 200,000(1)
Ray Whitney 150,000(3)
Denis Beaulieu 150,000(1)
Byron Dafoe 135,000(1)
Ron Tugnutt 135,000(1)
Peter Svoboda 75,000(1)
Clayton Covert 75,000(4)
Matt James 75,000(3)
Bob Woods 70,000(1)
Jeff Halpern 70,000(2)
Darren Jackson 60,000(3)
Jim Hrycuik 60,000(1)
Hugues Gervais 45,000(1)




Tornado

ArenaAll-Star Stadium
Capacity20,000
Ticket Price$35.00


Income

Current Funds$105,983,892
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$840,000
Projected Revenue$0,000

Expenses

Pro Payroll$19,571,000
Farm Payroll$1,134,025
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$251,250
Projected Expenses$0,000
Projected Balance$105,983,892

Salary Commitment

Year: 4$20,705,025
Year: 5$17,755,000
Year: 6$11,485,000
Year: 7$4,521,000

 Pro Payroll

Eric Dalnas 2,000,000(3)
Jocelyn Thibault 1,800,000(3)
Chris Drury 1,300,000(1)
Geoff Sanderson 1,250,000(2)
Jack Edelman 1,000,000(3)
Tomas Halstrom 1,000,000(3)
Steve Moroney 1,000,000(4)
Lubomir Visnovsky 990,000(3)
Jaroslav Spacek 900,000(2)
Richard Matvichuk 880,000(4)
Chris McDonnell 880,000(1)
Alain Dufour 836,000(4)
Fredrik Nolander 800,000(4)
Maurice Richard 800,000(2)
Tony Pezzi 770,000(4)
Svend Oigarden 700,000(2)
Francois Branigan 665,000(2)
Shane Willis 550,000(2)
Vidar Bergum 550,000(2)
Jean-Rene Stevenson 500,000(2)
Jason Frank 400,000(1)


 Farm Payroll

Curtis Joseph 250,000(1)
Jeremy Beutler 100,000(4)
Anson Carter 99,000(3)
Valeri Bure 90,000(2)
Jamie Hicks 75,000(3)
Tyson Nash 75,000(2)
George Williams 75,000(2)
Russell Bostwick 75,000(4)
Sid Abel 70,000(2)
Doug Walsh 60,000(4)
Ian Abbott 60,000(1)
Richard Jacobs 60,000(1)
Benoit Sharifijanov 45,000(2)
Eric Morschauser 0,025(1)




Sun Devils

ArenaMobile Civic Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$71,465,153
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$840,000
Projected Revenue$0,000

Expenses

Pro Payroll$23,182,807
Farm Payroll$1,300,032
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$296,224
Projected Expenses$0,000
Projected Balance$71,465,153

Salary Commitment

Year: 4$25,582,839
Year: 5$16,082,529
Year: 6$9,815,032
Year: 7$3,200,000

 Pro Payroll

Jason Anderton 4,500,000(1)
Nicklas Lidstrom 2,400,000(1)
Andre Donaldson 1,500,000(3)
Jean-Marie Bonar 1,500,000(3)
Bob Lapensee 1,000,000(4)
Devin Smith 1,000,000(4)
Simon Gagne 900,000(2)
Jean-Pierre Dumont 900,000(3)
Rick Wylie 900,000(2)
Sammi Hendrix 900,000(1)
Niklas Sundstrom 850,000(2)
Eric Thompson 800,000(2)
J.R. Prestifilippo 787,497(2)
Jochen Hecht 750,000(2)
Eric Naud 750,000(3)
Terry Wong 750,000(4)
David Seidner 715,000(3)
Kevin Clouttier 700,000(1)
Dan Eigner 600,000(1)
James Russell 600,000(3)
Carl Lauer 600,000(3)
Joe Soper 500,000(2)
Dan McCutcheon 380,000(2)
Paul Boisvenue 0,310(1)


 Farm Payroll

Sean Burke 350,000(4)
Gary Roberts 175,000(2)
Keith Carney 150,000(1)
Igor Ulanov 100,000(2)
Kelly Vail 100,000(4)
Ulf Dahlen 80,000(1)
Alexander Khavanov 75,000(2)
Mike Ricci 70,000(1)
Connor Lyden 50,000(3)
Terje Embla 50,000(2)
Greg Hawgood 50,000(1)
Jason Treadway 50,000(1)
Yves Anoia 0,032(3)




Crows

ArenaCrows Nest Arena
Capacity24,000
Ticket Price$35.00


Income

Current Funds$95,280,839
Home Games Remaining0
Avg. Attendance24,000
Avg. Revenue/Game$1,008,000
Projected Revenue$0,000

Expenses

Pro Payroll$26,750,000
Farm Payroll$1,162,500
Prospect Fees$0,000
Coach$497,600
Games Remaining0
Total Game Expenses$338,215
Projected Expenses$0,000
Projected Balance$95,280,839

Salary Commitment

Year: 4$27,912,500
Year: 5$22,712,500
Year: 6$17,550,000
Year: 7$3,325,000

 Pro Payroll

Bruce Bellemare 2,250,000(3)
Pierre Mazur 2,250,000(3)
Felix Schwarzbauer 1,750,000(3)
Magnus Arvedson 1,500,000(1)
Alexei Klevakin 1,500,000(1)
Shane Noren 1,500,000(3)
Tommy Chartrand 1,500,000(2)
Pierre Breitenbach 1,500,000(3)
Frederic Miller 1,250,000(3)
Jeff O'Neill 1,000,000(2)
Santeri Ikonen 1,000,000(4)
William Wilton 1,000,000(3)
James Brannegan 1,000,000(3)
Brendan Witt 900,000(1)
Joseph Merabon 850,000(2)
John Shore 750,000(3)
Mike Itzo 750,000(4)
Kevin St.Pierre 750,000(4)
Stas Nagy 750,000(4)
Ken Hodge 700,000(3)
Clark Martirosian 650,000(2)
Karel Rachunek 600,000(1)
Michal Handzus 600,000(2)
Chris Pokorny 450,000(1)


 Farm Payroll

Arturs Irbe 200,000(2)
Troy Bermingham 150,000(3)
Shane Doan 125,000(2)
Dick Ramoser 125,000(3)
Mariusz Czerkawski 100,000(1)
Mike Leclerc 90,000(1)
Marek Malik 75,000(2)
Wilhelm Fury 75,000(4)
Scott Hannan 60,000(2)
Marc Savard 60,000(2)
Scott Battaglia 60,000(1)
Kevin Jannusch 42,500(2)




Crude

ArenaSkyreach Centre
Capacity17,100
Ticket Price$35.00


Income

Current Funds$50,584,767
Home Games Remaining0
Avg. Attendance17,100
Avg. Revenue/Game$718,200
Projected Revenue$0,000

Expenses

Pro Payroll$37,820,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$455,000
Projected Expenses$0,000
Projected Balance$50,584,767

Salary Commitment

Year: 4$38,820,000
Year: 5$32,240,000
Year: 6$12,390,000
Year: 7$2,300,000

 Pro Payroll

Brian Rafalski 12,500,000(2)
Doug Weight 3,300,000(3)
Philip Ellwood 2,500,000(2)
Petr Nedved 1,500,000(1)
Eric Daze 1,250,000(1)
Adrian Aucoin 1,000,000(3)
Marian Gaborik 1,000,000(3)
Edward Zukowski 1,000,000(3)
Paul Carbonneau 1,000,000(4)
Curtis Stotlar 1,000,000(3)
Roberto Luongo 900,000(2)
Todd Marchant 900,000(1)
Robert Svehla 850,000(2)
Dmitri Rasmussen 830,000(1)
Brendan Morrison 800,000(2)
Niko Larocque 800,000(1)
Bret Hedican 750,000(2)
Bob Pollak 750,000(3)
Ivo Zvolanek 750,000(3)
Adam Deadmarsh 700,000(1)
Doug Linch 700,000(2)
Boyd Gordon 700,000(4)
Rob Lang 600,000(1)
Alex Savard 600,000(4)
David Tanabe 500,000(2)
Scott Leavins 450,000(3)
Juris Abalmasovs 440,000(3)
Marc Tomaras 400,000(3)
Mikael Paulsson 350,000(2)


 Farm Payroll




Hosted by www.Geocities.ws

1