Financial Report

(As of Friday, Oct 29 2004)

Thunder

ArenaFreeman Colisieum
Capacity20,000
Ticket Price$35.00


Income

Current Funds$70,790,006
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$379,302
Projected Revenue$0,000

Expenses

Pro Payroll$36,385,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$427,733
Projected Expenses$0,000
Projected Balance$70,790,006

Salary Commitment

Year: 7$36,385,000
Year: 8$33,285,000
Year: 9$26,735,000
Year: 10$9,500,000

 Pro Payroll

Keith Tkachuk 2,750,000(3)
Teemu Selanne 2,750,000(2)
Petr Sykora 2,500,000(3)
Carl LeBLanc 2,200,000(4)
Owen Nolan 2,200,000(4)
Eric Desjardins 2,035,000(3)
Andre Donaldson 2,000,000(4)
Alex Tanguay 1,750,000(3)
Vitaly Vishnevski 1,650,000(3)
Nick Vitucci 1,200,000(4)
Dan Bjornlie 1,200,000(4)
Rick Durango 1,000,000(3)
Jay Mckee 1,000,000(1)
Rob Chabot 1,000,000(3)
Will Duff 900,000(2)
Bobby Clarke 800,000(3)
Matthew Ouwinga 750,000(3)
Steven Hugues 750,000(3)
Nikita Korovkin 750,000(3)
Brian Propp 750,000(3)
Tom Alonzo 750,000(3)
Randy Cunneyworth 750,000(2)
Dallas Burchell 750,000(1)
Tom Hutto 750,000(1)
Bill Barber 750,000(2)
Peter Stastny 700,000(2)
Dennis Maruk 700,000(2)
Gordie Thrip 700,000(4)
Tom Tyc 600,000(1)


 Farm Payroll




Titans

ArenaThe Waterhouse
Capacity20,000
Ticket Price$35.00


Income

Current Funds$61,675,629
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$380,931
Projected Revenue$0,000

Expenses

Pro Payroll$32,395,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$381,337
Projected Expenses$0,000
Projected Balance$61,675,629

Salary Commitment

Year: 7$32,395,000
Year: 8$24,770,000
Year: 9$15,690,000
Year: 10$7,490,000

 Pro Payroll

Jason Arnott 2,000,000(2)
Nicholas Previsiich 1,900,000(3)
Kurt Bishop 1,700,000(4)
Jean Meister 1,500,000(3)
Paul Rue 1,500,000(2)
Bruce Ringrose 1,400,000(4)
Ross Maristuen 1,400,000(4)
Tom Wnuk 1,200,000(3)
Bjorn Olaffson 1,000,000(1)
Jonathon Zukiwsky 1,000,000(1)
Gabriel Andriollo 1,000,000(2)
Pavel Kubina 880,000(2)
Bobby Schmautz 800,000(1)
Kurt Detzler 800,000(2)
Gil Perreault 800,000(1)
Michel Benger 770,000(4)
"Red" Berenson 770,000(4)
Brad Neville 750,000(2)
Vladislav Balaz 750,000(3)
Jozef Balej 750,000(3)
Bill McMillian 750,000(3)
Kevin Kloesz 750,000(1)
Matt Alix 750,000(2)
Dave "Tiger" Williams 750,000(4)
Mitch Lamoureux 750,000(3)
Matt Schumacher 750,000(1)
Phil Lacefield 700,000(1)
Bill Heindl 700,000(4)
Eddie Shack 700,000(1)
Ron Greschner 700,000(2)
Richard Sevigny 700,000(2)
Patrick Headley 625,000(1)
Bob Berry 600,000(3)
Alain Caron 500,000(1)


 Farm Payroll




Wranglers

Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$60,091,245
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$377,673
Projected Revenue$0,000

Expenses

Pro Payroll$40,807,340
Farm Payroll$0,000
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$479,155
Projected Expenses$0,000
Projected Balance$60,091,245

Salary Commitment

Year: 7$40,807,340
Year: 8$31,707,340
Year: 9$22,357,340
Year: 10$13,250,000

 Pro Payroll

Sergei Gonchar 3,500,000(3)
Alexei Yashin 3,000,000(3)
Al MacInnis 3,000,000(1)
Kary Filion 3,000,000(4)
Zigmund Palffy 2,700,000(2)
Richard Chappelle 2,500,000(4)
Patrik Gustavsson 2,000,000(2)
Bobby Nighthorse 1,800,000(4)
Wayne Gretzky 1,500,000(1)
Jean Veutilot 1,400,000(4)
Vincent Lecavalier 1,250,000(2)
Ferdinand Delacroix 1,100,000(4)
Brad Defauw 1,000,000(1)
Timothy Park 800,000(2)
Mike Hoy 800,000(1)
Drew Paddock 783,330(3)
Jari Kurri 750,000(4)
Erik Thonsor 750,000(2)
Don Beaupre 750,000(2)
Brad Cruikshank 750,000(1)
Charlie Simmer 750,000(4)
Dale Haver 750,000(4)
Steve Cadro 750,000(1)
Larry Hall 724,010(3)
Matt DeMarchi 700,000(1)
Matt Foy 600,000(2)
Darren Reidd 600,000(3)
Michael Barker 600,000(4)
Nick Hobson 600,000(4)
Jayson Bircher 600,000(1)
Garrett Minner 500,000(2)
Lev Semak 500,000(3)


 Farm Payroll




Speed

ArenaThe Palace of Auburn Hills
Capacity30,000
Ticket Price$45.00


Income

Current Funds$211,393,114
Home Games Remaining0
Avg. Attendance30,000
Avg. Revenue/Game$750,349
Projected Revenue$0,000

Expenses

Pro Payroll$35,000,000
Farm Payroll$4,925,000
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$470,058
Projected Expenses$0,000
Projected Balance$211,393,114

Salary Commitment

Year: 7$39,925,000
Year: 8$33,125,000
Year: 9$24,225,000
Year: 10$8,285,000

 Pro Payroll

Gordie Howe 3,575,000(3)
Mark Viron 2,000,000(2)
Greg Gardner 1,925,000(4)
David Allen 1,750,000(3)
Christian Skoryna 1,500,000(2)
Michael Olafsson 1,500,000(1)
Mark Howe 1,500,000(2)
Maxine Gingras 1,400,000(1)
Gerrit Scholte Jr. 1,320,000(4)
Patrick Houlihan 1,210,000(4)
Mark Windisch 1,100,000(3)
David Thompson 1,100,000(4)
John Corduff 1,100,000(3)
Greg Pankewicz 1,100,000(4)
Roman Tvrdon 1,000,000(3)
Steve Viron 1,000,000(3)
Michael Scott 1,000,000(3)
Patrick Marleau 900,000(2)
Mikko Kuparinen 880,000(3)
Dion Phaneuf 800,000(3)
Michael Jimenez 750,000(1)
Dave Christian 750,000(4)
Ryan Craig 750,000(2)
Paul Ranger 750,000(3)
Grant Fuhr 750,000(3)
Sean Gauthier 750,000(1)
Meister Eckhart 750,000(1)
Brian Skousbol 750,000(1)
Milann Hnilicka 700,000(2)
Regan Rome 640,000(3)


 Farm Payroll

Alex Rodriguez 900,000(1)
Bernie Geoffrion 880,000(4)
Mike Bossy 850,000(2)
Brian Engblom 845,000(3)
Lance Manson 750,000(3)
Simon Nolet 700,000(2)




Attack

ArenaOwen Sound Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$100,048,047
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$382,559
Projected Revenue$0,000

Expenses

Pro Payroll$34,034,000
Farm Payroll$1,152,847
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$413,801
Projected Expenses$0,000
Projected Balance$100,048,047

Salary Commitment

Year: 7$35,186,847
Year: 8$25,820,520
Year: 9$16,150,520
Year: 10$13,830,520

 Pro Payroll

Guy Lafleur 3,500,000(4)
Marc Potvin 2,970,000(4)
Jason Allison 2,750,000(2)
Markus Naslund 2,500,000(2)
Shawn Horcoff 2,000,000(4)
Frank Shiner 2,000,000(2)
Christian Gosselin 2,000,000(2)
Jean-Do Turgis 1,943,000(4)
Patrick Wellar 1,250,000(1)
Sergei Samsonov 1,250,000(1)
Maxim Afinogenov 1,250,000(1)
John Ogrodnick 1,000,000(4)
Pat Stapleton 850,000(1)
Dave Gompers 834,000(4)
Marsha Dorman 800,000(3)
Sam Deitlebaum 770,000(3)
Matthew Moore 750,000(3)
Blake Wesley 750,000(4)
Bill Hicke 700,000(1)
Sweeney Schriner 700,000(1)
Jason Reimers 700,000(1)
Martin Polasek 700,000(1)
Mathieu Therrien 700,000(1)
Bill Leech 700,000(1)
Alan Mitchell 667,000(4)


 Farm Payroll

Rhett Warrener 150,000(2)
Eric Brewer 125,000(2)
Jeff Blair 125,000(1)
Zdeno Chara 125,000(1)
Justin Williams 90,000(4)
Igor Radulov 90,000(1)
Rich Haley 76,520(4)
Danille Paille 76,327(1)
Stuart Mooney 75,000(2)
Mike Chaucer 75,000(1)
John Hutchings 75,000(1)
Brian Sutter 70,000(2)




Capitals

Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$9,577,135
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$384,186
Projected Revenue$0,000

Expenses

Pro Payroll$36,963,558
Farm Payroll$0,000
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$434,460
Projected Expenses$0,000
Projected Balance$9,577,135

Salary Commitment

Year: 7$36,963,558
Year: 8$32,645,000
Year: 9$26,815,000
Year: 10$10,385,000

 Pro Payroll

Joe Sakic 3,300,000(3)
Pavel Bure 3,000,000(3)
Bruce Bellemare 3,000,000(4)
Mike Dunham 2,200,000(1)
Richard Zednik 1,600,000(4)
Dick Ramoser 1,500,000(4)
Oleg Tverdovsky 1,375,000(2)
Georges Laraque 1,300,000(4)
Kenny Jonsson 1,000,000(3)
Joseph Merabon 935,000(3)
Jacques Plante 845,000(4)
Rene Alvarez 840,000(4)
Radek Dvorak 825,000(3)
Alan Campos 805,000(2)
Allan Pedersen 800,000(3)
Aldo Sacripanti 750,000(2)
Dave Dichard 750,000(3)
John Stewart 750,000(2)
Dean DeLorenzo 750,000(3)
Drew Paddock 750,000(2)
Duncan Milroy 750,000(3)
Kevin Archens 750,000(3)
Sabastian Hallner 750,000(3)
Mark Mannell 750,000(3)
Brock Woods 750,000(1)
Scott Arniel 750,000(3)
Rod Langway 750,000(4)
Bob Broadly 700,000(1)
Stan Smyl 700,000(2)
Denis Savage 700,000(2)
Stone Moore 668,558(1)
Derek Morris 660,000(3)
Carl Varnadoe 660,000(3)
Brian Falcone 550,000(4)


 Farm Payroll




Wolves

ArenaHorizon Arena
Capacity30,000
Ticket Price$45.00


Income

Current Funds$113,097,947
Home Games Remaining0
Avg. Attendance30,000
Avg. Revenue/Game$737,792
Projected Revenue$0,000

Expenses

Pro Payroll$28,282,500
Farm Payroll$2,162,830
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$359,829
Projected Expenses$0,000
Projected Balance$113,097,947

Salary Commitment

Year: 7$30,445,330
Year: 8$28,370,330
Year: 9$17,832,000
Year: 10$12,032,000

 Pro Payroll

Nicholas Previsich 2,625,000(4)
Mario Lemieux 2,250,000(3)
Shawn Wolf 1,875,000(4)
Jaroslav Spacek 1,750,000(3)
Milan Hejduk 1,500,000(3)
Ed Jovanovski 1,500,000(2)
John McNabb 1,500,000(4)
Kristian Kudroc 1,125,000(4)
Tom Poti 1,100,000(1)
Shane Bendera 1,000,000(2)
Harsh Patel 977,500(2)
Bill Broadway 900,000(4)
Jeff Camellio 880,000(2)
Bobby Black 800,000(4)
Claude Lemieux 800,000(4)
Phil Esposito 800,000(2)
Gene Johnson 750,000(2)
Eddie Shore 750,000(4)
Scott Battaglia 750,000(2)
Russell Guzior 750,000(1)
Walt Tkaczuk 750,000(2)
Stan Burton 700,000(2)
Pete Peeters 700,000(4)
Ken Linseman 700,000(2)
Kenneth Nagle 550,000(4)
Kirk Llano 500,000(2)


 Farm Payroll

Jamie Johnson 645,830(2)
Alexi Klevakin 225,000(2)
Janne Niinimaa 175,000(3)
Theoren Fleury 175,000(1)
Ben Clymer 135,000(2)
Denis Savard 105,000(4)
Francois Branigan 90,000(2)
Patrick Sundstrom 77,000(4)
Serge Savard 75,000(3)
Sergei Makarov 75,000(4)
Kevin Maxwell 75,000(4)
Normand Aubin 75,000(4)
Jim Johnson 75,000(2)
Dennis Hextall 60,000(2)
Jim Roberts 50,000(3)
Doug Favell 50,000(1)




Marineers

ArenaMolson Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$67,534,647
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$377,673
Projected Revenue$0,000

Expenses

Pro Payroll$32,441,415
Farm Payroll$1,015,110
Prospect Fees$0,000
Coach$500,000
Games Remaining0
Total Game Expenses$394,843
Projected Expenses$0,000
Projected Balance$67,534,647

Salary Commitment

Year: 7$34,306,525
Year: 8$24,956,415
Year: 9$16,250,000
Year: 10$1,850,000

 Pro Payroll

Peter Forsberg 3,500,000(3)
Alexei Kovalev 3,500,000(3)
Derian Hatcher 2,250,000(1)
Jarome Iginla 2,000,000(2)
Henrik Sedin 1,750,000(3)
Brian Mulholland 1,500,000(1)
Andy Nelson 1,500,000(2)
Brad Isbister 1,500,000(3)
Doug Link 1,500,000(2)
Dean Brunson 1,250,000(2)
Wicher Vander Kolk 1,200,000(1)
Ossi Vaananen 1,200,000(1)
Jon Francisco 1,000,000(3)
Bill Plager 1,000,000(1)
Yvan Cournoyer 900,000(3)
Joe Brainard 850,000(4)
Dominick Legwold 850,000(4)
Mike Commodore 850,000(1)
Andrew Mann 841,415(2)
Paul Ysebaert 800,000(3)
Pete Mahovlich 750,000(2)
Josh Harding 750,000(3)
Michael Harkman 750,000(1)
Petr Kanko 600,000(3)
Valery Kharlamov 600,000(2)
John Creamer 100,000(1)


 Farm Payroll

Bryan Mccabe 265,000(2)
Evgeni Nabokov 150,000(1)
Brian Flaspohler 100,110(1)
Anton Stastny 100,000(3)
Rick Berry 100,000(1)
Jiri Fischer 90,000(1)
Keith Brown 75,000(4)
Scott Stuart 75,000(4)
Marco Sturm 60,000(1)




Gulls

Arena
Capacity30,000
Ticket Price$45.00


Income

Current Funds$183,811,561
Home Games Remaining0
Avg. Attendance30,000
Avg. Revenue/Game$731,511
Projected Revenue$0,000

Expenses

Pro Payroll$37,350,000
Farm Payroll$492,500
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$444,680
Projected Expenses$0,000
Projected Balance$183,811,561

Salary Commitment

Year: 7$37,842,500
Year: 8$28,842,500
Year: 9$26,355,000
Year: 10$18,350,000

 Pro Payroll

Martin Brodeur 5,000,000(1)
Oded Ungar 3,000,000(4)
Steve Wiehmayer 2,125,000(4)
Patrik Elias 1,800,000(3)
Troy Hambry 1,650,000(4)
Nash Taylor 1,500,000(4)
Dale Hawerchuck 1,350,000(4)
Mathieu Dumas 1,125,000(4)
Jason Erdkamp 1,125,000(4)
Todd Beyer 1,125,000(4)
Stephan Heimbecher 1,125,000(3)
Mike Jarmus 1,125,000(3)
Joseph Dunnage 1,050,000(4)
James Squires 1,000,000(4)
Bobby Lalonde 1,000,000(3)
Bill Lesuk 1,000,000(3)
J.R. Prestifilippo 925,000(3)
Brad Tapia 900,000(4)
Josh Harold 900,000(4)
Shawn Mceachern 900,000(2)
Bobby Orr 850,000(1)
Jesse Shultz 750,000(3)
Dave Mallick 750,000(1)
Cal Ingraham 700,000(2)
Corey Finch 700,000(1)
Andrew Moses 700,000(1)
Austin Jones 675,000(2)
Manon Rheaume 500,000(4)
Ed McCullough 500,000(1)
Michel Goulet 500,000(4)
Johnny Petric 500,000(1)
Cliff Ronning 500,000(4)


 Farm Payroll

Scott Stevens 280,000(3)
Ian Bouchard 112,500(2)
Kyle Mclaren 100,000(2)




Stingrays

ArenaJacksonville Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$122,924,526
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$382,559
Projected Revenue$0,000

Expenses

Pro Payroll$29,125,000
Farm Payroll$1,140,834
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$356,579
Projected Expenses$0,000
Projected Balance$122,924,526

Salary Commitment

Year: 7$30,265,834
Year: 8$24,195,834
Year: 9$12,427,500
Year: 10$7,995,000

 Pro Payroll

Mario Theberge 4,000,000(2)
Andre Nicholson 2,000,000(2)
Serge Lahtinen 2,000,000(4)
Roger Phyfield 1,500,000(1)
Jiri Slegr 1,500,000(1)
Dean Tiltgen 1,500,000(1)
Jim Hrycuik 1,320,000(4)
Sean Kitch 1,320,000(2)
Daniel Zicat 1,100,000(4)
Brian Naujoks 1,100,000(3)
Richard Nolan 1,100,000(4)
Bob Woods 1,050,000(2)
Hugues Gervais 900,000(2)
Chris Therrien 880,000(4)
Matt James 845,000(2)
David Dyluck 770,000(4)
Vladislav Tretorick 750,000(4)
Branislav Franby 750,000(3)
Sam Smith 750,000(1)
Clayton Covert 750,000(1)
Bobby Hull 700,000(2)
Greg Hewett 700,000(3)
Scott Gomez 660,000(3)
Danny Yau 640,000(2)
Russell James 540,000(3)


 Farm Payroll

Mikhail Pipa 275,000(3)
Trece Wheeler 165,000(2)
Daniel Sedin 100,000(3)
Floyd Thomson 82,500(3)
Marc-Antoine Brunet 78,334(2)
Brent Sutter 75,000(3)
Craig Muni 75,000(3)
Stefan Ruzicka 75,000(3)
Steve Larmer 75,000(4)
Bill Goldsworthy 70,000(1)
Max Schlechter 70,000(2)




Tornado

ArenaAll-Star Stadium
Capacity28,000
Ticket Price$35.00


Income

Current Funds$158,415,553
Home Games Remaining0
Avg. Attendance28,000
Avg. Revenue/Game$535,581
Projected Revenue$0,000

Expenses

Pro Payroll$25,985,000
Farm Payroll$2,194,361
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$332,318
Projected Expenses$0,000
Projected Balance$158,415,553

Salary Commitment

Year: 7$28,179,361
Year: 8$21,312,761
Year: 9$13,055,261
Year: 10$9,636,927

 Pro Payroll

Eric Dalnas 3,000,000(4)
Jack Edelman 3,000,000(4)
Sergei Fedorov 2,500,000(2)
Chris McDonnell 2,200,000(2)
Pavol Demitra 2,000,000(1)
Tomas Halstrom 1,500,000(4)
Jamie Hicks 1,125,000(4)
Steve Moroney 1,000,000(1)
Maurice Richard 880,000(3)
Sid Abel 840,000(3)
Cam Neely 800,000(4)
Fredrik Nolander 800,000(1)
Tony Pezzi 770,000(1)
Svend Oigarden 770,000(3)
John Moon 750,000(1)
Bill White 700,000(1)
Ian Abbott 660,000(2)
Richard Jacobs 660,000(2)
Vidar Bergum 605,000(3)
Doug Walsh 600,000(1)
Shane Willis 550,000(2)
Eric Morschauser 275,000(2)


 Farm Payroll

Marc Methot 1,000,000(2)
Chris Drury 162,500(2)
Geoff Sanderson 125,000(2)
Ross Harris 91,927(4)
Richard Matvichuk 88,000(1)
Alain Dufour 83,600(1)
Marc Busenbergh 78,334(3)
Michal Egener 75,000(2)
Ron Nurmi 75,000(3)
Herz Kauffmann 75,000(3)
Vaclav Zemlicka 75,000(1)
Darryl Sutter 70,000(4)
Jean-Rene Stevenson 50,000(2)
Dmitri Kuzmin 50,000(3)
Mike Rowe 50,000(4)
Ruben Behrends 45,000(3)




Sundevils

ArenaMobile Civic Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$95,064,133
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$382,559
Projected Revenue$0,000

Expenses

Pro Payroll$41,010,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$481,512
Projected Expenses$0,000
Projected Balance$95,064,133

Salary Commitment

Year: 7$41,010,000
Year: 8$32,060,000
Year: 9$19,800,000
Year: 10$8,250,000

 Pro Payroll

Jason Anderton 5,000,000(2)
Nicklas Lidstrom 4,500,000(2)
Sean Burke 3,500,000(1)
Jean-Marie Bonar 1,700,000(4)
Sammi Hendrix 1,100,000(2)
Simon Gagne 1,000,000(3)
Lanny McDonald 1,000,000(4)
Bob Lapensee 1,000,000(1)
Devin Smith 1,000,000(1)
Rick Wylie 1,000,000(3)
Terje Embla 1,000,000(3)
Eric Thompson 900,000(3)
Joe Soper 900,000(3)
Niklas Sundstrom 850,000(3)
Tomas Halstrom 850,000(4)
Jochen Hecht 850,000(3)
Eric Naud 850,000(4)
Yves Anoia 800,000(4)
Kevin Clouttier 800,000(1)
James Russell 800,000(4)
John Jirikowic 750,000(3)
Barry Pederson 750,000(3)
Gord Donnelly 750,000(3)
Doug Gilmour 750,000(4)
Lee Norwood 750,000(4)
Terry Wong 750,000(1)
Carl Lauer 750,000(4)
Patrick Finch 700,000(1)
Connor Lyden 700,000(3)
Jim Roberts 700,000(1)
Paul Boisvenue 660,000(2)
Jason Treadway 600,000(3)
Dominick Legwold 500,000(3)
Jevon Desautels 500,000(3)
Dan McCutcheon 500,000(3)
Fred Stanfield 500,000(2)
Steve Atkinson 500,000(1)
Tom Polanic 500,000(2)


 Farm Payroll




Crows

ArenaCrows Nest Arena
Capacity24,000
Ticket Price$35.00


Income

Current Funds$141,303,265
Home Games Remaining0
Avg. Attendance24,000
Avg. Revenue/Game$459,070
Projected Revenue$0,000

Expenses

Pro Payroll$26,120,000
Farm Payroll$2,205,141
Prospect Fees$0,000
Coach$497,600
Games Remaining0
Total Game Expenses$335,148
Projected Expenses$0,000
Projected Balance$141,303,265

Salary Commitment

Year: 7$28,325,141
Year: 8$21,207,500
Year: 9$14,082,500
Year: 10$6,112,500

 Pro Payroll

Chris Pronger 5,000,000(2)
Todd Bertuzzi 2,500,000(1)
Roman Hamrlik 2,000,000(3)
Jeff O'Neill 2,000,000(3)
Felix Schwarzbauer 1,925,000(4)
William Wilton 1,100,000(3)
James Brannegan 1,100,000(3)
Wayne Tyson 880,000(4)
Clark Martirosian 845,000(4)
Ken Hodge 770,000(4)
Marcel Dionne 750,000(2)
Andy Nelson 750,000(3)
Vinny La Rosa 750,000(1)
Kevin Jannusch 750,000(3)
Mike Itzo 750,000(1)
Kevin St.Pierre 750,000(1)
Wilhelm Fury 750,000(1)
Tony Esposito 700,000(1)
Wayne Muloin 550,000(4)
Frank Mahovlich 500,000(2)
Adam Hennrich 500,000(2)
Walter Denman 500,000(1)


 Farm Payroll

Mike Walton 800,000(4)
Frederic Miller 165,000(3)
Tommy Chartrand 112,500(4)
Brendan Witt 105,000(3)
Karel Rachunek 100,000(2)
Santeri Ikonen 100,000(1)
Brad Park 90,000(4)
Adam Courchaine 82,641(1)
Shane Doan 75,000(1)
Michal Handzus 75,000(2)
Chris Pokorny 75,000(2)
Turk Broada 75,000(2)
Bernie Nicholls 70,000(4)
Marianne Grnak 70,000(4)
Vladislav Tretiak 60,000(1)
Chris Dyment 50,000(1)
Steve Crempter 50,000(1)
Gary Doak 50,000(2)




Crude

ArenaSkyreach Centre
Capacity17,100
Ticket Price$35.00


Income

Current Funds$63,846,837
Home Games Remaining0
Avg. Attendance17,100
Avg. Revenue/Game$322,911
Projected Revenue$0,000

Expenses

Pro Payroll$22,030,199
Farm Payroll$749,500
Prospect Fees$0,000
Coach$400,000
Games Remaining0
Total Game Expenses$269,531
Projected Expenses$0,000
Projected Balance$63,846,837

Salary Commitment

Year: 7$22,779,699
Year: 8$17,900,355
Year: 9$15,854,500
Year: 10$9,939,500

 Pro Payroll

Philip Ellwood 2,750,000(3)
Pavel Vujtek 1,500,000(4)
Edward Zukowski 1,200,000(4)
Curtis Stotlar 1,100,000(4)
Paul Brown 1,039,344(1)
David Seidner 1,000,000(3)
Paul Carbonneau 1,000,000(1)
Denis Potvin 1,000,000(4)
Roberto Luongo 990,000(2)
Niko Larocque 990,000(1)
Dmitri Rasmussen 990,000(1)
Ivo Zvolanek 900,000(4)
Albert Esgers 845,000(4)
Adrian Coffiell 845,000(4)
Bob Pollak 845,000(4)
Doug Linch 770,000(3)
Christian Skoryna 765,855(2)
Daryl Loyd 750,000(3)
Dan Geoffrion 750,000(4)
Ron Sutter 750,000(4)
Boyd Gordon 700,000(1)
David Tanabe 550,000(3)


 Farm Payroll

Eric Daze 150,000(2)
Adam Deadmarsh 100,000(1)
Robert Svehla 95,000(3)
Geoff Beauparlant 84,500(4)
Clark Gillies 70,000(2)
Moe Mantha 70,000(2)
Juris Abalmasovs 60,000(4)
Alex Savard 60,000(1)
Scott Leavins 60,000(4)




Stars

ArenaMadison Square GArden
Capacity17,000
Ticket Price$38.00


Income

Current Funds$80,153,563
Home Games Remaining0
Avg. Attendance17,000
Avg. Revenue/Game$356,050
Projected Revenue$0,000

Expenses

Pro Payroll$30,163,340
Farm Payroll$0,000
Prospect Fees$0,000
Coach$261,000
Games Remaining0
Total Game Expenses$353,771
Projected Expenses$0,000
Projected Balance$80,153,563

Salary Commitment

Year: 7$30,163,340
Year: 8$26,863,340
Year: 9$18,693,340
Year: 10$3,183,340

 Pro Payroll

Mike Jones 1,750,000(3)
Jason Beckett 1,750,000(3)
Colin Ellesley 1,650,000(4)
Jimmy Sharrow 1,000,000(3)
Garret Schoshien 1,000,000(2)
Matt Shasby 1,000,000(3)
Cory Stillman 1,000,000(1)
Jason Deguare 1,000,000(3)
Nathon O'Nabigon 1,000,000(3)
Kelly Hultgren 800,000(2)
Johnathon Bremblie 800,000(1)
Marc-Antoine Brunet 783,340(4)
Robert Kocicka 770,000(2)
Russell Bostwick 750,000(1)
Stas Nagy 750,000(1)
Johnathon Lawson 750,000(2)
John Young 750,000(2)
Ryan Craig 750,000(2)
Joe Davisson 750,000(3)
David Stimac 750,000(3)
Brandon Deitrich 750,000(3)
Kenneth James 750,000(3)
Mike Euger 750,000(2)
Terry Denike 750,000(3)
William Stuart 750,000(3)
Brent MacLellan 750,000(3)
Paul Wicks 750,000(3)
Mike Gartner 750,000(4)
Ric Nattress 750,000(3)
Ken Dryden 700,000(2)
Reed Larson 700,000(2)
Kent Nilsson 700,000(2)
Brad Stuart 660,000(3)
Chris Ainscough 600,000(3)
Andrew Floyd 500,000(2)


 Farm Payroll




Eagles

Arenathe Coliseum
Capacity18,000
Ticket Price$30.00


Income

Current Funds$32,397,298
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$293,860
Projected Revenue$0,000

Expenses

Pro Payroll$39,079,618
Farm Payroll$0,000
Prospect Fees$0,000
Coach$261,000
Games Remaining0
Total Game Expenses$457,449
Projected Expenses$0,000
Projected Balance$32,397,298

Salary Commitment

Year: 7$39,079,618
Year: 8$31,782,130
Year: 9$24,425,000
Year: 10$3,225,000

 Pro Payroll

Jaromir Jagr 5,000,000(3)
Rob Blake 4,000,000(3)
William Sternman 1,000,000(1)
Jonathan Rubin 1,000,000(1)
Kevin Boyd 1,000,000(2)
Joel Frank 1,000,000(3)
Guillaume Desbiens 1,000,000(2)
Victor Cross 1,000,000(2)
Chad Sterling 1,000,000(3)
Derek Gustafson 1,000,000(2)
T.J.Reynolds 1,000,000(3)
Kent Sauer 1,000,000(3)
Lucas Bolf 1,000,000(3)
Patrick Jarret 1,000,000(3)
Ferdinand Delacroix 1,000,000(3)
Boyd Devereaux 1,000,000(3)
Joseph Graive 935,000(1)
Marcin Ko 880,000(4)
Mike Desourdy 845,000(4)
Jeff Hogan 800,000(1)
Jacob Uncer 800,000(1)
Bryan Trentley 800,000(2)
Stan Mikita 750,000(1)
Cam Poddack 750,000(3)
Bill Case 750,000(3)
Kevin Shore 750,000(3)
Fredrik Goldhahn 750,000(3)
Ron Francis 750,000(4)
Dirk Graham 750,000(4)
Janne Jalikonas 700,000(1)
Pascal Pelletier 700,000(1)
Ryan Munce 700,000(2)
Ryan Frew 700,000(3)
John Tonelli 700,000(2)
Patrick Enright 612,488(1)
Brad Defauw Jr. 607,130(2)
Damson Rhee 550,000(2)
Franz Bischoff 500,000(3)


 Farm Payroll




Icedemons

ArenaCow Palace
Capacity30,000
Ticket Price$45.00


Income

Current Funds$97,458,274
Home Games Remaining0
Avg. Attendance21,302
Avg. Revenue/Game$468,698
Projected Revenue$0,000

Expenses

Pro Payroll$22,700,000
Farm Payroll$7,995,000
Prospect Fees$0,000
Coach$421,000
Games Remaining0
Total Game Expenses$361,814
Projected Expenses$0,000
Projected Balance$97,458,274

Salary Commitment

Year: 7$30,695,000
Year: 8$28,445,000
Year: 9$23,885,000
Year: 10$5,470,000

 Pro Payroll

Darcy Flaherty 1,500,000(3)
Eric Gatter 1,375,000(4)
Kevin Mitchell 1,000,000(2)
Barry Brustle 1,000,000(3)
Matt Davies 1,000,000(3)
Leon Hayward 1,000,000(3)
Kjell Samuelsson 1,000,000(4)
Jason Possumato 880,000(3)
Jeremy Van Hoof 845,000(4)
Jeff Bes 800,000(2)
Michael-Bergevin-Robin800,000(2)
Curtis Dorman 800,000(3)
David Tunon 750,000(3)
John Krouse 750,000(3)
Joey Sowell 750,000(1)
Tyler Beechy 750,000(3)
Jerry Meech 750,000(3)
Danny Boise 750,000(3)
Eddie McGane 750,000(3)
Johnathon Tremblly 750,000(3)
Neal Broten 750,000(4)
Merlin Malinowski 750,000(4)
Winslow Homer 700,000(1)
Arron Whitley 700,000(3)
Mike Ramsey 700,000(2)
Brenden Morrow 660,000(3)
Jason Frank 440,000(2)


 Farm Payroll

Dwayne Zinger 1,750,000(3)
Mike Mole 1,000,000(3)
Jim Abbott 1,000,000(3)
Stefan Walby 1,000,000(3)
Brent Gretzky 800,000(1)
Judson Covington 750,000(2)
George Halkins 750,000(3)
Scott Roberts 750,000(4)
Wicher Vander Kolk 125,000(3)
Scott Barney 70,000(2)




Bulldogs

ArenaThe Mike Bell Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$90,356,935
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$379,302
Projected Revenue$0,000

Expenses

Pro Payroll$20,276,238
Farm Payroll$1,056,913
Prospect Fees$0,000
Coach$401,000
Games Remaining0
Total Game Expenses$252,723
Projected Expenses$0,000
Projected Balance$90,356,935

Salary Commitment

Year: 7$21,333,151
Year: 8$16,479,547
Year: 9$13,228,060
Year: 10$3,086,546

 Pro Payroll

Paul Kariya 1,650,000(3)
Marian Gaborik 1,500,000(3)
Matt Libbie 1,500,000(4)
John Shore 1,200,000(3)
Jason Neilson 1,200,000(3)
Brent McCullian 1,001,100(1)
John Brott 1,000,000(3)
Joakim Lidstrom 941,670(3)
Michiel Verbroene 931,892(2)
Robin Leblanc 907,760(3)
Daniel Careillo 835,704(1)
Billy Smith 800,000(4)
Josh Monsisvias 794,840(1)
Martin Havlat 750,000(2)
Michael Garnett 750,000(2)
Olman Alfaro 750,000(3)
Bill Barber 700,000(1)
Bill Inglis 700,000(1)
Marc Busenburg 661,722(2)
Rustan Sidikov 656,250(4)
Peter Thoss 545,300(1)
Borje Salming 500,000(3)


 Farm Payroll

Gerrit Scholte 130,296(4)
Andrew Archer 102,084(3)
Jean-Pierre Dumont 100,000(3)
Magnus Vestberg 82,873(2)
Brian Eckland 82,641(1)
Clark Matson 79,276(1)
Markko Ewertsson 75,000(2)
Shane Brendear 70,000(3)
Art Logsdon 70,000(3)
Dalen Hrooskin 66,855(1)
Tim Kerr 50,000(3)
Billy Carroll 50,000(3)
Errol Rausse 50,000(3)
Dion Phaneuf 47,888(1)




Wildcats

Arena
Capacity18,500
Ticket Price$40.00


Income

Current Funds$84,395,503
Home Games Remaining0
Avg. Attendance18,500
Avg. Revenue/Game$385,746
Projected Revenue$0,000

Expenses

Pro Payroll$20,185,571
Farm Payroll$3,999,698
Prospect Fees$0,000
Coach$425,200
Games Remaining0
Total Game Expenses$286,168
Projected Expenses$0,000
Projected Balance$84,395,503

Salary Commitment

Year: 7$24,185,269
Year: 8$16,966,696
Year: 9$13,001,417
Year: 10$5,715,000

 Pro Payroll

Wayne Grivell 2,000,000(4)
David Legwand 2,000,000(3)
Yanick Evola 1,750,000(4)
Kelly Vail 1,000,000(1)
Jeremy Beutler 1,000,000(1)
Jason Lehoux 965,414(1)
Gary Ebert 950,000(2)
Russ Jarret 925,000(3)
Harry Lawson 900,000(4)
Brad Richards 800,000(2)
Bob Gainey 800,000(3)
Steve Bournazakis 757,012(1)
Andy Moog 750,000(4)
Richard Stehlika 750,000(3)
Gerson Schamberg 731,699(1)
Andreas Holmquvist 716,664(2)
Bill Griffith 700,000(2)
Davis Powell 700,000(3)
Coonor Dunlap 696,232(1)
Brent Dodginghorse 668,550(1)
Tyler Kindle 625,000(3)


 Farm Payroll

Jakub Kories 925,000(3)
Peter Bournazakis 757,012(1)
Mike Jonas 700,000(2)
Brent Allard 250,000(3)
Dominik Hasek 250,000(1)
Mark Rimmer 100,000(4)
Gary Johnson 98,615(2)
Dale Reimer 86,355(3)
Benkherd Heldrich 80,000(3)
Corey Nodder 77,856(1)
Paul Coffey 75,000(4)
Alan LeBlanc 75,000(3)
Clark Schumacher 72,142(1)
Erik Bruce 70,062(3)
Gilles Hamel 70,000(4)
Michel Galarneau 70,000(4)
Ryan Stone 69,623(1)
Simchuk Konstantin 66,427(1)
Joel Kyle 57,499(1)
John Olsen 49,106(1)




Crusaders

ArenaMiami Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$85,448,988
Home Games Remaining0
Avg. Attendance20,000
Avg. Revenue/Game$377,673
Projected Revenue$0,000

Expenses

Pro Payroll$28,561,699
Farm Payroll$505,000
Prospect Fees$0,000
Coach$401,000
Games Remaining0
Total Game Expenses$342,648
Projected Expenses$0,000
Projected Balance$85,448,988

Salary Commitment

Year: 7$29,066,699
Year: 8$24,815,000
Year: 9$13,355,000
Year: 10$2,365,000

 Pro Payroll

Brian Leetch 4,500,000(2)
Nicholas Olson 1,100,000(1)
Daniel Cleary 1,000,000(2)
Matt Elich 1,000,000(2)
Trevor Goran 1,000,000(3)
Brendan Morrison 900,000(3)
Bryan Trottier 880,000(4)
Andrew Penner 850,000(1)
Marian Hossa 825,000(3)
Wade Redden 825,000(3)
Jack Albertson 800,000(2)
Jason Voon 800,000(2)
Scott Durango 800,000(2)
Nick Scott 770,000(3)
Joe Thornton 770,000(3)
Richard Hornbrook 750,000(3)
Jeff Buzby 750,000(2)
Chriss Barr 750,000(3)
Claudio Dell`Aere 750,000(2)
Steve Garrison 750,000(3)
Michael Tessier 750,000(1)
Leon Delorme 750,000(1)
Louis-Phillip Morris 750,000(3)
Tony Amundson 750,000(3)
Eric Post 750,000(3)
Guy Carbonneau 750,000(4)
Bryan Graham 731,699(1)
Fred LeGall 700,000(3)
Jim Craig 700,000(3)
Jan Ludvig 700,000(2)
Martin Olsson 660,000(4)


 Farm Payroll

J.W. Davis 80,000(2)
Larry Murphy 75,000(4)
Steve Gordon 70,000(2)
Paul Flacher 70,000(1)
Patrick O'Sullivan 70,000(2)
David Richards 70,000(2)
Rob Ramage 70,000(2)