Team Finance for CPHL

Update - February 23 2010 at 17:24

Atlanta Thrashers

[ Team Roster ] [ Team Scoring ] [ Team Finance ] [ Team PlayersInfo ] [ Team Lines ] [ Team Prospects ] [ Team Schedule ] [ Team Stats VS ] [ Injury Suspension ] [ Team Records ] [ Team History ] [ Farm Team Roster ] [ Page Top ]

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,493 - 91.55%
Level 2: 5000 - $60 - 4,020 - 80.41%
Level 3: 2000 - $35 - 1,653 - 82.64%
Level 4: 4000 - $20 - 3,821 - 95.53%
Luxury: 1000 - $200 - 892 - 89.19%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,880 - 88.22%
Average Income	$832,082
Estimated Revenue	$8,320,818
Expense
Pro Payroll	$27,090,680
Farm Payroll	$812,500
Coach Payroll	$1,000,000
Luxury Taxe Total	$0
Games Remaining	23
Expenses Per Game	$336,083
Estimated Season Expenses	$7,729,909
Current Funds	$16,459,141
Projected Bank Account	$17,050,050

Pro PayRoll
Bill Guerin	$7,500,000 (1)
Nikolai Khabibulin	$5,000,000 (1)
Ryan Smyth	$2,525,000 (1)
Chris Gratton	$2,000,000 (1)
Mattias Ohlund	$2,000,000 (1)
Marian Hossa	$1,550,000 (1)
Craig Rivet	$1,300,000 (1)
Marco Sturm	$1,000,000 (1)
Jason Strudwick	$750,000 (1)
Brian Lashoff	$750,000 (3)
Lubomir Visnovsky	$700,000 (1)
Andy Mcdonald	$575,000 (1)
Shean Donovan	$565,675 (1)
Barret Jackman	$500,000 (1)
Jason Williams	$375,000 (1)
Pavel Datsyuk	$0 (1)
Matt Greene	$0 (1)
Frans Nielsen	$0 (1)
Antti Pihlstrom	$0 (1)
Zach Stortini	$0 (1)
Dan Ellis	$0 (1)
Salary Commitment
Year 1 : $27,090,675.00
Year 2 : $750,000.00
Year 3 : $750,000.00
Year 4 : $0.00

Farm PayRoll
Benn Ferriero	$87,500 (2)
Sergei Andronov	$75,000 (3)
Tyler Ruegsegger	$75,000 (3)
Chris Terry	$75,000 (3)
Mark Cundari	$75,000 (3)
Chris Chappell	$75,000 (3)
Matt Rust	$75,000 (3)
Brandon Davidson	$75,000 (3)
Nikita Dvurechensky	$75,000 (3)
Patrick Cehlin	$75,000 (3)
Matt Carkner	$50,000 (1)
Ned Lukacevic	$0 (1)
Paul Crowder	$0 (1)
Phillip DeSimone	$0 (1)
David Desharnais	$0 (1)
Ryan Thang	$0 (1)
Alex Grant	$0 (1)
Cody Wild	$0 (1)
Michael Swift	$0 (1)
David Laliberte	$0 (1)
Jason Demers	$0 (1)
Peter Mannino	$0 (1)
Cedrick Desjardins	$0 (1)
Salary Commitment
Year 1 : $812,500.00
Year 2 : $762,500.00
Year 3 : $675,000.00
Year 4 : $0.00

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,116 - 85.27%
Level 2: 5000 - $60 - 3,817 - 76.35%
Level 3: 2000 - $35 - 1,542 - 77.10%
Level 4: 4000 - $20 - 3,667 - 91.68%
Luxury: 1000 - $200 - 858 - 85.76%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,001 - 83.34%
Average Income	$953,747
Estimated Revenue	$9,537,468
Expense
Pro Payroll	$7,123,333
Farm Payroll	$426,300
Coach Payroll	$2,500,000
Luxury Taxe Total	$0
Games Remaining	17
Expenses Per Game	$117,060
Estimated Season Expenses	$1,990,020
Current Funds	$32,115,526
Projected Bank Account	$39,662,974

Pro PayRoll
Michal Handzus	$1,333,333 (1)
Dainius Zubrus	$1,000,000 (1)
Martin Skoula	$975,000 (1)
Jochen Hecht	$825,000 (1)
Marty Reasoner	$715,000 (1)
Scott Hannan	$700,000 (1)
Michael Leighton	$575,000 (1)
Jamal Mayers	$550,000 (1)
Glen Metropolit	$450,000 (1)
Robert Nilsson	$0 (1)
Torrey Mitchell	$0 (1)
Aaron Rome	$0 (1)
Jed Ortmeyer	$0 (1)
Evgeni Dadonov	$0 (1)
Shawn Belle	$0 (1)
Freddy Meyer	$0 (1)
Cody McLeod	$0 (1)
Ryan Shannon	$0 (1)
Trent Hunter	$0 (1)
Doug Murray	$0 (1)
Yan Danis	$0 (1)
Kari Lehtonen	$0 (1)
Salary Commitment
Year 1 : $7,123,333.00
Year 2 : $0.00
Year 3 : $0.00
Year 4 : $0.00

Farm PayRoll
Jason Krog	$93,800 (1)
Jesse Joensuu	$85,000 (6)
Petteri Nokelainen	$85,000 (6)
Nathan Perkovich	$75,000 (3)
Denis Gauthier	$67,500 (1)
Andy Delmore	$55,000 (1)
Justin Abdelkader	$50,000 (4)
Matthew Spiller	$0 (1)
Anton Axelsson	$0 (1)
Konstantin Pushkarev	$0 (1)
Brett Palin	$0 (1)
Johan Bjork	$0 (1)
James Wyman	$0 (1)
Brad Richardson	$0 (1)
Gabe Gauthier	$0 (1)
Juuso Puustinen	$0 (1)
Carsen Germyn	$0 (1)
Ben Walter	$0 (1)
Taylor Chorney	$0 (1)
Doug Janik	$0 (1)
Scott Parse	$0 (1)
Jeff Taffe	$0 (1)
Cody Franson	$0 (1)
David LeNeveu	$0 (1)
Timo Pielmeier	$0 (1)
James Reimer	$0 (1)
Salary Commitment
Year 1 : $511,300.00
Year 2 : $295,000.00
Year 3 : $295,000.00
Year 4 : $220,000.00

Buffalo Sabres

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,383 - 89.71%
Level 2: 5000 - $60 - 4,000 - 80.01%
Level 3: 2000 - $35 - 1,612 - 80.60%
Level 4: 4000 - $20 - 3,803 - 95.08%
Luxury: 1000 - $200 - 896 - 89.64%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,695 - 87.19%
Average Income	$987,754
Estimated Revenue	$9,877,539
Expense
Pro Payroll	$11,965,000
Farm Payroll	$470,000
Coach Payroll	$1,500,000
Luxury Taxe Total	$0
Games Remaining	23
Expenses Per Game	$162,035
Estimated Season Expenses	$3,726,805
Current Funds	$32,382,443
Projected Bank Account	$38,533,177

Pro PayRoll
Owen Nolan	$5,250,000 (1)
Sergei Fedorov	$2,000,000 (1)
Matthew Stajan	$950,000 (1)
Patrik Elias	$750,000 (1)
Toni Lydman	$700,000 (1)
Nick Schultz	$700,000 (1)
J-S Giguere	$700,000 (1)
Shawn Horcoff	$575,000 (1)
Steve Begin	$340,000 (1)
Ville Peltonen	$0 (1)
Mike Green	$0 (1)
Alexander Steen	$0 (1)
Joffrey Lupul	$0 (1)
Tobias Enstrom	$0 (1)
Dustin Penner	$0 (1)
Dave Steckel	$0 (1)
Tom Gilbert	$0 (1)
Matt Walker	$0 (1)
Milan Lucic	$0 (1)
Shawn Thornton	$0 (1)
Nathan Paetsch	$0 (1)
Danny Sabourin	$0 (1)
Wade Dubielewicz	$0 (1)
Salary Commitment
Year 1 : $11,965,000.00
Year 2 : $0.00
Year 3 : $0.00
Year 4 : $0.00

Farm PayRoll
Darryl Sydor	$320,000 (1)
Todd Fedoruk	$50,000 (1)
Carl Sneep	$50,000 (1)
Ryan Hillier	$50,000 (3)
Aki Seitsonen	$0 (1)
Kris Chucko	$0 (1)
Petr Vrana	$0 (1)
Sebastien Bisaillon	$0 (1)
Jakub Kindl	$0 (1)
Linus Videll	$0 (1)
Tomas Marcinko	$0 (1)
Alexander Hellmstrem	$0 (1)
Matt Foy	$0 (1)
Kamil Kreps	$0 (1)
Maxim Kondratiev	$0 (1)
Jori Lehtera	$0 (1)
Tom Sestito	$0 (1)
Linus Omark	$0 (1)
John de Gray	$0 (1)
Riley Holzapfel	$0 (1)
Evan McGrath	$0 (1)
Tyler Weiman	$0 (1)
Tuuka Rask	$0 (1)
Brad Thiessen	$0 (1)
Salary Commitment
Year 1 : $470,000.00
Year 2 : $50,000.00
Year 3 : $50,000.00
Year 4 : $0.00

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $95 - 5,444 - 90.73%
Level 2: 5000 - $50 - 4,682 - 93.63%
Level 3: 2000 - $30 - 1,841 - 92.05%
Level 4: 4000 - $20 - 3,589 - 89.73%
Luxury: 1000 - $175 - 912 - 91.17%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	16,467 - 91.48%
Average Income	$987,058
Estimated Revenue	$9,870,584
Expense
Pro Payroll	$6,918,750
Farm Payroll	$313,167
Coach Payroll	$1,350,000
Luxury Taxe Total	$0
Games Remaining	20
Expenses Per Game	$99,790
Estimated Season Expenses	$1,995,800
Current Funds	$33,623,141
Projected Bank Account	$41,497,925

Pro PayRoll
Boyd Devereaux	$2,000,000 (1)
Kirk Maltby	$1,058,750 (1)
Robyn Regehr	$975,000 (1)
Nicholas Boynton	$850,000 (1)
Eric Gryba	$500,000 (1)
Chris Neil	$400,000 (1)
Andreas Lilja	$400,000 (1)
Arron Asham	$385,000 (1)
Tyler Arnason	$350,000 (1)
Steve Ott	$0 (1)
Mike Komisarek	$0 (1)
Mike Richards	$0 (1)
Shane O'Brien	$0 (1)
Jeff Carter	$0 (1)
Andy Greene	$0 (1)
Guillaume Latendresse	$0 (1)
Henrik Zetterberg	$0 (1)
Bruno Gervais	$0 (1)
Daniel Despotovic	$0 (1)
Brian McGratton	$0 (1)
Derek Boogaard	$0 (1)
Ryan Whitney	$0 (1)
Jay Rosehill	$0 (1)
Martin Gerber	$0 (1)
Pascal Leclaire	$0 (1)
Salary Commitment
Year 1 : $6,918,750.00
Year 2 : $0.00
Year 3 : $0.00
Year 4 : $0.00

Farm PayRoll
Jiri Tlusty	$85,500 (4)
Bobby Sanguinetti	$85,500 (3)
Ivan Vishnevskiy	$84,667 (6)
Jason Labarbera	$57,500 (1)
Dane Byers	$0 (1)
Brett Sutter	$0 (1)
Vladimir Sobotka	$0 (1)
Justin Taylor	$0 (1)
Justin DiBenedetto	$0 (1)
Riley Cote	$0 (1)
Igor Mirnov	$0 (1)
Jacob Lagace	$0 (1)
Michael Blunden	$0 (1)
Adam Cracknell	$0 (1)
Gordie Baldwin	$0 (1)
Adam McQuaid	$0 (1)
Derek Joslin	$0 (1)
Bobby Hughes	$0 (1)
Frazer McLaren	$0 (1)
Dan LaCosta	$0 (1)
Salary Commitment
Year 1 : $313,167.00
Year 2 : $255,667.00
Year 3 : $255,667.00
Year 4 : $170,167.00

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,089 - 84.82%
Level 2: 5000 - $60 - 3,814 - 76.29%
Level 3: 2000 - $35 - 1,538 - 76.92%
Level 4: 4000 - $20 - 3,700 - 92.50%
Luxury: 1000 - $200 - 856 - 85.60%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	14,998 - 83.32%
Average Income	$817,757
Estimated Revenue	$8,177,571
Expense
Pro Payroll	$12,999,000
Farm Payroll	$1,225,000
Coach Payroll	$850,000
Luxury Taxe Total	$0
Games Remaining	19
Expenses Per Game	$211,035
Estimated Season Expenses	$4,009,665
Current Funds	$18,425,433
Projected Bank Account	$22,593,339

Pro PayRoll
Mike Comrie	$3,000,000 (1)
Rob Niedermayer	$2,100,000 (1)
Manny Fernandez	$1,450,000 (1)
Donald Brashear	$1,150,000 (1)
Shaone Morrisonn	$1,025,000 (1)
Sheldon Souray	$925,000 (1)
Oscar Moller	$875,000 (6)
Kim Johnsson	$800,000 (1)
Tyler Shattock	$750,000 (3)
Matt Martin	$750,000 (3)
Kory Nagy	$750,000 (3)
Mitchell Callahan	$750,000 (3)
Samuel Morneau	$750,000 (3)
Ryan Johnson	$484,000 (1)
Matt Cullen	$440,000 (1)
Andrew Cogliano	$0 (1)
Aaron Johnson	$0 (1)
Jay McClement	$0 (1)
Roman Polak	$0 (1)
Brendan Bell	$0 (1)
Matt Niskanen	$0 (1)
David Backes	$0 (1)
Jaroslav Halak	$0 (1)
Salary Commitment
Year 1 : $15,999,000.00
Year 2 : $4,625,000.00
Year 3 : $4,625,000.00
Year 4 : $875,000.00

Farm PayRoll
Greg Pateryn	$75,000 (3)
Andrew MacDonald	$75,000 (3)
Nick Petersen	$75,000 (3)
Tomas Kubalik	$75,000 (3)
Lane MacDermid	$75,000 (3)
Eero Elo	$75,000 (3)
Craig Smith	$75,000 (3)
Casey Cizikas	$75,000 (3)
Riley Grantham	$75,000 (3)
Teemu Hartikainen	$75,000 (3)
Jere Sallinen	$75,000 (3)
Eric Wellwood	$75,000 (3)
Joacim Eriksson	$75,000 (3)
Sergei Gayduchenko	$75,000 (3)
Kieran Millan	$75,000 (3)
Alexandre Pechurskiy	$75,000 (3)
Chris Wiseman	$50,000 (1)
Yann Suave	$50,000 (1)
Mark Fraser	$0 (1)
Rod Pelley	$0 (1)
Mathieu Roy	$0 (1)
Salary Commitment
Year 1 : $1,300,000.00
Year 2 : $1,200,000.00
Year 3 : $1,200,000.00
Year 4 : $0.00

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,418 - 90.29%
Level 2: 5000 - $60 - 4,036 - 80.72%
Level 3: 2000 - $35 - 1,614 - 80.68%
Level 4: 4000 - $20 - 3,832 - 95.79%
Luxury: 1000 - $200 - 901 - 90.13%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,800 - 87.78%
Average Income	$956,463
Estimated Revenue	$9,564,635
Expense
Pro Payroll	$14,646,670
Farm Payroll	$1,040,000
Coach Payroll	$2,500,000
Luxury Taxe Total	$0
Games Remaining	14
Expenses Per Game	$211,473
Estimated Season Expenses	$2,960,622
Current Funds	$26,855,755
Projected Bank Account	$33,459,768

Pro PayRoll
Teemu Selanne	$9,500,000 (1)
Sean O'Donnell	$2,500,000 (1)
Patrik Berglund	$1,246,667 (6)
John Ramage	$750,000 (3)
Blair Betts	$650,000 (1)
Paul Martin	$0 (1)
Braydon Coburn	$0 (1)
T.J. Oshie	$0 (1)
Loui Eriksson	$0 (1)
Brent Burns	$0 (1)
Rick Nash	$0 (1)
Mikko Koivu	$0 (1)
Ryan Malone	$0 (1)
Kevin Klein	$0 (1)
Eric Perrin	$0 (1)
Chris Kelly	$0 (1)
Brent Seabrook	$0 (1)
Jonathan Toews	$0 (1)
Anze Kopitar	$0 (1)
Duncan Keith	$0 (1)
Ryan Miller	$0 (1)
Antero Niittymaki	$0 (1)
Salary Commitment
Year 1 : $14,646,667.00
Year 2 : $1,996,667.00
Year 3 : $1,996,667.00
Year 4 : $1,246,667.00

Farm PayRoll
Claude Giroux	$85,000 (4)
Shawn Matthias	$85,000 (4)
Brett Ponich	$75,000 (3)
Daniel Delisle	$75,000 (3)
James Wright	$75,000 (3)
Marcus Kruger	$75,000 (3)
Adam Almqvist	$75,000 (3)
Willie Coetzee	$75,000 (3)
Corey Tropp	$75,000 (3)
Anders Nilsson	$75,000 (3)
Alexander Salak	$75,000 (3)
Alex Stalock	$75,000 (3)
Matt Bradley	$65,000 (1)
Mike Pyorala	$50,000 (3)
Carson McMillan	$5,000 (1)
Francis Pare	$0 (1)
Tyler Eckford	$0 (1)
Mason Raymond	$0 (1)
Kristoffer Berglund	$0 (1)
Maxim Noreau	$0 (1)
Artus Kulda	$0 (1)
Nathan Gerbe	$0 (1)
David Ullstrom	$0 (1)
Alexander Sulzer	$0 (1)
Tim Kennedy	$0 (1)
Corey Crawford	$0 (1)
Salary Commitment
Year 1 : $1,040,000.00
Year 2 : $970,000.00
Year 3 : $970,000.00
Year 4 : $170,000.00

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,079 - 84.65%
Level 2: 5000 - $60 - 3,780 - 75.60%
Level 3: 2000 - $35 - 1,547 - 77.35%
Level 4: 4000 - $20 - 3,616 - 90.41%
Luxury: 1000 - $200 - 841 - 84.09%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	14,863 - 82.57%
Average Income	$945,982
Estimated Revenue	$9,459,817
Expense
Pro Payroll	$7,455,000
Farm Payroll	$550,000
Coach Payroll	$1,750,000
Luxury Taxe Total	$0
Games Remaining	20
Expenses Per Game	$113,430
Estimated Season Expenses	$2,268,600
Current Funds	$32,015,705
Projected Bank Account	$39,206,922

Pro PayRoll
Jaroslav Spacek	$1,300,000 (1)
Rostislav Klesla	$1,075,000 (1)
Steve Mason	$905,000 (6)
Marek Malik	$900,000 (1)
Mathieu Garon	$825,000 (1)
Darcy Hordichuk	$775,000 (3)
Daniel Cleary	$750,000 (1)
Mark Popovic	$500,000 (2)
Niclas Havelid	$425,000 (1)
Jamie Benn	$0 (1)
Keith Aucoin	$0 (1)
Johnny Boychuk	$0 (1)
Trevor Lewis	$0 (1)
Randy Jones	$0 (1)
Andrei Plekhanov	$0 (1)
Jason Jaffray	$0 (1)
Andrew Murray	$0 (1)
Ryan Parent	$0 (1)
Kyle Okposo	$0 (1)
Nikolai Kulyemin	$0 (1)
Jeremy Colliton	$0 (1)
John Mitchell	$0 (1)
Darren Helm	$0 (1)
Mikael Tellqvist	$0 (1)
Salary Commitment
Year 1 : $7,455,000.00
Year 2 : $2,180,000.00
Year 3 : $1,680,000.00
Year 4 : $905,000.00

Farm PayRoll
Jamie Devane	$75,000 (3)
Reilly Smith	$75,000 (3)
Troy Hesketh	$75,000 (3)
Justin Daniels	$75,000 (3)
Steve Kampfer	$75,000 (3)
Ryan White	$75,000 (3)
Mitch Fadden	$50,000 (3)
Theo Peckham	$50,000 (3)
Alex Bourret	$0 (1)
Jonathan Filewich	$0 (1)
Louie Caporusso	$0 (1)
Maxim Macenauer	$0 (1)
Ryan Stone	$0 (1)
Tom Wandell	$0 (1)
Jason Ryznar	$0 (1)
Ray Macias	$0 (1)
Staffan Kronwall	$0 (1)
Andrew Campbell	$0 (1)
Ryan Stoa	$0 (1)
Alec Martinez	$0 (1)
Richard Clune	$0 (1)
Brad Marchand	$0 (1)
Ruslan Bashkirov	$0 (1)
John Scott	$0 (1)
Mike McKenna	$0 (1)
Tobias Stephan	$0 (1)
Marcel Cousineau	$0 (1)
Salary Commitment
Year 1 : $550,000.00
Year 2 : $550,000.00
Year 3 : $550,000.00
Year 4 : $0.00

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,097 - 84.95%
Level 2: 5000 - $60 - 3,820 - 76.39%
Level 3: 2000 - $35 - 1,501 - 75.03%
Level 4: 4000 - $20 - 3,612 - 90.29%
Luxury: 1000 - $200 - 844 - 84.42%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	14,873 - 82.63%
Average Income	$852,672
Estimated Revenue	$8,526,722
Expense
Pro Payroll	$8,523,750
Farm Payroll	$446,500
Coach Payroll	$1,750,000
Luxury Taxe Total	$0
Games Remaining	20
Expenses Per Game	$125,526
Estimated Season Expenses	$2,510,520
Current Funds	$22,198,553
Projected Bank Account	$28,214,755

Pro PayRoll
Jean-Pierre Dumont	$2,000,000 (1)
Manny Malhotra	$1,072,500 (1)
Josef Melichar	$1,000,000 (1)
Patrick Rissmiller	$950,000 (1)
Jordan Fulton	$750,000 (3)
Ty Conklin	$640,000 (1)
Ales Kotalik	$475,000 (1)
Brent Sopel	$475,000 (1)
Jason Chimera	$400,000 (1)
Eric Belanger	$393,250 (1)
Steve Montador	$280,000 (1)
Ilkka Heikkinen	$88,000 (2)
Drew Miller	$0 (1)
Mike Zigomanis	$0 (1)
Ben Guite	$0 (1)
Tim Gleason	$0 (1)
Tomas Pock	$0 (1)
Stephen Johnston	$0 (1)
Aaron Voros	$0 (1)
Alexandre Giroux	$0 (1)
Dennis Seidenberg	$0 (1)
Ryan Jones	$0 (1)
Daniel Paille	$0 (1)
Francois Bouchard	$0 (1)
Rick DiPietro	$0 (1)
Salary Commitment
Year 1 : $8,523,750.00
Year 2 : $838,000.00
Year 3 : $750,000.00
Year 4 : $0.00

Farm PayRoll
Jonathan Bernier	$87,167 (4)
Nicklas Bergfors	$81,833 (4)
Mike Weber	$75,027 (4)
Mark Barberio	$75,000 (3)
Paul Carey	$75,000 (3)
Jeff LoVecchio	$75,000 (3)
Jon D'Aversa	$52,500 (2)
Paul Szczechura	$0 (1)
Ryan Garlock	$0 (1)
Sergei Kolosov	$0 (1)
Jamie McBain	$0 (1)
Matt Lashoff	$0 (1)
Alexandre Bolduc	$0 (1)
Niklas Hjalmarsson	$0 (1)
Scott Winkler	$0 (1)
Dale Weise	$0 (1)
T.J. Brodie	$0 (1)
Julien Cayer	$0 (1)
Jordan Hendry	$0 (1)
Phil Oreskovic	$0 (1)
Petri Kontiola	$0 (1)
Harrison Reed	$0 (1)
Codey Burki	$0 (1)
Jan Mursak	$0 (1)
Chris Beckford-Tseu	$0 (1)
Hannu Toivonen	$0 (1)
Jason Missiaen	$0 (1)
Salary Commitment
Year 1 : $521,527.00
Year 2 : $521,527.00
Year 3 : $469,027.00
Year 4 : $244,027.00

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,393 - 89.88%
Level 2: 5000 - $60 - 4,001 - 80.02%
Level 3: 2000 - $35 - 1,635 - 81.75%
Level 4: 4000 - $20 - 3,869 - 96.72%
Luxury: 1000 - $200 - 898 - 89.75%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,795 - 87.75%
Average Income	$934,695
Estimated Revenue	$9,346,951
Expense
Pro Payroll	$18,956,000
Farm Payroll	$100,000
Coach Payroll	$1,325,000
Luxury Taxe Total	$0
Games Remaining	20
Expenses Per Game	$236,988
Estimated Season Expenses	$4,739,760
Current Funds	$26,741,569
Projected Bank Account	$31,348,760

Pro PayRoll
Radek Bonk	$4,800,000 (1)
Lee Stempniak	$2,500,000 (1)
Daymond Langkow	$1,950,000 (1)
Stephane Robidas	$1,800,000 (1)
Anders Eriksson	$1,250,000 (1)
Andrew Brunette	$1,150,000 (1)
Tim Connolly	$1,025,000 (1)
Jarret Stoll	$900,000 (1)
Pavel Kubina	$850,000 (1)
Andy Hilbert	$825,000 (1)
Brent Johnson	$550,000 (1)
Krystofer Barch	$511,000 (1)
Bryce Salvador	$495,000 (1)
Todd White	$350,000 (1)
Denis Grebeshkov	$0 (1)
Patrick Eaves	$0 (1)
Steve Bernier	$0 (1)
Mark Streit	$0 (1)
Tuomo Ruutu	$0 (1)
Chris Higgins	$0 (1)
Brad Winchester	$0 (1)
David Clarkson	$0 (1)
Niklas Backstrom	$0 (1)
Salary Commitment
Year 1 : $18,956,000.00
Year 2 : $0.00
Year 3 : $0.00
Year 4 : $0.00

Farm PayRoll
Craig Weller	$50,000 (1)
Tony Lagerstrom	$50,000 (1)
Ben Ryan	$0 (1)
Brett Sterling	$0 (1)
Steven Goertzen	$0 (1)
Rick Rypien	$0 (1)
John Armstrong	$0 (1)
Logan Stephenson	$0 (1)
Sasha Pokulok	$0 (1)
Jeff Woywitka	$0 (1)
John Zeiler	$0 (1)
Patrick Maroon	$0 (1)
Patrick Hornqvist	$0 (1)
Jacob Muzzin	$0 (1)
Ole-Kristian Tollefsen	$0 (1)
Joe Finley	$0 (1)
Andrew Kozek	$0 (1)
Cody McCormick	$0 (1)
Logan Pyett	$0 (1)
Brady Calla	$0 (1)
Alexander Vasyunov	$0 (1)
Scott Munroe	$0 (1)
Adam Munro	$0 (1)
Jason Bacashihua	$0 (1)
Salary Commitment
Year 1 : $100,000.00
Year 2 : $0.00
Year 3 : $0.00
Year 4 : $0.00

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,254 - 87.56%
Level 2: 5000 - $60 - 3,956 - 79.11%
Level 3: 2000 - $35 - 1,571 - 78.53%
Level 4: 4000 - $20 - 3,792 - 94.79%
Luxury: 1000 - $200 - 889 - 88.91%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,461 - 85.89%
Average Income	$937,982
Estimated Revenue	$9,379,823
Expense
Pro Payroll	$15,500,000
Farm Payroll	$217,500
Coach Payroll	$550,000
Luxury Taxe Total	$0
Games Remaining	22
Expenses Per Game	$189,157
Estimated Season Expenses	$4,161,454
Current Funds	$28,674,101
Projected Bank Account	$33,892,470

Pro PayRoll
Mark Recchi	$5,000,000 (1)
Adam Foote	$4,100,000 (1)
Alexei Kovalev	$2,300,000 (1)
Vincent Lecavalier	$1,500,000 (1)
Dimitri Kalinin	$825,000 (1)
Mike Mottau	$775,000 (1)
Matt Pettinger	$525,000 (1)
Adam Mair	$475,000 (1)
Fredrik Sjostrom	$0 (1)
Jordan Staal	$0 (1)
Kurtis Foster	$0 (1)
Fedor Tyutin	$0 (1)
Eric Staal	$0 (1)
Dan Hamhuis	$0 (1)
Fernando Pisani	$0 (1)
George Parros	$0 (1)
Nick Backstrom	$0 (1)
Marc Staal	$0 (1)
Marc-Andre Fleury	$0 (1)
Curtis McElhinney	$0 (1)
Salary Commitment
Year 1 : $15,500,000.00
Year 2 : $0.00
Year 3 : $0.00
Year 4 : $0.00

Farm PayRoll
Mathieu Carle	$85,000 (2)
Bryce Swan	$75,000 (3)
Marc Methot	$57,500 (2)
Philippe Seydoux	$0 (1)
Alexandre Picard	$0 (1)
Clayton Stoner	$0 (1)
Adam Berti	$0 (1)
Paul Brown	$0 (1)
Dan Fritsche	$0 (1)
Matt Delahey	$0 (1)
Dan Ryder	$0 (1)
David VanderGulik	$0 (1)
Ashton Rome	$0 (1)
Jack Skille	$0 (1)
Ilya Zubov	$0 (1)
Cal O'Reily	$0 (1)
Mathieu Aubin	$0 (1)
Wacy Rabbit	$0 (1)
Nick Johnson	$0 (1)
Enver Lisin	$0 (1)
Ryan Potulny	$0 (1)
Martin Grundling	$0 (1)
Justin Peters	$0 (1)
Stefan Liv	$0 (1)
Salary Commitment
Year 1 : $217,500.00
Year 2 : $217,500.00
Year 3 : $75,000.00
Year 4 : $0.00

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,340 - 88.99%
Level 2: 5000 - $60 - 4,017 - 80.33%
Level 3: 2000 - $35 - 1,559 - 77.97%
Level 4: 4000 - $20 - 3,744 - 93.61%
Luxury: 1000 - $200 - 878 - 87.79%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,538 - 86.32%
Average Income	$938,891
Estimated Revenue	$9,388,915
Expense
Pro Payroll	$20,600,000
Farm Payroll	$992,167
Coach Payroll	$2,100,000
Luxury Taxe Total	$0
Games Remaining	24
Expenses Per Game	$275,490
Estimated Season Expenses	$6,611,760
Current Funds	$29,030,159
Projected Bank Account	$31,807,314

Pro PayRoll
Chris Phillips	$4,200,000 (1)
Scott Niedermayer	$3,800,000 (1)
Patrick Kane	$3,725,000 (4)
Cory Stillman	$2,100,000 (1)
John Madden	$1,500,000 (1)
Darcy Tucker	$1,375,000 (1)
Stephane Yelle	$1,050,000 (1)
Marc Savard	$900,000 (1)
Alexander Auld	$850,000 (1)
Cory Sarich	$650,000 (1)
Chris Clark	$450,000 (1)
Tomas Fleischman	$0 (1)
Mattias Ritola	$0 (1)
Joni Pitkanen	$0 (1)
Niklas Kronvall	$0 (1)
Phil Kessel	$0 (1)
David Booth	$0 (1)
Paul Gaustad	$0 (1)
Patrice Bergeron	$0 (1)
Nikolai Zherdev	$0 (1)
Erik Johnson	$0 (1)
James Wisniewski	$0 (1)
Patrick O'Sullivan	$0 (1)
Henrik Lundqvist	$0 (1)
Salary Commitment
Year 1 : $20,600,000.00
Year 2 : $3,725,000.00
Year 3 : $3,725,000.00
Year 4 : $3,725,000.00

Farm PayRoll
Michael Frolik	$127,500 (6)
Derick Brassard	$124,667 (4)
Krystofer Kolanos	$107,500 (1)
Steve McCarthy	$102,500 (1)
Brian Sutherby	$97,500 (1)
Matthew Corrente	$85,000 (2)
Jonas Holos	$75,000 (3)
Bobby Butler	$75,000 (3)
Iiro Tarkki	$75,000 (3)
Jody Shelley	$72,500 (1)
Brian Strait	$50,000 (1)
Victor Oreskovich	$0 (1)
Tyson Strachan	$0 (1)
Drew Fata	$0 (1)
Johan Harju	$0 (1)
Sergei Shirokov	$0 (1)
Michael Caruso	$0 (1)
Darroll Powe	$0 (1)
Alexander Radulov	$0 (1)
Dick Axelsson	$0 (1)
Eric Walsky	$0 (1)
Alvaro Montoya	$0 (1)
Jonas Gustavsson	$0 (1)
Ondrej Pavelac	$0 (1)
James Howard	$0 (1)
Salary Commitment
Year 1 : $992,167.00
Year 2 : $562,167.00
Year 3 : $477,167.00
Year 4 : $252,167.00

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,291 - 88.19%
Level 2: 5000 - $60 - 4,002 - 80.04%
Level 3: 2000 - $35 - 1,563 - 78.13%
Level 4: 4000 - $20 - 3,715 - 92.87%
Luxury: 1000 - $200 - 876 - 87.63%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,447 - 85.81%
Average Income	$921,421
Estimated Revenue	$9,214,210
Expense
Pro Payroll	$7,446,667
Farm Payroll	$300,000
Coach Payroll	$800,000
Luxury Taxe Total	$0
Games Remaining	19
Expenses Per Game	$99,380
Estimated Season Expenses	$1,888,220
Current Funds	$26,233,616
Projected Bank Account	$33,559,606

Pro PayRoll
Bobby Ryan	$1,921,667 (4)
Viktor Kozlov	$1,750,000 (1)
Mike Ribeiro	$950,000 (1)
Brian Gionta	$725,000 (1)
Andrei Markov	$675,000 (1)
Evgeni Nabokov	$575,000 (1)
Bryan Allen	$487,500 (1)
Tom Kostopoulos	$362,500 (1)
Maxim Lapierre	$0 (1)
Kyle Quincey	$0 (1)
Brooks Laich	$0 (1)
Alexander Ovechkin	$0 (1)
Greg Zanon	$0 (1)
Brooks Orpik	$0 (1)
Josh Gorges	$0 (1)
Alexandre Burrows	$0 (1)
Travis Moen	$0 (1)
Mike Cammalleri	$0 (1)
Corey Perry	$0 (1)
Alexander Frolov	$0 (1)
Sidney Crosby	$0 (1)
Dennis Wideman	$0 (1)
Carey Price	$0 (1)
Salary Commitment
Year 1 : $7,446,667.00
Year 2 : $1,921,667.00
Year 3 : $1,921,667.00
Year 4 : $1,921,667.00

Farm PayRoll
Mikael Johansson	$75,000 (3)
Andreas Engqvist	$75,000 (3)
Anton Klementyev	$75,000 (3)
Ilkka Pikarainen	$75,000 (3)
Brodie Dupont	$0 (1)
Patrick Kaleta	$0 (1)
Eric Reitz	$0 (1)
Evgeny Gravchev	$0 (1)
Anders Lee	$0 (1)
Steve Quailer	$0 (1)
Matt DiAgostini	$0 (1)
Igor Makarov	$0 (1)
Ben Maxwell	$0 (1)
David Fischer	$0 (1)
Alexei Yemelin	$0 (1)
Steve Wagner	$0 (1)
Pierre-Luc Letourneau-Leblond	$0 (1)
Greg Stewart	$0 (1)
Maxime Fortunus	$0 (1)
Josh Unice	$0 (1)
Marek Schwarz	$0 (1)
Kristofer Westblom	$0 (1)
Salary Commitment
Year 1 : $300,000.00
Year 2 : $300,000.00
Year 3 : $300,000.00
Year 4 : $0.00

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,187 - 86.45%
Level 2: 5000 - $60 - 3,948 - 78.95%
Level 3: 2000 - $35 - 1,574 - 78.70%
Level 4: 4000 - $20 - 3,646 - 91.16%
Luxury: 1000 - $200 - 886 - 88.61%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,241 - 84.67%
Average Income	$723,480
Estimated Revenue	$7,234,802
Expense
Pro Payroll	$34,805,190
Farm Payroll	$480,000
Coach Payroll	$1,500,000
Luxury Taxe Total	$0
Games Remaining	18
Expenses Per Game	$427,735
Estimated Season Expenses	$7,699,230
Current Funds	$6,675,343
Projected Bank Account	$6,210,915

Pro PayRoll
Rob Blake	$9,285,194 (1)
Pavol Demitra	$3,700,000 (1)
Miroslav Satan	$3,250,000 (1)
Milan Hejduk	$2,900,000 (1)
Wade Redden	$2,500,000 (1)
Jere Lehtinen	$2,450,000 (1)
Bryan Mccabe	$2,350,000 (1)
Sergei Samsonov	$1,800,000 (1)
Kyle Mclaren	$1,755,000 (1)
Jose Theodore	$1,650,000 (1)
Michael Nylander	$1,250,000 (1)
Simon Gagne	$975,000 (1)
Frantisek Kaberle	$500,000 (1)
Jonathan Sim	$440,000 (1)
Peter Regin	$0 (1)
Jonathan Cheechoo	$0 (1)
Marc-Antoine Pouliot	$0 (1)
Cory Murphy	$0 (1)
Brian Lee	$0 (1)
Brian Boyle	$0 (1)
Matt Ellis	$0 (1)
Jeff Frazee	$0 (1)
Salary Commitment
Year 1 : $34,805,194.00
Year 2 : $0.00
Year 3 : $0.00
Year 4 : $0.00

Farm PayRoll
Yanic Perreault	$280,000 (1)
Chris Summers	$50,000 (1)
Keith Seabrook	$50,000 (1)
Blake Kessel	$50,000 (3)
Michael Morrison	$50,000 (3)
Michael Gergen	$0 (1)
Kirill Tulupov	$0 (1)
Jonas Ahnelov	$0 (1)
Andrea Nodl	$0 (1)
Jeff Tambellini	$0 (1)
David Kveton	$0 (1)
Robert Nyholm	$0 (1)
Mike Morris	$0 (1)
Tomas Zaborsky	$0 (1)
Hugh Jessiman	$0 (1)
Niklas Lasu	$0 (1)
Mark Flood	$0 (1)
Toni Koivisto	$0 (1)
Quintin Laing	$0 (1)
Taylor Dakers	$0 (1)
Martin Jones	$0 (1)
Jhonas Enroth	$0 (1)
Salary Commitment
Year 1 : $480,000.00
Year 2 : $100,000.00
Year 3 : $100,000.00
Year 4 : $0.00

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $200 - 3,200 - 53.33%
Level 2: 5000 - $100 - 2,890 - 57.79%
Level 3: 2000 - $50 - 1,284 - 64.19%
Level 4: 4000 - $35 - 2,522 - 63.04%
Luxury: 1000 - $500 - 490 - 49.03%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	10,385 - 57.69%
Average Income	$839,077
Estimated Revenue	$8,390,767
Expense
Pro Payroll	$9,687,500
Farm Payroll	$247,600
Coach Payroll	$1,500,000
Luxury Taxe Total	$0
Games Remaining	26
Expenses Per Game	$132,966
Estimated Season Expenses	$3,457,116
Current Funds	$27,376,072
Projected Bank Account	$32,309,723

Pro PayRoll
Steve Sullivan	$4,100,000 (1)
Kristian Huselius	$2,500,000 (1)
Brad Stuart	$975,000 (1)
Mike Knuble	$852,500 (1)
Filip Kuba	$735,000 (1)
Mikael Samuelsson	$525,000 (1)
Robbie Schremp	$0 (1)
Dustin Byfuglien	$0 (1)
Ryan Getzlaf	$0 (1)
Michael Sauer	$0 (1)
Jamie Lundmark	$0 (1)
Stephane Veilleux	$0 (1)
Michael Birrner	$0 (1)
Greg Campbell	$0 (1)
Stefan Della Rovere	$0 (1)
Andrej Sekera	$0 (1)
Adam Pardy	$0 (1)
Kurt Sauer	$0 (1)
Jared Boll	$0 (1)
Clarke MacArthur	$0 (1)
Stephen Valiquette	$0 (1)
Cristobal Huet	$0 (1)
Salary Commitment
Year 1 : $9,687,500.00
Year 2 : $0.00
Year 3 : $0.00
Year 4 : $0.00

Farm PayRoll
Marc Andre Bourdon	$75,000 (3)
Josh Green	$72,600 (1)
Derek MacKenzie	$50,000 (3)
Brent Krahn	$50,000 (6)
Daniel Winnik	$0 (1)
Ryan Wilson	$0 (1)
Jori Lehtera	$0 (1)
Derek Dorsett	$0 (1)
Julien Sprunger	$0 (1)
Dennis Persson	$0 (1)
Drew Larman	$0 (1)
Sheldon Brookbank	$0 (1)
Boris Valabik	$0 (1)
Ryan Hollweg	$0 (1)
DJ King	$0 (1)
Nick Tarnasky	$0 (1)
Kris Newbury	$0 (1)
Eric Doyle	$0 (1)
Patrick Thoresen	$0 (1)
Colton Orr	$0 (1)
Alexander Perezhogin	$0 (1)
Dustin Jeffrey	$0 (1)
Josh Godfrey	$0 (1)
Justin Azevedo	$0 (1)
Jonathon Sigaletr	$0 (1)
Benoit Pouliot	$0 (1)
Stefan Legein	$0 (1)
Shaun Heshka	$0 (1)
Ari Ahonen	$0 (1)
Drew MacIntyre	$0 (1)
Salary Commitment
Year 1 : $247,600.00
Year 2 : $175,000.00
Year 3 : $175,000.00
Year 4 : $50,000.00

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,371 - 89.52%
Level 2: 5000 - $60 - 4,027 - 80.55%
Level 3: 2000 - $35 - 1,647 - 82.34%
Level 4: 4000 - $20 - 3,857 - 96.43%
Luxury: 1000 - $200 - 900 - 90.00%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,803 - 87.79%
Average Income	$780,114
Estimated Revenue	$7,801,144
Expense
Pro Payroll	$25,131,500
Farm Payroll	$225,000
Coach Payroll	$1,600,000
Luxury Taxe Total	$0
Games Remaining	19
Expenses Per Game	$313,448
Estimated Season Expenses	$5,955,512
Current Funds	$10,485,790
Projected Bank Account	$12,331,422

Pro PayRoll
Rod Brind'Amour	$4,250,000 (1)
Adrian Aucoin	$3,840,000 (1)
Jason Arnott	$2,600,000 (1)
Brian Rafalski	$2,500,000 (1)
Ray Whitney	$2,300,000 (1)
Scott Walker	$1,600,000 (1)
Derek Morris	$1,400,000 (1)
Jamie Langenbrunner	$1,391,500 (1)
David Legwand	$975,000 (1)
Jeff Halpern	$950,000 (1)
Johan Hedberg	$900,000 (1)
P.J. Axelsson	$825,000 (1)
Shane Hnidy	$500,000 (1)
Niclas Wallin	$450,000 (1)
Scott Nichol	$350,000 (1)
Jeff Cowan	$300,000 (1)
Jiri Novotny	$0 (1)
Nathan Oystrick	$0 (1)
Martin Lojek	$0 (1)
Jussi Jokinen	$0 (1)
Jason Blakee	$0 (95)
Alexander Edler	$0 (1)
Chris Mason	$0 (1)
Tyler Plante	$0 (1)
Salary Commitment
Year 1 : $25,131,500.00
Year 2 : $0.00
Year 3 : $0.00
Year 4 : $0.00

Farm PayRoll
Michael Carman	$75,000 (3)
Trevor Smith	$50,000 (1)
Rhett Rakhshani	$50,000 (1)
Robin Figren	$50,000 (1)
Jason Gregoire	$0 (1)
Shawn Weller	$0 (1)
Vojtech Polak	$0 (1)
Tyler Haskins	$0 (1)
T.J. Fast	$0 (1)
Rob Bellamy	$0 (1)
Zach Tarkir	$0 (1)
Marc-Andre Cliche	$0 (1)
Jakub Koreis	$0 (1)
Tomas Plihal	$0 (1)
Grant Lewis	$0 (1)
Peter Olvecky	$0 (1)
Michael Funk	$0 (1)
Justin Falk	$0 (1)
Andrei Zubarev	$0 (1)
Anton Khudobin	$0 (1)
Nathan Lawson	$0 (1)
Salary Commitment
Year 1 : $225,000.00
Year 2 : $75,000.00
Year 3 : $75,000.00
Year 4 : $0.00

Anaheim Ducks

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,353 - 89.21%
Level 2: 5000 - $60 - 3,999 - 79.98%
Level 3: 2000 - $35 - 1,592 - 79.58%
Level 4: 4000 - $20 - 3,789 - 94.74%
Luxury: 1000 - $200 - 888 - 88.77%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,621 - 86.78%
Average Income	$947,418
Estimated Revenue	$9,474,184
Expense
Pro Payroll	$12,750,000
Farm Payroll	$250,000
Coach Payroll	$3,000,000
Luxury Taxe Total	$0
Games Remaining	22
Expenses Per Game	$186,047
Estimated Season Expenses	$4,093,034
Current Funds	$28,092,547
Projected Bank Account	$33,473,697

Pro PayRoll
Mathieu Schneider	$3,250,000 (1)
Vyacheslav Kozlov	$2,350,000 (1)
Zdeno Chara	$2,000,000 (1)
Jarome Iginla	$1,700,000 (1)
Todd Marchant	$1,400,000 (1)
Ian Laperriere	$850,000 (1)
Brett Lebda	$650,000 (5)
Miikka Kiprusoff	$550,000 (1)
Rostislav Olesz	$0 (1)
Andrei Kostitsyn	$0 (1)
Tomas Plekanec	$0 (1)
Shea Weber	$0 (1)
Jay Bouwmeester	$0 (1)
Christian Backman	$0 (1)
Nigel Dawes	$0 (1)
Brandon Prust	$0 (1)
Patrick Sharp	$0 (1)
Antoine Vermette	$0 (1)
Mark Giordano	$0 (1)
Dustin Boyd	$0 (1)
Ryan Vesce	$0 (1)
Peter Budaj	$0 (1)
Salary Commitment
Year 1 : $12,750,000.00
Year 2 : $650,000.00
Year 3 : $650,000.00
Year 4 : $650,000.00

Farm PayRoll
Julius Sinkovic	$75,000 (3)
Byron Froese	$75,000 (3)
Chris Minard	$50,000 (1)
Michael Neuwirth	$50,000 (3)
Corey Emmerton	$0 (1)
Derek Whitmore	$0 (1)
Carter Camper	$0 (1)
Matt Pelech	$0 (1)
Brent Aubin	$0 (1)
Will Weber	$0 (1)
Teemu Laakso	$0 (1)
Bryan Bickell	$0 (1)
Darcy Campbell	$0 (1)
Martin Bartos	$0 (1)
David Schlemko	$0 (1)
Ben Blood	$0 (1)
Perttu Lindgren	$0 (1)
Yuri Alexandrov	$0 (1)
Thomas Beauregard	$0 (1)
Mike Brennan	$0 (1)
Matt Keetley	$0 (1)
David Shantz	$0 (1)
Leland Irving	$0 (1)
Salary Commitment
Year 1 : $250,000.00
Year 2 : $200,000.00
Year 3 : $200,000.00
Year 4 : $0.00

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,333 - 88.89%
Level 2: 5000 - $60 - 3,958 - 79.16%
Level 3: 2000 - $35 - 1,618 - 80.90%
Level 4: 4000 - $20 - 3,780 - 94.49%
Luxury: 1000 - $200 - 888 - 88.79%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,577 - 86.54%
Average Income	$846,663
Estimated Revenue	$8,466,629
Expense
Pro Payroll	$31,514,500
Farm Payroll	$605,567
Coach Payroll	$300,000
Luxury Taxe Total	$0
Games Remaining	18
Expenses Per Game	$388,315
Estimated Season Expenses	$6,989,670
Current Funds	$17,884,131
Projected Bank Account	$19,361,090

Pro PayRoll
Doug Weight	$9,000,000 (1)
Keith Tkachuk	$8,300,000 (1)
Sergei Zubov	$6,600,000 (1)
Fredrik Modin	$1,275,000 (1)
Robert Lang	$1,105,000 (1)
Hal Gill	$1,100,000 (1)
Alex Tanguay	$975,000 (1)
Ruslan Salei	$900,000 (1)
Aaron Ward	$819,500 (1)
Richard Zednik	$765,000 (1)
Ossi Vaananen	$700,000 (1)
Erik Cole	$525,000 (1)
Ruslan Fedotenko	$425,000 (1)
Jason Spezza	$0 (1)
Peter Forsberg	$0 (1)
Peter Schaefer	$0 (1)
Chris Kunitz	$0 (1)
Brian Salcido	$0 (1)
Evgeny Artukhin	$0 (1)
Daniel Girardi	$0 (1)
Johan Holmqvist	$0 (1)
Cam Ward	$0 (1)
Salary Commitment
Year 1 : $32,489,500.00
Year 2 : $0.00
Year 3 : $0.00
Year 4 : $0.00

Farm PayRoll
Marcus Nilson	$200,000 (1)
Andy Wozniewski	$192,900 (1)
Riku Helenius	$82,167 (6)
Jeff Hamilton	$80,000 (1)
Jaime Sifers	$50,500 (6)
Noah Welch	$0 (1)
Tyler Sloan	$0 (1)
Petteri Wirtanen	$0 (1)
Chris Bourque	$0 (1)
Andy Rogers	$0 (1)
Chris Conner	$0 (1)
Andre Deveaux	$0 (1)
Patrick Mullen	$0 (1)
Joel Lundqvist	$0 (1)
Peter Hafner	$0 (1)
Darren Haydar	$0 (1)
Lukas Kaspar	$0 (1)
Ryan Maki	$0 (1)
Janne Lahti	$0 (1)
Nathan Davis	$0 (1)
Mike Lundin	$0 (1)
Raymond Sawada	$0 (1)
Devan Dubnyk	$0 (1)
Mark Dekanich	$0 (1)
Salary Commitment
Year 1 : $605,567.00
Year 2 : $132,667.00
Year 3 : $132,667.00
Year 4 : $132,667.00

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,203 - 86.71%
Level 2: 5000 - $60 - 3,915 - 78.29%
Level 3: 2000 - $35 - 1,561 - 78.07%
Level 4: 4000 - $20 - 3,715 - 92.86%
Luxury: 1000 - $200 - 864 - 86.42%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,257 - 84.76%
Average Income	$902,887
Estimated Revenue	$9,028,865
Expense
Pro Payroll	$13,984,940
Farm Payroll	$399,167
Coach Payroll	$1,350,000
Luxury Taxe Total	$0
Games Remaining	20
Expenses Per Game	$182,955
Estimated Season Expenses	$3,659,100
Current Funds	$25,881,783
Projected Bank Account	$31,251,548

Pro PayRoll
Alexei Yashin	$6,549,944 (1)
Brian Boucher	$1,600,000 (1)
Jassen Cullimore	$1,200,000 (1)
Raffi Torres	$1,075,000 (1)
Brenden Morrow	$895,000 (1)
Ilja Bryzgalov	$800,000 (1)
Mike Fisher	$765,000 (1)
John Erskine	$700,000 (1)
Jarkko Ruutu	$400,000 (1)
Derek Roy	$0 (1)
Adam Burish	$0 (1)
Nathan Horton	$0 (1)
Trevor Daley	$0 (1)
Jesse Winchester	$0 (1)
Jim Vandermeer	$0 (1)
Zbynek Michalek	$0 (1)
Keith Ballard	$0 (1)
Milan Michalek	$0 (1)
Chris Campoli	$0 (1)
Zach Parise	$0 (1)
Jordin Tootoo	$0 (1)
Chris Durno	$0 (1)
Salary Commitment
Year 1 : $13,984,944.00
Year 2 : $0.00
Year 3 : $0.00
Year 4 : $0.00

Farm PayRoll
Chris Stewart	$85,000 (6)
Artem Anisimov	$82,167 (6)
Trevor Cann	$75,000 (3)
Tanner Glass	$57,000 (4)
Simon Danis-Pepin	$50,000 (1)
Ryan Hegarty	$50,000 (3)
Martin Karsums	$0 (1)
Denis Bodrov	$0 (1)
Lasse Kukkonen	$0 (1)
Cedric Lalonde-McNicol	$0 (1)
Kaspars Daugavins	$0 (1)
Mark Mitera	$0 (1)
Brett Carson	$0 (1)
Marc-Andre Gragnani	$0 (1)
Pavel Valentenko	$0 (1)
Danny Irmen	$0 (1)
Patrick Davis	$0 (1)
Ben Lovejoy	$0 (1)
Colin Stuart	$0 (1)
Andrew Gordon	$0 (1)
Zenon Konopka	$0 (1)
Byron Blitz	$0 (1)
Alex Kangas	$0 (1)
Barry Brust	$0 (1)
Salary Commitment
Year 1 : $399,167.00
Year 2 : $349,167.00
Year 3 : $349,167.00
Year 4 : $224,167.00

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,060 - 84.33%
Level 2: 5000 - $60 - 3,762 - 75.23%
Level 3: 2000 - $35 - 1,528 - 76.41%
Level 4: 4000 - $20 - 3,648 - 91.21%
Luxury: 1000 - $200 - 860 - 85.99%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	14,858 - 82.54%
Average Income	$989,869
Estimated Revenue	$9,898,690
Expense
Pro Payroll	$11,130,000
Farm Payroll	$770,000
Coach Payroll	$700,000
Luxury Taxe Total	$0
Games Remaining	22
Expenses Per Game	$146,512
Estimated Season Expenses	$3,223,264
Current Funds	$36,572,337
Projected Bank Account	$43,247,763

Pro PayRoll
Roman Hamrlik	$2,900,000 (1)
Ed Jovanovski	$2,200,000 (1)
Carlo Colaicovo	$1,130,000 (1)
Taylor Pyatt	$1,025,000 (1)
Vitaly Vishnevski	$975,000 (1)
Maxim Afinogenov	$800,000 (1)
Sami Salo	$800,000 (1)
Willie Mitchell	$550,000 (1)
Andrew Ference	$450,000 (1)
Craig Adams	$300,000 (1)
Tomas Kopecky	$0 (1)
David Perron	$0 (1)
Wayne Simmonds	$0 (1)
Wojtek Wolski	$0 (1)
Marcel Goc	$0 (1)
Blake Wheeler	$0 (1)
Matthew Lombardi	$0 (1)
Derek Meech	$0 (1)
Eric Nystrom	$0 (1)
Craig Anderson	$0 (1)
Curtis Sanford	$0 (1)
Salary Commitment
Year 1 : $11,130,000.00
Year 2 : $0.00
Year 3 : $0.00
Year 4 : $0.00

Farm PayRoll
Shea Guthrie	$75,000 (3)
Michael Forney	$75,000 (3)
David Wohlberg	$75,000 (3)
Sheldon Brookbank	$75,000 (3)
Paul Byron	$75,000 (3)
Corey Elkins	$75,000 (3)
Alexandre Neron	$75,000 (3)
Ondrej Roman	$75,000 (3)
Gustaf Wesslau	$75,000 (3)
Pat Dwyer	$50,000 (1)
Rory Fitzpatrick	$45,000 (1)
Marco Scandella	$0 (1)
Colin Long	$0 (1)
Radek Smolenak	$0 (1)
Justin Keller	$0 (1)
PA Parenteau	$0 (1)
David Koci	$0 (1)
Dustin Kohn	$0 (1)
Jay Beagle	$0 (1)
Troy Bodie	$0 (1)
Daniel Larsson	$0 (1)
Thomas Greiss	$0 (1)
Salary Commitment
Year 1 : $770,000.00
Year 2 : $675,000.00
Year 3 : $675,000.00
Year 4 : $0.00

Columbus Blue Jackets

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,393 - 89.89%
Level 2: 5000 - $60 - 3,969 - 79.39%
Level 3: 2000 - $35 - 1,644 - 82.20%
Level 4: 4000 - $20 - 3,825 - 95.63%
Luxury: 1000 - $200 - 903 - 90.34%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,735 - 87.42%
Average Income	$957,587
Estimated Revenue	$9,575,870
Expense
Pro Payroll	$18,333,500
Farm Payroll	$476,250
Coach Payroll	$1,000,000
Luxury Taxe Total	$0
Games Remaining	21
Expenses Per Game	$230,346
Estimated Season Expenses	$4,837,266
Current Funds	$29,031,932
Projected Bank Account	$33,770,536

Pro PayRoll
Chris Pronger	$8,000,000 (1)
Tomas Holmstrom	$3,240,000 (1)
Ethan Moreau	$1,250,000 (1)
Marian Gaborik	$1,075,000 (1)
Vaclav Prospal	$975,000 (1)
Eric Brewer	$907,500 (1)
Michal Rozsival	$800,000 (1)
Daniel Briere	$726,000 (1)
Mike York	$675,000 (1)
Brett Clark	$385,000 (1)
Adam Hall	$300,000 (1)
Mikhail Grabovsky	$0 (1)
Robert Scuderi	$0 (1)
Steve Eminger	$0 (1)
Ryane Clowe	$0 (1)
Michael Rupp	$0 (1)
T.J. Hensick	$0 (1)
Thomas Vanek	$0 (1)
Brett McLean	$0 (1)
Curt Glencross	$0 (1)
Mark Stuart	$0 (1)
Vesa Toskala	$0 (1)
Josh Harding	$0 (1)
Salary Commitment
Year 1 : $18,333,500.00
Year 2 : $0.00
Year 3 : $0.00
Year 4 : $0.00

Farm PayRoll
Ben Wright	$75,000 (3)
Kevin Connauton	$75,000 (3)
C.J. Stretch	$75,000 (3)
Jay Fehr	$75,000 (3)
Matthew Hackett	$75,000 (3)
Derek Peltier	$51,250 (6)
Triston Grant	$50,000 (2)
Brock Bradford	$0 (1)
Matt Marquardt	$0 (1)
Cody Bass	$0 (1)
Kyel Lawson	$0 (1)
Denis Parshin	$0 (1)
Ryan Flynn	$0 (1)
Drew Schiestel	$0 (1)
David Brine	$0 (1)
Jordan Knackstedt	$0 (1)
Nathan McIver	$0 (1)
Nate Guenin	$0 (1)
Tim Conboy	$0 (1)
Aaron Gagnon	$0 (1)
Joel Rechlicz	$0 (1)
Francis Wathier	$0 (1)
Mark Letestu	$0 (1)
Kevin Lalande	$0 (1)
Salary Commitment
Year 1 : $476,250.00
Year 2 : $476,250.00
Year 3 : $426,250.00
Year 4 : $51,250.00

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,241 - 87.34%
Level 2: 5000 - $60 - 3,812 - 76.24%
Level 3: 2000 - $35 - 1,551 - 77.57%
Level 4: 4000 - $20 - 3,724 - 93.11%
Luxury: 1000 - $200 - 872 - 87.19%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,201 - 84.45%
Average Income	$959,809
Estimated Revenue	$9,598,085
Expense
Pro Payroll	$14,558,330
Farm Payroll	$700,000
Coach Payroll	$1,100,000
Luxury Taxe Total	$0
Games Remaining	18
Expenses Per Game	$201,405
Estimated Season Expenses	$3,625,290
Current Funds	$31,307,629
Projected Bank Account	$37,280,424

Pro PayRoll
Chris Chelios	$5,500,000 (1)
Kimmo Timonen	$2,400,000 (1)
Jay Mckee	$1,433,333 (1)
Brad Richards	$975,000 (1)
Mark Parrish	$962,500 (1)
Toby Petersen	$900,000 (1)
Samuel Pahlsson	$750,000 (1)
Henrik Karlsson	$750,000 (3)
Manny Legace	$550,000 (1)
Rickard Wallin	$500,000 (1)
Richard Park	$400,000 (1)
Matt Cooke	$400,000 (1)
Joe Corvo	$0 (1)
Keith Yandle	$0 (1)
Jim Slater	$0 (1)
Brandon Dubinsky	$0 (1)
Niklas Grossman	$0 (1)
Ladislav Smid	$0 (1)
Jerred Smithson	$0 (1)
Fabian Brunnstrom	$0 (1)
Antti Miettinen	$0 (1)
Mattias Karlsson	$0 (1)
Kyle Wilson	$0 (1)
Jonas Hiller	$0 (1)
Salary Commitment
Year 1 : $15,520,833.00
Year 2 : $750,000.00
Year 3 : $750,000.00
Year 4 : $0.00

Farm PayRoll
Corban Knight	$75,000 (3)
Evan Oberg	$75,000 (3)
Tyler Bozak	$75,000 (3)
Ryan McDonough	$75,000 (3)
John Mitchell	$75,000 (3)
Jonathan Johansson	$75,000 (3)
Roman Cervenka	$75,000 (3)
Marc Cheverie	$75,000 (3)
Derek Grant	$50,000 (1)
Vinny Saponari	$50,000 (3)
Steven Zalewski	$0 (1)
Carl Hagelin	$0 (1)
Alex Biega	$0 (1)
Jonathan Ericsson	$0 (1)
Matt Gilroy	$0 (1)
Corey Potter	$0 (1)
Nick Dodge	$0 (1)
Viktor Stalberg	$0 (1)
Eric Gustafson	$0 (1)
Christian Hanson	$0 (1)
Erik Condra	$0 (1)
Ryan Lasch	$0 (1)
Joe Vitale	$0 (1)
Jeff Zatkoff	$0 (1)
Richard Bachman	$0 (1)
Salary Commitment
Year 1 : $700,000.00
Year 2 : $650,000.00
Year 3 : $650,000.00
Year 4 : $0.00

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $50 - 5,833 - 97.22%
Level 2: 5000 - $40 - 4,773 - 95.45%
Level 3: 2000 - $30 - 1,851 - 92.55%
Level 4: 4000 - $20 - 3,735 - 93.38%
Luxury: 1000 - $75 - 988 - 98.85%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	17,181 - 95.45%
Average Income	$620,733
Estimated Revenue	$6,207,326
Expense
Pro Payroll	$14,400,000
Farm Payroll	$328,000
Coach Payroll	$1,350,000
Luxury Taxe Total	$0
Games Remaining	18
Expenses Per Game	$187,826
Estimated Season Expenses	$3,380,868
Current Funds	$19,165,869
Projected Bank Account	$21,992,327

Pro PayRoll
Mike Modano	$8,000,000 (1)
Tom Poti	$925,000 (1)
Brad Lukowich	$750,000 (1)
Scott Gomez	$700,000 (1)
Karlis Skrastins	$675,000 (1)
Niklas Hagman	$650,000 (1)
Nik Antropov	$600,000 (1)
Marty Turco	$600,000 (1)
Kyle Calder	$550,000 (1)
Andrew Raycroft	$550,000 (1)
Dan Hinote	$400,000 (1)
Marek Zidlicky	$0 (1)
R.J. Umberger	$0 (1)
Kris Letang	$0 (1)
Brent Raedeke	$0 (1)
Vernon Fiddler	$0 (1)
T.J. Galiardi	$0 (1)
Dustin Brown	$0 (1)
Jiri Hudler	$0 (1)
Jordan Leopold	$0 (1)
Drew Stafford	$0 (1)
Salary Commitment
Year 1 : $14,400,000.00
Year 2 : $0.00
Year 3 : $0.00
Year 4 : $0.00

Farm PayRoll
Jason Garrison	$128,000 (6)
Alec Richards	$100,000 (1)
Matt Stajnoch	$75,000 (3)
Boyd Kane	$50,000 (1)
Jay Harrison	$50,000 (3)
Aaron Marvin	$0 (1)
Ryan Carter	$0 (1)
Philippe Gogulla	$0 (1)
Jeremy Williams	$0 (1)
Phillipe Dupuis	$0 (1)
Kyle Chumiskey	$0 (1)
Joe Callahan	$0 (1)
Alexandre Eriksson	$0 (1)
Corey Locke	$0 (1)
Kenndal McArdle	$0 (1)
Nate Thompson	$0 (1)
Cam Janssen	$0 (1)
Brady Murray	$0 (1)
Marek Zagrapan	$0 (1)
Jeff Petry	$0 (1)
Adam Dennis	$0 (1)
Salary Commitment
Year 1 : $403,000.00
Year 2 : $253,000.00
Year 3 : $253,000.00
Year 4 : $128,000.00

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $86 - 5,765 - 96.09%
Level 2: 5000 - $49 - 4,702 - 94.04%
Level 3: 2000 - $29 - 1,886 - 94.30%
Level 4: 4000 - $20 - 3,264 - 81.61%
Luxury: 1000 - $172 - 947 - 94.74%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	16,565 - 92.03%
Average Income	$866,879
Estimated Revenue	$8,668,788
Expense
Pro Payroll	$16,335,000
Farm Payroll	$400,000
Coach Payroll	$2,000,000
Luxury Taxe Total	$0
Games Remaining	22
Expenses Per Game	$217,849
Estimated Season Expenses	$4,792,678
Current Funds	$25,363,798
Projected Bank Account	$29,239,908

Pro PayRoll
Chris Osgood	$3,750,000 (1)
Saku Koivu	$3,300,000 (1)
Sergei Gonchar	$3,200,000 (1)
Scottie Upshall	$1,185,000 (1)
Kris Draper	$1,150,000 (1)
Dany Heatley	$1,075,000 (1)
Martin Havlat	$800,000 (1)
Stephen Weiss	$750,000 (1)
Lukas Krajicek	$600,000 (1)
Martin Erat	$525,000 (1)
Ryan Suter	$0 (1)
Derek Armstrong	$0 (1)
Jeff Finger	$0 (1)
Ville Koistinen	$0 (1)
Kevin Bieksa	$0 (1)
Valtteri Filippula	$0 (1)
Matthew Carle	$0 (1)
David Moss	$0 (1)
Ales Hemsky	$0 (1)
Pekka Rinne	$0 (1)
Salary Commitment
Year 1 : $16,335,000.00
Year 2 : $0.00
Year 3 : $0.00
Year 4 : $0.00

Farm PayRoll
Branislav Mezei	$102,500 (1)
Benjamin Breault	$75,000 (3)
Joonas Lehtivuouri	$75,000 (3)
Jean-Francois Jacques	$52,500 (2)
Paul Bissonnette	$50,000 (6)
Robert Esche	$45,000 (1)
Mathieu Perreault	$0 (1)
Chris Thorburn	$0 (1)
Davis Drewiske	$0 (1)
Brendan Mikkelson	$0 (1)
Tom Fritsche	$0 (1)
Joe Motzko	$0 (1)
Yannick Lehoux	$0 (1)
Mike Iggulden	$0 (1)
Kelsey Tessier	$0 (1)
Jesse Schultz	$0 (1)
Lawrence Nycholat	$0 (1)
Liam Reddox	$0 (1)
Jay Leach	$0 (1)
Garrett Stafford	$0 (1)
Jordan LaVallee	$0 (1)
Jared Spurgeon	$0 (1)
Hugo Carpentier	$0 (1)
Zack Torquato	$0 (1)
Josh Tordjman	$0 (1)
Kyle Gajewski	$0 (1)
Salary Commitment
Year 1 : $400,000.00
Year 2 : $252,500.00
Year 3 : $200,000.00
Year 4 : $50,000.00

L.A. Kings

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,371 - 89.52%
Level 2: 5000 - $60 - 3,934 - 78.68%
Level 3: 2000 - $35 - 1,584 - 79.22%
Level 4: 4000 - $20 - 3,762 - 94.04%
Luxury: 1000 - $200 - 902 - 90.18%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,553 - 86.40%
Average Income	$914,363
Estimated Revenue	$9,143,629
Expense
Pro Payroll	$18,155,000
Farm Payroll	$655,000
Coach Payroll	$1,000,000
Luxury Taxe Total	$0
Games Remaining	18
Expenses Per Game	$230,349
Estimated Season Expenses	$4,146,282
Current Funds	$24,418,520
Projected Bank Account	$29,415,867

Pro PayRoll
Nicklas Lidstrom	$8,000,000 (1)
Martin Brodeur	$4,800,000 (1)
Chuck Kobasew	$3,200,000 (1)
Ilya Kovalchuk	$1,130,000 (1)
Daniel Sedin	$512,500 (1)
Henrik Sedin	$512,500 (1)
Anton Volchenkov	$0 (1)
Evgeni Malkin	$0 (1)
Jeff Schultz	$0 (1)
Dan Boyle	$0 (95)
Ryan Bayda	$0 (1)
John-Michael Liles	$0 (1)
Andrej Meszaros	$0 (1)
Joe Pavelski	$0 (1)
Kris Versteeg	$0 (1)
Maxime Talbot	$0 (1)
Matt Moulson	$0 (1)
Ryan Callahan	$0 (1)
Martin Hanzal	$0 (1)
Brian Elliott	$0 (1)
Salary Commitment
Year 1 : $18,155,000.00
Year 2 : $0.00
Year 3 : $0.00
Year 4 : $0.00

Farm PayRoll
Peter Mueller	$170,000 (4)
James Sheppard	$140,000 (4)
Oskar Osala	$85,000 (6)
Kevin Marshall	$75,000 (3)
Juha Metsola	$75,000 (3)
Bud Holloway	$65,000 (3)
Jesse Boulerice	$45,000 (1)
Josef Hrabal	$0 (1)
Brandon Yip	$0 (1)
Tomas Surovy	$0 (1)
Jakub Petruzalek	$0 (1)
Alexander Nikulin	$0 (1)
Mark Fayne	$0 (1)
Kevin Porter	$0 (1)
Brett Festerling	$0 (1)
Matt Hunwick	$0 (1)
Cade Fairchild	$0 (1)
Gustav Nyquist	$0 (1)
Chad Kolarik	$0 (1)
Brett MacLean	$0 (1)
Justin Pogge	$0 (1)
Salary Commitment
Year 1 : $655,000.00
Year 2 : $610,000.00
Year 3 : $610,000.00
Year 4 : $395,000.00

Minnestoa Wild

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,267 - 87.79%
Level 2: 5000 - $60 - 4,027 - 80.55%
Level 3: 2000 - $35 - 1,625 - 81.23%
Level 4: 4000 - $20 - 3,766 - 94.14%
Luxury: 1000 - $200 - 896 - 89.63%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,581 - 86.56%
Average Income	$879,566
Estimated Revenue	$8,795,664
Expense
Pro Payroll	$20,350,000
Farm Payroll	$943,420
Coach Payroll	$1,500,000
Luxury Taxe Total	$0
Games Remaining	20
Expenses Per Game	$265,040
Estimated Season Expenses	$5,300,800
Current Funds	$21,940,733
Projected Bank Account	$25,435,597

Pro PayRoll
Paul Kariya	$10,000,000 (1)
Daniel Alfredsson	$3,000,000 (1)
Tomas Kaberle	$2,500,000 (1)
Patrick Marleau	$1,400,000 (1)
Andy Sutton	$800,000 (1)
Corey Trivino	$750,000 (3)
Martin Biron	$750,000 (1)
Scott Clemmensen	$650,000 (1)
Alexei Ponikarovsky	$500,000 (1)
Cal Clutterbuck	$0 (1)
Paul Stastny	$0 (1)
Ryan Kesler	$0 (1)
Siarhei Kostsitsyn	$0 (1)
Marc-Edouard Vlasic	$0 (1)
Johan Franzen	$0 (1)
Sam Gagner	$0 (1)
Alex Goligoski	$0 (1)
Jack Johnson	$0 (1)
Jannik Hansen	$0 (1)
Cam Barker	$0 (1)
Tyler Kennedy	$0 (1)
Dion Phaneuf	$0 (1)
Johan Backlund	$0 (1)
Salary Commitment
Year 1 : $20,350,000.00
Year 2 : $750,000.00
Year 3 : $750,000.00
Year 4 : $0.00

Farm PayRoll
Cory Schneider	$108,420 (6)
Kyle Turris	$87,500 (4)
Ville Leino	$87,500 (6)
Andreas Ambuhl	$75,000 (3)
Dmiri Kugryshev	$75,000 (3)
Colby Robak	$75,000 (3)
Danny Kristo	$75,000 (3)
Alex Chiasson	$75,000 (3)
Alexandre Urborn	$75,000 (3)
Robbie Earl	$60,000 (1)
Casey Pierro-Zabotel	$50,000 (1)
Riley Nash	$50,000 (3)
Simeon Varlamov	$50,000 (1)
Michael Grabner	$0 (1)
Anssi Salmela	$0 (1)
Ryan O'Marra	$0 (1)
Carll Soderberg	$0 (1)
Matt Smaby	$0 (1)
Colby Cohen	$0 (1)
Anton Stralman	$0 (1)
Justin Mercier	$0 (1)
Chris Vande Velde	$0 (1)
Alexandre Picard	$0 (1)
Ben Bishop	$0 (1)
Mattias Modig	$0 (1)
Salary Commitment
Year 1 : $943,420.00
Year 2 : $783,420.00
Year 3 : $783,420.00
Year 4 : $283,420.00

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,180 - 86.33%
Level 2: 5000 - $60 - 3,920 - 78.41%
Level 3: 2000 - $35 - 1,594 - 79.70%
Level 4: 4000 - $20 - 3,677 - 91.93%
Luxury: 1000 - $200 - 863 - 86.34%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,235 - 84.64%
Average Income	$805,202
Estimated Revenue	$8,052,023
Expense
Pro Payroll	$23,132,630
Farm Payroll	$329,333
Coach Payroll	$2,500,000
Luxury Taxe Total	$0
Games Remaining	22
Expenses Per Game	$301,883
Estimated Season Expenses	$6,641,426
Current Funds	$16,608,305
Projected Bank Account	$18,018,902

Pro PayRoll
Jaromir Jagr	$10,033,330 (1)
Patrick Lalime	$5,100,000 (1)
Steve Staios	$3,240,000 (1)
Michael Ratchuk	$850,000 (3)
Henrik Tallinder	$775,000 (1)
Wade Belak	$701,800 (1)
Kyle Brodziak	$500,000 (4)
Steven Reinprecht	$475,000 (1)
Radim Vrbata	$400,000 (1)
Francis Bouillon	$357,500 (1)
Pascal Dupuis	$350,000 (1)
Radek Martinek	$350,000 (1)
Kyle Greentree	$0 (1)
Pierre-Marc Bouchard	$0 (1)
Andrew Ladd	$0 (1)
David Jones	$0 (1)
Warren Peters	$0 (1)
Blake Comeau	$0 (1)
James Neal	$0 (1)
Jonathan Matsumoto	$0 (1)
Christoph Schubert	$0 (1)
Mike Smith	$0 (1)
Joel Gistedt	$0 (1)
Salary Commitment
Year 1 : $23,132,633.00
Year 2 : $1,350,000.00
Year 3 : $1,350,000.00
Year 4 : $500,000.00

Farm PayRoll
Viktor Tikhonov	$117,500 (6)
Ty Wishart	$112,167 (6)
Jamie McGinn	$99,667 (6)
Brett Sonne	$0 (1)
Kris Russell	$0 (1)
Andrew Ebbet	$0 (1)
BJ Crombeen	$0 (1)
Vladimir Zharkov	$0 (1)
MacGregor Sharp	$0 (1)
Kevin Quick	$0 (1)
Chris Butler	$0 (1)
Colin Fraser	$0 (1)
Danny Syvret	$0 (1)
Mark Mancari	$0 (1)
Mike Santorelli	$0 (1)
Blair Jones	$0 (1)
Matt Jones	$0 (1)
Sami Lepisto	$0 (1)
Jack Hillen	$0 (1)
Mike Brown	$0 (1)
Jeff Glass	$0 (1)
Jeff Deslauriers	$0 (1)
Salary Commitment
Year 1 : $329,334.00
Year 2 : $329,334.00
Year 3 : $329,334.00
Year 4 : $329,334.00

Phoenix Coyotes

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,082 - 84.69%
Level 2: 5000 - $60 - 3,772 - 75.43%
Level 3: 2000 - $35 - 1,521 - 76.05%
Level 4: 4000 - $20 - 3,628 - 90.69%
Luxury: 1000 - $200 - 860 - 86.05%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	14,862 - 82.57%
Average Income	$938,893
Estimated Revenue	$9,388,929
Expense
Pro Payroll	$10,250,000
Farm Payroll	$502,500
Coach Payroll	$1,100,000
Luxury Taxe Total	$0
Games Remaining	18
Expenses Per Game	$137,820
Estimated Season Expenses	$2,480,760
Current Funds	$31,258,609
Projected Bank Account	$38,166,778

Pro PayRoll
Petr Sykora	$3,300,000 (1)
Greg De Vries	$2,500,000 (1)
Dean Mcammond	$1,300,000 (1)
Dave Bolland	$825,000 (2)
Colin White	$675,000 (1)
Troy Brouwer	$650,000 (2)
Eric Godard	$500,000 (2)
Dwayne Roloson	$500,000 (1)
Anton Babchuk	$0 (1)
Ryan O Byrne	$0 (1)
Ted Purcell	$0 (1)
Ryan Craig	$0 (1)
Nick Foligno	$0 (1)
Anthony Stewart	$0 (1)
Ben Eager	$0 (1)
Andrew Hutchinson	$0 (1)
Milan Jurcina	$0 (1)
Joakim Lindstrom	$0 (1)
Andrew Alberts	$0 (1)
Sean Bergenheim	$0 (1)
Kyle Chipchura	$0 (1)
Eric Fehr	$0 (1)
Bryan Rodney	$0 (1)
Jonas Frogren	$0 (1)
Ray Emery	$0 (1)
Julien Ellis	$0 (1)
Salary Commitment
Year 1 : $10,250,000.00
Year 2 : $1,975,000.00
Year 3 : $0.00
Year 4 : $0.00

Farm PayRoll
Robert Slaney	$87,500 (1)
Dany Masse	$75,000 (3)
Blake Geoffrion	$50,000 (1)
Ben Shutron	$50,000 (1)
Marek Troncinsky	$50,000 (1)
Jonas Enlund	$50,000 (1)
Braden Holtby	$50,000 (3)
Joe Ryan	$47,500 (1)
Josef Vasicek	$42,500 (1)
Simon Lacroix	$0 (1)
Kyle Medvec	$0 (1)
Mikael Paunio	$0 (1)
Dan Bertram	$0 (1)
Akim Aliu	$0 (1)
Gilbert Brule	$0 (1)
Casey Borer	$0 (1)
Wes O'Neill	$0 (1)
Adam Pineault	$0 (1)
Matt Beleskey	$0 (1)
Andrew Conboy	$0 (1)
Jason Ward	$0 (1)
Samuel Groulx	$0 (1)
Vyacheslav Trukhno	$0 (1)
Jonathan Quick	$0 (1)
John Murray	$0 (1)
Salary Commitment
Year 1 : $502,500.00
Year 2 : $125,000.00
Year 3 : $125,000.00
Year 4 : $0.00

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,203 - 86.71%
Level 2: 5000 - $60 - 3,887 - 77.74%
Level 3: 2000 - $35 - 1,568 - 78.38%
Level 4: 4000 - $20 - 3,715 - 92.88%
Luxury: 1000 - $200 - 883 - 88.34%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,256 - 84.75%
Average Income	$971,865
Estimated Revenue	$9,718,648
Expense
Pro Payroll	$11,275,000
Farm Payroll	$403,083
Coach Payroll	$1,300,000
Luxury Taxe Total	$0
Games Remaining	23
Expenses Per Game	$150,908
Estimated Season Expenses	$3,470,884
Current Funds	$33,530,559
Projected Bank Account	$39,778,323

Pro PayRoll
Brendan Morrison	$2,700,000 (1)
Joe Thornton	$1,825,000 (1)
Alexander Semin	$1,800,000 (1)
Mathieu Dandenault	$1,100,000 (1)
Martin StLouis	$1,000,000 (1)
Tim Thomas	$1,000,000 (1)
Wayne Primeau	$750,000 (1)
Jay Pandolfo	$550,000 (1)
Brian Pothier	$550,000 (1)
Garnet Exelby	$0 (1)
Jason Pominville	$0 (1)
Johnny Oduya	$0 (1)
Michel Ouellet	$0 (1)
Ron Hainsey	$0 (1)
Brad Boyes	$0 (1)
Steve Downie	$0 (1)
Rich Peverley	$0 (1)
Michael Ryder	$0 (1)
Tom Preissing	$0 (1)
Christian Ehrhoff	$0 (1)
Paul Ranger	$0 (1)
Brent Regner	$0 (1)
Rene Bourque	$0 (1)
Erik Ersberg	$0 (1)
Salary Commitment
Year 1 : $11,275,000.00
Year 2 : $0.00
Year 3 : $0.00
Year 4 : $0.00

Farm PayRoll
Jonas Junland	$86,833 (6)
Kris Beech	$75,000 (1)
Garrett Peterson	$75,000 (3)
Jaroslav Janus	$75,000 (3)
Mark Cullen	$50,000 (1)
Mike Weaver	$41,250 (1)
Matt Halischuk	$0 (1)
Austin Smith	$0 (1)
Vladimir Mihalik	$0 (1)
Bryan Cameron	$0 (1)
Tim Ramholt	$0 (1)
Darren Reid	$0 (1)
Joshua Hennessy	$0 (1)
Mike Angelidis	$0 (1)
Miko Lehtonen	$0 (1)
Peter Harrrold	$0 (1)
Jakub Klepis	$0 (1)
Joey Haddad	$0 (1)
Bill Thomas	$0 (1)
Nigel Williams	$0 (1)
Mike Murphy	$0 (1)
Karri Ramo	$0 (1)
Salary Commitment
Year 1 : $403,083.00
Year 2 : $236,833.00
Year 3 : $236,833.00
Year 4 : $86,833.00

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,291 - 88.19%
Level 2: 5000 - $60 - 3,987 - 79.74%
Level 3: 2000 - $35 - 1,589 - 79.47%
Level 4: 4000 - $20 - 3,757 - 93.92%
Luxury: 1000 - $200 - 891 - 89.08%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,515 - 86.20%
Average Income	$993,913
Estimated Revenue	$9,939,127
Expense
Pro Payroll	$16,025,000
Farm Payroll	$692,917
Coach Payroll	$1,500,000
Luxury Taxe Total	$0
Games Remaining	18
Expenses Per Game	$211,836
Estimated Season Expenses	$3,813,048
Current Funds	$33,525,187
Projected Bank Account	$39,651,266

Pro PayRoll
Chris Drury	$2,300,000 (1)
Mike Grier	$2,200,000 (1)
Todd Bertuzzi	$2,000,000 (1)
Shane Doan	$2,000,000 (1)
Craig Conroy	$1,900,000 (1)
Scott Hartnell	$1,075,000 (1)
Mike VanRyn	$1,025,000 (1)
Roberto Luongo	$925,000 (1)
Bryan Little	$900,000 (4)
Olli Jokinen	$800,000 (1)
Mike Commodore	$500,000 (1)
Sean Avery	$400,000 (1)
Jan Hejda	$0 (1)
Kent Huskins	$0 (1)
Kyle Wellwood	$0 (1)
Boyd Gordon	$0 (1)
Joel Ward	$0 (1)
Daniel Carcillo	$0 (1)
Francois Beauchemin	$0 (1)
Colby Armstrong	$0 (1)
Ian White	$0 (1)
Joey MacDonald	$0 (1)
Salary Commitment
Year 1 : $16,025,000.00
Year 2 : $900,000.00
Year 3 : $900,000.00
Year 4 : $900,000.00

Farm PayRoll
Michal Repik	$84,583 (6)
Carl Gunnarsson	$75,000 (3)
Dan Sexton	$75,000 (3)
Mike Moore	$75,000 (2)
Adam Morrison	$75,000 (3)
Chad Johnson	$75,000 (3)
Stefan Meyer	$68,333 (4)
Matt Climie	$65,000 (6)
Garth Murray	$50,000 (3)
John McCarthy	$50,000 (1)
Alexei Semenov	$0 (1)
Brock Trotter	$0 (1)
David Meckler	$0 (1)
T.J. Miller	$0 (1)
Grant Clitsome	$0 (1)
Cam Macintyre	$0 (1)
Jon Kalinski	$0 (1)
Steve Delisle	$0 (1)
J.D. Watt	$0 (1)
Oskars Bartulis	$0 (1)
Jake Dowell	$0 (1)
Brandon Bochenski	$0 (1)
Jerome Samson	$0 (1)
Mike Duco	$0 (1)
Matt Taormina	$0 (1)
John Curry	$0 (1)
Salary Commitment
Year 1 : $692,916.00
Year 2 : $642,916.00
Year 3 : $567,916.00
Year 4 : $217,916.00

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - $100 - 5,198 - 86.64%
Level 2: 5000 - $60 - 3,850 - 77.00%
Level 3: 2000 - $35 - 1,533 - 76.65%
Level 4: 4000 - $20 - 3,720 - 92.99%
Luxury: 1000 - $200 - 853 - 85.29%
Total Attendance : 18000
Arena Name
Income
Home Games Left	10
Average Attendance - %	15,154 - 84.19%
Average Income	$905,936
Estimated Revenue	$9,059,358
Expense
Pro Payroll	$15,493,750
Farm Payroll	$340,000
Coach Payroll	$1,400,000
Luxury Taxe Total	$0
Games Remaining	16
Expenses Per Game	$200,392
Estimated Season Expenses	$3,206,272
Current Funds	$26,219,583
Projected Bank Account	$32,072,669

Pro PayRoll
Kevin Weekes	$3,800,000 (1)
Brian Rolston	$2,000,000 (1)
Justin Williams	$1,800,000 (1)
Brendan Witt	$1,500,000 (1)
Radek Dvorak	$1,300,000 (1)
Tomas Vokoun	$800,000 (1)
Brian Campbell	$718,750 (1)
Mark Eaton	$700,000 (1)
Paul Mara	$700,000 (1)
David Krejci	$700,000 (2)
Eric Boulton	$525,000 (1)
Yan Stastny	$500,000 (1)
Karel Rachunek	$450,000 (1)
Lauri Korpikoski	$0 (1)
Mark Fistric	$0 (1)
Dominic Moore	$0 (1)
Devin Setoguchi	$0 (1)
Travis Zajac	$0 (1)
David Hale	$0 (1)
Chad LaRose	$0 (1)
M-A Bergeron	$0 (1)
Petr Prucha	$0 (1)
Erik Christensen	$0 (1)
Nicolas Blanchard	$0 (1)
Marek Svatos	$0 (1)
Antti Niemi	$0 (1)
Salary Commitment
Year 1 : $15,493,750.00
Year 2 : $700,000.00
Year 3 : $0.00
Year 4 : $0.00

Farm PayRoll
Erik Rasmussen	$90,000 (1)
Zach Smith	$75,000 (3)
Mathieu Brodeur	$75,000 (3)
Matt Fillier	$50,000 (3)
Mario Kempe	$50,000 (3)
Conner James	$0 (1)
Jake Taylor	$0 (1)
Scott Jackson	$0 (1)
Nicholas Drazenovic	$0 (1)
Joe Barnes	$0 (1)
Nicolas Blanchard	$0 (1)
Paul Postma	$0 (1)
Tom Pyatt	$0 (1)
Johan Dahlberg	$0 (1)
David Schulz	$0 (1)
Patrick McNeill	$0 (1)
Martin StPierre	$0 (1)
Matt Nickerson	$0 (1)
Reto Berra	$0 (1)
Daren Machesney	$0 (1)
Mike Brodeur	$0 (1)
Vladimir Kovac	$0 (1)
Salary Commitment
Year 1 : $340,000.00
Year 2 : $250,000.00
Year 3 : $250,000.00
Year 4 : $0.00

Output by the SimonT Hockey Simulator (STHS) for Kim Philipoff -- Original Page W3C XHTML 1.0 Valid

Team Finance for CPHL

Update - February 23 2010 at 17:24

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %