Team Finance for LHSDB

Update - septembre 30 2009 at 14:58

Anaheim

[ 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 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Arrowhead Pond
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	35 150 000 $
Farm Payroll	137 300 $
Coach Payroll	1 000 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	4 535 912 $
Estimated Season Expenses	0 $
Current Funds	135 171 436 $
Projected Bank Account	135 171 436 $

Pro PayRoll
Alexei Kovalev	5 000 000 $ (2)
Dwayne Roloson	5 000 000 $ (1)
Mathieu Garon	5 000 000 $ (2)
Saku Koivu	4 450 000 $ (1)
Marco Sturm	3 500 000 $ (3)
Sheldon Souray	3 500 000 $ (1)
Colin White	1 700 000 $ (3)
Paul Mara	900 000 $ (1)
Martin Hanzal	750 000 $ (3)
Chris Neil	500 000 $ (2)
Dustin Byfuglien	500 000 $ (1)
Jim Slater	500 000 $ (1)
Mathieu Dandenault	500 000 $ (2)
Maxime Talbot	500 000 $ (1)
Clarke MacArthur	500 000 $ (2)
Andy Wozniewski	500 000 $ (1)
Mark Streit	350 000 $ (1)
Donald Brashear	300 000 $ (2)
Joel Perrault	300 000 $ (1)
Mikhail Grabovski	300 000 $ (2)
Sheldon Brookbank	300 000 $ (2)
Vladimir Sobotka	300 000 $ (4)
Salary Commitment
Year 4 : 35 150 000,00 $
Year 5 : 18 650 000,00 $
Year 6 : 6 250 000,00 $
Year 7 : 300 000,00 $

Farm PayRoll
Ryan O'Marra	12 220 $ (2)
Martins Karsums	8 830 $ (1)
Alex Bourret	8 500 $ (1)
Brodie Dupont	8 500 $ (2)
Marc-Andre Cliche	8 500 $ (2)
Jaroslav Halak	7 500 $ (2)
Pierre-Alexandre Parenteau	5 000 $ (1)
Dane Crowley	4 750 $ (1)
Andrew Peters	3 000 $ (3)
Brad Winchester	3 000 $ (1)
Mathieu Roy	3 000 $ (2)
Steve Regier	3 000 $ (1)
Yan Stastny	3 000 $ (1)
Chris Porter	3 000 $ (4)
Cody Wild	3 000 $ (4)
Dan Ryder	3 000 $ (4)
Brandon Prust	3 000 $ (2)
Danny Bois	3 000 $ (3)
David Koci	3 000 $ (2)
Gabe Gauthier	3 000 $ (2)
Joel Ward	3 000 $ (2)
Jerome Samson	3 000 $ (4)
Kris Newbury	3 000 $ (2)
Aaron Voros	3 000 $ (3)
Brett Sterling	3 000 $ (4)
Dane Byers	3 000 $ (4)
Liam Reddox	3 000 $ (3)
Mike Iggulden	3 000 $ (3)
Ryan O'Byrne	3 000 $ (3)
Yanick Lehoux	3 000 $ (3)
Oskar Osala	3 000 $ (4)
Chris Beckford-Tseu	3 000 $ (3)
Dan Jancevski	1 500 $ (1)
Salary Commitment
Year 4 : 137 300,00 $
Year 5 : 99 720,00 $
Year 6 : 45 000,00 $
Year 7 : 21 000,00 $

Atlanta

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Phillips Arena
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	39 333 300 $
Farm Payroll	63 610 $
Coach Payroll	600 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	5 000 207 $
Estimated Season Expenses	0 $
Current Funds	61 708 720 $
Projected Bank Account	61 708 720 $

Pro PayRoll
Erik Cole	5 000 000 $ (2)
Marc-Andre Fleury	4 990 000 $ (1)
Brenden Morrow	3 500 000 $ (2)
Derek Roy	3 500 000 $ (3)
Mike Fisher	3 500 000 $ (3)
Niklas Hagman	3 500 000 $ (3)
Sami Salo	3 500 000 $ (2)
Andrew Brunette	3 000 000 $ (1)
Brad Stuart	2 200 000 $ (1)
Marc-Andre Bergeron	2 200 000 $ (1)
David Perron	918 300 $ (2)
Francois Beauchemin	900 000 $ (2)
Henrik Tallinder	900 000 $ (2)
Pascal Dupuis	900 000 $ (3)
Andrej Meszaros	900 000 $ (1)
Antti Miettinen	750 000 $ (1)
Jeff Carter	750 000 $ (1)
Braydon Coburn	500 000 $ (1)
Jeff Finger	500 000 $ (2)
Loui Eriksson	325 000 $ (2)
Marc-Antoine Pouliot	300 000 $ (1)
Brian Elliott	300 000 $ (3)
Salary Commitment
Year 4 : 42 833 300,00 $
Year 5 : 27 243 300,00 $
Year 6 : 11 700 000,00 $
Year 7 : 0,00 $

Farm PayRoll
Fredrik Norrena	9 000 $ (2)
Vyacheslav Trukhno	6 610 $ (2)
Marc Methot	5 000 $ (2)
Jori Lehtera	4 750 $ (1)
Pascal Rheaume	4 750 $ (1)
Ryan Parent	3 750 $ (2)
Alexandre Picard	3 000 $ (1)
Jason Strudwick	3 000 $ (1)
Steven Goertzen	3 000 $ (1)
Darroll Powe	3 000 $ (4)
Jeff Hoggan	3 000 $ (3)
Joe Barnes	3 000 $ (4)
Justin Keller	3 000 $ (4)
Tom Cavanagh	3 000 $ (3)
Patrick Davis	3 000 $ (4)
Shawn Weller	3 000 $ (4)
Zack Smith	3 000 $ (4)
Jonathan Filewich	1 500 $ (1)
Salary Commitment
Year 4 : 68 360,00 $
Year 5 : 48 360,00 $
Year 6 : 24 000,00 $
Year 7 : 18 000,00 $

Boston

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Fleet Center
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	47 355 000 $
Farm Payroll	82 000 $
Coach Payroll	1 000 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	6 054 625 $
Estimated Season Expenses	0 $
Current Funds	75 702 898 $
Projected Bank Account	75 702 898 $

Pro PayRoll
Jason Pominville	6 500 000 $ (3)
Tim Thomas	6 500 000 $ (2)
Marc Savard	5 000 000 $ (1)
Rod Brind'Amour	3 700 000 $ (1)
Ales Kotalik	3 500 000 $ (2)
Dainius Zubrus	3 500 000 $ (1)
Jason Blake	3 500 000 $ (1)
Paul Martin	3 230 000 $ (1)
Joe Corvo	2 625 000 $ (2)
Martin Erat	2 200 000 $ (1)
Scott Clemmensen	2 200 000 $ (3)
Eric Perrin	900 000 $ (1)
Stephane Yelle	900 000 $ (2)
Blair Betts	500 000 $ (2)
Brendan Witt	500 000 $ (2)
Tim Gleason	500 000 $ (1)
Daniel Girardi	500 000 $ (2)
Kent Huskins	500 000 $ (2)
Adam Burish	300 000 $ (2)
Krys Barch	300 000 $ (2)
Salary Commitment
Year 4 : 47 355 000,00 $
Year 5 : 24 825 000,00 $
Year 6 : 8 700 000,00 $
Year 7 : 0,00 $

Farm PayRoll
Yann Danis	9 000 $ (3)
Shane O'Brien	7 500 $ (2)
Theo Peckham	6 000 $ (2)
Jassen Cullimore	5 000 $ (2)
Mathieu Darche	5 000 $ (1)
Ben Ondrus	3 000 $ (1)
Brian McGrattan	3 000 $ (1)
Denis Hamel	3 000 $ (1)
Andre Deveaux	3 000 $ (4)
Steve Montador	3 000 $ (1)
Colton Gillies	3 000 $ (3)
Grant McNeill	3 000 $ (4)
Greg Classen	3 000 $ (4)
Levi Nelson	3 000 $ (4)
Pascal Pelletier	3 000 $ (4)
Sami Lepisto	3 000 $ (4)
Nolan Yonkman	3 000 $ (4)
Trevor Kell	3 000 $ (4)
Cory Schneider	3 000 $ (4)
Josh Tordjman	3 000 $ (4)
Nolan Schaefer	3 000 $ (4)
Eric Godard	1 500 $ (1)
Dan Gendur	0 $ (1)
Jan Mursak	0 $ (1)
Matt Marquardt	0 $ (1)
Salary Commitment
Year 4 : 82 000,00 $
Year 5 : 63 500,00 $
Year 6 : 45 000,00 $
Year 7 : 33 000,00 $

Buffalo

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Marine Midland Arena
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	39 710 000 $
Farm Payroll	96 950 $
Coach Payroll	200 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	5 000 869 $
Estimated Season Expenses	0 $
Current Funds	74 679 780 $
Projected Bank Account	74 679 780 $

Pro PayRoll
Ilya Bryzgalov	6 500 000 $ (1)
Scott Gomez	4 870 000 $ (1)
Chris Clark	3 500 000 $ (1)
Jere Lehtinen	3 500 000 $ (2)
Petr Sykora	3 500 000 $ (3)
Matthew Lombardi	3 350 000 $ (2)
Radek Dvorak	2 200 000 $ (2)
Ruslan Fedotenko	2 200 000 $ (1)
Kevin Weekes	2 200 000 $ (1)
Jonathan Cheechoo	2 140 000 $ (1)
Eric Brewer	900 000 $ (1)
Fredrik Modin	900 000 $ (2)
Brendan Morrison	900 000 $ (2)
Barret Jackman	850 000 $ (1)
Garnet Exelby	500 000 $ (2)
Lee Stempniak	500 000 $ (1)
Dave Steckel	300 000 $ (1)
Brett Festerling	300 000 $ (4)
Jonas Frogren	300 000 $ (4)
Teemu Laakso	300 000 $ (4)
Salary Commitment
Year 4 : 39 710 000,00 $
Year 5 : 15 750 000,00 $
Year 6 : 4 400 000,00 $
Year 7 : 900 000,00 $

Farm PayRoll
Miroslav Satan	22 000 $ (3)
Andrew Raycroft	9 000 $ (3)
Adam Mair	5 000 $ (1)
Ryan Flinn	5 000 $ (1)
Cory Urquhart	4 950 $ (1)
Billy Ryan	4 750 $ (1)
Guillaume Lefebvre	4 750 $ (1)
Shane Willis	4 750 $ (1)
Shawn Belle	3 750 $ (2)
Derek Boogaard	3 000 $ (1)
Garrett Klotz	3 000 $ (4)
Jakub Petruzalek	3 000 $ (4)
Jesse Schultz	3 000 $ (2)
Mark Mancari	3 000 $ (2)
Julian Talbot	3 000 $ (4)
Mike Card	3 000 $ (2)
Tim Conboy	3 000 $ (4)
Ryan Dingle	3 000 $ (4)
Ryan Oulahen	3 000 $ (4)
Troy Bodie	3 000 $ (4)
Salary Commitment
Year 4 : 96 950,00 $
Year 5 : 64 750,00 $
Year 6 : 52 000,00 $
Year 7 : 21 000,00 $

Calgary

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Canadian Airlines Saddledome
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	17 151 000 $
Farm Payroll	288 500 $
Coach Payroll	1 000 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	2 304 938 $
Estimated Season Expenses	0 $
Current Funds	33 465 851 $
Projected Bank Account	33 465 851 $

Pro PayRoll
Brian Rafalski	6 500 000 $ (1)
Nikolai Zherdev	3 499 000 $ (3)
Chris Osgood	2 200 000 $ (1)
Ole-Kristian Tollefsen	675 000 $ (1)
Sean O'Donnell	500 000 $ (2)
Shawn Thornton	500 000 $ (1)
Dan Hinote	500 000 $ (3)
Freddy Meyer	500 000 $ (2)
Ryan Callahan	325 000 $ (2)
Colin Fraser	300 000 $ (2)
Enver Lisin	300 000 $ (2)
Anssi Salmela	300 000 $ (4)
Daniel Paille	300 000 $ (1)
Lauri Korpikoski	300 000 $ (4)
Greg Moore	300 000 $ (4)
Jesse Winchester	300 000 $ (3)
Niklas Hjalmarsson	300 000 $ (3)
Miika Wiikman	300 000 $ (4)
Boyd Kane	227 000 $ (2)
Danick Paquette	0 $ (1)
Kyle Beach	0 $ (1)
Vyacheslav Voinov	0 $ (1)
Salary Commitment
Year 4 : 18 126 000,00 $
Year 5 : 7 951 000,00 $
Year 6 : 5 799 000,00 $
Year 7 : 1 200 000,00 $

Farm PayRoll
Miikka Kiprusoff	50 000 $ (1)
Chris Drury	37 500 $ (1)
Shane Doan	35 000 $ (1)
Chris Gratton	27 750 $ (1)
Brian Gionta	24 850 $ (2)
Niclas Havelid	22 000 $ (1)
Todd Marchant	22 000 $ (1)
Patrick Sharp	21 900 $ (2)
Ryan Getzlaf	9 000 $ (1)
Dennis Wideman	7 500 $ (1)
Duncan Keith	7 500 $ (1)
Tobias Enstrom	7 500 $ (3)
Aaron Ward	5 000 $ (3)
Corey Perry	5 000 $ (1)
Nick Tarnasky	3 000 $ (1)
Bryan Little	3 000 $ (3)
Salary Commitment
Year 4 : 288 500,00 $
Year 5 : 62 250,00 $
Year 6 : 15 500,00 $
Year 7 : 0,00 $

Caroline

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Raleigh Sports Arena
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	38 363 000 $
Farm Payroll	69 000 $
Coach Payroll	600 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	4 879 000 $
Estimated Season Expenses	0 $
Current Funds	64 657 481 $
Projected Bank Account	64 657 481 $

Pro PayRoll
Eric Staal	6 500 000 $ (3)
Jay Bouwmeester	4 850 000 $ (1)
Ryan Kesler	3 500 000 $ (3)
Wade Redden	3 500 000 $ (2)
Slava Kozlov	3 500 000 $ (3)
Anton Volchenkov	2 943 000 $ (1)
Ales Hemsky	2 200 000 $ (1)
Tim Connolly	2 200 000 $ (3)
Sidney Crosby	900 000 $ (1)
Thomas Vanek	900 000 $ (1)
Anton Babchuk	900 000 $ (2)
Craig Adams	900 000 $ (1)
Henrik Lundqvist	900 000 $ (1)
Mikael Tellqvist	900 000 $ (1)
Trevor Daley	870 000 $ (3)
Ethan Moreau	500 000 $ (2)
Kevin Bieksa	500 000 $ (1)
Kirk Maltby	500 000 $ (2)
Andrew Cogliano	500 000 $ (3)
Steve Ott	300 000 $ (2)
Karl Alzner	300 000 $ (4)
Trent Whitfield	300 000 $ (4)
Mikael Backlund	0 $ (1)
Salary Commitment
Year 4 : 38 363 000,00 $
Year 5 : 23 370 000,00 $
Year 6 : 17 670 000,00 $
Year 7 : 600 000,00 $

Farm PayRoll
Matthew Spiller	5 000 $ (1)
Bill Thomas	5 000 $ (2)
Mikko Lehtonen	5 000 $ (2)
Adam Perry	3 000 $ (4)
Darren Reid	3 000 $ (1)
Darryl Bootland	3 000 $ (1)
Zenon Konopka	3 000 $ (1)
Aaron Rome	3 000 $ (2)
Janne Niskala	3 000 $ (4)
Kris Russell	3 000 $ (3)
Nicklas Bergfors	3 000 $ (3)
Steve Downie	3 000 $ (3)
Nikolai Lemtyugov	3 000 $ (4)
Ray Macias	3 000 $ (4)
Ryan Wilson	3 000 $ (4)
Al Montoya	3 000 $ (4)
Brent Krahn	3 000 $ (4)
David Shantz	3 000 $ (4)
Kevin Nastiuk	3 000 $ (4)
Mark Dekanich	3 000 $ (4)
Matt Keetley	3 000 $ (4)
Jonas Junland	0 $ (1)
Jonathan Bernier	0 $ (0)
Salary Commitment
Year 4 : 69 000,00 $
Year 5 : 55 000,00 $
Year 6 : 42 000,00 $
Year 7 : 33 000,00 $

Chicago

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	United Center
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	42 180 000 $
Farm Payroll	67 800 $
Coach Payroll	1 000 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	5 406 850 $
Estimated Season Expenses	0 $
Current Funds	26 217 483 $
Projected Bank Account	26 217 483 $

Pro PayRoll
Tomas Vokoun	7 800 000 $ (3)
Kristian Huselius	5 000 000 $ (1)
Nik Antropov	5 000 000 $ (3)
Daniel Cleary	3 500 000 $ (3)
Tom Poti	3 500 000 $ (1)
Mike Modano	3 450 000 $ (3)
Bill Guerin	2 200 000 $ (3)
Mike Commodore	2 200 000 $ (2)
Eric Belanger	1 950 000 $ (1)
Brett McLean	900 000 $ (1)
Philippe Boucher	900 000 $ (3)
Stephane Robidas	900 000 $ (1)
Taylor Pyatt	900 000 $ (3)
Tyler Arnason	880 000 $ (1)
Milan Jurcina	750 000 $ (1)
Ville Peltonen	750 000 $ (2)
Dustin Penner	500 000 $ (1)
Radek Bonk	500 000 $ (1)
Kurtis Foster	300 000 $ (2)
Ilya Zubov	300 000 $ (3)
Salary Commitment
Year 4 : 42 180 000,00 $
Year 5 : 27 300 000,00 $
Year 6 : 24 050 000,00 $
Year 7 : 0,00 $

Farm PayRoll
Jamie Heward	7 500 $ (1)
Jason Ward	7 000 $ (0)
Mark Stuart	5 000 $ (1)
Francis Lessard	5 000 $ (2)
Nigel Dawes	5 000 $ (2)
Eric Boulton	3 300 $ (3)
Alexandre Giroux	3 000 $ (1)
Jeff Taffe	3 000 $ (1)
Jeremy Colliton	3 000 $ (4)
Jody Shelley	3 000 $ (2)
Rick Rypien	3 000 $ (4)
Ryan Hollweg	3 000 $ (1)
Chris Zarb	3 000 $ (4)
Joey Crabb	3 000 $ (4)
Tomas Plihal	3 000 $ (2)
Colin Stuart	3 000 $ (3)
Peter Olvecky	3 000 $ (4)
Tyler Sloan	3 000 $ (4)
Justin Peters	3 000 $ (4)
Matt Zaba	3 000 $ (4)
Salary Commitment
Year 4 : 67 800,00 $
Year 5 : 46 300,00 $
Year 6 : 30 300,00 $
Year 7 : 24 000,00 $

Colorado

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Pepsi Center
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	50 990 000 $
Farm Payroll	29 500 $
Coach Payroll	1 000 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	6 502 438 $
Estimated Season Expenses	0 $
Current Funds	139 052 934 $
Projected Bank Account	139 052 934 $

Pro PayRoll
Joe Thornton	7 800 000 $ (3)
Alexei Ponikarovsky	5 000 000 $ (1)
Dustin Brown	5 000 000 $ (1)
Kimmo Timonen	5 000 000 $ (2)
Marty Turco	5 000 000 $ (1)
Joni Pitkanen	3 500 000 $ (2)
Ryan Malone	3 500 000 $ (2)
Shawn Horcoff	3 500 000 $ (2)
Dan Hamhuis	2 200 000 $ (1)
Marek Zidlicky	2 200 000 $ (1)
Bryan Allen	1 590 000 $ (2)
Greg Zanon	900 000 $ (2)
Dan Ellis	900 000 $ (2)
Mike Richards	750 000 $ (1)
Jiri Novotny	750 000 $ (1)
Adam Hall	500 000 $ (1)
Alex Burrows	500 000 $ (1)
Boyd Gordon	500 000 $ (2)
Erik Christensen	500 000 $ (1)
Krystofer Kolanos	500 000 $ (1)
Jeff Tambellini	300 000 $ (1)
Benoit Pouliot	300 000 $ (2)
Matt Smaby	300 000 $ (3)
Salary Commitment
Year 4 : 50 990 000,00 $
Year 5 : 27 790 000,00 $
Year 6 : 8 100 000,00 $
Year 7 : 0,00 $

Farm PayRoll
Tuukka Rask	8 500 $ (2)
Petteri Nokelainen	3 000 $ (1)
Francis Pare	3 000 $ (4)
Kyle Wharton	3 000 $ (4)
Marek Zagrapan	3 000 $ (4)
Anton Stralman	3 000 $ (3)
Tim Ramholt	3 000 $ (3)
Tyler Weiman	3 000 $ (3)
Derek Joslin	0 $ (1)
Kevin Quick	0 $ (1)
Tomas Zaborsky	0 $ (1)
Salary Commitment
Year 4 : 29 500,00 $
Year 5 : 26 500,00 $
Year 6 : 18 000,00 $
Year 7 : 9 000,00 $

Columbus

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Nationwide Arena
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	43 052 000 $
Farm Payroll	106 810 $
Coach Payroll	600 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	5 469 852 $
Estimated Season Expenses	0 $
Current Funds	53 573 908 $
Projected Bank Account	53 573 908 $

Pro PayRoll
Vincent Lecavalier	7 800 000 $ (1)
Zdeno Chara	7 800 000 $ (1)
Evgeni Nabokov	5 000 000 $ (3)
Michael Nylander	3 500 000 $ (1)
Brad Boyes	3 490 000 $ (1)
Steve Sullivan	3 000 000 $ (1)
Matt Cooke	2 200 000 $ (2)
Sergei Fedorov	2 200 000 $ (2)
Fernando Pisani	1 800 000 $ (1)
Evgeny Artyukhin	950 000 $ (2)
Jerred Smithson	900 000 $ (1)
Patrick Lalime	900 000 $ (1)
Kyle Wellwood	750 000 $ (1)
Andy Hilbert	500 000 $ (1)
Dennis Seidenberg	500 000 $ (2)
Mark Eaton	500 000 $ (3)
Mike Van Ryn	500 000 $ (2)
Christoph Schubert	350 000 $ (1)
Chris Kelly	312 000 $ (1)
Cory Murphy	300 000 $ (3)
Mason Raymond	300 000 $ (3)
Salary Commitment
Year 4 : 43 552 000,00 $
Year 5 : 12 450 000,00 $
Year 6 : 6 100 000,00 $
Year 7 : 0,00 $

Farm PayRoll
Devan Dubnyk	9 840 $ (1)
Erik Reitz	9 000 $ (1)
Mathieu Carle	8 500 $ (2)
Cory Emmerton	8 220 $ (3)
Mathieu Perreault	7 170 $ (3)
Dan Collins	6 280 $ (2)
Tom Fritsche	5 670 $ (3)
Greg Mauldin	5 000 $ (1)
Ned Lukacevic	5 000 $ (1)
Daren Machesney	4 930 $ (1)
Justin Taylor	4 750 $ (1)
Corey Crawford	3 950 $ (1)
Joe Motzko	3 000 $ (1)
Josh Gratton	3 000 $ (1)
Brian Lashoff	3 000 $ (4)
Peter Harrold	3 000 $ (2)
Cody McLeod	3 000 $ (3)
Jason Jaffray	3 000 $ (3)
Nick Holden	3 000 $ (4)
Phil Oreskovic	3 000 $ (4)
Tomas Mojzis	1 500 $ (2)
Troy Brouwer	1 500 $ (2)
Zack Stortini	1 500 $ (1)
Akim Aliu	0 $ (1)
Thomas Hickey	0 $ (1)
Salary Commitment
Year 4 : 106 810,00 $
Year 5 : 56 840,00 $
Year 6 : 36 060,00 $
Year 7 : 9 000,00 $

Dallas

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Reunion Arena
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	16 775 000 $
Farm Payroll	413 650 $
Coach Payroll	600 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	2 223 581 $
Estimated Season Expenses	0 $
Current Funds	96 240 854 $
Projected Bank Account	96 240 854 $

Pro PayRoll
Marian Gaborik	5 000 000 $ (1)
Sergei Gonchar	5 000 000 $ (2)
Carey Price	900 000 $ (3)
Brad May	500 000 $ (2)
Carsen Germyn	500 000 $ (2)
Graham Mink	500 000 $ (1)
Jason Ryznar	475 000 $ (1)
Kyle Cumiskey	300 000 $ (2)
Brett Carson	300 000 $ (4)
Chad Painchaud	300 000 $ (4)
Alex Brooks	300 000 $ (3)
Connor James	300 000 $ (1)
Evan McGrath	300 000 $ (4)
Geoff Paukovich	300 000 $ (4)
Joakim Andersson	300 000 $ (4)
Jon Rheault	300 000 $ (4)
Mark Santorelli	300 000 $ (4)
Johnny Boychuk	300 000 $ (3)
Paul Baier	300 000 $ (4)
Trevor Hendrikx	300 000 $ (4)
Anton Khudobin	300 000 $ (4)
Logan Couture	0 $ (1)
Salary Commitment
Year 4 : 17 075 000,00 $
Year 5 : 10 800 000,00 $
Year 6 : 4 500 000,00 $
Year 7 : 3 000 000,00 $

Farm PayRoll
Henrik Zetterberg	65 000 $ (2)
Sergei Zubov	50 000 $ (1)
Dan Boyle	35 000 $ (3)
Michael Ryder	35 000 $ (3)
Patrice Bergeron	33 900 $ (3)
Brooks Orpik	22 000 $ (1)
Jiri Hudler	22 000 $ (2)
Hal Gill	21 600 $ (2)
Bobby Holik	20 500 $ (1)
Carlo Colaiacovo	9 000 $ (1)
Kyle Mclaren	9 000 $ (2)
Alexander Ovechkin	9 000 $ (1)
Jason Labarbera	9 000 $ (1)
Karlis Skrastins	5 000 $ (2)
Travis Moen	5 000 $ (1)
Johan Hedberg	4 900 $ (1)
Travis Zajac	3 750 $ (2)
David Krejci	3 000 $ (2)
Junior Lessard	3 000 $ (1)
Mike Green	3 000 $ (1)
Jon Kalinski	3 000 $ (4)
Mathieu Aubin	3 000 $ (4)
Michael Swift	3 000 $ (4)
Alex Goligoski	3 000 $ (3)
Jared Boll	3 000 $ (3)
Mattias Ritola	3 000 $ (3)
Tyler Kennedy	3 000 $ (3)
Nathan Davis	3 000 $ (4)
Ryan White	3 000 $ (4)
Tim Kennedy	3 000 $ (4)
Ty Wishart	3 000 $ (4)
Viktor Tikhonov	3 000 $ (4)
Vladmir Mihalik	3 000 $ (4)
Zack Torquato	3 000 $ (4)
Curtis McElhinney	3 000 $ (3)
Salary Commitment
Year 4 : 413 650,00 $
Year 5 : 278 250,00 $
Year 6 : 148 900,00 $
Year 7 : 30 000,00 $

Detroit

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Joe Louis Arena
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	32 062 000 $
Farm Payroll	74 750 $
Coach Payroll	1 000 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	4 142 094 $
Estimated Season Expenses	0 $
Current Funds	106 080 802 $
Projected Bank Account	106 080 802 $

Pro PayRoll
Daniel Briere	5 000 000 $ (2)
Patrik Elias	5 000 000 $ (1)
Jaroslav Spacek	3 500 000 $ (3)
John-Michael Liles	3 000 000 $ (2)
Mike Komisarek	2 992 000 $ (1)
Jochen Hecht	2 200 000 $ (2)
Brent Seabrook	900 000 $ (1)
Jason Smith	900 000 $ (2)
Manny Malhotra	900 000 $ (1)
Paul Gaustad	900 000 $ (1)
Scottie Upshall	900 000 $ (1)
Jonathan Toews	900 000 $ (3)
Patrick Kane	900 000 $ (3)
Chris Mason	900 000 $ (1)
P.J. Axelsson	870 000 $ (2)
Andrew Ladd	500 000 $ (1)
Joel Lundqvist	500 000 $ (2)
Zach Bogosian	500 000 $ (4)
Brian Boucher	500 000 $ (2)
Patrick Kaleta	300 000 $ (1)
Salary Commitment
Year 4 : 32 062 000,00 $
Year 5 : 18 770 000,00 $
Year 6 : 5 800 000,00 $
Year 7 : 500 000,00 $

Farm PayRoll
Brad Lukowich	9 000 $ (1)
Brent Johnson	9 000 $ (2)
Noah Welch	5 000 $ (1)
Thomas Pock	5 000 $ (1)
Justin Azevedo	4 750 $ (4)
Bobby Hughes	3 000 $ (4)
Matt Foy	3 000 $ (1)
Brock Trotter	3 000 $ (4)
Cody Franson	3 000 $ (4)
Felix Schutz	3 000 $ (4)
Kevin Porter	3 000 $ (4)
Mark Mitera	3 000 $ (4)
Adam Pineault	3 000 $ (3)
Brian Boyle	3 000 $ (3)
Mark Fistric	3 000 $ (3)
Mike Weber	3 000 $ (3)
T.J. Galiardi	3 000 $ (4)
Tomas Kana	3 000 $ (4)
Trevor Lewis	3 000 $ (4)
Logan Pyett	0 $ (1)
Matt Halischuk	0 $ (1)
Matthew Corrente	0 $ (1)
Nigel Williams	0 $ (1)
Salary Commitment
Year 4 : 74 750,00 $
Year 5 : 52 750,00 $
Year 6 : 43 750,00 $
Year 7 : 31 750,00 $

Edmonton

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Skyreach Centre
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	21 040 000 $
Farm Payroll	39 500 $
Coach Payroll	1 000 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	2 759 938 $
Estimated Season Expenses	0 $
Current Funds	67 416 487 $
Projected Bank Account	67 416 487 $

Pro PayRoll
Cory Stillman	3 500 000 $ (3)
Brian Rolston	3 400 000 $ (3)
Bret Hedican	2 200 000 $ (1)
Andy Sutton	1 200 000 $ (1)
Brian Pothier	900 000 $ (1)
Scott Hannan	900 000 $ (3)
Shane Hnidy	900 000 $ (1)
Nicklas Backstrom	900 000 $ (3)
Alex Auld	900 000 $ (1)
Paul Ranger	750 000 $ (1)
Brian Willsie	500 000 $ (1)
Derek Armstrong	500 000 $ (1)
Jamal Mayers	500 000 $ (1)
Patrice Brisebois	500 000 $ (2)
Ryan Johnson	500 000 $ (3)
Tom Kostopoulos	500 000 $ (1)
Sam Gagner	500 000 $ (3)
Pascal Leclaire	490 000 $ (1)
Eric Nystrom	300 000 $ (1)
Mark Bell	300 000 $ (1)
Michael Rupp	300 000 $ (1)
Jamie Tardif	300 000 $ (4)
Nikolai Kulemin	300 000 $ (4)
Salary Commitment
Year 4 : 21 040 000,00 $
Year 5 : 10 800 000,00 $
Year 6 : 10 300 000,00 $
Year 7 : 600 000,00 $

Farm PayRoll
Mike Zigomanis	6 500 $ (1)
Darcy Hordichuk	3 000 $ (2)
Derek Meech	3 000 $ (2)
Drew Larman	3 000 $ (2)
Grant Lewis	3 000 $ (4)
Jean-Claude Sawyer	3 000 $ (4)
Jeffrey Lee	3 000 $ (4)
Alex Foster	3 000 $ (3)
Garrett Stafford	3 000 $ (4)
Jacob Dowell	3 000 $ (3)
Steven Zalewski	3 000 $ (4)
Tobias Stephan	3 000 $ (3)
Alex Pietrangelo	0 $ (1)
Nicolas Blanchard	0 $ (1)
Nikita Filatov	0 $ (1)
Oskars Bartulis	0 $ (1)
Jeff Zatkoff	0 $ (1)
Salary Commitment
Year 4 : 39 500,00 $
Year 5 : 33 000,00 $
Year 6 : 24 000,00 $
Year 7 : 15 000,00 $

Floride

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	National Car Rental Center
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	49 505 000 $
Farm Payroll	102 915 $
Coach Payroll	600 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	6 275 990 $
Estimated Season Expenses	0 $
Current Funds	60 333 491 $
Projected Bank Account	60 333 491 $

Pro PayRoll
Nicklas Lidstrom	7 800 000 $ (1)
Alexander Semin	5 000 000 $ (2)
Lubomir Visnovsky	5 000 000 $ (1)
Milan Michalek	4 995 000 $ (2)
Matthew Stajan	3 500 000 $ (3)
Scott Hartnell	3 490 000 $ (1)
Jose Theodore	3 380 000 $ (2)
Chris Phillips	2 200 000 $ (1)
Andy Mcdonald	2 200 000 $ (1)
Fedor Tyutin	2 090 000 $ (1)
Nick Schultz	1 900 000 $ (3)
Glen Metropolit	900 000 $ (1)
Jussi Jokinen	900 000 $ (1)
Steve Begin	900 000 $ (1)
Willie Mitchell	900 000 $ (1)
Steve Mason	900 000 $ (4)
Steve Bernier	750 000 $ (1)
Chuck Kobasew	600 000 $ (3)
James Wisniewski	500 000 $ (1)
Robert Nilsson	500 000 $ (1)
David Clarkson	500 000 $ (2)
Brian Sutherby	300 000 $ (1)
Claude Lemieux	300 000 $ (4)
Salary Commitment
Year 4 : 49 505 000,00 $
Year 5 : 21 075 000,00 $
Year 6 : 7 200 000,00 $
Year 7 : 1 200 000,00 $

Farm PayRoll
Peter Budaj	9 000 $ (1)
Brian Salcido	8 500 $ (1)
Joel Gistedt	8 500 $ (3)
Jon Quick	7 700 $ (2)
Hugh Jessiman	7 260 $ (1)
Mike Lundin	6 875 $ (1)
Peter Regin	6 080 $ (2)
Gerald Coleman	5 250 $ (1)
Jim Vandermeer	5 000 $ (1)
Tyler Haskins	4 750 $ (1)
Adam Munro	4 750 $ (1)
Nathan Smith	3 750 $ (1)
Gilbert Brule	3 000 $ (1)
Jeremy Williams	3 000 $ (1)
Andrew Hutchinson	3 000 $ (1)
Jeff Penner	3 000 $ (4)
Alexander Nikulin	3 000 $ (4)
Alexandre R. Picard	3 000 $ (3)
David Brine	3 000 $ (3)
Trevor Smith	3 000 $ (4)
Corey Locke	1 500 $ (1)
Daniel Rahimi	0 $ (1)
Maxime Lacroix	0 $ (1)
T.J. Fast	0 $ (1)
Salary Commitment
Year 4 : 102 915,00 $
Year 5 : 37 280,00 $
Year 6 : 23 500,00 $
Year 7 : 9 000,00 $

Los Angeles

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	STAPLES Center
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	13 050 000 $
Farm Payroll	49 750 $
Coach Payroll	1 000 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	1 762 469 $
Estimated Season Expenses	0 $
Current Funds	26 108 185 $
Projected Bank Account	26 108 185 $

Pro PayRoll
Henrik Sedin	3 750 000 $ (2)
Daniel Sedin	3 500 000 $ (1)
Alexander Steen	900 000 $ (1)
Petr Prucha	900 000 $ (1)
Ryan Shannon	500 000 $ (2)
Marc Denis	500 000 $ (3)
Alexander Edler	300 000 $ (2)
Brett Lebda	300 000 $ (2)
Ryan Bayda	300 000 $ (1)
Frans Nielsen	300 000 $ (2)
Jay Leach	300 000 $ (3)
Jack Hillen	300 000 $ (4)
Jannik Hansen	300 000 $ (3)
Steve Wagner	300 000 $ (3)
T.J. Hensick	300 000 $ (3)
Torrey Mitchell	300 000 $ (3)
Salary Commitment
Year 4 : 13 050 000,00 $
Year 5 : 7 450 000,00 $
Year 6 : 2 300 000,00 $
Year 7 : 300 000,00 $

Farm PayRoll
Brett MacLean	9 500 $ (3)
Carl Corazzini	6 500 $ (1)
Jimmy Howard	5 000 $ (1)
Marco Scandella	4 750 $ (1)
Arturs Kulda	3 000 $ (4)
Dustin Jeffrey	3 000 $ (4)
Jamie McGinn	3 000 $ (4)
Luca Sbisa	3 000 $ (4)
Morten Madsen	3 000 $ (4)
Nathan Gerbe	3 000 $ (4)
Tom Wandell	3 000 $ (4)
Simeon Varlamov	3 000 $ (4)
Andrei Plekhanov	0 $ (1)
Cameron Cepek	0 $ (1)
Salary Commitment
Year 4 : 49 750,00 $
Year 5 : 33 500,00 $
Year 6 : 33 500,00 $
Year 7 : 24 000,00 $

Minnesota

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Xcel Energy Center
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	42 990 000 $
Farm Payroll	59 000 $
Coach Payroll	600 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	5 456 125 $
Estimated Season Expenses	0 $
Current Funds	46 746 188 $
Projected Bank Account	46 746 188 $

Pro PayRoll
Martin St. Louis	6 500 000 $ (3)
Andrei Markov	5 000 000 $ (3)
J.P. Dumont	5 000 000 $ (1)
Brad Richards	4 790 000 $ (2)
Robert Lang	3 500 000 $ (2)
Roman Hamrlik	3 500 000 $ (1)
Jean-Sebastien Giguere	3 500 000 $ (3)
Colby Armstrong	2 200 000 $ (2)
Toni Lydman	2 200 000 $ (3)
Andrew Ference	900 000 $ (2)
R.J. Umberger	900 000 $ (1)
Antero Niittymaki	900 000 $ (1)
Drew Stafford	750 000 $ (2)
Zach Parise	750 000 $ (1)
Gregory Campbell	500 000 $ (1)
Matt Greene	500 000 $ (1)
Scott Nichol	500 000 $ (3)
Matt Carle	500 000 $ (1)
Valtteri Filppula	300 000 $ (1)
Nick Foligno	300 000 $ (3)
Salary Commitment
Year 4 : 42 990 000,00 $
Year 5 : 30 140 000,00 $
Year 6 : 18 000 000,00 $
Year 7 : 0,00 $

Farm PayRoll
Derek Morris	22 000 $ (1)
Andy Greene	5 000 $ (2)
Matt D'Agostini	5 000 $ (4)
Chris Chelios	3 000 $ (2)
George Parros	3 000 $ (1)
Ashton Rome	3 000 $ (4)
Janis Sprukts	3 000 $ (4)
Jared Ross	3 000 $ (4)
Oscar Moller	3 000 $ (4)
Tim Stapleton	3 000 $ (4)
Ryan Munce	3 000 $ (4)
Dan LaCosta	3 000 $ (4)
Ben Maxwell	0 $ (1)
Salary Commitment
Year 4 : 59 000,00 $
Year 5 : 34 000,00 $
Year 6 : 26 000,00 $
Year 7 : 26 000,00 $

Montreal

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Bell Center
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	16 100 000 $
Farm Payroll	97 500 $
Coach Payroll	600 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	2 100 312 $
Estimated Season Expenses	0 $
Current Funds	72 558 093 $
Projected Bank Account	72 558 093 $

Pro PayRoll
David Legwand	3 350 000 $ (1)
Mark Parrish	2 200 000 $ (1)
Ian White	900 000 $ (2)
Vernon Fiddler	900 000 $ (1)
Ryan Craig	750 000 $ (1)
Brandon Bochenski	500 000 $ (1)
Denis Gauthier	500 000 $ (2)
Jay McClement	500 000 $ (1)
Kyle Calder	500 000 $ (2)
Andrew Alberts	500 000 $ (1)
Cory Sarich	500 000 $ (2)
David Moss	500 000 $ (2)
Matt Moulson	500 000 $ (3)
Josh Harding	500 000 $ (1)
Joey MacDonald	500 000 $ (2)
Anthony Stewart	300 000 $ (1)
Brendan Bell	300 000 $ (1)
Dominic Moore	300 000 $ (2)
Keith Aucoin	300 000 $ (1)
Drew Doughty	300 000 $ (4)
James Neal	300 000 $ (4)
Claude Giroux	300 000 $ (4)
Matt Hunwick	300 000 $ (3)
Mikkel Boedker	300 000 $ (4)
Ville Leino	300 000 $ (4)
Salary Commitment
Year 4 : 16 100 000,00 $
Year 5 : 6 000 000,00 $
Year 6 : 2 300 000,00 $
Year 7 : 1 500 000,00 $

Farm PayRoll
Blair Jones	5 000 $ (2)
Darren Haydar	5 000 $ (3)
Frantisek Kaberle	5 000 $ (1)
Jamie Rivers	5 000 $ (1)
Mark Cullen	5 000 $ (1)
Mike York	5 000 $ (2)
Richard Petiot	5 000 $ (1)
Dany Sabourin	5 000 $ (1)
Joe Finley	4 750 $ (1)
Mark Fraser	3 750 $ (2)
Ben Lovejoy	3 000 $ (4)
Kevin Klein	3 000 $ (1)
Wade Brookbank	3 000 $ (2)
Kenndal McArdle	3 000 $ (4)
Maxim Noreau	3 000 $ (4)
Chris Minard	3 000 $ (3)
Justin Abdelkader	3 000 $ (3)
Lukas Kaspar	3 000 $ (3)
Martin St. Pierre	3 000 $ (2)
Nick Johnson	3 000 $ (4)
Olivier Magnan	3 000 $ (4)
Petr Pohl	3 000 $ (4)
Radek Smolenak	3 000 $ (4)
Raymond Sawada	3 000 $ (4)
Rob Bellamy	3 000 $ (4)
Tommy Pyatt	3 000 $ (4)
Cedrick Desjardins	3 000 $ (4)
Loic Lacasse	3 000 $ (4)
Dale Weise	0 $ (1)
Michael Ratchuk	0 $ (1)
Nick Spaling	0 $ (1)
Robin Figren	0 $ (1)
Spencer Machacek	0 $ (1)
Stefan Chaput	0 $ (1)
Salary Commitment
Year 4 : 102 500,00 $
Year 5 : 69 750,00 $
Year 6 : 50 000,00 $
Year 7 : 36 000,00 $

Nashville

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Gaylord Entertainment Center
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	45 750 000 $
Farm Payroll	63 750 $
Coach Payroll	1 000 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	5 851 719 $
Estimated Season Expenses	0 $
Current Funds	127 538 037 $
Projected Bank Account	127 538 037 $

Pro PayRoll
Bryan Mccabe	6 500 000 $ (1)
Olli Jokinen	6 500 000 $ (1)
Milan Hejduk	5 000 000 $ (3)
Scott Niedermayer	5 000 000 $ (2)
Kari Lehtonen	5 000 000 $ (1)
Joffrey Lupul	3 350 000 $ (3)
Greg De Vries	2 500 000 $ (1)
Tuomo Ruutu	2 200 000 $ (3)
Craig Rivet	2 200 000 $ (1)
Vesa Toskala	2 200 000 $ (1)
Raffi Torres	900 000 $ (1)
Brandon Dubinsky	750 000 $ (3)
Jeff Hamilton	500 000 $ (3)
Matt Bradley	500 000 $ (1)
Shean Donovan	500 000 $ (1)
Devin Setoguchi	500 000 $ (3)
Kristopher Letang	300 000 $ (2)
Lukas Krajicek	300 000 $ (2)
Mark Giordano	300 000 $ (1)
Tomas Fleischmann	300 000 $ (1)
Kyle Turris	300 000 $ (4)
Matt Walker	150 000 $ (1)
Salary Commitment
Year 4 : 45 750 000,00 $
Year 5 : 18 200 000,00 $
Year 6 : 12 600 000,00 $
Year 7 : 300 000,00 $

Farm PayRoll
Erik Johnson	5 000 $ (3)
Josh Hennessy	3 250 $ (2)
Ben Walter	3 000 $ (1)
Jean-Francois Jacques	3 000 $ (1)
Matt Jones	3 000 $ (1)
Cal O'Reilly	3 000 $ (4)
Janne Pesonen	3 000 $ (4)
Jason Garrison	3 000 $ (4)
Logan Stephenson	3 000 $ (4)
Mark Letestu	3 000 $ (4)
Matt Beleskey	3 000 $ (4)
Clay Wilson	3 000 $ (3)
Joey Mormina	3 000 $ (3)
Stefan Meyer	3 000 $ (3)
Scott Lehman	3 000 $ (4)
Stefan Legein	3 000 $ (4)
Tomas Marcinko	3 000 $ (4)
Tyson Strachan	3 000 $ (4)
Jean-Sebastien Aubin	3 000 $ (1)
Karri Ramo	3 000 $ (2)
Lasse Kukkonen	1 500 $ (1)
Salary Commitment
Year 4 : 63 750,00 $
Year 5 : 50 250,00 $
Year 6 : 44 000,00 $
Year 7 : 30 000,00 $

New Jersey

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Continental Airlines
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	43 077 000 $
Farm Payroll	7 500 $
Coach Payroll	1 000 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	5 511 094 $
Estimated Season Expenses	0 $
Current Funds	169 536 293 $
Projected Bank Account	169 536 293 $

Pro PayRoll
Pavel Datsyuk	7 800 000 $ (1)
Daniel Alfredsson	7 800 000 $ (3)
Roberto Luongo	7 800 000 $ (2)
Michael Cammalleri	3 460 000 $ (2)
Jarret Stoll	2 200 000 $ (2)
Robyn Regehr	2 200 000 $ (1)
Adrian Aucoin	2 017 000 $ (2)
Rob Niedermayer	900 000 $ (2)
Manny Legace	900 000 $ (3)
Ryan Suter	750 000 $ (1)
Shea Weber	750 000 $ (1)
Michael Frolik	750 000 $ (4)
Steven Stamkos	750 000 $ (4)
Christian Backman	500 000 $ (3)
Georges Laraque	500 000 $ (1)
Kris Draper	500 000 $ (1)
Mikko Koivu	500 000 $ (1)
Ossi Vaananen	500 000 $ (1)
Sean Bergenheim	500 000 $ (2)
Curtis Joseph	500 000 $ (1)
Jed Ortmeyer	300 000 $ (3)
Wojtek Wolski	300 000 $ (1)
Cam Barker	300 000 $ (1)
Dave Bolland	300 000 $ (3)
Bobby Ryan	300 000 $ (3)
Salary Commitment
Year 4 : 43 077 000,00 $
Year 5 : 28 477 000,00 $
Year 6 : 11 600 000,00 $
Year 7 : 1 500 000,00 $

Farm PayRoll
Derek MacKenzie	4 250 $ (0)
Sebastien Bisaillon	3 000 $ (2)
Jordan LaVallee	3 000 $ (3)
Aaron MacKenzie	1 500 $ (2)
Ivan Vishnevskiy	0 $ (1)
Jakub Kindl	0 $ (1)
Jack Skille	0 $ (0)
Patrick Maroon	0 $ (1)
Leland Irving	0 $ (1)
Riku Helenius	0 $ (1)
Salary Commitment
Year 4 : 7 500,00 $
Year 5 : 7 500,00 $
Year 6 : 3 000,00 $
Year 7 : 0,00 $

New York I

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Nassau Veterans Memorial Colis
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	41 990 000 $
Farm Payroll	39 630 $
Coach Payroll	600 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	5 328 704 $
Estimated Season Expenses	0 $
Current Funds	59 405 717 $
Projected Bank Account	59 405 717 $

Pro PayRoll
Marian Hossa	7 800 000 $ (1)
Patrick Marleau	7 800 000 $ (3)
Ryan Miller	5 000 000 $ (1)
Keith Tkachuk	3 500 000 $ (1)
Vaclav Prospal	3 250 000 $ (1)
Mike Ribeiro	2 690 000 $ (1)
Antoine Vermette	2 200 000 $ (1)
Rostislav Klesla	1 800 000 $ (1)
Christian Ehrhoff	900 000 $ (2)
Stephen Valiquette	900 000 $ (3)
Michel Ouellet	750 000 $ (1)
Rene Bourque	750 000 $ (1)
Doug Murray	500 000 $ (2)
Francis Bouillon	500 000 $ (2)
Ken Klee	500 000 $ (2)
Niclas Wallin	500 000 $ (2)
Richard Zednik	500 000 $ (2)
Chris Campoli	350 000 $ (1)
Tim Jackman	300 000 $ (4)
Chris Conner	300 000 $ (3)
Triston Grant	300 000 $ (2)
Andrew Ebbett	300 000 $ (3)
Andrew Murray	300 000 $ (3)
Pierre-Cedric Labrie	300 000 $ (4)
Salary Commitment
Year 4 : 41 990 000,00 $
Year 5 : 13 900 000,00 $
Year 6 : 10 200 000,00 $
Year 7 : 600 000,00 $

Farm PayRoll
Taylor Dakers	6 000 $ (1)
Ryan Maki	4 880 $ (1)
Andrew Kozek	4 750 $ (1)
Luke Richardson	3 000 $ (1)
Christian Hanson	3 000 $ (4)
Darcy Campbell	3 000 $ (2)
Kyle Greentree	3 000 $ (3)
Zack Fitzgerald	3 000 $ (3)
Paul Szczechura	3 000 $ (4)
Ryan Hamilton	3 000 $ (4)
Sasha Pokulok	3 000 $ (4)
Brett Bellemore	0 $ (1)
Jason Demers	0 $ (1)
John Negrin	0 $ (1)
Jordan Knackstedt	0 $ (1)
Ryan McGinnis	0 $ (1)
Salary Commitment
Year 4 : 39 630,00 $
Year 5 : 21 000,00 $
Year 6 : 18 000,00 $
Year 7 : 12 000,00 $

New York R

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Madison Square Garden
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	33 175 000 $
Farm Payroll	70 900 $
Coach Payroll	600 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	4 361 988 $
Estimated Season Expenses	0 $
Current Funds	61 272 862 $
Projected Bank Account	61 272 862 $

Pro PayRoll
Alex Tanguay	3 500 000 $ (1)
Brendan Shanahan	3 500 000 $ (2)
Pierre-Marc Bouchard	3 390 000 $ (1)
Christopher Higgins	2 915 000 $ (1)
Nick Boynton	2 500 000 $ (1)
Bryce Salvador	2 200 000 $ (1)
Mike Comrie	2 200 000 $ (2)
Steve Staios	2 200 000 $ (1)
Ty Conklin	2 200 000 $ (1)
Tom Preissing	1 870 000 $ (2)
Richard Park	1 800 000 $ (1)
Dean Mcammond	900 000 $ (2)
Fredrik Sjostrom	900 000 $ (1)
Todd Bertuzzi	900 000 $ (2)
Mike Smith	750 000 $ (2)
Johnny Oduya	600 000 $ (1)
Jordan Leopold	500 000 $ (1)
Justin Williams	500 000 $ (2)
Kyle Brodziak	300 000 $ (1)
Gregory Stewart	300 000 $ (3)
Barry Brust	300 000 $ (3)
Salary Commitment
Year 4 : 34 225 000,00 $
Year 5 : 11 220 000,00 $
Year 6 : 600 000,00 $
Year 7 : 0,00 $

Farm PayRoll
Mike Sillinger	20 900 $ (1)
Wayne Primeau	9 000 $ (1)
Marcel Goc	5 000 $ (1)
Marty Reasoner	5 000 $ (1)
Mike Glumac	5 000 $ (1)
Eric Neilson	4 750 $ (1)
Tim Brent	3 250 $ (2)
Doug Janik	3 000 $ (2)
Andrew Gordon	3 000 $ (4)
Drew Fata	3 000 $ (2)
Joe Jensen	3 000 $ (3)
Robbie Earl	3 000 $ (3)
Jeff Drouin-Deslauriers	3 000 $ (4)
Salary Commitment
Year 4 : 70 900,00 $
Year 5 : 21 250,00 $
Year 6 : 12 000,00 $
Year 7 : 6 000,00 $

Ottawa

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Corel Center
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	18 604 000 $
Farm Payroll	46 370 $
Coach Payroll	600 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	2 406 296 $
Estimated Season Expenses	0 $
Current Funds	37 481 115 $
Projected Bank Account	37 481 115 $

Pro PayRoll
Nathan Horton	3 499 000 $ (2)
Michal Handzus	2 200 000 $ (1)
Peter Schaefer	2 200 000 $ (1)
Patrick Rissmiller	2 200 000 $ (1)
Curtis Sanford	1 415 000 $ (1)
Martin Skoula	900 000 $ (2)
Arron Asham	500 000 $ (3)
Blake Comeau	500 000 $ (2)
Boyd Devereaux	500 000 $ (2)
Eric Fehr	500 000 $ (4)
Todd Fedoruk	500 000 $ (1)
Manny Fernandez	500 000 $ (1)
Dmitri Kalinin	490 000 $ (1)
Jack Johnson	300 000 $ (3)
Josh Gorges	300 000 $ (1)
Kamil Kreps	300 000 $ (2)
Nolan Baumgartner	300 000 $ (2)
Joe Piskula	300 000 $ (2)
Jean-Philippe Cote	300 000 $ (4)
Niklas Grossman	300 000 $ (4)
David Jones	300 000 $ (3)
Jiri Tlusty	300 000 $ (3)
Salary Commitment
Year 4 : 18 604 000,00 $
Year 5 : 8 799 000,00 $
Year 6 : 2 500 000,00 $
Year 7 : 1 100 000,00 $

Farm PayRoll
Adam Berti	6 000 $ (1)
Kaspars Daugavins	5 370 $ (3)
Quintin Laing	5 000 $ (1)
Bryan Young	3 000 $ (2)
Andrew Sarauer	3 000 $ (4)
Byron Bitz	3 000 $ (4)
Jason Bailey	3 000 $ (4)
John Armstrong	3 000 $ (4)
Jordan Owens	3 000 $ (4)
Juraj Simek	3 000 $ (4)
Patric Hornqvist	3 000 $ (4)
Joe Fallon	3 000 $ (4)
Thomas Greiss	3 000 $ (3)
Max Gratchev	0 $ (1)
Michal Repik	0 $ (1)
Taylor Ellington	0 $ (1)
Salary Commitment
Year 4 : 46 370,00 $
Year 5 : 35 370,00 $
Year 6 : 32 370,00 $
Year 7 : 24 000,00 $

Philadelphie

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	First Union Center
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	34 390 000 $
Farm Payroll	37 130 $
Coach Payroll	1 250 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	4 459 641 $
Estimated Season Expenses	0 $
Current Funds	(29 862 083 $)
Projected Bank Account	(29 862 083 $)

Pro PayRoll
Tomas Kaberle	6 500 000 $ (1)
Daymond Langkow	4 500 000 $ (1)
Martin Biron	4 000 000 $ (2)
Rob Blake	3 500 000 $ (2)
Todd White	3 500 000 $ (1)
Martin Havlat	3 340 000 $ (2)
Sergei Samsonov	1 550 000 $ (1)
Daniel Tjarnqvist	900 000 $ (1)
Darryl Sydor	900 000 $ (2)
Ruslan Salei	900 000 $ (2)
Teppo Numminen	900 000 $ (1)
Daniel Carcillo	500 000 $ (2)
Ian Laperriere	500 000 $ (2)
Marek Svatos	500 000 $ (3)
Maxim Afinogenov	500 000 $ (1)
Michael Peca	500 000 $ (2)
David Booth	500 000 $ (2)
B.J. Crombeen	300 000 $ (4)
Petri Kontiola	300 000 $ (3)
Erik Ersberg	300 000 $ (3)
Salary Commitment
Year 4 : 34 390 000,00 $
Year 5 : 16 040 000,00 $
Year 6 : 1 400 000,00 $
Year 7 : 300 000,00 $

Farm PayRoll
Colin McDonald	6 630 $ (1)
Brad Richardson	5 000 $ (1)
Andrew Campbell	3 000 $ (4)
Wyatt Smith	3 000 $ (2)
Michael Vernace	3 000 $ (4)
Darryl Boyce	3 000 $ (3)
Peter Aston	3 000 $ (4)
Ryan Russell	3 000 $ (4)
Wacey Rabbit	3 000 $ (4)
Justin Pogge	3 000 $ (4)
Kip Brennan	1 500 $ (3)
Jordan Eberle	0 $ (1)
Mario Kempe	0 $ (1)
Nicolas Deschamps	0 $ (1)
Scott Jackson	0 $ (1)
Salary Commitment
Year 4 : 37 130,00 $
Year 5 : 25 500,00 $
Year 6 : 22 500,00 $
Year 7 : 18 000,00 $

Phoenix

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	America West Arena
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	42 846 700 $
Farm Payroll	65 500 $
Coach Payroll	600 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	5 439 025 $
Estimated Season Expenses	0 $
Current Funds	34 960 964 $
Projected Bank Account	34 960 964 $

Pro PayRoll
Alexander Frolov	6 500 000 $ (1)
Jarome Iginla	6 500 000 $ (1)
Chris Pronger	5 000 000 $ (2)
Ilya Kovalchuk	5 000 000 $ (1)
Craig Conroy	3 500 000 $ (1)
Joe Sakic	3 500 000 $ (1)
Mats Sundin	3 500 000 $ (3)
Kim Johnsson	2 200 000 $ (2)
Mikael Samuelsson	2 200 000 $ (1)
Randy Jones	830 000 $ (2)
Cam Ward	750 000 $ (1)
Darcy Tucker	500 000 $ (3)
Tom Gilbert	500 000 $ (2)
Kris Versteeg	491 700 $ (1)
Andrej Sekera	375 000 $ (2)
Kurt Sauer	300 000 $ (3)
Brandon Sutter	300 000 $ (4)
Derek Dorsett	300 000 $ (4)
Jakub Voracek	300 000 $ (4)
Nate Thompson	300 000 $ (2)
Salary Commitment
Year 4 : 42 846 700,00 $
Year 5 : 14 405 000,00 $
Year 6 : 5 200 000,00 $
Year 7 : 900 000,00 $

Farm PayRoll
David LeNeveu	7 500 $ (1)
Anders Eriksson	5 000 $ (2)
Craig Macdonald	5 000 $ (1)
Andrew Conboy	3 000 $ (4)
Andrew MacDonald	3 000 $ (4)
Michael Funk	3 000 $ (2)
Rob Davison	3 000 $ (3)
Wade Belak	3 000 $ (2)
Codey Burki	3 000 $ (4)
Jeremy Reich	3 000 $ (2)
John de Gray	3 000 $ (4)
John Scott	3 000 $ (4)
Jonathan Matsumoto	3 000 $ (4)
Kevin Montgomery	3 000 $ (4)
Craig Weller	3 000 $ (3)
Mike Santorelli	3 000 $ (4)
Paul Bissonnette	3 000 $ (4)
Tyler Eckford	3 000 $ (4)
Daniel Larsson	3 000 $ (4)
Scott Munroe	3 000 $ (4)
Maksim Mayorov	0 $ (1)
Salary Commitment
Year 4 : 68 500,00 $
Year 5 : 56 000,00 $
Year 6 : 42 000,00 $
Year 7 : 36 000,00 $

Pittsburgh

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Mellon Arena
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	35 300 000 $
Farm Payroll	70 750 $
Coach Payroll	1 000 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	4 546 344 $
Estimated Season Expenses	0 $
Current Funds	91 564 071 $
Projected Bank Account	91 564 071 $

Pro PayRoll
Jason Arnott	5 000 000 $ (2)
Jamie Langenbrunner	3 500 000 $ (1)
Mathieu Schneider	3 500 000 $ (2)
Mike Knuble	3 500 000 $ (3)
Paul Kariya	3 500 000 $ (3)
Cristobal Huet	3 500 000 $ (2)
Steve Reinprecht	2 500 000 $ (1)
Mattias Ohlund	2 200 000 $ (1)
Doug Weight	900 000 $ (2)
Jason Chimera	900 000 $ (3)
Brett Clark	900 000 $ (3)
Jay Mckee	500 000 $ (1)
Jeff Halpern	500 000 $ (1)
Radek Martinek	500 000 $ (1)
Roman Polak	500 000 $ (2)
Milan Lucic	500 000 $ (3)
Wayne Simmonds	500 000 $ (4)
Jonas Hiller	500 000 $ (3)
Jordin Tootoo	300 000 $ (2)
Kyle Quincey	300 000 $ (1)
Ryane Clowe	300 000 $ (1)
Curtis Glencross	300 000 $ (2)
Derick Brassard	300 000 $ (3)
Marc Staal	300 000 $ (3)
Antti Niemi	300 000 $ (4)
Michael Leighton	300 000 $ (1)
Salary Commitment
Year 4 : 35 800 000,00 $
Year 5 : 25 200 000,00 $
Year 6 : 11 200 000,00 $
Year 7 : 800 000,00 $

Farm PayRoll
Rostislav Olesz	7 500 $ (1)
Michael Blunden	3 250 $ (2)
Bryan Bickell	3 000 $ (2)
Dan Fritsche	3 000 $ (3)
Andreas Nodl	3 000 $ (4)
Andy Rogers	3 000 $ (4)
Chad Kolarik	3 000 $ (4)
Chris Butler	3 000 $ (4)
Davis Drewiske	3 000 $ (4)
Jonas Ahnelov	3 000 $ (4)
Mike Brown	3 000 $ (3)
MacGregor Sharp	3 000 $ (4)
Max Pacioretty	3 000 $ (4)
Antti Pihlstrom	3 000 $ (3)
Casey Borer	3 000 $ (3)
Drew Miller	3 000 $ (3)
Jonathan Ericsson	3 000 $ (3)
Mike Moore	3 000 $ (4)
Nick Dodge	3 000 $ (4)
Sergei Kolosov	3 000 $ (4)
Ben Bishop	3 000 $ (4)
John Curry	3 000 $ (4)
Aaron Palushaj	0 $ (1)
Brad Marchand	0 $ (1)
Bud Holloway	0 $ (1)
Dan Bertram	0 $ (1)
Dennis Persson	0 $ (1)
James van Riemsdyk	0 $ (1)
Jamie McBain	0 $ (1)
Jared Staal	0 $ (1)
Michael Caruso	0 $ (1)
Michael Grabner	0 $ (1)
Shawn Matthias	0 $ (1)
Tom Sestito	0 $ (1)
Riley Holzapfel	0 $ (1)
Michal Neuvirth	0 $ (1)
Salary Commitment
Year 4 : 70 750,00 $
Year 5 : 63 250,00 $
Year 6 : 57 000,00 $
Year 7 : 39 000,00 $

San Jose

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	San Jose Sports Arena
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	44 850 000 $
Farm Payroll	30 250 $
Coach Payroll	200 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	5 635 031 $
Estimated Season Expenses	0 $
Current Funds	66 717 219 $
Projected Bank Account	66 717 219 $

Pro PayRoll
Martin Brodeur	7 800 000 $ (1)
Dany Heatley	6 500 000 $ (1)
Chris Kunitz	5 000 000 $ (1)
Jason Spezza	5 000 000 $ (1)
Ed Jovanovski	3 500 000 $ (1)
Ryan Smyth	3 500 000 $ (3)
John Madden	2 200 000 $ (1)
Ryan Whitney	2 200 000 $ (2)
Adam Foote	1 800 000 $ (1)
Dion Phaneuf	900 000 $ (1)
Evgeni Malkin	900 000 $ (2)
Scott Walker	900 000 $ (2)
Pekka Rinne	900 000 $ (4)
Niklas Kronwall	750 000 $ (1)
Kyle Okposo	750 000 $ (4)
Patrik Berglund	750 000 $ (4)
Jan Hejda	500 000 $ (2)
Paul Stastny	400 000 $ (2)
Ben Guite	300 000 $ (1)
Sean Avery	300 000 $ (1)
Salary Commitment
Year 4 : 44 850 000,00 $
Year 5 : 10 800 000,00 $
Year 6 : 5 900 000,00 $
Year 7 : 2 400 000,00 $

Farm PayRoll
Jason Krog	5 000 $ (1)
Ladislav Smid	3 750 $ (2)
Jay Harrison	3 500 $ (1)
Cam Janssen	3 000 $ (2)
David Desharnais	3 000 $ (4)
Pete Vandermeer	3 000 $ (3)
Ryan Vesce	3 000 $ (4)
Thomas Beauregard	3 000 $ (4)
Wade Dubielewicz	3 000 $ (3)
Denis Reul	0 $ (1)
Luca Caputi	0 $ (1)
Matt Pelech	0 $ (1)
Yannick Weber	0 $ (1)
Salary Commitment
Year 4 : 30 250,00 $
Year 5 : 21 750,00 $
Year 6 : 15 000,00 $
Year 7 : 9 000,00 $

St-Louis

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Kiel Center
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	15 505 000 $
Farm Payroll	51 000 $
Coach Payroll	1 000 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	2 069 500 $
Estimated Season Expenses	0 $
Current Funds	115 477 734 $
Projected Bank Account	115 477 734 $

Pro PayRoll
Viktor Kozlov	4 830 000 $ (1)
Trent Hunter	3 500 000 $ (2)
T.J. Oshie	750 000 $ (3)
Bates Battaglia	500 000 $ (3)
Bruno Gervais	500 000 $ (1)
Alex Henry	500 000 $ (1)
Stephane Veilleux	500 000 $ (2)
Fabian Brunnstrom	500 000 $ (4)
Michael Ryan	500 000 $ (2)
Jason Bacashihua	500 000 $ (1)
Marek Schwarz	375 000 $ (2)
Andre Roy	300 000 $ (3)
Ben Eager	300 000 $ (1)
Jeff Woywitka	300 000 $ (1)
David Schlemko	300 000 $ (4)
Jesse Joensuu	300 000 $ (3)
Cal Clutterbuck	300 000 $ (3)
Jordan Hendry	300 000 $ (3)
Teddy Purcell	300 000 $ (3)
Danny Syvret	150 000 $ (2)
Salary Commitment
Year 4 : 15 505 000,00 $
Year 5 : 8 575 000,00 $
Year 6 : 3 550 000,00 $
Year 7 : 800 000,00 $

Farm PayRoll
Aaron Downey	5 000 $ (1)
Darren Mccarty	5 000 $ (1)
Josh Green	5 000 $ (1)
Barry Tallackson	3 000 $ (1)
Adam McQuaid	3 000 $ (3)
Eric Boguniecki	3 000 $ (2)
Jeff Cowan	3 000 $ (1)
Brendan Mikkelson	3 000 $ (3)
Clayton Stoner	3 000 $ (3)
Danny Irmen	3 000 $ (3)
D.J. King	3 000 $ (2)
Riley Cote	3 000 $ (3)
Cody Bass	3 000 $ (3)
Pierre-Luc Letourneau-Leblond	3 000 $ (4)
Daniel Taylor	3 000 $ (3)
Bobby Sanguinetti	0 $ (1)
David Meckler	0 $ (1)
Jim O'Brien	0 $ (1)
Tomas Kudelka	0 $ (1)
Tomas Pospisil	0 $ (1)
Zach Boychuk	0 $ (1)
Zach Hamill	0 $ (1)
Jean-Philippe Levasseur	0 $ (1)
Jhonas Enroth	0 $ (1)
Salary Commitment
Year 4 : 51 000,00 $
Year 5 : 30 000,00 $
Year 6 : 24 000,00 $
Year 7 : 3 000,00 $

Tampa Bay

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Ice Palace
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	24 620 000 $
Farm Payroll	82 250 $
Coach Payroll	600 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	3 162 781 $
Estimated Season Expenses	0 $
Current Funds	144 071 673 $
Projected Bank Account	144 071 673 $

Pro PayRoll
Simon Gagne	6 500 000 $ (3)
Pavel Kubina	3 500 000 $ (3)
Olaf Kolzig	3 500 000 $ (1)
Michal Rozsival	2 200 000 $ (1)
Jason Williams	900 000 $ (1)
Robert Scuderi	900 000 $ (1)
Samuel Pahlsson	900 000 $ (2)
Rick DiPietro	890 000 $ (1)
Phil Kessel	750 000 $ (2)
Cody McCormick	680 000 $ (1)
Gary Roberts	500 000 $ (1)
Jarkko Ruutu	500 000 $ (2)
Radim Vrbata	500 000 $ (3)
Brent Sopel	500 000 $ (1)
Jeff Schultz	375 000 $ (2)
Patrick O'Sullivan	325 000 $ (2)
Chad LaRose	300 000 $ (2)
Joakim Lindstrom	300 000 $ (1)
Josh Bailey	300 000 $ (4)
Brian Lee	300 000 $ (3)
Salary Commitment
Year 4 : 24 620 000,00 $
Year 5 : 14 250 000,00 $
Year 6 : 11 100 000,00 $
Year 7 : 300 000,00 $

Farm PayRoll
Grant Stevenson	5 500 $ (1)
J.T. Wyman	5 500 $ (2)
Alexei Semenov	5 000 $ (1)
Matt Carkner	5 000 $ (2)
Josef Melichar	4 500 $ (1)
Toby Petersen	4 000 $ (1)
Rob Schremp	3 250 $ (2)
Alec Martinez	3 000 $ (4)
Brent Aubin	3 000 $ (4)
Nathan Paetsch	3 000 $ (1)
Doug O'Brien	3 000 $ (4)
Dustin Kohn	3 000 $ (4)
Dylan Hunter	3 000 $ (4)
J.D. Watt	3 000 $ (4)
John Lammers	3 000 $ (4)
Matt Ellis	3 000 $ (3)
Josh Godfrey	3 000 $ (4)
Josh Kidd	3 000 $ (4)
Ville Koistinen	3 000 $ (3)
Nathan Oystrick	3 000 $ (4)
Jordan Pearce	3 000 $ (4)
Drew MacIntyre	3 000 $ (3)
Colton Orr	1 500 $ (3)
Karl Stewart	1 500 $ (3)
Nate Guenin	1 500 $ (1)
Salary Commitment
Year 4 : 82 250,00 $
Year 5 : 58 750,00 $
Year 6 : 45 000,00 $
Year 7 : 33 000,00 $

Toronto

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	Air Canada Centre
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	34 675 000 $
Farm Payroll	65 780 $
Coach Payroll	1 000 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	4 467 598 $
Estimated Season Expenses	0 $
Current Funds	103 317 412 $
Projected Bank Account	103 317 412 $

Pro PayRoll
Brian Campbell	5 000 000 $ (2)
Nikolai Khabibulin	5 000 000 $ (3)
Rick Nash	4 600 000 $ (1)
Marek Malik	3 500 000 $ (1)
Matt Cullen	3 500 000 $ (2)
Teemu Selanne	3 500 000 $ (2)
Markus Naslund	3 000 000 $ (1)
Matt Pettinger	900 000 $ (1)
Martin Gerber	900 000 $ (3)
Joe Pavelski	750 000 $ (2)
Peter Mueller	750 000 $ (3)
John Erskine	500 000 $ (1)
Mike Weaver	500 000 $ (3)
Anze Kopitar	400 000 $ (2)
Marc-Edouard Vlasic	375 000 $ (2)
Keith Ballard	300 000 $ (1)
Maxim Lapierre	300 000 $ (1)
Chris Stewart	300 000 $ (4)
Darren Helm	300 000 $ (3)
Ryan Carter	300 000 $ (3)
Salary Commitment
Year 4 : 34 675 000,00 $
Year 5 : 21 575 000,00 $
Year 6 : 8 050 000,00 $
Year 7 : 300 000,00 $

Farm PayRoll
James Reimer	5 970 $ (3)
Harrison Reed	5 330 $ (3)
Philippe Dupuis	5 230 $ (1)
Guillaume Desbiens	5 050 $ (1)
Adam Berkhoel	5 000 $ (1)
Jonathan Boutin	4 950 $ (1)
Chris Holt	4 750 $ (1)
Jonathan Sigalet	3 750 $ (2)
Petr Kalus	3 250 $ (2)
Alexander Vasyunov	3 000 $ (4)
Marty Murray	3 000 $ (2)
Chad Denny	3 000 $ (4)
Evan Brophey	3 000 $ (4)
Keaton Ellerby	3 000 $ (4)
Dave Gove	3 000 $ (3)
Petteri Wirtanen	3 000 $ (1)
Ryan Stone	1 500 $ (1)
Salary Commitment
Year 4 : 65 780,00 $
Year 5 : 36 300,00 $
Year 6 : 26 300,00 $
Year 7 : 12 000,00 $

Vancouver

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	General Motors Place
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	32 625 000 $
Farm Payroll	132 650 $
Coach Payroll	600 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	4 169 706 $
Estimated Season Expenses	0 $
Current Funds	49 223 940 $
Projected Bank Account	49 223 940 $

Pro PayRoll
Pavol Demitra	5 000 000 $ (2)
Filip Kuba	3 500 000 $ (3)
Stephen Weiss	3 500 000 $ (3)
Brooks Laich	2 200 000 $ (2)
Mike Grier	2 200 000 $ (1)
Ray Whitney	2 200 000 $ (2)
Ron Hainsey	2 200 000 $ (2)
Tomas Holmstrom	2 200 000 $ (2)
Zbynek Michalek	2 150 000 $ (1)
Denis Grebeshkov	900 000 $ (3)
Tomas Plekanec	900 000 $ (2)
Jordan Staal	900 000 $ (2)
Niklas Backstrom	900 000 $ (2)
David Backes	750 000 $ (2)
Blake Wheeler	750 000 $ (4)
Luke Schenn	750 000 $ (4)
Johan Franzen	500 000 $ (1)
Shaone Morrisonn	500 000 $ (2)
Guillaume Latendresse	325 000 $ (2)
Steve Eminger	300 000 $ (2)
Jeff Frazee	0 $ (1)
Salary Commitment
Year 4 : 32 625 000,00 $
Year 5 : 27 775 000,00 $
Year 6 : 9 400 000,00 $
Year 7 : 1 500 000,00 $

Farm PayRoll
Patrick Eaves	7 500 $ (1)
James Sheppard	7 500 $ (4)
Dustin Boyd	5 000 $ (2)
Jamie Lundmark	5 000 $ (1)
Jay Pandolfo	5 000 $ (3)
Jon Sim	5 000 $ (2)
Lawrence Nycholat	5 000 $ (1)
Nathan McIver	5 000 $ (2)
Daniel Winnik	5 000 $ (3)
Sean McMorrow	4 750 $ (1)
Keith Yandle	3 750 $ (2)
Aki Seitsonen	3 000 $ (4)
Alexandre Bolduc	3 000 $ (4)
Andreas Thuresson	3 000 $ (4)
Jesse Boulerice	3 000 $ (1)
Brent Raedeke	3 000 $ (4)
Raitis Ivanans	3 000 $ (1)
Ryan Potulny	3 000 $ (1)
Tomas Kopecky	3 000 $ (1)
Corey Potter	3 000 $ (4)
Frazer McLaren	3 000 $ (4)
John Mitchell	3 000 $ (4)
Rod Pelley	3 000 $ (2)
Steve Kelly	3 000 $ (1)
Boris Valabik	3 000 $ (3)
Chris Bourque	3 000 $ (3)
Kyle Chipchura	3 000 $ (3)
Patrick McNeill	3 000 $ (4)
Pavel Valentenko	3 000 $ (4)
Ryan Garlock	3 000 $ (4)
Viktor Dovgan	3 000 $ (4)
Wes O'Neill	3 000 $ (4)
Adam Dennis	3 000 $ (4)
Jeff Glass	3 000 $ (4)
Matt Lashoff	2 150 $ (2)
Staffan Kronwall	1 500 $ (2)
David Hale	1 500 $ (1)
Artem Anisimov	0 $ (1)
Francois Bouchard	0 $ (1)
Marc-Andre Gragnani	0 $ (1)
Tyler Plante	0 $ (1)
Ondrej Pavelec	0 $ (1)
Salary Commitment
Year 4 : 132 650,00 $
Year 5 : 93 900,00 $
Year 6 : 68 500,00 $
Year 7 : 49 500,00 $

Washington

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 0 - 0,00%
Level 2: 5000 - 60 $ - 0 - 0,00%
Level 3: 2000 - 35 $ - 0 - 0,00%
Level 4: 4000 - 20 $ - 0 - 0,00%
Luxury: 1000 - 200 $ - 0 - 0,00%
Total Attendance : 18000
Arena Name	MCI Center
Income
Home Games Left	0
Average Attendance - %	0 - 0,00%
Average Income	0 $
Estimated Revenue	0 $
Expense
Pro Payroll	16 420 000 $
Farm Payroll	24 000 $
Coach Payroll	600 000 $
Luxury Taxe Total	0 $
Games Remaining	0
Expenses Per Game	2 130 875 $
Estimated Season Expenses	0 $
Current Funds	110 096 004 $
Projected Bank Account	110 096 004 $

Pro PayRoll
Andrei Kostitsyn	3 500 000 $ (1)
Mark Recchi	3 500 000 $ (1)
Owen Nolan	2 200 000 $ (1)
Craig Anderson	1 370 000 $ (1)
Brent Burns	900 000 $ (3)
Jeremy Roenick	900 000 $ (1)
Aaron Johnson	500 000 $ (1)
Andreas Lilja	500 000 $ (1)
Matt Niskanen	500 000 $ (3)
Adam Pardy	300 000 $ (4)
Dan Lacouture	300 000 $ (1)
Chris Thorburn	300 000 $ (1)
Mike Mottau	300 000 $ (3)
Rich Peverley	300 000 $ (1)
Sergei Kostitsyn	300 000 $ (3)
Ryan Jones	300 000 $ (4)
Kevin Lalande	300 000 $ (4)
Garth Murray	150 000 $ (3)
Brett Sutter	0 $ (1)
Salary Commitment
Year 4 : 16 420 000,00 $
Year 5 : 3 050 000,00 $
Year 6 : 3 050 000,00 $
Year 7 : 900 000,00 $

Farm PayRoll
Danny Richmond	3 000 $ (1)
Alexander Sulzer	3 000 $ (4)
Rory Fitzpatrick	3 000 $ (3)
Tyler Bouck	3 000 $ (1)
David Laliberte	3 000 $ (4)
John Zeiler	3 000 $ (2)
Kris Chucko	3 000 $ (4)
Mario Bliznak	3 000 $ (4)
Tanner Glass	3 000 $ (3)
Andrew Bodnarchuk	0 $ (1)
Brady Calla	0 $ (1)
Justin Falk	0 $ (1)
Nicholas Drazenovic	0 $ (1)
Taylor Chorney	0 $ (1)
Vladimir Zharkov	0 $ (1)
Salary Commitment
Year 4 : 27 000,00 $
Year 5 : 21 000,00 $
Year 6 : 18 000,00 $
Year 7 : 12 000,00 $

Output by the SimonT Hockey Simulator (STHS) for Marc-Andre Bilodeau -- Original Page W3C XHTML 1.0 Valid

Team Finance for LHSDB

Update - septembre 30 2009 at 14:58

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 - %