Team Finance for NSLNH

Update - Monday, January 31, 2011 at 19:33

Anaheim

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

Arena Capacity - Ticket Price Attendance - %
Arena Name	the House Of Pain
Level 1:	7000 - $99 - 0 - 0.00%
Level 2:	6000 - $51 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $23 - 0 - 0.00%
Luxury:	2000 - $210 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$49,680,000
Farm Players Total Salaries	$2,412,500
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$3,189,871
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$432,000
Pro Estimated Expenses	$28,512,000
Farm Expenses Per Days	$20,978
Farm Estimated Expenses	$1,384,548
Estimated Season Expenses	$29,896,548
Current Funds	$17,000,000
Projected Bank Account	$17,000,000

Pro Players
Ryan Kesler	$5,200,000 (3)
Salary Left :	$2,984,348
Corey Perry	$5,000,000 (2)
Salary Left :	$2,869,565
Milan Hejduk	$4,500,000 (4)
Salary Left :	$2,582,609
Brent Seabrook	$4,400,000 (4)
Salary Left :	$2,525,217
Claude Giroux	$4,000,000 (3)
Salary Left :	$2,295,652
Tuukka Rask	$3,800,000 (3)
Salary Left :	$2,180,870
Alex Burrows	$3,800,000 (2)
Salary Left :	$2,180,870
Alex Goligoski	$2,900,000 (2)
Salary Left :	$1,664,348
Rostislav Klesla	$2,800,000 (4)
Salary Left :	$1,606,957
Rene Bourque	$2,500,000 (1)
Salary Left :	$1,434,783
Nikolai Kulemin	$2,000,000 (2)
Salary Left :	$1,147,826
Blake Comeau	$1,100,000 (3)
Salary Left :	$631,304
Daniel Winnik	$1,000,000 (3)
Salary Left :	$573,913
Darren Helm	$1,000,000 (3)
Salary Left :	$573,913
Dmitry Kulikov	$900,000 (5)
Salary Left :	$516,522
Brent Johnson	$900,000 (4)
Salary Left :	$516,522
P.K. Subban	$875,000 (2)
Salary Left :	$502,174
John Tavares	$850,000 (1)
Salary Left :	$487,826
Eric Brewer	$755,000 (3)
Salary Left :	$433,304
Sondre Olden	$700,000 (6)
Salary Left :	$401,739
Tom Wandell	$700,000 (5)
Salary Left :	$401,739
Salary Commitment
Year 2013 : $49,680,000.00
Year 2014 : $46,330,000.00
Year 2015 : $31,755,000.00
Year 2016 : $14,900,000.00

Farm Players
Evgeni Nabokov	$800,000 (4)
Salary Left :	$459,130
Nick Bjugstad	$90,000 (6)
Salary Left :	$51,652
Derek Stepan	$87,500 (3)
Salary Left :	$50,217
Riley Nash	$87,500 (3)
Salary Left :	$50,217
Dana Tyrell	$85,000 (1)
Salary Left :	$48,783
Brian Lee	$85,000 (3)
Salary Left :	$48,783
Kevin Shattenkirk	$85,000 (2)
Salary Left :	$48,783
Trevor Lewis	$75,000 (2)
Salary Left :	$43,043
Dwight King	$75,000 (3)
Salary Left :	$43,043
Igor Bobkov	$70,000 (5)
Salary Left :	$40,174
Christopher DiDomenico	$70,000 (5)
Salary Left :	$40,174
Carl Sneep	$62,500 (2)
Salary Left :	$35,870
Ty Wishart	$62,500 (4)
Salary Left :	$35,870
Nick Palmieri	$60,000 (4)
Salary Left :	$34,435
David Fischer	$60,000 (3)
Salary Left :	$34,435
Maxwell Tardy	$50,000 (5)
Salary Left :	$28,696
Jeremie Blain	$47,500 (6)
Salary Left :	$27,261
Gregg Sutch	$47,500 (6)
Salary Left :	$27,261
Alexander Guptill	$47,500 (6)
Salary Left :	$27,261
Michael Ferland	$47,500 (6)
Salary Left :	$27,261
Justin Florek	$47,500 (6)
Salary Left :	$27,261
Paul Carey	$45,000 (2)
Salary Left :	$25,826
Justin Peters	$45,000 (1)
Salary Left :	$25,826
Eric Knodel	$45,000 (1)
Salary Left :	$25,826
Logan Pyett	$45,000 (1)
Salary Left :	$25,826
Mark Olver	$45,000 (1)
Salary Left :	$25,826
Scott Jackson	$45,000 (3)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $2,412,500.00
Year 2014 : $2,147,500.00
Year 2015 : $1,880,000.00
Year 2016 : $1,440,000.00

Atlanta

Arena Capacity - Ticket Price Attendance - %
Arena Name	Phillips Arena
Level 1:	7000 - $105 - 0 - 0.00%
Level 2:	6000 - $65 - 0 - 0.00%
Level 3:	3000 - $45 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury:	2000 - $235 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$52,525,000
Farm Players Total Salaries	$532,500
Coaches Total Salaries	$550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$2,394,962
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$456,739
Pro Estimated Expenses	$30,144,774
Farm Expenses Per Days	$4,630
Farm Estimated Expenses	$305,580
Estimated Season Expenses	$30,450,354
Current Funds	$25,000,000
Projected Bank Account	$25,000,000

Pro Players
Ilya Kovalchuk	$7,000,000 (3)
Salary Left :	$4,017,391
Pavel Datsyuk	$7,000,000 (3)
Salary Left :	$4,017,391
Zdeno Chara	$7,000,000 (2)
Salary Left :	$4,017,391
Alexander Semin	$5,200,000 (2)
Salary Left :	$2,984,348
Simeon Varlamov	$4,000,000 (3)
Salary Left :	$2,295,652
Ryan Whitney	$3,500,000 (1)
Salary Left :	$2,008,696
Tuomo Ruutu	$2,500,000 (1)
Salary Left :	$1,434,783
Matt Bradley	$2,500,000 (1)
Salary Left :	$1,434,783
Scott Clemmensen	$2,000,000 (1)
Salary Left :	$1,147,826
Pascal Dupuis	$1,900,000 (4)
Salary Left :	$1,090,435
Patrik Berglund	$1,500,000 (1)
Salary Left :	$860,870
George Parros	$1,000,000 (2)
Salary Left :	$573,913
Adam Foote	$1,000,000 (1)
Salary Left :	$573,913
Jonathan Ericsson	$925,000 (2)
Salary Left :	$530,870
Eric Nystrom	$900,000 (4)
Salary Left :	$516,522
David Rundblad	$850,000 (1)
Salary Left :	$487,826
John Negrin	$625,000 (2)
Salary Left :	$358,696
Tim Conboy	$600,000 (3)
Salary Left :	$344,348
Derek MacKenzie	$600,000 (2)
Salary Left :	$344,348
Aaron Dawson	$500,000 (2)
Salary Left :	$286,957
Colton Orr	$500,000 (3)
Salary Left :	$286,957
Jason Jaffray	$475,000 (1)
Salary Left :	$272,609
David Laliberte	$450,000 (1)
Salary Left :	$258,261
Salary Commitment
Year 2013 : $52,525,000.00
Year 2014 : $37,750,000.00
Year 2015 : $21,900,000.00
Year 2016 : $2,800,000.00

Farm Players
Philip McRae	$70,000 (4)
Salary Left :	$40,174
Oskar Osala	$70,000 (4)
Salary Left :	$40,174
Trevor Cann	$67,500 (3)
Salary Left :	$38,739
Steven Delisle	$50,000 (4)
Salary Left :	$28,696
Mattias Lindstrom	$50,000 (5)
Salary Left :	$28,696
Justin Vaive	$45,000 (3)
Salary Left :	$25,826
Brian Dumoulin	$45,000 (1)
Salary Left :	$25,826
John Curry	$45,000 (1)
Salary Left :	$25,826
Kevin Connauton	$45,000 (1)
Salary Left :	$25,826
Jeff Costello	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $532,500.00
Year 2014 : $352,500.00
Year 2015 : $352,500.00
Year 2016 : $240,000.00

Boston

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Banknorth Garden
Level 1:	7000 - $90 - 0 - 0.00%
Level 2:	6000 - $50 - 0 - 0.00%
Level 3:	3000 - $30 - 0 - 0.00%
Level 4:	5000 - $20 - 0 - 0.00%
Luxury:	2000 - $180 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,500,000
Farm Players Total Salaries	$1,035,000
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$2,230,613
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$491,304
Pro Estimated Expenses	$32,426,064
Farm Expenses Per Days	$8,587
Farm Estimated Expenses	$566,742
Estimated Season Expenses	$32,992,806
Current Funds	$13,700,000
Projected Bank Account	$13,700,000

Pro Players
Brenden Morrow	$11,300,000 (4)
Salary Left :	$6,485,217
Tomas Kaberle	$6,500,000 (2)
Salary Left :	$3,730,435
Martin Havlat	$5,500,000 (1)
Salary Left :	$3,156,522
Alex Tanguay	$4,750,000 (2)
Salary Left :	$2,726,087
Trent Hunter	$3,550,000 (2)
Salary Left :	$2,037,391
Jaroslav Spacek	$3,500,000 (1)
Salary Left :	$2,008,696
Pascal Leclaire	$3,200,000 (4)
Salary Left :	$1,836,522
David Legwand	$3,000,000 (4)
Salary Left :	$1,721,739
Kyle Quincey	$3,000,000 (3)
Salary Left :	$1,721,739
Erik Cole	$2,100,000 (3)
Salary Left :	$1,205,217
Steve Bernier	$2,000,000 (2)
Salary Left :	$1,147,826
Adam Mair	$1,150,000 (3)
Salary Left :	$660,000
Mikkel Boedker	$850,000 (1)
Salary Left :	$487,826
Toby Petersen	$800,000 (2)
Salary Left :	$459,130
David Leneveu	$800,000 (1)
Salary Left :	$459,130
Alex Bourret	$600,000 (1)
Salary Left :	$344,348
Ben Walter	$575,000 (1)
Salary Left :	$330,000
Tyson Strachan	$550,000 (2)
Salary Left :	$315,652
Chris Durno	$500,000 (3)
Salary Left :	$286,957
Nathan Mciver	$475,000 (4)
Salary Left :	$272,609
Zenon Konopka	$450,000 (1)
Salary Left :	$258,261
Ryan Oulahen	$450,000 (3)
Salary Left :	$258,261
Zach Fitzgerald	$450,000 (3)
Salary Left :	$258,261
Nathan Saunders	$450,000 (1)
Salary Left :	$258,261
Salary Commitment
Year 2013 : $56,500,000.00
Year 2014 : $43,775,000.00
Year 2015 : $25,625,000.00
Year 2016 : $17,975,000.00

Farm Players
Ben Maxwell	$85,000 (4)
Salary Left :	$48,783
Patrick Maroon	$70,000 (2)
Salary Left :	$40,174
Philippe Paradis	$65,000 (1)
Salary Left :	$37,304
Jordan Caron	$65,000 (1)
Salary Left :	$37,304
Carter Ashton	$65,000 (1)
Salary Left :	$37,304
Jeff Glass	$62,500 (2)
Salary Left :	$35,870
Marek Zagrapan	$60,000 (1)
Salary Left :	$34,435
Andreas Thuresson	$55,000 (3)
Salary Left :	$31,565
Alain Goulet	$50,000 (2)
Salary Left :	$28,696
Tyler Stahl (Out of Payroll)	$47,500 (6)
Salary Left :	$27,261
Viktor Alexandrov	$47,500 (4)
Salary Left :	$27,261
Brett Leffler	$47,500 (4)
Salary Left :	$27,261
Juraj Mikus	$45,000 (1)
Salary Left :	$25,826
Jean-Simon Allard	$45,000 (2)
Salary Left :	$25,826
Ben Winnett	$45,000 (3)
Salary Left :	$25,826
Matt Keetley	$45,000 (1)
Salary Left :	$25,826
Jordon Southorn	$45,000 (1)
Salary Left :	$25,826
Brett Bruneteau	$45,000 (3)
Salary Left :	$25,826
Brady Calla	$45,000 (2)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,035,000.00
Year 2014 : $645,000.00
Year 2015 : $372,500.00
Year 2016 : $227,500.00

Buffalo

Arena Capacity - Ticket Price Attendance - %
Arena Name	HSBC Arena
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $65 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $20 - 0 - 0.00%
Luxury:	2000 - $200 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,900,000
Farm Players Total Salaries	$1,702,500
Coaches Total Salaries	$550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$3,742,709
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$494,783
Pro Estimated Expenses	$32,655,678
Farm Expenses Per Days	$14,022
Farm Estimated Expenses	$925,452
Estimated Season Expenses	$33,581,130
Current Funds	$21,450,000
Projected Bank Account	$21,450,000

Pro Players
Jochen Hecht	$6,000,000 (2)
Salary Left :	$3,443,478
Niklas Backstrom	$5,800,000 (4)
Salary Left :	$3,328,696
Vaclav Prospal	$5,000,000 (3)
Salary Left :	$2,869,565
Tomas Plekanec	$4,850,000 (3)
Salary Left :	$2,783,478
Alex Kovalev	$4,400,000 (1)
Salary Left :	$2,525,217
Andreas Lilja	$4,100,000 (1)
Salary Left :	$2,353,043
Todd White	$3,200,000 (2)
Salary Left :	$1,836,522
Todd Bertuzzi	$2,750,000 (2)
Salary Left :	$1,578,261
Jason Williams	$2,500,000 (2)
Salary Left :	$1,434,783
Ales Kotalik	$2,200,000 (1)
Salary Left :	$1,262,609
Ethan Moreau	$1,950,000 (1)
Salary Left :	$1,119,130
Craig Rivet	$1,750,000 (1)
Salary Left :	$1,004,348
Steve Begin	$1,550,000 (1)
Salary Left :	$889,565
Brett Lebda	$1,200,000 (4)
Salary Left :	$688,696
Matt Gilroy	$1,200,000 (1)
Salary Left :	$688,696
Niclas Wallin	$1,000,000 (2)
Salary Left :	$573,913
Adam Pardy	$925,000 (2)
Salary Left :	$530,870
Chris Beckford-Tseu	$900,000 (1)
Salary Left :	$516,522
Ryan Shannon	$750,000 (2)
Salary Left :	$430,435
Lukas Kaspar	$650,000 (4)
Salary Left :	$373,043
Teemu Laasko	$650,000 (3)
Salary Left :	$373,043
Brett Festerling	$650,000 (4)
Salary Left :	$373,043
David Wohlberg	$500,000 (5)
Salary Left :	$286,957
Derek Dorsett	$500,000 (5)
Salary Left :	$286,957
Sergei Shirokov	$500,000 (1)
Salary Left :	$286,957
Bryan Allen	$500,000 (2)
Salary Left :	$286,957
Logan Stephenson	$475,000 (4)
Salary Left :	$272,609
Davis Drewiske	$450,000 (1)
Salary Left :	$258,261
Salary Commitment
Year 2013 : $56,900,000.00
Year 2014 : $37,900,000.00
Year 2015 : $20,275,000.00
Year 2016 : $9,775,000.00

Farm Players
Tyler Toffoli (Out of Payroll)	$90,000 (6)
Salary Left :	$51,652
Tyler Randell	$70,000 (5)
Salary Left :	$40,174
Mikhail Pashnin	$70,000 (5)
Salary Left :	$40,174
Rasmus Rissanen	$70,000 (5)
Salary Left :	$40,174
Michael Pelech	$70,000 (5)
Salary Left :	$40,174
Sergei Andronov	$70,000 (5)
Salary Left :	$40,174
Zack Smith	$60,000 (1)
Salary Left :	$34,435
Adam Hall	$55,000 (2)
Salary Left :	$31,565
Milan Kytnar	$50,000 (1)
Salary Left :	$28,696
Alexander Killorn	$50,000 (1)
Salary Left :	$28,696
Adam Berti	$50,000 (1)
Salary Left :	$28,696
Charles-Antoine Messier	$50,000 (1)
Salary Left :	$28,696
Brad Malone	$50,000 (1)
Salary Left :	$28,696
Sebastian Stefaniszin	$50,000 (2)
Salary Left :	$28,696
Seth Helgeson	$50,000 (5)
Salary Left :	$28,696
Curtis Gedig	$50,000 (5)
Salary Left :	$28,696
Maxime Legault	$50,000 (5)
Salary Left :	$28,696
Scott Winkler	$47,500 (4)
Salary Left :	$27,261
Sean Lorenz	$47,500 (4)
Salary Left :	$27,261
Slava Trukhno	$47,500 (4)
Salary Left :	$27,261
Alex Theriau	$47,500 (6)
Salary Left :	$27,261
Tyler Bunz	$47,500 (6)
Salary Left :	$27,261
Adam Dennis	$47,500 (4)
Salary Left :	$27,261
Matt Mackenzie	$47,500 (6)
Salary Left :	$27,261
Kendall McFaull	$47,500 (6)
Salary Left :	$27,261
Mark MacMillan	$47,500 (6)
Salary Left :	$27,261
Steve Quailer	$45,000 (1)
Salary Left :	$25,826
James Livingston	$45,000 (1)
Salary Left :	$25,826
Maxime Macenauer	$45,000 (1)
Salary Left :	$25,826
Denis Bodrov	$45,000 (2)
Salary Left :	$25,826
David Schlemko	$45,000 (1)
Salary Left :	$25,826
Matt Martin	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,702,500.00
Year 2014 : $1,167,500.00
Year 2015 : $1,017,500.00
Year 2016 : $1,017,500.00

Calgary

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pengrowth Saddledome
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $20 - 0 - 0.00%
Luxury:	2000 - $200 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,925,000
Farm Players Total Salaries	$2,737,500
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$3,176,140
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$451,522
Pro Estimated Expenses	$29,800,452
Farm Expenses Per Days	$23,804
Farm Estimated Expenses	$1,571,064
Estimated Season Expenses	$31,371,516
Current Funds	$20,000,000
Projected Bank Account	$20,000,000

Pro Players
Patrik Elias	$10,600,000 (2)
Salary Left :	$6,083,478
Mike Knuble	$6,000,000 (1)
Salary Left :	$3,443,478
Mike Commodore	$4,000,000 (1)
Salary Left :	$2,295,652
Saku Koivu	$3,500,000 (2)
Salary Left :	$2,008,696
Niklas Hagman	$3,000,000 (1)
Salary Left :	$1,721,739
Rich Peverley	$3,000,000 (4)
Salary Left :	$1,721,739
Deryk Engelland	$3,000,000 (4)
Salary Left :	$1,721,739
Anssi Salmela	$2,500,000 (1)
Salary Left :	$1,434,783
Michael Leighton	$2,000,000 (1)
Salary Left :	$1,147,826
Mike Smith	$1,900,000 (2)
Salary Left :	$1,090,435
Anders Eriksson	$1,700,000 (1)
Salary Left :	$975,652
Henrik Karlsson	$1,500,000 (3)
Salary Left :	$860,870
Matt Niskanen	$1,200,000 (2)
Salary Left :	$688,696
Jay Harrison	$1,000,000 (1)
Salary Left :	$573,913
Jerry D'Amigo	$900,000 (5)
Salary Left :	$516,522
Mikael Backlund	$900,000 (2)
Salary Left :	$516,522
Marcus Johansson	$900,000 (5)
Salary Left :	$516,522
Zach Boychuk	$850,000 (1)
Salary Left :	$487,826
Ryan Mcdonagh	$850,000 (2)
Salary Left :	$487,826
Nathan Paetsch	$750,000 (3)
Salary Left :	$430,435
Corey Locke	$725,000 (2)
Salary Left :	$416,087
Jordan Hendry	$700,000 (2)
Salary Left :	$401,739
Pierre-Luc Leblond	$450,000 (2)
Salary Left :	$258,261
Andrew Peters	$0 (0)
Salary Left :	$0
Salary Commitment
Year 2013 : $51,925,000.00
Year 2014 : $30,875,000.00
Year 2015 : $10,050,000.00
Year 2016 : $7,800,000.00

Farm Players
Mark Pysyk	$90,000 (6)
Salary Left :	$51,652
Nick Leddy	$90,000 (5)
Salary Left :	$51,652
Ludvig Rensfeldt	$90,000 (6)
Salary Left :	$51,652
Carl Klingberg	$90,000 (5)
Salary Left :	$51,652
David Savard	$90,000 (5)
Salary Left :	$51,652
Kyle Palmieri	$90,000 (5)
Salary Left :	$51,652
Landon Ferraro	$90,000 (5)
Salary Left :	$51,652
Emerson Etem	$90,000 (6)
Salary Left :	$51,652
John Klingberg	$90,000 (6)
Salary Left :	$51,652
Robin Lehner	$90,000 (5)
Salary Left :	$51,652
Calle Jarnkrok	$90,000 (6)
Salary Left :	$51,652
John Ramage	$90,000 (6)
Salary Left :	$51,652
Kirill Kabanov	$90,000 (6)
Salary Left :	$51,652
Jakub Kindl	$87,500 (3)
Salary Left :	$50,217
Chris Kreider	$85,000 (1)
Salary Left :	$48,783
Chet Pickard	$85,000 (1)
Salary Left :	$48,783
Brooks Macek	$70,000 (6)
Salary Left :	$40,174
Sami Vatanen	$70,000 (5)
Salary Left :	$40,174
Zach Budish	$65,000 (1)
Salary Left :	$37,304
Cody Goloubef	$65,000 (4)
Salary Left :	$37,304
Josh Godfrey	$62,500 (2)
Salary Left :	$35,870
Blake Geoffrion	$62,500 (2)
Salary Left :	$35,870
Danny Richmond	$60,000 (1)
Salary Left :	$34,435
Taylor Ellington	$55,000 (2)
Salary Left :	$31,565
Brandon Maxwell	$50,000 (5)
Salary Left :	$28,696
Linden Vey	$50,000 (5)
Salary Left :	$28,696
Michael Latta	$50,000 (5)
Salary Left :	$28,696
Marcus Foligno	$50,000 (5)
Salary Left :	$28,696
Oliver Lauridsen	$50,000 (5)
Salary Left :	$28,696
Johan Gustafsson	$47,500 (6)
Salary Left :	$27,261
Andreas Dahlstrom	$47,500 (6)
Salary Left :	$27,261
Konrad Abeltshauser	$47,500 (6)
Salary Left :	$27,261
Joe Basaraba	$47,500 (6)
Salary Left :	$27,261
Joel Broda	$45,000 (1)
Salary Left :	$25,826
Mike Hoeffel	$45,000 (2)
Salary Left :	$25,826
Austin Smith	$45,000 (3)
Salary Left :	$25,826
Jacob Silfverberg	$45,000 (1)
Salary Left :	$25,826
Tomas Popperle	$45,000 (3)
Salary Left :	$25,826
Anton Klementyev	$45,000 (1)
Salary Left :	$25,826
Mike Brown	$45,000 (3)
Salary Left :	$25,826
Anton Rodin	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $2,737,500.00
Year 2014 : $2,262,500.00
Year 2015 : $2,037,500.00
Year 2016 : $1,815,000.00

Caroline

Arena Capacity - Ticket Price Attendance - %
Arena Name	RBC Center
Level 1:	7000 - $98 - 0 - 0.00%
Level 2:	6000 - $58 - 0 - 0.00%
Level 3:	3000 - $36 - 0 - 0.00%
Level 4:	5000 - $24 - 0 - 0.00%
Luxury:	2000 - $212 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$67,150,000
Farm Players Total Salaries	$1,617,500
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$3,716,972
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$583,913
Pro Estimated Expenses	$38,538,258
Farm Expenses Per Days	$14,065
Farm Estimated Expenses	$928,290
Estimated Season Expenses	$39,466,548
Current Funds	$25,000,000
Projected Bank Account	$25,000,000

Pro Players
Sidney Crosby	$8,400,000 (2)
Salary Left :	$4,820,870
Eric Staal	$6,000,000 (2)
Salary Left :	$3,443,478
Mikko Koivu	$4,700,000 (2)
Salary Left :	$2,697,391
Shea Weber	$4,500,000 (3)
Salary Left :	$2,582,609
Cam Ward	$4,250,000 (2)
Salary Left :	$2,439,130
Nathan Horton	$4,000,000 (2)
Salary Left :	$2,295,652
Robyn Regehr	$3,250,000 (4)
Salary Left :	$1,865,217
Jordan Staal	$3,000,000 (1)
Salary Left :	$1,721,739
Dustin Brown	$3,000,000 (4)
Salary Left :	$1,721,739
Jack Johnson	$2,650,000 (3)
Salary Left :	$1,520,870
Barret Jackman	$2,250,000 (3)
Salary Left :	$1,291,304
Cory Stillman	$2,000,000 (1)
Salary Left :	$1,147,826
Tim Gleason	$2,000,000 (4)
Salary Left :	$1,147,826
Mark Recchi	$1,900,000 (2)
Salary Left :	$1,090,435
Bryan Rodney	$1,900,000 (1)
Salary Left :	$1,090,435
Peter Mueller	$1,800,000 (2)
Salary Left :	$1,033,043
Jonas Gustavsson	$1,700,000 (1)
Salary Left :	$975,652
Troy Brodie	$1,500,000 (1)
Salary Left :	$860,870
D.J King	$1,500,000 (1)
Salary Left :	$860,870
John Scott	$1,500,000 (1)
Salary Left :	$860,870
Rod Pelley	$1,500,000 (1)
Salary Left :	$860,870
Paul Gaustad	$1,200,000 (4)
Salary Left :	$688,696
Joel Ward	$800,000 (4)
Salary Left :	$459,130
Karlis Skrastins	$750,000 (4)
Salary Left :	$430,435
Radek Dvorak	$600,000 (4)
Salary Left :	$344,348
Jason Garrison	$500,000 (3)
Salary Left :	$286,957
Salary Commitment
Year 2013 : $67,150,000.00
Year 2014 : $52,550,000.00
Year 2015 : $21,500,000.00
Year 2016 : $11,600,000.00

Farm Players
Pat Dwyer	$150,000 (1)
Salary Left :	$86,087
Brandon Sutter	$150,000 (3)
Salary Left :	$86,087
Zach Bogosian	$120,000 (2)
Salary Left :	$68,870
Josh Harding	$100,000 (4)
Salary Left :	$57,391
Victor Hedman	$90,000 (5)
Salary Left :	$51,652
Riley Sheahan	$90,000 (6)
Salary Left :	$51,652
Taylor Beck	$90,000 (5)
Salary Left :	$51,652
Jacob Markstrom	$87,500 (4)
Salary Left :	$50,217
Brendan Smith	$85,000 (1)
Salary Left :	$48,783
Jamie McBain	$85,000 (2)
Salary Left :	$48,783
Michal Repik	$85,000 (2)
Salary Left :	$48,783
Drayson Bowman	$85,000 (2)
Salary Left :	$48,783
Jared Cowen	$85,000 (1)
Salary Left :	$48,783
Jordan Eberle	$85,000 (1)
Salary Left :	$48,783
Zac Dalpe	$82,500 (4)
Salary Left :	$47,348
Mattias Ekholm	$50,000 (5)
Salary Left :	$28,696
Ryan Button	$50,000 (5)
Salary Left :	$28,696
Stefan Meyer	$47,500 (1)
Salary Left :	$27,261
Salary Commitment
Year 2013 : $1,617,500.00
Year 2014 : $1,165,000.00
Year 2015 : $790,000.00
Year 2016 : $640,000.00

Chicago

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	7000 - $115 - 0 - 0.00%
Level 2:	6000 - $85 - 0 - 0.00%
Level 3:	3000 - $70 - 0 - 0.00%
Level 4:	5000 - $60 - 0 - 0.00%
Luxury:	2000 - $200 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,850,000
Farm Players Total Salaries	$1,270,000
Coaches Total Salaries	$1,250,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$2,434,610
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$529,130
Pro Estimated Expenses	$34,922,580
Farm Expenses Per Days	$11,043
Farm Estimated Expenses	$728,838
Estimated Season Expenses	$35,651,418
Current Funds	$25,000,000
Projected Bank Account	$25,000,000

Pro Players
Nik Antropov	$7,300,000 (1)
Salary Left :	$4,189,565
Mike Cammalleri	$5,750,000 (4)
Salary Left :	$3,300,000
Lubomir Visnovsky	$4,500,000 (1)
Salary Left :	$2,582,609
Mike Fisher	$4,200,000 (2)
Salary Left :	$2,410,435
Keith Ballard	$4,200,000 (4)
Salary Left :	$2,410,435
Jonas Hiller	$4,000,000 (3)
Salary Left :	$2,295,652
Dustin Penner	$4,000,000 (4)
Salary Left :	$2,295,652
Ryane Clowe	$3,700,000 (3)
Salary Left :	$2,123,478
Anton Babchuk	$3,000,000 (3)
Salary Left :	$1,721,739
Mike Komisarek	$3,000,000 (2)
Salary Left :	$1,721,739
James Wisniewski	$2,000,000 (1)
Salary Left :	$1,147,826
Joffrey Lupul	$2,000,000 (2)
Salary Left :	$1,147,826
Philippe Dupuis	$1,600,000 (4)
Salary Left :	$918,261
Troy Brouwer	$1,600,000 (3)
Salary Left :	$918,261
Andrew Cogliano	$1,300,000 (2)
Salary Left :	$746,087
Cody Franson	$1,300,000 (1)
Salary Left :	$746,087
Christopher Higgins	$1,100,000 (4)
Salary Left :	$631,304
Ben Eager	$1,000,000 (1)
Salary Left :	$573,913
Mark Eaton	$1,000,000 (3)
Salary Left :	$573,913
Artem Anisimov	$975,000 (1)
Salary Left :	$559,565
Michal Neuvirth	$900,000 (5)
Salary Left :	$516,522
Ryan Johnson	$750,000 (2)
Salary Left :	$430,435
Jed Ortmeyer	$700,000 (2)
Salary Left :	$401,739
Darcy Hordichuk	$500,000 (2)
Salary Left :	$286,957
Michael Zigomanis	$475,000 (1)
Salary Left :	$272,609
Salary Commitment
Year 2013 : $60,850,000.00
Year 2014 : $43,300,000.00
Year 2015 : $30,850,000.00
Year 2016 : $17,550,000.00

Farm Players
Brock Beukeboom	$90,000 (6)
Salary Left :	$51,652
Vladimir Mihalik	$85,000 (1)
Salary Left :	$48,783
Michael Blunden	$75,000 (2)
Salary Left :	$43,043
Nigel Williams	$72,500 (2)
Salary Left :	$41,609
Ivan Telegin	$70,000 (6)
Salary Left :	$40,174
Freddie Hamilton	$70,000 (6)
Salary Left :	$40,174
Mark Mitera	$67,500 (2)
Salary Left :	$38,739
Bradley Eidsness	$60,000 (1)
Salary Left :	$34,435
Anton Khudobin	$60,000 (4)
Salary Left :	$34,435
Jiri Tlusty	$60,000 (2)
Salary Left :	$34,435
Ondrej Fiala	$57,500 (2)
Salary Left :	$33,000
Brad Peltz	$50,000 (5)
Salary Left :	$28,696
Matt Marshall	$47,500 (4)
Salary Left :	$27,261
Justin Weller	$45,000 (1)
Salary Left :	$25,826
Taylor Stefishen	$45,000 (1)
Salary Left :	$25,826
Justin Schultz	$45,000 (1)
Salary Left :	$25,826
Nicklas Lasu	$45,000 (1)
Salary Left :	$25,826
Simon Bertilsson	$45,000 (1)
Salary Left :	$25,826
Randy Cameron	$45,000 (1)
Salary Left :	$25,826
Ben Hanowski	$45,000 (1)
Salary Left :	$25,826
Ryan Hegarty	$45,000 (2)
Salary Left :	$25,826
Mikko Lehtonen	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,270,000.00
Year 2014 : $765,000.00
Year 2015 : $387,500.00
Year 2016 : $387,500.00

Colorado

Arena Capacity - Ticket Price Attendance - %
Arena Name	Pepsi Center
Level 1:	7000 - $95 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $20 - 0 - 0.00%
Luxury:	2000 - $175 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,900,000
Farm Players Total Salaries	$1,437,500
Coaches Total Salaries	$550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$3,325,621
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$477,391
Pro Estimated Expenses	$31,507,806
Farm Expenses Per Days	$12,500
Farm Estimated Expenses	$825,000
Estimated Season Expenses	$32,332,806
Current Funds	$25,000,000
Projected Bank Account	$25,000,000

Pro Players
Joe Thornton	$11,300,000 (3)
Salary Left :	$6,485,217
Mikael Samuelsson	$6,300,000 (3)
Salary Left :	$3,615,652
Wojtek Wolski	$4,500,000 (1)
Salary Left :	$2,582,609
Toni Lydman	$4,000,000 (1)
Salary Left :	$2,295,652
Pekka Rinne	$4,000,000 (3)
Salary Left :	$2,295,652
Mason Raymond	$3,700,000 (2)
Salary Left :	$2,123,478
Adrian Aucoin	$3,450,000 (2)
Salary Left :	$1,980,000
Dustin Byfuglien	$3,100,000 (3)
Salary Left :	$1,779,130
Brendan Morrison	$2,500,000 (4)
Salary Left :	$1,434,783
Matt Greene	$2,300,000 (1)
Salary Left :	$1,320,000
Ville Leino	$1,750,000 (2)
Salary Left :	$1,004,348
Niklas Hjalmarsson	$1,600,000 (3)
Salary Left :	$918,261
Erik Karlsson	$1,100,000 (2)
Salary Left :	$631,304
Lauri Korpikoski	$925,000 (2)
Salary Left :	$530,870
Rob Schremp	$925,000 (3)
Salary Left :	$530,870
Ryan O'Reilly	$850,000 (1)
Salary Left :	$487,826
Blair Betts	$700,000 (1)
Salary Left :	$401,739
Ryan Wilson	$650,000 (1)
Salary Left :	$373,043
Dustin Tokarski	$650,000 (1)
Salary Left :	$373,043
Joey MacDonald	$600,000 (3)
Salary Left :	$344,348
Salary Commitment
Year 2013 : $54,900,000.00
Year 2014 : $41,250,000.00
Year 2015 : $30,325,000.00
Year 2016 : $2,500,000.00

Farm Players
Tyson Barrie	$90,000 (5)
Salary Left :	$51,652
Brayden McNabb	$90,000 (5)
Salary Left :	$51,652
Quinton Howden	$90,000 (6)
Salary Left :	$51,652
Brayden Schenn	$85,000 (1)
Salary Left :	$48,783
Billy Sweatt	$72,500 (2)
Salary Left :	$41,609
Jesper Fasth	$70,000 (6)
Salary Left :	$40,174
Oscar Lindberg	$70,000 (6)
Salary Left :	$40,174
Mathieu Carle	$67,500 (2)
Salary Left :	$38,739
Casey Pierro-Zabotel	$65,000 (2)
Salary Left :	$37,304
Maxime Sauve	$65,000 (3)
Salary Left :	$37,304
Colby Robak	$65,000 (1)
Salary Left :	$37,304
Dale Mitchell	$62,500 (2)
Salary Left :	$35,870
Stefan Legein	$60,000 (3)
Salary Left :	$34,435
Jim O'Brien	$55,000 (2)
Salary Left :	$31,565
Corbin Mcpherson	$50,000 (1)
Salary Left :	$28,696
Kent Patterson	$50,000 (4)
Salary Left :	$28,696
Linden Rowat	$50,000 (2)
Salary Left :	$28,696
Tyler Beskorowany	$50,000 (1)
Salary Left :	$28,696
Alex Plante	$50,000 (1)
Salary Left :	$28,696
Kyle Clifford	$45,000 (1)
Salary Left :	$25,826
Lance Bouma	$45,000 (1)
Salary Left :	$25,826
Cade Fairchild	$45,000 (2)
Salary Left :	$25,826
Garrett Wilson	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,437,500.00
Year 2014 : $1,002,500.00
Year 2015 : $585,000.00
Year 2016 : $460,000.00

Columbus

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $50 - 0 - 0.00%
Level 3:	3000 - $36 - 0 - 0.00%
Level 4:	5000 - $20 - 0 - 0.00%
Luxury:	2000 - $200 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,225,000
Farm Players Total Salaries	$1,335,000
Coaches Total Salaries	$550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$2,583,990
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$506,304
Pro Estimated Expenses	$33,416,064
Farm Expenses Per Days	$11,609
Farm Estimated Expenses	$766,194
Estimated Season Expenses	$34,182,258
Current Funds	$17,500,000
Projected Bank Account	$17,500,000

Pro Players
Ryan Getzlaf	$6,550,000 (4)
Salary Left :	$3,759,130
Joe Corvo	$6,000,000 (3)
Salary Left :	$3,443,478
Brad Richards	$6,000,000 (4)
Salary Left :	$3,443,478
Patrick Sharp	$5,000,000 (1)
Salary Left :	$2,869,565
Kristian Huselius	$4,200,000 (2)
Salary Left :	$2,410,435
Ed Jovanovski	$3,300,000 (2)
Salary Left :	$1,893,913
Willie Mitchell	$3,200,000 (3)
Salary Left :	$1,836,522
Joni Pitkanen	$3,200,000 (2)
Salary Left :	$1,836,522
Andrew Ference	$3,000,000 (4)
Salary Left :	$1,721,739
Mark Giordano	$3,000,000 (2)
Salary Left :	$1,721,739
Mikhail Grabovski	$2,900,000 (4)
Salary Left :	$1,664,348
Antti Miettinen	$2,250,000 (2)
Salary Left :	$1,291,304
Ladislav Smid	$1,600,000 (4)
Salary Left :	$918,261
Nate Thompson	$1,500,000 (1)
Salary Left :	$860,870
Clarke MacArthur	$1,200,000 (1)
Salary Left :	$688,696
Jonathan Bernier	$875,000 (4)
Salary Left :	$502,174
Antti Niemi	$850,000 (1)
Salary Left :	$487,826
Brad Marchand	$850,000 (2)
Salary Left :	$487,826
Gregory Campbell	$800,000 (2)
Salary Left :	$459,130
Brian Sutherby	$800,000 (2)
Salary Left :	$459,130
Matt Smaby	$700,000 (3)
Salary Left :	$401,739
Arron Asham	$450,000 (2)
Salary Left :	$258,261
Salary Commitment
Year 2013 : $58,225,000.00
Year 2014 : $49,675,000.00
Year 2015 : $30,825,000.00
Year 2016 : $20,925,000.00

Farm Players
Alexander Radulov	$150,000 (2)
Salary Left :	$86,087
Keaton Ellerby	$85,000 (2)
Salary Left :	$48,783
John Lee	$85,000 (1)
Salary Left :	$48,783
Sasha Pokulok	$75,000 (1)
Salary Left :	$43,043
Justin Abdelkader	$70,000 (2)
Salary Left :	$40,174
Patrice Cormier	$65,000 (1)
Salary Left :	$37,304
Lauri Tukonen	$60,000 (2)
Salary Left :	$34,435
Steve Wagner	$60,000 (4)
Salary Left :	$34,435
Nic Dowd	$50,000 (5)
Salary Left :	$28,696
Andy Rogers	$47,500 (4)
Salary Left :	$27,261
Barry Brust	$47,500 (4)
Salary Left :	$27,261
Andrew Kozek	$45,000 (2)
Salary Left :	$25,826
Steven Goertzen	$45,000 (3)
Salary Left :	$25,826
Bruce Graham	$45,000 (2)
Salary Left :	$25,826
Maxim Gratchev	$45,000 (3)
Salary Left :	$25,826
Sergei Ogorodnikov	$45,000 (2)
Salary Left :	$25,826
Alex Kangas	$45,000 (1)
Salary Left :	$25,826
Kevin Nastiuk	$45,000 (3)
Salary Left :	$25,826
Matthew Hackett	$45,000 (1)
Salary Left :	$25,826
Geoff Platt	$45,000 (2)
Salary Left :	$25,826
Ryan Garlock	$45,000 (2)
Salary Left :	$25,826
Joe Ryan	$45,000 (3)
Salary Left :	$25,826
Nick Jensen	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,335,000.00
Year 2014 : $975,000.00
Year 2015 : $385,000.00
Year 2016 : $205,000.00

Dallas

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	7000 - $120 - 0 - 0.00%
Level 2:	6000 - $75 - 0 - 0.00%
Level 3:	3000 - $40 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury:	2000 - $200 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$52,325,000
Farm Players Total Salaries	$1,647,500
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$3,093,882
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$455,000
Pro Estimated Expenses	$30,030,000
Farm Expenses Per Days	$14,326
Farm Estimated Expenses	$945,516
Estimated Season Expenses	$30,975,516
Current Funds	$25,000,000
Projected Bank Account	$25,000,000

Pro Players
Evgeni Malkin	$8,400,000 (1)
Salary Left :	$4,820,870
Paul Stastny	$6,000,000 (1)
Salary Left :	$3,443,478
Jean-Pierre Dumont	$6,000,000 (3)
Salary Left :	$3,443,478
Dan Boyle	$5,300,000 (3)
Salary Left :	$3,041,739
Jonathan Quick	$4,100,000 (3)
Salary Left :	$2,353,043
Chris Stewart	$3,100,000 (1)
Salary Left :	$1,779,130
Jarret Stoll	$2,850,000 (2)
Salary Left :	$1,635,652
Steve Downie	$2,850,000 (2)
Salary Left :	$1,635,652
Carlo Colaiacovo	$2,000,000 (2)
Salary Left :	$1,147,826
T.J. Galiardi	$1,850,000 (3)
Salary Left :	$1,061,739
Roman Polak	$1,400,000 (4)
Salary Left :	$803,478
Peter Budaj	$1,400,000 (3)
Salary Left :	$803,478
Kyle Cumiskey	$1,300,000 (2)
Salary Left :	$746,087
Kris Russell	$1,000,000 (2)
Salary Left :	$573,913
Kevin Porter	$925,000 (3)
Salary Left :	$530,870
Teddy Purcell	$800,000 (2)
Salary Left :	$459,130
Brandon Prust	$750,000 (3)
Salary Left :	$430,435
Chris Thorburn	$700,000 (4)
Salary Left :	$401,739
Jason Demers	$650,000 (1)
Salary Left :	$373,043
Andrew Murray	$500,000 (1)
Salary Left :	$286,957
Fernando Pisani	$450,000 (2)
Salary Left :	$258,261
Salary Commitment
Year 2013 : $52,325,000.00
Year 2014 : $33,675,000.00
Year 2015 : $22,425,000.00
Year 2016 : $2,100,000.00

Farm Players
Grant Clitsome	$150,000 (2)
Salary Left :	$86,087
Ben Lovejoy	$130,000 (2)
Salary Left :	$74,609
Scott Glennie	$90,000 (5)
Salary Left :	$51,652
Colten Teubert	$87,500 (4)
Salary Left :	$50,217
Karl Alzner	$85,000 (1)
Salary Left :	$48,783
Angelo Esposito	$85,000 (2)
Salary Left :	$48,783
Stefan Elliott	$85,000 (1)
Salary Left :	$48,783
Andreas Nodl	$75,000 (2)
Salary Left :	$43,043
Nicolas Deslauriers	$70,000 (5)
Salary Left :	$40,174
Alex Chiasson	$70,000 (5)
Salary Left :	$40,174
Riley Holzapfel	$65,000 (1)
Salary Left :	$37,304
Daultan Leveille	$65,000 (3)
Salary Left :	$37,304
Justin Pogge	$62,500 (4)
Salary Left :	$35,870
Alexandre Picard	$55,000 (2)
Salary Left :	$31,565
Anton Gustafsson	$55,000 (4)
Salary Left :	$31,565
Jeremy Colliton	$50,000 (2)
Salary Left :	$28,696
Alec Martinez	$50,000 (1)
Salary Left :	$28,696
Eric Boulton	$47,500 (1)
Salary Left :	$27,261
Theo Peckham	$45,000 (1)
Salary Left :	$25,826
Cam Janssen	$45,000 (1)
Salary Left :	$25,826
Harri Sateri	$45,000 (1)
Salary Left :	$25,826
Cal O'Reilly	$45,000 (1)
Salary Left :	$25,826
Jerome Flaake	$45,000 (1)
Salary Left :	$25,826
Julien Demers	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,647,500.00
Year 2014 : $1,045,000.00
Year 2015 : $500,000.00
Year 2016 : $435,000.00

Detroit

Arena Capacity - Ticket Price Attendance - %
Arena Name	Joe Louis Arena
Level 1:	7000 - $105 - 0 - 0.00%
Level 2:	6000 - $75 - 0 - 0.00%
Level 3:	3000 - $45 - 0 - 0.00%
Level 4:	5000 - $35 - 0 - 0.00%
Luxury:	2000 - $210 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,575,000
Farm Players Total Salaries	$1,275,000
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$2,495,446
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$509,348
Pro Estimated Expenses	$33,616,968
Farm Expenses Per Days	$11,087
Farm Estimated Expenses	$731,742
Estimated Season Expenses	$34,348,710
Current Funds	$25,000,000
Projected Bank Account	$25,000,000

Pro Players
Henrik Lundqvist	$7,000,000 (3)
Salary Left :	$4,017,391
Dany Heatley	$7,000,000 (1)
Salary Left :	$4,017,391
Jarome Iginla	$6,500,000 (3)
Salary Left :	$3,730,435
Marian Hossa	$6,500,000 (4)
Salary Left :	$3,730,435
Travis Zajac	$4,000,000 (4)
Salary Left :	$2,295,652
Marc-Edouard Vlasic	$3,500,000 (2)
Salary Left :	$2,008,696
Milan Lucic	$3,500,000 (2)
Salary Left :	$2,008,696
Jan Hejda	$3,250,000 (2)
Salary Left :	$1,865,217
Matthew Lombardi	$3,000,000 (4)
Salary Left :	$1,721,739
Braydon Coburn	$2,800,000 (1)
Salary Left :	$1,606,957
Vernon Fiddler	$1,900,000 (3)
Salary Left :	$1,090,435
Johan Hedberg	$1,500,000 (2)
Salary Left :	$860,870
Gilbert Brule	$1,400,000 (1)
Salary Left :	$803,478
Jordin Tootoo	$1,250,000 (3)
Salary Left :	$717,391
Mark Stuart	$1,200,000 (2)
Salary Left :	$688,696
Kevin Klein	$1,000,000 (2)
Salary Left :	$573,913
Hal Gill	$1,000,000 (1)
Salary Left :	$573,913
Craig Adams	$925,000 (3)
Salary Left :	$530,870
Colin Fraser	$750,000 (1)
Salary Left :	$430,435
Greg Mauldin	$600,000 (4)
Salary Left :	$344,348
Salary Commitment
Year 2013 : $58,575,000.00
Year 2014 : $45,625,000.00
Year 2015 : $31,675,000.00
Year 2016 : $14,100,000.00

Farm Players
Brett Sonne	$80,000 (2)
Salary Left :	$45,913
Jared Boll	$75,000 (3)
Salary Left :	$43,043
Sheldon Brookbank	$75,000 (3)
Salary Left :	$43,043
Ian Schultz	$62,500 (3)
Salary Left :	$35,870
Leland Irving	$62,500 (4)
Salary Left :	$35,870
Max Campbell	$60,000 (2)
Salary Left :	$34,435
Cameron Reid	$60,000 (5)
Salary Left :	$34,435
Tommi Kivisto	$50,000 (5)
Salary Left :	$28,696
Chad Johnson	$50,000 (3)
Salary Left :	$28,696
Ilari Filppula	$50,000 (4)
Salary Left :	$28,696
Kevin Lynch	$50,000 (5)
Salary Left :	$28,696
Barron Smith	$50,000 (5)
Salary Left :	$28,696
Daniel Maggio	$50,000 (5)
Salary Left :	$28,696
Jori Lehtera	$47,500 (4)
Salary Left :	$27,261
Rob Davison	$47,500 (4)
Salary Left :	$27,261
Dan Ryder	$45,000 (3)
Salary Left :	$25,826
Jake Hansen	$45,000 (2)
Salary Left :	$25,826
Mark Adams	$45,000 (1)
Salary Left :	$25,826
Teddy Ruth	$45,000 (3)
Salary Left :	$25,826
Igor Makarov	$45,000 (2)
Salary Left :	$25,826
Brett Bellemore	$45,000 (2)
Salary Left :	$25,826
Ben Chiarot	$45,000 (1)
Salary Left :	$25,826
Jason Gregoire	$45,000 (2)
Salary Left :	$25,826
Joel Gistedt	$45,000 (3)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,275,000.00
Year 2014 : $1,185,000.00
Year 2015 : $865,000.00
Year 2016 : $467,500.00

Edmonton

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rexall Place
Level 1:	7000 - $95 - 0 - 0.00%
Level 2:	6000 - $55 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $20 - 0 - 0.00%
Luxury:	2000 - $200 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$64,225,000
Farm Players Total Salaries	$1,010,000
Coaches Total Salaries	$550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$2,474,595
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$558,478
Pro Estimated Expenses	$36,859,548
Farm Expenses Per Days	$8,783
Farm Estimated Expenses	$579,678
Estimated Season Expenses	$37,439,226
Current Funds	$25,000,000
Projected Bank Account	$25,000,000

Pro Players
Nicklas Lidstrom	$8,000,000 (1)
Salary Left :	$4,591,304
Sergei Gonchar	$6,500,000 (2)
Salary Left :	$3,730,435
Ryan Miller	$6,500,000 (4)
Salary Left :	$3,730,435
Martin St-Louis	$6,500,000 (3)
Salary Left :	$3,730,435
Daniel Alfredsson	$5,500,000 (1)
Salary Left :	$3,156,522
Mike Ribeiro	$5,000,000 (3)
Salary Left :	$2,869,565
Brian Rafalski	$4,750,000 (4)
Salary Left :	$2,726,087
Jason Arnott	$3,900,000 (3)
Salary Left :	$2,238,261
Jordan Leopold	$3,000,000 (4)
Salary Left :	$1,721,739
Wade Redden	$2,600,000 (3)
Salary Left :	$1,492,174
Chris Kelly	$1,750,000 (2)
Salary Left :	$1,004,348
Ty Conklin	$1,200,000 (4)
Salary Left :	$688,696
Sean Avery	$1,200,000 (4)
Salary Left :	$688,696
Ben Guite	$800,000 (3)
Salary Left :	$459,130
Matt Halischuk	$750,000 (2)
Salary Left :	$430,435
Jeff Drouin-Deslaurier	$700,000 (1)
Salary Left :	$401,739
Jean-Francois Jacques	$650,000 (4)
Salary Left :	$373,043
Jon Kalinski	$650,000 (4)
Salary Left :	$373,043
Steve Staios	$650,000 (3)
Salary Left :	$373,043
Krys Kolanos	$600,000 (1)
Salary Left :	$344,348
Tim Setisto	$600,000 (2)
Salary Left :	$344,348
Danny Syvret	$550,000 (2)
Salary Left :	$315,652
Kyle Wharton	$500,000 (1)
Salary Left :	$286,957
Ryan Craig	$475,000 (1)
Salary Left :	$272,609
Nicola Riopel	$450,000 (1)
Salary Left :	$258,261
Joel Perrault	$450,000 (2)
Salary Left :	$258,261
Salary Commitment
Year 2013 : $64,225,000.00
Year 2014 : $48,000,000.00
Year 2015 : $37,400,000.00
Year 2016 : $17,950,000.00

Farm Players
Mark Visentin	$90,000 (6)
Salary Left :	$51,652
Ryan Bourque	$70,000 (5)
Salary Left :	$40,174
Justin Shugg	$70,000 (6)
Salary Left :	$40,174
Cody Bass	$70,000 (3)
Salary Left :	$40,174
Jean-Francois Berube	$65,000 (1)
Salary Left :	$37,304
Olivier Fortier	$62,500 (3)
Salary Left :	$35,870
Simon Danis-Pépin	$60,000 (4)
Salary Left :	$34,435
Michael Funk	$55,000 (1)
Salary Left :	$31,565
Eric Mestery	$50,000 (4)
Salary Left :	$28,696
Jordan Nolan	$50,000 (5)
Salary Left :	$28,696
Maxime Tanguay	$50,000 (1)
Salary Left :	$28,696
Morgan Ellis	$47,500 (6)
Salary Left :	$27,261
Daniel Delisle	$45,000 (1)
Salary Left :	$25,826
Antoine Lafleur	$45,000 (3)
Salary Left :	$25,826
Jeremy Price	$45,000 (1)
Salary Left :	$25,826
Ben Blood	$45,000 (3)
Salary Left :	$25,826
Reilly Smith	$45,000 (1)
Salary Left :	$25,826
Derek Rodwell	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,010,000.00
Year 2014 : $660,000.00
Year 2015 : $660,000.00
Year 2016 : $437,500.00

Floride

Arena Capacity - Ticket Price Attendance - %
Arena Name	BankAtlantic Center
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $20 - 0 - 0.00%
Luxury:	2000 - $200 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$66,300,000
Farm Players Total Salaries	$1,185,000
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$4,426,196
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$576,522
Pro Estimated Expenses	$38,050,452
Farm Expenses Per Days	$10,304
Farm Estimated Expenses	$680,064
Estimated Season Expenses	$38,730,516
Current Funds	$22,500,000
Projected Bank Account	$22,500,000

Pro Players
Patrick Marleau	$6,500,000 (3)
Salary Left :	$3,730,435
Tim Thomas	$5,700,000 (1)
Salary Left :	$3,271,304
Olli Jokinen	$5,000,000 (1)
Salary Left :	$2,869,565
Kimmo Timonen	$5,000,000 (2)
Salary Left :	$2,869,565
Loui Eriksson	$4,000,000 (3)
Salary Left :	$2,295,652
Tim Connolly	$3,800,000 (2)
Salary Left :	$2,180,870
Dan Ellis	$3,600,000 (1)
Salary Left :	$2,066,087
Kari Lehtonen	$3,200,000 (4)
Salary Left :	$1,836,522
Milan Michalek	$3,000,000 (3)
Salary Left :	$1,721,739
Johnny Oduya	$3,000,000 (1)
Salary Left :	$1,721,739
Martin Erat	$2,800,000 (2)
Salary Left :	$1,606,957
Michal Rozsival	$2,800,000 (1)
Salary Left :	$1,606,957
Alexei Ponikarovsky	$2,500,000 (4)
Salary Left :	$1,434,783
John Erskine	$2,300,000 (2)
Salary Left :	$1,320,000
Tom Kostopoulos	$2,000,000 (1)
Salary Left :	$1,147,826
Nick Boynton	$2,000,000 (2)
Salary Left :	$1,147,826
Scott Nichol	$1,800,000 (1)
Salary Left :	$1,033,043
David Steckel	$1,100,000 (1)
Salary Left :	$631,304
Jeff Woywitka	$1,000,000 (1)
Salary Left :	$573,913
Alexandre Picard	$875,000 (1)
Salary Left :	$502,174
Logan Couture	$850,000 (1)
Salary Left :	$487,826
Jay Leach	$750,000 (2)
Salary Left :	$430,435
Bryan Cameron	$650,000 (2)
Salary Left :	$373,043
Matt Hendricks	$650,000 (4)
Salary Left :	$373,043
Clayton Stoner	$500,000 (3)
Salary Left :	$286,957
Brad Staubitz	$475,000 (1)
Salary Left :	$272,609
Guillaume Desbiens	$450,000 (1)
Salary Left :	$258,261
Salary Commitment
Year 2013 : $66,300,000.00
Year 2014 : $37,650,000.00
Year 2015 : $20,350,000.00
Year 2016 : $6,350,000.00

Farm Players
Anthony Stewart	$120,000 (4)
Salary Left :	$68,870
Patrick White	$85,000 (2)
Salary Left :	$48,783
Mitch Fadden	$70,000 (4)
Salary Left :	$40,174
Stephen Silas	$70,000 (6)
Salary Left :	$40,174
Andrew MacDonald	$70,000 (5)
Salary Left :	$40,174
Kendall McArdle	$70,000 (4)
Salary Left :	$40,174
Spencer Machacek	$62,500 (1)
Salary Left :	$35,870
Dane Byers	$60,000 (2)
Salary Left :	$34,435
Marc-Andre Cliche	$60,000 (4)
Salary Left :	$34,435
Vitali Anikeyenko	$50,000 (4)
Salary Left :	$28,696
Mike Murphy	$50,000 (4)
Salary Left :	$28,696
Scott Valentine	$50,000 (5)
Salary Left :	$28,696
Corey Cowick	$50,000 (5)
Salary Left :	$28,696
T.J. Fast	$47,500 (1)
Salary Left :	$27,261
Marco Cousineau	$45,000 (1)
Salary Left :	$25,826
Frazer McLaren	$45,000 (1)
Salary Left :	$25,826
Jacob Lagace	$45,000 (1)
Salary Left :	$25,826
Yuri Alexandrov	$45,000 (3)
Salary Left :	$25,826
Dany Masse	$45,000 (1)
Salary Left :	$25,826
Samuel Groulx	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,185,000.00
Year 2014 : $850,000.00
Year 2015 : $705,000.00
Year 2016 : $660,000.00

Los Angeles

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $30 - 0 - 0.00%
Level 3:	3000 - $20 - 0 - 0.00%
Level 4:	5000 - $15 - 0 - 0.00%
Luxury:	2000 - $120 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,000,000
Farm Players Total Salaries	$1,452,500
Coaches Total Salaries	$1,050,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$3,434,368
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$530,435
Pro Estimated Expenses	$35,008,710
Farm Expenses Per Days	$12,630
Farm Estimated Expenses	$833,580
Estimated Season Expenses	$35,842,290
Current Funds	$20,125,000
Projected Bank Account	$20,125,000

Pro Players
Pavel Kubina	$6,500,000 (3)
Salary Left :	$3,730,435
Ilja Bryzgalov	$5,500,000 (4)
Salary Left :	$3,156,522
Shawn Horcoff	$5,000,000 (1)
Salary Left :	$2,869,565
Tomas Holmstrom	$4,100,000 (2)
Salary Left :	$2,353,043
Michael Ryder	$3,500,000 (1)
Salary Left :	$2,008,696
Marc-Andre Bergeron	$3,350,000 (1)
Salary Left :	$1,922,609
Ryan Malone	$3,200,000 (3)
Salary Left :	$1,836,522
Sami Salo	$3,000,000 (2)
Salary Left :	$1,721,739
Andrej Meszaros	$3,000,000 (4)
Salary Left :	$1,721,739
Steve Sullivan	$2,800,000 (2)
Salary Left :	$1,606,957
Guillaume Latendresse	$2,500,000 (4)
Salary Left :	$1,434,783
Ron Hainsey	$2,500,000 (2)
Salary Left :	$1,434,783
Ian Laperriere	$2,000,000 (1)
Salary Left :	$1,147,826
Rob Niedermayer	$1,500,000 (1)
Salary Left :	$860,870
Taylor Pyatt	$1,500,000 (2)
Salary Left :	$860,870
Brad Richardson	$1,200,000 (3)
Salary Left :	$688,696
Nigel Dawes	$1,000,000 (1)
Salary Left :	$573,913
Sean Bergenheim	$1,000,000 (1)
Salary Left :	$573,913
Zach Stortini	$900,000 (2)
Salary Left :	$516,522
Milan Jurcina	$900,000 (2)
Salary Left :	$516,522
Ryan Potulny	$900,000 (1)
Salary Left :	$516,522
Fabian Brunnstrom	$800,000 (2)
Salary Left :	$459,130
John Mitchell	$800,000 (2)
Salary Left :	$459,130
Dan Fritsche	$750,000 (3)
Salary Left :	$430,435
Brett Sterling	$700,000 (2)
Salary Left :	$401,739
Alex Auld	$600,000 (1)
Salary Left :	$344,348
Shawn Belle	$600,000 (3)
Salary Left :	$344,348
Ivan Baranka	$450,000 (3)
Salary Left :	$258,261
Mark Fraser	$450,000 (3)
Salary Left :	$258,261
Kelly Guard	$0 (0)
Salary Left :	$0
Salary Commitment
Year 2013 : $61,000,000.00
Year 2014 : $42,150,000.00
Year 2015 : $24,150,000.00
Year 2016 : $11,000,000.00

Farm Players
Charles-Olivier Roussel	$90,000 (5)
Salary Left :	$51,652
Nino Niederreiter	$90,000 (6)
Salary Left :	$51,652
Ryan Ellis	$85,000 (1)
Salary Left :	$48,783
Keith Aulie	$85,000 (2)
Salary Left :	$48,783
Keven Veilleux	$80,000 (3)
Salary Left :	$45,913
Tom Pyatt	$80,000 (1)
Salary Left :	$45,913
James Sheppard	$80,000 (2)
Salary Left :	$45,913
Kevin Sundher	$70,000 (6)
Salary Left :	$40,174
Olivier Roy	$70,000 (5)
Salary Left :	$40,174
Michal Jordan	$70,000 (4)
Salary Left :	$40,174
Petr Mrazek	$70,000 (6)
Salary Left :	$40,174
Anton Lander	$70,000 (5)
Salary Left :	$40,174
Nick Spaling	$67,500 (2)
Salary Left :	$38,739
Matt Beleskey	$65,000 (1)
Salary Left :	$37,304
Luca Cunti	$57,500 (2)
Salary Left :	$33,000
Vladimir Ruzicka	$50,000 (3)
Salary Left :	$28,696
Benjamin Gallacher	$47,500 (6)
Salary Left :	$27,261
Brett Ponich	$45,000 (1)
Salary Left :	$25,826
Josh Birkholz	$45,000 (1)
Salary Left :	$25,826
Jordan Szwarz	$45,000 (1)
Salary Left :	$25,826
Justin McCrae	$45,000 (2)
Salary Left :	$25,826
Aaron Ness	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,452,500.00
Year 2014 : $1,042,500.00
Year 2015 : $707,500.00
Year 2016 : $577,500.00

Minnesota

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	7000 - $97 - 0 - 0.00%
Level 2:	6000 - $67 - 0 - 0.00%
Level 3:	3000 - $46 - 0 - 0.00%
Level 4:	5000 - $27 - 0 - 0.00%
Luxury:	2000 - $197 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$55,075,000
Farm Players Total Salaries	$2,715,000
Coaches Total Salaries	$550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$4,276,682
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$478,913
Pro Estimated Expenses	$31,608,258
Farm Expenses Per Days	$23,609
Farm Estimated Expenses	$1,558,194
Estimated Season Expenses	$33,166,452
Current Funds	$17,500,000
Projected Bank Account	$17,500,000

Pro Players
Andrei Markov	$6,500,000 (2)
Salary Left :	$3,730,435
Henrik Tallinder	$4,500,000 (4)
Salary Left :	$2,582,609
Dainius Zubrus	$4,000,000 (3)
Salary Left :	$2,295,652
Nikolai Khabibulin	$3,750,000 (2)
Salary Left :	$2,152,174
Kurtis Foster	$3,500,000 (3)
Salary Left :	$2,008,696
Cam Barker	$3,000,000 (4)
Salary Left :	$1,721,739
Eric Belanger	$3,000,000 (4)
Salary Left :	$1,721,739
Radim Vrbata	$3,000,000 (4)
Salary Left :	$1,721,739
Dan Girardi	$3,000,000 (3)
Salary Left :	$1,721,739
Matt Stajan	$2,750,000 (1)
Salary Left :	$1,578,261
Steve Ott	$2,700,000 (1)
Salary Left :	$1,549,565
Derek Morris	$2,600,000 (4)
Salary Left :	$1,492,174
Marek Svatos	$2,450,000 (1)
Salary Left :	$1,406,087
Dominic Moore	$2,150,000 (2)
Salary Left :	$1,233,913
Samuel Pahlsson	$1,450,000 (2)
Salary Left :	$832,174
Benoit Pouliot	$1,400,000 (2)
Salary Left :	$803,478
Maxime Talbot	$1,250,000 (3)
Salary Left :	$717,391
Jason Labarbera	$1,100,000 (2)
Salary Left :	$631,304
Daniel Paille	$925,000 (2)
Salary Left :	$530,870
Travis Moen	$750,000 (3)
Salary Left :	$430,435
Marc-Antoine Pouliot	$700,000 (4)
Salary Left :	$401,739
Aaron Johnson	$600,000 (2)
Salary Left :	$344,348
Salary Commitment
Year 2013 : $55,075,000.00
Year 2014 : $47,175,000.00
Year 2015 : $29,300,000.00
Year 2016 : $16,800,000.00

Farm Players
Sergei Samsonov	$300,000 (1)
Salary Left :	$172,174
Ryan Jones	$97,500 (1)
Salary Left :	$55,957
Curtis McElhinney	$95,000 (1)
Salary Left :	$54,522
Rick Rypien	$90,000 (2)
Salary Left :	$51,652
Carl Gunnarsson	$90,000 (5)
Salary Left :	$51,652
Petr Kalus	$85,000 (4)
Salary Left :	$48,783
Luca Caputi	$85,000 (3)
Salary Left :	$48,783
Thomas Hickey	$85,000 (2)
Salary Left :	$48,783
Fredrik Sjostrom	$80,000 (1)
Salary Left :	$45,913
Matt Lashoff	$72,500 (2)
Salary Left :	$41,609
Corey Durocher	$70,000 (6)
Salary Left :	$40,174
Phillip Gogulla	$70,000 (2)
Salary Left :	$40,174
Aaron Palushaj	$70,000 (2)
Salary Left :	$40,174
Riku Helenius	$67,500 (2)
Salary Left :	$38,739
Allen York	$65,000 (3)
Salary Left :	$37,304
Frederick Meyer	$60,000 (1)
Salary Left :	$34,435
Juraj Mikus	$57,500 (2)
Salary Left :	$33,000
Akim Aliu	$57,500 (2)
Salary Left :	$33,000
Robert Czarnik	$55,000 (2)
Salary Left :	$31,565
Gus Young	$50,000 (5)
Salary Left :	$28,696
Matt Walker	$50,000 (2)
Salary Left :	$28,696
Jamie Lundmark	$50,000 (3)
Salary Left :	$28,696
Robin Figren	$47,500 (2)
Salary Left :	$27,261
Johan Backlund	$47,500 (1)
Salary Left :	$27,261
Joonas Donskoi	$47,500 (6)
Salary Left :	$27,261
Niclas Lucenius	$47,500 (3)
Salary Left :	$27,261
Richard Greenop	$47,500 (4)
Salary Left :	$27,261
Garrett Klotz	$45,000 (3)
Salary Left :	$25,826
Brett Morrison	$45,000 (1)
Salary Left :	$25,826
Shea Guthrie	$45,000 (1)
Salary Left :	$25,826
Oskars Bartulis	$45,000 (1)
Salary Left :	$25,826
Kyle Bigos	$45,000 (1)
Salary Left :	$25,826
Kesley Tessier	$45,000 (1)
Salary Left :	$25,826
Mikhail Stefanovich	$45,000 (1)
Salary Left :	$25,826
Gregory Stewart	$45,000 (3)
Salary Left :	$25,826
Derek Meech	$45,000 (3)
Salary Left :	$25,826
Jyri Niemi	$45,000 (1)
Salary Left :	$25,826
Ilya Kablukov	$45,000 (2)
Salary Left :	$25,826
Travis Erstad	$45,000 (3)
Salary Left :	$25,826
Michael Zador	$45,000 (1)
Salary Left :	$25,826
Joseph Lavin	$45,000 (3)
Salary Left :	$25,826
Greg Pateryn	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $2,715,000.00
Year 2014 : $1,630,000.00
Year 2015 : $862,500.00
Year 2016 : $390,000.00

Montreal

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Center
Level 1:	7000 - $85 - 0 - 0.00%
Level 2:	6000 - $50 - 0 - 0.00%
Level 3:	3000 - $25 - 0 - 0.00%
Level 4:	5000 - $18 - 0 - 0.00%
Luxury:	2000 - $175 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,200,000
Farm Players Total Salaries	$1,785,000
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$2,887,481
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$514,783
Pro Estimated Expenses	$33,975,678
Farm Expenses Per Days	$15,522
Farm Estimated Expenses	$1,024,452
Estimated Season Expenses	$35,000,130
Current Funds	$21,625,000
Projected Bank Account	$21,625,000

Pro Players
Nikolay Zherdev	$10,000,000 (2)
Salary Left :	$5,739,130
Antero Niittymaki	$6,500,000 (1)
Salary Left :	$3,730,435
Matt Moulson	$6,150,000 (1)
Salary Left :	$3,529,565
Dion Phaneuf	$6,000,000 (4)
Salary Left :	$3,443,478
Ales Hemsky	$4,600,000 (2)
Salary Left :	$2,640,000
Jean-Sebastien Giguere	$4,500,000 (3)
Salary Left :	$2,582,609
Dave Bolland	$3,000,000 (2)
Salary Left :	$1,721,739
Josh Gorges	$3,000,000 (3)
Salary Left :	$1,721,739
B.J. Crombeen	$3,000,000 (1)
Salary Left :	$1,721,739
Shaone Morrisonn	$2,000,000 (4)
Salary Left :	$1,147,826
Nick Foligno	$1,500,000 (4)
Salary Left :	$860,870
John Carlson	$1,300,000 (2)
Salary Left :	$746,087
Tim Jackman	$1,000,000 (1)
Salary Left :	$573,913
Jeff Skinner	$900,000 (6)
Salary Left :	$516,522
Keith Aucoin	$900,000 (1)
Salary Left :	$516,522
Oliver Ekman-Larsson	$900,000 (5)
Salary Left :	$516,522
Taylor Hall	$900,000 (6)
Salary Left :	$516,522
Jamie McGinn	$900,000 (5)
Salary Left :	$516,522
Mathieu Perreault	$850,000 (1)
Salary Left :	$487,826
Alex Pietrangelo	$850,000 (1)
Salary Left :	$487,826
Christian Hanson	$450,000 (1)
Salary Left :	$258,261
Salary Commitment
Year 2013 : $59,200,000.00
Year 2014 : $39,500,000.00
Year 2015 : $20,600,000.00
Year 2016 : $13,100,000.00

Farm Players
Tomas Tatar	$90,000 (5)
Salary Left :	$51,652
Tyler Pitlick	$90,000 (6)
Salary Left :	$51,652
Kirill Petrov	$85,000 (3)
Salary Left :	$48,783
Ryan Martindale	$70,000 (6)
Salary Left :	$40,174
Justin Azevedo	$70,000 (2)
Salary Left :	$40,174
Brett Bulmer	$70,000 (6)
Salary Left :	$40,174
Brad Ross	$70,000 (6)
Salary Left :	$40,174
Richard Panik	$70,000 (5)
Salary Left :	$40,174
Braden Holtby	$67,500 (4)
Salary Left :	$38,739
Jimmy Hayes	$65,000 (1)
Salary Left :	$37,304
Jake Allen	$65,000 (1)
Salary Left :	$37,304
Ondrej Roman	$62,500 (2)
Salary Left :	$35,870
Philippe Cornet	$62,500 (4)
Salary Left :	$35,870
Brodie Dupont	$55,000 (3)
Salary Left :	$31,565
Erik Haula	$50,000 (5)
Salary Left :	$28,696
Mitchell Callahan	$50,000 (5)
Salary Left :	$28,696
Jesse Blacker	$50,000 (5)
Salary Left :	$28,696
Phil Desimone	$50,000 (3)
Salary Left :	$28,696
Michael Stone	$47,500 (3)
Salary Left :	$27,261
James Wright	$47,500 (3)
Salary Left :	$27,261
Dale Weise	$47,500 (3)
Salary Left :	$27,261
Johan Motin	$45,000 (2)
Salary Left :	$25,826
Matt Calvert	$45,000 (1)
Salary Left :	$25,826
Roman Josi	$45,000 (1)
Salary Left :	$25,826
Justin Daniels	$45,000 (1)
Salary Left :	$25,826
Andrew Campbell	$45,000 (1)
Salary Left :	$25,826
Brandon Burlon	$45,000 (1)
Salary Left :	$25,826
David Toews	$45,000 (1)
Salary Left :	$25,826
Ethan Werek	$45,000 (1)
Salary Left :	$25,826
Taylor Doherty	$45,000 (1)
Salary Left :	$25,826
Tomas Kundratek	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,785,000.00
Year 2014 : $1,250,000.00
Year 2015 : $1,072,500.00
Year 2016 : $740,000.00

Nashville

Arena Capacity - Ticket Price Attendance - %
Arena Name	Gaylord Entertainment Center
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $65 - 0 - 0.00%
Level 3:	3000 - $55 - 0 - 0.00%
Level 4:	5000 - $28 - 0 - 0.00%
Luxury:	2000 - $300 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,475,000
Farm Players Total Salaries	$1,572,500
Coaches Total Salaries	$600,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$3,255,897
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$473,696
Pro Estimated Expenses	$31,263,936
Farm Expenses Per Days	$13,674
Farm Estimated Expenses	$902,484
Estimated Season Expenses	$32,166,420
Current Funds	$25,000,000
Projected Bank Account	$25,000,000

Pro Players
Henrik Zetterberg	$6,300,000 (4)
Salary Left :	$3,615,652
Bryan McCabe	$4,500,000 (3)
Salary Left :	$2,582,609
Jason Pominville	$4,250,000 (2)
Salary Left :	$2,439,130
Antoine Vermette	$3,900,000 (4)
Salary Left :	$2,238,261
Scott Hartnell	$3,800,000 (1)
Salary Left :	$2,180,870
Marc Staal	$3,500,000 (4)
Salary Left :	$2,008,696
Jeff Schultz	$3,300,000 (1)
Salary Left :	$1,893,913
Kris Versteeg	$3,000,000 (1)
Salary Left :	$1,721,739
Craig Anderson	$3,000,000 (2)
Salary Left :	$1,721,739
Andy McDonald	$2,900,000 (1)
Salary Left :	$1,664,348
Luke Schenn	$2,000,000 (2)
Salary Left :	$1,147,826
Brian Elliott	$2,000,000 (1)
Salary Left :	$1,147,826
Sam Gagner	$1,800,000 (1)
Salary Left :	$1,033,043
Frans Nielsen	$1,500,000 (2)
Salary Left :	$860,870
Greg Zanon	$1,300,000 (2)
Salary Left :	$746,087
Matt Hunwick	$1,200,000 (4)
Salary Left :	$688,696
Josh Bailey	$1,000,000 (3)
Salary Left :	$573,913
Jerred Smithson	$950,000 (3)
Salary Left :	$545,217
Dustin Boyd	$800,000 (4)
Salary Left :	$459,130
Adam McQuaid	$725,000 (3)
Salary Left :	$416,087
Tyler Kennedy	$650,000 (1)
Salary Left :	$373,043
Grant Lewis	$600,000 (2)
Salary Left :	$344,348
Mathieu Roy	$500,000 (3)
Salary Left :	$286,957
Nathan Davis	$500,000 (4)
Salary Left :	$286,957
Aaron Rome	$500,000 (3)
Salary Left :	$286,957
Salary Commitment
Year 2013 : $54,475,000.00
Year 2014 : $37,025,000.00
Year 2015 : $24,375,000.00
Year 2016 : $16,200,000.00

Farm Players
Dylan Olsen	$90,000 (5)
Salary Left :	$51,652
Shawn Matthias	$90,000 (4)
Salary Left :	$51,652
Erik Gudbranson	$90,000 (6)
Salary Left :	$51,652
Philip Larsen	$90,000 (6)
Salary Left :	$51,652
Sergei Kostitsyn	$85,000 (2)
Salary Left :	$48,783
Patrick Kaleta	$75,000 (4)
Salary Left :	$43,043
Jaroslav Janus	$70,000 (5)
Salary Left :	$40,174
Josh Unice	$62,500 (2)
Salary Left :	$35,870
Louie Caporusso	$60,000 (2)
Salary Left :	$34,435
Maxim Mayorov	$60,000 (2)
Salary Left :	$34,435
Simon Hjalmarsson	$60,000 (1)
Salary Left :	$34,435
Mike Weber	$60,000 (1)
Salary Left :	$34,435
Tommy Cross	$60,000 (1)
Salary Left :	$34,435
Gustav Nyquist	$55,000 (4)
Salary Left :	$31,565
Anders Lee	$50,000 (5)
Salary Left :	$28,696
Justin Jokinen	$50,000 (4)
Salary Left :	$28,696
Blair Jones	$50,000 (3)
Salary Left :	$28,696
Corey Fienhage	$50,000 (4)
Salary Left :	$28,696
Alexander Fallstrom	$50,000 (5)
Salary Left :	$28,696
Patrick Wiercioch	$45,000 (1)
Salary Left :	$25,826
Evgeni Dadonov	$45,000 (1)
Salary Left :	$25,826
Yannick Riendeau	$45,000 (1)
Salary Left :	$25,826
Nick Larson	$45,000 (1)
Salary Left :	$25,826
Alex Hutchings	$45,000 (1)
Salary Left :	$25,826
Mikko Koskinen	$45,000 (1)
Salary Left :	$25,826
Henrik Bjorklund	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,572,500.00
Year 2014 : $1,077,500.00
Year 2015 : $810,000.00
Year 2016 : $760,000.00

New Jersey

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	7000 - $120 - 0 - 0.00%
Level 2:	6000 - $65 - 0 - 0.00%
Level 3:	3000 - $50 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury:	2000 - $180 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$50,700,000
Farm Players Total Salaries	$2,505,000
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$3,215,431
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$440,870
Pro Estimated Expenses	$29,097,420
Farm Expenses Per Days	$21,174
Farm Estimated Expenses	$1,397,484
Estimated Season Expenses	$30,494,904
Current Funds	$25,000,000
Projected Bank Account	$25,000,000

Pro Players
Zach Parise	$6,500,000 (3)
Salary Left :	$3,730,435
Martin Brodeur	$6,000,000 (4)
Salary Left :	$3,443,478
Paul Martin	$4,200,000 (2)
Salary Left :	$2,410,435
Michal Handzus	$4,100,000 (1)
Salary Left :	$2,353,043
Niklas Kronvall	$4,000,000 (3)
Salary Left :	$2,295,652
David Booth	$4,000,000 (1)
Salary Left :	$2,295,652
John Madden	$3,250,000 (1)
Salary Left :	$1,865,217
Daniel Cleary	$2,600,000 (2)
Salary Left :	$1,492,174
Ian White	$2,000,000 (2)
Salary Left :	$1,147,826
Rostislav Olesz	$2,000,000 (1)
Salary Left :	$1,147,826
Jarkko Ruutu	$1,600,000 (2)
Salary Left :	$918,261
David Moss	$1,600,000 (1)
Salary Left :	$918,261
Anton Stralman	$1,500,000 (2)
Salary Left :	$860,870
Marc Methot	$1,500,000 (1)
Salary Left :	$860,870
Brad Winchester	$1,200,000 (1)
Salary Left :	$688,696
Radek Martinek	$1,000,000 (2)
Salary Left :	$573,913
Brian Boyle	$900,000 (4)
Salary Left :	$516,522
Torrey Mitchell	$850,000 (2)
Salary Left :	$487,826
Cal Clutterbuck	$800,000 (1)
Salary Left :	$459,130
Chris Osgood	$600,000 (2)
Salary Left :	$344,348
Jim Vandermeer	$500,000 (3)
Salary Left :	$286,957
Salary Commitment
Year 2013 : $50,700,000.00
Year 2014 : $32,250,000.00
Year 2015 : $17,900,000.00
Year 2016 : $6,900,000.00

Farm Players
Joey Hishon	$90,000 (6)
Salary Left :	$51,652
Simon Despres	$90,000 (5)
Salary Left :	$51,652
Dan Sexton	$90,000 (5)
Salary Left :	$51,652
Travis Hamonic	$85,000 (4)
Salary Left :	$48,783
Cody Hodgson	$85,000 (1)
Salary Left :	$48,783
Viktor Tikhonov	$85,000 (1)
Salary Left :	$48,783
Chris Summers	$75,000 (2)
Salary Left :	$43,043
Nick Petrecki	$75,000 (4)
Salary Left :	$43,043
Jack Skille	$72,500 (2)
Salary Left :	$41,609
Kevin Marshall	$70,000 (1)
Salary Left :	$40,174
Craig Cunningham	$70,000 (6)
Salary Left :	$40,174
Patrick Nemeth	$70,000 (6)
Salary Left :	$40,174
Sami Aittokallio	$70,000 (6)
Salary Left :	$40,174
Tyler Shattock	$70,000 (5)
Salary Left :	$40,174
Tye McGinn	$70,000 (6)
Salary Left :	$40,174
Troy Rutkowski	$70,000 (6)
Salary Left :	$40,174
Joacim Eriksson	$70,000 (5)
Salary Left :	$40,174
Eric Wellwood	$70,000 (5)
Salary Left :	$40,174
Tyler Johnson (Out of Payroll)	$70,000 (6)
Salary Left :	$40,174
Vyacheslav Voynov	$65,000 (1)
Salary Left :	$37,304
Mitch Wahl	$65,000 (1)
Salary Left :	$37,304
Matt Rust	$62,500 (1)
Salary Left :	$35,870
Colin Long	$60,000 (4)
Salary Left :	$34,435
Brian Strait	$50,000 (4)
Salary Left :	$28,696
Jeremy Smith	$50,000 (3)
Salary Left :	$28,696
Sergei Korostin	$50,000 (2)
Salary Left :	$28,696
Andrew Conboy	$50,000 (2)
Salary Left :	$28,696
Chris Wideman	$50,000 (5)
Salary Left :	$28,696
Lane MacDermid	$50,000 (5)
Salary Left :	$28,696
Nicholas Luukko	$47,500 (6)
Salary Left :	$27,261
Louis-Marc Aubry	$47,500 (6)
Salary Left :	$27,261
Adam Polask	$47,500 (6)
Salary Left :	$27,261
Jonas Junland	$47,500 (4)
Salary Left :	$27,261
Matt Clark	$45,000 (1)
Salary Left :	$25,826
David Ullstrom	$45,000 (1)
Salary Left :	$25,826
Teigan Zahn	$45,000 (1)
Salary Left :	$25,826
Benn Ferriero	$45,000 (1)
Salary Left :	$25,826
Corey Trivino	$45,000 (1)
Salary Left :	$25,826
Edward Pasquale	$45,000 (1)
Salary Left :	$25,826
Geordie Wudrick	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $2,505,000.00
Year 2014 : $1,757,500.00
Year 2015 : $1,510,000.00
Year 2016 : $1,460,000.00

NY Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	NVM Coliseum
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $75 - 0 - 0.00%
Level 3:	3000 - $45 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury:	2000 - $150 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,075,000
Farm Players Total Salaries	$1,070,000
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$2,961,146
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$522,391
Pro Estimated Expenses	$34,477,806
Farm Expenses Per Days	$9,304
Farm Estimated Expenses	$614,064
Estimated Season Expenses	$35,091,870
Current Funds	$23,000,000
Projected Bank Account	$23,000,000

Pro Players
Tomas Vokoun	$6,575,000 (3)
Salary Left :	$3,773,478
Anze Kopitar	$6,000,000 (2)
Salary Left :	$3,443,478
Derek Roy	$5,000,000 (2)
Salary Left :	$2,869,565
Dennis Wideman	$5,000,000 (1)
Salary Left :	$2,869,565
Simon Gagne	$4,800,000 (3)
Salary Left :	$2,754,783
Christian Ehrhoff	$4,000,000 (4)
Salary Left :	$2,295,652
Daymond Langkow	$4,000,000 (2)
Salary Left :	$2,295,652
Andrew Ladd	$3,300,000 (4)
Salary Left :	$1,893,913
Kyle Okposo	$3,000,000 (4)
Salary Left :	$1,721,739
Michael Frolik	$2,500,000 (1)
Salary Left :	$1,434,783
Erik Johnson	$2,500,000 (2)
Salary Left :	$1,434,783
Valtteri Filppula	$2,500,000 (2)
Salary Left :	$1,434,783
Rob Scuderi	$1,750,000 (1)
Salary Left :	$1,004,348
Doug Weight	$1,100,000 (3)
Salary Left :	$631,304
Kyle Wellwood	$900,000 (4)
Salary Left :	$516,522
Tyler Myers	$850,000 (1)
Salary Left :	$487,826
Ruslan Salei	$750,000 (2)
Salary Left :	$430,435
Patrick Eaves	$750,000 (4)
Salary Left :	$430,435
Jon Disalvatore	$750,000 (1)
Salary Left :	$430,435
Tyler Ennis	$650,000 (1)
Salary Left :	$373,043
Chris Clark	$650,000 (3)
Salary Left :	$373,043
Jonathan Cheechoo	$650,000 (4)
Salary Left :	$373,043
Noah Welch	$600,000 (4)
Salary Left :	$344,348
Rick Kozak	$500,000 (4)
Salary Left :	$286,957
Brian Boucher	$500,000 (2)
Salary Left :	$286,957
Victor Oreskovich	$500,000 (4)
Salary Left :	$286,957
Salary Commitment
Year 2013 : $60,075,000.00
Year 2014 : $48,575,000.00
Year 2015 : $27,325,000.00
Year 2016 : $14,200,000.00

Farm Players
John McFarland	$90,000 (6)
Salary Left :	$51,652
Nikita Filatov	$85,000 (1)
Salary Left :	$48,783
Luca Sbisa	$85,000 (4)
Salary Left :	$48,783
Jhonas Enroth	$85,000 (2)
Salary Left :	$48,783
Adam Berkhoel	$75,000 (1)
Salary Left :	$43,043
Linus Omark	$70,000 (4)
Salary Left :	$40,174
Eric Gelinas	$70,000 (5)
Salary Left :	$40,174
Jesse Joensuu	$65,000 (4)
Salary Left :	$37,304
Tim Erixon	$65,000 (1)
Salary Left :	$37,304
Tyler Ruegsegger	$50,000 (4)
Salary Left :	$28,696
Derek Grant	$50,000 (4)
Salary Left :	$28,696
Adam Almqvist	$50,000 (5)
Salary Left :	$28,696
Cameron Abney	$50,000 (5)
Salary Left :	$28,696
Maxim Trunev	$45,000 (1)
Salary Left :	$25,826
Timo Pielmeier	$45,000 (1)
Salary Left :	$25,826
Drew Olson	$45,000 (1)
Salary Left :	$25,826
Cameron Gaunce	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,070,000.00
Year 2014 : $665,000.00
Year 2015 : $580,000.00
Year 2016 : $580,000.00

NY Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	7000 - $95 - 0 - 0.00%
Level 2:	6000 - $50 - 0 - 0.00%
Level 3:	3000 - $30 - 0 - 0.00%
Level 4:	5000 - $20 - 0 - 0.00%
Luxury:	2000 - $185 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,727,000
Farm Players Total Salaries	$765,000
Coaches Total Salaries	$550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$2,296,878
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$536,756
Pro Estimated Expenses	$35,425,896
Farm Expenses Per Days	$6,652
Farm Estimated Expenses	$439,032
Estimated Season Expenses	$35,864,928
Current Funds	$25,000,000
Projected Bank Account	$25,000,000

Pro Players
Alexander Ovechkin	$8,300,000 (4)
Salary Left :	$4,763,478
Roberto Luongo	$7,250,000 (3)
Salary Left :	$4,160,870
Marian Gaborik	$6,000,000 (4)
Salary Left :	$3,443,478
Henrik Sedin	$6,000,000 (2)
Salary Left :	$3,443,478
Mike Green	$5,750,000 (2)
Salary Left :	$3,300,000
Nicklas Backstrom	$5,500,000 (2)
Salary Left :	$3,156,522
Bobby Ryan	$4,250,000 (1)
Salary Left :	$2,439,130
Brent Burns	$2,500,000 (2)
Salary Left :	$1,434,783
Eric Fehr	$1,800,000 (3)
Salary Left :	$1,033,043
Dennis Seidenberg	$1,800,000 (4)
Salary Left :	$1,033,043
Bryce Salvador	$1,550,000 (2)
Salary Left :	$889,565
Peter Regin	$1,500,000 (1)
Salary Left :	$860,870
Patric Hornqvist	$900,000 (5)
Salary Left :	$516,522
Colton Gillies	$850,000 (2)
Salary Left :	$487,826
Chris Butler	$750,000 (1)
Salary Left :	$430,435
Nicolas Deschamps	$725,000 (4)
Salary Left :	$416,087
Martin Gerber	$655,000 (3)
Salary Left :	$375,913
Scott Parse	$650,000 (1)
Salary Left :	$373,043
Kent Huskins	$650,000 (3)
Salary Left :	$373,043
Andrew Raycroft	$572,000 (4)
Salary Left :	$328,278
Steve Eminger	$500,000 (3)
Salary Left :	$286,957
Jamal Mayers	$500,000 (3)
Salary Left :	$286,957
Marty Reasoner	$500,000 (2)
Salary Left :	$286,957
Robert Earl	$475,000 (4)
Salary Left :	$272,609
Andreas Engqvist	$450,000 (1)
Salary Left :	$258,261
Mario Bliznak	$450,000 (1)
Salary Left :	$258,261
Ryan Hollweg	$450,000 (1)
Salary Left :	$258,261
Bryan Bickell	$450,000 (2)
Salary Left :	$258,261
Salary Commitment
Year 2013 : $61,727,000.00
Year 2014 : $53,227,000.00
Year 2015 : $30,127,000.00
Year 2016 : $18,772,000.00

Farm Players
Evgeny Grachev	$85,000 (4)
Salary Left :	$48,783
Ivan Vishnevsky	$85,000 (2)
Salary Left :	$48,783
Greg Nemisz	$85,000 (4)
Salary Left :	$48,783
Kyle Beach	$85,000 (4)
Salary Left :	$48,783
T.J. Brennan	$70,000 (4)
Salary Left :	$40,174
Luke Adam	$65,000 (1)
Salary Left :	$37,304
Perttu Lindgren	$55,000 (1)
Salary Left :	$31,565
Alexei Yemelin	$50,000 (2)
Salary Left :	$28,696
Connor Knapp	$50,000 (5)
Salary Left :	$28,696
Taylor Dakers	$45,000 (1)
Salary Left :	$25,826
Rejean Beauchemin	$45,000 (2)
Salary Left :	$25,826
Patrick Wey	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $765,000.00
Year 2014 : $555,000.00
Year 2015 : $375,000.00
Year 2016 : $375,000.00

Ottawa

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Place
Level 1:	7000 - $84 - 0 - 0.00%
Level 2:	6000 - $47 - 0 - 0.00%
Level 3:	3000 - $23 - 0 - 0.00%
Level 4:	4000 - $13 - 0 - 0.00%
Luxury:	3000 - $195 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,125,000
Farm Players Total Salaries	$1,785,000
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$4,000,916
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$488,043
Pro Estimated Expenses	$32,210,838
Farm Expenses Per Days	$15,522
Farm Estimated Expenses	$1,024,452
Estimated Season Expenses	$33,235,290
Current Funds	$25,000,000
Projected Bank Account	$25,000,000

Pro Players
Brian Campbell	$6,500,000 (2)
Salary Left :	$3,730,435
Patrick Kane	$6,000,000 (2)
Salary Left :	$3,443,478
Jonathan Toews	$6,000,000 (2)
Salary Left :	$3,443,478
Brian Rolston	$5,000,000 (2)
Salary Left :	$2,869,565
Steve Mason	$3,500,000 (1)
Salary Left :	$2,008,696
Scott Hannan	$3,300,000 (3)
Salary Left :	$1,893,913
Kristopher Letang	$3,200,000 (1)
Salary Left :	$1,836,522
David Perron	$3,000,000 (3)
Salary Left :	$1,721,739
T.J. Oshie	$3,000,000 (2)
Salary Left :	$1,721,739
Derick Brassard	$3,000,000 (4)
Salary Left :	$1,721,739
Bryan Little	$2,500,000 (4)
Salary Left :	$1,434,783
David Clarkson	$1,800,000 (2)
Salary Left :	$1,033,043
Mike Comrie	$1,500,000 (2)
Salary Left :	$860,870
Martin Biron	$1,500,000 (3)
Salary Left :	$860,870
Kyle Brodziak	$1,300,000 (3)
Salary Left :	$746,087
Nicklas Bergfors	$1,200,000 (1)
Salary Left :	$688,696
Francis Bouillon	$1,000,000 (2)
Salary Left :	$573,913
Drew Doughty	$850,000 (1)
Salary Left :	$487,826
Ryan O'Byrne	$850,000 (2)
Salary Left :	$487,826
Tyson Sexsmith	$625,000 (4)
Salary Left :	$358,696
Kris Chucko	$500,000 (2)
Salary Left :	$286,957
Salary Commitment
Year 2013 : $56,125,000.00
Year 2014 : $47,375,000.00
Year 2015 : $15,225,000.00
Year 2016 : $6,125,000.00

Farm Players
Thomas Greiss	$160,000 (2)
Salary Left :	$91,826
Joe Colborne	$85,000 (1)
Salary Left :	$48,783
Eric Tangradi	$85,000 (2)
Salary Left :	$48,783
Jeremy Morin	$85,000 (1)
Salary Left :	$48,783
Brett Maclean	$85,000 (2)
Salary Left :	$48,783
Max Pacioretty	$85,000 (2)
Salary Left :	$48,783
Bobby Sanguinetti	$85,000 (2)
Salary Left :	$48,783
Zack Kassian	$85,000 (1)
Salary Left :	$48,783
Tyler Cuma	$80,000 (4)
Salary Left :	$45,913
Mark Katic	$67,500 (2)
Salary Left :	$38,739
Marc-Andre Gragnani	$65,000 (2)
Salary Left :	$37,304
Adam Henrique	$65,000 (1)
Salary Left :	$37,304
Brandon Kozun	$65,000 (1)
Salary Left :	$37,304
Drew Schiestel	$60,000 (2)
Salary Left :	$34,435
Jens Hellgren	$60,000 (2)
Salary Left :	$34,435
Keith Seabrook	$57,500 (2)
Salary Left :	$33,000
Matt Frattin	$50,000 (2)
Salary Left :	$28,696
Corey Tropp	$50,000 (2)
Salary Left :	$28,696
Colby Cohen	$50,000 (2)
Salary Left :	$28,696
Nico Sacchetti	$45,000 (3)
Salary Left :	$25,826
Colton Sceviour	$45,000 (3)
Salary Left :	$25,826
Jacob DeSerres	$45,000 (1)
Salary Left :	$25,826
Cody Eakin	$45,000 (1)
Salary Left :	$25,826
William Wrenn	$45,000 (1)
Salary Left :	$25,826
Adam Comrie	$45,000 (1)
Salary Left :	$25,826
Adam Perry	$45,000 (1)
Salary Left :	$25,826
Brandon Pirri	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,785,000.00
Year 2014 : $1,130,000.00
Year 2015 : $170,000.00
Year 2016 : $80,000.00

Philadelphie

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wachovia Center
Level 1:	7000 - $120 - 0 - 0.00%
Level 2:	6000 - $85 - 0 - 0.00%
Level 3:	3000 - $60 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury:	2000 - $170 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$54,225,000
Farm Players Total Salaries	$1,225,000
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$2,579,314
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$471,522
Pro Estimated Expenses	$31,120,452
Farm Expenses Per Days	$10,652
Farm Estimated Expenses	$703,032
Estimated Season Expenses	$31,823,484
Current Funds	$15,500,000
Projected Bank Account	$15,500,000

Pro Players
Daniel Briere	$5,500,000 (4)
Salary Left :	$3,156,522
Francois Beauchemin	$4,500,000 (3)
Salary Left :	$2,582,609
Paul Mara	$4,500,000 (1)
Salary Left :	$2,582,609
Patrice Bergeron	$4,000,000 (4)
Salary Left :	$2,295,652
R.J. Umberger	$4,000,000 (2)
Salary Left :	$2,295,652
Dwayne Roloson	$4,000,000 (4)
Salary Left :	$2,295,652
Marek Zidlicky	$4,000,000 (3)
Salary Left :	$2,295,652
Raffi Torres	$3,000,000 (4)
Salary Left :	$1,721,739
Andrew Brunette	$3,000,000 (1)
Salary Left :	$1,721,739
Roman Hamrlik	$3,000,000 (2)
Salary Left :	$1,721,739
Randy Jones	$2,750,000 (1)
Salary Left :	$1,578,261
Chris Mason	$2,500,000 (4)
Salary Left :	$1,434,783
Chris Conner	$1,500,000 (4)
Salary Left :	$860,870
Erik Christensen	$1,500,000 (2)
Salary Left :	$860,870
Tomas Kopecky	$1,150,000 (4)
Salary Left :	$660,000
Magnus Paajarvi	$900,000 (5)
Salary Left :	$516,522
Matthias Tedenby	$850,000 (1)
Salary Left :	$487,826
Michael Del Zotto	$850,000 (1)
Salary Left :	$487,826
Bruno Gervais	$675,000 (1)
Salary Left :	$387,391
Byron Bitz	$675,000 (1)
Salary Left :	$387,391
Drew Bagnall	$475,000 (1)
Salary Left :	$272,609
Alexandre Bolduc	$450,000 (2)
Salary Left :	$258,261
Pierre-Alexandre Parenteau	$450,000 (1)
Salary Left :	$258,261
Salary Commitment
Year 2013 : $54,225,000.00
Year 2014 : $40,000,000.00
Year 2015 : $31,050,000.00
Year 2016 : $22,550,000.00

Farm Players
Ondrej Pavelec	$140,000 (1)
Salary Left :	$80,348
Yannick Weber	$95,000 (1)
Salary Left :	$54,522
Matthew Corrente	$85,000 (2)
Salary Left :	$48,783
Jonas Ahnelov	$80,000 (4)
Salary Left :	$45,913
Maxim Goncharov	$70,000 (4)
Salary Left :	$40,174
Alexander Vasyunov	$70,000 (4)
Salary Left :	$40,174
Andre Petersson	$70,000 (4)
Salary Left :	$40,174
Nichlas Torp	$70,000 (1)
Salary Left :	$40,174
Gabriel Bourque	$65,000 (1)
Salary Left :	$37,304
Dennis Persson	$55,000 (2)
Salary Left :	$31,565
Dan Bertram	$52,500 (4)
Salary Left :	$30,130
Kirill Tulupov	$47,500 (4)
Salary Left :	$27,261
Jeremy Duchene	$47,500 (4)
Salary Left :	$27,261
Michael Hutchinson	$47,500 (4)
Salary Left :	$27,261
Austin Levi	$47,500 (6)
Salary Left :	$27,261
Michael Gergen	$47,500 (4)
Salary Left :	$27,261
Thomas McCollum	$45,000 (1)
Salary Left :	$25,826
Vinny Saponari	$45,000 (1)
Salary Left :	$25,826
Matt Delahey	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,225,000.00
Year 2014 : $720,000.00
Year 2015 : $580,000.00
Year 2016 : $580,000.00

Phoenix

Arena Capacity - Ticket Price Attendance - %
Arena Name	Jobing.com Arena
Level 1:	7000 - $95 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $40 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury:	2000 - $190 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$56,400,000
Farm Players Total Salaries	$1,470,000
Coaches Total Salaries	$550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$2,497,874
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$490,435
Pro Estimated Expenses	$32,368,710
Farm Expenses Per Days	$12,783
Farm Estimated Expenses	$843,678
Estimated Season Expenses	$33,212,388
Current Funds	$23,250,000
Projected Bank Account	$23,250,000

Pro Players
Chris Kunitz	$5,800,000 (3)
Salary Left :	$3,328,696
Mark Streit	$5,500,000 (2)
Salary Left :	$3,156,522
Matt Cullen	$4,000,000 (2)
Salary Left :	$2,295,652
Mike Modano	$4,000,000 (1)
Salary Left :	$2,295,652
Jimmy Howard	$4,000,000 (4)
Salary Left :	$2,295,652
Anton Volchenkov	$4,000,000 (2)
Salary Left :	$2,295,652
Steve Montador	$3,500,000 (2)
Salary Left :	$2,008,696
Ruslan Fedotenko	$3,500,000 (1)
Salary Left :	$2,008,696
Brooks Laich	$3,500,000 (3)
Salary Left :	$2,008,696
Tom Poti	$3,300,000 (2)
Salary Left :	$1,893,913
Jussi Jokinen	$3,200,000 (1)
Salary Left :	$1,836,522
Jose Theodore	$2,500,000 (3)
Salary Left :	$1,434,783
Matt Carkner	$2,000,000 (1)
Salary Left :	$1,147,826
Michael Grabner	$1,500,000 (2)
Salary Left :	$860,870
Jay Mcclement	$1,500,000 (1)
Salary Left :	$860,870
Lars Eller	$1,000,000 (4)
Salary Left :	$573,913
Peter Harrold	$1,000,000 (1)
Salary Left :	$573,913
T.J. Hensick	$750,000 (1)
Salary Left :	$430,435
Andrew Alberts	$750,000 (2)
Salary Left :	$430,435
Michael Sauer	$650,000 (2)
Salary Left :	$373,043
Jake Dowell	$450,000 (1)
Salary Left :	$258,261
Salary Commitment
Year 2013 : $56,400,000.00
Year 2014 : $40,000,000.00
Year 2015 : $16,800,000.00
Year 2016 : $5,000,000.00

Farm Players
Karri Ramo	$100,000 (2)
Salary Left :	$57,391
Teemu Pulkkinen	$90,000 (6)
Salary Left :	$51,652
Mikael Granlund	$90,000 (6)
Salary Left :	$51,652
Eric O'Dell	$80,000 (4)
Salary Left :	$45,913
Dmitri Kugryshev	$70,000 (4)
Salary Left :	$40,174
Ryan Spooner	$70,000 (6)
Salary Left :	$40,174
Joey Leach	$70,000 (6)
Salary Left :	$40,174
Chris Brown	$70,000 (5)
Salary Left :	$40,174
Doug Janik	$70,000 (2)
Salary Left :	$40,174
Nathan Gerbe	$65,000 (1)
Salary Left :	$37,304
Ryan Munce	$65,000 (3)
Salary Left :	$37,304
Will Weber	$65,000 (1)
Salary Left :	$37,304
Matt Nickerson	$60,000 (1)
Salary Left :	$34,435
Cedrick Henley	$47,500 (6)
Salary Left :	$27,261
Mirko Hoefflin	$47,500 (6)
Salary Left :	$27,261
Jonathan Iilahti	$47,500 (6)
Salary Left :	$27,261
Wade Belak	$47,500 (1)
Salary Left :	$27,261
Jonathan Sigalet	$45,000 (3)
Salary Left :	$25,826
Wade Megan	$45,000 (1)
Salary Left :	$25,826
Chad Denny	$45,000 (3)
Salary Left :	$25,826
Matt Foy	$45,000 (3)
Salary Left :	$25,826
Alexander Avtsin	$45,000 (1)
Salary Left :	$25,826
Mario Kempe	$45,000 (3)
Salary Left :	$25,826
Steven Zalewski	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,470,000.00
Year 2014 : $1,097,500.00
Year 2015 : $927,500.00
Year 2016 : $682,500.00

Pittsburgh

Arena Capacity - Ticket Price Attendance - %
Arena Name	Mellon Arena
Level 1:	7000 - $90 - 0 - 0.00%
Level 2:	6000 - $45 - 0 - 0.00%
Level 3:	3000 - $35 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury:	2000 - $150 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,460,000
Farm Players Total Salaries	$845,000
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$3,232,013
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$517,043
Pro Estimated Expenses	$34,124,838
Farm Expenses Per Days	$7,348
Farm Estimated Expenses	$484,968
Estimated Season Expenses	$34,609,806
Current Funds	$21,250,000
Projected Bank Account	$21,250,000

Pro Players
Mike Richards	$6,000,000 (4)
Salary Left :	$3,443,478
Chris Drury	$3,800,000 (2)
Salary Left :	$2,180,870
Jaroslav Halak	$3,800,000 (1)
Salary Left :	$2,180,870
Brad Boyes	$3,800,000 (2)
Salary Left :	$2,180,870
Brad Stuart	$3,750,000 (4)
Salary Left :	$2,152,174
Joe Pavelski	$3,600,000 (3)
Salary Left :	$2,066,087
Mattias Ohlund	$3,500,000 (1)
Salary Left :	$2,008,696
Stephane Robidas	$3,300,000 (2)
Salary Left :	$1,893,913
David Backes	$3,000,000 (3)
Salary Left :	$1,721,739
Teemu Selanne	$3,000,000 (1)
Salary Left :	$1,721,739
Brooks Orpik	$2,750,000 (4)
Salary Left :	$1,578,261
Justin Williams	$2,500,000 (2)
Salary Left :	$1,434,783
Manny Malhotra	$2,250,000 (3)
Salary Left :	$1,291,304
Chad Larose	$1,800,000 (2)
Salary Left :	$1,033,043
Curtis Sanford	$1,550,000 (2)
Salary Left :	$889,565
Andrew Ebbett	$1,300,000 (1)
Salary Left :	$746,087
Zbynek Michalek	$1,200,000 (1)
Salary Left :	$688,696
Sami Lepisto	$1,000,000 (3)
Salary Left :	$573,913
Jamie Benn	$1,000,000 (1)
Salary Left :	$573,913
Patrick O'Sullivan	$1,000,000 (1)
Salary Left :	$573,913
Nicklas Grossman	$950,000 (1)
Salary Left :	$545,217
A.J. Thelen	$855,000 (1)
Salary Left :	$490,696
Todd Fedoruk	$850,000 (2)
Salary Left :	$487,826
Jesse Winchester	$800,000 (2)
Salary Left :	$459,130
Mike Weaver	$755,000 (1)
Salary Left :	$433,304
Patrick Rissmiller	$450,000 (1)
Salary Left :	$258,261
Paul Szczechura	$450,000 (3)
Salary Left :	$258,261
Jason Ward	$450,000 (2)
Salary Left :	$258,261
Salary Commitment
Year 2013 : $59,460,000.00
Year 2014 : $41,650,000.00
Year 2015 : $22,800,000.00
Year 2016 : $12,500,000.00

Farm Players
Pavel Valentenko	$90,000 (3)
Salary Left :	$51,652
Jared Staal	$75,000 (3)
Salary Left :	$43,043
Kyle Chipchura	$70,000 (2)
Salary Left :	$40,174
Yann Sauve	$70,000 (3)
Salary Left :	$40,174
Logan MacMillan	$60,000 (3)
Salary Left :	$34,435
Chris Terry	$50,000 (2)
Salary Left :	$28,696
Mike Ratchuk	$50,000 (2)
Salary Left :	$28,696
Bryce Swan	$50,000 (1)
Salary Left :	$28,696
Craig Smith	$50,000 (5)
Salary Left :	$28,696
Mark Santorelli	$50,000 (3)
Salary Left :	$28,696
Josh Brittain	$50,000 (3)
Salary Left :	$28,696
Dan Dunn	$45,000 (2)
Salary Left :	$25,826
Andrej Nestrasil	$45,000 (1)
Salary Left :	$25,826
Ryan White	$45,000 (1)
Salary Left :	$25,826
Danick Paquette	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $845,000.00
Year 2014 : $660,000.00
Year 2015 : $445,000.00
Year 2016 : $50,000.00

San Jose

Arena Capacity - Ticket Price Attendance - %
Arena Name	HP Pavilion
Level 1:	7000 - $77 - 0 - 0.00%
Level 2:	6000 - $58 - 0 - 0.00%
Level 3:	3000 - $15 - 0 - 0.00%
Level 4:	5000 - $12 - 0 - 0.00%
Luxury:	2000 - $60 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$60,275,000
Farm Players Total Salaries	$1,247,500
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$3,236,572
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$524,130
Pro Estimated Expenses	$34,592,580
Farm Expenses Per Days	$10,239
Farm Estimated Expenses	$675,774
Estimated Season Expenses	$35,268,354
Current Funds	$23,000,000
Projected Bank Account	$23,000,000

Pro Players
Rick Nash	$7,000,000 (1)
Salary Left :	$4,017,391
Thomas Vanek	$6,500,000 (3)
Salary Left :	$3,730,435
Miikka Kiprusoff	$6,500,000 (1)
Salary Left :	$3,730,435
Jason Spezza	$5,600,000 (3)
Salary Left :	$3,213,913
Scott Gomez	$4,000,000 (2)
Salary Left :	$2,295,652
Pierre-Marc Bouchard	$3,000,000 (1)
Salary Left :	$1,721,739
Lee Stempniak	$3,000,000 (2)
Salary Left :	$1,721,739
Dan Hamhuis	$3,000,000 (4)
Salary Left :	$1,721,739
Marco Sturm	$2,750,000 (2)
Salary Left :	$1,578,261
Brandon Dubinsky	$2,600,000 (2)
Salary Left :	$1,492,174
Brett Clark	$2,550,000 (2)
Salary Left :	$1,463,478
Nick Schultz	$2,250,000 (1)
Salary Left :	$1,291,304
Ryan Callahan	$2,100,000 (2)
Salary Left :	$1,205,217
Brent Sopel	$2,000,000 (4)
Salary Left :	$1,147,826
Andy Greene	$1,500,000 (2)
Salary Left :	$860,870
Ryan Parent	$800,000 (2)
Salary Left :	$459,130
Darroll Powe	$725,000 (2)
Salary Left :	$416,087
Mark Mancari	$700,000 (4)
Salary Left :	$401,739
Jannik Hansen	$700,000 (4)
Salary Left :	$401,739
Shawn Weller	$700,000 (4)
Salary Left :	$401,739
Paul Bissonnette	$650,000 (3)
Salary Left :	$373,043
Vladimir Sobotka	$600,000 (2)
Salary Left :	$344,348
Devan Dubnyk	$550,000 (2)
Salary Left :	$315,652
Ryan Stone	$500,000 (1)
Salary Left :	$286,957
Salary Commitment
Year 2013 : $60,275,000.00
Year 2014 : $41,025,000.00
Year 2015 : $19,850,000.00
Year 2016 : $7,100,000.00

Farm Players
Boris Valabik	$85,000 (2)
Salary Left :	$48,783
Nick Ross	$75,000 (2)
Salary Left :	$43,043
Taylor Chorney	$70,000 (4)
Salary Left :	$40,174
Gabriel Dumont	$70,000 (5)
Salary Left :	$40,174
Brendan Mikkelson	$70,000 (1)
Salary Left :	$40,174
Mattias Ritola	$70,000 (5)
Salary Left :	$40,174
Zach Hyman (Out of Payroll)	$70,000 (6)
Salary Left :	$40,174
Tony DeHart	$70,000 (6)
Salary Left :	$40,174
Ben Bishop	$60,000 (3)
Salary Left :	$34,435
Dick Axelsson	$50,000 (2)
Salary Left :	$28,696
Ashton Bernard	$50,000 (5)
Salary Left :	$28,696
Kevin Lind	$47,500 (6)
Salary Left :	$27,261
Michael Chaput	$47,500 (6)
Salary Left :	$27,261
Peter Delmas	$47,500 (4)
Salary Left :	$27,261
Cody Ferriero	$47,500 (6)
Salary Left :	$27,261
Sebastian Owuya	$47,500 (6)
Salary Left :	$27,261
Kory Nagy	$45,000 (1)
Salary Left :	$25,826
Philip Samuelsson	$45,000 (1)
Salary Left :	$25,826
Toni Rajala	$45,000 (1)
Salary Left :	$25,826
Jason Missiaen	$45,000 (1)
Salary Left :	$25,826
Andrei Loktionov	$45,000 (1)
Salary Left :	$25,826
Dimitri Orlov	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,247,500.00
Year 2014 : $907,500.00
Year 2015 : $697,500.00
Year 2016 : $637,500.00

St-Louis

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scottrade Center
Level 1:	7000 - $75 - 0 - 0.00%
Level 2:	6000 - $55 - 0 - 0.00%
Level 3:	3000 - $40 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury:	2000 - $195 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$59,275,000
Farm Players Total Salaries	$1,110,000
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$2,318,576
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$515,435
Pro Estimated Expenses	$34,018,710
Farm Expenses Per Days	$9,652
Farm Estimated Expenses	$637,032
Estimated Season Expenses	$34,655,742
Current Funds	$25,000,000
Projected Bank Account	$25,000,000

Pro Players
Jay Bouwmeester	$6,500,000 (1)
Salary Left :	$3,730,435
Jeff Carter	$6,000,000 (4)
Salary Left :	$3,443,478
Brian Gionta	$5,500,000 (3)
Salary Left :	$3,156,522
Colin White	$3,800,000 (2)
Salary Left :	$2,180,870
Alexander Edler	$3,500,000 (1)
Salary Left :	$2,008,696
Alexander Frolov	$3,300,000 (3)
Salary Left :	$1,893,913
Douglas Murray	$3,100,000 (3)
Salary Left :	$1,779,130
David Krejci	$3,000,000 (1)
Salary Left :	$1,721,739
Jiri Hudler	$2,500,000 (4)
Salary Left :	$1,434,783
Carey Price	$2,500,000 (1)
Salary Left :	$1,434,783
Drew Stafford	$2,500,000 (4)
Salary Left :	$1,434,783
Cory Sarich	$2,300,000 (3)
Salary Left :	$1,320,000
Mathieu Garon	$2,200,000 (3)
Salary Left :	$1,262,609
Mike Grier	$1,700,000 (2)
Salary Left :	$975,652
Martin Hanzal	$1,500,000 (2)
Salary Left :	$860,870
Kris Draper	$1,500,000 (1)
Salary Left :	$860,870
Andy Sutton	$1,500,000 (1)
Salary Left :	$860,870
Mike Mottau	$1,250,000 (4)
Salary Left :	$717,391
Maxim Lapierre	$1,200,000 (4)
Salary Left :	$688,696
Jim Slater	$1,100,000 (2)
Salary Left :	$631,304
Jeff Tambellini	$925,000 (3)
Salary Left :	$530,870
David Hale	$850,000 (2)
Salary Left :	$487,826
David Liffiton	$550,000 (3)
Salary Left :	$315,652
Kevin Jarman	$500,000 (3)
Salary Left :	$286,957
Salary Commitment
Year 2013 : $59,275,000.00
Year 2014 : $40,775,000.00
Year 2015 : $31,825,000.00
Year 2016 : $13,450,000.00

Farm Players
Jordan Lavallee	$85,000 (2)
Salary Left :	$48,783
Cory Emmerton	$80,000 (2)
Salary Left :	$45,913
Ryan O'Marra	$75,000 (3)
Salary Left :	$43,043
Chris Vande Velde	$75,000 (4)
Salary Left :	$43,043
Matt D'Agostini	$65,000 (1)
Salary Left :	$37,304
J.D. Watt	$65,000 (4)
Salary Left :	$37,304
Martin Houle	$65,000 (4)
Salary Left :	$37,304
Justin Falk	$62,500 (3)
Salary Left :	$35,870
Cody Almond	$62,500 (2)
Salary Left :	$35,870
Jamie Devane	$50,000 (5)
Salary Left :	$28,696
David Tremblay	$50,000 (2)
Salary Left :	$28,696
Ben Sexton	$50,000 (5)
Salary Left :	$28,696
David Schields	$50,000 (5)
Salary Left :	$28,696
Gleason Fournier	$50,000 (5)
Salary Left :	$28,696
Radoslav Illo	$45,000 (1)
Salary Left :	$25,826
David Kolomatis	$45,000 (1)
Salary Left :	$25,826
Nathan Moon	$45,000 (1)
Salary Left :	$25,826
Mac Bennett	$45,000 (1)
Salary Left :	$25,826
Troy Hesketh	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,110,000.00
Year 2014 : $820,000.00
Year 2015 : $542,500.00
Year 2016 : $405,000.00

Tampa Bay

Arena Capacity - Ticket Price Attendance - %
Arena Name	St. Pete Times Forum
Level 1:	7000 - $130 - 0 - 0.00%
Level 2:	6000 - $95 - 0 - 0.00%
Level 3:	3000 - $75 - 0 - 0.00%
Level 4:	5000 - $50 - 0 - 0.00%
Luxury:	2000 - $300 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$63,770,000
Farm Players Total Salaries	$1,125,000
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$3,945,349
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$554,522
Pro Estimated Expenses	$36,598,452
Farm Expenses Per Days	$9,783
Farm Estimated Expenses	$645,678
Estimated Season Expenses	$37,244,130
Current Funds	$25,000,000
Projected Bank Account	$25,000,000

Pro Players
Johan Franzen	$11,300,000 (2)
Salary Left :	$6,485,217
Shane Doan	$11,000,000 (1)
Salary Left :	$6,313,043
Chris Pronger	$7,300,000 (3)
Salary Left :	$4,189,565
Vincent Lecavalier	$5,850,000 (4)
Salary Left :	$3,357,391
Sheldon Souray	$5,000,000 (2)
Salary Left :	$2,869,565
Steven Stamkos	$4,000,000 (2)
Salary Left :	$2,295,652
Matt Cooke	$2,200,000 (2)
Salary Left :	$1,262,609
Todd Marchant	$2,000,000 (2)
Salary Left :	$1,147,826
Mark Fistric	$1,700,000 (1)
Salary Left :	$975,652
Chris Campoli	$1,220,000 (1)
Salary Left :	$700,174
Johnny Boychuk	$1,200,000 (2)
Salary Left :	$688,696
Mathieu Darche	$1,100,000 (4)
Salary Left :	$631,304
Ryan Carter	$1,000,000 (2)
Salary Left :	$573,913
Evander Kane	$900,000 (5)
Salary Left :	$516,522
Fredrik Modin	$850,000 (3)
Salary Left :	$487,826
Matt Duchene	$850,000 (1)
Salary Left :	$487,826
Cory Schneider	$850,000 (2)
Salary Left :	$487,826
Hannu Toivonen	$850,000 (4)
Salary Left :	$487,826
Brandon Yip	$650,000 (1)
Salary Left :	$373,043
Casey Borer	$600,000 (4)
Salary Left :	$344,348
Drew Miller	$500,000 (1)
Salary Left :	$286,957
Hugh Jessiman	$500,000 (1)
Salary Left :	$286,957
Aaron Voros	$500,000 (1)
Salary Left :	$286,957
Nick Tarnasky	$500,000 (1)
Salary Left :	$286,957
Francis Wathier	$450,000 (1)
Salary Left :	$258,261
Tom Fritsche	$450,000 (1)
Salary Left :	$258,261
Alexander Sulzer	$450,000 (1)
Salary Left :	$258,261
Salary Commitment
Year 2013 : $63,770,000.00
Year 2014 : $45,000,000.00
Year 2015 : $17,450,000.00
Year 2016 : $9,300,000.00

Farm Players
Calvin Pickard	$90,000 (6)
Salary Left :	$51,652
Brandon Gormley	$90,000 (6)
Salary Left :	$51,652
Ryan Stoa	$85,000 (1)
Salary Left :	$48,783
Oscar Moller	$85,000 (2)
Salary Left :	$48,783
Michael Bournival	$70,000 (6)
Salary Left :	$40,174
Francois Bouchard	$67,500 (2)
Salary Left :	$38,739
Christopher Bourque	$65,000 (3)
Salary Left :	$37,304
Alex Grant	$60,000 (2)
Salary Left :	$34,435
Tomas Kana	$57,500 (3)
Salary Left :	$33,000
Luke Walker	$47,500 (6)
Salary Left :	$27,261
Julian Melchiori	$47,500 (6)
Salary Left :	$27,261
Mike Lee	$45,000 (1)
Salary Left :	$25,826
Mark Dekanich	$45,000 (1)
Salary Left :	$25,826
Denis Reul	$45,000 (3)
Salary Left :	$25,826
Gerald Coleman	$45,000 (2)
Salary Left :	$25,826
Kevin Poulin	$45,000 (1)
Salary Left :	$25,826
Mathieu Brodeur	$45,000 (1)
Salary Left :	$25,826
Eric Gryba	$45,000 (2)
Salary Left :	$25,826
Kieran Millan	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,125,000.00
Year 2014 : $815,000.00
Year 2015 : $512,500.00
Year 2016 : $345,000.00

Toronto

Arena Capacity - Ticket Price Attendance - %
Arena Name	Air Canada Center
Level 1:	7000 - $95 - 0 - 0.00%
Level 2:	6000 - $60 - 0 - 0.00%
Level 3:	3000 - $40 - 0 - 0.00%
Level 4:	5000 - $25 - 0 - 0.00%
Luxury:	2000 - $200 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$61,050,000
Farm Players Total Salaries	$1,070,000
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$3,167,158
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$530,870
Pro Estimated Expenses	$35,037,420
Farm Expenses Per Days	$8,696
Farm Estimated Expenses	$573,936
Estimated Season Expenses	$35,611,356
Current Funds	$25,000,000
Projected Bank Account	$25,000,000

Pro Players
Daniel Sedin	$6,650,000 (4)
Salary Left :	$3,816,522
Marc-Andre Fleury	$6,000,000 (3)
Salary Left :	$3,443,478
Marc Savard	$5,500,000 (3)
Salary Left :	$3,156,522
Jamie Langenbrunner	$5,000,000 (2)
Salary Left :	$2,869,565
Keith Yandle	$4,000,000 (3)
Salary Left :	$2,295,652
Stephen Weiss	$3,600,000 (2)
Salary Left :	$2,066,087
Tom Gilbert	$3,000,000 (2)
Salary Left :	$1,721,739
Jakub Voracek	$3,000,000 (2)
Salary Left :	$1,721,739
Fedor Tyutin	$2,800,000 (2)
Salary Left :	$1,606,957
Andrei Kostitsyn	$2,500,000 (1)
Salary Left :	$1,434,783
Alexander Steen	$2,450,000 (3)
Salary Left :	$1,406,087
Colby Armstrong	$2,200,000 (4)
Salary Left :	$1,262,609
Shane O'Brien	$1,750,000 (2)
Salary Left :	$1,004,348
Marcel Goc	$1,300,000 (2)
Salary Left :	$746,087
Andrej Sekera	$1,300,000 (2)
Salary Left :	$746,087
Dany Sabourin	$1,050,000 (1)
Salary Left :	$602,609
Adam Burish	$850,000 (2)
Salary Left :	$487,826
Jeff Finger	$850,000 (3)
Salary Left :	$487,826
Tyler Sloan	$750,000 (3)
Salary Left :	$430,435
Garnet Exelby	$750,000 (3)
Salary Left :	$430,435
Sean O'Donnell	$750,000 (1)
Salary Left :	$430,435
Tanner Glass	$750,000 (3)
Salary Left :	$430,435
Viktor Stalberg	$650,000 (1)
Salary Left :	$373,043
Jason Krog	$650,000 (1)
Salary Left :	$373,043
Mike Brown	$600,000 (2)
Salary Left :	$344,348
Corey Potter	$550,000 (2)
Salary Left :	$315,652
Shawn Thornton	$450,000 (3)
Salary Left :	$258,261
Kyle Klubertanz	$450,000 (1)
Salary Left :	$258,261
Patrick Lalime	$450,000 (3)
Salary Left :	$258,261
Dave Scatchard	$450,000 (3)
Salary Left :	$258,261
Salary Commitment
Year 2013 : $61,050,000.00
Year 2014 : $55,000,000.00
Year 2015 : $31,250,000.00
Year 2016 : $8,850,000.00

Farm Players
Jacob Josefson	$90,000 (5)
Salary Left :	$51,652
Marco Scandella	$75,000 (4)
Salary Left :	$43,043
Drew Shore	$70,000 (5)
Salary Left :	$40,174
Zane Gothberg (Out of Payroll)	$70,000 (6)
Salary Left :	$40,174
Peter Holland	$65,000 (1)
Salary Left :	$37,304
Vladimir Zharkov	$65,000 (1)
Salary Left :	$37,304
Alexander Urbom	$65,000 (1)
Salary Left :	$37,304
Matt Pelech	$65,000 (2)
Salary Left :	$37,304
Anders Nilsson	$50,000 (5)
Salary Left :	$28,696
Michael Parks	$47,500 (6)
Salary Left :	$27,261
Jamie Arniel	$47,500 (4)
Salary Left :	$27,261
Ilja Zubov	$45,000 (1)
Salary Left :	$25,826
Richard Bachman	$45,000 (1)
Salary Left :	$25,826
Shawn Lalonde	$45,000 (1)
Salary Left :	$25,826
Ryan Thang	$45,000 (2)
Salary Left :	$25,826
David Shantz	$45,000 (2)
Salary Left :	$25,826
Kris Foucault	$45,000 (1)
Salary Left :	$25,826
Max Nicastro	$45,000 (2)
Salary Left :	$25,826
T.J Brodie	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,070,000.00
Year 2014 : $650,000.00
Year 2015 : $450,000.00
Year 2016 : $450,000.00

Vancouver

Arena Capacity - Ticket Price Attendance - %
Arena Name	General Motors Place
Level 1:	7000 - $100 - 0 - 0.00%
Level 2:	6000 - $75 - 0 - 0.00%
Level 3:	3000 - $50 - 0 - 0.00%
Level 4:	5000 - $30 - 0 - 0.00%
Luxury:	2000 - $190 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$51,700,000
Farm Players Total Salaries	$1,177,500
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$2,133,361
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$449,565
Pro Estimated Expenses	$29,671,290
Farm Expenses Per Days	$10,239
Farm Estimated Expenses	$675,774
Estimated Season Expenses	$30,347,064
Current Funds	$23,000,000
Projected Bank Account	$23,000,000

Pro Players
Duncan Keith	$6,500,000 (2)
Salary Left :	$3,730,435
Ray Whitney	$5,750,000 (2)
Salary Left :	$3,300,000
Tobias Enstrom	$4,000,000 (4)
Salary Left :	$2,295,652
Filip Kuba	$4,000,000 (2)
Salary Left :	$2,295,652
James Neal	$3,200,000 (2)
Salary Left :	$1,836,522
Tomas Fleischmann	$3,000,000 (1)
Salary Left :	$1,721,739
Devin Setoguchi	$3,000,000 (2)
Salary Left :	$1,721,739
Jeff Halpern	$2,600,000 (1)
Salary Left :	$1,492,174
Chuck Kobasew	$2,500,000 (1)
Salary Left :	$1,434,783
Wayne Simmonds	$2,400,000 (4)
Salary Left :	$1,377,391
Michael Rupp	$2,300,000 (1)
Salary Left :	$1,320,000
Trevor Daley	$2,000,000 (1)
Salary Left :	$1,147,826
Chris Neil	$2,000,000 (4)
Salary Left :	$1,147,826
Krystopher Barch	$1,100,000 (4)
Salary Left :	$631,304
Matt Ellis	$1,100,000 (4)
Salary Left :	$631,304
Daniel Carcillo	$975,000 (3)
Salary Left :	$559,565
Corey Crawford	$850,000 (4)
Salary Left :	$487,826
Boyd Gordon	$850,000 (3)
Salary Left :	$487,826
Cody McCormick	$800,000 (2)
Salary Left :	$459,130
Tim Kennedy	$650,000 (1)
Salary Left :	$373,043
Jack Hillen	$625,000 (4)
Salary Left :	$358,696
Mike Lundin	$550,000 (3)
Salary Left :	$315,652
Jody Shelley	$500,000 (3)
Salary Left :	$286,957
Adam Morrison	$450,000 (1)
Salary Left :	$258,261
Salary Commitment
Year 2013 : $51,700,000.00
Year 2014 : $38,200,000.00
Year 2015 : $14,950,000.00
Year 2016 : $12,075,000.00

Farm Players
Louis Leblanc	$90,000 (5)
Salary Left :	$51,652
Calvin de Haan	$90,000 (5)
Salary Left :	$51,652
Petr Straka	$90,000 (6)
Salary Left :	$51,652
Nazem Kadri	$85,000 (1)
Salary Left :	$48,783
Zach Hamill	$85,000 (2)
Salary Left :	$48,783
Jake Gardiner	$72,500 (4)
Salary Left :	$41,609
Marc-Andre Bourdon	$65,000 (4)
Salary Left :	$37,304
Mark Parrish	$50,000 (3)
Salary Left :	$28,696
Nick Oliver	$50,000 (5)
Salary Left :	$28,696
Casey Cizikas	$50,000 (5)
Salary Left :	$28,696
Chris Lawrence	$45,000 (1)
Salary Left :	$25,826
Dan Collins	$45,000 (3)
Salary Left :	$25,826
Robert Bortuzzo	$45,000 (3)
Salary Left :	$25,826
Adam Pineault	$45,000 (2)
Salary Left :	$25,826
Triston Grant	$45,000 (1)
Salary Left :	$25,826
Scott Darling	$45,000 (2)
Salary Left :	$25,826
Joakim Andersson	$45,000 (3)
Salary Left :	$25,826
Derek Joslin	$45,000 (1)
Salary Left :	$25,826
Jay Rosehill	$45,000 (1)
Salary Left :	$25,826
Alexander Pechurski	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $1,177,500.00
Year 2014 : $867,500.00
Year 2015 : $692,500.00
Year 2016 : $507,500.00

Washington

Arena Capacity - Ticket Price Attendance - %
Arena Name	Verizon Center
Level 1:	7000 - $175 - 0 - 0.00%
Level 2:	6000 - $135 - 0 - 0.00%
Level 3:	3000 - $100 - 0 - 0.00%
Level 4:	5000 - $85 - 0 - 0.00%
Luxury:	2000 - $350 - 0 - 0.00%
Total Attendance :	23000
Income
Home Games Left	41
Average Attendance - %	0 - 0.00%
Average Income per Game	$0
Year to Date Revenue	$0
Expense
Pro Players Total Salaries	$58,525,000
Farm Players Total Salaries	$2,055,000
Coaches Total Salaries	$550,000
Luxury Taxe Total	$0
Pro Year To Date Expenses	$0
Farm Year To Date Expenses	$2,993,550
Estimate
Estimated Season Revenue	$0
Remaining Season Days	66
Pro Expenses Per Days	$508,913
Pro Estimated Expenses	$33,588,258
Farm Expenses Per Days	$17,870
Farm Estimated Expenses	$1,179,420
Estimated Season Expenses	$34,767,678
Current Funds	$11,275,000
Projected Bank Account	$11,275,000

Pro Players
Ryan Smyth	$7,700,000 (4)
Salary Left :	$4,419,130
Kevin Bieksa	$6,600,000 (3)
Salary Left :	$3,787,826
Rick DiPietro	$5,000,000 (1)
Salary Left :	$2,869,565
Ryan Suter	$4,250,000 (4)
Salary Left :	$2,439,130
John-Michael Liles	$4,200,000 (2)
Salary Left :	$2,410,435
Phil Kessel	$4,150,000 (1)
Salary Left :	$2,381,739
Matt Carle	$3,500,000 (1)
Salary Left :	$2,008,696
Marty Turco	$3,000,000 (4)
Salary Left :	$1,721,739
Blake Wheeler	$2,600,000 (4)
Salary Left :	$1,492,174
Chris Phillips	$2,500,000 (1)
Salary Left :	$1,434,783
Curtis Glencross	$2,250,000 (2)
Salary Left :	$1,291,304
Jason Blake	$2,200,000 (1)
Salary Left :	$1,262,609
Craig Conroy	$1,600,000 (4)
Salary Left :	$918,261
Scottie Upshall	$1,500,000 (3)
Salary Left :	$860,870
James van Riemsdyk	$1,200,000 (1)
Salary Left :	$688,696
Kyle Turris	$925,000 (3)
Salary Left :	$530,870
Colin Wilson	$925,000 (1)
Salary Left :	$530,870
Ian Cole	$850,000 (2)
Salary Left :	$487,826
Tyler Bozak	$850,000 (1)
Salary Left :	$487,826
Jason Chimera	$850,000 (1)
Salary Left :	$487,826
Kurt Sauer	$800,000 (4)
Salary Left :	$459,130
Jason Strudwick	$600,000 (4)
Salary Left :	$344,348
Joey Crabb	$475,000 (4)
Salary Left :	$272,609
Salary Commitment
Year 2013 : $58,525,000.00
Year 2014 : $37,350,000.00
Year 2015 : $30,050,000.00
Year 2016 : $21,025,000.00

Farm Players
Justin Faulk	$90,000 (6)
Salary Left :	$51,652
Derek Forbort	$90,000 (6)
Salary Left :	$51,652
Jason Zucker	$90,000 (6)
Salary Left :	$51,652
Jack Campbell	$90,000 (6)
Salary Left :	$51,652
Jordan Schroeder	$90,000 (5)
Salary Left :	$51,652
Jonathan Blum	$90,000 (4)
Salary Left :	$51,652
Danny Kristo	$85,000 (1)
Salary Left :	$48,783
John Moore	$85,000 (1)
Salary Left :	$48,783
Jeff Petry	$85,000 (2)
Salary Left :	$48,783
Brandon McMillan	$72,500 (4)
Salary Left :	$41,609
Brendan Gallagher	$70,000 (6)
Salary Left :	$40,174
Partrick McNally	$70,000 (6)
Salary Left :	$40,174
Danny Biega	$70,000 (6)
Salary Left :	$40,174
Mark Alt	$70,000 (6)
Salary Left :	$40,174
Martin Jones	$70,000 (5)
Salary Left :	$40,174
Brian Lashoff	$70,000 (5)
Salary Left :	$40,174
Ryan Howse	$70,000 (5)
Salary Left :	$40,174
Kenny Ryan	$70,000 (5)
Salary Left :	$40,174
Jeff Frazee	$70,000 (4)
Salary Left :	$40,174
Al Montoya	$70,000 (4)
Salary Left :	$40,174
Byron Froese	$70,000 (5)
Salary Left :	$40,174
Matt Donovan	$65,000 (1)
Salary Left :	$37,304
Blake Kessel	$65,000 (2)
Salary Left :	$37,304
David Warsofsky	$62,500 (1)
Salary Left :	$35,870
Scott Stajcer	$45,000 (1)
Salary Left :	$25,826
Mike Hoffman	$45,000 (1)
Salary Left :	$25,826
A.J. Jenks	$45,000 (1)
Salary Left :	$25,826
Joonas Nattinen	$45,000 (1)
Salary Left :	$25,826
Stefan Della Rovere	$45,000 (1)
Salary Left :	$25,826
Salary Commitment
Year 2013 : $2,055,000.00
Year 2014 : $1,532,500.00
Year 2015 : $1,382,500.00
Year 2016 : $1,382,500.00

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

Team Finance for NSLNH

Update - Monday, January 31, 2011 at 19:33

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players

Farm Players

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players

Farm Players

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players

Farm Players

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players

Farm Players

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players

Farm Players

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players

Farm Players

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players

Farm Players

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players

Farm Players

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players

Farm Players

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players

Farm Players

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players

Farm Players

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players

Farm Players

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players

Farm Players

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 - %