Team Finance for Ligue de Hockey d'Hier et d'Aujourd'hui

Update - janvier 30 2013 at 17:08

Payroll Central

Avalanche

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

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 100 $ - 4 057 - 67,62%
Level 2: 5000 - 60 $ - 3 659 - 73,18%
Level 3: 2000 - 35 $ - 1 628 - 81,39%
Level 4: 4000 - 20 $ - 3 883 - 97,09%
Luxury: 1000 - 150 $ - 1 000 - 100,00%
Total Attendance : 18000
Arena Name	Pepsi Center
Income
Home Games Left	18
Average Attendance - %	14 227 - 79,04%
Average Income	1 509 197 $
Estimated Revenue	27 165 542 $
Expense
Pro Payroll	44 982 830 $
Farm Payroll	820 000 $
Coach Payroll	4 500 000 $
Luxury Taxe Total	0 $
Games Remaining	35
Expenses Per Game	745 400 $
Estimated Season Expenses	26 089 000 $
Current Funds	34 719 977 $
Projected Bank Account	35 796 519 $

Pro PayRoll
Mike Richards	5 750 000 $ (4)
Tyler Myers	5 500 000 $ (3)
Keith Yandle	5 300 000 $ (2)
Ron Hainsey	4 500 000 $ (2)
James van Riemsdyk	4 250 000 $ (3)
Brandon Dubinsky	4 200 000 $ (2)
Dave Bolland	3 375 000 $ (2)
Clarke MacArthur	3 250 000 $ (1)
Dustin Brown	3 175 000 $ (2)
Rob Blake	2 500 000 $ (5)
Alex Goligoski	1 833 333 $ (1)
Craig Anderson	1 812 000 $ (2)
Alex Burmistrov	1 500 000 $ (2)
Jonathan Bernier	1 250 000 $ (2)
Josh Bailey	1 050 000 $ (2)
Mathieu Perreault	1 050 000 $ (3)
Arron Asham	1 000 000 $ (3)
Darren Helm	912 500 $ (2)
Brayden McNabb	900 000 $ (2)
Patrick Kane	850 000 $ (3)
Derek Meech	700 000 $ (1)
Jordan Pearce	525 000 $ (1)
Paul Baier	500 000 $ (3)
Salary Commitment
Year 4 : 55 682 833,00 $
Year 5 : 49 374 500,00 $
Year 6 : 21 400 000,00 $
Year 7 : 8 250 000,00 $

Farm PayRoll
B.J. Crombeen	100 000 $ (1)
Sean O'Donnell	85 000 $ (2)
Brandon Yip	75 000 $ (2)
Jean-Francois Jacques	75 000 $ (1)
Jason Jaffray	67 500 $ (1)
Paul Bissonnette	61 250 $ (1)
Jay Rosehill	60 000 $ (3)
Thomas Greiss	58 750 $ (2)
Ben Guite	52 500 $ (1)
Brett McLean	52 500 $ (2)
Jamie Johnson	51 250 $ (1)
Stephen Gionta	51 250 $ (1)
Joey Mormina	50 000 $ (1)
Jimmy Bonneau	50 000 $ (1)
Mark Matheson	50 000 $ (1)
Salary Commitment
Year 4 : 940 000,00 $
Year 5 : 331 250,00 $
Year 6 : 60 000,00 $
Year 7 : 0,00 $

Blackhawks

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 95 $ - 4 508 - 75,14%
Level 2: 5000 - 57 $ - 3 992 - 79,83%
Level 3: 2000 - 32 $ - 1 842 - 92,11%
Level 4: 4000 - 20 $ - 3 881 - 97,03%
Luxury: 1000 - 190 $ - 947 - 94,70%
Total Attendance : 18000
Arena Name	United Center
Income
Home Games Left	18
Average Attendance - %	15 171 - 84,28%
Average Income	1 572 999 $
Estimated Revenue	28 313 983 $
Expense
Pro Payroll	56 164 170 $
Farm Payroll	2 874 417 $
Coach Payroll	4 000 000 $
Luxury Taxe Total	0 $
Games Remaining	31
Expenses Per Game	770 526 $
Estimated Season Expenses	23 886 306 $
Current Funds	99 371 253 $
Projected Bank Account	103 798 930 $

Pro PayRoll
Jarome Iginla	7 000 000 $ (1)
Brent Burns	5 760 000 $ (1)
Ilya Bryzgalov	5 666 667 $ (2)
Martin Erat	4 500 000 $ (1)
Derek Roy	4 000 000 $ (2)
Ryane Clowe	3 625 000 $ (1)
Ray Whitney	3 000 000 $ (1)
Tony Amonte	2 500 000 $ (5)
Doug Murray	2 500 000 $ (2)
Guillaume Latendresse	2 500 000 $ (1)
Michal Handzus	2 500 000 $ (2)
Teddy Purcell	2 362 500 $ (1)
Devin Setoguchi	1 800 000 $ (1)
Shane O'Brien	1 600 000 $ (1)
Tyler Bozak	1 500 000 $ (3)
Ryan McDonagh	1 300 000 $ (1)
Martin Biron	1 300 000 $ (2)
Niklas Hagman	1 140 000 $ (1)
Marc-Andre Bergeron	1 000 000 $ (2)
Shea Weber	610 000 $ (5)
Salary Commitment
Year 4 : 56 164 167,00 $
Year 5 : 21 576 667,00 $
Year 6 : 4 610 000,00 $
Year 7 : 3 110 000,00 $

Farm PayRoll
Wade Redden	650 000 $ (1)
Mike Komisarek	450 000 $ (3)
Keith Ballard	420 000 $ (1)
Mason Raymond	255 000 $ (1)
Torrey Mitchell	136 667 $ (1)
Nick Spaling	105 000 $ (1)
Aaron Voros	100 000 $ (1)
Tom Wandell	89 250 $ (3)
Jimmy Hayes	87 500 $ (2)
Carl Klingberg	87 000 $ (1)
Dana Tyrell	84 583 $ (1)
Nate Prosser	82 500 $ (2)
Brett Sonne	66 000 $ (3)
Brett Sterling	60 000 $ (3)
Mathieu Roy	60 000 $ (1)
Wojtek Wolski	60 000 $ (2)
Brendan Mikkelson	60 000 $ (2)
Eric Wellwood	58 000 $ (2)
Kyle Wilson	55 000 $ (3)
Matt Smaby	52 500 $ (1)
Salary Commitment
Year 4 : 3 019 000,00 $
Year 5 : 1 068 250,00 $
Year 6 : 720 250,00 $
Year 7 : 0,00 $

Blues

Arena Capacity - Ticket Price Attendance - %
Level 1: 6450 - 88 $ - 4 607 - 71,43%
Level 2: 5600 - 48 $ - 4 818 - 86,03%
Level 3: 2750 - 33 $ - 1 534 - 55,80%
Level 4: 4500 - 23 $ - 2 667 - 59,27%
Luxury: 1200 - 185 $ - 954 - 79,50%
Total Attendance : 20500
Arena Name	Scottrade Center
Income
Home Games Left	18
Average Attendance - %	14 581 - 71,13%
Average Income	1 490 677 $
Estimated Revenue	26 832 194 $
Expense
Pro Payroll	44 100 000 $
Farm Payroll	1 888 111 $
Coach Payroll	4 500 000 $
Luxury Taxe Total	0 $
Games Remaining	33
Expenses Per Game	668 786 $
Estimated Season Expenses	22 069 938 $
Current Funds	10 591 441 $
Projected Bank Account	15 353 697 $

Pro PayRoll
Michael Cammalleri	6 000 000 $ (1)
Tyler Seguin	3 550 000 $ (1)
Derick Brassard	3 200 000 $ (2)
Joel Ward	3 000 000 $ (2)
Tomas Kopecky	3 000 000 $ (2)
Frans Nielsen	2 750 000 $ (3)
Roman Polak	2 750 000 $ (2)
Steve Staios	2 700 000 $ (1)
Corey Crawford	2 666 667 $ (1)
Al MacInnis	2 500 000 $ (5)
Ladislav Smid	2 250 000 $ (2)
Carlo Colaiacovo	2 125 000 $ (1)
Benoit Pouliot	1 800 000 $ (2)
Lauri Korpikoski	1 800 000 $ (2)
Chris Higgins	1 600 000 $ (1)
Taylor Pyatt	1 550 000 $ (3)
Nathan Gerbe	1 433 333 $ (2)
Dmitry Kulikov	1 325 000 $ (3)
Nicklas Backstrom	850 000 $ (3)
Tanner Glass	750 000 $ (2)
Brian Elliott	600 000 $ (1)
Salary Commitment
Year 4 : 48 200 000,00 $
Year 5 : 28 958 333,00 $
Year 6 : 8 975 000,00 $
Year 7 : 2 500 000,00 $

Farm PayRoll
Chris Clark	263 333 $ (1)
Steve Reinprecht	205 000 $ (2)
Gilbert Brule	185 000 $ (3)
Dan Ellis	150 000 $ (2)
Jason Demers	125 000 $ (3)
Cody McCormick	120 000 $ (2)
Randy Jones	115 000 $ (2)
Jim Vandermeer	100 000 $ (1)
Brandon Saad	89 417 $ (2)
Ryan Howse	87 833 $ (3)
Brandon Burlon	87 500 $ (2)
Alexander Urbom	85 667 $ (1)
Philip Larsen	85 000 $ (1)
Vyacheslav Voinov	81 667 $ (2)
Alec Martinez	73 750 $ (1)
Cody Eakin	63 778 $ (2)
Jeremy Colliton	60 000 $ (1)
Mark Bell	57 500 $ (1)
Colin McDonald	55 000 $ (1)
Troy Bodie	50 000 $ (1)
Salary Commitment
Year 4 : 2 140 445,00 $
Year 5 : 1 310 195,00 $
Year 6 : 397 833,00 $
Year 7 : 0,00 $

Bruins

Arena Capacity - Ticket Price Attendance - %
Level 1: 6250 - 82 $ - 6 009 - 96,14%
Level 2: 5250 - 45 $ - 5 086 - 96,88%
Level 3: 2200 - 27 $ - 2 184 - 99,29%
Level 4: 4200 - 21 $ - 4 019 - 95,69%
Luxury: 1100 - 178 $ - 1 032 - 93,84%
Total Attendance : 19000
Arena Name	TD Garden
Income
Home Games Left	17
Average Attendance - %	18 331 - 96,48%
Average Income	1 687 014 $
Estimated Revenue	28 679 240 $
Expense
Pro Payroll	62 554 830 $
Farm Payroll	2 020 000 $
Coach Payroll	2 250 000 $
Luxury Taxe Total	0 $
Games Remaining	38
Expenses Per Game	817 833 $
Estimated Season Expenses	31 077 654 $
Current Funds	16 428 504 $
Projected Bank Account	14 030 090 $

Pro PayRoll
Kimmo Timonen	6 333 333 $ (1)
Cam Ward	6 300 000 $ (3)
Phil Kessel	5 400 000 $ (1)
David Backes	4 500 000 $ (3)
Joe Pavelski	4 000 000 $ (3)
Filip Kuba	3 700 000 $ (1)
Luke Schenn	3 600 000 $ (2)
Matt Duchene	3 500 000 $ (3)
Niklas Kronwall	3 000 000 $ (2)
Erik Johnson	2 600 000 $ (1)
Cam Neely	2 500 000 $ (5)
Josh Gorges	2 500 000 $ (2)
Saku Koivu	2 500 000 $ (1)
Ryan Smyth	2 250 000 $ (2)
Chris Neil	2 000 000 $ (1)
Steve Downie	1 850 000 $ (1)
Travis Moen	1 500 000 $ (1)
Peter Budaj	1 250 000 $ (1)
Jordan Eberle	1 187 500 $ (1)
Dominic Moore	1 100 000 $ (1)
Evgeni Malkin	984 000 $ (3)
Salary Commitment
Year 4 : 62 554 833,00 $
Year 5 : 33 134 000,00 $
Year 6 : 21 784 000,00 $
Year 7 : 2 500 000,00 $

Farm PayRoll
Robert Scuderi	340 000 $ (2)
Johnny Oduya	338 333 $ (2)
Jacob Markstrom	130 000 $ (1)
Kyle Beach	120 000 $ (1)
Mattias Ekholm	102 500 $ (2)
Colten Teubert	91 667 $ (1)
Anton Lander	90 000 $ (2)
Joonas Nattinen	90 000 $ (2)
Tyler Pitlick	90 000 $ (2)
Alex Killorn	87 500 $ (2)
Alexander Avtsin	87 000 $ (1)
Brandon Pirri	87 000 $ (2)
Mathieu Darche	70 000 $ (2)
Lance Bouma	69 333 $ (2)
Jeff Drouin-Deslauriers	61 250 $ (3)
John Madden	60 000 $ (2)
Mark Barberio	58 000 $ (2)
Jake Muzzin	57 750 $ (2)
Korbinian Holzer	57 500 $ (2)
Dustin Jeffrey	57 500 $ (1)
Gabriel Dumont	57 167 $ (2)
Paul Postma	55 000 $ (2)
Salary Commitment
Year 4 : 2 257 500,00 $
Year 5 : 1 771 333,00 $
Year 6 : 61 250,00 $
Year 7 : 0,00 $

Canadiens

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 93 $ - 4 531 - 75,52%
Level 2: 5000 - 59 $ - 3 816 - 76,31%
Level 3: 2000 - 31 $ - 1 975 - 98,75%
Level 4: 4000 - 20 $ - 3 906 - 97,64%
Luxury: 1000 - 190 $ - 945 - 94,54%
Total Attendance : 18000
Arena Name	Centre Bell
Income
Home Games Left	17
Average Attendance - %	15 173 - 84,29%
Average Income	1 617 562 $
Estimated Revenue	27 498 546 $
Expense
Pro Payroll	57 647 500 $
Farm Payroll	1 577 347 $
Coach Payroll	3 500 000 $
Luxury Taxe Total	0 $
Games Remaining	36
Expenses Per Game	890 456 $
Estimated Season Expenses	32 056 416 $
Current Funds	4 953 673 $
Projected Bank Account	395 803 $

Pro PayRoll
Patrik Elias	6 000 000 $ (3)
Andrei Markov	5 750 000 $ (2)
Brian Gionta	5 000 000 $ (1)
Braydon Coburn	4 500 000 $ (3)
Daymond Langkow	4 500 000 $ (2)
Olli Jokinen	4 500 000 $ (2)
Dennis Wideman	3 937 500 $ (1)
Antoine Vermette	3 750 000 $ (3)
Taylor Hall	3 750 000 $ (1)
Matthew Lombardi	3 500 000 $ (1)
Steve Montador	2 750 000 $ (2)
Guy Lafleur	2 500 000 $ (5)
Mark Eaton	2 500 000 $ (2)
Sam Gagner	2 275 000 $ (1)
Jimmy Howard	2 250 000 $ (3)
Colin Wilson	2 000 000 $ (3)
Jeff Petry	1 750 000 $ (3)
Jussi Jokinen	1 700 000 $ (1)
Jonas Gustavsson	1 500 000 $ (1)
Lars Eller	1 325 000 $ (3)
Viktor Stalberg	875 000 $ (3)
Dmitry Orlov	710 000 $ (1)
Brendan Bell	525 000 $ (2)
Salary Commitment
Year 4 : 67 847 500,00 $
Year 5 : 45 475 000,00 $
Year 6 : 24 950 000,00 $
Year 7 : 2 500 000,00 $

Farm PayRoll
Nino Niederreiter	279 500 $ (1)
Ryan Johansen	194 500 $ (2)
Magnus Paajarvi	152 500 $ (1)
Sven Baertschi	142 542 $ (2)
Jack Campbell	137 000 $ (2)
Cory Conacher	92 500 $ (2)
Anton Rodin	90 000 $ (2)
Devante Smith-Pelly	87 000 $ (2)
Cameron Gaunce	84 583 $ (1)
Eddie Lack	75 000 $ (2)
Dustin Tokarski	67 222 $ (3)
Jordan Hendry	60 000 $ (1)
Clay Wilson	52 500 $ (2)
Joe Callahan	52 500 $ (1)
Marc-Andre Cliche	52 500 $ (1)
Julien Brouillette	50 000 $ (1)
Salary Commitment
Year 4 : 1 669 847,00 $
Year 5 : 938 264,00 $
Year 6 : 67 222,00 $
Year 7 : 0,00 $

Canucks

Arena Capacity - Ticket Price Attendance - %
Level 1: 6300 - 85 $ - 5 528 - 87,74%
Level 2: 5275 - 55 $ - 4 010 - 76,02%
Level 3: 2125 - 32 $ - 1 815 - 85,43%
Level 4: 4225 - 20 $ - 3 942 - 93,29%
Luxury: 1075 - 178 $ - 1 016 - 94,52%
Total Attendance : 19000
Arena Name	Rogers Arena
Income
Home Games Left	18
Average Attendance - %	16 311 - 85,85%
Average Income	1 694 920 $
Estimated Revenue	30 508 556 $
Expense
Pro Payroll	61 854 560 $
Farm Payroll	2 573 750 $
Coach Payroll	5 000 000 $
Luxury Taxe Total	0 $
Games Remaining	34
Expenses Per Game	848 211 $
Estimated Season Expenses	28 839 174 $
Current Funds	57 476 852 $
Projected Bank Account	59 146 234 $

Pro PayRoll
Vincent Lecavalier	6 500 400 $ (1)
Daniel Sedin	6 100 000 $ (1)
Patrice Bergeron	5 000 000 $ (1)
Daniel Alfredsson	4 875 000 $ (1)
Joni Pitkanen	4 500 000 $ (2)
Loui Eriksson	4 250 000 $ (1)
Travis Zajac	3 887 500 $ (1)
Brooks Orpik	3 750 000 $ (1)
Roman Hamrlik	3 500 000 $ (2)
Alex Pietrangelo	3 166 666 $ (2)
Andrej Sekera	2 750 000 $ (2)
Dave Babych	2 500 000 $ (5)
Todd Bertuzzi	1 937 500 $ (1)
Artem Anisimov	1 875 000 $ (2)
Maxime Talbot	1 750 000 $ (3)
Jamie McGinn	1 750 000 $ (3)
Jean-Sebastien Giguere	1 250 000 $ (2)
Marc-Andre Fleury	1 100 000 $ (4)
Matt Halischuk	712 500 $ (1)
Kyle Wellwood	700 000 $ (2)
Salary Commitment
Year 4 : 61 854 566,00 $
Year 5 : 24 841 666,00 $
Year 6 : 7 100 000,00 $
Year 7 : 3 600 000,00 $

Farm PayRoll
Cory Sarich	360 000 $ (1)
Niklas Grossman	350 000 $ (1)
Eric Fehr	220 000 $ (1)
Mike Knuble	200 000 $ (1)
Kris Russell	130 000 $ (1)
Grant Clitsome	125 000 $ (1)
Adam Burish	115 000 $ (2)
John Mitchell	110 000 $ (1)
Maxim Goncharov	107 500 $ (1)
Brian Boucher	95 000 $ (1)
Mattias Tedenby	87 500 $ (1)
Anton Khudobin	87 500 $ (2)
Taylor Doherty	84 000 $ (2)
Roman Horak	80 000 $ (2)
Brett MacLean	73 500 $ (1)
Alexander Sulzer	72 500 $ (3)
Jonathon Blum	65 000 $ (3)
Ryan Carter	62 500 $ (1)
Mark Mancari	57 500 $ (1)
Jan Mursak	55 000 $ (1)
Matt Taormina	55 000 $ (2)
Justin Peters	53 750 $ (1)
Andrew Ebbett	52 500 $ (2)
Salary Commitment
Year 4 : 2 698 750,00 $
Year 5 : 611 500,00 $
Year 6 : 137 500,00 $
Year 7 : 0,00 $

Capitals

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 86 $ - 4 829 - 80,49%
Level 2: 5000 - 56 $ - 4 136 - 82,73%
Level 3: 2000 - 35 $ - 1 670 - 83,50%
Level 4: 4000 - 22 $ - 3 135 - 78,38%
Luxury: 1000 - 185 $ - 970 - 96,96%
Total Attendance : 18000
Arena Name	Verizon Center
Income
Home Games Left	18
Average Attendance - %	14 740 - 81,89%
Average Income	1 537 135 $
Estimated Revenue	27 668 435 $
Expense
Pro Payroll	57 941 670 $
Farm Payroll	1 430 417 $
Coach Payroll	2 700 000 $
Luxury Taxe Total	0 $
Games Remaining	37
Expenses Per Game	759 263 $
Estimated Season Expenses	28 092 731 $
Current Funds	43 574 132 $
Projected Bank Account	43 149 836 $

Pro PayRoll
James Wisniewski	5 500 000 $ (2)
Marian Hossa	5 275 000 $ (2)
Eric Staal	4 500 000 $ (4)
Tomas Fleischmann	4 500 000 $ (3)
Nik Antropov	4 062 500 $ (1)
Jordan Staal	4 000 000 $ (1)
Nathan Horton	4 000 000 $ (2)
Chris Kunitz	3 725 000 $ (1)
Drew Doughty	3 475 000 $ (2)
Tyler Ennis	2 812 500 $ (3)
David Clarkson	2 666 667 $ (3)
Kevin Hatcher	2 500 000 $ (5)
Hal Gill	2 250 000 $ (1)
Jason Chimera	1 875 000 $ (1)
Jon Quick	1 800 000 $ (1)
Mark Stuart	1 700 000 $ (2)
Erik Christensen	925 000 $ (3)
Casey Cizikas	900 000 $ (2)
P.K. Subban	875 000 $ (3)
Marty Turco	600 000 $ (1)
Salary Commitment
Year 4 : 57 941 667,00 $
Year 5 : 39 629 167,00 $
Year 6 : 18 779 167,00 $
Year 7 : 7 000 000,00 $

Farm PayRoll
Brett Connolly	163 333 $ (2)
Mike Santorelli	160 000 $ (1)
J.T. Brown	135 000 $ (2)
Zach Boychuk	119 583 $ (2)
Bobby Butler	107 500 $ (1)
Colin White	100 000 $ (1)
Roman Josi	100 000 $ (1)
Richard Panik	90 000 $ (2)
Gustav Nyquist	87 500 $ (2)
Brian Sutherby	81 250 $ (1)
Peter Regin	80 000 $ (2)
Michael Blunden	61 500 $ (2)
Maxime Fortunus	58 750 $ (2)
Brandon Kozun	57 500 $ (1)
Nicklas Bergfors	57 500 $ (2)
Curtis McElhinney	53 500 $ (1)
Ben Lovejoy	52 500 $ (3)
Luca Caputi	52 500 $ (2)
Salary Commitment
Year 4 : 1 617 916,00 $
Year 5 : 958 166,00 $
Year 6 : 52 500,00 $
Year 7 : 0,00 $

Devils

Arena Capacity - Ticket Price Attendance - %
Level 1: 7000 - 70 $ - 5 711 - 81,59%
Level 2: 6000 - 40 $ - 4 804 - 80,07%
Level 3: 3000 - 30 $ - 2 061 - 68,70%
Level 4: 4000 - 15 $ - 3 807 - 95,17%
Luxury: 3000 - 95 $ - 1 413 - 47,10%
Total Attendance : 23000
Arena Name	Prudential Center
Income
Home Games Left	17
Average Attendance - %	17 796 - 77,37%
Average Income	1 395 807 $
Estimated Revenue	23 728 713 $
Expense
Pro Payroll	49 308 340 $
Farm Payroll	2 593 042 $
Coach Payroll	4 000 000 $
Luxury Taxe Total	0 $
Games Remaining	35
Expenses Per Game	684 138 $
Estimated Season Expenses	23 944 830 $
Current Funds	23 765 804 $
Projected Bank Account	23 549 687 $

Pro PayRoll
Jason Arnott	4 500 000 $ (1)
Tomas Kaberle	4 250 000 $ (3)
Brenden Morrow	4 100 000 $ (1)
Marc Staal	3 975 000 $ (1)
John Carlson	3 966 667 $ (3)
John-Michael Liles	3 875 000 $ (3)
Rich Peverley	3 250 000 $ (3)
Simeon Varlamov	2 833 333 $ (2)
Sean Bergenheim	2 750 000 $ (3)
Kirk Muller	2 500 000 $ (5)
Brandon Sutter	2 066 667 $ (2)
Jordin Tootoo	1 900 000 $ (3)
Cal Clutterbuck	1 400 000 $ (3)
Sean Couturier	1 375 000 $ (2)
Karl Alzner	1 285 000 $ (2)
Jake Gardiner	1 116 667 $ (1)
George Parros	937 500 $ (3)
Matt Martin	852 500 $ (1)
Daniel Carcillo	825 000 $ (1)
Ben Bishop	800 000 $ (2)
Tim Brent	750 000 $ (3)
Salary Commitment
Year 4 : 49 308 334,00 $
Year 5 : 33 939 167,00 $
Year 6 : 25 579 167,00 $
Year 7 : 2 500 000,00 $

Farm PayRoll
Rick DiPietro	450 000 $ (4)
Ryan Whitney	400 000 $ (1)
Sean Avery	387 500 $ (2)
Trent Hunter	250 000 $ (1)
Garnet Exelby	139 167 $ (1)
Chet Pickard	131 667 $ (3)
Tyson Barrie	90 000 $ (2)
Scott Parse	90 000 $ (3)
Derek Smith	77 500 $ (2)
Jared Boll	72 500 $ (1)
Kyle Cumiskey	70 875 $ (3)
Matt Carkner	70 000 $ (1)
Teemu Laakso	67 500 $ (1)
Tom Sestito	60 500 $ (1)
Hugh Jessiman	60 000 $ (1)
Danny Syvret	58 750 $ (3)
Nolan Baumgartner	55 000 $ (1)
Zack Stortini	55 000 $ (1)
Jeff Zatkoff	52 500 $ (1)
Doug Janik	51 250 $ (1)
Stefan Meyer	51 250 $ (1)
Greg Mauldin	50 000 $ (1)
Salary Commitment
Year 4 : 2 790 959,00 $
Year 5 : 1 356 292,00 $
Year 6 : 801 292,00 $
Year 7 : 450 000,00 $

Ducks

Arena Capacity - Ticket Price Attendance - %
Level 1: 6750 - 78 $ - 5 950 - 88,14%
Level 2: 5500 - 53 $ - 4 545 - 82,64%
Level 3: 2500 - 26 $ - 2 264 - 90,54%
Level 4: 4500 - 18 $ - 3 928 - 87,28%
Luxury: 1750 - 115 $ - 1 392 - 79,52%
Total Attendance : 21000
Arena Name	Honda Center
Income
Home Games Left	18
Average Attendance - %	18 077 - 86,08%
Average Income	1 643 287 $
Estimated Revenue	29 579 170 $
Expense
Pro Payroll	59 355 000 $
Farm Payroll	1 742 000 $
Coach Payroll	5 500 000 $
Luxury Taxe Total	0 $
Games Remaining	35
Expenses Per Game	812 159 $
Estimated Season Expenses	28 425 565 $
Current Funds	34 422 108 $
Projected Bank Account	35 575 713 $

Pro PayRoll
Mikko Koivu	6 750 000 $ (2)
Miikka Kiprusoff	5 830 000 $ (1)
Corey Perry	5 325 000 $ (1)
Bobby Ryan	5 100 000 $ (1)
Dan Hamhuis	4 500 000 $ (2)
Andrej Meszaros	4 000 000 $ (3)
Brad Stuart	3 600 000 $ (3)
Jarret Stoll	3 250 000 $ (3)
Patric Hornqvist	3 083 333 $ (3)
Scott Niedermayer	2 500 000 $ (5)
David Jones	2 500 000 $ (2)
Andrew Ference	2 250 000 $ (2)
Matt Cooke	1 800 000 $ (2)
Martin Hanzal	1 800 000 $ (1)
Jim Slater	1 600 000 $ (3)
Pascal Dupuis	1 500 000 $ (3)
Jack Johnson	1 425 000 $ (1)
Ondrej Pavelec	1 150 000 $ (1)
Jonathan Toews	850 000 $ (3)
Bryan Bickell	541 667 $ (2)
Salary Commitment
Year 4 : 59 355 000,00 $
Year 5 : 38 725 000,00 $
Year 6 : 20 383 333,00 $
Year 7 : 2 500 000,00 $

Farm PayRoll
Brayden Schenn	311 000 $ (3)
Luca Sbisa	217 500 $ (2)
Mikael Backlund	127 083 $ (2)
Brendan Morrison	125 000 $ (1)
Nick Petrecki	112 500 $ (3)
Carter Ashton	104 000 $ (2)
Kyle Palmieri	102 500 $ (1)
Zac Dalpe	87 500 $ (3)
Eric Gelinas	87 000 $ (2)
Michal Repik	81 667 $ (3)
Scott Nichol	70 000 $ (2)
Darryl Boyce	70 000 $ (2)
Jhonas Enroth	67 500 $ (3)
D.J. King	63 750 $ (3)
Drayson Bowman	60 000 $ (3)
T.J. Brennan	55 000 $ (3)
Salary Commitment
Year 4 : 1 742 000,00 $
Year 5 : 1 514 500,00 $
Year 6 : 838 917,00 $
Year 7 : 0,00 $

Flames

Arena Capacity - Ticket Price Attendance - %
Level 1: 6450 - 89 $ - 4 755 - 73,72%
Level 2: 5350 - 55 $ - 4 225 - 78,97%
Level 3: 2450 - 32 $ - 1 886 - 76,99%
Level 4: 4450 - 20 $ - 3 932 - 88,35%
Luxury: 1300 - 178 $ - 997 - 76,68%
Total Attendance : 20000
Arena Name	Scotiabank Saddledome
Income
Home Games Left	17
Average Attendance - %	15 795 - 78,97%
Average Income	1 598 305 $
Estimated Revenue	27 171 189 $
Expense
Pro Payroll	56 359 330 $
Farm Payroll	2 734 000 $
Coach Payroll	3 500 000 $
Luxury Taxe Total	0 $
Games Remaining	38
Expenses Per Game	825 630 $
Estimated Season Expenses	31 373 940 $
Current Funds	15 532 742 $
Projected Bank Account	11 329 991 $

Pro PayRoll
Shawn Horcoff	5 500 000 $ (1)
Paul Martin	5 000 000 $ (1)
James Neal	5 000 000 $ (3)
Andy McDonald	4 700 000 $ (1)
Fedor Tyutin	4 500 000 $ (3)
Andrew Ladd	4 400 000 $ (2)
Mike Fisher	4 200 000 $ (3)
Mark Streit	4 100 000 $ (1)
Francois Beauchemin	3 500 000 $ (2)
Niklas Backstrom	3 100 000 $ (1)
Rostislav Klesla	2 975 000 $ (2)
Gary Roberts	2 500 000 $ (5)
Nikolai Kulemin	2 350 000 $ (1)
Adrian Aucoin	2 250 000 $ (2)
Eric Belanger	1 750 000 $ (1)
Jannik Hansen	1 350 000 $ (2)
Anze Kopitar	956 000 $ (2)
Cory Schneider	900 000 $ (1)
Dylan Olsen	738 333 $ (1)
Sergei Kostitsyn	550 000 $ (1)
Andrew Desjardins	540 000 $ (2)
Salary Commitment
Year 4 : 60 859 333,00 $
Year 5 : 32 171 000,00 $
Year 6 : 16 200 000,00 $
Year 7 : 2 500 000,00 $

Farm PayRoll
Mike Green	608 333 $ (3)
Andrei Kostitsyn	325 000 $ (1)
Colby Armstrong	300 000 $ (2)
Anton Babchuk	250 000 $ (1)
Ian Cole	130 000 $ (3)
Chuck Kobasew	125 000 $ (2)
Michal Neuvirth	115 000 $ (3)
Jordan Schroeder	102 500 $ (3)
Raffi Torres	100 000 $ (1)
John Moore	96 500 $ (1)
Riley Sheahan	90 000 $ (2)
Jacob Josefson	90 000 $ (1)
Jeremy Morin	88 667 $ (1)
Taylor Beck	88 667 $ (2)
Cody Goloubef	87 500 $ (1)
Linus Omark	87 500 $ (1)
Jesse Blacker	87 000 $ (2)
Steve Kampfer	85 250 $ (1)
Yannick Weber	85 000 $ (2)
Nick Palmieri	80 167 $ (1)
Tomas Kubalik	78 333 $ (1)
T.J. Brodie	74 167 $ (2)
Vladimir Zharkov	57 750 $ (3)
Mark Dekanich	57 500 $ (1)
Christian Hanson	52 500 $ (2)
Salary Commitment
Year 4 : 3 342 334,00 $
Year 5 : 1 915 917,00 $
Year 6 : 1 013 583,00 $
Year 7 : 0,00 $

Flyers

Arena Capacity - Ticket Price Attendance - %
Level 1: 6500 - 69 $ - 5 826 - 89,63%
Level 2: 5000 - 45 $ - 4 837 - 96,74%
Level 3: 2000 - 28 $ - 1 999 - 99,95%
Level 4: 4000 - 20 $ - 3 824 - 95,60%
Luxury: 1000 - 150 $ - 1 000 - 100,00%
Total Attendance : 18500
Arena Name	Wells Fargo Center
Income
Home Games Left	17
Average Attendance - %	17 486 - 94,52%
Average Income	1 493 121 $
Estimated Revenue	25 383 052 $
Expense
Pro Payroll	51 944 960 $
Farm Payroll	1 604 767 $
Coach Payroll	3 750 000 $
Luxury Taxe Total	0 $
Games Remaining	37
Expenses Per Game	726 509 $
Estimated Season Expenses	26 880 833 $
Current Funds	88 988 228 $
Projected Bank Account	87 490 447 $

Pro PayRoll
Scott Gomez	7 375 000 $ (2)
Tim Thomas	5 000 000 $ (2)
Kristian Huselius	4 750 000 $ (2)
Ville Leino	4 500 000 $ (2)
Dustin Penner	4 250 000 $ (1)
Ed Jovanovski	4 125 000 $ (1)
Scottie Upshall	3 500 000 $ (2)
Jonathan Ericsson	3 250 000 $ (2)
Eric Lindros	2 500 000 $ (5)
Nikita Nikitin	2 150 000 $ (2)
Andy Sutton	2 125 000 $ (1)
Michal Rozsival	2 000 000 $ (2)
Tomas Holmstrom	1 875 000 $ (1)
Joey Crabb	950 000 $ (3)
Matt Read	900 000 $ (2)
Matt Hackett	900 000 $ (2)
Shawn Matthias	851 625 $ (2)
Colin Greening	816 667 $ (1)
Petr Sykora	650 000 $ (2)
Adam McQuaid	575 000 $ (1)
Jared Spurgeon	526 667 $ (2)
Mark Letestu	500 000 $ (1)
Salary Commitment
Year 4 : 54 069 959,00 $
Year 5 : 39 803 292,00 $
Year 6 : 3 450 000,00 $
Year 7 : 2 500 000,00 $

Farm PayRoll
Mikko Koskinen	115 000 $ (1)
Theo Peckham	107 500 $ (1)
Blake Geoffrion	106 250 $ (1)
Colton Orr	100 000 $ (1)
Zack Kassian	87 000 $ (2)
Mitch Wahl	85 417 $ (2)
Andreas Nodl	84 500 $ (1)
Tomas Tatar	84 000 $ (3)
Mike Mottau	80 000 $ (1)
Johan Backlund	80 000 $ (1)
Mathieu Carle	72 600 $ (2)
Zack Smith	70 000 $ (3)
Jack Hillen	65 000 $ (1)
Yann Danis	65 000 $ (2)
Joakim Lindstrom	60 000 $ (2)
Bobby Sanguinetti	60 000 $ (2)
Nate Guenin	57 500 $ (1)
Brett Carson	57 500 $ (1)
Andrew Shaw	56 500 $ (2)
David Schlemko	55 000 $ (1)
Paul Szczechura	55 000 $ (1)
Matt Ellis	50 000 $ (1)
Philippe Dupuis	50 000 $ (1)
Zack FitzGerald	50 000 $ (1)
Salary Commitment
Year 4 : 1 753 767,00 $
Year 5 : 640 517,00 $
Year 6 : 154 000,00 $
Year 7 : 0,00 $

Islanders

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 93 $ - 5 510 - 91,83%
Level 2: 5000 - 59 $ - 4 321 - 86,41%
Level 3: 2000 - 31 $ - 1 740 - 87,01%
Level 4: 4000 - 20 $ - 3 773 - 94,33%
Luxury: 1000 - 195 $ - 962 - 96,22%
Total Attendance : 18000
Arena Name	Nassau Coliseum
Income
Home Games Left	17
Average Attendance - %	16 306 - 90,59%
Average Income	1 533 861 $
Estimated Revenue	26 075 638 $
Expense
Pro Payroll	51 529 330 $
Farm Payroll	1 732 516 $
Coach Payroll	3 285 000 $
Luxury Taxe Total	0 $
Games Remaining	35
Expenses Per Game	705 632 $
Estimated Season Expenses	24 697 120 $
Current Funds	13 498 551 $
Projected Bank Account	14 877 069 $

Pro PayRoll
Joe Thornton	7 000 000 $ (2)
Tomas Vokoun	5 700 000 $ (1)
Jaromir Jagr	4 550 000 $ (2)
Scott Hartnell	4 088 000 $ (1)
Robyn Regehr	4 000 000 $ (1)
David Krejci	3 750 000 $ (1)
Kris Versteeg	3 083 333 $ (2)
Chris Kelly	3 000 000 $ (3)
Denis Potvin	2 500 000 $ (5)
Vaclav Prospal	2 500 000 $ (3)
Matt Hunwick	1 550 000 $ (1)
Radek Dvorak	1 500 000 $ (1)
Jay McClement	1 450 000 $ (1)
Patrick Kaleta	1 250 000 $ (2)
Chris Butler	1 250 000 $ (2)
Mike Sauer	1 250 000 $ (1)
Scott Clemmensen	1 200 000 $ (1)
Jason Pominville	1 033 000 $ (2)
Mike Weaver	900 000 $ (1)
Craig Adams	675 000 $ (1)
Andrew MacDonald	550 000 $ (2)
Salary Commitment
Year 4 : 52 779 333,00 $
Year 5 : 26 716 333,00 $
Year 6 : 8 000 000,00 $
Year 7 : 2 500 000,00 $

Farm PayRoll
Mark Scheifele	159 417 $ (2)
Calvin de Haan	147 000 $ (2)
Marcus Kruger	90 000 $ (2)
Alexandre Picard	86 822 $ (1)
Shawn Thornton	81 250 $ (1)
Steve Bernier	77 500 $ (1)
Stu Bickel	75 000 $ (1)
Byron Bitz	70 000 $ (2)
Cody Bass	70 000 $ (1)
Ryan Russell	70 000 $ (1)
Zach Hamill	70 000 $ (1)
Alex Stalock	68 750 $ (3)
Keith Aucoin	65 000 $ (2)
Braden Holtby	63 778 $ (3)
Marc-Antoine Pouliot	60 500 $ (1)
Mark Olver	60 000 $ (2)
Blair Jones	55 000 $ (1)
Chris Bourque	55 000 $ (1)
Marc-Andre Gragnani	55 000 $ (1)
Brett Sutter	55 000 $ (1)
Michael Vernace	52 500 $ (2)
Pierre-Cedric Labrie	52 500 $ (2)
Rob Klinkhammer	52 500 $ (2)
Ryan Hamilton	52 500 $ (1)
Jeff Frazee	52 500 $ (1)
Salary Commitment
Year 4 : 1 797 517,00 $
Year 5 : 881 445,00 $
Year 6 : 132 528,00 $
Year 7 : 0,00 $

Jets

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 87 $ - 5 045 - 84,08%
Level 2: 5000 - 54 $ - 4 180 - 83,60%
Level 3: 2000 - 37 $ - 1 619 - 80,95%
Level 4: 4000 - 20 $ - 3 862 - 96,54%
Luxury: 1000 - 185 $ - 956 - 95,65%
Total Attendance : 18000
Arena Name	MTS Center
Income
Home Games Left	17
Average Attendance - %	15 662 - 87,01%
Average Income	1 592 304 $
Estimated Revenue	27 069 160 $
Expense
Pro Payroll	60 433 340 $
Farm Payroll	2 321 667 $
Coach Payroll	3 750 000 $
Luxury Taxe Total	0 $
Games Remaining	36
Expenses Per Game	811 890 $
Estimated Season Expenses	29 228 040 $
Current Funds	7 420 862 $
Projected Bank Account	5 261 982 $

Pro PayRoll
Jay Bouwmeester	6 680 000 $ (2)
Ilya Kovalchuk	6 666 667 $ (3)
Ryan Getzlaf	5 325 000 $ (1)
Evander Kane	5 250 000 $ (3)
Kevin Bieksa	4 600 000 $ (3)
Anton Volchenkov	4 250 000 $ (3)
Dainius Zubrus	3 400 000 $ (1)
Alexander Edler	3 250 000 $ (1)
Chris Phillips	3 083 333 $ (2)
Kyle Okposo	2 800 000 $ (2)
Dale Hawerchuk	2 500 000 $ (5)
Troy Brouwer	2 350 000 $ (3)
Patrik Berglund	2 250 000 $ (3)
Ryan O'Byrne	1 800 000 $ (2)
Wayne Simmonds	1 750 000 $ (3)
Tuukka Rask	1 250 000 $ (2)
Logan Couture	1 241 667 $ (2)
Tom Kostopoulos	916 667 $ (2)
Evgeni Nabokov	570 000 $ (3)
Jiri Tlusty	500 000 $ (1)
Salary Commitment
Year 4 : 60 433 334,00 $
Year 5 : 47 958 334,00 $
Year 6 : 30 186 667,00 $
Year 7 : 2 500 000,00 $

Farm PayRoll
Jaroslav Spacek	383 333 $ (2)
Antti Miettinen	233 333 $ (1)
Cam Barker	225 000 $ (3)
Anton Stralman	195 000 $ (2)
Cody Hodgson	166 667 $ (1)
Jeff Skinner	140 000 $ (6)
Thomas Hickey	131 667 $ (2)
Jordan Caron	110 000 $ (1)
Angelo Esposito	91 667 $ (3)
Jakub Kindl	88 333 $ (1)
Cam Atkinson	87 500 $ (2)
Evgeny Grachev	81 667 $ (3)
Ryan Stoa	70 000 $ (3)
Aaron Palushaj	60 000 $ (3)
Leland Irving	60 000 $ (2)
Chris Mueller	55 000 $ (2)
Nick Johnson	55 000 $ (2)
Brian Connelly	52 500 $ (2)
Mike Kostka	52 500 $ (2)
Jason Bacashihua	52 500 $ (2)
Salary Commitment
Year 4 : 2 391 667,00 $
Year 5 : 1 793 334,00 $
Year 6 : 668 334,00 $
Year 7 : 140 000,00 $

Kings

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 84 $ - 5 413 - 90,22%
Level 2: 5000 - 51 $ - 4 286 - 85,72%
Level 3: 2000 - 32 $ - 1 753 - 87,65%
Level 4: 4000 - 21 $ - 3 370 - 84,24%
Luxury: 1000 - 188 $ - 960 - 96,02%
Total Attendance : 18000
Arena Name	Staples Center
Income
Home Games Left	18
Average Attendance - %	15 782 - 87,68%
Average Income	1 655 274 $
Estimated Revenue	29 794 936 $
Expense
Pro Payroll	57 232 500 $
Farm Payroll	842 250 $
Coach Payroll	4 000 000 $
Luxury Taxe Total	0 $
Games Remaining	34
Expenses Per Game	863 747 $
Estimated Season Expenses	29 367 398 $
Current Funds	35 262 469 $
Projected Bank Account	35 690 007 $

Pro PayRoll
Sidney Crosby	8 700 000 $ (1)
Rick Nash	7 800 000 $ (2)
Brent Seabrook	5 800 000 $ (3)
Sergei Gonchar	5 500 000 $ (1)
Mark Giordano	4 020 000 $ (3)
Johnny Boychuk	3 366 667 $ (3)
Rene Bourque	3 333 333 $ (1)
Matt Greene	2 950 000 $ (1)
Steve Ott	2 950 000 $ (2)
Daniel Cleary	2 800 000 $ (1)
Curtis Glencross	2 550 000 $ (2)
Marcel Dionne	2 500 000 $ (5)
Manny Malhotra	2 500 000 $ (2)
Zach Bogosian	2 500 000 $ (2)
Mike Smith	2 000 000 $ (3)
Daniel Paille	1 300 000 $ (3)
Johan Hedberg	1 250 000 $ (1)
Matt Bradley	950 000 $ (2)
Alexander Semin	925 000 $ (4)
Justin Abdelkader	787 500 $ (2)
Jesse Winchester	750 000 $ (3)
Jay Harrison	700 000 $ (2)
Salary Commitment
Year 4 : 65 932 500,00 $
Year 5 : 41 399 167,00 $
Year 6 : 20 661 667,00 $
Year 7 : 3 425 000,00 $

Farm PayRoll
Peter Holland	129 500 $ (2)
Kent Huskins	100 000 $ (1)
Krys Barch	83 750 $ (2)
Mike Brennan	75 000 $ (2)
Keaton Ellerby	70 000 $ (3)
Andrew Murray	60 000 $ (3)
Tyson Strachan	60 000 $ (3)
Ryan Garbutt	59 000 $ (1)
Dane Byers	55 000 $ (2)
Adam Cracknell	55 000 $ (3)
J.T. Wyman	52 500 $ (2)
Scott Lehman	50 000 $ (1)
Ashton Rome	45 000 $ (2)
Salary Commitment
Year 4 : 894 750,00 $
Year 5 : 685 750,00 $
Year 6 : 245 000,00 $
Year 7 : 0,00 $

Lightning

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 86 $ - 5 162 - 86,03%
Level 2: 5000 - 53 $ - 3 975 - 79,51%
Level 3: 2000 - 32 $ - 1 674 - 83,71%
Level 4: 4000 - 22 $ - 3 062 - 76,55%
Luxury: 1000 - 204 $ - 905 - 90,54%
Total Attendance : 18000
Arena Name	St. Pete Times Forum
Income
Home Games Left	18
Average Attendance - %	14 779 - 82,11%
Average Income	1 668 845 $
Estimated Revenue	30 039 206 $
Expense
Pro Payroll	63 520 490 $
Farm Payroll	2 527 683 $
Coach Payroll	4 000 000 $
Luxury Taxe Total	0 $
Games Remaining	35
Expenses Per Game	861 670 $
Estimated Season Expenses	30 158 450 $
Current Funds	32 690 054 $
Projected Bank Account	32 570 810 $

Pro PayRoll
Thomas Vanek	7 143 000 $ (2)
Jeff Carter	5 272 727 $ (1)
Mike Ribeiro	5 000 000 $ (1)
Chris Pronger	4 921 429 $ (1)
David Legwand	4 500 000 $ (1)
Drew Stafford	4 000 000 $ (2)
Tobias Enstrom	3 750 000 $ (1)
Nikolai Khabibulin	3 750 000 $ (1)
Matt Moulson	3 133 333 $ (3)
Toni Lydman	3 000 000 $ (2)
Tim Gleason	2 750 000 $ (2)
Chris Gratton	2 500 000 $ (5)
T.J. Oshie	2 350 000 $ (2)
Milan Hejduk	2 000 000 $ (3)
Alexei Ponikarovsky	1 800 000 $ (2)
Daniel Winnik	1 800 000 $ (1)
Brett Clark	1 500 000 $ (3)
Kevin Klein	1 350 000 $ (2)
Mike Lundin	1 150 000 $ (3)
Maxim Lapierre	1 000 000 $ (1)
Carey Price	850 000 $ (3)
Salary Commitment
Year 4 : 63 520 489,00 $
Year 5 : 33 526 333,00 $
Year 6 : 11 133 333,00 $
Year 7 : 2 500 000,00 $

Farm PayRoll
Brian Rolston	506 250 $ (1)
Martin Havlat	500 000 $ (1)
Jay Pandolfo	300 000 $ (1)
Joe Corvo	225 000 $ (1)
Shaone Morrisonn	207 500 $ (1)
Chris Campoli	140 000 $ (2)
Justin Braun	125 000 $ (2)
David Ullstrom	89 167 $ (2)
Kevin Poulin	89 167 $ (1)
Toby Petersen	77 500 $ (1)
Ty Conklin	75 000 $ (1)
Andre Deveaux	70 000 $ (1)
Al Montoya	60 100 $ (1)
Dylan Reese	60 000 $ (1)
Jerome Samson	60 000 $ (1)
Matthew Ford	60 000 $ (1)
Brett Festerling	57 750 $ (1)
Spencer Machacek	57 500 $ (2)
Ryan Thang	56 500 $ (2)
Bill Thomas	55 000 $ (1)
Patrick Maroon	55 000 $ (2)
Ben Walter	53 750 $ (1)
Darren Haydar	52 500 $ (1)
Shaun Heshka	52 500 $ (2)
Kris Newbury	51 250 $ (2)
Salary Commitment
Year 4 : 3 136 434,00 $
Year 5 : 626 917,00 $
Year 6 : 0,00 $
Year 7 : 0,00 $

MapleLeafs

Arena Capacity - Ticket Price Attendance - %
Level 1: 6750 - 84 $ - 5 634 - 83,46%
Level 2: 5500 - 54 $ - 4 003 - 72,78%
Level 3: 2500 - 30 $ - 1 886 - 75,45%
Level 4: 4500 - 20 $ - 3 695 - 82,10%
Luxury: 1750 - 166 $ - 1 166 - 66,65%
Total Attendance : 21000
Arena Name	Air Canada Center
Income
Home Games Left	17
Average Attendance - %	16 384 - 78,02%
Average Income	1 656 336 $
Estimated Revenue	28 157 708 $
Expense
Pro Payroll	62 179 540 $
Farm Payroll	1 769 183 $
Coach Payroll	4 000 000 $
Luxury Taxe Total	0 $
Games Remaining	35
Expenses Per Game	830 674 $
Estimated Season Expenses	29 073 590 $
Current Funds	40 742 039 $
Projected Bank Account	39 826 157 $

Pro PayRoll
Dion Phaneuf	6 425 000 $ (2)
Henrik Sedin	6 100 000 $ (4)
Lubomir Visnovsky	5 650 000 $ (1)
Johan Franzen	3 954 545 $ (3)
Kyle Quincey	3 775 000 $ (3)
R.J. Umberger	3 750 000 $ (1)
Sami Salo	3 750 000 $ (1)
Michael Ryder	3 500 000 $ (3)
Pekka Rinne	3 400 000 $ (2)
Paul Gaustad	3 250 000 $ (2)
Valtteri Filppula	3 000 000 $ (3)
Ian White	2 875 000 $ (3)
Darryl Sittler	2 500 000 $ (5)
David Perron	2 150 000 $ (2)
Tyler Kennedy	2 000 000 $ (2)
Vernon Fiddler	1 800 000 $ (2)
Duncan Keith	1 475 000 $ (3)
Mathieu Garon	1 200 000 $ (1)
Nate Thompson	900 000 $ (3)
Darroll Powe	725 000 $ (1)
Salary Commitment
Year 4 : 62 179 545,00 $
Year 5 : 47 104 545,00 $
Year 6 : 28 079 545,00 $
Year 7 : 8 600 000,00 $

Farm PayRoll
Derek Morris	275 000 $ (3)
Mark Fistric	147 500 $ (1)
T.J. Galiardi	95 000 $ (1)
Matt Frattin	92 500 $ (2)
David Savard	91 683 $ (1)
Erik Gustafsson	90 000 $ (2)
Curtis Hamilton	90 000 $ (2)
Colin Fraser	82 500 $ (1)
Jack Skille	82 500 $ (2)
Joe Fallon	77 500 $ (1)
Derek Joslin	70 000 $ (1)
James Wright	65 000 $ (1)
Colton Gillies	62 500 $ (2)
Tyler Eckford	60 000 $ (3)
Chad Johnson	60 000 $ (1)
Keith Aulie	57 750 $ (3)
Aaron Gagnon	56 250 $ (2)
Francis Pare	55 750 $ (1)
Chris Conner	55 000 $ (2)
Clayton Stoner	55 000 $ (1)
David LeNeveu	55 000 $ (2)
Mark Fayne	54 250 $ (1)
Jacob Dowell	52 500 $ (1)
Tim Stapleton	52 500 $ (1)
Salary Commitment
Year 4 : 1 935 683,00 $
Year 5 : 976 500,00 $
Year 6 : 392 750,00 $
Year 7 : 0,00 $

Nordiques

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 88 $ - 5 092 - 84,86%
Level 2: 5000 - 53 $ - 4 651 - 93,01%
Level 3: 4000 - 7 $ - 2 580 - 64,49%
Level 4: 4000 - 22 $ - 3 335 - 83,37%
Luxury: 2000 - 74 $ - 1 524 - 76,18%
Total Attendance : 21000
Arena Name	Colisee Pepsi
Income
Home Games Left	17
Average Attendance - %	17 181 - 81,81%
Average Income	1 570 010 $
Estimated Revenue	26 690 174 $
Expense
Pro Payroll	63 700 000 $
Farm Payroll	3 396 325 $
Coach Payroll	4 000 000 $
Luxury Taxe Total	0 $
Games Remaining	34
Expenses Per Game	887 821 $
Estimated Season Expenses	30 185 914 $
Current Funds	33 112 413 $
Projected Bank Account	29 616 673 $

Pro PayRoll
Marian Gaborik	7 500 000 $ (2)
Zdeno Chara	7 500 000 $ (1)
Nicklas Lidstrom	6 200 000 $ (2)
Martin St. Louis	5 625 000 $ (2)
John Tavares	5 500 000 $ (3)
Tuomo Ruutu	3 800 000 $ (2)
Antti Niemi	3 800 000 $ (3)
Ryan Nugent-Hopkins	3 775 000 $ (2)
Alex Tanguay	3 500 000 $ (2)
Jiri Hudler	2 875 000 $ (1)
Chris Stewart	2 875 000 $ (2)
Michel Goulet	2 500 000 $ (5)
Jamie McBain	1 800 000 $ (1)
Oliver Ekman-Larsson	1 750 000 $ (1)
Sheldon Souray	1 650 000 $ (2)
Nick Schultz	1 215 000 $ (1)
Tim Connolly	800 000 $ (1)
Cody Franson	800 000 $ (3)
Jeff Halpern	700 000 $ (3)
Paul Stastny	685 000 $ (3)
Ray Emery	500 000 $ (2)
Salary Commitment
Year 4 : 65 350 000,00 $
Year 5 : 49 410 000,00 $
Year 6 : 13 985 000,00 $
Year 7 : 2 500 000,00 $

Farm PayRoll
Simon Gagne	525 000 $ (1)
Alexander Steen	336 250 $ (1)
Jeff Schultz	275 000 $ (1)
Nikita Filatov	219 583 $ (3)
Peter Mueller	200 000 $ (2)
Antero Niittymaki	200 000 $ (2)
Chris Mason	185 000 $ (2)
Kurtis Foster	180 000 $ (3)
Nazem Kadri	172 000 $ (3)
Michael Rupp	150 000 $ (2)
Ben Eager	110 000 $ (3)
Joe Colborne	110 000 $ (3)
Luke Adam	87 500 $ (1)
Simon Despres	84 000 $ (2)
Jake Allen	81 667 $ (1)
Chris Summers	80 325 $ (3)
Josh Hennessy	60 000 $ (2)
Matt Lashoff	60 000 $ (2)
Cedrick Desjardins	60 000 $ (3)
Cam Janssen	57 500 $ (3)
Bruno Gervais	55 000 $ (2)
Corey Locke	55 000 $ (3)
Rod Pelley	55 000 $ (3)
David Liffiton	52 500 $ (3)
Salary Commitment
Year 4 : 3 451 325,00 $
Year 5 : 2 145 908,00 $
Year 6 : 1 151 908,00 $
Year 7 : 0,00 $

Oilers

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 84 $ - 5 287 - 88,11%
Level 2: 5000 - 50 $ - 4 460 - 89,20%
Level 3: 2000 - 32 $ - 1 733 - 86,65%
Level 4: 4000 - 21 $ - 3 792 - 94,80%
Luxury: 1000 - 184 $ - 977 - 97,70%
Total Attendance : 18000
Arena Name	Rexall Place
Income
Home Games Left	17
Average Attendance - %	16 249 - 90,27%
Average Income	1 669 403 $
Estimated Revenue	28 379 846 $
Expense
Pro Payroll	62 395 830 $
Farm Payroll	1 298 500 $
Coach Payroll	5 000 000 $
Luxury Taxe Total	0 $
Games Remaining	36
Expenses Per Game	838 361 $
Estimated Season Expenses	30 180 996 $
Current Funds	38 366 469 $
Projected Bank Account	36 565 319 $

Pro PayRoll
Dany Heatley	7 500 000 $ (2)
Patrick Sharp	5 900 000 $ (3)
Matt Carle	5 500 000 $ (3)
Roberto Luongo	5 333 333 $ (2)
Brooks Laich	4 500 000 $ (2)
Teemu Selanne	4 500 000 $ (2)
Kristopher Letang	3 500 000 $ (3)
Daniel Girardi	3 325 000 $ (3)
Stephane Robidas	3 300 000 $ (1)
Dennis Seidenberg	3 250 000 $ (2)
Stephen Weiss	3 100 000 $ (1)
Wayne Gretzky	2 500 000 $ (5)
Alex Burrows	2 000 000 $ (3)
Ryan Kesler	1 750 000 $ (5)
Chad LaRose	1 700 000 $ (1)
Ryan Jones	1 500 000 $ (3)
Derek MacKenzie	1 000 000 $ (3)
Alex Auld	1 000 000 $ (2)
Andy Greene	737 500 $ (1)
Pat Dwyer	500 000 $ (1)
Salary Commitment
Year 4 : 62 395 833,00 $
Year 5 : 53 058 333,00 $
Year 6 : 26 975 000,00 $
Year 7 : 4 250 000,00 $

Farm PayRoll
Aaron Rome	150 000 $ (3)
Jody Shelley	110 000 $ (2)
Andreas Lilja	73 750 $ (2)
Tim Wallace	70 000 $ (3)
Tyler Sloan	70 000 $ (1)
Adam Hall	60 000 $ (1)
Brian Willsie	60 000 $ (1)
Jed Ortmeyer	58 500 $ (1)
Trent Whitfield	57 500 $ (1)
Brad Staubitz	57 500 $ (1)
Justin Pogge	57 500 $ (2)
Richard Park	55 000 $ (1)
Gregory Stewart	55 000 $ (1)
Bryan Rodney	52 500 $ (1)
Chris Durno	52 500 $ (1)
Derek Whitmore	52 500 $ (1)
Travis Turnbull	52 500 $ (1)
Peter Mannino	52 500 $ (3)
Alex Henry	51 250 $ (1)
Jay Beagle	51 250 $ (1)
Alexandre Bolduc	50 000 $ (1)
Salary Commitment
Year 4 : 1 349 750,00 $
Year 5 : 513 750,00 $
Year 6 : 272 500,00 $
Year 7 : 0,00 $

Penguins

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 82 $ - 5 897 - 98,28%
Level 2: 5000 - 60 $ - 3 676 - 73,53%
Level 3: 2000 - 40 $ - 1 447 - 72,34%
Level 4: 4000 - 30 $ - 2 353 - 58,83%
Luxury: 1500 - 190 $ - 978 - 65,22%
Total Attendance : 18500
Arena Name	Consol Energy Center
Income
Home Games Left	18
Average Attendance - %	14 351 - 77,58%
Average Income	1 646 101 $
Estimated Revenue	29 629 819 $
Expense
Pro Payroll	60 846 790 $
Farm Payroll	2 201 833 $
Coach Payroll	3 600 000 $
Luxury Taxe Total	0 $
Games Remaining	34
Expenses Per Game	876 843 $
Estimated Season Expenses	29 812 662 $
Current Funds	6 863 104 $
Projected Bank Account	6 680 261 $

Pro PayRoll
Ryan Suter	7 538 462 $ (3)
Jason Spezza	7 000 000 $ (2)
Henrik Zetterberg	6 083 333 $ (1)
Ryan Miller	4 987 500 $ (2)
Milan Lucic	4 083 333 $ (1)
Zbynek Michalek	4 000 000 $ (2)
Steven Stamkos	3 725 000 $ (4)
Henrik Tallinder	3 375 000 $ (3)
Kyle Turris	2 695 833 $ (2)
Paul Coffey	2 500 000 $ (5)
Bryan Little	2 383 333 $ (2)
Jakub Voracek	2 250 000 $ (2)
Ryan Wilson	2 250 000 $ (3)
Radek Martinek	2 200 000 $ (1)
Lee Stempniak	1 900 000 $ (2)
Marcel Goc	1 700 000 $ (3)
Gregory Campbell	1 600 000 $ (3)
Jose Theodore	1 500 000 $ (2)
Cam Fowler	1 400 000 $ (1)
Marcus Johansson	900 000 $ (1)
Derek Stepan	875 000 $ (1)
Jerred Smithson	800 000 $ (3)
Salary Commitment
Year 4 : 65 746 794,00 $
Year 5 : 50 205 128,00 $
Year 6 : 23 488 462,00 $
Year 7 : 6 225 000,00 $

Farm PayRoll
Marek Zidlicky	400 000 $ (2)
Erik Gudbranson	320 000 $ (2)
Mika Zibanejad	177 500 $ (2)
Matt Gilroy	175 000 $ (1)
Ryan Ellis	144 000 $ (2)
Cody McLeod	115 000 $ (3)
Mikkel Boedker	110 000 $ (2)
Cal O'Reilly	105 000 $ (1)
Justin Faulk	90 000 $ (2)
Reilly Smith	90 000 $ (2)
Brendan Smith	87 500 $ (1)
Henrik Karlsson	86 250 $ (2)
Lennart Petrell	82 500 $ (1)
Tommy Wingels	77 500 $ (2)
James Sheppard	72 500 $ (2)
Chris DiDomenico	67 833 $ (1)
Fabian Brunnstrom	67 500 $ (1)
Ben Scrivens	61 250 $ (1)
Ethan Moreau	60 000 $ (1)
Petteri Nokelainen	55 000 $ (1)
Richard Petiot	55 000 $ (1)
Tim Kennedy	55 000 $ (1)
Salary Commitment
Year 4 : 2 554 333,00 $
Year 5 : 1 682 750,00 $
Year 6 : 115 000,00 $
Year 7 : 0,00 $

Rangers

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 84 $ - 5 319 - 88,64%
Level 2: 5000 - 52 $ - 4 779 - 95,58%
Level 3: 2000 - 32 $ - 1 886 - 94,28%
Level 4: 4000 - 20 $ - 3 845 - 96,13%
Luxury: 1000 - 185 $ - 947 - 94,66%
Total Attendance : 18000
Arena Name	Madison Square Garden
Income
Home Games Left	18
Average Attendance - %	16 775 - 93,19%
Average Income	1 615 667 $
Estimated Revenue	29 081 997 $
Expense
Pro Payroll	60 033 000 $
Farm Payroll	1 297 017 $
Coach Payroll	2 000 000 $
Luxury Taxe Total	0 $
Games Remaining	34
Expenses Per Game	772 957 $
Estimated Season Expenses	26 280 538 $
Current Funds	38 580 314 $
Projected Bank Account	41 381 773 $

Pro PayRoll
Alexander Ovechkin	9 538 000 $ (6)
Mikhail Grabovski	5 500 000 $ (3)
Martin Brodeur	5 200 000 $ (1)
Milan Michalek	4 333 333 $ (2)
David Booth	4 250 000 $ (1)
Victor Hedman	4 000 000 $ (3)
Gabriel Landeskog	3 575 000 $ (2)
Barret Jackman	3 166 667 $ (2)
Marc Methot	3 000 000 $ (1)
Bryan Allen	2 900 000 $ (1)
Samuel Pahlsson	2 650 000 $ (2)
Tim Horton	2 500 000 $ (5)
Brandon Prust	2 500 000 $ (3)
Matt Niskanen	1 500 000 $ (1)
Jared Cowen	1 265 000 $ (2)
Nick Foligno	1 200 000 $ (1)
Brad Boyes	1 000 000 $ (2)
Steve Mason	905 000 $ (4)
Jamal Mayers	550 000 $ (1)
Matt Hendricks	500 000 $ (1)
Salary Commitment
Year 4 : 60 033 000,00 $
Year 5 : 40 933 000,00 $
Year 6 : 24 943 000,00 $
Year 7 : 12 943 000,00 $

Farm PayRoll
Tim Erixon	175 000 $ (2)
David Rundblad	150 000 $ (2)
Stefan Elliott	90 000 $ (2)
Brian Lee	87 500 $ (2)
Patrick Wiercioch	87 500 $ (1)
Brett Bulmer	87 000 $ (2)
Robin Lehner	87 000 $ (1)
Andrei Loktionov	81 667 $ (1)
Matt Beleskey	73 750 $ (2)
Eric Tangradi	72 600 $ (3)
Brad Winchester	72 500 $ (2)
Ryan Keller	62 500 $ (1)
Jeff Taffe	60 000 $ (1)
Boris Valabik	55 000 $ (2)
Joe Vitale	55 000 $ (1)
Michel Ouellet	52 500 $ (2)
Salary Commitment
Year 4 : 1 349 517,00 $
Year 5 : 915 850,00 $
Year 6 : 72 600,00 $
Year 7 : 0,00 $

RedWings

Arena Capacity - Ticket Price Attendance - %
Level 1: 6800 - 82 $ - 6 003 - 88,27%
Level 2: 5350 - 45 $ - 4 334 - 81,01%
Level 3: 3300 - 23 $ - 2 275 - 68,93%
Level 4: 4550 - 21 $ - 3 865 - 84,95%
Luxury: 3000 - 160 $ - 1 445 - 48,16%
Total Attendance : 23000
Arena Name	Joe Louis Arena
Income
Home Games Left	18
Average Attendance - %	17 921 - 77,92%
Average Income	1 564 971 $
Estimated Revenue	28 169 473 $
Expense
Pro Payroll	55 770 830 $
Farm Payroll	2 676 217 $
Coach Payroll	3 500 000 $
Luxury Taxe Total	0 $
Games Remaining	34
Expenses Per Game	756 184 $
Estimated Season Expenses	25 710 256 $
Current Funds	12 093 855 $
Projected Bank Account	14 553 072 $

Pro PayRoll
Shane Doan	4 550 000 $ (2)
Erik Cole	4 500 000 $ (1)
Joffrey Lupul	4 250 000 $ (2)
Ales Hemsky	4 100 000 $ (1)
Tom Gilbert	4 000 000 $ (2)
Eric Brewer	3 875 000 $ (2)
Pavel Kubina	3 850 000 $ (1)
Jaroslav Halak	3 750 000 $ (1)
Devan Dubnyk	3 500 000 $ (3)
Trevor Daley	3 300 000 $ (3)
Radim Vrbata	3 000 000 $ (1)
Kyle Brodziak	2 833 333 $ (3)
Steve Yzerman	2 500 000 $ (5)
Max Pacioretty	1 625 000 $ (2)
Carl Gunnarsson	1 325 000 $ (2)
Kevin Shattenkirk	1 300 000 $ (1)
Dave Steckel	1 100 000 $ (2)
Andrew Cogliano	1 000 000 $ (1)
David Desharnais	850 000 $ (1)
Derek Dorsett	562 500 $ (1)
Salary Commitment
Year 4 : 55 770 833,00 $
Year 5 : 32 858 333,00 $
Year 6 : 12 133 333,00 $
Year 7 : 2 500 000,00 $

Farm PayRoll
Pierre-Marc Bouchard	408 000 $ (3)
Andrew Brunette	200 000 $ (1)
Adam Pardy	200 000 $ (2)
Mats Zuccarello	175 000 $ (1)
Francis Bouillon	135 000 $ (2)
Greg Nemisz	104 583 $ (1)
Mike Weber	95 000 $ (1)
Adam Larsson	92 500 $ (2)
Anthony Stewart	90 000 $ (2)
Raphael Diaz	90 000 $ (2)
Calvin Pickard	90 000 $ (2)
Michael Leighton	90 000 $ (3)
Brandon McMillan	87 500 $ (1)
Colby Robak	87 500 $ (1)
Riley Nash	87 500 $ (1)
Anders Lindback	87 500 $ (1)
Kyle Clifford	87 000 $ (1)
Jason Zucker	83 333 $ (2)
Corey Potter	77 500 $ (3)
Trevor Lewis	72 500 $ (2)
Niklas Hjalmarsson	64 300 $ (4)
Frederic St. Denis	60 500 $ (1)
T.J. Hensick	60 000 $ (2)
Andrej Nestrasil	58 500 $ (2)
Tommy Pyatt	52 500 $ (1)
Salary Commitment
Year 4 : 2 736 216,00 $
Year 5 : 1 611 633,00 $
Year 6 : 639 800,00 $
Year 7 : 64 300,00 $

Sabres

Arena Capacity - Ticket Price Attendance - %
Level 1: 6800 - 77 $ - 6 130 - 90,15%
Level 2: 5000 - 54 $ - 4 191 - 83,82%
Level 3: 2000 - 34 $ - 1 728 - 86,41%
Level 4: 4000 - 22 $ - 3 302 - 82,55%
Luxury: 2200 - 170 $ - 1 065 - 48,40%
Total Attendance : 20000
Arena Name	HSBC Arena
Income
Home Games Left	17
Average Attendance - %	16 416 - 82,08%
Average Income	1 639 734 $
Estimated Revenue	27 875 472 $
Expense
Pro Payroll	58 334 540 $
Farm Payroll	1 967 670 $
Coach Payroll	3 250 000 $
Luxury Taxe Total	0 $
Games Remaining	35
Expenses Per Game	892 847 $
Estimated Season Expenses	31 249 645 $
Current Funds	8 361 864 $
Projected Bank Account	4 987 691 $

Pro PayRoll
Brian Campbell	7 142 875 $ (3)
Patrick Marleau	6 900 000 $ (2)
Pavel Datsyuk	6 700 000 $ (2)
Tomas Plekanec	5 000 000 $ (2)
Jason Garrison	4 600 000 $ (3)
Jonas Hiller	4 500 000 $ (1)
Justin Williams	3 650 000 $ (2)
Dwayne Roloson	3 500 000 $ (3)
Marc-Edouard Vlasic	3 100 000 $ (3)
Jordan Leopold	3 000 000 $ (1)
Bryce Salvador	2 900 000 $ (2)
Steve Sullivan	2 600 000 $ (3)
Gilbert Perreault	2 500 000 $ (5)
Brad Marchand	2 500 000 $ (2)
Scott Hannan	2 300 000 $ (1)
Milan Jurcina	1 600 000 $ (2)
Vladimir Sobotka	1 300 000 $ (3)
Pierre-Alexandre Parenteau	1 250 000 $ (2)
Carl Hagelin	875 000 $ (2)
Chris Thorburn	866 667 $ (2)
Erik Condra	625 000 $ (2)
Brian Boyle	525 000 $ (1)
Salary Commitment
Year 4 : 67 934 542,00 $
Year 5 : 57 609 542,00 $
Year 6 : 24 742 875,00 $
Year 7 : 2 500 000,00 $

Farm PayRoll
Jason Blake	400 000 $ (3)
Mikael Samuelsson	300 000 $ (1)
Sergei Bobrovsky	175 000 $ (1)
Patrick Eaves	120 000 $ (3)
Alexei Emelin	98 420 $ (2)
Ryan Bourque	90 000 $ (2)
Marco Scandella	84 583 $ (3)
Dwight King	75 000 $ (2)
Aaron Johnson	65 000 $ (3)
John McCarthy	61 250 $ (1)
Marc-Andre Bourdon	61 250 $ (2)
Brent Johnson	60 000 $ (1)
David Van der Gulik	57 500 $ (3)
Trevor Smith	57 500 $ (1)
Jared Staal	56 667 $ (3)
Paul Byron	55 500 $ (1)
Kevin Porter	53 750 $ (2)
Ryan Potulny	52 500 $ (2)
Bryan Lerg	52 500 $ (1)
Scott Munroe	52 500 $ (2)
Salary Commitment
Year 4 : 2 028 920,00 $
Year 5 : 1 267 170,00 $
Year 6 : 783 750,00 $
Year 7 : 0,00 $

Whalers

Arena Capacity - Ticket Price Attendance - %
Level 1: 6200 - 85 $ - 5 677 - 91,57%
Level 2: 5200 - 52 $ - 4 823 - 92,75%
Level 3: 2200 - 30 $ - 2 057 - 93,48%
Level 4: 4200 - 21 $ - 3 762 - 89,56%
Luxury: 1200 - 187 $ - 997 - 83,09%
Total Attendance : 19000
Arena Name	Hartford Civic Center
Income
Home Games Left	18
Average Attendance - %	17 316 - 91,14%
Average Income	1 603 160 $
Estimated Revenue	28 856 885 $
Expense
Pro Payroll	49 933 790 $
Farm Payroll	1 734 583 $
Coach Payroll	4 500 000 $
Luxury Taxe Total	0 $
Games Remaining	33
Expenses Per Game	686 725 $
Estimated Season Expenses	22 661 925 $
Current Funds	21 800 087 $
Projected Bank Account	27 995 047 $

Pro PayRoll
Zach Parise	7 538 462 $ (3)
Brad Richards	6 500 000 $ (2)
Dustin Byfuglien	5 200 000 $ (3)
Ryan Callahan	4 275 000 $ (1)
Kari Lehtonen	3 550 000 $ (3)
Christian Ehrhoff	3 100 000 $ (1)
Michael Grabner	3 000 000 $ (2)
Blake Wheeler	2 550 000 $ (2)
Ulf Samuelsson	2 500 000 $ (5)
Josh Harding	1 900 000 $ (3)
Eric Nystrom	1 400 000 $ (2)
Boyd Gordon	1 325 000 $ (3)
Nick Leddy	1 116 666 $ (1)
Michael Del Zotto	1 087 500 $ (3)
Ryan O'Reilly	900 000 $ (3)
Travis Hamonic	875 000 $ (1)
Adam Henrique	854 166 $ (1)
Claude Giroux	822 000 $ (4)
Jamie Benn	821 667 $ (1)
Gabriel Bourque	618 333 $ (1)
Salary Commitment
Year 4 : 49 933 794,00 $
Year 5 : 38 272 962,00 $
Year 6 : 24 822 962,00 $
Year 7 : 3 322 000,00 $

Farm PayRoll
Michael Frolik	233 333 $ (1)
James Reimer	180 000 $ (1)
John Erskine	150 000 $ (1)
Sheldon Brookbank	125 000 $ (3)
Brad Richardson	117 500 $ (1)
Alexander Radulov	91 858 $ (2)
Linden Vey	90 000 $ (2)
Matt Calvert	89 167 $ (1)
Teemu Hartikainen	87 500 $ (1)
Patrice Cormier	85 417 $ (1)
Jeff Woywitka	70 000 $ (3)
Ryan Shannon	62 500 $ (2)
Trevor Gillies	62 500 $ (1)
Alexandre R. Picard	60 000 $ (1)
Deryk Engelland	56 667 $ (2)
Kyle Chipchura	55 000 $ (1)
Guillaume Desbiens	55 000 $ (1)
Peter Harrold	52 500 $ (3)
John Scott	51 250 $ (1)
Jonathan Matsumoto	51 250 $ (1)
Matt Kassian	51 250 $ (1)
Salary Commitment
Year 4 : 1 877 692,00 $
Year 5 : 548 525,00 $
Year 6 : 247 500,00 $
Year 7 : 0,00 $

Wild

Arena Capacity - Ticket Price Attendance - %
Level 1: 6000 - 97 $ - 4 367 - 72,79%
Level 2: 5000 - 58 $ - 3 818 - 76,35%
Level 3: 2000 - 38 $ - 1 532 - 76,61%
Level 4: 4000 - 25 $ - 2 829 - 70,73%
Luxury: 1000 - 179 $ - 973 - 97,31%
Total Attendance : 18000
Arena Name	Xcel Energy Center
Income
Home Games Left	17
Average Attendance - %	13 520 - 75,11%
Average Income	1 604 211 $
Estimated Revenue	27 271 586 $
Expense
Pro Payroll	65 437 830 $
Farm Payroll	1 903 417 $
Coach Payroll	3 500 000 $
Luxury Taxe Total	0 $
Games Remaining	36
Expenses Per Game	874 101 $
Estimated Season Expenses	31 467 636 $
Current Funds	44 993 211 $
Projected Bank Account	40 797 161 $

Pro PayRoll
Henrik Lundqvist	6 875 000 $ (2)
Dan Boyle	6 667 000 $ (2)
Erik Karlsson	6 500 000 $ (3)
Daniel Briere	6 500 000 $ (3)
Ryan Malone	4 500 000 $ (3)
Jochen Hecht	3 525 000 $ (2)
Matt Cullen	3 500 000 $ (1)
Matthew Stajan	3 500 000 $ (2)
Willie Mitchell	3 500 000 $ (1)
Jan Hejda	3 250 000 $ (1)
Brian Bellows	2 500 000 $ (5)
Blake Comeau	2 500 000 $ (2)
Greg Zanon	1 933 333 $ (1)
Matt D'Agostini	1 650 000 $ (1)
Jamie Langenbrunner	1 500 000 $ (2)
Ruslan Fedotenko	1 400 000 $ (1)
Marty Reasoner	1 350 000 $ (1)
Jason LaBarbera	1 250 000 $ (2)
Marcus Foligno	900 000 $ (2)
Drew Miller	837 500 $ (1)
Steve Eminger	800 000 $ (2)
Nolan Yonkman	700 000 $ (3)
Travis Ramsey	500 000 $ (3)
Salary Commitment
Year 4 : 66 137 833,00 $
Year 5 : 48 717 000,00 $
Year 6 : 21 200 000,00 $
Year 7 : 2 500 000,00 $

Farm PayRoll
Jonathan Cheechoo	300 000 $ (1)
Marco Sturm	225 000 $ (2)
David Moss	210 000 $ (3)
Scott Glennie	162 000 $ (2)
Louis Leblanc	117 000 $ (2)
Jaden Schwartz	109 667 $ (2)
Logan MacMillan	105 833 $ (3)
Craig Smith	90 000 $ (2)
Alexandre Giroux	82 500 $ (1)
Ryan Craig	78 750 $ (1)
Mike Brown	73 667 $ (3)
Ben Maxwell	71 500 $ (2)
Mark Parrish	65 000 $ (3)
Mike Zigomanis	65 000 $ (3)
Ryan White	62 500 $ (1)
Curtis Sanford	60 000 $ (1)
Raymond Sawada	57 500 $ (1)
Mark Flood	52 500 $ (3)
Ryan Hollweg	50 000 $ (3)
Salary Commitment
Year 4 : 2 038 417,00 $
Year 5 : 1 397 167,00 $
Year 6 : 622 000,00 $
Year 7 : 0,00 $

Payroll Central

Team	Current Fund	Payroll	Under Maximum of 66250000	Over Minimum of 42 625 000 $
Avalanche	34 719 977 $	44 982 832 $	21 267 168 $	2 357 832 $
Blackhawks	99 371 253 $	56 164 168 $	10 085 832 $	13 539 168 $
Blues	10 591 441 $	44 100 000 $	22 150 000 $	1 475 000 $
Bruins	16 428 504 $	62 554 832 $	3 695 168 $	19 929 832 $
Canadiens	4 953 673 $	57 647 500 $	8 602 500 $	15 022 500 $
Canucks	57 476 852 $	61 854 564 $	4 395 436 $	19 229 564 $
Capitals	43 574 132 $	57 941 668 $	8 308 332 $	15 316 668 $
Devils	23 765 804 $	49 308 336 $	16 941 664 $	6 683 336 $
Ducks	34 422 108 $	59 355 000 $	6 895 000 $	16 730 000 $
Flames	15 532 742 $	56 359 332 $	9 890 668 $	13 734 332 $
Flyers	88 988 228 $	51 944 960 $	14 305 040 $	9 319 960 $
Islanders	13 498 551 $	51 529 332 $	14 720 668 $	8 904 332 $
Jets	7 420 862 $	60 433 336 $	5 816 664 $	17 808 336 $
Kings	35 262 469 $	57 232 500 $	9 017 500 $	14 607 500 $
Lightning	32 690 054 $	63 520 488 $	2 729 512 $	20 895 488 $
MapleLeafs	40 742 039 $	62 179 544 $	4 070 456 $	19 554 544 $
Nordiques	33 112 413 $	63 700 000 $	2 550 000 $	21 075 000 $
Oilers	38 366 469 $	62 395 832 $	3 854 168 $	19 770 832 $
Penguins	6 863 104 $	60 846 792 $	5 403 208 $	18 221 792 $
Rangers	38 580 314 $	60 033 000 $	6 217 000 $	17 408 000 $
RedWings	12 093 855 $	55 770 832 $	10 479 168 $	13 145 832 $
Sabres	8 361 864 $	58 334 544 $	7 915 456 $	15 709 544 $
Whalers	21 800 087 $	49 933 792 $	16 316 208 $	7 308 792 $
Wild	44 993 211 $	65 437 832 $	812 168 $	22 812 832 $

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

Team Finance for Ligue de Hockey d'Hier et d'Aujourd'hui

Update - janvier 30 2013 at 17:08

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Pro PayRoll

Farm PayRoll

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %