League Information

HBHL - Hanson Brothers Hockey League

Signup

Welcome Guest

HBHL1314 Team Finances

Financial Report

(As of Wednesday, Apr 16 2014)

Canadiens

Arena	Molson Centre
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$5,839,077
Home Games Remaining	0
Avg. Attendance	12,702
Avg. Revenue/Game	$914,664
Projected Revenue	$0,000

Expenses

Pro Payroll	$42,181,000
Farm Payroll	$1,514,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$535,915
Projected Expenses	$0,000
Projected Balance	$5,839,077

Salary Commitment

Year: 2013	$43,695,000
Year: 2014	$29,952,000
Year: 2015	$15,297,000
Year: 2016	$2,349,000

Pro Payroll

Jason Spezza	6,650,000(1)
Thomas Vanek	5,400,000(3)
Marc-Andre Fleury	5,250,000(2)
Dustin Penner	3,300,000(1)
Alexander Steen	3,200,000(3)
Colin Wilson	2,400,000(2)
David Desharnais	2,350,000(2)
Raffi Torres	2,250,000(4)
Anton Stralman	1,450,000(2)
Benoit Pouliot	1,400,000(1)
Eric Nystrom	1,331,000(3)
Cam Fowler	1,000,000(1)
Taylor Beck	1,000,000(3)
Anton Khudobin	950,000(2)
Mats Zuccarello	700,000(2)
Matt Beleskey	700,000(2)
Radko Gudas	700,000(3)
Justin Braun	450,000(1)
Brenden Dillon	450,000(2)
Brian Strait	450,000(1)
Oliver Lauridsen	400,000(3)
Brett Bellemore	400,000(3)

Farm Payroll

Ross Litchfield	200,000(1)
Dmitry Orlov	100,000(2)
Eric Tangradi	99,000(4)
Brendan Mikkelson	84,500(1)
Alexander Sulzer	82,000(3)
Michael Santorelli	80,000(3)
Kent Huskins	80,000(2)
Chris Thorburn	75,000(3)
Alex Stalock	70,000(1)
Michael Sgarbossa	70,000(3)
Adam Pardy	50,000(3)
Troy Bodie	48,500(1)
Travis Morin	45,000(1)
Dale Weise	45,000(1)
Andre Petersson	45,000(2)
Ryan Garbutt	45,000(2)
Brandon Manning	45,000(2)
Robert Bortuzzo	45,000(2)
Mike Angelidis	45,000(2)
Jason Akeson	40,000(3)
Antoine Roussel	40,000(3)
Tye McGinn	40,000(3)
Chris Terry	40,000(3)

Sabres

Arena	Marine Midland Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$16,715,954
Home Games Remaining	0
Avg. Attendance	10,526
Avg. Revenue/Game	$757,794
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,750,000
Farm Payroll	$712,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$264,787
Projected Expenses	$0,000
Projected Balance	$16,715,954

Salary Commitment

Year: 2013	$21,462,500
Year: 2014	$14,260,000
Year: 2015	$9,180,000
Year: 2016	$0,000

Pro Payroll

Tyler Myers	3,500,000(3)
Mark Staal	3,000,000(1)
Jonathan Bernier	1,250,000(1)
Tyler Toffoli	1,000,000(3)
Simon Despres	1,000,000(2)
Nail Yakupov	1,000,000(3)
Mark Scheifele	1,000,000(2)
Ryan Nugent-Hopkins	1,000,000(2)
Jake Allen	1,000,000(3)
Mark Pysyk	700,000(3)
Adam Henrique	700,000(1)
Drew Shore	700,000(3)
Scott Glennie	700,000(2)
Carter Ashton	700,000(2)
Matt Calvert	700,000(1)
Keith Aulie	700,000(1)
Jake Muzzin	450,000(1)
Lane MacDermid	450,000(2)
Nick Petrecki	400,000(3)
Jean Gabriel Pageau	400,000(3)
Mark Arcobello	400,000(3)

Farm Payroll

Curtis Coulter	200,000(1)
Zach Hamill	87,500(1)
Brandon McMillan	70,000(1)
Riley Sheahan	70,000(2)
Matt Donovan	70,000(2)
Stu Bickel	45,000(2)
Chris VandeVelde	45,000(1)
Philippe Cornet	45,000(2)
Jonathan Audy-Marsches	40,000(3)
Jared Staal	40,000(3)

Bruins

Arena	Fleet Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$2,080,801
Home Games Remaining	0
Avg. Attendance	16,220
Avg. Revenue/Game	$1,167,787
Projected Revenue	$0,000

Expenses

Pro Payroll	$73,610,000
Farm Payroll	$1,037,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$913,384
Projected Expenses	$0,000
Projected Balance	$2,080,801

Salary Commitment

Year: 2013	$74,647,500
Year: 2014	$51,332,500
Year: 2015	$23,127,500
Year: 2016	$20,650,000

Pro Payroll

Jaromir Jagr	8,250,000(1)
Martin St. Louis	6,750,000(2)
Marian Gaborik	6,500,000(2)
John Tavares	5,250,000(4)
Jeff Carter	5,060,000(1)
Daniel Briere	5,000,000(1)
Erik Johnson	4,850,000(2)
Drew Doughty	4,250,000(2)
Craig Anderson	4,000,000(4)
Matt Moulson	3,950,000(4)
John Carlson	3,500,000(4)
Keith Yandle	3,300,000(2)
Karl Alzner	3,050,000(4)
Andrew Ladd	2,550,000(1)
Jeff Halpern	1,800,000(1)
Ville Leino	1,350,000(2)
Carl Hagelin	1,000,000(2)
Ben Bishop	900,000(3)
Justin Abdelkader	900,000(4)
Justin Falk	750,000(3)
Paul Bissonnette	650,000(3)

Farm Payroll

Zach Boychuk	100,000(1)
Greg Nemisz	100,000(1)
Joe Colborne	100,000(1)
Dustin Tokarski	90,000(2)
Anders Nilsson	70,000(2)
Jordan Schroeder	70,000(3)
Linus Omark	70,000(1)
Alexander Urbom	70,000(1)
Carl Klingberg	70,000(1)
Derek Smith	67,500(3)
Michael Zigomanis	55,000(1)
Nicholas Drazenovic	45,000(1)
Lance Bouma	45,000(1)
Kevin Marshall	45,000(2)
Mike Murphy	40,000(3)

Senators

Arena	Corel Centre
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$3,334,042
Home Games Remaining	0
Avg. Attendance	14,913
Avg. Revenue/Game	$1,073,738
Projected Revenue	$0,000

Expenses

Pro Payroll	$27,555,000
Farm Payroll	$805,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$348,902
Projected Expenses	$0,000
Projected Balance	$3,334,042

Salary Commitment

Year: 2013	$29,310,000
Year: 2014	$20,870,000
Year: 2015	$11,905,000
Year: 2016	$805,000

Pro Payroll

Steve Stamkos	6,000,000(3)
Ales Hemsky	4,600,000(1)
Victor Hedman	3,000,000(3)
Keith Ballard	2,000,000(2)
Ryan Johansen	1,000,000(2)
Keaton Ellerby	1,000,000(2)
Jacob Markstrom	1,000,000(1)
Jeremy Morin	1,000,000(1)
Adam Larsson	1,000,000(2)
Mika Zibanejad	1,000,000(2)
Tim Jackman	950,000(3)
Daniel Carcillo	850,000(2)
Jean-Phillipe Cote	805,000(4)
Erik Gustafsson	700,000(1)
Craig Smith	700,000(2)
Thomas Greiss	600,000(2)
Krys Barch	600,000(2)
Tommy Wingels	450,000(1)
Scott Timmins	450,000(1)
Thomas Hickey	400,000(3)
Eric Gelinas	400,000(3)

Farm Payroll

Magnus Ronnbrant	200,000(1)
David Van Der Gulik	110,000(3)
Brett Connolly	100,000(2)
Filip Forsberg	100,000(3)
Ryan Spooner	100,000(3)
Dylan Olsen	70,000(2)
Pierre-Cedric Labrie	45,000(2)
John Curry	40,000(1)
Kevin Henderson	40,000(3)

Leafs

Arena	Air Canada Centre
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	-$2,704,042
Home Games Remaining	0
Avg. Attendance	16,606
Avg. Revenue/Game	$1,195,575
Projected Revenue	$0,000

Expenses

Pro Payroll	$64,590,000
Farm Payroll	$1,095,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$804,085
Projected Expenses	$0,000
Projected Balance	-$2,704,042

Salary Commitment

Year: 2013	$65,685,000
Year: 2014	$45,585,000
Year: 2015	$30,450,000
Year: 2016	$18,815,000

Pro Payroll

Sidney Crosby	8,750,000(1)
Marian Hossa	5,800,000(4)
Daniel Sedin	5,750,000(4)
Sergei Gonchar	5,650,000(2)
Mikko Koivu	5,350,000(4)
Jamie Benn	4,000,000(3)
Jonas Hiller	4,000,000(2)
Kris Letang	4,000,000(3)
Rob Scuderi	3,500,000(2)
Hal Gill	2,950,000(1)
Radek Dvorak	2,500,000(1)
Michael Ryder	2,500,000(1)
Barret Jackman	2,500,000(1)
Henrik Tallinder	1,700,000(4)
Ladislav Smid	1,425,000(2)
Jay McClement	1,300,000(3)
Jakob Silfverberg	1,000,000(3)
Viktor Fasth	1,000,000(3)
Jay Beagle	500,000(2)
Mike Duco	415,000(1)

Farm Payroll

Richard Ngo	200,000(1)
Manny Malhotra	185,000(3)
Cody McCormick	120,000(4)
Emerson Etem	100,000(3)
Danny Syvret	90,000(1)
Andrew Gordon	60,000(2)
Sheldon Brookbank	55,000(1)
Joel Rechlicz	50,000(4)
Cody Bass	50,000(1)
Joey Mormina	50,000(3)
Brandon Mashinter	45,000(1)
Richard Bachman	45,000(1)
Jay Rosehill	45,000(4)

Rangers

Arena	Madison Square Garden
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$3,431,422
Home Games Remaining	0
Avg. Attendance	11,667
Avg. Revenue/Game	$839,930
Projected Revenue	$0,000

Expenses

Pro Payroll	$35,060,000
Farm Payroll	$836,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$440,805
Projected Expenses	$0,000
Projected Balance	$3,431,422

Salary Commitment

Year: 2013	$35,896,000
Year: 2014	$29,791,000
Year: 2015	$17,782,500
Year: 2016	$4,182,500

Pro Payroll

Dustin Byfuglien	4,100,000(4)
Ryan Suter	4,000,000(3)
Marek Zidlicky	3,400,000(2)
Zbynek Michalek	2,600,000(3)
Clarke MacArthur	2,250,000(2)
Franz Nielsen	2,200,000(3)
Chris Stewart	2,200,000(1)
Michael Rupp	1,510,000(2)
Andy Greene	1,400,000(2)
Chris Neil	1,350,000(2)
Jonas Brodin	1,000,000(3)
Tomas Tatar	1,000,000(1)
James Reimer	1,000,000(1)
Matt Read	1,000,000(2)
Vladimir Tarasenko	1,000,000(3)
Brendan Gallagher	1,000,000(3)
Karri Ramo	1,000,000(1)
Curtis McElhinney	800,000(2)
Damien Brunner	700,000(3)
Rickard Rakell	700,000(3)
Mark Olver	450,000(1)
Ryan Stanton	400,000(3)

Farm Payroll

Jared Tandy	200,000(1)
Nolan Yonkman	100,000(2)
Marc-Andre Gragnani	95,000(1)
Mark Mancari	83,500(2)
Jacob Dowell	82,500(4)
Dana Tyrell	70,000(1)
J.T. Brown	70,000(2)
Akim Aliu	45,000(2)
Cameron Gaunce	45,000(1)
Jon Matsumoto	45,000(1)

Devils

Arena	Continental Airlines Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$5,259,415
Home Games Remaining	0
Avg. Attendance	17,589
Avg. Revenue/Game	$1,266,453
Projected Revenue	$0,000

Expenses

Pro Payroll	$55,115,000
Farm Payroll	$651,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$683,128
Projected Expenses	$0,000
Projected Balance	$5,259,415

Salary Commitment

Year: 2013	$55,766,500
Year: 2014	$36,450,000
Year: 2015	$13,210,000
Year: 2016	$4,100,000

Pro Payroll

Jonathan Toews	5,500,000(2)
Ryan Miller	5,250,000(2)
Kimmo Timonen	4,250,000(3)
Scott Hartnell	4,000,000(4)
Brad Boyes	3,900,000(2)
Michal Rozsival	3,600,000(1)
Claude Giroux	3,500,000(1)
Brian Gionta	3,200,000(1)
Brad Stuart	3,100,000(2)
T.J. Oshie	3,000,000(2)
Lubomir Visnovsky	3,000,000(3)
Alex Pieterangelo	2,250,000(1)
Jackie Lindal	2,000,000(1)
Patrick Eaves	1,600,000(3)
Peter Budaj	1,400,000(1)
Maxime Talbot	1,300,000(1)
David Rundblad	1,000,000(2)
Brayden McNabb	1,000,000(2)
Drew Miller	925,000(1)
Ben Holmstrom	450,000(1)
Harry Zolnierczyk	450,000(2)
Darrel Powe	440,000(1)

Farm Payroll

Rostislav Olesz	187,000(1)
Shawn Thornton	120,000(3)
Mike McKenna	100,000(4)
Frazer McLaren	64,500(1)
John Negrin	60,000(3)
Marc-Andre Bourdon	40,000(2)
Joonas Rask	40,000(3)
Dave Dziurzynksi	40,000(3)

Islanders

Arena	Veterans' Memorial Coliseum
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$11,783,710
Home Games Remaining	0
Avg. Attendance	13,518
Avg. Revenue/Game	$973,286
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,375,000
Farm Payroll	$1,052,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$642,402
Projected Expenses	$0,000
Projected Balance	$11,783,710

Salary Commitment

Year: 2013	$52,124,500
Year: 2014	$36,477,500
Year: 2015	$25,787,500
Year: 2016	$6,027,500

Pro Payroll

Martin Brodeur	6,875,000(1)
Sheldon Souray	5,750,000(3)
Brent Seabrook	4,000,000(3)
Tuomo Ruutu	3,500,000(3)
Andrei Meszaros	3,050,000(4)
Drew Stafford	3,000,000(3)
Marc-Edouard Vlasic	2,750,000(1)
Trevor Daley	2,500,000(2)
Ryan O'Reilly	2,250,000(2)
Michael Grabner	2,150,000(2)
Dan Cleary	1,900,000(4)
Simeon Varlamov	1,750,000(1)
Wayne Simmonds	1,750,000(2)
Andrew Alberts	1,500,000(3)
Steve Downie	1,450,000(1)
Dan Ellis	1,400,000(3)
Tyler Kennedy	1,000,000(1)
Slava Voynov	1,000,000(2)
Brian Boyle	1,000,000(4)
Magnus Paajarvi	1,000,000(1)
Andrew Shaw	700,000(2)
T.J. Brodie	700,000(1)
Mark Cundari	400,000(3)

Farm Payroll

Paul Mara	302,500(0)
Jeff Schultz	195,000(2)
Ryan Murphy	100,000(3)
Riku Helenuis	77,500(4)
Tyler Eckford	77,500(1)
Quinton Howden	70,000(3)
Dane Byers	55,000(2)
Kristopher Foucault	45,000(2)
Gabriel Dumont	45,000(2)
James Wyman	44,500(1)
Michal Jordan	40,000(3)

Flyers

Arena	First Union Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$1,255,014
Home Games Remaining	0
Avg. Attendance	10,351
Avg. Revenue/Game	$745,230
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,850,000
Farm Payroll	$910,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$390,366
Projected Expenses	$0,000
Projected Balance	$1,255,014

Salary Commitment

Year: 2013	$31,760,000
Year: 2014	$24,345,000
Year: 2015	$8,950,000
Year: 2016	$4,550,000

Pro Payroll

Jonathan Quick	4,000,000(2)
Tom Gilbert	3,000,000(4)
Matt Cooke	3,000,000(2)
Travis Moen	2,750,000(1)
Artem Anisimov	1,900,000(2)
Steve Bernier	1,550,000(3)
Gregory Campbell	1,500,000(1)
Tanner Glass	1,500,000(4)
Matt Greene	1,450,000(2)
Andrew Cogliano	1,300,000(1)
Jason Demers	1,150,000(3)
Mark Fraser	1,100,000(3)
Nathan Gerbe	1,050,000(2)
Anders Lindback	1,000,000(1)
Jake Gardiner	1,000,000(2)
Mathieu Perreault	1,000,000(2)
Vladimir Sobotka	850,000(2)
Dalton Prout	450,000(2)
Joe Vitale	450,000(1)
Patrick Maroon	450,000(2)
Zach Redmond	400,000(3)

Farm Payroll

Steven Wilson	200,000(1)
Chuck Kobasew	175,000(2)
Kris Russell	135,000(1)
Zenon Konopka	135,000(3)
Brian McGratton	80,000(1)
Cody Goloubef	70,000(2)
Peter Mannino	65,000(3)
John McCarthy	50,000(4)

Penguins

Arena	Civic Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	-$285,747
Home Games Remaining	0
Avg. Attendance	14,361
Avg. Revenue/Game	$1,033,941
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,700,000
Farm Payroll	$880,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$558,902
Projected Expenses	$0,000
Projected Balance	-$285,747

Salary Commitment

Year: 2013	$46,430,000
Year: 2014	$32,310,000
Year: 2015	$24,895,000
Year: 2016	$8,875,000

Pro Payroll

Daniel Alfredsson	7,500,000(1)
Ryan Kesler	4,350,000(3)
Joffrey Lupul	4,250,000(4)
Kevin Bieksa	3,350,000(1)
Scott Hannan	3,000,000(4)
Pierre-Marc Bouchard	2,950,000(3)
Christopher Higgins	2,800,000(3)
Shawn Horcoff	2,750,000(3)
Alexandre Burrows	2,700,000(2)
Brian Elliot	2,200,000(3)
Devan Dubnyk	1,900,000(2)
Tomas Kopecky	1,750,000(2)
Kevin Klein	1,400,000(4)
Patrick Dwyer	850,000(1)
Aaron Rome	850,000(2)
Dave Schlemko	750,000(1)
Chris Tanev	700,000(1)
Eric Boulton	600,000(1)
Joey Crabb	500,000(3)
Ben Street	400,000(3)

Farm Payroll

Greg Cameron	200,000(1)
Keith Aucoin	160,000(4)
Yann Danis	125,000(2)
Brad Richardson	125,000(1)
Alex Petrovic	70,000(3)
Nathan Paetsch	65,000(4)
Nick Holden	45,000(1)
Chay Genoway	45,000(2)
Greg Rallo	45,000(2)

Panthers

Arena	National Car Rental Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$6,145,029
Home Games Remaining	0
Avg. Attendance	12,469
Avg. Revenue/Game	$897,812
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,250,000
Farm Payroll	$1,425,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$389,335
Projected Expenses	$0,000
Projected Balance	$6,145,029

Salary Commitment

Year: 2013	$31,675,500
Year: 2014	$23,022,000
Year: 2015	$18,217,000
Year: 2016	$7,995,000

Pro Payroll

Teddy Purcell	3,750,000(4)
Willie Mitchell	2,800,000(4)
Ondrej Pavalec	2,800,000(3)
Luke Schenn	2,500,000(3)
Lee Stempniak	2,000,000(3)
Bryan Allen	1,800,000(1)
Kyle Okposo	1,800,000(2)
Nikolai Kulemin	1,700,000(1)
Matt Niskanen	1,500,000(3)
Jonathan Ericsson	1,400,000(4)
Jamie McBain	1,250,000(1)
Gilbert Brule	1,250,000(1)
Jonathan Huberdeau	1,000,000(3)
Jaden Schwartz	1,000,000(2)
Maxim Lapierre	850,000(1)
Mike Brown	600,000(2)
Brad Theissen	450,000(2)
Chris Mueller	450,000(1)
Cory Emmerton	450,000(1)
Colton Sceviour	450,000(1)
Andy Miele	450,000(2)

Farm Payroll

Scott Gomez	300,000(2)
Trevor Scoffield	200,000(1)
Sean Bergenheim	159,000(1)
Niklas Jensen	100,000(3)
Ben Eager	95,000(3)
Colin Fraser	72,000(3)
Frank Corrado	70,000(3)
T.J. Brennan	70,000(2)
Jeremy Welsh	70,000(2)
Ryan Carter	65,000(2)
Drew MacIntyre	54,500(1)
Guillaume Desbiens	45,000(4)
Alexandre Bolduc	45,000(3)
Mark Flood	40,000(1)
Steven Pinizzotto	40,000(3)

Capitals

Arena	MCI Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$3,220,449
Home Games Remaining	0
Avg. Attendance	13,343
Avg. Revenue/Game	$960,633
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,350,000
Farm Payroll	$1,408,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$524,488
Projected Expenses	$0,000
Projected Balance	$3,220,449

Salary Commitment

Year: 2013	$42,758,000
Year: 2014	$26,370,500
Year: 2015	$15,453,500
Year: 2016	$5,986,000

Pro Payroll

Olli Jokinen	4,350,000(4)
Loui Eriksson	3,750,000(1)
Jean-Sebastien Giguere	3,350,000(2)
Brad Marchand	3,250,000(3)
Milan Lucic	2,900,000(1)
Tukka Rask	2,750,000(1)
Pascal Dupuis	2,500,000(1)
Jarret Stoll	2,500,000(2)
Derek Brassard	2,000,000(2)
Dennis Seidenberg	1,750,000(1)
Blake Comeau	1,650,000(2)
Mason Raymond	1,500,000(1)
Johnny Boychuk	1,450,000(4)
Dan Paille	1,400,000(3)
Jakub Kindl	1,350,000(3)
Nick Spaling	1,250,000(3)
Alec Martinez	1,000,000(3)
Adam McQuaid	1,000,000(3)
Matt Hunwick	950,000(1)
Gabriel Bourque	700,000(2)

Farm Payroll

Jarred Smithson	175,000(2)
Matt D'Agostini	145,000(2)
Corey Locke	100,000(4)
Jordan Caron	100,000(1)
Dustin Jeffrey	97,500(1)
Brandon Yip	86,000(4)
Casey Wellman	77,500(3)
Spencer Machacek	77,000(2)
Jason Zucker	70,000(2)
Reilly Smith	70,000(2)
Carl Soderberg	70,000(3)
Darcy Kuemper	70,000(3)
Colby Cohen	45,000(1)
Matt Bartkowski	45,000(1)
Max Sauve	45,000(2)
Carter Camper	45,000(2)
Torey Krug	45,000(2)
Matt Fraser	45,000(2)

Lightning

Arena	Ice Palace
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$192,287
Home Games Remaining	0
Avg. Attendance	13,162
Avg. Revenue/Game	$947,631
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,370,000
Farm Payroll	$838,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$554,372
Projected Expenses	$0,000
Projected Balance	$192,287

Salary Commitment

Year: 2013	$45,208,500
Year: 2014	$32,277,500
Year: 2015	$10,197,500
Year: 2016	$120,000

Pro Payroll

Nicklas Backstrom	5,750,000(2)
Henrik Sedin	5,750,000(2)
Martin Havlat	3,950,000(2)
Evander Kane	3,500,000(3)
Stephane Robidas	3,200,000(2)
David Booth	3,025,000(3)
Mark Giordano	3,000,000(3)
David Moss	2,500,000(1)
Ed Jovanovski	2,300,000(1)
Cory Schneider	2,000,000(1)
Ryan Jones	1,300,000(1)
Marcel Goc	1,250,000(1)
Taylor Pyatt	1,200,000(2)
Justin Faulk	1,000,000(2)
Tyler Seguin	1,000,000(1)
Torrey Mitchell	1,000,000(2)
John Erskine	995,000(1)
Martin Biron	700,000(1)
Colin McDonald	550,000(1)
Steve Oleksy	400,000(3)

Farm Payroll

Andrew Pierce	200,000(1)
Arron Asham	120,000(4)
John Scott	85,000(1)
Stephane Veilleux	82,500(3)
Matt Tennyson	70,000(3)
B.J. Crombeen	70,000(2)
Mattias Ekholm	70,000(2)
Triston Grant	51,000(1)
Brian Foster	45,000(2)
Matt Watkins	45,000(2)

Hurricanes

Arena	Raleigh Entertainment Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$3,987,542
Home Games Remaining	0
Avg. Attendance	10,221
Avg. Revenue/Game	$735,783
Projected Revenue	$0,000

Expenses

Pro Payroll	$24,650,000
Farm Payroll	$752,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$312,835
Projected Expenses	$0,000
Projected Balance	$3,987,542

Salary Commitment

Year: 2013	$26,102,500
Year: 2014	$21,402,500
Year: 2015	$11,730,000
Year: 2016	$4,430,000

Pro Payroll

Jiri Hudler	2,650,000(2)
David Clarkson	2,500,000(4)
Josh Harding	2,200,000(3)
Kyle Quincey	1,950,000(2)
Cory Sarich	1,950,000(3)
Matthew Stajan	1,800,000(4)
Josh Bailey	1,500,000(2)
Andrew MacDonald	1,300,000(1)
Stefan Elliott	1,000,000(2)
Petr Mrazek	1,000,000(3)
Beau Bennett	1,000,000(3)
J.T. Miller	1,000,000(3)
Marcus Johansson	1,000,000(1)
Kevin Porter	850,000(2)
Nikita Nikitin	700,000(1)
Matt Frattin	700,000(1)
Kyle Clifford	700,000(1)
Cody McLeod	650,000(2)
Mike Stone	450,000(2)
Brad Malone	450,000(2)

Farm Payroll

Bill Ritchat	200,000(1)
Nino Niederreiter	100,000(1)
Jamie Oleksiak	100,000(3)
Maxime Fortunas	70,000(4)
Brett Bulmer	70,000(2)
Christian Hanson	60,000(4)
Nate Guenin	57,500(2)
Wade Brookbank	50,000(3)
Chad Rau	45,000(2)

Red Wings

Arena	Joe Louis Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	-$848,433
Home Games Remaining	0
Avg. Attendance	15,921
Avg. Revenue/Game	$1,146,219
Projected Revenue	$0,000

Expenses

Pro Payroll	$65,415,000
Farm Payroll	$814,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$810,720
Projected Expenses	$0,000
Projected Balance	-$848,433

Salary Commitment

Year: 2013	$66,229,000
Year: 2014	$26,205,000
Year: 2015	$11,905,000
Year: 2016	$7,835,000

Pro Payroll

Joe Thornton	7,500,000(1)
Evgeni Malkin	7,200,000(1)
Rick Nash	6,500,000(2)
Alexander Semin	5,500,000(2)
Ilja Bryzgalov	4,200,000(1)
Alexander Edler	4,000,000(1)
Christian Ehrhoff	4,000,000(1)
Ryan Malone	3,600,000(1)
Mike Weaver	3,500,000(1)
Todd Bertuzzi	2,650,000(4)
Derek Morris	2,500,000(4)
Jay Harrison	2,000,000(4)
Greg Zanon	1,600,000(2)
Jeff Deslauriers	1,525,000(1)
Derek Stepan	1,000,000(1)
Sergei Bobrovsky	1,000,000(1)
Cody Hodgson	1,000,000(1)
Charlie Coyle	1,000,000(3)
Danny DeKeyser	1,000,000(3)
Toby Petersen	950,000(3)
Trevor Lewis	800,000(3)
Derek Dorsett	750,000(1)
Tyson Strachan	600,000(4)
Derek Mackenzie	600,000(2)
Jesse Winchester	440,000(1)

Farm Payroll

Sean Mahoney	200,000(1)
Radek Martinek	110,000(3)
J.F. Jacques	109,000(1)
Gustav Nyquist	100,000(2)
Mikael Granlund	100,000(3)
Matt Gilroy	85,000(4)
Steve MacIntyre	65,000(3)
Tim Kennedy	45,000(3)

Blackhawks

Arena	United Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$2,914,874
Home Games Remaining	0
Avg. Attendance	14,598
Avg. Revenue/Game	$1,050,855
Projected Revenue	$0,000

Expenses

Pro Payroll	$50,255,000
Farm Payroll	$1,155,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$630,000
Projected Expenses	$0,000
Projected Balance	$2,914,874

Salary Commitment

Year: 2013	$51,410,000
Year: 2014	$43,676,000
Year: 2015	$17,405,000
Year: 2016	$8,105,000

Pro Payroll

Anze Kopitar	5,750,000(2)
Shea Weber	5,500,000(3)
Phil Kessel	5,000,000(2)
Braydon Coburn	3,875,000(4)
R.J. Umberger	3,000,000(2)
Brooks Orpik	2,950,000(2)
Mikhail Grabovsky	2,500,000(4)
Alex Goligoski	2,300,000(2)
Ricky Tam	2,000,000(1)
Max Pacioretty	2,000,000(1)
Steve Mason	1,750,000(2)
Valtteri Filppula	1,750,000(1)
Francis Bouillon	1,730,000(4)
Mikkel Boedker	1,450,000(2)
Cal Clutterbuck	1,450,000(2)
Jim Slater	1,400,000(3)
Brandon Prust	1,350,000(3)
Gabriel Landeskog	1,000,000(2)
Devante Pelly-Smith	1,000,000(2)
Travis Hamonic	1,000,000(1)
Ian Cole	700,000(1)
Derek Grant	400,000(3)
Carter Hutton	400,000(3)

Farm Payroll

Paul Ranger	183,000(2)
Andrei Loktionov	115,000(2)
Scott Laughton	100,000(3)
James Sheppard	88,000(2)
Kyle Chipchura	80,000(1)
Nick Johnson	75,000(2)
Zach Stortini	70,000(1)
Chris Brown	70,000(3)
Ryan White	70,000(2)
Tim Sestito	45,000(2)
Brodie Dupont	45,000(1)
Paul Byron	45,000(1)
Cade Faichild	45,000(2)
Brad Staubitz	44,000(1)
Carter Bancks	40,000(3)
Chad Ruhwedel	40,000(3)

Blues

Arena	Kiel Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$1,455,694
Home Games Remaining	0
Avg. Attendance	12,949
Avg. Revenue/Game	$932,341
Projected Revenue	$0,000

Expenses

Pro Payroll	$41,440,000
Farm Payroll	$515,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$514,695
Projected Expenses	$0,000
Projected Balance	$1,455,694

Salary Commitment

Year: 2013	$41,955,000
Year: 2014	$25,602,000
Year: 2015	$11,690,000
Year: 2016	$0,000

Pro Payroll

Roberto Luongo	7,500,000(1)
Francois Beauchemin	6,500,000(3)
Jaroslav Halak	4,000,000(2)
David Backes	3,100,000(1)
Rene Bourque	2,750,000(2)
Joseph Corvo	2,650,000(3)
Bryan Daubach	2,000,000(1)
Jason Chimera	1,990,000(1)
Roman Polak	1,750,000(3)
Joel Ward	1,500,000(2)
Adam Burish	1,100,000(2)
Marcus Foligno	1,000,000(2)
Sean Couturier	1,000,000(2)
Marco Scandella	700,000(1)
Casey Cizikas	700,000(2)
Sami Vatanen	700,000(3)
Jimmy Hayes	700,000(2)
Adam Cracknell	450,000(1)
Stephen Gionta	450,000(1)
Mark Borowiecki	450,000(2)
Joakim Andersson	450,000(2)

Farm Payroll

Rod Pelley	93,000(1)
Chris Summers	70,000(1)
Allen York	70,000(2)
Joe Piskula	57,000(2)
Kevin Westgarth	50,000(3)
Aaron Ness	45,000(2)
Jordan Nolan	45,000(2)
Zac Rinaldo	45,000(2)
Harri Pesonen	40,000(3)

Predators

Arena	Nashville Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$995,691
Home Games Remaining	0
Avg. Attendance	14,464
Avg. Revenue/Game	$1,041,439
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,175,000
Farm Payroll	$893,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$638,030
Projected Expenses	$0,000
Projected Balance	$995,691

Salary Commitment

Year: 2013	$52,068,500
Year: 2014	$41,905,000
Year: 2015	$18,750,000
Year: 2016	$11,950,000

Pro Payroll

Patrick Sharp	5,500,000(4)
Mike Richards	5,500,000(2)
Ray Emery	3,700,000(4)
Alex Tanguay	3,500,000(2)
PK Subban	3,450,000(3)
Jordan Staal	3,300,000(2)
Rich Peverley	3,200,000(3)
Daniel Girardi	3,000,000(2)
Tyler Ennis	2,750,000(4)
Patrick Berglund	2,700,000(2)
Niklas Hjalmarsson	2,500,000(2)
Kris Versteeg	1,900,000(1)
Jared Cowen	1,600,000(2)
Steve Ott	1,400,000(1)
Bryan Bickell	1,375,000(1)
Mike Smith	1,200,000(1)
Jeff Skinner	1,000,000(1)
Kevin Shattenkirk	1,000,000(1)
Nick Leddy	1,000,000(1)
Mike Weber	900,000(2)
Marcus Kruger	700,000(1)

Farm Payroll

Cal O'Reilly	110,000(2)
Matt Halischuk	100,000(1)
Max Reinhart	70,000(3)
Aaron Palushaj	70,000(1)
Brandon Pirri	70,000(1)
Zack FitzGerald	66,000(1)
Nick Tarnasky	57,500(1)
Aaron Volpatti	45,000(1)
Steven Kampfer	45,000(1)
Brandon Bollig	45,000(2)
Bradley Mills	45,000(1)
Thomas McCollum	45,000(1)
Mark Fayne	45,000(1)
Sean Collins	40,000(3)
Drew LeBlanc	40,000(3)

Ducks

Arena	Arrowhead Pond
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$1,933,821
Home Games Remaining	0
Avg. Attendance	18,792
Avg. Revenue/Game	$1,353,018
Projected Revenue	$0,000

Expenses

Pro Payroll	$85,750,000
Farm Payroll	$840,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$1,059,030
Projected Expenses	$0,000
Projected Balance	$1,933,821

Salary Commitment

Year: 2013	$86,590,500
Year: 2014	$57,610,000
Year: 2015	$41,140,000
Year: 2016	$9,250,000

Pro Payroll

Alex Ovechkin	9,250,000(4)
Pavel Datsyuk	7,000,000(3)
Zdeno Chara	6,250,000(2)
Vincent Lecavalier	5,500,000(3)
Dan Boyle	5,450,000(1)
Tim Thomas	4,950,000(3)
Jarome Iginla	4,750,000(2)
Mike Ribeiro	4,400,000(1)
Johan Franzen	4,250,000(1)
Brian Campbell	4,250,000(3)
Mark Streit	3,300,000(1)
Mike Fisher	3,100,000(3)
Doug Murray	3,000,000(3)
Shane Doan	3,000,000(1)
Saku Koivu	2,750,000(2)
Matthew Carle	2,700,000(1)
Tim Gleason	2,400,000(2)
Jussi Jokinen	2,350,000(3)
James Howard	2,250,000(1)
Curtis Glencross	1,900,000(1)
Jiri Tlusty	1,700,000(3)
Jack Hillen	1,250,000(1)

Farm Payroll

John Rakowski	200,000(1)
Evgeny Grachev	100,000(1)
Jordin Tootoo	95,000(2)
Brad Winchester	95,000(2)
Jared Boll	80,000(2)
Patrice Cormier	70,000(1)
Evan Oberg	65,500(1)
Darryl Boyce	50,000(2)
Carson McMillan	45,000(1)
Matthew Konan	40,000(3)

Sharks

Arena	San Jose Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$1,207,042
Home Games Remaining	0
Avg. Attendance	13,642
Avg. Revenue/Game	$982,272
Projected Revenue	$0,000

Expenses

Pro Payroll	$40,225,000
Farm Payroll	$596,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$500,866
Projected Expenses	$0,000
Projected Balance	$1,207,042

Salary Commitment

Year: 2013	$40,821,000
Year: 2014	$35,551,000
Year: 2015	$15,236,000
Year: 2016	$4,446,000

Pro Payroll

Patrick Kane	5,500,000(2)
Paul Stastny	4,950,000(3)
Niklas Backstrom	4,250,000(2)
Brenden Morrow	4,200,000(2)
Stephen Weiss	4,000,000(2)
Blake Wheeler	3,710,000(3)
Justin Williams	3,400,000(4)
Jean-Michael Liles	2,100,000(1)
Dominic Moore	1,400,000(1)
Justin Schultz	1,000,000(3)
Chad Johnson	950,000(4)
Ryan Wilson	815,000(1)
Raphael Diaz	700,000(2)
Kris Newbury	650,000(2)
Jared Spurgeon	450,000(1)
Andre Benoit	450,000(2)
Erik Condra	450,000(1)
Jordie Benn	450,000(2)
Jamie Tardif	400,000(3)
Ben Hanowski	400,000(3)

Farm Payroll

Matt Carkner	160,000(3)
Matt Ellis	115,000(2)
Brandon Segal	96,000(4)
Sami Aittokallio	70,000(3)
Jonathon Kalinski	60,000(3)
Nathan McIver	55,000(1)
Eric Selleck	40,000(3)

Kings

Arena	Staples Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$1,511,596
Home Games Remaining	0
Avg. Attendance	13,916
Avg. Revenue/Game	$1,001,982
Projected Revenue	$0,000

Expenses

Pro Payroll	$45,975,000
Farm Payroll	$1,064,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$576,701
Projected Expenses	$0,000
Projected Balance	$1,511,596

Salary Commitment

Year: 2013	$47,039,500
Year: 2014	$25,980,000
Year: 2015	$12,055,000
Year: 2016	$7,980,000

Pro Payroll

Nathan Horton	5,200,000(1)
Tobias Enstrom	3,900,000(4)
Joni Pitkanen	3,650,000(2)
David Legwand	3,100,000(1)
Michal Handzus	3,000,000(1)
Antoine Vermette	3,000,000(2)
Nick Schultz	2,500,000(4)
Mikael Samuelsson	2,200,000(1)
Patric Hornqvist	2,010,000(2)
Dainius Zubrus	1,975,000(3)
Devin Setoguchi	1,950,000(1)
Martin Hanzal	1,700,000(1)
Brandon Sutter	1,550,000(2)
David Jones	1,490,000(4)
Mark Stuart	1,300,000(2)
Michael Neuvirth	1,250,000(1)
Andrej Sekera	1,150,000(1)
Braden Holtby	1,000,000(1)
Brandon Saad	1,000,000(2)
Jack Skille	950,000(2)
Eric Gryba	700,000(3)
Mike Kostka	700,000(3)
Matt Irwin	700,000(3)

Farm Payroll

Fum Leedahl	200,000(1)
Eric Gudbranson	100,000(2)
Peter Holland	100,000(2)
Zack Kassian	100,000(2)
James Wright	90,000(4)
Blair Jones	85,000(1)
Taylor Chorney	84,500(1)
Yann Sauve	70,000(1)
Cedric Desjardins	70,000(1)
David Savard	70,000(2)
Andrew Ebbett	50,000(2)
Joe Finley	45,000(2)

Coyotes

Arena	America West Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$3,455,946
Home Games Remaining	0
Avg. Attendance	12,270
Avg. Revenue/Game	$883,302
Projected Revenue	$0,000

Expenses

Pro Payroll	$24,670,000
Farm Payroll	$417,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$308,994
Projected Expenses	$0,000
Projected Balance	$3,455,946

Salary Commitment

Year: 2013	$25,087,500
Year: 2014	$15,160,000
Year: 2015	$9,230,000
Year: 2016	$2,015,000

Pro Payroll

Brett Clark	2,400,000(1)
Michael Komisarek	2,250,000(3)
Dave Steckel	1,900,000(3)
Eric Fehr	1,750,000(1)
Shane O'Brien	1,600,000(2)
Anton Babchuk	1,500,000(1)
Chris Butler	1,400,000(1)
Jonas Gustavsson	1,250,000(1)
Nick Bjugstad	1,000,000(3)
Jeff Taffe	950,000(2)
Martin St. Pierre	900,000(4)
T.J. Galiardi	900,000(2)
Gerald Coleman	880,000(2)
Cam Janssen	725,000(1)
Tim Erixon	700,000(2)
Victor Bartley	700,000(3)
Jerome Samson	640,000(4)
Ryan Craig	565,000(3)
Brett Sutter	485,000(1)
Francis Wathier	475,000(4)
Maxime Macenauer	450,000(2)
David McIntyre	450,000(2)
Anthony Peluso	400,000(3)
Patrick Bordeleau	400,000(3)

Farm Payroll

Darrell Loder	200,000(1)
Hugh Jessiman	102,500(1)
Brett Skinner	70,000(1)
Drew Bagnall	45,000(1)

Oilers

Arena	Reunion Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$2,215,327
Home Games Remaining	0
Avg. Attendance	13,797
Avg. Revenue/Game	$993,320
Projected Revenue	$0,000

Expenses

Pro Payroll	$23,685,000
Farm Payroll	$772,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$301,311
Projected Expenses	$0,000
Projected Balance	$2,215,327

Salary Commitment

Year: 2013	$24,457,500
Year: 2014	$12,075,000
Year: 2015	$6,710,000
Year: 2016	$2,795,000

Pro Payroll

Dave Bolland	3,200,000(1)
Martin Erat	3,000,000(1)
Andrew Ference	1,900,000(1)
Tyler Bozak	1,750,000(4)
Dmitry Kulikov	1,700,000(2)
Troy Brouwer	1,600,000(2)
Boyd Gordon	1,320,000(3)
Jordan Eberle	1,000,000(1)
Kyle Palmieri	1,000,000(1)
Mark Fistric	900,000(3)
Jesse Joensuu	800,000(4)
Corey Potter	795,000(3)
Al Montoya	770,000(2)
Anton Lander	700,000(2)
Jeff Petry	700,000(1)
Brian Lashoff	700,000(3)
Joey MacDonald	500,000(1)
Korbinian Holzer	450,000(1)
Ryan Hamilton	450,000(2)
Eric Wellwood	450,000(1)

Farm Payroll

Scottie Upshall	245,000(4)
Matt Hendricks	130,000(3)
Matt Hackett	100,000(2)
Jacob Josefson	100,000(1)
Yannic Weber	82,500(1)
Dmitri Jaskin	70,000(3)
Tomas Kundratek	45,000(2)

Flames

Arena	Canadian Airlines Saddledome
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$4,825,716
Home Games Remaining	0
Avg. Attendance	16,770
Avg. Revenue/Game	$1,207,509
Projected Revenue	$0,000

Expenses

Pro Payroll	$65,170,000
Farm Payroll	$1,125,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$811,524
Projected Expenses	$0,000
Projected Balance	$4,825,716

Salary Commitment

Year: 2013	$66,295,000
Year: 2014	$46,390,000
Year: 2015	$28,670,000
Year: 2016	$11,450,000

Pro Payroll

Henrik Lundqvist	6,500,000(3)
Dany Heatley	6,000,000(1)
Mike Green	5,100,000(2)
Evgeni Nabokov	4,500,000(2)
Patrice Bergeron	4,350,000(4)
Duncan Keith	4,000,000(3)
Ray Whitney	3,750,000(1)
Ryan Clowe	3,450,000(1)
Bobby Ryan	3,450,000(1)
Logan Couture	3,450,000(4)
Joe Pavelski	3,350,000(4)
Fedor Tjutin	3,000,000(2)
John Oduya	2,450,000(3)
Jan Hejda	2,350,000(3)
Michael Del Zotto	1,900,000(2)
Kyle Turris	1,400,000(1)
Mark Letestu	1,260,000(1)
Michael Frolik	1,250,000(2)
Roman Josi	1,000,000(2)
John Mitchell	800,000(3)
Tom Pyatt	710,000(3)
Ben Scrivens	700,000(2)
Ben Smith	450,000(1)

Farm Payroll

Jed Ortmeyer	240,000(4)
Carlo Colaiacovo	165,000(2)
Stefan Matteau	100,000(3)
John Moore	100,000(1)
Alex Chiasson	100,000(3)
Warren Peters	100,000(3)
Andrej Sustr	70,000(3)
Tom Sestito	60,000(2)
Nate Prosser	60,000(4)
Mat Clark	45,000(2)
Mike Moore	45,000(1)
Cristopher Nilstorp	40,000(3)

Stars

Arena	Skyreach Centre
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$1,637,797
Home Games Remaining	0
Avg. Attendance	14,234
Avg. Revenue/Game	$1,024,820
Projected Revenue	$0,000

Expenses

Pro Payroll	$45,700,000
Farm Payroll	$830,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$570,488
Projected Expenses	$0,000
Projected Balance	$1,637,797

Salary Commitment

Year: 2013	$46,530,000
Year: 2014	$34,390,000
Year: 2015	$23,200,000
Year: 2016	$5,660,000

Pro Payroll

Derek Roy	5,000,000(2)
Dustin Brown	4,250,000(4)
Brent Burns	4,150,000(3)
Dennis Wideman	3,850,000(3)
Antti Niemi	3,500,000(2)
David Krejci	3,150,000(3)
Milan Michalek	3,100,000(3)
James Neal	3,000,000(1)
Nikolai Khabibulin	2,500,000(1)
Ron Hainsey	1,850,000(1)
Bryce Salvador	1,750,000(3)
Jason Garrison	1,600,000(1)
Craig Adams	1,500,000(2)
Niklas Grossman	1,250,000(1)
Patrick Kaleta	1,150,000(4)
Peter Regin	1,000,000(3)
Daniel Winnik	650,000(2)
Pierre Parenteau	600,000(1)
Mike Mottau	500,000(3)
Ryan Reaves	450,000(1)
Riley Nash	450,000(2)
Rob Klinkhammer	450,000(1)

Farm Payroll

Rick DiPietro	240,000(1)
Daniel Ronnbrant	200,000(1)
Jason Jaffray	90,000(2)
Justin Peters	85,000(4)
Marc-Andre Cliche	60,000(4)
Bryan Rodney	60,000(4)
Kevin Quick	55,000(4)
Michael Caruso	40,000(3)

Avalanche

Arena	Pepsi Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$2,499,559
Home Games Remaining	0
Avg. Attendance	14,389
Avg. Revenue/Game	$1,036,055
Projected Revenue	$0,000

Expenses

Pro Payroll	$42,375,000
Farm Payroll	$1,583,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$539,128
Projected Expenses	$0,000
Projected Balance	$2,499,559

Salary Commitment

Year: 2013	$43,958,500
Year: 2014	$36,623,500
Year: 2015	$19,823,000
Year: 2016	$9,175,000

Pro Payroll

Brooks Laich	4,675,000(4)
Travis Zajac	4,500,000(4)
Kari Lehtonen	4,250,000(3)
Michael Cammalleri	3,350,000(2)
Jack Johnson	3,250,000(2)
Paul Gaustad	3,000,000(3)
Chris Kelly	2,750,000(2)
Jordan Leopold	2,500,000(2)
Matt Duchene	2,400,000(1)
Zach Bogosian	2,000,000(1)
Sam Gagner	1,900,000(1)
Lars Eller	1,350,000(2)
Ryan Ellis	1,000,000(2)
Jhonas Enroth	1,000,000(2)
Alex Galchenyuk	1,000,000(3)
Nathan Beaulieu	1,000,000(3)
Cory Conacher	700,000(3)
Calvin de Haan	700,000(2)
Chris Porter	600,000(2)
Andrew Desjardins	450,000(1)

Farm Payroll

Rostislav Klesla	225,000(3)
Desmond Ng	200,000(1)
George Parros	190,000(1)
Bruno Gervais	153,000(2)
Deryk Engelland	125,000(3)
Jonathan Blum	100,000(1)
Denis Grebeshkov	95,000(1)
Michael Blunden	88,000(3)
Colton Gillies	77,500(2)
Johan Larsson	70,000(3)
Christian Thomas	70,000(3)
Louis Leblanc	70,000(2)
Nicolas Blanchard	40,000(3)
Keith Kinkaid	40,000(3)
Greg Pateryn	40,000(3)

Canucks

Arena	General Motors Place
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$11,623,987
Home Games Remaining	0
Avg. Attendance	14,931
Avg. Revenue/Game	$1,075,087
Projected Revenue	$0,000

Expenses

Pro Payroll	$42,635,000
Farm Payroll	$1,788,950
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$544,804
Projected Expenses	$0,000
Projected Balance	$11,623,987

Salary Commitment

Year: 2013	$44,423,950
Year: 2014	$24,020,450
Year: 2015	$11,190,000
Year: 2016	$4,500,000

Pro Payroll

Teemu Selanne	8,500,000(1)
Erik Karlsson	4,500,000(4)
Matt Cullen	3,780,000(2)
Eric Brewer	3,000,000(1)
Corey Crawford	2,500,000(1)
David Perron	2,475,000(2)
Carl Gunnarsson	2,250,000(3)
Viktor Stalberg	2,250,000(3)
Lauri Korpikoski	1,550,000(2)
Luca Sbisa	1,400,000(2)
Matthew Martin	1,250,000(3)
Taylor Hall	1,000,000(1)
Nick Bonino	1,000,000(2)
Robin Lehner	1,000,000(1)
Oliver Ekman-Larsson	1,000,000(1)
Bobby Butler	780,000(1)
Patrick Wiercioch	700,000(1)
Cody Eakin	700,000(2)
Cam Atkinson	700,000(2)
Alexei Emelin	700,000(2)
Alex Killorn	700,000(3)
Colin Greening	450,000(1)
Dwight King	450,000(1)

Farm Payroll

Scott Clemmensen	250,000(1)
Brendan Soley	200,000(1)
Drayson Bowman	115,000(2)
Mattias Tedenby	100,000(1)
Mikhail Grigorenko	100,000(3)
Ryan Stoa	93,500(1)
Chris Conner	92,950(2)
Ben Ferriero	87,500(2)
Matthew Corrente	87,000(1)
Austin Watson	70,000(3)
Richard Panik	70,000(3)
Tyler Cuma	70,000(2)
Roman Horak	70,000(2)
Andrew Bodnarchuk	56,000(1)
Brayden Irwin	53,500(1)
Matt Pelech	48,500(1)
Jim O'Brien	45,000(1)
Stefan Della Rovere	45,000(1)
Mike Hoffman	45,000(2)
Stephane Da Costa	45,000(1)
Corey Tropp	45,000(2)

Jets

Arena	Philips Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	-$1,562,270
Home Games Remaining	0
Avg. Attendance	17,481
Avg. Revenue/Game	$1,258,542
Projected Revenue	$0,000

Expenses

Pro Payroll	$60,625,000
Farm Payroll	$683,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$750,707
Projected Expenses	$0,000
Projected Balance	-$1,562,270

Salary Commitment

Year: 2013	$61,308,000
Year: 2014	$37,109,000
Year: 2015	$27,376,500
Year: 2016	$5,900,000

Pro Payroll

Eric Staal	6,600,000(3)
Ryan Getzlaf	5,775,000(1)
Dion Phaneuf	5,350,000(2)
Andrei Markov	5,000,000(3)
Corey Perry	4,750,000(1)
Carey Price	4,750,000(4)
Ryan Callahan	4,200,000(2)
Chris Kunitz	3,000,000(1)
Brandon Dubinsky	2,800,000(1)
Chris Phillips	2,750,000(3)
Anton Volchenkov	2,500,000(3)
Jason Labarbera	1,600,000(3)
Adam Hall	1,500,000(1)
Marc Methot	1,400,000(1)
Darren Helm	1,250,000(1)
Theo Peckham	1,250,000(1)
Clayton Stoner	1,150,000(4)
Nate Thompson	850,000(1)
Ondrej Palat	700,000(3)
Tyler Johnson	700,000(3)
Colton Orr	700,000(3)
Mark Stone	700,000(3)
Kevin Poulin	700,000(1)
Vernon Fiddler	650,000(1)

Farm Payroll

Tom Kostopoulos	175,000(1)
Garnet Exelby	125,000(2)
Jarred Tinordi	100,000(3)
Rob Davison	99,000(1)
Anders Lee	70,000(3)
Colin Stuart	57,500(2)
Steve Begin	56,500(3)

Jackets

Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	-$587,122
Home Games Remaining	0
Avg. Attendance	14,799
Avg. Revenue/Game	$1,065,487
Projected Revenue	$0,000

Expenses

Pro Payroll	$54,275,000
Farm Payroll	$646,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$672,817
Projected Expenses	$0,000
Projected Balance	-$587,122

Salary Commitment

Year: 2013	$54,921,000
Year: 2014	$36,641,000
Year: 2015	$21,291,000
Year: 2016	$12,726,000

Pro Payroll

Brad Richards	6,100,000(1)
Henrik Zetterberg	5,250,000(3)
Jay Bouwmeester	5,225,000(2)
Patrick Marleau	4,400,000(4)
Tomas Plekanec	4,200,000(2)
Paul Martin	4,125,000(4)
Cam Ward	3,850,000(1)
Ryan Smyth	3,400,000(1)
Erik Cole	3,050,000(1)
Robyn Regehr	3,000,000(2)
Ryan Whitney	3,000,000(4)
Josh Gorges	1,500,000(2)
Kyle Brodziak	1,300,000(1)
Nick Foligno	1,250,000(3)
Jamie McGinn	1,250,000(2)
Zack Smith	975,000(3)
Ben Lovejoy	850,000(3)
Grant Clitsome	575,000(4)
Davis Drewiske	525,000(4)
Nathan Lawson	450,000(1)

Farm Payroll

Matt Climie	150,000(3)
Brian Lee	85,000(2)
Rich Clune	56,000(4)
Trevor Smith	50,000(3)
Matt Kassian	45,000(1)
Frederic St. Denis	45,000(2)
Matt Taormina	45,000(1)
Michael Haley	45,000(4)
Bracken Kearns	45,000(2)
Cameron Schilling	40,000(3)
Pascal Pelletier	40,000(1)

Wild

Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$4,508,471
Home Games Remaining	0
Avg. Attendance	16,805
Avg. Revenue/Game	$1,209,897
Projected Revenue	$0,000

Expenses

Pro Payroll	$65,650,000
Farm Payroll	$1,210,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$818,415
Projected Expenses	$0,000
Projected Balance	$4,508,471

Salary Commitment

Year: 2013	$66,860,000
Year: 2014	$48,415,000
Year: 2015	$40,405,000
Year: 2016	$12,525,000

Pro Payroll

Patrik Elias	8,000,000(1)
Zach Parise	5,750,000(4)
Pekka Rinne	5,250,000(3)
Jason Pominville	4,400,000(3)
Tomas Vokoun	4,350,000(3)
Niklas Kronwall	3,750,000(3)
Dan Hamhuis	3,500,000(4)
Jakub Voracek	3,250,000(3)
Radim Vrbata	3,250,000(3)
James van Riemsdyk	3,250,000(3)
Tomas Fleischmann	3,100,000(4)
Sami Salo	2,750,000(1)
James Wisniewski	2,250,000(1)
Bryan Little	2,250,000(1)
Nazem Kadri	2,000,000(2)
Brayden Schenn	1,750,000(2)
Cody Franson	1,500,000(2)
Shawn Matthias	1,350,000(2)
Jannik Hansen	1,150,000(1)
Mikael Backlund	1,100,000(1)
Brendan Smith	1,000,000(2)
Ryan McDonagh	700,000(1)

Farm Payroll

Zac Dalpe	100,000(1)
Dougie Hamilton	100,000(3)
Luke Adam	100,000(1)
Chris Kreider	100,000(3)
Sven Baertschi	100,000(2)
Peter Harrold	90,000(4)
Philip Larsen	90,000(2)
Jeff Hoggan	85,000(4)
Aaron Johnson	80,000(2)
Colby Robak	70,000(2)
Mark Barberio	70,000(3)
Phillip Grubauer	70,000(3)
Tyson Barrie	70,000(2)
Paul Postma	45,000(1)
Brian Flynn	40,000(3)

Email Address:	✓
Choose a Password:	✓
Password Again:	✓