Financial Report

(As of Saturday, Apr 26 2014)

Anaheim

ArenaHonda Center
Capacity17,174
Ticket Price$33.00


Income

Current Funds-$18,498,267
Home Games Remaining0
Avg. Attendance11,677
Avg. Revenue/Game$851,023
Projected Revenue$0,000

Expenses

Pro Payroll$63,053,083
Farm Payroll$794,779
Prospect Fees$54,770
Coach$0,000
Games Remaining0
Total Game Expenses$779,300
Projected Expenses$0,000
Projected Balance-$18,498,267

Salary Commitment

Year: 2013$63,847,862
Year: 2014$48,846,833
Year: 2015$36,720,083
Year: 2016$24,722,000

Pro Payroll

Daniel Sedin 10,625,000(4)
Henrik Sedin 7,865,000(1)
Mike Ribeiro 5,769,500(2)
Nathan Horton 5,751,000(4)
Viktor Fasth 5,251,000(4)
Jason Garrison 4,515,000(3)
Rich Peverley 3,095,000(4)
Barret Jackman 3,000,000(1)
Jiri Hudler 3,000,000(2)
James Wisniewski 2,882,000(3)
Tomas Vokoun 2,751,000(2)
David Steckel 1,602,000(3)
Johnny Oduya 1,210,000(1)
Jake Muzzin 1,000,000(1)
Maxwell Reinhart 878,333(3)
Jason Zucker 853,750(3)
Jeff Halpern 741,000(3)
David Schlemko 687,500(1)
Antti Miettinen 526,000(3)
Jerred Smithson 525,000(2)
Jordie Benn 525,000(1)


Farm Payroll

Frank Corrado 200,100(1)
Christopher Tanev 154,054(1)
Tim Kennedy 84,375(1)
Blair Jones 81,250(2)
Andrew Desjardins 55,000(1)
Jay Pandolfo 55,000(1)
Ryan Hamilton 55,000(1)
Tyson Strachan 55,000(1)
Michal Jordan 55,000(1)




Boston

ArenaTD Garden
Capacity17,565
Ticket Price$30.00


Income

Current Funds-$10,290,308
Home Games Remaining0
Avg. Attendance12,622
Avg. Revenue/Game$908,905
Projected Revenue$0,000

Expenses

Pro Payroll$62,399,000
Farm Payroll$4,463,750
Prospect Fees$95,625
Coach$0,000
Games Remaining0
Total Game Expenses$816,566
Projected Expenses$0,000
Projected Balance-$10,290,308

Salary Commitment

Year: 2013$66,862,750
Year: 2014$59,218,126
Year: 2015$25,808,334
Year: 2016$12,633,334

Pro Payroll

Jason Spezza 9,500,000(2)
James Neal 8,400,000(3)
Ryan Getzlaf 7,700,000(2)
Jason Pominville 7,500,000(4)
Bobby Ryan 5,562,500(2)
Jonas Hiller 3,825,000(2)
Milan Hejduk 3,220,000(2)
Michael Del Zotto 2,550,000(1)
Mike Weber 2,083,334(4)
Mikhail Grigorenko 1,775,000(3)
Adam McQuaid 1,566,667(2)
Mike Knuble 1,450,000(1)
Brett Clark 1,400,000(1)
Ed Jovanovski 1,300,000(3)
Trevor Lewis 1,100,249(1)
Reilly Smith 900,000(3)
Matt Bartkowski 810,000(1)
Michael Stone 681,250(2)
Cristopher Nilstorp 550,000(4)
Brad Malone 525,000(3)


Farm Payroll

Antoine Roussel 2,500,000(4)
Patrick Kaleta 1,250,000(2)
Roman Polak 275,000(3)
Joe Colborne 104,375(2)
Erik Gustafsson 100,000(1)
Jacob Josefson 90,000(1)
James Sheppard 84,375(1)
Ryan Reaves 60,000(1)




Buffalo

ArenaHSBC Arena
Capacity18,690
Ticket Price$32.00


Income

Current Funds-$14,501,785
Home Games Remaining0
Avg. Attendance13,446
Avg. Revenue/Game$1,040,241
Projected Revenue$0,000

Expenses

Pro Payroll$54,903,668
Farm Payroll$974,667
Prospect Fees$26,593
Coach$0,000
Games Remaining0
Total Game Expenses$681,767
Projected Expenses$0,000
Projected Balance-$14,501,785

Salary Commitment

Year: 2013$55,878,335
Year: 2014$52,937,085
Year: 2015$19,605,667
Year: 2016$18,100,000

Pro Payroll

Sidney Crosby 8,910,000(4)
Mike Green 6,083,333(2)
Mark Giordano 5,500,000(2)
Logan Couture 5,046,585(2)
Brandon Dubinsky 4,800,000(2)
James van Riemsdyk 4,250,000(4)
Tim Gleason 3,500,000(2)
Ilya Bryzgalov 3,000,000(2)
Cal Clutterbuck 2,750,000(4)
Gabriel Landeskog 2,250,000(2)
Scott Clemmensen 1,300,000(1)
Leo Komarov 1,100,000(2)
Matt Halischuk 1,031,250(1)
Jordan Schroeder 1,025,000(2)
Jordin Tootoo 990,000(4)
Marcus Foligno 872,500(2)
Emerson Etem 870,000(3)
Zach Redmond 550,000(1)
Derek Joslin 550,000(4)
Andrew Alberts 525,000(3)


Farm Payroll

Dave Dziurzynski 650,000(4)
Scott Laughton 110,667(3)
Devante Smith-Pelly 79,000(2)
Keith Kinkaid 75,000(2)
Nick Holden 60,000(1)




Calgary

ArenaPengrowth Saddledome
Capacity19,289
Ticket Price$30.00


Income

Current Funds$36,187,599
Home Games Remaining0
Avg. Attendance16,915
Avg. Revenue/Game$1,217,799
Projected Revenue$0,000

Expenses

Pro Payroll$61,426,875
Farm Payroll$2,143,425
Prospect Fees$31,542
Coach$0,000
Games Remaining0
Total Game Expenses$775,632
Projected Expenses$0,000
Projected Balance$36,187,599

Salary Commitment

Year: 2013$63,570,300
Year: 2014$41,875,417
Year: 2015$25,869,417
Year: 2016$1,170,000

Pro Payroll

Steven Stamkos 13,000,000(3)
Nicklas Backstrom 6,125,000(2)
Cory Schneider 5,000,000(3)
Joe Pavelski 5,000,000(2)
Milan Michalek 4,875,000(1)
Justin Williams 3,750,000(1)
Dennis Wideman 3,000,000(3)
Brian Campbell 3,000,000(1)
Andrew Shaw 2,610,000(3)
Brian Elliott 2,578,125(2)
Matt Niskanen 2,300,000(1)
Jason Demers 1,575,000(1)
Blake Comeau 1,562,500(1)
Jannik Hansen 1,531,250(2)
Damien Brunner 1,350,000(1)
Shawn Horcoff 1,170,000(4)
Trevor Daley 1,000,000(3)
David Clarkson 750,000(1)
Taylor Pyatt 750,000(1)
Bryce Salvador 500,000(1)


Farm Payroll

Adam Hall 930,000(1)
Michal Neuvirth 250,000(2)
Erik Gudbranson 205,000(2)
Sami Vatanen 132,500(2)
Bruno Gervais 103,125(2)
Nicklas Jensen 89,417(3)
Simon Despres 81,000(2)
Eric Tangradi 76,500(1)
Bobby Sanguinetti 76,500(1)
Yannick Weber 74,383(1)
Nick Petrecki 65,000(1)
Toby Petersen 60,000(1)




Carolina

ArenaRBC Center
Capacity18,545
Ticket Price$30.00


Income

Current Funds-$15,205,724
Home Games Remaining0
Avg. Attendance15,623
Avg. Revenue/Game$1,124,870
Projected Revenue$0,000

Expenses

Pro Payroll$61,900,893
Farm Payroll$1,201,667
Prospect Fees$129,022
Coach$0,000
Games Remaining0
Total Game Expenses$771,117
Projected Expenses$0,000
Projected Balance-$15,205,724

Salary Commitment

Year: 2013$63,102,560
Year: 2014$48,817,810
Year: 2015$32,940,310
Year: 2016$9,675,000

Pro Payroll

John Tavares 8,000,000(4)
Shea Weber 7,857,143(3)
Keith Yandle 5,375,000(3)
Ryan Kesler 5,093,750(2)
Tuukka Rask 4,375,000(1)
Jakub Voracek 4,250,000(3)
Ben Bishop 2,875,000(3)
Nick Schultz 2,800,000(1)
Christian Ehrhoff 2,550,000(2)
Brandon Prust 2,150,000(2)
Filip Kuba 2,060,000(2)
Paul Gaustad 1,800,000(3)
Eric Fehr 1,675,000(4)
Alex Pietrangelo 1,550,000(1)
Alexandre Burrows 1,500,000(2)
Gregory Campbell 1,500,000(1)
Nate Thompson 1,156,250(1)
Mats Zuccarello 1,027,500(1)
David Desharnais 925,000(1)
Jacob Markstrom 918,750(2)
Slava Voynov 787,500(2)
Derek Dorsett 600,000(1)
Jared Staal 550,000(2)
Cody McLeod 525,000(3)


Farm Payroll

Danny DeKeyser 135,000(2)
Austin Watson 111,167(3)
Paul Byron 110,000(1)
Mike Rupp 100,000(1)
James Wright 90,000(3)
Alex Petrovic 87,000(3)
Andrew Ebbett 80,000(3)
Matt Hendricks 80,000(3)
Ben Eager 80,000(2)
Steve Eminger 80,000(3)
Andrei Loktionov 72,500(1)
Mike Hoffman 68,500(1)
Marty Reasoner 55,000(3)
Daniel Carcillo 52,500(2)




Chicago

ArenaUnited Center
Capacity19,717
Ticket Price$30.00


Income

Current Funds$22,052,791
Home Games Remaining0
Avg. Attendance17,183
Avg. Revenue/Game$1,237,151
Projected Revenue$0,000

Expenses

Pro Payroll$63,506,761
Farm Payroll$2,609,391
Prospect Fees$47,900
Coach$0,000
Games Remaining0
Total Game Expenses$806,879
Projected Expenses$0,000
Projected Balance$22,052,791

Salary Commitment

Year: 2013$66,116,152
Year: 2014$38,054,933
Year: 2015$11,738,767
Year: 2016$4,000,000

Pro Payroll

Anze Kopitar 6,933,333(1)
Jonathan Toews 6,250,000(2)
Patrick Kane 6,250,000(2)
Antti Niemi 6,100,000(3)
Brent Seabrook 6,000,000(2)
Duncan Keith 5,538,462(1)
Andrew Ladd 4,400,000(2)
Bryan Bickell 4,000,000(4)
Troy Brouwer 2,937,500(1)
Mike Cammalleri 2,500,000(1)
Patrick Sharp 2,325,000(1)
Niklas Hjalmarsson 1,999,999(1)
Andy Greene 1,842,500(1)
Brooks Laich 1,818,300(1)
Nick Leddy 1,107,500(1)
Mike Weaver 1,100,000(2)
Brandon Saad 829,167(3)
Nikolai Khabibulin 525,000(3)
Derek Morris 525,000(2)
Michal Rozsival 525,000(2)


Farm Payroll

Marcus Kruger 898,750(2)
Joakim Andersson 756,250(1)
Ben Smith 112,500(2)
Brandon Pirri 93,500(2)
Johan Larsson 87,000(3)
Gustav Nyquist 85,625(1)
Travis Moen 85,100(3)
Jeremy Morin 84,083(2)
Jhonas Enroth 79,250(1)
Tomas Vincour 77,500(1)
Shawn Lalonde 77,333(2)
Eric Wellwood 60,000(1)
Ryan Stanton 60,000(3)
Brandon Bollig 52,500(3)




Colorado

ArenaPepsi Center
Capacity18,007
Ticket Price$30.00


Income

Current Funds-$18,968,874
Home Games Remaining0
Avg. Attendance13,817
Avg. Revenue/Game$994,755
Projected Revenue$0,000

Expenses

Pro Payroll$48,832,239
Farm Payroll$391,625
Prospect Fees$72,887
Coach$0,000
Games Remaining0
Total Game Expenses$601,180
Projected Expenses$0,000
Projected Balance-$18,968,874

Salary Commitment

Year: 2013$49,223,864
Year: 2014$28,710,114
Year: 2015$20,400,834
Year: 2016$12,340,000

Pro Payroll

Pavel Datsyuk 9,940,000(4)
Jean-Gabriel Pageau 7,500,000(1)
Darcy Kuemper 6,500,000(1)
Scott Gomez 3,500,000(1)
Alex Galchenyuk 3,225,000(3)
Jared Spurgeon 2,666,667(3)
Wade Redden 2,510,000(2)
Jakub Kindl 2,400,000(4)
J.T. Miller 1,244,167(3)
Sean Couturier 1,150,000(2)
Drew Shore 1,100,000(2)
Keaton Ellerby 1,019,530(2)
Stefan Matteau 925,000(3)
Richard Panik 900,000(2)
Jay Rosehill 850,000(1)
Marco Scandella 758,125(1)
Jim O'Brien 743,750(2)
Dale Weise 700,000(2)
Cedrick Desjardins 650,000(1)
TJ Brennan 550,000(1)


Farm Payroll

Ryan Ellis 111,000(2)
Riley Nash 83,125(1)
Micheal Haley 75,000(2)
Thomas Hickey 67,500(1)
Nick Drazenovic 55,000(1)




Columbus

ArenaNationwide Arena
Capacity18,144
Ticket Price$30.00


Income

Current Funds$6,882,608
Home Games Remaining0
Avg. Attendance14,939
Avg. Revenue/Game$1,075,605
Projected Revenue$0,000

Expenses

Pro Payroll$66,011,602
Farm Payroll$1,166,670
Prospect Fees$165,342
Coach$0,000
Games Remaining0
Total Game Expenses$821,264
Projected Expenses$0,000
Projected Balance$6,882,608

Salary Commitment

Year: 2013$67,178,272
Year: 2014$46,553,274
Year: 2015$29,403,253
Year: 2016$16,838,333

Pro Payroll

Corey Perry 9,583,333(4)
Mike Richards 8,120,146(2)
Dan Hamhuis 7,100,000(2)
Matthew Carle 7,100,000(3)
Jamie Benn 5,250,000(4)
Kari Lehtonen 4,437,500(1)
Sam Gagner 3,200,000(1)
Francois Beauchemin 3,100,000(1)
David Booth 2,500,000(3)
Rob Scuderi 1,999,999(1)
TJ Brodie 1,999,999(1)
Anders Lindback 1,800,000(1)
Jeff Petry 1,750,000(1)
Robyn Regehr 1,700,000(3)
Cory Conacher 925,000(1)
Alex Killorn 875,000(1)
Nik Antropov 850,000(4)
Joel Ward 830,000(2)
Adam Henrique 728,125(2)
Jeremy Welsh 550,000(4)
Simon Gagne 550,000(4)
Chris Terry 537,500(1)
Johnny Boychuk 525,000(3)


Farm Payroll

Michael Sgarbossa 556,670(3)
Tim Erixon 132,500(2)
Mattias Ekholm 96,250(3)
John Moore 91,750(2)
Eric Gelinas 87,000(2)
Ryan Spooner 87,000(3)
Mark Barberio 60,500(2)
Brett Bellemore 55,000(4)




Dallas

ArenaAmerican Airlines Center
Capacity18,532
Ticket Price$30.00


Income

Current Funds-$18,650,778
Home Games Remaining0
Avg. Attendance16,192
Avg. Revenue/Game$1,165,865
Projected Revenue$0,000

Expenses

Pro Payroll$62,827,030
Farm Payroll$1,542,800
Prospect Fees$37,781
Coach$0,000
Games Remaining0
Total Game Expenses$785,459
Projected Expenses$0,000
Projected Balance-$18,650,778

Salary Commitment

Year: 2013$64,369,830
Year: 2014$42,882,330
Year: 2015$9,464,500
Year: 2016$2,427,500

Pro Payroll

Jose Theodore 8,877,030(2)
Mikko Koivu 8,750,000(2)
Teemu Selanne 5,850,000(1)
Dennis Seidenberg 5,300,000(1)
Dustin Byfuglien 5,000,000(2)
Toni Lydman 3,900,000(2)
Sheldon Souray 3,650,000(3)
Alexei Emelin 2,500,000(2)
Taylor Hall 2,370,000(1)
Justin Abdelkader 2,250,000(4)
Manny Malhotra 2,200,000(1)
Jamie McGinn 2,187,500(2)
Theo Peckham 1,343,750(1)
Mark Fayne 1,300,000(1)
Jason LaBarbera 1,250,000(3)
Teemu Hartikainen 1,093,750(1)
Chris Thorburn 1,075,000(2)
Joey Crabb 1,000,000(3)
Kyle Palmieri 995,000(1)
Vernon Fiddler 990,000(2)
Marcus Johansson 945,000(1)


Farm Payroll

Joonas Rask 950,000(3)
Christian Thomas 97,000(3)
Andrew Gordon 92,500(4)
Sami Aittokallio 90,000(3)
Anton Babchuk 90,000(1)
Sheldon Brookbank 85,000(4)
David Savard 83,300(2)
Matt Ellis 55,000(2)




Detroit

ArenaJoe Louis Arena
Capacity20,066
Ticket Price$30.00


Income

Current Funds-$6,520,250
Home Games Remaining0
Avg. Attendance14,740
Avg. Revenue/Game$1,061,135
Projected Revenue$0,000

Expenses

Pro Payroll$47,219,792
Farm Payroll$105,000
Prospect Fees$86,750
Coach$0,000
Games Remaining0
Total Game Expenses$578,190
Projected Expenses$0,000
Projected Balance-$6,520,250

Salary Commitment

Year: 2013$47,324,792
Year: 2014$20,912,292
Year: 2015$8,421,667
Year: 2016$3,000,000

Pro Payroll

Paul Stastny 9,500,000(1)
Mikhail Grabovski 4,250,000(1)
Marc Staal 4,193,750(2)
Dmitry Kulikov 3,125,000(2)
Patrik Berglund 3,000,000(1)
Viktor Stalberg 3,000,000(4)
Ryan Nugent-Hopkins 2,350,000(2)
Michael Frolik 2,000,000(1)
Craig Anderson 1,950,000(1)
Erik Condra 1,562,500(3)
Nick Spaling 1,500,000(1)
Jonas Brodin 1,444,167(3)
Patrick Eaves 1,260,000(3)
Colin Greening 1,093,750(2)
Jake Gardiner 1,003,125(2)
Eric Belanger 975,000(1)
Mark Olver 975,000(1)
Luke Adam 862,500(1)
Jonathon Blum 850,000(1)
Brian Lashoff 725,000(2)
Chris Conner 550,000(1)
Clarke MacArthur 525,000(3)
Chris Porter 525,000(3)


Farm Payroll

Andrew Murray 52,500(3)
Darcy Hordichuk 52,500(3)




Edmonton

ArenaRexall Place
Capacity16,839
Ticket Price$30.00


Income

Current Funds-$31,441,526
Home Games Remaining0
Avg. Attendance10,296
Avg. Revenue/Game$741,317
Projected Revenue$0,000

Expenses

Pro Payroll$57,770,000
Farm Payroll$1,787,500
Prospect Fees$252,660
Coach$0,000
Games Remaining0
Total Game Expenses$729,392
Projected Expenses$0,000
Projected Balance-$31,441,526

Salary Commitment

Year: 2013$59,557,500
Year: 2014$32,477,750
Year: 2015$20,544,000
Year: 2016$3,499,000

Pro Payroll

Alex Goligoski 6,750,000(3)
Kevin Bieksa 5,990,000(1)
Ales Hemsky 5,750,000(2)
Mikael Samuelsson 5,000,000(1)
Nail Yakupov 3,775,000(3)
Drew LeBlanc 3,499,000(4)
Pierre-Marc Bouchard 3,011,000(1)
Brad Staubitz 3,000,000(1)
Jay McClement 2,500,000(3)
Dan Ellis 2,500,000(2)
Carl Gunnarsson 2,200,000(1)
Tomas Kaberle 1,970,000(2)
Mikael Backlund 1,875,000(3)
Nazem Kadri 1,325,000(1)
Nick Bjugstad 1,100,000(3)
Matt Frattin 1,000,000(1)
Jody Shelley 1,000,000(1)
Robin Lehner 900,000(2)
Mark Pysyk 870,000(3)
Riley Sheahan 813,750(2)
Kyle Clifford 811,250(1)
Korbinian Holzer 787,500(1)
Leland Irving 687,500(1)
Frazer McLaren 655,000(1)


Farm Payroll

Mathieu Roy 300,000(1)
Aaron Volpatti 300,000(1)
Pierre-Cedric Labrie 300,000(1)
Patrick Bordeleau 300,000(1)
Kevin Henderson 300,000(1)
Radko Gudas 175,000(3)
Keith Aulie 60,000(1)
Colton Orr 52,500(1)




Florida

ArenaBankAtlantic Center
Capacity19,250
Ticket Price$30.00


Income

Current Funds$28,675,826
Home Games Remaining0
Avg. Attendance16,045
Avg. Revenue/Game$1,155,197
Projected Revenue$0,000

Expenses

Pro Payroll$61,388,025
Farm Payroll$862,187
Prospect Fees$79,349
Coach$0,000
Games Remaining0
Total Game Expenses$760,117
Projected Expenses$0,000
Projected Balance$28,675,826

Salary Commitment

Year: 2013$62,250,212
Year: 2014$35,848,750
Year: 2015$12,728,750
Year: 2016$5,673,750

Pro Payroll

Patrick Marleau 9,167,400(1)
Miikka Kiprusoff 7,050,000(2)
Jay Bouwmeester 6,600,000(1)
Marc-Andre Fleury 6,300,000(2)
Kris Letang 4,375,000(2)
Dan Boyle 4,000,000(3)
Andy McDonald 3,055,000(3)
Jarret Stoll 2,550,000(4)
Lauri Korpikoski 2,312,500(1)
Stephane Robidas 2,300,000(1)
Brian Boyle 2,125,000(2)
Ben Lovejoy 2,100,000(4)
Brian Flynn 1,800,000(1)
Peter Mueller 1,725,000(1)
Steve Sullivan 1,500,000(2)
Jochen Hecht 1,400,000(2)
Jordan Eberle 1,009,375(1)
Brian Strait 968,750(4)
Mark Letestu 525,000(1)
Nick Johnson 525,000(1)


Farm Payroll

Anders Lee 175,000(2)
Mattias Tedenby 91,875(1)
Ben Hanowski 90,000(2)
Brandon McMillan 83,062(1)
Chris Summers 78,750(1)
Andy Miele 67,500(1)
Dustin Jeffrey 62,500(1)
Cameron Schilling 55,000(4)
Robert Bortuzzo 53,500(1)
Joe Vitale 52,500(2)
Deryk Engelland 52,500(2)




LA

ArenaStaples Center
Capacity18,118
Ticket Price$30.00


Income

Current Funds-$14,948,545
Home Games Remaining0
Avg. Attendance11,580
Avg. Revenue/Game$833,667
Projected Revenue$0,000

Expenses

Pro Payroll$55,181,700
Farm Payroll$428,667
Prospect Fees$17,000
Coach$0,000
Games Remaining0
Total Game Expenses$678,383
Projected Expenses$0,000
Projected Balance-$14,948,545

Salary Commitment

Year: 2013$55,610,367
Year: 2014$32,129,200
Year: 2015$31,397,320
Year: 2016$10,316,833

Pro Payroll

Zach Parise 9,642,987(3)
Semyon Varlamov 6,000,000(1)
Valtteri Filppula 5,000,000(1)
Patric Hornqvist 4,062,500(1)
John Carlson 3,966,667(4)
Erik Johnson 3,750,000(3)
Alexander Steen 3,362,500(1)
Martin Hanzal 3,000,000(3)
Bryan Little 2,979,166(4)
Andrej Sekera 2,812,500(3)
Karl Alzner 1,587,500(1)
Chuck Kobasew 1,500,000(1)
Kyle Quincey 1,371,000(4)
Zach Boychuk 1,200,000(4)
Brandon Yip 1,000,000(3)
Cory Sarich 800,000(3)
Matt Carkner 800,000(4)
Justin Peters 671,880(2)
Alexandre Bolduc 600,000(1)
John Scott 550,000(1)
Adam Burish 525,000(1)


Farm Payroll

Brian Lee 115,000(1)
Johan Hedberg 105,000(1)
Matt Gilroy 75,000(3)
Mike Brown 73,667(1)
Jordan Hendry 60,000(2)




Minnesota

ArenaXcel Energy Center
Capacity18,064
Ticket Price$30.00


Income

Current Funds$17,085,079
Home Games Remaining0
Avg. Attendance12,866
Avg. Revenue/Game$926,301
Projected Revenue$0,000

Expenses

Pro Payroll$56,970,417
Farm Payroll$354,375
Prospect Fees$30,000
Coach$0,000
Games Remaining0
Total Game Expenses$699,449
Projected Expenses$0,000
Projected Balance$17,085,079

Salary Commitment

Year: 2013$57,324,792
Year: 2014$22,361,875
Year: 2015$9,973,750
Year: 2016$1,643,750

Pro Payroll

Scott Hartnell 8,000,000(2)
Cam Ward 6,666,668(1)
Brenden Morrow 5,010,000(1)
Ryan Malone 4,500,000(3)
Brad Boyes 4,250,000(1)
Curtis Glencross 3,850,000(1)
David Legwand 3,800,000(1)
Saku Koivu 3,600,000(1)
Daniel Cleary 2,000,000(2)
Scott Hannan 1,999,999(1)
Matt Hunwick 1,600,000(1)
Jonathan Ericsson 1,310,000(2)
Nicklas Grossmann 1,250,000(3)
Peter Budaj 1,110,000(1)
Mike Komisarek 1,110,000(1)
Tim Brent 1,100,000(1)
Kyle Chipchura 1,093,750(4)
Roman Hamrlik 1,000,000(3)
Francis Bouillon 1,000,000(2)
Tom Poti 920,000(3)
Keith Aucoin 650,000(1)
Eric Nystrom 600,000(3)
Kevin Westgarth 550,000(4)


Farm Payroll

Kris Russell 162,500(1)
Colton Gillies 78,125(2)
Drew Miller 60,000(3)
Nicolas Blanchard 53,750(1)




Montreal

ArenaBell Centre
Capacity21,273
Ticket Price$30.00


Income

Current Funds$40,913,171
Home Games Remaining0
Avg. Attendance15,409
Avg. Revenue/Game$1,109,600
Projected Revenue$0,000

Expenses

Pro Payroll$60,300,999
Farm Payroll$798,617
Prospect Fees$120,637
Coach$0,000
Games Remaining0
Total Game Expenses$746,588
Projected Expenses$0,000
Projected Balance$40,913,171

Salary Commitment

Year: 2013$61,099,616
Year: 2014$43,733,617
Year: 2015$34,028,450
Year: 2016$12,775,100

Pro Payroll

Evgeni Malkin 8,625,000(1)
Carey Price 7,650,000(4)
Max Pacioretty 6,700,000(3)
Alexander Semin 5,260,000(3)
Josh Gorges 3,900,000(3)
Frans Nielsen 3,760,000(3)
Andrei Markov 3,500,000(2)
Dan Girardi 3,325,000(1)
Chris Kelly 2,510,000(4)
Maxime Talbot 2,500,000(2)
Andrew Ference 2,500,000(4)
Daniel Winnik 1,800,000(1)
Vladimir Sobotka 1,499,999(1)
Douglas Murray 1,400,000(2)
Mathieu Perreault 1,312,500(2)
Lars Eller 1,037,500(1)
P.K. Subban 875,000(1)
Brendan Gallagher 870,000(3)
Joey MacDonald 751,000(2)
Brian Gionta 525,000(3)


Farm Payroll

Colby Armstrong 175,000(2)
Tom Pyatt 151,000(1)
Jarred Tinordi 108,250(3)
Carlo Colaiacovo 70,100(3)
Cory Emmerton 66,667(2)
Greg Pateryn 60,100(4)
Mike Lundin 60,000(3)
George Parros 55,000(4)
Ryan White 52,500(1)




Nashville

ArenaBridgestone Arena
Capacity17,113
Ticket Price$30.00


Income

Current Funds-$10,707,391
Home Games Remaining0
Avg. Attendance12,771
Avg. Revenue/Game$919,533
Projected Revenue$0,000

Expenses

Pro Payroll$54,973,536
Farm Payroll$1,165,000
Prospect Fees$57,268
Coach$0,000
Games Remaining0
Total Game Expenses$685,315
Projected Expenses$0,000
Projected Balance-$10,707,391

Salary Commitment

Year: 2013$56,138,536
Year: 2014$42,931,036
Year: 2015$25,858,333
Year: 2016$16,350,000

Pro Payroll

Erik Karlsson 6,500,000(4)
Ryan O'Reilly 6,250,000(2)
Braydon Coburn 5,600,000(4)
Marc-Edouard Vlasic 4,250,000(4)
Jack Johnson 3,875,000(2)
Jaroslav Halak 3,750,000(1)
Artem Anisimov 3,283,333(3)
Jean-Sebastien Giguere3,200,000(1)
Brad Stuart 3,000,000(3)
Brayden Schenn 2,018,333(2)
Jason Chimera 1,820,000(1)
Shawn Matthias 1,750,000(2)
Roman Cervenka 1,600,000(1)
Ryan Johansen 1,392,500(2)
Peter Holland 1,067,500(3)
Jordan Caron 1,045,000(1)
Alex Chiasson 900,000(2)
Zack Smith 875,000(1)
Jack Hillen 875,000(3)
Kevin Porter 796,870(2)
Jamal Mayers 600,000(3)
Harry Zolnierczyk 525,000(3)


Farm Payroll

Zac Dalpe 806,250(1)
Jared Cowen 111,250(1)
Chris Brown 90,000(2)
Tim Wallace 52,500(3)
Lane MacDermid 52,500(3)
Stu Bickel 52,500(3)




NewJersey

ArenaPrudential Center
Capacity17,625
Ticket Price$30.00


Income

Current Funds-$2,442,230
Home Games Remaining0
Avg. Attendance15,250
Avg. Revenue/Game$1,098,060
Projected Revenue$0,000

Expenses

Pro Payroll$61,966,440
Farm Payroll$1,914,667
Prospect Fees$136,539
Coach$0,000
Games Remaining0
Total Game Expenses$780,703
Projected Expenses$0,000
Projected Balance-$2,442,230

Salary Commitment

Year: 2013$63,881,107
Year: 2014$47,708,667
Year: 2015$19,714,750
Year: 2016$2,656,250

Pro Payroll

Rick Nash 11,100,000(2)
Fedor Tyutin 6,100,000(3)
Corey Crawford 5,666,000(3)
Michael Grabner 5,666,000(2)
Tomas Fleischmann 5,100,000(2)
Andrej Meszaros 4,562,500(1)
David Perron 3,812,500(3)
Braden Holtby 3,042,190(1)
Brandon Sutter 2,937,500(2)
Darren Helm 2,656,250(4)
John-Michael Liles 1,990,000(1)
Derek Roy 1,881,000(1)
Brad Richardson 1,468,750(1)
Raffi Torres 850,000(3)
Tomas Tatar 840,000(2)
Paul Postma 793,750(2)
Matt Calvert 775,000(1)
Brett Sutter 600,000(1)
Tom Wandell 550,000(2)
Grant Clitsome 525,000(1)
Justin Falk 525,000(1)
Greg Zanon 525,000(3)


Farm Payroll

Taylor Beck 886,667(2)
Kyle Wellwood 650,000(1)
David Rundblad 120,000(2)
Zenon Konopka 95,000(1)
Gabriel Dumont 58,000(1)
Joe Finley 52,500(3)
Zac Rinaldo 52,500(3)




NYIsles

ArenaNassau Coliseum
Capacity16,250
Ticket Price$30.00


Income

Current Funds-$12,658,062
Home Games Remaining0
Avg. Attendance15,164
Avg. Revenue/Game$1,091,882
Projected Revenue$0,000

Expenses

Pro Payroll$63,805,168
Farm Payroll$1,837,025
Prospect Fees$38,767
Coach$0,000
Games Remaining0
Total Game Expenses$800,987
Projected Expenses$0,000
Projected Balance-$12,658,062

Salary Commitment

Year: 2013$65,642,193
Year: 2014$35,169,626
Year: 2015$16,859,000
Year: 2016$1,062,600

Pro Payroll

Henrik Zetterberg 9,212,000(1)
Ryan Suter 8,175,000(3)
Patrice Bergeron 6,312,500(2)
Johan Franzen 6,000,000(2)
Mike Smith 5,671,500(3)
Phil Kessel 5,625,000(1)
Loui Eriksson 4,266,667(1)
Niklas Kronwall 4,260,000(1)
Justin Schultz 3,775,000(2)
Ray Emery 1,500,000(1)
David Moss 1,200,000(1)
Cam Fowler 1,195,000(1)
Ryan McDonagh 1,131,250(1)
Daniel Alfredsson 1,000,001(2)
Alex Tanguay 1,000,000(3)
Kyle Brodziak 975,000(4)
Cam Atkinson 856,250(1)
Lubomir Visnovsky 600,000(3)
Tomas Kopecky 525,000(2)
Colin McDonald 525,000(2)


Farm Payroll

Andreas Lilja 550,000(1)
Brett Carson 550,000(1)
Andrej Sustr 349,900(3)
Ondrej Palat 95,000(2)
Ryan Jones 87,600(4)
Rob Klinkhammer 78,125(2)
Chris VandeVelde 71,400(1)
Brandon Mashinter 55,000(1)




NYRangers

ArenaMadison Square Garden
Capacity18,200
Ticket Price$30.00


Income

Current Funds-$23,266,755
Home Games Remaining0
Avg. Attendance15,616
Avg. Revenue/Game$1,124,400
Projected Revenue$0,000

Expenses

Pro Payroll$64,018,584
Farm Payroll$2,369,950
Prospect Fees$86,068
Coach$0,000
Games Remaining0
Total Game Expenses$810,666
Projected Expenses$0,000
Projected Balance-$23,266,755

Salary Commitment

Year: 2013$66,388,534
Year: 2014$45,662,225
Year: 2015$37,555,600
Year: 2016$16,400,000

Pro Payroll

Alex Ovechkin 11,250,000(4)
Dustin Brown 10,000,000(3)
Ryan Miller 5,334,000(1)
Travis Zajac 5,333,334(1)
RJ Umberger 4,500,000(4)
Kris Versteeg 4,400,000(3)
Zach Bogosian 3,750,000(1)
Luke Schenn 3,350,000(3)
Sergei Gonchar 3,000,000(1)
Anton Volchenkov 2,900,000(2)
Carl Hagelin 2,250,000(2)
Dainius Zubrus 1,500,000(3)
Charlie Coyle 975,000(3)
Derek Stepan 918,750(1)
Justin Faulk 882,500(2)
Jimmy Hayes 775,000(1)
Scottie Upshall 650,000(4)
Richard Bachman 625,000(1)
Patrick Maroon 575,000(2)
Derek MacKenzie 525,000(1)
Dalton Prout 525,000(3)


Farm Payroll

Adam Larsson 925,000(2)
Matt Kassian 150,000(2)
Filip Forsberg 146,100(3)
Chris Kreider 132,500(2)
Alexander Burmistrov 125,750(1)
Chris Bourque 125,100(1)
Matt Tennyson 117,500(2)
Jack Skille 103,125(1)
Sean Collins 100,000(2)
Colby Robak 87,500(3)
Tyler Toffoli 87,000(3)
Tye McGinn 85,000(3)
Alexander Urbom 74,125(2)
Aaron Gagnon 56,250(1)
Harri Pesonen 55,000(1)




Ottawa

ArenaScotiabank Place
Capacity19,153
Ticket Price$32.00


Income

Current Funds$3,222,347
Home Games Remaining0
Avg. Attendance15,727
Avg. Revenue/Game$1,207,803
Projected Revenue$0,000

Expenses

Pro Payroll$64,251,665
Farm Payroll$3,745,313
Prospect Fees$58,650
Coach$0,000
Games Remaining0
Total Game Expenses$829,947
Projected Expenses$0,000
Projected Balance$3,222,347

Salary Commitment

Year: 2013$67,996,978
Year: 2014$64,902,603
Year: 2015$37,779,165
Year: 2016$34,304,998

Pro Payroll

Pekka Rinne 11,125,000(4)
Ray Whitney 5,950,000(2)
Evander Kane 5,250,000(4)
Kimmo Timonen 5,000,000(4)
Claude Giroux 4,687,500(2)
Matt Duchene 4,375,000(2)
T.J. Oshie 4,175,000(4)
Devin Setoguchi 3,750,000(2)
Pascal Dupuis 3,250,000(2)
Vinny Prospal 2,999,999(4)
Eric Brewer 2,999,999(4)
Eric Gryba 1,600,000(1)
Mathieu Garon 1,400,000(3)
Oliver Ekman-Larsson 1,370,000(1)
Mika Zibanejad 1,319,167(3)
Craig Adams 1,250,000(4)
Jakob Silfverberg 900,000(2)
Chris Neil 900,000(4)
Patrick Wiercioch 875,000(2)
Radek Dvorak 550,000(4)
Marc Methot 525,000(3)


Farm Payroll

Ville Leino 3,200,000(2)
Stephane Da Costa 135,938(2)
Mark Borowiecki 125,000(3)
Dana Tyrell 71,875(1)
Derek Grant 55,000(4)
Yann Danis 52,500(3)
Kaspars Daugavins 52,500(1)
B.J. Crombeen 52,500(3)




Philly

ArenaWachovia Center
Capacity19,537
Ticket Price$30.00


Income

Current Funds$1,394,180
Home Games Remaining0
Avg. Attendance11,888
Avg. Revenue/Game$856,025
Projected Revenue$0,000

Expenses

Pro Payroll$60,855,000
Farm Payroll$2,595,000
Prospect Fees$132,692
Coach$0,000
Games Remaining0
Total Game Expenses$775,399
Projected Expenses$0,000
Projected Balance$1,394,180

Salary Commitment

Year: 2013$63,450,000
Year: 2014$54,012,900
Year: 2015$46,247,900
Year: 2016$11,420,400

Pro Payroll

Joffrey Lupul 9,500,000(3)
Dion Phaneuf 6,000,000(3)
Jussi Jokinen 4,800,000(3)
Tyler Bozak 4,200,000(4)
Brooks Orpik 4,000,000(3)
Victor Hedman 4,000,000(4)
David Jones 3,900,000(3)
Ondrej Pavelec 3,687,500(3)
Matt Cooke 3,100,000(1)
Andrew Cogliano 2,987,500(2)
Dustin Penner 1,810,000(4)
Nathan Gerbe 1,550,000(1)
Boyd Gordon 1,480,000(3)
Patrick Dwyer 1,460,000(3)
Clayton Stoner 1,312,500(2)
Chris Mason 1,300,000(1)
Michal Handzus 1,260,000(4)
Magnus Paajarvi 1,257,500(1)
TJ Galiardi 1,187,500(1)
Roman Josi 937,500(2)
Victor Bartley 600,000(1)
Keith Ballard 525,000(2)


Farm Payroll

Darroll Powe 1,440,000(2)
Jeff Schultz 285,833(1)
Jonas Gustavsson 200,000(2)
Chad LaRose 150,000(2)
Mark Arcobello 80,100(1)
Carter Hutton 80,100(4)
Scott Timmins 76,167(1)
Mark Cundari 70,300(4)
Mark Eaton 55,000(2)
Nolan Yonkman 52,500(2)
Shane O'Brien 52,500(2)
Chris Mueller 52,500(2)




Phoenix

ArenaJobing.com Arena
Capacity17,125
Ticket Price$30.00


Income

Current Funds-$18,412,479
Home Games Remaining0
Avg. Attendance14,171
Avg. Revenue/Game$1,020,404
Projected Revenue$0,000

Expenses

Pro Payroll$66,089,414
Farm Payroll$364,063
Prospect Fees$36,000
Coach$0,000
Games Remaining0
Total Game Expenses$810,847
Projected Expenses$0,000
Projected Balance-$18,412,479

Salary Commitment

Year: 2013$66,453,477
Year: 2014$38,982,290
Year: 2015$14,516,666
Year: 2016$5,000,000

Pro Payroll

Joe Thornton 9,720,000(1)
Eric Staal 8,687,500(2)
Matt Moulson 5,999,999(2)
Alexander Edler 5,000,000(4)
PA Parenteau 5,000,000(1)
Devan Dubnyk 4,375,000(2)
Chris Phillips 4,050,000(1)
Drew Stafford 4,000,000(2)
Chris Kunitz 3,937,500(3)
Nick Foligno 3,854,166(3)
Guillaume Latendresse 2,343,750(1)
Chris Higgins 1,999,999(1)
Sami Salo 1,250,000(2)
Henrik Tallinder 1,200,000(3)
Joe Corvo 1,060,500(1)
Anton Khudobin 801,000(1)
Gabriel Bourque 635,000(1)
Trevor Smith 550,000(1)
Tim Sestito 550,000(1)
Arron Asham 550,000(1)
Bryan Allen 525,000(3)


Farm Payroll

Raphael Diaz 153,125(2)
Bobby Butler 112,500(1)
Peter Regin 98,438(1)




Pittsburgh

ArenaConsol Energy Center
Capacity18,087
Ticket Price$30.00


Income

Current Funds-$33,205,633
Home Games Remaining0
Avg. Attendance12,219
Avg. Revenue/Game$879,798
Projected Revenue$0,000

Expenses

Pro Payroll$55,212,249
Farm Payroll$1,869,224
Prospect Fees$103,217
Coach$0,000
Games Remaining0
Total Game Expenses$697,374
Projected Expenses$0,000
Projected Balance-$33,205,633

Salary Commitment

Year: 2013$57,081,473
Year: 2014$40,141,723
Year: 2015$21,931,416
Year: 2016$11,160,000

Pro Payroll

Roberto Luongo 11,100,000(1)
Martin Havlat 5,850,000(2)
Joni Pitkanen 4,999,999(3)
Ryane Clowe 4,850,000(4)
Tuomo Ruutu 4,250,000(3)
Sergei Kostitsyn 3,000,000(1)
Nikita Nikitin 2,687,500(2)
Steve Downie 2,650,000(1)
Torrey Mitchell 2,276,000(2)
Niklas Backstrom 2,150,000(2)
Jordan Leopold 2,100,000(4)
Danny Briere 2,000,000(4)
Maxim Lapierre 1,260,000(4)
Tom Kostopoulos 950,000(4)
Beau Bennett 900,000(2)
Adam Pardy 900,000(2)
Zack Kassian 855,000(2)
Adam Cracknell 805,000(2)
Cody Eakin 578,750(2)
Tomas Kundratek 525,000(3)
Davis Drewiske 525,000(3)


Farm Payroll

Jordan Nolan 174,375(2)
Matt Taormina 160,313(2)
Martin Biron 130,000(1)
Nathan Beaulieu 127,500(3)
Mark Scheifele 124,417(3)
Jay Beagle 112,500(3)
Ben Scrivens 111,025(2)
Quinton Howden 107,000(3)
Chad Johnson 105,469(2)
Nate Prosser 103,125(2)
Peter Harrold 99,500(2)
Anton Lander 90,000(2)
Stefan Elliott 88,500(2)
Tyson Barrie 83,250(2)
Jan Mursak 68,750(2)
Mike Blunden 68,750(2)
Matt Fraser 59,750(1)
Brian McGrattan 55,000(2)




SanJose

ArenaHP Pavilion
Capacity17,562
Ticket Price$30.00


Income

Current Funds-$25,562,372
Home Games Remaining0
Avg. Attendance9,899
Avg. Revenue/Game$712,760
Projected Revenue$0,000

Expenses

Pro Payroll$56,598,333
Farm Payroll$150,000
Prospect Fees$55,612
Coach$0,000
Games Remaining0
Total Game Expenses$692,731
Projected Expenses$0,000
Projected Balance-$25,562,372

Salary Commitment

Year: 2013$56,748,333
Year: 2014$40,957,083
Year: 2015$10,735,833
Year: 2016$6,000,000

Pro Payroll

Patrik Elias 8,250,000(1)
Dany Heatley 7,020,000(2)
Jordan Staal 6,000,000(4)
Ryan Whitney 5,380,000(2)
Zbynek Michalek 3,840,000(2)
Tyler Ennis 3,515,625(2)
Al Montoya 3,300,000(2)
Tyler Kennedy 2,937,500(3)
Kyle Okposo 2,375,000(2)
Jamie McBain 2,250,000(2)
Josh Bailey 1,625,000(1)
Jussi Rynnas 1,500,000(2)
Jeff Skinner 1,195,000(1)
Dmitrij Jaskin 925,000(3)
Travis Hamonic 918,750(1)
Andrew MacDonald 890,625(2)
Mark Stone 873,333(3)
Nick Bonino 796,250(1)
David Ullstrom 781,250(1)
Benn Ferriero 575,000(1)
Matt Pelech 550,000(1)
Dylan Reese 550,000(1)
Michael Caruso 550,000(1)


Farm Payroll

Philipp Grubauer 150,000(2)




StLouis

ArenaScottrade Center
Capacity19,150
Ticket Price$30.00


Income

Current Funds-$2,793,718
Home Games Remaining0
Avg. Attendance13,232
Avg. Revenue/Game$952,524
Projected Revenue$0,000

Expenses

Pro Payroll$50,210,625
Farm Payroll$52,500
Prospect Fees$89,393
Coach$0,000
Games Remaining0
Total Game Expenses$614,055
Projected Expenses$0,000
Projected Balance-$2,793,718

Salary Commitment

Year: 2013$50,263,125
Year: 2014$40,428,750
Year: 2015$21,500,000
Year: 2016$0,000

Pro Payroll

Brent Burns 6,300,000(3)
Stephen Weiss 5,810,000(3)
Chris Stewart 5,187,500(3)
James Reimer 4,000,000(2)
Antoine Vermette 3,750,000(2)
Todd Bertuzzi 2,800,000(1)
Marcel Goc 2,710,000(3)
Ryan Wilson 2,250,000(2)
Brenden Dillon 2,200,000(1)
Anton Stralman 1,700,000(1)
Mark Stuart 1,600,000(2)
Matt Beleskey 1,350,000(2)
Ian Cole 1,081,250(1)
Matt D'Agostini 1,000,000(2)
Jonathan Marchessault 925,000(2)
Jason Akeson 900,000(2)
Tyler Johnson 900,000(2)
Casey Cizikas 872,500(2)
Aaron Palushaj 831,250(2)
Petr Mrazek 790,000(3)
Patrice Cormier 728,125(1)
Matt Greene 700,000(1)
Alexander Sulzer 650,000(3)
Alex Stalock 625,000(1)
Dwight King 550,000(2)


Farm Payroll

Derek Smith 52,500(3)




TampaBay

ArenaSt. Pete Times Forum
Capacity19,758
Ticket Price$30.00


Income

Current Funds$15,298,601
Home Games Remaining0
Avg. Attendance14,925
Avg. Revenue/Game$1,074,570
Projected Revenue$0,000

Expenses

Pro Payroll$63,207,581
Farm Payroll$892,825
Prospect Fees$167,866
Coach$0,000
Games Remaining0
Total Game Expenses$783,759
Projected Expenses$0,000
Projected Balance$15,298,601

Salary Commitment

Year: 2013$64,100,406
Year: 2014$54,545,831
Year: 2015$27,136,864
Year: 2016$12,838,414

Pro Payroll

Ilya Kovalchuk 9,611,000(3)
Radim Vrbata 8,680,000(2)
Martin Erat 6,250,000(1)
Jonathan Quick 5,876,414(4)
Ryan Callahan 5,343,750(2)
Matt Read 5,250,000(2)
Derick Brassard 4,166,667(2)
Teddy Purcell 3,968,750(3)
Rene Bourque 3,700,000(2)
Tomas Plekanec 3,110,000(4)
Adrian Aucoin 1,162,000(1)
Kurtis Foster 1,162,000(1)
Steve Oleksy 1,102,000(4)
Aaron Rome 550,000(4)
Corey Potter 550,000(4)
Ryan O'Byrne 550,000(4)
Michael Kostka 550,000(3)
John Erskine 550,000(4)
Andre Benoit 550,000(4)
Kevin Poulin 525,000(1)


Farm Payroll

Mason Raymond 284,375(1)
Benoit Pouliot 162,500(2)
Radek Martinek 116,200(3)
Aaron Johnson 106,050(2)
Colton Sceviour 60,000(1)
JT Wyman 55,600(1)
Kris Newbury 55,600(1)
Kent Huskins 52,500(3)




Toronto

ArenaAir Canada Centre
Capacity18,800
Ticket Price$30.00


Income

Current Funds-$18,320,362
Home Games Remaining0
Avg. Attendance14,528
Avg. Revenue/Game$1,045,965
Projected Revenue$0,000

Expenses

Pro Payroll$63,351,667
Farm Payroll$5,244,183
Prospect Fees$124,957
Coach$0,000
Games Remaining0
Total Game Expenses$838,059
Projected Expenses$0,000
Projected Balance-$18,320,362

Salary Commitment

Year: 2013$68,595,850
Year: 2014$43,841,584
Year: 2015$32,248,584
Year: 2016$16,010,000

Pro Payroll

Zdeno Chara 9,000,000(4)
Drew Doughty 7,000,000(3)
Jeff Carter 6,375,000(2)
Martin St Louis 6,100,000(1)
Brad Richards 6,000,000(4)
Mike Fisher 5,020,000(3)
Shane Doan 4,150,000(1)
Blake Wheeler 3,187,500(1)
Jarome Iginla 3,000,000(1)
Jaromir Jagr 2,000,000(2)
Kevin Klein 1,687,500(1)
Jiri Tlusty 1,600,000(1)
Dougie Hamilton 1,494,167(3)
Jan Hejda 1,250,000(3)
Kevin Shattenkirk 1,137,500(1)
Lee Stempniak 1,100,000(2)
Evgeni Nabokov 750,000(3)
Martin Brodeur 750,000(2)
Steve Ott 600,000(1)
Jay Harrison 600,000(2)
Michael Ryder 550,000(1)


Farm Payroll

Marc-Andre Bergeron 1,880,000(1)
Shawn Thornton 900,000(4)
Stephen Gionta 686,000(2)
Scott Nichol 550,000(1)
Ryan Garbutt 535,000(3)
Jamie Oleksiak 136,917(3)
Michael Leighton 100,100(1)
Andreas Nodl 84,500(1)
Matt Hackett 82,000(2)
Jesse Joensuu 73,417(1)
Paul Bissonnette 55,000(4)
Matthew Konan 55,000(4)
Rich Clune 53,750(1)
Francis Wathier 52,500(3)




Vancouver

ArenaRogers Arena
Capacity18,810
Ticket Price$30.00


Income

Current Funds-$28,639,352
Home Games Remaining0
Avg. Attendance15,123
Avg. Revenue/Game$1,088,816
Projected Revenue$0,000

Expenses

Pro Payroll$63,762,832
Farm Payroll$6,616,396
Prospect Fees$132,560
Coach$0,000
Games Remaining0
Total Game Expenses$859,900
Projected Expenses$0,000
Projected Balance-$28,639,352

Salary Commitment

Year: 2013$70,379,228
Year: 2014$43,208,228
Year: 2015$33,361,563
Year: 2016$17,452,000

Pro Payroll

Marian Gaborik 10,000,000(1)
Marian Hossa 9,600,000(1)
Erik Cole 7,260,000(3)
Vincent Lecavalier 6,000,000(4)
Sergei Bobrovsky 5,625,000(2)
Tyler Myers 5,500,000(4)
Mark Streit 5,000,000(4)
Jonathan Huberdeau 3,194,167(3)
John Mitchell 1,874,999(2)
Ryan Carter 1,500,000(3)
Matt Cullen 1,400,000(1)
Hal Gill 1,005,000(3)
Colin Fraser 952,000(4)
Steve Begin 925,000(3)
Jake Allen 816,666(2)
Philip Larsen 755,000(2)
Steve Bernier 750,000(3)
Tim Jackman 555,000(1)
Justin Braun 525,000(2)
Cam Barker 525,000(3)


Farm Payroll

Ladislav Smid 2,812,500(1)
Jamie Langenbrunner 895,000(1)
Craig Smith 820,000(1)
Mike Santorelli 756,000(1)
Matthew Lombardi 250,000(2)
Roman Horak 250,000(3)
Lennart Petrell 250,000(3)
Josh Harding 200,000(1)
Ryan Murphy 134,417(3)
Sven Baertschi 115,979(3)
Brendan Mikkelson 75,000(1)
Ben Street 57,500(1)




Washington

ArenaVerizon Center
Capacity18,277
Ticket Price$30.00


Income

Current Funds-$12,017,183
Home Games Remaining0
Avg. Attendance16,405
Avg. Revenue/Game$1,181,072
Projected Revenue$0,000

Expenses

Pro Payroll$62,171,500
Farm Payroll$3,611,850
Prospect Fees$90,749
Coach$0,000
Games Remaining0
Total Game Expenses$803,343
Projected Expenses$0,000
Projected Balance-$12,017,183

Salary Commitment

Year: 2013$65,783,350
Year: 2014$39,111,450
Year: 2015$13,846,450
Year: 2016$7,843,700

Pro Payroll

Henrik Lundqvist 14,040,000(1)
Thomas Vanek 8,750,000(2)
David Backes 8,000,000(2)
Wayne Simmonds 3,975,000(4)
Nikolai Kulemin 3,500,000(2)
Dave Bolland 3,375,000(1)
Cody Franson 3,350,000(1)
Paul Martin 3,200,000(1)
Marek Zidlicky 2,710,000(4)
Vladimir Tarasenko 1,750,000(2)
Daniel Paille 1,300,000(3)
Matt Stajan 1,250,000(2)
Cody Hodgson 1,212,500(2)
Wojtek Wolski 1,030,000(4)
Matt Irwin 1,000,000(1)
Alexei Ponikarovsky 950,000(3)
Ruslan Fedotenko 752,000(3)
Brian Boucher 752,000(3)
Mark Fraser 750,000(2)
Ron Hainsey 525,000(1)


Farm Payroll

Mikael Granlund 2,100,000(3)
Jim Slater 199,900(1)
Jonathan Bernier 156,250(1)
Chris Butler 156,250(1)
Ian White 155,000(1)
Oliver Lauridsen 128,700(4)
Jared Boll 105,000(1)
Tom Sestito 93,750(3)
Cody McCormick 90,000(1)
Drayson Bowman 75,000(1)
Jake Dowell 70,000(1)
Akim Aliu 69,500(1)
Chad Ruhwedel 55,000(3)
Jeff Frazee 52,500(1)
Matt Martin 52,500(2)
Daniel Taylor 52,500(1)




Winnipeg

ArenaMTS Centre
Capacity15,015
Ticket Price$30.00


Income

Current Funds-$16,470,358
Home Games Remaining0
Avg. Attendance14,711
Avg. Revenue/Game$1,059,281
Projected Revenue$0,000

Expenses

Pro Payroll$54,244,640
Farm Payroll$1,608,496
Prospect Fees$156,109
Coach$0,000
Games Remaining0
Total Game Expenses$683,040
Projected Expenses$0,000
Projected Balance-$16,470,358

Salary Commitment

Year: 2013$55,500,636
Year: 2014$40,002,157
Year: 2015$22,643,266
Year: 2016$15,555,000

Pro Payroll

Milan Lucic 7,500,000(4)
David Krejci 5,250,000(2)
Tobias Enstrom 5,000,000(1)
Brad Marchand 4,500,000(4)
Kyle Turris 3,500,000(4)
Mikkel Boedker 3,364,391(2)
Steve Mason 3,000,000(2)
Tom Gilbert 2,999,999(3)
Jimmy Howard 2,812,500(1)
Colin Wilson 2,500,000(3)
Luca Sbisa 2,500,000(2)
Tyler Seguin 2,270,000(1)
Mark Fistric 1,843,750(2)
Jaden Schwartz 1,100,000(3)
Olli Jokinen 991,000(1)
Thomas Greiss 937,500(2)
Rostislav Klesla 900,000(1)
Brendan Smith 875,000(1)
Tommy Wingels 775,500(1)
Ryan Smyth 550,000(1)
Alex Kovalev 550,000(1)
Alec Martinez 525,000(1)


Farm Payroll

Krystofer Barch 300,000(0)
Torey Krug 200,000(2)
Brandon Manning 200,000(3)
Rick DiPietro 198,850(3)
Brett Connolly 130,000(2)
Carl Soderberg 100,833(1)
Rickard Rakell 89,417(3)
Marc-Andre Gragnani 88,146(1)
Dmitry Orlov 80,750(2)
Anthony Peluso 60,500(1)
Daniel Bang 55,000(4)
Derek Meech 52,500(0)
Cody Goloubef 52,500(2)