Financial Report

(As of Friday, Jun 5 2015)

Anaheim

ArenaHonda Center
Capacity18,000
Ticket Price$33.00


Income

Current Funds$6,423,577
Home Games Remaining39
Avg. Attendance15,962
Avg. Revenue/Game$1,264,151
Projected Revenue$49,301,889

Expenses

Pro Payroll$42,194,862
Farm Payroll$516,241
Prospect Fees$37,510
Coach$0,000
Games Remaining78
Total Game Expenses$521,325
Projected Expenses$40,663,315
Projected Balance$15,062,151

Salary Commitment

Year: 2014$42,711,103
Year: 2015$42,098,782
Year: 2016$30,254,255
Year: 2017$9,330,084

Pro Payroll

Henrik Sedin 6,954,545(3)
Daniel Sedin 6,830,357(3)
Roberto Luongo 3,938,923(4)
Nathan Horton 3,697,071(3)
Mike Fisher 3,227,143(2)
Kris Versteeg 2,828,571(2)
Craig Anderson 1,999,999(4)
Cal Clutterbuck 1,767,857(3)
Nick Leddy 1,735,714(2)
Daniel Winnik 1,623,077(4)
Christopher Tanev 1,607,140(2)
Barret Jackman 1,385,385(4)
David Schlemko 954,241(3)
Marco Scandella 658,929(2)
Jakob Silfverberg 578,571(1)
Jason Zucker 548,839(2)
Steve Bernier 482,143(2)
Jeff Halpern 476,357(2)
Tyler Wotherspoon 300,000(3)
Colton Sissons 300,000(3)
Patrik Nemeth 300,000(4)


Farm Payroll

Mikhail Grigorenko 114,107(2)
Frank Corrado 96,477(2)
Conor Allen 90,100(3)
Adam Burish 50,100(4)
Casey Wellman 35,357(2)
Stephane Veilleux 33,750(2)
Jerred Smithson 33,750(1)
Darren Archibald 32,600(4)
Chris VandeVelde 30,000(3)




Boston

ArenaTD Garden
Capacity18,000
Ticket Price$30.00


Income

Current Funds$2,939,723
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$36,970,553
Farm Payroll$1,590,839
Prospect Fees$104,775
Coach$0,000
Games Remaining82
Total Game Expenses$471,539
Projected Expenses$38,666,167
Projected Balance-$35,726,444

Salary Commitment

Year: 2014$38,561,392
Year: 2015$23,173,412
Year: 2016$10,255,555
Year: 2017$6,494,840

Pro Payroll

James Neal 5,400,000(2)
Matt Niskanen 5,000,000(4)
Ryan Getzlaf 4,950,000(1)
Brent Burns 4,050,000(2)
Jason Garrison 2,902,500(2)
Marc Staal 2,695,982(1)
Jonas Hiller 2,458,929(1)
Jiri Tlusty 1,896,429(1)
Antoine Roussel 1,607,143(3)
Trevor Lewis 926,786(3)
Sami Salo 803,571(1)
Ryan Reaves 638,840(4)
Jordin Tootoo 636,429(3)
Carter Ashton 585,000(1)
James Sheppard 533,570(1)
Michael Stone 437,946(1)
Matt Bartkowski 417,857(1)
Eric O'Dell 376,000(4)
Cristopher Nilstorp 353,571(3)
Bryce Van Brabant 300,000(4)


Farm Payroll

PA Parenteau 215,000(2)
Marek Mazanec 200,000(1)
Roman Polak 176,786(2)
Michael Del Zotto 163,929(1)
Darcy Kuemper 150,000(4)
Mike Weber 133,929(3)
Ed Jovanovski 83,571(2)
Patrick Kaleta 80,357(1)
Erik Gustafsson 64,286(1)
Matt Donovan 56,250(2)
Brayden McNabb 53,518(1)
Jacob Josefson 46,607(1)
Victor Bartley 42,857(3)
Brad Malone 33,750(2)
Freddie Hamilton 30,000(3)
Paul Carey 30,000(4)
Blake Comeau 30,000(3)




Buffalo

ArenaHSBC Arena
Capacity19,000
Ticket Price$23.00


Income

Current Funds$3,249,661
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$33,798,394
Farm Payroll$383,453
Prospect Fees$86,058
Coach$0,000
Games Remaining82
Total Game Expenses$417,901
Projected Expenses$34,267,905
Projected Balance-$31,018,244

Salary Commitment

Year: 2014$34,181,847
Year: 2015$24,194,626
Year: 2016$16,466,251
Year: 2017$1,748,000

Pro Payroll

Dustin Brown 6,428,571(2)
Jason Pominville 4,821,429(3)
Brad Richards 3,857,143(3)
Derek Roy 2,777,000(3)
Tim Gleason 2,250,000(1)
Michael Raffl 1,555,000(1)
Martin Biron 1,500,000(1)
Andrew Hammond 1,500,000(1)
Gabriel Landeskog 1,446,429(1)
Jordan Leopold 1,350,000(3)
Valeri Nichushkin 950,000(3)
Kevan Miller 888,000(4)
Philip Samuelsson 750,000(4)
Charlie Coyle 626,786(2)
Zach Redmond 602,679(3)
Justin Faulk 567,321(1)
Marcus Foligno 560,893(1)
Emerson Etem 559,286(2)
Devante Smith-Pelly 507,857(1)
Tom Wilson 300,000(3)


Farm Payroll

J.T. Miller 79,982(2)
Justin Florek 50,000(4)
Eriah Hayes 50,000(1)
Matt Halischuk 49,721(1)
Andrew Alberts 33,750(2)
Johan Sundstrom 30,000(3)
Evgeny Kuznetsov 30,000(3)
Ryan Hamilton 30,000(4)
Greg McKegg 30,000(4)




Calgary

ArenaPengrowth Saddledome
Capacity18,000
Ticket Price$30.00


Income

Current Funds$58,909,282
Home Games Remaining36
Avg. Attendance17,976
Avg. Revenue/Game$1,294,243
Projected Revenue$46,592,748

Expenses

Pro Payroll$44,577,938
Farm Payroll$667,414
Prospect Fees$56,560
Coach$0,000
Games Remaining73
Total Game Expenses$552,462
Projected Expenses$40,329,751
Projected Balance$65,172,279

Salary Commitment

Year: 2014$45,245,352
Year: 2015$32,001,336
Year: 2016$16,137,229
Year: 2017$12,060,343

Pro Payroll

Steven Stamkos 8,357,143(2)
Phil Kessel 4,725,000(4)
Mark Giordano 3,535,714(1)
Patrik Elias 3,500,000(4)
Cory Schneider 3,214,286(2)
Joe Pavelski 3,214,286(1)
Kevin Shattenkirk 2,732,143(4)
Troy Brouwer 2,510,000(3)
Dennis Wideman 1,928,571(2)
Andrew Shaw 1,677,857(2)
Erik Gudbranson 1,317,857(1)
Derek MacKenzie 1,000,100(4)
Jannik Hansen 984,375(1)
Jason Demers 964,286(1)
Brenden Morrow 800,000(1)
Shawn Horcoff 752,143(3)
Ben Scrivens 713,732(1)
Trevor Daley 642,857(2)
Kyle Brodziak 626,786(3)
Jesse Winchester 578,570(1)
Rob Klinkhammer 502,232(1)
Scott Gomez 300,000(1)


Farm Payroll

Michal Neuvirth 160,714(1)
Sami Vatanen 85,179(1)
Trevor Smith 75,100(3)
Tanner Glass 60,100(4)
Chris Neil 57,857(3)
Connor Murphy 55,000(3)
Simon Despres 52,071(1)
Eric Tangradi 43,393(2)
Peter Budaj 43,000(4)
Taylor Pyatt 35,000(1)




Carolina

ArenaRBC Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$12,789,208
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$43,674,863
Farm Payroll$1,110,349
Prospect Fees$156,738
Coach$0,000
Games Remaining82
Total Game Expenses$548,073
Projected Expenses$44,941,950
Projected Balance-$32,152,742

Salary Commitment

Year: 2014$44,785,212
Year: 2015$34,408,433
Year: 2016$24,947,143
Year: 2017$10,158,571

Pro Payroll

John Tavares 5,142,857(3)
Shea Weber 5,051,021(2)
Tuukka Rask 4,500,000(4)
Dan Girardi 4,275,000(3)
Alex Pietrangelo 4,178,571(4)
Ryan Kesler 3,274,554(1)
Jakub Voracek 2,732,143(2)
T.J. Oshie 2,683,929(3)
Derick Brassard 2,678,572(1)
Christian Ehrhoff 1,639,286(1)
Mike Santorelli 1,350,000(4)
Eric Fehr 1,076,786(3)
Tim Thomas 1,010,000(1)
Alexandre Burrows 964,286(1)
Mats Zuccarello 924,108(2)
Ryan Murray 750,000(3)
Slava Voynov 506,250(1)
Cody McLeod 337,500(2)
Nicolas Deslauriers 300,000(3)
J.T. Brown 300,000(3)


Farm Payroll

Carl Gunnarsson 140,000(3)
Patrick Wey 100,000(4)
Danny DeKeyser 86,786(1)
Tom Pyatt 72,804(1)
Paul Byron 66,295(2)
Johnny Oduya 60,000(3)
Jacob Markstrom 59,063(1)
Andrei Loktionov 58,259(2)
James Wright 57,857(2)
Alex Petrovic 55,929(2)
Andrew Ebbett 51,429(2)
Matt Hendricks 51,429(2)
Ben Eager 51,429(1)
Mike Hoffman 45,321(2)
Daniel Carcillo 33,750(1)
Nate Thompson 30,000(2)
Tyler Pitlick 30,000(3)
Linden Vey 30,000(3)
Lucas Lessio 30,000(4)




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$65,989,038
Home Games Remaining31
Avg. Attendance20,000
Avg. Revenue/Game$1,440,000
Projected Revenue$44,640,000

Expenses

Pro Payroll$44,941,035
Farm Payroll$1,880,740
Prospect Fees$78,883
Coach$0,000
Games Remaining61
Total Game Expenses$571,959
Projected Expenses$34,889,514
Projected Balance$75,739,524

Salary Commitment

Year: 2014$46,821,775
Year: 2015$29,558,920
Year: 2016$25,192,977
Year: 2017$15,888,408

Pro Payroll

Duncan Keith 6,764,836(4)
Anze Kopitar 5,464,286(4)
Jonathan Toews 4,017,857(1)
Patrick Kane 4,017,857(1)
Brent Seabrook 3,857,143(1)
Jonathan Quick 3,777,695(3)
Andrew Ladd 2,828,571(1)
Bryan Bickell 2,571,429(3)
Niklas Hjalmarsson 2,539,286(4)
Curtis Glencross 1,999,999(3)
TJ Brodie 1,366,070(2)
David Desharnais 875,000(4)
Michal Handzus 810,000(3)
Ben Smith 723,214(1)
Chad Johnson 678,015(1)
Jake Muzzin 642,857(2)
Gustav Nyquist 610,714(2)
Brandon Saad 533,036(2)
Jimmy Hayes 525,670(2)
Derek Morris 337,500(1)


Farm Payroll

Brandon Pirri 601,071(1)
Joakim Andersson 470,890(2)
Jhonas Enroth 100,446(3)
Alexey Marchenko 80,100(1)
John Gibson 65,000(4)
Marcus Kruger 57,777(1)
Johan Larsson 55,928(2)
Travis Moen 54,707(2)
Jon Merrill 45,000(3)
Ryan Stanton 38,571(2)
Nikolai Khabibulin 33,750(2)
Michal Rozsival 33,750(1)
Brandon Bollig 33,750(2)
Bryce Salvador 30,000(4)
Vladislav Namestnikov 30,000(4)
Johnny Gaudreau 30,000(4)
Scott Mayfield 30,000(4)
Max Reinhart 30,000(4)
Brandon Mashinter 30,000(1)
Kent Simpson 30,000(4)




Colorado

ArenaPepsi Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$9,167,376
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$27,692,690
Farm Payroll$36,964
Prospect Fees$82,749
Coach$0,000
Games Remaining82
Total Game Expenses$339,176
Projected Expenses$27,812,403
Projected Balance-$18,645,027

Salary Commitment

Year: 2014$27,729,654
Year: 2015$16,429,422
Year: 2016$7,668,500
Year: 2017$2,100,000

Pro Payroll

Viktor Fasth 3,375,643(3)
Frederik Andersen 2,900,000(1)
Drew Stafford 2,571,429(1)
Luke Schenn 2,153,571(2)
Alex Galchenyuk 2,073,214(2)
Karl Alzner 1,800,000(4)
Jared Spurgeon 1,714,286(2)
Jakub Kindl 1,542,857(3)
David Steckel 1,029,857(2)
Filip Forsberg 939,214(2)
Sean Couturier 739,286(1)
Ryan Ellis 713,571(1)
Drew Shore 707,143(1)
Keaton Ellerby 655,412(1)
Adam Larsson 594,643(1)
John Moore 589,821(1)
Richard Panik 578,571(1)
Dale Weise 450,000(1)
Antti Raanta 450,000(2)
Ryan Stoa 409,822(1)
Riley Nash 400,780(2)
Nick Drazenovic 353,570(1)
Sean Monahan 350,000(3)
Alexander Khokhlachev 300,000(4)
Matt Dumba 300,000(3)


Farm Payroll

Carson McMillan 36,964(1)




Columbus

ArenaNationwide Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$42,871,533
Home Games Remaining38
Avg. Attendance16,911
Avg. Revenue/Game$1,217,568
Projected Revenue$46,267,584

Expenses

Pro Payroll$44,575,452
Farm Payroll$980,357
Prospect Fees$220,357
Coach$0,000
Games Remaining76
Total Game Expenses$558,246
Projected Expenses$42,426,690
Projected Balance$46,712,427

Salary Commitment

Year: 2014$45,555,809
Year: 2015$25,241,928
Year: 2016$22,598,499
Year: 2017$8,907,142

Pro Payroll

Corey Perry 6,160,714(3)
Mike Richards 5,220,094(1)
Dan Hamhuis 4,564,286(1)
Marian Gaborik 3,815,000(1)
Mark Streit 3,214,286(3)
Travis Zajac 3,000,000(3)
Patric Hornqvist 2,732,143(4)
Jimmy Howard 2,499,999(4)
Josh Harding 2,100,000(4)
Jiri Hudler 1,928,570(1)
Steve Ott 1,510,000(4)
Matt Greene 1,222,000(1)
Paul Gaustad 1,157,143(2)
Robyn Regehr 1,092,857(2)
Lauri Korpikoski 1,000,000(1)
Grant Clitsome 931,000(3)
Alex Killorn 562,500(1)
Eric Gelinas 559,280(1)
Matt Cullen 500,000(1)
Adam Henrique 468,080(1)
Johnny Boychuk 337,500(2)


Farm Payroll

Matt Carey 199,000(1)
Kristers Gudlevskis 151,000(1)
Boone Jenner 95,000(3)
Tim Erixon 85,179(1)
Ryan Spooner 55,929(2)
Mark Barberio 38,893(1)
Brett Bellemore 35,357(3)
Anders Nilsson 35,000(3)
Kevin Connauton 35,000(3)
Michael Chaput 35,000(4)
Matt Nieto 35,000(3)
Julian Melchiori 30,000(3)
Corban Knight 30,000(3)
Josh Leivo 30,000(4)
Nate Schmidt 30,000(3)
David Warsofsky 30,000(3)
Craig Cunningham 30,000(3)




Dallas

ArenaAmerican Airlines Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$28,050,973
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$37,937,000
Farm Payroll$827,536
Prospect Fees$103,453
Coach$0,000
Games Remaining82
Total Game Expenses$474,000
Projected Expenses$38,867,989
Projected Balance-$10,817,016

Salary Commitment

Year: 2014$38,764,536
Year: 2015$25,185,286
Year: 2016$17,298,215
Year: 2017$6,313,500

Pro Payroll

Mikko Koivu 5,625,000(1)
Taylor Hall 3,857,143(4)
Cam Talbot 3,760,000(3)
Brian Campbell 3,700,000(3)
Mike Smith 3,645,964(2)
Mark Fayne 2,330,357(4)
Alexei Emelin 1,607,143(1)
Teemu Selanne 1,600,000(1)
Justin Abdelkader 1,446,429(3)
Jamie McGinn 1,406,250(1)
Chris Phillips 1,400,000(2)
Marcus Johansson 1,285,714(2)
Brenden Dillon 1,060,715(1)
Kyle Palmieri 942,857(3)
Chris Thorburn 691,071(1)
Joey Crabb 642,857(2)
Sheldon Brookbank 546,429(3)
David Savard 535,500(1)
Matt Lindblad 500,000(2)
Cody McCormick 400,000(1)
Matt Ellis 353,571(1)
Ron Hainsey 300,000(1)
Saku Koivu 300,000(3)


Farm Payroll

John Persson 104,000(3)
Kenny Agostino 96,000(4)
Jason LaBarbera 80,357(2)
Michael Hutchinson 65,000(3)
Christian Thomas 62,357(2)
Sami Aittokallio 57,857(2)
Andrew Campbell 50,000(2)
Christopher Breen 50,000(2)
Jesse Joensuu 45,000(2)
Nathan Lawson 36,964(2)
Adam Almquist 30,000(3)
Martin Marincin 30,000(3)
Reid Boucher 30,000(3)
Teemu Pulkkinen 30,000(4)
Aaron Ness 30,000(3)
Troy Bodie 30,000(2)




Detroit

ArenaJoe Louis Arena
Capacity18,000
Ticket Price$30.00


Income

Current Funds$12,887,682
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$32,829,593
Farm Payroll$63,750
Prospect Fees$60,517
Coach$0,000
Games Remaining82
Total Game Expenses$401,876
Projected Expenses$32,953,860
Projected Balance-$20,066,178

Salary Commitment

Year: 2014$32,893,343
Year: 2015$21,000,531
Year: 2016$11,217,495
Year: 2017$2,973,214

Pro Payroll

Matthew Carle 4,564,286(2)
Chris Higgins 3,500,000(3)
Patrik Berglund 2,973,214(4)
Ondrej Pavelec 2,370,536(2)
Tyler Ennis 2,260,045(1)
Dmitry Kulikov 2,008,929(1)
Joni Ortio 1,999,999(1)
Viktor Stalberg 1,928,571(3)
Joakim Nordstrom 1,500,000(3)
Michael Frolik 1,500,000(1)
Daniel Briere 1,285,710(3)
Erik Condra 1,004,464(2)
Stephane Robidas 1,000,000(2)
Nick Spaling 964,286(1)
Patrick Eaves 810,000(2)
Colin Greening 703,125(1)
Julien Brouillette 550,000(1)
Chris Conner 550,000(1)
Luke Adam 472,500(1)
Brian Lashoff 466,071(1)
Jonathon Blum 417,857(1)


Farm Payroll

Chris Porter 33,750(2)
Magnus Hellberg 30,000(3)




Edmonton

ArenaRexall Place
Capacity18,000
Ticket Price$30.00


Income

Current Funds$415,492
Home Games Remaining35
Avg. Attendance17,615
Avg. Revenue/Game$1,268,304
Projected Revenue$44,390,640

Expenses

Pro Payroll$37,538,752
Farm Payroll$524,679
Prospect Fees$279,860
Coach$0,000
Games Remaining70
Total Game Expenses$467,601
Projected Expenses$32,732,078
Projected Balance$12,074,054

Salary Commitment

Year: 2014$38,063,431
Year: 2015$33,104,592
Year: 2016$22,967,055
Year: 2017$13,080,000

Pro Payroll

Paul Stastny 6,750,000(4)
Alex Goligoski 4,339,286(2)
Ales Hemsky 3,696,429(1)
David Clarkson 3,500,000(4)
Francois Beauchemin 2,750,000(3)
Cam Ward 2,500,000(4)
Nail Yakupov 2,426,786(2)
Nazem Kadri 2,330,358(3)
Mikael Backlund 1,205,357(2)
Radko Gudas 1,125,000(2)
Morgan Rielly 950,000(3)
Olli Maatta 950,000(3)
Kyle Clifford 863,839(3)
David Broll 750,000(3)
Nick Bjugstad 707,143(2)
Brock Nelson 650,000(3)
Matt Frattin 642,858(3)
Robin Lehner 578,571(1)
Riley Sheahan 523,125(1)
Jake McCabe 300,000(4)


Farm Payroll

Jay McClement 160,714(2)
Dan Ellis 160,714(1)
Keith Aulie 64,286(2)
Mark Pysyk 55,929(2)
Brett Bulmer 53,036(2)
Jack Campbell 30,000(4)




Florida

ArenaBankAtlantic Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$61,914,868
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$42,429,157
Farm Payroll$886,504
Prospect Fees$157,349
Coach$0,000
Games Remaining82
Total Game Expenses$530,159
Projected Expenses$43,473,010
Projected Balance$18,441,858

Salary Commitment

Year: 2014$43,315,661
Year: 2015$26,771,150
Year: 2016$19,366,497
Year: 2017$15,610,604

Pro Payroll

Valtteri Filppula 4,300,000(4)
Marc-Andre Fleury 4,050,000(1)
Jordan Eberle 3,857,143(4)
Mike Ribeiro 3,708,964(1)
Kris Letang 2,812,500(1)
Tuomo Ruutu 2,732,143(2)
Dan Boyle 2,571,429(2)
Sean Bergenheim 1,791,000(1)
Matt Cooke 1,700,000(4)
David Moss 1,660,000(2)
Jarret Stoll 1,639,286(3)
Mark Letestu 1,550,000(4)
Willie Mitchell 1,550,000(4)
Brooks Laich 1,550,000(4)
Brian Boyle 1,366,071(1)
Ben Lovejoy 1,350,000(3)
Anders Lee 1,125,000(1)
Adam McQuaid 1,007,143(1)
Brian Strait 622,768(3)
Justin Fontaine 500,000(4)
Robert Bortuzzo 385,710(2)
Jean-Sebastien Giguere300,000(1)
Brian Gibbons 300,000(4)


Farm Payroll

Brian Flynn 108,482(3)
Jayson Megna 105,000(4)
Luke Glendening 91,000(4)
Louis Leblanc 64,607(1)
Ben Hanowski 57,857(1)
Mattias Tedenby 55,371(2)
Yann Sauve 53,438(1)
John Curry 51,429(1)
Chris Summers 47,461(4)
Brandon McMillan 45,611(1)
Andy Miele 38,571(1)
Dustin Jeffrey 38,571(1)
Cameron Schilling 35,357(3)
Joe Vitale 33,750(1)
Nikita Zadorov 30,000(4)
Zach Sill 30,000(4)




LA

ArenaStaples Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$28,279,004
Home Games Remaining31
Avg. Attendance20,000
Avg. Revenue/Game$1,440,000
Projected Revenue$44,640,000

Expenses

Pro Payroll$43,766,335
Farm Payroll$627,634
Prospect Fees$54,767
Coach$0,000
Games Remaining64
Total Game Expenses$542,058
Projected Expenses$34,691,696
Projected Balance$38,227,308

Salary Commitment

Year: 2014$44,393,969
Year: 2015$38,375,978
Year: 2016$22,603,794
Year: 2017$10,281,830

Pro Payroll

Zach Parise 6,199,063(2)
Blake Wheeler 5,740,000(4)
Alexander Steen 4,323,214(3)
Keith Yandle 3,455,357(2)
Jamie Benn 3,375,000(3)
Semyon Varlamov 3,300,000(4)
John Carlson 2,550,000(3)
Mike Cammalleri 2,510,000(1)
Erik Johnson 2,410,714(2)
Bryan Little 1,915,178(3)
Andrej Sekera 1,808,036(2)
Ryan Nugent-Hopkins 1,510,710(1)
Gregory Campbell 1,100,000(4)
Nicklas Grossmann 803,571(2)
Daniel Alfredsson 642,858(1)
Joel Ward 533,571(1)
Thomas Hickey 433,930(2)
Justin Peters 431,923(1)
Eric Nystrom 385,710(2)
Colin McDonald 337,500(1)


Farm Payroll

Zach Boychuk 77,143(3)
Brandon Yip 64,286(2)
Mattias Ekholm 61,875(2)
Marc-Andre Cliche 51,830(4)
Lance Bouma 51,429(1)
Cory Sarich 51,429(2)
Matt Carkner 51,429(3)
Cedrick Desjardins 50,000(4)
Alex Grant 50,000(2)
Matt Gilroy 48,214(2)
Matt Hunwick 40,000(4)
Pascal Pelletier 30,000(3)




Minnesota

ArenaXcel Energy Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$49,500,545
Home Games Remaining39
Avg. Attendance15,480
Avg. Revenue/Game$1,114,596
Projected Revenue$43,469,244

Expenses

Pro Payroll$29,684,087
Farm Payroll$250,000
Prospect Fees$79,263
Coach$0,000
Games Remaining78
Total Game Expenses$366,016
Projected Expenses$28,549,284
Projected Balance$64,420,505

Salary Commitment

Year: 2014$29,934,087
Year: 2015$15,774,052
Year: 2016$11,581,195
Year: 2017$400,000

Pro Payroll

Ray Whitney 3,825,000(1)
Marty Havlat 3,760,714(1)
RJ Umberger 2,892,857(3)
Josh Gorges 2,507,143(2)
Anton Khudobin 1,750,000(3)
Chris Kelly 1,613,571(3)
Kris Russell 1,435,714(3)
Daniel Cleary 1,285,714(1)
Michael Ryder 1,250,000(2)
Steven Pinizzotto 1,000,000(1)
Eric Boulton 1,000,000(1)
Kyle Quincey 881,357(3)
Mathieu Perreault 843,750(1)
Kyle Chipchura 703,125(3)
Paul Ranger 650,000(3)
Francis Bouillon 642,857(1)
Scott Hannan 601,000(1)
Mike Komisarek 601,000(1)
Connor Knapp 500,000(3)
Peter Regin 401,000(3)
Tim Jackman 400,000(4)
Adam Hall 400,000(1)
Drew Miller 385,714(2)
Kevin Westgarth 353,571(3)


Farm Payroll

Bracken Kearns 100,000(1)
David Van Der Gulik 100,000(1)
Calvin Heeter 50,000(2)




Montreal

ArenaBell Centre
Capacity18,000
Ticket Price$30.00


Income

Current Funds$85,618,639
Home Games Remaining33
Avg. Attendance18,000
Avg. Revenue/Game$1,296,000
Projected Revenue$42,768,000

Expenses

Pro Payroll$43,055,483
Farm Payroll$559,297
Prospect Fees$83,509
Coach$0,000
Games Remaining68
Total Game Expenses$532,906
Projected Expenses$36,237,606
Projected Balance$92,149,033

Salary Commitment

Year: 2014$43,614,780
Year: 2015$29,027,440
Year: 2016$15,626,714
Year: 2017$8,513,500

Pro Payroll

Evgeni Malkin 7,762,500(4)
Scott Hartnell 5,142,857(1)
Carey Price 4,917,857(3)
Max Pacioretty 4,307,143(2)
Ryan Callahan 3,435,268(1)
P.K. Subban 2,310,268(2)
Andrei Markov 2,250,000(1)
Tomas Plekanec 1,999,286(3)
Martin Hanzal 1,928,571(2)
Kevin Bieksa 1,750,000(2)
Jaromir Jagr 1,285,714(1)
Lars Eller 1,064,733(2)
Douglas Murray 900,000(1)
Jonathan Ericsson 842,143(1)
Alex Tanguay 642,857(2)
Brendan Gallagher 559,286(2)
Joey MacDonald 482,786(1)
Rob Scuderi 401,000(4)
Lubomir Visnovsky 385,714(2)
Manny Malhotra 350,000(4)
Brian Gionta 337,500(2)


Farm Payroll

Maxime Talbot 160,714(1)
Andrew Ference 160,714(3)
Jarred Tinordi 69,589(2)
Carlo Colaiacovo 45,064(2)
Ryan White 45,000(1)
Cory Emmerton 42,857(1)
George Parros 35,357(3)




Nashville

ArenaBridgestone Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$6,040,621
Home Games Remaining39
Avg. Attendance18,036
Avg. Revenue/Game$1,298,592
Projected Revenue$50,645,088

Expenses

Pro Payroll$44,506,358
Farm Payroll$1,059,645
Prospect Fees$45,268
Coach$0,000
Games Remaining77
Total Game Expenses$556,235
Projected Expenses$42,830,096
Projected Balance$13,855,613

Salary Commitment

Year: 2014$45,566,003
Year: 2015$29,069,269
Year: 2016$24,339,395
Year: 2017$7,192,253

Pro Payroll

Jaroslav Halak 4,821,428(3)
Erik Karlsson 4,178,571(3)
Ryan O'Reilly 4,017,857(1)
Dave Bolland 3,801,000(4)
Braydon Coburn 3,600,000(3)
Matt Read 3,375,000(1)
Marc-Edouard Vlasic 2,732,143(3)
Jack Johnson 2,491,071(1)
Brad Boyes 2,250,000(1)
Artem Anisimov 2,110,714(2)
Jared Cowen 1,992,860(4)
Brad Stuart 1,928,571(2)
Brayden Schenn 1,297,500(1)
Zack Smith 1,213,393(4)
Shawn Matthias 1,125,000(1)
Tomas Hertl 950,000(3)
Ryan Johansen 895,179(1)
Maxim Lapierre 810,000(3)
Alex Chiasson 578,571(1)
Curtis McElhinney 337,500(2)


Farm Payroll

David Booth 160,714(2)
Brandon Prust 138,214(1)
Joe Corvo 130,000(1)
Peter Holland 68,625(2)
Chris Brown 57,857(1)
Jack Hillen 56,250(2)
Rasmus Ristolainen 55,000(3)
Kevin Porter 51,227(1)
Jordan Caron 50,384(1)
Zac Dalpe 38,873(1)
Mark Visentin 35,000(4)
Lane MacDermid 33,750(2)
Harry Zolnierczyk 33,750(2)
Ty Rattie 30,000(4)
Philip Varone 30,000(4)
Garrett Wilson 30,000(4)
Spencer Abbott 30,000(4)
Chris Terry 30,000(4)




NewJersey

ArenaPrudential Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$25,552,648
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$45,368,594
Farm Payroll$307,099
Prospect Fees$132,352
Coach$0,000
Games Remaining82
Total Game Expenses$558,635
Projected Expenses$45,808,045
Projected Balance-$20,255,397

Salary Commitment

Year: 2014$45,675,693
Year: 2015$26,570,781
Year: 2016$13,019,018
Year: 2017$0,000

Pro Payroll

Marian Hossa 8,331,429(3)
Rick Nash 7,135,714(1)
Fedor Tyutin 3,921,429(2)
Corey Crawford 3,642,429(2)
Michael Grabner 3,642,429(1)
Tomas Fleischmann 3,278,571(1)
David Perron 2,450,893(2)
Mason Raymond 2,000,000(3)
Brandon Sutter 1,888,393(1)
Darren Helm 1,707,589(3)
Braden Holtby 1,466,771(2)
Martin Jones 950,000(3)
David Rundblad 771,429(1)
Matt Calvert 634,821(2)
Justin Falk 626,786(1)
Raffi Torres 546,429(2)
Tomas Tatar 540,000(1)
Paul Postma 510,268(1)
Brett Sutter 385,714(2)
Zac Rinaldo 337,500(2)
Chad Billins 300,000(1)
Denis Grebeshkov 300,000(1)


Farm Payroll

Dustin Tokarski 81,402(2)
Taylor Beck 57,000(1)
Carl Klingberg 54,321(1)
Cody Bass 48,214(2)
Gabriel Dumont 36,161(2)
Joonas Nattinen 30,000(3)




NYIsles

ArenaNassau Coliseum
Capacity20,000
Ticket Price$30.00


Income

Current Funds$5,737,110
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$44,239,203
Farm Payroll$390,912
Prospect Fees$60,167
Coach$0,000
Games Remaining82
Total Game Expenses$545,003
Projected Expenses$44,690,282
Projected Balance-$38,953,172

Salary Commitment

Year: 2014$44,630,115
Year: 2015$19,721,941
Year: 2016$9,188,726
Year: 2017$6,181,429

Pro Payroll

Jason Spezza 6,107,143(1)
Ryan Suter 5,255,357(2)
Nicklas Backstrom 3,937,500(1)
Dion Phaneuf 3,857,143(2)
Bobby Ryan 3,575,893(1)
Cam Fowler 2,571,429(4)
Derek Stepan 2,470,983(3)
Justin Schultz 2,426,786(1)
Antoine Vermette 2,410,714(1)
Mikhail Grabovski 2,250,000(4)
Andrew Cogliano 1,920,530(1)
Brian Elliott 1,657,366(1)
Ladislav Smid 1,333,000(1)
Karri Ramo 1,100,000(4)
Cam Atkinson 739,286(2)
Ondrej Palat 610,714(1)
Yannick Weber 546,430(1)
Erik Haula 450,000(3)
Ryan Garbutt 343,929(2)
Bryan Allen 337,500(2)
Tomas Kopecky 337,500(1)


Farm Payroll

Connor Carrick 200,000(4)
Ryan Jones 56,314(3)
Cory Conacher 44,598(1)
Jerry D'Amigo 30,000(3)
Dylan McIlrath 30,000(4)
Kevin Czuczman 30,000(4)




NYRangers

ArenaMadison Square Garden
Capacity18,000
Ticket Price$30.00


Income

Current Funds$13,376,013
Home Games Remaining39
Avg. Attendance18,000
Avg. Revenue/Game$1,296,000
Projected Revenue$50,544,000

Expenses

Pro Payroll$44,392,053
Farm Payroll$868,042
Prospect Fees$40,543
Coach$0,000
Games Remaining78
Total Game Expenses$552,447
Projected Expenses$43,090,851
Projected Balance$20,829,162

Salary Commitment

Year: 2014$45,260,095
Year: 2015$28,420,937
Year: 2016$26,659,107
Year: 2017$3,558,393

Pro Payroll

Pavel Datsyuk 6,390,000(3)
Sidney Crosby 5,727,857(3)
Eric Staal 5,584,821(1)
Mike Green 3,910,714(1)
Sergei Bobrovsky 3,616,071(1)
Alexander Edler 3,214,286(3)
Sam Gagner 3,085,714(3)
Rich Peverley 1,989,643(3)
Paul Martin 1,850,000(3)
Milan Michalek 1,500,000(4)
Carl Hagelin 1,446,429(1)
Nick Holden 1,325,893(4)
Dainius Zubrus 964,286(2)
Jordie Benn 562,500(4)
Scottie Upshall 417,857(3)
Dominic Moore 385,714(1)
Cody Eakin 372,054(1)
Patrick Maroon 369,643(1)
Michael Kostka 353,571(2)
Scott Clemmensen 350,000(1)
Justin Braun 337,500(1)
Dalton Prout 337,500(2)
Michael Bournival 300,000(3)


Farm Payroll

Damien Brunner 170,000(4)
Matt Kassian 96,429(1)
Jordan Schroeder 65,893(1)
Sean Collins 64,286(1)
Colby Robak 56,250(2)
Blair Jones 52,232(1)
Richard Bachman 50,223(2)
Jack Skille 49,721(1)
Alexander Urbom 47,652(1)
Jeremy Welsh 35,357(3)
Adam Payerl 30,000(1)
Landon Ferraro 30,000(3)
Dmitry Korobov 30,000(1)
Cody Kunyk 30,000(1)
Jesper Fast 30,000(3)
Michael Latta 30,000(3)




Ottawa

ArenaScotiabank Place
Capacity20,000
Ticket Price$32.00


Income

Current Funds$41,009,647
Home Games Remaining31
Avg. Attendance19,783
Avg. Revenue/Game$1,519,357
Projected Revenue$47,100,067

Expenses

Pro Payroll$44,424,105
Farm Payroll$945,334
Prospect Fees$49,650
Coach$0,000
Games Remaining61
Total Game Expenses$553,891
Projected Expenses$33,787,371
Projected Balance$54,322,343

Salary Commitment

Year: 2014$45,369,439
Year: 2015$19,984,374
Year: 2016$14,325,089
Year: 2017$5,065,714

Pro Payroll

Patrick Marleau 8,110,000(1)
Johan Franzen 3,857,143(1)
Oliver Ekman-Larsson 3,535,714(4)
Evander Kane 3,375,000(3)
Kimmo Timonen 3,214,286(3)
Claude Giroux 3,013,393(1)
Matt Duchene 2,812,500(1)
Justin Williams 2,499,999(1)
Nick Foligno 2,477,678(2)
Pascal Dupuis 2,089,286(1)
Eric Brewer 1,928,571(3)
Ben Bishop 1,848,214(2)
Jonas Gustavsson 1,285,714(1)
Mark Stuart 1,028,571(1)
David Legwand 1,000,000(4)
Mika Zibanejad 848,036(2)
Patrick Wiercioch 562,500(1)
Marc Methot 337,500(2)
Tanner Pearson 300,000(3)
Olli Jokinen 300,000(4)


Farm Payroll

Jeff Zatkoff 200,000(4)
Eric Gryba 100,446(3)
Stephane Da Costa 87,389(1)
Mark Borowiecki 80,357(2)
Craig Adams 80,357(3)
Aleksander Barkov 55,000(3)
Cody Ceci 45,000(3)
Dana Tyrell 38,571(1)
Radek Dvorak 35,357(3)
Derek Grant 35,357(3)
B.J. Crombeen 33,750(2)
Mike Mottau 33,750(2)
Nicolas Deschamps 30,000(3)
Calle Jarnkrok 30,000(3)
Vincent Trocheck 30,000(3)
Jonathan Racine 30,000(4)




Philly

ArenaWachovia Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$24,578,255
Home Games Remaining39
Avg. Attendance18,000
Avg. Revenue/Game$1,296,000
Projected Revenue$50,544,000

Expenses

Pro Payroll$44,162,426
Farm Payroll$772,754
Prospect Fees$47,883
Coach$0,000
Games Remaining77
Total Game Expenses$548,574
Projected Expenses$42,240,193
Projected Balance$32,882,062

Salary Commitment

Year: 2014$44,935,180
Year: 2015$26,445,898
Year: 2016$11,453,826
Year: 2017$3,501,429

Pro Payroll

Joffrey Lupul 6,107,143(2)
Jarome Iginla 5,000,900(1)
Martin St. Louis 5,000,900(1)
Kari Lehtonen 4,564,286(2)
Matt Moulson 3,857,142(1)
Jussi Jokinen 3,085,714(2)
Ryan McDonagh 3,021,429(4)
Tyler Bozak 2,700,000(3)
Victor Hedman 2,571,429(3)
John Mitchell 1,205,357(1)
Dustin Penner 1,163,571(3)
Boyd Gordon 951,429(2)
Martin Erat 909,000(3)
Lee Stempniak 707,143(1)
Jake Gardiner 644,866(1)
Roman Josi 602,679(1)
Andrew MacDonald 572,545(1)
Dylan Olsen 531,964(1)
Carter Hutton 514,929(3)
Andrej Meszaros 450,000(4)


Farm Payroll

Nathan Gerbe 112,500(2)
Patrick Dwyer 93,857(2)
Darroll Powe 92,571(1)
TJ Galiardi 80,357(1)
Magnus Paajarvi 77,143(2)
Adam Pardy 57,857(1)
Mark Arcobello 48,275(3)
Mark Cundari 45,193(3)
Keith Ballard 33,750(1)
Nolan Yonkman 33,750(1)
Shane O'Brien 33,750(1)
Chris Mueller 33,750(1)
Joe Whitney 30,000(4)




Arizona

ArenaJobing.com Arena
Capacity18,000
Ticket Price$30.00


Income

Current Funds$9,942,168
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$29,253,354
Farm Payroll$229,241
Prospect Fees$34,937
Coach$0,000
Games Remaining82
Total Game Expenses$359,970
Projected Expenses$29,517,532
Projected Balance-$19,575,364

Salary Commitment

Year: 2014$29,482,595
Year: 2015$17,762,506
Year: 2016$14,189,265
Year: 2017$4,907,122

Pro Payroll

Alex Ovechkin 7,232,143(3)
Zach Bogosian 3,306,122(4)
Andrej Sustr 2,249,357(2)
Ilya Bryzgalov 1,928,571(1)
Niklas Backstrom 1,382,143(1)
Tyson Strachan 1,250,000(1)
Todd Bertuzzi 1,250,000(1)
Pierre-Marc Bouchard 1,250,000(1)
Derek Dorsett 1,250,000(1)
Andrew Desjardins 1,250,000(1)
Bill Arnold 1,100,000(4)
Raphael Diaz 984,375(1)
Nathan MacKinnon 950,000(3)
John-Michael Liles 800,000(3)
Henrik Tallinder 771,429(2)
Taylor Fedun 501,000(4)
John Albert 500,000(1)
Jay Rosehill 500,000(1)
Gabriel Bourque 498,214(2)
Oscar Klefbom 300,000(3)


Farm Payroll

Mike McKenna 125,000(1)
Bobby Butler 54,241(2)
Brad Hunt 50,000(1)




Pittsburgh

ArenaConsol Energy Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$6,549,059
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$23,261,249
Farm Payroll$1,622,502
Prospect Fees$181,754
Coach$0,000
Games Remaining82
Total Game Expenses$305,677
Projected Expenses$25,065,505
Projected Balance-$18,516,446

Salary Commitment

Year: 2014$24,883,751
Year: 2015$19,560,985
Year: 2016$8,450,714
Year: 2017$3,885,000

Pro Payroll

Ryane Clowe 3,117,857(3)
Ryan Malone 2,892,857(2)
Christian Folin 1,999,999(2)
Petter Granberg 1,800,000(1)
Jean-Gabriel Pageau 1,710,000(4)
Nathan Lieuwen 1,540,000(4)
Eddie Lack 950,000(1)
Hampus Lindholm 950,000(3)
Jonas Brodin 928,393(2)
Ryan Murphy 864,107(2)
Mark Scheifele 799,822(2)
Jay Beagle 723,214(2)
Quinton Howden 687,857(2)
Beau Bennett 578,571(1)
Stefan Elliott 568,929(1)
Devin Setoguchi 550,000(4)
Rich Clune 550,000(2)
Patrick Bordeleau 550,000(2)
Zack Kassian 549,643(1)
Elias Lindholm 350,000(3)
Zenon Konopka 300,000(2)
Colton Orr 300,000(2)


Farm Payroll

Steve Downie 159,710(2)
Torrey Mitchell 146,314(1)
Jordan Szwarz 120,000(1)
Jordan Nolan 112,098(1)
Matt Taormina 103,058(1)
Cedric Paquette 85,000(4)
Clayton Stoner 84,375(1)
Nathan Beaulieu 81,964(2)
Kellan Lain 80,000(2)
Nate Prosser 66,295(1)
Peter Harrold 63,964(1)
Shawn Thornton 57,857(3)
Nicklas Jensen 57,482(2)
Tye McGinn 54,643(2)
Adam Cracknell 51,750(1)
Matt Fraser 50,223(2)
Martin Brodeur 48,214(1)
Mike Blunden 44,196(1)
Brian McGrattan 35,357(1)
Brian Dumoulin 30,000(3)
Will Acton 30,000(3)
Frazer McLaren 30,000(2)
Joacim Eriksson 30,000(3)




SanJose

ArenaHP Pavilion
Capacity18,000
Ticket Price$30.00


Income

Current Funds$3,622,439
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$37,136,913
Farm Payroll$0,000
Prospect Fees$64,374
Coach$0,000
Games Remaining82
Total Game Expenses$453,674
Projected Expenses$37,201,287
Projected Balance-$33,578,848

Salary Commitment

Year: 2014$37,136,913
Year: 2015$19,637,984
Year: 2016$14,967,092
Year: 2017$9,609,949

Pro Payroll

Dany Heatley 4,512,857(1)
Jordan Staal 3,857,143(3)
Jeff Skinner 3,680,357(4)
Ryan Whitney 3,458,571(1)
Travis Hamonic 2,479,592(4)
Zbynek Michalek 2,468,571(1)
Josh Bailey 2,121,429(4)
Al Montoya 2,121,429(1)
Tyler Kennedy 1,888,393(2)
Kyle Okposo 1,526,786(1)
Ray Emery 1,500,000(3)
Jamie McBain 1,446,429(1)
Nick Bonino 1,028,571(4)
Gilbert Brule 1,000,000(1)
Philipp Grubauer 964,286(1)
Calvin de Haan 742,500(2)
Dmitrij Jaskin 594,643(2)
Mark Stone 561,428(2)
Benn Ferriero 441,964(2)
Matt Pelech 441,964(2)
Ben Chiarot 300,000(4)


Farm Payroll




StLouis

ArenaScottrade Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$23,884,431
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$28,398,572
Farm Payroll$539,803
Prospect Fees$97,093
Coach$0,000
Games Remaining82
Total Game Expenses$354,091
Projected Expenses$29,035,468
Projected Balance-$5,151,037

Salary Commitment

Year: 2014$28,938,375
Year: 2015$16,251,697
Year: 2016$6,777,590
Year: 2017$1,645,000

Pro Payroll

Stephen Weiss 3,735,000(2)
Patrick Sharp 3,362,947(3)
David Jones 2,507,143(2)
Jim Slater 2,400,000(1)
Mike Brown 2,400,000(1)
Ville Leino 2,057,143(1)
Marcel Goc 1,742,143(2)
Ryan Wilson 1,446,429(1)
Seth Jones 950,000(3)
Matt Beleskey 867,857(1)
Alex Stalock 819,643(3)
Rostislav Klesla 750,000(4)
Mike Weaver 707,143(1)
Jason Akeson 578,571(1)
Casey Cizikas 560,893(1)
Aaron Palushaj 534,375(1)
Ian Cole 530,357(2)
Petr Mrazek 507,857(2)
Nick Schultz 500,000(4)
Alexander Sulzer 417,857(2)
Patrice Cormier 369,643(1)
Dwight King 353,571(1)
Brandon Gormley 300,000(4)


Farm Payroll

Patrick Holland 90,000(1)
Reto Berra 65,000(4)
Matt D'Agostini 64,286(1)
Jeremy Morin 54,053(1)
Matt Hackett 52,714(1)
John Scott 50,000(1)
Arron Asham 50,000(1)
Cam Janssen 50,000(1)
Derek Smith 33,750(2)
Jared Boll 30,000(4)




TampaBay

ArenaSt. Pete Times Forum
Capacity20,000
Ticket Price$30.00


Income

Current Funds$53,520,618
Home Games Remaining39
Avg. Attendance18,648
Avg. Revenue/Game$1,342,656
Projected Revenue$52,363,584

Expenses

Pro Payroll$44,584,604
Farm Payroll$796,575
Prospect Fees$202,407
Coach$0,000
Games Remaining77
Total Game Expenses$555,897
Projected Expenses$42,804,099
Projected Balance$63,080,103

Salary Commitment

Year: 2014$45,381,179
Year: 2015$21,577,429
Year: 2016$9,849,071
Year: 2017$300,000

Pro Payroll

Henrik Zetterberg 7,210,000(1)
Radim Vrbata 5,580,000(1)
Shane Doan 4,358,000(3)
Patrice Bergeron 4,058,036(1)
Antti Niemi 3,921,429(2)
Alexander Semin 3,381,429(2)
Brandon Dubinsky 3,085,714(1)
Jason Chimera 2,431,000(3)
Frans Nielsen 2,417,143(2)
Anton Volchenkov 1,864,286(1)
Craig Smith 1,285,710(2)
Benoit Pouliot 1,044,643(1)
Steve Oleksy 708,429(3)
Drew MacIntyre 662,000(3)
Jay Harrison 385,714(1)
Andre Benoit 353,571(3)
Deryk Engelland 337,500(1)
Jean-Philippe Cote 300,000(3)
Anton Belov 300,000(3)
Chris Butler 300,000(3)
Kevin Klein 300,000(4)
Nate Guenin 300,000(2)


Farm Payroll

Teddy Purcell 255,134(2)
Rene Bourque 237,857(1)
Radek Martinek 74,700(2)
Kevin Poulin 46,406(2)
Corey Tropp 46,406(2)
Aaron Rome 35,357(3)
Corey Potter 35,357(3)
John Erskine 35,357(3)
Maxime Fortunus 30,000(3)




Toronto

ArenaAir Canada Centre
Capacity20,000
Ticket Price$30.00


Income

Current Funds$20,239,976
Home Games Remaining37
Avg. Attendance20,000
Avg. Revenue/Game$1,440,000
Projected Revenue$53,280,000

Expenses

Pro Payroll$44,803,732
Farm Payroll$1,031,670
Prospect Fees$97,131
Coach$0,000
Games Remaining73
Total Game Expenses$560,153
Projected Expenses$40,891,157
Projected Balance$32,628,819

Salary Commitment

Year: 2014$45,835,402
Year: 2015$30,698,453
Year: 2016$15,241,828
Year: 2017$6,340,400

Pro Payroll

Joe Thornton 6,000,000(4)
Zdeno Chara 5,785,714(3)
Drew Doughty 4,500,000(2)
Jeff Carter 4,098,214(1)
Logan Couture 3,244,233(1)
Dustin Byfuglien 3,214,286(1)
Carl Soderberg 2,800,000(1)
James van Riemsdyk 2,732,143(3)
Chris Kunitz 2,531,250(2)
Ryan Miller 2,350,000(2)
James Wisniewski 1,852,714(2)
Vladimir Sobotka 1,044,643(2)
Jamie Oleksiak 880,179(2)
Jan Hejda 803,571(2)
Vernon Fiddler 636,429(1)
Reilly Smith 578,571(2)
Tyler Johnson 578,571(1)
Evgeni Nabokov 482,143(2)
Paul Bissonnette 353,571(3)
Clarke MacArthur 337,500(2)


Farm Payroll

Devan Dubnyk 281,250(1)
Nikita Nikitin 172,768(1)
Dougie Hamilton 96,054(2)
Travis Morin 85,100(4)
Mitch Callahan 85,100(4)
Mike Halmo 85,100(4)
Michael Zalewski 85,100(4)
Joe Colborne 67,098(1)
Stephen Gionta 44,100(1)
Jamie Devane 30,000(3)




Vancouver

ArenaRogers Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$21,585,246
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$43,609,326
Farm Payroll$422,871
Prospect Fees$145,422
Coach$0,000
Games Remaining82
Total Game Expenses$538,751
Projected Expenses$44,177,619
Projected Balance-$22,592,373

Salary Commitment

Year: 2014$44,032,197
Year: 2015$39,501,660
Year: 2016$22,337,321
Year: 2017$598,930

Pro Payroll

Pekka Rinne 7,151,786(3)
Niklas Kronwall 4,929,428(3)
Erik Cole 4,667,143(2)
Vincent Lecavalier 3,857,143(3)
Tyler Myers 3,535,714(3)
Chris Stewart 3,334,821(2)
James Reimer 2,571,429(1)
Brooks Orpik 2,571,429(2)
Jonathan Huberdeau 2,053,393(2)
Jeff Petry 1,406,250(2)
Ryan Carter 964,280(2)
Chris Kreider 851,786(1)
Sven Baertschi 745,581(2)
Tomas Jurco 650,000(3)
Hal Gill 646,071(2)
Colin Fraser 612,000(3)
Tyler Toffoli 559,286(2)
Tyson Barrie 535,179(1)
Ben Street 522,320(3)
Colton Sceviour 508,930(4)
Philip Larsen 485,357(1)
Ryan Strome 450,000(3)


Farm Payroll

Roman Horak 160,714(2)
Anders Lindback 86,786(1)
Linus Omark 55,371(2)
Ryan Sproul 30,000(4)
Nikita Kucherov 30,000(3)
Xavier Ouellet 30,000(4)
Teuvo Teravainen 30,000(4)




Washington

ArenaVerizon Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$33,282,640
Home Games Remaining33
Avg. Attendance18,000
Avg. Revenue/Game$1,296,000
Projected Revenue$42,768,000

Expenses

Pro Payroll$44,721,843
Farm Payroll$374,732
Prospect Fees$203,887
Coach$0,000
Games Remaining68
Total Game Expenses$552,445
Projected Expenses$37,566,237
Projected Balance$38,484,403

Salary Commitment

Year: 2014$45,096,575
Year: 2015$25,377,883
Year: 2016$22,292,571
Year: 2017$0,000

Pro Payroll

Henrik Lundqvist 9,000,000(3)
Thomas Vanek 5,625,000(1)
David Backes 5,142,857(1)
Jonathan Bernier 3,000,000(3)
Loui Eriksson 2,956,000(3)
Wayne Simmonds 2,555,357(3)
Nikolai Kulemin 2,250,000(1)
Andy Greene 2,155,550(1)
Cody Franson 2,018,973(2)
Marek Zidlicky 1,742,143(3)
Vladimir Tarasenko 1,125,000(1)
Sergei Gonchar 931,000(1)
Brad Richardson 855,500(3)
Daniel Paille 835,714(2)
Matt Stajan 803,571(1)
Matt Irwin 803,571(3)
Cody Hodgson 779,464(1)
Zemgus Girgensons 550,000(3)
Anton Stralman 500,000(3)
Mark Fraser 482,143(1)
Ryan Smyth 310,000(1)
Mikael Samuelsson 300,000(3)


Farm Payroll

Mikael Granlund 135,000(2)
Tom Sestito 60,268(2)
Cameron Gaunce 41,786(1)
Drayson Bowman 38,571(1)
Chad Ruhwedel 35,357(2)
Matt Martin 33,750(1)
Chuck Kobasew 30,000(3)




Winnipeg

ArenaMTS Centre
Capacity18,000
Ticket Price$30.00


Income

Current Funds$15,879,826
Home Games Remaining38
Avg. Attendance18,000
Avg. Revenue/Game$1,296,000
Projected Revenue$49,248,000

Expenses

Pro Payroll$37,714,073
Farm Payroll$771,402
Prospect Fees$215,553
Coach$0,000
Games Remaining75
Total Game Expenses$471,964
Projected Expenses$35,397,282
Projected Balance$29,730,544

Salary Commitment

Year: 2014$38,485,475
Year: 2015$26,147,751
Year: 2016$20,934,644
Year: 2017$7,636,429

Pro Payroll

Milan Lucic 4,821,429(3)
Tyler Seguin 3,696,429(4)
David Krejci 3,375,000(1)
Brad Marchand 2,892,857(3)
Kyle Turris 2,250,000(3)
Mikkel Boedker 2,162,823(1)
Tom Gilbert 1,928,571(2)
Steve Mason 1,928,571(1)
Tobias Enstrom 1,900,000(4)
Dennis Seidenberg 1,850,000(4)
Colin Wilson 1,607,143(2)
Jay Bouwmeester 1,500,000(3)
Torey Krug 1,285,714(1)
Nino Niederreiter 1,226,250(1)
Jacob Trouba 950,000(3)
Alec Martinez 883,929(3)
Brett Connolly 835,714(1)
Brendan Smith 811,607(2)
Jaden Schwartz 707,143(2)
Thomas Greiss 602,679(1)
Tommy Wingels 498,214(1)


Farm Payroll

Luca Sbisa 160,714(1)
Mark Fistric 118,527(1)
Zach Trotman 80,000(4)
Luke Gazdic 80,000(4)
Niklas Svedberg 65,000(2)
Anton Lander 57,857(1)
Rickard Rakell 57,482(2)
Dmitry Orlov 51,911(1)
Anthony Peluso 36,161(2)
Cody Goloubef 33,750(1)
Markus Granlund 30,000(4)