Financial Report

(As of Saturday, Jun 1 2013)

Boston

ArenaTD Banknorth Garden
Capacity20,000
Ticket Price$32.00


Income

Current Funds$3,332,168
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$35,700,000
Farm Payroll$499,700
Prospect Fees$79,500
Coach$50,000
Games Remaining82
Total Game Expenses$443,039
Projected Expenses$36,329,200
Projected Balance-$32,997,032

Salary Commitment

Year: 2012$36,199,700
Year: 2013$29,737,700
Year: 2014$9,505,900
Year: 2015$3,462,600

 Pro Payroll

Jonas Hiller 4,600,000(2)
Brad Richards 3,650,000(2)
Mikko Koivu 3,650,000(2)
Brent Burns 3,422,000(4)
Daniel Alfredsson 3,300,000(1)
Dan Girardi 2,639,000(3)
Chris Stewart 2,600,000(2)
Zbynek Michalek 1,650,000(2)
Ian White 1,479,000(3)
David Perron 1,050,000(2)
Steve Sullivan 1,008,000(2)
Joey MacDonald 1,008,000(1)
Dominic Moore 1,008,000(1)
Petr Sykora 1,008,000(2)
Jake Gardiner 1,000,000(3)
Peter Mueller 900,000(2)
Tim Stapleton 700,000(1)
Jeff Halpern 368,000(3)
Alexander Sulzer 348,000(3)
Harry Zolnierczyk 312,000(1)


 Farm Payroll

Mike Lundin 49,300(3)
Keith Aucoin 48,000(2)
Joe Vitale 41,600(1)
Colin Fraser 40,600(4)
Marcus Kruger 40,000(3)
JT Wyman 37,800(2)
Jordan Nolan 31,200(1)
Lance Bouma 31,200(1)
Cody Eakin 30,000(3)
Simon Despres 30,000(3)
Colton Gillies 30,000(3)
John Moore 30,000(3)
Philippe Dupuis 30,000(2)
Rob Klinkhammer 30,000(1)




Toronto

ArenaAir Canada Centre
Capacity20,000
Ticket Price$35.00


Income

Current Funds$7,546,828
Home Games Remaining38
Avg. Attendance15,060
Avg. Revenue/Game$1,265,040
Projected Revenue$48,071,520

Expenses

Pro Payroll$41,489,000
Farm Payroll$290,000
Prospect Fees$85,760
Coach$50,000
Games Remaining76
Total Game Expenses$511,156
Projected Expenses$38,847,826
Projected Balance$16,770,522

Salary Commitment

Year: 2012$41,779,000
Year: 2013$35,363,000
Year: 2014$15,161,000
Year: 2015$7,839,000

 Pro Payroll

Ryan Miller 6,200,000(2)
Drew Doughty 4,600,000(2)
David Backes 4,292,000(3)
Vincent Lecavalier 4,100,000(2)
Brent Seabrook 4,031,000(4)
Tyler Myers 3,650,000(2)
Alexander Steen 3,016,000(4)
Matt Cooke 2,250,000(1)
Curtis Sanford 2,250,000(1)
Gabriel Landeskog 1,000,000(3)
Tyler Seguin 1,000,000(3)
Jordan Eberle 1,000,000(3)
Matt Niskanen 800,000(1)
John-Michael Liles 792,000(4)
Barret Jackman 672,000(2)
Samuel Pahlsson 600,000(1)
David Steckel 336,000(1)
Benn Ferriero 300,000(2)
Jerome Samson 300,000(2)
Justin Abdelkader 300,000(2)


 Farm Payroll

Jeff Schultz 90,000(1)
Jason Demers 80,000(2)
Brent Johnson 50,000(1)
Mike Commodore 40,000(1)
Brett Connolly 30,000(3)




Ottawa

ArenaScotiabank Place
Capacity20,000
Ticket Price$33.00


Income

Current Funds$14,099,727
Home Games Remaining38
Avg. Attendance14,423
Avg. Revenue/Game$1,142,354
Projected Revenue$43,409,452

Expenses

Pro Payroll$29,853,000
Farm Payroll$380,000
Prospect Fees$79,000
Coach$50,001
Games Remaining76
Total Game Expenses$370,268
Projected Expenses$28,140,391
Projected Balance$29,368,788

Salary Commitment

Year: 2012$30,233,000
Year: 2013$20,426,000
Year: 2014$11,091,000
Year: 2015$551,000

 Pro Payroll

Patrick Sharp 3,300,000(2)
Tobias Enstrom 2,842,000(3)
Jarret Stoll 2,288,000(3)
Brenden Morrow 2,250,000(1)
Dan Hamhuis 1,950,000(2)
Keith Yandle 1,950,000(1)
Danny Cleary 1,950,000(1)
Adrian Aucoin 1,872,000(1)
Danny Briere 1,650,000(2)
Cam Barker 1,050,000(1)
Justin Faulk 1,000,000(3)
Brad Marchand 1,000,000(2)
Marcus Foligno 1,000,000(3)
Marcus Johansson 1,000,000(3)
Jared Cowen 1,000,000(3)
Craig Smith 800,000(3)
Derek Stepan 800,000(2)
Jochen Hecht 700,000(1)
Torrey Mitchell 551,000(4)
Jacob Josefson 300,000(3)
Robin Lehner 300,000(2)
Ty Conklin 300,000(2)


 Farm Payroll

Slava Voynov 100,000(3)
Devante Smith-Pelly 60,000(3)
Jesse Winchester 35,000(2)
John Erskine 35,000(1)
David Rundblad 30,000(3)
Anton Lander 30,000(3)
Tim Erixon 30,000(3)
Paul Byron 30,000(3)
Christopher Tanev 30,000(3)




Montreal

ArenaCentre Bell
Capacity20,000
Ticket Price$35.00


Income

Current Funds$20,500,386
Home Games Remaining30
Avg. Attendance19,457
Avg. Revenue/Game$1,634,334
Projected Revenue$49,030,020

Expenses

Pro Payroll$44,677,000
Farm Payroll$35,000
Prospect Fees$34,240
Coach$50,000
Games Remaining58
Total Game Expenses$546,296
Projected Expenses$31,685,145
Projected Balance$37,845,261

Salary Commitment

Year: 2012$44,712,000
Year: 2013$38,677,000
Year: 2014$14,390,000
Year: 2015$10,498,000

 Pro Payroll

Brian Elliott 5,916,000(4)
Nicklas Backstrom 5,600,000(2)
Ryan Getzlaf 4,582,000(4)
Nicklas Lidstrom 4,416,000(1)
Henrik Zetterberg 4,100,000(2)
Jarome Iginla 4,100,000(2)
Patrik Elias 3,936,000(2)
Ray Whitney 2,496,000(2)
Kevin Bieksa 1,584,000(1)
Frans Nielsen 1,218,000(3)
Sean Bergenheim 1,044,000(3)
Saku Koivu 1,008,000(2)
Chris Higgins 800,000(2)
Mike Komisarek 800,000(2)
Tomas Holmstrom 672,000(2)
Josh Gorges 580,000(3)
Marc-Andre Bergeron 528,000(3)
Drew Miller 522,000(3)
Michael Sauer 400,000(2)
Henrik Karlsson 375,000(2)


 Farm Payroll

Andreas Lilja 35,000(1)




Buffalo

ArenaHSBC Arena
Capacity20,000
Ticket Price$36.00


Income

Current Funds$17,771,127
Home Games Remaining35
Avg. Attendance19,459
Avg. Revenue/Game$1,712,003
Projected Revenue$59,920,105

Expenses

Pro Payroll$44,829,000
Farm Payroll$134,800
Prospect Fees$45,500
Coach$50,001
Games Remaining71
Total Game Expenses$549,504
Projected Expenses$39,014,761
Projected Balance$38,676,471

Salary Commitment

Year: 2012$44,963,800
Year: 2013$35,091,800
Year: 2014$4,473,800
Year: 2015$4,403,800

 Pro Payroll

Ilya Kovalchuk 5,100,000(2)
Zdeno Chara 4,600,000(1)
Corey Perry 4,031,000(4)
Jonathan Toews 3,650,000(2)
Martin St Louis 3,650,000(2)
Mark Streit 3,300,000(2)
Tomas Kaberle 2,950,000(2)
Brian Campbell 2,600,000(2)
Olli Jokinen 2,250,000(2)
Chris Phillips 2,250,000(1)
Rich Peverley 2,250,000(2)
Jose Theodore 1,872,000(1)
Jamie Benn 1,050,000(2)
Marcel Goc 1,050,000(2)
Kari Lehtonen 800,000(2)
Wayne Simmonds 800,000(2)
Cal Clutterbuck 800,000(1)
Michael Ryder 736,000(2)
Andrew Desjardins 432,000(2)
Andrew MacDonald 350,000(1)
Chris Thorburn 308,000(4)


 Farm Payroll

David Savard 70,000(3)
Matt Hunwick 34,800(4)
Lennart Petrell 30,000(4)




TampaBay

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


Income

Current Funds$12,339,824
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$27,750,000
Farm Payroll$344,300
Prospect Fees$113,060
Coach$50,000
Games Remaining82
Total Game Expenses$344,602
Projected Expenses$28,257,360
Projected Balance-$15,917,536

Salary Commitment

Year: 2012$28,094,300
Year: 2013$17,781,500
Year: 2014$12,781,500
Year: 2015$797,500

 Pro Payroll

Cam Ward 5,916,000(3)
Tuomo Ruutu 2,250,000(2)
Andy McDonald 1,950,000(1)
Michal Rozsival 1,872,000(1)
Jason LaBarbera 1,650,000(1)
Brett Clark 1,248,000(1)
Jonas Gustavsson 1,247,000(3)
Jonathan Ericsson 1,218,000(3)
Carlo Colaiacovo 1,050,000(2)
Ruslan Fedotenko 1,008,000(1)
Dmitry Orlov 1,000,000(3)
Daymond Langkow 900,000(1)
Andrew Shaw 800,000(3)
Derick Brassard 800,000(2)
Patrick O'Sullivan 638,000(4)
Tom Wandell 600,000(2)
Ryan Jones 551,000(3)
Mathieu Darche 500,000(1)
Nate Prosser 400,000(1)
Chuck Kobasew 352,000(3)
Jan Mursak 300,000(3)
Matt Halischuk 300,000(2)
Joakim Lindstrom 300,000(1)
Aaron Rome 300,000(3)
Jason Williams 300,000(3)
Matt Bradley 300,000(1)


 Farm Payroll

Dan Ellis 124,800(1)
Anthony Stewart 92,800(4)
Alexandre Picard 66,700(4)
Mike Mottau 30,000(1)
Shawn Thornton 30,000(1)




Florida

ArenaBankAtlantic Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$10,906,862
Home Games Remaining35
Avg. Attendance19,425
Avg. Revenue/Game$1,398,624
Projected Revenue$48,951,840

Expenses

Pro Payroll$40,135,000
Farm Payroll$120,000
Prospect Fees$47,270
Coach$50,000
Games Remaining71
Total Game Expenses$492,101
Projected Expenses$34,939,161
Projected Balance$24,919,541

Salary Commitment

Year: 2012$40,255,000
Year: 2013$31,405,000
Year: 2014$10,581,000
Year: 2015$6,404,000

 Pro Payroll

Tuukka Rask 5,100,000(2)
Patrice Bergeron 3,828,000(4)
Rene Bourque 3,300,000(2)
David Legwand 2,950,000(1)
Marc Staal 2,600,000(2)
David Booth 2,436,000(3)
Manny Malhotra 2,250,000(2)
Jean-Sebastien Giguere2,228,000(4)
Jakub Voracek 1,950,000(2)
Willie Mitchell 1,650,000(1)
Steve Ott 1,584,000(2)
Jordan Leopold 1,300,000(1)
Jason Garrison 1,218,000(3)
Erik Christensen 1,050,000(2)
Kris Versteeg 1,050,000(1)
Michael Grabner 1,000,000(2)
Carl Gunnarsson 900,000(1)
Evander Kane 800,000(2)
Dmitry Kulikov 500,000(2)
Jannik Hansen 500,000(1)
Tim Kennedy 500,000(1)
Adam Pardy 493,000(3)
Brad Staubitz 348,000(4)
Alexander Burmistrov 300,000(2)
Luca Sbisa 300,000(2)


 Farm Payroll

Josh Bailey 90,000(2)
Ben Smith 30,000(3)




NewJersey

ArenaPrudential Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$18,679,863
Home Games Remaining39
Avg. Attendance18,262
Avg. Revenue/Game$1,402,560
Projected Revenue$54,699,840

Expenses

Pro Payroll$36,036,000
Farm Payroll$0,000
Prospect Fees$98,500
Coach$50,001
Games Remaining77
Total Game Expenses$441,274
Projected Expenses$33,978,129
Projected Balance$39,401,574

Salary Commitment

Year: 2012$36,036,000
Year: 2013$16,600,000
Year: 2014$12,650,000
Year: 2015$2,813,000

 Pro Payroll

Tim Thomas 6,624,000(1)
Chris Pronger 5,100,000(1)
Dustin Brown 4,495,000(3)
Ryane Clowe 2,950,000(1)
Ryan Suter 2,465,000(4)
Kimmo Timonen 2,392,000(3)
TJ Galiardi 1,650,000(2)
David Krejci 1,650,000(1)
Devan Dubnyk 1,000,000(1)
Patrick Eaves 870,000(3)
Niklas Hjalmarsson 800,000(2)
Adam Larsson 800,000(3)
Tyler Ennis 800,000(2)
Chris Butler 800,000(1)
Mike Knuble 700,000(1)
Ben Lovejoy 580,000(3)
Brayden Schenn 400,000(3)
Gregory Campbell 400,000(2)
Jay Rosehill 348,000(4)
John McCarthy 312,000(1)
Brad Thiessen 300,000(1)
Cory Emmerton 300,000(3)
Brendan Mikkelson 300,000(2)


 Farm Payroll




Rangers

ArenaMadison Square Garden
Capacity20,000
Ticket Price$35.00


Income

Current Funds$51,542,899
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$21,488,000
Farm Payroll$260,000
Prospect Fees$123,000
Coach$50,001
Games Remaining82
Total Game Expenses$267,329
Projected Expenses$21,921,001
Projected Balance$29,621,898

Salary Commitment

Year: 2012$21,748,000
Year: 2013$13,028,000
Year: 2014$4,102,000
Year: 2015$1,276,000

 Pro Payroll

Ilya Bryzgalov 6,200,000(2)
Matthew Lombardi 2,950,000(1)
Steve Montador 1,196,000(2)
Benoit Pouliot 1,050,000(1)
Carl Hagelin 1,000,000(3)
Rostislav Olesz 928,000(4)
Raffi Torres 828,000(3)
Jakub Kindl 700,000(2)
John Carlson 700,000(1)
Pierre-Marc Bouchard 638,000(3)
Alexei Emelin 600,000(1)
Jamal Mayers 500,000(1)
Kyle Turris 400,000(2)
Andrew Alberts 350,000(1)
Mark Eaton 350,000(1)
Colin White 350,000(1)
Cam Janssen 348,000(4)
Kyle Palmieri 300,000(3)
Blair Jones 300,000(1)
Petteri Nokelainen 300,000(1)
Brett Lebda 300,000(1)
Randy Jones 300,000(1)
Marty Turco 300,000(1)
Zach Boychuk 300,000(2)
Lars Eller 300,000(1)


 Farm Payroll

James Reimer 100,000(2)
Dylan Reese 35,000(1)
Steve Staios 35,000(1)
Louis Leblanc 30,000(3)
Nick Bonino 30,000(3)
Jared Spurgeon 30,000(2)




Islanders

ArenaNassau Coliseum
Capacity20,000
Ticket Price$26.00


Income

Current Funds$10,893,972
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$26,931,000
Farm Payroll$995,100
Prospect Fees$111,840
Coach$50,000
Games Remaining82
Total Game Expenses$342,536
Projected Expenses$28,087,940
Projected Balance-$17,193,968

Salary Commitment

Year: 2012$27,926,100
Year: 2013$22,631,900
Year: 2014$10,647,900
Year: 2015$1,479,000

 Pro Payroll

Ryan Kesler 5,916,000(3)
Roberto Luongo 5,100,000(2)
Marek Zidlicky 2,250,000(1)
Andy Greene 1,650,000(2)
Brian Rolston 1,584,000(2)
Patric Hornqvist 1,050,000(1)
David Jones 900,000(3)
Blake Comeau 800,000(1)
Jamie McBain 800,000(2)
Eric Fehr 783,000(4)
Henrik Tallinder 704,000(3)
Mark Letestu 696,000(4)
Bobby Butler 600,000(2)
Matt Beleskey 500,000(2)
Ryan Johansen 500,000(3)
Marc-Andre Gragnani 400,000(2)
Linus Omark 400,000(2)
Ben Scrivens 400,000(1)
Ryan Carter 350,000(2)
Rod Pelley 348,000(3)
Marco Scandella 300,000(3)
Jack Skille 300,000(2)
Sheldon Brookbank 300,000(1)
Nazem Kadri 300,000(3)


 Farm Payroll

Sergei Bobrovsky 100,000(2)
John Madden 76,800(1)
Matt Calvert 70,000(2)
Aaron Johnson 70,000(2)
Niclas Bergfors 70,000(1)
Matt Hendricks 70,000(1)
Davis Drewiske 60,900(3)
Marc-Antoine Pouliot 50,000(1)
Jimmy Hayes 50,000(3)
Alex Auld 40,000(1)
Brian Boucher 35,000(1)
Maxime Macenauer 31,200(1)
Matt Kassian 31,200(1)
Evgeny Grachev 30,000(3)
Frederic St-Denis 30,000(1)
Carter Ashton 30,000(3)
Carson McMillan 30,000(1)
Cody Bass 30,000(1)
Eric Tangradi 30,000(3)
Nick Palmieri 30,000(2)
Justin Falk 30,000(2)




Philly

ArenaWachovia Center
Capacity20,000
Ticket Price$26.00


Income

Current Funds$52,317,421
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$24,969,000
Farm Payroll$94,800
Prospect Fees$135,000
Coach$50,001
Games Remaining82
Total Game Expenses$307,912
Projected Expenses$25,248,801
Projected Balance$27,068,620

Salary Commitment

Year: 2012$26,363,800
Year: 2013$25,703,800
Year: 2014$11,695,800
Year: 2015$9,032,800

 Pro Payroll

Dustin Byfuglien 4,205,000(4)
Steve Mason 2,600,000(2)
Andrej Meszaros 2,117,000(4)
Alexei Ponikarovsky 1,980,000(4)
Kyle Okposo 1,950,000(2)
Kris Letang 1,650,000(2)
Guillaume Latendresse 1,650,000(2)
Devin Setoguchi 1,300,000(2)
Claude Giroux 1,050,000(2)
Martin Biron 1,008,000(2)
Anton Babchuk 1,000,000(2)
Cam Fowler 1,000,000(2)
Adam Henrique 1,000,000(3)
David Clarkson 841,000(3)
Artem Anisimov 800,000(2)
John Mitchell 696,000(4)
Bruno Gervais 522,000(3)
Matt D'Agostini 300,000(1)
Cody Almond 300,000(3)
Mike Blunden 300,000(1)


 Farm Payroll

Andrew Gordon 34,800(4)
Doug Janik 30,000(1)
B.J. Crombeen 30,000(1)




Pittsburgh

ArenaMellon Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$10,092,940
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$20,491,000
Farm Payroll$150,000
Prospect Fees$142,500
Coach$50,001
Games Remaining82
Total Game Expenses$254,067
Projected Expenses$20,833,501
Projected Balance-$10,740,561

Salary Commitment

Year: 2012$20,641,000
Year: 2013$15,519,000
Year: 2014$8,757,000
Year: 2015$1,392,000

 Pro Payroll

Scott Clemmensen 2,250,000(1)
Colby Armstrong 1,518,000(2)
Brendan Morrison 1,196,000(2)
David Moss 1,144,000(3)
Brad Boyes 1,050,000(2)
Steve Downie 1,050,000(2)
Marco Sturm 1,008,000(1)
Anders Lindback 1,000,000(2)
Josh Harding 1,000,000(3)
Bryan Allen 924,000(3)
Eric Belanger 924,000(3)
Ron Hainsey 924,000(3)
Chris Campoli 899,000(3)
Andrew Raycroft 864,000(1)
Daniel Carcillo 754,000(4)
Cory Sarich 704,000(3)
Mark Fistric 700,000(1)
Ben Eager 696,000(3)
Steve Bernier 638,000(4)
Zac Rinaldo 324,000(2)
Brandon Bollig 324,000(2)
Nick Leddy 300,000(2)
Jared Boll 300,000(1)


 Farm Payroll

Luke Adam 40,000(3)
Stefan Elliott 40,000(3)
Erik Gudbranson 40,000(3)
Brandon McMillan 30,000(3)




Washington

ArenaVerizon Center
Capacity20,000
Ticket Price$38.00


Income

Current Funds$28,737,054
Home Games Remaining32
Avg. Attendance19,106
Avg. Revenue/Game$1,655,327
Projected Revenue$52,970,464

Expenses

Pro Payroll$44,789,000
Farm Payroll$120,000
Prospect Fees$79,000
Coach$50,000
Games Remaining65
Total Game Expenses$549,244
Projected Expenses$35,700,854
Projected Balance$46,006,664

Salary Commitment

Year: 2012$44,909,000
Year: 2013$33,099,000
Year: 2014$7,799,000
Year: 2015$4,495,000

 Pro Payroll

Patrick Marleau 6,200,000(2)
Marian Gaborik 6,200,000(2)
Joe Thornton 5,100,000(2)
Pekka Rinne 4,100,000(2)
Ryan Malone 3,300,000(1)
Teemu Selanne 2,950,000(1)
Alexander Edler 2,950,000(1)
Kyle Quincey 2,610,000(4)
Sami Salo 1,950,000(1)
Braydon Coburn 1,885,000(4)
Jason Chimera 1,452,000(3)
Jaromir Jagr 1,000,000(3)
Jeff Skinner 1,000,000(2)
Alex Pietrangelo 1,000,000(2)
James van Riemsdyk 800,000(2)
Nikolai Khabibulin 792,000(3)
Bryan Little 500,000(2)
Jay Harrison 400,000(2)
Tim Wallace 300,000(1)
Mark Flood 300,000(1)


 Farm Payroll

Kevin Marshall 30,000(3)
Chris Porter 30,000(1)
Brad Winchester 30,000(3)
Toby Petersen 30,000(1)




Phoenix

ArenaJobing.com Arena
Capacity20,000
Ticket Price$25.00


Income

Current Funds$14,481,302
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$21,198,000
Farm Payroll$232,200
Prospect Fees$128,267
Coach$50,001
Games Remaining82
Total Game Expenses$263,518
Projected Expenses$21,608,468
Projected Balance-$7,127,166

Salary Commitment

Year: 2012$21,430,200
Year: 2013$13,996,200
Year: 2014$3,916,200
Year: 2015$348,000

 Pro Payroll

Dustin Penner 3,300,000(2)
Keith Ballard 2,600,000(2)
Wojtek Wolski 2,250,000(1)
Milan Hejduk 2,160,000(1)
Scottie Upshall 1,950,000(2)
Taylor Pyatt 1,716,000(3)
Nick Schultz 900,000(1)
Matt Carkner 700,000(2)
Raphael Diaz 624,000(1)
Milan Jurcina 600,000(2)
Al Montoya 600,000(3)
Ben Bishop 400,000(1)
Derek Dorsett 350,000(1)
Mike Brown 348,000(4)
Andrew Ebbett 300,000(1)
Kyle Chipchura 300,000(1)
Michael Stone 300,000(3)
Ryan Reaves 300,000(2)
Tommy Wingels 300,000(3)
Andrei Loktionov 300,000(2)
Ben Maxwell 300,000(3)
Spencer Machacek 300,000(3)
David Schlemko 300,000(2)


 Farm Payroll

Sami Lepisto 52,200(3)
Paul Bissonnette 30,000(1)
Mike Rupp 30,000(1)
Byron Bitz 30,000(1)
John Scott 30,000(1)
Brett MacLean 30,000(2)
Stu Bickel 30,000(1)




SanJose

ArenaHP Pavilion
Capacity20,000
Ticket Price$31.00


Income

Current Funds$3,895,492
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$37,151,000
Farm Payroll$520,000
Prospect Fees$65,500
Coach$50,001
Games Remaining82
Total Game Expenses$460,811
Projected Expenses$37,786,501
Projected Balance-$33,891,009

Salary Commitment

Year: 2012$37,671,000
Year: 2013$32,971,000
Year: 2014$15,997,000
Year: 2015$5,508,000

 Pro Payroll

Alexander Semin 4,582,000(3)
Tomas Plekanec 3,300,000(2)
Jack Johnson 2,600,000(2)
Zach Parise 2,581,000(3)
PA Parenteau 2,288,000(4)
Andrew Ladd 2,262,000(4)
Pascal Dupuis 2,250,000(1)
Carey Price 1,950,000(2)
Brad Stuart 1,716,000(3)
Blake Wheeler 1,300,000(1)
Anton Volchenkov 1,300,000(2)
Mike Cammalleri 1,300,000(2)
P.K. Subban 1,000,000(2)
David Desharnais 1,000,000(1)
Grant Clitsome 928,000(4)
Milan Lucic 900,000(2)
Gilbert Brule 900,000(2)
Matt Greene 900,000(2)
Brian Gionta 864,000(2)
Trevor Daley 800,000(2)
Peter Budaj 792,000(3)
Ryan O'Reilly 700,000(2)
Daniel Paille 638,000(3)
Adam Hall 300,000(2)


 Farm Payroll

Kevin Shattenkirk 100,000(2)
Jack Hillen 60,000(1)
Leland Irving 50,000(3)
Brendan Smith 40,000(3)
Nino Niederreiter 30,000(2)
Kaspars Daugavins 30,000(3)
Mike Santorelli 30,000(1)
Ryan Garbutt 30,000(4)
Aaron Gagnon 30,000(1)
Micheal Haley 30,000(1)
Jordan Caron 30,000(2)
Zach Hamill 30,000(3)
Tyson Barrie 30,000(3)




Vancouver

ArenaRogers Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$18,886,039
Home Games Remaining38
Avg. Attendance20,000
Avg. Revenue/Game$1,440,000
Projected Revenue$54,720,000

Expenses

Pro Payroll$42,070,000
Farm Payroll$0,000
Prospect Fees$57,260
Coach$50,000
Games Remaining76
Total Game Expenses$514,357
Projected Expenses$39,091,119
Projected Balance$34,514,920

Salary Commitment

Year: 2012$42,070,000
Year: 2013$31,964,000
Year: 2014$10,914,000
Year: 2015$3,422,000

 Pro Payroll

Rick Nash 5,626,000(3)
Steven Stamkos 4,600,000(2)
Nathan Horton 3,422,000(4)
Joni Pitkanen 3,300,000(2)
Ed Jovanovski 3,300,000(1)
Brooks Laich 2,950,000(2)
Chris Kunitz 2,832,000(2)
Antti Niemi 2,250,000(2)
Scott Hartnell 2,250,000(1)
Tom Gilbert 1,950,000(2)
Sheldon Souray 1,950,000(1)
Robyn Regehr 1,518,000(2)
Dainius Zubrus 1,248,000(1)
Francois Beauchemin 1,008,000(1)
Joey Crabb 966,000(3)
Brayden McNabb 600,000(3)
Nathan Gerbe 600,000(2)
Jhonas Enroth 400,000(2)
Kyle Wellwood 350,000(2)
Lauri Korpikoski 350,000(1)
Corey Tropp 300,000(3)
Tanner Glass 300,000(2)


 Farm Payroll




Calgary

ArenaPengrowth Saddledome
Capacity20,000
Ticket Price$38.00


Income

Current Funds$22,402,405
Home Games Remaining35
Avg. Attendance19,128
Avg. Revenue/Game$1,674,883
Projected Revenue$58,620,905

Expenses

Pro Payroll$40,514,000
Farm Payroll$541,200
Prospect Fees$55,500
Coach$50,001
Games Remaining69
Total Game Expenses$501,960
Projected Expenses$34,635,224
Projected Balance$46,388,086

Salary Commitment

Year: 2012$41,055,200
Year: 2013$27,633,200
Year: 2014$11,454,000
Year: 2015$4,191,000

 Pro Payroll

Evgeni Malkin 4,600,000(1)
Pavel Datsyuk 4,600,000(2)
Dion Phaneuf 4,089,000(4)
Johan Franzen 3,300,000(2)
Dan Boyle 3,300,000(1)
Thomas Vanek 3,219,000(3)
Niklas Backstrom 2,950,000(2)
Dennis Seidenberg 2,600,000(2)
Nikolai Kulemin 2,250,000(1)
Mikhail Grabovski 1,827,000(3)
Johnny Boychuk 1,363,000(3)
Rostislav Klesla 1,300,000(1)
Jaroslav Spacek 1,300,000(1)
Sam Gagner 700,000(2)
Mike Smith 672,000(1)
Bryce Salvador 644,000(3)
Boyd Gordon 600,000(2)
Shawn Matthias 600,000(2)
Vladimir Sobotka 300,000(2)
Chris Neil 300,000(2)


 Farm Payroll

Jamie Langenbrunner 86,400(2)
Brad Richardson 58,000(4)
Kent Huskins 57,600(2)
Chris Mason 55,200(2)
Drayson Bowman 50,000(3)
Antti Miettinen 44,000(4)
Keaton Ellerby 40,000(3)
Joe Colborne 30,000(3)
Dylan Olsen 30,000(3)
Derek Smith 30,000(3)
Ryan Shannon 30,000(2)
Eric Wellwood 30,000(3)




Edmonton

ArenaRexall Place
Capacity20,000
Ticket Price$30.00


Income

Current Funds$8,876,498
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$41,731,000
Farm Payroll$522,800
Prospect Fees$120,580
Coach$50,000
Games Remaining82
Total Game Expenses$517,370
Projected Expenses$42,424,380
Projected Balance-$33,547,882

Salary Commitment

Year: 2012$42,253,800
Year: 2013$39,150,200
Year: 2014$20,530,200
Year: 2015$12,035,000

 Pro Payroll

Shea Weber 5,336,000(4)
Paul Stastny 3,828,000(4)
Jason Spezza 3,300,000(2)
Milan Michalek 3,219,000(3)
Ryan Callahan 2,871,000(4)
Christian Ehrhoff 2,600,000(2)
Brooks Orpik 2,600,000(2)
Alex Tanguay 2,160,000(2)
Shawn Horcoff 1,950,000(1)
Ondrej Pavelec 1,650,000(2)
Ales Hemsky 1,650,000(2)
Michael Del Zotto 1,650,000(2)
Jan Hejda 1,472,000(3)
Taylor Hall 1,000,000(3)
Jeff Petry 1,000,000(2)
Dwight King 1,000,000(3)
Thomas Greiss 1,000,000(1)
Ryan Wilson 900,000(2)
Kevin Klein 812,000(3)
Brian Boyle 783,000(3)
Eric Nystrom 350,000(2)
Zack Smith 300,000(2)
Jerred Smithson 300,000(2)


 Farm Payroll

Jason Blake 79,200(3)
Magnus Paajarvi 70,000(2)
Marc-Andre Bourdon 40,000(3)
Ethan Moreau 33,600(1)
Marty Reasoner 30,000(1)
Dustin Tokarski 30,000(3)
Teemu Hartikainen 30,000(3)
Scott Nichol 30,000(1)
Frazer McLaren 30,000(2)
Radek Martinek 30,000(1)
Colten Teubert 30,000(1)
Evgenii Dadonov 30,000(3)
Mats Zuccarello 30,000(2)
Tom Sestito 30,000(2)




Anaheim

ArenaHonda Center
Capacity20,000
Ticket Price$34.00


Income

Current Funds$10,950,167
Home Games Remaining39
Avg. Attendance17,085
Avg. Revenue/Game$1,394,136
Projected Revenue$54,371,304

Expenses

Pro Payroll$43,846,000
Farm Payroll$157,700
Prospect Fees$35,000
Coach$50,000
Games Remaining78
Total Game Expenses$537,667
Projected Expenses$41,938,032
Projected Balance$23,383,439

Salary Commitment

Year: 2012$44,003,700
Year: 2013$40,963,700
Year: 2014$15,483,700
Year: 2015$3,621,700

 Pro Payroll

Henrik Lundqvist 6,900,000(2)
Eric Staal 5,336,000(3)
Henrik Sedin 4,100,000(2)
Erik Cole 3,772,000(3)
Daniel Sedin 3,650,000(2)
RJ Umberger 2,950,000(2)
Ryan Whitney 2,600,000(2)
Troy Brouwer 2,088,000(4)
Dennis Wideman 1,650,000(2)
Paul Martin 1,144,000(3)
Dave Bolland 1,040,000(1)
Brian Lee 1,000,000(2)
Nikita Nikitin 1,000,000(1)
Michal Neuvirth 900,000(2)
Joffrey Lupul 900,000(2)
Tomas Kopecky 824,000(3)
Travis Moen 792,000(4)
Deryk Engelland 704,000(4)
Radek Dvorak 700,000(1)
Mark Stuart 696,000(3)
Jiri Hudler 500,000(2)
Ville Leino 300,000(2)
Justin Peters 300,000(1)


 Farm Payroll

Cody McLeod 37,700(4)
Gustav Nyquist 30,000(3)
Keith Aulie 30,000(3)
Aaron Palushaj 30,000(3)
Mathieu Perreault 30,000(2)




LosAngeles

ArenaSTAPLES Center
Capacity20,000
Ticket Price$33.00


Income

Current Funds$28,133,499
Home Games Remaining38
Avg. Attendance16,878
Avg. Revenue/Game$1,345,246
Projected Revenue$51,119,348

Expenses

Pro Payroll$44,337,000
Farm Payroll$162,400
Prospect Fees$29,000
Coach$50,000
Games Remaining76
Total Game Expenses$543,639
Projected Expenses$41,316,566
Projected Balance$37,936,281

Salary Commitment

Year: 2012$44,499,400
Year: 2013$28,965,400
Year: 2014$8,483,400
Year: 2015$4,562,800

 Pro Payroll

Sergei Gonchar 4,600,000(1)
Jonathan Quick 4,600,000(1)
Joe Pavelski 3,422,000(3)
Alexandre Burrows 3,300,000(2)
Jordan Staal 3,300,000(2)
Jay Bouwmeester 2,950,000(2)
Evgeni Nabokov 2,904,000(4)
Mikael Samuelsson 2,832,000(2)
Tim Gleason 2,250,000(2)
Tyler Bozak 1,950,000(1)
Niklas Hagman 1,950,000(2)
Martin Erat 1,950,000(2)
Mason Raymond 1,595,000(4)
Stephane Robidas 1,584,000(1)
Michal Handzus 1,300,000(1)
Jay McClement 1,050,000(2)
Marc-Edouard Vlasic 900,000(2)
Scott Hannan 900,000(1)
Tyler Kennedy 600,000(1)
Nick Johnson 400,000(3)


 Farm Payroll

Scott Parse 63,800(3)
Clayton Stoner 63,800(4)
Tyson Strachan 34,800(3)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$29,602,326
Home Games Remaining28
Avg. Attendance20,000
Avg. Revenue/Game$1,440,000
Projected Revenue$40,320,000

Expenses

Pro Payroll$36,069,000
Farm Payroll$1,092,400
Prospect Fees$62,500
Coach$50,000
Games Remaining59
Total Game Expenses$454,560
Projected Expenses$26,819,026
Projected Balance$43,103,300

Salary Commitment

Year: 2012$37,161,400
Year: 2013$23,581,400
Year: 2014$9,519,400
Year: 2015$4,628,400

 Pro Payroll

Miikka Kiprusoff 6,900,000(1)
Loui Eriksson 3,422,000(4)
Bobby Ryan 2,950,000(2)
Erik Johnson 2,600,000(2)
Justin Williams 2,392,000(2)
Tomas Fleischmann 2,262,000(3)
Patrick Kane 2,250,000(2)
Toni Lydman 2,160,000(1)
Eric Brewer 1,650,000(1)
Phil Kessel 1,650,000(2)
Kyle Brodziak 1,479,000(3)
Oliver Ekman-Larsson 1,000,000(3)
Matt Read 1,000,000(1)
Paul Gaustad 900,000(1)
Patrik Berglund 900,000(2)
Nicklas Grossmann 754,000(4)
Rick DiPietro 600,000(2)
Craig Adams 600,000(1)
Tim Brent 300,000(1)
Mike Weaver 300,000(2)


 Farm Payroll

Mike Green 452,400(4)
Andrei Markov 330,000(2)
Francis Bouillon 70,000(1)
Philip Larsen 30,000(3)
Trevor Lewis 30,000(2)
Matt Martin 30,000(2)
Derek MacKenzie 30,000(3)
Dana Tyrell 30,000(2)
Casey Cizikas 30,000(3)
TJ Brennan 30,000(3)
TJ Brodie 30,000(3)




St.Louis

ArenaScottrade Center
Capacity20,000
Ticket Price$38.00


Income

Current Funds$55,171,973
Home Games Remaining31
Avg. Attendance17,170
Avg. Revenue/Game$1,565,976
Projected Revenue$48,545,256

Expenses

Pro Payroll$37,015,000
Farm Payroll$355,000
Prospect Fees$58,500
Coach$50,000
Games Remaining63
Total Game Expenses$457,055
Projected Expenses$28,794,457
Projected Balance$74,922,772

Salary Commitment

Year: 2012$37,370,000
Year: 2013$31,423,000
Year: 2014$14,027,000
Year: 2015$10,991,000

 Pro Payroll

Sidney Crosby 6,200,000(2)
Jaroslav Halak 4,756,000(4)
Jeff Carter 3,248,000(4)
Matt Stajan 2,950,000(2)
Fedor Tyutin 2,600,000(2)
Jussi Jokinen 2,250,000(2)
Travis Zajac 2,117,000(4)
Radim Vrbata 1,716,000(3)
Andrew Brunette 1,584,000(1)
Roman Polak 1,300,000(1)
Jason Arnott 1,008,000(1)
Mathieu Garon 966,000(2)
Steve Eminger 900,000(2)
Marc Methot 870,000(4)
Richard Bachman 800,000(2)
Cody Hodgson 700,000(3)
Adam McQuaid 600,000(1)
Andrej Sekera 500,000(1)
Erik Condra 500,000(1)
Ian Cole 400,000(3)
Jordin Tootoo 400,000(2)
Patrick Kaleta 350,000(1)
Tom Pyatt 300,000(2)


 Farm Payroll

Peter Regin 105,000(1)
Allen York 100,000(3)
Mattias Tedenby 30,000(3)
Roman Horak 30,000(3)
Taylor Chorney 30,000(2)
Jonathon Blum 30,000(3)
Maksim Mayorov 30,000(3)




Dallas

ArenaAmerican Airlines Center
Capacity20,000
Ticket Price$28.00


Income

Current Funds$25,570,324
Home Games Remaining39
Avg. Attendance19,400
Avg. Revenue/Game$1,303,714
Projected Revenue$50,844,846

Expenses

Pro Payroll$34,131,000
Farm Payroll$140,000
Prospect Fees$68,500
Coach$50,000
Games Remaining77
Total Game Expenses$419,384
Projected Expenses$32,292,579
Projected Balance$44,122,591

Salary Commitment

Year: 2012$34,271,000
Year: 2013$19,263,000
Year: 2014$5,693,000
Year: 2015$1,421,000

 Pro Payroll

Craig Anderson 5,100,000(1)
James Neal 3,300,000(1)
Pavel Kubina 3,300,000(1)
James Wisniewski 2,668,000(3)
Derek Roy 2,600,000(2)
Jason Pominville 2,600,000(2)
Tim Connolly 2,600,000(2)
Johan Hedberg 1,872,000(1)
Clarke MacArthur 1,421,000(4)
Brandon Sutter 1,300,000(2)
Mark Fayne 936,000(1)
Nick Foligno 900,000(2)
Alec Martinez 700,000(2)
Justin Braun 700,000(2)
Matt Gilroy 696,000(3)
Sergei Kostitsyn 600,000(2)
Sean Couturier 600,000(3)
Rob Scuderi 500,000(1)
Richard Park 480,000(2)
Jamie McGinn 350,000(2)
Greg Zanon 308,000(3)
Casey Wellman 300,000(2)
Nate Thompson 300,000(2)


 Farm Payroll

Jonathan Bernier 80,000(2)
Tomas Vincour 30,000(2)
Michal Repik 30,000(2)




Minnesota

ArenaXcel Energy Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$30,918,912
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$23,188,000
Farm Payroll$110,000
Prospect Fees$47,000
Coach$50,000
Games Remaining82
Total Game Expenses$285,305
Projected Expenses$23,395,000
Projected Balance$7,523,912

Salary Commitment

Year: 2012$23,298,000
Year: 2013$15,898,000
Year: 2014$4,970,000
Year: 2015$1,914,000

 Pro Payroll

Scott Gomez 2,600,000(1)
Matt Cullen 2,250,000(1)
Ryan Smyth 1,950,000(1)
Matt Duchene 1,950,000(2)
Andrei Kostitsyn 1,914,000(4)
Curtis Glencross 1,650,000(2)
Ryan Nugent-Hopkins 1,000,000(3)
Kevin Poulin 1,000,000(2)
Corey Crawford 1,000,000(2)
Travis Hamonic 1,000,000(2)
Douglas Murray 828,000(2)
Ryan McDonagh 700,000(2)
Gabriel Bourque 700,000(3)
Kris Russell 700,000(2)
Ryan O'Byrne 696,000(3)
Logan Couture 500,000(2)
Karl Alzner 350,000(2)
David Ullstrom 300,000(3)
Jiri Tlusty 300,000(1)
Jim O'Brien 300,000(3)
Andreas Engqvist 300,000(2)
Andreas Nodl 300,000(1)
Jeff Woywitka 300,000(2)
Kyle Clifford 300,000(2)
Blake Geoffrion 300,000(2)


 Farm Payroll

Mikael Backlund 50,000(2)
Erik Gustafsson 30,000(3)
Zack Kassian 30,000(3)




Nashville

ArenaSommet Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$10,897,207
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$39,500,000
Farm Payroll$570,400
Prospect Fees$94,560
Coach$50,001
Games Remaining82
Total Game Expenses$490,426
Projected Expenses$40,214,961
Projected Balance-$29,317,754

Salary Commitment

Year: 2012$40,070,400
Year: 2013$28,690,400
Year: 2014$6,758,400
Year: 2015$5,498,400

 Pro Payroll

Antoine Vermette 4,600,000(2)
Nik Antropov 4,100,000(1)
Martin Brodeur 3,650,000(1)
Shane Doan 3,504,000(2)
Filip Kuba 2,288,000(4)
Stephen Weiss 2,250,000(2)
T.J. Oshie 2,250,000(2)
Martin Hanzal 1,950,000(2)
Victor Hedman 1,950,000(2)
Alex Goligoski 1,914,000(4)
Luke Schenn 1,050,000(2)
Cory Schneider 1,000,000(1)
Bryan Bickell 1,000,000(1)
Corey Potter 1,000,000(3)
Mike Weber 1,000,000(2)
Chad LaRose 900,000(1)
Colin Wilson 800,000(2)
Vernon Fiddler 768,000(2)
Jim Slater 704,000(4)
Ladislav Smid 700,000(1)
Darroll Powe 522,000(4)
Max Pacioretty 400,000(2)
Patrick Dwyer 300,000(2)
Yannick Weber 300,000(2)
Theo Peckham 300,000(2)
Mikkel Boedker 300,000(2)


 Farm Payroll

Jacob Markstrom 100,000(3)
Matt Hackett 100,000(3)
Michael Frolik 90,000(2)
Kurtis Foster 70,400(4)
Chris Summers 30,000(3)
Stephane Da Costa 30,000(2)
Brett Sutter 30,000(2)
Brandon Segal 30,000(2)
Derek Joslin 30,000(2)
Tim Jackman 30,000(3)
Peter Harrold 30,000(1)




Columbus

ArenaNationwide Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$28,027,200
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$37,085,000
Farm Payroll$120,000
Prospect Fees$33,000
Coach$50,000
Games Remaining82
Total Game Expenses$454,732
Projected Expenses$37,288,000
Projected Balance-$9,260,800

Salary Commitment

Year: 2012$37,205,000
Year: 2013$27,355,000
Year: 2014$9,725,000
Year: 2015$3,828,000

 Pro Payroll

Dany Heatley 5,100,000(2)
Marc-Andre Fleury 4,582,000(3)
Mike Richards 3,828,000(4)
Lubomir Visnovsky 3,300,000(2)
Brandon Dubinsky 2,600,000(1)
Martin Havlat 2,600,000(1)
Simon Gagne 2,600,000(2)
Niklas Kronwall 2,250,000(1)
Lee Stempniak 2,250,000(2)
Cody Franson 1,300,000(2)
John Tavares 1,050,000(2)
Anton Stralman 1,050,000(1)
Braden Holtby 1,000,000(2)
Brandon Prust 725,000(3)
Joel Ward 700,000(1)
Cam Atkinson 500,000(3)
Steven Kampfer 400,000(2)
Cal O'Reilly 350,000(1)
Matt Taormina 300,000(1)
Dustin Jeffrey 300,000(2)
Mark Olver 300,000(2)


 Farm Payroll

Roman Josi 60,000(3)
Zac Dalpe 30,000(2)
Dale Weise 30,000(3)




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$34.00


Income

Current Funds$41,028,022
Home Games Remaining37
Avg. Attendance20,000
Avg. Revenue/Game$1,584,000
Projected Revenue$58,608,000

Expenses

Pro Payroll$44,387,000
Farm Payroll$86,400
Prospect Fees$18,000
Coach$50,000
Games Remaining73
Total Game Expenses$543,188
Projected Expenses$39,652,710
Projected Balance$59,983,312

Salary Commitment

Year: 2012$44,473,400
Year: 2013$39,581,400
Year: 2014$18,742,600
Year: 2015$9,754,000

 Pro Payroll

Alex Ovechkin 7,598,000(4)
Jimmy Howard 5,162,000(3)
Duncan Keith 5,100,000(2)
Marian Hossa 4,100,000(2)
Joe Corvo 2,392,000(2)
Mark Giordano 2,250,000(2)
Matt Moulson 1,950,000(2)
Vinny Prospal 1,872,000(2)
Valtteri Filppula 1,711,000(3)
Mike Ribeiro 1,650,000(1)
Matt Carle 1,508,000(3)
Todd Bertuzzi 1,452,000(4)
Ray Emery 1,248,000(1)
Derek Morris 1,196,000(2)
Darren Helm 1,050,000(2)
Chris Kelly 864,000(1)
Andrew Ference 704,000(4)
Viktor Stalberg 700,000(1)
Andrew Cogliano 600,000(2)
Maxime Talbot 580,000(3)
Shane O'Brien 400,000(1)
Nick Spaling 300,000(2)


 Farm Payroll

Sean O'Donnell 30,000(1)
Arron Asham 28,800(2)
Zenon Konopka 27,600(3)




Winnipeg

ArenaPhilips Arena
Capacity20,000
Ticket Price$31.00


Income

Current Funds$21,129,360
Home Games Remaining39
Avg. Attendance17,165
Avg. Revenue/Game$1,277,076
Projected Revenue$49,805,964

Expenses

Pro Payroll$31,415,000
Farm Payroll$94,800
Prospect Fees$68,500
Coach$50,000
Games Remaining77
Total Game Expenses$385,711
Projected Expenses$29,699,745
Projected Balance$41,235,579

Salary Commitment

Year: 2012$31,509,800
Year: 2013$20,683,800
Year: 2014$6,335,800
Year: 2015$5,805,800

 Pro Payroll

Tomas Vokoun 6,900,000(1)
Anze Kopitar 4,600,000(2)
Mike Fisher 4,100,000(2)
Drew Stafford 2,262,000(4)
Zach Bogosian 1,650,000(1)
Teddy Purcell 1,479,000(4)
Semyon Varlamov 1,050,000(2)
Colin Greening 1,000,000(1)
Andy Sutton 864,000(2)
Dwayne Roloson 768,000(2)
Hal Gill 768,000(2)
Roman Hamrlik 768,000(2)
Daniel Winnik 754,000(4)
Erik Karlsson 700,000(2)
Brandon Yip 638,000(4)
Maxim Lapierre 638,000(4)
Johnny Oduya 576,000(1)
Ryan Ellis 500,000(3)
Matt Frattin 400,000(2)
Kevin Porter 400,000(1)
Adam Burish 300,000(2)
Chris Conner 300,000(1)


 Farm Payroll

Jay Beagle 34,800(4)
Ryan White 30,000(2)
Trevor Smith 30,000(3)