Financial Report

(As of Saturday, May 31 2014)

Boston

ArenaTD Banknorth Garden
Capacity20,000
Ticket Price$32.00


Income

Current Funds$19,405,083
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$26,202,240
Farm Payroll$364,272
Prospect Fees$136,060
Coach$50,000
Games Remaining82
Total Game Expenses$326,251
Projected Expenses$26,752,572
Projected Balance-$7,347,489

Salary Commitment

Year: 2013$26,566,512
Year: 2014$12,518,272
Year: 2015$5,497,272
Year: 2016$2,233,000

 Pro Payroll

Jonas Hiller 4,600,000(1)
Dan Girardi 2,639,000(2)
Chris Stewart 2,600,000(1)
Stephen Weiss 2,250,000(1)
Ian White 1,479,000(2)
David Perron 1,050,000(1)
Steve Oleksy 1,044,000(4)
Jake Gardiner 1,000,000(2)
Mika Zibanejad 1,000,000(3)
Brendan Gallagher 1,000,000(3)
Peter Mueller 900,000(1)
Brian Boyle 783,000(2)
Jeff Schultz 725,000(4)
Radko Gudas 700,000(3)
Rick DiPietro 600,000(1)
Adrian Aucoin 500,000(1)
Roman Cervenka 500,000(3)
Rob Klinkhammer 464,000(4)
Marcus Kruger 400,000(2)
Andre Benoit 400,000(1)
Chris Mueller 350,000(1)
Harry Zolnierczyk 318,240(1)
Patrick Maroon 300,000(2)
Zack Kassian 300,000(2)
Chris Conner 300,000(1)


 Farm Payroll

Jordan Nolan 34,272(3)
Tyler Johnson 30,000(3)
Benn Ferriero 30,000(1)
Cody Eakin 30,000(2)
Simon Despres 30,000(2)
Brett Clark 30,000(1)
Colton Gillies 30,000(2)
John Moore 30,000(2)
Mark Eaton 30,000(1)
Peter Harrold 30,000(1)
Dylan Reese 30,000(1)
Brad Malone 30,000(1)




Toronto

ArenaAir Canada Centre
Capacity20,000
Ticket Price$35.00


Income

Current Funds$15,477,262
Home Games Remaining35
Avg. Attendance14,194
Avg. Revenue/Game$1,192,254
Projected Revenue$41,728,890

Expenses

Pro Payroll$36,066,000
Farm Payroll$170,000
Prospect Fees$102,260
Coach$50,000
Games Remaining70
Total Game Expenses$443,759
Projected Expenses$31,063,149
Projected Balance$26,143,003

Salary Commitment

Year: 2013$36,236,000
Year: 2014$19,052,000
Year: 2015$11,844,000
Year: 2016$0,000

 Pro Payroll

Steven Stamkos 4,600,000(1)
Corey Perry 4,031,000(3)
Brent Seabrook 4,031,000(3)
Joni Pitkanen 3,300,000(1)
Ryan Callahan 2,871,000(3)
James Wisniewski 2,668,000(2)
Daniel Alfredsson 2,600,000(1)
Sergei Gonchar 2,250,000(1)
Matt Cullen 2,160,000(2)
Martin Biron 1,008,000(1)
Gabriel Landeskog 1,000,000(2)
Corey Crawford 1,000,000(1)
Jordan Eberle 1,000,000(2)
Derek Stepan 800,000(1)
Barret Jackman 672,000(1)
Torrey Mitchell 551,000(3)
Brandon Bollig 324,000(1)
Peter Holland 300,000(3)
Kaspars Daugavins 300,000(2)
Jack Skille 300,000(1)
Mike Weaver 300,000(1)


 Farm Payroll

Leland Irving 50,000(2)
J.T. Miller 30,000(3)
Matt Fraser 30,000(3)
Andreas Lilja 30,000(1)
Brett Connolly 30,000(2)




Ottawa

ArenaScotiabank Place
Capacity20,000
Ticket Price$35.00


Income

Current Funds$25,011,316
Home Games Remaining29
Avg. Attendance18,547
Avg. Revenue/Game$1,365,656
Projected Revenue$39,604,024

Expenses

Pro Payroll$39,032,000
Farm Payroll$320,000
Prospect Fees$72,500
Coach$50,001
Games Remaining59
Total Game Expenses$481,396
Projected Expenses$28,402,385
Projected Balance$36,212,955

Salary Commitment

Year: 2013$39,352,000
Year: 2014$14,850,000
Year: 2015$8,948,000
Year: 2016$899,000

 Pro Payroll

Nicklas Backstrom 5,600,000(1)
Henrik Zetterberg 4,100,000(1)
Jarome Iginla 4,100,000(1)
Patrice Bergeron 3,828,000(3)
Patrick Sharp 3,300,000(1)
Tobias Enstrom 2,842,000(2)
Zbynek Michalek 1,650,000(1)
Steve Ott 1,584,000(1)
Clarke MacArthur 1,421,000(3)
Saku Koivu 1,008,000(1)
Justin Faulk 1,000,000(2)
Brad Marchand 1,000,000(1)
Marcus Foligno 1,000,000(2)
Viktor Fasth 1,000,000(3)
Dougie Hamilton 1,000,000(3)
Slava Voynov 1,000,000(2)
Kris Versteeg 899,000(4)
Evander Kane 800,000(1)
Trevor Daley 800,000(1)
Alex Galchenyuk 800,000(3)
Robin Lehner 300,000(1)


 Farm Payroll

Brenden Morrow 260,000(1)
Anton Lander 30,000(2)
Paul Byron 30,000(2)




Montreal

ArenaCentre Bell
Capacity20,000
Ticket Price$35.00


Income

Current Funds$23,633,355
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$23,373,000
Farm Payroll$30,000
Prospect Fees$108,417
Coach$50,000
Games Remaining82
Total Game Expenses$287,334
Projected Expenses$23,561,417
Projected Balance$71,938

Salary Commitment

Year: 2013$23,403,000
Year: 2014$12,723,000
Year: 2015$10,460,000
Year: 2016$1,479,000

 Pro Payroll

Brian Elliott 5,916,000(3)
Roberto Luongo 5,100,000(1)
Filip Kuba 2,288,000(3)
Carlo Colaiacovo 1,050,000(1)
Derick Brassard 800,000(1)
Jason Demers 800,000(1)
Mike Komisarek 800,000(1)
Peter Regin 783,000(4)
Bobby Butler 600,000(1)
Drew Miller 522,000(2)
Mike Lundin 493,000(2)
Antoine Roussel 400,000(3)
Cody McLeod 377,000(3)
Alexander Sulzer 348,000(2)
B.J. Crombeen 348,000(4)
Mike Blunden 348,000(4)
Christopher Tanev 300,000(2)
David Rundblad 300,000(2)
Greg Rallo 300,000(1)
Alexandre Bolduc 300,000(1)
Colton Orr 300,000(1)
George Parros 300,000(2)
Patrick Bordeleau 300,000(1)
Matt Ellis 300,000(1)


 Farm Payroll

Yannick Weber 30,000(1)




Buffalo

ArenaHSBC Arena
Capacity20,000
Ticket Price$32.00


Income

Current Funds$23,007,350
Home Games Remaining37
Avg. Attendance17,214
Avg. Revenue/Game$1,322,034
Projected Revenue$48,915,258

Expenses

Pro Payroll$39,775,000
Farm Payroll$142,800
Prospect Fees$45,500
Coach$50,001
Games Remaining75
Total Game Expenses$487,967
Projected Expenses$36,597,531
Projected Balance$35,325,077

Salary Commitment

Year: 2013$39,917,800
Year: 2014$8,354,600
Year: 2015$1,972,600
Year: 2016$1,629,800

 Pro Payroll

Ilya Kovalchuk 5,100,000(1)
Zdeno Chara 3,936,000(2)
Patrik Elias 3,936,000(1)
Jonathan Toews 3,650,000(1)
Martin St Louis 3,650,000(1)
Mark Streit 3,300,000(1)
Brooks Orpik 2,600,000(1)
Brian Campbell 2,600,000(1)
Antti Niemi 2,250,000(1)
Jamie Benn 1,050,000(1)
Marcel Goc 1,050,000(1)
Rostislav Klesla 1,008,000(2)
Cal Clutterbuck 986,000(4)
Wayne Simmonds 800,000(1)
Chad Johnson 800,000(2)
Vernon Fiddler 768,000(1)
Michael Ryder 736,000(1)
Daniel Paille 638,000(2)
Andrew MacDonald 609,000(4)
Chris Thorburn 308,000(3)


 Farm Payroll

Andrew Desjardins 43,200(1)
Matt Hunwick 34,800(3)
Mike Santorelli 34,800(4)
Yann Danis 30,000(1)




TampaBay

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


Income

Current Funds$4,333,264
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$33,694,960
Farm Payroll$30,000
Prospect Fees$146,010
Coach$50,001
Games Remaining82
Total Game Expenses$413,670
Projected Expenses$33,920,971
Projected Balance-$29,587,707

Salary Commitment

Year: 2013$33,724,960
Year: 2014$13,844,960
Year: 2015$2,626,960
Year: 2016$2,326,960

 Pro Payroll

Ryan Kesler 5,916,000(2)
Alexandre Burrows 3,300,000(1)
Rene Bourque 3,300,000(1)
Tomas Vokoun 2,950,000(1)
Dan Boyle 2,600,000(1)
Jussi Jokinen 2,250,000(1)
Nik Antropov 2,250,000(1)
Danny Briere 1,650,000(1)
Jonathan Ericsson 1,218,000(2)
Damien Brunner 1,218,000(4)
Josh Harding 1,000,000(2)
Andrew Shaw 800,000(2)
Blake Comeau 754,000(4)
Ben Eager 696,000(2)
Tom Wandell 600,000(1)
Korbinian Holzer 500,000(2)
Francis Bouillon 480,000(2)
Matt Kassian 354,960(4)
David Steckel 350,000(1)
Greg Zanon 308,000(2)
Matt Bartkowski 300,000(2)
Kevin Westgarth 300,000(1)
Thomas Hickey 300,000(3)
Jerred Smithson 300,000(1)


 Farm Payroll

Justin Falk 30,000(1)




Florida

ArenaBankAtlantic Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$32,212,419
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$20,088,000
Farm Payroll$128,800
Prospect Fees$92,270
Coach$50,001
Games Remaining82
Total Game Expenses$248,281
Projected Expenses$20,359,071
Projected Balance$11,853,348

Salary Commitment

Year: 2013$20,216,800
Year: 2014$4,394,000
Year: 2015$3,094,000
Year: 2016$1,276,000

 Pro Payroll

Drew Doughty 4,600,000(1)
Tomas Kaberle 2,950,000(1)
Olli Jokinen 2,250,000(1)
Jared Cowen 1,000,000(2)
Jonathan Huberdeau 1,000,000(3)
Travis Hamonic 1,000,000(1)
Jamie Langenbrunner 864,000(1)
Cam Barker 812,000(4)
Jonathan Bernier 800,000(1)
Johan Hedberg 800,000(1)
Dmitry Kulikov 500,000(1)
John Erskine 500,000(1)
Tim Kennedy 464,000(4)
Sven Baertschi 400,000(3)
Brad Staubitz 348,000(3)
Alexander Burmistrov 300,000(1)
Nazem Kadri 300,000(2)
Steve Begin 300,000(1)
Jamal Mayers 300,000(1)
Mike Rupp 300,000(1)
Andrew Ebbett 300,000(1)


 Farm Payroll

Charlie Coyle 70,000(3)
Derek Meech 30,000(1)
Arron Asham 28,800(1)




NewJersey

ArenaPrudential Center
Capacity20,000
Ticket Price$40.00


Income

Current Funds$37,777,740
Home Games Remaining35
Avg. Attendance14,883
Avg. Revenue/Game$1,428,720
Projected Revenue$50,005,200

Expenses

Pro Payroll$37,374,000
Farm Payroll$90,000
Prospect Fees$127,654
Coach$50,001
Games Remaining68
Total Game Expenses$459,045
Projected Expenses$31,215,031
Projected Balance$56,567,909

Salary Commitment

Year: 2013$37,464,000
Year: 2014$25,950,000
Year: 2015$16,472,000
Year: 2016$9,077,000

 Pro Payroll

Ryan Getzlaf 4,582,000(3)
Dustin Brown 4,495,000(2)
James Neal 3,848,000(1)
Devan Dubnyk 3,538,000(4)
Tyler Bozak 2,639,000(4)
Ryan Suter 2,465,000(3)
Kimmo Timonen 2,392,000(2)
Alex Tanguay 2,160,000(1)
David Krejci 2,088,000(4)
Martin Erat 1,950,000(1)
Mathieu Garon 966,000(1)
Matt Greene 900,000(1)
Patrick Eaves 870,000(2)
David Clarkson 841,000(2)
Chris Butler 812,000(4)
Niklas Hjalmarsson 800,000(1)
Tyler Ennis 800,000(1)
Ben Lovejoy 580,000(2)
Jay Rosehill 348,000(3)
Cory Emmerton 300,000(2)


 Farm Payroll

Tim Wallace 30,000(1)
Tim Sestito 30,000(1)
Brendan Mikkelson 30,000(1)




Rangers

ArenaMadison Square Garden
Capacity20,000
Ticket Price$35.00


Income

Current Funds$17,498,958
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$39,511,000
Farm Payroll$104,800
Prospect Fees$118,280
Coach$50,001
Games Remaining82
Total Game Expenses$485,172
Projected Expenses$39,784,081
Projected Balance-$22,285,123

Salary Commitment

Year: 2013$39,615,800
Year: 2014$31,335,800
Year: 2015$18,942,800
Year: 2016$8,349,000

 Pro Payroll

Craig Anderson 5,376,000(2)
Shea Weber 5,336,000(3)
Keith Yandle 2,842,000(4)
Jason Pominville 2,600,000(1)
Mike Ribeiro 2,496,000(2)
David Legwand 2,288,000(4)
PA Parenteau 2,288,000(3)
Matt Moulson 1,950,000(1)
John Carlson 1,914,000(4)
Scott Hartnell 1,872,000(2)
Valtteri Filppula 1,711,000(2)
Mason Raymond 1,595,000(3)
Alexei Emelin 1,305,000(4)
Brandon Sutter 1,300,000(1)
Vladimir Tarasenko 1,000,000(3)
Marc-Edouard Vlasic 900,000(1)
Richard Bachman 800,000(1)
Jakub Kindl 700,000(1)
Pierre-Marc Bouchard 638,000(2)
Jason Zucker 300,000(3)
Nick Bonino 300,000(2)


 Farm Payroll

Drew Shore 40,000(3)
Cam Janssen 34,800(3)
Jared Spurgeon 30,000(1)




Islanders

ArenaNassau Coliseum
Capacity20,000
Ticket Price$26.00


Income

Current Funds$19,507,676
Home Games Remaining38
Avg. Attendance20,000
Avg. Revenue/Game$1,248,000
Projected Revenue$47,424,000

Expenses

Pro Payroll$37,591,720
Farm Payroll$227,600
Prospect Fees$172,600
Coach$50,001
Games Remaining75
Total Game Expenses$463,926
Projected Expenses$34,794,440
Projected Balance$32,137,236

Salary Commitment

Year: 2013$37,819,320
Year: 2014$19,336,600
Year: 2015$16,486,600
Year: 2016$1,422,000

 Pro Payroll

Alex Ovechkin 7,598,000(3)
Dustin Byfuglien 4,205,000(3)
Vincent Lecavalier 4,100,000(1)
RJ Umberger 2,950,000(1)
Andy Greene 1,650,000(1)
Ryane Clowe 1,650,000(1)
Matthew Carle 1,508,000(2)
Mike Cammalleri 1,300,000(1)
Andy McDonald 1,300,000(1)
Martin Havlat 1,196,000(3)
Patric Hornqvist 1,092,000(1)
Sergei Bobrovsky 1,000,000(1)
Matt Irwin 1,000,000(1)
Ben Scrivens 986,000(4)
Mark Fayne 850,720(1)
Kevin Klein 812,000(2)
Andrew Ference 704,000(3)
Mark Letestu 696,000(3)
Steve Bernier 638,000(3)
Andrew Cogliano 600,000(1)
Matt Beleskey 500,000(1)
Ryan Johansen 500,000(2)
Matt D'Agostini 406,000(4)
Eric Nystrom 350,000(1)


 Farm Payroll

Matt Calvert 70,000(1)
Aaron Johnson 70,000(1)
Marco Scandella 30,000(2)
Sheldon Brookbank 30,000(4)
Tom Poti 27,600(3)




Philly

ArenaWachovia Center
Capacity20,000
Ticket Price$26.00


Income

Current Funds$77,874,004
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$33,121,000
Farm Payroll$100,000
Prospect Fees$130,500
Coach$50,001
Games Remaining82
Total Game Expenses$407,335
Projected Expenses$33,401,501
Projected Balance$44,472,503

Salary Commitment

Year: 2013$33,221,000
Year: 2014$14,901,000
Year: 2015$7,357,000
Year: 2016$4,234,000

 Pro Payroll

Marian Gaborik 6,200,000(1)
Jimmy Howard 5,162,000(2)
Brandon Dubinsky 2,639,000(4)
Andrej Meszaros 2,117,000(3)
Kyle Okposo 1,950,000(1)
Kris Letang 1,650,000(1)
Matt Niskanen 1,595,000(4)
Miikka Kiprusoff 1,300,000(1)
Devin Setoguchi 1,300,000(1)
Anton Volchenkov 1,300,000(1)
Claude Giroux 1,050,000(1)
Cam Fowler 1,000,000(1)
Marcus Johansson 1,000,000(2)
Adam Henrique 1,000,000(2)
Nick Foligno 900,000(1)
Jamie McBain 800,000(1)
Artem Anisimov 800,000(1)
Richard Panik 600,000(3)
Colin Fraser 406,000(3)
Chuck Kobasew 352,000(2)


 Farm Payroll

Wade Redden 70,000(1)
Marty Reasoner 30,000(2)




Pittsburgh

ArenaMellon Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$41,516,647
Home Games Remaining31
Avg. Attendance15,949
Avg. Revenue/Game$1,531,104
Projected Revenue$47,464,224

Expenses

Pro Payroll$39,932,000
Farm Payroll$409,600
Prospect Fees$201,670
Coach$50,001
Games Remaining65
Total Game Expenses$495,040
Projected Expenses$32,177,593
Projected Balance$56,803,278

Salary Commitment

Year: 2013$40,341,600
Year: 2014$19,829,200
Year: 2015$13,660,800
Year: 2016$2,702,800

 Pro Payroll

Tuukka Rask 5,100,000(1)
Marian Hossa 4,100,000(1)
Paul Stastny 3,828,000(3)
Alexander Steen 3,016,000(3)
Marc Staal 2,600,000(1)
Fedor Tyutin 2,600,000(1)
Tomas Fleischmann 2,262,000(2)
Rich Peverley 2,250,000(1)
Teemu Selanne 1,950,000(1)
Carl Gunnarsson 1,479,000(4)
Shawn Horcoff 1,196,000(3)
David Desharnais 1,189,000(4)
David Moss 1,144,000(2)
Brad Boyes 1,050,000(1)
Justin Schultz 1,000,000(3)
Grant Clitsome 928,000(3)
Bryan Allen 924,000(2)
Ron Hainsey 924,000(2)
Chris Kelly 800,000(1)
Cory Conacher 800,000(3)
Nikolai Khabibulin 792,000(2)


 Farm Payroll

Brandon Saad 100,000(3)
Eric Belanger 92,400(2)
Jared Boll 34,800(4)
Zac Rinaldo 32,400(1)
Brandon McMillan 30,000(2)
Patrice Cormier 30,000(3)
Nick Leddy 30,000(1)
James Wright 30,000(3)
Jaden Schwartz 30,000(3)




Washington

ArenaVerizon Center
Capacity20,000
Ticket Price$26.00


Income

Current Funds$12,870,086
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$39,775,000
Farm Payroll$222,200
Prospect Fees$81,000
Coach$50,001
Games Remaining82
Total Game Expenses$489,368
Projected Expenses$40,128,201
Projected Balance-$27,258,115

Salary Commitment

Year: 2013$39,997,200
Year: 2014$12,281,200
Year: 2015$5,622,200
Year: 2016$3,625,000

 Pro Payroll

Patrick Marleau 6,200,000(1)
Joe Thornton 5,100,000(1)
Pekka Rinne 4,100,000(1)
Pascal Dupuis 4,100,000(1)
Alexander Edler 3,625,000(4)
Milan Michalek 3,219,000(2)
Sheldon Souray 2,250,000(1)
Braydon Coburn 1,885,000(3)
Jason Chimera 1,452,000(2)
Derek Morris 1,196,000(1)
Jaromir Jagr 1,000,000(2)
Jeff Skinner 1,000,000(1)
Alex Pietrangelo 1,000,000(1)
James van Riemsdyk 800,000(1)
Scott Clemmensen 700,000(1)
Maxime Talbot 580,000(2)
Bryan Little 500,000(1)
Jay Harrison 400,000(1)
Jeff Halpern 368,000(2)
Scott Nichol 300,000(1)


 Farm Payroll

Darroll Powe 52,200(3)
Luke Adam 40,000(2)
Scott Hannan 40,000(1)
Cody Goloubef 30,000(3)
Gabriel Dumont 30,000(3)
Jay Pandolfo 30,000(1)




Phoenix

ArenaJobing.com Arena
Capacity20,000
Ticket Price$25.00


Income

Current Funds$13,343,745
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$20,683,920
Farm Payroll$319,800
Prospect Fees$147,767
Coach$50,001
Games Remaining82
Total Game Expenses$258,555
Projected Expenses$21,201,488
Projected Balance-$7,857,743

Salary Commitment

Year: 2013$21,003,720
Year: 2014$11,298,720
Year: 2015$7,266,720
Year: 2016$4,002,720

 Pro Payroll

Dustin Penner 3,300,000(1)
Kyle Quincey 2,610,000(3)
Ray Emery 2,496,000(2)
Scottie Upshall 1,950,000(1)
Carey Price 1,950,000(1)
Wojtek Wolski 1,711,000(4)
Raphael Diaz 825,920(4)
Matt Carkner 700,000(1)
Al Montoya 600,000(2)
Kyle Chipchura 580,000(4)
Derek Dorsett 551,000(4)
Radek Martinek 350,000(1)
Mike Brown 348,000(3)
Joe Vitale 336,000(2)
Tom Kostopoulos 300,000(1)
Michael Stone 300,000(2)
Ryan Reaves 300,000(1)
Tommy Wingels 300,000(2)
Dave Dziurzynski 300,000(4)
Andrei Loktionov 300,000(1)
David Schlemko 300,000(1)
Shawn Thornton 276,000(3)


 Farm Payroll

Manny Malhotra 225,000(1)
Stu Bickel 34,800(4)
Mikhail Grigorenko 30,000(3)
Matt Hendricks 30,000(1)




SanJose

ArenaHP Pavilion
Capacity20,000
Ticket Price$35.00


Income

Current Funds$17,631,298
Home Games Remaining35
Avg. Attendance19,116
Avg. Revenue/Game$1,543,012
Projected Revenue$54,005,420

Expenses

Pro Payroll$37,846,000
Farm Payroll$600,700
Prospect Fees$88,000
Coach$50,001
Games Remaining70
Total Game Expenses$470,545
Projected Expenses$32,938,159
Projected Balance$38,698,559

Salary Commitment

Year: 2013$38,446,700
Year: 2014$18,886,700
Year: 2015$7,551,700
Year: 2016$3,111,700

 Pro Payroll

Eric Staal 5,336,000(2)
Tomas Plekanec 3,300,000(1)
Jay Bouwmeester 2,950,000(1)
Niklas Kronwall 2,950,000(1)
Blake Wheeler 2,871,000(4)
Jack Johnson 2,600,000(1)
Zach Parise 2,581,000(2)
Andrew Ladd 2,262,000(3)
Troy Brouwer 2,088,000(3)
Brad Stuart 1,716,000(2)
Curtis Glencross 1,650,000(1)
Dennis Wideman 1,650,000(1)
P.K. Subban 1,000,000(1)
Milan Lucic 900,000(1)
Joffrey Lupul 900,000(1)
Craig Smith 800,000(2)
Kari Lehtonen 800,000(1)
Peter Budaj 792,000(2)
Gregory Campbell 400,000(1)
Justin Abdelkader 300,000(1)


 Farm Payroll

Ben Bishop 136,300(4)
Kevin Shattenkirk 100,000(1)
Bobby Sanguinetti 40,000(2)
Erik Gudbranson 40,000(2)
Chris Bourque 34,800(4)
Aaron Gagnon 34,800(4)
Micheal Haley 34,800(4)
Jacob Josefson 30,000(2)
Danny DeKeyser 30,000(3)
Chris Kreider 30,000(3)
Adam Hall 30,000(1)
Jordan Caron 30,000(1)
Maxwell Reinhart 30,000(3)




Vancouver

ArenaRogers Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$15,783,848
Home Games Remaining38
Avg. Attendance16,061
Avg. Revenue/Game$1,156,392
Projected Revenue$43,942,896

Expenses

Pro Payroll$39,450,000
Farm Payroll$0,000
Prospect Fees$67,760
Coach$50,000
Games Remaining77
Total Game Expenses$482,534
Projected Expenses$37,155,092
Projected Balance$22,571,652

Salary Commitment

Year: 2013$39,450,000
Year: 2014$19,868,000
Year: 2015$5,323,000
Year: 2016$957,000

 Pro Payroll

Ryan Miller 6,200,000(1)
Rick Nash 5,626,000(2)
Duncan Keith 5,100,000(1)
David Backes 4,292,000(2)
Nathan Horton 3,422,000(3)
Chris Kunitz 2,832,000(1)
Tom Gilbert 1,950,000(1)
Joel Ward 1,650,000(1)
Jordan Leopold 1,008,000(2)
Tyler Seguin 1,000,000(2)
Joey Crabb 966,000(2)
Lauri Korpikoski 957,000(4)
Johnny Oduya 672,000(2)
Nick Schultz 644,000(3)
Paul Gaustad 576,000(2)
Jiri Hudler 500,000(1)
Nate Prosser 405,000(2)
Jhonas Enroth 400,000(1)
Kyle Wellwood 350,000(1)
Mark Pysyk 300,000(3)
Cody McCormick 300,000(1)
Tanner Glass 300,000(1)


 Farm Payroll




Calgary

ArenaPengrowth Saddledome
Capacity20,000
Ticket Price$34.00


Income

Current Funds$39,500,491
Home Games Remaining31
Avg. Attendance18,900
Avg. Revenue/Game$1,542,272
Projected Revenue$47,810,432

Expenses

Pro Payroll$37,798,000
Farm Payroll$460,000
Prospect Fees$77,000
Coach$50,001
Games Remaining62
Total Game Expenses$468,110
Projected Expenses$29,022,806
Projected Balance$58,288,117

Salary Commitment

Year: 2013$38,258,000
Year: 2014$22,190,400
Year: 2015$15,717,600
Year: 2016$7,859,000

 Pro Payroll

Evgeni Malkin 5,046,000(4)
Pavel Datsyuk 4,600,000(1)
Dion Phaneuf 4,089,000(3)
Johan Franzen 3,300,000(1)
Thomas Vanek 3,219,000(2)
Niklas Backstrom 2,950,000(1)
Nikolai Kulemin 2,813,000(4)
Dennis Seidenberg 2,600,000(1)
Eric Brewer 1,518,000(3)
Johnny Boychuk 1,363,000(2)
Anton Khudobin 1,000,000(3)
Sam Gagner 700,000(1)
Bryce Salvador 644,000(2)
Boyd Gordon 600,000(1)
Shawn Matthias 600,000(1)
Brad Richardson 580,000(3)
Ryan Smyth 576,000(2)
Keaton Ellerby 400,000(2)
Vladimir Sobotka 300,000(1)
Chris Neil 300,000(1)
Adam Cracknell 300,000(3)
Jonas Brodin 300,000(3)


 Farm Payroll

Jose Theodore 100,800(2)
Kent Huskins 57,600(1)
Drayson Bowman 50,000(2)
Antti Miettinen 44,000(3)
Joe Colborne 30,000(2)
Derek Smith 30,000(2)
Chris VandeVelde 30,000(1)
Joe Finley 30,000(1)
Ryan Hamilton 30,000(2)
Eric Wellwood 30,000(2)
Chad LaRose 27,600(3)




Edmonton

ArenaRexall Place
Capacity20,000
Ticket Price$28.00


Income

Current Funds$19,364,273
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$20,191,000
Farm Payroll$140,000
Prospect Fees$125,940
Coach$50,001
Games Remaining82
Total Game Expenses$250,085
Projected Expenses$20,506,941
Projected Balance-$1,142,668

Salary Commitment

Year: 2013$20,331,000
Year: 2014$8,013,000
Year: 2015$5,049,000
Year: 2016$1,566,000

 Pro Payroll

Ondrej Pavelec 1,650,000(1)
Michael Del Zotto 1,650,000(1)
Benoit Pouliot 1,566,000(4)
Colby Armstrong 1,518,000(1)
Colin McDonald 1,248,000(2)
Anders Lindback 1,000,000(1)
Taylor Hall 1,000,000(2)
Nail Yakupov 1,000,000(3)
Jeff Petry 1,000,000(1)
Ryan Wilson 900,000(1)
Josh Bailey 900,000(1)
Jakob Silfverberg 800,000(3)
Eric Fehr 783,000(3)
Magnus Paajarvi 700,000(1)
Michael Kostka 700,000(1)
Mike Knuble 700,000(1)
Shane O'Brien 576,000(2)
Paul Postma 500,000(3)
Kyle Turris 400,000(1)
Jamie Oleksiak 400,000(3)
Mats Zuccarello 300,000(1)
Frazer McLaren 300,000(1)
Zack Smith 300,000(1)
Tom Sestito 300,000(1)


 Farm Payroll

Ian Cole 40,000(2)
Stefan Elliott 40,000(2)
Eric Tangradi 30,000(2)
Teemu Hartikainen 30,000(2)




Anaheim

ArenaHonda Center
Capacity20,000
Ticket Price$25.00


Income

Current Funds$17,677,444
Home Games Remaining38
Avg. Attendance20,000
Avg. Revenue/Game$1,200,000
Projected Revenue$45,600,000

Expenses

Pro Payroll$36,102,000
Farm Payroll$250,000
Prospect Fees$22,500
Coach$50,001
Games Remaining76
Total Game Expenses$444,201
Projected Expenses$33,759,294
Projected Balance$29,518,150

Salary Commitment

Year: 2013$36,352,000
Year: 2014$14,752,000
Year: 2015$3,591,000
Year: 2016$2,749,000

 Pro Payroll

Henrik Lundqvist 6,900,000(1)
Henrik Sedin 4,100,000(1)
Erik Cole 3,772,000(2)
Daniel Sedin 3,650,000(1)
Ryan Whitney 2,600,000(1)
Kevin Bieksa 1,872,000(2)
Ryan Malone 1,650,000(1)
Nikita Nikitin 1,537,000(4)
Dave Bolland 1,212,000(4)
Paul Martin 1,144,000(2)
Michal Neuvirth 900,000(1)
Tomas Kopecky 824,000(2)
Travis Moen 792,000(3)
Brandon Prust 725,000(2)
Ryan O'Reilly 700,000(1)
Matthew Lombardi 700,000(1)
Mark Stuart 696,000(2)
Justin Peters 648,000(2)
Victor Bartley 600,000(2)
Chris Porter 480,000(2)
Ville Leino 300,000(1)
Keith Aulie 300,000(2)


 Farm Payroll

Brian Lee 100,000(1)
Brian Lashoff 50,000(3)
Brendan Smith 40,000(2)
Gustav Nyquist 30,000(2)
Aaron Palushaj 30,000(2)




LosAngeles

ArenaSTAPLES Center
Capacity20,000
Ticket Price$24.00


Income

Current Funds$25,137,784
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$21,616,000
Farm Payroll$0,000
Prospect Fees$59,380
Coach$50,001
Games Remaining82
Total Game Expenses$264,944
Projected Expenses$21,725,381
Projected Balance$3,412,403

Salary Commitment

Year: 2013$21,616,000
Year: 2014$13,766,000
Year: 2015$6,931,000
Year: 2016$6,293,000

 Pro Payroll

Jonathan Quick 4,582,000(4)
Jordan Staal 3,300,000(1)
Bryan Bickell 1,711,000(4)
Ales Hemsky 1,650,000(1)
Jonas Gustavsson 1,247,000(2)
Dmitry Orlov 1,000,000(2)
Carl Hagelin 1,000,000(2)
Michael Frolik 900,000(1)
Adam Larsson 800,000(2)
Jordie Benn 700,000(1)
Clayton Stoner 638,000(3)
Alex Kovalev 600,000(1)
Ruslan Fedotenko 576,000(2)
Stephen Gionta 480,000(2)
Radek Dvorak 400,000(1)
Nick Johnson 400,000(2)
Leo Komarov 384,000(2)
Tyson Strachan 348,000(2)
Chris Summers 300,000(2)
Pierre-Cedric Labrie 300,000(1)
Philip Larsen 300,000(2)


 Farm Payroll




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$15,805,847
Home Games Remaining39
Avg. Attendance14,288
Avg. Revenue/Game$1,028,736
Projected Revenue$40,120,704

Expenses

Pro Payroll$39,673,000
Farm Payroll$150,000
Prospect Fees$61,000
Coach$50,000
Games Remaining78
Total Game Expenses$487,000
Projected Expenses$37,986,000
Projected Balance$17,940,551

Salary Commitment

Year: 2013$39,823,000
Year: 2014$17,097,000
Year: 2015$14,519,000
Year: 2016$5,759,000

 Pro Payroll

Mike Green 4,524,000(3)
Mike Smith 4,048,000(4)
Mikko Koivu 3,650,000(1)
Loui Eriksson 3,422,000(3)
Andrei Markov 3,300,000(1)
Bobby Ryan 2,950,000(1)
Erik Johnson 2,600,000(1)
Ray Whitney 2,496,000(1)
Patrick Kane 2,250,000(1)
Dan Hamhuis 1,950,000(1)
Matt Read 1,711,000(4)
Phil Kessel 1,650,000(1)
Frans Nielsen 1,218,000(2)
Oliver Ekman-Larsson 1,000,000(2)
Patrik Berglund 900,000(1)
Nicklas Grossmann 754,000(3)
Brian Boucher 350,000(1)
Trevor Lewis 300,000(1)
Matt Martin 300,000(1)
Casey Cizikas 300,000(2)


 Farm Payroll

Mikael Granlund 30,000(3)
Derek MacKenzie 30,000(2)
Joakim Andersson 30,000(3)
Dana Tyrell 30,000(1)
TJ Brodie 30,000(2)




St.Louis

ArenaScottrade Center
Capacity20,000
Ticket Price$38.00


Income

Current Funds$57,751,585
Home Games Remaining30
Avg. Attendance15,575
Avg. Revenue/Game$1,420,515
Projected Revenue$42,615,450

Expenses

Pro Payroll$39,521,000
Farm Payroll$300,000
Prospect Fees$67,000
Coach$50,000
Games Remaining57
Total Game Expenses$487,049
Projected Expenses$27,761,780
Projected Balance$72,605,255

Salary Commitment

Year: 2013$39,821,000
Year: 2014$22,653,000
Year: 2015$14,725,000
Year: 2016$3,654,000

 Pro Payroll

Sidney Crosby 6,200,000(1)
Jaroslav Halak 4,756,000(3)
Jeff Carter 3,248,000(3)
Matt Stajan 2,950,000(1)
Christian Ehrhoff 2,600,000(1)
Martin Brodeur 2,600,000(2)
Tuomo Ruutu 2,250,000(1)
Travis Zajac 2,117,000(3)
Radim Vrbata 1,716,000(2)
Michal Rozsival 1,248,000(2)
Roman Polak 1,218,000(4)
Steve Sullivan 1,008,000(1)
Michael Grabner 1,000,000(1)
David Jones 900,000(2)
Andrej Sekera 899,000(4)
Marc Methot 870,000(3)
Henrik Tallinder 704,000(2)
Jochen Hecht 700,000(1)
Cody Hodgson 700,000(2)
Adam McQuaid 638,000(4)
Erik Condra 522,000(4)
Patrick Kaleta 377,000(4)
Tom Pyatt 300,000(1)


 Farm Payroll

Steve Eminger 90,000(1)
Oliver Lauridsen 50,000(3)
Jordin Tootoo 40,000(1)
Rich Clune 30,000(1)
Roman Horak 30,000(2)
Ondrej Palat 30,000(3)
Jonathon Blum 30,000(2)




Dallas

ArenaAmerican Airlines Center
Capacity20,000
Ticket Price$28.00


Income

Current Funds$34,137,434
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$20,852,000
Farm Payroll$260,100
Prospect Fees$133,067
Coach$50,000
Games Remaining82
Total Game Expenses$259,697
Projected Expenses$21,295,167
Projected Balance$12,842,267

Salary Commitment

Year: 2013$21,112,100
Year: 2014$6,454,100
Year: 2015$3,505,400
Year: 2016$0,000

 Pro Payroll

Derek Roy 2,600,000(1)
Mark Giordano 2,250,000(1)
Guillaume Latendresse 1,650,000(1)
Joey MacDonald 1,300,000(1)
Toni Lydman 1,050,000(1)
James Reimer 1,000,000(1)
Patrick Wiercioch 1,000,000(3)
Brenden Dillon 1,000,000(3)
Raffi Torres 828,000(2)
Douglas Murray 828,000(1)
Milan Hejduk 800,000(1)
Rob Scuderi 800,000(1)
Alec Martinez 700,000(1)
Beau Bennett 700,000(3)
Justin Braun 700,000(1)
Ryan O'Byrne 696,000(2)
Sergei Kostitsyn 600,000(1)
Sean Couturier 600,000(2)
Brayden Schenn 400,000(2)
Emerson Etem 400,000(3)
Jamie McGinn 350,000(1)
Kyle Palmieri 300,000(2)
Ryan Garbutt 300,000(3)


 Farm Payroll

Daniel Carcillo 75,400(3)
Matt Gilroy 69,600(2)
Ryan Jones 55,100(2)
Tomas Vincour 30,000(1)
Nick Bjugstad 30,000(3)




Minnesota

ArenaXcel Energy Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$30,332,117
Home Games Remaining36
Avg. Attendance19,208
Avg. Revenue/Game$1,517,438
Projected Revenue$54,627,768

Expenses

Pro Payroll$34,651,000
Farm Payroll$0,000
Prospect Fees$70,640
Coach$50,000
Games Remaining72
Total Game Expenses$424,044
Projected Expenses$30,531,196
Projected Balance$54,428,689

Salary Commitment

Year: 2013$34,651,000
Year: 2014$21,839,000
Year: 2015$10,677,000
Year: 2016$2,123,000

 Pro Payroll

Alexander Semin 4,582,000(2)
Brad Richards 3,650,000(1)
Brent Burns 3,422,000(3)
Evgeni Nabokov 2,904,000(3)
Chris Phillips 2,496,000(2)
Jean-Sebastien Giguere2,228,000(3)
Jakub Voracek 1,950,000(1)
Matt Duchene 1,950,000(1)
Jannik Hansen 1,595,000(4)
Jiri Tlusty 1,566,000(2)
Stephane Robidas 1,300,000(1)
Jason Garrison 1,218,000(2)
Ryan McDonagh 700,000(1)
Gabriel Bourque 700,000(2)
Kris Russell 700,000(1)
Michal Handzus 600,000(1)
Scott Gomez 528,000(4)
Mikael Backlund 500,000(1)
Logan Couture 500,000(1)
Karl Alzner 350,000(1)
Andreas Nodl 312,000(1)
Erik Gustafsson 300,000(2)
Jim O'Brien 300,000(2)
Kyle Clifford 300,000(1)


 Farm Payroll




Nashville

ArenaSommet Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$25,883,417
Home Games Remaining37
Avg. Attendance15,297
Avg. Revenue/Game$1,174,848
Projected Revenue$43,469,376

Expenses

Pro Payroll$39,976,000
Farm Payroll$603,600
Prospect Fees$103,060
Coach$50,001
Games Remaining75
Total Game Expenses$496,740
Projected Expenses$37,255,483
Projected Balance$32,097,310

Salary Commitment

Year: 2013$40,579,600
Year: 2014$15,442,400
Year: 2015$7,543,400
Year: 2016$4,437,000

 Pro Payroll

Antoine Vermette 4,600,000(1)
Shane Doan 3,504,000(1)
Joe Pavelski 3,422,000(2)
Cory Schneider 3,248,000(4)
Joe Corvo 2,392,000(1)
Jarret Stoll 2,288,000(2)
Tim Gleason 2,250,000(1)
T.J. Oshie 2,250,000(1)
Martin Hanzal 1,950,000(1)
Victor Hedman 1,950,000(1)
Alex Goligoski 1,914,000(3)
Robyn Regehr 1,518,000(1)
Kyle Brodziak 1,479,000(2)
Thomas Greiss 1,189,000(4)
Lars Eller 1,092,000(3)
Luke Schenn 1,050,000(1)
Mike Weber 1,000,000(1)
Chris Higgins 800,000(1)
Colin Wilson 800,000(1)
Josh Gorges 580,000(2)
Max Pacioretty 400,000(1)
Mikkel Boedker 300,000(1)


 Farm Payroll

Mikael Samuelsson 283,200(1)
Jacob Markstrom 100,000(2)
Kurtis Foster 70,400(3)
Stephane Da Costa 30,000(1)
Brett Sutter 30,000(1)
Theo Peckham 30,000(1)
Jordan Schroeder 30,000(3)
Tim Jackman 30,000(2)




Columbus

ArenaNationwide Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$34,389,292
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$27,944,000
Farm Payroll$150,000
Prospect Fees$52,500
Coach$50,000
Games Remaining82
Total Game Expenses$343,860
Projected Expenses$28,196,500
Projected Balance$6,192,792

Salary Commitment

Year: 2013$28,094,000
Year: 2014$16,604,000
Year: 2015$7,304,000
Year: 2016$0,000

 Pro Payroll

Marc-Andre Fleury 4,582,000(2)
Mike Richards 3,828,000(3)
Keith Ballard 2,600,000(1)
Simon Gagne 2,600,000(1)
David Booth 2,436,000(2)
Lee Stempniak 2,250,000(1)
Alexei Ponikarovsky 1,980,000(3)
Cody Franson 1,300,000(1)
John Tavares 1,050,000(1)
Braden Holtby 1,000,000(1)
John Mitchell 696,000(3)
Roman Josi 600,000(2)
Bruno Gervais 522,000(2)
Tomas Kundratek 500,000(3)
Cam Atkinson 500,000(2)
Tyson Barrie 300,000(2)
Tyler Toffoli 300,000(3)
Dustin Jeffrey 300,000(1)
Dale Weise 300,000(2)
Mark Olver 300,000(1)


 Farm Payroll

Zac Dalpe 30,000(1)
Andrew Alberts 30,000(2)
Brett Carson 30,000(2)
Paul Bissonnette 30,000(1)
Brian McGrattan 30,000(1)




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$42,361,347
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$28,095,000
Farm Payroll$217,600
Prospect Fees$62,000
Coach$50,000
Games Remaining82
Total Game Expenses$346,641
Projected Expenses$28,424,600
Projected Balance$13,936,747

Salary Commitment

Year: 2013$28,312,600
Year: 2014$9,568,600
Year: 2015$4,589,000
Year: 2016$1,537,000

 Pro Payroll

Tyler Myers 3,650,000(1)
Lubomir Visnovsky 3,300,000(1)
Brooks Laich 2,950,000(1)
Steve Mason 2,600,000(1)
Vinny Prospal 1,872,000(1)
Viktor Stalberg 1,537,000(4)
Todd Bertuzzi 1,452,000(3)
Daniel Cleary 1,300,000(1)
Marek Zidlicky 1,248,000(2)
Jake Muzzin 1,000,000(3)
Corey Potter 1,000,000(2)
Ryan Nugent-Hopkins 1,000,000(2)
Cory Sarich 704,000(2)
Eric Gryba 700,000(2)
Chris Mason 552,000(1)
Craig Adams 500,000(1)
Keith Aucoin 480,000(1)
Ed Jovanovski 400,000(1)
Ryan Carter 350,000(1)
Luca Sbisa 300,000(1)
Stefan Matteau 300,000(3)
Nick Spaling 300,000(1)
Aaron Rome 300,000(2)
Tomas Tatar 300,000(3)


 Farm Payroll

Anton Babchuk 100,000(1)
Darcy Hordichuk 30,000(1)
Eric Boulton 30,000(1)
John Scott 30,000(1)
Zenon Konopka 27,600(2)




Winnipeg

ArenaPhilips Arena
Capacity20,000
Ticket Price$31.00


Income

Current Funds$30,810,150
Home Games Remaining38
Avg. Attendance16,256
Avg. Revenue/Game$1,209,446
Projected Revenue$45,958,948

Expenses

Pro Payroll$31,191,000
Farm Payroll$144,800
Prospect Fees$74,320
Coach$50,000
Games Remaining76
Total Game Expenses$383,660
Projected Expenses$29,158,160
Projected Balance$47,610,938

Salary Commitment

Year: 2013$31,335,800
Year: 2014$18,319,800
Year: 2015$16,733,800
Year: 2016$6,148,000

 Pro Payroll

Anze Kopitar 4,600,000(1)
Mike Fisher 4,100,000(1)
Zach Bogosian 2,668,000(4)
Jason LaBarbera 2,392,000(3)
Drew Stafford 2,262,000(3)
Colin Greening 1,711,000(4)
Teddy Purcell 1,479,000(3)
Dan Ellis 1,248,000(2)
Dainius Zubrus 1,196,000(3)
Semyon Varlamov 1,050,000(1)
Alex Killorn 1,000,000(3)
Hal Gill 768,000(1)
Roman Hamrlik 768,000(1)
Daniel Winnik 754,000(3)
Erik Karlsson 700,000(1)
Jack Hillen 696,000(4)
Brandon Yip 638,000(3)
Mark Fraser 609,000(4)
Robert Bortuzzo 500,000(3)
Kevin Porter 464,000(4)
Matt Frattin 400,000(1)
Aaron Volpatti 300,000(1)
Tye McGinn 300,000(3)
Ryan White 300,000(1)
Tim Brent 288,000(2)


 Farm Payroll

Ryan Ellis 50,000(2)
Jay Beagle 34,800(3)
Adam Burish 30,000(1)
Quinton Howden 30,000(3)




Colorado

ArenaPepsi Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$33,631,142
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$21,294,000
Farm Payroll$205,600
Prospect Fees$37,000
Coach$50,001
Games Remaining82
Total Game Expenses$263,251
Projected Expenses$21,586,601
Projected Balance$12,044,541

Salary Commitment

Year: 2013$21,499,600
Year: 2014$15,349,600
Year: 2015$4,482,600
Year: 2016$2,441,800

 Pro Payroll

Cam Ward 5,916,000(2)
Jason Spezza 3,300,000(1)
TJ Galiardi 1,650,000(1)
Dwight King 1,000,000(2)
Anton Stralman 957,000(4)
Mark Fistric 870,000(4)
Jake Allen 700,000(3)
David Savard 700,000(2)
Taylor Beck 600,000(3)
Devante Smith-Pelly 600,000(2)
Nathan Gerbe 600,000(1)
Tyler Kennedy 580,000(4)
Marc-Andre Bergeron 528,000(2)
Jimmy Hayes 500,000(2)
Brian Flynn 500,000(2)
Adam Pardy 493,000(2)
Tim Erixon 300,000(2)
James Sheppard 300,000(1)
Mathieu Perreault 300,000(1)
Colby Robak 300,000(3)
Mattias Tedenby 300,000(2)
Lennart Petrell 300,000(3)


 Farm Payroll

Deryk Engelland 70,400(3)
Jim Slater 70,400(3)
Blair Jones 34,800(4)
David Ullstrom 30,000(2)




Carolina

ArenaPNC Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$5,610,577
Home Games Remaining39
Avg. Attendance15,880
Avg. Revenue/Game$1,143,396
Projected Revenue$44,592,444

Expenses

Pro Payroll$34,173,000
Farm Payroll$130,000
Prospect Fees$10,500
Coach$50,001
Games Remaining77
Total Game Expenses$419,067
Projected Expenses$32,268,166
Projected Balance$17,934,855

Salary Commitment

Year: 2013$34,303,000
Year: 2014$9,617,000
Year: 2015$3,563,000
Year: 2016$1,015,000

 Pro Payroll

Ilya Bryzgalov 6,200,000(1)
Dany Heatley 5,100,000(1)
Francois Beauchemin 2,950,000(1)
Justin Williams 2,392,000(1)
Sami Salo 2,250,000(1)
Matt Cooke 1,950,000(1)
Mikhail Grabovski 1,827,000(2)
Taylor Pyatt 1,716,000(2)
Jan Hejda 1,472,000(2)
Jay McClement 1,050,000(1)
Ladislav Smid 1,015,000(4)
Kevin Poulin 1,000,000(1)
Brian Gionta 864,000(1)
John-Michael Liles 792,000(3)
Dalton Prout 700,000(3)
Maxim Lapierre 638,000(3)
Davis Drewiske 609,000(2)
Brian Strait 400,000(2)
Andrew Gordon 348,000(3)
Patrick Dwyer 300,000(1)
Nate Thompson 300,000(1)
Matt Halischuk 300,000(1)


 Farm Payroll

Riley Nash 40,000(3)
TJ Brennan 30,000(2)
Reilly Smith 30,000(3)
Zach Boychuk 30,000(1)