Financial Report

(As of Saturday, Jun 6 2015)

Boston

ArenaTD Banknorth Garden
Capacity20,000
Ticket Price$32.00


Income

Current Funds$31,125,565
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$20,141,219
Farm Payroll$159,772
Prospect Fees$210,900
Coach$50,000
Games Remaining82
Total Game Expenses$250,755
Projected Expenses$20,561,891
Projected Balance$10,563,674

Salary Commitment

Year: 2014$20,300,991
Year: 2015$9,569,991
Year: 2016$6,289,071
Year: 2017$425,279

 Pro Payroll

Ray Emery 2,496,000(1)
Tomas Fleischmann 2,262,000(1)
Derek Stepan 1,904,000(3)
Brad Stuart 1,716,000(1)
Dan Ellis 1,248,000(1)
Steve Oleksy 1,044,000(3)
Torey Krug 1,000,000(3)
Mika Zibanejad 1,000,000(2)
Raphael Diaz 825,920(3)
Brian Boyle 783,000(1)
Matt Donovan 700,000(3)
Ben Eager 696,000(1)
Clayton Stoner 638,000(2)
Antti Raanta 600,000(2)
Brian Gibbons 500,000(1)
Marcus Kruger 400,000(1)
Harry Zolnierczyk 387,579(4)
J.T. Brown 350,000(3)
Mike Brown 348,000(2)
Jordan Nolan 342,720(2)
Tyler Johnson 300,000(2)
Cody Eakin 300,000(1)
John Moore 300,000(1)


 Farm Payroll

Darroll Powe 52,200(2)
Lance Bouma 39,872(3)
Benn Ferriero 37,700(4)
Simon Despres 30,000(1)




Toronto

ArenaAir Canada Centre
Capacity20,000
Ticket Price$37.00


Income

Current Funds$28,430,233
Home Games Remaining29
Avg. Attendance18,637
Avg. Revenue/Game$1,570,194
Projected Revenue$45,535,626

Expenses

Pro Payroll$39,256,600
Farm Payroll$90,000
Prospect Fees$73,000
Coach$50,002
Games Remaining56
Total Game Expenses$481,337
Projected Expenses$26,954,850
Projected Balance$47,011,009

Salary Commitment

Year: 2014$39,346,600
Year: 2015$19,857,000
Year: 2016$11,465,000
Year: 2017$4,282,000

 Pro Payroll

Henrik Lundqvist 8,000,000(1)
Steven Stamkos 4,956,000(3)
Corey Perry 4,031,000(2)
Brent Seabrook 4,031,000(2)
Dan Boyle 3,000,000(1)
Ryan O'Reilly 2,378,000(4)
Matthew Carle 1,508,000(1)
Alec Martinez 1,508,000(4)
Matt Cooke 1,500,000(1)
Dave Bolland 1,212,000(3)
Ladislav Smid 1,015,000(3)
Gabriel Landeskog 1,000,000(1)
Brooks Laich 1,000,000(1)
Zbynek Michalek 1,000,000(1)
Jordan Eberle 1,000,000(1)
Anders Lindback 821,600(1)
Mike Weaver 396,000(4)
Gustav Nyquist 300,000(1)
Peter Holland 300,000(2)
Nazem Kadri 300,000(1)


 Farm Payroll

Matt Fraser 30,000(2)
Brett Connolly 30,000(1)
Eric Tangradi 30,000(1)




Ottawa

ArenaScotiabank Place
Capacity20,000
Ticket Price$35.00


Income

Current Funds$23,601,653
Home Games Remaining38
Avg. Attendance17,382
Avg. Revenue/Game$1,460,060
Projected Revenue$55,482,280

Expenses

Pro Payroll$39,927,000
Farm Payroll$147,900
Prospect Fees$25,500
Coach$50,001
Games Remaining76
Total Game Expenses$489,639
Projected Expenses$37,212,567
Projected Balance$41,871,366

Salary Commitment

Year: 2014$40,074,900
Year: 2015$27,162,900
Year: 2016$14,599,900
Year: 2017$13,062,900

 Pro Payroll

Nicklas Backstrom 6,003,000(4)
Patrick Sharp 4,708,000(4)
Henrik Zetterberg 4,560,000(2)
Zdeno Chara 3,936,000(1)
Patrice Bergeron 3,828,000(2)
Jonathan Bernier 3,536,000(1)
Evander Kane 2,204,000(4)
Brad Marchand 1,690,000(1)
Clarke MacArthur 1,421,000(2)
Justin Faulk 1,000,000(1)
Viktor Fasth 1,000,000(2)
Dougie Hamilton 1,000,000(2)
Slava Voynov 1,000,000(1)
Kris Versteeg 899,000(3)
Gregory Campbell 800,000(1)
Nicklas Grossmann 754,000(2)
Adam McQuaid 638,000(3)
Jesse Winchester 350,000(1)
Anton Lander 300,000(1)
Paul Byron 300,000(1)


 Farm Payroll

Robin Lehner 147,900(4)




Montreal

ArenaCentre Bell
Capacity20,000
Ticket Price$30.00


Income

Current Funds$15,020,520
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$27,201,000
Farm Payroll$113,300
Prospect Fees$35,560
Coach$50,000
Games Remaining82
Total Game Expenses$334,145
Projected Expenses$27,399,860
Projected Balance-$12,379,340

Salary Commitment

Year: 2014$27,314,300
Year: 2015$21,584,300
Year: 2016$9,924,300
Year: 2017$4,176,000

 Pro Payroll

Kari Lehtonen 7,680,000(2)
Marc Staal 2,204,000(4)
Derick Brassard 1,972,000(4)
Bryan Bickell 1,711,000(3)
Travis Hamonic 1,624,000(3)
Artem Anisimov 1,404,000(1)
Brandon Sutter 1,242,000(2)
Sam Gagner 1,188,000(2)
Anders Lee 1,000,000(3)
Jamie McGinn 962,000(1)
Dmitry Kulikov 952,000(3)
Alex Galchenyuk 800,000(2)
Brett Bellemore 800,000(1)
Chad Johnson 800,000(1)
Antoine Roussel 400,000(2)
Justin Fontaine 400,000(1)
Yannick Weber 364,000(1)
Brian McGrattan 350,000(1)
Chris Terry 350,000(2)
Krys Barch 350,000(1)
B.J. Crombeen 348,000(3)
Christopher Tanev 300,000(1)


 Farm Payroll

Peter Regin 78,300(3)
Frank Corrado 35,000(3)




Buffalo

ArenaHSBC Arena
Capacity20,000
Ticket Price$32.00


Income

Current Funds$11,438,875
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$35,633,000
Farm Payroll$203,600
Prospect Fees$109,034
Coach$50,001
Games Remaining82
Total Game Expenses$438,971
Projected Expenses$35,995,635
Projected Balance-$24,556,760

Salary Commitment

Year: 2014$35,836,600
Year: 2015$9,746,800
Year: 2016$6,209,000
Year: 2017$1,102,000

 Pro Payroll

Ryan Miller 6,500,000(1)
Patrik Elias 3,400,000(1)
Olli Jokinen 3,000,000(1)
Brian Campbell 2,600,000(1)
Dennis Seidenberg 1,900,000(1)
Mikhail Grabovski 1,827,000(1)
Mason Raymond 1,595,000(2)
Michael Frolik 1,456,000(1)
Michael Del Zotto 1,442,000(3)
Marcel Goc 1,200,000(1)
Jakub Kindl 1,102,000(4)
Rostislav Klesla 1,008,000(1)
Carl Hagelin 1,000,000(1)
Alex Chiasson 1,000,000(3)
Patrick Wiercioch 1,000,000(2)
Marcus Foligno 1,000,000(1)
Philipp Grubauer 1,000,000(3)
Cal Clutterbuck 986,000(3)
Andrew MacDonald 609,000(3)
Curtis McElhinney 600,000(2)
Brayden Schenn 400,000(1)
Adam Hall 350,000(1)
Andrew Desjardins 350,000(1)
Chris Thorburn 308,000(2)


 Farm Payroll

Daniel Paille 63,800(1)
Martin Marincin 35,000(3)
Linden Vey 35,000(3)
Ray Whitney 35,000(1)
Matt Hunwick 34,800(2)




TampaBay

ArenaSt. Pete Times Forum
Capacity20,000
Ticket Price$32.00


Income

Current Funds$15,116,460
Home Games Remaining38
Avg. Attendance17,658
Avg. Revenue/Game$1,356,160
Projected Revenue$51,534,080

Expenses

Pro Payroll$39,631,000
Farm Payroll$375,596
Prospect Fees$103,450
Coach$50,001
Games Remaining77
Total Game Expenses$489,757
Projected Expenses$37,711,264
Projected Balance$28,939,276

Salary Commitment

Year: 2014$40,006,596
Year: 2015$17,869,196
Year: 2016$13,393,196
Year: 2017$8,418,700

 Pro Payroll

Ryan Kesler 5,916,000(1)
Carey Price 5,771,000(4)
Joe Thornton 4,750,000(1)
Brent Burns 3,422,000(2)
Chris Stewart 2,610,000(4)
RJ Umberger 2,250,000(1)
Andy Greene 1,900,000(1)
Matt Read 1,711,000(3)
Damien Brunner 1,218,000(3)
Robyn Regehr 1,200,000(1)
Ryan Nugent-Hopkins 1,000,000(1)
Olli Maatta 1,000,000(3)
Vernon Fiddler 1,000,000(1)
Matt Greene 1,000,000(1)
Anton Volchenkov 925,000(1)
Michael Ryder 880,000(3)
Andrew Shaw 800,000(1)
Daniel Winnik 754,000(2)
Justin Peters 648,000(1)
Ryan Smyth 576,000(1)
Thomas Hickey 300,000(2)


 Farm Payroll

Bryce Salvador 64,400(1)
Anton Belov 60,000(3)
Francis Bouillon 48,000(1)
Tom Sestito 37,700(4)
Matt Kassian 35,496(3)
Joakim Nordstrom 35,000(3)
Ben Hanowski 35,000(3)
Carter Ashton 30,000(1)
Erik Gustafsson 30,000(1)




Florida

ArenaBankAtlantic Center
Capacity20,000
Ticket Price$26.00


Income

Current Funds$8,018,261
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$20,688,920
Farm Payroll$140,000
Prospect Fees$109,120
Coach$50,002
Games Remaining82
Total Game Expenses$255,952
Projected Expenses$20,988,042
Projected Balance-$12,969,781

Salary Commitment

Year: 2014$20,828,920
Year: 2015$13,922,920
Year: 2016$9,142,920
Year: 2017$1,090,920

 Pro Payroll

Devan Dubnyk 3,538,000(3)
Martin Brodeur 2,600,000(1)
Jason LaBarbera 2,392,000(2)
Denis Grebeshkov 1,300,000(3)
Jared Cowen 1,000,000(1)
Jonathan Huberdeau 1,000,000(2)
Seth Jones 1,000,000(3)
Joey Crabb 966,000(1)
Aleksander Barkov 700,000(3)
Rasmus Ristolainen 700,000(3)
Brandon Yip 638,000(2)
Tim Kennedy 464,000(3)
Chris Neil 400,000(1)
Sven Baertschi 400,000(2)
Matt Carkner 400,000(1)
Brandon Bollig 390,920(4)
Brad Mills 350,000(2)
Kevin Westgarth 350,000(4)
Aaron Ness 350,000(3)
Radek Dvorak 350,000(1)
Ryan Craig 350,000(4)
Paul Bissonnette 350,000(1)
John Scott 350,000(1)
Ryan Whitney 350,000(1)


 Farm Payroll

Andrew Ebbett 35,000(1)
Ville Leino 35,000(1)
Radek Martinek 35,000(1)
Jerred Smithson 35,000(1)




NewJersey

ArenaPrudential Center
Capacity20,000
Ticket Price$40.00


Income

Current Funds$29,317,032
Home Games Remaining32
Avg. Attendance18,057
Avg. Revenue/Game$1,733,472
Projected Revenue$55,471,104

Expenses

Pro Payroll$39,277,920
Farm Payroll$100,000
Prospect Fees$108,427
Coach$50,001
Games Remaining65
Total Game Expenses$482,151
Projected Expenses$31,339,788
Projected Balance$53,448,348

Salary Commitment

Year: 2014$39,377,920
Year: 2015$30,734,920
Year: 2016$20,459,200
Year: 2017$17,820,200

 Pro Payroll

Roberto Luongo 5,720,000(4)
Jack Johnson 3,973,000(4)
Matt Duchene 3,886,000(4)
Paul Stastny 3,828,000(2)
Ryan Callahan 2,871,000(2)
Joel Ward 2,640,000(4)
Tyler Bozak 2,639,000(3)
Kimmo Timonen 2,392,000(1)
Daniel Sedin 2,161,920(2)
Niklas Hjalmarsson 1,566,000(4)
Brenden Morrow 1,500,000(1)
Tyler Ennis 1,080,000(2)
Chris Kelly 1,000,000(1)
David Clarkson 841,000(1)
Niklas Backstrom 800,000(1)
Tim Gleason 800,000(1)
Ben Lovejoy 580,000(1)
Erik Gudbranson 400,000(1)
Chris Kreider 300,000(2)
Nino Niederreiter 300,000(1)


 Farm Payroll

Tanner Glass 35,200(4)
Jay Rosehill 34,800(2)
Cory Emmerton 30,000(1)




Rangers

ArenaMadison Square Garden
Capacity20,000
Ticket Price$35.00


Income

Current Funds$28,250,958
Home Games Remaining36
Avg. Attendance19,944
Avg. Revenue/Game$1,675,296
Projected Revenue$60,310,656

Expenses

Pro Payroll$39,868,000
Farm Payroll$291,400
Prospect Fees$104,500
Coach$50,001
Games Remaining71
Total Game Expenses$491,633
Projected Expenses$34,905,939
Projected Balance$53,655,675

Salary Commitment

Year: 2014$40,159,400
Year: 2015$22,638,600
Year: 2016$15,265,000
Year: 2017$3,912,000

 Pro Payroll

Shea Weber 5,336,000(2)
Jonathan Quick 4,582,000(3)
David Backes 4,292,000(1)
Mike Fisher 4,250,000(1)
Jason Pominville 2,288,000(4)
Wayne Simmonds 1,976,000(1)
John Carlson 1,914,000(3)
Scott Hartnell 1,872,000(1)
Valtteri Filppula 1,711,000(1)
Marc-Edouard Vlasic 1,624,000(4)
Jannik Hansen 1,595,000(3)
Patrik Berglund 1,456,000(1)
Alexei Emelin 1,305,000(3)
Dwight King 1,000,000(1)
Vladimir Tarasenko 1,000,000(2)
Karri Ramo 1,000,000(3)
Lauri Korpikoski 957,000(3)
Jared Spurgeon 810,000(2)
Roman Josi 600,000(1)
Nick Bonino 300,000(1)


 Farm Payroll

Rostislav Olesz 92,800(2)
Pierre-Marc Bouchard 63,800(1)
Drew Shore 40,000(2)
Cam Janssen 34,800(2)
Jason Zucker 30,000(2)
Mark Pysyk 30,000(2)




Islanders

ArenaNassau Coliseum
Capacity20,000
Ticket Price$26.00


Income

Current Funds$15,570,010
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$39,300,000
Farm Payroll$689,700
Prospect Fees$155,100
Coach$50,002
Games Remaining82
Total Game Expenses$490,181
Projected Expenses$40,194,802
Projected Balance-$24,624,792

Salary Commitment

Year: 2014$39,989,700
Year: 2015$18,412,700
Year: 2016$6,346,700
Year: 2017$3,140,700

 Pro Payroll

Johan Franzen 4,250,000(1)
Dustin Byfuglien 4,205,000(2)
Sergei Bobrovsky 3,900,000(1)
Nathan Horton 3,422,000(2)
Milan Michalek 3,219,000(1)
Chris Phillips 2,496,000(1)
Jarret Stoll 2,288,000(1)
Andrej Meszaros 2,117,000(2)
Andrew Cogliano 1,653,000(4)
Jiri Tlusty 1,566,000(1)
Matt Irwin 1,450,000(4)
Paul Martin 1,144,000(1)
Boone Jenner 1,000,000(3)
Eric Gelinas 1,000,000(3)
Matt Calvert 918,000(2)
Matt Beleskey 884,000(1)
Blake Comeau 754,000(3)
Scott Clemmensen 700,000(1)
Mark Letestu 696,000(2)
Maxim Lapierre 638,000(2)
Cam Atkinson 500,000(1)
Ryan Johansen 500,000(1)


 Farm Payroll

Morgan Rielly 100,000(3)
Brock Nelson 70,000(3)
Andrei Loktionov 42,000(3)
Jamie Oleksiak 40,000(2)
Cody Bass 37,700(4)
Mike Sislo 35,000(1)
Johan Sundstrom 35,000(3)
John Persson 35,000(3)
Jordin Tootoo 35,000(3)
Alexander Urbom 35,000(3)
Carson McMillan 35,000(1)
Mike Halmo 35,000(3)
Michael Bournival 35,000(3)
Marco Scandella 30,000(1)
Sheldon Brookbank 30,000(3)
Jacob Josefson 30,000(1)
Nathan Lawson 30,000(2)




Philly

ArenaWachovia Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$54,043,919
Home Games Remaining35
Avg. Attendance19,848
Avg. Revenue/Game$1,428,288
Projected Revenue$49,990,080

Expenses

Pro Payroll$39,962,600
Farm Payroll$95,000
Prospect Fees$126,000
Coach$50,002
Games Remaining70
Total Game Expenses$490,654
Projected Expenses$34,345,758
Projected Balance$69,688,241

Salary Commitment

Year: 2014$40,057,600
Year: 2015$23,340,000
Year: 2016$22,350,000
Year: 2017$12,185,000

 Pro Payroll

Antti Niemi 6,500,000(1)
Martin St. Louis 3,496,000(3)
Kyle Okposo 3,484,000(1)
Kris Letang 3,161,000(4)
Claude Giroux 3,016,000(1)
Marian Gaborik 2,992,000(4)
Brandon Dubinsky 2,639,000(3)
Cam Fowler 2,320,000(4)
Nick Foligno 2,262,000(4)
Matt Niskanen 1,595,000(3)
Devin Setoguchi 1,450,000(4)
Stephane Robidas 1,000,000(1)
Marcus Johansson 1,000,000(1)
Hampus Lindholm 1,000,000(3)
Adam Henrique 1,000,000(1)
Jeff Zatkoff 800,000(3)
Jamie McBain 717,600(1)
Erik Haula 600,000(3)
Brad Richardson 580,000(2)
Mike Hoffman 350,000(2)


 Farm Payroll

Richard Panik 60,000(2)
Jerry D'Amigo 35,000(3)




Pittsburgh

ArenaMellon Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$18,872,600
Home Games Remaining37
Avg. Attendance17,046
Avg. Revenue/Game$1,636,416
Projected Revenue$60,547,392

Expenses

Pro Payroll$39,903,200
Farm Payroll$666,744
Prospect Fees$130,500
Coach$50,001
Games Remaining75
Total Game Expenses$496,957
Projected Expenses$37,271,748
Projected Balance$42,148,244

Salary Commitment

Year: 2014$40,569,944
Year: 2015$28,476,744
Year: 2016$20,320,544
Year: 2017$12,325,000

 Pro Payroll

Tuukka Rask 7,598,000(4)
Marian Hossa 4,370,000(3)
Bobby Ryan 3,451,000(4)
Daniel Alfredsson 3,400,000(1)
Alexander Steen 3,016,000(2)
Jussi Jokinen 2,600,000(1)
Vincent Lecavalier 2,600,000(1)
Derek Morris 1,900,000(1)
Carl Gunnarsson 1,479,000(3)
Luke Schenn 1,377,000(2)
Kris Russell 1,276,000(4)
David Desharnais 1,189,000(3)
Nick Spaling 1,144,000(1)
Justin Schultz 1,000,000(2)
Brandon Saad 1,000,000(2)
Grant Clitsome 928,000(2)
Anders Nilsson 500,000(3)
Matt Martin 475,200(2)
Ryan Stoa 300,000(1)
Jaden Schwartz 300,000(2)


 Farm Payroll

Nikolai Khabibulin 79,200(1)
Reto Berra 70,000(3)
Sean Monahan 50,000(3)
Andrej Sustr 50,000(3)
Elias Lindholm 40,000(3)
Zac Rinaldo 37,744(3)
Johan Larsson 35,000(3)
Michael Chaput 35,000(3)
Nicklas Jensen 35,000(3)
Tom Wilson 35,000(3)
Eriah Hayes 35,000(1)
Jeremy Welsh 35,000(1)
Dmitrij Jaskin 35,000(3)
Jared Boll 34,800(3)
Patrice Cormier 30,000(2)
James Wright 30,000(2)




Washington

ArenaVerizon Center
Capacity20,000
Ticket Price$31.00


Income

Current Funds$16,903,516
Home Games Remaining38
Avg. Attendance18,885
Avg. Revenue/Game$1,404,995
Projected Revenue$53,389,810

Expenses

Pro Payroll$37,397,000
Farm Payroll$567,400
Prospect Fees$114,000
Coach$50,002
Games Remaining76
Total Game Expenses$464,981
Projected Expenses$35,338,519
Projected Balance$34,954,807

Salary Commitment

Year: 2014$37,964,400
Year: 2015$24,838,600
Year: 2016$20,132,200
Year: 2017$13,144,200

 Pro Payroll

Patrick Marleau 6,336,000(4)
Steve Mason 4,732,000(1)
Alexander Edler 3,625,000(3)
Dustin Penner 2,600,000(1)
Cody Franson 2,494,000(4)
Alex Pietrangelo 2,464,000(3)
James van Riemsdyk 2,268,000(2)
Bryan Little 2,262,000(4)
Braydon Coburn 1,885,000(2)
Jeff Skinner 1,885,000(4)
Sami Salo 1,500,000(1)
Jason Chimera 1,452,000(1)
Jaromir Jagr 1,000,000(1)
Maxime Talbot 580,000(1)
Mark Arcobello 500,000(1)
Rob Klinkhammer 464,000(3)
Matt Nieto 400,000(3)
Jean-Philippe Cote 350,000(1)
Mike McKenna 300,000(2)
Matt Bartkowski 300,000(1)


 Farm Payroll

Tom Gilbert 167,200(4)
Josh Bailey 113,400(2)
Cory Conacher 80,000(2)
Luke Adam 40,000(1)
Jeff Halpern 36,800(1)
Freddie Hamilton 35,000(3)
Will Acton 35,000(1)
Cody Goloubef 30,000(2)
Gabriel Dumont 30,000(2)




Arizona

ArenaJobing.com Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$12,076,674
Home Games Remaining38
Avg. Attendance14,500
Avg. Revenue/Game$1,217,972
Projected Revenue$46,282,936

Expenses

Pro Payroll$38,784,400
Farm Payroll$355,450
Prospect Fees$149,267
Coach$50,001
Games Remaining75
Total Game Expenses$479,745
Projected Expenses$35,980,901
Projected Balance$22,378,709

Salary Commitment

Year: 2014$39,139,850
Year: 2015$18,962,850
Year: 2016$10,297,250
Year: 2017$1,704,150

 Pro Payroll

Alexander Semin 4,582,000(1)
Chris Kunitz 4,080,000(2)
Mike Richards 3,828,000(2)
Jason Spezza 3,800,000(1)
Jay Bouwmeester 3,334,000(3)
Mark Streit 3,000,000(1)
Scottie Upshall 2,600,000(1)
David Legwand 2,288,000(3)
David Perron 2,106,000(1)
Lee Stempniak 1,500,000(1)
Michal Neuvirth 1,248,000(1)
Michael Kostka 1,056,000(4)
Mark Scheifele 1,000,000(3)
Ben Scrivens 986,000(3)
Mathieu Perreault 936,000(1)
Radko Gudas 700,000(2)
Kyle Chipchura 580,000(3)
David Schlemko 510,400(4)
Mark Stone 350,000(3)
Michael Stone 300,000(1)


 Farm Payroll

Richard Bachman 100,050(4)
Derek Dorsett 55,100(3)
Ryan Reaves 37,700(4)
Anthony Peluso 35,000(1)
Colton Orr 35,000(1)
John Erskine 35,000(1)
Mikhail Grigorenko 30,000(2)
Shawn Thornton 27,600(2)




SanJose

ArenaHP Pavilion
Capacity20,000
Ticket Price$37.00


Income

Current Funds$24,151,832
Home Games Remaining34
Avg. Attendance19,062
Avg. Revenue/Game$1,640,262
Projected Revenue$55,768,908

Expenses

Pro Payroll$39,805,360
Farm Payroll$399,400
Prospect Fees$86,440
Coach$50,002
Games Remaining69
Total Game Expenses$491,966
Projected Expenses$33,945,646
Projected Balance$45,975,094

Salary Commitment

Year: 2014$40,204,760
Year: 2015$31,561,360
Year: 2016$14,599,360
Year: 2017$7,157,360

 Pro Payroll

Ryan Getzlaf 4,582,000(2)
Duncan Keith 3,740,000(4)
P.K. Subban 3,105,000(2)
Blake Wheeler 2,871,000(3)
Dan Girardi 2,639,000(1)
Zach Parise 2,581,000(1)
Ryan Suter 2,465,000(2)
Andrew Ladd 2,262,000(2)
Kevin Shattenkirk 2,160,000(2)
Patric Hornqvist 2,141,360(4)
David Krejci 2,088,000(3)
Troy Brouwer 2,088,000(2)
Ben Bishop 1,363,000(3)
Justin Abdelkader 1,276,000(4)
Sean Bergenheim 1,044,000(1)
Carl Soderberg 1,000,000(3)
Eddie Lack 1,000,000(1)
Craig Smith 800,000(1)
Patrick Maroon 300,000(1)
Danny DeKeyser 300,000(2)


 Farm Payroll

Ron Hainsey 92,400(1)
Patrick Eaves 87,000(1)
Gabriel Bourque 70,000(1)
Kevin Connauton 50,000(3)
Colton Sissons 35,000(3)
Tanner Pearson 35,000(3)
Louis Leblanc 30,000(1)




Vancouver

ArenaRogers Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$13,029,737
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$20,417,000
Farm Payroll$365,000
Prospect Fees$88,260
Coach$50,000
Games Remaining82
Total Game Expenses$255,125
Projected Expenses$20,920,260
Projected Balance-$7,890,523

Salary Commitment

Year: 2014$20,782,000
Year: 2015$8,376,000
Year: 2016$6,662,000
Year: 2017$928,000

 Pro Payroll

Jimmy Howard 5,162,000(1)
Nick Holden 3,128,000(3)
David Moss 1,144,000(1)
Jordan Leopold 1,008,000(1)
Tyler Seguin 1,000,000(1)
Corey Potter 1,000,000(1)
Rich Peverley 960,000(2)
Jhonas Enroth 928,000(4)
Daniel Carcillo 754,000(2)
Matt Gilroy 696,000(1)
Connor Murphy 600,000(3)
Paul Gaustad 576,000(1)
Brandon Pirri 500,000(3)
Matt D'Agostini 406,000(3)
Nate Prosser 405,000(1)
Joni Ortio 400,000(3)
Keith Aucoin 350,000(1)
Steven Pinizzotto 350,000(1)
Linus Omark 350,000(3)
Paul Carey 350,000(1)
Matt Dumba 350,000(3)


 Farm Payroll

Tim Thomas 300,000(1)
David Van Der Gulik 35,000(1)
Corey Tropp 30,000(1)




Calgary

ArenaPengrowth Saddledome
Capacity20,000
Ticket Price$34.00


Income

Current Funds$33,897,331
Home Games Remaining30
Avg. Attendance18,261
Avg. Revenue/Game$1,490,135
Projected Revenue$44,704,050

Expenses

Pro Payroll$37,559,000
Farm Payroll$315,000
Prospect Fees$79,660
Coach$50,002
Games Remaining61
Total Game Expenses$463,459
Projected Expenses$28,271,017
Projected Balance$50,330,364

Salary Commitment

Year: 2014$37,874,000
Year: 2015$28,720,000
Year: 2016$19,527,000
Year: 2017$2,846,000

 Pro Payroll

Evgeni Malkin 5,046,000(3)
Dion Phaneuf 4,089,000(2)
Pavel Datsyuk 3,910,000(3)
Thomas Vanek 3,219,000(1)
Keith Yandle 2,842,000(3)
Nikolai Kulemin 2,813,000(3)
Brad Richards 2,600,000(1)
Justin Williams 1,824,000(2)
Vladimir Sobotka 1,682,000(4)
Eric Brewer 1,518,000(2)
Johnny Boychuk 1,363,000(1)
Alex Stalock 1,000,000(3)
Anton Khudobin 1,000,000(2)
Dylan Olsen 1,000,000(3)
Willie Mitchell 925,000(1)
Shawn Matthias 832,000(1)
Boyd Gordon 814,000(4)
Dominic Moore 432,000(2)
Jay McClement 350,000(4)
Jonas Brodin 300,000(2)


 Farm Payroll

Zemgus Girgensons 70,000(3)
Drayson Bowman 50,000(1)
Keaton Ellerby 40,000(1)
Luke Glendening 35,000(1)
Joe Colborne 30,000(1)
Adam Cracknell 30,000(2)
Derek Smith 30,000(1)
Ryan Hamilton 30,000(1)




Edmonton

ArenaRexall Place
Capacity20,000
Ticket Price$26.00


Income

Current Funds$20,529,312
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$38,951,000
Farm Payroll$649,540
Prospect Fees$126,040
Coach$50,002
Games Remaining82
Total Game Expenses$485,080
Projected Expenses$39,776,582
Projected Balance-$19,247,270

Salary Commitment

Year: 2014$39,600,540
Year: 2015$16,551,240
Year: 2016$5,434,240
Year: 2017$3,380,240

 Pro Payroll

Alex Ovechkin 7,598,000(2)
Shane Doan 4,250,000(1)
Jordan Staal 3,692,000(1)
Fedor Tyutin 3,000,000(1)
Andrei Markov 3,000,000(1)
Mats Zuccarello 1,914,000(4)
Kyle Turris 1,836,000(2)
Benoit Pouliot 1,566,000(3)
Jan Hejda 1,472,000(1)
Jeff Petry 1,276,000(4)
Marek Zidlicky 1,248,000(1)
Jason Garrison 1,218,000(1)
Taylor Hall 1,000,000(1)
Josh Harding 1,000,000(1)
Jakob Silfverberg 800,000(2)
Manny Malhotra 800,000(1)
Eric Fehr 783,000(2)
Eric Gryba 700,000(1)
Al Montoya 600,000(1)
Douglas Murray 450,000(1)
Craig Adams 400,000(1)
Mike Santorelli 348,000(3)


 Farm Payroll

Nail Yakupov 100,000(2)
Ryan Wilson 85,840(4)
Magnus Paajarvi 66,700(4)
Zack Smith 63,700(1)
Joey MacDonald 58,000(1)
Shane O'Brien 57,600(1)
Stefan Elliott 40,000(1)
Frazer McLaren 37,700(4)
Eric O'Dell 35,000(3)
Jesse Joensuu 35,000(3)
Mark Barberio 35,000(3)
Tyler Pitlick 35,000(3)




Anaheim

ArenaHonda Center
Capacity20,000
Ticket Price$27.00


Income

Current Funds$6,218,990
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$36,073,000
Farm Payroll$146,400
Prospect Fees$59,500
Coach$50,001
Games Remaining82
Total Game Expenses$443,035
Projected Expenses$36,328,901
Projected Balance-$30,109,911

Salary Commitment

Year: 2014$36,219,400
Year: 2015$7,260,400
Year: 2016$5,038,400
Year: 2017$2,465,000

 Pro Payroll

Jonas Hiller 3,800,000(1)
Erik Cole 3,772,000(1)
Tobias Enstrom 2,842,000(1)
Chris Higgins 2,600,000(1)
Ondrej Pavelec 2,465,000(4)
Kevin Bieksa 1,872,000(1)
Nikita Nikitin 1,537,000(3)
Paul Ranger 1,500,000(1)
Sergei Gonchar 1,500,000(1)
Jiri Hudler 1,500,000(1)
Ales Hemsky 1,500,000(1)
Saku Koivu 1,500,000(1)
Colin McDonald 1,248,000(1)
Steve Downie 1,050,000(1)
Brendan Gallagher 1,000,000(2)
Nathan MacKinnon 1,000,000(3)
Tomas Kopecky 824,000(1)
Mike Komisarek 800,000(1)
Travis Moen 792,000(2)
Brandon Prust 725,000(1)
Mark Stuart 696,000(1)
Victor Bartley 600,000(1)
John Curry 350,000(2)
Tommy Wingels 300,000(1)
Keith Aulie 300,000(1)


 Farm Payroll

Brian Lashoff 50,000(2)
Jordan Caron 36,400(3)
J.T. Miller 30,000(2)
Aaron Palushaj 30,000(1)




LosAngeles

ArenaSTAPLES Center
Capacity20,000
Ticket Price$24.00


Income

Current Funds$13,432,340
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$26,860,000
Farm Payroll$595,700
Prospect Fees$87,100
Coach$50,002
Games Remaining82
Total Game Expenses$336,498
Projected Expenses$27,592,802
Projected Balance-$14,160,462

Salary Commitment

Year: 2014$27,455,700
Year: 2015$16,185,000
Year: 2016$8,508,000
Year: 2017$7,131,000

 Pro Payroll

Dustin Brown 4,495,000(1)
Jonathan Toews 4,368,000(1)
Ilya Bryzgalov 1,980,000(4)
Jordie Benn 1,276,000(4)
Jonas Gustavsson 1,247,000(1)
Marty Havlat 1,196,000(2)
Shawn Horcoff 1,196,000(2)
Jay Harrison 1,152,000(2)
Tuomo Ruutu 1,152,000(2)
Frederik Andersen 1,000,000(2)
Mike Weber 986,000(4)
Martin Erat 960,000(2)
Pekka Rinne 880,000(4)
Scott Hannan 704,000(4)
Ryan Stanton 644,000(3)
Nick Schultz 644,000(2)
Bobby Butler 551,000(4)
Jack Skille 377,000(4)
Chris VandeVelde 377,000(4)
Cody McLeod 377,000(2)
Stephen Weiss 350,000(3)
Mike Blunden 348,000(3)
Chris Summers 300,000(1)
Philip Larsen 300,000(1)


 Farm Payroll

Dmitry Orlov 100,000(1)
Gilbert Brule 90,000(1)
Raffi Torres 82,800(1)
Adam Larsson 80,000(1)
Ryan Jones 55,100(1)
Stephen Gionta 48,000(1)
Nick Johnson 40,000(1)
Ryan Murphy 35,000(3)
Tyson Strachan 34,800(1)
David Rundblad 30,000(1)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$34.00


Income

Current Funds$26,189,608
Home Games Remaining38
Avg. Attendance18,154
Avg. Revenue/Game$1,481,339
Projected Revenue$56,290,882

Expenses

Pro Payroll$39,895,000
Farm Payroll$635,100
Prospect Fees$41,500
Coach$50,000
Games Remaining76
Total Game Expenses$495,385
Projected Expenses$37,649,288
Projected Balance$44,831,202

Salary Commitment

Year: 2014$40,530,100
Year: 2015$12,938,100
Year: 2016$8,411,000
Year: 2017$3,828,000

 Pro Payroll

Jarome Iginla 4,250,000(1)
Mikko Koivu 4,250,000(1)
Mike Smith 4,048,000(3)
Erik Johnson 3,822,000(1)
Jamie Benn 3,807,000(2)
Phil Kessel 3,422,000(4)
James Wisniewski 2,668,000(1)
Tomas Plekanec 2,600,000(1)
Milan Lucic 2,444,000(1)
Francois Beauchemin 1,900,000(1)
Frans Nielsen 1,218,000(1)
Jonathan Ericsson 1,218,000(1)
Oliver Ekman-Larsson 1,000,000(1)
Eric Nystrom 800,000(1)
Peter Budaj 792,000(1)
Trevor Lewis 406,000(4)
Daniel Cleary 350,000(2)
Ryan Garbutt 300,000(2)
Derek MacKenzie 300,000(1)
TJ Brodie 300,000(1)


 Farm Payroll

Riley Sheahan 100,000(3)
Jon Merrill 50,000(3)
Dana Tyrell 35,100(2)
Evgeny Kuznetsov 35,000(3)
Nate Schmidt 35,000(3)
Tyler Wotherspoon 35,000(3)
Calle Jarnkrok 35,000(3)
Ryan Spooner 35,000(3)
Derek Grant 35,000(3)
Nicolas Deslauriers 35,000(3)
Nikita Kucherov 35,000(3)
Mattias Ekholm 35,000(3)
Mark Borowiecki 35,000(2)
Reid Boucher 35,000(3)
Jesper Fast 35,000(3)
Casey Cizikas 30,000(1)




St.Louis

ArenaScottrade Center
Capacity20,000
Ticket Price$38.00


Income

Current Funds$39,485,581
Home Games Remaining35
Avg. Attendance15,718
Avg. Revenue/Game$1,433,451
Projected Revenue$50,170,785

Expenses

Pro Payroll$39,426,000
Farm Payroll$376,200
Prospect Fees$76,500
Coach$50,000
Games Remaining70
Total Game Expenses$486,935
Projected Expenses$34,085,476
Projected Balance$55,570,890

Salary Commitment

Year: 2014$39,802,200
Year: 2015$34,777,000
Year: 2016$15,550,000
Year: 2017$9,354,300

 Pro Payroll

Sidney Crosby 8,000,000(4)
Jaroslav Halak 4,756,000(2)
Jeff Carter 3,248,000(2)
Henrik Sedin 2,496,000(2)
Matt Moulson 2,496,000(2)
Travis Zajac 2,117,000(2)
Christian Ehrhoff 1,748,000(3)
Radim Vrbata 1,716,000(1)
Brian Gionta 1,440,000(2)
Michael Grabner 1,276,000(4)
Roman Polak 1,218,000(3)
Darcy Kuemper 1,000,000(3)
David Jones 900,000(1)
Andrej Sekera 899,000(3)
Marc Methot 870,000(2)
Kevin Klein 812,000(1)
Kevan Miller 736,000(3)
Andrew Ference 704,000(2)
Cody Hodgson 700,000(1)
Johnny Oduya 672,000(1)
Erik Condra 522,000(3)
Paul Postma 500,000(2)
Ondrej Palat 300,000(2)
Joakim Andersson 300,000(2)


 Farm Payroll

Michal Rozsival 124,800(1)
Henrik Tallinder 70,400(1)
Tom Pyatt 40,600(4)
Rich Clune 37,700(4)
Patrick Kaleta 37,700(3)
Oscar Klefbom 35,000(3)
Roman Horak 30,000(1)




Dallas

ArenaAmerican Airlines Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$30,287,551
Home Games Remaining33
Avg. Attendance17,630
Avg. Revenue/Game$1,310,874
Projected Revenue$43,258,842

Expenses

Pro Payroll$34,150,000
Farm Payroll$1,030,100
Prospect Fees$75,267
Coach$50,000
Games Remaining65
Total Game Expenses$430,553
Projected Expenses$27,985,962
Projected Balance$45,560,431

Salary Commitment

Year: 2014$35,180,100
Year: 2015$22,587,500
Year: 2016$3,949,500
Year: 2017$1,139,700

 Pro Payroll

Mike Green 4,524,000(2)
Antoine Vermette 4,080,000(2)
Loui Eriksson 3,422,000(2)
Joe Pavelski 3,422,000(1)
Patrick Kane 2,938,000(1)
Pascal Dupuis 2,600,000(1)
Braden Holtby 2,592,000(2)
Dan Hamhuis 2,250,000(1)
Brad Boyes 1,152,000(2)
Justin Braun 1,102,000(4)
Jacob Trouba 1,000,000(3)
Carter Hutton 1,000,000(3)
Brenden Dillon 1,000,000(2)
Nate Thompson 768,000(2)
Jeremy Morin 600,000(3)
Emerson Etem 400,000(2)
Brendan Smith 400,000(1)
Kyle Palmieri 300,000(1)
Tyler Toffoli 300,000(2)
Nick Bjugstad 300,000(2)


 Farm Payroll

Craig Anderson 537,600(1)
Dennis Wideman 174,800(3)
Beau Bennett 70,000(2)
Jayson Megna 40,000(1)
Casey Wellman 37,700(4)
Chad Ruhwedel 35,000(1)
Chris Brown 35,000(3)
Darren Archibald 35,000(1)
Zach Redmond 35,000(1)
Mikael Granlund 30,000(2)




Minnesota

ArenaXcel Energy Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$9,739,073
Home Games Remaining38
Avg. Attendance14,366
Avg. Revenue/Game$1,206,744
Projected Revenue$45,856,272

Expenses

Pro Payroll$38,841,840
Farm Payroll$200,000
Prospect Fees$73,260
Coach$50,000
Games Remaining76
Total Game Expenses$477,623
Projected Expenses$36,299,361
Projected Balance$19,295,984

Salary Commitment

Year: 2014$39,041,840
Year: 2015$27,157,840
Year: 2016$8,575,840
Year: 2017$5,711,840

 Pro Payroll

Corey Crawford 6,500,000(1)
James Neal 5,334,840(4)
Drew Doughty 5,049,000(2)
Niklas Kronwall 4,080,000(2)
Jakub Voracek 2,889,000(2)
Ryan McDonagh 2,673,000(2)
Logan Couture 2,106,000(2)
Teemu Selanne 1,500,000(1)
Mikael Backlund 1,485,000(2)
Cam Talbot 1,000,000(3)
Michael Raffl 925,000(1)
Bryan Allen 924,000(1)
Alexandre Burrows 851,000(3)
Karl Alzner 806,000(1)
Michal Handzus 800,000(1)
Scott Gomez 528,000(3)
Kyle Clifford 377,000(4)
Justin Falk 364,000(1)
Rob Scuderi 350,000(3)
Reilly Smith 300,000(2)


 Farm Payroll

Martin Jones 100,000(3)
Vincent Trocheck 35,000(3)
Kevin Czuczman 35,000(1)
Jonathon Blum 30,000(1)




Nashville

ArenaSommet Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$8,068,406
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$36,587,420
Farm Payroll$524,800
Prospect Fees$89,600
Coach$50,001
Games Remaining82
Total Game Expenses$454,291
Projected Expenses$37,251,821
Projected Balance-$29,183,415

Salary Commitment

Year: 2014$37,112,220
Year: 2015$29,579,220
Year: 2016$20,388,120
Year: 2017$10,459,120

 Pro Payroll

Victor Hedman 4,452,000(3)
Martin Hanzal 3,596,000(4)
T.J. Oshie 3,277,000(4)
Cory Schneider 3,248,000(3)
Curtis Glencross 2,880,000(2)
Max Pacioretty 2,678,000(1)
Darren Helm 2,117,000(4)
Mikkel Boedker 1,998,000(2)
Alex Goligoski 1,914,000(2)
Kyle Brodziak 1,479,000(1)
Colin Wilson 1,242,000(2)
Joe Corvo 1,200,000(1)
Thomas Greiss 1,189,000(3)
Lars Eller 1,092,000(2)
Mark Fayne 957,420(4)
Ryan Murray 900,000(3)
Barret Jackman 800,000(1)
Josh Gorges 580,000(1)
Troy Bodie 352,000(4)
Joe Vitale 336,000(1)
Ben Smith 300,000(1)


 Farm Payroll

Jacob Markstrom 100,000(1)
Nick Leddy 87,000(4)
Calvin de Haan 80,000(3)
Matt Hackett 60,000(3)
Brett Sutter 37,700(4)
Stephane Da Costa 35,100(2)
Chris Mueller 35,000(4)
Brandon McMillan 30,000(1)
Jordan Schroeder 30,000(2)
Tim Jackman 30,000(1)




Columbus

ArenaNationwide Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$16,804,424
Home Games Remaining38
Avg. Attendance14,243
Avg. Revenue/Game$1,196,356
Projected Revenue$45,461,528

Expenses

Pro Payroll$39,910,000
Farm Payroll$310,900
Prospect Fees$111,520
Coach$50,000
Games Remaining76
Total Game Expenses$492,469
Projected Expenses$37,427,609
Projected Balance$24,838,343

Salary Commitment

Year: 2014$40,220,900
Year: 2015$14,110,700
Year: 2016$13,339,000
Year: 2017$6,996,000

 Pro Payroll

Rick Nash 5,626,000(1)
Eric Staal 5,336,000(1)
Mark Giordano 4,708,000(4)
Marc-Andre Fleury 4,582,000(1)
John Tavares 2,968,000(3)
Joffrey Lupul 2,600,000(1)
Ryane Clowe 2,288,000(4)
Matt Cullen 2,160,000(1)
James Reimer 1,690,000(1)
Jason Demers 1,404,000(1)
Mike Cammalleri 1,380,000(3)
Valeri Nichushkin 1,000,000(3)
Sami Vatanen 900,000(3)
Patrick Dwyer 700,000(1)
John Mitchell 696,000(2)
Drew Miller 522,000(1)
Carlo Colaiacovo 400,000(1)
Hal Gill 350,000(1)
Tyson Barrie 300,000(1)
Andrew Alberts 300,000(1)


 Farm Payroll

Cody Ceci 60,000(3)
Colin Fraser 40,600(2)
Chuck Kobasew 35,200(1)
Zac Dalpe 35,100(2)
Dustin Jeffrey 35,000(1)
Michael Latta 35,000(3)
Aaron Volpatti 35,000(1)
Matt Taormina 35,000(1)




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$28.00


Income

Current Funds$10,749,027
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$28,839,000
Farm Payroll$187,600
Prospect Fees$77,000
Coach$50,002
Games Remaining82
Total Game Expenses$355,532
Projected Expenses$29,153,602
Projected Balance-$18,404,575

Salary Commitment

Year: 2014$29,026,600
Year: 2015$22,789,000
Year: 2016$8,497,000
Year: 2017$0,000

 Pro Payroll

Brian Elliott 5,916,000(2)
Tyler Myers 3,724,000(3)
Mike Ribeiro 2,496,000(1)
PA Parenteau 2,288,000(2)
Viktor Stalberg 1,537,000(3)
Lubomir Visnovsky 1,500,000(1)
Todd Bertuzzi 1,452,000(2)
Jake Muzzin 1,000,000(2)
Jake Gardiner 1,000,000(1)
Dany Heatley 960,000(2)
Derek Roy 888,000(2)
Steve Ott 888,000(2)
Tomas Jurco 800,000(3)
Petr Mrazek 800,000(3)
Cory Sarich 704,000(1)
Luca Sbisa 686,000(3)
Ryan Strome 600,000(3)
Colton Sceviour 600,000(2)
Ryan White 350,000(1)
Jean-Gabriel Pageau 350,000(3)
Tomas Tatar 300,000(2)


 Farm Payroll

Ed Jovanovski 70,000(1)
Brayden McNabb 60,000(1)
Aaron Rome 30,000(1)
Zenon Konopka 27,600(1)




Winnipeg

ArenaPhilips Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$24,618,172
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$35,484,000
Farm Payroll$215,000
Prospect Fees$94,380
Coach$50,000
Games Remaining82
Total Game Expenses$437,114
Projected Expenses$35,843,380
Projected Balance-$11,225,208

Salary Commitment

Year: 2014$35,699,000
Year: 2015$28,753,000
Year: 2016$20,195,000
Year: 2017$6,438,000

 Pro Payroll

Anze Kopitar 6,438,000(4)
Semyon Varlamov 4,706,000(1)
Erik Karlsson 4,032,000(3)
Zach Bogosian 2,668,000(3)
Drew Stafford 2,262,000(2)
Colin Greening 1,711,000(3)
Teddy Purcell 1,479,000(2)
Brooks Orpik 1,440,000(2)
Trevor Daley 1,380,000(3)
Dainius Zubrus 1,196,000(2)
Tomas Hertl 1,000,000(3)
Alex Killorn 1,000,000(2)
Chris Butler 812,000(3)
Marek Mazanec 800,000(1)
Jack Hillen 696,000(3)
Mark Fraser 609,000(3)
Sean Couturier 600,000(1)
Robert Bortuzzo 500,000(2)
Kevin Porter 464,000(3)
Matt Frattin 390,000(1)
Brad Malone 351,000(2)
Chris Conner 350,000(3)
Tye McGinn 300,000(2)
Trevor Smith 300,000(1)


 Farm Payroll

Nathan Lieuwen 70,000(1)
Ryan Ellis 50,000(1)
Jordan Szwarz 35,000(3)
Zack Kassian 30,000(1)
Quinton Howden 30,000(2)




Colorado

ArenaPepsi Center
Capacity20,000
Ticket Price$24.00


Income

Current Funds$12,714,635
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$22,576,800
Farm Payroll$454,800
Prospect Fees$61,000
Coach$50,001
Games Remaining82
Total Game Expenses$282,227
Projected Expenses$23,142,601
Projected Balance-$10,427,966

Salary Commitment

Year: 2014$23,031,600
Year: 2015$12,240,600
Year: 2016$6,239,800
Year: 2017$3,658,000

 Pro Payroll

Cam Ward 5,916,000(1)
Kyle Quincey 2,610,000(2)
Matt Stajan 1,672,000(4)
TJ Galiardi 1,222,000(1)
Anton Stralman 957,000(3)
Alex Tanguay 880,000(4)
Mark Fistric 870,000(3)
Andre Benoit 800,000(1)
Nathan Gerbe 754,000(4)
Deryk Engelland 704,000(2)
Jim Slater 704,000(2)
Steve Bernier 638,000(2)
Tyler Kennedy 580,000(3)
Daniel Briere 556,800(2)
James Sheppard 520,000(1)
Jimmy Hayes 500,000(1)
Brian Flynn 500,000(1)
Adam Pardy 493,000(1)
Ryan Carter 352,000(4)
Martin Biron 350,000(1)
Nate Guenin 350,000(2)
Jay Beagle 348,000(2)
Dale Weise 300,000(1)


 Farm Payroll

David Savard 70,000(1)
Taylor Beck 60,000(2)
Devante Smith-Pelly 60,000(1)
Filip Forsberg 35,000(3)
Connor Carrick 35,000(3)
Rickard Rakell 35,000(3)
Nathan Beaulieu 35,000(3)
Blair Jones 34,800(3)
Tim Erixon 30,000(1)
Colby Robak 30,000(2)
Mattias Tedenby 30,000(1)




Carolina

ArenaPNC Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$26,960,751
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$19,890,800
Farm Payroll$35,000
Prospect Fees$65,070
Coach$50,002
Games Remaining82
Total Game Expenses$244,401
Projected Expenses$20,040,872
Projected Balance$6,919,879

Salary Commitment

Year: 2014$19,925,800
Year: 2015$9,910,800
Year: 2016$1,284,800
Year: 2017$0,000

 Pro Payroll

Evgeni Nabokov 2,904,000(2)
David Booth 2,436,000(1)
Jean-Sebastien Giguere2,228,000(2)
Taylor Pyatt 1,716,000(1)
Rene Bourque 1,000,000(1)
Kevin Poulin 884,800(3)
Ryan Malone 800,000(1)
John-Michael Liles 792,000(2)
Charlie Coyle 700,000(2)
Keith Ballard 700,000(1)
Dalton Prout 700,000(2)
Torrey Mitchell 551,000(2)
Chris Porter 480,000(1)
Jarred Tinordi 400,000(3)
Riley Nash 400,000(2)
Ian Cole 400,000(1)
Brian Strait 400,000(1)
Zach Boychuk 351,000(2)
Matt Halischuk 350,000(1)
Mikael Samuelsson 350,000(1)
Matt Hendricks 350,000(1)
Zach Sill 350,000(1)
Alexander Sulzer 348,000(1)
George Parros 300,000(1)


 Farm Payroll

Adam Burish 35,000(1)