Financial Report

(As of Thursday, Apr 7 2016)

Boston

ArenaTD Banknorth Garden
Capacity20,000
Ticket Price$32.00


Income

Current Funds$41,009,616
Home Games Remaining0
Avg. Attendance10,735
Avg. Revenue/Game$824,634
Projected Revenue$0,000

Expenses

Pro Payroll$20,650,360
Farm Payroll$212,500
Prospect Fees$137,860
Coach$50,000
Games Remaining0
Total Game Expenses$256,716
Projected Expenses$0,000
Projected Balance$41,009,616

Salary Commitment

Year: 2015$20,862,860
Year: 2016$9,504,140
Year: 2017$4,270,000
Year: 2018$350,000

Pro Payroll

Kari Lehtonen 7,680,000(1)
Simon Despres 1,428,000(3)
Anton Khudobin 1,000,000(1)
Raphael Diaz 825,920(2)
Scottie Upshall 768,000(2)
Matt Donovan 700,000(2)
Clayton Stoner 638,000(1)
Victor Rask 600,000(3)
Antti Raanta 600,000(1)
Kevin Hayes 600,000(3)
John Moore 540,000(2)
Brian Gibbons 476,000(3)
Marcus Kruger 459,000(2)
Brandon Prust 400,000(1)
Lance Bouma 398,720(2)
Mike Weaver 396,000(3)
J.T. Brown 350,000(2)
Daniel Paille 350,000(2)
Andrew Campbell 350,000(4)
Eric Tangradi 350,000(2)
Michael Ferland 350,000(3)
Adam Burish 350,000(2)
Olli Jokinen 350,000(1)
Mike Brown 348,000(1)
Jordan Nolan 342,720(1)


Farm Payroll

Jeff Schultz 72,500(2)
Seth Griffith 35,000(3)
Mike Sislo 35,000(2)
Anton Forsberg 35,000(3)
Oscar Klefbom 35,000(2)




Toronto

ArenaAir Canada Centre
Capacity20,000
Ticket Price$33.00


Income

Current Funds$15,297,098
Home Games Remaining0
Avg. Attendance16,720
Avg. Revenue/Game$1,225,188
Projected Revenue$0,000

Expenses

Pro Payroll$41,916,000
Farm Payroll$203,000
Prospect Fees$73,000
Coach$50,002
Games Remaining0
Total Game Expenses$515,146
Projected Expenses$0,000
Projected Balance$15,297,098

Salary Commitment

Year: 2015$42,119,000
Year: 2016$20,818,000
Year: 2017$13,841,000
Year: 2018$8,992,000

Pro Payroll

Henrik Lundqvist 5,280,000(4)
Steven Stamkos 4,956,000(2)
Corey Perry 4,031,000(1)
Zdeno Chara 3,800,000(1)
P.K. Subban 3,105,000(1)
Gabriel Landeskog 2,784,000(4)
Shane Doan 2,600,000(1)
Henrik Sedin 2,496,000(1)
Ryan O'Reilly 2,378,000(3)
Alec Martinez 1,508,000(3)
Brooks Orpik 1,440,000(1)
Josh Gorges 1,000,000(1)
Jonathan Huberdeau 1,000,000(1)
Torey Krug 1,000,000(2)
Cal Clutterbuck 986,000(2)
Jhonas Enroth 928,000(3)
Gustav Nyquist 870,000(4)
Daniel Winnik 754,000(1)
Josh Jooris 700,000(1)
Ondrej Palat 300,000(1)


Farm Payroll

Matt Bartkowski 58,000(4)
Tomas Kopecky 45,000(1)
Ryan Spooner 35,000(2)
Ty Rattie 35,000(3)
Matt Fraser 30,000(1)




Ottawa

ArenaScotiabank Place
Capacity20,000
Ticket Price$35.00


Income

Current Funds$57,268,663
Home Games Remaining0
Avg. Attendance11,371
Avg. Revenue/Game$955,215
Projected Revenue$0,000

Expenses

Pro Payroll$22,323,000
Farm Payroll$0,000
Prospect Fees$51,500
Coach$50,001
Games Remaining0
Total Game Expenses$273,470
Projected Expenses$0,000
Projected Balance$57,268,663

Salary Commitment

Year: 2015$22,323,000
Year: 2016$15,798,000
Year: 2017$9,510,000
Year: 2018$4,373,200

Pro Payroll

Brad Stuart 3,000,000(1)
Ondrej Pavelec 2,465,000(3)
Ryan Nugent-Hopkins 2,088,000(4)
Brad Marchand 1,850,200(4)
Jordan Eberle 1,566,000(2)
Robin Lehner 1,479,000(3)
Carl Gunnarsson 1,479,000(2)
Clarke MacArthur 1,421,000(1)
Kris Versteeg 899,000(2)
Slava Voynov 756,000(2)
Nicklas Grossmann 754,000(1)
Adam McQuaid 638,000(2)
Matt Tennyson 600,000(2)
Anton Lander 492,800(3)
Paul Byron 435,000(4)
Leon Draisaitl 350,000(3)
Michal Jordan 350,000(2)
Teemu Pulkkinen 350,000(3)
Bobby Farnham 350,000(1)
Seth Helgeson 350,000(1)
Tim Sestito 350,000(1)
Reilly Smith 300,000(1)


Farm Payroll




Montreal

ArenaCentre Bell
Capacity20,000
Ticket Price$30.00


Income

Current Funds$24,464,237
Home Games Remaining0
Avg. Attendance14,977
Avg. Revenue/Game$1,078,368
Projected Revenue$0,000

Expenses

Pro Payroll$26,191,480
Farm Payroll$0,000
Prospect Fees$67,890
Coach$50,000
Games Remaining0
Total Game Expenses$320,846
Projected Expenses$0,000
Projected Balance$24,464,237

Salary Commitment

Year: 2015$26,191,480
Year: 2016$13,115,480
Year: 2017$7,400,480
Year: 2018$5,776,480

Pro Payroll

Patrice Bergeron 3,828,000(1)
Craig Anderson 3,800,000(1)
Logan Couture 2,106,000(1)
David Krejci 2,088,000(2)
James Reimer 1,676,200(4)
Tyson Barrie 1,624,000(3)
Mike Cammalleri 1,380,000(2)
Artem Anisimov 1,278,320(4)
Brandon Sutter 1,242,000(1)
Jake Muzzin 1,000,000(1)
Carl Soderberg 1,000,000(2)
Eric Gryba 986,000(4)
Andrej Sekera 899,000(2)
Jamie McGinn 789,960(4)
Mark Arcobello 696,000(4)
Antoine Roussel 400,000(1)
Peter Harrold 350,000(1)
Nate Prosser 350,000(4)
Keith Ballard 350,000(1)
B.J. Crombeen 348,000(2)


Farm Payroll




Buffalo

ArenaHSBC Arena
Capacity20,000
Ticket Price$28.00


Income

Current Funds$16,326,365
Home Games Remaining0
Avg. Attendance13,903
Avg. Revenue/Game$953,060
Projected Revenue$0,000

Expenses

Pro Payroll$21,820,400
Farm Payroll$316,300
Prospect Fees$151,614
Coach$50,001
Games Remaining0
Total Game Expenses$272,418
Projected Expenses$0,000
Projected Balance$16,326,365

Salary Commitment

Year: 2015$22,136,700
Year: 2016$9,383,900
Year: 2017$3,066,400
Year: 2018$814,000

Pro Payroll

Mike Richards 3,828,000(1)
David Legwand 2,288,000(2)
Matt Read 1,711,000(2)
Mason Raymond 1,595,000(1)
Anton Volchenkov 1,200,000(1)
Marek Zidlicky 1,200,000(1)
Brad Boyes 1,152,000(1)
Jakub Kindl 1,102,000(3)
Patrick Wiercioch 1,000,000(1)
Niklas Svedberg 1,000,000(1)
Matt Cooke 814,000(4)
Chris Butler 812,000(2)
Matt Hackett 600,000(2)
Bo Horvat 600,000(3)
David Schlemko 510,400(3)
Jordin Tootoo 350,000(2)
Ryan Malone 350,000(1)
Chris Brown 350,000(2)
Simon Gagne 350,000(1)
Matt Ellis 350,000(1)
Ryan Hamilton 350,000(1)
Chris Thorburn 308,000(1)


Farm Payroll

Gabriel Bourque 75,600(2)
Mark Fraser 60,900(2)
Patrik Nemeth 40,000(3)
Martin Marincin 35,000(2)
Linden Vey 35,000(2)
Philip Varone 35,000(1)
Matt Hunwick 34,800(1)




TampaBay

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


Income

Current Funds$10,794,023
Home Games Remaining0
Avg. Attendance15,815
Avg. Revenue/Game$1,214,602
Projected Revenue$0,000

Expenses

Pro Payroll$39,032,920
Farm Payroll$445,800
Prospect Fees$114,450
Coach$50,001
Games Remaining0
Total Game Expenses$483,453
Projected Expenses$0,000
Projected Balance$10,794,023

Salary Commitment

Year: 2015$39,478,720
Year: 2016$18,997,300
Year: 2017$12,598,800
Year: 2018$0,000

Pro Payroll

Sidney Crosby 8,000,000(3)
Jaroslav Halak 4,756,000(1)
Radim Vrbata 2,880,000(2)
Jason Pominville 2,288,000(3)
James Wisniewski 2,250,000(1)
Marc Staal 2,204,000(3)
Daniel Sedin 2,161,920(1)
Zbynek Michalek 1,900,000(1)
Andy Greene 1,500,000(1)
Kevin Klein 1,500,000(1)
Dan Boyle 1,200,000(1)
Brian Boyle 1,000,000(1)
Ben Scrivens 986,000(2)
Derek Roy 888,000(1)
Michael Ryder 880,000(2)
Mark Letestu 696,000(1)
Andrew MacDonald 609,000(2)
Derek MacKenzie 580,000(1)
Erik Condra 522,000(2)
Drew Miller 450,000(1)
Dominic Moore 432,000(1)
Mike Hoffman 350,000(1)
Tanner Pearson 350,000(2)
Chris Terry 350,000(1)
Thomas Hickey 300,000(1)


Farm Payroll

Ladislav Smid 101,500(2)
Barret Jackman 92,500(1)
Scott Hannan 70,400(3)
Andre Benoit 40,000(1)
Carter Ashton 36,400(3)
Joakim Nordstrom 35,000(2)
Trevor Smith 35,000(1)
Rob Scuderi 35,000(2)




Florida

ArenaBankAtlantic Center
Capacity20,000
Ticket Price$26.00


Income

Current Funds$15,514,522
Home Games Remaining0
Avg. Attendance13,045
Avg. Revenue/Game$814,092
Projected Revenue$0,000

Expenses

Pro Payroll$20,177,680
Farm Payroll$0,000
Prospect Fees$180,800
Coach$50,002
Games Remaining0
Total Game Expenses$248,884
Projected Expenses$0,000
Projected Balance$15,514,522

Salary Commitment

Year: 2015$20,177,680
Year: 2016$11,348,680
Year: 2017$5,682,680
Year: 2018$911,760

Pro Payroll

Drew Doughty 5,049,000(1)
Jason LaBarbera 2,392,000(1)
Ilya Bryzgalov 1,980,000(3)
Damien Brunner 1,218,000(2)
Nathan MacKinnon 1,000,000(2)
John Gibson 1,000,000(3)
Seth Jones 1,000,000(2)
TJ Galiardi 911,760(4)
Aleksander Barkov 700,000(2)
Rasmus Ristolainen 700,000(2)
Maxim Lapierre 638,000(1)
Sven Baertschi 400,000(1)
Brandon Bollig 390,920(3)
Danny Biega 350,000(3)
Jonathan Drouin 350,000(3)
Chris Mueller 350,000(3)
Chris Neil 350,000(2)
John Scott 350,000(2)
Michal Rozsival 350,000(3)
Kyle Cumiskey 350,000(1)
Jared Boll 348,000(2)


Farm Payroll




NewJersey

ArenaPrudential Center
Capacity20,000
Ticket Price$40.00


Income

Current Funds$38,661,706
Home Games Remaining0
Avg. Attendance13,809
Avg. Revenue/Game$1,325,474
Projected Revenue$0,000

Expenses

Pro Payroll$39,745,000
Farm Payroll$0,000
Prospect Fees$69,640
Coach$50,001
Games Remaining0
Total Game Expenses$486,154
Projected Expenses$0,000
Projected Balance$38,661,706

Salary Commitment

Year: 2015$39,745,000
Year: 2016$25,080,000
Year: 2017$22,441,000
Year: 2018$1,856,000

Pro Payroll

Roberto Luongo 5,720,000(3)
Dustin Byfuglien 4,205,000(1)
Jack Johnson 3,973,000(3)
Matt Duchene 3,886,000(3)
Jarome Iginla 3,000,000(1)
Joel Ward 2,640,000(3)
Tyler Bozak 2,639,000(2)
Erik Cole 1,900,000(1)
Jaromir Jagr 1,900,000(1)
Dennis Seidenberg 1,748,000(3)
Niklas Hjalmarsson 1,566,000(3)
Erik Gudbranson 1,102,000(4)
Tyler Ennis 1,080,000(1)
Toby Enstrom 1,000,000(1)
Nino Niederreiter 754,000(4)
Rob Zepp 580,000(1)
Tanner Glass 352,000(3)
Kimmo Timonen 350,000(1)
Matt Puempel 350,000(3)
Stephane Veilleux 350,000(1)
Nick Shore 350,000(3)
Chris Kreider 300,000(1)


Farm Payroll




Rangers

ArenaMadison Square Garden
Capacity20,000
Ticket Price$35.00


Income

Current Funds$16,246,823
Home Games Remaining0
Avg. Attendance16,171
Avg. Revenue/Game$1,358,336
Projected Revenue$0,000

Expenses

Pro Payroll$40,512,400
Farm Payroll$195,000
Prospect Fees$81,500
Coach$50,001
Games Remaining0
Total Game Expenses$498,035
Projected Expenses$0,000
Projected Balance$16,246,823

Salary Commitment

Year: 2015$40,707,400
Year: 2016$32,360,400
Year: 2017$18,118,400
Year: 2018$10,815,080

Pro Payroll

Erik Johnson 4,800,320(3)
Jonathan Quick 4,582,000(2)
David Backes 4,118,000(4)
Tomas Plekanec 2,992,000(4)
Roman Josi 2,889,000(2)
Ryan Callahan 2,871,000(1)
Jiri Hudler 2,600,000(1)
Wayne Simmonds 2,451,080(4)
John Carlson 1,914,000(2)
Marc-Edouard Vlasic 1,624,000(3)
Jannik Hansen 1,595,000(2)
Alexei Emelin 1,305,000(2)
Vladimir Tarasenko 1,000,000(1)
Karri Ramo 1,000,000(2)
Lauri Korpikoski 957,000(2)
Nick Bonino 870,000(4)
Jared Spurgeon 810,000(1)
Nathan Gerbe 754,000(3)
John Mitchell 696,000(1)
Leo Komarov 384,000(4)
Jason Zucker 300,000(1)


Farm Payroll

Nikita Zadorov 90,000(3)
Drew Shore 40,000(1)
Scott Harrington 35,000(3)
Mark Pysyk 30,000(1)




Islanders

ArenaNassau Coliseum
Capacity20,000
Ticket Price$26.00


Income

Current Funds$23,201,410
Home Games Remaining0
Avg. Attendance15,311
Avg. Revenue/Game$955,427
Projected Revenue$0,000

Expenses

Pro Payroll$23,843,528
Farm Payroll$551,980
Prospect Fees$225,837
Coach$50,002
Games Remaining0
Total Game Expenses$300,870
Projected Expenses$0,000
Projected Balance$23,201,410

Salary Commitment

Year: 2015$24,395,508
Year: 2016$21,367,808
Year: 2017$14,059,808
Year: 2018$11,370,528

Pro Payroll

Sergei Bobrovsky 4,466,000(4)
Ryan Johansen 2,494,000(4)
Andrew Cogliano 1,653,000(3)
Anders Lindback 1,346,528(4)
Patrik Elias 1,200,000(1)
Marco Scandella 1,188,000(2)
Carl Hagelin 1,160,000(4)
Boone Jenner 1,000,000(2)
Morgan Rielly 1,000,000(2)
Alex Chiasson 1,000,000(2)
Olli Maatta 1,000,000(2)
Eric Gelinas 1,000,000(2)
Matt Calvert 918,000(1)
Cam Atkinson 870,000(4)
Brock Nelson 700,000(2)
Christopher Tanev 638,000(4)
Damon Severson 500,000(3)
David Clarkson 396,000(4)
Jacob Josefson 364,000(3)
Eric O'Dell 350,000(2)
Cody Goloubef 300,000(1)
Jordan Schroeder 300,000(1)


Farm Payroll

Andrej Meszaros 211,700(1)
Andrew Shaw 77,280(3)
Tobias Rieder 60,000(3)
Dan Ellis 58,000(1)
Jamie Oleksiak 40,000(1)
Dmitrij Jaskin 35,000(2)
Lucas Lessio 35,000(3)
Michael Bournival 35,000(2)




Philly

ArenaWachovia Center
Capacity20,000
Ticket Price$33.00


Income

Current Funds$60,232,880
Home Games Remaining0
Avg. Attendance17,254
Avg. Revenue/Game$1,333,239
Projected Revenue$0,000

Expenses

Pro Payroll$37,199,000
Farm Payroll$65,000
Prospect Fees$126,000
Coach$50,002
Games Remaining0
Total Game Expenses$456,585
Projected Expenses$0,000
Projected Balance$60,232,880

Salary Commitment

Year: 2015$37,264,000
Year: 2016$34,154,000
Year: 2017$22,553,000
Year: 2018$8,178,000

Pro Payroll

Kyle Okposo 4,224,720(4)
Claude Giroux 3,953,280(4)
Kris Letang 3,161,000(3)
Marian Gaborik 2,992,000(3)
Joe Thornton 2,760,000(3)
Brandon Dubinsky 2,639,000(2)
Cam Fowler 2,320,000(3)
Nick Foligno 2,262,000(3)
Dan Hamhuis 1,900,000(1)
Johan Franzen 1,824,000(2)
Matt Niskanen 1,595,000(2)
Adam Henrique 1,188,000(2)
Carter Hutton 1,000,000(2)
Hampus Lindholm 1,000,000(2)
Dmitry Kulikov 952,000(2)
Pekka Rinne 880,000(3)
Lee Stempniak 768,000(2)
Richard Panik 600,000(1)
Erik Haula 600,000(2)
Brad Richardson 580,000(1)


Farm Payroll

Jerry D'Amigo 35,000(2)
Mikhail Grigorenko 30,000(1)




Pittsburgh

ArenaMellon Arena
Capacity20,000
Ticket Price$40.00


Income

Current Funds$18,780,162
Home Games Remaining0
Avg. Attendance10,652
Avg. Revenue/Game$1,022,385
Projected Revenue$0,000

Expenses

Pro Payroll$41,849,360
Farm Payroll$375,544
Prospect Fees$195,177
Coach$50,001
Games Remaining0
Total Game Expenses$517,928
Projected Expenses$0,000
Projected Balance$18,780,162

Salary Commitment

Year: 2015$42,224,904
Year: 2016$29,569,104
Year: 2017$15,787,360
Year: 2018$1,308,720

Pro Payroll

Tuukka Rask 7,598,000(3)
Marian Hossa 4,370,000(2)
Andrei Markov 3,800,000(1)
Mike Fisher 3,648,000(2)
Bobby Ryan 3,451,000(3)
Alexander Steen 3,016,000(1)
Mikko Koivu 2,116,000(2)
Trevor Daley 1,380,000(2)
Luke Schenn 1,377,000(1)
Kris Russell 1,276,000(3)
Matt Beleskey 1,208,720(4)
Kevin Bieksa 1,200,000(1)
Nick Spaling 1,158,640(3)
Justin Schultz 1,000,000(1)
Brandon Saad 1,000,000(1)
Mike Ribeiro 960,000(2)
Jussi Jokinen 920,000(3)
Marc Methot 870,000(1)
Reto Berra 700,000(2)
Sean Monahan 500,000(2)
Jaden Schwartz 300,000(1)


Farm Payroll

Calvin Pickard 100,000(4)
Grant Clitsome 92,800(1)
David Pastrnak 40,000(3)
Zac Rinaldo 37,744(2)
Brandon Kozun 35,000(2)
Chris Tierney 35,000(3)
Michael Chaput 35,000(2)




Washington

ArenaVerizon Center
Capacity20,000
Ticket Price$29.00


Income

Current Funds$11,724,571
Home Games Remaining0
Avg. Attendance15,993
Avg. Revenue/Game$1,186,174
Projected Revenue$0,000

Expenses

Pro Payroll$41,987,560
Farm Payroll$364,500
Prospect Fees$111,300
Coach$50,002
Games Remaining0
Total Game Expenses$518,456
Projected Expenses$0,000
Projected Balance$11,724,571

Salary Commitment

Year: 2015$42,352,060
Year: 2016$33,865,560
Year: 2017$27,827,160
Year: 2018$11,756,160

Pro Payroll

Patrick Marleau 6,336,000(3)
Steve Mason 6,224,560(4)
Rick Nash 5,350,000(1)
Justin Faulk 3,045,000(4)
Cody Franson 2,494,000(3)
Alex Pietrangelo 2,464,000(2)
Bryan Little 2,262,000(3)
Derek Stepan 1,904,000(2)
Jeff Skinner 1,885,000(3)
Jared Cowen 1,624,000(3)
Brett Bellemore 1,566,000(4)
David Desharnais 1,189,000(2)
Josh Bailey 1,134,000(1)
Jason Chimera 880,000(4)
Jori Lehtera 800,000(3)
John-Michael Liles 792,000(1)
Steve Bernier 638,000(1)
Cedric Paquette 600,000(3)
Justin Peters 400,000(1)
Matt Nieto 400,000(2)


Farm Payroll

Ray Emery 92,500(1)
Cory Conacher 80,000(1)
Rob Klinkhammer 46,400(2)
Brett Connolly 40,600(4)
Sam Carrick 35,000(3)
Freddie Hamilton 35,000(2)
Jacob De La Rose 35,000(3)




Arizona

ArenaJobing.com Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$17,392,428
Home Games Remaining0
Avg. Attendance13,599
Avg. Revenue/Game$1,142,321
Projected Revenue$0,000

Expenses

Pro Payroll$36,408,880
Farm Payroll$649,664
Prospect Fees$143,267
Coach$50,001
Games Remaining0
Total Game Expenses$454,290
Projected Expenses$0,000
Projected Balance$17,392,428

Salary Commitment

Year: 2015$37,058,544
Year: 2016$17,639,544
Year: 2017$3,487,664
Year: 2018$1,381,064

Pro Payroll

Marc-Andre Fleury 6,500,000(1)
Antoine Vermette 4,080,000(1)
Chris Kunitz 4,080,000(1)
Martin St. Louis 3,496,000(2)
Jay Bouwmeester 3,334,000(2)
Mark Streit 3,000,000(1)
Michael Del Zotto 1,442,000(2)
Marcus Johansson 1,188,000(2)
Mathieu Perreault 1,122,880(4)
Mark Scheifele 1,000,000(2)
Michael Hutchinson 1,000,000(2)
Aaron Ekblad 1,000,000(3)
Brayden Schenn 896,000(3)
Michael Stone 810,000(2)
Tomas Fleischmann 800,000(2)
Eric Fehr 783,000(1)
Radko Gudas 700,000(1)
Derek Dorsett 551,000(2)
Mark Stone 350,000(2)
Shawn Thornton 276,000(1)


Farm Payroll

Michal Neuvirth 182,584(4)
Michael Kostka 105,600(3)
Adam Pardy 67,200(2)
Kyle Chipchura 58,000(2)
Steve Downie 55,680(2)
Anthony Peluso 40,600(4)
Brandon Gormley 35,000(4)
Brendan Shinnimin 35,000(3)
Petteri Lindbohm 35,000(3)
Andy Andreoff 35,000(3)




SanJose

ArenaHP Pavilion
Capacity20,000
Ticket Price$33.00


Income

Current Funds$5,028,261
Home Games Remaining0
Avg. Attendance13,848
Avg. Revenue/Game$1,105,392
Projected Revenue$0,000

Expenses

Pro Payroll$40,208,360
Farm Payroll$385,600
Prospect Fees$133,480
Coach$50,001
Games Remaining0
Total Game Expenses$497,286
Projected Expenses$0,000
Projected Balance$5,028,261

Salary Commitment

Year: 2015$40,593,960
Year: 2016$21,784,560
Year: 2017$15,311,360
Year: 2018$4,990,000

Pro Payroll

Henrik Zetterberg 4,560,000(1)
Duncan Keith 3,740,000(3)
Zach Parise 3,740,000(4)
Brent Burns 3,422,000(1)
Blake Wheeler 2,871,000(2)
Ryan Suter 2,465,000(1)
Andrew Ladd 2,262,000(1)
Kevin Shattenkirk 2,160,000(1)
Patric Hornqvist 2,141,360(3)
Derick Brassard 1,972,000(3)
Patrick Eaves 1,500,000(1)
Ben Bishop 1,363,000(2)
Justin Abdelkader 1,276,000(3)
Dave Bolland 1,212,000(2)
Craig Smith 1,160,000(4)
Justin Braun 1,102,000(3)
Anton Stralman 957,000(2)
Martin Brodeur 925,000(1)
Alex Galchenyuk 800,000(1)
Brenden Morrow 580,000(1)


Farm Payroll

Scott Darling 90,000(4)
Andrew Ference 70,400(1)
Nazem Kadri 70,200(2)
Christian Folin 50,000(3)
Louis Domingue 40,000(3)
Alexey Marchenko 35,000(1)
Borna Rendulic 30,000(1)




Vancouver

ArenaRogers Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$26,733,177
Home Games Remaining0
Avg. Attendance11,317
Avg. Revenue/Game$814,899
Projected Revenue$0,000

Expenses

Pro Payroll$21,523,000
Farm Payroll$68,800
Prospect Fees$91,760
Coach$50,000
Games Remaining0
Total Game Expenses$265,043
Projected Expenses$0,000
Projected Balance$26,733,177

Salary Commitment

Year: 2015$21,591,800
Year: 2016$15,401,000
Year: 2017$9,223,000
Year: 2018$3,335,000

Pro Payroll

Tyler Seguin 3,335,000(4)
Nick Holden 3,128,000(2)
Evgeni Nabokov 2,904,000(1)
Ryane Clowe 2,288,000(3)
Devin Setoguchi 1,450,000(3)
Matt Irwin 1,450,000(3)
Daniel Carcillo 754,000(1)
Connor Murphy 600,000(2)
Brandon Pirri 500,000(2)
Zach Trotman 500,000(2)
Joni Ortio 400,000(2)
Paul Carey 364,000(1)
Jason Akeson 350,000(2)
Dennis Everberg 350,000(3)
Craig Cunningham 350,000(2)
William Karlsson 350,000(3)
Tyson Strachan 350,000(1)
Andrew MacWilliam 350,000(1)
Luke Gazdic 350,000(1)
Tim Jackman 350,000(1)
Chris Porter 350,000(1)
Tim Schaller 350,000(1)
Matt Dumba 350,000(2)


Farm Payroll

Steven Pinizzotto 35,000(1)
Corey Tropp 33,800(1)




Calgary

ArenaPengrowth Saddledome
Capacity20,000
Ticket Price$34.00


Income

Current Funds$25,305,901
Home Games Remaining0
Avg. Attendance13,732
Avg. Revenue/Game$1,120,540
Projected Revenue$0,000

Expenses

Pro Payroll$38,469,060
Farm Payroll$421,100
Prospect Fees$146,870
Coach$50,002
Games Remaining0
Total Game Expenses$476,671
Projected Expenses$0,000
Projected Balance$25,305,901

Salary Commitment

Year: 2015$38,890,160
Year: 2016$26,777,160
Year: 2017$8,194,760
Year: 2018$6,585,760

Pro Payroll

Evgeni Malkin 5,046,000(2)
Johnny Boychuk 4,250,000(1)
Antti Niemi 4,180,000(4)
Dion Phaneuf 4,089,000(1)
Pavel Datsyuk 3,910,000(2)
Keith Yandle 2,842,000(2)
Nikolay Kulemin 2,813,000(2)
Justin Williams 1,824,000(1)
Ben Lovejoy 1,320,000(4)
Sergei Gonchar 1,200,000(1)
Pascal Dupuis 1,152,000(2)
Shawn Matthias 1,019,060(4)
Alex Stalock 1,000,000(2)
Brad Richards 960,000(2)
Boyd Gordon 814,000(3)
Zemgus Girgensons 700,000(2)
Gregory Campbell 350,000(3)
Jay McClement 350,000(3)
David Jones 350,000(1)
Jonas Brodin 300,000(1)


Farm Payroll

Dylan Olsen 100,000(2)
Luke Glendening 66,700(4)
Klas Dahlbeck 60,000(3)
Joe Colborne 59,400(2)
Adam Clendening 35,000(3)
Willie Mitchell 35,000(1)
Marcel Goc 35,000(1)
Adam Cracknell 30,000(1)




Edmonton

ArenaRexall Place
Capacity20,000
Ticket Price$27.00


Income

Current Funds$17,697,978
Home Games Remaining0
Avg. Attendance17,241
Avg. Revenue/Game$1,114,037
Projected Revenue$0,000

Expenses

Pro Payroll$36,819,000
Farm Payroll$373,946
Prospect Fees$128,894
Coach$50,001
Games Remaining0
Total Game Expenses$455,754
Projected Expenses$0,000
Projected Balance$17,697,978

Salary Commitment

Year: 2015$37,192,946
Year: 2016$18,890,946
Year: 2017$12,910,946
Year: 2018$3,841,246

Pro Payroll

Alex Ovechkin 7,598,000(1)
Ryan Miller 3,496,000(3)
Taylor Hall 2,240,000(3)
Mats Zuccarello 1,914,000(3)
Robyn Regehr 1,900,000(1)
Kyle Turris 1,836,000(1)
Mark Stuart 1,760,000(4)
Jan Hejda 1,672,000(4)
Travis Hamonic 1,624,000(2)
Benoit Pouliot 1,566,000(2)
Brian Gionta 1,440,000(1)
Jeff Petry 1,276,000(3)
Roman Polak 1,218,000(2)
Nail Yakupov 1,000,000(1)
Paul Gaustad 925,000(1)
Dustin Tokarski 900,000(1)
Jakob Silfverberg 800,000(1)
Blake Comeau 754,000(2)
Stephen Gionta 700,000(1)
Jordan Leopold 700,000(1)
Bryan Allen 400,000(1)
Elias Lindholm 400,000(2)
Manny Malhotra 352,000(4)
Mike Santorelli 348,000(2)


Farm Payroll

Magnus Paajarvi 66,700(3)
Niklas Backstrom 58,000(1)
Zack Smith 57,246(4)
Joe Vitale 45,000(1)
Stefan Elliott 42,000(3)
Brandon Davidson 35,000(3)
Jesse Joensuu 35,000(2)
Tyler Pitlick 35,000(2)




Anaheim

ArenaHonda Center
Capacity20,000
Ticket Price$27.00


Income

Current Funds$22,842,289
Home Games Remaining0
Avg. Attendance14,992
Avg. Revenue/Game$971,548
Projected Revenue$0,000

Expenses

Pro Payroll$27,152,860
Farm Payroll$190,000
Prospect Fees$50,000
Coach$50,001
Games Remaining0
Total Game Expenses$334,669
Projected Expenses$0,000
Projected Balance$22,842,289

Salary Commitment

Year: 2015$27,342,860
Year: 2016$14,631,660
Year: 2017$8,923,660
Year: 2018$7,591,660

Pro Payroll

Andrew Hammond 6,000,000(1)
Jonathan Bernier 3,558,880(4)
Matt Moulson 2,496,000(1)
Travis Zajac 2,117,000(1)
Bryan Bickell 1,711,000(2)
Colin Greening 1,711,000(2)
Jiri Tlusty 1,488,280(4)
Sam Gagner 1,188,000(1)
Victor Bartley 884,500(4)
Kevan Miller 736,000(2)
R.J. Umberger 616,000(4)
Cody Hodgson 609,000(4)
Greg Pateryn 500,000(2)
Curtis Lazar 500,000(3)
Matt Martin 475,200(1)
Keith Aulie 435,000(4)
Ryan Reaves 377,000(3)
Jean-Gabriel Pageau 350,000(2)
Stephen Weiss 350,000(2)
Alex Petrovic 350,000(3)
Mark Barberio 350,000(2)
Mark Borowiecki 350,000(1)


Farm Payroll

Brian Lashoff 50,000(1)
Cody McCormick 35,000(1)
Andre Burakovsky 35,000(3)
Scott Laughton 35,000(3)
Nick Cousins 35,000(3)




LosAngeles

ArenaSTAPLES Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$12,596,859
Home Games Remaining0
Avg. Attendance13,556
Avg. Revenue/Game$975,996
Projected Revenue$0,000

Expenses

Pro Payroll$32,659,660
Farm Payroll$523,900
Prospect Fees$61,460
Coach$50,002
Games Remaining0
Total Game Expenses$406,037
Projected Expenses$0,000
Projected Balance$12,596,859

Salary Commitment

Year: 2015$33,183,560
Year: 2016$22,271,660
Year: 2017$20,982,460
Year: 2018$13,274,460

Pro Payroll

Jonathan Toews 4,737,440(4)
Patrick Sharp 4,708,000(3)
Brent Seabrook 4,031,000(1)
Jordan Staal 3,446,360(4)
David Perron 1,801,480(4)
Patrik Berglund 1,380,980(4)
Adam Larsson 1,334,000(4)
Jordie Benn 1,276,000(3)
Martin Havlat 1,196,000(1)
Shawn Horcoff 1,196,000(1)
Tuomo Ruutu 1,152,000(1)
Brian Campbell 1,152,000(2)
Frederik Andersen 1,000,000(1)
Martin Erat 960,000(1)
Johnny Gaudreau 800,000(3)
Nick Schultz 644,000(1)
Johnny Oduya 580,000(1)
Jonas Gustavsson 510,400(4)
Jack Skille 377,000(3)
Chris VandeVelde 377,000(3)


Farm Payroll

Jay Harrison 115,200(1)
Andrei Vasilevskiy 100,000(3)
Ryan Stanton 64,400(2)
Chris Summers 63,800(4)
David Rundblad 37,800(2)
Cody McLeod 37,700(1)
Teuvo Teravainen 35,000(3)
Ryan Murphy 35,000(2)
Joe Morrow 35,000(3)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$12,608,154
Home Games Remaining0
Avg. Attendance17,430
Avg. Revenue/Game$1,259,955
Projected Revenue$0,000

Expenses

Pro Payroll$40,214,800
Farm Payroll$350,000
Prospect Fees$64,430
Coach$50,001
Games Remaining0
Total Game Expenses$496,088
Projected Expenses$0,000
Projected Balance$12,608,154

Salary Commitment

Year: 2015$40,564,800
Year: 2016$26,458,800
Year: 2017$18,037,000
Year: 2018$9,984,000

Pro Payroll

Corey Crawford 5,280,000(4)
Jamie Benn 3,807,000(1)
Phil Kessel 3,422,000(3)
Ryan Kesler 3,264,000(2)
Jeff Carter 3,248,000(1)
Oliver Ekman-Larsson 2,940,000(3)
Milan Lucic 2,519,520(4)
Jason Garrison 2,250,000(1)
Francois Beauchemin 2,160,000(2)
Michael Frolik 2,149,480(4)
Troy Brouwer 2,088,000(1)
TJ Brodie 1,566,000(2)
Fedor Tyutin 1,200,000(1)
John Klingberg 1,000,000(3)
Mikhail Grabovski 800,000(1)
Casey Cizikas 616,000(3)
Chad Johnson 556,800(2)
Nikita Kucherov 350,000(2)
Mattias Ekholm 350,000(2)
Jay Beagle 348,000(1)
Ryan Garbutt 300,000(1)


Farm Payroll

Nikita Nesterov 40,000(3)
Evgeny Kuznetsov 35,000(2)
Andrej Nestrasil 35,000(3)
Luke Witkowski 35,000(2)
Daniel Cleary 35,000(1)
Nicolas Deslauriers 35,000(2)
Liam O'Brien 35,000(4)
Carlo Colaiacovo 35,000(2)
Reid Boucher 35,000(2)
J.T. Miller 30,000(1)




St.Louis

ArenaScottrade Center
Capacity20,000
Ticket Price$38.00


Income

Current Funds$10,455,237
Home Games Remaining0
Avg. Attendance11,394
Avg. Revenue/Game$1,039,192
Projected Revenue$0,000

Expenses

Pro Payroll$41,960,000
Farm Payroll$427,950
Prospect Fees$43,060
Coach$50,000
Games Remaining0
Total Game Expenses$518,061
Projected Expenses$0,000
Projected Balance$10,455,237

Salary Commitment

Year: 2015$42,387,950
Year: 2016$29,393,050
Year: 2017$23,868,050
Year: 2018$3,828,000

Pro Payroll

Nicklas Backstrom 6,003,000(3)
Carey Price 5,771,000(3)
Shea Weber 5,336,000(1)
Mike Green 4,524,000(1)
T.J. Oshie 3,277,000(3)
Zach Bogosian 2,668,000(2)
Darren Helm 2,117,000(3)
Dustin Brown 1,672,000(4)
Thomas Vanek 1,380,000(3)
Tommy Wingels 1,276,000(4)
Colin Wilson 1,242,000(1)
Brendan Gallagher 1,000,000(1)
Darcy Kuemper 1,000,000(2)
Mike Weber 986,000(3)
Jake Gardiner 972,000(2)
Brooks Laich 880,000(4)
Kevin Connauton 500,000(2)
Trevor Lewis 406,000(3)
Johan Larsson 350,000(2)
Danny DeKeyser 300,000(1)
Peter Holland 300,000(1)


Farm Payroll

Richard Bachman 100,050(3)
Ben Chiarot 92,500(1)
Deryk Engelland 70,400(1)
Paul Postma 50,000(1)
Andrew Desjardins 40,000(1)
PE Bellemare 40,000(1)
Michael Latta 35,000(2)




Dallas

ArenaAmerican Airlines Center
Capacity20,000
Ticket Price$28.00


Income

Current Funds$25,380,784
Home Games Remaining0
Avg. Attendance17,775
Avg. Revenue/Game$1,194,433
Projected Revenue$0,000

Expenses

Pro Payroll$39,900,520
Farm Payroll$815,700
Prospect Fees$60,267
Coach$50,000
Games Remaining0
Total Game Expenses$497,884
Projected Expenses$0,000
Projected Balance$25,380,784

Salary Commitment

Year: 2015$40,716,220
Year: 2016$18,969,220
Year: 2017$12,329,520
Year: 2018$7,758,240

Pro Payroll

Max Pacioretty 4,018,240(4)
Patrick Kane 3,773,280(3)
Joe Pavelski 3,740,000(4)
Tyler Myers 3,724,000(2)
Loui Eriksson 3,422,000(1)
Dan Girardi 3,000,000(1)
Braden Holtby 2,592,000(1)
Drew Stafford 2,262,000(1)
Matt Greene 1,900,000(1)
Dennis Wideman 1,748,000(2)
Paul Martin 1,500,000(1)
Frans Nielsen 1,500,000(1)
Mika Zibanejad 1,000,000(1)
Jacob Trouba 1,000,000(2)
Brenden Dillon 1,000,000(1)
Jarret Stoll 925,000(1)
Nate Thompson 768,000(1)
Kyle Palmieri 728,000(3)
Al Montoya 700,000(1)
Tyler Toffoli 300,000(1)
Nick Bjugstad 300,000(1)


Farm Payroll

Jimmy Howard 380,000(1)
Beau Bennett 70,000(1)
Josh Manson 70,000(1)
Rene Bourque 67,200(2)
Jeremy Morin 60,000(2)
Bryce Salvador 58,000(1)
Jayson Megna 40,500(2)
Alexander Wennberg 35,000(3)
Curtis McKenzie 35,000(3)




Minnesota

ArenaXcel Energy Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$21,444,654
Home Games Remaining0
Avg. Attendance12,984
Avg. Revenue/Game$1,090,748
Projected Revenue$0,000

Expenses

Pro Payroll$39,109,820
Farm Payroll$111,412
Prospect Fees$85,760
Coach$50,000
Games Remaining0
Total Game Expenses$479,963
Projected Expenses$0,000
Projected Balance$21,444,654

Salary Commitment

Year: 2015$39,221,232
Year: 2016$15,088,232
Year: 2017$11,709,232
Year: 2018$2,843,392

Pro Payroll

James Neal 5,334,840(3)
Ryan Getzlaf 4,582,000(1)
Niklas Kronwall 4,080,000(1)
Jakub Voracek 2,889,000(1)
Ryan McDonagh 2,673,000(1)
Eric Staal 2,600,000(1)
Evander Kane 2,204,000(3)
Alex Goligoski 1,914,000(1)
Karl Alzner 1,569,480(4)
Eric Brewer 1,518,000(1)
Mikael Backlund 1,485,000(1)
Michael Raffl 1,232,500(4)
Lars Eller 1,092,000(1)
Dougie Hamilton 1,000,000(1)
Martin Jones 1,000,000(2)
Cam Talbot 1,000,000(2)
Alex Tanguay 880,000(3)
Alexandre Burrows 851,000(2)
Scott Gomez 528,000(2)
Kyle Clifford 377,000(3)
Tyler Johnson 300,000(1)


Farm Payroll

Justin Falk 41,412(4)
Iiro Pakarinen 35,000(3)
Xavier Ouellet 35,000(3)




Nashville

ArenaSommet Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$17,386,823
Home Games Remaining0
Avg. Attendance13,364
Avg. Revenue/Game$1,026,436
Projected Revenue$0,000

Expenses

Pro Payroll$33,462,820
Farm Payroll$423,000
Prospect Fees$55,770
Coach$50,001
Games Remaining0
Total Game Expenses$414,532
Projected Expenses$0,000
Projected Balance$17,386,823

Salary Commitment

Year: 2015$33,885,820
Year: 2016$21,599,820
Year: 2017$9,302,720
Year: 2018$1,148,400

Pro Payroll

Victor Hedman 4,452,000(2)
Martin Hanzal 3,596,000(3)
Cory Schneider 3,248,000(2)
Curtis Glencross 2,880,000(1)
James van Riemsdyk 2,268,000(1)
Mikkel Boedker 1,998,000(1)
Christian Ehrhoff 1,748,000(2)
Michael Grabner 1,276,000(3)
Marcus Foligno 1,232,000(3)
Jonathan Ericsson 1,200,000(1)
Thomas Greiss 1,189,000(2)
Sean Bergenheim 1,000,000(1)
Mark Fayne 957,420(3)
Nick Leddy 870,000(3)
Max Talbot 800,000(1)
Kyle Brodziak 800,000(1)
Calvin de Haan 800,000(2)
Eric Nystrom 700,000(1)
Brendan Smith 638,000(4)
Curtis McElhinney 600,000(1)
Ben Smith 510,400(4)
Jesper Fast 350,000(2)
Vincent Trocheck 350,000(2)


Farm Payroll

Ryan Murray 90,000(2)
Adam Lowry 60,000(3)
Jyrki Jokipakka 50,000(3)
Derrick Pouliot 40,000(3)
Emerson Etem 40,000(1)
Brett Sutter 37,700(3)
Troy Bodie 35,200(3)
Brandon McMillan 35,100(2)
Nicklas Jensen 35,000(2)




Columbus

ArenaNationwide Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$6,666,214
Home Games Remaining0
Avg. Attendance13,765
Avg. Revenue/Game$1,156,265
Projected Revenue$0,000

Expenses

Pro Payroll$41,048,940
Farm Payroll$60,000
Prospect Fees$109,100
Coach$50,000
Games Remaining0
Total Game Expenses$503,269
Projected Expenses$0,000
Projected Balance$6,666,214

Salary Commitment

Year: 2015$41,108,940
Year: 2016$25,999,940
Year: 2017$10,855,940
Year: 2018$5,397,940

Pro Payroll

Mark Giordano 4,708,000(3)
Paul Stastny 3,828,000(1)
Alexander Edler 3,625,000(2)
Devan Dubnyk 3,538,000(2)
Scott Hartnell 3,400,000(1)
John Tavares 2,968,000(2)
Jason Spezza 2,600,000(1)
Eddie Lack 2,552,000(4)
Milan Michalek 1,900,000(1)
Nikita Nikitin 1,537,000(2)
Jason Demers 1,394,320(4)
Valtteri Filppula 1,152,000(2)
Anders Lee 1,000,000(2)
Sami Vatanen 900,000(2)
Steve Ott 888,000(1)
Travis Moen 792,000(1)
Yannick Weber 747,620(4)
Joffrey Lupul 704,000(4)
Ales Hemsky 700,000(1)
Steven Kampfer 400,000(3)
Jordan Caron 364,000(2)
Zac Dalpe 351,000(1)
Patrick Dwyer 350,000(3)
Tim Gleason 350,000(1)
Tomas Tatar 300,000(1)


Farm Payroll

Cody Ceci 60,000(2)




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$28.00


Income

Current Funds$18,034,715
Home Games Remaining0
Avg. Attendance12,265
Avg. Revenue/Game$824,164
Projected Revenue$0,000

Expenses

Pro Payroll$21,239,000
Farm Payroll$240,000
Prospect Fees$88,260
Coach$50,002
Games Remaining0
Total Game Expenses$263,625
Projected Expenses$0,000
Projected Balance$18,034,715

Salary Commitment

Year: 2015$21,479,000
Year: 2016$10,295,000
Year: 2017$3,817,000
Year: 2018$464,000

Pro Payroll

Brian Elliott 5,916,000(1)
PA Parenteau 2,288,000(1)
Tom Gilbert 1,672,000(3)
Viktor Stalberg 1,537,000(2)
Lubomir Visnovsky 1,152,000(2)
Dany Heatley 960,000(1)
Brayden McNabb 896,000(3)
Tomas Jurco 800,000(2)
Petr Mrazek 800,000(2)
Alexander Semin 768,000(2)
Luca Sbisa 686,000(2)
Ryan Strome 600,000(2)
Colton Sceviour 600,000(1)
Ryan White 464,000(4)
Markus Granlund 400,000(3)
Trevor van Riemsdyk 350,000(3)
David Moss 350,000(1)
Shane O'Brien 350,000(1)
Eric Boulton 350,000(1)
Mikael Granlund 300,000(1)


Farm Payroll

Valeri Nichushkin 100,000(2)
Sven Andrighetto 35,000(3)
Brian McGrattan 35,000(1)
Patrick Bordeleau 35,000(1)
Tom Wilson 35,000(2)




Winnipeg

ArenaPhilips Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$19,651,808
Home Games Remaining0
Avg. Attendance11,654
Avg. Revenue/Game$978,981
Projected Revenue$0,000

Expenses

Pro Payroll$29,373,180
Farm Payroll$798,380
Prospect Fees$124,520
Coach$50,000
Games Remaining0
Total Game Expenses$370,074
Projected Expenses$0,000
Projected Balance$19,651,808

Salary Commitment

Year: 2015$30,171,560
Year: 2016$24,648,060
Year: 2017$19,376,460
Year: 2018$8,284,180

Pro Payroll

Anze Kopitar 6,438,000(3)
Semyon Varlamov 4,933,480(4)
Erik Karlsson 4,032,000(2)
Chris Stewart 2,610,000(3)
Cody Eakin 1,008,000(3)
Keith Kinkaid 1,000,000(1)
Matthew Carle 1,000,000(1)
Alex Killorn 1,000,000(1)
Sean Couturier 928,000(4)
Marko Dano 800,000(3)
Patrick Maroon 754,000(4)
Zach Redmond 739,500(4)
Korbinian Holzer 500,000(4)
Andrej Sustr 500,000(2)
Robert Bortuzzo 500,000(1)
Justin Fontaine 450,000(1)
Melker Karlsson 450,000(1)
Matt Frattin 429,200(4)
Brad Malone 351,000(1)
Brandon Manning 350,000(2)
Tye McGinn 300,000(1)
Joakim Andersson 300,000(1)


Farm Payroll

Ryan Ellis 112,000(3)
Tomas Hertl 100,000(2)
Riley Sheahan 100,000(2)
Chris Kelly 92,500(1)
Jack Hillen 69,600(2)
Jon Merrill 50,000(2)
Zack Kassian 49,280(3)
Brett Ritchie 40,000(3)
Ronalds Kenins 40,000(1)
Barclay Goodrow 40,000(1)
Christian Thomas 35,000(3)
Calle Jarnkrok 35,000(2)
Jordan Szwarz 35,000(2)




Colorado

ArenaPepsi Center
Capacity20,000
Ticket Price$24.00


Income

Current Funds$26,076,059
Home Games Remaining0
Avg. Attendance15,767
Avg. Revenue/Game$908,184
Projected Revenue$0,000

Expenses

Pro Payroll$22,546,608
Farm Payroll$314,200
Prospect Fees$91,980
Coach$50,001
Games Remaining0
Total Game Expenses$280,522
Projected Expenses$0,000
Projected Balance$26,076,059

Salary Commitment

Year: 2015$22,860,808
Year: 2016$16,830,008
Year: 2017$8,234,008
Year: 2018$6,060,808

Pro Payroll

Mike Smith 4,048,000(2)
Kyle Quincey 2,610,000(1)
Matt Stajan 1,672,000(3)
David Savard 1,593,000(2)
Dwight King 1,116,500(4)
Devante Smith-Pelly 1,044,000(4)
Viktor Fasth 1,000,000(1)
Mark Fistric 870,000(2)
Jimmy Hayes 826,500(4)
James Sheppard 707,600(4)
Jim Slater 704,000(1)
Jake Allen 700,000(2)
Jamie McBain 648,208(4)
Vincent Lecavalier 616,000(4)
Tyler Kennedy 580,000(2)
Dale Weise 580,000(4)
Daniel Briere 556,800(1)
Brian Flynn 522,000(4)
Jiri Sekac 450,000(1)
Ryan Carter 352,000(3)
Filip Forsberg 350,000(2)
Frank Corrado 350,000(2)
Nate Guenin 350,000(1)
Colby Robak 300,000(1)


Farm Payroll

Taylor Beck 60,000(1)
Vladislav Namestnikov 40,000(3)
Tim Erixon 39,200(3)
Rickard Rakell 35,000(2)
Nathan Beaulieu 35,000(2)
Bryan Rust 35,000(3)
Joey Hishon 35,000(3)
Nate Schmidt 35,000(2)




Carolina

ArenaPNC Arena
Capacity20,000
Ticket Price$28.00


Income

Current Funds$31,238,113
Home Games Remaining0
Avg. Attendance13,756
Avg. Revenue/Game$928,376
Projected Revenue$0,000

Expenses

Pro Payroll$26,751,000
Farm Payroll$150,100
Prospect Fees$135,338
Coach$50,002
Games Remaining0
Total Game Expenses$330,322
Projected Expenses$0,000
Projected Balance$31,238,113

Salary Commitment

Year: 2015$26,901,100
Year: 2016$4,530,000
Year: 2017$4,113,000
Year: 2018$2,330,000

Pro Payroll

Jonas Hiller 4,250,000(1)
Cam Ward 3,400,000(1)
Braydon Coburn 1,885,000(1)
Chris Higgins 1,500,000(1)
Teddy Purcell 1,479,000(1)
Chris Phillips 1,200,000(1)
Dainius Zubrus 1,196,000(1)
Stephane Robidas 1,000,000(1)
Vernon Fiddler 1,000,000(1)
Ron Hainsey 1,000,000(1)
Matt Cullen 925,000(1)
Brian Strait 896,000(3)
Matt Hendricks 814,000(4)
Ian Cole 812,000(4)
David Booth 704,000(4)
Charlie Coyle 700,000(1)
Dalton Prout 700,000(1)
Craig Adams 700,000(1)
Torrey Mitchell 551,000(1)
Colin McDonald 450,000(1)
Zach Sill 420,000(3)
Riley Nash 400,000(1)
Matt Halischuk 392,000(3)
Patrick Kaleta 377,000(2)


Farm Payroll

Mirco Mueller 40,000(3)
Jarred Tinordi 40,000(2)
Zach Boychuk 35,100(1)
Anthony Duclair 35,000(3)