Financial Report

(As of Sunday, Apr 2 2017)

Boston

ArenaTD Banknorth Garden
Capacity20,000
Ticket Price$32.00


Income

Current Funds$24,694,840
Home Games Remaining0
Avg. Attendance10,527
Avg. Revenue/Game$808,618
Projected Revenue$0,000

Expenses

Pro Payroll$21,658,143
Farm Payroll$245,000
Prospect Fees$162,860
Coach$50,000
Games Remaining0
Total Game Expenses$269,707
Projected Expenses$0,000
Projected Balance$24,694,840

Salary Commitment

Year: 2016$21,903,143
Year: 2017$14,910,423
Year: 2018$5,213,423
Year: 2019$0,000

 Pro Payroll

Jimmy Howard 2,496,000(2)
Cody Franson 2,494,000(2)
Antti Raanta 2,016,000(3)
Ryan Callahan 1,500,000(1)
Michael Del Zotto 1,442,000(1)
Simon Despres 1,428,000(2)
Jordie Benn 1,276,000(2)
Dylan Larkin 900,000(3)
Victor Bartley 884,500(3)
Jeff Zatkoff 800,000(1)
Scottie Upshall 768,000(1)
John Mitchell 768,000(2)
Victor Rask 600,000(2)
Kevin Hayes 600,000(2)
John Moore 540,000(1)
Micheal Ferland 500,000(3)
Marcus Kruger 459,000(1)
Lance Bouma 398,720(1)
Jordan Nolan 387,923(3)
J.T. Brown 350,000(1)
Daniel Paille 350,000(1)
Shea Theodore 350,000(3)
Oscar Klefbom 350,000(1)


 Farm Payroll

Dylan DeMelo 35,000(3)
Jordan Weal 35,000(3)
Andrew Campbell 35,000(3)
Rocco Grimaldi 35,000(3)
Daniel Sprong 35,000(3)
Mike Sislo 35,000(1)
Chris Wagner 35,000(2)




Toronto

ArenaAir Canada Centre
Capacity20,000
Ticket Price$30.00


Income

Current Funds$22,099,299
Home Games Remaining0
Avg. Attendance18,430
Avg. Revenue/Game$1,326,862
Projected Revenue$0,000

Expenses

Pro Payroll$40,604,780
Farm Payroll$152,800
Prospect Fees$77,500
Coach$50,002
Games Remaining0
Total Game Expenses$498,599
Projected Expenses$0,000
Projected Balance$22,099,299

Salary Commitment

Year: 2016$40,757,580
Year: 2017$29,846,580
Year: 2018$22,645,580
Year: 2019$5,807,180

 Pro Payroll

Henrik Lundqvist 5,280,000(3)
P.K. Subban 5,098,800(3)
Steven Stamkos 4,956,000(1)
Corey Perry 4,077,980(4)
Gabriel Landeskog 2,784,000(3)
Ryan O'Reilly 2,378,000(2)
Brooks Orpik 2,160,000(2)
Henrik Sedin 1,900,000(1)
Travis Hamonic 1,624,000(1)
Marc Methot 1,440,000(2)
Ondrej Palat 1,188,000(2)
Kevin Bieksa 1,056,000(4)
Shayne Gostisbehere 1,000,000(3)
Artemi Panarin 1,000,000(3)
Cal Clutterbuck 986,000(1)
Mike Ribeiro 960,000(1)
Sean Couturier 928,000(3)
Matt Murray 700,000(3)
Josh Jooris 638,000(4)
Kyle Brodziak 450,000(1)


 Farm Payroll

Paul Postma 47,600(3)
Brad Stuart 35,200(4)
Conor Sheary 35,000(1)
Ty Rattie 35,000(2)




Ottawa

ArenaScotiabank Place
Capacity20,000
Ticket Price$32.00


Income

Current Funds$50,555,727
Home Games Remaining0
Avg. Attendance11,810
Avg. Revenue/Game$972,406
Projected Revenue$0,000

Expenses

Pro Payroll$26,925,400
Farm Payroll$140,000
Prospect Fees$48,770
Coach$50,001
Games Remaining0
Total Game Expenses$331,270
Projected Expenses$0,000
Projected Balance$50,555,727

Salary Commitment

Year: 2016$27,065,400
Year: 2017$17,662,400
Year: 2018$8,252,600
Year: 2019$754,000

 Pro Payroll

Kari Lehtonen 3,128,000(3)
Roman Josi 2,889,000(1)
Andrew Hammond 2,160,000(2)
David Savard 1,593,000(1)
Benoit Pouliot 1,566,000(1)
Kris Russell 1,276,000(2)
Willie Mitchell 1,200,000(1)
Reilly Smith 1,188,000(2)
Craig Smith 1,160,000(3)
Nicklas Grossmann 1,152,000(2)
Mark Streit 1,152,000(2)
Gustav Nyquist 870,000(3)
Andrew Shaw 772,800(2)
Vernon Fiddler 768,000(2)
Mark Borowiecki 756,000(3)
Tomas Tatar 754,000(4)
Jason Zucker 616,000(3)
Cody Ceci 600,000(1)
Matt Tennyson 600,000(1)
Torrey Mitchell 533,600(3)
Sean Monahan 500,000(1)
Jyrki Jokipakka 500,000(2)
Paul Byron 435,000(3)
Trevor Lewis 406,000(2)
Ryan Spooner 350,000(1)


 Farm Payroll

Chris Neil 35,000(1)
Tom Wilson 35,000(1)
Michal Jordan 35,000(1)
Teemu Pulkkinen 35,000(2)




Montreal

ArenaCentre Bell
Capacity20,000
Ticket Price$30.00


Income

Current Funds$25,194,685
Home Games Remaining0
Avg. Attendance14,455
Avg. Revenue/Game$1,040,736
Projected Revenue$0,000

Expenses

Pro Payroll$41,582,800
Farm Payroll$279,400
Prospect Fees$37,810
Coach$50,000
Games Remaining0
Total Game Expenses$511,585
Projected Expenses$0,000
Projected Balance$25,194,685

Salary Commitment

Year: 2016$41,862,200
Year: 2017$26,654,400
Year: 2018$22,489,040
Year: 2019$6,023,240

 Pro Payroll

Patrice Bergeron 5,323,240(4)
Max Pacioretty 4,018,240(3)
Jaromir Jagr 3,400,000(1)
Kevin Shattenkirk 3,337,600(3)
Henrik Zetterberg 2,600,000(1)
Logan Couture 2,243,360(3)
Francois Beauchemin 2,160,000(1)
Michael Frolik 2,149,480(3)
Patric Hornqvist 2,141,360(2)
David Krejci 2,088,000(1)
James Reimer 1,676,200(3)
Tyson Barrie 1,624,000(2)
Kyle Quincey 1,500,000(1)
Artem Anisimov 1,278,320(3)
Carl Soderberg 1,000,000(1)
Eric Gryba 986,000(3)
Ben Scrivens 986,000(1)
Andrej Sekera 899,000(1)
Antoine Roussel 672,000(3)
Nikita Nesterov 400,000(2)
Jonas Hiller 400,000(1)
Byron Froese 350,000(4)
Sergei Plotnikov 350,000(4)


 Farm Payroll

Christian Ehrhoff 174,800(1)
Mark Arcobello 69,600(3)
Nate Prosser 35,000(3)




Buffalo

ArenaHSBC Arena
Capacity20,000
Ticket Price$28.00


Income

Current Funds$29,803,685
Home Games Remaining0
Avg. Attendance12,542
Avg. Revenue/Game$842,764
Projected Revenue$0,000

Expenses

Pro Payroll$18,259,940
Farm Payroll$342,100
Prospect Fees$151,154
Coach$50,001
Games Remaining0
Total Game Expenses$229,307
Projected Expenses$0,000
Projected Balance$29,803,685

Salary Commitment

Year: 2016$18,602,040
Year: 2017$10,535,540
Year: 2018$5,214,900
Year: 2019$916,400

 Pro Payroll

David Legwand 2,288,000(1)
Matt Read 1,711,000(1)
Nick Spaling 1,158,640(2)
Jakub Kindl 1,102,000(2)
Jacob Markstrom 1,000,000(1)
Colton Parayko 1,000,000(3)
Clayton Stoner 925,000(1)
Patrick Wiercioch 916,400(4)
Anders Nilsson 900,000(1)
Darnell Nurse 800,000(3)
Gabriel Bourque 756,000(1)
Zach Redmond 739,500(3)
Cody Hodgson 609,000(3)
Bo Horvat 600,000(2)
Beau Bennett 594,000(2)
David Schlemko 510,400(2)
Christian Folin 500,000(2)
Patrik Nemeth 400,000(2)
Jordin Tootoo 350,000(1)
Oskar Sundqvist 350,000(3)
Daniel Carr 350,000(2)
Shane Prince 350,000(3)
Mattias Janmark 350,000(3)


 Farm Payroll

Michael Kostka 105,600(2)
Ladislav Smid 101,500(1)
Joonas Korpisalo 100,000(3)
Linden Vey 35,000(1)




TampaBay

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


Income

Current Funds$7,540,872
Home Games Remaining0
Avg. Attendance15,359
Avg. Revenue/Game$1,179,608
Projected Revenue$0,000

Expenses

Pro Payroll$41,999,400
Farm Payroll$446,453
Prospect Fees$109,950
Coach$50,002
Games Remaining0
Total Game Expenses$519,583
Projected Expenses$0,000
Projected Balance$7,540,872

Salary Commitment

Year: 2016$42,445,853
Year: 2017$27,480,053
Year: 2018$3,697,053
Year: 2019$0,000

 Pro Payroll

Sidney Crosby 8,000,000(2)
Craig Anderson 4,560,000(2)
Alexander Edler 3,625,000(1)
T.J. Oshie 3,277,000(2)
Radim Vrbata 2,880,000(1)
Keith Yandle 2,842,000(1)
Jason Pominville 2,288,000(2)
Marc Staal 2,204,000(2)
Milan Michalek 1,500,000(1)
Ben Lovejoy 1,320,000(3)
Andy Greene 1,200,000(1)
Zbynek Michalek 1,152,000(2)
Alex Tanguay 880,000(2)
Mike Hoffman 868,000(3)
Derek MacKenzie 672,000(2)
Luke Glendening 667,000(3)
Adam McQuaid 638,000(1)
Joe Colborne 594,000(1)
Erik Condra 522,000(1)
Ben Smith 510,400(3)
Louis Domingue 400,000(2)
Joakim Nordstrom 350,000(1)
Chris Kelly 350,000(2)
Rob Scuderi 350,000(1)
Mike Richards 350,000(1)


 Farm Payroll

Anders Lindback 134,653(3)
Fredrik Claesson 50,000(3)
Eric Nystrom 45,000(1)
Chris Terry 42,000(3)
Chris Bigras 35,000(3)
Tanner Kero 35,000(3)
Brock McGinn 35,000(3)
Brandon Tanev 35,000(1)
Mike Santorelli 34,800(1)




Florida

ArenaBankAtlantic Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$4,738,098
Home Games Remaining0
Avg. Attendance14,342
Avg. Revenue/Game$1,070,884
Projected Revenue$0,000

Expenses

Pro Payroll$41,390,960
Farm Payroll$178,892
Prospect Fees$50,960
Coach$50,002
Games Remaining0
Total Game Expenses$508,181
Projected Expenses$0,000
Projected Balance$4,738,098

Salary Commitment

Year: 2016$41,569,852
Year: 2017$14,823,052
Year: 2018$14,748,960
Year: 2019$0,000

 Pro Payroll

Drew Doughty 5,487,440(3)
Evgeni Malkin 5,046,000(1)
Erik Karlsson 4,032,000(1)
Dion Phaneuf 3,800,000(1)
Zach Parise 3,740,000(3)
Jay Bouwmeester 3,334,000(1)
Dan Girardi 2,600,000(1)
Milan Lucic 2,519,520(3)
Justin Williams 1,900,000(1)
Brian Boyle 1,152,000(3)
Nathan MacKinnon 1,000,000(1)
Martin Jones 1,000,000(1)
Jack Eichel 900,000(3)
Mikhail Grabovski 800,000(1)
Aleksander Barkov 700,000(1)
Rasmus Ristolainen 700,000(1)
Mark Letestu 700,000(1)
Colin Miller 600,000(3)
Dainius Zubrus 580,000(1)
Curtis McElhinney 450,000(1)
William Nylander 350,000(3)


 Farm Payroll

Brandon Bollig 39,092(2)
Jonathan Drouin 35,000(2)
John Scott 35,000(1)
Derek Grant 35,000(1)
Jared Boll 34,800(1)




NewJersey

ArenaPrudential Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$41,905,817
Home Games Remaining0
Avg. Attendance15,740
Avg. Revenue/Game$1,215,271
Projected Revenue$0,000

Expenses

Pro Payroll$40,077,700
Farm Payroll$325,000
Prospect Fees$105,440
Coach$50,001
Games Remaining0
Total Game Expenses$494,611
Projected Expenses$0,000
Projected Balance$41,905,817

Salary Commitment

Year: 2016$40,402,700
Year: 2017$33,261,700
Year: 2018$11,929,700
Year: 2019$6,614,900

 Pro Payroll

Dustin Byfuglien 6,614,900(4)
Roberto Luongo 5,720,000(2)
Jack Johnson 3,973,000(2)
Matt Duchene 3,886,000(2)
Joel Ward 2,640,000(2)
Tyler Bozak 2,639,000(1)
Jarome Iginla 2,070,000(3)
Dennis Seidenberg 1,748,000(2)
Niklas Hjalmarsson 1,566,000(2)
Chris Kreider 1,377,000(2)
Erik Gudbranson 1,102,000(3)
Fedor Tyutin 1,000,000(1)
Ales Hemsky 925,000(1)
Tyler Ennis 828,800(3)
Nino Niederreiter 754,000(3)
Shawn Horcoff 700,000(1)
Rene Bourque 672,000(1)
Adam Cracknell 580,000(1)
Anton Khudobin 580,000(1)
Tanner Glass 352,000(2)
Erik Gustafsson 350,000(3)


 Farm Payroll

Chris Porter 45,000(1)
Jared McCann 35,000(3)
Matt Puempel 35,000(2)
Ben Street 35,000(3)
Nick Shore 35,000(2)
Cole Schneider 35,000(3)
Ryan Carpenter 35,000(3)
Jim O'Brien 35,000(3)
Andrew Bodnarchuk 35,000(3)




Rangers

ArenaMadison Square Garden
Capacity20,000
Ticket Price$35.00


Income

Current Funds$34,992,495
Home Games Remaining0
Avg. Attendance13,474
Avg. Revenue/Game$1,131,892
Projected Revenue$0,000

Expenses

Pro Payroll$30,284,680
Farm Payroll$0,000
Prospect Fees$84,500
Coach$50,001
Games Remaining0
Total Game Expenses$370,966
Projected Expenses$0,000
Projected Balance$34,992,495

Salary Commitment

Year: 2016$30,284,680
Year: 2017$16,665,680
Year: 2018$8,136,680
Year: 2019$0,000

 Pro Payroll

Jonathan Quick 4,582,000(1)
Tomas Plekanec 2,992,000(3)
Vladimir Tarasenko 2,835,000(2)
Wayne Simmonds 2,451,080(3)
Derick Brassard 1,972,000(2)
John Carlson 1,914,000(1)
Marc-Edouard Vlasic 1,624,000(2)
Jannik Hansen 1,595,000(1)
Jordan Eberle 1,566,000(1)
Alexei Emelin 1,305,000(1)
Jared Spurgeon 1,293,600(3)
Karri Ramo 1,000,000(1)
Lauri Korpikoski 957,000(1)
Nathan Gerbe 754,000(2)
Ryan Garbutt 700,000(1)
Alexey Marchenko 644,000(2)
Andreas Athanasiou 350,000(3)
Scott Harrington 350,000(2)
Viktor Arvidsson 350,000(3)
Alexander Burmistrov 350,000(3)
Leon Draisaitl 350,000(2)
Robby Fabbri 350,000(3)


 Farm Payroll




Islanders

ArenaNassau Coliseum
Capacity20,000
Ticket Price$26.00


Income

Current Funds$25,981,737
Home Games Remaining0
Avg. Attendance15,311
Avg. Revenue/Game$955,467
Projected Revenue$0,000

Expenses

Pro Payroll$28,111,912
Farm Payroll$295,000
Prospect Fees$180,300
Coach$50,002
Games Remaining0
Total Game Expenses$349,234
Projected Expenses$0,000
Projected Balance$25,981,737

Salary Commitment

Year: 2016$28,406,912
Year: 2017$19,180,912
Year: 2018$9,269,912
Year: 2019$0,000

 Pro Payroll

Tuukka Rask 7,598,000(2)
Ryan Johansen 2,494,000(3)
Robin Lehner 1,479,000(2)
Marco Scandella 1,188,000(1)
Marcus Johansson 1,188,000(1)
Carl Hagelin 1,160,000(3)
Boone Jenner 1,000,000(1)
Eric Gelinas 1,000,000(1)
Morgan Rielly 1,000,000(1)
Alex Chiasson 1,000,000(1)
Olli Maatta 1,000,000(1)
Scott Darling 900,000(3)
Cam Atkinson 870,000(3)
Nick Bonino 870,000(3)
Tomas Fleischmann 800,000(1)
Brock Nelson 700,000(1)
Matt Martin 658,112(3)
Christopher Tanev 638,000(3)
Thomas Hickey 616,000(3)
Cody Goloubef 492,800(3)
David Clarkson 396,000(3)
Jacob Josefson 364,000(2)
Sergey Kalinin 350,000(2)
Patrik Elias 350,000(1)


 Farm Payroll

Damon Severson 50,000(2)
Stefan Matteau 35,000(3)
Cody Bass 35,000(3)
Lucas Lessio 35,000(2)
Joseph Blandisi 35,000(3)
Landon Ferraro 35,000(2)
Jujhar Khaira 35,000(3)
Nick Paul 35,000(3)




Philly

ArenaWachovia Center
Capacity20,000
Ticket Price$28.00


Income

Current Funds$80,114,169
Home Games Remaining0
Avg. Attendance14,522
Avg. Revenue/Game$986,576
Projected Revenue$0,000

Expenses

Pro Payroll$29,086,080
Farm Payroll$0,000
Prospect Fees$135,510
Coach$50,002
Games Remaining0
Total Game Expenses$356,971
Projected Expenses$0,000
Projected Balance$80,114,169

Salary Commitment

Year: 2016$29,086,080
Year: 2017$23,565,080
Year: 2018$16,477,080
Year: 2019$6,259,000

 Pro Payroll

Kyle Okposo 4,224,720(3)
Claude Giroux 3,953,280(3)
Johnny Boychuk 3,344,000(4)
Blake Wheeler 2,871,000(1)
Cam Fowler 2,320,000(2)
Nick Foligno 2,262,000(2)
Eric Staal 1,320,000(4)
Jeff Petry 1,276,000(2)
Brenden Dillon 1,160,000(4)
Hampus Lindholm 1,000,000(1)
Sam Gagner 990,080(3)
Pekka Rinne 880,000(2)
Reto Berra 700,000(1)
Erik Haula 600,000(1)
Mikhail Grigorenko 435,000(4)
Mattias Ekholm 350,000(1)
Ryan Dzingel 350,000(2)
Greg McKegg 350,000(3)
Connor Brickley 350,000(3)
Phillip Danault 350,000(3)


 Farm Payroll




Pittsburgh

ArenaMellon Arena
Capacity20,000
Ticket Price$34.00


Income

Current Funds$26,764,212
Home Games Remaining0
Avg. Attendance14,717
Avg. Revenue/Game$1,268,618
Projected Revenue$0,000

Expenses

Pro Payroll$41,321,160
Farm Payroll$412,744
Prospect Fees$234,457
Coach$50,001
Games Remaining0
Total Game Expenses$512,419
Projected Expenses$0,000
Projected Balance$26,764,212

Salary Commitment

Year: 2016$41,733,904
Year: 2017$25,280,160
Year: 2018$9,197,160
Year: 2019$0,000

 Pro Payroll

Marian Hossa 4,370,000(1)
Alexander Steen 4,080,000(2)
Pavel Datsyuk 3,910,000(1)
Duncan Keith 3,740,000(2)
Bobby Ryan 3,451,000(2)
Mike Green 2,250,000(1)
Luke Schenn 2,227,120(3)
Mikko Koivu 2,116,000(1)
Kevin Klein 1,824,000(2)
Brandon Saad 1,624,000(3)
Jason Demers 1,394,320(3)
Trevor Daley 1,380,000(1)
Ben Bishop 1,363,000(1)
Matt Beleskey 1,208,720(3)
Justin Braun 1,102,000(2)
Jaden Schwartz 1,008,000(3)
Calvin Pickard 1,000,000(3)
Anton Stralman 957,000(1)
Jussi Jokinen 920,000(2)
Brayden Schenn 896,000(2)
Nikolaj Ehlers 500,000(3)


 Farm Payroll

Jake McCabe 80,000(3)
Ben Hutton 50,000(3)
Zac Rinaldo 37,744(1)
Corban Knight 35,000(1)
Julian Melchiori 35,000(2)
Chris Tierney 35,000(2)
Josh Anderson 35,000(3)
Nikita Soshnikov 35,000(3)
Nic Petan 35,000(3)
Michael Chaput 35,000(1)




Washington

ArenaVerizon Center
Capacity20,000
Ticket Price$29.00


Income

Current Funds$19,216,508
Home Games Remaining0
Avg. Attendance16,791
Avg. Revenue/Game$1,168,650
Projected Revenue$0,000

Expenses

Pro Payroll$40,456,040
Farm Payroll$534,600
Prospect Fees$190,210
Coach$50,002
Games Remaining0
Total Game Expenses$502,815
Projected Expenses$0,000
Projected Balance$19,216,508

Salary Commitment

Year: 2016$40,990,640
Year: 2017$27,657,640
Year: 2018$13,987,640
Year: 2019$4,843,000

 Pro Payroll

Brian Elliott 6,500,000(1)
Patrick Marleau 6,336,000(2)
Rick Nash 4,843,000(4)
Justin Faulk 3,045,000(3)
Alex Pietrangelo 2,464,000(1)
Bryan Little 2,262,000(2)
Derek Stepan 1,904,000(1)
Jeff Skinner 1,885,000(2)
Ron Hainsey 1,748,000(3)
Jared Cowen 1,624,000(2)
Jonathan Ericsson 1,200,000(1)
Josh Bailey 1,153,040(3)
Jhonas Enroth 928,000(2)
Jaccob Slavin 900,000(3)
Jason Chimera 880,000(3)
Mikael Granlund 728,000(3)
Zemgus Girgensons 700,000(1)
Cedric Paquette 600,000(2)
Brett Connolly 406,000(3)
Jean-Gabriel Pageau 350,000(1)


 Farm Payroll

Valeri Nichushkin 100,000(1)
Jamie Oleksiak 89,600(3)
Griffin Reinhart 50,000(3)
Max Talbot 40,000(1)
Nikita Tryamkin 40,000(3)
Matt Nieto 40,000(1)
Petter Granberg 35,000(3)
Jacob De La Rose 35,000(2)
Viktor Tikhonov 35,000(3)
Michael Mersch 35,000(3)
Ross Johnston 35,000(1)




Arizona

ArenaJobing.com Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$19,741,147
Home Games Remaining0
Avg. Attendance13,722
Avg. Revenue/Game$1,152,614
Projected Revenue$0,000

Expenses

Pro Payroll$38,055,800
Farm Payroll$166,280
Prospect Fees$121,267
Coach$50,001
Games Remaining0
Total Game Expenses$468,212
Projected Expenses$0,000
Projected Balance$19,741,147

Salary Commitment

Year: 2016$38,222,080
Year: 2017$24,579,400
Year: 2018$16,274,400
Year: 2019$3,818,000

 Pro Payroll

Marc-Andre Fleury 7,000,000(3)
Nicklas Backstrom 6,003,000(2)
Tyler Myers 3,724,000(1)
Shane Doan 3,000,000(1)
Radko Gudas 2,146,000(4)
Alex Goligoski 1,900,000(1)
Michal Neuvirth 1,825,840(3)
Chris Kunitz 1,672,000(4)
Mathieu Perreault 1,122,880(3)
Matt Calvert 1,032,080(3)
Mark Scheifele 1,000,000(1)
Michael Hutchinson 1,000,000(1)
Aaron Ekblad 1,000,000(2)
Michael Stone 810,000(1)
Max Domi 800,000(3)
Adam Pardy 672,000(1)
Magnus Paajarvi 667,000(2)
Tobias Rieder 600,000(2)
Dylan McIlrath 600,000(3)
Kyle Chipchura 580,000(1)
Derek Dorsett 551,000(1)
Mark Stone 350,000(1)


 Farm Payroll

Steve Downie 55,680(1)
Anthony Peluso 40,600(3)
Dave Dziurzynski 35,000(3)
Petteri Lindbohm 35,000(2)




SanJose

ArenaHP Pavilion
Capacity20,000
Ticket Price$33.00


Income

Current Funds$41,586,204
Home Games Remaining0
Avg. Attendance13,255
Avg. Revenue/Game$1,049,758
Projected Revenue$0,000

Expenses

Pro Payroll$28,586,780
Farm Payroll$500,000
Prospect Fees$168,550
Coach$50,001
Games Remaining0
Total Game Expenses$357,382
Projected Expenses$0,000
Projected Balance$41,586,204

Salary Commitment

Year: 2016$29,086,780
Year: 2017$23,069,780
Year: 2018$17,708,280
Year: 2019$10,719,760

 Pro Payroll

Brent Burns 6,624,760(4)
Sergei Bobrovsky 4,466,000(3)
Nick Holden 3,128,000(1)
Dougie Hamilton 2,088,000(4)
Alex Galchenyuk 1,566,000(4)
Alec Martinez 1,508,000(2)
Thomas Vanek 1,380,000(2)
Philipp Grubauer 1,000,000(2)
Jake Gardiner 972,000(1)
Brandon Sutter 919,520(3)
Nazem Kadri 702,000(1)
Peter Holland 661,500(2)
Brendan Smith 638,000(3)
Tim Schaller 406,000(4)
David Pastrnak 400,000(2)
Jack Skille 377,000(2)
Mark Barberio 350,000(1)
Nic Dowd 350,000(1)
Jonathan Marchessault 350,000(1)
Logan Shaw 350,000(3)
Derek Ryan 350,000(3)


 Farm Payroll

Dustin Tokarski 70,000(3)
Ryan Strome 60,000(1)
Darren Dietz 50,000(3)
Brett Pesce 40,000(3)
Brendan Gaunce 35,000(3)
Brandon Prust 35,000(4)
Tyler Gaudet 35,000(3)
Ryan Johnston 35,000(1)
Joel Hanley 35,000(1)
Casey Nelson 35,000(1)
Scott Laughton 35,000(2)
Micheal Haley 35,000(3)




Vancouver

ArenaRogers Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$26,824,471
Home Games Remaining0
Avg. Attendance10,964
Avg. Revenue/Game$789,271
Projected Revenue$0,000

Expenses

Pro Payroll$20,089,280
Farm Payroll$144,200
Prospect Fees$114,800
Coach$50,000
Games Remaining0
Total Game Expenses$248,760
Projected Expenses$0,000
Projected Balance$26,824,471

Salary Commitment

Year: 2016$20,233,480
Year: 2017$13,375,480
Year: 2018$10,912,480
Year: 2019$7,384,000

 Pro Payroll

Cam Ward 2,992,000(4)
Mika Zibanejad 2,088,000(4)
Bryan Bickell 1,711,000(1)
Jiri Tlusty 1,488,280(3)
Dave Bolland 1,212,000(1)
Jacob Trouba 1,000,000(1)
Justin Schultz 986,000(4)
Brayden McNabb 896,000(2)
Brooks Laich 880,000(3)
Matthew Carle 800,000(1)
Marek Zidlicky 768,000(2)
Patrick Eaves 736,000(3)
David Jones 616,000(4)
Brandon Pirri 500,000(1)
Zach Trotman 500,000(1)
Barret Jackman 414,000(2)
Joni Ortio 400,000(1)
Matt Moulson 352,000(4)
William Karlsson 350,000(2)
Kerby Rychel 350,000(3)
Matt Dumba 350,000(1)
Tuomo Ruutu 350,000(1)
Teddy Purcell 350,000(4)


 Farm Payroll

Luke Gazdic 39,200(3)
Dennis Everberg 35,000(2)
Craig Cunningham 35,000(1)
Andrey Pedan 35,000(3)




Calgary

ArenaPengrowth Saddledome
Capacity20,000
Ticket Price$28.00


Income

Current Funds$39,888,243
Home Games Remaining0
Avg. Attendance12,305
Avg. Revenue/Game$831,288
Projected Revenue$0,000

Expenses

Pro Payroll$20,167,000
Farm Payroll$140,000
Prospect Fees$119,710
Coach$50,002
Games Remaining0
Total Game Expenses$249,716
Projected Expenses$0,000
Projected Balance$39,888,243

Salary Commitment

Year: 2016$20,307,000
Year: 2017$7,429,000
Year: 2018$4,965,000
Year: 2019$0,000

 Pro Payroll

Antti Niemi 4,180,000(3)
Mike Fisher 3,648,000(1)
Nikolay Kulemin 2,813,000(1)
Pascal Dupuis 1,152,000(1)
Alex Stalock 1,000,000(1)
Dylan Olsen 1,000,000(1)
Brad Richards 960,000(1)
Boyd Gordon 814,000(2)
Klas Dahlbeck 600,000(2)
Frank Vatrano 450,000(1)
Miikka Salomaki 400,000(3)
Oliver Bjorkstrand 350,000(3)
Joel Vermin 350,000(1)
Adam Clendening 350,000(2)
Gregory Campbell 350,000(2)
Jay McClement 350,000(2)
Andrew Ference 350,000(1)
Scott Wilson 350,000(1)
Carlo Colaiacovo 350,000(1)
Chris Wideman 350,000(1)


 Farm Payroll

Andrew Copp 35,000(3)
Christoph Bertschy 35,000(1)
Vincent Hinostroza 35,000(1)
Alex Grant 35,000(1)




Edmonton

ArenaRexall Place
Capacity20,000
Ticket Price$23.00


Income

Current Funds$3,052,686
Home Games Remaining0
Avg. Attendance17,032
Avg. Revenue/Game$1,067,601
Projected Revenue$0,000

Expenses

Pro Payroll$41,783,260
Farm Payroll$543,600
Prospect Fees$123,904
Coach$50,001
Games Remaining0
Total Game Expenses$518,302
Projected Expenses$0,000
Projected Balance$3,052,686

Salary Commitment

Year: 2016$42,326,860
Year: 2017$26,483,860
Year: 2018$11,863,060
Year: 2019$9,664,600

 Pro Payroll

Alex Ovechkin 8,000,000(4)
Mark Giordano 4,708,000(2)
Devan Dubnyk 3,538,000(1)
Joe Thornton 2,760,000(2)
Zach Bogosian 2,668,000(1)
Brandon Dubinsky 2,639,000(1)
Taylor Hall 2,240,000(2)
Paul Stastny 1,980,000(2)
Mats Zuccarello 1,914,000(2)
Matt Niskanen 1,595,000(1)
Jakob Silfverberg 1,566,000(4)
Roman Polak 1,218,000(1)
Torey Krug 1,000,000(1)
Carter Hutton 1,000,000(1)
Lee Stempniak 768,000(1)
Blake Comeau 754,000(1)
Robert Bortuzzo 672,000(3)
Zack Smith 572,460(3)
Paul Gaustad 556,800(2)
Korbinian Holzer 500,000(3)
Elias Lindholm 400,000(1)
Leo Komarov 384,000(3)
Brandon Davidson 350,000(2)


 Farm Payroll

Nail Yakupov 98,600(4)
Chris Thorburn 58,000(1)
Brad Boyes 45,000(1)
Andrew Desjardins 45,000(1)
Stefan Elliott 42,000(2)
Chris Higgins 40,000(1)
Cody McLeod 40,000(1)
Brandon Gormley 35,000(3)
Garrett Wilson 35,000(2)
Brandon Mashinter 35,000(3)
Shawn Thornton 35,000(1)
Steve Bernier 35,000(2)




Anaheim

ArenaHonda Center
Capacity20,000
Ticket Price$22.00


Income

Current Funds$38,563,256
Home Games Remaining0
Avg. Attendance14,027
Avg. Revenue/Game$871,720
Projected Revenue$0,000

Expenses

Pro Payroll$29,591,040
Farm Payroll$181,900
Prospect Fees$131,350
Coach$50,002
Games Remaining0
Total Game Expenses$365,296
Projected Expenses$0,000
Projected Balance$38,563,256

Salary Commitment

Year: 2016$29,772,940
Year: 2017$20,047,940
Year: 2018$15,425,940
Year: 2019$2,135,560

 Pro Payroll

Steve Mason 6,224,560(3)
Jaroslav Halak 3,800,000(1)
Travis Zajac 2,097,860(4)
Ryan Nugent-Hopkins 2,088,000(3)
Mark Stuart 1,760,000(3)
Andrew Cogliano 1,653,000(2)
Charlie Coyle 1,232,000(3)
Dan Hamhuis 1,200,000(1)
Thomas Greiss 1,189,000(1)
Valtteri Filppula 1,152,000(1)
Brad Richardson 925,000(1)
Matt Hendricks 814,000(3)
Jori Lehtera 800,000(2)
Yannick Weber 747,620(3)
PA Parenteau 672,000(2)
Andrew MacDonald 609,000(1)
Greg Pateryn 500,000(1)
Ryan Reaves 377,000(2)
Austin Watson 350,000(3)
Nicolas Deslauriers 350,000(1)
Alex Petrovic 350,000(2)
Iiro Pakarinen 350,000(2)
Andre Burakovsky 350,000(2)


 Farm Payroll

Bobby Farnham 39,200(3)
Jordan Schroeder 37,700(4)
Brad Hunt 35,000(3)
Derek Forbort 35,000(2)
Nick Cousins 35,000(2)




LosAngeles

ArenaSTAPLES Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$19,307,077
Home Games Remaining0
Avg. Attendance16,610
Avg. Revenue/Game$1,195,952
Projected Revenue$0,000

Expenses

Pro Payroll$41,740,820
Farm Payroll$182,800
Prospect Fees$37,460
Coach$50,002
Games Remaining0
Total Game Expenses$512,330
Projected Expenses$0,000
Projected Balance$19,307,077

Salary Commitment

Year: 2016$41,923,620
Year: 2017$35,948,820
Year: 2018$20,747,820
Year: 2019$4,802,980

 Pro Payroll

Carey Price 5,771,000(2)
Brent Seabrook 4,802,980(4)
Jonathan Toews 4,737,440(3)
Patrick Sharp 4,708,000(2)
Jordan Staal 3,446,360(3)
Daniel Sedin 2,160,000(2)
Brad Marchand 1,850,200(3)
David Perron 1,801,480(3)
Adam Larsson 1,334,000(3)
Matt Cullen 1,200,000(1)
Nick Schultz 1,200,000(1)
Brian Campbell 1,152,000(1)
Connor McDavid 1,000,000(3)
Dmitry Orlov 1,000,000(1)
Jiri Hudler 1,000,000(1)
Andrei Vasilevskiy 1,000,000(2)
Johnny Gaudreau 800,000(2)
Jamie McGinn 789,960(3)
Jonas Gustavsson 510,400(3)
Sam Bennett 400,000(3)
Chris VandeVelde 377,000(2)
Michal Rozsival 350,000(2)
Dennis Rasmussen 350,000(1)


 Farm Payroll

Jordan Martinook 40,000(3)
David Rundblad 37,800(1)
Teuvo Teravainen 35,000(2)
Tyler Wotherspoon 35,000(3)
Ryan Murphy 35,000(1)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$32.00


Income

Current Funds$13,502,948
Home Games Remaining0
Avg. Attendance16,436
Avg. Revenue/Game$1,262,349
Projected Revenue$0,000

Expenses

Pro Payroll$41,482,920
Farm Payroll$175,000
Prospect Fees$70,920
Coach$50,002
Games Remaining0
Total Game Expenses$509,498
Projected Expenses$0,000
Projected Balance$13,502,948

Salary Commitment

Year: 2016$41,657,920
Year: 2017$31,583,120
Year: 2018$17,824,800
Year: 2019$0,000

 Pro Payroll

Jamie Benn 5,771,920(3)
Corey Crawford 5,280,000(3)
Erik Johnson 4,800,320(2)
Jeff Carter 3,946,880(3)
Phil Kessel 3,422,000(2)
Ryan Kesler 3,264,000(1)
Oliver Ekman-Larsson 2,940,000(2)
Frans Nielsen 1,748,000(3)
TJ Brodie 1,566,000(1)
Michael Cammalleri 1,380,000(1)
J.T. Miller 1,008,000(3)
John Klingberg 1,000,000(2)
Dmitry Kulikov 952,000(1)
Kevan Miller 736,000(1)
Casey Cizikas 616,000(2)
Chad Johnson 556,800(1)
Richard Panik 513,000(2)
Andreas Martinsen 500,000(1)
Dominic Moore 432,000(2)
Evgeny Kuznetsov 350,000(1)
PE Bellemare 350,000(1)
Nikita Kucherov 350,000(1)


 Farm Payroll

Andrej Nestrasil 35,000(2)
Dean Kukan 35,000(1)
Ryan Pulock 35,000(3)
Daniel Catenacci 35,000(3)
Reid Boucher 35,000(1)




St.Louis

ArenaScottrade Center
Capacity20,000
Ticket Price$38.00


Income

Current Funds$6,548,977
Home Games Remaining0
Avg. Attendance12,321
Avg. Revenue/Game$1,123,780
Projected Revenue$0,000

Expenses

Pro Payroll$41,529,640
Farm Payroll$185,000
Prospect Fees$72,875
Coach$50,000
Games Remaining0
Total Game Expenses$510,214
Projected Expenses$0,000
Projected Balance$6,548,977

Salary Commitment

Year: 2016$41,714,640
Year: 2017$35,447,640
Year: 2018$29,189,800
Year: 2019$9,076,280

 Pro Payroll

Shea Weber 6,864,880(4)
James Neal 5,334,840(2)
David Backes 4,118,000(3)
Frederik Andersen 3,220,000(3)
Mikkel Boedker 2,574,880(3)
Jake Muzzin 2,464,000(3)
Scott Hartnell 2,250,000(1)
Dustin Brown 1,672,000(3)
Mikael Backlund 1,671,600(3)
Jason Garrison 1,380,000(3)
Colin Wilson 1,213,520(3)
Adam Henrique 1,188,000(1)
Lars Eller 1,129,520(3)
Braydon Coburn 1,056,000(4)
Darcy Kuemper 1,000,000(1)
Kris Versteeg 899,000(1)
Deryk Engelland 888,000(2)
Daniel Winnik 616,000(4)
Joel Edmundson 600,000(3)
Seth Helgeson 539,400(4)
Kevin Connauton 500,000(1)
Michael Latta 350,000(1)


 Farm Payroll

Viktor Svedberg 45,000(1)
Joe Morrow 35,000(2)
Johan Larsson 35,000(1)
Garnet Hathaway 35,000(3)
Taylor Chorney 35,000(3)




Dallas

ArenaAmerican Airlines Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$35,884,612
Home Games Remaining0
Avg. Attendance18,955
Avg. Revenue/Game$1,410,966
Projected Revenue$0,000

Expenses

Pro Payroll$40,840,800
Farm Payroll$293,598
Prospect Fees$66,300
Coach$50,002
Games Remaining0
Total Game Expenses$503,057
Projected Expenses$0,000
Projected Balance$35,884,612

Salary Commitment

Year: 2016$41,134,398
Year: 2017$27,798,898
Year: 2018$18,760,618
Year: 2019$0,000

 Pro Payroll

Braden Holtby 5,091,520(3)
Zdeno Chara 3,800,000(1)
Patrick Kane 3,773,280(2)
Joe Pavelski 3,740,000(3)
Ryan Suter 3,496,000(3)
Tyler Seguin 3,335,000(3)
Kris Letang 3,161,000(2)
Loui Eriksson 2,600,000(1)
Troy Brouwer 1,900,000(1)
Johnny Oduya 1,500,000(1)
Antoine Vermette 1,500,000(1)
Tyler Toffoli 1,232,000(3)
Josh Manson 1,026,000(2)
Linus Ullmark 1,000,000(3)
Kyle Palmieri 728,000(2)
Nick Bjugstad 728,000(3)
Nate Thompson 700,000(1)
Connor Murphy 600,000(1)
Jay Beagle 580,000(1)
Alexander Wennberg 350,000(2)


 Farm Payroll

Patrik Berglund 138,098(3)
Jakub Nakladal 45,000(1)
Jayson Megna 40,500(1)
Vojtech Mozik 35,000(1)
Nate Schmidt 35,000(1)




Minnesota

ArenaXcel Energy Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$22,112,632
Home Games Remaining0
Avg. Attendance12,597
Avg. Revenue/Game$1,058,224
Projected Revenue$0,000

Expenses

Pro Payroll$34,327,540
Farm Payroll$187,080
Prospect Fees$56,620
Coach$50,000
Games Remaining0
Total Game Expenses$422,210
Projected Expenses$0,000
Projected Balance$22,112,632

Salary Commitment

Year: 2016$34,514,620
Year: 2017$27,010,820
Year: 2018$17,289,540
Year: 2019$5,477,560

 Pro Payroll

Ryan Getzlaf 4,861,560(4)
Ryan McDonagh 3,624,880(3)
Jakub Voracek 3,297,840(3)
Andrei Markov 2,600,000(1)
Evander Kane 2,204,000(2)
Darren Helm 2,117,000(2)
Niklas Kronwall 1,824,000(2)
Kyle Turris 1,588,160(3)
Karl Alzner 1,569,480(3)
Drew Stafford 1,500,000(1)
Justin Abdelkader 1,276,000(2)
Michael Raffl 1,232,500(3)
Cam Talbot 1,000,000(1)
Mike Weber 986,000(2)
Paul Martin 888,000(2)
Alexandre Burrows 851,000(1)
Petr Mrazek 800,000(1)
Eric Fehr 616,000(4)
Justin Falk 414,120(3)
Kyle Clifford 377,000(2)
Stephen Gionta 350,000(1)
Tanner Pearson 350,000(1)


 Farm Payroll

Scott Gomez 52,800(1)
Jake Virtanen 50,000(3)
Anton Lander 49,280(2)
Michael McCarron 35,000(3)




Nashville

ArenaSommet Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$32,510,431
Home Games Remaining0
Avg. Attendance14,123
Avg. Revenue/Game$1,084,677
Projected Revenue$0,000

Expenses

Pro Payroll$31,216,500
Farm Payroll$212,200
Prospect Fees$94,550
Coach$50,001
Games Remaining0
Total Game Expenses$385,040
Projected Expenses$0,000
Projected Balance$32,510,431

Salary Commitment

Year: 2016$31,428,700
Year: 2017$17,359,700
Year: 2018$4,978,280
Year: 2019$0,000

 Pro Payroll

Victor Hedman 4,452,000(1)
Martin Hanzal 3,596,000(2)
Cory Schneider 3,248,000(1)
Chris Stewart 2,610,000(2)
James van Riemsdyk 2,530,080(3)
Tommy Wingels 1,276,000(3)
Michael Grabner 1,276,000(2)
Marcus Foligno 1,232,000(2)
Dan Boyle 1,200,000(2)
Brian Gionta 1,200,000(1)
David Desharnais 1,189,000(1)
John-Michael Liles 1,000,000(1)
Connor Hellebuyck 1,000,000(3)
Mark Fayne 957,420(2)
Ryan Murray 900,000(1)
Nick Leddy 870,000(2)
Calvin de Haan 800,000(1)
Adam Lowry 600,000(2)
Jarret Stoll 580,000(1)
Jesper Fast 350,000(1)
Vincent Trocheck 350,000(1)


 Farm Payroll

Emerson Etem 67,200(3)
Derrick Pouliot 40,000(2)
Anthony Mantha 35,000(3)
Nick Ritchie 35,000(3)
Mike Reilly 35,000(3)




Columbus

ArenaNationwide Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$48,782,432
Home Games Remaining0
Avg. Attendance9,830
Avg. Revenue/Game$825,743
Projected Revenue$0,000

Expenses

Pro Payroll$21,282,500
Farm Payroll$398,500
Prospect Fees$127,750
Coach$50,002
Games Remaining0
Total Game Expenses$266,570
Projected Expenses$0,000
Projected Balance$48,782,432

Salary Commitment

Year: 2016$21,681,000
Year: 2017$13,584,500
Year: 2018$9,222,000
Year: 2019$3,480,000

 Pro Payroll

Jason Spezza 3,480,000(4)
John Tavares 2,968,000(1)
Eddie Lack 2,552,000(3)
Ondrej Pavelec 2,465,000(2)
Ben Chiarot 1,147,500(2)
Anders Lee 1,000,000(1)
Sami Vatanen 900,000(1)
Joffrey Lupul 704,000(3)
Stephen Johns 700,000(3)
Luca Sbisa 686,000(1)
R.J. Umberger 616,000(3)
Rob Klinkhammer 464,000(1)
Steven Kampfer 400,000(2)
Phillip Di Giuseppe 400,000(3)
Tom Sestito 350,000(1)
Travis Moen 350,000(1)
Patrick Brown 350,000(1)
Noel Acciari 350,000(1)
Andrew Miller 350,000(1)
Evgeny Medvedev 350,000(3)
Joonas Kemppainen 350,000(3)
Andy Andreoff 350,000(2)


 Farm Payroll

Dennis Wideman 174,800(1)
Nikita Nikitin 153,700(1)
Stanislav Galiev 35,000(3)
Cal O'Reilly 35,000(3)




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$28.00


Income

Current Funds$12,571,893
Home Games Remaining0
Avg. Attendance12,681
Avg. Revenue/Game$852,143
Projected Revenue$0,000

Expenses

Pro Payroll$18,832,480
Farm Payroll$50,000
Prospect Fees$133,880
Coach$50,002
Games Remaining0
Total Game Expenses$232,517
Projected Expenses$0,000
Projected Balance$12,571,893

Salary Commitment

Year: 2016$18,882,480
Year: 2017$12,027,480
Year: 2018$9,205,480
Year: 2019$0,000

 Pro Payroll

Semyon Varlamov 4,933,480(3)
Al Montoya 3,400,000(1)
Tom Gilbert 1,672,000(2)
Viktor Stalberg 1,537,000(1)
Tomas Jurco 800,000(1)
Alexander Semin 768,000(1)
Colton Sceviour 728,000(3)
Matt Bartkowski 580,000(3)
Ryan White 464,000(3)
Markus Granlund 400,000(2)
Radek Faksa 400,000(3)
Noah Hanifin 350,000(3)
Taylor Fedun 350,000(1)
Trevor van Riemsdyk 350,000(2)
Rinat Valiev 350,000(3)
Sven Andrighetto 350,000(2)
Joel Armia 350,000(3)
Anton Slepyshev 350,000(3)
Zach Hyman 350,000(3)
Tom Kuhnhackl 350,000(3)


 Farm Payroll

Curtis Lazar 50,000(2)




Winnipeg

ArenaPhilips Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$17,384,082
Home Games Remaining0
Avg. Attendance11,062
Avg. Revenue/Game$929,026
Projected Revenue$0,000

Expenses

Pro Payroll$28,703,800
Farm Payroll$634,056
Prospect Fees$151,132
Coach$50,000
Games Remaining0
Total Game Expenses$360,232
Projected Expenses$0,000
Projected Balance$17,384,082

Salary Commitment

Year: 2016$29,337,856
Year: 2017$21,617,856
Year: 2018$8,602,656
Year: 2019$4,503,000

 Pro Payroll

Anze Kopitar 6,438,000(2)
Andrew Ladd 1,980,000(4)
Mike Condon 1,900,000(1)
Brendan Gallagher 1,755,000(2)
Josh Gorges 1,500,000(1)
Jonathan Huberdeau 1,450,000(4)
Keith Kinkaid 1,232,000(3)
Ryan Ellis 1,120,000(2)
Alex Killorn 1,078,000(3)
Cody Eakin 1,008,000(2)
John Gibson 1,000,000(2)
Tomas Hertl 1,000,000(1)
Riley Sheahan 1,000,000(1)
Seth Jones 1,000,000(1)
Matt Hunwick 960,000(2)
Toby Enstrom 763,000(3)
Patrick Maroon 754,000(3)
Jonas Brodin 580,000(4)
Andrej Sustr 500,000(1)
Melker Karlsson 493,000(4)
Zack Kassian 492,800(2)
Calle Jarnkrok 350,000(1)
Brandon Manning 350,000(1)


 Farm Payroll

Marko Dano 80,000(2)
Garret Sparks 50,000(3)
Jon Merrill 50,000(1)
Sven Baertschi 45,900(2)
Barclay Goodrow 42,000(3)
Ronalds Kenins 40,500(2)
Brett Ritchie 40,000(2)
Brad Malone 39,256(3)
Joakim Andersson 36,400(3)
Quinton Howden 35,000(3)
Christian Thomas 35,000(2)
Kevin Porter 35,000(3)
Martin Marincin 35,000(1)
Joonas Donskoi 35,000(3)
Tyler Randell 35,000(1)




Colorado

ArenaPepsi Center
Capacity20,000
Ticket Price$24.00


Income

Current Funds$58,327,716
Home Games Remaining0
Avg. Attendance17,901
Avg. Revenue/Game$1,031,020
Projected Revenue$0,000

Expenses

Pro Payroll$22,192,268
Farm Payroll$272,000
Prospect Fees$161,784
Coach$50,001
Games Remaining0
Total Game Expenses$276,537
Projected Expenses$0,000
Projected Balance$58,327,716

Salary Commitment

Year: 2016$22,464,268
Year: 2017$12,061,268
Year: 2018$7,252,268
Year: 2019$0,000

 Pro Payroll

Mike Smith 4,048,000(1)
Colin Greening 1,711,000(1)
Matt Stajan 1,672,000(2)
Carl Gunnarsson 1,479,000(1)
Dwight King 1,116,500(3)
Devante Smith-Pelly 1,044,000(3)
Shawn Matthias 1,019,060(3)
Nikita Zadorov 900,000(2)
Jimmy Hayes 826,500(3)
Anthony Bitetto 800,000(1)
Brian Dumoulin 700,000(2)
Jake Allen 700,000(1)
Jamie McBain 648,208(3)
Vincent Lecavalier 616,000(3)
Sam Reinhart 600,000(3)
Connor Carrick 600,000(3)
Tyler Kennedy 580,000(1)
Dale Weise 580,000(3)
Oscar Lindberg 400,000(2)
Vladislav Namestnikov 400,000(2)
Ryan Carter 352,000(2)
Filip Forsberg 350,000(1)
Rickard Rakell 350,000(1)
Nathan Beaulieu 350,000(1)
Alex Biega 350,000(2)


 Farm Payroll

Brian Flynn 52,200(3)
Jiri Sekac 44,800(3)
Max McCormick 35,000(3)
Colton Sissons 35,000(3)
Bryan Rust 35,000(2)
Frank Corrado 35,000(1)
Jordan Oesterle 35,000(3)




Carolina

ArenaPNC Arena
Capacity20,000
Ticket Price$28.00


Income

Current Funds$46,290,504
Home Games Remaining0
Avg. Attendance14,083
Avg. Revenue/Game$946,362
Projected Revenue$0,000

Expenses

Pro Payroll$19,417,380
Farm Payroll$215,000
Prospect Fees$95,767
Coach$50,002
Games Remaining0
Total Game Expenses$241,197
Projected Expenses$0,000
Projected Balance$46,290,504

Salary Commitment

Year: 2016$19,632,380
Year: 2017$17,307,380
Year: 2018$8,721,380
Year: 2019$2,682,500

 Pro Payroll

Jonathan Bernier 3,558,880(3)
Ryan Miller 3,496,000(2)
Marian Gaborik 2,992,000(2)
Dalton Prout 1,102,000(4)
Brian Strait 896,000(2)
Tyler Johnson 870,000(4)
Ian Cole 812,000(3)
Danny DeKeyser 710,500(4)
Riley Nash 548,000(3)
Mark Pysyk 420,000(3)
Zach Sill 420,000(2)
Jarred Tinordi 400,000(1)
Matt Halischuk 392,000(2)
Anthony Duclair 350,000(2)
Dmitrij Jaskin 350,000(1)
Bryan Lerg 350,000(1)
Justin Fontaine 350,000(1)
Steve Ott 350,000(3)
Josh Leivo 350,000(3)
Nate Guenin 350,000(1)
Drew Miller 350,000(1)


 Farm Payroll

Mirco Mueller 40,000(2)
David Warsofsky 35,000(1)
Josh Archibald 35,000(1)
Brian O'Neill 35,000(1)
Mason Raymond 35,000(1)
Marc-Andre Gragnani 35,000(1)