Financial Report

(As of Saturday, Jan 4 2020)

Anaheim

ArenaArrowhead Pond
Capacity17,174
Ticket Price$70.00


Income

Current Funds$82,631,417
Home Games Remaining37
Avg. Attendance17,174
Avg. Revenue/Game$2,163,924
Projected Revenue$80,065,188

Expenses

Pro Payroll$55,075,000
Farm Payroll$625,000
Prospect Fees$15,000
Coach$0,000
Games Remaining75
Total Game Expenses$679,451
Projected Expenses$50,958,841
Projected Balance$111,737,764

Salary Commitment

Year: 2015$55,700,000
Year: 2016$33,190,000
Year: 2017$13,250,000
Year: 2018$8,200,000

Pro Payroll

Eric Staal 8,200,000(4)
Alex Tanguay 7,000,000(2)
Drew Doughty 5,750,000(1)
James Reimer 5,500,000(2)
Logan Couture 4,450,000(3)
Justin Schultz 3,600,000(1)
Johan Franzen 3,500,000(1)
Jordie Benn 3,000,000(2)
Jonas Gustavsson 2,700,000(1)
Luke Adam 2,600,000(1)
Matthew Lombardi 2,000,000(2)
Ryan Parent 1,800,000(1)
Phillipe Paradis 750,000(1)
Zach Redmond 625,000(2)
Olivier Magnan 600,000(2)
Marcus Kruger 500,000(1)
Curtis McKenzie 500,000(2)
Chris Terry 500,000(2)
Brandon Pirri 500,000(1)
Jimmy Vesey 500,000(1)
Patrick Wiercioch 500,000(3)


Farm Payroll

David Desharnais 60,000(2)
Alexei Smirnov 60,000(1)
Jeff Deslauriers 55,000(2)
Kevin Porter 50,000(2)
Mikhail Stefanovich 50,000(3)
Matt Pelech 50,000(1)
Trevor Carrick 50,000(2)
Antero Niittymaki 50,000(1)
Joey MacDonald 50,000(1)
Carson McMillan 50,000(1)
Mackenzie Skapski 50,000(3)
Mark Popovic 50,000(1)




Seattle

ArenaKey Arena
Capacity15,177
Ticket Price$76.00


Income

Current Funds$57,904,578
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$49,060,000
Farm Payroll$100,000
Prospect Fees$18,000
Coach$0,000
Games Remaining82
Total Game Expenses$599,732
Projected Expenses$49,178,000
Projected Balance$8,726,578

Salary Commitment

Year: 2015$56,160,000
Year: 2016$27,810,000
Year: 2017$20,460,000
Year: 2018$9,100,000

Pro Payroll

Jonathan Quick 7,000,000(1)
Nikolai Zherdev 6,250,000(1)
Jason Spezza 4,600,000(4)
Cam Barker 4,500,000(5)
Brendan Smith 4,000,000(3)
Alexander Frolov 3,850,000(1)
Mason Raymond 3,500,000(1)
Dan Girardi 3,000,000(1)
Nikita Kucherov 3,000,000(3)
Fedor Tyutin 2,200,000(2)
Jim Slater 1,900,000(2)
Blake Coleman 1,810,000(3)
Erik Condra 1,500,000(1)
Tom Gilbert 1,500,000(2)
Rich Peverley 1,250,000(3)
Eric Fehr 1,250,000(2)
Patrick Dwyer 800,000(1)
Billy Sweatt 750,000(3)
Michael Garnett 750,000(1)
Leland Irving 650,000(1)
Jan Mursak 500,000(1)
Jeff Jillson 500,000(1)
Damon Severson 500,000(3)
Filip Forsberg 500,000(2)


Farm Payroll

Jake Dowell 50,000(3)
Al Sylvestre 50,000(1)




Boston

ArenaTD Garden
Capacity17,565
Ticket Price$70.00


Income

Current Funds$90,931,896
Home Games Remaining37
Avg. Attendance17,565
Avg. Revenue/Game$2,213,190
Projected Revenue$81,888,030

Expenses

Pro Payroll$55,400,000
Farm Payroll$660,000
Prospect Fees$16,500
Coach$0,000
Games Remaining74
Total Game Expenses$683,860
Projected Expenses$50,605,622
Projected Balance$122,214,304

Salary Commitment

Year: 2015$56,060,000
Year: 2016$46,405,000
Year: 2017$30,100,000
Year: 2018$12,250,000

Pro Payroll

Marian Gaborik 6,750,000(4)
Milan Lucic 6,700,000(2)
Zach Parise 5,500,000(4)
Jeff Zatkoff 5,250,000(2)
Mike Green 5,000,000(1)
Marc Methot 5,000,000(3)
John Tavares 4,250,000(3)
Tyson Barrie 3,700,000(3)
Luke Schenn 3,000,000(1)
P.A Parenteau 2,500,000(3)
Riley Nash 1,700,000(3)
Jared Spurgeon 1,300,000(2)
Michael Frolik 1,250,000(2)
David Hale 500,000(2)
Cody McCormick 500,000(1)
Dany Sabourin 500,000(1)
Sam Carrick 500,000(2)
Ryan Dzingel 500,000(3)
Zach Boychuk 500,000(1)
Alexander Urbom 500,000(2)


Farm Payroll

Jeff Frazee 55,000(1)
Eric Gryba 55,000(2)
Rhett Rakhshani 50,000(1)
Linus Ullmark 50,000(2)
Jordan Tootoo 50,000(3)
Andreas Athanasiou 50,000(3)
Robert Bortuzzo 50,000(2)
Beau Bennett 50,000(3)
Robbie Russo 50,000(3)
Garret Sparks 50,000(1)
Sven Baertschi 50,000(2)
Mark Mancari 50,000(2)
Patrik Nemeth 50,000(2)




Buffalo

ArenaHSBC Arena
Capacity18,690
Ticket Price$66.00


Income

Current Funds$76,228,083
Home Games Remaining35
Avg. Attendance18,690
Avg. Revenue/Game$2,220,372
Projected Revenue$77,713,020

Expenses

Pro Payroll$55,500,000
Farm Payroll$600,000
Prospect Fees$7,500
Coach$0,000
Games Remaining68
Total Game Expenses$684,238
Projected Expenses$46,528,171
Projected Balance$107,412,932

Salary Commitment

Year: 2015$56,100,000
Year: 2016$41,875,000
Year: 2017$28,675,000
Year: 2018$24,000,000

Pro Payroll

Duncan Keith 7,000,000(4)
Nathan Horton 6,500,000(4)
Vladimir Sobotka 6,500,000(2)
Michael Grabner 5,500,000(4)
Chris Stewart 4,500,000(1)
John Mitchell 4,000,000(2)
Roman Polak 4,000,000(4)
Kevin Shattenkirk 3,500,000(1)
John Gibson 3,500,000(3)
Jordan Leopold 2,500,000(1)
Curtis McElhinney 1,000,000(2)
Ryan Craig 1,000,000(1)
Cody Hodgson 1,000,000(4)
Ron Hainsey 1,000,000(1)
Richard Clune 1,000,000(1)
Ryan Spooner 500,000(3)
Nino Niederreiter 500,000(3)
Oscar Klefbom 500,000(1)
Chris Brown 500,000(2)
Kyle Clifford 500,000(2)
Sasha Pokulok 500,000(2)


Farm Payroll

Jussi Jokinen 100,000(2)
Victor Oreskovich 75,000(3)
Joe Vitale 75,000(1)
Dustin Tokarski 50,000(1)
Ben Walter 50,000(3)
Matt Pettinger 50,000(1)
Tomas Malec 50,000(2)
Chris Driedger 50,000(1)
Art Atkinson 50,000(3)
Calle Rosen 50,000(2)




Calgary

ArenaSaddledome
Capacity19,289
Ticket Price$77.00


Income

Current Funds$91,435,379
Home Games Remaining33
Avg. Attendance19,289
Avg. Revenue/Game$2,673,455
Projected Revenue$88,224,015

Expenses

Pro Payroll$56,223,170
Farm Payroll$755,000
Prospect Fees$18,000
Coach$0,000
Games Remaining68
Total Game Expenses$695,075
Projected Expenses$47,265,117
Projected Balance$132,394,277

Salary Commitment

Year: 2015$56,978,170
Year: 2016$42,245,000
Year: 2017$26,725,000
Year: 2018$5,500,000

Pro Payroll

Jarome Iginla 7,000,000(2)
Cam Ward 6,250,000(3)
Alex Goligoski 5,500,000(4)
Dustin Jeffrey 5,000,000(3)
David Krejci 5,000,000(1)
Karl Alzner 3,500,000(3)
John Carlson 3,500,000(1)
Radim Vrbata 3,400,000(3)
Marcus Foligno 3,000,000(2)
Cody Franson 2,700,000(1)
Mike Hoffman 2,600,000(2)
Linus Omark 2,300,000(3)
Anthony Stewart 1,300,000(2)
Cam Talbot 1,100,000(1)
Mark Borowiecki 1,000,000(1)
Brett Sutter 1,000,000(1)
Tim Erixon 500,000(2)
Tyler Toffoli 500,000(2)
Brayden McNabb 500,000(3)
Jonathan Matsumoto 500,000(2)
Daniel Sedin 73,170(1)


Farm Payroll

Ray Emery 75,000(3)
Dwight King 70,000(2)
Steve Bernier 60,000(1)
Craig Anderson 50,000(3)
Trent Hunter 50,000(3)
Mark Bell 50,000(2)
Nick Tarnasky 50,000(3)
Derek Dorsett 50,000(3)
Curtis Sanford 50,000(1)
Kip Brennan 50,000(1)
Aaron Palushaj 50,000(1)
Jonas Junland 50,000(1)
Michal Jordan 50,000(1)
Chad Rau 50,000(1)




Carolina

ArenaRBC Center
Capacity18,680
Ticket Price$50.00


Income

Current Funds$87,325,858
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,650,000
Farm Payroll$467,500
Prospect Fees$27,000
Coach$0,000
Games Remaining82
Total Game Expenses$696,884
Projected Expenses$57,144,500
Projected Balance$30,181,358

Salary Commitment

Year: 2015$57,117,500
Year: 2016$41,232,500
Year: 2017$16,700,000
Year: 2018$6,950,000

Pro Payroll

Mike Smith 5,700,000(2)
Mark Olver 4,500,000(2)
Andrew Ladd 4,500,000(3)
Paul Martin 4,500,000(1)
Braydon Coburn 4,100,000(1)
Vladimir Tarasenko 4,000,000(2)
Tobias Enstrom 3,900,000(2)
Sergei Kostitsyn 3,750,000(3)
Jakub Kindl 3,700,000(4)
Simon Gagne 3,500,000(2)
Ryan Stoa 3,250,000(4)
Cam Fowler 2,750,000(2)
Patrick White 2,750,000(1)
Mark Alt 1,000,000(3)
Brandon Sutter 750,000(1)
Dustin Kohn 700,000(1)
Jori Lehtera 650,000(1)
Brian Gibbons 650,000(1)
Mikko Rantanen 500,000(3)
Sebastien Caron 500,000(1)
Landon Ferraro 500,000(1)
Alan Quine 500,000(1)


Farm Payroll

Eric Nystrom 100,000(1)
Alex Stalock 75,000(1)
Andrei Kostitsyn 72,500(2)
Enver Lisin 60,000(2)
Chris DiDomenico 60,000(1)
Keaton Ellerby 50,000(2)
Maxim Kondratiev 50,000(1)




Chicago

ArenaUnited Center
Capacity20,500
Ticket Price$40.00


Income

Current Funds$107,571,664
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$52,400,000
Farm Payroll$670,000
Prospect Fees$34,500
Coach$0,000
Games Remaining82
Total Game Expenses$647,616
Projected Expenses$53,104,500
Projected Balance$54,467,164

Salary Commitment

Year: 2015$53,070,000
Year: 2016$40,520,000
Year: 2017$32,567,500
Year: 2018$0,000

Pro Payroll

Jimmy Howard 5,500,000(3)
Marek Svatos 4,500,000(1)
Scott Hartnell 4,500,000(1)
Chris Kreider 4,500,000(3)
Matt Greene 3,650,000(3)
Blake Wheeler 3,500,000(3)
Kevin Bieksa 3,500,000(3)
Nate Schmidt 3,400,000(2)
Frans Nielsen 3,200,000(3)
David Rittich 3,000,000(3)
David Moss 2,250,000(3)
Alec Martinez 2,000,000(3)
Par Lindholm 2,000,000(2)
Jared Boll 1,300,000(1)
Jonathan Ericsson 900,000(1)
Jon Merill 875,000(2)
Lance Bouma 800,000(3)
Kenneth Agostino 525,000(2)
Matt Kassian 500,000(1)
Casey Cizikas 500,000(2)
Colton Sissons 500,000(3)
Jack Dorian 500,000(1)
Brett Lernout 500,000(2)


Farm Payroll

Jesse Blacker 95,000(1)
Tom Pyatt 62,500(3)
Lars Eller 55,000(1)
Tyler Cuma 55,000(3)
Richard Panik 52,500(2)
Danny Syvret 50,000(1)
Steve Eminger 50,000(1)
Keith Aulie 50,000(3)
Christian Thomas 50,000(2)
Nick Spaling 50,000(1)
Tyler Vesel 50,000(2)
Philip Samuelsson 50,000(1)




Colorado

ArenaPepsi Centre
Capacity18,007
Ticket Price$65.00


Income

Current Funds$84,052,455
Home Games Remaining30
Avg. Attendance18,007
Avg. Revenue/Game$2,106,819
Projected Revenue$63,204,570

Expenses

Pro Payroll$49,180,488
Farm Payroll$642,500
Prospect Fees$13,500
Coach$0,000
Games Remaining62
Total Game Expenses$607,762
Projected Expenses$37,681,247
Projected Balance$109,575,778

Salary Commitment

Year: 2015$49,822,988
Year: 2016$36,342,500
Year: 2017$10,250,000
Year: 2018$5,250,000

Pro Payroll

Jonathan Toews 6,600,000(1)
Alexander Edler 6,500,000(2)
Jamie Benn 6,300,000(2)
Semyon Varlamov 5,450,000(2)
Kyle Quincey 5,250,000(5)
Jakub Voracek 4,000,000(3)
Darren Helm 2,500,000(2)
Andrew Cogliano 2,250,000(1)
Nathan Gerbe 1,300,000(1)
Alex Killorn 1,250,000(2)
Marc-Edouard Vlasic 1,200,000(1)
Ales Hemsky 1,000,000(2)
Bryan Allen 800,000(2)
Jeff Schultz 750,000(1)
Anders Lee 500,000(3)
Sami Vatanen 500,000(1)
P.L Letourneau-Leblond500,000(2)
Torey Krug 500,000(3)
Douglas Murray 500,000(2)
Joey Hishon 500,000(2)
Gabriel Landeskog 500,000(2)
Nathan MacKinnon 500,000(1)
Carter Hutton 30,488(1)


Farm Payroll

Keith Kinkaid 82,500(2)
Jim Roberts 60,000(2)
Derek Boogaard 50,000(1)
Rick Rypien 50,000(1)
Daniel Paille 50,000(1)
Timo Pleimeier 50,000(2)
Josh Anderson 50,000(1)
Mattias Weinhandl 50,000(1)
Kurt Sauer 50,000(1)
Mattias Ritola 50,000(1)
Duncan Siemens 50,000(2)
J.T Compher 50,000(2)




Columbus

ArenaNationwide Arena
Capacity18,144
Ticket Price$65.00


Income

Current Funds$111,090,030
Home Games Remaining28
Avg. Attendance18,144
Avg. Revenue/Game$2,122,848
Projected Revenue$59,439,744

Expenses

Pro Payroll$55,875,000
Farm Payroll$525,000
Prospect Fees$10,500
Coach$0,000
Games Remaining58
Total Game Expenses$687,933
Projected Expenses$39,900,110
Projected Balance$130,629,664

Salary Commitment

Year: 2015$56,400,000
Year: 2016$26,587,500
Year: 2017$12,737,500
Year: 2018$9,200,000

Pro Payroll

Alexander Ovechkin 7,800,000(5)
Rick Nash 7,500,000(1)
Joe Thornton 7,500,000(1)
Jack Johnson 5,500,000(2)
Michal Neuvirth 5,500,000(1)
Alex Pietrangelo 5,000,000(2)
Oliver Ekman-Larsson 3,500,000(1)
Rick Dipietro 2,500,000(1)
Joe Colborne 1,750,000(3)
Mikael Backlund 1,750,000(2)
Niklas Hjalmarsson 1,600,000(1)
Nicklas Grossman 1,400,000(5)
Vinny Saponari 575,000(3)
Danny Kristo 500,000(1)
Jake Gardiner 500,000(2)
Anton Lander 500,000(2)
Reilly Smith 500,000(2)
Boone Jenner 500,000(3)
Jeff Skinner 500,000(1)
Evgeny Kuznetsov 500,000(1)
Derrick Pouliot 500,000(3)


Farm Payroll

Leo Komarov 62,500(3)
Joel Ward 62,500(1)
Julien Vauclair 50,000(1)
Thomas Hickey 50,000(3)
Scott Darling 50,000(2)
Andreas Nodl 50,000(1)
J.T Wyman 50,000(1)
Matt Lashoff 50,000(2)
Greg Pateryn 50,000(3)
Kevin Quick 50,000(3)




Dallas

ArenaAmerican Airlines Center
Capacity18,532
Ticket Price$69.00


Income

Current Funds$100,102,804
Home Games Remaining38
Avg. Attendance18,532
Avg. Revenue/Game$2,301,674
Projected Revenue$87,463,612

Expenses

Pro Payroll$56,250,000
Farm Payroll$1,300,000
Prospect Fees$21,000
Coach$0,000
Games Remaining76
Total Game Expenses$702,085
Projected Expenses$53,358,488
Projected Balance$134,207,928

Salary Commitment

Year: 2015$57,550,000
Year: 2016$37,680,000
Year: 2017$28,830,000
Year: 2018$18,570,000

Pro Payroll

Brent Seabrook 7,000,000(4)
Ryan Getzlaf 6,500,000(5)
Milan Michalek 6,000,000(1)
Andrej Sekera 5,000,000(5)
Ondrej Pavelec 4,750,000(1)
Jiri Tlusty 4,250,000(2)
Sam Gagner 4,000,000(3)
Guillaume Latendresse 3,600,000(1)
Marc Staal 3,000,000(1)
Dmitri Orlov 2,500,000(3)
Mathieu Perrault 2,400,000(2)
Noel Acciari 1,000,000(3)
Karri Ramo 1,000,000(3)
Taylor Pyatt 850,000(2)
Carl Sneep 700,000(1)
Cory Emmerton 700,000(2)
Andrej Nestrasil 500,000(1)
Nick Johnson 500,000(1)
Matt Read 500,000(3)
Philip Larsen 500,000(1)
Tye McGinn 500,000(3)
Troy Stecher 500,000(3)


Farm Payroll

Anton Babchuk 90,000(2)
Taylor Chorney 80,000(1)
Craig Smith 75,000(1)
Kevin Marshall 72,500(2)
Fabian Brunnstrom 70,000(4)
Colby Robak 70,000(2)
Trevor Lewis 67,500(2)
Kyle Brodziak 65,000(1)
Ben Chiarot 60,000(3)
Bob Sanguinetti 50,000(2)
Petter Granberg 50,000(2)
Mikhail Yakubov 50,000(2)
Kyle Beach 50,000(3)
Matt Hendricks 50,000(2)
Tommy Wingels 50,000(3)
Ilya Zubov 50,000(3)
John Erskine 50,000(1)
Kenndal McArdle 50,000(1)
Luigi Mario 50,000(2)
Kevin Poulin 50,000(2)
Derek Joslin 50,000(3)
Zach Hamill 50,000(2)




Detroit

ArenaJoe Louis Arena
Capacity20,066
Ticket Price$50.00


Income

Current Funds$61,811,313
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$46,585,000
Farm Payroll$490,100
Prospect Fees$37,500
Coach$0,000
Games Remaining82
Total Game Expenses$574,544
Projected Expenses$47,112,600
Projected Balance$14,698,713

Salary Commitment

Year: 2015$47,075,100
Year: 2016$36,772,600
Year: 2017$19,490,000
Year: 2018$3,700,000

Pro Payroll

Tyler Johnson 5,300,000(2)
Corey Crawford 5,150,000(3)
Mark Stone 4,500,000(3)
Jordan Eberle 3,750,000(1)
Jonathan Blum 3,700,000(4)
Jake Muzzin 3,000,000(2)
Dana Tyrell 3,000,000(3)
Casey DeSmith 2,500,000(1)
Mike Ribeiro 2,000,000(1)
Garth Murray 1,700,000(2)
Josh Bailey 1,400,000(3)
Sean Kuraly 1,400,000(2)
Tanner Glass 1,200,000(2)
Patrick Bordeleau 950,000(1)
Luke Glendening 950,000(1)
Steve Downie 850,000(2)
Bryan Little 750,000(2)
Garnet Exelby 700,000(2)
Jiri Fischer 600,000(2)
Luca Caputi 585,000(3)
Alex Chiasson 550,000(3)
Mark Pysyk 550,000(2)
Danny DeKeyser 500,000(3)
Julian Melchiori 500,000(2)
Bruno St-Jacques 500,000(2)


Farm Payroll

Matthew Stajan 82,500(2)
Brett Connolly 55,000(3)
Mitch Callahan 52,500(1)
Danny Gouden 50,100(2)
Philipp Grubauer 50,000(1)
Tyler Kennedy 50,000(1)
Mark McNeill 50,000(2)
Connor Brickley 50,000(2)
Ryan O'Byrne 50,000(3)




Edmonton

ArenaRexall Place
Capacity16,839
Ticket Price$75.00


Income

Current Funds$130,334,947
Home Games Remaining38
Avg. Attendance16,839
Avg. Revenue/Game$2,273,265
Projected Revenue$86,384,070

Expenses

Pro Payroll$53,125,000
Farm Payroll$821,500
Prospect Fees$6,000
Coach$0,000
Games Remaining76
Total Game Expenses$657,957
Projected Expenses$50,004,756
Projected Balance$166,714,261

Salary Commitment

Year: 2015$53,946,500
Year: 2016$23,521,500
Year: 2017$13,064,000
Year: 2018$4,700,000

Pro Payroll

Dustin Brown 5,300,000(1)
Ed Jovanovski 5,000,000(1)
Loui Eriksson 4,750,000(3)
Wojtek Wolski 4,700,000(4)
Cory Schneider 4,600,000(1)
Nicklas Backstrom 4,600,000(2)
Alexander Sulzer 3,750,000(2)
Ilja Bryzgalov 3,500,000(1)
Brandon McMillan 3,000,000(1)
Matt Donovan 2,875,000(1)
Michael Del Zotto 2,750,000(1)
Nikolai Kulemin 2,100,000(3)
Jeff Petry 850,000(1)
Zac Dalpe 850,000(1)
Elias Lindholm 500,000(2)
Radko Gudas 500,000(2)
Calle Jarnkrok 500,000(2)
Joakim Nordstrom 500,000(2)
Cam Atkinson 500,000(1)
Dylan McIlrath 500,000(1)
Jordan Nolan 500,000(1)
Oskar Sundqvist 500,000(3)
Ryan Murray 500,000(3)


Farm Payroll

Jonas Hiller 150,000(1)
Eddie Lack 70,000(3)
Cal Clutterbuck 65,000(3)
Tom Wandell 62,000(3)
Viktor Stalberg 59,000(3)
Zack Stortini 57,500(2)
Mark Stuart 53,000(3)
Matt Frattin 52,500(3)
Craig Cunningham 52,500(3)
Matthew Benning 50,000(2)
Jesper Fast 50,000(1)
Anton Forsberg 50,000(3)
Scott Wilson 50,000(3)




Quebec

ArenaColisee Pepsi
Capacity15,176
Ticket Price$65.00


Income

Current Funds$75,981,757
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$47,400,000
Farm Payroll$620,000
Prospect Fees$25,500
Coach$0,000
Games Remaining82
Total Game Expenses$585,921
Projected Expenses$48,045,500
Projected Balance$27,936,257

Salary Commitment

Year: 2015$53,270,000
Year: 2016$37,500,000
Year: 2017$26,055,000
Year: 2018$15,890,000

Pro Payroll

Bobby Ryan 5,500,000(1)
Devan Dubnyk 5,250,000(5)
Matt Moulson 4,950,000(2)
Matt Duchene 4,250,000(3)
Valtteri Filppula 4,200,000(5)
Tyler Myers 3,800,000(1)
Michael Raffl 3,750,000(1)
Alex Burrows 3,750,000(4)
Tyler Ennis 3,000,000(2)
Trevor Daley 2,950,000(3)
Tomas Kopecky 1,900,000(3)
Adam Pardy 1,350,000(5)
Tyler Eckford 1,000,000(1)
Daniel Carcillo 750,000(2)
Jason Pominville 750,000(2)
Tyson Sexsmith 650,000(2)
Brett Carson 650,000(4)
Anton Khudobin 600,000(4)
Benn Ferriero 600,000(2)
Simon Despres 500,000(1)
Johan Larsson 500,000(3)
Martin Marincin 500,000(3)
David Savard 500,000(2)
Tanner Pearson 500,000(1)
Jacob Josefson 500,000(1)


Farm Payroll

Brian Boyle 90,000(4)
Colby Cohen 75,000(2)
Lennart Petrell 65,000(3)
Maxim Lapierre 65,000(1)
R.J Umberger 60,000(2)
Jim Vandermeer 60,000(2)
Jordan Krestanovich 55,000(1)
Peter Regin 50,000(1)
Nick Drazenovic 50,000(1)
David Tanabe 50,000(2)




LosAngeles

ArenaStaples Center
Capacity18,118
Ticket Price$92.00


Income

Current Funds$89,042,587
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,350,000
Farm Payroll$697,000
Prospect Fees$21,000
Coach$0,000
Games Remaining82
Total Game Expenses$695,951
Projected Expenses$57,068,000
Projected Balance$31,974,587

Salary Commitment

Year: 2015$57,047,000
Year: 2016$37,222,000
Year: 2017$27,262,000
Year: 2018$965,000

Pro Payroll

P.K Subban 7,000,000(3)
Joe Pavelski 7,000,000(3)
Marian Hossa 7,000,000(1)
Alexander Semin 6,000,000(1)
Joni Pitkanen 5,300,000(2)
Sergei Samsonov 4,350,000(3)
Vitaly Vishnevsky 3,850,000(3)
Anton Stralman 3,000,000(1)
Brendan Gaunce 2,750,000(2)
Patrick Maroon 1,600,000(3)
Corey Tropp 1,300,000(1)
Boyd Gordon 1,250,000(1)
Alexei Emelin 900,000(4)
Shane O'Brien 800,000(2)
Brandon Prust 750,000(3)
Andrei Vasilevskiy 500,000(1)
Colin Miller 500,000(3)
Ville Husso 500,000(3)
Conor Sheary 500,000(3)
Sean Monahan 500,000(1)
Micheal Ferland 500,000(2)
Ben Smith 500,000(2)


Farm Payroll

Erik Christensen 100,000(1)
Emerson Etem 97,000(3)
Paul Byron 75,000(1)
B.J Crombeen 65,000(4)
Dennis Seidenberg 60,000(2)
Dave Steckel 50,000(1)
Chris VandeVelde 50,000(1)
Ben Harpur 50,000(2)
Matt Hunwick 50,000(3)
Maxim Letunov 50,000(3)
Aaron Gagnon 50,000(3)




Minnesota

ArenaXcel Energy Center
Capacity18,064
Ticket Price$70.00


Income

Current Funds$48,414,667
Home Games Remaining39
Avg. Attendance18,064
Avg. Revenue/Game$2,276,064
Projected Revenue$88,766,496

Expenses

Pro Payroll$54,535,000
Farm Payroll$1,460,000
Prospect Fees$16,500
Coach$0,000
Games Remaining78
Total Game Expenses$683,067
Projected Expenses$53,279,232
Projected Balance$83,901,931

Salary Commitment

Year: 2015$55,995,000
Year: 2016$36,785,000
Year: 2017$19,310,000
Year: 2018$9,595,000

Pro Payroll

Ilya Kovalchuk 8,000,000(1)
Jay Bouwmeester 7,000,000(1)
Brooks Laich 6,000,000(2)
Keith Yandle 5,000,000(3)
Jamie McGinn 5,000,000(4)
Troy Brouwer 4,500,000(5)
Chris Higgins 4,200,000(2)
Ladislav Nagy 4,000,000(2)
Ryan Johansen 3,000,000(3)
Tim Connolly 3,000,000(1)
T.J Brennan 750,000(1)
Brian Lee 750,000(2)
Magnus Hellberg 500,000(2)
Aaron Ekblad 500,000(2)
Anders Lindback 500,000(2)
Paul Postma 500,000(2)
Max Domi 500,000(3)
Ryan Donato 500,000(3)
Kyle Wellwood 213,000(1)
Dustin Penner 122,000(1)


Farm Payroll

Maxime Talbot 200,000(2)
Patrik Stefan 150,000(2)
Gilbert Brule 125,000(1)
Lauri Korpikoski 95,000(4)
Nikita Nikitin 75,000(2)
Michael Hutchinson 65,000(3)
Tom Sestito 50,000(3)
Stephen Peat 50,000(3)
Matt Gilroy 50,000(3)
Travis Moen 50,000(3)
Tomas Surovy 50,000(3)
Michael Chaput 50,000(2)
Aaron Rome 50,000(3)
Daultan Leveille 50,000(2)
Chris Kelly 50,000(3)
Drew Miller 50,000(3)
Bryan Strait 50,000(3)
Doug Lynch 50,000(3)
Dan Snyder 50,000(3)
Jason Jaspers 50,000(3)
Mike Vernace 50,000(3)




Montreal

ArenaBell Centre
Capacity21,273
Ticket Price$55.00


Income

Current Funds$93,052,911
Home Games Remaining37
Avg. Attendance21,273
Avg. Revenue/Game$2,106,027
Projected Revenue$77,922,999

Expenses

Pro Payroll$53,391,586
Farm Payroll$472,500
Prospect Fees$10,500
Coach$0,000
Games Remaining75
Total Game Expenses$657,007
Projected Expenses$49,275,536
Projected Balance$121,700,374

Salary Commitment

Year: 2015$53,864,086
Year: 2016$27,608,354
Year: 2017$8,550,000
Year: 2018$5,750,000

Pro Payroll

Claude Giroux 7,000,000(1)
Shea Weber 6,330,000(2)
Zdeno Chara 6,000,000(1)
Braden Holtby 5,750,000(4)
Steven Stamkos 5,500,000(1)
Henrik Sedin 5,250,000(2)
Wayne Simmonds 4,000,000(1)
Evander Kane 2,850,000(1)
Benoit Pouliot 2,800,000(2)
Al Montoya 1,500,000(3)
T.J Hensick 1,000,000(2)
Oscar Moller 800,000(2)
Mathieu Carle 800,000(3)
Korbinian Holzer 600,000(2)
Colin Fraser 600,000(2)
Kris Beech 500,000(2)
Dalton Prout 500,000(3)
Doug Janik 500,000(2)
Justin Faulk 500,000(1)
Nikita Alexeev 500,000(2)
Pavel Datsyuk 65,854(2)
Chris Kunitz 45,732(1)


Farm Payroll

Dane Byers 62,500(2)
Jarret Stoll 60,000(1)
Alexander Auld 50,000(1)
Dimitry Afanasenkov 50,000(1)
Jani Rita 50,000(1)
Michael Ryder 50,000(1)
Alexandre Picard 50,000(2)
Mike Lundin 50,000(1)
Mike Santorelli 50,000(1)




Nashville

ArenaBridgestone Arena
Capacity17,113
Ticket Price$55.00


Income

Current Funds$59,149,044
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$33,160,000
Farm Payroll$748,500
Prospect Fees$34,500
Coach$0,000
Games Remaining82
Total Game Expenses$413,939
Projected Expenses$33,943,000
Projected Balance$25,206,044

Salary Commitment

Year: 2015$33,908,500
Year: 2016$14,213,500
Year: 2017$8,313,500
Year: 2018$0,000

Pro Payroll

Ryan Miller 4,550,000(1)
Ben Bishop 4,500,000(1)
Jason Demers 3,300,000(3)
Mattias Tedenby 3,000,000(3)
Vladimir Zharkov 3,000,000(2)
Igor Ozhiganov 2,500,000(1)
Tomas Fleischmann 2,500,000(1)
P-E Bellemare 1,200,000(1)
Christoph Schubert 1,000,000(1)
Andrew MacDonald 850,000(3)
Blake Comeau 800,000(2)
Petr Kalus 750,000(1)
Matt D'Agostini 660,000(1)
Joakim Andersson 550,000(1)
Jerry D'Amigo 500,000(3)
Nikita Zaitsev 500,000(1)
Leon Draisaitl 500,000(2)
Adam Clendening 500,000(2)
Markus Granlund 500,000(1)
Antoine Bibeau 500,000(2)
Anton Slepyshev 500,000(2)
Connor McDavid 500,000(3)


Farm Payroll

Mike Blunden 77,000(1)
Patrick Kaleta 73,000(1)
Drayson Bowman 63,500(3)
Teemu Laakso 62,500(1)
Marek Zagrapan 62,500(1)
Justin Peters 55,000(1)
Anthony Peluso 55,000(1)
Yan Stastny 50,000(2)
Jeremy Smith 50,000(3)
Carl Klingberg 50,000(1)
Jared Cowen 50,000(1)
Freddie Hamilton 50,000(3)
Spencer Foo 50,000(2)




New Jersey

ArenaContinental Airlines Arena
Capacity19,040
Ticket Price$68.00


Income

Current Funds$48,770,224
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$41,530,000
Farm Payroll$741,500
Prospect Fees$19,500
Coach$0,000
Games Remaining82
Total Game Expenses$515,744
Projected Expenses$42,291,000
Projected Balance$6,479,224

Salary Commitment

Year: 2015$42,271,500
Year: 2016$26,821,500
Year: 2017$3,790,000
Year: 2018$0,000

Pro Payroll

Steve Mason 4,300,000(2)
Jhonas Enroth 4,300,000(2)
Mikko Koskinen 4,000,000(1)
Andy Greene 3,630,000(2)
Viktor Tikhonov 3,000,000(3)
Ryan Jones 2,750,000(2)
Denis Grebeshkov 2,500,000(2)
Evgeny Artyukhin 2,000,000(1)
Dominik Kahun 2,000,000(1)
Dean Kukan 2,000,000(1)
Christian Backman 1,800,000(1)
Kyle Cumiskey 1,750,000(1)
Jay Beagle 1,700,000(2)
Teddy Purcell 1,500,000(2)
Nikita Filatov 1,250,000(1)
Justin Florek 550,000(2)
Alexei Cherepanov 500,000(1)
Nikita Nesterov 500,000(2)
Nail Yakupov 500,000(3)
Vladislav Namestnikov 500,000(2)
Alexander Burmistrov 500,000(2)


Farm Payroll

Alexander Khoklhachev 85,000(3)
Matt Martin 70,000(2)
Alexander Vasyunov 62,500(2)
Vladimir Mihalik 59,000(2)
Zac Rinaldo 55,000(2)
Justin Falk 55,000(3)
Magnus Paajarvi 55,000(2)
Joonas Donskoi 50,000(3)
Nazem Kadri 50,000(1)
Chris Wagner 50,000(1)
Kyle Rau 50,000(1)
Rinat Valiev 50,000(3)
Erik Ersberg 50,000(3)




NYIsles

ArenaNassau Coliseum
Capacity16,170
Ticket Price$69.00


Income

Current Funds$66,242,902
Home Games Remaining39
Avg. Attendance16,170
Avg. Revenue/Game$2,008,314
Projected Revenue$78,324,246

Expenses

Pro Payroll$56,750,000
Farm Payroll$1,162,500
Prospect Fees$9,000
Coach$0,000
Games Remaining78
Total Game Expenses$706,360
Projected Expenses$55,096,061
Projected Balance$89,471,087

Salary Commitment

Year: 2015$57,912,500
Year: 2016$40,085,000
Year: 2017$26,480,000
Year: 2018$19,950,000

Pro Payroll

Anze Kopitar 6,200,000(1)
Tuukka Rask 5,300,000(4)
Joffrey Lupul 4,600,000(5)
Henrik Zetterberg 4,600,000(4)
Phil Kessel 4,500,000(1)
Luc Bourdon 4,500,000(1)
T.J Brodie 3,750,000(2)
Grant Clitsome 3,750,000(2)
Ryan McDonagh 3,500,000(4)
David Perron 3,250,000(3)
Josh Jooris 3,100,000(3)
Tomas Plekanec 1,950,000(2)
Rob Schremp 1,950,000(4)
Matt Halischuk 1,250,000(1)
Tomas Kana 1,100,000(2)
Thomas Pock 850,000(2)
Mark Fayne 600,000(1)
Josh Manson 500,000(1)
Chet Pickard 500,000(2)
Nick Leddy 500,000(2)
Brendan Gallagher 500,000(2)


Farm Payroll

Nick Foligno 175,000(2)
Jesse Joensuu 80,000(2)
Nate Thompson 80,000(3)
Marc-Andre Gragnani 77,500(1)
David Booth 50,000(2)
Byron Bitz 50,000(2)
Chris Armstrong 50,000(1)
Bruno Gervais 50,000(2)
Joni Ortio 50,000(2)
Andrew Shaw 50,000(1)
Zdenek Blatny 50,000(2)
Cam Janssen 50,000(3)
Brendan Mikkelson 50,000(1)
Brad Richardson 50,000(2)
Yannick Weber 50,000(3)
Theo Peckham 50,000(2)
Zack Kassian 50,000(2)
Blair Jones 50,000(2)
Brett MacLean 50,000(1)




NYRangers

ArenaMadison Square Garden
Capacity17,200
Ticket Price$50.00


Income

Current Funds$52,117,927
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$48,490,000
Farm Payroll$421,500
Prospect Fees$10,500
Coach$0,000
Games Remaining82
Total Game Expenses$596,610
Projected Expenses$48,922,000
Projected Balance$3,195,927

Salary Commitment

Year: 2015$48,911,500
Year: 2016$30,046,500
Year: 2017$14,925,000
Year: 2018$4,800,000

Pro Payroll

Vincent Lecavalier 6,300,000(1)
Kevan Miller 5,000,000(1)
Dan Hamhuis 4,800,000(5)
Paul Ranger 4,000,000(2)
Kyle Okposo 3,500,000(1)
Derek Stepan 3,500,000(3)
Michael Bournival 3,000,000(3)
Zack Smith 2,800,000(2)
Jacob Markstrom 2,750,000(2)
Aaron Dell 2,700,000(2)
Pierre-Marc Bouchard 1,500,000(2)
T.J Galiardi 1,250,000(3)
Tim Schaller 1,250,000(1)
Mattias Ekholm 975,000(3)
Ryan White 900,000(1)
Aaron Ness 800,000(3)
Clayton Stoner 750,000(2)
Oskars Bartulis 715,000(1)
Ryan Reaves 500,000(1)
Patrice Cormier 500,000(1)
Scott Laughton 500,000(3)
Marek Langhamer 500,000(2)


Farm Payroll

Luke Gazdic 71,500(2)
Brendan Ranford 50,000(3)
Paul Ladue 50,000(3)
Scott Glennie 50,000(2)
Antti Miettinen 50,000(1)
George Parros 50,000(1)
Krystofer Kolanos 50,000(1)
Marc-Andre Bergeron 50,000(1)




Ottawa

ArenaCorel Centre
Capacity19,153
Ticket Price$50.00


Income

Current Funds$86,912,396
Home Games Remaining34
Avg. Attendance19,153
Avg. Revenue/Game$1,723,770
Projected Revenue$58,608,180

Expenses

Pro Payroll$57,650,000
Farm Payroll$335,000
Prospect Fees$18,000
Coach$0,000
Games Remaining68
Total Game Expenses$707,354
Projected Expenses$48,100,049
Projected Balance$97,420,527

Salary Commitment

Year: 2015$57,985,000
Year: 2016$42,235,000
Year: 2017$28,960,000
Year: 2018$9,610,000

Pro Payroll

Patrick Kane 7,600,000(4)
David Backes 6,000,000(3)
Ladislav Smid 6,000,000(3)
Carey Price 5,500,000(1)
Brent Burns 5,000,000(3)
Peter Mueller 4,100,000(2)
Jan Rutta 3,000,000(1)
Tomas Tatar 3,000,000(2)
Matt Niskanen 3,000,000(2)
Mikhail Grabovski 3,000,000(1)
Marco Scandella 1,450,000(2)
Tim Kennedy 1,350,000(3)
Jake Allen 1,100,000(1)
Kaspars Daugavins 1,100,000(1)
Logan MacMillan 1,000,000(4)
Eric Tangradi 900,000(4)
Jared Staal 550,000(1)
Jeremy Morin 500,000(1)
Jimmy Hayes 500,000(1)
Mat Clark 500,000(1)
Jonathan Huberdeau 500,000(2)
J.T. Miller 500,000(2)
Zach Trotman 500,000(2)
Alex Petrovic 500,000(3)
Petr Mrazek 500,000(3)


Farm Payroll

Allen York 110,000(4)
Tom McCollum 60,000(2)
Matt Bartkowski 60,000(2)
Kyle Wilson 55,000(2)
Marcus Johansson 50,000(2)




Philly

ArenaWachovia Center
Capacity19,537
Ticket Price$70.00


Income

Current Funds$67,477,820
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$49,925,000
Farm Payroll$559,000
Prospect Fees$15,000
Coach$0,000
Games Remaining82
Total Game Expenses$615,841
Projected Expenses$50,499,000
Projected Balance$16,978,820

Salary Commitment

Year: 2015$57,984,000
Year: 2016$19,979,000
Year: 2017$7,634,000
Year: 2018$0,000

Pro Payroll

Erik Karlsson 8,500,000(1)
Sidney Crosby 7,750,000(1)
Henrik Lundqvist 7,500,000(1)
Evgeni Malkin 6,550,000(1)
Ryan Callahan 5,500,000(3)
Patrik Berglund 4,500,000(2)
Kris Letang 4,300,000(1)
Stefan Legein 3,100,000(2)
Artem Anisimov 2,475,000(2)
Jason Zucker 850,000(1)
Martin Skoula 750,000(1)
Josh Harding 600,000(2)
Rickard Rakell 550,000(2)
Brian Dumoulin 500,000(2)
Derek Meech 500,000(2)
Bryan Rust 500,000(3)
Nic Petan 500,000(3)
Cameron Gaunce 500,000(1)
Jean-Gabriel Pageau 500,000(3)
James Sheppard 500,000(1)
Anders Nilsson 500,000(3)
Tomas Zizka 500,000(1)


Farm Payroll

Evan Rodrigues 134,000(3)
Jason Garrison 125,000(1)
Kris Versteeg 70,000(1)
Nick Palmieri 65,000(2)
Brett Bellemore 60,000(1)
Oskar Osala 55,000(2)
Michael Caruso 50,000(1)




Phoenix

ArenaJobing.com Arena
Capacity17,125
Ticket Price$55.00


Income

Current Funds$60,475,159
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$45,150,000
Farm Payroll$205,000
Prospect Fees$19,500
Coach$0,000
Games Remaining82
Total Game Expenses$553,348
Projected Expenses$45,374,500
Projected Balance$15,100,659

Salary Commitment

Year: 2015$51,855,000
Year: 2016$40,650,000
Year: 2017$34,250,000
Year: 2018$31,000,000

Pro Payroll

Mike Richards 6,750,000(4)
Brian Elliott 6,500,000(4)
Alexander Radulov 6,500,000(4)
Corey Perry 5,750,000(5)
Dustin Byfuglien 5,500,000(5)
David Clarkson 3,750,000(2)
Dmitri Kulikov 3,100,000(1)
Ryan O'Reilly 2,750,000(1)
Dmitri Kalinin 1,500,000(3)
Greg Campbell 1,250,000(1)
Mario Bliznak 1,000,000(1)
Adam McQuaid 750,000(3)
Daniel Winnik 550,000(1)
Thomas Greiss 500,000(3)
Carl Hagelin 500,000(2)
Tomas Kloucek 500,000(2)
Colby Armstrong 500,000(1)
Denis Shvidki 500,000(2)
Ben Scrivens 500,000(3)
Ryan Bayda 500,000(1)
Mathieu Biron 500,000(1)
Aleksander Barkov 500,000(1)
Stuart Percy 500,000(1)
Oscar Lindberg 500,000(2)
Matt Dumba 500,000(2)


Farm Payroll

Dustin Boyd 55,000(1)
Chad Wiseman 50,000(2)
Konstantin Koltsov 50,000(2)
Chris Campoli 50,000(2)




Pittsburgh

ArenaMellon Arena
Capacity16,940
Ticket Price$55.00


Income

Current Funds$37,996,899
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$53,885,000
Farm Payroll$605,000
Prospect Fees$22,500
Coach$0,000
Games Remaining82
Total Game Expenses$664,787
Projected Expenses$54,512,500
Projected Balance-$16,515,601

Salary Commitment

Year: 2015$54,490,000
Year: 2016$49,170,000
Year: 2017$25,335,000
Year: 2018$13,750,000

Pro Payroll

Patrice Bergeron 5,750,000(2)
Brad Marchand 5,500,000(2)
Victor Hedman 5,250,000(2)
Niklas Kronwall 5,000,000(4)
Frederik Andersen 4,750,000(4)
Mike Cammalleri 4,500,000(3)
Matt Carle 4,000,000(5)
Justin Williams 3,710,000(2)
Paul Stastny 3,700,000(3)
Patric Hornqvist 3,000,000(1)
Marcel Hossa 1,500,000(2)
Tyler Bozak 1,500,000(3)
Randy Jones 850,000(1)
Chris Butler 775,000(1)
Dale Weise 600,000(3)
Lane MacDermid 500,000(2)
Justin Braun 500,000(1)
David Pastrnak 500,000(2)
Valeri Nichushkin 500,000(2)
Aaron Johnson 500,000(3)
Maxime Lagace 500,000(3)
Sean Couturier 500,000(2)


Farm Payroll

Cody McLeod 75,000(2)
Carl Soderberg 70,000(3)
Adam Cracknell 65,000(1)
Michael Leighton 65,000(1)
Andrew Hammond 65,000(1)
Scott Parse 60,000(3)
Lucas Lessio 55,000(3)
Andreas Borgman 50,000(3)
Alex Lintuniemi 50,000(3)
Emile Poirier 50,000(2)




San Jose

ArenaHP Pavilion
Capacity17,562
Ticket Price$50.00


Income

Current Funds$89,983,489
Home Games Remaining29
Avg. Attendance17,562
Avg. Revenue/Game$1,580,580
Projected Revenue$45,836,820

Expenses

Pro Payroll$56,175,000
Farm Payroll$1,122,500
Prospect Fees$24,000
Coach$0,000
Games Remaining53
Total Game Expenses$699,043
Projected Expenses$37,049,262
Projected Balance$98,771,047

Salary Commitment

Year: 2015$57,297,500
Year: 2016$45,777,500
Year: 2017$24,177,500
Year: 2018$14,300,000

Pro Payroll

Marc-Andre Fleury 6,400,000(4)
Ryan Kesler 5,750,000(2)
Thomas Vanek 5,250,000(2)
Tim Gleason 5,000,000(2)
Barret Jackman 4,400,000(4)
Mikko Koivu 3,900,000(3)
Patrick Sharp 3,800,000(1)
James Neal 3,500,000(1)
Zach Bogosian 3,500,000(4)
Mats Zuccarello 3,000,000(2)
Kyle Turris 2,750,000(1)
Patrick O'Sullivan 1,950,000(3)
Mikkel Boedker 1,350,000(3)
Mark Barberio 1,250,000(3)
Alexei Semenov 950,000(2)
Mark Fistric 850,000(2)
Drew Shore 575,000(3)
Jack Campbell 500,000(2)
Miikka Salomaki 500,000(1)
Jonas Brodin 500,000(1)
Nikolaj Ehlers 500,000(3)


Farm Payroll

Saku Maenalanen 190,000(1)
Stanislav Chistov 105,000(1)
Mike Weber 87,500(3)
Paul Gaustad 75,000(1)
Tomas Kundratek 57,500(3)
Zack Phillips 57,500(3)
Alex Nedeljkovic 50,000(2)
Stephane Veilleux 50,000(1)
Shaone Morrisonn 50,000(2)
Petteri Nokelainen 50,000(3)
Brett Bulmer 50,000(3)
Serge Payer 50,000(1)
Michal Repik 50,000(3)
Brad Boyes 50,000(2)
Laurent Dauphin 50,000(2)
Daniel O'Regan 50,000(2)
Ryan Fitzgerald 50,000(2)




St. Louis

ArenaSavvis Center
Capacity19,150
Ticket Price$50.00


Income

Current Funds$67,254,626
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$46,150,000
Farm Payroll$315,000
Prospect Fees$16,500
Coach$0,000
Games Remaining82
Total Game Expenses$566,848
Projected Expenses$46,481,500
Projected Balance$20,773,126

Salary Commitment

Year: 2015$50,965,000
Year: 2016$26,700,000
Year: 2017$12,250,000
Year: 2018$4,750,000

Pro Payroll

Brooks Orpik 6,000,000(1)
James Van Riemsdyk 5,150,000(1)
Drew Stafford 4,750,000(5)
Pekka Rinne 4,500,000(1)
Johnny Boychuk 3,750,000(2)
Curtis Glencross 3,400,000(2)
John Klingberg 3,000,000(2)
Ryan Nugent-Hopkins 3,000,000(3)
Raffi Torres 2,750,000(3)
Scottie Upshall 2,000,000(1)
Pheonix Copley 1,800,000(1)
Markus Hannikainen 1,600,000(2)
Chris Wideman 1,500,000(2)
Derek Ryan 1,000,000(1)
Chad Johnson 850,000(1)
Frazer McLaren 700,000(1)
Brandon Davidson 650,000(3)
Nicklas Bergfors 600,000(2)
Derick Brassard 600,000(1)
Keith Ballard 550,000(1)
David Rundblad 500,000(1)
Bill Arnold 500,000(2)
Ondrej Palat 500,000(1)
Freddy Meyer 500,000(3)
Jay McClement 500,000(3)


Farm Payroll

Kyle Chipchura 65,000(1)
Ivan Huml 50,000(1)
Darryl Bootland 50,000(2)
Jack Skille 50,000(2)
Drake Caggiula 50,000(3)
Brendan Leipsic 50,000(3)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity19,204
Ticket Price$40.00


Income

Current Funds$7,173,509
Home Games Remaining38
Avg. Attendance19,204
Avg. Revenue/Game$1,382,688
Projected Revenue$52,542,144

Expenses

Pro Payroll$57,800,000
Farm Payroll$735,000
Prospect Fees$4,500
Coach$0,000
Games Remaining76
Total Game Expenses$713,896
Projected Expenses$54,256,122
Projected Balance$5,459,531

Salary Commitment

Year: 2015$58,535,000
Year: 2016$45,285,000
Year: 2017$23,815,000
Year: 2018$4,500,000

Pro Payroll

Jeff Carter 7,250,000(2)
Max Pacioretty 5,700,000(3)
Sergei Bobrovsky 5,500,000(2)
Brad Richards 5,250,000(3)
Dennis Wideman 4,900,000(2)
James Wisniewski 4,500,000(5)
Andrej Meszaros 4,250,000(3)
Scott Gomez 4,000,000(1)
Jonathan Cheechoo 3,500,000(1)
Ryan Whitney 3,000,000(1)
Dave Bolland 1,700,000(3)
John Albert 1,250,000(2)
Stephen Weiss 1,000,000(1)
Clarke MacArthur 950,000(2)
Jeff Glass 850,000(3)
Ian Cole 700,000(1)
Stefan Elliott 500,000(2)
Mark Scheifele 500,000(2)
Matthew Spiller 500,000(3)
Eric Gelinas 500,000(1)
Vinnie Hinostroza 500,000(2)
Taylor Hall 500,000(1)
Joseph Blandisi 500,000(3)


Farm Payroll

Marc-Andre Cliche 70,000(2)
Vaclav Nedorost 65,000(3)
Dan Ellis 50,000(3)
Nick Schultz 50,000(3)
Paul Bissonette 50,000(3)
Adam Hall 50,000(3)
Joe Dipenta 50,000(1)
Sean Avery 50,000(2)
Manny Malhotra 50,000(3)
Marcel Goc 50,000(3)
Karl Stewart 50,000(3)
Robert Hagg 50,000(3)
Alexey Marchenko 50,000(3)
Tom Kuhnhackl 50,000(3)




Toronto

ArenaAir Canada Centre
Capacity18,819
Ticket Price$55.00


Income

Current Funds$64,857,597
Home Games Remaining38
Avg. Attendance18,819
Avg. Revenue/Game$1,863,081
Projected Revenue$70,797,078

Expenses

Pro Payroll$54,025,000
Farm Payroll$995,000
Prospect Fees$15,000
Coach$0,000
Games Remaining75
Total Game Expenses$671,159
Projected Expenses$50,336,890
Projected Balance$85,317,785

Salary Commitment

Year: 2015$55,020,000
Year: 2016$49,140,000
Year: 2017$38,590,000
Year: 2018$8,515,000

Pro Payroll

Yanni Gourde 8,000,000(3)
Alexander Steen 6,250,000(2)
Jaroslav Halak 5,250,000(3)
Tuomo Ruutu 5,000,000(4)
Jiri Hudler 4,800,000(3)
Carlo Colaiacovo 3,400,000(4)
Travis Hamonic 3,300,000(3)
Rostislav Klesla 3,000,000(3)
Calvin de Haan 3,000,000(3)
Artemi Panarin 3,000,000(2)
Trevor Van Riemsdyk 2,000,000(1)
Ryane Clowe 1,800,000(1)
Colton Gillies 975,000(3)
Evgeny Grachev 700,000(3)
Tyler Bunz 550,000(1)
John Moore 500,000(2)
Stanislav Galiev 500,000(2)
Alex Galchenyuk 500,000(3)
Ivan Barbashev 500,000(3)
Andrei Loktionov 500,000(1)
Tyler Pitlick 500,000(1)


Farm Payroll

Richard Bachman 115,000(4)
Lukas Krajicek 95,000(2)
Dan Blackburn 85,000(1)
Jason Williams 80,000(1)
Alex Bourret 55,000(1)
Joe Finley 55,000(1)
Scott Harrington 55,000(2)
Patrick Eaves 55,000(1)
Jim O'Brien 50,000(2)
Remi Elie 50,000(2)
Nikita Tryamkin 50,000(3)
Anton Blidh 50,000(2)
Michel Ouellet 50,000(1)
Yutaka Fukufuji 50,000(1)
Brandon Kozun 50,000(1)
Christoph Bertschy 50,000(1)




Vancouver

ArenaGM Place
Capacity18,630
Ticket Price$75.00


Income

Current Funds$95,904,314
Home Games Remaining36
Avg. Attendance18,630
Avg. Revenue/Game$2,515,050
Projected Revenue$90,541,800

Expenses

Pro Payroll$55,825,000
Farm Payroll$785,000
Prospect Fees$16,500
Coach$0,000
Games Remaining72
Total Game Expenses$690,567
Projected Expenses$49,720,829
Projected Balance$136,725,285

Salary Commitment

Year: 2015$56,610,000
Year: 2016$35,560,000
Year: 2017$14,400,000
Year: 2018$5,600,000

Pro Payroll

Dion Phaneuf 5,600,000(4)
Dany Heatley 5,500,000(2)
Martin Havlat 4,800,000(1)
Matt Beleskey 4,800,000(2)
Sean Bergenheim 4,750,000(3)
John-Michael Liles 3,900,000(2)
Jonathan Bernier 3,750,000(2)
Nick Bonino 3,600,000(1)
Anton Volchenkov 3,500,000(1)
Adam Henrique 3,500,000(3)
Jamie McBain 2,900,000(1)
Carl Gunnarsson 2,200,000(1)
Kris Russell 1,600,000(1)
Devin Setoguchi 1,400,000(1)
Matt Smaby 1,000,000(2)
Antti Raanta 900,000(1)
Jaden Schwartz 625,000(2)
Matt Puempel 500,000(3)
Nick Bjugstad 500,000(2)
Jordan Szwarz 500,000(2)


Farm Payroll

David Legwand 200,000(2)
Andrew Raycroft 100,000(1)
Jason King 75,000(2)
Kevin Connauton 55,000(2)
David Ullstrom 55,000(2)
Andy Hilbert 50,000(2)
Jimmie Olvestad 50,000(3)
Kristian Kudroc 50,000(1)
Branislav Mezei 50,000(2)
Jordan Binnington 50,000(2)
Griffin Reinhart 50,000(2)




Washington

ArenaMCI Center
Capacity18,277
Ticket Price$65.00


Income

Current Funds$62,506,242
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$51,750,000
Farm Payroll$450,000
Prospect Fees$25,500
Coach$0,000
Games Remaining82
Total Game Expenses$636,896
Projected Expenses$52,225,500
Projected Balance$10,280,742

Salary Commitment

Year: 2015$52,200,000
Year: 2016$37,100,000
Year: 2017$19,100,000
Year: 2018$5,750,000

Pro Payroll

Mark Giordano 7,250,000(1)
Ryan Suter 5,750,000(4)
Travis Zajac 5,500,000(3)
Zbynek Michalek 4,200,000(2)
Martin Jones 4,000,000(3)
Marco Sturm 3,500,000(2)
Angelo Esposito 3,500,000(2)
Nik Antropov 3,400,000(1)
Jakob Silfverberg 3,350,000(3)
Brayden Schenn 3,000,000(2)
Mark Letestu 1,700,000(2)
Jordan Oesterle 1,000,000(1)
Bryan Bickell 600,000(1)
Pascal Leclaire 500,000(1)
Gustav Nyquist 500,000(1)
Cody Goloubef 500,000(1)
Erik Gudbranson 500,000(2)
Peter Holland 500,000(2)
Carter Ashton 500,000(3)
Hampus Lindholm 500,000(2)
Linden Vey 500,000(2)
Evgeny Dadonov 500,000(1)
Eric O'Dell 500,000(1)


Farm Payroll

Nick Holden 200,000(1)
Anthony Stolarz 50,000(1)
Marc-Andre Bourdon 50,000(2)
Eric Wellwood 50,000(2)
Alex Grant 50,000(1)
Teemu Hartikainen 50,000(1)




Las Vegas

ArenaT-Mobile Arena
Capacity17,500
Ticket Price$60.00


Income

Current Funds$48,472,443
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,965,000
Farm Payroll$882,500
Prospect Fees$24,000
Coach$0,000
Games Remaining82
Total Game Expenses$705,750
Projected Expenses$57,871,500
Projected Balance-$9,399,057

Salary Commitment

Year: 2015$57,847,500
Year: 2016$42,931,500
Year: 2017$18,720,000
Year: 2018$11,000,000

Pro Payroll

Dan Fritsche 6,250,000(4)
Jordan Staal 5,500,000(2)
Chris Bourque 4,750,000(5)
T.J Oshie 4,500,000(1)
Eric Brewer 4,000,000(2)
Erik Johnson 3,550,000(2)
Mike Sauer 3,500,000(2)
Tyler Seguin 3,500,000(1)
Roman Josi 3,000,000(3)
Matt Murray 3,000,000(3)
Johnny Gaudreau 3,000,000(2)
Robyn Regehr 2,800,000(1)
Jonathan Marchessault 2,750,000(2)
Martin Hanzal 2,500,000(1)
Charlie Stephens 800,000(1)
Ben Maxwell 565,000(3)
Igor Radulov 500,000(1)
Steve Montador 500,000(2)
Antoine Vermette 500,000(2)
Maxime Ouellet 500,000(2)
Rene Bourque 500,000(3)
Taylor Beck 500,000(3)


Farm Payroll

Cal O'Reilly 66,000(1)
Colin Greening 56,500(2)
John McCarthy 55,000(3)
Arturs Kulda 52,500(2)
Mark Fraser 52,500(2)
Reto Berra 50,000(1)
Brendan Woods 50,000(2)
Chris Summers 50,000(1)
Frankie Corrado 50,000(1)
Riku Hahl 50,000(1)
Mikael Tellqvist 50,000(1)
Mike Brown 50,000(2)
Steven Kampfer 50,000(2)
Johnny Oduya 50,000(2)
Colton Orr 50,000(2)
Justin Bailey 50,000(3)
Nelson Nogier 50,000(3)




Winnipeg

ArenaMTS Centre
Capacity15,294
Ticket Price$55.00


Income

Current Funds$31,514,822
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$54,935,000
Farm Payroll$1,072,500
Prospect Fees$13,500
Coach$0,000
Games Remaining82
Total Game Expenses$683,183
Projected Expenses$56,021,000
Projected Balance-$24,506,178

Salary Commitment

Year: 2015$56,007,500
Year: 2016$33,665,000
Year: 2017$7,285,000
Year: 2018$2,250,000

Pro Payroll

Steve Ott 6,250,000(1)
Kari Lehtonen 5,250,000(2)
Mike Comrie 4,850,000(1)
Josh Gorges 4,500,000(1)
David Jones 3,850,000(3)
Martin Erat 3,500,000(2)
Josef Vasicek 3,250,000(2)
Brandon Saad 3,000,000(2)
Brad Stuart 3,000,000(1)
Kyle Palmieri 3,000,000(2)
Maksim Mayorov 2,750,000(1)
Derek Roy 2,750,000(2)
Kevin Klein 2,250,000(4)
Antti Niemi 2,000,000(2)
Ty Wishart 1,250,000(2)
Blake Geoffrion 985,000(2)
Devante Smith-Pelly 500,000(2)
Colin Wilson 500,000(2)
Greg McKegg 500,000(3)
Seth Jones 500,000(3)
Ryan Ellis 500,000(1)


Farm Payroll

Kurtis Foster 200,000(1)
Christian Ehrhoff 140,000(2)
Brandon Dubinsky 135,000(3)
Jannik Hansen 97,500(2)
Ryan O'Marra 72,500(1)
Justin Abdelkader 70,000(1)
Mark Katic 57,500(2)
Marek Mazanec 50,000(2)
Austin Watson 50,000(2)
Max Friberg 50,000(3)
William Karlsson 50,000(1)
Brett Ritchie 50,000(1)
Radek Faksa 50,000(1)