Financial Report

(As of lundi, mai 28 2018)

Ottawa

ArenaOttawa Civic Center
Capacity20 000
Ticket Price$52,00


Income

Current Funds$113 656 870
Home Games Remaining0
Avg. Attendance19 219
Avg. Revenue/Game$2 098 486
Projected Revenue$0 000

Expenses

Pro Payroll$72 958 000
Farm Payroll$908 000
Prospect Fees$70 500
Coach$500 000
Games Remaining0
Total Game Expenses$907 762
Projected Expenses$0 000
Projected Balance$113 656 870

Salary Commitment

Year: 2014$73 866 000
Year: 2015$62 785 000
Year: 2016$40 065 000
Year: 2017$28 005 000

Pro Payroll

Patrick Kane 6 500 000(2)
John Tavares 6 000 000(5)
Jamie Benn 5 750 000(4)
Shane Doan 5 550 000(2)
Dougie Hamilton 5 500 000(3)
Ryan McDonagh 4 500 000(4)
Marc-Edouard Vlasic 4 250 000(2)
Michael Del Zotto 4 000 000(5)
Chris Kunitz 3 725 000(1)
Kris Letang 3 500 000(2)
Kyle Okposo 3 500 000(3)
Josh Bailey 3 500 000(4)
Frans Nielsen 3 000 000(3)
Martin Hanzal 2 750 000(2)
Casey Cizikas 2 500 000(5)
Alexei Emelin 2 000 000(1)
Jason Chimera 1 800 000(1)
Zane McIntyre 925 000(1)
Darnell Nurse 925 000(1)
Brandon Saad 833 000(1)
Calvin Pickard 800 000(1)
Ryan Stanton 575 000(4)
Alexander Semin 575 000(5)


Farm Payroll

Brandon Prust 200 000(4)
Braden Holtby 170 000(2)
Chris Driedger 73 000(1)
TJ Hensick 60 000(3)
Paul Bissonnette 60 000(4)
Philip McRae 57 500(5)
Bobby Sanguinetti 57 500(5)
Dustin Jeffrey 57 500(5)
Eric O'Dell 57 500(5)
Joe Vitale 57 500(5)
Alexandre Bolduc 57 500(4)




Minnesota

ArenaSt-Paul Civic Center
Capacity20 000
Ticket Price$45,00


Income

Current Funds$42 754 964
Home Games Remaining0
Avg. Attendance13 333
Avg. Revenue/Game$1 260 002
Projected Revenue$0 000

Expenses

Pro Payroll$36 797 875
Farm Payroll$2 675 700
Prospect Fees$58 500
Coach$600 000
Games Remaining0
Total Game Expenses$489 416
Projected Expenses$0 000
Projected Balance$42 754 964

Salary Commitment

Year: 2014$39 473 575
Year: 2015$21 778 500
Year: 2016$10 013 300
Year: 2017$2 882 500

Pro Payroll

Brian Campbell 7 142 875(1)
Johnny Oduya 3 300 000(2)
Devin Setoguchi 3 250 000(2)
Deryk Engelland 3 000 000(1)
Dale Weise 2 750 000(1)
Matt Greene 2 500 000(1)
Trevor Lewis 1 325 000(2)
Torrey Mitchell 1 000 000(3)
Auston Matthews 925 000(3)
Jakob Chychrun 925 000(3)
Robby Fabbri 925 000(2)
Nick Schmaltz 925 000(3)
Joel Armia 875 000(3)
Nate Schmidt 875 000(5)
Matt Nieto 735 000(2)
Jonas Gustavsson 700 000(4)
Rene Bourque 650 000(1)
Philipp Grubauer 650 000(4)
Stephen Johns 650 000(2)
Ondrej Kase 645 000(2)
Ben Thomson 635 000(1)
Jake Dotchin 615 000(1)
Adam Cracknell 600 000(3)
Yanni Gourde 600 000(4)
Dylan DeMelo 600 000(3)


Farm Payroll

Marty Havlat 600 000(2)
Jonas Hiller 450 000(3)
Jarret Stoll 350 000(3)
Shane O'Brien 180 000(1)
Dylan Strome 92 500(3)
Derrick Pouliot 92 500(1)
Alexander Nylander 92 500(3)
Gabriel Carlsson 92 500(3)
Andrew Poturalski 79 200(2)
Rasmus Andersson 74 300(3)
Olivier Kylington 74 300(2)
Daniel Sprong 66 700(2)
Garnet Hathaway 65 700(1)
Ty Rattie 65 000(3)
Alexandre Carrier 64 000(3)
Zach Mitchell 64 000(1)
Rod Pelley 57 500(4)
Corey Potter 57 500(2)
Steve Oleksy 57 500(2)




NewEngland

ArenaHartford Civic Center
Capacity22 000
Ticket Price$45,00


Income

Current Funds$77 289 720
Home Games Remaining0
Avg. Attendance16 813
Avg. Revenue/Game$1 588 747
Projected Revenue$0 000

Expenses

Pro Payroll$53 094 000
Farm Payroll$1 687 200
Prospect Fees$69 000
Coach$1 450 000
Games Remaining0
Total Game Expenses$686 588
Projected Expenses$0 000
Projected Balance$77 289 720

Salary Commitment

Year: 2014$54 723 700
Year: 2015$50 055 800
Year: 2016$46 069 700
Year: 2017$33 089 200

Pro Payroll

Phil Kessel 10 000 000(3)
Derek Stepan 8 000 000(5)
Tyler Myers 4 000 000(5)
Colin Wilson 3 750 000(4)
Braydon Coburn 3 700 000(5)
Marco Scandella 3 000 000(4)
Alex Killorn 2 700 000(4)
Ryan Strome 2 000 000(3)
Teddy Purcell 1 600 000(5)
Alexander Burmistrov 1 500 000(4)
Matt Calvert 1 500 000(4)
John Moore 1 300 000(4)
Mikhail Grigorenko 1 300 000(4)
Nikita Tryamkin 925 000(1)
Patrik Nemeth 900 000(2)
Tom Pyatt 800 000(1)
Gustav Forsling 767 000(3)
Ryan Dzingel 750 000(2)
Frank Vatrano 743 000(2)
Jeremy Smith 675 000(1)
Andreas Athanasiou 667 000(1)
Nikita Soshinikov 667 000(2)
Jordan Weal 650 000(2)
Ben Scrivens 600 000(1)
Ben Chiarot 600 000(1)


Farm Payroll

Semyon Varlamov 600 000(5)
Matt O'Connor 92 500(1)
Curtis Lazar 92 500(1)
Jakob Forsbacka 90 000(3)
Emerson Etem 85 100(2)
Bogdan Yakimov 79 200(1)
Iiro Pakarinen 79 200(1)
Anton Blidh 79 200(5)
Frazer McLaren 70 000(2)
Jonathan Racine 66 000(3)
Alex Stalock 62 500(2)
Chris Terry 60 000(4)
Jordan Oesterle 58 500(2)
Jesse Blacker 57 500(1)
Lucas Lessio 57 500(3)
Cory Conacher 57 500(0)




NewJersey

ArenaCherry Hill Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$52 162 699
Home Games Remaining0
Avg. Attendance20 000
Avg. Revenue/Game$1 470 000
Projected Revenue$0 000

Expenses

Pro Payroll$70 666 000
Farm Payroll$1 336 200
Prospect Fees$48 000
Coach$750 000
Games Remaining0
Total Game Expenses$887 807
Projected Expenses$0 000
Projected Balance$52 162 699

Salary Commitment

Year: 2014$72 002 200
Year: 2015$60 215 400
Year: 2016$55 590 500
Year: 2017$42 818 000

Pro Payroll

Shea Weber 12 000 000(5)
Erik Karlsson 7 000 000(5)
Daniel Sedin 7 000 000(4)
Sean Monahan 6 500 000(3)
Sam Gagner 5 000 000(3)
Tyler Ennis 4 750 000(4)
Jaroslav Halak 4 250 000(1)
Joel Ward 3 275 000(2)
Zbynek Michalek 3 200 000(4)
Kevan Miller 2 500 000(5)
Jason Zucker 2 000 000(1)
Cody Eakin 2 000 000(4)
Tyler Kennedy 2 000 000(1)
Kris Russell 1 300 000(1)
Cody McLeod 1 150 000(2)
Luke Schenn 1 000 000(5)
Bo Horvat 925 000(1)
Brett Connolly 850 000(5)
Mark Scheifele 833 000(1)
Filip Forsberg 833 000(4)
Matt Irwin 575 000(5)
Nicklas Grossmann 575 000(5)
Patrick Maroon 575 000(3)
Drew MacIntyre 575 000(3)


Farm Payroll

Cam Talbot 415 000(5)
Ladislav Smid 225 000(1)
Bill Arnold 82 400(2)
Brendan Leipsik 69 300(1)
Ben Street 65 000(3)
Andrew Desjardins 64 000(1)
Sam Carrick 63 000(1)
Brett Bellemore 60 000(2)
Tim Erixon 60 000(4)
Michael Latta 60 000(5)
Borna Rendulic 57 500(1)
Philippe Cornet 57 500(2)
Aaron Johnson 57 500(3)




Phoenix

ArenaMemorial Coliseum
Capacity20 000
Ticket Price$52,00


Income

Current Funds$118 420 504
Home Games Remaining0
Avg. Attendance16 633
Avg. Revenue/Game$1 816 287
Projected Revenue$0 000

Expenses

Pro Payroll$46 213 000
Farm Payroll$1 603 600
Prospect Fees$40 500
Coach$500 000
Games Remaining0
Total Game Expenses$589 721
Projected Expenses$0 000
Projected Balance$118 420 504

Salary Commitment

Year: 2014$47 816 600
Year: 2015$41 559 100
Year: 2016$37 169 500
Year: 2017$14 050 000

Pro Payroll

Dustin Brown 7 000 000(4)
Johnny Gaudreau 6 750 000(3)
Milan Lucic 6 000 000(3)
Mark Stuart 3 300 000(4)
Nikolai Kulemin 2 600 000(1)
Ryan Murray 2 285 000(3)
Tobias Rieder 2 000 000(3)
Tyson Barrie 2 000 000(3)
Ryan Ellis 1 500 000(3)
Jason Demers 1 500 000(2)
Tyler Bozak 1 400 000(1)
Tanner Pearson 1 250 000(2)
Anthony Beauvillier 925 000(3)
Matt Cullen 800 000(4)
Chris Wideman 800 000(5)
Remi Elie 767 000(2)
Jonathan Marchessault 750 000(5)
Keith Kinkaid 700 000(4)
Josh Archibald 667 000(1)
Jusse Saros 667 000(2)
Kevin Labanc 667 000(3)
Joseph Blandisi 665 000(1)
Connor Knapp 620 000(3)
Brandon Pirri 600 000(1)


Farm Payroll

Jonathan Quick 700 000(5)
Patrick Sieloff 92 500(1)
Jack Roslovic 92 500(3)
Tyson Jost 90 000(3)
Quinton Howden 85 100(2)
Luke Gazdic 75 000(3)
Michael Sgarbossa 60 500(2)
Brendan Shinnimin 60 000(1)
Andrew Agozzino 60 000(1)
Sergey Tolchinsky 60 000(2)
Jean-Sebastien Dea 57 500(1)
John Negrin 57 500(3)
Colin Smith 57 500(3)
Mitch Callahan 55 500(1)




Miami

ArenaMiami Arena
Capacity20 000
Ticket Price$50,00


Income

Current Funds$71 309 744
Home Games Remaining0
Avg. Attendance19 980
Avg. Revenue/Game$2 097 866
Projected Revenue$0 000

Expenses

Pro Payroll$67 532 000
Farm Payroll$1 046 500
Prospect Fees$36 000
Coach$880 000
Games Remaining0
Total Game Expenses$847 494
Projected Expenses$0 000
Projected Balance$71 309 744

Salary Commitment

Year: 2014$68 578 500
Year: 2015$47 536 000
Year: 2016$36 347 000
Year: 2017$13 882 000

Pro Payroll

P.K. Subban 11 000 000(3)
Alex Ovechkin 9 000 000(2)
Joe Thornton 6 750 000(3)
Gabriel Landeskog 5 500 000(1)
Nathan MacKinnon 5 000 000(5)
Chris Kreider 5 000 000(1)
Aleksander Barkov 4 500 000(5)
Kevin Klein 2 750 000(3)
Marc Methot 2 750 000(1)
Matt Niskanen 2 100 000(1)
Zack Kassian 2 000 000(1)
Kyle Clifford 1 250 000(5)
Jack Eichel 925 000(2)
Nikita Zaitsev 925 000(1)
Jesse Puljujarvi 925 000(3)
Steven Santini 925 000(5)
Shea Theodore 925 000(2)
Joel Eriksson Ek 925 000(3)
J.T. Miller 874 000(4)
Nikita Zadorov 833 000(5)
Anton Khudobin 800 000(1)
Joseph Cramarossa 725 000(1)
Dominic Moore 575 000(1)
Kristers Gudlevskis 575 000(1)


Farm Payroll

Robin Lehner 315 000(5)
Rocco Grimaldi 92 500(1)
John Hayden 92 500(2)
Landon Ferraro 70 000(5)
Ben Harpur 66 500(2)
Tyson Strachan 65 000(2)
Jeremy Morin 57 500(5)
John Scott 57 500(3)
Joe Piskula 57 500(3)
Carson McMillan 57 500(2)
Joel Rechlicz 57 500(2)
Jorge Alves 57 500(5)




Toronto

ArenaMaple Leafs Garden
Capacity22 000
Ticket Price$80,00


Income

Current Funds$292 137 761
Home Games Remaining0
Avg. Attendance14 384
Avg. Revenue/Game$2 416 267
Projected Revenue$0 000

Expenses

Pro Payroll$52 117 000
Farm Payroll$1 312 800
Prospect Fees$49 500
Coach$650 000
Games Remaining0
Total Game Expenses$660 113
Projected Expenses$0 000
Projected Balance$292 137 761

Salary Commitment

Year: 2014$53 429 800
Year: 2015$37 281 800
Year: 2016$23 858 700
Year: 2017$16 116 700

Pro Payroll

Evgeni Malkin 9 000 000(1)
Patrice Bergeron 8 750 000(4)
Brad Marchand 4 500 000(2)
Andrei Markov 4 250 000(1)
John Carlson 4 000 000(5)
Hampus Lindholm 3 000 000(4)
Oscar Klefbom 3 000 000(3)
Mark Stone 2 250 000(2)
Matt Beleskey 1 400 000(3)
Gustav Nyquist 1 050 000(3)
Erik Haula 950 000(1)
Nikolaj Ehlers 925 000(2)
Michael Matheson 925 000(2)
Joshua Ho-Sang 925 000(3)
Troy Stecher 925 000(2)
Jimmy Vesey 925 000(2)
Colin Miller 900 000(2)
Austin Czarnik 843 000(1)
Adam Clendening 760 000(2)
Petr Mrazek 737 000(2)
Calle Jarnkrok 735 000(1)
Antti Raanta 700 000(3)
Brayden Point 667 000(3)


Farm Payroll

Slater Koekkoek 92 500(1)
Casey Nelson 92 500(1)
Sonny Milano 92 500(2)
Mike Reilly 92 500(1)
Nick Sorensen 92 500(1)
Kyle Rau 79 200(4)
Phoenix Copley 76 700(2)
Teemu Pulkkinen 73 500(2)
Brian Ferlin 72 500(2)
Greg McKegg 70 000(2)
Justin Bailey 66 700(2)
Riley Barber 66 700(2)
Niklas Treutle 57 500(5)
Michael Keranen 57 500(5)
Max Friberg 57 500(2)
Patrice Cormier 57 500(5)
Scott Timmins 57 500(4)
Jamie Doornbosch 57 500(5)




Birmingham

ArenaJefferson Civic Center
Capacity22 000
Ticket Price$55,00


Income

Current Funds$236 957 380
Home Games Remaining0
Avg. Attendance21 049
Avg. Revenue/Game$2 431 431
Projected Revenue$0 000

Expenses

Pro Payroll$62 822 000
Farm Payroll$953 000
Prospect Fees$33 000
Coach$750 000
Games Remaining0
Total Game Expenses$787 293
Projected Expenses$0 000
Projected Balance$236 957 380

Salary Commitment

Year: 2014$63 775 000
Year: 2015$56 001 200
Year: 2016$35 240 200
Year: 2017$28 560 200

Pro Payroll

Claude Giroux 9 000 000(5)
Dan Girardi 6 000 000(5)
James Neal 5 000 000(2)
Tyler Seguin 4 500 000(2)
Antti Niemi 4 000 000(3)
Mark Giordano 3 500 000(1)
Christopher Tanev 3 500 000(4)
Kyle Turris 3 500 000(4)
Ryan Johansen 3 000 000(2)
Brenden Dillon 2 750 000(5)
Andrew Cogliano 2 670 000(2)
Tyler Toffoli 2 600 000(2)
Justin Faulk 2 500 000(1)
Jaden Schwartz 2 000 000(2)
Justin Schultz 1 400 000(5)
J.T. Brown 1 250 000(5)
Sebastian Aho 925 000(3)
Tyler Motte 925 000(3)
Zach Hyman 920 000(1)
Mark Barberio 800 000(4)
Reid Boucher 715 000(3)
Fredrik Claesson 700 000(2)
Connor Hellebuyck 667 000(1)


Farm Payroll

Mike Weber 166 700(4)
Hunter Shinkaruk 92 500(2)
Kenny Agostino 73 500(2)
Christoph Bertschy 69 300(4)
Raman Hrabarenka 69 300(1)
Yann Danis 67 500(2)
Ryan Johnston 66 700(4)
Tom Kostopoulos 60 000(1)
Tanner Richard 57 500(1)
Jon DiSalvatore 57 500(2)
Trevor Smith 57 500(4)
Andrew MacWilliam 57 500(3)
Justin Hodgman 57 500(3)




NewYork

ArenaNassau County Coliseum
Capacity22 000
Ticket Price$40,00


Income

Current Funds$101 312 697
Home Games Remaining0
Avg. Attendance19 269
Avg. Revenue/Game$1 618 475
Projected Revenue$0 000

Expenses

Pro Payroll$45 800 000
Farm Payroll$1 689 800
Prospect Fees$63 000
Coach$1 000 000
Games Remaining0
Total Game Expenses$592 107
Projected Expenses$0 000
Projected Balance$101 312 697

Salary Commitment

Year: 2014$47 489 800
Year: 2015$35 007 500
Year: 2016$30 712 500
Year: 2017$14 660 000

Pro Payroll

Alexander Radulov 5 750 000(3)
Morgan Rielly 5 000 000(5)
Jonathan Ericsson 4 250 000(4)
Mikkel Boedker 3 750 000(4)
Troy Brouwer 3 650 000(3)
Matt Read 3 000 000(3)
Riley Sheahan 2 075 000(1)
Brian Boyle 2 000 000(3)
Darren Helm 1 750 000(2)
Jamie McBain 1 700 000(1)
Torey Krug 1 400 000(1)
Justin Braun 1 000 000(1)
Nathan Beaulieu 1 000 000(2)
Joonas Donskoi 925 000(1)
Mitchell Marner 925 000(3)
Kyle Brodziak 900 000(4)
Melker Karlsson 825 000(1)
Devante Smith-Pelly 800 000(1)
Xavier Ouellet 715 000(2)
Michal Kempny 700 000(2)
Connor Carrick 650 000(1)
Andreas Martinsen 640 000(1)
Bryan Rust 620 000(1)
Michael Haley 600 000(1)
Joni Ortio 600 000(3)
Scott Darling 575 000(1)


Farm Payroll

Pekka Rinne 700 000(4)
Gregory Campbell 130 000(2)
Tomas Jurco 95 000(1)
Mirco Mueller 92 500(1)
Markus Sorensen 92 500(1)
Keegan Lowe 75 000(1)
Frank Corrado 70 000(3)
Chandler Stephenson 69 300(1)
Joseph Labate 68 000(1)
Kurtis Gabriel 65 000(1)
Zach Boychuk 60 000(4)
Anthony Peluso 57 500(3)
Justin Peters 57 500(1)
Dylan Olsen 57 500(1)




Calgary

ArenaStampete Corral
Capacity22 000
Ticket Price$55,00


Income

Current Funds$202 492 385
Home Games Remaining0
Avg. Attendance14 314
Avg. Revenue/Game$1 653 351
Projected Revenue$0 000

Expenses

Pro Payroll$39 859 000
Farm Payroll$1 378 200
Prospect Fees$43 500
Coach$750 000
Games Remaining0
Total Game Expenses$512 570
Projected Expenses$0 000
Projected Balance$202 492 385

Salary Commitment

Year: 2014$41 237 200
Year: 2015$27 613 700
Year: 2016$12 750 000
Year: 2017$3 160 000

Pro Payroll

Joffrey Lupul 5 250 000(3)
Milan Michalek 4 750 000(1)
Patrik Berglund 3 700 000(3)
Brad Stuart 3 600 000(2)
Patric Hornqvist 3 500 000(2)
Jeff Petry 1 800 000(2)
Nikita Nikitin 1 800 000(1)
Mark Letestu 1 800 000(4)
Shawn Matthias 1 650 000(2)
Thomas Vanek 1 300 000(5)
Michal Neuvirth 1 150 000(1)
Patrick Wiercioch 1 100 000(2)
Andrew Copp 925 000(1)
Drake Caggiula 925 000(2)
Shayne Gostisbehere 925 000(1)
Yannick Weber 850 000(2)
Joe Morrow 800 000(1)
Klas Dahlbeck 750 000(1)
Shane Prince 700 000(1)
Tristan Jarry 667 000(2)
Scott Wilson 642 000(1)
Denis Malgin 640 000(3)
Joel Vermin 635 000(1)


Farm Payroll

Ryan Miller 625 000(2)
Raphael Diaz 120 000(1)
Ryan Carter 80 000(2)
Dominik Simon 66 700(2)
Connor Brickley 65 000(1)
Kent Simpson 64 000(1)
Mark Alt 62 500(1)
Tommy Cross 60 000(4)
Thomas Tynan 60 000(1)
Harry Zolnierczyk 60 000(1)
Jiki Sekac 57 500(1)
Jamie Devane 57 500(1)




SFrancisco

ArenaCow Palace
Capacity22 000
Ticket Price$75,00


Income

Current Funds$289 640 461
Home Games Remaining0
Avg. Attendance16 091
Avg. Revenue/Game$2 651 369
Projected Revenue$0 000

Expenses

Pro Payroll$63 705 000
Farm Payroll$1 356 300
Prospect Fees$31 500
Coach$500 000
Games Remaining0
Total Game Expenses$799 912
Projected Expenses$0 000
Projected Balance$289 640 461

Salary Commitment

Year: 2014$65 061 300
Year: 2015$49 511 300
Year: 2016$37 691 300
Year: 2017$20 407 500

Pro Payroll

Ryan O'Reilly 11 000 000(1)
Paul Stastny 6 600 000(2)
Rasmus Ristolainen 5 400 000(4)
Kevin Shattenkirk 5 200 000(4)
Jakub Voracek 4 500 000(4)
Steve Mason 4 100 000(3)
Jonas Brodin 4 000 000(3)
Jack Johnson 3 500 000(1)
Jamie McGinn 2 900 000(3)
Boone Jenner 2 900 000(3)
Tomas Tatar 2 750 000(5)
Elias Lindholm 2 500 000(4)
Timo Meier 925 000(3)
Brandon Montour 925 000(2)
Michael Kapla 925 000(2)
Ben Hutton 868 000(1)
Rickard Rakell 833 000(3)
Brandon Carlo 718 000(3)
Artturi Lehkonen 667 000(3)
Vince Hinostroza 667 000(2)
William Carrier 652 000(2)
Miles Wood 600 000(2)
Jared Coreau 575 000(2)


Farm Payroll

Tuukka Rask 600 000(2)
Colin White 92 500(3)
Nick Lappin 84 300(2)
Scott Laughton 83 300(3)
Lucas Wallmark 67 500(2)
Tyler Bertuzzi 66 700(2)
Stefan Elliott 65 000(1)
Blake Pietila 65 000(3)
Frederick Gaudreau 59 500(1)
Matt Lorito 57 500(5)
Marek Mazanec 57 500(1)
Tomas Nosek 57 500(2)




Laval

ArenaColisée
Capacity22 000
Ticket Price$54,00


Income

Current Funds$312 380 907
Home Games Remaining0
Avg. Attendance21 824
Avg. Revenue/Game$2 474 841
Projected Revenue$0 000

Expenses

Pro Payroll$68 800 000
Farm Payroll$1 395 600
Prospect Fees$60 000
Coach$650 000
Games Remaining0
Total Game Expenses$864 702
Projected Expenses$0 000
Projected Balance$312 380 907

Salary Commitment

Year: 2014$70 195 600
Year: 2015$37 303 400
Year: 2016$21 890 000
Year: 2017$12 175 000

Pro Payroll

Vladimir Tarasenko 8 000 000(1)
Anze Kopitar 7 500 000(2)
Jeff Carter 7 000 000(4)
Zdeno Chara 6 000 000(1)
Brendan Gallagher 5 500 000(1)
Devan Dubnyk 5 000 000(4)
Vincent Trocheck 3 750 000(3)
Brandon Dubinsky 3 750 000(1)
Alexander Edler 3 250 000(1)
Evgeny Kuznetsov 2 600 000(2)
John Klingberg 2 250 000(1)
Cody Ceci 2 250 000(3)
John Gibson 1 500 000(1)
Cam Atkinson 1 175 000(3)
Patrick Eaves 1 150 000(2)
Alec Martinez 1 100 000(2)
Jake Muzzin 1 000 000(2)
Josh Morrissey 925 000(2)
Pavel Buchnevich 925 000(3)
Radek Faksa 833 000(1)
Mike Hoffman 750 000(3)
Artemy Panarin 700 000(1)
Derek Forbort 650 000(2)
Josh Anderson 642 000(1)
Paul Byron 600 000(3)


Farm Payroll

Hudson Fasching 92 500(2)
Nikolai Goldobin 92 500(2)
Kalle Kossila 92 500(2)
Alex Tuch 92 500(3)
Daniel O'Regan 79 200(2)
Michael Mersch 79 200(1)
Trevor Carrick 70 000(1)
Antoine Bibeau 68 000(1)
Brett Lernout 66 700(2)
Laurent Brossoit 65 000(1)
Patrick Brown 65 000(2)
Seth Griffith 62 500(1)
Brendan Ranford 62 500(1)
Marek Hrivik 60 000(1)
Brad Hunt 60 000(5)
Brett Bulmer 57 500(5)
Brian Gibbons 57 500(5)
Mike McKenna 57 500(3)
Wade Megan 57 500(3)
Evan McEnemy 57 500(3)




Baltimore

ArenaBaltimore Arena
Capacity22 000
Ticket Price$45,00


Income

Current Funds$147 435 969
Home Games Remaining0
Avg. Attendance17 773
Avg. Revenue/Game$1 679 440
Projected Revenue$0 000

Expenses

Pro Payroll$54 104 500
Farm Payroll$1 781 900
Prospect Fees$57 000
Coach$500 000
Games Remaining0
Total Game Expenses$688 334
Projected Expenses$0 000
Projected Balance$147 435 969

Salary Commitment

Year: 2014$55 119 400
Year: 2015$41 154 400
Year: 2016$22 849 500
Year: 2017$14 840 000

Pro Payroll

Sidney Crosby 7 500 000(1)
Jason Pominville 6 250 000(2)
Valtteri Filppula 6 000 000(4)
Paul Martin 5 000 000(3)
Jake Gardiner 4 050 000(5)
Niklas Hjalmarsson 3 500 000(2)
David Perron 3 500 000(2)
Craig Smith 2 000 000(3)
Nick Bonino 1 700 000(1)
Ian Cole 1 500 000(4)
David Savard 1 300 000(4)
Thomas Hickey 1 250 000(1)
Zemgus Girgensons 1 150 000(4)
Matt Benning 925 000(2)
Michael McCarron 925 000(2)
William Nylander 925 000(2)
Adam Larsson 900 000(1)
Brock McGinn 843 000(1)
Christian Dvorak 792 000(3)
Taylor Graovac 767 000(0)
Beau Bennett 725 000(5)
Anthony Stolarz 725 000(1)
Jacob Josefson 725 000(1)
Kevin Poulin 577 500(2)
Carter Hutton 575 000(2)


Farm Payroll

Roberto Luongo 671 400(2)
Tomas Vokoun 200 000(2)
Anton Lander 105 000(1)
Denis Gurianov 92 500(3)
Mark Visentin 81 000(2)
Taylor Leier 81 000(1)
Blake Coleman 69 300(1)
Erik Gustafsson 66 700(1)
Robert Bortuzzo 65 000(3)
Andy Miele 60 000(3)
David Musil 60 000(2)
David Warsofsky 57 500(5)
Drayson Bowman 57 500(2)
Aaron Palushaj 57 500(2)
Gabriel Dumont 57 500(4)




Cincinnati

ArenaRiverfront Coliseum
Capacity21 000
Ticket Price$50,00


Income

Current Funds$185 427 550
Home Games Remaining0
Avg. Attendance14 091
Avg. Revenue/Game$1 479 409
Projected Revenue$0 000

Expenses

Pro Payroll$57 843 000
Farm Payroll$1 470 300
Prospect Fees$60 000
Coach$500 000
Games Remaining0
Total Game Expenses$730 162
Projected Expenses$0 000
Projected Balance$185 427 550

Salary Commitment

Year: 2014$59 313 300
Year: 2015$51 471 600
Year: 2016$41 791 100
Year: 2017$9 235 000

Pro Payroll

Jonathan Toews 6 500 000(3)
Marian Gaborik 6 075 000(3)
Jay Bouwmeester 5 600 000(3)
Dmitry Kulikov 4 500 000(5)
Viktor Rask 4 000 000(3)
Marc Staal 3 875 000(2)
Erik Johnson 3 750 000(3)
Luca Sbisa 3 600 000(5)
Matt Duchene 3 250 000(1)
Carl Hagelin 2 100 000(2)
Vladislav Namestnikov 1 900 000(2)
Jannik Hansen 1 350 000(1)
Jake McCabe 1 250 000(3)
Jesper Fast 1 000 000(1)
Anthony DeAngelo 925 000(3)
J. T. Compher 925 000(3)
Jared McCann 925 000(2)
Adrian Kempe 925 000(3)
Andrei Vasilevskiy 925 000(1)
Tim Schaller 925 000(1)
Travis Konecky 925 000(3)
Michael Leighton 700 000(5)
Nic Petan 693 000(2)
Sven Andrighetto 650 000(3)
Colton Sissons 575 000(3)


Farm Payroll

Jared Boll 170 000(4)
Mikhail Sergachev 92 500(3)
Matthew Peca 92 500(5)
Clayton Keller 90 000(3)
Christian Fischer 81 800(3)
Linus Ullmark 79 200(1)
Vladislav Kamenev 74 300(3)
Garrett Wilson 71 500(1)
Jarred Tinordi 70 000(2)
Philip Samuelsson 64 000(1)
Petteri Lindbohm 62 000(1)
Jordan Binnington 60 000(3)
Cody Bass 60 000(2)
Jared Staal 57 500(5)
John Ramage 57 500(1)
Adam Pardy 57 500(3)
Ryan Craig 57 500(1)
Maxim Noreau 57 500(2)
Colin McDonald 57 500(4)
Brian O'Neill 57 500(4)




Winnipeg

ArenaWinnipeg Arena
Capacity22 000
Ticket Price$40,00


Income

Current Funds$190 012 575
Home Games Remaining0
Avg. Attendance21 654
Avg. Revenue/Game$1 818 986
Projected Revenue$0 000

Expenses

Pro Payroll$47 813 000
Farm Payroll$1 700 400
Prospect Fees$67 500
Coach$500 000
Games Remaining0
Total Game Expenses$610 743
Projected Expenses$0 000
Projected Balance$190 012 575

Salary Commitment

Year: 2014$49 513 400
Year: 2015$35 563 500
Year: 2016$33 423 200
Year: 2017$23 540 500

Pro Payroll

Nicklas Backstrom 6 500 000(4)
TJ Brodie 4 838 000(5)
Kris Versteeg 4 700 000(3)
Adam Henrique 4 000 000(4)
Jakob Silfverberg 3 750 000(5)
Artem Anisimov 3 100 000(3)
Brock Nelson 2 500 000(1)
Lars Eller 2 500 000(4)
Dmitry Orlov 1 750 000(1)
Sven Baertschi 1 700 000(1)
PA Parenteau 1 500 000(4)
Mark Pysyk 1 250 000(1)
Louis Domingue 1 000 000(1)
Jon Gillies 925 000(1)
Ivan Provorov 925 000(3)
Malcolm Subban 925 000(1)
Josh Manson 925 000(3)
Anthony Mantha 925 000(2)
Pavel Zacha 925 000(2)
Joel Edmundson 900 000(1)
Teuvo Teravainen 833 000(1)
Brian Dumoulin 800 000(1)
Chris Tierney 642 000(1)


Farm Payroll

Martin Jones 300 000(5)
Chris Butler 120 000(1)
Andrej Nestrasil 95 000(5)
Kasperi Kapanen 92 500(2)
Nikita Scherbak 92 500(3)
Jacob De La Rose 92 500(1)
Henrik Samuelsson 92 500(1)
Emile Poirier 92 500(1)
Duncan Siemens 87 400(1)
Matt Donovan 82 700(3)
Spencer Martin 74 300(2)
Tobias Lindberg 66 000(2)
Stefan Matteau 65 000(1)
Ryan Hamilton 60 000(1)
Adam Payerl 57 500(5)
Brandon Bollig 57 500(2)
Stuart Percy 57 500(1)
Andrew Campbell 57 500(3)
Stanislav Galiev 57 500(1)




Houston

ArenaThe Summit
Capacity20 000
Ticket Price$40,00


Income

Current Funds$112 725 349
Home Games Remaining0
Avg. Attendance20 000
Avg. Revenue/Game$1 680 000
Projected Revenue$0 000

Expenses

Pro Payroll$71 541 880
Farm Payroll$1 417 900
Prospect Fees$36 000
Coach$500 000
Games Remaining0
Total Game Expenses$896 290
Projected Expenses$0 000
Projected Balance$112 725 349

Salary Commitment

Year: 2014$72 959 780
Year: 2015$51 970 480
Year: 2016$45 686 100
Year: 2017$31 100 000

Pro Payroll

Marian Hossa 7 900 000(1)
Duncan Keith 7 600 000(3)
Drew Doughty 7 450 000(5)
Alex Pietrangelo 7 000 000(1)
Alexander Steen 5 800 000(4)
Jarome Iginla 5 500 000(3)
Derick Brassard 5 000 000(4)
Nikita Kucherov 4 250 000(4)
Mike Fisher 4 200 000(1)
Mikael Granlund 3 000 000(4)
Jacob Trouba 2 500 000(5)
Danny DeKeyser 2 250 000(4)
Jared Spurgeon 1 500 000(2)
Jhonas Enroth 1 250 000(3)
Blake Comeau 1 000 000(2)
Brad Boyes 1 000 000(2)
Brayden Schenn 900 000(1)
Cody Goloubef 826 880(2)
Tyler Pitlick 725 000(1)
Matt Hackett 715 000(2)
Nick Shore 600 000(4)
Zac Dalpe 575 000(2)


Farm Payroll

Barret Jackman 325 000(2)
Jake Allen 250 000(5)
Travis Moen 185 000(2)
Patrick Kaleta 125 000(1)
Mathew Barzal 92 500(3)
Mark Jankowski 92 500(2)
Jerry D'Amigo 85 100(3)
Phil Di Giuseppe 81 800(1)
Colby Robak 65 000(2)
Sean Collins 58 500(3)
Darren Archibald 57 500(1)




Michigan

ArenaCobo Hall
Capacity20 000
Ticket Price$51,00


Income

Current Funds$105 476 408
Home Games Remaining0
Avg. Attendance16 940
Avg. Revenue/Game$1 814 293
Projected Revenue$0 000

Expenses

Pro Payroll$65 731 000
Farm Payroll$2 478 900
Prospect Fees$69 000
Coach$500 000
Games Remaining0
Total Game Expenses$838 767
Projected Expenses$0 000
Projected Balance$105 476 408

Salary Commitment

Year: 2014$68 209 900
Year: 2015$57 047 900
Year: 2016$34 379 700
Year: 2017$19 695 500

Pro Payroll

Eric Staal 8 500 000(1)
Rick Nash 8 000 000(5)
Michael Frolik 5 500 000(4)
Mikko Koivu 5 400 000(3)
Ryan Callahan 4 825 000(2)
Jeff Skinner 4 350 000(2)
Michael Stone 4 000 000(5)
Matt Stajan 3 625 000(3)
Andy Greene 3 500 000(3)
Francois Beauchemin 3 500 000(2)
Chris Kelly 3 500 000(2)
Antoine Roussel 1 800 000(2)
Michael Raffl 1 000 000(3)
Noah Hanifin 925 000(2)
David Rittich 925 000(1)
Trevor Van Riemsdyk 750 000(5)
Jyrki Jokipakka 728 000(1)
Connor Brown 718 000(1)
Chris Thorburn 630 000(2)
Richard Bachman 625 000(2)
Joakim Nordstrom 605 000(2)
Derek Ryan 600 000(2)
Dennis Rasmussen 575 000(5)
Josh Leivo 575 000(3)
Mark Borowiecki 575 000(2)


Farm Payroll

Ben Bishop 595 000(5)
Christian Ehrhoff 400 000(3)
Steve Downie 275 000(2)
Jonny Brodzinski 92 500(5)
Dillon Simpson 92 500(1)
Tyler Gaudet 87 400(2)
Dean Kukan 74 250(1)
Nick Petrecki 71 500(2)
Sean Kuraly 69 300(2)
Vojteh Mozik 66 750(1)
Anton Lindholm 66 700(3)
Dana Tyrell 65 500(4)
Victor Bartley 60 000(3)
Tyler Randell 60 000(4)
Carter Camper 57 500(1)
Sergei Plotnikov 57 500(2)
Andrew Bodnarchuk 57 500(2)
Seth Helgeson 57 500(4)
Steven Kampfer 57 500(2)
Joe Finley 57 500(3)
Nick Drazenovic 57 500(2)




Quebec

ArenaColisée
Capacity22 000
Ticket Price$45,00


Income

Current Funds$282 457 895
Home Games Remaining0
Avg. Attendance16 095
Avg. Revenue/Game$2 096 152
Projected Revenue$0 000

Expenses

Pro Payroll$44 931 000
Farm Payroll$991 900
Prospect Fees$43 500
Coach$500 000
Games Remaining0
Total Game Expenses$566 663
Projected Expenses$0 000
Projected Balance$282 457 895

Salary Commitment

Year: 2014$45 922 900
Year: 2015$25 033 400
Year: 2016$15 751 400
Year: 2017$7 888 000

Pro Payroll

Travis Zajac 5 000 000(3)
Victor Hedman 4 250 000(5)
Roman Josi 4 000 000(2)
Cory Schneider 3 500 000(1)
T.J. Oshie 3 375 000(1)
Scott Hartnell 3 200 000(1)
Nail Yakupov 2 500 000(3)
Roman Polak 2 450 000(1)
Adam McQuaid 1 800 000(1)
Jacob Markstrom 1 600 000(5)
Zack Smith 1 500 000(2)
Marcus Kruger 1 250 000(1)
Mattias Ekholm 1 038 000(4)
Anders Nilsson 1 000 000(5)
Magnus Paajarvi 1 000 000(2)
Ryan Hartman 925 000(1)
David Pastrnak 925 000(1)
Alexander Wennberg 925 000(1)
Mark Dano 925 000(1)
Mika Zibanejad 833 000(2)
Nino Niederreiter 810 000(2)
Esa Lindell 767 000(1)
Brett Pesce 743 000(2)
Viktor Arvidsson 615 000(1)


Farm Payroll

Robert Hagg 92 500(2)
Kyle Connor 92 500(3)
Chris Bigras 86 500(2)
Matt Grzelcyk 79 200(2)
Valentin Zykov 72 800(2)
A. J. Greer 72 500(3)
Brandan Guhle 66 700(3)
Blake Speers 66 700(3)
Anton Forsberg 65 000(2)
J. C. Lipon 65 000(3)
Magnus Hellberg 60 000(1)
Kevin Porter 57 500(1)
Alex Friesen 57 500(1)
Chris Brown 57 500(1)




Cleveland

ArenaRichfield Coliseum
Capacity21 500
Ticket Price$51,00


Income

Current Funds$185 896 490
Home Games Remaining0
Avg. Attendance17 944
Avg. Revenue/Game$1 921 770
Projected Revenue$0 000

Expenses

Pro Payroll$62 025 000
Farm Payroll$1 873 400
Prospect Fees$51 000
Coach$650 000
Games Remaining0
Total Game Expenses$787 798
Projected Expenses$0 000
Projected Balance$185 896 490

Salary Commitment

Year: 2014$63 898 400
Year: 2015$56 310 000
Year: 2016$42 642 000
Year: 2017$28 755 000

Pro Payroll

Zach Parise 9 000 000(4)
Henrik Sedin 6 100 000(2)
Mike Cammalleri 5 000 000(3)
Craig Anderson 4 750 000(5)
Jason Garrison 4 500 000(4)
Kevin Bieksa 4 000 000(5)
Ondrej Pavelec 3 500 000(2)
Steve Ott 3 200 000(3)
Mathieu Perreault 3 000 000(3)
Carl Gunnarsson 2 900 000(5)
Blake Wheeler 2 650 000(1)
Benoit Pouliot 1 800 000(1)
Alexey Marchenko 1 300 000(5)
Mats Zuccarello 1 150 000(2)
Adam Lowry 1 000 000(5)
Jon Merrill 1 000 000(2)
Adam Pelech 925 000(1)
Jordan Schmaltz 925 000(2)
Eric Gelinas 900 000(1)
Brett Ritchie 875 000(1)
Zach Sanford 875 000(3)
Johan Larsson 800 000(2)
Derek Grant 700 000(3)
Stefan Noesen 600 000(3)
Austin Watson 575 000(5)


Farm Payroll

Raffi Torres 275 000(3)
Chad LaRose 150 000(3)
Reto Berra 150 000(5)
Tanner Glass 145 000(4)
Jujhar Khaira 92 500(1)
David Rundblad 87 000(3)
Gustav Olofsson 76 700(1)
Steve Bernier 75 000(2)
Vladimir Sobotka 75 000(4)
Mike Brown 72 500(1)
Oskar Sundqvist 66 700(1)
Martin Frk 65 000(1)
Blair Jones 65 000(1)
Ross Johnston 62 000(4)
Nathan Lieuwen 60 500(4)
Brandon Mashinter 60 500(2)
Alexandre Grenier 60 000(5)
T. J. Brennan 60 000(4)
Taylor Fedun 60 000(5)
Matt Fraser 57 500(5)
Pierre-Cedric Labrie 57 500(2)




Denver

ArenaMcNicholls Arena
Capacity22 000
Ticket Price$47,00


Income

Current Funds$209 724 108
Home Games Remaining0
Avg. Attendance19 898
Avg. Revenue/Game$1 963 961
Projected Revenue$0 000

Expenses

Pro Payroll$62 165 000
Farm Payroll$3 483 000
Prospect Fees$39 000
Coach$500 000
Games Remaining0
Total Game Expenses$807 159
Projected Expenses$0 000
Projected Balance$209 724 108

Salary Commitment

Year: 2014$65 648 000
Year: 2015$53 628 000
Year: 2016$42 502 000
Year: 2017$32 477 300

Pro Payroll

Dion Phaneuf 7 500 000(5)
Jordan Eberle 6 000 000(5)
Zach Bogosian 5 250 000(5)
Mike Ribeiro 5 000 000(1)
Nazem Kadri 5 000 000(5)
Max Pacioretty 4 000 000(3)
Justin Williams 3 750 000(2)
Nick Leddy 3 400 000(1)
Jonathan Huberdeau 3 250 000(4)
James Reimer 2 600 000(3)
Ron Hainsey 2 500 000(3)
Erik Gudbranson 2 250 000(2)
Justin Abdelkader 2 250 000(4)
Sean Couturier 1 500 000(2)
Matt Martin 1 300 000(4)
Charlie Lindgren 925 000(1)
Paul LaDue 925 000(1)
Paul Postma 850 000(4)
Michael Ferland 825 000(2)
Curtis McKenzie 650 000(1)
Brandon Davidson 640 000(2)
Nick Holden 600 000(2)
Jordan Martinook 600 000(2)
Oscar Lindberg 600 000(1)


Farm Payroll

Zach Sill 750 000(5)
Andrey Pedan 700 000(3)
Carey Price 575 000(2)
Valeri Nichushkin 92 500(5)
Jason Dickinson 92 500(2)
Jaycob Megna 92 500(5)
Evgeny Svechnikov 92 500(2)
Alexander Khokhlachev 89 400(3)
Dave Dziurzynski 75 000(4)
Andreas Englund 74 300(3)
Christobal Nieves 74 300(2)
Daniel Carr 72 500(1)
Robbie Russo 69 300(1)
Marek Langhammer 67 300(5)
Joel Hanley 66 700(1)
Nick Paul 66 700(2)
Max McCormick 65 500(1)
Rob Klinkhammer 65 000(1)
MacKenzie Skapski 63 000(1)
Barclay Goodrow 61 000(3)
Turner Elson 60 500(1)
Ben Holmstrom 60 000(2)
Mike Angelidis 57 500(1)




Dayton

ArenaHara Arena
Capacity22 000
Ticket Price$35,00


Income

Current Funds$25 321 910
Home Games Remaining0
Avg. Attendance21 467
Avg. Revenue/Game$1 577 916
Projected Revenue$0 000

Expenses

Pro Payroll$68 809 000
Farm Payroll$1 460 400
Prospect Fees$34 500
Coach$500 000
Games Remaining0
Total Game Expenses$863 462
Projected Expenses$0 000
Projected Balance$25 321 910

Salary Commitment

Year: 2014$70 269 400
Year: 2015$56 973 800
Year: 2016$54 216 800
Year: 2017$44 042 500

Pro Payroll

Corey Perry 10 000 000(5)
Henrik Zetterberg 7 500 000(5)
Johnny Boychuk 7 000 000(4)
Dennis Wideman 6 000 000(5)
Oliver Ekman-Larsson 6 000 000(1)
Dan Hamhuis 4 250 000(3)
Joe Pavelski 4 000 000(1)
Tyler Johnson 4 000 000(5)
Daniel Winnik 2 700 000(4)
Joe Colborne 2 500 000(5)
Brian Elliott 2 300 000(3)
Cody Franson 2 000 000(2)
Lauri Korpikoski 1 850 000(1)
Al Montoya 950 000(5)
Kevin Connauton 950 000(5)
Brendan Perlini 925 000(3)
Jeff Zatkoff 900 000(5)
Philip Danault 875 000(3)
Markus Granlund 850 000(3)
Greg Pateryn 750 000(5)
Conor Sheary 667 000(1)
Olivier Bjorkstrand 642 000(2)
Ryan Sproul 600 000(3)
Nic Dowd 600 000(4)


Farm Payroll

Johan Franzen 525 000(1)
Maxime Talbot 100 000(4)
Brock Boeser 92 500(3)
Sean Malone 92 500(5)
Evan Rodrigues 84 300(3)
Ryan Murphy 75 000(3)
Markus Hannikainen 69 300(1)
Noel Acciari 69 300(1)
Nelson Nogier 65 000(3)
Taylor Beck 57 500(1)
Eric Comrie 57 500(2)
Theo Peckham 57 500(2)
Mike Halmo 57 500(1)
Garret Sparks 57 500(3)




Vancouver

ArenaPacific Coliseum
Capacity22 000
Ticket Price$45,00


Income

Current Funds$59 751 629
Home Games Remaining0
Avg. Attendance16 246
Avg. Revenue/Game$1 535 202
Projected Revenue$0 000

Expenses

Pro Payroll$54 643 000
Farm Payroll$1 838 089
Prospect Fees$60 000
Coach$500 000
Games Remaining0
Total Game Expenses$695 623
Projected Expenses$0 000
Projected Balance$59 751 629

Salary Commitment

Year: 2014$56 481 089
Year: 2015$48 066 589
Year: 2016$39 840 200
Year: 2017$22 207 200

Pro Payroll

Andrew Ladd 8 000 000(5)
Matt Moulson 6 000 000(3)
Taylor Hall 6 000 000(1)
Keith Yandle 5 250 000(2)
Carl Soderberg 4 500 000(4)
Olli Maatta 4 083 000(4)
Matthew Carle 3 500 000(3)
Brad Richardson 2 250 000(5)
Eric Fehr 2 000 000(3)
Drew Miller 1 350 000(2)
Jay McClement 1 300 000(4)
Matt Hunwick 1 200 000(4)
Jakub Vrana 925 000(3)
Julius Honka 925 000(3)
Nick Cousins 840 000(3)
Ryan Spooner 800 000(2)
Ivan Barbashev 743 000(3)
Martin Marincin 700 000(2)
Jean-Francois Berube 675 000(5)
Damon Severson 642 000(1)
Brett Kulak 635 000(1)
Nick Jensen 600 000(3)
Carter Rowney 575 000(3)
Nate Thompson 575 000(3)
Scott Wedgewood 575 000(1)


Farm Payroll

Mike Smith 600 000(3)
RJ Umberger 350 000(3)
Jan Hejda 325 000(1)
Mark Fayne 120 000(1)
Joonas Kemppainen 79 200(4)
Freddie Hamilton 68 889(2)
Tyler Wotherspoon 62 500(5)
Erik Condra 60 000(1)
Bud Holloway 57 500(1)
Byron Froese 57 500(4)
Carter Bancks 57 500(2)




Chicago

ArenaInternational Amphitheater
Capacity22 000
Ticket Price$55,00


Income

Current Funds$118 762 838
Home Games Remaining0
Avg. Attendance12 179
Avg. Revenue/Game$1 406 607
Projected Revenue$0 000

Expenses

Pro Payroll$46 318 000
Farm Payroll$1 382 400
Prospect Fees$60 000
Coach$1 000 000
Games Remaining0
Total Game Expenses$594 639
Projected Expenses$0 000
Projected Balance$118 762 838

Salary Commitment

Year: 2014$47 700 400
Year: 2015$40 247 300
Year: 2016$24 750 000
Year: 2017$20 850 000

Pro Payroll

Loui Eriksson 8 000 000(5)
Niklas Kronwall 6 000 000(2)
Marc-Andre Fleury 5 750 000(4)
John-Michael Liles 4 250 000(2)
Alex Galchenyuk 2 800 000(4)
Dwight King 1 950 000(3)
Matt Hendricks 1 850 000(4)
Jakub Kindl 1 600 000(2)
Brandon Manning 950 000(5)
Sam Bennett 925 000(1)
Kevin Fiala 925 000(1)
Nick Ritchie 925 000(2)
Sam Reinhart 925 000(1)
Leon Draisaitl 925 000(1)
Ryan Poluck 925 000(2)
Matt Puempel 900 000(3)
Viktor Stalberg 850 000(1)
Christian Folin 850 000(1)
Devin Shore 818 000(2)
Justin Falk 700 000(3)
Alex Biega 600 000(4)
Ryan Reaves 600 000(1)
Peter Budaj 575 000(2)
Chad Ruhwedel 575 000(5)
Stephen Gionta 575 000(1)
Aaron Dell 575 000(1)


Farm Payroll

Nathan Gerbe 200 000(4)
Ben Smith 150 000(3)
Nicolas Kerdiles 92 500(2)
Griffin Reinhart 92 500(1)
Drew Shore 85 100(1)
Keith Aulie 80 000(3)
Rinat Valiev 74 300(2)
Jack Campbell 65 000(2)
Charles Hudon 65 000(1)
Brian Lashoff 65 000(5)
Liam O'Brien 60 500(1)
Jim O'Brien 60 000(4)
Michael Paliotta 60 000(3)
Mark McNeill 60 000(3)
Christian Thomas 57 500(2)
Michael Bournival 57 500(2)
Rich Clune 57 500(2)




Manhattan

ArenaMadison Square Garden
Capacity20 000
Ticket Price$50,00


Income

Current Funds$106 339 867
Home Games Remaining0
Avg. Attendance16 074
Avg. Revenue/Game$1 687 639
Projected Revenue$0 000

Expenses

Pro Payroll$38 065 000
Farm Payroll$1 802 700
Prospect Fees$34 500
Coach$500 000
Games Remaining0
Total Game Expenses$492 710
Projected Expenses$0 000
Projected Balance$106 339 867

Salary Commitment

Year: 2014$39 167 700
Year: 2015$21 825 200
Year: 2016$12 235 200
Year: 2017$7 432 500

Pro Payroll

Pavel Datsyuk 6 700 000(1)
Clarke MacArthur 4 500 000(2)
Alex Tanguay 3 500 000(1)
Brian Gionta 3 250 000(1)
Clayton Stoner 3 250 000(4)
Michael Grabner 1 650 000(5)
Brendan Smith 1 250 000(2)
Andrew Hammond 1 200 000(4)
Philip Larsen 1 025 000(1)
William Karlsson 1 000 000(3)
Eddie Lack 1 000 000(3)
Aaron Ekblad 925 000(1)
Patrick Laine 925 000(3)
Connor McDavid 925 000(2)
Colton Parayko 925 000(3)
Anton Slepyshev 925 000(2)
Zach Redmond 715 000(3)
Colin Greening 700 000(0)
Luke Glendening 675 000(2)
Jack Skille 675 000(2)
Michael Chaput 600 000(4)
Chad Johnson 600 000(1)
Andrew MacDonald 575 000(1)
Chris VandeVelde 575 000(2)


Farm Payroll

Mikhail Grabovski 500 000(4)
Brooks Laich 400 000(1)
Jeff Schultz 300 000(1)
Jacob Larsson 92 500(3)
Aaron Ness 82 700(3)
Mattias Janmark 67 500(1)
Petr Straka 65 000(2)
Jordan Szwarz 62 500(3)
Andy Andreoff 60 000(4)
Dustin Tokarski 57 500(4)
Tye McGinn 57 500(4)
Zach Trotman 57 500(5)




Indiana

ArenaMarket Square Arena
Capacity20 000
Ticket Price$45,00


Income

Current Funds$90 166 751
Home Games Remaining0
Avg. Attendance19 826
Avg. Revenue/Game$1 873 485
Projected Revenue$0 000

Expenses

Pro Payroll$66 662 000
Farm Payroll$1 684 900
Prospect Fees$48 000
Coach$500 000
Games Remaining0
Total Game Expenses$840 182
Projected Expenses$0 000
Projected Balance$90 166 751

Salary Commitment

Year: 2014$68 346 900
Year: 2015$52 472 500
Year: 2016$38 282 500
Year: 2017$24 170 500

Pro Payroll

David Krejci 7 250 000(5)
Tomas Plekanec 7 000 000(5)
Mike Green 6 000 000(1)
Radim Vrbata 5 000 000(3)
Sergei Bobrovsky 5 000 000(2)
Fedor Tyutin 4 750 000(3)
Drew Stafford 4 350 000(5)
Cam Fowler 4 000 000(1)
Bryan Little 4 000 000(2)
Charlie Coyle 2 600 000(2)
Tommy Wingels 2 350 000(3)
Lance Bouma 2 200 000(5)
Andrej Sustr 1 600 000(5)
Darcy Kuemper 1 550 000(5)
Peter Holland 1 300 000(1)
Jonathan Drouin 925 000(1)
Zach Werenski 925 000(3)
Andrei Burakovsky 925 000(1)
Brady Skjei 925 000(2)
Dmitrij jaskin 775 000(1)
Richard Panik 735 000(1)
Jake Guentzel 667 000(3)
Logan Shaw 660 000(2)
Julian Melchiori 600 000(1)
Scott Mayfield 575 000(2)


Farm Payroll

Nick Spaling 220 000(3)
Jake Virtanen 92 500(2)
Griffen Molino 92 500(4)
Matt Frattin 90 000(2)
Pontus Aberg 84 300(1)
Tim Heed 77 500(3)
Scott Kosmachuk 74 300(1)
Linden Vey 73 500(1)
Brandon Woods 72 500(2)
Ronald Kenins 71 800(1)
MacKenzie Weegar 70 500(5)
Akim Aliu 69 500(1)
Viktor Svedberg 65 000(1)
Troy Grosenick 65 000(3)
Dylan McIlrath 60 000(2)
John McCarthy 60 000(1)
Brody Sutter 58 500(1)
Corban Knight 57 500(5)
Daniel Catenacci 57 500(3)
Max Reinhart 57 500(2)
Petter Granberg 57 500(2)
Brad Thiessen 57 500(1)




SanDiego

ArenaInternational Sports Arena
Capacity22 000
Ticket Price$42,00


Income

Current Funds$96 408 879
Home Games Remaining0
Avg. Attendance21 701
Avg. Revenue/Game$1 914 108
Projected Revenue$0 000

Expenses

Pro Payroll$67 057 000
Farm Payroll$2 798 525
Prospect Fees$51 000
Coach$500 000
Games Remaining0
Total Game Expenses$858 616
Projected Expenses$0 000
Projected Balance$96 408 879

Salary Commitment

Year: 2014$69 275 525
Year: 2015$55 062 700
Year: 2016$51 582 700
Year: 2017$39 336 500

Pro Payroll

Cam Ward 6 400 000(1)
Ryan Nugent-Hopkins 6 000 000(1)
Tobias Enstrom 5 750 000(4)
Brent Seabrook 5 000 000(4)
Ryan Kesler 5 000 000(4)
Travis Hamonic 4 875 000(5)
Brandon Sutter 4 250 000(5)
Jason Spezza 4 000 000(3)
Anders Lee 3 500 000(5)
Lee Stempniak 3 500 000(3)
Cal Clutterbuck 3 000 000(4)
Karl Alzner 2 800 000(3)
Wayne Simmonds 2 800 000(2)
Trevor Daley 2 700 000(5)
Matt Dumba 2 350 000(4)
Reilly Smith 1 400 000(1)
Alex Chiasson 1 200 000(4)
Colton Sceviour 700 000(4)
Scott Harrington 632 000(3)
Curtis McElhinney 600 000(2)
Riley Nash 600 000(3)


Farm Payroll

James Wisniewski 500 000(4)
Patrik Elias 500 000(0)
Tuomo Ruutu 500 000(3)
Rob O'Gara 92 500(5)
Kirby Rychel 92 500(1)
Anders Lindback 87 500(4)
Joakim Andersson 81 500(4)
Chris Summers 80 325(1)
Shawn Thornton 80 000(0)
Dan Ellis 80 000(2)
Alex Nedeljkovic 79 200(3)
Brian Strait 77 500(3)
Cole Schneider 70 000(4)
Kyle Chipchura 67 500(1)
Jared Cowen 65 000(5)
Andrey Makarov 57 500(5)
Matt Kassian 57 500(1)
Paul Thompson 57 500(5)
Stu Bickell 57 500(3)
Chris Mueller 57 500(1)
Mike Moore 57 500(1)




Orlando

ArenaIce Palace
Capacity20 000
Ticket Price$50,00


Income

Current Funds$63 568 583
Home Games Remaining0
Avg. Attendance20 000
Avg. Revenue/Game$2 100 000
Projected Revenue$0 000

Expenses

Pro Payroll$65 778 000
Farm Payroll$1 169 300
Prospect Fees$57 000
Coach$500 000
Games Remaining0
Total Game Expenses$823 223
Projected Expenses$0 000
Projected Balance$63 568 583

Salary Commitment

Year: 2014$66 947 300
Year: 2015$50 435 500
Year: 2016$38 642 500
Year: 2017$19 960 000

Pro Payroll

Patrick Marleau 6 500 000(3)
Ryan Getzlaf 6 125 000(1)
Logan Couture 6 000 000(3)
Brent Burns 5 760 000(5)
Seth Jones 5 400 000(5)
Marcus Johansson 4 250 000(5)
Brooks Orpik 3 750 000(2)
Jaromir Jagr 3 500 000(3)
Dennis Seidenberg 3 250 000(1)
Nick Foligno 3 000 000(2)
Evander Kane 3 000 000(1)
Nick Bjugstad 2 850 000(2)
Calvin de Haan 2 500 000(5)
Tom Wilson 1 750 000(1)
Anton Stralman 1 600 000(1)
Marcus Foligno 1 500 000(3)
Kyle Quincey 1 250 000(5)
Michael Hutchinson 1 000 000(3)
Dylan Larkin 925 000(2)
Jaccob Slavin 693 000(2)
Lukas Sedlak 600 000(5)
Roman Will 575 000(2)


Farm Payroll

Dave Bolland 337 500(1)
Frederik Andersen 130 000(4)
Anton Rodin 95 000(1)
Kyle Baun 92 500(1)
Phil Varone 70 000(5)
Cal O'Reilly 70 000(1)
Viktor Loov 69 300(1)
Andrew Miller 67 500(3)
Brady Austin 63 500(1)
Samuel Henley 59 000(1)
Brandon Defazio 57 500(3)
Kael Mouillerat 57 500(3)




LosAngeles

ArenaLos Angeles Sports Arena
Capacity20 000
Ticket Price$46,00


Income

Current Funds$60 726 606
Home Games Remaining0
Avg. Attendance16 830
Avg. Revenue/Game$1 625 611
Projected Revenue$0 000

Expenses

Pro Payroll$50 601 000
Farm Payroll$2 208 500
Prospect Fees$84 000
Coach$750 000
Games Remaining0
Total Game Expenses$654 189
Projected Expenses$0 000
Projected Balance$60 726 606

Salary Commitment

Year: 2014$52 717 000
Year: 2015$40 727 800
Year: 2016$32 681 000
Year: 2017$11 790 000

Pro Payroll

Kari Lehtonen 6 250 000(3)
Patrick Sharp 6 000 000(1)
Dustin Byfuglien 5 750 000(2)
Jori Lehtera 4 400 000(5)
Ales Hemsky 4 000 000(5)
Jussi Jokinen 4 000 000(3)
Antoine Vermette 3 750 000(3)
Michal Rozsival 3 000 000(3)
Vernon Fiddler 1 800 000(4)
Eric Gryba 1 200 000(3)
Jimmy Hayes 925 000(3)
Adam Erne 925 000(2)
Jamie Oleksiak 875 000(3)
Brendan Tanev 874 000(1)
Anthony Duclair 743 000(1)
Tanner Kero 667 000(1)
Kevin Gravel 667 000(1)
Matt Bartkowski 660 000(1)
Brayden McNabb 625 000(3)
Pierre-Edouard Bellema600 000(1)
Tom Kuhnhackl 590 000(5)
Thomas McCollum 575 000(2)
Alan Quine 575 000(1)
Leo Komarov 575 000(2)
Mike Condon 575 000(1)


Farm Payroll

Henrik Lundqvist 1 000 000(4)
Ryan Carpenter 92 500(0)
Mike Vecchione 92 500(1)
Buddy Robinson 92 500(1)
C. J. Smith 92 500(2)
Casey Bailey 90 000(1)
Danton Heinen 76 700(3)
Peter Cehlarik 69 300(3)
Dan Renouf 69 300(2)
Michael Zalewski 63 200(1)
Cameron Schilling 62 500(3)
Brett Sutter 60 000(2)
Jakub Nakladal 60 000(1)
Kris Fredheim 57 500(1)
Kevin Czuczman 57 500(1)
Jay Harrison 57 500(3)
Matt Carey 57 500(1)
Bryce Van Brabant 57 500(1)




Alberta

ArenaThe Coliseum
Capacity20 000
Ticket Price$48,00


Income

Current Funds$60 965 997
Home Games Remaining0
Avg. Attendance15 215
Avg. Revenue/Game$1 533 816
Projected Revenue$0 000

Expenses

Pro Payroll$52 185 000
Farm Payroll$1 845 600
Prospect Fees$58 500
Coach$750 000
Games Remaining0
Total Game Expenses$668 770
Projected Expenses$0 000
Projected Balance$60 965 997

Salary Commitment

Year: 2014$54 030 600
Year: 2015$51 123 600
Year: 2016$33 096 600
Year: 2017$23 039 100

Pro Payroll

Steven Stamkos 9 500 000(5)
Jordan Staal 6 000 000(3)
Jimmy Howard 5 500 000(2)
Alex Goligoski 5 375 000(5)
Chris Stewart 4 100 000(2)
Josh Gorges 3 900 000(5)
Kevin Hayes 2 600 000(2)
Derek MacKenzie 1 300 000(4)
Dalton Prout 1 250 000(5)
Max Domi 925 000(2)
Frederik Gauthier 925 000(2)
Lawson Crouse 925 000(3)
Matthew Tkachuk 925 000(3)
Mikko Rantanen 925 000(2)
Alex Petrovic 900 000(2)
Jordan Nolan 850 000(4)
Brendan Gaunce 833 000(1)
Nate Prosser 800 000(1)
Markus Nutivaara 792 000(2)
Jean-Gabriel Pageau 700 000(2)
Christopher Gibson 660 000(2)
Brian Flynn 650 000(3)
Jordie Benn 650 000(3)
Thomas Greiss 625 000(1)
Ryan White 575 000(3)


Farm Payroll

David Desharnais 350 000(4)
Derek Dorsett 310 000(4)
David Clarkson 300 000(1)
Thomas Chabot 92 500(3)
Joey Hishon 89 000(1)
Gabriel Bourque 86 600(4)
Nicklas Jensen 83 300(1)
Matt Murray 64 200(1)
Corey Tropp 62 500(3)
Brad Malone 60 000(3)
Mark Arcobello 60 000(3)
Mat Clark 60 000(4)
Cameron Gaunce 57 500(5)
Danny Biega 57 500(1)
Miikka Salomaki 57 500(3)
Marc-Andre Cliche 55 000(1)




Philly

ArenaPhiladelphia Civic Center
Capacity22 000
Ticket Price$33,00


Income

Current Funds$79 190 770
Home Games Remaining0
Avg. Attendance22 000
Avg. Revenue/Game$1 524 600
Projected Revenue$0 000

Expenses

Pro Payroll$61 398 500
Farm Payroll$1 805 400
Prospect Fees$58 500
Coach$650 000
Games Remaining0
Total Game Expenses$779 420
Projected Expenses$0 000
Projected Balance$79 190 770

Salary Commitment

Year: 2014$63 203 900
Year: 2015$53 073 400
Year: 2016$33 549 300
Year: 2017$19 443 800

Pro Payroll

Ryan Suter 9 000 000(5)
Alexandre Burrows 6 000 000(2)
Bobby Ryan 5 562 500(2)
James Van Riemsdyk 5 000 000(5)
Radko Gudas 4 000 000(5)
David Backes 3 750 000(1)
Scottie Upshall 3 500 000(2)
Jonathan Bernier 3 400 000(3)
Tomas Hertl 2 800 000(3)
Ondrej Palat 2 800 000(1)
Connor Murphy 2 400 000(3)
Jay Beagle 1 750 000(3)
Mikael Backlund 1 500 000(3)
Andrej Sekera 1 500 000(2)
Andrew Shaw 1 500 000(1)
Kyle Palmieri 1 350 000(2)
Sami Vatanen 1 275 000(1)
Ben Lovejoy 1 200 000(4)
John Quenneville 843 000(3)
Cedric Paquette 800 000(3)
Joonas Korpisalo 743 000(1)
Korbinian Holzer 725 000(2)


Farm Payroll

David Jones 400 000(3)
David Legwand 350 000(2)
Corey Crawford 250 000(2)
Ian McCoshen 92 500(3)
Samuel Morin 83 300(2)
Nicolas Baptiste 74 000(2)
Laurent Dauphin 71 800(2)
Chase De Leo 71 300(5)
Michael Kostka 65 000(3)
Nicolas Deslauriers 62 500(1)
Alex Grant 60 000(4)
Jason Kasdorf 57 500(5)
Morgan Ellis 57 500(2)
Kyle Cumiskey 55 000(3)
Chris Conner 55 000(4)