Financial Report

(As of dimanche, mai 14 2017)

Ottawa

ArenaOttawa Civic Center
Capacity20 000
Ticket Price$52,00


Income

Current Funds$98 540 041

Expenses

Pro Payroll$70 258 000
Farm Payroll$872 300
Prospect Fees$69 000
Coach$500 000
Games Remaining78
Total Game Expenses$874 382
Projected Expenses$68 201 773
Projected Balance$115 514 268

Salary Commitment

Year: 2014$71 130 300
Year: 2015$56 725 300
Year: 2016$51 119 300
Year: 2017$28 487 500

Pro Payroll

Patrick Kane 6 500 000(3)
Marc-Andre Fleury 5 750 000(5)
Jamie Benn 5 750 000(5)
Shane Doan 5 550 000(3)
Dougie Hamilton 5 500 000(4)
David Krejci 5 250 000(1)
Ryan McDonagh 4 500 000(5)
Marc-Edouard Vlasic 4 250 000(3)
John Tavares 4 000 000(1)
Kris Letang 3 500 000(3)
Kyle Okposo 3 500 000(4)
Frans Nielsen 3 000 000(4)
Martin Hanzal 2 750 000(3)
Michael Del Zotto 2 200 000(1)
Nick Bonino 1 700 000(2)
Kevin Klein 1 350 000(1)
Sami Vatanen 1 275 000(2)
Darnell Nurse 925 000(2)
Brandon Saad 833 000(2)
Calvin Pickard 800 000(2)
Casey Cizikas 800 000(1)
Tom Kuhnhackl 575 000(1)


Farm Payroll

Brandon Prust 200 000(5)
Devin Shore 81 800(3)
Chris Driedger 73 000(2)
Eric O'Dell 65 000(1)
TJ Hensick 60 000(4)
Paul Bissonnette 60 000(5)
Ryan Stanton 57 500(5)
Philip McRae 55 000(1)
Colby Cohen 55 000(5)
Mark Mancari 55 000(1)
Alexandre Bolduc 55 000(5)
Bobby Sanguinetti 55 000(1)




Minnesota

ArenaSt-Paul Civic Center
Capacity20 000
Ticket Price$30,00


Income

Current Funds$31 105 920

Expenses

Pro Payroll$39 092 000
Farm Payroll$2 821 750
Prospect Fees$67 500
Coach$600 000
Games Remaining82
Total Game Expenses$519 284
Projected Expenses$42 581 250
Projected Balance-$11 475 330

Salary Commitment

Year: 2014$41 913 750
Year: 2015$23 161 300
Year: 2016$11 879 300
Year: 2017$4 750 000

Pro Payroll

Brooks Laich 6 500 000(1)
Stephen Weiss 4 100 000(2)
Jarret Stoll 3 500 000(4)
Deryk Engelland 3 000 000(2)
Carlo Colaiacovo 2 500 000(1)
Chris Neil 2 000 000(1)
Shane O'Brien 1 800 000(2)
Trevor Lewis 1 325 000(3)
Maxim Lapierre 1 000 000(1)
Derrick Pouliot 925 000(2)
Joel Armia 925 000(1)
Hunter Shinkaruk 925 000(3)
Sergey Kalinin 925 000(1)
Robby Fabbri 925 000(3)
Brandon Gormley 900 000(1)
Anton Khudobin 800 000(2)
Steve Bernier 750 000(3)
Ty Rattie 742 500(1)
Matt Nieto 692 500(1)
Garnet Hathaway 657 000(2)
Philipp Grubauer 650 000(5)
Tyson Strachan 650 000(3)
Joni Ortio 600 000(4)
Patrick Dwyer 600 000(1)
Adam Cracknell 575 000(1)
Steve Oleksy 575 000(3)
Corey Potter 550 000(3)


Farm Payroll

Marty Havlat 600 000(3)
Niklas Backstrom 600 000(1)
Martin Erat 375 000(3)
Devin Setoguchi 325 000(3)
Manny Malhotra 250 000(1)
Colin Fraser 82 500(1)
Steve Eminger 80 000(1)
Brandon Yip 75 000(1)
Olivier Kylington 74 300(3)
Brandon McMillan 70 950(1)
Jordan Caron 64 000(1)
Cory Conacher 60 000(1)
Brian Gibbons 55 000(1)
Matt Pelech 55 000(3)
Zach Sill 55 000(1)




NewEngland

ArenaHartford Civic Center
Capacity22 000
Ticket Price$45,00


Income

Current Funds$71 720 002

Expenses

Pro Payroll$55 636 000
Farm Payroll$908 400
Prospect Fees$52 500
Coach$1 450 000
Games Remaining82
Total Game Expenses$707 889
Projected Expenses$58 046 900
Projected Balance$13 673 102

Salary Commitment

Year: 2014$56 544 400
Year: 2015$37 173 150
Year: 2016$33 069 950
Year: 2017$30 150 000

Pro Payroll

Tyler Myers 12 000 000(1)
Phil Kessel 10 000 000(4)
Colin Wilson 3 750 000(5)
Josh Bailey 3 500 000(5)
Shawn Horcoff 3 000 000(4)
Marco Scandella 3 000 000(5)
Semyon Varlamov 2 500 000(1)
Derek Stepan 2 300 000(1)
Alexander Burmistrov 1 500 000(5)
Matt Calvert 1 500 000(5)
John Moore 1 300 000(5)
Mikhail Grigorenko 1 300 000(5)
Curtis Lazar 925 000(2)
Nikita Tryamkin 925 000(2)
Patrik Nemeth 900 000(3)
Emerson Etem 851 000(3)
Shawn Thornton 800 000(1)
Iiro Pakarinen 792 000(2)
Frank Vatrano 743 000(3)
Jordan Oesterle 743 000(1)
Ryan Dzingel 740 000(1)
Jonas Gustavsson 700 000(5)
Andreas Athanasiou 667 000(2)
Chris Terry 600 000(5)
Ben Chiarot 600 000(2)


Farm Payroll

Joacim Eriksson 92 500(3)
Lucas Lessio 79 250(1)
Bogdan Yakimov 79 200(2)
Joey Crabb 75 000(1)
Johan Sundstrom 74 250(3)
Frazer McLaren 70 000(3)
Jason Jaffray 67 500(1)
Nikita Soshinikov 66 700(3)
Jonathan Racine 66 500(1)
Alex Stalock 62 500(3)
Steven Pinizzotto 60 000(3)
Ben Scrivens 60 000(2)
Jesse Blacker 55 000(2)




NewJersey

ArenaCherry Hill Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$66 602 276

Expenses

Pro Payroll$62 886 000
Farm Payroll$1 282 500
Prospect Fees$43 500
Coach$750 000
Games Remaining65
Total Game Expenses$792 220
Projected Expenses$51 494 268
Projected Balance$62 148 008

Salary Commitment

Year: 2014$64 168 500
Year: 2015$46 223 000
Year: 2016$34 464 700
Year: 2017$26 904 800

Pro Payroll

Shea Weber 7 500 000(1)
Daniel Sedin 7 000 000(5)
Niklas Kronwall 6 000 000(3)
Erik Karlsson 5 000 000(1)
Sam Gagner 5 000 000(4)
Tyler Ennis 4 750 000(5)
Jaroslav Halak 4 250 000(2)
Jaromir Jagr 3 500 000(4)
Zbynek Michalek 3 200 000(5)
Ladislav Smid 2 250 000(2)
Cody Eakin 2 000 000(5)
Tyler Kennedy 2 000 000(2)
Cody McLeod 1 150 000(3)
Brad Richardson 1 000 000(1)
Bo Horvat 925 000(2)
Sean Monahan 925 000(1)
Jason Zucker 851 000(1)
Brett Connolly 851 000(1)
Mark Scheifele 833 000(2)
Filip Forsberg 833 000(5)
Jyrki Jokipakka 728 000(2)
Andrew Desjardins 640 000(2)
Adam Pardy 600 000(1)
Kevan Miller 550 000(1)
Cam Talbot 550 000(1)


Farm Payroll

Slava Voynov 300 000(4)
Colton Orr 92 500(3)
David Wolf 86 800(5)
Bill Arnold 82 400(3)
Brendan Leipsik 69 300(2)
Jack Campbell 65 000(3)
Ben Street 65 000(4)
Sam Carrick 63 000(2)
Borna Rendulic 61 000(1)
Brett Bellemore 60 000(3)
Tim Erixon 60 000(5)
Michael Latta 57 500(1)
Philippe Cornet 55 000(3)
Tomas Kundratek 55 000(3)
Drew MacIntyre 55 000(4)
Aaron Johnson 55 000(4)




Phoenix

ArenaMemorial Coliseum
Capacity20 000
Ticket Price$52,00


Income

Current Funds$99 172 752

Expenses

Pro Payroll$49 139 000
Farm Payroll$1 246 000
Prospect Fees$45 000
Coach$500 000
Games Remaining74
Total Game Expenses$621 098
Projected Expenses$45 961 220
Projected Balance$136 203 532

Salary Commitment

Year: 2014$50 385 000
Year: 2015$32 720 000
Year: 2016$24 310 200
Year: 2017$19 917 000

Pro Payroll

Rick Nash 7 500 000(1)
Dustin Brown 7 000 000(5)
Milan Lucic 6 000 000(4)
Mark Stuart 3 300 000(5)
Karri Ramo 2 600 000(1)
Nikolai Kulemin 2 600 000(2)
Tyson Barrie 2 000 000(4)
Jonathan Quick 1 800 000(1)
Adam McQuaid 1 800 000(2)
Ryan Ellis 1 500 000(4)
Jason Demers 1 500 000(3)
Tyler Bozak 1 400 000(2)
Tanner Pearson 1 250 000(3)
Josh Jooris 975 000(1)
Ryan Murray 925 000(1)
Johnny Gaudreau 925 000(1)
Quinton Howden 851 000(3)
Tobias Rieder 843 000(1)
Colin Greening 700 000(1)
Joseph Blandisi 665 000(2)
Joakim Nordstrom 605 000(3)
Bryan Bickell 600 000(2)
Chris Wideman 600 000(1)
Jonathan Marchessault 600 000(1)
Chris Wagner 600 000(2)


Farm Payroll

Tim Gleason 350 000(2)
Patrick Sieloff 92 500(2)
Brian McGrattan 75 000(1)
Connor Brown 71 800(2)
Jusse Saros 66 700(3)
Connor Knapp 62 000(4)
Colin Smith 62 000(1)
Michael Sgarbossa 60 500(3)
Jordan Schroeder 60 000(1)
Brendan Shinnimin 60 000(2)
Andrew Agozzino 60 000(2)
Sergey Tolchinsky 60 000(3)
Mitch Callahan 55 500(2)
Justin Peters 55 000(2)
John Negrin 55 000(4)




Miami

ArenaMiami Arena
Capacity20 000
Ticket Price$50,00


Income

Current Funds$54 310 642

Expenses

Pro Payroll$72 308 542
Farm Payroll$769 000
Prospect Fees$48 000
Coach$880 000
Games Remaining77
Total Game Expenses$902 507
Projected Expenses$69 493 009
Projected Balance$64 617 633

Salary Commitment

Year: 2014$73 077 542
Year: 2015$52 762 542
Year: 2016$40 684 667
Year: 2017$29 655 667

Pro Payroll

Henrik Lundqvist 10 000 000(5)
Alex Ovechkin 9 000 000(3)
Brian Campbell 7 142 875(2)
P.K. Subban 7 000 000(1)
Joe Thornton 6 750 000(4)
Dan Boyle 6 666 667(4)
Gabriel Landeskog 4 500 000(1)
Mathieu Perreault 3 000 000(4)
Marc Methot 2 750 000(2)
Chris Kreider 2 350 000(1)
Zack Kassian 2 000 000(2)
Ben Lovejoy 1 200 000(5)
Torrey Mitchell 1 000 000(4)
Nikita Zadorov 925 000(1)
Nathan MacKinnon 925 000(1)
Jack Eichel 925 000(3)
Ryan Strome 925 000(1)
Shea Theodore 925 000(3)
J.T. Miller 874 000(5)
Robin Lehner 810 000(1)
Stephen Johns 800 000(1)
Kyle Clifford 680 000(1)
Kristers Gudlevskis 610 000(1)
Landon Ferraro 550 000(1)


Farm Payroll

Rocco Grimaldi 92 500(2)
Matt O'Connor 92 500(2)
Jeremy Morin 72 500(1)
Ben Harpur 66 500(3)
Carson McMillan 57 500(3)
Steven Santini 57 500(1)
Danny Syvret 55 000(1)
Rod Pelley 55 000(5)
John Scott 55 000(4)
Joe Piskula 55 000(4)
Joel Rechlicz 55 000(3)
Brett Gallant 55 000(1)




Toronto

ArenaMaple Leafs Garden
Capacity22 000
Ticket Price$80,00


Income

Current Funds$251 465 002

Expenses

Pro Payroll$46 582 500
Farm Payroll$1 854 400
Prospect Fees$45 000
Coach$650 000
Games Remaining76
Total Game Expenses$599 170
Projected Expenses$45 536 883
Projected Balance$326 504 855

Salary Commitment

Year: 2014$48 436 900
Year: 2015$40 289 400
Year: 2016$29 179 400
Year: 2017$12 622 500

Pro Payroll

Evgeni Malkin 9 000 000(2)
Patrice Bergeron 8 750 000(5)
Brad Marchand 4 500 000(3)
Bryan Little 4 000 000(3)
Claude Giroux 2 750 000(1)
Alex Killorn 2 700 000(5)
Mark Stone 2 250 000(3)
Gustav Nyquist 1 050 000(4)
Nathan Beaulieu 1 000 000(3)
Erik Haula 950 000(2)
Hampus Lindholm 925 000(1)
Nikolaj Ehlers 925 000(3)
Oscar Klefbom 925 000(1)
Johan Larsson 800 000(3)
John Carlson 787 500(1)
Petr Mrazek 737 000(3)
Teemu Pulkkinen 735 000(3)
Calle Jarnkrok 735 000(2)
Jaccob Slavin 693 000(3)
Alexey Marchenko 625 000(1)
Colin Miller 620 000(1)
Austin Watson 575 000(1)
Michael Hutchinson 550 000(1)


Farm Payroll

Chris Phillips 325 000(3)
Mark Fistric 147 500(2)
Slater Koekkoek 92 500(2)
Michael Matheson 92 500(3)
Casey Nelson 92 500(2)
Sonny Milano 92 500(3)
Mike Reilly 92 500(2)
Brian Ferlin 82 500(1)
Phoenix Copley 76 700(3)
Sami Aittokallio 73 500(3)
Craig Adams 72 500(1)
Greg McKegg 70 000(3)
Jonathon Blum 67 500(5)
Michael Keranen 67 500(1)
Justin Bailey 66 700(3)
Richard Bachman 62 500(3)
Max Friberg 57 500(3)
Patrice Cormier 57 500(1)
Andre Benoit 55 000(1)
Scott Timmins 55 000(5)
Jamie Doornbosch 55 000(1)




Birmingham

ArenaJefferson Civic Center
Capacity22 000
Ticket Price$55,00


Income

Current Funds$207 832 627

Expenses

Pro Payroll$69 178 130
Farm Payroll$990 550
Prospect Fees$28 500
Coach$750 000
Games Remaining70
Total Game Expenses$865 210
Projected Expenses$60 564 666
Projected Balance$233 777 461

Salary Commitment

Year: 2014$70 168 680
Year: 2015$54 190 800
Year: 2016$34 824 500
Year: 2017$18 553 500

Pro Payroll

Logan Couture 6 000 000(4)
Brendan Gallagher 5 500 000(2)
John-Michael Liles 4 250 000(3)
Cam Fowler 4 000 000(2)
James Van Riemsdyk 3 750 000(1)
Justin Schultz 3 675 000(1)
Mark Giordano 3 500 000(2)
Christopher Tanev 3 500 000(5)
Kyle Turris 3 500 000(5)
David Perron 3 500 000(3)
Dan Girardi 3 400 000(1)
Matt Duchene 3 250 000(2)
Martin Jones 3 000 000(1)
Ryan Johansen 3 000 000(3)
Andrew Cogliano 2 670 000(3)
Tyler Toffoli 2 600 000(3)
Dwight King 1 950 000(4)
Mike Weber 1 667 000(5)
Matt Beleskey 1 400 000(4)
Torey Krug 1 400 000(2)
Zach Hyman 920 000(2)
J.T. Brown 874 130(1)
Connor Hellebuyck 667 000(2)
Mark Barberio 605 000(1)
Fredrik Claesson 600 000(1)


Farm Payroll

Paul Carey 73 750(1)
Kenny Agostino 73 500(3)
Christoph Bertschy 69 300(5)
Raman Hrabarenka 69 300(2)
Yann Danis 67 500(3)
Ryan Johnston 66 700(5)
Cade Fairchild 60 500(5)
Tom Kostopoulos 60 000(2)
Yanni Gourde 60 000(5)
Rob Zepp 60 000(4)
Andrew Ebbett 55 000(5)
Ty Wishart 55 000(3)
Jon DiSalvatore 55 000(3)
Trevor Smith 55 000(5)
Andrew MacWilliam 55 000(4)
Justin Hodgman 55 000(4)




NewYork

ArenaNassau County Coliseum
Capacity21 273
Ticket Price$40,00


Income

Current Funds$92 073 918

Expenses

Pro Payroll$45 958 000
Farm Payroll$772 550
Prospect Fees$67 500
Coach$1 000 000
Games Remaining82
Total Game Expenses$582 903
Projected Expenses$47 798 050
Projected Balance$44 275 868

Salary Commitment

Year: 2014$46 730 550
Year: 2015$31 716 800
Year: 2016$27 495 000
Year: 2017$18 390 000

Pro Payroll

Alexandre Burrows 6 000 000(3)
Dennis Wideman 4 500 000(1)
Jonas Hiller 4 500 000(4)
Jonathan Ericsson 4 250 000(5)
Marek Zidlicky 4 000 000(1)
Matt Read 3 000 000(4)
James Reimer 2 600 000(4)
Darren Helm 1 750 000(3)
Jamie McBain 1 700 000(2)
Gregory Campbell 1 300 000(3)
Riley Sheahan 1 050 000(1)
Tom Wilson 925 000(1)
Joonas Donskoi 925 000(2)
Kyle Brodziak 900 000(5)
Nazem Kadri 810 000(1)
Devante Smith-Pelly 800 000(2)
Andreas Martinsen 743 000(1)
Frank Corrado 700 000(4)
Darren Dietz 690 000(1)
Viktor Rask 650 000(1)
Bryan Rust 640 000(1)
Connor Carrick 630 000(1)
Colton Gillies 600 000(5)
Paul Byron 600 000(4)
Anthony Peluso 575 000(4)
Scott Darling 570 000(2)
Patrick Maroon 550 000(4)


Farm Payroll

Ryan Carpenter 92 500(1)
Mirco Mueller 92 500(2)
Dylan Olsen 85 000(1)
Keegan Lowe 74 000(1)
Chandler Stephenson 69 300(2)
Kurtis Gabriel 65 000(2)
Xavier Ouellet 64 250(1)
Zach Boychuk 60 000(5)
Matt Halischuk 60 000(1)
Stefan Della Rovere 55 000(3)
John Curry 55 000(4)




Calgary

ArenaStampete Corral
Capacity22 000
Ticket Price$55,00


Income

Current Funds$180 586 376

Expenses

Pro Payroll$50 945 000
Farm Payroll$1 274 700
Prospect Fees$45 000
Coach$750 000
Games Remaining82
Total Game Expenses$646 521
Projected Expenses$53 014 700
Projected Balance$127 571 676

Salary Commitment

Year: 2014$52 219 700
Year: 2015$36 477 200
Year: 2016$24 491 700
Year: 2017$11 350 000

Pro Payroll

Thomas Vanek 6 400 000(1)
Joffrey Lupul 5 250 000(4)
Milan Michalek 4 750 000(2)
Vincent Lecavalier 4 500 000(1)
Patrik Berglund 3 700 000(4)
Brad Stuart 3 600 000(3)
Patric Hornqvist 3 500 000(3)
Jeff Petry 1 800 000(3)
Nikita Nikitin 1 800 000(2)
Mark Letestu 1 800 000(5)
Shawn Matthias 1 650 000(3)
Raphael Diaz 1 200 000(2)
Michal Neuvirth 1 150 000(2)
Patrick Wiercioch 1 100 000(3)
Jiki Sekac 925 000(1)
Andrew Copp 925 000(1)
Shayne Gostisbehere 925 000(2)
Joe Morrow 833 000(1)
Ryan Carter 800 000(3)
Shane Prince 700 000(2)
Scott Wilson 642 000(2)
Kent Simpson 640 000(2)
Klas Dahlbeck 605 000(1)
Tommy Cross 600 000(5)
Erik Condra 600 000(1)
Jamie Devane 550 000(1)


Farm Payroll

Ryan Miller 625 000(3)
David Steckel 110 000(1)
Ryan Parent 100 000(1)
Mark Alt 79 000(1)
Dominik Simon 66 700(3)
Joel Vermin 63 500(2)
Connor Brickley 60 500(1)
Harry Zolnierczyk 60 000(2)
Maxime Macenauer 55 000(2)
Brad Mills 55 000(1)




SFrancisco

ArenaCow Palace
Capacity22 000
Ticket Price$85,00


Income

Current Funds$254 981 376

Expenses

Pro Payroll$66 851 500
Farm Payroll$952 400
Prospect Fees$31 500
Coach$500 000
Games Remaining69
Total Game Expenses$833 359
Projected Expenses$57 501 739
Projected Balance$318 754 637

Salary Commitment

Year: 2014$67 803 900
Year: 2015$51 771 200
Year: 2016$45 670 200
Year: 2017$31 831 000

Pro Payroll

Paul Stastny 6 600 000(3)
Tuukka Rask 6 000 000(3)
Kevin Shattenkirk 5 200 000(5)
Kris Versteeg 4 700 000(4)
Jakub Voracek 4 500 000(5)
Jason Garrison 4 500 000(5)
Loui Eriksson 4 100 000(1)
Steve Mason 4 100 000(4)
Jonas Brodin 4 000 000(4)
Jack Johnson 3 500 000(2)
Ryan O'Reilly 3 500 000(1)
Kyle Quincey 3 250 000(1)
Jamie McGinn 2 900 000(4)
Anton Stralman 1 600 000(2)
Blake Comeau 1 000 000(3)
Aleksander Barkov 925 000(1)
Rasmus Ristolainen 925 000(1)
Elias Lindholm 925 000(1)
Ben Hutton 868 000(2)
Rickard Rakell 833 000(4)
Scott Laughton 833 000(4)
Boone Jenner 767 500(1)
Brandon Manning 675 000(1)
Tomas Tatar 650 000(1)


Farm Payroll

Nathan Gerbe 200 000(5)
Tomas Nosek 79 200(1)
Tyler Pitlick 72 500(2)
Vince Hinostroza 66 700(3)
Blake Pietila 65 000(4)
Chad Ruhwedel 62 500(1)
Marek Mazanec 61 000(1)
Liam O'Brien 60 500(2)
Miles Wood 60 000(3)
Christian Thomas 57 500(3)
Jason Akeson 57 500(1)
Benn Ferriero 55 000(3)
Mark Fraser 55 000(1)




Laval

ArenaColisée
Capacity22 000
Ticket Price$54,00


Income

Current Funds$285 060 750

Expenses

Pro Payroll$65 668 000
Farm Payroll$1 474 800
Prospect Fees$42 000
Coach$650 000
Games Remaining76
Total Game Expenses$827 254
Projected Expenses$62 871 278
Projected Balance$316 991 872

Salary Commitment

Year: 2014$67 142 800
Year: 2015$55 319 400
Year: 2016$34 438 400
Year: 2017$22 084 200

Pro Payroll

Vladimir Tarasenko 8 000 000(2)
Anze Kopitar 7 500 000(3)
Jeff Carter 7 000 000(5)
Patrick Marleau 6 900 000(1)
Devan Dubnyk 5 000 000(5)
Brandon Dubinsky 3 750 000(2)
Troy Brouwer 3 650 000(4)
Alexander Edler 3 250 000(2)
Cal Clutterbuck 3 000 000(5)
Evgeny Kuznetsov 2 600 000(3)
Justin Faulk 2 500 000(2)
John Klingberg 2 250 000(2)
Calvin de Haan 2 000 000(1)
David Savard 1 300 000(5)
Cam Atkinson 1 175 000(4)
Alec Martinez 1 100 000(3)
Cody Ceci 925 000(1)
Radek Faksa 833 000(2)
Nino Niederreiter 810 000(3)
Mike Hoffman 750 000(4)
Vincent Trocheck 692 500(1)
John Gibson 682 500(1)


Farm Payroll

Hudson Fasching 92 500(3)
Nikolai Goldobin 92 500(3)
Josh Morrissey 92 500(3)
Tomas Jurco 85 000(1)
Adam Pelech 84 600(2)
Brett Bulmer 81 000(1)
Michael Mersch 79 200(2)
Kyle Rau 79 200(5)
Taylor Graovac 76 700(1)
Vladimir Sobotka 75 000(5)
Seth Griffith 74 300(1)
Trevor Carrick 70 000(2)
Brett Lernout 66 700(3)
Laurent Brossoit 64 200(1)
Josh Anderson 64 200(2)
Jordan Weal 63 200(1)
Dylan DeMelo 62 500(1)
Brendan Ranford 59 000(1)
Marek Hrivik 57 500(1)
Mike McKenna 55 000(4)




Baltimore

ArenaBaltimore Arena
Capacity22 000
Ticket Price$45,00


Income

Current Funds$142 404 687

Expenses

Pro Payroll$61 972 500
Farm Payroll$767 250
Prospect Fees$63 000
Coach$500 000
Games Remaining82
Total Game Expenses$771 985
Projected Expenses$63 302 750
Projected Balance$79 101 937

Salary Commitment

Year: 2014$62 739 750
Year: 2015$40 046 250
Year: 2016$24 297 500
Year: 2017$15 210 000

Pro Payroll

Sidney Crosby 7 500 000(2)
Kevin Bieksa 7 000 000(1)
Valtteri Filppula 6 000 000(5)
Jason Pominville 5 500 000(1)
Paul Martin 5 000 000(4)
Jake Gardiner 4 650 000(1)
Chris Kunitz 3 725 000(2)
Niklas Hjalmarsson 3 500 000(3)
Clarke MacArthur 3 250 000(1)
Tomas Vokoun 2 000 000(3)
Craig Smith 2 000 000(4)
Ian Cole 1 500 000(5)
Thomas Hickey 1 250 000(2)
Zemgus Girgensons 925 000(1)
Michael McCarron 925 000(3)
William Nylander 925 000(3)
Adam Larsson 900 000(2)
Brock McGinn 843 000(2)
Mark Visentin 810 000(3)
Jacob Josefson 725 000(2)
Erik Gustafsson 667 000(2)
Robert Bortuzzo 650 000(4)
Anton Lander 600 000(1)
Kevin Poulin 577 500(3)
Tim Jackman 550 000(1)


Farm Payroll

Adam Burish 180 000(3)
David Musil 92 500(1)
Taylor Leier 81 000(2)
Eric Tangradi 66 000(1)
Andy Miele 60 000(4)
David Warsofsky 60 000(1)
Brian Foster 57 750(2)
Drayson Bowman 57 500(3)
Aaron Palushaj 57 500(3)
Carter Hutton 55 000(3)




Cincinnati

ArenaRiverfront Coliseum
Capacity21 000
Ticket Price$50,00


Income

Current Funds$184 433 642

Expenses

Pro Payroll$58 707 000
Farm Payroll$1 340 625
Prospect Fees$55 500
Coach$500 000
Games Remaining73
Total Game Expenses$739 063
Projected Expenses$53 951 563
Projected Balance$212 067 080

Salary Commitment

Year: 2014$60 047 625
Year: 2015$46 952 625
Year: 2016$39 297 125
Year: 2017$25 742 825

Pro Payroll

Pekka Rinne 7 000 000(5)
Jay Bouwmeester 6 600 000(1)
Jonathan Toews 6 500 000(4)
Marian Gaborik 6 075 000(4)
Tyler Seguin 4 500 000(3)
Marc Staal 3 875 000(3)
Erik Johnson 3 750 000(4)
Carl Hagelin 2 100 000(3)
Brian Boyle 2 000 000(4)
Dmitry Kulikov 2 000 000(1)
Vladislav Namestnikov 1 900 000(3)
Pascal Dupuis 1 500 000(2)
Jannik Hansen 1 350 000(2)
Luca Sbisa 1 200 000(1)
Justin Braun 1 000 000(2)
Jesper Fast 1 000 000(2)
Morgan Rielly 925 000(1)
Jake McCabe 925 000(1)
Jared McCann 925 000(3)
Andrei Vasilevskiy 925 000(2)
Linus Ullmark 792 000(2)
Colton Sissons 640 000(1)
Sven Andrighetto 625 000(1)
Brandon Pirri 600 000(2)


Farm Payroll

Jared Boll 170 000(5)
Tim Schaller 92 500(2)
B.J. Crombeen 86 000(2)
James Sheppard 80 325(5)
Garrett Wilson 71 500(2)
Jarred Tinordi 70 000(3)
Nic Petan 69 300(3)
Philip Samuelsson 64 000(2)
Jordan Binnington 62 500(1)
Matt Tennyson 62 500(1)
Petteri Lindbohm 62 000(2)
Cody Bass 60 000(3)
John Ramage 57 500(2)
Brian O'Neill 57 500(5)
Jared Staal 55 000(1)
Ryan Craig 55 000(2)
Matt Ellis 55 000(4)
Maxim Noreau 55 000(3)
Colin McDonald 55 000(5)




Winnipeg

ArenaWinnipeg Arena
Capacity22 000
Ticket Price$40,00


Income

Current Funds$165 601 495

Expenses

Pro Payroll$48 649 000
Farm Payroll$2 133 300
Prospect Fees$76 500
Coach$500 000
Games Remaining77
Total Game Expenses$626 327
Projected Expenses$48 227 166
Projected Balance$189 446 329

Salary Commitment

Year: 2014$50 782 300
Year: 2015$24 866 200
Year: 2016$20 704 200
Year: 2017$19 730 700

Pro Payroll

Scott Gomez 7 500 000(1)
Nicklas Backstrom 6 500 000(5)
Patrik Elias 5 000 000(1)
Adam Henrique 4 000 000(5)
Artem Anisimov 3 100 000(4)
Lars Eller 2 500 000(5)
TJ Brodie 2 500 000(1)
Brian Elliott 2 300 000(4)
Charlie Coyle 1 900 000(1)
Dmitry Orlov 1 750 000(2)
Brock Nelson 1 500 000(1)
Chris Butler 1 200 000(2)
Mark Pysyk 1 000 000(1)
Teuvo Teravainen 925 000(1)
Josh Manson 925 000(4)
Andrej Nestrasil 875 000(1)
Joel Edmundson 868 000(1)
Jakob Silfverberg 851 000(1)
Sven Baertschi 833 000(1)
Brian Dumoulin 800 000(1)
Chris Tierney 642 000(2)
Louis Domingue 605 000(1)
Brandon Bollig 575 000(3)


Farm Payroll

Cody Hodgson 350 000(1)
Ryan Wilson 200 000(2)
Kasperi Kapanen 92 500(3)
Malcolm Subban 92 500(2)
Jacob De La Rose 92 500(2)
Henrik Samuelsson 92 500(2)
Emile Poirier 92 500(2)
Anthony Mantha 92 500(3)
Pavel Zacha 92 500(3)
Duncan Siemens 83 300(1)
Stuart Percy 83 300(1)
Matt Donovan 82 700(4)
TJ Galiardi 75 000(4)
Daniil Tarasov 70 500(4)
Tobias Lindberg 66 000(3)
Oliver Lauridsen 65 000(4)
Patrick Holland 64 000(1)
Adam Payerl 63 500(1)
Stefan Matteau 57 500(1)
Stanislav Galiev 57 500(1)
Dustin Tokarski 57 500(5)
Andrew Campbell 55 000(4)
Casey Wellman 55 000(3)




Houston

ArenaThe Summit
Capacity20 000
Ticket Price$40,00


Income

Current Funds$118 773 999

Expenses

Pro Payroll$69 765 880
Farm Payroll$1 429 600
Prospect Fees$30 000
Coach$500 000
Games Remaining76
Total Game Expenses$874 701
Projected Expenses$66 477 274
Projected Balance$116 136 725

Salary Commitment

Year: 2014$71 195 480
Year: 2015$55 602 480
Year: 2016$41 659 480
Year: 2017$34 466 100

Pro Payroll

Marian Hossa 7 900 000(2)
Duncan Keith 7 600 000(4)
Roberto Luongo 6 716 000(1)
Drew Doughty 6 000 000(1)
Alexander Steen 5 800 000(5)
Jarome Iginla 5 500 000(4)
Derick Brassard 5 000 000(5)
Mike Fisher 4 200 000(2)
Jonathan Huberdeau 3 250 000(5)
Barret Jackman 3 250 000(3)
Mikael Granlund 3 000 000(5)
Danny DeKeyser 2 250 000(5)
Jared Spurgeon 1 500 000(3)
Jhonas Enroth 1 250 000(4)
Brad Boyes 1 000 000(3)
Jacob Trouba 925 000(1)
Brayden Schenn 900 000(2)
Cody Goloubef 826 880(3)
Phil Di Giuseppe 818 000(2)
Alex Pietrangelo 787 500(1)
Nikita Kucherov 692 500(1)
Nick Shore 600 000(5)


Farm Payroll

Stephane Robidas 285 000(1)
Viktor Fasth 240 000(3)
Travis Moen 185 000(3)
Patrick Kaleta 125 000(2)
Jerry D'Amigo 85 100(4)
Curtis Hamilton 72 500(5)
Matt Hackett 71 500(3)
Darren Archibald 66 000(1)
Matthew Corrente 66 000(1)
Colby Robak 65 000(3)
Sean Collins 58 500(4)
Bruno Gervais 55 000(1)
Zac Dalpe 55 000(3)




Michigan

ArenaCobo Hall
Capacity20 000
Ticket Price$51,00


Income

Current Funds$102 731 527

Expenses

Pro Payroll$60 105 000
Farm Payroll$1 883 450
Prospect Fees$67 500
Coach$500 000
Games Remaining77
Total Game Expenses$762 877
Projected Expenses$58 741 563
Projected Balance$127 527 964

Salary Commitment

Year: 2014$61 988 450
Year: 2015$58 158 500
Year: 2016$47 980 750
Year: 2017$29 759 250

Pro Payroll

Eric Staal 8 500 000(2)
Michael Frolik 5 500 000(5)
Mikko Koivu 5 400 000(4)
Ryan Callahan 4 825 000(3)
Jeff Skinner 4 350 000(3)
Christian Ehrhoff 4 000 000(4)
Matt Stajan 3 625 000(4)
Andy Greene 3 500 000(4)
Chris Kelly 3 500 000(3)
Clayton Stoner 3 250 000(5)
Antoine Roussel 1 800 000(3)
Andrej Sekera 1 500 000(3)
Jordin Tootoo 1 350 000(1)
Kris Russell 1 300 000(2)
Michael Raffl 1 000 000(4)
Jimmy Hayes 925 000(4)
Michael Stone 800 000(1)
Matt Cullen 800 000(5)
Keith Kinkaid 700 000(5)
Chris Thorburn 630 000(3)
Ben Bishop 600 000(1)
Dennis Rasmussen 575 000(1)
Seth Helgeson 575 000(5)
Steven Kampfer 550 000(3)
Mark Borowiecki 550 000(3)


Farm Payroll

Steve Downie 275 000(3)
Josh Harding 110 000(4)
Sergei Plotnikov 92 500(1)
Tyler Gaudet 92 500(1)
Dean Kukan 74 250(2)
Allen York 73 750(5)
Nick Petrecki 71 500(3)
Josh Leivo 69 250(1)
Brendan Mikkelson 68 750(2)
Vojteh Mozik 66 750(2)
Niklas Treutle 66 700(1)
Dana Tyrell 65 500(5)
James Wright 65 000(1)
Craig Cunningham 64 000(1)
Niklas Svedberg 60 000(4)
Victor Bartley 60 000(4)
Derek Ryan 60 000(3)
Tyler Randell 60 000(5)
Tomas Vincour 58 000(2)
Carter Camper 55 000(2)
Andrew Bodnarchuk 55 000(3)
Aaron Volpatti 55 000(2)
Joe Finley 55 000(4)
David Van Der Gulik 55 000(1)
Nick Drazenovic 55 000(3)




Quebec

ArenaColisée
Capacity22 000
Ticket Price$100,00


Income

Current Funds$248 289 016

Expenses

Pro Payroll$55 644 000
Farm Payroll$1 163 950
Prospect Fees$43 500
Coach$500 000
Games Remaining57
Total Game Expenses$699 408
Projected Expenses$39 866 252
Projected Balance$297 676 180

Salary Commitment

Year: 2014$56 807 950
Year: 2015$41 641 700
Year: 2016$24 452 500
Year: 2017$6 100 000

Pro Payroll

Tomas Plekanec 5 000 000(1)
Travis Zajac 5 000 000(4)
Andrew Ladd 4 000 000(1)
Roman Josi 4 000 000(3)
Brooks Orpik 3 750 000(3)
Cory Schneider 3 500 000(2)
Francois Beauchemin 3 500 000(3)
T.J. Oshie 3 375 000(2)
Scott Hartnell 3 200 000(2)
Victor Hedman 3 000 000(1)
Nick Bjugstad 2 850 000(3)
Matt Greene 2 500 000(2)
Zack Smith 1 500 000(3)
Mattias Ekholm 1 038 000(5)
Magnus Paajarvi 1 000 000(3)
Jacob Markstrom 1 000 000(1)
David Pastrnak 925 000(2)
Alexander Wennberg 925 000(2)
Christian Folin 925 000(1)
Mark Dano 925 000(2)
Jon Merrill 840 000(1)
Mika Zibanejad 833 000(3)
Brett Pesce 743 000(3)
Artemy Panarin 700 000(2)
Viktor Arvidsson 615 000(2)


Farm Payroll

Marcus Kruger 125 000(2)
Ryan Hartman 92 500(2)
Derek Forbort 90 000(1)
Jesse Joensuu 90 000(3)
Chris Bigras 86 500(3)
Esa Lindell 76 700(2)
J. C. Lipon 67 500(1)
Anton Forsberg 64 500(1)
Ryan Sproul 64 250(1)
Ross Johnston 62 000(5)
Kellan Lain 60 000(1)
Magnus Hellberg 60 000(2)
Alex Friesen 57 500(2)
Chris Brown 57 500(2)
Kevin Porter 55 000(2)
Nathan McIver 55 000(1)




Cleveland

ArenaRichfield Coliseum
Capacity21 500
Ticket Price$51,00


Income

Current Funds$170 792 281

Expenses

Pro Payroll$64 723 000
Farm Payroll$1 801 450
Prospect Fees$42 000
Coach$650 000
Games Remaining71
Total Game Expenses$819 713
Projected Expenses$58 199 609
Projected Balance$190 286 792

Salary Commitment

Year: 2014$66 524 450
Year: 2015$46 748 400
Year: 2016$26 097 500
Year: 2017$7 462 500

Pro Payroll

Pavel Datsyuk 6 700 000(2)
Henrik Sedin 6 100 000(3)
Andrei Markov 5 750 000(1)
Mike Cammalleri 5 000 000(4)
Ron Hainsey 5 000 000(1)
Ondrej Pavelec 3 500 000(3)
Alex Tanguay 3 500 000(2)
Braydon Coburn 3 400 000(1)
Nick Foligno 3 000 000(3)
Craig Anderson 2 750 000(1)
Blake Wheeler 2 650 000(2)
Curtis Glencross 2 500 000(3)
Roman Polak 2 450 000(2)
Benoit Pouliot 1 800 000(2)
Jason Chimera 1 800 000(2)
Nicklas Grossmann 1 750 000(1)
Marcus Foligno 1 500 000(4)
Mats Zuccarello 1 150 000(3)
Jake Muzzin 1 000 000(3)
Adam Lowry 818 000(1)
Korbinian Holzer 725 000(3)
Mike Brown 725 000(2)
Brandon Mashinter 605 000(3)
Dominic Moore 550 000(2)


Farm Payroll

Steve Ott 320 000(4)
Raffi Torres 275 000(4)
Ruslan Fedotenko 175 000(2)
Chad LaRose 150 000(4)
Jujhar Khaira 92 500(2)
David Rundblad 87 000(4)
Brett Ritchie 81 800(1)
Gustav Olofsson 76 700(2)
Derek Grant 70 000(4)
Oskar Sundqvist 66 700(2)
Blair Jones 65 000(2)
Nathan Lieuwen 60 500(5)
Alexandre Grenier 58 500(1)
Christopher Breen 57 750(1)
Jean-Philippe Cote 55 000(1)
Cam Janssen 55 000(1)
Pierre-Cedric Labrie 55 000(3)




Denver

ArenaMcNicholls Arena
Capacity22 000
Ticket Price$47,00


Income

Current Funds$200 770 634

Expenses

Pro Payroll$65 737 000
Farm Payroll$1 560 650
Prospect Fees$63 000
Coach$500 000
Games Remaining82
Total Game Expenses$827 569
Projected Expenses$67 860 650
Projected Balance$132 909 984

Salary Commitment

Year: 2014$67 297 650
Year: 2015$40 687 900
Year: 2016$29 935 200
Year: 2017$14 571 000

Pro Payroll

Dion Phaneuf 6 500 000(1)
Jordan Eberle 6 000 000(1)
Carey Price 5 750 000(3)
Mike Ribeiro 5 000 000(2)
Mark Streit 4 100 000(1)
Erik Cole 4 000 000(2)
Max Pacioretty 4 000 000(4)
Rene Bourque 4 000 000(1)
Justin Williams 3 750 000(3)
Mikkel Boedker 3 750 000(5)
Paul Gaustad 2 500 000(4)
Erik Gudbranson 2 250 000(3)
Justin Abdelkader 2 250 000(5)
Zach Bogosian 2 000 000(1)
Sean Couturier 1 500 000(3)
Matt Martin 1 300 000(5)
Valeri Nichushkin 925 000(1)
Olli Maatta 925 000(1)
Daniel Carr 892 000(1)
Jake Allen 750 000(1)
Brandon Davidson 640 000(3)
Turner Elson 605 000(2)
Nick Holden 600 000(3)
Jordan Martinook 600 000(3)
Oscar Lindberg 600 000(2)
Nate Thompson 550 000(4)


Farm Payroll

Jason Dickinson 92 500(3)
Conor Allen 92 500(1)
Joey MacDonald 92 500(1)
Jayson Megna 92 500(1)
Charlie Lindgren 92 500(2)
Paul Postma 85 000(5)
Nick Cousins 84 300(1)
Andrey Pedan 79 200(1)
Alexander Khokhlachev 76 750(1)
Dave Dziurzynski 75 000(5)
Carl Klingberg 75 000(2)
Joel Hanley 66 700(2)
Nick Paul 66 700(3)
Max McCormick 65 500(2)
Curtis McKenzie 65 000(2)
Rob Klinkhammer 65 000(2)
MacKenzie Skapski 63 000(2)
Barclay Goodrow 61 000(4)
Ben Holmstrom 60 000(3)
Mike Angelidis 55 000(2)
Bobby Butler 55 000(3)




Dayton

ArenaHara Arena
Capacity22 000
Ticket Price$35,00


Income

Current Funds$32 218 320

Expenses

Pro Payroll$72 993 500
Farm Payroll$1 736 978
Prospect Fees$63 000
Coach$500 000
Games Remaining82
Total Game Expenses$918 213
Projected Expenses$75 293 478
Projected Balance-$43 075 158

Salary Commitment

Year: 2014$74 730 478
Year: 2015$46 342 000
Year: 2016$22 981 700
Year: 2017$20 635 000

Pro Payroll

Brad Richards 12 000 000(2)
Henrik Zetterberg 7 750 000(1)
Johnny Boychuk 7 000 000(5)
Corey Perry 5 375 000(1)
Johan Franzen 5 250 000(2)
Dan Hamhuis 4 250 000(4)
Joe Pavelski 4 000 000(2)
Antti Niemi 4 000 000(4)
Oliver Ekman-Larsson 3 500 000(1)
Jiri Hudler 3 000 000(1)
Tyler Johnson 2 800 000(1)
Daniel Winnik 2 700 000(5)
Cody Franson 2 000 000(3)
Lauri Korpikoski 1 850 000(2)
Maxime Talbot 1 000 000(5)
Philip Danault 875 000(4)
Ryan Murphy 750 000(4)
Markus Granlund 742 500(1)
John Mitchell 650 000(1)
Al Montoya 601 000(1)
Ryan Garbutt 600 000(1)
Kevin Connauton 600 000(1)
Joe Colborne 600 000(1)
Greg Pateryn 550 000(1)
Jeff Zatkoff 550 000(1)


Farm Payroll

Brenden Morrow 410 000(1)
Jordan Leopold 225 000(3)
Cody Kunyk 92 500(1)
Mike Halmo 92 500(1)
Evan Rodrigues 84 300(1)
Matt Lindblad 74 250(1)
Yann Sauve 70 928(1)
Markus Hannikainen 69 300(2)
Noel Acciari 69 300(2)
Garret Sparks 67 000(1)
Conor Sheary 66 700(2)
Cedrick Desjardins 65 000(1)
Olivier Bjorkstrand 64 200(3)
Nic Dowd 60 000(5)
John Albert 58 500(1)
Theo Peckham 57 500(3)
Taylor Beck 55 000(2)
Mike Sislo 55 000(1)




Vancouver

ArenaPacific Coliseum
Capacity22 000
Ticket Price$45,00


Income

Current Funds$57 322 557

Expenses

Pro Payroll$62 559 000
Farm Payroll$1 765 989
Prospect Fees$49 500
Coach$500 000
Games Remaining82
Total Game Expenses$791 152
Projected Expenses$64 874 489
Projected Balance-$7 551 932

Salary Commitment

Year: 2014$64 324 989
Year: 2015$56 253 989
Year: 2016$39 440 889
Year: 2017$31 082 000

Pro Payroll

Matt Moulson 6 000 000(4)
Mike Smith 6 000 000(4)
Taylor Hall 6 000 000(2)
Keith Yandle 5 250 000(3)
Carl Soderberg 4 500 000(5)
Matthew Carle 3 500 000(4)
RJ Umberger 3 500 000(4)
Nick Leddy 3 400 000(2)
Jan Hejda 3 250 000(2)
Danius Zubrus 3 100 000(1)
Nail Yakupov 2 500 000(4)
Teddy Purcell 2 350 000(1)
Alexei Emelin 2 000 000(2)
Drew Miller 1 350 000(3)
Jay McClement 1 300 000(5)
Matt Hunwick 1 200 000(5)
Mark Fayne 1 200 000(2)
Anders Nilsson 1 000 000(1)
Reto Berra 850 000(1)
Michael Ferland 825 000(3)
Joonas Kemppainen 792 000(5)
Eric Nystrom 775 000(4)
Martin Marincin 700 000(3)
Damon Severson 642 000(2)
Byron Froese 575 000(5)


Farm Payroll

Anton Volchenkov 320 000(4)
Sean Bergenheim 275 000(1)
Marcel Goc 170 000(1)
Tomas Kopecky 120 000(4)
Tyler Wotherspoon 92 500(1)
Carter Ashton 85 100(2)
Freddie Hamilton 68 889(3)
Spencer Abbott 65 000(1)
Brett Kulak 63 500(2)
Joe Whitney 58 500(1)
Bud Holloway 57 500(2)
Brendon Nash 57 500(2)
Scott Wedgewood 57 500(2)
Dustin Jeffrey 55 000(1)
Max Sauve 55 000(3)
Carter Bancks 55 000(3)
Jussi Rynnas 55 000(3)
Brad Hunt 55 000(1)




Chicago

ArenaInternational Amphitheater
Capacity22 000
Ticket Price$55,00


Income

Current Funds$107 844 482

Expenses

Pro Payroll$42 652 500
Farm Payroll$1 147 700
Prospect Fees$46 500
Coach$1 000 000
Games Remaining82
Total Game Expenses$546 911
Projected Expenses$44 846 700
Projected Balance$62 997 782

Salary Commitment

Year: 2014$43 800 200
Year: 2015$19 966 100
Year: 2016$12 788 500
Year: 2017$7 050 000

Pro Payroll

Alexander Semin 6 700 000(1)
Mike Richards 6 600 000(1)
Luke Schenn 4 600 000(1)
Rob Scuderi 3 400 000(1)
Alex Galchenyuk 2 800 000(5)
Matt Hendricks 1 850 000(5)
Jakub Kindl 1 600 000(3)
Ben Smith 1 500 000(4)
Scott Hannan 1 000 000(1)
Sam Bennett 925 000(2)
Griffin Reinhart 925 000(2)
Nick Ritchie 925 000(3)
Sam Reinhart 925 000(2)
Leon Draisaitl 925 000(2)
Ryan Poluck 925 000(3)
Viktor Stalberg 850 000(2)
Keaton Ellerby 735 000(3)
Justin Falk 700 000(4)
Charles Hudon 650 000(2)
Stefan Elliott 650 000(2)
Reid Boucher 642 500(1)
Ryan Reaves 600 000(2)
Peter Budaj 575 000(3)
David Leneveu 550 000(1)
Rich Clune 550 000(3)
Stephen Gionta 550 000(2)


Farm Payroll

Braden Holtby 170 000(3)
Jim Slater 110 000(1)
Kevin Fiala 92 500(2)
Drew Shore 85 100(2)
Mark McNeill 83 300(1)
Matt Puempel 83 300(1)
Keith Aulie 80 000(4)
Rinat Valiev 74 300(3)
Daniel Sprong 66 700(3)
Brian Lashoff 65 000(1)
Louis Leblanc 60 000(3)
Jim O'Brien 60 000(5)
Michael Paliotta 60 000(4)
Michael Bournival 57 500(3)




Manhattan

ArenaMadison Square Garden
Capacity20 000
Ticket Price$50,00


Income

Current Funds$76 784 813

Expenses

Pro Payroll$37 677 000
Farm Payroll$1 630 200
Prospect Fees$25 500
Coach$500 000
Games Remaining82
Total Game Expenses$485 765
Projected Expenses$39 832 700
Projected Balance$36 952 113

Salary Commitment

Year: 2014$39 307 200
Year: 2015$21 285 200
Year: 2016$15 340 200
Year: 2017$10 287 700

Pro Payroll

Mikhail Grabovski 5 000 000(5)
Willie Mitchell 4 250 000(1)
Eric Brewer 3 750 000(1)
Jeff Schultz 3 000 000(2)
Evgeny Medvedev 3 000 000(1)
Tanner Glass 1 450 000(5)
Kyle Palmieri 1 350 000(3)
Boyd Gordon 1 300 000(1)
Brendan Smith 1 250 000(3)
Andrew Hammond 1 200 000(5)
Eddie Lack 1 000 000(4)
Michael Grabner 1 000 000(1)
William Karlsson 925 000(1)
Aaron Ekblad 925 000(2)
Connor McDavid 925 000(3)
Petr Straka 925 000(1)
Colton Parayko 792 000(1)
Zach Redmond 715 000(4)
Zach Trotman 690 000(1)
Jack Skille 675 000(3)
Mattias Janmark 675 000(2)
Dale Weise 605 000(1)
Andy Andreoff 600 000(5)
Andrew MacDonald 575 000(2)
Phil Varone 550 000(1)
Chris VandeVelde 550 000(3)


Farm Payroll

Ryane Clowe 400 000(2)
Damien Brunner 250 000(2)
David Moss 210 000(3)
Anton Slepyshev 92 500(3)
Aaron Ness 82 700(4)
Jordan Szwarz 62 500(4)
Matt Fraser 62 500(1)
Michael Chaput 60 000(5)
Ryan Hamilton 60 000(2)
T. J. Brennan 60 000(5)
Chad Johnson 60 000(2)
Ray Emery 60 000(1)
Tye McGinn 57 500(5)
Joe Vitale 57 500(1)
Michal Jordan 55 000(1)




Indiana

ArenaMarket Square Arena
Capacity20 000
Ticket Price$35,00


Income

Current Funds$78 832 277

Expenses

Pro Payroll$40 239 500
Farm Payroll$2 432 700
Prospect Fees$40 500
Coach$500 000
Games Remaining82
Total Game Expenses$526 984
Projected Expenses$43 212 700
Projected Balance$35 619 577

Salary Commitment

Year: 2014$42 672 200
Year: 2015$34 669 100
Year: 2016$20 763 500
Year: 2017$14 950 000

Pro Payroll

Mike Green 6 000 000(2)
Radim Vrbata 5 000 000(4)
Fedor Tyutin 4 750 000(4)
Dave Bolland 3 375 000(2)
Tommy Wingels 2 350 000(4)
Nick Spaling 2 200 000(4)
Jaden Schwartz 2 000 000(3)
Brenden Dillon 1 250 000(1)
Darcy Kuemper 1 000 000(1)
Jake Virtanen 925 000(3)
Jonathan Drouin 925 000(2)
Andrei Burakovsky 925 000(2)
Corban Knight 900 000(1)
Andrej Sustr 874 000(1)
Yannick Weber 850 000(3)
Petter Granberg 800 000(1)
Peter Holland 775 000(1)
Dmitrij jaskin 775 000(2)
Richard Panik 735 000(2)
Linden Vey 735 000(2)
Logan Shaw 693 000(1)
Troy Grosenick 650 000(4)
Dylan McIlrath 600 000(3)
Lance Bouma 577 500(1)
Viktor Svedberg 575 000(1)


Farm Payroll

Andrej Meszaros 550 000(3)
Sergei Bobrovsky 500 000(3)
Chris Higgins 190 000(1)
Brady Skjei 92 500(3)
Scott Mayfield 92 500(1)
Matt Frattin 90 000(3)
John McFarland 85 100(1)
Adam Clendening 76 000(3)
Scott Kosmachuk 74 300(2)
Luke Adam 73 500(1)
Brandon Woods 72 500(3)
Ronald Kenins 71 800(2)
Julian Melchiori 60 000(2)
Dennis Everberg 60 000(1)
John McCarthy 60 000(2)
Brody Sutter 58 500(2)
Daniel Catenacci 57 500(1)
Max Reinhart 57 500(3)
Dane Byers 56 000(2)
Brad Thiessen 55 000(2)




SanDiego

ArenaInternational Sports Arena
Capacity22 000
Ticket Price$40,00


Income

Current Funds$88 723 011

Expenses

Pro Payroll$66 836 000
Farm Payroll$2 319 825
Prospect Fees$48 000
Coach$500 000
Games Remaining82
Total Game Expenses$850 047
Projected Expenses$69 703 825
Projected Balance$19 019 186

Salary Commitment

Year: 2014$69 155 825
Year: 2015$54 571 825
Year: 2016$38 846 500
Year: 2017$35 906 500

Pro Payroll

Cam Ward 6 400 000(2)
Ryan Nugent-Hopkins 6 000 000(2)
Tobias Enstrom 5 750 000(5)
James Wisniewski 5 000 000(5)
Brent Seabrook 5 000 000(5)
Ryan Kesler 5 000 000(5)
Drew Stafford 4 000 000(1)
Jason Spezza 4 000 000(4)
Lee Stempniak 3 500 000(4)
Trevor Daley 3 500 000(1)
Karl Alzner 2 800 000(4)
Wayne Simmonds 2 800 000(3)
Travis Hamonic 1 850 000(1)
Brandon Sutter 1 500 000(1)
Reilly Smith 1 400 000(2)
Alex Chiasson 1 200 000(5)
Matt Dumba 925 000(1)
Kirby Rychel 925 000(2)
Anders Lindback 875 000(5)
Anders Lee 851 000(1)
Jared Cowen 810 000(1)
Brian Strait 775 000(4)
Colton Sceviour 700 000(5)
Kyle Chipchura 675 000(2)
Riley Nash 600 000(4)


Farm Payroll

Dany Heatley 800 000(1)
Tuomo Ruutu 500 000(4)
Joakim Andersson 81 500(5)
Chris Summers 80 325(2)
Peter Regin 80 000(2)
Dan Ellis 80 000(3)
Nolan Yonkman 70 000(1)
Cole Schneider 70 000(5)
Curtis McElhinney 60 000(3)
Andrey Makarov 58 000(1)
Stephane Veilleux 55 000(1)
Matt Kassian 55 000(2)
Scott Harrington 55 000(1)
Stu Bickell 55 000(4)
Zack Stortini 55 000(1)
Chris Mueller 55 000(2)
Mike Moore 55 000(2)
Pierre-Luc L-Leblond 55 000(1)




Orlando

ArenaIce Palace
Capacity20 000
Ticket Price$50,00


Income

Current Funds$50 779 000

Expenses

Pro Payroll$60 255 000
Farm Payroll$1 020 500
Prospect Fees$55 500
Coach$500 000
Games Remaining64
Total Game Expenses$754 037
Projected Expenses$48 258 341
Projected Balance$65 520 659

Salary Commitment

Year: 2014$61 275 500
Year: 2015$51 515 500
Year: 2016$30 335 000
Year: 2017$13 240 000

Pro Payroll

Zach Parise 9 000 000(5)
Ryan Getzlaf 6 125 000(2)
Zdeno Chara 6 000 000(2)
James Neal 5 000 000(3)
Brent Burns 4 000 000(1)
David Backes 3 750 000(2)
Johnny Oduya 3 300 000(3)
Joel Ward 3 275 000(3)
Evander Kane 3 000 000(2)
Alex Goligoski 2 750 000(1)
Corey Crawford 2 500 000(3)
Matt Niskanen 2 100 000(2)
Jay Beagle 1 750 000(4)
Carl Gunnarsson 1 400 000(1)
Patrick Eaves 1 150 000(3)
Dylan Larkin 925 000(3)
Seth Jones 925 000(1)
Jamie Oleksiak 875 000(4)
Antti Raanta 700 000(4)
Anthony Bitetto 605 000(4)
Luke Glendening 575 000(1)
Leo Komarov 550 000(3)


Farm Payroll

Rich Peverley 337 500(3)
Luke Gazdic 75 000(4)
Akim Aliu 69 500(2)
Viktor Loov 69 300(2)
Andrew Miller 67 500(4)
Josh Archibald 66 700(2)
Kevin Marshall 57 500(4)
Roman Will 57 500(3)
Travis Morin 55 000(1)
Brandon Defazio 55 000(4)
Kael Mouillerat 55 000(4)
Ryan Bourque 55 000(1)




LosAngeles

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


Income

Current Funds$56 241 120

Expenses

Pro Payroll$60 410 000
Farm Payroll$1 564 350
Prospect Fees$87 000
Coach$750 000
Games Remaining58
Total Game Expenses$765 992
Projected Expenses$44 427 540
Projected Balance$66 014 580

Salary Commitment

Year: 2014$61 974 350
Year: 2015$42 000 900
Year: 2016$28 727 500
Year: 2017$22 862 500

Pro Payroll

Kari Lehtonen 6 250 000(4)
Patrick Sharp 6 000 000(2)
Dustin Byfuglien 5 750 000(3)
Brian Gionta 5 000 000(1)
Ales Hemsky 5 000 000(1)
Jussi Jokinen 4 000 000(4)
Antoine Vermette 3 750 000(4)
Jori Lehtera 3 250 000(1)
Dennis Seidenberg 3 250 000(2)
Michal Rozsival 3 000 000(4)
Marcus Johansson 1 825 000(1)
Vernon Fiddler 1 800 000(5)
PA Parenteau 1 500 000(5)
Eric Gryba 1 200 000(4)
David Schlemko 1 100 000(1)
Trevor Van Riemsdyk 925 000(1)
Eric Gelinas 900 000(2)
Melker Karlsson 825 000(2)
Beau Bennett 800 000(1)
Matt Bartkowski 660 000(2)
Brayden McNabb 625 000(4)
Cameron Schilling 625 000(4)
Nate Schmidt 625 000(1)
Pierre-Edouard Bellema600 000(2)
Jean-Francois Berube 575 000(1)
Mike Condon 575 000(2)


Farm Payroll

Kyle Baun 92 500(2)
Kevin Czuczman 92 500(1)
Michael Zalewski 92 500(1)
Buddy Robinson 92 500(2)
Matt Carey 92 500(1)
Brendan Tanev 92 500(1)
Calvin Heeter 92 500(1)
Casey Bailey 90 000(2)
Bryce Van Brabant 90 000(1)
Zac Rinaldo 75 000(1)
Jason Kasdorf 66 700(1)
Tanner Kero 66 700(2)
Kevin Gravel 66 700(2)
Eriah Hayes 64 250(1)
Alan Quine 60 000(1)
Brett Sutter 60 000(3)
Gabriel Dumont 57 500(5)
Thomas McCollum 55 000(3)
Kris Fredheim 55 000(2)
Jay Harrison 55 000(4)
Julien Brouillette 55 000(1)




Alberta

ArenaThe Coliseum
Capacity20 000
Ticket Price$48,00


Income

Current Funds$51 884 223

Expenses

Pro Payroll$49 990 000
Farm Payroll$1 836 900
Prospect Fees$57 000
Coach$750 000
Games Remaining82
Total Game Expenses$641 877
Projected Expenses$52 633 900
Projected Balance-$749 677

Salary Commitment

Year: 2014$51 826 900
Year: 2015$36 353 600
Year: 2016$34 238 500
Year: 2017$18 273 500

Pro Payroll

Steven Stamkos 8 000 000(1)
Jordan Staal 6 000 000(4)
Jimmy Howard 5 500 000(3)
Chris Stewart 4 100 000(3)
Nick Schultz 3 600 000(3)
David Desharnais 3 500 000(5)
Derek Dorsett 3 100 000(5)
Josh Gorges 2 500 000(1)
Derek MacKenzie 1 300 000(5)
Dalton Prout 1 050 000(1)
Max Domi 925 000(3)
Alex Petrovic 900 000(3)
Kevin Hayes 900 000(1)
Gabriel Bourque 866 000(5)
Jordan Nolan 850 000(5)
Miikka Salomaki 807 000(1)
Nate Prosser 800 000(2)
Petter Granberg 800 000(1)
Jean-Gabriel Pageau 700 000(3)
Christopher Gibson 675 000(1)
Brian Flynn 650 000(4)
Jordie Benn 650 000(4)
Matt Murray 642 000(2)
Brad Malone 600 000(4)
Ryan White 575 000(4)


Farm Payroll

Derek Roy 450 000(1)
David Clarkson 300 000(2)
Frederik Gauthier 92 500(3)
Mikko Rantanen 92 500(3)
Joey Hishon 89 000(2)
Stefan Noesen 83 300(1)
Brendan Gaunce 83 300(2)
Nicklas Jensen 83 300(2)
Danny Biega 75 500(1)
Taylor Fedun 67 500(1)
Cameron Gaunce 65 000(1)
Thomas Greiss 62 500(2)
Corey Tropp 62 500(4)
Mark Arcobello 60 000(4)
Mat Clark 60 000(5)
Marc-Andre Cliche 55 000(2)
Justin Mercier 55 000(3)




Philly

ArenaPhiladelphia Civic Center
Capacity20 000
Ticket Price$33,00


Income

Current Funds$94 204 609

Expenses

Pro Payroll$39 991 500
Farm Payroll$1 508 200
Prospect Fees$57 000
Coach$650 000
Games Remaining82
Total Game Expenses$514 716
Projected Expenses$42 206 700
Projected Balance$51 997 909

Salary Commitment

Year: 2014$41 499 700
Year: 2015$30 652 800
Year: 2016$24 181 800
Year: 2017$9 472 500

Pro Payroll

Bobby Ryan 5 562 500(3)
David Jones 4 000 000(4)
David Legwand 3 500 000(3)
Ryan Suter 3 500 000(1)
Scottie Upshall 3 500 000(3)
Jonathan Bernier 3 400 000(4)
Ondrej Palat 2 800 000(2)
Eric Fehr 2 200 000(1)
Mikael Backlund 1 500 000(4)
Andrew Shaw 1 500 000(2)
Noah Hanifin 925 000(3)
Connor Murphy 925 000(1)
Tomas Hertl 925 000(1)
Simon Despres 900 000(1)
Ryan Spooner 800 000(3)
Anthony Duclair 743 000(2)
Nikita Nesterov 743 000(1)
Joonas Korpisalo 743 000(2)
Nicolas Deslauriers 625 000(2)
Cedric Paquette 625 000(1)
Radko Gudas 575 000(1)


Farm Payroll

Bryan Allen 350 000(3)
Matt Cooke 200 000(1)
Frederik Andersen 130 000(5)
Ryan Jones 97 500(5)
Nicolas Deschamps 72 500(1)
Laurent Dauphin 71 800(3)
Michael Kostka 65 000(4)
Chase De Leo 63 200(1)
Morgan Ellis 63 200(1)
Alex Grant 60 000(5)
Michael Haley 60 000(2)
Matt Campanale 55 000(4)
Michael Leighton 55 000(1)
Kyle Cumiskey 55 000(4)
Chris Conner 55 000(5)
Andrew Gordon 55 000(5)