Financial Report

(As of Wednesday, Apr 25 2018)

Anaheim

ArenaHonda Center
Capacity17,174
Ticket Price$90.00


Income

Current Funds-$25,735,412
Home Games Remaining0
Avg. Attendance9,806
Avg. Revenue/Game$2,117,988
Projected Revenue$0,000

Expenses

Pro Payroll$48,475,000
Farm Payroll$1,413,400
Prospect Fees$0,000
Coach$700,000
Games Remaining1
Total Game Expenses$6,323,550
Projected Expenses$6,323,550
Projected Balance-$32,058,962

Salary Commitment

Year: 2015$46,458,400
Year: 2016$21,330,000
Year: 2017$10,730,000
Year: 2018$1,250,000

Pro Payroll

Patrick Kane 5,300,000(1)
Jeff Carter 4,900,000(1)
Brent Burns 4,800,000(2)
Phil Kessel 4,250,000(3)
Claude Giroux 3,800,000(2)
Andrei Markov 3,750,000(1)
Patrick Marleau 3,400,000(1)
Semyon Varlamov 3,125,000(1)
Erik Johnson 2,750,000(3)
Cam Fowler 2,200,000(1)
Martin Hanzal 2,200,000(1)
Alex Tanguay 2,000,000(0)
Joel Ward 1,500,000(2)
Ryan Spooner 1,250,000(4)
Brady Skjei 950,000(3)
Ryan Hartman 600,000(3)
Torrey Mitchell 500,000(0)
Joe Vitale 500,000(0)
Brad Winchester 450,000(0)
Matt Halischuk 400,000(0)
Adam Hall 400,000(0)
Chris Butler 400,000(0)
Tomas Kopecky 400,000(0)
Chad LaRose 400,000(0)
Curtis McElhinney 400,000(3)


Farm Payroll

Phillip Lane 102,500(1)
Brett Pesce 97,500(3)
Teuvo Teravainen 95,000(3)
Jake Guentzel 82,500(3)
Patrik Hersley 80,900(1)
Kurtis Gabriel 80,000(2)
Tucker Poolman 75,000(2)
Stefan Matteau 75,000(3)
Martin Frk 72,500(2)
Cliff Watson 70,000(2)
Rocco Grimaldi 70,000(1)
Garret Haar 70,000(2)
Logan Nelson 67,500(2)
David Honzik 65,000(2)
Henrik Samuelsson 60,000(3)
Tyler Lewington 60,000(3)
Valeri Vasiliev 60,000(3)
Joey MacDonald 50,000(0)
Maxim Goncharov 40,000(0)
Danny Syvret 40,000(0)




Winnipeg

ArenaMTS Centre
Capacity15,015
Ticket Price$65.00


Income

Current Funds-$26,383,577
Home Games Remaining0
Avg. Attendance7,768
Avg. Revenue/Game$1,211,730
Projected Revenue$0,000

Expenses

Pro Payroll$41,250,000
Farm Payroll$1,727,500
Prospect Fees$0,000
Coach$400,000
Games Remaining1
Total Game Expenses$5,422,188
Projected Expenses$5,422,188
Projected Balance-$31,805,765

Salary Commitment

Year: 2015$39,382,500
Year: 2016$19,882,500
Year: 2017$5,715,000
Year: 2018$295,000

Pro Payroll

Gustav Nyquist 5,000,000(2)
Ryan Miller 4,000,000(1)
Jack Johnson 3,950,000(1)
Boone Jenner 3,000,000(2)
Nick Bonino 3,000,000(1)
Braydon Coburn 2,500,000(1)
Alec Martinez 2,400,000(1)
Michal Neuvirth 2,000,000(2)
Tobias Enstrom 2,000,000(3)
P-A Parenteau 1,800,000(0)
Jordie Benn 1,500,000(1)
Trevor Van Riemsdyk 1,500,000(1)
Kevan Miller 1,500,000(2)
Danny Kristo 1,250,000(0)
Sam Reinhart 1,150,000(3)
Jarred Tinordi 1,000,000(0)
Alex Wennberg 975,000(2)
Scott Laughton 950,000(2)
Jacob De La Rose 825,000(3)
Patrice Cormier 725,000(0)
Ben Thomson 675,000(2)
Patrick Kaleta 650,000(0)
Emerson Etem 650,000(3)
Phil Oreskovic 500,000(0)
Scottie Upshall 500,000(1)


Farm Payroll

Eddie Lack 250,000(3)
Antoine Vermette 150,000(3)
Jori Lehtera 150,000(3)
Boyd Gordon 150,000(1)
Ville Leino 100,000(0)
Adrian Kempe 95,000(4)
Thatcher Demko 80,000(4)
Stefan Legein 80,000(0)
Shane O'Brien 80,000(0)
Brett Sutter 72,500(0)
Tyrell Goulbourne 67,500(2)
Andrew MacWilliam 65,000(3)
Eric Cornel 60,000(4)
Brett Pollock 60,000(4)
Ben Betker 60,000(3)
Louis-Marc Aubry 60,000(3)
Sam Perhonen 60,000(3)
Jaroslav Janus 45,000(0)
Alex Gudbranson 42,500(0)




Boston

ArenaTD Banknorth Garden
Capacity17,565
Ticket Price$70.00


Income

Current Funds-$29,294,984
Home Games Remaining0
Avg. Attendance10,773
Avg. Revenue/Game$1,809,906
Projected Revenue$0,000

Expenses

Pro Payroll$50,043,000
Farm Payroll$975,615
Prospect Fees$0,000
Coach$1,000,000
Games Remaining1
Total Game Expenses$6,502,327
Projected Expenses$6,502,327
Projected Balance-$35,797,311

Salary Commitment

Year: 2015$48,475,490
Year: 2016$25,959,000
Year: 2017$2,950,000
Year: 2018$2,750,000

Pro Payroll

Blake Wheeler 6,500,000(2)
Brent Seabrook 5,500,000(2)
Jakub Voracek 5,000,000(1)
Max Pacioretty 4,750,000(1)
Craig Anderson 3,000,000(1)
Matt Bartkowski 3,000,000(2)
Zbynek Michalek 2,500,000(1)
Brendan Gallagher 2,500,000(2)
Sean Couturier 2,000,000(4)
Sam Gagner 2,000,000(2)
Matt Cullen 1,500,000(1)
Mark Pysyk 1,500,000(1)
Nate Schmidt 1,500,000(2)
David Schlemko 1,400,000(0)
Carter Hutton 1,250,000(2)
Jay Beagle 1,000,000(1)
Ben Smith 1,000,000(1)
Byron Froese 775,000(1)
Nick Cousins 759,000(2)
Bryan Rust 750,000(4)
Oliver Lauridsen 750,000(0)
Brandon Mashinter 715,000(0)
P.E Bellemare 709,000(1)
Brian Strait 625,000(0)
Tanner Kero 525,000(1)


Farm Payroll

Anton Rodin 200,000(3)
Evgeny Medvedev 125,000(1)
Cal Heeter 88,375(0)
Kyle Flanagan 84,250(0)
Will Acton 78,000(0)
Kevin Goumas 75,000(0)
Carlo Colaiacovo 72,500(0)
Kent Patterson 70,000(0)
Michal Jordan 69,990(1)
Jeremy Langlois 62,500(1)
Michael Neal 50,000(0)




Buffalo

ArenaHSBC Arena
Capacity18,690
Ticket Price$41.00


Income

Current Funds-$8,206,988
Home Games Remaining1
Avg. Attendance11,701
Avg. Revenue/Game$1,151,345
Projected Revenue$1,151,345

Expenses

Pro Payroll$28,600,000
Farm Payroll$1,413,033
Prospect Fees$0,000
Coach$1,500,000
Games Remaining2
Total Game Expenses$3,939,129
Projected Expenses$7,878,258
Projected Balance-$14,933,901

Salary Commitment

Year: 2015$24,602,700
Year: 2016$15,436,800
Year: 2017$11,121,800
Year: 2018$5,330,000

Pro Payroll

Alexei Emelin 3,500,000(2)
Gabriel Bourque 2,500,000(0)
Brayden McNabb 2,500,000(4)
Lars Eller 2,000,000(1)
Luke Schenn 2,000,000(1)
Adam Larsson 1,600,000(3)
Jacob Markstrom 1,500,000(4)
Joe Colborne 1,400,000(0)
Tomas Jurco 1,250,000(4)
Andrew Hammond 1,250,000(1)
Nikita Zadorov 1,050,000(1)
Zack Kassian 1,000,000(1)
Magnus Paajarvi 1,000,000(1)
Hunter Shinkaruk 975,000(3)
Esa Lindell 925,000(3)
Andrew Copp 800,000(3)
Travis Moen 800,000(0)
Taylor Beck 700,000(2)
Stefan Noesen 700,000(3)
Mattias Janmark-Nylen 600,000(1)
Chris Vande Velde 550,000(0)


Farm Payroll

Jake Virtanen 110,000(3)
Haydn Fleury 110,000(3)
Zack Phillips 96,333(0)
Darnell Nurse 92,500(3)
Scott Harrington 85,900(1)
Spencer Martin 85,000(3)
Andreas Englund 85,000(3)
Dylan McIlrath 80,000(4)
Adam Gilmour 80,000(3)
Vitek Vanecek 80,000(3)
Carl Dahlstrom 79,300(3)
Malcolm Subban 75,000(2)
Niklas Svedberg 70,000(1)
Peter Andersson 70,000(1)
Emil Pettersson 70,000(3)
Blake Parlett 64,000(0)
Keith Aulie 40,000(2)
Jack Connolly 40,000(1)




Calgary

ArenaScotiabank Saddledome
Capacity19,289
Ticket Price$40.00


Income

Current Funds-$704,255
Home Games Remaining1
Avg. Attendance17,071
Avg. Revenue/Game$1,638,880
Projected Revenue$1,638,880

Expenses

Pro Payroll$17,850,000
Farm Payroll$1,538,500
Prospect Fees$0,000
Coach$2,950,000
Games Remaining2
Total Game Expenses$2,792,313
Projected Expenses$5,584,625
Projected Balance-$4,650,000

Salary Commitment

Year: 2015$19,388,500
Year: 2016$18,065,000
Year: 2017$14,550,000
Year: 2018$75,000

Pro Payroll

Thomas Vanek 4,500,000(3)
Tomas Plekanec 2,400,000(2)
Michael Latta 900,000(2)
Steve Moses 850,000(1)
Patrick Coulombe 400,000(3)
Chris Lawrence 400,000(3)
Colin Shields 400,000(3)
Janis Sprukts 400,000(3)
Jean-Michel Daoust 400,000(3)
Matt Watkins 400,000(3)
Nick Petersen 400,000(3)
Evgeny Kurbatov 400,000(3)
Teemu Elomo 400,000(3)
Andrew Engelage 400,000(3)
Christian Engstrand 400,000(3)
Nico Aaltonen 400,000(3)
Dan Spang 400,000(3)
Kristian Kudroc 400,000(3)
Vojtech Polak 400,000(3)
Richard Jackman 400,000(3)
Trevor Ludwig 400,000(3)
Shawn Weller 400,000(3)
Radoslav Illo 400,000(3)
Kristian Nakyva 400,000(3)
Matt Foy 400,000(3)
Micki Dupont 400,000(3)
Michael Duco 400,000(3)


Farm Payroll

Casey Nelson 245,000(3)
Alex Lyon 195,000(3)
Nick Lappin 125,000(3)
William Karlsson 115,000(1)
Johan Larsson 95,000(3)
Drew Shore 90,000(1)
Jerry D'Amigo 75,000(1)
Chris Wagner 75,000(4)
CJ Motte 75,000(1)
Dylan Demelo 72,500(2)
Andrew Poturalski 62,500(2)
Daniel Pribyl 60,000(3)
Mike Vecchione 60,000(1)
Troy Stecher 58,500(1)
Viktor Svedberg 55,000(3)
Bobby Butler 40,000(2)
Mike Lundin 40,000(2)




Carolina

ArenaRBC Center
Capacity18,680
Ticket Price$55.00


Income

Current Funds-$28,181,288
Home Games Remaining1
Avg. Attendance12,227
Avg. Revenue/Game$1,614,008
Projected Revenue$1,614,008

Expenses

Pro Payroll$49,375,000
Farm Payroll$2,485,917
Prospect Fees$0,000
Coach$800,000
Games Remaining2
Total Game Expenses$6,582,615
Projected Expenses$13,165,229
Projected Balance-$39,732,509

Salary Commitment

Year: 2015$51,235,000
Year: 2016$36,660,000
Year: 2017$17,940,000
Year: 2018$7,310,000

Pro Payroll

Anze Kopitar 5,500,000(1)
Tuukka Rask 4,750,000(2)
Marc Methot 4,500,000(2)
Marian Gaborik 4,500,000(1)
T.J. Brodie 3,250,000(3)
Michael Frolik 3,000,000(3)
Andrew Cogliano 3,000,000(2)
Cam Atkinson 2,600,000(4)
Marco Scandella 2,500,000(2)
Ben Lovejoy 2,250,000(4)
Justin Abdelkader 2,200,000(1)
Brenden Dillon 1,750,000(1)
Aaron Ekblad 1,250,000(2)
Patrik Laine 1,250,000(4)
Bo Horvat 1,250,000(2)
Jack Eichel 1,250,000(3)
Dylan Larkin 1,150,000(3)
Andre Burakovsky 950,000(2)
Dominic Moore 850,000(3)
Colton Parayko 625,000(1)
Ville Husso 600,000(3)
Austin Czarnik 400,000(0)


Farm Payroll

Jaroslav Halak 450,000(2)
Kari Lehtonen 350,000(3)
Derek Ryan 240,000(4)
Ryan Murphy 140,000(0)
Timo Meier 95,000(4)
Ilya Sorokin 95,000(4)
Tyler Bertuzzi 95,000(4)
Christian Dvorak 95,000(4)
Seth Griffith 85,917(0)
Nicolas Petan 80,000(4)
JT Compher 80,000(4)
Nicholas Baptiste 80,000(4)
Laurent Dauphin 70,000(4)
Adam Helewka 70,000(4)
Roland McKeown 70,000(4)
Neal Pionk 70,000(4)
Daniel Brickley 70,000(4)
Jonny Brodzinski 70,000(2)
Martin Reway 60,000(3)
Elvis Merzlikins 60,000(3)
Mackenzie MacEachern 60,000(3)




Chicago

ArenaUnited Center
Capacity20,500
Ticket Price$87.00


Income

Current Funds-$24,493,809
Home Games Remaining1
Avg. Attendance10,388
Avg. Revenue/Game$2,168,945
Projected Revenue$2,168,945

Expenses

Pro Payroll$51,440,000
Farm Payroll$1,588,750
Prospect Fees$0,000
Coach$5,000,000
Games Remaining2
Total Game Expenses$7,253,594
Projected Expenses$14,507,188
Projected Balance-$36,832,052

Salary Commitment

Year: 2015$50,599,050
Year: 2016$29,156,300
Year: 2017$11,840,000
Year: 2018$95,000

Pro Payroll

Drew Doughty 8,000,000(1)
Steven Stamkos 6,000,000(3)
Pekka Rinne 5,500,000(1)
Tyler Seguin 5,000,000(2)
Kristopher Letang 4,500,000(2)
Mikko Koivu 3,500,000(2)
Ryan McDonagh 3,500,000(1)
Kevin Bieksa 2,500,000(3)
Jason Demers 2,200,000(2)
Brandon Dubinsky 2,200,000(1)
Mike Hoffman 1,600,000(3)
Mike Smith 1,500,000(1)
Tom Wilson 1,250,000(0)
Peter Holland 750,000(3)
Matt Beleskey 750,000(3)
Christian Folin 600,000(2)
Conor Sheary 550,000(2)
Rene Bourque 500,000(0)
Alexandre Burrows 500,000(0)
Shawn Matthias 500,000(2)
Mason Raymond 40,000(1)


Farm Payroll

Sergei Kalinin 102,500(1)
Michal Kempny 100,000(1)
Alex Kerfoot 95,000(4)
Yaroslav Kosov 95,000(2)
Jayson Megna 95,000(3)
Duncan Siemens 93,300(2)
Phil Di Giuseppe 92,500(2)
Ronalds Kenins 89,750(1)
Michael Ferland 89,700(0)
Jonas Hiller 80,000(1)
Max McCormick 68,000(2)
Tom Parisi 62,500(2)
Daniel Ciampini 60,500(1)
Hampus Gustafsson 60,000(1)
Darren Dietz 55,000(2)
Brandon Prust 50,000(1)
Brad Stuart 50,000(3)
Buddy Robinson 50,000(0)
Johan Holmqvist 40,000(0)
Brandon Crombeen 40,000(1)
Manny Malhotra 40,000(1)
Christian Ehrhoff 40,000(1)
Mark Arcobello 40,000(1)




Colorado

ArenaPepsi Center
Capacity18,007
Ticket Price$105.00


Income

Current Funds$4,419,617
Home Games Remaining1
Avg. Attendance5,382
Avg. Revenue/Game$1,356,180
Projected Revenue$1,356,180

Expenses

Pro Payroll$32,320,000
Farm Payroll$1,886,200
Prospect Fees$0,000
Coach$5,000,000
Games Remaining2
Total Game Expenses$4,900,775
Projected Expenses$9,801,550
Projected Balance-$4,025,753

Salary Commitment

Year: 2015$32,111,200
Year: 2016$24,280,700
Year: 2017$16,570,000
Year: 2018$13,647,500

Pro Payroll

Oliver Ekman-Larsson 5,250,000(4)
Kevin Klein 2,750,000(2)
Brian Elliott 2,500,000(4)
Brandon Sutter 2,250,000(2)
Vladislav Namestnikov 2,250,000(5)
Erik Gudbranson 1,500,000(0)
Zack Smith 1,500,000(3)
Yanni Gourde 1,500,000(5)
Shayne Gostisbehere 1,050,000(1)
Rickard Rakell 1,025,000(1)
Andreas Martinsen 950,000(2)
Colton Sissons 950,000(2)
Matt Puempel 932,500(1)
Erik Gustafsson 900,000(1)
Tyler Graovac 867,500(1)
Victor Rask 800,000(1)
Ron Hainsey 750,000(1)
Fredrik Claesson 750,000(4)
Sven Andrighetto 745,000(1)
Colin Miller 700,000(1)
Andrew MacDonald 650,000(4)
Jean Francois Berube 650,000(3)
Pheonix Copley 600,000(2)
Mark Letestu 500,000(0)


Farm Payroll

Darcy Kuemper 175,000(5)
Michael McCarron 120,000(3)
Robby Fabbri 120,000(4)
Robert Hagg 102,500(3)
Maxim Letunov 95,000(4)
Kyle Rau 95,000(0)
Pontus Aberg 90,700(2)
Valentin Zykov 87,500(4)
Rinat Valiev 80,000(4)
Yohann Auvitu 75,000(4)
Cameron Johnson 70,000(3)
Mark Friedman 65,000(4)
Jordan Schmaltz 65,000(2)
Tim Heed 60,500(1)
Dominik Simon 60,000(3)
Cal Petersen 60,000(3)
Christian Djoos 60,000(3)
Jake Dotchin 60,000(3)
Jon Gillies 60,000(3)
Matteson Iacopelli 60,000(3)
Nick Ellis 60,000(3)
Ville Pokka 60,000(3)
Dean Kukan 55,000(2)
Radel Fazleev 50,000(4)




Dallas

ArenaAmerican Airlines Center
Capacity18,532
Ticket Price$32.00


Income

Current Funds-$38,941,095
Home Games Remaining1
Avg. Attendance18,532
Avg. Revenue/Game$1,423,258
Projected Revenue$1,423,258

Expenses

Pro Payroll$56,859,170
Farm Payroll$2,062,000
Prospect Fees$0,000
Coach$1,500,000
Games Remaining2
Total Game Expenses$7,552,646
Projected Expenses$15,105,293
Projected Balance-$52,623,130

Salary Commitment

Year: 2015$54,241,000
Year: 2016$22,630,000
Year: 2017$15,472,500
Year: 2018$6,990,000

Pro Payroll

Sidney Crosby 7,000,000(1)
Ryan Suter 6,500,000(1)
Shea Weber 6,000,000(1)
Frederik Andersen 4,500,000(5)
Zach Parise 4,000,000(1)
Ryan O'Reilly 4,000,000(3)
Victor Hedman 4,000,000(1)
Jay Bouwmeester 3,500,000(2)
Jonas Brodin 2,000,000(4)
Anton Khudobin 1,500,000(3)
Curtis Lazar 1,250,000(2)
Cal Clutterbuck 1,250,000(3)
Tye McGinn 1,250,000(0)
Cedric Paquette 1,200,000(1)
Ryan Strome 1,095,000(1)
Petter Granberg 950,000(0)
Phillip Danault 932,500(1)
Aaron Ness 900,000(0)
Riley Nash 850,000(2)
Ondrej Kase 775,000(3)
Thomas McCollum 750,000(0)
Sam Carrick 731,670(0)
Jake McCabe 725,000(2)
Colin Greening 700,000(2)
Matt Kassian 500,000(3)


Farm Payroll

Carl Hagelin 200,000(1)
Eric Gelinas 190,000(4)
Tyler Randell 175,000(1)
Tyler Gaudet 100,000(4)
Christian Thomas 100,000(4)
Austin Watson 100,000(4)
Corban Knight 98,500(0)
Keegan Lowe 86,000(1)
Nicklas Jensen 86,000(1)
Justin Bailey 82,500(3)
Dalton Smith 80,000(1)
Noel Acciari 75,000(3)
Jordan Binnington 73,500(1)
Mikko Vainonen 71,500(1)
Jason Labarbera 67,500(2)
Zachary Stepan 65,000(2)
Mackenzie Skapski 65,000(3)
Ryan Graves 65,000(3)
Lukas Sutter 61,500(1)
Dillon Heatherington 60,000(3)
Kalle Kossila 60,000(3)
Brodie Ellis 50,000(1)
Nathan Oystrick 50,000(3)




Detroit

ArenaJoe Louis Arena
Capacity20,066
Ticket Price$39.00


Income

Current Funds$4,706,575
Home Games Remaining1
Avg. Attendance13,859
Avg. Revenue/Game$1,297,233
Projected Revenue$1,297,233

Expenses

Pro Payroll$23,947,500
Farm Payroll$1,188,917
Prospect Fees$0,000
Coach$750,000
Games Remaining2
Total Game Expenses$3,235,802
Projected Expenses$6,471,604
Projected Balance-$467,796

Salary Commitment

Year: 2015$17,800,000
Year: 2016$9,588,000
Year: 2017$6,845,000
Year: 2018$120,000

Pro Payroll

Nikolai Kulemin 2,900,000(3)
Ryan Wilson 2,500,000(0)
Tyler Ennis 2,000,000(1)
Radko Gudas 1,300,000(1)
Josh Jooris 1,025,000(0)
Nick Spaling 1,000,000(2)
Jiri Tlusty 1,000,000(0)
Tim Erixon 1,000,000(1)
Evan Rodrigues 943,000(2)
Matt Finn 900,000(3)
Nikita Nesterov 879,500(1)
Ales Hemsky 850,000(3)
Keaton Ellerby 800,000(2)
Dennis Rasmussen 800,000(1)
Jerred Smithson 780,000(0)
Troy Grosenick 750,000(0)
Brandon Davidson 725,000(1)
Joakim Nordstrom 716,670(0)
Martin Erat 700,000(0)
Lance Bouma 700,000(0)
Alan Quine 670,000(1)
Danick Martel 625,000(1)
Anthony Louis 600,000(3)
Gustav Olofsson 600,000(3)
Matt Tomkins 600,000(3)
Brad Malone 400,000(0)


Farm Payroll

Petr Zamorsky 102,500(0)
Philip McRae 100,000(0)
Jordan Weal 90,000(3)
Anton Zlobin 89,000(1)
Austin Madaisky 81,667(0)
Brendan Ranford 71,000(0)
Reece Scarlet 71,000(1)
Gleason Fournier 69,750(0)
Chris Bigras 65,000(3)
Simon Fernholm 60,000(4)
Jean Sebastian Dea 60,000(4)
Jean-Sebastien Dea 60,000(3)
Nathan Walker 60,000(3)
Cody Rosen 59,000(0)
Steven Delisle 57,500(0)
Tanner Lane 52,500(1)
Mark Owuya 40,000(0)




Edmonton

ArenaRexall Place
Capacity16,839
Ticket Price$85.00


Income

Current Funds-$29,486,880
Home Games Remaining1
Avg. Attendance10,779
Avg. Revenue/Game$2,198,848
Projected Revenue$2,198,848

Expenses

Pro Payroll$50,592,500
Farm Payroll$1,834,466
Prospect Fees$0,000
Coach$2,000,000
Games Remaining2
Total Game Expenses$6,803,371
Projected Expenses$13,606,742
Projected Balance-$40,894,774

Salary Commitment

Year: 2015$52,015,300
Year: 2016$36,260,900
Year: 2017$22,685,900
Year: 2018$14,009,000

Pro Payroll

Ryan Ellis 6,000,000(2)
David Backes 5,200,000(1)
Aleksander Barkov 4,750,000(5)
Brad Marchand 4,500,000(3)
Alexander Steen 4,000,000(1)
Nathan MacKinnon 3,750,000(4)
Mike Green 3,500,000(2)
Hampus Lindholm 3,000,000(4)
Tyler Toffoli 2,750,000(3)
Anton Stralman 2,000,000(1)
Mika Zibanejad 2,000,000(4)
John Gibson 1,250,000(1)
Filip Forsberg 1,250,000(1)
Ryan Reaves 1,050,000(2)
Adam Lowry 1,017,500(1)
Cam Ward 1,000,000(2)
Nick Holden 1,000,000(2)
Nikolaj Ehlers 975,000(3)
Brian Dumoulin 850,000(2)
Maxime Talbot 750,000(1)


Farm Payroll

Noah Hanafin 125,000(4)
Tyler Wotherspoon 102,500(1)
Morgan Ellis 100,000(0)
Adam Erne 99,400(3)
Jeremy Morin 90,000(0)
Emile Poirier 82,500(3)
Zach Trotman 80,000(2)
Ivan Barbashev 80,000(4)
Logan Shaw 77,000(1)
Magnus Hellberg 75,000(0)
Andrej Nestrasil 75,000(0)
Frederick Gaudreau 75,000(3)
Trevor Carrick 75,000(3)
Justin Shugg 71,666(0)
Niklas Hansson 70,000(4)
Carson Soucy 60,000(3)
Dylan Blujus 60,000(3)
Joshua Jacobs 60,000(4)
Emil Johansson 60,000(4)
Michael St.Croix 57,500(1)
Janne Juvonen 57,000(4)
Reid Duke 57,000(4)
Cameron Gaunce 50,000(2)
Sam Carrier 49,900(1)
Jhonas Enroth 45,000(2)




Florida

ArenaBankAtlantic Center
Capacity19,250
Ticket Price$75.00


Income

Current Funds-$21,898,576
Home Games Remaining1
Avg. Attendance8,810
Avg. Revenue/Game$1,585,740
Projected Revenue$1,585,740

Expenses

Pro Payroll$51,440,000
Farm Payroll$1,754,300
Prospect Fees$0,000
Coach$900,000
Games Remaining3
Total Game Expenses$6,761,788
Projected Expenses$20,285,363
Projected Balance-$40,598,199

Salary Commitment

Year: 2015$49,744,300
Year: 2016$29,994,800
Year: 2017$15,430,000
Year: 2018$320,000

Pro Payroll

Duncan Keith 6,000,000(1)
Eric Staal 5,000,000(2)
Devan Dubnyk 4,800,000(2)
Kris Russell 4,300,000(3)
Bobby Ryan 3,000,000(1)
Mikkel Boedker 3,000,000(3)
Andrej Sekera 2,850,000(3)
Justin Williams 2,600,000(2)
Danny Dekeyser 2,500,000(1)
Carl Soderberg 2,500,000(3)
Chris Stewart 2,000,000(1)
Beau Bennett 1,900,000(0)
Alex Chiasson 1,500,000(1)
Matt Dumba 1,250,000(2)
Antti Niemi 1,250,000(1)
Leon Draisaitl 1,250,000(3)
Mark Borowiecki 1,000,000(1)
Anthony Mantha 975,000(3)
Chris Terry 875,000(1)
Drew Miller 850,000(0)
Radek Faksa 750,000(2)
Nikita Soshnikov 675,000(1)
Joel Edmundson 615,000(1)


Farm Payroll

J.T. Brown 180,000(0)
Joffrey Lupul 150,000(0)
Brayden Point 125,000(4)
Travis Dermott 115,000(4)
Anthony Peluso 100,000(3)
Matt Tennyson 100,000(1)
Mark Visentin 97,000(0)
Anthony Camara 96,800(2)
Matt Hackett 90,000(0)
Andrew Mangiapane 80,000(4)
Michael Sgarbossa 78,000(0)
Nick Paul 75,000(3)
Matt Grzelcyk 68,000(2)
Mike Kostka 65,000(0)
Max Gaede 62,000(1)
Colin Blackwell 60,000(1)
Kasimir Kaskisuo 60,000(3)
Steve Michalek 57,500(1)
Steven Fogarty 55,000(1)
Martin Gernat 40,000(0)




LosAngeles

ArenaStaples Center
Capacity18,118
Ticket Price$35.00


Income

Current Funds-$29,519,231
Home Games Remaining1
Avg. Attendance17,122
Avg. Revenue/Game$1,438,248
Projected Revenue$1,438,248

Expenses

Pro Payroll$43,740,000
Farm Payroll$1,922,800
Prospect Fees$0,000
Coach$950,000
Games Remaining2
Total Game Expenses$5,826,600
Projected Expenses$11,653,200
Projected Balance-$39,734,183

Salary Commitment

Year: 2015$44,255,800
Year: 2016$34,052,400
Year: 2017$26,182,500
Year: 2018$18,925,000

Pro Payroll

Jakob Silfverberg 6,000,000(4)
Alexander Edler 5,500,000(4)
Sergei Bobrovsky 4,000,000(1)
Marcus Johansson 3,000,000(1)
Kyle Palmieri 3,000,000(3)
Jeff Skinner 3,000,000(4)
David Desharnais 2,500,000(2)
Reto Berra 2,000,000(2)
David Savard 2,000,000(5)
Nathan Beaulieu 2,000,000(3)
Andrej Sustr 1,750,000(4)
Tanner Pearson 1,500,000(2)
Iiro Pakarinen 1,025,000(0)
Griffin Reinhart 850,000(2)
Frank Vatrano 825,000(3)
Brandon Manning 800,000(1)
Colin Smith 745,000(2)
Jonathan Racine 720,000(1)
Nick Sorensen 625,000(3)
Marek Hrivik 550,000(1)
Nathan Gerbe 550,000(1)
Jordan Leopold 400,000(1)
Joey Hishon 400,000(3)


Farm Payroll

Jack Campbell 150,000(0)
Jordan Schroeder 150,000(3)
Bill Arnold 100,000(0)
Brendan Perlini 95,000(4)
Dylan Olsen 85,000(5)
Liam O'Brien 85,000(5)
Tom Nilsson 75,000(2)
Kristers Gudlevskis 75,000(3)
Andrew O'Brian 75,000(5)
Andrey Makarov 75,000(5)
Brandon Alderson 75,000(5)
Kelsey Tessier 75,000(5)
Madison Bowey 75,000(3)
Mathieu Brodeur 70,500(0)
Emil Galimov 69,900(2)
Graham Black 67,500(3)
Artur Gavrus 65,000(2)
Cody Payne 65,000(2)
David Musil 61,900(1)
Mike Aviani 61,500(0)
Andrei Pedan 61,000(1)
Lars Volden 60,500(1)
Kyle Beach 55,000(5)
Zack Mitchell 55,000(5)
Guillaume Gelinas 40,000(3)




Montreal

ArenaBell Centre
Capacity21,273
Ticket Price$56.00


Income

Current Funds-$11,516,671
Home Games Remaining1
Avg. Attendance13,973
Avg. Revenue/Game$1,877,971
Projected Revenue$1,877,971

Expenses

Pro Payroll$52,450,000
Farm Payroll$1,930,000
Prospect Fees$0,000
Coach$750,000
Games Remaining2
Total Game Expenses$6,891,250
Projected Expenses$13,782,500
Projected Balance-$23,421,200

Salary Commitment

Year: 2015$54,340,000
Year: 2016$37,133,500
Year: 2017$11,028,500
Year: 2018$3,125,000

Pro Payroll

P.K. Subban 5,000,000(1)
James van Riemsdyk 4,000,000(3)
David Krejci 4,000,000(2)
Kyle Okposo 4,000,000(2)
Corey Crawford 3,800,000(2)
Alex Goligoski 3,500,000(3)
Nick Foligno 3,500,000(2)
Marc Staal 3,500,000(2)
David Perron 3,000,000(1)
Jordan Staal 3,000,000(2)
Craig Smith 3,000,000(1)
Karl Alzner 2,750,000(1)
Andrew Shaw 2,000,000(4)
Jake Gardiner 1,700,000(1)
Calle Jarnkrok 1,500,000(2)
Kyle Quincey 725,000(2)
Ben Hutton 575,000(1)
Jonas Gustavsson 500,000(2)
Ryan White 500,000(2)
Niklas Grossman 500,000(2)
Zac Rinaldo 500,000(2)
Evgeny Dadonov 500,000(4)
Luke Glendening 400,000(1)


Farm Payroll

Robin Lehner 325,000(4)
Vadim Shipachev 300,000(4)
Eric Gryba 175,000(1)
Andrew Ference 150,000(1)
Jyrki Jokipakka 100,000(1)
Frederik Gauthier 97,500(3)
Michael Parks 95,000(1)
Dillon Simpson 95,000(1)
William Carrier 83,500(3)
Joseph Blandisi 82,500(3)
Colton Hargrove 61,500(1)
Matt Frattin 60,000(3)
Matthew Peca 55,000(1)
Benjamin Marshall 50,000(1)
Jay Harrison 40,000(2)
Trevor Smith 40,000(0)
Nikita Nikitin 40,000(2)
Mike Weber 40,000(3)
Luke Gazdic 40,000(3)




Nashville

ArenaBridgestone Arena
Capacity17,113
Ticket Price$85.00


Income

Current Funds-$23,982,822
Home Games Remaining1
Avg. Attendance14,451
Avg. Revenue/Game$2,948,072
Projected Revenue$2,948,072

Expenses

Pro Payroll$49,300,000
Farm Payroll$2,262,600
Prospect Fees$0,000
Coach$800,000
Games Remaining3
Total Game Expenses$6,545,325
Projected Expenses$19,635,975
Projected Balance-$40,670,725

Salary Commitment

Year: 2015$49,987,600
Year: 2016$37,794,100
Year: 2017$12,829,100
Year: 2018$381,500

Pro Payroll

Alexander Ovechkin 6,500,000(2)
Niklas Hjalmarsson 4,500,000(3)
Jordan Eberle 4,200,000(3)
Ryan Johansen 4,000,000(2)
Marian Hossa 4,000,000(1)
Dion Phaneuf 4,000,000(1)
Gabriel Landeskog 3,750,000(2)
Justin Faulk 3,350,000(2)
Adam Henrique 3,100,000(2)
Jannik Hansen 2,100,000(2)
Justin Braun 2,000,000(2)
Mikael Backlund 2,000,000(3)
Torey Krug 1,700,000(1)
Josh Manson 1,025,000(0)
Connor Hellebuyck 725,000(1)
Rob Scuderi 600,000(1)
Artemi Panarin 550,000(1)
Dan Paille 400,000(3)
Jack Skille 400,000(1)
David Bolland 400,000(0)


Farm Payroll

Lukas Sedlak 185,100(3)
Stephen Johns 110,000(0)
Damon Severson 97,500(3)
Alexander Burmistrov 95,000(2)
Juuse Saros 95,000(4)
Garnet Hathaway 92,500(3)
Mikhail Grigorenko 92,500(3)
Ryan Dzingel 87,500(4)
Casey Bailey 80,500(1)
Jakub Vrana 80,000(4)
Daniel Zarr 80,000(3)
Joakim Ryan 80,000(3)
Gavin Bayreuther 75,000(3)
Justin Kloos 75,000(3)
Charles Hudon 75,000(3)
Spencer Foo 75,000(4)
Ahti Oksanen 70,500(1)
Mikael Wikstrand 70,000(2)
Kevin Roy 67,500(1)
Brandon Montour 65,000(3)
Charlie Lindgren 65,000(3)
Michael Garteig 65,000(3)
Matthew Gaudreau 60,000(3)
Curtis Valk 60,000(3)
Lukas Bengtsson 60,000(3)
Henrik Haapala 60,000(3)
Travis Boyd 60,000(3)
Anders Lindback 40,000(0)
Brad Boyes 40,000(4)
Blake Comeau 4,000(4)




New Jersey

ArenaPrudential Center
Capacity17,625
Ticket Price$65.00


Income

Current Funds-$35,919,759
Home Games Remaining1
Avg. Attendance15,235
Avg. Revenue/Game$2,376,712
Projected Revenue$2,376,712

Expenses

Pro Payroll$49,364,500
Farm Payroll$2,772,000
Prospect Fees$0,000
Coach$3,000,000
Games Remaining2
Total Game Expenses$6,892,063
Projected Expenses$13,784,125
Projected Balance-$47,327,172

Salary Commitment

Year: 2015$52,011,500
Year: 2016$25,647,000
Year: 2017$14,707,000
Year: 2018$5,179,500

Pro Payroll

Evgeni Malkin 6,500,000(1)
Erik Karlsson 6,000,000(3)
Evander Kane 5,000,000(1)
Ben Bishop 4,000,000(2)
Ilya Kovalchuk 3,500,000(2)
Morgan Rielly 3,000,000(4)
Jason Pominville 2,750,000(1)
Nazem Kadri 2,500,000(1)
Antti Raanta 2,500,000(2)
Jacob Trouba 2,500,000(3)
Brayden Schenn 2,500,000(1)
Justin Schultz 2,000,000(1)
Kris Versteeg 1,500,000(1)
Tyler Johnson 1,250,000(1)
Mitch Marner 1,250,000(4)
Elias Lindholm 1,025,000(1)
Stuart Percy 939,500(1)
Connor Brown 650,000(2)


Farm Payroll

Jonathan Bernier 400,000(1)
Maxim Shalunov 250,000(3)
Valeri Nichushkin 125,000(0)
Shea Theodore 125,000(4)
Will Butcher 125,000(4)
Kerby Rychel 92,500(3)
Linus Ullmark 90,000(2)
Igor Shesterkin 87,500(4)
Jan Kovar 85,000(4)
Lucas Wallmark 80,000(4)
Carter Verhaeghe 80,000(4)
Hudson Fasching 80,000(4)
Zachary Aston-Reese 80,000(3)
Oliver Bjorkstrand 75,000(3)
Alexander Barabanov 75,000(3)
Sergei Shumakov 75,000(3)
Jared Coreau 72,500(2)
Jakub Jerabek 70,000(4)
Trevor Moore 70,000(4)
Pavel Buchnevich 70,000(3)
Andreas Borgman 70,000(4)
Sergei Tolchinsky 70,000(3)
Nicolas Kerdiles 70,000(2)
Tyler Kelleher 70,000(3)
Andreas Johnson 60,000(3)
Jordan Subban 60,000(3)
Garret Sparks 57,500(2)
Josh Healey 57,000(4)
Marcus Sorensen 50,000(3)




Islanders

ArenaBarclays Center
Capacity15,795
Ticket Price$59.00


Income

Current Funds-$63,345,355
Home Games Remaining1
Avg. Attendance11,614
Avg. Revenue/Game$1,644,590
Projected Revenue$1,644,590

Expenses

Pro Payroll$49,082,500
Farm Payroll$1,581,335
Prospect Fees$0,000
Coach$2,500,000
Games Remaining2
Total Game Expenses$6,645,479
Projected Expenses$13,290,959
Projected Balance-$74,991,724

Salary Commitment

Year: 2015$46,156,250
Year: 2016$29,937,500
Year: 2017$4,630,000
Year: 2018$0,000

Pro Payroll

Corey Perry 6,500,000(2)
Henrik Lundqvist 6,500,000(2)
Joe Thornton 6,000,000(2)
Ryan Kesler 4,000,000(1)
Pavel Datsyuk 3,750,000(3)
Cody Franson 3,500,000(1)
Johnny Boychuk 3,450,000(1)
Alex Killorn 3,000,000(1)
Michael Del Zotto 2,250,000(2)
Sami Vatanen 2,195,000(2)
James Wisniewski 1,750,000(1)
Mikhail Grabovski 1,500,000(0)
Andre Benoit 900,000(2)
Devante Smith-Pelly 780,000(0)
Connor Knapp 707,500(0)
Matt Donovan 600,000(0)
Chris Thorburn 500,000(2)
Andrew Desjardins 400,000(3)
Tanner Glass 400,000(0)
Jared Boll 400,000(2)
Kyle Chipchura 400,000(3)


Farm Payroll

James Reimer 250,000(0)
Johan Franzen 220,000(0)
Dmitrij Jaskin 104,250(1)
Gemel Smith 80,000(3)
Brock McGinn 79,000(1)
Kevin Sundher 76,000(1)
Jordan Szwarz 73,835(0)
Connor Carrick 73,000(1)
David Wohlberg 71,250(0)
Brent Regner 71,000(1)
Corey Fienhage 63,500(0)
Rob Flick 62,500(2)
Jordan Samuels-Thomas 62,500(0)
Thomas Larkin 60,000(0)
Robert Czarnik 60,000(0)
Kevin Lynch 59,000(0)
Brennan Serville 58,000(1)
Max Everson 57,500(1)




Rangers

ArenaMadison Square Garden
Capacity18,200
Ticket Price$70.00


Income

Current Funds-$140,685
Home Games Remaining1
Avg. Attendance14,818
Avg. Revenue/Game$2,489,368
Projected Revenue$2,489,368

Expenses

Pro Payroll$46,988,900
Farm Payroll$2,143,500
Prospect Fees$0,000
Coach$2,600,000
Games Remaining2
Total Game Expenses$6,466,550
Projected Expenses$12,933,100
Projected Balance-$10,584,417

Salary Commitment

Year: 2015$49,132,400
Year: 2016$25,706,500
Year: 2017$15,216,500
Year: 2018$651,500

Pro Payroll

Patrice Bergeron 5,500,000(3)
Nicklas Backstrom 5,000,000(1)
Cory Schneider 4,250,000(3)
Wayne Simmonds 3,750,000(2)
Kevin Shattenkirk 3,750,000(1)
Derek Stepan 3,250,000(1)
Patric Hornqvist 3,000,000(1)
Tyson Barrie 2,500,000(2)
Mikael Granlund 1,700,000(3)
Jared Spurgeon 1,600,000(1)
Jonathan Huberdeau 1,600,000(3)
Francois Beauchemin 1,500,000(1)
Jimmy Howard 1,500,000(1)
Rasmus Ristolainen 1,250,000(2)
Johnny Gaudreau 1,250,000(1)
Jonathan Drouin 1,250,000(2)
David Pastrnak 1,150,000(3)
Oscar Klefbom 1,039,000(1)
Jean-Gabriel Pageau 899,900(1)
Brad Richardson 750,000(2)
Matt Hunwick 500,000(2)


Farm Payroll

David Rittich 150,000(2)
Jon Merrill 150,000(2)
Ondrej Pavelec 135,000(4)
Brett Connolly 125,000(3)
Ryan Sproul 104,250(1)
Sven Baertschi 103,250(1)
Adam Clendening 101,750(1)
Jimmy Vesey 95,000(1)
Connor Murphy 93,250(1)
Devin Shore 90,000(3)
Jujhar Khaira 82,500(3)
Mason Appleton 80,000(4)
Mike Reilly 75,000(1)
Blaine Byron 70,000(4)
Ken Appleby 70,000(4)
Travis Sanheim 70,000(4)
Joonas Korpisalo 67,500(3)
Riley Barber 65,000(2)
Paul Ladue 64,500(1)
Daniel O'Regan 62,500(2)
Oscar Dansk 62,500(2)
Tristian Jarry 60,000(4)
Ziyat Paigin 57,000(4)
Christian Wolanin 57,000(4)
Hayden Hawkey 52,500(4)




Ottawa

ArenaScotiabank Place
Capacity19,153
Ticket Price$75.00


Income

Current Funds-$16,576,981
Home Games Remaining1
Avg. Attendance11,421
Avg. Revenue/Game$2,055,840
Projected Revenue$2,055,840

Expenses

Pro Payroll$51,955,000
Farm Payroll$2,790,915
Prospect Fees$0,000
Coach$1,800,000
Games Remaining2
Total Game Expenses$7,068,239
Projected Expenses$14,136,479
Projected Balance-$28,657,620

Salary Commitment

Year: 2015$53,615,915
Year: 2016$27,755,500
Year: 2017$11,705,500
Year: 2018$7,130,500

Pro Payroll

Marc-Andre Fleury 6,500,000(1)
Henrik Zetterberg 5,350,000(2)
Jonathan Toews 4,600,000(1)
T.J. Oshie 4,500,000(1)
Michael Stone 4,000,000(5)
Dan Hamhuis 4,000,000(2)
Mike Fisher 2,850,000(2)
Jason Chimera 2,250,000(2)
Ondrej Palat 2,200,000(1)
Jonathan Ericsson 2,000,000(1)
Antoine Roussel 1,800,000(3)
Luca Sbisa 1,750,000(1)
Roman Polak 1,750,000(1)
Jon Marchessault 1,700,000(1)
Jordan Martinook 1,350,000(5)
Ryan Murray 1,250,000(2)
Riley Sheahan 1,130,000(0)
Anders Nilsson 1,000,000(3)
Tommy Wingels 1,000,000(4)
Josh Anderson 975,000(3)


Farm Payroll

Melker Karlsson 215,000(3)
Xavier Ouellet 200,000(1)
Roman Lyubimov 165,000(4)
Dale Weise 150,000(1)
Matthew Nieto 140,000(5)
Ryan Stanton 125,000(2)
Tyler Pitlick 125,000(3)
Ben Chiarot 100,000(5)
Zane McIntyre 100,000(4)
Tim Schaller 100,000(1)
Mikko Koskinen 92,500(2)
Michael Chaput 91,500(4)
Dalton Prout 90,000(1)
Laurent Brossoit 86,425(1)
Anthony Stolarz 82,500(3)
Freddie Hamilton 80,000(3)
Nic Dowd 80,000(1)
Michael Paliotta 78,990(1)
Troy Brouwer 75,000(3)
Tanner Richard 75,000(1)
Zach Sanford 75,000(3)
Miro Aaltonen 70,000(4)
Chris Driedger 67,500(3)
Dalton Thrower 67,500(2)
Mario Lucia 65,000(2)
Eric Comrie 57,000(4)
Loic Leduc 57,000(4)
Luke Witkowski 40,000(3)
David Booth 40,000(3)




Philly

ArenaWells Fargo Center
Capacity19,537
Ticket Price$39.00


Income

Current Funds-$24,429,980
Home Games Remaining1
Avg. Attendance12,321
Avg. Revenue/Game$1,153,183
Projected Revenue$1,153,183

Expenses

Pro Payroll$30,422,500
Farm Payroll$1,634,375
Prospect Fees$0,000
Coach$1,250,000
Games Remaining2
Total Game Expenses$4,163,359
Projected Expenses$8,326,719
Projected Balance-$31,603,516

Salary Commitment

Year: 2015$31,571,000
Year: 2016$21,248,500
Year: 2017$16,480,000
Year: 2018$10,230,000

Pro Payroll

Michael Grabner 2,800,000(1)
Artem Anisimov 2,750,000(3)
Mathieu Perreault 2,500,000(2)
Patrick Maroon 2,500,000(3)
Mark Barberio 2,200,000(5)
Josh Gorges 2,200,000(2)
Jeff Petry 2,000,000(1)
Paul Byron 1,700,000(4)
Joshua Bailey 1,430,000(1)
Calvin De Haan 1,250,000(1)
Anthony DeAngelo 1,150,000(4)
Kevin Labanc 1,150,000(4)
Greg Pateryn 1,000,000(3)
Peter Budaj 900,000(4)
Kenny Agostino 900,000(5)
Kevin Gravel 800,000(4)
Barclay Goodrow 750,000(4)
Scott Wilson 742,500(1)
Louis Domingue 700,000(1)
Steve Downie 500,000(1)
Raphael Diaz 500,000(4)


Farm Payroll

Jared Cowen 150,000(1)
Johan Alm 102,500(0)
Magnus Nygren 94,875(0)
Miikka Salomaki 92,500(1)
Nikita Scherbak 90,000(4)
Anton Forsberg 90,000(4)
Tomas Nosek 90,000(1)
Brett Bulmer 89,000(1)
Michael Mersch 80,000(1)
Johan Gustafsson 79,000(0)
Dennis Everberg 75,000(0)
Garrett Noonan 75,000(1)
Niklas Lundstrom 73,500(1)
Seth Helgeson 69,500(0)
Alex Broadhurst 68,500(2)
Jason Kasdorf 67,500(1)
Blake Pietila 65,000(0)
Joel Lowry 65,000(1)
Brian Lashoff 60,000(1)
Sean Kuraly 57,500(1)




Phoenix

ArenaJobing.com Arena
Capacity17,125
Ticket Price$90.00


Income

Current Funds-$21,521,836
Home Games Remaining1
Avg. Attendance8,322
Avg. Revenue/Game$1,797,552
Projected Revenue$1,797,552

Expenses

Pro Payroll$50,625,000
Farm Payroll$2,087,400
Prospect Fees$0,000
Coach$2,150,000
Games Remaining2
Total Game Expenses$6,857,800
Projected Expenses$13,715,600
Projected Balance-$33,439,884

Salary Commitment

Year: 2015$50,920,400
Year: 2016$46,885,000
Year: 2017$12,730,000
Year: 2018$10,000,000

Pro Payroll

Matt Duchene 6,000,000(2)
Reilly Smith 6,000,000(2)
Andrew Ladd 5,000,000(2)
Derick Brassard 5,000,000(2)
Scott Hartnell 5,000,000(2)
Frans Nielsen 3,200,000(4)
Chris Wideman 2,750,000(5)
Radim Vrbata 2,300,000(2)
Mike Cammalleri 2,000,000(2)
Paul Martin 2,000,000(1)
Michael Hutchinson 1,750,000(5)
Jarome Iginla 1,700,000(2)
Jason Garrison 1,500,000(3)
Clayton Stoner 1,400,000(4)
Anton Belov 1,250,000(0)
Michal Rozsival 900,000(3)
Anton Lander 900,000(0)
Nate Prosser 800,000(4)
Mike Condon 725,000(1)
Jan Hejda 500,000(0)
Taylor Chorney 500,000(0)
Mike Brown 400,000(2)
Jim Slater 400,000(1)
Adam Pardy 400,000(2)


Farm Payroll

Patrick Sharp 375,000(1)
Alexander Petrovic 175,000(2)
Marek Zidlicky 130,000(3)
Ty Rattie 105,000(1)
Jordan Oesterle 100,000(4)
Mark McNeill 90,000(1)
Danny Biega 85,500(0)
Matt O'Connor 77,500(1)
Josh Archibald 77,000(1)
Anton Slepyshev 75,000(3)
Kyle Bigos 70,000(0)
Jacob Lagace 66,500(0)
Brad Hunt 65,900(1)
Ryan Pulock 65,000(3)
Mark Fistric 60,000(2)
Josh Winquist 60,000(3)
Kirill Tulupov 50,000(0)
Richard Bachman 40,000(2)
Cristopher Nilstorp 40,000(2)
Jakub Kovar 40,000(2)
Dany Sabourin 40,000(0)
Teemu Hartikainen 40,000(1)
Brendan Shinnimin 40,000(1)
Linus Omark 40,000(0)
Tyson Strachan 40,000(1)
Marc Cheverie 40,000(0)




Pittsburgh

ArenaConsol Energy Center
Capacity18,087
Ticket Price$125.00


Income

Current Funds-$27,567,166
Home Games Remaining1
Avg. Attendance4,848
Avg. Revenue/Game$1,454,300
Projected Revenue$1,454,300

Expenses

Pro Payroll$43,407,500
Farm Payroll$2,082,590
Prospect Fees$0,000
Coach$2,400,000
Games Remaining2
Total Game Expenses$5,986,261
Projected Expenses$11,972,523
Projected Balance-$38,085,389

Salary Commitment

Year: 2015$40,905,090
Year: 2016$32,372,590
Year: 2017$9,415,000
Year: 2018$2,065,000

Pro Payroll

Mats Zuccarello 5,250,000(2)
Travis Zajac 4,400,000(1)
John Carlson 3,500,000(2)
Tyler Myers 3,250,000(2)
Nino Neiderreiter 3,100,000(3)
Thomas Hickey 3,000,000(2)
Teddy Purcell 2,600,000(3)
Dmitry Kulikov 2,500,000(2)
Anders Lee 1,800,000(2)
Johnny Oduya 1,800,000(0)
John Moore 1,550,000(2)
Patrick Wiercioch 1,500,000(0)
John Mitchell 1,400,000(1)
Matt Murray 1,150,000(3)
JT Miller 1,032,500(1)
Matt Martin 1,000,000(4)
Greg Campbell 950,000(0)
Derrick Pouliot 800,000(2)
Stephon Williams 725,000(1)
Landon Ferraro 700,000(4)
Casey Wellman 475,000(2)
Cory Conacher 475,000(2)
Steve Bernier 450,000(1)


Farm Payroll

Alex Stalock 175,000(0)
David Rundblad 160,000(0)
Josh Morrissey 125,000(4)
Sonny Milano 110,000(4)
Mitchell Heard 100,000(1)
Patrick Cannone 95,000(2)
Marko Dano 92,500(3)
Vojtech Mozik 92,500(1)
Andy Welinski 90,000(1)
Philip Larsen 85,000(3)
Brendan Leipsic 82,500(3)
Grayson Downing 80,000(3)
Taylor Leier 80,000(2)
Milan Michalek 75,000(2)
Kirill Petrov 75,000(1)
Adam Pelech 72,500(3)
Jake Bischoff 70,000(4)
Alex Biega 60,000(1)
Tyler Moy 60,000(4)
Alex Grant 60,000(1)
Rob O'Gara 57,590(2)
Marc-Andre Gragnani 50,000(2)
Daniil Tarasov 47,500(1)
Mike Halmo 47,500(3)
Daniel Ciampini 40,000(3)




St. Louis

ArenaScottrade Center
Capacity19,150
Ticket Price$70.00


Income

Current Funds-$18,094,854
Home Games Remaining1
Avg. Attendance10,845
Avg. Revenue/Game$1,821,960
Projected Revenue$1,821,960

Expenses

Pro Payroll$49,600,000
Farm Payroll$1,564,000
Prospect Fees$0,000
Coach$1,500,000
Games Remaining1
Total Game Expenses$6,583,000
Projected Expenses$6,583,000
Projected Balance-$22,855,894

Salary Commitment

Year: 2015$51,164,000
Year: 2016$41,072,500
Year: 2017$18,722,500
Year: 2018$8,595,000

Pro Payroll

Jonathan Quick 5,250,000(2)
Vladimir Tarasenko 4,500,000(4)
Rick Nash 4,300,000(3)
Jason Spezza 4,000,000(3)
Matt Niskanen 4,000,000(4)
John Tavares 4,000,000(1)
Daniel Girardi 3,750,000(2)
Jaromir Jagr 3,750,000(2)
Niklas Kronwall 3,250,000(2)
Mattias Ekholm 1,850,000(1)
Chris Kunitz 1,500,000(2)
Patrik Berglund 1,500,000(1)
Ian Cole 1,500,000(2)
Darren Helm 1,500,000(2)
Richard Panik 1,250,000(1)
Dennis Seidenberg 1,000,000(2)
Paul Postma 750,000(1)
Tom Kuhnhackl 700,000(3)
Ben Scrivens 450,000(2)
Jay McClement 400,000(3)
Kyle Clifford 400,000(2)


Farm Payroll

Peter Regin 95,000(1)
Michael Bournival 90,000(3)
Alexander Khokhlachev 90,000(1)
Curtis McKenzie 90,000(3)
Miles "Peter" Wood, , 85,000(3)
Jared McCann 82,500(3)
Keith Kinkaid 80,000(3)
Reid Boucher 79,000(1)
Cody Goloubef 75,000(1)
Daniel Catenacci 75,000(1)
Kale Kessy 71,500(1)
Joey Laleggia 70,000(1)
Jesse Graham 70,000(1)
Aaron Harstad 61,000(1)
Peter Cehlarik 60,000(3)
Robin Press 60,000(3)
Samuel Morin 60,000(3)
Viktor Crus-Rydberg 60,000(3)
Mitch Callahan 60,000(3)
Robbie Russo 55,000(1)
Teemu Pulkkinen 50,000(4)
Nick Jensen 45,000(4)




San Jose

ArenaHP Pavilion
Capacity17,496
Ticket Price$57.00


Income

Current Funds-$24,531,153
Home Games Remaining1
Avg. Attendance10,650
Avg. Revenue/Game$1,456,920
Projected Revenue$1,456,920

Expenses

Pro Payroll$49,575,000
Farm Payroll$1,150,000
Prospect Fees$0,000
Coach$600,000
Games Remaining1
Total Game Expenses$6,415,625
Projected Expenses$6,415,625
Projected Balance-$29,489,858

Salary Commitment

Year: 2015$47,730,000
Year: 2016$35,535,000
Year: 2017$22,245,000
Year: 2018$10,735,000

Pro Payroll

Carey Price 7,000,000(2)
Jamie Benn 4,750,000(2)
Zach Bogosian 4,000,000(4)
Tomas Tatar 4,000,000(3)
Marc-Edouard Vlasic 3,500,000(1)
Dougie Hamilton 3,500,000(3)
Erik Haula 3,000,000(4)
Loui Eriksson 3,000,000(1)
Brock Nelson 3,000,000(1)
Marcus Foligno 1,900,000(1)
Benoit Pouliot 1,750,000(3)
Nick Schultz 1,500,000(4)
Sean Monahan 1,250,000(0)
Jaccob Slavin 975,000(3)
Max Domi 975,000(3)
Olli Maata 950,000(2)
Marek Mazanec 800,000(5)
Cody McLeod 775,000(4)
Connor Brickley 700,000(1)
Chris Brown 650,000(0)
Edward Pasquale 600,000(0)
Matt Irwin 550,000(2)
Michal Handzus 450,000(0)
Marc-Andre Cliche 450,000(0)


Farm Payroll

Colin Wilson 150,000(5)
Colton Sceviour 150,000(4)
Nick Ritchie 110,000(4)
Jake DeBrusk 110,000(4)
Chris Tierney 97,500(3)
Daniel Carr 95,000(1)
Brendan Gaunce 92,500(3)
Ben Harpur 80,000(4)
John Gilmour 60,000(3)
Tony Cameranesi 60,000(3)
Zachary Fucale 60,000(4)
Wojtek Wolski 45,000(0)
Jordin Tootoo 40,000(2)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity19,758
Ticket Price$70.00


Income

Current Funds-$38,979,820
Home Games Remaining1
Avg. Attendance11,124
Avg. Revenue/Game$1,868,832
Projected Revenue$1,868,832

Expenses

Pro Payroll$52,875,000
Farm Payroll$1,716,500
Prospect Fees$0,000
Coach$1,200,000
Games Remaining1
Total Game Expenses$6,973,938
Projected Expenses$6,973,938
Projected Balance-$44,084,926

Salary Commitment

Year: 2015$49,200,500
Year: 2016$26,113,000
Year: 2017$8,858,000
Year: 2018$2,928,000

Pro Payroll

Jake Allen 5,525,000(2)
Nick Leddy 4,200,000(2)
Kyle Turris 4,000,000(1)
Tyler Bozak 4,000,000(1)
Roman Josi 4,000,000(2)
Bryan Little 3,000,000(1)
Jaden Schwartz 3,000,000(1)
Mark Stone 2,750,000(1)
Dustin Brown 2,500,000(2)
Chris Kreider 2,500,000(0)
Thomas Greiss 2,500,000(3)
Carl Gunnarsson 2,400,000(4)
Nick Bjugstad 2,250,000(1)
Brendan Smith 2,000,000(1)
Lee Stempniak 1,800,000(3)
Cody Ceci 1,250,000(1)
Chad Johnson 1,250,000(0)
Dmitry Orlov 1,250,000(0)
Jimmy Hayes 950,000(2)
Tom Pyatt 600,000(1)
Zach Werenski 600,000(3)
Chris Bourque 550,000(3)


Farm Payroll

Nicolas Deslauriers 125,000(5)
Thomas Chabot 118,000(4)
Alex Tuch 115,000(4)
Carter Ashton 100,000(0)
Shane Prince 97,500(1)
Brandon Gormley 95,000(0)
Ladislav Smid 80,000(0)
Andrej Meszaros 80,000(1)
Erik Condra 80,000(2)
Chuck Olivier-Roussel 76,000(0)
Antoine Bibeau 75,000(3)
Jordan Nolan 70,000(4)
Patrik Sieloff 70,000(3)
Marcus Hogberg 60,000(3)
Terrence Amorosa 60,000(3)
Tommy Vannelli 60,000(3)
Kris Foucault 60,000(1)
Corey Tropp 55,000(3)
Jordan Caron 50,000(4)
Michael Blunden 50,000(3)
Peter Mueller 50,000(4)
Zach Boychuk 50,000(3)
Patrick Killeen 40,000(0)




Toronto

ArenaAir Canada Centre
Capacity18,819
Ticket Price$45.00


Income

Current Funds-$18,671,048
Home Games Remaining1
Avg. Attendance11,355
Avg. Revenue/Game$1,226,340
Projected Revenue$1,226,340

Expenses

Pro Payroll$30,298,000
Farm Payroll$1,940,790
Prospect Fees$0,000
Coach$1,000,000
Games Remaining1
Total Game Expenses$4,154,849
Projected Expenses$4,154,849
Projected Balance-$21,599,557

Salary Commitment

Year: 2015$32,238,790
Year: 2016$16,249,000
Year: 2017$8,340,000
Year: 2018$4,885,000

Pro Payroll

Ryan Nugent-Hopkins 3,250,000(4)
Cody Eakin 2,750,000(2)
Cam Talbot 2,500,000(1)
Daniel Winnik 2,500,000(1)
Marcus Kruger 2,000,000(2)
Viatcheslav Voynov 1,500,000(3)
Scott Darling 1,500,000(1)
Nail Yakupov 1,500,000(3)
Brandon Pirri 1,500,000(1)
Alexei Marchenko 1,250,000(2)
Auston Matthews 1,250,000(4)
Tomas Hertl 1,250,000(1)
Patrik Nemeth 1,000,000(2)
Chris Kelly 1,000,000(1)
Nikita Zaitsev 950,000(1)
Michael Raffl 900,000(1)
Frankie Corrado 809,000(1)
Viktor Arvidsson 759,000(2)
Yannick Weber 750,000(1)
Joel Vermin 725,000(1)
Jake Chelios 655,000(1)


Farm Payroll

Aaron Dell 200,000(1)
Nick Schmaltz 125,000(4)
Jiri Sekac 125,000(1)
Anthony Duclair 115,000(3)
Tomas Fleischmann 110,000(3)
Mirco Mueller 110,000(4)
Klas Dahlbeck 100,000(1)
Nick Shore 98,000(1)
Joe Morrow 95,000(1)
Sam Bennett 95,000(3)
Josh Leivo 94,950(1)
Jamie Oleksiak 93,950(1)
Paul Carey 80,900(1)
Jake Walman 80,000(4)
Scott Wedgewood 75,000(3)
Slater Koekkoek 75,000(2)
Chad Ruhwedel 75,000(2)
Hunter Smith 70,000(4)
Zach Hyman 62,990(1)
Mark Jankowski 60,000(3)




Vancouver

ArenaRogers Arena
Capacity18,630
Ticket Price$62.00


Income

Current Funds-$35,559,110
Home Games Remaining1
Avg. Attendance14,208
Avg. Revenue/Game$2,114,150
Projected Revenue$2,114,150

Expenses

Pro Payroll$52,128,330
Farm Payroll$2,129,500
Prospect Fees$0,000
Coach$1,800,000
Games Remaining2
Total Game Expenses$7,007,229
Projected Expenses$14,014,458
Projected Balance-$47,459,418

Salary Commitment

Year: 2015$53,229,500
Year: 2016$26,392,000
Year: 2017$9,620,000
Year: 2018$9,112,500

Pro Payroll

Joe Pavelski 6,000,000(2)
Roberto Luongo 5,000,000(1)
Dustin Byfuglien 5,000,000(2)
Mark Giordano 4,500,000(1)
Paul Stastny 4,000,000(1)
James Neal 4,000,000(2)
Charlie Coyle 3,750,000(4)
Alexander Radulov 3,750,000(1)
Jake Muzzin 2,750,000(1)
Andy Greene 2,500,000(1)
Jamie McGinn 1,700,000(4)
Chris Tanev 1,500,000(1)
Drew Stafford 1,500,000(5)
Casey Cizikas 1,400,000(1)
Jason Zucker 1,000,000(1)
Tobias Rieder 953,330(0)
Calvin Pickard 875,000(4)
David Jones 850,000(2)
Michael Matheson 700,000(2)
Ryan Carter 400,000(4)


Farm Payroll

Robert Bortuzzo 125,000(1)
Scott Mayfield 110,000(5)
Joel Armia 97,500(1)
J.C. Lipon 90,000(1)
Martin Marincin 87,500(4)
Stanislav Galiev 82,500(3)
Brett Kulak 82,500(2)
Nicolas Aube-Kubel 80,000(4)
John Quenneville 80,000(4)
Brandon DeFazio 75,000(4)
Cole Schneider 75,000(0)
Vinnie Hinostroza 75,000(3)
Petr Straka 75,000(4)
Petteri Lindbohm 74,500(2)
Justin Dowling 72,500(1)
Remi Elie 70,000(4)
Cole Cassels 70,000(4)
Dominic Turgeon 70,000(4)
Cristoval "Boo" Nieves65,000(2)
Daniel Altshuller 65,000(3)
Adam Tambellini 62,500(3)
Joel Hanley 62,500(3)
Mantas Armalis 60,000(3)
Wade Megan 60,000(3)
Brandon Tanev 52,500(1)
Eric Fehr 50,000(4)
Brandon Bollig 40,000(3)
Dane Fox 40,000(4)
Anthony Bitetto 40,000(4)
Adam Comrie 40,000(4)




Washington

ArenaVerizon Center
Capacity18,277
Ticket Price$70.00


Income

Current Funds-$48,043,359
Home Games Remaining1
Avg. Attendance10,659
Avg. Revenue/Game$1,790,656
Projected Revenue$1,790,656

Expenses

Pro Payroll$56,095,000
Farm Payroll$2,415,750
Prospect Fees$0,000
Coach$2,550,000
Games Remaining1
Total Game Expenses$7,632,594
Projected Expenses$7,632,594
Projected Balance-$53,885,297

Salary Commitment

Year: 2015$55,035,500
Year: 2016$33,175,000
Year: 2017$10,425,000
Year: 2018$1,962,500

Pro Payroll

Zdeno Chara 6,000,000(1)
Ryan Getzlaf 5,500,000(2)
Keith Yandle 5,000,000(2)
Alex Pietrangelo 4,625,000(1)
Taylor Hall 4,000,000(2)
Milan Lucic 3,750,000(3)
Valtteri Filppula 3,500,000(2)
Mike Ribeiro 3,250,000(0)
Brooks Orpik 2,500,000(1)
Trevor Daley 2,500,000(1)
Petr Mrazek 2,500,000(2)
Alex Galchenyuk 2,290,000(3)
Leo Komarov 1,700,000(1)
Brian Gionta 1,500,000(1)
Dwight King 1,250,000(2)
Nikita Kucherov 1,250,000(1)
Alvaro Montoya 1,250,000(4)
Andrei Vasilevskiy 855,000(3)
Deryk Engelland 700,000(2)
Andreas Athanasiou 675,000(3)
Joonas Donskoi 650,000(1)
Matt Stajan 450,000(4)
Matt Hendricks 400,000(1)


Farm Payroll

Devon Toews 362,500(3)
Drake Caggiula 300,000(2)
Petter Emanuelsson 105,000(1)
Artturi Lehkonen 102,500(4)
Markus Nutivaara 92,500(3)
Vladimir Tkachev 90,000(4)
Matthew Benning 87,500(3)
Nikita Tryamkin 87,500(3)
Andrew Miller 77,500(1)
Tyler Motte 75,000(3)
Greg McKegg 74,000(1)
Garret Ross 73,500(1)
Jerome Gauthier-Leduc 72,500(1)
Maxim Kitsyn 70,250(0)
John Persson 70,000(1)
Austin Ortega 70,000(4)
Marek Tvrdon 70,000(1)
Oskar Sundqvist 70,000(3)
Christoper Gibson 70,000(1)
Markus Hannikainen 61,500(1)
Nikita Gusev 61,500(1)
Ryan Fitzgerald 60,000(3)
Patrick McNally 60,000(0)
Maxim Lapierre 57,500(3)
Mark MacMillan 55,000(0)
Tyler Kennedy 40,000(0)




Columbus

ArenaNationwide Arena
Capacity18,144
Ticket Price$48.00


Income

Current Funds-$8,094,984
Home Games Remaining1
Avg. Attendance12,849
Avg. Revenue/Game$1,480,167
Projected Revenue$1,480,167

Expenses

Pro Payroll$36,309,500
Farm Payroll$1,182,000
Prospect Fees$0,000
Coach$2,300,000
Games Remaining2
Total Game Expenses$4,973,938
Projected Expenses$9,947,875
Projected Balance-$16,562,692

Salary Commitment

Year: 2015$35,541,500
Year: 2016$25,732,000
Year: 2017$17,482,000
Year: 2018$6,252,000

Pro Payroll

Braden Holtby 6,500,000(3)
Ryan Callahan 2,660,000(1)
Matt Read 2,500,000(1)
Jussi Jokinen 2,500,000(4)
Brian Boyle 2,000,000(1)
Adam McQuaid 2,000,000(3)
Matt Calvert 2,000,000(2)
Derek Forbort 1,750,000(3)
Jamie McBain 1,750,000(0)
Ryan Carpenter 1,600,000(4)
Jiri Hudler 1,500,000(2)
Lauri Korpikoski 1,500,000(1)
Tom Gilbert 1,250,000(2)
Matthew Tkachuk 1,100,000(4)
Stefan Elliott 1,000,000(2)
Philipp Grubauer 1,000,000(2)
Brandon Carlo 800,000(4)
Vincent Trocheck 799,500(1)
Greg Carey 600,000(3)
Nate Thompson 600,000(2)
Vladimir Sobotka 500,000(2)
Victor Bartley 400,000(2)


Farm Payroll

Jacob Josefson 170,000(1)
T.J. Brennan 120,000(0)
Mike Richards 110,000(3)
Eric Tangradi 100,000(1)
John Hayden 70,000(4)
Christoph Bertschy 60,000(3)
Ryan Rupert 60,000(3)
Alex Nedeljkovic 57,000(4)
Ryan Garbutt 55,000(3)
Dustin Tokarski 50,000(3)
Dustin Jeffrey 45,000(3)
Joakim Andersson 45,000(4)
Colin McDonald 40,000(1)
Justin Peters 40,000(0)
Harry Zolnierczyk 40,000(0)
Zack Stortini 40,000(1)
Tommy Cross 40,000(4)
Andrew Campbell 40,000(4)




Minnesota

ArenaXcel Energy Center
Capacity18,064
Ticket Price$40.00


Income

Current Funds-$9,431,642
Home Games Remaining1
Avg. Attendance18,064
Avg. Revenue/Game$1,734,144
Projected Revenue$1,734,144

Expenses

Pro Payroll$39,334,000
Farm Payroll$802,333
Prospect Fees$0,000
Coach$400,000
Games Remaining2
Total Game Expenses$5,067,042
Projected Expenses$10,134,083
Projected Balance-$17,831,581

Salary Commitment

Year: 2015$35,199,000
Year: 2016$24,765,000
Year: 2017$11,965,000
Year: 2018$3,815,000

Pro Payroll

John Klingberg 3,500,000(4)
Logan Couture 3,100,000(3)
Brandon Saad 3,000,000(2)
Kevin Hayes 3,000,000(2)
Evgeny Kuznetsov 3,000,000(2)
Travis Hamonic 2,500,000(1)
Seth Jones 2,300,000(2)
Trevor Lewis 2,000,000(1)
Mark Scheifele 2,000,000(3)
Martin Jones 1,500,000(2)
Alexander Semin 1,500,000(0)
Paul Bissonnette 1,500,000(0)
Jakub Kindl 1,350,000(0)
Connor McDavid 1,250,000(3)
Zemgus Girgensons 1,200,000(1)
Markus Granlund 1,109,000(1)
Johan Sundstrom 1,000,000(1)
Lucas Lessio 967,500(1)
Brett Ritchie 937,500(1)
Zach Redmond 900,000(0)
Oscar Lindberg 900,000(3)
Jesper Fast 900,000(3)
Darren Archibald 760,000(0)
Oleg Yevenko 720,000(1)
Craig Cunningham 715,000(0)
Nathan Lieuwen 700,000(0)
Andy Andreoff 697,500(0)


Farm Payroll

William Nylander 125,000(4)
Danton Heinen 110,000(4)
Sami Aittokallio 100,000(0)
Igor Bobkov 100,000(0)
Sebastian Wannstrom 87,333(0)
Jared Knight 86,000(0)
Nikolay Goldobin 80,000(4)
Alexandre Grenier 74,000(0)
Tyler Eckford 40,000(0)