Financial Report

(As of Thursday, Jun 21 2018)

Anaheim

ArenaHonda Center
Capacity17,174
Ticket Price$85.00


Income

Current Funds$16,912,836
Home Games Remaining29
Avg. Attendance13,100
Avg. Revenue/Game$1,785,875
Projected Revenue$51,790,375

Expenses

Pro Payroll$52,975,000
Farm Payroll$1,220,900
Prospect Fees$1,500
Coach$700,000
Games Remaining58
Total Game Expenses$669,480
Projected Expenses$38,829,868
Projected Balance$29,873,343

Salary Commitment

Year: 2015$54,195,900
Year: 2016$28,152,500
Year: 2017$11,952,500
Year: 2018$1,750,000

Pro Payroll

Patrick Kane 5,300,000(1)
Jonathan Quick 5,250,000(2)
Jeff Carter 4,900,000(1)
Brent Burns 4,800,000(2)
Phil Kessel 4,250,000(3)
Alexander Steen 4,000,000(1)
Daniel Girardi 3,750,000(2)
Andrei Markov 3,750,000(1)
Patrick Marleau 3,400,000(1)
Erik Johnson 2,750,000(3)
Cam Fowler 2,200,000(1)
Martin Hanzal 2,200,000(1)
Joel Ward 1,500,000(2)
Ryan Spooner 1,250,000(4)
Brady Skjei 950,000(3)
Jake Guentzel 825,000(3)
Ryan Hartman 600,000(3)
Eric Fehr 500,000(4)
Torrey Mitchell 400,000(2)
Curtis McElhinney 400,000(3)


Farm Payroll

Phillip Lane 102,500(1)
Brett Pesce 97,500(3)
Teuvo Teravainen 95,000(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)
Tyler Lewington 60,000(3)
Valeri Vasiliev 60,000(3)
Joakim Lindstrom 40,000(3)
Jamie McBain 40,000(1)




Winnipeg

ArenaMTS Centre
Capacity15,321
Ticket Price$50.00


Income

Current Funds$6,082,199
Home Games Remaining29
Avg. Attendance9,498
Avg. Revenue/Game$997,271
Projected Revenue$28,920,859

Expenses

Pro Payroll$42,525,000
Farm Payroll$1,582,500
Prospect Fees$0,000
Coach$400,000
Games Remaining58
Total Game Expenses$542,774
Projected Expenses$31,480,915
Projected Balance$3,522,143

Salary Commitment

Year: 2015$43,687,500
Year: 2016$24,187,500
Year: 2017$11,482,500
Year: 2018$1,690,000

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)
Kyle Palmieri 3,000,000(3)
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)
Antoine Vermette 1,500,000(3)
Jordie Benn 1,500,000(1)
Jori Lehtera 1,500,000(3)
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)
Adrian Kempe 950,000(4)
Patrice Cormier 725,000(0)
Patrick Kaleta 650,000(0)
Eric Cornel 600,000(4)
Phil Oreskovic 500,000(0)
Scottie Upshall 500,000(1)


Farm Payroll

Eddie Lack 250,000(3)
Boyd Gordon 150,000(1)
Ville Leino 100,000(0)
Scott Laughton 95,000(2)
Jacob De La Rose 82,500(3)
Thatcher Demko 80,000(4)
Stefan Legein 80,000(0)
Shane O'Brien 80,000(0)
Brett Sutter 72,500(0)
Ben Thomson 67,500(2)
Tyrell Goulbourne 67,500(2)
Andrew MacWilliam 65,000(3)
Emerson Etem 65,000(3)
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$45.00


Income

Current Funds$12,679,837
Home Games Remaining29
Avg. Attendance14,257
Avg. Revenue/Game$1,551,230
Projected Revenue$44,985,670

Expenses

Pro Payroll$50,068,000
Farm Payroll$975,615
Prospect Fees$0,000
Coach$1,000,000
Games Remaining59
Total Game Expenses$634,678
Projected Expenses$37,446,016
Projected Balance$20,219,491

Salary Commitment

Year: 2015$50,525,490
Year: 2016$27,384,000
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 1,425,000(2)
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)
Brandon Mashinter 715,000(0)
P.E Bellemare 709,000(1)
Brian Strait 625,000(1)
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
Capacity19,070
Ticket Price$41.00


Income

Current Funds$11,508,595
Home Games Remaining29
Avg. Attendance11,134
Avg. Revenue/Game$958,658
Projected Revenue$27,801,082

Expenses

Pro Payroll$25,775,000
Farm Payroll$1,170,533
Prospect Fees$0,000
Coach$1,500,000
Games Remaining58
Total Game Expenses$346,897
Projected Expenses$20,120,011
Projected Balance$19,189,666

Salary Commitment

Year: 2015$24,285,200
Year: 2016$14,759,300
Year: 2017$10,444,300
Year: 2018$2,830,000

Pro Payroll

Alexei Emelin 3,500,000(2)
Gabriel Bourque 2,500,000(0)
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)
Jake Virtanen 1,100,000(3)
Nikita Zadorov 1,050,000(1)
Zack Kassian 1,000,000(1)
Magnus Paajarvi 1,000,000(1)
Hunter Shinkaruk 975,000(3)
Darnell Nurse 925,000(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)
Jack Connolly 400,000(1)


Farm Payroll

Haydn Fleury 110,000(3)
Zack Phillips 96,333(0)
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)




Calgary

ArenaScotiabank Saddledome
Capacity19,289
Ticket Price$40.00


Income

Current Funds$13,028,926
Home Games Remaining29
Avg. Attendance10,148
Avg. Revenue/Game$852,404
Projected Revenue$24,719,716

Expenses

Pro Payroll$26,235,000
Farm Payroll$480,000
Prospect Fees$0,000
Coach$400,000
Games Remaining58
Total Game Expenses$330,671
Projected Expenses$19,178,902
Projected Balance$18,569,740

Salary Commitment

Year: 2015$26,715,000
Year: 2016$21,130,000
Year: 2017$15,680,000
Year: 2018$1,750,000

Pro Payroll

Thomas Vanek 4,500,000(3)
Casey Nelson 2,450,000(3)
Tomas Plekanec 2,400,000(2)
Alex Lyon 1,950,000(3)
Nick Lappin 1,250,000(3)
William Karlsson 1,150,000(1)
Austin Watson 1,000,000(4)
Johan Larsson 950,000(3)
Drew Shore 900,000(1)
Michael Latta 900,000(2)
Steve Moses 850,000(1)
Jerry D'Amigo 750,000(1)
Chris Wagner 750,000(4)
CJ Motte 750,000(1)
Dylan Demelo 725,000(2)
Andrew Poturalski 625,000(2)
Daniel Pribyl 600,000(3)
Mike Vecchione 600,000(1)
Troy Stecher 585,000(1)
Viktor Svedberg 550,000(3)
Colin Shields 400,000(3)
Nick Petersen 400,000(3)
Evgeny Kurbatov 400,000(3)
Bobby Butler 400,000(2)
Mike Lundin 400,000(2)


Farm Payroll

Patrick Coulombe 40,000(3)
Chris Lawrence 40,000(3)
Jean-Michel Daoust 40,000(3)
Andrew Engelage 40,000(3)
Christian Engstrand 40,000(3)
Nico Aaltonen 40,000(3)
Dan Spang 40,000(3)
Vojtech Polak 40,000(3)
Shawn Weller 40,000(3)
Radoslav Illo 40,000(3)
Kristian Nakyva 40,000(3)
Micki Dupont 40,000(3)




Carolina

ArenaRBC Center
Capacity18,680
Ticket Price$56.00


Income

Current Funds$22,601,693
Home Games Remaining29
Avg. Attendance14,212
Avg. Revenue/Game$1,571,610
Projected Revenue$45,576,690

Expenses

Pro Payroll$51,875,000
Farm Payroll$1,565,000
Prospect Fees$0,000
Coach$800,000
Games Remaining58
Total Game Expenses$661,463
Projected Expenses$38,364,878
Projected Balance$29,813,505

Salary Commitment

Year: 2015$53,440,000
Year: 2016$38,785,000
Year: 2017$20,455,000
Year: 2018$7,215,000

Pro Payroll

Anze Kopitar 5,500,000(1)
Tuukka Rask 4,750,000(2)
Marc Methot 4,500,000(2)
T.J. Oshie 4,500,000(1)
Kari Lehtonen 3,500,000(3)
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)


Farm Payroll

Derek Ryan 240,000(4)
Ilya Sorokin 95,000(4)
Tyler Bertuzzi 95,000(4)
Christian Dvorak 95,000(4)
Brandon Manning 80,000(1)
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)
Seth Griffith 60,000(2)
Ville Husso 60,000(3)
Martin Reway 60,000(3)
Elvis Merzlikins 60,000(3)
Mackenzie MacEachern 60,000(3)




Chicago

ArenaUnited Center
Capacity19,717
Ticket Price$65.00


Income

Current Funds$7,169,491
Home Games Remaining29
Avg. Attendance11,838
Avg. Revenue/Game$1,933,661
Projected Revenue$56,076,169

Expenses

Pro Payroll$52,500,000
Farm Payroll$1,499,050
Prospect Fees$0,000
Coach$5,000,000
Games Remaining58
Total Game Expenses$719,501
Projected Expenses$41,731,035
Projected Balance$21,514,625

Salary Commitment

Year: 2015$53,909,050
Year: 2016$32,506,300
Year: 2017$13,690,000
Year: 2018$1,345,000

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)
Patrick Eaves 1,500,000(2)
Michael Ferland 1,250,000(4)
Peter Holland 750,000(3)
Matt Beleskey 750,000(3)
Tom Wilson 600,000(3)
Christian Folin 600,000(2)
Conor Sheary 550,000(2)
Shawn Matthias 500,000(2)


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)
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)
Manny Malhotra 40,000(1)
Mason Raymond 40,000(1)
Christian Ehrhoff 40,000(1)
Mark Arcobello 40,000(1)




Colorado

ArenaPepsi Center
Capacity17,809
Ticket Price$50.00


Income

Current Funds$32,721,662
Home Games Remaining29
Avg. Attendance6,943
Avg. Revenue/Game$1,069,267
Projected Revenue$31,008,743

Expenses

Pro Payroll$34,320,000
Farm Payroll$1,711,200
Prospect Fees$0,000
Coach$5,000,000
Games Remaining59
Total Game Expenses$500,380
Projected Expenses$29,522,449
Projected Balance$34,207,956

Salary Commitment

Year: 2015$35,936,200
Year: 2016$28,915,700
Year: 2017$21,160,000
Year: 2018$17,202,500

Pro Payroll

Oliver Ekman-Larsson 5,250,000(4)
Kevin Klein 2,750,000(2)
Brian Elliott 2,500,000(4)
Erik Gudbranson 2,250,000(4)
Brandon Sutter 2,250,000(2)
Vladislav Namestnikov 2,250,000(5)
Darcy Kuemper 1,750,000(5)
Zack Smith 1,500,000(3)
Michael McCarron 1,200,000(3)
Robby Fabbri 1,200,000(4)
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)
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)
Jordan Schmaltz 650,000(2)
Cal Petersen 600,000(3)


Farm Payroll

Yanni Gourde 150,000(5)
Robert Hagg 102,500(3)
Maxim Letunov 95,000(4)
Kyle Rau 95,000(0)
Pontus Aberg 90,700(2)
Erik Gustafsson 90,000(1)
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)
Jean Francois Berube 65,000(3)
Tim Heed 60,500(1)
Dominik Simon 60,000(3)
Pheonix Copley 60,000(2)
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$50.00


Income

Current Funds$7,700,628
Home Games Remaining29
Avg. Attendance14,830
Avg. Revenue/Game$1,923,307
Projected Revenue$55,775,903

Expenses

Pro Payroll$52,682,500
Farm Payroll$1,983,500
Prospect Fees$0,000
Coach$6,000,000
Games Remaining58
Total Game Expenses$739,829
Projected Expenses$42,910,098
Projected Balance$20,566,433

Salary Commitment

Year: 2015$54,666,000
Year: 2016$29,430,000
Year: 2017$17,322,500
Year: 2018$10,640,000

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)
Matt Niskanen 4,000,000(4)
Ryan O'Reilly 4,000,000(3)
Victor Hedman 4,000,000(1)
Claude Giroux 3,800,000(2)
Jay Bouwmeester 3,500,000(2)
Cal Clutterbuck 1,250,000(3)
Ryan Reaves 1,050,000(2)
Matt Martin 1,000,000(4)
Jimmy Hayes 950,000(2)
Phillip Danault 932,500(1)
Riley Nash 850,000(2)
Ondrej Kase 775,000(3)
Steve Mason 750,000(4)
Jake McCabe 725,000(2)
Colin Greening 700,000(2)
Kyle Clifford 400,000(2)


Farm Payroll

Eric Gelinas 190,000(4)
Tyler Randell 175,000(1)
Anton Khudobin 150,000(3)
Cedric Paquette 120,000(1)
Tyler Gaudet 100,000(4)
Christian Thomas 100,000(4)
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)
Matt Kassian 50,000(3)
Nathan Oystrick 50,000(3)




Detroit

ArenaJoe Louis Arena
Capacity19,515
Ticket Price$39.00


Income

Current Funds$24,360,846
Home Games Remaining29
Avg. Attendance12,815
Avg. Revenue/Game$1,049,528
Projected Revenue$30,436,312

Expenses

Pro Payroll$21,542,500
Farm Payroll$828,917
Prospect Fees$0,000
Coach$750,000
Games Remaining58
Total Game Expenses$281,969
Projected Expenses$16,354,173
Projected Balance$38,442,985

Salary Commitment

Year: 2015$20,291,000
Year: 2016$10,128,000
Year: 2017$7,385,000
Year: 2018$660,000

Pro Payroll

Nikolai Kulemin 2,900,000(3)
Tyler Ennis 2,000,000(1)
Radko Gudas 1,300,000(1)
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)
Anton Zlobin 890,000(1)
Nikita Nesterov 879,500(1)
Ales Hemsky 850,000(3)
Keaton Ellerby 800,000(2)
Dennis Rasmussen 800,000(1)
Troy Grosenick 750,000(1)
Brandon Davidson 725,000(1)
Brendan Ranford 710,000(0)
Alan Quine 670,000(1)
Danick Martel 625,000(1)
Simon Fernholm 600,000(4)
Gustav Olofsson 600,000(3)
Matt Tomkins 600,000(3)
Nathan Walker 600,000(3)
Mark Owuya 400,000(1)


Farm Payroll

Petr Zamorsky 102,500(0)
Jordan Weal 90,000(3)
Austin Madaisky 81,667(0)
Reece Scarlet 71,000(1)
Gleason Fournier 69,750(0)
Chris Bigras 65,000(3)
Jean Sebastian Dea 60,000(4)
Anthony Louis 60,000(3)
Jean-Sebastien Dea 60,000(3)
Cody Rosen 59,000(0)
Steven Delisle 57,500(0)
Tanner Lane 52,500(1)




Edmonton

ArenaRexall Place
Capacity18,347
Ticket Price$60.00


Income

Current Funds-$1,029,264
Home Games Remaining29
Avg. Attendance12,637
Avg. Revenue/Game$1,723,157
Projected Revenue$49,971,553

Expenses

Pro Payroll$47,737,500
Farm Payroll$1,634,466
Prospect Fees$0,000
Coach$400,000
Games Remaining59
Total Game Expenses$606,975
Projected Expenses$35,811,537
Projected Balance$13,130,752

Salary Commitment

Year: 2015$49,035,300
Year: 2016$40,085,900
Year: 2017$22,060,900
Year: 2018$9,634,000

Pro Payroll

Ryan Ellis 6,000,000(2)
Aleksander Barkov 4,750,000(5)
Vladimir Tarasenko 4,500,000(4)
Brad Marchand 4,500,000(3)
Dan Hamhuis 4,000,000(2)
Mike Green 3,500,000(2)
Tyler Toffoli 2,750,000(3)
Carl Hagelin 2,000,000(1)
Anton Stralman 2,000,000(1)
Dmitry Orlov 2,000,000(3)
Ian Cole 1,500,000(2)
Connor McDavid 1,250,000(3)
John Gibson 1,250,000(1)
Ryan Strome 1,095,000(1)
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)
Artemi Panarin 550,000(1)
Alexandre Burrows 500,000(3)


Farm Payroll

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)
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$64.00


Income

Current Funds$11,345,781
Home Games Remaining29
Avg. Attendance10,864
Avg. Revenue/Game$1,523,138
Projected Revenue$44,171,002

Expenses

Pro Payroll$49,940,000
Farm Payroll$1,549,300
Prospect Fees$0,000
Coach$900,000
Games Remaining59
Total Game Expenses$638,894
Projected Expenses$37,694,740
Projected Balance$17,822,043

Salary Commitment

Year: 2015$50,789,300
Year: 2016$31,039,800
Year: 2017$16,475,000
Year: 2018$1,365,000

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)
Alex Chiasson 1,500,000(1)
Brayden Point 1,250,000(4)
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)
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)
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)
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
Capacity18,230
Ticket Price$52.00


Income

Current Funds$3,191,200
Home Games Remaining29
Avg. Attendance13,622
Avg. Revenue/Game$1,407,978
Projected Revenue$40,831,362

Expenses

Pro Payroll$52,400,000
Farm Payroll$1,897,300
Prospect Fees$0,000
Coach$2,000,000
Games Remaining59
Total Game Expenses$686,552
Projected Expenses$40,506,594
Projected Balance$3,515,968

Salary Commitment

Year: 2015$54,122,300
Year: 2016$38,456,900
Year: 2017$31,182,500
Year: 2018$23,545,000

Pro Payroll

Jakob Silfverberg 6,000,000(4)
Alexander Edler 5,500,000(4)
Sergei Bobrovsky 4,000,000(1)
Zach Parise 4,000,000(1)
Marcus Johansson 3,000,000(1)
Jeff Skinner 3,000,000(4)
Michael Grabner 2,800,000(1)
Artem Anisimov 2,750,000(3)
Cody Eakin 2,750,000(2)
Brayden McNabb 2,500,000(4)
David Desharnais 2,500,000(2)
David Savard 2,000,000(5)
Nathan Beaulieu 2,000,000(3)
Andrej Sustr 1,750,000(4)
Alexander Petrovic 1,750,000(2)
Patrik Berglund 1,500,000(1)
Jack Campbell 1,500,000(5)
Jordan Schroeder 1,500,000(3)
Liam O'Brien 850,000(5)
Troy Brouwer 750,000(3)


Farm Payroll

Iiro Pakarinen 120,000(3)
Bill Arnold 100,000(0)
Jordan Oesterle 100,000(4)
Dylan Olsen 85,000(5)
Frank Vatrano 82,500(3)
Madison Bowey 75,000(3)
Kristers Gudlevskis 75,000(3)
Anton Slepyshev 75,000(3)
Andrey Makarov 75,000(5)
Brandon Alderson 75,000(5)
Mike Aviani 75,000(0)
Colin Smith 74,500(2)
Jonathan Racine 72,000(1)
Emil Galimov 69,900(2)
Graham Black 67,500(3)
Artur Gavrus 65,000(2)
Cody Payne 65,000(2)
Nick Sorensen 62,500(3)
David Musil 61,900(1)
Andrei Pedan 61,000(1)
Lars Volden 60,500(1)
Marek Hrivik 55,000(1)
Nathan Gerbe 55,000(1)
Kyle Beach 55,000(5)
Zack Mitchell 55,000(5)
Guillaume Gelinas 40,000(3)
Joey Hishon 40,000(3)




Montreal

ArenaBell Centre
Capacity21,302
Ticket Price$60.00


Income

Current Funds$38,455,569
Home Games Remaining29
Avg. Attendance17,693
Avg. Revenue/Game$2,149,987
Projected Revenue$62,349,623

Expenses

Pro Payroll$51,850,000
Farm Payroll$1,046,000
Prospect Fees$0,000
Coach$750,000
Games Remaining59
Total Game Expenses$654,220
Projected Expenses$38,598,951
Projected Balance$62,206,241

Salary Commitment

Year: 2015$52,856,000
Year: 2016$35,819,500
Year: 2017$10,244,500
Year: 2018$2,381,000

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)
Rene Bourque 400,000(1)
Luke Glendening 400,000(1)


Farm Payroll

Robin Lehner 325,000(4)
Frederik Gauthier 97,500(3)
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)
Zac Rinaldo 50,000(2)
Evgeny Dadonov 50,000(4)
Trevor Smith 40,000(0)
Luke Gazdic 40,000(3)
Mark Stuart 6,000(4)




Nashville

ArenaBridgestone Arena
Capacity17,113
Ticket Price$65.00


Income

Current Funds$7,324,633
Home Games Remaining29
Avg. Attendance12,090
Avg. Revenue/Game$1,703,265
Projected Revenue$49,394,685

Expenses

Pro Payroll$51,650,000
Farm Payroll$1,741,100
Prospect Fees$0,000
Coach$600,000
Games Remaining59
Total Game Expenses$658,428
Projected Expenses$38,847,255
Projected Balance$17,872,063

Salary Commitment

Year: 2015$53,281,100
Year: 2016$45,542,600
Year: 2017$20,577,600
Year: 2018$4,312,500

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)
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)
Mika Zibanejad 2,000,000(4)
Torey Krug 1,700,000(1)
Damon Severson 975,000(3)
Juuse Saros 950,000(4)
Garnet Hathaway 925,000(3)
Mikhail Grigorenko 925,000(3)
Jakub Vrana 800,000(4)
Charles Hudon 750,000(3)
Connor Hellebuyck 725,000(1)
Rob Scuderi 600,000(1)
Henrik Samuelsson 600,000(3)
Dan Paille 400,000(3)
Jack Skille 400,000(1)
Brad Boyes 400,000(4)


Farm Payroll

Lukas Sedlak 185,100(3)
Stephen Johns 110,000(0)
Alexander Burmistrov 95,000(2)
Joe Morrow 95,000(1)
Ryan Dzingel 87,500(4)
Casey Bailey 80,500(1)
Daniel Zarr 80,000(3)
Joakim Ryan 80,000(3)
Gavin Bayreuther 75,000(3)
Justin Kloos 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)




New Jersey

ArenaPrudential Center
Capacity16,514
Ticket Price$60.00


Income

Current Funds$4,540,540
Home Games Remaining29
Avg. Attendance12,950
Avg. Revenue/Game$1,631,648
Projected Revenue$47,317,792

Expenses

Pro Payroll$50,875,000
Farm Payroll$2,345,950
Prospect Fees$0,000
Coach$3,000,000
Games Remaining59
Total Game Expenses$685,621
Projected Expenses$40,451,659
Projected Balance$11,406,673

Salary Commitment

Year: 2015$53,220,950
Year: 2016$30,452,000
Year: 2017$19,512,000
Year: 2018$7,429,500

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)
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)
Valeri Nichushkin 1,250,000(3)
Tyler Johnson 1,250,000(1)
Mitch Marner 1,250,000(4)
Shea Theodore 1,250,000(4)
Will Butcher 1,250,000(4)
Elias Lindholm 1,025,000(1)
Oliver Bjorkstrand 750,000(3)
Pavel Buchnevich 700,000(3)
Connor Brown 650,000(2)


Farm Payroll

Jonathan Bernier 400,000(1)
Maxim Shalunov 250,000(3)
Stuart Percy 93,950(1)
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)
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)
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$1,241,007
Home Games Remaining30
Avg. Attendance12,368
Avg. Revenue/Game$1,532,497
Projected Revenue$45,974,910

Expenses

Pro Payroll$52,617,500
Farm Payroll$1,694,085
Prospect Fees$0,000
Coach$450,000
Games Remaining59
Total Game Expenses$667,824
Projected Expenses$39,401,628
Projected Balance$7,814,289

Salary Commitment

Year: 2015$53,641,500
Year: 2016$35,827,500
Year: 2017$9,380,000
Year: 2018$2,250,000

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)
James Reimer 2,500,000(3)
Devante Smith-Pelly 2,250,000(5)
Michael Del Zotto 2,250,000(2)
Sami Vatanen 2,195,000(2)
James Wisniewski 1,750,000(1)
Mikhail Grabovski 1,500,000(2)
Dmitrij Jaskin 1,042,500(1)
Connor Carrick 730,000(1)
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

Jaroslav Halak 450,000(2)
Johan Franzen 220,000(0)
Andre Benoit 90,000(2)
Gemel Smith 80,000(3)
Brock McGinn 79,000(1)
Kevin Sundher 76,000(1)
Jordan Szwarz 73,835(0)
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
Capacity18,006
Ticket Price$70.00


Income

Current Funds$30,589,897
Home Games Remaining30
Avg. Attendance14,026
Avg. Revenue/Game$2,061,715
Projected Revenue$61,851,450

Expenses

Pro Payroll$48,521,400
Farm Payroll$1,778,250
Prospect Fees$0,000
Coach$2,600,000
Games Remaining59
Total Game Expenses$645,118
Projected Expenses$38,061,943
Projected Balance$54,379,404

Salary Commitment

Year: 2015$50,299,650
Year: 2016$27,444,500
Year: 2017$16,954,500
Year: 2018$389,500

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)
Josh Manson 2,000,000(3)
Mikael Granlund 1,700,000(3)
Jared Spurgeon 1,600,000(1)
Jonathan Huberdeau 1,600,000(3)
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)
Sven Baertschi 1,032,500(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)
Brett Connolly 125,000(3)
Ryan Sproul 104,250(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)
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)
Christian Wolanin 57,000(4)
Hayden Hawkey 52,500(4)




Ottawa

ArenaScotiabank Place
Capacity17,373
Ticket Price$53.00


Income

Current Funds$18,103,875
Home Games Remaining30
Avg. Attendance12,200
Avg. Revenue/Game$1,357,921
Projected Revenue$40,737,630

Expenses

Pro Payroll$45,625,000
Farm Payroll$2,463,415
Prospect Fees$0,000
Coach$1,800,000
Games Remaining59
Total Game Expenses$608,395
Projected Expenses$35,895,323
Projected Balance$22,946,182

Salary Commitment

Year: 2015$48,088,415
Year: 2016$24,818,000
Year: 2017$13,810,500
Year: 2018$8,950,500

Pro Payroll

Marc-Andre Fleury 6,500,000(1)
Henrik Zetterberg 5,350,000(2)
Jonathan Toews 4,600,000(1)
Michael Stone 4,000,000(5)
Jason Chimera 2,250,000(2)
Ondrej Palat 2,200,000(1)
Brendan Smith 2,000,000(1)
Riley Sheahan 2,000,000(2)
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)
Ben Chiarot 1,000,000(5)
Anders Nilsson 1,000,000(3)
Tommy Wingels 1,000,000(4)
Josh Anderson 975,000(3)
Brian Gibbons 750,000(4)
David Booth 400,000(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)
Tyler Pitlick 125,000(3)
Zane McIntyre 100,000(4)
Tim Schaller 100,000(1)
Timo Meier 95,000(4)
Mikko Koskinen 92,500(2)
Michael Chaput 91,500(4)
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)
Tanner Richard 75,000(1)
Blake Coleman 75,000(4)
Zach Sanford 75,000(3)
Miro Aaltonen 70,000(4)
Chris Driedger 67,500(3)
Mario Lucia 65,000(2)
Eric Comrie 57,000(4)
Loic Leduc 57,000(4)
Luke Witkowski 40,000(3)




Philly

ArenaWells Fargo Center
Capacity19,543
Ticket Price$35.00


Income

Current Funds$2,459,323
Home Games Remaining30
Avg. Attendance12,855
Avg. Revenue/Game$1,015,033
Projected Revenue$30,450,990

Expenses

Pro Payroll$29,832,500
Farm Payroll$1,568,375
Prospect Fees$0,000
Coach$1,000,000
Games Remaining59
Total Game Expenses$395,133
Projected Expenses$23,312,825
Projected Balance$9,597,488

Salary Commitment

Year: 2015$30,240,000
Year: 2016$19,880,000
Year: 2017$13,570,000
Year: 2018$8,570,000

Pro Payroll

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)
Eric Gryba 1,750,000(1)
Paul Byron 1,700,000(4)
Nail Yakupov 1,500,000(3)
Joshua Bailey 1,430,000(1)
Calvin De Haan 1,250,000(1)
Kevin Labanc 1,150,000(4)
Greg Pateryn 1,000,000(3)
Peter Budaj 900,000(4)
Kenny Agostino 900,000(5)
Griffin Reinhart 850,000(2)
Michael Mersch 800,000(1)
Dennis Everberg 750,000(0)
Barclay Goodrow 750,000(4)
Scott Wilson 742,500(1)
Louis Domingue 700,000(1)
Alex Broadhurst 685,000(2)
Sean Kuraly 575,000(1)
Steve Downie 500,000(1)
Raphael Diaz 500,000(4)


Farm Payroll

Anthony DeAngelo 115,000(4)
Johan Alm 102,500(0)
Brendan Perlini 95,000(4)
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)
Kevin Gravel 80,000(4)
Johan Gustafsson 79,000(0)
Ryan Murphy 75,000(2)
Garrett Noonan 75,000(1)
Niklas Lundstrom 73,500(1)
Seth Helgeson 69,500(0)
Jason Kasdorf 67,500(1)
Blake Pietila 65,000(0)
Joel Lowry 65,000(1)
Brian Lashoff 60,000(1)




Phoenix

ArenaJobing.com Arena
Capacity17,125
Ticket Price$40.00


Income

Current Funds$1,879,951
Home Games Remaining30
Avg. Attendance12,242
Avg. Revenue/Game$1,150,474
Projected Revenue$34,514,220

Expenses

Pro Payroll$38,534,000
Farm Payroll$1,453,500
Prospect Fees$0,000
Coach$2,150,000
Games Remaining59
Total Game Expenses$513,872
Projected Expenses$30,318,445
Projected Balance$6,075,726

Salary Commitment

Year: 2015$39,791,000
Year: 2016$34,365,000
Year: 2017$7,685,000
Year: 2018$6,805,000

Pro Payroll

Matt Duchene 6,000,000(2)
Reilly Smith 6,000,000(2)
Derick Brassard 5,000,000(2)
Scott Hartnell 5,000,000(2)
Frans Nielsen 3,200,000(4)
Mike Cammalleri 2,000,000(2)
Paul Martin 2,000,000(1)
Michael Hutchinson 1,750,000(5)
Jarome Iginla 1,700,000(2)
Anton Belov 1,250,000(0)
Nate Prosser 800,000(4)
Mike Condon 725,000(1)
Patrick Wiercioch 700,000(4)
Brad Hunt 659,000(1)
Josh Winquist 600,000(3)
Jan Hejda 500,000(0)
Taylor Chorney 500,000(0)
Mike Brown 400,000(2)
Teemu Hartikainen 400,000(1)
Brendan Shinnimin 400,000(1)
Tyson Strachan 400,000(1)
Jim Slater 400,000(1)
Adam Pardy 400,000(2)


Farm Payroll

Chris Wideman 275,000(5)
Marek Zidlicky 130,000(3)
Ty Rattie 105,000(1)
Vojtech Mozik 92,500(1)
Michal Rozsival 90,000(3)
Mark McNeill 90,000(1)
Andrew Mangiapane 80,000(4)
Matt O'Connor 77,500(1)
Josh Archibald 77,000(1)
Jacob Lagace 66,500(0)
Mark Fistric 60,000(2)
Anton Lander 60,000(3)
Kirill Tulupov 50,000(0)
Richard Bachman 40,000(2)
Cristopher Nilstorp 40,000(2)
Jakub Kovar 40,000(2)
Linus Omark 40,000(0)
Marc Cheverie 40,000(0)




Pittsburgh

ArenaConsol Energy Center
Capacity18,387
Ticket Price$67.00


Income

Current Funds$8,711,983
Home Games Remaining29
Avg. Attendance9,971
Avg. Revenue/Game$1,402,990
Projected Revenue$40,686,710

Expenses

Pro Payroll$47,107,500
Farm Payroll$1,805,090
Prospect Fees$0,000
Coach$2,400,000
Games Remaining59
Total Game Expenses$625,763
Projected Expenses$36,920,034
Projected Balance$12,478,659

Salary Commitment

Year: 2015$48,912,590
Year: 2016$31,425,090
Year: 2017$7,690,000
Year: 2018$2,265,000

Pro Payroll

Mats Zuccarello 5,250,000(2)
David Backes 5,200,000(1)
Marian Gaborik 4,500,000(1)
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)
Dmitry Kulikov 2,500,000(2)
Anders Lee 1,800,000(2)
John Moore 1,550,000(2)
John Mitchell 1,400,000(1)
Curtis Lazar 1,250,000(2)
Josh Morrissey 1,250,000(4)
Matt Murray 1,150,000(3)
JT Miller 1,032,500(1)
Milan Michalek 750,000(2)
Landon Ferraro 700,000(4)
Anders Lindback 600,000(3)
Cory Conacher 475,000(2)
Steve Bernier 450,000(1)


Farm Payroll

Sonny Milano 110,000(4)
Mitchell Heard 100,000(1)
Patrick Cannone 95,000(2)
Marko Dano 92,500(3)
Andy Welinski 90,000(1)
Philip Larsen 85,000(3)
Brendan Leipsic 82,500(3)
Derrick Pouliot 80,000(2)
Grayson Downing 80,000(3)
Taylor Leier 80,000(2)
Kirill Petrov 75,000(1)
Thomas McCollum 75,000(4)
Adam Pelech 72,500(3)
Stephon Williams 72,500(1)
Jake Bischoff 70,000(4)
Ryan Pulock 65,000(3)
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)
David Rundblad 50,000(3)
Daniil Tarasov 47,500(1)
Casey Wellman 47,500(2)
Mike Halmo 47,500(3)




St. Louis

ArenaScottrade Center
Capacity18,724
Ticket Price$70.00


Income

Current Funds$23,451,966
Home Games Remaining30
Avg. Attendance8,635
Avg. Revenue/Game$1,269,345
Projected Revenue$38,080,350

Expenses

Pro Payroll$38,575,000
Farm Payroll$1,286,500
Prospect Fees$0,000
Coach$1,500,000
Games Remaining59
Total Game Expenses$504,409
Projected Expenses$29,760,104
Projected Balance$31,772,212

Salary Commitment

Year: 2015$39,861,500
Year: 2016$28,372,500
Year: 2017$15,422,500
Year: 2018$5,295,000

Pro Payroll

Rick Nash 4,300,000(3)
Jason Spezza 4,000,000(3)
John Tavares 4,000,000(1)
Jaromir Jagr 3,750,000(2)
Niklas Kronwall 3,250,000(2)
Semyon Varlamov 3,125,000(1)
Jonas Brodin 2,000,000(4)
Mattias Ekholm 1,850,000(1)
Chris Kunitz 1,500,000(2)
Colin Wilson 1,500,000(5)
Tanner Pearson 1,500,000(2)
Darren Helm 1,500,000(2)
Noah Hanafin 1,250,000(4)
Richard Panik 1,250,000(1)
Dennis Seidenberg 1,000,000(2)
Paul Postma 750,000(1)
Tom Kuhnhackl 700,000(3)
Teemu Pulkkinen 500,000(4)
Ben Scrivens 450,000(2)
Jay McClement 400,000(3)


Farm Payroll

Michael Bournival 90,000(3)
Alexander Khokhlachev 90,000(1)
Curtis McKenzie 90,000(3)
Miles 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)
Joey Laleggia 70,000(1)
Jesse Graham 70,000(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)
Nick Jensen 45,000(4)




San Jose

ArenaHP Pavilion
Capacity17,562
Ticket Price$62.00


Income

Current Funds$12,332,763
Home Games Remaining30
Avg. Attendance11,538
Avg. Revenue/Game$1,493,492
Projected Revenue$44,804,760

Expenses

Pro Payroll$52,325,000
Farm Payroll$920,000
Prospect Fees$0,000
Coach$600,000
Games Remaining59
Total Game Expenses$656,646
Projected Expenses$38,742,134
Projected Balance$18,395,389

Salary Commitment

Year: 2015$53,200,000
Year: 2016$41,235,000
Year: 2017$27,945,000
Year: 2018$16,435,000

Pro Payroll

Carey Price 7,000,000(2)
Jamie Benn 4,750,000(2)
Sean Monahan 4,500,000(4)
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)
Colton Sceviour 1,500,000(4)
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)
Matt Irwin 550,000(2)
Brandon Crombeen 400,000(1)


Farm Payroll

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)
Connor Brickley 70,000(1)
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
Capacity19,092
Ticket Price$70.00


Income

Current Funds$5,390,302
Home Games Remaining29
Avg. Attendance9,574
Avg. Revenue/Game$1,407,463
Projected Revenue$40,816,427

Expenses

Pro Payroll$49,625,000
Farm Payroll$1,691,500
Prospect Fees$0,000
Coach$600,000
Games Remaining59
Total Game Expenses$633,128
Projected Expenses$37,354,555
Projected Balance$8,852,174

Salary Commitment

Year: 2015$51,005,500
Year: 2016$29,918,000
Year: 2017$13,613,000
Year: 2018$6,033,000

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)
Chris Kreider 3,900,000(3)
Bryan Little 3,000,000(1)
Jaden Schwartz 3,000,000(1)
Mark Stone 2,750,000(1)
Dustin Brown 2,500,000(2)
Carl Gunnarsson 2,400,000(4)
Nick Bjugstad 2,250,000(1)
Lee Stempniak 1,800,000(3)
Ondrej Pavelec 1,350,000(4)
Nicolas Deslauriers 1,250,000(5)
Cody Ceci 1,250,000(1)
Chad Johnson 1,250,000(0)
Ladislav Smid 800,000(0)
Jordan Nolan 700,000(4)
Tom Pyatt 600,000(1)
Zach Werenski 600,000(3)
Chris Bourque 550,000(3)


Farm Payroll

Thomas Greiss 250,000(3)
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)
Andrej Meszaros 80,000(1)
Erik Condra 80,000(2)
Chuck Olivier-Roussel 76,000(0)
Antoine Bibeau 75,000(3)
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$11,317,720
Home Games Remaining29
Avg. Attendance11,890
Avg. Revenue/Game$1,123,472
Projected Revenue$32,580,688

Expenses

Pro Payroll$26,748,000
Farm Payroll$2,140,790
Prospect Fees$0,000
Coach$750,000
Games Remaining59
Total Game Expenses$361,449
Projected Expenses$21,325,471
Projected Balance$22,572,937

Salary Commitment

Year: 2015$28,888,790
Year: 2016$14,344,000
Year: 2017$9,185,000
Year: 2018$5,355,000

Pro Payroll

Ryan Nugent-Hopkins 3,250,000(4)
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)
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)
Mark Letestu 950,000(3)
Nikita Zaitsev 950,000(1)
Michael Raffl 900,000(1)
Josh Jooris 850,000(3)
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)
Blake Comeau 400,000(4)


Farm Payroll

Aaron Dell 200,000(1)
Brandon Pirri 150,000(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)
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)
Andrej Nestrasil 75,000(3)
Scott Wedgewood 75,000(3)
Slater Koekkoek 75,000(2)
Chad Ruhwedel 75,000(2)
Hunter Smith 70,000(4)
Travis Sanheim 70,000(4)
Zach Hyman 62,990(1)
Mark Jankowski 60,000(3)




Vancouver

ArenaRogers Arena
Capacity18,910
Ticket Price$61.00


Income

Current Funds$2,848,335
Home Games Remaining30
Avg. Attendance14,648
Avg. Revenue/Game$1,871,687
Projected Revenue$56,150,610

Expenses

Pro Payroll$52,675,000
Farm Payroll$2,079,500
Prospect Fees$0,000
Coach$1,800,000
Games Remaining59
Total Game Expenses$689,689
Projected Expenses$40,691,652
Projected Balance$18,307,293

Salary Commitment

Year: 2015$54,679,500
Year: 2016$27,842,000
Year: 2017$11,070,000
Year: 2018$9,062,500

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)
Tobias Rieder 1,500,000(3)
Drew Stafford 1,500,000(5)
Casey Cizikas 1,400,000(1)
Jason Zucker 1,000,000(1)
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)
Brandon Bollig 40,000(3)
Dane Fox 40,000(4)
Anthony Bitetto 40,000(4)
Adam Comrie 40,000(4)




Washington

ArenaVerizon Center
Capacity18,506
Ticket Price$62.00


Income

Current Funds$11,204,524
Home Games Remaining30
Avg. Attendance16,467
Avg. Revenue/Game$2,174,061
Projected Revenue$65,221,830

Expenses

Pro Payroll$52,445,000
Farm Payroll$2,730,750
Prospect Fees$0,000
Coach$2,550,000
Games Remaining59
Total Game Expenses$703,973
Projected Expenses$41,534,381
Projected Balance$34,891,973

Salary Commitment

Year: 2015$54,950,500
Year: 2016$32,700,000
Year: 2017$14,000,000
Year: 2018$837,500

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(3)
Milan Lucic 3,750,000(3)
Valtteri Filppula 3,500,000(2)
Brooks Orpik 2,500,000(1)
Trevor Daley 2,500,000(1)
Petr Mrazek 2,500,000(2)
Alex Galchenyuk 2,290,000(3)
Andrew Ladd 1,750,000(1)
Leo Komarov 1,700,000(1)
Dwight King 1,250,000(2)
Nikita Kucherov 1,250,000(1)
Jason Pominville 1,000,000(1)
Andrei Vasilevskiy 855,000(3)
Deryk Engelland 700,000(3)
Andreas Athanasiou 675,000(3)
Joonas Donskoi 650,000(2)
Matt Stajan 450,000(4)


Farm Payroll

Devon Toews 362,500(3)
Drake Caggiula 300,000(2)
Brian Gionta 150,000(1)
Alvaro Montoya 125,000(4)
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)
Matt Hendricks 40,000(1)




Columbus

ArenaNationwide Arena
Capacity18,144
Ticket Price$48.00


Income

Current Funds$24,365,266
Home Games Remaining30
Avg. Attendance12,935
Avg. Revenue/Game$1,303,858
Projected Revenue$39,115,740

Expenses

Pro Payroll$34,459,500
Farm Payroll$1,647,000
Prospect Fees$0,000
Coach$2,300,000
Games Remaining59
Total Game Expenses$468,372
Projected Expenses$27,633,945
Projected Balance$35,847,061

Salary Commitment

Year: 2015$35,946,500
Year: 2016$26,137,000
Year: 2017$17,637,000
Year: 2018$6,327,000

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)
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)
Austin Czarnik 750,000(2)
Greg Carey 600,000(3)
Vladimir Sobotka 500,000(2)
Kyle Brodziak 500,000(4)
Kevin Connauton 450,000(4)
Justin Peters 400,000(0)
Mark Fayne 400,000(2)
Brian Flynn 400,000(4)


Farm Payroll

Jacob Josefson 170,000(1)
Alex Stalock 165,000(4)
Ryan Carpenter 160,000(4)
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)
Nate Thompson 60,000(2)
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)
Harry Zolnierczyk 40,000(0)
Victor Bartley 40,000(2)
Zack Stortini 40,000(1)
Tommy Cross 40,000(4)
Andrew Campbell 40,000(4)
Philip Varone 40,000(3)
Kevin Czuczman 40,000(3)




Minnesota

ArenaXcel Energy Center
Capacity17,954
Ticket Price$70.00


Income

Current Funds$24,580,022
Home Games Remaining30
Avg. Attendance12,596
Avg. Revenue/Game$1,851,599
Projected Revenue$55,547,970

Expenses

Pro Payroll$43,196,500
Farm Payroll$1,026,083
Prospect Fees$0,000
Coach$400,000
Games Remaining59
Total Game Expenses$544,178
Projected Expenses$32,106,493
Projected Balance$48,021,499

Salary Commitment

Year: 2015$43,735,250
Year: 2016$32,790,000
Year: 2017$19,990,000
Year: 2018$13,090,000

Pro Payroll

Nathan MacKinnon 3,750,000(4)
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)
Hampus Lindholm 3,000,000(4)
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)
Clayton Stoner 1,400,000(4)
William Nylander 1,250,000(4)
Filip Forsberg 1,250,000(1)
Zemgus Girgensons 1,200,000(1)
Markus Granlund 1,109,000(1)
Brett Ritchie 937,500(1)
Zach Redmond 900,000(1)
Oscar Lindberg 900,000(3)
Jesper Fast 900,000(3)
Darren Archibald 760,000(0)
Craig Cunningham 715,000(0)
Nathan Lieuwen 700,000(1)
Andy Andreoff 697,500(0)


Farm Payroll

Danton Heinen 110,000(4)
Sami Aittokallio 100,000(0)
Johan Sundstrom 100,000(1)
Igor Bobkov 100,000(0)
Lucas Lessio 96,750(1)
Sebastian Wannstrom 87,333(0)
Jared Knight 86,000(0)
Nikolay Goldobin 80,000(4)
Jakub Kindl 80,000(1)
Alexandre Grenier 74,000(0)
Oleg Yevenko 72,000(1)
Tyler Eckford 40,000(0)