Financial Report

(As of lundi, janv 4 2016)

Anaheim

ArenaHonda Center
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$4 732 484
Home Games Remaining41
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$36 531 000

Expenses

Pro Payroll$66 139 330
Farm Payroll$556 800
Prospect Fees$0 000
Coach$500 000
Games Remaining79
Total Game Expenses$516 893
Projected Expenses$40 834 571
Projected Balance-$9 036 055

Salary Commitment

Year: 2015$66 696 130
Year: 2016$47 593 800
Year: 2017$47 375 000
Year: 2018$17 875 000

Pro Payroll

Corey Perry 8 625 000(5)
Ryan Getzlaf 8 250 000(5)
Ryan Kesler 5 000 000(1)
Brian Leetch 4 900 000(3)
Kevin Bieksa 4 600 000(3)
Carl Hagelin 4 000 000(3)
Cam Fowler 4 000 000(3)
Jakob Silfverberg 3 750 000(3)
Clayton Stoner 3 250 000(3)
Andrew Cogliano 3 000 000(3)
Anton Khudobin 2 250 000(1)
Patrick Maroon 2 000 000(3)
Shawn Horcoff 1 750 000(1)
Chris Stewart 1 700 000(1)
Jiri Sekac 1 350 000(1)
Sami Vatanen 1 262 000(1)
Frederik Andersen 1 150 000(1)
JohnChristopher Basque1 000 000(5)
John Gibson 925 000(1)
Simon Despres 900 000(1)
Rickard Rakell 894 000(1)
Hampus Lindholm 833 330(1)
Korbinian Holzer 750 000(1)


Farm Payroll

Nate Thompson 160 000(2)
Mike Santorelli 87 500(1)
Tim Jackman 70 000(1)
Michael Sgarbossa 60 500(1)
Brian Mcgrattan 60 000(1)
Shane O'Brien 60 000(1)
Max Friberg 58 800(2)




Boston

ArenaTD Garden
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$6 972 463
Home Games Remaining42
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$37 422 000

Expenses

Pro Payroll$71 118 000
Farm Payroll$491 600
Prospect Fees$0 000
Coach$500 000
Games Remaining80
Total Game Expenses$554 689
Projected Expenses$44 375 138
Projected Balance-$13 925 601

Salary Commitment

Year: 2015$71 609 600
Year: 2016$57 847 500
Year: 2017$45 792 000
Year: 2018$27 675 000

Pro Payroll

David Krejci 7 250 000(5)
Tuukka Rask 7 000 000(5)
Zdeno Chara 6 917 000(3)
Patrice Bergeron 6 875 000(5)
Mats Sundin 4 900 000(3)
Brad Marchand 4 500 000(2)
Loui Eriksson 4 250 000(1)
Simon Gagne 4 200 000(2)
Dennis Seidenberg 4 000 000(3)
Matt Beleskey 3 800 000(5)
Torey Krug 3 400 000(1)
Adam Mcquaid 2 750 000(4)
Jimmy Hayes 2 300 000(3)
Malcolm Subban 1 463 000(2)
Brett Connolly 1 025 000(1)
Ryan Spooner 950 000(2)
Maxime Talbot 900 000(1)
Joe Morrow 863 000(1)
Zac Rinaldo 850 000(2)
Kevan Miller 800 000(1)
Matt Irwin 800 000(1)
Brad Boyes 700 000(1)
Zach Trotman 625 000(1)


Farm Payroll

Zack Phillips 93 800(1)
David Pastrnak 92 500(2)
Seth Griffith 92 500(1)
Anthony Camara 92 500(1)
Colin Miller 60 300(1)
Jeremy Smith 60 000(1)




Calgary

ArenaScotiabank Saddledome
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$5 612 704
Home Games Remaining39
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$34 749 000

Expenses

Pro Payroll$73 606 000
Farm Payroll$792 000
Prospect Fees$0 000
Coach$500 000
Games Remaining80
Total Game Expenses$576 138
Projected Expenses$46 091 077
Projected Balance-$16 954 781

Salary Commitment

Year: 2015$74 398 000
Year: 2016$44 678 500
Year: 2017$29 654 000
Year: 2018$14 700 000

Pro Payroll

Dougie Hamilton 5 750 000(5)
Dennis Wideman 5 250 000(2)
Guy Lafleur 4 850 000(3)
T.J Brodie 4 650 000(5)
Jonas Hiller 4 500 000(1)
Michael Frolik 4 300 000(5)
Mark Giordano 4 020 000(1)
Jiri Hudler 4 000 000(1)
David Jones 4 000 000(1)
Karri Ramo 3 800 000(1)
Mikael Backlund 3 575 000(3)
Ladislav Smid 3 500 000(2)
Sam Bennett 3 194 000(3)
Mason Raymond 3 150 000(2)
Matt Stajan 3 125 000(3)
Deryk Engelland 2 917 000(2)
Kris Russell 2 600 000(1)
Johnny Gaudreau 1 850 000(1)
Sean Monahan 1 775 000(1)
Joe Colborne 1 275 000(1)
Markus Granlund 925 000(1)
Joni Ortio 600 000(1)


Farm Payroll

Lance Bouma 210 000(3)
Brandon Bollig 125 000(2)
Josh Jooris 97 500(1)
Drew Shore 94 500(1)
Tyler Wotherspoon 92 500(1)
Paul Byron 90 000(1)
Micheal Ferland 82 500(2)




Chicago

ArenaUnited Center
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$3 051 314
Home Games Remaining34
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$30 294 000

Expenses

Pro Payroll$73 532 000
Farm Payroll$761 400
Prospect Fees$0 000
Coach$500 000
Games Remaining77
Total Game Expenses$575 334
Projected Expenses$44 300 706
Projected Balance-$17 058 020

Salary Commitment

Year: 2015$74 293 400
Year: 2016$63 729 600
Year: 2017$47 680 500
Year: 2018$46 663 000

Pro Payroll

Jonathan Toews 10 500 000(5)
Patrick Kane 10 500 000(5)
Thomas Vanek 6 500 000(2)
Corey Crawford 6 000 000(5)
Brent Seabrook 5 800 000(1)
Duncan Keith 5 538 000(5)
Marian Hossa 5 275 000(5)
Niklas Hjalmarsson 4 100 000(4)
Anders Lee 3 750 000(4)
Trevor Dalay 3 300 000(2)
Kris Versteeg 2 200 000(1)
Petr Cajanek 1 800 000(2)
Marcus Kruger 1 500 000(1)
Teuvo Teravainen 1 344 000(2)
David Rundblad 1 000 000(2)
Michael Levesque 1 000 000(5)
Trevor Van Riemsdyk 925 000(3)
Ryan Garbutt 900 000(2)
Jeremy Morin 800 000(1)
Curtis McElhinney 800 000(2)


Farm Payroll

Ville Pokka 177 500(2)
Ryan Hartman 92 500(3)
Damon Severson 88 800(2)
Phillip Danault 83 300(1)
Andrew Desjardins 80 000(2)
Corey Tropp 62 500(1)
Joakim Nordstrom 60 500(1)
Scott Darling 58 800(2)
Michael Leighton 57 500(1)




Colorado

ArenaPepsi Center
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$3 688 272
Home Games Remaining39
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$34 749 000

Expenses

Pro Payroll$65 344 000
Farm Payroll$1 282 200
Prospect Fees$0 000
Coach$500 000
Games Remaining80
Total Game Expenses$516 355
Projected Expenses$41 308 431
Projected Balance-$10 247 703

Salary Commitment

Year: 2015$66 626 200
Year: 2016$46 981 000
Year: 2017$33 054 000
Year: 2018$17 471 000

Pro Payroll

Matt Duchene 6 000 000(4)
Semyon Varlamov 5 900 000(4)
Mark Messier 5 700 000(3)
Gabriel Landeskog 5 571 000(5)
Jarome Iginla 5 333 000(2)
Francois Beauchemin 4 500 000(3)
Erik Johnson 4 250 000(1)
Nathan Mackinnon 3 775 000(1)
Brad Stuart 3 600 000(2)
Alex Tanguay 3 500 000(1)
Roman Polak 2 750 000(1)
Tyson Barrie 2 600 000(1)
Blake Comeau 2 400 000(3)
John Mitchell 1 800 000(2)
Nikita Zadorov 1 744 000(2)
Nick Holden 1 650 000(3)
Reto Berra 1 450 000(2)
Cody Mcleod 1 333 000(3)
Nate Guenin 800 000(1)
Freddie Hamilton 688 000(1)


Farm Payroll

Mikhail Grigorenko 675 000(1)
Duncan Siemens 138 800(1)
Patrick Bordeleau 100 000(1)
Jesse Winchester 90 000(1)
Calvin Pickard 85 100(1)
Marc-Andre Cliche 70 000(1)
Borna Rendulic 62 000(1)
Dennis Everberg 61 300(1)




Detroit

ArenaJoe Louis Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$6 652 877
Home Games Remaining42
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$37 422 000

Expenses

Pro Payroll$69 441 000
Farm Payroll$719 800
Prospect Fees$0 000
Coach$500 000
Games Remaining80
Total Game Expenses$543 545
Projected Expenses$43 483 569
Projected Balance-$12 714 446

Salary Commitment

Year: 2015$70 160 800
Year: 2016$49 260 400
Year: 2017$34 945 600
Year: 2018$23 788 000

Pro Payroll

Henrik Zetterberg 6 083 000(5)
Mike Green 6 000 000(3)
Doug Gilmour 4 900 000(3)
Gustav Nyquist 4 750 000(4)
Niklas Kronwall 4 750 000(4)
Kyle Quincey 4 250 000(1)
Jonathan Ericsson 4 250 000(5)
Brad Richards 4 000 000(1)
Johan Franzen 3 955 000(5)
Stephen Weiss 3 000 000(1)
Tomas Fleischmann 2 950 000(2)
Tomas Tatar 2 750 000(2)
Brendan Smith 2 750 000(2)
Lauri Korpikoski 2 500 000(2)
Jakub Kindl 2 400 000(2)
Danny Dekeyser 2 188 000(1)
Darren Helm 2 125 000(1)
Justin Abdelkader 1 800 000(1)
Cam Talbot 1 450 000(1)
Riley Sheahan 950 000(1)
Jake Paterson 902 000(2)
Petr Mrazek 738 000(1)


Farm Payroll

Daniel Nurse 171 300(3)
Xavier Ouellet 89 400(1)
Anthony Mantha 86 300(3)
Jordan Tootoo 82 500(1)
Joakim Andersson 81 500(1)
Teemu Pulkkinen 73 500(1)
Brian Lashoff 72 500(1)
Luke Glendening 62 800(2)




Edmonton

ArenaRexall Place
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$7 168 206
Home Games Remaining40
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$35 640 000

Expenses

Pro Payroll$72 709 000
Farm Payroll$833 800
Prospect Fees$0 000
Coach$500 000
Games Remaining80
Total Game Expenses$569 560
Projected Expenses$45 564 800
Projected Balance-$17 093 006

Salary Commitment

Year: 2015$73 542 800
Year: 2016$51 241 300
Year: 2017$41 992 000
Year: 2018$32 792 000

Pro Payroll

Jordan Eberle 6 000 000(4)
Taylor Hall 6 000 000(5)
Ryan Nugent-Hopkins 6 000 000(5)
Andrej Sekera 5 500 000(5)
Jimmy Howard 5 292 000(4)
Teddy Purcell 4 500 000(1)
Nikita Nikitin 4 500 000(1)
Benoit Pouliot 4 000 000(4)
Justin Schultz 3 900 000(1)
Connor Mcdavid 3 775 000(3)
Mark Fayne 3 625 000(3)
Andrew Ference 3 250 000(2)
Nail Yakupov 2 500 000(2)
Ben Scrivens 2 300 000(1)
Matt Hendricks 1 850 000(2)
Mark Letestu 1 800 000(3)
Drew Miller 1 350 000(1)
Eric Gryba 1 250 000(1)
Oscar Klefbom 1 244 000(1)
Andres Nilsson 1 000 000(1)
Anton Lander 988 000(2)
Tyler Pitlick 760 000(1)
Rob Klinkhammer 725 000(1)
Landon Ferraro 600 000(1)


Farm Payroll

Leon Draisaitl 340 000(2)
Griffin Reinhart 321 300(2)
Iiro Pakarinen 92 500(1)
Luke Gazdic 80 000(1)




LosAngeles

ArenaStaples Center
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$3 812 041
Home Games Remaining39
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$34 749 000

Expenses

Pro Payroll$68 815 000
Farm Payroll$516 300
Prospect Fees$0 000
Coach$500 000
Games Remaining80
Total Game Expenses$537 164
Projected Expenses$42 973 108
Projected Balance-$12 036 149

Salary Commitment

Year: 2015$69 331 300
Year: 2016$52 574 400
Year: 2017$42 774 400
Year: 2018$38 423 000

Pro Payroll

Drew Doughty 7 000 000(4)
Anze Kopitar 6 800 000(1)
Dustin Brown 5 875 000(5)
Jonathan Quick 5 800 000(5)
Jeff Carter 5 273 000(5)
Marian Gaborik 4 875 000(5)
Slava Voynov 4 167 000(3)
Alec Martinez 4 000 000(5)
Jake Muzzin 4 000 000(5)
Tyler Toffoli 3 250 000(2)
Milan Lucic 3 250 000(1)
Erik Cole 3 200 000(2)
Dwght King 1 950 000(2)
Kyle Clifford 1 600 000(5)
Trevor Lewis 1 525 000(1)
Christian Ehrhoff 1 500 000(1)
Tanner Pearson 1 400 000(2)
Jhonas Enroth 1 250 000(1)
Jeff Schultz 850 000(1)
Brayden Mcnabb 650 000(1)
Jamie Mcbain 600 000(1)


Farm Payroll

Jordan Nolan 95 000(3)
Michael Mersch 92 500(1)
Valentin Zykov 89 400(3)
Jordan Weal 63 200(1)
Mark Barberio 60 000(1)
Nick Shore 60 000(1)
Jean-Francois Berube 56 200(1)




Montreal

ArenaBell Centre
Capacity16 500
Ticket Price$30,00


Income

Current Funds$12 089
Home Games Remaining40
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$35 640 000

Expenses

Pro Payroll$58 276 000
Farm Payroll$270 700
Prospect Fees$0 000
Coach$500 000
Games Remaining81
Total Game Expenses$454 205
Projected Expenses$36 790 636
Projected Balance-$1 138 547

Salary Commitment

Year: 2015$58 546 700
Year: 2016$39 783 700
Year: 2017$26 445 700
Year: 2018$17 750 000

Pro Payroll

Carey Price 6 500 000(3)
Andrei Markov 5 750 000(2)
Jeff Petry 5 500 000(5)
Tomas Plekanec 5 000 000(1)
Max Pacioretty 4 500 000(4)
Marco Scandella 4 000 000(5)
Brendan Gallagher 3 750 000(5)
Luke Schenn 3 600 000(1)
Alex Galchenyuk 2 800 000(2)
Brayden Schenn 2 500 000(1)
Shawn Matthias 2 300 000(1)
Daniel Winnik 2 250 000(2)
Zack Kassian 1 750 000(1)
Torrey Mitchell 1 200 000(3)
Alexander Semin 1 100 000(1)
Dale Weise 1 025 000(1)
Nathan Beaulieu 1 000 000(2)
Brian Flynn 950 000(2)
Jarred Tinordi 851 000(1)
Greg Pateryn 800 000(3)
Andy Andreoff 588 000(2)
Dustin Tokarski 562 000(1)


Farm Payroll

Nikita Scherbak 109 400(3)
Zachary Fucale 86 300(3)
Sven Andrighetto 75 000(1)




NewYork R

ArenaMadison Square Garden
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$6 511 514
Home Games Remaining40
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$35 640 000

Expenses

Pro Payroll$72 375 000
Farm Payroll$460 000
Prospect Fees$0 000
Coach$500 000
Games Remaining79
Total Game Expenses$564 115
Projected Expenses$44 565 115
Projected Balance-$15 436 629

Salary Commitment

Year: 2015$72 835 000
Year: 2016$52 645 000
Year: 2017$51 100 000
Year: 2018$40 400 000

Pro Payroll

Henrik Lundqvist 8 500 000(5)
Rick Nash 7 800 000(3)
Derek Stepan 6 500 000(5)
Marc Staal 5 700 000(5)
Dan Girardi 5 500 000(5)
Derick Brassard 5 000 000(4)
Ryan Mcdonagh 4 700 000(4)
Mats Zuccarello 4 500 000(4)
Dan Boyle 4 500 000(1)
Kevin Hayes 3 750 000(1)
Kevin Klein 2 900 000(3)
Keith Yandle 2 625 000(1)
Chris Kreider 2 475 000(1)
Dominic Moore 1 500 000(1)
Tanner Glass 1 450 000(2)
Viktor Stalberg 1 100 000(1)
J.T. Miller 874 000(1)
Emerson Etem 851 000(1)
Jarret Stoll 800 000(1)
Antti Raanta 750 000(1)
Chris Summers 600 000(1)


Farm Payroll

Jesper Fast 95 000(2)
Raphael Diaz 70 000(1)
Brian Gibbons 60 000(1)
Luke Adam 60 000(1)
Cedrick Desjardins 60 000(1)
Ryan Bourque 57 500(1)
Nick Tarnasky 57 500(1)




Ottawa

ArenaCanadian Tire Centre
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$2 668 383
Home Games Remaining40
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$35 640 000

Expenses

Pro Payroll$65 735 000
Farm Payroll$387 600
Prospect Fees$0 000
Coach$500 000
Games Remaining81
Total Game Expenses$512 482
Projected Expenses$41 511 005
Projected Balance-$8 539 388

Salary Commitment

Year: 2015$66 122 600
Year: 2016$54 246 000
Year: 2017$41 750 000
Year: 2018$23 300 000

Pro Payroll

Bobby Ryan 7 250 000(5)
Erik Karlsson 6 500 000(4)
Marc Methot 4 900 000(4)
John Leclair 4 800 000(3)
Clarke Macarthur 4 650 000(5)
Craig Anderson 4 200 000(3)
Mark Stone 3 500 000(3)
Kyle Turris 3 500 000(3)
Jared Cowen 3 100 000(2)
Colin Greening 2 650 000(2)
Mika Zibanejad 2 625 000(2)
Chris Phillips 2 500 000(1)
Mike Hoffman 2 000 000(1)
Patrick Wiercioch 2 000 000(1)
Chris Neil 1 900 000(1)
Zack Smith 1 887 000(2)
Cody Ceci 1 369 000(1)
Andrew Hammond 1 350 000(3)
Curtis Lazar 1 254 000(2)
Alex Chiasson 1 200 000(1)
Mark Borowiecki 1 100 000(3)
Jean-Gabriel Pageau 900 000(2)
Zack Stortini 600 000(1)


Farm Payroll

Matt Puempel 107 600(1)
Chris Driedger 80 000(2)
Eric O'Dell 70 000(1)
Shane Prince 70 000(1)
Fredrik Claesson 60 000(1)




Philadelph

ArenaWells Fargo Center
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$4 296 224
Home Games Remaining39
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$34 749 000

Expenses

Pro Payroll$68 867 000
Farm Payroll$551 800
Prospect Fees$0 000
Coach$500 000
Games Remaining80
Total Game Expenses$537 837
Projected Expenses$43 026 954
Projected Balance-$12 574 178

Salary Commitment

Year: 2015$69 418 800
Year: 2016$53 841 300
Year: 2017$23 850 000
Year: 2018$8 275 000

Pro Payroll

Claude Giroux 8 275 000(5)
Patrick Marleau 6 667 000(2)
Mark Streit 5 250 000(2)
Bryan Little 4 700 000(3)
Andrew Ladd 4 400 000(1)
Alexei Emelin 4 100 000(3)
Steve Mason 4 100 000(2)
Lars Eller 3 500 000(3)
Joel Ward 3 275 000(3)
Sam Gagner 3 200 000(1)
Mathieu Perreault 3 000 000(2)
Yevgeni Medvedev 3 000 000(1)
Stephane Robidas 3 000 000(2)
Cal Clutterbuck 2 750 000(2)
Nick Schultz 2 250 000(2)
Sean Couturier 1 750 000(1)
Michal Neuvirth 1 625 000(2)
Matt Hunwick 1 200 000(2)
Michael Raffl 1 100 000(1)
Brandon Pirri 925 000(1)
Ryan White 800 000(1)


Farm Payroll

Kyle Chipchura 87 500(1)
Manny Malhotra 78 000(2)
Peter Holland 77 500(1)
Chris Vandevelde 71 300(2)
Brandon Manning 62 500(1)
Jason Labarbera 60 000(1)
Davis Drewiske 57 500(1)
Aaron Palushaj 57 500(1)




Pittsburgh

ArenaConsol Energy Center
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$3 761 521
Home Games Remaining38
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$33 858 000

Expenses

Pro Payroll$73 694 000
Farm Payroll$455 400
Prospect Fees$0 000
Coach$500 000
Games Remaining81
Total Game Expenses$574 226
Projected Expenses$46 512 318
Projected Balance-$16 415 839

Salary Commitment

Year: 2015$74 149 400
Year: 2016$61 460 900
Year: 2017$46 350 000
Year: 2018$38 000 000

Pro Payroll

Evgeny Malkin 9 500 000(5)
Sidney Crosby 8 700 000(5)
Kris Letang 7 250 000(5)
Phil Kessel 6 800 000(5)
Marc-Andre Fleury 5 750 000(4)
Patric Hornqvist 4 250 000(3)
Chris Kunitz 3 850 000(2)
David Perron 3 812 000(1)
Sergei Plotnikov 3 775 000(1)
Pascal Dupuis 3 750 000(2)
Rob Scuderi 3 375 000(2)
Ian Cole 2 100 000(3)
Eric Fehr 2 000 000(3)
Nick Bonino 1 900 000(2)
Derrick Pouliot 1 288 000(2)
Ben Lovejoy 1 100 000(1)
Olli Maatta 894 000(1)
Brian Dumoulin 800 000(2)
Beau Bennett 800 000(1)
Matt Cullen 800 000(1)
Tim Erixon 600 000(1)
Jeff Zatkoff 600 000(1)


Farm Payroll

Tyler Biggs 110 700(1)
Matthew Murray 89 400(2)
Adam Clendening 76 000(1)
Anton Zlobin 60 800(1)
David Warsofsky 60 000(1)
Jean-Sebastien Dea 58 500(2)




Quebec

ArenaCentre Videotron
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$8 014 425
Home Games Remaining43
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$38 313 000

Expenses

Pro Payroll$68 646 330
Farm Payroll$454 200
Prospect Fees$0 000
Coach$500 000
Games Remaining80
Total Game Expenses$535 389
Projected Expenses$42 831 095
Projected Balance-$12 532 520

Salary Commitment

Year: 2015$69 100 530
Year: 2016$63 056 330
Year: 2017$44 033 330
Year: 2018$15 183 330

Pro Payroll

Alexander Radulov 7 200 000(3)
Brandon Dubinsky 5 850 000(5)
Toby Enstrom 5 750 000(3)
Andrew Macdonald 5 000 000(5)
Mikhail Grabovski 5 000 000(3)
Jarovlav Halak 4 500 000(3)
Devan Dubnyk 4 333 330(5)
Brian Gionta 4 250 000(2)
Josh Gorges 3 900 000(3)
Mike Ribeiro 3 500 000(2)
Sergei Gonchar 3 500 000(2)
Dainius Zubrus 3 100 000(1)
Daniel Briere 2 600 000(2)
Matt Greene 2 500 000(3)
Kevin Dallman 2 300 000(2)
Travis Moen 1 850 000(1)
Scott Gomez 1 100 000(2)
Maxim Lapierre 1 000 000(2)
Pier-Edouard Bellemare713 000(2)
Mike Weaver 700 000(1)


Farm Payroll

Bryan Allen 80 000(1)
Peter Budaj 70 000(1)
Victor Bartley 66 700(1)
Yann Danis 60 000(1)
Louis Leblanc 60 000(1)
Frederic St-Denis 60 000(2)
Gabriel Dumont 57 500(1)




SaintLouis

ArenaScottrade Center
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$2 348 978
Home Games Remaining37
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$32 967 000

Expenses

Pro Payroll$70 695 000
Farm Payroll$415 200
Prospect Fees$0 000
Coach$500 000
Games Remaining80
Total Game Expenses$550 848
Projected Expenses$44 067 815
Projected Balance-$13 449 793

Salary Commitment

Year: 2015$71 110 200
Year: 2016$49 662 500
Year: 2017$30 012 500
Year: 2018$24 100 000

Pro Payroll

Vladimir Tarasenko 7 500 000(5)
Alex Pietrangelo 6 500 000(5)
Alexander Steen 5 800 000(2)
Mario Lemieux 5 800 000(3)
Jay Bouwmeester 5 400 000(4)
Jori Lehtera 4 700 000(4)
David Backes 4 500 000(1)
Kevin Shattenkirk 4 250 000(2)
Patrick Berglund 3 700 000(2)
Troy Brouwer 3 667 000(1)
Carl Gunnarsson 2 950 000(1)
Steve Ott 2 600 000(1)
Brian Elliott 2 500 000(2)
Jake Allen 2 350 000(2)
Jaden Schwartz 2 350 000(1)
Robert Bortuzzo 1 050 000(2)
Jordan Binnington 903 000(1)
Kyle Brodziak 900 000(1)
Dmitrij Jaskin 800 000(1)
Chris Butler 675 000(1)
Andre Benoit 600 000(1)
Jordan Caron 600 000(1)
Peter Harrold 600 000(1)


Farm Payroll

Ryan Reaves 112 500(3)
Ty Rattie 89 400(1)
Yannick Veilleux 83 300(1)
Magnus Paajarvi 70 000(1)
Danny Kristo 60 000(1)




TampaBay

ArenaAmalie Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$2 890 274
Home Games Remaining39
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$34 749 000

Expenses

Pro Payroll$67 578 000
Farm Payroll$480 200
Prospect Fees$0 000
Coach$500 000
Games Remaining80
Total Game Expenses$527 371
Projected Expenses$42 189 662
Projected Balance-$10 330 936

Salary Commitment

Year: 2015$68 058 200
Year: 2016$54 029 400
Year: 2017$29 150 000
Year: 2018$10 300 000

Pro Payroll

Steven Stamkos 7 500 000(1)
Ben Bishop 5 950 000(2)
Ryan Callahan 5 800 000(5)
Matthew Carle 5 500 000(3)
Valtteri Filppula 5 000 000(3)
Jason Garrison 4 600 000(3)
Anton Stralman 4 500 000(4)
Victor Hedman 4 000 000(2)
Tyler Johnson 3 333 000(2)
Ondrej Palat 3 333 000(2)
Jonathan Drouin 3 194 000(2)
Alex Killorn 2 550 000(1)
Henrik Tallinder 2 500 000(3)
Brian Boyle 2 000 000(2)
Andrei Vasilevskiy 1 475 000(2)
Andrej Sustr 1 450 000(2)
Erik Condra 1 250 000(3)
J.T. Brown 950 000(1)
Cedric Paquette 925 000(1)
Nikita Kucherov 894 000(1)
Vladislav Namestnikov 874 000(1)


Farm Payroll

Slater Koekkoek 144 400(2)
Nikita Nesterov 92 500(1)
Mike Angelidis 65 000(1)
Kristern Gudlevskis 60 800(1)
Jonathan Marchessault 60 000(1)
Jeff Tambellini 57 500(1)




Toronto

ArenaAir Canada Centre
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$2 547 596
Home Games Remaining42
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$37 422 000

Expenses

Pro Payroll$58 912 000
Farm Payroll$737 900
Prospect Fees$0 000
Coach$500 000
Games Remaining81
Total Game Expenses$462 692
Projected Expenses$37 478 015
Projected Balance-$2 603 611

Salary Commitment

Year: 2015$59 649 900
Year: 2016$42 064 800
Year: 2017$27 963 800
Year: 2018$11 050 000

Pro Payroll

Dion Phaneuf 7 000 000(5)
Joffrey Lupul 5 250 000(3)
Curtis Joseph 5 000 000(2)
James Van Riemsdyk 4 250 000(3)
Tyler Bozak 4 200 000(3)
Jonathan Bernier 4 150 000(2)
Nazem Kadri 4 100 000(1)
Jake Gardiner 4 050 000(4)
Michael Del Zotto 3 875 000(2)
Chris Kelly 3 000 000(1)
Leo Komarov 2 950 000(3)
Nick Spaling 2 200 000(1)
Morgan Rielly 1 744 000(1)
P-A Parenteau 1 500 000(1)
Mark Arcobello 1 100 000(1)
Scott Laughton 1 076 000(2)
Radko Gudas 992 000(1)
Richard Panik 975 000(1)
Devante Smith-Pelly 800 000(1)
Martin Marincin 700 000(1)


Farm Payroll

Williams Nylander 174 400(3)
Casey Bailey 92 500(1)
Scott Harrington 89 700(1)
Kasperi Kapanen 89 400(3)
Alexander Khokhlachev 89 400(1)
Christopher Gibson 75 000(1)
T.J Brennan 67 500(1)
Michael Bournival 60 000(1)




Vancouver

ArenaRogers Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$6 782 357
Home Games Remaining40
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$35 640 000

Expenses

Pro Payroll$75 519 000
Farm Payroll$383 700
Prospect Fees$0 000
Coach$500 000
Games Remaining80
Total Game Expenses$587 713
Projected Expenses$47 017 046
Projected Balance-$18 159 403

Salary Commitment

Year: 2015$75 902 700
Year: 2016$55 129 200
Year: 2017$38 157 600
Year: 2018$13 100 000

Pro Payroll

Daniel Sedin 7 000 000(3)
Henrik Sedin 7 000 000(3)
Ryan Miller 6 000 000(2)
Radim Vrbata 5 000 000(1)
Alexander Edler 5 000 000(4)
Ryane Clowe 4 850 000(3)
Alex Burrows 4 500 000(2)
Christopher Tanev 4 450 000(5)
Dan Hamhuis 4 250 000(1)
Luca Sbisa 3 600 000(3)
Brandon Sutter 3 300 000(1)
Derek Dorsett 2 650 000(4)
Jannik Hansen 2 500 000(3)
Chris Higgins 2 500 000(2)
Brandon Prust 2 500 000(1)
Matt Bartkowski 1 750 000(1)
Bo Horvat 1 744 000(2)
Jacob Markstrom 1 550 000(2)
Yannick Weber 1 500 000(1)
Linden Vey 1 000 000(1)
Bruno Doyon 1 000 000(5)
Frank Corrado 700 000(1)
Taylor Fedun 600 000(1)
Richard Bachman 575 000(2)


Farm Payroll

Hunter Shinkaruk 107 600(3)
Brendan Gaunce 102 600(2)
Alexandre Grenier 58 500(1)
Ronalds Kenins 57 500(1)
Adam Cracknell 57 500(1)




Washington

ArenaVerizon Center
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$3 872 335
Home Games Remaining38
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$33 858 000

Expenses

Pro Payroll$72 772 000
Farm Payroll$455 000
Prospect Fees$0 000
Coach$500 000
Games Remaining81
Total Game Expenses$567 131
Projected Expenses$45 937 592
Projected Balance-$15 951 927

Salary Commitment

Year: 2015$73 227 000
Year: 2016$59 603 000
Year: 2017$39 305 000
Year: 2018$33 588 000

Pro Payroll

Alex Ovechkin 9 538 000(5)
Nicklas Backtrom 6 700 000(5)
Braden Holtby 6 100 000(5)
Matt Niskanen 5 750 000(5)
Brooks Orpik 5 500 000(4)
Tony Amonte 4 700 000(1)
Brooks Laich 4 500 000(2)
T.J Oshie 4 175 000(2)
John Carlson 3 967 000(3)
Marcus Johansson 3 750 000(1)
Justin Williams 3 250 000(2)
Evgeny Kuznetsov 3 000 000(2)
Karl Alzner 2 800 000(2)
Dmitry Orlov 2 000 000(1)
Jay Beagle 1 750 000(3)
Tom Wilson 1 294 000(1)
Justin Peters 950 000(1)
Andre Burakovsky 894 000(2)
Nate Schmidt 812 000(2)
Taylor Chorney 700 000(1)
Liam O'Brien 642 000(2)


Farm Payroll

Chandler Stephenson 92 500(2)
Philipp Grubauer 75 000(2)
Michael Latta 57 500(1)
Stanislav Galiev 57 500(2)
Dan Ellis 57 500(1)
Chris Bourque 57 500(1)
Chris Brown 57 500(1)




Winnipeg

ArenaMTS Centre
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$3 017 606
Home Games Remaining43
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$38 313 000

Expenses

Pro Payroll$57 738 000
Farm Payroll$547 300
Prospect Fees$0 000
Coach$500 000
Games Remaining80
Total Game Expenses$452 195
Projected Expenses$36 175 569
Projected Balance-$880 175

Salary Commitment

Year: 2015$58 285 300
Year: 2016$31 229 800
Year: 2017$19 147 800
Year: 2018$9 400 000

Pro Payroll

Blake Wheeler 5 600 000(4)
Ed Belfour 5 300 000(3)
Dustin Byfuglien 5 200 000(1)
Dale Hawerchuck 5 000 000(1)
Alex Goligoski 4 600 000(1)
Drew Stafford 4 350 000(2)
Justin Braun 3 800 000(5)
Brock Nelson 3 700 000(1)
David Desharnais 3 500 000(2)
Mark Stuart 2 625 000(3)
Grant Clitsome 2 067 000(1)
Tomas Kopecky 1 900 000(2)
Jacob Trouba 1 827 000(1)
Nikolaj Ehlers 1 594 000(3)
Mark Scheifele 1 563 000(1)
Chris Thorburn 1 200 000(2)
Jay Harrison 1 050 000(1)
Paul Postma 887 000(2)
Matt Halischuk 750 000(1)
Matt Fraser 650 000(1)
Michael Hutchinson 575 000(1)


Farm Payroll

Joshua Morrissey 136 300(3)
Andrew Copp 92 500(3)
Connor Hellebuyck 92 500(2)
Ben Chiarot 85 000(2)
Calle Jarnkrok 73 500(1)
Anthony Peluso 67 500(2)




BlowMeDown

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$2 781 908
Home Games Remaining39
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$34 749 000

Expenses

Pro Payroll$66 504 000
Farm Payroll$450 200
Prospect Fees$0 000
Coach$500 000
Games Remaining81
Total Game Expenses$518 878
Projected Expenses$42 029 155
Projected Balance-$10 062 063

Salary Commitment

Year: 2015$66 954 200
Year: 2016$55 469 700
Year: 2017$26 852 700
Year: 2018$16 488 000

Pro Payroll

Ryan Suter 7 538 000(5)
Joe Thornton 6 750 000(2)
Cam Ward 6 300 000(1)
Jeff Skinner 5 750 000(4)
Ron Francis 5 500 000(3)
John Vanbiesbrouck 4 800 000(3)
Ales Hemsky 4 000 000(2)
Mike Fisher 4 000 000(2)
Lee Stempniak 2 900 000(2)
Wojtek Wolski 2 700 000(2)
Thomas Hickey 2 200 000(4)
Calvin De Haan 1 967 000(2)
Colby Armstrong 1 800 000(2)
Taylor Pyatt 1 700 000(2)
Rostislav Olesz 1 700 000(2)
Rhett Rakhshani 1 100 000(1)
Francis Gendreau 1 000 000(5)
Jenner Boone 894 000(1)
Tomas Kloucek 850 000(2)
Jozef Balej 850 000(1)
Barclay Goodrow 800 000(1)
Zach Redmond 750 000(1)
Mathieu Brisebois 655 000(1)


Farm Payroll

Zdenek Orct 250 000(2)
Evgeny Konstantinov 68 000(1)
Daniel Audette 67 500(1)
Jeremy Gregoire 64 700(3)




Halifax

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$4 862 659
Home Games Remaining41
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$36 531 000

Expenses

Pro Payroll$65 564 000
Farm Payroll$1 038 800
Prospect Fees$0 000
Coach$500 000
Games Remaining80
Total Game Expenses$516 175
Projected Expenses$41 294 031
Projected Balance-$9 625 690

Salary Commitment

Year: 2015$66 602 800
Year: 2016$60 796 500
Year: 2017$43 404 000
Year: 2018$22 100 000

Pro Payroll

Joe Pavelski 6 000 000(4)
Ryan O'Reilly 6 000 000(5)
Jari Kurri 5 300 000(3)
Andy Greene 5 000 000(5)
Scott Stevens 4 850 000(3)
Mike Richards 4 100 000(3)
Nick Bjugstad 4 100 000(5)
Milan Michalek 4 000 000(2)
Sam Reinhart 3 554 000(3)
Rostislav Klesla 3 500 000(3)
Stephane DaCosta 2 750 000(2)
Per-Age Skroder 2 500 000(2)
Nick Boynton 2 300 000(2)
Robert Hock 2 300 000(2)
Jason Demers 2 210 000(1)
Fredrik Sjostrom 1 800 000(2)
Jamie Lundmark 1 200 000(2)
Eddie Lack 1 150 000(1)
Al Montoya 1 050 000(1)
Stephane Lanteigne 1 000 000(5)
Jon Merrill 900 000(1)


Farm Payroll

Ole-Kristian Tollefsen230 000(2)
Viktor Ujcik 230 000(1)
Niklas Svedberg 200 000(2)
Scott Parker 120 000(1)
Mark Pysyk 112 500(2)
Victor Rask 86 300(1)
Christian Thomas 60 000(1)




Hartford

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds$657 588
Home Games Remaining40
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$35 640 000

Expenses

Pro Payroll$55 540 000
Farm Payroll$1 512 500
Prospect Fees$0 000
Coach$500 000
Games Remaining81
Total Game Expenses$442 712
Projected Expenses$35 859 635
Projected Balance$437 953

Salary Commitment

Year: 2015$57 052 500
Year: 2016$34 640 000
Year: 2017$18 800 000
Year: 2018$3 500 000

Pro Payroll

Brian Campbell 7 140 000(1)
Dominik Hasek 5 500 000(3)
Adam Oates 5 300 000(3)
Shane Doan 5 300 000(1)
Cody Franson 4 500 000(3)
Sergei Mozyakin 3 400 000(2)
Jared Spurgeon 2 667 000(1)
Ryan Ellis 2 500 000(4)
Chuck Kobasew 2 500 000(2)
Jonas Gustavsson 2 400 000(2)
Ove Molin 2 300 000(1)
Josef Vasicek 2 200 000(2)
Ryan Strome 1 713 000(1)
Daniel Paille 1 600 000(2)
Pavel Vorobiev 1 400 000(2)
Zemgus Girgensons 1 369 000(1)
Ville Peltonen 1 300 000(2)
Christopher Rodrigues 1 000 000(5)
Brandon Gormley 851 000(1)
Philip Samuelsson 600 000(1)


Farm Payroll

Patrik Nemeth 900 000(2)
Marcus Foligno 187 500(1)
Marek Schwarz 140 000(2)
Stephane Veilleux 120 000(1)
Konstantin Koltsov 85 000(1)
Brad Larsen 80 000(1)




Las Vegas

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$4 597 643
Home Games Remaining40
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$35 640 000

Expenses

Pro Payroll$71 254 000
Farm Payroll$760 000
Prospect Fees$0 000
Coach$500 000
Games Remaining80
Total Game Expenses$557 800
Projected Expenses$44 624 000
Projected Balance-$13 581 643

Salary Commitment

Year: 2015$72 014 000
Year: 2016$51 109 000
Year: 2017$16 100 000
Year: 2018$8 000 000

Pro Payroll

Ilya Kovalchuk 8 100 000(3)
Pikka Rinne 7 000 000(4)
Jamie Benn 5 250 000(2)
Pavel Bure 5 000 000(1)
Martin Havlat 5 000 000(2)
Phil Housley 4 900 000(1)
Marc Savard 4 021 000(2)
Mikael Granlund 3 000 000(2)
Ron Hainsey 2 833 000(2)
Johan Davidsson 2 700 000(2)
David Hale 2 400 000(1)
James Reimer 2 300 000(1)
Martin Erat 2 300 000(2)
Ossi Vaananen 2 300 000(2)
Erik Christensen 2 300 000(2)
Vitaly Vishnevsky 2 200 000(2)
Rasmus Ristolainen 1 775 000(1)
Steve Downie 1 750 000(1)
Melker Karlsson 1 625 000(2)
Daniel Kreutzer 1 300 000(2)
Rob Schremp 1 200 000(1)
Philippe Doyon 1 000 000(5)
Niklas Hagman 1 000 000(1)


Farm Payroll

Ville Leino 200 000(1)
Christoph Schubert 180 000(2)
Mika Noronen 170 000(1)
Vernon Fiddler 125 000(1)
Dave Tanabe 85 000(1)




Lisbonne

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$4 420 212
Home Games Remaining41
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$36 531 000

Expenses

Pro Payroll$64 850 000
Farm Payroll$1 023 000
Prospect Fees$0 000
Coach$500 000
Games Remaining80
Total Game Expenses$510 562
Projected Expenses$40 844 923
Projected Balance-$8 734 135

Salary Commitment

Year: 2015$65 873 000
Year: 2016$51 266 000
Year: 2017$37 521 000
Year: 2018$10 083 000

Pro Payroll

Patrick Roy 5 700 000(3)
Bryan Trottier 5 000 000(3)
Bernie Nicholls 4 900 000(3)
Justin Faulk 4 833 000(5)
Craig Smith 4 250 000(5)
Willie Mitchell 4 250 000(1)
Jonathan Huberdeau 4 000 000(1)
Jan Kovar 3 500 000(3)
Danis Zaripov 3 100 000(2)
Anton Babchuk 2 900 000(3)
Sergei Samsonov 2 500 000(3)
Frantisek Kaberle 2 500 000(2)
Tommy Wingels 2 475 000(2)
Tim Connolly 2 450 000(3)
Mikael Tellqvist 2 400 000(1)
Deron Quint 2 300 000(2)
Valeri Nichushkin 2 125 000(1)
Shaone Morrisonn 1 800 000(2)
Kyle Palmieri 1 467 000(1)
Alexander Wennberg 1 400 000(2)
Christian Paul 1 000 000(5)


Farm Payroll

Matt Calvert 220 000(3)
Trent Hunter 170 000(3)
Ian Gordon 170 000(2)
Ben Smith 150 000(1)
Riley Nash 115 000(1)
Casey Cizikas 100 000(1)
Pavel Valentenko 98 000(3)




Mianus

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$2 240 882
Home Games Remaining41
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$36 531 000

Expenses

Pro Payroll$55 155 000
Farm Payroll$647 500
Prospect Fees$0 000
Coach$500 000
Games Remaining78
Total Game Expenses$433 096
Projected Expenses$33 781 500
Projected Balance$508 618

Salary Commitment

Year: 2015$55 802 500
Year: 2016$40 870 000
Year: 2017$16 400 000
Year: 2018$1 000 000

Pro Payroll

Paul Coffey 5 500 000(2)
John Tavares 5 500 000(3)
James Neal 5 000 000(3)
Chris Chelios 4 900 000(3)
Mikkel Boedker 3 750 000(1)
Nikolai Antropov 2 900 000(2)
Vladimir Sobotka 2 850 000(2)
Ladislav Nagy 2 750 000(2)
Josh Harding 2 600 000(2)
Vasily Koshechkin 2 500 000(2)
Greg Zanon 2 300 000(2)
Jason Chimera 2 000 000(1)
Raffi Torres 2 000 000(1)
Nathan Gerbe 1 750 000(1)
Oleg Saprykin 1 700 000(2)
Mike Weber 1 667 000(1)
Tomas Hertl 1 350 000(1)
Daniel Cleary 1 100 000(2)
Mattias Ekholm 1 038 000(1)
Marco Gelinas 1 000 000(5)
Justin Fontaine 1 000 000(1)


Farm Payroll

Petr Prucha 140 000(2)
Geoff Platt 130 000(2)
Tyler Arnason 120 000(1)
Anders Lindback 87 500(1)
Tomas Surovy 85 000(1)
Jeff Taffe 85 000(1)




Moncton

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds$1 915 923
Home Games Remaining38
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$33 858 000

Expenses

Pro Payroll$57 969 000
Farm Payroll$422 500
Prospect Fees$0 000
Coach$500 000
Games Remaining81
Total Game Expenses$453 012
Projected Expenses$36 693 935
Projected Balance-$920 012

Salary Commitment

Year: 2015$58 391 500
Year: 2016$45 244 000
Year: 2017$30 175 000
Year: 2018$12 033 000

Pro Payroll

Jason Spezza 7 500 000(4)
Bobby Orr 5 800 000(3)
James Wisniewski 5 500 000(2)
Joe Nieuwendyk 4 800 000(3)
Roberto Luongo 4 533 000(5)
Jack Eichel 3 775 000(3)
Seth Jones 3 225 000(1)
Richard Kral 2 700 000(1)
Viktor Fasth 2 350 000(2)
Ian White 2 300 000(2)
David Booth 2 100 000(3)
Cody Eakin 1 900 000(1)
Niklas Andersson 1 700 000(1)
John Moore 1 667 000(3)
Matt Hendricks 1 400 000(2)
David Savard 1 300 000(1)
Kyle Calder 1 200 000(2)
Derek MacKenzie 1 200 000(2)
Niko Kapanen 1 200 000(1)
Matthew Nieto 925 000(1)
Anthony Duclair 894 000(2)


Farm Payroll

Kyle Wellwood 150 000(2)
Jason Bacashihua 120 000(1)
Dylan Olsen 77 500(1)
Cody Goloubef 75 000(2)




Moscow

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$6 112 291
Home Games Remaining41
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$36 531 000

Expenses

Pro Payroll$68 006 000
Farm Payroll$1 170 000
Prospect Fees$0 000
Coach$500 000
Games Remaining80
Total Game Expenses$535 969
Projected Expenses$42 877 538
Projected Balance-$12 458 829

Salary Commitment

Year: 2015$69 176 000
Year: 2016$63 473 500
Year: 2017$25 733 000
Year: 2018$8 283 000

Pro Payroll

Pavel Datsyuk 7 500 000(2)
Sergei Fedorov 4 850 000(3)
Fedor Tyutin 4 500 000(3)
Dmitry Kulikov 4 333 000(2)
Jakub Voracek 4 250 000(1)
Andrei Kostitsyn 4 200 000(3)
Roman Josi 4 000 000(5)
Stanislav Galimov 3 900 000(3)
Ondrej Pavalec 3 900 000(2)
Sergei Kostitsyn 3 850 000(2)
Tomas Kaberle 3 500 000(2)
Artem Anisimov 3 283 000(5)
Dmitri Kalinin 3 000 000(2)
Artemi Panarin 2 950 000(2)
Ilya Bryzgalov 2 400 000(2)
Alexander Khavanov 1 700 000(2)
Alex Burmistrov 1 550 000(2)
Nikita Alexeev 1 400 000(2)
Viktor Tikhonov 1 040 000(1)
Steveen Audet 1 000 000(5)
Tomas Jurco 900 000(2)


Farm Payroll

Evgeny Dadonov 200 000(2)
Alex Svitov 150 000(2)
Mikhail Varnakov 130 000(2)
Yuri Butsayev 120 000(2)
Zach Hamill 120 000(1)
Colten Teubert 120 000(1)
Adam Lowry 92 500(1)
Artem Chubarov 85 000(2)
Kevin Connauton 80 000(1)
Christian Folin 72 500(2)




Punta Cana

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$7 731 511
Home Games Remaining42
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$37 422 000

Expenses

Pro Payroll$70 763 000
Farm Payroll$713 000
Prospect Fees$0 000
Coach$500 000
Games Remaining81
Total Game Expenses$553 662
Projected Expenses$44 846 585
Projected Balance-$15 156 096

Salary Commitment

Year: 2015$71 476 000
Year: 2016$64 006 000
Year: 2017$45 388 000
Year: 2018$18 388 000

Pro Payroll

Steve Yzerman 5 700 000(3)
Oliver Ekman-Larsson 5 500 000(4)
Jeremy Roenick 4 850 000(3)
Scott Hartnell 4 750 000(4)
Paul Kariya 4 700 000(3)
Antti Niemi 4 500 000(3)
Marc-Edouard Vlasic 4 250 000(3)
Anton Volchenkov 4 000 000(2)
Colin Wilson 3 938 000(4)
Johnny Oduya 3 750 000(2)
Reilly Smith 3 425 000(2)
Charlie Coyle 3 200 000(5)
Maxim Afinogenov 3 000 000(3)
David Legwand 3 000 000(1)
Magnus Johansson 2 700 000(2)
Karlis Skrastins 2 400 000(2)
Andreas Lilja 2 400 000(1)
Brenden Morrow 2 000 000(1)
Alex Auld 1 700 000(2)
Marie-Eve Pelletier 1 000 000(5)


Farm Payroll

Petr Leska 170 000(2)
Chris Lee 158 000(2)
Matt D'Agostini 140 000(2)
Oscar Moller 90 000(2)
Johan Holmqvist 85 000(2)
Mike Condon 70 000(1)




St-Barnabe

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$8 705 141
Home Games Remaining44
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$39 204 000

Expenses

Pro Payroll$67 417 000
Farm Payroll$802 600
Prospect Fees$0 000
Coach$500 000
Games Remaining79
Total Game Expenses$528 612
Projected Expenses$41 760 372
Projected Balance-$11 261 513

Salary Commitment

Year: 2015$68 219 600
Year: 2016$52 499 600
Year: 2017$42 442 600
Year: 2018$16 500 000

Pro Payroll

Brandon Saad 6 000 000(5)
Peter Stastny 5 300 000(3)
David Clarkson 5 250 000(5)
Rob Blake 4 850 000(3)
Michel Goulet 4 800 000(3)
Braydon Coburn 4 500 000(1)
John Klingberg 4 250 000(5)
Josh Bailey 3 300 000(3)
Martin Jones 3 000 000(3)
Boyd Gordon 3 000 000(1)
Rich Peverley 2 700 000(1)
Nino Niederreiter 2 667 000(2)
Antti Miettinen 2 600 000(3)
Alexander Salak 2 500 000(2)
Robert Reichel 2 500 000(1)
Martin Hamrlik 2 300 000(2)
John Erskine 2 300 000(2)
Radek Martinek 2 100 000(1)
Elias Lindholm 1 775 000(3)
Jeff Grenier 1 000 000(5)
Carter Hutton 725 000(1)


Farm Payroll

Jeff Woywitka 150 000(2)
Jiri Novotny 140 000(2)
Max Domi 136 300(3)
Rob Davison 120 000(1)
Peter Regin 95 000(3)
Emile Poirier 86 300(3)
Linus Omark 75 000(1)




StLeonGran

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$1 344 162
Home Games Remaining39
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$34 749 000

Expenses

Pro Payroll$63 265 000
Farm Payroll$845 000
Prospect Fees$0 000
Coach$500 000
Games Remaining81
Total Game Expenses$497 000
Projected Expenses$40 257 000
Projected Balance-$6 852 162

Salary Commitment

Year: 2015$64 110 000
Year: 2016$53 273 000
Year: 2017$26 088 000
Year: 2018$1 000 000

Pro Payroll

Brent Burns 5 760 000(2)
Joe Sakic 5 500 000(3)
Al MacInnis 5 000 000(3)
Cam Neely 4 700 000(3)
Nikolai Kulemin 4 188 000(3)
Lubomir Visnovsky 4 000 000(2)
Ilya Nikulin 3 900 000(2)
Peter Mueller 3 700 000(2)
Cam Atkinson 3 500 000(3)
Niklas Backstrom 3 417 000(1)
Nicklas Grossmann 3 000 000(1)
Vadim Shipachyov 2 500 000(2)
Magnus Arvedson 2 200 000(3)
Alexei Ponikarovsky 2 200 000(2)
Keith Ballard 2 000 000(1)
Barret Jackman 2 000 000(2)
Chad Johnson 1 300 000(1)
Steve Bernier 1 300 000(2)
Maxim Pestushko 1 300 000(2)
Jean-Francois Synnett 1 000 000(5)
Jacob Josefson 800 000(1)


Farm Payroll

Stanislav Chistov 150 000(2)
Matt Pettinger 140 000(2)
Roman Cervenka 130 000(2)
Matt Hackett 120 000(1)
Patrick Eaves 115 000(1)
Alex Petrovic 105 000(2)
Branko Radivojevic 85 000(1)




Shawinigan

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$4 907 883
Home Games Remaining43
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$38 313 000

Expenses

Pro Payroll$66 268 000
Farm Payroll$522 500
Prospect Fees$0 000
Coach$500 000
Games Remaining81
Total Game Expenses$517 619
Projected Expenses$41 927 158
Projected Balance-$8 522 041

Salary Commitment

Year: 2015$66 790 500
Year: 2016$50 035 500
Year: 2017$25 343 000
Year: 2018$10 743 000

Pro Payroll

Jason Pominville 5 600 000(4)
Zach Bogosian 5 143 000(5)
Grant Fuhr 4 900 000(2)
Eric Lindros 4 850 000(3)
Gary Suter 4 800 000(3)
Bryan Bickell 4 000 000(2)
Alexei Yashin 3 500 000(2)
Paul Gaustad 3 250 000(1)
Roman Cechmanek 3 200 000(1)
Michael Grabner 3 000 000(1)
Curtis Glencross 2 750 000(2)
Mike Lundin 2 750 000(3)
Erik Gudbranson 2 500 000(1)
Jussi Jokinen 2 500 000(2)
Robert Nilsson 2 300 000(2)
Paul Mara 2 200 000(3)
Tim Gleason 1 850 000(2)
Adam Mair 1 700 000(1)
Niclas Havelid 1 700 000(2)
Shawn Thornton 1 200 000(1)
Jamie Oleksiak 875 000(1)
Daniel Carcillo 850 000(2)
Stephen Gionta 850 000(1)


Farm Payroll

Gilbert Brule 140 000(2)
Tony Martensson 130 000(2)
Christian Backman 120 000(1)
Charles Hudon 72 500(2)
Louis Domingue 60 000(1)




SorelTracy

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$3 482 595
Home Games Remaining37
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$32 967 000

Expenses

Pro Payroll$74 607 000
Farm Payroll$570 000
Prospect Fees$0 000
Coach$500 000
Games Remaining81
Total Game Expenses$582 131
Projected Expenses$47 152 592
Projected Balance-$17 668 187

Salary Commitment

Year: 2015$75 177 000
Year: 2016$65 137 000
Year: 2017$41 957 000
Year: 2018$19 857 000

Pro Payroll

Shea Weber 7 857 000(5)
Mikko Koivu 6 750 000(3)
Logan Couture 6 000 000(4)
Ray Bourque 5 800 000(3)
Matt Moulson 5 000 000(4)
Pat Lafontaine 4 850 000(3)
Zigmund Palffy 4 700 000(3)
Ryan Whitney 4 000 000(2)
John-Michael Liles 3 875 000(1)
Robyn Regehr 3 400 000(2)
Martin Hanzal 3 100 000(2)
Jonathan Cheechoo 2 850 000(2)
Kyle Okposo 2 800 000(1)
Cristobal Huet 2 800 000(2)
Ales Kotalik 2 400 000(2)
Robin Lehner 2 225 000(2)
Per Gustafsson 1 700 000(1)
Scott Hannan 1 300 000(1)
Antti Laaksonen 1 200 000(2)
Michael Lemay 1 000 000(5)
Erik Haula 1 000 000(2)


Farm Payroll

Fredrik Norrena 130 000(2)
Pavel Brendl 85 000(1)
David Koci 80 000(1)
Nicolas Deslauriers 80 000(1)
Ilya Zubov 75 000(2)
Alex Grant 60 000(1)
Bobby Sanguinetti 60 000(1)




Tokyo

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$656 533
Home Games Remaining40
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$35 640 000

Expenses

Pro Payroll$61 043 000
Farm Payroll$643 900
Prospect Fees$0 000
Coach$500 000
Games Remaining81
Total Game Expenses$478 361
Projected Expenses$38 747 222
Projected Balance-$3 763 755

Salary Commitment

Year: 2015$61 686 900
Year: 2016$49 814 600
Year: 2017$27 059 600
Year: 2018$13 500 000

Pro Payroll

Paul Stastny 7 000 000(3)
Nick Leddy 5 500 000(5)
Brendan Shanahan 5 000 000(2)
Eric Desjardins 4 800 000(2)
Tyler Ennis 4 600 000(5)
Aleksander Barkov 3 575 000(1)
Jamie Mcginn 2 950 000(1)
Steve Moses 2 850 000(3)
Nikita Filatov 2 700 000(2)
Andreas Hadelov 2 500 000(2)
Brendan Dillon 2 400 000(5)
Kurtis Foster 2 400 000(1)
Martin Skoula 2 200 000(2)
James Sheppard 2 000 000(3)
Mike York 1 700 000(1)
Michael Garnett 1 700 000(2)
Nick Ritchie 1 627 000(3)
Eric Gelinas 1 575 000(2)
Branislav Mezei 1 200 000(2)
Francis Meunier 1 000 000(5)
Jyrki Jokipakka 900 000(2)
Gabriel Bourque 866 000(1)


Farm Payroll

Pasi Nurminen 180 000(2)
Ryan Murphy 131 300(1)
Jason Zucker 90 000(1)
Brett Lernout 82 600(3)
Jack Campbell 80 000(1)
Stefan Matteau 80 000(1)




Trois-Rivi

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$3 034 169
Home Games Remaining37
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$32 967 000

Expenses

Pro Payroll$72 978 000
Farm Payroll$1 418 100
Prospect Fees$0 000
Coach$500 000
Games Remaining81
Total Game Expenses$576 124
Projected Expenses$46 666 032
Projected Balance-$16 733 201

Salary Commitment

Year: 2015$74 396 100
Year: 2016$55 262 100
Year: 2017$37 334 000
Year: 2018$24 084 000

Pro Payroll

P.K. Subban 9 000 000(5)
Eric Staal 8 250 000(1)
Tyler Seguin 5 750 000(4)
Evander Kane 5 250 000(3)
Brett Hull 5 000 000(3)
Denis Savard 4 800 000(1)
Ron Hextall 4 700 000(2)
Adam Larsson 4 167 000(5)
Jonas Brodin 4 167 000(5)
Jiri Tlusty 3 000 000(3)
Cam Barker 2 900 000(2)
Pasi Kuivalainen 2 500 000(2)
Matthew Lombardi 2 400 000(1)
Paul Ranger 2 300 000(2)
David Moss 1 800 000(2)
Ville Vahalahti 1 700 000(2)
Eric Brewer 1 350 000(1)
Blair Betts 1 200 000(1)
Maxime Guillemette 1 000 000(5)
Vincent Trocheck 894 000(1)
Ville Nieminen 850 000(2)


Farm Payroll

Mirco Mueller 925 000(2)
Dalton Prout 107 500(1)
Andrej Nestrasil 91 200(2)
Chris Tierney 89 400(2)
Keith Kinkaid 72 500(2)
Tim Bozon 67 500(1)
Colton Sceviour 65 000(1)




Wasaga Bea

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$7 109 068
Home Games Remaining43
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$38 313 000

Expenses

Pro Payroll$69 189 000
Farm Payroll$942 000
Prospect Fees$0 000
Coach$500 000
Games Remaining81
Total Game Expenses$543 315
Projected Expenses$44 008 546
Projected Balance-$12 804 614

Salary Commitment

Year: 2015$70 131 000
Year: 2016$62 167 000
Year: 2017$33 875 000
Year: 2018$18 775 000

Pro Payroll

Sergei Bobrovsky 7 425 000(4)
Patrick Sharp 5 900 000(2)
Dave Bolland 5 500 000(5)
Scott Niedermayer 5 300 000(3)
Luc Robitaille 4 900 000(3)
Mike Gartner 4 900 000(3)
Paul Martin 4 850 000(5)
Marek Zidlicky 4 000 000(1)
Antoine Vermette 3 750 000(2)
Denis Grebeshkov 3 000 000(2)
Nikolai Zherdev 2 900 000(2)
Michal Rozsival 2 900 000(2)
Mikael Samuelsson 2 400 000(2)
Mike Rupp 1 900 000(2)
Mike Commodore 1 700 000(2)
Mathew Dumba 1 603 000(1)
Thomas Greiss 1 500 000(2)
Filip Forsberg 1 461 000(1)
Jim Slater 1 400 000(2)
Sebastien Labrie 1 000 000(5)
Sven Baertschi 900 000(1)


Farm Payroll

Martin Gerber 250 000(2)
Marcel Goc 180 000(2)
Chris Campoli 170 000(2)
Jan Bulis 98 000(2)
Patrick Kaleta 90 000(2)
Michael Holmqvist 85 000(2)
Mathieu Carle 69 000(2)




Atlanta

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$3 468 699
Home Games Remaining38
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$33 858 000

Expenses

Pro Payroll$70 824 000
Farm Payroll$814 100
Prospect Fees$0 000
Coach$500 000
Games Remaining81
Total Game Expenses$554 908
Projected Expenses$44 947 585
Projected Balance-$14 558 284

Salary Commitment

Year: 2015$71 638 100
Year: 2016$47 567 600
Year: 2017$32 712 600
Year: 2018$24 705 000

Pro Payroll

Zach Parise 7 538 000(5)
Johnny Boychuk 6 000 000(5)
Mike Smith 5 667 000(4)
Tyler Myers 5 500 000(4)
Patrik Elias 5 500 000(1)
Mike Modano 5 000 000(3)
Dino Ciccarelli 4 850 000(1)
Ryan Murray 3 494 000(1)
Derek Roy 3 200 000(2)
Pierre-Marc Bouchard 3 200 000(2)
Alexander Perezhogin 2 900 000(3)
Jaroslav Spacek 2 400 000(2)
Joe Corvo 2 300 000(2)
Patrick O'Sullivan 2 300 000(2)
Garnet Exelby 2 100 000(1)
Ray Emery 2 000 000(1)
Andrew Shaw 2 000 000(1)
Sean Bergenheim 2 000 000(1)
Cody Hodgson 1 050 000(1)
Marko Dano 925 000(2)
Carlo Colaiacovo 900 000(1)


Farm Payroll

Jussi Markkanen 170 000(2)
Lars Jonsson 140 000(2)
Denis Kulyash 130 000(2)
Michael McCarron 107 600(3)
Stefan Noesen 106 500(1)
Jack Skille 90 000(2)
Devin Setoguchi 70 000(1)




Seattle

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$4 438 146
Home Games Remaining41
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$36 531 000

Expenses

Pro Payroll$68 333 000
Farm Payroll$680 000
Prospect Fees$0 000
Coach$500 000
Games Remaining81
Total Game Expenses$534 715
Projected Expenses$43 311 946
Projected Balance-$11 219 092

Salary Commitment

Year: 2015$69 013 000
Year: 2016$64 548 000
Year: 2017$38 283 000
Year: 2018$16 975 000

Pro Payroll

Cory Schneider 6 000 000(5)
Jordan Staal 6 000 000(5)
Peter Bondra 4 800 000(3)
Theoren Fleury 4 800 000(2)
Vincent Lecavalier 4 500 000(3)
Ryan Johansen 4 000 000(2)
Wayne Simmonds 3 975 000(4)
Olli Jokinen 3 850 000(2)
Aaron Ekblad 3 775 000(2)
Matt Read 3 625 000(3)
Kirill Koltsov 3 600 000(2)
Fredrik Bremberg 2 700 000(2)
Mike Komisarek 2 600 000(1)
Douglas Murray 2 200 000(3)
Mike Van Ryn 2 100 000(3)
Brad Richardson 2 083 000(3)
Antoine Roussel 2 000 000(3)
Jared Boll 1 700 000(2)
Hannu Toivonen 1 400 000(2)
Adam Pardy 1 000 000(1)
Antoine Scott 1 000 000(5)
Ryan Carter 625 000(1)


Farm Payroll

Kurt Sauer 190 000(2)
Per Ledin 130 000(2)
Riku Helenius 120 000(1)
Josef Melichar 120 000(2)
Mike Brown 120 000(1)




KansasCity

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$7 867 230
Home Games Remaining43
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$38 313 000

Expenses

Pro Payroll$72 220 333
Farm Payroll$705 000
Prospect Fees$0 000
Coach$500 000
Games Remaining81
Total Game Expenses$564 810
Projected Expenses$45 749 631
Projected Balance-$15 303 861

Salary Commitment

Year: 2015$72 925 333
Year: 2016$51 277 000
Year: 2017$31 727 000
Year: 2018$14 357 000

Pro Payroll

Nick Foligno 5 500 000(5)
Jaromir Jagr 5 405 000(1)
Peter Forsberg 5 000 000(3)
Larry Murphy 4 850 000(3)
Mike Richter 4 850 000(3)
Adam Henrique 4 000 000(4)
Andrej Meszaros 3 900 000(2)
Travis Hamonic 3 857 000(5)
Tuomo Ruutu 3 800 000(1)
Marc-Andre Bergeron 3 500 000(2)
Rene Bourque 3 333 333(1)
Zbynek Michalek 3 200 000(2)
Alexander Frolov 3 000 000(2)
Frans Nielsen 2 750 000(1)
Scottie Upshall 2 600 000(2)
Kristian Huselius 2 500 000(3)
Niclas Wallin 2 400 000(1)
Alex Stalock 1 700 000(1)
Gregory Campbell 1 500 000(2)
Boris Valabik 1 400 000(2)
Darcy Kuemper 1 250 000(1)
Raymond Gingras 1 000 000(5)
Tobias Rieder 925 000(1)


Farm Payroll

Jay McClement 180 000(2)
Denis Arkhipov 170 000(3)
Jonathon Blum 140 000(2)
Alexander Popov 130 000(2)
Tom Kostopoulos 85 000(1)




Oakland

Arena
Capacity16 500
Ticket Price$30,00


Income

Current Funds-$6 850 502
Home Games Remaining42
Avg. Attendance16 500
Avg. Revenue/Game$891 000
Projected Revenue$37 422 000

Expenses

Pro Payroll$71 657 000
Farm Payroll$866 500
Prospect Fees$0 000
Coach$500 000
Games Remaining80
Total Game Expenses$561 719
Projected Expenses$44 937 538
Projected Balance-$14 366 040

Salary Commitment

Year: 2015$72 523 500
Year: 2016$66 959 500
Year: 2017$43 507 000
Year: 2018$15 500 000

Pro Payroll

Wayne Gretzky 6 000 000(3)
Kari Lehtonen 5 900 000(3)
Travis Zajac 5 750 000(5)
Mike Cammalleri 5 000 000(4)
Dany Heatley 5 000 000(2)
Alexander Mogilny 4 850 000(3)
Carl Soderberg 4 750 000(5)
Owen Nolan 4 700 000(3)
R.J. Umberger 4 600 000(2)
Jack Johnson 4 357 000(3)
Tom Gilbert 2 800 000(1)
Jorgen Jonsson 2 700 000(2)
Eric Nystrom 2 500 000(2)
Kevin Poulin 2 300 000(2)
Ryan Malone 2 200 000(3)
Michael Ryder 2 000 000(2)
Jordan Leopold 2 000 000(2)
Kent Huskins 1 200 000(1)
Michael Stone 1 150 000(1)
Evgeny Artyukhin 950 000(2)
Jan Hejda 950 000(2)


Farm Payroll

Lukas Krajicek 150 000(2)
Mirco Luedemann 130 000(2)
Jani Hurme 120 000(1)
Jacob De La Rose 92 500(2)
Darcy Hordichuk 85 000(1)
Josh Langfeld 80 000(1)
Nicklas Bergfors 80 000(2)
Michel Riesen 69 000(1)
Tim Brent 60 000(1)




Make your own free website on Tripod.com