Financial Report

(As of Tuesday, Aug 16 2011)

Anaheim

Arena
Capacity21,000
Ticket Price$40.00


Income

Current Funds-$2,051,069
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,260,000
Projected Revenue$0,000

Expenses

Pro Payroll$55,050,000
Farm Payroll$1,315,000
Prospect Fees$0,000
Coach$214,500
Games Remaining0
Total Game Expenses$689,994
Projected Expenses$0,000
Projected Balance-$2,051,069

Salary Commitment

Year: 2015$56,365,000
Year: 2016$45,640,000
Year: 2017$30,900,000
Year: 2018$14,460,000

 Pro Payroll

Marian Hossa 6,500,000(3)
Jason Pominville 6,250,000(2)
Alexei Kartashkin 5,000,000(4)
Vasilii Davydov 5,000,000(2)
Brendan Bell 5,000,000(1)
Jarko Jarvilehto 4,250,000(4)
Jordan Leopold 4,200,000(3)
Nick Kempner 3,000,000(2)
Jay Harrison 2,500,000(3)
Michael Garnett 2,500,000(3)
Jeremy Colliton 2,000,000(1)
Thomas N'auer 2,000,000(4)
Daniel Ryder 1,600,000(4)
James Neal 1,500,000(4)
Marcus Gundersson 900,000(1)
Trent Marley 800,000(1)
Marc Prevost 650,000(1)
Mike Green 500,000(1)
Craig Anderson 450,000(1)
Maxim Lapierre 450,000(3)


 Farm Payroll

Dustin Penner 175,000(1)
Thomas Pock 110,000(4)
Mikhail Shvanovsky 100,000(2)
Trevor Tucker 90,000(2)
Kevin Shattenkirk 75,000(2)
Kjell Arnesen 75,000(2)
Martin Bergstrom 70,000(3)
Stefan Legein 70,000(3)
Vasilii Ortov 50,000(3)
Logan Stephenson 50,000(1)
Yan Major 50,000(3)
Ethan Werek 50,000(2)
Mac Bennett 50,000(2)
Reilly Smith 50,000(2)
Jaroslav Cada 50,000(3)
Zac Dalpe 50,000(1)
Tyler Ennis 50,000(1)
Daultan Leveille 50,000(1)
Tomas Kundratek 50,000(1)




Atlanta

Arena
Capacity21,000
Ticket Price$45.00


Income

Current Funds-$20,931,330
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,417,500
Projected Revenue$0,000

Expenses

Pro Payroll$57,700,000
Farm Payroll$910,000
Prospect Fees$0,000
Coach$88,500
Games Remaining0
Total Game Expenses$715,835
Projected Expenses$0,000
Projected Balance-$20,931,330

Salary Commitment

Year: 2015$58,610,000
Year: 2016$38,510,000
Year: 2017$14,705,000
Year: 2018$4,110,000

 Pro Payroll

Brad Richards 6,000,000(1)
Jason Spezza 6,000,000(2)
Artur Bechtel 5,800,000(1)
Brian Galison 5,350,000(3)
Michael Ryder 4,500,000(2)
Fredrik Kamrk 4,500,000(3)
Dennis Seidenberg 4,000,000(2)
Antero Niittymaki 4,000,000(2)
Darcy Gallant 3,500,000(1)
Jeff Tambellini 3,000,000(2)
Marek Zagrapan 3,000,000(4)
Mike VanRyn 1,500,000(1)
Oleg Saprykin 1,250,000(2)
Yuri Bykov 1,000,000(4)
Dainius Zubrus 850,000(2)
Wolfgang Sandschulte 800,000(1)
Marc Denis 600,000(1)
David Lussier 600,000(1)
Luca Sbisa 500,000(1)
Braden Holtby 500,000(1)
Kyle Brodziak 450,000(3)


 Farm Payroll

Mike Komisarek 200,000(1)
Kaj Ekstom 90,000(3)
Bengt Tillstrom 65,000(5)
Jim Pennybridge 55,000(2)
Jim Kerrey 55,000(3)
Erik Ostnas 55,000(3)
Ryan Howse 50,000(2)
Michel Aubut 50,000(2)
Dan Housley 50,000(3)
Earl Silverstone 50,000(2)
Jimmy Hayes 50,000(1)
Ian Schultz 50,000(1)
Nikita Alexeev 45,000(4)
Britt Albro 45,000(3)




Boston

Arena
Capacity21,000
Ticket Price$45.00


Income

Current Funds-$13,400,028
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,417,500
Projected Revenue$0,000

Expenses

Pro Payroll$48,645,000
Farm Payroll$2,195,000
Prospect Fees$0,000
Coach$261,000
Games Remaining0
Total Game Expenses$623,183
Projected Expenses$0,000
Projected Balance-$13,400,028

Salary Commitment

Year: 2015$50,840,000
Year: 2016$29,670,000
Year: 2017$20,515,000
Year: 2018$6,915,000

 Pro Payroll

Mike Fisher 5,500,000(1)
Marc Savard 5,000,000(1)
Martin Erat 4,000,000(1)
David Legwand 3,750,000(3)
Paul Gaustad 3,500,000(3)
Alexei Ponikarovsky 3,500,000(3)
Nathan Horton 3,500,000(1)
Dustin Kohn 2,100,000(2)
Jaroslav Halak 2,000,000(5)
Matt Corrente 1,750,000(4)
William Stein 1,600,000(1)
Brian Sutherby 1,500,000(2)
Hans-Ruedi Schwaller 1,500,000(3)
David Backes 1,450,000(4)
Tom Bilodeau 1,200,000(2)
Aatu Immonen 1,000,000(5)
Boyd Chapman 1,000,000(1)
Roman Voloshenko 1,000,000(2)
Dmitri Khodovitch 920,000(2)
Ravil Tertyshniy 875,000(2)
David Tanabe 800,000(2)
Mika Harjula 650,000(4)
Vyacheslav Pletrev 550,000(3)


 Farm Payroll

Ossi Vaananen 250,000(1)
Nikolaus Heger 200,000(2)
Brett Lebda 200,000(1)
Chris Lebrun 200,000(3)
Justin Leroux 175,000(3)
Pat Leclair 150,000(2)
Andrei Savilov 100,000(3)
Per-Axel Ronning 100,000(2)
Mike Tripodi 85,000(2)
Olivier Tyler 75,000(3)
Dave BerryBess 75,000(2)
Alex Woolley 65,000(1)
Jesse Forand 65,000(4)
Florian Huemmel 55,000(1)
Mathieu Pearson 50,000(3)
Eric Tucker 50,000(3)
Pelle Ostnas 50,000(3)
Nazem Kadri 50,000(2)
Ben Hanowski 50,000(2)
Paul Dabrowski 50,000(3)
Ray Easland 50,000(3)
Dylan Olsen 50,000(2)




Buffalo

Arena
Capacity21,000
Ticket Price$40.00


Income

Current Funds-$16,828,795
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,260,000
Projected Revenue$0,000

Expenses

Pro Payroll$58,905,000
Farm Payroll$1,000,000
Prospect Fees$0,000
Coach$225,500
Games Remaining0
Total Game Expenses$733,299
Projected Expenses$0,000
Projected Balance-$16,828,795

Salary Commitment

Year: 2015$59,905,000
Year: 2016$37,205,000
Year: 2017$24,685,000
Year: 2018$15,850,000

 Pro Payroll

Lauri Tukonen 5,500,000(4)
Dietmar Herr 5,500,000(5)
Marco Sturm 5,500,000(1)
Ryan Getzlaf 5,000,000(1)
Steve Eminger 4,000,000(2)
Thomas Vanek 4,000,000(1)
Brent Burns 4,000,000(2)
Sandy Adams 3,750,000(3)
Hannu Toivonen 3,000,000(1)
Lars-Erik Sundstrom 2,750,000(5)
Ole-Kristian Tollefson2,500,000(3)
Miguel Dahl 2,250,000(3)
Gene Przak 2,100,000(4)
Ryan Kesler 2,000,000(2)
Marc-Andre Gragnani 1,500,000(2)
Juraj Kolnik 1,000,000(1)
Sam Gagner 1,000,000(1)
Drew Miller 955,000(1)
Andrej Sekera 850,000(1)
Andrei Kostitsyn 650,000(2)
Boris Hasek 600,000(1)
Konstantin Koltsov 500,000(1)


 Farm Payroll

David Savard 100,000(1)
Brolle Steffensen 90,000(2)
Valeri Karpenko 80,000(3)
Stepan Bildub 80,000(2)
Brian Ellis 55,000(3)
Adam Morrison 50,000(2)
Jon Cornbill 50,000(1)
Gordon Bass 50,000(3)
Eduard Kalavinsky 50,000(3)
Orjan Magnusson 50,000(3)
Martin Fortin 50,000(3)
Andrew Hutchinson 50,000(1)
Patrice Cormier 50,000(1)
Jared Cowen 50,000(2)
Drew Shore 50,000(2)
Simon Despres 50,000(2)
Francis Flaman 45,000(1)




Calgary

Arena
Capacity21,000
Ticket Price$55.00


Income

Current Funds$56,903,100
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,732,500
Projected Revenue$0,000

Expenses

Pro Payroll$56,665,000
Farm Payroll$1,285,000
Prospect Fees$0,000
Coach$237,000
Games Remaining0
Total Game Expenses$709,598
Projected Expenses$0,000
Projected Balance$56,903,100

Salary Commitment

Year: 2015$57,950,000
Year: 2016$40,765,000
Year: 2017$21,790,000
Year: 2018$9,250,000

 Pro Payroll

Jay Bouwmeester 6,000,000(1)
Nik Antropov 5,750,000(2)
Evgeni Malkin 5,650,000(3)
Jussi Jokinen 4,250,000(1)
Carlo Colaiacovo 4,250,000(4)
Olli Jokinen 4,000,000(2)
Shawn Horcoff 4,000,000(1)
Jim Vandermeer 3,750,000(3)
Nigel Dawes 3,700,000(2)
William Trefore 3,000,000(5)
Brenden Morrow 2,500,000(2)
Alexander Semin 2,000,000(3)
Tuukka Ilonen 2,000,000(4)
Ilya Bryzgalov 1,750,000(2)
Maxime Talbot 1,265,000(1)
Jon Smalley 800,000(3)
Jeff Schultz 500,000(1)
Luke Schenn 500,000(1)
John Tavares 500,000(2)
Dmitry Kulikov 500,000(2)


 Farm Payroll

Bruno Gervais 95,000(1)
Matt Tompkins 75,000(3)
Jim O'Brien 65,000(1)
Joe Haller 65,000(3)
Juha Saarikoski 65,000(2)
Thomas Hickey 60,000(1)
Sebastien Emond 60,000(2)
Colten Teubert 50,000(1)
Nicolas Deslauriers 50,000(2)
Robert Morin 50,000(3)
Carl Mulligan 50,000(3)
Eric Neault 50,000(3)
Dominic McSorley 50,000(3)
Greg Nemisz 50,000(1)
Brayden McNabb 50,000(2)
Ryan O'Reilly 50,000(2)
Eric O'Dell 50,000(1)
Cameron Gaunce 50,000(1)
Travis Hamonic 50,000(1)
Jared Staal 50,000(1)
Vinny Saponari 50,000(1)
Zack Smith 50,000(1)
David Toews 50,000(1)




Carolina

Arena
Capacity21,000
Ticket Price$49.00


Income

Current Funds$32,894,005
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,543,500
Projected Revenue$0,000

Expenses

Pro Payroll$57,600,000
Farm Payroll$1,432,500
Prospect Fees$0,000
Coach$358,000
Games Remaining0
Total Game Expenses$724,274
Projected Expenses$0,000
Projected Balance$32,894,005

Salary Commitment

Year: 2015$59,032,500
Year: 2016$32,882,500
Year: 2017$20,072,500
Year: 2018$5,250,000

 Pro Payroll

Roberto Luongo 5,500,000(1)
Kyle Wellwood 5,500,000(3)
Eduard Kofron 5,250,000(4)
Patrick Eaves 5,000,000(3)
German Yefrimov 4,600,000(2)
Derek Morris 4,500,000(1)
Alexander Frolov 4,200,000(1)
Anton Babchuk 3,800,000(1)
Edward Blanchette 3,200,000(1)
Milan Michalek 2,500,000(2)
Darryl Dunn 2,400,000(1)
Danny Syvret 2,200,000(2)
Michal Barinka 1,600,000(3)
Kris Versteeg 1,500,000(3)
Johan Ryno 1,250,000(2)
Jan Tomasech 1,100,000(1)
Jonathan Bernier 1,000,000(1)
Robert Dahlen 1,000,000(2)
Zach Hamill 600,000(2)
Eric Fehr 450,000(3)
Jamie Lundmark 450,000(2)


 Farm Payroll

Kris Chucko 180,000(3)
Drew Schiestel 80,000(3)
Keith Nejin 75,000(3)
Kent Brire 75,000(3)
Mats Sundberg 60,000(2)
Doug Couture 55,000(3)
Dominic Young 55,000(3)
Sven Nordberg 52,500(3)
Andrei Potemkin 50,000(3)
John Moore 50,000(2)
Per Hanell 50,000(3)
Jacob Josefson 50,000(2)
Jonathan Quick 50,000(1)
Ryan Ellis 50,000(2)
Mike Hoeffel 50,000(1)
Joel Therrien 50,000(3)
Ivan Parisi 50,000(3)
Evgeny Grachev 50,000(1)
Corey Tropp 50,000(1)
Jake Gardiner 50,000(1)
Steve Quailer 50,000(1)
Tyler Beskorowany 50,000(1)
Shawn Lalonde 50,000(1)
Josh Brittain 50,000(1)




Chicago

Arena
Capacity21,000
Ticket Price$70.00


Income

Current Funds$35,935,563
Home Games Remaining0
Avg. Attendance19,584
Avg. Revenue/Game$2,040,842
Projected Revenue$0,000

Expenses

Pro Payroll$56,350,000
Farm Payroll$1,322,500
Prospect Fees$0,000
Coach$300,000
Games Remaining0
Total Game Expenses$706,982
Projected Expenses$0,000
Projected Balance$35,935,563

Salary Commitment

Year: 2015$57,672,500
Year: 2016$44,512,500
Year: 2017$18,065,000
Year: 2018$6,240,000

 Pro Payroll

Joffrey Lupul 5,750,000(2)
Erik Cole 5,250,000(4)
Jeff Carter 4,750,000(2)
Christopher Higgins 4,000,000(2)
Ryan Suter 4,000,000(1)
Dave Bolland 3,750,000(3)
Chris Bourque 3,650,000(2)
Konstantin Matoushkin 3,500,000(1)
Kurtis Foster 3,250,000(2)
Francois Beauchemin 2,500,000(1)
Tyler Eckford 2,500,000(3)
Krisjanis Alunans 1,850,000(2)
Brian Campbell 1,500,000(3)
Manny Carson 1,500,000(3)
Nathan Gerbe 1,500,000(1)
Kenny Hedblom 1,450,000(3)
Joe Barnes 1,400,000(2)
Kyle Calder 1,250,000(2)
Alex Goligoski 850,000(4)
Matt Ellison 700,000(1)
Greg Samuels 500,000(3)
Mike Smith 500,000(1)
Ryan Malone 450,000(2)


 Farm Payroll

Jussi-Pekka Keinonen 275,000(3)
Igor Knyazev 97,500(2)
Derek Joslin 75,000(4)
Marty Scatchard 75,000(1)
Tom Leblanc 70,000(1)
Anthony Stubbes 70,000(3)
Brantt Cole 70,000(3)
Dave Peca 65,000(1)
Jean-Pierre Vanjet 65,000(5)
Daniel MacIntyre 60,000(3)
Dakota Willis 50,000(3)
Mattias Courtnall 50,000(3)
T.J Reid 50,000(3)
Patrick Herbert 50,000(1)
Mathieu Brodeur 50,000(1)
Mikhail Stefanovich 50,000(1)
Mattias Tedenby 50,000(1)
Derek Gustafson 50,000(1)




Colorado

Arena
Capacity21,000
Ticket Price$70.00


Income

Current Funds$10,065,853
Home Games Remaining0
Avg. Attendance20,355
Avg. Revenue/Game$2,114,461
Projected Revenue$0,000

Expenses

Pro Payroll$52,600,000
Farm Payroll$1,517,500
Prospect Fees$0,000
Coach$225,500
Games Remaining0
Total Game Expenses$662,720
Projected Expenses$0,000
Projected Balance$10,065,853

Salary Commitment

Year: 2015$54,117,500
Year: 2016$51,025,000
Year: 2017$38,895,000
Year: 2018$18,130,000

 Pro Payroll

Christian Ehrhoff 6,200,000(3)
Peter Budaj 4,650,000(4)
Ryan Stoa 4,500,000(4)
Paul Stastny 4,500,000(3)
Guillaume Latendresse 4,000,000(4)
T.J. Oshie 4,000,000(3)
Michael Frolik 3,400,000(4)
Teemu Hovi 3,000,000(3)
Rick Moriguchi 2,700,000(2)
Oscar Sjogren 2,600,000(2)
Eric Brewer 2,500,000(2)
Zigmund Gefrovich 2,500,000(3)
Patrick Davis 1,650,000(2)
Chris Stewart 1,500,000(4)
Victor Oreskovich 1,100,000(2)
Bernard Poliquin 1,000,000(2)
Anthony Stewart 900,000(1)
Johnny Boychuk 900,000(1)
Drew Doughty 500,000(1)
Josh Bailey 500,000(1)


 Farm Payroll

Alexei Kaigorodov 200,000(2)
Corey Locke 185,000(3)
Ryan McDonagh 90,000(3)
Travis Leclerc 80,000(2)
Wilson Beggins 80,000(3)
Marat Kalinin 80,000(4)
Mathieu Carle 77,500(1)
Wayne Gaudette 70,000(2)
Tom Walz 70,000(2)
Lance Henderson 65,000(1)
Patrik Falkberg 60,000(2)
Alex Plante 60,000(3)
Bryan Gardner 50,000(3)
Alberto Riddiough 50,000(3)
Bernard Pedersen 50,000(3)
Philippe Paradis 50,000(2)
Jordan Caron 50,000(2)
Tyler Cuma 50,000(1)
Geordie Wudrick 50,000(1)
Jake Allen 50,000(1)




Columbus

Arena
Capacity21,000
Ticket Price$55.00


Income

Current Funds$54,719,489
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,732,500
Projected Revenue$0,000

Expenses

Pro Payroll$55,350,000
Farm Payroll$2,257,500
Prospect Fees$0,000
Coach$300,000
Games Remaining0
Total Game Expenses$706,189
Projected Expenses$0,000
Projected Balance$54,719,489

Salary Commitment

Year: 2015$57,607,500
Year: 2016$43,610,000
Year: 2017$15,130,000
Year: 2018$10,500,000

 Pro Payroll

Alex Ovechkin 7,000,000(2)
Rick Nash 6,000,000(2)
Derick Brassard 5,000,000(4)
Bobby Ryan 4,800,000(4)
Pascal Leclaire 4,500,000(1)
Ron Hainsey 4,000,000(2)
Matthew Lombardi 4,000,000(3)
Kelvin Korn 3,500,000(2)
Garnet Exelby 3,000,000(2)
Davis Drewski 2,500,000(2)
Fred Widmeyer 2,500,000(1)
Etienne Ozbey 2,000,000(1)
Geoff Platt 2,000,000(1)
Bernard Maas 1,400,000(2)
Matt Lashoff 700,000(1)
Alex Pietrangelo 500,000(1)
Dan Fritsche 500,000(1)
Viktor Tikhonov 500,000(1)
Robin Lehner 500,000(2)
Evgeny Artyukhin 450,000(4)


 Farm Payroll

Dimitri Chahine 300,000(2)
Cam Ward 275,000(3)
Jason Weston 250,000(4)
Steve Ott 225,000(1)
Michael Cammalleri 155,000(3)
Axel Nyman 150,000(1)
Lars Larsson 90,000(1)
Doug Desrochers 82,500(1)
Jukka Koskela 60,000(2)
Nick Petrecki 60,000(2)
Jon Blum 60,000(2)
Kjell Bergsjo 50,000(3)
Denis Costello 50,000(3)
Brayden Schenn 50,000(2)
Fredrik Lagerroth 50,000(3)
Chris Brown 50,000(2)
Alexander Griaznov 50,000(3)
Dwayne Sigalet 50,000(1)
Alexandre Picard 50,000(1)
Cody Goloubef 50,000(1)
Matt Donovan 50,000(1)
Maxime Sauve 50,000(1)




Dallas

Arena
Capacity21,000
Ticket Price$50.00


Income

Current Funds-$11,703,336
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,575,000
Projected Revenue$0,000

Expenses

Pro Payroll$57,400,000
Farm Payroll$1,070,000
Prospect Fees$0,000
Coach$214,500
Games Remaining0
Total Game Expenses$715,665
Projected Expenses$0,000
Projected Balance-$11,703,336

Salary Commitment

Year: 2015$58,470,000
Year: 2016$44,020,000
Year: 2017$30,800,000
Year: 2018$9,750,000

 Pro Payroll

Dion Phaneuf 5,500,000(2)
Adam Pineault 5,400,000(3)
Alexander Radulov 5,300,000(4)
Peter Kerndl 4,200,000(4)
Jean Boudreau 4,100,000(2)
Stephen Weiss 4,000,000(1)
Alex Spiakov 3,800,000(3)
Alain Littman 3,800,000(3)
Pavel Datsyuk 3,750,000(1)
Brad Stuart 3,750,000(3)
Martin Schneider 3,700,000(1)
Keith Ballard 3,600,000(3)
Brad Richardson 2,000,000(1)
Jerred Smithson 1,250,000(2)
Rex Liokumovich 750,000(2)
Peter Holland 500,000(2)
Michael Del Zotto 500,000(1)
Jeremy Erian 500,000(3)
Anton Rodin 500,000(2)
Alexander Nikulin 500,000(1)


 Farm Payroll

Petteri Nokelainen 200,000(4)
Yann Danis 150,000(2)
Philippe Nelson 80,000(2)
Miroslav Spisak 75,000(2)
Philippe Lavalliere 65,000(2)
Patrik Hersley 50,000(2)
Keith Camp 50,000(3)
Samuel Mayer 50,000(3)
Rudy Cheng 50,000(3)
Mark Verbeek 50,000(4)
Joonas Nattinen 50,000(2)
William Wrenn 50,000(2)
Walter Warrener 50,000(2)
Sergei Korostin 50,000(2)
Tyson Sexsmith 50,000(3)




Detroit

Arena
Capacity21,000
Ticket Price$42.00


Income

Current Funds$7,873,854
Home Games Remaining0
Avg. Attendance20,983
Avg. Revenue/Game$1,321,995
Projected Revenue$0,000

Expenses

Pro Payroll$45,175,000
Farm Payroll$1,417,500
Prospect Fees$0,000
Coach$261,000
Games Remaining0
Total Game Expenses$571,384
Projected Expenses$0,000
Projected Balance$7,873,854

Salary Commitment

Year: 2015$46,592,500
Year: 2016$34,740,000
Year: 2017$27,430,000
Year: 2018$16,160,000

 Pro Payroll

Rostislav Klesla 5,800,000(2)
Scott Campbell 4,500,000(4)
Chuck Kobasew 4,500,000(4)
Mark Bell 4,500,000(1)
Wojtek Wolski 4,250,000(3)
Raffi Torres 3,850,000(3)
Jonathan Ericsson 3,500,000(4)
Devan Fournier 2,250,000(3)
Boris Valabik 2,000,000(1)
Sergio Chase 1,500,000(1)
Alexandre Picard (d) 1,500,000(4)
Hans Friedlander 1,400,000(5)
Sam Raby 1,250,000(1)
Pavol Barek 825,000(1)
Cody McCormick 700,000(1)
Jonathan Roger 650,000(4)
Chris Holt 600,000(1)
Riku Helenius 600,000(3)
Marcus Johansson 500,000(2)
Matt Gilroy 500,000(2)


 Farm Payroll

Georgs Nota 100,000(2)
Niclas Bashe 90,000(3)
Randy Dusseault 72,500(1)
Vladimir Mihalik 70,000(3)
Darren Dabrowski 65,000(5)
Maxim Vedrine 60,000(1)
Laszlo Varchol 60,000(3)
Jules Brunner 60,000(2)
Carter Ashton 50,000(2)
Patrick Demontigny 50,000(3)
Josh Birkholz 50,000(2)
Jyri Niemi 50,000(1)
Brett Ponich 50,000(2)
Vitaly Kopul 50,000(3)
Joe Borst 50,000(1)
Tim Meyers 50,000(1)
Mojmir Komarekov 50,000(1)
Juuso Tokoi 50,000(1)
Ian Cole 50,000(1)
Gleason Fournier 50,000(2)
Brandon Pirri 50,000(2)
Jesse Blacker 50,000(2)
Jamie Devane 50,000(2)
Helmut Leimann 45,000(4)
Aaron Palushaj 45,000(1)




Edmonton

Arena
Capacity21,000
Ticket Price$50.00


Income

Current Funds$61,884,396
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,575,000
Projected Revenue$0,000

Expenses

Pro Payroll$57,770,000
Farm Payroll$945,000
Prospect Fees$0,000
Coach$249,000
Games Remaining0
Total Game Expenses$719,073
Projected Expenses$0,000
Projected Balance$61,884,396

Salary Commitment

Year: 2015$58,715,000
Year: 2016$48,745,000
Year: 2017$18,950,000
Year: 2018$9,250,000

 Pro Payroll

Phil Kessel 6,250,000(4)
Henrik Zetterberg 6,000,000(2)
Bob Sanguinetti 5,000,000(3)
Kari Lehtonen 5,000,000(2)
Jarret Stoll 5,000,000(1)
Taylor Chorney 5,000,000(2)
Travis Zajac 4,500,000(3)
Marc-Edouard Vlasic 3,500,000(2)
Andrew Cogliano 3,500,000(2)
Bernard Bradley 3,000,000(2)
Viatcheslav Trukhno 1,750,000(2)
Johan Fagerholm 1,500,000(4)
Radislav Sindelar 1,500,000(4)
Jeff Drouin-Deslaurier1,000,000(1)
Brandon Sutter 900,000(2)
Richie Couture 800,000(1)
Roman Nikolaevsky 800,000(2)
Vlastimil Urbanavage 750,000(1)
Guillermo Horita 700,000(1)
Karl Alzner 670,000(1)
Abraham Beckman 650,000(1)


 Farm Payroll

Igor Nevolin 95,000(1)
Colby Cohen 70,000(2)
Vyacheslav Bykov 65,000(2)
Erik Amundsen 60,000(2)
Goran Rolf 55,000(1)
Brant Anderson 50,000(3)
Landon Ferraro 50,000(2)
Richie Papineau 50,000(3)
Taylor Beck 50,000(2)
Thierry Ouellette 50,000(3)
Ryan Button 50,000(2)
Nicolas Toupin 50,000(3)
Stefan Ruzicka 50,000(1)
John Carlson 50,000(1)
Aaron Ness 50,000(1)
David Warsofsky 50,000(1)
Stefan Dahlgren 50,000(1)




Florida

Arena
Capacity21,000
Ticket Price$49.00


Income

Current Funds$57,476,557
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,543,500
Projected Revenue$0,000

Expenses

Pro Payroll$49,950,000
Farm Payroll$1,340,000
Prospect Fees$0,000
Coach$328,000
Games Remaining0
Total Game Expenses$629,488
Projected Expenses$0,000
Projected Balance$57,476,557

Salary Commitment

Year: 2015$51,290,000
Year: 2016$45,340,000
Year: 2017$34,860,000
Year: 2018$16,195,000

 Pro Payroll

Jonathan Toews 5,850,000(3)
T. J. Hensick 5,000,000(4)
Dmitriy Kondrashin 4,500,000(3)
Brian Gionta 4,500,000(3)
David Aebischer 4,500,000(4)
Zach Parise 4,500,000(2)
Ganraar Wildbattle 3,500,000(4)
Ivan Vishnevskiy 3,500,000(3)
Claude Pratt 2,500,000(1)
Petr Kalus 2,000,000(2)
Mike Ribeiro 1,500,000(4)
Jeff Frazee 1,500,000(2)
Bohumil Ledvina 1,400,000(1)
Denis Chouinard 1,200,000(1)
Rob Globke 750,000(2)
Reto Geiger 750,000(2)
Rico Fata 600,000(4)
Adam Comrie 500,000(1)
Casey Borer 500,000(2)
David Booth 450,000(4)
Jarome Iginla 450,000(4)


 Farm Payroll

Tyler Arnason 200,000(1)
Filip Novak 90,000(4)
Bernard Dumais 85,000(2)
Pavel Romanovros 75,000(2)
Pat Niedermayer 70,000(2)
Kenndal McArdle 65,000(3)
Manny Toner 60,000(4)
Nicolas Deschamps 50,000(1)
Sampo Miettinen 50,000(3)
Rudy Gould 50,000(3)
Phil Desimone 50,000(3)
Eric Mestery 50,000(1)
Dmitri Kugryshev 50,000(1)
Jeff Burr 50,000(3)
Juri Nazarov 50,000(3)
Jordan Schroeder 50,000(2)
Chris Kreider 50,000(2)
Richard Panik 50,000(2)
Eric Gelinas 50,000(2)
Andrej Nestrasil 50,000(2)
Jeremy Smith 45,000(5)




LA

Arena
Capacity21,000
Ticket Price$69.00


Income

Current Funds$67,020,988
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$2,173,500
Projected Revenue$0,000

Expenses

Pro Payroll$56,625,000
Farm Payroll$1,845,000
Prospect Fees$3,000
Coach$146,500
Games Remaining0
Total Game Expenses$714,872
Projected Expenses$0,000
Projected Balance$67,020,988

Salary Commitment

Year: 2015$58,420,000
Year: 2016$45,860,000
Year: 2017$26,560,000
Year: 2018$14,095,000

 Pro Payroll

Luc Bourdon 6,200,000(3)
Alex Tanguay 5,250,000(2)
Ryszard Opielski 5,200,000(4)
David Weber 4,250,000(4)
Paul Ranger 4,200,000(2)
Korey King 3,800,000(4)
Ty Spiegel 3,650,000(2)
Jakub Kindl 3,500,000(1)
Shane Stubbes 3,300,000(2)
Mikelis Peders 2,650,000(1)
Brent Chang 2,650,000(3)
Luigi Russell 2,100,000(3)
Adam Houde 1,750,000(1)
Trevor Lewis 1,750,000(2)
Al Montoya 1,600,000(1)
Brett Carson 1,100,000(1)
Dave Couture 950,000(3)
Jan Bondra 800,000(1)
Branko Radivojevic 675,000(2)
Sam Topelius 650,000(5)
Jesus Gurke 600,000(1)


 Farm Payroll

Len Orantes 200,000(1)
Jason Smythe 125,000(2)
Werner Klammer 120,000(1)
Mrej Norkus 95,000(3)
Colin Long 70,000(3)
Michael Stone 70,000(3)
Samuel Groulx 70,000(3)
Martin Brocklehurst 65,000(1)
Patrick Manseau 65,000(1)
Calvin Shi 65,000(5)
Alexei Nagalitsev 65,000(5)
Max Coffey 65,000(5)
Mathieu Roy 60,000(3)
Brendan Fink 60,000(1)
Nick Leddy 50,000(2)
Chet Pickard 50,000(1)
Daniel Delisle 50,000(2)
Anton Lander 50,000(2)
Keith Moller 50,000(3)
Brian Vermette 50,000(3)
Ruslan Fedorov 50,000(3)
David Rundblad 50,000(2)
Sergei Andronov 50,000(2)
Kenny Ryan 50,000(2)
Michel Brisson 50,000(3)
Karl Fulke 50,000(0)
Stefan Elliott 50,000(2)




Minnesota

Arena
Capacity21,000
Ticket Price$52.00


Income

Current Funds$44,316,718
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,638,000
Projected Revenue$0,000

Expenses

Pro Payroll$57,025,000
Farm Payroll$1,235,000
Prospect Fees$0,000
Coach$273,500
Games Remaining0
Total Game Expenses$713,823
Projected Expenses$0,000
Projected Balance$44,316,718

Salary Commitment

Year: 2015$58,260,000
Year: 2016$51,760,000
Year: 2017$41,470,000
Year: 2018$19,500,000

 Pro Payroll

Anze Kopitar 6,500,000(3)
Dan Hamhuis 5,500,000(3)
Nicklas Backstrom 5,500,000(4)
Erik Johnson 4,950,000(2)
David Thomas 4,650,000(4)
Ladislav Smid 4,000,000(3)
Michael Grabner 3,750,000(2)
Ryan O'Marra 3,500,000(4)
Kris Russell 3,300,000(5)
Marek Svatos 2,650,000(1)
Cam Janssen 2,500,000(3)
Patrick O'Sullivan 1,800,000(4)
Vincent Francis 1,750,000(3)
Mikko Kivela 1,500,000(3)
Gregor Nazarov 1,500,000(1)
Perttu Lindgren 900,000(1)
Corey Crawford 750,000(4)
Vitaly Tchelychev 575,000(1)
Mason Raymond 500,000(2)
Brandon Bochenski 500,000(1)
Milan Jurcina 450,000(2)


 Farm Payroll

Patrick Kane 165,000(1)
Eric Nystrom 150,000(2)
Jussi Murto 125,000(2)
Adam Lafreniere 85,000(2)
Gilbert Sylvester 85,000(2)
Jacob Schnell 70,000(3)
Igor Grigorenko 60,000(1)
Cody Hodgson 50,000(1)
Zach Budish 50,000(2)
Nicholas Dimitrakos 50,000(1)
Evander Kane 50,000(2)
Wes Bancroft 50,000(3)
Sylvain Brochu 50,000(3)
Trevor Robertson 50,000(3)
Kyle Beach 50,000(1)
Matt Hackett 50,000(2)
Frans Nielsen 45,000(2)




Montreal

ArenaBell Center
Capacity21,000
Ticket Price$60.00


Income

Current Funds$26,479,009
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,890,000
Projected Revenue$0,000

Expenses

Pro Payroll$58,750,000
Farm Payroll$1,398,500
Prospect Fees$0,000
Coach$286,500
Games Remaining0
Total Game Expenses$737,012
Projected Expenses$0,000
Projected Balance$26,479,009

Salary Commitment

Year: 2015$60,148,500
Year: 2016$47,828,500
Year: 2017$33,181,000
Year: 2018$27,525,000

 Pro Payroll

Eric Staal 7,200,000(4)
Alexander Steen 5,600,000(2)
Jordan Staal 5,550,000(4)
Andrei Markov 5,000,000(1)
Andrej Khordev 3,500,000(4)
Jack Johnson 3,500,000(4)
Douglas Babcock 3,500,000(1)
Bryan Little 3,500,000(4)
Keanu Marbini 3,500,000(5)
Boris Seminskiy 3,200,000(2)
Peter Egerman 2,850,000(1)
Andy Rogers 2,750,000(2)
Vanko Tomkivskyj 2,300,000(2)
Sergei Samsonov 1,950,000(3)
Alberto Patel 1,100,000(3)
Jan Buchbinder 800,000(1)
Mike MacLean 800,000(3)
Alexander Balminkhov 750,000(3)
Alexander Svitov 500,000(2)
Alan Stein 450,000(4)
Steve Regier 450,000(3)


 Farm Payroll

Henrik Widerberg 150,000(3)
Luke Johnson 95,000(4)
Bjorn Andersson 86,000(3)
Brent Krahn 75,000(1)
Kevin Klein 62,500(2)
Cameron Abney 50,000(2)
Tyson Barrie 50,000(2)
Yan Guay 50,000(3)
Danny Kristo 50,000(1)
Sam Roland 50,000(3)
Brian Salcido 50,000(4)
Jean-Francois Jacques 45,000(3)
Tomas Surovy 45,000(4)
Jarkko Immonen 45,000(2)
Evan McGrath 45,000(3)
Rob McVicar 45,000(3)
Jakub Koreis 45,000(3)
Maxim Kondratiev 45,000(2)
Karel Pilar 45,000(1)
Mikhail Yakubov 45,000(3)
Serge Payer 45,000(2)
Fabrice Ricci 45,000(4)
Chad Rau 45,000(4)
Brendan Mikkelson 45,000(3)
Steve McCarthy 45,000(4)




Nashville

Arena
Capacity21,000
Ticket Price$70.00


Income

Current Funds$34,573,414
Home Games Remaining0
Avg. Attendance19,836
Avg. Revenue/Game$2,067,430
Projected Revenue$0,000

Expenses

Pro Payroll$54,150,000
Farm Payroll$1,465,000
Prospect Fees$0,000
Coach$237,000
Games Remaining0
Total Game Expenses$681,122
Projected Expenses$0,000
Projected Balance$34,573,414

Salary Commitment

Year: 2015$55,615,000
Year: 2016$41,290,000
Year: 2017$27,970,000
Year: 2018$14,650,000

 Pro Payroll

Frederic Legrand 5,200,000(5)
Tim Connolly 5,150,000(2)
Rob Schremp 5,000,000(2)
Shea Weber 5,000,000(5)
Andrew Ference 4,250,000(1)
Kristopher Letang 3,750,000(1)
Tomas Plekanec 3,250,000(3)
Adam Hall 3,200,000(1)
Ondrej Pavelec 3,000,000(3)
Ryan O'Byrne 2,550,000(5)
Mario Murray 2,500,000(3)
Radoslav Warhola 2,500,000(2)
Ladislav Nagy 1,750,000(3)
Jimmy Pedersen 1,250,000(1)
Wes O'Neill 1,000,000(5)
Marcus Persson 900,000(3)
Wacey Rabbit 900,000(5)
Nate Hagemo 800,000(1)
Rolf-Peter Butts 600,000(3)
Maxim Alenichev 600,000(1)
Albert Stjohn 550,000(3)
Jason Bacashihua 450,000(3)


 Farm Payroll

Chris Kelly 375,000(1)
Wade Redden 250,000(2)
Radim Vrbata 175,000(2)
Brooks Orpik 100,000(2)
Jesper Lindfors 70,000(3)
Sergei Bubakov 50,000(3)
Simon Bertilsson 50,000(2)
Nick Ross 50,000(3)
William Runeberg 50,000(3)
Per-Olof Malmqvist 50,000(3)
Ted Amonte 50,000(3)
Marco Scandella 50,000(1)
Michael Latta 50,000(2)
Danick Hudon-Paquette 50,000(1)
Johan Lundholm 45,000(2)




NewJersey

Arena
Capacity21,000
Ticket Price$55.00


Income

Current Funds$66,095,343
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,732,500
Projected Revenue$0,000

Expenses

Pro Payroll$51,600,000
Farm Payroll$1,390,000
Prospect Fees$0,000
Coach$328,000
Games Remaining0
Total Game Expenses$650,220
Projected Expenses$0,000
Projected Balance$66,095,343

Salary Commitment

Year: 2015$52,990,000
Year: 2016$37,865,000
Year: 2017$23,115,000
Year: 2018$11,515,000

 Pro Payroll

Ryan Larose 6,000,000(2)
James Sheppard 4,350,000(4)
Carey Price 4,250,000(1)
Jiri Tlusty 4,000,000(2)
Tomas Kaberle 4,000,000(1)
Maxim Afinogenov 4,000,000(4)
Cody Franson 3,850,000(3)
Drew Stafford 3,250,000(2)
Trevor Daley 3,250,000(1)
Ryan Parent 3,250,000(3)
Frederic Grenon 2,250,000(1)
Steve Bernier 2,000,000(4)
Jesper Lundmark 1,300,000(3)
Brandon Dubinsky 1,250,000(2)
Petr Vrana 1,250,000(3)
Patrick Kaleta 1,000,000(3)
Patrick Mercier 850,000(4)
Joe Fallon 500,000(1)
Steven Stamkos 500,000(1)
Lars Edlund 500,000(3)


 Farm Payroll

Matt Hunwick 135,000(4)
Jiri Schmied 125,000(1)
Jamie Perrier 100,000(1)
Evgeniy Kopat 100,000(2)
Corey Perry 90,000(4)
Fedor Bukosky 90,000(4)
Derek Boogaard 90,000(3)
Tomas Slovak 80,000(3)
Dominic Sacco 65,000(3)
Tuukka Rask 65,000(3)
Andrej Komarov 50,000(3)
Vjateslav Voinov 50,000(1)
Justin Daniels 50,000(1)
Tim Erixon 50,000(2)
P.K. Subban 50,000(2)
Dmitri Orlov 50,000(2)
Daniel Wiemer 50,000(3)
Mikael Bjorkman 50,000(3)
Roman Josi 50,000(1)




NYIsles

Arena
Capacity21,000
Ticket Price$40.00


Income

Current Funds-$17,250,658
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,260,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,425,000
Farm Payroll$748,500
Prospect Fees$0,000
Coach$300,000
Games Remaining0
Total Game Expenses$700,896
Projected Expenses$0,000
Projected Balance-$17,250,658

Salary Commitment

Year: 2015$57,173,500
Year: 2016$44,248,500
Year: 2017$29,603,500
Year: 2018$19,680,000

 Pro Payroll

Peter Mueller 5,500,000(4)
Andrej Meszaros 4,500,000(1)
Corey Moccardino 4,000,000(2)
Matt Niskanen 3,800,000(2)
Alan Claydon 3,750,000(2)
Jörg Hipp 3,500,000(3)
Jay McClement 3,000,000(4)
Flavian Ballweber 3,000,000(1)
Adam McQuaid 3,000,000(1)
Michael Funk 3,000,000(3)
Ian Messier 3,000,000(2)
Johnathon Myers 2,900,000(4)
Petr Kasparik 2,850,000(4)
Tyron Chaves 2,750,000(4)
Svatopluk Bohr 1,850,000(3)
Ove Dettman 1,150,000(3)
Vitali Simutenkov 1,000,000(1)
Dustin Boyd 1,000,000(5)
Simon Storr 925,000(1)
Enver Lisin 750,000(4)
Marian Sekeras 750,000(4)
Steve Mason 450,000(1)


 Farm Payroll

Per Salo 115,000(4)
Fredrik Sjostrom 100,000(3)
Trevor Chisholm 65,000(3)
Luc Desrosiers 65,000(5)
Ben Eager 61,000(3)
Matt D'Agostini 50,000(3)
Max Nicastro 50,000(1)
Oskars Bartulis 50,000(2)
Jens Mannerheim 50,000(3)
Denis Jillson 50,000(3)
Josh Hennessy 47,500(3)
Kristian Kudroc 45,000(2)




NYRangers

Arena
Capacity21,000
Ticket Price$49.00


Income

Current Funds$46,168,496
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,543,500
Projected Revenue$0,000

Expenses

Pro Payroll$57,500,000
Farm Payroll$710,000
Prospect Fees$0,000
Coach$314,000
Games Remaining0
Total Game Expenses$713,707
Projected Expenses$0,000
Projected Balance$46,168,496

Salary Commitment

Year: 2015$58,210,000
Year: 2016$41,785,000
Year: 2017$16,535,000
Year: 2018$5,650,000

 Pro Payroll

Marc Staal 5,000,000(3)
Henrik Lundqvist 5,000,000(2)
Jonathan Cheechoo 4,500,000(2)
Fedor Tyutin 4,200,000(2)
Chris Drury 4,000,000(1)
Clarke MacArthur 4,000,000(2)
David Fischer 4,000,000(4)
Josh Gorges 3,000,000(3)
Lars Grundvig 3,000,000(1)
Alfons Olsson 3,000,000(1)
Robert Nilsson 2,750,000(2)
Patrick Marleau 2,500,000(2)
Ryan Callahan 2,000,000(3)
Paul Mara 2,000,000(1)
R.J. Umberger 1,750,000(1)
Michael Sauer 1,650,000(4)
Lukas Ralbovsky 1,500,000(2)
Andre Churla 1,000,000(1)
Jakub Voracek 800,000(1)
Lauri Korpikoski 725,000(1)
Adam Munro 625,000(3)
Victor Hedman 500,000(2)


 Farm Payroll

Phil Lariviere 60,000(3)
Jeremie Malo 50,000(3)
Jori Lehtera 50,000(1)
Kristoffer Williamsson50,000(2)
Colby Robak 50,000(1)
Erick Galarneau 50,000(3)
Ken Rouillard 50,000(3)
Cody Eakin 50,000(2)
Julien Dorval 50,000(3)
Jamie Arniel 50,000(1)
Calvin de Haan 50,000(2)
Magnus PaajarvI 50,000(2)
Carl Klingberg 50,000(2)
Brian Dumoulin 50,000(2)




Ottawa

Arena
Capacity21,000
Ticket Price$40.00


Income

Current Funds$32,051,733
Home Games Remaining0
Avg. Attendance20,899
Avg. Revenue/Game$1,253,861
Projected Revenue$0,000

Expenses

Pro Payroll$59,750,000
Farm Payroll$1,358,000
Prospect Fees$0,000
Coach$273,500
Games Remaining0
Total Game Expenses$748,555
Projected Expenses$0,000
Projected Balance$32,051,733

Salary Commitment

Year: 2015$61,108,000
Year: 2016$41,803,000
Year: 2017$22,910,000
Year: 2018$14,600,000

 Pro Payroll

Brad Boyes 6,650,000(4)
Daniel Sedin 6,000,000(1)
Dmitri Kalinin 4,300,000(1)
Henrik Sedin 4,250,000(3)
Tuomo Ruutu 4,000,000(1)
Dennis Wideman 3,750,000(3)
Alex Auld 3,500,000(2)
Anton Volchenkov 3,500,000(2)
Daniel Briere 3,500,000(2)
Scott Hartnell 3,300,000(4)
Halvar Ekman 3,000,000(2)
Loui Eriksson 3,000,000(4)
Danny Irmen 2,000,000(1)
Kevin Bieksa 1,300,000(1)
Pekka Rinne 1,200,000(2)
Jonas Larsson 1,000,000(2)
Steve Paradis 1,000,000(4)
Alexei Semenov 1,000,000(2)
Jakub Cutta 750,000(2)
Antti Torkkeli 650,000(5)
Matt Moulson 600,000(1)
Tyler Myers 500,000(1)
Matt Duchene 500,000(2)
Nick Foligno 500,000(2)


 Farm Payroll

Josh Rechtin 100,000(1)
Alberto Schore 90,000(1)
Matthew Spiller 85,000(1)
Scottie Upshall 83,000(2)
Jimmy Howard 80,000(1)
Johan Dahlin 70,000(2)
Dmitriy Eghov 65,000(2)
Max Pacioretty 65,000(2)
Dustin Brown 60,000(3)
Wayne Simmonds 60,000(2)
Igor Bobkov 50,000(2)
Mikkel Boedker 50,000(1)
Cory Fienhage 50,000(1)
A.J. Jenks 50,000(1)
T.J. Galiardi 50,000(3)
Mike Lee 50,000(2)
Kyle Chipchura 50,000(1)
Yannick Weber 50,000(1)
Brent Reynolds 50,000(3)
Tarek Lomond 50,000(3)
Renaud Weston 50,000(3)
Rauno Moilanen 50,000(3)




Philly

Arena
Capacity21,000
Ticket Price$40.00


Income

Current Funds-$5,838,146
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,260,000
Projected Revenue$0,000

Expenses

Pro Payroll$53,050,000
Farm Payroll$205,000
Prospect Fees$0,000
Coach$237,000
Games Remaining0
Total Game Expenses$652,341
Projected Expenses$0,000
Projected Balance-$5,838,146

Salary Commitment

Year: 2015$53,255,000
Year: 2016$31,600,000
Year: 2017$20,650,000
Year: 2018$5,500,000

 Pro Payroll

Simon Gagne 6,500,000(2)
Dany Heatley 6,000,000(1)
Scott Gomez 6,000,000(3)
Matthew Stajan 4,800,000(1)
Robyn Regehr 4,750,000(1)
Herbert Ballweber 3,500,000(1)
Josh Harding 3,250,000(2)
Viljami Lahti 3,000,000(4)
Richard Petiot 3,000,000(3)
Steve Downie 2,750,000(3)
Claude Giroux 2,500,000(4)
Simon Hawerchuk 1,500,000(3)
Ryan Potulny 1,000,000(1)
Ratislav Zamrzla 900,000(3)
Otakar Maier 600,000(2)
Hubert Coish 550,000(1)
Thomas Wedlund 500,000(3)
Oleg Plotinikov 500,000(3)
Kirill Petrov 500,000(1)
Joe Colborne 500,000(1)
Martin Wainwright 450,000(2)


 Farm Payroll

Rob Perri 55,000(1)
Louis Leblanc 50,000(2)
Anders Nilsson 50,000(2)
Taylor Doherty 50,000(2)




Phoenix

Arena
Capacity21,000
Ticket Price$40.00


Income

Current Funds-$15,660,135
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,260,000
Projected Revenue$0,000

Expenses

Pro Payroll$55,390,000
Farm Payroll$1,647,500
Prospect Fees$0,000
Coach$214,500
Games Remaining0
Total Game Expenses$698,195
Projected Expenses$0,000
Projected Balance-$15,660,135

Salary Commitment

Year: 2015$57,037,500
Year: 2016$41,840,000
Year: 2017$35,990,000
Year: 2018$16,450,000

 Pro Payroll

Marian Gaborik 7,500,000(3)
Joe Thornton 6,500,000(3)
Patrice Bergeron 5,900,000(4)
Ray Emery 5,500,000(1)
Petr Resetka 4,500,000(4)
Sven Bergquist 3,250,000(1)
Chris Campoli 2,900,000(1)
Kevin Porter 2,750,000(4)
Dustin Byfuglien 2,250,000(2)
Aaron Johnson 2,000,000(2)
Joël Minville 1,750,000(4)
Marcel Goc 1,450,000(1)
Matt Blue 1,400,000(3)
Aleksander Abelev 1,250,000(3)
Christopher Fortier 1,200,000(3)
James Wisniewski 1,000,000(4)
Simon Gamache 1,000,000(1)
Sebastien Centomo 800,000(1)
Daniel Stransky 790,000(2)
Bryan Cameron 600,000(3)
Niklas Grossman 600,000(3)
Braydon Coburn 500,000(4)


 Farm Payroll

Richard Houde 175,000(2)
Elias Timander 130,000(1)
Akim Aliu 80,000(3)
Art Gaber 80,000(3)
Maxime Recchi 80,000(3)
Ian Smithson 80,000(3)
Ben Maxwell 75,000(2)
Tuomi Vatanen 75,000(2)
Antti Miettinen 70,000(3)
Jeff Dega 70,000(2)
Chris Summers 67,500(1)
Dag Abel 60,000(2)
Billy Sweatt 55,000(2)
Jeremy Morin 50,000(2)
Jordan Eberle 50,000(1)
Mark Popovic 50,000(4)
Kyle Palmieri 50,000(2)
Riley Nash 50,000(2)
Marc-Andre Bourdon 50,000(1)
Leland Irving 50,000(2)
Mark Jackson 50,000(2)
Grant McNeill 50,000(2)
Matt Foy 50,000(3)
Mika Ridanpaa 50,000(3)




Pittsburgh

Arena
Capacity21,000
Ticket Price$70.00


Income

Current Funds$97,921,967
Home Games Remaining0
Avg. Attendance20,920
Avg. Revenue/Game$2,196,643
Projected Revenue$0,000

Expenses

Pro Payroll$57,450,000
Farm Payroll$840,000
Prospect Fees$0,000
Coach$261,000
Games Remaining0
Total Game Expenses$714,037
Projected Expenses$0,000
Projected Balance$97,921,967

Salary Commitment

Year: 2015$58,290,000
Year: 2016$44,825,000
Year: 2017$33,125,000
Year: 2018$21,765,000

 Pro Payroll

Sidney Crosby 7,800,000(4)
Ilya Kovalchuk 7,500,000(4)
Ryan Whitney 7,100,000(2)
Joni Pitkanen 6,250,000(1)
Marc-Andre Fleury 4,500,000(1)
Mandek Michalski 3,500,000(3)
Kalle Narhi 3,250,000(3)
Erik Alenius 3,200,000(4)
Elfot Zabka 2,500,000(3)
Nopald Moonhand 2,400,000(4)
Benoit Pouliot 1,700,000(2)
Erik Bauch 1,500,000(1)
Nicolas Weight 1,000,000(2)
Ales Kotalik 950,000(2)
Benjamin Bonham 850,000(3)
Blair Betts 850,000(3)
Johan Shmidt 800,000(2)
Justin Peters 800,000(4)
Nikita Filatov 500,000(1)
Zach Bogosian 500,000(1)


 Farm Payroll

Manny Malhotra 75,000(3)
Carl Ott 70,000(3)
Martin Marcoux 65,000(4)
Anders Timander 65,000(1)
Mike Comrie 60,000(3)
Laszlo Varchol 60,000(3)
Charlton Loomis 50,000(3)
Matt Clark 50,000(2)
Bernard Strand 50,000(3)
Alex Chiasson 50,000(2)
Robert Czarnik 50,000(1)
Patrick Wiercioch 50,000(1)
Jakob Silfverberg 50,000(2)
Marco Cousineau 50,000(1)
Cal O'Reilly 45,000(3)




SanJose

Arena
Capacity21,000
Ticket Price$40.00


Income

Current Funds$4,323,393
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,260,000
Projected Revenue$0,000

Expenses

Pro Payroll$57,400,000
Farm Payroll$1,427,500
Prospect Fees$0,000
Coach$214,500
Games Remaining0
Total Game Expenses$720,024
Projected Expenses$0,000
Projected Balance$4,323,393

Salary Commitment

Year: 2015$58,827,500
Year: 2016$38,987,500
Year: 2017$22,625,000
Year: 2018$13,850,000

 Pro Payroll

Nikolai Zherdev 5,750,000(3)
Duncan Keith 5,250,000(1)
Martin Havlat 5,000,000(2)
Rick DiPietro 4,350,000(2)
Kyle Okposo 4,250,000(4)
Nelson Kinghorn 4,100,000(5)
Shaone Morrisonn 4,000,000(2)
Martin Skoula 3,500,000(4)
Trent Hunter 3,200,000(1)
Joe Pavelski 3,000,000(1)
Gilbert Brule 2,750,000(1)
Mikko Koivu 2,650,000(2)
Keith Yandle 2,000,000(4)
Devin Setoguchi 1,750,000(1)
Semen Varlamov 1,750,000(3)
Mark Stuart 1,600,000(1)
Ruslan Fedotenko 1,000,000(3)
Erik Karlsson 500,000(1)
Colin Wilson 500,000(1)
Maxime Tanguay 500,000(1)


 Farm Payroll

Josef Vasicek 200,000(1)
Kyle Turris 100,000(2)
Torrey Mitchel 100,000(3)
Lucas Shim 75,000(3)
Alexei Cherepanov 75,000(1)
Semyon Smirnov 60,000(1)
Michal Repik 60,000(2)
Ben Tucker 55,000(1)
Mark Fraser 52,500(2)
Mikko Koskinen 50,000(2)
Zach Boychuk 50,000(1)
Jacob Markstrom 50,000(1)
Tommy Jolette 50,000(3)
Ryan Bourque 50,000(2)
Anton Gustafsson 50,000(1)
Scott Glennie 50,000(2)
Erik Hilberg 50,000(3)
Pat White 50,000(1)
Philip McRae 50,000(1)
Martin Gemela 50,000(1)
Kenny Reynolds 50,000(1)
Yan Turcotte 50,000(1)




St.Louis

Arena
Capacity21,000
Ticket Price$40.00


Income

Current Funds$16,494,285
Home Games Remaining0
Avg. Attendance20,853
Avg. Revenue/Game$1,251,169
Projected Revenue$0,000

Expenses

Pro Payroll$33,351,000
Farm Payroll$1,173,000
Prospect Fees$0,000
Coach$237,000
Games Remaining0
Total Game Expenses$423,915
Projected Expenses$0,000
Projected Balance$16,494,285

Salary Commitment

Year: 2015$34,524,000
Year: 2016$18,390,000
Year: 2017$9,610,000
Year: 2018$4,760,000

 Pro Payroll

Matt Pettinger 4,500,000(1)
Niklas Bergfors 3,750,000(2)
Michel Ouellet 3,000,000(1)
Ryan Miller 3,000,000(1)
Justin Abdelkader 3,000,000(3)
Alexander Edler 2,500,000(4)
Jason Williams 2,100,000(4)
Mikulas Knothe 1,700,000(2)
Lee Stempniak 1,150,000(3)
Gabriel Brown 1,000,000(1)
Edwarn Conacher 1,000,000(2)
David Krejci 900,000(1)
Mirko Dittmar 826,000(1)
Dean Clark 800,000(2)
Brendan Smith 750,000(1)
Calvin Arios 650,000(2)
Steven Hill 600,000(1)
Matt Bergeron 575,000(1)
Kevin Marshall 550,000(1)
Martin Fromberg 500,000(3)
Oliver E-Larsson 500,000(2)


 Farm Payroll

Vlastimil Lasak 150,000(2)
Andreas Danielsson 80,000(2)
Francis Bouchard 73,000(1)
Evgeni Dadonov 65,000(1)
Colin Rodway 65,000(5)
Kevin Lynch 50,000(2)
Bernard Frechette 50,000(3)
Lance Nigh 50,000(1)
Luke Adam 50,000(1)
Philip Samuelsson 50,000(2)
Kevin Connauton 50,000(2)
Derek Pattenden 50,000(3)
Greg Pilote 50,000(3)
Alexei Marfin 50,000(3)
Lance Bouma 50,000(1)
Yann Sauve 50,000(1)
Tomas Cederberg 50,000(4)
Justin Schultz 50,000(1)
Bill Cooper 45,000(1)
David Perron 45,000(4)




TampaBay

Arena
Capacity21,000
Ticket Price$50.00


Income

Current Funds$79,274,542
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,575,000
Projected Revenue$0,000

Expenses

Pro Payroll$54,050,000
Farm Payroll$1,507,500
Prospect Fees$0,000
Coach$300,000
Games Remaining0
Total Game Expenses$681,189
Projected Expenses$0,000
Projected Balance$79,274,542

Salary Commitment

Year: 2015$55,557,500
Year: 2016$33,322,500
Year: 2017$16,942,500
Year: 2018$8,110,000

 Pro Payroll

Brent Seabrook 5,650,000(3)
Brooks Laich 4,500,000(4)
Zbynek Michalek 4,250,000(1)
Tim Gleason 3,750,000(1)
Jim Slater 3,750,000(2)
Colby Armstrong 3,500,000(2)
Kiril Strakov 3,500,000(4)
Tomas Malec 2,850,000(1)
Paul Martin 2,550,000(2)
Patrik Berglund 2,500,000(2)
Andy Hilbert 2,500,000(3)
Kirk Francis 2,250,000(2)
David Leneveu 1,550,000(1)
Jean-Phillipe Levasseu1,500,000(1)
Gustav Krejcov 1,500,000(2)
Feliks Matoushkin 1,450,000(1)
Antoine Vermette 1,400,000(1)
Stephane Veilleux 1,400,000(1)
Guillaume Hagidiakow 1,300,000(1)
Anton Jurista 1,000,000(1)
Gregory Campbell 900,000(1)
Ty Wishart 500,000(1)


 Farm Payroll

Ruslan Korolev 110,000(4)
Eero Ahonen 97,500(3)
Sean Bergenheim 85,000(1)
Joel Girard 80,000(1)
James vanRiemsdyk 80,000(2)
Nico Sacchetti 75,000(1)
Patrik Fagerholm 75,000(3)
Marko Niemi 75,000(3)
Patrick Sillinger 70,000(3)
Renat Ivanov 65,000(3)
Adam Henrique 50,000(1)
Brent Proulx 50,000(3)
Carl Goodwin 50,000(3)
Doug Laroche 50,000(3)
Chris Mullaly 50,000(3)
Alexander Urbom 50,000(2)
Tomas Tatar 50,000(2)
Kyle Clifford 50,000(2)
Mattias Lindstrom 50,000(2)
Troy Hesketh 50,000(2)
Hugo Legare 50,000(3)
Andrej Instinsky 50,000(3)
Derek Stepan 50,000(1)
Darcy Hordichuk 45,000(1)




Toronto

Arena
Capacity21,000
Ticket Price$55.00


Income

Current Funds-$7,158,193
Home Games Remaining0
Avg. Attendance20,982
Avg. Revenue/Game$1,546,548
Projected Revenue$0,000

Expenses

Pro Payroll$54,375,000
Farm Payroll$1,619,200
Prospect Fees$0,000
Coach$261,000
Games Remaining0
Total Game Expenses$686,039
Projected Expenses$0,000
Projected Balance-$7,158,193

Salary Commitment

Year: 2015$55,994,200
Year: 2016$43,421,700
Year: 2017$30,800,200
Year: 2018$13,362,700

 Pro Payroll

Matthew Carle 4,500,000(4)
A.J. Thelen 4,500,000(4)
Christian Backman 4,250,000(2)
Blake Wheeler 4,000,000(3)
Nick Schultz 4,000,000(1)
Pierre-Marc Bouchard 4,000,000(1)
Jiri Novotny 3,700,000(3)
Justin Pogge 3,500,000(3)
Ian White 3,200,000(4)
Erik Christensen 2,750,000(3)
Mike Commodore 2,500,000(1)
Carl Lajeunesse 2,500,000(2)
Blake Comeau 2,375,000(2)
Matt Jones 1,750,000(2)
John Mitchell 1,500,000(3)
Shawn Belle 1,500,000(3)
Tommy Cole 900,000(1)
Simon Lavallee 700,000(2)
Dmitry Golshalk 650,000(4)
Logan Couture 600,000(1)
Jonathan Ferland 550,000(2)
Halldor Njos 450,000(4)


 Farm Payroll

Andrew Gagner 125,000(2)
Dan Murphy 90,000(2)
Alexei Buteyko 90,000(1)
Grady Comstock 90,000(3)
Ryan Perrier 85,000(1)
Ryuirk Karatchoon 85,000(2)
Jonas Johansson 75,000(1)
Brandon McMillan 70,000(3)
Kurt Wight 62,700(4)
Jean-François Racine 62,500(1)
Jouni Salo 60,000(1)
Jens Aberg 60,000(3)
Sergei Bukharin 60,000(3)
Walter Mason 55,000(3)
Rob Ruff 52,500(3)
Xavier Tkaczuk 51,500(2)
Dmitri Vorobiev 50,000(1)
Brandon Burlon 50,000(1)
Darren Russell 50,000(3)
Etienne Rochette 50,000(1)
Zack Kassian 50,000(2)
Burke Kemp 50,000(3)
Andrew Campbell 50,000(1)
Bogdan Chymertys 50,000(2)
Ryan Riaboff 45,000(2)




Vancouver

Arena
Capacity21,000
Ticket Price$40.00


Income

Current Funds-$11,105,872
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,260,000
Projected Revenue$0,000

Expenses

Pro Payroll$54,250,000
Farm Payroll$1,055,100
Prospect Fees$0,000
Coach$225,500
Games Remaining0
Total Game Expenses$677,202
Projected Expenses$0,000
Projected Balance-$11,105,872

Salary Commitment

Year: 2015$55,305,100
Year: 2016$36,095,100
Year: 2017$28,612,500
Year: 2018$10,615,000

 Pro Payroll

Vincent Lecavalier 6,250,000(1)
Justin Williams 6,000,000(1)
Marc-Andre Bergeron 5,500,000(3)
Patrick Sharp 4,500,000(3)
Lukas Krajicek 4,000,000(3)
Troy Brouwer 3,800,000(4)
Cam Barker 3,500,000(5)
Wilson Bailey 3,250,000(1)
Cory Schneider 3,100,000(2)
Robert McNish 3,000,000(2)
Staffan Kronwall 2,300,000(3)
Mathieu Garon 1,400,000(1)
Kimmo Rintanen 1,400,000(1)
Stasio Rafalski 1,300,000(5)
Derek Roy 900,000(2)
Stanislav Chistov 900,000(4)
Terry Lobenstein 800,000(3)
Mark Giordano 750,000(1)
Ilya Zegouniov 600,000(3)
Ramzi Abid 550,000(4)
Wendell Malley 450,000(4)


 Farm Payroll

Mark Fistric 97,500(3)
Riku Neuvonen 87,600(2)
Fred Ferraro 75,000(2)
Frederick Meyer 65,000(2)
Oscar Moller 65,000(2)
Pavel Volodymyrov 65,000(5)
Valeri Vasilevsky 60,000(1)
Laszlo Varchol 60,000(3)
Ivan Pavlicko 50,000(4)
Lukas Kaspar 50,000(2)
Joe Falardeau 50,000(3)
Nick Spaling 50,000(1)
Milan Bartovic 50,000(2)
Thomas McCollum 50,000(1)
Hugo Savage 45,000(3)
Moritz Krupp 45,000(2)
Corbin McPherson 45,000(2)
DJ King 45,000(3)




Washington

Arena
Capacity21,000
Ticket Price$40.00


Income

Current Funds-$29,200,987
Home Games Remaining0
Avg. Attendance21,000
Avg. Revenue/Game$1,260,000
Projected Revenue$0,000

Expenses

Pro Payroll$57,955,000
Farm Payroll$1,475,000
Prospect Fees$0,000
Coach$314,000
Games Remaining0
Total Game Expenses$728,585
Projected Expenses$0,000
Projected Balance-$29,200,987

Salary Commitment

Year: 2015$59,430,000
Year: 2016$39,370,000
Year: 2017$27,205,000
Year: 2018$25,665,000

 Pro Payroll

Ales Hemsky 7,680,000(4)
Kirk Houde 5,000,000(5)
John-Michael Liles 5,000,000(1)
Mark Mitera 4,250,000(4)
Robert Earl 4,150,000(2)
Russ Goulet 4,150,000(2)
Miikka Kiprusoff 3,500,000(1)
Tim McDonald 3,500,000(4)
Denis Grebeshkov 2,750,000(1)
Jannik Hansen 2,750,000(1)
Erik Paerson 2,750,000(4)
Rostislav Olesz 2,500,000(1)
Andrew Ladd 2,250,000(4)
Mattias Ritola 1,750,000(2)
Mike Richards 1,375,000(1)
Morris Pedersen 1,250,000(2)
Garolds Malikov 1,000,000(1)
Shane O'Brien 1,000,000(3)
Brian Boyle 900,000(1)
Marcel Hossa 450,000(2)


 Farm Payroll

Andrew Raycroft 150,000(2)
Marc Littman 125,000(1)
Ivan Johnson 95,000(3)
Samuel Knotek 75,000(5)
Tommy Roy 70,000(2)
Keith Booker 65,000(4)
Doug Cote 60,000(1)
Tomas Kopecky 55,000(2)
Charles Roussel 50,000(2)
John Island 50,000(3)
David St-Jean 50,000(3)
Corey Trivino 50,000(1)
Martin Hanzal 50,000(1)
Bob Perin 50,000(3)
Trevor Swanson 50,000(3)
Adam Laplante 50,000(3)
Samuel Ranford 50,000(3)
Marcus Jaerbyn 50,000(4)
Adam King 50,000(3)
Jonathan Noiseux 50,000(3)
Phil Oreskovic 45,000(3)
Tomi Takala 45,000(5)
Ben Ondrus 45,000(2)
Taylor Pyatt 45,000(2)