Financial Report

(As of ΠΡΤΞΙΓΑ, ΝΑΚ 18 2012)

Boston

ArenaTD Garden
Capacity17š565
Ticket Price$55,00


Income

Current Funds$1š539š577
Home Games Remaining13
Avg. Attendance10š663
Avg. Revenue/Game$879š689
Projected Revenue$11š435š957

Expenses

Pro Payroll$46š600š000
Farm Payroll$2š497š600
Prospect Fees$0š000
Coach$225š500
Games Remaining28
Total Game Expenses$601š501
Projected Expenses$16š842š034
Projected Balance-$3š866š500

Salary Commitment

Year: 2021$49š097š600
Year: 2022$29š196š800
Year: 2023$10š524š800
Year: 2024$7š179š500

 Pro Payroll

Rick Nash 5š750š000(2)
Cal Clutterbuck 5š300š000(1)
Kari Lehtonen 5š100š000(1)
Marcel Goc 4š800š000(2)
Matt Lashoff 3š480š000(5)
Andrei Zubarev 3š190š000(2)
Zack Kassian 2š400š000(1)
Freddy Meyer 2š300š000(2)
Michael Blunden 2š000š000(1)
Ivan Vishnevski 1š920š000(5)
Antero Niittymaki 1š800š000(1)
Petri Kontiola 1š440š000(5)
Bryan Little 1š440š000(3)
Wayne Simmonds 1š200š000(1)
Matt Halischuk 1š080š000(3)
Nick Tarnasky 1š080š000(2)
Steven Kampfer 900š000(2)
David Ullstrom 900š000(1)
Chris Mason 520š000(2)


 Farm Payroll

Zdeno Chara 310š000(1)
Jeff Woywitka 297š500(4)
Olaf Kolzig 255š000(3)
Chris Pronger 240š000(1)
Jed Ortmayer 221š000(1)
Vesa Toskala 200š000(1)
Kristian Huselius 155š000(3)
Eric Brewer 151š300(3)
Andrei Zyuzin 150š000(3)
Nate Hagemo 132š000(2)
Marc Methot 84š000(3)
Tyler Kennedy 80š000(1)
Matt Hunwick 60š000(1)
Lukas Kaspar 42š000(4)
Radek Bonk 38š000(1)
Ned Lukacevic 36š800(1)
Geoff Platt 30š000(3)
Tom Sestito 15š000(1)




Toronto

ArenaAir Canada Center
Capacity18š819
Ticket Price$55,00


Income

Current Funds$48š275š064
Home Games Remaining14
Avg. Attendance17š619
Avg. Revenue/Game$1š453š546
Projected Revenue$20š349š644

Expenses

Pro Payroll$54š422š500
Farm Payroll$2š140š550
Prospect Fees$0š000
Coach$200š000
Games Remaining28
Total Game Expenses$692š232
Projected Expenses$19š382š505
Projected Balance$49š242š203

Salary Commitment

Year: 2021$56š563š050
Year: 2022$50š203š150
Year: 2023$11š393š950
Year: 2024$294š000

 Pro Payroll

Scott Hartnell 8š625š000(2)
Anton Belov 5š520š000(2)
Rostislav Olesz 4š600š000(1)
Chet Pickard 4š400š000(2)
Jared Cowen 3š836š000(3)
Zach Hamill 3š740š000(2)
Colby Robak 3š306š000(2)
Matthew Corrente 2š880š000(2)
Joey Hishon 2š736š000(3)
Joonas Nattinen 2š736š000(2)
Maxim Goncharov 2š640š000(2)
Anton Lander 1š824š000(3)
Anton Rodin 1š824š000(3)
Ian Cole 1š368š000(2)
Dougie Hamilton 1š237š500(2)
Brandon Saad 1š162š500(1)
John Gibson 1š162š500(2)
Nikita Kucherov 825š000(2)


 Farm Payroll

Toni Lydman 161š000(2)
Christian Berglund 153š000(1)
Sergei Shirokov 144š500(3)
Erik Ersberg 144š000(3)
Milan Kraft 130š000(3)
Mikhail Grigorenko 123š750(3)
Filip Forsberg 120š000(3)
Trent Hunter 110š000(3)
Riley Sheahan 91š200(2)
Jay Harrison 84š000(4)
Wes O'Neill 72š000(2)
Francis Lemieux 72š000(1)
Kris Chucko 72š000(4)
Mattias Ritola 72š000(5)
Mason Raymond 70š000(1)
Stefan Della Rovere 68š400(1)
Jason DeSantis 66š000(5)
Dalton Smith 62š700(3)
Cameron Gaunce 57š000(1)
Nikita Nesterov 45š000(3)
Chris Tanev 45š000(2)
Mark Letestu 45š000(1)
Tim Stapleton 45š000(1)
Jody Shelley 45š000(1)
Paul Szczechura 42š000(1)




Montreal

ArenaBell Center
Capacity21š273
Ticket Price$50,00


Income

Current Funds$5š875š927
Home Games Remaining14
Avg. Attendance16š251
Avg. Revenue/Game$1š218š902
Projected Revenue$17š064š628

Expenses

Pro Payroll$55š576š000
Farm Payroll$2š387š500
Prospect Fees$0š000
Coach$214š500
Games Remaining28
Total Game Expenses$709š488
Projected Expenses$19š865š659
Projected Balance$3š074š896

Salary Commitment

Year: 2021$57š963š500
Year: 2022$27š913š500
Year: 2023$16š588š500
Year: 2024$10š360š000

 Pro Payroll

Patrick Marleau 6š500š000(1)
Alexei Yemelin 5š520š000(2)
Michael Sauer 5š520š000(5)
Jon Quick 5š300š000(1)
James Sheppard 4š400š000(1)
Frans Nielsen 4š080š000(4)
Dennis Persson 3š740š000(3)
Michael Vernace 2š640š000(1)
Darren Helm 2š400š000(1)
Chris Kreider 2š280š000(2)
Evander Kane 2š280š000(2)
Ryan Clowe 2š000š000(1)
Sebastien Bisaillon 1š320š000(1)
Dustin Jeffrey 1š284š000(1)
Dwayne Roloson 1š200š000(3)
Stefan Legien 1š200š000(1)
Drew Shore 1š026š000(1)
John Negrin 1š026š000(1)
Antti Niemi 960š000(2)
Tyler Pitlick 900š000(1)


 Farm Payroll

Dustin Penner 290š000(4)
Tony Martensson 252š000(3)
Ryan Craig 210š000(2)
Ted Purcell 197š000(3)
Kurtis Foster 171š000(3)
Garnet Exelby 170š000(3)
Tim Brent 165š000(5)
Colby Armstrong 165š000(5)
Mathew Dumba 112š500(3)
Ben Guite 110š000(5)
Nick Schultz 110š000(3)
Chris Drury 93š500(3)
Chris Osgood 85š000(3)
Derek Meech 75š000(2)
Hugh Jessiman 54š000(1)
Casey Cizikas 52š500(3)
Nickolas Deslauriers 45š000(3)
Brandon Prust 30š000(5)




Buffalo

ArenaFirst Niagara Center
Capacity18š690
Ticket Price$55,00


Income

Current Funds$10š324š511
Home Games Remaining14
Avg. Attendance14š419
Avg. Revenue/Game$1š189š573
Projected Revenue$16š654š022

Expenses

Pro Payroll$52š971š000
Farm Payroll$2š615š250
Prospect Fees$0š000
Coach$315š000
Games Remaining29
Total Game Expenses$681š723
Projected Expenses$19š769š954
Projected Balance$7š208š579

Salary Commitment

Year: 2021$55š586š250
Year: 2022$39š581š250
Year: 2023$17š986š000
Year: 2024$382š000

 Pro Payroll

Marian Gaborik 6š460š000(3)
Carey Price 6š360š000(3)
Martin StLouis 5š500š000(2)
Ryan Whitney 4š400š000(1)
Nino Niederreiter 3š480š000(1)
Valtteri Filppula 2š900š000(1)
Pavel Valentenko 2š880š000(2)
Blake Wheeler 2š880š000(2)
Carter Ashton 2š736š000(2)
Kyle Beach 2š640š000(2)
Sidney Crosby 2š400š000(3)
Ryan O'Reilly 2š140š000(2)
Matt Pelech 1š760š000(3)
Cody Bass 1š680š000(1)
Jordan Leopold 1š320š000(2)
Ryan Murphy 1š275š000(1)
Corey Crawford 1š200š000(1)
Adam Larsson 960š000(2)


 Farm Payroll

Janne Pesonen 720š000(1)
Jose Theodore 245š250(2)
Martins Karsums 108š000(2)
Andrei Pervyshin 108š000(3)
Zbynek Michalek 100š000(5)
Jonathan Cheechoo 100š000(4)
Eric Staal 100š000(3)
Andy Hilbert 84š000(2)
Chris Butler 84š000(3)
Jan Bulis 80š000(3)
Ladislav Smid 70š000(1)
Ryan Shannon 66š000(3)
Vadim Zhelobnyuk 66š000(2)
Jim Sharrow 66š000(1)
Jonathon Kalinski 66š000(3)
Stefan Ruzicka 66š000(3)
Rostislav Klesla 61š000(1)
Paul Stastny 54š000(3)
Kamil Kreps 54š000(4)
Glen Murray 50š000(5)
Tomas Kaberle 50š000(1)
Tanner Glass 45š000(1)
Chad Rau 42š000(5)
Tim Kennedy 40š000(1)
Bryce Swan 36š000(2)
T.J. Fox 36š000(5)
David Koci 18š000(1)




Ottawa

ArenaScotiabank Place
Capacity20š500
Ticket Price$55,00


Income

Current Funds$77š075š479
Home Games Remaining14
Avg. Attendance14š224
Avg. Revenue/Game$1š176š979
Projected Revenue$16š477š706

Expenses

Pro Payroll$54š789š000
Farm Payroll$1š974š000
Prospect Fees$0š000
Coach$300š000
Games Remaining28
Total Game Expenses$695š890
Projected Expenses$19š484š927
Projected Balance$74š068š258

Salary Commitment

Year: 2021$56š763š000
Year: 2022$25š539š000
Year: 2023$19š787š500
Year: 2024$12š162š000

 Pro Payroll

Ondrej Pavelec 7š200š000(5)
Guillaume Latendresse 6š360š000(3)
Cody Franson 4š800š000(5)
Kyle Okposo 4š000š000(1)
Jaromir Jagr 3š875š000(1)
Brent Seabrook 3š480š000(1)
Kevin Shattenkirk 3š400š000(1)
Brett Sutter 3š400š000(1)
Ondrej Fiala 3š190š000(2)
Thomas McCollum 2š900š000(1)
Karl Alzner 2š400š000(1)
Kyle Brodziak 2š200š000(2)
Anton Kuryanov 2š000š000(1)
Oliver Ekman-Larsson 1š600š000(1)
Austin Watson 1š080š000(1)
Stanislav Galiev 1š080š000(1)
Gabriel Bourque 1š026š000(3)
Colby Cohen 798š000(1)


 Farm Payroll

Alexander Semin 200š000(1)
Henrik Tallinder 200š000(1)
Ty Conklin 200š000(1)
Eric Lindros 159š000(1)
Michael Rupp 159š000(1)
Eric Nystrom 144š000(2)
Jakub Cutta 105š000(2)
Ivan Baranka 84š000(1)
Anton Stralman 77š000(1)
Drew Miller 72š000(4)
Riku Helenius 72š000(1)
Scott Laughton 67š500(3)
Mario Lucia 67š500(2)
Michal Rozsival 60š000(1)
Slater Koekkoek 60š000(3)
Kyle Rogers 48š000(5)
Philip McRae 45š000(3)
Erik Condra 45š000(2)
Rasmus Bengtsson 45š000(3)
Zack Smith 42š000(4)
James Neal 22š000(3)




Washington

ArenaVerizon Center
Capacity18š398
Ticket Price$50,00


Income

Current Funds$7š323š378
Home Games Remaining14
Avg. Attendance15š200
Avg. Revenue/Game$1š139š869
Projected Revenue$15š958š166

Expenses

Pro Payroll$52š469š000
Farm Payroll$2š482š500
Prospect Fees$0š000
Coach$300š000
Games Remaining28
Total Game Expenses$673š799
Projected Expenses$18š866š366
Projected Balance$4š415š178

Salary Commitment

Year: 2021$54š951š500
Year: 2022$24š323š500
Year: 2023$17š168š000
Year: 2024$6š686š000

 Pro Payroll

Joni Pitkanen 6š250š000(1)
Justin Pogge 5š520š000(4)
Brian Lee 4š800š000(3)
Jeff Carter 4š800š000(1)
Patrice Bergeron 3š750š000(2)
Jack Campbell 3š638š000(1)
Oscar Moeller 3š400š000(1)
Tyler Ennis 3š400š000(1)
Tim Erixon 2š736š000(3)
Landon Ferraro 2š400š000(1)
Chris Brown 2š280š000(1)
Adam Henrique 2š280š000(3)
Jakub Kindl 2š000š000(1)
Alexander Frolov 1š600š000(2)
Loui Eriksson 1š440š000(1)
Duncan Siemens 900š000(1)
Tyler Biggs 825š000(2)
Erik Gustafsson 450š000(2)


 Farm Payroll

Jason Allison 353š000(5)
Ryan Suter 315š000(5)
David LeNeveu 200š000(3)
Justin Keller 192š000(3)
Jean-Pierre Dumont 165š000(5)
Alexei Kovalev 161š000(2)
Brendan Bell 144š000(3)
Ales Kotalik 125š000(2)
Ryan Strome 120š000(1)
Carl Gunnarsson 84š000(4)
Martti Jarventie 79š000(4)
Andreas Athanasiou 75š000(3)
J-Luc Grand-Pierre 73š000(2)
Sebastien Caron 65š000(2)
Aki Seitsonen 54š000(2)
Brooks Orpik 52š500(2)
Petteri Nummelin 48š000(4)
Maxime Tanguay 42š000(4)
Denis Reul 42š000(5)
Rene Bourque 38š000(4)
Joe Pavelski 30š000(3)
Manny Malhotra 25š000(3)




Carolina

ArenaRBC Center
Capacity18š680
Ticket Price$58,00


Income

Current Funds-$10š887
Home Games Remaining14
Avg. Attendance13š147
Avg. Revenue/Game$1š143š801
Projected Revenue$16š013š214

Expenses

Pro Payroll$54š541š000
Farm Payroll$281š000
Prospect Fees$0š000
Coach$300š000
Games Remaining28
Total Game Expenses$672š220
Projected Expenses$18š822š146
Projected Balance-$2š819š819

Salary Commitment

Year: 2021$54š822š000
Year: 2022$32š152š000
Year: 2023$24š632š000
Year: 2024$16š306š000

 Pro Payroll

Peter Mueller 9š500š000(1)
Simon Gagne 6š800š000(4)
Risto Korhonen 5š520š000(2)
Jiri Tlusty 5š520š000(5)
Wade Redden 3š750š000(1)
Alex Pietrangelo 3š190š000(3)
Anthony Stewart 3š100š000(1)
Tomas Tatar 2š736š000(3)
Jhonas Enroth 2š400š000(1)
Andrew Ladd 2š000š000(1)
Gilbert Brule 2š000š000(2)
Duncan Keith 1š920š000(1)
Niklas Kronwall 1š500š000(3)
Evgeni Nabokov 1š455š000(4)
NIkolay Zherdev 1š100š000(5)
Jason Chimera 900š000(3)
Nikolai Kulemin 600š000(5)
Pavel Vorobiev 550š000(5)


 Farm Payroll

Mike Egener 221š000(5)
Petr Vrana 60š000(5)




Flyers

ArenaWells Fargo Center
Capacity19š537
Ticket Price$55,00


Income

Current Funds$2š229š618
Home Games Remaining14
Avg. Attendance10š187
Avg. Revenue/Game$835š917
Projected Revenue$11š702š838

Expenses

Pro Payroll$47š160š000
Farm Payroll$1š938š400
Prospect Fees$0š000
Coach$300š000
Games Remaining30
Total Game Expenses$602š420
Projected Expenses$18š072š585
Projected Balance-$4š140š129

Salary Commitment

Year: 2021$49š098š400
Year: 2022$35š419š000
Year: 2023$24š877š000
Year: 2024$10š457š000

 Pro Payroll

Dan Ellis 5š100š000(2)
Reto Berra 4š080š000(4)
David Legwand 3š825š000(1)
Denis Grebeshkov 3š500š000(2)
Travis Zajac 3š480š000(3)
Andrei Kostitsyn 3š400š000(1)
Luca Caputi 3š400š000(1)
Ryan McDonagh 3š190š000(3)
Martin Skoula 2š700š000(4)
Jiri Hudler 2š440š000(3)
John Mitchell 2š400š000(5)
Viatcheslav Trukhno 1š920š000(3)
Marc-Andre Pouliot 1š440š000(1)
Evgeny Dadonov 1š320š000(2)
Ian White 1š200š000(3)
Jamie McBain 990š000(3)
Martin Marincin 975š000(1)
Brett MacLean 960š000(3)
Alex Goligoski 840š000(5)


 Farm Payroll

Roman Polak 240š000(2)
Robert Esche 200š000(4)
Jeremy Colliton 192š000(1)
Ryan Malone 181š000(1)
Brenden Morrow 165š000(5)
Ossi Vaananen 150š000(3)
Patrick Thoresen 144š000(2)
Dennis Wideman 144š000(1)
Mark Eaton 100š000(2)
Cristopher Gibson 90š000(3)
Petr Kalus 72š000(4)
Anton Gustafsson 68š400(1)
Mark Mancari 66š000(2)
Aaron Johnson 54š000(1)
Lauri Korpikoski 42š000(2)
Riley Emmerson 30š000(2)




New Jersey

ArenaPrudential Center
Capacity17š625
Ticket Price$45,00


Income

Current Funds$12š749š059
Home Games Remaining14
Avg. Attendance9š184
Avg. Revenue/Game$619š858
Projected Revenue$8š678š012

Expenses

Pro Payroll$30š717š000
Farm Payroll$2š521š400
Prospect Fees$0š000
Coach$300š000
Games Remaining29
Total Game Expenses$409š005
Projected Expenses$11š861š141
Projected Balance$9š565š930

Salary Commitment

Year: 2021$33š238š400
Year: 2022$26š661š900
Year: 2023$13š215š200
Year: 2024$6š158š000

 Pro Payroll

Cory Schneider 3š480š000(2)
Dan Hamhuis 3š300š000(3)
Jakub Voracek 3š190š000(2)
Mark Katic 2š880š000(3)
Doug O'Brien 2š400š000(2)
Alexander Bumagin 1š920š000(2)
Pekka Rinne 1š900š000(5)
Nail Yakupov 1š900š000(1)
Matt Moulson 1š440š000(4)
Patric Hornqvist 1š200š000(1)
Mika Zibanejad 1š200š000(2)
Kris Russell 1š200š000(1)
David Jones 1š080š000(5)
Brett Sterling 1š080š000(4)
Ian McDonald 960š000(2)
Toni Rajala 912š000(1)
Cody Eakin 675š000(1)


 Farm Payroll

Daniel Alfredsson 300š000(5)
Andrew Alberts 144š000(3)
Brent Johnson 130š000(1)
Michel Ouellet 110š000(3)
Jonas Frogren 108š000(1)
Danny Syvret 108š000(1)
Chris Kelly 106š200(3)
R.J. Umberger 99š000(4)
Alec Martinez 96š000(3)
Patrick O'Sullivan 96š000(1)
Max Friberg 90š000(3)
Dany Sabourin 84š000(2)
Fredrik Sjostrom 84š000(1)
Ole-Kristian Tollefsen84š000(2)
Josh Gorges 83š000(3)
Ville Leino 72š000(4)
Blake Comeau 72š000(3)
Dimitri Afanasenkov 68š000(3)
Viktor Stalberg 66š000(2)
Alexander Burmistrov 62š700(2)
Kevin Dallman 61š000(4)
Arturs Kulda 60š000(1)
Mark Stone 60š000(3)
Karl Stewart 54š000(4)
John Erskine 52š500(1)
Joey MacDonald 51š000(1)
Jack Johnson 48š000(3)
David Krejci 36š000(4)
Adam Pardy 36š000(5)




Pittsburgh

ArenaConsol Energy Center
Capacity18š387
Ticket Price$50,00


Income

Current Funds$14š705š135
Home Games Remaining14
Avg. Attendance16š237
Avg. Revenue/Game$1š217š790
Projected Revenue$17š049š060

Expenses

Pro Payroll$56š323š000
Farm Payroll$2š219š350
Prospect Fees$0š000
Coach$250š000
Games Remaining29
Total Game Expenses$716š980
Projected Expenses$20š792š416
Projected Balance$10š961š779

Salary Commitment

Year: 2021$58š542š350
Year: 2022$41š896š850
Year: 2023$28š283š100
Year: 2024$8š110š750

 Pro Payroll

Jarome Iginla 9š000š000(2)
Marc Staal 5š520š000(3)
Brayden Schenn 5š244š000(1)
Steve Mason 4š080š000(2)
Mike Weber 4š080š000(4)
Dmitri Kulikov 3š876š000(3)
Jordan Schroeder 3š876š000(3)
Magnus Paajarvi 3š306š000(3)
Trevor Cann 2š900š000(1)
Nazem Kadri 2š736š000(3)
Derek Stepan 2š140š000(1)
Mark Popovic 2š000š000(5)
Patrick Nemeth 2š000š000(1)
Robert Nilsson 1š500š000(5)
Alexander Urbom 1š200š000(1)
Jamie Oleksiak 1š050š000(1)
Beau Bennett 840š000(1)
Calle Jarnkrok 525š000(1)
Philip Larsen 450š000(1)


 Farm Payroll

Viktor Kozlov 250š750(4)
Clarke MacArthur 221š000(3)
Jeff Likens 192š000(2)
Jaroslav Hlinka 179š350(3)
Andrei Markov 170š000(3)
Kimmo Timonen 150š000(3)
Steve Eminger 120š000(1)
Denis Tolpeko 108š000(4)
Richard Stehlik 108š000(2)
Maxim Afinogenov 100š000(4)
Jack Christian 72š000(4)
Henrik Lundqvist 67š000(1)
Nicklas Backstrom 66š000(2)
Philip Gogulla 60š000(1)
Riley Holzapfel 57š750(2)
Nikita Alexeev 55š000(2)
Stanislav Chistov 55š000(2)
Devin Setoguchi 54š000(3)
Joakim Lindstrom 54š000(3)
Mike Brown 49š500(1)
Alex Tanguay 30š000(3)




NYRangers

ArenaMadison Square Garden
Capacity18š200
Ticket Price$60,00


Income

Current Funds$5š571š633
Home Games Remaining14
Avg. Attendance14š108
Avg. Revenue/Game$1š269š773
Projected Revenue$17š776š822

Expenses

Pro Payroll$55š278š000
Farm Payroll$2š402š538
Prospect Fees$0š000
Coach$100š000
Games Remaining30
Total Game Expenses$704š641
Projected Expenses$21š139š221
Projected Balance$2š209š234

Salary Commitment

Year: 2021$57š680š538
Year: 2022$25š429š500
Year: 2023$6š736š500
Year: 2024$4š208š000

 Pro Payroll

Alexander Popov 7š400š000(1)
Ryan Russell 7š400š000(2)
Joshua Bailey 5š060š000(2)
Dustin Tokarski 4š600š000(1)
Jeff Skinner 4š600š000(1)
Luke Schenn 4š600š000(1)
Zach Boychuk 4š600š000(1)
Blake Kessel 4š080š000(2)
Alexander Ovechkin 4š000š000(1)
Kristopher Letang 2š880š000(5)
Andy Greene 1š440š000(3)
Calvin Pickard 1š368š000(2)
Dustin Brown 670š000(4)
Vaclav Prospal 600š000(3)
Jordan Hendry 525š000(1)
Marcus Foligno 525š000(1)
Trevor Daley 480š000(2)
Teemu Hartikainen 450š000(1)


 Farm Payroll

Jason Spezza 270š000(1)
Evgeny Korolev 230š000(2)
Tomas Plekanec 221š850(1)
Mike Fisher 191š000(3)
Jamie Langenbrunner 165š000(5)
Todd Fedoruk 165š000(5)
Milan Jurcina 127š500(3)
Ryan Miller 122š188(1)
Martin Grenier 110š000(3)
Joel Ward 108š000(1)
Bruno Gervais 84š000(1)
Shawn Belle 84š000(1)
Alexander Eremenko 75š000(2)
Darcy Tucker 71š000(5)
Milan Michalek 71š000(5)
Curtis McElhinney 66š000(4)
Chad Wiseman 65š000(5)
Alexander Sulzer 60š000(3)
Andrew Peters 55š000(4)
Brad Marchand 40š000(1)
Matt Caruana 21š000(1)




NYIslander

ArenaNassau Colesium
Capacity16š250
Ticket Price$60,00


Income

Current Funds$4š766š920
Home Games Remaining14
Avg. Attendance10š594
Avg. Revenue/Game$938š101
Projected Revenue$13š133š414

Expenses

Pro Payroll$49š812š500
Farm Payroll$1š513š000
Prospect Fees$0š000
Coach$214š500
Games Remaining28
Total Game Expenses$628š537
Projected Expenses$17š599š024
Projected Balance$301š310

Salary Commitment

Year: 2021$51š325š500
Year: 2022$28š729š500
Year: 2023$15š137š000
Year: 2024$3š474š500

 Pro Payroll

Ilya Kovalchuk 11š000š000(1)
Tuukka Rask 6š360š000(3)
Nick Petrecki 4š400š000(2)
Matt Duchene 3š876š000(1)
Roman Voloshenko 3š480š000(2)
Derek Forbort 2š900š000(1)
Alex Bourret 2š880š000(3)
Ryan Stoa 2š558š500(4)
Jozef Balej 1š800š000(2)
Danick Paquette 1š600š000(1)
Viatcheslav Voynov 1š320š000(3)
Brock Nelson 1š200š000(1)
Bryan McCabe 1š125š000(2)
Matt Gilroy 990š000(3)
Matt Calvert 963š000(2)
Petr Straka 900š000(1)
Steve Ott 800š000(2)
Tommy Salo 610š000(1)
Scott Mayfield 600š000(2)
Jonas Hiller 450š000(4)


 Farm Payroll

Craig Anderson 232š000(4)
Jaroslav Svoboda 177š000(1)
Christian Ehrhoff 150š000(4)
Mikhail Grabovski 120š000(2)
Keith Ballard 105š000(2)
Daniel Carcillo 96š000(1)
Antti Pihlstrom 84š000(5)
Darrol Powe 80š000(1)
Andrew Macdonald 80š000(1)
Colin Wilson 77š000(1)
Phillip Danault 75š000(2)
Brett Festerling 72š000(2)
Jannik Hansen 60š000(3)
Alex Gudbranson 52š500(3)
P.A. Parenteau 52š500(2)




Florida

ArenaBankAtlantic Center
Capacity17š040
Ticket Price$48,00


Income

Current Funds$2š983š239
Home Games Remaining14
Avg. Attendance14š678
Avg. Revenue/Game$1š061š381
Projected Revenue$14š859š334

Expenses

Pro Payroll$53š205š000
Farm Payroll$2š381š000
Prospect Fees$0š000
Coach$300š000
Games Remaining28
Total Game Expenses$681š537
Projected Expenses$19š083š024
Projected Balance-$1š240š451

Salary Commitment

Year: 2021$55š586š000
Year: 2022$23š557š750
Year: 2023$10š856š750
Year: 2024$10š178š250

 Pro Payroll

Dany Heatley 9š100š000(5)
Shawn Matthias 7š400š000(1)
Nicolas Deschamps 4š830š000(1)
Vladimir Zharkov 4š200š000(1)
Roman Cechmanek 3š600š000(2)
Fedor Tjutin 3š125š000(2)
Jeff Petry 2š900š000(1)
Marc-Andre Cliche 2š000š000(1)
Erik Gudbranson 1š824š000(2)
Zach Budish 1š824š000(1)
Jeremy Morin 1š712š000(1)
Keaton Ellerby 1š600š000(1)
Mikael Samuelsson 1š312š500(2)
Jonathan Huberdeau 1š237š500(1)
Taylor Chorney 1š200š000(1)
Tomas Fleischmann 1š200š000(1)
Nathan Beaulieu 1š125š000(2)
Peter Budaj 900š000(2)
Nick Holden 840š000(1)
Mike Santorelli 825š000(1)
Bill Sweatt 450š000(2)


 Farm Payroll

Wojtek Wolski 290š000(4)
Sean Bergenheim 170š000(3)
Ed Jovanovski 165š750(5)
Scottie Upshall 102š000(3)
Jamie Lundmark 99š000(3)
Drew Stafford 99š000(2)
Andrew Ebbett 99š000(4)
Jeff Tambellini 99š000(5)
Jean-Francois Jacques 96š000(2)
Jack Skille 96š000(5)
Mikko Koivu 93š500(4)
Stephen Weiss 93š500(3)
Griffin Reinhart 82š500(3)
Michael Ratchuk 80š000(1)
David Booth 72š000(5)
Tomas Kopecky 66š000(3)
Brian Campbell 60š000(2)
Marek Schwarz 60š000(2)
Jason Garrison 60š000(1)
Peter Harrold 60š000(4)
Michal Repik 57š750(1)
Danny Richmond 55š000(5)
Olli Maatta 52š500(3)
Dan Sexton 49š500(2)
Jason King 48š000(5)
Patrick Eaves 42š000(1)
Chris Lawrence 20š000(1)
Scott Clemmensen 13š000(3)




Winnipeg

ArenaMTS Centre
Capacity15š015
Ticket Price$50,00


Income

Current Funds$487š107
Home Games Remaining15
Avg. Attendance11š493
Avg. Revenue/Game$861š952
Projected Revenue$12š929š280

Expenses

Pro Payroll$42š011š500
Farm Payroll$1š993š850
Prospect Fees$0š000
Coach$261š000
Games Remaining29
Total Game Expenses$539š834
Projected Expenses$15š655š173
Projected Balance-$2š238š786

Salary Commitment

Year: 2021$44š005š350
Year: 2022$28š363š750
Year: 2023$18š527š500
Year: 2024$8š401š000

 Pro Payroll

Alexander Radulov 4š800š000(2)
Yakov Rylov 4š080š000(1)
Stewe Downie 4š080š000(5)
Rob Shremp 3š625š000(1)
Ryan Ellis 3š306š000(3)
Konstantin Pushkarev 2š880š000(3)
Simon Despres 2š736š000(1)
David Aebischer 2š337š500(1)
Colton Gillies 2š200š000(3)
Jonathan Bernier 1š920š000(5)
Derek Joslin 1š760š000(2)
Anze Kopitar 1š760š000(1)
Johnny Boychuk 1š080š000(5)
Pascal Leclaire 1š062š500(2)
Erik Cole 977š500(3)
Justin Abdelkader 945š000(2)
Stefan Elliot 900š000(2)
David Desharnais 600š000(3)
Antti Miettinen 520š000(4)
Brent Burns 442š000(4)


 Farm Payroll

Nicklas Lidstrom 297š500(1)
Kyle Quincey 240š000(1)
Kyle Mclaren 140š250(1)
Oleg Saprykin 128š350(1)
Rico Fata 105š000(5)
Brad Richardson 99š000(2)
Brian Gionta 90š000(1)
Bryan Rodney 90š000(1)
Alex Plante 88š000(3)
Anton Khudobin 84š000(2)
Tyler Toffoli 75š000(3)
Patrick McNeill 72š000(4)
David Hale 72š000(1)
Noah Welch 70š000(5)
Nicklas Jensen 67š500(2)
Vladimir Sobotka 60š500(2)
Rhett Warrener 60š000(5)
Matt D'Agostini 57š750(2)
Martin Ruzicka 52š000(4)
Jamie McGinn 45š000(1)




Tampa Bay

ArenaSt.Pete Times Forum
Capacity19š758
Ticket Price$38,00


Income

Current Funds$1š657š583
Home Games Remaining15
Avg. Attendance12š523
Avg. Revenue/Game$744š025
Projected Revenue$11š160š375

Expenses

Pro Payroll$42š061š000
Farm Payroll$2š864š250
Prospect Fees$0š000
Coach$300š000
Games Remaining29
Total Game Expenses$551š527
Projected Expenses$15š994š296
Projected Balance-$3š176š338

Salary Commitment

Year: 2021$44š925š250
Year: 2022$24š091š500
Year: 2023$13š182š000
Year: 2024$10š868š000

 Pro Payroll

Vincent Lecavalier 7š225š000(2)
Cody Hodgson 4š000š000(1)
Andrej Meszaros 3š600š000(4)
Evgeny Grachev 2š568š000(1)
Jeff Frazee 2š520š000(1)
Jamie Benn 2š200š000(1)
T.J. Galiardi 2š200š000(1)
Ryan O'Marra 1š920š000(4)
David Rundblad 1š824š000(3)
Andre Petersson 1š824š000(2)
Alex Galchenyuk 1š800š000(1)
Rick Berry 1š450š000(4)
Mark Visentin 1š440š000(1)
Ivan Huml 1š330š000(5)
Angelo Esposito 945š000(1)
Matt Carle 910š000(4)
T.J. Hensick 900š000(1)
Mike Smith 800š000(5)
Tyson Barrie 750š000(1)
Guillaume Desbiens 700š000(1)
Oscar Klefbom 675š000(2)
Dan Turple 480š000(5)


 Farm Payroll

Boris Valabik 840š000(2)
Krys Barch 260š000(1)
David Backes 176š000(2)
Rocco Grimaldi 97š500(2)
Matt Taormina 96š000(4)
Martin Frk 90š000(3)
Patrik Zackrisson 84š000(4)
Anthony Aiello 84š000(4)
Radek Smolenak 84š000(3)
Tyler Eckford 73š500(1)
Oskars Bartulis 72š000(3)
Morten Madsen 72š000(3)
A.-J. Thelen 72š000(2)
M-A Bergeron 71š250(1)
Ryan Spooner 70š000(1)
Mario Scalzo 66š000(1)
Cody McLeod 60š000(5)
Adam Burish 60š000(1)
Nate Thompson 60š000(1)
Magnus Hellberg 60š000(3)
Taylor Pyatt 59š500(3)
Fabian Brunnstrom 54š000(5)
Tom Wandell 52š500(3)
Vladislav Namestnikov 52š500(1)
Matt Bartkowski 52š500(1)
Arron Asham 45š000(1)




Detroit

ArenaJoe Louis Arena
Capacity20š066
Ticket Price$55,00


Income

Current Funds$40š512š116
Home Games Remaining14
Avg. Attendance13š516
Avg. Revenue/Game$1š115š210
Projected Revenue$15š612š940

Expenses

Pro Payroll$57š921š500
Farm Payroll$1š937š400
Prospect Fees$0š000
Coach$300š000
Games Remaining28
Total Game Expenses$733š645
Projected Expenses$20š542š063
Projected Balance$35š582š993

Salary Commitment

Year: 2021$59š858š900
Year: 2022$10š246š200
Year: 2023$1š178š700
Year: 2024$200š000

 Pro Payroll

Leland Irving 6š700š000(1)
John Carlson 6š000š000(1)
Mattias Tedenby 5š300š000(1)
Travis Hamonic 5š300š000(1)
Logan MacMillan 5š300š000(1)
Ty Wishart 4š600š000(1)
Eric Tangradi 4š000š000(1)
Yann Sauve 2š736š000(2)
Oskar Osala 2š400š000(1)
Martin Biron 2š187š500(2)
Charlie Coyle 2š000š000(1)
Alex Hutchings 2š000š000(1)
Justin Faulk 2š000š000(1)
Peter Forsberg 1š500š000(1)
Eric Belanger 1š050š000(2)
Ivan Telegin 900š000(1)
Zack Phillips 825š000(2)
Patrick Wiercioch 798š000(2)
Alexander Avtsin 675š000(2)
Curtis Hamilton 675š000(1)
Julian Melchiori 525š000(2)
Michael Bournival 450š000(1)


 Farm Payroll

Mike Komisarek 210š000(3)
Jonathan Boutin 200š000(5)
Branislav Mezei 150š000(1)
Chris Conner 108š000(3)
Mike Davies 108š000(3)
Dan Boyle 88š000(1)
Kevin Connauton 79š800(3)
Zach Torquato 77š000(2)
Nick Bonino 77š000(3)
Phil Di Giuseppe 75š000(3)
Kyle Clifford 68š400(3)
Matia Marcantuoni 67š500(3)
David Clarkson 66š000(1)
Patrick Kaleta 66š000(1)
Philippe Paradis 62š700(1)
Curtis Glencross 60š000(2)
Francis Pare 55š000(1)
Johan Franzen 50š000(3)
Mat Clark 45š000(2)
Ryan Button 45š000(2)
Marek Tvrdon 45š000(3)
Seth Ambroz 45š000(3)
Martin Gernat 45š000(3)
Mikko Lehtonen 44š000(2)




St.Louis

ArenaScottrade Center
Capacity19š150
Ticket Price$55,00


Income

Current Funds$6š426š748
Home Games Remaining14
Avg. Attendance7š590
Avg. Revenue/Game$626š098
Projected Revenue$8š765š372

Expenses

Pro Payroll$32š929š000
Farm Payroll$2š373š700
Prospect Fees$0š000
Coach$300š000
Games Remaining28
Total Game Expenses$434š179
Projected Expenses$12š157š020
Projected Balance$3š035š100

Salary Commitment

Year: 2021$35š302š700
Year: 2022$27š147š200
Year: 2023$14š818š200
Year: 2024$10š395š000

 Pro Payroll

Jordan Caron 3š103š000(2)
Alexei Yashin 3š000š000(5)
Nathan Paetsch 2š880š000(3)
Nikolai Khabibulin 2š500š000(5)
Gabriel Landeskog 2š200š000(2)
Ryan Murray 2š040š000(2)
Anton Babchuk 2š000š000(2)
Dmitri Kugryshev 1š760š000(1)
Evgeny Kuznetsov 1š712š000(1)
Calvin de Haan 1š600š000(1)
Tomas Vanek 1š500š000(4)
Dylan Mcilrath 1š284š000(2)
Teemu Pulkkinen 1š284š000(1)
Robert Bortuzzo 1š200š000(1)
Matthew Lombardi 1š080š000(5)
Matt Read 1š080š000(3)
Kirill Kabanov 1š026š000(2)
Enver Lisin 960š000(4)
Mikael Tellqvist 720š000(4)


 Farm Payroll

Evgeny Artukhin 195š000(4)
Shane O'Brien 170š000(3)
Ales Hemsky 150š000(1)
Chris Bourque 144š000(2)
Malcolm Subban 116š200(3)
Ryan O'Byrne 96š000(4)
Joffrey Lupul 93š500(1)
Alex Auld 92š000(2)
David Steckel 84š000(2)
Jonathan Toews 84š000(5)
Steve Rucchin 84š000(1)
Codi Ceci 82š500(3)
Nick Ebert 82š500(3)
Alexei Kaygorodov 80š000(4)
Tom Kuehnhackl 75š000(2)
Matt Carkner 72š000(2)
Dustin Kohn 72š000(2)
Teuvo Teravainen 72š000(2)
Jim Slater 66š000(1)
Mike VanRyn 65š000(2)
Chris DiDomenico 60š000(1)
Kent Huskins 60š000(4)
Oleg Tverdovsky 60š000(5)
Brett Lebda 60š000(5)
Nikita Zaitsev 55š000(1)
Konstantin Zakharov 36š000(1)
Jimmy Bonneau 30š000(1)
Francois Bouchard 25š000(1)
Riley Cote 12š000(3)




Chicago

ArenaUnited Center
Capacity22š428
Ticket Price$55,00


Income

Current Funds$2š101š077
Home Games Remaining14
Avg. Attendance17š322
Avg. Revenue/Game$1š410š753
Projected Revenue$19š750š542

Expenses

Pro Payroll$55š449š000
Farm Payroll$2š324š169
Prospect Fees$0š000
Coach$300š000
Games Remaining29
Total Game Expenses$708š209
Projected Expenses$20š538š072
Projected Balance$1š313š547

Salary Commitment

Year: 2021$57š773š169
Year: 2022$28š139š669
Year: 2023$15š415š200
Year: 2024$14š487š850

 Pro Payroll

Alexander Perezhogin 4š800š000(5)
Jay Bouwmeester 4š250š000(1)
Nick Palmieri 4š000š000(1)
Viktor Tikhonov 4š000š000(1)
Dan Blackburn 3š910š000(4)
Peter Holland 3š638š000(2)
Patrick Berglund 3š570š000(2)
Thomas Greiss 3š480š000(5)
Jarred Tinordi 3š306š000(2)
Kirill Koltsov 3š000š000(1)
Patrice Cormier 2š736š000(1)
Kevin Porter 2š640š000(1)
Mikael Backlund 2š400š000(1)
Lauri Tukonen 2š000š000(1)
Roman Josi 1š824š000(1)
Andrew Cogliano 1š440š000(5)
Tyler Cuma 1š200š000(1)
Dustin Boyd 1š080š000(2)
Mark Scheifele 900š000(2)
T.J. Brodie 750š000(1)
Joel Edmundson 525š000(3)


 Farm Payroll

Matthew Stajan 289š850(5)
Jeff O'Neill 220š000(1)
Kiril Safronov 204š850(3)
Scott Gomez 161š000(1)
Dave Bolland 150š000(1)
Torrey Mitchell 108š000(4)
Sergei Gonchar 101š000(4)
Brian Elliott 96š000(5)
Dustin Byfuglien 84š000(2)
Yuri Trubachev 84š000(1)
Brendan Gaunce 82š500(3)
Tomas Kloucek 81š000(4)
Jason Williams 80š469(2)
Alexander Prokopyev 71š000(4)
Nikita Nikitin 66š000(2)
Milan Hejduk 61š000(3)
Karri Ramo 60š000(4)
Eric Daze 59š500(1)
John Lammers 54š000(3)
Fredrik Pettersson 50š000(1)
Denis Kulyash 48š000(1)
Ryan Stone 36š000(1)
James Sixsmith 30š000(5)
Nicholas Drazenovic 25š000(1)
Michal Handzus 21š000(5)




Nashville

ArenaBridgestone Arena
Capacity17š113
Ticket Price$90,00


Income

Current Funds$15š600š745
Home Games Remaining14
Avg. Attendance14š710
Avg. Revenue/Game$1š391š847
Projected Revenue$19š485š858

Expenses

Pro Payroll$55š488š000
Farm Payroll$1š862š200
Prospect Fees$0š000
Coach$300š000
Games Remaining28
Total Game Expenses$703š051
Projected Expenses$19š685š434
Projected Balance$15š401š169

Salary Commitment

Year: 2021$57š350š200
Year: 2022$26š924š300
Year: 2023$13š806š800
Year: 2024$11š733š000

 Pro Payroll

Evgeny Malkin 5š750š000(2)
Shea Weber 5š520š000(5)
Martin Hanzal 5š520š000(5)
Semen Varlamov 5š300š000(1)
Max Pacioretty 4š400š000(1)
Milan Lucic 4š200š000(2)
Drew Doughty 4š000š000(1)
Nick Leddy 3š638š000(1)
Nathan Gerbe 3š400š000(1)
Sergey Bobrovsky 2š280š000(2)
Brandon Sutter 2š100š000(1)
Vladimir Tarasenko 1š600š000(1)
Alexandre Burrows 1š500š000(3)
Anton Volchenkov 1š280š000(1)
Mats Zuccarello 975š000(1)
Taylor Beck 900š000(1)
Theo Peckham 800š000(1)
Taylor Doherty 750š000(1)
Ryan Callahan 600š000(1)
Colin Greening 525š000(4)
Marc-Andre Gragnani 450š000(2)


 Farm Payroll

Jonathan Ericsson 96š000(5)
Morgan Rielly 90š000(3)
Steven Zalewski 88š000(2)
Ryan Munce 84š000(1)
Jared Boll 84š000(1)
Radek Faksa 82š500(3)
Devante Smith-Pelly 79š800(3)
Michael Grabner 77š000(1)
J.T. Miller 75š000(2)
Nick Foligno 72š000(5)
Phil Oreskovic 72š000(1)
Marcus Johansson 68š400(1)
Kyle Cumiskey 66š000(2)
P.K. Subban 66š000(3)
Evan Oberg 60š500(3)
Scott Parse 60š500(1)
Brayden McNabb 57š000(2)
Ruslan Bashkirov 55š000(2)
Rod Pelley 52š500(3)
Nikolai Lemtyugov 52š500(1)
Alex Chiasson 52š500(2)
Matt Hackett 52š500(3)
Tyler Bozak 49š500(1)
Chris Neil 45š000(1)
Zenon Konopka 45š000(3)
Joachim Nermark 45š000(1)
Ch.-Olivier Roussel 45š000(3)
Marcus Kruger 45š000(1)
Cory Emmerton 44š000(2)




Colorado

ArenaPepsi Center
Capacity18š007
Ticket Price$55,00


Income

Current Funds$8š267š797
Home Games Remaining14
Avg. Attendance15š917
Avg. Revenue/Game$1š321š789
Projected Revenue$18š505š046

Expenses

Pro Payroll$54š891š000
Farm Payroll$2š401š200
Prospect Fees$0š000
Coach$300š000
Games Remaining29
Total Game Expenses$702š344
Projected Expenses$20š367š973
Projected Balance$6š404š870

Salary Commitment

Year: 2021$57š292š200
Year: 2022$35š856š950
Year: 2023$22š880š950
Year: 2024$19š606š950

 Pro Payroll

Alexander Svitov 6š900š000(1)
Benoit Pouliot 6š360š000(4)
Jordan Staal 5š520š000(5)
Dion Phaneuf 5š000š000(1)
Jeff Deslauriers 4š335š000(5)
Kris Versteeg 4š000š000(1)
Brandon Gormley 3š306š000(2)
Nigel Williams 3š190š000(2)
Roman Tesliuk 3š000š000(2)
Ryan Potulny 2š880š000(3)
Dana Tyrell 2š400š000(1)
Erik Johnson 2š400š000(5)
Jonathon Blum 2š000š000(1)
Brooks Laich 1š200š000(2)
Daniel Cleary 1š200š000(2)
Sean Couturier 1š080š000(2)
Dan Cloutier 120š000(3)


 Farm Payroll

Chris Clark 350š000(4)
Sergei Samsonov 311š000(1)
Marian Hossa 262š000(1)
Joe Sakic 250š000(1)
Mark Fistric 226š950(4)
Nicklas Backstrom 178š000(3)
Grigory Shafigulin 96š000(3)
Cory Murphy 91š000(4)
Paul Postma 84š000(5)
Zac Dalpe 80š000(1)
Cory Urquhart 66š000(5)
AndreišVasilevski 65š000(1)
Mathieu Carle 60š000(1)
Phil Kessel 60š000(4)
Zack Stortini 60š000(1)
Andrew Murray 48š000(4)
Anssi Salmela 47š250(1)
Liam Reddox 24š000(5)
Brad Lukowich 21š000(5)
Ruslan Fedotenko 21š000(5)




Edmonton

ArenaRexall Place
Capacity16š839
Ticket Price$55,00


Income

Current Funds$1š266š373
Home Games Remaining15
Avg. Attendance13š679
Avg. Revenue/Game$1š128š354
Projected Revenue$16š925š310

Expenses

Pro Payroll$54š179š750
Farm Payroll$2š463š800
Prospect Fees$0š000
Coach$300š000
Games Remaining29
Total Game Expenses$694š434
Projected Expenses$20š138š573
Projected Balance-$1š946š890

Salary Commitment

Year: 2021$56š643š550
Year: 2022$33š081š550
Year: 2023$19š211š400
Year: 2024$11š803š000

 Pro Payroll

Mathieu Aubin 7š200š000(4)
Maxim Mayorov 5š565š000(1)
Marc-Andre Fleury 5š185š000(1)
Ron Hainsey 4š983š750(2)
Mathieu Perreault 4š000š000(1)
Mikhail Stefanovich 3š740š000(3)
Lars Eller 3š190š000(3)
Thomas Hickey 2š900š000(1)
David Fischer 2š900š000(1)
Mike Green 2š880š000(2)
Brett Connolly 2š736š000(2)
Josh Harding 2š200š000(5)
T.J. Fast 2š200š000(2)
Ben Maxwell 1š440š000(5)
Tomas Kana 1š260š000(1)
Victor Rask 900š000(1)
Connor Murphy 900š000(2)


 Farm Payroll

Barret Jackman 360š000(4)
Corey Locke 261š000(1)
Dan Paille 255š000(5)
Chris Higgins 180š000(1)
Marc Savard 130š000(3)
Mike Richards 125š000(1)
Daultan Leveille 96š000(5)
Matt Niskanen 96š000(4)
Brandon Crombeen 84š000(1)
Kendall McArdle 84š000(5)
Alexei Semenov 76š000(1)
Derrick Pouliot 75š000(3)
Chad LaRose 72š000(1)
Mark Giordano 72š000(5)
Brock Beukeboom 68š400(3)
Andrei Loktionov 68š400(2)
Jerome Gauthier-Leduc 67š500(3)
Jimmy Mullin 67š500(3)
Jimmy Howard 54š000(1)
Jakob Silfverberg 52š500(2)
Jesse Winchester 49š500(2)
Jordan Schmaltz 45š000(3)
Cristobal Huet 25š000(3)




Minnesota

ArenaXcel Energy Center
Capacity18š064
Ticket Price$60,00


Income

Current Funds$1š195š893
Home Games Remaining15
Avg. Attendance12š869
Avg. Revenue/Game$1š035š476
Projected Revenue$15š532š140

Expenses

Pro Payroll$39š901š000
Farm Payroll$1š406š900
Prospect Fees$0š000
Coach$300š000
Games Remaining29
Total Game Expenses$507š413
Projected Expenses$14š714š989
Projected Balance$2š013š044

Salary Commitment

Year: 2021$41š307š900
Year: 2022$7š959š300
Year: 2023$2š448š000
Year: 2024$2š292š000

 Pro Payroll

Jake Gardiner 6š700š000(1)
Colten Teubert 6š042š000(1)
Jake Allen 4š560š000(1)
Alvaro Montoya 4š080š000(1)
John Tavares 3š876š000(1)
Luke Adam 2š280š000(2)
Chad Painchaud 1š920š000(4)
John Moore 1š600š000(1)
Chris Stewart 1š600š000(1)
Claude Giroux 1š600š000(1)
Ryan Howse 1š368š000(2)
Nick Bjugstad 960š000(1)
Jan Mursak 900š000(1)
Daniel Catenacci 840š000(2)
Brian Dumoulin 600š000(2)
Nikita Pivtsakin 525š000(1)
Jake Muzzin 450š000(1)


 Farm Payroll

Troy Brouwer 144š000(2)
Josh Godfrey 84š000(3)
Rhett Rakhshani 80š000(1)
Kyle Turris 80š000(1)
Jacob Josefson 79š800(2)
Christian Thomas 75š000(1)
David Musil 72š000(2)
Derick Brassard 72š000(4)
Ryan Wilson 72š000(4)
Akim Aliu 72š000(3)
Riley Nash 72š000(4)
Jacob Trouba 70š000(1)
Michael St. Croix 67š500(2)
Antoine Vermette 60š000(1)
Michal Neuvirth 60š000(2)
Mike Lundin 54š000(4)
Blair Jones 54š000(4)
Eric O'Dell 45š600(1)
Ryan Jones 45š000(1)
Tom Pyatt 30š000(5)
Ryan Parent 18š000(5)




Columbus

ArenaNationwide Arena
Capacity18š144
Ticket Price$48,00


Income

Current Funds$1š085š224
Home Games Remaining15
Avg. Attendance14š932
Avg. Revenue/Game$1š084š862
Projected Revenue$16š272š930

Expenses

Pro Payroll$45š956š000
Farm Payroll$2š474š850
Prospect Fees$0š000
Coach$216š000
Games Remaining29
Total Game Expenses$593š254
Projected Expenses$17š204š374
Projected Balance$153š780

Salary Commitment

Year: 2021$48š430š850
Year: 2022$28š258š850
Year: 2023$10š668š000
Year: 2024$7š829š000

 Pro Payroll

Brad Stuart 6š300š000(2)
Petr Prucha 4š350š000(2)
Artem Anisimov 4š000š000(1)
Tyler Seguin 4š000š000(1)
Louis Leblanc 3š400š000(1)
John Oduya 3š100š000(4)
Steven Stamkos 2š736š000(1)
Maxime Boisclair 2š400š000(2)
Brett Carson 2š400š000(3)
Michael Del Zotto 2š280š000(1)
Brian Boyle 1š920š000(5)
Maxime Talbot 1š920š000(2)
Robbie Earl 1š440š000(5)
Shawn Lalonde 1š200š000(1)
Patrick Lalime 1š000š000(1)
T.J. Oshie 960š000(5)
Mark McNeill 825š000(2)
Kevin Hayes 750š000(2)
Justin Schultz 525š000(2)
James Reimer 450š000(1)


 Farm Payroll

Mike Comrie 388š000(1)
Zach Parise 383š000(1)
Chris Campoli 340š850(2)
Derek Roy 217š000(4)
Jason Pominville 178š000(3)
Alexander Nikulin 177š000(3)
Nicklas Bergfors 84š000(3)
Blair Betts 83š000(4)
Brady Calla 80š000(1)
Brendan Smith 80š000(1)
Mike Zigomanis 66š000(2)
Cameron Barker 66š000(2)
Brent Sopel 61š000(4)
Jake Dowell 60š000(1)
Sami Lepisto 60š000(1)
Mikko Koskinen 55š000(1)
Davis Drewiske 48š000(5)
Viktor Alexandrov 48š000(2)




Dallas

ArenaAmerican Airlines Center
Capacity18š584
Ticket Price$50,00


Income

Current Funds$428š689
Home Games Remaining14
Avg. Attendance13š278
Avg. Revenue/Game$1š017š578
Projected Revenue$14š246š092

Expenses

Pro Payroll$45š841š250
Farm Payroll$2š054š150
Prospect Fees$0š000
Coach$300š000
Games Remaining28
Total Game Expenses$587š749
Projected Expenses$16š456š966
Projected Balance-$1š782š185

Salary Commitment

Year: 2021$47š895š400
Year: 2022$37š537š900
Year: 2023$21š692š650
Year: 2024$14š816š000

 Pro Payroll

Jaroslav Halak 5š520š000(5)
Bob Sanguinetti 4š800š000(5)
Henrik Zetterberg 4š781š250(2)
Joe Colborne 4š560š000(1)
Emerson Etem 3š306š000(2)
Maxim Lapierre 2š900š000(1)
Corey Trivino 2š880š000(5)
Teemu Laakso 2š400š000(3)
Devan Dubnyk 2š400š000(2)
Dmitri Orlov 2š280š000(2)
Jason Demers 1š920š000(3)
Robin Figren 1š920š000(2)
Sam Gagner 1š440š000(3)
Jonas Brodin 1š050š000(2)
Mark Mitera 960š000(5)
Jared Staal 912š000(1)
Carl Klingberg 912š000(1)
Joel Armia 900š000(1)


 Farm Payroll

Raffi Torres 229š500(3)
Mike Grier 210š000(3)
Grant Lewis 192š000(3)
Tuomo Ruutu 160š000(5)
Steve Kariya 130š000(5)
Sebastian Collberg 108š750(3)
Denis Parshin 96š000(5)
Mike Murphy 96š000(5)
Keith Aulie 79š800(3)
Ben Bishop 72š000(3)
Justin Mercier 66š000(5)
Andy Rogers 66š000(1)
Evan McGrath 60š000(4)
Matt Finn 60š000(3)
Andrei Pedan 60š000(2)
Jarret Stoll 59š500(3)
Tomas Kurka 59š500(3)
Dmitri Vorobiev 55š000(1)
Tomas Jurco 52š500(1)
Jay Rosehill 48š000(4)
Kyle Chipchura 48š000(2)
Brett Bulmer 45š600(3)




Phoenix

ArenaJobing.com Arena
Capacity17š534
Ticket Price$65,00


Income

Current Funds$1š425š972
Home Games Remaining14
Avg. Attendance12š427
Avg. Revenue/Game$1š211š618
Projected Revenue$16š962š652

Expenses

Pro Payroll$52š941š000
Farm Payroll$2š464š200
Prospect Fees$0š000
Coach$300š000
Games Remaining28
Total Game Expenses$679š332
Projected Expenses$19š021š288
Projected Balance-$632š664

Salary Commitment

Year: 2021$55š405š200
Year: 2022$34š151š700
Year: 2023$21š802š700
Year: 2024$3š191š700

 Pro Payroll

Roberto Luongo 8š160š000(3)
Derek Morris 5š200š000(2)
Corey Perry 4š800š000(1)
Bobby Ryan 4š800š000(3)
Nathan Horton 4š080š000(1)
Greg Nemisz 3š876š000(1)
John McFarland 3š306š000(3)
Blake Geoffrion 3š190š000(2)
Pavel Kubina 2š890š000(2)
Matt Jones 2š640š000(1)
Matt Smaby 2š350š000(5)
Cody Almond 1š824š000(3)
Kyle Follmer 1š600š000(1)
Chad Denny 1š600š000(1)
Logan Couture 1š200š000(1)
Igor Bobkov 825š000(1)
Ethan Werek 600š000(2)


 Farm Payroll

Ross Lupaschuk 220š000(2)
Johan Fransson 192š000(1)
Doug Murray 155š000(4)
Shane Doan 139š000(1)
Johannes Salmonsson 135š000(3)
Justin Williams 121š000(3)
Tom Poti 110š000(3)
Kevin Klein 110š000(5)
Mikkel Boedker 108š000(4)
Olli Jokinen 108š000(2)
Vladimir Sapozhnikov 108š000(1)
Jussi Jokinen 91š000(5)
Brandon Bochenski 81š000(5)
Colby Genoway 75š000(2)
Kurt Sauer 71š000(5)
Brad Winchester 71š000(5)
Adam Henrich 71š000(5)
Erik Christensen 70š500(1)
Chris Summers 70š000(1)
Andrej Sekera 54š000(2)
Ryan Smyth 53š000(1)
Louis Domingue 52š500(3)
Andy Miele 52š500(3)
Adam Hall 50š000(3)
Kevin Poulin 48š000(4)
John Pohl 35š700(4)
Ryan Jardine 12š000(2)




Anaheim

ArenaHonda Center
Capacity17š174
Ticket Price$60,00


Income

Current Funds$646š373
Home Games Remaining15
Avg. Attendance9š159
Avg. Revenue/Game$824š401
Projected Revenue$12š366š015

Expenses

Pro Payroll$33š293š500
Farm Payroll$2š348š025
Prospect Fees$0š000
Coach$300š000
Games Remaining29
Total Game Expenses$438š311
Projected Expenses$12š711š027
Projected Balance$301š361

Salary Commitment

Year: 2021$35š641š525
Year: 2022$27š239š525
Year: 2023$7š703š000
Year: 2024$1š668š000

 Pro Payroll

Taylor Hall 3š876š000(2)
Luca Sbisa 3š740š000(2)
Brad Ross 2š736š000(3)
James van Riemsdyk 2š640š000(1)
Dylan Olsen 2š280š000(2)
Vladimir Michalik 2š100š000(1)
Jeff Schultz 1š920š000(2)
Marco Scandella 1š824š000(2)
Matt Beleskey 1š760š000(3)
Yannick Riendeau 1š440š000(3)
Sven Baertschi 1š350š000(2)
Kirill Petrov 1š284š000(1)
Joe Morrow 1š087š500(2)
Casey Wellman 1š080š000(4)
Ryan Johansen 1š026š000(2)
Braden Holtby 750š000(1)
Brett Ponich 750š000(2)
Ty Rattie 750š000(2)
Lance Bouma 600š000(1)
Tomas Vokoun 300š000(5)


 Farm Payroll

Todd Bertuzzi 300š000(1)
Igor Mirnov 275š000(2)
Jocelyn Thibault 235š400(2)
Danny Roussin 197š625(2)
Ryan Hollweg 192š000(1)
Oleg Kvasha 168š000(4)
George Parros 159š000(1)
Alexandre Pickard 144š000(1)
Paul Gaustad 99š000(3)
Andrew Hutchinson 96š000(2)
Christian Hanson 84š000(1)
Paul Ranger 84š000(2)
Rich Peverley 77š000(1)
Matt Greene 72š000(1)
Andreas Nodl 66š000(4)
Derek MacKenzie 45š000(2)
Andrew Conboy 42š000(4)
Staffan Kronwall 12š000(5)




San Jose

ArenaHP Pavilion at San Jose
Capacity17š562
Ticket Price$60,00


Income

Current Funds-$751š196
Home Games Remaining15
Avg. Attendance13š213
Avg. Revenue/Game$1š181š664
Projected Revenue$17š724š960

Expenses

Pro Payroll$46š213š500
Farm Payroll$3š131š950
Prospect Fees$0š000
Coach$225š500
Games Remaining28
Total Game Expenses$604š524
Projected Expenses$16š926š666
Projected Balance$47š098

Salary Commitment

Year: 2021$49š345š450
Year: 2022$27š403š950
Year: 2023$10š579š450
Year: 2024$3š680š000

 Pro Payroll

Marek Svatos 5š000š000(2)
Tyler Myers 4š830š000(2)
Martin Brodeur 3š825š000(3)
Brandon Dubinsky 3š740š000(1)
Braydon Coburn 3š625š000(2)
Sergey Kostitsyn 3š570š000(1)
Johan Ryno 3š480š000(4)
Jack Hillen 3š190š000(1)
Kaspars Daugavins 3š190š000(1)
Ilya Zubov 2š400š000(1)
Tom Gilbert 2š000š000(1)
Mark Stuart 1š760š000(3)
Kevin Romy 1š440š000(1)
Robin Lehner 1š112š500(1)
Mikael Granlund 1š026š000(2)
Matt Puempel 900š000(2)
Bobby Butler 600š000(1)
Ben Eager 525š000(3)


 Farm Payroll

Kevin Marshall 880š000(2)
Andy Wozniewski 200š000(5)
Matt Ellison 192š000(1)
Marcel Hossa 150š450(3)
Daniel Briere 150š000(3)
Dennis Seidenberg 150š000(2)
Dominic Moore 150š000(3)
Jeff Glass 150š000(3)
David Moss 144š000(1)
Pavel Datsyuk 127š500(2)
Jussi Timonen 108š000(1)
Igor Radulov 100š000(3)
Niklas Grossman 99š000(1)
Stephen Peat 95š000(2)
Sam Roberts 84š000(1)
Mike York 73š000(2)
Gerald Coleman 72š000(1)
Zdenek Blatny 65š000(2)
Matt Martin 60š000(3)
Kyle Calder 53š000(2)
Sergei Korostin 18š000(3)
Vladimir Denisov 11š000(3)




LA

ArenaStaples Center
Capacity18š118
Ticket Price$55,00


Income

Current Funds$5š173š372
Home Games Remaining15
Avg. Attendance13š860
Avg. Revenue/Game$1š199š886
Projected Revenue$17š998š290

Expenses

Pro Payroll$48š344š500
Farm Payroll$2š359š150
Prospect Fees$0š000
Coach$300š000
Games Remaining29
Total Game Expenses$621š996
Projected Expenses$18š037š876
Projected Balance$5š133š786

Salary Commitment

Year: 2021$50š703š650
Year: 2022$40š616š150
Year: 2023$22š966š150
Year: 2024$8š523š750

 Pro Payroll

Brad Richards 7š960š000(2)
Miikka Tuomainen 5š830š000(2)
Jonathan Sigalet 3š480š000(4)
Martin Havlat 3š400š000(3)
Kevin Nastiuk 3š400š000(1)
Alexander Petrovic 3š300š000(2)
Cam Ward 2š975š000(5)
Scott Glennie 2š736š000(3)
Carlo Colaicovo 2š500š000(1)
Tobias Enstrom 2š400š000(3)
Danny Kristo 2š140š000(1)
Joe Thornton 1š950š000(3)
Brendan Mikkelson 1š320š000(3)
Kirill Lyamin 1š232š500(5)
Matt Cooke 1š050š000(3)
Mitch Wahl 1š026š000(3)
Gregg McKegg 720š000(1)
Maxim Kitsyn 675š000(1)
Kevin Weekes 250š000(4)


 Farm Payroll

Timofei Shishkanov 284š000(2)
Kip Miller 210š000(1)
Jonas Ahnelov 99š000(2)
Stanislav Lascek 95š000(5)
Jon Merrill 91š200(3)
Jan Hrdina 89š250(5)
Josef Hrabal 84š000(3)
Keith Yandle 84š000(4)
Nathan Oystrick 84š000(3)
Paul Martin 82š500(1)
Dmitrij Jaskin 82š500(1)
Olivier Roy 82š500(1)
Zemgus Girgensons 75š000(3)
Joe Ryan 72š000(5)
Bryan Bickell 66š000(3)
Jamie Arniel 62š700(3)
Ryan Sproul 60š000(2)
Sami Vatanen 60š000(1)
Aaron Bader 60š000(2)
Quinton Howden 57š000(2)
Chad Kolarik 55š000(1)
Daniel Winnik 54š000(4)
Sean McMorrow 54š000(4)
Ryan Carter 54š000(4)
Boone Jenner 52š500(3)
Dainius Zubrus 50š000(1)
Cameron Atkinson 48š000(4)
Shane McColgan 45š000(3)
Matt Butcher 36š000(5)
Steve Bernier 30š000(1)




Calgary

ArenaScotiabank Saddledome
Capacity19š289
Ticket Price$49,00


Income

Current Funds$8š507š974
Home Games Remaining15
Avg. Attendance18š229
Avg. Revenue/Game$1š339š748
Projected Revenue$20š096š220

Expenses

Pro Payroll$54š990š000
Farm Payroll$2š444š750
Prospect Fees$0š000
Coach$237š000
Games Remaining29
Total Game Expenses$703š314
Projected Expenses$20š396š107
Projected Balance$8š208š087

Salary Commitment

Year: 2021$57š434š750
Year: 2022$22š269š750
Year: 2023$11š746š750
Year: 2024$7š070š000

 Pro Payroll

Miikka Kiprusoff 9š860š000(2)
Marc-Edouard Vlasic 5š520š000(5)
Cody Goloubef 5š300š000(1)
Nikita Filatov 4š600š000(1)
Pierre-Marc Bouchard 4š335š000(3)
Patrick Kane 4š000š000(1)
Spencer Machacek 3š400š000(1)
Victor Hedman 2š900š000(1)
David Perron 2š900š000(1)
Mark Pysyk 2š400š000(1)
Erik Karlsson 2š000š000(1)
Cam Fowler 2š000š000(1)
Ryan Nugent-Hopkins 2š000š000(1)
Brandon Kozun 1š600š000(1)
Alexander Khokhlachev 900š000(1)
Brian Boucher 825š000(1)
Chris Thorburn 450š000(2)


 Farm Payroll

Martin Gerber 350š000(5)
Markus Naslund 350š000(4)
Marek Zidlicky 210š000(3)
Ryan Getzlaf 200š000(5)
Kevin Bieksa 170š000(5)
Zigmund Palffy 153š000(4)
Sergei Fedorov 150š000(4)
Branko Radivojevic 131š750(3)
Vernon Fiddler 96š000(2)
Rob Blake 85š000(4)
Kyle Palmieri 80š000(1)
Denis Gauthier 80š000(5)
Linus Omark 80š000(1)
Steve Montador 72š000(2)
Jordan Eberle 70š000(1)
Peter Regin 60š000(1)
Jeremy Roenick 50š000(1)
Mike Hoeffel 45š000(2)
Alexander Edler 12š000(4)




Vancouver

ArenaRogers Arena
Capacity18š860
Ticket Price$55,00


Income

Current Funds$2š328š057
Home Games Remaining15
Avg. Attendance14š662
Avg. Revenue/Game$1š209š607
Projected Revenue$18š144š105

Expenses

Pro Payroll$53š825š000
Farm Payroll$2š275š000
Prospect Fees$0š000
Coach$237š000
Games Remaining29
Total Game Expenses$687š037
Projected Expenses$19š924š061
Projected Balance$548š101

Salary Commitment

Year: 2021$56š100š000
Year: 2022$33š711š000
Year: 2023$24š302š000
Year: 2024$20š750š000

 Pro Payroll

Jacob Markstrom 6š360š000(5)
Yannick Weber 5š565š000(1)
Roman Cervenka 5š520š000(5)
Marek Zagrapan 4š800š000(2)
Ryan Kesler 4š200š000(1)
Trevor Lewis 4š080š000(4)
Nigel Dawes 3š625š000(2)
Zach Bogosian 3š306š000(1)
Matt Foy 2š400š000(1)
Daniel Girardi 1š920š000(4)
Adam McQuaid 1š600š000(1)
Michael Frolik 1š440š000(5)
Rick Dipietro 1š400š000(5)
Roman Hamrlik 1š377š000(3)
Gregory Campbell 1š320š000(3)
Niklas Hjalmarsson 1š200š000(1)
Nik Antropov 1š060š000(1)
Richard Panik 912š000(1)
Jaden Schwartz 900š000(1)
Jared Knight 840š000(1)


 Farm Payroll

Jan Heida 270š000(3)
Tim Connolly 260š000(2)
Jason Arnott 260š000(2)
Igor Grigorenko 194š000(2)
Brett Clark 160š000(2)
Dylan Hunter 144š000(1)
Chris Kunitz 110š000(3)
Drayson Bowman 108š000(3)
Eric Fehr 108š000(1)
Adam Mair 102š000(1)
Andrew Marshall 96š000(3)
Peter Smrek 96š000(3)
Mark Barberio 60š000(3)
Jason Zucker 60š000(2)
Codey Burki 60š000(3)
Mike Dunham 55š000(3)
Marc Denis 52š000(1)
Mark Bell 50š000(2)
Drew Fata 30š000(4)