Financial Report

(As of Tuesday, May 31 2016)

Anaheim

ArenaHonda Center
Capacity17,174
Ticket Price$32.00


Income

Current Funds$30,683,719

Expenses

Pro Payroll$79,010,250
Farm Payroll$573,833
Prospect Fees$130,626
Coach$0,000
Games Remaining75
Total Game Expenses$972,131
Projected Expenses$72,909,795
Projected Balance$7,894,518

Salary Commitment

Year: 2015$79,584,083
Year: 2016$60,196,333
Year: 2017$44,850,000
Year: 2018$38,100,000

Pro Payroll

Patrick Kane 10,500,000(4)
P.K. Subban 9,000,000(4)
Pekka Rinne 7,000,000(4)
Mikko Koivu 6,750,000(3)
Milan Lucic 6,000,000(1)
Jarome Iginla 5,333,333(2)
Andy Greene 5,000,000(4)
Marc Methot 4,760,000(2)
Willie Mitchell 4,250,000(1)
Nick Bjugstad 4,100,000(4)
Patrik Elias 2,750,000(1)
Ryan Ellis 2,500,000(4)
Drew Stafford 2,175,000(2)
Antoine Vermette 1,875,000(2)
Matt Bartkowski 1,750,000(1)
Joe Vitale 1,116,667(2)
Jonas Gustavsson 1,000,000(1)
Riley Sheahan 950,000(1)
Jason Zucker 900,250(1)
Nate Guenin 800,000(1)
Tomas Kopecky 500,000(1)


Farm Payroll

Adam Pardy 100,000(1)
Simon Gagne 90,000(1)
Malcolm Subban 86,333(2)
Dmitrij Jaskin 77,500(1)
Tye McGinn 62,500(1)
Dylan Reese 57,500(1)
Daniel Paille 50,000(1)
TJ Galiardi 50,000(1)




Boston

ArenaTD Garden
Capacity17,565
Ticket Price$27.00


Income

Current Funds$32,968,191

Expenses

Pro Payroll$72,570,000
Farm Payroll$521,917
Prospect Fees$44,250
Coach$0,000
Games Remaining65
Total Game Expenses$891,904
Projected Expenses$57,973,791
Projected Balance$12,555,396

Salary Commitment

Year: 2015$73,091,917
Year: 2016$59,633,750
Year: 2017$48,341,667
Year: 2018$31,325,000

Pro Payroll

Claude Giroux 8,275,000(4)
Rick Nash 7,800,000(3)
David Krejci 7,250,000(4)
Zdeno Chara 6,916,667(3)
Kevin Shattenkirk 5,275,000(4)
Dan Hamhuis 4,500,000(1)
Steve Mason 4,100,000(2)
Bryan Bickell 4,000,000(2)
Wayne Simmonds 3,975,000(4)
Matt Beleskey 3,800,000(4)
Adam McQuaid 2,750,000(4)
Tommy Wingels 2,475,000(2)
Jimmy Hayes 2,300,000(3)
Travis Moen 1,850,000(1)
Marek Zidlicky 1,000,000(1)
Sergei Gonchar 1,000,000(1)
Scottie Upshall 1,000,000(1)
Derek Roy 1,000,000(1)
Stephen Weiss 1,000,000(1)
Anders Lindback 875,000(1)
Matt Cullen 800,000(1)
Luke Glendening 628,333(2)


Farm Payroll

Brett Connolly 102,500(1)
Matt Fraser 100,000(1)
Paul Postma 88,750(2)
Viktor Fasth 63,167(1)
David Warsofsky 60,000(1)
Brian McGrattan 57,500(1)
Daniel Cleary 50,000(1)




Buffalo

ArenaFirst Niagara Center
Capacity19,070
Ticket Price$24.00


Income

Current Funds$12,973,503

Expenses

Pro Payroll$70,827,629
Farm Payroll$661,250
Prospect Fees$99,467
Coach$0,000
Games Remaining82
Total Game Expenses$873,029
Projected Expenses$71,588,346
Projected Balance-$58,614,843

Salary Commitment

Year: 2015$71,488,879
Year: 2016$64,942,212
Year: 2017$59,075,962
Year: 2018$54,775,962

Pro Payroll

Ryan Getzlaf 8,250,000(4)
Zach Parise 7,538,462(4)
Jason Spezza 7,500,000(4)
Corey Crawford 6,000,000(4)
Paul Martin 4,850,000(4)
Scott Hartnell 4,750,000(4)
Carl Soderberg 4,750,000(4)
Cam Fowler 4,000,000(3)
Marco Scandella 4,000,000(4)
Colin Wilson 3,937,500(4)
Charlie Coyle 3,200,000(4)
Mikael Granlund 3,000,000(2)
Zack Kassian 1,750,000(1)
Tanner Pearson 1,400,000(2)
Sami Vatanen 1,262,500(1)
Zemgus Girgensons 894,167(1)
Jon Merrill 840,000(1)
Matt Frattin 800,000(1)
Chris Driedger 755,000(2)
Martin Marincin 700,000(1)
Oscar Lindberg 650,000(2)


Farm Payroll

Martin Jones 300,000(3)
Michael Paliotta 92,500(1)
Petr Straka 92,500(1)
Stefan Matteau 61,250(2)
Jamie McBain 60,000(1)
Jesse Blacker 55,000(1)




Calgary

ArenaScotiabank Saddledome
Capacity19,289
Ticket Price$30.00


Income

Current Funds$40,306,778

Expenses

Pro Payroll$72,570,500
Farm Payroll$804,667
Prospect Fees$84,589
Coach$0,000
Games Remaining67
Total Game Expenses$895,851
Projected Expenses$60,021,996
Projected Balance$26,115,446

Salary Commitment

Year: 2015$73,375,167
Year: 2016$47,925,000
Year: 2017$32,975,000
Year: 2018$17,400,000

Pro Payroll

Sidney Crosby 8,700,000(4)
Ben Bishop 5,950,000(2)
Patrick Sharp 5,900,000(2)
Bryan Little 4,700,000(3)
Jori Lehtera 4,700,000(4)
David Backes 4,500,000(1)
Alexei Emelin 4,100,000(3)
Mark Giordano 4,020,000(1)
Jake Muzzin 4,000,000(4)
Mikkel Boedker 3,750,000(1)
Joel Ward 3,275,000(3)
Mathieu Perreault 3,000,000(2)
Roman Polak 2,750,000(1)
Blake Comeau 2,400,000(3)
Robyn Regehr 2,000,000(1)
Dave Bolland 1,625,000(1)
Eric Gryba 1,250,000(1)
Patrick Eaves 1,150,000(1)
Mark Borowiecki 1,100,000(3)
Matt Cooke 1,000,000(1)
Anton Volchenkov 1,000,000(1)
Calvin Pickard 850,500(1)
Stephen Gionta 850,000(1)


Farm Payroll

Steve Downie 175,000(1)
Nathan Beaulieu 100,000(2)
Jordan Leopold 100,000(1)
Mike Richards 100,000(1)
Justin Peters 95,000(1)
Damien Brunner 64,667(1)
Chris Summers 60,000(1)
Jason LaBarbera 60,000(1)
Patrick Kaleta 50,000(1)




Carolina

ArenaPNC Arena
Capacity18,680
Ticket Price$24.00


Income

Current Funds$19,820,411

Expenses

Pro Payroll$55,904,643
Farm Payroll$266,167
Prospect Fees$138,998
Coach$0,000
Games Remaining82
Total Game Expenses$686,705
Projected Expenses$56,309,808
Projected Balance-$36,489,397

Salary Commitment

Year: 2015$56,170,810
Year: 2016$39,083,893
Year: 2017$29,007,143
Year: 2018$23,507,143

Pro Payroll

Shea Weber 7,857,143(4)
Semyon Varlamov 5,900,000(4)
Tyler Myers 5,500,000(4)
Craig Smith 4,250,000(4)
Victor Hedman 4,000,000(2)
David Jones 4,000,000(1)
Johnny Oduya 3,750,000(2)
Mark Stone 3,500,000(3)
Chris Kreider 2,475,000(1)
Nick Spaling 2,200,000(1)
Patrick Maroon 2,000,000(3)
SalaryRet Crl1 1,625,000(1)
Vernon Fiddler 1,250,000(1)
Jhonas Enroth 1,250,000(1)
Matt Hunwick 1,200,000(2)
Jesper Fast 950,000(2)
Aleksander Barkov 925,000(1)
Paul Byron 900,000(1)
Morgan Rielly 894,167(1)
Boone Jenner 778,333(1)
Marc-Andre Cliche 700,000(1)


Farm Payroll

Andrew Copp 92,500(2)
Rickard Rakell 89,417(1)
Bogdan Yakimov 84,250(2)




Chicago

ArenaUnited Center
Capacity19,717
Ticket Price$17.00


Income

Current Funds$28,950,056

Expenses

Pro Payroll$55,377,500
Farm Payroll$367,500
Prospect Fees$74,858
Coach$0,000
Games Remaining82
Total Game Expenses$680,730
Projected Expenses$55,819,858
Projected Balance-$26,869,802

Salary Commitment

Year: 2015$55,745,000
Year: 2016$39,400,833
Year: 2017$27,875,000
Year: 2018$10,225,000

Pro Payroll

Jeff Skinner 5,725,000(4)
Evander Kane 5,250,000(3)
Mikhail Grabovski 5,000,000(3)
Artem Anisimov 4,500,000(4)
Vincent Lecavalier 4,500,000(3)
Niklas Backstrom 3,416,670(1)
Torey Krug 3,400,000(1)
Rene Bourque 3,333,330(1)
Ron Hainsey 2,833,333(2)
Alex Galchenyuk 2,800,000(2)
Nail Yakupov 2,500,000(2)
Ian Cole 2,100,000(3)
Eric Gelinas 1,575,000(2)
Ryan Spooner 950,000(2)
Kevin Hayes 900,000(1)
Matt Dumba 894,167(1)
Ryan Murray 894,167(1)
Greg Pateryn 800,000(3)
Beau Bennett 800,000(1)
Jeremy Morin 800,000(1)
Anthony Duclair 772,500(2)
Sven Andrighetto 633,333(1)
Tyler Bunz 500,000(1)
John Curry 500,000(1)


Farm Payroll

Trevor Smith 152,500(1)
Brian Flynn 95,000(2)
Christian Thomas 60,000(1)
Dylan McIlrath 60,000(1)




Colorado

ArenaPepsi Center
Capacity18,007
Ticket Price$32.00


Income

Current Funds$24,614,363

Expenses

Pro Payroll$77,502,855
Farm Payroll$538,300
Prospect Fees$68,814
Coach$0,000
Games Remaining69
Total Game Expenses$952,561
Projected Expenses$65,726,681
Projected Balance$3,688,020

Salary Commitment

Year: 2015$78,041,155
Year: 2016$68,427,855
Year: 2017$44,969,522
Year: 2018$33,519,522

Pro Payroll

Ryan Suter 7,538,462(4)
Henrik Zetterberg 6,083,333(4)
Marc-Andre Fleury 5,750,000(4)
Andrei Markov 5,750,000(2)
Jeff Carter 5,272,727(4)
Joffrey Lupul 5,250,000(3)
Martin St. Louis 5,000,000(1)
Marian Gaborik 4,875,000(4)
Mike Fisher 4,400,000(2)
Alec Martinez 4,000,000(4)
Dennis Seidenberg 4,000,000(3)
Tyler Johnson 3,333,333(2)
Martin Hanzal 3,100,000(2)
Lauri Korpikoski 2,500,000(2)
Lance Bouma 2,200,000(3)
John Mitchell 1,800,000(2)
David Savard 1,300,000(1)
Eric Brewer 1,000,000(1)
Jacob De La Rose 925,000(2)
Carlo Colaiacovo 900,000(1)
Taylor Beck 875,000(1)
Ben Chiarot 850,000(2)
Curtis McElhinney 800,000(2)


Farm Payroll

Matt Ellis 89,417(1)
Stuart Percy 86,333(1)
Carter Ashton 85,050(1)
Luke Gazdic 80,000(1)
Joe Whitney 75,000(1)
Patrice Cormier 65,000(1)
Jason Akeson 57,500(1)




Columbus

ArenaNationwide Arena
Capacity18,144
Ticket Price$28.00


Income

Current Funds$35,316,732

Expenses

Pro Payroll$62,588,462
Farm Payroll$653,833
Prospect Fees$100,034
Coach$0,000
Games Remaining77
Total Game Expenses$772,467
Projected Expenses$59,479,992
Projected Balance$23,388,543

Salary Commitment

Year: 2015$63,242,295
Year: 2016$43,865,379
Year: 2017$30,188,462
Year: 2018$24,288,462

Pro Payroll

Kris Letang 7,250,000(4)
Derek Stepan 6,500,000(4)
Kari Lehtonen 5,900,000(3)
Duncan Keith 5,538,462(4)
Mike Cammalleri 5,000,000(4)
T.J. Oshie 4,175,000(2)
John-Michael Liles 3,875,000(1)
Mike Ribeiro 3,500,000(2)
Jaromir Jagr 3,500,000(1)
Zbynek Michalek 3,200,000(2)
Frans Nielsen 2,750,000(1)
Brian Elliott 2,500,000(2)
Chris Phillips 2,500,000(1)
Ben Lovejoy 1,100,000(1)
Craig Adams 1,000,000(1)
Sean Bergenheim 1,000,000(1)
Kyle Chipchura 875,000(1)
Rob Klinkhammer 725,000(1)
Milan Michalek 700,000(1)
Jack Skille 500,000(1)
Marcel Goc 500,000(1)


Farm Payroll

Thomas Greiss 150,000(2)
Oscar Klefbom 89,417(1)
Mirco Mueller 89,417(2)
Andrew Ebbett 80,000(1)
Corey Tropp 62,500(1)
Nate Prosser 62,500(2)
Zach Boychuk 60,000(1)
Justin Falk 60,000(1)




Dallas

ArenaAmerican Airlines Center
Capacity18,532
Ticket Price$30.00


Income

Current Funds$27,627,835

Expenses

Pro Payroll$52,533,332
Farm Payroll$56,250
Prospect Fees$212,932
Coach$0,000
Games Remaining82
Total Game Expenses$643,933
Projected Expenses$52,802,514
Projected Balance-$25,174,679

Salary Commitment

Year: 2015$52,589,582
Year: 2016$26,220,832
Year: 2017$9,613,333
Year: 2018$4,250,000

Pro Payroll

David Van Der Gulik 9,000,000(1)
Luca Sbisa 9,000,000(1)
Ben Street 4,500,000(3)
John Klingberg 4,250,000(4)
Ales Hemsky 4,000,000(2)
Colton Orr 3,499,999(2)
Rob Scuderi 3,375,000(2)
Jacob Markstrom 1,550,000(2)
Alex Chiasson 1,200,000(1)
Sean Monahan 925,000(1)
Sam Bennett 925,000(2)
Patrik Nemeth 900,000(2)
Curtis Lazar 894,167(2)
Derrick Pouliot 863,333(2)
Joe Morrow 863,333(1)
Ryan Hartman 863,333(3)
Matt Donovan 825,000(1)
Brett Ritchie 814,167(1)
Shane Prince 700,000(1)
Greg McKegg 700,000(1)
Brendan Ranford 610,000(1)
Landon Ferraro 600,000(1)
Matt Hackett 600,000(2)
Max Reinhart 575,000(1)
Curtis Hamilton 500,000(1)


Farm Payroll

Ryan Bourque 56,250(1)




Detroit

ArenaJoe Louis Arena
Capacity20,027
Ticket Price$30.00


Income

Current Funds$35,600,956

Expenses

Pro Payroll$67,929,167
Farm Payroll$967,250
Prospect Fees$34,305
Coach$0,000
Games Remaining77
Total Game Expenses$840,619
Projected Expenses$64,727,629
Projected Balance$23,009,631

Salary Commitment

Year: 2015$73,146,417
Year: 2016$52,954,167
Year: 2017$30,225,000
Year: 2018$18,975,000

Pro Payroll

Pavel Datsyuk 7,500,000(2)
Daniel Sedin 7,000,000(3)
Ryan Kesler 6,875,000(4)
Braden Holtby 6,100,000(4)
Brandon Saad 6,000,000(4)
James Wisniewski 5,500,000(2)
Dennis Wideman 5,250,000(2)
Radim Vrbata 5,000,000(1)
Alex Goligoski 4,600,000(1)
Patric Hornqvist 4,250,000(3)
Troy Brouwer 3,666,667(1)
Thomas Vanek 3,250,000(2)
Marcus Kruger 1,325,000(1)
Casey Cizikas 1,000,000(1)
Andrej Meszaros 1,000,000(1)
Lubomir Visnovsky 1,000,000(1)
Jordie Benn 700,000(1)
Andy Andreoff 587,500(2)
Michael Hutchinson 575,000(1)
Patrick Dwyer 500,000(1)
David Schlemko 500,000(1)


Farm Payroll

Ladislav Smid 350,000(2)
Deryk Engelland 291,667(2)
Mark Fraser 100,000(1)
Niklas Svedberg 65,583(1)
Taylor Fedun 60,000(1)
Michael Ryder 50,000(1)
Tyler Kennedy 50,000(1)




Edmonton

ArenaRexall Place
Capacity16,839
Ticket Price$30.00


Income

Current Funds$30,255,172

Expenses

Pro Payroll$48,679,718
Farm Payroll$0,000
Prospect Fees$106,337
Coach$0,000
Games Remaining82
Total Game Expenses$594,952
Projected Expenses$48,786,055
Projected Balance-$18,530,883

Salary Commitment

Year: 2015$48,679,718
Year: 2016$32,144,763
Year: 2017$22,347,263
Year: 2018$9,700,000

Pro Payroll

Brent Burns 5,760,000(2)
Matt Moulson 5,000,000(4)
Ryan McDonagh 4,700,000(4)
Marc-Edouard Vlasic 4,250,000(3)
Tyler Bozak 4,200,000(3)
Kevin Klein 2,900,000(3)
James Reimer 2,300,000(1)
Antoine Roussel 2,000,000(2)
Marcus Foligno 1,875,000(1)
Alex Stalock 1,600,000(1)
Ben Smith 1,500,000(1)
Joe Colborne 1,275,000(1)
Mark Pysyk 1,125,000(2)
Andrej Nestrasil 912,500(2)
Kevin Fiala 894,167(1)
Chris Terry 875,000(1)
J.T. Miller 874,125(1)
Ryan Strome 863,333(1)
Darnell Nurse 863,333(3)
Joakim Andersson 815,000(1)
Keegan Lowe 738,330(1)
Taylor Chorney 700,000(1)
Colton Sceviour 650,000(1)
Drew Shore 575,000(1)
Adam Cracknell 500,000(1)
Devin Setoguchi 500,000(1)
Thomas Hickey 433,930(3)


Farm Payroll




Florida

ArenaBB&T Center
Capacity19,250
Ticket Price$30.00


Income

Current Funds$29,045,727

Expenses

Pro Payroll$63,114,167
Farm Payroll$207,500
Prospect Fees$39,987
Coach$0,000
Games Remaining82
Total Game Expenses$772,703
Projected Expenses$63,361,654
Projected Balance-$34,315,927

Salary Commitment

Year: 2015$63,321,667
Year: 2016$55,025,000
Year: 2017$40,350,000
Year: 2018$23,750,000

Pro Payroll

Nicklas Backstrom 6,700,000(4)
Nick Leddy 5,500,000(4)
Jaroslav Halak 4,500,000(3)
Brad Marchand 4,500,000(2)
Roman Josi 4,000,000(4)
Josh Gorges 3,900,000(3)
Justin Braun 3,800,000(4)
Brendan Gallagher 3,750,000(4)
Kyle Turris 3,500,000(3)
Reilly Smith 3,425,000(2)
Jannik Hansen 2,500,000(3)
Jakub Kindl 2,400,000(2)
Matt Calvert 2,200,000(3)
Barret Jackman 2,000,000(2)
Trevor Lewis 1,525,000(1)
Darcy Kuemper 1,250,000(1)
Shawn Thornton 1,200,000(1)
Viktor Stalberg 1,100,000(1)
Michal Rozsival 1,000,000(1)
David Pastrnak 925,000(2)
Zac Rinaldo 850,000(2)
Kevan Miller 800,000(1)
Colin McDonald 625,000(1)
Scott Harrington 589,167(1)
Mike McKenna 575,000(2)


Farm Payroll

Brian Gibbons 75,000(1)
Tim Jackman 70,000(1)
Brandon Manning 62,500(1)




LA

ArenaStaples Center
Capacity18,118
Ticket Price$19.00


Income

Current Funds$22,595,515

Expenses

Pro Payroll$64,331,667
Farm Payroll$127,500
Prospect Fees$130,040
Coach$0,000
Games Remaining82
Total Game Expenses$787,673
Projected Expenses$64,589,207
Projected Balance-$41,993,692

Salary Commitment

Year: 2015$64,459,167
Year: 2016$37,557,500
Year: 2017$28,341,667
Year: 2018$19,091,667

Pro Payroll

Steven Stamkos 7,500,000(1)
Sergei Bobrovsky 7,425,000(4)
Jordan Eberle 6,000,000(4)
Mike Smith 5,666,667(4)
Valtteri Filppula 5,000,000(3)
Dmitry Kulikov 4,333,333(2)
James van Riemsdyk 4,250,000(3)
Michael Del Zotto 3,875,000(2)
Erik Johnson 3,750,000(1)
Marcus Johansson 3,750,000(1)
Kyle Palmieri 1,466,667(1)
Dalton Prout 1,075,000(1)
Linden Vey 1,000,000(1)
Tuomo Ruutu 950,000(2)
Tom Wilson 894,167(1)
Peter Holland 775,000(1)
Kevin Connauton 683,333(1)
Michael Chaput 650,000(1)
Chad Ruhwedel 650,000(1)
Nicolas Deslauriers 637,500(1)
Cory Conacher 625,000(1)
Jeff Zatkoff 600,000(1)
Mark Barberio 600,000(1)
Philip Varone 600,000(1)
Oliver Lauridsen 575,000(1)
James Sheppard 500,000(1)
Keith Aulie 500,000(1)


Farm Payroll

Magnus Paajarvi 70,000(1)
Cameron Schilling 57,500(2)




Minnesota

ArenaXcel Energy Center
Capacity17,954
Ticket Price$29.00


Income

Current Funds$14,379,881

Expenses

Pro Payroll$71,541,667
Farm Payroll$428,750
Prospect Fees$79,263
Coach$0,000
Games Remaining76
Total Game Expenses$878,655
Projected Expenses$66,777,752
Projected Balance-$11,399,063

Salary Commitment

Year: 2015$71,970,417
Year: 2016$53,699,167
Year: 2017$47,041,667
Year: 2018$37,291,667

Pro Payroll

Tuukka Rask 7,000,000(4)
Tyler Seguin 5,750,000(4)
Brooks Orpik 5,500,000(4)
Nick Foligno 5,500,000(4)
Jimmy Howard 5,291,667(4)
Anton Stralman 4,500,000(4)
Francois Beauchemin 4,500,000(3)
Jiri Hudler 4,000,000(1)
Anders Lee 3,750,000(4)
Paul Gaustad 3,250,000(1)
Kyle Okposo 2,800,000(1)
Cal Clutterbuck 2,750,000(2)
Mark Streit 2,625,000(3)
Mark Stuart 2,625,000(3)
Steve Ott 2,600,000(1)
Brian Boyle 2,000,000(2)
Matt Hendricks 1,850,000(2)
Yannick Weber 1,500,000(1)
Michael Raffl 1,100,000(1)
Scott Gomez 1,000,000(1)
Maxim Lapierre 1,000,000(1)
Brayden McNabb 650,000(1)


Farm Payroll

Mattias Ekholm 103,750(1)
Matt Martin 100,000(1)
Andrew Agozzino 60,000(1)
Stanislav Galiev 57,500(2)
Conor Allen 57,500(1)
Mike Weaver 50,000(1)




Montreal

ArenaBell Centre
Capacity21,287
Ticket Price$30.00


Income

Current Funds$35,820,476

Expenses

Pro Payroll$68,488,483
Farm Payroll$1,062,084
Prospect Fees$157,244
Coach$0,000
Games Remaining76
Total Game Expenses$850,095
Projected Expenses$64,607,239
Projected Balance$20,361,563

Salary Commitment

Year: 2015$69,550,567
Year: 2016$53,438,483
Year: 2017$34,100,150
Year: 2018$34,100,150

Pro Payroll

Alex Ovechkin 9,538,462(4)
Johnny Boychuk 6,000,000(4)
Ryan Miller 6,000,000(2)
Matt Niskanen 5,750,000(4)
Derick Brassard 5,000,000(4)
Brian Gionta 4,250,000(2)
Johan Franzen 3,954,545(4)
Travis Hamonic 3,857,143(4)
Ondrej Palat 3,333,333(2)
Trevor Daley 3,300,000(2)
Tom Gilbert 2,800,000(1)
Jaden Schwartz 2,350,000(1)
Jake Allen 2,350,000(2)
Dominic Moore 1,500,000(1)
Andrew MacDonald 1,260,000(1)
Jiri Tlusty 1,000,000(1)
Curtis Glencross 1,000,000(1)
Olli Jokinen 1,000,000(1)
Radko Gudas 991,667(1)
Mike Santorelli 875,000(1)
Dylan Olsen 775,000(1)
Korbinian Holzer 750,000(1)
Cedric Paquette 633,333(1)
Kris Versteeg 220,000(1)


Farm Payroll

David Rundblad 105,000(2)
David Musil 89,417(1)
Olli Maatta 89,417(1)
Johan Larsson 80,000(1)
Danny Biega 75,500(1)
Nikita Nesterov 74,250(1)
Garrett Wilson 67,500(1)
Carl Klingberg 65,000(1)
Jordan Szwarz 63,000(1)
Michael Sgarbossa 60,500(1)
Petter Granberg 60,000(1)
Matt Lindblad 60,000(1)
Craig Cunningham 57,500(1)
Will Acton 57,500(1)
Corey Potter 57,500(1)




Nashville

ArenaBridgestone Arena
Capacity17,113
Ticket Price$28.00


Income

Current Funds$40,067,218

Expenses

Pro Payroll$59,595,004
Farm Payroll$372,500
Prospect Fees$115,515
Coach$0,000
Games Remaining72
Total Game Expenses$732,720
Projected Expenses$52,755,822
Projected Balance$28,711,180

Salary Commitment

Year: 2015$59,967,504
Year: 2016$42,792,500
Year: 2017$34,250,000
Year: 2018$15,950,000

Pro Payroll

Paul Stastny 7,000,000(3)
Ryan Callahan 5,800,000(4)
John Tavares 5,500,000(3)
Jeff Petry 5,500,000(4)
Clarke MacArthur 4,650,000(4)
Nikita Nikitin 4,500,000(1)
Jonathan Bernier 4,150,000(2)
Josh Bailey 3,300,000(3)
Jared Spurgeon 2,666,667(1)
Matt Greene 2,500,000(3)
Eric Nystrom 2,500,000(2)
Shawn Matthias 2,300,000(1)
Ryan Garbutt 1,800,000(2)
Eddie Lack 1,150,000(1)
Riley Nash 1,150,000(1)
Jarret Stoll 1,000,000(1)
Hampus Lindholm 894,167(1)
Jacob Trouba 894,167(1)
Mark Scheifele 863,333(1)
Brock Nelson 810,000(1)
Victor Bartley 666,670(1)


Farm Payroll

Andrei Vasilevskiy 92,500(2)
Michael Bournival 60,000(1)
Brad Hunt 60,000(1)
Zac Dalpe 60,000(1)
Brandon McMillan 50,000(1)
Mark Fistric 50,000(1)




NewJersey

ArenaPrudential Center
Capacity17,625
Ticket Price$30.00


Income

Current Funds$43,526,880

Expenses

Pro Payroll$72,921,433
Farm Payroll$420,000
Prospect Fees$74,552
Coach$0,000
Games Remaining59
Total Game Expenses$895,317
Projected Expenses$52,823,697
Projected Balance$27,504,183

Salary Commitment

Year: 2015$73,341,433
Year: 2016$54,278,096
Year: 2017$46,008,096
Year: 2018$37,841,429

Pro Payroll

Eric Staal 8,250,000(1)
Dion Phaneuf 7,000,000(4)
Cory Schneider 6,000,000(4)
Jordan Staal 6,000,000(4)
Gabriel Landeskog 5,571,429(4)
Oliver Ekman-Larsson 5,500,000(4)
Mats Zuccarello 4,500,000(4)
Ryan Johansen 4,000,000(2)
Brad Stuart 3,600,000(2)
Cam Atkinson 3,500,000(3)
Brenden Dillon 3,270,000(4)
Andrew Cogliano 3,000,000(3)
Andrew Shaw 2,000,000(1)
Erik Cole 2,000,000(1)
John Moore 1,666,667(3)
Lee Stempniak 1,000,000(1)
Simon Despres 900,000(1)
Jacob Josefson 800,000(1)
Joakim Nordstrom 766,670(1)
Matt Nieto 759,167(1)
Ryan Carter 625,000(1)
Steven Kampfer 612,500(2)
Joni Ortio 600,000(1)
Evgeni Nabokov 500,000(1)
Daniel Briere 500,000(1)


Farm Payroll

Eric O'Dell 70,000(1)
Jerry D'Amigo 65,000(1)
Philip Samuelsson 60,000(1)
Peter Harrold 60,000(1)
Jordan Martinook 57,500(2)
Gabriel Dumont 57,500(1)
Colby Robak 50,000(1)




NYIsles

ArenaBarcleys Center
Capacity15,795
Ticket Price$27.00


Income

Current Funds$21,593,185

Expenses

Pro Payroll$44,060,833
Farm Payroll$756,333
Prospect Fees$177,494
Coach$0,000
Games Remaining82
Total Game Expenses$548,715
Projected Expenses$44,994,660
Projected Balance-$23,401,475

Salary Commitment

Year: 2015$44,817,166
Year: 2016$24,752,999
Year: 2017$12,279,999
Year: 2018$5,333,333

Pro Payroll

Roberto Luongo 5,333,333(4)
Alexandre Burrows 4,500,000(2)
Kevin Bieksa 4,000,000(3)
Justin Schultz 3,900,000(1)
Justin Williams 3,250,000(2)
Stephane Robidas 3,000,000(2)
David Legwand 3,000,000(1)
Jamie McGinn 2,950,000(1)
Brad Richardson 2,083,333(3)
Patrick Wiercioch 2,000,000(1)
Blair Jones 1,500,000(1)
Martin Brodeur 1,000,000(1)
Seth Jones 925,000(1)
Elias Lindholm 925,000(1)
Tomas Hertl 925,000(1)
Alexander Wennberg 925,000(2)
Andre Burakovsky 894,167(1)
Kerby Rychel 863,333(3)
Antti Raanta 750,000(1)
Chris Tierney 711,667(2)
Matt Tennyson 625,000(1)


Farm Payroll

SalaryRet Nyi1 220,000(1)
Patrick Bordeleau 150,000(1)
Troy Bodie 150,000(1)
Mike Blunden 150,000(1)
Griffin Reinhart 86,333(2)




NYRangers

ArenaMadison Square Garden
Capacity18,006
Ticket Price$30.00


Income

Current Funds$22,147,007

Expenses

Pro Payroll$66,472,083
Farm Payroll$471,050
Prospect Fees$111,070
Coach$0,000
Games Remaining82
Total Game Expenses$817,734
Projected Expenses$67,054,203
Projected Balance-$44,907,196

Salary Commitment

Year: 2015$66,943,133
Year: 2016$47,939,583
Year: 2017$39,683,333
Year: 2018$21,833,333

Pro Payroll

Bobby Ryan 7,250,000(4)
Carey Price 6,500,000(3)
Blake Wheeler 5,600,000(4)
TJ Brodie 4,650,000(4)
Jason Garrison 4,600,000(3)
Sean Couturier 4,333,333(4)
Nazem Kadri 4,100,000(1)
Lars Eller 3,500,000(3)
Clayton Stoner 3,250,000(3)
Karl Alzner 2,800,000(2)
Tyson Barrie 2,600,000(1)
Brayden Schenn 2,500,000(1)
Brandon Prust 2,500,000(1)
Dwight King 1,950,000(2)
Cody Eakin 1,900,000(1)
Jared Boll 1,700,000(2)
Nick Holden 1,650,000(2)
Cody Hodgson 1,050,000(1)
Adam Lowry 828,333(1)
Tyler Pitlick 761,250(1)
Vincent Trocheck 661,667(1)
Zach Trotman 625,000(1)
Michael Ferland 600,000(1)
Dustin Tokarski 562,500(1)


Farm Payroll

Anton Lander 98,750(2)
Brandon Gormley 85,050(1)
Stefan Elliott 85,000(1)
Ty Rattie 77,250(1)
Jonathon Blum 67,500(1)
Alex Petrovic 57,500(2)




Ottawa

ArenaCanadian Tire Centre
Capacity19,153
Ticket Price$17.00


Income

Current Funds$29,487,292

Expenses

Pro Payroll$53,082,874
Farm Payroll$317,583
Prospect Fees$236,658
Coach$0,000
Games Remaining82
Total Game Expenses$654,111
Projected Expenses$53,637,115
Projected Balance-$24,149,823

Salary Commitment

Year: 2015$53,400,457
Year: 2016$22,418,416
Year: 2017$10,186,333
Year: 2018$10,100,000

Pro Payroll

Brian Campbell 7,142,875(1)
Cam Ward 6,300,000(1)
Andrej Sekera 5,500,000(4)
Tyler Ennis 4,600,000(4)
Sam Gagner 3,200,000(1)
Chris Kelly 3,000,000(1)
SalaryRet Ott1 2,750,000(1)
Mika Zibanejad 2,625,000(2)
Robin Lehner 2,225,000(2)
Stephane Veilleux 2,000,000(2)
Zack Smith 1,887,500(2)
Mark Fayne 1,700,000(1)
Nathan MacKinnon 925,000(1)
Rasmus Ristolainen 925,000(1)
Marko Dano 925,000(2)
Shayne Gostisbehere 925,000(2)
Jake McCabe 925,000(1)
Rocco Grimaldi 925,000(2)
Tobias Rieder 853,333(1)
Calle Jarnkrok 735,000(1)
Victor Rask 680,833(1)
Bryan Rust 652,500(1)
Damon Severson 605,833(2)
Michael Latta 575,000(1)
Ryan Wilson 500,000(1)


Farm Payroll

Emile Poirier 86,333(3)
Jonathan Marchessault 60,000(1)
Max Friberg 58,750(2)
John Scott 57,500(1)
Travis Morin 55,000(2)




Philly

ArenaWells Fargo Center
Capacity19,537
Ticket Price$32.00


Income

Current Funds$32,699,912

Expenses

Pro Payroll$73,639,667
Farm Payroll$0,000
Prospect Fees$127,688
Coach$0,000
Games Remaining69
Total Game Expenses$899,602
Projected Expenses$62,072,530
Projected Balance$22,704,722

Salary Commitment

Year: 2015$73,639,667
Year: 2016$55,352,500
Year: 2017$48,608,333
Year: 2018$45,033,333

Pro Payroll

Henrik Lundqvist 8,500,000(4)
Drew Doughty 7,000,000(4)
Anze Kopitar 6,800,000(1)
Brandon Dubinsky 5,850,000(4)
Jason Pominville 5,600,000(4)
Jamie Benn 5,250,000(2)
Justin Faulk 4,833,333(4)
Niklas Kronwall 4,750,000(4)
Max Pacioretty 4,500,000(4)
Adam Henrique 4,000,000(4)
Mikael Backlund 3,575,000(3)
Jan Hejda 2,000,000(1)
Jason Chimera 2,000,000(1)
Tim Gleason 2,000,000(1)
Al Montoya 1,050,000(1)
Brenden Morrow 1,000,000(1)
Nikita Zadorov 894,167(2)
Chris Brown 850,500(1)
Brian Strait 775,000(1)
Nikita Kucherov 711,667(1)
Shane O'Brien 600,000(1)
Mat Clark 600,000(2)
Jack Hillen 500,000(1)


Farm Payroll




Arizona

ArenaGila River Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$22,977,881

Expenses

Pro Payroll$74,723,334
Farm Payroll$1,039,467
Prospect Fees$72,138
Coach$0,000
Games Remaining76
Total Game Expenses$924,816
Projected Expenses$70,286,041
Projected Balance-$11,192,960

Salary Commitment

Year: 2015$75,762,801
Year: 2016$50,495,500
Year: 2017$39,466,667
Year: 2018$31,116,667

Pro Payroll

Jakub Voracek 8,250,000(4)
Vladimir Tarasenko 7,500,000(4)
Henrik Sedin 7,000,000(3)
Marc Staal 5,700,000(4)
Dan Girardi 5,500,000(4)
Keith Yandle 5,250,000(1)
Jonas Hiller 4,500,000(1)
Jonas Brodin 4,166,667(4)
David Desharnais 3,500,000(2)
Tyler Toffoli 3,250,000(2)
Jared Cowen 3,100,000(2)
Brad Richards 3,000,000(1)
David Clarkson 2,000,000(1)
Jay Harrison 1,875,000(1)
Shawn Horcoff 1,750,000(1)
Andrew Hammond 1,350,000(3)
Dale Weise 1,025,000(1)
Martin Erat 1,000,000(2)
David Booth 1,000,000(1)
Dainius Zubrus 1,000,000(1)
Filip Forsberg 894,167(1)
Jamie Oleksiak 875,000(1)
Petr Mrazek 737,500(1)
Ryan Malone 500,000(1)


Farm Payroll

Jonathan Drouin 89,417(2)
Teuvo Teravainen 89,417(2)
Joel Armia 89,417(1)
Connor Murphy 86,333(1)
Nicklas Jensen 86,333(1)
Emerson Etem 85,050(1)
Nick Cousins 84,250(1)
Josh Leivo 79,250(1)
Kevin Poulin 60,000(1)
Jayson Megna 60,000(1)
Marek Mazanec 57,500(1)
Eric Tangradi 57,500(1)
Kyle Cumiskey 57,500(1)
Peter Regin 57,500(1)




Pittsburgh

ArenaConsol Energy Center
Capacity18,387
Ticket Price$22.00


Income

Current Funds$22,970,123

Expenses

Pro Payroll$75,471,664
Farm Payroll$89,000
Prospect Fees$67,215
Coach$0,000
Games Remaining77
Total Game Expenses$922,291
Projected Expenses$71,016,423
Projected Balance-$10,183,774

Salary Commitment

Year: 2015$77,360,664
Year: 2016$54,666,667
Year: 2017$41,250,000
Year: 2018$39,500,000

Pro Payroll

Evgeni Malkin 9,500,000(4)
Phil Kessel 8,000,000(4)
Joe Thornton 6,750,000(2)
Alex Pietrangelo 6,500,000(4)
Joe Pavelski 6,000,000(4)
Jay Bouwmeester 5,400,000(4)
Braydon Coburn 4,500,000(1)
Andrew Ladd 4,400,000(1)
Niklas Hjalmarsson 4,100,000(4)
Alex Tanguay 3,500,000(1)
Brendan Smith 2,750,000(2)
Calvin de Haan 1,966,667(2)
Justin Abdelkader 1,800,000(1)
Jay Beagle 1,750,000(3)
Christian Ehrhoff 1,500,000(1)
Jay McClement 1,200,000(2)
Frederik Andersen 1,150,000(1)
Alexander Semin 1,100,000(1)
Freddie Hamilton 908,330(1)
Kyle Brodziak 900,000(1)
Seth Griffith 759,167(1)
John Gibson 752,500(1)
Philipp Grubauer 750,000(2)
Teemu Pulkkinen 735,000(1)
Jordan Schroeder 600,000(1)


Farm Payroll

Joey Hishon 89,000(1)




SanJose

ArenaSAP Center
Capacity17,562
Ticket Price$19.00


Income

Current Funds$18,334,500

Expenses

Pro Payroll$71,641,667
Farm Payroll$756,583
Prospect Fees$28,731
Coach$0,000
Games Remaining59
Total Game Expenses$883,256
Projected Expenses$52,112,096
Projected Balance-$9,752,786

Salary Commitment

Year: 2015$72,398,250
Year: 2016$56,575,000
Year: 2017$39,208,333
Year: 2018$30,851,190

Pro Payroll

Ryan O'Reilly 7,500,000(4)
Patrick Marleau 6,666,667(2)
Dougie Hamilton 5,750,000(4)
Zach Bogosian 5,142,857(4)
Brandon Sutter 4,375,000(4)
Jack Johnson 4,357,143(3)
Devan Dubnyk 4,333,333(4)
Jussi Jokinen 4,000,000(3)
Chris Kunitz 3,850,000(2)
Karri Ramo 3,800,000(1)
Jakob Silfverberg 3,750,000(4)
Pascal Dupuis 3,750,000(2)
Luke Schenn 3,600,000(1)
Michael Grabner 3,000,000(1)
Chris Neil 1,900,000(1)
Mike Weber 1,666,667(1)
Gregory Campbell 1,500,000(2)
Brian Dumoulin 800,000(2)
Andrew Desjardins 800,000(2)
Tim Erixon 600,000(1)
Drayson Bowman 500,000(1)


Farm Payroll

Alexandre Bolduc 92,500(1)
Keaton Ellerby 89,417(1)
Laurent Brossoit 65,917(1)
Steven Pinizzotto 61,250(1)
Luke Adam 60,000(1)
Justin Shugg 60,000(1)
Harry Zolnierczyk 60,000(1)
Tomas Vincour 60,000(1)
Sean Collins 57,500(1)
Tom Sestito 50,000(1)
Eriah Hayes 50,000(1)
Dana Tyrell 50,000(1)




StLouis

ArenaScottrade Center
Capacity19,150
Ticket Price$20.00


Income

Current Funds$31,188,280

Expenses

Pro Payroll$51,350,988
Farm Payroll$569,083
Prospect Fees$97,853
Coach$0,000
Games Remaining82
Total Game Expenses$634,365
Projected Expenses$52,017,924
Projected Balance-$20,829,644

Salary Commitment

Year: 2015$51,920,071
Year: 2016$32,596,167
Year: 2017$15,516,667
Year: 2018$10,350,000

Pro Payroll

Gustav Nyquist 4,750,000(4)
Carl Hagelin 4,000,000(4)
John Carlson 3,966,667(3)
Ondrej Pavelec 3,900,000(2)
David Perron 3,812,500(1)
Patrik Berglund 3,700,000(2)
Jason Demers 3,400,000(1)
Chris Stewart 3,334,821(1)
SalaryRet Stl1 3,250,000(2)
Evgeny Kuznetsov 3,000,000(2)
Alex Killorn 2,550,000(1)
Nathan Gerbe 1,750,000(1)
Michal Neuvirth 1,625,000(2)
Kyle Clifford 1,600,000(4)
Torrey Mitchell 1,200,000(3)
Brett Bellemore 1,000,000(1)
Nate Schmidt 812,000(2)
Devante Smith-Pelly 800,000(1)
Zach Redmond 750,000(1)
Matt Halischuk 750,000(1)
Christian Folin 725,000(2)
Chris Butler 675,000(1)


Farm Payroll

Anton Khudobin 225,000(1)
William Karlsson 83,083(1)
Adam Clendening 76,000(1)
Anthony Peluso 67,500(2)
TJ Brennan 67,500(1)
Daniel Carcillo 50,000(1)




TampaBay

ArenaAmalie Arena
Capacity19,204
Ticket Price$27.00


Income

Current Funds$25,902,721

Expenses

Pro Payroll$75,503,750
Farm Payroll$855,500
Prospect Fees$12,620
Coach$0,000
Games Remaining75
Total Game Expenses$931,364
Projected Expenses$69,852,320
Projected Balance$755,429

Salary Commitment

Year: 2015$76,359,250
Year: 2016$52,600,000
Year: 2017$38,900,000
Year: 2018$28,775,000

Pro Payroll

Erik Karlsson 6,500,000(4)
Logan Couture 6,000,000(4)
Matt Duchene 6,000,000(4)
Alexander Steen 5,800,000(2)
Marian Hossa 5,275,000(4)
Alexander Edler 5,000,000(4)
Tomas Plekanec 5,000,000(1)
Antti Niemi 4,500,000(3)
Dan Boyle 4,500,000(1)
Matt Read 3,625,000(3)
Shane Doan 2,700,000(1)
Chris Higgins 2,500,000(2)
Daniel Winnik 2,250,000(2)
Nick Schultz 2,250,000(2)
Danny DeKeyser 2,187,500(1)
Darren Helm 2,125,000(1)
Cody Franson 2,000,000(1)
Eric Fehr 2,000,000(3)
Cam Talbot 1,450,000(1)
Michael Stone 1,150,000(1)
Johnny Gaudreau 925,000(1)
Jean-Gabriel Pageau 900,000(2)
Gabriel Bourque 866,250(1)


Farm Payroll

Erik Gudbranson 250,000(1)
Grant Clitsome 206,667(1)
Ryan Murphy 86,333(1)
Michael Kostka 80,000(1)
Brad Malone 65,000(1)
Jordan Caron 60,000(1)
Dan Ellis 57,500(1)
Chris Porter 50,000(1)




Toronto

ArenaAir Canada Centre
Capacity18,819
Ticket Price$30.00


Income

Current Funds$26,392,196

Expenses

Pro Payroll$46,564,121
Farm Payroll$327,750
Prospect Fees$149,577
Coach$0,000
Games Remaining82
Total Game Expenses$573,676
Projected Expenses$47,041,448
Projected Balance-$20,649,252

Salary Commitment

Year: 2015$46,891,871
Year: 2016$26,860,000
Year: 2017$16,375,000
Year: 2018$5,875,000

Pro Payroll

Dustin Brown 5,875,000(4)
Fedor Tyutin 4,500,000(3)
Kyle Quincey 4,250,000(1)
Craig Anderson 4,200,000(3)
Nicklas Grossmann 3,500,000(1)
Mason Raymond 3,150,000(2)
Tomas Tatar 2,750,000(2)
SalaryRet Tor2 2,600,000(1)
SalaryRet Tor1 1,875,000(2)
Mark Letestu 1,800,000(3)
Erik Haula 1,000,000(2)
Scott Hannan 1,000,000(1)
David Moss 1,000,000(1)
Ray Emery 1,000,000(1)
Brandon Pirri 925,000(1)
Valeri Nichushkin 925,000(1)
Tomas Jurco 900,000(2)
Jonathan Huberdeau 894,166(1)
Vladislav Namestnikov 874,125(1)
Brandon Kozun 803,330(1)
Markus Granlund 767,500(1)
Cody Goloubef 750,000(2)
Brian Lashoff 725,000(1)
Manny Malhotra 500,000(1)


Farm Payroll

Joakim Lindstrom 81,500(1)
Ryan White 80,000(1)
Nick Shore 60,000(2)
Jussi Rynnas 56,250(1)
Dany Heatley 50,000(1)




Vancouver

ArenaRogers Arena
Capacity18,910
Ticket Price$20.00


Income

Current Funds$29,551,841

Expenses

Pro Payroll$46,802,496
Farm Payroll$1,693,584
Prospect Fees$165,440
Coach$0,000
Games Remaining82
Total Game Expenses$593,433
Projected Expenses$48,661,520
Projected Balance-$19,109,679

Salary Commitment

Year: 2015$48,496,080
Year: 2016$39,606,080
Year: 2017$16,828,330
Year: 2018$11,150,000

Pro Payroll

Brooks Laich 4,500,000(2)
Christopher Tanev 4,450,000(4)
Jake Gardiner 4,050,000(4)
Colin Fraser 3,499,999(2)
Matt Stajan 3,125,000(3)
Derek Dorsett 2,650,000(4)
Colin Greening 2,650,000(2)
Ben Scrivens 2,300,000(1)
SalaryRet Van1 2,175,000(2)
Nate Thompson 1,600,000(2)
PA Parenteau 1,500,000(1)
Cody McCormick 1,500,000(2)
Reto Berra 1,450,000(2)
Andrej Sustr 1,450,000(2)
Tanner Glass 1,450,000(2)
Cody McLeod 1,333,330(3)
Chris Thorburn 1,200,000(1)
Ryan Reaves 1,125,000(3)
Robert Bortuzzo 1,050,000(2)
Tomas Fleischmann 1,000,000(1)
Bo Horvat 894,167(2)
Raphael Diaz 700,000(1)
Tyson Strachan 650,000(1)
Bryan Allen 500,000(1)


Farm Payroll

Micheal Haley 350,000(2)
Eric Boulton 150,000(1)
Chad Johnson 130,000(1)
Brandon Bollig 125,000(1)
Richard Panik 97,500(1)
Jordan Nolan 95,000(3)
Sven Baertschi 90,000(1)
Slater Koekkoek 89,417(2)
Corban Knight 75,000(1)
Adam Burish 61,667(2)
Frank Corrado 57,500(1)
Ryan Stanton 57,500(1)
Richard Bachman 57,500(2)
Zach Sill 57,500(1)
Bryce Salvador 50,000(1)
Jesse Joensuu 50,000(1)
Keith Ballard 50,000(1)
B.J. Crombeen 50,000(1)




Washington

ArenaVerizon Center
Capacity18,506
Ticket Price$30.00


Income

Current Funds$33,234,364

Expenses

Pro Payroll$88,125,000
Farm Payroll$939,167
Prospect Fees$190,298
Coach$0,000
Games Remaining73
Total Game Expenses$1,088,469
Projected Expenses$79,458,243
Projected Balance$1,743,673

Salary Commitment

Year: 2015$89,064,167
Year: 2016$58,625,000
Year: 2017$56,600,000
Year: 2018$44,350,000

Pro Payroll

Jonathan Toews 10,500,000(4)
Corey Perry 8,625,000(4)
Patrice Bergeron 6,875,000(4)
Mike Green 6,000,000(3)
Jonathan Quick 5,800,000(4)
Brent Seabrook 5,800,000(1)
Dustin Byfuglien 5,200,000(1)
James Neal 5,000,000(3)
Michael Frolik 4,300,000(4)
Loui Eriksson 4,250,000(1)
Jonathan Ericsson 4,250,000(4)
Benoit Pouliot 4,000,000(4)
Boyd Gordon 3,000,000(1)
Kris Russell 2,600,000(1)
Mike Hoffman 2,000,000(1)
Nick Bonino 1,900,000(1)
Drew Miller 1,350,000(1)
Derek MacKenzie 1,300,000(2)
Erik Condra 1,250,000(3)
Steve Bernier 1,000,000(1)
Andrew Campbell 1,000,000(1)
Matt Irwin 800,000(1)
Keith Kinkaid 725,000(2)
Andre Benoit 600,000(1)


Farm Payroll

Mark Arcobello 110,000(1)
Justin Fontaine 100,000(1)
Brad Boyes 100,000(1)
J.T. Brown 95,000(1)
Tyler Wotherspoon 92,500(1)
Jordin Tootoo 82,500(1)
Carter Hutton 72,500(1)
Alexey Marchenko 66,667(1)
Michal Jordan 62,500(1)
Steve Oleksy 57,500(1)
Kimmo Timonen 50,000(1)
Rich Clune 50,000(1)




Winnipeg

ArenaMTS Centre
Capacity15,016
Ticket Price$15.00


Income

Current Funds$12,878,726

Expenses

Pro Payroll$56,164,167
Farm Payroll$775,667
Prospect Fees$170,475
Coach$0,000
Games Remaining82
Total Game Expenses$696,467
Projected Expenses$57,110,309
Projected Balance-$44,231,583

Salary Commitment

Year: 2015$56,939,834
Year: 2016$42,207,501
Year: 2017$33,577,501
Year: 2018$22,333,334

Pro Payroll

Ryan Nugent-Hopkins 6,000,000(4)
Taylor Hall 6,000,000(4)
Travis Zajac 5,750,000(4)
Matthew Carle 5,500,000(3)
Ryane Clowe 4,850,000(3)
Teddy Purcell 4,500,000(1)
Adam Larsson 4,166,667(4)
Andrew Ference 3,250,000(2)
Carl Gunnarsson 3,150,000(1)
Nino Niederreiter 2,666,667(2)
Aaron Ekblad 925,000(2)
Leon Draisaitl 925,000(2)
Sam Reinhart 894,167(3)
Cody Ceci 894,167(1)
Scott Laughton 863,333(2)
Matt Puempel 863,333(1)
Jarred Tinordi 850,500(1)
Lucas Lessio 830,333(1)
Miikka Salomaki 780,833(1)
Reid Boucher 692,500(1)
Tyler Graovac 666,667(1)
Scott Clemmensen 645,000(1)
Ilya Bryzgalov 500,000(1)


Farm Payroll

Slava Voynov 416,667(4)
Duncan Siemens 86,333(1)
Mark Alt 78,167(1)
Mikhail Grigorenko 67,500(1)
Xavier Ouellet 67,000(1)
Brett Sutter 60,000(1)