Financial Report

(As of Tuesday, Feb 20 2018)

TAMPA BAY

Arena
Capacity18,000
Ticket Price$45.00


Income

Current Funds$69,211,603
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$71,459,170
Farm Payroll$1,489,498
Prospect Fees$13,500
Coach$261,000
Games Remaining72
Total Game Expenses$892,965
Projected Expenses$64,293,513
Projected Balance$4,918,090

Salary Commitment

Year: 2$72,948,668
Year: 3$54,919,998
Year: 4$35,006,916
Year: 5$20,155,000

Pro Payroll

Pekka Rinne 7,000,000(2)
Ryan Kesler 6,875,000(4)
Johnny Gaudreau 6,750,000(4)
Alexander Steen 5,750,000(4)
Jason Pominville 5,600,000(2)
Evander Kane 5,250,000(1)
Sami Vatanen 4,875,000(3)
Anton Stralman 4,500,000(2)
Ryan Johansen 4,400,000(3)
Petr Mrazek 4,000,000(1)
John Carlson 3,966,670(1)
Frans Nielsen 2,750,000(3)
Matt Dumba 2,550,000(1)
Brian Boyle 2,000,000(2)
Shane Doan 1,250,000(1)
Aaron Ekblad 1,017,500(3)
Chris Stewart 1,000,000(3)
Dylan Larkin 925,000(1)
Michael Cammalleri 500,000(3)
Brooks Orpik 500,000(4)


Farm Payroll

Peter Budaj 120,000(3)
Robert Bortuzzo 115,000(2)
Jack Roslovic 113,750(2)
Andreas Athanasiou 110,000(4)
Fedor Tyutin 100,000(3)
Timo Meier 89,417(2)
Denis Gurianov 89,416(3)
Devin Shore 87,000(1)
Jakub Vrana 86,333(2)
Vladislav Kamenev 83,333(2)
A.J. Greer 74,166(2)
Kevin Labanc 71,750(2)
Brendan Guhle 70,333(2)
Denis Malgin 69,000(2)
Ben Chiarot 50,000(4)
Al Montoya 40,000(2)
Yannick Weber 40,000(4)
Brendan Gaunce 40,000(5)
Jon Merrill 40,000(4)




WASHINGTON

ArenaVerizon Center
Capacity18,000
Ticket Price$45.00


Income

Current Funds$70,817,614
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$71,905,956
Farm Payroll$3,753,875
Prospect Fees$13,500
Coach$261,000
Games Remaining72
Total Game Expenses$926,028
Projected Expenses$66,674,047
Projected Balance$4,143,567

Salary Commitment

Year: 2$75,659,831
Year: 3$58,765,331
Year: 4$39,528,081
Year: 5$29,956,206

Pro Payroll

Mike Green 6,000,000(1)
Dougie Hamilton 5,750,000(4)
Jeff Skinner 5,725,000(2)
Duncan Keith 5,538,456(4)
Chris Kreider 4,625,000(3)
T.J. Oshie 4,592,500(3)
Francois Beauchemin 4,500,000(1)
John Klingberg 4,250,000(4)
Craig Anderson 4,200,000(1)
Anders Lee 3,750,000(2)
Jakob Silfverberg 3,750,000(2)
Patrick Marleau 3,750,000(2)
Roman Polak 3,300,000(5)
Corey Perry 3,000,000(5)
Alex Galchenyuk 2,900,000(4)
Zdeno Chara 2,500,000(5)
Philipp Grubauer 1,100,000(4)
Martin Hanzal 1,000,000(2)
Auston Matthews 925,000(2)
Jonathan Marchessault 750,000(1)


Farm Payroll

Andrew Shaw 390,000(4)
David Perron 375,000(1)
Zack Smith 297,750(4)
Malcolm Subban 250,000(4)
Brock Nelson 250,000(1)
Jason Chimera 225,000(1)
Trevor Lewis 200,000(3)
Thomas Vanek 200,000(4)
Trevor Daley 200,000(4)
Michael Grabner 165,000(1)
Martin Marincin 125,000(1)
Karl Alzner 100,000(5)
Antoine Vermette 100,000(5)
Nate Schmidt 89,375(3)
Zach Sanford 87,500(2)
Brendan Perlini 86,333(2)
Jaromir Jagr 80,000(5)
Remi Elie 74,500(1)
Jake Guentzel 73,417(2)
Nail Yakupov 65,000(3)
Brian Campbell 50,000(1)
Nick Schultz 50,000(1)
Paul Martin 50,000(1)
Andrew MacDonald 50,000(2)
Matt Cullen 40,000(1)
Ron Hainsey 40,000(2)
Antti Niemi 40,000(1)




BOSTON

Arena
Capacity18,000
Ticket Price$45.00


Income

Current Funds$70,376,046
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$72,522,045
Farm Payroll$1,493,665
Prospect Fees$10,500
Coach$300,000
Games Remaining71
Total Game Expenses$906,417
Projected Expenses$64,355,621
Projected Balance$6,020,425

Salary Commitment

Year: 2$74,015,710
Year: 3$67,245,378
Year: 4$65,764,045
Year: 5$47,853,462

Pro Payroll

Alex Ovechkin 9,538,462(4)
Evgeni Malkin 9,500,000(4)
Kris Letang 7,250,000(4)
Patrice Bergeron 6,875,000(4)
Braden Holtby 6,100,000(3)
Milan Lucic 6,000,000(4)
Torey Krug 5,250,000(3)
Alex Killorn 4,450,000(3)
Justin Abdelkader 4,250,000(4)
Casey Cizikas 3,350,000(4)
Kevin Klein 2,900,000(1)
Luke Schenn 1,250,000(1)
Nikita Zadorov 983,583(3)
Jesper Fast 950,000(4)
Jimmy Vesey 925,000(1)
Connor Brown 700,000(3)
Jean-Gabriel Pageau 700,000(2)
Brett Connolly 650,000(2)
Jaroslav Halak 500,000(1)
Brendan Smith 400,000(1)


Farm Payroll

Brenden Dillon 327,000(3)
Tobias Rieder 222,500(1)
John Moore 166,667(1)
Colin Miller 100,000(1)
Sonny Milano 86,333(2)
Samuel Morin 86,333(1)
Curtis McElhinney 80,000(1)
Brandon Davidson 75,000(4)
Nikita Soshnikov 73,666(1)
Tyler Bertuzzi 66,166(1)
Noel Acciari 65,000(4)
Vladimir Sobotka 50,000(3)
Austin Czarnik 50,000(3)
Viktor Stalberg 45,000(2)




TORONTO

Arena
Capacity18,000
Ticket Price$45.00


Income

Current Funds$69,273,446
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$72,973,333
Farm Payroll$1,148,833
Prospect Fees$12,000
Coach$314,000
Games Remaining72
Total Game Expenses$907,904
Projected Expenses$65,369,121
Projected Balance$3,904,325

Salary Commitment

Year: 2$74,122,166
Year: 3$69,557,500
Year: 4$62,365,000
Year: 5$49,545,000

Pro Payroll

Patrick Kane 10,000,000(4)
Phil Kessel 8,000,000(4)
Ryan O'Reilly 7,500,000(4)
Mark Scheifele 6,125,000(4)
Joe Pavelski 6,000,000(2)
Jonathan Quick 5,800,000(4)
Andrej Sekera 5,500,000(4)
Jared Spurgeon 5,187,500(3)
Mike Hoffman 5,187,500(3)
Alec Martinez 4,000,000(4)
Leo Komarov 2,950,000(1)
Alexander Wennberg 1,017,500(3)
Zach Hyman 1,017,500(3)
Jakob Chychrun 925,000(2)
Josh Morrissey 863,333(1)
Daniel Winnik 500,000(5)
Jannik Hansen 400,000(4)
Chris Kunitz 400,000(4)
Beau Bennett 400,000(4)
Nikita Nesterov 400,000(1)
Adam Clendening 400,000(4)
Joonas Korpisalo 400,000(4)


Farm Payroll

David Schlemko 210,000(3)
Marc-Andre Fleury 200,000(3)
Derek MacKenzie 135,000(2)
William Karlsson 100,000(1)
Ian McCoshen 92,500(2)
J.T. Compher 90,000(1)
Michael McCarron 86,333(1)
Josh Anderson 80,000(4)
Connor Carrick 75,000(1)
Antoine Bibeau 40,000(4)
Jean-Francois Berube 40,000(2)




OTTAWA

Arena
Capacity18,000
Ticket Price$45.00


Income

Current Funds$69,976,261
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$70,254,999
Farm Payroll$591,250
Prospect Fees$12,000
Coach$300,000
Games Remaining72
Total Game Expenses$867,784
Projected Expenses$62,480,414
Projected Balance$7,495,847

Salary Commitment

Year: 2$70,846,249
Year: 3$57,835,332
Year: 4$54,979,166
Year: 5$44,841,666

Pro Payroll

Sidney Crosby 8,700,000(4)
Steven Stamkos 8,500,000(4)
Victor Hedman 7,875,000(4)
Mark Giordano 6,750,000(4)
TJ Brodie 4,650,000(3)
James van Riemsdyk 4,500,000(1)
Nikita Zaitsev 4,500,000(4)
Jonas Brodin 4,166,666(4)
Tyler Toffoli 3,750,000(4)
Andrei Vasilevskiy 3,500,000(3)
Ryan Murray 2,825,000(1)
David Krejci 2,750,000(1)
Leon Draisaitl 1,017,500(3)
Antti Raanta 1,000,000(1)
Jesse Puljujarvi 925,000(2)
Nikolaj Ehlers 894,167(1)
Robby Fabbri 894,167(1)
Mitchell Marner 894,166(2)
Julius Honka 863,333(2)
Curtis Lazar 800,000(3)
Luke Glendening 500,000(4)


Farm Payroll

Charles Hudon 100,000(4)
Mark Jankowski 100,000(3)
Alex Tuch 92,500(2)
Ryan Pulock 86,333(1)
John Quenneville 81,167(2)
Anton Forsberg 70,000(3)
Jack Campbell 61,250(1)




EDMONTON

Arena
Capacity18,000
Ticket Price$25.00


Income

Current Funds$70,323,270
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,560,834
Farm Payroll$1,519,470
Prospect Fees$16,500
Coach$286,500
Games Remaining72
Total Game Expenses$870,528
Projected Expenses$62,678,023
Projected Balance$7,645,247

Salary Commitment

Year: 2$71,080,304
Year: 3$68,999,138
Year: 4$52,498,417
Year: 5$42,746,667

Pro Payroll

P.K. Subban 9,000,000(4)
David Pastrnak 9,000,000(5)
Hampus Lindholm 5,250,000(4)
Claude Giroux 5,000,000(5)
Ben Bishop 4,916,667(4)
Max Pacioretty 4,500,000(2)
Brandon Sutter 4,375,000(2)
James Reimer 3,400,000(4)
Evgeny Kuznetsov 3,300,000(3)
Charlie Coyle 3,200,000(3)
Alexander Radulov 3,200,000(5)
Alex Goligoski 2,000,000(2)
Mark Letestu 1,800,000(1)
Jake McCabe 1,600,000(2)
Danny DeKeyser 1,500,000(2)
Erik Haula 1,100,000(3)
Tyler Pitlick 1,100,000(5)
Andy Greene 1,000,000(3)
Cody Eakin 1,000,000(3)
Deryk Engelland 1,000,000(5)
Matthew Tkachuk 925,000(2)
Mikko Rantanen 894,167(2)
Matt Martin 500,000(4)


Farm Payroll

Jonathan Bernier 180,000(4)
Paul LaDue 101,750(3)
Colin White 92,500(2)
Kyle Connor 92,500(2)
Brandon Montour 92,500(1)
Mikhail Sergachev 92,500(2)
Clayton Keller 91,667(2)
Jakob Karlsson 91,666(2)
Thomas Chabot 89,417(2)
Joel Eriksson Ek 89,416(2)
Mark Barberio 75,000(1)
Alexandre Carrier 66,888(2)
Eric Comrie 63,666(1)
Brett Kulak 50,000(4)
Brett Ritchie 50,000(5)
Josh Archibald 50,000(4)
Drew Miller 50,000(1)
Casey Nelson 50,000(5)
Jacob De La Rose 50,000(3)




VANCOUVER

Arena
Capacity18,000
Ticket Price$45.00


Income

Current Funds$69,055,719
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$70,064,624
Farm Payroll$1,409,448
Prospect Fees$12,000
Coach$249,000
Games Remaining72
Total Game Expenses$874,818
Projected Expenses$62,986,892
Projected Balance$6,068,827

Salary Commitment

Year: 2$71,474,072
Year: 3$39,931,572
Year: 4$28,113,491
Year: 5$16,672,533

Pro Payroll

Daniel Sedin 7,000,000(1)
Filip Forsberg 6,000,000(4)
Jordan Eberle 6,000,000(2)
Travis Zajac 5,750,000(3)
John Tavares 5,500,000(1)
Rasmus Ristolainen 5,400,000(4)
James Neal 5,000,000(1)
Tyler Bozak 4,620,000(3)
Sean Couturier 4,333,333(4)
Niklas Hjalmarsson 4,100,000(2)
Cam Fowler 4,000,000(1)
Martin Jones 3,000,000(1)
Richard Panik 2,800,000(1)
Roberto Luongo 1,500,000(1)
Paul Byron 1,166,666(2)
Colton Parayko 944,625(3)
Michael Matheson 925,000(1)
Ryan Hartman 925,000(1)
Austin Watson 600,000(4)
Johnny Oduya 500,000(1)


Farm Payroll

Thomas Hickey 220,000(1)
Charlie Lindgren 101,750(4)
Jacob Larsson 92,500(2)
Artturi Lehkonen 92,500(2)
Miles Wood 92,500(1)
Anthony Beauvillier 89,416(2)
Gustav Olofsson 87,450(5)
Kevin Fiala 86,333(2)
Evgeny Svechnikov 86,333(3)
Chris Wideman 80,000(1)
Brayden Point 69,250(2)
Colton Sissons 62,500(2)
Tristan Jarry 58,916(2)
Nick Bonino 50,000(4)
Mirco Mueller 50,000(5)
Marco Scandella 50,000(4)
Michael Chaput 40,000(3)




MINNESOTA

Arena
Capacity18,000
Ticket Price$45.00


Income

Current Funds$71,213,950
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$64,780,830
Farm Payroll$556,841
Prospect Fees$12,000
Coach$237,000
Games Remaining73
Total Game Expenses$799,837
Projected Expenses$58,388,134
Projected Balance$12,825,816

Salary Commitment

Year: 2$65,337,671
Year: 3$53,687,921
Year: 4$36,706,755
Year: 5$35,033,330

Pro Payroll

Henrik Lundqvist 8,500,000(4)
Jason Spezza 7,500,000(2)
Aleksander Barkov 5,900,000(4)
Jaden Schwartz 5,350,000(4)
Morgan Rielly 5,000,000(4)
Jori Lehtera 4,700,000(2)
Olli Maatta 4,083,330(4)
Jacob Trouba 3,000,000(1)
Ben Hutton 2,800,000(2)
J.T. Miller 2,750,000(1)
Robin Lehner 2,500,000(5)
Mika Zibanejad 1,900,000(5)
Joonas Donskoi 1,900,000(2)
Esa Lindell 1,800,000(4)
Kyle Clifford 1,600,000(3)
Nikita Tryamkin 1,100,000(1)
Troy Stecher 925,000(1)
Joel Armia 925,000(1)
Nicolas Deslauriers 775,000(1)
Oliver Bjorkstrand 647,500(1)
Tom Kuhnhackl 625,000(1)
Lauri Korpikoski 500,000(1)


Farm Payroll

Markus Granlund 90,000(1)
Markus Nutivaara 81,750(1)
Alex Nedeljkovic 81,166(2)
Kevin Gravel 73,425(3)
Juuse Saros 69,250(1)
Josh Leivo 61,250(1)
Iiro Pakarinen 50,000(1)
Dylan McIlrath 50,000(1)




PHOENIX

Arena
Capacity18,000
Ticket Price$45.00


Income

Current Funds$69,480,170
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$66,964,087
Farm Payroll$1,271,333
Prospect Fees$12,000
Coach$237,000
Games Remaining73
Total Game Expenses$835,176
Projected Expenses$60,967,837
Projected Balance$8,512,333

Salary Commitment

Year: 2$68,235,420
Year: 3$56,036,253
Year: 4$24,905,750
Year: 5$4,100,000

Pro Payroll

Drew Doughty 7,000,000(2)
Tyler Seguin 5,750,000(2)
Justin Faulk 4,833,333(3)
Gustav Nyquist 4,750,000(2)
Christopher Tanev 4,450,000(3)
Nick Bjugstad 4,100,000(4)
Colin Wilson 3,937,500(2)
Erik Gudbranson 3,850,000(3)
Jacob Markstrom 3,666,667(3)
Luca Sbisa 3,600,000(1)
Kyle Turris 3,500,000(1)
Alexandre Burrows 3,166,670(2)
Marc Methot 3,000,000(3)
Brian Elliott 3,000,000(2)
Zack Kassian 2,000,000(2)
Sven Baertschi 1,850,000(1)
Mark Borowiecki 1,100,000(1)
Brock Boeser 925,000(2)
Jonathan Drouin 915,750(3)
Sam Reinhart 894,167(1)
Fredrik Claesson 675,000(1)


Farm Payroll

Derek Dorsett 265,000(2)
Riley Sheahan 207,500(1)
Sam Bennett 150,000(2)
Calvin Pickard 100,000(1)
Kevin Connauton 100,000(1)
Chad Johnson 100,000(2)
John Hayden 92,500(1)
Joseph Blandisi 90,000(3)
Nikolay Goldobin 86,333(2)
Klas Dahlbeck 80,000(1)




ST LOUIS

Arena
Capacity18,000
Ticket Price$45.00


Income

Current Funds$69,510,717
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,994,160
Farm Payroll$2,519,749
Prospect Fees$13,500
Coach$225,500
Games Remaining72
Total Game Expenses$814,060
Projected Expenses$58,612,310
Projected Balance$10,898,407

Salary Commitment

Year: 2$66,513,909
Year: 3$49,980,916
Year: 4$48,865,000
Year: 5$47,005,000

Pro Payroll

Derek Stepan 6,500,000(4)
Keith Yandle 6,350,000(4)
David Backes 6,000,000(4)
Marc Staal 5,700,000(4)
Andrew Ladd 5,500,000(4)
Valtteri Filppula 5,000,000(1)
Marian Gaborik 4,875,000(4)
Jake Allen 4,350,000(4)
Darren Helm 3,850,000(4)
Shayne Gostisbehere 3,750,000(5)
Andrew Cogliano 3,000,000(1)
Ian Cole 2,100,000(1)
Tom Wilson 2,000,000(1)
Dennis Seidenberg 1,375,000(3)
Carter Hutton 1,125,000(1)
Brian Gionta 900,000(2)
Jake Virtanen 894,160(1)
Stephen Johns 725,000(1)


Farm Payroll

Josh Gorges 390,000(1)
Matt Read 362,500(1)
Boone Jenner 290,000(1)
Eddie Lack 275,000(1)
Kevan Miller 250,000(3)
Dale Weise 235,000(3)
Brad Richardson 208,333(1)
Colton Sceviour 92,500(1)
Mikkel Boedker 80,000(4)
Ivan Barbashev 74,166(2)
Anton Lindholm 71,750(2)
Valentin Zykov 70,500(1)
Mike Ribeiro 70,000(2)
Joseph Cramarossa 50,000(4)




COLORADO

Arena
Capacity18,000
Ticket Price$45.00


Income

Current Funds$71,919,868
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$65,729,295
Farm Payroll$636,625
Prospect Fees$12,000
Coach$214,500
Games Remaining72
Total Game Expenses$812,103
Projected Expenses$58,471,393
Projected Balance$13,448,475

Salary Commitment

Year: 2$66,365,920
Year: 3$62,807,545
Year: 4$43,782,545
Year: 5$34,086,795

Pro Payroll

Ryan Suter 7,538,462(4)
Sergei Bobrovsky 7,425,000(2)
Brad Marchand 6,125,000(4)
Henrik Zetterberg 6,083,333(4)
Johnny Boychuk 6,000,000(4)
Brayden Schenn 5,125,000(3)
Ryan McDonagh 4,700,000(2)
Justin Schultz 4,000,000(5)
Eric Staal 3,500,000(2)
Patrick Eaves 3,300,000(2)
Tyler Johnson 3,000,000(5)
Marcus Foligno 2,475,000(3)
Adam Lowry 1,125,000(1)
Cody Franson 1,000,000(3)
Josh Manson 825,000(1)
Matt Irwin 750,000(4)
Curtis McKenzie 700,000(1)
Mike Condon 632,500(3)
Scott Mayfield 625,000(1)
Rene Bourque 400,000(5)
Devin Setoguchi 400,000(3)


Farm Payroll

Pontus Aberg 110,000(4)
Ryan Miller 100,000(2)
Dmitrij Jaskin 100,000(1)
Sean Kuraly 80,875(1)
Frederick Gaudreau 80,000(4)
Luke Witkowski 63,250(3)
Ryan Sproul 62,500(1)
Marcus Sorensen 40,000(1)




CHICAGO

Arena
Capacity18,000
Ticket Price$45.00


Income

Current Funds$69,584,534
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$70,511,054
Farm Payroll$1,052,125
Prospect Fees$10,500
Coach$214,500
Games Remaining72
Total Game Expenses$875,466
Projected Expenses$63,033,523
Projected Balance$6,551,011

Salary Commitment

Year: 2$71,563,179
Year: 3$53,218,887
Year: 4$44,036,894
Year: 5$38,539,394

Pro Payroll

Brandon Dubinsky 5,850,000(4)
Matt Niskanen 5,750,000(4)
Blake Wheeler 5,600,000(2)
Jeff Petry 5,500,000(4)
Jeff Carter 5,272,727(4)
Bryan Little 4,700,000(1)
Troy Brouwer 4,500,000(3)
Adam Larsson 4,166,667(4)
Alexei Emelin 4,100,000(1)
Dion Phaneuf 4,000,000(4)
Patrik Berglund 3,850,000(4)
Mikael Backlund 3,575,000(1)
Josh Bailey 3,300,000(1)
Paul Stastny 3,000,000(4)
John Gibson 2,300,000(2)
Phillip Danault 912,500(1)
Micheal Ferland 907,500(3)
Pavel Zacha 894,160(2)
Jaccob Slavin 832,500(1)
PA Parenteau 500,000(1)
Kari Lehtonen 500,000(4)
Lars Eller 500,000(4)


Farm Payroll

Nick Schmaltz 92,500(2)
Tyler Motte 92,500(2)
Damon Severson 90,000(3)
Robert Hagg 89,417(1)
Daniel O'Regan 85,875(1)
Christian Dvorak 83,917(2)
Brandon Carlo 78,917(2)
William Carrier 69,000(1)
Derek Forbort 65,000(1)
Justin Falk 65,000(1)
Derrick Pouliot 50,000(5)
Jon Gillies 50,000(1)
Blake Comeau 50,000(4)
Anthony Stolarz 50,000(5)
Matt Hendricks 40,000(2)




NASHVILLE

Arena
Capacity18,000
Ticket Price$45.00


Income

Current Funds$69,737,517
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,704,166
Farm Payroll$721,166
Prospect Fees$10,500
Coach$214,500
Games Remaining72
Total Game Expenses$861,589
Projected Expenses$62,034,438
Projected Balance$7,703,079

Salary Commitment

Year: 2$70,425,332
Year: 3$59,540,249
Year: 4$46,340,000
Year: 5$35,890,000

Pro Payroll

Dustin Byfuglien 7,600,000(4)
Taylor Hall 6,000,000(3)
Kyle Okposo 6,000,000(4)
Brandon Saad 6,000,000(4)
Jordan Staal 6,000,000(4)
Scott Hartnell 4,750,000(2)
Patric Hornqvist 4,250,000(1)
David Savard 4,250,000(4)
Cam Talbot 4,166,666(2)
Adam Henrique 4,000,000(2)
Connor Murphy 3,850,000(4)
Radko Gudas 3,350,000(3)
Lee Stempniak 2,500,000(1)
Calle Jarnkrok 2,000,000(4)
Anders Nilsson 1,100,000(3)
Brandon Manning 975,000(1)
Trevor van Riemsdyk 925,000(1)
Alex Biega 750,000(1)
Julian Melchiori 625,000(1)
Alan Quine 612,500(1)


Farm Payroll

Anthony Duclair 190,000(5)
Kristers Gudlevskis 110,000(2)
Anton Slepyshev 92,500(1)
Danton Heinen 87,250(2)
Joshua Ho-Sang 86,333(2)
Frederik Gauthier 86,333(1)
Kenny Agostino 68,750(1)




WINNIPEG

Arena
Capacity18,000
Ticket Price$45.00


Income

Current Funds$69,273,964
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$65,728,333
Farm Payroll$1,966,833
Prospect Fees$10,500
Coach$214,500
Games Remaining72
Total Game Expenses$828,295
Projected Expenses$59,637,219
Projected Balance$9,636,745

Salary Commitment

Year: 2$67,695,166
Year: 3$47,711,917
Year: 4$42,475,000
Year: 5$38,225,000

Pro Payroll

Jakub Voracek 8,250,000(4)
Mikko Koivu 6,750,000(1)
Carey Price 6,500,000(1)
Nathan MacKinnon 6,300,000(4)
Seth Jones 5,400,000(4)
Kyle Palmieri 4,650,000(4)
Craig Smith 4,250,000(3)
Jake Gardiner 4,050,000(2)
Victor Rask 4,000,000(4)
Ondrej Palat 2,800,000(5)
Elias Lindholm 2,700,000(1)
Antoine Roussel 2,000,000(1)
Sam Gagner 1,500,000(4)
Derick Brassard 1,350,000(4)
Eric Gryba 1,000,000(4)
Zach Werenski 925,000(2)
Darnell Nurse 863,333(1)
Jamie Oleksiak 800,000(4)
Bryan Rust 640,000(1)
Keith Kinkaid 500,000(4)
Andre Burakovsky 500,000(5)


Farm Payroll

Mattias Ekholm 375,000(4)
Tomas Tatar 250,000(5)
Devante Smith-Pelly 130,000(1)
Ryan Spooner 110,000(4)
Steven Santini 92,500(1)
Pavel Buchnevich 92,500(2)
Riley Nash 90,000(1)
Cam Ward 90,000(4)
Lawson Crouse 89,417(2)
Jared McCann 89,417(1)
Matt Nieto 80,000(2)
Nic Dowd 64,000(1)
Adam Cracknell 64,000(1)
Michal Kempny 50,000(4)
Jason Garrison 50,000(4)
Kris Russell 50,000(4)
Andrew Copp 50,000(5)
Linus Ullmark 50,000(5)
Adam Pelech 50,000(5)
Jake Dotchin 50,000(5)




NEW YORK I

Arena
Capacity18,000
Ticket Price$45.00


Income

Current Funds$68,745,065
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,899,999
Farm Payroll$2,699,000
Prospect Fees$7,500
Coach$261,000
Games Remaining72
Total Game Expenses$888,628
Projected Expenses$63,981,219
Projected Balance$4,763,846

Salary Commitment

Year: 2$72,598,999
Year: 3$59,571,666
Year: 4$35,875,000
Year: 5$31,325,000

Pro Payroll

Jonathan Toews 9,000,000(5)
Henrik Sedin 7,000,000(1)
Matt Duchene 6,000,000(2)
Ryan Nugent-Hopkins 6,000,000(4)
Nick Foligno 5,500,000(4)
Oliver Ekman-Larsson 5,500,000(2)
Reilly Smith 5,000,000(4)
Nikita Kucherov 4,766,666(2)
Artemi Panarin 4,308,333(2)
Matt Murray 3,750,000(3)
Mark Stone 3,500,000(1)
Jussi Jokinen 1,750,000(4)
Jordie Benn 1,500,000(4)
Brian Dumoulin 1,000,000(4)
Sebastian Aho 925,000(2)
Brady Skjei 925,000(1)
Noah Hanifin 925,000(1)
Justin Braun 750,000(2)
Calvin de Haan 700,000(4)
Semyon Varlamov 600,000(2)
Dennis Wideman 500,000(3)


Farm Payroll

Brendan Gallagher 375,000(4)
Cal Clutterbuck 350,000(4)
Thomas Greiss 300,000(3)
Adam McQuaid 275,000(2)
Ben Lovejoy 266,667(2)
Ryan Strome 250,000(1)
Michael Raffl 235,000(2)
Matt Hunwick 150,000(4)
Anton Khudobin 120,000(1)
Hunter Shinkaruk 86,333(1)
Frank Vatrano 79,250(1)
Dan Renouf 76,750(1)
Magnus Paajarvi 70,000(2)
Michal Rozsival 65,000(1)




NEW JERSEY

Arena
Capacity18,000
Ticket Price$45.00


Income

Current Funds$70,418,265
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$71,463,572
Farm Payroll$1,492,832
Prospect Fees$9,000
Coach$329,408
Games Remaining72
Total Game Expenses$893,839
Projected Expenses$64,356,420
Projected Balance$6,061,845

Salary Commitment

Year: 2$72,956,404
Year: 3$59,780,488
Year: 4$51,051,072
Year: 5$37,316,072

Pro Payroll

Anze Kopitar 10,000,000(4)
Shea Weber 7,857,143(4)
Rick Nash 7,800,000(1)
Nicklas Backstrom 6,700,000(3)
Erik Johnson 6,000,000(4)
Gabriel Landeskog 5,571,429(4)
Kevin Shattenkirk 4,675,000(3)
Marcus Johansson 4,583,333(2)
Scott Darling 3,437,500(4)
Justin Williams 3,250,000(5)
Nino Niederreiter 2,750,000(2)
Jason Zucker 2,000,000(1)
Mike Smith 1,500,000(3)
Radek Faksa 1,100,000(5)
Jack Eichel 925,000(1)
Ivan Provorov 894,167(2)
Greg Pateryn 800,000(1)
Ondrej Kase 670,000(1)
Dan Girardi 550,000(3)
Dan Hamhuis 400,000(1)


Farm Payroll

Cory Schneider 260,000(3)
Joel Edmundson 105,000(1)
Alexander Nylander 92,500(2)
Drake Caggiula 92,500(1)
Gabriel Carlsson 92,500(2)
Matt Benning 92,500(1)
Brett Pesce 80,917(1)
Rasmus Andersson 78,666(2)
Lukas Sedlak 75,000(2)
Spencer Martin 72,833(1)
Nicholas Baptiste 71,833(1)
Ben Harpur 65,333(1)
Scott Harrington 63,250(2)
Daniel Carr 50,000(4)
Vinnie Hinostroza 50,000(2)
Martin Frk 50,000(2)
Riley Barber 50,000(3)
Oskar Sundqvist 50,000(4)




PITTSBURGH

Arena
Capacity18,000
Ticket Price$45.00


Income

Current Funds$69,682,280
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$71,499,542
Farm Payroll$580,331
Prospect Fees$10,500
Coach$329,408
Games Remaining73
Total Game Expenses$883,168
Projected Expenses$64,471,268
Projected Balance$5,211,012

Salary Commitment

Year: 2$72,079,873
Year: 3$63,383,797
Year: 4$43,434,549
Year: 5$33,005,462

Pro Payroll

Zach Parise 7,538,462(4)
Brent Seabrook 6,875,000(4)
Sean Monahan 6,375,000(4)
Logan Couture 6,000,000(2)
Tyler Myers 5,500,000(2)
Zach Bogosian 5,142,857(3)
Frederik Andersen 5,000,000(4)
Oscar Klefbom 4,167,000(4)
Carl Hagelin 4,000,000(2)
Travis Hamonic 3,857,143(3)
Marcus Kruger 3,083,333(2)
Teuvo Teravainen 3,000,000(5)
Cody Ceci 2,800,000(1)
Vladislav Namestnikov 1,937,500(1)
Joakim Nordstrom 1,275,000(1)
Kyle Brodziak 950,000(1)
Patrik Laine 925,000(2)
Nick Ritchie 894,160(1)
Laurent Brossoit 750,000(1)
Bo Horvat 734,250(3)
Viktor Arvidsson 694,837(3)


Farm Payroll

Tyson Jost 92,500(2)
Dylan Strome 89,416(2)
Jason Dickinson 89,416(1)
Anthony DeAngelo 86,333(2)
Nikita Scherbak 86,333(2)
Kasperi Kapanen 86,333(2)
Jujhar Khaira 50,000(4)




MONTREAL

Arena
Capacity18,000
Ticket Price$45.00


Income

Current Funds$72,851,180
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$67,743,892
Farm Payroll$2,104,000
Prospect Fees$9,000
Coach$300,000
Games Remaining73
Total Game Expenses$855,572
Projected Expenses$62,456,745
Projected Balance$10,394,435

Salary Commitment

Year: 2$69,847,892
Year: 3$61,669,083
Year: 4$53,215,083
Year: 5$38,680,833

Pro Payroll

Jamie Benn 9,500,000(4)
Brent Burns 8,000,000(4)
Tyson Barrie 5,500,000(3)
Alexander Edler 5,000,000(2)
Vincent Trocheck 4,750,000(4)
Jack Johnson 4,357,143(1)
Devan Dubnyk 4,333,333(4)
Michael Frolik 4,300,000(3)
Jake Muzzin 4,000,000(3)
Joe Thornton 3,990,000(5)
Rickard Rakell 3,800,000(4)
Ryan Ellis 2,500,000(2)
Jay Bouwmeester 1,600,000(4)
Tanner Pearson 1,540,000(5)
Connor McDavid 925,000(1)
Max Domi 863,333(1)
Anthony Mantha 863,333(1)
Nick Jensen 737,500(2)
Connor Hellebuyck 734,250(3)
Mark Stuart 450,000(1)


Farm Payroll

Kevin Hayes 260,000(1)
Dominik Simon 240,000(5)
Shawn Matthias 212,500(1)
Bobby Ryan 200,000(5)
Loui Eriksson 100,000(4)
Jordan Schmaltz 92,500(1)
Hudson Fasching 92,500(1)
Gustav Forsling 87,250(2)
Christian Fischer 85,250(2)
Dmitry Kulikov 80,000(4)
Carl Soderberg 80,000(4)
Patrik Nemeth 80,000(4)
Chris Wagner 80,000(4)
Jordan Weal 71,500(4)
Stefan Noesen 66,000(4)
Aaron Dell 62,500(1)
Scott Laughton 50,000(4)
Sven Andrighetto 44,000(2)
Joe Morrow 40,000(4)
Ryan Carpenter 40,000(4)
Tanner Kero 40,000(4)




DETROIT

ArenaLittle Ceasars Arena
Capacity18,000
Ticket Price$45.00


Income

Current Funds$71,569,084
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$70,971,750
Farm Payroll$795,500
Prospect Fees$12,000
Coach$300,000
Games Remaining73
Total Game Expenses$879,015
Projected Expenses$64,168,113
Projected Balance$7,400,971

Salary Commitment

Year: 2$71,767,250
Year: 3$46,036,000
Year: 4$42,154,250
Year: 5$27,725,000

Pro Payroll

Vladimir Tarasenko 7,500,000(4)
Tuukka Rask 7,000,000(4)
Alex Pietrangelo 6,500,000(3)
Dustin Brown 5,875,000(4)
Jason Demers 4,500,000(4)
Marc-Edouard Vlasic 4,250,000(1)
Nikolay Kulemin 4,187,500(1)
Mathieu Perreault 4,125,000(3)
Andrei Markov 4,000,000(1)
Cam Atkinson 3,500,000(1)
Mike Fisher 3,100,000(2)
Mikael Granlund 3,000,000(1)
Radim Vrbata 3,000,000(3)
Patrick Sharp 2,800,000(1)
Patrick Maroon 2,000,000(1)
Nick Holden 1,650,000(1)
Niklas Kronwall 1,500,000(4)
Steve Mason 1,250,000(5)
Conor Sheary 734,250(3)
Alex Petrovic 500,000(2)


Farm Payroll

Eric Fehr 200,000(1)
Cedric Paquette 81,250(1)
Blake Speers 71,750(2)
Jarome Iginla 70,000(3)
Scott Wilson 62,500(1)
Michael Hutchinson 50,000(2)
Kyle Quincey 50,000(5)
Drew Stafford 50,000(5)
Zane McIntyre 40,000(2)
Garnet Hathaway 40,000(2)
Robbie Russo 40,000(2)
Jonny Brodzinski 40,000(2)




LAS VEGAS

Arena
Capacity18,000
Ticket Price$45.00


Income

Current Funds$70,551,424
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$74,238,250
Farm Payroll$1,892,314
Prospect Fees$12,000
Coach$500,000
Games Remaining72
Total Game Expenses$934,665
Projected Expenses$67,295,910
Projected Balance$3,255,514

Salary Commitment

Year: 2$76,130,564
Year: 3$70,557,315
Year: 4$54,242,733
Year: 5$36,060,233

Pro Payroll

Ryan Getzlaf 8,250,000(4)
Erik Karlsson 6,500,000(2)
Corey Crawford 6,000,000(3)
Jonathan Huberdeau 5,900,000(4)
Nick Leddy 5,500,000(4)
Marian Hossa 5,275,000(4)
Artem Anisimov 4,550,000(4)
Mats Zuccarello 4,500,000(2)
Nazem Kadri 4,500,000(4)
Michael Del Zotto 4,262,500(3)
Roman Josi 4,000,000(3)
Wayne Simmonds 3,975,000(2)
Dmitry Orlov 3,025,000(3)
Tomas Hertl 3,000,000(1)
Jimmy Howard 1,000,000(2)
William Nylander 894,167(1)
Chris Tierney 782,833(5)
Tomas Plekanec 750,000(3)
Jordan Martinook 673,750(5)
Mark Streit 500,000(1)
Nathan Beaulieu 400,000(5)


Farm Payroll

Matt Calvert 220,000(1)
Brayden McNabb 170,000(1)
Joel Ward 150,000(1)
Alexey Marchenko 145,000(1)
Yanni Gourde 110,000(4)
Louis Domingue 105,000(1)
Brock McGinn 95,000(3)
Travis Konecny 89,417(2)
Mathew Barzal 89,416(2)
Adrian Kempe 89,416(2)
Adam Erne 87,416(1)
Shea Theodore 86,333(1)
Reid Boucher 78,650(5)
Nic Petan 75,833(1)
Laurent Dauphin 74,500(1)
Nelson Nogier 71,333(2)
Dylan DeMelo 65,000(1)
Slater Koekkoek 50,000(3)
Mark Pysyk 40,000(4)