Financial Report

(As of Wednesday, May 23 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$71,650,003
Farm Payroll$1,369,498
Prospect Fees$13,500
Coach$261,000
Games Remaining13
Total Game Expenses$893,829
Projected Expenses$11,619,781
Projected Balance$57,591,822

Salary Commitment

Year: 2$73,019,501
Year: 3$62,790,831
Year: 4$38,194,416
Year: 5$18,905,000

Pro Payroll

Pekka Rinne 7,000,000(2)
Ryan Kesler 6,875,000(4)
Alexander Steen 5,750,000(4)
Jason Pominville 5,600,000(2)
Nick Foligno 5,500,000(4)
Sami Vatanen 4,875,000(3)
Kevin Shattenkirk 4,675,000(3)
Marcus Johansson 4,583,333(2)
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)
Brian Boyle 2,000,000(2)
Shane Doan 1,250,000(1)
Chris Stewart 1,000,000(3)
Fedor Tyutin 1,000,000(3)
Dylan Larkin 925,000(1)
Michael Cammalleri 500,000(3)
Brooks Orpik 500,000(4)


Farm Payroll

Robert Bortuzzo 115,000(2)
Jack Roslovic 113,750(2)
Andreas Athanasiou 110,000(4)
Jimmy Howard 100,000(2)
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 Remaining13
Total Game Expenses$926,028
Projected Expenses$12,038,370
Projected Balance$58,779,244

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$74,547,045
Farm Payroll$1,291,165
Prospect Fees$10,500
Coach$300,000
Games Remaining12
Total Game Expenses$928,643
Projected Expenses$11,143,714
Projected Balance$59,232,332

Salary Commitment

Year: 2$75,838,210
Year: 3$67,065,378
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)
Tobias Rieder 2,225,000(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)
Jaroslav Halak 500,000(1)
Viktor Stalberg 450,000(2)
Brendan Smith 400,000(1)


Farm Payroll

Brenden Dillon 327,000(3)
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)
Brett Connolly 65,000(2)
Vladimir Sobotka 50,000(3)
Austin Czarnik 50,000(3)




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 Remaining12
Total Game Expenses$907,904
Projected Expenses$10,894,854
Projected Balance$58,378,592

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$68,566,666
Farm Payroll$665,083
Prospect Fees$12,000
Coach$300,000
Games Remaining14
Total Game Expenses$848,095
Projected Expenses$11,873,323
Projected Balance$58,102,938

Salary Commitment

Year: 2$69,231,749
Year: 3$50,420,832
Year: 4$47,509,166
Year: 5$38,091,666

Pro Payroll

Sidney Crosby 8,700,000(4)
Steven Stamkos 8,500,000(4)
Victor Hedman 7,875,000(4)
James Neal 5,000,000(1)
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)
Alex Tuch 925,000(2)
Nikolaj Ehlers 894,167(1)
Robby Fabbri 894,167(1)
Mitchell Marner 894,166(2)
Chris Wideman 800,000(1)
Luke Glendening 500,000(4)


Farm Payroll

Charles Hudon 100,000(4)
Mark Jankowski 100,000(3)
Julius Honka 86,333(2)
Ryan Pulock 86,333(1)
John Quenneville 81,167(2)
Curtis Lazar 80,000(3)
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$70,135,834
Farm Payroll$1,536,470
Prospect Fees$16,500
Coach$286,500
Games Remaining14
Total Game Expenses$877,748
Projected Expenses$12,288,467
Projected Balance$58,034,803

Salary Commitment

Year: 2$71,672,304
Year: 3$69,524,138
Year: 4$58,448,417
Year: 5$49,296,667

Pro Payroll

Anze Kopitar 10,000,000(4)
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)
Brandon Sutter 4,375,000(2)
Evgeny Kuznetsov 3,300,000(3)
Alexander Radulov 3,200,000(5)
Cory Schneider 2,600,000(3)
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)
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)
Ondrej Kase 67,000(1)
Alexandre Carrier 66,888(2)
Eric Comrie 63,666(1)
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$70,839,624
Farm Payroll$966,948
Prospect Fees$12,000
Coach$249,000
Games Remaining13
Total Game Expenses$878,873
Projected Expenses$11,425,347
Projected Balance$57,630,372

Salary Commitment

Year: 2$71,806,572
Year: 3$43,364,072
Year: 4$34,813,491
Year: 5$23,372,533

Pro Payroll

Daniel Sedin 7,000,000(1)
Mark Giordano 6,750,000(4)
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)
Tyler Bozak 4,620,000(3)
Sean Couturier 4,333,333(4)
Cam Fowler 4,000,000(1)
Martin Jones 3,000,000(1)
Richard Panik 2,800,000(1)
Thomas Hickey 2,200,000(1)
Roberto Luongo 1,500,000(1)
Paul Byron 1,166,666(2)
Colton Parayko 944,625(3)
Michael Matheson 925,000(1)
Artturi Lehkonen 925,000(2)
Ryan Hartman 925,000(1)
Austin Watson 600,000(4)
Johnny Oduya 500,000(1)


Farm Payroll

Charlie Lindgren 101,750(4)
Jacob Larsson 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)
Brayden Point 69,250(2)
Colton Sissons 62,500(2)
Tristan Jarry 58,916(2)
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$65,515,080
Farm Payroll$483,416
Prospect Fees$12,000
Coach$237,000
Games Remaining13
Total Game Expenses$807,896
Projected Expenses$10,502,652
Projected Balance$60,711,298

Salary Commitment

Year: 2$65,998,496
Year: 3$54,348,746
Year: 4$37,367,580
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)
Kevin Gravel 734,250(3)
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)
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$68,464,087
Farm Payroll$1,121,333
Prospect Fees$12,000
Coach$237,000
Games Remaining13
Total Game Expenses$851,639
Projected Expenses$11,071,310
Projected Balance$58,408,860

Salary Commitment

Year: 2$69,585,420
Year: 3$57,386,253
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)
Sam Bennett 1,500,000(2)
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)
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$71,217,500
Farm Payroll$2,705,147
Prospect Fees$13,500
Coach$225,500
Games Remaining14
Total Game Expenses$904,410
Projected Expenses$12,661,745
Projected Balance$56,848,972

Salary Commitment

Year: 2$73,922,647
Year: 3$55,696,649
Year: 4$53,863,650
Year: 5$52,003,650

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)
Artem Anisimov 4,550,000(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)
Boone Jenner 2,900,000(1)
Ian Cole 2,100,000(1)
Alexey Marchenko 1,450,000(1)
Dennis Seidenberg 1,375,000(3)
Carter Hutton 1,125,000(1)
Brian Gionta 900,000(2)
Stephen Johns 725,000(1)
Anton Lindholm 717,500(2)
Joseph Cramarossa 500,000(4)


Farm Payroll

Josh Gorges 390,000(1)
Matt Read 362,500(1)
Eddie Lack 275,000(1)
Kevan Miller 250,000(3)
Dale Weise 235,000(3)
Brad Richardson 208,333(1)
Tom Wilson 200,000(1)
Colton Sceviour 92,500(1)
Jake Virtanen 89,416(1)
Adam Erne 87,416(1)
Reid Boucher 78,650(5)
Nic Petan 75,833(1)
Laurent Dauphin 74,500(1)
Ivan Barbashev 74,166(2)
Nelson Nogier 71,333(2)
Valentin Zykov 70,500(1)
Mike Ribeiro 70,000(2)




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 Remaining14
Total Game Expenses$812,103
Projected Expenses$11,369,438
Projected Balance$60,550,430

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$70,906,060
Farm Payroll$1,012,624
Prospect Fees$10,500
Coach$214,500
Games Remaining14
Total Game Expenses$879,801
Projected Expenses$12,317,214
Projected Balance$57,267,320

Salary Commitment

Year: 2$71,918,684
Year: 3$53,574,393
Year: 4$44,486,894
Year: 5$38,989,394

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)
Jaccob Slavin 832,500(1)
Brandon Carlo 789,166(2)
PA Parenteau 500,000(1)
Kari Lehtonen 500,000(4)
Blake Comeau 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)
Pavel Zacha 89,416(2)
Daniel O'Regan 85,875(1)
Christian Dvorak 83,917(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)
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 Remaining14
Total Game Expenses$861,589
Projected Expenses$12,062,252
Projected Balance$57,675,265

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$64,622,500
Farm Payroll$2,077,417
Prospect Fees$10,500
Coach$214,500
Games Remaining14
Total Game Expenses$816,158
Projected Expenses$11,426,205
Projected Balance$57,847,759

Salary Commitment

Year: 2$66,699,917
Year: 3$48,516,667
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)
Sam Gagner 1,500,000(4)
Derick Brassard 1,350,000(4)
Eric Gryba 1,000,000(4)
Zach Werenski 925,000(2)
Lawson Crouse 894,167(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)
Antoine Roussel 200,000(1)
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)
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$68,899,999
Farm Payroll$2,774,000
Prospect Fees$7,500
Coach$261,000
Games Remaining14
Total Game Expenses$877,348
Projected Expenses$12,282,866
Projected Balance$56,462,199

Salary Commitment

Year: 2$71,673,999
Year: 3$53,396,666
Year: 4$30,375,000
Year: 5$25,825,000

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)
Oliver Ekman-Larsson 5,500,000(2)
Evander Kane 5,250,000(1)
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)
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)
Justin Braun 75,000(2)
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$71,477,739
Farm Payroll$1,522,832
Prospect Fees$9,000
Coach$329,408
Games Remaining14
Total Game Expenses$894,378
Projected Expenses$12,521,289
Projected Balance$57,896,976

Salary Commitment

Year: 2$73,000,571
Year: 3$60,239,655
Year: 4$49,543,572
Year: 5$36,526,072

Pro Payroll

Shea Weber 7,857,143(4)
Rick Nash 7,800,000(1)
Johnny Gaudreau 6,750,000(4)
Nicklas Backstrom 6,700,000(3)
Erik Johnson 6,000,000(4)
Gabriel Landeskog 5,571,429(4)
Max Pacioretty 4,500,000(2)
Scott Darling 3,437,500(4)
James Reimer 3,400,000(4)
Justin Williams 3,250,000(5)
Charlie Coyle 3,200,000(3)
Nino Niederreiter 2,750,000(2)
Jason Zucker 2,000,000(1)
Mike Smith 1,500,000(3)
Aaron Ekblad 1,017,500(3)
Jack Eichel 925,000(1)
Matthew Tkachuk 925,000(2)
Ivan Provorov 894,167(2)
Greg Pateryn 800,000(1)
Lukas Sedlak 750,000(2)
Dan Girardi 550,000(3)
Martin Frk 500,000(2)
Dan Hamhuis 400,000(1)


Farm Payroll

Matt Dumba 255,000(1)
Radek Faksa 110,000(5)
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)
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)
Brett Kulak 50,000(4)
Vinnie Hinostroza 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$659,831
Prospect Fees$10,500
Coach$329,408
Games Remaining13
Total Game Expenses$884,138
Projected Expenses$11,493,788
Projected Balance$58,188,492

Salary Commitment

Year: 2$72,159,373
Year: 3$63,463,297
Year: 4$43,514,049
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)
Pheonix Copley 79,500(3)
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 Remaining13
Total Game Expenses$855,572
Projected Expenses$11,122,434
Projected Balance$61,728,746

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$72,471,750
Farm Payroll$745,500
Prospect Fees$12,000
Coach$300,000
Games Remaining13
Total Game Expenses$896,698
Projected Expenses$11,657,076
Projected Balance$59,912,008

Salary Commitment

Year: 2$73,217,250
Year: 3$47,486,000
Year: 4$43,604,250
Year: 5$32,175,000

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)
Nick Leddy 5,500,000(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)
Patrick Sharp 2,800,000(1)
Patrick Maroon 2,000,000(1)
Nick Holden 1,650,000(1)
Steve Mason 1,250,000(5)
Conor Sheary 734,250(3)
Alex Petrovic 500,000(2)
Kyle Quincey 500,000(5)


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)
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$72,031,667
Farm Payroll$1,585,240
Prospect Fees$12,000
Coach$500,000
Games Remaining14
Total Game Expenses$904,011
Projected Expenses$12,656,155
Projected Balance$57,895,269

Salary Commitment

Year: 2$73,616,907
Year: 3$68,426,407
Year: 4$49,083,158
Year: 5$26,700,658

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)
Marian Hossa 5,275,000(4)
Mats Zuccarello 4,500,000(2)
Nazem Kadri 4,500,000(4)
Michael Del Zotto 4,262,500(3)
Niklas Hjalmarsson 4,100,000(2)
Roman Josi 4,000,000(3)
Wayne Simmonds 3,975,000(2)
Dmitry Orlov 3,025,000(3)
Tomas Hertl 3,000,000(1)
Radim Vrbata 3,000,000(3)
Niklas Kronwall 1,500,000(4)
Peter Budaj 1,200,000(3)
William Nylander 894,167(1)
Tomas Plekanec 750,000(3)
Nick Bonino 500,000(4)
Mark Streit 500,000(1)
Mark Pysyk 400,000(4)


Farm Payroll

Matt Calvert 220,000(1)
Brayden McNabb 170,000(1)
Joel Ward 150,000(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)
Shea Theodore 86,333(1)
Mikkel Boedker 80,000(4)
Chris Tierney 78,283(5)
Jordan Martinook 67,375(5)
Dylan DeMelo 65,000(1)
Slater Koekkoek 50,000(3)
Nathan Beaulieu 40,000(5)