Financial Report

(As of Tuesday, Apr 9 2019)

Anaheim

ArenaHonda Center
Capacity19,000
Ticket Price$28.00


Income

Current Funds$32,998,320
Home Games Remaining0
Avg. Attendance18,235
Avg. Revenue/Game$1,225,480
Projected Revenue$0,000

Expenses

Pro Payroll$77,941,582
Farm Payroll$85,000
Prospect Fees$243,578
Coach$5,000,000
Games Remaining0
Total Game Expenses$1,015,490
Projected Expenses$0,000
Projected Balance$32,998,320

Salary Commitment

Year: 2018$78,026,582
Year: 2019$29,518,120
Year: 2020$8,650,000
Year: 2021$6,000,000

 Pro Payroll

P.K. Subban 9,000,000(1)
Pekka Rinne 7,000,000(1)
Matt Duchene 6,000,000(1)
Matt Dumba 6,000,000(4)
Mikael Backlund 5,725,000(2)
Blake Wheeler 5,600,000(1)
Duncan Keith 5,538,462(1)
Jaden Schwartz 5,350,000(2)
Alex Goligoski 4,750,000(2)
Jakub Voracek 4,125,000(1)
Wayne Simmonds 3,975,000(1)
John Moore 2,350,000(1)
Cal Clutterbuck 1,800,000(3)
Matt Cullen 1,700,000(2)
SalaryRet Ana1 1,500,000(1)
Aaron Dell 1,000,000(1)
Seth Griffith 948,950(2)
Marcus Sorensen 925,000(2)
Alexander Nylander 894,170(2)
Joakim Ryan 850,000(3)
Evan Rodrigues 842,500(1)
Deryk Engelland 750,000(1)
Andreas Martinsen 742,500(1)
Tristan Jarry 575,000(2)


 Farm Payroll

Dominic Toninato 85,000(1)




Boston

ArenaTD Garden
Capacity19,000
Ticket Price$21.00


Income

Current Funds-$3,867,339
Home Games Remaining0
Avg. Attendance17,960
Avg. Revenue/Game$887,799
Projected Revenue$0,000

Expenses

Pro Payroll$62,342,660
Farm Payroll$2,156,583
Prospect Fees$272,575
Coach$1,000,000
Games Remaining0
Total Game Expenses$802,095
Projected Expenses$0,000
Projected Balance-$3,867,339

Salary Commitment

Year: 2018$64,499,243
Year: 2019$52,698,250
Year: 2020$37,973,500
Year: 2021$20,875,000

 Pro Payroll

Carey Price 10,000,000(4)
Ryan Johansen 8,000,000(3)
Danny DeKeyser 5,000,000(3)
Erik Gudbranson 5,000,000(4)
Mikko Koivu 4,650,000(2)
Andrew Shaw 3,900,000(2)
SalaryRet Bos2 3,625,000(1)
Martin Hanzal 2,760,000(4)
SalaryRet Bos1 2,637,500(1)
Matt Calvert 2,550,000(4)
Sven Andrighetto 1,750,000(2)
Brett Connolly 1,500,000(1)
Dmitrij Jaskin 1,375,000(2)
Magnus Paajarvi 1,125,000(2)
Ty Rattie 1,000,000(2)
Colton Sceviour 950,000(3)
Michael Matheson 925,000(1)
Adam Pelech 854,330(1)
Alex DeBrincat 850,000(3)
Ethan Bear 850,000(3)
Christian Djoos 850,000(3)
Linus Ullmark 775,830(1)
Eric Fehr 765,000(2)
Barclay Goodrow 650,000(1)


 Farm Payroll

Alexandar Georgiev 249,000(4)
David Kampf 195,000(3)
Austin Czarnik 185,000(1)
Zac Dalpe 150,000(1)
Jaycob Megna 150,000(1)
Vinni Lettieri 128,500(3)
Tanner Fritz 118,500(4)
Nick Seeler 115,000(4)
Shane Gersich 105,000(3)
Freddie Hamilton 90,833(1)
Andrei Mironov 85,000(3)
Filip Chytil 85,000(3)
Paul Carey 82,500(4)
Zack Mitchell 81,250(2)
Ashton Sautner 78,500(2)
David Warsofsky 67,500(1)
Michael Bournival 65,000(1)
Liam O'Brien 65,000(1)
Travis Boyd 60,000(1)




Buffalo

ArenaFirst Niagara Center
Capacity19,000
Ticket Price$24.00


Income

Current Funds$49,605,242
Home Games Remaining0
Avg. Attendance16,191
Avg. Revenue/Game$932,623
Projected Revenue$0,000

Expenses

Pro Payroll$68,735,021
Farm Payroll$1,345,958
Prospect Fees$199,734
Coach$3,000,000
Games Remaining0
Total Game Expenses$893,667
Projected Expenses$0,000
Projected Balance$49,605,242

Salary Commitment

Year: 2018$70,080,979
Year: 2019$44,279,291
Year: 2020$32,410,000
Year: 2021$12,500,000

 Pro Payroll

Mikael Granlund 8,875,000(3)
Cam Fowler 6,500,000(4)
Brandon Saad 6,000,000(1)
Martin Jones 6,000,000(4)
Phillip Danault 5,500,000(3)
Jeff Petry 5,500,000(1)
Luca Sbisa 4,500,000(1)
Jonathan Bernier 4,000,000(2)
Thomas Hickey 3,750,000(3)
Mark Pysyk 2,733,333(2)
Zack Smith 2,692,308(1)
Zack Kassian 1,950,000(2)
Oscar Lindberg 1,700,000(1)
Zemgus Girgensons 1,600,000(1)
Jon Merrill 1,421,880(1)
Anthony Beauvillier 925,000(2)
Jimmy Vesey 925,000(2)
Nick Schmaltz 925,000(2)
Dominik Simon 925,000(1)
Nolan Patrick 850,000(3)
Gustav Olofsson 795,000(1)
Vinnie Hinostroza 667,500(1)


 Farm Payroll

Andreas Johnsson 850,000(3)
Martin Marincin 109,375(2)
Colin White 92,500(2)
Adam Gaudette 85,000(3)
John Quenneville 84,250(2)
Marek Langhamer 67,333(2)
Eric Comrie 57,500(2)




Calgary

ArenaScotiabank Saddledome
Capacity19,000
Ticket Price$30.00


Income

Current Funds$37,469,588
Home Games Remaining0
Avg. Attendance17,797
Avg. Revenue/Game$1,281,348
Projected Revenue$0,000

Expenses

Pro Payroll$87,632,416
Farm Payroll$3,641,433
Prospect Fees$120,346
Coach$5,000,000
Games Remaining0
Total Game Expenses$1,175,539
Projected Expenses$0,000
Projected Balance$37,469,588

Salary Commitment

Year: 2018$91,273,849
Year: 2019$44,537,916
Year: 2020$35,304,166
Year: 2021$14,305,000

 Pro Payroll

Sidney Crosby 8,700,000(1)
Mark Giordano 6,432,000(1)
Marc-Edouard Vlasic 6,000,000(4)
Ryan Callahan 5,800,000(1)
Matt Niskanen 5,750,000(1)
Joe Thornton 5,500,000(3)
Patric Hornqvist 5,250,000(4)
Daniel Sedin 5,000,000(1)
Bryan Little 4,800,000(3)
Jake Muzzin 4,000,000(1)
Patrick Marleau 4,000,000(1)
Marco Scandella 4,000,000(1)
James Neal 3,127,500(2)
Adam Lowry 2,916,666(3)
Blake Comeau 2,500,000(2)
Chris Kunitz 2,300,000(3)
Ben Bishop 2,100,000(3)
Brandon Davidson 1,781,250(2)
Kyle Clifford 1,600,000(1)
Brian Elliott 1,500,000(3)
Mark Borowiecki 1,300,000(4)
Rick Nash 1,000,000(1)
Nikita Zaitsev 925,000(2)
Matt Hendricks 750,000(4)
Alexei Emelin 600,000(4)


 Farm Payroll

Scottie Upshall 925,000(3)
Jussi Jokinen 900,000(3)
Eric Gryba 900,000(2)
Nathan Beaulieu 240,000(1)
Matt Read 90,000(4)
Michael McCarron 86,333(1)
Ryan Reaves 82,500(4)
Dakota Mermis 70,100(1)
Victor Antipin 60,000(4)
Ross Johnston 57,500(4)
David Desharnais 57,500(3)
Shawn Matthias 57,500(4)
Ryan Lomberg 57,500(4)
Carson Soucy 57,500(1)




Carolina

ArenaPNC Arena
Capacity19,000
Ticket Price$27.00


Income

Current Funds$29,481,646
Home Games Remaining0
Avg. Attendance17,865
Avg. Revenue/Game$1,157,660
Projected Revenue$0,000

Expenses

Pro Payroll$79,421,501
Farm Payroll$1,726,750
Prospect Fees$194,356
Coach$2,000,000
Games Remaining0
Total Game Expenses$1,016,373
Projected Expenses$0,000
Projected Balance$29,481,646

Salary Commitment

Year: 2018$81,148,251
Year: 2019$41,242,694
Year: 2020$23,490,694
Year: 2021$6,864,444

 Pro Payroll

T.J. Oshie 10,300,000(3)
Aleksander Barkov 5,900,000(2)
Chris Kreider 5,781,250(3)
Morgan Rielly 5,000,000(2)
Alexander Edler 5,000,000(1)
Kyle Palmieri 4,650,000(2)
Max Pacioretty 4,500,000(1)
Jake Gardiner 4,050,000(1)
Paul Stastny 4,000,000(1)
Rickard Rakell 3,789,444(4)
Boone Jenner 3,625,000(1)
Mark Stone 3,500,000(1)
Tuukka Rask 3,500,000(1)
SalaryRet CRL1 2,857,140(1)
Ryan Ellis 2,500,000(1)
Brayden McNabb 2,500,000(4)
SalaryRet CRL2 2,500,000(1)
Jordie Benn 2,000,000(1)
Paul Byron 1,166,667(1)
Nate Prosser 576,000(2)
Nate Thompson 576,000(2)
Matt Stajan 575,000(4)
Mike Condon 575,000(1)


 Farm Payroll

Julius Honka 925,000(2)
Andrew Copp 125,000(2)
Zach Whitecloud 120,000(3)
Dominic Turgeon 85,000(3)
Dean Kukan 85,000(3)
Luke Kunin 85,000(3)
Kevin Roy 85,000(3)
Louis Belpedio 85,000(3)
Tanner Kero 66,750(1)
Connor Brickley 65,000(1)




Chicago

ArenaUnited Center
Capacity19,000
Ticket Price$22.00


Income

Current Funds$1,611,236
Home Games Remaining0
Avg. Attendance18,511
Avg. Revenue/Game$977,462
Projected Revenue$0,000

Expenses

Pro Payroll$72,723,410
Farm Payroll$1,310,000
Prospect Fees$242,061
Coach$3,000,000
Games Remaining0
Total Game Expenses$942,384
Projected Expenses$0,000
Projected Balance$1,611,236

Salary Commitment

Year: 2018$74,033,410
Year: 2019$27,463,000
Year: 2020$14,997,500
Year: 2021$8,327,500

 Pro Payroll

Alexander Radulov 8,200,000(4)
Sean Monahan 6,375,000(1)
Dougie Hamilton 5,750,000(1)
Tyler Myers 5,500,000(1)
Torey Krug 5,250,000(2)
Jake Dotchin 5,000,000(1)
Alex Galchenyuk 4,900,000(2)
Ryan Murray 3,531,250(1)
Justin Abdelkader 3,500,000(1)
Patrick Sharp 3,100,000(3)
Ryan Spooner 2,825,000(1)
Nail Yakupov 2,500,000(1)
Jannik Hansen 2,500,000(3)
SalaryRet Chi1 2,250,000(1)
SalaryRet Chi2 1,925,000(1)
Valtteri Filppula 1,500,000(1)
Cody McLeod 1,333,000(2)
Jesse Puljujarvi 925,000(2)
Mike Reilly 925,000(1)
Ryan Miller 900,000(3)
Gabriel Bourque 900,000(1)
Josh Morrissey 863,330(1)
Brendan Gaunce 863,330(1)
Malcolm Subban 832,500(1)
Austin Watson 575,000(1)


 Farm Payroll

Scott Wilson 655,000(1)
Michael Hutchinson 143,750(1)
Beau Bennett 100,000(1)
Lias Andersson 85,000(3)
Victor Mete 85,000(3)
Anthony Bitetto 70,000(4)
Micheal Haley 57,500(2)
Paul Postma 57,500(4)
Jean-Francois Berube 56,250(1)




Colorado

ArenaPepsi Center
Capacity19,000
Ticket Price$28.00


Income

Current Funds$72,855,470
Home Games Remaining0
Avg. Attendance18,753
Avg. Revenue/Game$1,260,217
Projected Revenue$0,000

Expenses

Pro Payroll$73,199,683
Farm Payroll$802,500
Prospect Fees$196,813
Coach$5,000,000
Games Remaining0
Total Game Expenses$965,841
Projected Expenses$0,000
Projected Balance$72,855,470

Salary Commitment

Year: 2018$74,002,183
Year: 2019$44,126,328
Year: 2020$19,553,998
Year: 2021$1,549,000

 Pro Payroll

Brent Burns 7,776,000(2)
Ryan Suter 7,538,462(1)
Henrik Zetterberg 6,083,333(1)
Mike Hoffman 5,999,999(3)
Josh Bailey 5,999,999(3)
Marc-Andre Fleury 5,750,000(1)
Jeff Carter 5,272,727(1)
Tyler Johnson 5,000,000(3)
James Reimer 4,600,000(2)
David Savard 4,250,000(2)
Eric Staal 3,400,000(2)
Leo Komarov 2,950,000(1)
Michael Grabner 1,800,000(2)
Jacob de La Rose 925,000(2)
Anthony Mantha 863,333(1)
Thomas Chabot 863,330(2)
Nick Holden 850,000(4)
Chris Stewart 755,000(2)
Joel Edmundson 742,500(1)
Lance Bouma 600,000(4)
Zdeno Chara 600,000(1)
Dan Hamhuis 580,000(3)


 Farm Payroll

Patrick Eaves 145,000(2)
Justin Holl 99,000(4)
Filip Chlapik 85,000(3)
Jordan Greenway 85,000(3)
Justin Auger 85,000(3)
Blake Hillman 85,000(3)
Calle Rosen 85,000(3)
Yannick Weber 75,500(1)
Marek Hrivik 58,000(2)




Columbus

ArenaNationwide Arena
Capacity19,000
Ticket Price$25.00


Income

Current Funds$28,332,349
Home Games Remaining0
Avg. Attendance12,365
Avg. Revenue/Game$741,862
Projected Revenue$0,000

Expenses

Pro Payroll$60,058,788
Farm Payroll$1,175,916
Prospect Fees$486,730
Coach$1,000,000
Games Remaining0
Total Game Expenses$764,896
Projected Expenses$0,000
Projected Balance$28,332,349

Salary Commitment

Year: 2018$61,234,704
Year: 2019$27,177,102
Year: 2020$6,224,999
Year: 2021$4,354,999

 Pro Payroll

Zach Parise 7,538,462(1)
Michael Cammalleri 5,000,000(1)
Vincent Trocheck 4,750,000(2)
Vadim Shipachyov 4,500,000(1)
Oscar Klefbom 4,167,000(2)
Troy Brouwer 4,000,000(1)
Craig Anderson 3,750,000(2)
SalaryRet Clb1 3,625,000(1)
Jaroslav Halak 3,100,000(1)
Jared Coreau 2,661,250(2)
Joel Ward 2,499,999(4)
Radim Vrbata 1,855,000(4)
SalaryRet Clb2 1,468,750(1)
Brandon Pirri 1,445,310(2)
Jamie Oleksiak 1,148,438(1)
Mirco Mueller 1,117,710(2)
Nikita Zadorov 1,117,709(1)
Hudson Fasching 925,000(1)
Mark Jankowski 925,000(2)
Shea Theodore 863,330(1)
Dillon Heatherington 850,000(3)
Oskar Lindblom 850,000(3)
Brendan Guhle 697,500(2)
Andreas Athanasiou 628,330(1)
Nic Dowd 575,000(2)


 Farm Payroll

Dylan Strome 863,333(2)
Nicolas Roy 85,000(3)
Dryden Hunt 85,000(3)
Nic Petan 75,833(1)
Joel Hanley 66,750(1)




Dallas

ArenaAmerican Airlines Center
Capacity19,000
Ticket Price$20.00


Income

Current Funds-$10,689,175
Home Games Remaining0
Avg. Attendance14,340
Avg. Revenue/Game$801,988
Projected Revenue$0,000

Expenses

Pro Payroll$60,674,959
Farm Payroll$4,473,917
Prospect Fees$281,416
Coach$1,000,000
Games Remaining0
Total Game Expenses$810,126
Projected Expenses$0,000
Projected Balance-$10,689,175

Salary Commitment

Year: 2018$65,148,876
Year: 2019$37,339,000
Year: 2020$24,229,750
Year: 2021$300,000

 Pro Payroll

Cam Talbot 6,500,000(2)
Andrej Sekera 5,500,000(1)
Mathieu Perreault 5,001,000(3)
Matt Moulson 5,000,000(1)
Paul Martin 4,850,000(1)
Dylan Sikura 4,200,000(3)
Antoine Vermette 4,000,000(3)
Troy Terry 4,000,000(3)
Jamie McGinn 3,333,333(1)
SalaryRet DAL1 2,437,500(1)
Antoine Roussel 2,000,000(2)
Tucker Poolman 2,000,000(3)
Alex Lyon 1,500,000(3)
Slater Koekkoek 1,117,710(1)
Ivan Provorov 925,000(2)
Pavel Buchnevich 925,000(2)
Noah Hanifin 925,000(1)
Kyle Connor 925,000(2)
Devin Shore 870,000(1)
Nico Hischier 850,000(3)
Mattias Janmark 850,000(3)
Pierre-Luc Dubois 850,000(3)
Esa Lindell 744,583(1)
Jaccob Slavin 742,500(1)
Matt Murray 628,333(1)


 Farm Payroll

Christopher DiDomenico1,500,000(1)
Kyle Capobianco 850,000(2)
Remi Elie 767,500(2)
Collin Delia 200,000(4)
Justin Kloos 160,000(3)
Curtis Valk 100,000(4)
Curtis McKenzie 93,750(3)
Jason Dickinson 89,417(1)
Travis Sanheim 85,000(3)
Owen Tippett 85,000(3)
Victor Ejdsell 85,000(3)
Trevor Carrick 85,000(3)
Adin Hill 85,000(3)
Andy Welinski 78,500(2)
Andreas Englund 74,250(2)
Greg McKegg 71,500(1)
Denis Malgin 64,000(2)




Detroit

ArenaJoe Louis Arena
Capacity19,000
Ticket Price$30.00


Income

Current Funds$713,607
Home Games Remaining0
Avg. Attendance11,324
Avg. Revenue/Game$815,437
Projected Revenue$0,000

Expenses

Pro Payroll$63,226,774
Farm Payroll$1,523,666
Prospect Fees$466,424
Coach$1,000,000
Games Remaining0
Total Game Expenses$807,523
Projected Expenses$0,000
Projected Balance$713,607

Salary Commitment

Year: 2018$64,750,440
Year: 2019$22,773,410
Year: 2020$9,070,000
Year: 2021$0,000

 Pro Payroll

Jake Guentzel 15,000,000(1)
Marc Staal 5,700,000(1)
Jonathan Drouin 5,500,000(3)
Petr Mrazek 5,000,000(1)
Benoit Pouliot 4,000,000(1)
Jacob Markstrom 3,666,667(2)
SalaryRet DET2 3,618,450(1)
SalaryRet Det1 2,800,000(1)
Dale Weise 2,350,000(2)
Joel Armia 2,312,500(2)
Josh Leivo 1,156,250(2)
Ryan Murphy 1,079,160(2)
Nick Cousins 1,000,000(1)
Anthony DeAngelo 925,000(2)
Jakub Vrana 925,000(2)
Miles Wood 925,000(1)
Jake Virtanen 894,167(1)
Stefan Noesen 863,330(1)
Daniel O'Regan 858,750(1)
Will Butcher 850,000(3)
Roland McKeown 850,000(3)
Christopher Gibson 850,000(3)
Patrick Sieloff 850,000(3)
Andy Andreoff 677,500(1)
Korbinian Holzer 575,000(1)


 Farm Payroll

Ian McCoshen 925,000(2)
Adam Erne 92,500(2)
J.T. Compher 92,500(2)
Lawson Crouse 92,500(2)
Evgeny Svechnikov 86,333(2)
Tage Thompson 85,000(3)
Daniel Sprong 85,000(3)
Joseph Blandisi 64,833(1)




Edmonton

ArenaRexall Place
Capacity19,000
Ticket Price$30.00


Income

Current Funds$17,431,228
Home Games Remaining0
Avg. Attendance14,740
Avg. Revenue/Game$1,061,245
Projected Revenue$0,000

Expenses

Pro Payroll$65,039,500
Farm Payroll$2,115,459
Prospect Fees$294,028
Coach$3,000,000
Games Remaining0
Total Game Expenses$859,134
Projected Expenses$0,000
Projected Balance$17,431,228

Salary Commitment

Year: 2018$67,154,959
Year: 2019$22,166,167
Year: 2020$9,660,000
Year: 2021$5,400,000

 Pro Payroll

Bobby Ryan 7,250,000(1)
Semyon Varlamov 5,900,000(1)
Tomas Plekanec 5,500,000(2)
Ian Cole 5,500,000(1)
Rasmus Ristolainen 5,400,000(4)
J.T. Miller 5,250,000(1)
Scott Hartnell 4,750,000(1)
Olli Maatta 4,083,000(2)
Adam Henrique 4,000,000(1)
Steve Mason 3,500,000(1)
Ryan Strome 3,125,000(1)
Kevin Fiala 1,239,000(1)
Matt Benning 1,200,000(3)
Timo Meier 925,000(2)
Alex Tuch 925,000(2)
Dylan Larkin 925,000(1)
Darnell Nurse 863,333(1)
Thatcher Demko 850,000(3)
Andreas Borgman 850,000(3)
Neal Pionk 850,000(3)
Stephen Johns 800,000(1)
Connor Brown 686,667(1)
Brayden Point 667,500(2)


 Farm Payroll

Jan Rutta 230,000(1)
Kris Russell 226,000(1)
Jordan Martinook 180,000(1)
Tom Kuhnhackl 152,000(2)
Curtis Lazar 95,000(1)
Anton Slepyshev 92,500(1)
Trevor van Riemsdyk 92,500(1)
Tyler Motte 92,500(2)
Gabriel Carlsson 89,417(2)
Kyle Rau 85,875(1)
Nathan Walker 85,000(3)
Colby Cave 85,000(3)
Spencer Foo 85,000(3)
Keegan Lowe 85,000(3)
Ryan Donato 85,000(3)
Henrik Haapala 85,000(3)
Markus Hannikainen 71,750(1)
Brandon Carlo 71,750(2)
Connor Carrick 63,667(1)
Charles Hudon 62,500(1)




Florida

ArenaBB&T Center
Capacity19,000
Ticket Price$25.00


Income

Current Funds-$10,313,157
Home Games Remaining0
Avg. Attendance19,000
Avg. Revenue/Game$1,140,000
Projected Revenue$0,000

Expenses

Pro Payroll$79,185,167
Farm Payroll$175,000
Prospect Fees$84,687
Coach$5,000,000
Games Remaining0
Total Game Expenses$1,029,815
Projected Expenses$0,000
Projected Balance-$10,313,157

Salary Commitment

Year: 2018$79,360,167
Year: 2019$50,321,666
Year: 2020$27,691,666
Year: 2021$8,166,666

 Pro Payroll

Brad Marchand 7,200,000(2)
Erik Johnson 7,125,000(2)
Nicklas Backstrom 6,700,000(1)
David Pastrnak 6,666,666(4)
Nick Leddy 5,500,000(1)
Ondrej Palat 5,300,000(3)
Reilly Smith 5,000,000(3)
Jake Allen 4,350,000(3)
Nick Bjugstad 4,100,000(1)
Connor Murphy 3,850,000(3)
Justin Braun 3,800,000(1)
Ryan Kesler 3,437,500(1)
Luke Schenn 3,170,000(2)
Erik Haula 2,750,000(2)
Artem Anisimov 2,250,000(1)
SalaryRet Fla1 2,000,000(1)
Kevan Miller 1,500,000(4)
Zach Werenski 925,000(2)
Alex Iafallo 850,000(3)
Christian Dvorak 792,500(2)
Tyler Bertuzzi 667,500(2)
Chad Ruhwedel 650,000(1)
Curtis McElhinney 601,001(1)


 Farm Payroll

Dylan Ferguson 90,000(3)
Alex Broadhurst 85,000(3)




LA

ArenaStaples Center
Capacity19,000
Ticket Price$27.00


Income

Current Funds-$315,800
Home Games Remaining0
Avg. Attendance16,423
Avg. Revenue/Game$1,064,143
Projected Revenue$0,000

Expenses

Pro Payroll$71,612,000
Farm Payroll$1,288,250
Prospect Fees$158,526
Coach$1,000,000
Games Remaining0
Total Game Expenses$903,156
Projected Expenses$0,000
Projected Balance-$315,800

Salary Commitment

Year: 2018$72,900,250
Year: 2019$21,625,083
Year: 2020$4,210,000
Year: 2021$0,000

 Pro Payroll

Patrick Kane 10,500,000(1)
Mike Green 7,200,000(2)
Mike Smith 5,666,667(1)
Niklas Kronwall 4,750,000(1)
Marcus Johansson 4,583,333(1)
Dmitry Kulikov 4,333,333(2)
Tyler Bozak 4,200,000(1)
Lars Eller 3,900,000(1)
Michael Del Zotto 3,875,000(1)
Sam Gagner 3,150,000(2)
Toby Enstrom 2,300,000(1)
Jason Chimera 2,250,000(1)
Tom Wilson 2,000,000(1)
Mark Barberio 2,000,000(3)
Justin Falk 1,500,000(3)
Antti Raanta 1,250,000(1)
Markus Nutivaara 1,202,000(1)
Markus Granlund 1,125,000(1)
Nicolas Deslauriers 950,000(2)
Sebastian Aho 925,000(2)
David Rittich 925,000(1)
Brett Pesce 809,167(1)
Peter Holland 775,000(1)
Garnet Hathaway 775,000(1)
Artturi Lehkonen 667,500(2)


 Farm Payroll

Ken Appleby 200,000(3)
Alexander Burmistrov 155,000(1)
Kalle Kossila 120,500(2)
Tim Heed 106,500(1)
Janne Kuokkanen 85,000(3)
Henrik Borgstrom 85,000(3)
Eeli Tolvanen 85,000(3)
Sami Niku 85,000(3)
Christian Jaros 85,000(3)
Casey Mittelstadt 85,000(3)
Jacob Josefson 70,000(1)
Michael Chaput 68,750(2)
Mario Kempe 57,500(1)




Minnesota

ArenaXcel Energy Center
Capacity19,000
Ticket Price$30.00


Income

Current Funds-$5,080,376
Home Games Remaining0
Avg. Attendance11,016
Avg. Revenue/Game$793,184
Projected Revenue$0,000

Expenses

Pro Payroll$62,934,379
Farm Payroll$513,750
Prospect Fees$234,988
Coach$5,000,000
Games Remaining0
Total Game Expenses$837,599
Projected Expenses$0,000
Projected Balance-$5,080,376

Salary Commitment

Year: 2018$63,448,129
Year: 2019$20,484,250
Year: 2020$5,540,000
Year: 2021$2,400,000

 Pro Payroll

Jason Spezza 7,500,000(1)
Nick Foligno 5,500,000(1)
Kyle Okposo 5,040,000(1)
Anton Stralman 4,500,000(1)
Frank Vatrano 4,375,000(2)
Jonas Brodin 4,166,667(1)
Vladimir Sobotka 3,500,000(2)
SalaryRet Min2 3,500,000(1)
Michael Stone 3,500,000(2)
Richard Panik 3,500,000(2)
Jimmy Howard 2,991,667(1)
Scott Darling 2,400,000(4)
Michael Raffl 2,350,000(1)
SalaryRet Min1 2,300,000(1)
Anthony Duclair 965,625(1)
Ben Hutton 896,250(1)
Nick Ritchie 894,170(1)
Vince Dunn 850,000(3)
Samuel Girard 850,000(3)
Klas Dahlbeck 850,000(1)
Adam Cracknell 700,000(1)
Anton Khudobin 605,000(1)
J.T. Brown 600,000(3)
Jordan Nolan 600,000(3)


 Farm Payroll

PE Bellemare 145,000(1)
Peter Cehlarik 69,250(2)
Jack Rodewald 60,000(3)
Darren Archibald 60,000(3)
Jimmy Hayes 60,000(3)
Kevin Rooney 60,000(3)
Alan Quine 59,500(1)




Montreal

ArenaBell Centre
Capacity19,000
Ticket Price$20.00


Income

Current Funds$95,856,854
Home Games Remaining0
Avg. Attendance18,468
Avg. Revenue/Game$714,125
Projected Revenue$0,000

Expenses

Pro Payroll$59,270,230
Farm Payroll$141,150
Prospect Fees$294,609
Coach$5,000,000
Games Remaining0
Total Game Expenses$789,097
Projected Expenses$0,000
Projected Balance$95,856,854

Salary Commitment

Year: 2018$59,411,380
Year: 2019$28,925,583
Year: 2020$9,950,000
Year: 2021$2,375,000

 Pro Payroll

SalaryRet MTL2 7,500,000(1)
SalaryRet MTL1 4,769,230(1)
Mark Streit 4,500,000(3)
Eddie Lack 3,500,000(2)
Dennis Rasmussen 2,800,000(2)
Jason Pominville 2,800,000(1)
Matt Bartkowski 2,800,000(2)
Thomas Greiss 2,500,000(3)
Dalton Prout 2,500,000(2)
Zac Rinaldo 2,500,000(2)
Andy Greene 2,500,000(1)
Marian Gaborik 2,437,500(1)
Gabriel Dumont 2,400,000(2)
Brad Hunt 2,400,000(2)
Mark Letestu 2,000,000(1)
Alex Petrovic 1,950,000(1)
Steven Kampfer 1,500,000(1)
Johan Larsson 1,475,000(1)
Tim Schaller 1,375,000(4)
Johnny Oduya 1,171,000(1)
Jaromir Jagr 1,000,000(1)
Alexandre Burrows 1,000,000(4)
Conor Sheary 667,500(1)
Jordan Szwarz 650,000(1)
Brian Gionta 575,000(3)


 Farm Payroll

Rasmus Andersson 75,583(2)
Brett Kulak 65,567(1)




Nashville

ArenaBridgestone Arena
Capacity19,000
Ticket Price$28.00


Income

Current Funds$24,121,194
Home Games Remaining0
Avg. Attendance17,429
Avg. Revenue/Game$1,171,335
Projected Revenue$0,000

Expenses

Pro Payroll$74,980,056
Farm Payroll$1,056,900
Prospect Fees$169,085
Coach$1,000,000
Games Remaining0
Total Game Expenses$941,537
Projected Expenses$0,000
Projected Balance$24,121,194

Salary Commitment

Year: 2018$76,036,956
Year: 2019$45,092,856
Year: 2020$27,207,556
Year: 2021$21,030,556

 Pro Payroll

John Tavares 11,000,000(4)
Derek Stepan 6,500,000(1)
Mark Scheifele 6,125,000(2)
Artemi Panarin 6,000,000(1)
Hampus Lindholm 5,205,556(4)
Jared Spurgeon 5,187,500(2)
Andrei Vasilevskiy 4,375,000(3)
Michael Frolik 4,300,000(1)
Viktor Arvidsson 4,250,000(4)
Craig Smith 4,250,000(1)
Patrik Berglund 3,610,000(2)
Teuvo Teravainen 2,860,000(1)
Kevin Hayes 2,600,000(1)
Trevor Lewis 1,555,000(1)
Matt Hunwick 1,175,000(2)
Jakob Chychrun 925,000(2)
Kari Lehtonen 900,000(1)
Travis Dermott 850,000(3)
Derek MacKenzie 782,000(3)
Dominic Moore 675,000(2)
Anton Forsberg 655,000(1)
Scott Mayfield 625,000(1)
Kevin Connauton 575,000(4)


 Farm Payroll

Josh Jooris 600,000(1)
Lukas Sedlak 99,100(1)
Michal Kempny 95,300(2)
Brendan Perlini 92,500(2)
Marcus Pettersson 85,000(3)
Steven Fogarty 85,000(3)




NewJersey

ArenaPrudential Center
Capacity19,000
Ticket Price$30.00


Income

Current Funds$10,023,379
Home Games Remaining0
Avg. Attendance12,154
Avg. Revenue/Game$875,094
Projected Revenue$0,000

Expenses

Pro Payroll$62,371,908
Farm Payroll$2,060,417
Prospect Fees$310,501
Coach$1,000,000
Games Remaining0
Total Game Expenses$801,742
Projected Expenses$0,000
Projected Balance$10,023,379

Salary Commitment

Year: 2018$65,511,495
Year: 2019$34,997,416
Year: 2020$25,451,666
Year: 2021$10,326,666

 Pro Payroll

Tyson Barrie 6,875,000(3)
Cory Schneider 6,000,000(1)
Gabriel Landeskog 5,571,429(1)
Oliver Ekman-Larsson 5,500,000(1)
Damon Severson 4,166,666(4)
Alex Killorn 4,000,000(2)
Travis Hamonic 3,857,143(1)
Karl Alzner 3,750,000(3)
Patrick Maroon 3,000,000(4)
Darren Helm 3,000,000(4)
SalaryRet NJ1 2,000,000(1)
SalaryRet NJ2 2,000,000(1)
Matt Nieto 1,975,000(2)
Blake Coleman 1,800,000(3)
Alex Chiasson 1,500,000(1)
Drew Stafford 1,400,000(2)
Derrick Pouliot 1,079,170(1)
Michal Neuvirth 965,000(3)
Mikko Rantanen 925,000(1)
Sonny Milano 894,170(1)
Jake Debrusk 850,000(3)
Kyle Quincey 800,000(2)
Tommy Wingels 800,000(3)
Joonas Korpisalo 742,500(1)


 Farm Payroll

Joshua Ho-Sang 925,000(2)
Joakim Nordstrom 127,500(2)
John Hayden 92,500(2)
Marko Dano 92,500(1)
Michael Amadio 85,000(3)
Ales Hemsky 85,000(2)
Samuel Morin 83,250(2)
Peter Budaj 80,000(4)
Landon Ferraro 80,000(4)
Maxime Lagace 75,000(1)
Kenny Agostino 73,500(1)
Scott Wedgewood 70,000(1)
Logan Shaw 67,417(1)
Blake Pietila 66,250(1)
Kevin Gravel 57,500(2)




NYIsles

ArenaBarcleys Center
Capacity19,000
Ticket Price$33.00


Income

Current Funds-$3,465,894
Home Games Remaining0
Avg. Attendance16,734
Avg. Revenue/Game$1,317,649
Projected Revenue$0,000

Expenses

Pro Payroll$75,744,298
Farm Payroll$2,975,212
Prospect Fees$131,002
Coach$5,000,000
Games Remaining0
Total Game Expenses$1,022,567
Projected Expenses$0,000
Projected Balance-$3,465,894

Salary Commitment

Year: 2018$78,719,510
Year: 2019$28,680,510
Year: 2020$9,243,055
Year: 2021$2,497,500

 Pro Payroll

Corey Perry 8,625,000(1)
Carter Hutton 7,500,000(1)
Henrik Sedin 5,555,555(3)
Justin Schultz 5,500,000(2)
Dan Girardi 5,500,000(1)
Seth Jones 5,400,000(2)
Keith Yandle 5,125,000(2)
Tomas Hertl 3,750,000(1)
Brendan Gallagher 3,750,000(1)
Roman Polak 3,500,000(1)
Elias Lindholm 3,375,000(1)
Andre Burakovsky 3,000,000(1)
SalaryRet NYI1 2,875,000(1)
Jason Zucker 2,000,000(1)
Thomas Vanek 1,850,000(4)
Jesper Fast 1,850,000(2)
Alexander Wennberg 1,156,250(1)
Connor McDavid 925,000(1)
Radek Faksa 863,333(1)
Derek Forbort 863,330(1)
Alexander Kerfoot 850,000(3)
Juuse Saros 692,500(1)
Mathew Barzal 683,330(2)
Darcy Kuemper 555,000(4)


 Farm Payroll

Steven Santini 925,000(1)
Charlie Lindgren 192,500(2)
Jordan Oesterle 157,500(1)
Chris Wagner 125,000(2)
Anders Nilsson 100,000(1)
Scott Harrington 95,000(1)
Adrian Kempe 92,500(2)
Paul Ladue 92,500(4)
Joel Eriksson Ek 92,500(2)
Drake Caggiula 92,500(2)
Chris Tierney 91,875(1)
Jujhar Khaira 89,417(1)
Madison Bowey 85,000(3)
Brandon Halverson 85,000(3)
Kerby Rychel 85,000(3)
Daniel Brickley 85,000(3)
Matt Tennyson 84,375(2)
Taylor Leier 77,962(1)
Valentin Zykov 72,750(2)
Lucas Wallmark 67,500(2)
Colton Sissons 63,500(1)
Dylan DeMelo 63,333(1)
Frederick Gaudreau 59,500(2)




NYRangers

ArenaMadison Square Garden
Capacity19,000
Ticket Price$30.00


Income

Current Funds$36,597,451
Home Games Remaining0
Avg. Attendance16,844
Avg. Revenue/Game$1,212,793
Projected Revenue$0,000

Expenses

Pro Payroll$57,473,340
Farm Payroll$1,492,562
Prospect Fees$224,457
Coach$3,000,000
Games Remaining0
Total Game Expenses$758,419
Projected Expenses$0,000
Projected Balance$36,597,451

Salary Commitment

Year: 2018$58,965,902
Year: 2019$24,423,420
Year: 2020$16,140,000
Year: 2021$3,500,000

 Pro Payroll

Corey Crawford 6,000,000(1)
Mike Fisher 5,900,000(1)
Dmitry Orlov 5,100,000(3)
Carl Soderberg 4,750,000(1)
Alec Martinez 4,000,000(1)
Tanner Pearson 3,750,000(3)
Bryan Rust 3,500,000(4)
Charlie Coyle 3,200,000(1)
Jean-Gabriel Pageau 3,100,000(2)
Andrew MacDonald 2,600,000(3)
Brock Nelson 2,500,000(1)
Tobias Rieder 2,000,000(1)
Brian Boyle 1,700,000(2)
SalaryRet NYR1 1,500,000(1)
Ben Chiarot 1,400,000(1)
Pavel Zacha 925,000(1)
Cam Ward 900,000(2)
Mikhail Sergachev 894,170(2)
Brendan Leipsic 850,000(3)
Brock McGinn 811,670(1)
Anton Blidh 792,500(2)
Tyler Pitlick 725,000(2)
Brendan Smith 575,000(1)


 Farm Payroll

SalaryRet NYR2 525,000(1)
Cedric Paquette 101,563(1)
Nikita Scherbak 92,500(2)
Nikolay Goldobin 89,417(1)
Alex Formenton 85,000(3)
Tyrell Goulbourne 85,000(3)
Jesper Bratt 85,000(3)
Morgan Klimchuk 85,000(3)
Matt Grzelcyk 79,250(2)
Chandler Stephenson 72,583(1)
Brett Lernout 66,500(1)
Jordan Weal 63,250(1)
Ryan Sproul 62,500(1)




Ottawa

ArenaCanadian Tire Centre
Capacity19,000
Ticket Price$17.00


Income

Current Funds$6,695,223
Home Games Remaining0
Avg. Attendance19,000
Avg. Revenue/Game$775,200
Projected Revenue$0,000

Expenses

Pro Payroll$79,540,417
Farm Payroll$1,448,375
Prospect Fees$362,674
Coach$1,000,000
Games Remaining0
Total Game Expenses$1,004,286
Projected Expenses$0,000
Projected Balance$6,695,223

Salary Commitment

Year: 2018$80,988,792
Year: 2019$55,692,042
Year: 2020$30,065,000
Year: 2021$12,000,000

 Pro Payroll

Jonathan Marchessault 10,000,000(4)
Ryan Getzlaf 8,250,000(1)
Victor Hedman 7,875,000(3)
Cam Atkinson 6,600,000(2)
Erik Karlsson 6,500,000(1)
Nathan MacKinnon 6,300,000(2)
Brayden Schenn 5,500,000(2)
Mika Zibanejad 5,350,000(3)
Shayne Gostisbehere 4,500,000(3)
Robin Lehner 4,000,000(1)
John Gibson 2,875,000(2)
Jake McCabe 2,000,000(2)
Calle Jarnkrok 2,000,000(4)
Riley Nash 1,437,500(1)
Patrik Laine 925,000(2)
Brandon Montour 925,000(2)
Josh Manson 925,000(1)
Joonas Donskoi 925,000(1)
Zach Hyman 900,000(1)
Nikolaj Ehlers 894,167(1)
Colton Parayko 858,750(1)


 Farm Payroll

Calvin Pickard 125,000(1)
Ryan Hartman 109,375(2)
Joe Morrow 100,000(1)
Rocco Grimaldi 92,500(1)
Nicolas Kerdiles 92,500(2)
Stefan Matteau 85,000(3)
Anders Bjork 85,000(3)
Zach Aston-Reese 85,000(3)
Dylan Gambrell 85,000(3)
Pontus Aberg 84,250(2)
Tomas Nosek 79,250(1)
Christoph Bertschy 77,583(1)
Gustav Forsling 76,750(2)
A.J. Greer 74,167(2)
Justin Bailey 67,000(1)
William Carrier 65,000(2)
Steve Bernier 65,000(1)




Philly

ArenaWells Fargo Center
Capacity19,000
Ticket Price$29.00


Income

Current Funds-$18,135,669
Home Games Remaining0
Avg. Attendance18,931
Avg. Revenue/Game$1,317,576
Projected Revenue$0,000

Expenses

Pro Payroll$79,929,750
Farm Payroll$760,000
Prospect Fees$222,137
Coach$5,000,000
Games Remaining0
Total Game Expenses$1,047,706
Projected Expenses$0,000
Projected Balance-$18,135,669

Salary Commitment

Year: 2018$80,589,750
Year: 2019$30,085,000
Year: 2020$10,010,000
Year: 2021$5,525,000

 Pro Payroll

Anze Kopitar 8,500,000(2)
Steven Stamkos 8,500,000(2)
Sergei Bobrovsky 7,425,000(1)
Drew Doughty 7,000,000(1)
Nikita Kucherov 5,525,000(4)
Ryan McDonagh 4,700,000(1)
Mats Zuccarello 4,500,000(1)
David Backes 4,500,000(1)
Alexander Steen 4,100,000(1)
Phil Kessel 4,000,000(1)
David Krejci 3,625,000(1)
Kris Letang 3,625,000(1)
Brooks Orpik 3,575,000(1)
Francois Beauchemin 3,250,000(3)
Frans Nielsen 2,500,000(2)
Dustin Brown 1,468,750(1)
Dennis Seidenberg 775,000(1)
Antti Niemi 610,000(1)
Torrey Mitchell 601,000(1)
Byron Froese 575,000(2)
Ron Hainsey 575,000(3)


 Farm Payroll

Chris Kelly 575,000(3)
Temp G1 100,000(0)
Martin Necas 85,000(3)




Arizona

ArenaGila River Arena
Capacity19,000
Ticket Price$22.00


Income

Current Funds$3,173,375
Home Games Remaining0
Avg. Attendance17,616
Avg. Revenue/Game$930,109
Projected Revenue$0,000

Expenses

Pro Payroll$60,390,333
Farm Payroll$57,500
Prospect Fees$232,901
Coach$5,000,000
Games Remaining0
Total Game Expenses$800,985
Projected Expenses$0,000
Projected Balance$3,173,375

Salary Commitment

Year: 2018$60,447,833
Year: 2019$33,002,000
Year: 2020$13,051,000
Year: 2021$4,400,000

 Pro Payroll

Braden Holtby 6,100,000(1)
Filip Forsberg 6,000,000(2)
Brandon Dubinsky 5,850,000(1)
Loui Eriksson 4,750,000(2)
John Carlson 4,400,000(4)
SalaryRet Ari1 4,125,000(1)
Carl Hagelin 4,000,000(1)
Anton Lindholm 3,000,000(3)
Cody Franson 2,751,000(2)
T.J. Brodie 2,650,000(1)
Luke Glendening 2,300,000(3)
Daniel Winnik 2,000,000(1)
Luke Witkowski 1,750,000(2)
Shane Prince 1,750,000(2)
Kris Versteeg 1,750,000(2)
Chad Johnson 1,500,000(3)
Kurtis MacDermid 1,200,000(2)
Yohann Auvitu 1,001,000(3)
Max Domi 863,333(1)
Danick Martel 850,000(3)
Zach Trotman 650,000(1)
Jayson Megna 575,000(1)
Chase Balisy 575,000(1)


 Farm Payroll

Giovanni Fiore 57,500(1)




Pittsburgh

ArenaConsol Energy Center
Capacity19,000
Ticket Price$29.00


Income

Current Funds$22,858,157
Home Games Remaining0
Avg. Attendance18,876
Avg. Revenue/Game$1,313,788
Projected Revenue$0,000

Expenses

Pro Payroll$79,435,460
Farm Payroll$215,000
Prospect Fees$51,791
Coach$5,000,000
Games Remaining0
Total Game Expenses$1,032,954
Projected Expenses$0,000
Projected Balance$22,858,157

Salary Commitment

Year: 2018$79,650,460
Year: 2019$20,825,460
Year: 2020$11,685,460
Year: 2021$2,400,000

 Pro Payroll

Evgeni Malkin 9,500,000(1)
Johnny Gaudreau 7,510,460(3)
Patrice Bergeron 6,875,000(1)
Alex Pietrangelo 6,500,000(1)
Jordan Staal 6,000,000(1)
Frederik Andersen 5,000,000(2)
Shea Weber 5,000,000(1)
John Klingberg 4,250,000(1)
SalaryRet Pit1 4,000,000(1)
Jakob Silfverberg 3,750,000(1)
Ryan O'Reilly 3,750,000(1)
Radko Gudas 3,350,000(2)
Logan Couture 3,000,000(1)
Derick Brassard 2,500,000(1)
Greg Pateryn 2,400,000(4)
Micheal Ferland 1,750,000(1)
Ondrej Pavelec 1,200,000(3)
Noel Acciari 725,000(1)
Max McCormick 650,000(1)
Nick Jensen 575,000(3)
Chris Thorburn 575,000(2)
Derek Ryan 575,000(1)


 Farm Payroll

Erik Gustafsson 120,000(2)
Mitch Reinke 95,000(2)




SanJose

ArenaSAP Center
Capacity19,000
Ticket Price$19.00


Income

Current Funds-$477,596
Home Games Remaining0
Avg. Attendance16,134
Avg. Revenue/Game$735,680
Projected Revenue$0,000

Expenses

Pro Payroll$63,206,786
Farm Payroll$1,349,500
Prospect Fees$89,503
Coach$3,000,000
Games Remaining0
Total Game Expenses$824,949
Projected Expenses$0,000
Projected Balance-$477,596

Salary Commitment

Year: 2018$64,556,286
Year: 2019$34,705,599
Year: 2020$19,863,929
Year: 2021$2,000,000

 Pro Payroll

Jack Johnson 6,971,429(3)
Jeff Skinner 5,725,000(1)
Zach Bogosian 5,142,857(1)
Vladislav Namestnikov 5,000,000(3)
Brandon Sutter 4,375,000(1)
Brian Dumoulin 4,100,000(3)
Aaron Ness 4,000,000(1)
Victor Rask 4,000,000(2)
SalaryRet SJ1 3,750,000(1)
SalaryRet SJ2 3,127,500(2)
Jay Bouwmeester 2,700,000(1)
Matt Martin 2,500,000(2)
Matthew Highmore 2,000,000(4)
David Schlemko 1,500,000(1)
Laurent Brossoit 937,500(2)
Jack Roslovic 894,170(2)
Tom Pyatt 800,000(2)
Derek Grant 800,000(1)
Carl Gunnarsson 800,000(1)
Carter Rowney 800,000(3)
Oskar Sundqvist 700,830(1)
Gemel Smith 670,000(2)
Martin Frk 650,000(2)
Tomas Hyka 650,000(2)
Jack Campbell 612,500(2)


 Farm Payroll

Michael Dal Colle 850,000(3)
Sebastian Aho (D) 85,000(3)
Trevor Murphy 63,500(1)
Kyle Criscuolo 61,000(1)
David Booth 60,000(1)
Eric Robinson 57,500(3)
Ben Sexton 57,500(1)
Taylor Chorney 57,500(1)
Wade Megan 57,500(1)




StLouis

ArenaScottrade Center
Capacity19,000
Ticket Price$20.00


Income

Current Funds$4,575,325
Home Games Remaining0
Avg. Attendance19,000
Avg. Revenue/Game$912,000
Projected Revenue$0,000

Expenses

Pro Payroll$75,878,397
Farm Payroll$649,250
Prospect Fees$300,390
Coach$3,000,000
Games Remaining0
Total Game Expenses$973,513
Projected Expenses$0,000
Projected Balance$4,575,325

Salary Commitment

Year: 2018$76,527,647
Year: 2019$31,127,500
Year: 2020$20,555,000
Year: 2021$5,900,000

 Pro Payroll

Evgeny Kuznetsov 7,800,000(3)
Vladimir Tarasenko 7,500,000(1)
Jonathan Huberdeau 5,900,000(4)
Jonathan Quick 5,800,000(1)
Tyler Toffoli 5,750,000(3)
Justin Faulk 4,833,333(1)
Alex Ovechkin 4,769,231(1)
Gustav Nyquist 4,750,000(1)
Jonathan Ericsson 4,250,000(1)
Jason Demers 4,100,000(2)
Mikkel Boedker 4,000,000(2)
SalaryRet Stl1 2,700,000(1)
Nate Schmidt 2,225,000(1)
Riley Sheahan 2,100,000(1)
Brett Ritchie 1,750,000(1)
Louis Domingue 1,312,500(1)
Alex Stalock 1,000,000(2)
William Karlsson 1,000,000(1)
Christian Folin 850,000(1)
Charlie McAvoy 850,000(3)
MacKenzie Weegar 705,000(2)
Nathan Gerbe 675,000(2)
Oliver Bjorkstrand 655,833(1)
Colin Miller 602,500(1)


 Farm Payroll

Adam Clendening 95,000(1)
Travis Konecny 92,500(2)
Haydn Fleury 85,000(3)
Andrew Mangiapane 85,000(3)
Adam Wilcox 85,000(3)
Iiro Pakarinen 81,750(1)
Anthony Peluso 65,000(1)
Fredrik Claesson 60,000(1)




TampaBay

ArenaAmalie Arena
Capacity19,000
Ticket Price$27.00


Income

Current Funds$4,005,760
Home Games Remaining0
Avg. Attendance18,507
Avg. Revenue/Game$1,199,203
Projected Revenue$0,000

Expenses

Pro Payroll$79,645,832
Farm Payroll$2,390,000
Prospect Fees$165,530
Coach$3,000,000
Games Remaining0
Total Game Expenses$1,039,041
Projected Expenses$0,000
Projected Balance$4,005,760

Salary Commitment

Year: 2018$82,035,832
Year: 2019$43,871,666
Year: 2020$20,751,666
Year: 2021$11,166,666

 Pro Payroll

Jamie Benn 9,500,000(3)
Dustin Byfuglien 8,320,000(2)
Claude Giroux 8,275,000(1)
Evander Kane 7,000,000(4)
Dion Phaneuf 7,000,000(1)
Sami Vatanen 4,875,000(2)
Devan Dubnyk 4,333,333(1)
Sean Couturier 4,333,333(1)
Philipp Grubauer 4,166,666(4)
Evgeni Dadonov 4,000,000(2)
Anders Lee 3,750,000(1)
Andrew Cogliano 3,500,000(2)
Sam Bennett 1,950,000(1)
Ryan Dzingel 1,800,000(1)
Ryan Carpenter 1,500,000(1)
Trevor Daley 1,500,000(2)
Devante Smith-Pelly 1,300,000(1)
Jakub Jerabek 925,000(1)
Daniel Carr 842,500(1)
Braydon Coburn 775,000(1)


 Farm Payroll

Jonny Brodzinski 925,000(2)
Brian Lashoff 575,000(1)
Zach Redmond 575,000(1)
Logan Brown 85,000(3)
Brad Malone 57,500(1)
Tanner Glass 57,500(1)
Mike Blunden 57,500(1)
Taylor Fedun 57,500(1)




Toronto

ArenaAir Canada Centre
Capacity19,000
Ticket Price$30.00


Income

Current Funds-$3,341,901
Home Games Remaining0
Avg. Attendance16,133
Avg. Revenue/Game$1,161,563
Projected Revenue$0,000

Expenses

Pro Payroll$79,101,670
Farm Payroll$2,550,000
Prospect Fees$186,786
Coach$5,000,000
Games Remaining0
Total Game Expenses$1,059,006
Projected Expenses$0,000
Projected Balance-$3,341,901

Salary Commitment

Year: 2018$81,651,670
Year: 2019$27,760,000
Year: 2020$13,070,000
Year: 2021$4,500,000

 Pro Payroll

Henrik Lundqvist 8,500,000(1)
Joe Pavelski 6,000,000(1)
Johnny Boychuk 6,000,000(1)
Tyler Seguin 5,750,000(1)
Jacob Trouba 5,500,000(1)
Tomas Tatar 5,300,000(3)
Jonathan Toews 5,250,000(1)
Brent Seabrook 5,000,000(2)
Nazem Kadri 4,500,000(2)
Justin Williams 4,500,000(4)
Mattias Ekholm 3,750,000(2)
Brenden Dillon 3,270,000(1)
SalaryRet Tor1 2,937,500(1)
SalaryRet Tor2 2,500,000(1)
David Perron 2,300,000(1)
Marcus Foligno 2,250,000(3)
Nick Bonino 1,550,000(1)
Auston Matthews 925,000(2)
Kasperi Kapanen 894,170(1)
William Nylander 894,170(1)
Ryan Pulock 863,330(1)
Connor Hellebuyck 667,500(1)


 Farm Payroll

Nick Shore 925,000(1)
John Gilmour 850,000(3)
Al Montoya 200,000(2)
Jon Gillies 92,500(2)
Tomas Jurco 90,000(1)
Joe Hicketts 85,000(3)
Rinat Valiev 85,000(3)
Vladislav Kamenev 74,250(2)
Cristoval Nieves 74,250(2)
Nicholas Baptiste 74,000(2)




Vancouver

ArenaRogers Arena
Capacity19,000
Ticket Price$22.00


Income

Current Funds-$3,752,992
Home Games Remaining0
Avg. Attendance18,015
Avg. Revenue/Game$951,132
Projected Revenue$0,000

Expenses

Pro Payroll$55,855,410
Farm Payroll$2,694,500
Prospect Fees$385,342
Coach$1,000,000
Games Remaining0
Total Game Expenses$730,918
Projected Expenses$0,000
Projected Balance-$3,752,992

Salary Commitment

Year: 2018$58,549,910
Year: 2019$22,369,580
Year: 2020$10,267,000
Year: 2021$8,792,000

 Pro Payroll

Bo Horvat 5,500,000(4)
Jori Lehtera 4,700,000(1)
Christopher Tanev 4,450,000(1)
Matt Beleskey 3,800,000(1)
SalaryRet VAN1 3,437,500(1)
Lee Stempniak 3,300,000(1)
Marcus Kruger 3,083,330(1)
Ben Lovejoy 2,850,000(2)
Nikolay Kulemin 2,687,500(1)
Derek Dorsett 2,650,000(1)
Andrej Sustr 2,437,500(1)
Sven Baertschi 2,312,500(1)
Brandon Tanev 2,287,500(2)
SalaryRet VAN2 1,550,000(1)
Alex Biega 1,200,000(2)
Patrik Nemeth 1,181,250(1)
Reto Berra 1,050,000(4)
Harri Sateri 1,050,000(3)
Marc Methot 1,000,000(4)
Robert Bortuzzo 1,000,000(4)
Mitchell Marner 925,000(2)
Matthew Tkachuk 925,000(2)
Brock Boeser 925,000(2)
Clayton Keller 885,830(2)
Kevin Labanc 667,500(2)


 Farm Payroll

Danton Heinen 767,500(2)
Cory Conacher 250,000(1)
Brad Richardson 105,000(2)
Jay Beagle 105,000(2)
Kevin Bieksa 100,000(2)
Jean-Sebastien Dea 100,000(1)
Matthew Peca 100,000(2)
Robert Hagg 92,500(2)
Troy Stecher 92,500(2)
Jared McCann 89,417(1)
Frederik Gauthier 86,333(1)
Nick Merkley 85,000(3)
Oscar Dansk 85,000(3)
Carl Dahlstrom 85,000(3)
Brendan Lemieux 85,000(3)
Noah Juulsen 85,000(3)
Ivan Barbashev 74,250(2)
Frank Corrado 65,000(1)
Mike McKenna 61,000(4)
Daniel Taylor 61,000(4)
Scott Foster 61,000(4)
Jason Garrison 59,000(4)




Washington

ArenaVerizon Center
Capacity19,000
Ticket Price$30.00


Income

Current Funds$3,529,091
Home Games Remaining0
Avg. Attendance13,088
Avg. Revenue/Game$942,285
Projected Revenue$0,000

Expenses

Pro Payroll$67,407,080
Farm Payroll$1,026,167
Prospect Fees$257,951
Coach$1,000,000
Games Remaining0
Total Game Expenses$849,893
Projected Expenses$0,000
Projected Balance$3,529,091

Salary Commitment

Year: 2018$68,433,247
Year: 2019$36,568,830
Year: 2020$21,601,250
Year: 2021$15,346,250

 Pro Payroll

Milan Lucic 8,500,000(2)
Andrew Ladd 5,500,000(1)
Tyler Ennis 4,600,000(1)
Calvin de Haan 4,550,000(4)
Kyle Turris 4,250,000(4)
Niklas Hjalmarsson 4,100,000(1)
Colin Wilson 3,937,500(1)
Cody Eakin 3,850,000(2)
Matt Irwin 3,500,000(1)
Casey Cizikas 3,350,000(3)
SalaryRet WSH1 3,000,000(1)
Casey DeSmith 3,000,000(4)
Adam McQuaid 2,750,000(1)
Brandon Manning 2,590,000(4)
Melker Karlsson 2,500,000(3)
Jeff Glass 1,900,000(1)
Yanni Gourde 1,500,000(1)
Josh Anderson 956,250(4)
Rob O'Gara 925,000(2)
Tyson Jost 885,830(2)
Oscar Fantenberg 650,000(1)
Ondrej Kase 612,500(2)


 Farm Payroll

Sean Kuraly 150,000(3)
Casey Nelson 110,000(2)
Andrew Hammond 95,000(1)
Samuel Blais 85,000(3)
Maxim Mamin 85,000(3)
Anthony Cirelli 85,000(3)
Nick Lappin 84,250(2)
Nikita Soshnikov 73,667(1)
Nick Paul 67,000(1)
Josh Archibald 65,917(1)
Ben Harpur 65,333(1)
Chris Wideman 60,000(1)




Winnipeg

ArenaMTS Centre
Capacity19,000
Ticket Price$28.00


Income

Current Funds$38,946,776
Home Games Remaining0
Avg. Attendance18,012
Avg. Revenue/Game$1,210,351
Projected Revenue$0,000

Expenses

Pro Payroll$67,314,643
Farm Payroll$734,358
Prospect Fees$270,010
Coach$5,000,000
Games Remaining0
Total Game Expenses$894,134
Projected Expenses$0,000
Projected Balance$38,946,776

Salary Commitment

Year: 2018$68,049,001
Year: 2019$19,040,584
Year: 2020$9,475,000
Year: 2021$70,000

 Pro Payroll

Aaron Ekblad 7,500,000(3)
Ryan Nugent-Hopkins 6,000,000(1)
Taylor Hall 6,000,000(1)
Jordan Eberle 6,000,000(1)
Roberto Luongo 5,333,333(1)
Adam Larsson 4,166,660(1)
Roman Josi 4,000,000(1)
James van Riemsdyk 3,618,450(1)
Cody Ceci 3,500,000(2)
Nino Niederreiter 3,333,325(1)
Travis Zajac 2,875,000(1)
Kevin Shattenkirk 2,637,500(1)
Scott Laughton 1,203,125(2)
Leon Draisaitl 1,156,250(1)
Sam Reinhart 1,117,709(2)
Kyle Brodziak 1,001,000(2)
Miikka Salomaki 976,041(1)
Jack Eichel 925,000(1)
Brady Skjei 925,000(1)
Xavier Ouellet 893,750(2)
Duncan Siemens 863,330(2)
Chris Bigras 850,000(3)
Christian Fischer 821,670(2)
Phillip Di Giuseppe 817,500(1)
Keith Kinkaid 800,000(3)


 Farm Payroll

Jordan Schmaltz 92,500(2)
Reid Boucher 86,525(1)
Kailer Yamamoto 85,000(3)
Warren Foegele 85,000(3)
Christian Wolanin 85,000(3)
Tyler Graovac 83,333(1)
Laurent Dauphin 74,500(1)
Mark Alt 72,500(2)
Josh Gorges 70,000(4)