Financial Report

(As of mardi, sept 19 2017)

Sonic

ArenaShoreline Amphitheatre
Capacity20 000
Ticket Price$44,00


Income

Current Funds$98 103 962
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$45 822 000
Farm Payroll$1 062 500
Prospect Fees$55 500
Coach$605 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$98 103 962

Salary Commitment

Year: 16$46 629 500
Year: 17$30 242 500
Year: 18$17 867 500
Year: 19$4 300 000

Pro Payroll

Tyler Seguin 5 750 000(2)
Jamie Benn 5 250 000(3)
Tobias Enstrom 4 000 000(1)
Vistor Hedman 4 000 000(4)
Simon Despres 3 500 000(3)
Max Pacioretty 3 000 000(3)
Radoslav Ivanov 2 500 000(2)
Radko Gudas 2 352 000(1)
Patrick Berglund 1 750 000(1)
Kyle Turris 1 600 000(3)
Maxim Shugayev 1 600 000(2)
Matthew Belle 1 500 000(2)
Bjorn Hegstrom 1 500 000(1)
Eddy Lack 1 500 000(1)
Pavol Jasecko 1 300 000(1)
Wayne Simmonds 1 250 000(1)
Oleg Konstantinov 900 000(1)
Antoine Roussel 870 000(1)
Cameron Wilson 800 000(2)
Darren Helm 300 000(1)
Dennis Goodwin 300 000(4)
Matt Forsythe 300 000(1)


Farm Payroll

Alex Killorn 255 000(0)
Patrick Wiercoch 245 000(1)
Marcus Johansson 217 500(3)
Matt Bartkowski 125 000(2)
Anders Lee 100 000(2)
Mattias Ekholm 90 000(1)
Gilbert Brule 30 000(1)




Fighting I

ArenaFire Fighter Center
Capacity18 000
Ticket Price$50,00


Income

Current Funds$58 529 589
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$37 245 330
Farm Payroll$1 085 000
Prospect Fees$25 500
Coach$261 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$58 529 589

Salary Commitment

Year: 16$38 180 330
Year: 17$26 247 000
Year: 18$16 687 000
Year: 19$14 647 000

Pro Payroll

Dmitry Kulikov 4 333 330(1)
Alexei Yemelin 4 100 000(1)
Brendan Gallagher 3 750 000(4)
Jonathan Huberdeau 3 250 000(5)
Jake Allen 3 000 000(4)
Thomas Tatar 2 750 000(2)
Dennis Wideman 1 900 000(2)
Nikita Zaitsev 1 800 000(5)
Alex Petrovic 1 587 000(5)
Tuomo Ruutu 1 500 000(2)
Jussi Jokinen 1 500 000(2)
Matt D'Agostini 1 500 000(1)
Andrew Hammond 1 375 000(1)
Niklas Kronwall 1 200 000(2)
Jonas Brodin 1 000 000(3)
Tyler Toffoli 1 000 000(3)
Tommy Wingels 800 000(5)
Mathieu Perreault 300 000(2)
Fedor Tjutin 300 000(1)
Chris VandeVelde 300 000(5)


Farm Payroll

Zac Rinaldo 150 000(1)
Tom Gilbert 150 000(2)
Nikita Tryamkin 150 000(0)
Louis Domingue 105 000(1)
Paul Byron 100 000(5)
Lauri Korpikoski 80 000(2)
Jonathan Audy-Marchess60 000(4)
Patrick Sharp 50 000(2)
Nelson King 50 000(2)
Miroslav Brurek 50 000(2)
Chris Neil 40 000(1)
Pavol Komeda 40 000(3)
Dale Weise 30 000(1)
Travis Jones 30 000(2)




Jokers

ArenaNike Center
Capacity18 000
Ticket Price$60,00


Income

Current Funds$145 660 858
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$36 840 500
Farm Payroll$1 581 500
Prospect Fees$52 500
Coach$605 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$145 660 858

Salary Commitment

Year: 16$36 872 000
Year: 17$29 711 300
Year: 18$22 497 500
Year: 19$8 157 500

Pro Payroll

Erik Karlsson 4 500 000(5)
Nazem Kadri 3 818 000(3)
John Tavares 3 806 000(3)
Ryan McDonagh 3 363 000(2)
Martin Jones 3 000 000(3)
Sami Vatanen 2 200 000(1)
Dan DeKeyser 2 187 500(2)
Tanner Pearson 1 550 000(0)
Mark Stone 1 500 000(3)
Niclas Svedberg 1 500 000(2)
Kevin Hayes 1 500 000(4)
Mikael Granlund 1 416 000(3)
Logan Couture 1 250 000(1)
Richard Rakell 875 000(4)
Brett Pesce 842 000(1)
Joshua Morrisey 833 000(1)
Vladimir Sobotka 800 000(3)
Niklas Hjalmarsson 800 000(1)
Victor Rask 800 000(4)
Bruno Gervais 300 000(1)


Farm Payroll

Robin Lehner 315 000(4)
Ryan Strome 250 000(1)
Dmitrij Jiaskin 100 000(1)
Brady Skeij 92 500(1)
Robby Fabbri 92 500(1)
Devin Shore 89 000(1)
Brett Ritchie 87 500(5)
Matt Dumba 83 300(2)
Alex Biega 80 000(1)
Zach Redmond 80 000(1)
Jhonas Enroth 80 000(4)
Beau Bennett 80 000(2)
Oscar Lindberg 80 000(1)
Stephen Johns 71 700(1)




Patriotes

ArenaFleet Center
Capacity24 000
Ticket Price$42,00


Income

Current Funds$120 687 619
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$44 778 000
Farm Payroll$765 800
Prospect Fees$28 500
Coach$617 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$120 687 619

Salary Commitment

Year: 16$42 908 800
Year: 17$27 969 000
Year: 18$10 700 000
Year: 19$1 650 000

Pro Payroll

Kyle Quincey 4 200 000(1)
Guillaume Lantendresse3 760 000(2)
Aleksander Barkov 3 750 000(3)
Oleg Vasiliev 3 000 000(3)
Troy Brouwer 2 635 000(0)
Karl Alzner 2 633 000(1)
Martin Hanzal 2 451 000(1)
Jiri Tlusty 2 434 000(2)
Petri Neuvonen 2 350 000(1)
Sergei Bobrovsky 2 200 000(2)
Benoit Deschamps 1 765 000(2)
Sven Evensen 1 500 000(2)
Anders Lindback 1 500 000(4)
Radovan Malicek 1 500 000(3)
Joey Johnson 1 500 000(2)
Dominik Klepsa 1 500 000(2)
Greg Kiedis 1 000 000(1)
Thomas Greiss 1 000 000(1)
Reilly Smith 900 000(2)
Brett Bellemore 800 000(1)
Jurik Mosnar 800 000(3)
Ron Thompson 800 000(2)
Korbinian Holzer 800 000(2)


Farm Payroll

Bo Horvat 150 000(5)
Joakim Nordstrom 127 500(1)
Phil Larsen 115 000(1)
Linden Vey 100 000(1)
Anthony Mantha 83 300(1)
Robert Bortuzzo 80 000(2)
Grant Clitsome 80 000(1)
Raphael Diaz 30 000(2)




Oilers

ArenaLabatt Blue Center
Capacity30 000
Ticket Price$50,00


Income

Current Funds$90 007 781
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$52 451 000
Farm Payroll$1 180 100
Prospect Fees$19 500
Coach$588 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$90 007 781

Salary Commitment

Year: 16$53 631 100
Year: 17$43 177 100
Year: 18$20 162 000
Year: 19$6 262 000

Pro Payroll

Tyler Myers 5 097 000(2)
Marian Gaborik 4 500 000(2)
John Klingberg 4 250 000(3)
James VanRiemsdyk 4 250 000(1)
Claude Giroux 3 812 000(2)
Michael Del Zotto 3 722 000(5)
Karol Kesche 3 670 000(2)
Jeff Carter 3 550 000(3)
Brian Elliot 3 550 000(1)
Robert Como 3 000 000(3)
John Gibson 2 300 000(2)
Pelle Ikonen 2 000 000(4)
Lubos Kellerova 1 500 000(3)
Lars Eller 1 500 000(3)
Markus Kruger 1 325 000(2)
Patrik Laine 925 000(2)
Kevin Pouliot 800 000(2)
Mark Stuart 800 000(1)
Chris Butler 800 000(1)
Stanislav Kirzhakov 800 000(1)
Alex Stalock 300 000(2)


Farm Payroll

Brandon Manning 170 000(1)
Anton Novak 150 000(2)
Colton Parayko 150 000(5)
Nikita Zadorov 150 000(5)
Michael Bournival 100 000(3)
Jean-Gabriel Pageau 100 000(4)
Chris Tierney 86 100(2)
John Moore 84 000(1)
Josh Anderson 80 000(5)
Mark Barberio 60 000(4)
Alexandre Burrows 50 000(2)




Frontenacs

ArenaLe Forum
Capacity24 000
Ticket Price$52,00


Income

Current Funds$240 508 447
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$48 902 000
Farm Payroll$975 800
Prospect Fees$54 000
Coach$325 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$240 508 447

Salary Commitment

Year: 16$49 877 800
Year: 17$36 639 000
Year: 18$28 571 000
Year: 19$23 794 000

Pro Payroll

Drew Doughty 5 900 000(5)
Carey Price 5 255 000(5)
Erik Johnson 4 777 000(3)
Matt Duchene 3 887 000(4)
Jordan Eberle 3 870 000(5)
Milan Lucic 3 733 000(1)
Paul Stastny 3 550 000(1)
Ryan Ellis 2 500 000(2)
Marcus Foligno 2 250 000(1)
Marco Scandella 1 848 000(2)
Ales Hemsky 1 700 000(1)
Jesper Fast 1 632 000(4)
Kyle Palmieri 1 600 000(4)
Jake Muzzin 1 500 000(4)
Travis Hamonic 1 500 000(1)
Tyler Johnson 1 000 000(2)
Nick Spalling 800 000(2)
Jakub Kindl 800 000(2)
Antti Raanta 800 000(2)


Farm Payroll

Nikita Kucherov 150 000(4)
Casey Cizikas 120 000(1)
Brett Connolly 102 500(1)
Colin Miller 100 000(1)
Mikko Rantanen 90 000(2)
Ryan Hartman 83 300(1)
Brian Boyle 80 000(2)
Frank Corrado 70 000(1)
Brandon Bollig 30 000(2)
Steve Olesky 30 000(2)
Dustin Tokarski 30 000(2)
Cam Favreau 30 000(1)
Jamie McBain 30 000(2)
David Clarkson 30 000(2)




Bulldogs

ArenaCoors Center
Capacity30 000
Ticket Price$52,00


Income

Current Funds$193 806 151
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$52 800 000
Farm Payroll$968 700
Prospect Fees$51 000
Coach$503 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$193 806 151

Salary Commitment

Year: 16$53 768 700
Year: 17$43 435 000
Year: 18$18 150 000
Year: 19$5 600 000

Pro Payroll

Niklas Backstrom 4 500 000(3)
Jason Spezza 4 500 000(2)
Steven Stamkos 4 000 000(2)
Zach Parise 3 500 000(2)
Dustin Brown 3 500 000(3)
Correy Perry 3 500 000(1)
Tuukka Rask 3 500 000(2)
Marc Staal 3 500 000(2)
Drew Stafford 3 000 000(1)
Dustin Byfuglien 3 000 000(1)
Jakub Voracek 3 000 000(5)
Nick Foligno 1 550 000(3)
Torrey Krug 1 500 000(2)
Brenden Dillon 1 500 000(2)
Michael Grabner 1 500 000(3)
Jocab Markstrom 1 500 000(5)
Tyson Barrie 1 500 000(2)
Branden Saad. 1 500 000(3)
Zemgus Girgensons 1 000 000(4)
Andrew Cogliano 800 000(2)
Dominic Pomerleau 350 000(2)
Jonathan Granato 300 000(2)
Ron Hainsey 300 000(1)


Farm Payroll

Marian Hossa 120 000(1)
Adam Lowry 112 500(1)
Nathan Beaulieu 100 000(4)
Jason Zucker 95 000(2)
Philip Danault 91 200(1)
Jordie Benn 80 000(2)
Frans Nielsen 80 000(2)
Matt Tennsyon 80 000(2)
Connor Carrick 75 000(1)
Justin Falk 65 000(1)
Matt Stajan 40 000(1)
Jan Maatiala 30 000(1)




Devils

ArenaCoke Center
Capacity24 900
Ticket Price$43,00


Income

Current Funds$80 900 528
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$34 791 000
Farm Payroll$792 800
Prospect Fees$19 500
Coach$350 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$80 900 528

Salary Commitment

Year: 16$35 583 800
Year: 17$15 441 800
Year: 18$8 530 000
Year: 19$4 752 500

Pro Payroll

Johan Rondqvist 3 636 000(1)
Pekka Rinne 3 150 000(1)
Braydon Coburn 3 000 000(2)
Loui Eriksson 3 000 000(1)
Brock Nelson 2 500 000(1)
Jonhatan Lambert 2 430 000(1)
Tyler Ennis 2 000 000(3)
Sean Monahan 1 500 000(4)
Cody Hodgson 1 500 000(5)
Ladislav Smid 1 500 000(1)
Ray Armstrong 1 500 000(2)
Tyler Kennedy 1 500 000(2)
Jason Demers 1 500 000(4)
Scott Darling 1 475 000(1)
Joel Edmunson 1 050 000(1)
Matt Read 850 000(3)
Nick Bonino 800 000(3)
Adam McQuaid 800 000(1)
Branoslav Mosoriak 800 000(2)
Clayton Stoner 300 000(1)


Farm Payroll

Marc-André Bourdon 127 500(3)
Jaccob Slavin 92 500(1)
Brendan Pirri 92 500(4)
Joel Armia 92 500(1)
Trevor Van Riemsdyk 86 000(1)
Brandon Carlo 81 800(2)
Daniel Paillé 80 000(4)
Jori Lethera 80 000(4)
Grigori Anchov 30 000(2)
Ryan Carter 30 000(1)




Nordiques

ArenaPepsi Center
Capacity23 000
Ticket Price$45,00


Income

Current Funds$69 721 456
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$35 050 000
Farm Payroll$1 226 700
Prospect Fees$27 000
Coach$405 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$69 721 456

Salary Commitment

Year: 16$36 276 700
Year: 17$14 896 700
Year: 18$6 246 700
Year: 19$1 916 700

Pro Payroll

Valeri Krutov 3 750 000(1)
Philippe Routhier 3 750 000(1)
Robert Oleske 2 500 000(1)
Ondrej Pavalec 2 200 000(2)
Cody Franson 1 875 000(1)
Neil Stevens 1 800 000(1)
Steve Bernier 1 500 000(3)
Jeremy Pouliot 1 500 000(1)
Judd Parker 1 500 000(1)
Marc-André Vigier 1 500 000(1)
Cam Ward 1 500 000(3)
Rob Schremp 1 500 000(2)
Seth Jones 1 500 000(2)
Leon Draisaitl 1 500 000(5)
Jack Eichel 925 000(1)
Jarred Boll 800 000(1)
Johnny Boychuk 800 000(2)
Jiri Hudler 800 000(2)
Sergei Popov 800 000(2)
Brad Richardson 800 000(2)
Jim Patterson 800 000(1)
Nikolai Tchevchenko 800 000(3)
Brayden McNabb 650 000(1)


Farm Payroll

Oscar Klefbom 416 700(4)
Olli Maata 400 000(3)
Matt Moulson 150 000(2)
Scott Hartnell 100 000(3)
J.T. Miller 100 000(2)
James Sheppard 30 000(1)
Victor Fasth 30 000(3)




Dragons

ArenaBerlin Wall Arena
Capacity20 250
Ticket Price$42,00


Income

Current Funds$70 027 624
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$46 556 000
Farm Payroll$991 875
Prospect Fees$34 500
Coach$575 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$70 027 624

Salary Commitment

Year: 16$47 547 875
Year: 17$25 984 000
Year: 18$12 114 000
Year: 19$8 314 000

Pro Payroll

Marc-André Fleury 4 000 000(1)
Henrik Zetterberg 3 500 000(2)
T.J. Oshie 3 000 000(3)
Michal Frolik 3 000 000(5)
Blake Comeau 3 000 000(2)
Bryan Little 3 000 000(2)
Travis Zajac 3 000 000(1)
Matt Hunwick 2 450 000(1)
Marc-Edouard Vlasic 2 268 000(1)
Shayne Gostisbehere 2 200 000(5)
Lance Bouma 2 200 000(1)
Michael Hutchinson 2 084 000(1)
Adam Henrique 1 875 000(1)
Jimmy Greenwood 1 765 000(1)
Jeff Petry 1 500 000(2)
Devan Dubnyk 1 500 000(2)
Jared Spurgeon 1 214 000(4)
Michal Strakova 1 200 000(2)
Jamie McGinn 1 200 000(1)
Vincent Trocheck 1 000 000(4)
Andrew MacDonald 800 000(3)
Matt Beleskey 800 000(5)


Farm Payroll

Melker Karlsson 170 000(1)
Patrick Maroon 164 375(1)
Al Montoya 150 000(1)
Mark Arcobello 100 000(1)
Jamie Oleksiak 100 000(5)
Marian Stana 80 000(2)
Jack Skille 40 000(1)
Nathan Gerbe 37 500(1)
Derek Dorsett 30 000(2)
Daniel Winnik 30 000(2)
Jamie Wilkinson 30 000(2)
Matt Irwin 30 000(1)
Lee Arbour 30 000(1)




Mission

ArenaPacific Center
Capacity21 000
Ticket Price$45,00


Income

Current Funds$18 654 480
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$49 926 000
Farm Payroll$1 303 700
Prospect Fees$9 000
Coach$665 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$18 654 480

Salary Commitment

Year: 16$51 229 700
Year: 17$43 886 000
Year: 18$30 268 500
Year: 19$18 912 500

Pro Payroll

Jeff Skinner 5 725 000(2)
P.K. Subban 5 470 000(4)
David Savard 3 504 000(3)
Steve Mason 3 500 000(4)
Jack Johnson 3 250 000(1)
Patrick Hornqvist 3 000 000(2)
Aaron Ekblad 3 000 000(5)
Brad Marchand 2 522 000(3)
Derek Stepan 2 330 000(3)
Connor Hellebuyck 2 200 000(5)
Oliver Ekman-Larsson 2 200 000(2)
Mark Scheifele 1 500 000(4)
Sam Gagner 1 500 000(5)
Mike Weber 1 500 000(3)
Derrick Brassard 1 500 000(5)
Kris Versteeg 1 500 000(3)
Mats Zuccarello 1 200 000(2)
Ryan O'Rielly 1 000 000(1)
Nick Leddy 1 000 000(1)
Connor McDavid 925 000(1)
Mark Fayne 800 000(1)
Carl Hagelin 800 000(2)


Farm Payroll

Dmitri Orlov 225 000(1)
Zack Trotman 200 000(2)
Carter Hutton 150 000(2)
Erik Haula 105 000(2)
Jonathan Drouin 100 000(5)
Matthew Tkachuk 92 500(2)
Cédric Paquette 81 200(1)
Ryan Stanton 80 000(5)
Keenu Meyer 80 000(2)
Jordan Schroeder 65 000(2)
Stefan Matteau 62 500(5)
Tom Kuehnhackl 62 500(1)




Rebels

ArenaStade Silvio Cator
Capacity30 000
Ticket Price$40,00


Income

Current Funds$106 533 543
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$52 407 000
Farm Payroll$877 500
Prospect Fees$45 000
Coach$600 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$106 533 543

Salary Commitment

Year: 16$53 284 500
Year: 17$21 452 500
Year: 18$11 155 000
Year: 19$11 015 000

Pro Payroll

Jordan Staal 4 500 000(4)
Ryan Suter 3 750 000(2)
Devin Setoguchi 3 500 000(4)
Roberto Luongo 3 500 000(1)
Ryan Murray 3 494 000(1)
Yuri Batkin 3 000 000(1)
Alexander Radulov 3 000 000(2)
Ryan Kesler 3 000 000(2)
Dusan Schimara 3 000 000(1)
Jaroslav Kubik 3 000 000(1)
Shawn O'Hara 2 433 000(1)
Sebastien St-Laurent 1 500 000(1)
John Spiegel 1 500 000(1)
Jeff Duchesneau 1 500 000(1)
Simon Lamontagne 1 500 000(1)
Michal Raffl 1 400 000(1)
Kris Russell 1 345 000(1)
Mike Condon 1 235 000(4)
Ian Cole 1 125 000(1)
Damian Brunner 1 000 000(1)
Leo Komarov 800 000(5)
Josh Bailey 800 000(4)
Scottie Upshall 800 000(1)
Zdeno Chara 750 000(1)
Ridley O'Connel 375 000(1)
Cal Cutterbuck 300 000(2)
Christoph Bergman 300 000(1)


Farm Payroll

Erik Condra 110 000(1)
Linus Ullmark 100 000(5)
Andrew Copp 92 500(2)
Lee Stempniak 80 000(1)
Lothar Mattaus 80 000(2)
Jacob Josefson 80 000(4)
Nikita Nesterov 80 000(3)
Keith Kinkaid 75 000(2)
Landon Ferraro 60 000(1)
Brian Strait 30 000(1)
Yannick Weber 30 000(3)
Victor Bartley 30 000(3)
Mike Santorelli 30 000(1)




Red Knight

ArenaMiller Genuine Draft Arena
Capacity18 000
Ticket Price$45,00


Income

Current Funds$40 890 260
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$50 835 500
Farm Payroll$880 000
Prospect Fees$22 500
Coach$564 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$40 890 260

Salary Commitment

Year: 16$51 715 500
Year: 17$33 913 500
Year: 18$17 531 000
Year: 19$3 700 000

Pro Payroll

Justin Faulk 4 833 000(3)
Andrej Sekera 4 152 500(2)
Phil Kessel 3 704 000(3)
Antti Niemi 3 500 000(1)
Joe Pavelski 3 200 000(2)
Ryan Callahan 3 000 000(1)
Chris Kreider 2 475 000(2)
Roman Josi 2 200 000(3)
Ryan Nugent-Hopkins 2 200 000(2)
Petr Mrazek 2 200 000(2)
Taylor Hall 2 200 000(1)
Mark Borowiecki 2 000 000(1)
David Perron 2 000 000(5)
Slava Voynov 1 875 000(1)
Chris Kunitz 1 700 000(2)
Gustav Nyquist 1 564 000(3)
Dougie Hamilton 1 500 000(3)
Johnny Gaudreau 1 500 000(4)
Matt Ellis 1 500 000(1)
Roman Polak 1 500 000(1)
Matt Martin 1 232 000(1)
Ben Scrivens 800 000(1)


Farm Payroll

Zach Kassian 200 000(5)
Mike Hoffman 200 000(2)
Carl Soderberg 125 000(2)
Andy Greene 100 000(1)
Mark Lafontaine 35 000(2)
Sid Casey 35 000(2)
Drayson Bowman 35 000(1)
Justin Fontaine. 30 000(1)
Brandon Mashinter 30 000(1)
Franz Moeller 30 000(2)
Joe Vitale 30 000(2)
Thomas Hickey 30 000(3)




Mustangs

ArenaIce Palace
Capacity30 000
Ticket Price$40,00


Income

Current Funds$186 642 137
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$51 068 500
Farm Payroll$655 000
Prospect Fees$48 000
Coach$528 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$186 642 137

Salary Commitment

Year: 16$51 723 500
Year: 17$37 860 000
Year: 18$8 800 000
Year: 19$1 800 000

Pro Payroll

Jonathan Toews 7 000 000(3)
David Krejci 4 500 000(2)
Semyon Varlamov 4 350 000(2)
Milan Stastny 3 900 000(2)
Andrej Meszaros 3 500 000(2)
Ryan Huskins 3 500 000(2)
Darren McGyver 3 000 000(2)
Nikolai Kulemin 2 470 000(1)
Benoit Pouliot 2 261 000(1)
Jim Greenwood 1 500 000(1)
Mattias Gustavsson 1 500 000(2)
Jeffrey Benjamin 1 500 000(1)
Jarkko Dahlin 1 500 000(2)
Sergei Patsayev 1 500 000(1)
Theo Sutter 1 500 000(2)
Michael Neuvirth 1 500 000(4)
David Booth 1 500 000(2)
Nick Holden 1 387 500(1)
Michael Ambrose 1 000 000(1)
Martin McGovern 800 000(1)
Jimi Copeland 800 000(1)
Dom Flatey 300 000(4)
Ruslan Berezhnov 300 000(1)


Farm Payroll

Daniel Creighton 150 000(2)
Anders Nilsson 80 000(1)
Janos Bednarek 80 000(2)
Nate Thompson 80 000(1)
Mike Ribeiro 80 000(1)
Kyle Brodziak 50 000(2)
Nate Guenin 37 500(1)
Frantisek Vacik 37 500(1)
Marc-André Cliche 30 000(2)
Patrick Kaleta 30 000(1)




Penguins

ArenaLobster Hall Center
Capacity30 000
Ticket Price$38,00


Income

Current Funds$165 406 243
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$52 666 250
Farm Payroll$612 000
Prospect Fees$24 000
Coach$450 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$165 406 243

Salary Commitment

Year: 16$53 278 250
Year: 17$26 384 000
Year: 18$22 784 000
Year: 19$5 984 000

Pro Payroll

Alexander Ovechkin 7 041 250(1)
Mike Green 5 650 000(3)
Ryan Getzlaf 5 200 000(3)
Henrik Lundqvist 4 375 000(1)
David Backes 3 750 000(3)
Kari Lehtonen 3 500 000(1)
Blake Wheeler 3 000 000(4)
Chris Stewart 2 750 000(1)
Erik Gudbranson 2 500 000(2)
Brayden Schenn 2 500 000(5)
Vladimir Tarasenko 2 200 000(3)
Nikolai Zherdev 2 000 000(1)
Matt Greene 1 500 000(1)
Andrei Khoshtov 1 500 000(1)
Enver Lisin 1 500 000(1)
Matt Niskanen 1 500 000(1)
Jon Dimatteo 1 100 000(2)
Pierre Lambert 800 000(1)
Ruddy Kurvers 300 000(4)


Farm Payroll

Craig Smith 120 000(1)
Maxim Bakhtin 110 000(1)
Connor Sheary 100 000(4)
Nikolaj Ehlers 88 000(1)
Jon Merrill 84 000(4)
Viktor Stalberg 80 000(1)
P.A. Parenteau 30 000(1)




Icemen

ArenaAass Center
Capacity20 000
Ticket Price$42,00


Income

Current Funds$34 077 464
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$42 125 500
Farm Payroll$997 500
Prospect Fees$19 500
Coach$450 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$34 077 464

Salary Commitment

Year: 16$43 123 000
Year: 17$25 155 000
Year: 18$12 300 000
Year: 19$800 000

Pro Payroll

Daniel Sedin 4 700 000(1)
Sean Couturier 3 700 000(3)
Kevin Bieksa 3 200 000(1)
Ian Murphy 2 900 000(2)
Alexander Steen 2 500 000(3)
Stanislav Sharapov 2 000 000(2)
Josh Gorges 2 000 000(3)
Tomas Plekanec 2 000 000(2)
Eric Fehr 2 000 000(2)
Peter Budaj 1 875 000(1)
David Desharnais 1 750 000(3)
Jeff Schultz 1 500 000(1)
Tyson Strachan 1 500 000(1)
Justin Williams 1 500 000(1)
Steve Fisher 1 500 000(2)
Maxim Lapierre 1 500 000(2)
Mason Raymond 1 500 000(1)
Jimmy Hayes 1 300 000(3)
Mark Letestu 800 500(1)
Chad Johnson 800 000(2)
Marcel Lanacenka 800 000(1)
Eric Gryba 800 000(4)


Farm Payroll

Andreas Martinsen 170 000(1)
Kyle Clifford 160 000(1)
Justin Peters 100 000(3)
Ryan White 100 000(3)
Clarke MacArthur 90 000(2)
Brian Flynn 75 000(1)
Ben Lovejoy 50 000(3)
Jordan Nolan 37 500(1)
Stu Bickel 35 000(2)
Kyle Chipchura 30 000(1)
Joel Ward 30 000(1)
Rob Klinkhammer 30 000(1)
Marc-André Gragnani 30 000(1)
Sergei Rachmaninov 30 000(1)
Reto Berra 30 000(2)




Royals

ArenaPop's Trump Plaza
Capacity22 000
Ticket Price$41,00


Income

Current Funds$108 688 121
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$40 888 000
Farm Payroll$1 162 500
Prospect Fees$30 000
Coach$575 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$108 688 121

Salary Commitment

Year: 16$42 050 500
Year: 17$13 247 500
Year: 18$1 780 000
Year: 19$900 000

Pro Payroll

Shae Weber 4 500 000(1)
Jay Bouwmeester 3 500 000(2)
Henrik Nilsson 3 000 000(1)
Eric Gelinas 3 000 000(1)
Magnus Samuelson 3 000 000(2)
Jaroslav Halak 2 450 000(1)
Luca Sbisa 2 303 000(1)
Teemu Aattymaki 1 500 000(1)
Matthew Levinson 1 500 000(1)
Andrei Kostitsyn 1 500 000(2)
Sasha Hurtaj 1 500 000(1)
Henry Lovecraft 1 500 000(1)
Stefan Thomassen 1 500 000(1)
Matthew Fauteux 1 500 000(1)
Craig Anderson 1 110 000(1)
Andrew MacLean 1 000 000(1)
Auston Matthews 925 000(2)
Kevan Miller 800 000(1)
Jari Juhtinen 800 000(2)
Ryan Hackman 800 000(2)
Jeffrey Lebowski 800 000(1)
Sergei Kostitsyn 800 000(1)
Johan Naslund 800 000(4)
Stephen Fleshman 800 000(3)


Farm Payroll

Dan Hamhuis 250 000(2)
Alexander Burmistrov 160 000(2)
Yuri Bachenko 150 000(2)
Mark Pysyk 112 500(2)
Michael Ferland 100 000(4)
Peter Holland 80 000(2)
Niklas Grossman 80 000(2)
Jordan Martinook 80 000(3)
Dennis Rasmussen 50 000(2)
Ryan Reaves 40 000(1)
Jeff Zatkoff 30 000(2)
Trevor Lewis 30 000(2)




Cyclones

ArenaCentral Arena
Capacity20 000
Ticket Price$45,00


Income

Current Funds$80 785 931
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$44 941 410
Farm Payroll$1 788 300
Prospect Fees$19 500
Coach$300 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$80 785 931

Salary Commitment

Year: 16$46 729 710
Year: 17$21 549 300
Year: 18$12 285 100
Year: 19$5 516 100

Pro Payroll

Nick Bjugstad 4 100 000(2)
Mark Giordano 3 750 000(1)
Frederik Andersen 3 569 000(3)
Mikko Koivu 3 500 000(1)
Alexander Edler 3 450 000(1)
Charlie Coyle 3 200 000(3)
Nikita Nikitin 3 003 750(1)
Jason Pominville 3 000 000(1)
Nino Niederreiter 2 667 000(5)
Evander Kane 2 200 000(1)
Cody Ceci 2 200 000(4)
Gabriel Landeskog 2 200 000(2)
Brandon Sutter 2 066 660(1)
Darcy Kuemper 1 500 000(1)
Artturi Lehkonen 880 000(2)
Justin Abdelkader 855 000(1)
Dwight King 800 000(2)
Zack Smith 800 000(1)
Kimmo Hakkinen 300 000(2)
Doug Martsch 300 000(2)
Ritchie D'Amato 300 000(1)
Hannu Ruutu 300 000(1)


Farm Payroll

Andrew Shaw 390 000(4)
Elias Lindholm 270 000(1)
Josh Jooris 150 000(2)
Zachary Werenski 92 500(2)
Alexander Wennberg 92 500(5)
Joonas Donnskoi 92 500(2)
Andre Burakowsky 83 300(5)
Teuvo Teravainen 83 300(5)
Jarome Iginla 80 000(1)
Matthew Nieto 79 200(2)
Chris Terry 75 000(1)
Cody Goloubef 60 000(2)
Michael Sgarbossa 60 000(2)
Antti Lahtinen 50 000(2)
Yann Danis 40 000(2)
P.E. Bellemare 30 000(2)
Riley Nash 30 000(2)
John-Michael Liles 30 000(1)




Vikings

ArenaDrakkar Center
Capacity19 000
Ticket Price$45,00


Income

Current Funds$84 980 189
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$53 656 417
Farm Payroll$901 700
Prospect Fees$28 500
Coach$290 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$84 980 189

Salary Commitment

Year: 16$53 018 117
Year: 17$32 570 867
Year: 18$15 700 000
Year: 19$15 700 000

Pro Payroll

Eric Staal 4 900 000(1)
Ryan Johansen 4 000 000(5)
John Carlson 3 966 667(2)
Jakob Silfverberg 3 750 000(2)
Kritopher Letang 3 621 000(1)
Artemi Panarin 3 500 000(4)
Brandon Dubinski 3 250 000(2)
Milan Michalek 3 000 000(1)
Ben Bishop 3 000 000(2)
Matt Murray 3 000 000(5)
Rasmus Ristolainen 2 200 000(4)
T.J. Brodie 2 125 000(1)
Kyle Okposo 2 093 750(1)
Ondrej Palat 1 500 000(2)
Morgan Reilly 1 500 000(4)
Jacob Trouba 1 500 000(4)
Mikael Backlund 1 200 000(0)
Cody Eakin 1 000 000(1)
Nathan McKinnon 1 000 000(2)
Tobias Rieder 925 000(1)
Ivan Provorov 925 000(1)
Tyler Bozak 800 000(1)
Keith Brown 300 000(1)
Mike Smith 300 000(1)
Anton Khudobin 300 000(1)


Farm Payroll

Justin Braun 337 500(2)
Dylan Larkin 92 500(1)
Zbynek Michalek 85 000(0)
Brayden Point 66 700(2)
Jonathan Ericsson 65 000(0)
Miikka Virtanen 35 000(0)
Antoine Vermette 35 000(1)
Patrick Marleau 35 000(0)
John Mitchell 30 000(0)
Jonas Gustavsson 30 000(1)
Cody McLeod 30 000(0)
Nate Prosser 30 000(0)
Dominic Moore 30 000(0)




Spitfires

ArenaKosice Koliseum
Capacity21 500
Ticket Price$43,00


Income

Current Funds$88 748 646
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$48 432 000
Farm Payroll$1 225 000
Prospect Fees$24 000
Coach$617 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$88 748 646

Salary Commitment

Year: 16$49 657 000
Year: 17$28 495 000
Year: 18$7 530 000
Year: 19$0 000

Pro Payroll

Dion Phaneuf 6 000 000(3)
Brent Burns 3 750 000(1)
Pasi Jokela 3 500 000(2)
Martin Lamparek 3 500 000(2)
Jimmy Howard 3 000 000(2)
Niklas Molander 3 000 000(1)
Nikolai Dverdev 3 000 000(1)
Jirky Aaltonen 2 750 000(1)
Mac Templeton 2 500 000(2)
James Reimer 2 490 000(2)
Jannik Hansen 1 500 000(2)
Brooks Laich 1 500 000(1)
Olivier Vauclair 1 500 000(3)
Jimmy Blanchard 1 500 000(2)
Trevor Daley 1 500 000(1)
James Wisniewski 1 500 000(1)
Travis Simpson 1 500 000(2)
Ian Gallant 1 242 000(1)
Mats Berg 800 000(1)
Jamie Rydell 800 000(1)
Brian Lee 800 000(1)
Markus Egner 800 000(2)


Farm Payroll

Jake Gardiner 405 000(2)
Brad Malone 100 000(1)
Rene Bourque 100 000(1)
Alexandre R.Picard 80 000(2)
Johnny Oduwa 80 000(1)
Kevin Poulin 80 000(1)
Drew Miller 80 000(2)
Valterri Filppula 80 000(1)
Alex Chiasson 80 000(2)
Vernon Fidler 50 000(1)
Matt Halischuk 30 000(3)
Colin McDonald 30 000(2)
Mathieu Chabot 30 000(1)




Storm

ArenaPopov Center
Capacity30 000
Ticket Price$40,00


Income

Current Funds$161 723 748
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$50 877 750
Farm Payroll$1 150 000
Prospect Fees$45 000
Coach$554 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$161 723 748

Salary Commitment

Year: 16$52 027 750
Year: 17$35 698 000
Year: 18$27 353 000
Year: 19$8 329 000

Pro Payroll

Evgeny Malkin 4 500 000(3)
James Neal 3 766 000(1)
Luke Schenn 3 718 750(1)
Kevin Shattenkirk 3 647 000(3)
Braden Holtby 3 577 000(3)
Bobby Ryan 3 500 000(3)
Thomas Vanek 3 500 000(1)
Wojtek Wolski 3 500 000(2)
Jaden Schwartz 3 000 000(5)
Evgeny Kuznetsov 3 000 000(5)
Artem Anisimov 2 270 000(1)
Michael Stone 2 249 000(4)
Colin Wilson 2 000 000(1)
Alex Goligoski 1 750 000(2)
Cam Talbot 1 500 000(2)
Marc Methot 1 500 000(3)
Derek Manson 1 500 000(3)
Bryan Bickell 800 000(1)
Ryan Wilson 800 000(2)
Theo Peckham 800 000(3)


Farm Payroll

Sven Bartschi 185 000(1)
Mark Sweichste 150 000(2)
Johan Larsson 95 000(2)
Eric Gelinas 90 000(1)
Christian Folin 85 000(2)
Josef Pabel 80 000(2)
Branden Smith 80 000(5)
Brian Gionta 50 000(2)
Chris Porter 40 000(2)
Radim Vrbata 40 000(2)
Brian Campbell 40 000(2)
Trevor Smith 35 000(2)
Paul Postma 30 000(2)
Zach Sill 30 000(2)
Jordin Tootoo 30 000(2)
Deryk Engelland 30 000(2)
Alex Moroshkin 30 000(2)
Ryan Garbutt 30 000(2)




Dynamo

ArenaLushniki Sports Palace
Capacity28 888
Ticket Price$38,00


Income

Current Funds$119 488 116
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$48 019 000
Farm Payroll$1 015 000
Prospect Fees$27 000
Coach$310 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$119 488 116

Salary Commitment

Year: 16$48 734 000
Year: 17$29 194 000
Year: 18$5 730 000
Year: 19$4 230 000

Pro Payroll

Sidney Crosby 5 905 000(1)
Henrik Sedin 4 750 000(1)
Brent Seabrook 4 500 000(2)
Anze Kopitar 4 500 000(2)
Patrick Kane 4 000 000(4)
Andrew Ladd 3 900 000(1)
Alex Pietrangelo 3 814 000(2)
Keith Yandle 3 550 000(2)
Corey Crawford 3 000 000(1)
Ryan Miller 1 700 000(2)
Alec Martinez 1 500 000(3)
Filip Forsberg 1 500 000(2)
Jason Garrison 1 500 000(2)
Shane Doan 1 000 000(2)
Teddy Purcell 1 000 000(1)
David Schlemko 800 000(1)
Maxime Talbot 500 000(2)
Boris Valabik 300 000(0)
Colin Greening 300 000(2)


Farm Payroll

Alex Galchenyuk 280 000(2)
Hampus Lindholm 150 000(4)
Gabriel Bourque 120 000(2)
Patrick Hutchinson 80 000(1)
Luke Glendening 80 000(4)
Ben Smith 75 000(1)
Andrei Markov 50 000(2)
Joakim Andersson 30 000(2)
Cal O'Reilly 30 000(1)
Nick Schultz 30 000(2)
Paul Martin 30 000(2)
Brooks Orpik 30 000(2)
Mike Fraser 30 000(2)




Titans

ArenaTyrola Center
Capacity20 000
Ticket Price$45,00


Income

Current Funds$59 716 489
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$53 987 250
Farm Payroll$703 400
Prospect Fees$37 500
Coach$325 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$59 716 489

Salary Commitment

Year: 16$54 690 650
Year: 17$35 324 400
Year: 18$9 747 000
Year: 19$4 300 000

Pro Payroll

Alexander Semin 7 100 000(2)
Cam Fowler 4 000 000(1)
Justin Schultz 3 775 000(2)
Cory Schneider 3 400 000(2)
Fredrick Bjorklund 3 000 000(1)
Anthony Downing 3 000 000(1)
Jared Cowen 3 000 000(2)
Jonathan Bernier 2 900 000(3)
Richard Cisar 2 669 000(2)
Mark Burton 2 495 000(1)
Reyn McIntoch 2 447 000(3)
Mathieu Morissette 2 365 000(1)
Ludomil Dzurinda 2 126 250(1)
Vaclav Statnick 1 500 000(2)
Mikkel Boedker 1 500 000(5)
Roman Devecka 1 260 000(2)
Henry Clackson 1 200 000(2)
Shawn Matthias 1 200 000(2)
Chris Tanev 1 200 000(4)
Sebastien Painchaud 800 000(1)
Keaton Ellerby 800 000(4)
Jimmy Lloyd 800 000(1)
Cam Atkinson 800 000(4)
Francois Beauchemin 350 000(1)
Mark Fraser 300 000(2)


Farm Payroll

Chris Wideman 170 000(1)
Fredrick Nordenberg 120 000(1)
Andrej Sustr 100 000(3)
Brian Dumoulin 83 400(2)
Kevin Connauton 80 000(1)
Dennis Seidenberg 30 000(1)
Torrey Mitchell 30 000(2)
Curtis McElhinney 30 000(1)
Gregory Campbell 30 000(2)
Rich Clune 30 000(2)




Cobras

ArenaThe Palace Arena
Capacity24 000
Ticket Price$36,00


Income

Current Funds$52 337 134
Home Games Remaining41
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$44 685 000
Farm Payroll$924 375
Prospect Fees$10 500
Coach$325 000
Games Remaining82
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$52 337 134

Salary Commitment

Year: 16$45 609 375
Year: 17$31 269 375
Year: 18$26 319 375
Year: 19$5 289 375

Pro Payroll

Joe Thornton 8 000 000(3)
Anton Stralman 3 500 000(3)
Daniel Girardi 3 500 000(3)
Duncan Keith 3 500 000(3)
Rick Nash 3 500 000(1)
Jonathan Quick 3 500 000(1)
Patrice Bergeron 3 500 000(2)
Christian Andersson 3 000 000(1)
Dave Bolland 2 500 000(3)
Stefan Snizek 1 875 000(5)
Mike Cammalleri 1 875 000(1)
Steve Downie 1 725 000(5)
Carl Gunnarsson 1 575 000(1)
Henrik Helmqvist 1 360 000(2)
Slava Tamirov 800 000(4)
Jay Beagle 375 000(5)
Karri Ramo 300 000(1)
Mark Streit 300 000(1)


Farm Payroll

Mike Fisher 150 000(1)
Darroll Powe 90 000(2)
Eric Tangradi 84 375(5)
Tom Pyatt 80 000(5)
Mike Kostka 80 000(1)
Samuel McIntyre 80 000(5)
Anton Belov 30 000(5)
Chris Thornburn 30 000(1)
Kevin Porter 30 000(5)
Joonas Kemppainen 30 000(1)
Andrew Desjardins 30 000(5)
Roman Cervencka 30 000(4)
Tomi Jonsson 30 000(3)
B.J. Crombeen 30 000(5)
Colin Fraser 30 000(5)
Tanner Glass 30 000(5)
Adam Pardy 30 000(5)
Peter Harrold 30 000(5)