Financial Report

(As of Thursday, Sep 15 2016)

Red Wings

ArenaJoe Louis Arena
Capacity20,066
Ticket Price$35.00


Income

Current Funds$23,596,515
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,950,000
Farm Payroll$4,263,500
Prospect Fees$4,500
Coach$0,000
Games Remaining0
Total Game Expenses$746,561
Projected Expenses$0,000
Projected Balance$23,596,515

Salary Commitment

Year: 10$61,213,500
Year: 11$41,259,000
Year: 12$24,439,000
Year: 13$12,549,000

Pro Payroll

John Tavares 7,000,000(1)
Brandon Saad 6,000,000(4)
Dan Hamhuis 5,500,000(1)
Gustav Nyquist 4,800,000(2)
Anthony Mantha 3,500,000(2)
Torey Krug 3,300,000(2)
Mikhail Grigorenko 3,100,000(2)
Victor Rask 2,550,000(3)
Seth Helgeson 1,800,000(3)
Lance Bouma 1,800,000(3)
Kasperi Kapanen 1,750,000(3)
Jiri Sekac 1,650,000(3)
Nick Ritchie 1,450,000(5)
Oleg Yevenko 1,300,000(4)
Emile Poirier 1,250,000(4)
Andres Englund 1,250,000(5)
Ben Thomas 1,200,000(5)
Chris Driedger 1,100,000(1)
Ian McCoshen 1,100,000(2)
Nathan Gerbe 1,000,000(1)
Taylor Fedun 1,000,000(1)
Ben Hutton 950,000(1)
Viktor Arvidsson 900,000(3)
Matt Murray 900,000(1)
Troy Terry 800,000(2)


Farm Payroll

Daniel Winnik 1,255,000(3)
Roman Horak 1,200,000(1)
Adam Almquist 950,000(1)
Tyler Wotherspoon 140,000(2)
Greg McKegg 99,000(4)
Teemu Pulkkinen 85,000(3)
Sam Ruopp 80,000(2)
Jonathan Ismael-Diaby 71,500(1)
Mark McNeill 71,500(1)
Alexandre Grenier 71,500(1)
Viktor Tikhonov 70,000(1)
Matt Irwin 70,000(1)
Olivier Roy 50,000(3)
Ivan Nalimov 50,000(3)




Panthers

ArenaBB&T Center
Capacity19,250
Ticket Price$35.00


Income

Current Funds$22,166,967
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$68,232,500
Farm Payroll$3,175,000
Prospect Fees$3,000
Coach$500,000
Games Remaining0
Total Game Expenses$876,957
Projected Expenses$0,000
Projected Balance$22,166,967

Salary Commitment

Year: 10$71,407,500
Year: 11$37,295,000
Year: 12$23,060,000
Year: 13$18,710,000

Pro Payroll

Ryan McDonagh 9,900,000(1)
Evgeni Malkin 9,250,000(1)
Braden Holtby 6,000,000(4)
Alex Pietrangelo 5,692,500(1)
Ryan Murray 4,950,000(4)
Jaden Schwartz 3,750,000(1)
Erik Haula 3,500,000(5)
Nathan MacKinnon 3,000,000(2)
Magnus Paajarvi 2,250,000(1)
Alexander Barkov 2,000,000(2)
Leon Draisaitl 2,000,000(5)
Jake Virtanen 2,000,000(2)
Thatcher Demko 2,000,000(5)
Seth Jones 2,000,000(2)
Samuel Morin 1,750,000(2)
Sam Gagner 1,500,000(3)
Michael Vecchione 1,500,000(1)
Alex Tuch 1,490,000(3)
Nicolas Kerdiles 1,400,000(2)
Robby Fabbri 1,350,000(2)
Ivan Provorov 950,000(1)


Farm Payroll

Zach Werenski 950,000(3)
Brandon Gormley 140,000(3)
Brandon Manning 140,000(1)
Pontus Sjalin 140,000(3)
Jake Marchment 130,000(1)
Edgars Kulda 130,000(1)
Charlie Coyle 130,000(5)
Sergei Kostitsyn 130,000(3)
Taylor Holstrom 130,000(5)
Alex Petrovic 125,000(2)
Kyle Clifford 125,000(2)
Joonas Donskoi 120,000(2)
Mathieu Perreault 100,000(2)
Colby Robak 100,000(1)
Eric Gelinas 100,000(2)
Eriah Hayes 100,000(1)
Julien Brouillette 85,000(2)
Anthony Stolarz 85,000(1)
Luke Adam 85,000(1)
Tim Schaller 80,000(2)
Andong Song 50,000(1)




Senators

ArenaCanadian Tire Centre
Capacity19,153
Ticket Price$35.00


Income

Current Funds$39,625,757
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$51,975,000
Farm Payroll$1,532,500
Prospect Fees$13,500
Coach$0,000
Games Remaining0
Total Game Expenses$652,695
Projected Expenses$0,000
Projected Balance$39,625,757

Salary Commitment

Year: 10$53,507,500
Year: 11$46,217,500
Year: 12$24,000,000
Year: 13$8,650,000

Pro Payroll

Niklas Hjalmarsson 6,800,000(3)
David Backes 6,400,000(2)
Jonathan Bernier 4,500,000(2)
Brock Nelson 4,400,000(4)
Kyle Palmieri 3,250,000(3)
John Gaudreau 3,000,000(3)
Danny DeKeyser 3,000,000(2)
Mason Raymond 2,275,000(1)
Jori Lehtera 2,250,000(4)
Sean Monahan 2,250,000(2)
David Savard 2,000,000(2)
Oscar Klefbom 2,000,000(4)
Ben Scrivens 2,000,000(3)
Dmitrij Jaskin 1,500,000(2)
Stefan Noesen 1,250,000(1)
Pontus Aberg 1,250,000(1)
Rinat Valiev 1,150,000(2)
Brock McGinn 950,000(2)
Anthony Richard 950,000(1)
Caleb Jones 800,000(1)


Farm Payroll

Scott Mayfield 125,000(2)
Louis Domingue 120,000(3)
Adam Erne 120,000(1)
Sebastian Aho 95,000(2)
Jared McCann 95,000(1)
Felix Sandstrom 95,000(2)
Danton Heinen 95,000(3)
Roland McKeown 92,500(2)
Merrick Madsen 85,000(3)
Jake Evans 85,000(1)
Alexandre Carrier 80,000(1)
Luc Snuggerud 80,000(1)
Boo Nieves 80,000(1)
Cooper Marody 80,000(1)
Nikita Korostelev 80,000(1)
John Marino 65,000(1)
Marco Scandella 60,000(2)




Lightning

ArenaTampa Bay Times Forum
Capacity19,204
Ticket Price$35.00


Income

Current Funds$15,039,976
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$70,547,500
Farm Payroll$2,639,900
Prospect Fees$4,500
Coach$0,000
Games Remaining0
Total Game Expenses$892,584
Projected Expenses$0,000
Projected Balance$15,039,976

Salary Commitment

Year: 10$73,187,400
Year: 11$58,789,900
Year: 12$56,089,900
Year: 13$35,020,000

Pro Payroll

Claude Giroux 8,000,000(6)
Troy Brouwer 6,800,000(3)
Ryan Getzlaf 5,737,500(1)
Zach Parise 5,250,000(3)
Chris Bigras 4,950,000(6)
John Klingberg 4,000,000(6)
Martin Hanzal 4,000,000(1)
Dustin Brown 4,000,000(4)
Andrei Vasilevskiy 3,960,000(3)
Taylor Cammarata 3,200,000(6)
Patrick Wey 3,000,000(4)
Mike Richards 3,000,000(1)
Mike Reilly 3,000,000(4)
Anthony DeAngelo 2,500,000(5)
Nick Shore 2,250,000(6)
Brady Skjei 1,900,000(3)
Stephane DaCosta 1,600,000(2)
Pavel Buchnevich 1,200,000(3)
David Pastrnak 1,200,000(3)
Keith Aulie 500,000(1)
Jacob Markstrom 500,000(2)


Farm Payroll

Miikka Salomaki 1,000,000(1)
Magnus Hellberg 150,000(2)
Chase Lang 120,000(5)
Anton Forsberg 110,000(2)
Kaapo Kahkonen 95,000(3)
Cameron Darcy 80,000(1)
Brian Hart 80,000(1)
Oskar Lindblom 80,000(3)
Pavel Kraskovsky 80,000(3)
Deven Sideroff 80,000(2)
Nicholas Boka 80,000(2)
Colton White 80,000(2)
Joseph Cecconi 80,000(3)
Benoit Pouliot 75,000(3)
Jordan Caron 69,900(3)
Ryan Zuhlsdorf 65,000(3)
Luke Stevens 65,000(3)
Frank Vatrano 50,000(2)
Josh Harding 50,000(2)
Karl Stollery 50,000(3)
Shane Eiserman 50,000(3)
Michael Amadio 50,000(3)




MapleLeafs

ArenaAir Canada Centre
Capacity18,819
Ticket Price$35.00


Income

Current Funds$22,396,114
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$59,100,000
Farm Payroll$2,263,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$748,329
Projected Expenses$0,000
Projected Balance$22,396,114

Salary Commitment

Year: 10$61,363,000
Year: 11$47,380,000
Year: 12$25,781,000
Year: 13$14,261,000

Pro Payroll

Evander Kane 6,600,000(3)
Gabriel Landeskog 6,200,000(2)
Michael Hutchinson 5,375,000(5)
Nick Bonino 3,750,000(1)
Max Domi 3,600,000(2)
Simon Despres 3,000,000(1)
Olli Maatta 3,000,000(4)
Sam Reinhart 3,000,000(4)
Jack Dougherty 2,500,000(3)
Ryan Pulock 2,500,000(1)
Nikita Zadorov 2,500,000(1)
Scott Harrington 2,400,000(2)
Casey Bailey 2,000,000(1)
Ryan Strome 2,000,000(2)
Joni Ortio 1,950,000(2)
Josh Jooris 1,600,000(3)
Gustav Olofsson 1,500,000(2)
Andrew Gladiuk 1,250,000(4)
Landon Ferraro 1,250,000(2)
Michael Bournival 1,225,000(4)
Frederik Gauthier 950,000(2)
Timo Meier 950,000(2)


Farm Payroll

Aaron Ness 150,000(2)
Zach Nagelvoort 150,000(3)
Troy Grosenick 125,000(5)
Patrick Sieloff 110,000(2)
Dennis Everberg 110,000(5)
Danny Kristo 99,000(2)
Ben Smith 95,000(2)
Louis Leblanc 95,000(4)
Mitch Vande-Sompel 95,000(1)
Anton Lindholm 95,000(3)
Peter Holland 95,000(2)
Anthony Cerelli 95,000(3)
Clinston Franklin 95,000(2)
Jesse Blacker 90,000(3)
Hayden Hawkey 90,000(3)
Spencer Watson 88,000(1)
Joey Hishon 85,000(3)
Ben Hanowski 85,000(3)
Dylan Sikura 81,000(4)
Carter Ashton 80,000(2)
Antoine Roussel 75,000(2)
Andrew Nielsen 65,000(3)
Conor Allen 65,000(3)
Bokondji Imama 50,000(1)




Hurricanes

ArenaPNC Arena
Capacity18,680
Ticket Price$35.00


Income

Current Funds$43,733,234
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,400,000
Farm Payroll$1,885,000
Prospect Fees$10,500
Coach$0,000
Games Remaining0
Total Game Expenses$869,457
Projected Expenses$0,000
Projected Balance$43,733,234

Salary Commitment

Year: 10$71,285,000
Year: 11$23,642,500
Year: 12$12,387,500
Year: 13$9,942,500

Pro Payroll

Ryan Kesler 6,600,000(1)
Alexander Semin 6,500,000(1)
Oliver Ekman-Larsson 6,000,000(1)
Vladimir Tarasenko 5,750,000(4)
Eric Staal 5,000,000(1)
Jared Cowen 4,000,000(1)
Brandon Sutter 4,000,000(2)
Dan Girardi 3,500,000(1)
Nikolai Kulemin 3,000,000(2)
Marcus Kruger 2,750,000(1)
Alex Stalock 2,500,000(2)
Josh Gorges 2,500,000(1)
Matt Frattin 2,300,000(1)
Brad Hunt 2,250,000(3)
Drew Stafford 2,000,000(1)
J.T. Miller 2,000,000(1)
Julius Bergman 1,950,000(4)
Connor Murphy 1,750,000(4)
Ilya Sorokin 1,500,000(2)
Nate Thompson 1,500,000(1)
Daniel Doremus 1,100,000(1)
Michael McCarron 950,000(1)


Farm Payroll

Aaron Irving 150,000(1)
Mark Letestu 150,000(1)
Leland Irving 125,000(1)
Nick Schmaltz 110,000(4)
Jeremie Blain 110,000(4)
Laurent Dauphin 100,000(3)
Tomas Vincour 100,000(1)
Matthew Spencer 95,000(1)
Blake Speers 95,000(3)
Phil Di Giuseppe 95,000(4)
Brandon Whitney 95,000(2)
Connor Brickley 95,000(1)
Alexandre Mallet 90,000(4)
Ryan Martindale 87,500(4)
Nikolas Koberstein 80,000(2)
Adam Helewka 80,000(1)
Jesper Pettersson 80,000(2)
Devon Toews 75,000(1)
Emil Johansson 72,500(1)




Jackets

ArenaNationwide Arena
Capacity18,144
Ticket Price$35.00


Income

Current Funds$8,910,464
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,437,500
Farm Payroll$1,790,010
Prospect Fees$3,000
Coach$0,000
Games Remaining0
Total Game Expenses$868,665
Projected Expenses$0,000
Projected Balance$8,910,464

Salary Commitment

Year: 10$71,227,510
Year: 11$46,044,510
Year: 12$31,117,000
Year: 13$9,694,500

Pro Payroll

Mikael Backlund 6,000,000(1)
John Carlson 5,900,000(1)
Marc-Edouard Vlasic 5,000,000(2)
Roman Josi 4,850,000(1)
Blake Wheeler 4,650,000(3)
Ryan Johansen 4,500,000(2)
Kevin Shattenkirk 4,000,000(3)
Griffin Reinhart 3,937,500(3)
Filip Forsberg 3,750,000(4)
Andrew Hammond 3,600,000(3)
Derek Stepan 3,500,000(3)
Danick Martel 2,750,000(4)
Cody Eakin 2,500,000(2)
Alexander Burmistrov 2,250,000(1)
Nikolay Goldobin 2,000,000(1)
Nikita Scherbak 1,800,000(1)
Josh Morrissey 1,750,000(1)
Kirill Kabanov 1,500,000(5)
Jamie Oleksiak 1,500,000(3)
Brian Elliott 1,500,000(2)
Ryan Rehill 1,250,000(4)
Anthony Beauvillier 950,000(2)


Farm Payroll

Andrei Loktionov 150,000(4)
Kellan Lain 105,000(1)
Viktor Svedberg 104,500(5)
David Goodwin 100,010(2)
Drayson Bowman 100,000(4)
Kevin Porter 100,000(2)
Alexander Sulzer 100,000(1)
Evan Smith 95,000(1)
Christian Fischer 95,000(2)
Jason Zucker 92,500(2)
Alex Schoenborn 90,000(3)
Mark Stuart 90,000(2)
Nikita Tryamkin 90,000(5)
Joakim Nordstrom 88,000(1)
Samuel Dove-McFalls 80,000(1)
Tanner Faith 80,000(3)
Patrick Shea 65,000(3)
Miroslav Svoboda 65,000(1)
Jay Beagle 50,000(1)
Roman Cervenka 50,000(1)




Devils

ArenaPrudential Center
Capacity17,625
Ticket Price$35.00


Income

Current Funds$3,849,639
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$65,815,000
Farm Payroll$2,019,000
Prospect Fees$16,500
Coach$0,000
Games Remaining0
Total Game Expenses$827,445
Projected Expenses$0,000
Projected Balance$3,849,639

Salary Commitment

Year: 10$67,834,000
Year: 11$40,721,000
Year: 12$33,750,000
Year: 13$4,250,000

Pro Payroll

Mike Green 8,000,000(1)
Pekka Rinne 6,100,000(3)
Max Pacioretty 5,750,000(1)
T.J. Oshie 5,750,000(3)
James vanRiemsdyk 4,500,000(3)
Antti Niemi 4,250,000(1)
Kris Versteeg 3,250,000(3)
Reid Boucher 3,000,000(3)
Damien Brunner 2,950,000(1)
Artem Anisimov 2,750,000(2)
Teddy Purcell 2,500,000(4)
Jonathan Drouin 2,500,000(1)
Adam Larsson 1,850,000(3)
Sonny Milano 1,750,000(4)
Martin Marincin 1,750,000(1)
Adam Henrique 1,650,000(3)
Michael Latta 1,265,000(2)
Drew Brevig 1,250,000(3)
Jake Gardiner 1,250,000(3)
Hunter Shinkaruk 1,150,000(1)
Anders Bjork 900,000(3)
Jordan Subban 850,000(2)
Jakub Kindl 850,000(2)


Farm Payroll

Adrian Kempe 950,000(2)
Stefan Matteau 148,500(1)
Tomas Jurco 135,000(1)
Jimmy Hayes 125,000(1)
Steven Santini 121,000(2)
Alex Biega 115,000(1)
Zachary Fucale 104,500(1)
Brock Boeser 95,000(2)
Michal Neuvirth 90,000(2)
Tyler Moy 80,000(1)
Mark Cundari 55,000(1)




Islanders

ArenaNassau Coliseum
Capacity16,170
Ticket Price$35.00


Income

Current Funds$16,261,325
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,272,500
Farm Payroll$1,519,000
Prospect Fees$1,500
Coach$0,000
Games Remaining0
Total Game Expenses$863,329
Projected Expenses$0,000
Projected Balance$16,261,325

Salary Commitment

Year: 10$70,791,500
Year: 11$46,761,500
Year: 12$31,865,000
Year: 13$16,845,000

Pro Payroll

Nicklas Backstrom 7,035,000(1)
Steven Stamkos 6,000,000(4)
Vyacheslav Voynov 5,750,000(4)
Ben Bishop 5,000,000(1)
Jeff Carter 4,950,000(1)
Loui Eriksson 4,860,000(3)
Wayne Simmonds 4,500,000(1)
Andrej Sekera 4,500,000(3)
Nick Leddy 3,757,500(2)
Jamie McGinn 2,750,000(2)
Joe Morrow 2,570,000(2)
Brett Connolly 2,500,000(2)
Brendan Gaunce 2,500,000(4)
Matt Niskanen 2,500,000(3)
Jacob Trouba 2,250,000(1)
Anton Lander 2,250,000(5)
Cory Schneider 2,000,000(2)
Jerry D'Amigo 1,400,000(3)
Chris Stewart 1,250,000(3)
Jordan Nolan 950,000(2)


Farm Payroll

Jujhar Khaira 150,000(3)
Corban Knight 130,000(3)
Thomas Greiss 130,000(3)
Eddie Lack 125,000(4)
Nicholas Petrecki 125,000(4)
Ian Cole 100,000(3)
Marc Olivier-Roy 99,000(2)
Joseph Blandisi 95,000(2)
Robin Kovacs 95,000(2)
Richard Nejezchleb 95,000(4)
Liam O'Brien 90,000(1)
Joe Wegwerth 80,000(1)
Jake Massie 80,000(2)
Ian White 75,000(1)
Steven Lorentz 50,000(1)




Rangers

ArenaMadison Square Garden
Capacity17,200
Ticket Price$35.00


Income

Current Funds$35,343,748
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,265,000
Farm Payroll$1,078,000
Prospect Fees$6,000
Coach$0,000
Games Remaining0
Total Game Expenses$857,915
Projected Expenses$0,000
Projected Balance$35,343,748

Salary Commitment

Year: 10$70,343,000
Year: 11$68,886,500
Year: 12$49,980,000
Year: 13$27,825,000

Pro Payroll

Tuukka Rask 7,000,000(3)
Ondrej Palat 7,000,000(5)
Anze Kopitar 6,500,000(4)
Duncan Keith 5,500,000(2)
Dougie Hamilton 4,950,000(3)
Lars Eller 4,000,000(2)
Tyson Barrie 4,000,000(2)
Mikael Granlund 3,850,000(3)
T.J. Brodie 3,750,000(3)
Brett Ritchie 3,375,000(4)
Artturi Lehkonen 2,600,000(2)
Jon Merrill 2,200,000(4)
Zack Phillips 1,800,000(5)
Petter Granberg 1,650,000(4)
C.J. Motte 1,500,000(5)
Joel Armia 1,500,000(4)
Mark Jankowski 1,400,000(2)
Philip Samuelsson 1,300,000(4)
Charles Hudon 1,200,000(1)
John Albert 1,100,000(3)
Logan Shaw 1,050,000(2)
Aaron Haydon 1,040,000(3)
Nate Schmidt 1,000,000(4)


Farm Payroll

Nikita Pavlychev 150,000(3)
Kent Simpson 120,000(3)
Nick Magyar 100,000(3)
Marcus Hogberg 95,000(2)
Victor Olofsson 95,000(1)
Kevin Stenlund 95,000(2)
Jeremy Bracco 95,000(3)
Conor Garland 95,000(2)
Miles Gendron 90,000(1)
Axel Holmstrom 71,500(2)
Julius Vahatalo 71,500(1)




Flyers

ArenaWells Fargo Center
Capacity19,537
Ticket Price$35.00


Income

Current Funds$8,906,041
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,305,000
Farm Payroll$992,500
Prospect Fees$6,000
Coach$0,000
Games Remaining0
Total Game Expenses$857,360
Projected Expenses$0,000
Projected Balance$8,906,041

Salary Commitment

Year: 10$70,297,500
Year: 11$40,147,500
Year: 12$25,872,500
Year: 13$19,725,000

Pro Payroll

Henrik Zetterberg 8,250,000(1)
Patrick Kane 8,000,000(5)
Corey Perry 6,075,000(1)
Mike Hoffman 5,100,000(4)
Hampus Lindholm 4,500,000(4)
Francois Beauchemin 4,400,000(1)
Nazem Kadri 4,100,000(2)
Jason Spezza 4,000,000(1)
Dmitry Orlov 3,875,000(2)
Tomas Hertl 3,000,000(3)
Michael Frolik 2,800,000(3)
Jean-Gabriel Pageau 2,750,000(2)
Cody Ceci 2,500,000(1)
Marc-Andre Fleury 2,000,000(1)
Cole Ully 1,500,000(4)
Duncan Siemens 1,500,000(1)
Scott Darling 1,155,000(2)
Riley Barber 1,150,000(2)
Stuart Percy 1,150,000(1)
Jaccob Slavin 950,000(2)
Shane Prince 550,000(5)


Farm Payroll

Brandon Davidson 120,000(3)
Petr Mrazek 100,000(2)
Sondre Olden 95,000(2)
Dylan Blujus 80,000(1)
Rudolfs Balcers 80,000(1)
Ondrej Kase 77,500(3)
Clarke MacArthur 75,000(4)
Ziyat Paygin 65,000(1)
Tom Pyatt 50,000(2)
Anders Lindback 50,000(1)
Cristopher Nilstorp 50,000(3)
Rourke Chartier 50,000(3)
Cristiano DiGiacinto 50,000(3)
P. Edouard Bellemare 50,000(2)




Penguins

ArenaConsol Energy Center
Capacity18,387
Ticket Price$35.00


Income

Current Funds$25,877,877
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$70,325,000
Farm Payroll$1,505,000
Prospect Fees$4,500
Coach$0,000
Games Remaining0
Total Game Expenses$876,030
Projected Expenses$0,000
Projected Balance$25,877,877

Salary Commitment

Year: 10$71,830,000
Year: 11$50,350,000
Year: 12$34,440,000
Year: 13$13,100,000

Pro Payroll

Sidney Crosby 7,425,000(1)
Brad Marchand 6,300,000(3)
Semyon Varlamov 5,500,000(2)
Alex Killorn 5,500,000(4)
Erik Johnson 4,950,000(3)
Emerson Etem 4,500,000(4)
Jason Demers 4,500,000(1)
Dmitry Kulikov 4,250,000(3)
Cory Conacher 4,000,000(1)
Mattias Ekholm 3,500,000(3)
Matt Calvert 2,500,000(2)
Shayne Gostisbehere 2,400,000(2)
Luca Sbisa 2,100,000(1)
Oskar Sundqvist 1,850,000(3)
Dylan McIlrath 1,500,000(4)
Marcel Goc 1,500,000(2)
Mike Condon 1,500,000(5)
Brett Bulmer 1,300,000(1)
Jakub Vrana 1,200,000(2)
Barclay Goodrow 1,200,000(2)
Anthony Camara 1,100,000(2)
Jayce Hawryluk 950,000(1)
Aleksi Saarela 800,000(1)


Farm Payroll

John Gibson 130,000(1)
Brody Hoffman 130,000(2)
Matt Puempel 120,000(2)
Brett Pollock 110,000(3)
Jack Glover 110,000(3)
Brycen Martin 100,000(5)
Dylan Sadowy 100,000(3)
Justin Florek 100,000(1)
Andrey Pedan 100,000(2)
Lawson Crouse 95,000(2)
Matt Halischuk 95,000(1)
Joey Daccord 95,000(3)
Michael Spacek 80,000(1)
Gustav Forsling 75,000(3)
Chris Wilkie 65,000(2)




Capitals

ArenaVerizon Center
Capacity18,506
Ticket Price$35.00


Income

Current Funds$11,870,365
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,140,000
Farm Payroll$3,727,650
Prospect Fees$13,500
Coach$0,000
Games Remaining0
Total Game Expenses$730,258
Projected Expenses$0,000
Projected Balance$11,870,365

Salary Commitment

Year: 10$59,867,650
Year: 11$34,917,150
Year: 12$24,471,150
Year: 13$15,852,650

Pro Payroll

Jamie Benn 7,250,000(4)
Paul Stastny 5,250,000(1)
Craig Anderson 3,800,000(1)
Yevgeni Kuznetsov 3,500,000(4)
Brendan Smith 3,300,000(4)
Frans Nielsen 3,250,000(1)
Fedor Tyutin 3,100,000(3)
Elias Lindholm 3,000,000(1)
Justin Braun 2,950,000(2)
Joffrey Lupul 2,500,000(1)
Ty Rattie 2,000,000(1)
Marko Dano 1,950,000(2)
Nikita Nikitin 1,900,000(2)
Juuse Saros 1,800,000(1)
Carl Soderberg 1,750,000(3)
Adam McQuaid 1,700,000(1)
Valtteri Filppula 1,500,000(4)
Erik Gudbranson 1,500,000(3)
Vladislav Gavrikov 1,365,000(2)
Ryan Spooner 1,100,000(2)
T.J Brennan 950,000(2)
Brendan Leipsic 725,000(1)


Farm Payroll

Nicklas Grossmann 1,500,000(3)
Nathan Walker 150,000(3)
Ben Lovejoy 150,000(1)
Dana Tyrell 130,000(1)
Josh Manson 126,500(2)
Tom Wilson 115,000(1)
Seth Griffith 115,000(5)
Patrik Nemeth 110,000(4)
Lucas Lessio 104,500(1)
Max Pajpach 104,500(2)
Markus Granlund 96,000(1)
Hudson Fasching 95,000(3)
Jordan Martinook 95,000(1)
Dominik Masin 95,000(3)
Pavel Zacha 95,000(3)
Colin White 95,000(3)
Igor Shestyorkin 95,000(3)
Juho Lammikko 90,000(1)
Conor Sheary 80,000(1)
Vladislav Namestnikov 77,650(4)
Alex Peters 72,000(3)
Jonas Johansson 71,500(3)
Adam Parsells 65,000(1)




Ducks

ArenaHonda Center
Capacity17,174
Ticket Price$35.00


Income

Current Funds$20,447,020
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,690,000
Farm Payroll$4,298,100
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$902,294
Projected Expenses$0,000
Projected Balance$20,447,020

Salary Commitment

Year: 10$73,988,100
Year: 11$37,743,100
Year: 12$34,703,100
Year: 13$14,092,000

Pro Payroll

Alexander Ovechkin 7,500,000(1)
Tobias Enstrom 6,250,000(1)
Boone Jenner 6,000,000(4)
Tanner Pearson 6,000,000(5)
Brent Burns 5,500,000(1)
Dustin Byfuglien 5,300,000(3)
James Reimer 5,000,000(1)
Brent Seabrook 4,800,000(3)
Brayden Schenn 4,620,000(3)
Tomas Tatar 2,500,000(1)
Ludvig Rensfeldt 2,470,000(1)
Jacob Middleton 2,100,000(1)
Ryan MacInnis 2,100,000(3)
Jani Hakanpaa 2,000,000(4)
Oliver Bjorkstrand 1,850,000(1)
Jonathan Racine 1,550,000(2)
Connor Hurley 1,100,000(3)
Brandon Halverson 1,100,000(2)
Devin Setoguchi 1,000,000(1)
Kyle Connor 950,000(3)


Farm Payroll

John McCarthy 1,500,000(3)
Warren Foegele 950,000(1)
Eric Fehr 850,000(1)
Mark Fraser 150,000(2)
Cam Talbot 100,000(1)
Fredrik Bergvik 95,000(1)
Radel Fazleev 92,000(5)
Kyle Pettit 82,500(3)
Jonne Tammela 80,000(2)
Mathieu Joseph 80,000(2)
Jack Sadek 80,000(3)
Pavel Jenys 80,000(2)
Alex Lintuniemi 80,000(1)
Alec Dillon 78,600(3)




Flames

ArenaScotiabank Saddledome
Capacity19,289
Ticket Price$35.00


Income

Current Funds$21,168,880
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$66,345,000
Farm Payroll$1,858,550
Prospect Fees$9,000
Coach$0,000
Games Remaining0
Total Game Expenses$831,860
Projected Expenses$0,000
Projected Balance$21,168,880

Salary Commitment

Year: 10$68,203,550
Year: 11$53,955,550
Year: 12$40,876,050
Year: 13$30,753,300

Pro Payroll

Shea Weber 6,800,000(1)
Leo Komarov 5,760,000(4)
Cody Franson 5,250,000(3)
Mika Zibanejad 5,000,000(5)
Mike Matheson 4,000,000(4)
Ondrej Pavelec 4,000,000(2)
William Nylander 3,900,000(5)
Tye McGinn 3,510,000(4)
Justin Abdelkader 3,500,000(2)
Tyler Johnson 3,000,000(1)
Tim Bozon 2,850,000(5)
Kevin Fiala 2,500,000(2)
Michael DalColle 2,500,000(2)
Devin Shore 2,400,000(3)
Andrew Shaw 2,250,000(3)
Ville Pokka 2,100,000(1)
Marcus McIvor 2,100,000(4)
Nathan Lieuwen 1,800,000(5)
Curtis McKenzie 1,750,000(1)
Damon Severson 1,375,000(4)


Farm Payroll

Trevor vanRiemsdyk 137,500(5)
Brandon Pirri 125,000(2)
Andrej Nestrasil 125,000(5)
Christian Thomas 118,250(3)
Jeremy Morin 110,000(2)
Sergey Kalinin 104,500(3)
Phillip Danault 99,000(5)
Robert Hagg 96,800(5)
Travis Sanheim 95,000(2)
Elvis Merzlikins 95,000(1)
Joel Vermin 95,000(1)
Matthew Hackett 90,000(2)
Jayson Megna 88,000(2)
Brett Pesce 88,000(1)
Sami Niku 80,000(1)
Anthony Angello 80,000(1)
Daniel Walcott 80,000(1)
Dmytro Timashov 80,000(1)
Gabriel Dumont 71,500(2)




Oilers

ArenaRexall Place
Capacity16,839
Ticket Price$35.00


Income

Current Funds$14,618,865
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$50,700,000
Farm Payroll$2,085,000
Prospect Fees$9,000
Coach$0,000
Games Remaining0
Total Game Expenses$643,829
Projected Expenses$0,000
Projected Balance$14,618,865

Salary Commitment

Year: 10$52,785,000
Year: 11$33,735,000
Year: 12$22,830,000
Year: 13$14,690,000

Pro Payroll

Taylor Hall 6,300,000(1)
Kyle Turris 3,850,000(1)
Teuvo Teravainen 3,500,000(5)
Andrew MacDonald 3,000,000(1)
Nikita Kucherov 3,000,000(1)
Oscar Dansk 3,000,000(4)
Mats Zuccarello 2,825,000(2)
Michael Grabner 2,500,000(2)
Robin Lehner 2,500,000(4)
Brian Dumoulin 2,100,000(2)
Cole Bardreau 2,000,000(3)
Zemgus Girgensons 2,000,000(5)
Derrick Pouliot 1,800,000(4)
Kyle Baun 1,750,000(2)
Drake Caggiula 1,500,000(4)
Brayden Point 1,500,000(3)
Henrik Samuelsson 1,500,000(1)
Zach Palmquist 1,475,000(2)
Marcus Pettersson 1,350,000(3)
Ryan Collins 1,250,000(3)
Ryan Sproul 1,200,000(3)
Chase DeLeo 800,000(1)


Farm Payroll

Nolan Vesey 150,000(3)
Daniel Audette 150,000(3)
Jimmy Vesey 150,000(5)
Giorgio Estephan 150,000(3)
Justin Fontaine 140,000(1)
Connor Carrick 130,000(3)
Tyler Pitlick 130,000(3)
Tyler Gaudet 130,000(3)
Michael Bunting 125,000(1)
Remi Elie 120,000(5)
Andreas Martinsen 120,000(5)
Anders Nilsson 100,000(1)
Brandon Montour 95,000(2)
Spencer Martin 95,000(2)
Ethan Bear 80,000(1)
Rasmus Bengtsson 80,000(1)
Kevin Sundher 75,000(1)
Andreas Soderberg 65,000(2)




Kings

ArenaStaples Center
Capacity18,118
Ticket Price$35.00


Income

Current Funds$37,724,255
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$61,953,000
Farm Payroll$591,500
Prospect Fees$10,500
Coach$0,000
Games Remaining0
Total Game Expenses$762,866
Projected Expenses$0,000
Projected Balance$37,724,255

Salary Commitment

Year: 10$62,544,500
Year: 11$42,721,500
Year: 12$31,631,500
Year: 13$12,551,500

Pro Payroll

Erik Karlsson 7,150,000(1)
Bryan Little 6,700,000(3)
Alexei Emelin 5,600,000(4)
Dennis Seidenberg 5,500,000(1)
Steve Mason 5,000,000(4)
Jason Pominville 5,000,000(3)
Carl Hagelin 4,500,000(2)
Andrej Sustr 2,500,000(3)
Mikko Koivu 2,500,000(3)
Ryan Ellis 2,200,000(1)
Sven Baertschi 2,078,000(1)
Cam Ward 2,010,000(2)
Josh Bailey 2,000,000(2)
David Perron 1,500,000(2)
Adam Lowry 1,500,000(1)
Zach Nastasiuk 1,200,000(3)
Klas Dahlbeck 1,100,000(3)
Spencer Abbott 1,085,000(1)
Connor Chatham 1,000,000(4)
Jeremy Lauzon 950,000(2)
Dominic Turgeon 880,000(4)


Farm Payroll

Denis Godla 130,000(2)
Calvin de Haan 120,000(1)
Travis Dermott 80,000(3)
Kelly Summers 75,000(1)
Steven Spinner 71,500(4)
Matteo Gennaro 65,000(1)
Marcus Vela 50,000(1)




Coyotes

ArenaJobing.com Arena
Capacity17,125
Ticket Price$35.00


Income

Current Funds$3,386,820
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$49,750,000
Farm Payroll$1,300,000
Prospect Fees$6,000
Coach$0,000
Games Remaining0
Total Game Expenses$622,634
Projected Expenses$0,000
Projected Balance$3,386,820

Salary Commitment

Year: 10$51,050,000
Year: 11$36,760,000
Year: 12$19,690,000
Year: 13$13,725,000

Pro Payroll

Matt Duchene 7,500,000(5)
Nail Yakupov 6,000,000(2)
Cam Fowler 5,000,000(1)
Mikkel Boedker 4,500,000(4)
Malcolm Subban 3,500,000(3)
Curtis Lazar 2,500,000(1)
Devan Dubnyk 2,500,000(2)
Darnell Nurse 2,000,000(2)
Tom McCollum 1,600,000(1)
Alexander Wennberg 1,400,000(2)
Anthony Duclair 1,300,000(3)
Nicolas Petan 1,250,000(1)
Vince Trocheck 1,200,000(4)
Juuso Puustinen 1,000,000(2)
Petteri Lindbohm 1,000,000(1)
Travis Konecny 950,000(2)
J.T. Compher 950,000(1)
Noah Hanifin 950,000(2)
Daniel Sprong 950,000(3)
Jakub Zboril 950,000(2)
Brandon Carlo 950,000(1)
Thomas Chabot 950,000(2)
Ludvig Bystrom 850,000(1)


Farm Payroll

Michael Chaput 145,000(5)
Michael Sgarbossa 140,000(2)
Martin Reway 130,000(3)
Philipp Grubauer 130,000(2)
Mark Visentin 130,000(5)
Gabe Paquin-Boudreau 130,000(5)
Zach Budish 120,000(4)
Byron Froese 100,000(2)
Linus Soderstrom 95,000(1)
David Cotton 95,000(1)
Max McCormick 85,000(3)




Sharks

ArenaSAP Center
Capacity17,562
Ticket Price$35.00


Income

Current Funds$23,105,065
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$51,325,000
Farm Payroll$1,184,500
Prospect Fees$9,000
Coach$500,000
Games Remaining0
Total Game Expenses$646,567
Projected Expenses$0,000
Projected Balance$23,105,065

Salary Commitment

Year: 10$52,509,500
Year: 11$34,155,000
Year: 12$9,435,000
Year: 13$5,850,000

Pro Payroll

Logan Couture 6,900,000(1)
Keith Yandle 6,875,000(2)
Ryan Callahan 6,750,000(1)
Jiri Tlusty 5,250,000(2)
Derick Brassard 4,250,000(2)
Mads Eller 3,000,000(4)
Matt Nieto 2,700,000(4)
Kris Russell 2,000,000(3)
Reto Berra 1,800,000(2)
Valentin Zykov 1,800,000(2)
Mario Lucia 1,500,000(1)
Alex Nedeljkovic 1,300,000(3)
Ryan Donato 1,150,000(2)
Chris Tierney 1,100,000(1)
Nicolas Aube-Kubel 1,100,000(2)
Noah Juulsen 950,000(2)
Colton Parayko 950,000(1)
Filip Ahl 950,000(2)
Brian Strait 500,000(1)
David Warsofsky 500,000(2)


Farm Payroll

Hunter Smith 150,000(1)
Kevin Lablanc 150,000(1)
Nicolas Deschamps 150,000(4)
Thomas Schemitsch 95,000(2)
Dylan Strome 95,000(3)
Vince Dunn 95,000(3)
Dmitri Zhukenov 95,000(3)
Mark Friedman 88,000(1)
Nicolas Roy 80,000(1)
J.J. Piccinich 71,500(1)
Matthew Roy 65,000(1)
Chad Johnson 50,000(1)




Canucks

ArenaRogers Arena
Capacity18,910
Ticket Price$35.00


Income

Current Funds$25,668,330
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$65,700,000
Farm Payroll$1,240,000
Prospect Fees$7,500
Coach$0,000
Games Remaining0
Total Game Expenses$816,433
Projected Expenses$0,000
Projected Balance$25,668,330

Salary Commitment

Year: 10$66,940,000
Year: 11$58,625,000
Year: 12$22,365,000
Year: 13$8,600,000

Pro Payroll

Ilya Kovalchuk 6,000,000(2)
Luke Schenn 5,500,000(2)
Zack Kassian 5,500,000(2)
Aaron Ekblad 5,000,000(3)
Jaroslav Halak 4,000,000(2)
Brendan Gallagher 3,750,000(3)
John Moore 3,500,000(4)
Mathew Dumba 3,500,000(2)
Haydn Fleury 3,000,000(4)
Mark Scheifele 3,000,000(1)
David Desharnais 2,750,000(2)
Nicklas Jensen 2,750,000(2)
Tomas Fleischmann 2,750,000(2)
Patrick Wiercioch 2,750,000(3)
Nick Sorensen 2,100,000(2)
Sven Andrighetto 2,000,000(5)
Radek Faksa 1,850,000(1)
Ahti Oksanen 1,800,000(3)
Josh Ho-Sang 1,250,000(2)
Zack Smith 1,000,000(1)
Anton Khudobin 1,000,000(1)
Julius Nattinen 950,000(1)


Farm Payroll

Nikolai Prokhorkin 125,000(1)
Scott Kosmachuk 110,000(3)
Andy Miele 100,000(3)
Noah Rod 100,000(4)
Colin Miller 95,000(1)
Louis Belpedio 95,000(3)
Lucas Wallmark 90,000(1)
Adin Hill 80,000(2)
Reid Duke 80,000(2)
Mason Appleton 80,000(1)
Martins Dzierkals 80,000(3)
Jesper Lindgren 80,000(3)
Jussi Rynnas 75,000(1)
Wojtek Wolski 50,000(1)




Blackhawks

ArenaUnited Center
Capacity19,717
Ticket Price$35.00


Income

Current Funds$20,103,335
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$64,447,500
Farm Payroll$1,769,400
Prospect Fees$6,000
Coach$0,000
Games Remaining0
Total Game Expenses$807,596
Projected Expenses$0,000
Projected Balance$20,103,335

Salary Commitment

Year: 10$66,216,900
Year: 11$47,610,400
Year: 12$27,980,400
Year: 13$15,266,000

Pro Payroll

Mark Giordano 8,510,000(2)
Jack Johnson 6,900,000(1)
Matt Carle 6,000,000(1)
Eric Comrie 4,500,000(4)
Tyler Bozak 4,200,000(2)
Alexander Khokhlachev 3,900,000(5)
Andrej Meszaros 3,750,000(3)
Mark Stone 3,700,000(3)
Tyson Baillie 3,500,000(4)
Alec Martinez 3,000,000(2)
Kevin Klein 2,675,000(1)
Kenny Agostino 2,250,000(3)
Brendan Perlini 2,250,000(4)
Kerby Rychel 1,600,000(2)
Riley Sheahan 1,500,000(2)
Christian Dvorak 1,350,000(3)
Ivan Barbashev 1,350,000(3)
John Persson 1,045,000(1)
Antti Raanta 1,017,500(1)
Dysin Mayo 950,000(4)
Steve Downie 500,000(2)


Farm Payroll

Ryan Fitzgerald 114,900(3)
John Quenneville 104,500(3)
Tobias Rieder 99,000(1)
Brent Moran 96,000(4)
Keegan Kolesar 95,000(3)
Mitchell Stephens 95,000(1)
Joel Edmundson 95,000(1)
Rasmus Andersson 95,000(2)
Jordan Greenway 95,000(1)
Thomas Novak 95,000(1)
Dennis Yan 95,000(2)
Garret Sparks 95,000(1)
Dalton Thrower 90,000(1)
Kyle Rau 90,000(1)
Josh Wesley 80,000(2)
Dakota Joshua 72,000(1)
Jared Knight 71,500(1)
John Hayden 71,500(1)
Joey Dudek 70,000(4)
Brad Richardson 50,000(2)




Avalanche

ArenaPepsi Center
Capacity18,007
Ticket Price$35.00


Income

Current Funds$22,724,520
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$65,965,000
Farm Payroll$2,823,600
Prospect Fees$1,500
Coach$0,000
Games Remaining0
Total Game Expenses$838,904
Projected Expenses$0,000
Projected Balance$22,724,520

Salary Commitment

Year: 10$68,788,600
Year: 11$50,247,000
Year: 12$23,794,000
Year: 13$410,000

Pro Payroll

Bobby Ryan 6,200,000(3)
Phil Kessel 6,075,000(3)
Zach Bogosian 6,000,000(1)
Justin Faulk 5,940,000(3)
Jonathan Quick 5,850,000(1)
Ryan O'Reilly 5,500,000(2)
Brenden Dillon 4,500,000(2)
Patrice Bergeron 4,500,000(2)
Sami Vatanen 3,500,000(3)
Kyle Okposo 3,000,000(2)
Reilly Smith 2,500,000(2)
Anders Lee 2,200,000(2)
Travis Zajac 1,900,000(1)
Steve Bernier 1,500,000(1)
Jaedon Descheneau 1,400,000(2)
Zane McIntyre 1,250,000(2)
Julian Melchiori 1,200,000(3)
Braydon Coburn 1,000,000(1)
Casey Cizikas 1,000,000(1)
Paul Bittner 950,000(1)


Farm Payroll

Erik Condra 950,000(2)
Liam Coughlin 150,000(3)
Dylan Olsen 125,000(3)
Peter Harrold 101,500(1)
Phillipe Desrosier 99,000(3)
Johan Sundstrom 97,000(4)
Dalton Prout 95,100(1)
Nick Spaling 95,000(1)
Paul Postma 95,000(2)
Zac Dalpe 95,000(2)
Nicolas Meloche 95,000(2)
Luke Glendening 95,000(3)
Graham Knott 95,000(2)
J.T. Brown 88,000(4)
Brendan Warren 80,000(2)
Justin Kea 75,000(4)
Wade Murphy 75,000(4)
Keegan Iverson 75,000(4)
Jonathan Marchessault 73,000(2)
Colby Williams 65,000(2)
Simon Moser 55,000(2)
Markus Nutivaara 50,000(1)




Stars

ArenaAmerican Airlines Center
Capacity18,532
Ticket Price$35.00


Income

Current Funds$17,257,414
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$66,275,000
Farm Payroll$927,500
Prospect Fees$3,000
Coach$500,000
Games Remaining0
Total Game Expenses$825,677
Projected Expenses$0,000
Projected Balance$17,257,414

Salary Commitment

Year: 10$67,202,500
Year: 11$43,307,500
Year: 12$38,900,000
Year: 13$18,325,000

Pro Payroll

Michael Stone 7,300,000(4)
Jakub Voracek 6,750,000(1)
Jason Garrison 5,750,000(1)
Ryan Nugent-Hopkins 5,445,000(3)
David Bolland 5,000,000(4)
Andrew Ladd 4,500,000(1)
Nick Foligno 4,500,000(3)
Alex Goligoski 3,750,000(3)
Bo Horvat 3,500,000(4)
Karl Alzner 3,380,000(3)
Darren Helm 2,600,000(1)
Radko Gudas 2,000,000(1)
Matt O'Connor 2,000,000(2)
Craig Smith 2,000,000(2)
Julius Honka 2,000,000(3)
Madison Bowey 1,500,000(3)
Iiro Pakarinen 1,250,000(4)
Vladislav Kamenev 1,150,000(4)
Connor McDavid 950,000(1)
Linus Ullmark 950,000(1)


Farm Payroll

Melker Karlsson 125,000(4)
Emil Pettersson 121,000(2)
Jordan Schmaltz 120,000(2)
Jon Gillies 100,000(1)
Zachary Senyshyn 95,000(2)
Martin Frk 90,000(1)
Guillaume Brisebois 80,000(1)
Viktor Stalberg 75,000(1)
Eric Cornel 71,500(2)
Sami Aittokallio 50,000(1)




Wild

ArenaXcel Energy Center
Capacity18,064
Ticket Price$35.00


Income

Current Funds$20,794,307
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,635,000
Farm Payroll$1,870,000
Prospect Fees$1,500
Coach$0,000
Games Remaining0
Total Game Expenses$872,030
Projected Expenses$0,000
Projected Balance$20,794,307

Salary Commitment

Year: 10$71,505,000
Year: 11$39,835,000
Year: 12$30,183,500
Year: 13$6,137,500

Pro Payroll

Kristopher Letang 7,280,000(3)
Rick Nash 7,000,000(3)
Ryan Suter 6,875,000(1)
Jonathan Toews 6,412,500(3)
Jeff Skinner 6,300,000(1)
Jonathan Huberdeau 5,737,500(4)
Marcus Johansson 5,500,000(2)
Henrik Lundqvist 5,500,000(1)
Travis Hamonic 4,750,000(1)
Colton Sissons 2,800,000(1)
Michael Raffl 1,775,000(1)
Tommy Vanelli 1,750,000(2)
Bryan Bickell 1,500,000(3)
Jordan Schroeder 1,150,000(1)
Brian Lashoff 1,150,000(2)
Michael Mersch 950,000(1)
Jeff Schultz 935,000(3)
Justin Peters 920,000(1)
Guillaume Latendresse 700,000(2)
Beau Starett 650,000(1)


Farm Payroll

Dmitry Korobov 150,000(4)
Corey Crawford 150,000(2)
Quinton Howden 150,000(4)
Gilbert Brule 150,000(3)
Jeff Zatkoff 132,500(2)
Darren Archibald 129,500(3)
Brien Diffley 127,500(3)
Colin Greening 127,500(3)
Brett Bellemore 121,500(3)
Tanner Richard 107,500(2)
Zach Sill 102,500(3)
Andrew Campbell 100,000(4)
Justin Hodgman 99,500(2)
Mark Fayne 90,000(3)
Jacob Josefson 70,000(3)
Taylor Beck 62,000(2)




Predators

ArenaBridgestone Arena
Capacity17,113
Ticket Price$35.00


Income

Current Funds$11,982,430
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$64,332,500
Farm Payroll$1,005,500
Prospect Fees$6,000
Coach$0,000
Games Remaining0
Total Game Expenses$796,878
Projected Expenses$0,000
Projected Balance$11,982,430

Salary Commitment

Year: 10$65,338,000
Year: 11$40,029,500
Year: 12$17,626,500
Year: 13$8,683,000

Pro Payroll

Jordan Staal 6,300,000(1)
Marc Staal 4,575,000(1)
Brandon Dubinsky 4,500,000(1)
Patric Hornqvist 4,500,000(2)
Martin Jones 4,500,000(4)
Justin Schultz 4,207,500(1)
David Krejci 4,050,000(2)
Dion Phaneuf 3,725,000(3)
Maxwell Reinhart 2,750,000(2)
Jordie Benn 2,725,000(2)
Nick Bjugstad 2,700,000(4)
Colin Wilson 2,625,000(3)
Cal Clutterbuck 2,500,000(3)
Jhonas Enroth 2,425,000(2)
Nathan Horton 2,250,000(1)
Kenney Morrison 2,250,000(2)
Andrew Desjardins 1,500,000(1)
Patrick Holland 1,500,000(1)
Roman Polak 1,450,000(2)
Alex Grant 1,400,000(2)
Tyler Vesel 1,250,000(4)
Daniil Zharkov 650,000(2)


Farm Payroll

Viktor Fasth 150,000(1)
Max Friberg 150,000(1)
Kevan Miller 145,000(5)
Kent Patterson 104,500(1)
Jesper Fast 93,500(3)
Max Gardiner 88,000(4)
Austin Poganski 80,000(2)
Dillon Fournier 73,000(2)
Samuel Blais 71,500(1)
Marc-Andre Bourdon 50,000(2)




Blues

ArenaScottrade Center
Capacity19,150
Ticket Price$35.00


Income

Current Funds$12,534,354
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$64,172,500
Farm Payroll$2,054,300
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$807,644
Projected Expenses$0,000
Projected Balance$12,534,354

Salary Commitment

Year: 10$66,226,800
Year: 11$47,836,800
Year: 12$37,210,000
Year: 13$14,352,500

Pro Payroll

Milan Lucic 6,600,000(4)
Tyler Toffoli 5,750,000(5)
Drew Doughty 5,692,500(1)
P.K. Subban 4,725,000(3)
Niklas Kronwall 4,500,000(3)
Patrik Berglund 3,500,000(2)
Andy Andreoff 3,250,000(3)
Frederik Andersen 3,000,000(1)
Sean Couturier 2,800,000(3)
Torrey Mitchell 2,500,000(1)
Brian Flynn 2,300,000(1)
Slater Koekkoek 2,125,000(1)
Matt Beleskey 2,000,000(3)
Mirco Mueller 1,750,000(2)
Vladimir Sobotka 1,500,000(2)
Mike Weber 1,500,000(4)
Nicolas Deslauriers 1,490,000(3)
Nikolaj Ehlers 1,400,000(3)
Rickard Rakell 1,300,000(2)
Shea Theodore 1,250,000(1)
Joe Colborne 1,250,000(3)
Connor Hellebuyck 1,045,000(1)
Jacob de la Rose 1,045,000(2)
Nick Merkley 950,000(3)
Ryan Gropp 950,000(2)


Farm Payroll

Calvin Pickard 150,000(5)
Devante Smith-Pelly 150,000(5)
Scott Wedgewood 127,500(4)
Oscar Lindberg 104,500(3)
Tanner Kero 104,500(1)
Christian Folin 100,000(2)
Mark Borowiecki 100,000(3)
Austin Watson 99,000(3)
Josh Leivo 99,000(3)
Sam Carrick 96,800(2)
Johnathan MacLeod 90,000(3)
David Kase 80,000(2)
Adam Musil 80,000(1)
Chaz Reddekopp 80,000(1)
Johan Larsson 80,000(2)
Nick Cousins 75,000(4)
Petr Straka 71,500(1)
Steven Johnson 71,500(1)
Dwight King 70,000(1)
J.C. Beaudin 65,000(2)
Dennis Rasmussen 60,000(2)
Stephen Johns 50,000(2)
Tyler Randell 50,000(2)




Jets

ArenaMTS Centre
Capacity15,004
Ticket Price$35.00


Income

Current Funds$2,942,425
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$52,220,000
Farm Payroll$2,992,900
Prospect Fees$10,500
Coach$0,000
Games Remaining0
Total Game Expenses$673,456
Projected Expenses$0,000
Projected Balance$2,942,425

Salary Commitment

Year: 10$55,212,900
Year: 11$48,394,800
Year: 12$16,920,000
Year: 13$3,300,000

Pro Payroll

Tyler Ennis 5,500,000(3)
Jared Spurgeon 4,750,000(2)
David Schlemko 3,800,000(2)
Nino Niederreiter 3,650,000(2)
Jakob Silfverberg 3,300,000(2)
Tommy Wingels 3,120,000(2)
Jamie McBain 2,780,000(2)
Shawn Matthias 2,500,000(1)
Adam Tambellini 2,350,000(3)
Matt Tennyson 2,100,000(2)
Jake Allen 2,000,000(3)
Linden Vey 1,900,000(2)
Kevin Hayes 1,850,000(1)
Alexey Marchenko 1,800,000(4)
Conner Bleackley 1,575,000(1)
Niklas Svedberg 1,500,000(3)
Kyle Wood 1,500,000(4)
Artemi Panarin 1,250,000(2)
Kevin Connauton 1,100,000(2)
Maxim Letunov 1,045,000(3)
Christian Jaros 950,000(2)
Jakob F. Karlsson 950,000(3)
Parker Wotherspoon 950,000(2)


Farm Payroll

Mike Winther 1,200,000(2)
Peter Mueller 150,000(2)
Jonas Gustavsson 150,000(1)
Bryan Rust 150,000(1)
Austin Czarnik 115,000(2)
Brandon Kozun 100,100(1)
Justin Kirkland 100,000(3)
William Karlsson 96,800(2)
Ales Stezka 95,000(2)
Jonas Siegenthaler 95,000(3)
Brendan Lemieux 88,000(1)
Peter Cehlarik 88,000(1)
Samuel Kurker 88,000(2)
John McFarland 88,000(1)
Joren Van Pottelberghe80,000(2)
Dominik Simon 80,000(3)
John Nyberg 80,000(1)
William Lagesson 77,500(1)
Jimmy Lodge 71,500(1)




Sabres

ArenaFirst Niagara Center
Capacity19,070
Ticket Price$35.00


Income

Current Funds$18,854,956
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,580,000
Farm Payroll$991,500
Prospect Fees$6,000
Coach$0,000
Games Remaining0
Total Game Expenses$787,530
Projected Expenses$0,000
Projected Balance$18,854,956

Salary Commitment

Year: 10$64,571,500
Year: 11$32,832,000
Year: 12$25,007,000
Year: 13$10,250,000

Pro Payroll

Victor Hedman 6,250,000(5)
James Neal 6,150,000(1)
Joe Pavelski 6,150,000(1)
Tyler Myers 6,050,000(1)
Sergei Bobrovsky 5,770,000(3)
Marc Methot 5,500,000(1)
Cody Hodgson 4,000,000(4)
Marcus Foligno 3,350,000(3)
Grant Clitsome 2,120,000(2)
David Musil 2,000,000(1)
Jarred Tinordi 1,980,000(3)
Kari Lehtonen 1,950,000(2)
Vitek Vanecek 1,800,000(3)
Mark Pysyk 1,750,000(2)
Morgan Klimchuk 1,500,000(3)
Richard Panik 1,500,000(2)
Dylan Larkin 1,410,000(1)
Joe Whitney 1,250,000(1)
Jason Dickinson 1,200,000(1)
Joel Eriksson-Ek 950,000(1)
Andre Burakovsky 950,000(1)


Farm Payroll

Craig Cunningham 150,000(3)
Jack Campbell 150,000(2)
Jake McCabe 129,500(1)
Teddy Blueger 120,000(2)
Xavier Ouellet 107,000(3)
Chris Wagner 105,000(2)
Jake Walman 100,000(3)
Jack Becker 65,000(2)
Lukas Jasek 65,000(2)




Bruins

ArenaTD Garden
Capacity17,565
Ticket Price$35.00


Income

Current Funds$20,143,779
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$57,850,000
Farm Payroll$1,686,900
Prospect Fees$9,000
Coach$0,000
Games Remaining0
Total Game Expenses$726,170
Projected Expenses$0,000
Projected Balance$20,143,779

Salary Commitment

Year: 10$59,536,900
Year: 11$46,140,900
Year: 12$23,480,700
Year: 13$9,699,000

Pro Payroll

Jordan Eberle 5,000,000(3)
Andrew Cogliano 4,950,000(2)
Michael Del Zotto 4,500,000(3)
Jay Bouwmeester 4,000,000(1)
Valeri Nichushkin 3,750,000(2)
Calle Jarnkrok 3,300,000(1)
Morgan Rielly 3,000,000(2)
Chris Kreider 2,750,000(2)
Roope Hintz 2,500,000(4)
Alex Chiasson 2,450,000(2)
Lauri Korpikoski 2,100,000(3)
Rasmus Ristolainen 2,000,000(2)
Daniel Catenacci 2,000,000(5)
Thomas Hickey 2,000,000(1)
Rocco Grimaldi 2,000,000(5)
Darcy Kuemper 1,700,000(3)
Dustin Tokarski 1,500,000(1)
Brayden McNabb 1,500,000(4)
Joonas Nattinen 1,500,000(5)
Ben Chiarot 1,450,000(2)
Tristan Jarry 1,050,000(1)
Evgeny Svechnikov 950,000(1)
Jack Eichel 950,000(2)
Michael Prapavessis 950,000(2)


Farm Payroll

Dmitri Sinitsyn 134,000(2)
Sebastian Collberg 130,000(1)
Adam Pelech 110,500(3)
Vaclav Karabacek 101,200(3)
Ryan Hartman 101,200(2)
Blake Siebenaler 100,000(4)
Jyrki Jokipakka 99,000(5)
Joonas Korpisalo 95,000(2)
Ilya Samsonov 95,000(3)
Kirill Kaprizov 95,000(3)
Michael Zalewski 88,000(1)
Matthew Finn 88,000(1)
Lukas Vejdemo 80,000(2)
Niko Mikkola 80,000(1)
Aleksi Makela 80,000(1)
Erik Cernak 80,000(3)
Daniel Altshuller 65,000(1)
Liam Dunda 65,000(1)




Canadiens

ArenaBell Centre
Capacity21,273
Ticket Price$35.00


Income

Current Funds$12,780,266
Home Games Remaining0
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$70,605,000
Farm Payroll$923,000
Prospect Fees$9,000
Coach$0,000
Games Remaining0
Total Game Expenses$872,402
Projected Expenses$0,000
Projected Balance$12,780,266

Salary Commitment

Year: 10$71,528,000
Year: 11$55,601,500
Year: 12$39,321,500
Year: 13$18,750,000

Pro Payroll

Tyler Seguin 7,000,000(5)
Carey Price 5,750,000(4)
Milan Michalek 5,500,000(1)
Jonas Brodin 5,300,000(3)
Nathan Beaulieu 5,000,000(3)
Alex Galchenyuk 4,600,000(2)
Jake Muzzin 3,850,000(2)
Alexander Edler 3,500,000(2)
Beau Bennett 3,355,000(3)
Ville Husso 3,000,000(4)
Scott Laughton 3,000,000(4)
Anton Stralman 2,300,000(1)
Matthew Martin 2,250,000(1)
Brett Lernout 2,200,000(3)
Christopher Tanev 2,200,000(2)
Nikita Nesterov 2,000,000(1)
Sam Bennett 2,000,000(2)
Rob Klinkhammer 1,900,000(1)
Bogdan Yakimov 1,800,000(3)
Drew Shore 1,650,000(1)
Cam Atkinson 1,500,000(3)
Freddie Hamilton 950,000(3)


Farm Payroll

Oliver Kylington 95,000(1)
Radovan Bondra 95,000(3)
David Rundblad 95,000(1)
Cal Heeter 95,000(3)
Connor Knapp 80,000(3)
Kyle Schempp 71,500(1)
C.J. Yakimowicz 71,500(3)
Andrew Copp 65,000(2)
Brett Seney 65,000(3)
Derek Dorsett 65,000(2)
Stephen Desrocher 65,000(1)
Frank Corrado 60,000(3)