Financial Report

(As of vendredi, janv 26 2018)

Montreal

ArenaBell Centre
Capacity21 287
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$66 522 000
Farm Payroll$1 638 516
Prospect Fees$7 500
Coach$50 000
Games Remaining0
Total Game Expenses$852 725
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$68 160 516
Year: 3$45 814 500
Year: 4$3 630 000
Year: 5$1 000 000

Pro Payroll

Shea Weber 7 857 000(2)
Patrice Bergeron 6 875 000(2)
Ryan Callahan 5 800 000(2)
Kyle Okposo 5 800 000(2)
Evander Kane 5 250 000(2)
Jacob Trouba 5 000 000(2)
Gabriel Landeskog 4 500 000(2)
Cam Atkinson 3 200 000(1)
Carl Gunnarsson 3 150 000(1)
Charlie Coyle 2 700 000(1)
Philipp Grubauer 2 700 000(1)
Christopher Higgins 2 100 000(1)
Dwight King 1 950 000(1)
Brendan Shinnimin 1 595 000(3)
Griffin Reinhart 1 270 000(1)
Erik Haula 1 200 000(1)
Brian Elliott 1 000 000(4)
Scott Harrington 1 000 000(1)
Matt Puempel 925 000(2)
Nikita Zaitsev 925 000(1)
Ben Hutton 925 000(1)
Kyle Brodziak 800 000(3)


Farm Payroll

Robin Lehner 225 000(1)
Nate Thompson 160 000(1)
Brandon Bollig 125 000(1)
Christian Thomas 107 123(1)
Alex Petrovic 100 050(1)
Vincent Lecavalier 100 000(1)
Oscar Lindberg 95 000(1)
Matt Martin 90 000(3)
Brett Pesce 90 000(2)
Garret Sparks 87 500(2)
Kevin Labanc 87 500(3)
Brandon Davidson 85 963(1)
Keegan Lowe 81 506(1)
Mat Clark 76 374(1)
Chris Summers 70 000(1)
Andrej Meszaros 57 500(3)




Ottawa

ArenaCanadian Tire Centre
Capacity19 153
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$71 190 000
Farm Payroll$1 209 325
Prospect Fees$10 500
Coach$500 000
Games Remaining0
Total Game Expenses$911 373
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$72 399 325
Year: 3$53 400 000
Year: 4$12 255 000
Year: 5$0 000

Pro Payroll

Jakub Voracek 11 000 000(2)
Patrick Kane 8 275 000(3)
Tuukka Rask 7 000 000(2)
James Neal 5 000 000(2)
Torey Krug 4 400 000(1)
Marcus Johansson 4 000 000(1)
Mikkel Boedker 4 000 000(2)
Josh Gorges 3 900 000(2)
Marc Methot 3 800 000(3)
Ryan Strome 3 500 000(2)
Andrew Cogliano 3 000 000(2)
Ryan Murphy 2 690 000(1)
Darcy Kuemper 1 600 000(1)
Mark Pysyk 1 500 000(2)
Jason Chimera 1 500 000(1)
Peter Holland 1 375 000(1)
Linden Vey 1 000 000(2)
Jiri Sekac 950 000(1)
Shea Theodore 925 000(2)
Johnny Gaudreau 925 000(1)
Zach Hyman 850 000(1)


Farm Payroll

Jared Cowen 310 000(1)
Victor Rask 125 000(2)
Derek Grant 100 000(3)
Andrew MacWilliam 97 500(2)
Gabriel Bourque 97 500(2)
Derek Dorsett 91 500(1)
Landon Ferraro 90 000(1)
Colby Robak 82 500(1)
Jack Roslovic 80 000(3)
Gabriel Dumont 74 325(1)
Kristers Gudlevskis 61 000(1)




Boston

ArenaTD Garden
Capacity17 565
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$78 791 666
Farm Payroll$1 722 400
Prospect Fees$19 500
Coach$50 000
Games Remaining0
Total Game Expenses$1 007 295
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$80 514 066
Year: 3$25 652 500
Year: 4$18 422 000
Year: 5$10 600 000

Pro Payroll

Frederik Andersen 7 600 000(4)
Brayden Schenn 7 575 000(1)
Ryan O'Reilly 6 900 000(1)
Nick Leddy 6 000 000(1)
Alexander Steen 5 800 000(1)
Dennis Wideman 5 250 000(1)
Carl Hagelin 4 050 000(3)
Roman Josi 4 000 000(2)
Pascal Dupuis 3 750 000(1)
Tyler Johnson 3 333 333(1)
Ondrej Palat 3 333 333(1)
Luke Schenn 3 000 000(4)
Mats Zuccarello 2 975 000(1)
Rickard Rakell 2 200 000(3)
Darren Helm 1 750 000(1)
Craig Anderson 1 750 000(1)
Jake Allen 1 650 000(1)
Marcus Kruger 1 500 000(1)
Joffrey Lupul 1 050 000(1)
Lance Bouma 975 000(2)
Alexander Wennberg 925 000(1)
Jaccob Slavin 925 000(2)
Travis Konecny 925 000(3)
Michael Matheson 925 000(2)
Nicklas Grossman 650 000(1)


Farm Payroll

Chris Wideman 150 000(3)
Erik Condra 140 000(3)
Patrick Wiercioch 100 000(1)
Slava Voynov 99 000(3)
Marek Hrivik 99 000(1)
Josh Jooris 95 500(3)
Petr Straka 95 500(2)
Chris Terry 92 500(2)
Ronalds Kenins 90 000(1)
Ondrej Kase 87 500(3)
Nick Ritchie 80 000(2)
Brett Kulak 80 000(2)
Rasmus Rissanen 75 900(1)
Karri Ramo 75 000(3)
Greg Pateryn 70 000(1)
Brian Strait 60 000(1)
Chris Wagner 60 000(1)
Brian McGrattan 57 500(1)
Devin Setoguchi 57 500(2)
Andrew Miller 57 500(1)




Quebec

ArenaCentre Videotron
Capacity18 259
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$58 798 307
Farm Payroll$1 283 437
Prospect Fees$22 500
Coach$50 000
Games Remaining0
Total Game Expenses$751 928
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$60 081 744
Year: 3$44 105 000
Year: 4$14 587 500
Year: 5$5 000 000

Pro Payroll

Rick Nash 7 800 000(2)
Kristopher Letang 7 250 000(2)
Paul Stastny 7 000 000(2)
Jeff Petry 5 500 000(3)
Anders Lee 5 000 000(4)
Jaroslav Halak 4 500 000(2)
David Savard 4 500 000(1)
Luca Sbisa 2 375 000(3)
Stefan Matteau 1 650 000(1)
Jean-Gabriel Pageau 1 500 000(1)
Laurent Brossoit 1 500 000(1)
Benoit Pouliot 1 250 000(2)
Mike Richards 1 250 000(3)
Jarred Tinordi 1 000 000(1)
Nicolas Deslauriers 950 000(1)
Bo Horvat 925 000(1)
Emile Poirier 925 000(1)
Chris Bigras 925 000(2)
Brett Connolly 895 000(1)
Philip Varone 776 307(1)
Justin Bailey 700 000(2)
Barclay Goodrow 627 000(1)


Farm Payroll

Ryan Garbutt 180 000(1)
Chris Thorburn 120 000(1)
Duncan Siemens 95 000(1)
Cedric Paquette 92 500(1)
Nick Schmaltz 92 500(3)
Kerby Rychel 92 500(1)
Michael McCarron 92 500(2)
Miles Wood 87 500(3)
Micheal Ferland 80 937(1)
Michael Hutchinson 72 500(3)
Zac Rinaldo 72 500(3)
Brendan Guhle 70 000(3)
Adam Pardy 67 500(1)
David Schlemko 67 500(3)




Charlotte

ArenaXL Center
Capacity15 635
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$71 152 000
Farm Payroll$895 000
Prospect Fees$19 500
Coach$50 000
Games Remaining0
Total Game Expenses$901 456
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$72 047 000
Year: 3$57 325 000
Year: 4$17 810 000
Year: 5$0 000

Pro Payroll

Dan Hamhuis 9 000 000(1)
Ben Bishop 8 500 000(3)
Phil Kessel 8 000 000(2)
Nick Bjugstad 7 500 000(2)
Drew Doughty 7 000 000(2)
Travis Zajac 5 750 000(2)
Matt Read 3 625 000(2)
Jamie Oleksiak 2 800 000(3)
Boone Jenner 2 750 000(2)
Shawn Matthias 2 750 000(1)
Justin Williams 2 500 000(3)
Shane Prince 1 900 000(3)
Trevor Van Riemsdyk 1 000 000(1)
Cam Ward 1 000 000(1)
Jordan Martinook 1 000 000(2)
Michael Bournival 975 000(2)
Dylan McIlrath 960 000(2)
Brandon Carlo 925 000(3)
Brendan Perlini 925 000(3)
Jack Eichel 925 000(2)
Dominic Moore 700 000(2)
Damon Severson 667 000(1)


Farm Payroll

Matt Donovan 140 000(3)
Luke Adam 120 000(3)
Viktor Stalberg 110 000(1)
Jimmy Howard 100 000(2)
Carter Rowney 97 500(1)
Jason Garrison 97 500(1)
Jesper Fast 80 000(2)
Jack Campbell 75 000(2)
Jerry D'Amigo 75 000(2)




Brooklyn

ArenaBarclay's Center
Capacity15 795
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$72 129 660
Farm Payroll$1 426 300
Prospect Fees$10 500
Coach$50 000
Games Remaining0
Total Game Expenses$920 206
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$73 555 960
Year: 3$50 745 500
Year: 4$22 842 500
Year: 5$14 325 000

Pro Payroll

Alex Ovechkin 9 538 000(2)
Steven Stamkos 8 350 000(4)
Derek Stepan 7 500 000(3)
Patrick Marleau 6 666 660(1)
Erik Karlsson 6 500 000(2)
Andrej Sekera 5 750 000(1)
Cam Talbot 5 000 000(4)
Niklas Hjalmarsson 4 100 000(2)
Erik Gudbranson 3 100 000(2)
Cody Eakin 2 250 000(1)
Nick Bonino 1 900 000(1)
Kyle Palmieri 1 750 000(1)
Magnus Paajarvi 1 450 000(1)
Joel Ward 1 200 000(2)
Ian Cole 1 000 000(2)
T.J. Brennan 975 000(4)
Vincent Trocheck 975 000(1)
Josh Leivo 925 000(1)
Connor Hellebuyck 925 000(2)
Anthony DeAngelo 850 000(3)
Antti Raanta 775 000(2)
Viktor Arvidsson 650 000(1)


Farm Payroll

Matt Greene 250 000(2)
Scott Hartnell 150 000(1)
Nick Shore 150 000(2)
Ryan Reaves 112 500(2)
Martin Hanzal 100 000(3)
Riley Nash 98 500(1)
Jordin Tootoo 97 500(2)
Chris Brown 92 500(1)
Petter Granberg 90 000(1)
Markus Nutivaara 80 000(2)
Craig Cunningham 75 000(2)
Dustin Jeffrey 67 500(3)
Luke Glendening 62 800(1)




Philly

ArenaWells Fargo Center
Capacity19 541
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$66 196 333
Farm Payroll$4 091 750
Prospect Fees$12 000
Coach$50 000
Games Remaining0
Total Game Expenses$879 376
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$70 288 083
Year: 3$44 881 333
Year: 4$4 910 000
Year: 5$0 000

Pro Payroll

Ryan Suter 7 538 000(2)
Brandon Sutter 6 250 000(1)
Matt Niskanen 5 750 000(2)
Roberto Luongo 5 333 333(2)
Valeri Nichushkin 5 000 000(2)
Nathan MacKinnon 4 750 000(3)
Max Pacioretty 4 500 000(2)
Tyler Toffoli 4 400 000(2)
Adam Larsson 3 475 000(1)
Trevor Daley 3 300 000(1)
Aleksander Barkov 2 750 000(1)
Evgeny Kuznetsov 2 400 000(2)
Frans Nielsen 2 000 000(2)
Calvin Pickard 1 850 000(1)
Markus Granlund 1 600 000(2)
Tomas Jurco 1 300 000(1)
Tanner Pearson 1 225 000(1)
Darnell Nurse 925 000(1)
Jake McCabe 925 000(1)
Connor Brown 925 000(2)


Farm Payroll

Eric Nystrom 2 500 000(1)
Ron Hainsey 283 300(1)
Christian Folin 110 000(1)
Brad Boyes 100 000(1)
Josh Manson 95 000(2)
Brett Ritchie 92 500(2)
Dennis Everberg 92 500(1)
Rene Bourque 91 000(1)
Casey Bailey 90 000(1)
Zac Dalpe 90 000(2)
William Carrier 80 000(3)
John Hayden 80 000(3)
Jordan Szwarz 72 450(1)
Ville Pokka 70 000(2)
Matt O'Connor 67 500(1)
Matt Hunwick 60 000(2)
Matt Frattin 60 000(2)
Jack Hillen 57 500(2)




Washington

ArenaVerizon Center
Capacity18 506
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$79 560 000
Farm Payroll$1 103 250
Prospect Fees$9 000
Coach$50 000
Games Remaining0
Total Game Expenses$1 009 028
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$80 663 250
Year: 3$54 517 500
Year: 4$4 777 500
Year: 5$97 500

Pro Payroll

Henrik Lundqvist 8 500 000(2)
Eric Staal 8 375 000(1)
Claude Giroux 8 275 000(2)
Pavel Datsyuk 7 500 000(1)
Alex Pietrangelo 6 500 000(2)
Joe Pavelski 6 000 000(2)
Tyler Seguin 5 750 000(2)
Oliver Ekman-Larsson 5 500 000(2)
Ryan McDonagh 4 700 000(2)
Jiri Hudler 4 100 000(2)
Patrik Berglund 3 700 000(1)
Curtis McElhinney 1 900 000(1)
Matt Calvert 1 200 000(1)
Tobias Rieder 1 200 000(1)
Jake Gardiner 1 050 000(3)
Stuart Percy 1 000 000(1)
Joey Hishon 960 000(3)
Brady Skjei 925 000(3)
Ivan Provorov 925 000(3)
Artemi Panarin 925 000(1)
P-E Bellemare 575 000(3)


Farm Payroll

Yohann Auvitu 97 500(4)
Ales Hemsky 95 000(2)
Iiro Pakarinen 95 000(3)
Kimmo Timonen 90 000(1)
Nikita Soshnikov 87 500(2)
Anton Slepyshev 87 500(2)
Charles Hudon 85 000(2)
Dennis Malgin 80 000(3)
Jordan Subban 70 000(3)
Borna Rendulic 67 500(1)
Chris Tierney 66 000(1)
Mackenzie Skapski 64 750(1)
Brad Hunt 60 000(2)
Tomas Fleischmann 57 500(1)




Cleveland

ArenaQuicken Loans Arena
Capacity20 056
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$74 666 000
Farm Payroll$2 062 700
Prospect Fees$9 000
Coach$50 000
Games Remaining0
Total Game Expenses$959 846
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$76 728 700
Year: 3$51 113 500
Year: 4$19 012 500
Year: 5$8 800 000

Pro Payroll

Dustin Byfuglien 8 800 000(4)
Ryan Getzlaf 8 250 000(2)
Tyson Barrie 7 125 000(1)
Henrik Zetterberg 6 083 000(2)
Taylor Hall 6 000 000(2)
Andrei Markov 5 750 000(1)
Antti Niemi 5 250 000(2)
Marian Hossa 5 233 000(2)
Nazem Kadri 4 850 000(1)
Kevin Klein 2 900 000(1)
Rasmus Ristolainen 2 800 000(3)
Trevor Lewis 2 500 000(3)
Alexander Semin 1 500 000(1)
Boyd Gordon 1 000 000(1)
Bryan Bickell 1 000 000(3)
Curtis McKenzie 975 000(1)
Derek Ryan 950 000(3)
Jake Guentzel 925 000(3)
Joonas Donskoi 925 000(1)
Josh Morrissey 925 000(3)
Juuse Saros 925 000(3)


Farm Payroll

Phillip Danault 1 000 000(2)
John Mitchell 180 000(1)
James Reimer 100 000(1)
Lars Eller 100 000(2)
Michal Jordan 95 000(3)
Frank Vatrano 92 500(2)
Alex Chiasson 92 500(3)
Nikolay Goldobin 92 500(2)
Collin Miller 85 000(1)
Danny Biega 80 200(1)
Richard Bachman 80 000(1)
Josh Anderson 65 000(1)




Pittsburgh

ArenaConsol Energy Center
Capacity18 387
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$60 150 000
Farm Payroll$1 428 113
Prospect Fees$21 000
Coach$50 000
Games Remaining0
Total Game Expenses$770 614
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$61 578 113
Year: 3$42 621 500
Year: 4$16 844 000
Year: 5$9 000 000

Pro Payroll

Brent Burns 7 500 000(3)
Logan Couture 6 000 000(2)
Olli Maatta 4 900 000(4)
Fedor Tyutin 4 500 000(2)
James VanRiemsdyk 4 250 000(2)
Tomas Hertl 4 100 000(4)
David Desharnais 3 500 000(1)
Antoine Vermette 3 000 000(2)
Mark Stuart 2 625 000(2)
Teuvo Teravainen 2 250 000(1)
Riley Sheahan 2 200 000(1)
Dylan Olsen 2 100 000(1)
Simon Despres 1 800 000(1)
Matt Dumba 1 750 000(2)
Martin Jones 1 500 000(2)
Casey Cizikas 1 000 000(1)
Derek Forbort 925 000(1)
Henrik Samuelsson 925 000(1)
Matt Nieto 925 000(2)
Slater Koekkoek 925 000(1)
Rocco Grimaldi 925 000(1)
Sam Bennett 925 000(1)
Devin Shore 925 000(2)
Anton Khudobin 700 000(1)


Farm Payroll

Tommy Wingels 247 500(1)
Stefan Noesen 106 375(1)
Chris Stewart 92 500(3)
Mark Barberio 90 000(1)
Gustav Forsling 87 500(3)
Vincent Hinostroza 87 500(2)
Brad Richardson 84 000(3)
Zach Sanford 80 000(3)
Vernon Fiddler 80 000(2)
Jonathan Marchessault 77 500(1)
Philip Samuelsson 72 738(1)
Chris Kelly 72 500(1)
Micheal Haley 70 000(2)
Gregory Campbell 65 000(2)
Tim Gleason 57 500(1)
Anders Lindback 57 500(1)




Toronto

ArenaAir Canada Centre
Capacity18 819
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$84 167 000
Farm Payroll$1 533 475
Prospect Fees$18 000
Coach$50 000
Games Remaining0
Total Game Expenses$1 072 106
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$85 700 475
Year: 3$46 773 500
Year: 4$7 306 000
Year: 5$90 000

Pro Payroll

Anze Kopitar 10 000 000(2)
Jason Spezza 9 500 000(1)
Cory Schneider 9 000 000(1)
Alex Goligoski 7 650 000(1)
Jeff Skinner 5 725 000(2)
John Tavares 5 500 000(2)
Jay Bouwmeester 5 400 000(2)
David Backes 5 250 000(1)
Gustav Nyquist 5 000 000(3)
John Carlson 3 967 000(2)
Kris Russell 3 500 000(1)
Drew Stafford 2 000 000(2)
Andre Burakovsky 1 850 000(2)
Michal Neuvirth 1 850 000(2)
Brenden Dillon 1 500 000(1)
Aaron Ekblad 925 000(1)
Derrick Pouliot 925 000(1)
Phil Di Giuseppe 925 000(2)
Brayden Point 925 000(3)
Mikko Rantanen 925 000(3)
Robby Fabbri 925 000(2)
Jimmy Vesey 925 000(2)


Farm Payroll

Michael Stone 100 000(2)
Brendan Smith 97 500(3)
Tyler Pitlick 97 500(3)
Alex Khokhlachev 92 500(1)
Devante Smith-Pelly 92 500(1)
Adam Lowry 92 500(1)
Jyrki Jokipakka 92 500(1)
Max Talbot 91 500(2)
Korbinian Holzer 91 500(2)
Joakim Andersson 91 000(3)
Jean-Francois Berube 90 000(1)
Nic Dowd 90 000(4)
Seth Griffith 87 400(1)
Brian Flynn 80 000(3)
Mark Alt 69 575(1)
Adam McQuaid 60 000(2)
Jared Boll 60 000(1)
Darren Dietz 57 500(2)




Chicago

ArenaUnited Center
Capacity19 717
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$74 556 000
Farm Payroll$4 113 850
Prospect Fees$13 500
Coach$500 000
Games Remaining0
Total Game Expenses$989 792
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$78 669 850
Year: 3$39 493 000
Year: 4$14 480 000
Year: 5$6 375 000

Pro Payroll

Clarke MacArthur 6 500 000(1)
T.J. Brodie 6 375 000(4)
Blake Wheeler 5 600 000(2)
Duncan Keith 5 551 000(2)
Chris Kreider 5 500 000(1)
Tyler Ennis 4 600 000(2)
Jonas Hiller 4 500 000(2)
Tyler Bozak 4 200 000(2)
Milan Michalek 4 000 000(1)
Ryan Johansen 4 000 000(1)
Ondrej Pavelec 3 900 000(1)
J.T. Miller 3 450 000(3)
Karl Alzner 2 800 000(1)
Emerson Etem 2 700 000(1)
Paul Martin 2 500 000(1)
Jon Merrill 2 125 000(1)
Reto Berra 1 450 000(1)
Johan Larsson 1 150 000(1)
Dale Weise 1 050 000(1)
Auston Matthews 925 000(3)
Zach Werenski 925 000(3)
Kyle Quincey 755 000(3)


Farm Payroll

Shayne Gostisbehere 1 500 000(3)
Nikita Nesterov 950 000(1)
Brian Ferlin 95 000(1)
Cody Hodgson 95 000(3)
Joel Edmundson 92 500(1)
Kevin Fiala 92 500(1)
Luke Witkowski 83 500(2)
Justin Shugg 79 350(1)
Brandon McMillan 78 500(2)
Zach Trotman 75 000(3)
Jakub Kindl 75 000(3)
Zach Redmond 75 000(3)
Nick Baptiste 72 500(2)
Anton Forsberg 70 000(1)
Marcel Goc 70 000(2)
Ryane Clowe 70 000(2)
Tyler Kennedy 65 000(2)
Patrick Eaves 65 000(1)
Taylor Chorney 65 000(2)
Patrick Dwyer 57 500(1)
Cole Cassels 57 500(3)
Nick Sorensen 57 500(3)
Matt Stajan 57 500(2)
Cameron Schilling 57 500(3)
Craig Smith 57 500(3)




Michigan

ArenaJoe Louis Arena
Capacity20 027
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$66 670 000
Farm Payroll$1 347 238
Prospect Fees$22 500
Coach$50 000
Games Remaining0
Total Game Expenses$851 122
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$68 017 238
Year: 3$48 100 000
Year: 4$27 925 000
Year: 5$3 250 000

Pro Payroll

Braden Holtby 7 600 000(3)
Mikko Koivu 6 750 000(2)
Sean Monahan 5 750 000(3)
Brian Gionta 4 250 000(1)
T.J. Oshie 4 175 000(1)
Cam Fowler 4 000 000(2)
Ryan Murray 3 500 000(3)
Mark Stone 3 475 000(2)
Michael Frolik 3 250 000(4)
Kevin Hayes 3 000 000(2)
Johnny Oduya 2 750 000(1)
Simeon Varlamov 2 500 000(3)
Michael Paliotta 2 400 000(3)
Alec Martinez 2 000 000(3)
Willie Mitchell 2 000 000(1)
Zack Smith 1 888 000(1)
Tom Wilson 1 100 000(2)
Joe Morrow 925 000(1)
Mattias Janmark 925 000(1)
Nikolaj Ehlers 925 000(2)
Troy Stecher 925 000(2)
William Karlsson 925 000(1)
Matthew Tkachuk 925 000(3)
Colton Sissons 732 000(1)


Farm Payroll

Andrew Ference 375 000(1)
Joe Colborne 97 500(1)
Max Friberg 95 000(1)
Corban Knight 95 000(1)
Andrew Copp 92 500(1)
Adam Clendening 92 500(1)
Stephen Johns 85 000(1)
Lucas Lessio 75 000(1)
Andy Andreoff 72 738(1)
Liam O'Brien 71 500(1)
Joni Ortio 69 000(1)
Greg McKegg 69 000(1)
Carter Hutton 57 500(1)




KansasCity

ArenaSprint Center
Capacity17 544
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$75 427 777
Farm Payroll$2 419 646
Prospect Fees$15 000
Coach$50 000
Games Remaining0
Total Game Expenses$973 905
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$77 847 423
Year: 3$36 735 611
Year: 4$15 509 500
Year: 5$3 500 000

Pro Payroll

Mike Green 8 400 000(2)
Tomas Plekanec 8 000 000(1)
Thomas Vanek 6 500 000(1)
Ryan Nugent-Hopkins 6 000 000(2)
Jamie Benn 5 250 000(1)
Justin Schultz 5 000 000(3)
Dougie Hamilton 4 750 000(1)
Jonas Brodin 4 750 000(1)
Jonathan Huberdeau 4 400 000(1)
Patric Hornqvist 4 250 000(2)
Eddie Lack 3 500 000(4)
Artem Anisimov 2 900 000(3)
Nino Niederreiter 2 666 666(1)
Justin Abdelkader 2 250 000(3)
Ben Scrivens 1 111 111(2)
Daniel Paille 1 000 000(2)
Zbynek Michalek 1 000 000(1)
Chris Vande Velde 950 000(3)
Curtis Lazar 925 000(1)
Nikita Zadorov 925 000(1)
Alexey Marchenko 900 000(1)


Farm Payroll

Andrej Sustr 120 000(1)
Yannick Weber 109 500(3)
Tom Pyatt 100 000(3)
Mike Santorelli 95 000(3)
Reid Boucher 95 000(2)
Steve Downie 95 000(3)
Bogdan Yakimov 92 500(1)
Paul Gaustad 92 500(1)
Matt Hendricks 92 500(1)
Dennis Ramussen 92 500(3)
Andreas Martinsen 92 500(3)
Pavel Buchnevich 92 500(3)
Ladislav Smid 91 000(1)
Anton Lander 90 000(1)
Conor Sheary 90 000(1)
Remi Elie 87 500(3)
Fredrik Claesson 87 500(2)
Clayton Stoner 80 000(2)
Frank Corrado 78 028(1)
Andrey Makarov 76 705(1)
Bryan Rust 75 038(1)
Anders Nilsson 75 000(1)
Frederik Gauthier 75 000(2)
Mark Borowiecki 75 000(3)
Jordan Oesterle 71 875(1)
Marc-Andre Cliche 70 000(3)
John-Michael Liles 70 000(2)
Dany Heatley 57 500(2)




Minnesota

ArenaXcel Energy Center
Capacity17 954
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$75 833 000
Farm Payroll$1 811 500
Prospect Fees$3 000
Coach$500 000
Games Remaining0
Total Game Expenses$976 844
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$77 644 500
Year: 3$43 529 500
Year: 4$2 239 000
Year: 5$0 000

Pro Payroll

Nick Foligno 15 000 000(1)
Sidney Crosby 8 700 000(2)
Dion Phaneuf 7 000 000(2)
Zach Bogosian 5 143 000(2)
Mike Cammalleri 5 000 000(2)
Matt Moulson 5 000 000(2)
Brad Marchand 4 500 000(1)
Mikael Backlund 4 000 000(2)
Wayne Simmonds 3 975 000(2)
Marco Scandella 3 200 000(1)
Hampus Lindholm 2 700 000(1)
Dan Boyle 2 250 000(1)
Mike Ribeiro 1 900 000(1)
Aaron Dell 1 600 000(3)
Vladislav Namestnikov 1 250 000(1)
Ryan Spooner 1 115 000(1)
Dylan Larkin 925 000(2)
Matt Murray 925 000(2)
Erik Gustafsson 900 000(1)
Martin Havlat 750 000(1)


Farm Payroll

Cody Franson 97 500(3)
Andrew MacDonald 97 500(1)
Deryk Engelland 97 500(2)
Rob Scuderi 97 500(1)
Taylor Fedun 95 000(3)
Sergey Kalinin 95 000(3)
Brett Bellemore 92 500(2)
Jim Slater 92 500(2)
Adam Cracknell 92 500(3)
John Scott 92 500(1)
Mark Letestu 92 500(1)
R.J. Umberger 92 500(2)
Maxim Lapierre 92 500(3)
Ryan White 91 500(3)
Max Reinhart 90 000(2)
Stefan Elliott 90 000(1)
Brock McGinn 87 500(2)
Eric O'Dell 80 000(1)
Louis Domingue 75 000(3)
Kyle Clifford 70 000(2)




St-Louis

ArenaScottrade Center
Capacity19 150
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$68 019 000
Farm Payroll$3 334 500
Prospect Fees$18 000
Coach$50 000
Games Remaining0
Total Game Expenses$892 769
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$71 353 500
Year: 3$43 384 500
Year: 4$14 757 000
Year: 5$5 560 000

Pro Payroll

Andrew Ladd 11 000 000(1)
Bobby Ryan 8 000 000(3)
Patrick Sharp 5 900 000(1)
Dustin Brown 5 875 000(2)
Matthew Carle 5 500 000(2)
Sami Vatanen 5 200 000(4)
Steve Mason 4 100 000(1)
Adam Henrique 4 000 000(2)
Kyle Turris 3 500 000(2)
Eric Gelinas 3 000 000(2)
Ryan Ellis 2 500 000(2)
Martin Marincin 1 400 000(2)
Brad Richards 1 000 000(1)
Sam Reinhart 925 000(1)
Leon Draisaitl 925 000(1)
Mirco Mueller 925 000(1)
Sebastian Aho 925 000(3)
Yanni Gourde 925 000(1)
David Musil 894 000(1)
Oliver Bjorkstrand 875 000(2)
Chris Driedger 650 000(1)


Farm Payroll

Conor Allen 1 595 000(2)
Cal Clutterbuck 275 000(1)
Brian Boyle 200 000(1)
Antoine Roussel 200 000(2)
Scott Laughton 100 000(1)
Jacob De La Rose 92 500(1)
Drake Caggiula 92 500(2)
Brandon Manning 92 000(3)
Patrick Maroon 90 000(4)
Chad Ruhwedel 90 000(2)
Michael Grabner 90 000(3)
Paul Byron 90 000(4)
Jason Demers 90 000(4)
Leo Komarov 90 000(4)
Ben Lovejoy 90 000(3)
Matt Hackett 57 500(1)




Calgary

ArenaPengrowth Saddledome
Capacity19 289
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$72 308 000
Farm Payroll$1 616 000
Prospect Fees$13 500
Coach$50 000
Games Remaining0
Total Game Expenses$924 844
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$74 849 000
Year: 3$49 312 500
Year: 4$15 642 500
Year: 5$6 630 000

Pro Payroll

Corey Perry 8 625 000(2)
Sergei Bobrovsky 8 000 000(3)
Tobias Enstrom 5 750 000(2)
Erik Johnson 5 500 000(4)
Devan Dubnyk 5 500 000(1)
Derick Brassard 5 000 000(2)
Dmitry Kulikov 4 333 000(1)
Mikael Granlund 4 200 000(1)
Oscar Klefbom 4 000 000(2)
Filip Forsberg 3 650 000(2)
Johnny Boychuk 2 300 000(1)
Dmitry Orlov 2 250 000(1)
Alex Killorn 2 000 000(2)
Brandon Pirri 1 900 000(2)
Matt Beleskey 1 650 000(1)
Dmitrij Jaskin 1 350 000(2)
Braydon Coburn 1 300 000(1)
Nick Schultz 1 200 000(1)
Sam Gagner 1 000 000(4)
Nick Cousins 950 000(1)
Connor McDavid 925 000(2)
Patrik Laine 925 000(3)
Ryan Hartman 925 000(1)


Farm Payroll

Sven Baertschi 150 000(2)
Nick Jensen 130 000(4)
Alexander Burmistrov 125 000(1)
Jacob Josefson 125 000(2)
Teemu Pulkkinen 115 000(1)
Jacob Markstrom 100 000(2)
Curtis Glencross 100 000(1)
Joel Armia 98 500(1)
Cody Goloubef 95 000(2)
Keith Aulie 90 000(1)
Nic Petan 87 500(3)
Ty Rattie 87 500(1)
Jonas Gustavsson 65 000(1)
Carlo Colaiacovo 62 500(1)
Jack Skille 62 500(1)
Matt Halischuk 62 500(1)
Nick Holden 60 000(1)




Edmonton

ArenaRexall Place
Capacity16 839
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$88 030 000
Farm Payroll$973 200
Prospect Fees$21 000
Coach$50 000
Games Remaining0
Total Game Expenses$1 113 428
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$89 003 200
Year: 3$47 502 000
Year: 4$8 050 000
Year: 5$4 345 000

Pro Payroll

Jaden Schwartz 7 600 000(1)
Zach Parise 7 538 000(2)
Nicklas Backstrom 6 700 000(2)
Jordan Staal 6 000 000(2)
Jonathan Quick 5 800 000(2)
Radim Vrbata 5 350 000(1)
Alexander Edler 5 000 000(2)
Brendan Gallagher 5 000 000(1)
Jared Spurgeon 4 250 000(4)
Kevin Shattenkirk 4 250 000(1)
Victor Hedman 4 000 000(1)
Chris Kunitz 3 875 000(1)
Travis Hamonic 3 857 000(2)
Brock Nelson 3 700 000(1)
Elias Lindholm 3 500 000(2)
Jordie Benn 3 000 000(1)
Jason Zucker 2 700 000(3)
Kevin Bieksa 1 500 000(1)
Scott Darling 1 500 000(1)
Marko Dano 1 200 000(1)
Jiri Tlusty 910 000(3)
Kenny Agostino 800 000(2)


Farm Payroll

Xavier Ouellet 110 000(1)
Derek Roy 97 500(2)
Ben Smith 95 000(3)
Tim Erixon 95 000(4)
Scott Mayfield 95 000(1)
Matt Fraser 92 500(1)
Matt Irwin 91 500(2)
David Warsofsky 79 350(1)
Tye McGinn 79 350(1)
Tom McCollum 70 000(1)
Alex Stalock 68 000(2)




Saskatoon

Arena
Capacity0 000
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$77 858 000
Farm Payroll$2 077 656
Prospect Fees$7 500
Coach$50 000
Games Remaining0
Total Game Expenses$999 914
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$79 935 656
Year: 3$48 940 500
Year: 4$24 967 500
Year: 5$11 290 000

Pro Payroll

Brent Seabrook 8 250 000(3)
John Klingberg 7 750 000(1)
Joe Thornton 6 750 000(1)
Morgan Rielly 6 200 000(4)
Alexander Radulov 6 000 000(2)
Ryan Miller 6 000 000(1)
Jeff Carter 5 273 000(2)
Seth Jones 4 900 000(4)
Mark Scheifele 4 200 000(1)
Alex Galchenyuk 4 000 000(2)
Petr Mrazek 4 000 000(2)
Nathan Beaulieu 2 550 000(3)
Nail Yakupov 2 000 000(2)
Connor Carrick 2 000 000(3)
Alex Tanguay 1 500 000(1)
Austin Watson 1 000 000(1)
Jeremy Morin 1 000 000(1)
Andrew Shaw 1 000 000(1)
Barret Jackman 950 000(2)
Anthony Mantha 925 000(2)
Patrik Nemeth 910 000(1)
Brooks Laich 700 000(3)


Farm Payroll

Teddy Purcell 125 000(1)
Andrew Hammond 100 000(2)
Jordan Nolan 100 000(2)
John Moore 97 500(1)
Chris Butler 97 500(1)
Jarret Stoll 97 500(2)
Thomas Hickey 97 500(3)
John Gibson 95 000(2)
Travis Moen 95 000(1)
Andreas Athanasiou 92 500(2)
Scott Wilson 92 500(1)
Tanner Kero 87 500(1)
Eric Tangradi 85 000(2)
Nate Schmidt 82 656(1)
Daniel Carr 80 000(1)
Tyler Motte 80 000(3)
Robert Bortuzzo 75 000(4)
Jayson Megna 70 000(1)
Paul Postma 70 000(2)
Jamie McGinn 70 000(2)
David Booth 57 500(1)
Brett Sutter 57 500(2)
Patrick Bordeleau 57 500(4)
Jamie McBain 57 500(2)
Justin Fontaine 57 500(4)




Winnipeg

ArenaMTS Centre
Capacity15 294
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$70 050 000
Farm Payroll$1 269 500
Prospect Fees$22 500
Coach$50 000
Games Remaining0
Total Game Expenses$892 400
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$71 319 500
Year: 3$52 927 500
Year: 4$7 622 500
Year: 5$70 000

Pro Payroll

David Krejci 11 250 000(2)
Daniel Sedin 7 000 000(2)
Jason Pominville 5 600 000(2)
Valtteri Filppula 5 000 000(2)
Marc-Andre Fleury 4 750 000(1)
Niklas Kronwall 4 750 000(2)
Jussi Jokinen 4 000 000(2)
Brian Campbell 4 000 000(1)
Cody Ceci 3 150 000(3)
Mathieu Perreault 3 000 000(1)
Jori Lehtera 2 500 000(2)
Jannik Hansen 2 500 000(2)
Connor Murphy 2 475 000(3)
Malcolm Subban 1 850 000(1)
Mikhail Grabovski 1 050 000(1)
Tom Gilbert 1 000 000(1)
Noah Hanifin 925 000(2)
William Nylander 925 000(2)
Christian Dvorak 925 000(3)
Jonathan Drouin 925 000(1)
Brian Dumoulin 925 000(1)
Jesse Winchester 850 000(3)
Troy Brouwer 700 000(2)


Farm Payroll

Mason Raymond 315 000(1)
Tanner Glass 145 000(1)
Joe Vitale 117 000(1)
Matt Bartkowski 92 500(1)
Steve Bernier 92 500(1)
Stanislav Galiev 90 000(2)
Jordan Schroeder 77 500(3)
Thomas Greiss 75 000(3)
Victor Bartley 70 000(4)
Cory Conacher 65 000(1)
Torrey Mitchell 65 000(1)
Nick Spaling 65 000(2)




Las Vegas

ArenaLas Vegas Arena
Capacity17 500
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$73 767 000
Farm Payroll$2 142 900
Prospect Fees$18 000
Coach$50 000
Games Remaining0
Total Game Expenses$949 724
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$75 909 900
Year: 3$65 237 500
Year: 4$32 692 500
Year: 5$12 375 000

Pro Payroll

P.K. Subban 9 000 000(2)
Brandon Dubinsky 7 500 000(3)
Henrik Sedin 7 000 000(2)
Loui Eriksson 6 500 000(3)
Christopher Tanev 6 375 000(4)
Zemgus Girgensons 6 000 000(4)
Mike Smith 5 667 000(2)
Mark Giordano 5 500 000(1)
Nikita Kucherov 4 375 000(3)
Josh Bailey 3 300 000(2)
Jonathan Bernier 2 250 000(2)
Brayden McNabb 1 900 000(1)
Colton Sceviour 1 000 000(2)
Miikka Salomaki 1 000 000(3)
Tyler Wotherspoon 1 000 000(2)
Max Domi 925 000(2)
Radek Faksa 925 000(2)
Colton Parayko 925 000(1)
Freddie Hamilton 875 000(1)
Ben Chiarot 875 000(1)
Jared McCann 875 000(3)


Farm Payroll

Joseph Blandisi 900 000(2)
Johan Franzen 395 500(2)
Nathan Gerbe 99 900(1)
Drew Shore 95 000(1)
Tim Schaller 92 500(1)
Anthony Bitetto 92 500(2)
Calle Jarnkrok 90 000(2)
Matt Tennyson 90 000(1)
Marek Mazanec 85 000(1)
Garrett Wilson 70 000(1)
John Ramage 67 500(3)
Brandon Kozun 65 000(1)




LosAngeles

ArenaStaples Center
Capacity18 230
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$67 968 890
Farm Payroll$2 212 200
Prospect Fees$9 000
Coach$50 000
Games Remaining0
Total Game Expenses$878 001
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$70 181 090
Year: 3$56 049 500
Year: 4$13 557 500
Year: 5$11 600 000

Pro Payroll

Marc Staal 6 500 000(2)
Mike Hoffman 6 500 000(4)
Corey Crawford 6 000 000(2)
Matt Duchene 6 000 000(2)
Jordan Eberle 6 000 000(2)
Jake Muzzin 5 100 000(4)
Anton Stralman 4 500 000(2)
Jack Johnson 4 357 000(2)
Carl Soderberg 3 800 000(2)
Reilly Smith 3 600 000(1)
Sean Couturier 2 500 000(1)
Michael Sgarbossa 2 500 000(1)
David Perron 1 850 000(2)
James Wisniewski 1 000 000(2)
Andrei Vasilevski 925 000(1)
David Pastrnak 925 000(1)
Mike Reilly 925 000(1)
J.T. Brown 915 000(3)
Tyler Graovac 910 000(2)
Matthew Benning 875 000(2)
Adam Erne 800 000(3)
Klas Dahlbeck 786 890(1)
Laurent Dauphin 700 000(2)


Farm Payroll

Alexandre Burrows 1 000 000(1)
Dennis Seidenberg 125 000(1)
Mike Weber 100 000(1)
Daniel Winnik 97 500(1)
Curtis Hamilton 95 881(1)
Mark Arcobello 92 500(1)
Andrew Desjardins 92 500(1)
Patrice Cormier 83 000(3)
Keith Kinkaid 82 500(1)
Jakub Vrana 80 000(3)
Zach Boychuk 79 500(3)
Jordan Caron 79 350(1)
Michael Latta 76 044(1)
Andrew Agozzino 68 425(1)
Matt Cooke 60 000(1)




Seattle

ArenaKey Arena
Capacity15 177
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$76 835 000
Farm Payroll$1 232 588
Prospect Fees$10 500
Coach$500 000
Games Remaining0
Total Game Expenses$982 226
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$78 067 588
Year: 3$49 940 000
Year: 4$17 325 000
Year: 5$0 000

Pro Payroll

Jonathan Toews 12 750 000(3)
Vladimir Tarasenko 8 500 000(2)
Pekka Rinne 7 000 000(2)
Brandon Saad 6 500 000(1)
Dan Girardi 5 500 000(2)
Bryan Little 4 700 000(2)
Marc-Edouard Vlasic 4 250 000(2)
Michael Del Zotto 3 500 000(1)
Keith Yandle 3 300 000(1)
Tomas Tatar 2 750 000(1)
Jakob Silfverberg 2 700 000(1)
Mike Condon 2 000 000(3)
Calvin De Haan 1 967 000(1)
Mattias Ekholm 1 650 000(3)
Jay Beagle 1 500 000(1)
Milan Lucic 1 200 000(2)
Sven Andrighetto 1 000 000(1)
Ryan Dzingel 925 000(1)
Mitch Marner 925 000(3)
Nikita Tryamkin 925 000(2)
Zack Kassian 925 000(1)
Kari Lehtonen 875 000(1)
Jay McClement 750 000(1)
Anthony Duclair 743 000(1)


Farm Payroll

Radko Gudas 100 000(1)
Dalton Prout 100 000(2)
Marcus Foligno 95 000(1)
Kevan Miller 95 000(2)
P.A. Parenteau 92 500(1)
David Rundblad 92 500(1)
Blake Comeau 92 500(2)
Sam Carrick 90 000(2)
Adam Pelech 87 500(2)
Colin Smith 80 500(1)
Kyle Baun 80 000(1)
Joakim Nordstrom 79 350(1)
Justin Braun 75 000(2)
Taylor Beck 72 738(1)




Vancouver

ArenaRogers Arena
Capacity18 910
Ticket Price$35,00


Income

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

Expenses

Pro Payroll$78 017 630
Farm Payroll$1 176 425
Prospect Fees$9 000
Coach$50 000
Games Remaining0
Total Game Expenses$990 663
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 2$79 194 055
Year: 3$57 923 000
Year: 4$5 417 500
Year: 5$4 300 000

Pro Payroll

Evgeni Malkin 9 500 000(2)
Carey Price 6 500 000(2)
Tyler Myers 5 500 000(2)
Mark Streit 5 250 000(1)
Ryan Kesler 5 000 000(2)
Marian Gaborik 4 875 000(2)
Justin Faulk 4 833 000(2)
Andy Greene 4 800 000(1)
Danny DeKeyser 4 300 000(4)
Jonathan Ericsson 4 250 000(2)
Alexei Emelin 4 100 000(1)
Mika Zibanejad 3 250 000(2)
Colin Wilson 2 800 000(2)
Dave Bolland 2 225 000(2)
Melker Karlsson 1 650 000(2)
Jimmy Hayes 1 650 000(1)
Eric Fehr 1 300 000(1)
Kevin Connauton 1 250 000(1)
Erik Cole 1 225 000(1)
Mikhail Grigorenko 1 050 000(2)
Joonas Korpisalo 925 000(2)
Artturi Lehkonen 925 000(3)
Kevin Poulin 859 630(1)


Farm Payroll

Lauri Korpikoski 250 000(1)
Martin Erat 112 500(1)
Michal Kempny 105 000(3)
Beau Bennett 98 500(1)
Richard Panik 90 000(1)
Jason Akeson 87 500(2)
Steve Santini 87 500(3)
Brandon Gormley 79 500(1)
Andrej Nestrasil 70 000(1)
Seth Helgeson 68 425(1)
Dominik Uher 67 500(1)
Roman Polak 60 000(2)