Financial Report

(As of Sunday, May 20 2018)

Boston

ArenaTD Banknorth Garden
Capacity20,000
Ticket Price$32.00


Income

Current Funds$33,984,686

Expenses

Pro Payroll$28,465,760
Farm Payroll$578,792
Prospect Fees$147,425
Coach$50,000
Games Remaining82
Total Game Expenses$356,609
Projected Expenses$29,241,977
Projected Balance$4,742,709

Salary Commitment

Year: 2017$29,044,552
Year: 2018$24,289,552
Year: 2019$17,075,760
Year: 2020$0,000

 Pro Payroll

Alex Ovechkin 8,000,000(3)
Cody Franson 2,494,000(1)
Michael Del Zotto 2,487,520(3)
Antti Raanta 2,016,000(2)
Oscar Klefbom 1,652,000(3)
Anton Stralman 1,440,000(2)
Jordie Benn 1,276,000(1)
Colton Parayko 1,000,000(2)
Mitchell Marner 1,000,000(3)
Dylan Larkin 900,000(2)
John Moore 862,400(3)
Victor Rask 600,000(1)
Marcus Kruger 581,840(3)
Ryan Hartman 500,000(3)
Kevin Fiala 500,000(3)
Micheal Ferland 500,000(2)
Scottie Upshall 432,000(2)
Ryan Callahan 432,000(2)
J.T. Brown 392,000(3)
Jordan Weal 350,000(2)
Jorge Alves 350,000(1)
Jimmy Vesey 350,000(3)
Pavel Buchnevich 350,000(3)


 Farm Payroll

Brandon Carlo 50,000(3)
Jordan Nolan 38,792(2)
Dylan DeMelo 35,000(2)
Nick Schmaltz 35,000(3)
Kyle Rau 35,000(2)
Anton Rodin 35,000(3)
Rocco Grimaldi 35,000(2)
Devin Shore 35,000(3)
Julius Honka 35,000(3)
Seth Griffith 35,000(1)
Christian Dvorak 35,000(3)
Lukas Sedlak 35,000(3)
Laurent Dauphin 35,000(3)
Tyler Motte 35,000(3)
Tyler Graovac 35,000(3)
Matthew Peca 35,000(3)




Toronto

ArenaAir Canada Centre
Capacity20,000
Ticket Price$30.00


Income

Current Funds$46,016,171

Expenses

Pro Payroll$30,383,360
Farm Payroll$140,000
Prospect Fees$68,520
Coach$50,002
Games Remaining77
Total Game Expenses$373,681
Projected Expenses$28,773,475
Projected Balance$65,629,958

Salary Commitment

Year: 2017$30,523,360
Year: 2018$25,311,360
Year: 2019$12,204,360
Year: 2020$1,230,000

 Pro Payroll

Peter Budaj 5,136,000(2)
Steven Stamkos 4,679,360(3)
Jason Spezza 3,480,000(3)
Gabriel Landeskog 2,784,000(2)
Alexei Emelin 1,900,000(1)
Nikita Zaitsev 1,500,000(1)
Chris Kreider 1,377,000(1)
Sean Monahan 1,160,000(4)
Cody Ceci 1,008,000(3)
Shayne Gostisbehere 1,000,000(2)
Conor Sheary 999,000(2)
Adam McQuaid 960,000(2)
Sean Couturier 928,000(2)
Matt Murray 700,000(2)
Andrej Sustr 672,000(3)
Sam Reinhart 600,000(2)
Drew Miller 400,000(1)
Connor Brown 400,000(3)
Jared Boll 350,000(3)
Evan Rodrigues 350,000(3)


 Farm Payroll

Tyson Jost 35,000(4)
Ty Rattie 35,000(1)
Ian McCoshen 35,000(4)
Samuel Henley 35,000(3)




Ottawa

ArenaScotiabank Place
Capacity20,000
Ticket Price$37.00


Income

Current Funds$16,015,385

Expenses

Pro Payroll$36,894,620
Farm Payroll$220,000
Prospect Fees$47,060
Coach$50,002
Games Remaining77
Total Game Expenses$453,801
Projected Expenses$34,942,677
Projected Balance$32,425,022

Salary Commitment

Year: 2017$37,114,620
Year: 2018$25,827,820
Year: 2019$12,991,000
Year: 2020$0,000

 Pro Payroll

Erik Karlsson 6,737,920(3)
Henrik Lundqvist 5,280,000(2)
David Savard 2,572,080(3)
Jaroslav Halak 2,392,000(3)
Bryan Little 2,262,000(1)
Francois Beauchemin 2,250,000(1)
Dan Girardi 1,900,000(1)
Brad Marchand 1,850,200(2)
Kyle Turris 1,588,160(2)
Niklas Hjalmarsson 1,566,000(1)
Thomas Vanek 1,380,000(1)
Jannik Hansen 960,000(2)
Darnell Nurse 800,000(2)
Andrew Shaw 772,800(1)
Tomas Tatar 754,000(3)
Kevin Gravel 700,000(2)
Jason Zucker 616,000(2)
Zack Smith 572,460(2)
Paul Byron 435,000(2)
Trevor Lewis 406,000(1)
Laurent Brossoit 400,000(3)
Alex Petrovic 350,000(1)
Teemu Pulkkinen 350,000(1)


 Farm Payroll

Alexander Radulov 100,000(3)
Jyrki Jokipakka 50,000(1)
Byron Froese 35,000(3)
Shane Prince 35,000(2)




Montreal

ArenaCentre Bell
Capacity20,000
Ticket Price$1.00


Income

Current Funds$15,306,600

Expenses

Pro Payroll$40,417,800
Farm Payroll$75,000
Prospect Fees$19,790
Coach$50,000
Games Remaining77
Total Game Expenses$494,666
Projected Expenses$38,089,261
Projected Balance$22,007,747

Salary Commitment

Year: 2017$40,492,800
Year: 2018$21,948,440
Year: 2019$5,323,240
Year: 2020$0,000

 Pro Payroll

Patrick Marleau 6,336,000(1)
Patrice Bergeron 5,323,240(3)
Max Pacioretty 4,018,240(2)
Kevin Shattenkirk 3,337,600(2)
Andrej Sekera 2,250,000(1)
Logan Couture 2,243,360(2)
Michael Frolik 2,149,480(2)
Patric Hornqvist 2,141,360(1)
James Reimer 1,676,200(2)
Tyson Barrie 1,624,000(1)
David Krejci 1,500,000(1)
Artem Anisimov 1,278,320(2)
Andy Greene 1,200,000(1)
Dennis Wideman 1,200,000(1)
Scott Darling 900,000(2)
John Mitchell 768,000(1)
Antoine Roussel 672,000(2)
Nikita Nesterov 400,000(1)
Ales Hemsky 350,000(1)
Nate Prosser 350,000(2)
Nate Thompson 350,000(1)
Jiri Hudler 350,000(1)


 Farm Payroll

Andrew Desjardins 40,000(1)
Erik Condra 35,000(1)




Buffalo

ArenaHSBC Arena
Capacity20,000
Ticket Price$32.00


Income

Current Funds$68,316,556

Expenses

Pro Payroll$18,051,900
Farm Payroll$442,200
Prospect Fees$188,300
Coach$50,002
Games Remaining82
Total Game Expenses$228,444
Projected Expenses$18,732,402
Projected Balance$49,584,154

Salary Commitment

Year: 2017$18,494,100
Year: 2018$11,213,900
Year: 2019$5,747,400
Year: 2020$3,012,000

 Pro Payroll

Andrew Hammond 2,160,000(1)
Matt Stajan 1,672,000(1)
Clarke MacArthur 1,421,000(4)
Ben Lovejoy 1,320,000(2)
Erik Gudbranson 1,102,000(2)
Jakub Kindl 1,102,000(1)
Patrick Wiercioch 916,400(3)
Max Domi 800,000(2)
Cory Conacher 800,000(4)
Zach Redmond 739,500(2)
Mikko Rantanen 700,000(3)
Beau Bennett 594,000(1)
Linden Vey 406,000(4)
Patrik Nemeth 400,000(1)
Phil Varone 392,000(3)
Jordan Schroeder 377,000(3)
Joel Armia 350,000(2)
Joe Morrow 350,000(1)
Daniel Carr 350,000(1)
Anton Forsberg 350,000(2)
Jesse Puljujarvi 350,000(3)
Austin Watson 350,000(2)
Rasmus Andersson 350,000(4)
Sven Andrighetto 350,000(1)
Logan Shaw 350,000(2)


 Farm Payroll

Marc Staal 220,400(1)
Andreas Martinsen 46,800(1)
Ryan Pulock 35,000(2)
Anton Lindholm 35,000(1)
Oskar Sundqvist 35,000(2)
Samuel Morin 35,000(4)
Shea Theodore 35,000(2)




TampaBay

ArenaSt. Pete Times Forum
Capacity20,000
Ticket Price$32.00


Income

Current Funds$19,738,811

Expenses

Pro Payroll$41,908,480
Farm Payroll$933,328
Prospect Fees$65,450
Coach$50,002
Games Remaining78
Total Game Expenses$523,869
Projected Expenses$40,861,784
Projected Balance$34,009,689

Salary Commitment

Year: 2017$42,841,808
Year: 2018$12,535,120
Year: 2019$2,695,600
Year: 2020$105,000

 Pro Payroll

Sidney Crosby 8,000,000(1)
Craig Anderson 4,560,000(1)
Jonathan Bernier 3,558,880(2)
T.J. Oshie 3,277,000(1)
Joe Thornton 2,760,000(1)
Alexander Edler 2,600,000(1)
Mike Green 2,600,000(1)
Andrew Ladd 1,980,000(3)
Jason Garrison 1,380,000(2)
Scott Hartnell 1,200,000(1)
Valtteri Filppula 960,000(2)
Michael Cammalleri 925,000(1)
Brian Campbell 925,000(1)
Jonathan Ericsson 925,000(1)
Brian Gionta 925,000(1)
Mike Hoffman 868,000(2)
Clayton Stoner 672,000(2)
Derek MacKenzie 672,000(1)
Luke Glendening 667,000(2)
Christopher Tanev 638,000(2)
Brad Richardson 533,600(3)
Fredrik Claesson 500,000(2)
Dominic Moore 432,000(1)
Tanner Kero 350,000(2)


 Farm Payroll

Fedor Tyutin 150,000(1)
Matt Read 80,000(1)
Rene Bourque 80,000(1)
Dustin Tokarski 70,000(2)
Joe Colborne 51,688(1)
Ben Smith 51,040(2)
Paul Postma 47,600(2)
Chris Terry 42,000(2)
Dennis Rasmussen 42,000(3)
Joakim Nordstrom 39,000(1)
Blake Coleman 35,000(1)
Alexandre Carrier 35,000(4)
Dillon Simpson 35,000(3)
Jean-Francois Berube 35,000(1)
Sean Malone 35,000(4)
Pheonix Copley 35,000(2)
Chris Wagner 35,000(1)
Chad Ruhwedel 35,000(4)




Florida

ArenaBankAtlantic Center
Capacity20,000
Ticket Price$31.00


Income

Current Funds$12,622,431

Expenses

Pro Payroll$41,646,560
Farm Payroll$290,600
Prospect Fees$70,169
Coach$50,002
Games Remaining71
Total Game Expenses$512,894
Projected Expenses$36,415,494
Projected Balance$29,455,149

Salary Commitment

Year: 2017$41,937,160
Year: 2018$37,073,760
Year: 2019$24,753,600
Year: 2020$14,007,680

 Pro Payroll

Evgeni Malkin 6,029,680(4)
Drew Doughty 5,487,440(2)
John Tavares 4,322,080(3)
Roman Josi 4,277,840(3)
Jonathan Quick 3,344,000(4)
Milan Lucic 2,519,520(2)
Aleksander Barkov 2,378,000(4)
Rasmus Ristolainen 2,146,000(4)
Radko Gudas 2,146,000(3)
Dennis Seidenberg 1,748,000(1)
Marc-Edouard Vlasic 1,624,000(1)
Brian Boyle 1,152,000(2)
Jack Eichel 900,000(2)
Matt Cullen 888,000(2)
Bo Horvat 600,000(1)
Colin Miller 600,000(2)
Louis Domingue 400,000(1)
Leo Komarov 384,000(2)
Derek Forbort 350,000(1)
William Nylander 350,000(2)


 Farm Payroll

Anthony Stolarz 40,000(4)
Bobby Farnham 39,200(2)
Derek Grant 36,400(1)
Clayton Keller 35,000(4)
Aaron Ness 35,000(4)
Andy Andreoff 35,000(1)
Garrett Mitchell 35,000(1)
Jay McClement 35,000(1)




NewJersey

ArenaPrudential Center
Capacity20,000
Ticket Price$24.00


Income

Current Funds$35,003,485

Expenses

Pro Payroll$24,649,520
Farm Payroll$210,000
Prospect Fees$78,980
Coach$50,001
Games Remaining82
Total Game Expenses$304,738
Projected Expenses$24,988,501
Projected Balance$10,014,984

Salary Commitment

Year: 2017$24,859,520
Year: 2018$7,266,200
Year: 2019$3,691,400
Year: 2020$1,371,400

 Pro Payroll

Roberto Luongo 5,720,000(1)
Erik Johnson 4,800,320(1)
Matt Duchene 3,886,000(1)
Tommy Wingels 1,276,000(2)
Kevan Miller 920,000(3)
Riley Sheahan 916,400(4)
Tyler Ennis 828,800(2)
Michael Matheson 700,000(3)
Tanner Glass 352,000(1)
Jonathan Drouin 350,000(1)
Jared McCann 350,000(2)
Tom Sestito 350,000(1)
Colin McDonald 350,000(1)
Matt Puempel 350,000(1)
Nick Shore 350,000(1)
Greg McKegg 350,000(2)
Brad Hunt 350,000(2)
Gustav Forsling 350,000(3)
Ryan Carpenter 350,000(2)
Adam Clendening 350,000(1)
Duncan Siemens 350,000(3)
Tristan Jarry 350,000(4)
Paul Thompson 350,000(1)
Harry Zolnierczyk 350,000(1)


 Farm Payroll

Shane Harper 35,000(1)
Valentin Zykov 35,000(4)
Spencer Martin 35,000(4)
Ben Street 35,000(2)
Cole Schneider 35,000(2)
Thomas Chabot 35,000(4)




Rangers

ArenaMadison Square Garden
Capacity20,000
Ticket Price$29.00


Income

Current Funds$14,130,472

Expenses

Pro Payroll$41,184,920
Farm Payroll$205,000
Prospect Fees$33,000
Coach$50,001
Games Remaining82
Total Game Expenses$505,767
Projected Expenses$41,472,921
Projected Balance-$27,342,449

Salary Commitment

Year: 2017$41,389,920
Year: 2018$20,564,920
Year: 2019$12,540,840
Year: 2020$6,734,000

 Pro Payroll

Nicklas Backstrom 6,003,000(1)
Mark Giordano 4,708,000(1)
Brian Elliott 3,344,000(4)
Frederik Andersen 3,220,000(2)
Oliver Ekman-Larsson 2,940,000(1)
Vladimir Tarasenko 2,835,000(1)
John Carlson 2,751,840(3)
Wayne Simmonds 2,451,080(2)
Keith Yandle 2,288,000(4)
Evander Kane 2,204,000(1)
Josh Gorges 1,000,000(1)
Johnny Oduya 960,000(2)
Matthew Tkachuk 900,000(3)
Tyler Johnson 870,000(3)
Nathan Beaulieu 837,000(2)
Jake Guentzel 800,000(3)
Jesper Fast 667,000(4)
Adam Cracknell 556,000(2)
Vladislav Namestnikov 400,000(1)
Drew Shore 400,000(4)
Pavel Zacha 350,000(3)
Chris Kelly 350,000(1)
Leon Draisaitl 350,000(1)


 Farm Payroll

Juuse Saros 100,000(3)
Scott Harrington 35,000(1)
Brett Lernout 35,000(4)
Pontus Aberg 35,000(3)




Islanders

ArenaNassau Coliseum
Capacity20,000
Ticket Price$26.00


Income

Current Funds$32,048,963

Expenses

Pro Payroll$31,670,952
Farm Payroll$696,000
Prospect Fees$130,740
Coach$50,002
Games Remaining82
Total Game Expenses$396,923
Projected Expenses$32,547,694
Projected Balance-$498,731

Salary Commitment

Year: 2017$32,366,952
Year: 2018$26,977,952
Year: 2019$17,969,920
Year: 2020$5,101,500

 Pro Payroll

Corey Perry 4,077,980(3)
Zach Bogosian 2,558,080(3)
Ryan Johansen 2,494,000(2)
Ondrej Pavelec 2,465,000(1)
Luke Schenn 2,227,120(2)
Morgan Rielly 2,088,000(4)
Boone Jenner 1,624,000(3)
Marcus Johansson 1,505,280(3)
Robin Lehner 1,479,000(1)
Carl Hagelin 1,160,000(2)
Olli Maatta 1,160,000(4)
Marco Scandella 1,113,280(3)
Auston Matthews 1,000,000(3)
Brock Nelson 942,500(4)
Alex Chiasson 884,800(3)
Cam Atkinson 870,000(2)
Eric Gelinas 841,000(4)
Matt Martin 658,112(2)
Thomas Hickey 616,000(2)
Cody Goloubef 492,800(2)
Jacob Josefson 364,000(1)
Sergey Kalinin 350,000(1)
Brock McGinn 350,000(2)
Reto Berra 350,000(1)


 Farm Payroll

Chris Stewart 261,000(1)
Damon Severson 50,000(1)
Kevin Labanc 35,000(3)
Ben Harpur 35,000(4)
Miles Wood 35,000(3)
Cody Bass 35,000(2)
Michael Bournival 35,000(4)
Joseph Blandisi 35,000(2)
Jujhar Khaira 35,000(2)
Nick Paul 35,000(2)
Rob O'Gara 35,000(3)
Anton Blidh 35,000(1)
Mitch Callahan 35,000(1)




Philly

ArenaWachovia Center
Capacity20,000
Ticket Price$33.00


Income

Current Funds$77,268,366

Expenses

Pro Payroll$38,680,320
Farm Payroll$245,000
Prospect Fees$126,240
Coach$50,002
Games Remaining64
Total Game Expenses$476,848
Projected Expenses$30,518,292
Projected Balance$94,805,623

Salary Commitment

Year: 2017$38,925,320
Year: 2018$35,690,320
Year: 2019$24,803,180
Year: 2020$15,525,180

 Pro Payroll

Blake Wheeler 4,768,180(4)
Kyle Okposo 4,224,720(2)
Claude Giroux 3,953,280(2)
Johnny Boychuk 3,344,000(3)
Thomas Greiss 3,344,000(4)
Cam Fowler 2,320,000(1)
Brandon Dubinsky 2,288,000(4)
Mikko Koivu 2,288,000(4)
Hampus Lindholm 1,885,000(4)
Jay Bouwmeester 1,748,000(3)
Eric Staal 1,320,000(3)
Brenden Dillon 1,160,000(3)
Mattias Ekholm 1,036,000(3)
Shawn Matthias 1,019,060(2)
Sam Gagner 990,080(2)
Pekka Rinne 880,000(1)
Erik Haula 812,000(4)
Sebastian Aho 600,000(3)
Chris Thorburn 350,000(2)
Phillip Danault 350,000(2)


 Farm Payroll

Ryan Sproul 35,000(3)
Scott Laughton 35,000(1)
Blake Speers 35,000(4)
Jakob Karlsson 35,000(4)
Chandler Stephenson 35,000(4)
A.J. Greer 35,000(4)
Joel Eriksson Ek 35,000(3)




Pittsburgh

ArenaMellon Arena
Capacity20,000
Ticket Price$34.00


Income

Current Funds$35,256,657

Expenses

Pro Payroll$41,398,720
Farm Payroll$830,000
Prospect Fees$216,457
Coach$50,001
Games Remaining71
Total Game Expenses$518,234
Projected Expenses$36,794,605
Projected Balance$52,315,892

Salary Commitment

Year: 2017$42,228,720
Year: 2018$10,229,720
Year: 2019$5,083,400
Year: 2020$2,705,540

 Pro Payroll

Tuukka Rask 7,598,000(1)
Alexander Steen 4,080,000(1)
Duncan Keith 3,740,000(1)
Zdeno Chara 3,400,000(1)
Ben Bishop 2,530,540(4)
Travis Zajac 2,097,860(3)
Paul Stastny 1,980,000(1)
Kevin Klein 1,824,000(1)
Andrew Cogliano 1,653,000(1)
Brandon Saad 1,624,000(2)
Jason Demers 1,394,320(2)
Jeff Petry 1,276,000(1)
Justin Braun 1,102,000(1)
Jaden Schwartz 1,008,000(2)
Nick Schultz 1,000,000(1)
Lee Stempniak 925,000(1)
Jussi Jokinen 920,000(1)
Brayden Schenn 896,000(1)
Blake Comeau 800,000(1)
Drew Stafford 700,000(1)
Nikolaj Ehlers 500,000(2)
Jack Campbell 350,000(2)


 Farm Payroll

Jake McCabe 80,000(2)
Ben Hutton 50,000(2)
Nick Sorensen 35,000(4)
Denis Malgin 35,000(3)
Hunter Shinkaruk 35,000(4)
Marcus Sorensen 35,000(2)
Mark Jankowski 35,000(4)
Tanner Richard 35,000(3)
Justin Bailey 35,000(3)
Zach Sanford 35,000(3)
Dominik Simon 35,000(4)
Hudson Fasching 35,000(3)
Gustav Olofsson 35,000(3)
Lucas Wallmark 35,000(4)
Remi Elie 35,000(3)
Nic Petan 35,000(2)
Nikita Soshnikov 35,000(2)
Markus Nutivaara 35,000(1)
Josh Anderson 35,000(2)
Chris Tierney 35,000(1)
Nicholas Baptiste 35,000(3)
Jean-Sebastien Dea 35,000(1)




Washington

ArenaVerizon Center
Capacity20,000
Ticket Price$31.00


Income

Current Funds$30,305,465

Expenses

Pro Payroll$39,143,240
Farm Payroll$663,400
Prospect Fees$229,217
Coach$50,002
Games Remaining58
Total Game Expenses$488,852
Projected Expenses$28,353,412
Projected Balance$44,296,954

Salary Commitment

Year: 2017$39,806,640
Year: 2018$33,295,840
Year: 2019$17,758,640
Year: 2020$1,272,400

 Pro Payroll

Devan Dubnyk 6,624,000(3)
Rick Nash 4,843,000(3)
Alex Pietrangelo 3,625,560(2)
Justin Faulk 3,045,000(2)
Joel Ward 2,640,000(1)
Derek Stepan 2,522,240(3)
Chad Johnson 2,392,000(3)
Jarome Iginla 2,070,000(2)
Jeff Skinner 1,885,000(1)
Michael Grabner 1,276,000(1)
Josh Bailey 1,153,040(2)
Scott Mayfield 1,000,000(2)
Jaccob Slavin 900,000(2)
Jamie Oleksiak 896,000(2)
Jason Chimera 880,000(2)
Zemgus Girgensons 742,400(4)
Jean-Gabriel Pageau 729,000(2)
Mikael Granlund 728,000(2)
Matt Nieto 442,000(1)
Nikita Tryamkin 400,000(2)
Luke Witkowski 350,000(4)


 Farm Payroll

Jhonas Enroth 92,800(1)
Marko Dano 80,000(1)
Cedric Paquette 60,000(1)
Brett Connolly 40,600(2)
Justin Peters 40,000(4)
Joseph Cramarossa 35,000(2)
Alexander Nylander 35,000(4)
Danton Heinen 35,000(4)
Petter Granberg 35,000(2)
Jacob De La Rose 35,000(1)
Kurtis Gabriel 35,000(3)
Freddie Hamilton 35,000(4)
Gabriel Dumont 35,000(3)
Lawson Crouse 35,000(3)
Kasperi Kapanen 35,000(4)




Arizona

ArenaJobing.com Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$40,213,906

Expenses

Pro Payroll$24,326,400
Farm Payroll$180,000
Prospect Fees$156,827
Coach$50,001
Games Remaining82
Total Game Expenses$301,381
Projected Expenses$24,713,228
Projected Balance$15,500,678

Salary Commitment

Year: 2017$24,506,400
Year: 2018$19,227,400
Year: 2019$5,306,440
Year: 2020$1,191,000

 Pro Payroll

Marc-Andre Fleury 7,000,000(2)
Tyler Myers 2,645,440(3)
Al Montoya 2,250,000(1)
Michal Neuvirth 1,825,840(2)
Colin Wilson 1,213,520(2)
Lars Eller 1,129,520(2)
Matt Calvert 1,032,080(2)
Anthony Bitetto 700,000(3)
PA Parenteau 672,000(1)
Magnus Paajarvi 667,000(1)
Tobias Rieder 600,000(1)
Dylan McIlrath 600,000(2)
Johan Larsson 435,000(4)
Michael Chaput 406,000(4)
Jordin Tootoo 350,000(1)
Brady Austin 350,000(3)
Iiro Pakarinen 350,000(1)
Jordan Oesterle 350,000(2)
Jaycob Megna 350,000(2)
Jonny Brodzinski 350,000(3)
Buddy Robinson 350,000(4)
Petteri Lindbohm 350,000(1)
Joonas Donskoi 350,000(2)


 Farm Payroll

Jared Coreau 40,000(1)
Zane McIntyre 35,000(2)
John Quenneville 35,000(3)
Kyle Connor 35,000(3)
Quinton Howden 35,000(2)




SanJose

ArenaHP Pavilion
Capacity20,000
Ticket Price$33.00


Income

Current Funds$47,408,914

Expenses

Pro Payroll$41,457,480
Farm Payroll$1,125,800
Prospect Fees$160,750
Coach$50,001
Games Remaining59
Total Game Expenses$521,878
Projected Expenses$30,790,827
Projected Balance$64,029,457

Salary Commitment

Year: 2017$42,583,280
Year: 2018$29,529,080
Year: 2019$22,029,280
Year: 2020$110,600

 Pro Payroll

Brent Burns 6,624,760(3)
Sergei Bobrovsky 4,466,000(2)
Henrik Zetterberg 3,910,000(3)
Andrei Markov 3,000,000(1)
Mark Scheifele 2,940,000(3)
Nick Foligno 2,262,000(1)
Anders Lee 2,240,000(3)
Dougie Hamilton 2,088,000(3)
Mats Zuccarello 1,914,000(1)
Nazem Kadri 1,849,120(3)
Mark Stone 1,809,000(2)
Alec Martinez 1,508,000(1)
Justin Williams 1,500,000(1)
Ivan Provorov 1,000,000(3)
Philipp Grubauer 1,000,000(1)
Jon Marchessault 868,000(3)
Vernon Fiddler 768,000(1)
Torrey Mitchell 533,600(2)
David Pastrnak 400,000(1)
Brett Pesce 400,000(2)
Jack Skille 377,000(1)


 Farm Payroll

Mark Streit 115,200(1)
John-Michael Liles 70,000(1)
Brayden Point 60,000(3)
Mark Barberio 58,800(3)
Ryan Johnston 40,600(2)
Joel Hanley 40,600(4)
Casey Nelson 40,600(2)
Artturi Lehkonen 35,000(3)
C.J. Smith 35,000(1)
Tyler Gaudet 35,000(2)
Cristoval Nieves 35,000(4)
Jeremy Smith 35,000(2)
Nikolay Goldobin 35,000(3)
Brandon Montour 35,000(3)
Gabriel Carlsson 35,000(4)
Micheal Haley 35,000(2)
Mike Vecchione 35,000(1)
Charlie Lindgren 35,000(3)
Ben Thomson 35,000(3)
Blake Pietila 35,000(3)
Michael Kapla 35,000(1)
Christopher DiDomenico35,000(2)
Taylor Leier 35,000(3)
Borna Rendulic 35,000(2)
Kalle Kossila 35,000(3)
Michael Zalewski 35,000(2)
Michal Rozsival 35,000(1)




Vancouver

ArenaRogers Arena
Capacity20,000
Ticket Price$25.00


Income

Current Funds$23,623,788

Expenses

Pro Payroll$32,721,560
Farm Payroll$494,200
Prospect Fees$188,942
Coach$50,000
Games Remaining82
Total Game Expenses$407,984
Projected Expenses$33,454,702
Projected Balance-$9,830,914

Salary Commitment

Year: 2017$33,215,760
Year: 2018$22,031,760
Year: 2019$12,658,000
Year: 2020$6,851,000

 Pro Payroll

Steve Mason 6,224,560(2)
Patrick Sharp 4,708,000(1)
Bobby Ryan 3,451,000(1)
Jacob Trouba 2,784,000(4)
Mika Zibanejad 2,088,000(3)
Anton Khudobin 1,200,000(4)
Matt Dumba 1,073,000(4)
Eric Gryba 986,000(2)
Justin Schultz 986,000(3)
Antoine Vermette 960,000(2)
Greg Pateryn 952,000(3)
Brayden McNabb 896,000(1)
Matt Hendricks 814,000(2)
Viktor Stalberg 700,000(1)
Josh Jooris 638,000(3)
Mike Ribeiro 616,000(4)
Eric Fehr 616,000(3)
Brandon Pirri 493,000(4)
Jay Beagle 400,000(1)
Milan Michalek 400,000(1)
David Desharnais 384,000(1)
Matt Moulson 352,000(3)
Kristers Gudlevskis 350,000(2)
Roman Lyubimov 350,000(4)
Robert Hagg 300,000(4)


 Farm Payroll

Luke Gazdic 39,200(2)
Brock Boeser 35,000(4)
Nelson Nogier 35,000(3)
Matt Carle 35,000(1)
Evan McEneny 35,000(1)
Stephen Gionta 35,000(1)
Joseph LaBate 35,000(1)
Paul Carey 35,000(1)
Griffen Molino 35,000(1)
Kevin Rooney 35,000(1)
Erik Burgdoerfer 35,000(3)
Bryan Bickell 35,000(3)
Corey Tropp 35,000(3)
Teddy Purcell 35,000(3)




Calgary

ArenaPengrowth Saddledome
Capacity20,000
Ticket Price$25.00


Income

Current Funds$19,189,625

Expenses

Pro Payroll$20,162,720
Farm Payroll$75,600
Prospect Fees$123,760
Coach$50,002
Games Remaining82
Total Game Expenses$248,928
Projected Expenses$20,412,082
Projected Balance-$1,222,457

Salary Commitment

Year: 2017$20,238,320
Year: 2018$14,853,920
Year: 2019$4,337,000
Year: 2020$2,699,000

 Pro Payroll

Semyon Varlamov 4,933,480(2)
Vladimir Sobotka 1,682,000(1)
Simon Despres 1,428,000(1)
Michael Raffl 1,232,500(2)
Matt Beleskey 1,208,720(2)
Boyd Gordon 814,000(1)
Chris Butler 812,000(4)
Yannick Weber 747,620(2)
Frank Vatrano 725,000(4)
Klas Dahlbeck 600,000(1)
Chris Wideman 588,000(3)
David Schlemko 510,400(1)
Ryan White 464,000(2)
Christoph Bertschy 406,000(4)
Vinnie Hinostroza 406,000(4)
Scott Wilson 405,000(2)
Miikka Salomaki 400,000(2)
Noah Hanifin 350,000(2)
Ondrej Kase 350,000(3)
Andrew Copp 350,000(2)
Jason Dickinson 350,000(3)
Andrej Nestrasil 350,000(1)
Chris Driedger 350,000(4)
Joshua Ho-Sang 350,000(3)
Tomas Nosek 350,000(2)


 Farm Payroll

Joel Vermin 40,600(2)
Liam O'Brien 35,000(2)




Edmonton

ArenaRexall Place
Capacity20,000
Ticket Price$26.00


Income

Current Funds$16,038,497

Expenses

Pro Payroll$41,264,000
Farm Payroll$1,025,600
Prospect Fees$92,684
Coach$50,001
Games Remaining77
Total Game Expenses$517,467
Projected Expenses$39,844,951
Projected Balance$22,390,489

Salary Commitment

Year: 2017$42,289,600
Year: 2018$10,098,500
Year: 2019$8,000,600
Year: 2020$4,026,000

 Pro Payroll

Jack Johnson 3,973,000(1)
Martin Hanzal 3,596,000(1)
Mike Fisher 3,000,000(1)
Carter Hutton 3,000,000(1)
Roman Polak 2,600,000(1)
Torey Krug 2,552,000(4)
Jimmy Howard 2,496,000(1)
Jaromir Jagr 2,250,000(1)
Aaron Dell 2,250,000(1)
Taylor Hall 2,240,000(1)
Brooks Orpik 2,160,000(1)
Jakob Silfverberg 1,566,000(3)
Elias Lindholm 1,334,000(4)
Kyle Quincey 1,200,000(1)
Matt Greene 1,200,000(1)
Shane Doan 1,200,000(3)
Zach Werenski 1,000,000(3)
Colton Sceviour 728,000(2)
Robert Bortuzzo 672,000(2)
Kevin Hayes 600,000(1)
Richard Panik 513,000(1)
Lauri Korpikoski 400,000(1)
Benoit Pouliot 384,000(2)
Brandon Davidson 350,000(1)


 Farm Payroll

Nail Yakupov 98,600(3)
Matt Benning 92,500(1)
Ryan Spooner 56,700(2)
Devin Setoguchi 55,600(1)
Matt Tennyson 55,600(2)
Korbinian Holzer 50,000(2)
Taylor Fedun 43,200(2)
Timo Meier 40,000(3)
Karl Stollery 40,000(1)
Yohann Auvitu 38,400(2)
Drake Caggiula 35,000(3)
Christian Fischer 35,000(4)
Brendan Gaunce 35,000(2)
Alexandre Grenier 35,000(4)
Adam Pardy 35,000(1)
Tyler Pitlick 35,000(4)
Sean Kuraly 35,000(3)
Charles Hudon 35,000(4)
Jeff Zatkoff 35,000(2)
Marek Langhamer 35,000(1)
Cody McLeod 35,000(1)
David Rittich 35,000(1)
Kenny Agostino 35,000(1)




Anaheim

ArenaHonda Center
Capacity20,000
Ticket Price$22.00


Income

Current Funds$66,040,247

Expenses

Pro Payroll$33,975,920
Farm Payroll$503,000
Prospect Fees$55,500
Coach$50,002
Games Remaining82
Total Game Expenses$421,761
Projected Expenses$34,584,422
Projected Balance$31,455,825

Salary Commitment

Year: 2017$34,478,920
Year: 2018$25,104,920
Year: 2019$9,876,120
Year: 2020$2,146,000

 Pro Payroll

P.K. Subban 5,098,800(2)
Mike Smith 3,648,000(2)
Phil Kessel 3,422,000(1)
Ryan O'Reilly 2,378,000(1)
Ryan Nugent-Hopkins 2,088,000(2)
Jake Gardiner 2,000,320(3)
Frans Nielsen 1,748,000(2)
Alex Goligoski 1,670,000(4)
Jacob Markstrom 1,624,000(3)
Alex Galchenyuk 1,566,000(3)
Reilly Smith 1,188,000(1)
Craig Smith 1,160,000(2)
J.T. Miller 1,008,000(2)
Cody Eakin 1,008,000(1)
Josh Morrissey 900,000(3)
Deryk Engelland 888,000(1)
Andrew MacDonald 814,000(3)
Ryan Strome 660,800(3)
Nicolas Deslauriers 406,000(4)
Ryan Dzingel 350,000(1)
Zach Hyman 350,000(2)


 Farm Payroll

Adam Pelech 70,000(3)
Steven Santini 60,000(3)
Carl Gunnarsson 58,000(2)
Colton Sissons 35,000(2)
Frederick Gaudreau 35,000(1)
Alex Stalock 35,000(1)
J.T. Compher 35,000(3)
Eric Comrie 35,000(4)
Paul LaDue 35,000(2)
Andrew Poturalski 35,000(1)
Yanni Gourde 35,000(1)
Alex Tuch 35,000(4)




LosAngeles

ArenaSTAPLES Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$40,439,742

Expenses

Pro Payroll$41,670,220
Farm Payroll$367,940
Prospect Fees$25,460
Coach$50,002
Games Remaining76
Total Game Expenses$513,581
Projected Expenses$39,032,137
Projected Balance$60,213,821

Salary Commitment

Year: 2017$42,038,160
Year: 2018$28,279,460
Year: 2019$9,796,180
Year: 2020$2,689,000

 Pro Payroll

Carey Price 5,771,000(1)
Brent Seabrook 4,802,980(3)
Jonathan Toews 4,737,440(2)
Jordan Staal 3,446,360(2)
Daniel Sedin 2,160,000(1)
Dmitry Orlov 1,885,000(4)
David Perron 1,801,480(2)
Ron Hainsey 1,748,000(2)
Marc Methot 1,440,000(1)
Adam Larsson 1,334,000(2)
Charlie Coyle 1,232,000(2)
Henrik Sedin 1,200,000(1)
Nikolay Kulemin 1,104,000(3)
Kevin Bieksa 1,056,000(3)
Artemi Panarin 1,000,000(1)
Connor McDavid 1,000,000(2)
Andrei Vasilevskiy 1,000,000(1)
Nick Bonino 870,000(2)
Johnny Gaudreau 800,000(1)
Jamie McGinn 789,960(2)
Troy Brouwer 704,000(4)
Brendan Smith 638,000(2)
Jordan Martinook 400,000(2)
Sam Bennett 400,000(2)
Teuvo Teravainen 350,000(1)


 Farm Payroll

Jonas Gustavsson 51,040(2)
Ryan Murphy 39,200(3)
Chris VandeVelde 37,700(1)
Tyler Wotherspoon 35,000(2)
Peter Cehlarik 35,000(3)
John Hayden 35,000(3)
Vladislav Kamenev 35,000(4)
Sergey Tolchinsky 35,000(4)
Zack Mitchell 35,000(3)
Philip Larsen 30,000(4)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$33.00


Income

Current Funds$29,607,118

Expenses

Pro Payroll$41,994,940
Farm Payroll$347,300
Prospect Fees$48,000
Coach$50,020
Games Remaining71
Total Game Expenses$517,564
Projected Expenses$36,747,054
Projected Balance$42,969,879

Salary Commitment

Year: 2017$42,342,240
Year: 2018$39,833,740
Year: 2019$15,866,940
Year: 2020$2,750,600

 Pro Payroll

Dustin Byfuglien 6,614,900(3)
Jamie Benn 5,771,920(2)
Corey Crawford 5,280,000(2)
Jeff Carter 3,946,880(2)
Nikita Kucherov 3,192,000(3)
Dion Phaneuf 2,640,000(4)
Marian Hossa 2,496,000(2)
TJ Brodie 1,716,960(3)
Dustin Brown 1,672,000(2)
Petr Mrazek 1,080,000(2)
John Klingberg 1,000,000(1)
Evgeny Kuznetsov 999,000(2)
Ian Cole 812,000(2)
Nino Niederreiter 754,000(2)
Stephen Johns 700,000(2)
Nick Jensen 700,000(3)
Casey Cizikas 616,000(1)
Kyle Brodziak 450,000(1)
Lance Bouma 447,280(3)
Tim Schaller 406,000(3)
Viktor Arvidsson 350,000(2)
Ryan Garbutt 350,000(1)


 Farm Payroll

Jake Dotchin 92,500(1)
Brandon Tanev 40,600(4)
Reid Boucher 39,200(3)
Magnus Hellberg 35,000(4)
Derek Ryan 35,000(2)
Dan Renouf 35,000(4)
Nick Lappin 35,000(2)
Michael Sgarbossa 35,000(2)




St.Louis

ArenaScottrade Center
Capacity20,000
Ticket Price$26.00


Income

Current Funds$13,224,626

Expenses

Pro Payroll$28,126,680
Farm Payroll$436,640
Prospect Fees$78,870
Coach$50,002
Games Remaining76
Total Game Expenses$349,905
Projected Expenses$26,592,763
Projected Balance$28,947,485

Salary Commitment

Year: 2017$28,563,320
Year: 2018$26,478,270
Year: 2019$19,228,140
Year: 2020$1,256,000

 Pro Payroll

Shea Weber 6,864,880(3)
Martin Jones 2,688,000(3)
Mikkel Boedker 2,574,880(2)
Chris Kunitz 1,672,000(3)
Mikael Backlund 1,671,600(2)
Travis Hamonic 1,581,440(3)
Adam Henrique 1,337,280(3)
Matt Irwin 1,200,000(1)
Darcy Kuemper 1,120,000(3)
Michael Stone 1,013,600(3)
Mark Borowiecki 756,000(2)
Daniel Winnik 616,000(3)
Joel Edmundson 600,000(2)
Kevin Connauton 532,000(3)
Kris Versteeg 510,000(4)
Melker Karlsson 493,000(3)
Oscar Lindberg 400,000(1)
Carl Soderberg 396,000(4)
Andreas Athanasiou 350,000(2)
Carter Rowney 350,000(1)
Gabriel Bourque 350,000(4)
Wade Megan 350,000(2)
Garnet Hathaway 350,000(2)
Oliver Bjorkstrand 350,000(2)


 Farm Payroll

Richard Bachman 100,050(1)
Jimmy Hayes 82,650(2)
Connor Carrick 60,000(2)
Seth Helgeson 53,940(3)
Julian Melchiori 35,000(1)
Michael McCarron 35,000(2)
Taylor Chorney 35,000(2)
Matt Lorito 35,000(2)




Dallas

ArenaAmerican Airlines Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$69,229,081

Expenses

Pro Payroll$39,312,800
Farm Payroll$317,280
Prospect Fees$34,800
Coach$50,002
Games Remaining72
Total Game Expenses$484,328
Projected Expenses$34,871,604
Projected Balance$83,737,297

Salary Commitment

Year: 2017$39,630,080
Year: 2018$27,016,800
Year: 2019$7,208,280
Year: 2020$3,799,000

 Pro Payroll

Braden Holtby 5,091,520(2)
Patrick Kane 3,773,280(1)
Joe Pavelski 3,740,000(2)
Ryan Suter 3,496,000(2)
Tyler Seguin 3,335,000(2)
Kris Letang 3,161,000(1)
Matt Niskanen 2,992,000(4)
Anders Nilsson 2,632,000(3)
Tyler Bozak 1,900,000(1)
Connor Murphy 1,350,000(2)
Tyler Toffoli 1,232,000(2)
Josh Manson 1,026,000(1)
Loui Eriksson 925,000(1)
Patrick Eaves 736,000(2)
Kyle Palmieri 728,000(1)
Nick Bjugstad 728,000(2)
Troy Stecher 700,000(3)
Nate Schmidt 667,000(4)
PE Bellemare 400,000(1)
Alexander Wennberg 350,000(1)
Curtis McKenzie 350,000(1)


 Farm Payroll

Linus Ullmark 100,000(2)
Jayson Megna 42,280(3)
Denis Gurianov 35,000(4)
Colin White 35,000(4)
Cameron Gaunce 35,000(4)
Alex Nedeljkovic 35,000(4)
Gemel Smith 35,000(3)




Minnesota

ArenaXcel Energy Center
Capacity20,000
Ticket Price$28.00


Income

Current Funds$15,672,077

Expenses

Pro Payroll$39,906,760
Farm Payroll$249,280
Prospect Fees$44,140
Coach$50,000
Games Remaining77
Total Game Expenses$490,856
Projected Expenses$37,795,901
Projected Balance$23,955,066

Salary Commitment

Year: 2017$40,156,040
Year: 2018$28,248,760
Year: 2019$11,250,560
Year: 2020$35,000

 Pro Payroll

Cam Talbot 4,992,000(3)
Ryan Getzlaf 4,861,560(3)
Ryan Kesler 3,800,000(1)
Zach Parise 3,740,000(2)
Ryan McDonagh 3,624,880(2)
Jakub Voracek 3,297,840(2)
Jake Muzzin 2,464,000(2)
Darren Helm 2,117,000(1)
Karl Alzner 1,569,480(2)
Justin Abdelkader 1,276,000(1)
Michael Hutchinson 1,232,000(3)
Dan Hamhuis 1,200,000(1)
Trevor Daley 1,000,000(1)
Tanner Pearson 999,000(2)
Paul Martin 888,000(1)
Jori Lehtera 800,000(1)
Alexandre Burrows 768,000(2)
Jake Virtanen 500,000(2)
Markus Granlund 400,000(1)
Kyle Clifford 377,000(1)


 Farm Payroll

Xavier Ouellet 60,000(3)
Anton Lander 49,280(1)
Ivan Barbashev 35,000(3)
Casey Bailey 35,000(4)
Austin Czarnik 35,000(2)
Markus Hannikainen 35,000(3)




Nashville

ArenaSommet Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$42,225,620

Expenses

Pro Payroll$29,266,540
Farm Payroll$372,342
Prospect Fees$86,770
Coach$50,002
Games Remaining82
Total Game Expenses$363,118
Projected Expenses$29,775,654
Projected Balance$12,449,966

Salary Commitment

Year: 2017$29,638,882
Year: 2018$20,254,240
Year: 2019$15,571,960
Year: 2020$5,539,840

 Pro Payroll

Victor Hedman 6,525,120(3)
Cory Schneider 3,623,840(4)
James van Riemsdyk 2,530,080(2)
Nick Holden 2,250,000(1)
Cal Clutterbuck 1,900,000(1)
Vincent Trocheck 1,876,000(3)
Calvin de Haan 1,566,000(4)
Marcus Foligno 1,232,000(1)
Ben Chiarot 1,147,500(1)
Connor Hellebuyck 1,000,000(2)
Ryan Murray 896,000(3)
Nick Leddy 870,000(1)
Mark Letestu 800,000(1)
Adam Lowry 600,000(1)
Anthony Mantha 350,000(2)
Nicklas Jensen 350,000(3)
TJ Tynan 350,000(1)
Kevin Porter 350,000(2)
Nick Ritchie 350,000(2)
Mathew Barzal 350,000(4)
Stefan Noesen 350,000(3)


 Farm Payroll

Mark Fayne 95,742(1)
Emerson Etem 67,200(2)
Alexey Marchenko 64,400(1)
Derrick Pouliot 40,000(1)
Marek Hrivik 35,000(1)
Mike Reilly 35,000(2)
Robbie Russo 35,000(3)




Columbus

ArenaNationwide Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$7,778,641

Expenses

Pro Payroll$20,013,900
Farm Payroll$410,000
Prospect Fees$90,140
Coach$50,002
Games Remaining82
Total Game Expenses$250,781
Projected Expenses$20,564,042
Projected Balance-$12,785,401

Salary Commitment

Year: 2017$20,423,900
Year: 2018$15,396,400
Year: 2019$10,775,280
Year: 2020$4,240,000

 Pro Payroll

Cam Ward 2,992,000(3)
Eddie Lack 2,552,000(2)
Jason Pominville 2,288,000(1)
Kris Russell 1,276,000(1)
Sami Vatanen 1,218,000(4)
Calvin Pickard 1,000,000(2)
Dmitry Kulikov 981,120(3)
Luca Sbisa 944,160(3)
Michal Kempny 700,000(3)
Tom Wilson 667,000(4)
Peter Holland 661,500(1)
Dale Weise 580,000(2)
Nic Dowd 448,000(3)
Justin Falk 414,120(2)
Patrick Brown 406,000(4)
Noel Acciari 406,000(4)
Ryan Reaves 377,000(1)
Tom Pyatt 352,000(4)
Zac Dalpe 351,000(4)
Andre Burakovsky 350,000(1)
Brendan Perlini 350,000(3)
Jack Roslovic 350,000(4)
Daniel O'Regan 350,000(4)


 Farm Payroll

Anthony DeAngelo 50,000(3)
Steven Kampfer 40,000(1)
Phillip Di Giuseppe 40,000(2)
Riley Barber 35,000(4)
Nikita Scherbak 35,000(4)
Adrian Kempe 35,000(3)
Cal O'Reilly 35,000(2)
Nick Cousins 35,000(1)
Tyler Bertuzzi 35,000(4)
MacKenzie Weegar 35,000(4)
Brett Kulak 35,000(3)




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$25.00


Income

Current Funds$18,215,744

Expenses

Pro Payroll$18,569,000
Farm Payroll$230,000
Prospect Fees$93,880
Coach$50,002
Games Remaining82
Total Game Expenses$231,011
Projected Expenses$18,942,882
Projected Balance-$727,138

Salary Commitment

Year: 2017$18,799,000
Year: 2018$13,763,000
Year: 2019$3,450,000
Year: 2020$1,450,000

 Pro Payroll

Antti Niemi 4,180,000(2)
Tomas Plekanec 2,992,000(2)
Niklas Kronwall 1,824,000(1)
Tom Gilbert 1,672,000(1)
Aaron Ekblad 1,000,000(1)
Jakob Chychrun 900,000(3)
Tomas Jurco 621,000(2)
Matt Bartkowski 580,000(2)
Curtis Lazar 500,000(1)
Radek Faksa 400,000(2)
Travis Konecny 400,000(3)
Nicolas Kerdiles 350,000(4)
Jakub Nakladal 350,000(2)
Dylan Strome 350,000(4)
Mikhail Sergachev 350,000(4)
Anton Slepyshev 350,000(2)
Jakub Vrana 350,000(3)
Tom Kuhnhackl 350,000(2)
Frederik Gauthier 350,000(3)
Antoine Bibeau 350,000(4)
Josh Leivo 350,000(2)


 Farm Payroll

Brian Lashoff 50,000(4)
Chris Neil 40,000(1)
Steve Oleksy 35,000(2)
Shawn Thornton 35,000(2)
Mason Raymond 35,000(2)
Justin Dowling 35,000(2)




Winnipeg

ArenaPhilips Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$24,968,356

Expenses

Pro Payroll$36,163,520
Farm Payroll$450,200
Prospect Fees$173,247
Coach$50,000
Games Remaining82
Total Game Expenses$449,231
Projected Expenses$36,836,967
Projected Balance-$11,868,611

Salary Commitment

Year: 2017$36,613,720
Year: 2018$16,414,080
Year: 2019$9,283,200
Year: 2020$3,266,000

 Pro Payroll

Anze Kopitar 6,438,000(1)
James Neal 5,334,840(1)
Mike Condon 2,968,000(3)
Seth Jones 2,552,000(4)
Radim Vrbata 2,250,000(1)
Brendan Gallagher 1,755,000(1)
Jonathan Huberdeau 1,450,000(3)
Keith Kinkaid 1,232,000(2)
Mathieu Perreault 1,122,880(2)
Ryan Ellis 1,120,000(1)
Alex Killorn 1,078,000(2)
John Gibson 1,000,000(1)
Matt Hunwick 960,000(1)
Gustav Nyquist 870,000(2)
Toby Enstrom 763,000(2)
Brandon Manning 756,000(3)
Patrick Maroon 754,000(2)
Jon Merrill 648,000(2)
Martin Marincin 621,000(2)
Calle Jarnkrok 609,000(4)
Jonas Brodin 580,000(3)
Zack Kassian 492,800(1)
Sven Baertschi 459,000(1)
William Karlsson 350,000(1)


 Farm Payroll

Tomas Hertl 123,200(3)
Barclay Goodrow 42,000(2)
Brett Ritchie 40,000(1)
Evgeny Svechnikov 35,000(4)
Malcolm Subban 35,000(3)
Jordan Schmaltz 35,000(3)
Anthony Beauvillier 35,000(3)
Martin Frk 35,000(3)
Marek Mazanec 35,000(4)
Jacob Larsson 35,000(4)




Colorado

ArenaPepsi Center
Capacity20,000
Ticket Price$34.00


Income

Current Funds$103,317,407

Expenses

Pro Payroll$34,992,560
Farm Payroll$421,221
Prospect Fees$176,354
Coach$50,001
Games Remaining65
Total Game Expenses$434,636
Projected Expenses$28,251,327
Projected Balance$117,149,376

Salary Commitment

Year: 2017$35,413,781
Year: 2018$29,103,781
Year: 2019$14,091,160
Year: 2020$5,636,000

 Pro Payroll

David Backes 4,118,000(2)
Kari Lehtonen 3,128,000(2)
Nathan MacKinnon 2,784,000(4)
Jake Allen 2,772,000(3)
Filip Forsberg 2,407,000(4)
Derick Brassard 1,972,000(1)
Mark Stuart 1,760,000(2)
Jordan Eberle 1,548,960(3)
Patrik Berglund 1,380,980(2)
Jared Spurgeon 1,293,600(2)
Rickard Rakell 1,260,000(3)
Ondrej Palat 1,188,000(1)
Dwight King 1,116,500(2)
Devante Smith-Pelly 1,044,000(2)
Brady Skjei 1,000,000(3)
Patrik Laine 1,000,000(3)
Brandon Sutter 919,520(2)
Nikita Zadorov 900,000(1)
Esa Lindell 800,000(3)
Brian Dumoulin 700,000(1)
Christian Folin 500,000(1)
Bryan Rust 350,000(1)
Tim Heed 350,000(4)
Alex Biega 350,000(1)
Trevor van Riemsdyk 350,000(1)


 Farm Payroll

Joonas Korpisalo 100,000(2)
Jamie McBain 64,821(2)
Taylor Beck 60,000(4)
Brian Flynn 52,200(2)
Frank Corrado 39,200(3)
Max McCormick 35,000(2)
Andreas Englund 35,000(4)
Alan Quine 35,000(3)




Carolina

ArenaPNC Arena
Capacity20,000
Ticket Price$28.00


Income

Current Funds$27,444,912

Expenses

Pro Payroll$21,941,500
Farm Payroll$315,000
Prospect Fees$140,628
Coach$50,002
Games Remaining82
Total Game Expenses$273,745
Projected Expenses$22,447,130
Projected Balance$4,997,782

Salary Commitment

Year: 2017$22,256,500
Year: 2018$9,498,500
Year: 2019$7,074,500
Year: 2020$1,720,000

 Pro Payroll

Ryan Miller 3,496,000(1)
Marian Gaborik 2,992,000(1)
Curtis McElhinney 2,250,000(1)
Michael Leighton 1,300,000(4)
Nicklas Grossmann 1,152,000(1)
Zbynek Michalek 1,152,000(1)
Dalton Prout 1,102,000(3)
Braydon Coburn 1,056,000(3)
Brian Strait 896,000(1)
Danny DeKeyser 710,500(3)
Riley Nash 548,000(2)
Mikhail Grigorenko 435,000(3)
Mark Pysyk 420,000(2)
Dmitrij Jaskin 420,000(3)
David Warsofsky 406,000(3)
Josh Archibald 406,000(2)
Mirco Mueller 400,000(1)
Anthony Duclair 350,000(1)
William Carrier 350,000(3)
Adam Erne 350,000(3)
Slater Koekkoek 350,000(3)
Alexander Burmistrov 350,000(2)
Steve Ott 350,000(2)
Sonny Milano 350,000(4)
Robby Fabbri 350,000(2)


 Farm Payroll

Matt Grzelcyk 35,000(1)
Mike Liambas 35,000(3)
Jon Gillies 35,000(4)
Derek Dorsett 35,000(1)
Brendan Guhle 35,000(4)
Spencer Abbott 35,000(3)
Mark McNeill 35,000(3)
Mike Blunden 35,000(3)
Connor Jones 35,000(3)