Financial Report

(As of dimanche, juil 25 2021)

NEWJERSEY

ArenaPrudential Center
Capacity19 527
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$81 158 000
Farm Payroll$78 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$58 091 000
Year: 18$16 575 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Brad Marchand 11 700 000(1)
Oliver Ekman-Larsson 8 450 000(1)
David Krejci 7 150 000(0)
Matt Dumba 5 850 000(1)
Connor Hellebuyck 5 850 000(2)
Jon A.Marchessault 5 200 000(1)
Max Pacioretty 5 200 000(2)
Alexander Burmistrov 4 550 000(0)
Travis Hamonic 4 550 000(0)
Jarred Tinordi 3 250 000(2)
Elvis Merzlikins 3 250 000(1)
Melker Karlsson 2 275 000(0)
Timo Meier 2 275 000(2)
Jesper Fast 2 015 000(1)
Daniel Sprong 1 463 000(1)
Dennis Gilbert 975 000(1)
Joel Farabee 910 000(0)
Morgan Frost 910 000(1)
Pierre-Olivier Joseph 910 000(1)
Lucas Johansen 910 000(0)
Karel Vejmelka 715 000(1)
Adrian Kempe 700 000(0)
Adam Henrique 700 000(0)
Alexander Steen 700 000(0)
Filip Hronek 700 000(0)


 Farm Payroll

Nick Boka 78 000(1)




NYRANGERS

ArenaMadison Square Garden
Capacity19 835
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining32
Avg. Attendance19 800
Avg. Revenue/Game$2 863 038
Projected Revenue$91 617 216

Expenses

Pro Payroll$75 563 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$91 617 216

Salary Commitment

Year: 17$39 390 000
Year: 18$15 665 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Dustin Byfuglien 8 125 000(0)
Bobby Ryan 6 500 000(0)
Olli Maatta 5 850 000(1)
Petr Mrazek 5 850 000(2)
David Pastrnak 4 875 000(0)
Josh Archibald 4 550 000(2)
Will Butcher 4 550 000(0)
Josh Bailey 3 250 000(0)
Roland McKeown 3 250 000(0)
Boone Jenner 3 250 000(1)
Cedric Paquette 3 250 000(1)
Malcolm Subban 3 250 000(0)
Josh Morrissey 3 250 000(2)
Elias Pettersson 2 275 000(1)
Matt Nieto 2 275 000(1)
Yakov Trenin 2 275 000(1)
Zach Senyshyn 2 275 000(1)
Olli Juolevi 2 275 000(0)
Scott Harrington 2 015 000(2)
Robby Fabbri 1 463 000(0)
Antoine Roussel 1 170 000(1)
Matt Martin 1 105 000(1)
K'Andre Miller 910 000(0)


 Farm Payroll




ISLANDERS

ArenaNassau Veterans Memorial
Capacity19 538
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$69 043 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$600 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$23 985 000
Year: 18$11 700 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Nikita Kucherov 13 000 000(0)
Aleksander Barkov 7 150 000(2)
Sean Couturier 7 150 000(0)
Pavel Zacha 4 875 000(1)
Michael Ferland 4 550 000(2)
Duncan Siemens 4 550 000(0)
John Gibson 3 250 000(0)
Mikko Koskinen 2 600 000(0)
Juuso Valimaki 2 275 000(1)
Carl Hagelin 2 152 000(0)
Brian Dumoulin 2 080 000(1)
Ryan Hartman 1 950 000(1)
Mikhail Sergachev 1 463 000(0)
Marcus Foligno 1 300 000(0)
Andrew Copp 1 300 000(0)
Jimmy Vesey 1 300 000(0)
Chris Tierney 1 300 000(0)
Kirby Dach 1 105 000(1)
Nate Thompson 1 073 000(0)
Maxim Letunov 1 040 000(0)
Samuel Girard 780 000(0)
Sean Kuraly 700 000(0)
Nick Jensen 700 000(0)
Andrew Hammond 700 000(0)
Mark Borowiecki 700 000(0)


 Farm Payroll




PITTSBURGH

ArenaPPG Paints Arena
Capacity19 798
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining34
Avg. Attendance18 649
Avg. Revenue/Game$3 916 290
Projected Revenue$133 153 860

Expenses

Pro Payroll$79 425 000
Farm Payroll$70 000
Prospect Fees$0 000
Coach$1 750 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$133 153 860

Salary Commitment

Year: 17$51 643 000
Year: 18$13 975 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Roman Josi 11 700 000(0)
Tyson Barrie 7 150 000(1)
Tyler Cuma 6 500 000(1)
Gabriel Landeskog 5 850 000(2)
Jason Zucker 5 850 000(2)
Brayden Schenn 5 850 000(1)
Tomas Tatar 4 550 000(1)
Alex Killorn 4 550 000(0)
Bryan Rust 3 900 000(1)
Artem Anisimov 3 250 000(1)
Scott Glennie 3 250 000(0)
Nikita Zadorov 2 275 000(2)
Phillip Danault 2 152 000(0)
Brett Pesce 1 950 000(1)
Matej Tomek 1 463 000(1)
Nick Shore 1 300 000(0)
Jack Hughes 1 105 000(1)
Parker Wotherspoon 1 040 000(1)
Tom Kuhnhackl 975 000(0)
Sean Maguire 975 000(0)
Michael Rasmussen 910 000(1)
Justin Abdelkader 780 000(0)
Nick Holden 700 000(0)
Sean Day 700 000(0)
Carter Hutton 700 000(0)


 Farm Payroll

Cam Dineen 70 000(0)




BOSTON

ArenaTD Garden
Capacity19 267
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining36
Avg. Attendance19 071
Avg. Revenue/Game$2 601 085
Projected Revenue$93 639 060

Expenses

Pro Payroll$81 398 000
Farm Payroll$161 000
Prospect Fees$0 000
Coach$700 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$93 639 060

Salary Commitment

Year: 17$49 914 000
Year: 18$6 825 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Ryan Getzlaf 7 800 000(1)
Anze Kopitar 7 150 000(1)
Matt Duchene 7 150 000(1)
Colton Parayko 7 150 000(0)
Morgan Rielly 5 850 000(1)
Luke Shenn 5 850 000(0)
Ryan Nugent-Hopkins 4 550 000(0)
Valeri Nichushkin 4 550 000(2)
Marc-Andre Fleury 3 900 000(1)
Radek Faksa 3 250 000(1)
Oscar Dansk 3 250 000(1)
Patrick Laine 3 250 000(0)
Jake Gardiner 2 600 000(0)
Kyle Connor 2 275 000(2)
Jack Dougherty 2 275 000(0)
Jake Guentzel 2 275 000(1)
Josh Ho-Sang 2 275 000(0)
Casey Mittelstadt 1 463 000(1)
Quinn Hughes 1 105 000(0)
German Rubtsov 910 000(0)
Jake Bean 910 000(0)
Urho Vaakanainen 910 000(1)
Igor Shestyorkin 700 000(0)


 Farm Payroll

Robert Thomas 91 000(1)
Vitali Abramov 70 000(0)




OTTAWA

ArenaCanadian Tire Centre
Capacity19 897
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining36
Avg. Attendance19 897
Avg. Revenue/Game$2 507 022
Projected Revenue$90 252 792

Expenses

Pro Payroll$80 481 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$90 252 792

Salary Commitment

Year: 17$42 510 000
Year: 18$23 075 000
Year: 19$6 500 000
Year: 20$0 000

 Pro Payroll

Evgeni Malkin 14 000 000(0)
Phil Kessel 9 750 000(2)
Tuukka Rask 6 500 000(0)
Simon Despres 6 500 000(3)
Chris Kreider 5 850 000(1)
Tim Erixon 4 550 000(1)
Samuel Morin 4 550 000(2)
T.J. Brodie 3 900 000(1)
Calle Jarnkrok 3 250 000(0)
Joonas Korpisalo 3 250 000(1)
Brock Bradford 2 600 000(0)
Mark McNeill 2 275 000(0)
Alex Petrovic 1 950 000(0)
Dimitrij Jaskin 1 300 000(0)
Elias Lindholm 1 300 000(0)
J.G. Pageau 1 300 000(2)
Erick Karlsson 975 000(1)
Christian Wolanin 975 000(2)
Yegor Korshkov 910 000(0)
Jesse Ylonen 910 000(0)
Klim Kostin 910 000(1)
Rasmus Asplund 780 000(0)
Joey Daccord 748 000(0)
Cristiano DiGiacinto 748 000(0)
Michal Kempny 700 000(0)


 Farm Payroll




MONTREAL

ArenaCentre Bell
Capacity19 596
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining38
Avg. Attendance19 596
Avg. Revenue/Game$3 189 249
Projected Revenue$121 191 462

Expenses

Pro Payroll$77 240 000
Farm Payroll$71 500
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$121 191 462

Salary Commitment

Year: 17$46 540 000
Year: 18$28 015 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Victor Hedman 9 750 000(0)
Jaden Schwartz 8 450 000(2)
Alexander Radulov 7 800 000(0)
Sam Brittain 5 850 000(2)
Rasmus Ristolainen 4 550 000(1)
Christian Thomas 4 550 000(1)
Paul Stastny 4 186 000(0)
Justin Weller 3 250 000(1)
Dillon Heatherington 3 250 000(2)
Taylor Cammarata 3 250 000(2)
Nail Yakupov 3 250 000(2)
Ilya Kovalchuk 2 925 000(1)
Pekka Rinne 2 925 000(0)
Jake Virtanen 2 275 000(2)
Dalton Prout 2 275 000(0)
Clayton Keller 1 105 000(0)
Bowen Byram 1 105 000(1)
Cody Glass 1 105 000(1)
Tyler Bozak 1 049 000(0)
Anthony Beauvillier 1 040 000(1)
Jeremy Gregoire 975 000(2)
Logan Stanley 910 000(0)
Eric Comrie 715 000(2)
Brandon Gignac 700 000(0)


 Farm Payroll

Andrew Mangiapane 71 500(0)




BUFFALO

ArenaKeyBank Center
Capacity19 550
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining36
Avg. Attendance18 622
Avg. Revenue/Game$3 144 294
Projected Revenue$113 194 584

Expenses

Pro Payroll$75 870 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 500 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$113 194 584

Salary Commitment

Year: 17$52 455 000
Year: 18$24 375 000
Year: 19$5 200 000
Year: 20$0 000

 Pro Payroll

Keith Yandle 7 800 000(2)
Wayne Simmonds 6 500 000(0)
Brandon Gormley 5 850 000(1)
Cody Hodgson 5 850 000(0)
Rickard Rakell 5 850 000(1)
Tyler Ennis 5 200 000(1)
Mikkel Boedker 5 200 000(3)
Gabriel Carlsson 4 875 000(1)
Matthew Murray 4 550 000(1)
Oliver Bjorkstrand 4 550 000(2)
Josh Manson 3 250 000(2)
Marcus Pettersson 3 250 000(0)
Mason McDonald 2 275 000(2)
Joel Edmundson 2 152 000(0)
Brett Pollock 1 463 000(0)
Laurent Dauphin 1 300 000(2)
Brett Lernout 975 000(1)
Jaret Anderson-Dolan 780 000(1)
Craig Smith 700 000(0)
Matt Calvert 700 000(0)
Colton Sceviour 700 000(0)
Brian Elliott 700 000(0)
Michael Del Zotto 700 000(0)
Charles Hudon 700 000(0)


 Farm Payroll




TORONTO

ArenaScotiabank Arena
Capacity19 256
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$77 296 000
Farm Payroll$70 000
Prospect Fees$0 000
Coach$1 250 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$44 946 000
Year: 18$13 650 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Leon Draisaitl 14 000 000(1)
Drew Doughty 11 700 000(0)
Jack Campbell 5 850 000(1)
Alexander Ovechkin 5 200 000(2)
Jared Spurgeon 5 200 000(2)
Bryan Little 3 900 000(1)
Trevor Van Riemsdyk 3 575 000(0)
Cody Ceci 3 250 000(0)
Jacob de la Rose 3 250 000(2)
Justin Braun 2 925 000(1)
Tim Bozon 2 275 000(0)
Carl Soderberg 2 275 000(0)
Danny DeKeyser 2 275 000(0)
Zach Sanford 2 048 000(1)
Lias Andersson 1 463 000(1)
Markus Granlund 1 300 000(0)
Jordan Binnington 1 300 000(0)
Brady Tkachuk 1 105 000(0)
Brad Morrison 1 040 000(1)
Travis Konecny 1 040 000(0)
Damon Severson 845 000(0)
Evan Fitzpatrick 780 000(0)
Michael Frolik 700 000(0)


 Farm Payroll

Johnathan Kovaceric 70 000(1)




TAMPABAY

ArenaAmalie Arena
Capacity19 358
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining28
Avg. Attendance19 341
Avg. Revenue/Game$3 921 042
Projected Revenue$109 789 176

Expenses

Pro Payroll$82 004 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 750 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$109 789 176

Salary Commitment

Year: 17$37 880 000
Year: 18$32 550 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Erik Gudbranson 8 450 000(2)
Sidney Crosby 8 450 000(0)
Jonathan Drouin 8 450 000(2)
Sergei Bobrovsky 7 800 000(2)
John Klingberg 7 150 000(2)
Ryan O'Reilly 6 500 000(0)
Oscar Klefbom 5 850 000(0)
Nikolaj Ehlers 4 875 000(0)
Alexander Urbom 4 550 000(0)
Ondrej Palat 4 550 000(1)
T.J. Oshie 2 600 000(0)
Pierre-Luc Dubois 2 275 000(0)
Jakob Chychrun 1 463 000(0)
Jake Allen 1 151 000(0)
Oliver Wahlstrom 1 105 000(0)
Filip Zadina 1 105 000(0)
Dylan Samberg 780 000(1)
Ian Cole 700 000(0)
Sean Durzi 700 000(0)
P.E. Bellemare 700 000(0)
Nicolas Deslauriers 700 000(0)
Anders Nilsson 700 000(0)
Dominik Simon 700 000(0)
Dustin Brown 700 000(2)


 Farm Payroll




FLORIDE

ArenaBBT Center
Capacity19 353
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$79 740 000
Farm Payroll$71 500
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$52 721 500
Year: 18$8 450 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Ryan McDonagh 7 150 000(1)
Alexander Semin 7 150 000(1)
John Carlson 7 150 000(0)
Brandon Saad 7 150 000(1)
Jordan Staal 6 500 000(1)
Jake Muzzin 5 200 000(2)
Sam Reinhart 4 550 000(1)
Frederik Andersen 4 550 000(0)
Marc-Edouard Vlasic 3 900 000(1)
Brandon Montour 3 250 000(1)
Dylan Strome 3 250 000(0)
Louis Domingue 3 250 000(2)
Derek Stepan 2 600 000(0)
Tanner Pearson 2 275 000(1)
Riley Sheahan 2 275 000(0)
Troy Stetcher 1 300 000(0)
Jakob Silfverberg 1 300 000(1)
Marcus Hogberg 975 000(1)
Roope Hintz 975 000(0)
MacKenzie Weegar 975 000(0)
Ivan Barbashev 975 000(0)
Christian Dvorak 780 000(0)
Anatoli Golyshev 780 000(0)
Dylan Gambrell 780 000(0)
Jon Merrill 700 000(0)


 Farm Payroll

Conner Bleackley 71 500(1)




CAROLINA

ArenaPNC Arena
Capacity20 162
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining32
Avg. Attendance20 162
Avg. Revenue/Game$2 752 113
Projected Revenue$88 067 616

Expenses

Pro Payroll$78 521 000
Farm Payroll$74 800
Prospect Fees$0 000
Coach$1 250 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$88 067 616

Salary Commitment

Year: 17$40 342 800
Year: 18$21 125 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Steven Stamkos 8 840 000(0)
Chris Gibson 8 450 000(2)
John Tavares 8 450 000(2)
Slater Koekkoek 4 550 000(1)
Tomas Hertl 4 550 000(0)
Connor Murphy 4 550 000(0)
Joel Armia 4 550 000(0)
Alexander Khokhlachev 3 250 000(0)
Brett Connolly 3 250 000(1)
Reilly Smith 3 250 000(0)
Anton Forsberg 3 250 000(2)
James Neal 2 860 000(0)
Adam Parsells 2 275 000(1)
Philip Samuelsson 2 275 000(0)
Adam Pelech 2 275 000(1)
Nick Cousins 2 275 000(0)
Colton White 1 463 000(1)
Marko Dano 1 300 000(1)
Mark Pysyk 1 300 000(1)
Rasmus Dahlin 1 105 000(0)
Thomas Novak 1 040 000(1)
Kyle Jenkins 975 000(2)
Eeli Tolvanen 910 000(1)
David Cotton 780 000(1)
Jeremy Helvig 748 000(0)


 Farm Payroll

Spencer Smallman 74 800(1)




WASHINGTON

ArenaCapital One Arena
Capacity19 531
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$76 328 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$52 585 000
Year: 18$19 955 000
Year: 19$9 750 000
Year: 20$0 000

 Pro Payroll

Erik Karlsson 9 750 000(3)
Jamie Benn 7 150 000(1)
Ryan Murray 5 850 000(2)
Kevin Fiala 5 850 000(0)
Alex Galchenyuk 5 850 000(1)
Ryan Murphy 5 850 000(1)
Andrey Vasilevskiy 4 550 000(1)
Jonas Brodin 4 550 000(0)
Nazem Kadri 3 900 000(1)
Danton Heinen 3 250 000(2)
Nolan Patrick 3 250 000(1)
Brock Nelson 2 275 000(0)
Ryan Pulock 2 275 000(0)
Toni Rajala 2 275 000(0)
Marco Scandella 1 950 000(0)
Alexis Lafreniere 1 105 000(2)
Cal Foote 1 040 000(1)
Nick Schneider 1 040 000(1)
Joshua Jacobs 1 040 000(0)
Anton Khudobin 1 008 000(0)
Michael McLeod 910 000(0)
Sonny Milano 910 000(0)
Casey Cizikas 700 000(0)


 Farm Payroll




DETROIT

ArenaLittle Caesars Arena
Capacity20 095
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$67 991 000
Farm Payroll$182 000
Prospect Fees$0 000
Coach$800 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$47 457 000
Year: 18$34 125 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Zach Bogosian 8 450 000(0)
Mark Visentin 7 150 000(2)
Mikko Rantanen 5 850 000(2)
Vladislav Namestnikov 4 550 000(2)
Mikael Granlund 4 550 000(2)
Vince Dunn 4 550 000(0)
Joseph Morrow 3 250 000(2)
Nikita Zaitsev 3 250 000(2)
Andre Burakovsky 3 250 000(2)
Drew Shore 2 275 000(1)
Christian Folin 2 275 000(1)
Alexander Wennberg 2 275 000(0)
Colin White 2 275 000(1)
Tyler Bertuzzi 2 275 000(2)
Joe Hicketts 1 463 000(0)
Dominik Kahun 1 430 000(1)
Travis Dermott 1 300 000(0)
Lukas Vejdemo 1 300 000(0)
Derek Grant 1 300 000(1)
Ryan MacInnis 1 300 000(0)
Andrei Svechnikov 1 040 000(1)
Thatcher Demko 975 000(1)
Martin Necas 910 000(1)
Adin Hill 748 000(1)


 Farm Payroll

Brendan Guhle 104 000(1)
Jasper Weatherby 78 000(0)




ST.LOUIS

ArenaEnterprise Center
Capacity19 599
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$80 553 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 250 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$44 395 000
Year: 18$14 430 000
Year: 19$6 500 000
Year: 20$0 000

 Pro Payroll

Alex Pietrangelo 9 750 000(0)
David Savard 6 630 000(2)
Anders Lee 6 500 000(3)
Jakub Voracek 6 500 000(0)
Mattias Ekholm 5 850 000(1)
Zach Parise 5 038 000(0)
Sebastian Aho 4 875 000(1)
Charlie Coyle 4 550 000(1)
Ryan Spooner 4 550 000(1)
Alexander Edler 3 900 000(1)
Noah Hanifin 3 250 000(1)
Vincent Trocheck 3 250 000(0)
Mikael Backlund 2 600 000(0)
Alex Nedeljkovic 2 275 000(0)
Devan Dubnyk 1 690 000(0)
Adam Lowry 1 560 000(0)
Colin Miller 1 300 000(1)
Nikolay Goldobin 1 300 000(2)
Alexander Nylander 1 105 000(0)
Ryan Poehling 910 000(1)
Marc Staal 910 000(0)
Dennis Cholowski 780 000(0)
Markus Ruusu 780 000(1)
Johann Larsson 700 000(0)


 Farm Payroll




NASHVILLE

ArenaBridestone Arena
Capacity19 229
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$76 048 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$600 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$51 975 000
Year: 18$24 772 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Jeff Petry 7 222 000(2)
Logan Couture 7 150 000(2)
Ryan Johansen 7 150 000(2)
Pat White 6 500 000(0)
Charles O. Roussel 5 850 000(0)
Ben Bishop 5 200 000(1)
Jesse Puljujarvi 4 875 000(0)
Sebastian Colberg 4 550 000(1)
Matt Niskanen 4 323 000(1)
Ilya Samsonov 3 250 000(1)
Teddy Blueger 3 250 000(1)
Jason Dickinson 3 250 000(2)
Mikhail Grigorenko 2 275 000(1)
Esa Lindell 1 950 000(1)
Mitch VandeSompel 1 625 000(1)
Xavier Ouellet 1 300 000(0)
Travis Boyd 1 300 000(0)
Philippe Myers 780 000(1)
Richard Nejezchleb 748 000(0)
Julien Gauthier 700 000(0)
Kris Russell 700 000(0)
Travis Zajac 700 000(0)
Michael Grabner 700 000(0)
Laurent Brossoit 700 000(0)


 Farm Payroll




COLUMBUS

ArenaNationwide Arena
Capacity19 568
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$63 183 000
Farm Payroll$218 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$33 131 000
Year: 18$17 810 000
Year: 19$6 435 000
Year: 20$0 000

 Pro Payroll

Zack Kassian 7 150 000(0)
Kevin Shattenkirk 6 500 000(1)
Nathan Beaulieu 5 850 000(2)
Robin Lehner 5 850 000(0)
Vladislav Gavrikov 4 875 000(3)
Noel Acciari 4 550 000(0)
Tom Wilson 3 900 000(0)
Devon Toews 3 770 000(0)
Garret Sparks 2 275 000(2)
Blake Coleman 2 275 000(1)
Adam Erne 1 950 000(2)
Frank Vatrano 1 560 000(3)
Lawson Crouse 1 463 000(1)
Christian Jaros 1 300 000(1)
Rasmus Andersson 1 300 000(2)
Gabriel Vilardi 1 105 000(1)
Evan Smith 1 040 000(1)
Austin Wagner 1 040 000(0)
Ryan McLeod 910 000(0)
Jonah Gadjovich 780 000(1)
Jason Robertson 780 000(1)
Cameron Morrison 780 000(0)
Brett Howden 780 000(0)
Connor Hall 700 000(0)
Cody Donaghey 700 000(0)


 Farm Payroll

Robin Salo 78 000(1)
Frederic Allard 70 000(0)
Josh Andersonn 70 000(0)




CHICAGO

ArenaUnited Center
Capacity19 384
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$73 095 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$51 935 000
Year: 18$21 450 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Artemi Panarin 9 750 000(1)
Nathan MacKinnon 5 850 000(1)
Ryan Ellis 5 850 000(1)
Brayden Point 5 850 000(2)
Erik Johnson 5 200 000(1)
Alex DeBrincat 4 875 000(0)
Jacob Markstrom 4 550 000(0)
Jonathon Blum 3 900 000(2)
Cam Atkinson 3 900 000(2)
Sven Baertschi 3 250 000(0)
William Nylander 2 275 000(2)
Pavel Buchnevich 2 275 000(2)
Reece Scarlett 2 275 000(0)
Dmitry Orlov 2 275 000(1)
Zach Werenski 2 275 000(0)
Brian Gibbons 1 950 000(2)
Tommy Vannelli 1 300 000(2)
Mats Zuccarello 1 040 000(0)
Henri Jokiharju 780 000(1)
Paul Byron 780 000(1)
Filip Gustavsson 780 000(0)
Derick Brassard 715 000(0)
Barclay Goodrow 700 000(0)
Aaron Dell 700 000(0)


 Farm Payroll




COLORADO

ArenaBall Arena
Capacity19 049
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining38
Avg. Attendance16 525
Avg. Revenue/Game$3 470 250
Projected Revenue$131 869 500

Expenses

Pro Payroll$76 745 000
Farm Payroll$247 000
Prospect Fees$0 000
Coach$900 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$131 869 500

Salary Commitment

Year: 17$45 981 000
Year: 18$27 625 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Connor McDavid 14 000 000(0)
Brandon Carlo 7 150 000(2)
Jeff Skinner 7 150 000(2)
Torey Krug 5 850 000(1)
Curtis Lazar 5 850 000(2)
Jamie Oleksiak 4 550 000(1)
Derrick Pouliot 3 250 000(1)
Jake DeBrusk 3 250 000(2)
Igor Bobkov 3 250 000(0)
Philippe Desrosiers 3 250 000(2)
Sam Bennett 3 250 000(0)
Ville Pokka 2 275 000(0)
Jeremy Roy 2 275 000(1)
Quinton Howden 2 275 000(1)
Victor Rask 1 300 000(0)
Logan Brown 1 105 000(0)
Ryan Donato 1 040 000(0)
Jakob F.Karlsson 975 000(2)
Tyson Jost 910 000(0)
Nicolas Beaudin 910 000(0)
Tage Thompson 780 000(0)
Alexis Pepin 700 000(0)
Jack LaFontaine 700 000(0)
Matt Grzelcyk 700 000(0)


 Farm Payroll

Trent Frederic 91 000(0)
Conor Timmins 78 000(1)
Zachary Lauzon 78 000(1)




VANCOUVER

ArenaRogers Arena
Capacity19 345
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining32
Avg. Attendance18 872
Avg. Revenue/Game$3 823 116
Projected Revenue$122 339 712

Expenses

Pro Payroll$76 295 000
Farm Payroll$309 000
Prospect Fees$0 000
Coach$900 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$122 339 712

Salary Commitment

Year: 17$30 199 000
Year: 18$11 700 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Dougie Hamilton 7 150 000(0)
Jonathan Quick 7 150 000(0)
Nino Niederreiter 7 150 000(2)
Kyle Turris 6 500 000(1)
James VanRiemsdyk 6 500 000(0)
Ladislav Smid 5 200 000(0)
Thomas Chabot 4 875 000(1)
Mark Scheifele 4 550 000(0)
Brent Burns 4 550 000(2)
Julius Honka 4 550 000(1)
Derek Forbort 3 250 000(0)
Colton Sissons 2 275 000(0)
Vitek Vanecek 2 275 000(0)
Zemgus Girgensons 1 300 000(1)
Noah Dobson 1 105 000(0)
Owen Tippett 1 105 000(1)
Brendan Perlini 1 040 000(0)
Dante Fabbro 910 000(0)
Sam Steel 910 000(0)
Kieffer Bellows 910 000(0)
Riley Tufte 780 000(0)
Josh Leivo 780 000(0)
Anton Stralman 780 000(0)
Joseph Woll 700 000(0)


 Farm Payroll

Jesper Boqvist 91 000(1)
Joni Ikonen 78 000(1)
Keaton Middleton 70 000(0)
Linus Nassen 70 000(0)




CALGARY

ArenaScotiabank Saddledome
Capacity19 587
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining28
Avg. Attendance19 587
Avg. Revenue/Game$4 096 131
Projected Revenue$114 691 668

Expenses

Pro Payroll$80 927 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$114 691 668

Salary Commitment

Year: 17$26 684 000
Year: 18$20 800 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Jonathan Toews 8 450 000(2)
Patrick Kane 8 450 000(2)
Carey Price 7 800 000(0)
Shea Weber 6 500 000(0)
Jared Cowen 5 850 000(0)
Anthony Mantha 4 550 000(0)
Viatcheslav Voynov 3 900 000(0)
Mark Giordano 3 900 000(1)
Patrice Bergeron 3 900 000(2)
David Perron 3 900 000(0)
Hampus Lindholm 3 250 000(0)
John Gaudreau 3 250 000(0)
Sean Monahan 3 250 000(0)
Tyler Johnson 2 275 000(0)
J.T. Miller 2 275 000(0)
Matthew Tkachuk 2 275 000(0)
Duncan Keith 1 950 000(0)
Jujhar Khaira 1 074 000(1)
Thomas Greiss 975 000(0)
Erik Brannstrom 910 000(1)
Janne Kuokkanen 780 000(0)
Jake Paterson 748 000(0)
Alec Martinez 715 000(0)


 Farm Payroll




EDMONTON

ArenaRogers Place
Capacity19 735
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining34
Avg. Attendance18 998
Avg. Revenue/Game$3 326 402
Projected Revenue$113 097 668

Expenses

Pro Payroll$76 865 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 250 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$113 097 668

Salary Commitment

Year: 17$44 460 000
Year: 18$14 690 000
Year: 19$1 040 000
Year: 20$0 000

 Pro Payroll

Vladimir Tarasenko 8 450 000(1)
Cam Fowler 7 150 000(0)
Evander Kane 7 150 000(1)
Bo Horvat 7 150 000(2)
Mika Zibanejad 7 150 000(0)
Aaron Ekblad 6 175 000(0)
Dylan Larkin 3 250 000(0)
Darnell Nurse 3 250 000(2)
Chris Driedger 3 250 000(1)
Brady Skjei 3 250 000(1)
Nick Bjugstad 3 250 000(2)
Brock Boeser 3 250 000(1)
Jaroslav Halak 2 730 000(0)
Yanni Gourde 2 600 000(1)
Barrett Hayton 1 105 000(0)
Evan Bouchard 1 105 000(0)
Michael Amadio 1 040 000(3)
Jeremy Lauzon 1 040 000(1)
Stuart Skinner 780 000(1)
Taylor Raddysh 780 000(0)
Libor Hajek 780 000(0)
Tyler Benson 780 000(0)
Markus Niemelainen 700 000(0)
Par Lindholm 700 000(0)


 Farm Payroll




MINNESOTA

ArenaXcel Energy Center
Capacity19 452
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining32
Avg. Attendance16 813
Avg. Revenue/Game$2 811 562
Projected Revenue$89 969 984

Expenses

Pro Payroll$71 321 000
Farm Payroll$70 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$89 969 984

Salary Commitment

Year: 17$54 608 000
Year: 18$23 530 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

T.J. Tynan 7 150 000(2)
Calvin De Haan 5 850 000(0)
Anthony DeAngelo 5 850 000(1)
Kirill Kabanov 5 850 000(2)
Bryan Young 5 200 000(1)
Teuvo Taravainen 4 550 000(1)
Frederik Gauthier 4 550 000(2)
Valentin Zykov 4 550 000(1)
Kasperi Kapanen 3 250 000(2)
Mike Matheson 3 250 000(1)
Mathieu Brodeur 2 275 000(0)
Jordan Greenway 2 275 000(1)
Tristan Jarry 2 275 000(1)
Zach Hyman 2 152 000(0)
Denis Reul 1 950 000(2)
Louis Belpedio 1 463 000(0)
Mason Appleton 1 300 000(0)
Nate Schmidt 1 138 000(0)
Pavel Francouz 1 113 000(1)
Antti Raanta 1 040 000(1)
Artturi Lehkonen 975 000(1)
Warren Foegele 975 000(0)
David Kampf 780 000(2)
William Bitten 780 000(0)
Luke Green 780 000(0)


 Farm Payroll

Boris Katchouk 70 000(0)




LOSANGELES

ArenaStaples Center
Capacity19 061
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining36
Avg. Attendance16 632
Avg. Revenue/Game$2 968 812
Projected Revenue$106 877 232

Expenses

Pro Payroll$82 200 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 000 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$106 877 232

Salary Commitment

Year: 17$45 175 000
Year: 18$16 900 000
Year: 19$7 800 000
Year: 20$0 000

 Pro Payroll

Taylor Hall 8 450 000(1)
Mitch Marner 7 800 000(0)
Martin Jones 7 800 000(3)
Auston Matthews 7 800 000(1)
Corey Perry 6 500 000(0)
Charlie McAvoy 6 175 000(0)
Jakub Zboril 6 175 000(0)
Adam Larsson 5 850 000(2)
Evgeny Svechnikov 3 250 000(2)
Ivan Provorov 3 250 000(1)
Sami Vatanen 3 250 000(1)
Mathew Barzal 3 250 000(1)
Dominik Masin 2 275 000(0)
Anthony Cirelli 2 275 000(1)
Darcy Kuemper 1 463 000(0)
Cody Eakin 1 042 000(0)
Patric Hornqvist 975 000(0)
Adam Boqvist 910 000(0)
Isac Lundestrom 910 000(0)
Jordan Martinook 700 000(0)
Alex Green 700 000(0)
Hudson Elynuik 700 000(0)
Zack Smith 700 000(0)


 Farm Payroll




SANJOSE

ArenaSAP Center
Capacity19 491
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$68 723 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$50 765 000
Year: 18$28 080 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Shayne Gostiebehere 7 150 000(0)
Chris Bigras 7 150 000(2)
Brendan Gallagher 5 850 000(2)
Calvin Pickard 5 850 000(2)
Griffin Reinhart 4 550 000(1)
Nick Foligno 3 900 000(1)
Tyler Pitlick 3 250 000(1)
Dylan Demelo 3 250 000(2)
Kyle Palmieri 3 250 000(1)
Andrew Shaw 3 250 000(0)
Scott Laughton 2 405 000(2)
Kevin Hayes 2 275 000(0)
Kevin Labanc 2 275 000(2)
Denis Guryanov 2 275 000(1)
Brenden Dillon 2 275 000(1)
Mack Blackwood 1 300 000(2)
Kaapo Kakko 1 105 000(1)
Michael DalColle 1 040 000(0)
Nick Merkley 1 040 000(1)
Oliver Kylington 1 040 000(1)
Kole Lind 1 040 000(0)
Tony Cameranesi 975 000(0)
Andrew Peeke 780 000(0)
Hayden Hawkey 748 000(0)
Mac Hollowell 700 000(0)


 Farm Payroll




ANAHEIM

ArenaHonda Center
Capacity19 698
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$63 384 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$700 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$57 641 000
Year: 18$8 450 000
Year: 19$5 200 000
Year: 20$0 000

 Pro Payroll

Claude Giroux 11 700 000(1)
Dmitry Kulikov 8 450 000(1)
Ben Chiarot 7 150 000(1)
Semyon Varlamov 6 500 000(1)
Justin Schultz 5 200 000(3)
Marcus Johansson 4 550 000(1)
Mat Clark 4 550 000(1)
Nicolas Petan 3 250 000(2)
Cale Makar 1 463 000(1)
Nicholas Ritchie 1 300 000(1)
Trevor Carrick 1 300 000(1)
Jonathan Dahlen 780 000(0)
Filip Chlapik 780 000(1)
Deven Sideroff 748 000(1)
Ryan Zuhlsdorf 748 000(0)
William Carrier 715 000(0)
Andreas Johnson 700 000(0)
Ales Stezka 700 000(1)
Alex Stalock 700 000(0)
Ondrej Kase 700 000(0)
Makus Nutivaara 700 000(0)
Dominic Toninato 700 000(0)


 Farm Payroll




DALLAS

ArenaAmerican Airlines Center
Capacity19 339
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining38
Avg. Attendance19 339
Avg. Revenue/Game$2 842 833
Projected Revenue$108 027 654

Expenses

Pro Payroll$80 736 000
Farm Payroll$156 000
Prospect Fees$0 000
Coach$1 250 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$108 027 654

Salary Commitment

Year: 17$40 089 000
Year: 18$16 868 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Blake Wheeler 11 700 000(0)
Jonathan Huberdeau 9 100 000(0)
Jacob Trouba 8 450 000(1)
P.K. Subban 7 800 000(2)
Braden Holtby 6 500 000(1)
David Musil 4 550 000(2)
Ryan Strome 4 550 000(0)
Andy Welinski 3 250 000(0)
Richard Panik 3 250 000(1)
Mike Hoffman 2 600 000(2)
Ben Thomas 2 275 000(0)
Rocco Grimaldi 2 275 000(0)
Oskar Sundqvist 2 048 000(1)
Mirco Mueller 1 918 000(2)
Alexander Kerfoot 1 854 000(1)
Joonas Donskoi 1 041 000(1)
Linus Soderstrom 1 040 000(0)
Nick Schmaltz 1 040 000(0)
Max Jones 910 000(0)
Patrik Nemeth 845 000(0)
Tyler Parsons 780 000(0)
Kale Clague 780 000(0)
John Quenneville 780 000(0)
Chris Tanev 700 000(0)
Patrick Maroon 700 000(0)


 Farm Payroll

James Greenway 78 000(0)
Matthew Strome 78 000(1)




ARIZONA

ArenaGila River Arena
Capacity19 261
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining36
Avg. Attendance18 953
Avg. Revenue/Game$2 985 098
Projected Revenue$107 463 528

Expenses

Pro Payroll$79 806 000
Farm Payroll$148 000
Prospect Fees$0 000
Coach$1 500 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$107 463 528

Salary Commitment

Year: 17$46 279 000
Year: 18$16 397 000
Year: 19$6 517 000
Year: 20$0 000

 Pro Payroll

Kristopher Letang 8 580 000(2)
Nicklas Backstrom 7 150 000(1)
Ryan Suter 6 500 000(0)
Jordan Eberle 5 850 000(0)
Austin Watson 5 850 000(1)
Kyle Beach 5 850 000(0)
Seth Jones 4 550 000(0)
Jaccob Slavin 4 550 000(1)
Viktor Arvidsson 4 225 000(0)
Lars Eller 4 095 000(1)
Alex Iafallo 4 063 000(3)
Magnus Paajarvi 3 900 000(0)
Miro Heiskanen 3 250 000(1)
Adam Gaudette 2 454 000(3)
Philipp Grubauer 1 950 000(0)
Jake Oettinger 1 463 000(1)
Anthony Duclair 1 300 000(2)
Nick Suzuki 910 000(1)
Kristian Vesalainen 910 000(1)
Brendan Lemieux 846 000(1)
Ryan Lindgren 780 000(0)
Timothy Liljegren 780 000(1)


 Farm Payroll

Ukko-Pekka Luukkonen 78 000(1)
Victor Mete 70 000(0)




PHILLY

ArenaWells Fargo Center
Capacity19 291
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$78 281 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$800 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$47 678 000
Year: 18$27 723 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Jack Eichel 11 700 000(0)
Tyler Myers 9 750 000(0)
Tyler Seguin 8 450 000(2)
Milan Lucic 7 150 000(2)
Michael Lee 5 850 000(1)
Tyler Toffoli 5 850 000(2)
Madison Bowey 4 550 000(2)
Mike Green 3 250 000(1)
Joe Pavelski 2 925 000(1)
Joel ErikssonEk 2 275 000(1)
Nico Hischier 2 275 000(1)
Robert Hagg 1 723 000(2)
Kevin Connauton 1 495 000(0)
Niklas Hjalmarsson 1 463 000(0)
Jason Spezza 1 430 000(0)
Juuse Saros 1 300 000(1)
Valtteri Filppula 1 300 000(1)
Jesperi Kotkaniemi 1 105 000(0)
Dillon Dube 780 000(0)
Carter Hart 780 000(0)
Brett Leason 780 000(1)
Alfons Malmstrom 700 000(0)
Nic Dowd 700 000(0)
Juuso Riikola 700 000(0)


 Farm Payroll




WINNIPEG

ArenaBell MTS Place
Capacity19 676
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$59 851 000
Farm Payroll$169 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$46 346 000
Year: 18$18 070 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll

Justin Faulk 7 150 000(1)
Filip Forsberg 5 850 000(1)
Evgeny Kuznetsov 5 850 000(2)
Erik Gustafsson 5 395 000(2)
Haydn Fleury 4 875 000(0)
Max Domi 4 550 000(2)
Evgeny Dadonov 3 250 000(1)
Connor Sheary 2 600 000(0)
Shea Theodore 2 275 000(2)
Noah Juulsen 2 275 000(1)
Nick Paul 1 625 000(1)
Casey DeSmith 1 625 000(1)
Jeremy Bracco 1 463 000(1)
Michael McNiven 1 463 000(1)
Brandon Halverson 1 040 000(0)
Travis Sanheim 1 040 000(0)
Mark Jankowski 975 000(1)
Filip Chytil 910 000(1)
Henrik Borgstrom 910 000(0)
Kailer Yamamoto 910 000(1)
Jared McCann 780 000(0)
Jordan Kyrou 780 000(0)
Luke Kunin 780 000(0)
Mario Ferraro 780 000(1)
Marcus Karlstrom 700 000(0)


 Farm Payroll

Martin Kaut 91 000(0)
Adam Brooks 78 000(0)




VEGAS

ArenaT-Mobile Arena
Capacity19 671
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$55 018 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$1 500 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$28 926 000
Year: 18$19 923 000
Year: 19$12 123 000
Year: 20$0 000

 Pro Payroll

Jack Johnson 7 800 000(0)
William Karlsson 5 850 000(0)
Mark Stone 4 550 000(2)
David Rittich 4 225 000(3)
Brayden McNabb 4 225 000(3)
Miles Wood 3 673 000(3)
Gustav Nyquist 2 600 000(1)
Jakub Vrana 2 275 000(0)
Ryan Dzingel 2 275 000(2)
Jake McCabe 2 152 000(0)
Jonathan Bernier 1 950 000(1)
Chandler Stephenson 1 430 000(1)
Mike Reilly 1 300 000(0)
Ryan Reaves 1 073 000(1)
Alex Tuch 1 040 000(0)
Ethan Bear 1 040 000(1)
Keegan Kolesar 975 000(0)
Sam Montembeault 975 000(2)
Vitali Kravtsov 910 000(0)
Adam Mascherin 910 000(0)
Nicolas Hague 910 000(1)
Chad Krys 780 000(0)
Artur Kayumov 700 000(0)
Sean Walker 700 000(0)
Jacob Cederholm 700 000(0)


 Farm Payroll




SEATTLE

ArenaClimate Pledge Arena
Capacity19 250
Ticket Price$65,00


Income

Current Funds$0 000
Home Games Remaining40
Avg. Attendance0 000
Avg. Revenue/Game$0 000
Projected Revenue$0 000

Expenses

Pro Payroll$0 000
Farm Payroll$0 000
Prospect Fees$0 000
Coach$0 000
Games Remaining79
Total Game Expenses$0 000
Projected Expenses$0 000
Projected Balance$0 000

Salary Commitment

Year: 17$0 000
Year: 18$0 000
Year: 19$0 000
Year: 20$0 000

 Pro Payroll



 Farm Payroll