Financial Report

(As of Friday, Jun 9 2017)

Canadiens

ArenaMolson Centre
Capacity20,000
Ticket Price$30.00


Income

Current Funds$14,571,231

Expenses

Pro Payroll$66,221,000
Farm Payroll$682,000
Prospect Fees$0,000
Coach$250,000
Games Remaining57
Total Game Expenses$818,939
Projected Expenses$46,679,524
Projected Balance$10,821,317

Salary Commitment

Year: 2016$66,903,000
Year: 2017$50,277,900
Year: 2018$27,346,900
Year: 2019$10,850,000

Pro Payroll

Evgeni Malkin 7,950,000(2)
Shane Doan 7,750,000(1)
Brent Burns 5,500,000(4)
Marc-Andre Fleury 5,250,000(3)
Alexander Steen 4,750,000(4)
Jay Bouwmeester 3,900,000(3)
Brian Campbell 3,000,000(2)
Martin Hanzal 2,950,000(1)
Anton Stralman 2,900,000(3)
Karri Ramo 2,750,000(3)
Nazem Kadri 2,750,000(2)
Roman Polak 2,500,000(2)
Jason Chimera 2,050,000(1)
Nikolai Kulemin 1,950,000(2)
Craig Smith 1,750,000(1)
Benoit Pouliot 1,600,000(2)
Tommy Wingels 1,500,000(1)
Jamie McGinn 1,400,000(3)
Dmitry Orlov 1,150,000(2)
Alexander Radulov 1,000,000(2)
Dalton Prout 900,000(2)
Chris Terry 520,000(4)
Mike Sislo 451,000(1)


Farm Payroll

Ryan Hamilton 131,000(2)
Taylor Beck 112,000(3)
Eric Tangradi 99,000(1)
Steven Kampfer 80,000(4)
Antti Raanta 75,100(1)
Brandon Manning 49,600(3)
Jakub Nakladal 45,100(3)
Viktor Loov 45,100(3)
Derek Ryan 45,100(3)




Sabres

ArenaMarine Midland Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$11,433,048

Expenses

Pro Payroll$55,402,000
Farm Payroll$575,800
Prospect Fees$0,000
Coach$250,000
Games Remaining75
Total Game Expenses$685,705
Projected Expenses$51,427,866
Projected Balance$8,598,540

Salary Commitment

Year: 2016$55,977,800
Year: 2017$47,135,600
Year: 2018$16,090,500
Year: 2019$11,235,000

Pro Payroll

Roberto Luongo 6,000,000(2)
James Howard 4,250,000(2)
Mike Ribeiro 4,000,000(2)
Tyler Myers 3,900,000(4)
James van Riemsdyk 3,750,000(4)
Mark Staal 3,500,000(2)
Dan Hamhuis 3,500,000(1)
Jake Muzzin 3,500,000(4)
Tyler Toffoli 3,000,000(2)
Ales Hemsky 2,900,000(2)
Lee Stempniak 2,800,000(3)
Brandon Saad 2,350,000(2)
Josh Bailey 2,250,000(2)
Andrew Cogliano 1,750,000(3)
Mathieu Perreault 1,750,000(1)
Eric Gudbranson 1,500,000(2)
Mark Scheifele 1,500,000(1)
Jean Gabriel Pageau 1,200,000(2)
Morgan Rielly 1,001,000(1)
Tanner Pearson 1,001,000(1)


Farm Payroll

Scott Glennie 85,000(4)
Nick Paul 75,100(3)
Stu Bickel 50,000(3)
Jonathan Audy-Marsches50,000(2)
Scott Wedgewood 45,100(1)
Greg McKegg 45,100(1)
Alex Biega 45,100(2)
Jujhar Khaira 45,100(3)
Colin Miller 45,100(3)
Ross Johnston 45,100(3)
Tyler Randell 45,100(3)




Bruins

ArenaFleet Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds-$727,734

Expenses

Pro Payroll$42,558,000
Farm Payroll$530,800
Prospect Fees$0,000
Coach$250,000
Games Remaining82
Total Game Expenses$528,522
Projected Expenses$43,338,800
Projected Balance-$44,066,534

Salary Commitment

Year: 2016$43,598,800
Year: 2017$28,291,700
Year: 2018$17,137,700
Year: 2019$8,650,000

Pro Payroll

Vladimir Tarasenko 6,600,000(4)
Brad Stuart 3,800,000(1)
Daniel Winnik 3,250,000(2)
Jonathan Bernier 3,000,000(1)
Jonas Brodin 2,750,000(3)
Tyler Ennis 2,750,000(1)
Chris Stewart 2,450,000(1)
Mason Raymond 2,050,000(2)
Carl Hagelin 2,000,000(3)
Dustin Tokarski 1,500,000(3)
Ryan Spooner 1,500,000(2)
Eric Gelinas 1,200,000(4)
Kevin Hayes 1,001,000(2)
Seth Jones 1,001,000(1)
John Gaudreau 1,001,000(1)
Emile Poirier 1,001,000(2)
Anthony Mantha 1,001,000(3)
Justin Falk 850,000(4)
Anders Nilsson 850,000(2)
Adam Clendening 751,000(2)
Micheal Ferland 751,000(2)
Nikita Tryamkin 751,000(3)
Lance Bouma 750,000(1)
Scott Mayfield 510,000(1)


Farm Payroll

Juuse Saros 100,100(3)
Daniel Sprong 100,100(3)
Oliver Kylington 75,100(3)
Joseph Blandisi 75,100(3)
Paul Carey 45,100(1)
J.C. Lipon 45,100(3)
Christoph Bertschy 45,100(3)
Buddy Robinson 45,100(3)




Senators

ArenaCorel Centre
Capacity20,000
Ticket Price$30.00


Income

Current Funds$3,754,282

Expenses

Pro Payroll$75,053,000
Farm Payroll$690,500
Prospect Fees$0,000
Coach$250,000
Games Remaining75
Total Game Expenses$926,750
Projected Expenses$69,506,250
Projected Balance-$13,188,584

Salary Commitment

Year: 2016$75,743,500
Year: 2017$54,461,300
Year: 2018$39,401,100
Year: 2019$22,095,000

Pro Payroll

Alex Ovechkin 9,250,000(1)
Ryan Getzlaf 6,800,000(2)
Steve Stamkos 6,600,000(4)
Victor Hedman 5,350,000(4)
Erik Johnson 5,350,000(3)
Mark Giordano 5,000,000(4)
Pekka Rinne 4,950,000(4)
Ryan Callahan 4,000,000(3)
Brandon Dubinsky 3,800,000(2)
Mark Streit 3,750,000(1)
Filip Forsberg 3,500,000(3)
Kevin Bieksa 3,500,000(1)
Francois Beauchemin 2,900,000(3)
Dominic Moore 1,700,000(1)
Marc Methot 1,700,000(2)
Boyd Gordon 1,600,000(2)
Nikita Kucherov 1,001,000(1)
Aleksander Barkov 1,001,000(1)
Thomas Greiss 1,000,000(3)
Chris Thorburn 950,000(2)
Justin Abdelkader 900,000(1)
Byron Froese 451,000(3)


Farm Payroll

Carter Camper 97,500(4)
Michael Blunden 97,500(4)
Mike Angelidis 90,000(1)
Brian Lashoff 90,000(2)
Scott Darling 75,100(2)
Matt Taormina 60,000(3)
Craig Cunningham 45,100(1)
Brian Ferlin 45,100(2)
Justin Fontaine 45,100(1)
Yanni Gourde 45,100(3)




Leafs

ArenaAir Canada Centre
Capacity20,000
Ticket Price$30.00


Income

Current Funds$10,176,158

Expenses

Pro Payroll$60,844,000
Farm Payroll$2,084,000
Prospect Fees$0,000
Coach$250,000
Games Remaining69
Total Game Expenses$770,463
Projected Expenses$53,161,976
Projected Balance$5,974,182

Salary Commitment

Year: 2016$62,873,000
Year: 2017$51,935,900
Year: 2018$37,900,200
Year: 2019$21,310,000

Pro Payroll

Sidney Crosby 9,250,000(3)
Jamie Benn 6,750,000(4)
Shea Weber 6,000,000(4)
Eric Staal 4,950,000(4)
John Oduya 4,500,000(3)
Oliver Ekman-Larsson 4,050,000(2)
Justin Williams 3,400,000(1)
Karl Alzner 3,050,000(1)
Jussi Jokinen 3,000,000(4)
Alexei Emelin 2,500,000(3)
Petr Mrazek 2,500,000(2)
Matt Cullen 2,000,000(2)
Rickard Rakell 1,500,000(2)
Kyle Brodziak 1,500,000(2)
Kevin Klein 1,400,000(1)
Andrew Desjardins 1,001,000(2)
Brian Boyle 1,000,000(1)
Casey Cizikas 840,000(1)
Martin Jones 751,000(1)
Alexei Marchenko 451,000(1)
Pierre-Edouard Bellema451,000(2)


Farm Payroll

Johan Franzen 550,000(2)
Mike Kostka 170,000(4)
Ryan Garbutt 160,000(3)
Curtis McElhinney 151,000(2)
Mark Fraser 130,000(2)
Pierre-Luc Letourneau-120,000(4)
Ben Street 110,000(4)
Harry Zolnierczyk 110,000(4)
Jared Boll 100,000(4)
Cody Bass 90,000(3)
Joe Vitale 60,000(2)
Sheldon Brookbank 55,000(0)
Travis Morin 52,500(2)
Conor Allen 45,100(1)
Mark Alt 45,100(2)
Brandon DeFazio 45,100(2)
Cole Schneider 45,100(3)
Evan Rodrigues 45,100(3)




Rangers

ArenaMadison Square Garden
Capacity20,000
Ticket Price$30.00


Income

Current Funds$4,736,983

Expenses

Pro Payroll$52,013,000
Farm Payroll$777,900
Prospect Fees$0,000
Coach$250,000
Games Remaining76
Total Game Expenses$646,840
Projected Expenses$49,159,859
Projected Balance$6,711,140

Salary Commitment

Year: 2016$52,790,900
Year: 2017$45,203,300
Year: 2018$33,060,100
Year: 2019$19,170,000

Pro Payroll

PK Subban 5,750,000(4)
Ryan Suter 5,500,000(4)
Ben Bishop 4,500,000(4)
Jordan Staal 3,650,000(3)
Brian Gionta 3,500,000(2)
Brendan Gallagher 3,350,000(4)
Andy Greene 3,300,000(3)
Franz Nielsen 3,250,000(3)
Tomas Tatar 2,950,000(3)
Adam Henrique 2,750,000(1)
Gustav Nyquist 2,700,000(2)
Niklas Grossman 1,900,000(2)
Devante Pelly-Smith 1,400,000(1)
Mark Fayne 1,250,000(1)
Joe Colborne 1,150,000(1)
Andre Burakovsky 1,001,000(2)
Alex Petrovic 900,000(2)
Keith Kinkaid 850,000(2)
J.T. Brown 835,000(1)
Brandon Bollig 625,000(3)
Seth Helgeson 451,000(2)
Andy Andreoff 451,000(2)


Farm Payroll

Clarke MacArthur 300,000(2)
Jacob Dowell 82,500(1)
Cameron Gaunce 75,000(1)
Mark Olver 70,000(3)
Ryan Stanton 70,000(4)
Kent Simpson 45,100(1)
Brendan Randford 45,100(2)
Nic Dowd 45,100(3)
Andrew MacWilliam 45,100(2)




Devils

ArenaContinental Airlines Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$11,211,222

Expenses

Pro Payroll$35,315,000
Farm Payroll$598,300
Prospect Fees$0,000
Coach$250,000
Games Remaining82
Total Game Expenses$441,016
Projected Expenses$36,163,300
Projected Balance-$24,952,078

Salary Commitment

Year: 2016$35,913,300
Year: 2017$25,201,100
Year: 2018$17,056,000
Year: 2019$0,000

Pro Payroll

Andrew Ladd 4,200,000(3)
Scott Hartnell 4,000,000(1)
Ondrej Palat 3,000,000(3)
Tyler Johnson 3,000,000(3)
Brad Boyes 2,750,000(2)
Matt Greene 2,750,000(3)
Jared Spurgeon 1,600,000(2)
Jonas Gustavsson 1,500,000(1)
Drew Miller 1,250,000(2)
Jacob Trouba 1,001,000(1)
Calle Jarnkrok 1,001,000(1)
Jori Lehtera 1,001,000(2)
Michael Raffl 1,001,000(1)
Noah Hanifin 1,001,000(3)
Jaccob Slavin 1,001,000(3)
Brian Dumoulin 751,000(1)
Frederik Andersen 751,000(1)
Trevor Van Riemsdyk 751,000(2)
Linus Ullmark 751,000(3)
Brendan Woods 451,000(2)
Jamie Devane 451,000(1)
Jordan Weal 451,000(3)
Max McCormick 451,000(3)
Turner Elson 451,000(3)


Farm Payroll

Andrew Ference 190,000(2)
Mike McKenna 100,000(1)
Zach Stortini 77,000(2)
Jyrki Jokipakka 75,100(2)
John Negrin 66,000(1)
Joe Cannata 45,100(1)
Kevin Connauton 45,100(1)




Islanders

ArenaVeterans' Memorial Coliseum
Capacity20,000
Ticket Price$30.00


Income

Current Funds$9,429,396

Expenses

Pro Payroll$37,760,000
Farm Payroll$675,200
Prospect Fees$0,000
Coach$250,000
Games Remaining82
Total Game Expenses$471,771
Projected Expenses$38,685,200
Projected Balance-$29,255,804

Salary Commitment

Year: 2016$38,435,200
Year: 2017$32,940,600
Year: 2018$16,518,400
Year: 2019$0,000

Pro Payroll

Simeon Varlamov 4,450,000(2)
T.J. Brodie 3,750,000(3)
Ryan O'Reilly 3,650,000(3)
Marc-Edouard Vlasic 3,250,000(2)
Wayne Simmonds 3,100,000(3)
Drew Stafford 2,750,000(2)
Michael Grabner 2,400,000(3)
Peter Mueller 1,500,000(1)
Andrew Shaw 1,500,000(2)
Stephen Gionta 1,250,000(2)
Ryan Murphy 1,150,000(3)
Bo Horvat 1,001,000(2)
Jake Virtanen 1,001,000(3)
Elias Lindholm 1,001,000(1)
Quinton Howden 850,000(2)
Thomas Hickey 800,000(2)
Kevan Miller 751,000(1)
Hunter Shinkaruk 751,000(3)
Tyler Wotherspoon 751,000(1)
Markus Granlund 751,000(1)
Josh Manson 451,000(2)
Adam Pelech 451,000(3)
Mike Condon 451,000(1)


Farm Payroll

Dan Cleary 190,000(1)
Josh Morrissey 100,100(3)
Duncan Siemens 75,100(2)
Justin Bailey 75,100(3)
Gabriel Dumont 54,500(1)
Cal Heeter 45,100(3)
Ryan Bourque 45,100(2)
Corban Knight 45,100(1)
Connor Brickley 45,100(3)




Flyers

ArenaFirst Union Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$7,525,984

Expenses

Pro Payroll$23,999,000
Farm Payroll$1,096,000
Prospect Fees$0,000
Coach$250,000
Games Remaining82
Total Game Expenses$309,085
Projected Expenses$25,345,000
Projected Balance-$17,819,016

Salary Commitment

Year: 2016$25,095,000
Year: 2017$14,566,900
Year: 2018$6,349,700
Year: 2019$3,450,000

Pro Payroll

Justin Faulk 3,250,000(1)
Colin Wilson 2,750,000(2)
Tyler Bozak 1,750,000(1)
Justin Braun 1,750,000(1)
Luca Sbisa 1,560,000(2)
Antoine Roussel 1,500,000(4)
Justin Schultz 1,400,000(2)
Matt Calvert 1,400,000(4)
Jacob Markstrom 1,300,000(1)
Jacob Josefson 1,130,000(2)
Zegmus Girgensons 1,001,000(1)
Ben Hutton 1,001,000(3)
Anthony Peluso 550,000(4)
John McCarthy 500,000(1)
Christopher Gibson 451,000(1)
Scott Wilson 451,000(2)
Tom Kuhnhackl 451,000(3)
Zack Sill 451,000(1)
Bryan Rust 451,000(2)
Tobias Lindberg 451,000(3)
Dean Kukan 451,000(3)


Farm Payroll

Jarred Tinordi 120,000(2)
Zac Dalpe 115,000(2)
Joonas Korpisalo 100,100(3)
Sonny Milano 100,100(3)
Nick Tarnasky 90,000(2)
Kasperi Kapanen 75,100(3)
Stuart Percy 75,100(2)
Joe Morrow 75,100(2)
Brady Skjei 75,100(3)
Ty Rattie 75,100(1)
Brendan Gaunce 75,100(3)
Conor Sheary 75,100(3)
Dennis Rasmussen 45,100(3)




Penguins

ArenaCivic Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$8,476,626

Expenses

Pro Payroll$47,326,000
Farm Payroll$912,200
Prospect Fees$0,000
Coach$250,000
Games Remaining68
Total Game Expenses$591,320
Projected Expenses$40,209,727
Projected Balance$15,853,739

Salary Commitment

Year: 2016$48,238,200
Year: 2017$32,896,800
Year: 2018$31,240,200
Year: 2019$13,625,000

Pro Payroll

Patrick Sharp 5,500,000(1)
Jack Johnson 4,400,000(4)
Marian Gaborik 4,000,000(3)
Jason Pominville 3,500,000(3)
Derek Brassard 3,000,000(3)
Chris Tanev 3,000,000(4)
Alec Martinez 2,850,000(4)
Jason Demers 2,500,000(4)
Charlie Coyle 2,350,000(3)
Artem Anisimov 2,250,000(1)
Steve Mason 2,000,000(1)
Jannik Hansen 1,650,000(3)
Shawn Matthias 1,500,000(1)
Tanner Glass 1,500,000(1)
Brad Richardson 1,400,000(2)
Patrick Dwyer 1,250,000(3)
Jason Zucker 1,200,000(1)
Cody Ceci 1,001,000(1)
Cody McLeod 900,000(3)
Phillip Grubauer 875,000(3)
Deryk Engelland 700,000(4)


Farm Payroll

Chris Butler 110,000(4)
Jeff Hoggan 85,000(1)
Shawn Thornton 81,500(2)
Kris Newbury 80,000(2)
Jon Merrill 75,100(1)
Patrik Nemeth 75,100(1)
Nathan Paetsch 65,000(1)
Brett Sterling 65,000(4)
Tom Kostopoulos 50,000(2)
Julian Melchiori 45,100(1)
Jason Kasdorf 45,100(3)
Alex Grenier 45,100(3)
Taylor Fedun 45,100(1)
Adam Payerl 45,100(2)




Panthers

ArenaNational Car Rental Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$2,038,676

Expenses

Pro Payroll$45,131,000
Farm Payroll$1,333,200
Prospect Fees$0,000
Coach$250,000
Games Remaining82
Total Game Expenses$569,685
Projected Expenses$46,714,200
Projected Balance-$44,675,524

Salary Commitment

Year: 2016$46,464,200
Year: 2017$37,475,000
Year: 2018$17,069,000
Year: 2019$6,700,000

Pro Payroll

Kyle Okposo 4,500,000(2)
Ron Hainsey 4,000,000(2)
Jaroslav Halak 4,000,000(2)
Matt Niskanen 4,000,000(4)
Jeff Skinner 3,500,000(2)
Jonathan Huberdeau 3,100,000(3)
Luke Schenn 2,800,000(2)
Zach Bogosian 2,750,000(1)
Sean Couturier 2,700,000(3)
Danny DeKeyser 2,500,000(4)
Kyle Palmieri 2,500,000(3)
Jaden Schwartz 2,500,000(1)
Anton Khudobin 1,250,000(3)
Brock Nelson 1,001,000(1)
Colton Sceviour 775,000(1)
Colton Sissons 751,000(1)
Brian Strait 700,000(2)
Kyle Rau 451,000(3)
Zach Trotman 451,000(1)
Michael Zalewski 451,000(1)
Sam Carrick 451,000(2)


Farm Payroll

Rob Scuderi 275,000(2)
Brooks Laich 206,000(3)
Jamie McBain 165,000(1)
Nathan Horton 112,000(3)
Niklas Jensen 110,000(4)
Brandon Gormley 100,100(1)
Frank Corrado 90,000(4)
Richard Bachman 70,000(2)
Chris Mueller 60,000(2)
Brad Theissen 50,000(3)
Andy Miele 50,000(2)
Garrett Wilson 45,100(1)




Capitals

ArenaMCI Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$16,420,371

Expenses

Pro Payroll$53,871,000
Farm Payroll$785,300
Prospect Fees$0,000
Coach$250,000
Games Remaining63
Total Game Expenses$669,589
Projected Expenses$42,184,109
Projected Balance$17,436,262

Salary Commitment

Year: 2016$54,656,300
Year: 2017$39,501,200
Year: 2018$23,210,200
Year: 2019$13,100,000

Pro Payroll

David Krejci 4,850,000(4)
Tukka Rask 4,750,000(2)
Patrice Bergeron 4,350,000(1)
Alexander Edler 4,250,000(4)
Brad Marchand 4,000,000(4)
Loui Eriksson 3,950,000(2)
Michael Cammalleri 3,750,000(1)
Kevin Shattenkirk 3,750,000(2)
Radim Vrbata 3,070,000(3)
Dennis Seidenberg 3,000,000(1)
Chris Kelly 2,250,000(3)
Torey Krug 1,750,000(1)
Jimmy Hayes 1,700,000(2)
John Mitchell 1,650,000(3)
Colin Greening 1,550,000(3)
Radko Gudas 1,500,000(3)
Matt Beleskey 1,200,000(1)
Darcy Kuemper 1,200,000(2)
Gabriel Bourque 900,000(1)
Klas Dahlbeck 451,000(2)


Farm Payroll

Nate Guenin 175,000(2)
Kevin Porter 125,000(2)
Jordan Caron 125,000(2)
Justin Peters 85,000(1)
Paul Postma 75,000(1)
Zac Rinaldo 65,000(2)
Justin Florek 45,100(1)
Tommy Cross 45,100(3)
Chad Billins 45,100(3)




Lightning

ArenaIce Palace
Capacity20,000
Ticket Price$30.00


Income

Current Funds$5,014,637

Expenses

Pro Payroll$40,384,000
Farm Payroll$585,300
Prospect Fees$0,000
Coach$250,000
Games Remaining77
Total Game Expenses$502,674
Projected Expenses$38,705,928
Projected Balance$15,829,193

Salary Commitment

Year: 2016$40,969,300
Year: 2017$22,902,100
Year: 2018$15,346,100
Year: 2019$1,195,000

Pro Payroll

Nicklas Backstrom 6,400,000(3)
Ryan Miller 5,250,000(2)
Tyler Seguin 3,750,000(1)
John Carlson 3,500,000(1)
Fedor Tjutin 3,000,000(3)
Michal Rozsival 1,750,000(1)
Mikkel Boedker 1,700,000(1)
Darren Helm 1,500,000(2)
Johnny Boychuk 1,450,000(1)
Reilly Smith 1,400,000(1)
Marco Scandella 1,200,000(1)
Beau Bennett 1,150,000(3)
Chris Neil 1,100,000(1)
Connor Hellebuyck 1,001,000(3)
Boone Jenner 1,001,000(1)
Cal O'Reilly 975,000(4)
Phillip Di Giuseppe 751,000(3)
Andrew Copp 751,000(2)
Chris VandeVelde 500,000(1)
Trevor Carrick 451,000(3)
Brandon Tanev 451,000(3)
Reto Berra 451,000(1)
Oskar Sundqvist 451,000(3)
Tomas Nosek 451,000(3)


Farm Payroll

Ladislav Smid 175,000(1)
Jeff Schultz 130,000(4)
Steve Oleksy 90,000(4)
Ryan Reaves 55,000(2)
Brett Gallant 45,100(1)
Alex Grant 45,100(1)
Kurtis Gabriel 45,100(3)




Hurricanes

ArenaRaleigh Entertainment Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$4,088,498

Expenses

Pro Payroll$37,056,000
Farm Payroll$1,211,300
Prospect Fees$0,000
Coach$250,000
Games Remaining82
Total Game Expenses$469,723
Projected Expenses$38,517,300
Projected Balance-$34,428,802

Salary Commitment

Year: 2016$38,267,300
Year: 2017$21,431,500
Year: 2018$15,451,400
Year: 2019$6,600,000

Pro Payroll

Daniel Sedin 5,750,000(1)
Jiri Hudler 4,000,000(3)
Dennis Wideman 3,750,000(4)
Kyle Turris 3,250,000(2)
Niklas Hjalmarsson 2,900,000(3)
Brian Elliot 2,850,000(4)
Mikael Backlund 1,850,000(1)
Matthew Stajan 1,800,000(1)
Michael Frolik 1,600,000(1)
J.T. Miller 1,600,000(2)
Jhonas Enroth 1,250,000(3)
Alex Chiasson 1,100,000(1)
Sean Monahan 1,001,000(1)
Mike Stone 950,000(1)
Dave Schlemko 850,000(2)
Connor Murphy 751,000(1)
Freddie Hamilton 451,000(1)
Joakim Nordstrom 451,000(1)
David Warsoffsky 451,000(1)
Sergei Kalinin 451,000(3)


Farm Payroll

David Clarkson 250,000(1)
Rene Bourque 150,000(2)
Robert Bortuzzo 85,000(2)
Maxime Fortunas 70,000(1)
Brad Malone 70,000(3)
Petter Granberg 45,100(1)
Bryce Van Brabant 45,100(1)
Michael Mersch 45,100(3)
Pheonix Copley 45,100(3)
Chandler Stephenson 45,100(3)
Louis Domingue 45,100(1)
Mitch Callahan 45,100(1)
Michael Latta 45,100(1)
Tim Schaller 45,100(2)
Mac Carruth 45,100(1)
Joel Vermin 45,100(3)
Connor Carrick 45,100(1)
Dylan McIlrath 45,100(1)




Red Wings

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$2,662,711

Expenses

Pro Payroll$20,740,000
Farm Payroll$475,600
Prospect Fees$0,000
Coach$250,000
Games Remaining82
Total Game Expenses$261,776
Projected Expenses$21,465,600
Projected Balance-$18,802,889

Salary Commitment

Year: 2016$21,215,600
Year: 2017$18,197,600
Year: 2018$12,592,200
Year: 2019$750,000

Pro Payroll

Carter Hutton 2,060,000(3)
Matthew Martin 1,400,000(3)
Brendan Smith 1,250,000(1)
Andrei Vasilevskiy 1,001,000(2)
William Nylander 1,001,000(3)
Shea Theodore 1,001,000(3)
Jack Eichel 1,001,000(3)
Derek Dorsett 830,000(2)
Reid Boucher 830,000(2)
Jake McCabe 751,000(1)
Brendan Leipsic 751,000(3)
Viktor Arvidsson 751,000(2)
Chris Bigras 751,000(3)
Radek Faksa 751,000(3)
Nikita Soshnikov 751,000(3)
Joel Armia 751,000(2)
Seth Griffith 751,000(2)
Brian Flynn 750,000(4)
Dylan DeMelo 451,000(3)
Bobby Farnham 451,000(2)
Zach Hyman 451,000(3)
Christian Folin 451,000(1)
Kristers Gudlevskis 451,000(1)
Patrick Sieloff 451,000(3)
Rinat Valiev 451,000(3)
Frederick Gauthier 451,000(3)


Farm Payroll

Jeremy Morin 115,000(1)
Michael Paliotta 75,100(2)
Hudson Fasching 75,100(3)
Nick Cousins 75,100(2)
Curtis McKenzie 45,100(3)
Brody Sutter 45,100(2)
Luke Witkowski 45,100(2)




Blackhawks

ArenaUnited Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$17,873,154

Expenses

Pro Payroll$55,643,000
Farm Payroll$788,100
Prospect Fees$0,000
Coach$250,000
Games Remaining64
Total Game Expenses$691,233
Projected Expenses$44,238,907
Projected Balance$18,274,247

Salary Commitment

Year: 2016$56,431,100
Year: 2017$33,447,900
Year: 2018$23,710,500
Year: 2019$11,850,000

Pro Payroll

Anze Kopitar 7,000,000(4)
Ryan Kesler 4,800,000(4)
Jonathan Quick 4,700,000(3)
Dustin Byfuglien 4,100,000(1)
Jaromir Jagr 4,000,000(1)
Max Pacioretty 4,000,000(1)
Evander Kane 3,850,000(3)
Brooks Orpik 3,350,000(2)
Alexandre Burrows 2,650,000(2)
Nick Bonino 2,500,000(1)
Zbynek Michalek 2,250,000(2)
Travis Hamonic 2,050,000(1)
Andrew MacDonald 1,750,000(3)
Marcus Kruger 1,400,000(1)
Scott Laughton 1,250,000(3)
Sven Baertschi 1,150,000(2)
Hampus Lindholm 1,001,000(1)
Teuvo Teravainen 1,001,000(1)
Ian Cole 930,000(1)
Ryan White 800,000(1)
Paul Byron 660,000(1)
Michael Hutchinson 451,000(1)


Farm Payroll

Oliver Bjorkstrand 100,100(3)
Kerby Rychel 100,100(2)
Frank Vatrano 75,100(3)
Derek Grant 52,000(2)
Carter Bancks 50,000(4)
Chad Ruhwedel 50,000(2)
Chris Wagner 45,100(2)
Eddie Pasquale 45,100(1)
Brett Kulak 45,100(2)
Patrick Brown 45,100(2)
Brock McGinn 45,100(3)
Andrey Pedan 45,100(3)
Brian Gibbons 45,100(1)
Marek Hrivik 45,100(3)




Blues

ArenaKiel Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$9,362,593

Expenses

Pro Payroll$60,956,000
Farm Payroll$1,026,500
Prospect Fees$0,000
Coach$250,000
Games Remaining70
Total Game Expenses$758,933
Projected Expenses$53,125,305
Projected Balance$6,637,288

Salary Commitment

Year: 2016$61,982,500
Year: 2017$47,054,700
Year: 2018$21,352,500
Year: 2019$10,250,000

Pro Payroll

Claude Giroux 6,000,000(2)
Blake Wheeler 5,250,000(4)
David Backes 5,000,000(2)
Chris Kunitz 4,700,000(2)
Patrick Marleau 4,400,000(1)
Daniel Girardi 4,000,000(3)
Alex Pieterangelo 4,000,000(1)
Corey Crawford 4,000,000(2)
Craig Anderson 4,000,000(1)
Troy Brouwer 3,000,000(3)
Mike Fisher 2,750,000(2)
Cal Clutterbuck 2,500,000(4)
Vernon Fiddler 2,500,000(4)
Carl Gunnarsson 2,250,000(3)
Nate Thompson 1,250,000(2)
John Klingberg 1,001,000(2)
Colton Parayko 1,001,000(3)
Chad Johnson 950,000(1)
Luke Glendening 751,000(1)
Shayne Gostisbehere 751,000(2)
Ben Chiarot 451,000(1)
Alan Quine 451,000(3)


Farm Payroll

Magnus Paajarvi 150,000(1)
Robbie Fabbri 100,100(3)
Philip McRae 90,500(1)
Chris Summers 80,000(2)
Josh Jooris 75,100(2)
Mattias Janmark 75,100(3)
Mike Reilly 75,100(3)
Jordan Nolan 60,000(3)
Adam Cracknell 50,000(2)
Jordan Szwarz 45,100(1)
Jeff Zatkoff 45,100(1)
Philip Samuelsson 45,100(1)
Kyle Baun 45,100(2)
Casey Nelson 45,100(3)
Andreas Martinsen 45,100(3)




Predators

ArenaNashville Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$3,273,356

Expenses

Pro Payroll$28,664,000
Farm Payroll$1,709,100
Prospect Fees$0,000
Coach$250,000
Games Remaining82
Total Game Expenses$373,452
Projected Expenses$30,623,100
Projected Balance-$27,349,744

Salary Commitment

Year: 2016$30,373,100
Year: 2017$22,424,400
Year: 2018$13,454,500
Year: 2019$3,680,000

Pro Payroll

Nick Foligno 3,600,000(4)
Sam Gagner 3,000,000(1)
Adam McQuaid 3,000,000(3)
Trevor Lewis 1,800,000(3)
Michael Leighton 1,400,000(1)
Jamie Oleksiak 1,300,000(3)
Mikhail Grigorenko 1,300,000(2)
Matt Bartkowski 1,100,000(1)
Anthony Duclair 1,001,000(2)
Dylan Larkin 1,001,000(3)
Derrick Pouliot 1,001,000(2)
Aaron Ekblad 1,001,000(2)
Sam Bennett 1,001,000(2)
Dmitri Jaskin 1,000,000(2)
William Karlsson 751,000(2)
Nikita Nesterov 751,000(2)
Vincent Trocheck 751,000(1)
Tom Wilson 751,000(1)
Matt O'Connor 751,000(3)
Stephen Johns 751,000(3)
Joel Edmundson 751,000(3)
Calvin Pickard 451,000(1)
Miikka Salomaki 451,000(2)


Farm Payroll

Steve Ott 270,000(2)
Chris Conner 120,000(1)
Ryan Hartman 100,100(2)
Pavel Zacha 100,100(3)
Jared McCann 100,100(3)
Tim Erixon 92,500(2)
Aaron Palushaj 85,000(2)
Colby Robak 85,000(3)
Zach Redmond 80,000(4)
Mark Visentin 75,100(1)
Ryan Sproul 75,100(1)
Phillip Danault 75,100(2)
Borna Rendulic 45,100(2)
Magnus Hellberg 45,100(1)
Landon Ferraro 45,100(1)
Brad Hunt 45,100(1)
Matt Carey 45,100(1)
Justin Hodgman 45,100(2)
Nathan Lieuwen 45,100(1)
Mark McNeill 45,100(3)
Erik Gustafsson 45,100(3)
Darren Dietz 45,100(3)




Ducks

ArenaArrowhead Pond
Capacity20,000
Ticket Price$30.00


Income

Current Funds$14,719,881

Expenses

Pro Payroll$75,327,000
Farm Payroll$454,200
Prospect Fees$0,000
Coach$250,000
Games Remaining60
Total Game Expenses$927,210
Projected Expenses$55,632,585
Projected Balance$2,287,296

Salary Commitment

Year: 2016$75,781,200
Year: 2017$46,910,200
Year: 2018$38,324,200
Year: 2019$13,250,000

Pro Payroll

Andrei Markov 7,200,000(3)
Zdeno Chara 5,500,000(3)
John Tavares 5,250,000(1)
Brent Seabrook 5,000,000(4)
Henrik Zetterberg 5,000,000(4)
Henrik Lundqvist 4,800,000(3)
Jarome Iginla 4,750,000(2)
Jason Spezza 4,750,000(1)
Dustin Brown 4,250,000(1)
Bryan Little 4,000,000(1)
Trevor Daley 3,500,000(3)
Joe Pavelski 3,350,000(1)
Carl Soderberg 3,250,000(4)
Nino Niederreiter 2,500,000(3)
Jean-Michael Liles 2,500,000(1)
James Reimer 2,250,000(1)
Blake Comeau 1,825,000(2)
Jonathan Ericsson 1,400,000(1)
Brett Connolly 1,400,000(3)
Viktor Stalberg 1,100,000(2)
Martin Marincin 1,001,000(1)
Andrej Nestrasil 751,000(2)


Farm Payroll

Jay McClement 160,000(2)
Mark Barberio 84,000(3)
Nate Prosser 60,000(1)
Tyson Strachan 60,000(1)
Charlie Lindgren 45,100(3)
Dan Catenacci 45,100(3)




Sharks

ArenaSan Jose Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$11,266,314

Expenses

Pro Payroll$40,959,000
Farm Payroll$785,800
Prospect Fees$0,000
Coach$250,000
Games Remaining78
Total Game Expenses$512,132
Projected Expenses$39,946,273
Projected Balance$26,146,241

Salary Commitment

Year: 2016$41,744,800
Year: 2017$26,226,600
Year: 2018$16,983,400
Year: 2019$4,195,000

Pro Payroll

Patrick Kane 6,200,000(3)
Joffrey Lupul 4,250,000(1)
Paul Martin 4,125,000(1)
Paul Stastny 4,000,000(4)
Cam Fowler 3,575,000(2)
Nick Leddy 3,200,000(3)
Mikhail Grabovsky 2,500,000(1)
Jake Allen 2,000,000(2)
Jordin Tootoo 1,200,000(2)
Brayden McNabb 1,200,000(1)
Alexander Wennberg 1,001,000(2)
Evgeny Kuznetsov 1,001,000(1)
Artemi Panarin 1,001,000(3)
Erik Condra 950,000(3)
Jordie Benn 850,000(1)
Mathew Dumba 751,000(1)
Eddie Lack 751,000(1)
Jason Dickinson 751,000(3)
Matt Puempel 751,000(2)
Anthony Bitetto 451,000(2)
Tanner Kero 451,000(3)


Farm Payroll

Peter Budaj 175,000(2)
Brett Sutter 105,000(4)
Ryan Pulock 100,100(3)
Eric Selleck 90,000(4)
David Broll 45,100(1)
Keegan Lowe 45,100(2)
Dominik Simon 45,100(3)
Sergey Tolchinsky 45,100(3)
Michael Chaput 45,100(1)
Ryan Dzingel 45,100(3)
Liam O'Brien 45,100(2)




Kings

ArenaStaples Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$15,774,769

Expenses

Pro Payroll$51,675,000
Farm Payroll$1,218,000
Prospect Fees$0,000
Coach$250,000
Games Remaining71
Total Game Expenses$648,085
Projected Expenses$46,014,061
Projected Balance$17,566,512

Salary Commitment

Year: 2016$52,893,000
Year: 2017$27,697,900
Year: 2018$19,722,800
Year: 2019$97,500

Pro Payroll

Ryan Johansen 4,000,000(1)
Tobias Enstrom 3,900,000(1)
Teddy Purcell 3,750,000(1)
Niklas Kronwall 3,750,000(3)
Valtteri Filppula 3,500,000(1)
Antoine Vermette 3,250,000(3)
Patrick Berglund 3,000,000(3)
Patric Hornqvist 2,900,000(3)
Kris Versteeg 2,750,000(2)
Pierre Parenteau 2,500,000(1)
Lauri Korpikoski 2,500,000(3)
Nick Schultz 2,500,000(1)
Michael Neuvirth 1,975,000(3)
Braden Holtby 1,950,000(1)
Dmitry Kulikov 1,900,000(2)
Brandon Sutter 1,850,000(2)
Mark Stuart 1,700,000(3)
David Savard 1,500,000(1)
Brandon Pirri 1,250,000(2)
Peter Holland 1,250,000(1)


Farm Payroll

Tom Gilbert 300,000(1)
Devin Setoguchi 225,000(3)
Jakub Kindl 135,000(3)
Gregory Campbell 125,000(2)
Nikolay Goldobin 100,100(3)
Henrik Samuelsson 100,100(2)
Jack Skille 97,500(4)
Anton Forsberg 45,100(1)
Chris Wideman 45,100(3)
Alex Friesen 45,100(3)




Coyotes

ArenaAmerica West Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$760,119

Expenses

Pro Payroll$34,454,000
Farm Payroll$290,000
Prospect Fees$0,000
Coach$250,000
Games Remaining82
Total Game Expenses$426,756
Projected Expenses$34,994,000
Projected Balance-$34,233,881

Salary Commitment

Year: 2016$34,744,000
Year: 2017$28,754,800
Year: 2018$20,133,800
Year: 2019$1,600,000

Pro Payroll

Joe Thornton 9,250,000(3)
Keith Yandle 4,750,000(3)
Mike Smith 4,300,000(2)
Zack Smith 1,600,000(4)
Bracken Kearns 1,350,000(3)
Riley Nash 1,250,000(3)
Clayton Stoner 1,150,000(1)
T.J. Brennan 1,000,000(2)
Paul Bissonnette 1,000,000(2)
Mark Dekanich 1,000,000(2)
Taylor Chorney 940,000(1)
T.J. Hensick 800,000(2)
Rich Clune 560,000(1)
Trevor Smith 500,000(1)
Brandon Mashinter 495,000(1)
Andrew Campbell 451,000(1)
Eriah Hayes 451,000(1)
Joel Hanley 451,000(3)
Andrew Miller 451,000(2)
Luke Gazdic 451,000(1)
Kevin Gravel 451,000(3)
Markus Hannikainen 451,000(3)
Chase de Leo 451,000(3)
Jeremy Smith 451,000(1)
Michael Haley 450,000(1)


Farm Payroll

Patrice Cormier 84,700(3)
Ryan Craig 70,000(2)
Brent Regner 45,100(3)
Kevin Czuczman 45,100(1)
Kenneth Agonstino 45,100(1)




Oilers

ArenaReunion Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$5,335,394

Expenses

Pro Payroll$28,437,000
Farm Payroll$1,218,700
Prospect Fees$0,000
Coach$250,000
Games Remaining82
Total Game Expenses$364,704
Projected Expenses$29,905,700
Projected Balance-$24,570,306

Salary Commitment

Year: 2016$29,655,700
Year: 2017$21,806,400
Year: 2018$14,527,300
Year: 2019$3,838,000

Pro Payroll

Jordan Eberle 4,000,000(2)
Ryan Nugent-Hopkins 4,000,000(3)
Kris Russell 2,350,000(4)
Andrej Sekera 1,975,000(1)
Mark Letestu 1,550,000(3)
Patrick Maroon 1,500,000(1)
Adam Larsson 1,500,000(1)
Al Montoya 1,400,000(3)
Eric Gryba 1,250,000(3)
Matt Hendricks 1,250,000(4)
Max Domi 1,001,000(3)
Leon Draisaitl 1,001,000(2)
Oscar Klefbom 1,001,000(1)
Cam Talbot 751,000(1)
Stefan Noesen 751,000(2)
Scott Kosmachuk 451,000(3)
Tyler Pitlick 451,000(1)
Anton Slepyshev 451,000(3)
Derek Forbort 451,000(3)
David Musil 451,000(2)
Brandon Davidson 451,000(2)
Laurent Brossoit 451,000(1)


Farm Payroll

Bryan Bickell 155,000(4)
Zack Kassian 130,000(2)
Brett Ritchie 100,100(2)
Jack Campbell 100,100(1)
Griffin Reinhart 100,100(2)
Anton Lander 84,500(2)
Michael Sgarbossa 83,000(4)
Max Friberg 75,100(2)
Linden Vey 75,100(1)
Ben Harpur 45,100(3)
John Ramage 45,100(2)
Iiro Pakarinen 45,100(2)
Jared Coreau 45,100(1)
Logan Shaw 45,100(3)
Blake Pietila 45,100(3)
Jordan Oesterle 45,100(2)




Flames

ArenaCanadian Airlines Saddledome
Capacity20,000
Ticket Price$30.00


Income

Current Funds$6,547,860

Expenses

Pro Payroll$60,328,000
Farm Payroll$1,089,800
Prospect Fees$0,000
Coach$250,000
Games Remaining75
Total Game Expenses$752,046
Projected Expenses$56,403,476
Projected Balance$3,858,448

Salary Commitment

Year: 2016$61,417,800
Year: 2017$36,075,100
Year: 2018$24,183,900
Year: 2019$10,800,000

Pro Payroll

Duncan Keith 6,000,000(4)
Marian Hossa 5,800,000(1)
Mike Green 5,100,000(3)
Cory Schneider 4,800,000(4)
Antti Niemi 4,250,000(3)
Bobby Ryan 4,000,000(1)
David Perron 3,500,000(1)
Roman Josi 3,450,000(2)
Logan Couture 3,450,000(1)
Alex Goligoski 3,350,000(2)
Milan Michalek 2,700,000(3)
Michael Del Zotto 2,250,000(2)
Marcus Johansson 2,250,000(1)
Brayden Schenn 2,150,000(1)
Mika Zibanejad 1,600,000(1)
Nail Yakupov 1,400,000(2)
John Moore 1,250,000(2)
Joonas Donskoi 1,001,000(3)
Andrej Sustr 825,000(1)
Erik Haula 751,000(1)
Nick Deslauriers 451,000(1)


Farm Payroll

Stefan Matteau 110,000(1)
Tomas Jurco 100,100(1)
Kyle Clifford 85,000(1)
Nic Petan 75,100(3)
Petteri Lindbohm 75,100(2)
Tom Pyatt 71,000(2)
Tom Sestito 67,500(3)
Mat Clark 55,000(3)
Cedric Paquette 45,100(1)
Marek Mazanec 45,100(1)
Phil Varone 45,100(1)
Barclay Goodrow 45,100(2)
Connor Brown 45,100(3)
Viktor Svedberg 45,100(3)
Josh Leivo 45,100(1)
Josh Archibald 45,100(3)
Jordan Binnington 45,100(1)
Karl Stollery 45,100(1)




Stars

ArenaSkyreach Centre
Capacity20,000
Ticket Price$30.00


Income

Current Funds$9,305,827

Expenses

Pro Payroll$27,113,000
Farm Payroll$1,081,000
Prospect Fees$0,000
Coach$250,000
Games Remaining82
Total Game Expenses$346,878
Projected Expenses$28,444,000
Projected Balance-$19,138,173

Salary Commitment

Year: 2016$29,844,000
Year: 2017$17,971,700
Year: 2018$10,222,200
Year: 2019$80,000

Pro Payroll

Dion Phaneuf 5,350,000(3)
Travis Zajac 4,500,000(1)
Kyle Quincey 2,650,000(2)
Torrey Mitchell 1,650,000(3)
Simon Despres 1,500,000(3)
Jay Beagle 1,500,000(1)
John Gibson 1,001,000(1)
Connor McDavid 1,001,000(3)
Nathan MacKinnon 1,001,000(1)
Rasmus Ristolainen 1,001,000(1)
Jonathan Drouin 1,001,000(2)
Jordan Schroeder 900,000(2)
Mark Pysyk 900,000(2)
Oscar Lindberg 751,000(2)
Rocco Grimaldi 751,000(2)
Vladislav Namestnikov 751,000(1)
Teemu Pulkkinen 751,000(1)
Nate Schmidt 451,000(1)
Garret Sparks 451,000(1)
Laurent Dauphin 451,000(3)
Tyler Gaudet 451,000(2)


Farm Payroll

Scottie Upshall 245,000(1)
Slater Koekkoek 100,100(2)
Nikita Zadorov 100,100(1)
Matt Tennyson 100,000(3)
Tye McGinn 80,000(4)
Eric Comrie 75,100(1)
Eric Boulton 65,000(2)
Vojtech Mozik 45,100(3)
Paul Thompson 45,100(3)
Joe Whitney 45,100(1)
Spencer Abbott 45,100(2)
Cody Kunyk 45,100(2)
Andrew Agozzino 45,100(2)
Colin Smith 45,100(2)




Avalanche

ArenaPepsi Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$2,815,259

Expenses

Pro Payroll$37,955,000
Farm Payroll$740,300
Prospect Fees$0,000
Coach$250,000
Games Remaining82
Total Game Expenses$474,943
Projected Expenses$38,945,300
Projected Balance-$36,130,041

Salary Commitment

Year: 2016$38,695,300
Year: 2017$27,232,300
Year: 2018$9,966,200
Year: 2019$1,400,000

Pro Payroll

Corey Perry 6,400,000(2)
Matt Duchene 5,000,000(2)
Gabriel Landeskog 4,000,000(3)
Kari Lehtonen 3,850,000(3)
Alex Galchenyuk 2,200,000(2)
Lars Eller 2,000,000(1)
Calvin de Haan 1,550,000(1)
Ryan Ellis 1,550,000(1)
Jeff Petry 1,500,000(1)
Jake Gardiner 1,400,000(1)
Marcus Foligno 1,400,000(4)
Riley Sheahan 1,400,000(1)
Michael Bournival 751,000(1)
Cory Conacher 751,000(1)
Sven Andrighetto 751,000(2)
Mark Borowiecki 750,000(2)
Chris Bourque 600,000(2)
Korbinian Holzer 600,000(2)
Greg Pateryn 600,000(2)
Jean-Francois Berube 451,000(1)
Daniel Carr 451,000(3)


Farm Payroll

Ben Smith 175,000(3)
Matt Hackett 110,000(1)
Jacob de la Rose 100,100(2)
Jamie Sifers 95,000(2)
Christian Thomas 90,000(2)
Alex Stalock 80,000(2)
Morgan Ellis 45,100(3)
Ryan Johnston 45,100(3)




Canucks

ArenaGeneral Motors Place
Capacity20,000
Ticket Price$30.00


Income

Current Funds$977,457

Expenses

Pro Payroll$43,364,000
Farm Payroll$737,200
Prospect Fees$0,000
Coach$250,000
Games Remaining82
Total Game Expenses$540,868
Projected Expenses$44,351,200
Projected Balance-$43,373,743

Salary Commitment

Year: 2016$43,601,200
Year: 2017$24,838,100
Year: 2018$13,245,100
Year: 2019$6,000,000

Pro Payroll

Kris Letang 6,000,000(4)
Erik Karlsson 4,500,000(1)
Matt Moulson 3,950,000(1)
Sergei Bobrovsky 3,500,000(1)
Cody Franson 3,000,000(3)
Cody Eakin 2,500,000(2)
Alex Killorn 2,500,000(3)
Nick Bjugstad 2,250,000(2)
Robin Lehner 2,000,000(2)
Mike Hoffman 2,000,000(1)
Cam Atkinson 2,000,000(1)
Patrick Wiercioch 1,500,000(3)
Emerson Etem 1,250,000(2)
Curtis Lazar 1,001,000(2)
Ryan Murray 1,001,000(1)
Dwight King 935,000(1)
Yannic Weber 930,000(2)
Shane Prince 751,000(2)
Melker Karlsson 751,000(2)
Jim O'Brien 545,000(1)
Adam Pardy 500,000(0)


Farm Payroll

Dave Bolland 200,000(3)
Richard Panik 100,000(1)
Austin Watson 85,000(2)
Victor Bartley 82,500(1)
Chris Driedger 75,100(1)
Corey Tropp 75,000(2)
Andrew Bodnarchuk 74,500(1)
Fredrick Claesson 45,100(3)




Jets

ArenaPhilips Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$4,076,380

Expenses

Pro Payroll$46,755,000
Farm Payroll$690,300
Prospect Fees$0,000
Coach$250,000
Games Remaining77
Total Game Expenses$581,650
Projected Expenses$44,787,050
Projected Balance$9,274,538

Salary Commitment

Year: 2016$47,445,300
Year: 2017$36,312,200
Year: 2018$16,631,200
Year: 2019$0,000

Pro Payroll

Jonathan Toews 6,100,000(3)
Jeff Carter 5,600,000(2)
James Neal 5,000,000(2)
Carey Price 4,750,000(1)
T.J. Oshie 3,850,000(3)
Milan Lucic 3,750,000(1)
Dougie Hamilton 2,900,000(2)
Matt Read 2,600,000(2)
Anders Lee 2,350,000(3)
Alexander Burmistrov 1,250,000(2)
Nathan Beaulieu 1,250,000(2)
Tomas Hertl 1,001,000(1)
Victor Rask 1,001,000(2)
Michael McCarron 751,000(3)
Andreas Athanasiou 751,000(3)
Brett Pesce 751,000(3)
Esa Lindell 751,000(3)
Aaron Ness 545,000(1)
Brett Lernout 451,000(3)
Jonathan Racine 451,000(1)
Troy Grosenick 451,000(1)
Taylor Leier 451,000(3)


Farm Payroll

Matt Irwin 150,000(3)
Ben Holmstrom 95,000(3)
Pierre-Cedric Labrie 90,000(3)
Rod Pelley 80,000(2)
Matt Frattin 80,000(1)
Marc-Andre Cliche 60,000(1)
Garnet Hathaway 45,100(3)
Michael Houser 45,100(1)
Miles Wood 45,100(3)




Jackets

Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$4,664,679

Expenses

Pro Payroll$55,510,000
Farm Payroll$1,548,300
Prospect Fees$0,000
Coach$250,000
Games Remaining82
Total Game Expenses$698,882
Projected Expenses$57,308,300
Projected Balance-$52,643,621

Salary Commitment

Year: 2016$57,058,300
Year: 2017$50,383,500
Year: 2018$25,387,700
Year: 2019$9,837,500

Pro Payroll

Rick Nash 6,500,000(2)
Taylor Hall 4,250,000(2)
Tomas Plekanec 4,200,000(3)
Thomas Vanek 4,000,000(3)
Braydon Coburn 3,875,000(1)
Cam Ward 3,850,000(2)
Mark Stone 3,450,000(4)
Jason Garrison 3,000,000(2)
David Desharnais 2,450,000(4)
Josh Gorges 2,400,000(3)
Eric Fehr 2,250,000(3)
Ben Lovejoy 2,000,000(4)
Patrick Eaves 1,820,000(4)
Chris Kreider 1,750,000(2)
Derek Mackenzie 1,610,000(3)
Mattias Ekholm 1,150,000(2)
Olli Maatta 1,001,000(1)
Sam Reinhart 1,001,000(2)
Tobias Rieder 1,001,000(2)
Mirco Mueller 1,001,000(2)
Johan Larsson 1,000,000(3)
Dale Weise 750,000(2)
Brenden Dillon 750,000(1)
Andrew Hammond 451,000(1)


Farm Payroll

Matthew Carle 350,000(1)
Colin McDonald 127,000(2)
Mark Dano 100,100(2)
Chris Tierney 100,100(2)
Cody Goloubef 85,000(2)
Chris Brown 82,500(1)
Scott Harrington 75,100(2)
Matthew Nieto 75,100(1)
Adam Lowry 75,100(2)
Thomas McCollum 66,000(4)
Cameron Schilling 51,500(4)
Charles Hudon 45,100(3)
Noel Acciari 45,100(3)
Matt Murray 45,100(1)
Jayson Megna 45,100(1)
Casey Bailey 45,100(2)
Stanislav Galiev 45,100(2)
Mackenzie Skapski 45,100(2)
Petr Straka 45,100(2)




Wild

Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$5,682,326

Expenses

Pro Payroll$65,452,000
Farm Payroll$1,582,000
Prospect Fees$0,000
Coach$250,000
Games Remaining75
Total Game Expenses$820,537
Projected Expenses$61,540,244
Projected Balance-$9,249,240

Salary Commitment

Year: 2016$67,034,000
Year: 2017$48,897,600
Year: 2018$31,355,900
Year: 2019$9,750,000

Pro Payroll

Drew Doughty 6,000,000(3)
Henrik Sedin 5,750,000(2)
Zach Parise 5,750,000(1)
Phil Kessel 5,500,000(3)
Mikko Koivu 5,350,000(1)
Jakub Voracek 5,000,000(4)
Ryan McDonagh 3,600,000(2)
Ondrej Pavalec 3,000,000(2)
Leo Komarov 3,000,000(4)
Derek Stepan 2,750,000(1)
Mats Zuccarello 2,650,000(3)
Joel Ward 2,350,000(3)
Mikael Granlund 2,350,000(3)
Sami Vatanen 2,250,000(2)
Devan Dubnyk 2,100,000(3)
Tyson Barrie 2,000,000(1)
Nick Holden 1,750,000(4)
Jakob Silfverberg 1,400,000(2)
Matt Hunwick 1,150,000(1)
Darnell Nurse 1,001,000(2)
Jesper Fast 751,000(1)


Farm Payroll

David Pastrnak 100,100(2)
Nikolaj Ehlers 100,100(3)
Ryan Strome 100,100(1)
Kevin Fiala 100,100(2)
Michael Matheson 100,100(3)
Nick Ritchie 100,100(3)
Mikko Rantanen 100,100(3)
Damon Severson 100,100(2)
Philip Larsen 90,000(1)
Malcolm Subban 75,100(1)
Steve Santini 75,100(3)
Nick Shore 75,100(2)
Xavier Ouellet 75,100(1)
Tyler Graovac 75,100(2)
Gustav Olofsson 45,100(3)
Vincent Hinostroza 45,100(3)
Devin Shore 45,100(3)
Josh Anderson 45,100(2)
Jordan Martinook 45,100(2)
Mike Halmo 45,100(1)
Ryan Carpenter 45,100(3)