League Information

HBHL - Hanson Brothers Hockey League

Signup

Welcome Guest

HBHL1920 Team Finances

Financial Report

(As of Sunday, Mar 22 2020)

Canadiens

Arena	Molson Centre
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$4,821,441
Home Games Remaining	0
Avg. Attendance	12,803
Avg. Revenue/Game	$921,926
Projected Revenue	$0,000

Expenses

Pro Payroll	$32,186,000
Farm Payroll	$1,301,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$411,430
Projected Expenses	$0,000
Projected Balance	$4,821,441

Salary Commitment

Year: 2019	$33,487,300
Year: 2020	$19,780,800
Year: 2021	$12,463,600
Year: 2022	$3,025,000

Pro Payroll

Alexander Radulov	5,250,000(3)
Tyler Myers	3,900,000(1)
Nazem Kadri	3,150,000(2)
Marco Scandella	3,000,000(2)
Boone Jenner	2,400,000(4)
Kevin Hayes	2,200,000(1)
Sam Reinhart	2,000,000(1)
Nikita Zadorov	1,650,000(1)
Antti Raanta	1,400,000(1)
Henri Jokiharju	1,001,000(3)
Alex Tuch	751,000(1)
Mathieu Joseph	751,000(3)
Erik Cernak	751,000(3)
Teddy Blueger	751,000(3)
Pheonix Copley	525,000(4)
J.T. Compher	451,000(1)
Adam Erne	451,000(1)
Zach Aston-Reese	451,000(2)
Carl Dahlstrom	451,000(2)
Justin Dowling	451,000(1)
Sean Walker	451,000(3)

Farm Payroll

Ryan Reaves	210,000(1)
Luca Sbisa	172,500(3)
Taylor Fedun	120,000(2)
Korbinian Holzer	120,000(3)
David Warsoffsky	116,000(3)
Martin Necas	100,100(2)
Darren Archibald	100,000(4)
Charles Hudon	100,000(1)
Stefan Noesen	82,500(1)
Libor Hajek	75,100(3)
Scott Wedgewood	60,000(1)
Kevin Roy	45,100(2)

Sabres

Arena	Marine Midland Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$981,300
Home Games Remaining	0
Avg. Attendance	10,612
Avg. Revenue/Game	$764,103
Projected Revenue	$0,000

Expenses

Pro Payroll	$23,738,000
Farm Payroll	$906,500
Prospect Fees	$0,000
Coach	$146,500
Games Remaining	0
Total Game Expenses	$302,329
Projected Expenses	$0,000
Projected Balance	$981,300

Salary Commitment

Year: 2019	$24,644,500
Year: 2020	$17,872,500
Year: 2021	$3,534,300
Year: 2022	$91,000

Pro Payroll

Morgan Rielly	4,000,000(2)
Gustav Nyquist	3,000,000(2)
Tanner Pearson	2,500,000(1)
Jared McCann	1,250,000(2)
Jujhar Khaira	1,200,000(2)
Jon Merrill	1,050,000(1)
Brock Boeser	1,001,000(1)
Scott Harrington	1,000,000(2)
Andy Andreoff	950,000(3)
J.T. Brown	950,000(2)
Connor Carrick	830,000(1)
John Quenneville	751,000(1)
Philippe Myers	751,000(3)
Michael Amadio	751,000(2)
Michael Houser	750,000(2)
Ross Johnston	650,000(3)
Greg McKegg	550,000(1)
Guillaume Brisebois	451,000(3)
Nicolas Aube-Kubel	451,000(3)
Dylan Ferguson	451,000(2)
Zach Whitecloud	451,000(2)

Farm Payroll

Andrej Sekera	295,000(2)
Kristian Vesalainen	100,100(3)
Thatcher Demko	100,100(2)
Adam Clendening	91,000(4)
Chris Conner	90,000(1)
Ethan Bear	75,100(2)
Aaron Ness	65,000(2)
Mikhail Vorobyev	45,100(3)
Colton White	45,100(3)

Bruins

Arena	Fleet Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$7,168,309
Home Games Remaining	0
Avg. Attendance	13,776
Avg. Revenue/Game	$991,769
Projected Revenue	$0,000

Expenses

Pro Payroll	$45,711,000
Farm Payroll	$582,600
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$567,605
Projected Expenses	$0,000
Projected Balance	$7,168,309

Salary Commitment

Year: 2019	$46,293,600
Year: 2020	$30,837,100
Year: 2021	$12,327,100
Year: 2022	$4,650,000

Pro Payroll

John Gaudreau	4,750,000(2)
Mike Smith	4,500,000(2)
Seth Jones	4,000,000(1)
Esa Lindell	3,500,000(4)
Petr Mrazek	2,900,000(1)
Anthony Mantha	2,850,000(3)
Carl Hagelin	2,400,000(2)
Micheal Ferland	1,900,000(1)
Derrick Pouliot	1,750,000(3)
Anders Nilsson	1,400,000(2)
Emile Poirier	1,150,000(4)
Lance Bouma	1,100,000(1)
Chris Stewart	1,100,000(1)
Colin White	1,001,000(1)
Thomas Chabot	1,001,000(1)
Quinn Hughes	1,001,000(3)
Dylan Strome	1,001,000(1)
Casey Mittelstadt	1,001,000(2)
Vince Dunn	1,001,000(2)
Jordan Greenway	1,001,000(2)
Miles Wood	1,000,000(3)
Oliver Kylington	950,000(2)
Christian Fischer	751,000(1)
Andrew Mangiapane	751,000(2)
J.C. Lipon	550,000(3)
Tyler Randell	500,000(1)
Andy Welinski	451,000(2)
Austin Wagner	451,000(3)

Farm Payroll

Victor Rask	175,000(2)
Curtis Lazar	130,000(2)
Joseph Blandisi	82,500(1)
Michael Dipietro	75,100(3)
Ryan Stanton	70,000(1)
Buddy Robinson	50,000(1)

Senators

Arena	Corel Centre
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$28,381,226
Home Games Remaining	0
Avg. Attendance	18,143
Avg. Revenue/Game	$1,306,431
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,814,000
Farm Payroll	$458,600
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$481,983
Projected Expenses	$0,000
Projected Balance	$28,381,226

Salary Commitment

Year: 2019	$40,622,600
Year: 2020	$20,821,600
Year: 2021	$8,927,400
Year: 2022	$2,183,000

Pro Payroll

Steve Stamkos	6,600,000(1)
Victor Hedman	5,350,000(1)
Aleksander Barkov	5,250,000(2)
Nikita Kucherov	4,750,000(1)
Teuvo Teravainen	3,900,000(2)
Jack Campbell	1,350,000(1)
Josh Leivo	1,300,000(1)
Luke Schenn	1,250,000(3)
Joonas Donskoi	1,200,000(4)
Ryan Donato	1,001,000(2)
Filip Hronek	1,001,000(3)
Chris Wideman	900,000(4)
Marcus Pettersson	751,000(2)
Devon Toews	751,000(3)
Conor Garland	751,000(3)
Hunter Miska	451,000(3)
Matthew Peca	451,000(1)
Jan Rutta	451,000(2)
Jayce Hawryluk	451,000(3)
Trevor Moore	451,000(3)
Gavin Bayreuther	451,000(3)
Par Lindholm	451,000(3)
Lukas Radil	451,000(3)
Adam Wilcox	451,000(2)

Farm Payroll

Stephen Johns	83,000(4)
Josh Mahura	75,100(3)
Zac Rinaldo	75,000(3)
Timothy Gettinger	45,100(3)
Connor Clifton	45,100(3)
Dominic Turgeon	45,100(2)
Mitch Reinke	45,100(2)
Jacob Macdonald	45,100(3)

Leafs

Arena	Air Canada Centre
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$527,021
Home Games Remaining	0
Avg. Attendance	16,234
Avg. Revenue/Game	$1,168,806
Projected Revenue	$0,000

Expenses

Pro Payroll	$53,105,000
Farm Payroll	$2,271,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$678,367
Projected Expenses	$0,000
Projected Balance	$527,021

Salary Commitment

Year: 2019	$55,376,100
Year: 2020	$38,317,600
Year: 2021	$22,507,600
Year: 2022	$14,015,000

Pro Payroll

Sidney Crosby	8,750,000(4)
Ryan Getzlaf	6,500,000(2)
Shea Weber	6,000,000(1)
Jacob Trouba	4,000,000(1)
Rickard Rakell	3,600,000(2)
James Howard	3,600,000(1)
Robin Lehner	3,500,000(3)
Evgeni Dadonov	3,100,000(2)
Niklas Hjalmarsson	2,750,000(4)
Leo Komarov	1,850,000(4)
Brian Dumoulin	1,750,000(2)
Pierre-Edouard Bellema	1,600,000(3)
Jordie Benn	1,300,000(1)
Roope Hintz	1,001,000(3)
Cedric Paquette	1,000,000(1)
Alexandre Texier	751,000(3)
Deryk Engelland	700,000(1)
Ryan Graves	451,000(3)
Anthony Greco	451,000(3)
Steven Fogarty	451,000(2)

Farm Payroll

Thomas Hickey	310,000(2)
Trevor Daley	180,000(4)
Matt Read	175,000(3)
Riley Nash	175,000(4)
Chris Breen	160,000(4)
Matt Irwin	150,000(3)
Andreas Martinsen	150,000(4)
Cody Goloubef	120,000(3)
Nathan Gerbe	117,500(3)
Ben Street	110,000(1)
Harry Zolnierczyk	110,000(1)
Steve Bernier	101,000(3)
Brian Gibbons	99,000(2)
Carter Camper	97,500(1)
Pavel Francouz	75,100(3)
Zach Trotman	75,000(1)
Thomas McCollum	66,000(1)

Rangers

Arena	Madison Square Garden
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$3,513,200
Home Games Remaining	0
Avg. Attendance	13,780
Avg. Revenue/Game	$992,220
Projected Revenue	$0,000

Expenses

Pro Payroll	$43,007,000
Farm Payroll	$1,181,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$541,928
Projected Expenses	$0,000
Projected Balance	$3,513,200

Salary Commitment

Year: 2019	$44,188,100
Year: 2020	$36,650,100
Year: 2021	$23,016,100
Year: 2022	$9,341,100

Pro Payroll

Evgeni Malkin	7,500,000(2)
Oliver Ekman-Larsson	4,925,000(4)
Tukka Rask	4,900,000(3)
Reilly Smith	4,000,000(4)
Jonathan Marchessault	3,900,000(3)
Sami Vatanen	3,125,000(3)
Mark Staal	2,500,000(1)
Jonathan Ericsson	2,200,000(1)
Keith Kinkaid	1,200,000(2)
Johan Larsson	1,100,000(1)
Dylan Sikura	1,001,000(2)
Cameron Gaunce	850,000(2)
Pontus Aberg	751,000(1)
Brad Hunt	750,000(2)
Seth Helgeson	750,000(3)
Paul Carey	700,000(2)
Gustav Olofsson	600,000(3)
Colby Cave	451,000(2)
Jean-Sebastien Dea	451,000(1)
William Carrier	451,000(1)
Morgan Klimchuk	451,000(2)
Justin Kloos	451,000(2)

Farm Payroll

Paul Thompson	155,000(4)
Brad Theissen	150,000(4)
Tomas Jurco	150,000(2)
Jordan Weal	130,000(2)
Cory Conacher	102,000(3)
Jordan Nolan	101,000(4)
Kevin Porter	100,000(3)
Corey Tropp	99,000(3)
Brian Strait	99,000(3)
Seth Griffith	85,000(1)
Cole Schneider	10,100(4)

Devils

Arena	Continental Airlines Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$1,024,297
Home Games Remaining	0
Avg. Attendance	17,570
Avg. Revenue/Game	$1,264,891
Projected Revenue	$0,000

Expenses

Pro Payroll	$60,204,000
Farm Payroll	$461,400
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$742,871
Projected Expenses	$0,000
Projected Balance	$1,024,297

Salary Commitment

Year: 2019	$60,665,400
Year: 2020	$38,317,300
Year: 2021	$19,791,100
Year: 2022	$7,146,000

Pro Payroll

David Krejci	4,850,000(1)
Anders Lee	4,500,000(4)
Frederik Andersen	4,250,000(2)
Ryan McDonagh	4,100,000(3)
Mika Zibanejad	4,000,000(1)
Shayne Gostisbehere	3,800,000(2)
Brendan Gallagher	3,350,000(1)
Jared Spurgeon	3,250,000(3)
Zdeno Chara	3,250,000(2)
Lars Eller	3,000,000(3)
Max Domi	3,000,000(2)
Justin Williams	2,950,000(1)
Carter Hutton	2,500,000(2)
Richard Panik	2,500,000(4)
Casey Cizikas	2,200,000(3)
Chris Tierney	1,650,000(1)
Erik Gustafsson	1,500,000(1)
Conor Sheary	1,500,000(1)
Ivan Provorov	1,001,000(1)
Alex DeBrincat	1,001,000(2)
Jakub Vrana	751,000(1)
Artturi Lehkonen	751,000(1)
Troy Grosenick	550,000(2)

Farm Payroll

Michael Paliotta	91,000(4)
Louis Belpedio	75,100(2)
Jamie Devane	55,000(2)
Turner Elson	55,000(4)
Brendan Woods	50,000(3)
Mackenzie Weegar	45,100(1)
Nico Sturm	45,100(3)
Dominic Toninato	45,100(2)

Islanders

Arena	Veterans' Memorial Coliseum
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$2,663,655
Home Games Remaining	0
Avg. Attendance	13,997
Avg. Revenue/Game	$1,007,849
Projected Revenue	$0,000

Expenses

Pro Payroll	$38,234,000
Farm Payroll	$761,700
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$478,606
Projected Expenses	$0,000
Projected Balance	$2,663,655

Salary Commitment

Year: 2019	$38,995,700
Year: 2020	$35,620,600
Year: 2021	$21,762,300
Year: 2022	$12,400,000

Pro Payroll

Elias Lindholm	4,250,000(2)
T.J. Brodie	4,150,000(4)
Bo Horvat	3,500,000(2)
Josh Morrissey	3,250,000(3)
Wayne Simmonds	3,250,000(4)
Josh Manson	2,750,000(3)
Yanni Gourde	2,000,000(4)
Andrew Shaw	1,675,000(3)
Kevan Miller	1,500,000(2)
Adam Pelech	1,500,000(4)
Markus Granlund	1,500,000(4)
Jake Virtanen	1,250,000(2)
Daniel Sprong	1,100,000(2)
Tyson Jost	1,001,000(1)
Juuso Valimaki	1,001,000(3)
Anthony Cirelli	1,001,000(2)
Nico Hischier	1,001,000(2)
Mark Jankowski	751,000(1)
Aaron Dell	451,000(1)
Jeremy Lauzon	451,000(3)
Spencer Martin	451,000(1)
David Rittich	451,000(1)

Farm Payroll

Tyler Wotherspoon	91,000(2)
Justin Bailey	82,500(1)
Hunter Shinkaruk	82,500(1)
Jaret Anderson-Dolan	75,100(3)
Nicolas Roy	75,100(2)
Gabriel Dumont	70,000(3)
Ryan Bourque	60,000(1)
Andreas Englund	45,100(1)
Kevin Stenlund	45,100(3)
Josh Currie	45,100(3)
Calle Rosen	45,100(2)
Jack Rodewald	45,100(2)

Flyers

Arena	First Union Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$4,313,162
Home Games Remaining	0
Avg. Attendance	17,403
Avg. Revenue/Game	$1,253,124
Projected Revenue	$0,000

Expenses

Pro Payroll	$65,852,000
Farm Payroll	$1,558,900
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$825,133
Projected Expenses	$0,000
Projected Balance	$4,313,162

Salary Commitment

Year: 2019	$67,410,900
Year: 2020	$37,799,100
Year: 2021	$22,250,200
Year: 2022	$10,705,000

Pro Payroll

Vladimir Tarasenko	6,600,000(1)
PK Subban	5,750,000(1)
Ryan O'Reilly	5,500,000(4)
Gabriel Landeskog	5,250,000(1)
Devan Dubnyk	5,000,000(4)
Erik Johnson	4,000,000(3)
John Klingberg	4,000,000(2)
Viktor Arvidsson	3,600,000(2)
Travis Zajac	3,400,000(1)
Ron Hainsey	2,600,000(2)
Brady Skjei	2,500,000(2)
Juuse Saros	2,500,000(3)
Brock Nelson	2,100,000(1)
Kasperi Kapanen	2,000,000(3)
Phillip Danault	1,900,000(1)
Bryan Rust	1,600,000(1)
Linus Ullmark	1,500,000(2)
Zegmus Girgensons	1,400,000(3)
Matt Calvert	1,400,000(1)
Derek Grant	1,250,000(3)
Brandon Montour	1,001,000(1)
Jake Debrusk	1,001,000(2)

Farm Payroll

Joonas Korpisalo	150,000(3)
Melker Karlsson	125,000(4)
Joe Morrow	125,000(1)
Sonny Milano	125,000(3)
Scott Wilson	95,000(1)
Brendan Gaunce	85,000(2)
Christopher Gibson	80,000(4)
Jake Dotchin	75,100(1)
Alex Iafallo	75,100(2)
Karson Kuhlman	75,100(3)
Rinat Valiev	52,500(2)
Zach Sanford	45,100(1)
Marcus Nutivaara	45,100(1)
Jonny Brodzinski	45,100(1)
Peter Cehlarik	45,100(1)
Nelson Nogier	45,100(1)
Matt Grzelcyk	45,100(1)
C.J. Smith	45,100(1)
Colin Blackwell	45,100(3)
Vinni Lettieri	45,100(2)
Andreas Borgman	45,100(2)
Travis Boyd	45,100(2)

Penguins

Arena	Civic Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$310,666
Home Games Remaining	0
Avg. Attendance	14,035
Avg. Revenue/Game	$1,010,641
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,003,000
Farm Payroll	$899,600
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$489,666
Projected Expenses	$0,000
Projected Balance	$310,666

Salary Commitment

Year: 2019	$39,902,600
Year: 2020	$28,551,500
Year: 2021	$15,131,500
Year: 2022	$5,160,000

Pro Payroll

Tyler Johnson	3,750,000(3)
Artem Anisimov	3,600,000(2)
Simeon Varlamov	3,250,000(1)
Alex Killorn	2,900,000(3)
Jason Zucker	2,900,000(1)
Cody Ceci	2,750,000(2)
Ryan Murray	2,500,000(2)
Phillip Grubauer	2,500,000(4)
Darren Helm	2,200,000(3)
Nick Holden	1,750,000(1)
Patrik Nemeth	1,350,000(4)
Tyler Pitlick	1,250,000(4)
Vincent Hinostroza	1,250,000(2)
Xavier Ouellet	1,250,000(1)
Loui Eriksson	1,150,000(2)
Jordan Martinook	1,000,000(1)
Nick Shore	950,000(2)
Brenden Dillon	850,000(2)
Josh Archibald	500,000(1)
Blake Coleman	451,000(1)
Josh Teves	451,000(3)
Philip Holm	451,000(3)

Farm Payroll

Richard Bachman	150,000(1)
Tyler Graovac	85,000(3)
Andrew MacWilliam	75,000(2)
Julian Melchiori	75,000(2)
Nathan Paetsch	75,000(2)
Tommy Cross	75,000(3)
Cody McLeod	72,500(2)
Erik Condra	72,500(2)
Alex Grenier	60,000(4)
Mark Letestu	59,500(3)
John McCarthy	55,000(1)
Joseph Cramarossa	45,100(1)

Panthers

Arena	National Car Rental Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$5,390,632
Home Games Remaining	0
Avg. Attendance	16,214
Avg. Revenue/Game	$1,167,539
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,753,000
Farm Payroll	$1,227,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$649,149
Projected Expenses	$0,000
Projected Balance	$5,390,632

Salary Commitment

Year: 2019	$52,980,200
Year: 2020	$31,566,600
Year: 2021	$18,200,300
Year: 2022	$3,910,000

Pro Payroll

Sean Couturier	4,350,000(3)
Kevin Shattenkirk	4,250,000(3)
Jonathan Huberdeau	4,250,000(2)
Bryan Little	4,200,000(1)
Jeff Skinner	3,900,000(1)
Kyle Palmieri	3,850,000(4)
Justin Faulk	3,750,000(2)
Jaroslav Halak	3,250,000(1)
Jaden Schwartz	3,250,000(1)
Dmitry Orlov	3,100,000(3)
Anton Khudobin	2,400,000(3)
Kris Russell	2,350,000(1)
Colton Sissons	1,500,000(2)
Tyler Ennis	1,500,000(2)
Colton Sceviour	1,200,000(2)
David Backes	1,100,000(1)
Jason Spezza	1,100,000(1)
Nikita Zaitsev	1,001,000(1)
Charlie McAvoy	1,001,000(2)
Danton Heinen	451,000(1)

Farm Payroll

Trevor Van Riemsdyk	218,900(1)
Calvin Pickard	145,000(1)
Dennis Cholowski	100,100(3)
Cal O'Reilly	97,500(1)
Frank Corrado	90,000(1)
Samuel Blais	75,100(2)
Garrett Wilson	70,000(1)
Kyle Rau	60,000(4)
Andy Miele	50,000(1)
Sam Carrick	50,000(1)
Riley Barber	45,100(1)
Brogan Rafferty	45,100(3)
Dennis Gilbert	45,100(3)
Joseph Labate	45,100(1)
John Gilmour	45,100(2)
Kurtis MacDermid	45,100(2)

Capitals

Arena	MCI Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$2,326,066
Home Games Remaining	0
Avg. Attendance	17,267
Avg. Revenue/Game	$1,243,287
Projected Revenue	$0,000

Expenses

Pro Payroll	$57,450,000
Farm Payroll	$1,161,900
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$717,828
Projected Expenses	$0,000
Projected Balance	$2,326,066

Salary Commitment

Year: 2019	$58,611,900
Year: 2020	$47,780,200
Year: 2021	$17,897,600
Year: 2022	$11,152,500

Pro Payroll

T.J. Oshie	7,000,000(4)
Marc-Andre Fleury	5,250,000(3)
Eric Staal	4,950,000(1)
Patrice Bergeron	4,950,000(2)
Ryan Nugent-Hopkins	4,400,000(2)
Brad Marchand	4,000,000(1)
Torey Krug	4,000,000(2)
Jeff Petry	3,000,000(2)
Jay Bouwmeester	2,500,000(2)
Jack Johnson	2,050,000(4)
Brent Seabrook	2,050,000(4)
Jean Gabriel Pageau	2,000,000(2)
Craig Smith	1,950,000(2)
Ian Cole	1,750,000(2)
Zack Smith	1,600,000(1)
Scott Laughton	1,500,000(2)
Cal Clutterbuck	1,350,000(2)
Michael Hutchinson	1,100,000(3)
Paul Byron	1,100,000(2)
Troy Brouwer	950,000(2)

Farm Payroll

Vladimir Sobotka	225,000(3)
Carl Gunnarsson	150,000(2)
Matt Hunwick	125,000(3)
Anton Forsberg	120,000(2)
Michael Haley	117,500(2)
Steven Kampfer	80,000(1)
Kevin Czuczman	60,000(1)
Kurtis Gabriel	52,500(4)
Cameron Schilling	51,500(1)
Blake Speers	45,100(1)
Blake Lizotte	45,100(3)
Anton Blidh	45,100(1)
Ryan Lomberg	45,100(2)

Lightning

Arena	Ice Palace
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$4,158,228
Home Games Remaining	0
Avg. Attendance	17,644
Avg. Revenue/Game	$1,270,393
Projected Revenue	$0,000

Expenses

Pro Payroll	$59,054,000
Farm Payroll	$731,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$732,135
Projected Expenses	$0,000
Projected Balance	$4,158,228

Salary Commitment

Year: 2019	$59,785,100
Year: 2020	$28,996,500
Year: 2021	$7,770,400
Year: 2022	$7,590,000

Pro Payroll

Tyler Seguin	6,100,000(1)
Taylor Hall	6,000,000(2)
Brent Burns	5,500,000(1)
Henrik Lundqvist	4,750,000(2)
Ryan Ellis	4,000,000(4)
Evgeny Kuznetsov	4,000,000(1)
Ryan Miller	4,000,000(1)
Jordan Staal	3,500,000(4)
Tomas Hertl	3,000,000(2)
Roman Polak	2,700,000(1)
Mikkel Boedker	2,600,000(1)
Danny DeKeyser	2,500,000(1)
Ilya Kovalchuk	2,500,000(2)
Radek Faksa	1,500,000(2)
Nate Schmidt	1,300,000(2)
Jason Dickinson	1,100,000(2)
Sebastian Aho	1,001,000(1)
Pierre-Luc Dubois	1,001,000(2)
Zach Werenski	1,001,000(1)
Travis Konecny	1,001,000(1)

Farm Payroll

Christian Dvorak	100,100(1)
Tom Kuhnhackl	90,000(4)
Ian McCoshen	75,100(1)
Sebastian Aho	75,100(2)
Vladislav Kamenev	75,100(1)
Jacob Middleton	45,100(3)
Zack MacEwen	45,100(3)
Kole Sherwood	45,100(3)
Ben Gleason	45,100(3)
Zane McIntyre	45,100(1)
A.J. Greer	45,100(1)
Anton Lindholm	45,100(1)

Hurricanes

Arena	Raleigh Entertainment Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$1,112,371
Home Games Remaining	0
Avg. Attendance	13,152
Avg. Revenue/Game	$947,013
Projected Revenue	$0,000

Expenses

Pro Payroll	$34,309,000
Farm Payroll	$564,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$428,332
Projected Expenses	$0,000
Projected Balance	$1,112,371

Salary Commitment

Year: 2019	$34,873,200
Year: 2020	$27,365,200
Year: 2021	$12,855,000
Year: 2022	$0,000

Pro Payroll

Braden Holtby	4,750,000(2)
Sean Monahan	4,500,000(2)
Jake Gardiner	4,000,000(3)
Kyle Turris	3,750,000(3)
Mikael Backlund	3,600,000(2)
Brian Elliot	2,850,000(1)
Rich Clune	1,300,000(2)
Robert Bortuzzo	1,200,000(1)
Tim Schaller	1,100,000(3)
Jakob Chychrun	1,001,000(1)
Rasmus Dahlin	1,001,000(3)
Brett Kulak	900,000(3)
Joakim Nordstrom	900,000(1)
Michael McLeod	751,000(3)
Marcus Sorensen	451,000(1)
Austin Czarnik	451,000(1)
Gemel Smith	451,000(1)
Trent Frederic	451,000(3)
Jacob Nilsson	451,000(3)
William Borgen	451,000(3)

Farm Payroll

Colin McDonald	130,000(2)
T.J. Brennan	110,000(2)
Jared Coreau	99,000(1)
Daniel Brickley	75,100(2)
Dylan McIlrath	55,000(1)
Michael Mersch	50,000(1)
Alex Broadhurst	45,100(2)

Red Wings

Arena	Joe Louis Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$2,163,296
Home Games Remaining	0
Avg. Attendance	15,299
Avg. Revenue/Game	$1,101,575
Projected Revenue	$0,000

Expenses

Pro Payroll	$54,057,000
Farm Payroll	$1,230,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$677,280
Projected Expenses	$0,000
Projected Balance	$2,163,296

Salary Commitment

Year: 2019	$55,287,000
Year: 2020	$39,307,900
Year: 2021	$18,815,600
Year: 2022	$100,000

Pro Payroll

Alex Pieterangelo	5,750,000(2)
Jonathan Quick	4,300,000(2)
Andrei Vasilevskiy	4,000,000(1)
Paul Stastny	4,000,000(1)
William Nylander	3,650,000(3)
Nick Bonino	3,600,000(3)
Tyler Bozak	3,500,000(2)
Adam Larsson	3,250,000(3)
Shea Theodore	3,250,000(3)
Jaccob Slavin	3,250,000(3)
Charlie Coyle	2,700,000(1)
Brett Pesce	1,750,000(2)
Zach Hyman	1,750,000(1)
Joel Armia	1,200,000(2)
Travis Dermott	1,001,000(2)
Mitch Marner	1,001,000(1)
Auston Matthews	1,001,000(1)
Brandon Carlo	1,001,000(1)
Jesper Bratt	1,001,000(2)
Chandler Stephenson	1,000,000(3)
Nick Cousins	900,000(2)
Andreas Johnsson	751,000(2)
Ondrej Kase	451,000(1)

Farm Payroll

Mike Condon	120,000(3)
Michael Rasmussen	100,100(3)
Christian Folin	100,000(4)
Reid Boucher	91,500(2)
Frederick Gauthier	90,000(3)
Chris Bigras	82,500(2)
Hudson Fasching	82,500(3)
Joey Anderson	75,100(3)
Jon Gillies	75,100(1)
Alex Kerfoot	75,100(2)
Curtis McKenzie	67,500(3)
Justin Holl	45,100(2)
Juuso Riikola	45,100(3)
Antti Suomela	45,100(3)
Sheldon Rempal	45,100(3)
Joe Hicketts	45,100(2)
Radim Simek	45,100(3)

Blackhawks

Arena	United Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$184,640
Home Games Remaining	0
Avg. Attendance	14,951
Avg. Revenue/Game	$1,076,538
Projected Revenue	$0,000

Expenses

Pro Payroll	$54,457,000
Farm Payroll	$560,800
Prospect Fees	$0,000
Coach	$273,500
Games Remaining	0
Total Game Expenses	$674,284
Projected Expenses	$0,000
Projected Balance	$184,640

Salary Commitment

Year: 2019	$55,017,800
Year: 2020	$35,473,600
Year: 2021	$15,132,400
Year: 2022	$8,365,000

Pro Payroll

Anze Kopitar	7,000,000(1)
Dustin Byfuglien	5,200,000(2)
Evander Kane	4,250,000(4)
Mikael Granlund	4,250,000(1)
Martin Jones	4,250,000(2)
Hampus Lindholm	3,600,000(2)
Noah Hanifin	3,250,000(3)
Jonas Brodin	3,050,000(4)
Darnell Nurse	3,000,000(2)
Alex Stalock	1,950,000(2)
Eric Gudbranson	1,650,000(3)
Sven Baertschi	1,600,000(1)
Frank Vatrano	1,500,000(2)
Sam Bennett	1,400,000(1)
Oliver Bjorkstrand	1,250,000(1)
Kyle Connor	1,001,000(1)
Matthew Tkachuk	1,001,000(1)
Chris Wagner	1,000,000(4)
Brock McGinn	1,000,000(1)
Warren Foegele	751,000(2)
Chad Ruhwedel	700,000(3)
Kevin Rooney	451,000(1)
Joey Daccord	451,000(3)
Martin Frk	451,000(1)
Ryan Kuffner	451,000(3)

Farm Payroll

Urho Vaakanainen	100,100(3)
Jimmy Schuldt	75,100(3)
Byron Froese	65,000(4)
Patrick Brown	50,000(1)
Paul LaDue	45,100(1)
Tucker Poolman	45,100(2)
Joel L'Esperance	45,100(3)
Mike Vecchione	45,100(1)
Joseph Gambardella	45,100(3)
Dakota Mermis	45,100(2)

Blues

Arena	Kiel Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$1,718,873
Home Games Remaining	0
Avg. Attendance	18,555
Avg. Revenue/Game	$1,336,037
Projected Revenue	$0,000

Expenses

Pro Payroll	$67,551,000
Farm Payroll	$1,090,800
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$840,144
Projected Expenses	$0,000
Projected Balance	$1,718,873

Salary Commitment

Year: 2019	$68,641,800
Year: 2020	$46,050,400
Year: 2021	$25,945,300
Year: 2022	$12,855,000

Pro Payroll

Drew Doughty	6,500,000(4)
Claude Giroux	6,000,000(3)
Blake Wheeler	5,250,000(1)
Max Pacioretty	5,000,000(2)
Keith Yandle	4,700,000(4)
Ben Bishop	4,500,000(1)
Josh Bailey	4,500,000(3)
Joe Thornton	4,000,000(2)
James van Riemsdyk	3,750,000(1)
Jake Muzzin	3,500,000(1)
Craig Anderson	3,250,000(2)
Colton Parayko	3,000,000(2)
Mathieu Perreault	2,500,000(2)
Alexander Steen	2,250,000(3)
Jake McCabe	2,150,000(1)
Brian Boyle	2,000,000(2)
Dylan DeMelo	1,600,000(4)
Marcus Foligno	1,400,000(1)
Luke Glendening	1,250,000(1)
Carter Rowney	451,000(1)

Farm Payroll

Karl Alzner	280,000(2)
Michael Raffl	175,000(3)
Dale Weise	100,000(1)
Zach Senyshyn	75,100(3)
Oscar Dansk	75,100(2)
Jordan Szwarz	60,000(1)
Casey Nelson	55,000(4)
Michael Kapla	45,100(1)
T.J. Tynan	45,100(1)
Mike Liambas	45,100(1)
Mackenzie MacEachern	45,100(3)
Nick Baptiste	45,100(1)
Adam Johnson	45,100(3)

Predators

Arena	Nashville Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$5,442,159
Home Games Remaining	0
Avg. Attendance	13,568
Avg. Revenue/Game	$976,779
Projected Revenue	$0,000

Expenses

Pro Payroll	$43,559,000
Farm Payroll	$735,900
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$543,230
Projected Expenses	$0,000
Projected Balance	$5,442,159

Salary Commitment

Year: 2019	$44,294,900
Year: 2020	$14,796,400
Year: 2021	$4,645,200
Year: 2022	$4,500,000

Pro Payroll

Dylan Larkin	4,500,000(4)
Connor Hellebuyck	3,750,000(2)
Tyler Toffoli	3,300,000(1)
Dougie Hamilton	3,250,000(1)
J.T. Miller	3,000,000(1)
Aaron Ekblad	2,900,000(1)
Alec Martinez	2,850,000(1)
Nino Niederreiter	2,750,000(1)
Tom Wilson	2,600,000(2)
Alexander Wennberg	2,100,000(1)
Brendan Smith	2,000,000(2)
Ryan Strome	1,600,000(1)
Pavel Zacha	1,400,000(1)
Andrew Copp	1,200,000(2)
Jake Guentzel	1,001,000(1)
Evgeny Svechnikov	1,001,000(1)
Anthony DeAngelo	751,000(1)
Pavel Buchnevich	751,000(1)
Troy Stecher	751,000(1)
Jacob Larsson	751,000(1)
Collin Delia	451,000(2)
Tyler Bertuzzi	451,000(1)
Frederick Gaudreau	451,000(1)

Farm Payroll

Alex Nylander	100,100(1)
Evan Bouchard	100,100(3)
Eric Comrie	100,000(1)
Josh Ho Sang	75,100(1)
Brendan Perlini	75,100(1)
Trevor Carrick	60,000(2)
John Hayden	45,100(1)
Ryan Johnston	45,100(2)
Logan O�Connor	45,100(3)
Dryden Hunt	45,100(2)
Nick Lappin	45,100(1)

Ducks

Arena	Arrowhead Pond
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$1,526,322
Home Games Remaining	0
Avg. Attendance	11,671
Avg. Revenue/Game	$840,253
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,921,000
Farm Payroll	$1,451,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$397,833
Projected Expenses	$0,000
Projected Balance	$1,526,322

Salary Commitment

Year: 2019	$37,172,300
Year: 2020	$26,661,200
Year: 2021	$8,915,600
Year: 2022	$4,600,000

Pro Payroll

Cory Schneider	4,800,000(1)
Milan Lucic	4,250,000(2)
Marcus Johansson	3,600,000(2)
Colin Miller	3,500,000(4)
Michael Frolik	3,000,000(2)
Connor Murphy	2,000,000(1)
Zack Kassian	1,450,000(2)
Mirco Mueller	1,210,000(1)
Martin Marincin	1,200,000(2)
Filip Chytil	1,001,000(2)
Elias Pettersson	1,001,000(3)
Brett Howden	1,001,000(3)
Taro Hirose	1,001,000(3)
Brandon Davidson	1,000,000(4)
Mattias Janmark	825,000(1)
Mike Reilly	825,000(1)
Troy Terry	751,000(2)
Charlie Lindgren	600,000(2)
Kalle Kossila	451,000(1)
Christian Jaros	451,000(2)
Oscar Fantenberg	451,000(2)
Giovanni Fiore	451,000(2)
Kevin Boyle	451,000(3)
Matt Luff	451,000(3)

Farm Payroll

Chris Mueller	130,000(2)
Brett Ritchie	121,000(1)
Mark Dano	121,000(1)
Lias Andersson	100,100(2)
Henrik Borgstrom	100,100(2)
Filip Zadina	100,100(3)
Dominik Kahun	100,100(3)
Mark Barberio	100,000(4)
Michael Sgarbossa	83,000(1)
Gabriel Carlsson	75,100(1)
Haydn Fleury	75,100(2)
Lawrence Pilut	75,100(3)
Josh Brown	45,100(3)
Carson Soucy	45,100(2)
Tanner Fritz	45,100(2)
Ben Sexton	45,100(2)
Tyler Lewington	45,100(3)
Brett Seney	45,100(3)

Sharks

Arena	San Jose Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	-$2,047,586
Home Games Remaining	0
Avg. Attendance	17,341
Avg. Revenue/Game	$1,248,516
Projected Revenue	$0,000

Expenses

Pro Payroll	$52,906,000
Farm Payroll	$675,300
Prospect Fees	$0,000
Coach	$249,000
Games Remaining	0
Total Game Expenses	$656,467
Projected Expenses	$0,000
Projected Balance	-$2,047,586

Salary Commitment

Year: 2019	$53,581,300
Year: 2020	$49,830,200
Year: 2021	$27,422,100
Year: 2022	$9,520,000

Pro Payroll

Alex Ovechkin	7,950,000(2)
Artemi Panarin	5,650,000(4)
Mathew Dumba	4,000,000(3)
Cam Fowler	4,000,000(3)
Nick Leddy	3,800,000(4)
Mike Hoffman	3,700,000(2)
Vincent Trocheck	3,500,000(2)
Ryan Pulock	3,200,000(3)
Jake Allen	2,900,000(2)
Thomas Greiss	2,650,000(3)
Ryan Dzingel	1,750,000(1)
Brayden McNabb	1,700,000(2)
Alex Petrovic	1,600,000(3)
Mathew Barzal	1,001,000(1)
Drake Batherson	1,001,000(3)
Anthony Bitetto	900,000(3)
Dominik Simon	900,000(2)
Anders Bjork	751,000(2)
Michael Chaput	600,000(1)
Kiefer Sherwood	451,000(3)
Michael Dal Colle	451,000(2)
Danick Martel	451,000(2)

Farm Payroll

Brett Sutter	105,000(1)
Mackenzie Blackwood	100,100(3)
Matt Puempel	90,500(1)
Logan Shaw	70,000(4)
Dean Kukan	60,000(2)
Keegan Lowe	55,000(1)
Liam O'Brien	54,500(1)
Tanner Kero	50,000(1)
Alex Lyon	45,100(2)
Ben Thomson	45,100(1)

Kings

Arena	Staples Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$2,061,394
Home Games Remaining	0
Avg. Attendance	13,399
Avg. Revenue/Game	$964,725
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,934,000
Farm Payroll	$1,070,600
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$478,715
Projected Expenses	$0,000
Projected Balance	$2,061,394

Salary Commitment

Year: 2019	$39,004,600
Year: 2020	$27,135,600
Year: 2021	$16,765,300
Year: 2022	$5,160,000

Pro Payroll

Nick Foligno	3,600,000(1)
Nikolaj Ehlers	3,250,000(3)
David Savard	2,950,000(2)
James Reimer	2,750,000(2)
Justin Braun	2,750,000(2)
Brandon Sutter	2,250,000(3)
Joel Edmundson	2,100,000(4)
Colin Wilson	2,000,000(3)
Martin Hanzal	1,600,000(2)
Erik Haula	1,500,000(1)
Josh Anderson	1,500,000(1)
Nick Ritchie	1,500,000(4)
Antoine Roussel	1,500,000(1)
Jamie Oleksiak	1,450,000(4)
Brandon Pirri	1,380,000(3)
Nikolay Goldobin	1,250,000(3)
Timo Meier	1,001,000(1)
Malcolm Subban	1,000,000(1)
Alex Biega	950,000(3)
Anthony Stolarz	751,000(1)
Robbie Russo	451,000(1)
Rasmus Andersson	451,000(1)

Farm Payroll

Dmitry Kulikov	210,000(3)
Trevor Lewis	120,000(3)
Beau Bennett	115,000(1)
Eeli Tolvanen	100,100(2)
Garret Sparks	100,000(2)
Christian Djoos	75,100(2)
Max Jones	75,100(3)
Rem Pitlick	75,100(3)
Markus Hannikainen	55,000(4)
Tomas Nosek	55,000(4)
Patrick Russell	45,100(3)
Kyle Criscuolo	45,100(2)

Coyotes

Arena	America West Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$932,566
Home Games Remaining	0
Avg. Attendance	9,126
Avg. Revenue/Game	$657,153
Projected Revenue	$0,000

Expenses

Pro Payroll	$20,840,000
Farm Payroll	$1,275,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$272,746
Projected Expenses	$0,000
Projected Balance	$932,566

Salary Commitment

Year: 2019	$22,115,200
Year: 2020	$13,688,100
Year: 2021	$12,488,100
Year: 2022	$3,225,000

Pro Payroll

Patrick Maroon	2,400,000(1)
Dustin Tokarski	2,250,000(3)
Andrew Ladd	2,100,000(3)
Brandon Manning	1,750,000(4)
Matt Beleskey	1,400,000(1)
Kenneth Agonstino	1,210,000(3)
Valeri Nichuskin	1,100,000(1)
Dalton Prout	1,000,000(3)
Nic Dowd	975,000(4)
Steve Oleksy	900,000(1)
Maxime Lajoie	751,000(3)
Brett Gallant	700,000(2)
Joel Hanley	500,000(1)
Alan Quine	500,000(4)
Kevin Gravel	500,000(1)
Chase de Leo	500,000(1)
Taylor Leier	500,000(2)
Gustav Forsling	451,000(1)
Landon Bow	451,000(3)
Matt Benning	451,000(1)
Riley Stillman	451,000(3)

Farm Payroll

Andrew Hammond	225,000(3)
Sam Gagner	185,000(3)
Matt Moulson	180,000(1)
Ryan Callahan	175,000(3)
Dan Hamhuis	150,000(3)
Matt Tennyson	150,000(3)
Brad Malone	120,000(3)
Clark Bishop	45,100(3)
Dillon Simpson	45,100(1)

Oilers

Arena	Reunion Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$1,850,348
Home Games Remaining	0
Avg. Attendance	19,649
Avg. Revenue/Game	$1,414,640
Projected Revenue	$0,000

Expenses

Pro Payroll	$75,401,000
Farm Payroll	$532,800
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$929,071
Projected Expenses	$0,000
Projected Balance	$1,850,348

Salary Commitment

Year: 2019	$75,933,800
Year: 2020	$40,563,600
Year: 2021	$25,077,300
Year: 2022	$16,807,500

Pro Payroll

Patrick Kane	6,750,000(4)
Jamie Benn	6,750,000(1)
Ryan Suter	5,500,000(1)
Mikko Koivu	5,000,000(1)
Ryan Johansen	4,500,000(2)
John Carlson	4,300,000(2)
Alexander Edler	4,250,000(1)
James Neal	4,250,000(3)
Chris Kreider	4,000,000(4)
Mats Zuccarello	4,000,000(4)
Oscar Klefbom	3,800,000(3)
Leon Draisaitl	3,750,000(1)
Cam Atkinson	3,750,000(2)
Valtteri Filppula	2,950,000(1)
Andy Greene	2,750,000(1)
Radko Gudas	2,000,000(4)
Jonathan Bernier	1,850,000(1)
Riley Sheahan	1,700,000(1)
Darcy Kuemper	1,400,000(2)
Jordan Oesterle	950,000(2)
Oskar Sundqvist	750,000(1)
Ken Appleby	451,000(2)

Farm Payroll

Drake Caggiula	75,100(1)
Jakub Zboril	75,100(3)
Blake Pietila	57,500(4)
Nick Deslauriers	54,500(3)
Nathan Walker	45,100(2)
Dillon Heatherington	45,100(2)
David Kampf	45,100(2)
Ryan Lindgren	45,100(3)
Mark Friedman	45,100(3)
Denis Malgin	45,100(1)

Flames

Arena	Canadian Airlines Saddledome
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$1,788,510
Home Games Remaining	0
Avg. Attendance	15,487
Avg. Revenue/Game	$1,115,153
Projected Revenue	$0,000

Expenses

Pro Payroll	$45,259,000
Farm Payroll	$693,900
Prospect Fees	$0,000
Coach	$193,500
Games Remaining	0
Total Game Expenses	$562,761
Projected Expenses	$0,000
Projected Balance	$1,788,510

Salary Commitment

Year: 2019	$45,952,900
Year: 2020	$38,110,700
Year: 2021	$27,217,100
Year: 2022	$12,333,000

Pro Payroll

Jack Eichel	5,000,000(3)
John Gibson	4,500,000(2)
Alex Goligoski	3,650,000(2)
Cam Talbot	3,300,000(3)
Carl Soderberg	3,250,000(1)
Mike Green	3,250,000(4)
Chris Tanev	3,000,000(1)
Derek Ryan	2,650,000(4)
Patrick Marleau	2,500,000(2)
Michael Grabner	2,400,000(4)
Jesper Fast	2,250,000(4)
Brandon Dubinsky	1,500,000(3)
John Moore	1,375,000(3)
Kyle Clifford	1,100,000(4)
Gabriel Bourque	1,090,000(3)
Andrei Svechnikov	1,001,000(3)
Patrik Laine	1,001,000(1)
Brian Lashoff	990,000(3)
Barclay Goodrow	550,000(4)
Tim Heed	451,000(1)
Matt Roy	451,000(3)

Farm Payroll

Stefan Matteau	133,500(2)
Jarred Tinordi	132,000(3)
Nic Petan	83,000(4)
Phil Varone	65,000(2)
Carter Bancks	50,000(1)
Patrick Sieloff	50,000(4)
Maxime Lagace	45,100(2)
Rob O'Gara	45,100(1)
Josh Jacobs	45,100(3)
Sean Malone	45,100(1)

Stars

Arena	Skyreach Centre
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$867,597
Home Games Remaining	0
Avg. Attendance	17,544
Avg. Revenue/Game	$1,263,156
Projected Revenue	$0,000

Expenses

Pro Payroll	$67,276,000
Farm Payroll	$677,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$831,750
Projected Expenses	$0,000
Projected Balance	$867,597

Salary Commitment

Year: 2019	$67,953,500
Year: 2020	$51,596,300
Year: 2021	$24,446,100
Year: 2022	$11,000,000

Pro Payroll

John Tavares	6,500,000(2)
Nathan MacKinnon	6,500,000(4)
Pekka Rinne	4,950,000(1)
Roman Josi	4,950,000(3)
Logan Couture	4,750,000(2)
Brayden Schenn	4,500,000(4)
Filip Forsberg	4,500,000(3)
Rasmus Ristolainen	3,800,000(1)
William Karlsson	3,500,000(1)
Johnny Boychuk	3,000,000(2)
Anton Stralman	2,950,000(2)
David Perron	2,950,000(2)
Mike Stone	2,800,000(2)
Mark Pysyk	2,100,000(2)
Jay Beagle	2,000,000(1)
Vladislav Namestnikov	1,850,000(1)
Mikko Koskinen	1,800,000(3)
Brandon Tanev	1,300,000(3)
Austin Watson	1,000,000(2)
Miikka Salomaki	825,000(2)
Caleb Jones	751,000(3)

Farm Payroll

Matt Donovan	100,000(3)
Rocco Grimaldi	87,000(1)
Tye McGinn	80,000(1)
Tyler Gaudet	65,000(2)
Laurent Dauphin	60,000(2)
Andrew Agozzino	60,000(2)
Alexandar Georgiev	45,100(2)
Tyrell Goulbourne	45,100(2)
Antoine Bibeau	45,100(1)
Dan Renouf	45,100(1)
Brandon Gignac	45,100(3)

Avalanche

Arena	Pepsi Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$2,315,908
Home Games Remaining	0
Avg. Attendance	15,979
Avg. Revenue/Game	$1,150,517
Projected Revenue	$0,000

Expenses

Pro Payroll	$47,404,000
Farm Payroll	$812,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$591,051
Projected Expenses	$0,000
Projected Balance	$2,315,908

Salary Commitment

Year: 2019	$48,216,200
Year: 2020	$29,301,200
Year: 2021	$14,841,200
Year: 2022	$12,500,000

Pro Payroll

Jonathan Toews	6,500,000(4)
Matt Duchene	6,000,000(4)
Carey Price	5,500,000(2)
Travis Hamonic	3,500,000(2)
Brandon Saad	3,250,000(1)
Justin Abdelkader	3,000,000(1)
Alex Galchenyuk	3,000,000(1)
Calvin de Haan	2,150,000(1)
Bobby Ryan	1,750,000(2)
Ryan Hartman	1,600,000(1)
Corey Perry	1,500,000(2)
Anthony Duclair	1,400,000(1)
Greg Pateryn	1,250,000(2)
Nate Thompson	1,250,000(3)
Jacob de la Rose	1,100,000(1)
Mikhail Sergachev	1,001,000(1)
Miro Heiskanen	1,001,000(3)
Brendan Leipsic	900,000(2)
Laurent Brossoit	850,000(1)
Cristoval Nieves	451,000(1)
Michal Kempny	451,000(1)

Farm Payroll

Zac Dalpe	155,000(1)
Nathan Beaulieu	150,000(1)
Slater Koekkoek	120,000(1)
Jean-Francois Berube	65,000(1)
Luke Witkowski	65,000(1)
Mark Alt	60,000(2)
Anthony Peluso	55,000(1)
Chris Terry	52,000(1)
Nathan Bastian	45,100(3)
Sheldon Dries	45,100(3)

Canucks

Arena	General Motors Place
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$7,346,398
Home Games Remaining	0
Avg. Attendance	13,264
Avg. Revenue/Game	$954,955
Projected Revenue	$0,000

Expenses

Pro Payroll	$27,785,000
Farm Payroll	$675,600
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$350,129
Projected Expenses	$0,000
Projected Balance	$7,346,398

Salary Commitment

Year: 2019	$28,460,600
Year: 2020	$18,514,500
Year: 2021	$8,798,100
Year: 2022	$1,750,000

Pro Payroll

Jordan Eberle	4,500,000(3)
Nick Bjugstad	2,750,000(1)
Jordan Binnington	1,750,000(2)
Calle Jarnkrok	1,750,000(4)
Derek Forbort	1,700,000(1)
Scott Mayfield	1,400,000(2)
Louis Domingue	1,045,000(1)
Jimmy Vesey	1,001,000(1)
Travis Sanheim	1,001,000(2)
Alex Formenton	1,001,000(2)
Nolan Patrick	1,001,000(2)
Will Butcher	1,001,000(2)
Brady Tkachuk	1,001,000(3)
Denis Gurianov	751,000(1)
Adrian Kempe	751,000(1)
Neal Pionk	751,000(2)
Oskar Lindblom	751,000(2)
Rudolfs Balcers	751,000(3)
Max Veronneau	751,000(3)
Kevin Connauton	525,000(2)
Ben Harpur	500,000(1)
Lucas Wallmark	451,000(1)
Sean Kuraly	451,000(1)
Kevin Labanc	451,000(1)

Farm Payroll

Nate Prosser	110,000(2)
Chris Driedger	100,000(2)
Nick Paul	85,000(2)
Janne Kuokkanen	75,100(2)
Madison Bowey	75,100(2)
Fredrick Claesson	50,000(1)
Matt Lorito	45,100(1)
Matthew Highmore	45,100(2)
Christian Wolanin	45,100(2)
Christoffer Ehn	45,100(3)

Jets

Arena	Philips Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$4,562,610
Home Games Remaining	0
Avg. Attendance	12,217
Avg. Revenue/Game	$879,681
Projected Revenue	$0,000

Expenses

Pro Payroll	$26,941,000
Farm Payroll	$800,900
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$341,365
Projected Expenses	$0,000
Projected Balance	$4,562,610

Salary Commitment

Year: 2019	$27,741,900
Year: 2020	$21,587,900
Year: 2021	$8,132,500
Year: 2022	$1,500,000

Pro Payroll

Jonathan Drouin	3,250,000(2)
Derek Brassard	2,500,000(2)
Brett Connolly	1,750,000(1)
Andreas Athanasiou	1,750,000(2)
Matt Bartkowski	1,150,000(1)
Clayton Keller	1,001,000(1)
Carter Hart	1,001,000(3)
Adam Gaudette	1,001,000(2)
Robert Thomas	1,001,000(3)
Samuel Girard	1,001,000(2)
Dante Fabbro	1,001,000(3)
Sam Steel	1,001,000(3)
Maxime Comtois	1,001,000(3)
Matthew Martin	950,000(4)
Michael McCarron	825,000(2)
Alexandre Carrier	751,000(1)
Kyle Capobianco	751,000(2)
Sami Niku	751,000(2)
Nick Schmaltz	751,000(1)
Calvin Petersen	751,000(3)
Victor Mete	751,000(2)
Tristan Jarry	751,000(1)
Max McCormick	550,000(4)
Brett Lernout	500,000(2)
Alexandre Fortin	451,000(3)

Farm Payroll

Owen Tippett	100,100(2)
Logan Brown	100,100(2)
Kailer Yamamoto	100,100(2)
Dillon Dube	100,100(3)
Ryan Poehling	100,100(3)
Nick Merkley	75,100(2)
Victor Olofsson	75,100(3)
Jake Bean	75,100(3)
Cooper Marody	75,100(3)

Jackets

Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$3,802,705
Home Games Remaining	0
Avg. Attendance	14,095
Avg. Revenue/Game	$1,014,827
Projected Revenue	$0,000

Expenses

Pro Payroll	$39,056,000
Farm Payroll	$1,384,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$496,222
Projected Expenses	$0,000
Projected Balance	$3,802,705

Salary Commitment

Year: 2019	$40,440,200
Year: 2020	$26,400,900
Year: 2021	$22,521,700
Year: 2022	$9,631,500

Pro Payroll

Nicklas Backstrom	6,250,000(4)
Matt Murray	3,500,000(3)
Mark Stone	3,450,000(1)
Ondrej Palat	3,300,000(1)
Mattias Ekholm	3,250,000(3)
Andrew Cogliano	2,000,000(2)
Kyle Okposo	1,940,000(4)
Blake Comeau	1,850,000(3)
Braydon Coburn	1,750,000(1)
Olli Maatta	1,750,000(1)
Michael Del Zotto	1,660,000(3)
Adam Lowry	1,300,000(2)
Matthew Nieto	1,250,000(1)
Jesperi Kotkaniemi	1,001,000(3)
Evan Rodrigues	1,000,000(4)
Ben Chiarot	950,000(3)
Lawson Crouse	751,000(1)
Anthony Beauvillier	751,000(1)
Nick Jensen	451,000(1)
Robert Hagg	451,000(1)
Marcus Hogberg	451,000(3)

Farm Payroll

Kris Versteeg	146,000(2)
Yannic Weber	138,000(3)
Tobias Rieder	130,000(4)
Robbie Fabbri	125,000(4)
Filip Chlapik	75,100(2)
Joakim Ryan	75,100(2)
Luke Gazdic	66,000(4)
Noel Acciari	65,500(4)
Jayson Megna	57,500(2)
Daniel Carr	55,000(4)
Samuel Morin	45,100(1)
Luke Johnson	45,100(3)
Kaden Fulcher	45,100(3)
Erik Burgdoerfer	45,100(1)
Jaycob Megna	45,100(1)
Roland McKeown	45,100(2)
Nick Seeler	45,100(2)
Ashton Sautner	45,100(2)
Mario Kempe	45,100(2)
Eric Robinson	45,100(2)

Wild

Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$6,288,895
Home Games Remaining	0
Avg. Attendance	17,897
Avg. Revenue/Game	$1,288,728
Projected Revenue	$0,000

Expenses

Pro Payroll	$66,602,000
Farm Payroll	$1,752,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$836,635
Projected Expenses	$0,000
Projected Balance	$6,288,895

Salary Commitment

Year: 2019	$68,354,100
Year: 2020	$42,912,500
Year: 2021	$27,871,800
Year: 2022	$13,080,000

Pro Payroll

Duncan Keith	6,000,000(1)
Phil Kessel	5,750,000(3)
Mikko Rantanen	5,250,000(4)
Jakub Voracek	5,000,000(1)
Tyson Barrie	4,500,000(4)
Jacob Markstrom	4,000,000(3)
Derek Stepan	3,750,000(2)
Marc-Edouard Vlasic	3,500,000(2)
David Pastrnak	3,500,000(1)
Tomas Tatar	3,250,000(4)
Michael Matheson	2,750,000(3)
Ben Hutton	2,500,000(2)
Jason Demers	2,500,000(1)
Jakob Silfverberg	2,500,000(2)
Kevin Fiala	2,000,000(1)
Curtis McElhinney	1,900,000(1)
Brad Richardson	1,500,000(1)
Damon Severson	1,500,000(1)
Connor Brown	1,250,000(3)
Devin Shore	1,250,000(2)
Brayden Point	1,001,000(1)
Steve Santini	1,000,000(2)
Samuel Montembeault	451,000(3)

Farm Payroll

Andre Burakovsky	125,000(1)
Noah Juulsen	100,100(2)
Joel Eriksson Ek	100,100(1)
Luke Kunin	100,100(2)
Erik Brannstrom	100,100(3)
Tage Thompson	100,100(2)
Jordan Kyrou	100,100(3)
Ryan Carpenter	80,000(4)
Jack Roslovic	75,100(1)
Brendan Guhle	75,100(1)
Ivan Barbashev	75,100(1)
Adin Hill	75,100(2)
Brendan Lemieux	75,100(2)
Isac Lundestrom	75,100(3)
Jonas Siegenthaler	75,100(3)
Mason Appleton	75,100(3)
Carl Grundstrom	75,100(3)
Daniel O'Regan	45,100(1)
Tyler Motte	45,100(1)
Dylan Gambrell	45,100(2)
Shane Gersich	45,100(2)
Vitaly Abramov	45,100(3)
Michael Bunting	45,100(3)

Knights

Arena	T-Mobile Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	-$375,939
Home Games Remaining	0
Avg. Attendance	19,899
Avg. Revenue/Game	$1,432,662
Projected Revenue	$0,000

Expenses

Pro Payroll	$84,650,000
Farm Payroll	$1,079,400
Prospect Fees	$0,000
Coach	$300,000
Games Remaining	0
Total Game Expenses	$1,049,139
Projected Expenses	$0,000
Projected Balance	-$375,939

Salary Commitment

Year: 2019	$85,729,400
Year: 2020	$61,100,400
Year: 2021	$25,235,300
Year: 2022	$11,750,000

Pro Payroll

Connor McDavid	7,750,000(4)
Erik Karlsson	6,500,000(2)
Kris Letang	6,000,000(1)
Joe Pavelski	5,750,000(2)
Jeff Carter	5,500,000(3)
Mark Scheifele	5,250,000(2)
Corey Crawford	5,000,000(2)
Mark Giordano	5,000,000(1)
Sergei Bobrovsky	4,750,000(2)
Zach Parise	4,500,000(1)
Matt Niskanen	4,000,000(1)
Adam Henrique	3,500,000(2)
Patric Hornqvist	3,500,000(3)
Franz Nielsen	3,200,000(2)
Cody Eakin	3,100,000(4)
Dustin Brown	3,000,000(1)
Zach Bogosian	2,850,000(3)
Justin Schultz	1,700,000(2)
Alex Chiasson	1,500,000(3)
Ryan Kesler	1,400,000(1)
Garnet Hathaway	900,000(4)

Farm Payroll

Patrick Eaves	182,000(1)
Mark Borowiecki	170,000(2)
Ryan Sproul	99,000(1)
Phillip Di Giuseppe	82,500(1)
Zach Redmond	80,000(1)
Alex Nedeljkovic	75,100(1)
Jordan Schmaltz	75,100(1)
Anthony Richard	45,100(3)
Andrew Poturalski	45,100(1)
Valentin Zykov	45,100(1)
Remi Elie	45,100(1)
Ilya Lyubushkin	45,100(3)
Casey DeSmith	45,100(2)
Brady Keeper	45,100(3)

Email Address:	✓
Choose a Password:	✓
Password Again:	✓