Team Rosters

HBHL - Hanson Brothers Hockey League

Signup

Welcome Guest

HBHL1819 Team Finances

Financial Report

(As of Tuesday, Apr 9 2019)

Canadiens

Arena	Molson Centre
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	-$2,085,452
Home Games Remaining	0
Avg. Attendance	14,378
Avg. Revenue/Game	$1,035,215
Projected Revenue	$0,000

Expenses

Pro Payroll	$46,662,000
Farm Payroll	$886,900
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$582,913
Projected Expenses	$0,000
Projected Balance	-$2,085,452

Salary Commitment

Year: 2018	$47,548,900
Year: 2019	$42,503,800
Year: 2020	$17,181,200
Year: 2021	$7,215,000

Pro Payroll

Alexander Radulov	5,250,000(4)
Matt Niskanen	4,000,000(2)
Tyler Myers	3,900,000(2)
Brendan Gallagher	3,350,000(2)
Nazem Kadri	3,150,000(3)
Marco Scandella	3,000,000(3)
Leo Komarov	3,000,000(2)
Marc Methot	2,860,000(3)
Roman Polak	2,700,000(2)
Boone Jenner	2,200,000(1)
Kevin Hayes	2,200,000(2)
Sam Reinhart	2,000,000(2)
Luca Sbisa	1,725,000(4)
Chris Tierney	1,500,000(1)
Dmitri Jaskin	1,400,000(2)
Antti Raanta	1,400,000(2)
Chad Johnson	1,300,000(1)
Stefan Noesen	825,000(2)
J.T. Compher	451,000(2)
Carl Dahlstrom	451,000(3)

Farm Payroll

Jim O'Brien	130,000(3)
Taylor Fedun	120,000(3)
Korbinian Holzer	120,000(4)
Cody Goloubef	120,000(4)
Eric Tangradi	110,000(3)
Martin Necas	100,100(3)
Cameron Schilling	51,500(2)
Pheonix Copley	45,100(1)
Justin Dowling	45,100(2)
Kevin Roy	45,100(3)

Sabres

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

Income

Current Funds	$3,360,057
Home Games Remaining	0
Avg. Attendance	12,862
Avg. Revenue/Game	$926,191
Projected Revenue	$0,000

Expenses

Pro Payroll	$47,157,000
Farm Payroll	$230,300
Prospect Fees	$0,000
Coach	$146,500
Games Remaining	0
Total Game Expenses	$579,680
Projected Expenses	$0,000
Projected Balance	$3,360,057

Salary Commitment

Year: 2018	$47,387,300
Year: 2019	$36,588,200
Year: 2020	$23,988,200
Year: 2021	$6,450,000

Pro Payroll

Jeff Carter	5,500,000(4)
Mark Scheifele	5,250,000(3)
Braden Holtby	4,750,000(3)
Morgan Rielly	4,000,000(3)
James van Riemsdyk	3,750,000(2)
Tyler Toffoli	3,300,000(2)
Zach Bogosian	3,025,000(1)
Anton Stralman	2,900,000(1)
Danny DeKeyser	2,500,000(2)
Tanner Pearson	2,500,000(2)
Darcy Kuemper	1,400,000(3)
Jared McCann	1,001,000(1)
Alex Biega	950,000(4)
Tyler Pitlick	850,000(1)
Adam Clendening	825,000(1)
Ty Rattie	800,000(1)
Ethan Bear	751,000(3)
Alex Iafallo	751,000(3)
Greg McKegg	550,000(2)
Garnet Hathaway	451,000(1)
Connor Brown	451,000(1)
Jujhar Khaira	451,000(1)
Dylan Ferguson	451,000(3)

Farm Payroll

Michael Amadio	75,100(3)
Aaron Ness	65,000(3)
Ross Johnston	45,100(1)
Zach Whitecloud	45,100(3)

Bruins

Arena	Fleet Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$11,154,347
Home Games Remaining	0
Avg. Attendance	13,491
Avg. Revenue/Game	$971,378
Projected Revenue	$0,000

Expenses

Pro Payroll	$31,156,000
Farm Payroll	$515,600
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$389,288
Projected Expenses	$0,000
Projected Balance	$11,154,347

Salary Commitment

Year: 2018	$32,672,600
Year: 2019	$22,356,300
Year: 2020	$12,002,300
Year: 2021	$1,750,000

Pro Payroll

John Gaudreau	4,750,000(3)
Seth Jones	4,000,000(2)
Carl Hagelin	2,000,000(1)
Micheal Ferland	1,900,000(2)
Derrick Pouliot	1,750,000(4)
Victor Rask	1,750,000(3)
Dustin Tokarski	1,500,000(1)
Anders Nilsson	1,400,000(3)
Steve Bernier	1,200,000(1)
Colin White	1,001,000(2)
Thomas Chabot	1,001,000(2)
Dylan Strome	1,001,000(2)
Casey Mittelstadt	1,001,000(3)
Vince Dunn	1,001,000(3)
Anthony Mantha	1,001,000(1)
Juuse Saros	1,001,000(1)
Christian Fischer	751,000(2)
Esa Lindell	751,000(1)
Joseph Blandisi	751,000(1)
Ryan Stanton	700,000(2)
Chris Breen	550,000(1)
Andrew MacWilliam	495,000(1)
Miles Wood	451,000(1)
J.C. Lipon	451,000(1)

Farm Payroll

Curtis Lazar	130,000(3)
Jordan Greenway	100,100(3)
Andrew Mangiapane	75,100(3)
Oliver Kylington	75,100(1)
Tyler Randell	45,100(1)
Andy Welinski	45,100(3)
Buddy Robinson	45,100(1)

Senators

Arena	Corel Centre
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$2,265,571
Home Games Remaining	0
Avg. Attendance	19,740
Avg. Revenue/Game	$1,421,146
Projected Revenue	$0,000

Expenses

Pro Payroll	$69,479,000
Farm Payroll	$981,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$862,317
Projected Expenses	$0,000
Projected Balance	$2,265,571

Salary Commitment

Year: 2018	$70,460,000
Year: 2019	$56,845,900
Year: 2020	$26,675,700
Year: 2021	$6,000,000

Pro Payroll

Steve Stamkos	6,600,000(2)
Victor Hedman	5,350,000(2)
Aleksander Barkov	5,250,000(3)
Brent Seabrook	5,000,000(2)
Nikita Kucherov	4,750,000(2)
Roberto Luongo	4,500,000(3)
Josh Bailey	4,500,000(4)
Shayne Gostisbehere	3,800,000(3)
Justin Faulk	3,750,000(3)
Filip Forsberg	3,500,000(1)
Brandon Dubinsky	3,250,000(2)
Ondrej Palat	3,000,000(1)
Tyler Johnson	3,000,000(1)
J.T. Miller	3,000,000(2)
Cam Ward	2,875,000(3)
Phillip Danault	1,900,000(2)
Tomas Plekanec	1,500,000(4)
Jamie Oleksiak	1,300,000(1)
Noah Hanifin	1,001,000(1)
Stephen Johns	751,000(1)
Derek Ryan	451,000(1)
Yanni Gourde	451,000(1)

Farm Payroll

Mike McKenna	130,000(3)
Josh Leivo	130,000(2)
Ryan Donato	100,100(3)
Joonas Donskoi	100,100(1)
Cedric Paquette	100,000(2)
Matt Taormina	60,000(1)
Brady Austin	45,100(3)
Nick Jensen	45,100(2)
Matthew Peca	45,100(2)
Jan Rutta	45,100(3)
Dominic Turgeon	45,100(3)
Mitch Reinke	45,100(3)
Jakub Jerabek	45,100(3)
Adam Wilcox	45,100(3)

Leafs

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

Income

Current Funds	-$3,121,679
Home Games Remaining	0
Avg. Attendance	19,729
Avg. Revenue/Game	$1,420,420
Projected Revenue	$0,000

Expenses

Pro Payroll	$67,911,000
Farm Payroll	$1,364,900
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$847,877
Projected Expenses	$0,000
Projected Balance	-$3,121,679

Salary Commitment

Year: 2018	$69,275,900
Year: 2019	$42,352,800
Year: 2020	$7,030,200
Year: 2021	$1,600,000

Pro Payroll

Sidney Crosby	9,250,000(1)
Jamie Benn	6,750,000(2)
Shea Weber	6,000,000(2)
Zdeno Chara	5,500,000(1)
Eric Staal	4,950,000(2)
Pekka Rinne	4,950,000(2)
Oliver Ekman-Larsson	4,460,000(1)
Rickard Rakell	3,600,000(3)
Trevor Daley	3,500,000(1)
Justin Williams	2,950,000(2)
Petr Mrazek	2,900,000(2)
Ryan Spooner	2,400,000(1)
Connor Murphy	2,000,000(2)
Ben Lovejoy	2,000,000(2)
Derek Mackenzie	1,610,000(1)
Pierre-Edouard Bellema	1,600,000(4)
Jordie Benn	1,300,000(2)
Brian Gibbons	990,000(3)
Brad Hunt	750,000(3)
Jean-Sebastien Dea	451,000(2)

Farm Payroll

Kyle Cumiskey	175,000(2)
Adam Cracknell	174,000(2)
Chris Bourque	145,000(2)
Dave Schlemko	140,000(2)
Ben Street	110,000(2)
Harry Zolnierczyk	110,000(2)
Matt Tennyson	100,000(1)
Carter Camper	97,500(2)
Zach Trotman	75,000(2)
Travis Morin	58,000(1)
Connor Jones	45,100(2)
Harri Sateri	45,100(3)
Cole Schneider	45,100(1)
Steven Fogarty	45,100(3)

Rangers

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

Income

Current Funds	-$459,870
Home Games Remaining	0
Avg. Attendance	14,661
Avg. Revenue/Game	$1,055,565
Projected Revenue	$0,000

Expenses

Pro Payroll	$47,126,000
Farm Payroll	$1,144,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$591,709
Projected Expenses	$0,000
Projected Balance	-$459,870

Salary Commitment

Year: 2018	$48,270,100
Year: 2019	$35,923,100
Year: 2020	$26,610,100
Year: 2021	$13,614,000

Pro Payroll

Evgeni Malkin	7,500,000(3)
Ben Bishop	4,500,000(2)
Jordan Eberle	4,500,000(4)
Ryan Nugent-Hopkins	4,000,000(1)
Adam Larsson	3,250,000(4)
Franz Nielsen	3,250,000(1)
Sami Vatanen	3,125,000(4)
Gustav Nyquist	3,000,000(3)
Reilly Smith	2,500,000(1)
Vladimir Sobotka	2,250,000(4)
Jonathan Ericsson	2,200,000(2)
Andre Burakovsky	1,250,000(2)
Keith Kinkaid	1,200,000(3)
Will Butcher	1,001,000(3)
Johan Larsson	1,000,000(1)
Pontus Aberg	751,000(2)
Brandon Manning	496,000(1)
William Carrier	451,000(2)
Colin Miller	451,000(1)
Nic Dowd	451,000(1)

Farm Payroll

Trevor Van Riemsdyk	199,000(1)
Chris Summers	121,000(4)
Zach Stortini	101,000(2)
Corey Tropp	99,000(4)
Brian Strait	99,000(4)
J.T. Brown	95,000(3)
Andy Andreoff	95,000(4)
Cameron Gaunce	85,000(3)
Seth Helgeson	75,000(4)
Paul Carey	70,000(3)
Eddie Pasquale	60,000(2)
Justin Kloos	45,100(3)

Devils

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

Income

Current Funds	$2,365,512
Home Games Remaining	0
Avg. Attendance	15,028
Avg. Revenue/Game	$1,082,084
Projected Revenue	$0,000

Expenses

Pro Payroll	$43,532,000
Farm Payroll	$1,028,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$546,467
Projected Expenses	$0,000
Projected Balance	$2,365,512

Salary Commitment

Year: 2018	$44,560,300
Year: 2019	$29,519,600
Year: 2020	$18,551,300
Year: 2021	$6,300,000

Pro Payroll

Zach Parise	4,500,000(2)
Frederik Andersen	4,250,000(3)
Andrew Ladd	4,200,000(1)
Marian Gaborik	4,000,000(0)
Jacob Trouba	4,000,000(2)
Jared Spurgeon	3,250,000(4)
Lars Eller	3,000,000(4)
Jay Bouwmeester	2,500,000(3)
Mika Zibanejad	2,200,000(1)
Craig Smith	1,950,000(3)
Brian Dumoulin	1,750,000(3)
Ryan Murray	1,750,000(1)
Mark Letestu	1,550,000(1)
Richard Panik	1,375,000(1)
Calle Jarnkrok	1,300,000(1)
Ivan Provorov	1,001,000(2)
Max Domi	1,001,000(1)
Alex DeBrincat	1,001,000(3)
Alex Tuch	751,000(2)
Linus Ullmark	751,000(1)
Joe Cannata	550,000(3)
Tyler Bertuzzi	451,000(2)
Derek Forbort	451,000(1)

Farm Payroll

Eric Fehr	225,000(1)
Michael Paliotta	82,500(1)
Ivan Barbashev	75,100(2)
Jakub Vrana	75,100(2)
Janne Kuokkanen	75,100(3)
Louis Belpedio	75,100(3)
Stephen Gionta	70,000(2)
Chris Conner	65,000(1)
Jamie Devane	55,000(3)
Brendan Woods	50,000(4)
Kevin Rooney	45,100(2)
Max McCormick	45,100(1)
Turner Elson	45,100(1)
Dominic Toninato	45,100(3)

Islanders

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

Income

Current Funds	$6,498,437
Home Games Remaining	0
Avg. Attendance	12,638
Avg. Revenue/Game	$909,830
Projected Revenue	$0,000

Expenses

Pro Payroll	$37,605,000
Farm Payroll	$866,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$472,209
Projected Expenses	$0,000
Projected Balance	$6,498,437

Salary Commitment

Year: 2018	$38,471,100
Year: 2019	$20,396,500
Year: 2020	$14,703,300
Year: 2021	$4,495,000

Pro Payroll

T.J. Brodie	3,750,000(1)
Bo Horvat	3,500,000(3)
Marc-Edouard Vlasic	3,500,000(3)
Travis Zajac	3,400,000(2)
Wayne Simmonds	3,100,000(1)
Josh Manson	2,750,000(4)
John Gibson	2,250,000(1)
Elias Lindholm	1,700,000(1)
Andrew Shaw	1,675,000(4)
Mike Condon	1,625,000(1)
Kevan Miller	1,500,000(3)
Tyson Jost	1,001,000(2)
Anthony Cirelli	1,001,000(3)
Jake Virtanen	1,001,000(1)
Josh Morrissey	1,001,000(1)
Markus Granlund	1,000,000(1)
Mark Jankowski	751,000(2)
Justin Bailey	751,000(1)
Corban Knight	545,000(1)
Spencer Martin	451,000(2)
Adam Pelech	451,000(1)
Connor Brickley	451,000(1)
Blake Hillman	451,000(3)

Farm Payroll

Matt Read	150,000(1)
Ryan Murphy	115,000(1)
Tyler Wotherspoon	91,000(3)
Hunter Shinkaruk	75,100(1)
Nicolas Roy	75,100(3)
Gabriel Dumont	70,000(4)
Jordan Binnington	60,000(1)
Ryan Bourque	49,500(1)
David Rittich	45,100(2)
Zack Mitchell	45,100(2)
Calle Rosen	45,100(3)
Jack Rodewald	45,100(3)

Flyers

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

Income

Current Funds	$18,908,985
Home Games Remaining	0
Avg. Attendance	11,784
Avg. Revenue/Game	$848,409
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,205,000
Farm Payroll	$1,487,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$389,537
Projected Expenses	$0,000
Projected Balance	$18,908,985

Salary Commitment

Year: 2018	$31,692,000
Year: 2019	$21,295,400
Year: 2020	$15,346,600
Year: 2021	$10,420,000

Pro Payroll

Jacob Markstrom	4,000,000(4)
Scott Darling	3,670,000(4)
Viktor Arvidsson	3,600,000(3)
Niklas Hjalmarsson	2,900,000(1)
Bryan Rust	1,600,000(2)
Alex Chiasson	1,500,000(4)
Matt Calvert	1,400,000(2)
Derek Grant	1,250,000(4)
Zegmus Girgensons	1,200,000(1)
Jack Eichel	1,001,000(1)
Ben Hutton	1,001,000(1)
Jake Debrusk	1,001,000(3)
Melker Karlsson	825,000(1)
Jake Dotchin	751,000(2)
Josh Ho Sang	751,000(2)
Troy Stecher	751,000(2)
Brett Pesce	751,000(1)
Brady Skjei	751,000(1)
Brendan Gaunce	751,000(1)
Conor Sheary	751,000(1)

Farm Payroll

Joe Morrow	125,000(2)
Kerby Rychel	115,000(2)
Daniel Sprong	100,100(1)
Joonas Korpisalo	100,100(1)
Sonny Milano	100,100(1)
Owen Tippett	100,100(3)
Scott Wilson	95,000(2)
Kasperi Kapanen	75,100(1)
Zach Sanford	45,100(2)
Blake Speers	45,100(2)
Jonny Brodzinski	45,100(2)
Tom Kuhnhackl	45,100(1)
Peter Cehlarik	45,100(2)
Andreas Englund	45,100(2)
Nelson Nogier	45,100(2)
Dean Kukan	45,100(1)
Matt Grzelcyk	45,100(2)
C.J. Smith	45,100(2)
Vinni Lettieri	45,100(3)
Andreas Borgman	45,100(3)
Trevor Murphy	45,100(3)
Maxime Lagace	45,100(3)
Travis Boyd	45,100(3)

Penguins

Arena	Civic Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$269,579
Home Games Remaining	0
Avg. Attendance	14,341
Avg. Revenue/Game	$1,032,523
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,125,000
Farm Payroll	$890,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$552,016
Projected Expenses	$0,000
Projected Balance	$269,579

Salary Commitment

Year: 2018	$45,015,300
Year: 2019	$28,760,200
Year: 2020	$9,525,000
Year: 2021	$2,200,000

Pro Payroll

Mikko Koivu	5,000,000(2)
Artem Anisimov	3,600,000(3)
Derek Brassard	3,000,000(1)
Justin Abdelkader	3,000,000(2)
Chris Tanev	3,000,000(2)
Alec Martinez	2,850,000(2)
Mats Zuccarello	2,650,000(1)
Jason Demers	2,500,000(2)
Charlie Coyle	2,350,000(1)
Cody Ceci	2,250,000(1)
Darren Helm	2,200,000(4)
Jason Zucker	2,000,000(1)
Alex Stalock	1,950,000(3)
Kyle Brodziak	1,700,000(3)
Devante Pelly-Smith	1,550,000(2)
Michael Raffl	1,100,000(1)
Jesper Fast	1,000,000(1)
Phillip Grubauer	875,000(1)
Patrik Nemeth	850,000(1)
Deryk Engelland	700,000(2)

Farm Payroll

Richard Bachman	150,000(2)
Xavier Ouellet	125,000(2)
Chris Butler	110,000(2)
Jon Merrill	105,000(2)
Cody McLeod	90,000(1)
Julian Melchiori	75,000(3)
John McCarthy	55,000(2)
Alex Grenier	45,100(1)
Joseph Cramarossa	45,100(2)
Wade Megan	45,100(2)
Darren Archibald	45,000(1)

Panthers

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

Income

Current Funds	$4,846,885
Home Games Remaining	0
Avg. Attendance	15,343
Avg. Revenue/Game	$1,104,771
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,378,000
Farm Payroll	$710,800
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$552,912
Projected Expenses	$0,000
Projected Balance	$4,846,885

Salary Commitment

Year: 2018	$45,088,800
Year: 2019	$27,087,800
Year: 2020	$8,336,500
Year: 2021	$4,350,000

Pro Payroll

Dion Phaneuf	5,350,000(1)
Bryan Little	4,200,000(2)
Jeff Skinner	3,900,000(2)
Jaroslav Halak	3,250,000(2)
Jaden Schwartz	3,250,000(2)
Jonathan Huberdeau	3,100,000(1)
Dmitry Orlov	3,100,000(4)
Sean Couturier	2,700,000(1)
Kyle Palmieri	2,500,000(1)
Kris Russell	2,350,000(2)
Andrew MacDonald	1,750,000(1)
Tyler Ennis	1,500,000(3)
Luke Schenn	1,250,000(4)
Anton Khudobin	1,250,000(1)
Colton Sceviour	1,200,000(3)
Charlie McAvoy	1,001,000(3)
Cal O'Reilly	975,000(2)
Colton Sissons	850,000(1)
Kyle Rau	451,000(1)
Danton Heinen	451,000(2)

Farm Payroll

Frank Corrado	90,000(2)
Alexandre Carrier	75,100(2)
Nick Merkley	75,100(3)
Samuel Blais	75,100(3)
Garrett Wilson	70,000(2)
Brad Theissen	50,000(1)
Sam Carrick	50,000(2)
Riley Barber	45,100(2)
Joseph Labate	45,100(2)
John Gilmour	45,100(3)
Kurtis MacDermid	45,100(3)
Will O'Neill	45,100(3)

Capitals

Arena	MCI Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	-$893,153
Home Games Remaining	0
Avg. Attendance	17,880
Avg. Revenue/Game	$1,287,453
Projected Revenue	$0,000

Expenses

Pro Payroll	$69,320,000
Farm Payroll	$1,214,900
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$863,230
Projected Expenses	$0,000
Projected Balance	-$893,153

Salary Commitment

Year: 2018	$70,534,900
Year: 2019	$60,935,200
Year: 2020	$38,945,100
Year: 2021	$8,600,000

Pro Payroll

Duncan Keith	6,000,000(2)
Patrice Bergeron	4,950,000(3)
Tukka Rask	4,900,000(4)
David Krejci	4,850,000(2)
Jason Spezza	4,750,000(3)
Alexander Steen	4,750,000(2)
Milan Lucic	4,250,000(3)
Daniel Girardi	4,000,000(1)
Brad Marchand	4,000,000(2)
Torey Krug	4,000,000(3)
David Backes	3,750,000(3)
Jason Pominville	3,500,000(1)
Jeff Petry	3,000,000(3)
James Reimer	2,750,000(3)
Casey Cizikas	2,200,000(4)
Jean Gabriel Pageau	2,000,000(3)
Patrick Eaves	1,820,000(2)
Radko Gudas	1,500,000(1)
Tom Pyatt	1,500,000(4)
Brenden Dillon	850,000(3)

Farm Payroll

Adam McQuaid	300,000(1)
Matt Moulson	180,000(2)
Colin Greening	155,000(1)
Matt Beleskey	140,000(2)
Matt Hendricks	125,000(2)
Steven Kampfer	80,000(2)
Kevin Czuczman	54,500(1)
Anton Blidh	45,100(2)
Kurtis Gabriel	45,100(1)
Jeff Glass	45,100(3)
Tommy Cross	45,100(1)

Lightning

Arena	Ice Palace
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$5,887,134
Home Games Remaining	0
Avg. Attendance	17,071
Avg. Revenue/Game	$1,229,092
Projected Revenue	$0,000

Expenses

Pro Payroll	$48,859,000
Farm Payroll	$678,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$607,160
Projected Expenses	$0,000
Projected Balance	$5,887,134

Salary Commitment

Year: 2018	$49,537,100
Year: 2019	$32,241,000
Year: 2020	$6,743,600
Year: 2021	$0,000

Pro Payroll

Tyler Seguin	6,100,000(2)
Brent Burns	5,500,000(2)
Henrik Lundqvist	4,800,000(1)
Evgeny Kuznetsov	4,000,000(2)
Ryan Miller	4,000,000(2)
Jordan Staal	3,650,000(1)
Patrick Marleau	3,500,000(1)
Tomas Hertl	3,000,000(3)
Ryan Ellis	2,950,000(1)
Jamie McGinn	1,400,000(1)
Nate Schmidt	1,300,000(3)
Greg Pateryn	1,250,000(3)
Sebastian Aho	1,001,000(2)
Pierre-Luc Dubois	1,001,000(3)
Zach Werenski	1,001,000(2)
Christian Dvorak	1,001,000(2)
Travis Konecny	1,001,000(2)
Radek Faksa	751,000(1)
Anthony Beauvillier	751,000(2)
Robert Hagg	451,000(2)
Anton Lindholm	451,000(2)

Farm Payroll

Michael Haley	117,500(3)
Griffin Reinhart	110,000(1)
Jason Dickinson	75,100(1)
Ian McCoshen	75,100(2)
Sebastian Aho	75,100(3)
Vladislav Kamenev	75,100(2)
Christopher Gibson	60,000(1)
Zane McIntyre	45,100(2)
A.J. Greer	45,100(2)

Hurricanes

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

Income

Current Funds	$1,143,795
Home Games Remaining	0
Avg. Attendance	13,158
Avg. Revenue/Game	$947,292
Projected Revenue	$0,000

Expenses

Pro Payroll	$43,105,000
Farm Payroll	$365,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$533,174
Projected Expenses	$0,000
Projected Balance	$1,143,795

Salary Commitment

Year: 2018	$43,470,300
Year: 2019	$35,898,300
Year: 2020	$29,000,200
Year: 2021	$6,350,000

Pro Payroll

Sergei Bobrovsky	4,750,000(3)
Sean Monahan	4,500,000(3)
Kyle Turris	3,750,000(4)
Mikael Backlund	3,600,000(3)
Travis Hamonic	3,500,000(3)
Thomas Hickey	3,100,000(3)
Michael Frolik	3,000,000(3)
Brian Elliot	2,850,000(2)
Lee Stempniak	2,800,000(1)
Robert Bortuzzo	1,200,000(2)
Stefan Elliott	1,150,000(1)
Tim Schaller	1,100,000(4)
Jakob Chychrun	1,001,000(2)
Brett Kulak	900,000(4)
Jared Coreau	900,000(1)
Joakim Nordstrom	900,000(2)
Cory Conacher	850,000(1)
Nikita Soshnikov	751,000(1)
Mitch Callahan	600,000(4)
David Warsoffsky	550,000(1)
Michael Mersch	451,000(1)
Austin Czarnik	451,000(2)
Gemel Smith	451,000(2)

Farm Payroll

T.J. Brennan	110,000(3)
Brad Malone	70,000(1)
Dylan McIlrath	50,000(1)
Nic Kerdiles	45,100(2)
Alex Broadhurst	45,100(3)
John McFarland	45,100(3)

Red Wings

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

Income

Current Funds	$5,769,838
Home Games Remaining	0
Avg. Attendance	15,435
Avg. Revenue/Game	$1,111,335
Projected Revenue	$0,000

Expenses

Pro Payroll	$43,559,000
Farm Payroll	$1,822,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$556,476
Projected Expenses	$0,000
Projected Balance	$5,769,838

Salary Commitment

Year: 2018	$45,381,000
Year: 2019	$20,413,200
Year: 2020	$7,073,100
Year: 2021	$4,250,000

Pro Payroll

Kevin Shattenkirk	4,250,000(4)
Andrei Vasilevskiy	4,000,000(2)
Nick Bonino	4,000,000(1)
Thomas Vanek	4,000,000(1)
Craig Anderson	3,750,000(1)
Sam Gagner	3,300,000(1)
Jonas Brodin	2,750,000(1)
Mark Staal	2,500,000(2)
Jake McCabe	2,150,000(2)
Loui Eriksson	2,000,000(1)
Andrew Cogliano	1,750,000(1)
Joel Armia	1,200,000(3)
William Nylander	1,001,000(1)
Shea Theodore	1,001,000(1)
Mitch Marner	1,001,000(2)
Auston Matthews	1,001,000(2)
Brandon Carlo	1,001,000(2)
Brandon Montour	1,001,000(2)
Jesper Bratt	1,001,000(3)
Zach Hyman	451,000(1)
Ondrej Kase	451,000(2)

Farm Payroll

Trevor Smith	175,000(1)
Matthew Martin	140,000(1)
Jeremy Morin	126,500(1)
Travis Dermott	100,100(3)
Lias Andersson	100,100(3)
Reid Boucher	91,500(3)
Nick Cousins	90,000(3)
Seth Griffith	85,000(2)
Stuart Percy	75,100(1)
Chris Bigras	75,100(1)
Hudson Fasching	75,100(1)
Jon Gillies	75,100(2)
Andreas Johnsson	75,100(3)
Alex Kerfoot	75,100(3)
Brian Flynn	75,000(2)
Christian Folin	72,500(1)
Dylan DeMelo	45,100(1)
Tobias Lindberg	45,100(1)
Curtis McKenzie	45,100(1)
Justin Holl	45,100(3)
Chandler Stephenson	45,100(1)
Frederick Gauthier	45,100(1)
Joe Hicketts	45,100(3)

Blackhawks

Arena	United Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$337,477
Home Games Remaining	0
Avg. Attendance	16,813
Avg. Revenue/Game	$1,210,530
Projected Revenue	$0,000

Expenses

Pro Payroll	$54,703,000
Farm Payroll	$1,026,900
Prospect Fees	$0,000
Coach	$273,500
Games Remaining	0
Total Game Expenses	$682,968
Projected Expenses	$0,000
Projected Balance	$337,477

Salary Commitment

Year: 2018	$55,729,900
Year: 2019	$31,927,700
Year: 2020	$18,391,400
Year: 2021	$2,001,000

Pro Payroll

Anze Kopitar	7,000,000(2)
Erik Johnson	5,350,000(1)
Dustin Byfuglien	5,200,000(3)
Max Pacioretty	5,000,000(3)
Jonathan Quick	4,700,000(1)
Evander Kane	3,850,000(1)
Evgeni Dadonov	3,100,000(3)
Hampus Lindholm	2,750,000(1)
Curtis McElhinney	1,900,000(2)
Ian Cole	1,750,000(3)
Eric Gudbranson	1,650,000(4)
Sven Baertschi	1,600,000(2)
Darnell Nurse	1,600,000(1)
Teuvo Teravainen	1,600,000(1)
Sam Bennett	1,400,000(2)
Jack Campbell	1,200,000(1)
Paul Byron	1,100,000(3)
Matthew Tkachuk	1,001,000(2)
Brandon Davidson	800,000(1)
Chris Wagner	750,000(1)
Patrick Brown	500,000(2)
Brock McGinn	451,000(1)
Byron Froese	451,000(1)

Farm Payroll

Marcus Kruger	171,000(4)
Scott Laughton	125,000(1)
Michael Hutchinson	110,000(4)
Oliver Bjorkstrand	100,100(1)
Frank Vatrano	75,100(1)
Marcus Pettersson	75,100(3)
Warren Foegele	75,100(3)
Chad Ruhwedel	70,000(4)
Paul LaDue	45,100(2)
Tucker Poolman	45,100(3)
Mike Vecchione	45,100(2)
Dakota Mermis	45,100(3)
Dennis Everberg	45,100(2)

Blues

Arena	Kiel Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$1,827,321
Home Games Remaining	0
Avg. Attendance	18,316
Avg. Revenue/Game	$1,318,613
Projected Revenue	$0,000

Expenses

Pro Payroll	$65,854,000
Farm Payroll	$820,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$816,146
Projected Expenses	$0,000
Projected Balance	$1,827,321

Salary Commitment

Year: 2018	$66,674,000
Year: 2019	$42,036,400
Year: 2020	$28,970,100
Year: 2021	$6,000,000

Pro Payroll

Joe Thornton	9,250,000(1)
Claude Giroux	6,000,000(4)
Alex Pieterangelo	5,750,000(3)
Joe Pavelski	5,750,000(3)
Marc-Andre Fleury	5,250,000(1)
Blake Wheeler	5,250,000(2)
John Klingberg	4,000,000(3)
T.J. Oshie	3,850,000(1)
Brooks Orpik	3,350,000(2)
Karl Alzner	2,800,000(3)
Cal Clutterbuck	2,500,000(2)
Mathieu Perreault	2,500,000(3)
Carter Hutton	2,060,000(1)
Brian Boyle	2,000,000(3)
Luke Glendening	1,250,000(2)
Robbie Fabbri	1,001,000(1)
Colton Parayko	1,001,000(1)
Joel Edmundson	751,000(1)
Jordan Szwarz	545,000(1)
Ben Chiarot	545,000(1)
Carter Rowney	451,000(2)

Farm Payroll

Carl Gunnarsson	225,000(1)
Dale Weise	100,000(2)
Bobby Butler	95,000(3)
Alex Nedeljkovic	75,100(2)
Oscar Dansk	75,100(3)
Jordan Nolan	60,000(1)
Philip Samuelsson	54,500(1)
T.J. Tynan	45,100(2)
Mike Liambas	45,100(2)
Alan Quine	45,100(1)

Predators

Arena	Nashville Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$6,144,236
Home Games Remaining	0
Avg. Attendance	13,377
Avg. Revenue/Game	$963,097
Projected Revenue	$0,000

Expenses

Pro Payroll	$36,507,000
Farm Payroll	$636,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$456,013
Projected Expenses	$0,000
Projected Balance	$6,144,236

Salary Commitment

Year: 2018	$37,143,100
Year: 2019	$23,955,700
Year: 2020	$7,935,300
Year: 2021	$0,000

Pro Payroll

Alex Goligoski	3,650,000(3)
Dougie Hamilton	3,250,000(2)
Tomas Tatar	2,950,000(1)
Aaron Ekblad	2,900,000(2)
Nino Niederreiter	2,500,000(1)
William Karlsson	2,500,000(1)
Alexander Wennberg	2,100,000(2)
Brendan Smith	2,000,000(3)
Matt Cullen	1,750,000(1)
Ryan Strome	1,600,000(2)
Brad Richardson	1,500,000(2)
Tom Wilson	1,250,000(1)
Andrew Copp	1,200,000(3)
Connor Hellebuyck	1,001,000(1)
Dylan Larkin	1,001,000(1)
Jake Guentzel	1,001,000(2)
Eric Comrie	1,000,000(2)
Jordan Oesterle	950,000(3)
Anthony DeAngelo	751,000(2)
Pavel Buchnevich	751,000(2)
Matt Benning	451,000(2)
Gustav Forsling	451,000(2)

Farm Payroll

Pavel Zacha	100,100(1)
Evgeny Svechnikov	100,100(2)
Jacob Larsson	75,100(2)
Collin Delia	45,100(3)
Frederick Gaudreau	45,100(2)
Trevor Carrick	45,100(1)
Dylan Gambrell	45,100(3)
Dryden Hunt	45,100(3)
Mark McNeill	45,100(1)
Erik Gustafsson	45,100(1)
Nick Lappin	45,100(2)

Ducks

Arena	Arrowhead Pond
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$7,394,758
Home Games Remaining	0
Avg. Attendance	11,655
Avg. Revenue/Game	$839,212
Projected Revenue	$0,000

Expenses

Pro Payroll	$25,004,000
Farm Payroll	$658,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$316,004
Projected Expenses	$0,000
Projected Balance	$7,394,758

Salary Commitment

Year: 2018	$25,662,300
Year: 2019	$19,458,300
Year: 2020	$16,748,200
Year: 2021	$0,000

Pro Payroll

Martin Jones	4,250,000(3)
Marcus Johansson	3,600,000(3)
Andrej Sustr	1,500,000(3)
Zack Kassian	1,450,000(3)
Martin Marincin	1,200,000(3)
Brett Ritchie	1,100,000(1)
Mirco Mueller	1,100,000(1)
Clarke MacArthur	1,100,000(2)
Jaccob Slavin	1,001,000(1)
Filip Chytil	1,001,000(3)
Kyle Connor	1,001,000(2)
Mark Barberio	840,000(1)
Mattias Janmark	751,000(1)
Mike Reilly	751,000(1)
Troy Terry	751,000(3)
Kalle Kossila	451,000(2)
Maxim Mamin	451,000(3)
Christian Jaros	451,000(3)
Charlie Lindgren	451,000(1)
Oscar Fantenberg	451,000(3)
Giovanni Fiore	451,000(3)
Tanner Fritz	451,000(3)
Ben Sexton	451,000(3)

Farm Payroll

Chris Mueller	130,000(3)
Mark Dano	110,000(1)
Colin McDonald	100,000(1)
Michael Sgarbossa	83,000(2)
Gabriel Carlsson	75,100(2)
Brett Gallant	70,000(3)
Brandon Halverson	45,100(3)
Carson Soucy	45,100(3)

Sharks

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

Income

Current Funds	$436,247
Home Games Remaining	0
Avg. Attendance	16,332
Avg. Revenue/Game	$1,175,796
Projected Revenue	$0,000

Expenses

Pro Payroll	$50,227,000
Farm Payroll	$719,600
Prospect Fees	$0,000
Coach	$249,000
Games Remaining	0
Total Game Expenses	$624,337
Projected Expenses	$0,000
Projected Balance	$436,247

Salary Commitment

Year: 2018	$50,946,600
Year: 2019	$38,488,400
Year: 2020	$32,537,300
Year: 2021	$9,090,000

Pro Payroll

Alex Ovechkin	7,950,000(3)
Corey Perry	5,000,000(4)
Ryan Kesler	4,800,000(2)
Cam Fowler	4,000,000(4)
Mike Hoffman	3,700,000(3)
Vincent Trocheck	3,500,000(3)
Nick Leddy	3,200,000(1)
Jake Allen	2,900,000(3)
Ron Hainsey	2,600,000(3)
Mathew Dumba	2,500,000(1)
Brayden McNabb	1,700,000(3)
Alex Petrovic	1,200,000(1)
Mathew Barzal	1,001,000(2)
Artemi Panarin	1,001,000(1)
Ryan Pulock	1,001,000(1)
Thomas Greiss	1,000,000(1)
Matt Puempel	825,000(1)
Michael Chaput	545,000(1)
Ryan Dzingel	451,000(1)
Michael Dal Colle	451,000(3)
Tanner Kero	451,000(1)
Danick Martel	451,000(3)

Farm Payroll

Brett Sutter	105,000(2)
Erik Condra	95,000(1)
Anthony Bitetto	90,000(4)
Anders Bjork	75,100(3)
Victor Ejdsell	75,100(3)
Keegan Lowe	49,500(1)
Liam O'Brien	49,500(1)
Alex Lyon	45,100(3)
Logan Shaw	45,100(1)
Dominik Simon	45,100(1)
Ben Thomson	45,100(2)

Kings

Arena	Staples Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$1,742,669
Home Games Remaining	0
Avg. Attendance	12,300
Avg. Revenue/Game	$885,614
Projected Revenue	$0,000

Expenses

Pro Payroll	$35,486,000
Farm Payroll	$1,126,900
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$449,548
Projected Expenses	$0,000
Projected Balance	$1,742,669

Salary Commitment

Year: 2018	$36,612,900
Year: 2019	$31,613,700
Year: 2020	$16,146,400
Year: 2021	$7,730,000

Pro Payroll

James Howard	3,600,000(2)
Nick Foligno	3,600,000(2)
Jake Muzzin	3,500,000(2)
David Savard	2,950,000(3)
Justin Braun	2,750,000(3)
Brandon Sutter	2,250,000(4)
Dmitry Kulikov	2,100,000(4)
Colin Wilson	2,000,000(4)
Trevor Lewis	1,800,000(1)
Martin Hanzal	1,600,000(3)
Erik Haula	1,500,000(2)
Josh Anderson	1,500,000(2)
Brandon Pirri	1,380,000(4)
Nick Ritchie	1,001,000(1)
Timo Meier	1,001,000(2)
Malcolm Subban	850,000(1)
Christian Djoos	751,000(3)
Rasmus Andersson	451,000(2)
Tomas Nosek	451,000(1)
Chris Wideman	451,000(1)

Farm Payroll

Peter Holland	151,000(1)
Matt Irwin	150,000(1)
Antoine Roussel	150,000(2)
Eeli Tolvanen	100,100(3)
Nikolay Goldobin	100,100(1)
Garret Sparks	100,000(3)
Spencer Foo	75,100(3)
Anthony Stolarz	75,100(2)
Robbie Russo	45,100(2)
Markus Hannikainen	45,100(1)
Morgan Klimchuk	45,100(3)
Kyle Criscuolo	45,100(3)
Lukas Sedlak	45,100(2)

Coyotes

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

Income

Current Funds	-$619,427
Home Games Remaining	0
Avg. Attendance	14,915
Avg. Revenue/Game	$1,073,913
Projected Revenue	$0,000

Expenses

Pro Payroll	$52,954,000
Farm Payroll	$295,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$652,428
Projected Expenses	$0,000
Projected Balance	-$619,427

Salary Commitment

Year: 2018	$53,249,100
Year: 2019	$35,741,000
Year: 2020	$16,701,000
Year: 2021	$5,250,000

Pro Payroll

Mark Giordano	5,000,000(2)
Mike Smith	4,500,000(3)
James Neal	4,250,000(4)
Paul Stastny	4,000,000(2)
Niklas Kronwall	3,750,000(1)
Tyler Bozak	3,500,000(3)
Dustin Brown	3,000,000(2)
Patrick Berglund	3,000,000(1)
Valtteri Filppula	2,950,000(2)
Patric Hornqvist	2,900,000(1)
Patrick Maroon	2,400,000(2)
Michael Neuvirth	1,975,000(1)
Justin Schultz	1,700,000(3)
Zack Smith	1,600,000(2)
Andrew Campbell	1,400,000(1)
Jeremy Smith	1,300,000(3)
Riley Nash	1,250,000(1)
Dalton Prout	1,000,000(4)
Matt Donovan	850,000(1)
Josh Jooris	825,000(1)
Scott Kosmachuk	451,000(1)
Joel Hanley	451,000(1)
Kevin Gravel	451,000(1)
Ryan Lomberg	451,000(3)

Farm Payroll

Kenneth Agonstino	110,000(1)
Steve Oleksy	90,000(2)
Luke Gazdic	50,000(1)
Chase de Leo	45,100(1)

Oilers

Arena	Reunion Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$1,396,085
Home Games Remaining	0
Avg. Attendance	18,851
Avg. Revenue/Game	$1,357,246
Projected Revenue	$0,000

Expenses

Pro Payroll	$78,854,000
Farm Payroll	$345,700
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$968,899
Projected Expenses	$0,000
Projected Balance	$1,396,085

Salary Commitment

Year: 2018	$79,199,700
Year: 2019	$63,563,400
Year: 2020	$31,491,200
Year: 2021	$5,450,000

Pro Payroll

Vladimir Tarasenko	6,600,000(2)
Ryan Getzlaf	6,500,000(3)
Ryan Suter	5,500,000(2)
Henrik Zetterberg	5,000,000(2)
Ryan Johansen	4,500,000(3)
John Carlson	4,300,000(3)
Alexander Edler	4,250,000(2)
Kyle Okposo	4,200,000(4)
Leon Draisaitl	3,750,000(2)
Cam Atkinson	3,750,000(3)
Adam Henrique	3,500,000(3)
Andy Greene	3,300,000(1)
Cam Talbot	3,300,000(1)
Carl Soderberg	3,250,000(2)
Andrej Sekera	2,950,000(3)
Oscar Klefbom	2,750,000(1)
Dan Hamhuis	2,650,000(1)
Alex Killorn	2,500,000(1)
Jonathan Bernier	1,850,000(2)
Nate Thompson	1,250,000(4)
Valeri Nichuskin	1,001,000(1)
Laurent Brossoit	850,000(2)
Blake Coleman	451,000(2)
Nathan Walker	451,000(3)
Denis Malgin	451,000(2)

Farm Payroll

Drake Caggiula	75,100(2)
Dillon Simpson	45,100(2)
Oskar Sundqvist	45,100(1)
Dillon Heatherington	45,100(3)
David Kampf	45,100(3)
Rinat Valiev	45,100(1)
Blake Pietila	45,100(1)

Flames

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

Income

Current Funds	$1,075,174
Home Games Remaining	0
Avg. Attendance	15,843
Avg. Revenue/Game	$1,140,690
Projected Revenue	$0,000

Expenses

Pro Payroll	$55,444,000
Farm Payroll	$948,200
Prospect Fees	$0,000
Coach	$193,500
Games Remaining	0
Total Game Expenses	$690,070
Projected Expenses	$0,000
Projected Balance	$1,075,174

Salary Commitment

Year: 2018	$56,392,200
Year: 2019	$23,151,000
Year: 2020	$9,699,000
Year: 2021	$9,500,500

Pro Payroll

Ilya Kovalchuk	6,750,000(4)
Patrick Kane	6,200,000(1)
Mike Green	5,100,000(1)
Jack Johnson	4,400,000(2)
Bobby Ryan	4,250,000(2)
Ryan Callahan	4,000,000(1)
Ryan O'Reilly	3,650,000(1)
Simeon Varlamov	3,250,000(2)
Troy Brouwer	3,000,000(1)
Michael Del Zotto	2,475,000(1)
Michael Grabner	2,400,000(1)
Chris Kunitz	1,600,000(1)
Al Montoya	1,400,000(1)
John Moore	1,375,000(4)
Eric Gryba	1,250,000(1)
Gabriel Bourque	1,090,000(4)
Connor McDavid	1,001,000(1)
Nic Petan	751,000(1)
Marek Mazanec	600,000(2)
Rob O'Gara	451,000(2)
Sean Malone	451,000(2)

Farm Payroll

Stefan Matteau	133,500(3)
Jarred Tinordi	132,000(4)
Nathan Paetsch	120,000(1)
Kyle Clifford	100,000(1)
Brian Lashoff	99,000(4)
Phil Varone	65,000(3)
Conor Allen	54,500(1)
Nick Deslauriers	54,500(4)
Carter Bancks	50,000(2)
Barclay Goodrow	49,500(1)
Patrick Sieloff	45,100(1)
Josh Archibald	45,100(1)

Stars

Arena	Skyreach Centre
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$6,481,485
Home Games Remaining	0
Avg. Attendance	17,662
Avg. Revenue/Game	$1,271,632
Projected Revenue	$0,000

Expenses

Pro Payroll	$52,802,000
Farm Payroll	$1,192,800
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$661,522
Projected Expenses	$0,000
Projected Balance	$6,481,485

Salary Commitment

Year: 2018	$53,994,800
Year: 2019	$41,278,600
Year: 2020	$29,470,200
Year: 2021	$5,055,000

Pro Payroll

John Tavares	6,500,000(3)
Roman Josi	4,950,000(4)
Cory Schneider	4,800,000(2)
Logan Couture	4,750,000(3)
Rasmus Ristolainen	3,800,000(2)
Nathan MacKinnon	3,500,000(1)
Brayden Schenn	3,250,000(1)
Johnny Boychuk	3,000,000(3)
David Perron	2,950,000(3)
Mike Stone	2,800,000(3)
Mark Pysyk	2,100,000(3)
Jay Beagle	2,000,000(2)
Jonathan Drouin	1,650,000(1)
Nikita Zadorov	1,400,000(1)
Peter Budaj	1,200,000(1)
Austin Watson	1,000,000(3)
Vladislav Namestnikov	1,000,000(1)
Oscar Lindberg	950,000(3)
Artturi Lehkonen	751,000(2)
Brandon Tanev	451,000(1)

Farm Payroll

Eddie Lack	150,000(3)
Jamie Sifers	130,000(1)
Mike Sislo	110,000(2)
Jordan Schroeder	105,000(4)
Rocco Grimaldi	87,000(2)
Tye McGinn	80,000(2)
Tyler Gaudet	65,000(3)
Andrew Agozzino	60,000(3)
Alexandar Georgiev	45,100(3)
Tyrell Goulbourne	45,100(3)
Laurent Dauphin	45,100(1)
Marcus Nutivaara	45,100(2)
Antoine Bibeau	45,100(2)
Even McEneny	45,100(2)
Dan Renouf	45,100(2)
Paul Thompson	45,100(1)
Mikko Koskinen	45,000(1)

Avalanche

Arena	Pepsi Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	-$1,250,674
Home Games Remaining	0
Avg. Attendance	14,725
Avg. Revenue/Game	$1,060,191
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,020,000
Farm Payroll	$1,220,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$554,756
Projected Expenses	$0,000
Projected Balance	-$1,250,674

Salary Commitment

Year: 2018	$45,240,000
Year: 2019	$22,694,000
Year: 2020	$9,661,000
Year: 2021	$4,000,000

Pro Payroll

Jonathan Toews	6,100,000(1)
Matt Duchene	5,500,000(1)
Corey Crawford	5,000,000(3)
Jake Gardiner	4,000,000(4)
Gabriel Landeskog	4,000,000(1)
Brandon Saad	3,250,000(2)
Alex Galchenyuk	3,000,000(2)
Calvin de Haan	2,150,000(2)
Riley Sheahan	1,550,000(1)
Anthony Duclair	1,400,000(2)
Brett Connolly	1,400,000(1)
Sven Andrighetto	1,200,000(1)
Mikhail Sergachev	1,001,000(2)
Michael Bournival	850,000(1)
Brendan Leipsic	751,000(1)
Chris Terry	520,000(2)
John Ramage	500,000(1)
Mark Alt	495,000(1)
Cristoval Nieves	451,000(2)
Michal Kempny	451,000(2)
Ken Appleby	451,000(3)

Farm Payroll

Jori Lehtera	210,000(3)
Ryan Hartman	160,000(2)
Nathan Beaulieu	150,000(2)
Drew Stafford	150,000(2)
Calvin Pickard	140,000(1)
Slater Koekkoek	120,000(2)
Jacob de la Rose	110,000(2)
Luke Witkowski	65,000(2)
Jean-Francois Berube	60,000(1)
Anthony Peluso	55,000(2)

Canucks

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

Income

Current Funds	$3,035,163
Home Games Remaining	0
Avg. Attendance	12,240
Avg. Revenue/Game	$881,291
Projected Revenue	$0,000

Expenses

Pro Payroll	$30,144,000
Farm Payroll	$673,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$378,866
Projected Expenses	$0,000
Projected Balance	$3,035,163

Salary Commitment

Year: 2018	$30,817,000
Year: 2019	$23,071,500
Year: 2020	$15,274,200
Year: 2021	$3,500,000

Pro Payroll

Erik Karlsson	6,500,000(3)
Robin Lehner	3,500,000(4)
Matt Hunwick	2,800,000(1)
Nick Bjugstad	2,750,000(2)
Chris Thorburn	1,400,000(1)
Nate Prosser	1,100,000(3)
Jesse Puljujarvi	1,001,000(2)
Jimmy Vesey	1,001,000(2)
Travis Sanheim	1,001,000(3)
Nolan Patrick	1,001,000(3)
Louis Domingue	950,000(1)
Chris Driedger	905,000(1)
Denis Gurianov	751,000(2)
Adrian Kempe	751,000(2)
Neal Pionk	751,000(3)
Oskar Lindblom	751,000(3)
Kevin Connauton	525,000(3)
Lucas Wallmark	451,000(2)
Fredrick Claesson	451,000(1)
Jordan Weal	451,000(1)
Ben Harpur	451,000(1)
Sean Kuraly	451,000(2)
Kevin Labanc	451,000(2)

Farm Payroll

Dave Bolland	200,000(1)
Emerson Etem	137,500(1)
Julius Honka	100,100(2)
Alex Formenton	100,100(3)
Matt Lorito	45,100(2)
Christian Wolanin	45,100(3)
Griffen Molino	45,100(2)

Jets

Arena	Philips Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$9,589,576
Home Games Remaining	0
Avg. Attendance	14,594
Avg. Revenue/Game	$1,050,962
Projected Revenue	$0,000

Expenses

Pro Payroll	$32,866,000
Farm Payroll	$645,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$411,723
Projected Expenses	$0,000
Projected Balance	$9,589,576

Salary Commitment

Year: 2018	$33,511,300
Year: 2019	$22,051,200
Year: 2020	$17,781,100
Year: 2021	$5,650,000

Pro Payroll

Drew Doughty	6,000,000(1)
Carey Price	5,500,000(3)
Jonathan Marchessault	3,900,000(4)
Anders Lee	2,350,000(1)
Jimmy Hayes	1,750,000(4)
Clayton Keller	1,001,000(2)
Nikita Zaitsev	1,001,000(2)
Logan Brown	1,001,000(3)
Kailer Yamamoto	1,001,000(3)
Samuel Girard	1,001,000(3)
Filip Chlapik	751,000(3)
Michael McCarron	751,000(1)
Kyle Capobianco	751,000(3)
Brendan Perlini	751,000(2)
Nick Schmaltz	751,000(2)
Andreas Athanasiou	751,000(1)
Victor Mete	751,000(3)
Michael Houser	750,000(3)
Troy Grosenick	550,000(3)
Casey Nelson	451,000(1)
Nick Baptiste	451,000(2)
Brett Lernout	451,000(1)
Taylor Leier	451,000(1)

Farm Payroll

Zac Dalpe	155,000(2)
Kevin Porter	115,000(1)
Matt Bartkowski	115,000(2)
Ben Holmstrom	95,000(1)
Sami Niku	75,100(3)
Andreas Martinsen	45,100(1)
Michael Kapla	45,100(2)

Jackets

Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$1,800,988
Home Games Remaining	0
Avg. Attendance	13,543
Avg. Revenue/Game	$975,022
Projected Revenue	$0,000

Expenses

Pro Payroll	$42,167,000
Farm Payroll	$892,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$528,160
Projected Expenses	$0,000
Projected Balance	$1,800,988

Salary Commitment

Year: 2018	$43,059,100
Year: 2019	$23,715,000
Year: 2020	$14,168,700
Year: 2021	$5,238,000

Pro Payroll

Nicklas Backstrom	6,400,000(1)
Taylor Hall	6,000,000(3)
Keith Yandle	4,750,000(1)
Mark Stone	3,450,000(2)
Mattias Ekholm	3,250,000(4)
Matt Murray	2,500,000(1)
Chris Kreider	1,950,000(1)
Blake Comeau	1,850,000(4)
Braydon Coburn	1,750,000(2)
Olli Maatta	1,750,000(2)
Adam Lowry	1,300,000(3)
Matthew Nieto	1,250,000(2)
Tobias Rieder	1,150,000(1)
Rich Clune	1,000,000(1)
Thomas McCollum	660,000(2)
Daniel Carr	451,000(1)
Charles Hudon	451,000(1)
Evan Rodrigues	451,000(1)
Jaycob Megna	451,000(2)
Nick Seeler	451,000(3)
Ashton Sautner	451,000(3)
Mario Kempe	451,000(3)

Farm Payroll

Yannic Weber	138,000(4)
Jason Garrison	106,000(1)
Scott Harrington	100,000(3)
Andrew Hammond	90,000(1)
Lawson Crouse	75,100(2)
Joakim Ryan	75,100(3)
David Ullstrom	70,000(2)
Jayson Megna	57,500(3)
Samuel Morin	45,100(2)
Noel Acciari	45,100(1)
Erik Burgdoerfer	45,100(2)
Roland McKeown	45,100(3)

Wild

Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$17,672,279
Home Games Remaining	0
Avg. Attendance	19,423
Avg. Revenue/Game	$1,398,487
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,457,000
Farm Payroll	$1,476,900
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	0
Total Game Expenses	$648,584
Projected Expenses	$0,000
Projected Balance	$17,672,279

Salary Commitment

Year: 2018	$52,933,900
Year: 2019	$33,868,500
Year: 2020	$11,781,700
Year: 2021	$4,185,000

Pro Payroll

PK Subban	5,750,000(2)
Phil Kessel	5,500,000(1)
Jakub Voracek	5,000,000(2)
Ryan McDonagh	4,100,000(4)
Derek Stepan	3,750,000(3)
David Pastrnak	3,500,000(2)
Tyson Barrie	3,500,000(1)
Jakob Silfverberg	2,500,000(3)
Mikael Granlund	2,350,000(1)
Devan Dubnyk	2,100,000(1)
Kevin Fiala	2,000,000(2)
Nick Holden	1,750,000(2)
Damon Severson	1,500,000(2)
Antti Niemi	1,200,000(1)
Brayden Point	1,001,000(2)
Nikolaj Ehlers	1,001,000(1)
Michael Matheson	1,001,000(1)
Mikko Rantanen	1,001,000(1)
Jordan Martinook	1,000,000(2)
Steve Santini	751,000(1)
Adin Hill	751,000(3)
Devin Shore	451,000(1)

Farm Payroll

Henrik Borgstrom	100,100(3)
Jakob Forsbacka-Karlss	100,100(2)
Noah Juulsen	100,100(3)
Alex Nylander	100,100(2)
Joel Eriksson Ek	100,100(2)
Luke Kunin	100,100(3)
Tage Thompson	100,100(3)
Tyler Graovac	85,000(4)
Nick Paul	75,100(1)
Jack Roslovic	75,100(2)
Brendan Guhle	75,100(2)
Madison Bowey	75,100(3)
Brendan Lemieux	75,100(3)
Daniel O'Regan	45,100(2)
Tyler Motte	45,100(2)
Mackenzie Weegar	45,100(2)
Shane Gersich	45,100(3)
Gustav Olofsson	45,100(1)
Vincent Hinostroza	45,100(1)
Ryan Carpenter	45,100(1)

Knights

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

Income

Current Funds	$9,757,731
Home Games Remaining	0
Avg. Attendance	11,127
Avg. Revenue/Game	$801,072
Projected Revenue	$0,000

Expenses

Pro Payroll	$29,685,000
Farm Payroll	$1,587,200
Prospect Fees	$0,000
Coach	$300,000
Games Remaining	0
Total Game Expenses	$385,027
Projected Expenses	$0,000
Projected Balance	$9,757,731

Salary Commitment

Year: 2018	$31,272,200
Year: 2019	$28,292,100
Year: 2020	$8,936,400
Year: 2021	$75,000

Pro Payroll

Kris Letang	6,000,000(2)
Cody Eakin	2,750,000(1)
Mikkel Boedker	2,600,000(2)
Ryan Reaves	2,100,000(2)
Brock Nelson	2,100,000(2)
Mark Borowiecki	1,700,000(3)
Magnus Paajarvi	1,675,000(3)
Scott Mayfield	1,400,000(3)
Marcus Foligno	1,400,000(2)
Anton Forsberg	1,200,000(3)
Patrik Laine	1,001,000(2)
Nico Hischier	1,001,000(3)
Brock Boeser	1,001,000(2)
Jordan Schmaltz	751,000(2)
Haydn Fleury	751,000(3)
Adam Erne	451,000(2)
John Hayden	451,000(2)
Aaron Dell	451,000(2)
Tim Heed	451,000(2)
Tomas Hyka	451,000(3)

Farm Payroll

Adam Gaudette	100,100(3)
Thatcher Demko	100,100(3)
Dylan Sikura	100,100(3)
Ryan Sproul	90,000(1)
Connor Carrick	83,000(2)
Miikka Salomaki	82,500(3)
Zach Redmond	80,000(2)
Daniel Brickley	75,100(3)
Nikita Scherbak	75,100(2)
Phillip Di Giuseppe	75,100(1)
John Quenneville	75,100(2)
Zac Rinaldo	75,000(4)
Landon Ferraro	65,000(1)
Scott Wedgewood	60,000(2)
Colby Cave	45,100(3)
Andrew Poturalski	45,100(2)
Valentin Zykov	45,100(2)
Marcus Sorensen	45,100(2)
Zach Aston-Reese	45,100(3)
Martin Frk	45,100(2)
Remi Elie	45,100(2)
Matthew Highmore	45,100(3)
Casey DeSmith	45,100(3)
Eric Robinson	45,100(3)

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