Financial Report

(As of Sunday, May 30 2021)

Anaheim

ArenaHonda Center
Capacity19,000
Ticket Price$23.00


Income

Current Funds$67,275,550
Home Games Remaining0
Avg. Attendance16,802
Avg. Revenue/Game$927,502
Projected Revenue$0,000

Expenses

Pro Payroll$72,762,027
Farm Payroll$1,716,250
Prospect Fees$262,570
Coach$0,000
Games Remaining0
Total Game Expenses$911,474
Projected Expenses$0,000
Projected Balance$67,275,550

Salary Commitment

Year: 2020$74,478,277
Year: 2021$51,486,607
Year: 2022$19,017,857
Year: 2023$0,000

 Pro Payroll

Joe Pavelski 14,000,000(2)
Jon Marchessault 10,000,000(2)
Matt Duchene 8,400,000(3)
Kevin Hayes 7,142,857(3)
Jake Gardiner 5,500,000(1)
Brenden Dillon 4,500,000(2)
SalaryRet ANA1 3,000,000(2)
Frederik Andersen 3,000,000(1)
Christian Folin 2,500,000(1)
Troy Stecher 2,325,000(1)
Evan Rodrigues 2,000,000(1)
Carter Hutton 1,000,000(3)
Alexander Nylander 894,170(1)
Joakim Ryan 850,000(1)
Dylan Gambrell 850,000(1)
Jack Studnicka 850,000(3)
Zach Whitecloud 850,000(1)
David Kase 850,000(3)
Anton Forsberg 775,000(3)
Vladimir Sobotka 600,000(1)
Nathan Gerbe 575,000(1)
Zac Rinaldo 575,000(1)
Mikkel Boedker 575,000(1)
Tom Kuhnhackl 575,000(1)
Matt Tennyson 575,000(1)


 Farm Payroll

Trevor Moore 968,750(2)
C.J. Suess 575,000(1)
Dalton Smith 57,500(1)
Cory Conacher 57,500(1)
Fredrik Claesson 57,500(1)




Boston

ArenaTD Garden
Capacity19,000
Ticket Price$21.00


Income

Current Funds$15,500,172
Home Games Remaining0
Avg. Attendance18,669
Avg. Revenue/Game$940,864
Projected Revenue$0,000

Expenses

Pro Payroll$69,965,409
Farm Payroll$1,001,000
Prospect Fees$430,860
Coach$0,000
Games Remaining0
Total Game Expenses$870,698
Projected Expenses$0,000
Projected Balance$15,500,172

Salary Commitment

Year: 2020$70,966,409
Year: 2021$34,827,079
Year: 2022$23,814,999
Year: 2023$0,000

 Pro Payroll

Erik Karlsson 11,000,000(1)
Shea Weber 10,500,000(3)
Phil Kessel 7,500,000(1)
Justin Schultz 5,500,000(1)
Mike Matheson 4,875,000(3)
David Backes 4,000,000(1)
Brett Connolly 3,500,000(3)
Sam Gagner 3,150,000(1)
Patric Hornqvist 2,625,000(2)
Matt Calvert 2,550,000(2)
Justin Braun 2,499,999(3)
Mikko Koskinen 2,000,000(2)
David Kampf 1,950,000(1)
Scott Harrington 1,633,330(2)
Oscar Fantenberg 1,250,000(3)
Barclay Goodrow 1,156,250(2)
Colton Sceviour 950,000(1)
Dominik Kahun 850,000(2)
Ethan Bear 850,000(1)
Givani Smith 850,000(3)
Linus Ullmark 775,830(1)


 Farm Payroll

SalaryRet BOS1 300,000(1)
Nick Seeler 115,000(2)
Cayden Primeau 85,000(3)
Michael Anderson 85,000(3)
Brennan Menell 85,000(3)
Alexander True 85,000(3)
Christian Djoos 85,000(1)
Paul Carey 82,500(2)
Ashton Sautner 78,500(1)




Buffalo

ArenaFirst Niagara Center
Capacity19,000
Ticket Price$24.00


Income

Current Funds$28,423,186
Home Games Remaining0
Avg. Attendance16,399
Avg. Revenue/Game$944,675
Projected Revenue$0,000

Expenses

Pro Payroll$67,167,042
Farm Payroll$2,240,902
Prospect Fees$246,127
Coach$0,000
Games Remaining0
Total Game Expenses$849,440
Projected Expenses$0,000
Projected Balance$28,423,186

Salary Commitment

Year: 2020$69,407,944
Year: 2021$41,135,334
Year: 2022$28,538,158
Year: 2023$13,021,897

 Pro Payroll

Mikael Granlund 8,875,000(1)
Brayden Schenn 7,550,088(3)
Cam Fowler 6,500,000(2)
Nick Schmaltz 5,850,000(4)
Colin White 4,750,000(4)
Matt Murray 4,687,500(1)
SalaryRet BUF1 4,000,000(2)
Erik Gustafsson 3,666,088(3)
Cody Ceci 2,333,088(4)
Mike Smith 2,150,088(1)
Anthony Beauvillier 2,100,000(1)
SalaryRet BUF2 2,000,000(1)
Jay Bouwmeester 1,888,088(1)
T.J. Brodie 1,750,088(3)
Zemgus Girgensons 1,600,000(1)
Vinnie Hinostroza 1,500,000(1)
Dominik Simon 1,156,250(1)
Kyle Okposo 888,088(2)
Andreas Johnsson 850,000(1)
Carter Verhaeghe 850,000(3)
John Quenneville 842,500(1)
Kris Russell 700,088(2)
John Moore 680,088(3)


 Farm Payroll

Alexandar Georgiev 249,000(2)
Jimmy Vesey 227,500(1)
Jonathon Merrill 171,875(1)
Trevor van Riemsdyk 99,909(3)
Mackenzie MacEachern 90,000(2)
Mathieu Olivier 88,809(4)
Connor Bunnaman 85,000(3)
Carl Grundstrom 85,000(2)
Egor Korshkov 85,000(3)
Nikolai Prokhorkin 85,000(3)
Dmytro Timashov 85,000(3)
Adam Gaudette 85,000(1)
Marcus Hogberg 85,000(2)
Rasmus Sandin 85,000(3)
Pierre Engvall 85,000(3)
Emil Bemstrom 85,000(3)
Chris Driedger 85,000(3)
Martin Kaut 85,000(3)
Timothy Liljegren 85,000(3)
Eric Comrie 70,000(1)
Gustav Olofsson 70,000(3)
Josh Brown 68,809(1)




Calgary

ArenaScotiabank Saddledome
Capacity19,000
Ticket Price$29.00


Income

Current Funds$139,130,740
Home Games Remaining0
Avg. Attendance13,596
Avg. Revenue/Game$946,291
Projected Revenue$0,000

Expenses

Pro Payroll$45,731,000
Farm Payroll$1,155,400
Prospect Fees$335,294
Coach$0,000
Games Remaining0
Total Game Expenses$575,874
Projected Expenses$0,000
Projected Balance$139,130,740

Salary Commitment

Year: 2020$46,886,400
Year: 2021$34,019,299
Year: 2022$9,944,300
Year: 2023$1,524,300

 Pro Payroll

Adam Larsson 5,208,333(2)
Marcus Johansson 4,750,000(2)
Carl Hagelin 4,200,000(3)
Philipp Grubauer 4,166,666(2)
Joel Edmundson 3,875,000(2)
SalaryRet CGY1 2,750,000(1)
SalaryRet CGY2 2,625,000(2)
Luke Schenn 2,000,000(2)
Tim Heed 1,501,000(1)
Joel Hanley 1,500,001(1)
Austin Watson 1,375,000(1)
Nikolai Knyzhov 1,350,000(4)
Adin Hill 850,000(1)
Jake Evans 850,000(3)
Noah Gregor 850,000(3)
Pierre-Luc Dubois 850,000(1)
Luke Kunin 850,000(1)
Kasimir Kaskisuo 850,000(3)
Nick Paul 750,000(1)
Miikka Salomaki 750,000(1)
Jarred Tinordi 700,000(3)
Patrick Russell 700,000(1)
Anthony Bitetto 700,000(2)
Dale Weise 580,000(1)
Ross Johnston 575,000(2)
Brendan Smith 575,000(3)


 Farm Payroll

Michal Kempny 99,300(4)
Mackenzie MacEachern 90,000(2)
Jason Robertson 85,000(3)
Cale Fleury 85,000(3)
Dennis Gilbert 85,000(2)
Carl Gunnarsson 80,000(3)
Dominic Toninato 77,500(1)
Carson Soucy 75,000(3)
Alex Biega 75,000(4)
Sheldon Dries 73,500(1)
Dakota Mermis 70,100(1)
Yannick Weber 70,000(3)
Jean-Sebastien Dea 70,000(1)
Anton Blidh 62,500(1)
Par Lindholm 57,500(1)




Carolina

ArenaPNC Arena
Capacity19,000
Ticket Price$30.00


Income

Current Funds$122,882,330
Home Games Remaining0
Avg. Attendance18,129
Avg. Revenue/Game$1,305,156
Projected Revenue$0,000

Expenses

Pro Payroll$81,420,695
Farm Payroll$0,000
Prospect Fees$285,806
Coach$0,000
Games Remaining0
Total Game Expenses$996,421
Projected Expenses$0,000
Projected Balance$122,882,330

Salary Commitment

Year: 2020$81,420,695
Year: 2021$52,689,445
Year: 2022$28,600,000
Year: 2023$0,000

 Pro Payroll

Mark Stone 9,500,000(3)
Tuukka Rask 8,000,000(3)
Morgan Rielly 6,250,000(3)
Paul Stastny 6,000,000(2)
Aleksander Barkov 5,900,000(2)
Chris Kreider 5,781,250(1)
John Carlson 4,400,000(2)
Dustin Brown 4,000,001(2)
Jamie Benn 4,000,000(1)
Tyler Myers 4,000,000(3)
Rickard Rakell 3,789,444(2)
Jakob Silfverberg 3,412,500(1)
Lars Eller 3,100,000(1)
Cam Talbot 2,500,000(1)
Luke Glendening 2,300,000(1)
Jamie Oleksiak 2,137,500(1)
Jordan Martinook 2,000,000(1)
SalaryRet CRL1 1,500,000(1)
Keegan Kolesar 850,000(3)
Dean Kukan 850,000(1)
Ron Hainsey 575,000(1)
Nick Jensen 575,000(1)


 Farm Payroll




Chicago

ArenaUnited Center
Capacity19,000
Ticket Price$22.00


Income

Current Funds$37,967,068
Home Games Remaining0
Avg. Attendance14,476
Avg. Revenue/Game$764,308
Projected Revenue$0,000

Expenses

Pro Payroll$61,126,944
Farm Payroll$0,000
Prospect Fees$510,103
Coach$0,000
Games Remaining0
Total Game Expenses$751,671
Projected Expenses$0,000
Projected Balance$37,967,068

Salary Commitment

Year: 2020$61,126,944
Year: 2021$38,689,445
Year: 2022$19,670,000
Year: 2023$0,000

 Pro Payroll

Alexander Radulov 8,200,000(2)
Esa Lindell 5,800,000(3)
Noah Hanifin 4,950,000(3)
Alex Galchenyuk 4,900,000(1)
Patrick Marleau 4,600,000(2)
Ryan Murray 4,600,000(1)
Justin Abdelkader 4,500,000(3)
Luca Sbisa 2,499,999(1)
Josh Leivo 1,875,000(2)
Kyle Clifford 1,870,000(3)
Ryan Carpenter 1,700,000(1)
Tomas Jurco 1,500,001(2)
Mike Reilly 1,500,000(1)
Justin Dowling 1,500,000(1)
Korbinian Holzer 1,300,000(2)
Malcolm Subban 1,062,500(1)
Ryan Miller 900,000(1)
Valtteri Filppula 900,000(2)
Gustav Lindstrom 850,000(3)
Mitchell Stephens 850,000(3)
Casey Mittelstadt 850,000(1)
Lias Andersson 850,000(1)
Carsen Twarynski 850,000(3)
Victor Mete 850,000(1)
SalaryRet CHI1 650,000(1)
Niklas Hjalmarsson 644,444(2)
Chad Ruhwedel 575,000(1)


 Farm Payroll




Colorado

ArenaPepsi Center
Capacity23,000
Ticket Price$34.00


Income

Current Funds$124,141,121
Home Games Remaining0
Avg. Attendance15,975
Avg. Revenue/Game$1,303,470
Projected Revenue$0,000

Expenses

Pro Payroll$85,524,983
Farm Payroll$353,125
Prospect Fees$174,141
Coach$0,000
Games Remaining0
Total Game Expenses$1,049,418
Projected Expenses$0,000
Projected Balance$124,141,121

Salary Commitment

Year: 2020$85,878,108
Year: 2021$53,715,611
Year: 2022$32,029,986
Year: 2023$9,430,000

 Pro Payroll

Evgeni Malkin 10,600,000(2)
Ryan Getzlaf 8,999,999(3)
Thomas Chabot 8,000,000(4)
Brent Burns 8,000,000(1)
Jaden Schwartz 5,999,999(3)
Mike Hoffman 5,999,999(1)
Josh Bailey 5,999,999(1)
Eric Staal 5,780,000(2)
Anthony Mantha 4,125,000(1)
Ben Chiarot 3,500,000(1)
Braden Holtby 2,500,000(2)
Anton Stralman 2,499,999(3)
Anton Khudobin 2,499,999(1)
Tyler Bozak 2,499,990(3)
Justin Holl 990,000(2)
Zack Smith 950,000(1)
Noel Acciari 899,999(3)
Pekka Rinne 850,000(4)
Matt Roy 850,000(2)
Jordan Greenway 850,000(1)
Dominik Kubalik 850,000(3)
Ilya Mikheyev 850,000(3)
Nick Holden 850,000(2)
Jason Demers 580,000(4)


 Farm Payroll

Jacob de La Rose 115,625(2)
Filip Chlapik 85,000(1)
Calle Rosen 85,000(1)
Antoine Bibeau 67,500(1)




Columbus

ArenaNationwide Arena
Capacity18,000
Ticket Price$25.00


Income

Current Funds$22,854,334
Home Games Remaining0
Avg. Attendance16,348
Avg. Revenue/Game$980,921
Projected Revenue$0,000

Expenses

Pro Payroll$57,071,666
Farm Payroll$340,000
Prospect Fees$710,001
Coach$1,000,000
Games Remaining0
Total Game Expenses$720,996
Projected Expenses$0,000
Projected Balance$22,854,334

Salary Commitment

Year: 2020$57,411,666
Year: 2021$50,849,166
Year: 2022$34,656,250
Year: 2023$5,208,750

 Pro Payroll

Cory Schneider 6,000,000(2)
Jonathan Quick 6,000,000(3)
Vincent Trocheck 5,937,500(3)
Jason Zucker 5,500,000(3)
Oscar Klefbom 5,208,750(4)
Shea Theodore 5,200,000(3)
Brett Pesce 4,025,000(3)
SalaryRet CLB1 4,002,500(1)
Mark Jankowski 2,093,750(2)
Mirco Mueller 1,750,000(2)
Dylan Strome 1,079,166(2)
Brendan Guhle 1,000,000(3)
Lukas Vejdemo 850,000(3)
Alexandre Texier 850,000(2)
Jayce Hawryluk 850,000(2)
Dryden Hunt 850,000(1)
Libor Hajek 850,000(2)
Max Jones 850,000(2)
Tyler Lewington 850,000(2)
Oskar Lindblom 850,000(1)
Calvin Thurkauf 850,000(3)
Rudolfs Balcers 850,000(2)
Nic Petan 775,000(1)


 Farm Payroll

German Rubtsov 85,000(3)
Nicolas Roy 85,000(1)
Trent Frederic 85,000(2)
Chase De Leo 85,000(2)




Dallas

ArenaAmerican Airlines Center
Capacity19,000
Ticket Price$37.00


Income

Current Funds$38,057,992
Home Games Remaining0
Avg. Attendance15,682
Avg. Revenue/Game$1,392,558
Projected Revenue$0,000

Expenses

Pro Payroll$81,939,643
Farm Payroll$1,581,750
Prospect Fees$360,875
Coach$0,000
Games Remaining0
Total Game Expenses$1,022,954
Projected Expenses$0,000
Projected Balance$38,057,992

Salary Commitment

Year: 2020$83,521,393
Year: 2021$67,179,643
Year: 2022$50,840,357
Year: 2023$20,367,857

 Pro Payroll

Patrick Kane 10,500,000(3)
Sidney Crosby 8,700,000(3)
Kyle Connor 7,142,857(4)
Gabriel Landeskog 6,964,286(2)
Ivan Provorov 6,750,000(4)
Jean-Gabriel Pageau 5,800,000(4)
Dougie Hamilton 5,750,000(1)
Jaccob Slavin 5,300,000(3)
Elias Lindholm 4,850,000(3)
Blake Wheeler 4,002,500(1)
Marc-Edouard Vlasic 3,000,000(2)
Zdeno Chara 2,700,000(1)
Semyon Varlamov 2,250,000(1)
Alex Steen 2,000,000(2)
Roope Hintz 850,000(2)
Andrei Svechnikov 850,000(2)
Victor Olofsson 850,000(2)
Joel Kiviranta 850,000(3)
Miro Heiskanen 850,000(2)
Ryan Reaves 825,000(2)
Dan Hamhuis 580,000(1)
Tristan Jarry 575,000(1)


 Farm Payroll

Radim Simek 675,000(4)
Jason Dickinson 187,500(3)
Taylor Fedun 150,000(2)
Andrej Sekera 150,000(1)
Joel L'Esperance 97,500(1)
Nicholas Caamano 85,000(3)
Trevor Carrick 85,000(1)
Tucker Poolman 77,500(1)
Andreas Englund 74,250(1)




Detroit

ArenaJoe Louis Arena
Capacity18,000
Ticket Price$25.00


Income

Current Funds$7,574,634
Home Games Remaining0
Avg. Attendance15,332
Avg. Revenue/Game$919,836
Projected Revenue$0,000

Expenses

Pro Payroll$80,808,212
Farm Payroll$5,497,083
Prospect Fees$206,277
Coach$0,000
Games Remaining0
Total Game Expenses$1,055,019
Projected Expenses$0,000
Projected Balance$7,574,634

Salary Commitment

Year: 2020$86,305,295
Year: 2021$68,327,200
Year: 2022$34,664,283
Year: 2023$21,311,784

 Pro Payroll

Carey Price 10,000,000(2)
Sebastian Aho 8,454,000(4)
Jack Johnson 6,971,429(1)
Cam Atkinson 6,969,696(4)
Petr Mrazek 6,250,000(2)
Nazem Kadri 5,888,088(4)
Jonathan Drouin 5,500,000(1)
John Klingberg 5,312,500(3)
Jakub Vrana 4,187,500(2)
J.T. Compher 3,500,000(3)
Joel Armia 3,250,000(2)
Miles Wood 2,750,000(2)
Chris Tanev 2,499,999(3)
Matt Grzelcyk 1,750,000(2)
Jake Virtanen 1,562,500(1)
Adam Erne 1,312,500(2)
Nick Cousins 1,250,000(2)
Conor Garland 850,000(2)
Will Butcher 850,000(1)
Jack Hughes 850,000(3)
Nicolas Hague 850,000(3)


 Farm Payroll

Deryk Engelland 2,499,999(1)
Dante Fabbro 850,000(2)
Jacob Middleton 850,000(2)
Sven Baertschi 336,667(1)
Evgeny Svechnikov 107,917(2)
Joseph Blandisi 87,500(1)
Tage Thompson 85,000(1)
Brett Howden 85,000(2)
Daniel Sprong 85,000(1)
Adam Werner 85,000(3)
Urho Vaakanainen 85,000(2)
Drake Batherson 85,000(2)
Oliver Wahlstrom 85,000(3)
Gilles Senn 85,000(3)
Joel Farabee 85,000(3)




Edmonton

ArenaRexall Place
Capacity19,000
Ticket Price$23.00


Income

Current Funds$90,960,716
Home Games Remaining0
Avg. Attendance18,330
Avg. Revenue/Game$1,036,194
Projected Revenue$0,000

Expenses

Pro Payroll$85,281,838
Farm Payroll$935,000
Prospect Fees$306,060
Coach$0,000
Games Remaining0
Total Game Expenses$1,055,157
Projected Expenses$0,000
Projected Balance$90,960,716

Salary Commitment

Year: 2020$86,216,838
Year: 2021$52,877,500
Year: 2022$40,337,500
Year: 2023$4,750,000

 Pro Payroll

Ryan O'Reilly 9,375,000(3)
Brayden Point 8,437,500(3)
Duncan Keith 6,500,000(1)
Dylan Larkin 6,100,000(3)
Timo Meier 6,000,000(3)
Rasmus Ristolainen 5,400,000(2)
J.T. Miller 5,250,000(3)
Alex Tuch 4,750,000(4)
Darnell Nurse 4,000,000(1)
Marc-Andre Fleury 4,000,000(1)
Brandon Carlo 2,850,000(2)
Joe Thornton 2,750,000(1)
Craig Smith 2,500,000(1)
Zack Kassian 2,333,088(1)
SalaryRet EDM2 2,250,000(2)
Connor Brown 2,100,000(1)
Adam Pelech 1,600,000(1)
Kevin Fiala 1,548,750(1)
Matt Benning 1,200,000(1)
SalaryRet EDM1 1,137,500(1)
Curtis Lazar 950,000(1)
Alex DeBrincat 850,000(1)
Pat Maroon 850,000(2)
Carter Hart 850,000(2)
Ryan Donato 850,000(1)
Neal Pionk 850,000(1)


 Farm Payroll

Sam Montembeault 85,000(2)
Max Comtois 85,000(2)
Ville Heinola 85,000(3)
Thatcher Demko 85,000(1)
Jaret Anderson-Dolan 85,000(2)
Julien Gauthier 85,000(3)
Nathan Walker 85,000(1)
Kale Clague 85,000(3)
Barrett Hayton 85,000(3)
Lawrence Pilut 85,000(2)
Matiss Kivlenieks 85,000(3)




Florida

ArenaBB&T Center
Capacity20,000
Ticket Price$25.00


Income

Current Funds$55,786,274
Home Games Remaining0
Avg. Attendance19,957
Avg. Revenue/Game$1,197,539
Projected Revenue$0,000

Expenses

Pro Payroll$80,683,336
Farm Payroll$665,444
Prospect Fees$114,437
Coach$0,000
Games Remaining0
Total Game Expenses$993,454
Projected Expenses$0,000
Projected Balance$55,786,274

Salary Commitment

Year: 2020$81,348,780
Year: 2021$55,177,780
Year: 2022$38,461,114
Year: 2023$10,780,000

 Pro Payroll

Brad Marchand 10,800,000(3)
Anze Kopitar 9,800,000(4)
David Pastrnak 6,666,666(2)
Connor Hellebuyck 6,166,670(3)
Jeff Petry 5,500,000(3)
Tomas Tatar 5,300,000(1)
Ondrej Palat 5,300,000(1)
Reilly Smith 5,000,000(1)
Zach Werenski 5,000,000(2)
Josh Manson 4,300,000(3)
Connor Murphy 3,850,000(1)
SalaryRet FLA1 3,125,000(1)
Tyler Bertuzzi 1,750,000(2)
Ilya Lyubushkin 1,500,000(1)
Jonathan Bernier 1,250,000(2)
Andrew Cogliano 1,100,000(2)
Blake Comeau 950,000(1)
Lean Bergmann 900,000(4)
Cale Makar 850,000(3)
Alex Iafallo 850,000(1)
Brian Gibbons 725,000(2)


 Farm Payroll

Alex Chiasson 225,000(2)
Kole Sherwood 211,000(1)
Michael Dal Colle 85,000(1)
Austin Poganski 80,000(4)
Cameron Hughes 64,444(3)




LA

ArenaStaples Center
Capacity18,000
Ticket Price$29.00


Income

Current Funds$13,583,795
Home Games Remaining0
Avg. Attendance14,156
Avg. Revenue/Game$985,412
Projected Revenue$0,000

Expenses

Pro Payroll$56,412,500
Farm Payroll$744,250
Prospect Fees$313,713
Coach$0,000
Games Remaining0
Total Game Expenses$700,859
Projected Expenses$0,000
Projected Balance$13,583,795

Salary Commitment

Year: 2020$57,156,750
Year: 2021$27,055,000
Year: 2022$24,335,000
Year: 2023$0,000

 Pro Payroll

Alex Pietrangelo 10,100,000(3)
Ilya Kovalchuk 6,250,000(1)
Alexander Wennberg 4,900,000(3)
Brian Dumoulin 4,100,000(1)
Troy Terry 4,000,000(1)
Corey Crawford 4,000,000(3)
Patrik Nemeth 3,000,000(1)
Markus Nutivaara 2,700,000(3)
Artturi Lehkonen 2,400,000(1)
David Perron 2,000,000(1)
Johan Larsson 1,937,500(1)
Charlie Lindgren 1,925,000(1)
Otto Koivula 850,000(3)
Dennis Cholowski 850,000(2)
Adam Brooks 850,000(3)
Niko Mikkola 850,000(3)
Jordan Kyrou 850,000(2)
Sami Niku 850,000(1)
Christian Jaros 850,000(1)
Martin Necas 850,000(1)
Jacob Larsson 850,000(2)
Connor Clifton 775,000(1)
Lucas Wallmark 675,000(1)


 Farm Payroll

Mark Barberio 200,000(1)
Markus Granlund 130,000(1)
Eetu Luostarinen 85,000(3)
Anthony Richard 85,000(2)
Janne Kuokkanen 85,000(1)
Antti Suomela 85,000(2)
Vladislav Kamenev 74,250(1)




Minnesota

ArenaXcel Energy Center
Capacity18,000
Ticket Price$20.00


Income

Current Funds-$13,754,645
Home Games Remaining0
Avg. Attendance17,908
Avg. Revenue/Game$859,586
Projected Revenue$0,000

Expenses

Pro Payroll$86,856,351
Farm Payroll$831,041
Prospect Fees$339,347
Coach$0,000
Games Remaining0
Total Game Expenses$1,073,497
Projected Expenses$0,000
Projected Balance-$13,754,645

Salary Commitment

Year: 2020$87,687,392
Year: 2021$65,385,828
Year: 2022$39,338,838
Year: 2023$18,000,088

 Pro Payroll

Vladimir Tarasenko 13,005,000(2)
Jakub Voracek 8,000,000(3)
Logan Couture 7,550,088(4)
Jordan Eberle 6,000,000(3)
Justin Faulk 6,000,000(4)
Frank Vatrano 5,468,750(3)
Jonas Brodin 5,208,334(2)
Bryan Little 4,800,000(1)
Kevin Shattenkirk 4,500,000(1)
Christian Dvorak 4,450,000(4)
Wayne Simmonds 4,000,000(2)
SalaryRet MIN1 2,500,000(1)
Anthony Duclair 2,062,500(1)
Jason Spezza 2,000,000(1)
Nick Ritchie 1,873,656(2)
Pavel Francouz 1,500,000(1)
Ben Hutton 1,120,313(1)
Nikolay Goldobin 1,117,710(1)
Vince Dunn 850,000(1)
Andrew Agozzino 850,000(2)
Rhett Gardner 850,000(3)
Adam Fox 850,000(3)
Samuel Girard 850,000(1)
Jordan Binnington 850,000(2)
Kevin Rooney 600,000(1)


 Farm Payroll

Scott Wilson 131,250(1)
Brendan Gaunce 107,916(1)
Alan Quine 91,875(1)
Peter Cehlarik 87,500(2)
Riley Barber 87,500(2)
Jake Walman 85,000(3)
Sam Lafferty 85,000(3)
Filip Zadina 85,000(2)
Michael Stone 70,000(1)




Montreal

ArenaBell Centre
Capacity23,000
Ticket Price$28.00


Income

Current Funds$124,675,236
Home Games Remaining0
Avg. Attendance18,048
Avg. Revenue/Game$1,212,887
Projected Revenue$0,000

Expenses

Pro Payroll$93,911,509
Farm Payroll$695,000
Prospect Fees$194,978
Coach$0,000
Games Remaining0
Total Game Expenses$1,156,116
Projected Expenses$0,000
Projected Balance$124,675,236

Salary Commitment

Year: 2020$94,606,509
Year: 2021$58,845,259
Year: 2022$33,447,727
Year: 2023$0,000

 Pro Payroll

Steven Stamkos 8,500,000(1)
Mattias Ekholm 7,500,000(3)
Filip Forsberg 7,500,000(3)
James Neal 5,750,000(1)
Phillip Danault 5,500,000(1)
Jeff Carter 5,272,727(3)
Torey Krug 5,250,000(1)
Nick Leddy 5,000,000(2)
Ryan Ellis 4,823,088(2)
Johnny Boychuk 4,500,000(1)
Brock Nelson 4,050,000(3)
Ryan McDonagh 4,000,000(2)
Radko Gudas 4,000,000(3)
Nick Bonino 3,544,444(2)
Ryan Strome 3,125,000(2)
Nick Foligno 3,100,000(3)
Derick Brassard 2,500,000(2)
SalaryRet MTL1 2,250,000(1)
Blake Coleman 1,800,000(1)
Mark Borowiecki 1,300,000(2)
David Rittich 1,156,250(1)
Brian Boyle 940,000(1)
Elvis Merzlikins 850,000(3)
Brady Tkachuk 850,000(2)
Nick Suzuki 850,000(3)


 Farm Payroll

Danil Yurtaykin 90,000(3)
Noah Dobson 85,000(3)
Jesperi Kotkaniemi 85,000(2)
Kevin Stenlund 85,000(2)
Christoffer Ehn 85,000(2)
Jordan Szwarz 80,000(3)
Michael Sgarbossa 70,000(3)
Dylan McIlrath 57,500(1)
Gemel Smith 57,500(1)




Nashville

ArenaBridgestone Arena
Capacity19,000
Ticket Price$32.00


Income

Current Funds$200,924,918
Home Games Remaining0
Avg. Attendance13,024
Avg. Revenue/Game$1,026,446
Projected Revenue$0,000

Expenses

Pro Payroll$82,680,644
Farm Payroll$142,500
Prospect Fees$169,460
Coach$0,000
Games Remaining0
Total Game Expenses$1,012,105
Projected Expenses$0,000
Projected Balance$200,924,918

Salary Commitment

Year: 2020$82,823,144
Year: 2021$52,913,056
Year: 2022$30,550,000
Year: 2023$10,725,000

 Pro Payroll

John Tavares 11,000,000(2)
Artemi Panarin 8,400,000(3)
Mark Scheifele 6,125,000(4)
Nikolaj Ehlers 6,000,000(3)
Brandon Saad 6,000,000(1)
Hampus Lindholm 5,205,556(2)
Jared Spurgeon 5,187,500(1)
Jakob Chychrun 4,600,000(4)
Adam Henrique 4,575,000(3)
Andrei Vasilevskiy 4,375,000(1)
Viktor Arvidsson 4,250,000(2)
Teuvo Teravainen 3,575,000(1)
Chris Tierney 2,937,500(1)
Casey Cizikas 1,675,000(1)
Michael Del Zotto 1,000,000(2)
Anders Nilsson 1,000,000(1)
Matt Irwin 950,088(1)
Brendan Perlini 925,000(1)
Marcus Pettersson 850,000(1)
Travis Dermott 850,000(1)
Mathew Dumba 850,000(2)
Ilya Samsonov 850,000(3)
Jesper Bratt 850,000(1)
Derek Ryan 650,000(1)


 Farm Payroll

Steven Fogarty 85,000(1)
Kevin Connauton 57,500(2)




NewJersey

ArenaPrudential Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$42,856,868
Home Games Remaining0
Avg. Attendance12,661
Avg. Revenue/Game$911,599
Projected Revenue$0,000

Expenses

Pro Payroll$63,918,755
Farm Payroll$938,250
Prospect Fees$282,425
Coach$0,000
Games Remaining0
Total Game Expenses$794,383
Projected Expenses$0,000
Projected Balance$42,856,868

Salary Commitment

Year: 2020$64,857,005
Year: 2021$39,146,666
Year: 2022$25,764,166
Year: 2023$0,000

 Pro Payroll

Oliver Ekman-Larsson 8,800,000(3)
Tyson Barrie 6,875,000(1)
Olli Maatta 5,104,166(3)
Kyle Turris 4,250,000(2)
Andre Burakovsky 4,062,500(2)
Conor Sheary 3,750,000(1)
Derek Stepan 3,500,000(3)
Marco Scandella 3,500,000(3)
Kasperi Kapanen 3,200,000(2)
Adam Lowry 2,916,666(1)
Devin Shore 2,300,000(1)
Tobias Rieder 2,000,000(1)
Artem Anisimov 2,000,000(3)
David Ayres 1,500,000(1)
Joonas Korpisalo 1,437,500(1)
Derrick Pouliot 1,348,963(1)
Mikko Rantanen 1,156,250(1)
Slater Koekkoek 1,117,710(1)
Austin Wagner 850,000(2)
Filip Hronek 850,000(2)
Kaapo Kakko 850,000(3)
Tobias Bjornfot 850,000(3)
Nicolas Beaudin 850,000(3)
Jake Debrusk 850,000(1)


 Farm Payroll

Sonny Milano 170,000(2)
Chandler Stephenson 105,000(1)
John Hayden 92,500(1)
Marko Dano 92,500(1)
Michael Amadio 85,000(1)
Brandon Hagel 85,000(3)
Liam Foudy 85,000(3)
Samuel Morin 83,250(1)
T.J. Tynan 70,000(3)
Logan Shaw 70,000(3)




NYIsles

ArenaBarcleys Center
Capacity19,000
Ticket Price$32.00


Income

Current Funds$71,512,044
Home Games Remaining0
Avg. Attendance16,303
Avg. Revenue/Game$1,269,492
Projected Revenue$0,000

Expenses

Pro Payroll$83,334,136
Farm Payroll$5,159,961
Prospect Fees$140,906
Coach$0,000
Games Remaining0
Total Game Expenses$1,080,915
Projected Expenses$0,000
Projected Balance$71,512,044

Salary Commitment

Year: 2020$88,494,097
Year: 2021$66,700,421
Year: 2022$42,853,620
Year: 2023$7,910,700

 Pro Payroll

Connor McDavid 12,500,000(3)
Mikael Backlund 7,725,000(4)
Johnny Gaudreau 7,510,460(1)
Alexander Edler 7,505,000(3)
Tomas Hertl 7,031,250(3)
Keith Yandle 6,350,000(1)
Kyle Palmieri 5,650,000(3)
Nikita Kucherov 5,525,000(2)
Seth Jones 5,400,000(2)
Brendan Gallagher 4,687,500(2)
David Krejci 3,627,500(1)
Juuse Saros 1,875,000(2)
Anthony DeAngelo 1,156,250(2)
Mathew Barzal 1,079,166(2)
Travis Sanheim 850,000(1)
Quinn Hughes 850,000(2)
Zach Sanford 850,000(2)
Alexander Kerfoot 850,000(1)
Andy Greene 605,000(2)
PE Bellemare 577,010(2)
Martin Marincin 575,000(1)
Darcy Kuemper 555,000(2)


 Farm Payroll

Lawson Crouse 1,916,670(3)
Jonny Brodzinski 575,000(1)
Taro Hirose 249,999(1)
Radek Faksa 220,000(1)
Adrian Kempe 200,000(2)
Jordan Oesterle 196,875(2)
Drake Caggiula 150,000(1)
Joel Eriksson Ek 148,750(1)
Steven Santini 141,667(1)
Jujhar Khaira 120,000(1)
Dylan DeMelo 112,500(2)
Cody Eakin 110,000(4)
Max Veronneau 92,500(1)
Paul Ladue 92,500(2)
Tyler Benson 85,000(3)
Joel Persson 85,000(3)
Joachim Blichfeld 85,000(3)
Madison Bowey 85,000(1)
Rasmus Asplund 85,000(3)
Mark Friedman 85,000(2)
Tyler Motte 75,700(4)
Valentin Zykov 72,750(1)
Braydon Coburn 60,000(1)
Brad Hunt 57,550(1)
Henrik Lundqvist 57,500(1)




NYRangers

ArenaMadison Square Garden
Capacity19,000
Ticket Price$22.00


Income

Current Funds$33,539,098
Home Games Remaining0
Avg. Attendance17,228
Avg. Revenue/Game$909,703
Projected Revenue$0,000

Expenses

Pro Payroll$81,411,881
Farm Payroll$3,271,000
Prospect Fees$217,257
Coach$0,000
Games Remaining0
Total Game Expenses$1,035,368
Projected Expenses$0,000
Projected Balance$33,539,098

Salary Commitment

Year: 2020$84,682,881
Year: 2021$55,044,380
Year: 2022$25,285,000
Year: 2023$14,500,000

 Pro Payroll

Jake Guentzel 14,500,000(4)
Zach Parise 9,000,000(3)
P.K. Subban 8,100,000(2)
Carl Soderberg 4,750,000(2)
SalaryRet NYR1 4,750,000(1)
Damon Severson 4,166,666(2)
Charlie Coyle 4,000,000(1)
Bobby Ryan 3,850,000(1)
SalaryRet NYR2 3,627,500(1)
Corey Perry 3,500,000(1)
Antti Raanta 3,500,000(2)
Josh Morrissey 3,150,000(1)
Brock McGinn 2,625,000(2)
Nathan Beaulieu 1,500,001(2)
Colin Blackwell 1,500,001(1)
Robby Fabbri 1,125,000(1)
Mikhail Sergachev 1,117,713(2)
Aaron Dell 1,000,000(1)
Jansen Harkins 850,000(3)
Jonas Siegenthaler 850,000(2)
Isac Lundestrom 850,000(2)
Morgan Geekie 850,000(3)
Mattias Janmark 850,000(1)
Gaetan Haas 700,000(1)
Marcus Sorensen 700,000(1)


 Farm Payroll

Cedric Paquette 2,062,500(2)
Jay Beagle 581,000(1)
Tim Schaller 137,500(2)
Curtis McElhinney 100,000(2)
Logan Brown 85,000(1)
Jonathan Davidsson 85,000(3)
Karson Kuhlman 85,000(1)
Scott Sabourin 70,000(1)
Jonathan Ericsson 65,000(1)




Ottawa

ArenaCanadian Tire Centre
Capacity19,000
Ticket Price$35.00


Income

Current Funds$89,586,070
Home Games Remaining0
Avg. Attendance17,750
Avg. Revenue/Game$1,491,010
Projected Revenue$0,000

Expenses

Pro Payroll$78,492,500
Farm Payroll$1,101,250
Prospect Fees$394,448
Coach$0,000
Games Remaining0
Total Game Expenses$975,466
Projected Expenses$0,000
Projected Balance$89,586,070

Salary Commitment

Year: 2020$79,593,750
Year: 2021$42,103,750
Year: 2022$20,300,000
Year: 2023$14,275,000

 Pro Payroll

Nathan MacKinnon 7,875,000(4)
Victor Hedman 7,875,000(1)
Jacob Markstrom 7,000,000(2)
Patrik Laine 6,750,000(1)
John Gibson 6,400,000(4)
Colton Parayko 5,500,000(2)
Mika Zibanejad 5,350,000(1)
Shayne Gostisbehere 4,500,000(1)
Joonas Donskoi 3,900,000(3)
Brandon Montour 3,387,500(1)
Jake McCabe 2,850,000(1)
Zach Hyman 2,812,500(2)
Rocco Grimaldi 2,000,000(1)
Calle Jarnkrok 2,000,000(2)
William Carrier 1,400,000(1)
Tomas Nosek 1,250,000(1)
Vladislav Gavrikov 850,000(3)
Denis Gurianov 850,000(2)
Anders Bjork 850,000(1)
Joey Anderson 850,000(2)
Otto Leskinen 850,000(3)
Nicolas Aube-Kubel 850,000(2)
Riley Stillman 850,000(2)
Alex Nedeljkovic 850,000(2)
Pontus Aberg 842,500(1)


 Farm Payroll

Ryan Hartman 190,000(1)
Calvin Pickard 156,250(2)
Justin Bailey 87,500(1)
Ryan MacInnis 85,000(3)
Igor Shesterkin 85,000(3)
Anton Wedin 85,000(3)
Beck Malenstyn 85,000(3)
Kieffer Bellows 85,000(3)
Zach Aston-Reese 85,000(1)
Clark Bishop 85,000(2)
Stefan Matteau 72,500(1)




Philly

ArenaWells Fargo Center
Capacity19,000
Ticket Price$29.00


Income

Current Funds$82,448,791
Home Games Remaining0
Avg. Attendance13,712
Avg. Revenue/Game$954,374
Projected Revenue$0,000

Expenses

Pro Payroll$67,055,414
Farm Payroll$302,500
Prospect Fees$242,491
Coach$0,000
Games Remaining0
Total Game Expenses$824,395
Projected Expenses$0,000
Projected Balance$82,448,791

Salary Commitment

Year: 2020$67,357,914
Year: 2021$41,514,164
Year: 2022$39,585,001
Year: 2023$0,000

 Pro Payroll

Nicklas Backstrom 12,000,000(3)
Drew Doughty 8,750,000(3)
Sean Monahan 6,375,000(3)
Marc Staal 4,000,000(1)
Max Domi 3,937,500(1)
Jani Hakanpaa 3,500,001(3)
Pavel Buchnevich 3,250,000(1)
SalaryRet PHI1 3,250,000(1)
Sam Bennett 2,550,000(1)
Jordie Benn 2,500,000(3)
Brett Kulak 2,312,500(3)
SalaryRet PHI2 1,875,000(1)
Derek Grant 1,800,000(3)
Brian Elliott 1,500,000(1)
Scott Mayfield 1,425,000(3)
Pavel Zacha 1,156,250(1)
Stefan Noesen 1,079,163(2)
Alexander Yelesin 850,000(3)
Robert Thomas 850,000(2)
Martin Jones 850,000(1)
Kyle Capobianco 850,000(1)
Micheal Ferland 605,000(1)
Gabriel Bourque 605,000(1)
Joakim Nordstrom 605,000(1)
Logan O'Connor 580,000(1)


 Farm Payroll

Gabriel Carlsson 72,500(3)
Joel Kellman 57,500(1)
Gerald Mayhew 57,500(1)
Andrei Chibisov 57,500(1)
Mason Marchment 57,500(1)




Arizona

ArenaGila River Arena
Capacity19,000
Ticket Price$21.00


Income

Current Funds$17,908,787
Home Games Remaining0
Avg. Attendance15,975
Avg. Revenue/Game$809,455
Projected Revenue$0,000

Expenses

Pro Payroll$67,527,639
Farm Payroll$0,000
Prospect Fees$222,593
Coach$1,000,000
Games Remaining0
Total Game Expenses$838,417
Projected Expenses$0,000
Projected Balance$17,908,787

Salary Commitment

Year: 2020$67,527,639
Year: 2021$21,519,639
Year: 2022$9,757,140
Year: 2023$0,000

 Pro Payroll

Ryan Johansen 8,000,000(1)
Danny DeKeyser 5,000,000(1)
Erik Gudbranson 5,000,000(2)
Milan Lucic 4,500,000(1)
Dylan Sikura 4,200,000(1)
Andreas Athanasiou 3,750,000(1)
Karl Alzner 3,750,000(1)
Connor Carrick 3,333,000(1)
Paul Byron 3,100,000(1)
Anton Lindholm 3,000,000(1)
Colton Sissons 2,857,140(3)
Brandon Sutter 2,375,000(1)
Stephen Johns 2,350,000(3)
SalaryRet ARI1 2,000,000(2)
Brandon Tanev 2,000,000(3)
Troy Brouwer 2,000,000(1)
Michael Hutchinson 1,999,999(2)
Kurtis MacDermid 1,500,000(1)
Louis Domingue 1,500,000(1)
Valeri Nichushkin 1,062,500(2)
Gabriel Vilardi 850,000(3)
David Gustafsson 850,000(3)
Morgan Frost 850,000(3)
Anthony Stolarz 850,000(2)
Erik Brannstrom 850,000(2)


 Farm Payroll




Pittsburgh

ArenaConsol Energy Center
Capacity18,000
Ticket Price$25.00


Income

Current Funds$101,297,391
Home Games Remaining0
Avg. Attendance11,827
Avg. Revenue/Game$709,575
Projected Revenue$0,000

Expenses

Pro Payroll$72,601,000
Farm Payroll$340,000
Prospect Fees$159,954
Coach$0,000
Games Remaining0
Total Game Expenses$891,475
Projected Expenses$0,000
Projected Balance$101,297,391

Salary Commitment

Year: 2020$72,941,000
Year: 2021$29,640,000
Year: 2022$13,120,000
Year: 2023$0,000

 Pro Payroll

Sergei Bobrovsky 8,000,000(1)
Nino Niederreiter 6,562,500(3)
SalaryRet PIT2 6,000,000(1)
Mats Zuccarello 5,900,000(2)
Gustav Nyquist 5,500,000(2)
SalaryRet PIT1 5,150,000(1)
Mathieu Perreault 5,001,000(1)
Tyler Johnson 5,000,000(1)
Boone Jenner 4,687,500(3)
Nick Bjugstad 4,100,000(1)
Ryan Dzingel 3,375,000(1)
Greg Pateryn 2,400,000(2)
Alex Lyon 1,500,000(1)
Juuso Riikola 1,000,000(1)
Klim Kostin 850,000(3)
Vitaly Abramov 850,000(2)
Josh Mahura 850,000(2)
Dillon Dube 850,000(2)
Yakov Trenin 850,000(3)
Filip Chytil 850,000(1)
Henrik Borgstrom 850,000(1)
Denis Malgin 750,000(1)
Aaron Ness 575,000(1)
Zach Trotman 575,000(1)
Brian Lashoff 575,000(1)


 Farm Payroll

Joshua Norris 85,000(3)
Adam Johnson 85,000(2)
Ryan Poehling 85,000(2)
Jesper Boqvist 85,000(3)




SanJose

ArenaSAP Center
Capacity19,000
Ticket Price$21.00


Income

Current Funds$32,669,288
Home Games Remaining0
Avg. Attendance15,404
Avg. Revenue/Game$788,402
Projected Revenue$0,000

Expenses

Pro Payroll$63,991,789
Farm Payroll$1,266,700
Prospect Fees$148,728
Coach$0,000
Games Remaining0
Total Game Expenses$797,649
Projected Expenses$0,000
Projected Balance$32,669,288

Salary Commitment

Year: 2020$65,258,489
Year: 2021$50,430,339
Year: 2022$36,739,440
Year: 2023$14,415,000

 Pro Payroll

Jeff Skinner 9,000,000(3)
Sami Vatanen 6,200,000(4)
Vladislav Namestnikov 5,000,000(1)
Alex Killorn 4,755,000(3)
Rasmus Andersson 4,550,000(4)
Travis Hamonic 4,155,000(3)
Jesper Fast 3,665,000(4)
Darren Helm 3,000,000(2)
Zach Bogosian 2,765,000(1)
Oskar Sundqvist 2,750,000(3)
Brayden McNabb 2,500,000(2)
Sean Walker 2,345,680(1)
Andrew Copp 2,280,000(1)
Danton Heinen 1,999,999(2)
Laurent Brossoit 1,531,250(2)
Martin Frk 906,250(2)
Jack Roslovic 894,170(1)
Teddy Blueger 850,000(2)
Devon Toews 850,000(2)
MacKenzie Blackwood 850,000(2)
Ryan Graves 850,000(2)
Kirby Dach 850,000(3)
Carter Rowney 800,000(1)
Charles Hudon 644,440(3)


 Farm Payroll

Maxime Lajoie 167,500(1)
Matt Luff 148,500(1)
Colin Wilson 100,000(1)
Gage Quinney 93,500(2)
William Lagesson 92,550(1)
Blake Lizotte 92,500(1)
Jordan Gross 89,900(2)
Colton White 85,000(2)
Adam Boqvist 85,000(3)
Matthew Highmore 85,000(2)
Andrew Peeke 85,000(3)
Zack MacEwen 84,750(1)
Eric Robinson 57,500(1)




StLouis

ArenaScottrade Center
Capacity19,000
Ticket Price$20.00


Income

Current Funds$87,931,322
Home Games Remaining0
Avg. Attendance19,000
Avg. Revenue/Game$912,000
Projected Revenue$0,000

Expenses

Pro Payroll$70,038,462
Farm Payroll$57,500
Prospect Fees$316,065
Coach$0,000
Games Remaining0
Total Game Expenses$858,683
Projected Expenses$0,000
Projected Balance$87,931,322

Salary Commitment

Year: 2020$70,095,962
Year: 2021$37,313,462
Year: 2022$18,838,462
Year: 2023$0,000

 Pro Payroll

Alex Ovechkin 9,538,462(3)
Evgeny Kuznetsov 7,800,000(1)
Robin Lehner 7,000,000(2)
Jonathan Huberdeau 5,900,000(2)
William Karlsson 5,900,000(3)
Tyler Toffoli 5,750,000(1)
Travis Konecny 5,500,000(1)
Alec Martinez 4,000,000(1)
Colin Miller 3,875,000(2)
Oliver Bjorkstrand 2,500,000(1)
Brett Ritchie 1,750,000(1)
MacKenzie Weegar 1,600,000(1)
Haydn Fleury 850,000(1)
Maxim Letunov 850,000(3)
Andrew Mangiapane 850,000(1)
Aleksi Saarela 850,000(3)
Erik Cernak 850,000(2)
Mikhail Vorobyev 850,000(2)
Zachary Senyshyn 850,000(3)
Kaapo Kahkonen 850,000(3)
Charlie McAvoy 850,000(1)
Phillip Di Giuseppe 700,000(1)
Andrew Ladd 575,000(1)


 Farm Payroll

Luke Witkowski 57,500(1)




TampaBay

ArenaAmalie Arena
Capacity23,000
Ticket Price$30.00


Income

Current Funds$79,009,175
Home Games Remaining0
Avg. Attendance17,041
Avg. Revenue/Game$1,226,962
Projected Revenue$0,000

Expenses

Pro Payroll$83,545,268
Farm Payroll$240,556
Prospect Fees$186,318
Coach$0,000
Games Remaining0
Total Game Expenses$1,024,051
Projected Expenses$0,000
Projected Balance$79,009,175

Salary Commitment

Year: 2020$83,785,824
Year: 2021$69,011,438
Year: 2022$28,230,558
Year: 2023$644,444

 Pro Payroll

Patrice Bergeron 12,100,100(2)
Claude Giroux 8,275,000(3)
Jacob Trouba 8,000,000(3)
Evander Kane 7,000,000(2)
Jake Muzzin 5,500,000(3)
Anders Lee 5,500,000(2)
Tom Wilson 5,166,670(3)
Sean Couturier 4,333,333(2)
Nikita Zadorov 4,000,000(2)
Bryan Rust 3,500,000(2)
David Savard 3,003,003(2)
Leo Komarov 3,000,000(1)
Ben Bishop 2,100,000(1)
Cal Clutterbuck 1,800,000(1)
SalaryRet TB1 1,772,220(1)
Jan Rutta 1,555,555(1)
Riley Sheahan 1,555,555(1)
Ian Cole 1,500,500(1)
Dmitry Kulikov 700,000(2)
Jack Campbell 675,000(1)
Chris Wagner 644,444(3)
Frans Nielsen 644,444(4)
Richard Panik 644,444(2)
Brandon Davidson 575,000(1)


 Farm Payroll

Riley Nash 155,556(1)
Brendan Leipsic 85,000(1)




Toronto

ArenaAir Canada Centre
Capacity19,000
Ticket Price$35.00


Income

Current Funds$103,239,123
Home Games Remaining0
Avg. Attendance15,938
Avg. Revenue/Game$1,338,847
Projected Revenue$0,000

Expenses

Pro Payroll$82,501,366
Farm Payroll$1,402,500
Prospect Fees$170,963
Coach$0,000
Games Remaining0
Total Game Expenses$1,025,303
Projected Expenses$0,000
Projected Balance$103,239,123

Salary Commitment

Year: 2020$83,903,866
Year: 2021$63,891,366
Year: 2022$46,586,366
Year: 2023$11,634,000

 Pro Payroll

Auston Matthews 11,634,000(4)
Jonathan Toews 10,500,000(3)
Tyler Seguin 9,850,000(3)
William Nylander 6,962,366(3)
Max Pacioretty 6,000,000(2)
Ryan Suter 6,000,000(3)
Jake Allen 4,350,000(1)
Nate Schmidt 4,100,000(2)
Matt Niskanen 4,000,000(1)
Jordan Staal 3,125,000(1)
Ryan Pulock 2,500,000(1)
Justin Williams 2,250,000(2)
Marcus Foligno 2,250,000(1)
Tanner Pearson 1,875,000(1)
Trevor Lewis 1,555,000(3)
Robert Bortuzzo 1,000,000(2)
Mathieu Joseph 850,000(2)
Nico Hischier 850,000(1)
Garret Sparks 850,000(2)
Mason Appleton 850,000(2)
Jimmy Howard 575,000(2)
Roman Polak 575,000(2)


 Farm Payroll

Travis Boyd 800,000(1)
Kiefer Sherwood 92,500(1)
Caleb Jones 85,000(2)
Martin Fehervary 85,000(3)
Joshua Jacobs 85,000(2)
John Gilmour 85,000(1)
Joe Hicketts 85,000(1)
Brett Seney 85,000(2)




Vancouver

ArenaRogers Arena
Capacity19,000
Ticket Price$27.00


Income

Current Funds$125,013,954
Home Games Remaining0
Avg. Attendance18,173
Avg. Revenue/Game$1,166,554
Projected Revenue$0,000

Expenses

Pro Payroll$83,275,635
Farm Payroll$3,033,724
Prospect Fees$450,040
Coach$0,000
Games Remaining0
Total Game Expenses$1,058,041
Projected Expenses$0,000
Projected Balance$125,013,954

Salary Commitment

Year: 2020$86,309,359
Year: 2021$63,349,224
Year: 2022$51,593,083
Year: 2023$21,043,000

 Pro Payroll

Mitch Marner 10,893,000(4)
Kris Letang 10,000,000(3)
Matthew Tkachuk 8,750,000(3)
Brock Boeser 7,343,750(3)
Clayton Keller 7,150,000(4)
Bo Horvat 5,500,000(2)
T.J. Oshie 5,150,000(1)
Dmitry Orlov 5,100,000(1)
Evgenii Dadonov 4,000,000(1)
James Reimer 3,000,000(4)
Thomas Greiss 2,500,000(1)
Travis Zajac 2,500,000(3)
Mikko Koivu 1,772,222(1)
Robert Hagg 1,437,500(2)
Kevin Labanc 1,250,000(2)
Frederik Gauthier 1,079,163(1)
Nikita Gusev 850,000(3)
Elias Pettersson 850,000(2)
Rasmus Dahlin 850,000(2)
John Marino 850,000(3)
Brendan Lemieux 850,000(1)
Henri Jokiharju 850,000(2)
SalaryRet VAN1 750,000(1)


 Farm Payroll

Austin Czarnik 1,250,000(1)
Brent Seabrook 200,000(2)
Ivan Barbashev 184,375(2)
Jared McCann 156,250(1)
Nico Sturm 109,266(2)
Michael Grabner 100,000(2)
Alexandre Carrier 100,000(1)
Joona Luoto 100,000(1)
Nicholas Merkley 86,333(3)
Cody Glass 85,000(3)
J.C. Beaudin 85,000(3)
Carl Dahlstrom 85,000(1)
Michael Dipietro 85,000(2)
Calvin Petersen 85,000(2)
Michael McLeod 85,000(2)
Ryan Lindgren 85,000(2)
Oliver Kylington 85,000(2)
Oscar Dansk 67,500(1)




Washington

ArenaVerizon Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$7,742,073
Home Games Remaining0
Avg. Attendance12,756
Avg. Revenue/Game$918,435
Projected Revenue$0,000

Expenses

Pro Payroll$51,639,865
Farm Payroll$690,000
Prospect Fees$419,448
Coach$0,000
Games Remaining0
Total Game Expenses$643,284
Projected Expenses$0,000
Projected Balance$7,742,073

Salary Commitment

Year: 2020$52,329,865
Year: 2021$27,562,780
Year: 2022$10,986,527
Year: 2023$3,095,000

 Pro Payroll

James van Riemsdyk 5,750,999(3)
Devan Dubnyk 5,000,000(1)
Calvin de Haan 4,550,000(2)
Craig Anderson 4,000,000(1)
Yanni Gourde 3,375,000(2)
Derek Forbort 3,156,250(1)
Erik Haula 3,000,000(4)
Ondrej Kase 2,600,000(1)
Brandon Manning 2,590,000(2)
Nikita Zaitsev 2,500,003(2)
Melker Karlsson 2,500,000(1)
Trevor Daley 1,750,002(1)
SalaryRet WSH1 1,675,000(1)
Mark Pysyk 1,500,000(2)
Sean Kuraly 1,500,000(1)
Josh Anderson 956,250(2)
Josh Archibald 950,528(3)
Tyson Jost 885,833(1)
Sam Steel 850,000(2)
Mario Ferraro 850,000(3)
Sammy Blais 850,000(1)
Anthony Cirelli 850,000(1)


 Farm Payroll

Buddy Robinson 95,000(4)
Conor Timmins 85,000(3)
Jeremy Lauzon 85,000(2)
Alexander Volkov 85,000(3)
Lucas Carlsson 85,000(3)
Philippe Myers 85,000(2)
Anthony Angello 85,000(3)
Timothy Gettinger 85,000(2)




Winnipeg

ArenaMTS Centre
Capacity23,000
Ticket Price$30.00


Income

Current Funds$100,357,684
Home Games Remaining0
Avg. Attendance19,518
Avg. Revenue/Game$1,399,940
Projected Revenue$0,000

Expenses

Pro Payroll$81,305,901
Farm Payroll$1,412,775
Prospect Fees$342,665
Coach$0,000
Games Remaining0
Total Game Expenses$1,012,943
Projected Expenses$0,000
Projected Balance$100,357,684

Salary Commitment

Year: 2020$82,718,676
Year: 2021$57,693,101
Year: 2022$42,231,013
Year: 2023$10,726,013

 Pro Payroll

Jack Eichel 10,000,000(3)
Leon Draisaitl 8,500,000(3)
Roman Josi 7,600,000(3)
Aaron Ekblad 7,500,000(1)
Ryan Nugent-Hopkins 7,500,000(2)
Taylor Hall 7,500,000(1)
Brady Skjei 5,250,000(3)
Sam Reinhart 4,562,500(2)
Mark Giordano 3,250,000(1)
Jaroslav Halak 2,750,000(1)
Erik Johnson 2,121,212(4)
Alex Stalock 2,000,000(2)
Mike Green 2,000,000(1)
Alex Goligoski 1,500,000(4)
Andrew Shaw 1,200,000(4)
Christian Fischer 1,027,088(2)
Antoine Roussel 1,010,101(4)
Garnet Hathaway 1,000,000(4)
Tyler Ennis 1,000,000(4)
Victor Rask 928,000(4)
Kailer Yamamoto 850,000(1)
Warren Foegele 850,000(1)
Matt Martin 757,000(4)
Nate Thompson 650,000(4)


 Farm Payroll

Scott Laughton 287,500(2)
Xavier Ouellet 89,375(1)
Nicolas Deslauriers 85,200(4)
Jonas Johansson 85,000(3)
Luke Johnson 85,000(2)
Christian Wolanin 85,000(1)
Tyler Pitlick 83,700(4)
Keith Kinkaid 80,000(1)
Matthew Nieto 72,500(4)
Brad Richardson 71,200(1)
Tyler Graovac 70,000(3)
Nic Dowd 68,600(4)
Michael Raffl 67,500(4)
Michael Frolik 61,200(4)
Loui Eriksson 61,000(4)
Jordan Weal 60,000(4)