Financial Report

(As of Friday, May 6 2022)

Anaheim

ArenaHonda Center
Capacity19,000
Ticket Price$23.00


Income

Current Funds$69,459,189
Home Games Remaining0
Avg. Attendance17,687
Avg. Revenue/Game$976,294
Projected Revenue$0,000

Expenses

Pro Payroll$73,196,250
Farm Payroll$917,875
Prospect Fees$310,528
Coach$0,000
Games Remaining0
Total Game Expenses$907,618
Projected Expenses$0,000
Projected Balance$69,459,189

Salary Commitment

Year: 2021$74,114,125
Year: 2022$53,033,500
Year: 2023$30,078,500
Year: 2024$17,011,000

 Pro Payroll

Matt Duchene 8,400,000(2)
SalaryRet ANA1 7,000,000(1)
Jamie Benn 6,850,000(2)
Jamie Oleksiak 6,400,000(3)
Adam Pelech 5,750,000(4)
Colin White 4,750,000(3)
Brenden Dillon 4,500,000(1)
Alex Iafallo 4,250,000(4)
Cam Talbot 4,200,000(4)
Alexander Kerfoot 3,500,000(2)
Jake McCabe 2,700,000(4)
Brock McGinn 2,625,000(1)
Casey Cizikas 1,675,000(3)
Dylan Gambrell 1,375,000(2)
Ben Hutton 1,150,000(1)
Steven Lorentz 1,100,000(1)
Valeri Nichushkin 1,062,500(1)
Trevor Moore 968,750(1)
Lane Pederson 925,000(2)
Mike Hardman 925,000(1)
Erik Brannstrom 850,000(1)
Jack Studnicka 850,000(2)
Anton Forsberg 775,000(2)
Chad Ruhwedel 615,000(1)


 Farm Payroll

Jordan Oesterle 196,875(1)
Brian Pinho 111,000(4)
Carter Hutton 100,000(2)
Justin Richards 95,000(2)
Parker Kelly 87,500(1)
Calen Addison 85,000(3)
Tanner Laczynski 85,000(3)
David Kase 85,000(2)
Alex Lyon 72,500(3)




Boston

ArenaTD Garden
Capacity19,000
Ticket Price$21.00


Income

Current Funds$16,086,435
Home Games Remaining0
Avg. Attendance18,578
Avg. Revenue/Game$936,291
Projected Revenue$0,000

Expenses

Pro Payroll$70,547,701
Farm Payroll$1,982,083
Prospect Fees$299,220
Coach$0,000
Games Remaining0
Total Game Expenses$888,159
Projected Expenses$0,000
Projected Balance$16,086,435

Salary Commitment

Year: 2021$72,529,784
Year: 2022$59,756,453
Year: 2023$34,608,745
Year: 2024$9,199,998

 Pro Payroll

Jordan Staal 8,750,000(2)
Phillip Danault 6,059,000(3)
Linus Ullmark 5,000,000(1)
Thatcher Demko 5,000,000(4)
Craig Smith 4,876,000(3)
Mike Matheson 4,875,000(2)
Corey Perry 4,549,999(1)
Connor Brown 4,500,000(3)
Sam Gagner 3,049,999(2)
Nick Bjugstad 3,019,999(3)
Ethan Bear 2,500,000(2)
Lars Eller 2,499,999(3)
Justin Braun 2,499,999(2)
Bobby Ryan 2,449,999(1)
Austin Watson 1,999,999(3)
Colin Blackwell 1,999,999(4)
Tomas Nosek 1,999,999(4)
Christian Djoos 1,250,000(2)
Eeli Tolvanen 1,117,710(2)
Michael Anderson 850,000(2)
K'Andre Miller 850,000(3)
Yegor Sharangovich 850,000(3)


 Farm Payroll

SAL RET1 525,000(1)
David Kampf 243,750(3)
Radim Zohorna 200,000(4)
Scott Harrington 163,333(1)
Dominik Kahun 85,000(1)
Cayden Primeau 85,000(2)
Daniel Vladar 85,000(3)
Jamie Drysdale 85,000(3)
Alexander True 85,000(2)
Givani Smith 85,000(2)
Zachary Jones 85,000(3)
Yegor Zamula 85,000(3)
Pius Suter 85,000(3)
Philipp Kurashev 85,000(3)




Buffalo

ArenaFirst Niagara Center
Capacity19,000
Ticket Price$24.00


Income

Current Funds$44,394,740
Home Games Remaining0
Avg. Attendance16,609
Avg. Revenue/Game$956,728
Projected Revenue$0,000

Expenses

Pro Payroll$78,052,436
Farm Payroll$3,106,735
Prospect Fees$222,273
Coach$0,000
Games Remaining0
Total Game Expenses$992,457
Projected Expenses$0,000
Projected Balance$44,394,740

Salary Commitment

Year: 2021$81,159,171
Year: 2022$50,714,745
Year: 2023$18,842,258
Year: 2024$8,480,273

 Pro Payroll

Brayden Schenn 7,550,088(2)
Cam Fowler 6,500,000(1)
Nick Schmaltz 5,850,000(3)
Erik Karlsson 5,500,000(2)
Jonathan Marchessault 5,000,000(1)
SalaryRet BUF2 4,125,000(1)
SalaryRet BUF1 4,000,000(1)
Tyler Johnson 3,950,088(4)
Robby Fabbri 3,687,500(2)
Erik Gustafsson 3,666,088(2)
Thomas Greiss 3,600,000(1)
Frederik Andersen 3,555,088(4)
Tanner Pearson 3,250,088(2)
Jonathan Huberdeau 2,950,000(1)
Ryan Johansen 2,750,088(2)
Cody Ceci 2,333,088(3)
T.J. Brodie 1,750,088(2)
Zach Bogosian 1,750,088(3)
Adam Gaudette 1,246,880(2)
Joel Hanley 900,088(4)
Kyle Okposo 888,088(1)
Carl Grundstrom 850,000(1)
Pierre Engvall 850,000(2)
Carter Verhaeghe 850,000(2)
Kris Russell 700,088(1)


 Farm Payroll

Vinnie Hinostroza 1,500,000(1)
Calvin Pickard 156,250(1)
Trevor van Riemsdyk 99,909(2)
Eric Comrie 93,750(2)
Mackenzie MacEachern 90,000(1)
Mathieu Olivier 88,809(3)
Connor Bunnaman 85,000(2)
Nicholas Robertson 85,000(3)
Bowen Byram 85,000(3)
Dmytro Timashov 85,000(2)
Ivan Chekhovich 85,000(3)
Marcus Hogberg 85,000(1)
Rasmus Sandin 85,000(2)
Emil Bemstrom 85,000(2)
Martin Kaut 85,000(2)
Nils Hoglander 85,000(3)
Timothy Liljegren 85,000(2)
Rocco Grimaldi 75,009(4)
John Moore 68,009(2)




Calgary

ArenaScotiabank Saddledome
Capacity19,000
Ticket Price$29.00


Income

Current Funds$151,594,405
Home Games Remaining0
Avg. Attendance14,686
Avg. Revenue/Game$1,022,291
Projected Revenue$0,000

Expenses

Pro Payroll$67,133,421
Farm Payroll$1,550,000
Prospect Fees$351,614
Coach$0,000
Games Remaining0
Total Game Expenses$841,891
Projected Expenses$0,000
Projected Balance$151,594,405

Salary Commitment

Year: 2021$63,183,421
Year: 2022$40,287,588
Year: 2023$22,965,088
Year: 2024$0,000

 Pro Payroll

Clayton Keller 7,150,000(3)
Pierre-Luc Dubois 6,250,000(2)
Jean-Gabriel Pageau 5,800,000(3)
Kyle Palmieri 5,650,000(2)
SalRet CAL2 5,500,000(0)
Adam Larsson 5,208,333(1)
Tomas Tatar 4,800,000(3)
Marcus Johansson 4,750,000(1)
Joel Edmundson 3,875,000(1)
SalaryRet CGY1 2,625,000(1)
Casey DeSmith 2,500,000(3)
Luke Kunin 2,300,000(1)
Ryan Murray 2,250,088(3)
Adin Hill 2,175,000(2)
Nick Paul 1,350,000(1)
Michael McCarron 750,000(2)
Carson Soucy 750,000(2)
Jean-Sebastien Dea 750,000(1)
Ryan Lomberg 725,000(1)
Jarred Tinordi 700,000(2)
Anthony Bitetto 700,000(1)
Brendan Smith 575,000(2)


 Farm Payroll

Nikolai Knyzhov 135,000(3)
Mackenzie MacEachern 90,000(1)
Quinton Byfield 85,000(3)
Callan Foote 85,000(3)
Mikko Lehtonen 85,000(3)
Connor Mackey 85,000(1)
Noah Gregor 85,000(2)
Dennis Gilbert 85,000(1)
Kasimir Kaskisuo 85,000(2)
Carl Gunnarsson 80,000(2)
Dominic Toninato 77,500(2)
Alex Biega 75,000(3)
Anton Blidh 75,000(1)
Dakota Mermis 75,000(2)
Sheldon Dries 75,000(1)
Hunter Miska 72,500(1)
Jakub Zboril 72,500(1)
Yannick Weber 70,000(2)
Ross Johnston 57,500(1)




Carolina

ArenaPNC Arena
Capacity19,000
Ticket Price$30.00


Income

Current Funds$220,009,414
Home Games Remaining0
Avg. Attendance15,492
Avg. Revenue/Game$1,115,350
Projected Revenue$0,000

Expenses

Pro Payroll$58,203,691
Farm Payroll$2,425,000
Prospect Fees$140,748
Coach$0,000
Games Remaining0
Total Game Expenses$741,091
Projected Expenses$0,000
Projected Balance$220,009,414

Salary Commitment

Year: 2021$60,053,691
Year: 2022$36,268,968
Year: 2023$10,533,968
Year: 2024$1,111,111

 Pro Payroll

Dougie Hamilton 8,625,000(2)
Kyle Connor 7,142,857(3)
Morgan Rielly 6,250,000(2)
Paul Stastny 6,000,000(1)
Aleksander Barkov 5,900,000(1)
Tyler Myers 4,000,000(2)
Sal Ret Rask 4,000,000(2)
Nikita Zaitsev 2,500,003(1)
Sal Ret1 1,894,720(1)
Martin Jones 1,111,111(4)
Micheal Haley 1,000,000(1)
Austin Czarnik 1,000,000(1)
Zac Rinaldo 1,000,000(1)
Kenny Agostino 1,000,000(1)
Keegan Kolesar 850,000(2)
Dan Renouf 850,000(3)
Jonas Johansson 850,000(2)
Louis Belpedio 750,000(1)
Nathan Walker 580,000(3)
Matt Tennyson 580,000(1)
Zack MacEwen 580,000(2)
Jay Beagle 580,000(1)
Jayson Megna 580,000(2)
Gaetan Haas 580,000(1)


 Farm Payroll

Scott Sabourin 1,000,000(1)
Daniel Walcott 850,000(3)
Aaron Ness 575,000(0)




Chicago

ArenaUnited Center
Capacity19,000
Ticket Price$22.00


Income

Current Funds$24,738,193
Home Games Remaining0
Avg. Attendance14,749
Avg. Revenue/Game$778,729
Projected Revenue$0,000

Expenses

Pro Payroll$65,695,633
Farm Payroll$1,043,107
Prospect Fees$545,057
Coach$0,000
Games Remaining0
Total Game Expenses$820,534
Projected Expenses$0,000
Projected Balance$24,738,193

Salary Commitment

Year: 2021$66,738,740
Year: 2022$28,636,884
Year: 2023$11,488,134
Year: 2024$10,360,217

 Pro Payroll

Alexander Radulov 8,200,000(1)
P.K. Subban 8,100,000(1)
Noah Hanifin 4,950,000(2)
Alex Galchenyuk 4,900,000(1)
Patrick Marleau 4,600,000(1)
Nate Schmidt 4,100,000(1)
Jakob Silfverberg 3,777,777(4)
Antti Raanta 3,500,000(1)
SalaryRet CHI1 2,900,000(2)
SalaryRet CHI2 2,625,000(2)
Jordie Benn 2,500,000(2)
Josh Leivo 1,875,000(1)
Kyle Clifford 1,870,000(2)
Jacob MacDonald 1,500,777(4)
Jesse Puljujarvi 1,468,750(2)
Brett Ritchie 1,000,777(4)
Jake Gardiner 1,000,777(4)
Kevin Rooney 1,000,777(4)
Michael Stone 1,000,777(4)
Marcus Pettersson 1,000,777(4)
Valtteri Filppula 900,000(1)
Casey Mittelstadt 850,000(1)
Filip Gustavsson 850,000(3)
Niklas Hjalmarsson 644,444(1)
Ryan Carpenter 580,000(2)


 Farm Payroll

Tomas Jurco 150,000(1)
Victor Mete 120,000(1)
Evan Bouchard 107,917(3)
Lias Andersson 87,412(1)
Gustav Lindstrom 85,000(2)
Mitchell Stephens 85,000(2)
Carsen Twarynski 85,000(2)
Peyton Krebs 85,000(3)
Jan Jenik 85,000(3)
Jalen Chatfield 77,778(4)
Brogan Rafferty 75,000(1)




Colorado

ArenaPepsi Center
Capacity23,000
Ticket Price$34.00


Income

Current Funds$134,871,424
Home Games Remaining0
Avg. Attendance13,238
Avg. Revenue/Game$1,080,394
Projected Revenue$0,000

Expenses

Pro Payroll$84,044,982
Farm Payroll$860,625
Prospect Fees$233,691
Coach$0,000
Games Remaining0
Total Game Expenses$1,038,284
Projected Expenses$0,000
Projected Balance$134,871,424

Salary Commitment

Year: 2021$84,905,607
Year: 2022$58,914,982
Year: 2023$23,214,999
Year: 2024$7,200,000

 Pro Payroll

Evgeni Malkin 10,600,000(1)
Thomas Chabot 8,000,000(3)
Brent Burns 8,000,000(1)
Anthony Mantha 7,125,000(4)
Jaden Schwartz 5,999,999(2)
Brandon Saad 5,999,999(3)
Josh Bailey 5,999,999(2)
Mikael Granlund 4,999,999(2)
Reilly Smith 4,999,999(2)
Mike Hoffman 4,500,000(1)
Sergei Bobrovsky 3,999,999(2)
Anton Stralman 2,499,999(2)
Tyler Bozak 2,499,990(2)
Jordan Greenway 2,100,000(2)
Justin Holl 990,000(1)
Noel Acciari 899,999(2)
Pekka Rinne 850,000(3)
Matt Roy 850,000(1)
Dominik Kubalik 850,000(2)
Ilya Mikheyev 850,000(2)
Nick Holden 850,000(1)
Jason Demers 580,000(3)


 Farm Payroll

David Rittich 250,000(3)
Evgenii Dadonov 250,000(3)
Jacob de La Rose 115,625(1)
Mikhail Maltsev 85,000(3)
Filip Chlapik 85,000(1)
Dustin Tokarski 75,000(4)




Columbus

ArenaNationwide Arena
Capacity18,000
Ticket Price$25.00


Income

Current Funds$49,098,179
Home Games Remaining0
Avg. Attendance15,861
Avg. Revenue/Game$951,667
Projected Revenue$0,000

Expenses

Pro Payroll$68,827,086
Farm Payroll$672,500
Prospect Fees$770,511
Coach$1,000,000
Games Remaining0
Total Game Expenses$869,148
Projected Expenses$0,000
Projected Balance$49,098,179

Salary Commitment

Year: 2021$73,349,586
Year: 2022$49,624,170
Year: 2023$9,386,670
Year: 2024$2,916,670

 Pro Payroll

Duncan Keith 6,500,000(1)
Jonathan Quick 6,000,000(2)
Vincent Trocheck 5,937,500(2)
Jason Zucker 5,500,000(2)
Shea Theodore 5,200,000(2)
Brian Dumoulin 4,750,000(2)
Zach Parise 4,125,000(2)
Brett Pesce 4,025,000(2)
Jaroslav Halak 3,850,000(2)
Oskar Lindblom 3,750,000(3)
Patrik Nemeth 3,500,000(1)
Joe Thornton 3,150,000(1)
Jake Bean 2,916,670(4)
Ian Cole 2,750,000(1)
Mark Jankowski 2,093,750(1)
Dylan Strome 1,079,166(1)
Pierre-Olivier Joseph 850,000(3)
Alexandre Texier 850,000(1)
Vitali Kravtsov 850,000(3)
Ville Husso 850,000(3)
Nicolas Roy 850,000(1)
Dryden Hunt 850,000(2)
Max Jones 850,000(1)
Rudolfs Balcers 850,000(1)
Hudson Fasching 750,000(1)


 Farm Payroll

Dylan Cozens 85,000(3)
Jayce Hawryluk 85,000(1)
Glenn Gawdin 85,000(3)
Libor Hajek 85,000(1)
Tyler Lewington 85,000(1)
Trent Frederic 85,000(1)
Chase De Leo 85,000(1)
Nic Petan 77,500(1)




Dallas

ArenaAmerican Airlines Center
Capacity19,000
Ticket Price$43.00


Income

Current Funds$103,485,380
Home Games Remaining0
Avg. Attendance18,679
Avg. Revenue/Game$1,926,311
Projected Revenue$0,000

Expenses

Pro Payroll$85,027,501
Farm Payroll$5,711,338
Prospect Fees$372,404
Coach$0,000
Games Remaining0
Total Game Expenses$1,111,113
Projected Expenses$0,000
Projected Balance$103,485,380

Salary Commitment

Year: 2021$90,738,839
Year: 2022$46,023,839
Year: 2023$18,320,088
Year: 2024$8,425,088

 Pro Payroll

Mark Stone 9,500,000(2)
Sidney Crosby 8,700,000(2)
Victor Hedman 7,875,000(1)
Phil Kessel 7,500,000(3)
Mark Giordano 7,000,000(4)
Jaccob Slavin 5,300,000(2)
Semyon Varlamov 5,000,000(1)
John Carlson 4,400,000(1)
Blake Wheeler 4,125,000(1)
Adam Lowry 4,000,000(1)
Joe Pavelski 3,500,000(1)
Patrice Bergeron 3,327,500(1)
Max Pacioretty 3,000,000(1)
Mats Zuccarello 2,950,000(1)
Mike Smith 2,200,000(1)
Jani Hakanpaa 1,750,001(2)
Roope Hintz 850,000(1)
Jason Robertson 850,000(2)
Joel Kiviranta 850,000(2)
Miro Heiskanen 850,000(1)
Ryan Reaves 825,000(1)
Radim Simek 675,000(3)


 Farm Payroll

Luke Glendening 1,300,000(3)
Kurtis Gabriel 900,088(4)
Jonathon Merrill 750,000(1)
Kevin Connauton 575,000(1)
Mattias Janmark 250,000(4)
Vladislav Namestnikov 250,000(3)
Braden Holtby 250,000(1)
Brett Kulak 231,250(2)
Jason Dickinson 187,500(2)
Devan Dubnyk 180,000(4)
Derek Grant 180,000(2)
Joel L'Esperance 97,500(1)
Reese Johnson 95,000(4)
Nicholas Caamano 85,000(2)
Joey Keane 85,000(3)
Dylan Coghlan 85,000(3)
Matt Benning 70,000(2)
Kyle Rau 70,000(1)
Liam O'Brien 70,000(1)




Detroit

ArenaJoe Louis Arena
Capacity18,000
Ticket Price$25.00


Income

Current Funds$33,423,939
Home Games Remaining0
Avg. Attendance16,898
Avg. Revenue/Game$1,013,926
Projected Revenue$0,000

Expenses

Pro Payroll$81,572,047
Farm Payroll$814,167
Prospect Fees$281,293
Coach$0,000
Games Remaining0
Total Game Expenses$1,008,140
Projected Expenses$0,000
Projected Balance$33,423,939

Salary Commitment

Year: 2021$82,386,214
Year: 2022$42,585,533
Year: 2023$28,531,784
Year: 2024$0,000

 Pro Payroll

Carey Price 10,000,000(1)
Sebastian Aho 8,454,000(3)
Cam Atkinson 6,969,696(3)
Jonathan Drouin 6,875,000(3)
Petr Mrazek 6,250,000(1)
Nazem Kadri 5,888,088(3)
John Klingberg 5,312,500(2)
Jakub Vrana 4,187,500(1)
J.T. Compher 3,500,000(2)
Joel Armia 3,250,000(1)
Will Butcher 2,822,764(1)
Miles Wood 2,750,000(1)
Jake Virtanen 2,550,000(1)
Chris Tanev 2,499,999(2)
Matt Grzelcyk 1,750,000(1)
Adam Erne 1,312,500(1)
Nick Cousins 1,250,000(1)
Conor Garland 850,000(1)
Jack Hughes 850,000(2)
Dante Fabbro 850,000(1)
Urho Vaakanainen 850,000(1)
Nicolas Hague 850,000(2)
Drake Batherson 850,000(1)
Joel Farabee 850,000(2)


 Farm Payroll

Tage Thompson 175,000(3)
Evgeny Svechnikov 107,917(1)
Daniel Sprong 106,250(2)
Brett Howden 85,000(1)
Tarmo Reunanen 85,000(3)
Maksim Sushko 85,000(3)
Jacob Middleton 85,000(1)
Oliver Wahlstrom 85,000(2)




Edmonton

ArenaRexall Place
Capacity19,000
Ticket Price$27.00


Income

Current Funds$151,370,574
Home Games Remaining0
Avg. Attendance19,000
Avg. Revenue/Game$1,224,527
Projected Revenue$0,000

Expenses

Pro Payroll$76,398,963
Farm Payroll$1,415,283
Prospect Fees$307,560
Coach$0,000
Games Remaining0
Total Game Expenses$952,705
Projected Expenses$0,000
Projected Balance$151,370,574

Salary Commitment

Year: 2021$77,814,246
Year: 2022$55,916,000
Year: 2023$33,046,000
Year: 2024$18,875,000

 Pro Payroll

Ryan O'Reilly 9,375,000(2)
Darnell Nurse 9,250,000(4)
Alex DeBrincat 8,000,000(3)
Marc-Andre Fleury 7,000,000(1)
Kevin Fiala 6,375,000(2)
Neal Pionk 5,875,000(4)
Rasmus Ristolainen 5,400,000(1)
J.T. Miller 5,250,000(2)
Alex Tuch 4,750,000(3)
Anthony Duclair 3,750,000(4)
Brandon Carlo 2,850,000(1)
Ryan Donato 1,900,000(1)
Barclay Goodrow 1,156,250(1)
Mikhail Sergachev 1,117,713(1)
Curtis Lazar 950,000(1)
Max Comtois 850,000(1)
Kevin Lankinen 850,000(3)
Julien Gauthier 850,000(2)
Kale Clague 850,000(2)


 Farm Payroll

Michael Rasmussen 146,000(3)
Nolan Patrick 92,500(1)
Rem Pitlick 91,783(1)
Arthur Kaliyev 85,000(3)
Ville Heinola 85,000(2)
Alexis Lafreniere 85,000(3)
Jaret Anderson-Dolan 85,000(1)
Filip Zadina 85,000(1)
Pat Maroon 85,000(1)
Carter Hart 85,000(1)
Barrett Hayton 85,000(2)
Adam Ruzicka 85,000(3)
Ryan McLeod 85,000(3)
Kevin Bahl 85,000(3)
Noah Juulsen 75,000(1)
Andreas Borgman 75,000(1)




Florida

ArenaBB&T Center
Capacity20,000
Ticket Price$25.00


Income

Current Funds$98,094,561
Home Games Remaining0
Avg. Attendance19,791
Avg. Revenue/Game$1,187,510
Projected Revenue$0,000

Expenses

Pro Payroll$78,862,776
Farm Payroll$165,000
Prospect Fees$133,375
Coach$0,000
Games Remaining0
Total Game Expenses$965,380
Projected Expenses$0,000
Projected Balance$98,094,561

Salary Commitment

Year: 2021$79,027,776
Year: 2022$44,026,110
Year: 2023$12,565,000
Year: 2024$0,000

 Pro Payroll

Brad Marchand 10,800,000(2)
Anze Kopitar 9,800,000(3)
Mattias Ekholm 7,500,000(2)
David Pastrnak 6,666,666(1)
Connor Hellebuyck 6,166,670(2)
Jeff Petry 5,500,000(2)
Ondrej Palat 5,300,000(1)
Zach Werenski 5,000,000(1)
Connor Murphy 3,850,000(1)
Ryan Strome 3,125,000(1)
Jack Johnson 2,500,000(1)
Kole Sherwood 2,110,000(1)
Tyler Bertuzzi 1,750,000(1)
Ilya Lyubushkin 1,500,000(1)
Jonathan Bernier 1,250,000(1)
Andrew Cogliano 1,100,000(1)
Lean Bergmann 900,000(3)
Cale Makar 850,000(2)
John Leonard 850,000(3)
Matthew Phillips 850,000(3)
Michael Dal Colle 850,000(1)
Cameron Hughes 644,440(2)


 Farm Payroll

Brinson Pasichnuk 85,000(3)
Austin Poganski 80,000(3)




LA

ArenaStaples Center
Capacity18,000
Ticket Price$29.00


Income

Current Funds$39,495,912
Home Games Remaining0
Avg. Attendance10,748
Avg. Revenue/Game$748,115
Projected Revenue$0,000

Expenses

Pro Payroll$56,553,332
Farm Payroll$437,500
Prospect Fees$405,797
Coach$0,000
Games Remaining0
Total Game Expenses$699,959
Projected Expenses$0,000
Projected Balance$39,495,912

Salary Commitment

Year: 2021$56,990,832
Year: 2022$43,352,499
Year: 2023$6,485,000
Year: 2024$0,000

 Pro Payroll

Alex Pietrangelo 10,100,000(2)
Ryan Getzlaf 8,999,999(2)
Alexander Wennberg 4,900,000(2)
Carl Hagelin 4,200,000(2)
Troy Terry 4,000,000(2)
James Reimer 3,000,000(3)
Markus Nutivaara 2,700,000(2)
Alexandar Georgiev 2,490,000(1)
Artturi Lehkonen 2,400,000(1)
Connor Clifton 1,000,000(1)
Lucas Wallmark 950,000(1)
Martin Necas 863,333(1)
Jesse Ylonen 850,000(3)
Dennis Cholowski 850,000(1)
Adam Brooks 850,000(2)
Niko Mikkola 850,000(2)
Ukko-Pekka Luukkonen 850,000(3)
Tyce Thompson 850,000(3)
Cameron York 850,000(3)
Daniel Carr 850,000(1)
Jordan Kyrou 850,000(1)
Sami Niku 850,000(1)
Christian Jaros 850,000(1)
Jacob Larsson 850,000(1)
Juho Lammikko 750,000(1)


 Farm Payroll

Janne Kuokkanen 182,500(2)
Veini Vehvilainen 85,000(3)
Eetu Luostarinen 85,000(2)
Antti Suomela 85,000(1)




Minnesota

ArenaXcel Energy Center
Capacity18,000
Ticket Price$20.00


Income

Current Funds$37,907,341
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$864,000
Projected Revenue$0,000

Expenses

Pro Payroll$73,356,338
Farm Payroll$0,000
Prospect Fees$445,661
Coach$0,000
Games Remaining0
Total Game Expenses$900,024
Projected Expenses$0,000
Projected Balance$37,907,341

Salary Commitment

Year: 2021$73,356,338
Year: 2022$57,443,838
Year: 2023$29,037,588
Year: 2024$1,325,000

 Pro Payroll

Brayden Point 8,437,500(2)
Logan Couture 7,550,088(3)
Jordan Eberle 6,000,000(2)
Justin Faulk 6,000,000(3)
Frank Vatrano 5,468,750(2)
Sam Reinhart 4,562,500(1)
Christian Dvorak 4,450,000(3)
Tristan Jarry 4,375,000(3)
Vince Dunn 4,000,000(2)
Wayne Simmonds 4,000,000(1)
Kevin Shattenkirk 3,900,000(1)
Joonas Donskoi 1,950,000(2)
Juuso Valimaki 1,937,500(3)
SalaryRet MIN1 1,750,000(1)
Nicolas Meloche 850,000(3)
Jake Walman 850,000(2)
Logan Brown 850,000(1)
Trevor Zegras 850,000(3)
Andrew Agozzino 850,000(1)
Rhett Gardner 850,000(2)
Connor McMichael 850,000(3)
Adam Fox 850,000(2)
Stuart Skinner 850,000(3)
James Neal 750,000(4)
Michael Houser 575,000(4)


 Farm Payroll




Montreal

ArenaBell Centre
Capacity23,000
Ticket Price$28.00


Income

Current Funds$153,205,178
Home Games Remaining0
Avg. Attendance19,915
Avg. Revenue/Game$1,338,419
Projected Revenue$0,000

Expenses

Pro Payroll$80,246,777
Farm Payroll$426,250
Prospect Fees$157,303
Coach$0,000
Games Remaining0
Total Game Expenses$985,736
Projected Expenses$0,000
Projected Balance$153,205,178

Salary Commitment

Year: 2021$80,673,027
Year: 2022$45,694,939
Year: 2023$1,870,000
Year: 2024$0,000

 Pro Payroll

Alex Ovechkin 9,538,462(2)
Steven Stamkos 8,500,000(1)
Filip Forsberg 7,500,000(2)
Tyson Barrie 6,250,000(2)
Jeff Carter 5,272,727(2)
Blake Coleman 4,900,000(1)
Ryan Ellis 4,823,088(1)
Josh Manson 4,300,000(2)
Ryan McDonagh 4,000,000(1)
Radko Gudas 4,000,000(2)
Robin Lehner 3,500,000(1)
Nick Foligno 3,100,000(2)
Patric Hornqvist 2,625,000(1)
Luke Schenn 2,000,000(1)
Brandon Tanev 2,000,000(2)
Cedric Paquette 1,031,250(1)
Josh Anderson 956,250(1)
Elvis Merzlikins 850,000(2)
Brady Tkachuk 850,000(1)
Kevin Stenlund 850,000(1)
Nikita Nesterov 850,000(3)
Nick Suzuki 850,000(2)
Austin Wagner 850,000(1)
Artem Zub 850,000(3)


 Farm Payroll

Gemel Smith 93,750(2)
Jack Ahcan 92,500(1)
Alex Barre-Boulet 85,000(3)
Keaton Middleton 85,000(3)
Michael Sgarbossa 70,000(2)




Nashville

ArenaBridgestone Arena
Capacity19,000
Ticket Price$32.00


Income

Current Funds$283,936,797
Home Games Remaining0
Avg. Attendance16,553
Avg. Revenue/Game$1,271,193
Projected Revenue$0,000

Expenses

Pro Payroll$84,455,556
Farm Payroll$165,000
Prospect Fees$217,835
Coach$0,000
Games Remaining0
Total Game Expenses$1,034,615
Projected Expenses$0,000
Projected Balance$283,936,797

Salary Commitment

Year: 2021$84,620,556
Year: 2022$48,625,000
Year: 2023$26,475,000
Year: 2024$9,500,000

 Pro Payroll

John Tavares 11,000,000(1)
Andrei Vasilevskiy 9,500,000(4)
Artemi Panarin 8,400,000(2)
Jared Spurgeon 7,575,000(1)
Mark Scheifele 6,125,000(3)
Nikolaj Ehlers 6,000,000(2)
Teuvo Teravainen 5,400,000(3)
Hampus Lindholm 5,205,556(1)
Jakob Chychrun 4,600,000(3)
Adam Henrique 4,575,000(2)
Viktor Arvidsson 4,250,000(1)
Jesper Bratt 2,750,000(1)
Travis Dermott 1,500,000(2)
Michael Del Zotto 1,000,000(1)
Sean Malone 850,000(1)
Andy Andreoff 850,000(1)
Frederic Allard 850,000(3)
Mathew Dumba 850,000(1)
Ilya Samsonov 850,000(2)
Nathan Bastian 825,000(2)
Brandon Davidson 800,000(1)
Marcus Sorensen 700,000(1)


 Farm Payroll

Steven Fogarty 85,000(1)
Nathan Gerbe 80,000(1)




NewJersey

ArenaPrudential Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$76,408,174
Home Games Remaining0
Avg. Attendance12,661
Avg. Revenue/Game$911,490
Projected Revenue$0,000

Expenses

Pro Payroll$67,929,377
Farm Payroll$1,194,417
Prospect Fees$213,014
Coach$0,000
Games Remaining0
Total Game Expenses$845,571
Projected Expenses$0,000
Projected Balance$76,408,174

Salary Commitment

Year: 2021$69,123,794
Year: 2022$46,654,377
Year: 2023$13,785,000
Year: 2024$9,250,000

 Pro Payroll

Mikko Rantanen 9,250,000(4)
Oliver Ekman-Larsson 8,800,000(2)
Olli Maatta 5,104,166(2)
Kyle Turris 4,250,000(1)
Andre Burakovsky 4,062,500(1)
Jake Debrusk 3,675,000(1)
Derek Stepan 3,500,000(2)
Marco Scandella 3,500,000(2)
Kasperi Kapanen 3,200,000(1)
Malcolm Subban 3,062,501(2)
Joonas Korpisalo 2,800,000(1)
Chandler Stephenson 2,750,000(3)
Devin Shore 2,300,000(2)
Artem Anisimov 2,000,000(2)
Sonny Milano 1,700,000(1)
Slater Koekkoek 1,117,710(2)
John Hayden 925,000(1)
Filip Hronek 850,000(1)
Kaapo Kakko 850,000(2)
Brandon Hagel 850,000(2)
Tobias Bjornfot 850,000(2)
Grigori Denisenko 850,000(3)
Alexander Romanov 850,000(3)
Samuel Morin 832,500(1)


 Farm Payroll

Nicolas Beaudin 850,000(2)
Kristian Vesalainen 89,417(1)
Michael Amadio 85,000(1)
Victor Soderstrom 85,000(3)
Liam Foudy 85,000(2)




NYIsles

ArenaBarcleys Center
Capacity19,000
Ticket Price$32.00


Income

Current Funds$77,974,701
Home Games Remaining0
Avg. Attendance16,314
Avg. Revenue/Game$1,252,958
Projected Revenue$0,000

Expenses

Pro Payroll$85,365,492
Farm Payroll$2,476,475
Prospect Fees$183,931
Coach$0,000
Games Remaining0
Total Game Expenses$1,073,487
Projected Expenses$0,000
Projected Balance$77,974,701

Salary Commitment

Year: 2021$87,841,967
Year: 2022$54,186,975
Year: 2023$18,921,400
Year: 2024$10,008,100

 Pro Payroll

Connor McDavid 12,500,000(2)
Johnny Gaudreau 9,388,075(2)
Mikael Backlund 7,725,000(3)
David Krejci 7,250,000(1)
Tomas Hertl 7,031,250(2)
Seth Jones 5,400,000(1)
Joel Eriksson Ek 5,250,000(4)
Brendan Gallagher 4,687,500(1)
Drew Doughty 4,375,000(2)
Alec Martinez 4,050,000(4)
Dustin Brown 4,000,001(1)
Zach Hyman 2,812,500(1)
Adrian Kempe 2,000,000(1)
Juuse Saros 1,875,000(1)
Scott Mayfield 1,425,000(2)
Mathew Barzal 1,079,166(1)
Keith Yandle 900,000(1)
Teddy Blueger 850,000(1)
Quinn Hughes 850,000(1)
Tyler Motte 757,000(3)
Andy Greene 605,000(1)
Darcy Kuemper 555,000(1)


 Farm Payroll

Taro Hirose 249,999(1)
Jason Spezza 200,000(4)
Conor Sheary 155,000(4)
Travis Boyd 150,000(2)
Marc Staal 135,000(4)
Frederick Gaudreau 120,000(2)
Anthony DeAngelo 115,625(1)
Dylan DeMelo 112,500(1)
Cody Eakin 110,000(3)
Josef Korenar 106,250(2)
Joey Daccord 93,750(3)
Wade Allison 85,000(3)
Joachim Blichfeld 85,000(2)
Sasha Chmelevski 85,000(3)
Madison Bowey 85,000(1)
Rasmus Asplund 85,000(2)
Keith Kinkaid 85,000(4)
Zach Sanford 85,000(1)
Mark Friedman 85,000(1)
Phillip Di Giuseppe 75,500(4)
PE Bellemare 57,701(1)
Nick Jensen 57,600(4)
Brad Hunt 57,550(3)




NYRangers

ArenaMadison Square Garden
Capacity19,000
Ticket Price$27.00


Income

Current Funds$34,102,667
Home Games Remaining0
Avg. Attendance17,083
Avg. Revenue/Game$1,101,811
Projected Revenue$0,000

Expenses

Pro Payroll$86,605,137
Farm Payroll$5,693,751
Prospect Fees$323,041
Coach$0,000
Games Remaining0
Total Game Expenses$1,129,536
Projected Expenses$0,000
Projected Balance$34,102,667

Salary Commitment

Year: 2021$92,298,888
Year: 2022$54,761,250
Year: 2023$27,578,750
Year: 2024$12,050,000

 Pro Payroll

Jake Guentzel 14,500,000(3)
David Perron 7,900,000(1)
Roman Josi 7,600,000(2)
Josh Morrissey 6,250,000(4)
Dylan Larkin 6,100,000(2)
Pavel Buchnevich 5,800,000(4)
Anders Lee 5,500,000(1)
Marcus Foligno 5,000,000(1)
Boone Jenner 4,687,500(2)
Damon Severson 4,166,666(1)
Esa Lindell 2,900,000(2)
Anthony Beauvillier 2,100,000(1)
Michael Hutchinson 1,999,999(1)
SalaryRet NYR2 1,950,000(2)
Rickard Rakell 1,894,722(1)
Evan Rodrigues 1,500,000(1)
SalaryRet NYR1 1,031,250(1)
Jan Rutta 950,000(1)
Matt Irwin 875,000(2)
Chris Driedger 850,000(2)
Steven Kampfer 800,000(1)
Riley Sheahan 750,000(1)
Johan Larsson 750,000(1)
Colton Sceviour 750,000(1)


 Farm Payroll

Nathan Beaulieu 1,500,001(1)
Jujhar Khaira 1,200,000(2)
Sam Lafferty 850,000(2)
Jeremy Swayman 850,000(3)
Carter Rowney 700,000(1)
Gavin Bayreuther 93,750(3)
Jansen Harkins 85,000(2)
Jonas Siegenthaler 85,000(1)
Isac Lundestrom 85,000(1)
Morgan Geekie 85,000(2)
Rasmus Kupari 85,000(3)
Dean Kukan 75,000(1)




Ottawa

ArenaCanadian Tire Centre
Capacity19,000
Ticket Price$35.00


Income

Current Funds$149,656,347
Home Games Remaining0
Avg. Attendance18,350
Avg. Revenue/Game$1,541,322
Projected Revenue$0,000

Expenses

Pro Payroll$79,523,300
Farm Payroll$2,709,792
Prospect Fees$282,515
Coach$0,000
Games Remaining0
Total Game Expenses$1,006,288
Projected Expenses$0,000
Projected Balance$149,656,347

Salary Commitment

Year: 2021$82,233,092
Year: 2022$67,657,139
Year: 2023$43,647,495
Year: 2024$26,177,498

 Pro Payroll

Patrick Kane 10,500,000(2)
Mika Zibanejad 10,165,000(4)
Nathan MacKinnon 7,875,000(3)
Gabriel Landeskog 6,964,286(1)
Shayne Gostisbehere 6,799,999(3)
James van Riemsdyk 5,750,999(2)
Mike Reilly 5,699,999(4)
Samuel Girard 5,000,000(4)
Derek Forbort 3,799,999(4)
Jonas Brodin 2,604,167(1)
Tom Wilson 2,583,335(2)
Calle Jarnkrok 2,000,000(1)
Trevor Lewis 1,555,000(2)
Josh Archibald 950,528(2)
Justin Schultz 900,000(4)
Paul Byron 859,999(3)
Vladislav Gavrikov 850,000(2)
Vitek Vanecek 850,000(3)
Riley Stillman 850,000(1)
Alex Nedeljkovic 850,000(1)
Zdeno Chara 795,000(1)
Joakim Nordstrom 659,999(3)
Derek Ryan 659,990(2)


 Farm Payroll

Ryan Hartman 237,500(4)
Zach Aston-Reese 215,625(2)
Scott Wedgewood 200,000(4)
Lawson Crouse 191,667(2)
William Carrier 175,000(4)
Anders Bjork 160,000(2)
Brandon Sutter 150,000(2)
Stefan Matteau 93,750(2)
A.J. Greer 93,750(2)
Justin Bailey 87,500(1)
Kole Lind 85,000(3)
Garrett Pilon 85,000(3)
Ryan MacInnis 85,000(2)
Denis Gurianov 85,000(1)
Brett Murray 85,000(3)
Oskar Steen 85,000(3)
Drake Rymsha 85,000(3)
Kieffer Bellows 85,000(2)
Joey Anderson 85,000(1)
Otto Leskinen 85,000(2)
Nicolas Aube-Kubel 85,000(1)
Clark Bishop 85,000(1)
Victor Olofsson 85,000(1)




Philly

ArenaWells Fargo Center
Capacity19,000
Ticket Price$35.00


Income

Current Funds$85,527,910
Home Games Remaining0
Avg. Attendance9,927
Avg. Revenue/Game$834,017
Projected Revenue$0,000

Expenses

Pro Payroll$79,629,999
Farm Payroll$6,702,980
Prospect Fees$306,541
Coach$0,000
Games Remaining0
Total Game Expenses$1,056,580
Projected Expenses$0,000
Projected Balance$85,527,910

Salary Commitment

Year: 2021$86,332,979
Year: 2022$63,114,063
Year: 2023$16,480,000
Year: 2024$10,875,001

 Pro Payroll

Vladimir Tarasenko 13,005,000(1)
Tyler Seguin 9,850,000(2)
Sean Monahan 6,375,000(2)
SalaryRet PHI2 6,000,000(2)
Max Domi 5,300,000(1)
Travis Sanheim 4,675,000(2)
Sam Bennett 4,425,000(4)
SalaryRet PHI1 4,375,000(2)
Matt Murray 4,250,000(4)
Brett Connolly 3,500,000(2)
Arttu Ruotsalainen 3,000,000(2)
Tanner Jeannot 2,500,000(3)
Alexander Barabanov 2,000,001(4)
Austin Strand 1,999,999(2)
Logan Thompson 1,999,999(3)
Kyle Capobianco 1,062,500(2)
Mason Marchment 1,000,000(2)
Simon Benoit 950,000(2)
Joel Kellman 937,500(2)
Jack Rathbone 850,000(3)
Mason Appleton 850,000(1)
Gabriel Carlsson 725,000(2)


 Farm Payroll

Chris Tierney 3,500,000(1)
Matt Kiersted 2,000,001(2)
Matt Calvert 255,000(1)
Josh Dunne 200,000(4)
Stefan Noesen 107,916(1)
Alex Formenton 93,438(2)
Logan O'Connor 90,625(2)
Ivan Prosvetov 85,000(3)
Robert Thomas 85,000(1)
Shane Pinto 85,000(3)
Joseph Veleno 85,000(3)
Jeffrey Viel 58,000(1)
Kyle Burroughs 58,000(1)




Arizona

ArenaGila River Arena
Capacity19,000
Ticket Price$21.00


Income

Current Funds$31,306,336
Home Games Remaining0
Avg. Attendance14,592
Avg. Revenue/Game$735,435
Projected Revenue$0,000

Expenses

Pro Payroll$62,526,730
Farm Payroll$2,722,500
Prospect Fees$146,397
Coach$1,000,000
Games Remaining0
Total Game Expenses$809,703
Projected Expenses$0,000
Projected Balance$31,306,336

Salary Commitment

Year: 2021$65,249,230
Year: 2022$38,454,230
Year: 2023$6,880,840
Year: 2024$1,625,000

 Pro Payroll

Ryan Pulock 6,250,000(2)
SalaryRet ARI2 6,250,000(2)
Eric Staal 5,780,000(1)
Erik Gudbranson 5,000,000(1)
Andreas Athanasiou 4,687,500(2)
Dylan Sikura 4,200,000(1)
Connor Carrick 4,166,250(2)
SalaryRet ARI1 3,327,500(1)
Marc-Edouard Vlasic 3,000,000(1)
Colton Sissons 2,857,140(2)
Kurtis MacDermid 1,875,000(2)
Drake Caggiula 1,875,000(2)
Steven Santini 1,770,840(3)
Jordan Martinook 1,625,000(4)
Mark Borowiecki 1,300,000(1)
Zach Whitecloud 1,062,500(2)
Dillon Dube 850,000(1)
Gabriel Vilardi 850,000(2)
David Gustafsson 850,000(2)
Morgan Frost 850,000(2)
Anthony Stolarz 850,000(1)
Mathieu Joseph 850,000(1)
Jordan Binnington 850,000(1)
Ty Dellandrea 850,000(3)
Vinni Lettieri 700,000(1)


 Farm Payroll

Jacob Bernard-Docker 850,000(3)
Ian Mitchell 850,000(3)
Nolan Foote 850,000(3)
Jackson Cates 87,500(1)
Spencer Knight 85,000(3)




Pittsburgh

ArenaConsol Energy Center
Capacity18,000
Ticket Price$25.00


Income

Current Funds$104,122,467
Home Games Remaining0
Avg. Attendance16,274
Avg. Revenue/Game$976,422
Projected Revenue$0,000

Expenses

Pro Payroll$68,569,947
Farm Payroll$0,000
Prospect Fees$209,221
Coach$0,000
Games Remaining0
Total Game Expenses$838,770
Projected Expenses$0,000
Projected Balance$104,122,467

Salary Commitment

Year: 2021$68,569,947
Year: 2022$49,919,947
Year: 2023$32,110,420
Year: 2024$15,000,000

 Pro Payroll

Chris Kreider 7,500,000(4)
Evgeny Kuznetsov 7,500,000(4)
Kevin Hayes 7,142,857(2)
John Gibson 6,400,000(3)
Colton Parayko 5,500,000(1)
Jake Allen 5,000,000(3)
SalaryRet PIT1 3,281,250(2)
SalaryRet PIT2 2,950,000(1)
Troy Stecher 2,906,250(2)
Filip Chytil 2,875,000(3)
Greg Pateryn 2,400,000(1)
Alex Chiasson 2,250,000(1)
Alex Newhook 1,135,420(3)
Owen Tippett 1,079,170(2)
Olli Juolevi 850,000(3)
Andrei Svechnikov 850,000(1)
Luca Sbisa 850,000(1)
Klim Kostin 850,000(2)
Vitaly Abramov 850,000(1)
Josh Mahura 850,000(1)
Yakov Trenin 850,000(2)
Kirill Kaprizov 850,000(3)
Joshua Norris 850,000(2)
Jesper Boqvist 850,000(2)
Sheldon Rempal 750,000(1)
Juuso Riikola 700,000(1)
Max McCormick 700,000(1)


 Farm Payroll




SanJose

ArenaSAP Center
Capacity19,000
Ticket Price$21.00


Income

Current Funds$58,272,593
Home Games Remaining0
Avg. Attendance17,585
Avg. Revenue/Game$886,377
Projected Revenue$0,000

Expenses

Pro Payroll$62,537,361
Farm Payroll$1,183,550
Prospect Fees$182,772
Coach$0,000
Games Remaining0
Total Game Expenses$779,313
Projected Expenses$0,000
Projected Balance$58,272,593

Salary Commitment

Year: 2021$63,720,911
Year: 2022$47,907,500
Year: 2023$20,702,500
Year: 2024$3,312,500

 Pro Payroll

Jeff Skinner 9,000,000(2)
Sami Vatanen 6,200,000(3)
Alex Killorn 4,755,000(2)
Rasmus Andersson 4,550,000(3)
Andrew Copp 4,550,000(2)
Travis Hamonic 4,155,000(2)
Jesper Fast 3,665,000(3)
Sean Walker 3,312,500(4)
Darren Helm 3,000,000(1)
Oskar Sundqvist 2,750,000(2)
Brayden McNabb 2,500,000(1)
Danton Heinen 1,999,999(1)
Jack Roslovic 1,838,362(1)
Laurent Brossoit 1,531,250(1)
Eric Robinson 975,000(2)
Martin Frk 906,250(1)
Jordan Gross 899,000(1)
Drew O'Connor 850,000(3)
Devon Toews 850,000(1)
Jake Oettinger 850,000(3)
Ryan Graves 850,000(1)
Tim Stutzle 850,000(3)
Kirby Dach 850,000(2)
MacKenzie Blackwood 850,000(1)


 Farm Payroll

Matt Luff 148,500(1)
William Lagesson 92,550(1)
Blake Lizotte 92,500(1)
Colton White 85,000(1)
Adam Boqvist 85,000(2)
Matthew Highmore 85,000(1)
Jeremy Davies 85,000(3)
Andrew Peeke 85,000(2)
Alexei Melnichuk 85,000(3)
Logan Stanley 85,000(3)
Mackenzie Entwistle 85,000(3)
Sebastian Aho (D) 85,000(1)
Jacob Bryson 85,000(3)




StLouis

ArenaScottrade Center
Capacity19,000
Ticket Price$20.00


Income

Current Funds$161,203,935
Home Games Remaining0
Avg. Attendance18,989
Avg. Revenue/Game$911,498
Projected Revenue$0,000

Expenses

Pro Payroll$64,592,500
Farm Payroll$85,000
Prospect Fees$335,815
Coach$0,000
Games Remaining0
Total Game Expenses$792,845
Projected Expenses$0,000
Projected Balance$161,203,935

Salary Commitment

Year: 2021$64,677,500
Year: 2022$40,197,500
Year: 2023$20,762,500
Year: 2024$14,150,000

 Pro Payroll

Timo Meier 6,000,000(2)
William Karlsson 5,900,000(2)
Travis Konecny 5,500,000(4)
Oliver Bjorkstrand 5,400,000(4)
Charlie McAvoy 4,900,000(1)
Ben Chiarot 4,750,000(2)
MacKenzie Weegar 4,062,500(3)
Colin Miller 3,875,000(1)
SalaryRet STL2 3,500,000(1)
Radek Faksa 3,250,000(4)
SalaryRet STL1 2,950,000(1)
Derick Brassard 2,500,000(1)
Andrew Mangiapane 2,425,000(1)
Haydn Fleury 1,300,000(1)
Tucker Poolman 1,000,000(2)
Jesperi Kotkaniemi 850,000(1)
Ilya Sorokin 850,000(3)
Aleksi Heponiemi 850,000(3)
Erik Cernak 850,000(1)
Jonah Gadjovich 850,000(3)
Zachary Senyshyn 850,000(2)
Kaapo Kahkonen 850,000(2)
Jimmy Vesey 750,000(1)
Brad Richardson 580,000(1)


 Farm Payroll

Noah Dobson 85,000(2)




TampaBay

ArenaAmalie Arena
Capacity23,000
Ticket Price$35.00


Income

Current Funds$136,491,029
Home Games Remaining0
Avg. Attendance12,696
Avg. Revenue/Game$1,066,403
Projected Revenue$0,000

Expenses

Pro Payroll$87,597,869
Farm Payroll$327,222
Prospect Fees$80,267
Coach$0,000
Games Remaining0
Total Game Expenses$1,073,236
Projected Expenses$0,000
Projected Balance$136,491,029

Salary Commitment

Year: 2021$87,925,091
Year: 2022$49,015,978
Year: 2023$10,818,328
Year: 2024$10,088,884

 Pro Payroll

Claude Giroux 8,275,000(2)
Jacob Trouba 8,000,000(2)
Evander Kane 7,000,000(1)
William Nylander 6,962,366(2)
Jake Muzzin 5,500,000(2)
SalaryRet TB1 5,445,000(1)
Nick Leddy 5,000,000(1)
Sean Couturier 4,333,333(1)
Nikita Zadorov 4,000,000(1)
Tuukka Rask 4,000,000(2)
Nick Bonino 3,544,444(1)
Bryan Rust 3,500,000(1)
David Savard 3,003,003(1)
Pavel Zacha 2,812,500(2)
SAL RET2 2,583,340(2)
Cal Clutterbuck 2,222,222(4)
Leo Komarov 2,222,222(4)
Jack Campbell 1,650,000(1)
Brian Elliott 1,111,111(4)
Josh Brown 888,888(4)
Andreas Johnsson 888,888(4)
Sean Kuraly 888,888(4)
Braydon Coburn 888,888(4)
Zack Kassian 888,888(4)
Dmitry Kulikov 700,000(1)
Frans Nielsen 644,444(3)
Richard Panik 644,444(1)


 Farm Payroll

Michael Chaput 88,889(4)
Mikko Koivu 88,889(1)
Wyatt Kalynuk 85,000(3)
Chris Wagner 64,444(2)




Toronto

ArenaAir Canada Centre
Capacity19,000
Ticket Price$33.00


Income

Current Funds$138,744,164
Home Games Remaining0
Avg. Attendance14,040
Avg. Revenue/Game$1,137,133
Projected Revenue$0,000

Expenses

Pro Payroll$80,597,655
Farm Payroll$1,336,500
Prospect Fees$97,250
Coach$0,000
Games Remaining0
Total Game Expenses$1,000,383
Projected Expenses$0,000
Projected Balance$138,744,164

Salary Commitment

Year: 2021$81,934,155
Year: 2022$62,742,999
Year: 2023$33,617,999
Year: 2024$11,984,000

 Pro Payroll

Auston Matthews 11,634,000(3)
Jakub Voracek 8,000,000(2)
Nico Hischier 7,250,000(4)
Ivan Provorov 6,750,000(3)
Torey Krug 6,500,000(1)
Ryan Suter 6,000,000(2)
Nicklas Backstrom 6,000,000(2)
T.J. Oshie 5,750,000(1)
Elias Lindholm 4,850,000(2)
SAL RET1 3,000,000(1)
Charlie Coyle 2,499,999(3)
Nick Ritchie 1,873,656(1)
Danny DeKeyser 1,500,000(2)
Mathieu Perreault 1,250,000(4)
Robert Bortuzzo 1,000,000(1)
Blake Comeau 950,000(2)
Caleb Jones 850,000(1)
Igor Shesterkin 850,000(2)
Jake Evans 850,000(2)
Andrej Sekera 750,000(4)
Kevan Miller 750,000(3)
Tobias Rieder 590,000(4)
Craig Anderson 575,000(4)
Riley Nash 575,000(4)


 Farm Payroll

Tanner Kero 590,000(4)
Ryan Dzingel 174,000(4)
Collin Delia 125,000(2)
Olle Alsing 125,000(1)
Kiefer Sherwood 92,500(1)
Christopher Gibson 57,500(4)
Maxime Lagace 57,500(4)
Ryan Miller 57,500(4)
Troy Grosenick 57,500(4)




Vancouver

ArenaRogers Arena
Capacity19,000
Ticket Price$24.00


Income

Current Funds$138,281,539
Home Games Remaining0
Avg. Attendance19,000
Avg. Revenue/Game$1,094,400
Projected Revenue$0,000

Expenses

Pro Payroll$79,533,575
Farm Payroll$2,081,125
Prospect Fees$269,117
Coach$0,000
Games Remaining0
Total Game Expenses$998,583
Projected Expenses$0,000
Projected Balance$138,281,539

Salary Commitment

Year: 2021$81,614,700
Year: 2022$50,155,583
Year: 2023$11,233,000
Year: 2024$0,000

 Pro Payroll

Mitch Marner 10,893,000(3)
Kris Letang 10,000,000(2)
Matthew Tkachuk 8,750,000(2)
Brock Boeser 7,343,750(2)
Bo Horvat 5,500,000(1)
Dmitry Orlov 5,100,000(1)
Tyler Toffoli 4,250,000(1)
Philipp Grubauer 4,166,666(1)
Jared McCann 3,675,000(2)
Alexander Edler 3,500,000(2)
Shea Weber 2,625,000(2)
Travis Zajac 2,500,000(2)
Anton Khudobin 2,499,999(1)
Brendan Lemieux 1,550,000(1)
Robert Hagg 1,437,500(1)
Kevin Labanc 1,250,000(1)
Nico Sturm 1,092,660(1)
Elias Pettersson 850,000(1)
Rasmus Dahlin 850,000(1)
Henri Jokiharju 850,000(1)
Michael McLeod 850,000(1)


 Farm Payroll

Ivan Barbashev 184,375(1)
Louis Domingue 150,000(1)
Milan Lucic 150,000(1)
Aaron Dell 150,000(1)
David Backes 140,000(1)
Frederik Gauthier 107,916(1)
Alexandre Carrier 100,000(2)
Oscar Dansk 87,500(2)
Nicholas Merkley 86,333(2)
Nikita Gusev 85,000(2)
Cody Glass 85,000(2)
Morgan Barron 85,000(3)
David Farrance 85,000(3)
John Marino 85,000(2)
William Lockwood 85,000(3)
Marian Studenic 85,000(3)
Calvin Petersen 85,000(1)
Ryan Lindgren 85,000(1)
Oliver Kylington 85,000(1)
Guillaume Brisebois 75,000(1)




Washington

ArenaVerizon Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$26,430,861
Home Games Remaining0
Avg. Attendance13,901
Avg. Revenue/Game$1,000,775
Projected Revenue$0,000

Expenses

Pro Payroll$57,320,834
Farm Payroll$741,250
Prospect Fees$395,065
Coach$0,000
Games Remaining0
Total Game Expenses$712,892
Projected Expenses$0,000
Projected Balance$26,430,861

Salary Commitment

Year: 2021$58,062,084
Year: 2022$34,577,084
Year: 2023$14,183,334
Year: 2024$3,333,334

 Pro Payroll

Jacob Markstrom 7,000,000(1)
Nino Niederreiter 6,562,500(2)
Anthony Cirelli 4,800,000(2)
Calvin de Haan 4,550,000(1)
Brock Nelson 4,050,000(2)
Brandon Montour 3,500,000(3)
Yanni Gourde 3,375,000(1)
Gustav Forsling 3,333,334(4)
Erik Haula 3,000,000(3)
Ondrej Kase 2,600,000(1)
Tyson Jost 2,000,000(2)
Mark Pysyk 1,500,000(1)
Sammy Blais 1,500,000(1)
Curtis McElhinney 1,000,000(1)
Michael Bunting 950,000(2)
Buddy Robinson 950,000(3)
Alexander Volkov 850,000(2)
Sam Steel 850,000(1)
Mario Ferraro 850,000(2)
Cole Caufield 850,000(3)
Mattias Samuelsson 850,000(3)
Dakota Joshua 850,000(3)
Alec Regula 850,000(3)
Temp RW WSH 700,000(1)


 Farm Payroll

Conor Timmins 85,000(2)
Jeremy Lauzon 85,000(1)
Lucas Carlsson 85,000(2)
Philippe Myers 85,000(1)
Anthony Angello 85,000(2)
Timothy Gettinger 85,000(1)
Ben Harpur 80,000(1)
Brady Keeper 76,250(2)
C.J. Smith 75,000(1)




Winnipeg

ArenaMTS Centre
Capacity23,000
Ticket Price$30.00


Income

Current Funds$165,783,172
Home Games Remaining0
Avg. Attendance15,361
Avg. Revenue/Game$1,106,034
Projected Revenue$0,000

Expenses

Pro Payroll$77,151,300
Farm Payroll$1,241,410
Prospect Fees$370,478
Coach$0,000
Games Remaining0
Total Game Expenses$960,527
Projected Expenses$0,000
Projected Balance$165,783,172

Salary Commitment

Year: 2021$78,392,710
Year: 2022$44,835,622
Year: 2023$20,115,622
Year: 2024$7,500,000

 Pro Payroll

Jack Eichel 10,000,000(2)
Leon Draisaitl 8,500,000(2)
Aaron Ekblad 7,500,000(4)
Ryan Nugent-Hopkins 7,500,000(1)
Patrik Laine 7,500,000(1)
Taylor Hall 6,000,000(1)
Brady Skjei 5,250,000(2)
Carl Soderberg 4,750,000(1)
Scott Laughton 2,875,000(1)
Warren Foegele 2,750,000(3)
Erik Johnson 2,121,212(3)
Mikko Koskinen 2,000,000(1)
Alex Goligoski 1,500,000(3)
Christian Fischer 1,027,088(1)
Garnet Hathaway 1,000,000(3)
Tyler Ennis 1,000,000(3)
Victor Rask 928,000(3)
William Borgen 900,000(2)
Kailer Yamamoto 850,000(1)
Artyom Zagidulin 850,000(3)
Ben Thomas 850,000(3)
Christian Wolanin 850,000(1)
Nate Thompson 650,000(3)


 Farm Payroll

Mikhail Grigorenko 120,000(1)
Andrew Shaw 120,000(3)
Antoine Roussel 101,010(3)
Nicolas Deslauriers 85,200(3)
Ross Colton 85,000(3)
Luke Johnson 85,000(1)
Ty Smith 85,000(3)
Tyler Pitlick 83,700(3)
Matt Martin 75,700(3)
Matthew Nieto 72,500(3)
Tyler Graovac 70,000(2)
Nic Dowd 68,600(3)
Michael Raffl 67,500(3)
Michael Frolik 61,200(3)
Loui Eriksson 61,000(3)