Financial Report

(As of Friday, Jun 24 2022)

Anaheim

ArenaHonda Center
Capacity17,174
Ticket Price$85.00


Income

Current Funds$4,061,045
Home Games Remaining22
Avg. Attendance15,172
Avg. Revenue/Game$1,293,326
Projected Revenue$28,453,172

Expenses

Pro Payroll$52,300,000
Farm Payroll$410,000
Prospect Fees$42,000
Coach$750,000
Games Remaining45
Total Game Expenses$652,463
Projected Expenses$29,360,854
Projected Balance$3,153,363

Salary Commitment

Year: 2021$52,710,000
Year: 2022$27,840,000
Year: 2023$11,490,000
Year: 2024$8,500,000

Pro Payroll

Mikko Rantanen 5,500,000(4)
Ryan O'Reilly 4,500,000(1)
Patrick Kane 4,200,000(2)
Connor Hellebuyck 4,000,000(1)
Brent Burns 3,800,000(2)
Teuvo Teravainen 3,350,000(1)
Jared Spurgeon 3,300,000(1)
Kevin Fiala 3,000,000(4)
Sean Monahan 3,000,000(1)
Jake Guentzel 2,850,000(1)
Brett Pesce 2,500,000(1)
Ivan Provorov 2,400,000(2)
Joel Eriksson-Ek 2,250,000(3)
Erik Johnson 2,000,000(2)
John Marino 1,250,000(2)
Clayton Keller 1,200,000(2)
Luke Kunin 1,100,000(1)
Jeff Carter 1,000,000(2)
Philippe Myers 1,000,000(0)
Josh Ho-Sang 750,000(0)
Kaapo Kahkonen 750,000(0)
Brian Elliott 700,000(3)
Tyler Pitlick 400,000(2)


Farm Payroll

Casey Mittelstadt 110,000(1)
Ilya Samsonov 100,000(2)
Tom Kuhnhackl 40,000(3)
Troy Brouwer 40,000(1)
Niklas Svedberg 40,000(1)
Julius Honka 40,000(1)
Brandon Dubinsky 40,000(1)




Boston

Arena TD Banknorth Garden
Capacity17,565
Ticket Price$55.00


Income

Current Funds$8,018,757
Home Games Remaining23
Avg. Attendance8,746
Avg. Revenue/Game$901,122
Projected Revenue$20,725,806

Expenses

Pro Payroll$36,650,000
Farm Payroll$290,000
Prospect Fees$58,500
Coach$1,000,000
Games Remaining45
Total Game Expenses$463,396
Projected Expenses$20,852,835
Projected Balance$7,891,728

Salary Commitment

Year: 2021$36,765,000
Year: 2022$19,200,000
Year: 2023$11,950,000
Year: 2024$0,000

Pro Payroll

Sean Couturier 6,000,000(1)
Brendan Gallagher 4,000,000(1)
Kevin Hayes 3,000,000(3)
Radko Gudas 2,500,000(2)
Marco Scandella 2,500,000(3)
Travis Sanheim 2,500,000(3)
Anthony Duclair 2,250,000(2)
Casey Cizikas 2,000,000(1)
Martin Jones 1,600,000(3)
Pius Suter 1,250,000(3)
Will Butcher 1,250,000(1)
Trevor Van Riemsdyk 1,250,000(2)
Nico Sturm 1,100,000(3)
Nick Cousins 1,000,000(1)
Gustav Forsling 900,000(1)
Trevor Lewis 850,000(2)
Zach Whitecloud 750,000(1)
Justin Auger 750,000(1)
Anton Rodin 400,000(1)
Mike Condon 400,000(2)
Chris Vande Velde 400,000(1)


Farm Payroll

Mikhail Vorobyov 75,000(0)
Christoffer Ehn 75,000(1)
Klas Dahlbeck 60,000(0)
Chad Johnson 40,000(1)
Alexander Burmistrov 40,000(0)




Buffalo

ArenaHSBC Arena
Capacity19,070
Ticket Price$49.00


Income

Current Funds$6,001,456
Home Games Remaining23
Avg. Attendance13,781
Avg. Revenue/Game$1,282,221
Projected Revenue$29,491,083

Expenses

Pro Payroll$45,200,000
Farm Payroll$545,000
Prospect Fees$132,000
Coach$1,500,000
Games Remaining46
Total Game Expenses$577,768
Projected Expenses$26,577,341
Projected Balance$8,915,198

Salary Commitment

Year: 2021$45,745,000
Year: 2022$32,385,000
Year: 2023$24,185,000
Year: 2024$6,910,000

Pro Payroll

Jakob Chychrun 4,500,000(2)
Esa Lindell 3,500,000(1)
Jack Campbell 3,500,000(3)
Dmitry Kulikov 3,500,000(1)
Nico Hischier 3,250,000(3)
Joshua Bailey 3,250,000(1)
Charlie Coyle 3,000,000(3)
Vince Dunn 2,900,000(3)
Logan Stanley 2,000,000(4)
Corey Perry 2,000,000(2)
Austin Watson 1,700,000(3)
Sam Gagner 1,500,000(1)
Malcolm Subban 1,400,000(1)
Anton Lundell 1,250,000(4)
Evan Bouchard 1,250,000(4)
Trevor Zegras 1,250,000(4)
Keegan Kolesar 1,100,000(3)
Evgeny Svechnikov 1,000,000(3)
Alex Formenton 1,000,000(4)
Jordan Weal 950,000(2)
Andreas Englund 850,000(0)
Adam Erne 750,000(2)
Joakim Ryan 650,000(3)
Emil Pettersson 400,000(0)


Farm Payroll

Jake Virtanen 120,000(1)
Calvin Pickard 95,000(3)
Austin Czarnik 90,000(1)
Ryan Johnson 80,000(3)
Connor McMichael 80,000(4)
Klim Kostin 80,000(4)




Calgary

ArenaScotiabank Saddledome
Capacity19,289
Ticket Price$40.00


Income

Current Funds$9,868,833
Home Games Remaining23
Avg. Attendance10,385
Avg. Revenue/Game$780,295
Projected Revenue$17,946,785

Expenses

Pro Payroll$23,200,000
Farm Payroll$560,000
Prospect Fees$97,500
Coach$400,000
Games Remaining46
Total Game Expenses$295,823
Projected Expenses$13,607,866
Projected Balance$14,207,752

Salary Commitment

Year: 2021$23,760,000
Year: 2022$19,660,000
Year: 2023$14,960,000
Year: 2024$3,130,000

Pro Payroll

Kris Russell 3,000,000(1)
Adam Gaudette 1,500,000(3)
Nolan Patrick 1,500,000(3)
Filip Zadina 1,250,000(3)
Josh Norris 1,250,000(3)
Jake Oettinger 1,250,000(4)
Andrew Peeke 1,100,000(3)
Kailer Yamamoto 1,100,000(2)
Julien Gauthier 1,100,000(3)
Ryan Lindgren 1,000,000(2)
Alex Newhook 1,000,000(4)
Steven Lorentz 1,000,000(3)
Kyle Wood 1,000,000(2)
Adam Lowry 1,000,000(2)
Libor Hajek 950,000(3)
Morgan Frost 800,000(4)
Anders Lindback 700,000(1)
Rushan Rafikov 700,000(3)
Mikey Eyssimont 600,000(2)
Nathan Gerbe 500,000(3)
Kyle Beach 500,000(3)
CJ Motte 400,000(1)


Farm Payroll

Jesper Boqvist 90,000(3)
Logan Brown 80,000(4)
Chase Priskie 60,000(3)
Dale Weise 60,000(3)
Ben Thomas 60,000(3)
Blake Siebenaler 60,000(3)
Yegor Korshkov 50,000(3)
Tomas Jurco 50,000(3)
Darren Archibald 50,000(3)




Carolina

ArenaRBC Center
Capacity18,680
Ticket Price$72.00


Income

Current Funds$16,985,453
Home Games Remaining22
Avg. Attendance16,557
Avg. Revenue/Game$2,321,985
Projected Revenue$51,083,670

Expenses

Pro Payroll$52,970,000
Farm Payroll$2,260,000
Prospect Fees$58,500
Coach$1,500,000
Games Remaining45
Total Game Expenses$692,543
Projected Expenses$31,164,421
Projected Balance$36,904,702

Salary Commitment

Year: 2021$55,230,000
Year: 2022$30,695,000
Year: 2023$12,150,000
Year: 2024$3,420,000

Pro Payroll

Jack Eichel 4,670,000(2)
Kristopher Letang 4,250,000(2)
Artemi Panarin 4,200,000(1)
Aaron Ekblad 4,000,000(3)
Anze Kopitar 4,000,000(2)
Ryan Suter 3,800,000(1)
Dylan Larkin 3,500,000(1)
Patrik Laine 3,400,000(2)
Elias Lindholm 3,250,000(1)
Jake Muzzin 3,250,000(1)
Bryan Rust 2,750,000(1)
Zach Hyman 2,250,000(1)
Linus Ullmark 2,250,000(4)
Blake Coleman 2,000,000(2)
Ilya Sorokin 1,300,000(3)
MacKenzie Weegar 1,250,000(3)
Matt Grzelcyk 750,000(1)
Alex Chiasson 500,000(3)
Andrew Cogliano 400,000(1)
Michael Grabner 400,000(3)
Ilya Kovalchuk 400,000(3)
Jake Gardiner 400,000(5)


Farm Payroll

Christian Dvorak 170,000(3)
Mason Marchment 145,000(4)
Radim Simek 125,000(3)
Casey DeSmith 125,000(3)
Jayce Hawryluk 110,000(1)
Dominik Kahun 110,000(1)
Eric Robinson 110,000(3)
Sean Walker 110,000(2)
Blake Lizotte 100,000(3)
Joel Kiviranta 100,000(3)
Yakov Trenin 95,000(4)
Matt Luff 90,000(1)
Dryden Hunt 80,000(4)
Dysin Mayo 80,000(4)
Ryan Lomberg 80,000(4)
Mark Jankowski 75,000(1)
Jonny Brodzinski 75,000(2)
Ville Husso 60,000(3)
Daniel Audette 60,000(5)
Joe Hicketts 60,000(5)
Roland McKeown 60,000(4)
Daniel Brickley 60,000(4)
Frederick Gaudreau 50,000(3)
Shane Gersich 50,000(5)
Chris Wideman 40,000(2)
Kurtis Gabriel 40,000(3)




Chicago

Arena United Center
Capacity19,717
Ticket Price$70.00


Income

Current Funds$5,128,799
Home Games Remaining23
Avg. Attendance11,903
Avg. Revenue/Game$1,575,874
Projected Revenue$36,245,102

Expenses

Pro Payroll$55,850,000
Farm Payroll$575,000
Prospect Fees$58,500
Coach$5,000,000
Games Remaining46
Total Game Expenses$749,799
Projected Expenses$34,490,744
Projected Balance$6,883,157

Salary Commitment

Year: 2021$56,425,000
Year: 2022$23,565,000
Year: 2023$2,815,000
Year: 2024$100,000

Pro Payroll

Patrice Bergeron 5,000,000(1)
Sergei Bobrovsky 5,000,000(1)
Victor Hedman 5,000,000(1)
Vladimir Tarasenko 4,500,000(2)
Alexander Radulov 4,000,000(1)
Tyler Seguin 4,000,000(2)
Bo Horvat 3,750,000(2)
Ryan Ellis 3,500,000(1)
Ryan McDonagh 3,500,000(1)
Evgeny Dadonov 3,250,000(1)
Keith Yandle 3,000,000(2)
Cody Ceci 2,500,000(3)
Jean-Gabriel Pageau 2,000,000(2)
Alexander Georgiev 1,750,000(2)
Brady Tkachuk 1,250,000(1)
Kyle Okposo 1,000,000(1)
Jeff Skinner 850,000(2)
Zack Kassian 800,000(2)
Alex Biega 400,000(1)
Andrew Ladd 400,000(1)
Michael Frolik 400,000(1)


Farm Payroll

Artem Zub 125,000(3)
Josh Brown 100,000(2)
Joakim Nygard 90,000(3)
Brett Connolly 60,000(5)
Patrik Sieloff 40,000(5)
Phil Di Giuseppe 40,000(1)
Frans Nielsen 40,000(1)
Antti Niemi 40,000(1)
Justin Falk 40,000(1)




Colorado

Arena Pepsi Center
Capacity17,809
Ticket Price$50.00


Income

Current Funds$7,442,497
Home Games Remaining23
Avg. Attendance15,043
Avg. Revenue/Game$1,395,840
Projected Revenue$32,104,320

Expenses

Pro Payroll$51,950,000
Farm Payroll$2,755,000
Prospect Fees$102,000
Coach$3,000,000
Games Remaining46
Total Game Expenses$704,963
Projected Expenses$32,428,317
Projected Balance$7,118,500

Salary Commitment

Year: 2021$54,705,000
Year: 2022$28,420,000
Year: 2023$16,780,000
Year: 2024$5,935,000

Pro Payroll

Darcy Kuemper 6,000,000(3)
Cam Fowler 5,500,000(2)
Oliver Ekman-Larsson 5,500,000(1)
Blake Wheeler 5,100,000(1)
William Karlsson 4,500,000(1)
Conor Garland 3,000,000(4)
Andre Burakovsky 3,000,000(1)
Derek Forbort 2,500,000(2)
James van Riemsdyk 2,500,000(1)
Vladislav Namestnikov 2,500,000(4)
Calle Jarnkrok 1,750,000(3)
Oskar Lindblom 1,500,000(2)
Tyson Jost 1,500,000(3)
P.E Bellemare 1,250,000(3)
Anthony Cirelli 1,250,000(1)
Kirby Dach 1,100,000(2)
Filip Hronek 1,100,000(1)
Chris Driedger 900,000(1)
Ryan Graves 750,000(2)
Nick Jensen 750,000(1)


Farm Payroll

Filip Chytil 1,100,000(1)
Anton Stralman 325,000(1)
Colin Blackwell 125,000(3)
Erik Brannstrom 125,000(3)
Michael Rasmussen 110,000(1)
Noah Gregor 95,000(3)
Pheonix Copley 90,000(1)
Dominik Simon 85,000(2)
Arthur Kaliyev 80,000(4)
Lucas Carlsson 80,000(4)
Christian Djoos 75,000(2)
Brendan Lemieux 75,000(4)
Victor Mete 70,000(2)
Dean Kukan 60,000(1)
Jon Gillies 60,000(2)
Louie Belpedio 50,000(4)
Anthony Angello 50,000(4)
Zack MacEwen 50,000(4)
Felix Sandstrom 50,000(4)




Dallas

ArenaAmerican Airlines Center
Capacity18,532
Ticket Price$30.00


Income

Current Funds$8,714,677
Home Games Remaining23
Avg. Attendance14,734
Avg. Revenue/Game$829,224
Projected Revenue$19,072,152

Expenses

Pro Payroll$28,700,000
Farm Payroll$465,000
Prospect Fees$34,500
Coach$500,000
Games Remaining46
Total Game Expenses$362,189
Projected Expenses$16,660,695
Projected Balance$11,126,134

Salary Commitment

Year: 2021$29,040,000
Year: 2022$27,290,000
Year: 2023$22,790,000
Year: 2024$9,990,000

Pro Payroll

Jonathan Quick 3,500,000(3)
Braden Holtby 2,500,000(2)
Sami Vatanen 2,000,000(4)
Nikita Zadorov 1,750,000(1)
Eric Staal 1,500,000(3)
Luke Schenn 1,500,000(3)
Wayne Simmonds 1,500,000(3)
Cedric Paquette 1,500,000(4)
Brendan Smith 1,250,000(2)
Nathan Bastian 1,100,000(3)
Michael Ferland 1,000,000(4)
Matt Martin 1,000,000(3)
Luke Glendening 1,000,000(4)
Leo Komarov 1,000,000(4)
Lawson Crouse 1,000,000(4)
Marcus Sorensen 850,000(3)
Vinni Lettieri 800,000(4)
Valtteri Filppula 750,000(2)
Dion Phaneuf 600,000(3)
Jarred Tinordi 600,000(3)
Ryan Kesler 500,000(3)
Chris Wagner 500,000(4)
Dylan McIlrath 500,000(4)
Ryan Spooner 500,000(4)


Farm Payroll

Niklas Tikkinen 65,000(0)
Tyler Ganly 60,000(0)
Terrence Amorosa 50,000(3)
Jakub Kovar 50,000(3)
Kalle Kossila 50,000(3)
Tommy Vannelli 50,000(4)
Alvaro Montoya 50,000(4)
Tyler Gaudet 45,000(4)
Christian Thomas 45,000(4)




Detroit

ArenaJoe Louis Arena
Capacity19,515
Ticket Price$35.00


Income

Current Funds$23,527,087
Home Games Remaining22
Avg. Attendance17,939
Avg. Revenue/Game$1,168,918
Projected Revenue$25,716,196

Expenses

Pro Payroll$32,900,000
Farm Payroll$615,000
Prospect Fees$94,500
Coach$750,000
Games Remaining45
Total Game Expenses$419,018
Projected Expenses$18,855,823
Projected Balance$30,387,460

Salary Commitment

Year: 2021$33,405,000
Year: 2022$29,625,000
Year: 2023$16,725,000
Year: 2024$2,125,000

Pro Payroll

Patric Hornqvist 5,000,000(2)
Alex Killorn 4,700,000(2)
Nazem Kadri 4,000,000(3)
Troy Stecher 1,300,000(3)
Quinn Hughes 1,250,000(2)
Alexander Romanov 1,250,000(3)
Carter Hart 1,250,000(2)
Miro Heiskanen 1,250,000(1)
Juuso Valimaki 1,250,000(3)
Lucas Raymond 1,250,000(4)
Alexandre Texier 1,100,000(3)
Brett Howden 1,100,000(1)
Ross Colton 1,100,000(3)
Josh Mahura 1,000,000(3)
Riley Stillman 1,000,000(3)
Mikhail Maltsev 950,000(3)
Riley Nash 900,000(3)
Yegor Chinakhov 800,000(4)
Michael Dal Colle 750,000(3)
Evan Rodrigues 650,000(2)
Nikolai Kulemin 550,000(1)
Troy Grosenick 500,000(1)


Farm Payroll

Jasper Weatherby 75,000(4)
Simon Fernholm 60,000(0)
Matt Finn 55,000(1)
Anthony Louis 55,000(1)
Chris Bigras 55,000(1)
Gustav Olofsson 55,000(1)
Jean-Sebastien Dea 55,000(1)
Matt Tomkins 55,000(1)
Keaton Ellerby 50,000(0)
Dennis Rasmussen 50,000(2)
Tim Erixon 50,000(1)




Edmonton

ArenaRexall Place
Capacity18,347
Ticket Price$82.00


Income

Current Funds$20,327,562
Home Games Remaining23
Avg. Attendance12,805
Avg. Revenue/Game$1,860,227
Projected Revenue$42,785,221

Expenses

Pro Payroll$51,580,000
Farm Payroll$1,621,500
Prospect Fees$51,000
Coach$900,000
Games Remaining46
Total Game Expenses$660,396
Projected Expenses$30,378,232
Projected Balance$32,734,551

Salary Commitment

Year: 2021$53,201,500
Year: 2022$23,666,500
Year: 2023$9,596,500
Year: 2024$226,500

Pro Payroll

Marc-Andre Fleury 8,000,000(1)
Brad Marchand 5,500,000(1)
Leon Draisaitl 5,000,000(1)
Zach Werenski 5,000,000(2)
JT Miller 3,700,000(3)
Darnell Nurse 3,700,000(1)
Claude Giroux 3,000,000(1)
Colton Parayko 3,000,000(1)
Yanni Gourde 2,250,000(2)
Ondrej Palat 2,240,000(2)
Oliver Bjorkstrand 1,750,000(2)
Noah Dobson 1,250,000(3)
Mikko Koskinen 1,240,000(3)
Alex Iafallo 1,100,000(1)
Justin Holl 1,100,000(2)
Spencer Smallman 750,000(0)
Erik Haula 750,000(2)
Paul Stastny 750,000(3)
Tyler Ennis 750,000(3)
Andrej Sekera 600,000(3)
Carson Soucy 500,000(2)
Johan Larsson 400,000(2)


Farm Payroll

Carter Rowney 125,000(3)
Oliver Wahlstrom 125,000(3)
Tobias Bjornfot 110,000(3)
Jordan Gross 110,000(3)
Scott Wedgewood 100,000(3)
Logan O'Connor 95,000(3)
Mathieu Olivier 95,000(3)
Logan Shaw 85,000(1)
Trent Frederic 80,000(3)
Cameron Gaunce 75,000(1)
Matthew Highmore 75,000(1)
Connor Ingram 72,500(4)
Anthony Richard 65,000(3)
Justin Abdelkader 60,000(3)
Carl Dahlstrom 60,000(3)
Mathieu Joseph 55,000(4)
Charles Hudon 55,000(4)
Michal Kempny 55,000(3)
Ty Rattie 44,000(4)
Luke Witkowski 40,000(2)
Martin Marincin 40,000(2)




Florida

ArenaBankAtlantic Center
Capacity19,250
Ticket Price$72.00


Income

Current Funds$5,255,727
Home Games Remaining23
Avg. Attendance7,705
Avg. Revenue/Game$1,075,225
Projected Revenue$24,730,175

Expenses

Pro Payroll$43,180,000
Farm Payroll$655,000
Prospect Fees$54,000
Coach$1,300,000
Games Remaining46
Total Game Expenses$551,085
Projected Expenses$25,349,927
Projected Balance$4,635,975

Salary Commitment

Year: 2021$43,835,000
Year: 2022$22,815,000
Year: 2023$18,140,000
Year: 2024$6,740,000

Pro Payroll

Mark Scheifele 4,830,000(1)
David Perron 3,850,000(1)
John Gibson 3,750,000(3)
Duncan Keith 3,500,000(1)
Marc-Edouard Vlasic 3,300,000(4)
Hampus Lindholm 3,000,000(1)
Jakob Silfverberg 2,550,000(4)
Brian Dumoulin 2,400,000(1)
Ian Cole 1,850,000(3)
Tyler Bertuzzi 1,600,000(3)
Ryan Reaves 1,500,000(3)
Tyler Motte 1,450,000(2)
Tyler Bozak 1,350,000(1)
Jordie Benn 1,300,000(3)
Matt Puempel 1,250,000(0)
Josh Archibald 1,250,000(2)
Brock Boeser 1,150,000(1)
Cal Clutterbuck 1,000,000(3)
Adin Hill 1,000,000(2)
Sam Steel 900,000(1)
Nick Paul 850,000(2)
Ryan McLeod 800,000(4)
Alex Lintuniemi 750,000(0)
Chase De Leo 650,000(0)


Farm Payroll

Luca Sbisa 400,000(3)
Mason Appleton 125,000(2)
Philip Tomasino 90,000(4)
Nate Thompson 40,000(1)




Islanders

ArenaUBS Arena
Capacity17,255
Ticket Price$41.00


Income

Current Funds$41,779,579
Home Games Remaining23
Avg. Attendance13,180
Avg. Revenue/Game$1,014,448
Projected Revenue$23,332,304

Expenses

Pro Payroll$18,510,000
Farm Payroll$55,000
Prospect Fees$63,000
Coach$400,000
Games Remaining46
Total Game Expenses$232,049
Projected Expenses$10,674,244
Projected Balance$54,437,639

Salary Commitment

Year: 2021$18,565,000
Year: 2022$11,405,000
Year: 2023$7,955,000
Year: 2024$2,055,000

Pro Payroll

Pavel Datsyuk 1,510,000(1)
Marcus Pettersson 1,500,000(3)
Erik Gustafsson 1,250,000(1)
Moritz Seider 1,250,000(4)
Brock McGinn 1,200,000(3)
Christian Fischer 1,100,000(1)
Roope Hintz 1,100,000(1)
Cody Glass 1,100,000(3)
Rudolfs Balcers 1,000,000(2)
Sam Lafferty 1,000,000(2)
Connor Carrick 1,000,000(1)
Barrett Hayton 900,000(3)
Gemel Smith 800,000(1)
Cole Cassels 750,000(4)
A.J. Greer 750,000(0)
Juho Lammikko 750,000(0)
Riley Sheahan 650,000(2)
Keith Aulie 500,000(0)
Matt Bartkowski 400,000(3)
Karl Alzner 400,000(2)
Peter Andersson 400,000(3)
Ryan Fitzgerald 400,000(3)
Scott Darling 400,000(1)
Thomas McCollum 400,000(2)


Farm Payroll

Hayden Hawkey 55,000(4)




LosAngeles

Arena Staples Center
Capacity18,230
Ticket Price$70.00


Income

Current Funds$10,374,381
Home Games Remaining23
Avg. Attendance10,894
Avg. Revenue/Game$1,414,093
Projected Revenue$32,524,139

Expenses

Pro Payroll$39,350,000
Farm Payroll$565,000
Prospect Fees$67,500
Coach$2,000,000
Games Remaining46
Total Game Expenses$511,982
Projected Expenses$23,551,159
Projected Balance$19,347,361

Salary Commitment

Year: 2021$39,915,000
Year: 2022$22,455,000
Year: 2023$9,750,000
Year: 2024$1,000,000

Pro Payroll

Frederik Andersen 3,500,000(2)
Shea Theodore 3,500,000(1)
Neal Pionk 3,300,000(3)
Cam Atkinson 3,100,000(2)
Mikael Granlund 3,100,000(1)
Tyson Barrie 2,900,000(1)
Brandon Saad 2,400,000(1)
Josh Anderson 2,250,000(3)
Anthony Mantha 2,100,000(1)
Rickard Rakell 2,000,000(3)
Robert Hagg 1,250,000(2)
Alex Wennberg 1,100,000(3)
Denis Gurianov 1,100,000(2)
Oliver Kylington 1,000,000(1)
Jonas Siegenthaler 1,000,000(2)
Dante Fabbro 1,000,000(2)
Jordan Oesterle 1,000,000(1)
Cole Caufield 1,000,000(4)
Dylan Olsen 850,000(0)
Justin Bailey 825,000(0)
Connor Brickley 800,000(0)
Carl Hagelin 800,000(2)
Oscar Lindberg 800,000(2)
Brandon Alderson 750,000(0)
Brad Richardson 750,000(1)
Zack Mitchell 550,000(0)
Andrey Makarov 400,000(1)


Farm Payroll

Ilya Lyubushkin 100,000(3)
Noah Juulsen 90,000(1)
Rocco Grimaldi 85,000(2)
Emil Galimov 80,000(1)
Melker Karlsson 80,000(1)
Josh Winquist 70,000(2)
Grayson Downing 60,000(1)




Minnesota

ArenaXcel Energy Center
Capacity17,954
Ticket Price$70.00


Income

Current Funds$12,244,608
Home Games Remaining23
Avg. Attendance13,307
Avg. Revenue/Game$1,960,597
Projected Revenue$45,093,731

Expenses

Pro Payroll$52,900,000
Farm Payroll$80,000
Prospect Fees$127,500
Coach$2,500,000
Games Remaining46
Total Game Expenses$678,140
Projected Expenses$31,194,451
Projected Balance$26,143,888

Salary Commitment

Year: 2021$52,980,000
Year: 2022$37,730,000
Year: 2023$7,750,000
Year: 2024$0,000

Pro Payroll

Nathan MacKinnon 5,500,000(2)
John Carlson 5,000,000(1)
Jacob Markstrom 4,000,000(2)
Kyle Connor 4,000,000(3)
Chris Kreider 3,600,000(2)
John Klingberg 3,500,000(1)
Logan Couture 3,500,000(1)
Seth Jones 3,300,000(2)
Filip Forsberg 3,250,000(3)
William Nylander 3,000,000(2)
Kirill Kaprizov 3,000,000(2)
David Savard 2,750,000(2)
Cam Talbot 2,000,000(1)
Troy Terry 1,500,000(2)
Pierre-Luc Dubois 1,250,000(1)
Danton Heinen 1,000,000(2)
Vladislav Gavrikov 1,000,000(2)
Nikolay Goldobin 800,000(0)
Aleksi Saarela 750,000(0)
Blake Speers 750,000(0)
Rourke Chartier 750,000(0)
Dmytro Timashov 750,000(0)
Sami Niku 750,000(0)
Francis Perron 750,000(0)
Kevin Stenlund 750,000(2)
Pavel Kraskovsky 650,000(0)
Ian McCoshen 650,000(0)
Martins Dzierkals 650,000(0)
John Moore 500,000(3)
Lucas Wallmark 500,000(2)


Farm Payroll

Garrett Wilson 80,000(2)




Montreal

ArenaBell Centre
Capacity21,302
Ticket Price$64.00


Income

Current Funds$13,273,451
Home Games Remaining23
Avg. Attendance8,388
Avg. Revenue/Game$898,389
Projected Revenue$20,662,947

Expenses

Pro Payroll$25,800,000
Farm Payroll$870,000
Prospect Fees$111,000
Coach$1,000,000
Games Remaining46
Total Game Expenses$338,793
Projected Expenses$15,584,463
Projected Balance$18,351,935

Salary Commitment

Year: 2021$26,670,000
Year: 2022$24,905,000
Year: 2023$22,145,000
Year: 2024$12,620,000

Pro Payroll

Jonathan Drouin 3,200,000(4)
Haydn Fleury 2,600,000(2)
Jake DeBrusk 2,100,000(3)
Pierre Engvall 1,800,000(4)
Travis Dermott 1,400,000(4)
Ilya Mikheyev 1,250,000(3)
Ty Smith 1,250,000(3)
Victor Rask 1,200,000(3)
Ondrej Kase 1,100,000(4)
Derek Ryan 1,100,000(3)
Brandon Duhaime 900,000(4)
Xavier Ouellet 800,000(1)
Madison Bowey 800,000(5)
Joe Veleno 800,000(4)
Michael Raffl 700,000(3)
Seth Griffith 600,000(4)
Markus Granlund 600,000(3)
Kasimir Kaskisuo 600,000(1)
Zane McIntyre 600,000(3)
Brendan Perlini 600,000(5)
Kevin Connauton 600,000(3)
Anton Blidh 600,000(5)
Matt Tennyson 600,000(5)


Farm Payroll

K'Andre Miller 125,000(3)
Zachary Aston-Reese 100,000(2)
Elvis Merzlikins 100,000(1)
Tucker Poolman 80,000(1)
Thomas Hickey 80,000(5)
Liam O'Brien 80,000(5)
Jimmy Schuldt 75,000(1)
Garret Sparks 60,000(1)
C.J. Smith 60,000(5)
Ryan Murphy 60,000(2)
Kevin Poulin 50,000(1)




Nashville

ArenaBridgestone Arena
Capacity17,113
Ticket Price$69.00


Income

Current Funds$9,890,815
Home Games Remaining23
Avg. Attendance12,117
Avg. Revenue/Game$1,601,281
Projected Revenue$36,829,463

Expenses

Pro Payroll$52,800,000
Farm Payroll$485,000
Prospect Fees$91,500
Coach$500,000
Games Remaining46
Total Game Expenses$657,030
Projected Expenses$30,223,402
Projected Balance$16,496,876

Salary Commitment

Year: 2021$53,285,000
Year: 2022$25,655,000
Year: 2023$8,605,000
Year: 2024$2,160,000

Pro Payroll

Petr Mrazek 6,250,000(1)
Gabriel Landeskog 5,250,000(2)
Jakub Voracek 5,000,000(1)
Jordan Staal 5,000,000(2)
Torey Krug 4,500,000(1)
Oscar Klefbom 3,500,000(1)
Matt Duchene 3,250,000(3)
Jakub Vrana 3,000,000(1)
Juuse Saros 3,000,000(3)
Derek Stepan 2,500,000(1)
Ivan Barbashev 2,000,000(2)
Dylan Demelo 2,000,000(2)
Dylan Strome 1,250,000(1)
Alexandre Carrier 1,000,000(4)
Robby Fabbri 1,000,000(2)
Seth Jarvis 1,000,000(4)
Denis Malgin 900,000(1)
Dillon Dube 900,000(2)
Cale Fleury 900,000(2)
Saku Maenalanen 750,000(0)
Roman Polak 600,000(1)
Matthew Gaudreau 400,000(0)


Farm Payroll

Morgan Geekie 100,000(3)
Niko Mikkola 95,000(3)
MacKenzie Entwistle 80,000(4)
Taylor Raddysh 80,000(4)
Andrew Hammond 65,000(1)
Henrik Haapala 65,000(1)




New Jersey

ArenaPrudential Center
Capacity16,514
Ticket Price$75.00


Income

Current Funds$20,989,136
Home Games Remaining23
Avg. Attendance13,951
Avg. Revenue/Game$1,954,624
Projected Revenue$44,956,352

Expenses

Pro Payroll$50,650,000
Farm Payroll$1,690,000
Prospect Fees$82,500
Coach$4,000,000
Games Remaining46
Total Game Expenses$688,079
Projected Expenses$31,651,646
Projected Balance$34,293,842

Salary Commitment

Year: 2021$52,340,000
Year: 2022$28,750,000
Year: 2023$10,060,000
Year: 2024$1,380,000

Pro Payroll

Connor McDavid 6,000,000(2)
Steven Stamkos 5,750,000(1)
Mitch Marner 4,750,000(2)
Drew Doughty 4,500,000(1)
Evgeny Kuznetsov 4,000,000(3)
Jacob Trouba 4,000,000(1)
Morgan Rielly 3,500,000(1)
Ben Chiarot 2,750,000(2)
Jamie Oleksiak 2,000,000(1)
Trevor Moore 1,600,000(2)
Anton Khudobin 1,500,000(1)
Colin Miller 1,500,000(3)
Pavel Buchnevich 1,500,000(1)
Nils Hoglander 1,250,000(3)
Jesper Fast 1,250,000(2)
Igor Shesterkin 1,250,000(2)
Tim Stutzle 1,250,000(3)
William Carrier 1,000,000(2)
Valeri Nichushkin 800,000(1)
Sam Bennett 500,000(3)


Farm Payroll

Martin Fehervary 1,000,000(4)
Dylan Coghlan 100,000(3)
Pavel Francouz 90,000(2)
Dominic Toninato 80,000(4)
Connor Clifton 80,000(3)
Spencer Martin 75,000(5)
Dylan Sikura 75,000(5)
Taro Hirose 60,000(5)
Andrew Poturalski 50,000(4)
Maxim Mamin 40,000(5)
Hudson Fasching 40,000(1)




Ottawa

ArenaScotiabank Place
Capacity17,373
Ticket Price$51.00


Income

Current Funds-$704,724
Home Games Remaining23
Avg. Attendance11,556
Avg. Revenue/Game$1,099,912
Projected Revenue$25,297,976

Expenses

Pro Payroll$52,850,000
Farm Payroll$2,817,500
Prospect Fees$126,000
Coach$1,800,000
Games Remaining46
Total Game Expenses$702,360
Projected Expenses$32,308,549
Projected Balance-$7,715,297

Salary Commitment

Year: 2021$55,667,500
Year: 2022$31,272,500
Year: 2023$29,172,500
Year: 2024$23,582,500

Pro Payroll

Jordan Binnington 8,250,000(5)
Jonathan Toews 6,250,000(1)
Tyler Johnson 4,250,000(1)
Max Pacioretty 3,800,000(1)
Joel Edmundson 3,500,000(1)
Joonas Donskoi 3,500,000(3)
Ryan Murray 3,000,000(1)
P.K. Subban 2,950,000(5)
Nick Foligno 2,400,000(5)
Brendan Gaunce 2,150,000(5)
Marc Staal 2,000,000(1)
Dominik Kubalik 1,750,000(4)
David Rittich 1,450,000(5)
James Neal 1,350,000(5)
Andreas Johnson 1,250,000(1)
Kaapo Kakko 1,100,000(2)
Zach Sanford 1,100,000(3)
Ethan Bear 1,000,000(2)
Nicolas Deslauriers 900,000(5)
Mark Pysyk 900,000(5)
Loic Leduc 570,000(0)


Farm Payroll

Nathan Beaulieu 365,000(3)
Laurent Brossoit 245,000(3)
Curtis Lazar 170,000(5)
Richard Panik 165,000(3)
Juuso Riikola 155,000(5)
Markus Nutivaara 145,000(5)
Chris Tierney 145,000(5)
Josh Leivo 135,000(5)
Nicolas Hague 125,000(3)
Jordan Martinook 120,000(5)
Joshua Jacobs 115,000(5)
Steven Santini 110,000(1)
Derick Brassard 95,000(5)
Joe Thornton 92,500(5)
Devante Smith-Pelly 90,000(5)
Marcus Johansson 90,000(3)
Kristian Vesalainen 75,000(4)
Gavin Bayreuther 75,000(4)
Eric Comrie 75,000(1)
Michael Stone 70,000(5)
Michael Chaput 40,000(1)
Viktor Stalberg 40,000(1)
Korbinian Holzer 40,000(1)
Vladimir Sobotka 40,000(1)




Philly

ArenaWells Fargo Center
Capacity19,543
Ticket Price$25.00


Income

Current Funds-$1,584
Home Games Remaining23
Avg. Attendance16,007
Avg. Revenue/Game$851,289
Projected Revenue$19,579,647

Expenses

Pro Payroll$45,750,000
Farm Payroll$0,000
Prospect Fees$111,000
Coach$500,000
Games Remaining46
Total Game Expenses$565,378
Projected Expenses$26,007,390
Projected Balance-$6,429,327

Salary Commitment

Year: 2021$45,750,000
Year: 2022$22,050,000
Year: 2023$10,350,000
Year: 2024$850,000

Pro Payroll

Ryan Johansen 6,500,000(1)
Tyler Myers 6,000,000(2)
Jordan Eberle 5,500,000(1)
Zdeno Chara 4,500,000(1)
Adam Henrique 3,750,000(1)
Mike Hoffman 3,500,000(2)
Mark Barberio 2,200,000(0)
Kevin Labanc 1,500,000(1)
Radek Faksa 1,500,000(3)
Alex Galchenyuk 1,500,000(3)
Carl Grundstrom 1,100,000(3)
Dennis Cholowski 1,100,000(1)
Timothy Liljegren 1,100,000(3)
Dylan Cozens 1,000,000(3)
Givani Smith 900,000(3)
Kenny Agostino 900,000(0)
Isac Lundestrom 900,000(3)
Jakub Zboril 850,000(4)
Cory Schneider 800,000(3)
Griffin Reinhart 700,000(2)
Ryan Poehling 700,000(3)
Brandon Pirri 600,000(2)
Zac Rinaldo 500,000(2)
Nikita Scherbak 450,000(1)
Johan Gustafsson 400,000(2)
Nikita Nesterov 400,000(0)
Dakota Joshua 400,000(0)
Connor Hobbs 400,000(0)
Andrei Loktionov 400,000(0)
Nikita Soshnikov 400,000(0)
Anton Zlobin 400,000(0)
Niklas Lundstrom 400,000(1)


Farm Payroll




Phoenix

ArenaJobing.com Arena
Capacity17,125
Ticket Price$42.00


Income

Current Funds$9,988,164
Home Games Remaining23
Avg. Attendance11,406
Avg. Revenue/Game$963,753
Projected Revenue$22,166,319

Expenses

Pro Payroll$21,900,000
Farm Payroll$1,365,000
Prospect Fees$138,000
Coach$2,150,000
Games Remaining46
Total Game Expenses$311,622
Projected Expenses$14,334,610
Projected Balance$17,819,873

Salary Commitment

Year: 2021$23,265,000
Year: 2022$19,565,000
Year: 2023$15,765,000
Year: 2024$6,250,000

Pro Payroll

Jesse Puljujarvi 3,000,000(4)
Alexander Barabanov 2,500,000(3)
Andrei Svechnikov 1,250,000(1)
Eeli Tolvanen 1,250,000(3)
Gabriel Vilardi 1,250,000(3)
Yegor Sharangovich 1,250,000(3)
Jamie Drysdale 1,250,000(4)
Robert Thomas 1,100,000(1)
Jacob Bryson 1,100,000(3)
Jack Hughes 1,100,000(2)
Daniel Sprong 1,000,000(0)
Henri Jokiharju 1,000,000(2)
Cole Sillinger 800,000(4)
Samuel Blais 750,000(0)
Martin Frk 700,000(2)
Nail Yakupov 600,000(3)
Anton Lander 600,000(0)
Nathan Walker 550,000(1)
Taylor Chorney 500,000(0)
Vojtech Mozik 400,000(1)
David Elsner 400,000(0)
Cristopher Nilstorp 400,000(3)
Cal O'Reilly 400,000(0)
Eetu Laurikainen 400,000(4)
Patrice Cormier 400,000(0)
Ilari Filppula 400,000(0)
Mantas Armalis 400,000(4)
Teemu Hartikainen 400,000(1)
Gleason Fournier 400,000(4)
Ty Wishart 400,000(3)
Yohann Auvitu 400,000(3)
Mathieu Brunelle 400,000(0)
Yorick Trielle 400,000(0)
Radel Fazleev 400,000(0)


Farm Payroll

Emil Bemstrom 1,000,000(2)
Jaret Anderson-Dolan 100,000(3)
Eetu Luostarinen 95,000(3)
Gaetan Haas 80,000(3)
Anton Slepyshev 50,000(3)
Kyle Cumiskey 40,000(3)




Pittsburgh

ArenaConsol Energy Center
Capacity18,387
Ticket Price$52.00


Income

Current Funds$4,306,353
Home Games Remaining23
Avg. Attendance16,319
Avg. Revenue/Game$1,591,284
Projected Revenue$36,599,532

Expenses

Pro Payroll$52,075,000
Farm Payroll$1,317,500
Prospect Fees$63,000
Coach$2,400,000
Games Remaining46
Total Game Expenses$681,165
Projected Expenses$31,333,573
Projected Balance$9,572,312

Salary Commitment

Year: 2021$53,392,500
Year: 2022$28,167,500
Year: 2023$12,532,500
Year: 2024$390,000

Pro Payroll

Sebastian Aho 4,250,000(3)
Brayden Schenn 4,000,000(1)
Mats Zuccarello 3,750,000(1)
Anders Lee 3,500,000(1)
Jake Allen 3,500,000(2)
Dmitry Orlov 3,500,000(1)
Ryan Pulock 3,250,000(1)
Mathew Barzal 2,800,000(2)
Mikhail Sergachev 2,750,000(3)
Thomas Greiss 2,700,000(2)
Connor Murphy 2,500,000(3)
Conor Sheary 2,500,000(2)
Tomas Hertl 2,400,000(1)
Andy Greene 2,200,000(2)
Adam Pelech 2,000,000(1)
Ryan Nugent-Hopkins 2,000,000(1)
Anthony Beauvillier 1,250,000(3)
Nick Suzuki 1,100,000(2)
Ryan Donato 900,000(3)
Bryan Little 725,000(1)
Brendan Leipsic 500,000(2)


Farm Payroll

Warren Foegele 120,000(3)
Anders Bjork 100,000(3)
Rhett Gardner 80,000(3)
William Lagesson 80,000(4)
Nikita Gusev 77,500(3)
Fredrik Olofsson 75,000(4)
Mikhail Grigorenko 70,000(4)
Matthew Benning 70,000(3)
Loui Eriksson 60,000(2)
Alex Lyon 60,000(2)
Stefan Matteau 60,000(4)
Andy Welinski 55,000(2)
Jake Bischoff 55,000(2)
Ludwig Bystrom 55,000(4)
Tyler Moy 55,000(2)
Marko Dano 50,000(2)
Aaron Dell 50,000(4)
Emil Johansson 50,000(1)
Matt Donovan 50,000(1)
Jack Dougherty 45,000(3)




Rangers

ArenaMadison Square Garden
Capacity18,006
Ticket Price$75.00


Income

Current Funds$13,810,147
Home Games Remaining23
Avg. Attendance12,798
Avg. Revenue/Game$1,907,884
Projected Revenue$43,881,332

Expenses

Pro Payroll$49,420,000
Farm Payroll$1,587,500
Prospect Fees$73,500
Coach$2,600,000
Games Remaining46
Total Game Expenses$654,646
Projected Expenses$30,113,732
Projected Balance$27,577,747

Salary Commitment

Year: 2021$51,007,500
Year: 2022$28,515,000
Year: 2023$14,695,000
Year: 2024$8,760,000

Pro Payroll

Mark Giordano 4,800,000(1)
Roman Josi 4,500,000(2)
Vitek Vanecek 3,520,000(2)
Mika Zibanejad 3,500,000(1)
Damon Severson 3,250,000(3)
Jonathan Huberdeau 3,250,000(1)
David Pastrnak 3,000,000(1)
Johnny Gaudreau 3,000,000(2)
Jon Marchessault 3,000,000(1)
Mike Reilly 2,850,000(4)
Victor Olofsson 1,500,000(4)
Nick Schmaltz 1,500,000(1)
Anthony DeAngelo 1,500,000(2)
Jonathan Bernier 1,450,000(4)
Paul Byron 1,300,000(2)
Derek Grant 1,250,000(4)
Rasmus Dahlin 1,250,000(1)
Brandon Hagel 1,250,000(3)
Jason Robertson 1,250,000(3)
Samuel Girard 1,100,000(1)
Chandler Stephenson 900,000(1)
Travis Boyd 500,000(4)


Farm Payroll

Michael McCarron 155,000(5)
Chad Ruhwedel 155,000(5)
Antti Raanta 150,000(4)
Jeremy Swayman 125,000(4)
Nikolai Knyzhov 110,000(3)
Joe Morrow 100,000(5)
Devin Shore 100,000(1)
Derrick Pouliot 100,000(5)
Jujhar Khaira 92,500(1)
Louis Domingue 80,000(5)
Jacob Peterson 80,000(4)
Jason Demers 75,000(3)
Kyle Clifford 75,000(4)
Nate Prosser 55,000(4)
Mike Amadio 50,000(5)
Cooper Marody 45,000(5)
C.J. Franklin 40,000(5)




San Jose

ArenaHP Pavilion
Capacity17,562
Ticket Price$55.00


Income

Current Funds$2,256,934
Home Games Remaining23
Avg. Attendance12,889
Avg. Revenue/Game$1,468,010
Projected Revenue$33,764,230

Expenses

Pro Payroll$53,598,333
Farm Payroll$835,000
Prospect Fees$97,500
Coach$600,000
Games Remaining46
Total Game Expenses$672,327
Projected Expenses$30,927,053
Projected Balance$5,094,111

Salary Commitment

Year: 2021$54,433,333
Year: 2022$23,343,333
Year: 2023$8,525,000
Year: 2024$140,000

Pro Payroll

Carey Price 8,000,000(1)
Jamie Benn 5,833,334(2)
Dougie Hamilton 4,500,000(1)
Nicklas Backstrom 3,625,000(2)
Brock Nelson 3,250,000(1)
Jaccob Slavin 3,000,000(1)
Phil Kessel 3,000,000(2)
Phillip Danault 2,750,000(3)
Tomas Tatar 2,750,000(1)
Kevin Shattenkirk 2,350,000(3)
Jesper Bratt 2,089,999(2)
Milan Lucic 2,000,000(1)
Nick Ritchie 2,000,000(3)
Jason Zucker 1,750,000(1)
Jake McCabe 1,500,000(1)
Patrick Maroon 1,000,000(1)
Mark Borowiecki 1,000,000(1)
David Kampf 900,000(1)
Anthony Stolarz 900,000(3)
Glenn Gawdin 850,000(0)
Marek Mazanec 800,000(0)
Danny Dekeyser 600,000(1)
Ben Hutton 400,000(1)
Darren Helm 400,000(1)


Farm Payroll

Dmitrij Jaskin 140,000(4)
Jani Hakanpaa 125,000(3)
Matt Roy 110,000(2)
Jake Bean 110,000(3)
Philipp Kurashev 100,000(3)
Dylan Gambrell 90,000(2)
Ben Harpur 70,000(2)
Zachary Fucale 50,000(3)
Paul Ladue 40,000(1)




St. Louis

Arena Scottrade Center
Capacity18,724
Ticket Price$80.00


Income

Current Funds$10,706,331
Home Games Remaining24
Avg. Attendance13,608
Avg. Revenue/Game$1,707,988
Projected Revenue$40,991,712

Expenses

Pro Payroll$49,200,000
Farm Payroll$925,000
Prospect Fees$99,000
Coach$500,000
Games Remaining46
Total Game Expenses$618,585
Projected Expenses$28,454,927
Projected Balance$23,243,116

Salary Commitment

Year: 2021$50,125,000
Year: 2022$35,915,000
Year: 2023$19,205,000
Year: 2024$2,230,000

Pro Payroll

Semyon Varlamov 5,000,000(2)
Alec Martinez 4,500,000(3)
John Tavares 4,500,000(3)
Reilly Smith 3,500,000(1)
Jonas Brodin 3,500,000(2)
Alex Goligoski 3,500,000(3)
Tyler Toffoli 3,000,000(2)
Noah Hanafin 2,500,000(3)
Marcus Foligno 2,500,000(1)
Carter Hutton 2,250,000(1)
Pavel Zacha 2,000,000(4)
Alex Kerfoot 1,650,000(1)
Frank Vatrano 1,500,000(2)
Justin Faulk 1,500,000(1)
Jared McCann 1,500,000(2)
Miles Wood 1,250,000(2)
Elias Pettersson 1,250,000(1)
Robert Bortuzzo 1,150,000(3)
Jordan Kyrou 900,000(2)
Patrik Nemeth 750,000(1)
Nic Dowd 600,000(1)
Brian Boyle 400,000(3)


Farm Payroll

Rasmus Sandin 125,000(3)
John Leonard 95,000(3)
Jake Evans 95,000(4)
Alexander Nylander 90,000(1)
Oscar Dansk 85,000(3)
Jakob Lilja 80,000(3)
Keith Kinkaid 75,000(1)
Tim Heed 70,000(4)
Evan Cormier 65,000(5)
Peter Cehlarik 60,000(2)
Alexei Marchenko 45,000(1)
Sven Baertschi 40,000(3)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity19,092
Ticket Price$75.00


Income

Current Funds$8,826,733
Home Games Remaining23
Avg. Attendance10,091
Avg. Revenue/Game$1,430,613
Projected Revenue$32,904,099

Expenses

Pro Payroll$45,350,000
Farm Payroll$1,950,000
Prospect Fees$91,500
Coach$600,000
Games Remaining46
Total Game Expenses$585,262
Projected Expenses$26,922,061
Projected Balance$14,808,771

Salary Commitment

Year: 2021$47,300,000
Year: 2022$31,425,000
Year: 2023$17,995,000
Year: 2024$9,215,000

Pro Payroll

Nick Leddy 4,500,000(1)
Brady Skjei 3,850,000(1)
Brandon Montour 3,500,000(1)
Thomas Chabot 3,500,000(3)
Nikita Zaitsev 2,500,000(2)
Nikolaj Ehlers 2,300,000(2)
Connor Brown 2,250,000(2)
David Krejci 2,100,000(1)
Alex Tuch 2,000,000(3)
Matt Murray 1,900,000(2)
Nick Bonino 1,600,000(5)
Olli Maata 1,500,000(1)
Kyle Palmieri 1,500,000(3)
Anton Forsberg 1,425,000(4)
Zach Parise 1,350,000(5)
Mattias Janmark-Nylen 1,275,000(5)
Alexis Lafreniere 1,250,000(3)
Tage Thompson 1,250,000(4)
Nick Holden 1,100,000(2)
Nicolas Roy 1,000,000(2)
Jonathan Dahlen 1,000,000(4)
Drake Batherson 1,000,000(2)
Joel Farabee 1,000,000(2)
Nick Seeler 750,000(0)
Jordan Nolan 700,000(0)
Scott Harrington 700,000(4)


Farm Payroll

Tanner Pearson 300,000(1)
Joel Armia 270,000(3)
Max Veronneau 125,000(1)
Ian Mitchell 100,000(3)
Christian Wolanin 100,000(2)
Joey Anderson 100,000(2)
Dawson Mercer 100,000(4)
Marcus Hogberg 90,000(3)
Antoine Bibeau 80,000(2)
Brendan Guhle 80,000(5)
Filip Chlapik 80,000(5)
Christian Jaros 80,000(4)
Kyle Turris 75,000(4)
Rasmus Kupari 75,000(4)
Colton Sceviour 75,000(4)
Tomas Nosek 70,000(3)
Mathieu Perreault 50,000(2)
Slater Koekkoek 50,000(4)
Craig Anderson 50,000(2)




Toronto

ArenaAir Canada Centre
Capacity18,819
Ticket Price$70.00


Income

Current Funds$20,594,627
Home Games Remaining23
Avg. Attendance15,295
Avg. Revenue/Game$1,992,409
Projected Revenue$45,825,407

Expenses

Pro Payroll$52,075,000
Farm Payroll$975,000
Prospect Fees$75,000
Coach$800,000
Games Remaining46
Total Game Expenses$657,622
Projected Expenses$30,250,610
Projected Balance$36,169,424

Salary Commitment

Year: 2021$53,050,000
Year: 2022$36,660,000
Year: 2023$8,845,000
Year: 2024$295,000

Pro Payroll

Alexander Ovechkin 5,250,000(1)
Auston Matthews 5,000,000(2)
Erik Karlsson 4,500,000(2)
Sidney Crosby 4,250,000(2)
Mark Stone 4,250,000(2)
Tom Wilson 4,125,000(2)
T.J. Oshie 3,500,000(3)
Alexander Edler 3,000,000(1)
Viktor Arvidsson 2,800,000(3)
Jeff Petry 2,500,000(1)
Shea Weber 2,000,000(1)
Carter Verhaeghe 1,800,000(3)
Craig Smith 1,750,000(1)
Zach Bogosian 1,250,000(1)
Martin Necas 1,250,000(2)
Cale Makar 1,250,000(2)
Tristian Jarry 1,000,000(2)
Mike Smith 1,000,000(2)
Beau Starrett 750,000(0)
Magnus Paajarvi 600,000(2)
Blake Comeau 500,000(2)
Greg Pateryn 500,000(1)


Farm Payroll

Austin Wagner 100,000(3)
Henrik Borgstrom 100,000(3)
Sebastian Aho 90,000(4)
Devan Dubnyk 90,000(4)
Jakub Forsbacka 75,000(3)
Vladislav Kamenev 75,000(3)
Dalton Prout 65,000(5)
Alex Stalock 60,000(1)
Hunter Smith 50,000(3)
Alexander Petrovic 50,000(2)
Leland Irving 50,000(5)
Jake Walman 50,000(3)
Taylor Fedun 40,000(1)
Eric Fehr 40,000(2)
Tanner Kero 40,000(1)




Vancouver

Arena Rogers Arena
Capacity18,910
Ticket Price$50.00


Income

Current Funds$3,680,174
Home Games Remaining23
Avg. Attendance15,252
Avg. Revenue/Game$1,487,998
Projected Revenue$34,223,954

Expenses

Pro Payroll$52,473,334
Farm Payroll$1,580,000
Prospect Fees$91,500
Coach$900,000
Games Remaining46
Total Game Expenses$671,278
Projected Expenses$30,878,809
Projected Balance$7,025,319

Salary Commitment

Year: 2021$54,053,334
Year: 2022$32,248,334
Year: 2023$16,555,000
Year: 2024$4,380,000

Pro Payroll

Mikael Backlund 4,500,000(1)
Matt Dumba 4,250,000(3)
Andrew Mangiapane 4,000,000(1)
Andrew Copp 4,000,000(2)
Scott Mayfield 3,500,000(2)
Gustav Nyquist 3,400,000(1)
Robin Lehner 3,250,000(1)
Chris Tanev 3,083,334(2)
Jaden Schwartz 3,000,000(1)
Lars Eller 3,000,000(2)
Michael Bunting 2,800,000(4)
Rasmus Ristolainen 2,750,000(1)
Alex DeBrincat 2,640,000(3)
Joonas Korpisalo 2,000,000(2)
Michael Matheson 1,500,000(3)
Garnet Hathaway 1,250,000(3)
JT Compher 1,100,000(4)
Noel Acciari 900,000(3)
Brett Kulak 850,000(3)
Oskar Sundqvist 700,000(1)


Farm Payroll

Jeremy Lauzon 125,000(3)
Mikkel Boedker 110,000(3)
Kevin Lankinen 100,000(4)
Jimmy Vesey 100,000(3)
Rasmus Asplund 95,000(3)
Kyle Burroughs 90,000(4)
Kale Clague 80,000(4)
Charlie Lindgren 75,000(3)
Clark Bishop 75,000(1)
Anthony Bitetto 75,000(3)
Viatcheslav Voynov 75,000(3)
Adam Tambellini 70,000(3)
Remi Elie 70,000(4)
Laurent Dauphin 70,000(1)
John Quenneville 70,000(4)
Dominic Turgeon 70,000(4)
Ville Pokka 60,000(1)
Stanislav Galiev 60,000(3)
Cristoval "Boo" Nieves60,000(2)
Mirco Mueller 50,000(2)




Vegas

ArenaT-Mobile Arena
Capacity17,500
Ticket Price$50.00


Income

Current Funds$12,601,084
Home Games Remaining23
Avg. Attendance14,691
Avg. Revenue/Game$1,365,869
Projected Revenue$31,414,987

Expenses

Pro Payroll$53,125,000
Farm Payroll$480,000
Prospect Fees$18,000
Coach$400,000
Games Remaining46
Total Game Expenses$658,817
Projected Expenses$30,305,585
Projected Balance$13,710,486

Salary Commitment

Year: 2021$53,605,000
Year: 2022$38,865,000
Year: 2023$5,265,000
Year: 2024$140,000

Pro Payroll

Mattias Ekholm 5,500,000(1)
Adam Larsson 5,500,000(2)
Evander Kane 4,500,000(2)
Barclay Goodrow 4,300,000(2)
Joe Pavelski 4,000,000(2)
Evgeni Malkin 3,500,000(2)
Nino Neiderreiter 3,500,000(1)
Josh Manson 3,250,000(2)
Thatcher Demko 3,000,000(3)
Max Domi 3,000,000(1)
Brayden McNabb 2,500,000(2)
Andreas Athanasiou 2,000,000(1)
Kasperi Kapanen 1,625,000(3)
Josh Morrissey 1,600,000(2)
Artturi Lehkonen 1,000,000(2)
Ryan Hartman 1,000,000(2)
Caleb Jones 1,000,000(2)
Sonny Milano 750,000(2)
Cal Petersen 600,000(2)
Jordan Greenway 500,000(1)
Dillon Heatherington 500,000(3)


Farm Payroll

Colin White 110,000(1)
Frederik Gauthier 100,000(2)
Lias Andersson 90,000(1)
Kieffer Bellows 80,000(4)
Maxim Letunov 60,000(4)
Sam Perhonen 40,000(1)




Washington

Arena Verizon Center
Capacity18,973
Ticket Price$90.00


Income

Current Funds$27,063,772
Home Games Remaining23
Avg. Attendance16,277
Avg. Revenue/Game$2,269,080
Projected Revenue$52,188,840

Expenses

Pro Payroll$51,405,000
Farm Payroll$1,260,000
Prospect Fees$93,000
Coach$1,500,000
Games Remaining46
Total Game Expenses$661,683
Projected Expenses$30,437,415
Projected Balance$48,815,197

Salary Commitment

Year: 2021$52,665,000
Year: 2022$26,175,000
Year: 2023$14,975,000
Year: 2024$5,525,000

Pro Payroll

Aleksander Barkov 5,250,000(3)
Andrei Vasilevskiy 5,000,000(1)
Nikita Kucherov 4,880,000(1)
Alex Pietrangelo 4,500,000(1)
Brayden Point 4,250,000(2)
Taylor Hall 4,000,000(1)
Timo Meier 3,150,000(4)
Nate Schmidt 3,000,000(1)
Ryan Strome 2,500,000(3)
Brenden Dillon 2,200,000(1)
Erik Gudbranson 2,000,000(2)
Tanner Jeannot 1,700,000(4)
Brandon Tanev 1,500,000(2)
Justin Braun 1,325,000(1)
Adam Fox 1,250,000(2)
Devon Toews 1,200,000(2)
Vinnie Hinostroza 1,100,000(3)
James Reimer 800,000(1)
Zemgus Girgensons 800,000(2)
Ryan Dzingel 500,000(3)
Carl Soderberg 500,000(4)


Farm Payroll

Vladimir Tkachev 200,000(2)
Ryan Kuffner 175,000(1)
Jan Rutta 110,000(1)
Artem Anisimov 100,000(3)
Bogdan Kiselevich 90,000(1)
Rem Pitlick 80,000(4)
Joel L'Esperance 75,000(1)
Jay Beagle 55,000(4)
Drake Caggiula 50,000(1)
Vadim Shipachev 45,000(1)
Markus Hannikainen 40,000(1)
Nikita Tryamkin 40,000(4)
Greg McKegg 40,000(1)
John Persson 40,000(1)
Patrick McNally 40,000(1)
Petter Emanuelsson 40,000(1)
Christoper Gibson 40,000(1)




Winnipeg

ArenaMTS Centre
Capacity16,345
Ticket Price$50.00


Income

Current Funds$654,230
Home Games Remaining23
Avg. Attendance11,749
Avg. Revenue/Game$1,097,178
Projected Revenue$25,235,094

Expenses

Pro Payroll$51,550,000
Farm Payroll$745,000
Prospect Fees$61,500
Coach$800,000
Games Remaining46
Total Game Expenses$648,250
Projected Expenses$29,819,500
Projected Balance-$3,930,176

Salary Commitment

Year: 2021$52,295,000
Year: 2022$38,455,000
Year: 2023$25,330,000
Year: 2024$14,690,000

Pro Payroll

Charlie McAvoy 5,250,000(4)
Sam Reinhart 5,000,000(2)
Travis Konecny 4,000,000(4)
Boone Jenner 3,500,000(3)
Jack Roslovic 3,000,000(4)
Jaroslav Halak 3,000,000(1)
T.J. Brodie 2,600,000(3)
Bobby Ryan 2,500,000(1)
Mackenzie Blackwood 2,500,000(2)
Travis Hamonic 2,500,000(1)
Justin Schultz 2,500,000(2)
Jason Spezza 2,350,000(4)
Adrian Kempe 2,000,000(3)
Scott Laughton 2,000,000(1)
Kevan Miller 1,500,000(0)
Jesperi Kotkaniemi 1,250,000(1)
Janne Kuokkanen 1,250,000(3)
Colton Sissons 1,250,000(1)
Erik Cernak 1,100,000(1)
Adam Boqvist 1,100,000(2)
Mario Ferraro 1,000,000(2)
Michael McLeod 1,000,000(3)
Max Jones 900,000(2)
Jason Dickinson 750,000(0)
Adam Brooks 750,000(0)
Nikolay Prokhorkin 750,000(0)
Aidan Muir 750,000(0)
Brandon Hickey 750,000(0)
Connor Hurley 750,000(0)
Ryan Collins 750,000(0)
Mitchell Stephens 650,000(0)
Eric Cornel 600,000(0)
Brett Pollock 600,000(0)


Farm Payroll

Jaromir Jagr 150,000(1)
Alexander Volkov 110,000(3)
Gabriel Carlsson 110,000(3)
Jacob Larsson 90,000(1)
Gustav Lindstrom 90,000(4)
Jacob De La Rose 85,000(2)
Jansen Harkins 70,000(3)
Michael Hutchinson 40,000(2)




Columbus

Arena Nationwide Arena
Capacity18,144
Ticket Price$46.00


Income

Current Funds$4,799,126
Home Games Remaining23
Avg. Attendance10,803
Avg. Revenue/Game$1,014,920
Projected Revenue$23,343,160

Expenses

Pro Payroll$41,950,000
Farm Payroll$355,000
Prospect Fees$79,500
Coach$2,700,000
Games Remaining46
Total Game Expenses$549,811
Projected Expenses$25,291,305
Projected Balance$2,850,981

Salary Commitment

Year: 2021$44,305,000
Year: 2022$42,335,000
Year: 2023$28,335,000
Year: 2024$16,390,000

Pro Payroll

Philipp Grubauer 8,000,000(2)
Vincent Trocheck 5,250,000(4)
Matthew Tkachuk 4,000,000(2)
Brandon Carlo 3,500,000(3)
Shayne Gostisbehere 3,250,000(4)
Rasmus Andersson 2,750,000(4)
Jack Johnson 2,000,000(2)
Alex Nedeljkovic 2,000,000(3)
Calvin De Haan 1,750,000(4)
Michael Del Zotto 1,250,000(3)
Owen Tippett 1,250,000(3)
Matthew Nieto 1,250,000(5)
Sean Kuraly 1,200,000(1)
Brandon Sutter 1,100,000(4)
Cody Eakin 1,000,000(3)
Nicolas Aube-Kubel 950,000(4)
Nick Bjugstad 700,000(3)
Connor Bunnaman 700,000(3)
Jon Merrill 700,000(1)
Tobias Rieder 550,000(3)
John Hayden 400,000(3)
Nicolas Petan 400,000(3)


Farm Payroll

Conor Timmins 100,000(3)
Jonas Johansson 95,000(3)
Adam Clendening 70,000(1)
Dennis Gilbert 50,000(4)
Ryan MacInnis 40,000(5)