Financial Report

(As of Saturday, Nov 27 2021)

Anaheim

ArenaHonda Center
Capacity19,000
Ticket Price$23.00


Income

Current Funds$102,589,246
Home Games Remaining34
Avg. Attendance19,000
Avg. Revenue/Game$1,048,800
Projected Revenue$35,659,200

Expenses

Pro Payroll$79,040,000
Farm Payroll$1,182,875
Prospect Fees$339,028
Coach$0,000
Games Remaining69
Total Game Expenses$982,462
Projected Expenses$67,789,894
Projected Balance$70,458,552

Salary Commitment

Year: 2021$80,222,875
Year: 2022$55,967,250
Year: 2023$26,953,500
Year: 2024$18,636,000

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)
Jonathan Marchessault 5,000,000(1)
Brenden Dillon 4,500,000(1)
Alex Iafallo 4,250,000(4)
Cam Talbot 4,200,000(4)
Robby Fabbri 3,687,500(2)
Alexander Kerfoot 3,500,000(2)
Troy Stecher 2,906,250(2)
Jake McCabe 2,700,000(4)
Brock McGinn 2,625,000(1)
Casey Cizikas 1,675,000(3)
Jordan Martinook 1,625,000(4)
Dylan Gambrell 1,375,000(2)
Ben Hutton 1,150,000(1)
Steven Lorentz 1,100,000(1)
Zach Whitecloud 1,062,500(2)
Trevor Moore 968,750(1)
Mike Hardman 925,000(1)
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)
Lane Pederson 92,500(2)
Jackson Cates 87,500(1)
Parker Kelly 87,500(1)
Calen Addison 85,000(3)
Jack Studnicka 85,000(2)
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$45,538,888
Home Games Remaining35
Avg. Attendance18,626
Avg. Revenue/Game$938,768
Projected Revenue$32,856,880

Expenses

Pro Payroll$70,547,701
Farm Payroll$1,982,083
Prospect Fees$299,220
Coach$0,000
Games Remaining70
Total Game Expenses$888,159
Projected Expenses$62,171,101
Projected Balance$16,224,667

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$74,590,351
Home Games Remaining35
Avg. Attendance14,189
Avg. Revenue/Game$817,219
Projected Revenue$28,602,665

Expenses

Pro Payroll$72,715,024
Farm Payroll$1,776,735
Prospect Fees$230,773
Coach$0,000
Games Remaining69
Total Game Expenses$911,250
Projected Expenses$62,876,277
Projected Balance$40,316,739

Salary Commitment

Year: 2021$74,491,759
Year: 2022$52,762,333
Year: 2023$24,577,346
Year: 2024$9,380,361

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)
Colin White 4,750,000(3)
SalaryRet BUF2 4,125,000(1)
SalaryRet BUF1 4,000,000(1)
Tyler Johnson 3,950,088(4)
Erik Gustafsson 3,666,088(2)
Thomas Greiss 3,600,000(1)
Frederik Andersen 3,555,088(4)
Tanner Pearson 3,250,088(2)
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)
Vinnie Hinostroza 1,500,000(1)
Adam Gaudette 1,246,880(2)
Kurtis Gabriel 900,088(4)
Joel Hanley 900,088(4)
Kyle Okposo 888,088(1)
Pierre Engvall 850,000(2)
Carter Verhaeghe 850,000(2)
Kris Russell 700,088(1)


Farm Payroll

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)
Carl Grundstrom 85,000(1)
Bowen Byram 85,000(3)
Alexis Lafreniere 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$178,842,653
Home Games Remaining35
Avg. Attendance14,253
Avg. Revenue/Game$992,021
Projected Revenue$34,720,735

Expenses

Pro Payroll$74,633,421
Farm Payroll$1,550,000
Prospect Fees$348,614
Coach$0,000
Games Remaining70
Total Game Expenses$933,318
Projected Expenses$65,332,225
Projected Balance$148,231,163

Salary Commitment

Year: 2021$70,683,421
Year: 2022$47,787,588
Year: 2023$30,465,088
Year: 2024$0,000

Pro Payroll

Phil Kessel 7,500,000(3)
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$236,993,833
Home Games Remaining35
Avg. Attendance15,852
Avg. Revenue/Game$1,141,368
Projected Revenue$39,947,880

Expenses

Pro Payroll$60,964,445
Farm Payroll$0,000
Prospect Fees$296,088
Coach$0,000
Games Remaining70
Total Game Expenses$747,080
Projected Expenses$52,295,577
Projected Balance$224,646,136

Salary Commitment

Year: 2021$60,389,445
Year: 2022$30,300,000
Year: 2023$1,700,000
Year: 2024$0,000

Pro Payroll

Mark Stone 9,500,000(2)
Tuukka Rask 8,000,000(2)
Morgan Rielly 6,250,000(2)
Paul Stastny 6,000,000(1)
Aleksander Barkov 5,900,000(1)
John Carlson 4,400,000(1)
Dustin Brown 4,000,001(1)
Tyler Myers 4,000,000(2)
Rickard Rakell 3,789,444(1)
Scott Sabourin 1,000,000(1)
Micheal Haley 1,000,000(1)
Austin Czarnik 1,000,000(1)
Zac Rinaldo 1,000,000(1)
Kenny Agostino 1,000,000(1)
TempG CRL 1,000,000(1)
Daniel Walcott 850,000(3)
Keegan Kolesar 850,000(2)
Dan Renouf 850,000(3)
Aaron Ness 575,000(0)


Farm Payroll




Chicago

ArenaUnited Center
Capacity19,000
Ticket Price$22.00


Income

Current Funds$56,455,494
Home Games Remaining35
Avg. Attendance16,323
Avg. Revenue/Game$861,872
Projected Revenue$30,165,520

Expenses

Pro Payroll$65,695,633
Farm Payroll$1,043,107
Prospect Fees$545,057
Coach$0,000
Games Remaining70
Total Game Expenses$820,534
Projected Expenses$57,437,388
Projected Balance$29,183,626

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$168,301,670
Home Games Remaining35
Avg. Attendance15,021
Avg. Revenue/Game$1,225,740
Projected Revenue$42,900,900

Expenses

Pro Payroll$79,044,993
Farm Payroll$1,360,624
Prospect Fees$233,691
Coach$0,000
Games Remaining70
Total Game Expenses$983,406
Projected Expenses$68,838,434
Projected Balance$142,364,136

Salary Commitment

Year: 2021$80,405,617
Year: 2022$54,414,992
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)
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

Anton Stralman 250,000(2)
David Rittich 250,000(3)
Evgenii Dadonov 250,000(3)
Tyler Bozak 249,999(2)
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$79,080,216
Home Games Remaining35
Avg. Attendance15,335
Avg. Revenue/Game$920,090
Projected Revenue$32,203,150

Expenses

Pro Payroll$71,827,086
Farm Payroll$757,500
Prospect Fees$770,511
Coach$1,000,000
Games Remaining70
Total Game Expenses$906,769
Projected Expenses$63,473,863
Projected Balance$47,809,503

Salary Commitment

Year: 2021$72,584,586
Year: 2022$48,859,170
Year: 2023$8,621,670
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)
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

Pierre-Olivier Joseph 85,000(3)
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$40.00


Income

Current Funds$107,947,425
Home Games Remaining35
Avg. Attendance19,000
Avg. Revenue/Game$1,710,000
Projected Revenue$59,850,000

Expenses

Pro Payroll$78,720,358
Farm Payroll$2,173,750
Prospect Fees$379,100
Coach$0,000
Games Remaining70
Total Game Expenses$991,137
Projected Expenses$69,379,568
Projected Balance$98,417,857

Salary Commitment

Year: 2021$80,894,108
Year: 2022$42,044,108
Year: 2023$15,285,357
Year: 2024$7,525,000

Pro Payroll

Sidney Crosby 8,700,000(2)
Dougie Hamilton 8,625,000(2)
Victor Hedman 7,875,000(1)
Kyle Connor 7,142,857(3)
Mark Giordano 7,000,000(4)
Jaccob Slavin 5,300,000(2)
Semyon Varlamov 5,000,000(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)


Farm Payroll

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)
Luke Glendening 130,000(3)
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)
Radim Simek 67,500(3)




Detroit

ArenaJoe Louis Arena
Capacity18,000
Ticket Price$25.00


Income

Current Funds$68,450,112
Home Games Remaining35
Avg. Attendance16,698
Avg. Revenue/Game$1,001,910
Projected Revenue$35,066,850

Expenses

Pro Payroll$80,722,047
Farm Payroll$814,167
Prospect Fees$281,293
Coach$0,000
Games Remaining70
Total Game Expenses$997,774
Projected Expenses$69,844,213
Projected Balance$33,672,749

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$176,157,496
Home Games Remaining35
Avg. Attendance19,000
Avg. Revenue/Game$1,185,600
Projected Revenue$41,496,000

Expenses

Pro Payroll$79,348,963
Farm Payroll$1,330,283
Prospect Fees$307,560
Coach$0,000
Games Remaining70
Total Game Expenses$987,644
Projected Expenses$69,135,078
Projected Balance$148,518,418

Salary Commitment

Year: 2021$80,679,246
Year: 2022$55,831,000
Year: 2023$32,961,000
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)
Jonathan Huberdeau 2,950,000(1)
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)
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$124,937,846
Home Games Remaining35
Avg. Attendance19,216
Avg. Revenue/Game$1,153,010
Projected Revenue$40,355,350

Expenses

Pro Payroll$78,862,776
Farm Payroll$165,000
Prospect Fees$133,375
Coach$0,000
Games Remaining70
Total Game Expenses$965,380
Projected Expenses$67,576,592
Projected Balance$97,716,604

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$69,108,629
Home Games Remaining35
Avg. Attendance11,504
Avg. Revenue/Game$800,655
Projected Revenue$28,022,925

Expenses

Pro Payroll$57,403,332
Farm Payroll$352,500
Prospect Fees$405,797
Coach$0,000
Games Remaining70
Total Game Expenses$709,288
Projected Expenses$49,650,171
Projected Balance$47,481,383

Salary Commitment

Year: 2021$57,755,832
Year: 2022$44,117,499
Year: 2023$7,250,000
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)
Veini Vehvilainen 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)
Eetu Luostarinen 85,000(2)
Antti Suomela 85,000(1)




Minnesota

ArenaXcel Energy Center
Capacity18,000
Ticket Price$20.00


Income

Current Funds$73,127,181
Home Games Remaining35
Avg. Attendance18,000
Avg. Revenue/Game$864,000
Projected Revenue$30,240,000

Expenses

Pro Payroll$76,581,338
Farm Payroll$227,500
Prospect Fees$445,661
Coach$0,000
Games Remaining70
Total Game Expenses$942,128
Projected Expenses$65,948,963
Projected Balance$37,418,218

Salary Commitment

Year: 2021$76,808,838
Year: 2022$55,396,338
Year: 2023$26,905,088
Year: 2024$807,500

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)
Anders Lee 5,500,000(1)
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)
Trevor Zegras 850,000(3)
Andrew Agozzino 850,000(1)
Rhett Gardner 850,000(2)
Adam Fox 850,000(2)
Jordan Binnington 850,000(1)
James Neal 750,000(4)


Farm Payroll

Sam Lafferty 85,000(2)
Connor McMichael 85,000(3)
Michael Houser 57,500(4)




Montreal

ArenaBell Centre
Capacity23,000
Ticket Price$28.00


Income

Current Funds$175,093,889
Home Games Remaining35
Avg. Attendance22,187
Avg. Revenue/Game$1,491,000
Projected Revenue$52,185,000

Expenses

Pro Payroll$77,696,777
Farm Payroll$681,250
Prospect Fees$157,303
Coach$0,000
Games Remaining70
Total Game Expenses$957,748
Projected Expenses$67,042,355
Projected Balance$160,236,534

Salary Commitment

Year: 2021$78,378,027
Year: 2022$44,164,939
Year: 2023$340,000
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)
Nick Suzuki 850,000(2)
Austin Wagner 850,000(1)


Farm Payroll

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




Nashville

ArenaBridgestone Arena
Capacity19,000
Ticket Price$32.00


Income

Current Funds$311,655,654
Home Games Remaining35
Avg. Attendance16,944
Avg. Revenue/Game$1,301,325
Projected Revenue$45,546,375

Expenses

Pro Payroll$84,480,556
Farm Payroll$0,000
Prospect Fees$217,835
Coach$0,000
Games Remaining70
Total Game Expenses$1,032,907
Projected Expenses$72,303,505
Projected Balance$284,898,524

Salary Commitment

Year: 2021$84,480,556
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)
TEMP LW1 950,000(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)
Kevin Connauton 575,000(1)


Farm Payroll




NewJersey

ArenaPrudential Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$100,919,798
Home Games Remaining35
Avg. Attendance11,990
Avg. Revenue/Game$863,268
Projected Revenue$30,214,380

Expenses

Pro Payroll$64,471,877
Farm Payroll$775,167
Prospect Fees$267,664
Coach$0,000
Games Remaining70
Total Game Expenses$798,960
Projected Expenses$55,927,190
Projected Balance$75,206,988

Salary Commitment

Year: 2021$65,247,044
Year: 2022$45,889,377
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)
Slater Koekkoek 1,117,710(2)
Filip Hronek 850,000(1)
Kaapo Kakko 850,000(2)
Tobias Bjornfot 850,000(2)
Nicolas Beaudin 850,000(2)
Grigori Denisenko 850,000(3)
Alexander Romanov 850,000(3)


Farm Payroll

Sonny Milano 170,000(1)
John Hayden 92,500(1)
Kristian Vesalainen 89,417(1)
Michael Amadio 85,000(1)
Brandon Hagel 85,000(2)
Victor Soderstrom 85,000(3)
Liam Foudy 85,000(2)
Samuel Morin 83,250(1)




NYIsles

ArenaBarcleys Center
Capacity19,000
Ticket Price$32.00


Income

Current Funds$106,746,132
Home Games Remaining35
Avg. Attendance16,603
Avg. Revenue/Game$1,275,072
Projected Revenue$44,627,520

Expenses

Pro Payroll$80,760,491
Farm Payroll$2,386,975
Prospect Fees$183,931
Coach$0,000
Games Remaining70
Total Game Expenses$1,016,237
Projected Expenses$71,136,558
Projected Balance$80,237,094

Salary Commitment

Year: 2021$83,147,466
Year: 2022$54,036,975
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)
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)
Darcy Kuemper 555,000(1)


Farm Payroll

Taro Hirose 249,999(1)
Jason Spezza 200,000(4)
Conor Sheary 155,000(4)
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)
Andy Greene 60,500(1)
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$68,568,421
Home Games Remaining35
Avg. Attendance15,735
Avg. Revenue/Game$984,074
Projected Revenue$34,442,590

Expenses

Pro Payroll$80,660,417
Farm Payroll$988,750
Prospect Fees$323,041
Coach$0,000
Games Remaining70
Total Game Expenses$999,661
Projected Expenses$69,976,275
Projected Balance$33,034,736

Salary Commitment

Year: 2021$81,649,167
Year: 2022$54,066,250
Year: 2023$27,663,750
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)
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)
SalaryRet NYR2 1,950,000(2)
Nathan Beaulieu 1,500,001(1)
Evan Rodrigues 1,500,000(1)
Jujhar Khaira 1,200,000(2)
SalaryRet NYR1 1,031,250(1)
Jan Rutta 950,000(1)
Matt Irwin 875,000(2)
Chris Driedger 850,000(2)
Jeremy Swayman 850,000(3)
Johan Larsson 750,000(1)
Jonathon Merrill 750,000(1)
Colton Sceviour 750,000(1)
Carter Rowney 700,000(1)


Farm Payroll

Gavin Bayreuther 93,750(3)
Jansen Harkins 85,000(2)
Jonas Siegenthaler 85,000(1)
Isac Lundestrom 85,000(1)
Stuart Skinner 85,000(3)
Morgan Geekie 85,000(2)
Logan Brown 85,000(1)
Rasmus Kupari 85,000(3)
Steven Kampfer 80,000(1)
Riley Sheahan 75,000(1)
Dean Kukan 75,000(1)
Matt Benning 70,000(2)




Ottawa

ArenaCanadian Tire Centre
Capacity19,000
Ticket Price$35.00


Income

Current Funds$166,010,615
Home Games Remaining35
Avg. Attendance18,837
Avg. Revenue/Game$1,582,280
Projected Revenue$55,379,800

Expenses

Pro Payroll$81,095,548
Farm Payroll$3,235,292
Prospect Fees$282,515
Coach$0,000
Games Remaining70
Total Game Expenses$1,031,870
Projected Expenses$72,230,913
Projected Balance$149,159,502

Salary Commitment

Year: 2021$84,330,840
Year: 2022$71,784,170
Year: 2023$42,747,495
Year: 2024$25,277,498

Pro Payroll

Patrick Kane 10,500,000(2)
Mika Zibanejad 10,165,000(4)
Nathan MacKinnon 7,875,000(3)
William Nylander 6,962,366(2)
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)
Nick Leddy 5,000,000(1)
Derek Forbort 3,799,999(4)
Pavel Zacha 2,812,500(2)
Jonas Brodin 2,604,167(1)
Nikita Zaitsev 2,500,003(1)
Josh Archibald 950,528(2)
Paul Byron 859,999(3)
Vitek Vanecek 850,000(3)
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)
Calle Jarnkrok 200,000(1)
Scott Wedgewood 200,000(4)
Lawson Crouse 191,667(2)
William Carrier 175,000(4)
Anders Bjork 160,000(2)
Trevor Lewis 155,500(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)
Vladislav Gavrikov 85,000(2)
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)
Riley Stillman 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$130,211,588
Home Games Remaining35
Avg. Attendance9,559
Avg. Revenue/Game$802,942
Projected Revenue$28,102,970

Expenses

Pro Payroll$85,680,000
Farm Payroll$1,031,979
Prospect Fees$306,541
Coach$0,000
Games Remaining70
Total Game Expenses$1,061,201
Projected Expenses$74,284,102
Projected Balance$84,030,456

Salary Commitment

Year: 2021$86,711,979
Year: 2022$61,314,063
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)
Chris Tierney 3,500,000(1)
Arttu Ruotsalainen 3,000,000(2)
Matt Calvert 2,550,000(1)
Tanner Jeannot 2,500,000(3)
Alexander Barabanov 2,000,001(4)
Matt Kiersted 2,000,001(2)
Austin Strand 1,999,999(2)
Logan Thompson 1,999,999(3)
Mason Marchment 1,000,000(2)
Simon Benoit 950,000(2)
Jack Rathbone 850,000(3)
Mason Appleton 850,000(1)
Gabriel Carlsson 725,000(2)


Farm Payroll

Josh Dunne 200,000(4)
Stefan Noesen 107,916(1)
Kyle Capobianco 106,250(2)
Joel Kellman 93,750(2)
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)




Arizona

ArenaGila River Arena
Capacity19,000
Ticket Price$21.00


Income

Current Funds$60,145,771
Home Games Remaining35
Avg. Attendance13,303
Avg. Revenue/Game$670,429
Projected Revenue$23,465,015

Expenses

Pro Payroll$60,680,889
Farm Payroll$262,084
Prospect Fees$291,643
Coach$1,000,000
Games Remaining70
Total Game Expenses$758,959
Projected Expenses$53,127,111
Projected Balance$30,483,675

Salary Commitment

Year: 2021$60,942,973
Year: 2022$27,072,974
Year: 2023$2,812,084
Year: 2024$0,000

Pro Payroll

Torey Krug 6,500,000(1)
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)
Michael Hutchinson 1,999,999(1)
Kurtis MacDermid 1,875,000(2)
Drake Caggiula 1,875,000(2)
Mark Borowiecki 1,300,000(1)
Valeri Nichushkin 1,062,500(1)
Gabriel Vilardi 850,000(2)
David Gustafsson 850,000(2)
Morgan Frost 850,000(2)
Anthony Stolarz 850,000(1)
Ian Mitchell 850,000(3)
Erik Brannstrom 850,000(1)
Ty Dellandrea 850,000(3)
Nolan Foote 850,000(3)


Farm Payroll

Steven Santini 177,084(3)
Spencer Knight 85,000(3)




Pittsburgh

ArenaConsol Energy Center
Capacity18,000
Ticket Price$25.00


Income

Current Funds$126,679,390
Home Games Remaining35
Avg. Attendance17,978
Avg. Revenue/Game$1,078,700
Projected Revenue$37,754,500

Expenses

Pro Payroll$63,228,277
Farm Payroll$273,542
Prospect Fees$207,721
Coach$0,000
Games Remaining70
Total Game Expenses$776,946
Projected Expenses$54,386,193
Projected Balance$110,047,697

Salary Commitment

Year: 2021$63,501,819
Year: 2022$46,076,819
Year: 2023$31,938,542
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)
Filip Chytil 2,875,000(3)
Greg Pateryn 2,400,000(1)
Alex Chiasson 2,250,000(1)
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)
Dillon Dube 850,000(1)
Yakov Trenin 850,000(2)
Kirill Kaprizov 850,000(3)
Joshua Norris 850,000(2)
Jacob Bernard-Docker 850,000(3)


Farm Payroll

Alex Newhook 113,542(3)
Jesper Boqvist 85,000(2)
Sheldon Rempal 75,000(1)




SanJose

ArenaSAP Center
Capacity19,000
Ticket Price$21.00


Income

Current Funds$81,455,538
Home Games Remaining35
Avg. Attendance16,946
Avg. Revenue/Game$854,086
Projected Revenue$29,893,010

Expenses

Pro Payroll$61,562,361
Farm Payroll$1,281,050
Prospect Fees$182,772
Coach$0,000
Games Remaining70
Total Game Expenses$768,612
Projected Expenses$53,802,839
Projected Balance$57,545,709

Salary Commitment

Year: 2021$62,843,411
Year: 2022$47,030,000
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)
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)
Eric Robinson 97,500(2)
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$184,811,518
Home Games Remaining35
Avg. Attendance19,000
Avg. Revenue/Game$912,000
Projected Revenue$31,920,000

Expenses

Pro Payroll$64,012,500
Farm Payroll$85,000
Prospect Fees$335,815
Coach$0,000
Games Remaining70
Total Game Expenses$785,772
Projected Expenses$55,004,049
Projected Balance$161,727,469

Salary Commitment

Year: 2021$64,097,500
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)


Farm Payroll

Noah Dobson 85,000(2)




TampaBay

ArenaAmalie Arena
Capacity23,000
Ticket Price$35.00


Income

Current Funds$170,733,061
Home Games Remaining35
Avg. Attendance13,525
Avg. Revenue/Game$1,136,114
Projected Revenue$39,763,990

Expenses

Pro Payroll$76,603,955
Farm Payroll$705,000
Prospect Fees$80,267
Coach$0,000
Games Remaining70
Total Game Expenses$943,771
Projected Expenses$66,063,970
Projected Balance$144,433,081

Salary Commitment

Year: 2021$77,308,955
Year: 2022$36,435,556
Year: 2023$9,429,441
Year: 2024$8,699,997

Pro Payroll

Claude Giroux 8,275,000(2)
Jacob Trouba 8,000,000(2)
Evander Kane 7,000,000(1)
Gabriel Landeskog 6,964,286(1)
Jake Muzzin 5,500,000(2)
SalaryRet TB1 5,445,000(1)
Tom Wilson 5,166,670(2)
Sean Couturier 4,333,333(1)
Nikita Zadorov 4,000,000(1)
Nick Bonino 3,544,444(1)
Bryan Rust 3,500,000(1)
David Savard 3,003,003(1)
Cal Clutterbuck 2,222,222(4)
Leo Komarov 2,222,222(4)
Jack Campbell 1,650,000(1)
Martin Jones 1,111,111(4)
Justin Schultz 900,000(4)
Andreas Johnsson 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

Brian Elliott 111,111(4)
Josh Brown 88,889(4)
Michael Chaput 88,889(4)
Sean Kuraly 88,889(4)
Braydon Coburn 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$169,009,083
Home Games Remaining35
Avg. Attendance12,798
Avg. Revenue/Game$1,186,074
Projected Revenue$41,512,590

Expenses

Pro Payroll$79,337,655
Farm Payroll$991,500
Prospect Fees$97,250
Coach$0,000
Games Remaining70
Total Game Expenses$980,810
Projected Expenses$68,656,687
Projected Balance$141,864,986

Salary Commitment

Year: 2021$80,329,155
Year: 2022$67,552,999
Year: 2023$32,942,999
Year: 2024$11,309,000

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)
Ryan Pulock 6,250,000(2)
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)
Mathieu Joseph 850,000(1)
Igor Shesterkin 850,000(2)
Kevan Miller 750,000(3)
Tanner Kero 590,000(4)
Tobias Rieder 590,000(4)
Craig Anderson 575,000(4)
Riley Nash 575,000(4)


Farm Payroll

Ryan Dzingel 174,000(4)
Collin Delia 125,000(2)
Olle Alsing 125,000(1)
Kiefer Sherwood 92,500(1)
Caleb Jones 85,000(1)
Jake Evans 85,000(2)
Andrej Sekera 75,000(4)
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$169,762,494
Home Games Remaining35
Avg. Attendance19,000
Avg. Revenue/Game$1,094,400
Projected Revenue$38,304,000

Expenses

Pro Payroll$79,533,575
Farm Payroll$2,081,125
Prospect Fees$269,117
Coach$0,000
Games Remaining70
Total Game Expenses$998,583
Projected Expenses$69,900,819
Projected Balance$138,165,675

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$41,023,919
Home Games Remaining35
Avg. Attendance13,385
Avg. Revenue/Game$963,696
Projected Revenue$33,729,360

Expenses

Pro Payroll$56,620,834
Farm Payroll$741,250
Prospect Fees$395,065
Coach$0,000
Games Remaining70
Total Game Expenses$704,355
Projected Expenses$49,304,883
Projected Balance$25,448,396

Salary Commitment

Year: 2021$57,362,084
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)


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$193,413,530
Home Games Remaining35
Avg. Attendance13,920
Avg. Revenue/Game$1,002,300
Projected Revenue$35,080,500

Expenses

Pro Payroll$77,151,300
Farm Payroll$1,326,410
Prospect Fees$370,478
Coach$0,000
Games Remaining70
Total Game Expenses$961,563
Projected Expenses$67,309,429
Projected Balance$161,184,601

Salary Commitment

Year: 2021$78,477,710
Year: 2022$44,920,622
Year: 2023$19,350,622
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)
Jonas Johansson 850,000(2)
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)
Artyom Zagidulin 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)