Financial Report

(As of Wednesday, May 19 2021)

Anaheim

ArenaHonda Center
Capacity23,000
Ticket Price$31.00


Income

Current Funds$11,009,510
Home Games Remaining0
Avg. Attendance15,436
Avg. Revenue/Game$1,148,328
Projected Revenue$0,000

Expenses

Pro Payroll$46,932,369
Farm Payroll$3,876,898
Prospect Fees$141,384
Coach$0,000
Games Remaining0
Total Game Expenses$621,349
Projected Expenses$0,000
Projected Balance$11,009,510

Salary Commitment

Year: 2020$50,809,267
Year: 2021$41,801,314
Year: 2022$14,347,589
Year: 2023$5,275,762

 Pro Payroll

Brent Burns 8,748,000(2)
Anze Kopitar 4,400,000(2)
Josh Bailey 3,500,000(2)
Connor Hellebuyck 3,490,566(3)
T.J. Oshie 3,250,000(1)
Jason Zucker 3,113,208(3)
Josh Morrissey 3,023,006(4)
Kyle Palmieri 2,866,438(1)
Damon Severson 2,500,000(2)
Mats Zuccarello 2,491,000(2)
Darnell Nurse 2,264,151(2)
Chris Tanev 1,555,000(4)
Nick Bonino 1,485,000(2)
Jason Spezza 1,101,000(2)
Brett Connolly 1,005,000(3)
Alex Stalock 550,000(1)
Patrick Marleau 540,000(4)
Madison Bowey 450,000(1)
Adam Gaudette 300,000(1)
Alexander Kerfoot 300,000(1)


 Farm Payroll

Zack MacEwen 301,000(2)
Jake Evans 300,000(3)
Nikolai Prokhorkin 300,000(3)
Joe Hicketts 300,000(1)
Gustav Nyquist 249,100(3)
Artem Anisimov 249,100(2)
Niklas Hjalmarsson 220,500(1)
Joonas Donskoi 192,453(3)
Chris Tierney 162,193(1)
Colton Sissons 157,756(4)
Bryan Little 150,500(3)
Jordan Martinook 135,000(1)
Cal Clutterbuck 130,500(3)
Dryden Hunt 112,338(2)
Josh Leivo 103,528(2)
Carter Hutton 100,500(1)
Matt Calvert 100,100(2)
Jonny Brodzinski 98,508(2)
Carter Rowney 98,000(1)
Vinnie Hinostroza 82,822(1)
Brad Hunt 80,500(3)
Joseph Blandisi 67,500(1)
Calvin Petersen 65,000(1)
Antti Suomela 30,000(1)
Joel Persson 30,000(1)
Sam Carrick 30,000(3)
Brennan Menell 30,000(3)




Boston

ArenaTD Garden
Capacity18,000
Ticket Price$22.00


Income

Current Funds-$1,710,207
Home Games Remaining0
Avg. Attendance14,589
Avg. Revenue/Game$821,259
Projected Revenue$0,000

Expenses

Pro Payroll$36,116,620
Farm Payroll$150,000
Prospect Fees$188,260
Coach$0,000
Games Remaining0
Total Game Expenses$444,572
Projected Expenses$0,000
Projected Balance-$1,710,207

Salary Commitment

Year: 2020$36,266,620
Year: 2021$12,120,377
Year: 2022$3,953,750
Year: 2023$2,643,750

 Pro Payroll

James van Riemsdyk 5,400,000(1)
Loui Eriksson 3,822,000(1)
Alex Goligoski 3,555,560(1)
Danny DeKeyser 3,082,190(1)
Justin Abdelkader 2,500,000(1)
Frank Vatrano 2,343,750(4)
Ben Hutton 2,241,211(2)
Brandon Sutter 2,150,000(1)
Jimmy Howard 2,000,000(2)
Tim Heed 1,999,990(1)
Jimmy Vesey 1,570,169(2)
Erik Gustafsson 849,057(2)
Alex DeBrincat 650,000(1)
Chris Stewart 516,190(2)
Pontus Aberg 386,503(1)
Andrew Peeke 350,000(3)
Kaapo Kakko 300,000(3)
Oscar Dansk 300,000(1)
Erik Brannstrom 300,000(3)
Gustav Olofsson 300,000(4)
Robert Thomas 300,000(2)
Tyler Benson 300,000(3)
Filip Chytil 300,000(2)
Tyson Jost 300,000(1)
Philippe Myers 300,000(2)


 Farm Payroll

Maxim Letunov 30,000(3)
Kyle Capobianco 30,000(2)
Dillon Dube 30,000(2)
Kole Sherwood 30,000(3)
Max Comtois 30,000(2)




Buffalo

ArenaHSBC Arena
Capacity23,000
Ticket Price$32.00


Income

Current Funds$48,261,995
Home Games Remaining0
Avg. Attendance19,748
Avg. Revenue/Game$1,525,036
Projected Revenue$0,000

Expenses

Pro Payroll$46,618,814
Farm Payroll$1,142,469
Prospect Fees$149,982
Coach$0,000
Games Remaining0
Total Game Expenses$584,284
Projected Expenses$0,000
Projected Balance$48,261,995

Salary Commitment

Year: 2020$47,761,283
Year: 2021$24,691,327
Year: 2022$12,255,377
Year: 2023$5,835,000

 Pro Payroll

Jack Eichel 5,660,377(3)
Mike Hoffman 5,500,000(4)
Kris Letang 5,125,000(1)
Tyler Seguin 4,312,500(1)
Aleksander Barkov 3,636,986(1)
Alexander Edler 3,550,000(1)
Ryan Ellis 3,400,000(2)
Darcy Kuemper 3,000,000(2)
Chris Kreider 2,851,027(1)
Roman Polak 2,000,000(2)
Johnny Boychuk 1,999,999(2)
Anthony Mantha 1,867,925(1)
Brady Tkachuk 950,000(2)
Andrei Svechnikov 650,000(2)
Mike Smith 600,000(1)
Nic Dowd 305,000(3)
Nicolas Deslauriers 305,000(3)
Tyler Pitlick 305,000(4)
Mikhail Sergachev 300,000(1)
Brock Boeser 300,000(1)


 Farm Payroll

Samuel Girard 450,000(1)
T.J. Brodie 200,000(2)
Anthony Beauvillier 115,951(2)
Adam Werner 46,518(1)
Logan Brown 30,000(2)
Chad Ruhwedel 30,000(3)
Jansen Harkins 30,000(3)
Aleksi Saarela 30,000(3)
Trent Frederic 30,000(2)
Egor Korshkov 30,000(3)
Oliver Wahlstrom 30,000(4)
Isac Lundestrom 30,000(2)
Jeremy Lauzon 30,000(2)
Michael Dipietro 30,000(3)
Troy Terry 30,000(1)




Calgary

ArenaPengrowth Saddledome
Capacity18,000
Ticket Price$30.00


Income

Current Funds$57,254,733
Home Games Remaining0
Avg. Attendance10,654
Avg. Revenue/Game$767,097
Projected Revenue$0,000

Expenses

Pro Payroll$37,288,232
Farm Payroll$0,000
Prospect Fees$81,800
Coach$0,000
Games Remaining0
Total Game Expenses$455,732
Projected Expenses$0,000
Projected Balance$57,254,733

Salary Commitment

Year: 2020$37,288,232
Year: 2021$27,114,138
Year: 2022$4,391,176
Year: 2023$300,000

 Pro Payroll

Jeff Carter 6,750,000(2)
Taro Hirose 2,625,000(1)
Brian Dumoulin 2,460,000(2)
Erik Gudbranson 2,325,000(2)
Mathieu Perreault 2,251,000(2)
Colin Miller 2,193,396(3)
Jonathan Bernier 2,000,000(2)
Corey Perry 1,960,000(1)
Adam Lowry 1,610,429(2)
Nico Sturm 1,500,000(1)
Dominik Simon 1,399,220(2)
Trevor Moore 1,220,000(2)
Connor Carrick 1,035,280(3)
Anton Blidh 1,000,000(1)
Karl Alzner 1,000,000(2)
Nathan Beaulieu 962,264(1)
Alan Quine 924,000(1)
Matthew Peca 919,810(2)
Andrew Copp 707,550(1)
Jean-Sebastien Dea 562,500(3)
Fredrik Claesson 495,280(1)
Zac Rinaldo 401,000(2)
Eric Comrie 386,503(2)
Michael Sgarbossa 300,000(4)
Alexander Volkov 300,000(3)


 Farm Payroll




Carolina

ArenaRBC Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$42,607,071
Home Games Remaining0
Avg. Attendance14,006
Avg. Revenue/Game$1,008,641
Projected Revenue$0,000

Expenses

Pro Payroll$42,637,501
Farm Payroll$1,538,876
Prospect Fees$124,461
Coach$0,000
Games Remaining0
Total Game Expenses$540,254
Projected Expenses$0,000
Projected Balance$42,607,071

Salary Commitment

Year: 2020$44,176,377
Year: 2021$33,408,662
Year: 2022$16,741,290
Year: 2023$4,365,000

 Pro Payroll

Ben Bishop 9,000,000(2)
Brock Nelson 4,650,000(3)
David Krejci 4,500,000(1)
Phil Kessel 3,150,000(3)
Jakob Silfverberg 2,950,000(3)
Jordan Staal 2,750,000(4)
Pavel Buchnevich 1,794,480(2)
Luke Schenn 1,650,000(1)
Marco Scandella 1,555,000(4)
Scott Laughton 1,269,939(2)
Connor Brown 1,188,679(1)
Ryan Pulock 1,132,075(1)
Adrian Kempe 1,104,290(3)
Ron Hainsey 1,100,000(2)
Milan Lucic 900,000(2)
Jared McCann 884,430(2)
Ryan Graves 850,000(2)
Vince Dunn 750,000(1)
Laurent Brossoit 663,325(2)
Oskar Sundqvist 495,283(1)
Rasmus Andersson 300,000(1)


 Farm Payroll

Trevor Lewis 311,000(1)
Nicolas Aube-Kubel 300,000(3)
Cody Eakin 231,000(1)
Radim Simek 102,000(3)
Mark Jankowski 92,485(1)
William Lagesson 51,185(2)
Scott Sabourin 48,313(2)
Niko Mikkola 46,518(1)
Beck Malenstyn 40,675(1)
Matt Martin 40,100(2)
Nick Seeler 35,600(2)
Andrew Agozzino 30,000(2)
Conor Timmins 30,000(3)
Riley Barber 30,000(4)
Patrick Russell 30,000(3)
Alex Nedeljkovic 30,000(3)
Michael Anderson 30,000(4)
Libor Hajek 30,000(3)
Zach Aston-Reese 30,000(1)




Chicago

ArenaUnited Center
Capacity23,000
Ticket Price$32.00


Income

Current Funds$84,482,949
Home Games Remaining0
Avg. Attendance14,224
Avg. Revenue/Game$1,092,314
Projected Revenue$0,000

Expenses

Pro Payroll$46,663,352
Farm Payroll$2,030,880
Prospect Fees$107,679
Coach$0,000
Games Remaining0
Total Game Expenses$595,145
Projected Expenses$0,000
Projected Balance$84,482,949

Salary Commitment

Year: 2020$48,694,232
Year: 2021$45,758,798
Year: 2022$38,291,713
Year: 2023$10,537,841

 Pro Payroll

Jonathan Toews 9,000,000(3)
Patrick Kane 8,338,235(3)
John Gibson 3,533,742(4)
Duncan Keith 3,499,999(4)
William Karlsson 3,247,642(3)
Jaccob Slavin 3,000,000(3)
Brent Seabrook 2,630,000(1)
Brandon Saad 2,510,000(4)
Rickard Rakell 2,273,666(2)
James Reimer 1,750,000(2)
Zach Hyman 1,591,981(3)
Brandon Carlo 1,573,620(2)
Scott Mayfield 820,755(3)
Robert Hagg 793,712(2)
Adam Boqvist 550,000(3)
Rasmus Sandin 350,000(3)
Kirby Dach 300,000(3)
Dominik Kahun 300,000(2)
Victor Olofsson 300,000(2)
Martin Necas 300,000(2)


 Farm Payroll

Stephen Johns 650,000(4)
Andrew Shaw 249,100(4)
Alexandar Georgiev 140,500(1)
Brad Richardson 130,000(3)
Andrew Ladd 125,000(3)
Ryan Hartman 110,259(3)
Melker Karlsson 70,000(3)
Greg Pateryn 65,000(4)
Joakim Nygard 63,900(2)
Tyler Motte 53,834(1)
Joel Kellman 51,100(1)
Valentin Zykov 46,587(2)
Korbinian Holzer 35,600(2)
David Ayres 30,000(1)
German Rubtsov 30,000(3)
Kale Clague 30,000(3)
Carl Dahlstrom 30,000(1)
Brandon Hagel 30,000(3)
Lawrence Pilut 30,000(2)
Luke Johnson 30,000(3)
Chris Wagner 30,000(4)




Colorado

ArenaPepsi Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$9,506,610
Home Games Remaining0
Avg. Attendance14,415
Avg. Revenue/Game$1,037,924
Projected Revenue$0,000

Expenses

Pro Payroll$44,906,086
Farm Payroll$1,027,646
Prospect Fees$258,769
Coach$0,000
Games Remaining0
Total Game Expenses$563,323
Projected Expenses$0,000
Projected Balance$9,506,610

Salary Commitment

Year: 2020$45,933,732
Year: 2021$31,950,365
Year: 2022$26,416,745
Year: 2023$16,962,752

 Pro Payroll

John Tavares 7,714,286(4)
Mikko Rantanen 5,107,362(4)
Filip Forsberg 4,141,104(4)
Sean Monahan 3,929,795(1)
Cam Fowler 3,900,000(2)
Matthew Tkachuk 3,865,031(3)
Torey Krug 3,236,301(1)
Tomas Hertl 3,183,962(3)
Adam Larsson 2,568,490(1)
Jake McCabe 1,573,620(2)
Anton Khudobin 1,000,000(1)
Nicolas Hague 950,000(3)
Derick Brassard 855,000(3)
Tobias Rieder 849,060(1)
Ethan Bear 450,000(1)
Jack Campbell 382,075(1)
Keegan Kolesar 300,000(3)
Stefan Matteau 300,000(1)
Morgan Frost 300,000(3)
Gerald Mayhew 300,000(1)


 Farm Payroll

Sonny Milano 482,646(1)
Brendan Guhle 300,000(1)
Will Butcher 95,000(1)
Vladislav Kamenev 30,000(1)
Gage Quinney 30,000(1)
Josh Mahura 30,000(2)
Adin Hill 30,000(1)
Oliver Kylington 30,000(2)




Columbus

ArenaNationwide Arena
Capacity23,000
Ticket Price$30.00


Income

Current Funds$142,824,395
Home Games Remaining0
Avg. Attendance15,766
Avg. Revenue/Game$1,135,048
Projected Revenue$0,000

Expenses

Pro Payroll$45,270,587
Farm Payroll$1,054,675
Prospect Fees$257,799
Coach$0,000
Games Remaining0
Total Game Expenses$568,086
Projected Expenses$0,000
Projected Balance$142,824,395

Salary Commitment

Year: 2020$46,325,262
Year: 2021$20,795,837
Year: 2022$14,020,837
Year: 2023$5,600,000

 Pro Payroll

Nathan MacKinnon 9,000,000(1)
Matt Duchene 6,555,000(1)
Patric Hornqvist 4,500,000(1)
Ryan Nugent-Hopkins 4,245,283(3)
David Perron 3,500,000(4)
Mikko Koivu 2,750,000(2)
Joel Armia 1,794,479(3)
Nate Schmidt 1,668,750(1)
Nick Foligno 1,550,000(2)
Jonathan Quick 1,400,000(1)
Adam Pelech 1,132,075(3)
Calvin de Haan 1,100,000(2)
Marc-Edouard Vlasic 1,100,000(4)
Jack Johnson 1,000,000(4)
Filip Hronek 950,000(2)
Elvis Merzlikins 950,000(1)
Craig Smith 775,000(1)
Devon Toews 550,000(1)
Nikita Gusev 450,000(3)
Jordan Greenway 300,000(2)


 Farm Payroll

Pierre Engvall 300,000(3)
Juuso Riikola 199,000(3)
Igor Shesterkin 65,000(2)
Joachim Blichfeld 40,675(1)
Alexandre Carrier 30,000(3)
David Kase 30,000(3)
Anders Bjork 30,000(1)
Rudolfs Balcers 30,000(2)
Michael Amadio 30,000(1)
Jonathan Davidsson 30,000(3)
Nicholas Caamano 30,000(3)
Jake Walman 30,000(3)
Emil Bemstrom 30,000(3)
Janne Kuokkanen 30,000(2)
Otto Koivula 30,000(3)
Riley Stillman 30,000(3)
Sami Niku 30,000(1)
Dennis Gilbert 30,000(3)
Austin Poganski 30,000(3)




Dallas

ArenaAmerican Airlines Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$24,201,246
Home Games Remaining0
Avg. Attendance15,842
Avg. Revenue/Game$1,140,547
Projected Revenue$0,000

Expenses

Pro Payroll$43,642,374
Farm Payroll$1,121,236
Prospect Fees$193,806
Coach$0,000
Games Remaining0
Total Game Expenses$548,261
Projected Expenses$0,000
Projected Balance$24,201,246

Salary Commitment

Year: 2020$44,763,610
Year: 2021$30,659,261
Year: 2022$25,890,215
Year: 2023$7,288,693

 Pro Payroll

Jakub Voracek 3,750,000(3)
Brayden Point 3,726,994(3)
Antti Raanta 3,600,000(1)
Nikolaj Ehlers 3,396,226(3)
Dmitry Orlov 3,350,000(4)
Seth Jones 3,328,767(1)
Esa Lindell 3,283,019(3)
Vincent Trocheck 2,928,082(1)
Elias Lindholm 2,745,283(3)
Justin Schultz 2,050,000(2)
Jean-Gabriel Pageau 1,860,000(1)
Nikita Zadorov 1,612,500(1)
Pavel Zacha 1,552,914(4)
Rocco Grimaldi 1,150,307(4)
Lawson Crouse 1,058,282(4)
MacKenzie Blackwood 950,000(2)
Adam Fox 950,000(3)
Brandon Tanev 850,000(2)
Oskar Lindblom 300,000(1)
Clayton Keller 300,000(1)
Max Jones 300,000(2)
Ryan Lindgren 300,000(3)
Noah Gregor 300,000(3)


 Farm Payroll

Alexander Wennberg 294,000(2)
Matthew Nieto 139,741(2)
Brandon Davidson 115,000(1)
Michael Hutchinson 100,000(4)
Martin Marincin 72,239(2)
Miikka Salomaki 53,066(2)
Aaron Ness 47,190(4)
Jack Studnicka 30,000(4)
Jacob Larsson 30,000(2)
Joey Anderson 30,000(2)
Eetu Luostarinen 30,000(3)
Andreas Englund 30,000(1)
Ryan Poehling 30,000(3)
Timothy Gettinger 30,000(3)
Rasmus Asplund 30,000(3)
Carsen Twarynski 30,000(3)
Evgeny Svechnikov 30,000(1)




Detroit

ArenaJoe Louis Arena
Capacity18,000
Ticket Price$25.00


Income

Current Funds$13,669,198
Home Games Remaining0
Avg. Attendance17,562
Avg. Revenue/Game$1,053,730
Projected Revenue$0,000

Expenses

Pro Payroll$44,730,830
Farm Payroll$144,340
Prospect Fees$29,575
Coach$0,000
Games Remaining0
Total Game Expenses$547,619
Projected Expenses$0,000
Projected Balance$13,669,198

Salary Commitment

Year: 2020$44,875,170
Year: 2021$20,937,170
Year: 2022$12,847,906
Year: 2023$69,340

 Pro Payroll

Ryan Getzlaf 8,260,000(1)
Logan Couture 6,520,000(3)
Taylor Hall 3,600,000(1)
Dylan Larkin 3,452,830(3)
Zach Werenski 2,760,736(3)
Sean Couturier 2,600,000(2)
Jonas Brodin 2,300,614(2)
Andrei Vasilevskiy 2,100,000(1)
Jakub Vrana 1,849,693(2)
Justin Braun 1,770,000(1)
Alex Iafallo 1,338,957(2)
Andrej Sekera 1,210,000(1)
John Moore 1,092,000(1)
Trevor Daley 1,092,000(1)
Nate Thompson 1,092,000(1)
Colton Sceviour 1,092,000(1)
Brian Elliott 775,000(1)
Noel Acciari 600,000(1)
Pierre-Luc Dubois 325,000(1)
Christian Djoos 300,000(1)
Andrei Chibisov 300,000(1)
Zach Sanford 300,000(1)


 Farm Payroll

Tomas Jurco 69,340(4)
Brendan Smith 45,000(3)
Brian Lashoff 30,000(1)




Edmonton

ArenaRexall Place
Capacity18,000
Ticket Price$30.00


Income

Current Funds$45,461,174
Home Games Remaining0
Avg. Attendance15,525
Avg. Revenue/Game$1,117,781
Projected Revenue$0,000

Expenses

Pro Payroll$43,857,813
Farm Payroll$461,443
Prospect Fees$119,437
Coach$0,000
Games Remaining0
Total Game Expenses$541,935
Projected Expenses$0,000
Projected Balance$45,461,174

Salary Commitment

Year: 2020$44,319,256
Year: 2021$30,768,930
Year: 2022$14,840,156
Year: 2023$3,053,773

 Pro Payroll

Blake Wheeler 6,220,000(2)
Evgeny Kuznetsov 4,680,000(2)
Tyson Barrie 3,390,411(1)
Jordan Binnington 3,036,810(3)
J.T. Miller 2,898,773(4)
Nazem Kadri 2,773,973(1)
Brett Pesce 2,278,302(3)
Max Domi 2,228,774(2)
Phillip Danault 2,128,067(3)
Tyler Myers 2,050,000(1)
Henrik Lundqvist 1,999,999(1)
Carl Hagelin 1,950,000(1)
Kasperi Kapanen 1,766,871(3)
David Kampf 1,410,000(2)
Brian Boyle 1,220,000(2)
Nick Ritchie 1,093,833(3)
Dan Hamhuis 805,000(1)
Braydon Coburn 777,000(3)
Mario Ferraro 650,000(3)
Ryan Reaves 500,000(1)


 Farm Payroll

Tucker Poolman 155,000(4)
Louis Domingue 105,000(2)
Zach Trotman 55,500(3)
Derrick Pouliot 50,943(1)
Jonas Siegenthaler 35,000(2)
Carter Verhaeghe 30,000(2)
Yannick Weber 30,000(1)




Florida

ArenaBankAtlantic Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$20,188,591
Home Games Remaining0
Avg. Attendance11,012
Avg. Revenue/Game$792,863
Projected Revenue$0,000

Expenses

Pro Payroll$31,130,731
Farm Payroll$2,401,166
Prospect Fees$380,348
Coach$0,000
Games Remaining0
Total Game Expenses$413,564
Projected Expenses$0,000
Projected Balance$20,188,591

Salary Commitment

Year: 2020$33,531,897
Year: 2021$16,948,137
Year: 2022$7,881,111
Year: 2023$3,790,000

 Pro Payroll

Alec Martinez 5,000,000(1)
Matt Niskanen 3,510,000(1)
Braden Holtby 3,490,000(4)
Kyle Okposo 2,900,000(1)
Conor Sheary 2,250,000(2)
Aaron Dell 1,999,990(1)
Darren Helm 1,950,000(1)
Riley Sheahan 1,550,000(2)
Oscar Fantenberg 1,250,000(2)
Stefan Noesen 1,200,000(3)
Colton White 1,111,111(3)
Jason Dickinson 828,220(2)
Denis Malgin 517,640(2)
Joel L'Esperance 500,000(3)
Steven Kampfer 500,000(1)
Sam Lafferty 423,770(1)
Noah Dobson 350,000(3)
Givani Smith 300,000(3)
Julien Gauthier 300,000(3)
Anthony Angello 300,000(3)
Dylan Sikura 300,000(1)
Mason Appleton 300,000(2)
Jason Robertson 300,000(4)


 Farm Payroll

Vladimir Sobotka 1,750,000(2)
Nikolay Goldobin 621,166(2)
Barrett Hayton 30,000(3)




LA

ArenaStaples Center
Capacity23,000
Ticket Price$30.00


Income

Current Funds$65,530,464
Home Games Remaining0
Avg. Attendance12,704
Avg. Revenue/Game$914,801
Projected Revenue$0,000

Expenses

Pro Payroll$43,678,263
Farm Payroll$557,017
Prospect Fees$91,156
Coach$0,000
Games Remaining0
Total Game Expenses$540,566
Projected Expenses$0,000
Projected Balance$65,530,464

Salary Commitment

Year: 2020$44,235,280
Year: 2021$36,065,722
Year: 2022$18,367,798
Year: 2023$3,980,061

 Pro Payroll

Eric Staal 4,650,000(3)
Aaron Ekblad 4,500,000(2)
Joe Thornton 4,499,999(1)
Mikael Granlund 4,068,396(2)
Jonathan Huberdeau 3,339,623(3)
Jonathan Drouin 3,300,000(2)
Nick Schmaltz 3,230,061(4)
Nino Niederreiter 3,150,000(2)
Mike Matheson 2,759,434(3)
Dmitry Kulikov 1,750,000(3)
Zemgus Girgensons 1,132,070(1)
Carter Hart 950,000(2)
Josh Brown 910,000(1)
Jordan Oesterle 813,680(3)
Nathan Gerbe 750,000(4)
Derek Grant 700,000(1)
Ryan Carpenter 700,000(2)
Ilya Lyubushkin 675,000(1)
Josh Archibald 550,000(3)
Mark Barberio 500,000(2)
Sam Montembeault 450,000(2)
Brett Seney 300,000(3)


 Farm Payroll

Devin Shore 130,188(1)
Matt Grzelcyk 77,301(1)
Luca Sbisa 60,000(3)
Dalton Prout 55,000(3)
Clark Bishop 50,000(3)
Kevin Rooney 49,528(2)
Sheldon Dries 45,000(1)
Chase De Leo 30,000(2)
Dylan McIlrath 30,000(3)
Zach Whitecloud 30,000(3)




Minnesota

ArenaXcel Energy Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$35,014,532
Home Games Remaining0
Avg. Attendance19,444
Avg. Revenue/Game$1,399,943
Projected Revenue$0,000

Expenses

Pro Payroll$44,923,144
Farm Payroll$558,011
Prospect Fees$187,945
Coach$0,000
Games Remaining0
Total Game Expenses$556,940
Projected Expenses$0,000
Projected Balance$35,014,532

Salary Commitment

Year: 2020$45,481,155
Year: 2021$29,470,292
Year: 2022$8,996,411
Year: 2023$4,727,853

 Pro Payroll

Alex Ovechkin 9,000,000(1)
Frederik Andersen 5,981,250(2)
Sebastian Aho 4,667,853(4)
Johnny Gaudreau 4,050,000(2)
Dougie Hamilton 3,968,558(3)
Gabriel Landeskog 3,153,639(2)
Zdeno Chara 2,844,481(2)
Lars Eller 2,800,000(1)
David Savard 2,619,863(1)
Jesper Fast 1,387,500(2)
Rasmus Dahlin 950,000(2)
Mathieu Joseph 450,000(2)
Jan Rutta 450,000(1)
Jonas Johansson 450,000(2)
Jesperi Kotkaniemi 350,000(2)
Kevin Stenlund 300,000(3)
Casey Mittelstadt 300,000(2)
Mikkel Boedker 300,000(1)
Dylan Strome 300,000(1)
Marcus Pettersson 300,000(1)
Sammy Blais 300,000(2)


 Farm Payroll

Markus Nutivaara 151,000(1)
Austin Czarnik 117,188(2)
Nikolai Knyzhov 54,985(2)
Steven Fogarty 49,838(2)
Caleb Jones 35,000(2)
Jayson Megna 30,000(4)
Trevor Carrick 30,000(1)
Kevin Connauton 30,000(1)
Klim Kostin 30,000(4)
Cody Goloubef 30,000(1)




Montreal

ArenaBell Centre
Capacity22,000
Ticket Price$30.00


Income

Current Funds$58,725,677
Home Games Remaining0
Avg. Attendance10,989
Avg. Revenue/Game$791,229
Projected Revenue$0,000

Expenses

Pro Payroll$26,242,794
Farm Payroll$160,377
Prospect Fees$119,921
Coach$0,000
Games Remaining0
Total Game Expenses$323,452
Projected Expenses$0,000
Projected Balance$58,725,677

Salary Commitment

Year: 2020$26,403,171
Year: 2021$11,785,460
Year: 2022$1,001,000
Year: 2023$0,000

 Pro Payroll

Evgenii Dadonov 4,100,000(1)
Alexander Radulov 3,500,000(1)
Matt Benning 3,150,000(1)
Travis Hamonic 2,251,000(2)
Cory Schneider 2,150,000(2)
Blake Comeau 2,000,000(2)
Charlie Lindgren 1,687,500(2)
Drake Caggiula 828,221(1)
Ivan Barbashev 814,417(2)
Robby Fabbri 621,166(2)
Rhett Gardner 511,000(1)
Joel Kiviranta 511,000(1)
Matiss Kivlenieks 510,740(1)
Jonathan Ericsson 500,000(1)
Kris Russell 500,000(2)
Connor Bunnaman 406,750(1)
Troy Brouwer 401,000(3)
Jordan Kyrou 300,000(2)
Alexander Nylander 300,000(1)
Warren Foegele 300,000(1)
Kailer Yamamoto 300,000(2)
Joel Farabee 300,000(3)
Taylor Fedun 300,000(3)


 Farm Payroll

Patrik Nemeth 160,377(2)




Nashville

ArenaBridgestone Arena
Capacity20,000
Ticket Price$32.00


Income

Current Funds$15,859,744
Home Games Remaining0
Avg. Attendance14,199
Avg. Revenue/Game$1,090,404
Projected Revenue$0,000

Expenses

Pro Payroll$43,734,469
Farm Payroll$733,221
Prospect Fees$104,578
Coach$0,000
Games Remaining0
Total Game Expenses$543,564
Projected Expenses$0,000
Projected Balance$15,859,744

Salary Commitment

Year: 2020$44,467,690
Year: 2021$37,847,145
Year: 2022$27,238,735
Year: 2023$15,652,086

 Pro Payroll

Nikita Kucherov 5,245,399(4)
Leon Draisaitl 5,100,000(2)
Cam Atkinson 4,510,000(3)
Adam Henrique 4,000,000(3)
Ivan Provorov 3,726,994(4)
Rasmus Ristolainen 3,328,767(1)
Timo Meier 3,312,883(4)
Travis Konecny 3,036,810(4)
Shayne Gostisbehere 2,700,000(2)
Nick Leddy 2,120,000(2)
Carl Soderberg 1,650,000(1)
Michael Del Zotto 1,050,000(3)
Joel Eriksson Ek 1,026,649(3)
Jujhar Khaira 580,189(2)
David Rittich 566,038(1)
Gaetan Haas 510,740(1)
Kaapo Kahkonen 350,000(3)
Tim Schaller 320,000(3)
Mitchell Stephens 300,000(3)
Tobias Bjornfot 300,000(4)


 Farm Payroll

Ashton Sautner 453,750(1)
Steven Santini 78,221(2)
Dylan DeMelo 56,250(1)
Anthony Stolarz 55,000(1)
Liam Foudy 30,000(4)
Jayce Hawryluk 30,000(2)
Urho Vaakanainen 30,000(3)




NewJersey

ArenaPrudential Center
Capacity23,000
Ticket Price$30.00


Income

Current Funds$36,735,093
Home Games Remaining0
Avg. Attendance15,230
Avg. Revenue/Game$1,096,629
Projected Revenue$0,000

Expenses

Pro Payroll$45,374,244
Farm Payroll$2,124,057
Prospect Fees$132,200
Coach$0,000
Games Remaining0
Total Game Expenses$580,860
Projected Expenses$0,000
Projected Balance$36,735,093

Salary Commitment

Year: 2020$47,498,301
Year: 2021$26,022,565
Year: 2022$17,904,632
Year: 2023$5,676,763

 Pro Payroll

Kevin Shattenkirk 4,950,000(1)
Derek Stepan 4,006,849(1)
Patrik Laine 3,726,994(2)
David Backes 3,000,111(1)
Brady Skjei 2,971,698(3)
Noah Hanifin 2,801,887(3)
Jakob Chychrun 2,539,877(4)
Christian Dvorak 2,457,055(4)
Petr Mrazek 2,311,644(3)
Vladislav Namestnikov 2,264,151(1)
Boone Jenner 2,122,640(3)
Michael Grabner 1,960,000(3)
Andre Burakovsky 1,794,479(1)
Derek Forbort 1,786,557(2)
Erik Haula 1,650,000(1)
Oliver Bjorkstrand 1,415,094(2)
Jonathon Merrill 972,877(2)
Joonas Korpisalo 712,500(1)
William Carrier 679,831(4)
Jake Debrusk 650,000(1)
Jack Roslovic 300,000(1)
Christian Fischer 300,000(1)


 Farm Payroll

Kurtis MacDermid 750,000(1)
Brendan Perlini 482,646(1)
Sam Steel 300,000(1)
Carson Soucy 75,000(1)
Colby Cave 75,000(1)
Eric Robinson 75,000(2)
Ross Johnston 75,000(1)
Mark Letestu 70,000(2)
John Quenneville 41,411(2)
Joshua Jacobs 30,000(3)
Alexander True 30,000(3)
Mackenzie MacEachern 30,000(1)
Gabriel Carlsson 30,000(1)
Nicolas Roy 30,000(2)
Tage Thompson 30,000(1)




NYIsles

ArenaNassau Coliseum
Capacity23,000
Ticket Price$35.00


Income

Current Funds$3,282,049
Home Games Remaining0
Avg. Attendance14,479
Avg. Revenue/Game$1,216,283
Projected Revenue$0,000

Expenses

Pro Payroll$44,652,232
Farm Payroll$779,999
Prospect Fees$89,990
Coach$0,000
Games Remaining0
Total Game Expenses$555,149
Projected Expenses$0,000
Projected Balance$3,282,049

Salary Commitment

Year: 2020$45,432,231
Year: 2021$20,957,828
Year: 2022$15,935,178
Year: 2023$8,215,678

 Pro Payroll

Brad Marchand 8,001,000(1)
Jamie Benn 7,425,000(1)
Jacob Trouba 4,417,178(4)
William Nylander 3,940,962(3)
Zach Parise 3,100,000(4)
Morgan Rielly 3,082,192(1)
Robin Lehner 2,979,911(1)
Josh Manson 2,300,000(3)
James Neal 1,960,000(2)
Brayden McNabb 1,380,000(2)
Artturi Lehkonen 1,325,150(2)
Kyle Clifford 986,301(1)
Mike Reilly 878,538(3)
Ilya Mikheyev 750,000(1)
Corey Crawford 600,000(3)
Brett Ritchie 325,000(4)
Tyler Bozak 301,000(4)
Alex Tuch 300,000(1)
Brendan Lemieux 300,000(1)
Travis Sanheim 300,000(1)


 Farm Payroll

Michal Kempny 199,999(1)
Justin Holl 187,500(2)
Joakim Ryan 170,000(2)
Jay Beagle 60,000(1)
Craig Anderson 60,000(1)
Tyler Graovac 37,500(4)
Joel Hanley 35,000(4)
Cory Conacher 30,000(1)




NYRangers

ArenaMadison Square Garden
Capacity18,000
Ticket Price$25.00


Income

Current Funds$6,698,377
Home Games Remaining0
Avg. Attendance15,293
Avg. Revenue/Game$917,543
Projected Revenue$0,000

Expenses

Pro Payroll$44,403,541
Farm Payroll$2,061,154
Prospect Fees$190,029
Coach$0,000
Games Remaining0
Total Game Expenses$568,960
Projected Expenses$0,000
Projected Balance$6,698,377

Salary Commitment

Year: 2020$46,464,695
Year: 2021$15,602,500
Year: 2022$10,325,710
Year: 2023$30,000

 Pro Payroll

Nicklas Backstrom 9,000,000(3)
Carey Price 9,000,000(1)
Erik Karlsson 5,008,562(1)
Jeff Skinner 4,000,000(1)
Paul Stastny 3,260,000(1)
Sami Vatanen 2,925,000(1)
Marc Staal 2,000,000(2)
Brenden Dillon 1,999,999(2)
Valeri Nichushkin 1,669,811(1)
Gabriel Bourque 1,092,000(1)
Nick Jensen 850,000(1)
Haydn Fleury 750,000(1)
Chandler Stephenson 579,760(1)
Martin Frk 395,710(3)
Lucas Wallmark 372,699(1)
Lucas Carlsson 300,000(3)
Anthony Cirelli 300,000(1)
Kasimir Kaskisuo 300,000(3)
Austin Wagner 300,000(2)
Carl Grundstrom 300,000(2)


 Farm Payroll

Travis Dermott 950,000(1)
Matthew Highmore 300,000(3)
Pekka Rinne 275,000(2)
Joakim Nordstrom 105,469(2)
Johan Larsson 104,363(1)
Tomas Nosek 69,428(2)
Nick Cousins 69,018(2)
Christian Wolanin 66,938(2)
Travis Boyd 60,938(2)
Brett Howden 30,000(2)
Joshua Norris 30,000(4)




Ottawa

ArenaScotiabank Place
Capacity23,000
Ticket Price$33.00


Income

Current Funds$40,647,054
Home Games Remaining0
Avg. Attendance19,109
Avg. Revenue/Game$1,513,484
Projected Revenue$0,000

Expenses

Pro Payroll$46,788,700
Farm Payroll$1,146,192
Prospect Fees$128,961
Coach$0,000
Games Remaining0
Total Game Expenses$586,145
Projected Expenses$0,000
Projected Balance$40,647,054

Salary Commitment

Year: 2020$47,934,892
Year: 2021$33,772,313
Year: 2022$24,180,423
Year: 2023$735,800

 Pro Payroll

Steven Stamkos 9,000,000(3)
Evgeni Malkin 7,762,500(2)
Mark Stone 5,073,113(3)
Artemi Panarin 4,500,000(1)
Colton Parayko 3,113,208(3)
Mika Zibanejad 3,028,302(3)
Oscar Klefbom 2,568,699(1)
Leo Komarov 2,238,000(1)
Thomas Greiss 1,600,000(3)
Calle Jarnkrok 1,232,880(1)
Ben Chiarot 1,050,000(1)
Tyler Bertuzzi 966,258(2)
Wayne Simmonds 863,000(1)
Neal Pionk 750,000(1)
Andy Greene 700,000(3)
John Marino 530,740(2)
Curtis McElhinney 312,000(4)
Colin White 300,000(1)
Frans Nielsen 300,000(3)
Matt Irwin 300,000(1)
Jesper Bratt 300,000(1)
Colin Blackwell 300,000(3)


 Farm Payroll

Drake Batherson 300,000(2)
Justin Williams 223,800(4)
Max Veronneau 200,000(3)
Cody Ceci 150,000(4)
Anders Nilsson 130,000(3)
Christian Folin 50,000(4)
Jani Hakanpaa 32,392(2)
Christian Jaros 30,000(1)
Filip Chlapik 30,000(1)




Philly

ArenaWachovia Center
Capacity23,000
Ticket Price$32.00


Income

Current Funds$83,071,756
Home Games Remaining0
Avg. Attendance20,148
Avg. Revenue/Game$1,537,924
Projected Revenue$0,000

Expenses

Pro Payroll$46,661,451
Farm Payroll$413,679
Prospect Fees$248,236
Coach$0,000
Games Remaining0
Total Game Expenses$577,114
Projected Expenses$0,000
Projected Balance$83,071,756

Salary Commitment

Year: 2020$47,075,130
Year: 2021$24,313,954
Year: 2022$17,956,365
Year: 2023$1,745,000

 Pro Payroll

Tuukka Rask 7,200,000(1)
Claude Giroux 6,850,100(3)
John Carlson 5,501,713(3)
Victor Hedman 4,854,452(1)
Ryan O'Reilly 4,623,288(1)
Evander Kane 4,500,000(1)
Jaden Schwartz 3,210,000(2)
Linus Ullmark 2,003,910(2)
Bryan Rust 1,981,132(3)
MacKenzie Weegar 883,436(1)
Dominik Kubalik 750,000(2)
PE Bellemare 676,000(4)
Barclay Goodrow 638,420(3)
Ryan Miller 610,000(4)
Garnet Hathaway 465,000(3)
Deryk Engelland 400,000(3)
Alex Biega 310,000(3)
Carl Gunnarsson 304,000(4)
Tyler Ennis 300,000(1)
Andreas Johnsson 300,000(1)
Michael Stone 300,000(2)


 Farm Payroll

Zack Smith 100,000(1)
Jason Demers 95,000(4)
Cale Fleury 65,000(3)
Jacob de La Rose 63,679(2)
Par Lindholm 30,000(2)
Xavier Ouellet 30,000(4)
Buddy Robinson 30,000(4)




Arizona

ArenaJobing.com Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds$1,484,088
Home Games Remaining0
Avg. Attendance9,377
Avg. Revenue/Game$675,103
Projected Revenue$0,000

Expenses

Pro Payroll$29,383,025
Farm Payroll$258,538
Prospect Fees$92,750
Coach$0,000
Games Remaining0
Total Game Expenses$362,614
Projected Expenses$0,000
Projected Balance$1,484,088

Salary Commitment

Year: 2020$29,641,563
Year: 2021$18,668,578
Year: 2022$6,736,085
Year: 2023$30,000

 Pro Payroll

Anton Stralman 3,110,000(2)
Ryan Murray 2,836,085(3)
Nikita Zaitsev 2,700,000(2)
Riley Nash 2,499,990(2)
Brandon Pirri 2,000,000(1)
Richard Panik 1,810,000(3)
Jordie Benn 1,760,000(3)
Nick Holden 1,710,000(2)
Antoine Roussel 1,610,000(1)
Garret Sparks 1,600,000(1)
Alex Chiasson 1,425,003(2)
Mattias Janmark 1,301,890(1)
Evan Rodrigues 1,104,290(1)
Calvin Pickard 1,090,000(1)
Michael Raffl 700,000(1)
Charles Hudon 441,718(1)
Sean Walker 411,350(1)
Frederik Gauthier 372,699(1)
Jordan Szwarz 300,000(1)
Gabriel Vilardi 300,000(3)
Maxime Lajoie 300,000(2)


 Farm Payroll

John Gilmour 187,500(2)
Brendan Gaunce 41,038(1)
Patrick Brown 30,000(4)




Pittsburgh

ArenaConsol Energy Center
Capacity23,000
Ticket Price$25.00


Income

Current Funds$39,452,436
Home Games Remaining0
Avg. Attendance17,908
Avg. Revenue/Game$1,110,265
Projected Revenue$0,000

Expenses

Pro Payroll$44,148,343
Farm Payroll$1,528,803
Prospect Fees$180,549
Coach$0,000
Games Remaining0
Total Game Expenses$559,240
Projected Expenses$0,000
Projected Balance$39,452,436

Salary Commitment

Year: 2020$45,677,146
Year: 2021$36,638,256
Year: 2022$16,871,788
Year: 2023$10,194,784

 Pro Payroll

Keith Yandle 4,150,000(2)
Jacob Markstrom 3,850,000(2)
Reilly Smith 3,499,999(4)
Justin Faulk 3,419,811(2)
Mark Scheifele 3,381,902(4)
Jake Guentzel 3,312,883(4)
Bo Horvat 3,300,000(2)
Hampus Lindholm 3,208,900(1)
Shea Theodore 2,943,396(3)
Tom Wilson 2,924,528(3)
Jaroslav Halak 1,999,990(1)
Travis Zajac 1,510,000(1)
Zack Kassian 1,462,500(2)
Derek Ryan 1,350,000(2)
Elias Pettersson 950,000(1)
Charlie McAvoy 950,000(1)
Jake Virtanen 884,434(2)
Roope Hintz 450,000(2)
Mathew Barzal 300,000(1)
Quinn Hughes 300,000(2)


 Farm Payroll

Nicholas Merkley 300,000(3)
Danton Heinen 154,601(2)
Bobby Ryan 150,000(3)
Alex Lyon 140,000(2)
Cedric Paquette 91,104(2)
Trevor van Riemsdyk 75,000(3)
Dean Kukan 74,080(3)
Kevin Labanc 69,018(2)
Kiefer Sherwood 60,000(2)
Logan O'Connor 60,000(3)
Matt Luff 60,000(3)
Henri Jokiharju 55,000(2)
Thatcher Demko 30,000(1)
David Gustafsson 30,000(3)
Michael McLeod 30,000(2)
Jesper Boqvist 30,000(3)
Dante Fabbro 30,000(1)
Michael Dal Colle 30,000(1)
Adam Brooks 30,000(3)
Andrew Mangiapane 30,000(1)




SanJose

ArenaHP Pavilion
Capacity20,000
Ticket Price$30.00


Income

Current Funds$33,874,873
Home Games Remaining0
Avg. Attendance19,815
Avg. Revenue/Game$1,426,680
Projected Revenue$0,000

Expenses

Pro Payroll$46,123,541
Farm Payroll$680,000
Prospect Fees$78,090
Coach$0,000
Games Remaining0
Total Game Expenses$571,727
Projected Expenses$0,000
Projected Balance$33,874,873

Salary Commitment

Year: 2020$46,803,541
Year: 2021$42,797,215
Year: 2022$22,443,224
Year: 2023$15,363,224

 Pro Payroll

Alex Pietrangelo 6,961,538(2)
Auston Matthews 6,423,681(4)
Mitch Marner 6,014,540(4)
Semyon Varlamov 4,100,000(3)
David Pastrnak 4,000,000(2)
Tomas Tatar 3,100,000(2)
Sam Reinhart 2,582,547(2)
Zach Bogosian 2,000,000(3)
Dustin Brown 1,850,000(1)
Radek Faksa 1,245,283(1)
Jamie Oleksiak 1,209,906(2)
Mike Green 1,100,003(4)
Alex Steen 1,100,000(4)
Cale Makar 950,000(3)
Erik Cernak 950,000(2)
Anthony Duclair 911,043(1)
Andrew Cogliano 425,000(4)
Daniel Sprong 300,000(2)
Antoine Bibeau 300,000(4)
Lias Andersson 300,000(2)
Henrik Borgstrom 300,000(2)


 Farm Payroll

Dennis Cholowski 650,000(2)
Timothy Liljegren 30,000(3)




StLouis

ArenaScottrade Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$32,644,993
Home Games Remaining0
Avg. Attendance16,783
Avg. Revenue/Game$1,286,604
Projected Revenue$0,000

Expenses

Pro Payroll$46,749,581
Farm Payroll$1,508,087
Prospect Fees$273,452
Coach$0,000
Games Remaining0
Total Game Expenses$591,843
Projected Expenses$0,000
Projected Balance$32,644,993

Salary Commitment

Year: 2020$48,257,668
Year: 2021$24,218,606
Year: 2022$21,156,607
Year: 2023$7,351,583

 Pro Payroll

Connor McDavid 7,075,472(3)
Ryan Suter 5,555,000(1)
P.K. Subban 3,350,000(4)
Brayden Schenn 3,159,247(1)
Anders Lee 2,990,000(1)
Alex Killorn 2,900,000(1)
Tyler Toffoli 2,603,774(1)
Marc-Andre Fleury 2,490,999(2)
Connor Murphy 2,373,288(1)
Casey Cizikas 2,065,068(1)
Joe Pavelski 2,000,000(3)
Radko Gudas 2,000,000(1)
Jon Marchessault 1,733,733(4)
Charlie Coyle 1,100,000(4)
Ilya Samsonov 950,000(3)
Ian Cole 900,000(3)
Pat Maroon 800,000(3)
Nick Suzuki 750,000(3)
Mark Borowiecki 750,000(4)
Sam Gagner 502,000(3)
Anthony Bitetto 401,000(2)
Marcus Johansson 300,000(4)


 Farm Payroll

Matt Roy 170,000(2)
Sergei Bobrovsky 160,000(3)
Valtteri Filppula 130,000(3)
Blake Lizotte 111,111(3)
Christoffer Ehn 111,111(3)
Mikhail Vorobyev 87,500(3)
Brett Kulak 77,830(3)
Yanni Gourde 75,000(1)
Jarred Tinordi 57,850(4)
Alexander Yelesin 51,074(1)
Jordan Gross 51,074(1)
Gilles Senn 45,138(1)
Joona Luoto 40,951(1)
Calvin Thurkauf 39,448(1)
Otto Leskinen 30,000(3)
Calle Rosen 30,000(1)
Cayden Primeau 30,000(4)
Kieffer Bellows 30,000(3)
Lukas Vejdemo 30,000(3)
Victor Mete 30,000(1)
Dylan Gambrell 30,000(1)
Paul Byron 30,000(4)
Ryan MacInnis 30,000(3)
Adam Johnson 30,000(3)




TampaBay

ArenaSt. Pete Times Forum
Capacity20,000
Ticket Price$30.00


Income

Current Funds$60,784,114
Home Games Remaining0
Avg. Attendance12,232
Avg. Revenue/Game$880,608
Projected Revenue$0,000

Expenses

Pro Payroll$31,746,784
Farm Payroll$0,000
Prospect Fees$254,206
Coach$0,000
Games Remaining0
Total Game Expenses$390,256
Projected Expenses$0,000
Projected Balance$60,784,114

Salary Commitment

Year: 2020$31,746,784
Year: 2021$21,590,873
Year: 2022$14,049,999
Year: 2023$12,549,999

 Pro Payroll

Shea Weber 5,000,000(4)
Jeff Petry 5,000,000(4)
Vladimir Tarasenko 4,623,288(1)
Jordan Eberle 4,168,000(1)
Erik Johnson 4,125,000(2)
Ryan Dzingel 1,999,999(4)
Martin Jones 1,700,000(2)
Miro Heiskanen 950,000(2)
Tristan Jarry 465,874(2)
Greg McKegg 414,623(1)
Anton Wedin 350,000(1)
Filip Zadina 300,000(3)
Jack Hughes 300,000(3)
Nicolas Beaudin 300,000(4)
Dalton Smith 300,000(1)
Justin Dowling 300,000(2)
Yakov Trenin 300,000(3)
C.J. Suess 300,000(1)
Cody Glass 300,000(3)
Gustav Lindstrom 300,000(3)
T.J. Tynan 250,000(4)


 Farm Payroll




Toronto

ArenaAir Canada Centre
Capacity23,000
Ticket Price$33.00


Income

Current Funds$10,428,266
Home Games Remaining0
Avg. Attendance15,997
Avg. Revenue/Game$1,001,363
Projected Revenue$0,000

Expenses

Pro Payroll$46,966,758
Farm Payroll$1,396,644
Prospect Fees$422,977
Coach$0,000
Games Remaining0
Total Game Expenses$594,956
Projected Expenses$0,000
Projected Balance$10,428,266

Salary Commitment

Year: 2020$48,363,402
Year: 2021$29,728,902
Year: 2022$20,809,755
Year: 2023$9,910,500

 Pro Payroll

Patrice Bergeron 8,320,000(1)
Drew Doughty 4,100,000(3)
Jake Allen 4,000,000(4)
Jared Spurgeon 4,000,000(2)
Kevin Hayes 3,764,656(3)
Blake Coleman 3,333,330(1)
Ilya Kovalchuk 3,276,700(1)
Mattias Ekholm 3,000,000(4)
Viktor Arvidsson 2,550,000(2)
Philipp Grubauer 2,200,000(4)
Tyler Johnson 1,950,000(1)
Miles Wood 1,556,600(3)
Josh Anderson 1,047,170(1)
Austin Watson 778,302(2)
Vladislav Gavrikov 750,000(2)
Luke Glendening 640,000(4)
Jay Bouwmeester 500,000(3)
Dmytro Timashov 300,000(3)
Robert Bortuzzo 300,000(3)
Brendan Leipsic 300,000(1)
Teddy Blueger 300,000(1)


 Farm Payroll

Tom Kuhnhackl 548,349(2)
Troy Stecher 160,468(2)
Keith Kinkaid 90,000(3)
Sean Kuraly 87,999(3)
Nathan Walker 82,500(2)
Connor Clifton 70,500(4)
Karson Kuhlman 50,000(3)
Kevin Gravel 49,528(2)
Justin Bailey 38,650(1)
Thomas Di Pauli 38,650(1)
Vitaly Abramov 30,000(3)
Jaret Anderson-Dolan 30,000(3)
Dakota Mermis 30,000(1)
Morgan Geekie 30,000(3)
J.C. Beaudin 30,000(3)
Anthony Richard 30,000(3)




Vancouver

ArenaRogers Arena
Capacity23,000
Ticket Price$30.00


Income

Current Funds$38,729,047
Home Games Remaining0
Avg. Attendance19,457
Avg. Revenue/Game$1,400,909
Projected Revenue$0,000

Expenses

Pro Payroll$46,972,954
Farm Payroll$1,514,116
Prospect Fees$196,981
Coach$0,000
Games Remaining0
Total Game Expenses$593,708
Projected Expenses$0,000
Projected Balance$38,729,047

Salary Commitment

Year: 2020$48,487,070
Year: 2021$31,046,764
Year: 2022$20,126,673
Year: 2023$10,088,465

 Pro Payroll

Sidney Crosby 8,019,000(1)
Roman Josi 6,000,000(3)
Max Pacioretty 4,455,000(2)
Oliver Ekman-Larsson 4,125,000(1)
Mikael Backlund 4,000,000(4)
Brendan Gallagher 3,800,000(2)
Jake Muzzin 3,800,000(3)
Pavel Francouz 3,000,000(4)
Teuvo Teravainen 2,981,595(4)
Matt Murray 2,122,642(1)
Adam Erne 724,693(2)
Anthony DeAngelo 638,420(2)
Slater Koekkoek 506,604(1)
Matt Tennyson 500,000(1)
Dale Weise 500,000(2)
Denis Gurianov 300,000(2)
Brian Gibbons 300,000(1)
Marcus Hogberg 300,000(1)
Daniel Carr 300,000(1)
Ben Street 300,000(1)
Conor Garland 300,000(2)


 Farm Payroll

Cameron Gaunce 300,000(1)
Paul Ladue 300,000(1)
Sven Baertschi 238,208(3)
Jake Gardiner 195,000(1)
Anton Forsberg 106,870(4)
Dominic Toninato 95,000(2)
Curtis Lazar 71,250(1)
Malcolm Subban 58,666(2)
Andy Andreoff 50,810(1)
Jacob Middleton 50,000(1)
Boo Nieves 48,313(2)




Washington

ArenaVerizon Center
Capacity22,000
Ticket Price$27.00


Income

Current Funds$5,971,606
Home Games Remaining0
Avg. Attendance10,650
Avg. Revenue/Game$685,632
Projected Revenue$0,000

Expenses

Pro Payroll$42,773,818
Farm Payroll$915,447
Prospect Fees$85,333
Coach$0,000
Games Remaining0
Total Game Expenses$533,837
Projected Expenses$0,000
Projected Balance$5,971,606

Salary Commitment

Year: 2020$43,689,265
Year: 2021$30,254,480
Year: 2022$10,818,214
Year: 2023$6,052,300

 Pro Payroll

Cam Talbot 8,360,000(1)
Mark Giordano 6,800,100(2)
Ryan Johansen 4,800,000(2)
Mathew Dumba 3,396,226(3)
Victor Rask 2,400,000(2)
Kyle Turris 2,300,000(2)
Michael Frolik 1,950,000(1)
Andreas Athanasiou 1,698,113(1)
Micheal Ferland 1,312,500(1)
Brock McGinn 1,159,509(2)
Scott Harrington 1,127,300(4)
Luke Witkowski 900,000(3)
Jordan Weal 858,490(2)
Nick Bjugstad 850,000(4)
Marcus Sorensen 750,000(4)
Devan Dubnyk 610,000(4)
Micheal Haley 600,000(4)
Colin Wilson 600,000(4)
Nick Shore 555,000(4)
Jakob Lilja 546,580(2)
Ville Heinola 300,000(4)
Martin Fehervary 300,000(4)
Cole Bardreau 300,000(4)
Brandon Manning 300,000(2)


 Farm Payroll

Alexandre Texier 300,000(3)
Anton Lindholm 139,688(3)
Gemel Smith 70,000(1)
Danil Yurtaykin 63,842(2)
Lean Bergmann 57,745(2)
Marko Dano 44,172(1)
Jake Bischoff 30,000(4)
Mark Friedman 30,000(2)
Tyler Lewington 30,000(3)
Mathieu Olivier 30,000(2)
Lukas Radil 30,000(4)
Cameron Hughes 30,000(2)
Michael Chaput 30,000(2)
Mason Marchment 30,000(2)




Winnipeg

ArenaMTS Centre
Capacity23,000
Ticket Price$27.00


Income

Current Funds$29,688,204
Home Games Remaining0
Avg. Attendance16,465
Avg. Revenue/Game$1,067,106
Projected Revenue$0,000

Expenses

Pro Payroll$44,894,311
Farm Payroll$420,923
Prospect Fees$313,252
Coach$0,000
Games Remaining0
Total Game Expenses$556,445
Projected Expenses$0,000
Projected Balance$29,688,204

Salary Commitment

Year: 2020$45,315,234
Year: 2021$27,395,941
Year: 2022$14,090,534
Year: 2023$6,836,424

 Pro Payroll

Ryan McDonagh 4,375,000(1)
Kyle Connor 3,943,909(4)
Ondrej Palat 3,180,000(2)
Alex Galchenyuk 2,773,585(1)
John Klingberg 2,550,000(2)
Olli Maatta 2,517,123(1)
Tanner Pearson 2,311,644(1)
Mikko Koskinen 2,310,000(3)
Ryan Strome 2,193,400(2)
Joel Edmundson 2,139,571(2)
Kevin Fiala 2,070,552(3)
J.T. Compher 1,932,515(4)
Brandon Montour 1,870,399(1)
Sam Bennett 1,759,969(3)
Marcus Foligno 1,725,000(2)
Mark Pysyk 1,547,170(1)
Ondrej Kase 1,471,698(2)
Juuse Saros 1,035,276(3)
Logan Shaw 900,000(4)
Nico Hischier 750,000(1)
Mirco Mueller 637,500(1)
Luke Kunin 300,000(1)
Ryan Donato 300,000(1)
Thomas Chabot 300,000(1)


 Farm Payroll

Markus Granlund 78,538(1)
Samuel Morin 48,313(3)
Nic Petan 45,738(2)
John Hayden 41,411(1)
Nick Paul 39,623(1)
Peter Cehlarik 38,650(1)
Phillip Di Giuseppe 38,650(1)
Martin Kaut 30,000(4)
Zachary Senyshyn 30,000(3)
Chris Driedger 30,000(4)