Financial Report

(As of Sunday, Jun 27 2021)

Anaheim

ArenaHonda Center
Capacity23,000
Ticket Price$31.00


Income

Current Funds$11,009,510
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$46,932,369
Farm Payroll$2,795,998
Prospect Fees$141,384
Coach$0,000
Games Remaining82
Total Game Expenses$608,168
Projected Expenses$49,869,751
Projected Balance-$38,860,241

Salary Commitment

Year: 2020$49,728,367
Year: 2021$40,990,414
Year: 2022$13,807,589
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

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)
Zack MacEwen 30,100(2)
Antti Suomela 30,000(1)
Joel Persson 30,000(1)
Jake Evans 30,000(3)
Nikolai Prokhorkin 30,000(3)
Sam Carrick 30,000(3)
Brennan Menell 30,000(3)
Joe Hicketts 30,000(1)




Boston

ArenaTD Garden
Capacity18,000
Ticket Price$22.00


Income

Current Funds-$1,710,207
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$36,116,620
Farm Payroll$150,000
Prospect Fees$188,260
Coach$0,000
Games Remaining82
Total Game Expenses$444,572
Projected Expenses$36,454,880
Projected Balance-$38,165,087

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$38.00


Income

Current Funds$62,108,718
Home Games Remaining34
Avg. Attendance21,325
Avg. Revenue/Game$1,978,103
Projected Revenue$67,255,502

Expenses

Pro Payroll$45,068,814
Farm Payroll$892,469
Prospect Fees$149,982
Coach$0,000
Games Remaining68
Total Game Expenses$562,333
Projected Expenses$38,238,610
Projected Balance$91,125,610

Salary Commitment

Year: 2020$45,961,283
Year: 2021$22,891,327
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)
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)
Samuel Girard 450,000(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

T.J. Brodie 200,000(2)
Roman Polak 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 Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$37,288,232
Farm Payroll$0,000
Prospect Fees$81,800
Coach$0,000
Games Remaining82
Total Game Expenses$455,732
Projected Expenses$37,370,032
Projected Balance$19,884,701

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$40.00


Income

Current Funds$49,850,991
Home Games Remaining36
Avg. Attendance16,476
Avg. Revenue/Game$1,448,784
Projected Revenue$52,156,224

Expenses

Pro Payroll$42,637,501
Farm Payroll$988,976
Prospect Fees$124,461
Coach$0,000
Games Remaining72
Total Game Expenses$533,548
Projected Expenses$38,415,458
Projected Balance$63,591,757

Salary Commitment

Year: 2020$43,626,477
Year: 2021$33,138,662
Year: 2022$16,471,290
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

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)
Trevor Lewis 31,100(1)
Andrew Agozzino 30,000(2)
Conor Timmins 30,000(3)
Riley Barber 30,000(4)
Patrick Russell 30,000(3)
Nicolas Aube-Kubel 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$87,297,362
Home Games Remaining39
Avg. Attendance18,323
Avg. Revenue/Game$1,407,206
Projected Revenue$54,881,034

Expenses

Pro Payroll$46,812,692
Farm Payroll$1,430,946
Prospect Fees$107,679
Coach$0,000
Games Remaining78
Total Game Expenses$589,650
Projected Expenses$45,992,716
Projected Balance$96,185,680

Salary Commitment

Year: 2020$48,243,638
Year: 2021$47,190,698
Year: 2022$39,723,613
Year: 2023$12,779,741

 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)
Brandon Saad 2,510,000(4)
Andrew Shaw 2,491,000(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)
Stephen Johns 650,000(4)
Tyler Motte 538,340(1)
Kirby Dach 300,000(3)
Dominik Kahun 300,000(2)
Victor Olofsson 300,000(2)
Martin Necas 300,000(2)


 Farm Payroll

Brent Seabrook 263,000(1)
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)
Adam Boqvist 55,000(3)
Joel Kellman 51,100(1)
Valentin Zykov 46,587(2)
Korbinian Holzer 35,600(2)
Rasmus Sandin 35,000(3)
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 Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$44,906,086
Farm Payroll$323,265
Prospect Fees$258,769
Coach$0,000
Games Remaining82
Total Game Expenses$554,733
Projected Expenses$45,488,120
Projected Balance-$35,981,510

Salary Commitment

Year: 2020$45,229,351
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

Will Butcher 95,000(1)
Sonny Milano 48,265(1)
Vladislav Kamenev 30,000(1)
Gage Quinney 30,000(1)
Brendan Guhle 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$145,287,875
Home Games Remaining39
Avg. Attendance17,108
Avg. Revenue/Game$1,231,740
Projected Revenue$48,037,860

Expenses

Pro Payroll$45,270,587
Farm Payroll$784,675
Prospect Fees$225,799
Coach$0,000
Games Remaining77
Total Game Expenses$564,403
Projected Expenses$43,459,045
Projected Balance$149,866,690

Salary Commitment

Year: 2020$46,055,262
Year: 2021$20,525,837
Year: 2022$13,750,837
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

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)
Pierre Engvall 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$34,251,582
Home Games Remaining33
Avg. Attendance17,449
Avg. Revenue/Game$1,256,292
Projected Revenue$41,457,636

Expenses

Pro Payroll$43,642,374
Farm Payroll$1,121,236
Prospect Fees$193,806
Coach$0,000
Games Remaining63
Total Game Expenses$548,261
Projected Expenses$34,540,454
Projected Balance$41,168,764

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$22,309,198
Home Games Remaining33
Avg. Attendance18,000
Avg. Revenue/Game$1,080,000
Projected Revenue$35,640,000

Expenses

Pro Payroll$44,730,830
Farm Payroll$144,340
Prospect Fees$29,575
Coach$0,000
Games Remaining69
Total Game Expenses$547,619
Projected Expenses$37,785,700
Projected Balance$20,163,498

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 Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$43,857,813
Farm Payroll$461,443
Prospect Fees$119,437
Coach$0,000
Games Remaining82
Total Game Expenses$541,935
Projected Expenses$44,438,693
Projected Balance$1,022,481

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 Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$31,130,731
Farm Payroll$267,117
Prospect Fees$380,348
Coach$0,000
Games Remaining82
Total Game Expenses$387,539
Projected Expenses$31,778,196
Projected Balance-$11,589,605

Salary Commitment

Year: 2020$31,397,848
Year: 2021$14,814,088
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 175,000(2)
Nikolay Goldobin 62,117(2)
Barrett Hayton 30,000(3)




LA

ArenaStaples Center
Capacity23,000
Ticket Price$30.00


Income

Current Funds$65,530,464
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$43,678,263
Farm Payroll$557,017
Prospect Fees$91,156
Coach$0,000
Games Remaining82
Total Game Expenses$540,566
Projected Expenses$44,326,436
Projected Balance$21,204,028

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$39,334,532
Home Games Remaining38
Avg. Attendance20,000
Avg. Revenue/Game$1,440,000
Projected Revenue$54,720,000

Expenses

Pro Payroll$44,923,144
Farm Payroll$558,011
Prospect Fees$187,945
Coach$0,000
Games Remaining77
Total Game Expenses$556,940
Projected Expenses$42,884,399
Projected Balance$51,170,133

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 Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$26,242,794
Farm Payroll$160,377
Prospect Fees$119,921
Coach$0,000
Games Remaining82
Total Game Expenses$323,452
Projected Expenses$26,523,092
Projected Balance$32,202,585

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 Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$43,734,469
Farm Payroll$324,846
Prospect Fees$104,578
Coach$0,000
Games Remaining82
Total Game Expenses$538,584
Projected Expenses$44,163,893
Projected Balance-$28,304,149

Salary Commitment

Year: 2020$44,059,315
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

Steven Santini 78,221(2)
Dylan DeMelo 56,250(1)
Anthony Stolarz 55,000(1)
Ashton Sautner 45,375(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 Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$45,374,244
Farm Payroll$744,676
Prospect Fees$132,200
Coach$0,000
Games Remaining82
Total Game Expenses$564,038
Projected Expenses$46,251,120
Projected Balance-$9,516,027

Salary Commitment

Year: 2020$46,118,920
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

Carson Soucy 75,000(1)
Colby Cave 75,000(1)
Eric Robinson 75,000(2)
Kurtis MacDermid 75,000(1)
Ross Johnston 75,000(1)
Mark Letestu 70,000(2)
Brendan Perlini 48,265(1)
John Quenneville 41,411(2)
Joshua Jacobs 30,000(3)
Alexander True 30,000(3)
Sam Steel 30,000(1)
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$10,391,137
Home Games Remaining36
Avg. Attendance16,927
Avg. Revenue/Game$1,421,818
Projected Revenue$51,185,448

Expenses

Pro Payroll$44,652,232
Farm Payroll$779,999
Prospect Fees$21,490
Coach$0,000
Games Remaining71
Total Game Expenses$554,314
Projected Expenses$39,356,271
Projected Balance$22,220,314

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 Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$44,403,541
Farm Payroll$936,154
Prospect Fees$190,029
Coach$0,000
Games Remaining82
Total Game Expenses$555,241
Projected Expenses$45,529,724
Projected Balance-$38,831,347

Salary Commitment

Year: 2020$45,339,695
Year: 2021$15,332,500
Year: 2022$10,055,710
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

Pekka Rinne 275,000(2)
Joakim Nordstrom 105,469(2)
Johan Larsson 104,363(1)
Travis Dermott 95,000(1)
Tomas Nosek 69,428(2)
Nick Cousins 69,018(2)
Christian Wolanin 66,938(2)
Travis Boyd 60,938(2)
Matthew Highmore 30,000(3)
Brett Howden 30,000(2)
Joshua Norris 30,000(4)




Ottawa

ArenaScotiabank Place
Capacity23,000
Ticket Price$33.00


Income

Current Funds$46,303,755
Home Games Remaining37
Avg. Attendance17,856
Avg. Revenue/Game$1,414,175
Projected Revenue$52,324,475

Expenses

Pro Payroll$46,788,700
Farm Payroll$876,192
Prospect Fees$128,961
Coach$0,000
Games Remaining75
Total Game Expenses$582,852
Projected Expenses$43,713,890
Projected Balance$54,914,340

Salary Commitment

Year: 2020$47,664,892
Year: 2021$33,502,313
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

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)
Drake Batherson 30,000(2)
Christian Jaros 30,000(1)
Filip Chlapik 30,000(1)




Philly

ArenaWachovia Center
Capacity23,000
Ticket Price$32.00


Income

Current Funds$87,373,477
Home Games Remaining38
Avg. Attendance18,671
Avg. Revenue/Game$1,433,907
Projected Revenue$54,488,466

Expenses

Pro Payroll$46,697,451
Farm Payroll$410,079
Prospect Fees$248,236
Coach$0,000
Games Remaining76
Total Game Expenses$577,509
Projected Expenses$43,890,710
Projected Balance$97,971,233

Salary Commitment

Year: 2020$47,107,530
Year: 2021$24,346,354
Year: 2022$17,988,765
Year: 2023$1,777,400

 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)
Jason Demers 950,000(4)
MacKenzie Weegar 883,436(1)
Dominik Kubalik 750,000(2)
PE Bellemare 676,000(4)
Barclay Goodrow 638,420(3)
Garnet Hathaway 465,000(3)
Deryk Engelland 400,000(3)
Alex Biega 310,000(3)
Tyler Ennis 300,000(1)
Andreas Johnsson 300,000(1)
Michael Stone 300,000(2)


 Farm Payroll

Zack Smith 100,000(1)
Cale Fleury 65,000(3)
Jacob de La Rose 63,679(2)
Ryan Miller 61,000(4)
Carl Gunnarsson 30,400(4)
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 Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$29,383,025
Farm Payroll$258,538
Prospect Fees$92,750
Coach$0,000
Games Remaining82
Total Game Expenses$362,614
Projected Expenses$29,734,313
Projected Balance-$28,250,225

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$29.00


Income

Current Funds$57,438,451
Home Games Remaining29
Avg. Attendance22,328
Avg. Revenue/Game$1,498,835
Projected Revenue$43,466,215

Expenses

Pro Payroll$44,148,343
Farm Payroll$1,258,803
Prospect Fees$180,549
Coach$0,000
Games Remaining56
Total Game Expenses$555,948
Projected Expenses$31,133,060
Projected Balance$69,771,606

Salary Commitment

Year: 2020$45,407,146
Year: 2021$36,368,256
Year: 2022$16,601,788
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

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)
Nicholas Merkley 30,000(3)




SanJose

ArenaHP Pavilion
Capacity20,000
Ticket Price$30.00


Income

Current Funds$51,154,873
Home Games Remaining29
Avg. Attendance20,000
Avg. Revenue/Game$1,440,000
Projected Revenue$41,760,000

Expenses

Pro Payroll$46,773,541
Farm Payroll$30,000
Prospect Fees$78,090
Coach$0,000
Games Remaining60
Total Game Expenses$571,727
Projected Expenses$34,303,632
Projected Balance$58,611,241

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)
Dennis Cholowski 650,000(2)
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

Timothy Liljegren 30,000(3)




StLouis

ArenaScottrade Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$36,131,329
Home Games Remaining38
Avg. Attendance15,132
Avg. Revenue/Game$1,162,112
Projected Revenue$44,160,256

Expenses

Pro Payroll$46,247,581
Farm Payroll$1,558,287
Prospect Fees$273,452
Coach$0,000
Games Remaining76
Total Game Expenses$586,333
Projected Expenses$44,561,321
Projected Balance$35,730,264

Salary Commitment

Year: 2020$47,805,868
Year: 2021$23,766,806
Year: 2022$20,704,807
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)
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)
Sam Gagner 50,200(3)
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 Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$31,746,784
Farm Payroll$0,000
Prospect Fees$183,005
Coach$0,000
Games Remaining82
Total Game Expenses$389,388
Projected Expenses$31,929,789
Projected Balance$28,854,325

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$13,027,056
Home Games Remaining39
Avg. Attendance16,406
Avg. Revenue/Game$1,299,395
Projected Revenue$50,676,405

Expenses

Pro Payroll$46,966,758
Farm Payroll$903,130
Prospect Fees$422,977
Coach$0,000
Games Remaining78
Total Game Expenses$588,937
Projected Expenses$45,937,115
Projected Balance$17,766,346

Salary Commitment

Year: 2020$47,869,888
Year: 2021$29,235,388
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

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)
Tom Kuhnhackl 54,835(2)
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$47,009,047
Home Games Remaining36
Avg. Attendance23,000
Avg. Revenue/Game$1,656,000
Projected Revenue$59,616,000

Expenses

Pro Payroll$46,672,954
Farm Payroll$1,004,116
Prospect Fees$196,981
Coach$0,000
Games Remaining71
Total Game Expenses$583,830
Projected Expenses$41,451,922
Projected Balance$65,173,125

Salary Commitment

Year: 2020$47,677,070
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)
Daniel Carr 300,000(1)
Ben Street 300,000(1)
Conor Garland 300,000(2)


 Farm Payroll

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)
Marcus Hogberg 30,000(1)
Cameron Gaunce 30,000(1)
Paul Ladue 30,000(1)




Washington

ArenaVerizon Center
Capacity22,000
Ticket Price$27.00


Income

Current Funds$5,971,606
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$42,773,818
Farm Payroll$645,447
Prospect Fees$85,333
Coach$0,000
Games Remaining82
Total Game Expenses$530,544
Projected Expenses$43,504,598
Projected Balance-$37,532,992

Salary Commitment

Year: 2020$43,419,265
Year: 2021$29,984,480
Year: 2022$10,548,214
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

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)
Alexandre Texier 30,000(3)
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$33,534,213
Home Games Remaining38
Avg. Attendance19,784
Avg. Revenue/Game$1,282,003
Projected Revenue$48,716,114

Expenses

Pro Payroll$44,894,311
Farm Payroll$420,923
Prospect Fees$313,252
Coach$0,000
Games Remaining77
Total Game Expenses$556,445
Projected Expenses$42,846,261
Projected Balance$39,404,066

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)