Financial Report

(As of Tuesday, Jun 6 2023)

Anaheim

ArenaHonda Center
Capacity23,000
Ticket Price$30.00


Income

Current Funds$27,967,728
Home Games Remaining34
Avg. Attendance22,193
Avg. Revenue/Game$1,597,845
Projected Revenue$54,326,730

Expenses

Pro Payroll$46,868,277
Farm Payroll$2,353,219
Prospect Fees$161,109
Coach$0,000
Games Remaining66
Total Game Expenses$602,227
Projected Expenses$39,746,975
Projected Balance$42,547,483

Salary Commitment

Year: 2022$49,221,496
Year: 2023$37,760,018
Year: 2024$21,013,128
Year: 2025$11,450,528

Pro Payroll

Evgeni Malkin 6,100,000(3)
Darnell Nurse 4,603,528(4)
Anze Kopitar 4,500,000(4)
T.J. Oshie 3,855,000(2)
Connor Hellebuyck 3,490,566(1)
William Karlsson 3,247,642(1)
Josh Morrissey 3,023,006(2)
Mattias Ekholm 3,000,000(2)
Mikael Granlund 2,927,000(3)
Boone Jenner 2,122,640(1)
Alexander Kerfoot 1,923,520(2)
Nate Schmidt 1,555,000(2)
Chris Tanev 1,555,000(2)
Erik Haula 1,540,000(4)
Cal Clutterbuck 1,305,000(1)
Cal Petersen 609,375(2)
Nick Jensen 505,000(2)
Alex Chiasson 405,000(4)
Derek Grant 301,000(4)
Jake Evans 300,000(1)


Farm Payroll

Gustav Nyquist 249,100(1)
Josh Bailey 225,100(3)
Joonas Donskoi 192,453(1)
Tanner Pearson 185,500(2)
Colton Sissons 157,756(2)
Kyle Palmieri 155,500(2)
Derek Stepan 155,500(3)
Mike Reilly 87,854(1)
Dryden Hunt 84,254(2)
Brad Hunt 80,500(1)
Vinnie Hinostroza 77,646(1)
Adam Gaudette 65,568(1)
Ben Meyers 62,979(2)
Arttu Ruotsalainen 62,968(1)
Austin Strand 50,000(3)
Mason Appleton 49,693(1)
Marc McLaughlin 48,796(1)
Zack MacEwen 45,552(1)
Mason Geertsen 45,000(3)
Josef Korenar 45,000(2)
Riley Nash 40,500(4)
Kyle Turris 35,500(1)
Gregory Hofmann 30,500(4)
Joseph Cramarossa 30,000(3)
Gavin Bayreuther 30,000(3)
Jon Gillies 30,000(4)
Alex Barre-Boulet 30,000(2)




Boston

ArenaTD Garden
Capacity18,000
Ticket Price$32.00


Income

Current Funds$27,066,375
Home Games Remaining32
Avg. Attendance18,000
Avg. Revenue/Game$1,382,400
Projected Revenue$44,236,800

Expenses

Pro Payroll$46,772,396
Farm Payroll$634,739
Prospect Fees$221,383
Coach$0,000
Games Remaining65
Total Game Expenses$580,836
Projected Expenses$37,754,313
Projected Balance$33,548,862

Salary Commitment

Year: 2022$47,407,135
Year: 2023$42,977,412
Year: 2024$22,506,641
Year: 2025$12,700,000

Pro Payroll

Jacob Markstrom 8,300,000(4)
Ryan O'Reilly 7,397,261(3)
Evgeny Kuznetsov 4,400,000(4)
Alex DeBrincat 3,533,742(2)
Morgan Rielly 3,450,920(2)
P.K. Subban 3,350,000(2)
Zach Parise 3,100,000(2)
Frank Vatrano 2,343,750(2)
Robert Thomas 1,546,012(2)
Adam Erne 1,449,380(3)
Alexandar Georgiev 1,338,957(1)
Filip Chytil 1,269,939(2)
Jeff Skinner 1,260,000(1)
Lucas Raymond 750,000(3)
Alexander Romanov 650,000(2)
Alex Formenton 613,110(2)
Jeremy Lauzon 469,325(1)
Andrew Peeke 350,000(1)
Kaapo Kakko 300,000(1)
Erik Brannstrom 300,000(1)
Evan Bouchard 300,000(1)
Jamie Drysdale 300,000(2)


Farm Payroll

Philippe Myers 140,798(2)
Max Comtois 112,500(2)
Kyle Capobianco 42,791(1)
Laurent Dauphin 38,650(1)
Nolan Foote 30,000(3)
Kole Lind 30,000(2)
Alec Regula 30,000(3)
Ryan MacInnis 30,000(1)
Alex Vlasic 30,000(3)
Nolan Patrick 30,000(3)
Pyotr Kochetkov 30,000(3)
Mattias Norlinder 30,000(3)
Connor Ingram 30,000(2)
Tyler Benson 30,000(3)




Buffalo

ArenaHSBC Arena
Capacity23,000
Ticket Price$26.00


Income

Current Funds$20,541,066
Home Games Remaining37
Avg. Attendance23,000
Avg. Revenue/Game$1,435,200
Projected Revenue$53,102,400

Expenses

Pro Payroll$45,417,113
Farm Payroll$1,061,568
Prospect Fees$125,750
Coach$0,000
Games Remaining73
Total Game Expenses$568,347
Projected Expenses$41,489,311
Projected Balance$32,154,155

Salary Commitment

Year: 2022$46,478,681
Year: 2023$18,761,143
Year: 2024$11,509,575
Year: 2025$8,878,900

Pro Payroll

Jack Eichel 5,660,377(1)
Mark Stone 5,073,113(1)
Brady Tkachuk 4,599,759(4)
Andrei Svechnikov 4,279,141(4)
Aleksander Barkov 3,257,669(1)
Brock Boeser 3,243,865(1)
Pavel Francouz 3,000,000(2)
Brady Skjei 2,971,698(1)
Andre Burakovsky 2,705,521(1)
Mikhail Sergachev 2,650,307(2)
Josh Manson 2,300,000(1)
Yegor Sharangovich 1,380,368(3)
Dan Vladar 950,000(2)
Scott Mayfield 820,755(1)
Pat Maroon 800,000(1)
Dysin Mayo 524,540(1)
Fabian Zetterlund 300,000(3)
Owen Tippett 300,000(2)
Chad Ruhwedel 300,000(1)
Alex Newhook 300,000(3)


Farm Payroll

Samuel Girard 276,074(3)
Trent Frederic 72,469(3)
Isac Lundestrom 60,331(2)
Akira Schmid 58,666(2)
Logan Brown 51,764(3)
Erik Kallgren 51,764(2)
Simon Benoit 40,000(3)
Tyler Pitlick 30,500(2)
Jansen Harkins 30,000(1)
Philip Broberg 30,000(3)
Jonah Gadjovich 30,000(2)
Mads Sogaard 30,000(3)
Olli Juolevi 30,000(2)
William Lockwood 30,000(2)
Juuso Valimaki 30,000(1)
Sasha Chmelevski 30,000(2)
Oliver Wahlstrom 30,000(2)
Boris Katchouk 30,000(3)
Joseph Woll 30,000(3)
Michael Dipietro 30,000(3)
Jack Drury 30,000(3)
Jack McBain 30,000(3)




Calgary

ArenaPengrowth Saddledome
Capacity18,000
Ticket Price$30.00


Income

Current Funds$72,552,742
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$26,357,773
Farm Payroll$206,319
Prospect Fees$74,227
Coach$0,000
Games Remaining82
Total Game Expenses$324,858
Projected Expenses$26,638,319
Projected Balance$45,914,423

Salary Commitment

Year: 2022$26,564,092
Year: 2023$15,328,608
Year: 2024$3,092,806
Year: 2025$300,000

Pro Payroll

Jake Allen 4,000,000(2)
Jakob Silfverberg 2,950,000(1)
Max Domi 2,926,380(1)
Colin Miller 2,193,396(1)
Ryan Dzingel 1,999,999(2)
Taro Hirose 1,845,704(2)
Nico Sturm 1,406,250(2)
Trevor Moore 1,294,095(3)
Scott Harrington 1,127,300(2)
Anton Blidh 937,500(2)
Trevor van Riemsdyk 750,000(1)
Dean Kukan 740,800(1)
Andy Greene 700,000(1)
Eric Comrie 517,638(2)
J.J. Moser 450,000(3)
Mark Friedman 418,711(3)
Ross Colton 300,000(1)
Michael Sgarbossa 300,000(2)
Austin Poganski 300,000(1)
Sheldon Dries 300,000(4)
Linus Sandin 300,000(1)
Spencer Knight 300,000(3)
Kurtis Gabriel 300,000(3)


Farm Payroll

Cole Reinhardt 44,908(1)
Radim Zohorna 41,411(2)
Cooper Marody 30,000(1)
Grigori Denisenko 30,000(2)
Fredrik Claesson 30,000(3)
Pierre-Olivier Joseph 30,000(2)




Carolina

ArenaRBC Center
Capacity22,000
Ticket Price$28.00


Income

Current Funds$43,740,325
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$41,677,540
Farm Payroll$412,000
Prospect Fees$127,272
Coach$0,000
Games Remaining82
Total Game Expenses$514,839
Projected Expenses$42,216,812
Projected Balance$1,523,513

Salary Commitment

Year: 2022$42,089,540
Year: 2023$28,822,410
Year: 2024$19,776,509
Year: 2025$2,476,380

Pro Payroll

Max Pacioretty 7,128,000(3)
Tyler Toffoli 5,750,000(2)
Jake Muzzin 3,800,000(1)
Rickard Rakell 3,150,000(1)
Anthony Mantha 3,147,239(3)
Yanni Gourde 2,750,000(1)
Jared McCann 2,476,380(4)
Anthony Beauvillier 2,291,411(3)
Zach Bogosian 2,000,000(1)
Connor Brown 1,987,730(2)
Radek Faksa 1,794,479(3)
Antti Raanta 1,499,000(3)
William Carrier 679,831(2)
Michael McLeod 538,340(2)
Mark Pysyk 500,000(3)
Niko Mikkola 434,820(1)
William Lagesson 400,310(1)
Danny DeKeyser 400,000(3)
Jordan Spence 350,000(3)
Pierre Engvall 300,000(1)
Alex Nedeljkovic 300,000(1)


Farm Payroll

Radim Simek 102,000(1)
Cody Eakin 100,000(3)
Zack Hayes 30,000(2)
Jakub Galvas 30,000(2)
Riley Tufte 30,000(3)
Alexander Alexeyev 30,000(3)
Riley Barber 30,000(2)
Beck Malenstyn 30,000(3)
Libor Hajek 30,000(1)




Chicago

ArenaUnited Center
Capacity23,000
Ticket Price$32.00


Income

Current Funds$38,726,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$40,536,199
Farm Payroll$2,065,596
Prospect Fees$127,633
Coach$0,000
Games Remaining82
Total Game Expenses$521,091
Projected Expenses$42,729,428
Projected Balance-$4,003,428

Salary Commitment

Year: 2022$42,601,795
Year: 2023$32,083,560
Year: 2024$16,748,074
Year: 2025$11,567,797

Pro Payroll

Jonathan Toews 9,000,000(2)
Patrick Kane 8,338,235(1)
Duncan Keith 3,499,999(2)
Victor Olofsson 2,887,270(4)
John Gibson 2,499,900(4)
Marc-Andre Fleury 2,499,900(4)
James Reimer 2,020,000(3)
Martin Necas 1,702,647(4)
Jason Dickinson 1,463,190(3)
Kevin Lankinen 890,625(3)
Rudolfs Balcers 855,828(2)
Jesse Puljujarvi 810,967(2)
Mario Ferraro 650,000(1)
Adam Boqvist 550,000(1)
Sam Lafferty 517,638(2)
Justin Schultz 400,000(4)
Brenden Dillon 400,000(4)
Rasmus Sandin 350,000(1)
Kirby Dach 300,000(1)
Philipp Kurashev 300,000(2)
Brandon Hagel 300,000(1)
Taylor Raddysh 300,000(3)


Farm Payroll

Alec Martinez 249,990(4)
Ryan Ellis 249,990(3)
Jason Zucker 180,000(4)
Alex Wennberg 180,000(4)
James van Riemsdyk 180,000(4)
Jordan Binnington 180,000(4)
TJ Brodie 150,000(4)
Nick Bjugstad 85,000(2)
Wyatt Kalynuk 63,842(2)
Santeri Hatakka 58,723(2)
Mike Hardman 58,090(4)
Kristian Reichel 53,489(2)
Reese Johnson 46,472(3)
Jan Jenik 30,000(3)
Ryan Merkley 30,000(3)
Kevin Bahl 30,000(2)
Ian Mitchell 30,000(2)
Kale Clague 30,000(1)
Axel Jonsson-Fjallby 30,000(3)
Filip Hallander 30,000(3)
Daniil Tarasov 30,000(3)
Arvid Soderblom 30,000(3)
Jonathan Dahlen 30,000(2)
Lukas Reichel 30,000(3)




Colorado

ArenaPepsi Center
Capacity18,000
Ticket Price$38.00


Income

Current Funds$41,389,960
Home Games Remaining38
Avg. Attendance15,076
Avg. Revenue/Game$1,374,962
Projected Revenue$52,248,556

Expenses

Pro Payroll$45,828,397
Farm Payroll$893,944
Prospect Fees$257,801
Coach$0,000
Games Remaining77
Total Game Expenses$572,929
Projected Expenses$44,115,499
Projected Balance$49,523,017

Salary Commitment

Year: 2022$46,722,341
Year: 2023$27,588,834
Year: 2024$7,050,859
Year: 2025$0,000

Pro Payroll

Mikko Rantanen 5,107,362(2)
Brock Nelson 4,650,000(1)
Erik Johnson 4,500,000(2)
Jacob Trouba 4,417,178(2)
Filip Forsberg 4,141,104(2)
Matthew Tkachuk 3,865,031(1)
Tomas Hertl 3,183,962(1)
Rasmus Andersson 2,512,270(3)
Ilya Sorokin 2,208,589(3)
Connor Murphy 1,800,000(3)
Scott Laughton 1,750,000(1)
Zach Hyman 1,591,981(1)
Jesper Fast 1,400,000(1)
Adin Hill 1,200,920(2)
Marc-Edouard Vlasic 1,100,000(2)
Nicolas Hague 950,000(1)
Vladislav Namestnikov 500,000(3)
Pius Suter 350,000(1)
Keegan Kolesar 300,000(1)
Morgan Frost 300,000(1)


Farm Payroll

Will Butcher 206,135(1)
Dylan Strome 165,644(1)
Ethan Bear 110,429(1)
Zach Sanford 103,528(1)
Sonny Milano 93,865(1)
Brendan Guhle 42,900(1)
Josh Mahura 41,411(2)
Sami Niku 40,031(1)
Jakub Zboril 30,000(1)
Felix Sandstrom 30,000(2)
Jack LaFontaine 30,000(3)




Columbus

ArenaNationwide Arena
Capacity23,000
Ticket Price$35.00


Income

Current Funds$63,124,095
Home Games Remaining38
Avg. Attendance19,456
Avg. Revenue/Game$1,634,304
Projected Revenue$62,103,552

Expenses

Pro Payroll$46,781,561
Farm Payroll$1,054,729
Prospect Fees$246,233
Coach$0,000
Games Remaining77
Total Game Expenses$586,372
Projected Expenses$45,150,662
Projected Balance$80,076,985

Salary Commitment

Year: 2022$47,836,290
Year: 2023$39,522,976
Year: 2024$17,185,615
Year: 2025$4,543,835

Pro Payroll

Nathan MacKinnon 6,750,000(2)
Jeff Petry 5,000,000(2)
Ryan Nugent-Hopkins 4,245,283(1)
David Perron 3,500,000(2)
Anders Lee 3,400,000(3)
Nick Schmaltz 3,230,061(2)
Igor Shesterkin 3,128,835(4)
Jamie Benn 2,727,300(2)
Brett Pesce 2,278,302(1)
Devon Toews 2,263,804(3)
Ryan Graves 2,185,583(3)
Calle Jarnkrok 1,800,000(3)
Gustav Forsling 1,472,393(3)
Nick Bonino 1,200,000(4)
Casey DeSmith 1,100,000(1)
Kirill Kaprizov 950,000(2)
Austin Watson 500,000(3)
Evgenii Dadonov 450,000(3)
Alexandre Carrier 300,000(1)
Michael McCarron 300,000(3)


Farm Payroll

Brandon Duhaime 249,000(1)
Ryan Donato 140,000(4)
Nick Cousins 75,000(4)
Victor Mete 50,729(1)
Brett Leason 30,000(3)
Reilly Walsh 30,000(3)
John Leonard 30,000(2)
Jack Rathbone 30,000(2)
Joel Hofer 30,000(3)
Scott Reedy 30,000(3)
Mason Shaw 30,000(3)
Morgan Barron 30,000(2)
Jake Christiansen 30,000(3)
Jake Walman 30,000(1)
Givani Smith 30,000(1)
Emil Bemstrom 30,000(1)
Mikhail Maltsev 30,000(2)
Noah Cates 30,000(3)
Oskar Steen 30,000(2)
Otto Koivula 30,000(3)
Zach Fucale 30,000(3)
Glenn Gawdin 30,000(2)




Dallas

ArenaAmerican Airlines Center
Capacity18,000
Ticket Price$35.00


Income

Current Funds$44,723,769
Home Games Remaining38
Avg. Attendance15,598
Avg. Revenue/Game$1,310,260
Projected Revenue$49,789,880

Expenses

Pro Payroll$43,456,897
Farm Payroll$781,072
Prospect Fees$240,742
Coach$0,000
Games Remaining75
Total Game Expenses$542,423
Projected Expenses$40,681,748
Projected Balance$53,831,901

Salary Commitment

Year: 2022$44,237,969
Year: 2023$36,333,491
Year: 2024$22,636,684
Year: 2025$2,559,999

Pro Payroll

Tyler Seguin 9,000,000(3)
Seth Jones 4,679,448(3)
Mikael Backlund 4,000,000(2)
Jared Spurgeon 4,000,000(1)
Dmitry Orlov 3,350,000(2)
Tyler Bertuzzi 3,278,374(3)
Oliver Ekman-Larsson 2,499,999(4)
Thatcher Demko 2,215,490(3)
Jordan Eberle 1,750,000(1)
Oskar Lindblom 1,656,440(2)
Pavel Zacha 1,552,914(2)
Mackenzie Blackwood 1,546,012(2)
Michael Hutchinson 1,000,000(2)
Juho Lammikko 414,110(1)
Evgeny Svechnikov 414,110(1)
Vladislav Kolyachonok 300,000(3)
Jack Studnicka 300,000(2)
Riley Damiani 300,000(3)
Ryan Lindgren 300,000(1)
Ryan Poehling 300,000(1)
Rasmus Asplund 300,000(1)
Noah Gregor 300,000(1)


Farm Payroll

Thomas Hickey 171,870(3)
Rocco Grimaldi 115,030(2)
Ty Smith 75,000(2)
Max Jones 71,503(3)
Jacob Larsson 66,258(1)
Joey Anderson 41,411(2)
Dylan Samberg 30,000(3)
Alexander Holtz 30,000(4)
Spencer Martin 30,000(2)
Eetu Luostarinen 30,000(1)
Klim Kostin 30,000(2)
Adam Beckman 30,000(4)
Jacob Moverare 30,000(3)
Timothy Gettinger 30,000(1)




Detroit

ArenaJoe Louis Arena
Capacity18,000
Ticket Price$25.00


Income

Current Funds$34,073,956
Home Games Remaining35
Avg. Attendance18,000
Avg. Revenue/Game$1,080,000
Projected Revenue$37,800,000

Expenses

Pro Payroll$44,888,029
Farm Payroll$129,600
Prospect Fees$57,030
Coach$0,000
Games Remaining69
Total Game Expenses$549,691
Projected Expenses$37,928,676
Projected Balance$33,945,280

Salary Commitment

Year: 2022$45,017,629
Year: 2023$22,299,727
Year: 2024$8,944,172
Year: 2025$500,000

Pro Payroll

Andrei Vasilevskiy 5,245,399(3)
Erik Karlsson 4,720,000(2)
Chris Kreider 4,475,555(2)
Sean Couturier 4,160,000(2)
Jakub Voracek 3,750,000(1)
Dylan Larkin 3,452,830(1)
Jakub Vrana 2,898,773(3)
Zach Werenski 2,760,736(1)
Pierre-Luc Dubois 2,760,736(1)
Jonas Brodin 1,950,000(1)
Nick Leddy 1,460,000(1)
Brian Elliott 1,140,000(1)
Travis Boyd 1,120,000(1)
Carl Hagelin 910,000(1)
Jonathan Bernier 910,000(1)
Derek Ryan 910,000(1)
Jon Merrill 500,000(4)
Vinni Lettieri 432,000(1)
Derrick Pouliot 432,000(1)
Matt Nieto 300,000(1)
Jake Bean 300,000(1)
Jacob MacDonald 300,000(3)


Farm Payroll

Dominik Simon 43,200(1)
Brendan Gaunce 43,200(1)
Calle Rosen 43,200(1)




Edmonton

ArenaRexall Place
Capacity18,000
Ticket Price$30.00


Income

Current Funds$38,664,245
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$43,211,913
Farm Payroll$1,195,261
Prospect Fees$165,306
Coach$0,000
Games Remaining82
Total Game Expenses$543,567
Projected Expenses$44,572,480
Projected Balance-$5,908,235

Salary Commitment

Year: 2022$44,407,174
Year: 2023$20,922,586
Year: 2024$6,456,472
Year: 2025$6,004,601

Pro Payroll

Tyson Barrie 6,102,740(2)
Aaron Ekblad 4,141,104(4)
Adam Henrique 4,000,000(1)
Kevin Hayes 3,764,656(1)
Esa Lindell 3,283,019(1)
Phil Kessel 3,150,000(1)
Elvis Merzlikins 2,760,736(2)
Travis Sanheim 2,243,098(1)
Carter Verhaeghe 1,863,497(4)
Kasperi Kapanen 1,766,871(1)
Brandon Tanev 1,700,000(2)
Vince Dunn 1,294,095(1)
Brian Boyle 1,220,000(1)
Adrian Kempe 1,104,290(1)
David Kampf 1,057,500(2)
Jack Johnson 1,000,000(2)
Zack Kassian 960,000(2)
Vitek Vanecek 950,000(1)
Justin Braun 450,000(2)
Daniel Sprong 400,307(1)


Farm Payroll

Chris Tierney 193,252(1)
Conor Sheary 180,000(3)
David Rittich 160,000(3)
Tucker Poolman 155,000(2)
Jay Beagle 75,000(1)
Madison Bowey 50,038(2)
Michael Amadio 41,871(3)
Jalen Chatfield 40,000(1)
Lane Pederson 40,000(2)
Jackson Cates 40,000(3)
Dominic Toninato 40,000(2)
Tyler Bozak 30,100(2)
Michael Anderson 30,000(2)
Garrett Pilon 30,000(2)
Ryan McLeod 30,000(2)
Tom Novak 30,000(2)
Egor Sokolov 30,000(3)




Florida

ArenaBankAtlantic Center
Capacity18,000
Ticket Price$30.00


Income

Current Funds$16,592,735
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$29,711,558
Farm Payroll$150,000
Prospect Fees$177,353
Coach$0,000
Games Remaining82
Total Game Expenses$366,328
Projected Expenses$30,038,911
Projected Balance-$13,446,176

Salary Commitment

Year: 2022$29,861,558
Year: 2023$19,733,920
Year: 2024$17,583,920
Year: 2025$335,000

Pro Payroll

Vincent Trocheck 6,441,780(3)
Kirill Semyonov 4,000,000(1)
Jeff Malott 4,000,000(1)
Clayton Keller 3,947,850(3)
Carey Price 2,500,000(3)
Anders Bjork 1,104,290(3)
Adam Fox 950,000(1)
Matt Boldy 750,000(3)
Jeremy Swayman 650,000(2)
Dylan Sikura 517,638(1)
Tanner Laczynski 500,000(3)
Thomas Harley 450,000(3)
Ty Dellandrea 300,000(2)
Justin Barron 300,000(4)
Scott Perunovich 300,000(3)
Calen Addison 300,000(3)
Darren Raddysh 300,000(1)
Lassi Thomson 300,000(3)
Anthony Angello 300,000(1)
Jason Robertson 300,000(2)
Andrew Poturalski 300,000(2)
Trevor Zegras 300,000(2)
Connor McMichael 300,000(3)
Dan Renouf 300,000(2)
Jacob Peterson 300,000(3)


Farm Payroll

Nico Daws 55,000(3)
Walker Duehr 35,000(4)
Luke Witkowski 30,000(1)
Ethan Prow 30,000(1)




LA

ArenaStaples Center
Capacity23,000
Ticket Price$30.00


Income

Current Funds$35,451,874
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$41,081,118
Farm Payroll$1,154,500
Prospect Fees$40,972
Coach$0,000
Games Remaining82
Total Game Expenses$515,568
Projected Expenses$42,276,590
Projected Balance-$6,824,716

Salary Commitment

Year: 2022$42,235,618
Year: 2023$33,206,019
Year: 2024$16,926,358
Year: 2025$9,583,191

Pro Payroll

Mats Zuccarello 8,000,000(2)
Mathew Barzal 3,865,031(2)
Ryan Johansen 3,499,900(3)
Brandon Saad 2,510,000(2)
Ondrej Palat 2,490,000(4)
Erik Gudbranson 2,300,000(4)
Artturi Lehkonen 2,180,982(4)
Sam Bennett 1,759,969(1)
Dmitry Kulikov 1,750,000(1)
Alexander Edler 1,748,000(3)
Jordan Greenway 1,532,209(4)
Casey Cizikas 1,330,000(3)
Patrik Nemeth 1,322,000(2)
Evan Rodrigues 1,250,000(1)
Collin Delia 1,125,000(1)
Devin Shore 976,410(1)
Jordan Oesterle 813,680(1)
Ben Hutton 600,000(4)
Mathieu Joseph 517,630(2)
Sam Montembeault 450,000(1)
Jacob Middleton 400,307(1)
Nathan Walker 360,000(4)
Rem Pitlick 300,000(1)


Farm Payroll

Carter Hart 219,699(3)
Matt Grzelcyk 203,604(3)
Dominik Kubalik 160,123(3)
Zemgus Girgensons 151,841(3)
Sammy Blais 82,822(1)
Filip Gustavsson 65,000(2)
Clark Bishop 50,000(1)
Chase DeLeo 41,411(1)
Benoit-Olivier Groulx 30,000(3)
Alex Turcotte 30,000(4)
Jake Neighbours 30,000(4)
Isaak Phillips 30,000(4)
Brett Seney 30,000(1)
Mason Mctavish 30,000(4)




Minnesota

ArenaXcel Energy Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$84,189,418
Home Games Remaining31
Avg. Attendance20,000
Avg. Revenue/Game$1,440,000
Projected Revenue$44,640,000

Expenses

Pro Payroll$46,754,133
Farm Payroll$468,950
Prospect Fees$122,013
Coach$0,000
Games Remaining66
Total Game Expenses$577,379
Projected Expenses$38,107,028
Projected Balance$90,722,390

Salary Commitment

Year: 2022$47,223,083
Year: 2023$24,537,486
Year: 2024$14,259,633
Year: 2025$5,055,100

Pro Payroll

Alex Ovechkin 9,000,000(2)
Gabriel Landeskog 5,676,550(3)
Darcy Kuemper 5,000,000(1)
Drew Doughty 4,100,000(1)
Dougie Hamilton 3,968,558(1)
William Nylander 3,940,962(1)
Rasmus Dahlin 3,312,883(3)
Jaden Schwartz 2,700,000(4)
Kevin Fiala 2,070,552(1)
Adam Pelech 1,132,075(1)
Teddy Blueger 947,853(2)
Sean Kuraly 879,980(1)
Nick Paul 745,390(1)
Lars Eller 710,000(4)
Brian Dumoulin 700,000(4)
Alex Iafallo 500,000(4)
Caleb Jones 469,330(1)
Stuart Skinner 300,000(2)
Cole Schwindt 300,000(4)
Sam Carrick 300,000(1)


Farm Payroll

Jaycob Megna 115,100(4)
Mike Vecchione 95,100(3)
Seth Griffith 48,750(1)
Jayson Megna 30,000(2)
Kevin Stenlund 30,000(1)
Nils Lundkvist 30,000(3)
Artemi Kniazev 30,000(4)
Aliaksei Protas 30,000(3)
C.J. Smith 30,000(3)
Sheldon Rempal 30,000(3)




Montreal

ArenaBell Centre
Capacity23,000
Ticket Price$28.00


Income

Current Funds$52,358,102
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$44,891,404
Farm Payroll$947,538
Prospect Fees$95,614
Coach$0,000
Games Remaining82
Total Game Expenses$560,178
Projected Expenses$45,934,556
Projected Balance$6,423,546

Salary Commitment

Year: 2022$45,838,942
Year: 2023$32,554,779
Year: 2024$24,933,767
Year: 2025$12,591,656

Pro Payroll

Frederik Andersen 8,074,688(3)
John Klingberg 4,780,000(4)
Cam Atkinson 4,510,000(1)
Marcus Foligno 3,850,000(4)
Ivan Provorov 3,726,994(2)
Patric Hornqvist 3,350,000(1)
Travis Konecny 3,036,810(2)
Matt Benning 2,362,500(1)
Marcus Pettersson 2,222,490(3)
Robby Fabbri 2,063,650(4)
Warren Foegele 1,898,006(4)
Karel Vejmelka 1,504,600(1)
Frederick Gaudreau 900,700(3)
Kailer Yamamoto 810,966(2)
Cam York 300,000(3)
William Borgen 300,000(1)
Joel Farabee 300,000(1)
Matias Maccelli 300,000(3)
Matty Beniers 300,000(3)
Julien Gauthier 300,000(1)


Farm Payroll

Cory Schneider 215,000(1)
Charlie Lindgren 168,750(1)
Markus Nutivaara 149,080(1)
Joel Kiviranta 72,469(3)
Connor Bunnaman 51,764(3)
Rhett Gardner 46,242(2)
Adam Huska 41,411(1)
Zach Sawchenko 41,411(1)
Michael Pezzetta 41,411(1)
Samuel Fagemo 30,000(3)
Sampo Ranta 30,000(3)
Robin Salo 30,000(3)
Joe Veleno 30,000(3)




Nashville

ArenaBridgestone Arena
Capacity20,000
Ticket Price$32.00


Income

Current Funds$47,051,244
Home Games Remaining29
Avg. Attendance20,000
Avg. Revenue/Game$1,536,000
Projected Revenue$44,544,000

Expenses

Pro Payroll$44,357,892
Farm Payroll$442,202
Prospect Fees$92,387
Coach$0,000
Games Remaining56
Total Game Expenses$547,469
Projected Expenses$30,658,280
Projected Balance$60,936,964

Salary Commitment

Year: 2022$44,800,094
Year: 2023$34,879,335
Year: 2024$21,528,899
Year: 2025$4,693,252

Pro Payroll

Brad Marchand 8,300,000(3)
Leon Draisaitl 4,693,252(4)
Brent Burns 4,500,000(1)
Shayne Gostisbehere 3,850,000(2)
Jake Guentzel 3,312,883(2)
Nazem Kadri 3,300,000(3)
Nikita Kucherov 3,276,700(2)
Josh Anderson 3,036,810(3)
Jaccob Slavin 3,000,000(1)
Ilya Mikheyev 1,135,353(2)
Joel Eriksson Ek 1,026,649(1)
Jake Oettinger 950,000(2)
Michael Rasmussen 806,135(3)
Adam Larsson 666,000(3)
Luke Glendening 640,000(2)
Tyler Ennis 500,000(3)
Oliver Kylington 414,110(1)
Kaapo Kahkonen 350,000(1)
Alexandre Texier 300,000(1)
Robert Bortuzzo 300,000(1)


Farm Payroll

Marco Scandella 155,500(2)
Casey Mittelstadt 138,037(3)
Anthony Stolarz 58,666(3)
Mitchell Stephens 30,000(1)
Tobias Bjornfot 30,000(2)
Cam Dineen 30,000(3)




NewJersey

ArenaPrudential Center
Capacity23,000
Ticket Price$30.00


Income

Current Funds$48,290,941
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$38,716,189
Farm Payroll$701,501
Prospect Fees$101,054
Coach$0,000
Games Remaining82
Total Game Expenses$481,936
Projected Expenses$39,518,744
Projected Balance$8,772,197

Salary Commitment

Year: 2022$41,350,200
Year: 2023$16,298,075
Year: 2024$4,650,000
Year: 2025$3,041,595

Pro Payroll

Logan Couture 6,520,000(1)
Justin Faulk 4,750,000(1)
Patrik Laine 4,141,104(1)
Ryan Pulock 3,450,920(2)
Oliver Bjorkstrand 2,981,595(4)
Noah Hanifin 2,801,887(1)
Christian Dvorak 2,457,055(2)
Jake DeBrusk 2,029,141(1)
J.T. Compher 1,932,510(2)
Thomas Greiss 1,600,000(1)
Carson Soucy 1,518,410(2)
Jack Roslovic 1,068,216(1)
Juuse Saros 1,035,276(1)
Logan Stanley 850,000(2)
Tage Thompson 773,010(2)
Eric Robinson 768,405(3)
Ryan Lomberg 750,000(3)
Jonas Siegenthaler 621,170(2)
Kole Sherwood 300,000(1)
Nathan Bastian 300,000(1)


Farm Payroll

Joonas Korpisalo 154,601(1)
Kurtis MacDermid 56,250(1)
Ross Johnston 56,250(1)
Mackenzie MacEachern 49,693(1)
Sam Steel 48,265(1)
Cal Foote 45,000(2)
Brendan Perlini 41,411(1)
Gabriel Carlsson 40,031(1)
Jacob Bernard-Docker 30,000(3)
Alexander True 30,000(1)
Ben Harpur 30,000(3)
Owen Power 30,000(4)
Kent Johnson 30,000(4)
Philip Tomasino 30,000(3)
Riley Stillman 30,000(1)




NYIsles

ArenaNassau Coliseum
Capacity23,000
Ticket Price$28.00


Income

Current Funds$1,434,426
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$27,269,254
Farm Payroll$449,000
Prospect Fees$89,240
Coach$0,000
Games Remaining82
Total Game Expenses$339,116
Projected Expenses$27,807,494
Projected Balance-$26,373,068

Salary Commitment

Year: 2022$27,718,254
Year: 2023$25,258,754
Year: 2024$14,523,754
Year: 2025$5,767,542

Pro Payroll

Mike Hoffman 5,500,000(2)
Jesperi Kotkaniemi 2,838,042(4)
Alexander Radulov 2,700,000(3)
Brendan Gallagher 2,350,000(4)
Andreas Johnsson 2,346,626(3)
Philipp Grubauer 2,200,000(2)
Alex Steeves 1,750,000(1)
Tyler Johnson 1,600,000(2)
Janne Kuokkanen 1,259,586(3)
Aaron Dell 950,000(3)
Loui Eriksson 750,000(3)
Kristians Rubins 400,000(2)
Brayden Pachal 400,000(4)
Ronnie Attard 350,000(3)
Joel Hanley 350,000(2)
Brett Ritchie 325,000(2)
Nicolas Aube-Kubel 300,000(1)
Urho Vaakanainen 300,000(1)
Linus Hogberg 300,000(3)
Jayden Halbgewachs 300,000(2)


Farm Payroll

Jasper Weatherby 79,500(1)
Mark Kastelic 79,500(4)
Valtteri Puustinen 40,000(4)
Brandon Biro 40,000(3)
Michael Houser 30,000(2)
Tanner Kero 30,000(3)
Chase Priskie 30,000(1)
Rasmus Kupari 30,000(2)
Blake Comeau 30,000(4)
Bryce Kindopp 30,000(4)
Mitchell Chaffee 30,000(3)




NYRangers

ArenaMadison Square Garden
Capacity18,000
Ticket Price$25.00


Income

Current Funds$2,163,163
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$37,180,082
Farm Payroll$305,204
Prospect Fees$227,075
Coach$0,000
Games Remaining82
Total Game Expenses$459,907
Projected Expenses$37,712,361
Projected Balance-$35,549,198

Salary Commitment

Year: 2022$37,485,286
Year: 2023$20,579,755
Year: 2024$11,452,210
Year: 2025$0,000

Pro Payroll

Nicklas Backstrom 9,000,000(1)
Taylor Hall 5,450,000(3)
Reilly Smith 3,499,999(2)
Matt Murray 3,450,920(3)
Matt Dumba 3,396,226(1)
Mike Matheson 2,759,434(1)
Anthony Cirelli 2,650,307(2)
Sean Durzi 950,000(3)
Haydn Fleury 897,239(2)
Travis Dermott 891,290(3)
Casey Fitzgerald 550,000(2)
Brett Howden 488,650(1)
Carl Grundstrom 400,307(1)
Martin Frk 395,710(1)
Brett Murray 300,000(2)
Matthew Highmore 300,000(1)
Lucas Johansen 300,000(2)
Michael McNiven 300,000(2)
Dmitri Samorukov 300,000(3)
Mackenzie Entwistle 300,000(2)
Josh Norris 300,000(2)
Trey Fix-Wolansky 300,000(3)


Farm Payroll

Kyle Criscuolo 55,000(1)
Christian Wolanin 50,204(1)
Dakota Joshua 50,000(3)
Lucas Carlsson 30,000(1)
Hunter Drew 30,000(3)
Maxim Mamin 30,000(1)
Kasper Bjorkqvist 30,000(2)
Alexei Toropchenko 30,000(3)




Ottawa

ArenaScotiabank Place
Capacity23,000
Ticket Price$34.00


Income

Current Funds$70,680,115
Home Games Remaining39
Avg. Attendance20,967
Avg. Revenue/Game$1,710,907
Projected Revenue$66,725,373

Expenses

Pro Payroll$46,218,449
Farm Payroll$1,144,726
Prospect Fees$204,620
Coach$0,000
Games Remaining77
Total Game Expenses$580,095
Projected Expenses$44,667,320
Projected Balance$92,738,168

Salary Commitment

Year: 2022$47,363,175
Year: 2023$26,615,364
Year: 2024$14,651,028
Year: 2025$3,842,712

Pro Payroll

Patrice Bergeron 8,320,000(3)
Artemi Panarin 7,200,000(2)
Kris Letang 4,000,000(1)
Cam Fowler 3,505,000(1)
Colton Parayko 3,113,208(1)
Mika Zibanejad 3,028,302(1)
Matt Duchene 2,960,000(1)
Drake Batherson 2,746,933(4)
Dustin Brown 1,999,900(1)
Jesper Bratt 1,898,006(2)
Sergei Bobrovsky 1,600,000(1)
Cody Ceci 1,500,000(2)
Ivan Barbashev 1,242,330(2)
Troy Terry 1,000,770(3)
Brayden McNabb 302,000(4)
Travis Hamonic 302,000(4)
Jordan Martinook 300,000(3)
Michael Raffl 300,000(3)
Colin Blackwell 300,000(1)
Martin Jones 300,000(4)
Trevor Lewis 300,000(3)


Farm Payroll

Joey Daccord 200,000(3)
Adam Lowry 199,990(1)
Artem Zub 172,546(3)
Laurent Brossoit 110,000(4)
Johan Larsson 95,000(3)
Jani Hakanpaa 94,000(2)
Parker Kelly 51,779(4)
Christian Jaros 41,411(1)
Egor Zamula 30,000(3)
Nate Thompson 30,000(3)
Dylan DeMelo 30,000(3)
Shane Pinto 30,000(2)
J-F Berube 30,000(4)
Anton Khudobin 30,000(3)




Philly

ArenaWachovia Center
Capacity23,000
Ticket Price$32.00


Income

Current Funds$64,696,460
Home Games Remaining37
Avg. Attendance22,622
Avg. Revenue/Game$1,737,350
Projected Revenue$64,281,950

Expenses

Pro Payroll$46,779,061
Farm Payroll$692,000
Prospect Fees$184,156
Coach$0,000
Games Remaining75
Total Game Expenses$581,161
Projected Expenses$43,587,089
Projected Balance$85,391,321

Salary Commitment

Year: 2022$47,471,061
Year: 2023$22,691,593
Year: 2024$7,762,998
Year: 2025$3,694,900

Pro Payroll

Victor Hedman 6,550,000(1)
Evander Kane 5,750,000(2)
John Carlson 5,501,713(1)
Jack Campbell 5,100,000(2)
Viktor Arvidsson 3,499,900(4)
Jonathan Huberdeau 3,339,623(1)
Teuvo Teravainen 2,981,595(2)
MacKenzie Weegar 2,243,098(3)
Bryan Rust 1,981,132(1)
Tyler Myers 1,600,000(3)
Andrew Copp 1,573,620(1)
Andrew Mangiapane 1,338,960(1)
Anton Stralman 950,000(1)
Jaroslav Halak 875,000(1)
PE Bellemare 676,000(2)
Noel Acciari 660,000(1)
Barclay Goodrow 638,420(1)
Garnet Hathaway 465,000(1)
Brendan Smith 450,000(1)
Zdeno Chara 305,000(2)
Michael Bunting 300,000(1)


Farm Payroll

Alex Galchenyuk 165,000(4)
Dustin Tokarski 90,000(3)
Leo Komarov 86,000(2)
Louis Domingue 75,000(3)
Cale Fleury 65,000(1)
Nathan Beaulieu 60,000(1)
Alex Biega 31,000(1)
Hendrix Lapierre 30,000(4)
Gabriel Fortier 30,000(3)
Fredrik Karlstrom 30,000(3)
Buddy Robinson 30,000(2)




Arizona

ArenaJobing.com Arena
Capacity20,000
Ticket Price$30.00


Income

Current Funds-$10,549,203
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$38,045,828
Farm Payroll$30,000
Prospect Fees$107,004
Coach$0,000
Games Remaining82
Total Game Expenses$465,644
Projected Expenses$38,182,832
Projected Balance-$48,732,035

Salary Commitment

Year: 2022$38,075,828
Year: 2023$18,480,000
Year: 2024$17,880,000
Year: 2025$9,200,000

Pro Payroll

Ryan Reaves 8,500,000(1)
Jon Lizotte 8,000,000(4)
Carter Rowney 6,800,000(1)
Greg McKegg 5,500,000(3)
Juuso Riikola 1,990,000(1)
Moritz Seider 950,000(3)
Anton Lundell 850,000(3)
Carter Hutton 600,000(3)
Alex Stalock 550,000(1)
Dawson Mercer 450,000(3)
Frederik Gauthier 441,718(1)
Cole Smith 414,110(1)
Bowen Byram 300,000(2)
William Eklund 300,000(4)
Gabriel Vilardi 300,000(1)
Patrick Brown 300,000(2)
Maxime Lajoie 300,000(1)
Isaac Ratcliffe 300,000(3)
Jack Quinn 300,000(4)
Jacob Perreault 300,000(4)
Thomas Bordeleau 300,000(4)
Tyler Lewington 300,000(1)


Farm Payroll

Quinton Byfield 30,000(3)




Pittsburgh

ArenaConsol Energy Center
Capacity22,000
Ticket Price$29.00


Income

Current Funds$60,979,340
Home Games Remaining28
Avg. Attendance22,000
Avg. Revenue/Game$1,531,200
Projected Revenue$42,873,600

Expenses

Pro Payroll$46,262,152
Farm Payroll$4,400,281
Prospect Fees$213,693
Coach$0,000
Games Remaining58
Total Game Expenses$620,441
Projected Expenses$35,985,553
Projected Balance$67,867,387

Salary Commitment

Year: 2022$50,662,433
Year: 2023$39,621,970
Year: 2024$33,755,112
Year: 2025$13,398,300

Pro Payroll

Sidney Crosby 8,019,000(3)
Roman Josi 6,000,000(1)
Blake Wheeler 4,499,000(4)
Cam Talbot 4,450,000(3)
Ryan Getzlaf 4,200,000(4)
Timo Meier 3,312,883(2)
Elias Lindholm 2,745,283(1)
Vladislav Gavrikov 1,932,515(3)
Kevin Shattenkirk 1,748,000(3)
Matt Roy 1,739,260(3)
Anton Forsberg 1,068,700(2)
Nick Foligno 1,000,000(1)
Martin Fehervary 950,000(3)
David Savard 850,000(3)
Tony DeAngelo 690,184(2)
Zach Aston-Reese 690,180(1)
Ryan Carpenter 560,000(4)
Mason Marchment 552,147(2)
Riley Sheahan 350,000(4)
Nic Dowd 305,000(1)
Antoine Roussel 300,000(3)
Jimmy Vesey 300,000(1)


Farm Payroll

Conor Garland 2,733,120(4)
Braden Holtby 249,990(4)
Victor Rask 199,990(4)
Tomas Tatar 160,000(3)
Henri Jokiharju 138,037(3)
Dante Fabbro 132,515(2)
Tyson Jost 110,429(2)
Chris Wideman 55,000(4)
Nick Seeler 50,000(4)
Nikita Zaitsev 40,000(4)
Matt Irwin 40,000(3)
Greg Pateryn 36,000(4)
Andrej Sekera 36,000(4)
Andrew Hammond 36,000(4)
Kevin Connauton 36,000(4)
John Hayden 36,000(4)
Mattias Janmark 35,600(4)
Garret Sparks 35,600(4)
Andrej Sustr 30,000(4)
Daniil Miromanov 30,000(4)
John Moore 30,000(4)
Michal Kempny 30,000(4)
Jujhar Khaira 30,000(4)
Keith Kinkaid 30,000(4)
Carson Meyer 30,000(4)
Kyle Clifford 30,000(3)




SanJose

ArenaHP Pavilion
Capacity22,000
Ticket Price$30.00


Income

Current Funds$87,792,952
Home Games Remaining34
Avg. Attendance21,346
Avg. Revenue/Game$1,536,891
Projected Revenue$52,254,294

Expenses

Pro Payroll$46,531,339
Farm Payroll$332,448
Prospect Fees$112,967
Coach$0,000
Games Remaining69
Total Game Expenses$572,887
Projected Expenses$39,529,220
Projected Balance$100,518,026

Salary Commitment

Year: 2022$46,863,787
Year: 2023$39,083,787
Year: 2024$25,648,118
Year: 2025$12,199,900

Pro Payroll

Auston Matthews 6,423,681(2)
Mitch Marner 6,014,540(2)
David Pastrnak 4,601,227(3)
Linus Ullmark 4,100,000(4)
Sam Reinhart 3,588,957(3)
Mark Giordano 3,500,000(1)
Ryan Strome 2,850,000(4)
Alex Goligoski 2,750,000(4)
Jeff Carter 2,499,900(4)
Kyle Okposo 2,100,000(1)
Erik Cernak 2,036,040(3)
Anthony Duclair 1,476,994(3)
Paul Stastny 1,115,000(3)
Cale Makar 950,000(1)
Ian Cole 900,000(1)
Andrew Cogliano 425,000(2)
Keith Yandle 300,000(3)
Wade Allison 300,000(2)
Timothy Liljegren 300,000(1)
Craig Anderson 300,000(3)


Farm Payroll

Darren Helm 150,000(2)
Dennis Cholowski 62,117(2)
Lias Andersson 60,331(2)
Connor Dewar 30,000(3)
Henrik Borgstrom 30,000(1)




StLouis

ArenaScottrade Center
Capacity23,000
Ticket Price$38.00


Income

Current Funds$50,406,695
Home Games Remaining38
Avg. Attendance16,014
Avg. Revenue/Game$1,460,538
Projected Revenue$55,500,444

Expenses

Pro Payroll$46,578,276
Farm Payroll$1,439,853
Prospect Fees$231,138
Coach$0,000
Games Remaining76
Total Game Expenses$588,406
Projected Expenses$44,718,833
Projected Balance$61,188,306

Salary Commitment

Year: 2022$48,018,129
Year: 2023$24,887,154
Year: 2024$20,919,470
Year: 2025$1,878,910

Pro Payroll

Alex Pietrangelo 8,275,000(3)
Connor McDavid 7,075,472(1)
Brayden Schenn 4,475,560(3)
Jamie Oleksiak 3,500,000(1)
Shea Theodore 2,943,396(1)
Phillip Danault 2,128,067(1)
Ben Chiarot 2,100,000(3)
Joe Pavelski 2,000,000(1)
Jean-Gabriel Pageau 1,880,000(3)
Jon Marchessault 1,733,730(2)
Luke Schenn 1,500,000(3)
Ryan Hartman 1,102,590(1)
Charlie Coyle 1,100,000(2)
Nick Ritchie 1,093,833(1)
Calvin de Haan 1,000,000(1)
Joel Armia 901,000(4)
Jonathan Quick 750,000(3)
Nick Suzuki 750,000(1)
Nick Holden 500,000(4)
Tanner Jeannot 441,718(2)
Logan Thompson 427,910(4)
Zach Whitecloud 300,000(1)
Kieffer Bellows 300,000(1)
Marcus Johansson 300,000(2)


Farm Payroll

Joel Edmundson 170,000(1)
Blake Lizotte 111,111(1)
Ilya Samsonov 95,000(1)
Robert Hagg 88,344(1)
Brett Kulak 77,830(1)
Mark Borowiecki 75,000(2)
Wayne Simmonds 70,000(2)
Dylan Gambrell 60,736(1)
Jan Rutta 60,000(1)
Jarred Tinordi 57,850(2)
Viktor Lodin 57,285(2)
Jacob Bryson 51,074(1)
Sam Gagner 50,200(1)
T.J. Tynan 50,000(4)
Dylan Coghlan 42,101(2)
Corey Schueneman 41,411(1)
Rafael Harvey-Pinard 41,411(1)
Nicolas Deslauriers 30,500(1)
Lukas Vejdemo 30,000(1)
Cayden Primeau 30,000(2)
Connor Mackey 30,000(1)
Noah Juulsen 30,000(3)
Adam Ruzicka 30,000(2)
Sean Day 30,000(3)
Paul Byron 30,000(2)




TampaBay

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


Income

Current Funds$64,285,336
Home Games Remaining38
Avg. Attendance20,000
Avg. Revenue/Game$1,440,000
Projected Revenue$54,720,000

Expenses

Pro Payroll$45,204,134
Farm Payroll$210,000
Prospect Fees$88,930
Coach$0,000
Games Remaining75
Total Game Expenses$554,915
Projected Expenses$41,618,656
Projected Balance$77,386,680

Salary Commitment

Year: 2022$45,414,134
Year: 2023$31,942,153
Year: 2024$31,012,153
Year: 2025$9,512,454

Pro Payroll

Steven Stamkos 9,000,000(1)
Vladimir Tarasenko 5,200,000(3)
Torey Krug 5,100,000(3)
Miro Heiskanen 4,665,644(4)
Nino Niederreiter 3,461,540(3)
Filip Hronek 3,036,810(4)
Alex Killorn 3,000,000(3)
Tristan Jarry 2,415,644(3)
Jordan Kyrou 1,932,515(3)
Brandon Montour 1,750,000(4)
Andreas Athanasiou 1,591,981(1)
Michael Del Zotto 1,050,000(1)
Filip Zadina 300,000(1)
Jack Hughes 300,000(1)
Nicolas Beaudin 300,000(2)
Alexis Lafreniere 300,000(2)
Justus Annunen 300,000(3)
Yakov Trenin 300,000(1)
Kristian Vesalainen 300,000(1)
Gustav Lindstrom 300,000(1)
Barrett Hayton 300,000(1)
Zac Jones 300,000(2)


Farm Payroll

Brayden Tracey 30,000(4)
Tyce Thompson 30,000(2)
Cody Glass 30,000(1)
Cameron Hillis 30,000(3)
Nathan Smith 30,000(3)
Kaedan Korczak 30,000(4)
Jake Leschyshyn 30,000(3)




Toronto

ArenaAir Canada Centre
Capacity23,000
Ticket Price$23.00


Income

Current Funds$9,818,484
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$30,455,637
Farm Payroll$983,516
Prospect Fees$381,257
Coach$0,000
Games Remaining82
Total Game Expenses$388,054
Projected Expenses$31,820,410
Projected Balance-$22,001,926

Salary Commitment

Year: 2022$31,439,153
Year: 2023$21,604,471
Year: 2024$13,420,667
Year: 2025$4,455,448

Pro Payroll

Ryan Suter 4,760,000(3)
Rasmus Ristolainen 3,726,994(2)
Jonathan Drouin 3,036,810(2)
Ryan Murray 2,836,085(1)
Kevin Labanc 2,608,900(3)
John Marino 2,429,448(4)
Richard Panik 1,810,000(1)
Jordie Benn 1,760,000(1)
Denis Gurianov 1,407,980(1)
Milan Lucic 955,000(4)
Braden Schneider 550,000(3)
Nils Hoglander 550,000(2)
Karson Kuhlman 500,000(1)
Gerry Mayhew 455,000(4)
Mark Jankowski 455,000(4)
Tim Stutzle 450,000(2)
Seth Jarvis 450,000(3)
Thomas Hodges 414,110(1)
Steven Lorentz 400,310(1)
Morgan Geekie 300,000(1)
Ivan Prosvetov 300,000(2)
Arthur Kaliyev 300,000(3)


Farm Payroll

Miles Wood 155,660(1)
Sean Walker 146,319(3)
Justin Bailey 51,764(1)
Dakota Mermis 48,313(1)
Nick Blankenburg 45,552(1)
Vladimir Tkachev 45,500(4)
Kris Russell 45,500(4)
Ben McCartney 44,908(1)
Drake Caggiula 40,000(4)
Cole Perfetti 30,000(3)
Bobby Brink 30,000(3)
Jaret Anderson-Dolan 30,000(1)
Pavel Dorofeyev 30,000(3)
Nicholas Abruzzese 30,000(3)
Marco Rossi 30,000(4)
Liam Foudy 30,000(2)
Joey Keane 30,000(2)
Guillaume Brisebois 30,000(2)
Jeremy Davies 30,000(1)
Drew O'Connor 30,000(2)
Nicholas Robertson 30,000(3)




Vancouver

ArenaRogers Arena
Capacity23,000
Ticket Price$25.00


Income

Current Funds$57,694,316
Home Games Remaining38
Avg. Attendance23,000
Avg. Revenue/Game$1,380,000
Projected Revenue$52,440,000

Expenses

Pro Payroll$46,796,531
Farm Payroll$1,968,113
Prospect Fees$78,262
Coach$0,000
Games Remaining74
Total Game Expenses$595,645
Projected Expenses$44,077,744
Projected Balance$66,056,572

Salary Commitment

Year: 2022$48,764,644
Year: 2023$33,654,666
Year: 2024$18,281,313
Year: 2025$10,397,110

Pro Payroll

Quinn Hughes 4,334,356(4)
Elias Pettersson 4,058,282(3)
Mark Scheifele 3,381,902(2)
Pavel Buchnevich 3,202,454(4)
Bo Horvat 3,036,810(2)
Tom Wilson 2,924,528(1)
J.T. Miller 2,898,773(2)
Hampus Lindholm 2,874,233(1)
Jordan Staal 2,750,000(2)
Charlie McAvoy 2,705,521(1)
Semyon Varlamov 2,500,000(4)
Roope Hintz 2,174,080(3)
Ryan McDonagh 2,100,000(1)
Nikita Zadorov 2,070,552(1)
Valeri Nichushkin 1,725,460(2)
Corey Perry 1,250,000(3)
Tyler Motte 845,470(2)
Jason Spezza 700,000(1)
Joe Thornton 500,000(2)
Ville Husso 414,110(1)
Noah Dobson 350,000(1)


Farm Payroll

Nikolaj Ehlers 339,623(1)
Robin Lehner 250,000(1)
Chandler Stephenson 151,841(3)
Danton Heinen 144,939(2)
Erik Gustafsson 100,000(4)
Michael Stone 100,000(1)
Troy Stecher 100,000(3)
Marc Staal 65,000(4)
Logan O'Connor 60,000(1)
Calvin Pickard 60,000(3)
Matt Luff 60,000(1)
Justin Danforth 45,300(4)
Michael Dal Colle 41,411(1)
Alexander Barabanov 30,000(2)
Nick Merkley 30,000(1)
Adam Brooks 30,000(1)
Alex Lyon 30,000(4)
Jesper Boqvist 30,000(1)
Pheonix Copley 30,000(4)
Magnus Hellberg 30,000(4)
Jonas Rondbjerg 30,000(3)
Markus Niemelainen 30,000(3)
Nicolas Meloche 30,000(2)
Maxime Lagace 30,000(4)
Chris Driedger 30,000(2)
Nikita Okhotiuk 30,000(3)
David Gustafsson 30,000(1)
Harri Sateri 30,000(4)




Washington

ArenaVerizon Center
Capacity22,000
Ticket Price$27.00


Income

Current Funds$106,953,613
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$32,724,199
Farm Payroll$1,123,759
Prospect Fees$184,798
Coach$0,000
Games Remaining82
Total Game Expenses$415,034
Projected Expenses$34,032,756
Projected Balance$72,920,857

Salary Commitment

Year: 2022$33,847,958
Year: 2023$25,871,286
Year: 2024$19,534,771
Year: 2025$5,413,865

Pro Payroll

Tuukka Rask 4,500,000(3)
Sean Monahan 4,399,923(3)
Brayden Point 3,726,994(1)
Neal Pionk 3,243,865(4)
Colin White 2,622,700(3)
Radko Gudas 2,499,000(2)
Oskar Sundqvist 1,518,405(2)
Stefan Noesen 1,350,000(4)
Colton White 1,111,111(1)
Cedric Paquette 900,000(1)
Brendan Lemieux 855,828(1)
Eeli Tolvanen 800,613(3)
Connor Clifton 705,000(2)
Matt Kiersted 512,540(1)
Jonas Johansson 414,110(1)
Mathieu Olivier 414,110(2)
Jeffrey Viel 400,000(3)
Cole Sillinger 350,000(3)
Victor Soderstrom 300,000(3)
Jack Ahcan 300,000(2)
Vasili Podkolzin 300,000(3)
Bokondji Imama 300,000(4)
Ville Heinola 300,000(2)
Liam O'Brien 300,000(4)
Cole Caufield 300,000(2)
Johnathan Kovacevic 300,000(2)


Farm Payroll

Zac Dalpe 327,670(3)
Sven Baertschi 238,200(1)
Brett Connolly 100,500(1)
Gemel Smith 65,625(1)
Marian Studenic 51,764(1)
Paul Cotter 35,000(4)
Ben Jones 35,000(4)
Hudson Fasching 30,000(4)
Yegor Chinakhov 30,000(3)
Adam Raska 30,000(4)
Jesper Froden 30,000(3)
Declan Chisholm 30,000(3)
Joe Snively 30,000(4)
Hayden Hodgson 30,000(4)
Dmitrij Jaskin 30,000(3)
Alex Belzile 30,000(4)




Winnipeg

ArenaMTS Centre
Capacity23,000
Ticket Price$27.00


Income

Current Funds$22,603,354
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$43,629,119
Farm Payroll$150,000
Prospect Fees$311,159
Coach$0,000
Games Remaining82
Total Game Expenses$537,686
Projected Expenses$44,090,278
Projected Balance-$21,486,924

Salary Commitment

Year: 2022$43,779,119
Year: 2023$35,355,814
Year: 2024$16,644,052
Year: 2025$7,293,804

Pro Payroll

Damon Severson 5,000,000(4)
Sebastian Aho 4,667,853(2)
Thomas Chabot 4,417,178(3)
Nico Hischier 4,003,070(3)
Kyle Connor 3,943,909(2)
Blake Coleman 3,890,000(2)
Mikko Koskinen 2,310,000(1)
Brandon Carlo 2,263,804(4)
Olli Maatta 2,254,601(1)
Craig Smith 2,100,000(2)
Brock McGinn 2,000,000(2)
Luke Kunin 1,269,930(1)
Ondrej Kase 1,103,774(1)
Logan Shaw 900,000(2)
Derick Brassard 855,000(1)
K'Andre Miller 850,000(2)
Jesse Ylonen 300,000(2)
Peyton Krebs 300,000(3)
A.J. Greer 300,000(3)
Conor Timmins 300,000(1)
Lukas Dostal 300,000(3)
Dillon Heatherington 300,000(1)


Farm Payroll

Aleksi Heponiemi 30,000(2)
Martin Kaut 30,000(2)
Jordan Harris 30,000(3)
Zachary Senyshyn 30,000(1)
Hugo Alnefelt 30,000(4)




Seattle

ArenaClimate Pledge Arena
Capacity18,000
Ticket Price$25.00


Income

Current Funds$17,106,178
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$41,561,684
Farm Payroll$627,195
Prospect Fees$35,510
Coach$0,000
Games Remaining82
Total Game Expenses$514,932
Projected Expenses$42,224,389
Projected Balance-$25,118,211

Salary Commitment

Year: 2022$42,188,879
Year: 2023$32,738,674
Year: 2024$14,392,259
Year: 2025$8,740,000

Pro Payroll

John Tavares 7,714,286(2)
Claude Giroux 6,850,100(1)
Johnny Gaudreau 6,100,000(4)
Mike Smith 4,000,000(2)
Alex Tuch 2,622,699(3)
Jakob Chychrun 2,539,877(2)
Jake McCabe 1,770,000(4)
Justin Holl 1,351,000(2)
Dillon Dube 1,269,940(3)
Lawson Crouse 1,058,282(2)
Kevin Rooney 700,000(4)
Josh Brown 682,500(1)
Curtis Lazar 667,970(2)
Derek Forbort 650,000(3)
Ilya Lyubushkin 648,773(1)
Christian Fischer 552,147(1)
Nicolas Roy 414,110(1)
Josh Leivo 370,000(3)
Matt Martin 350,000(3)
Scott Wedgewood 350,000(3)
Dylan Cozens 300,000(2)
Mattias Samuelsson 300,000(2)
Ukko-Pekka Luukkonen 300,000(2)


Farm Payroll

Petr Mrazek 231,164(1)
Malcolm Subban 75,000(2)
Tomas Nosek 75,000(4)
Jordan Gross 41,411(1)
Kyle Burroughs 40,000(2)
Kyle Rau 39,620(3)
Michael Eyssimont 35,000(4)
JJ Peterka 30,000(4)
Sebastian Aho (D) 30,000(1)
Scott Sabourin 30,000(4)