shl11PLF Team Finances

Financial Report

(As of Thursday, Jun 24 2021)

Boston

Arena	TD Banknorth Garden
Capacity	20,000
Ticket Price	$32.00

Income

Current Funds $53,301,704

Home Games Remaining 36

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $38,255,880

Farm Payroll $385,000

Prospect Fees $178,763

Coach $50,000

Games Remaining 70

Total Game Expenses $474,020

Projected Expenses $33,181,403

Projected Balance $20,120,301

Salary Commitment

Year: 2020 $38,640,880

Year: 2021 $27,990,760

Year: 2022 $20,539,540

Year: 2023 $3,152,500

Pro Payroll

Alex Ovechkin 8,000,000(3)

Dylan Larkin 3,864,000(2)

Jacob Trouba 2,784,000(1)

Ryan Nugent-Hopkins 2,719,040(3)

Chris Kreider 2,451,120(1)

Justin Williams 2,160,000(1)

Colton Parayko 2,088,000(3)

Craig Anderson 1,672,000(3)

Anders Nilsson 1,500,000(1)

Brandon Carlo 1,160,000(4)

Micheal Ferland 1,120,000(2)

Pavel Buchnevich 1,036,000(3)

Bobby Ryan 920,000(1)

Ryan Graves 900,000(2)

Dylan DeMelo 899,000(3)

Vince Dunn 800,000(1)

Christian Dvorak 783,000(4)

Nick Schmaltz 739,500(4)

Sven Baertschi 672,220(2)

Jimmy Vesey 448,000(3)

Devin Shore 435,000(4)

Tyler Motte 405,000(2)

Nicolas Aube-Kubel 350,000(3)

Connor Clifton 350,000(2)

Farm Payroll

Urho Vaakanainen 35,000(3)

Jansen Harkins 35,000(3)

Anton Wedin 35,000(2)

Tyler Graovac 35,000(4)

Daniel Sprong 35,000(2)

Otto Koivula 35,000(3)

Christoffer Ehn 35,000(2)

Dmytro Timashov 35,000(3)

Nicholas Merkley 35,000(3)

Kyle Capobianco 35,000(2)

Anders Bjork 35,000(1)

Toronto

Arena	Air Canada Centre
Capacity	20,000
Ticket Price	$44.00

Income

Current Funds $24,702,375

Home Games Remaining 35

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $41,664,760

Farm Payroll $475,200

Prospect Fees $75,710

Coach $50,002

Games Remaining 69

Total Game Expenses $515,435

Projected Expenses $35,565,017

Projected Balance -$10,862,642

Salary Commitment

Year: 2020 $42,139,960

Year: 2021 $33,945,920

Year: 2022 $16,296,200

Year: 2023 $2,939,200

Pro Payroll

Sidney Crosby 8,000,000(2)

John Carlson 6,624,000(3)

Gabriel Landeskog 5,199,040(2)

Sean Couturier 3,179,680(2)

Jake Muzzin 2,992,000(3)

Mitch Marner 2,784,000(4)

Robin Lehner 2,284,240(1)

Jaccob Slavin 1,827,000(3)

Brent Seabrook 1,200,000(1)

Elvis Merzlikins 1,000,000(3)

Leo Komarov 925,000(1)

Wayne Simmonds 814,000(3)

Jordie Benn 800,000(1)

Mark Pysyk 766,800(1)

Luke Glendening 736,000(2)

Alex DeBrincat 700,000(1)

Tom Wilson 667,000(1)

Chris Wagner 420,000(1)

Carl Soderberg 396,000(1)

Ryan Reaves 350,000(2)

Farm Payroll

Dominik Kubalik 80,000(2)

Adam Boqvist 60,000(3)

Jonas Johansson 50,000(4)

Rasmus Sandin 40,000(3)

Jimmy Howard 35,200(4)

Joe Hicketts 35,000(2)

Alexander True 35,000(1)

Rudolfs Balcers 35,000(2)

Carter Verhaeghe 35,000(2)

Alexander Volkov 35,000(4)

Eetu Luostarinen 35,000(4)

Ottawa

Arena	Scotiabank Place
Capacity	20,000
Ticket Price	$29.00

Income

Current Funds $21,245,911

Home Games Remaining 41

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $26,049,180

Farm Payroll $394,700

Prospect Fees $48,830

Coach $50,020

Games Remaining 82

Total Game Expenses $323,692

Projected Expenses $26,542,730

Projected Balance -$5,296,819

Salary Commitment

Year: 2020 $26,443,880

Year: 2021 $22,427,880

Year: 2022 $8,392,940

Year: 2023 $113,500

Pro Payroll

Sergei Bobrovsky 4,180,000(3)

Alex Steen 2,288,000(2)

Brenden Dillon 2,160,000(2)

Juuse Saros 2,160,000(2)

Nino Niederreiter 1,878,240(2)

Alexander Radulov 1,440,000(2)

Matt Roy 1,309,500(2)

Cody Ceci 1,124,480(3)

Ryan Murray 1,019,760(3)

Filip Hronek 1,000,000(2)

Jason Demers 960,000(2)

Cody Eakin 956,480(1)

Riley Sheahan 916,400(1)

Milan Lucic 880,000(3)

Kyle Clifford 729,120(1)

Jake Debrusk 700,000(1)

Calle Jarnkrok 609,000(1)

Jared McCann 609,000(3)

Joakim Nordstrom 429,200(2)

Max Comtois 350,000(2)

Yakov Trenin 350,000(3)

Farm Payroll

Dennis Cholowski 60,000(2)

Denis Malgin 43,500(4)

Stefan Noesen 42,000(3)

Nick Seeler 39,200(3)

Conor Timmins 35,000(4)

Niko Mikkola 35,000(3)

Valentin Zykov 35,000(1)

Tage Thompson 35,000(1)

Keith Kinkaid 35,000(1)

Kale Clague 35,000(4)

Montreal

Arena	Centre Bell
Capacity	20,000
Ticket Price	$25.00

Income

Current Funds $23,036,376

Home Games Remaining 41

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $18,289,200

Farm Payroll $0,000

Prospect Fees $181,710

Coach $50,000

Games Remaining 82

Total Game Expenses $225,865

Projected Expenses $18,520,910

Projected Balance $4,515,466

Salary Commitment

Year: 2020 $18,289,200

Year: 2021 $10,941,600

Year: 2022 $3,422,000

Year: 2023 $1,400,000

Pro Payroll

Mats Zuccarello 3,496,000(2)

Mike Smith 2,600,000(1)

Derick Brassard 1,980,000(2)

Andy Greene 1,672,000(3)

Christian Folin 952,000(1)

Cory Conacher 800,000(1)

Anthony Stolarz 600,000(1)

Carl Gunnarsson 533,600(2)

Brad Hunt 533,600(1)

J.T. Compher 432,000(2)

Daniel Carr 420,000(1)

Jean-Sebastien Dea 392,000(1)

Kiefer Sherwood 378,000(2)

Carl Dahlstrom 350,000(1)

Dakota Mermis 350,000(1)

Ryan Poehling 350,000(3)

David Kase 350,000(4)

Dale Weise 350,000(1)

Karl Alzner 350,000(4)

Logan Brown 350,000(2)

Warren Foegele 350,000(2)

Logan Shaw 350,000(4)

Morgan Geekie 350,000(4)

Farm Payroll

Buffalo

Arena	HSBC Arena
Capacity	20,000
Ticket Price	$49.00

Income

Current Funds $122,751,355

Home Games Remaining 32

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $41,982,920

Farm Payroll $390,000

Prospect Fees $147,826

Coach $50,020

Games Remaining 65

Total Game Expenses $519,156

Projected Expenses $33,745,119

Projected Balance $89,006,236

Salary Commitment

Year: 2020 $42,372,920

Year: 2021 $18,402,240

Year: 2022 $11,775,320

Year: 2023 $772,000

Pro Payroll

Max Pacioretty 6,000,000(1)

Jaroslav Halak 4,250,000(1)

Alexander Edler 3,910,000(1)

Jack Eichel 3,625,000(3)

Mark Giordano 2,992,000(2)

Matt Niskanen 2,992,000(1)

Mikko Rantanen 2,520,000(3)

Darnell Nurse 2,128,000(2)

Johnny Gaudreau 1,986,320(3)

Zdeno Chara 1,900,000(1)

Kyle Palmieri 1,863,680(1)

Tyler Toffoli 1,361,920(2)

Phillip Danault 1,073,000(3)

Cale Makar 1,000,000(3)

Pierre-Luc Dubois 1,000,000(1)

Ilya Kovalchuk 851,000(1)

Blake Coleman 714,000(1)

Justin Abdelkader 414,000(3)

Brad Richardson 352,000(4)

Pavel Francouz 350,000(3)

Jesper Bratt 350,000(1)

Martin Fehervary 350,000(4)

Farm Payroll

Jesperi Kotkaniemi 40,000(2)

Oliver Wahlstrom 35,000(4)

Tyson Jost 35,000(1)

Noah Gregor 35,000(3)

Trent Frederic 35,000(2)

Drake Batherson 35,000(2)

Jack Roslovic 35,000(1)

Filip Chlapik 35,000(1)

Beck Malenstyn 35,000(4)

Jay Beagle 35,000(1)

Sam Steel 35,000(2)

TampaBay

Arena	St. Pete Times Forum
Capacity	20,000
Ticket Price	$32.00

Income

Current Funds $11,418,232

Home Games Remaining 41

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $23,185,920

Farm Payroll $626,600

Prospect Fees $82,700

Coach $50,002

Games Remaining 82

Total Game Expenses $292,015

Projected Expenses $23,945,222

Projected Balance -$12,526,990

Salary Commitment

Year: 2020 $23,812,520

Year: 2021 $13,069,560

Year: 2022 $5,138,300

Year: 2023 $3,047,000

Pro Payroll

Erik Gustafsson 2,772,000(2)

Matt Murray 2,430,000(1)

Josh Manson 2,254,560(1)

Henrik Lundqvist 2,070,000(2)

Justin Braun 1,500,000(1)

Curtis McElhinney 1,320,000(4)

Jake McCabe 1,160,000(3)

Tyler Johnson 925,000(1)

Carter Hutton 880,000(4)

Bryan Little 851,000(1)

Connor Brown 812,000(4)

Henri Jokiharju 700,000(2)

PE Bellemare 700,000(1)

Trevor van Riemsdyk 588,000(1)

Michael Frolik 580,000(1)

Josh Archibald 451,360(2)

Martin Frk 392,000(3)

Zach Aston-Reese 350,000(1)

Alex Iafallo 350,000(1)

Paul Carey 350,000(2)

Par Lindholm 350,000(2)

Robert Thomas 350,000(2)

Dominik Kahun 350,000(2)

Conor Garland 350,000(2)

Robby Fabbri 350,000(3)

Farm Payroll

Jonathan Ericsson 88,800(1)

Fredrik Claesson 72,800(2)

John Gilmour 66,700(3)

Jan Rutta 50,000(1)

Charlie Lindgren 42,000(3)

Joel Hanley 40,600(1)

Joseph Blandisi 40,600(3)

Frederik Gauthier 40,500(2)

Noah Dobson 40,000(3)

Brian Gibbons 39,600(2)

Alexandre Carrier 35,000(1)

Lucas Carlsson 35,000(4)

Zach Trotman 35,000(2)

Florida

Arena	BankAtlantic Center
Capacity	20,000
Ticket Price	$40.00

Income

Current Funds $55,059,754

Home Games Remaining 37

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $39,984,806

Farm Payroll $203,280

Prospect Fees $56,670

Coach $50,020

Games Remaining 75

Total Game Expenses $491,400

Projected Expenses $36,854,978

Projected Balance $18,204,776

Salary Commitment

Year: 2020 $40,188,086

Year: 2021 $24,258,006

Year: 2022 $16,907,006

Year: 2023 $7,283,806

Pro Payroll

John Tavares 5,261,806(4)

Tuukka Rask 4,370,000(1)

Drew Doughty 3,740,000(3)

Ryan Getzlaf 3,128,000(3)

Leon Draisaitl 2,407,000(2)

Mikael Backlund 2,392,000(2)

Aleksander Barkov 2,378,000(1)

Keith Yandle 2,288,000(1)

Eric Staal 2,160,000(2)

Rasmus Ristolainen 2,146,000(1)

Brayden Point 2,016,000(3)

Jack Johnson 1,748,000(1)

Alec Martinez 1,672,000(4)

Elias Lindholm 1,334,000(1)

Brian Boyle 1,152,000(1)

Greg McKegg 392,000(2)

Quinn Hughes 350,000(3)

Anton Forsberg 350,000(4)

Gabriel Vilardi 350,000(3)

Aaron Ness 350,000(1)

Farm Payroll

Anton Lindholm 52,080(1)

Andy Andreoff 42,000(1)

Steven Fogarty 39,200(3)

Brendan Leipsic 35,000(1)

Gerald Mayhew 35,000(1)

NewJersey

Arena	Prudential Center
Capacity	20,000
Ticket Price	$29.00

Income

Current Funds $16,678,889

Home Games Remaining 36

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $38,545,871

Farm Payroll $140,000

Prospect Fees $33,380

Coach $50,001

Games Remaining 73

Total Game Expenses $472,796

Projected Expenses $34,514,090

Projected Balance -$17,835,201

Salary Commitment

Year: 2020 $38,685,871

Year: 2021 $33,619,271

Year: 2022 $23,061,651

Year: 2023 $1,566,488

Pro Payroll

Patrice Bergeron 6,621,014(3)

Carey Price 4,652,180(2)

Tomas Tatar 3,128,000(3)

Logan Couture 3,041,149(3)

Jordan Staal 2,992,000(3)

Jakob Silfverberg 2,070,000(3)

Noah Hanifin 1,508,000(3)

Phil Kessel 1,440,000(2)

Nick Holden 1,320,000(2)

Ben Chiarot 1,314,600(1)

Lars Eller 1,056,000(3)

Joel Edmundson 1,044,000(3)

Anthony Bitetto 1,000,000(1)

Tanner Pearson 951,440(2)

Jonathan Bernier 920,000(2)

Frans Nielsen 888,000(1)

Vladislav Namestnikov 812,000(2)

Erik Haula 812,000(1)

Radim Simek 704,000(4)

Jesper Fast 667,000(1)

Brock McGinn 512,488(4)

Justin Holl 392,000(2)

Nathan Gerbe 350,000(4)

Thomas Chabot 350,000(1)

Farm Payroll

Chad Ruhwedel 35,000(1)

Andrew Ladd 35,000(2)

Ben Street 35,000(2)

Adam Brooks 35,000(3)

Rangers

Arena	Madison Square Garden
Capacity	20,000
Ticket Price	$29.00

Income

Current Funds $36,716,517

Home Games Remaining 41

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $20,292,552

Farm Payroll $70,000

Prospect Fees $183,720

Coach $50,001

Games Remaining 82

Total Game Expenses $251,174

Projected Expenses $20,596,273

Projected Balance $16,120,244

Salary Commitment

Year: 2020 $20,362,552

Year: 2021 $14,707,712

Year: 2022 $8,838,352

Year: 2023 $5,099,120

Pro Payroll

Cory Schneider 3,623,840(1)

Ryan Johansen 2,852,640(2)

Kyle Connor 2,324,000(3)

Matthew Tkachuk 2,262,000(4)

Luca Sbisa 1,056,000(4)

Nathan Beaulieu 1,028,720(2)

Valtteri Filppula 768,000(1)

Scott Harrington 673,232(3)

Pavel Zacha 667,000(4)

Alex Lyon 588,000(2)

Brandon Pirri 493,000(1)

Brendan Gaunce 414,120(4)

Pontus Aberg 392,000(3)

German Rubtsov 350,000(4)

Michael Sgarbossa 350,000(4)

Martin Necas 350,000(2)

Jordan Kyrou 350,000(2)

Max Jones 350,000(2)

Jake Bischoff 350,000(1)

Colton White 350,000(3)

Samuel Morin 350,000(1)

Henrik Borgstrom 350,000(2)

Farm Payroll

Dalton Prout 35,000(1)

C.J. Suess 35,000(1)

Islanders

Arena	Nassau Coliseum
Capacity	20,000
Ticket Price	$39.00

Income

Current Funds $14,264,738

Home Games Remaining 39

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $39,313,908

Farm Payroll $145,600

Prospect Fees $73,988

Coach $50,002

Games Remaining 78

Total Game Expenses $482,726

Projected Expenses $37,652,596

Projected Balance -$23,387,858

Salary Commitment

Year: 2020 $39,459,508

Year: 2021 $21,532,228

Year: 2022 $18,690,508

Year: 2023 $5,872,828

Pro Payroll

Dougie Hamilton 5,201,280(3)

Mark Scheifele 4,026,400(3)

Anders Lee 3,000,000(1)

Cam Talbot 2,992,000(4)

Semyon Varlamov 2,880,000(1)

Torey Krug 2,552,000(1)

Patric Hornqvist 2,392,000(1)

Reilly Smith 2,345,280(1)

Jamie Oleksiak 2,181,760(2)

Morgan Rielly 2,088,000(1)

Mike Hoffman 1,980,000(3)

Kevin Fiala 1,540,000(3)

Sean Walker 1,406,500(4)

Evgenii Dadonov 1,200,000(1)

Oskar Sundqvist 752,840(4)

Andrew Copp 686,488(4)

Brett Connolly 619,360(2)

Scott Laughton 420,000(1)

Dylan Strome 350,000(1)

Korbinian Holzer 350,000(1)

Mikhail Sergachev 350,000(1)

Farm Payroll

Anton Blidh 40,600(2)

Jack Studnicka 35,000(4)

Egor Korshkov 35,000(3)

Jack Hughes 35,000(3)

Philly

Arena	Wachovia Center
Capacity	20,000
Ticket Price	$36.00

Income

Current Funds $94,740,414

Home Games Remaining 39

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $40,926,845

Farm Payroll $210,000

Prospect Fees $92,750

Coach $50,020

Games Remaining 78

Total Game Expenses $503,410

Projected Expenses $39,265,975

Projected Balance $55,474,439

Salary Commitment

Year: 2020 $41,136,845

Year: 2021 $22,176,065

Year: 2022 $16,172,825

Year: 2023 $4,180,000

Pro Payroll

Taylor Hall 5,734,400(1)

Blake Wheeler 4,768,180(1)

Alex Pietrangelo 4,567,825(3)

Claude Giroux 4,180,000(3)

Jakub Voracek 2,880,000(1)

Cam Fowler 2,755,200(1)

Sebastian Aho 2,552,000(4)

Ian Cole 1,980,000(3)

Hampus Lindholm 1,885,000(1)

Craig Smith 1,380,000(2)

Jake Virtanen 1,160,000(3)

Erik Cernak 1,000,000(2)

MacKenzie Blackwood 1,000,000(2)

Justin Schultz 814,000(4)

T.J. Brodie 814,000(4)

Jean-Gabriel Pageau 800,240(2)

Jason Spezza 768,000(2)

Roope Hintz 600,000(2)

Chris Tierney 588,000(1)

Chris Driedger 350,000(1)

Jordan Greenway 350,000(2)

Farm Payroll

Carl Grundstrom 35,000(2)

Rasmus Asplund 35,000(3)

Nicolas Roy 35,000(2)

Brett Howden 35,000(2)

Morgan Frost 35,000(3)

Ryan MacInnis 35,000(3)

Pittsburgh

Arena	Mellon Arena
Capacity	20,000
Ticket Price	$34.00

Income

Current Funds $7,088,386

Home Games Remaining 39

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $39,660,380

Farm Payroll $467,600

Prospect Fees $243,957

Coach $50,001

Games Remaining 78

Total Game Expenses $492,950

Projected Expenses $38,450,136

Projected Balance -$31,361,750

Salary Commitment

Year: 2020 $40,127,980

Year: 2021 $17,348,020

Year: 2022 $7,826,100

Year: 2023 $70,000

Pro Payroll

Shea Weber 4,922,000(3)

Matt Duchene 3,856,160(1)

Erik Johnson 3,340,000(2)

Johnny Boychuk 3,000,000(1)

David Perron 3,000,000(1)

David Savard 2,600,000(1)

Ben Bishop 2,530,540(1)

Brayden Schenn 2,405,760(1)

Brandon Saad 2,169,440(2)

Jaden Schwartz 1,628,480(2)

Marc-Edouard Vlasic 1,440,000(1)

David Krejci 1,320,000(2)

James Reimer 1,320,000(3)

Brock Nelson 942,500(1)

Nikolaj Ehlers 826,500(3)

Travis Zajac 800,000(1)

Devon Toews 700,000(1)

Calvin Petersen 700,000(1)

Ryan Dzingel 609,000(2)

Nikita Gusev 500,000(3)

Mark Jankowski 350,000(1)

Victor Olofsson 350,000(2)

Zach Sanford 350,000(1)

Farm Payroll

Dean Kukan 42,000(3)

Nic Petan 40,600(3)

Janne Kuokkanen 35,000(2)

Cameron Hughes 35,000(3)

Zachary Senyshyn 35,000(3)

Chase De Leo 35,000(2)

Adam Johnson 35,000(1)

Danil Yurtaykin 35,000(1)

Gustav Olofsson 35,000(4)

Alexander Yelesin 35,000(1)

Sami Niku 35,000(2)

Joshua Norris 35,000(4)

Lukas Radil 35,000(3)

Washington

Arena	Verizon Center
Capacity	20,000
Ticket Price	$20.00

Income

Current Funds $38,896,103

Home Games Remaining 41

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $20,129,440

Farm Payroll $372,500

Prospect Fees $205,093

Coach $50,002

Games Remaining 82

Total Game Expenses $253,135

Projected Expenses $20,757,035

Projected Balance $18,139,068

Salary Commitment

Year: 2020 $20,501,940

Year: 2021 $15,457,540

Year: 2022 $3,257,200

Year: 2023 $934,200

Pro Payroll

Justin Faulk 3,833,200(2)

Jeff Skinner 2,398,300(2)

Max Domi 1,647,000(1)

Mikael Granlund 1,471,680(2)

Scott Mayfield 1,400,000(2)

Miro Heiskanen 1,000,000(2)

Valeri Nichushkin 1,000,000(3)

Nico Hischier 800,000(1)

Zemgus Girgensons 742,400(1)

Lawson Crouse 739,500(4)

Joakim Ryan 532,000(3)

Matthew Nieto 517,360(2)

Jacob de La Rose 464,000(2)

Colby Cave 406,000(3)

Joel L'Esperance 378,000(2)

Josh Mahura 350,000(2)

Mark Friedman 350,000(2)

Calvin Pickard 350,000(1)

Danton Heinen 350,000(1)

David Ayres 350,000(3)

Ross Johnston 350,000(1)

Luke Witkowski 350,000(1)

Kasperi Kapanen 350,000(1)

Farm Payroll

Blake Lizotte 43,500(4)

Kole Sherwood 40,600(4)

Matt Luff 40,600(4)

Justin Bailey 37,800(2)

Gabriel Dumont 35,000(4)

Brandon Hagel 35,000(4)

Alexander Nylander 35,000(1)

Sam Carrick 35,000(3)

Joona Luoto 35,000(1)

Mathieu Olivier 35,000(1)

Arizona

Arena	Jobing.com Arena
Capacity	20,000
Ticket Price	$35.00

Income

Current Funds $24,654,009

Home Games Remaining 39

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $38,099,710

Farm Payroll $636,800

Prospect Fees $161,098

Coach $50,001

Games Remaining 77

Total Game Expenses $474,971

Projected Expenses $36,572,755

Projected Balance -$11,918,746

Salary Commitment

Year: 2020 $38,736,510

Year: 2021 $22,159,710

Year: 2022 $10,555,710

Year: 2023 $2,304,600

Pro Payroll

Ryan McDonagh 4,567,430(3)

Oliver Ekman-Larsson 4,026,400(1)

Jamie Benn 3,400,000(1)

Thomas Greiss 3,344,000(1)

Cam Atkinson 3,128,000(2)

Tyler Myers 2,496,000(2)

Jordan Eberle 2,160,000(2)

Adam Henrique 2,160,000(2)

James van Riemsdyk 1,824,000(1)

Paul Stastny 1,748,000(1)

Nazem Kadri 1,672,000(4)

Luke Schenn 1,500,000(1)

Linus Ullmark 1,450,000(3)

Mike Reilly 1,006,880(3)

Nicolas Hague 1,000,000(3)

Derek Stepan 960,000(2)

Ryan Hartman 522,000(4)

Johan Larsson 435,000(1)

Mason Appleton 350,000(2)

Brendan Lemieux 350,000(2)

Farm Payroll

Nate Thompson 64,400(1)

Josh Brown 60,000(1)

Sheldon Dries 40,600(4)

John Quenneville 39,200(3)

Brendan Perlini 39,200(3)

Jonny Brodzinski 39,200(3)

Patrick Russell 39,200(3)

Cayden Primeau 35,000(4)

Dylan McIlrath 35,000(3)

Chris Stewart 35,000(1)

Scott Sabourin 35,000(1)

Melker Karlsson 35,000(1)

Tucker Poolman 35,000(4)

Cody Glass 35,000(3)

Jakob Lilja 35,000(1)

T.J. Tynan 35,000(1)

SanJose

Arena	HP Pavilion
Capacity	20,000
Ticket Price	$29.00

Income

Current Funds $18,273,093

Home Games Remaining 41

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $21,904,140

Farm Payroll $285,000

Prospect Fees $282,487

Coach $50,001

Games Remaining 82

Total Game Expenses $274,654

Projected Expenses $22,521,628

Projected Balance -$4,248,535

Salary Commitment

Year: 2020 $22,189,140

Year: 2021 $18,394,140

Year: 2022 $8,172,500

Year: 2023 $3,396,500

Pro Payroll

Ivan Provorov 2,552,000(4)

Jordan Binnington 2,464,000(3)

David Pastrnak 1,972,000(2)

Aaron Ekblad 1,885,000(2)

Shayne Gostisbehere 1,885,000(3)

Shea Theodore 1,876,000(2)

Jason Zucker 1,408,960(2)

John Marino 1,200,000(1)

Sean Monahan 1,160,000(1)

Nick Bjugstad 967,680(2)

Brandon Montour 739,500(4)

Artturi Lehkonen 621,000(2)

Kevin Labanc 567,000(2)

Anthony Duclair 464,000(2)

Travis Boyd 392,000(3)

Clayton Keller 350,000(1)

Tristan Jarry 350,000(1)

Chandler Stephenson 350,000(1)

David Kampf 350,000(1)

Filip Chytil 350,000(2)

Farm Payroll

Caleb Jones 40,000(2)

Casey Mittelstadt 35,000(2)

Oscar Dansk 35,000(1)

Lawrence Pilut 35,000(2)

Klim Kostin 35,000(4)

Cole Bardreau 35,000(3)

Kasimir Kaskisuo 35,000(4)

Thomas Di Pauli 35,000(4)

Vancouver

Arena	Rogers Arena
Capacity	20,000
Ticket Price	$36.00

Income

Current Funds $25,473,531

Home Games Remaining 37

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $40,156,402

Farm Payroll $421,600

Prospect Fees $194,580

Coach $50,000

Games Remaining 75

Total Game Expenses $497,836

Projected Expenses $37,337,727

Projected Balance -$11,864,196

Salary Commitment

Year: 2020 $40,578,002

Year: 2021 $19,611,322

Year: 2022 $17,517,322

Year: 2023 $3,132,600

Pro Payroll

Steven Stamkos 6,260,442(3)

Evgeni Malkin 6,029,680(1)

Mika Zibanejad 5,649,280(3)

Jeff Petry 4,250,000(1)

Kevin Shattenkirk 2,496,000(1)

Mark Borowiecki 1,980,000(4)

Anton Khudobin 1,200,000(1)

Mathew Dumba 1,073,000(1)

Jake Gardiner 1,056,000(4)

Patrick Marleau 1,000,000(1)

Marcus Johansson 925,000(1)

Tyler Bozak 920,000(1)

Kyle Okposo 851,000(2)

Alex Killorn 851,000(2)

Cal Clutterbuck 851,000(3)

Joel Armia 783,000(3)

Alex Stalock 768,000(1)

Pat Maroon 768,000(1)

Tyler Ennis 736,000(3)

Nate Schmidt 667,000(1)

Jordan Weal 392,000(2)

Brock Boeser 350,000(1)

Robert Hagg 300,000(1)

Farm Payroll

Greg Pateryn 61,600(4)

Matiss Kivlenieks 45,000(1)

Barrett Hayton 35,000(3)

Lukas Vejdemo 35,000(3)

Victor Mete 35,000(1)

Otto Leskinen 35,000(4)

Jake Evans 35,000(3)

Gage Quinney 35,000(1)

Jordan Gross 35,000(1)

Anthony Angello 35,000(1)

Mason Marchment 35,000(1)

Calgary

Arena	Pengrowth Saddledome
Capacity	20,000
Ticket Price	$33.00

Income

Current Funds $31,850,895

Home Games Remaining 38

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $39,784,116

Farm Payroll $324,960

Prospect Fees $96,140

Coach $50,001

Games Remaining 76

Total Game Expenses $490,917

Projected Expenses $37,309,713

Projected Balance -$5,458,818

Salary Commitment

Year: 2020 $40,109,076

Year: 2021 $27,585,876

Year: 2022 $18,230,116

Year: 2023 $6,589,000

Pro Payroll

Darcy Kuemper 4,922,000(3)

Kris Letang 4,708,000(2)

Brad Marchand 4,553,116(3)

Ryan O'Reilly 3,711,680(1)

Evander Kane 3,362,240(1)

Zach Werenski 3,335,000(4)

Jake Guentzel 3,219,000(4)

Zach Parise 2,250,000(1)

Ondrej Palat 1,729,280(1)

Ryan Pulock 1,711,000(3)

Brady Tkachuk 1,000,000(2)

Rasmus Dahlin 1,000,000(2)

Casey Cizikas 960,000(2)

Vladislav Gavrikov 800,000(2)

Scott Wilson 422,800(2)

Rasmus Andersson 350,000(1)

Filip Zadina 350,000(3)

Denis Gurianov 350,000(2)

Marcus Hogberg 350,000(1)

Teddy Blueger 350,000(1)

Micheal Haley 350,000(1)

Farm Payroll

Vladimir Sobotka 61,600(2)

Andrej Sekera 53,360(2)

Trevor Carrick 35,000(1)

Tomas Jurco 35,000(3)

Tim Heed 35,000(1)

Calvin Thurkauf 35,000(4)

Zach Whitecloud 35,000(3)

Gilles Senn 35,000(3)

Edmonton

Arena	Rexall Place
Capacity	20,000
Ticket Price	$26.00

Income

Current Funds $18,470,638

Home Games Remaining 41

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $20,096,100

Farm Payroll $503,400

Prospect Fees $197,232

Coach $50,020

Games Remaining 82

Total Game Expenses $254,229

Projected Expenses $20,846,752

Projected Balance -$2,376,114

Salary Commitment

Year: 2020 $20,599,500

Year: 2021 $7,788,500

Year: 2022 $5,935,100

Year: 2023 $3,037,300

Pro Payroll

Brian Elliott 3,344,000(1)

Roman Polak 2,250,000(1)

Alex Biega 1,824,000(1)

Matt Benning 1,358,000(1)

Robert Bortuzzo 1,152,000(1)

Brendan Smith 888,000(1)

Jay Bouwmeester 851,000(3)

Haydn Fleury 800,000(1)

Joel Eriksson Ek 739,500(4)

Matt Martin 644,000(2)

Colton Sceviour 616,000(3)

Sean Kuraly 520,800(3)

Mathieu Perreault 510,400(4)

Nic Dowd 510,400(4)

Ryan Carpenter 414,000(4)

Mattias Janmark 414,000(4)

Michael Hutchinson 414,000(4)

Nikolay Goldobin 378,000(2)

Garnet Hathaway 368,000(2)

Kirby Dach 350,000(3)

Adin Hill 350,000(2)

Tyler Pitlick 350,000(1)

Dennis Gilbert 350,000(3)

Charles Hudon 350,000(1)

Carson Soucy 350,000(1)

Farm Payroll

Kevin Gravel 78,400(2)

Matt Tennyson 40,000(1)

Christian Fischer 35,000(1)

Julien Gauthier 35,000(3)

Liam Foudy 35,000(4)

Kevin Stenlund 35,000(3)

Nikolai Knyzhov 35,000(3)

J.C. Beaudin 35,000(3)

Oliver Kylington 35,000(2)

Buddy Robinson 35,000(3)

Zac Rinaldo 35,000(1)

Jani Hakanpaa 35,000(1)

Andrei Chibisov 35,000(3)

Anaheim

Arena	Honda Center
Capacity	20,000
Ticket Price	$32.00

Income

Current Funds $11,474,743

Home Games Remaining 41

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $21,025,694

Farm Payroll $140,000

Prospect Fees $114,200

Coach $50,003

Games Remaining 82

Total Game Expenses $260,121

Projected Expenses $21,329,897

Projected Balance -$9,855,154

Salary Commitment

Year: 2020 $21,165,694

Year: 2021 $19,459,694

Year: 2022 $10,683,094

Year: 2023 $1,831,400

Pro Payroll

Pekka Rinne 5,520,000(2)

P.K. Subban 5,161,304(3)

Marco Scandella 880,000(4)

Michael Stone 800,000(1)

Victor Rask 675,360(3)

Colton Sissons 609,000(3)

Malcolm Subban 588,000(3)

Kyle Turris 533,600(2)

Tomas Nosek 520,800(2)

Brett Ritchie 520,350(3)

Alex Chiasson 510,400(4)

Jason Dickinson 502,200(2)

Mathieu Joseph 500,000(2)

Ethan Bear 500,000(2)

Madison Bowey 500,000(1)

Jujhar Khaira 435,000(3)

Kevin Rooney 407,680(3)

Gemel Smith 406,000(4)

Nicolas Deslauriers 406,000(1)

Libor Hajek 350,000(3)

Sammy Blais 350,000(2)

Jeremy Lauzon 350,000(2)

Farm Payroll

Givani Smith 35,000(3)

Zack MacEwen 35,000(3)

William Lagesson 35,000(3)

Tyler Benson 35,000(4)

LosAngeles

Arena	STAPLES Center
Capacity	20,000
Ticket Price	$37.00

Income

Current Funds $53,106,830

Home Games Remaining 35

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $40,707,243

Farm Payroll $665,120

Prospect Fees $57,140

Coach $50,003

Games Remaining 71

Total Game Expenses $505,848

Projected Expenses $35,915,182

Projected Balance $17,191,648

Salary Commitment

Year: 2020 $41,372,363

Year: 2021 $27,501,363

Year: 2022 $17,157,203

Year: 2023 $1,284,000

Pro Payroll

Jonathan Toews 6,227,715(3)

Connor McDavid 5,220,000(3)

Mark Stone 4,009,040(2)

Andrei Vasilevskiy 3,920,000(1)

Mattias Ekholm 2,600,000(1)

Artemi Panarin 2,464,000(1)

Adam Larsson 2,203,040(2)

Dmitry Orlov 1,885,000(1)

Ryan Strome 1,826,048(3)

Jeff Carter 1,320,000(3)

Kevin Hayes 1,044,000(2)

Teuvo Teravainen 1,036,000(1)

Brett Pesce 1,026,000(1)

Patrik Nemeth 928,000(2)

Neal Pionk 800,000(1)

David Rittich 783,000(2)

Jordan Martinook 742,000(2)

Michal Kempny 704,000(4)

Nick Bonino 616,000(3)

Drake Caggiula 539,400(4)

Rocco Grimaldi 464,000(3)

Trevor Moore 350,000(2)

Farm Payroll

Trevor Daley 81,400(2)

Louis Domingue 63,800(2)

Jordan Oesterle 52,080(2)

Aaron Dell 51,040(3)

Jonas Siegenthaler 50,000(2)

Mikhail Vorobyev 40,600(4)

Jacob Middleton 39,200(3)

Brett Seney 39,200(3)

Peter Cehlarik 37,800(2)

Matthew Highmore 35,000(3)

Joakim Nygard 35,000(3)

Joel Persson 35,000(1)

Christian Djoos 35,000(1)

Vladislav Kamenev 35,000(1)

Lucas Wallmark 35,000(1)

Detroit

Arena	Joe Louis Arena
Capacity	20,000
Ticket Price	$31.00

Income

Current Funds $10,658,377

Home Games Remaining 41

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $38,906,160

Farm Payroll $289,800

Prospect Fees $88,907

Coach $50,020

Games Remaining 82

Total Game Expenses $479,694

Projected Expenses $39,334,887

Projected Balance -$28,676,510

Salary Commitment

Year: 2020 $39,195,960

Year: 2021 $33,298,160

Year: 2022 $20,800,320

Year: 2023 $2,370,000

Pro Payroll

Victor Hedman 6,624,000(3)

Tyler Seguin 5,227,600(2)

Frederik Andersen 4,970,600(3)

Nikita Kucherov 4,783,520(3)

John Klingberg 3,335,000(2)

Evgeny Kuznetsov 2,239,440(2)

Viktor Arvidsson 1,943,000(3)

Joe Pavelski 1,500,000(1)

Martin Jones 1,320,000(4)

Charlie McAvoy 1,000,000(1)

Ron Hainsey 925,000(1)

Matt Calvert 888,000(1)

Artem Anisimov 736,000(2)

Stephen Johns 700,000(4)

Derek Grant 432,000(2)

Marcus Sorensen 420,000(2)

Brandon Tanev 406,000(1)

Noel Acciari 406,000(1)

MacKenzie Weegar 350,000(1)

Tim Schaller 350,000(4)

Kurtis MacDermid 350,000(1)

Farm Payroll

Taro Hirose 39,200(3)

Dominic Toninato 37,800(1)

Nico Sturm 37,800(2)

Maxime Lajoie 35,000(2)

Dominik Simon 35,000(1)

David Gustafsson 35,000(3)

Mitchell Stephens 35,000(2)

Nicholas Caamano 35,000(3)

St.Louis

Arena	Scottrade Center
Capacity	20,000
Ticket Price	$32.00

Income

Current Funds $7,477,942

Home Games Remaining 41

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $22,365,560

Farm Payroll $282,800

Prospect Fees $138,669

Coach $50,001

Games Remaining 82

Total Game Expenses $278,500

Projected Expenses $22,837,030

Projected Balance -$15,359,088

Salary Commitment

Year: 2020 $22,648,360

Year: 2021 $13,156,600

Year: 2022 $4,447,000

Year: 2023 $1,532,000

Pro Payroll

Mike Green 2,760,000(1)

Petr Mrazek 2,508,800(2)

Gustav Nyquist 1,748,000(2)

Brayden McNabb 1,565,760(1)

Dmitry Kulikov 1,440,000(2)

Nikita Zaitsev 1,358,000(1)

Braydon Coburn 1,056,000(4)

Travis Dermott 1,000,000(1)

Devan Dubnyk 960,000(2)

Dan Hamhuis 888,000(2)

Marko Dano 644,000(1)

Sam Gagner 644,000(2)

Juuso Riikola 616,000(3)

Garret Sparks 588,000(3)

Markus Nutivaara 588,000(1)

Miikka Salomaki 464,000(3)

Paul Ladue 448,000(2)

Ashton Sautner 435,000(3)

Michael Chaput 406,000(1)

Tyler Lewington 406,000(4)

Riley Nash 400,000(1)

Matthew Peca 392,000(3)

Kaapo Kakko 350,000(3)

Gabriel Bourque 350,000(1)

Joel Kellman 350,000(1)

Farm Payroll

John Hayden 37,800(2)

Max Veronneau 35,000(2)

Brendan Guhle 35,000(1)

Joshua Jacobs 35,000(3)

Martin Kaut 35,000(4)

Aleksi Saarela 35,000(4)

Rhett Gardner 35,000(3)

Colin Wilson 35,000(1)

Dallas

Arena	American Airlines Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds $28,051,164

Home Games Remaining 41

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $20,528,802

Farm Payroll $245,000

Prospect Fees $91,600

Coach $50,002

Games Remaining 82

Total Game Expenses $255,066

Projected Expenses $20,915,404

Projected Balance $7,135,760

Salary Commitment

Year: 2020 $20,773,802

Year: 2021 $17,401,802

Year: 2022 $10,910,300

Year: 2023 $4,480,300

Pro Payroll

Patrick Kane 4,160,502(2)

Braden Holtby 2,070,000(3)

Jakob Chychrun 2,030,000(4)

Connor Murphy 1,885,000(3)

Colin Miller 1,596,000(2)

Josh Bailey 1,320,000(3)

Will Butcher 1,000,000(1)

Troy Stecher 942,500(4)

Paul Byron 888,000(1)

Alexander Wennberg 714,000(1)

Jayson Megna 422,800(4)

Carter Rowney 350,000(2)

Dillon Dube 350,000(2)

Alexandre Texier 350,000(3)

Michael Dipietro 350,000(3)

Colin White 350,000(1)

Alex Nedeljkovic 350,000(3)

Jason Robertson 350,000(4)

Antti Suomela 350,000(1)

Kieffer Bellows 350,000(4)

Tobias Bjornfot 350,000(4)

Farm Payroll

Joachim Blichfeld 35,000(1)

Cameron Gaunce 35,000(3)

Andrew Agozzino 35,000(1)

Jesper Boqvist 35,000(3)

Brennan Menell 35,000(4)

Ryan Lindgren 35,000(3)

Jayce Hawryluk 35,000(2)

Minnesota

Arena	Xcel Energy Center
Capacity	20,000
Ticket Price	$28.00

Income

Current Funds $37,145,105

Home Games Remaining 41

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $18,424,220

Farm Payroll $105,000

Prospect Fees $167,808

Coach $50,003

Games Remaining 82

Total Game Expenses $228,622

Projected Expenses $18,747,031

Projected Balance $18,398,074

Salary Commitment

Year: 2020 $18,529,220

Year: 2021 $8,429,940

Year: 2022 $3,708,620

Year: 2023 $1,558,500

Pro Payroll

Ryan Miller 2,160,000(1)

Darren Helm 1,748,000(1)

Deryk Engelland 1,500,000(1)

Erik Gudbranson 1,177,120(2)

Richard Panik 1,127,280(1)

Derek Forbort 1,073,000(2)

Brandon Davidson 1,036,000(1)

Mike Matheson 942,500(4)

Antoine Roussel 851,000(2)

Cedric Paquette 627,200(3)

Corey Perry 616,000(4)

Xavier Ouellet 560,000(3)

Ivan Barbashev 502,200(2)

Markus Granlund 437,920(3)

Evan Rodrigues 420,000(3)

Loui Eriksson 400,000(1)

Mikkel Boedker 384,000(2)

Nikolai Prokhorkin 384,000(2)

Nathan Walker 378,000(1)

Mackenzie MacEachern 350,000(1)

Eric Robinson 350,000(2)

Karson Kuhlman 350,000(1)

Gaetan Haas 350,000(1)

Eric Comrie 350,000(1)

Boo Nieves 350,000(1)

Farm Payroll

Anthony Richard 35,000(3)

Jake Walman 35,000(3)

Dante Fabbro 35,000(3)

Nashville

Arena	Sommet Center
Capacity	20,000
Ticket Price	$34.00

Income

Current Funds $23,450,060

Home Games Remaining 38

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $32,092,360

Farm Payroll $484,200

Prospect Fees $134,882

Coach $50,003

Games Remaining 76

Total Game Expenses $399,530

Projected Expenses $30,364,266

Projected Balance -$6,914,206

Salary Commitment

Year: 2020 $32,576,560

Year: 2021 $12,540,240

Year: 2022 $9,991,240

Year: 2023 $0,000

Pro Payroll

Ryan Suter 4,250,000(1)

Connor Hellebuyck 2,784,000(3)

Mikko Koskinen 2,496,000(1)

Vincent Trocheck 2,310,560(3)

Nick Leddy 2,167,200(1)

J.T. Miller 1,889,640(3)

Anthony Mantha 1,809,000(1)

Calvin de Haan 1,566,000(1)

Marcus Foligno 1,361,920(1)

Josh Morrissey 1,296,000(2)

Travis Hamonic 1,200,000(1)

Trevor Lewis 1,104,000(1)

Adam Lowry 1,027,040(3)

Adam Fox 1,000,000(3)

Carl Hagelin 925,000(1)

Blake Comeau 888,000(1)

Nick Ritchie 868,000(2)

Nick Suzuki 800,000(3)

David Backes 800,000(1)

Samuel Girard 500,000(1)

Thatcher Demko 350,000(2)

Oskar Lindblom 350,000(1)

Mathew Barzal 350,000(1)

Farm Payroll

Derrick Pouliot 128,800(1)

Troy Brouwer 70,400(1)

Kaapo Kahkonen 40,000(3)

Michael McLeod 35,000(2)

Ryan Donato 35,000(1)

Luke Kunin 35,000(1)

Joel Farabee 35,000(3)

Timothy Liljegren 35,000(3)

Gustav Lindstrom 35,000(3)

Emil Bemstrom 35,000(3)

Columbus

Arena	Nationwide Arena
Capacity	20,000
Ticket Price	$35.00

Income

Current Funds $1,378,183

Home Games Remaining 41

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $39,682,120

Farm Payroll $502,812

Prospect Fees $126,474

Coach $50,002

Games Remaining 82

Total Game Expenses $492,212

Projected Expenses $40,361,408

Projected Balance -$38,983,225

Salary Commitment

Year: 2020 $40,184,932

Year: 2021 $10,986,332

Year: 2022 $6,339,932

Year: 2023 $609,000

Pro Payroll

Marc-Andre Fleury 5,136,000(1)

Brent Burns 4,250,000(1)

Jake Allen 4,250,000(1)

Oscar Klefbom 2,829,120(3)

Anthony DeAngelo 2,730,000(1)

T.J. Oshie 2,392,000(1)

Bo Horvat 2,088,000(2)

James Neal 2,070,000(1)

Alex Goligoski 1,670,000(1)

Sam Reinhart 1,400,000(2)

Sami Vatanen 1,218,000(1)

Joe Thornton 1,200,000(1)

Ilya Samsonov 1,000,000(3)

Matt Irwin 920,000(1)

Marc Staal 920,000(3)

Andreas Athanasiou 837,000(1)

Oscar Fantenberg 700,000(1)

Sam Bennett 696,000(3)

Andre Burakovsky 667,000(2)

Brett Kulak 609,000(4)

Andrew Mangiapane 350,000(1)

Kailer Yamamoto 350,000(2)

Alexander Kerfoot 350,000(1)

Tyler Bertuzzi 350,000(1)

Alex Tuch 350,000(1)

Christian Wolanin 350,000(1)

Farm Payroll

Adrian Kempe 75,600(3)

Nick Jensen 67,200(2)

Tobias Rieder 61,712(3)

Phillip Di Giuseppe 43,500(3)

Patrick Brown 40,600(1)

Austin Czarnik 39,200(2)

Connor Bunnaman 35,000(3)

Riley Barber 35,000(1)

Joel Kiviranta 35,000(3)

Stefan Matteau 35,000(2)

Vitaly Abramov 35,000(3)

Chicago

Arena	United Center
Capacity	20,000
Ticket Price	$50.00

Income

Current Funds $28,893,057

Home Games Remaining 30

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $40,326,420

Farm Payroll $468,696

Prospect Fees $145,302

Coach $50,002

Games Remaining 60

Total Game Expenses $499,883

Projected Expenses $29,992,990

Projected Balance -$1,099,933

Salary Commitment

Year: 2020 $40,795,116

Year: 2021 $30,433,216

Year: 2022 $14,758,696

Year: 2023 $11,202,000

Pro Payroll

Roman Josi 7,680,000(2)

Erik Karlsson 5,280,000(4)

Auston Matthews 5,220,000(4)

Vladimir Tarasenko 4,583,600(1)

Duncan Keith 2,496,000(1)

Jack Campbell 2,324,000(2)

Nick Foligno 1,320,000(2)

Charlie Coyle 1,249,920(2)

Anton Stralman 1,056,000(3)

Elias Pettersson 1,000,000(2)

Carter Hart 1,000,000(2)

Damon Severson 952,000(1)

William Nylander 899,000(3)

Niklas Hjalmarsson 851,000(1)

Ilya Mikheyev 800,000(3)

Jakub Vrana 756,000(3)

Radek Faksa 715,500(1)

Ondrej Kase 667,000(4)

Curtis Lazar 626,400(2)

Brian Lashoff 500,000(1)

Justin Dowling 350,000(2)

Farm Payroll

Mikko Koivu 228,800(1)

Sam Montembeault 50,000(2)

Josh Leivo 45,696(3)

Tom Kuhnhackl 39,200(2)

Michael Dal Colle 35,000(2)

Antoine Bibeau 35,000(1)

Maxim Letunov 35,000(4)

Winnipeg

Arena	Philips Arena
Capacity	20,000
Ticket Price	$35.00

Income

Current Funds $31,386,257

Home Games Remaining 33

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $39,076,788

Farm Payroll $526,038

Prospect Fees $206,492

Coach $50,000

Games Remaining 65

Total Game Expenses $486,089

Projected Expenses $31,595,801

Projected Balance -$209,544

Salary Commitment

Year: 2020 $39,602,826

Year: 2021 $24,713,858

Year: 2022 $12,113,902

Year: 2023 $458,950

Pro Payroll

Anze Kopitar 8,000,000(2)

John Gibson 4,315,200(3)

Corey Crawford 3,800,000(1)

Ryan Ellis 3,287,200(1)

Jonathan Huberdeau 2,716,000(3)

Seth Jones 2,552,000(1)

Brendan Gallagher 2,525,900(2)

Radko Gudas 2,250,000(1)

William Karlsson 2,233,000(3)

Tomas Hertl 2,145,920(3)

Kris Russell 736,000(2)

Yanni Gourde 714,000(1)

Oliver Bjorkstrand 520,800(2)

Matt Grzelcyk 520,800(1)

Zack Kassian 471,968(1)

Michael Raffl 432,000(1)

Vinnie Hinostroza 406,000(1)

Jacob Larsson 400,000(2)

Philippe Myers 350,000(2)

Travis Sanheim 350,000(1)

Dalton Smith 350,000(4)

Farm Payroll

Alexandar Georgiev 174,832(3)

Anthony Beauvillier 73,950(4)

Martin Marincin 67,256(2)

Jaret Anderson-Dolan 35,000(3)

Michael Amadio 35,000(1)

Carsen Twarynski 35,000(3)

Evgeny Svechnikov 35,000(1)

Nicolas Beaudin 35,000(4)

Jordan Szwarz 35,000(1)

Colorado

Arena	Pepsi Center
Capacity	20,000
Ticket Price	$40.00

Income

Current Funds $13,247,765

Home Games Remaining 35

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $39,889,240

Farm Payroll $268,140

Prospect Fees $135,249

Coach $50,003

Games Remaining 70

Total Game Expenses $491,983

Projected Expenses $34,438,832

Projected Balance -$21,191,067

Salary Commitment

Year: 2020 $40,157,380

Year: 2021 $24,896,172

Year: 2022 $15,559,232

Year: 2023 $7,511,000

Pro Payroll

Tyson Barrie 3,905,440(1)

Jacob Markstrom 3,800,000(1)

Nathan MacKinnon 2,784,000(1)

Patrik Laine 2,552,000(4)

Dustin Brown 2,496,000(2)

Filip Forsberg 2,407,000(1)

Nikita Zadorov 2,262,000(2)

Jared Spurgeon 2,258,288(3)

Timo Meier 1,904,000(3)

Brady Skjei 1,885,000(4)

Jon Marchessault 1,824,000(2)

Rickard Rakell 1,769,600(3)

Travis Konecny 1,740,000(4)

Esa Lindell 1,334,000(4)

Zach Hyman 1,260,000(2)

Brian Dumoulin 1,064,000(1)

Joonas Korpisalo 1,044,000(3)

Barclay Goodrow 998,144(3)

Andrew Shaw 880,768(1)

Bryan Rust 783,000(2)

Joonas Donskoi 588,000(2)

Marcus Pettersson 350,000(1)

Farm Payroll

Nick Shore 53,940(2)

Alan Quine 39,200(3)

Austin Poganski 35,000(3)

Brandon Sutter 35,000(1)

Andreas Englund 35,000(1)

Clark Bishop 35,000(2)

Christian Jaros 35,000(2)

Carolina

Arena	PNC Arena
Capacity	20,000
Ticket Price	$28.00

Income

Current Funds $21,509,713

Home Games Remaining 41

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $23,008,140

Farm Payroll $399,300

Prospect Fees $286,458

Coach $50,002

Games Remaining 82

Total Game Expenses $289,560

Projected Expenses $23,743,900

Projected Balance -$2,234,187

Salary Commitment

Year: 2020 $23,407,440

Year: 2021 $18,444,440

Year: 2022 $5,305,400

Year: 2023 $1,711,400

Pro Payroll

Nicklas Backstrom 5,946,740(2)

Antti Raanta 3,264,000(2)

Philipp Grubauer 2,688,000(1)

Ben Hutton 986,000(3)

Conor Sheary 884,240(2)

Chris Tanev 768,000(1)

Connor Carrick 702,000(1)

Cale Fleury 700,000(3)

Mario Ferraro 700,000(3)

Derek Ryan 672,000(2)

Slater Koekkoek 667,000(4)

Austin Watson 588,000(2)

William Carrier 539,400(4)

Nick Paul 509,760(2)

Colin Blackwell 420,000(3)

Adam Erne 405,000(2)

Jarred Tinordi 400,000(4)

Sam Lafferty 400,000(2)

Danny DeKeyser 368,000(3)

Pierre Engvall 350,000(3)

Andreas Johnsson 350,000(1)

Anthony Cirelli 350,000(1)

Adam Gaudette 350,000(2)

Farm Payroll

Mirco Mueller 49,300(2)

Dylan Gambrell 35,000(2)

Timothy Gettinger 35,000(3)

Michael Anderson 35,000(4)

Jonathan Davidsson 35,000(4)

Andrew Peeke 35,000(3)

Adam Werner 35,000(4)

Calle Rosen 35,000(1)

Gabriel Carlsson 35,000(1)

Dryden Hunt 35,000(1)

Troy Terry 35,000(2)

Vegas

Arena	T-Mobile Arena
Capacity	20,000
Ticket Price	$20.00

Income

Current Funds $20,132,360

Home Games Remaining 41

Avg. Attendance 0,000

Avg. Revenue/Game $0,000

Projected Revenue $0,000

Expenses

Pro Payroll $23,870,720

Farm Payroll $506,300

Prospect Fees $127,856

Coach $50,003

Games Remaining 82

Total Game Expenses $299,450

Projected Expenses $24,554,879

Projected Balance -$4,422,519

Salary Commitment

Year: 2020 $24,377,020

Year: 2021 $18,658,020

Year: 2022 $13,846,840

Year: 2023 $7,752,680

Pro Payroll

Jonathan Quick 3,344,000(1)

Josh Anderson 1,508,000(3)

Adam Pelech 1,508,000(4)

Boone Jenner 1,427,440(3)

Michael Del Zotto 1,320,000(4)

Alex Galchenyuk 1,314,280(4)

Jonas Brodin 1,164,800(3)

Olli Maatta 1,160,000(1)

Ilya Lyubushkin 1,160,000(4)

Jonathan Drouin 1,073,000(2)

Zach Bogosian 1,056,000(4)

Jonathon Merrill 1,034,880(2)

John Moore 814,000(4)

Zack Smith 814,000(3)

Frank Vatrano 725,000(1)

Andrei Svechnikov 700,000(2)

Igor Shesterkin 700,000(2)

Andrew Cogliano 672,000(2)

Laurent Brossoit 616,000(3)

Michael Grabner 510,400(4)

Nick Cousins 493,920(3)

Miles Wood 405,000(2)

Dylan Sikura 350,000(1)

Farm Payroll

Steven Santini 51,300(2)

Erik Brannstrom 35,000(3)

Austin Wagner 35,000(2)

Keegan Kolesar 35,000(4)

Luke Johnson 35,000(1)

Ville Heinola 35,000(4)

Isac Lundestrom 35,000(2)

Lias Andersson 35,000(2)

Sonny Milano 35,000(1)

Joey Anderson 35,000(2)

Riley Stillman 35,000(3)

Lean Bergmann 35,000(1)

Mark Letestu 35,000(1)

Logan O'Connor 35,000(2)