LES FINANCES

(As of Tuesday, Dec 18 2018)

MONTREAL

ArenaCentre Bell
Capacity25,000
Ticket Price$70.00


Income

Current Funds$117,002,868
Home Games Remaining2
Avg. Attendance25,000
Avg. Revenue/Game$3,150,000
Projected Revenue$6,300,000

Expenses

Pro Payroll$62,835,000
Farm Payroll$1,532,000
Prospect Fees$0,000
Coach$50,000
Games Remaining4
Total Game Expenses$1,288,340
Projected Expenses$5,153,360
Projected Balance$118,149,508

Salary Commitment

Year: 25$64,367,000
Year: 26$38,137,000
Year: 27$12,567,000
Year: 28$5,110,000

Pro Payroll

Tyler Cuma 7,000,000(1)
Andrej Nestrasil 6,000,000(2)
Nick Jensen 5,750,000(2)
Brett Connolly 4,725,000(2)
Ryan Murphy 3,780,000(1)
Bill Arnold 3,750,000(3)
Kevin Lynch 3,500,000(2)
Nick Oliver 3,485,000(1)
Brandon Archibald 3,125,000(3)
Lars Eller 3,000,000(1)
Kyle De Coste 3,000,000(1)
Reid Boucher 2,700,000(4)
Andrew Fritsch 2,540,000(2)
Corey Fienhage 2,125,000(1)
Bo Horvat 1,435,000(1)
Philippe Desrosiers 1,435,000(2)
Vitek Vanecek 1,430,000(4)
Charles Hudon 1,420,000(2)
Simon Karlsson 1,175,000(1)
Matej Paulovic 935,000(1)
Ben Storm 525,000(4)


Farm Payroll

John Quenneville 100,000(3)
Jaden Lindo 93,000(4)
Chris Calnan 87,500(3)
Roy Radke 75,000(3)
Mason Geertsen 72,500(1)
Santeri Saari 72,500(1)
Julius Vahatalo 72,000(3)
Johnathan MacLeod 72,000(4)
Jeremy Lauzon 70,000(1)
Gustav Lindstrom 70,000(5)
Anton Karlsson 70,000(4)
Lawson Crouse 70,000(2)
Sean Day 70,000(3)
Sam Steel 70,000(4)
Christian Dvorak 67,500(3)
Cody Porter 60,000(3)
Kirill Kaprizov 50,000(1)
Filip Sveningsson 50,000(5)
Yakov Trenin 50,000(2)
Mitchell Vande-Sompel 50,000(2)
Kody McDonald 50,000(3)
Giorgio Estephan 30,000(2)
John Dahlstrom 30,000(1)
Jesper Bratt 30,000(4)




BOSTON

ArenaFleet Center
Capacity25,000
Ticket Price$50.00


Income

Current Funds$226,390,321
Home Games Remaining2
Avg. Attendance25,000
Avg. Revenue/Game$2,250,000
Projected Revenue$4,500,000

Expenses

Pro Payroll$53,020,000
Farm Payroll$1,261,500
Prospect Fees$0,000
Coach$50,000
Games Remaining4
Total Game Expenses$1,086,630
Projected Expenses$4,346,520
Projected Balance$226,543,801

Salary Commitment

Year: 25$54,281,500
Year: 26$30,996,500
Year: 27$25,075,500
Year: 28$8,938,000

Pro Payroll

Cody Almond 7,000,000(1)
Brett Maclean 6,000,000(1)
Cody Beach 6,000,000(4)
Eric Mestery 4,000,000(3)
Jack Campbell 3,045,000(1)
Zane Gothberg 2,850,000(3)
Drew Czerwonka 2,250,000(3)
Brock Beukeboom 2,125,000(1)
Chris Tierney 2,100,000(3)
Wesley Myron 2,000,000(2)
Niklas Tikkinen 1,750,000(3)
Loic Leduc 1,550,000(4)
Robert Hagg 1,435,000(1)
Thatcher Demko 1,430,000(3)
Nick Schmaltz 1,430,000(3)
Jarrod Maidens 1,390,000(2)
Brian Hart 1,390,000(1)
Troy Bourke 1,300,000(1)
Tobias Lindberg 1,025,000(2)
William Lagesson 1,020,000(4)
Andrey Pedan 1,000,000(2)
Grant Besse 465,000(1)
Sean Malone 465,000(1)


Farm Payroll

Mason McDonald 102,000(3)
Cristiano Digiacinto 72,000(3)
Ben Thomas 72,000(4)
Kyle Olson 70,000(5)
Jeremy Bracco 70,000(2)
Kyle Connor 70,000(2)
Keiffer Bellows 70,000(3)
Luke Kunin 70,000(4)
Jeremy Roy 70,000(2)
Ivan Barbashev 63,000(2)
Louis Belpedio 53,500(3)
Devante Stephens 50,000(2)
Wouter Peeters 50,000(4)
Kyle Platzer 46,500(2)
Jeremy Gregoire 46,500(2)
Jake Evans 46,000(4)
Jonathan Dugan 30,000(5)
Jonathan Davidsson 30,000(5)
Pavel Karnaukhov 30,000(2)
Callum Booth 30,000(1)
Matthew Filipe 30,000(3)
Karlis Cukste 30,000(2)
Caleb Jones 30,000(1)
Mikhail Vorobyov 30,000(2)




BUFFALO

ArenaHSBC Arena
Capacity25,000
Ticket Price$50.00


Income

Current Funds$248,261,465
Home Games Remaining2
Avg. Attendance25,000
Avg. Revenue/Game$2,250,000
Projected Revenue$4,500,000

Expenses

Pro Payroll$60,976,931
Farm Payroll$1,344,300
Prospect Fees$0,000
Coach$50,000
Games Remaining4
Total Game Expenses$1,247,425
Projected Expenses$4,989,698
Projected Balance$247,771,767

Salary Commitment

Year: 25$62,321,231
Year: 26$23,116,800
Year: 27$11,939,300
Year: 28$5,212,000

Pro Payroll

Zach Bogosian 9,188,500(1)
Alexander Vasyunov 8,200,000(1)
James Van Riemsdyk 7,000,000(1)
Riley Nash 5,898,800(1)
Michael Stone 4,000,000(2)
John Gaudreau 2,999,877(1)
Jacob Markstrom 2,320,000(2)
Malcolm Subban 2,130,000(3)
Austin Madaisky 1,999,877(1)
Emil Molin 1,980,000(4)
Logan Shaw 1,655,000(2)
Chase Balisy 1,599,877(1)
Joshua Morrissey 1,435,000(1)
Max Domi 1,435,000(2)
Seth Jones 1,435,000(2)
Kevin Fiala 1,430,000(4)
Haydn Fleury 1,430,000(4)
Sam Reinhart 1,430,000(3)
William Nylander 1,430,000(3)
Louis Nanne 1,280,000(3)
Nicholas Merkley 700,000(1)


Farm Payroll

Ryan MacInnis 100,000(4)
John Piccinich 72,000(4)
Connor McDavid 70,000(2)
Evan Fitzpatrick 70,000(3)
Matthew Tkachuk 70,000(3)
Victor Olofsson 70,000(2)
Cam Dineen 70,000(3)
Noah Hanifin 70,000(2)
German Rubtsov 70,000(4)
Evgeny Svechnikov 70,000(2)
Marco Roy 69,500(1)
Justin Kirkland 63,000(1)
Adam Smith 62,500(3)
Turner Ottenbreit 58,500(3)
Ivan Chukarov 52,500(2)
Alikhan Asetov 52,300(3)
JC Beaudin 50,000(1)
Adam Fox 50,000(4)
Cliff Pu 50,000(4)
Brandon Baddock 44,000(3)
Joseph Raaymakers 30,000(3)
Erik Walli Walterholm 30,000(5)




OTTAWA

ArenaCorel Center
Capacity25,000
Ticket Price$60.00


Income

Current Funds$106,879,604
Home Games Remaining2
Avg. Attendance24,813
Avg. Revenue/Game$2,707,439
Projected Revenue$5,414,878

Expenses

Pro Payroll$63,590,000
Farm Payroll$1,308,500
Prospect Fees$0,000
Coach$50,000
Games Remaining5
Total Game Expenses$1,298,970
Projected Expenses$6,494,850
Projected Balance$105,799,632

Salary Commitment

Year: 25$65,828,500
Year: 26$40,363,500
Year: 27$25,707,000
Year: 28$17,623,000

Pro Payroll

Yannick Riendeau 8,000,000(1)
Nick Leddy 6,500,000(4)
Kyle Palmieri 5,000,000(4)
Nick Bjugstad 4,025,000(1)
Steven Stamkos 4,000,000(1)
Ben Winnett 4,000,000(1)
Jeremy Price 4,000,000(2)
Nathan Beaulieu 4,000,000(3)
Sebastian Collberg 3,190,000(2)
Nicholas Petrecki 3,000,000(2)
Nikolay Prokhorkin 2,920,000(4)
Phillip Danault 2,870,000(2)
Mikhail Grigorenko 2,820,000(3)
Olivier Roy 2,000,000(1)
Kent Simpson 2,000,000(4)
James Melindy 1,500,000(2)
Dillon Fournier 1,270,000(1)
Andreas Athanasiou 1,270,000(1)
Alexis Vanier 930,000(3)
Zachary Werenski 700,000(1)
Matt Buckles 525,000(4)


Farm Payroll

Brendan Lemieux 102,000(4)
Alex Lintuniemi 72,000(3)
Oskar Lindblom 72,000(3)
Jesse Puljujärvi 70,000(4)
Pavel Zacha 70,000(1)
Filip Gustavsson 70,000(3)
Boris Katchouk 70,000(3)
Urho Vaakanainen 70,000(5)
Deven Sideroff 50,000(2)
Brody Wilms 50,000(4)
Noah Gregor 50,000(3)
Brendan Warren 50,000(1)
Nick Magyar 50,000(4)
Shayne Gostisbehere 50,000(1)
Eetu Luostarinen 50,000(5)
Vladislav Kara 50,000(5)
David Farrance 50,000(5)
Julius Bergman 50,000(4)
Gustav Possler 46,500(2)
Chase De Leo 46,000(4)
Alfons Malmström 30,000(4)
Tanner Kaspick 30,000(4)
Jacob Peterson 30,000(5)
Andrei Mironov 30,000(1)




TORONTO

ArenaAir Canada Centre
Capacity25,000
Ticket Price$50.00


Income

Current Funds$230,892,909
Home Games Remaining2
Avg. Attendance25,000
Avg. Revenue/Game$2,250,000
Projected Revenue$4,500,000

Expenses

Pro Payroll$62,437,000
Farm Payroll$1,678,401
Prospect Fees$0,000
Coach$50,000
Games Remaining4
Total Game Expenses$1,283,308
Projected Expenses$5,133,232
Projected Balance$230,259,677

Salary Commitment

Year: 25$64,115,401
Year: 26$50,250,401
Year: 27$27,104,901
Year: 28$12,377,000

Pro Payroll

Nino Niederreiter 7,000,000(3)
Cody Eakin 6,000,000(2)
Justin Faulk 6,000,000(2)
Petr Mrazek 4,000,000(3)
Isaac Macleod 4,000,000(4)
Dmitrij Jaskin 3,840,000(4)
Alexander Petrovic 3,755,000(2)
Brayden Schenn 3,562,000(2)
Ryan Sproul 3,100,000(3)
Christopher Martin 3,020,000(1)
Tom Wilson 2,220,000(4)
Garrett Noonan 2,000,000(1)
Brett Ritchie 1,940,000(1)
Brock McGinn 1,820,000(1)
Trevor Carrick 1,580,000(4)
Chris Driedger 1,420,000(2)
Sean Monahan 1,375,000(1)
Jiri Sekac 1,025,000(2)
Eric Comrie 1,000,000(1)
Connor Carrick 725,000(1)
Remi Elie 725,000(2)
Joel Eriksson Ek 700,000(1)
Jordan Greenway 700,000(1)
Marc McNulty 465,000(1)
Miles Wood 465,000(2)


Farm Payroll

Nikita Zadorov 143,500(2)
Brandon Halverson 143,000(4)
Tyrell Goulbourne 105,100(3)
Brayden Point 102,000(4)
Axel Holmstrom 100,001(3)
Travis Sanheim 100,000(4)
Hampus Melen 94,000(3)
Marcus Vela 90,000(1)
Connor Chatham 72,000(4)
Jake Walman 70,000(3)
Tyler Benson 70,000(4)
Shane Bowers 70,000(5)
Brandon Crawley 67,500(3)
Daniel Audette 65,300(3)
Alexandre Belanger 50,000(4)
Marco Miranda 50,000(4)
Hugo Danielsson 50,000(4)
Jakob F-Karlsson 50,000(2)
Jordan Sambrook 50,000(3)
Andreas Soderberg 46,000(3)
Nikita Korostelev 30,000(1)
Alexis D' Aoust 30,000(3)
Maksim Zhukov 30,000(5)




NEWJERSEY

ArenaContinental Airlines Arena
Capacity25,000
Ticket Price$65.00


Income

Current Funds$117,117,187
Home Games Remaining2
Avg. Attendance25,000
Avg. Revenue/Game$2,866,305
Projected Revenue$5,732,610

Expenses

Pro Payroll$58,293,000
Farm Payroll$1,305,000
Prospect Fees$0,000
Coach$50,000
Games Remaining5
Total Game Expenses$1,192,960
Projected Expenses$5,964,800
Projected Balance$116,884,997

Salary Commitment

Year: 25$59,598,000
Year: 26$37,918,000
Year: 27$17,400,000
Year: 28$4,010,000

Pro Payroll

Cameron Reid 5,000,000(1)
David Fischer 4,478,000(2)
Colten Teubert 4,000,000(2)
Taylor Doherty 4,000,000(1)
Jordan Binnington 3,760,000(4)
David Savard 3,500,000(3)
Tomas Jurco 3,490,000(3)
Maxime Clermont 3,250,000(3)
Austin Watson 3,045,000(2)
Cody Ferriero 3,000,000(3)
Evan Bloodoff 3,000,000(2)
Kenny Ryan 3,000,000(2)
Louis Leblanc 2,500,000(1)
Steven Hodges 2,410,000(2)
John Carlson 2,000,000(1)
Max McCormick 1,820,000(1)
Corey Durocher 1,725,000(1)
Nicholas Baptiste 1,435,000(1)
Esa Lindell 1,390,000(1)
Ryan Kujawinski 1,025,000(1)
Eric Locke 465,000(1)


Farm Payroll

Ryan Graves 150,000(2)
Peter Cehlarik 114,000(2)
Noah Rod 90,000(2)
Frederik Tiffels 81,000(2)
Rasmus Asplund 70,000(3)
Paul Bittner 70,000(1)
Juuso Valimaki 70,000(5)
Connor Ingram 70,000(4)
Zach Senyshyn 70,000(2)
Filip Chlapik 70,000(1)
Ilya Sorokin 63,000(1)
Brayden Burke 50,000(3)
Jacob Cederholm 50,000(4)
Parker Wotherspoon 50,000(2)
Alexandre Carrier 50,000(1)
Ryan Rehill 37,000(1)
Simon Bourque 30,000(1)
Tyler Soy 30,000(3)
Linus Weissbach 30,000(5)
Lukas Jasek 30,000(2)
Tanner Laczynski 30,000(4)




PITTSBURGH

ArenaMellon Arena
Capacity25,000
Ticket Price$50.00


Income

Current Funds$249,825,620
Home Games Remaining3
Avg. Attendance25,000
Avg. Revenue/Game$2,250,000
Projected Revenue$6,750,000

Expenses

Pro Payroll$62,960,000
Farm Payroll$1,402,000
Prospect Fees$0,000
Coach$50,000
Games Remaining5
Total Game Expenses$1,288,240
Projected Expenses$6,441,200
Projected Balance$250,134,420

Salary Commitment

Year: 25$64,362,000
Year: 26$53,842,000
Year: 27$27,138,000
Year: 28$11,413,000

Pro Payroll

Shane Sims 7,000,000(2)
Jeremy Morin 6,000,000(3)
Anders Lee 5,000,000(2)
Richard Panik 4,000,000(2)
Sam Gagner 4,000,000(1)
Tyler Wotherspoon 4,000,000(3)
Ryan Howse 3,500,000(3)
Morgan Clark 3,450,000(1)
Kenton Helgesen 2,920,000(4)
Gabriel Landeskog 2,900,000(2)
Alex Galchenyuk 2,820,000(2)
Garrett Meurs 2,280,000(4)
Michael Clarke 1,910,000(3)
Mathieu Corbeil 1,725,000(2)
Fredrik Larsson 1,580,000(4)
Slater Koekkoek 1,550,000(4)
John Draeger 1,520,000(2)
Dominik Masin 1,430,000(4)
Tanner Lane 1,330,000(1)
Charlie Coyle 1,300,000(2)
Christoph Bertschy 1,255,000(4)
Fredrik Bergvik 1,025,000(1)
William Carrier 465,000(1)


Farm Payroll

Warren Foegele 102,000(4)
Jonathan Drouin 100,000(1)
Alexander Wennberg 100,000(2)
Hunter Smith 93,000(3)
Carter Verhaeghe 72,500(2)
Miles Gendron 72,000(3)
Kale Clague 70,000(4)
Ilya Samsonov 70,000(1)
Dylan Strome 70,000(2)
Jonas Siegenthaler 70,000(2)
Aleksi Heponiemi 70,000(5)
Pascal Laberge 70,000(3)
Denis Malgin 50,000(1)
Michael Spacek 50,000(2)
Kirill Maksimov 50,000(5)
Tim Wahlgren 50,000(3)
Andreas Johnson 46,500(2)
Hayden Hawkey 46,000(4)
Olivier Galipeau 30,000(4)
Sergei Boikov 30,000(1)
Troy Terry 30,000(2)
Kale Howarth 30,000(5)
Joseph Woll 30,000(3)




NYRANGERS

ArenaMadison Square Garden
Capacity25,000
Ticket Price$70.00


Income

Current Funds$110,677,871
Home Games Remaining2
Avg. Attendance24,900
Avg. Revenue/Game$3,039,546
Projected Revenue$6,079,092

Expenses

Pro Payroll$61,400,000
Farm Payroll$1,445,500
Prospect Fees$0,000
Coach$50,000
Games Remaining5
Total Game Expenses$1,257,910
Projected Expenses$6,289,550
Projected Balance$110,467,413

Salary Commitment

Year: 25$62,845,500
Year: 26$44,190,500
Year: 27$30,520,500
Year: 28$15,685,000

Pro Payroll

Michal Repik 6,000,000(3)
Calvin De Haan 5,000,000(1)
Taylor Hall 5,000,000(2)
Dylan Olsen 5,000,000(4)
Mika Zibanejad 4,700,000(4)
Kevin Quick 3,500,000(2)
Joshua Bailey 3,050,000(1)
Mark Visentin 3,045,000(1)
Nick Mattson 2,820,000(3)
Michael Chaput 2,385,000(2)
Adam Larsson 2,320,000(1)
Anthony Camara 2,040,000(1)
Tomas Hertl 2,000,000(3)
Justin Falk 2,000,000(3)
Dylan Blujus 2,000,000(4)
Madison Bowey 1,855,000(4)
Connor Brown 1,450,000(3)
Marcus Hogberg 1,435,000(2)
Andre Burakovsky 1,435,000(1)
Samuel Morin 1,435,000(1)
Jack Dougherty 1,430,000(4)
Colin White 700,000(2)
Robin Kovacs 500,000(2)
Lukas Vejdemo 300,000(1)


Farm Payroll

Mike Robinson 150,500(3)
Anthony Angello 102,000(4)
Vaclav Karabacek 100,000(4)
Vladislav Kamenev 100,000(3)
Joey Dudek 93,000(3)
Samuel Blais 72,000(3)
Jack Glover 72,000(4)
Josh Brook 70,000(5)
Dennis Cholowski 70,000(4)
Max Jones 70,000(3)
Erik Cernak 70,000(2)
Olle Lycksell 50,000(5)
Dimitri Sokolov 50,000(4)
William Knierim 50,000(3)
Jiri Karafiat 50,000(4)
Samuel Dove-McFalls 50,000(2)
Spencer Watson 46,000(4)
Sam Rossini 30,000(4)
Petr Kvaca 30,000(5)
Austin Osmanski 30,000(3)
Jonathan Ang 30,000(4)
Adam Gaudette 30,000(1)
Jake Massie 30,000(2)




PHILADELPH

ArenaWachovia Center
Capacity25,000
Ticket Price$50.00


Income

Current Funds$90,276,561
Home Games Remaining2
Avg. Attendance25,000
Avg. Revenue/Game$2,250,000
Projected Revenue$4,500,000

Expenses

Pro Payroll$62,930,000
Farm Payroll$1,327,500
Prospect Fees$0,000
Coach$50,000
Games Remaining5
Total Game Expenses$1,286,150
Projected Expenses$6,430,750
Projected Balance$88,345,811

Salary Commitment

Year: 25$64,257,500
Year: 26$39,702,500
Year: 27$11,197,000
Year: 28$6,345,000

Pro Payroll

Luke Schenn 6,000,000(1)
Radko Gudas 5,000,000(2)
Scott Glennie 5,000,000(2)
Alexander Fallstrom 5,000,000(2)
Dillon Simpson 4,360,000(4)
Jared Cowen 4,000,000(1)
Tomas Tatar 3,500,000(2)
Drayson Bowman 3,150,000(1)
Josh Leivo 3,100,000(3)
Ryan Spooner 2,890,000(1)
Christopher Gibson 2,720,000(1)
Stephen Macaulay 2,650,000(2)
Bryan Cameron 2,650,000(1)
Jason Kasdorf 2,000,000(2)
Nick Seeler 1,520,000(2)
Colin Suellentrop 1,510,000(1)
Elias Lindholm 1,435,000(1)
Connor Hurley 1,435,000(2)
Steven Santini 1,435,000(2)
Michael Dal Colle 1,430,000(4)
Brendan Woods 1,420,000(3)
Sven Andrighetto 725,000(2)


Farm Payroll

Kaapo Kahkonen 102,000(4)
Luc Snuggerud 93,000(4)
Quentin Shore 72,000(3)
Gabriel Gagne 70,000(1)
Ryan Lindgren 70,000(3)
Michael McLeod 70,000(4)
Guillaume Brisebois 70,000(2)
Kristian Vesalainen 70,000(5)
Jacob Schmidt 55,000(3)
Brogan O'Brien 55,000(3)
Brett Seney 50,000(1)
Dan Vladar 50,000(1)
Mikhail Maltsev 50,000(3)
Christopher Wilkie 50,000(2)
Andrei Altybarmakyan 50,000(5)
Tobias Geisser 50,000(5)
Christopher Clapperton46,500(2)
Rinat Valiev 44,000(2)
Alan Lyszczarczyk 30,000(3)
Nikita Pavlychev 30,000(1)
David Bernhardt 30,000(4)
Grant Jozefek 30,000(4)
Brennan Menell 30,000(4)
Adam Marsh 30,000(2)
Ivan Chekhovich 30,000(5)




FLORIDE

ArenaOffice Depot Center
Capacity25,000
Ticket Price$50.00


Income

Current Funds$199,989,808
Home Games Remaining2
Avg. Attendance25,000
Avg. Revenue/Game$2,250,000
Projected Revenue$4,500,000

Expenses

Pro Payroll$51,580,000
Farm Payroll$1,464,500
Prospect Fees$0,000
Coach$50,000
Games Remaining5
Total Game Expenses$1,061,890
Projected Expenses$5,309,450
Projected Balance$199,180,358

Salary Commitment

Year: 25$53,044,500
Year: 26$28,900,500
Year: 27$18,028,000
Year: 28$7,671,000

Pro Payroll

Tyler Randell 4,000,000(2)
John Negrin 3,600,000(1)
Michael Ferland 3,500,000(3)
Philippe Paradis 3,500,000(1)
Max Nicastro 3,200,000(1)
Joseph Cramarossa 3,050,000(1)
Henrik Bjorklund 3,000,000(1)
Michael Sdao 3,000,000(1)
Graham Black 2,800,000(3)
Cody Goloubef 2,300,000(1)
Colin Jacobs 2,280,000(4)
Jere Sallinen 2,125,000(3)
Toni Rajala 2,125,000(1)
Johan Motin 2,100,000(2)
Kale Kessy 2,100,000(4)
Joonas Korpisalo 1,580,000(3)
Boo Nieves 1,520,000(2)
Brett Kulak 1,480,000(4)
Zachary Fucale 1,435,000(2)
Adam Clendening 1,250,000(4)
Brent Pedersen 935,000(2)
Jakub Zboril 700,000(2)


Farm Payroll

Dominic Turgeon 143,000(4)
Taylor Cammarata 102,500(2)
Alex Schoenborn 102,000(3)
Alex Tuch 100,000(3)
Gabryel Boudreau 100,000(1)
Jordan Subban 72,500(1)
Nikolas Koberstein 72,000(4)
Nicolas Meloche 70,000(1)
Logan Stanley 70,000(4)
Mikhail Sergachev 70,000(3)
Cody Glass 70,000(5)
Austin Wagner 50,000(1)
Jacob Moverare 50,000(4)
Felix Sandstrom 50,000(2)
Filip Westerlund 50,000(5)
Brett Howden 50,000(3)
Dominik Kubalik 46,500(1)
Olivier Leblanc 46,000(4)
Radovan Bondra 30,000(1)
Reilly Webb 30,000(5)
Spencer Smallman 30,000(2)
Brandon Hagel 30,000(4)
Filip Hronek 30,000(3)




COLORADO

ArenaPepsi Center
Capacity25,000
Ticket Price$50.00


Income

Current Funds$91,891,917
Home Games Remaining2
Avg. Attendance25,000
Avg. Revenue/Game$2,250,000
Projected Revenue$4,500,000

Expenses

Pro Payroll$58,540,000
Farm Payroll$1,442,000
Prospect Fees$0,000
Coach$50,000
Games Remaining5
Total Game Expenses$1,200,640
Projected Expenses$6,003,200
Projected Balance$90,388,717

Salary Commitment

Year: 25$59,982,000
Year: 26$23,475,000
Year: 27$16,040,000
Year: 28$6,870,000

Pro Payroll

Zach Hamill 9,000,000(1)
Josh Godfrey 6,000,000(1)
Zac Dalpe 5,000,000(1)
Ben Ryan 3,500,000(1)
Alex Chiasson 3,435,000(1)
Marek Tvrdon 3,380,000(4)
Dmitri Orlov 3,000,000(4)
Andrew Yogan 2,820,000(3)
Mario Lucia 2,680,000(2)
Joseph Morrow 2,320,000(1)
Marcus Pettersson 2,180,000(3)
Darnell Nurse 2,040,000(3)
Luke Walker 2,000,000(1)
Dalton Smith 1,725,000(2)
Frederik Gauthier 1,435,000(1)
Griffin Reinhart 1,360,000(2)
Daniel Altshuller 1,360,000(2)
Juuse Saros 1,025,000(1)
Ryan Donato 1,020,000(3)
Morgan Klimchuk 970,000(1)
Victor Crus Rydberg 900,000(1)
Noah Juulsen 700,000(1)
Tyler Bird 690,000(3)


Farm Payroll

Will Butcher 102,500(1)
Fredrik Olofsson 100,000(3)
Jakub Vrana 100,000(4)
Brendan Guhle 70,000(2)
Max Comtois 70,000(5)
Taylor Raddysh 70,000(3)
Jake Bean 70,000(4)
Jackson Houck 69,500(1)
Victor Rask 60,000(2)
Kurtis Gabriel 60,000(3)
Beau Starrett 60,000(4)
Tim Bozon 60,000(3)
Jonne Tammela 50,000(2)
Brady Skjei 50,000(2)
Colton White 50,000(1)
Liam Coughlin 50,000(3)
Alexei Lipanov 50,000(5)
David Quenneville 50,000(3)
David Noel 50,000(5)
Joren Van Pottelberghe50,000(2)
Adam Helewka 30,000(2)
Emil Westerlund 30,000(3)
Aarne Talvitie 30,000(5)
Otto Somppi 30,000(4)
Adam Brizgala 30,000(4)




VANCOUVER

ArenaGeneral Motors Place
Capacity25,000
Ticket Price$50.00


Income

Current Funds$183,675,624
Home Games Remaining2
Avg. Attendance25,000
Avg. Revenue/Game$2,250,000
Projected Revenue$4,500,000

Expenses

Pro Payroll$60,425,000
Farm Payroll$1,246,500
Prospect Fees$0,000
Coach$50,000
Games Remaining5
Total Game Expenses$1,234,430
Projected Expenses$6,172,150
Projected Balance$182,003,474

Salary Commitment

Year: 25$61,671,500
Year: 26$45,685,500
Year: 27$34,409,000
Year: 28$5,776,000

Pro Payroll

Matt Clark 6,000,000(3)
Nico Sacchetti 5,000,000(1)
Jeff Skinner 4,990,000(2)
Stefan Elliott 4,000,000(1)
Ryan Nugent-Hopkins 4,000,000(4)
Patrik Nemeth 4,000,000(3)
Cedrick Henley 4,000,000(3)
Blake Pietila 3,100,000(2)
Jean-Gabriel Pageau 3,000,000(3)
Taylor Aronson 2,820,000(3)
Jerry D'Amigo 2,725,000(1)
Julian Melchiori 2,500,000(3)
David Honzik 2,320,000(1)
Petr Straka 2,225,000(3)
Christopher Wagner 1,625,000(1)
Scott Laughton 1,480,000(3)
Ryan Collins 1,430,000(4)
Tom Nilsson 1,250,000(2)
Anton Forsberg 1,250,000(3)
Nick Cousins 1,190,000(2)
Richard Nejezchleb 1,020,000(3)
Brian Ferlin 500,000(2)


Farm Payroll

Tristan Jarry 100,000(2)
Roland McKeown 100,000(3)
Zachary Sanford 93,500(1)
Felix Girard 72,500(1)
Nolan Vesey 72,000(3)
Christian Fischer 70,000(1)
Gabriel Carlsson 70,000(2)
Alexander Nylander 70,000(4)
Tage Thompson 70,000(3)
Robin Salo 70,000(5)
Andrew Nielsen 50,000(1)
Jordan Kyrou 50,000(4)
Ondrej Vala 50,000(3)
Matthew Cairns 50,000(4)
Vincent Dunn 46,500(2)
Francis Perron 46,000(3)
Steven Spinner 46,000(4)
Jack Becker 30,000(1)
Ivan Fedotov 30,000(2)
Max Lajoie 30,000(4)
Tomas Vomacka 30,000(5)




EDMONTON

ArenaRexall Place
Capacity25,000
Ticket Price$50.00


Income

Current Funds$185,071,742
Home Games Remaining2
Avg. Attendance25,000
Avg. Revenue/Game$2,250,000
Projected Revenue$4,500,000

Expenses

Pro Payroll$53,694,877
Farm Payroll$1,039,500
Prospect Fees$0,000
Coach$50,000
Games Remaining5
Total Game Expenses$1,095,688
Projected Expenses$5,478,438
Projected Balance$184,093,304

Salary Commitment

Year: 25$54,734,377
Year: 26$36,327,500
Year: 27$24,366,000
Year: 28$3,580,000

Pro Payroll

Matthew Calvert 5,500,000(1)
Christian Thomas 4,000,000(3)
Mark Katic 3,500,000(2)
Akim Aliu 3,500,000(3)
Jean-Francois Berube 3,100,000(3)
Tyler Seguin 3,045,000(2)
John Mcfarland 3,045,000(1)
Keaton Ellerby 3,010,000(1)
Brad Ross 3,000,000(3)
Mikael Granlund 3,000,000(3)
Louis Domingue 2,900,000(2)
Jarred Tinordi 2,899,877(1)
Markus Granlund 2,890,000(3)
Ryan Murray 2,000,000(4)
Rasmus Ristolainen 1,435,000(2)
Daniel Gunnarsson 1,270,000(1)
Cole Cassels 1,025,000(1)
Phillip Di Giuseppe 1,020,000(3)
Stuart Percy 755,000(2)
Nolan Patrick 700,000(5)
Mikko Rantanen 700,000(1)
Mitchell Marner 700,000(1)
Auston Matthews 700,000(4)


Farm Payroll

Samuel Fejes 127,000(1)
Elvis Merzlikins 72,500(2)
John Hayden 72,500(2)
Conor Garland 70,000(1)
Alex DeBrincat 70,000(3)
Marcus Karlstrom 55,000(2)
Maxwell Gildon 50,000(5)
Leon Gawanke 50,000(5)
Vladimir Kuznetsov 50,000(3)
Brandon Gignac 50,000(3)
Brett Murray 50,000(4)
Anton Blidh 46,500(2)
Emil Johansson 46,000(3)
Kelly Summers 40,000(2)
Michael Bunting 40,000(2)
Dmitry Zhukenov 30,000(1)
Markus Ruusu 30,000(1)
Bryce Misley 30,000(5)
Tobias Eder 30,000(3)
Ben Gleason 30,000(3)




CALGARY

ArenaPengrowth Saddledome
Capacity25,000
Ticket Price$70.00


Income

Current Funds$144,556,513
Home Games Remaining3
Avg. Attendance24,993
Avg. Revenue/Game$3,149,175
Projected Revenue$9,447,525

Expenses

Pro Payroll$60,601,000
Farm Payroll$1,105,000
Prospect Fees$0,000
Coach$50,000
Games Remaining6
Total Game Expenses$1,235,120
Projected Expenses$7,410,720
Projected Balance$146,593,318

Salary Commitment

Year: 25$61,706,000
Year: 26$42,760,000
Year: 27$31,822,000
Year: 28$12,290,000

Pro Payroll

Derek Forbort 5,000,000(1)
Eric Gelinas 4,000,000(4)
Cade Fairchild 3,626,000(1)
Gregg Sutch 3,500,000(3)
Jeremy Smith 3,500,000(1)
Mattias Ekholm 3,400,000(2)
Jakub Culek 3,000,000(3)
Johan Larsson 3,000,000(4)
Marek Mazanec 2,920,000(4)
Stanislav Galiev 2,900,000(2)
Jakob Silfverberg 2,800,000(3)
Eric O'Dell 2,700,000(2)
Brandon Davidson 2,650,000(3)
Joonas Nattinen 2,500,000(1)
Greg Mckegg 2,000,000(4)
Stephen Johnston 2,000,000(3)
Kevin Shattenkirk 2,000,000(1)
Alexander Ruuttu 2,000,000(3)
Martin Frk 1,480,000(3)
Tucker Poolman 1,025,000(1)
Mitchell Dempsey 1,020,000(3)
Harrison Ruopp 1,000,000(2)
Martin Reway 725,000(2)
Denis Gurianov 700,000(1)
Tyler Vesel 690,000(3)
Eric Roy 465,000(1)


Farm Payroll

Hugo Fagerblom 72,000(3)
Matthew Strome 70,000(5)
Will Bitten 70,000(3)
Brandon Carlo 70,000(2)
Charles McAvoy 70,000(3)
William Lockwood 70,000(4)
Cameron Clarke 70,000(4)
Tyler Motte 63,000(2)
Eric Cornel 50,000(4)
Sergey Zborovskiy 50,000(1)
Evan Cormier 50,000(3)
Pavel Buchnevich 50,000(2)
Janne Kuokkanen 50,000(4)
Mike Winther 50,000(1)
Matthew Mistele 50,000(3)
Ville Husso 50,000(3)
Christian Jaros 30,000(1)
Jeffrey Truchon-Viel 30,000(3)
Cole Guttman 30,000(5)
Liam Dunda 30,000(2)
Igor Korshkov 30,000(4)




CHICAGO

ArenaUnited Center
Capacity25,000
Ticket Price$70.00


Income

Current Funds$168,003,969
Home Games Remaining3
Avg. Attendance24,961
Avg. Revenue/Game$3,144,937
Projected Revenue$9,434,811

Expenses

Pro Payroll$58,218,000
Farm Payroll$1,380,000
Prospect Fees$0,000
Coach$50,000
Games Remaining5
Total Game Expenses$1,192,960
Projected Expenses$5,964,800
Projected Balance$171,473,980

Salary Commitment

Year: 25$59,598,000
Year: 26$43,823,000
Year: 27$33,042,000
Year: 28$12,852,000

Pro Payroll

John Moore 6,000,000(4)
Ryan Mcdonagh 5,000,000(1)
William Karlsson 5,000,000(4)
Jesper Fasth 3,500,000(3)
Curtis Hamilton 3,485,000(2)
Jordan Caron 3,100,000(3)
Chris Terry 3,000,000(1)
Emerson Etem 2,980,000(1)
Benjamin Gallacher 2,950,000(3)
Tony Dehart 2,260,000(3)
Sami Vatanen 2,126,000(3)
Anders Nilsson 2,000,000(3)
Oscar Moller 2,000,000(1)
Shane McColgan 2,000,000(3)
Michael Pelech 2,000,000(2)
Connor Brickley 1,725,000(2)
Olli Maatta 1,500,000(4)
Chris Bigras 1,435,000(2)
Sam Bennett 1,430,000(3)
Anthony Stolarz 1,390,000(1)
Brock Nelson 1,110,000(1)
Yannick Veilleux 1,001,000(2)
AJ Greer 700,000(2)
Ian McCoshen 526,000(3)


Farm Payroll

Josh Jacobs 102,000(4)
Brandon Hickey 100,000(3)
Ryan Hartman 100,000(2)
Jan Kostalek 72,500(2)
Adam Tambellini 72,500(1)
Brendan Burke 72,500(1)
Ben Harpur 72,500(2)
Michael Amadio 72,000(3)
MacKenzie Blackwood 70,000(1)
Callan Foote 70,000(5)
Victor Mete 70,000(4)
Nicolas Roy 50,000(2)
William Borgen 50,000(2)
Mathieu Joseph 50,000(2)
Artem Artemov 50,000(3)
Matthew Bradley 50,000(1)
Nicholas Caammano 50,000(4)
Dwyer Tschantz 46,000(3)
Jared Fiegl 40,000(2)
Ian Scott 30,000(5)
Travis Barron 30,000(3)
Gustav Olhaver 30,000(1)
Graham McPhee 30,000(4)




DALLAS

ArenaAmerican Airlines Center
Capacity25,000
Ticket Price$70.00


Income

Current Funds$79,761,560
Home Games Remaining3
Avg. Attendance24,845
Avg. Revenue/Game$2,966,847
Projected Revenue$8,900,541

Expenses

Pro Payroll$54,034,000
Farm Payroll$800,500
Prospect Fees$0,000
Coach$50,000
Games Remaining6
Total Game Expenses$1,097,690
Projected Expenses$6,586,140
Projected Balance$82,075,961

Salary Commitment

Year: 25$54,834,500
Year: 26$34,346,000
Year: 27$26,221,000
Year: 28$17,862,000

Pro Payroll

Quinton Howden 5,500,000(4)
Caleb Herbert 5,000,000(4)
Simon Despres 5,000,000(2)
Kristopher Foucault 3,389,000(3)
Steffen Soberg 3,220,000(1)
Jerome Gauthier-Leduc 3,045,000(2)
Erik Gudbranson 3,045,000(1)
Jeff Costello 3,000,000(1)
Kenneth Agostino 2,980,000(4)
Seth Ambroz 2,855,000(1)
Robbie Russo 2,660,000(4)
Devante Smith-Pelly 2,130,000(3)
Nail Yakupov 2,000,000(3)
Darren Kramer 1,550,000(1)
Scott Kosmachuk 1,460,000(1)
Aaron Ekblad 1,430,000(4)
Brendan Leipsic 1,180,000(1)
Mark Jankowski 1,040,000(1)
Jaccob Slavin 900,000(1)
Artturi Lehkonen 725,000(1)
Dante Fabbro 700,000(3)
Jake Paterson 625,000(1)
Sean Couturier 600,000(1)


Farm Payroll

Sean Maguire 116,000(1)
Laurent Dauphin 72,500(1)
Linus Soderstrom 72,000(4)
Graham Knott 70,000(1)
Kailer Yamamoto 70,000(5)
Samuel Girard 70,000(4)
Garrett Pilon 70,000(3)
Eetu Tuulola 70,000(3)
David Kase 50,000(2)
Tyler Parsons 50,000(4)
Karch Bachman 30,000(2)
Jeremiah Addison 30,000(1)
Josh Dickinson 30,000(4)




LOSANGELES

ArenaStaples Center
Capacity25,000
Ticket Price$70.00


Income

Current Funds$302,562,652
Home Games Remaining3
Avg. Attendance24,947
Avg. Revenue/Game$3,061,463
Projected Revenue$9,184,389

Expenses

Pro Payroll$62,015,000
Farm Payroll$1,334,000
Prospect Fees$0,000
Coach$50,000
Games Remaining5
Total Game Expenses$1,267,980
Projected Expenses$6,339,900
Projected Balance$305,407,141

Salary Commitment

Year: 25$63,349,000
Year: 26$49,686,500
Year: 27$39,719,000
Year: 28$18,261,000

Pro Payroll

PK Subban 6,000,000(1)
Michael Paliotta 6,000,000(4)
Vladimir Tarasenko 5,000,000(4)
Zach Hyman 4,000,000(3)
Joe Rogalski 3,910,000(3)
Michael Mersch 3,820,000(3)
Jonathan Huberdeau 3,760,000(4)
Spencer Bennett 3,260,000(2)
Connor Murphy 3,220,000(1)
Scott Wedgewood 3,100,000(3)
Freddie Hamilton 2,890,000(1)
Claude Giroux 2,250,000(2)
Oscar Dansk 2,220,000(3)
Cam Fowler 2,135,000(2)
Klas Dahlbeck 2,000,000(2)
Christophe Lalancette 1,480,000(4)
Max Gortz 1,450,000(3)
Julius Honka 1,430,000(3)
Nikolaj Ehlers 1,430,000(4)
Nicolas Petan 1,260,000(3)
Jack Eichel 700,000(1)
Anthony Beauvillier 700,000(1)


Farm Payroll

Conner Bleackley 143,000(4)
Dylan Sadowy 102,000(4)
Jacob De La Rose 100,000(2)
Ryan Pulock 72,500(1)
Jonathan-Ismael Diaby 72,500(2)
Viktor Arvidsson 72,000(3)
Joey Anderson 70,000(4)
Lucas Johansen 70,000(3)
Jacob Larsson 70,000(2)
Conor Timmins 70,000(5)
Max Zimmer 50,000(4)
Zach Sawchenko 50,000(3)
Keegan Kolesar 50,000(1)
Anthony Cirelli 50,000(2)
Jan Drozg 50,000(5)
David Westlund 46,000(4)
Nikita Tryamkin 46,000(3)
Ales Stezka 30,000(1)
Griffin Luce 30,000(3)
Chase Pearson 30,000(2)
Rem Pitlick 30,000(4)
Ryan McGregor 30,000(5)




DETROIT

ArenaJoe Louis Arena
Capacity25,000
Ticket Price$70.00


Income

Current Funds$252,028,063
Home Games Remaining3
Avg. Attendance25,000
Avg. Revenue/Game$2,904,545
Projected Revenue$8,713,635

Expenses

Pro Payroll$61,843,000
Farm Payroll$1,591,000
Prospect Fees$0,000
Coach$50,000
Games Remaining5
Total Game Expenses$1,269,680
Projected Expenses$6,348,400
Projected Balance$254,393,298

Salary Commitment

Year: 25$63,434,000
Year: 26$41,071,500
Year: 27$25,101,000
Year: 28$2,580,000

Pro Payroll

Colin Wilson 6,600,000(2)
Maxim Mayorov 6,000,000(1)
Zack Kassian 5,000,000(3)
Tomas Kubalik 4,262,000(1)
Philip Mcrae 4,000,000(3)
Allen York 3,389,000(1)
Ryan Ellis 3,252,000(2)
Matthew Corrente 3,000,000(1)
David Musil 2,550,000(3)
Clifford Watson 2,170,000(2)
Cody Payne 2,170,000(3)
Nicolas Kerdiles 2,130,000(3)
Brandon Gormley 2,100,000(4)
Andrey Vasilevskiy 2,000,000(2)
Ryan Johansen 2,000,000(3)
Justin Kea 1,520,000(3)
Anthony Duclair 1,435,000(2)
Spencer Martin 1,435,000(1)
Carl Dahlstrom 1,435,000(1)
Joshua Ho-Sang 1,430,000(3)
Andreas Englund 1,430,000(3)
Gabriel Bourque 1,000,000(1)
Emil Pettersson 935,000(1)
Joseph Blandisi 600,000(1)


Farm Payroll

Aleksander Barkov 143,500(2)
Jared McCann 143,000(3)
Gustav Olofsson 90,000(2)
Shea Theodore 90,000(4)
Patrick Shea 80,000(2)
Maxim Letunov 72,000(3)
Markus Niemeläinen 70,000(4)
Owen Tippett 70,000(5)
David Pope 60,000(1)
Stephan Dhilon 50,000(4)
Daniel Sprong 50,000(1)
Dennis Yan 50,000(2)
Filip Ahl 50,000(1)
Andrew Peeke 50,000(4)
Brad Morrison 50,000(1)
Erik Foley 50,000(2)
Matt Schmalz 50,000(2)
Curtis Lazar 50,000(2)
Niko Mikkola 50,000(1)
Givani Smith 50,000(4)
Matt Villalta 50,000(5)
Nicolas Hague 50,000(5)
Janne Juvonen 46,500(1)
Steven Johnson 46,000(3)
Jack Kopacka 30,000(3)




NASHVILLE

ArenaGaylord Entertain. Center
Capacity25,000
Ticket Price$50.00


Income

Current Funds$157,368,637
Home Games Remaining3
Avg. Attendance24,233
Avg. Revenue/Game$2,181,038
Projected Revenue$6,543,114

Expenses

Pro Payroll$59,340,001
Farm Payroll$1,432,500
Prospect Fees$0,000
Coach$50,000
Games Remaining6
Total Game Expenses$1,216,450
Projected Expenses$7,298,700
Projected Balance$156,613,051

Salary Commitment

Year: 25$60,772,501
Year: 26$29,647,500
Year: 27$8,032,500
Year: 28$5,788,000

Pro Payroll

Michael Latta 6,000,000(1)
Robert Bortuzzo 5,850,000(1)
Kirill Petrov 5,000,000(1)
Erik Karlsson 4,125,000(1)
Richard Greenop 4,000,001(1)
Jason Wilson 4,000,000(2)
Alexandre Grenier 3,840,000(4)
Igor Bobkov 3,800,000(2)
Corban Knight 3,575,000(2)
Justin Shugg 3,450,000(2)
Alex Grant 3,125,000(2)
Dale Mitchell 2,350,000(1)
Jordan Schmaltz 1,950,000(1)
Mattias Backman 1,720,000(3)
Anthony Deangelo 1,430,000(4)
Francois Tremblay 1,390,000(2)
Tyler Bertuzzi 1,115,000(2)
Michael McCarron 1,000,000(1)
Tanner Richard 920,000(2)
Mathew Barzal 700,000(1)


Farm Payroll

Dante Salituro 125,000(3)
Jonas Johansson 102,000(4)
Dane Birks 93,500(2)
Joe Wegwerth 72,000(3)
Jesper Boqvist 70,000(5)
Ryan Gropp 70,000(2)
Gregory Chase 70,000(1)
Julien Gauthier 70,000(4)
Cameron Morrison 70,000(4)
Vitali Abramov 70,000(3)
Josh Anderson 70,000(3)
Bokondji Imama 57,500(3)
Luke Martin 50,000(5)
Travis Konecny 50,000(1)
Dylan Wells 50,000(3)
Beck Malenstyn 50,000(3)
Adam Mascherin 50,000(4)
Joshua Brown 46,500(2)
Matthew Berkovitz 46,000(4)
Tyler Steenbergen 30,000(5)
Andrew Mangiapane 30,000(2)
Sam Ruopp 30,000(1)
Jack Lafontaine 30,000(3)
Dawson Davidson 30,000(4)




COLUMBUS

ArenaNationwide Arena
Capacity25,000
Ticket Price$50.00


Income

Current Funds$116,334,469
Home Games Remaining3
Avg. Attendance25,000
Avg. Revenue/Game$2,250,000
Projected Revenue$6,750,000

Expenses

Pro Payroll$58,905,000
Farm Payroll$1,433,000
Prospect Fees$0,000
Coach$50,000
Games Remaining5
Total Game Expenses$1,207,760
Projected Expenses$6,038,800
Projected Balance$117,045,669

Salary Commitment

Year: 25$60,338,000
Year: 26$37,976,500
Year: 27$25,214,000
Year: 28$10,395,000

Pro Payroll

Joakim Andersson 8,000,000(1)
Marc-Andre Bourdon 7,000,000(1)
Calvin Pickard 5,000,000(3)
Adam Janosik 4,000,000(4)
Josh Birkholz 4,000,000(3)
Sven Baertschi 3,380,000(3)
Alexander Burmistrov 3,065,000(2)
Michal Jordan 3,000,000(1)
Scott Mayfield 2,680,000(2)
Radek Faksa 2,220,000(3)
Maxim Kitsyn 2,150,000(2)
Alexander Khokhlachev 2,000,000(2)
Joel Armia 1,840,000(2)
Magnus Nygren 1,720,000(4)
Nick Sorensen 1,700,000(4)
Garrett Mitchell 1,625,000(1)
Brett Pollock 1,430,000(4)
Ryan Culkin 1,390,000(1)
Matthew Finn 1,000,000(4)
Marko Dano 980,000(1)
Anthony Brodeur 725,000(2)


Farm Payroll

Vincent Hinostroza 139,000(3)
Justin Bailey 102,500(2)
Calvin Petersen 100,000(1)
Emile Poirier 100,000(2)
Matt Iacopelli 93,000(4)
Clark Bishop 72,000(4)
Eeli Tolvanen 70,000(5)
Ivan Provorov 70,000(2)
Libor Hájek 70,000(4)
Matthew Spencer 70,000(1)
Dmytro Timashov 50,000(1)
Michael Dipietro 50,000(5)
Kirill Ustimenko 50,000(5)
Dylan Coghlan 50,000(3)
Frederic Allard 50,000(4)
Vili Saarijarvi 50,000(1)
Jesse Gabrielle 50,000(1)
Nick Moutrey 46,500(1)
Anthony Richard 30,000(2)
Johnathan Kovacevic 30,000(5)
Carsen Twarynski 30,000(3)
Henrik Borgström 30,000(4)
Scott Reedy 30,000(5)




TAMPA BAY

ArenaPat Burns
Capacity25,000
Ticket Price$50.00


Income

Current Funds$131,342,154
Home Games Remaining3
Avg. Attendance25,000
Avg. Revenue/Game$2,250,000
Projected Revenue$6,750,000

Expenses

Pro Payroll$60,785,000
Farm Payroll$1,218,000
Prospect Fees$0,000
Coach$50,000
Games Remaining6
Total Game Expenses$1,241,060
Projected Expenses$7,446,360
Projected Balance$130,645,794

Salary Commitment

Year: 25$62,003,000
Year: 26$42,933,500
Year: 27$25,123,500
Year: 28$12,723,000

Pro Payroll

Eero Elo 6,000,000(2)
Max Gaede 5,000,000(3)
Stephen Johns 4,000,000(4)
Jake Gardiner 4,000,000(1)
Jamie Devane 3,725,000(1)
Lucas Lessio 3,220,000(1)
John Gibson 3,000,000(4)
Gilbert Brule 3,000,000(1)
Tyler Toffoli 3,000,000(3)
Jamie Oleksiak 2,780,000(2)
Matej Stransky 2,310,000(1)
Theodor Blueger 2,220,000(4)
Sam Brittain 2,050,000(1)
Geoffrey Schemitsch 2,050,000(3)
Teuvo Teravainen 2,000,000(4)
Brendan Gaunce 2,000,000(2)
Daniel Catenacci 1,520,000(2)
Mirco Mueller 1,435,000(2)
Aidan Muir 1,435,000(2)
Brendan Perlini 1,430,000(3)
Francis Beauvillier 1,390,000(2)
Alexander Peters 1,020,000(4)
Valeri Nichushkin 1,000,000(2)
Olli Juolevi 700,000(3)
Jesper Lindgren 500,000(1)


Farm Payroll

Juho Lammikko 143,000(4)
Nicholas Paul 102,500(1)
Kevin Elgestal 82,000(1)
Logan Brown 70,000(4)
Maxime Fortier 70,000(3)
Brock Boeser 70,000(2)
Robert Thomas 70,000(5)
Kristers Gudlevskis 60,000(4)
Jake Marchment 50,500(3)
Tim Gettinger 50,000(3)
Noel Hoefenmayer 50,000(5)
Jens Looke 50,000(1)
Martins Dzierkals 50,000(2)
Colby Sissons 50,000(3)
Nathan Walker 40,000(2)
Samuel Solensky 30,000(4)
Rasmus Andersson 30,000(2)
Nick Campoli 30,000(5)
Antti Palojarvi 30,000(5)
Joseph Cecconi 30,000(1)
Adam Huska 30,000(2)
Luke Stevens 30,000(2)




SAN JOSE

ArenaHP Pavillon
Capacity25,000
Ticket Price$65.00


Income

Current Funds$86,013,732
Home Games Remaining3
Avg. Attendance25,000
Avg. Revenue/Game$2,925,000
Projected Revenue$8,775,000

Expenses

Pro Payroll$63,990,000
Farm Payroll$746,000
Prospect Fees$0,000
Coach$50,000
Games Remaining6
Total Game Expenses$1,295,720
Projected Expenses$7,774,320
Projected Balance$87,014,412

Salary Commitment

Year: 25$64,736,000
Year: 26$43,336,000
Year: 27$21,406,000
Year: 28$9,180,000

Pro Payroll

Mikael Backlund 8,000,000(1)
Ben Blood 8,000,000(2)
Alex Hutchings 5,000,000(3)
Duncan Siemens 5,000,000(4)
Tom Kuehnhackl 4,000,000(3)
Magnus Hellberg 3,780,000(1)
Michael Parks 3,565,000(2)
Mark McNeill 3,540,000(2)
Austin Smith 3,000,000(1)
Riley Sheahan 3,000,000(2)
John Persson 2,700,000(2)
Frank Corrado 2,480,000(1)
Stephen Silas 1,725,000(1)
Matthew Murray 1,500,000(4)
Adam Erne 1,435,000(1)
Jake Virtanen 1,430,000(3)
Dylan Larkin 1,430,000(4)
Lukas Sutter 1,430,000(3)
Dillon Heatherington 1,025,000(2)
Brett Lernout 1,020,000(4)
Brendan O'Donnell 930,000(1)


Farm Payroll

Kasperi Kapanen 143,000(3)
Kristian Reichel 70,000(3)
Tim Soderlund 70,000(5)
Sebastian Aho 70,000(2)
Nikita Zhuldikov 51,000(3)
Otto Koivula 51,000(3)
Jayce Hawryluk 51,000(3)
Keith Petruzzelli 50,000(5)
Parker Foo 50,000(5)
Brenden Kichton 50,000(1)
Luke Opilka 30,000(2)
Nick Henry 30,000(5)
Anton Andersson 30,000(5)




WINNIPEG

ArenaPhilips Arena
Capacity24,000
Ticket Price$50.00


Income

Current Funds$229,061,613
Home Games Remaining3
Avg. Attendance23,977
Avg. Revenue/Game$2,157,975
Projected Revenue$6,473,925

Expenses

Pro Payroll$47,520,000
Farm Payroll$1,293,000
Prospect Fees$0,000
Coach$50,000
Games Remaining6
Total Game Expenses$977,260
Projected Expenses$5,863,560
Projected Balance$229,671,978

Salary Commitment

Year: 25$48,813,000
Year: 26$29,473,500
Year: 27$13,740,000
Year: 28$4,530,000

Pro Payroll

Colton Sceviour 5,650,000(1)
Nick Petersen 5,000,000(2)
Ryan Hegarty 5,000,000(2)
Evander Kane 4,000,000(1)
Taylor Beck 3,500,000(1)
Patrick Koudys 2,730,000(4)
Cody Ceci 2,220,000(3)
Andy Andreoff 2,000,000(3)
Ty Rattie 2,000,000(2)
Coda Gordon 1,900,000(2)
Taylor Leier 1,840,000(3)
Nikita Kucherov 1,500,000(2)
Adam Lowry 1,480,000(1)
Nathan MacKinnon 1,435,000(1)
Nikita Scherbak 1,430,000(3)
Alex Nedeljkovic 1,430,000(4)
Valeri Vasiliev 1,390,000(3)
Rhett Holland 1,265,000(1)
Tyler Bunz 1,050,000(1)
Thomas Chabot 700,000(1)


Farm Payroll

Anthony Mantha 143,500(2)
Anton Slepyshev 97,000(1)
Erick Karlsson 88,000(1)
Tyson Jost 70,000(3)
Casey Mittelstadt 70,000(5)
Evan Barratt 70,000(5)
Jack Roslovic 70,000(2)
Clayton Keller 70,000(4)
Nikolai Chebykin 70,000(3)
Carl Grundstrom 50,000(3)
Scott Walford 50,000(5)
Adin Hill 50,000(2)
Connor Bunnaman 50,000(3)
Luke Green 50,000(4)
Wiley Sherman 44,500(1)
Brandon Montour 40,000(2)
Alexander Volkov 30,000(5)
Mitch Mattson 30,000(4)
Rudolfs Balcers 30,000(1)
Alexander Dergachyov 30,000(2)
Simon Stransky 30,000(3)
Lucas Carlsson 30,000(3)
Jordan Topping 30,000(3)




ANAHEIM

ArenaArrowhead Pound
Capacity25,000
Ticket Price$50.00


Income

Current Funds$235,815,325
Home Games Remaining3
Avg. Attendance25,000
Avg. Revenue/Game$2,250,000
Projected Revenue$6,750,000

Expenses

Pro Payroll$63,175,000
Farm Payroll$1,170,000
Prospect Fees$0,000
Coach$50,000
Games Remaining5
Total Game Expenses$1,287,900
Projected Expenses$6,439,500
Projected Balance$236,125,825

Salary Commitment

Year: 25$64,345,000
Year: 26$31,700,000
Year: 27$14,661,000
Year: 28$3,379,000

Pro Payroll

Maxime Sauve 8,000,000(1)
Justin Jokinen 5,000,000(2)
Mark Pysyk 5,000,000(1)
Joonas Donskoi 4,000,000(3)
Chris Brown 3,835,000(1)
Garrett Wilson 3,500,000(1)
Kyle Clifford 3,300,000(1)
Jonas Brodin 2,890,000(4)
Mathew Dumba 2,820,000(2)
Samu Perhonen 2,810,000(1)
Rickard Rakell 2,430,000(1)
Daniil Sobchenko 2,280,000(3)
Henrik Samuelsson 2,130,000(2)
Jesse Dudas 2,050,000(1)
Jared Knight 2,015,000(2)
Calle Jarnkrok 2,000,000(3)
Derrick Pouliot 1,950,000(2)
Erik Gustafsson 1,530,000(1)
Mitchell Moroz 1,480,000(3)
Collin Olson 1,390,000(2)
J.T. Compher 1,300,000(3)
Merrick Madsen 1,025,000(2)
Daniel Walcott 440,000(2)


Farm Payroll

Robby Fabbri 143,000(4)
Zach Nastasiuk 100,000(2)
Ryan Fitzgerald 99,000(2)
Ryan Mantha 72,000(3)
Jake DeBrusk 70,000(1)
Zachary Leslie 70,000(2)
Carter Hart 70,000(4)
Jacob Chychrun 70,000(3)
Martin Necas 70,000(5)
Adam Musil 50,000(1)
Jakob Stukel 50,000(4)
Jordy Stallard 50,000(3)
Cameron Crotty 50,000(5)
Reid Duke 46,000(4)
Pontus Sjalin 40,000(1)
Luke Coleman 30,000(4)
Daniel Bernhardt 30,000(1)
Patrick Bajkov 30,000(3)
Michael Karow 30,000(5)




WASHINGTON

ArenaVerizon Center
Capacity25,000
Ticket Price$50.00


Income

Current Funds$124,749,992
Home Games Remaining3
Avg. Attendance25,000
Avg. Revenue/Game$2,250,000
Projected Revenue$6,750,000

Expenses

Pro Payroll$56,405,000
Farm Payroll$1,184,500
Prospect Fees$0,000
Coach$50,000
Games Remaining5
Total Game Expenses$1,152,790
Projected Expenses$5,763,950
Projected Balance$125,736,042

Salary Commitment

Year: 25$57,589,500
Year: 26$46,164,000
Year: 27$24,795,000
Year: 28$3,643,000

Pro Payroll

Brian Dumoulin 8,000,000(3)
Brett Bruneteau 8,000,000(2)
Carl Klingberg 5,000,000(1)
Dmitry Kulikov 3,725,000(1)
Seth Helgeson 3,500,000(2)
Travis Ewanyk 3,100,000(4)
Pathrik Westerholm 2,280,000(3)
Robert Baillargeon 2,000,000(3)
Matt Mackenzie 2,000,000(2)
Johan Sundstrom 2,000,000(2)
Francois Brassard 1,940,000(3)
Yasin Cisse 1,725,000(2)
Dominic Toninato 1,720,000(3)
Jonatan Nielsen 1,560,000(2)
Lukas Sedlak 1,500,000(1)
Filip Forsberg 1,480,000(3)
Mikko Vainonen 1,450,000(3)
Nicolas Aube-Kubel 1,430,000(3)
Xavier Ouellet 1,360,000(2)
Dalton Thrower 1,000,000(1)
Antoine Bibeau 935,000(2)
Patrik Laine 700,000(3)


Farm Payroll

Jujhar Khaira 139,000(2)
Keegan Iverson 100,000(4)
Linus Arnesson 98,000(1)
Kevin Labanc 93,000(4)
Robin Norell 72,500(1)
Alexis Pepin 72,000(3)
Jake Oettinger 70,000(5)
Pierre-Luc Dubois 70,000(4)
Mitchell Stephens 70,000(2)
Dillon Dube 50,000(3)
Malte Setkov 50,000(5)
Wade Allison 50,000(4)
Ty Ronning 50,000(4)
Julius Nattinen 50,000(2)
Skyler McKenzie 30,000(5)
Mikail Hakkarainen 30,000(4)
Steven Lorentz 30,000(1)
Evan Sarthou 30,000(3)
Carl Neill 30,000(2)




MINNESOTA

ArenaXcel Energy Center
Capacity25,000
Ticket Price$65.00


Income

Current Funds$111,353,168
Home Games Remaining3
Avg. Attendance24,872
Avg. Revenue/Game$2,879,401
Projected Revenue$8,638,203

Expenses

Pro Payroll$57,365,000
Farm Payroll$994,500
Prospect Fees$0,000
Coach$50,000
Games Remaining5
Total Game Expenses$1,168,190
Projected Expenses$5,840,950
Projected Balance$114,150,421

Salary Commitment

Year: 25$58,359,500
Year: 26$25,984,500
Year: 27$14,788,000
Year: 28$5,103,000

Pro Payroll

Aaron Palushaj 10,000,000(1)
Yann Sauve 7,000,000(1)
Troy Rutkowski 5,000,000(2)
Landon Ferraro 3,725,000(1)
Sean Kuraly 3,380,000(4)
Ludvig Rensfeldt 3,045,000(1)
Philippe Cornet 3,000,000(2)
Angelo Esposito 3,000,000(2)
Jesse Blacker 3,000,000(3)
Niklas Lundstrom 2,810,000(1)
Petter Granberg 1,840,000(3)
Jacob Trouba 1,690,000(3)
Nicklas Jensen 1,550,000(1)
Ryan Strome 1,350,000(1)
Henri Kiviaho 1,300,000(1)
Valentin Zykov 1,025,000(1)
Anders Bjork 1,020,000(3)
Zack Phillips 1,000,000(3)
C.J. Yakimowicz 930,000(3)
Cale Makar 700,000(5)
Riley Tufte 700,000(4)
Ryan Pilon 300,000(1)


Farm Payroll

David Pastrnak 100,000(4)
Lucas Wallmark 93,000(4)
Travis Dermott 70,000(1)
Samuel Montembeault 70,000(1)
Josh Mahura 70,000(3)
Timo Meier 70,000(2)
Todd Burgess 55,000(3)
Joni Ikonen 50,000(5)
Leevi Laakso 50,000(4)
Connor Hall 50,000(3)
Oliver Kylington 50,000(1)
Kevin Stenlund 50,000(1)
Roope Hintz 50,000(2)
Yan Pavel Laplante 46,500(2)
Mitchell Balmas 30,000(4)
Dominik Simon 30,000(1)
Brandon Duhaime 30,000(3)
Matej Tomek 30,000(2)