LES FINANCES

(As of Monday, Oct 15 2018)

MONTREAL

ArenaCentre Bell
Capacity25,000
Ticket Price$50.00


Income

Current Funds$103,725,408
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$53,435,000
Farm Payroll$1,412,000
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$103,725,408

Salary Commitment

Year: 24$54,847,000
Year: 25$28,617,000
Year: 26$8,797,000
Year: 27$4,465,000

Pro Payroll

Tyler Cuma 7,000,000(1)
Andrej Nestrasil 6,000,000(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)
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)


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)
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)
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$225,905,941
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$52,405,000
Farm Payroll$1,349,500
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$225,905,941

Salary Commitment

Year: 24$53,754,500
Year: 25$29,534,500
Year: 26$23,513,500
Year: 27$7,258,000

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)
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)
Emil Pettersson 935,000(1)
Grant Besse 465,000(1)
Sean Malone 465,000(1)


Farm Payroll

Mason McDonald 102,000(3)
Shea Theodore 100,000(2)
Cristiano Digiacinto 72,000(3)
Julius Bergman 72,000(3)
Ben Thomas 72,000(4)
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)
Mark Friedman 46,000(3)
Jake Evans 46,000(4)
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$254,266,815
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$52,306,931
Farm Payroll$1,387,300
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$254,266,815

Salary Commitment

Year: 24$53,694,231
Year: 25$20,109,800
Year: 26$11,252,300
Year: 27$3,895,000

Pro Payroll

Zach Bogosian 9,188,500(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)
Josh Shalla 2,580,000(1)
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)
Haydn Fleury 1,430,000(4)
Sam Reinhart 1,430,000(3)
William Nylander 1,430,000(3)
Louis Nanne 1,280,000(3)
Evan Fitzpatrick 700,000(3)
Nicholas Merkley 700,000(1)


Farm Payroll

Kevin Fiala 143,000(4)
Ryan MacInnis 100,000(4)
John Piccinich 72,000(4)
Connor McDavid 70,000(2)
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)




OTTAWA

ArenaCorel Center
Capacity25,000
Ticket Price$50.00


Income

Current Funds$105,321,603
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$48,395,000
Farm Payroll$838,500
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$105,321,603

Salary Commitment

Year: 24$49,233,500
Year: 25$26,363,500
Year: 26$14,292,000
Year: 27$6,326,000

Pro Payroll

Yannick Riendeau 8,000,000(1)
Steven Stamkos 4,000,000(1)
Ben Winnett 4,000,000(1)
Nathan Beaulieu 4,000,000(3)
Sebastian Collberg 3,190,000(2)
Austin Smith 3,000,000(1)
Nikolay Prokhorkin 2,920,000(4)
Phillip Danault 2,870,000(2)
Mikhail Grigorenko 2,820,000(3)
Adam Wilcox 2,000,000(2)
Matthew Murray 1,500,000(4)
James Melindy 1,500,000(2)
Francis Beauvillier 1,390,000(2)
Dillon Fournier 1,270,000(1)
Andreas Athanasiou 1,270,000(1)
Dillon Heatherington 1,025,000(2)
Brendan Lemieux 1,020,000(4)
Alex Lintuniemi 720,000(3)
Jesse Puljujärvi 700,000(4)
Pavel Zacha 700,000(1)
Brenden Kichton 500,000(1)


Farm Payroll

Lukas Sutter 143,000(3)
Alexis Vanier 93,000(3)
Filip Gustavsson 70,000(3)
Boris Katchouk 70,000(3)
Deven Sideroff 50,000(2)
Brody Wilms 50,000(4)
Noah Gregor 50,000(3)
Brendan Warren 50,000(1)
Shayne Gostisbehere 50,000(1)
Gustav Possler 46,500(2)
Chase De Leo 46,000(4)
Alfons Malmström 30,000(4)
Tanner Kaspick 30,000(4)
Jiri Karafiat 30,000(4)
Andrei Mironov 30,000(1)




TORONTO

ArenaAir Canada Centre
Capacity25,000
Ticket Price$50.00


Income

Current Funds$237,981,077
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$61,037,000
Farm Payroll$1,668,401
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$237,981,077

Salary Commitment

Year: 24$62,705,401
Year: 25$50,100,401
Year: 26$26,954,901
Year: 27$12,227,000

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)
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)
Joel Eriksson Ek 70,000(1)
Jordan Greenway 70,000(1)
Jake Walman 70,000(3)
Tyler Benson 70,000(4)
Brandon Crawley 67,500(3)
Daniel Audette 65,300(3)
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)




NEWJERSEY

ArenaContinental Airlines Arena
Capacity25,000
Ticket Price$50.00


Income

Current Funds$104,779,267
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$53,108,000
Farm Payroll$1,098,500
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$104,779,267

Salary Commitment

Year: 24$54,206,500
Year: 25$32,378,000
Year: 26$14,050,000
Year: 27$3,910,000

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)
Austin Watson 3,045,000(2)
Cody Ferriero 3,000,000(3)
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)
Noah Rod 900,000(2)
Ilya Sorokin 630,000(1)


Farm Payroll

Ryan Graves 150,000(2)
Peter Cehlarik 114,000(2)
Frederik Tiffels 81,000(2)
Rasmus Asplund 70,000(3)
Paul Bittner 70,000(1)
Connor Ingram 70,000(4)
Zach Senyshyn 70,000(2)
Filip Chlapik 70,000(1)
Brayden Burke 50,000(3)
Jacob Cederholm 50,000(4)
Parker Wotherspoon 50,000(2)
Alexandre Carrier 50,000(1)
Eric Locke 46,500(1)
Ryan Rehill 37,000(1)
Simon Bourque 30,000(1)
Tyler Soy 30,000(3)
Lukas Jasek 30,000(2)
Tanner Laczynski 30,000(4)




PITTSBURGH

ArenaMellon Arena
Capacity25,000
Ticket Price$50.00


Income

Current Funds$258,167,540
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$61,465,000
Farm Payroll$1,276,000
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$258,167,540

Salary Commitment

Year: 24$62,741,000
Year: 25$52,639,500
Year: 26$25,283,000
Year: 27$8,721,000

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)
Tanner Lane 1,330,000(1)
Charlie Coyle 1,300,000(2)
Fredrik Bergvik 1,025,000(1)
Hunter Smith 930,000(3)
Carter Verhaeghe 725,000(2)


Farm Payroll

Dominik Masin 143,000(4)
Warren Foegele 102,000(4)
Jonathan Drouin 100,000(1)
Alexander Wennberg 100,000(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)
Pascal Laberge 70,000(3)
Denis Malgin 50,000(1)
Michael Spacek 50,000(2)
Tim Wahlgren 50,000(3)
William Carrier 46,500(1)
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)
Joseph Woll 30,000(3)




NYRANGERS

ArenaMadison Square Garden
Capacity25,000
Ticket Price$50.00


Income

Current Funds$93,772,861
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,055,000
Farm Payroll$1,345,500
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$93,772,861

Salary Commitment

Year: 24$57,400,500
Year: 25$39,015,500
Year: 26$29,475,500
Year: 27$13,630,000

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)
Joshua Bailey 3,050,000(1)
Mark Visentin 3,045,000(1)
Keaton Ellerby 3,010,000(3)
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)
Dylan Blujus 2,000,000(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)
Robin Kovacs 500,000(2)


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)
Dennis Cholowski 70,000(4)
Max Jones 70,000(3)
Colin White 70,000(2)
Erik Cernak 70,000(2)
Dimitri Sokolov 50,000(4)
William Knierim 50,000(3)
Samuel Dove-McFalls 50,000(2)
Spencer Watson 46,000(4)
Lukas Vejdemo 30,000(1)
Sam Rossini 30,000(4)
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$99,901,871
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,405,000
Farm Payroll$1,200,000
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$99,901,871

Salary Commitment

Year: 24$64,605,000
Year: 25$38,850,000
Year: 26$10,997,000
Year: 27$6,145,000

Pro Payroll

Zack Kassian 7,000,000(1)
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)
Josh Leivo 3,100,000(3)
Ryan Spooner 2,890,000(1)
Christopher Gibson 2,720,000(1)
Stephen Macaulay 2,650,000(2)
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)


Farm Payroll

Kaapo Kahkonen 102,000(4)
Luc Snuggerud 93,000(4)
Sven Andrighetto 72,500(2)
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)
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)
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)




FLORIDE

ArenaOffice Depot Center
Capacity25,000
Ticket Price$50.00


Income

Current Funds$201,918,358
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$47,255,000
Farm Payroll$1,314,500
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$201,918,358

Salary Commitment

Year: 24$48,569,500
Year: 25$24,425,500
Year: 26$16,653,000
Year: 27$4,171,000

Pro Payroll

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)
Gabriel Bourque 3,000,000(2)
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)
Justin Holl 2,125,000(3)
Joonas Korpisalo 1,580,000(3)
Boo Nieves 1,520,000(2)
Brett Kulak 1,480,000(4)
Zachary Fucale 1,435,000(2)
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)
Austin Wagner 50,000(1)
Jacob Moverare 50,000(4)
Felix Sandstrom 50,000(2)
Brett Howden 50,000(3)
Dominik Kubalik 46,500(1)
Olivier Leblanc 46,000(4)
Radovan Bondra 30,000(1)
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$95,058,777
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,670,000
Farm Payroll$1,431,500
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$95,058,777

Salary Commitment

Year: 24$58,101,500
Year: 25$23,105,000
Year: 26$15,720,000
Year: 27$6,610,000

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)
Noah Juulsen 700,000(1)
Tyler Bird 690,000(3)


Farm Payroll

Will Butcher 102,500(1)
Fredrik Olofsson 100,000(3)
Madison Bowey 100,000(1)
Jakub Vrana 100,000(4)
Morgan Klimchuk 97,000(1)
Victor Crus Rydberg 90,000(1)
Michael Downing 72,500(1)
Brendan Guhle 70,000(2)
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)
Jonne Tammela 50,000(2)
Colton White 50,000(1)
Liam Coughlin 50,000(3)
David Quenneville 50,000(3)
Joren Van Pottelberghe50,000(2)
Adam Helewka 30,000(2)
Emil Westerlund 30,000(3)
Otto Somppi 30,000(4)
Adam Brizgala 30,000(4)




VANCOUVER

ArenaGeneral Motors Place
Capacity25,000
Ticket Price$50.00


Income

Current Funds$187,474,974
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$58,975,000
Farm Payroll$1,291,500
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$187,474,974

Salary Commitment

Year: 24$60,266,500
Year: 25$44,280,500
Year: 26$33,004,000
Year: 27$4,389,000

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)
Tom Nilsson 1,250,000(2)
Anton Forsberg 1,250,000(3)
Nick Cousins 1,190,000(2)
Roland McKeown 1,000,000(3)
Brian Ferlin 500,000(2)


Farm Payroll

Ryan Collins 143,000(4)
Richard Nejezchleb 102,000(3)
Tristan Jarry 100,000(2)
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)
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)




EDMONTON

ArenaRexall Place
Capacity25,000
Ticket Price$50.00


Income

Current Funds$184,866,942
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$52,284,877
Farm Payroll$1,011,500
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$184,866,942

Salary Commitment

Year: 24$53,296,377
Year: 25$34,579,500
Year: 26$22,618,000
Year: 27$2,750,000

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)
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)
Jason Gregoire 2,500,000(1)
Ryan Murray 2,000,000(4)
Rasmus Ristolainen 1,435,000(2)
Daniel Gunnarsson 1,270,000(1)
Cole Cassels 1,025,000(1)
Vincent Trocheck 820,000(1)
Stuart Percy 755,000(2)
Mikko Rantanen 700,000(1)
Mitchell Marner 700,000(1)
Auston Matthews 700,000(4)


Farm Payroll

Samuel Fejes 127,000(1)
Phillip Di Giuseppe 102,000(3)
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)
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)
Tobias Eder 30,000(3)
Ben Gleason 30,000(3)




CALGARY

ArenaPengrowth Saddledome
Capacity25,000
Ticket Price$50.00


Income

Current Funds$139,441,387
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$53,720,000
Farm Payroll$1,409,000
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$139,441,387

Salary Commitment

Year: 24$55,129,000
Year: 25$40,507,500
Year: 26$26,547,000
Year: 27$7,140,000

Pro Payroll

Derek Forbort 5,000,000(1)
Eric Gelinas 4,000,000(4)
Gregg Sutch 3,500,000(3)
Jeremy Smith 3,500,000(1)
Mattias Ekholm 3,400,000(2)
Ryan Johansen 3,000,000(3)
Jakub Culek 3,000,000(3)
Ryan Bourque 3,000,000(2)
Marek Mazanec 2,920,000(4)
Stanislav Galiev 2,900,000(2)
Eric O'Dell 2,700,000(2)
Brandon Davidson 2,650,000(3)
Joonas Nattinen 2,500,000(1)
Nathan Condon 2,400,000(1)
Stephen Johnston 2,000,000(3)
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)
Jan Kostalek 725,000(2)


Farm Payroll

Tim Bozon 150,000(3)
Sonny Milano 100,000(3)
Martin Reway 72,500(2)
Hugo Fagerblom 72,000(3)
Denis Gurianov 70,000(1)
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 Vesel 69,000(3)
Tyler Motte 63,000(2)
Sergey Zborovskiy 50,000(1)
Evan Cormier 50,000(3)
Janne Kuokkanen 50,000(4)
Matthew Mistele 50,000(3)
Ville Husso 50,000(3)
Eric Roy 46,500(1)
Radel Fazleev 46,000(3)
Christian Jaros 30,000(1)
Jeffrey Truchon-Viel 30,000(3)
Liam Dunda 30,000(2)
Igor Korshkov 30,000(4)




CHICAGO

ArenaUnited Center
Capacity25,000
Ticket Price$50.00


Income

Current Funds$160,849,461
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$59,588,000
Farm Payroll$1,473,100
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$160,849,461

Salary Commitment

Year: 24$61,061,100
Year: 25$37,660,100
Year: 26$26,081,600
Year: 27$12,752,000

Pro Payroll

John Moore 6,000,000(4)
Ryan Mcdonagh 5,000,000(1)
William Karlsson 5,000,000(4)
Claude Giroux 4,000,000(1)
Cade Fairchild 3,626,000(1)
Jesper Fasth 3,500,000(3)
Robin Lehner 3,500,000(2)
Curtis Hamilton 3,485,000(2)
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)
Oscar Moller 2,000,000(1)
Shane McColgan 2,000,000(3)
Connor Brickley 1,725,000(2)
Olli Maatta 1,500,000(4)
Chris Bigras 1,435,000(2)
Anthony Stolarz 1,390,000(1)
Brock Nelson 1,110,000(1)
Yannick Veilleux 1,001,000(2)


Farm Payroll

Sam Bennett 143,000(3)
Josh Jacobs 102,000(4)
Brandon Hickey 100,000(3)
Ryan Hartman 100,000(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)
AJ Greer 70,000(2)
Victor Mete 70,000(4)
Ian McCoshen 52,600(3)
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)
Travis Barron 30,000(3)
Gustav Olhaver 30,000(1)
Graham McPhee 30,000(4)




DALLAS

ArenaAmerican Airlines Center
Capacity25,000
Ticket Price$50.00


Income

Current Funds$70,093,728
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$57,638,000
Farm Payroll$800,500
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$70,093,728

Salary Commitment

Year: 24$58,438,500
Year: 25$19,777,000
Year: 26$11,652,000
Year: 27$9,312,000

Pro Payroll

Nicolas Deschamps 5,000,000(1)
Caleb Herbert 5,000,000(4)
Simon Despres 5,000,000(2)
Max Pacioretty 4,000,000(1)
Jordan Caron 4,000,000(1)
Jordan Szwarz 3,589,000(1)
Allen York 3,389,000(1)
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)
Seth Ambroz 2,855,000(1)
Robbie Russo 2,660,000(4)
Devante Smith-Pelly 2,130,000(3)
Darren Kramer 1,550,000(1)
Scott Kosmachuk 1,460,000(1)
Aaron Ekblad 1,430,000(4)
Mark Jankowski 1,040,000(1)
Jaccob Slavin 900,000(1)
Artturi Lehkonen 725,000(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)
Dante Fabbro 70,000(3)
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$50.00


Income

Current Funds$293,378,650
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$53,705,000
Farm Payroll$1,184,000
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$293,378,650

Salary Commitment

Year: 24$54,889,000
Year: 25$41,226,500
Year: 26$35,659,000
Year: 27$18,111,000

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)
Michael Mersch 3,820,000(3)
Jonathan Huberdeau 3,760,000(4)
Connor Murphy 3,220,000(1)
Scott Wedgewood 3,100,000(3)
Freddie Hamilton 2,890,000(1)
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)
Jason Zucker 1,110,000(2)
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)
Max Zimmer 50,000(4)
Zach Sawchenko 50,000(3)
Keegan Kolesar 50,000(1)
Anthony Cirelli 50,000(2)
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)




DETROIT

ArenaJoe Louis Arena
Capacity25,000
Ticket Price$50.00


Income

Current Funds$267,218,823
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$59,157,000
Farm Payroll$1,410,500
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$267,218,823

Salary Commitment

Year: 24$60,567,500
Year: 25$32,791,000
Year: 26$18,831,000
Year: 27$1,770,000

Pro Payroll

Colin Wilson 6,600,000(2)
Maxim Mayorov 6,000,000(1)
Quinton Howden 5,500,000(3)
Nicholas Petrecki 5,000,000(1)
Ruslan Bashkirov 4,700,000(1)
Tomas Kubalik 4,262,000(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)
Justin Falk 2,000,000(1)
Andrey Vasilevskiy 2,000,000(2)
Loic Leduc 1,550,000(4)
Justin Kea 1,520,000(3)
Anthony Duclair 1,435,000(2)
Spencer Martin 1,435,000(1)
Carl Dahlstrom 1,435,000(1)
Aleksander Barkov 1,435,000(2)
Joshua Ho-Sang 1,430,000(3)
Andreas Englund 1,430,000(3)
Brendan Leipsic 1,180,000(1)
Jake Paterson 625,000(1)
Joseph Blandisi 600,000(1)


Farm Payroll

Jared McCann 143,000(3)
Michael McCarron 100,000(1)
Marko Dano 98,000(1)
Gustav Olofsson 90,000(2)
Patrick Shea 80,000(2)
Maxim Letunov 72,000(3)
Markus Niemeläinen 70,000(4)
Jack Kopacka 70,000(3)
Nelson Nogier 58,000(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)
Niko Mikkola 50,000(1)
Givani Smith 50,000(4)
Janne Juvonen 46,500(1)
Steven Johnson 46,000(3)
Julien Pelletier 37,000(1)




NASHVILLE

ArenaGaylord Entertain. Center
Capacity25,000
Ticket Price$50.00


Income

Current Funds$165,547,267
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$61,060,000
Farm Payroll$1,110,500
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$165,547,267

Salary Commitment

Year: 24$62,170,500
Year: 25$31,045,500
Year: 26$8,800,500
Year: 27$6,556,000

Pro Payroll

Michael Latta 6,000,000(1)
Robert Bortuzzo 5,850,000(1)
Kirill Petrov 5,000,000(1)
Jesse Dudas 5,000,000(1)
Erik Karlsson 4,125,000(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)
Jonas Johansson 1,020,000(4)
Tanner Richard 920,000(2)
Ryan Gropp 700,000(2)
Mathew Barzal 700,000(1)


Farm Payroll

Dante Salituro 125,000(3)
Dane Birks 93,500(2)
Joe Wegwerth 72,000(3)
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)
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)
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$131,923,669
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$56,725,000
Farm Payroll$1,283,000
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$131,923,669

Salary Commitment

Year: 24$58,008,000
Year: 25$36,626,500
Year: 26$23,784,000
Year: 27$7,465,000

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)
Austen Brassard 3,500,000(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)
Nail Yakupov 2,000,000(3)
Alexander Khokhlachev 2,000,000(2)
Joel Armia 1,840,000(2)
Magnus Nygren 1,720,000(4)
Garrett Mitchell 1,625,000(1)
Brett Pollock 1,430,000(4)
Ryan Culkin 1,390,000(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)
Ivan Provorov 70,000(2)
Libor Hájek 70,000(4)
Matthew Spencer 70,000(1)
Dmytro Timashov 50,000(1)
Curtis Lazar 50,000(2)
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)
John Marino 30,000(2)
Anthony Richard 30,000(2)
Carsen Twarynski 30,000(3)
Henrik Borgström 30,000(4)




TAMPA BAY

ArenaPat Burns
Capacity25,000
Ticket Price$50.00


Income

Current Funds$136,664,834
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$55,967,000
Farm Payroll$1,190,500
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$136,664,834

Salary Commitment

Year: 24$57,157,500
Year: 25$41,538,000
Year: 26$21,866,000
Year: 27$12,483,000

Pro Payroll

Eero Elo 6,000,000(2)
Max Gaede 5,000,000(3)
Riley Sheahan 4,000,000(3)
Stephen Johns 4,000,000(4)
Jake Gardiner 4,000,000(1)
Jamie Devane 3,725,000(1)
Ryan Ellis 3,252,000(2)
Lucas Lessio 3,220,000(1)
John Gibson 3,000,000(4)
Jamie Oleksiak 2,780,000(2)
Matej Stransky 2,310,000(1)
Theodor Blueger 2,220,000(4)
Sam Brittain 2,050,000(1)
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)
Alexander Peters 1,020,000(4)
Valeri Nichushkin 1,000,000(2)


Farm Payroll

Juho Lammikko 143,000(4)
Brendan Perlini 143,000(3)
Nicholas Paul 102,500(1)
Kevin Elgestal 82,000(1)
Logan Brown 70,000(4)
Olli Juolevi 70,000(3)
Maxime Fortier 70,000(3)
Brock Boeser 70,000(2)
Tim Gettinger 50,000(3)
Jens Looke 50,000(1)
Martins Dzierkals 50,000(2)
Colby Sissons 50,000(3)
Jesper Lindgren 50,000(1)
Nathan Walker 40,000(2)
Samuel Solensky 30,000(4)
Rasmus Andersson 30,000(2)
Joseph Cecconi 30,000(1)
Adam Huska 30,000(2)
Luke Stevens 30,000(2)




SAN JOSE

ArenaHP Pavillon
Capacity25,000
Ticket Price$50.00


Income

Current Funds$78,685,672
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$62,190,000
Farm Payroll$395,000
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$78,685,672

Salary Commitment

Year: 24$62,585,000
Year: 25$37,510,000
Year: 26$19,605,000
Year: 27$7,450,000

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)
Nick Bjugstad 4,025,000(1)
Tom Kuehnhackl 4,000,000(3)
Magnus Hellberg 3,780,000(1)
Michael Parks 3,565,000(2)
Mark McNeill 3,540,000(2)
John Persson 2,700,000(2)
Frank Corrado 2,480,000(1)
Olivier Roy 2,000,000(1)
Stephen Silas 1,725,000(1)
Adam Erne 1,435,000(1)
Kasperi Kapanen 1,430,000(3)
Jake Virtanen 1,430,000(3)
Dylan Larkin 1,430,000(4)
Brett Lernout 1,020,000(4)
Brendan O'Donnell 930,000(1)
Zachary Werenski 700,000(1)


Farm Payroll

Oskar Lindblom 72,000(3)
Kristian Reichel 70,000(3)
Sebastian Aho 70,000(2)
Nikita Zhuldikov 51,000(3)
Otto Koivula 51,000(3)
Jayce Hawryluk 51,000(3)
Luke Opilka 30,000(2)




WINNIPEG

ArenaPhilips Arena
Capacity24,000
Ticket Price$50.00


Income

Current Funds$224,794,223
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$46,390,000
Farm Payroll$1,186,000
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$224,794,223

Salary Commitment

Year: 24$47,576,000
Year: 25$28,236,500
Year: 26$12,503,000
Year: 27$4,310,000

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)
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)
Jordan Topping 300,000(3)


Farm Payroll

Anthony Mantha 143,500(2)
Nikita Scherbak 143,000(3)
Anton Slepyshev 97,000(1)
Erick Karlsson 88,000(1)
Tyson Jost 70,000(3)
Jack Roslovic 70,000(2)
Clayton Keller 70,000(4)
Nikolai Chebykin 70,000(3)
Carl Grundstrom 50,000(3)
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)
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)




ANAHEIM

ArenaArrowhead Pound
Capacity25,000
Ticket Price$50.00


Income

Current Funds$244,785,625
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$59,790,000
Farm Payroll$1,153,500
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$244,785,625

Salary Commitment

Year: 24$60,943,500
Year: 25$30,348,500
Year: 26$13,341,000
Year: 27$3,229,000

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)
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)
Ryan Fitzgerald 990,000(2)
Daniel Walcott 440,000(2)


Farm Payroll

Robby Fabbri 143,000(4)
J.T. Compher 130,000(3)
Merrick Madsen 102,500(2)
Zach Nastasiuk 100,000(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)
Adam Musil 50,000(1)
Jakob Stukel 50,000(4)
Jordy Stallard 50,000(3)
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)




WASHINGTON

ArenaVerizon Center
Capacity25,000
Ticket Price$50.00


Income

Current Funds$128,130,282
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$53,905,000
Farm Payroll$1,134,500
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$128,130,282

Salary Commitment

Year: 24$55,039,500
Year: 25$42,514,000
Year: 26$24,645,000
Year: 27$3,493,000

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)
Travis Ewanyk 3,100,000(4)
Pathrik Westerholm 2,280,000(3)
Alex Theriau 2,000,000(1)
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)
Antoine Bibeau 935,000(2)
Patrik Laine 700,000(3)


Farm Payroll

Jujhar Khaira 139,000(2)
Keegan Iverson 100,000(4)
Dalton Thrower 100,000(1)
Linus Arnesson 98,000(1)
Kevin Labanc 93,000(4)
Robin Norell 72,500(1)
Alexis Pepin 72,000(3)
Pierre-Luc Dubois 70,000(4)
Mitchell Stephens 70,000(2)
Dillon Dube 50,000(3)
Wade Allison 50,000(4)
Ty Ronning 50,000(4)
Julius Nattinen 50,000(2)
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$50.00


Income

Current Funds$99,806,303
Home Games Remaining25
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$53,895,000
Farm Payroll$921,500
Prospect Fees$0,000
Coach$50,000
Games Remaining50
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$99,806,303

Salary Commitment

Year: 24$54,816,500
Year: 25$22,441,500
Year: 26$14,245,000
Year: 27$4,560,000

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)
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)
Lucas Wallmark 930,000(4)
C.J. Yakimowicz 930,000(3)
Ryan Pilon 300,000(1)


Farm Payroll

David Pastrnak 100,000(4)
Travis Dermott 70,000(1)
Samuel Montembeault 70,000(1)
Riley Tufte 70,000(4)
Josh Mahura 70,000(3)
Timo Meier 70,000(2)
Todd Burgess 55,000(3)
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)