Financial Report

(As of Saturday, Jun 1 2024)

Toronto

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$38,875,000
Home Games Remaining35
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$33,264,000

Expenses

Pro Payroll$84,388,333
Farm Payroll$1,064,083
Prospect Fees$15,000
Coach$500,000
Games Remaining72
Total Game Expenses$1,048,383
Projected Expenses$75,483,585
Projected Balance-$3,344,585

Salary Commitment

Year: 2023$85,452,416
Year: 2024$78,744,500
Year: 2025$58,925,000
Year: 2026$54,925,000

 Pro Payroll

Nathan MacKinnon 12,600,000(4)
Andrei Vasilevskiy 9,500,000(4)
Victor Hedman 7,875,000(2)
Chris Kreider 6,500,000(4)
Brayden Schenn 6,500,000(4)
Vincent Trocheck 5,625,000(4)
Joel Farabee 5,000,000(4)
Ryan Strome 5,000,000(4)
Trevor Moore 4,200,000(4)
Erik Gudbranson 4,000,000(3)
Olli Maatta 3,000,000(2)
Adam Boqvist 2,600,000(2)
Vladislav Namestnikov 2,000,000(2)
Laurent Brossoit 1,750,000(1)
Pius Suter 1,600,000(2)
Eetu Luostarinen 1,500,000(1)
Kevin Bahl 1,050,000(2)
Simon Holmstrom 863,333(1)
Urho Vaakanainen 850,000(1)
Alexander Alexeyev 825,000(2)
Julien Gauthier 787,500(2)
Parker Kelly 762,500(1)


 Farm Payroll

Shayne Gostisbehere 412,500(1)
Jackson LaCombe 92,500(1)
Connor McMichael 86,333(1)
Leevi Merilainen 82,000(2)
James Hamblin 80,750(1)
Ivan Prosvetov 77,500(1)
Jacob Peterson 77,500(1)
Robert Hagg 77,500(1)
Zach Aston-Reese 77,500(1)




Columbus

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$39,825,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$79,645,474
Farm Payroll$726,750
Prospect Fees$18,000
Coach$500,000
Games Remaining82
Total Game Expenses$986,466
Projected Expenses$80,890,224
Projected Balance-$41,065,224

Salary Commitment

Year: 2023$80,372,224
Year: 2024$60,174,724
Year: 2025$37,894,640
Year: 2026$29,944,640

 Pro Payroll

Miro Heiskanen 8,450,000(4)
Tomas Hertl 8,137,500(4)
Ivan Provorov 6,750,000(2)
Anthony Cirelli 6,250,000(2)
Jonas Brodin 6,000,000(4)
Jordan Eberle 5,500,000(1)
Thatcher Demko 5,000,000(3)
Ryan O'Reilly 4,500,000(4)
Bowen Byram 3,850,000(2)
Marc-Andre Fleury 3,500,000(1)
Jeff Carter 3,125,000(1)
Kyle Okposo 3,000,000(1)
Mathieu Joseph 2,950,000(3)
Colton Sissons 2,857,140(4)
Klim Kostin 2,000,000(2)
Nathan Bastian 1,350,000(2)
Max Jones 1,295,000(1)
Robert Bortuzzo 950,000(1)
Nick Perbix 916,667(2)
Matty Beniers 897,500(1)
Dakota Joshua 825,000(1)
Nick Seeler 775,000(1)
Joseph Woll 766,667(2)


 Farm Payroll

Spencer Stastney 92,500(1)
Joe Veleno 82,500(1)
Jacob Bernard-Docker 80,500(2)
Tyler Tucker 80,000(2)
Givani Smith 80,000(2)
Oskar Steen 80,000(1)
Jakub Lauko 78,750(2)
Dominic Toninato 77,500(2)
Michael Hutchinson 75,000(1)




New Jersey

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,000,000
Home Games Remaining34
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$32,313,600

Expenses

Pro Payroll$86,250,000
Farm Payroll$976,666
Prospect Fees$12,000
Coach$500,000
Games Remaining67
Total Game Expenses$1,069,984
Projected Expenses$71,688,910
Projected Balance$624,690

Salary Commitment

Year: 2023$87,226,666
Year: 2024$68,999,333
Year: 2025$44,316,833
Year: 2026$36,250,000

 Pro Payroll

Erik Karlsson 11,500,000(4)
John Tavares 11,000,000(2)
Mika Zibanejad 8,500,000(4)
Tim Stutzle 8,350,000(4)
Dmitry Orlov 7,750,000(2)
Zach Hyman 5,500,000(4)
Joe Pavelski 5,500,000(1)
Jamie Oleksiak 4,600,000(3)
Viktor Arvidsson 4,250,000(1)
John Klingberg 4,150,000(1)
Adam Larsson 4,000,000(2)
Stuart Skinner 2,600,000(3)
David Kampf 2,400,000(4)
Blake Wheeler 1,100,000(1)
Scott Wedgewood 1,000,000(1)
Derek Ryan 900,000(2)
Nick Bonino 800,000(1)
Jimmy Vesey 800,000(2)
Jack Johnson 775,000(1)
Zack MacEwen 775,000(3)


 Farm Payroll

Nikita Nesterenko 92,500(1)
Marco Kasper 91,833(3)
Nolan Foote 86,333(1)
Isaak Phillips 85,917(1)
Tyler Angle 85,083(1)
Calvin de Haan 77,500(1)
Tobias Bjornfot 77,500(2)
Brayden Pachal 77,500(2)
William Lockwood 77,500(2)
Thomas Greiss 75,000(1)
Justin Braun 75,000(1)
Nikita Soshnikov 75,000(1)




NY Islande

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$41,000,000
Home Games Remaining33
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$31,363,200

Expenses

Pro Payroll$82,601,191
Farm Payroll$518,750
Prospect Fees$13,500
Coach$500,000
Games Remaining68
Total Game Expenses$1,019,920
Projected Expenses$69,354,561
Projected Balance$3,008,639

Salary Commitment

Year: 2023$83,119,941
Year: 2024$59,184,524
Year: 2025$50,742,857
Year: 2026$22,750,000

 Pro Payroll

Bo Horvat 8,500,000(4)
Logan Couture 8,000,000(4)
Kyle Connor 7,142,857(3)
Josh Morrissey 6,250,000(4)
Connor Hellebuyck 6,166,667(1)
Josh Manson 4,500,000(3)
Connor Murphy 4,400,000(3)
Tyler Toffoli 4,250,000(1)
Radko Gudas 4,000,000(3)
Jake DeBrusk 4,000,000(1)
Nino Niederreiter 4,000,000(1)
Brandon Tanev 3,500,000(2)
Adam Lowry 3,250,000(3)
Luke Schenn 2,750,000(3)
Chandler Stephenson 2,750,000(1)
Radim Simek 2,250,000(1)
Mason Appleton 2,166,667(2)
Morgan Geekie 2,000,000(2)
Connor Ingram 1,950,000(3)
Michael Carcone 775,000(2)


 Farm Payroll

Anthony Stolarz 110,000(1)
Kevin Stenlund 100,000(1)
Kale Clague 77,500(1)
Alexander Nylander 77,500(1)
Vinnie Hinostroza 77,500(1)
Darren Raddysh 76,250(1)




NY Rangers

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,000,000
Home Games Remaining31
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$29,462,400

Expenses

Pro Payroll$86,850,000
Farm Payroll$861,167
Prospect Fees$7,500
Coach$500,000
Games Remaining60
Total Game Expenses$1,075,837
Projected Expenses$64,550,244
Projected Balance$4,912,156

Salary Commitment

Year: 2023$87,711,167
Year: 2024$65,836,167
Year: 2025$54,531,417
Year: 2026$46,700,000

 Pro Payroll

Johnny Gaudreau 9,750,000(4)
Mathew Barzal 9,150,000(4)
Nick Suzuki 7,875,000(4)
Jason Robertson 7,750,000(3)
Jared Spurgeon 7,575,000(4)
Vince Dunn 7,350,000(4)
Jeff Petry 6,250,000(2)
Mark Scheifele 6,125,000(1)
Jared McCann 5,000,000(4)
Jakob Chychrun 4,600,000(2)
Jeremy Swayman 3,475,000(1)
Martin Necas 3,000,000(1)
Sean Durzi 1,700,000(1)
Steven Lorentz 1,050,000(1)
Sam Montembeault 1,000,000(1)
Pat Maroon 1,000,000(1)
Dmitry Kulikov 1,000,000(1)
Sam Steel 850,000(1)
Erik Gustafsson 825,000(1)
Sam Gagner 775,000(1)
Denis Malgin 750,000(1)


 Farm Payroll

Philipp Kurashev 225,000(2)
Jordan Harris 140,000(2)
Emil Bemstrom 90,000(1)
Sean Farrell 89,750(2)
Vincent Iorio 81,417(3)
Connor Dewar 80,000(1)
Ty Smith 77,500(1)
Jaret Anderson-Dolan 77,500(1)




Philadelph

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$38,999,999
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$59,925,250
Farm Payroll$502,625
Prospect Fees$19,500
Coach$500,000
Games Remaining82
Total Game Expenses$743,261
Projected Expenses$60,947,375
Projected Balance-$21,947,376

Salary Commitment

Year: 2023$60,427,875
Year: 2024$35,157,917
Year: 2025$30,400,000
Year: 2026$19,900,000

 Pro Payroll

Auston Matthews 11,640,250(1)
Dougie Hamilton 9,000,000(4)
Jaden Schwartz 5,500,000(3)
Jean-Gabriel Pageau 5,000,000(3)
Ryan Graves 4,500,000(4)
Scott Mayfield 3,500,000(4)
Jordan Staal 2,900,000(4)
Gustav Forsling 2,666,667(1)
Jesper Fast 2,400,000(2)
Dan Vladar 2,200,000(2)
Kaapo Kakko 2,100,000(1)
Rasmus Sandin 1,400,000(1)
Colin Blackwell 1,200,000(1)
Tomas Nosek 1,000,000(1)
Cole Guttman 950,000(1)
Jack Drury 925,000(1)
Magnus Hellberg 785,000(1)
Taylor Raddysh 758,333(1)
Rudolfs Balcers 750,000(1)
Matt Benning 750,000(1)


 Farm Payroll

Filip Roos 92,500(1)
Jaxson Stauber 88,375(1)
Victor Soderstrom 86,333(1)
Zac Jones 81,250(2)
Jonathan Gruden 77,500(1)
Jonas Rondbjerg 76,667(2)




Pittsburgh

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$44,800,001
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,362,500
Farm Payroll$236,000
Prospect Fees$18,000
Coach$0,000
Games Remaining82
Total Game Expenses$848,982
Projected Expenses$69,616,500
Projected Balance-$24,816,499

Salary Commitment

Year: 2023$69,598,500
Year: 2024$59,284,750
Year: 2025$48,300,000
Year: 2026$24,000,000

 Pro Payroll

Patrik Laine 8,700,000(3)
Jack Hughes 8,000,000(4)
Hampus Lindholm 6,500,000(4)
Dylan Strome 5,000,000(4)
Adin Hill 4,900,000(2)
Rasmus Andersson 4,550,000(3)
Artturi Lehkonen 4,500,000(4)
Brandon Saad 4,500,000(3)
Jake Walman 3,400,000(3)
Radek Faksa 3,250,000(2)
Erik Haula 3,150,000(3)
Brock McGinn 2,750,000(2)
Cam Talbot 2,000,000(1)
Josh Brown 1,275,000(1)
Ryan Carpenter 775,000(1)
Oskar Sundqvist 775,000(1)
Marcus Bjork 775,000(1)
Hugh McGing 775,000(1)
Jacob MacDonald 762,500(1)
Sheldon Dries 762,500(1)
Jaycob Megna 762,500(1)
Cole Bardreau 750,000(1)
Gabriel Fortier 750,000(1)


 Farm Payroll

Samuel Knazko 84,750(2)
Sheldon Rempal 76,250(1)
Brian Elliott 75,000(1)




Washington

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$39,999,999
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,329,161
Farm Payroll$410,083
Prospect Fees$16,500
Coach$0,000
Games Remaining82
Total Game Expenses$777,509
Projected Expenses$63,755,744
Projected Balance-$23,755,745

Salary Commitment

Year: 2023$63,739,244
Year: 2024$47,044,997
Year: 2025$33,470,000
Year: 2026$24,470,000

 Pro Payroll

Matthew Tkachuk 9,500,000(4)
Nicklas Backstrom 9,200,000(2)
Nico Hischier 7,250,000(4)
Jake Muzzin 5,625,000(1)
Conor Garland 4,950,000(3)
Jesperi Kotkaniemi 4,820,000(4)
Nick Jensen 4,050,000(3)
Alex Newhook 2,900,000(4)
Filip Zadina 1,100,000(1)
Juraj Slafkovsky 950,000(2)
Kent Johnson 925,000(1)
Dylan Holloway 925,000(1)
Dylan Guenther 894,167(2)
Philip Broberg 863,330(1)
Jack Rathbone 850,000(1)
Jake Neighbours 835,830(2)
Samuel Bolduc 800,000(2)
Cale Fleury 800,000(2)
Aliaksei Protas 789,167(1)
Vladislav Kolyachonok 789,167(1)
Jacob Moverare 762,500(1)
Max Comtois 750,000(1)
Jesse Puljujarvi 750,000(1)
Dylan Ferguson 750,000(1)
Matthew Berlin 750,000(1)
Olle Eriksson Ek 750,000(1)


 Farm Payroll

Hunter McKown 95,000(2)
Ville Heinola 86,333(1)
Victor Mete 77,500(1)
Liam Foudy 76,250(1)
Martin Kaut 75,000(1)




Buffalo

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$41,500,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$64,119,983
Farm Payroll$386,667
Prospect Fees$12,000
Coach$500,000
Games Remaining82
Total Game Expenses$792,910
Projected Expenses$65,018,650
Projected Balance-$23,518,650

Salary Commitment

Year: 2023$64,506,650
Year: 2024$37,274,150
Year: 2025$27,950,000
Year: 2026$19,200,000

 Pro Payroll

Patrick Kane 10,500,000(1)
Dylan Larkin 8,700,000(4)
Elvis Merzlikins 5,400,000(4)
Rasmus Ristolainen 5,100,000(4)
Ilya Mikheyev 4,750,000(3)
Andreas Athanasiou 4,250,000(2)
Brett Pesce 4,025,000(1)
Nick Leddy 4,000,000(3)
Kaapo Kahkonen 2,750,000(1)
Nicolas Hague 2,294,150(2)
Daniel Sprong 2,000,000(1)
Brandon Duhaime 1,100,000(1)
Daniil Tarasov 1,050,000(2)
Braden Schneider 925,000(1)
Seth Jarvis 894,167(1)
JJ Peterka 855,833(2)
Arber Xhekaj 828,333(1)
Andrew Cogliano 825,000(1)
Tommy Novak 800,000(1)
Luke Evangelista 797,500(2)
A.J. Greer 762,500(1)
Beck Malenstyn 762,500(1)
Darren Helm 750,000(1)


 Farm Payroll

Pierre-Olivier Joseph 82,500(1)
Jan Jenik 77,500(1)
Jake Leschyshyn 76,667(2)
Dmitri Samorukov 75,000(1)
Sampo Ranta 75,000(1)




Anaheim

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$39,500,000
Home Games Remaining39
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$37,065,600

Expenses

Pro Payroll$83,095,827
Farm Payroll$563,288
Prospect Fees$15,000
Coach$500,000
Games Remaining77
Total Game Expenses$1,026,514
Projected Expenses$79,041,547
Projected Balance-$2,475,947

Salary Commitment

Year: 2023$83,659,115
Year: 2024$61,660,827
Year: 2025$38,800,000
Year: 2026$38,800,000

 Pro Payroll

Kevin Fiala 7,875,000(4)
Alex DeBrincat 7,875,000(4)
Quinn Hughes 7,850,000(4)
Matt Murray 6,250,000(1)
William Karlsson 5,900,000(4)
Noah Hanifin 4,950,000(1)
Blake Coleman 4,900,000(4)
Mike Hoffman 4,500,000(1)
John Marino 4,400,000(4)
Carter Verhaeghe 4,166,660(2)
Alex Iafallo 4,000,000(2)
Brian Dumoulin 3,150,000(2)
Yegor Sharangovich 3,100,000(2)
Brayden McNabb 2,850,000(2)
Sean Kuraly 2,500,000(2)
Dillon Dube 2,300,000(1)
Nick Bjugstad 2,100,000(2)
Logan Stanley 1,000,000(1)
Lucas Raymond 925,000(1)
Wyatt Kaiser 916,667(2)
Ukko-Pekka Luukkonen 837,500(1)
Josh Leivo 750,000(1)


 Farm Payroll

Nils Aman 88,375(1)
Oliver Wahlstrom 87,413(1)
Joey Anderson 80,000(1)
Riley Tufte 77,500(1)
Eetu Makiniemi 77,500(1)
Axel Jonsson-Fjallby 77,500(2)
Dylan Wells 75,000(1)




Calgary

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$38,000,000
Home Games Remaining34
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$32,313,600

Expenses

Pro Payroll$86,163,333
Farm Payroll$392,500
Prospect Fees$10,500
Coach$500,000
Games Remaining69
Total Game Expenses$1,061,785
Projected Expenses$73,263,134
Projected Balance-$2,949,534

Salary Commitment

Year: 2023$86,555,833
Year: 2024$60,100,833
Year: 2025$32,327,500
Year: 2026$25,250,000

 Pro Payroll

Mikko Rantanen 9,250,000(2)
Mikhail Sergachev 8,500,000(4)
Anders Lee 7,000,000(3)
Valeri Nichushkin 6,125,000(4)
Josh Anderson 5,500,000(4)
Ryan Nugent-Hopkins 5,125,000(4)
Patrice Bergeron 5,000,000(1)
Linus Ullmark 5,000,000(2)
Elias Lindholm 4,850,000(1)
Sam Bennett 4,425,000(2)
David Savard 3,500,000(2)
Joel Edmundson 3,500,000(1)
Erik Johnson 3,250,000(1)
Jason Dickinson 2,650,000(1)
Alexander Romanov 2,500,000(2)
Ryan Hartman 1,700,000(1)
Matt Martin 1,500,000(1)
Nic Dowd 1,300,000(2)
Kaiden Guhle 863,333(2)
Mark Giordano 800,000(1)
Jonas Johansson 775,000(2)
PE Bellemare 775,000(1)
Calle Rosen 762,500(1)
Stefan Noesen 762,500(1)
Craig Anderson 750,000(1)


 Farm Payroll

Elliot Desnoyers 82,500(2)
Paul Cotter 77,500(3)
Kevin Mandolese 77,500(1)
Kiefer Sherwood 77,500(1)
Hudson Fasching 77,500(2)




Edmonton

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,500,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$64,924,833
Farm Payroll$845,000
Prospect Fees$19,500
Coach$500,000
Games Remaining82
Total Game Expenses$808,407
Projected Expenses$66,289,333
Projected Balance-$25,789,333

Salary Commitment

Year: 2023$65,769,833
Year: 2024$43,370,000
Year: 2025$18,012,500
Year: 2026$13,337,500

 Pro Payroll

Evgeny Kuznetsov 7,800,000(2)
Brock Boeser 6,650,000(2)
T.J. Oshie 5,750,000(2)
Phillip Danault 5,500,000(4)
Michael Bunting 4,500,000(3)
Filip Chytil 4,437,500(4)
Carter Hart 3,979,000(1)
Matt Grzelcyk 3,687,500(1)
Jonas Siegenthaler 3,400,000(4)
Marco Scandella 3,275,000(1)
Justin Schultz 3,000,000(1)
Jan Rutta 2,750,000(2)
Sean Monahan 2,000,000(1)
Tyson Jost 2,000,000(1)
Morgan Barron 1,350,000(2)
Mattias Janmark 1,000,000(1)
Ben Harpur 787,500(2)
Devin Shore 775,000(1)
Carson Meyer 775,000(1)
Boris Katchouk 758,333(1)
Jaroslav Halak 750,000(1)


 Farm Payroll

Brett Howden 190,000(2)
Nicolas Deslauriers 175,000(3)
Blake Lizotte 167,500(1)
Patrick Brown 80,000(2)
Cole Smith 77,500(1)
Fredrik Karlstrom 77,500(1)
Lias Andersson 77,500(1)




LA

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,500,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$66,189,445
Farm Payroll$500,083
Prospect Fees$15,000
Coach$500,000
Games Remaining82
Total Game Expenses$819,567
Projected Expenses$67,204,528
Projected Balance-$26,704,528

Salary Commitment

Year: 2023$66,689,528
Year: 2024$54,065,500
Year: 2025$26,193,833
Year: 2026$19,025,000

 Pro Payroll

Jakub Voracek 8,250,000(1)
Marc-Edouard Vlasic 7,000,000(3)
Matt Boldy 7,000,000(4)
John Gibson 6,400,000(4)
Nate Schmidt 5,950,000(2)
Vladislav Gavrikov 5,875,000(2)
Andrew Copp 5,625,000(4)
Cal Petersen 5,000,000(2)
Alexis Lafreniere 2,325,000(2)
Jack McBain 1,599,999(2)
Matt Coronato 925,000(2)
Lukas Reichel 925,000(1)
Tyler Kleven 916,667(2)
Andreas Englund 916,667(2)
Quinton Byfield 894,167(1)
Alexander Holtz 894,167(2)
Jean-Luc Foudy 894,167(2)
Jack Quinn 863,333(2)
Aatu Raty 836,667(2)
Arturs Silovs 786,111(1)
Mark Friedman 775,000(1)
Joel Hofer 775,000(2)
Jack Studnicka 762,500(1)


 Farm Payroll

Rasmus Kupari 100,000(2)
William Eklund 86,333(3)
Stanislav Svozil 82,500(3)
Andreas Johnsson 80,000(1)
Nick DeSimone 76,250(1)
Vitali Kravtsov 75,000(1)




San Jose

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$41,000,000
Home Games Remaining39
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$37,065,600

Expenses

Pro Payroll$87,250,214
Farm Payroll$1,877,709
Prospect Fees$44,767
Coach$500,000
Games Remaining77
Total Game Expenses$1,093,569
Projected Expenses$84,204,843
Projected Balance-$6,139,243

Salary Commitment

Year: 2023$89,127,923
Year: 2024$65,130,214
Year: 2025$45,820,714
Year: 2026$18,205,714

 Pro Payroll

Connor McDavid 12,500,000(3)
Brady Tkachuk 8,205,714(4)
Morgan Rielly 7,500,000(4)
Charlie Coyle 5,250,000(3)
Kyle Palmieri 5,000,000(2)
Reilly Smith 5,000,000(2)
Mike Matheson 4,875,000(3)
Brenden Dillon 3,900,000(1)
K'Andre Miller 3,872,000(2)
Nikita Zadorov 3,750,000(1)
Ilya Samsonov 3,550,000(1)
Gabriel Vilardi 3,437,500(2)
Carson Soucy 3,250,000(3)
Sean Walker 2,650,000(1)
Casey Mittelstadt 2,500,000(1)
Casey Cizikas 2,500,000(4)
Marcus Johansson 2,000,000(2)
Brandon Hagel 1,500,000(1)
Michael Rasmussen 1,460,000(1)
Eeli Tolvanen 1,450,000(1)
Christian Fischer 1,125,000(1)
Kyle Burroughs 1,100,000(3)
Martin Jones 875,000(1)


 Farm Payroll

Justin Holl 340,000(3)
Trevor van Riemsdyk 300,000(3)
Jacob Bryson 185,000(1)
Matej Blumel 92,500(1)
Cole McWard 92,250(1)
Matthew Kessel 88,375(1)
Samuel Ersson 85,917(1)
Nick Cicek 83,500(1)
Egor Afanasyev 78,917(1)
Marc McLaughlin 77,500(1)
Dylan Gambrell 77,500(1)
Markus Niemelainen 76,250(1)
Jett Alexander 75,000(1)
Joel Teasdale 75,000(1)
Libor Hajek 75,000(1)
Wayne Simmonds 75,000(1)




Seattle

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$35,100,000
Home Games Remaining38
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$36,115,200

Expenses

Pro Payroll$84,459,000
Farm Payroll$2,756,333
Prospect Fees$12,000
Coach$0,000
Games Remaining76
Total Game Expenses$1,063,748
Projected Expenses$80,844,845
Projected Balance-$9,629,645

Salary Commitment

Year: 2023$87,215,333
Year: 2024$62,931,500
Year: 2025$47,809,000
Year: 2026$32,609,000

 Pro Payroll

Mark Stone 9,500,000(4)
Roman Josi 9,059,000(4)
Alex Pietrangelo 8,800,000(4)
Leon Draisaitl 8,500,000(2)
Roope Hintz 8,450,000(3)
Elias Pettersson 7,350,000(1)
Ryan McDonagh 6,750,000(3)
Darcy Kuemper 5,250,000(4)
Filip Hronek 4,400,000(1)
Cody Ceci 3,250,000(2)
Noah Cates 2,625,000(2)
Teddy Blueger 1,900,000(1)
Colin Miller 1,850,000(1)
Cal Clutterbuck 1,750,000(1)
Sam Lafferty 1,150,000(1)
Alex Stalock 800,000(1)
Tyler Motte 800,000(1)
Jujhar Khaira 775,000(1)
Derek Grant 750,000(1)
Phil Kessel 750,000(1)


 Farm Payroll

Joel Armia 340,000(2)
Ilya Lyubushkin 275,000(1)
Casey DeSmith 180,000(1)
Eric Robinson 160,000(1)
Tomas Tatar 150,000(1)
Philippe Myers 140,000(1)
Riley Stillman 135,000(1)
Nicolas Aube-Kubel 122,500(1)
Troy Stecher 110,000(1)
Marc Staal 110,000(1)
Drew Helleson 92,500(2)
Ben Hutton 85,000(1)
Walker Duehr 82,500(2)
Dustin Wolf 81,333(1)
Josh Archibald 80,000(2)
Cal Foote 80,000(1)
Phillip Di Giuseppe 77,500(2)
Callahan Burke 77,500(1)
William Bitten 76,250(1)
Haydn Fleury 76,250(1)
Vinni Lettieri 75,000(2)
Tyler Benson 75,000(1)
Lukas Sedlak 75,000(1)




Vancouver

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$80,834,666
Farm Payroll$963,499
Prospect Fees$12,000
Coach$0,000
Games Remaining82
Total Game Expenses$997,685
Projected Expenses$81,810,165
Projected Balance-$41,810,165

Salary Commitment

Year: 2023$81,798,165
Year: 2024$59,962,583
Year: 2025$21,458,333
Year: 2026$14,875,000

 Pro Payroll

Mitch Marner 10,903,000(2)
Anze Kopitar 10,000,000(1)
Seth Jones 9,500,000(4)
Aaron Ekblad 7,500,000(2)
Sam Reinhart 6,500,000(1)
Travis Konecny 5,500,000(2)
Tristan Jarry 5,375,000(4)
Noah Dobson 4,000,000(2)
Frederik Andersen 3,400,000(2)
Connor Clifton 3,333,333(3)
Mario Ferraro 3,250,000(3)
Tanner Jeannot 2,665,000(2)
Barrett Hayton 1,775,000(1)
Fabian Zetterlund 1,450,000(2)
Alexey Toropchenko 1,250,000(2)
Kurtis MacDermid 987,500(1)
Wyatt Johnston 894,167(2)
Ridly Greig 863,333(2)
Peyton Krebs 863,333(1)
Calen Addison 825,000(1)


 Farm Payroll

Matt Dumba 390,000(1)
Mads Sogaard 92,500(1)
Lassi Thomson 86,333(1)
Alex Steeves 83,416(1)
Olle Lycksell 78,750(2)
Brett Leason 77,500(1)
Logan Brown 77,500(1)
Colin White 77,500(1)




Arizona

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$39,500,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$79,199,167
Farm Payroll$1,476,000
Prospect Fees$19,500
Coach$500,000
Games Remaining82
Total Game Expenses$990,179
Projected Expenses$81,194,667
Projected Balance-$41,694,667

Salary Commitment

Year: 2023$80,675,167
Year: 2024$59,026,000
Year: 2025$36,500,500
Year: 2026$16,739,167

 Pro Payroll

Sergei Bobrovsky 10,000,000(3)
Jamie Benn 9,500,000(2)
Robert Thomas 8,125,000(4)
Mattias Ekholm 6,250,000(3)
Taylor Hall 6,000,000(2)
Andrew Mangiapane 5,800,000(2)
Andre Burakovsky 5,500,000(4)
Tom Wilson 5,166,667(1)
TJ Brodie 5,000,000(1)
Matias Maccelli 3,425,000(3)
Ryan Lindgren 3,000,000(1)
Zach Whitecloud 2,750,000(4)
James Reimer 1,500,000(1)
William Carrier 1,400,000(1)
Anton Lundell 925,000(1)
Mason McTavish 894,167(2)
Thomas Harley 863,333(1)
Travis Dermott 800,000(1)
Rasmus Asplund 775,000(1)
Mark Jankowski 775,000(1)
Scott Harrington 750,000(1)


 Farm Payroll

Petr Mrazek 380,000(1)
Barclay Goodrow 364,167(4)
Mikael Pyyhtia 89,750(2)
Brandt Clarke 86,333(3)
William Cuylle 82,833(2)
Pavel Dorofeyev 82,500(1)
Nikita Alexandrov 81,667(1)
Lukas Dostal 81,250(2)
Jake Livingstone 77,500(2)
Egor Zamula 75,000(1)
Connor Brown 75,000(1)




Colorado

Arena
Capacity18,000
Ticket Price$22.00


Income

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

Expenses

Pro Payroll$61,881,667
Farm Payroll$769,333
Prospect Fees$15,000
Coach$0,000
Games Remaining82
Total Game Expenses$764,220
Projected Expenses$62,666,000
Projected Balance-$24,666,000

Salary Commitment

Year: 2023$62,651,000
Year: 2024$39,987,500
Year: 2025$25,050,000
Year: 2026$22,750,000

 Pro Payroll

Ryan Johansen 8,000,000(2)
Cole Caufield 7,850,000(4)
Philipp Grubauer 5,900,000(4)
Jack Campbell 5,000,000(4)
Victor Olofsson 4,750,000(1)
Anthony Beauvillier 4,150,000(1)
Ross Colton 4,000,000(4)
Kasperi Kapanen 3,200,000(1)
Jamie Drysdale 2,300,000(3)
Ryan McLeod 2,100,000(2)
Jake Evans 1,700,000(2)
Alex Nedeljkovic 1,500,000(1)
Nils Hoglander 1,100,000(2)
Gustav Lindstrom 950,000(1)
Luke Hughes 925,000(2)
Vasily Podkolzin 925,000(1)
J.J. Moser 925,000(1)
Jonatan Berggren 925,000(1)
Nils Lundkvist 925,000(1)
Cole Perfetti 894,167(1)
Robin Salo 800,000(1)
Cole Koepke 775,000(1)
Noah Juulsen 775,000(2)
Vincent Desharnais 762,500(1)
Kieffer Bellows 750,000(1)


 Farm Payroll

Devon Levi 92,500(2)
Thomas Bordeleau 92,500(1)
Elmer Soderblom 92,500(2)
Alex Vlasic 91,667(1)
Kaedan Korczak 90,500(1)
Nicholas Robertson 79,667(1)
Egor Sokolov 77,500(1)
Lukas Rousek 77,500(2)
Trey Fix-Wolansky 75,000(2)




Chicago

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,000,000
Home Games Remaining30
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$28,512,000

Expenses

Pro Payroll$82,600,000
Farm Payroll$932,583
Prospect Fees$15,000
Coach$0,000
Games Remaining60
Total Game Expenses$1,018,873
Projected Expenses$61,132,378
Projected Balance$7,379,622

Salary Commitment

Year: 2023$83,532,583
Year: 2024$67,430,000
Year: 2025$50,150,000
Year: 2026$36,300,000

 Pro Payroll

Aleksander Barkov 10,000,000(4)
Nikita Kucherov 9,500,000(4)
Timo Meier 8,800,000(4)
John Carlson 8,000,000(3)
Brock Nelson 6,000,000(2)
Nick Schmaltz 5,850,000(3)
Jaccob Slavin 5,300,000(2)
Ivan Barbashev 5,000,000(4)
Vitek Vanecek 3,400,000(2)
Pierre Engvall 3,000,000(4)
Max Domi 3,000,000(1)
David Krejci 3,000,000(1)
Alexander Barabanov 2,500,000(1)
Jordan Martinook 1,800,000(1)
Jani Hakanpaa 1,500,000(1)
Timothy Liljegren 1,400,000(1)
Jarred Tinordi 1,250,000(1)
Charlie Lindgren 1,100,000(2)
Conor Timmins 1,100,000(2)
Brendan Smith 1,100,000(1)


 Farm Payroll

Jordan Greenway 300,000(2)
Philip Tomasino 100,500(1)
Pontus Holmberg 80,000(2)
Michael Amadio 76,250(1)
Jet Greaves 75,833(1)
Filip Hallander 75,000(1)
Tim Berni 75,000(1)
Sem Der-Arguchintsev 75,000(1)
Anton Khudobin 75,000(1)




Dallas

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,150,001
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$63,162,500
Farm Payroll$0,000
Prospect Fees$27,000
Coach$0,000
Games Remaining82
Total Game Expenses$770,604
Projected Expenses$63,189,500
Projected Balance-$23,039,499

Salary Commitment

Year: 2023$63,162,500
Year: 2024$25,850,000
Year: 2025$20,050,000
Year: 2026$18,150,000

 Pro Payroll

Jonathan Toews 10,500,000(1)
Alex Killorn 6,250,000(4)
Ryan Pulock 6,150,000(4)
Esa Lindell 5,800,000(2)
Adam Pelech 5,750,000(4)
Teuvo Teravainen 5,400,000(1)
Kevin Labanc 4,725,000(1)
Chris Tanev 4,500,000(1)
Sonny Milano 1,900,000(3)
Dustin Tokarski 775,000(1)
Erik Kallgren 775,000(1)
Jesse Ylonen 775,000(1)
Michael McCarron 775,000(1)
Keith Kinkaid 775,000(1)
Marian Studenic 775,000(1)
Liam O'Brien 775,000(1)
Jalen Chatfield 762,500(1)
Matthew Highmore 750,000(1)
Derick Brassard 750,000(1)
Evgenii Dadonov 750,000(1)
CJ Suess 750,000(1)
Josh Bailey 750,000(1)
Michael Stone 750,000(1)
Anton Stralman 750,000(1)
Nathan Beaulieu 750,000(1)


 Farm Payroll




Minnesota

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,500,000
Home Games Remaining36
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$34,214,400

Expenses

Pro Payroll$83,016,841
Farm Payroll$530,416
Prospect Fees$13,500
Coach$500,000
Games Remaining72
Total Game Expenses$1,025,131
Projected Expenses$73,809,445
Projected Balance$904,955

Salary Commitment

Year: 2023$83,547,257
Year: 2024$69,758,507
Year: 2025$49,825,000
Year: 2026$29,575,000

 Pro Payroll

Drew Doughty 11,000,000(4)
Kirill Kaprizov 9,000,000(3)
MacKenzie Weegar 6,250,000(4)
Mats Zuccarello 6,000,000(1)
Adrian Kempe 5,500,000(3)
Joel Eriksson Ek 5,250,000(4)
Yanni Gourde 5,166,666(2)
Drake Batherson 4,975,000(4)
Mikey Anderson 4,125,000(1)
Marcus Pettersson 4,025,175(2)
Jake McCabe 4,000,000(2)
Filip Gustavsson 3,750,000(3)
Jake Middleton 2,450,000(2)
Frederick Gaudreau 2,100,000(4)
Noel Acciari 2,000,000(3)
Nico Sturm 2,000,000(2)
Rafael Harvey-Pinard 1,100,000(2)
Mathieu Olivier 1,100,000(2)
Jonathan Quick 925,000(1)
Trevor Lewis 775,000(1)
Simon Benoit 775,000(1)
Mason Shaw 750,000(1)


 Farm Payroll

Jakub Zboril 113,750(1)
Samuel Walker 92,500(1)
Brock Faber 91,666(2)
Jiri Patera 77,500(1)
Nathan Walker 77,500(1)
Corey Schueneman 77,500(1)




Nashville

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,000,000
Home Games Remaining39
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$37,065,600

Expenses

Pro Payroll$82,417,857
Farm Payroll$721,333
Prospect Fees$13,500
Coach$0,000
Games Remaining77
Total Game Expenses$1,014,057
Projected Expenses$78,082,404
Projected Balance-$1,016,804

Salary Commitment

Year: 2023$83,139,190
Year: 2024$70,829,190
Year: 2025$45,204,190
Year: 2026$45,117,857

 Pro Payroll

Filip Forsberg 8,500,000(4)
Jordan Kyrou 8,125,000(4)
J.T. Miller 8,000,000(4)
Tage Thompson 7,142,857(4)
Colton Parayko 6,500,000(4)
Brad Marchand 6,125,000(2)
Pavel Buchnevich 5,800,000(2)
Shea Theodore 5,200,000(2)
Juuse Saros 5,000,000(2)
Devon Toews 4,100,000(1)
Brandon Carlo 4,100,000(4)
Semyon Varlamov 2,750,000(4)
Trent Frederic 2,300,000(2)
Ryan Poehling 1,400,000(1)
Carl Grundstrom 1,300,000(1)
Joey Daccord 1,200,000(2)
Josh Mahura 925,000(1)
Dylan Coghlan 850,000(1)
Nick Blankenburg 825,000(1)
Adam Ruzicka 762,500(1)
Tanner Laczynski 762,500(1)
Brett Ritchie 750,000(1)


 Farm Payroll

Pavol Regenda 92,500(1)
Oskar Olausson 86,333(3)
Justus Annunen 77,500(1)
Matt Murray II 77,500(1)
Ian Mitchell 77,500(1)
Samuel Fagemo 77,500(1)
David Gustafsson 77,500(1)
Felix Sandstrom 77,500(1)
Kristian Reichel 77,500(1)




St Louis

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,750,000
Home Games Remaining32
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$30,412,800

Expenses

Pro Payroll$89,727,857
Farm Payroll$0,000
Prospect Fees$9,000
Coach$0,000
Games Remaining66
Total Game Expenses$1,094,352
Projected Expenses$72,227,226
Projected Balance-$1,064,426

Salary Commitment

Year: 2023$89,727,857
Year: 2024$50,492,857
Year: 2025$43,192,857
Year: 2026$21,700,000

 Pro Payroll

Artemi Panarin 11,642,857(3)
Pierre-Luc Dubois 8,500,000(4)
Steven Stamkos 8,500,000(1)
Thomas Chabot 8,000,000(4)
Jason Zucker 5,300,000(1)
Erik Cernak 5,200,000(4)
Vladimir Tarasenko 5,000,000(1)
Alex Tuch 4,750,000(3)
Jake Oettinger 4,000,000(2)
Boone Jenner 3,750,000(3)
Brandon Montour 3,500,000(1)
Matt Roy 3,150,000(1)
Cody Glass 2,500,000(2)
Oliver Ekman-Larsson 2,250,000(1)
Alexander Edler 1,500,000(1)
Pheonix Copley 1,500,000(1)
Ryan Reaves 1,350,000(3)
David Rittich 875,000(1)
Michael Eyssimont 800,000(2)
Ryan Lomberg 800,000(1)
Wade Allison 785,000(1)
Danton Heinen 775,000(1)
Connor Mackey 775,000(1)
Jordan Gross 762,500(1)
Brad Hunt 762,500(1)
Nick Ritchie 750,000(1)
Damien Giroux 750,000(1)
Paul Stastny 750,000(1)
Jordie Benn 750,000(1)


 Farm Payroll




Winnipeg

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,750,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$85,620,833
Farm Payroll$790,866
Prospect Fees$16,500
Coach$500,000
Games Remaining82
Total Game Expenses$1,060,100
Projected Expenses$86,928,199
Projected Balance-$46,178,199

Salary Commitment

Year: 2023$86,411,699
Year: 2024$69,638,283
Year: 2025$43,700,000
Year: 2026$41,700,000

 Pro Payroll

Josh Norris 7,950,000(4)
Andrei Svechnikov 7,750,000(4)
Torey Krug 6,500,000(4)
Brendan Gallagher 6,500,000(4)
Ondrej Palat 6,000,000(4)
Neal Pionk 5,875,000(2)
Samuel Girard 5,000,000(4)
Mikael Granlund 5,000,000(2)
Tyler Johnson 5,000,000(1)
Jack Roslovic 4,000,000(1)
Evan Bouchard 3,900,000(2)
Jake Allen 3,850,000(2)
Alexander Kerfoot 3,500,000(2)
Lars Eller 2,450,000(2)
Jake Bean 2,333,333(1)
Pyotr Kochetkov 2,000,000(4)
Conor Sheary 2,000,000(3)
Yakov Trenin 1,700,000(1)
Kirill Marchenko 925,000(1)
Drew O'Connor 925,000(2)
Henry Thrun 912,500(1)
Gavin Bayreuther 775,000(1)
Jesper Boqvist 775,000(1)


 Farm Payroll

Justin Danforth 97,500(1)
Yaroslav Askarov 92,500(2)
Jordan Spence 91,917(2)
Alex Turcotte 89,417(1)
Adam Beckman 89,417(1)
Marco Rossi 88,183(2)
Tyson Foerster 88,183(2)
Nick Abruzzese 77,500(2)
Matt Kiersted 76,250(1)




Vegas

Arena
Capacity18,000
Ticket Price$22.00


Income

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

Expenses

Pro Payroll$67,799,524
Farm Payroll$1,019,083
Prospect Fees$18,000
Coach$0,000
Games Remaining82
Total Game Expenses$839,471
Projected Expenses$68,836,607
Projected Balance-$25,836,607

Salary Commitment

Year: 2023$68,818,607
Year: 2024$42,451,940
Year: 2025$38,557,273
Year: 2026$31,325,000

 Pro Payroll

Jonathan Huberdeau 10,500,000(4)
Kevin Hayes 7,142,857(3)
Jordan Binnington 6,000,000(4)
Anthony Mantha 5,700,000(1)
Alec Martinez 5,250,000(1)
Jakob Silfverberg 5,250,000(1)
Bryan Rust 5,125,000(4)
J.T. Compher 5,100,000(4)
Artem Zub 4,600,000(4)
Derek Forbort 3,000,000(1)
Mackenzie Blackwood 2,350,000(2)
Jon Merrill 1,200,000(2)
Jake Sanderson 925,000(1)
Justin Barron 925,000(1)
Arthur Kaliyev 894,167(1)
Yegor Chinakhov 800,000(1)
Benoit-Olivier Groulx 775,000(1)
Jonny Brodzinski 762,500(1)
Derek Stepan 750,000(1)
Zach Sanford 750,000(1)


 Farm Payroll

Kevin Rooney 130,000(1)
Arvid Soderblom 96,250(2)
Simon Edvinsson 89,416(3)
William Dufour 85,917(2)
Ronnie Attard 85,000(2)
Dryden Hunt 77,500(2)
Tyce Thompson 76,250(1)
Dennis Cholowski 76,250(1)
Arnaud Durandeau 76,250(1)
Bobby McMann 76,250(1)
Jon Gillies 75,000(1)
Austin Wagner 75,000(1)




Carolina

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,000,000
Home Games Remaining39
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$37,065,600

Expenses

Pro Payroll$77,926,666
Farm Payroll$251,417
Prospect Fees$15,000
Coach$500,000
Games Remaining77
Total Game Expenses$959,672
Projected Expenses$73,894,724
Projected Balance$3,170,876

Salary Commitment

Year: 2023$78,178,083
Year: 2024$53,075,000
Year: 2025$45,675,000
Year: 2026$15,175,000

 Pro Payroll

Jack Eichel 10,000,000(3)
Jesper Bratt 7,875,000(4)
Cam Fowler 6,500,000(3)
Evgeni Malkin 6,100,000(3)
Adam Henrique 5,825,000(1)
Oliver Bjorkstrand 5,400,000(3)
Alex Wennberg 4,500,000(1)
Lawson Crouse 4,300,000(4)
Matt Duchene 3,000,000(1)
Ian Cole 3,000,000(1)
Nicolas Roy 3,000,000(4)
Will Borgen 2,700,000(2)
Niko Mikkola 2,500,000(3)
Pavel Francouz 2,000,000(1)
Ryan Donato 2,000,000(2)
Antti Raanta 1,500,000(1)
Curtis Lazar 1,000,000(2)
Cole Sillinger 925,000(1)
Matt Nieto 900,000(2)
Moritz Seider 863,333(1)
Juuso Parssinen 850,833(1)
Zach Bogosian 850,000(1)
Luke Glendening 800,000(2)
Collin Delia 775,000(1)
Daniil Miromanov 762,500(1)


 Farm Payroll

Michael Kesselring 92,500(1)
Reese Johnson 80,000(1)
Nikita Okhotiuk 78,917(1)




Boston

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$82,763,330
Farm Payroll$1,056,750
Prospect Fees$13,500
Coach$0,000
Games Remaining82
Total Game Expenses$1,022,361
Projected Expenses$83,833,580
Projected Balance-$43,833,580

Salary Commitment

Year: 2023$83,820,080
Year: 2024$73,323,330
Year: 2025$48,001,663
Year: 2026$42,583,333

 Pro Payroll

Zach Werenski 9,583,333(4)
Adam Fox 9,500,000(4)
Nazem Kadri 7,000,000(4)
Travis Sanheim 6,250,000(4)
Nikolaj Ehlers 6,000,000(2)
Igor Shesterkin 5,666,667(2)
Pavel Zacha 4,750,000(4)
Spencer Knight 4,500,000(3)
Robby Fabbri 4,000,000(2)
Frank Vatrano 3,650,000(2)
Gustav Nyquist 3,185,000(2)
Dylan DeMelo 3,000,000(1)
Evan Rodrigues 3,000,000(4)
Dante Fabbro 2,500,000(1)
Miles Wood 2,500,000(4)
Michael McLeod 1,400,000(1)
Keegan Kolesar 1,400,000(2)
Nikolai Knyzhov 1,250,000(2)
Nick Cousins 1,100,000(1)
David Jiricek 918,330(3)
Jonah Gadjovich 810,000(1)
MacKenzie Entwistle 800,000(1)


 Farm Payroll

Erik Brannstrom 200,000(1)
Isac Lundestrom 180,000(1)
Travis Boyd 175,000(1)
Matthew Knies 92,500(2)
Jakob Pelletier 86,333(1)
Sam Poulin 86,333(1)
Danil Gushchin 82,833(1)
Grigori Denisenko 77,500(2)
Spencer Martin 76,250(1)




Detroit

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$37,500,000
Home Games Remaining38
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$36,115,200

Expenses

Pro Payroll$87,344,167
Farm Payroll$757,833
Prospect Fees$13,500
Coach$500,000
Games Remaining75
Total Game Expenses$1,080,677
Projected Expenses$81,050,762
Projected Balance-$7,435,562

Salary Commitment

Year: 2023$88,102,000
Year: 2024$68,309,750
Year: 2025$62,625,000
Year: 2026$38,400,000

 Pro Payroll

Brayden Point 9,500,000(4)
Charlie McAvoy 9,500,000(4)
Darnell Nurse 9,250,000(4)
Troy Terry 7,000,000(4)
Trevor Zegras 5,750,000(3)
Andrei Kuzmenko 5,500,000(2)
Brady Skjei 5,250,000(1)
Evander Kane 5,125,000(3)
Ben Chiarot 4,750,000(3)
David Perron 4,750,000(1)
Mason Marchment 4,500,000(3)
Ilya Sorokin 4,000,000(1)
Nick Paul 3,150,000(4)
Calle Jarnkrok 2,100,000(3)
Kevin Lankinen 2,000,000(1)
Jeremy Lauzon 2,000,000(3)
Dawson Mercer 894,167(1)
Sebastian Aho D 825,000(1)
Eric Staal 750,000(1)
Patrik Nemeth 750,000(1)


 Farm Payroll

Logan O'Connor 105,000(2)
Mike Reilly 100,000(1)
Milos Kelemen 81,750(1)
Maxence Guenette 81,333(1)
Mike Hardman 80,000(1)
Tristen Robins 79,750(2)
Noah Gregor 77,500(1)
Shane Bowers 77,500(1)
Jake Christiansen 75,000(1)




Florida

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$41,750,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$83,335,250
Farm Payroll$400,000
Prospect Fees$13,500
Coach$0,000
Games Remaining82
Total Game Expenses$1,021,326
Projected Expenses$83,748,750
Projected Balance-$41,998,750

Salary Commitment

Year: 2023$83,735,250
Year: 2024$53,500,000
Year: 2025$45,425,000
Year: 2026$22,250,000

 Pro Payroll

Alex Ovechkin 9,500,000(3)
Sebastian Aho 8,460,250(1)
Jacob Trouba 8,000,000(3)
Clayton Keller 7,150,000(4)
Kris Letang 6,100,000(4)
Rasmus Dahlin 6,000,000(1)
Rickard Rakell 5,000,000(4)
Joonas Korpisalo 4,000,000(4)
Nick Foligno 4,000,000(1)
Scott Laughton 3,000,000(3)
Warren Foegele 2,750,000(1)
Martin Fehervary 2,675,000(3)
Dominik Kubalik 2,500,000(1)
Zemgus Girgensons 2,500,000(1)
Garnet Hathaway 2,375,000(2)
Morgan Frost 2,100,000(2)
Eric Comrie 1,800,000(1)
Cam York 1,600,000(2)
Travis Hamonic 1,100,000(2)
Sammy Blais 1,000,000(1)
Alex Lyon 900,000(2)
Jonathan Drouin 825,000(1)


 Farm Payroll

Jordan Oesterle 92,500(1)
Brendan Lemieux 80,000(1)
Radim Zohorna 77,500(1)
Joel Kiviranta 75,000(1)
Evgeny Svechnikov 75,000(1)




Montreal

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$39,000,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$73,733,992
Farm Payroll$347,917
Prospect Fees$21,000
Coach$500,000
Games Remaining82
Total Game Expenses$909,792
Projected Expenses$74,602,909
Projected Balance-$35,602,909

Salary Commitment

Year: 2023$74,081,909
Year: 2024$37,507,914
Year: 2025$26,469,330
Year: 2026$13,350,000

 Pro Payroll

Dylan Cozens 7,100,000(4)
Damon Severson 6,250,000(4)
Jacob Markstrom 6,000,000(3)
Tyler Myers 6,000,000(1)
Jakub Vrana 5,250,000(1)
Ville Husso 4,750,000(2)
Nikita Zaitsev 4,500,000(1)
Christian Dvorak 4,450,000(2)
Max Pacioretty 4,000,000(1)
Corey Perry 4,000,000(1)
Kirby Dach 3,362,500(3)
Anthony Duclair 3,000,000(1)
Luke Kunin 2,750,000(1)
Brett Kulak 2,750,000(3)
Kailer Yamamoto 1,500,000(1)
Shane Wright 918,330(3)
Akira Schmid 859,830(1)
Denis Gurianov 850,000(1)
Michael Pezzetta 812,500(2)
Tyler Pitlick 787,500(1)
Austin Watson 776,665(1)
Caleb Jones 775,000(1)
Chris Tierney 775,000(1)
Johnathan Kovacevic 766,667(2)
Ethan Bear 750,000(1)


 Farm Payroll

Owen Power 91,667(2)
Cayden Primeau 89,000(2)
Owen Beck 88,500(3)
Joel Hanley 78,750(2)




Ottawa

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,500,000
Home Games Remaining37
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$35,164,800

Expenses

Pro Payroll$81,772,500
Farm Payroll$316,250
Prospect Fees$12,000
Coach$0,000
Games Remaining75
Total Game Expenses$1,001,229
Projected Expenses$75,092,149
Projected Balance$572,651

Salary Commitment

Year: 2023$82,088,750
Year: 2024$47,835,000
Year: 2025$14,000,000
Year: 2026$11,250,000

 Pro Payroll

David Pastrnak 11,250,000(4)
Sidney Crosby 8,700,000(2)
Brent Burns 8,000,000(2)
Claude Giroux 6,500,000(2)
Jake Guentzel 6,000,000(1)
Mikael Backlund 5,350,000(1)
Jon Marchessault 5,000,000(1)
Tyson Barrie 4,500,000(1)
Ryan Suter 3,650,000(2)
Alexandar Georgiev 3,400,000(2)
Marcus Foligno 3,100,000(1)
Andrew Peeke 2,750,000(3)
Anton Forsberg 2,750,000(2)
Tony DeAngelo 1,675,000(1)
Milan Lucic 1,500,000(1)
Kevin Shattenkirk 1,050,000(1)
James van Riemsdyk 1,000,000(1)
Craig Smith 1,000,000(1)
Mark Kastelic 835,000(2)
Dennis Gilbert 762,500(1)
Shane Pinto 750,000(1)
Zach Parise 750,000(1)
Nick Holden 750,000(1)
Matt Irwin 750,000(1)


 Farm Payroll

Ty Dellandrea 90,000(1)
Billy Sweezey 76,250(1)
Sam Carrick 75,000(1)
Mark Borowiecki 75,000(1)




Tampa Bay

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$39,000,000
Home Games Remaining38
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$36,115,200

Expenses

Pro Payroll$70,214,747
Farm Payroll$961,339
Prospect Fees$15,000
Coach$0,000
Games Remaining76
Total Game Expenses$868,184
Projected Expenses$65,981,982
Projected Balance$9,133,218

Salary Commitment

Year: 2023$71,176,086
Year: 2024$44,536,131
Year: 2025$38,635,714
Year: 2026$38,635,714

 Pro Payroll

Tyler Seguin 9,850,000(4)
Cale Makar 9,000,000(4)
Jeff Skinner 9,000,000(4)
William Nylander 6,962,366(1)
Justin Faulk 6,500,000(4)
Tyler Bertuzzi 5,500,000(1)
Mattias Samuelsson 4,285,714(4)
Karel Vejmelka 2,725,000(2)
Henri Jokiharju 2,500,000(1)
Alexandre Carrier 2,500,000(1)
Alex Goligoski 2,000,000(1)
Anders Bjork 1,600,000(1)
Owen Tippett 1,500,000(1)
Dylan Samberg 1,400,000(2)
Juuso Valimaki 1,000,000(1)
Chad Ruhwedel 800,000(1)
Adam Erne 775,000(1)
Alex Belzile 775,000(2)
Alex Galchenyuk 775,000(1)
Logan Thompson 766,667(2)


 Farm Payroll

Aidan McDonough 92,500(1)
Adam Ginning 88,378(1)
Adam Raska 88,378(1)
Akito Hirose 78,750(2)
Aaron Dell 77,500(1)
Alec Regula 77,500(1)
Andrew Agozzino 77,500(1)
Lucas Condotta 77,500(2)
Lane Pederson 77,500(2)
Alex Barre-Boulet 75,833(1)
Aleksi Heponiemi 75,000(1)
Alex Chiasson 75,000(1)