Financial Report

(As of Tuesday, Apr 1 2025)

Toronto

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$41,125,000
Home Games Remaining4
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$3,801,600

Expenses

Pro Payroll$90,675,000
Farm Payroll$452,500
Prospect Fees$26,200
Coach$500,000
Games Remaining8
Total Game Expenses$1,117,728
Projected Expenses$8,941,824
Projected Balance$35,984,776

Salary Commitment

Year: 2024$91,127,500
Year: 2025$74,102,500
Year: 2026$66,025,000
Year: 2027$3,500,000

 Pro Payroll

Nathan MacKinnon 12,600,000(3)
Andrei Vasilevskiy 9,500,000(3)
Victor Hedman 7,875,000(1)
Chris Kreider 6,500,000(3)
Brayden Schenn 6,500,000(3)
Vincent Trocheck 5,625,000(3)
Joel Farabee 5,000,000(3)
Ryan Strome 5,000,000(3)
Juuse Saros 5,000,000(1)
Artem Zub 4,600,000(3)
Trevor Moore 4,200,000(3)
Erik Gudbranson 4,000,000(2)
Oliver Ekman-Larsson 3,500,000(4)
Eetu Luostarinen 3,000,000(3)
Connor McMichael 2,100,000(2)
Vladislav Namestnikov 2,000,000(1)
Kevin Bahl 1,050,000(1)
Jackson LaCombe 950,000(2)
Simon Holmstrom 850,000(1)
Parker Kelly 825,000(2)


 Farm Payroll

Matt Benning 125,000(2)
Sam Colangelo 92,500(1)
Parker Wotherspoon 80,000(1)
James Hamblin 77,500(2)
Jacob Peterson 77,500(1)




Columbus

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$69,697,000
Home Games Remaining4
Avg. Attendance17,775
Avg. Revenue/Game$938,630
Projected Revenue$3,754,520

Expenses

Pro Payroll$87,902,024
Farm Payroll$669,333
Prospect Fees$58,750
Coach$500,000
Games Remaining8
Total Game Expenses$1,086,953
Projected Expenses$8,695,620
Projected Balance$64,755,900

Salary Commitment

Year: 2024$88,571,357
Year: 2025$68,692,857
Year: 2026$60,267,857
Year: 2027$29,292,857

 Pro Payroll

Johnny Gaudreau 9,750,000(3)
Cale Makar 9,000,000(3)
Matty Beniers 7,142,857(4)
Dylan Cozens 7,100,000(3)
Anthony Cirelli 6,250,000(1)
Nikolaj Ehlers 6,000,000(1)
Jake DeBrusk 5,500,000(4)
Sean Monahan 5,500,000(4)
Ryan Nugent-Hopkins 5,125,000(3)
Rasmus Sandin 4,600,000(4)
Joel Edmundson 3,850,000(4)
Bowen Byram 3,850,000(1)
Brett Kulak 2,750,000(2)
Nick Seeler 2,700,000(4)
Barrett Hayton 2,650,000(2)
Calvin Pickard 1,000,000(2)
Max Jones 1,000,000(2)
Matthew Knies 925,000(1)
A.J. Greer 850,000(2)
Jacob Bernard-Docker 805,000(1)
Jakub Lauko 787,500(1)
Joseph Woll 766,667(1)


 Farm Payroll

Ryan Johnson 92,500(2)
John Beecher 92,500(1)
Alex Laferriere 87,500(1)
Spencer Stastney 82,500(2)
Givani Smith 80,000(1)
Lukas Cormier 79,333(1)
Malcolm Subban 77,500(1)
Samuel Fagemo 77,500(1)




New Jersey

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$38,500,000
Home Games Remaining4
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$3,801,600

Expenses

Pro Payroll$91,475,000
Farm Payroll$1,559,529
Prospect Fees$40,683
Coach$500,000
Games Remaining8
Total Game Expenses$1,141,161
Projected Expenses$9,129,289
Projected Balance$33,172,311

Salary Commitment

Year: 2024$93,034,529
Year: 2025$69,537,000
Year: 2026$50,790,000
Year: 2027$0,000

 Pro Payroll

Erik Karlsson 11,500,000(3)
John Tavares 11,000,000(1)
Mark Stone 9,500,000(3)
Mika Zibanejad 8,500,000(3)
Tim Stutzle 8,350,000(3)
Zach Hyman 5,500,000(3)
Jamie Oleksiak 4,600,000(2)
Josh Manson 4,500,000(2)
Mikael Backlund 4,500,000(2)
Brenden Dillon 4,000,000(3)
Anthony Mantha 3,500,000(1)
Joel Armia 3,400,000(1)
Shayne Gostisbehere 3,200,000(3)
Stuart Skinner 2,600,000(2)
Scott Wedgewood 1,500,000(2)
Mike Reilly 1,250,000(1)
Derek Ryan 900,000(1)
Calvin de Haan 800,000(1)
Jimmy Vesey 800,000(1)
Jonny Brodzinski 787,500(2)
Julien Gauthier 787,500(1)


 Farm Payroll

David Kampf 240,000(3)
Ivan Miroshnichenko 95,000(2)
Nikita Nesterenko 87,413(1)
Logan Morrison 87,000(2)
Ondrej Pavel 87,000(1)
Magnus Chrona 86,750(1)
Cole Schwindt 85,583(1)
Tyler Angle 85,083(1)
Nolan Foote 82,500(1)
Yaniv Perets 80,700(1)
Tyler Tucker 80,000(1)
Isaak Phillips 77,500(1)
Tobias Bjornfot 77,500(1)
Brayden Pachal 77,500(1)
Zack MacEwen 77,500(2)
William Lockwood 77,500(1)
Santeri Hatakka 75,000(1)




Philadelph

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,000,000
Home Games Remaining4
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$3,801,600

Expenses

Pro Payroll$67,879,150
Farm Payroll$581,416
Prospect Fees$61,000
Coach$500,000
Games Remaining8
Total Game Expenses$841,726
Projected Expenses$6,733,811
Projected Balance$37,067,789

Salary Commitment

Year: 2024$68,460,566
Year: 2025$48,393,330
Year: 2026$31,850,000
Year: 2027$13,750,000

 Pro Payroll

Alex Pietrangelo 8,800,000(3)
Ilya Sorokin 8,250,000(4)
Alex Killorn 6,250,000(3)
Trevor Zegras 5,750,000(2)
Tyler Bertuzzi 5,500,000(4)
Jason Zucker 5,400,000(1)
Brandon Saad 4,500,000(2)
Alec Martinez 4,000,000(1)
Brandon Tanev 3,500,000(1)
Jordan Martinook 3,050,000(3)
Mason Appleton 2,166,660(1)
Morgan Geekie 2,000,000(1)
Connor Ingram 1,950,000(2)
Egor Zamula 1,700,000(2)
Zach Benson 950,000(2)
Pavel Mintyukov 918,330(2)
Dawson Mercer 894,160(1)
Jordan Oesterle 775,000(2)
Louie Belpedio 775,000(1)
Alex Nylander 750,000(1)


 Farm Payroll

Eric Robinson 95,000(1)
Peyton Krebs 86,333(1)
Justin Sourdif 84,750(1)
Daemon Hunt 82,833(1)
Spencer Martin 77,500(1)
Michael Carcone 77,500(1)
Nick DeSimone 77,500(1)




NY Rangers

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$5,500,001
Home Games Remaining4
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$3,801,600

Expenses

Pro Payroll$91,880,000
Farm Payroll$633,917
Prospect Fees$30,225
Coach$500,000
Games Remaining9
Total Game Expenses$1,134,685
Projected Expenses$10,212,162
Projected Balance-$910,561

Salary Commitment

Year: 2024$92,513,917
Year: 2025$77,311,417
Year: 2026$59,375,000
Year: 2027$22,500,000

 Pro Payroll

Mathew Barzal 9,150,000(3)
Mark Scheifele 8,500,000(4)
Steven Stamkos 8,000,000(4)
Nick Suzuki 7,875,000(3)
Jason Robertson 7,750,000(2)
Vince Dunn 7,350,000(3)
Justin Faulk 6,500,000(3)
Martin Necas 6,500,000(2)
Sean Durzi 6,000,000(4)
Jared McCann 5,000,000(3)
Jakob Chychrun 4,600,000(1)
Jeremy Swayman 3,475,000(1)
Martin Fehervary 2,675,000(2)
Sam Steel 1,200,000(1)
Connor Dewar 1,180,000(1)
Erik Johnson 1,000,000(1)
David Rittich 1,000,000(1)
Sam Carrick 1,000,000(3)
Tyler Motte 800,000(1)
Nathan Walker 775,000(2)
Emil Bemstrom 775,000(1)
Robert Bortuzzo 775,000(1)


 Farm Payroll

Tomas Tatar 180,000(1)
Jordan Harris 140,000(1)
Vincent Iorio 81,417(2)
Devin Cooley 77,500(2)
Ryan Carpenter 77,500(1)
Jaret Anderson-Dolan 77,500(2)




NY Islande

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,199,999
Home Games Remaining4
Avg. Attendance17,189
Avg. Revenue/Game$907,647
Projected Revenue$3,630,588

Expenses

Pro Payroll$84,129,990
Farm Payroll$770,917
Prospect Fees$47,837
Coach$500,000
Games Remaining8
Total Game Expenses$1,042,058
Projected Expenses$8,336,463
Projected Balance$35,494,124

Salary Commitment

Year: 2024$84,900,907
Year: 2025$63,629,750
Year: 2026$48,950,000
Year: 2027$29,500,000

 Pro Payroll

Auston Matthews 13,250,000(4)
Dougie Hamilton 9,000,000(3)
Josh Norris 7,950,000(3)
T.J. Oshie 5,750,000(1)
Jaden Schwartz 5,500,000(2)
Jean-Gabriel Pageau 5,000,000(2)
Dylan DeMelo 4,900,000(4)
Alex Vlasic 4,600,000(4)
Yakov Trenin 3,500,000(4)
Dakota Joshua 3,250,000(4)
Adam Boqvist 2,600,000(1)
Casey Cizikas 2,500,000(3)
Kaapo Kakko 2,400,000(1)
Dan Vladar 2,200,000(1)
Calle Jarnkrok 2,100,000(2)
Jack Drury 1,725,000(2)
Taylor Raddysh 1,000,000(1)
Arvid Soderblom 962,500(1)
Pierre-Olivier Joseph 950,000(1)
Landon Slaggert 912,500(1)
Erik Brannstrom 900,000(1)
Tyson Foerster 863,330(1)
Magnus Hellberg 775,000(1)
Cole Guttman 775,000(1)
Jonas Rondbjerg 766,660(1)


 Farm Payroll

Henry Thrun 100,000(2)
Scott Morrow 91,667(2)
Shakir Mukhamadullin 89,417(1)
Victor Soderstrom 86,333(1)
Ethan Del Mastro 85,583(2)
Arshdeep Bains 81,667(1)
Zac Jones 81,250(1)
Jonathan Gruden 77,500(2)
Filip Roos 77,500(1)




Pittsburgh

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$29,800,002
Home Games Remaining4
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$3,801,600

Expenses

Pro Payroll$91,784,000
Farm Payroll$79,500
Prospect Fees$24,975
Coach$0,000
Games Remaining8
Total Game Expenses$1,120,591
Projected Expenses$8,964,729
Projected Balance$24,636,873

Salary Commitment

Year: 2024$91,863,500
Year: 2025$74,809,000
Year: 2026$51,009,000
Year: 2027$0,000

 Pro Payroll

Matthew Tkachuk 9,500,000(3)
Roman Josi 9,059,000(3)
Dylan Larkin 8,700,000(3)
Jack Hughes 8,000,000(3)
Ryan McDonagh 6,750,000(2)
Brock Boeser 6,650,000(1)
Mattias Ekholm 6,250,000(2)
Valeri Nichushkin 6,125,000(3)
Bryan Rust 5,125,000(3)
Kyle Palmieri 5,000,000(1)
Artturi Lehkonen 4,500,000(3)
Jake Walman 3,400,000(2)
Erik Haula 3,150,000(2)
Cam Talbot 2,500,000(2)
Steven Lorentz 1,050,000(1)
Josh Brown 1,000,000(1)
Darren Raddysh 975,000(2)
Ty Emberson 950,000(1)
Jonas Johansson 775,000(1)
Radim Zohorna 775,000(1)
Zach Sanford 775,000(1)
Hugh McGing 775,000(2)


 Farm Payroll

Vasily Ponomarev 79,500(1)




Washington

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$39,999,999
Home Games Remaining4
Avg. Attendance17,517
Avg. Revenue/Game$924,956
Projected Revenue$3,699,824

Expenses

Pro Payroll$61,190,538
Farm Payroll$861,333
Prospect Fees$113,400
Coach$0,000
Games Remaining8
Total Game Expenses$758,113
Projected Expenses$6,064,904
Projected Balance$37,634,919

Salary Commitment

Year: 2024$62,051,871
Year: 2025$44,216,874
Year: 2026$20,765,000
Year: 2027$3,995,000

 Pro Payroll

Nicklas Backstrom 9,200,000(1)
Nico Hischier 7,250,000(3)
Conor Garland 4,950,000(2)
Jesperi Kotkaniemi 4,820,000(3)
Philip Broberg 4,580,917(2)
Petr Mrazek 4,250,000(2)
Nick Jensen 4,050,000(2)
Aliaksei Protas 3,375,000(4)
Alex Newhook 2,900,000(3)
Mackenzie Blackwood 2,350,000(1)
Dylan Holloway 2,290,457(2)
Kent Johnson 1,800,000(3)
Filip Zadina 1,100,000(1)
Juraj Slafkovsky 950,000(1)
Isak Rosen 894,167(2)
Dylan Guenther 894,167(1)
Jake Neighbours 835,830(1)
Samuel Bolduc 800,000(1)
Jesse Puljujarvi 800,000(2)
Cale Fleury 800,000(1)
Vladislav Kolyachonok 775,000(2)
Jacob Moverare 775,000(2)
Max Comtois 750,000(1)


 Farm Payroll

Owen Tippett 620,000(4)
Brennan Othmann 86,333(2)
Liam Foudy 77,500(1)
Victor Mete 77,500(1)




Buffalo

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$41,000,000
Home Games Remaining4
Avg. Attendance17,872
Avg. Revenue/Game$943,552
Projected Revenue$3,774,208

Expenses

Pro Payroll$86,005,470
Farm Payroll$632,334
Prospect Fees$6,000
Coach$500,000
Games Remaining8
Total Game Expenses$1,062,729
Projected Expenses$8,501,835
Projected Balance$36,272,373

Salary Commitment

Year: 2024$86,637,804
Year: 2025$69,855,307
Year: 2026$55,003,307
Year: 2027$21,920,000

 Pro Payroll

Tomas Hertl 8,137,500(3)
Dmitry Orlov 7,750,000(1)
Seth Jarvis 7,420,000(4)
Filip Hronek 7,250,000(4)
Matt Boldy 7,000,000(3)
Hampus Lindholm 6,500,000(3)
Dylan Strome 5,000,000(3)
Nick Leddy 4,000,000(2)
Max Domi 3,750,000(4)
Tommy Novak 3,500,000(3)
Anthony Duclair 3,500,000(4)
Timothy Liljegren 3,000,000(2)
Colton Sissons 2,857,140(3)
Karel Vejmelka 2,725,000(1)
Lars Eller 2,450,000(1)
Braden Schneider 2,200,000(2)
Brandon Duhaime 1,850,000(2)
Arber Xhekaj 1,350,000(2)
Beck Malenstyn 1,350,000(2)
Joey Daccord 1,200,000(1)
JJ Peterka 855,830(1)
Luke Evangelista 797,500(1)
Troy Stecher 787,500(2)
Joel Hofer 775,000(1)


 Farm Payroll

Joe Veleno 227,500(2)
Jiri Kulich 88,667(3)
Matthew Poitras 87,000(2)
Jan Jenik 77,500(1)
Jake Leschyshyn 76,667(1)
Justin Dowling 75,000(1)




Anaheim

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$38,000,000
Home Games Remaining4
Avg. Attendance17,986
Avg. Revenue/Game$949,780
Projected Revenue$3,799,120

Expenses

Pro Payroll$85,666,660
Farm Payroll$836,717
Prospect Fees$34,750
Coach$500,000
Games Remaining9
Total Game Expenses$1,061,441
Projected Expenses$9,552,965
Projected Balance$32,246,155

Salary Commitment

Year: 2024$86,503,377
Year: 2025$59,060,050
Year: 2026$52,250,000
Year: 2027$12,100,000

 Pro Payroll

Kevin Fiala 7,875,000(3)
Alex DeBrincat 7,875,000(3)
Quinn Hughes 7,850,000(3)
Noah Hanifin 7,350,000(4)
William Karlsson 5,900,000(3)
Adam Pelech 5,750,000(3)
Blake Coleman 4,900,000(3)
Ukko-Pekka Luukkonen 4,750,000(4)
Carter Verhaeghe 4,166,660(1)
Alex Iafallo 4,000,000(1)
Alexandar Georgiev 3,400,000(1)
Brian Dumoulin 3,150,000(1)
Yegor Sharangovich 3,100,000(1)
Adam Henrique 3,000,000(2)
Brayden McNabb 2,850,000(1)
Nick Bjugstad 2,100,000(1)
Jani Hakanpaa 1,500,000(2)
Michael McLeod 1,400,000(1)
Logan Stanley 1,250,000(2)
James Reimer 1,000,000(1)
Lucas Raymond 925,000(1)
Joey Anderson 800,000(2)
Jack Johnson 775,000(1)


 Farm Payroll

Dillon Dube 230,000(1)
Oliver Wahlstrom 100,000(1)
Cutter Gauthier 95,000(2)
Wyatt Kaiser 91,667(1)
Zach Dean 82,550(2)
Nils Aman 82,500(2)
Riley Tufte 77,500(1)
Axel Jonsson-Fjallby 77,500(1)




Calgary

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$45,750,001
Home Games Remaining4
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$3,801,600

Expenses

Pro Payroll$89,396,190
Farm Payroll$600,666
Prospect Fees$52,517
Coach$500,000
Games Remaining8
Total Game Expenses$1,104,261
Projected Expenses$8,834,085
Projected Balance$40,717,516

Salary Commitment

Year: 2024$89,996,856
Year: 2025$64,540,690
Year: 2026$39,542,857
Year: 2027$21,642,857

 Pro Payroll

Mikko Rantanen 9,250,000(1)
Mikhail Sergachev 8,500,000(3)
Brandon Montour 7,142,857(4)
Anders Lee 7,000,000(2)
Jacob Markstrom 6,000,000(2)
Jon Marchessault 5,500,000(4)
Teuvo Teravainen 5,400,000(3)
Nikita Zadorov 5,000,000(4)
Connor Murphy 4,400,000(2)
Marcus Foligno 4,000,000(4)
Nino Niederreiter 4,000,000(3)
Cody Ceci 3,250,000(1)
Scott Laughton 3,000,000(2)
Alexander Romanov 2,500,000(1)
Sean Kuraly 2,500,000(1)
Klim Kostin 2,000,000(1)
Teddy Blueger 1,800,000(2)
Cal Clutterbuck 1,750,000(1)
Alexey Toropchenko 1,250,000(1)
Cole Smith 1,000,000(2)
Cayden Primeau 890,000(1)
Kaiden Guhle 863,333(1)
Uvis Balinskis 850,000(2)
Paul Cotter 775,000(2)
Ivan Prosvetov 775,000(1)


 Farm Payroll

Georgii Merkulov 92,500(1)
Marat Khusnutdinov 92,500(1)
Emil Andrae 90,333(2)
Jack Thompson 82,833(1)
Eric Comrie 82,500(2)
Andrew Cogliano 82,500(1)
Hudson Fasching 77,500(1)




Edmonton

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$37,000,002
Home Games Remaining4
Avg. Attendance17,059
Avg. Revenue/Game$900,651
Projected Revenue$3,602,604

Expenses

Pro Payroll$68,274,833
Farm Payroll$1,440,833
Prospect Fees$63,875
Coach$500,000
Games Remaining8
Total Game Expenses$857,068
Projected Expenses$6,856,541
Projected Balance$33,746,065

Salary Commitment

Year: 2024$69,715,666
Year: 2025$39,782,833
Year: 2026$22,987,500
Year: 2027$0,000

 Pro Payroll

Jonas Brodin 6,000,000(3)
Esa Lindell 5,800,000(1)
Elvis Merzlikins 5,400,000(3)
Ilya Mikheyev 4,750,000(2)
Michael Bunting 4,500,000(2)
Tyson Barrie 4,500,000(1)
Filip Chytil 4,437,500(3)
Andreas Athanasiou 4,250,000(1)
Carter Hart 3,979,000(1)
Alexandre Carrier 3,750,000(3)
Jonas Siegenthaler 3,400,000(3)
Jan Rutta 2,750,000(1)
Danton Heinen 2,250,000(2)
Conor Sheary 2,000,000(2)
Blake Lizotte 1,850,000(2)
Nicolas Aube-Kubel 1,500,000(1)
Morgan Barron 1,350,000(1)
Nathan Bastian 1,350,000(1)
Kasperi Kapanen 1,100,000(1)
Martin Pospisil 1,000,000(2)
Alexander Alexeyev 825,000(1)
Dakota Mermis 775,000(1)
Boris Katchouk 758,333(1)


 Farm Payroll

Brett Howden 190,000(1)
Nicolas Deslauriers 175,000(2)
Frank Nazar 95,000(2)
Simon Nemec 91,833(2)
Georgi Romanov 91,000(1)
Pierrick Dube 87,000(1)
Joshua Roy 83,500(2)
Patrick Brown 80,000(1)
Travis Dermott 80,000(1)
Nick Bonino 80,000(1)
Tyson Jost 77,500(1)
Justin Brazeau 77,500(1)
Carson Meyer 77,500(1)
Matthew Phillips 77,500(1)
Chad Ruhwedel 77,500(1)




LA

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,499,999
Home Games Remaining4
Avg. Attendance13,725
Avg. Revenue/Game$724,711
Projected Revenue$2,898,844

Expenses

Pro Payroll$66,459,170
Farm Payroll$272,333
Prospect Fees$85,883
Coach$500,000
Games Remaining9
Total Game Expenses$820,944
Projected Expenses$7,388,494
Projected Balance$36,010,349

Salary Commitment

Year: 2024$65,956,503
Year: 2025$49,971,503
Year: 2026$40,072,670
Year: 2027$6,250,000

 Pro Payroll

Jared Spurgeon 7,575,000(3)
Marc-Edouard Vlasic 7,000,000(2)
Troy Terry 7,000,000(3)
John Gibson 6,400,000(3)
Quinton Byfield 6,250,000(4)
Damon Severson 6,250,000(3)
Andrew Copp 5,625,000(3)
Cal Petersen 5,000,000(1)
Alexis Lafreniere 2,325,000(1)
Jack McBain 1,599,999(1)
Lukas Reichel 1,200,000(2)
Matt Coronato 925,000(1)
Tyler Kleven 916,667(1)
Andreas Englund 916,667(1)
Alexander Holtz 894,167(1)
Jean-Luc Foudy 894,167(1)
Brad Lambert 886,670(3)
Jack Quinn 863,333(1)
Nico Daws 812,500(2)
Arturs Silovs 800,000(2)
Patrik Koch 775,000(1)
Jack Studnicka 775,000(1)
Connor Mackey 775,000(0)


 Farm Payroll

Rasmus Kupari 100,000(1)
William Eklund 86,333(2)
Luca Del Bel Belluz 86,000(3)




San Jose

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$36,150,000
Home Games Remaining4
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$3,801,600

Expenses

Pro Payroll$91,990,214
Farm Payroll$1,717,250
Prospect Fees$103,242
Coach$500,000
Games Remaining8
Total Game Expenses$1,150,131
Projected Expenses$9,201,044
Projected Balance$30,750,556

Salary Commitment

Year: 2024$93,707,464
Year: 2025$69,244,047
Year: 2026$38,355,714
Year: 2027$9,700,000

 Pro Payroll

Connor McDavid 12,500,000(2)
Brady Tkachuk 8,205,714(3)
Morgan Rielly 7,500,000(3)
Brandon Hagel 6,500,000(4)
Casey Mittelstadt 5,750,000(3)
Charlie Coyle 5,250,000(2)
Mikael Granlund 5,000,000(1)
Mike Matheson 4,875,000(2)
Lawson Crouse 4,300,000(3)
K'Andre Miller 3,872,000(1)
David Savard 3,500,000(1)
Eeli Tolvanen 3,475,000(2)
Gabriel Vilardi 3,437,500(1)
Laurent Brossoit 3,300,000(2)
Michael Rasmussen 3,200,000(4)
Ian Cole 3,100,000(1)
Jordan Staal 2,900,000(3)
Ilya Samsonov 1,800,000(1)
Kyle Burroughs 1,100,000(2)
Dennis Gilbert 825,000(1)
Trevor Lewis 800,000(1)
Mark Giordano 800,000(1)


 Farm Payroll

Marcus Johansson 200,000(1)
Samuel Ersson 145,000(2)
Jacob Bryson 90,000(1)
Mavrik Bourque 89,417(1)
Maxwell Crozier 86,750(1)
Cameron Butler 85,833(2)
Marc Del Gaizo 85,083(1)
Oskar Steen 80,000(1)
Matthew Kessel 80,000(2)
Egor Afanasyev 78,917(1)
Colin Blackwell 77,500(1)
Cole McWard 77,500(1)
Marc McLaughlin 77,500(1)
Philip Kemp 77,500(1)
Declan Carlile 77,500(2)
Cameron Crotty 77,500(1)
Ben Meyers 77,500(1)
Brandon Scanlin 77,500(1)
Jaycob Megna 76,250(1)




Seattle

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$34,950,000
Home Games Remaining4
Avg. Attendance17,580
Avg. Revenue/Game$928,201
Projected Revenue$3,712,804

Expenses

Pro Payroll$69,995,815
Farm Payroll$1,361,833
Prospect Fees$106,375
Coach$0,000
Games Remaining8
Total Game Expenses$871,512
Projected Expenses$6,972,100
Projected Balance$31,690,704

Salary Commitment

Year: 2024$71,357,648
Year: 2025$39,266,833
Year: 2026$23,191,833
Year: 2027$11,600,000

 Pro Payroll

Elias Pettersson 11,600,000(4)
Darcy Kuemper 5,250,000(3)
Rasmus Ristolainen 5,100,000(3)
Tyler Johnson 5,000,000(1)
Kevin Labanc 4,725,000(1)
Mike Hoffman 4,500,000(1)
Viktor Arvidsson 4,000,000(2)
Justin Holl 3,400,000(2)
Frederik Andersen 3,400,000(1)
Marco Scandella 3,275,000(1)
Carson Soucy 3,250,000(2)
Trevor van Riemsdyk 3,000,000(2)
Noah Cates 2,625,000(1)
Nicolas Hague 2,294,150(1)
Sam Lafferty 2,000,000(2)
Antti Raanta 1,500,000(1)
Kurtis MacDermid 1,150,000(3)
Walker Duehr 825,000(1)
Austin Watson 776,665(1)
Chris Tierney 775,000(1)
Brendan Lemieux 775,000(1)
Mark Friedman 775,000(1)


 Farm Payroll

Sonny Milano 190,000(2)
Bobby Brink 150,000(2)
Nikolai Knyzhov 125,000(1)
Kaapo Kahkonen 100,000(1)
Bradly Nadeau 91,833(3)
Dustin Wolf 85,000(2)
Cal Foote 80,000(1)
Phillip Di Giuseppe 77,500(1)
Philippe Myers 77,500(1)
Zach Aston-Reese 77,500(1)
Kale Clague 77,500(1)
Adam Erne 77,500(1)
Callahan Burke 77,500(1)
Vinni Lettieri 75,000(1)




Vancouver

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$38,750,000
Home Games Remaining4
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$3,801,600

Expenses

Pro Payroll$88,887,167
Farm Payroll$721,250
Prospect Fees$65,650
Coach$0,000
Games Remaining8
Total Game Expenses$1,093,586
Projected Expenses$8,748,689
Projected Balance$33,802,911

Salary Commitment

Year: 2024$89,530,917
Year: 2025$50,605,000
Year: 2026$29,275,000
Year: 2027$9,775,000

 Pro Payroll

Mitch Marner 10,903,000(1)
Alex Ovechkin 9,500,000(2)
Seth Jones 9,500,000(3)
Sam Reinhart 8,625,000(4)
Aaron Ekblad 7,500,000(1)
Jordan Binnington 6,000,000(3)
Travis Konecny 5,500,000(1)
Nick Foligno 4,500,000(2)
Radko Gudas 4,000,000(2)
Ryan Hartman 4,000,000(3)
Noah Dobson 4,000,000(1)
Mario Ferraro 3,250,000(2)
Tanner Jeannot 2,665,000(1)
Jonathan Drouin 2,500,000(1)
Fabian Zetterlund 1,450,000(1)
Dmitry Kulikov 1,150,000(4)
Brett Leason 1,050,000(1)
Craig Smith 1,000,000(1)
Alex Lyon 900,000(1)
Wyatt Johnston 894,167(1)


 Farm Payroll

Cam Atkinson 90,000(1)
Calen Addison 82,500(1)
Emil Lilleberg 80,000(2)
Graeme Clarke 80,000(1)
Olle Lycksell 78,750(1)
Mads Sogaard 77,500(0)
Alex Steeves 77,500(1)
Angus Crookshank 77,500(1)
Colin White 77,500(1)




Utah

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$73,000,000
Home Games Remaining4
Avg. Attendance17,901
Avg. Revenue/Game$945,223
Projected Revenue$3,780,892

Expenses

Pro Payroll$83,770,830
Farm Payroll$1,737,499
Prospect Fees$33,500
Coach$500,000
Games Remaining8
Total Game Expenses$1,049,291
Projected Expenses$8,394,325
Projected Balance$68,386,567

Salary Commitment

Year: 2024$85,508,329
Year: 2025$57,727,333
Year: 2026$40,589,167
Year: 2027$17,750,000

 Pro Payroll

Pierre-Luc Dubois 8,500,000(3)
Robert Thomas 8,125,000(3)
Tom Wilson 6,500,000(4)
Chandler Stephenson 6,250,000(4)
Vladislav Gavrikov 5,875,000(1)
Jakob Silfverberg 5,250,000(1)
Anton Lundell 5,000,000(4)
Adin Hill 4,900,000(1)
Rasmus Andersson 4,550,000(2)
Adam Larsson 4,000,000(1)
Mathew Dumba 3,750,000(2)
Matias Maccelli 3,425,000(2)
Adam Lowry 3,250,000(2)
Stefan Noesen 2,750,000(3)
Zach Whitecloud 2,750,000(3)
Marc-Andre Fleury 2,500,000(1)
Pavel Dorofeyev 1,835,000(2)
Daniil Tarasov 1,050,000(1)
Mason Lohrei 925,000(1)
Mason McTavish 894,167(1)
Thomas Harley 863,333(1)
Will Cuylle 828,330(1)


 Farm Payroll

Barclay Goodrow 364,167(3)
Miles Wood 250,000(3)
Oskar Sundqvist 150,000(2)
Justin Danforth 110,000(1)
Liam O'Brien 100,000(3)
Daniel Sprong 97,500(1)
Kevin Korchinski 91,833(2)
Mikael Pyyhtia 89,750(1)
Brandt Clarke 86,333(2)
Nikita Alexandrov 81,666(1)
Lukas Dostal 81,250(1)
Nick Cousins 80,000(1)
Kole Lind 77,500(1)
Matt Murray2 77,500(1)




Colorado

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$29,000,000
Home Games Remaining4
Avg. Attendance17,095
Avg. Revenue/Game$902,708
Projected Revenue$3,610,832

Expenses

Pro Payroll$65,119,167
Farm Payroll$1,332,829
Prospect Fees$49,000
Coach$0,000
Games Remaining9
Total Game Expenses$810,988
Projected Expenses$7,298,890
Projected Balance$25,311,942

Salary Commitment

Year: 2024$66,451,996
Year: 2025$39,706,500
Year: 2026$28,986,500
Year: 2027$0,000

 Pro Payroll

Ryan Johansen 8,000,000(1)
Cole Caufield 7,850,000(3)
Ryan Pulock 6,150,000(3)
Philipp Grubauer 5,900,000(3)
Andrei Kuzmenko 5,500,000(1)
Jack Campbell 5,000,000(3)
Ross Colton 4,000,000(3)
TJ Brodie 3,750,000(2)
J.J. Moser 3,375,000(2)
Ryan McLeod 2,100,000(1)
Alexandre Texier 2,100,000(2)
Jake Evans 1,700,000(1)
Pius Suter 1,600,000(1)
Anthony Beauvillier 1,250,000(1)
Vasily Podkolzin 1,000,000(2)
Gustav Lindstrom 950,000(1)
Luke Hughes 925,000(1)
Cole Perfetti 894,167(1)
Cole Koepke 775,000(1)
Lukas Rousek 775,000(1)
Noah Juulsen 775,000(1)
Trey Fix-Wolansky 750,000(1)


 Farm Payroll

Jamie Drysdale 230,000(2)
Nils Lundkvist 125,000(1)
Nils Hoglander 110,000(1)
Adam Fantilli 95,000(2)
Devon Levi 92,500(1)
Jonatan Berggren 92,500(1)
Logan Mailloux 87,500(2)
Thomas Bordeleau 87,413(1)
Jayden Struble 86,750(1)
Tristan Luneau 86,500(3)
Kaedan Korczak 82,500(2)
Nicholas Robertson 79,666(1)
Raphael Lavoie 77,500(1)




Chicago

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$41,250,000
Home Games Remaining4
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$3,801,600

Expenses

Pro Payroll$91,300,000
Farm Payroll$425,667
Prospect Fees$37,500
Coach$0,000
Games Remaining9
Total Game Expenses$1,119,063
Projected Expenses$10,071,567
Projected Balance$34,980,033

Salary Commitment

Year: 2024$91,725,667
Year: 2025$69,739,334
Year: 2026$36,381,667
Year: 2027$0,000

 Pro Payroll

Aleksander Barkov 10,000,000(3)
Sergei Bobrovsky 10,000,000(2)
Nikita Kucherov 9,500,000(3)
Timo Meier 8,800,000(3)
John Carlson 8,000,000(2)
Anze Kopitar 7,000,000(2)
Brock Nelson 6,000,000(1)
Nick Schmaltz 5,850,000(2)
Jaccob Slavin 5,300,000(1)
Ivan Barbashev 5,000,000(3)
Jordan Greenway 3,000,000(1)
Tyler Myers 3,000,000(3)
Derek Forbort 1,500,000(1)
Bobby McMann 1,350,000(2)
Jarred Tinordi 1,250,000(1)
Charlie Lindgren 1,100,000(1)
Conor Timmins 1,100,000(1)
Kevin Shattenkirk 1,050,000(1)
Michael McCarron 900,000(2)
Blake Wheeler 800,000(1)
Pontus Holmberg 800,000(1)


 Farm Payroll

Gavin Brindley 95,000(2)
Philip Tomasino 86,333(1)
Fraser Minten 81,667(3)
Logan Stankoven 81,417(2)
Jet Greaves 81,250(2)




Dallas

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$33,649,999
Home Games Remaining4
Avg. Attendance11,580
Avg. Revenue/Game$611,435
Projected Revenue$2,445,740

Expenses

Pro Payroll$81,086,250
Farm Payroll$1,037,917
Prospect Fees$80,767
Coach$0,000
Games Remaining8
Total Game Expenses$1,002,499
Projected Expenses$8,019,994
Projected Balance$28,075,745

Salary Commitment

Year: 2024$82,124,167
Year: 2025$48,886,667
Year: 2026$46,000,000
Year: 2027$5,500,000

 Pro Payroll

Jeff Skinner 9,000,000(3)
Logan Couture 8,000,000(3)
Evgeny Kuznetsov 7,800,000(1)
Brendan Gallagher 6,500,000(3)
Josh Anderson 5,500,000(3)
Andre Burakovsky 5,500,000(3)
Brett Pesce 5,500,000(4)
Jakub Vrana 5,250,000(1)
Ville Husso 4,750,000(1)
Ryan Lindgren 4,500,000(1)
John Klingberg 4,150,000(1)
Jalen Chatfield 3,000,000(3)
Pierre Engvall 3,000,000(3)
Kevin Rooney 1,300,000(1)
Lane Hutson 950,000(2)
Aku Raty 896,250(1)
Matt Rempe 820,000(1)
Chris Driedger 795,000(1)
Max McCormick 775,000(2)
Brett Seney 775,000(1)
Alexander Petrovic 775,000(1)
Marian Studenic 775,000(1)
Matt Villalta 775,000(2)


 Farm Payroll

Kevin Stenlund 200,000(2)
Urho Vaakanainen 110,000(1)
Collin Graf 94,167(2)
Josh Doan 92,500(2)
Jesse Ylonen 77,500(1)
Kenneth Appleby 77,500(1)
Brandon Biro 77,500(1)
Brian Halonen 77,500(1)
Ryan Shea 77,500(1)
Nikolas Matinpalo 77,500(1)
Sheldon Rempal 76,250(1)




Minnesota

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,500,000
Home Games Remaining4
Avg. Attendance17,635
Avg. Revenue/Game$931,016
Projected Revenue$3,724,064

Expenses

Pro Payroll$89,366,841
Farm Payroll$605,500
Prospect Fees$32,625
Coach$500,000
Games Remaining8
Total Game Expenses$1,103,719
Projected Expenses$8,829,753
Projected Balance$35,394,311

Salary Commitment

Year: 2024$89,972,341
Year: 2025$65,673,000
Year: 2026$41,050,000
Year: 2027$10,125,000

 Pro Payroll

Drew Doughty 11,000,000(3)
Kirill Kaprizov 9,000,000(2)
MacKenzie Weegar 6,250,000(3)
Tyler Toffoli 6,000,000(4)
Adrian Kempe 5,500,000(2)
Joel Eriksson Ek 5,250,000(3)
Yanni Gourde 5,166,666(1)
Drake Batherson 4,975,000(3)
Mats Zuccarello 4,125,000(2)
Mikey Anderson 4,125,000(4)
Marcus Pettersson 4,025,175(1)
Jake McCabe 4,000,000(1)
Filip Gustavsson 3,750,000(2)
Matt Duchene 3,000,000(1)
Jake Middleton 2,450,000(1)
Frederick Gaudreau 2,100,000(3)
Noel Acciari 2,000,000(2)
Nico Sturm 2,000,000(1)
Simon Benoit 1,350,000(3)
Jonathan Quick 1,275,000(1)
Mathieu Olivier 1,100,000(1)
Brock Faber 925,000(1)


 Farm Payroll

Rafael Harvey-Pinard 110,000(1)
Brendan Brisson 92,500(1)
Zack Bolduc 86,333(2)
James Malatesta 84,167(2)
Jiri Patera 77,500(2)
Mason Shaw 77,500(1)
Sammy Walker 77,500(1)




Nashville

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,000,000
Home Games Remaining4
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$3,801,600

Expenses

Pro Payroll$87,177,857
Farm Payroll$719,750
Prospect Fees$42,625
Coach$0,000
Games Remaining8
Total Game Expenses$1,072,442
Projected Expenses$8,579,535
Projected Balance$35,222,065

Salary Commitment

Year: 2024$87,897,607
Year: 2025$69,700,440
Year: 2026$62,817,857
Year: 2027$9,250,000

 Pro Payroll

Filip Forsberg 8,500,000(3)
Miro Heiskanen 8,450,000(3)
Jordan Kyrou 8,125,000(3)
J.T. Miller 8,000,000(3)
Devon Toews 7,250,000(4)
Tage Thompson 7,142,857(3)
Colton Parayko 6,500,000(3)
Brad Marchand 6,125,000(1)
Shea Theodore 5,200,000(1)
Brandon Carlo 4,100,000(3)
Semyon Varlamov 2,750,000(3)
Anthony Stolarz 2,500,000(2)
Trent Frederic 2,300,000(1)
William Carrier 2,000,000(4)
Carl Grundstrom 1,800,000(2)
Kiefer Sherwood 1,500,000(2)
Connor Brown 1,000,000(1)
David Gustafsson 835,000(2)
Dominic Toninato 775,000(1)
Josh Mahura 775,000(1)
Felix Sandstrom 775,000(1)
Sebastian AhoD 775,000(1)


 Farm Payroll

Oskar Olausson 86,333(2)
Tye Kartye 85,917(1)
Justus Annunen 83,750(2)
Ian Mitchell 77,500(1)
Nick Blankenburg 77,500(2)
Pavol Regenda 77,500(1)
Dylan Coghlan 77,500(1)
Louis Crevier 77,500(1)
Adam Ruzicka 76,250(1)




St Louis

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$70,750,000
Home Games Remaining4
Avg. Attendance17,828
Avg. Revenue/Game$941,272
Projected Revenue$3,765,088

Expenses

Pro Payroll$72,717,857
Farm Payroll$252,500
Prospect Fees$78,600
Coach$0,000
Games Remaining8
Total Game Expenses$890,841
Projected Expenses$7,126,728
Projected Balance$67,388,360

Salary Commitment

Year: 2024$72,970,357
Year: 2025$57,667,857
Year: 2026$35,200,000
Year: 2027$12,750,000

 Pro Payroll

Artemi Panarin 11,642,857(2)
Darnell Nurse 9,250,000(3)
Thomas Chabot 8,000,000(3)
Brady Skjei 7,000,000(4)
Matt Roy 5,750,000(4)
Erik Cernak 5,200,000(3)
Alex Tuch 4,750,000(2)
Jake Oettinger 4,000,000(1)
Boone Jenner 3,750,000(2)
Cody Glass 2,500,000(1)
Philipp Kurashev 2,250,000(1)
Matt Martin 1,500,000(1)
Ryan Reaves 1,350,000(2)
Marc Staal 1,100,000(1)
Mitchell Chaffee 800,000(2)
Michael Eyssimont 800,000(1)
Louis Domingue 775,000(1)
Justin Bailey 775,000(1)
PE Bellemare 775,000(1)
Fredrik Olofsson 750,000(1)


 Farm Payroll

Ben Hutton 97,500(2)
Brendan Gaunce 77,500(2)
Mason Morelli 77,500(1)




Winnipeg

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$42,250,000
Home Games Remaining4
Avg. Attendance17,970
Avg. Revenue/Game$948,826
Projected Revenue$3,795,304

Expenses

Pro Payroll$82,788,330
Farm Payroll$954,667
Prospect Fees$72,392
Coach$500,000
Games Remaining8
Total Game Expenses$1,028,236
Projected Expenses$8,225,892
Projected Balance$37,819,412

Salary Commitment

Year: 2024$83,742,997
Year: 2025$50,152,500
Year: 2026$48,775,000
Year: 2027$18,000,000

 Pro Payroll

Leon Draisaitl 8,500,000(1)
Andrei Svechnikov 7,750,000(3)
Sean Couturier 7,750,000(4)
Ondrej Palat 6,000,000(3)
Neal Pionk 5,875,000(1)
Gustav Forsling 5,750,000(4)
Samuel Girard 5,000,000(3)
Chris Tanev 4,500,000(4)
John Marino 4,400,000(3)
Evan Bouchard 3,900,000(1)
Kirill Marchenko 3,850,000(3)
Jake Allen 3,850,000(1)
Alex Kerfoot 3,500,000(1)
Jack Roslovic 2,800,000(1)
Evgenii Dadonov 2,250,000(1)
Pyotr Kochetkov 2,000,000(3)
Casey DeSmith 1,000,000(3)
Drew O'Connor 925,000(1)
Marco Rossi 863,330(1)
Alex Turcotte 775,000(3)
Jacob MacDonald 775,000(2)
Jesper Boqvist 775,000(1)


 Farm Payroll

Yaroslav Askarov 200,000(2)
Jake Bean 175,000(2)
Jordan Spence 150,000(2)
Christian Fischer 112,500(1)
Adam Edstrom 84,667(1)
Adam Beckman 77,500(1)
Akil Thomas 77,500(2)
Linus Karlsson 77,500(1)




Vegas

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$18,500,000
Home Games Remaining4
Avg. Attendance16,056
Avg. Revenue/Game$847,618
Projected Revenue$3,390,472

Expenses

Pro Payroll$67,517,857
Farm Payroll$508,416
Prospect Fees$91,716
Coach$0,000
Games Remaining7
Total Game Expenses$830,707
Projected Expenses$5,814,950
Projected Balance$16,075,522

Salary Commitment

Year: 2024$68,026,273
Year: 2025$49,906,857
Year: 2026$29,688,667
Year: 2027$8,050,000

 Pro Payroll

Jonathan Huberdeau 10,500,000(3)
Patrik Laine 8,700,000(2)
Jake Sanderson 8,050,000(4)
Kevin Hayes 7,142,857(2)
J.T. Compher 5,100,000(3)
Ryan Graves 4,500,000(3)
Tanner Pearson 3,250,000(1)
Olli Maatta 3,000,000(1)
Dominik Kubalik 2,500,000(1)
Alexander Barabanov 2,500,000(1)
Yegor Chinakhov 2,100,000(2)
Mattias Janmark 1,450,000(3)
Jon Merrill 1,200,000(1)
Justin Barron 1,150,000(2)
Victor Olofsson 1,075,000(1)
Oliver Kylington 1,050,000(1)
Logan Cooley 950,000(2)
Jesper Wallstedt 925,000(1)
Ronnie Attard 850,000(1)
Bo Groulx 775,000(1)
Michael Hutchinson 750,000(1)


 Farm Payroll

Arthur Kaliyev 89,417(1)
Simon Edvinsson 89,416(2)
Matt Savoie 88,667(3)
Maksymilian Szuber 85,917(2)
Oskar Lindblom 77,500(1)
Dryden Hunt 77,500(1)




Carolina

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$42,500,000
Home Games Remaining5
Avg. Attendance17,984
Avg. Revenue/Game$949,526
Projected Revenue$4,747,630

Expenses

Pro Payroll$76,438,333
Farm Payroll$927,833
Prospect Fees$19,750
Coach$500,000
Games Remaining9
Total Game Expenses$949,828
Projected Expenses$8,548,454
Projected Balance$38,699,176

Salary Commitment

Year: 2024$77,366,166
Year: 2025$62,814,583
Year: 2026$18,791,167
Year: 2027$7,750,000

 Pro Payroll

Jack Eichel 10,000,000(2)
Jesper Bratt 7,875,000(3)
Elias Lindholm 7,750,000(4)
Cam Fowler 6,500,000(2)
Evgeni Malkin 6,100,000(2)
Oliver Bjorkstrand 5,400,000(2)
Alexander Wennberg 5,000,000(2)
Nicolas Roy 3,000,000(3)
Will Borgen 2,700,000(1)
Alex Nedeljkovic 2,500,000(2)
Niko Mikkola 2,500,000(2)
Cole Sillinger 2,250,000(2)
Alex Goligoski 2,000,000(1)
Ryan Donato 2,000,000(1)
Michael Kesselring 1,400,000(2)
Daniil Miromanov 1,250,000(2)
Scott Perunovich 1,150,000(1)
Curtis Lazar 1,000,000(1)
Leo Carlsson 950,000(2)
Dmitri Voronkov 925,000(1)
Matt Nieto 900,000(1)
Moritz Seider 863,333(1)
Sam Malinski 850,000(1)
Luke Glendening 800,000(1)
Matt Tomkins 775,000(1)


 Farm Payroll

Declan Chisholm 100,000(1)
Jackson Blake 90,583(2)
Ryker Evans 89,750(1)
Liam Ohgren 88,667(3)
Juuso Parssinen 85,083(1)
Ryan Winterton 82,833(2)
Nikita Okhotiuk 80,917(1)
Reese Johnson 77,500(1)
John Ludvig 77,500(1)
Kyle MacLean 77,500(3)
Adam Klapka 77,500(1)




Boston

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$39,378,000
Home Games Remaining4
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$3,801,600

Expenses

Pro Payroll$87,154,163
Farm Payroll$790,666
Prospect Fees$41,767
Coach$0,000
Games Remaining8
Total Game Expenses$1,073,007
Projected Expenses$8,584,058
Projected Balance$34,595,542

Salary Commitment

Year: 2024$87,794,829
Year: 2025$63,179,996
Year: 2026$50,083,333
Year: 2027$0,000

 Pro Payroll

Zach Werenski 9,583,333(3)
Adam Fox 9,500,000(3)
Nazem Kadri 7,000,000(3)
Travis Sanheim 6,250,000(3)
Igor Shesterkin 5,666,667(1)
Phillip Danault 5,500,000(3)
Pavel Zacha 4,750,000(3)
Vladimir Tarasenko 4,750,000(2)
Ryan O'Reilly 4,500,000(3)
Robby Fabbri 4,000,000(1)
Frank Vatrano 3,650,000(1)
Joe Pavelski 3,500,000(1)
Gustav Nyquist 3,185,000(1)
Evan Rodrigues 3,000,000(3)
Mathieu Joseph 2,950,000(2)
Colin Miller 1,500,000(2)
Keegan Kolesar 1,400,000(1)
Zach Bogosian 1,250,000(2)
Brendan Smith 1,000,000(1)
David Jiricek 918,330(2)
Nikita Chibrikov 875,833(2)
Martin Jones 875,000(1)
Jonah Gadjovich 775,000(2)
MacKenzie Entwistle 775,000(1)


 Farm Payroll

Isac Lundestrom 150,000(1)
Pheonix Copley 150,000(0)
Jakob Pelletier 92,500(1)
Danil Gushchin 82,833(1)
Ilya Solovyov 82,833(1)
Grigori Denisenko 77,500(1)
Sam Poulin 77,500(2)
Travis Boyd 77,500(1)




Detroit

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$36,300,000
Home Games Remaining5
Avg. Attendance17,723
Avg. Revenue/Game$935,859
Projected Revenue$4,679,295

Expenses

Pro Payroll$86,784,524
Farm Payroll$660,000
Prospect Fees$16,975
Coach$500,000
Games Remaining8
Total Game Expenses$1,072,701
Projected Expenses$8,581,610
Projected Balance$32,397,685

Salary Commitment

Year: 2024$87,444,524
Year: 2025$72,895,357
Year: 2026$45,750,000
Year: 2027$8,500,000

 Pro Payroll

Brayden Point 9,500,000(3)
Charlie McAvoy 9,500,000(3)
Bo Horvat 8,500,000(3)
Connor Hellebuyck 8,500,000(4)
Kyle Connor 7,142,857(2)
Josh Morrissey 6,250,000(3)
Evander Kane 5,125,000(2)
Ben Chiarot 4,750,000(2)
Mason Marchment 4,500,000(2)
Patrick Kane 4,000,000(1)
Radek Faksa 3,250,000(1)
Nicholas Paul 3,150,000(3)
Luke Schenn 2,750,000(2)
Jesper Fast 2,400,000(1)
Kevin Lankinen 2,000,000(1)
Jeremy Lauzon 2,000,000(2)
Logan O'Connor 1,050,000(1)
Noah Gregor 850,000(1)
Mark Jankowski 800,000(2)
Johnathan Kovacevic 766,667(1)


 Farm Payroll

Scott Mayfield 350,000(3)
Maxence Guenette 77,500(1)
Jake Christiansen 77,500(1)
Shane Bowers 77,500(2)
Milos Kelemen 77,500(1)




Florida

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$42,750,000
Home Games Remaining4
Avg. Attendance17,639
Avg. Revenue/Game$931,384
Projected Revenue$3,725,536

Expenses

Pro Payroll$81,425,000
Farm Payroll$585,083
Prospect Fees$30,000
Coach$0,000
Games Remaining8
Total Game Expenses$1,000,489
Projected Expenses$8,003,911
Projected Balance$38,471,625

Salary Commitment

Year: 2024$82,010,083
Year: 2025$72,656,250
Year: 2026$52,802,500
Year: 2027$20,750,000

 Pro Payroll

Rasmus Dahlin 11,000,000(4)
Sebastian Aho 9,750,000(4)
Jacob Trouba 8,000,000(2)
Clayton Keller 7,150,000(3)
Kris Letang 6,100,000(3)
Tristan Jarry 5,375,000(3)
Rickard Rakell 5,000,000(3)
Jordan Eberle 4,750,000(2)
Jason Dickinson 4,250,000(2)
Joonas Korpisalo 4,000,000(3)
Warren Foegele 3,500,000(3)
Garnet Hathaway 2,375,000(1)
Morgan Frost 2,100,000(1)
Ryan Lomberg 2,000,000(2)
Cam York 1,600,000(1)
Pat Maroon 1,300,000(1)
Zemgus Girgensons 850,000(3)
Haydn Fleury 775,000(1)
Valtteri Puustinen 775,000(2)
Hardy Haman-Aktell 775,000(1)


 Farm Payroll

Travis Hamonic 110,000(1)
Ridly Greig 86,333(1)
Jansen Harkins 78,750(2)
Yan Kuznetsov 77,500(1)
Jack St. Ivany 77,500(3)
Hunter Shepard 77,500(1)
Adam Gaudette 77,500(1)




Montreal

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$46,250,000
Home Games Remaining4
Avg. Attendance17,786
Avg. Revenue/Game$939,070
Projected Revenue$3,756,280

Expenses

Pro Payroll$64,912,503
Farm Payroll$2,352,833
Prospect Fees$38,850
Coach$500,000
Games Remaining8
Total Game Expenses$826,880
Projected Expenses$6,615,043
Projected Balance$43,391,237

Salary Commitment

Year: 2024$67,265,336
Year: 2025$16,836,416
Year: 2026$5,850,000
Year: 2027$0,000

 Pro Payroll

Taylor Hall 6,000,000(1)
Nate Schmidt 5,950,000(1)
Andrew Mangiapane 5,800,000(1)
Nikita Zaitsev 4,500,000(1)
Christian Dvorak 4,450,000(1)
Max Pacioretty 4,000,000(1)
Vitek Vanecek 3,400,000(1)
Connor Clifton 3,333,333(2)
Ivan Fedotov 3,275,000(2)
Ilya Lyubushkin 3,250,000(3)
Henri Jokiharju 3,100,000(1)
Luke Kunin 2,750,000(1)
Michael Amadio 2,600,000(3)
Dante Fabbro 2,500,000(1)
Ryan Poehling 1,900,000(2)
Kailer Yamamoto 1,500,000(1)
Ross Johnston 1,100,000(2)
Rem Pitlick 1,100,000(1)
Connor Bedard 950,000(2)
Owen Power 916,670(1)
Akira Schmid 875,000(1)
Denis Gurianov 850,000(1)
Michael Pezzetta 812,500(1)


 Farm Payroll

Kirby Dach 336,250(2)
Jeff Carter 312,500(1)
Justin Schultz 300,000(1)
Brock McGinn 275,000(1)
Matt Grzelcyk 275,000(1)
Ethan Bear 206,250(1)
Shane Wright 91,833(2)
Emil Heineman 89,750(1)
Joel Hanley 78,750(1)
Caleb Jones 77,500(1)
Ruslan Iskhakov 77,500(1)
Gage Goncalves 77,500(1)
Robert Hagg 77,500(1)
Jujhar Khaira 77,500(1)




Ottawa

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$35,500,000
Home Games Remaining4
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$3,801,600

Expenses

Pro Payroll$86,376,667
Farm Payroll$576,917
Prospect Fees$30,125
Coach$0,000
Games Remaining8
Total Game Expenses$1,060,777
Projected Expenses$8,486,216
Projected Balance$30,815,384

Salary Commitment

Year: 2024$86,953,584
Year: 2025$41,112,500
Year: 2026$23,400,000
Year: 2027$9,000,000

 Pro Payroll

David Pastrnak 11,250,000(3)
Jake Guentzel 9,000,000(4)
Sidney Crosby 8,700,000(1)
Brent Burns 8,000,000(1)
Ivan Provorov 6,750,000(1)
Claude Giroux 6,500,000(1)
Thatcher Demko 5,000,000(2)
David Perron 4,000,000(2)
Shane Pinto 3,750,000(2)
Ryan Suter 3,650,000(1)
Sam Montembeault 3,150,000(3)
Kyle Okposo 3,000,000(1)
Andrew Peeke 2,750,000(2)
Vincent Desharnais 2,000,000(2)
Tony DeAngelo 1,675,000(1)
Corey Perry 1,150,000(1)
James van Riemsdyk 1,000,000(1)
Sammy Blais 1,000,000(1)
Nick Perbix 916,667(1)
Mark Kastelic 835,000(1)
William Lagesson 775,000(1)
Sam Gagner 775,000(1)
Zach Parise 750,000(1)


 Farm Payroll

Anton Forsberg 275,000(1)
Ty Dellandrea 130,000(2)
Roby Jarventie 89,417(1)
Zack Ostapchuk 82,500(2)




Tampa Bay

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$31,499,998
Home Games Remaining5
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$4,752,000

Expenses

Pro Payroll$91,760,715
Farm Payroll$632,000
Prospect Fees$89,250
Coach$0,000
Games Remaining9
Total Game Expenses$1,127,829
Projected Expenses$10,150,460
Projected Balance$26,101,538

Salary Commitment

Year: 2024$92,392,715
Year: 2025$49,108,634
Year: 2026$35,735,714
Year: 2027$15,100,000

 Pro Payroll

William Nylander 11,500,000(4)
Tyler Seguin 9,850,000(3)
Jamie Benn 9,500,000(1)
Roope Hintz 8,450,000(2)
Torey Krug 6,500,000(3)
Jeff Petry 6,250,000(1)
Pavel Buchnevich 5,800,000(1)
Linus Ullmark 5,000,000(1)
Reilly Smith 5,000,000(1)
Sam Bennett 4,425,000(1)
Mattias Samuelsson 4,285,714(3)
Sean Walker 3,600,000(4)
Erik Gustafsson 2,000,000(2)
Juuso Valimaki 2,000,000(2)
Dylan Samberg 1,400,000(1)
Nic Dowd 1,300,000(1)
Hendrix Lapierre 863,334(1)
Connor Zary 863,330(1)
Olen Zellweger 844,170(2)
Tyler Pitlick 787,500(1)
Joel Kiviranta 775,000(1)
Logan Thompson 766,667(1)


 Farm Payroll

Jiri Smejkal 87,000(1)
Adam Ginning 78,750(2)
Akito Hirose 78,750(1)
Devin Shore 77,500(1)
Adam Raska 77,500(1)
Chris Wagner 77,500(1)
Lucas Condotta 77,500(1)
Alex Barre-Boulet 77,500(1)