Financial Report

(As of Tuesday, Nov 26 2024)

Toronto

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,375,000
Home Games Remaining31
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$29,462,400

Expenses

Pro Payroll$85,775,000
Farm Payroll$920,000
Prospect Fees$26,200
Coach$500,000
Games Remaining62
Total Game Expenses$1,063,673
Projected Expenses$65,947,737
Projected Balance$3,889,663

Salary Commitment

Year: 2024$86,695,000
Year: 2025$73,257,500
Year: 2026$67,025,000
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)
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)
Vladislav Namestnikov 2,000,000(1)
Urho Vaakanainen 1,100,000(1)
Kevin Bahl 1,050,000(1)
Sam Carrick 1,000,000(3)
David Rittich 1,000,000(1)
Michael McCarron 900,000(2)
Parker Kelly 825,000(2)


 Farm Payroll

Connor McMichael 210,000(2)
Matt Benning 125,000(2)
Jackson LaCombe 95,000(2)
Sam Colangelo 92,500(1)
Simon Holmstrom 85,000(1)
Parker Wotherspoon 80,000(1)
James Hamblin 77,500(2)
Jacob Peterson 77,500(1)
Robert Bortuzzo 77,500(1)




Columbus

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$67,197,000
Home Games Remaining30
Avg. Attendance17,275
Avg. Revenue/Game$912,082
Projected Revenue$27,362,460

Expenses

Pro Payroll$69,571,664
Farm Payroll$748,083
Prospect Fees$60,250
Coach$500,000
Games Remaining62
Total Game Expenses$864,390
Projected Expenses$53,592,193
Projected Balance$40,967,267

Salary Commitment

Year: 2024$70,319,747
Year: 2025$41,299,997
Year: 2026$30,449,997
Year: 2027$18,592,857

 Pro Payroll

Cale Makar 9,000,000(3)
Matty Beniers 7,142,857(4)
Anthony Cirelli 6,250,000(1)
Jake DeBrusk 5,500,000(4)
Jason Zucker 5,400,000(1)
Juuse Saros 5,000,000(1)
Bowen Byram 3,850,000(1)
Dakota Joshua 3,250,000(4)
Colton Sissons 2,857,140(3)
Nick Seeler 2,700,000(4)
Barrett Hayton 2,650,000(2)
Dante Fabbro 2,500,000(1)
Joe Veleno 2,275,000(2)
Vincent Desharnais 2,000,000(2)
Klim Kostin 2,000,000(1)
Ryan Poehling 1,900,000(2)
Max Jones 1,000,000(2)
Pierre-Olivier Joseph 950,000(1)
Matthew Knies 925,000(1)
A.J. Greer 850,000(2)
Jacob Bernard-Docker 805,000(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)
Jakub Lauko 78,750(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 Remaining31
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$29,462,400

Expenses

Pro Payroll$85,650,000
Farm Payroll$1,582,029
Prospect Fees$42,183
Coach$500,000
Games Remaining62
Total Game Expenses$1,070,417
Projected Expenses$66,365,868
Projected Balance$1,596,532

Salary Commitment

Year: 2024$87,232,029
Year: 2025$59,394,500
Year: 2026$48,950,000
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)
Adam Larsson 4,000,000(1)
Anthony Mantha 3,500,000(1)
Joel Armia 3,400,000(1)
Shayne Gostisbehere 3,200,000(3)
Stuart Skinner 2,600,000(2)
David Kampf 2,400,000(3)
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)
Zack MacEwen 775,000(2)


 Farm Payroll

Frederik Andersen 340,000(1)
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)
William Lockwood 77,500(1)
Santeri Hatakka 75,000(1)




Philadelph

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$41,000,000
Home Games Remaining31
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$29,462,400

Expenses

Pro Payroll$86,662,847
Farm Payroll$553,833
Prospect Fees$43,750
Coach$500,000
Games Remaining62
Total Game Expenses$1,070,249
Projected Expenses$66,355,447
Projected Balance$4,106,953

Salary Commitment

Year: 2024$87,216,680
Year: 2025$74,737,857
Year: 2026$45,350,000
Year: 2027$8,500,000

 Pro Payroll

Alex Pietrangelo 8,800,000(3)
Connor Hellebuyck 8,500,000(4)
Bo Horvat 8,500,000(3)
Kyle Connor 7,142,857(2)
Josh Morrissey 6,250,000(3)
Alex Killorn 6,250,000(3)
Josh Manson 4,500,000(2)
Mikael Backlund 4,500,000(2)
Connor Murphy 4,400,000(2)
Alec Martinez 4,000,000(1)
Nino Niederreiter 4,000,000(3)
Brandon Tanev 3,500,000(1)
Adam Lowry 3,250,000(2)
Jordan Martinook 3,050,000(3)
Luke Schenn 2,750,000(2)
Mason Appleton 2,166,660(1)
Connor Ingram 1,950,000(2)
Daemon Hunt 828,330(1)
Mark Jankowski 800,000(2)
Michael Carcone 775,000(1)
Alex Nylander 750,000(1)


 Farm Payroll

Morgan Geekie 200,000(1)
Zach Benson 95,000(2)
Eric Robinson 95,000(1)
Peyton Krebs 86,333(1)
Spencer Martin 77,500(1)




NY Rangers

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$39,500,001
Home Games Remaining31
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$29,462,400

Expenses

Pro Payroll$83,730,000
Farm Payroll$493,917
Prospect Fees$31,725
Coach$500,000
Games Remaining62
Total Game Expenses$1,033,605
Projected Expenses$64,083,534
Projected Balance$4,878,867

Salary Commitment

Year: 2024$84,223,917
Year: 2025$68,311,417
Year: 2026$50,375,000
Year: 2027$14,500,000

 Pro Payroll

Mathew Barzal 9,150,000(3)
Mark Scheifele 8,500,000(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)
Philipp Kurashev 2,250,000(1)
Sonny Milano 1,900,000(2)
Jordan Harris 1,400,000(1)
Sam Steel 1,200,000(1)
Connor Dewar 1,180,000(1)
Nathan Walker 775,000(2)
Ivan Prosvetov 775,000(1)
Jordan Oesterle 775,000(2)
Emil Bemstrom 775,000(1)


 Farm Payroll

Tomas Tatar 180,000(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$38,999,999
Home Games Remaining31
Avg. Attendance16,465
Avg. Revenue/Game$869,342
Projected Revenue$26,949,602

Expenses

Pro Payroll$87,416,660
Farm Payroll$841,500
Prospect Fees$44,837
Coach$500,000
Games Remaining62
Total Game Expenses$1,082,963
Projected Expenses$67,143,729
Projected Balance-$1,194,128

Salary Commitment

Year: 2024$88,258,160
Year: 2025$74,579,750
Year: 2026$62,100,000
Year: 2027$47,100,000

 Pro Payroll

Auston Matthews 13,250,000(4)
Dougie Hamilton 9,000,000(3)
Sean Couturier 7,750,000(4)
Chandler Stephenson 6,250,000(4)
Gustav Forsling 5,750,000(4)
Jaden Schwartz 5,500,000(2)
Jean-Gabriel Pageau 5,000,000(2)
Dylan DeMelo 4,900,000(4)
Rasmus Sandin 4,600,000(4)
Alex Vlasic 4,600,000(4)
Scott Mayfield 3,500,000(3)
Casey Cizikas 2,500,000(3)
Kaapo Kakko 2,400,000(1)
Jesper Fast 2,400,000(1)
Dan Vladar 2,200,000(1)
Jack Drury 1,725,000(2)
Taylor Raddysh 1,000,000(1)
Arvid Soderblom 962,500(1)
Landon Slaggert 912,500(1)
Erik Brannstrom 900,000(1)
Magnus Hellberg 775,000(1)
Cole Guttman 775,000(1)
Jonas Rondbjerg 766,660(1)


 Farm Payroll

Adam Boqvist 260,000(1)
Scott Morrow 91,667(2)
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 Remaining31
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$29,462,400

Expenses

Pro Payroll$86,221,500
Farm Payroll$168,917
Prospect Fees$26,475
Coach$0,000
Games Remaining62
Total Game Expenses$1,053,865
Projected Expenses$65,339,601
Projected Balance-$6,077,199

Salary Commitment

Year: 2024$86,390,417
Year: 2025$74,335,917
Year: 2026$52,146,500
Year: 2027$6,200,000

 Pro Payroll

Roman Josi 9,059,000(3)
Tomas Hertl 8,137,500(3)
Jack Hughes 8,000,000(3)
Ryan McDonagh 6,750,000(2)
Brock Boeser 6,650,000(1)
Owen Tippett 6,200,000(4)
Valeri Nichushkin 6,125,000(3)
Bryan Rust 5,125,000(3)
Dylan Strome 5,000,000(3)
Rasmus Andersson 4,550,000(2)
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

Isak Rosen 89,417(2)
Vasily Ponomarev 79,500(1)




Washington

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$39,999,999
Home Games Remaining30
Avg. Attendance17,454
Avg. Revenue/Game$921,495
Projected Revenue$27,644,850

Expenses

Pro Payroll$69,796,371
Farm Payroll$241,333
Prospect Fees$113,400
Coach$0,000
Games Remaining62
Total Game Expenses$855,501
Projected Expenses$53,041,079
Projected Balance$14,603,770

Salary Commitment

Year: 2024$70,037,704
Year: 2025$52,202,707
Year: 2026$29,645,000
Year: 2027$3,375,000

 Pro Payroll

Matthew Tkachuk 9,500,000(3)
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)
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

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$42,500,000
Home Games Remaining31
Avg. Attendance17,629
Avg. Revenue/Game$930,801
Projected Revenue$28,854,831

Expenses

Pro Payroll$85,982,480
Farm Payroll$409,584
Prospect Fees$7,500
Coach$500,000
Games Remaining62
Total Game Expenses$1,059,751
Projected Expenses$65,704,548
Projected Balance$5,650,283

Salary Commitment

Year: 2024$86,392,064
Year: 2025$79,983,167
Year: 2026$67,358,667
Year: 2027$27,420,000

 Pro Payroll

Johnny Gaudreau 9,750,000(3)
Dylan Larkin 8,700,000(3)
Seth Jarvis 7,420,000(4)
Filip Hronek 7,250,000(4)
Matt Boldy 7,000,000(3)
Sean Monahan 5,500,000(4)
Phillip Danault 5,500,000(3)
Teuvo Teravainen 5,400,000(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)
Nicolas Hague 2,294,150(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)
Kevin Shattenkirk 1,050,000(1)
Calvin Pickard 1,000,000(2)
JJ Peterka 855,830(1)
Troy Stecher 787,500(2)
Joel Hofer 775,000(1)


 Farm Payroll

Jiri Kulich 88,667(3)
Matthew Poitras 87,000(2)
Luke Evangelista 79,750(1)
Jan Jenik 77,500(1)
Jake Leschyshyn 76,667(1)




Anaheim

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$38,000,000
Home Games Remaining31
Avg. Attendance17,957
Avg. Revenue/Game$948,109
Projected Revenue$29,391,379

Expenses

Pro Payroll$84,666,660
Farm Payroll$936,717
Prospect Fees$34,750
Coach$500,000
Games Remaining62
Total Game Expenses$1,050,465
Projected Expenses$65,128,828
Projected Balance$2,262,551

Salary Commitment

Year: 2024$85,603,377
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)
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)
James Reimer 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$37,500,001
Home Games Remaining31
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$29,462,400

Expenses

Pro Payroll$83,621,190
Farm Payroll$685,416
Prospect Fees$63,767
Coach$500,000
Games Remaining62
Total Game Expenses$1,035,005
Projected Expenses$64,170,282
Projected Balance$2,792,119

Salary Commitment

Year: 2024$84,306,606
Year: 2025$49,515,690
Year: 2026$30,267,857
Year: 2027$12,642,857

 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)
Jon Marchessault 5,500,000(4)
Ryan Nugent-Hopkins 5,125,000(3)
Linus Ullmark 5,000,000(1)
Brandon Saad 4,500,000(2)
Sam Bennett 4,425,000(1)
Ryan Hartman 4,000,000(3)
Viktor Arvidsson 4,000,000(2)
David Savard 3,500,000(1)
Cody Ceci 3,250,000(1)
Alexander Romanov 2,500,000(1)
Sean Kuraly 2,500,000(1)
Teddy Blueger 1,800,000(2)
Nic Dowd 1,300,000(1)
Cole Smith 1,000,000(2)
Cayden Primeau 890,000(1)
Kaiden Guhle 863,333(1)
Mark Giordano 800,000(1)
Paul Cotter 775,000(2)


 Farm Payroll

Georgii Merkulov 92,500(1)
Marat Khusnutdinov 92,500(1)
Emil Andrae 90,333(2)
Justin Sourdif 84,750(1)
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 Remaining32
Avg. Attendance15,137
Avg. Revenue/Game$799,198
Projected Revenue$25,574,336

Expenses

Pro Payroll$68,274,833
Farm Payroll$1,440,833
Prospect Fees$63,875
Coach$500,000
Games Remaining62
Total Game Expenses$857,068
Projected Expenses$53,138,190
Projected Balance$9,436,148

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$40,499,998
Home Games Remaining32
Avg. Attendance16,065
Avg. Revenue/Game$848,249
Projected Revenue$27,143,968

Expenses

Pro Payroll$71,034,170
Farm Payroll$272,333
Prospect Fees$85,883
Coach$500,000
Games Remaining63
Total Game Expenses$876,736
Projected Expenses$55,234,394
Projected Balance$12,409,572

Salary Commitment

Year: 2024$70,531,503
Year: 2025$36,721,503
Year: 2026$26,822,670
Year: 2027$6,250,000

 Pro Payroll

Jared Spurgeon 7,575,000(3)
Marc-Edouard Vlasic 7,000,000(2)
John Gibson 6,400,000(3)
Quinton Byfield 6,250,000(4)
Taylor Hall 6,000,000(1)
Nate Schmidt 5,950,000(1)
Vladislav Gavrikov 5,875,000(1)
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$40,900,000
Home Games Remaining31
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$29,462,400

Expenses

Pro Payroll$87,952,714
Farm Payroll$1,563,500
Prospect Fees$103,242
Coach$500,000
Games Remaining63
Total Game Expenses$1,099,018
Projected Expenses$69,238,119
Projected Balance$1,124,281

Salary Commitment

Year: 2024$89,516,214
Year: 2025$69,944,047
Year: 2026$39,055,714
Year: 2027$14,700,000

 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)
Kyle Palmieri 5,000,000(1)
Nikita Zadorov 5,000,000(4)
Mike Matheson 4,875,000(2)
K'Andre Miller 3,872,000(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)
Jordan Staal 2,900,000(3)
Ilya Samsonov 1,800,000(1)
Christian Fischer 1,125,000(1)
Kyle Burroughs 1,100,000(2)
Dennis Gilbert 825,000(1)
Trevor Lewis 800,000(1)
Colin Blackwell 775,000(1)
Jaycob Megna 762,500(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)
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)




Seattle

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$34,950,000
Home Games Remaining32
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$30,412,800

Expenses

Pro Payroll$77,601,665
Farm Payroll$1,471,833
Prospect Fees$100,375
Coach$0,000
Games Remaining63
Total Game Expenses$965,535
Projected Expenses$60,828,707
Projected Balance$4,534,093

Salary Commitment

Year: 2024$79,073,498
Year: 2025$38,876,833
Year: 2026$29,691,833
Year: 2027$11,600,000

 Pro Payroll

Elias Pettersson 11,600,000(4)
Leon Draisaitl 8,500,000(1)
Dmitry Orlov 7,750,000(1)
Hampus Lindholm 6,500,000(3)
Darcy Kuemper 5,250,000(3)
Rasmus Ristolainen 5,100,000(3)
Kevin Labanc 4,725,000(1)
Mike Hoffman 4,500,000(1)
Justin Holl 3,400,000(2)
Marco Scandella 3,275,000(1)
Carson Soucy 3,250,000(2)
Noah Cates 2,625,000(1)
Sam Lafferty 2,000,000(2)
Cal Clutterbuck 1,750,000(1)
Antti Raanta 1,500,000(1)
Kurtis MacDermid 1,150,000(3)
Walker Duehr 825,000(1)
Tyler Motte 800,000(1)
Austin Watson 776,665(1)
Phillip Di Giuseppe 775,000(1)
Brendan Lemieux 775,000(1)
Mark Friedman 775,000(1)


 Farm Payroll

Trevor van Riemsdyk 300,000(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)
Chris Tierney 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$41,000,000
Home Games Remaining32
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$30,412,800

Expenses

Pro Payroll$85,862,167
Farm Payroll$807,583
Prospect Fees$65,650
Coach$0,000
Games Remaining63
Total Game Expenses$1,057,749
Projected Expenses$66,638,173
Projected Balance$4,774,627

Salary Commitment

Year: 2024$86,592,250
Year: 2025$47,230,000
Year: 2026$30,650,000
Year: 2027$9,775,000

 Pro Payroll

Mitch Marner 10,903,000(1)
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)
Tristan Jarry 5,375,000(3)
Jordan Eberle 4,750,000(2)
Nick Foligno 4,500,000(2)
Radko Gudas 4,000,000(2)
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)
Alexey Toropchenko 1,250,000(1)
Dmitry Kulikov 1,150,000(4)
Brett Leason 1,050,000(1)
Craig Smith 1,000,000(1)
Wyatt Johnston 894,167(1)


 Farm Payroll

Cam Atkinson 90,000(1)
Ridly Greig 86,333(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$52,000,001
Home Games Remaining31
Avg. Attendance17,721
Avg. Revenue/Game$935,647
Projected Revenue$29,005,057

Expenses

Pro Payroll$86,117,500
Farm Payroll$1,615,332
Prospect Fees$42,500
Coach$500,000
Games Remaining63
Total Game Expenses$1,076,528
Projected Expenses$67,821,292
Projected Balance$13,183,766

Salary Commitment

Year: 2024$87,732,832
Year: 2025$63,527,333
Year: 2026$31,689,167
Year: 2027$15,100,000

 Pro Payroll

Sergei Bobrovsky 10,000,000(2)
Jamie Benn 9,500,000(1)
Robert Thomas 8,125,000(3)
Tom Wilson 6,500,000(4)
Mattias Ekholm 6,250,000(2)
Jakob Silfverberg 5,250,000(1)
Anton Lundell 5,000,000(4)
Adin Hill 4,900,000(1)
Mathew Dumba 3,750,000(2)
Sean Walker 3,600,000(4)
Matias Maccelli 3,425,000(2)
Scott Laughton 3,000,000(2)
Stefan Noesen 2,750,000(3)
Zach Whitecloud 2,750,000(3)
Miles Wood 2,500,000(3)
Pavel Dorofeyev 1,835,000(2)
Egor Zamula 1,700,000(2)
Oskar Sundqvist 1,500,000(2)
Daniil Tarasov 1,050,000(1)
Daniel Sprong 975,000(1)
Mason McTavish 894,167(1)
Thomas Harley 863,333(1)


 Farm Payroll

Barclay Goodrow 364,167(3)
Kevin Stenlund 200,000(2)
Justin Danforth 110,000(1)
Liam O'Brien 100,000(3)
Mason Lohrei 92,500(1)
Kevin Korchinski 91,833(2)
Mikael Pyyhtia 89,750(1)
Brandt Clarke 86,333(2)
Will Cuylle 82,833(1)
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 Remaining31
Avg. Attendance17,956
Avg. Revenue/Game$948,066
Projected Revenue$29,390,046

Expenses

Pro Payroll$65,119,167
Farm Payroll$1,332,829
Prospect Fees$49,000
Coach$0,000
Games Remaining63
Total Game Expenses$810,988
Projected Expenses$51,092,229
Projected Balance$7,297,817

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$41,000,000
Home Games Remaining32
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$30,412,800

Expenses

Pro Payroll$87,850,000
Farm Payroll$425,667
Prospect Fees$37,500
Coach$0,000
Games Remaining63
Total Game Expenses$1,076,990
Projected Expenses$67,850,360
Projected Balance$3,562,440

Salary Commitment

Year: 2024$88,275,667
Year: 2025$64,839,334
Year: 2026$39,381,667
Year: 2027$0,000

 Pro Payroll

Aleksander Barkov 10,000,000(3)
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)
Timothy Liljegren 3,000,000(2)
Pierre Engvall 3,000,000(3)
Jordan Greenway 3,000,000(1)
Tyler Myers 3,000,000(3)
Marc-Andre Fleury 2,500,000(1)
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)
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$32,649,999
Home Games Remaining32
Avg. Attendance11,637
Avg. Revenue/Game$614,404
Projected Revenue$19,660,928

Expenses

Pro Payroll$73,652,920
Farm Payroll$323,750
Prospect Fees$79,267
Coach$0,000
Games Remaining63
Total Game Expenses$903,121
Projected Expenses$56,896,635
Projected Balance-$4,585,708

Salary Commitment

Year: 2024$73,976,670
Year: 2025$41,236,670
Year: 2026$38,400,000
Year: 2027$5,500,000

 Pro Payroll

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 Marino 4,400,000(3)
John Klingberg 4,150,000(1)
Jalen Chatfield 3,000,000(3)
Kevin Rooney 1,300,000(1)
Lane Hutson 950,000(2)
Collin Graf 941,670(2)
Aku Raty 896,250(1)
Matt Rempe 820,000(1)
Chris Driedger 795,000(1)
Max McCormick 775,000(2)
Jesse Ylonen 775,000(1)
Brett Seney 775,000(1)
Marian Studenic 775,000(1)


 Farm Payroll

Josh Doan 92,500(2)
Kenneth Appleby 77,500(1)
Matt Villalta 77,500(2)
Sheldon Rempal 76,250(1)




Minnesota

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,500,000
Home Games Remaining32
Avg. Attendance16,491
Avg. Revenue/Game$870,714
Projected Revenue$27,862,848

Expenses

Pro Payroll$82,366,841
Farm Payroll$705,500
Prospect Fees$32,625
Coach$500,000
Games Remaining63
Total Game Expenses$1,019,573
Projected Expenses$64,233,084
Projected Balance$4,129,764

Salary Commitment

Year: 2024$89,072,341
Year: 2025$63,783,000
Year: 2026$39,160,000
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)
Noel Acciari 2,000,000(2)
Nico Sturm 2,000,000(1)
Simon Benoit 1,350,000(3)
Jonathan Quick 1,275,000(1)
Rafael Harvey-Pinard 1,100,000(1)
Mathieu Olivier 1,100,000(1)
Brock Faber 925,000(1)


 Farm Payroll

Frederick Gaudreau 210,000(3)
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 Remaining31
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$29,462,400

Expenses

Pro Payroll$86,342,857
Farm Payroll$803,250
Prospect Fees$42,625
Coach$0,000
Games Remaining63
Total Game Expenses$1,063,277
Projected Expenses$66,986,465
Projected Balance$2,475,935

Salary Commitment

Year: 2024$87,146,107
Year: 2025$68,948,940
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)
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)
David Gustafsson 83,500(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$40,750,000
Home Games Remaining32
Avg. Attendance17,817
Avg. Revenue/Game$940,726
Projected Revenue$30,103,232

Expenses

Pro Payroll$78,367,857
Farm Payroll$362,500
Prospect Fees$78,600
Coach$0,000
Games Remaining63
Total Game Expenses$961,085
Projected Expenses$60,548,345
Projected Balance$10,304,887

Salary Commitment

Year: 2024$78,730,357
Year: 2025$65,667,857
Year: 2026$43,200,000
Year: 2027$20,750,000

 Pro Payroll

Artemi Panarin 11,642,857(2)
Darnell Nurse 9,250,000(3)
Thomas Chabot 8,000,000(3)
Steven Stamkos 8,000,000(4)
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)
Matt Martin 1,500,000(1)
Ryan Reaves 1,350,000(2)
Erik Johnson 1,000,000(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

Marc Staal 110,000(1)
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$41,250,000
Home Games Remaining31
Avg. Attendance17,890
Avg. Revenue/Game$944,576
Projected Revenue$29,281,856

Expenses

Pro Payroll$84,326,660
Farm Payroll$1,319,084
Prospect Fees$78,392
Coach$500,000
Games Remaining63
Total Game Expenses$1,051,514
Projected Expenses$66,245,373
Projected Balance$4,286,483

Salary Commitment

Year: 2024$85,645,744
Year: 2025$53,180,000
Year: 2026$48,127,500
Year: 2027$8,000,000

 Pro Payroll

Josh Norris 7,950,000(3)
Andrei Svechnikov 7,750,000(3)
Torey Krug 6,500,000(3)
Ondrej Palat 6,000,000(3)
Neal Pionk 5,875,000(1)
Samuel Girard 5,000,000(3)
Mikael Granlund 5,000,000(1)
Tyler Johnson 5,000,000(1)
Chris Tanev 4,500,000(4)
Evan Bouchard 3,900,000(1)
Kirill Marchenko 3,850,000(3)
Alex Kerfoot 3,500,000(1)
Yakov Trenin 3,500,000(4)
Jack Roslovic 2,800,000(1)
Evgenii Dadonov 2,250,000(1)
Pyotr Kochetkov 2,000,000(3)
Erik Gustafsson 2,000,000(2)
Jake Bean 1,750,000(2)
Casey DeSmith 1,000,000(3)
Drew O'Connor 925,000(1)
Marco Rossi 863,330(1)
Tyson Foerster 863,330(1)
Jacob MacDonald 775,000(2)
Jesper Boqvist 775,000(1)


 Farm Payroll

Jake Allen 385,000(1)
Yaroslav Askarov 200,000(2)
Jordan Spence 150,000(2)
Henry Thrun 100,000(2)
Shakir Mukhamadullin 89,417(1)
Adam Edstrom 84,667(1)
Alex Turcotte 77,500(3)
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$46,000,000
Home Games Remaining32
Avg. Attendance16,393
Avg. Revenue/Game$865,545
Projected Revenue$27,697,440

Expenses

Pro Payroll$66,317,857
Farm Payroll$628,416
Prospect Fees$91,716
Coach$0,000
Games Remaining63
Total Game Expenses$817,536
Projected Expenses$51,504,796
Projected Balance$22,192,644

Salary Commitment

Year: 2024$66,946,273
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)
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

Jon Merrill 120,000(1)
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$40,000,000
Home Games Remaining31
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$29,462,400

Expenses

Pro Payroll$80,088,333
Farm Payroll$1,302,833
Prospect Fees$19,750
Coach$500,000
Games Remaining63
Total Game Expenses$998,914
Projected Expenses$62,931,557
Projected Balance$6,530,843

Salary Commitment

Year: 2024$81,391,166
Year: 2025$67,114,583
Year: 2026$23,091,167
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)
Lawson Crouse 4,300,000(3)
Ian Cole 3,100,000(1)
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)
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)
Moritz Seider 863,333(1)
Luke Glendening 800,000(1)
Matt Tomkins 775,000(1)


 Farm Payroll

Alex Goligoski 200,000(1)
Declan Chisholm 100,000(1)
Jackson Blake 90,583(2)
Matt Nieto 90,000(1)
Ryker Evans 89,750(1)
Liam Ohgren 88,667(3)
Juuso Parssinen 85,083(1)
Sam Malinski 85,000(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 Remaining31
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$29,462,400

Expenses

Pro Payroll$87,654,163
Farm Payroll$790,666
Prospect Fees$41,767
Coach$0,000
Games Remaining63
Total Game Expenses$1,079,105
Projected Expenses$67,983,604
Projected Balance$856,796

Salary Commitment

Year: 2024$88,294,829
Year: 2025$57,679,996
Year: 2026$44,583,333
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)
Nikolaj Ehlers 6,000,000(1)
Igor Shesterkin 5,666,667(1)
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$37,500,000
Home Games Remaining31
Avg. Attendance17,008
Avg. Revenue/Game$898,050
Projected Revenue$27,839,550

Expenses

Pro Payroll$81,854,157
Farm Payroll$310,000
Prospect Fees$21,475
Coach$500,000
Games Remaining63
Total Game Expenses$1,008,361
Projected Expenses$63,526,766
Projected Balance$1,812,784

Salary Commitment

Year: 2024$82,164,157
Year: 2025$69,120,830
Year: 2026$43,900,000
Year: 2027$17,750,000

 Pro Payroll

Brayden Point 9,500,000(3)
Charlie McAvoy 9,500,000(3)
Ilya Sorokin 8,250,000(4)
Trevor Zegras 5,750,000(2)
Tyler Bertuzzi 5,500,000(4)
Evander Kane 5,125,000(2)
Ben Chiarot 4,750,000(2)
Mason Marchment 4,500,000(2)
Patrick Kane 4,000,000(1)
Brenden Dillon 4,000,000(3)
Marcus Foligno 4,000,000(4)
Radek Faksa 3,250,000(1)
Nicholas Paul 3,150,000(3)
Calle Jarnkrok 2,100,000(2)
Kevin Lankinen 2,000,000(1)
Jeremy Lauzon 2,000,000(2)
Logan O'Connor 1,050,000(1)
Pavel Mintyukov 918,330(2)
Dawson Mercer 894,160(1)
Noah Gregor 850,000(1)
Johnathan Kovacevic 766,667(1)


 Farm Payroll

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$41,750,000
Home Games Remaining32
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$30,412,800

Expenses

Pro Payroll$84,375,000
Farm Payroll$743,750
Prospect Fees$28,500
Coach$0,000
Games Remaining63
Total Game Expenses$1,038,381
Projected Expenses$65,418,009
Projected Balance$6,744,791

Salary Commitment

Year: 2024$85,118,750
Year: 2025$72,906,250
Year: 2026$47,427,500
Year: 2027$20,750,000

 Pro Payroll

Rasmus Dahlin 11,000,000(4)
Sebastian Aho 9,750,000(4)
Alex Ovechkin 9,500,000(2)
Jacob Trouba 8,000,000(2)
Clayton Keller 7,150,000(3)
Kris Letang 6,100,000(3)
Rickard Rakell 5,000,000(3)
Jason Dickinson 4,250,000(2)
Joonas Korpisalo 4,000,000(3)
Warren Foegele 3,500,000(3)
Martin Fehervary 2,675,000(2)
Lars Eller 2,450,000(1)
Garnet Hathaway 2,375,000(1)
Morgan Frost 2,100,000(1)
Cam York 1,600,000(1)
Pat Maroon 1,300,000(1)
Travis Hamonic 1,100,000(1)
Alex Lyon 900,000(1)
Zemgus Girgensons 850,000(3)
Valtteri Puustinen 775,000(2)


 Farm Payroll

Ryan Lomberg 200,000(2)
Jansen Harkins 78,750(2)
Yan Kuznetsov 77,500(1)
Haydn Fleury 77,500(1)
Jack St. Ivany 77,500(3)
Hunter Shepard 77,500(1)
Hardy Haman-Aktell 77,500(1)
Adam Gaudette 77,500(1)




Montreal

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$37,000,000
Home Games Remaining32
Avg. Attendance17,844
Avg. Revenue/Game$942,169
Projected Revenue$30,149,408

Expenses

Pro Payroll$79,137,503
Farm Payroll$2,550,333
Prospect Fees$35,850
Coach$500,000
Games Remaining63
Total Game Expenses$1,002,728
Projected Expenses$63,171,856
Projected Balance$3,977,552

Salary Commitment

Year: 2024$81,687,836
Year: 2025$56,386,416
Year: 2026$38,550,000
Year: 2027$3,850,000

 Pro Payroll

Pierre-Luc Dubois 8,500,000(3)
Dylan Cozens 7,100,000(3)
Troy Terry 7,000,000(3)
Damon Severson 6,250,000(3)
Jacob Markstrom 6,000,000(2)
Nikita Zaitsev 4,500,000(1)
Christian Dvorak 4,450,000(1)
Max Pacioretty 4,000,000(1)
Joel Edmundson 3,850,000(4)
Vitek Vanecek 3,400,000(1)
Connor Clifton 3,333,333(2)
Ivan Fedotov 3,275,000(2)
Ilya Lyubushkin 3,250,000(3)
Brock McGinn 2,750,000(1)
Brett Kulak 2,750,000(2)
Michael Amadio 2,600,000(3)
Kailer Yamamoto 1,500,000(1)
Ross Johnston 1,100,000(2)
Connor Bedard 950,000(2)
Owen Power 916,670(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)
Luke Kunin 275,000(1)
Matt Grzelcyk 275,000(1)
Ethan Bear 206,250(1)
Rem Pitlick 110,000(1)
Shane Wright 91,833(2)
Emil Heineman 89,750(1)
Akira Schmid 87,500(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$37,500,000
Home Games Remaining32
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$30,412,800

Expenses

Pro Payroll$84,376,667
Farm Payroll$576,917
Prospect Fees$30,125
Coach$0,000
Games Remaining63
Total Game Expenses$1,036,387
Projected Expenses$65,292,362
Projected Balance$2,620,438

Salary Commitment

Year: 2024$84,953,584
Year: 2025$39,112,500
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)
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$35,999,998
Home Games Remaining31
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$29,462,400

Expenses

Pro Payroll$85,634,051
Farm Payroll$649,666
Prospect Fees$89,250
Coach$0,000
Games Remaining63
Total Game Expenses$1,053,329
Projected Expenses$66,359,719
Projected Balance-$897,321

Salary Commitment

Year: 2024$86,283,717
Year: 2025$46,008,634
Year: 2026$34,635,714
Year: 2027$11,500,000

 Pro Payroll

William Nylander 11,500,000(4)
Tyler Seguin 9,850,000(3)
Jeff Skinner 9,000,000(3)
Roope Hintz 8,450,000(2)
Jeff Petry 6,250,000(1)
Andrew Mangiapane 5,800,000(1)
Pavel Buchnevich 5,800,000(1)
T.J. Oshie 5,750,000(1)
Reilly Smith 5,000,000(1)
Mattias Samuelsson 4,285,714(3)
Henri Jokiharju 3,100,000(1)
Karel Vejmelka 2,725,000(1)
Juuso Valimaki 2,000,000(2)
Dylan Samberg 1,400,000(1)
Olen Zellweger 844,170(2)
Tyler Pitlick 787,500(1)
Devin Shore 775,000(1)
Joel Kiviranta 775,000(1)
Alex Barre-Boulet 775,000(1)
Logan Thompson 766,667(1)


 Farm Payroll

Jiri Smejkal 87,000(1)
Hendrix Lapierre 86,333(1)
Connor Zary 86,333(1)
Adam Ginning 78,750(2)
Akito Hirose 78,750(1)
Adam Raska 77,500(1)
Chris Wagner 77,500(1)
Lucas Condotta 77,500(1)