Financial Report

(As of Saturday, Jun 22 2024)

Toronto

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$39,375,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$82,288,333
Farm Payroll$1,140,833
Prospect Fees$21,700
Coach$500,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$39,375,000

Salary Commitment

Year: 2023$73,627,500
Year: 2024$59,200,000
Year: 2025$55,200,000
Year: 2026$275,000

 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)
Trevor Moore 4,200,000(3)
Shayne Gostisbehere 4,125,000(0)
Erik Gudbranson 4,000,000(2)
Olli Maatta 3,000,000(1)
Vladislav Namestnikov 2,000,000(1)
Laurent Brossoit 1,750,000(0)
Eetu Luostarinen 1,500,000(0)
Kevin Bahl 1,050,000(1)
Jackson LaCombe 925,000(0)
Simon Holmstrom 863,333(0)
Sam Colangelo 275,000(4)


 Farm Payroll

Adam Boqvist 260,000(1)
Pius Suter 160,000(1)
Connor McMichael 86,333(0)
Urho Vaakanainen 85,000(0)
Alexander Alexeyev 82,500(1)
James Hamblin 80,750(0)
Ivan Prosvetov 77,500(0)
Jacob Peterson 77,500(0)
Robert Hagg 77,500(0)
Zach Aston-Reese 77,500(0)
Parker Kelly 76,250(0)




Columbus

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$45,075,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$75,836,307
Farm Payroll$1,418,500
Prospect Fees$10,500
Coach$500,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$45,075,000

Salary Commitment

Year: 2023$60,485,557
Year: 2024$25,592,140
Year: 2025$25,592,140
Year: 2026$147,500

 Pro Payroll

Miro Heiskanen 8,450,000(3)
Tomas Hertl 8,137,500(3)
Ivan Provorov 6,750,000(1)
Anthony Cirelli 6,250,000(1)
Jonas Brodin 6,000,000(3)
Andrei Kuzmenko 5,500,000(1)
Jordan Eberle 5,500,000(0)
Reilly Smith 5,000,000(1)
Bowen Byram 3,850,000(1)
Alexandar Georgiev 3,400,000(1)
Jeff Carter 3,125,000(0)
Kyle Okposo 3,000,000(0)
Colton Sissons 2,857,140(3)
Klim Kostin 2,000,000(1)
Barrett Hayton 1,775,000(0)
Robert Bortuzzo 950,000(0)
Matthew Knies 925,000(1)
Dakota Joshua 825,000(0)
Nick Seeler 775,000(0)
Joseph Woll 766,667(1)


 Farm Payroll

Marc-Andre Fleury 350,000(0)
Nathan Bastian 135,000(1)
Max Jones 129,500(0)
Spencer Stastney 92,500(0)
Matty Beniers 89,750(0)
Joe Veleno 82,500(0)
Jacob Bernard-Docker 80,500(1)
Givani Smith 80,000(1)
Jakub Lauko 78,750(1)
Dominic Toninato 77,500(1)
Michael Hutchinson 75,000(0)
Ryan Johnson 30,000(4)
John Beecher 30,000(4)
Connor Zary 30,000(4)
Olen Zellweger 30,000(4)
Lukas Cormier 27,500(4)




New Jersey

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$85,587,500
Farm Payroll$914,833
Prospect Fees$42,183
Coach$500,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$39,000,000

Salary Commitment

Year: 2023$68,522,500
Year: 2024$42,365,000
Year: 2025$34,390,000
Year: 2026$300,000

 Pro Payroll

Erik Karlsson 11,500,000(3)
John Tavares 11,000,000(1)
Mika Zibanejad 8,500,000(3)
Tim Stutzle 8,350,000(3)
Dmitry Orlov 7,750,000(1)
Zach Hyman 5,500,000(3)
Joe Pavelski 5,500,000(0)
Jamie Oleksiak 4,600,000(2)
Viktor Arvidsson 4,250,000(0)
John Klingberg 4,150,000(0)
Adam Larsson 4,000,000(1)
Stuart Skinner 2,600,000(2)
Blake Wheeler 1,100,000(0)
Scott Wedgewood 1,000,000(0)
Jimmy Vesey 800,000(1)
Tyler Tucker 800,000(1)
Julien Gauthier 787,500(1)
Jack Johnson 775,000(0)
Calvin de Haan 775,000(0)
Brayden Pachal 775,000(1)
Zack MacEwen 775,000(2)
Ivan Miroshnichenko 300,000(4)


 Farm Payroll

David Kampf 240,000(3)
Nikita Nesterenko 92,500(0)
Derek Ryan 90,000(1)
Nolan Foote 86,333(0)
Isaak Phillips 85,917(0)
Tyler Angle 85,083(0)
Nick Bonino 80,000(0)
Tobias Bjornfot 77,500(1)
William Lockwood 77,500(1)




NY Islande

Arena
Capacity18,000
Ticket Price$22.00


Income

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

Expenses

Pro Payroll$0,000
Farm Payroll$8,438,869
Prospect Fees$33,000
Coach$500,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$41,000,000

Salary Commitment

Year: 2023$5,803,452
Year: 2024$4,959,286
Year: 2025$2,160,000
Year: 2026$60,000

 Pro Payroll



 Farm Payroll

Bo Horvat 850,000(3)
Kyle Connor 714,286(2)
Josh Morrissey 625,000(3)
Alex Killorn 625,000(3)
Connor Hellebuyck 616,667(0)
Josh Manson 450,000(2)
Connor Murphy 440,000(2)
Tyler Toffoli 425,000(0)
Radko Gudas 400,000(2)
Jake DeBrusk 400,000(0)
Nino Niederreiter 400,000(0)
Brandon Tanev 350,000(1)
Adam Lowry 325,000(2)
Luke Schenn 275,000(2)
Chandler Stephenson 275,000(0)
Mason Appleton 216,667(1)
Morgan Geekie 200,000(1)
Connor Ingram 195,000(2)
Anthony Stolarz 110,000(0)
Kevin Stenlund 100,000(0)
Michael Carcone 77,500(1)
Kale Clague 77,500(0)
Alex Nylander 77,500(0)
Vinnie Hinostroza 77,500(0)
Darren Raddysh 76,250(0)
Josh Doan 30,000(4)
Daemon Hunt 30,000(4)




NY Rangers

Arena
Capacity18,000
Ticket Price$22.00


Income

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

Expenses

Pro Payroll$0,000
Farm Payroll$8,546,417
Prospect Fees$31,725
Coach$500,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$40,000,001

Salary Commitment

Year: 2023$6,218,917
Year: 2024$4,768,917
Year: 2025$3,912,500
Year: 2026$0,000

 Pro Payroll



 Farm Payroll

Johnny Gaudreau 975,000(3)
Mathew Barzal 915,000(3)
Nick Suzuki 787,500(3)
Jason Robertson 775,000(2)
Vince Dunn 735,000(3)
Jeff Petry 625,000(1)
Mark Scheifele 612,500(0)
Jared McCann 500,000(3)
Jakob Chychrun 460,000(1)
Jeremy Swayman 347,500(0)
Martin Necas 300,000(0)
Philipp Kurashev 225,000(1)
Sean Durzi 170,000(0)
Jordan Harris 140,000(1)
Steven Lorentz 105,000(0)
Sam Montembeault 100,000(0)
Pat Maroon 100,000(0)
Dmitry Kulikov 100,000(0)
Emil Bemstrom 90,000(0)
Sam Steel 85,000(0)
Erik Gustafsson 82,500(0)
Vincent Iorio 81,417(2)
Connor Dewar 80,000(0)
Jaret Anderson-Dolan 77,500(0)
Sam Gagner 77,500(0)




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$0,000
Farm Payroll$6,414,275
Prospect Fees$29,837
Coach$500,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$38,999,999

Salary Commitment

Year: 2023$3,740,417
Year: 2024$3,122,500
Year: 2025$2,072,500
Year: 2026$82,500

 Pro Payroll



 Farm Payroll

Auston Matthews 1,164,025(0)
Dougie Hamilton 900,000(3)
Jaden Schwartz 550,000(2)
Jean-Gabriel Pageau 500,000(2)
Ryan Graves 450,000(3)
Scott Mayfield 350,000(3)
Jordan Staal 290,000(3)
Gustav Forsling 266,667(0)
Jesper Fast 240,000(1)
Dan Vladar 220,000(1)
Kaapo Kakko 210,000(0)
Rasmus Sandin 140,000(0)
Colin Blackwell 120,000(0)
Tomas Nosek 100,000(0)
Cole Guttman 95,000(0)
Jack Drury 92,500(0)
Filip Roos 92,500(0)
Victor Soderstrom 86,333(0)
Zac Jones 81,250(1)
Magnus Hellberg 78,500(0)
Jonathan Gruden 77,500(0)
Jonas Rondbjerg 76,667(1)
Taylor Raddysh 75,833(0)
Matt Benning 75,000(0)
Ethan Del Mastro 27,500(4)
Landon Slaggert 27,500(4)
Scott Morrow 27,500(4)




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$69,296,500
Farm Payroll$1,070,000
Prospect Fees$53,850
Coach$0,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$44,800,001

Salary Commitment

Year: 2023$63,176,500
Year: 2024$54,086,500
Year: 2025$38,486,500
Year: 2026$302,500

 Pro Payroll

Roman Josi 9,059,000(3)
Jack Hughes 8,000,000(3)
Hampus Lindholm 6,500,000(3)
Bryan Rust 5,125,000(3)
Dylan Strome 5,000,000(3)
Adin Hill 4,900,000(1)
Rasmus Andersson 4,550,000(2)
Artturi Lehkonen 4,500,000(3)
Brandon Saad 4,500,000(2)
Jake Walman 3,400,000(2)
Radek Faksa 3,250,000(1)
Erik Haula 3,150,000(2)
Cam Talbot 2,000,000(0)
Josh Brown 1,275,000(0)
Ryan Carpenter 775,000(0)
Oskar Sundqvist 775,000(0)
Jacob MacDonald 762,500(0)
Jaycob Megna 762,500(0)
Sheldon Rempal 762,500(0)
Isak Rosen 250,000(4)


 Farm Payroll

Brock Boeser 665,000(1)
Brock McGinn 275,000(1)
Hugh McGing 77,500(0)
Marat Khusnutdinov 27,500(4)
Vasily Ponomarev 25,000(4)




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$0,000
Farm Payroll$5,639,166
Prospect Fees$104,400
Coach$0,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$39,999,999

Salary Commitment

Year: 2023$4,720,000
Year: 2024$3,372,000
Year: 2025$2,472,000
Year: 2026$25,000

 Pro Payroll



 Farm Payroll

Matthew Tkachuk 950,000(3)
Nicklas Backstrom 920,000(1)
Nico Hischier 725,000(3)
Conor Garland 495,000(2)
Jesperi Kotkaniemi 482,000(3)
Nick Jensen 405,000(2)
Alex Newhook 290,000(3)
Filip Zadina 110,000(0)
Juraj Slafkovsky 95,000(1)
Kent Johnson 92,500(0)
Dylan Holloway 92,500(0)
Dylan Guenther 89,417(1)
Philip Broberg 86,333(0)
Jake Neighbours 83,583(1)
Samuel Bolduc 80,000(1)
Cale Fleury 80,000(1)
Aliaksei Protas 78,917(0)
Vladislav Kolyachonok 78,917(0)
Victor Mete 77,500(0)
Liam Foudy 76,250(0)
Jacob Moverare 76,250(0)
Max Comtois 75,000(0)
Jesse Puljujarvi 75,000(0)
Brennan Othmann 25,000(4)




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$7,775,000
Farm Payroll$6,753,665
Prospect Fees$28,500
Coach$500,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$41,500,000

Salary Commitment

Year: 2023$11,751,415
Year: 2024$10,400,000
Year: 2025$9,525,000
Year: 2026$55,000

 Pro Payroll

Matt Boldy 7,000,000(3)
Joel Hofer 775,000(1)


 Farm Payroll

Patrick Kane 1,050,000(0)
Dylan Larkin 870,000(3)
Phillip Danault 550,000(3)
Elvis Merzlikins 540,000(3)
Rasmus Ristolainen 510,000(3)
Ilya Mikheyev 475,000(2)
Brett Pesce 402,500(0)
Nick Leddy 400,000(2)
Kaapo Kahkonen 275,000(0)
Nicolas Hague 229,415(1)
Daniel Sprong 200,000(0)
Brandon Duhaime 110,000(0)
Daniil Tarasov 105,000(1)
Braden Schneider 92,500(0)
Seth Jarvis 89,417(0)
JJ Peterka 85,583(1)
Arber Xhekaj 82,833(0)
Pierre-Olivier Joseph 82,500(0)
Andrew Cogliano 82,500(0)
Tommy Novak 80,000(0)
Luke Evangelista 79,750(1)
Jan Jenik 77,500(0)
Jake Leschyshyn 76,667(1)
A.J. Greer 76,250(0)
Beck Malenstyn 76,250(0)
Matthew Poitras 30,000(4)
Jiri Kulich 25,000(4)




Anaheim

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$0,000
Farm Payroll$8,047,870
Prospect Fees$67,517
Coach$500,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$39,500,000

Salary Commitment

Year: 2023$6,263,333
Year: 2024$3,907,500
Year: 2025$3,907,500
Year: 2026$27,500

 Pro Payroll



 Farm Payroll

Kevin Fiala 787,500(3)
Alex DeBrincat 787,500(3)
Quinn Hughes 785,000(3)
William Karlsson 590,000(3)
Noah Hanifin 495,000(0)
Blake Coleman 490,000(3)
Mike Hoffman 450,000(0)
John Marino 440,000(3)
Carter Verhaeghe 416,666(1)
Alex Iafallo 400,000(1)
Brian Dumoulin 315,000(1)
Yegor Sharangovich 310,000(1)
Brayden McNabb 285,000(1)
Sean Kuraly 250,000(1)
Dillon Dube 230,000(0)
Nick Bjugstad 210,000(1)
Logan Stanley 100,000(0)
Lucas Raymond 92,500(0)
Wyatt Kaiser 91,667(1)
Nils Aman 88,375(0)
Oliver Wahlstrom 87,413(0)
Ukko-Pekka Luukkonen 83,750(0)
Joey Anderson 80,000(0)
Riley Tufte 77,500(0)
Axel Jonsson-Fjallby 77,500(1)
Cutter Gauthier 27,500(4)




Calgary

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$77,588,333
Farm Payroll$595,000
Prospect Fees$62,267
Coach$500,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$38,000,000

Salary Commitment

Year: 2023$58,928,333
Year: 2024$32,407,500
Year: 2025$25,330,000
Year: 2026$80,000

 Pro Payroll

Mikko Rantanen 9,250,000(1)
Mikhail Sergachev 8,500,000(3)
Anders Lee 7,000,000(2)
Valeri Nichushkin 6,125,000(3)
Josh Anderson 5,500,000(3)
Ryan Nugent-Hopkins 5,125,000(3)
Linus Ullmark 5,000,000(1)
Elias Lindholm 4,850,000(0)
Sam Bennett 4,425,000(1)
David Savard 3,500,000(1)
Joel Edmundson 3,500,000(0)
Erik Johnson 3,250,000(0)
Jason Dickinson 2,650,000(0)
Alexander Romanov 2,500,000(1)
Ryan Hartman 1,700,000(0)
Matt Martin 1,500,000(0)
Kaiden Guhle 863,333(1)
Mark Giordano 800,000(0)
Jonas Johansson 775,000(1)
Kiefer Sherwood 775,000(0)


 Farm Payroll

Nic Dowd 130,000(1)
Paul Cotter 77,500(2)
PE Bellemare 77,500(0)
Hudson Fasching 77,500(1)
Calle Rosen 76,250(0)
Stefan Noesen 76,250(0)
Emil Andrae 27,500(4)
Jack Thompson 27,500(4)
Justin Sourdif 25,000(4)




Edmonton

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,500,002
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$4,971,233
Prospect Fees$47,375
Coach$500,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$40,500,002

Salary Commitment

Year: 2023$2,601,250
Year: 2024$1,496,250
Year: 2025$871,250
Year: 2026$87,500

 Pro Payroll



 Farm Payroll

Michael Bunting 450,000(2)
Filip Chytil 443,750(3)
Andreas Athanasiou 425,000(1)
Carter Hart 397,900(0)
Matt Grzelcyk 368,750(0)
Jonas Siegenthaler 340,000(3)
Marco Scandella 327,500(0)
Justin Schultz 300,000(0)
Jan Rutta 275,000(1)
Sean Monahan 200,000(0)
Tyson Jost 200,000(0)
Brett Howden 190,000(1)
Nicolas Deslauriers 175,000(2)
Blake Lizotte 167,500(0)
Morgan Barron 135,000(1)
Mattias Janmark 100,000(0)
Patrick Brown 80,000(1)
Cole Smith 77,500(0)
Devin Shore 77,500(0)
Carson Meyer 77,500(0)
Boris Katchouk 75,833(0)
Joshua Roy 30,000(4)
Simon Nemec 30,000(4)
Frank Nazar 27,500(4)




LA

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,499,998
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$44,356,663
Farm Payroll$2,204,695
Prospect Fees$71,517
Coach$500,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$40,499,998

Salary Commitment

Year: 2023$42,363,579
Year: 2024$20,733,330
Year: 2025$12,870,000
Year: 2026$87,500

 Pro Payroll

Marc-Edouard Vlasic 7,000,000(2)
John Gibson 6,400,000(3)
Nate Schmidt 5,950,000(1)
Vladislav Gavrikov 5,875,000(1)
Andrew Copp 5,625,000(3)
Alexis Lafreniere 2,325,000(1)
Jack McBain 1,599,999(1)
Rasmus Kupari 1,000,000(1)
Matt Coronato 925,000(1)
Lukas Reichel 925,000(0)
Andreas Englund 916,667(1)
Quinton Byfield 894,167(0)
Alexander Holtz 894,167(1)
Jack Quinn 863,333(1)
William Eklund 863,330(2)
Mark Friedman 775,000(0)
Jack Studnicka 762,500(0)
Nick DeSimone 762,500(0)


 Farm Payroll

Jared Spurgeon 757,500(3)
Taylor Hall 600,000(1)
Cal Petersen 500,000(1)
Tyler Kleven 91,667(1)
Jean-Luc Foudy 89,417(1)
Arturs Silovs 78,611(0)
Nico Daws 37,500(4)
Brad Lambert 25,000(4)
Luca Del Bel Belluz 25,000(4)




San Jose

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$75,040,214
Farm Payroll$2,076,459
Prospect Fees$106,242
Coach$500,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$40,750,000

Salary Commitment

Year: 2023$57,232,714
Year: 2024$42,923,214
Year: 2025$18,233,214
Year: 2026$27,500

 Pro Payroll

Connor McDavid 12,500,000(2)
Brady Tkachuk 8,205,714(3)
Morgan Rielly 7,500,000(3)
Charlie Coyle 5,250,000(2)
Kyle Palmieri 5,000,000(1)
Mike Matheson 4,875,000(2)
Brenden Dillon 3,900,000(0)
K'Andre Miller 3,872,000(1)
Nikita Zadorov 3,750,000(0)
Ilya Samsonov 3,550,000(0)
Gabriel Vilardi 3,437,500(1)
Sean Walker 2,650,000(0)
Casey Cizikas 2,500,000(3)
Marcus Johansson 2,000,000(1)
Brandon Hagel 1,500,000(0)
Eeli Tolvanen 1,450,000(0)
Christian Fischer 1,125,000(0)
Kyle Burroughs 1,100,000(2)
Martin Jones 875,000(0)


 Farm Payroll

Justin Holl 340,000(2)
Carson Soucy 325,000(2)
Trevor van Riemsdyk 300,000(2)
Casey Mittelstadt 250,000(0)
Jacob Bryson 185,000(0)
Michael Rasmussen 146,000(0)
Cole McWard 92,250(0)
Matthew Kessel 88,375(0)
Samuel Ersson 85,917(0)
Oskar Steen 80,000(0)
Egor Afanasyev 78,917(0)
Marc McLaughlin 77,500(0)
Mavrik Bourque 27,500(4)




Seattle

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$35,100,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$82,875,000
Farm Payroll$1,275,083
Prospect Fees$89,875
Coach$0,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$35,100,000

Salary Commitment

Year: 2023$57,060,000
Year: 2024$39,050,000
Year: 2025$23,850,000
Year: 2026$300,000

 Pro Payroll

Mark Stone 9,500,000(3)
Alex Pietrangelo 8,800,000(3)
Leon Draisaitl 8,500,000(1)
Roope Hintz 8,450,000(2)
Elias Pettersson 7,350,000(0)
Ryan McDonagh 6,750,000(2)
Darcy Kuemper 5,250,000(3)
Filip Hronek 4,400,000(0)
Joel Armia 3,400,000(1)
Cody Ceci 3,250,000(1)
Ilya Lyubushkin 2,750,000(0)
Noah Cates 2,625,000(1)
Teddy Blueger 1,900,000(0)
Colin Miller 1,850,000(0)
Casey DeSmith 1,800,000(0)
Cal Clutterbuck 1,750,000(0)
Eric Robinson 1,600,000(0)
Tomas Tatar 1,500,000(0)
Sam Lafferty 1,150,000(0)
Bobby Brink 300,000(4)


 Farm Payroll

Philippe Myers 140,000(0)
Nicolas Aube-Kubel 122,500(0)
Troy Stecher 110,000(0)
Marc Staal 110,000(0)
Ben Hutton 85,000(0)
Walker Duehr 82,500(1)
Dustin Wolf 81,333(0)
Cal Foote 80,000(0)
Tyler Motte 80,000(0)
Phillip Di Giuseppe 77,500(1)
Callahan Burke 77,500(0)
Jujhar Khaira 77,500(0)
Haydn Fleury 76,250(0)
Vinni Lettieri 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$84,971,333
Farm Payroll$808,499
Prospect Fees$28,383
Coach$0,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$40,000,000

Salary Commitment

Year: 2023$65,962,583
Year: 2024$27,458,333
Year: 2025$20,875,000
Year: 2026$0,000

 Pro Payroll

Mitch Marner 10,903,000(1)
Anze Kopitar 10,000,000(0)
Seth Jones 9,500,000(3)
Aaron Ekblad 7,500,000(1)
Sam Reinhart 6,500,000(0)
Jordan Binnington 6,000,000(3)
Travis Konecny 5,500,000(1)
Tristan Jarry 5,375,000(3)
Noah Dobson 4,000,000(1)
Frederik Andersen 3,400,000(1)
Connor Clifton 3,333,333(2)
Mario Ferraro 3,250,000(2)
Tanner Jeannot 2,665,000(1)
Fabian Zetterlund 1,450,000(1)
Alexey Toropchenko 1,250,000(1)
Kurtis MacDermid 987,500(0)
Wyatt Johnston 894,167(1)
Ridly Greig 863,333(1)
Calen Addison 825,000(0)
Brett Leason 775,000(0)


 Farm Payroll

Mathew Dumba 390,000(0)
Mads Sogaard 92,500(0)
Peyton Krebs 86,333(0)
Alex Steeves 83,416(0)
Olle Lycksell 78,750(1)
Colin White 77,500(0)




Arizona

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$39,500,001
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$8,625,916
Prospect Fees$39,500
Coach$500,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$39,500,001

Salary Commitment

Year: 2023$5,988,750
Year: 2024$4,115,500
Year: 2025$2,061,667
Year: 2026$60,000

 Pro Payroll



 Farm Payroll

Sergei Bobrovsky 1,000,000(2)
Jamie Benn 950,000(1)
Robert Thomas 812,500(3)
Mattias Ekholm 625,000(2)
Andrew Mangiapane 580,000(1)
Andre Burakovsky 550,000(3)
Tom Wilson 516,667(0)
TJ Brodie 500,000(0)
Petr Mrazek 380,000(0)
Barclay Goodrow 364,167(3)
Matias Maccelli 342,500(2)
Ryan Lindgren 300,000(0)
Zach Whitecloud 275,000(3)
James Reimer 150,000(0)
William Carrier 140,000(0)
Anton Lundell 92,500(0)
Mikael Pyyhtia 89,750(1)
Mason McTavish 89,417(1)
Brandt Clarke 86,333(2)
Thomas Harley 86,333(0)
Will Cuylle 82,833(1)
Pavel Dorofeyev 82,500(0)
Nikita Alexandrov 81,667(0)
Lukas Dostal 81,250(1)
Travis Dermott 80,000(0)
Mark Jankowski 77,500(0)
Egor Zamula 75,000(0)
Connor Brown 75,000(0)
Kevin Korchinski 30,000(4)
Mason Lohrei 30,000(4)




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$39,200,001
Farm Payroll$2,870,000
Prospect Fees$40,000
Coach$0,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$38,000,000

Salary Commitment

Year: 2023$25,337,500
Year: 2024$19,222,500
Year: 2025$18,992,500
Year: 2026$742,500

 Pro Payroll

Cole Caufield 7,850,000(3)
Philipp Grubauer 5,900,000(3)
Anthony Beauvillier 4,150,000(0)
Ross Colton 4,000,000(3)
Kasperi Kapanen 3,200,000(0)
Ryan McLeod 2,100,000(1)
Alex Nedeljkovic 1,500,000(0)
Nils Hoglander 1,100,000(1)
Luke Hughes 925,000(1)
Vasily Podkolzin 925,000(0)
J.J. Moser 925,000(0)
Nils Lundkvist 925,000(0)
Alex Vlasic 916,667(0)
Kaedan Korczak 905,000(0)
Cole Perfetti 894,167(0)
Nicholas Robertson 796,667(0)
Noah Juulsen 775,000(1)
Vincent Desharnais 762,500(0)
Adam Fantilli 325,000(4)
Jayden Struble 325,000(4)


 Farm Payroll

Ryan Johansen 800,000(1)
Jack Campbell 500,000(3)
Victor Olofsson 475,000(0)
Jamie Drysdale 230,000(2)
Jake Evans 170,000(1)
Gustav Lindstrom 95,000(0)
Devon Levi 92,500(1)
Thomas Bordeleau 92,500(0)
Jonatan Berggren 92,500(0)
Cole Koepke 77,500(0)
Lukas Rousek 77,500(1)
Trey Fix-Wolansky 75,000(1)
Logan Mailloux 35,000(4)
Tristan Luneau 30,000(4)
Raphael Lavoie 27,500(4)




Chicago

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$80,900,000
Farm Payroll$582,583
Prospect Fees$70,500
Coach$0,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$40,000,000

Salary Commitment

Year: 2023$70,930,000
Year: 2024$50,230,000
Year: 2025$36,380,000
Year: 2026$80,000

 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)
Brock Nelson 6,000,000(1)
Nick Schmaltz 5,850,000(2)
Jaccob Slavin 5,300,000(1)
Ivan Barbashev 5,000,000(3)
Vitek Vanecek 3,400,000(1)
Pierre Engvall 3,000,000(3)
Max Domi 3,000,000(0)
Jordan Greenway 3,000,000(1)
Jordan Martinook 1,800,000(0)
Jani Hakanpaa 1,500,000(0)
Timothy Liljegren 1,400,000(0)
Jarred Tinordi 1,250,000(0)
Charlie Lindgren 1,100,000(1)
Conor Timmins 1,100,000(1)
Brendan Smith 1,100,000(0)
Pontus Holmberg 800,000(1)


 Farm Payroll

Alexander Barabanov 250,000(0)
Philip Tomasino 100,500(0)
Michael Amadio 76,250(0)
Jet Greaves 75,833(0)
Logan Stankoven 30,000(4)
Fraser Minten 25,000(4)
Gavin Brindley 25,000(4)




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$0,000
Farm Payroll$4,786,250
Prospect Fees$128,017
Coach$0,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$40,150,001

Salary Commitment

Year: 2023$2,787,500
Year: 2024$2,207,500
Year: 2025$2,017,500
Year: 2026$27,500

 Pro Payroll



 Farm Payroll

Logan Couture 800,000(3)
Ryan Pulock 615,000(3)
Esa Lindell 580,000(1)
Adam Pelech 575,000(3)
Teuvo Teravainen 540,000(0)
Kevin Labanc 472,500(0)
Chris Tanev 450,000(0)
Sonny Milano 190,000(2)
Jesse Ylonen 77,500(0)
Michael McCarron 77,500(0)
Marian Studenic 77,500(0)
Liam O'Brien 77,500(0)
Jalen Chatfield 76,250(0)
Matthew Highmore 75,000(0)
Evgenii Dadonov 75,000(0)
Lane Hutson 27,500(4)




Minnesota

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$78,758,501
Farm Payroll$825,000
Prospect Fees$28,125
Coach$500,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$40,500,000

Salary Commitment

Year: 2023$65,963,501
Year: 2024$47,995,000
Year: 2025$27,745,000
Year: 2026$60,000

 Pro Payroll

Drew Doughty 11,000,000(3)
Kirill Kaprizov 9,000,000(2)
MacKenzie Weegar 6,250,000(3)
Mats Zuccarello 6,000,000(0)
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)
Mikey Anderson 4,125,000(0)
Marcus Pettersson 4,025,175(1)
Jake McCabe 4,000,000(1)
Filip Gustavsson 3,750,000(2)
Jake Middleton 2,450,000(1)
Noel Acciari 2,000,000(2)
Rafael Harvey-Pinard 1,100,000(1)
Jonathan Quick 925,000(0)
Brock Faber 916,660(1)
Trevor Lewis 775,000(0)
Nathan Walker 775,000(0)
Simon Benoit 775,000(0)


 Farm Payroll

Frederick Gaudreau 210,000(3)
Nico Sturm 200,000(1)
Mathieu Olivier 110,000(1)
Sammy Walker 92,500(0)
Jiri Patera 77,500(0)
Mason Shaw 75,000(0)
Brendan Brisson 30,000(4)
James Malatesta 30,000(4)




Nashville

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$76,231,190
Farm Payroll$1,063,750
Prospect Fees$42,625
Coach$0,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$40,000,000

Salary Commitment

Year: 2023$67,406,190
Year: 2024$46,281,190
Year: 2025$45,417,857
Year: 2026$300,000

 Pro Payroll

Filip Forsberg 8,500,000(3)
Jordan Kyrou 8,125,000(3)
J.T. Miller 8,000,000(3)
Tage Thompson 7,142,857(3)
Colton Parayko 6,500,000(3)
Brad Marchand 6,125,000(1)
Pavel Buchnevich 5,800,000(1)
Shea Theodore 5,200,000(1)
Devon Toews 4,100,000(0)
Brandon Carlo 4,100,000(3)
Semyon Varlamov 2,750,000(3)
Trent Frederic 2,300,000(1)
Ryan Poehling 1,400,000(0)
Carl Grundstrom 1,300,000(0)
Joey Daccord 1,200,000(1)
Josh Mahura 925,000(0)
Oskar Olausson 863,333(2)
Nick Blankenburg 825,000(0)
Ian Mitchell 775,000(0)
Alex Laferriere 300,000(4)


 Farm Payroll

Juuse Saros 500,000(1)
Pavol Regenda 92,500(0)
Dylan Coghlan 85,000(0)
Justus Annunen 77,500(0)
Samuel Fagemo 77,500(0)
David Gustafsson 77,500(0)
Felix Sandstrom 77,500(0)
Adam Ruzicka 76,250(0)




St Louis

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$81,417,857
Farm Payroll$150,000
Prospect Fees$77,100
Coach$0,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$40,750,000

Salary Commitment

Year: 2023$50,492,857
Year: 2024$43,192,857
Year: 2025$21,700,000
Year: 2026$0,000

 Pro Payroll

Artemi Panarin 11,642,857(2)
Pierre-Luc Dubois 8,500,000(3)
Steven Stamkos 8,500,000(0)
Thomas Chabot 8,000,000(3)
Jason Zucker 5,300,000(0)
Erik Cernak 5,200,000(3)
Vladimir Tarasenko 5,000,000(0)
Alex Tuch 4,750,000(2)
Jake Oettinger 4,000,000(1)
Boone Jenner 3,750,000(2)
Brandon Montour 3,500,000(0)
Matt Roy 3,150,000(0)
Cody Glass 2,500,000(1)
Oliver Ekman-Larsson 2,250,000(0)
Ryan Reaves 1,350,000(2)
David Rittich 875,000(0)
Michael Eyssimont 800,000(1)
Ryan Lomberg 800,000(0)
Danton Heinen 775,000(0)
Connor Mackey 775,000(0)


 Farm Payroll

Pheonix Copley 150,000(0)




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$76,459,330
Farm Payroll$1,503,267
Prospect Fees$38,125
Coach$500,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$40,750,000

Salary Commitment

Year: 2023$68,059,180
Year: 2024$43,727,500
Year: 2025$41,727,500
Year: 2026$27,500

 Pro Payroll

Josh Norris 7,950,000(3)
Andrei Svechnikov 7,750,000(3)
Torey Krug 6,500,000(3)
Brendan Gallagher 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)
Jack Roslovic 4,000,000(0)
Evan Bouchard 3,900,000(1)
Jake Allen 3,850,000(1)
Lars Eller 2,450,000(1)
Jake Bean 2,333,333(0)
Pyotr Kochetkov 2,000,000(3)
Conor Sheary 2,000,000(2)
Yakov Trenin 1,700,000(0)
Kirill Marchenko 925,000(0)
Drew O'Connor 925,000(1)
Jordan Spence 919,167(1)
Tyson Foerster 881,830(1)


 Farm Payroll

Tyler Johnson 500,000(0)
Alex Kerfoot 350,000(1)
Justin Danforth 97,500(0)
Yaroslav Askarov 92,500(1)
Henry Thrun 91,250(0)
Alex Turcotte 89,417(0)
Adam Beckman 89,417(0)
Marco Rossi 88,183(1)
Jesper Boqvist 77,500(0)
Shakir Mukhamadullin 27,500(4)




Vegas

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$64,924,517
Farm Payroll$506,917
Prospect Fees$67,466
Coach$0,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$41,500,000

Salary Commitment

Year: 2023$41,773,267
Year: 2024$37,267,017
Year: 2025$20,530,000
Year: 2026$330,000

 Pro Payroll

Jonathan Huberdeau 10,500,000(3)
Patrik Laine 8,700,000(2)
Kevin Hayes 7,142,857(2)
Anthony Mantha 5,700,000(0)
Alec Martinez 5,250,000(0)
Jakob Silfverberg 5,250,000(0)
J.T. Compher 5,100,000(3)
Artem Zub 4,600,000(3)
Derek Forbort 3,000,000(0)
Mackenzie Blackwood 2,350,000(1)
Jon Merrill 1,200,000(1)
Jake Sanderson 925,000(0)
Justin Barron 925,000(0)
Simon Edvinsson 894,160(2)
Yegor Chinakhov 800,000(0)
Dryden Hunt 775,000(1)
Bobby McMann 762,500(0)
Zach Sanford 750,000(0)
Logan Cooley 300,000(4)


 Farm Payroll

Kevin Rooney 130,000(0)
Arvid Soderblom 96,250(1)
Arthur Kaliyev 89,417(0)
Ronnie Attard 85,000(1)
Jonny Brodzinski 76,250(0)
Jesper Wallstedt 30,000(4)




Carolina

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$0,000
Farm Payroll$7,944,084
Prospect Fees$32,250
Coach$500,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$40,000,000

Salary Commitment

Year: 2023$5,485,000
Year: 2024$4,745,000
Year: 2025$1,695,000
Year: 2026$177,500

 Pro Payroll



 Farm Payroll

Jack Eichel 1,000,000(2)
Jesper Bratt 787,500(3)
Cam Fowler 650,000(2)
Evgeni Malkin 610,000(2)
Adam Henrique 582,500(0)
Oliver Bjorkstrand 540,000(2)
Alexander Wennberg 450,000(0)
Lawson Crouse 430,000(3)
Matt Duchene 300,000(0)
Ian Cole 300,000(0)
Nicolas Roy 300,000(3)
Will Borgen 270,000(1)
Niko Mikkola 250,000(2)
Ryan Donato 200,000(1)
Antti Raanta 150,000(0)
Curtis Lazar 100,000(1)
Cole Sillinger 92,500(0)
Michael Kesselring 92,500(0)
Matt Nieto 90,000(1)
Moritz Seider 86,333(0)
Juuso Parssinen 85,083(0)
Zach Bogosian 85,000(0)
Luke Glendening 80,000(1)
Reese Johnson 80,000(0)
Nikita Okhotiuk 78,917(0)
Daniil Miromanov 76,250(0)
John Ludvig 37,500(4)
Leo Carlsson 32,500(4)
Ryker Evans 30,000(4)
Liam Ohgren 27,500(4)
Ryan Winterton 25,000(4)
Jackson Blake 25,000(4)




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$73,865,830
Farm Payroll$2,204,000
Prospect Fees$43,267
Coach$0,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$40,000,000

Salary Commitment

Year: 2023$64,805,830
Year: 2024$44,301,663
Year: 2025$43,088,333
Year: 2026$55,000

 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)
Frank Vatrano 3,650,000(1)
Gustav Nyquist 3,185,000(1)
Dylan DeMelo 3,000,000(0)
Evan Rodrigues 3,000,000(3)
Dante Fabbro 2,500,000(0)
Miles Wood 2,500,000(3)
Erik Brannstrom 2,000,000(0)
Michael McLeod 1,400,000(0)
Keegan Kolesar 1,400,000(1)
David Jiricek 918,330(2)
MacKenzie Entwistle 800,000(0)
Spencer Martin 762,500(0)


 Farm Payroll

Ryan O'Reilly 450,000(3)
Robby Fabbri 400,000(1)
Mathieu Joseph 295,000(2)
Isac Lundestrom 180,000(0)
Travis Boyd 175,000(0)
Nikolai Knyzhov 125,000(1)
Nick Cousins 110,000(0)
Jakob Pelletier 86,333(0)
Sam Poulin 86,333(0)
Danil Gushchin 82,833(0)
Jonah Gadjovich 81,000(0)
Grigori Denisenko 77,500(1)
Ilya Solovyov 30,000(4)
Nikita Chibrikov 25,000(4)




Detroit

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$37,500,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$0,000
Farm Payroll$8,665,000
Prospect Fees$52,725
Coach$500,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$37,500,000

Salary Commitment

Year: 2023$6,400,000
Year: 2024$6,295,000
Year: 2025$3,872,500
Year: 2026$32,500

 Pro Payroll



 Farm Payroll

Brayden Point 950,000(3)
Charlie McAvoy 950,000(3)
Darnell Nurse 925,000(3)
Troy Terry 700,000(3)
Trevor Zegras 575,000(2)
Brady Skjei 525,000(0)
Evander Kane 512,500(2)
Ben Chiarot 475,000(2)
David Perron 475,000(0)
Mason Marchment 450,000(2)
Ilya Sorokin 400,000(0)
Nicholas Paul 315,000(3)
Calle Jarnkrok 210,000(2)
Kevin Lankinen 200,000(0)
Jeremy Lauzon 200,000(2)
Logan O'Connor 105,000(1)
Mike Reilly 100,000(0)
Dawson Mercer 89,417(0)
Sebastian AhoD 82,500(0)
Milos Kelemen 81,750(0)
Maxence Guenette 81,333(0)
Noah Gregor 77,500(0)
Shane Bowers 77,500(0)
Jake Christiansen 75,000(0)
Pavel Mintyukov 32,500(4)




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$78,960,250
Farm Payroll$790,000
Prospect Fees$19,500
Coach$0,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$41,750,000

Salary Commitment

Year: 2023$53,527,500
Year: 2024$45,452,500
Year: 2025$22,277,500
Year: 2026$27,500

 Pro Payroll

Alex Ovechkin 9,500,000(2)
Sebastian Aho 8,460,250(0)
Jacob Trouba 8,000,000(2)
Clayton Keller 7,150,000(3)
Kris Letang 6,100,000(3)
Rasmus Dahlin 6,000,000(0)
Rickard Rakell 5,000,000(3)
Joonas Korpisalo 4,000,000(3)
Nick Foligno 4,000,000(0)
Scott Laughton 3,000,000(2)
Warren Foegele 2,750,000(0)
Martin Fehervary 2,675,000(2)
Zemgus Girgensons 2,500,000(0)
Garnet Hathaway 2,375,000(1)
Morgan Frost 2,100,000(1)
Cam York 1,600,000(1)
Travis Hamonic 1,100,000(1)
Jordan Oesterle 925,000(0)
Alex Lyon 900,000(1)
Jonathan Drouin 825,000(0)


 Farm Payroll

Dominik Kubalik 250,000(0)
Eric Comrie 180,000(0)
Sammy Blais 100,000(0)
Brendan Lemieux 80,000(0)
Radim Zohorna 77,500(0)
Joel Kiviranta 75,000(0)
Yan Kuznetsov 27,500(4)




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$54,773,337
Farm Payroll$2,242,983
Prospect Fees$23,850
Coach$500,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$39,000,000

Salary Commitment

Year: 2023$28,046,420
Year: 2024$22,953,083
Year: 2025$13,775,000
Year: 2026$425,000

 Pro Payroll

Dylan Cozens 7,100,000(3)
Damon Severson 6,250,000(3)
Jacob Markstrom 6,000,000(2)
Tyler Myers 6,000,000(0)
Nikita Zaitsev 4,500,000(0)
Max Pacioretty 4,000,000(0)
Corey Perry 4,000,000(0)
Anthony Duclair 3,000,000(0)
Luke Kunin 2,750,000(0)
Brett Kulak 2,750,000(2)
Kailer Yamamoto 1,500,000(0)
Owen Power 916,670(1)
Cayden Primeau 890,000(1)
Denis Gurianov 850,000(0)
Michael Pezzetta 812,500(1)
Joel Hanley 787,500(1)
Caleb Jones 775,000(0)
Johnathan Kovacevic 766,667(1)
Ethan Bear 750,000(0)
Connor Bedard 375,000(4)


 Farm Payroll

Jakub Vrana 525,000(0)
Ville Husso 475,000(1)
Christian Dvorak 445,000(1)
Kirby Dach 336,250(2)
Shane Wright 91,833(2)
Akira Schmid 85,983(0)
Tyler Pitlick 78,750(0)
Austin Watson 77,667(0)
Chris Tierney 77,500(0)
Emil Heineman 25,000(4)
Gage Goncalves 25,000(4)




Ottawa

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$37,500,000
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$73,612,500
Farm Payroll$1,135,167
Prospect Fees$37,625
Coach$0,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$37,500,000

Salary Commitment

Year: 2023$44,327,667
Year: 2024$14,552,500
Year: 2025$11,302,500
Year: 2026$52,500

 Pro Payroll

David Pastrnak 11,250,000(3)
Sidney Crosby 8,700,000(1)
Brent Burns 8,000,000(1)
Claude Giroux 6,500,000(1)
Jake Guentzel 6,000,000(0)
Mikael Backlund 5,350,000(0)
Jon Marchessault 5,000,000(0)
Tyson Barrie 4,500,000(0)
Ryan Suter 3,650,000(1)
Marcus Foligno 3,100,000(0)
Andrew Peeke 2,750,000(2)
Anton Forsberg 2,750,000(1)
Kevin Shattenkirk 1,050,000(0)
James van Riemsdyk 1,000,000(0)
Craig Smith 1,000,000(0)
Dennis Gilbert 762,500(0)
Shane Pinto 750,000(0)
Sam Carrick 750,000(0)
Zach Parise 750,000(0)


 Farm Payroll

Thatcher Demko 500,000(2)
Tony DeAngelo 167,500(0)
Milan Lucic 150,000(0)
Nick Perbix 91,667(1)
Ty Dellandrea 90,000(0)
Mark Kastelic 83,500(1)
Zack Ostapchuk 27,500(4)
Roby Jarventie 25,000(4)




Tampa Bay

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$38,999,998
Home Games Remaining41
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$69,006,860
Farm Payroll$1,629,628
Prospect Fees$100,250
Coach$0,000
Games Remaining82
Total Game Expenses$0,000
Projected Expenses$0,000
Projected Balance$38,999,998

Salary Commitment

Year: 2023$45,368,631
Year: 2024$38,965,714
Year: 2025$38,965,714
Year: 2026$300,000

 Pro Payroll

Tyler Seguin 9,850,000(3)
Cale Makar 9,000,000(3)
Jeff Skinner 9,000,000(3)
William Nylander 6,962,366(0)
Justin Faulk 6,500,000(3)
Tyler Bertuzzi 5,500,000(0)
Mattias Samuelsson 4,285,714(3)
Karel Vejmelka 2,725,000(1)
Henri Jokiharju 2,500,000(0)
Alexandre Carrier 2,500,000(0)
Alex Goligoski 2,000,000(0)
Owen Tippett 1,500,000(0)
Dylan Samberg 1,400,000(1)
Juuso Valimaki 1,000,000(0)
Adam Raska 883,780(0)
Chad Ruhwedel 800,000(0)
Adam Erne 775,000(0)
Logan Thompson 766,667(1)
Alex Barre-Boulet 758,333(0)
Hendrix Lapierre 300,000(4)


 Farm Payroll

Evgeny Kuznetsov 780,000(1)
T.J. Oshie 575,000(1)
Adam Ginning 88,378(0)
Akito Hirose 78,750(1)
Lucas Condotta 77,500(1)
Ivan Fedotov 30,000(3)