Financial Report

(As of Wednesday, Apr 22 2026)

Toronto

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$35,925,000
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$0,000

Expenses

Pro Payroll$97,198,770
Farm Payroll$524,200
Prospect Fees$38,000
Coach$500,000
Games Remaining0
Total Game Expenses$1,198,305
Projected Expenses$0,000
Projected Balance$35,925,000

Salary Commitment

Year: 2025$97,722,970
Year: 2026$91,769,200
Year: 2027$37,850,000
Year: 2028$22,600,000

 Pro Payroll

Nathan MacKinnon 12,600,000(2)
Andrei Vasilevskiy 9,500,000(2)
Victor Hedman 8,000,000(4)
Chris Kreider 6,500,000(2)
Brayden Schenn 6,500,000(2)
Chandler Stephenson 6,250,000(3)
Vincent Trocheck 5,625,000(2)
Tyler Bertuzzi 5,500,000(3)
Kevin Bahl 5,350,000(4)
Adam Larsson 5,250,000(4)
Joel Farabee 5,000,000(2)
Trevor Moore 4,200,000(2)
Johnathan Kovacevic 4,000,000(4)
Simon Holmstrom 3,625,000(2)
Oliver Ekman-Larsson 3,500,000(3)
Connor McMichael 2,100,000(1)
Leevi Merilainen 1,050,000(1)
Jackson LaCombe 950,000(1)
Max Pacioretty 873,770(1)
Parker Kelly 825,000(1)


 Farm Payroll

Rutger McGroarty 95,000(2)
Ryan Greene 95,000(2)
Cam Lund 94,200(2)
Sam Colangelo 85,000(2)
Clay Stevenson 77,500(1)
Michael Callahan 77,500(1)




Columbus

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$32,947,000
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$0,000

Expenses

Pro Payroll$100,343,527
Farm Payroll$441,000
Prospect Fees$98,200
Coach$500,000
Games Remaining0
Total Game Expenses$1,236,375
Projected Expenses$0,000
Projected Balance$32,947,000

Salary Commitment

Year: 2025$100,784,527
Year: 2026$96,146,027
Year: 2027$64,287,027
Year: 2028$29,300,000

 Pro Payroll

Roman Josi 9,059,000(2)
Jake Guentzel 9,000,000(3)
Nikolaj Ehlers 8,500,000(4)
Jake Sanderson 8,050,000(3)
Gabriel Vilardi 7,500,000(4)
Alexis Lafreniere 7,450,000(4)
Brandon Montour 7,142,857(3)
Bowen Byram 6,250,000(2)
Logan Thompson 5,850,000(4)
Sean Monahan 5,500,000(3)
Ryan Nugent-Hopkins 5,125,000(2)
Artturi Lehkonen 4,500,000(2)
Brayden McNabb 3,650,000(3)
Nick Paul 3,150,000(2)
Sean Kuraly 1,850,000(2)
Mark Kastelic 1,566,670(3)
Samuel Ersson 1,450,000(1)
Lars Eller 1,250,000(1)
Sam Carrick 1,000,000(2)
Tyler Tucker 925,000(2)
Matthew Kessel 800,000(1)
Paul Cotter 775,000(1)


 Farm Payroll

Brendan Smith 100,000(1)
John Beecher 90,000(1)
Riley Duran 86,750(1)
Brett Berard 86,750(1)
Ryan Johnson 77,500(3)




New Jersey

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$47,100,000
Home Games Remaining0
Avg. Attendance14,875
Avg. Revenue/Game$785,401
Projected Revenue$0,000

Expenses

Pro Payroll$68,580,796
Farm Payroll$918,311
Prospect Fees$135,100
Coach$500,000
Games Remaining0
Total Game Expenses$855,295
Projected Expenses$0,000
Projected Balance$47,100,000

Salary Commitment

Year: 2025$69,499,107
Year: 2026$62,674,166
Year: 2027$23,335,999
Year: 2028$14,000,000

 Pro Payroll

Erik Karlsson 11,500,000(2)
Mathew Barzal 9,150,000(2)
Jeremy Swayman 8,250,000(4)
Joshua Norris 7,950,000(2)
Yegor Sharangovich 5,750,000(4)
Jon Marchessault 5,500,000(3)
Brenden Dillon 4,000,000(2)
Alex Iafallo 3,666,666(3)
Vladislav Namestnikov 3,000,000(2)
Brayden Pachal 1,187,500(2)
Brett Leason 1,050,000(1)
Oliver Wahlstrom 1,000,000(1)
Marco Kasper 918,300(1)
Victor Ostman 870,000(1)
William Eklund 863,330(1)
Isaak Phillips 812,500(2)
Nikita Nesterenko 787,500(2)
Justin Dowling 775,000(2)
Tobias Bjornfot 775,000(1)
Donovan Sebrango 775,000(1)


 Farm Payroll

Ivan Miroshnichenko 95,000(1)
Calum Ritchie 91,833(3)
Brad Lambert 88,667(2)
Ty Mueller 87,000(2)
Jacob Melanson 82,611(1)
Cole Schwindt 82,500(1)
Yaniv Perets 80,700(1)
Mark Friedman 77,500(1)
Nolan Foote 77,500(1)
Julien Gauthier 77,500(1)
Jack Finley 77,500(3)




Philadelph

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$39,999,998
Home Games Remaining0
Avg. Attendance17,389
Avg. Revenue/Game$918,150
Projected Revenue$0,000

Expenses

Pro Payroll$66,138,330
Farm Payroll$1,402,166
Prospect Fees$88,250
Coach$500,000
Games Remaining0
Total Game Expenses$830,838
Projected Expenses$0,000
Projected Balance$39,999,998

Salary Commitment

Year: 2025$67,540,496
Year: 2026$40,628,667
Year: 2027$19,600,000
Year: 2028$19,600,000

 Pro Payroll

Sam Bennett 8,000,000(4)
Alex Killorn 6,250,000(2)
Trevor Zegras 5,750,000(1)
Andre Burakovsky 5,500,000(2)
Christian Dvorak 5,400,000(1)
Brandon Saad 4,500,000(1)
Kevin Lankinen 4,500,000(4)
Will Borgen 4,100,000(4)
Dawson Mercer 4,000,000(2)
Dan Vladar 3,350,000(2)
Connor Brown 3,000,000(4)
Connor Ingram 1,950,000(1)
Egor Zamula 1,700,000(1)
Pavel Mintyukov 918,330(1)
Nikita Grebenkin 875,000(1)
Victor Mancini 870,000(1)
Oskar Back 825,000(2)
Lucas Carlsson 800,000(1)
Jordan Oesterle 775,000(1)
Nikita Tolopilo 775,000(2)
Brett Murray 775,000(1)
Scott Sabourin 775,000(1)
Alexander Nylander 750,000(1)


 Farm Payroll

Tomas Tatar 180,000(1)
Peyton Krebs 145,000(1)
Zach Benson 95,000(1)
Conor Geekie 88,667(2)
Fabian Lysell 86,333(1)
Zack Bolduc 86,333(1)
Sebastian Cossa 86,333(1)
Ivan Ivan 84,500(1)
Justin Sourdif 82,500(2)
Jaycob Megna 80,000(2)
Daemon Hunt 77,500(1)
Steven Santini 77,500(2)
Ryan Suzuki 77,500(1)
Michael Milne 77,500(1)
Mike Hardman 77,500(1)




NY Rangers

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$9,000,002
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$0,000

Expenses

Pro Payroll$99,405,000
Farm Payroll$556,333
Prospect Fees$33,866
Coach$500,000
Games Remaining0
Total Game Expenses$1,225,551
Projected Expenses$0,000
Projected Balance$9,000,002

Salary Commitment

Year: 2025$99,961,333
Year: 2026$61,538,833
Year: 2027$34,980,000
Year: 2028$26,480,000

 Pro Payroll

Jakob Chychrun 9,000,000(4)
Mark Scheifele 8,500,000(3)
Nick Suzuki 7,875,000(2)
Jason Robertson 7,750,000(1)
Vince Dunn 7,350,000(2)
Neal Pionk 7,000,000(4)
Martin Necas 6,500,000(1)
Aaron Ekblad 6,100,000(4)
Jared McCann 5,000,000(2)
Alex Tuch 4,750,000(1)
Mikael Backlund 4,500,000(1)
Josh Manson 4,500,000(1)
John Tavares 4,380,000(4)
Filip Gustavsson 3,750,000(1)
Shayne Gostisbehere 3,200,000(2)
Jordan Martinook 3,050,000(2)
Scott Wedgewood 1,500,000(1)
Connor Dewar 1,100,000(1)
Erik Johnson 1,000,000(1)
James van Riemsdyk 1,000,000(1)
Jesse Puljujarvi 800,000(1)
Marcus Johansson 800,000(1)


 Farm Payroll

Isaiah George 83,833(2)
Jordan Harris 82,500(1)
Emil Lilleberg 80,000(1)
Nathan Walker 77,500(1)
Mitchell Stephens 77,500(1)
Emil Bemstrom 77,500(1)
Jaret Anderson-Dolan 77,500(1)




NY Islande

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$56,100,000
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$0,000

Expenses

Pro Payroll$98,425,000
Farm Payroll$1,273,917
Prospect Fees$72,383
Coach$500,000
Games Remaining0
Total Game Expenses$1,222,821
Projected Expenses$0,000
Projected Balance$56,100,000

Salary Commitment

Year: 2025$99,698,917
Year: 2026$80,811,667
Year: 2027$41,225,000
Year: 2028$0,000

 Pro Payroll

Auston Matthews 13,250,000(3)
Mika Zibanejad 8,500,000(2)
Thomas Chabot 8,000,000(2)
John Gibson 6,400,000(2)
Brett Pesce 5,500,000(3)
Teuvo Teravainen 5,400,000(2)
Thatcher Demko 5,000,000(1)
Jean-Gabriel Pageau 5,000,000(1)
Alex Vlasic 4,600,000(3)
Kaapo Kakko 4,525,000(3)
Tyson Foerster 3,750,000(2)
Sean Walker 3,600,000(3)
Yakov Trenin 3,500,000(3)
Dakota Joshua 3,250,000(3)
Henri Jokiharju 3,000,000(3)
Evan Rodrigues 3,000,000(2)
Jack Roslovic 2,800,000(1)
Brett Kulak 2,750,000(1)
Stuart Skinner 2,600,000(1)
Casey Cizikas 2,500,000(2)
Taylor Raddysh 1,500,000(2)


 Farm Payroll

Ty Dellandrea 130,000(1)
Shakir Mukhamadullin 100,000(1)
Artyom Levshunov 97,500(2)
Oliver Moore 94,167(2)
Sam Rinzel 94,167(2)
Scott Morrow 91,667(1)
Erik Brannstrom 90,000(1)
Landon Slaggert 90,000(2)
Ethan Del Mastro 85,583(1)
Adam Boqvist 85,000(1)
Elias PetterssonD 83,333(2)
Arshdeep Bains 77,500(2)
Jonas Rondbjerg 77,500(1)
Pierre-Olivier Joseph 77,500(1)




Pittsburgh

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$29,800,003
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$0,000

Expenses

Pro Payroll$93,541,667
Farm Payroll$324,500
Prospect Fees$58,225
Coach$0,000
Games Remaining0
Total Game Expenses$1,145,419
Projected Expenses$0,000
Projected Balance$29,800,003

Salary Commitment

Year: 2025$93,866,167
Year: 2026$71,416,667
Year: 2027$13,916,667
Year: 2028$6,250,000

 Pro Payroll

Matthew Tkachuk 9,500,000(2)
Cale Makar 9,000,000(2)
Dylan Larkin 8,700,000(2)
Jack Hughes 8,000,000(2)
Mattias Ekholm 6,250,000(1)
Alexander Romanov 6,250,000(4)
Valeri Nichushkin 6,125,000(2)
Jacob Markstrom 6,000,000(1)
Bryan Rust 5,125,000(2)
Samuel Girard 5,000,000(2)
Kyle Palmieri 4,750,000(2)
Jake Walman 3,400,000(1)
Taylor Hall 3,166,667(3)
Cam Talbot 2,500,000(1)
Brandon Tanev 2,500,000(3)
Radek Faksa 2,000,000(3)
Claude Giroux 2,000,000(1)
Ty Emberson 1,300,000(2)
Cole Smith 1,000,000(1)
Darren Raddysh 975,000(1)


 Farm Payroll

Derek Ryan 90,000(1)
Vasily Ponomarev 79,500(1)
Jakub Skarek 77,500(1)
Tyler Johnson 77,500(1)




Washington

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$24,999,999
Home Games Remaining0
Avg. Attendance17,638
Avg. Revenue/Game$931,307
Projected Revenue$0,000

Expenses

Pro Payroll$88,154,231
Farm Payroll$822,080
Prospect Fees$129,517
Coach$0,000
Games Remaining0
Total Game Expenses$1,086,656
Projected Expenses$0,000
Projected Balance$24,999,999

Salary Commitment

Year: 2025$88,976,311
Year: 2026$57,776,687
Year: 2027$46,511,687
Year: 2028$20,186,687

 Pro Payroll

Sebastian Aho 9,750,000(3)
Juraj Slafkovsky 7,600,000(4)
Nico Hischier 7,250,000(2)
Dylan Guenther 7,142,857(4)
Brady Skjei 7,000,000(3)
Owen Tippett 6,200,000(3)
Jaden Schwartz 5,500,000(1)
Mackenzie Blackwood 5,250,000(4)
Conor Garland 4,950,000(1)
Philip Broberg 4,580,917(1)
Petr Mrazek 4,250,000(1)
Nick Jensen 4,050,000(1)
Aliaksei Protas 3,375,000(3)
Alexander Kerfoot 3,000,000(1)
Dylan Holloway 2,290,457(1)
Kent Johnson 1,800,000(2)
Macklin Celebrini 950,000(2)
Cale Fleury 890,000(2)
Samuel Bolduc 775,000(1)
Liam Foudy 775,000(1)
Jacob Moverare 775,000(1)


 Farm Payroll

Jake Neighbours 375,000(2)
Isak Rosen 89,417(1)
Brennan Othmann 86,333(1)
Ville Heinola 86,330(4)
Ty Smith 77,500(4)
Vladislav Kolyachonok 77,500(1)
Nolan Allan 30,000(4)




Buffalo

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$41,600,000
Home Games Remaining0
Avg. Attendance17,876
Avg. Revenue/Game$943,897
Projected Revenue$0,000

Expenses

Pro Payroll$94,843,810
Farm Payroll$233,750
Prospect Fees$38,767
Coach$500,000
Games Remaining0
Total Game Expenses$1,166,053
Projected Expenses$0,000
Projected Balance$41,600,000

Salary Commitment

Year: 2025$95,077,560
Year: 2026$76,651,310
Year: 2027$30,870,000
Year: 2028$12,450,000

 Pro Payroll

Pierre-Luc Dubois 8,500,000(2)
Tomas Hertl 8,137,500(2)
JJ Peterka 7,700,000(4)
Seth Jarvis 7,420,000(3)
Filip Hronek 7,250,000(3)
Matt Boldy 7,000,000(2)
Hampus Lindholm 6,500,000(2)
Dylan Strome 5,000,000(2)
Karel Vejmelka 4,750,000(4)
Alec Martinez 4,000,000(1)
Max Domi 3,750,000(3)
Thomas Novak 3,500,000(2)
Joel Hofer 3,400,000(2)
Timothy Liljegren 3,000,000(1)
Colton Sissons 2,857,140(2)
Braden Schneider 2,200,000(1)
Derek Forbort 2,000,000(1)
Arber Xhekaj 1,350,000(1)
Beck Malenstyn 1,350,000(1)
Tanner Pearson 1,000,000(1)
Jiri Kulich 886,670(2)
Matthew Poitras 870,000(1)
Uvis Balinskis 850,000(1)
Luke Evangelista 797,500(1)
Nathan Bastian 775,000(1)


 Farm Payroll

Troy Stecher 78,750(1)
Jan Jenik 77,500(1)
Skyler Brind'Amour 77,500(1)




Anaheim

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$38,750,002
Home Games Remaining0
Avg. Attendance17,716
Avg. Revenue/Game$935,396
Projected Revenue$0,000

Expenses

Pro Payroll$93,825,000
Farm Payroll$529,000
Prospect Fees$92,255
Coach$500,000
Games Remaining0
Total Game Expenses$1,157,881
Projected Expenses$0,000
Projected Balance$38,750,002

Salary Commitment

Year: 2025$94,354,000
Year: 2026$83,202,334
Year: 2027$58,525,000
Year: 2028$39,325,000

 Pro Payroll

Noah Dobson 9,500,000(4)
Wyatt Johnston 8,500,000(4)
Lucas Raymond 8,075,000(4)
Kevin Fiala 7,875,000(2)
Alex DeBrincat 7,875,000(2)
Noah Hanifin 7,350,000(3)
Carter Verhaeghe 7,000,000(4)
Adin Hill 6,250,000(4)
Adam Pelech 5,750,000(2)
Ukko-Pekka Luukkonen 4,750,000(3)
Alex Laferriere 4,100,000(3)
David Savard 3,500,000(1)
Charlie Lindgren 3,000,000(3)
Nic Dowd 3,000,000(2)
Matt Grzelcyk 2,750,000(1)
Logan Stanley 1,250,000(1)
Cutter Gauthier 950,000(1)
Tyler Motte 800,000(1)
Michael Carcone 775,000(1)
Kevin Labanc 775,000(1)


 Farm Payroll

Karsen Dorwart 97,500(1)
Wyatt Kaiser 91,666(1)
Denton Mateychuk 88,667(2)
Owen Pickering 88,667(2)
Nils Aman 82,500(1)
Joey Anderson 80,000(1)




Calgary

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$47,250,001
Home Games Remaining0
Avg. Attendance17,465
Avg. Revenue/Game$922,169
Projected Revenue$0,000

Expenses

Pro Payroll$70,290,830
Farm Payroll$930,500
Prospect Fees$73,767
Coach$500,000
Games Remaining0
Total Game Expenses$875,550
Projected Expenses$0,000
Projected Balance$47,250,001

Salary Commitment

Year: 2025$71,221,330
Year: 2026$41,594,917
Year: 2027$16,294,250
Year: 2028$5,500,000

 Pro Payroll

Drew Doughty 11,000,000(2)
Marcus Pettersson 5,500,000(4)
Tristan Jarry 5,375,000(2)
Ryan Strome 5,000,000(2)
Vladimir Tarasenko 4,750,000(1)
Jason Dickinson 4,250,000(1)
Brian Dumoulin 4,000,000(3)
Nick Leddy 4,000,000(1)
Anthony Duclair 3,500,000(3)
Michael Rasmussen 3,200,000(3)
Frederick Gaudreau 2,100,000(2)
Klim Kostin 2,000,000(1)
Brandon Duhaime 1,850,000(1)
Teddy Blueger 1,800,000(1)
Alexey Toropchenko 1,700,000(1)
Victor Olofsson 1,575,000(1)
Patrick Maroon 1,300,000(1)
Mike Reilly 1,250,000(1)
Ross Johnston 1,100,000(1)
James Reimer 1,000,000(1)
Emil Andrae 903,330(1)
Dylan McIlrath 800,000(2)
Olle Lycksell 787,500(1)
Cayden Primeau 775,000(1)
Andre Lee 775,000(2)


 Farm Payroll

Oliver Kylington 105,000(1)
Jett Luchanko 94,250(3)
Marat Khusnutdinov 92,500(2)
Logan Mailloux 87,500(1)
Nikita Prishchepov 80,667(2)
Samuel Helenius 80,583(1)
Jack Thompson 80,000(1)
Georgii Merkulov 77,500(1)
Trent Miner 77,500(2)
Jack Ahcan 77,500(1)
Cam Dineen 77,500(1)




Edmonton

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$33,500,002
Home Games Remaining0
Avg. Attendance17,553
Avg. Revenue/Game$926,754
Projected Revenue$0,000

Expenses

Pro Payroll$75,048,214
Farm Payroll$838,833
Prospect Fees$146,175
Coach$500,000
Games Remaining0
Total Game Expenses$933,332
Projected Expenses$0,000
Projected Balance$33,500,002

Salary Commitment

Year: 2025$75,887,047
Year: 2026$33,023,214
Year: 2027$0,000
Year: 2028$0,000

 Pro Payroll

Elvis Merzlikins 5,400,000(2)
Charlie Coyle 5,250,000(1)
Alexander Wennberg 5,000,000(1)
Ilya Mikheyev 4,750,000(1)
Ben Chiarot 4,750,000(1)
Michael Bunting 4,500,000(1)
Filip Chytil 4,437,500(2)
Mattias Samuelsson 4,285,714(2)
Jordan Greenway 4,000,000(2)
Alexandre Carrier 3,750,000(2)
Jonas Siegenthaler 3,400,000(2)
Ivan Fedotov 3,275,000(1)
Brock McGinn 2,750,000(1)
David Kampf 2,400,000(2)
Danton Heinen 2,250,000(1)
Conor Sheary 2,000,000(1)
Nico Sturm 2,000,000(2)
Morgan Barron 1,850,000(2)
Blake Lizotte 1,850,000(1)
Justin Brazeau 1,500,000(2)
Matthew Benning 1,250,000(1)
Martin Pospisil 1,000,000(1)
Jacob Bryson 900,000(1)
Cam Atkinson 900,000(1)
Nick DeSimone 800,000(1)
Travis Dermott 800,000(1)


 Farm Payroll

Frank Nazar 95,000(1)
Simon Nemec 91,833(1)
Georgi Romanov 91,000(1)
Matt Nieto 90,000(1)
Joshua Roy 83,500(1)
Nathan Legare 77,500(1)
Tyson Jost 77,500(1)
Jason Polin 77,500(1)
Grant Hutton 77,500(1)
Robert Hagg 77,500(1)




LA

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$38,699,997
Home Games Remaining0
Avg. Attendance14,474
Avg. Revenue/Game$764,247
Projected Revenue$0,000

Expenses

Pro Payroll$76,042,497
Farm Payroll$676,916
Prospect Fees$136,225
Coach$500,000
Games Remaining0
Total Game Expenses$943,361
Projected Expenses$0,000
Projected Balance$38,699,997

Salary Commitment

Year: 2025$76,719,413
Year: 2026$51,508,330
Year: 2027$22,112,500
Year: 2028$15,862,500

 Pro Payroll

Tim Stutzle 8,350,000(2)
Jacob Trouba 8,000,000(1)
Marc-Edouard Vlasic 7,000,000(1)
Matt Coronato 6,500,000(4)
Quinton Byfield 6,250,000(3)
Ondrej Palat 6,000,000(2)
Andrew Copp 5,625,000(2)
Jack McBain 4,250,000(4)
Jack Quinn 3,375,000(2)
Mathieu Olivier 3,000,000(4)
Adam Henrique 3,000,000(1)
Jack Drury 1,725,000(1)
Tyler Kleven 1,600,000(2)
Riley Stillman 1,350,000(4)
Ryan Reaves 1,350,000(1)
Kyle Burroughs 1,100,000(1)
Liam O'Brien 1,000,000(2)
Will Smith 950,000(2)
Joel Blomqvist 886,667(1)
Luca Del Bel Belluz 860,000(2)
Erik Portillo 783,330(2)
Connor Mackey 775,000(1)
Zack MacEwen 775,000(1)
Hayden Hodgson 775,000(2)
Matt Kiersted 762,500(4)


 Farm Payroll

Lukas Reichel 120,000(1)
Alexander Holtz 89,416(1)
Arturs Silovs 80,000(1)
Aatu Raty 77,500(2)
Kyle Capobianco 77,500(1)
Jeffrey Viel 77,500(1)
Dominik Shine 77,500(1)
Owen Sillinger 77,500(1)




San Jose

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$20,750,000
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$0,000

Expenses

Pro Payroll$97,470,236
Farm Payroll$483,750
Prospect Fees$134,216
Coach$500,000
Games Remaining0
Total Game Expenses$1,202,295
Projected Expenses$0,000
Projected Balance$20,750,000

Salary Commitment

Year: 2025$97,953,986
Year: 2026$66,496,486
Year: 2027$34,841,189
Year: 2028$19,842,500

 Pro Payroll

Connor McDavid 12,500,000(1)
Roope Hintz 8,450,000(1)
Jake Oettinger 8,250,000(4)
Brady Tkachuk 8,205,714(2)
K'Andre Miller 7,500,000(4)
Brandon Hagel 6,500,000(3)
Zach Hyman 5,500,000(2)
Rickard Rakell 5,000,000(2)
Mike Matheson 4,875,000(1)
Frank Vatrano 4,571,189(3)
Ryan Donato 4,000,000(4)
Jonathan Drouin 4,000,000(2)
Joel Edmundson 3,850,000(3)
Warren Foegele 3,500,000(2)
Jordan Staal 2,900,000(2)
Anthony DeAngelo 1,750,000(1)
Zach Bogosian 1,250,000(1)
Lian Bichsel 918,333(2)
Eric Comrie 825,000(1)
Trevor Lewis 800,000(1)
Keaton Middleton 775,000(2)
Colin Blackwell 775,000(2)
Marc Del Gaizo 775,000(1)


 Farm Payroll

Matej Blumel 92,500(4)
Cameron Crotty 81,250(2)
Marc McLaughlin 77,500(1)
Maxwell Crozier 77,500(3)
Declan Carlile 77,500(1)
Ben Meyers 77,500(1)




Seattle

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$38,199,999
Home Games Remaining0
Avg. Attendance16,699
Avg. Revenue/Game$881,723
Projected Revenue$0,000

Expenses

Pro Payroll$75,977,500
Farm Payroll$2,295,100
Prospect Fees$232,142
Coach$0,000
Games Remaining0
Total Game Expenses$957,375
Projected Expenses$0,000
Projected Balance$38,199,999

Salary Commitment

Year: 2025$78,272,600
Year: 2026$66,871,433
Year: 2027$36,019,167
Year: 2028$17,332,500

 Pro Payroll

Elias Pettersson 11,600,000(3)
Juuse Saros 7,740,000(4)
Troy Terry 7,000,000(2)
Mikael Granlund 7,000,000(3)
Dmitry Orlov 6,500,000(2)
Damon Severson 6,250,000(2)
Nicolas Hague 5,500,000(4)
Rasmus Ristolainen 5,100,000(2)
Noah Cates 4,000,000(4)
Scott Mayfield 3,500,000(2)
Carson Soucy 3,250,000(1)
Kurtis MacDermid 1,150,000(2)
Daniil Tarasov 1,050,000(1)
Dustin Wolf 850,000(1)
Michael Pezzetta 812,500(2)
Givani Smith 800,000(1)
Nicolas Aube-Kubel 775,000(1)
Phillip Di Giuseppe 775,000(1)
Walker Duehr 775,000(1)
Austin Watson 775,000(1)
Bokondji Imama 775,000(1)


 Farm Payroll

Justin Holl 340,000(1)
Trevor van Riemsdyk 300,000(1)
Sam Lafferty 200,000(1)
Nicolas Deslauriers 175,000(1)
Bobby Brink 150,000(1)
Parker Wotherspoon 100,000(2)
Drew Commesso 92,500(1)
Drew Helleson 92,500(4)
Jonathan Lekkerimaki 91,833(2)
Bradly Nadeau 91,833(2)
Luca Cagnoni 89,500(2)
Nikke Kokko 89,100(2)
Noah Ostlund 88,667(1)
Dalibor Dvorsky 86,667(3)
Spencer Martin 77,500(1)
Nathan Clurman 77,500(1)
Matthew Robertson 77,500(2)
Mackie Samoskevich 75,000(1)




Vancouver

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$36,750,000
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$0,000

Expenses

Pro Payroll$90,887,500
Farm Payroll$809,083
Prospect Fees$62,883
Coach$0,000
Games Remaining0
Total Game Expenses$1,119,018
Projected Expenses$0,000
Projected Balance$36,750,000

Salary Commitment

Year: 2025$91,696,583
Year: 2026$58,436,250
Year: 2027$16,550,000
Year: 2028$0,000

 Pro Payroll

David Pastrnak 11,250,000(2)
Alex Ovechkin 9,500,000(1)
Seth Jones 9,500,000(2)
Sam Reinhart 8,625,000(3)
Quinn Hughes 7,850,000(2)
Anders Lee 7,000,000(1)
William Karlsson 5,900,000(2)
Nick Foligno 4,500,000(1)
Fabian Zetterlund 4,275,000(3)
Radko Gudas 4,000,000(1)
Nino Niederreiter 4,000,000(2)
Mario Ferraro 3,250,000(1)
Sam Montembeault 3,150,000(2)
Keegan Kolesar 2,500,000(3)
Dmitry Kulikov 1,150,000(3)
Jamie Benn 1,000,000(1)
Calvin Pickard 1,000,000(1)
Dennis Gilbert 875,000(1)
Jonny Brodzinski 787,500(1)
Zach Aston-Reese 775,000(1)


 Farm Payroll

Carter Mazur 90,583(1)
Chase Bradley 87,250(1)
Alex Steeves 85,000(1)
Dakota Mermis 81,250(2)
Ethen Frank 77,500(1)
Mads Sogaard 77,500(1)
Angus Crookshank 77,500(2)
Joona Koppanen 77,500(1)
Josh Dunne 77,500(1)
Jimmy Schuldt 77,500(2)




Utah

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$83,499,999
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$0,000

Expenses

Pro Payroll$94,129,167
Farm Payroll$1,463,749
Prospect Fees$38,666
Coach$500,000
Games Remaining0
Total Game Expenses$1,172,336
Projected Expenses$0,000
Projected Balance$83,499,999

Salary Commitment

Year: 2025$95,592,916
Year: 2026$71,628,750
Year: 2027$41,012,500
Year: 2028$25,377,500

 Pro Payroll

Mikhail Sergachev 8,500,000(2)
Robert Thomas 8,125,000(2)
Lukas Dostal 6,500,000(4)
Tom Wilson 6,500,000(3)
Anthony Cirelli 6,250,000(4)
Morgan Geekie 5,500,000(4)
Esa Lindell 5,250,000(4)
Anton Lundell 5,000,000(3)
Jamie Oleksiak 4,600,000(1)
Rasmus Andersson 4,550,000(1)
Thomas Harley 4,000,000(2)
Marcus Foligno 4,000,000(3)
Will Cuylle 3,900,000(2)
Matias Maccelli 3,425,000(1)
Adam Lowry 3,250,000(1)
Stefan Noesen 2,750,000(2)
Zach Whitecloud 2,750,000(2)
Frederik Andersen 2,750,000(1)
Jeremy Lauzon 2,000,000(1)
Pavel Dorofeyev 1,835,000(1)
Jake Allen 1,800,000(4)
Mason McTavish 894,167(1)


 Farm Payroll

Mason Lohrei 320,000(2)
Steven Lorentz 135,000(3)
Jimmy Snuggerud 95,000(2)
Ryan Leonard 95,000(2)
Kevin Korchinski 91,833(1)
Quinn Hutson 87,500(1)
Brandt Clarke 86,333(1)
Cole Reinhardt 81,250(2)
Nico Daws 81,250(1)
Ville Koivunen 80,583(1)
Mikael Pyyhtia 77,500(1)
John Farinacci 77,500(1)
Chad Ruhwedel 77,500(1)
Rasmus Asplund 77,500(4)




Colorado

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$19,049,999
Home Games Remaining0
Avg. Attendance15,601
Avg. Revenue/Game$823,767
Projected Revenue$0,000

Expenses

Pro Payroll$79,302,500
Farm Payroll$1,101,410
Prospect Fees$124,034
Coach$0,000
Games Remaining0
Total Game Expenses$982,048
Projected Expenses$0,000
Projected Balance$19,049,999

Salary Commitment

Year: 2025$80,128,910
Year: 2026$45,413,910
Year: 2027$20,426,160
Year: 2028$11,426,160

 Pro Payroll

Cole Caufield 7,850,000(2)
Ryan Pulock 6,150,000(2)
Sean Durzi 6,000,000(3)
Kaiden Guhle 5,500,000(4)
Ryan McLeod 5,000,000(4)
Erik Gudbranson 4,000,000(1)
Ross Colton 4,000,000(2)
TJ Brodie 3,750,000(1)
J.J. Moser 3,375,000(1)
Cole Perfetti 3,250,000(1)
Erik Haula 3,150,000(1)
Nils Hoglander 3,000,000(3)
Maxim Tsyplakov 2,250,000(2)
Sam Steel 2,100,000(2)
Alexandre Texier 2,100,000(1)
Calle Jarnkrok 2,100,000(1)
Nicholas Robertson 1,825,000(1)
Jonatan Berggren 1,825,000(1)
Vitek Vanecek 1,500,000(1)
Jayden Struble 1,412,500(2)
Nils Lundkvist 1,250,000(1)
Vasily Podkolzin 1,000,000(1)
Cole Koepke 1,000,000(1)
Jakub Dobes 965,000(2)
Adam Fantilli 950,000(1)
Luke Hughes 925,000(1)
Raphael Lavoie 775,000(1)
Hudson Fasching 775,000(1)
Riley Tufte 775,000(1)
Kieffer Bellows 750,000(4)


 Farm Payroll

Jan Rutta 275,000(0)
Jamie Drysdale 230,000(1)
Elmer Soderblom 92,500(4)
Oliver Kapanen 92,500(2)
Tristan Luneau 86,500(2)
Ivan Demidov 83,660(4)
Kaedan Korczak 82,500(1)
Devon Levi 81,250(2)
Thomas Bordeleau 77,500(1)




Chicago

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$41,250,000
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$0,000

Expenses

Pro Payroll$100,165,487
Farm Payroll$771,667
Prospect Fees$53,000
Coach$0,000
Games Remaining0
Total Game Expenses$1,231,587
Projected Expenses$0,000
Projected Balance$41,250,000

Salary Commitment

Year: 2025$100,937,154
Year: 2026$55,160,127
Year: 2027$18,320,960
Year: 2028$18,320,960

 Pro Payroll

Artemi Panarin 11,642,857(1)
Aleksander Barkov 10,000,000(2)
Sergei Bobrovsky 10,000,000(1)
Nikita Kucherov 9,500,000(2)
Timo Meier 8,800,000(2)
John Carlson 8,000,000(1)
Shea Theodore 7,425,000(4)
Anze Kopitar 7,000,000(1)
Jaccob Slavin 6,395,960(4)
Ivan Barbashev 5,000,000(2)
Matt Duchene 4,500,000(4)
Tyler Myers 3,000,000(2)
Philip Tomasino 1,750,000(1)
Colin Miller 1,500,000(1)
Bobby McMann 1,350,000(1)
Travis Hamonic 1,000,000(1)
Michael McCarron 900,000(1)
Logan Stankoven 814,170(1)
Jet Greaves 812,500(1)
Robert Bortuzzo 775,000(1)


 Farm Payroll

Conor Timmins 220,000(2)
Pontus Holmberg 155,000(2)
Jon Merrill 120,000(1)
Christian Fischer 112,500(1)
Dryden Hunt 82,500(2)
Fraser Minten 81,667(2)




Dallas

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$33,650,000
Home Games Remaining0
Avg. Attendance15,023
Avg. Revenue/Game$793,192
Projected Revenue$0,000

Expenses

Pro Payroll$70,101,667
Farm Payroll$544,867
Prospect Fees$98,729
Coach$0,000
Games Remaining0
Total Game Expenses$862,747
Projected Expenses$0,000
Projected Balance$33,650,000

Salary Commitment

Year: 2025$70,646,534
Year: 2026$54,715,867
Year: 2027$4,594,200
Year: 2028$4,500,000

 Pro Payroll

Tyler Seguin 9,850,000(2)
Jeff Skinner 9,000,000(2)
Philipp Grubauer 5,900,000(2)
Casey Mittelstadt 5,750,000(2)
Ryan Lindgren 4,500,000(4)
Mathew Dumba 3,750,000(1)
Barclay Goodrow 3,641,667(2)
Jalen Chatfield 3,000,000(2)
Pierre Engvall 3,000,000(2)
Anthony Beauvillier 2,750,000(2)
Miles Wood 2,500,000(2)
Ville Husso 2,200,000(2)
Corey Perry 2,000,000(1)
Kevin Stenlund 2,000,000(1)
Urho Vaakanainen 1,550,000(2)
Craig Smith 1,000,000(1)
Lane Hutson 950,000(1)
Josh Doan 925,000(1)
Joseph Veleno 900,000(1)
Nikolas Matinpalo 885,000(2)
Colton Dach 875,000(1)
Noah Gregor 850,000(1)
Alexander Petrovic 775,000(1)
Matt Villalta 775,000(1)
Brian Halonen 775,000(1)


 Farm Payroll

Matthew Wood 95,000(2)
Zayne Parekh 94,200(3)
Collin Graf 94,167(1)
Jacob Quillan 87,500(1)
Arttu Hyry 87,000(1)
Justin Hryckowian 87,000(1)




Minnesota

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$45,500,000
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$0,000

Expenses

Pro Payroll$99,625,000
Farm Payroll$476,667
Prospect Fees$46,625
Coach$500,000
Games Remaining0
Total Game Expenses$1,227,418
Projected Expenses$0,000
Projected Balance$45,500,000

Salary Commitment

Year: 2025$100,101,667
Year: 2026$69,825,000
Year: 2027$34,125,000
Year: 2028$10,750,000

 Pro Payroll

Kirill Kaprizov 9,000,000(1)
Brock Faber 8,500,000(4)
Ilya Sorokin 8,250,000(3)
MacKenzie Weegar 6,250,000(2)
Tyler Toffoli 6,000,000(3)
Adrian Kempe 5,500,000(1)
Phillip Danault 5,500,000(2)
Joel Eriksson Ek 5,250,000(2)
Nikita Zadorov 5,000,000(3)
Drake Batherson 4,975,000(2)
Mats Zuccarello 4,125,000(1)
Mikey Anderson 4,125,000(3)
Pius Suter 4,125,000(2)
Ryan Hartman 4,000,000(2)
Scott Laughton 3,000,000(1)
Eetu Luostarinen 3,000,000(2)
Martin Fehervary 2,675,000(1)
Marc-Andre Fleury 2,500,000(1)
Brett Howden 2,250,000(4)
Erik Gustafsson 2,000,000(1)
Simon Benoit 1,350,000(2)
Jonas Johansson 1,250,000(2)
Brent Burns 1,000,000(1)


 Farm Payroll

James Malatesta 84,167(1)
Justin Robidas 82,500(1)
Andreas Englund 77,500(1)
Rafael Harvey-Pinard 77,500(1)
Corey Schueneman 77,500(1)
Brendan Brisson 77,500(1)




Nashville

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,000,000
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$0,000

Expenses

Pro Payroll$93,310,959
Farm Payroll$823,917
Prospect Fees$58,375
Coach$0,000
Games Remaining0
Total Game Expenses$1,148,698
Projected Expenses$0,000
Projected Balance$40,000,000

Salary Commitment

Year: 2025$94,134,876
Year: 2026$81,943,459
Year: 2027$18,375,602
Year: 2028$9,125,602

 Pro Payroll

Sidney Crosby 8,700,000(2)
Filip Forsberg 8,500,000(2)
Miro Heiskanen 8,450,000(2)
Jordan Kyrou 8,125,000(2)
J.T. Miller 8,000,000(2)
Devon Toews 7,250,000(3)
Tage Thompson 7,142,857(2)
Colton Parayko 6,500,000(2)
Jake McCabe 4,513,102(4)
Brandon Carlo 4,100,000(2)
Trent Frederic 3,850,000(4)
Ian Cole 2,800,000(1)
Semyon Varlamov 2,750,000(2)
Anthony Stolarz 2,500,000(1)
William Carrier 2,000,000(3)
Carl Grundstrom 1,800,000(1)
Kiefer Sherwood 1,500,000(1)
Josh Mahura 907,500(2)
David Gustafsson 835,000(1)
Luke Kunin 775,000(1)
Nick Blankenburg 775,000(1)
Dylan Coghlan 775,000(1)
Tanner Laczynski 762,500(4)


 Farm Payroll

Tye Kartye 125,000(2)
Hunter Brzustewicz 95,000(2)
Devin Kaplan 92,167(1)
Louis Crevier 90,000(2)
Maveric Lamoureux 88,667(1)
Ville Ottavainen 86,750(1)
Oskar Olausson 86,333(1)
Kirill Kudryavtsev 82,500(2)
Ian Mitchell 77,500(1)




St Louis

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$69,250,000
Home Games Remaining0
Avg. Attendance15,633
Avg. Revenue/Game$825,359
Projected Revenue$0,000

Expenses

Pro Payroll$70,400,000
Farm Payroll$957,683
Prospect Fees$121,517
Coach$0,000
Games Remaining0
Total Game Expenses$871,698
Projected Expenses$0,000
Projected Balance$69,250,000

Salary Commitment

Year: 2025$71,357,683
Year: 2026$48,143,583
Year: 2027$13,150,000
Year: 2028$2,500,000

 Pro Payroll

Darnell Nurse 9,250,000(2)
Nick Schmaltz 5,850,000(1)
Matt Roy 5,750,000(3)
Erik Cernak 5,200,000(2)
Dylan DeMelo 4,900,000(3)
Artem Zub 4,600,000(2)
Lawson Crouse 4,300,000(2)
John Klingberg 4,000,000(1)
Andrew Mangiapane 3,600,000(2)
Eeli Tolvanen 3,475,000(1)
Cody Glass 2,500,000(2)
Logan O'Connor 2,500,000(4)
Noel Acciari 2,000,000(1)
Nick Bjugstad 1,750,000(2)
Jani Hakanpaa 1,500,000(1)
Alex Lyon 1,500,000(2)
Albert Johansson 1,250,000(2)
Philipp Kurashev 1,200,000(1)
Kaapo Kahkonen 1,150,000(1)
Rasmus Kupari 1,000,000(1)
Mitchell Chaffee 800,000(1)
Brendan Gaunce 775,000(1)
Rory Kerins 775,000(1)
Jaxson Stauber 775,000(2)


 Farm Payroll

Ben Hutton 97,500(1)
Mavrik Bourque 95,000(1)
Seamus Casey 95,000(2)
Aydar Suniev 92,333(2)
Ryan Shea 90,000(1)
Jacob Gaucher 87,250(1)
Ethan Cardwell 86,850(1)
Tim Washe 81,250(2)
Hunter Shepard 77,500(1)
Daniil Misyul 77,500(1)
Brandon Halverson 77,500(1)




Winnipeg

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$42,750,000
Home Games Remaining0
Avg. Attendance17,861
Avg. Revenue/Game$943,025
Projected Revenue$0,000

Expenses

Pro Payroll$98,158,333
Farm Payroll$1,344,125
Prospect Fees$90,767
Coach$500,000
Games Remaining0
Total Game Expenses$1,220,649
Projected Expenses$0,000
Projected Balance$42,750,000

Salary Commitment

Year: 2025$99,502,458
Year: 2026$87,690,083
Year: 2027$49,833,333
Year: 2028$26,833,333

 Pro Payroll

Leon Draisaitl 14,000,000(4)
Evan Bouchard 10,500,000(4)
Alex Pietrangelo 8,800,000(2)
Andrei Svechnikov 7,750,000(2)
Sean Couturier 7,750,000(3)
Gustav Forsling 5,750,000(3)
Marco Rossi 5,000,000(3)
Jason Zucker 4,750,000(2)
Chris Tanev 4,500,000(3)
John Marino 4,400,000(2)
Kirill Marchenko 3,850,000(2)
Boone Jenner 3,750,000(1)
Patrick Kane 3,000,000(1)
Drew O'Connor 2,500,000(2)
Yanni Gourde 2,333,333(4)
Pyotr Kochetkov 2,000,000(2)
Jordan Spence 1,500,000(1)
Jesper Boqvist 1,500,000(2)
Casey DeSmith 1,000,000(2)
Evgenii Dadonov 1,000,000(1)
Adam Edstrom 975,000(2)
Jeff Petry 775,000(1)
Adam Wilsby 775,000(1)


 Farm Payroll

Yaroslav Askarov 200,000(1)
Jake Bean 175,000(1)
Kasperi Kapanen 130,000(1)
Aleksei Kolosov 92,500(1)
Jack Williams 92,375(1)
Caleb Jones 90,000(2)
Marc Gatcomb 90,000(1)
Dylan Duke 86,750(2)
Alex Turcotte 77,500(2)
Wyatt Aamodt 77,500(2)
Domenick Fensore 77,500(1)
Akil Thomas 77,500(1)
Linus Karlsson 77,500(1)




Vegas

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$48,000,000
Home Games Remaining0
Avg. Attendance14,660
Avg. Revenue/Game$774,007
Projected Revenue$0,000

Expenses

Pro Payroll$72,522,375
Farm Payroll$243,667
Prospect Fees$181,682
Coach$0,000
Games Remaining0
Total Game Expenses$889,606
Projected Expenses$0,000
Projected Balance$48,000,000

Salary Commitment

Year: 2025$72,766,042
Year: 2026$45,035,691
Year: 2027$21,197,024
Year: 2028$8,512,500

 Pro Payroll

Jonathan Huberdeau 10,500,000(2)
Patrik Laine 8,700,000(1)
Matthew Knies 7,750,000(4)
Kevin Hayes 7,142,857(1)
Matty Beniers 7,142,857(3)
J.T. Compher 5,100,000(2)
Rasmus Sandin 4,600,000(3)
Ryan Graves 4,500,000(2)
Robby Fabbri 4,000,000(1)
Jesper Wallstedt 2,200,000(2)
Yegor Chinakhov 2,100,000(1)
Mattias Janmark 1,450,000(2)
Justin Barron 1,150,000(1)
Matt Murray 1,000,000(1)
Logan Cooley 950,000(1)
Gabe Perreault 941,667(3)
Simon Edvinsson 894,160(1)
Zachary L'Heureux 863,334(1)
Louis Domingue 775,000(1)
Dennis Cholowski 762,500(4)


 Farm Payroll

Matt Savoie 88,667(2)
Arthur Kaliyev 77,500(1)
Guillaume Brisebois 77,500(1)




Carolina

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$43,500,000
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$0,000

Expenses

Pro Payroll$93,305,830
Farm Payroll$1,576,500
Prospect Fees$91,358
Coach$500,000
Games Remaining0
Total Game Expenses$1,164,313
Projected Expenses$0,000
Projected Balance$43,500,000

Salary Commitment

Year: 2025$94,882,330
Year: 2026$48,081,167
Year: 2027$29,830,000
Year: 2028$22,080,000

 Pro Payroll

Jack Eichel 10,000,000(1)
Moritz Seider 8,550,000(4)
Linus Ullmark 8,250,000(4)
Jesper Bratt 7,875,000(2)
Elias Lindholm 7,750,000(3)
Ryan McDonagh 6,750,000(1)
Cam Fowler 6,500,000(1)
Evgeni Malkin 6,100,000(1)
Oliver Bjorkstrand 5,400,000(1)
Brad Marchand 5,250,000(4)
Dmitri Voronkov 4,175,000(2)
Nicolas Roy 3,000,000(2)
Niko Mikkola 2,500,000(1)
Cole Sillinger 2,250,000(1)
Michael Kesselring 1,400,000(1)
Sam Malinski 1,400,000(1)
Juuso Parssinen 1,250,000(2)
Adam Klapka 1,250,000(2)
David Rittich 1,000,000(1)
Leo Carlsson 950,000(1)
Jackson Blake 905,830(1)
Calvin de Haan 800,000(1)


 Farm Payroll

Alex Nedeljkovic 250,000(1)
Ryker Evans 205,000(2)
Declan Chisholm 160,000(2)
Daniil Miromanov 125,000(1)
Ryan Ufko 92,500(2)
Liam Ohgren 88,667(2)
Ryan Winterton 82,833(1)
Juha Jaaska 77,500(2)
Reese Johnson 77,500(1)
John Ludvig 77,500(1)
Sam Morton 77,500(1)
Scott Perunovich 77,500(1)
Kyle MacLean 77,500(2)
Matt Stienburg 77,500(1)
Dennis Hildeby 30,000(4)




Boston

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$36,878,000
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$0,000

Expenses

Pro Payroll$95,052,496
Farm Payroll$1,175,170
Prospect Fees$56,767
Coach$0,000
Games Remaining0
Total Game Expenses$1,174,200
Projected Expenses$0,000
Projected Balance$36,878,000

Salary Commitment

Year: 2025$96,227,666
Year: 2026$92,095,833
Year: 2027$31,532,500
Year: 2028$23,300,000

 Pro Payroll

Igor Shesterkin 11,500,000(4)
Zach Werenski 9,583,333(2)
Adam Fox 9,500,000(2)
Steven Stamkos 8,000,000(3)
Morgan Rielly 7,500,000(2)
Brock Boeser 7,250,000(4)
Clayton Keller 7,150,000(2)
Nazem Kadri 7,000,000(2)
Travis Sanheim 6,250,000(2)
Pavel Zacha 4,750,000(2)
Ryan O'Reilly 4,500,000(2)
Jake Evans 2,850,000(4)
Eric Robinson 1,700,000(4)
Mikey Eyssimont 1,450,000(2)
Joshua Brown 1,000,000(2)
Matvei Michkov 950,000(2)
David Jiricek 918,330(1)
Nikita Chibrikov 875,833(1)
William Lagesson 775,000(2)
Jonah Gadjovich 775,000(1)
Dustin Tokarski 775,000(1)


 Farm Payroll

Spencer Knight 327,670(1)
Jakob Pelletier 232,500(3)
Ilya Solovyov 155,000(2)
Isac Lundestrom 150,000(1)
Danil Gushchin 77,500(1)
Grigori Denisenko 77,500(1)
Sam Poulin 77,500(1)
Travis Boyd 77,500(1)




Detroit

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$31,300,001
Home Games Remaining0
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$0,000

Expenses

Pro Payroll$99,597,027
Farm Payroll$1,036,667
Prospect Fees$52,992
Coach$500,000
Games Remaining0
Total Game Expenses$1,233,984
Projected Expenses$0,000
Projected Balance$31,300,001

Salary Commitment

Year: 2025$100,633,694
Year: 2026$80,753,337
Year: 2027$31,166,670
Year: 2028$19,000,000

 Pro Payroll

Mitch Marner 12,000,000(4)
Brayden Point 9,500,000(2)
Mark Stone 9,500,000(2)
Bo Horvat 8,500,000(2)
Connor Hellebuyck 8,500,000(3)
Kyle Connor 7,142,857(1)
Vladislav Gavrikov 7,000,000(4)
Josh Morrissey 6,250,000(2)
Kris Letang 6,100,000(2)
Jonas Brodin 6,000,000(2)
Mason Marchment 4,500,000(1)
Joseph Woll 3,666,670(3)
Luke Schenn 2,750,000(1)
Joel Armia 2,500,000(2)
Haydn Fleury 950,000(2)
Justus Annunen 837,500(1)
Mark Jankowski 800,000(1)
Joel Kiviranta 775,000(1)
Jack Johnson 775,000(1)
Ryan Suter 775,000(1)
Curtis Lazar 775,000(1)


 Farm Payroll

Max Jones 100,000(1)
Matt Rempe 100,000(2)
Jake Christiansen 97,500(2)
Zac Jones 90,000(1)
Jani Nyman 89,167(2)
Jacob Bernard-Docker 87,500(1)
A.J, Greer 85,000(1)
Shane Bowers 77,500(1)
Vinni Lettieri 77,500(1)
Tomas Nosek 77,500(1)
Max Sasson 77,500(1)
Marcus Hogberg 77,500(1)




Florida

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$43,750,000
Home Games Remaining0
Avg. Attendance16,850
Avg. Revenue/Game$889,618
Projected Revenue$0,000

Expenses

Pro Payroll$79,220,000
Farm Payroll$808,750
Prospect Fees$37,750
Coach$0,000
Games Remaining0
Total Game Expenses$976,421
Projected Expenses$0,000
Projected Balance$43,750,000

Salary Commitment

Year: 2025$80,028,750
Year: 2026$62,388,750
Year: 2027$19,400,000
Year: 2028$8,400,000

 Pro Payroll

Rasmus Dahlin 11,000,000(3)
Charlie McAvoy 9,500,000(2)
Brendan Gallagher 6,500,000(2)
Josh Anderson 5,500,000(2)
Cam York 5,150,000(4)
Jesperi Kotkaniemi 4,820,000(2)
Jordan Eberle 4,750,000(1)
Morgan Frost 4,375,000(2)
Joonas Korpisalo 4,000,000(2)
Ridly Greig 3,250,000(4)
Mathieu Joseph 2,950,000(1)
Mason Appleton 2,900,000(2)
Alex Newhook 2,900,000(2)
Ryan Lomberg 2,000,000(1)
Jonathan Quick 1,550,000(1)
Oskar Sundqvist 1,500,000(1)
Fedor Svechkov 925,000(1)
Noah Juulsen 900,000(1)
Zemgus Girgensons 850,000(2)
Helge Grans 787,500(2)
Jansen Harkins 787,500(1)
Anthony Richard 775,000(1)
Jack St. Ivany 775,000(2)
Noah Philp 775,000(1)


 Farm Payroll

Ian Moore 92,500(1)
Justin Kirkland 90,000(1)
Parker Ford 81,250(2)
Rodrigo Abols 80,000(1)
Tye Felhaber 77,500(1)
Valtteri Puustinen 77,500(1)
Clark Bishop 77,500(1)
Jeff Malott 77,500(1)
Matthew Highmore 77,500(1)
Ales Stezka 77,500(1)




Montreal

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$53,750,000
Home Games Remaining0
Avg. Attendance16,042
Avg. Revenue/Game$847,111
Projected Revenue$0,000

Expenses

Pro Payroll$68,464,163
Farm Payroll$905,834
Prospect Fees$149,909
Coach$500,000
Games Remaining0
Total Game Expenses$853,901
Projected Expenses$0,000
Projected Balance$53,750,000

Salary Commitment

Year: 2025$69,369,997
Year: 2026$33,672,334
Year: 2027$19,138,667
Year: 2028$12,850,000

 Pro Payroll

Owen Power 8,350,000(4)
Tyson Barrie 4,500,000(1)
Cody Ceci 4,500,000(4)
Connor Murphy 4,400,000(1)
Andrei Kuzmenko 4,300,000(1)
Olli Maatta 3,500,000(3)
Alexandar Georgiev 3,400,000(1)
Kirby Dach 3,362,500(1)
Connor Clifton 3,333,333(1)
Ilya Lyubushkin 3,250,000(2)
Gustav Nyquist 3,250,000(1)
Arvid Soderblom 2,750,000(2)
Nick Seeler 2,700,000(3)
Michael Amadio 2,600,000(2)
Anthony Mantha 2,500,000(1)
Adam Gaudette 2,000,000(2)
Ryan Poehling 1,900,000(1)
Joel Hanley 1,750,000(2)
Matt Martin 1,500,000(1)
Emil Heineman 1,100,000(2)
Connor Bedard 950,000(1)
Shane Wright 918,330(1)
Akira Schmid 875,000(2)
Jakub Vrana 775,000(1)


 Farm Payroll

Sonny Milano 190,000(1)
Gage Goncalves 120,000(2)
Daniel Sprong 97,500(1)
Samuel Honzek 88,667(3)
Joakim Kemell 88,667(2)
Owen Beck 88,500(1)
Chris Wagner 77,500(1)
Kailer Yamamoto 77,500(1)
Olivier Rodrigue 77,500(1)




Ottawa

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$34,000,000
Home Games Remaining0
Avg. Attendance17,809
Avg. Revenue/Game$940,338
Projected Revenue$0,000

Expenses

Pro Payroll$83,287,500
Farm Payroll$495,250
Prospect Fees$37,066
Coach$0,000
Games Remaining0
Total Game Expenses$1,022,193
Projected Expenses$0,000
Projected Balance$34,000,000

Salary Commitment

Year: 2025$83,782,750
Year: 2026$64,602,500
Year: 2027$41,452,500
Year: 2028$32,375,000

 Pro Payroll

Mikko Rantanen 12,000,000(4)
Ivan Provorov 8,500,000(4)
Dylan Cozens 7,100,000(2)
Jordan Binnington 6,000,000(2)
Jake DeBrusk 5,500,000(3)
Jake Middleton 4,350,000(4)
Dante Fabbro 4,125,000(4)
David Perron 4,000,000(1)
Shane Pinto 3,750,000(1)
Nate Schmidt 3,500,000(3)
Tanner Jeannot 3,400,000(4)
Nick Perbix 2,750,000(2)
Andrew Peeke 2,750,000(1)
Barrett Hayton 2,650,000(1)
Garnet Hathaway 2,400,000(2)
Anton Forsberg 2,250,000(2)
Vincent Desharnais 2,000,000(1)
Reilly Smith 2,000,000(1)
Justin Danforth 1,800,000(2)
Philippe Myers 850,000(2)
Nick Cousins 825,000(1)
Jakub Lauko 787,500(1)


 Farm Payroll

Tristan Lennox 86,750(1)
Frederic Brunet 86,000(1)
Spencer Stastney 82,500(1)
Zack Ostapchuk 82,500(1)
Luke Glendening 80,000(1)
Tyson Kozak 77,500(3)




Tampa Bay

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$42,499,998
Home Games Remaining0
Avg. Attendance17,954
Avg. Revenue/Game$948,064
Projected Revenue$0,000

Expenses

Pro Payroll$93,145,000
Farm Payroll$935,000
Prospect Fees$143,467
Coach$0,000
Games Remaining0
Total Game Expenses$1,149,067
Projected Expenses$0,000
Projected Balance$42,499,998

Salary Commitment

Year: 2025$94,080,000
Year: 2026$82,127,500
Year: 2027$47,275,000
Year: 2028$22,525,000

 Pro Payroll

William Nylander 11,500,000(3)
Dougie Hamilton 9,000,000(2)
Travis Konecny 8,750,000(4)
Pavel Buchnevich 8,000,000(4)
Jared Spurgeon 7,575,000(2)
Brock Nelson 7,500,000(3)
Justin Faulk 6,500,000(2)
Dylan Samberg 5,750,000(3)
Darcy Kuemper 5,250,000(2)
Joey Daccord 5,000,000(4)
Blake Coleman 4,900,000(2)
Viktor Arvidsson 4,000,000(1)
Juuso Valimaki 2,000,000(1)
Ilya Samsonov 1,800,000(1)
Connor Zary 863,330(1)
Olen Zellweger 844,170(1)
Jimmy Vesey 800,000(1)
Adam Ginning 787,500(1)
Ozzy Wiesblatt 775,000(2)
Nikolai Kovalenko 775,000(4)
Lucas Condotta 775,000(2)


 Farm Payroll

Kevin Rooney 130,000(1)
Henry Thrun 100,000(1)
Hendrix Lapierre 85,000(1)
Alex Alexeyev 77,500(1)
Devin Shore 77,500(1)
Pheonix Copley 77,500(1)
John Hayden 77,500(2)
Patrick Giles 77,500(1)
Taylor Ward 77,500(1)
Alex Barre-Boulet 77,500(1)
Vincent Hinostroza 77,500(1)