Financial Report

(As of Friday, Mar 6 2026)

Toronto

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$35,925,000
Home Games Remaining10
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$9,504,000

Expenses

Pro Payroll$95,948,770
Farm Payroll$524,200
Prospect Fees$38,000
Coach$500,000
Games Remaining20
Total Game Expenses$1,183,061
Projected Expenses$23,661,212
Projected Balance$21,767,788

Salary Commitment

Year: 2025$96,472,970
Year: 2026$90,519,200
Year: 2027$31,600,000
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)
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)
Ryan Strome 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 Remaining10
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$9,504,000

Expenses

Pro Payroll$98,586,860
Farm Payroll$441,000
Prospect Fees$98,200
Coach$500,000
Games Remaining21
Total Game Expenses$1,214,952
Projected Expenses$25,513,991
Projected Balance$16,937,009

Salary Commitment

Year: 2025$99,027,860
Year: 2026$95,814,360
Year: 2027$56,787,027
Year: 2028$21,800,000

 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)
Alexis Lafreniere 7,450,000(4)
Brandon Montour 7,142,857(3)
Bowen Byram 6,250,000(2)
Logan Thompson 5,850,000(4)
Zach Hyman 5,500,000(2)
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)
Nick Bjugstad 1,750,000(2)
Mark Kastelic 1,566,670(3)
Lars Eller 1,250,000(1)
Tyler Tucker 925,000(2)
Lian Bichsel 918,333(2)
Eric Comrie 825,000(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$45,600,000
Home Games Remaining10
Avg. Attendance14,737
Avg. Revenue/Game$778,160
Projected Revenue$7,781,600

Expenses

Pro Payroll$88,047,466
Farm Payroll$1,062,311
Prospect Fees$132,100
Coach$500,000
Games Remaining21
Total Game Expenses$1,094,413
Projected Expenses$22,982,676
Projected Balance$30,398,924

Salary Commitment

Year: 2025$89,109,777
Year: 2026$72,653,666
Year: 2027$21,744,166
Year: 2028$14,000,000

 Pro Payroll

Erik Karlsson 11,500,000(2)
Mathew Barzal 9,150,000(2)
Tim Stutzle 8,350,000(2)
Jeremy Swayman 8,250,000(4)
Joshua Norris 7,950,000(2)
Yegor Sharangovich 5,750,000(4)
Jason Zucker 4,750,000(2)
Jamie Oleksiak 4,600,000(1)
Brian Dumoulin 4,000,000(3)
Brenden Dillon 4,000,000(2)
Alex Iafallo 3,666,666(3)
Vladislav Namestnikov 3,000,000(2)
Jack Roslovic 2,800,000(1)
Brett Kulak 2,750,000(1)
Stuart Skinner 2,600,000(1)
Brayden Pachal 1,187,500(2)
Brett Leason 1,050,000(1)
Oliver Wahlstrom 1,000,000(1)
Marco Kasper 918,300(1)
Justin Dowling 775,000(2)


 Farm Payroll

Ivan Miroshnichenko 95,000(1)
Victor Ostman 87,000(1)
Ty Mueller 87,000(2)
Jacob Melanson 82,611(1)
Cole Schwindt 82,500(1)
Isaak Phillips 81,250(2)
Yaniv Perets 80,700(1)
Nikita Nesterenko 78,750(2)
Nolan Foote 77,500(1)
Tobias Bjornfot 77,500(1)
Julien Gauthier 77,500(1)
Donovan Sebrango 77,500(1)
Jack Finley 77,500(3)




Philadelph

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$39,999,998
Home Games Remaining10
Avg. Attendance17,506
Avg. Revenue/Game$924,372
Projected Revenue$9,243,720

Expenses

Pro Payroll$70,013,330
Farm Payroll$1,319,666
Prospect Fees$86,750
Coach$500,000
Games Remaining21
Total Game Expenses$877,070
Projected Expenses$18,418,472
Projected Balance$30,825,246

Salary Commitment

Year: 2025$71,332,996
Year: 2026$44,421,167
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)
Jordan Martinook 3,050,000(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)
Justin Sourdif 825,000(2)
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)
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$8,500,002
Home Games Remaining10
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$9,504,000

Expenses

Pro Payroll$99,730,000
Farm Payroll$238,833
Prospect Fees$43,116
Coach$500,000
Games Remaining21
Total Game Expenses$1,225,755
Projected Expenses$25,740,865
Projected Balance-$7,736,863

Salary Commitment

Year: 2025$99,968,833
Year: 2026$59,488,833
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)
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)
Sam Carrick 1,000,000(2)
Jordan Harris 825,000(1)
Jesse Puljujarvi 800,000(1)
Marcus Johansson 800,000(1)
Nathan Walker 775,000(1)
Jaret Anderson-Dolan 775,000(1)


 Farm Payroll

Isaiah George 83,833(2)
Mitchell Stephens 77,500(1)
Emil Bemstrom 77,500(1)




NY Islande

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$56,100,000
Home Games Remaining10
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$9,504,000

Expenses

Pro Payroll$96,950,000
Farm Payroll$1,143,917
Prospect Fees$72,383
Coach$500,000
Games Remaining22
Total Game Expenses$1,203,248
Projected Expenses$26,471,446
Projected Balance$39,132,554

Salary Commitment

Year: 2025$98,093,917
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)
Frederik Andersen 2,750,000(1)
Casey Cizikas 2,500,000(2)
Jack Drury 1,725,000(1)
Taylor Raddysh 1,500,000(2)
Ty Dellandrea 1,300,000(1)
Zac Jones 900,000(1)


 Farm Payroll

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 Remaining10
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$9,504,000

Expenses

Pro Payroll$93,541,667
Farm Payroll$324,500
Prospect Fees$58,225
Coach$0,000
Games Remaining21
Total Game Expenses$1,145,419
Projected Expenses$24,053,808
Projected Balance$15,250,195

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 Remaining10
Avg. Attendance17,521
Avg. Revenue/Game$925,148
Projected Revenue$9,251,480

Expenses

Pro Payroll$88,154,231
Farm Payroll$822,080
Prospect Fees$129,517
Coach$0,000
Games Remaining21
Total Game Expenses$1,086,656
Projected Expenses$22,819,785
Projected Balance$11,431,694

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 Remaining10
Avg. Attendance17,836
Avg. Revenue/Game$941,797
Projected Revenue$9,417,970

Expenses

Pro Payroll$91,261,310
Farm Payroll$592,000
Prospect Fees$38,767
Coach$500,000
Games Remaining20
Total Game Expenses$1,126,733
Projected Expenses$22,534,653
Projected Balance$28,483,317

Salary Commitment

Year: 2025$91,853,310
Year: 2026$73,501,310
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)
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)
Uvis Balinskis 850,000(1)
Luke Evangelista 797,500(1)
Troy Stecher 787,500(1)
Nathan Bastian 775,000(1)


 Farm Payroll

Thomas Novak 350,000(2)
Matthew Poitras 87,000(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 Remaining11
Avg. Attendance17,634
Avg. Revenue/Game$931,033
Projected Revenue$10,241,363

Expenses

Pro Payroll$93,825,000
Farm Payroll$529,000
Prospect Fees$92,255
Coach$500,000
Games Remaining21
Total Game Expenses$1,157,881
Projected Expenses$24,315,504
Projected Balance$24,675,861

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 Remaining11
Avg. Attendance17,397
Avg. Revenue/Game$918,598
Projected Revenue$10,104,578

Expenses

Pro Payroll$74,790,830
Farm Payroll$850,500
Prospect Fees$73,767
Coach$500,000
Games Remaining21
Total Game Expenses$929,452
Projected Expenses$19,518,500
Projected Balance$37,836,079

Salary Commitment

Year: 2025$75,641,330
Year: 2026$38,869,917
Year: 2027$23,544,250
Year: 2028$8,500,000

 Pro Payroll

Jacob Trouba 8,000,000(1)
Chandler Stephenson 6,250,000(3)
Jon Marchessault 5,500,000(3)
Marcus Pettersson 5,500,000(4)
Tristan Jarry 5,375,000(2)
Vladimir Tarasenko 4,750,000(1)
Jason Dickinson 4,250,000(1)
Pius Suter 4,125,000(2)
Ryan Hartman 4,000,000(2)
Nick Leddy 4,000,000(1)
Michael Rasmussen 3,200,000(3)
Mathieu Olivier 3,000,000(4)
Klim Kostin 2,000,000(1)
Brandon Duhaime 1,850,000(1)
Teddy Blueger 1,800,000(1)
Alexey Toropchenko 1,700,000(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)
Jack Thompson 800,000(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)
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 Remaining10
Avg. Attendance17,698
Avg. Revenue/Game$934,400
Projected Revenue$9,344,000

Expenses

Pro Payroll$75,048,214
Farm Payroll$933,833
Prospect Fees$152,175
Coach$500,000
Games Remaining21
Total Game Expenses$934,564
Projected Expenses$19,625,837
Projected Balance$23,218,165

Salary Commitment

Year: 2025$75,982,047
Year: 2026$33,118,214
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)
Seamus Casey 95,000(2)
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$39,199,997
Home Games Remaining11
Avg. Attendance14,659
Avg. Revenue/Game$774,042
Projected Revenue$8,514,462

Expenses

Pro Payroll$71,105,827
Farm Payroll$779,916
Prospect Fees$137,725
Coach$500,000
Games Remaining21
Total Game Expenses$884,433
Projected Expenses$18,573,083
Projected Balance$29,141,376

Salary Commitment

Year: 2025$71,885,743
Year: 2026$54,838,830
Year: 2027$22,704,333
Year: 2028$12,862,500

 Pro Payroll

Drew Doughty 11,000,000(2)
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)
Anthony Duclair 3,500,000(3)
Jack Quinn 3,375,000(2)
Adam Henrique 3,000,000(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)
William Eklund 863,330(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)
Owen Sillinger 775,000(1)
Matt Kiersted 762,500(4)


 Farm Payroll

Lukas Reichel 120,000(1)
Calum Ritchie 91,833(3)
Alexander Holtz 89,416(1)
Brad Lambert 88,667(2)
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)




San Jose

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$20,750,000
Home Games Remaining11
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$10,454,400

Expenses

Pro Payroll$99,976,903
Farm Payroll$483,750
Prospect Fees$134,216
Coach$500,000
Games Remaining21
Total Game Expenses$1,232,864
Projected Expenses$25,890,149
Projected Balance$5,314,251

Salary Commitment

Year: 2025$100,460,653
Year: 2026$67,578,153
Year: 2027$42,341,189
Year: 2028$27,342,500

 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)
Gabriel Vilardi 7,500,000(4)
Brandon Hagel 6,500,000(3)
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)
Samuel Ersson 1,450,000(1)
Zach Bogosian 1,250,000(1)
Trevor Lewis 800,000(1)
Matthew Kessel 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 Remaining11
Avg. Attendance16,985
Avg. Revenue/Game$896,839
Projected Revenue$9,865,229

Expenses

Pro Payroll$81,127,500
Farm Payroll$1,780,100
Prospect Fees$232,142
Coach$0,000
Games Remaining21
Total Game Expenses$1,013,899
Projected Expenses$21,291,885
Projected Balance$26,773,343

Salary Commitment

Year: 2025$82,907,600
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)
Justin Holl 3,400,000(1)
Carson Soucy 3,250,000(1)
Nicolas Deslauriers 1,750,000(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

Trevor van Riemsdyk 300,000(1)
Sam Lafferty 200,000(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 Remaining10
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$9,504,000

Expenses

Pro Payroll$90,887,500
Farm Payroll$730,333
Prospect Fees$55,133
Coach$0,000
Games Remaining21
Total Game Expenses$1,117,963
Projected Expenses$23,477,223
Projected Balance$22,776,777

Salary Commitment

Year: 2025$91,617,833
Year: 2026$58,277,500
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)
Emil Lilleberg 80,000(1)
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)




Utah

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$83,999,999
Home Games Remaining11
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$10,454,400

Expenses

Pro Payroll$90,791,667
Farm Payroll$1,062,499
Prospect Fees$40,166
Coach$500,000
Games Remaining21
Total Game Expenses$1,126,760
Projected Expenses$23,661,963
Projected Balance$70,792,436

Salary Commitment

Year: 2025$91,854,166
Year: 2026$74,508,750
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)
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)
Mason Lohrei 3,200,000(2)
Stefan Noesen 2,750,000(2)
Zach Whitecloud 2,750,000(2)
Jeremy Lauzon 2,000,000(1)
Pavel Dorofeyev 1,835,000(1)
Jake Allen 1,800,000(4)
Mason McTavish 894,167(1)
Nico Daws 812,500(1)


 Farm Payroll

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)
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 Remaining11
Avg. Attendance15,473
Avg. Revenue/Game$817,022
Projected Revenue$8,987,242

Expenses

Pro Payroll$79,302,500
Farm Payroll$1,101,410
Prospect Fees$124,034
Coach$0,000
Games Remaining21
Total Game Expenses$982,048
Projected Expenses$20,623,010
Projected Balance$7,414,231

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 Remaining10
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$9,504,000

Expenses

Pro Payroll$100,165,487
Farm Payroll$771,667
Prospect Fees$53,000
Coach$0,000
Games Remaining21
Total Game Expenses$1,231,587
Projected Expenses$25,863,332
Projected Balance$24,890,668

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$31,650,000
Home Games Remaining11
Avg. Attendance14,957
Avg. Revenue/Game$789,718
Projected Revenue$8,686,898

Expenses

Pro Payroll$74,180,337
Farm Payroll$87,000
Prospect Fees$98,729
Coach$0,000
Games Remaining21
Total Game Expenses$906,903
Projected Expenses$19,044,968
Projected Balance$21,291,930

Salary Commitment

Year: 2025$74,267,337
Year: 2026$58,918,667
Year: 2027$5,442,000
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)
Joel Armia 2,500,000(2)
Ville Husso 2,200,000(2)
Kevin Stenlund 2,000,000(1)
Urho Vaakanainen 1,550,000(2)
Lane Hutson 950,000(1)
Matthew Wood 950,000(2)
Zayne Parekh 942,000(3)
Collin Graf 941,670(1)
Josh Doan 925,000(1)
Joseph Veleno 900,000(1)
Nikolas Matinpalo 885,000(2)
Colton Dach 875,000(1)
Jacob Quillan 875,000(1)
Arttu Hyry 870,000(1)
Noah Gregor 850,000(1)
Alexander Petrovic 775,000(1)
Matt Villalta 775,000(1)
Brian Halonen 775,000(1)


 Farm Payroll

Justin Hryckowian 87,000(1)




Minnesota

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$45,500,000
Home Games Remaining10
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$9,504,000

Expenses

Pro Payroll$94,925,000
Farm Payroll$476,667
Prospect Fees$46,625
Coach$500,000
Games Remaining21
Total Game Expenses$1,170,101
Projected Expenses$24,572,124
Projected Balance$30,431,876

Salary Commitment

Year: 2025$95,401,667
Year: 2026$61,550,000
Year: 2027$31,875,000
Year: 2028$8,500,000

 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)
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)
Frederick Gaudreau 2,100,000(2)
Erik Gustafsson 2,000,000(1)
Noel Acciari 2,000,000(1)
Victor Olofsson 1,575,000(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 Remaining10
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$9,504,000

Expenses

Pro Payroll$93,310,959
Farm Payroll$823,917
Prospect Fees$58,375
Coach$0,000
Games Remaining21
Total Game Expenses$1,148,698
Projected Expenses$24,122,662
Projected Balance$25,381,338

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$69,750,000
Home Games Remaining11
Avg. Attendance15,383
Avg. Revenue/Game$812,155
Projected Revenue$8,933,705

Expenses

Pro Payroll$68,900,000
Farm Payroll$862,683
Prospect Fees$115,517
Coach$0,000
Games Remaining22
Total Game Expenses$852,173
Projected Expenses$18,747,810
Projected Balance$59,935,895

Salary Commitment

Year: 2025$69,762,683
Year: 2026$48,548,583
Year: 2027$15,400,000
Year: 2028$4,750,000

 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)
Brett Howden 2,250,000(4)
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)
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 Remaining11
Avg. Attendance17,810
Avg. Revenue/Game$940,322
Projected Revenue$10,343,542

Expenses

Pro Payroll$93,408,333
Farm Payroll$1,344,125
Prospect Fees$90,767
Coach$500,000
Games Remaining21
Total Game Expenses$1,162,722
Projected Expenses$24,417,167
Projected Balance$28,676,375

Salary Commitment

Year: 2025$94,752,458
Year: 2026$82,940,083
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)
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 Remaining11
Avg. Attendance14,184
Avg. Revenue/Game$748,838
Projected Revenue$8,237,218

Expenses

Pro Payroll$72,522,375
Farm Payroll$243,667
Prospect Fees$181,682
Coach$0,000
Games Remaining21
Total Game Expenses$889,606
Projected Expenses$18,681,734
Projected Balance$37,555,484

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 Remaining11
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$10,454,400

Expenses

Pro Payroll$92,400,000
Farm Payroll$1,667,083
Prospect Fees$91,358
Coach$500,000
Games Remaining21
Total Game Expenses$1,154,371
Projected Expenses$24,241,796
Projected Balance$29,712,604

Salary Commitment

Year: 2025$94,067,083
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)
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)
Jackson Blake 90,583(1)
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 Remaining11
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$10,454,400

Expenses

Pro Payroll$95,052,496
Farm Payroll$1,175,170
Prospect Fees$56,767
Coach$0,000
Games Remaining22
Total Game Expenses$1,174,200
Projected Expenses$25,832,409
Projected Balance$21,499,991

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$33,800,001
Home Games Remaining11
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$10,454,400

Expenses

Pro Payroll$98,709,527
Farm Payroll$1,085,417
Prospect Fees$52,992
Coach$500,000
Games Remaining21
Total Game Expenses$1,223,755
Projected Expenses$25,698,862
Projected Balance$18,555,539

Salary Commitment

Year: 2025$99,794,944
Year: 2026$79,153,337
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)
Corey Perry 2,000,000(1)
Craig Smith 1,000,000(1)
Matt Rempe 1,000,000(2)
Haydn Fleury 950,000(2)
Mark Jankowski 800,000(1)
Joel Kiviranta 775,000(1)
Jack Johnson 775,000(1)


 Farm Payroll

Max Jones 100,000(1)
Jake Christiansen 97,500(2)
Jani Nyman 89,167(2)
Jacob Bernard-Docker 87,500(1)
A.J, Greer 85,000(1)
Justus Annunen 83,750(1)
Shane Bowers 77,500(1)
Ryan Suter 77,500(1)
Curtis Lazar 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 Remaining11
Avg. Attendance16,661
Avg. Revenue/Game$879,632
Projected Revenue$9,675,952

Expenses

Pro Payroll$79,220,000
Farm Payroll$808,750
Prospect Fees$37,750
Coach$0,000
Games Remaining22
Total Game Expenses$976,421
Projected Expenses$21,481,256
Projected Balance$31,944,696

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 Remaining11
Avg. Attendance16,096
Avg. Revenue/Game$849,874
Projected Revenue$9,348,614

Expenses

Pro Payroll$68,464,163
Farm Payroll$905,834
Prospect Fees$149,909
Coach$500,000
Games Remaining22
Total Game Expenses$853,901
Projected Expenses$18,785,828
Projected Balance$44,312,786

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 Remaining11
Avg. Attendance17,788
Avg. Revenue/Game$939,179
Projected Revenue$10,330,969

Expenses

Pro Payroll$83,287,500
Farm Payroll$495,250
Prospect Fees$37,066
Coach$0,000
Games Remaining21
Total Game Expenses$1,022,193
Projected Expenses$21,466,050
Projected Balance$22,864,919

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 Remaining11
Avg. Attendance17,963
Avg. Revenue/Game$948,520
Projected Revenue$10,433,720

Expenses

Pro Payroll$93,145,000
Farm Payroll$935,000
Prospect Fees$143,467
Coach$0,000
Games Remaining22
Total Game Expenses$1,149,067
Projected Expenses$25,279,467
Projected Balance$27,654,251

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)