Financial Report

(As of Wednesday, Oct 21 2026)

Toronto

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$45,125,000
Home Games Remaining36
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$34,214,400

Expenses

Pro Payroll$103,975,000
Farm Payroll$659,083
Prospect Fees$37,920
Coach$500,000
Games Remaining72
Total Game Expenses$1,252,048
Projected Expenses$90,147,431
Projected Balance-$10,808,031

Salary Commitment

Year: 2026$104,634,083
Year: 2027$60,919,083
Year: 2028$40,050,000
Year: 2029$17,450,000

 Pro Payroll

Nathan MacKinnon 12,600,000(1)
Andrei Vasilevskiy 9,500,000(1)
Jackson LaCombe 9,000,000(4)
Victor Hedman 8,000,000(3)
Connor McMichael 6,750,000(4)
Chris Kreider 6,500,000(1)
Chandler Stephenson 6,250,000(2)
Vincent Trocheck 5,625,000(1)
Tyler Bertuzzi 5,500,000(2)
Kevin Bahl 5,350,000(3)
Adam Larsson 5,250,000(3)
Anthony Mantha 4,750,000(2)
Johnathan Kovacevic 4,000,000(3)
Simon Holmstrom 3,625,000(1)
Oliver Ekman-Larsson 3,500,000(2)
Parker Kelly 1,700,000(4)
Jonathan Quick 1,550,000(1)
Danton Heinen 1,000,000(1)
Rutger McGroarty 950,000(1)
Ryan Greene 950,000(1)
Sam Colangelo 850,000(1)
Max Crozier 775,000(2)


 Farm Payroll

Brandon Saad 200,000(1)
Leevi Merilainen 110,000(1)
Brayden Yager 94,083(2)
Xavier Bourgault 85,000(1)
Mikulas Hovorka 85,000(1)
Ronan Seeley 85,000(1)




Columbus

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$29,727,000
Home Games Remaining36
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$34,214,400

Expenses

Pro Payroll$94,809,527
Farm Payroll$688,417
Prospect Fees$100,875
Coach$500,000
Games Remaining72
Total Game Expenses$1,144,034
Projected Expenses$82,370,416
Projected Balance-$18,429,016

Salary Commitment

Year: 2026$103,997,944
Year: 2027$60,252,944
Year: 2028$29,300,000
Year: 2029$0,000

 Pro Payroll

Jake Guentzel 9,000,000(2)
Nikolaj Ehlers 8,500,000(3)
Jake Sanderson 8,050,000(2)
Josh Norris 7,950,000(1)
Gabriel Vilardi 7,500,000(3)
Morgan Rielly 7,500,000(1)
Alexis Lafreniere 7,450,000(3)
Brandon Montour 7,142,857(2)
Nazem Kadri 7,000,000(1)
Bowen Byram 6,250,000(1)
Logan Thompson 5,850,000(3)
Ryan Nugent-Hopkins 5,125,000(1)
Brayden McNabb 3,650,000(2)
Claude Giroux 2,000,000(1)
Morgan Barron 1,850,000(1)
Mark Kastelic 1,566,670(2)
Alex Lyon 1,500,000(1)
Cole Koepke 1,450,000(2)
Simon Benoit 1,350,000(1)
Tyler Tucker 925,000(1)
John Beecher 850,000(1)
Jamie Benn 850,000(1)


 Farm Payroll

Erik Gudbranson 175,000(1)
Jesper Boqvist 150,000(1)
Sam Carrick 100,000(1)
Ludvig Jansson 93,417(2)
Brett Berard 85,000(1)
Matthew Kessel 85,000(1)




New Jersey

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$46,099,998
Home Games Remaining36
Avg. Attendance16,738
Avg. Revenue/Game$883,774
Projected Revenue$31,815,864

Expenses

Pro Payroll$88,458,689
Farm Payroll$1,901,778
Prospect Fees$219,437
Coach$500,000
Games Remaining72
Total Game Expenses$1,084,285
Projected Expenses$78,068,489
Projected Balance-$152,627

Salary Commitment

Year: 2026$90,360,467
Year: 2027$54,416,666
Year: 2028$29,950,000
Year: 2029$7,250,000

 Pro Payroll

Kevin Hayes 7,142,857(1)
Lukas Dostal 6,500,000(3)
Yegor Sharangovich 5,750,000(3)
William Eklund 5,600,000(3)
Brett Pesce 5,500,000(2)
Jonathan Marchessault 5,500,000(2)
Anton Lundell 5,000,000(2)
Andrei Kuzmenko 5,000,000(1)
Jean-Gabriel Pageau 4,850,000(3)
Ryan Graves 4,500,000(1)
Oliver Bjorkstrand 4,500,000(1)
Ryan Shea 4,000,000(4)
Trevor van Riemsdyk 4,000,000(2)
Alex Iafallo 3,666,666(2)
Kaedan Korczak 3,250,000(4)
Nick Paul 3,150,000(1)
Jalen Chatfield 3,000,000(1)
Vladislav Namestnikov 3,000,000(1)
Brayden Pachal 1,187,500(1)
Marco Kasper 886,666(1)
Victor Ostman 850,000(1)
Donovan Sebrango 850,000(1)
Nathan Bastian 775,000(1)


 Farm Payroll

Shakir Mukhamadullin 175,000(2)
Alex Bump 97,250(2)
Shane Lachance 94,250(1)
Kenny Connors 94,250(1)
Ivan Miroshnichenko 92,500(2)
Calum Ritchie 91,833(2)
Nate Danielson 90,917(2)
Brad Lambert 88,667(1)
Zachary L'Heureux 87,500(2)
Cole Schwindt 87,500(2)
Ty Mueller 87,000(1)
Brett Leason 85,000(1)
Nolan Foote 85,000(1)
Tobias Bjornfot 85,000(1)
Topias Vilen 85,000(1)
Jacob Melanson 82,611(1)
Isaak Phillips 81,250(1)
Nikita Nesterenko 78,750(1)
Justin Dowling 77,500(1)
Jack Finley 77,500(2)
Trent Miner 77,500(1)




Philadelph

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$38,999,998
Home Games Remaining36
Avg. Attendance13,974
Avg. Revenue/Game$737,827
Projected Revenue$26,561,772

Expenses

Pro Payroll$89,536,666
Farm Payroll$1,102,333
Prospect Fees$187,649
Coach$500,000
Games Remaining72
Total Game Expenses$1,087,222
Projected Expenses$78,279,984
Projected Balance-$12,718,214

Salary Commitment

Year: 2026$90,638,999
Year: 2027$64,282,500
Year: 2028$52,575,000
Year: 2029$40,975,000

 Pro Payroll

Trevor Zegras 9,125,000(4)
Connor Hellebuyck 8,500,000(2)
Zach Benson 7,500,000(4)
Pavel Mintyukov 7,200,000(4)
Alex Killorn 6,250,000(1)
Andre Burakovsky 5,500,000(1)
Christian Dvorak 5,150,000(4)
Brett Kulak 4,500,000(4)
Kevin Lankinen 4,500,000(3)
Peyton Krebs 4,500,000(4)
Will Borgen 4,100,000(3)
Dawson Mercer 4,000,000(1)
Beck Malenstyn 3,000,000(4)
Connor Brown 3,000,000(3)
Noel Acciari 2,800,000(2)
Declan Chisholm 1,600,000(1)
Ilya Solovyov 1,550,000(1)
Egor Zamula 1,000,000(1)
Conor Geekie 886,666(1)
Tristen Nielsen 850,000(1)
Xavier Parent 850,000(1)
Oskar Back 825,000(1)
Jaycob Megna 800,000(1)
Nikita Tolopilo 775,000(1)
Steven Santini 775,000(1)


 Farm Payroll

Nikita Grebenkin 220,000(2)
Victor Mancini 100,000(2)
Ty Murchison 93,500(1)
Daemon Hunt 90,000(1)
Jani Nyman 89,167(1)
Taylor Makar 87,500(2)
Zachary Bolduc 86,333(1)
Carson Lambos 85,000(1)
Ivan Ivan 85,000(1)
Hunter Haight 83,333(1)
Justin Sourdif 82,500(1)




NY Rangers

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$250,002
Home Games Remaining36
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$34,214,400

Expenses

Pro Payroll$103,905,000
Farm Payroll$426,576
Prospect Fees$68,475
Coach$500,000
Games Remaining72
Total Game Expenses$1,248,810
Projected Expenses$89,914,329
Projected Balance-$55,449,927

Salary Commitment

Year: 2026$104,331,576
Year: 2027$55,061,410
Year: 2028$42,961,410
Year: 2029$29,581,410

 Pro Payroll

Jason Robertson 12,000,000(1)
Martin Necas 11,500,000(4)
Jakob Chychrun 9,000,000(3)
Mark Scheifele 8,500,000(2)
Darren Raddysh 8,500,000(4)
Nick Schmaltz 8,000,000(4)
Nick Suzuki 7,875,000(1)
Vince Dunn 7,350,000(1)
Jared McCann 5,000,000(1)
John Tavares 4,380,000(3)
Shayne Gostisbehere 3,200,000(1)
Jordan Martinook 3,050,000(1)
Tyler Myers 3,000,000(1)
Scott Wedgewood 2,500,000(1)
Connor Dewar 2,250,000(2)
Radko Gudas 1,500,000(4)
Devin Cooley 1,350,000(2)
Gage Goncalves 1,200,000(1)
Emil Heineman 1,100,000(1)
Mats Zuccarello 1,000,000(1)
Emil Lilleberg 850,000(1)
Marcus Johansson 800,000(1)


 Farm Payroll

Victor Olofsson 163,833(1)
Tyson Gross 97,500(1)
Isaiah George 83,833(1)
Vincent Iorio 81,410(4)




NY Islande

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$44,600,000
Home Games Remaining36
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$34,214,400

Expenses

Pro Payroll$100,811,250
Farm Payroll$3,434,990
Prospect Fees$103,958
Coach$500,000
Games Remaining72
Total Game Expenses$1,248,217
Projected Expenses$89,871,598
Projected Balance-$11,057,198

Salary Commitment

Year: 2026$104,246,240
Year: 2027$48,006,490
Year: 2028$86,330
Year: 2029$86,330

 Pro Payroll

Auston Matthews 13,250,000(2)
Mathew Barzal 9,150,000(1)
Mika Zibanejad 8,500,000(1)
Patrick Kane 8,000,000(2)
Thomas Chabot 8,000,000(1)
Troy Terry 7,000,000(1)
John Gibson 6,400,000(1)
Jordan Eberle 5,500,000(2)
Ivan Barbashev 5,000,000(1)
Alex Vlasic 4,600,000(2)
Kaapo Kakko 4,525,000(2)
Lawson Crouse 4,300,000(1)
Marcus Foligno 4,000,000(2)
Sean Walker 3,600,000(2)
Evan Rodrigues 3,000,000(1)
Connor Clifton 2,250,000(2)
Michael Misa 986,250(2)
Artyom Levshunov 975,000(1)
Alexander Nikishin 925,000(1)
James Reimer 850,000(1)


 Farm Payroll

Tyson Foerster 375,000(1)
Dakota Joshua 325,000(2)
Henri Jokiharju 300,000(2)
Casey Cizikas 250,000(1)
Cam Talbot 250,000(1)
Nick Jensen 225,000(2)
Ty Dellandrea 162,500(1)
Taylor Raddysh 150,000(1)
Matvei Gridin 95,375(2)
Lukas Reichel 95,000(1)
Oliver Moore 94,167(1)
Sam Rinzel 94,167(1)
Nick Lardis 92,500(2)
Landon Slaggert 90,000(1)
Zach Aston-Reese 87,500(2)
Victor Soderstrom 86,330(4)
Ethan Del Mastro 85,583(1)
Scott Morrow 85,000(1)
Jonas Rondbjerg 85,000(1)
Adam Boqvist 85,000(1)
Alexander Holtz 83,535(2)
Elias PetterssonD 83,333(1)
Arshdeep Bains 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 Remaining35
Avg. Attendance17,850
Avg. Revenue/Game$942,480
Projected Revenue$32,986,800

Expenses

Pro Payroll$84,066,667
Farm Payroll$0,000
Prospect Fees$84,425
Coach$0,000
Games Remaining72
Total Game Expenses$1,001,799
Projected Expenses$72,129,507
Projected Balance-$9,342,704

Salary Commitment

Year: 2026$84,066,667
Year: 2027$19,416,667
Year: 2028$6,250,000
Year: 2029$0,000

 Pro Payroll

Matthew Tkachuk 9,500,000(1)
Cale Makar 9,000,000(1)
Dylan Larkin 8,700,000(1)
Jack Hughes 8,000,000(1)
Alexander Romanov 6,250,000(3)
Valeri Nichushkin 6,125,000(1)
Bryan Rust 5,125,000(1)
Samuel Girard 5,000,000(1)
Kyle Palmieri 4,750,000(1)
Stuart Skinner 3,750,000(2)
Taylor Hall 3,166,667(2)
Brandon Tanev 2,500,000(2)
Radek Faksa 2,000,000(2)
Reilly Smith 2,000,000(1)
Kailer Yamamoto 1,750,000(2)
Ty Emberson 1,300,000(1)
Mike Reilly 1,250,000(1)
Andrew Peeke 1,000,000(1)
David Rittich 1,000,000(1)
Matt Grzelcyk 1,000,000(1)
Nick Foligno 900,000(1)


 Farm Payroll




Washington

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$24,999,999
Home Games Remaining35
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$33,264,000

Expenses

Pro Payroll$92,307,857
Farm Payroll$692,160
Prospect Fees$148,017
Coach$0,000
Games Remaining72
Total Game Expenses$1,108,905
Projected Expenses$79,841,172
Projected Balance-$21,577,173

Salary Commitment

Year: 2026$93,000,017
Year: 2027$72,065,017
Year: 2028$43,755,017
Year: 2029$19,675,830

 Pro Payroll

Sebastian Aho 9,750,000(2)
Philip Broberg 8,000,000(4)
Dylan Holloway 7,750,000(4)
Juraj Slafkovsky 7,600,000(3)
Nico Hischier 7,250,000(1)
Dylan Guenther 7,142,857(3)
Brady Skjei 7,000,000(2)
Owen Tippett 6,200,000(2)
Mackenzie Blackwood 5,250,000(3)
Mario Ferraro 4,000,000(3)
John Klingberg 4,000,000(1)
Ilya Mikheyev 3,850,000(4)
Jake Neighbours 3,750,000(1)
Aliaksei Protas 3,375,000(2)
Connor Ingram 1,950,000(1)
Kent Johnson 1,800,000(1)
Macklin Celebrini 950,000(1)
Isak Rosen 925,000(2)
Cale Fleury 890,000(1)
Uvis Balinskis 875,000(2)


 Farm Payroll

Theo Lindstein 94,083(2)
Oliver Bonk 90,917(2)
Reid Schaefer 88,667(1)
Brennan Othmann 86,333(1)
Ville Heinola 86,330(3)
Liam Foudy 85,000(1)
Vladislav Kolyachonok 85,000(1)
Boris Katchouk 75,830(4)




Buffalo

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$41,600,000
Home Games Remaining36
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$34,214,400

Expenses

Pro Payroll$98,238,390
Farm Payroll$162,500
Prospect Fees$80,784
Coach$500,000
Games Remaining72
Total Game Expenses$1,178,353
Projected Expenses$84,841,435
Projected Balance-$9,027,035

Salary Commitment

Year: 2026$98,400,890
Year: 2027$43,573,750
Year: 2028$20,950,000
Year: 2029$0,000

 Pro Payroll

Brock Faber 8,500,000(3)
Tomas Hertl 8,137,500(1)
JJ Peterka 7,700,000(3)
Seth Jarvis 7,420,000(2)
Filip Hronek 7,250,000(2)
Matt Boldy 7,000,000(1)
Hampus Lindholm 6,500,000(1)
Braden Schneider 5,500,000(1)
Joel Eriksson Ek 5,250,000(1)
Dylan Strome 5,000,000(1)
Karel Vejmelka 4,750,000(3)
Max Domi 3,750,000(2)
Thomas Novak 3,500,000(1)
Joel Hofer 3,400,000(1)
Timothy Liljegren 3,250,000(2)
Luke Evangelista 3,000,000(1)
Colton Sissons 2,857,140(1)
Michael Eyssimont 1,450,000(1)
Arber Xhekaj 1,350,000(1)
Sam Dickinson 953,750(2)
Matthew Poitras 870,000(1)
Riley Tufte 850,000(1)


 Farm Payroll

Dominic Toninato 85,000(1)
Skyler Brind'Amour 77,500(1)




Anaheim

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$37,750,003
Home Games Remaining36
Avg. Attendance17,998
Avg. Revenue/Game$950,338
Projected Revenue$34,212,168

Expenses

Pro Payroll$101,849,170
Farm Payroll$534,127
Prospect Fees$164,522
Coach$500,000
Games Remaining72
Total Game Expenses$1,226,760
Projected Expenses$88,326,702
Projected Balance-$16,364,531

Salary Commitment

Year: 2026$102,383,297
Year: 2027$68,355,460
Year: 2028$50,117,960
Year: 2029$16,950,000

 Pro Payroll

Noah Dobson 9,500,000(3)
Rasmus Andersson 8,500,000(4)
Wyatt Johnston 8,500,000(3)
Roope Hintz 8,450,000(4)
Lucas Raymond 8,075,000(3)
Kevin Fiala 7,875,000(1)
Alex DeBrincat 7,875,000(1)
Noah Hanifin 7,350,000(2)
Carter Verhaeghe 7,000,000(3)
Adam Pelech 5,750,000(1)
Ukko-Pekka Luukkonen 4,750,000(2)
Alex Laferriere 4,100,000(2)
Ryan Hartman 4,000,000(1)
Nic Dowd 3,000,000(1)
Logan Stanley 1,250,000(1)
Eric Comrie 1,150,000(2)
Frederik Andersen 1,000,000(1)
Corey Perry 1,000,000(1)
Cutter Gauthier 950,000(1)
Nathan Walker 887,500(2)
Denton Mateychuk 886,670(1)


 Farm Payroll

Wyatt Kaiser 170,000(1)
Ben Meyers 100,000(1)
Harrison Brunicke 92,960(3)
Owen Pickering 88,667(1)
Nils Aman 82,500(1)




Calgary

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$36,950,001
Home Games Remaining35
Avg. Attendance16,689
Avg. Revenue/Game$881,179
Projected Revenue$30,841,265

Expenses

Pro Payroll$92,083,689
Farm Payroll$547,917
Prospect Fees$139,583
Coach$500,000
Games Remaining72
Total Game Expenses$1,110,371
Projected Expenses$79,946,733
Projected Balance-$12,155,467

Salary Commitment

Year: 2026$92,631,606
Year: 2027$54,966,606
Year: 2028$25,500,000
Year: 2029$3,750,000

 Pro Payroll

Drew Doughty 11,000,000(1)
Pavel Buchnevich 8,000,000(3)
Tyler Toffoli 6,000,000(2)
Andrew Copp 5,625,000(1)
Marcus Pettersson 5,500,000(3)
Tristan Jarry 5,375,000(1)
Ryan Strome 5,000,000(1)
Frank Vatrano 4,571,189(2)
Jack McBain 4,250,000(3)
Brian Dumoulin 4,000,000(2)
Ryan Donato 4,000,000(3)
Connor Zary 3,775,000(2)
Anthony Stolarz 3,750,000(4)
Anthony Duclair 3,500,000(2)
Warren Foegele 3,500,000(1)
Michael Rasmussen 3,200,000(2)
Alexey Toropchenko 2,500,000(2)
Frederick Gaudreau 2,100,000(1)
Emil Andrae 1,550,000(2)
Logan Mailloux 850,000(1)
Zach Metsa 850,000(1)
Colten Ellis 850,000(1)
Olle Lycksell 787,500(1)
Cayden Primeau 775,000(1)
Andre Lee 775,000(1)


 Farm Payroll

Jack Devine 97,250(2)
Jett Luchanko 94,250(2)
Marat Khusnutdinov 92,500(1)
Oscar Fisker Molgaard 91,417(2)
Samuel Helenius 87,500(2)
Georgii Merkulov 85,000(1)




Edmonton

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$8,000,002
Home Games Remaining35
Avg. Attendance17,917
Avg. Revenue/Game$946,018
Projected Revenue$33,110,630

Expenses

Pro Payroll$99,292,521
Farm Payroll$1,637,500
Prospect Fees$182,541
Coach$500,000
Games Remaining72
Total Game Expenses$1,209,673
Projected Expenses$87,096,482
Projected Balance-$45,985,850

Salary Commitment

Year: 2026$100,930,021
Year: 2027$55,092,521
Year: 2028$45,376,691
Year: 2029$38,626,691

 Pro Payroll

Pavel Dorofeyev 11,000,000(4)
Simon Nemec 7,250,000(4)
Frank Nazar 6,599,991(4)
Brayden Schenn 6,500,000(1)
Matt Coronato 6,500,000(3)
Ondrej Palat 6,000,000(1)
Mavrik Bourque 5,500,000(4)
Elvis Merzlikins 5,400,000(1)
Adam Lowry 5,000,000(4)
Artturi Lehkonen 4,500,000(1)
Tony DeAngelo 4,500,000(2)
Fabian Zetterlund 4,275,000(2)
Trevor Moore 4,200,000(1)
Mathew Dumba 3,750,000(1)
Alexandre Carrier 3,750,000(1)
Jonas Siegenthaler 3,400,000(1)
Carter Hart 3,276,700(4)
Mason Lohrei 3,200,000(1)
Matias Maccelli 2,250,000(1)
Justin Brazeau 1,500,000(1)
Axel Sandin-Pellikka 940,830(2)


 Farm Payroll

Michael Bunting 450,000(1)
Martin Pospisil 250,000(3)
Cody Glass 250,000(1)
David Kampf 240,000(1)
Nico Sturm 200,000(1)
Joshua Roy 85,000(1)
Jason Polin 85,000(1)
Nathan Legare 77,500(1)




LA

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$58,199,997
Home Games Remaining36
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$34,214,400

Expenses

Pro Payroll$102,850,714
Farm Payroll$454,250
Prospect Fees$18,500
Coach$500,000
Games Remaining72
Total Game Expenses$1,235,994
Projected Expenses$88,991,541
Projected Balance$3,422,856

Salary Commitment

Year: 2026$103,304,964
Year: 2027$44,884,250
Year: 2028$4,576,250
Year: 2029$0,000

 Pro Payroll

David Pastrnak 11,250,000(1)
Artemi Panarin 11,000,000(2)
Sam Reinhart 8,625,000(2)
Tim Stutzle 8,350,000(1)
Ilya Sorokin 8,250,000(2)
Cole Caufield 7,850,000(1)
Anze Kopitar 7,000,000(1)
Justin Faulk 6,500,000(1)
Quinton Byfield 6,250,000(2)
Ryan Pulock 6,150,000(1)
Matt Duchene 4,500,000(3)
Mattias Samuelsson 4,285,714(1)
Josh Manson 3,950,000(2)
Sean Kuraly 1,850,000(1)
Tyler Kleven 1,600,000(1)
Vitek Vanecek 1,000,000(1)
Matthew Schaefer 986,250(2)
Berkly Catton 953,750(2)
Will Smith 950,000(1)
Aatu Raty 775,000(1)
Matthew Robertson 775,000(1)


 Farm Payroll

Dmitry Kulikov 115,000(2)
Jonah Gadjovich 90,500(2)
Jack Studnicka 87,500(2)
Max Jones 85,000(1)
Matt Kiersted 76,250(3)




San Jose

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$13,250,000
Home Games Remaining36
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$34,214,400

Expenses

Pro Payroll$98,749,047
Farm Payroll$1,297,500
Prospect Fees$134,699
Coach$500,000
Games Remaining72
Total Game Expenses$1,198,586
Projected Expenses$86,298,211
Projected Balance-$38,833,811

Salary Commitment

Year: 2026$100,046,547
Year: 2027$53,100,000
Year: 2028$21,742,500
Year: 2029$0,000

 Pro Payroll

Connor McDavid 12,500,000(2)
Jake Oettinger 8,250,000(3)
Brady Tkachuk 8,205,714(1)
K'Andre Miller 7,500,000(3)
Brandon Hagel 6,500,000(2)
Zach Hyman 5,500,000(1)
Evgeni Malkin 5,500,000(1)
Evander Kane 5,100,000(1)
Jamie Oleksiak 5,000,000(2)
Rickard Rakell 5,000,000(1)
Alex Ovechkin 4,250,000(1)
Mattias Ekholm 4,000,000(3)
Ian Cole 4,000,000(1)
Joel Edmundson 3,850,000(2)
Jordan Staal 2,900,000(1)
Luke Schenn 2,250,000(1)
Brandon Bussi 1,900,000(3)
Michael Carcone 1,750,000(2)
Curtis Douglas 1,250,000(2)
Parker Wotherspoon 1,000,000(1)
Lian Bichsel 918,333(1)
Brent Burns 850,000(1)
Colin Blackwell 775,000(1)


 Farm Payroll

Declan Carlile 150,000(2)
Viking Nyberg 97,500(1)
Josh Samanski 97,500(1)
Cole O'Hara 93,500(1)
Sammy Blais 92,500(2)
Matej Blumel 92,500(3)
Bogdan Trineyev 90,000(2)
Cole McWard 87,500(2)
Taylor Ward 87,500(2)
Vyacheslav Buteyets 85,250(1)
Marc McLaughlin 85,000(1)
Cameron Crotty 81,250(1)
Dylan McIlrath 80,000(1)
Keaton Middleton 77,500(1)




Seattle

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$39,199,999
Home Games Remaining36
Avg. Attendance16,983
Avg. Revenue/Game$896,694
Projected Revenue$32,280,984

Expenses

Pro Payroll$83,068,330
Farm Payroll$1,342,600
Prospect Fees$264,642
Coach$0,000
Games Remaining72
Total Game Expenses$1,008,043
Projected Expenses$72,579,062
Projected Balance-$1,098,079

Salary Commitment

Year: 2026$84,410,930
Year: 2027$49,688,830
Year: 2028$28,682,500
Year: 2029$7,500,000

 Pro Payroll

Elias Pettersson 11,600,000(2)
Juuse Saros 7,740,000(3)
Dustin Wolf 7,500,000(4)
Mikael Granlund 7,000,000(2)
Dmitry Orlov 6,500,000(1)
Damon Severson 6,250,000(1)
Nicolas Hague 5,500,000(3)
Teuvo Teravainen 5,400,000(1)
Rasmus Ristolainen 5,100,000(1)
Noah Cates 4,000,000(3)
Mackie Samoskevich 3,850,000(3)
Scott Mayfield 3,500,000(1)
Bobby Brink 2,750,000(1)
Kurtis MacDermid 1,150,000(1)
Connor Mackey 937,500(2)
Connor Clattenburg 928,330(2)
Mackenzie MacEachern 850,000(1)
Scott Sabourin 850,000(1)
Bokondji Imama 850,000(1)
Michael Pezzetta 812,500(1)


 Farm Payroll

Tom Willander 97,250(2)
Drew Helleson 92,500(3)
Jonathan Lekkerimaki 91,833(1)
Bradly Nadeau 91,833(1)
Hunter McDonald 91,250(2)
Felix Unger Sorum 90,333(2)
Luca Cagnoni 89,500(1)
Nikke Kokko 89,100(1)
Nathan Gaucher 88,667(1)
Noah Ostlund 88,667(1)
Drew Commesso 87,500(2)
Lane Pederson 87,500(2)
Dalibor Dvorsky 86,667(2)
Mason Geertsen 85,000(1)
Jared Davidson 85,000(1)




Vancouver

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$25,750,000
Home Games Remaining36
Avg. Attendance17,109
Avg. Revenue/Game$903,364
Projected Revenue$32,521,104

Expenses

Pro Payroll$70,181,663
Farm Payroll$665,830
Prospect Fees$92,058
Coach$0,000
Games Remaining72
Total Game Expenses$844,518
Projected Expenses$60,805,329
Projected Balance-$2,534,225

Salary Commitment

Year: 2026$70,847,493
Year: 2027$39,325,493
Year: 2028$33,869,663
Year: 2029$19,669,663

 Pro Payroll

Seth Jones 9,500,000(1)
Thatcher Demko 8,500,000(3)
Quinn Hughes 7,850,000(1)
Jake Walman 7,000,000(4)
Niko Mikkola 5,000,000(4)
A.J. Greer 4,250,000(4)
Jonathan Drouin 4,000,000(1)
Nino Niederreiter 4,000,000(1)
Michael McCarron 3,333,333(4)
Olen Zellweger 3,100,000(3)
Brandon Duhaime 2,600,000(3)
Keegan Kolesar 2,500,000(2)
Ville Husso 2,200,000(1)
Joel Kiviranta 1,000,000(1)
Danila Yurov 972,500(2)
Drew Fortescue 945,830(2)
Kai Uchacz 920,000(1)
Carter Mazur 875,000(2)
Luca Del Bel Belluz 860,000(1)
Tyson Jost 775,000(1)


 Farm Payroll

Alex Steeves 162,500(2)
Zakhar Bardakov 86,750(1)
Marek Alscher 86,500(1)
Lassi Thomson 86,330(4)
Mads Sogaard 85,000(1)
Dakota Mermis 81,250(1)
Angus Crookshank 77,500(1)




Utah

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$102,999,999
Home Games Remaining36
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$34,214,400

Expenses

Pro Payroll$103,225,000
Farm Payroll$1,910,833
Prospect Fees$38,666
Coach$500,000
Games Remaining72
Total Game Expenses$1,258,030
Projected Expenses$90,578,142
Projected Balance$46,636,257

Salary Commitment

Year: 2026$105,135,833
Year: 2027$70,050,333
Year: 2028$60,340,000
Year: 2029$29,300,000

 Pro Payroll

Alex Tuch 10,500,000(4)
Mikhail Sergachev 8,500,000(1)
Jeremy Swayman 8,250,000(3)
Robert Thomas 8,125,000(1)
Brandt Clarke 7,400,000(4)
Mason McTavish 7,000,000(4)
Tom Wilson 6,500,000(2)
Anthony Cirelli 6,250,000(3)
Morgan Geekie 5,500,000(3)
Esa Lindell 5,250,000(3)
Thomas Harley 4,000,000(1)
Brenden Dillon 4,000,000(1)
Jeremy Lauzon 4,000,000(4)
Will Cuylle 3,900,000(1)
Mathieu Olivier 3,000,000(3)
Zach Whitecloud 2,750,000(1)
Jake Allen 1,800,000(3)
Steven Lorentz 1,350,000(2)
Adam Klapka 1,250,000(1)
Nico Daws 1,100,000(2)
Jimmy Snuggerud 950,000(1)
Ryan Leonard 950,000(1)
Artur Akhtyamov 900,000(3)


 Farm Payroll

Ville Koivunen 400,000(4)
Kasperi Kapanen 260,000(1)
Ethen Frank 200,000(2)
Nick Cousins 158,750(2)
Kevin Korchinski 132,500(2)
Zach Bogosian 125,000(1)
Carl Grundstrom 100,000(1)
Jaroslav Chmelar 94,250(1)
Otto Stenberg 94,083(2)
Carl Lindbom 90,000(3)
Quinn Hutson 87,500(2)
Mikael Pyyhtia 87,500(2)
Cole Reinhardt 81,250(1)




Colorado

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$19,049,999
Home Games Remaining36
Avg. Attendance16,571
Avg. Revenue/Game$874,939
Projected Revenue$31,497,804

Expenses

Pro Payroll$87,577,500
Farm Payroll$454,244
Prospect Fees$246,926
Coach$0,000
Games Remaining72
Total Game Expenses$1,050,937
Projected Expenses$75,667,431
Projected Balance-$25,119,628

Salary Commitment

Year: 2026$88,031,744
Year: 2027$69,900,244
Year: 2028$47,400,244
Year: 2029$32,750,000

 Pro Payroll

Luke Hughes 9,000,000(4)
J.J. Moser 6,750,000(4)
Jamie Drysdale 6,500,000(4)
Cole Perfetti 6,000,000(4)
Jacob Markstrom 6,000,000(2)
Sean Durzi 6,000,000(2)
Kaiden Guhle 5,500,000(3)
Ryan McLeod 5,000,000(3)
Jack Drury 4,500,000(4)
Ross Colton 4,000,000(1)
Jack Quinn 3,375,000(1)
Nicholas Robertson 3,250,000(2)
Nils Hoglander 3,000,000(2)
Vasily Podkolzin 2,950,000(3)
Alexandre Texier 2,500,000(2)
Maksim Tsyplakov 2,250,000(1)
Sam Steel 2,100,000(1)
Jonatan Berggren 2,000,000(1)
Nils Lundkvist 1,750,000(2)
Jayden Struble 1,412,500(1)
Jakub Dobes 965,000(1)
Adam Fantilli 950,000(1)
Elmer Soderblom 925,000(3)
Raphael Lavoie 900,000(1)


 Farm Payroll

Victor Eklund 97,417(3)
Carter Yakemchuk 94,167(3)
Oliver Kapanen 92,500(1)
Tristan Luneau 86,500(1)
Ivan Demidov 83,660(3)




Chicago

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$47,750,000
Home Games Remaining36
Avg. Attendance17,756
Avg. Revenue/Game$937,482
Projected Revenue$33,749,352

Expenses

Pro Payroll$95,388,460
Farm Payroll$177,667
Prospect Fees$93,517
Coach$0,000
Games Remaining72
Total Game Expenses$1,138,805
Projected Expenses$81,993,981
Projected Balance-$494,629

Salary Commitment

Year: 2026$95,566,127
Year: 2027$77,984,290
Year: 2028$72,070,960
Year: 2029$36,750,000

 Pro Payroll

Nikita Kucherov 9,500,000(1)
Jacob Trouba 8,250,000(4)
Shea Theodore 7,425,000(3)
Sergei Bobrovsky 7,000,000(3)
Mason Marchment 6,750,000(4)
Jaccob Slavin 6,395,960(3)
Alexander Wennberg 6,000,000(3)
Conor Garland 6,000,000(4)
Logan Stankoven 6,000,000(4)
Colin Miller 5,750,000(4)
Jet Greaves 5,000,000(3)
Jack Roslovic 4,000,000(2)
Jason Dickinson 4,000,000(4)
Scott Laughton 3,500,000(3)
Conor Timmins 2,200,000(1)
Pontus Holmberg 1,550,000(1)
Denver Barkey 925,830(2)
Easton Cowan 900,000(2)
Philip Tomasino 900,000(1)
Filip Hallander 850,000(1)
Jordan Harris 850,000(1)
Dryden Hunt 825,000(1)
Fraser Minten 816,670(1)


 Farm Payroll

Angus Booth 90,167(1)
Gavin Brindley 87,500(2)




Dallas

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$34,450,000
Home Games Remaining36
Avg. Attendance17,402
Avg. Revenue/Game$918,860
Projected Revenue$33,078,960

Expenses

Pro Payroll$86,068,667
Farm Payroll$764,462
Prospect Fees$152,729
Coach$0,000
Games Remaining72
Total Game Expenses$1,035,546
Projected Expenses$74,559,307
Projected Balance-$7,030,347

Salary Commitment

Year: 2026$86,833,129
Year: 2027$36,155,795
Year: 2028$31,127,670
Year: 2029$16,127,670

 Pro Payroll

Tyler Seguin 9,850,000(1)
Jeff Skinner 9,000,000(1)
Lane Hutson 8,850,000(4)
Josh Doan 6,950,000(4)
Adin Hill 6,250,000(3)
William Karlsson 5,900,000(1)
Casey Mittelstadt 5,750,000(1)
Ryan Lindgren 4,500,000(3)
Collin Graf 4,250,000(3)
Barclay Goodrow 3,641,667(1)
Sam Montembeault 3,150,000(1)
Anthony Beauvillier 2,750,000(1)
Miles Wood 2,500,000(1)
Max Shabanov 1,600,000(1)
Urho Vaakanainen 1,550,000(1)
Colton Dach 1,200,000(2)
Joseph Veleno 1,200,000(1)
Matthew Wood 950,000(1)
Justin Hryckowian 950,000(2)
Zayne Parekh 942,000(2)
Nikolas Matinpalo 885,000(1)
Arttu Hyry 875,000(2)
Brian Halonen 875,000(2)
Pheonix Copley 850,000(1)
Michael Callahan 850,000(1)


 Farm Payroll

Jonathan Toews 327,670(4)
Anton Frondell 98,625(2)
Adam Sykora 88,167(1)
William Villeneuve 87,500(2)
Jacob Quillan 85,000(1)
Arthur Kaliyev 77,500(1)




Minnesota

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$112,020,000
Home Games Remaining37
Avg. Attendance16,512
Avg. Revenue/Game$871,834
Projected Revenue$32,257,858

Expenses

Pro Payroll$90,687,507
Farm Payroll$1,163,084
Prospect Fees$128,933
Coach$500,000
Games Remaining73
Total Game Expenses$1,100,947
Projected Expenses$80,369,110
Projected Balance$63,908,748

Salary Commitment

Year: 2026$95,350,591
Year: 2027$35,463,254
Year: 2028$13,722,417
Year: 2029$8,477,500

 Pro Payroll

Patrik Laine 8,700,000(1)
Jared Spurgeon 7,575,000(1)
Brendan Gallagher 6,500,000(1)
Jonas Brodin 6,000,000(1)
Jordan Binnington 6,000,000(1)
Phillip Danault 5,500,000(1)
J.T. Compher 5,100,000(1)
Marco Rossi 5,000,000(2)
Jesperi Kotkaniemi 4,820,000(1)
Chris Tanev 4,500,000(2)
Boone Jenner 4,200,000(4)
Vincent Desharnais 4,200,000(4)
Mikey Anderson 4,125,000(2)
Pius Suter 4,125,000(1)
Yakov Trenin 3,500,000(2)
Teddy Blueger 2,500,000(2)
Brett Howden 2,250,000(3)
Paul Cotter 2,150,000(1)
Ross Johnston 2,000,000(3)
Liam O'Brien 1,000,000(1)
Zeev Buium 966,670(1)
Gabe Perreault 941,667(2)
Emmitt Finnie 921,670(2)
Clay Stevenson 850,000(1)
Dennis Cholowski 762,500(3)


 Farm Payroll

Riley Stillman 135,000(3)
Brendan Smith 100,000(1)
Brady Martin 97,417(3)
Noah Laba 94,500(1)
Jiri Kulich 88,667(1)
Dylan Garand 87,500(2)
Kyle Capobianco 87,500(2)
Marshall Rifai 85,000(1)
Jiri Patera 77,500(4)
Rafael Harvey-Pinard 77,500(1)
Hayden Hodgson 77,500(1)
Ryan Johnson 77,500(2)
Brendan Brisson 77,500(1)




Nashville

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$40,000,000
Home Games Remaining37
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$35,164,800

Expenses

Pro Payroll$100,018,459
Farm Payroll$786,917
Prospect Fees$126,749
Coach$0,000
Games Remaining73
Total Game Expenses$1,201,573
Projected Expenses$87,714,823
Projected Balance-$12,550,023

Salary Commitment

Year: 2026$100,805,376
Year: 2027$32,128,102
Year: 2028$19,003,102
Year: 2029$6,877,500

 Pro Payroll

Sidney Crosby 8,700,000(1)
Filip Forsberg 8,500,000(1)
Miro Heiskanen 8,450,000(1)
Jordan Kyrou 8,125,000(1)
J.T. Miller 8,000,000(1)
Devon Toews 7,250,000(2)
Tage Thompson 7,142,857(1)
Filip Gustavsson 6,800,000(4)
Colton Parayko 6,500,000(1)
Vladimir Tarasenko 4,750,000(1)
Jake McCabe 4,513,102(3)
Brandon Carlo 4,100,000(1)
Trent Frederic 3,850,000(3)
Alex Nedeljkovic 3,000,000(2)
Cole Smith 3,000,000(3)
William Carrier 2,000,000(2)
Tye Kartye 1,250,000(1)
Louis Crevier 900,000(1)
Maxim Groshev 875,000(2)
Luke Kunin 775,000(1)
Curtis Lazar 775,000(1)
Tanner Laczynski 762,500(3)


 Farm Payroll

Jake Bean 175,000(1)
Matt Murray 100,000(1)
Hunter Brzustewicz 95,000(1)
Josh Mahura 90,750(1)
Maveric Lamoureux 88,667(1)
Kirill Kudryavtsev 82,500(1)
Pavol Regenda 77,500(4)
Joseph LaBate 77,500(1)




St Louis

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$63,250,000
Home Games Remaining36
Avg. Attendance15,686
Avg. Revenue/Game$828,204
Projected Revenue$29,815,344

Expenses

Pro Payroll$79,691,670
Farm Payroll$725,583
Prospect Fees$204,017
Coach$0,000
Games Remaining72
Total Game Expenses$959,777
Projected Expenses$69,103,946
Projected Balance$23,961,398

Salary Commitment

Year: 2026$80,417,253
Year: 2027$23,616,670
Year: 2028$2,500,000
Year: 2029$0,000

 Pro Payroll

Jonathan Huberdeau 10,500,000(1)
Matt Roy 5,750,000(2)
Erik Cernak 5,200,000(1)
Joel Farabee 5,000,000(1)
Dylan DeMelo 4,900,000(2)
Artem Zub 4,600,000(1)
Filip Chytil 4,437,500(1)
Jordan Greenway 4,000,000(1)
Joseph Woll 3,666,670(2)
Andrew Mangiapane 3,600,000(1)
Erik Haula 3,600,000(2)
Alexander Kerfoot 3,500,000(1)
Eeli Tolvanen 3,475,000(1)
Stefan Noesen 2,750,000(1)
Kevin Stenlund 2,750,000(1)
Logan O'Connor 2,500,000(3)
Samuel Ersson 2,200,000(2)
Nick Bjugstad 1,750,000(1)
Albert Johansson 1,250,000(1)
Matt Benning 1,250,000(1)
Philipp Kurashev 1,200,000(1)
Nick DeSimone 1,000,000(2)
Tim Washe 812,500(1)


 Farm Payroll

Abram Wiebe 95,000(1)
Seamus Casey 95,000(1)
Aleksanteri Kaskimaki 94,500(1)
Luke Haymes 93,750(1)
Aydar Suniev 92,333(1)
Rory Kerins 85,000(1)
Ethan Cardwell 85,000(1)
Jacob Gaucher 85,000(1)




Winnipeg

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$43,750,000
Home Games Remaining36
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$34,214,400

Expenses

Pro Payroll$102,862,500
Farm Payroll$1,324,208
Prospect Fees$146,771
Coach$500,000
Games Remaining72
Total Game Expenses$1,248,018
Projected Expenses$89,857,268
Projected Balance-$11,892,868

Salary Commitment

Year: 2026$104,186,708
Year: 2027$66,937,875
Year: 2028$40,983,333
Year: 2029$10,750,000

 Pro Payroll

Leon Draisaitl 14,000,000(3)
Evan Bouchard 10,500,000(3)
Andrei Svechnikov 7,750,000(1)
Sean Couturier 7,750,000(2)
MacKenzie Weegar 6,250,000(1)
Gustav Forsling 5,750,000(2)
Kiefer Sherwood 5,750,000(4)
Jordan Spence 5,000,000(4)
Nikita Zadorov 5,000,000(2)
Drake Batherson 4,975,000(1)
Jason Zucker 4,750,000(1)
Kirill Marchenko 3,850,000(1)
Arseny Gritsyuk 3,250,000(3)
Mikael Backlund 3,250,000(2)
Drew O'Connor 2,500,000(1)
Blake Lizotte 2,250,000(3)
Linus Karlsson 2,250,000(2)
Pyotr Kochetkov 2,000,000(1)
Casey DeSmith 1,000,000(1)
Jonathan Aspirot 887,500(2)
Marc Gatcomb 875,000(2)
CE D'Astous 875,000(1)
Adam Wilsby 850,000(1)
Alex Turcotte 775,000(1)
Nick Blankenburg 775,000(1)


 Farm Payroll

Yanni Gourde 233,333(3)
Yaroslav Askarov 200,000(1)
James Hagens 98,625(2)
Jared Wright 94,250(1)
Luca Pinelli 93,417(2)
Caleb Jones 90,000(1)
Danil Zhilkin 87,833(1)
Dylan Duke 86,750(1)
David Spacek 85,000(1)
Domenick Fensore 85,000(1)
Mike Benning 85,000(1)
Aleksei Kolosov 85,000(1)




Vegas

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$39,750,001
Home Games Remaining37
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$35,164,800

Expenses

Pro Payroll$103,826,608
Farm Payroll$280,208
Prospect Fees$206,949
Coach$0,000
Games Remaining73
Total Game Expenses$1,241,831
Projected Expenses$90,653,629
Projected Balance-$15,738,828

Salary Commitment

Year: 2026$104,106,816
Year: 2027$55,777,649
Year: 2028$44,850,000
Year: 2029$27,000,000

 Pro Payroll

Kirill Kaprizov 17,000,000(4)
Erik Karlsson 11,500,000(1)
Logan Cooley 10,000,000(4)
Brayden Point 9,500,000(1)
Darnell Nurse 9,250,000(1)
Timo Meier 8,800,000(1)
Matthew Knies 7,750,000(3)
Matty Beniers 7,142,857(2)
Egor Chinakhov 6,250,000(3)
Ben Chiarot 3,850,000(3)
Jesper Wallstedt 2,200,000(1)
Daniil Tarasov 2,000,000(1)
Justin Barron 1,575,000(1)
Mattias Janmark 1,450,000(1)
Porter Martone 977,917(2)
Ben Hutton 975,000(1)
Beckett Sennecke 953,750(2)
Igor Chernyshov 945,417(2)
Simon Edvinsson 894,167(1)
Bo Groulx 812,500(2)


 Farm Payroll

Mathieu Joseph 100,000(1)
Cole Hutson 95,208(2)
Ryan Tverberg 85,000(1)




Carolina

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$44,000,000
Home Games Remaining36
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$34,214,400

Expenses

Pro Payroll$103,979,919
Farm Payroll$1,546,195
Prospect Fees$121,108
Coach$500,000
Games Remaining72
Total Game Expenses$1,263,657
Projected Expenses$90,983,333
Projected Balance-$12,768,933

Salary Commitment

Year: 2026$105,526,114
Year: 2027$88,577,461
Year: 2028$76,764,502
Year: 2029$41,489,502

 Pro Payroll

Leo Carlsson 18,000,000(4)
Jack Eichel 13,500,000(4)
Moritz Seider 8,550,000(3)
Linus Ullmark 8,250,000(3)
Jesper Bratt 7,875,000(1)
Elias Lindholm 7,750,000(2)
Brad Marchand 5,250,000(3)
Jackson Blake 5,117,002(4)
Sam Malinski 4,750,000(4)
Cole Sillinger 4,625,000(3)
Michael Kesselring 4,500,000(3)
Dmitri Voronkov 4,175,000(1)
Ryan McDonagh 4,100,000(3)
Ryker Evans 2,050,000(1)
James van Riemsdyk 1,000,000(1)
Ben Kindel 986,250(2)
Dominic James 910,000(1)
Alexander Petrovic 875,000(2)
Vinnie Hinostroza 875,000(2)
Dennis Hildeby 841,667(2)


 Farm Payroll

Juuso Parssinen 125,000(1)
Joel Nystrom 122,500(4)
Ryan Winterton 112,500(2)
Sacha Boisvert 97,792(2)
Jake Livanavage 97,500(1)
Lenni Hameenaho 97,250(2)
Tristan Broz 94,250(1)
Arsenii Sergeev 94,125(1)
Sergei Murashov 93,611(1)
Ryan Ufko 92,500(1)
Avery Hayes 90,500(1)
Tyson Hinds 90,000(2)
Liam Ohgren 88,667(1)
Dylan Coghlan 87,500(2)
Sam Morton 85,000(1)
Kyle MacLean 77,500(1)




Boston

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$36,878,000
Home Games Remaining37
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$35,164,800

Expenses

Pro Payroll$103,650,666
Farm Payroll$1,132,500
Prospect Fees$130,767
Coach$0,000
Games Remaining73
Total Game Expenses$1,248,975
Projected Expenses$91,175,204
Projected Balance-$19,132,404

Salary Commitment

Year: 2026$104,705,666
Year: 2027$49,413,333
Year: 2028$31,633,333
Year: 2029$2,500,000

 Pro Payroll

Igor Shesterkin 11,500,000(3)
Zach Werenski 9,583,333(1)
Adam Fox 9,500,000(1)
Roman Josi 9,059,000(1)
Steven Stamkos 8,000,000(2)
Brock Boeser 7,250,000(3)
Clayton Keller 7,150,000(1)
Travis Sanheim 6,250,000(1)
Spencer Knight 5,833,333(3)
Sean Monahan 5,500,000(2)
Pavel Zacha 4,750,000(1)
Ryan O'Reilly 4,500,000(1)
Gustav Nyquist 3,250,000(1)
Jake Evans 2,850,000(3)
Jeffrey Viel 2,500,000(4)
Eric Robinson 1,700,000(3)
Troy Stecher 1,350,000(2)
Ryan Lomberg 1,300,000(2)
Matvei Michkov 950,000(1)
Colton White 875,000(2)


 Farm Payroll

Jakob Pelletier 232,500(2)
David Jiricek 150,000(2)
Isac Lundestrom 130,000(1)
Noah Juulsen 110,000(2)
Nikita Chibrikov 87,500(2)
Walker Duehr 87,500(2)
Nicolas Deslauriers 87,500(2)
Josh Dunne 85,000(1)
Justin Kirkland 85,000(1)
Samuel Poulin 77,500(0)




Detroit

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$30,800,001
Home Games Remaining36
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$34,214,400

Expenses

Pro Payroll$103,125,000
Farm Payroll$940,834
Prospect Fees$29,225
Coach$500,000
Games Remaining72
Total Game Expenses$1,245,179
Projected Expenses$89,652,908
Projected Balance-$24,638,507

Salary Commitment

Year: 2026$104,065,834
Year: 2027$61,535,000
Year: 2028$52,100,000
Year: 2029$12,000,000

 Pro Payroll

Kyle Connor 12,000,000(4)
Mitch Marner 12,000,000(3)
Mark Stone 9,500,000(1)
Bo Horvat 8,500,000(1)
Sam Bennett 8,000,000(3)
Gabriel Landeskog 7,000,000(3)
Vladislav Gavrikov 7,000,000(3)
Josh Morrissey 6,250,000(1)
Kris Letang 6,100,000(1)
Cam Fowler 6,100,000(3)
Viktor Arvidsson 5,000,000(2)
Dan Vladar 3,350,000(1)
Eetu Luostarinen 3,000,000(1)
Joel Armia 2,500,000(1)
Mark Jankowski 1,850,000(2)
Justus Annunen 1,250,000(2)
Matt Rempe 1,000,000(1)
Max Sasson 1,000,000(2)
Haydn Fleury 950,000(1)
Jeff Petry 775,000(1)


 Farm Payroll

Jacob Bernard-Docker 160,000(2)
Jake Christiansen 97,500(1)
Matt Savoie 88,667(1)
Brendan Gaunce 87,500(2)
Trevor Kuntar 87,500(2)
Jorian Donovan 87,167(1)
Jonny Brodzinski 85,000(1)
Jansen Harkins 85,000(1)
Conor Sheary 85,000(1)
Josiah Slavin 77,500(1)




Florida

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$42,750,000
Home Games Remaining37
Avg. Attendance15,903
Avg. Revenue/Game$839,668
Projected Revenue$31,067,716

Expenses

Pro Payroll$83,761,250
Farm Payroll$721,292
Prospect Fees$44,125
Coach$0,000
Games Remaining73
Total Game Expenses$1,006,270
Projected Expenses$73,457,699
Projected Balance$360,017

Salary Commitment

Year: 2026$84,482,542
Year: 2027$28,784,709
Year: 2028$8,497,417
Year: 2029$0,000

 Pro Payroll

Rasmus Dahlin 11,000,000(2)
Pierre-Luc Dubois 8,500,000(1)
Dylan Samberg 5,750,000(2)
Josh Anderson 5,500,000(1)
Cam York 5,150,000(3)
John Marino 4,400,000(1)
Morgan Frost 4,375,000(1)
Joonas Korpisalo 4,000,000(1)
Nick Leddy 4,000,000(1)
Robby Fabbri 4,000,000(1)
Carson Soucy 3,250,000(1)
Ridly Greig 3,250,000(3)
Adam Henrique 3,000,000(1)
Nicolas Roy 3,000,000(1)
Mason Appleton 2,900,000(1)
Alex Newhook 2,900,000(1)
Jonas Johansson 1,250,000(1)
Fedor Svechkov 1,150,000(2)
Ian Moore 1,150,000(2)
Mike Brandsegg-Nygard 953,750(2)
Ilya Protas 932,500(1)
Braeden Bowman 912,500(1)
Zemgus Girgensons 850,000(1)
Yan Kuznetsov 812,500(1)
Jack St. Ivany 775,000(1)


 Farm Payroll

Braeden Cootes 97,417(3)
Dmitri Simashev 97,250(2)
Konsta Helenius 95,375(2)
Charles Legault 91,583(1)
David Reinbacher 90,917(2)
William Stromgren 85,000(1)
Justin Robidas 82,500(1)
Parker Ford 81,250(1)




Montreal

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$53,750,001
Home Games Remaining37
Avg. Attendance17,760
Avg. Revenue/Game$937,728
Projected Revenue$34,695,936

Expenses

Pro Payroll$94,642,499
Farm Payroll$1,960,418
Prospect Fees$263,443
Coach$500,000
Games Remaining73
Total Game Expenses$1,159,123
Projected Expenses$84,616,003
Projected Balance$3,829,934

Salary Commitment

Year: 2026$96,602,917
Year: 2027$82,204,250
Year: 2028$77,050,000
Year: 2029$40,600,000

 Pro Payroll

Connor Bedard 15,000,000(4)
Owen Power 8,350,000(3)
Neal Pionk 7,000,000(3)
Aaron Ekblad 6,100,000(3)
Charlie Coyle 6,000,000(6)
Mike Matheson 6,000,000(4)
Bobby McMann 5,750,000(4)
Anders Lee 5,400,000(3)
Cody Ceci 4,500,000(3)
Connor Murphy 4,100,000(4)
Ryan Poehling 3,750,000(4)
Kirby Dach 3,600,000(1)
Jaden Schwartz 3,250,000(3)
Nick Seeler 2,700,000(2)
Michael Amadio 2,600,000(1)
Adam Gaudette 2,000,000(1)
Jeff Malott 1,850,000(3)
Ryan Reaves 1,350,000(1)
Daniil But 972,500(2)
Jacob Fowler 945,833(2)
Joakim Kemell 886,666(1)
Akira Schmid 875,000(1)
Lars Eller 850,000(1)
Michael DiPietro 812,500(1)


 Farm Payroll

Olli Maatta 350,000(2)
Ilya Lyubushkin 325,000(1)
Arvid Soderblom 275,000(1)
Joel Hanley 175,000(1)
Tanner Pearson 100,000(1)
Calvin Pickard 100,000(1)
Isaac Howard 97,250(2)
Florian Xhekaj 94,167(1)
Thomas Milic 91,667(1)
Adam Engstrom 89,667(1)
Samuel Honzek 88,667(2)
Shane Wright 88,667(1)
Owen Beck 85,333(1)




Ottawa

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$34,499,999
Home Games Remaining37
Avg. Attendance17,733
Avg. Revenue/Game$936,333
Projected Revenue$34,644,321

Expenses

Pro Payroll$85,494,100
Farm Payroll$657,500
Prospect Fees$52,275
Coach$0,000
Games Remaining73
Total Game Expenses$1,026,237
Projected Expenses$74,915,272
Projected Balance-$5,770,952

Salary Commitment

Year: 2026$86,151,600
Year: 2027$54,939,100
Year: 2028$41,004,100
Year: 2029$8,629,100

 Pro Payroll

Mikko Rantanen 12,000,000(3)
Ivan Provorov 8,500,000(3)
Shane Pinto 7,500,000(4)
Dylan Cozens 7,100,000(1)
Jake DeBrusk 5,500,000(2)
Darcy Kuemper 5,250,000(1)
Barrett Hayton 4,775,000(1)
Jake Middleton 4,350,000(3)
Dante Fabbro 4,125,000(3)
Nate Schmidt 3,500,000(2)
Tanner Jeannot 3,400,000(3)
Charlie Lindgren 3,000,000(2)
Nick Perbix 2,750,000(1)
Garnet Hathaway 2,400,000(1)
Anton Forsberg 2,250,000(1)
Calle Jarnkrok 2,100,000(1)
Justin Danforth 1,800,000(1)
Roby Jarventie 894,100(4)
Jack Ahcan 875,000(2)
Zack MacEwen 875,000(2)
Mitchell Chaffee 850,000(1)
Philippe Myers 850,000(1)
Oskar Sundqvist 850,000(1)


 Farm Payroll

Zack Ostapchuk 235,000(4)
Spencer Stastney 152,500(1)
Stephen Halliday 107,500(2)
Dennis Gilbert 85,000(1)
Tyson Kozak 77,500(2)




Tampa Bay

Arena
Capacity18,000
Ticket Price$22.00


Income

Current Funds$13,999,998
Home Games Remaining37
Avg. Attendance18,000
Avg. Revenue/Game$950,400
Projected Revenue$35,164,800

Expenses

Pro Payroll$102,495,000
Farm Payroll$575,000
Prospect Fees$187,342
Coach$0,000
Games Remaining73
Total Game Expenses$1,229,254
Projected Expenses$89,735,547
Projected Balance-$40,570,749

Salary Commitment

Year: 2026$103,070,000
Year: 2027$64,822,500
Year: 2028$30,375,000
Year: 2029$16,625,000

 Pro Payroll

William Nylander 11,500,000(2)
Adrian Kempe 10,625,000(4)
Charlie McAvoy 9,500,000(1)
Dougie Hamilton 9,000,000(1)
Travis Konecny 8,750,000(3)
John Carlson 8,500,000(2)
Brock Nelson 7,500,000(2)
Martin Fehervary 6,000,000(4)
Philipp Grubauer 5,900,000(1)
Joey Daccord 5,000,000(3)
Blake Coleman 4,900,000(1)
Rasmus Sandin 4,600,000(2)
Arturs Silovs 2,800,000(1)
Hendrix Lapierre 1,300,000(2)
David Tomasek 1,200,000(1)
Evgenii Dadonov 1,000,000(1)
Adam Edstrom 975,000(1)
Sandis Vilmanis 930,000(1)
Patrick Giles 875,000(2)
Elias Salomonsson 865,000(1)
Nicolas Aube-Kubel 775,000(1)


 Farm Payroll

Adam Ginning 87,500(2)
Simon Lundmark 85,000(1)
Alec Regula 85,000(1)
Henry Thrun 85,000(2)
Ozzy Wiesblatt 77,500(1)
Adam Erne 77,500(1)
John Hayden 77,500(1)