Financial Report

(As of Tuesday, Apr 2 2024)

Boston

ArenaTD Banknorth Garden
Capacity20,000
Ticket Price$32.00


Income

Current Funds$15,117,966
Home Games Remaining0
Avg. Attendance15,474
Avg. Revenue/Game$1,188,432
Projected Revenue$0,000

Expenses

Pro Payroll$39,796,380
Farm Payroll$415,700
Prospect Fees$288,545
Coach$50,001
Games Remaining0
Total Game Expenses$494,520
Projected Expenses$0,000
Projected Balance$15,117,966

Salary Commitment

Year: 2023$40,212,080
Year: 2024$18,451,080
Year: 2025$8,171,600
Year: 2026$810,600

Pro Payroll

Erik Karlsson 5,280,000(1)
Filip Forsberg 3,727,920(1)
Morgan Rielly 3,549,280(1)
Bo Horvat 3,297,280(2)
Kevin Fiala 3,242,400(3)
Ryan McDonagh 2,600,000(1)
Colton Parayko 2,600,000(1)
Brayden Schenn 2,288,000(2)
Drake Batherson 2,100,000(2)
Brenden Dillon 1,980,000(3)
Jordan Kyrou 1,456,000(2)
Logan Thompson 1,404,000(1)
Dmitry Kulikov 1,056,000(3)
Andrei Kuzmenko 1,000,000(3)
Adam Lowry 1,000,000(1)
Nick Schmaltz 739,500(1)
Victor Olofsson 644,000(2)
Daniel Sprong 432,000(1)
Saku Maenalanen 350,000(4)
Devon Levi 350,000(4)
Tommy Novak 350,000(1)
Rafael Harvey-Pinard 350,000(2)


Farm Payroll

Urho Vaakanainen 42,000(3)
Jansen Harkins 40,600(4)
Mike Hardman 40,600(3)
Austin Strand 40,500(1)
Laurent Dauphin 39,200(2)
Jackson Cates 37,800(1)
Mason Shaw 35,000(2)
Otto Koivula 35,000(2)
Roland McKeown 35,000(4)
Lukas Sedlak 35,000(4)
Josh Dunne 35,000(2)




Toronto

ArenaAir Canada Centre
Capacity20,000
Ticket Price$34.00


Income

Current Funds$70,788,320
Home Games Remaining0
Avg. Attendance18,687
Avg. Revenue/Game$1,422,295
Projected Revenue$0,000

Expenses

Pro Payroll$41,593,080
Farm Payroll$504,800
Prospect Fees$43,640
Coach$50,002
Games Remaining0
Total Game Expenses$514,531
Projected Expenses$0,000
Projected Balance$70,788,320

Salary Commitment

Year: 2023$42,097,880
Year: 2024$22,477,240
Year: 2025$15,695,640
Year: 2026$1,887,200

Pro Payroll

Sidney Crosby 8,000,000(3)
William Nylander 3,863,440(3)
Juuse Saros 3,589,600(2)
Seth Jones 3,557,120(1)
Matt Duchene 3,400,000(1)
Jake Guentzel 3,219,000(1)
Dmitry Orlov 3,128,000(1)
Elias Pettersson 2,240,000(2)
Jacob Trouba 1,843,520(1)
Jaccob Slavin 1,672,000(4)
Yanni Gourde 1,320,000(3)
Brandon Tanev 1,152,000(1)
Chris Tanev 1,000,000(1)
Kevin Lankinen 812,000(2)
Carson Soucy 714,000(1)
Ryan Hartman 522,000(1)
Jordan Martinook 510,400(3)
Ryan McLeod 350,000(1)
Eetu Luostarinen 350,000(1)
Owen Tippett 350,000(1)


Farm Payroll

Rasmus Sandin 110,200(4)
Kirill Marchenko 40,000(3)
Jordan Oesterle 39,600(3)
Joseph Woll 35,000(2)
Matt Coronato 35,000(4)
Sampo Ranta 35,000(2)
Samuel Fagemo 35,000(2)
Samuel Walker 35,000(3)
Kevin Gravel 35,000(1)
Tristen Robins 35,000(4)
Nicholas Robertson 35,000(2)
Danil Gushchin 35,000(4)




Ottawa

ArenaScotiabank Place
Capacity20,000
Ticket Price$30.00


Income

Current Funds$18,536,539
Home Games Remaining0
Avg. Attendance15,636
Avg. Revenue/Game$1,125,829
Projected Revenue$0,000

Expenses

Pro Payroll$30,731,760
Farm Payroll$853,478
Prospect Fees$76,132
Coach$50,002
Games Remaining0
Total Game Expenses$386,724
Projected Expenses$0,000
Projected Balance$18,536,539

Salary Commitment

Year: 2023$31,585,238
Year: 2024$23,948,210
Year: 2025$7,432,384
Year: 2026$0,000

Pro Payroll

Mark Scheifele 3,934,784(3)
Frederik Andersen 3,264,000(2)
Bryan Rust 2,880,000(1)
Ville Husso 2,464,000(2)
Brandon Saad 1,824,000(1)
Vladislav Gavrikov 1,708,000(2)
Ryan Graves 1,568,000(2)
Joel Edmundson 1,440,000(2)
Jean-Gabriel Pageau 1,320,000(3)
Nick Leddy 1,104,000(2)
Michael Bunting 1,036,000(2)
Andrew Peeke 999,000(2)
Oliver Bjorkstrand 963,648(2)
Alex Wennberg 917,840(1)
Marco Scandella 880,000(1)
Trevor Moore 868,000(2)
Nikita Zaitsev 814,000(3)
Lucas Raymond 800,000(2)
Andrew Copp 686,488(1)
Morgan Frost 644,000(3)
Andrew Cogliano 616,000(3)


Farm Payroll

Kyle Burroughs 96,000(2)
Anthony Stolarz 89,600(1)
Jan Rutta 80,000(1)
Curtis Lazar 74,278(2)
Luke Kunin 64,400(1)
Nick Seeler 61,600(3)
Tyson Jost 60,900(2)
Riley Stillman 59,800(1)
Denis Malgin 43,500(1)
Emil Bemstrom 42,000(3)
Ryan Carpenter 41,400(1)
Nils Aman 35,000(1)
Kale Clague 35,000(1)
Thomas Bordeleau 35,000(2)
Quinton Byfield 35,000(2)




Montreal

ArenaCentre Bell
Capacity20,000
Ticket Price$25.00


Income

Current Funds$37,779,287
Home Games Remaining0
Avg. Attendance14,695
Avg. Revenue/Game$881,744
Projected Revenue$0,000

Expenses

Pro Payroll$21,316,700
Farm Payroll$679,800
Prospect Fees$176,287
Coach$50,005
Games Remaining0
Total Game Expenses$271,010
Projected Expenses$0,000
Projected Balance$37,779,287

Salary Commitment

Year: 2023$21,996,500
Year: 2024$11,785,400
Year: 2025$6,512,800
Year: 2026$175,000

Pro Payroll

Max Pacioretty 4,080,000(1)
Nick Suzuki 2,352,000(3)
Cal Petersen 1,456,000(1)
Sean Monahan 1,321,600(1)
Jonathan Drouin 1,048,880(2)
Kaiden Guhle 1,000,000(3)
Sean Durzi 1,000,000(2)
Christian Dvorak 783,000(1)
Caleb Jones 715,500(1)
Dylan Coghlan 672,000(2)
Nick Blankenburg 621,000(2)
Eeli Tolvanen 609,000(3)
Filip Chytil 539,400(3)
Alex Nedeljkovic 520,800(3)
Kevin Labanc 513,520(2)
Max Comtois 464,000(3)
Cole Sillinger 400,000(2)
Filip Zadina 392,000(3)
Ben Meyers 378,000(2)
Dylan Cozens 350,000(1)
Pierre-Olivier Joseph 350,000(1)
Elvis Merzlikins 350,000(3)
Alexis Lafreniere 350,000(1)
Klim Kostin 350,000(1)
Calen Addison 350,000(2)
Cole Caufield 350,000(1)


Farm Payroll

Jeremy Davies 40,600(3)
Jordan Spence 40,000(2)
Matt Kiersted 39,200(2)
Jake Christiansen 35,000(2)
Marco Rossi 35,000(2)
Alex Belzile 35,000(3)
Jakob Pelletier 35,000(3)
Owen Beck 35,000(4)
Sean Farrell 35,000(4)
Matthew Knies 35,000(4)
Trey Fix-Wolansky 35,000(2)
Yaroslav Askarov 35,000(4)
Alex Steeves 35,000(2)
Lawrence Pilut 35,000(1)
Grigori Denisenko 35,000(1)
Brandt Clarke 35,000(4)
Cayden Primeau 35,000(1)
Cole Bardreau 35,000(2)
Connor Mackey 35,000(2)




Buffalo

ArenaHSBC Arena
Capacity20,000
Ticket Price$38.00


Income

Current Funds$146,168,870
Home Games Remaining0
Avg. Attendance19,842
Avg. Revenue/Game$1,646,576
Projected Revenue$0,000

Expenses

Pro Payroll$41,468,440
Farm Payroll$819,800
Prospect Fees$205,973
Coach$50,001
Games Remaining0
Total Game Expenses$518,832
Projected Expenses$0,000
Projected Balance$146,168,870

Salary Commitment

Year: 2023$42,288,240
Year: 2024$27,539,440
Year: 2025$16,123,200
Year: 2026$2,885,000

Pro Payroll

Linus Ullmark 8,000,000(1)
Mikko Rantanen 5,891,200(3)
Jack Eichel 5,390,000(3)
Cale Makar 4,860,000(2)
Alex Ovechkin 4,000,000(1)
Johnny Gaudreau 2,640,000(4)
Tyler Toffoli 1,672,000(3)
Pierre-Luc Dubois 1,450,000(2)
Robert Hagg 1,312,640(2)
Erik Gustafsson 1,104,000(2)
Jesper Bratt 899,000(2)
Justin Schultz 814,000(1)
Kurtis MacDermid 644,000(1)
Dylan Strome 520,800(1)
Jaycob Megna 520,800(2)
Jason Robertson 350,000(1)
Ben Harpur 350,000(2)
Jack Johnson 350,000(2)
Pavel Francouz 350,000(1)
Martin Fehervary 350,000(2)


Farm Payroll

Trent Frederic 44,800(2)
Samuel Bolduc 40,000(3)
Oliver Wahlstrom 35,000(1)
Matthew Kessel 35,000(4)
Charles Hudon 35,000(4)
Darren Raddysh 35,000(3)
Alex Turcotte 35,000(3)
Justin Kirkland 35,000(4)
Jakub Lauko 35,000(3)
Paul Cotter 35,000(2)
Michael Kesselring 35,000(4)
Cole Guttman 35,000(3)
Justus Annunen 35,000(3)
Arnaud Durandeau 35,000(3)
Dan Vladar 35,000(2)
Adam Ginning 35,000(4)
Matej Blumel 35,000(4)
Pavel Dorofeyev 35,000(3)
Jonas Rondbjerg 35,000(2)
Fabian Zetterlund 35,000(2)
Sam Poulin 35,000(4)
Zac Jones 35,000(1)
Boris Katchouk 35,000(2)




TampaBay

ArenaSt. Pete Times Forum
Capacity20,000
Ticket Price$32.00


Income

Current Funds$22,636,613
Home Games Remaining0
Avg. Attendance11,524
Avg. Revenue/Game$884,993
Projected Revenue$0,000

Expenses

Pro Payroll$22,307,720
Farm Payroll$35,000
Prospect Fees$180,778
Coach$50,002
Games Remaining0
Total Game Expenses$275,287
Projected Expenses$0,000
Projected Balance$22,636,613

Salary Commitment

Year: 2023$22,914,720
Year: 2024$15,837,920
Year: 2025$13,333,920
Year: 2026$2,589,000

Pro Payroll

Jonathan Quick 3,509,000(3)
Robert Thomas 2,407,000(3)
Noah Dobson 2,204,000(4)
Matt Murray 1,808,800(1)
Marc Staal 1,200,000(1)
Justin Braun 1,152,000(1)
Justin Holl 1,152,000(1)
Brendan Gallagher 1,104,000(2)
Henri Jokiharju 1,102,000(3)
Jake Allen 880,000(3)
Conor Garland 783,000(3)
Zach Aston-Reese 714,000(1)
Alexandre Carrier 633,920(3)
Austin Watson 616,000(3)
PE Bellemare 580,000(0)
Logan O'Connor 464,000(3)
Brett Leason 350,000(2)
Austin Czarnik 350,000(1)
Riley Tufte 350,000(2)
Fredrik Olofsson 350,000(3)
Patric Hornqvist 350,000(1)
Kent Johnson 350,000(2)
Cole Koepke 350,000(4)
Lucas Carlsson 350,000(1)
Steven Lorentz 350,000(2)


Farm Payroll

David Jiricek 35,000(4)




Florida

ArenaBankAtlantic Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$36,162,008
Home Games Remaining0
Avg. Attendance18,014
Avg. Revenue/Game$1,491,060
Projected Revenue$0,000

Expenses

Pro Payroll$41,945,670
Farm Payroll$162,280
Prospect Fees$111,202
Coach$50,005
Games Remaining0
Total Game Expenses$515,478
Projected Expenses$0,000
Projected Balance$36,162,008

Salary Commitment

Year: 2023$42,107,950
Year: 2024$24,780,830
Year: 2025$16,991,360
Year: 2026$1,320,000

Pro Payroll

Andrei Vasilevskiy 6,675,200(1)
Aleksander Barkov 6,019,240(2)
Brayden Point 4,768,960(3)
Drew Doughty 4,474,400(3)
Elias Lindholm 2,651,040(1)
Ben Chiarot 2,392,000(3)
Mark Stone 2,288,000(3)
Mark Giordano 2,250,000(1)
Hampus Lindholm 1,895,600(1)
Jonathan Huberdeau 1,748,000(3)
Cam Fowler 1,380,000(1)
David Krejci 1,320,000(4)
Cal Clutterbuck 1,152,000(2)
Jason Dickinson 533,230(2)
Tim Stutzle 500,000(1)
Tage Thompson 448,000(1)
Jarred Tinordi 400,000(1)
Kyle Clifford 350,000(1)
Anton Forsberg 350,000(1)
Nic Petan 350,000(1)


Farm Payroll

Dysin Mayo 50,000(2)
Jayson Megna 42,280(1)
Chris Wagner 35,000(1)
Justin Richards 35,000(2)




NewJersey

ArenaPrudential Center
Capacity20,000
Ticket Price$29.00


Income

Current Funds$18,057,594
Home Games Remaining0
Avg. Attendance12,658
Avg. Revenue/Game$880,947
Projected Revenue$0,000

Expenses

Pro Payroll$20,727,928
Farm Payroll$70,000
Prospect Fees$186,007
Coach$50,001
Games Remaining0
Total Game Expenses$256,511
Projected Expenses$0,000
Projected Balance$18,057,594

Salary Commitment

Year: 2023$20,797,928
Year: 2024$14,437,600
Year: 2025$5,516,800
Year: 2026$1,106,000

Pro Payroll

John Carlson 4,080,000(2)
Mikael Granlund 2,496,000(1)
Erik Gudbranson 1,672,000(3)
Nick Holden 1,320,000(2)
Ilya Lyubushkin 1,160,000(1)
Garnet Hathaway 814,000(3)
Timothy Liljegren 756,000(3)
Oskar Sundqvist 752,840(1)
Radim Simek 704,000(1)
Craig Smith 700,000(1)
Matt Martin 644,000(2)
Dennis Cholowski 532,000(2)
Brock McGinn 512,488(1)
Michael Pezzetta 432,000(2)
Miles Wood 422,800(2)
Anders Bjork 422,800(3)
Rasmus Asplund 406,000(4)
Libor Hajek 405,000(2)
Collin Delia 396,000(3)
Kevin Mandolese 350,000(4)
Fredrik Karlstrom 350,000(3)
Austin Wagner 350,000(4)
Dylan Ferguson 350,000(2)
Tanner Laczynski 350,000(2)
Jesse Puljujarvi 350,000(2)


Farm Payroll

Jacob Peterson 35,000(2)
Tobias Bjornfot 35,000(1)




Rangers

ArenaMadison Square Garden
Capacity20,000
Ticket Price$36.00


Income

Current Funds$66,499,415
Home Games Remaining0
Avg. Attendance18,493
Avg. Revenue/Game$1,597,830
Projected Revenue$0,000

Expenses

Pro Payroll$38,931,086
Farm Payroll$431,208
Prospect Fees$114,300
Coach$50,001
Games Remaining0
Total Game Expenses$482,032
Projected Expenses$0,000
Projected Balance$66,499,415

Salary Commitment

Year: 2023$39,362,294
Year: 2024$27,693,886
Year: 2025$20,378,420
Year: 2026$10,711,200

Pro Payroll

Victor Hedman 5,280,000(4)
Mika Zibanejad 5,280,000(4)
Patrice Bergeron 4,250,000(1)
Ilya Sorokin 3,556,000(2)
Kyle Connor 3,429,440(3)
Brady Tkachuk 3,045,000(3)
Evgeni Malkin 2,760,000(1)
Devon Toews 2,296,000(1)
Matthew Tkachuk 2,262,000(1)
Kevin Shattenkirk 1,672,000(2)
Nick Paul 957,466(2)
Will Borgen 883,680(3)
Martin Necas 739,500(3)
Jake Evans 420,000(3)
Gustav Forsling 350,000(2)
Calle Rosen 350,000(3)
Luke Evangelista 350,000(3)
Arthur Kaliyev 350,000(2)
Vasily Podkolzin 350,000(2)
Alex Lyon 350,000(3)


Farm Payroll

Matt Boldy 80,000(2)
Chris Tierney 65,408(1)
Samuel Ersson 60,000(3)
Colton White 40,600(4)
Henrik Borgstrom 40,600(4)
Nathan Beaulieu 39,600(3)
Aleksi Heponiemi 35,000(1)
Wyatt Kaiser 35,000(4)
Vincent Iorio 35,000(4)




Islanders

ArenaNassau Coliseum
Capacity20,000
Ticket Price$28.00


Income

Current Funds$31,692,175
Home Games Remaining0
Avg. Attendance18,569
Avg. Revenue/Game$1,243,900
Projected Revenue$0,000

Expenses

Pro Payroll$29,310,000
Farm Payroll$368,400
Prospect Fees$102,560
Coach$50,005
Games Remaining0
Total Game Expenses$363,792
Projected Expenses$0,000
Projected Balance$31,692,175

Salary Commitment

Year: 2023$29,678,400
Year: 2024$14,447,400
Year: 2025$8,773,560
Year: 2026$4,323,000

Pro Payroll

Alex Pietrangelo 6,500,000(1)
Vincent Trocheck 3,800,000(1)
Jack Hughes 3,306,000(4)
Mattias Ekholm 2,496,000(2)
Brayden McNabb 2,070,000(3)
Ryan Pulock 1,900,000(1)
Anthony Duclair 931,840(2)
James Reimer 888,000(2)
Mathieu Joseph 769,500(1)
Lawson Crouse 739,500(1)
Cody Glass 714,000(3)
Nick Perbix 700,000(1)
Vladislav Namestnikov 672,000(1)
Yakov Trenin 667,000(4)
Niko Mikkola 644,000(3)
Michael Amadio 536,480(3)
Juuso Valimaki 448,000(2)
Casey Mittelstadt 420,000(2)
Oskar Lindblom 407,680(3)
Tyson Foerster 350,000(4)
Alex Stalock 350,000(2)


Farm Payroll

Ben Hutton 80,000(1)
Joey Daccord 39,200(3)
Hayden Hodgson 39,200(3)
Mike Reilly 35,000(2)
Bobby McMann 35,000(2)
Jack Studnicka 35,000(1)
Joel Teasdale 35,000(1)
Patrick Brown 35,000(2)
Daniil Tarasov 35,000(2)




Philly

ArenaWachovia Center
Capacity20,000
Ticket Price$24.00


Income

Current Funds$116,561,410
Home Games Remaining0
Avg. Attendance12,786
Avg. Revenue/Game$751,219
Projected Revenue$0,000

Expenses

Pro Payroll$21,051,249
Farm Payroll$319,200
Prospect Fees$109,740
Coach$50,001
Games Remaining0
Total Game Expenses$262,563
Projected Expenses$0,000
Projected Balance$116,561,410

Salary Commitment

Year: 2023$21,370,449
Year: 2024$18,639,449
Year: 2025$8,417,000
Year: 2026$1,340,000

Pro Payroll

Blake Wheeler 5,531,089(2)
Jack Campbell 3,740,000(3)
Jakub Voracek 2,070,000(2)
Tanner Pearson 1,320,000(3)
Jordan Greenway 999,000(1)
Michael Rasmussen 638,000(3)
Nils Hoglander 600,000(1)
Brett Howden 588,000(2)
Brayden Pachal 520,800(3)
Jakub Zboril 464,000(4)
Daniil Miromanov 435,000(4)
Carl Grundstrom 432,000(1)
Anton Blidh 423,360(2)
Guillaume Brisebois 406,000(4)
Michael Carcone 392,000(3)
Joe Snively 392,000(3)
Joe Veleno 350,000(2)
Nikolai Knyzhov 350,000(2)
MacKenzie Entwistle 350,000(2)
Parker Wotherspoon 350,000(1)
Felix Sandstrom 350,000(1)
Jacob Moverare 350,000(2)


Farm Payroll

Marc McLaughlin 39,200(3)
Oskar Olausson 35,000(4)
Victor Soderstrom 35,000(2)
Oskar Steen 35,000(2)
Egor Afanasyev 35,000(3)
Nick Abruzzese 35,000(2)
Mads Sogaard 35,000(2)
Kaedan Korczak 35,000(2)
Dmitri Samorukov 35,000(2)




Pittsburgh

ArenaMellon Arena
Capacity20,000
Ticket Price$34.00


Income

Current Funds$15,837,625
Home Games Remaining0
Avg. Attendance11,668
Avg. Revenue/Game$952,112
Projected Revenue$0,000

Expenses

Pro Payroll$21,704,580
Farm Payroll$210,000
Prospect Fees$149,760
Coach$50,001
Games Remaining0
Total Game Expenses$269,687
Projected Expenses$0,000
Projected Balance$15,837,625

Salary Commitment

Year: 2023$21,914,580
Year: 2024$17,139,300
Year: 2025$12,984,300
Year: 2026$70,000

Pro Payroll

Aaron Ekblad 5,733,300(3)
Evander Kane 4,708,000(3)
Matt Dumba 1,860,880(1)
Olli Maatta 1,209,600(1)
Anton Lundell 900,000(2)
Braden Schneider 700,000(2)
Jesperi Kotkaniemi 696,000(3)
Zach Sanford 520,800(1)
Tyler Tucker 500,000(3)
Sam Montembeault 500,000(3)
Mark Jankowski 420,000(1)
Michael Hutchinson 414,000(1)
Radim Zohorna 392,000(3)
Lukas Reichel 350,000(2)
John Leonard 350,000(1)
Alex Newhook 350,000(2)
Jonatan Berggren 350,000(3)
Yegor Chinakhov 350,000(2)
Hudson Fasching 350,000(2)
Peyton Krebs 350,000(2)
Gavin Bayreuther 350,000(2)
Markus Niemelainen 350,000(2)


Farm Payroll

Leevi Merilainen 35,000(4)
Vitali Kravtsov 35,000(3)
Simon Edvinsson 35,000(4)
Tyler Benson 35,000(2)
Joona Koppanen 35,000(2)
Egor Zamula 35,000(2)




Washington

ArenaVerizon Center
Capacity20,000
Ticket Price$20.00


Income

Current Funds$46,790,503
Home Games Remaining0
Avg. Attendance18,248
Avg. Revenue/Game$875,964
Projected Revenue$0,000

Expenses

Pro Payroll$18,032,060
Farm Payroll$710,428
Prospect Fees$285,862
Coach$50,002
Games Remaining0
Total Game Expenses$232,663
Projected Expenses$0,000
Projected Balance$46,790,503

Salary Commitment

Year: 2023$18,742,488
Year: 2024$14,126,260
Year: 2025$10,455,000
Year: 2026$2,957,000

Pro Payroll

Taylor Hall 3,712,000(3)
Miro Heiskanen 2,552,000(3)
Max Domi 1,361,260(2)
Dylan DeMelo 1,056,000(4)
Michael Stone 1,000,000(1)
Nico Hischier 870,000(2)
Ryan Strome 814,000(4)
Zemgus Girgensons 814,000(3)
Tim Berni 700,000(1)
Kaapo Kakko 667,000(4)
Paul Stastny 580,000(1)
Josh Mahura 520,800(2)
Cal Foote 500,000(1)
Blake Lizotte 435,000(1)
Juraj Slafkovsky 350,000(3)
Brandon Duhaime 350,000(1)
Alexander Nylander 350,000(4)
Dylan Samberg 350,000(2)
Jack Quinn 350,000(2)
Anton Khudobin 350,000(1)
Matt Murray2 350,000(1)


Farm Payroll

Alex Galchenyuk 131,428(1)
Matt Luff 40,600(1)
Ronnie Attard 40,000(2)
Ross Johnston 39,200(1)
Reese Johnson 39,200(2)
Philip Broberg 35,000(2)
Joseph Cramarossa 35,000(2)
A.J. Greer 35,000(2)
Dylan Guenther 35,000(3)
Connor McMichael 35,000(2)
Jack Rathbone 35,000(1)
William Cuylle 35,000(4)
Gabriel Fortier 35,000(3)
Brock Faber 35,000(4)
Cole McWard 35,000(1)
Damien Giroux 35,000(1)
Jett Alexander 35,000(1)




Arizona

ArenaJobing.com Arena
Capacity20,000
Ticket Price$22.00


Income

Current Funds$25,373,167
Home Games Remaining0
Avg. Attendance18,502
Avg. Revenue/Game$976,912
Projected Revenue$0,000

Expenses

Pro Payroll$21,046,344
Farm Payroll$75,600
Prospect Fees$156,730
Coach$50,002
Games Remaining0
Total Game Expenses$260,106
Projected Expenses$0,000
Projected Balance$25,373,167

Salary Commitment

Year: 2023$21,121,944
Year: 2024$9,297,344
Year: 2025$3,034,720
Year: 2026$350,000

Pro Payroll

Oliver Ekman-Larsson 4,670,624(2)
Darcy Kuemper 3,400,000(1)
Cam Talbot 2,992,000(1)
John Marino 1,064,000(1)
Jeff Carter 1,000,000(1)
Haydn Fleury 796,320(3)
Sam Gagner 768,000(1)
Zach Whitecloud 714,000(3)
Dennis Gilbert 600,000(3)
Josh Bailey 580,000(1)
Jujhar Khaira 580,000(1)
Mason Appleton 539,400(3)
Seth Jarvis 500,000(2)
Sam Steel 392,000(2)
Kevin Bahl 350,000(1)
Milan Lucic 350,000(1)
Aliaksei Protas 350,000(2)
Matt Nieto 350,000(4)
Connor Dewar 350,000(2)
Tucker Poolman 350,000(1)
Brett Ritchie 350,000(1)


Farm Payroll

Sheldon Dries 40,600(1)
Adam Raska 35,000(3)




SanJose

ArenaHP Pavilion
Capacity20,000
Ticket Price$25.00


Income

Current Funds$47,613,221
Home Games Remaining0
Avg. Attendance16,525
Avg. Revenue/Game$991,446
Projected Revenue$0,000

Expenses

Pro Payroll$29,490,280
Farm Payroll$288,400
Prospect Fees$111,400
Coach$50,005
Games Remaining0
Total Game Expenses$365,123
Projected Expenses$0,000
Projected Balance$47,613,221

Salary Commitment

Year: 2023$29,778,680
Year: 2024$21,064,480
Year: 2025$18,828,680
Year: 2026$1,425,000

Pro Payroll

Mats Zuccarello 4,492,680(3)
Quinn Hughes 3,192,000(3)
Jake McCabe 2,392,000(3)
Craig Anderson 1,900,000(1)
Jaroslav Halak 1,900,000(1)
Erik Haula 1,748,000(3)
Cody Ceci 1,380,000(3)
Connor Murphy 1,380,000(3)
Alexander Edler 1,320,000(4)
Nick Foligno 1,200,000(1)
Calvin de Haan 1,104,000(3)
Trevor Lewis 1,000,000(1)
Derick Brassard 925,000(1)
Gabriel Vilardi 756,000(3)
J.T. Compher 633,920(2)
Warren Foegele 609,000(3)
Kiefer Sherwood 407,680(2)
Philip Tomasino 350,000(2)
Petr Mrazek 350,000(1)
Taylor Raddysh 350,000(2)
Derrick Pouliot 350,000(3)
Bowen Byram 350,000(1)
Wade Allison 350,000(1)
Morgan Geekie 350,000(1)
Travis Boyd 350,000(2)
Tomas Nosek 350,000(1)


Farm Payroll

Dakota Mermis 39,200(1)
Logan Brown 39,200(2)
Andrew Agozzino 35,000(2)
Connor Carrick 35,000(2)
Jack Drury 35,000(2)
Marco Kasper 35,000(4)
Luke Hughes 35,000(4)
Jackson LaCombe 35,000(4)




Vancouver

ArenaRogers Arena
Capacity20,000
Ticket Price$29.00


Income

Current Funds$13,176,580
Home Games Remaining0
Avg. Attendance12,390
Avg. Revenue/Game$871,015
Projected Revenue$0,000

Expenses

Pro Payroll$21,328,000
Farm Payroll$516,994
Prospect Fees$277,847
Coach$50,001
Games Remaining0
Total Game Expenses$270,401
Projected Expenses$0,000
Projected Balance$13,176,580

Salary Commitment

Year: 2023$22,743,994
Year: 2024$13,175,584
Year: 2025$9,611,200
Year: 2026$7,793,000

Pro Payroll

Jonathan Toews 6,228,000(1)
Jacob Markstrom 1,672,000(4)
Travis Hamonic 1,672,000(4)
Adam Boqvist 1,450,000(4)
Barrett Hayton 899,000(4)
Patrik Nemeth 880,000(4)
Matt Irwin 814,000(3)
Robert Bortuzzo 814,000(4)
Marcus Johansson 814,000(3)
Tyler Motte 744,800(2)
Pat Maroon 700,000(1)
Brett Kulak 609,000(1)
Cale Fleury 594,000(2)
Jake Bean 502,200(2)
Dawson Mercer 500,000(2)
Josh Archibald 450,000(1)
Rem Pitlick 406,000(4)
Givani Smith 378,000(2)
Alexey Toropchenko 350,000(2)
Kieffer Bellows 350,000(1)
Wayne Simmonds 350,000(1)
Akira Schmid 350,000(2)
Sam Carrick 350,000(1)
Josh Leivo 350,000(1)


Farm Payroll

Joel Hanley 70,400(2)
Erik Kallgren 64,960(3)
Brad Hunt 51,040(3)
Brendan Gaunce 41,410(1)
Jordan Gross 39,984(2)
Bokondji Imama 39,200(3)
Jamie Drysdale 35,000(1)
William Bitten 35,000(2)
Filip Kral 35,000(3)
Lucas Johansen 35,000(1)
Darren Helm 35,000(1)
Lucas Condotta 35,000(1)




Calgary

ArenaPengrowth Saddledome
Capacity20,000
Ticket Price$32.00


Income

Current Funds$32,768,929
Home Games Remaining0
Avg. Attendance18,356
Avg. Revenue/Game$1,394,268
Projected Revenue$0,000

Expenses

Pro Payroll$38,866,000
Farm Payroll$383,500
Prospect Fees$216,020
Coach$50,001
Games Remaining0
Total Game Expenses$481,897
Projected Expenses$0,000
Projected Balance$32,768,929

Salary Commitment

Year: 2023$39,249,500
Year: 2024$24,783,840
Year: 2025$17,158,440
Year: 2026$2,992,000

Pro Payroll

Claude Giroux 4,922,000(3)
Rasmus Ristolainen 3,105,760(1)
Rasmus Dahlin 3,045,000(3)
Semyon Varlamov 3,000,000(1)
Brock Nelson 2,992,000(4)
Alex DeBrincat 2,520,000(1)
Tyler Seguin 2,288,000(3)
Rasmus Andersson 2,239,440(3)
Jordan Eberle 1,824,000(2)
Travis Konecny 1,740,000(1)
Jani Hakanpaa 1,672,000(3)
Filip Hronek 1,566,000(1)
Brian Dumoulin 1,320,000(2)
Carter Hart 1,232,000(2)
Andre Burakovsky 1,213,520(2)
Nick Ritchie 1,158,080(2)
Kirill Kaprizov 1,000,000(1)
Dominik Kubalik 772,800(2)
Scott Laughton 753,200(1)
Denis Gurianov 502,200(1)


Farm Payroll

Casey Fitzgerald 60,000(1)
Devin Shore 43,500(1)
Noah Cates 35,000(2)
Marcus Bjork 35,000(1)
Hugh McGing 35,000(2)
Philipp Kurashev 35,000(1)
Nick Cicek 35,000(1)
Filip Roos 35,000(1)
David Gust 35,000(1)
Thomas Greiss 35,000(2)




Edmonton

ArenaRexall Place
Capacity20,000
Ticket Price$26.00


Income

Current Funds$14,854,233
Home Games Remaining0
Avg. Attendance19,787
Avg. Revenue/Game$1,234,719
Projected Revenue$0,000

Expenses

Pro Payroll$41,821,800
Farm Payroll$700,000
Prospect Fees$300,046
Coach$50,001
Games Remaining0
Total Game Expenses$522,827
Projected Expenses$0,000
Projected Balance$14,854,233

Salary Commitment

Year: 2023$42,521,800
Year: 2024$12,700,900
Year: 2025$11,506,400
Year: 2026$8,898,400

Pro Payroll

Kris Letang 6,000,000(1)
Ryan Nugent-Hopkins 4,708,000(4)
Tyson Barrie 3,800,000(1)
John Klingberg 3,264,000(1)
Torey Krug 3,128,000(1)
Radko Gudas 2,880,000(1)
David Savard 2,600,000(1)
Marcus Foligno 2,392,000(1)
Adam Henrique 1,900,000(1)
Evan Bouchard 1,652,000(3)
Zach Parise 1,152,000(1)
Kirby Dach 1,073,000(4)
Alexander Barabanov 1,056,000(4)
Jake Oettinger 1,000,000(1)
Colton Sissons 851,000(3)
Johnathan Kovacevic 783,000(4)
Joel Eriksson Ek 739,500(1)
Clayton Keller 739,500(2)
Joel Armia 704,000(4)
Julien Gauthier 539,400(4)
Nic Dowd 510,400(1)
Connor Ingram 350,000(1)


Farm Payroll

Jacob Bernard-Docker 35,000(2)
Liam Foudy 35,000(1)
Nils Lundkvist 35,000(2)
Cam York 35,000(2)
Aatu Raty 35,000(3)
Alexander Alexeyev 35,000(2)
Lukas Dostal 35,000(2)
Dylan Wells 35,000(2)
Simon Holmstrom 35,000(3)
Rasmus Kupari 35,000(1)
Ridly Greig 35,000(3)
Samuel Knazko 35,000(4)
Mason McTavish 35,000(2)
Ryan Murray 35,000(1)
Alex Vlasic 35,000(2)
Adam Beckman 35,000(2)
Alexander Holtz 35,000(2)
Jake Neighbours 35,000(2)
Egor Sokolov 35,000(2)
William Eklund 35,000(2)




Anaheim

ArenaHonda Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$29,443,380
Home Games Remaining0
Avg. Attendance12,382
Avg. Revenue/Game$1,040,000
Projected Revenue$0,000

Expenses

Pro Payroll$22,735,960
Farm Payroll$245,900
Prospect Fees$153,927
Coach$50,005
Games Remaining0
Total Game Expenses$282,754
Projected Expenses$0,000
Projected Balance$29,443,380

Salary Commitment

Year: 2023$22,981,860
Year: 2024$15,512,760
Year: 2025$6,556,000
Year: 2026$3,706,000

Pro Payroll

Marc-Andre Fleury 5,957,760(2)
Joonas Korpisalo 2,288,000(4)
Anthony Mantha 2,077,040(1)
Teuvo Teravainen 1,644,160(1)
Colin Miller 920,000(2)
Josh Brown 854,000(1)
Nate Schmidt 851,000(3)
Lars Eller 851,000(3)
Yegor Sharangovich 800,000(1)
Sean Kuraly 704,000(4)
Simon Benoit 644,000(2)
Nathan Bastian 609,000(4)
Christian Fischer 588,000(1)
Dakota Joshua 448,000(3)
Owen Power 350,000(2)
Anton Stralman 350,000(1)
Cole Smith 350,000(3)
Jordan Harris 350,000(2)
Jacob Bryson 350,000(1)
Michael Eyssimont 350,000(3)
Drew O'Connor 350,000(1)
Keegan Kolesar 350,000(1)
Mark Kastelic 350,000(2)
Michael McCarron 350,000(2)


Farm Payroll

Riley Sheahan 55,680(1)
Kyle Capobianco 50,220(1)
Jonathan Gruden 35,000(4)
Tyler Angle 35,000(4)
Dustin Wolf 35,000(4)
Alec Regula 35,000(2)




LosAngeles

ArenaSTAPLES Center
Capacity20,000
Ticket Price$37.00


Income

Current Funds$69,377,078
Home Games Remaining0
Avg. Attendance12,851
Avg. Revenue/Game$1,141,245
Projected Revenue$0,000

Expenses

Pro Payroll$39,192,696
Farm Payroll$680,172
Prospect Fees$88,720
Coach$50,001
Games Remaining0
Total Game Expenses$487,946
Projected Expenses$0,000
Projected Balance$69,377,078

Salary Commitment

Year: 2023$39,872,868
Year: 2024$25,779,448
Year: 2025$15,784,432
Year: 2026$8,723,600

Pro Payroll

Connor McDavid 7,667,600(4)
Artemi Panarin 4,176,000(3)
Evgeny Kuznetsov 3,496,000(2)
Antti Raanta 3,400,000(1)
Luke Schenn 3,000,000(1)
Ivan Provorov 2,552,000(1)
Sergei Bobrovsky 1,824,000(2)
Mason Marchment 1,530,816(2)
Brett Pesce 1,246,560(1)
Ondrej Palat 1,056,000(4)
Mario Ferraro 1,026,000(2)
Nick Bjugstad 1,000,000(1)
Jakob Silfverberg 925,000(1)
Andreas Athanasiou 916,720(1)
Jake Sanderson 900,000(3)
Brian Elliott 888,000(2)
Nicklas Backstrom 851,000(3)
Kyle Palmieri 851,000(1)
Jake Middleton 780,000(3)
Connor Clifton 756,000(2)
Matty Beniers 350,000(2)


Farm Payroll

Chad Ruhwedel 88,000(3)
Stefan Noesen 70,000(1)
Pierre Engvall 58,800(3)
Drake Caggiula 53,940(1)
Nicolas Aube-Kubel 52,080(3)
Thomas Harley 50,000(2)
Derek Ryan 43,200(1)
Brett Seney 41,552(3)
Matthew Highmore 39,200(3)
Joey Anderson 39,200(2)
Kevin Stenlund 39,200(3)
Ian Mitchell 35,000(1)
Arvid Soderblom 35,000(2)
Isaak Phillips 35,000(3)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$32.00


Income

Current Funds$7,883,176
Home Games Remaining0
Avg. Attendance16,342
Avg. Revenue/Game$1,262,812
Projected Revenue$0,000

Expenses

Pro Payroll$41,563,466
Farm Payroll$222,320
Prospect Fees$55,420
Coach$50,001
Games Remaining0
Total Game Expenses$510,868
Projected Expenses$0,000
Projected Balance$7,883,176

Salary Commitment

Year: 2023$41,785,786
Year: 2024$27,881,018
Year: 2025$18,954,338
Year: 2026$11,449,486

Pro Payroll

Nikita Kucherov 4,365,486(4)
Joe Pavelski 3,740,000(4)
T.J. Oshie 2,760,000(1)
Charlie McAvoy 2,688,000(1)
Jamie Benn 2,640,000(2)
Viktor Arvidsson 2,496,000(2)
Nino Niederreiter 2,392,000(3)
MacKenzie Weegar 2,324,000(1)
Jake DeBrusk 2,291,070(3)
Josh Manson 2,288,000(4)
David Perron 2,250,000(1)
Jonas Brodin 1,500,000(1)
Scott Mayfield 1,440,000(2)
Esa Lindell 1,334,000(1)
Nick Jensen 1,320,000(3)
Alex Iafallo 1,152,000(2)
Evan Rodrigues 1,056,000(4)
Laurent Brossoit 920,000(3)
Teddy Blueger 588,000(1)
Ryan Donato 505,230(3)
Nico Sturm 463,680(2)
Marian Studenic 350,000(1)
Stuart Skinner 350,000(2)
Ryan Lomberg 350,000(2)


Farm Payroll

Taro Hirose 41,552(3)
Dominic Toninato 40,768(1)
Dan Renouf 35,000(1)
Milos Kelemen 35,000(2)
Jesper Froden 35,000(3)
Max Willman 35,000(1)




St.Louis

ArenaScottrade Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$19,359,964
Home Games Remaining0
Avg. Attendance10,310
Avg. Revenue/Game$791,602
Projected Revenue$0,000

Expenses

Pro Payroll$19,092,600
Farm Payroll$559,400
Prospect Fees$145,967
Coach$50,001
Games Remaining0
Total Game Expenses$242,048
Projected Expenses$0,000
Projected Balance$19,359,964

Salary Commitment

Year: 2023$19,652,000
Year: 2024$10,041,160
Year: 2025$4,488,400
Year: 2026$826,000

Pro Payroll

Zach Werenski 3,335,000(1)
Philipp Grubauer 3,118,080(2)
Ryan Johansen 2,288,000(3)
Marc-Edouard Vlasic 1,200,000(1)
Matt Benning 1,152,480(1)
Brendan Smith 1,152,000(2)
John Gibson 920,000(3)
Connor Brown 812,000(1)
Jake Muzzin 700,000(1)
Vinnie Hinostroza 451,360(1)
John Hayden 407,680(2)
Maxime Lajoie 406,000(4)
Axel Jonsson-Fjallby 350,000(2)
Jonah Gadjovich 350,000(2)
Nikita Nesterenko 350,000(4)
Zac Dalpe 350,000(1)
Kyle Criscuolo 350,000(1)
Elmer Soderblom 350,000(3)
James Hamblin 350,000(1)
Nick Swaney 350,000(1)
Olle Lycksell 350,000(1)


Farm Payroll

Mackenzie Blackwood 104,400(3)
Shane Wright 35,000(4)
Ukko-Pekka Luukkonen 35,000(2)
Arturs Silovs 35,000(4)
Kristian Reichel 35,000(2)
Spencer Martin 35,000(2)
Dustin Tokarski 35,000(1)
Aaron Dell 35,000(1)
Keith Kinkaid 35,000(1)
Anton Levtchi 35,000(1)
Sheldon Rempal 35,000(2)
Jean-Sebastien Dea 35,000(1)
Callahan Burke 35,000(1)
William Lockwood 35,000(2)




Dallas

ArenaAmerican Airlines Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$20,941,886
Home Games Remaining0
Avg. Attendance15,898
Avg. Revenue/Game$1,220,919
Projected Revenue$0,000

Expenses

Pro Payroll$33,437,331
Farm Payroll$347,986
Prospect Fees$64,005
Coach$50,002
Games Remaining0
Total Game Expenses$413,406
Projected Expenses$0,000
Projected Balance$20,941,886

Salary Commitment

Year: 2023$33,785,317
Year: 2024$27,711,267
Year: 2025$16,472,611
Year: 2026$2,288,000

Pro Payroll

Leon Draisaitl 5,827,920(2)
Patrick Kane 4,205,251(3)
Justin Faulk 3,740,000(3)
David Pastrnak 3,608,760(3)
Shayne Gostisbehere 2,600,000(1)
Jared Spurgeon 2,288,000(4)
Mikael Backlund 2,070,000(2)
Artem Zub 1,176,000(2)
Karel Vejmelka 1,120,000(3)
Tanner Jeannot 1,053,000(1)
Chandler Stephenson 868,000(1)
Ryan Lindgren 729,000(2)
Erik Brannstrom 714,000(3)
Eric Staal 700,000(1)
Danton Heinen 539,400(2)
Sammy Blais 406,000(3)
Max Jones 392,000(2)
Mattias Samuelsson 350,000(1)
Shane Pinto 350,000(1)
Justin Barron 350,000(2)
Charlie Lindgren 350,000(3)


Farm Payroll

Troy Stecher 94,250(1)
Colin White 58,800(1)
Karson Kuhlman 42,784(2)
Vinni Lettieri 41,552(2)
Dylan Gambrell 40,600(3)
Filip Hallander 35,000(2)
Ivan Prosvetov 35,000(2)




Minnesota

ArenaXcel Energy Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$18,610,582
Home Games Remaining0
Avg. Attendance17,814
Avg. Revenue/Game$1,249,560
Projected Revenue$0,000

Expenses

Pro Payroll$39,945,791
Farm Payroll$385,768
Prospect Fees$130,930
Coach$50,001
Games Remaining0
Total Game Expenses$494,055
Projected Expenses$0,000
Projected Balance$18,610,582

Salary Commitment

Year: 2023$40,331,559
Year: 2024$24,835,791
Year: 2025$19,292,059
Year: 2026$6,441,000

Pro Payroll

Anze Kopitar 5,992,000(3)
Zach Hyman 5,280,000(4)
Alexandar Georgiev 3,359,059(3)
Jon Marchessault 2,880,000(1)
Anders Lee 2,640,000(2)
Thomas Chabot 2,576,000(1)
William Karlsson 2,070,000(3)
Brock Boeser 1,652,000(1)
Kevin Hayes 1,440,000(1)
Jake Walman 1,260,000(3)
Kyle Okposo 1,200,000(1)
Brandon Carlo 1,160,000(1)
Ilya Mikheyev 1,056,000(4)
Ivan Barbashev 953,232(2)
Mike Matheson 942,500(1)
K'Andre Miller 900,000(1)
Logan Stanley 900,000(1)
Jordie Benn 814,000(2)
Dante Fabbro 688,500(2)
Nicolas Roy 688,500(1)
Corey Perry 616,000(1)
Jonas Johansson 500,000(1)
Frederick Gaudreau 378,000(2)


Farm Payroll

Arber Xhekaj 100,000(3)
Nathan Walker 40,768(1)
Jiri Patera 35,000(3)
Jean-Luc Foudy 35,000(4)
Jake Leschyshyn 35,000(2)
Nikita Okhotiuk 35,000(2)
Stanislav Svozil 35,000(4)
Anthony Richard 35,000(3)
Frederic Allard 35,000(4)




Nashville

ArenaSommet Center
Capacity20,000
Ticket Price$34.00


Income

Current Funds$33,636,504
Home Games Remaining0
Avg. Attendance14,746
Avg. Revenue/Game$1,203,222
Projected Revenue$0,000

Expenses

Pro Payroll$39,606,960
Farm Payroll$315,600
Prospect Fees$114,740
Coach$50,003
Games Remaining0
Total Game Expenses$488,870
Projected Expenses$0,000
Projected Balance$33,636,504

Salary Commitment

Year: 2023$39,922,560
Year: 2024$21,736,560
Year: 2025$9,931,200
Year: 2026$8,173,360

Pro Payroll

Connor Hellebuyck 5,384,720(4)
Adam Fox 3,429,000(2)
Tomas Hertl 3,400,000(1)
Reilly Smith 2,600,000(1)
Sebastian Aho 2,552,000(1)
Josh Morrissey 2,405,760(2)
Thatcher Demko 2,324,000(2)
Noah Hanifin 2,179,640(4)
Samuel Girard 2,030,000(2)
Alex Killorn 1,900,000(1)
Nikolaj Ehlers 1,722,840(3)
Alec Martinez 1,672,000(1)
Mathew Barzal 1,652,000(1)
Adam Pelech 1,508,000(1)
Jesper Fast 1,152,000(1)
Barclay Goodrow 888,000(2)
Jeremy Swayman 700,000(1)
Nick Bonino 700,000(1)
Joel Farabee 609,000(4)
Michael McLeod 448,000(2)
Colin Blackwell 350,000(1)


Farm Payroll

Jon Merrill 85,100(2)
J.J. Moser 50,000(2)
Gustav Lindstrom 40,500(2)
Dylan Holloway 35,000(3)
Lassi Thomson 35,000(2)
Benoit-Olivier Groulx 35,000(2)
Jack McBain 35,000(2)




Columbus

ArenaNationwide Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$2,749,217
Home Games Remaining0
Avg. Attendance16,047
Avg. Revenue/Game$1,347,901
Projected Revenue$0,000

Expenses

Pro Payroll$39,793,080
Farm Payroll$175,900
Prospect Fees$139,965
Coach$50,020
Games Remaining0
Total Game Expenses$489,743
Projected Expenses$0,000
Projected Balance$2,749,217

Salary Commitment

Year: 2023$39,968,980
Year: 2024$28,865,160
Year: 2025$17,751,440
Year: 2026$3,045,000

Pro Payroll

Dylan Larkin 5,344,120(3)
Logan Couture 4,250,000(1)
Ilya Samsonov 3,045,000(4)
Sam Reinhart 2,688,000(2)
Adrian Kempe 2,327,360(3)
Tyler Myers 2,288,000(3)
Sam Bennett 2,069,760(3)
Matt Roy 1,797,320(2)
Tony DeAngelo 1,786,400(2)
Jaden Schwartz 1,672,000(3)
Alex Tuch 1,508,000(2)
Charlie Coyle 1,440,000(1)
Damon Severson 1,373,120(1)
Martin Jones 1,320,000(1)
Zach Bogosian 1,056,000(1)
Ty Smith 800,000(1)
Andrew Mangiapane 783,000(2)
Tyler Bertuzzi 783,000(2)
Scott Wedgewood 704,000(2)
Trevor van Riemsdyk 616,000(3)
Dillon Dube 588,000(2)
Alexander Kerfoot 448,000(1)
Christian Wolanin 406,000(2)
Trevor Zegras 350,000(1)
Vincent Desharnais 350,000(3)


Farm Payroll

Ondrej Kase 66,700(1)
Joel Kiviranta 39,200(3)
Lukas Rousek 35,000(2)
Cole Perfetti 35,000(2)




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$11,793,806
Home Games Remaining0
Avg. Attendance15,145
Avg. Revenue/Game$1,281,011
Projected Revenue$0,000

Expenses

Pro Payroll$40,064,600
Farm Payroll$508,840
Prospect Fees$122,302
Coach$50,001
Games Remaining0
Total Game Expenses$496,899
Projected Expenses$0,000
Projected Balance$11,793,806

Salary Commitment

Year: 2023$40,573,440
Year: 2024$23,102,360
Year: 2025$16,677,600
Year: 2026$2,750,600

Pro Payroll

Roman Josi 8,000,000(3)
Auston Matthews 5,220,000(1)
Steven Stamkos 4,250,000(1)
Shea Theodore 3,430,560(2)
Vladimir Tarasenko 2,640,000(4)
Ian Cole 2,250,000(1)
Adam Larsson 1,980,000(3)
Tristan Jarry 1,943,000(2)
Ryan Suter 1,672,000(3)
Adin Hill 1,305,000(3)
Jason Zucker 1,152,000(1)
Jakub Vrana 871,360(3)
Carter Verhaeghe 868,000(2)
Calle Jarnkrok 851,000(1)
Radek Faksa 848,680(1)
Jeremy Lauzon 837,000(1)
Derek Stepan 768,000(1)
Nicolas Deslauriers 414,000(1)
Mattias Janmark 414,000(1)
Ryan Reaves 350,000(1)


Farm Payroll

TJ Brodie 81,400(1)
Luke Glendening 51,040(3)
Kaapo Kahkonen 47,600(3)
Noah Gregor 43,200(2)
Carson Meyer 40,600(4)
Nikita Soshnikov 35,000(2)
Rourke Chartier 35,000(4)
Sem Der-Arguchintsev 35,000(4)
CJ Suess 35,000(2)
Buddy Robinson 35,000(2)
Joona Luoto 35,000(1)
Dylan McIlrath 35,000(2)




Winnipeg

ArenaPhilips Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$19,271,640
Home Games Remaining0
Avg. Attendance10,904
Avg. Revenue/Game$916,101
Projected Revenue$0,000

Expenses

Pro Payroll$30,730,588
Farm Payroll$467,500
Prospect Fees$178,479
Coach$50,000
Games Remaining0
Total Game Expenses$383,251
Projected Expenses$0,000
Projected Balance$19,271,640

Salary Commitment

Year: 2023$31,198,088
Year: 2024$12,644,440
Year: 2025$7,339,440
Year: 2026$35,000

Pro Payroll

Jamie Oleksiak 2,992,000(3)
Rickard Rakell 2,600,000(1)
Vitek Vanecek 2,464,000(3)
Neal Pionk 2,436,000(2)
Jordan Staal 2,250,000(1)
Jakob Chychrun 2,030,000(1)
Josh Anderson 1,900,000(1)
Matt Grzelcyk 1,551,648(1)
Tyler Johnson 1,500,000(1)
Troy Terry 1,215,000(1)
Derek Forbort 1,152,000(1)
Derek Grant 1,104,000(2)
Casey DeSmith 1,000,000(1)
Tomas Tatar 960,000(2)
Jimmy Vesey 925,000(1)
Frank Vatrano 924,000(1)
Travis Sanheim 795,760(3)
Anthony Beauvillier 739,500(1)
Philippe Myers 621,000(1)
Evgeny Svechnikov 435,680(3)
Jalen Chatfield 435,000(3)
Adam Ruzicka 350,000(2)
Spencer Knight 350,000(2)


Farm Payroll

Jaret Anderson-Dolan 42,000(3)
Jacob Larsson 40,500(1)
Zack Kassian 35,000(1)
Nikita Alexandrov 35,000(3)
Eetu Makiniemi 35,000(3)
Mac Hollowell 35,000(2)
Elliot Desnoyers 35,000(4)
Nolan Foote 35,000(2)
Pontus Holmberg 35,000(3)
Aidan McDonough 35,000(3)
Ty Dellandrea 35,000(1)
Tyce Thompson 35,000(1)
Joel Hofer 35,000(2)




Colorado

ArenaPepsi Center
Capacity20,000
Ticket Price$34.00


Income

Current Funds$16,229,163
Home Games Remaining0
Avg. Attendance17,026
Avg. Revenue/Game$1,414,737
Projected Revenue$0,000

Expenses

Pro Payroll$41,170,781
Farm Payroll$229,440
Prospect Fees$49,040
Coach$50,001
Games Remaining0
Total Game Expenses$506,089
Projected Expenses$0,000
Projected Balance$16,229,163

Salary Commitment

Year: 2023$41,400,221
Year: 2024$27,404,661
Year: 2025$13,984,920
Year: 2026$2,992,000

Pro Payroll

Nathan MacKinnon 7,387,341(2)
Brent Burns 4,708,000(3)
Jeff Skinner 4,250,000(1)
Igor Shesterkin 4,032,000(2)
Dougie Hamilton 4,000,000(1)
Pavel Buchnevich 2,992,000(4)
Roope Hintz 2,813,000(3)
Brady Skjei 1,885,000(1)
Tom Wilson 1,633,520(1)
Gustav Nyquist 1,000,000(1)
Noel Acciari 814,000(2)
Conor Sheary 814,000(3)
Marcus Pettersson 801,920(3)
Anthony Cirelli 756,000(1)
Ross Colton 588,000(3)
Kailer Yamamoto 448,000(2)
Pius Suter 448,000(3)
Andreas Englund 400,000(3)
Sebastian Aho (D) 350,000(2)
Magnus Hellberg 350,000(3)
Matias Maccelli 350,000(2)
Conor Timmins 350,000(1)


Farm Payroll

Alex Chiasson 51,040(1)
Nick Cousins 38,400(2)
Mark Friedman 35,000(3)
Corey Schueneman 35,000(1)
Glenn Gawdin 35,000(1)
Olle Eriksson Ek 35,000(3)




Carolina

ArenaPNC Arena
Capacity20,000
Ticket Price$28.00


Income

Current Funds$24,420,183
Home Games Remaining0
Avg. Attendance17,911
Avg. Revenue/Game$1,253,927
Projected Revenue$0,000

Expenses

Pro Payroll$39,368,440
Farm Payroll$699,976
Prospect Fees$61,520
Coach$50,005
Games Remaining0
Total Game Expenses$489,999
Projected Expenses$0,000
Projected Balance$24,420,183

Salary Commitment

Year: 2023$40,068,416
Year: 2024$24,963,016
Year: 2025$18,048,520
Year: 2026$8,421,000

Pro Payroll

J.T. Miller 6,336,000(4)
Brad Marchand 4,250,000(1)
Jeff Petry 4,250,000(1)
Chris Kreider 3,910,000(3)
Vince Dunn 3,812,480(3)
Valeri Nichushkin 2,803,360(2)
Erik Johnson 2,250,000(1)
Pheonix Copley 1,980,000(4)
Phillip Danault 1,900,000(1)
Jared McCann 1,797,040(3)
Artturi Lehkonen 1,019,760(2)
Moritz Seider 1,000,000(2)
Alex Goligoski 800,000(1)
Pavel Zacha 667,000(1)
Eric Robinson 644,000(2)
Sam Lafferty 548,800(2)
Mikey Anderson 350,000(1)
Brandon Hagel 350,000(1)
Morgan Barron 350,000(2)
Pyotr Kochetkov 350,000(2)


Farm Payroll

Matthew Phillips 58,000(3)
Juuso Parssinen 50,000(3)
Adam Erne 47,880(2)
Dryden Hunt 45,696(2)
Andreas Johnsson 39,200(1)
Gabriel Carlsson 39,200(1)
Mikael Pyyhtia 35,000(1)
Henry Thrun 35,000(4)
William Dufour 35,000(4)
Akito Hirose 35,000(1)
Maxence Guenette 35,000(4)
Dillon Heatherington 35,000(1)
Jake Livingstone 35,000(1)
Mikhail Maltsev 35,000(1)
Jon Gillies 35,000(1)
Jacob MacDonald 35,000(2)
Jan Jenik 35,000(2)
Vladislav Kolyachonok 35,000(2)




Vegas

ArenaT-Mobile Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$27,693,675
Home Games Remaining0
Avg. Attendance16,308
Avg. Revenue/Game$1,369,836
Projected Revenue$0,000

Expenses

Pro Payroll$41,841,335
Farm Payroll$578,968
Prospect Fees$160,670
Coach$50,003
Games Remaining0
Total Game Expenses$519,890
Projected Expenses$0,000
Projected Balance$27,693,675

Salary Commitment

Year: 2023$42,420,303
Year: 2024$21,724,497
Year: 2025$6,992,108
Year: 2026$35,000

Pro Payroll

John Tavares 5,261,806(1)
Ryan O'Reilly 4,305,549(2)
Timo Meier 4,062,240(3)
Darnell Nurse 3,571,680(2)
Boone Jenner 3,000,000(1)
Nikita Zadorov 2,946,720(2)
Patrik Laine 2,552,000(1)
Andrei Svechnikov 2,378,000(3)
Erik Cernak 2,376,000(1)
Mikhail Sergachev 1,711,000(2)
Nazem Kadri 1,672,000(1)
Jonas Siegenthaler 1,080,000(1)
Blake Coleman 828,240(2)
Ethan Bear 810,000(1)
Brandon Montour 739,500(1)
Filip Gustavsson 700,000(1)
Alexander Romanov 700,000(1)
Casey Cizikas 644,000(2)
Jack Roslovic 644,000(1)
David Kampf 543,200(2)
William Carrier 539,400(1)
Robby Fabbri 392,000(3)
David Rittich 384,000(1)


Farm Payroll

Rudolfs Balcers 62,100(1)
Sonny Milano 46,368(3)
Isac Lundestrom 43,500(3)
Lias Andersson 39,200(2)
Jesper Boqvist 37,800(2)
Spencer Stastney 35,000(4)
Robin Salo 35,000(2)
Nathan Smith 35,000(2)
Ville Heinola 35,000(1)
Josh Norris 35,000(1)
Jet Greaves 35,000(1)
Shane Bowers 35,000(3)
Hunter McKown 35,000(1)
Jaxson Stauber 35,000(1)
Jesse Ylonen 35,000(2)




Seattle

ArenaClimate Pledge Arena
Capacity20,000
Ticket Price$25.00


Income

Current Funds$50,395,766
Home Games Remaining0
Avg. Attendance14,802
Avg. Revenue/Game$888,007
Projected Revenue$0,000

Expenses

Pro Payroll$22,507,140
Farm Payroll$452,300
Prospect Fees$151,889
Coach$50,001
Games Remaining0
Total Game Expenses$282,455
Projected Expenses$0,000
Projected Balance$50,395,766

Salary Commitment

Year: 2023$22,959,440
Year: 2024$15,941,940
Year: 2025$8,024,200
Year: 2026$1,501,200

Pro Payroll

Mitch Marner 2,784,000(1)
Phil Kessel 2,288,000(3)
Mark Borowiecki 1,980,000(1)
Sean Walker 1,406,500(1)
Nicolas Hague 1,350,000(2)
Kasperi Kapanen 1,305,000(2)
Eric Comrie 1,267,840(2)
Travis Dermott 986,000(2)
Jordan Binnington 880,000(4)
Mike Hoffman 736,000(3)
James van Riemsdyk 736,000(3)
Tyler Pitlick 704,000(2)
Scott Harrington 700,000(1)
Evgenii Dadonov 672,000(2)
Brendan Lemieux 609,000(3)
Victor Mete 539,400(2)
Justin Danforth 510,400(3)
Zack MacEwen 448,000(3)
Phillip Di Giuseppe 435,000(4)
Ryan Poehling 420,000(3)
Wyatt Johnston 350,000(3)
JJ Peterka 350,000(2)
Beck Malenstyn 350,000(2)
Noah Juulsen 350,000(2)
Walker Duehr 350,000(3)


Farm Payroll

Mathieu Olivier 43,500(2)
Jeffrey Viel 40,600(4)
David Gustafsson 40,600(4)
Parker Kelly 40,600(3)
Liam O'Brien 39,200(1)
Lane Pederson 37,800(1)
Pavol Regenda 35,000(3)
Tyler Kleven 35,000(4)
Drew Helleson 35,000(4)
Nick DeSimone 35,000(4)
Alex Barre-Boulet 35,000(1)
Martin Kaut 35,000(1)