Financial Report

(As of Wednesday, Apr 2 2025)

Boston

ArenaTD Banknorth Garden
Capacity20,000
Ticket Price$32.00


Income

Current Funds$21,651,525
Home Games Remaining1
Avg. Attendance11,894
Avg. Revenue/Game$913,373
Projected Revenue$913,373

Expenses

Pro Payroll$18,698,360
Farm Payroll$105,000
Prospect Fees$50,060
Coach$50,001
Games Remaining4
Total Game Expenses$230,530
Projected Expenses$922,118
Projected Balance$21,642,780

Salary Commitment

Year: 2024$18,803,360
Year: 2025$15,454,360
Year: 2026$11,690,360
Year: 2027$7,973,960

 Pro Payroll

Filip Forsberg 5,863,960(4)
Dmitry Kulikov 1,056,000(2)
Andrei Kuzmenko 1,000,000(2)
Colin Miller 920,000(1)
Jan Rutta 880,000(4)
Olli Maatta 880,000(4)
Tommy Novak 693,000(3)
Niko Mikkola 644,000(2)
Morgan Frost 644,000(2)
Victor Olofsson 644,000(1)
Daniel Sprong 608,000(3)
Julien Gauthier 539,400(3)
Urho Vaakanainen 420,000(2)
Jansen Harkins 406,000(3)
Mason Shaw 350,000(1)
James Malatesta 350,000(3)
Arshdeep Bains 350,000(4)
Patrik Koch 350,000(1)
Adam Edstrom 350,000(3)
Kole Lind 350,000(1)
Devon Levi 350,000(3)
Arthur Kaliyev 350,000(1)
Louis Domingue 350,000(3)
Rafael Harvey-Pinard 350,000(1)


 Farm Payroll

Ilya Solovyov 35,000(3)
Nick DeSimone 35,000(3)
Philip Kemp 35,000(1)




Toronto

ArenaAir Canada Centre
Capacity20,000
Ticket Price$36.00


Income

Current Funds$55,054,677
Home Games Remaining1
Avg. Attendance19,213
Avg. Revenue/Game$1,477,265
Projected Revenue$1,477,265

Expenses

Pro Payroll$40,795,040
Farm Payroll$374,000
Prospect Fees$33,140
Coach$50,002
Games Remaining2
Total Game Expenses$503,075
Projected Expenses$1,006,151
Projected Balance$55,525,791

Salary Commitment

Year: 2024$41,169,040
Year: 2025$29,056,040
Year: 2026$7,692,400
Year: 2027$1,056,000

 Pro Payroll

Drew Doughty 4,474,400(2)
Steven Stamkos 3,910,000(3)
Chris Kreider 3,910,000(2)
William Nylander 3,863,440(2)
Anthony Stolarz 3,000,000(1)
Sam Reinhart 2,688,000(1)
Mattias Ekholm 2,496,000(1)
Sam Bennett 2,069,760(2)
Sean Couturier 1,824,000(1)
Jared McCann 1,797,040(2)
Jaccob Slavin 1,672,000(3)
Owen Tippett 1,579,000(2)
Yanni Gourde 1,320,000(2)
Adin Hill 1,305,000(2)
Reilly Smith 1,056,000(4)
Sean Durzi 1,000,000(1)
Rasmus Ristolainen 1,000,000(1)
Chris Tanev 920,000(3)
Jordan Martinook 510,400(2)
Kirill Marchenko 400,000(2)


 Farm Payroll

Carson Soucy 64,400(3)
Nico Daws 60,000(2)
Jordan Oesterle 39,600(2)
Logan Stankoven 35,000(3)
Joseph Woll 35,000(1)
Samuel Fagemo 35,000(1)
Sammy Walker 35,000(2)
Nicholas Robertson 35,000(1)
Danil Gushchin 35,000(3)




Ottawa

ArenaScotiabank Place
Capacity20,000
Ticket Price$31.00


Income

Current Funds$12,749,421
Home Games Remaining1
Avg. Attendance18,132
Avg. Revenue/Game$1,359,844
Projected Revenue$1,359,844

Expenses

Pro Payroll$41,632,582
Farm Payroll$371,900
Prospect Fees$68,222
Coach$50,002
Games Remaining2
Total Game Expenses$513,692
Projected Expenses$1,027,383
Projected Balance$13,081,882

Salary Commitment

Year: 2024$42,004,482
Year: 2025$23,105,294
Year: 2026$9,971,750
Year: 2027$0,000

 Pro Payroll

Auston Matthews 6,610,000(3)
Mark Scheifele 3,934,784(2)
Bryan Rust 3,648,000(2)
Nazem Kadri 3,400,000(1)
Kevin Fiala 3,242,400(2)
Matt Duchene 2,600,000(1)
Logan Thompson 2,382,000(3)
Samuel Girard 2,030,000(1)
Darnell Nurse 1,785,840(1)
Brandon Saad 1,200,000(1)
Nick Leddy 1,104,000(1)
Michael Bunting 1,036,000(1)
Mario Ferraro 1,026,000(1)
Scott Laughton 1,000,000(1)
Brett Pesce 1,000,000(1)
Oliver Bjorkstrand 963,648(1)
Mathieu Joseph 944,750(3)
Carter Verhaeghe 868,000(1)
Nate Schmidt 851,000(2)
Travis Sanheim 795,760(2)
Luke Glendening 510,400(2)
Ian Cole 350,000(1)
Ukko-Pekka Luukkonen 350,000(1)


 Farm Payroll

Troy Stecher 80,000(1)
Emil Bemstrom 42,000(2)
Michael Carcone 39,200(2)
Kale Clague 35,700(1)
Zach Aston-Reese 35,000(2)
Cameron Butler 35,000(3)
Matt Murray2 35,000(2)
Jason Polin 35,000(1)
PE Bellemare 35,000(1)




Montreal

ArenaCentre Bell
Capacity20,000
Ticket Price$25.00


Income

Current Funds$40,592,231
Home Games Remaining1
Avg. Attendance15,759
Avg. Revenue/Game$945,427
Projected Revenue$945,427

Expenses

Pro Payroll$18,656,150
Farm Payroll$1,024,740
Prospect Fees$185,707
Coach$50,005
Games Remaining2
Total Game Expenses$242,885
Projected Expenses$485,771
Projected Balance$41,051,887

Salary Commitment

Year: 2024$19,680,890
Year: 2025$10,881,410
Year: 2026$4,479,100
Year: 2027$3,502,000

 Pro Payroll

Marc-Andre Fleury 5,957,760(1)
Jake DeBrusk 2,291,070(2)
Cole Caufield 1,480,000(4)
Kaiden Guhle 1,000,000(2)
Dylan Cozens 871,000(4)
Alexis Lafreniere 871,000(4)
Nick Blankenburg 621,000(1)
Eeli Tolvanen 609,000(2)
Klim Kostin 553,000(2)
Alex Nedeljkovic 520,800(2)
Kevin Labanc 513,520(1)
Pierre-Olivier Joseph 418,000(2)
Mason Lohrei 400,000(3)
Jordan Spence 400,000(1)
Cole Sillinger 400,000(1)
Marco Rossi 350,000(1)
Matthew Knies 350,000(3)
Scott Perunovich 350,000(2)
Mitchell Chaffee 350,000(1)
Valtteri Puustinen 350,000(2)


 Farm Payroll

Cayden Primeau 98,500(2)
Jake Allen 88,000(2)
Dylan Coghlan 67,200(1)
Filip Chytil 53,940(2)
Ryker Evans 50,000(3)
Grigori Denisenko 37,100(3)
Jake Christiansen 35,000(1)
Mavrik Bourque 35,000(4)
Jakob Pelletier 35,000(2)
Gavin Brindley 35,000(4)
Connor Zary 35,000(3)
Ivan Fedotov 35,000(4)
Lane Hutson 35,000(4)
Elvis Merzlikins 35,000(2)
Logan Morrison 35,000(4)
Trey Fix-Wolansky 35,000(1)
Yaroslav Askarov 35,000(3)
William Eklund 35,000(1)
Matt Savoie 35,000(4)
Nikita Chibrikov 35,000(4)
Raphael Lavoie 35,000(4)
Brandt Clarke 35,000(3)
Calen Addison 35,000(1)
Tye Kartye 35,000(3)




Buffalo

ArenaHSBC Arena
Capacity20,000
Ticket Price$34.00


Income

Current Funds$196,604,388
Home Games Remaining1
Avg. Attendance19,675
Avg. Revenue/Game$1,605,447
Projected Revenue$1,605,447

Expenses

Pro Payroll$41,572,851
Farm Payroll$617,000
Prospect Fees$96,170
Coach$50,001
Games Remaining2
Total Game Expenses$516,293
Projected Expenses$1,032,586
Projected Balance$197,177,249

Salary Commitment

Year: 2024$42,189,851
Year: 2025$30,493,851
Year: 2026$1,852,400
Year: 2027$35,000

 Pro Payroll

Mikko Rantanen 5,891,200(2)
Alex Ovechkin 5,760,000(2)
Jack Eichel 5,390,000(2)
Cale Makar 4,860,000(1)
Patrick Kane 4,205,251(2)
Jason Robertson 2,227,000(2)
Sean Walker 2,160,000(2)
Jani Hakanpaa 1,672,000(2)
Dylan Strome 1,520,400(3)
Evgeni Malkin 1,500,000(1)
Pierre-Luc Dubois 1,450,000(1)
Erik Gustafsson 1,104,000(1)
Jesper Bratt 899,000(1)
James van Riemsdyk 736,000(2)
Trent Frederic 448,000(1)
Charlie Lindgren 350,000(2)
Joel Hofer 350,000(1)
Jack Johnson 350,000(1)
Fabian Zetterlund 350,000(1)
Martin Fehervary 350,000(1)


 Farm Payroll

Ty Emberson 80,000(3)
Samuel Bolduc 40,000(2)
Zac Jones 39,900(3)
Oliver Wahlstrom 37,100(3)
Darren Raddysh 35,000(2)
Alex Turcotte 35,000(2)
Jakub Lauko 35,000(2)
Michael Kesselring 35,000(3)
Cole Guttman 35,000(2)
Justus Annunen 35,000(2)
Matthew Kessel 35,000(3)
Adam Ginning 35,000(3)
Sam Malinski 35,000(4)
Pavel Dorofeyev 35,000(2)
Jonas Rondbjerg 35,000(1)
Sam Poulin 35,000(3)




TampaBay

ArenaSt. Pete Times Forum
Capacity20,000
Ticket Price$35.00


Income

Current Funds$31,382,161
Home Games Remaining1
Avg. Attendance9,362
Avg. Revenue/Game$750,894
Projected Revenue$750,894

Expenses

Pro Payroll$18,854,400
Farm Payroll$385,000
Prospect Fees$164,138
Coach$50,002
Games Remaining2
Total Game Expenses$237,238
Projected Expenses$474,477
Projected Balance$31,658,578

Salary Commitment

Year: 2024$19,239,400
Year: 2025$10,709,000
Year: 2026$4,211,000
Year: 2027$1,384,000

 Pro Payroll

Jarred Tinordi 2,250,000(1)
Tony DeAngelo 1,786,400(1)
Tanner Pearson 1,320,000(2)
Brendan Gallagher 1,104,000(1)
Henri Jokiharju 1,102,000(2)
Alexander Barabanov 1,056,000(3)
Kyle Okposo 1,000,000(1)
Oliver Kylington 999,000(4)
John Marino 980,000(3)
Kyle Burroughs 960,000(1)
Zemgus Girgensons 814,000(2)
Nikita Zaitsev 814,000(2)
Jeff Carter 800,000(1)
Ben Hutton 768,000(2)
Cody Glass 714,000(2)
Austin Watson 616,000(2)
Felix Sandstrom 371,000(3)
Matt Villalta 350,000(4)
Fredrik Olofsson 350,000(2)
Hendrix Lapierre 350,000(3)
Steven Lorentz 350,000(1)


 Farm Payroll

Alexander Petrovic 35,000(1)
Grant Hutton 35,000(1)
Riley Tufte 35,000(1)
Nikolas Matinpalo 35,000(1)
David Jiricek 35,000(3)
Jackson Blake 35,000(4)
Bobby Brink 35,000(3)
Kent Johnson 35,000(1)
Gustav Olofsson 35,000(1)
Max McCormick 35,000(1)
Dakota Mermis 35,000(1)




Florida

ArenaBankAtlantic Center
Capacity20,000
Ticket Price$34.00


Income

Current Funds$53,081,805
Home Games Remaining1
Avg. Attendance17,178
Avg. Revenue/Game$1,401,636
Projected Revenue$1,401,636

Expenses

Pro Payroll$41,550,910
Farm Payroll$186,400
Prospect Fees$132,902
Coach$50,005
Games Remaining3
Total Game Expenses$511,222
Projected Expenses$1,533,666
Projected Balance$52,949,775

Salary Commitment

Year: 2024$41,737,310
Year: 2025$33,444,480
Year: 2026$10,625,400
Year: 2027$6,490,400

 Pro Payroll

Dylan Larkin 5,344,120(2)
Brayden Point 4,768,960(2)
Juuse Saros 3,589,600(1)
Seth Jones 3,344,000(4)
Tim Stutzle 2,715,000(4)
Ben Chiarot 2,392,000(2)
Tage Thompson 2,352,000(3)
Mark Stone 2,288,000(2)
Tyler Seguin 2,288,000(2)
Adam Larsson 1,980,000(2)
Alex Pietrangelo 1,900,000(1)
Rickard Rakell 1,748,000(3)
Jonathan Huberdeau 1,748,000(2)
Mark Giordano 1,500,000(1)
Mackenzie Blackwood 1,044,000(2)
Nick Seeler 616,000(2)
Jason Dickinson 533,230(1)
Justin Bailey 350,000(4)
Mark Friedman 350,000(2)
A.J. Greer 350,000(1)
Patrick Brown 350,000(1)


 Farm Payroll

Trevor Lewis 81,400(4)
Spencer Martin 35,000(1)
Mattias Janmark 35,000(1)
Justin Kirkland 35,000(3)




NewJersey

ArenaPrudential Center
Capacity20,000
Ticket Price$29.00


Income

Current Funds$10,163,146
Home Games Remaining1
Avg. Attendance12,378
Avg. Revenue/Game$861,454
Projected Revenue$861,454

Expenses

Pro Payroll$18,386,000
Farm Payroll$35,000
Prospect Fees$248,125
Coach$50,001
Games Remaining2
Total Game Expenses$228,282
Projected Expenses$456,564
Projected Balance$10,568,036

Salary Commitment

Year: 2024$18,421,000
Year: 2025$10,222,000
Year: 2026$2,464,000
Year: 2027$1,078,000

 Pro Payroll

Claude Giroux 4,922,000(2)
Chris Driedger 3,192,000(1)
Erik Gudbranson 1,672,000(2)
Travis Dermott 986,000(1)
Garnet Hathaway 814,000(2)
Matt Martin 644,000(1)
Nathan Bastian 609,000(3)
Matt Grzelcyk 580,000(1)
John Klingberg 580,000(1)
Michael Pezzetta 432,000(1)
Brandon Duhaime 427,000(3)
Tobias Bjornfot 378,000(4)
Jesper Wallstedt 350,000(4)
Scott Morrow 350,000(4)
Tyler Angle 350,000(3)
Milan Lucic 350,000(1)
Brendan Gaunce 350,000(1)
Logan Couture 350,000(2)
Nic Petan 350,000(1)
Max Willman 350,000(1)
Jesse Puljujarvi 350,000(1)


 Farm Payroll

Jacob Peterson 35,000(1)




Rangers

ArenaMadison Square Garden
Capacity20,000
Ticket Price$30.00


Income

Current Funds$68,856,293
Home Games Remaining1
Avg. Attendance17,691
Avg. Revenue/Game$1,273,710
Projected Revenue$1,273,710

Expenses

Pro Payroll$37,609,080
Farm Payroll$449,975
Prospect Fees$168,721
Coach$50,001
Games Remaining2
Total Game Expenses$466,802
Projected Expenses$933,604
Projected Balance$69,196,399

Salary Commitment

Year: 2024$38,059,055
Year: 2025$25,910,595
Year: 2026$9,460,975
Year: 2027$490,000

 Pro Payroll

Victor Hedman 5,280,000(3)
Matthew Tkachuk 3,511,000(3)
Jonathan Quick 3,509,000(2)
Kyle Connor 3,429,440(2)
Colton Parayko 3,264,000(2)
Brady Tkachuk 3,045,000(2)
Mikael Granlund 3,000,000(1)
Drake Batherson 2,100,000(1)
Ilya Sorokin 1,778,000(1)
Kevin Shattenkirk 1,672,000(1)
Jordan Kyrou 1,456,000(1)
Nicholas Paul 957,460(1)
Will Borgen 883,680(2)
Matt Boldy 800,000(1)
Martin Necas 739,500(2)
Zach Whitecloud 714,000(2)
Jake Evans 420,000(2)
Gustav Forsling 350,000(1)
Alexandre Texier 350,000(4)
Luke Evangelista 350,000(2)


 Farm Payroll

Caleb Jones 74,975(3)
Samuel Ersson 60,000(2)
Matt Coronato 35,000(3)
Calle Rosen 35,000(2)
Linus Karlsson 35,000(4)
Emil Andrae 35,000(4)
Roby Jarventie 35,000(4)
Zack Ostapchuk 35,000(4)
Wyatt Kaiser 35,000(3)
Vincent Iorio 35,000(3)
Vasily Podkolzin 35,000(1)




Islanders

ArenaNassau Coliseum
Capacity20,000
Ticket Price$30.00


Income

Current Funds$57,246,344
Home Games Remaining1
Avg. Attendance17,442
Avg. Revenue/Game$1,259,474
Projected Revenue$1,259,474

Expenses

Pro Payroll$39,494,190
Farm Payroll$444,700
Prospect Fees$73,588
Coach$50,005
Games Remaining2
Total Game Expenses$488,567
Projected Expenses$977,134
Projected Balance$57,528,684

Salary Commitment

Year: 2024$39,938,890
Year: 2025$25,908,090
Year: 2026$14,047,250
Year: 2027$4,440,500

 Pro Payroll

Vincent Trocheck 4,365,000(4)
MacKenzie Weegar 3,600,000(1)
Jack Hughes 3,306,000(3)
Esa Lindell 3,000,000(1)
Jamie Oleksiak 2,992,000(2)
Roope Hintz 2,813,000(2)
Hampus Lindholm 2,600,000(1)
Erik Cernak 2,448,000(3)
Robert Thomas 2,407,000(2)
Rasmus Andersson 2,239,440(2)
Jeff Skinner 1,748,000(3)
Lawson Crouse 1,629,750(3)
Alex Iafallo 1,152,000(1)
Cal Clutterbuck 1,152,000(1)
Vladislav Namestnikov 888,000(2)
Kevin Lankinen 812,000(1)
Brandon Tanev 800,000(1)
Lucas Raymond 800,000(1)
Joey Daccord 392,000(2)
Tyson Foerster 350,000(3)


 Farm Payroll

Pavel Mintyukov 90,000(3)
Bowen Byram 75,500(4)
Matthew Phillips 58,000(2)
Juuso Valimaki 44,800(1)
Jack Studnicka 36,400(2)
Jonny Brodzinski 35,000(2)
Zack Bolduc 35,000(3)
Georgi Romanov 35,000(1)
Daniil Tarasov 35,000(1)




Philly

ArenaWachovia Center
Capacity20,000
Ticket Price$24.00


Income

Current Funds$145,229,014
Home Games Remaining1
Avg. Attendance12,531
Avg. Revenue/Game$721,806
Projected Revenue$721,806

Expenses

Pro Payroll$18,732,249
Farm Payroll$180,000
Prospect Fees$137,400
Coach$50,001
Games Remaining2
Total Game Expenses$232,923
Projected Expenses$465,845
Projected Balance$145,484,975

Salary Commitment

Year: 2024$18,912,249
Year: 2025$10,234,800
Year: 2026$3,316,000
Year: 2027$770,000

 Pro Payroll

Blake Wheeler 5,531,089(1)
Jack Campbell 3,740,000(2)
Nicklas Backstrom 851,000(2)
Nils Hoglander 748,000(3)
Michael Rasmussen 638,000(2)
Parker Wotherspoon 623,000(3)
Brett Howden 588,000(1)
Brayden Pachal 520,800(2)
Daniil Miromanov 435,000(3)
Anton Blidh 423,360(1)
Marc McLaughlin 392,000(2)
Joe Snively 392,000(2)
Emil Heineman 350,000(4)
Justin Brazeau 350,000(4)
Nikolai Knyzhov 350,000(1)
Oskar Olausson 350,000(3)
MacKenzie Entwistle 350,000(1)
Oskar Steen 350,000(1)
Egor Afanasyev 350,000(2)
Akil Thomas 350,000(3)
Mads Sogaard 350,000(1)
Jacob Moverare 350,000(1)
Kaedan Korczak 350,000(1)


 Farm Payroll

Olen Zellweger 40,000(3)
Ryan Winterton 35,000(4)
Victor Soderstrom 35,000(1)
Tristan Luneau 35,000(4)
Cameron Crotty 35,000(2)




Pittsburgh

ArenaMellon Arena
Capacity20,000
Ticket Price$34.00


Income

Current Funds$27,852,122
Home Games Remaining1
Avg. Attendance10,148
Avg. Revenue/Game$828,151
Projected Revenue$828,151

Expenses

Pro Payroll$20,248,140
Farm Payroll$70,000
Prospect Fees$184,868
Coach$50,001
Games Remaining3
Total Game Expenses$250,646
Projected Expenses$751,939
Projected Balance$27,928,334

Salary Commitment

Year: 2024$20,318,140
Year: 2025$14,223,300
Year: 2026$2,714,000
Year: 2027$1,864,000

 Pro Payroll

Aaron Ekblad 5,733,300(2)
Taylor Hall 3,712,000(2)
Eric Comrie 1,267,840(1)
Anton Lundell 900,000(1)
Mathew Dumba 814,000(4)
Braden Schneider 700,000(1)
Jesperi Kotkaniemi 696,000(2)
Simon Nemec 500,000(3)
Tyler Tucker 500,000(2)
Kaapo Kahkonen 476,000(2)
Radim Zohorna 392,000(2)
John Leonard 357,000(1)
Shakir Mukhamadullin 350,000(4)
Lukas Reichel 350,000(1)
Philip Tomasino 350,000(1)
Alex Newhook 350,000(1)
Simon Edvinsson 350,000(3)
Zach Sanford 350,000(4)
Brad Lambert 350,000(4)
Yegor Chinakhov 350,000(1)
Hudson Fasching 350,000(1)
Peyton Krebs 350,000(1)
Tomas Nosek 350,000(1)
Egor Zamula 350,000(1)


 Farm Payroll

Joona Koppanen 35,000(1)
Chris Wagner 35,000(1)




Washington

ArenaVerizon Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$15,123,025
Home Games Remaining1
Avg. Attendance17,828
Avg. Revenue/Game$1,285,764
Projected Revenue$1,285,764

Expenses

Pro Payroll$39,748,260
Farm Payroll$878,480
Prospect Fees$212,252
Coach$50,002
Games Remaining2
Total Game Expenses$498,646
Projected Expenses$997,293
Projected Balance$15,411,496

Salary Commitment

Year: 2024$40,626,740
Year: 2025$22,023,400
Year: 2026$12,001,400
Year: 2027$4,896,100

 Pro Payroll

Evander Kane 4,708,000(2)
Jake Guentzel 4,708,000(4)
David Rittich 4,250,000(1)
Andrei Vasilevskiy 3,000,000(1)
Luke Schenn 3,000,000(1)
Ivan Provorov 2,732,000(3)
Anders Lee 2,640,000(1)
Ryan Pulock 2,600,000(3)
Miro Heiskanen 2,552,000(2)
Nick Foligno 2,250,000(1)
Max Domi 1,361,260(1)
Connor Bedard 1,000,000(3)
Jason Zucker 1,000,000(1)
Nico Hischier 870,000(1)
Conor Garland 783,000(2)
Jake Middleton 780,000(2)
Logan O'Connor 464,000(2)
Juraj Slafkovsky 350,000(2)
Dylan Guenther 350,000(2)
Brock Faber 350,000(3)


 Farm Payroll

Rasmus Sandin 110,200(3)
Ryan Strome 81,400(3)
Kaapo Kakko 66,700(3)
Dmitri Voronkov 60,000(3)
Josh Mahura 52,080(1)
Cal Foote 45,300(4)
Ronnie Attard 40,000(1)
Cole McWard 37,800(4)
Philip Broberg 35,000(1)
Connor McMichael 35,000(1)
Brennan Othmann 35,000(4)
Matthew Poitras 35,000(3)
Logan Mailloux 35,000(4)
Marc Del Gaizo 35,000(2)
Alex Laferriere 35,000(3)
Mackie Samoskevich 35,000(4)
Dylan Samberg 35,000(1)
Jack Quinn 35,000(1)
Will Cuylle 35,000(3)




Utah

ArenaSister Wives Arena
Capacity20,000
Ticket Price$22.00


Income

Current Funds$25,010,528
Home Games Remaining1
Avg. Attendance17,774
Avg. Revenue/Game$938,410
Projected Revenue$938,410

Expenses

Pro Payroll$18,345,344
Farm Payroll$155,000
Prospect Fees$138,390
Coach$50,002
Games Remaining2
Total Game Expenses$227,911
Projected Expenses$455,823
Projected Balance$25,493,115

Salary Commitment

Year: 2024$18,500,344
Year: 2025$4,659,720
Year: 2026$2,247,000
Year: 2027$0,000

 Pro Payroll

Oliver Ekman-Larsson 4,670,624(1)
Ville Husso 2,464,000(1)
Martin Jones 1,900,000(1)
Kevin Bahl 847,000(3)
Noel Acciari 814,000(1)
Haydn Fleury 796,320(2)
Dennis Gilbert 600,000(2)
Corey Perry 580,000(1)
Mason Appleton 539,400(2)
Seth Jarvis 500,000(1)
Filip Zadina 392,000(2)
Sam Steel 392,000(1)
Declan Chisholm 350,000(3)
Josh Doan 350,000(3)
Daemon Hunt 350,000(3)
Brett Leason 350,000(1)
Aliaksei Protas 350,000(1)
Matt Nieto 350,000(3)
Connor Dewar 350,000(1)
Mason Morelli 350,000(1)
Zach Parise 350,000(1)
Kevin Rooney 350,000(1)
Devin Shore 350,000(1)


 Farm Payroll

Sam Montembeault 50,000(2)
Arvid Soderblom 35,000(1)
Matt Tomkins 35,000(1)
Adam Raska 35,000(2)




SanJose

ArenaHP Pavilion
Capacity20,000
Ticket Price$30.00


Income

Current Funds$58,901,174
Home Games Remaining1
Avg. Attendance16,929
Avg. Revenue/Game$1,218,952
Projected Revenue$1,218,952

Expenses

Pro Payroll$31,541,680
Farm Payroll$290,000
Prospect Fees$127,560
Coach$50,005
Games Remaining3
Total Game Expenses$390,357
Projected Expenses$1,171,070
Projected Balance$58,949,056

Salary Commitment

Year: 2024$31,831,680
Year: 2025$25,047,080
Year: 2026$6,692,000
Year: 2027$3,889,000

 Pro Payroll

Mats Zuccarello 4,492,680(2)
Quinn Hughes 3,192,000(2)
Gustav Nyquist 2,600,000(1)
Jake McCabe 2,392,000(2)
Petr Mrazek 1,980,000(4)
Tristan Jarry 1,943,000(1)
Ryan Hartman 1,748,000(3)
Erik Haula 1,748,000(2)
Cody Ceci 1,380,000(2)
Connor Murphy 1,380,000(2)
Yegor Sharangovich 1,270,000(4)
Calvin de Haan 1,104,000(2)
Gabriel Vilardi 756,000(2)
Morgan Geekie 639,000(4)
J.T. Compher 633,920(1)
Warren Foegele 609,000(2)
Adam Fantilli 600,000(3)
Justin Danforth 510,400(2)
Kiefer Sherwood 407,680(1)
Parker Kelly 406,000(2)
Luke Hughes 350,000(3)
Michael Hutchinson 350,000(1)
Jimmy Vesey 350,000(1)
Nic Dowd 350,000(1)
Jonatan Berggren 350,000(2)


 Farm Payroll

Ryan Carpenter 45,000(1)
John Beecher 35,000(3)
Jack Drury 35,000(1)
Maxwell Crozier 35,000(3)
Derrick Pouliot 35,000(2)
Brock McGinn 35,000(1)
Jackson LaCombe 35,000(3)
Travis Boyd 35,000(1)




Vancouver

ArenaRogers Arena
Capacity20,000
Ticket Price$22.00


Income

Current Funds$27,799,836
Home Games Remaining2
Avg. Attendance17,833
Avg. Revenue/Game$941,626
Projected Revenue$1,883,252

Expenses

Pro Payroll$24,201,059
Farm Payroll$683,720
Prospect Fees$313,212
Coach$50,001
Games Remaining4
Total Game Expenses$307,902
Projected Expenses$1,231,609
Projected Balance$28,451,479

Salary Commitment

Year: 2024$24,884,779
Year: 2025$16,107,359
Year: 2026$6,371,100
Year: 2027$2,813,000

 Pro Payroll

Alexandar Georgiev 3,359,059(2)
Viktor Arvidsson 2,496,000(1)
Jeff Petry 2,496,000(2)
Jordan Eberle 1,824,000(1)
Cam Atkinson 1,824,000(4)
Max Pacioretty 1,440,000(2)
Brian Dumoulin 1,320,000(1)
Justin Schultz 925,000(1)
Barrett Hayton 899,000(3)
Kevin Hayes 888,000(2)
TJ Brodie 851,000(3)
Brett Kulak 814,000(4)
Robert Bortuzzo 814,000(3)
Marcus Johansson 814,000(2)
Calle Jarnkrok 800,000(1)
Pat Maroon 580,000(1)
Nathan Walker 580,000(1)
Rem Pitlick 406,000(3)
Lucas Johansen 371,000(3)
Chris Tierney 350,000(2)
Cal Petersen 350,000(2)


 Farm Payroll

Adam Boqvist 145,000(3)
Cale Fleury 59,400(1)
Jake Bean 50,220(1)
Bokondji Imama 39,200(2)
Givani Smith 37,800(1)
Lucas Condotta 37,100(3)
Ruslan Iskhakov 35,000(4)
Pierrick Dube 35,000(4)
Oskar Sundqvist 35,000(1)
Cutter Gauthier 35,000(4)
Joshua Roy 35,000(3)
Blake Lizotte 35,000(1)
William Lagesson 35,000(4)
Zach Dean 35,000(4)
Akira Schmid 35,000(1)




Calgary

ArenaPengrowth Saddledome
Capacity20,000
Ticket Price$30.00


Income

Current Funds$51,212,024
Home Games Remaining1
Avg. Attendance16,387
Avg. Revenue/Game$1,197,573
Projected Revenue$1,197,573

Expenses

Pro Payroll$29,780,200
Farm Payroll$400,450
Prospect Fees$216,148
Coach$50,001
Games Remaining4
Total Game Expenses$371,302
Projected Expenses$1,485,210
Projected Balance$50,924,387

Salary Commitment

Year: 2024$30,180,650
Year: 2025$25,418,850
Year: 2026$20,792,150
Year: 2027$1,287,640

 Pro Payroll

Kirill Kaprizov 4,500,000(3)
Semyon Varlamov 3,880,000(3)
Travis Konecny 3,250,000(3)
Rasmus Dahlin 3,045,000(2)
Alex DeBrincat 2,940,000(3)
Filip Hronek 2,239,000(3)
Anthony Mantha 2,070,000(3)
John Carlson 2,040,000(1)
Nick Perbix 886,500(4)
Philipp Kurashev 674,500(2)
Carl Grundstrom 540,800(3)
Jaycob Megna 520,800(1)
Nicolas Aube-Kubel 520,800(2)
Dawson Mercer 500,000(1)
Miles Wood 422,800(1)
Alex Lyon 350,000(2)
Noah Cates 350,000(1)
Mark Kastelic 350,000(1)
Tyson Barrie 350,000(4)
Dominic Toninato 350,000(1)


 Farm Payroll

Carter Hart 123,200(1)
Jamie Drysdale 51,140(4)
Denis Gurianov 44,710(3)
Kevin Korchinski 40,000(3)
Filip Roos 36,400(2)
Hugh McGing 35,000(1)
Adam Klapka 35,000(1)
Michael Sgarbossa 35,000(1)




Edmonton

ArenaRexall Place
Capacity20,000
Ticket Price$26.00


Income

Current Funds$4,496,353
Home Games Remaining2
Avg. Attendance19,596
Avg. Revenue/Game$1,222,751
Projected Revenue$2,445,502

Expenses

Pro Payroll$41,823,250
Farm Payroll$796,300
Prospect Fees$238,796
Coach$50,001
Games Remaining3
Total Game Expenses$523,273
Projected Expenses$1,569,818
Projected Balance$5,372,037

Salary Commitment

Year: 2024$42,619,550
Year: 2025$26,433,250
Year: 2026$16,126,250
Year: 2027$2,542,000

 Pro Payroll

Kris Letang 5,295,000(2)
Ryan Nugent-Hopkins 4,708,000(3)
Radko Gudas 3,496,000(3)
Ryan McDonagh 3,400,000(1)
Torey Krug 3,000,000(1)
Joel Eriksson Ek 2,749,750(3)
Jake Oettinger 2,472,000(4)
Nick Suzuki 2,352,000(2)
Mikael Backlund 2,070,000(1)
Adam Henrique 1,900,000(1)
Marcus Foligno 1,900,000(1)
Evan Bouchard 1,652,000(2)
Connor Ingram 1,631,000(3)
Jordan Staal 1,125,000(1)
Andrew Peeke 999,000(1)
Colton Sissons 851,000(2)
Johnathan Kovacevic 783,000(3)
Clayton Keller 739,500(1)
Mason McTavish 350,000(1)
Jake Neighbours 350,000(1)


 Farm Payroll

Kirby Dach 107,300(3)
Max Comtois 46,400(2)
Adam Gaudette 40,600(2)
Ben Meyers 37,800(1)
Liam Foudy 37,100(3)
Rasmus Kupari 37,100(3)
Jacob Bernard-Docker 35,000(1)
Nils Lundkvist 35,000(1)
Alex Steeves 35,000(1)
Cam York 35,000(1)
Connor Mackey 35,000(1)
Ethan Del Mastro 35,000(4)
Lukas Dostal 35,000(1)
Cole Schwindt 35,000(4)
Simon Holmstrom 35,000(2)
Ridly Greig 35,000(2)
Landon Slaggert 35,000(3)
Alex Vlasic 35,000(1)
Adam Beckman 35,000(1)
Alexander Holtz 35,000(1)




Anaheim

ArenaHonda Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$24,242,735
Home Games Remaining2
Avg. Attendance9,475
Avg. Revenue/Game$795,750
Projected Revenue$1,591,500

Expenses

Pro Payroll$21,922,280
Farm Payroll$144,900
Prospect Fees$170,517
Coach$50,005
Games Remaining3
Total Game Expenses$271,801
Projected Expenses$815,404
Projected Balance$25,018,831

Salary Commitment

Year: 2024$22,067,180
Year: 2025$15,674,400
Year: 2026$14,708,400
Year: 2027$2,992,000

 Pro Payroll

Devon Toews 3,800,000(1)
Dmitry Orlov 2,392,000(3)
Joonas Korpisalo 2,288,000(3)
Sean Monahan 2,070,000(3)
Troy Terry 1,671,500(3)
Evan Rodrigues 1,056,000(3)
Josh Brown 1,056,000(4)
Mattias Samuelsson 1,015,000(3)
Curtis Lazar 742,780(1)
William Carrier 704,000(4)
Trevor van Riemsdyk 616,000(2)
Mark Jankowski 616,000(4)
Drew O'Connor 581,000(4)
Derek Ryan 450,000(1)
Nicolas Deslauriers 414,000(3)
Louis Crevier 350,000(1)
Owen Power 350,000(1)
Paul Cotter 350,000(1)
Michael Eyssimont 350,000(2)
Dustin Wolf 350,000(3)
Alexey Toropchenko 350,000(1)
Christian Dvorak 350,000(3)


 Farm Payroll

Jacob Bryson 39,900(3)
Jonathan Gruden 35,000(3)
Jiri Kulich 35,000(4)
Ryan Johnson 35,000(3)




LosAngeles

ArenaSTAPLES Center
Capacity20,000
Ticket Price$37.00


Income

Current Funds$60,970,535
Home Games Remaining2
Avg. Attendance15,982
Avg. Revenue/Game$1,419,125
Projected Revenue$2,838,250

Expenses

Pro Payroll$40,358,888
Farm Payroll$820,852
Prospect Fees$70,394
Coach$50,001
Games Remaining4
Total Game Expenses$503,660
Projected Expenses$2,014,641
Projected Balance$61,794,144

Salary Commitment

Year: 2024$41,179,740
Year: 2025$36,067,052
Year: 2026$28,947,900
Year: 2027$5,667,200

 Pro Payroll

Connor McDavid 7,667,600(3)
Zach Werenski 5,307,500(3)
Artemi Panarin 4,176,000(2)
Johnny Gaudreau 2,640,000(3)
Vladimir Tarasenko 2,640,000(3)
Dougie Hamilton 2,288,000(4)
Sergei Bobrovsky 1,824,000(1)
Nick Bjugstad 1,672,000(4)
David Perron 1,380,000(3)
Jordan Greenway 1,339,500(3)
Jean-Gabriel Pageau 1,320,000(2)
Dylan DeMelo 1,056,000(3)
Alex Kerfoot 1,056,000(4)
Ondrej Palat 1,056,000(3)
Jonathan Drouin 1,048,880(1)
Jake Sanderson 900,000(2)
Mason Marchment 765,408(1)
Connor Clifton 756,000(1)
Alexander Wennberg 616,000(4)
Thomas Harley 500,000(1)
Calvin Pickard 350,000(2)


 Farm Payroll

Chad Ruhwedel 88,000(2)
Jesper Fast 70,000(1)
Yakov Trenin 66,700(3)
Pierre Engvall 58,800(2)
Luke Kunin 57,400(3)
Brett Seney 41,552(2)
Matthew Highmore 39,200(2)
Reese Johnson 39,200(1)
Joey Anderson 39,200(1)
Kevin Stenlund 39,200(2)
Ian Mitchell 36,400(2)
Andreas Athanasiou 35,200(4)
Magnus Chrona 35,000(3)
Liam Ohgren 35,000(3)
Taylor Raddysh 35,000(1)
Matty Beniers 35,000(1)
Vincent Desharnais 35,000(2)
Isaak Phillips 35,000(2)




Detroit

ArenaJoe Louis Arena
Capacity20,000
Ticket Price$32.00


Income

Current Funds$22,401,444
Home Games Remaining2
Avg. Attendance18,037
Avg. Revenue/Game$1,341,260
Projected Revenue$2,682,520

Expenses

Pro Payroll$39,431,676
Farm Payroll$213,500
Prospect Fees$40,640
Coach$50,001
Games Remaining4
Total Game Expenses$484,583
Projected Expenses$1,938,333
Projected Balance$23,145,631

Salary Commitment

Year: 2024$39,645,176
Year: 2025$21,332,516
Year: 2026$17,497,286
Year: 2027$387,800

 Pro Payroll

Nikita Kucherov 4,365,486(3)
Frank Vatrano 3,800,000(1)
Joe Pavelski 3,740,000(3)
Charlie McAvoy 3,724,000(3)
Bo Horvat 3,297,280(1)
Brock Nelson 2,992,000(3)
Jamie Benn 2,640,000(1)
Josh Manson 2,288,000(3)
William Karlsson 2,070,000(2)
Jonas Brodin 1,900,000(1)
Alex Tuch 1,508,000(1)
Jacob Trouba 1,500,000(1)
Scott Mayfield 1,440,000(1)
Jake Walman 1,260,000(2)
James Reimer 888,000(1)
Ryan Donato 505,230(2)
Nico Sturm 463,680(1)
Jakob Silfverberg 350,000(1)
Stuart Skinner 350,000(1)
Teddy Blueger 350,000(4)


 Farm Payroll

Mitchell Stephens 37,800(4)
Marian Studenic 35,700(1)
Uvis Balinskis 35,000(1)
Jiri Smejkal 35,000(1)
Milos Kelemen 35,000(1)
Ryan Lomberg 35,000(1)




St.Louis

ArenaScottrade Center
Capacity20,000
Ticket Price$22.00


Income

Current Funds$13,408,917
Home Games Remaining1
Avg. Attendance15,399
Avg. Revenue/Game$812,983
Projected Revenue$812,983

Expenses

Pro Payroll$27,244,080
Farm Payroll$976,368
Prospect Fees$141,654
Coach$50,001
Games Remaining3
Total Game Expenses$346,489
Projected Expenses$1,039,467
Projected Balance$13,182,433

Salary Commitment

Year: 2024$28,220,448
Year: 2025$10,456,600
Year: 2026$1,158,800
Year: 2027$105,000

 Pro Payroll

Roman Josi 8,000,000(2)
Evgeny Kuznetsov 3,496,000(1)
Frederik Andersen 3,264,000(1)
Philipp Grubauer 3,118,080(1)
Joel Edmundson 1,440,000(1)
Brendan Smith 1,152,000(1)
Marco Scandella 925,000(1)
Tyler Pitlick 704,000(1)
Brendan Lemieux 609,000(2)
Zack MacEwen 448,000(2)
Noah Gregor 432,000(1)
Kurtis MacDermid 414,000(3)
Liam O'Brien 400,000(1)
Max Jones 392,000(1)
Jonah Gadjovich 350,000(1)
Matt Rempe 350,000(1)
Kenneth Appleby 350,000(3)
Emil Lilleberg 350,000(1)
Ross Johnston 350,000(1)
Noah Juulsen 350,000(1)
William Lockwood 350,000(1)


 Farm Payroll

Anton Forsberg 80,000(1)
Jonas Johansson 80,000(1)
Erik Brannstrom 71,400(2)
Andrew Cogliano 61,600(2)
John Hayden 40,768(1)
Max Lajoie 40,600(3)
Nils Aman 37,100(3)
Callahan Burke 37,100(3)
James Hamblin 36,400(2)
Olle Lycksell 36,400(2)
Shane Wright 35,000(3)
Aku Raty 35,000(4)
Fraser Minten 35,000(4)
Jack Thompson 35,000(4)
Rhett Gardner 35,000(3)
Arturs Silovs 35,000(3)
Nikita Nesterenko 35,000(3)
Louie Belpedio 35,000(2)
Marc Staal 35,000(1)
Sheldon Rempal 35,000(1)
Justin Holl 35,000(1)
Matt Benning 35,000(1)
Cole Koepke 35,000(3)




Dallas

ArenaAmerican Airlines Center
Capacity20,000
Ticket Price$32.00


Income

Current Funds$14,873,818
Home Games Remaining2
Avg. Attendance17,418
Avg. Revenue/Game$1,337,784
Projected Revenue$2,675,568

Expenses

Pro Payroll$41,264,660
Farm Payroll$306,152
Prospect Fees$97,718
Coach$50,002
Games Remaining3
Total Game Expenses$508,763
Projected Expenses$1,526,288
Projected Balance$16,023,098

Salary Commitment

Year: 2024$41,570,812
Year: 2025$24,231,860
Year: 2026$9,148,500
Year: 2027$2,270,000

 Pro Payroll

Morgan Rielly 6,500,000(1)
Mitch Marner 4,388,000(3)
Justin Faulk 3,740,000(2)
David Pastrnak 3,608,760(2)
David Savard 3,000,000(1)
Nino Niederreiter 2,392,000(2)
Chandler Stephenson 2,160,000(2)
Cam Talbot 2,125,000(1)
Vladislav Gavrikov 1,708,000(1)
Tyler Toffoli 1,672,000(2)
Teuvo Teravainen 1,320,000(4)
Artem Zub 1,176,000(1)
Karel Vejmelka 1,120,000(2)
Tanner Jeannot 974,500(3)
Josh Anderson 880,000(4)
Ryan Lindgren 729,000(1)
Sean Kuraly 704,000(3)
Shane Pinto 693,000(3)
Danton Heinen 539,400(1)
Mathieu Olivier 435,000(1)
Cole Smith 350,000(2)
Justin Barron 350,000(1)
Alexander Alexeyev 350,000(1)
Boris Katchouk 350,000(1)


 Farm Payroll

Jayden Struble 70,000(3)
Colin White 49,000(3)
Vinni Lettieri 41,552(1)
Sammy Blais 40,600(2)
Luca Del Bel Belluz 35,000(4)
Vasily Ponomarev 35,000(4)
Ivan Prosvetov 35,000(1)




Minnesota

ArenaXcel Energy Center
Capacity20,000
Ticket Price$34.00


Income

Current Funds$6,289,770
Home Games Remaining1
Avg. Attendance13,298
Avg. Revenue/Game$1,121,157
Projected Revenue$1,121,157

Expenses

Pro Payroll$39,893,062
Farm Payroll$389,200
Prospect Fees$101,570
Coach$50,001
Games Remaining3
Total Game Expenses$493,096
Projected Expenses$1,479,287
Projected Balance$5,931,640

Salary Commitment

Year: 2024$40,282,262
Year: 2025$34,762,450
Year: 2026$21,547,450
Year: 2027$179,200

 Pro Payroll

Anze Kopitar 5,992,000(2)
Mika Zibanejad 5,280,000(3)
Mike Matheson 4,922,000(3)
Thomas Chabot 3,668,000(3)
Jon Marchessault 3,264,000(2)
Brock Boeser 2,282,000(3)
Shea Theodore 1,715,280(1)
Jacob Markstrom 1,672,000(3)
K'Andre Miller 1,514,000(3)
Nick Jensen 1,320,000(2)
Ilya Mikheyev 1,056,000(3)
Logan Stanley 970,000(1)
Ivan Barbashev 953,232(1)
Laurent Brossoit 920,000(2)
Nicolas Roy 904,250(3)
Lars Eller 851,000(2)
Tyler Motte 744,800(1)
Dante Fabbro 688,500(1)
Dakota Joshua 448,000(2)
Frederick Gaudreau 378,000(1)
Jack St. Ivany 350,000(2)


 Farm Payroll

Mackenzie MacEachern 39,200(4)
Jiri Patera 35,000(2)
Marat Khusnutdinov 35,000(3)
Frank Nazar 35,000(4)
Lukas Cormier 35,000(4)
Jean-Luc Foudy 35,000(3)
Jake Leschyshyn 35,000(1)
Nikita Okhotiuk 35,000(1)
Justin Sourdif 35,000(4)
Sam Colangelo 35,000(4)
Anthony Richard 35,000(2)




Nashville

ArenaSommet Center
Capacity20,000
Ticket Price$34.00


Income

Current Funds$32,831,736
Home Games Remaining2
Avg. Attendance18,732
Avg. Revenue/Game$1,528,372
Projected Revenue$3,056,744

Expenses

Pro Payroll$39,842,400
Farm Payroll$430,300
Prospect Fees$128,780
Coach$50,003
Games Remaining4
Total Game Expenses$493,311
Projected Expenses$1,973,243
Projected Balance$33,915,237

Salary Commitment

Year: 2024$40,272,700
Year: 2025$21,262,540
Year: 2026$18,731,540
Year: 2027$2,554,000

 Pro Payroll

J.T. Miller 6,336,000(3)
Sebastian Aho 3,656,000(3)
Adam Fox 3,429,000(1)
Mathew Barzal 3,206,000(3)
Jeremy Swayman 2,554,000(4)
Phillip Danault 2,496,000(2)
Josh Morrissey 2,405,760(1)
Thatcher Demko 2,324,000(1)
Noah Hanifin 2,179,640(3)
Alex Killorn 1,900,000(1)
Brandon Hagel 1,735,000(1)
Tomas Hertl 1,700,000(1)
Adam Pelech 1,500,000(1)
T.J. Oshie 1,000,000(1)
Colin Blackwell 925,000(1)
Joel Armia 704,000(3)
Casey Cizikas 644,000(1)
Michael McLeod 448,000(1)
Jacob MacDonald 350,000(1)
Marc-Edouard Vlasic 350,000(1)


 Farm Payroll

Barclay Goodrow 88,800(1)
Jon Merrill 85,100(1)
Joel Farabee 60,900(3)
J.J. Moser 50,000(1)
Gustav Lindstrom 40,500(1)
Dylan Holloway 35,000(2)
Bo Groulx 35,000(3)
Jack McBain 35,000(1)




Columbus

ArenaNationwide Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$15,730,635
Home Games Remaining2
Avg. Attendance14,212
Avg. Revenue/Game$1,193,841
Projected Revenue$2,387,682

Expenses

Pro Payroll$28,726,240
Farm Payroll$250,700
Prospect Fees$129,318
Coach$50,020
Games Remaining4
Total Game Expenses$355,564
Projected Expenses$1,422,257
Projected Balance$16,696,060

Salary Commitment

Year: 2024$28,976,940
Year: 2025$12,476,700
Year: 2026$4,511,000
Year: 2027$1,081,000

 Pro Payroll

Aleksander Barkov 6,019,240(1)
Ilya Samsonov 3,045,000(3)
Zach Bogosian 3,000,000(1)
Tyler Myers 2,288,000(2)
Brayden McNabb 2,070,000(2)
Jaden Schwartz 1,672,000(2)
Ryan Graves 1,568,000(1)
Brandon Carlo 1,440,000(2)
Ilya Lyubushkin 1,000,000(1)
Andrew Mangiapane 783,000(1)
Tyler Bertuzzi 783,000(1)
Scott Wedgewood 704,000(1)
Eetu Luostarinen 639,000(4)
Dillon Dube 588,000(1)
Ryan Reaves 450,000(1)
Sam Gagner 450,000(1)
Casey Mittelstadt 420,000(1)
Trevor Zegras 407,000(4)
Lukas Rousek 350,000(1)
Cole Perfetti 350,000(1)
Magnus Hellberg 350,000(2)
Alex Nylander 350,000(3)


 Farm Payroll

Mikey Anderson 71,500(2)
Joel Kiviranta 39,200(2)
Angus Crookshank 35,000(2)
Zach Benson 35,000(3)
Nick Bonino 35,000(1)
Maksymilian Szuber 35,000(4)




Chicago

ArenaUnited Center
Capacity20,000
Ticket Price$35.00


Income

Current Funds$20,292,936
Home Games Remaining2
Avg. Attendance11,015
Avg. Revenue/Game$925,119
Projected Revenue$1,850,238

Expenses

Pro Payroll$18,338,600
Farm Payroll$460,440
Prospect Fees$125,102
Coach$50,001
Games Remaining3
Total Game Expenses$231,392
Projected Expenses$694,176
Projected Balance$21,448,998

Salary Commitment

Year: 2024$18,799,040
Year: 2025$11,222,040
Year: 2026$5,941,200
Year: 2027$0,000

 Pro Payroll

Ryan Johansen 2,288,000(2)
Pheonix Copley 1,980,000(3)
Travis Hamonic 1,672,000(3)
Robert Hagg 1,312,640(1)
Kasperi Kapanen 1,305,000(1)
Andre Burakovsky 1,213,520(1)
Jakub Vrana 871,360(2)
Conor Sheary 814,000(2)
Mike Hoffman 736,000(2)
Ethan Bear 729,800(3)
Joel Hanley 704,000(1)
Evgenii Dadonov 672,000(1)
Christian Fischer 618,800(3)
Michael Amadio 536,480(2)
Phillip Di Giuseppe 435,000(3)
Connor Brown 400,000(1)
Quinton Byfield 350,000(1)
Axel Jonsson-Fjallby 350,000(1)
Dan Vladar 350,000(1)
Hunter Shepard 350,000(1)
Dylan McIlrath 350,000(1)
Hardy Haman-Aktell 300,000(3)


 Farm Payroll

Tyson Jost 60,900(1)
John Ludvig 60,000(3)
Victor Mete 53,940(1)
Carson Meyer 40,600(3)
Ivan Miroshnichenko 35,000(3)
Henry Thrun 35,000(3)
Scott Sabourin 35,000(1)
Rourke Chartier 35,000(3)
Marshall Rifai 35,000(1)
Declan Carlile 35,000(2)
Devin Cooley 35,000(1)




Winnipeg

ArenaPhilips Arena
Capacity20,000
Ticket Price$24.00


Income

Current Funds$32,257,043
Home Games Remaining2
Avg. Attendance13,085
Avg. Revenue/Game$753,781
Projected Revenue$1,507,562

Expenses

Pro Payroll$18,268,730
Farm Payroll$0,000
Prospect Fees$191,385
Coach$50,000
Games Remaining4
Total Game Expenses$225,733
Projected Expenses$902,932
Projected Balance$32,861,673

Salary Commitment

Year: 2024$18,268,730
Year: 2025$11,299,930
Year: 2026$4,137,250
Year: 2027$350,000

 Pro Payroll

Vitek Vanecek 2,464,000(2)
Neal Pionk 2,436,000(1)
Jared Spurgeon 2,288,000(3)
Derek Forbort 960,000(2)
Tomas Tatar 960,000(1)
Tyler Johnson 888,000(2)
Casey DeSmith 888,000(2)
Dominik Kubalik 772,800(1)
Anthony Beauvillier 621,750(3)
Philippe Myers 506,500(3)
Jalen Chatfield 435,000(2)
Jaret Anderson-Dolan 420,000(2)
Oskar Lindblom 407,680(2)
Ty Dellandrea 371,000(3)
Gage Goncalves 350,000(4)
Nikita Alexandrov 350,000(2)
Samuel Laberge 350,000(1)
Riley Nash 350,000(1)
Marc Johnstone 350,000(1)
Brandon Scanlin 350,000(1)
Michael McCarron 350,000(1)
Nolan Foote 350,000(1)
Andrew Poturalski 350,000(1)
Adam Ruzicka 350,000(1)
Pontus Holmberg 350,000(2)


 Farm Payroll




Colorado

ArenaPepsi Center
Capacity20,000
Ticket Price$30.00


Income

Current Funds$7,483,324
Home Games Remaining2
Avg. Attendance16,980
Avg. Revenue/Game$1,245,892
Projected Revenue$2,491,784

Expenses

Pro Payroll$39,993,141
Farm Payroll$335,300
Prospect Fees$36,480
Coach$50,001
Games Remaining3
Total Game Expenses$492,865
Projected Expenses$1,478,595
Projected Balance$8,496,513

Salary Commitment

Year: 2024$40,328,441
Year: 2025$17,950,740
Year: 2026$12,846,900
Year: 2027$2,371,000

 Pro Payroll

Nathan MacKinnon 7,387,341(1)
Zach Hyman 5,280,000(3)
Brady Skjei 3,800,000(1)
Tom Wilson 3,000,000(1)
Pavel Buchnevich 2,992,000(3)
Jakob Chychrun 2,367,000(1)
Igor Shesterkin 2,016,000(1)
Matt Roy 1,797,320(1)
Ryan Suter 1,672,000(2)
Anthony Cirelli 1,218,000(3)
Anthony Duclair 931,840(1)
Andrew Copp 925,000(1)
John Gibson 920,000(2)
Conor Timmins 871,000(4)
Craig Smith 814,000(4)
Marcus Pettersson 801,920(2)
Alexandre Carrier 633,920(2)
Sam Carrick 616,000(4)
Ross Colton 588,000(2)
Keegan Kolesar 499,800(3)
Pius Suter 448,000(2)
Antti Raanta 414,000(3)


 Farm Payroll

Kailer Yamamoto 44,800(1)
Andreas Englund 40,000(2)
Nick Cousins 38,400(1)
Glenn Gawdin 37,100(3)
Brett Murray 35,000(1)
Brandon Gignac 35,000(4)
Sebastian AhoD 35,000(1)
Ryan Shea 35,000(3)
Malcolm Subban 35,000(4)




Carolina

ArenaPNC Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$42,268,131
Home Games Remaining2
Avg. Attendance18,792
Avg. Revenue/Game$1,551,647
Projected Revenue$3,103,294

Expenses

Pro Payroll$41,001,320
Farm Payroll$422,176
Prospect Fees$74,860
Coach$50,005
Games Remaining3
Total Game Expenses$506,687
Projected Expenses$1,520,062
Projected Balance$43,851,363

Salary Commitment

Year: 2024$41,423,496
Year: 2025$27,155,600
Year: 2026$10,856,520
Year: 2027$1,744,800

 Pro Payroll

Sidney Crosby 8,000,000(2)
Connor Hellebuyck 5,384,720(3)
Vince Dunn 3,812,480(2)
Boone Jenner 3,000,000(1)
Valeri Nichushkin 2,803,360(1)
Adrian Kempe 2,327,360(2)
Alec Martinez 2,250,000(1)
Jeremy Lauzon 2,098,500(3)
Nikolaj Ehlers 1,722,840(2)
Erik Johnson 1,672,000(4)
Pavel Zacha 1,593,500(3)
Shayne Gostisbehere 1,500,000(1)
Artturi Lehkonen 1,019,760(1)
Moritz Seider 1,000,000(1)
Trevor Moore 868,000(1)
Sam Lafferty 548,800(1)
Bobby McMann 350,000(1)
Martin Pospisil 350,000(2)
Morgan Barron 350,000(1)
Pyotr Kochetkov 350,000(1)


 Farm Payroll

Eric Robinson 64,400(1)
Juuso Parssinen 50,000(2)
Adam Erne 47,880(1)
Dryden Hunt 45,696(1)
Mikael Pyyhtia 37,800(4)
Akito Hirose 36,400(2)
Maxence Guenette 35,000(3)
Graeme Clarke 35,000(4)
Jan Jenik 35,000(1)
Vladislav Kolyachonok 35,000(1)




Vegas

ArenaT-Mobile Arena
Capacity20,000
Ticket Price$35.00


Income

Current Funds$21,913,450
Home Games Remaining2
Avg. Attendance14,624
Avg. Revenue/Game$1,228,452
Projected Revenue$2,456,904

Expenses

Pro Payroll$41,576,038
Farm Payroll$699,900
Prospect Fees$178,300
Coach$50,003
Games Remaining2
Total Game Expenses$518,344
Projected Expenses$1,036,689
Projected Balance$23,333,665

Salary Commitment

Year: 2024$42,275,938
Year: 2025$29,327,923
Year: 2026$15,561,303
Year: 2027$9,794,303

 Pro Payroll

Erik Karlsson 5,760,000(2)
John Tavares 5,733,903(4)
Timo Meier 4,062,240(2)
Linus Ullmark 3,800,000(1)
Cam Fowler 3,000,000(1)
Andrei Svechnikov 2,378,000(2)
Ryan O'Reilly 2,152,775(1)
Kyle Palmieri 2,070,000(3)
Mikhail Sergachev 1,711,000(1)
Alexander Romanov 1,610,000(3)
Damon Severson 1,320,000(4)
Jonas Siegenthaler 1,212,000(3)
Filip Gustavsson 1,046,000(4)
Josh Norris 985,000(2)
Blake Coleman 828,240(1)
Radek Faksa 814,000(4)
Jack Roslovic 770,000(3)
Stefan Noesen 616,000(4)
David Kampf 543,200(1)
Sonny Milano 463,680(2)
Alex Goligoski 350,000(1)
Joe Veleno 350,000(1)


 Farm Payroll

Patrik Laine 150,800(4)
Jet Greaves 43,600(4)
Isac Lundestrom 43,500(2)
Robby Fabbri 39,200(2)
Jesper Boqvist 37,800(1)
Spencer Stastney 35,000(3)
Brendan Brisson 35,000(3)
Thomas Bordeleau 35,000(1)
Isak Rosen 35,000(4)
Santeri Hatakka 35,000(3)
Yan Kuznetsov 35,000(4)
Jordan Harris 35,000(1)
Shane Bowers 35,000(2)
Ondrej Pavel 35,000(1)
Kyle MacLean 35,000(1)
Jesse Ylonen 35,000(1)




Seattle

ArenaClimate Pledge Arena
Capacity20,000
Ticket Price$31.00


Income

Current Funds$51,212,871
Home Games Remaining2
Avg. Attendance19,134
Avg. Revenue/Game$1,422,123
Projected Revenue$2,844,246

Expenses

Pro Payroll$41,923,640
Farm Payroll$575,300
Prospect Fees$90,980
Coach$50,001
Games Remaining3
Total Game Expenses$519,999
Projected Expenses$1,559,997
Projected Balance$52,497,120

Salary Commitment

Year: 2024$42,498,940
Year: 2025$20,817,300
Year: 2026$8,390,700
Year: 2027$919,000

 Pro Payroll

Leon Draisaitl 5,827,920(1)
Brent Burns 4,708,000(2)
Charlie Coyle 3,400,000(1)
Nikita Zadorov 2,946,720(1)
Brandon Montour 2,392,000(3)
Brayden Schenn 2,288,000(1)
Elias Pettersson 2,240,000(1)
Noah Dobson 2,204,000(3)
Brenden Dillon 1,980,000(2)
Brad Marchand 1,900,000(1)
Elias Lindholm 1,824,000(2)
Adam Lowry 1,824,000(2)
Nick Schmaltz 1,748,000(3)
Nicolas Hague 1,350,000(1)
Arber Xhekaj 1,000,000(2)
Jordan Binnington 880,000(3)
Darcy Kuemper 814,000(4)
Simon Benoit 644,000(1)
Ryan McLeod 553,000(2)
Wyatt Johnston 350,000(2)
Mike Reilly 350,000(1)
JJ Peterka 350,000(1)
Beck Malenstyn 350,000(1)


 Farm Payroll

Timothy Liljegren 75,600(2)
Leo Carlsson 60,000(3)
Ryan Poehling 42,000(2)
David Gustafsson 40,600(3)
Logan Cooley 40,000(3)
Alex Barre-Boulet 37,100(3)
Pavol Regenda 35,000(2)
Tyler Kleven 35,000(3)
Bradly Nadeau 35,000(4)
Matias Maccelli 35,000(1)
Georgii Merkulov 35,000(3)
Yaniv Perets 35,000(4)
Walker Duehr 35,000(2)
Collin Graf 35,000(4)