Financial Report

(As of Sunday, Feb 9 2025)

Anaheim

ArenaHonda Center
Capacity17,174
Ticket Price$50.00


Income

Current Funds$41,698,974
Home Games Remaining6
Avg. Attendance12,969
Avg. Revenue/Game$1,726,993
Projected Revenue$10,361,958

Expenses

Pro Payroll$50,025,000
Farm Payroll$120,000
Prospect Fees$54,000
Coach$50,000
Games Remaining12
Total Game Expenses$612,793
Projected Expenses$7,353,512
Projected Balance$44,707,420

Salary Commitment

Year: 2023$49,745,000
Year: 2024$38,305,000
Year: 2025$18,925,000
Year: 2026$8,850,000

Pro Payroll

Connor Hellebuyck 4,500,000(2)
Darnell Nurse 4,250,000(2)
Devon Toews 4,250,000(3)
Joel Eriksson-Ek 4,050,000(4)
Kevin Fiala 4,000,000(4)
JT Miller 3,800,000(1)
Oliver Ekman-Larsson 3,750,000(1)
Anze Kopitar 3,400,000(2)
Clayton Keller 2,750,000(1)
Jonathan Quick 1,750,000(2)
Lars Eller 1,750,000(3)
Robby Fabbri 1,450,000(2)
Andrew Peeke 1,250,000(2)
Craig Smith 1,250,000(3)
John Marino 1,100,000(3)
Nils Hoglander 1,000,000(2)
Eeli Tolvanen 1,000,000(3)
Wade Allison 900,000(2)
Jarred Tinordi 800,000(4)
Nick Perbix 800,000(2)
Josh Archibald 725,000(3)
Jack Johnson 700,000(1)
Tom Kuhnhackl 400,000(1)
Christian Folin 400,000(0)


Farm Payroll

Alec Regula 80,000(2)
C.J. Franklin 40,000(1)




Boston

Arena TD Banknorth Garden
Capacity17,565
Ticket Price$50.00


Income

Current Funds$4,705,895
Home Games Remaining6
Avg. Attendance8,774
Avg. Revenue/Game$982,288
Projected Revenue$5,893,728

Expenses

Pro Payroll$41,900,000
Farm Payroll$390,000
Prospect Fees$76,500
Coach$50,000
Games Remaining12
Total Game Expenses$517,274
Projected Expenses$6,207,293
Projected Balance$4,392,330

Salary Commitment

Year: 2023$42,650,000
Year: 2024$38,590,000
Year: 2025$23,920,000
Year: 2026$6,820,000

Pro Payroll

Radko Gudas 3,500,000(3)
Alex Killorn 3,500,000(3)
Alex Iafallo 3,000,000(3)
Anthony Duclair 2,750,000(5)
Oskar Sundqvist 2,750,000(2)
Kevin Hayes 2,500,000(1)
Erik Johnson 2,500,000(2)
Yakov Trenin 2,000,000(5)
Travis Sanheim 2,000,000(3)
Danton Heinen 1,700,000(3)
Alex Lyon 1,650,000(3)
Pius Suter 1,500,000(4)
Nico Sturm 1,500,000(1)
Zach Whitecloud 1,500,000(2)
Frank Vatrano 1,500,000(2)
Dante Fabbro 1,000,000(2)
Dillon Dube 1,000,000(2)
Zach Bogosian 1,000,000(2)
Cam York 1,000,000(2)
Jon Gillies 1,000,000(3)
Paul Cotter 800,000(2)
Mark Kastelic 800,000(2)
Victor Mete 750,000(3)
Mikhail Vorobyov 700,000(2)
Antoine Bibeau 400,000(4)


Farm Payroll

Matt Coronato 85,000(4)
Olle Lycksell 85,000(4)
Tanner Laczynski 80,000(2)
Dean Kukan 60,000(1)
Eric Gelinas 40,000(0)
Christoffer Ehn 40,000(2)




Buffalo

ArenaHSBC Arena
Capacity19,070
Ticket Price$101.00


Income

Current Funds$60,782,813
Home Games Remaining6
Avg. Attendance11,612
Avg. Revenue/Game$2,409,356
Projected Revenue$14,456,136

Expenses

Pro Payroll$51,488,600
Farm Payroll$2,095,000
Prospect Fees$109,500
Coach$50,000
Games Remaining12
Total Game Expenses$655,404
Projected Expenses$7,864,844
Projected Balance$67,374,105

Salary Commitment

Year: 2023$53,583,600
Year: 2024$22,806,100
Year: 2025$4,056,100
Year: 2026$3,718,600

Pro Payroll

Evander Kane 4,000,000(1)
Drew Doughty 3,800,000(1)
Mark Stone 3,500,000(1)
Patrik Laine 3,500,000(2)
Evan Bouchard 3,428,600(4)
Brad Marchand 3,400,000(1)
Josh Anderson 3,250,000(1)
Jaccob Slavin 3,000,000(1)
Nico Hischier 2,750,000(2)
Luke Schenn 2,750,000(1)
Ivan Provorov 2,560,000(1)
Timo Meier 2,500,000(2)
Austin Watson 2,000,000(1)
Sean Kuraly 2,000,000(1)
Vitek Vanecek 2,000,000(2)
Charlie Coyle 1,750,000(2)
Owen Power 1,250,000(2)
Stuart Skinner 1,250,000(2)
Keegan Kolesar 1,000,000(2)
Kyle Burroughs 1,000,000(2)
Ty Dellandrea 800,000(2)


Farm Payroll

Jack Campbell 375,000(1)
Ty Emberson 115,000(3)
Malcolm Subban 110,000(2)
Louis Crevier 90,000(4)
Ryan Johnson 90,000(3)
Santeri Hatakka 85,000(4)
Jake Virtanen 80,000(2)
Greg McKegg 80,000(2)
Axel Jonsson-Fjallby 80,000(2)
William Lockwood 80,000(2)
Fabian Zetterlund 80,000(2)
Morgan Barron 80,000(2)
Jonas Rondbjerg 80,000(2)
Robin Salo 80,000(2)
Austin Poganski 80,000(2)
Julian Melchiori 80,000(2)
Emil Pettersson 77,500(1)
Radim Simek 70,000(3)
Andreas Englund 65,000(1)
Evgeny Svechnikov 62,500(3)
Jaret Anderson-Dolan 60,000(4)
Dylan McIlrath 55,000(4)
Alex Formenton 40,000(2)




Calgary

ArenaScotiabank Saddledome
Capacity19,289
Ticket Price$57.00


Income

Current Funds$21,321,366
Home Games Remaining6
Avg. Attendance13,586
Avg. Revenue/Game$1,316,995
Projected Revenue$7,901,970

Expenses

Pro Payroll$51,402,000
Farm Payroll$1,247,500
Prospect Fees$90,000
Coach$50,000
Games Remaining13
Total Game Expenses$643,774
Projected Expenses$8,369,067
Projected Balance$20,854,269

Salary Commitment

Year: 2023$52,649,500
Year: 2024$35,972,500
Year: 2025$19,782,500
Year: 2026$2,930,000

Pro Payroll

Jake Oettinger 6,500,000(3)
Jared Spurgeon 5,000,000(1)
Brett Pesce 4,000,000(2)
Pavel Buchnevich 4,000,000(3)
Andrei Svechnikov 3,752,000(1)
Morgan Rielly 3,500,000(2)
T.J. Oshie 3,000,000(1)
Josh Norris 3,000,000(2)
Jani Hakanpaa 2,750,000(4)
Boone Jenner 2,500,000(1)
Scott Wedgewood 1,750,000(3)
Alex Newhook 1,500,000(3)
Luke Hughes 1,250,000(3)
Filip Zadina 1,250,000(2)
Adam Fantilli 1,250,000(3)
Morgan Frost 1,250,000(2)
Kailer Yamamoto 1,200,000(1)
Bowen Byram 1,150,000(1)
Ryan Lindgren 1,000,000(2)
Noah Cates 1,000,000(2)
Juraj Slafkovsky 800,000(2)


Farm Payroll

Garret Sparks 120,000(2)
Mason Lohrei 102,500(3)
Ryker Evans 100,000(4)
Samuel Bolduc 95,000(3)
Valtteri Puustinen 90,000(3)
Hendrix Lapierre 85,000(3)
Julien Gauthier 80,000(4)
Marco Rossi 80,000(2)
Boris Katchouk 75,000(1)
Jesper Boqvist 70,000(2)
Libor Hajek 70,000(3)
Lias Andersson 70,000(2)
Logan Brown 60,000(3)
CJ Motte 50,000(3)
Michael Raffl 50,000(2)
Johan Gustafsson 50,000(3)




Carolina

ArenaRBC Center
Capacity18,680
Ticket Price$76.00


Income

Current Funds$64,845,768
Home Games Remaining6
Avg. Attendance16,784
Avg. Revenue/Game$2,504,962
Projected Revenue$15,029,772

Expenses

Pro Payroll$52,930,000
Farm Payroll$1,857,500
Prospect Fees$69,000
Coach$50,000
Games Remaining13
Total Game Expenses$669,591
Projected Expenses$8,704,689
Projected Balance$71,170,851

Salary Commitment

Year: 2023$54,787,500
Year: 2024$34,897,500
Year: 2025$13,462,500
Year: 2026$1,555,000

Pro Payroll

Mitch Marner 5,000,000(1)
Roman Josi 4,600,000(2)
Jack Eichel 4,500,000(3)
Jason Robertson 4,000,000(1)
Aaron Ekblad 3,800,000(1)
Ilya Sorokin 3,800,000(1)
Dylan Larkin 3,750,000(3)
Artemi Panarin 3,600,000(2)
Jakob Chychrun 3,430,000(2)
Brayden Schenn 3,250,000(3)
Jesper Bratt 3,000,000(2)
Adam Larsson 2,500,000(1)
Artturi Lehkonen 2,000,000(2)
Adam Lowry 1,450,000(2)
Cody Ceci 1,000,000(2)
Semyon Varlamov 950,000(2)
Justin Holl 750,000(5)
Kiefer Sherwood 750,000(1)
Nick Bonino 400,000(2)
Frederick Gaudreau 400,000(2)


Farm Payroll

Jaycob Megna 165,000(2)
Robert Hagg 150,000(3)
Darren Raddysh 140,000(2)
Chris Driedger 130,000(4)
Sam Gagner 125,000(2)
Carter Rowney 125,000(4)
Kaedan Korczak 115,000(3)
Devon Levi 102,500(3)
Colin Blackwell 95,000(4)
Anton Forsberg 95,000(2)
Uvis Balinskis 90,000(4)
Nathan Beaulieu 90,000(4)
Anthony Richard 85,000(4)
Jacob Moverare 80,000(2)
Cole Sillinger 70,000(5)
Derek Ryan 40,000(4)
Ryan Fitzgerald 40,000(1)
Cody Eakin 40,000(4)
Gavin Bayreuther 40,000(3)
Janne Kuokkanen 40,000(5)




Chicago

Arena United Center
Capacity19,717
Ticket Price$73.00


Income

Current Funds$42,658,551
Home Games Remaining6
Avg. Attendance14,635
Avg. Revenue/Game$2,408,911
Projected Revenue$14,453,466

Expenses

Pro Payroll$50,360,000
Farm Payroll$1,750,000
Prospect Fees$82,500
Coach$50,000
Games Remaining13
Total Game Expenses$637,104
Projected Expenses$8,282,348
Projected Balance$48,829,669

Salary Commitment

Year: 2023$52,110,000
Year: 2024$29,300,000
Year: 2025$13,510,000
Year: 2026$280,000

Pro Payroll

Brady Tkachuk 4,500,000(1)
Bo Horvat 3,750,000(1)
Colton Parayko 3,660,000(1)
Andrei Kuzmenko 3,500,000(2)
Valeri Nichushkin 3,250,000(3)
Justin Faulk 3,250,000(3)
Bryan Rust 3,250,000(1)
Shayne Gostisbehere 2,750,000(3)
Alexander Georgiev 2,750,000(1)
Jean-Gabriel Pageau 2,750,000(2)
Sean Couturier 2,500,000(2)
Nikita Zadorov 2,200,000(3)
Brandon Hagel 2,000,000(2)
Gustav Forsling 1,600,000(1)
Josh Brown 1,500,000(3)
Ondrej Palat 1,500,000(2)
Logan O'Connor 1,500,000(2)
Kevin Lankinen 1,500,000(2)
Luke Kunin 1,400,000(1)
Noel Acciari 1,250,000(1)
Rasmus Kupari 750,000(0)


Farm Payroll

Andreas Johnson 200,000(1)
Taylor Fedun 150,000(1)
Oskar Lindblom 125,000(2)
Elmer Soderblom 90,000(2)
Matthew Phillips 85,000(3)
James Hamblin 85,000(3)
Cole Cassels 85,000(5)
Madison Bowey 80,000(1)
Louis Domingue 80,000(1)
Arttu Ruotsalainen 80,000(2)
Joe Snively 80,000(2)
Kyle Clifford 75,000(5)
Dominik Simon 65,000(3)
Nikita Tryamkin 60,000(5)
Brett Connolly 60,000(1)
Martin Marincin 60,000(2)
Kyle Wood 60,000(5)
Simon Fernholm 55,000(2)
Jonny Brodzinski 50,000(2)
Zachary Fucale 45,000(3)
Jacob Peterson 40,000(1)
Patrik Sieloff 40,000(1)




Colorado

Arena Pepsi Center
Capacity17,809
Ticket Price$50.00


Income

Current Funds$33,927,146
Home Games Remaining6
Avg. Attendance8,276
Avg. Revenue/Game$935,383
Projected Revenue$5,612,298

Expenses

Pro Payroll$26,800,000
Farm Payroll$1,550,000
Prospect Fees$76,500
Coach$50,000
Games Remaining12
Total Game Expenses$347,274
Projected Expenses$4,167,293
Projected Balance$35,372,151

Salary Commitment

Year: 2023$28,350,000
Year: 2024$27,370,000
Year: 2025$11,135,000
Year: 2026$3,860,000

Pro Payroll

Ryan Graves 3,500,000(2)
Andre Burakovsky 3,250,000(3)
Olli Maata 2,650,000(2)
Logan Stanley 2,000,000(2)
Henri Jokiharju 1,400,000(3)
Nick Seeler 1,250,000(2)
Calen Addison 1,100,000(2)
Dan Vladar 1,100,000(2)
Tyson Foerster 1,025,000(3)
Riley Nash 1,000,000(2)
Arthur Kaliyev 1,000,000(4)
Alex Chiasson 975,000(2)
Tyson Jost 950,000(4)
Bobby Brink 950,000(3)
Noah Gregor 900,000(4)
Kyle Capobianco 900,000(1)
Ukko-Pekka Luukkonen 900,000(2)
Mason Shaw 800,000(2)
Steven Lorentz 750,000(4)
Mark Friedman 400,000(3)


Farm Payroll

Jackson Cates 800,000(2)
Will Butcher 165,000(3)
Lucas Carlsson 95,000(4)
Ronnie Attard 85,000(4)
Nick Caamano 85,000(3)
Sasha Chmelevski 80,000(2)
Maxime Lajoie 80,000(2)
Felix Sandstrom 80,000(4)
Jean-Sebastien Dea 40,000(1)
David Elsner 40,000(1)




Dallas

ArenaAmerican Airlines Center
Capacity18,532
Ticket Price$40.00


Income

Current Funds$12,619,704
Home Games Remaining6
Avg. Attendance14,483
Avg. Revenue/Game$1,391,188
Projected Revenue$8,347,128

Expenses

Pro Payroll$54,090,000
Farm Payroll$1,275,000
Prospect Fees$55,500
Coach$50,000
Games Remaining13
Total Game Expenses$676,470
Projected Expenses$8,794,104
Projected Balance$12,172,728

Salary Commitment

Year: 2023$55,365,000
Year: 2024$38,370,000
Year: 2025$20,250,000
Year: 2026$900,000

Pro Payroll

Dougie Hamilton 5,250,000(3)
Josh Manson 4,250,000(3)
Brenden Dillon 4,000,000(2)
Juuse Saros 3,800,000(1)
Jeff Skinner 3,800,000(1)
Sebastian Aho 3,500,000(1)
Damon Severson 3,500,000(2)
Yanni Gourde 3,000,000(2)
Connor Murphy 2,750,000(1)
William Karlsson 2,500,000(2)
Jonathan Drouin 2,500,000(3)
Trevor Zegras 2,000,000(3)
Connor Ingram 2,000,000(2)
Martin Fehervary 1,750,000(3)
Ilya Samsonov 1,750,000(1)
Michael Rasmussen 1,250,000(1)
Logan Cooley 1,250,000(3)
Simon Nemec 1,250,000(3)
Matias Maccelli 1,000,000(2)
Jack McBain 1,000,000(2)
Warren Foegele 1,000,000(2)
Yegor Sharangovich 950,000(3)
Andreas Borgman 40,000(2)


Farm Payroll

Nathan Bastian 900,000(4)
Luke Glendening 100,000(3)
Jesper Froden 80,000(2)
Spencer Martin 75,000(1)
Antti Suomela 70,000(1)
Scott Wilson 50,000(3)




Detroit

ArenaJoe Louis Arena
Capacity19,515
Ticket Price$48.00


Income

Current Funds$17,469,226
Home Games Remaining6
Avg. Attendance13,415
Avg. Revenue/Game$1,462,099
Projected Revenue$8,772,594

Expenses

Pro Payroll$52,500,000
Farm Payroll$890,000
Prospect Fees$94,500
Coach$50,000
Games Remaining13
Total Game Expenses$652,860
Projected Expenses$8,487,177
Projected Balance$17,754,643

Salary Commitment

Year: 2023$53,390,000
Year: 2024$51,425,000
Year: 2025$25,700,000
Year: 2026$6,700,000

Pro Payroll

Quinn Hughes 7,000,000(3)
Miro Heiskanen 6,000,000(2)
Carter Hart 5,000,000(3)
Jon Marchessault 5,000,000(2)
Alexander Romanov 4,000,000(3)
Adam Henrique 4,000,000(2)
Andreas Athanasiou 4,000,000(2)
Lucas Raymond 3,650,000(4)
Corey Perry 2,250,000(2)
Trevor Van Riemsdyk 2,000,000(3)
Yegor Chinakhov 1,250,000(5)
Sam Montembeault 1,100,000(2)
Juuso Valimaki 1,000,000(3)
Alexandre Texier 1,000,000(2)
Will Borgen 1,000,000(2)
Simon Edvinsson 950,000(4)
Nicolas Deslauriers 900,000(1)
Alex Turcotte 850,000(4)
Beck Malenstyn 800,000(2)
Brett Howden 750,000(1)
Anthony Louis 750,000(0)
Josh Mahura 600,000(0)


Farm Payroll

Troy Grosenick 90,000(1)
Troy Stecher 90,000(2)
Riley Stillman 85,000(2)
Victor Soderstrom 80,000(2)
Ryan Merkley 80,000(2)
Kole Lind 80,000(2)
Jack Rathbone 80,000(2)
Alexei Toropchenko 80,000(2)
Jasper Weatherby 75,000(1)
Michael Dal Colle 50,000(1)
Matt Tomkins 50,000(1)
Mikhail Maltsev 50,000(1)




Edmonton

ArenaRexall Place
Capacity18,347
Ticket Price$44.00


Income

Current Funds$9,803,422
Home Games Remaining6
Avg. Attendance17,210
Avg. Revenue/Game$1,326,153
Projected Revenue$7,956,918

Expenses

Pro Payroll$42,900,000
Farm Payroll$3,452,500
Prospect Fees$85,500
Coach$50,000
Games Remaining13
Total Game Expenses$566,927
Projected Expenses$7,370,049
Projected Balance$10,390,291

Salary Commitment

Year: 2023$46,352,500
Year: 2024$31,302,500
Year: 2025$18,157,500
Year: 2026$6,380,000

Pro Payroll

Igor Shesterkin 5,000,000(3)
Ryan O'Reilly 4,250,000(1)
Darcy Kuemper 3,500,000(1)
Patrick Kane 3,100,000(2)
Ben Chiarot 3,000,000(2)
Mikael Backlund 2,500,000(1)
T.J. Brodie 2,000,000(1)
Colton Sissons 2,000,000(2)
Oliver Bjorkstrand 1,900,000(3)
Brandon Tanev 1,750,000(1)
Calle Jarnkrok 1,600,000(4)
Joshua Bailey 1,600,000(4)
Vladislav Gavrikov 1,500,000(3)
Scott Laughton 1,500,000(3)
Marcus Johansson 1,350,000(4)
Niko Mikkola 1,250,000(3)
Simon Benoit 1,000,000(1)
Ridly Greig 900,000(2)
Wyatt Johnston 900,000(2)
Magnus Hellberg 800,000(2)
Colin Miller 750,000(4)
Adam Gaudette 750,000(4)


Farm Payroll

Kevin Labanc 2,000,000(2)
Ethan Bear 125,000(2)
Joel Kiviranta 125,000(4)
Trent Frederic 125,000(3)
Sam Carrick 102,500(3)
Bobby McMann 102,500(3)
Connor Zary 102,500(3)
Haydn Fleury 100,000(3)
Wyatt Kaiser 95,000(3)
Lukas Reichel 80,000(2)
Jesse Ylonen 80,000(2)
Martin Kaut 80,000(2)
Sheldon Dries 80,000(2)
Nicolas Petan 75,000(4)
John Hayden 65,000(4)
Jordan Gross 65,000(4)
Matthew Highmore 50,000(1)




Florida

ArenaBankAtlantic Center
Capacity19,250
Ticket Price$74.00


Income

Current Funds$14,439,157
Home Games Remaining6
Avg. Attendance6,220
Avg. Revenue/Game$1,041,004
Projected Revenue$6,246,024

Expenses

Pro Payroll$41,210,000
Farm Payroll$400,000
Prospect Fees$69,000
Coach$50,000
Games Remaining12
Total Game Expenses$508,890
Projected Expenses$6,106,683
Projected Balance$14,578,498

Salary Commitment

Year: 2023$41,610,000
Year: 2024$34,870,000
Year: 2025$12,400,000
Year: 2026$1,900,000

Pro Payroll

Jonathan Huberdeau 5,750,000(2)
Hampus Lindholm 5,400,000(2)
Samuel Girard 3,750,000(2)
Ville Husso 3,500,000(3)
Gabriel Vilardi 2,750,000(3)
Adin Hill 2,750,000(3)
Martin Necas 2,500,000(2)
Nick Paul 2,000,000(2)
Ryan Reaves 1,300,000(1)
Marco Scandella 1,250,000(1)
Mason Appleton 1,200,000(2)
Cal Foote 1,010,000(1)
Sam Steel 1,000,000(4)
Joe Morrow 1,000,000(1)
Ryan McLeod 900,000(4)
Reese Johnson 800,000(1)
Brendan Smith 800,000(3)
Jonatan Berggren 800,000(2)
Robert Bortuzzo 750,000(2)
Alexander Barabanov 700,000(3)
Tim Erixon 500,000(1)
Juho Lammikko 400,000(1)
Remi Elie 400,000(1)


Farm Payroll

Carson Meyer 80,000(2)
Henrik Borgstrom 40,000(2)
Valtteri Filppula 40,000(1)
Rourke Chartier 40,000(2)
Alan Quine 40,000(2)
Dominik Kahun 40,000(2)
Klas Dahlbeck 40,000(2)
Cody Goloubef 40,000(2)
Thomas McCollum 40,000(1)




Islanders

ArenaUBS Arena
Capacity17,255
Ticket Price$58.00


Income

Current Funds$27,268,840
Home Games Remaining6
Avg. Attendance11,804
Avg. Revenue/Game$1,394,228
Projected Revenue$8,365,368

Expenses

Pro Payroll$52,975,000
Farm Payroll$932,500
Prospect Fees$66,000
Coach$50,000
Games Remaining12
Total Game Expenses$658,823
Projected Expenses$7,905,878
Projected Balance$27,728,330

Salary Commitment

Year: 2023$53,907,500
Year: 2024$43,592,500
Year: 2025$24,317,500
Year: 2026$12,050,000

Pro Payroll

David Perron 4,500,000(2)
Moritz Seider 4,300,000(4)
Roope Hintz 4,250,000(4)
Taylor Hall 3,500,000(4)
Marc-Andre Fleury 3,500,000(3)
Derek Forbort 2,850,000(1)
Nate Schmidt 2,800,000(2)
Anders Lee 2,750,000(2)
Max Pacioretty 2,500,000(1)
Tyler Bertuzzi 2,500,000(1)
Marcus Pettersson 2,250,000(1)
Nicklas Backstrom 2,200,000(2)
Justin Schultz 2,200,000(3)
Tyson Barrie 2,000,000(3)
Casey Mittelstadt 2,000,000(3)
Pierre Engvall 1,750,000(3)
Tyler Johnson 1,650,000(2)
Patrick Maroon 1,450,000(2)
Mason McTavish 1,000,000(2)
Justin Barron 1,000,000(2)
Jakob Pelletier 800,000(2)
Rudolfs Balcers 625,000(2)
Calvin Pickard 600,000(3)


Farm Payroll

Nikita Okhotiuk 115,000(3)
David Jiricek 102,500(3)
Connor Carrick 100,000(1)
Alexander Holtz 80,000(2)
Nicolas Beaudin 80,000(2)
Jeremy Davies 80,000(2)
Marian Studenic 75,000(1)
Fredrik Claesson 60,000(2)
Daniel Audette 50,000(2)
Shane Gersich 50,000(2)
Spencer Smallman 50,000(2)
Mark Barberio 50,000(2)
Christian Fischer 40,000(1)




LosAngeles

Arena Staples Center
Capacity18,230
Ticket Price$48.00


Income

Current Funds$7,482,670
Home Games Remaining6
Avg. Attendance13,612
Avg. Revenue/Game$1,474,638
Projected Revenue$8,847,828

Expenses

Pro Payroll$52,900,000
Farm Payroll$752,500
Prospect Fees$66,000
Coach$50,000
Games Remaining13
Total Game Expenses$655,713
Projected Expenses$8,524,274
Projected Balance$7,806,224

Salary Commitment

Year: 2023$53,652,500
Year: 2024$30,357,500
Year: 2025$7,697,500
Year: 2026$5,500,000

Pro Payroll

Nick Schmaltz 5,500,000(4)
Neal Pionk 4,500,000(1)
Frederik Andersen 4,000,000(1)
MacKenzie Weegar 4,000,000(2)
Shea Theodore 4,000,000(1)
Teuvo Teravainen 4,000,000(1)
Cole Caufield 3,500,000(2)
Mikael Granlund 3,300,000(2)
Evgeny Kuznetsov 3,000,000(2)
Brayden McNabb 3,000,000(1)
Tyler Toffoli 2,750,000(1)
Alex Wennberg 1,800,000(2)
Eric Robinson 1,600,000(2)
Johnathan Kovacevic 1,000,000(2)
Michael Pezzetta 900,000(1)
Brendan Gallagher 800,000(3)
Ben Harpur 800,000(3)
Alex Belzile 800,000(2)
Cayden Primeau 800,000(2)
Oscar Lindberg 800,000(0)
Jake Evans 750,000(2)
Marc-Edouard Vlasic 700,000(2)
Josh Winquist 700,000(0)
Kevin Stenlund 600,000(2)
Niklas Svedberg 400,000(2)
Riley Sheahan 400,000(3)


Farm Payroll

Tucker Poolman 175,000(2)
Chris Tierney 145,000(1)
Jayden Struble 102,500(3)
Patrick Brown 95,000(3)
Wyatt Kalynuk 90,000(2)
Aleksi Heponiemi 80,000(2)
Logan Shaw 65,000(2)




Minnesota

ArenaXcel Energy Center
Capacity17,954
Ticket Price$80.00


Income

Current Funds$36,669,687
Home Games Remaining6
Avg. Attendance11,791
Avg. Revenue/Game$2,119,700
Projected Revenue$12,718,200

Expenses

Pro Payroll$52,320,000
Farm Payroll$1,455,000
Prospect Fees$133,500
Coach$50,000
Games Remaining13
Total Game Expenses$658,030
Projected Expenses$8,554,396
Projected Balance$40,833,491

Salary Commitment

Year: 2023$53,775,000
Year: 2024$25,515,000
Year: 2025$7,600,000
Year: 2026$600,000

Pro Payroll

Kirill Kaprizov 4,800,000(1)
John Tavares 4,500,000(2)
Kristopher Letang 4,500,000(3)
Aleksander Barkov 4,500,000(1)
William Nylander 4,300,000(1)
Erik Karlsson 4,000,000(2)
Mikhail Sergachev 3,000,000(1)
Jacob Markstrom 3,000,000(2)
Nick Leddy 3,000,000(1)
Mats Zuccarello 2,750,000(2)
Phillip Danault 1,760,000(1)
Blake Coleman 1,750,000(1)
Dmitry Kulikov 1,600,000(1)
Jake Walman 1,500,000(3)
Barclay Goodrow 1,360,000(2)
Jordan Greenway 1,250,000(1)
Morgan Geekie 1,000,000(3)
Jaroslav Halak 1,000,000(1)
Daniil Tarasov 900,000(2)
Connor Dewar 750,000(1)
Jesse Puljujarvi 600,000(4)
Mike Amadio 500,000(1)


Farm Payroll

Ben Hutton 600,000(2)
Jon Merrill 550,000(2)
Marek Mazanec 95,000(2)
Brett Murray 80,000(2)
Mason Geertsen 80,000(2)
Richard Panik 50,000(1)




Montreal

ArenaBell Centre
Capacity21,302
Ticket Price$36.00


Income

Current Funds-$2,374,098
Home Games Remaining6
Avg. Attendance11,881
Avg. Revenue/Game$1,014,994
Projected Revenue$6,089,964

Expenses

Pro Payroll$45,400,000
Farm Payroll$2,187,500
Prospect Fees$105,000
Coach$50,000
Games Remaining13
Total Game Expenses$582,226
Projected Expenses$7,568,933
Projected Balance-$3,853,067

Salary Commitment

Year: 2023$47,587,500
Year: 2024$28,177,500
Year: 2025$14,212,500
Year: 2026$7,470,000

Pro Payroll

Rasmus Ristolainen 5,000,000(1)
Andrew Copp 4,000,000(1)
Jack Roslovic 3,200,000(3)
Ryan Hartman 3,000,000(2)
Erik Haula 3,000,000(2)
Mike Reilly 3,000,000(2)
Mason Marchment 2,800,000(4)
Carson Soucy 2,400,000(2)
Ilya Mikheyev 2,400,000(1)
Kaapo Kahkonen 2,200,000(1)
Conor Garland 2,200,000(4)
K'Andre Miller 2,000,000(1)
Timothy Liljegren 2,000,000(1)
Philippe Myers 1,600,000(3)
William Carrier 1,500,000(3)
Joel Armia 1,200,000(4)
Casey Cizikas 1,190,000(2)
Karel Vejmelka 1,010,000(1)
Brandon Duhaime 900,000(4)
Dakota Joshua 800,000(1)


Farm Payroll

Nikita Zaitsev 200,000(2)
Ty Smith 200,000(3)
Joe Veleno 140,000(4)
Daniil Miromanov 135,000(2)
Alex Stalock 120,000(2)
William Eklund 102,500(3)
Connor Mackey 100,000(2)
Akira Schmid 100,000(2)
Mathieu Olivier 90,000(4)
Alex Laferriere 90,000(3)
Dennis Cholowski 80,000(2)
Jimmy Schuldt 80,000(2)
Josh Ho-Sang 80,000(2)
Brett Leason 80,000(2)
Jack Drury 80,000(2)
Dryden Hunt 80,000(4)
Benoit-Olivier Groulx 80,000(2)
Matt Kiersted 80,000(2)
Drew O'Connor 80,000(2)
Ben Meyers 80,000(2)
Dillon Heatherington 60,000(5)
Emil Bemstrom 50,000(3)




Nashville

ArenaBridgestone Arena
Capacity17,113
Ticket Price$48.00


Income

Current Funds$17,656,217
Home Games Remaining7
Avg. Attendance14,528
Avg. Revenue/Game$1,737,921
Projected Revenue$12,165,447

Expenses

Pro Payroll$52,950,000
Farm Payroll$1,100,000
Prospect Fees$97,500
Coach$50,000
Games Remaining13
Total Game Expenses$660,945
Projected Expenses$8,592,287
Projected Balance$21,229,377

Salary Commitment

Year: 2023$54,050,000
Year: 2024$34,160,000
Year: 2025$17,945,000
Year: 2026$12,695,000

Pro Payroll

Gabriel Landeskog 7,250,000(2)
John Gibson 5,000,000(1)
Torey Krug 4,500,000(1)
Matt Duchene 4,000,000(3)
Seth Jarvis 4,000,000(4)
Ivan Barbashev 3,500,000(2)
Jordan Staal 3,500,000(1)
Dylan Demelo 2,250,000(2)
Ilya Lyubushkin 2,250,000(4)
Oliver Kylington 2,250,000(4)
Jakub Vrana 2,000,000(1)
Alexandre Carrier 2,000,000(5)
Anthony Stolarz 2,000,000(1)
Mike Hoffman 1,600,000(1)
Jakob Silfverberg 1,500,000(2)
Dylan Strome 1,250,000(1)
Connor Bedard 1,250,000(3)
Logan Stankoven 1,100,000(4)
Jordan Spence 1,000,000(2)
MacKenzie Entwistle 800,000(0)
Dominik Kubalik 750,000(5)
Henrik Haapala 400,000(0)
Michael Frolik 400,000(0)
Jacob De La Rose 400,000(0)


Farm Payroll

Taylor Raddysh 125,000(5)
Cale Fleury 100,000(2)
Cedric Paquette 100,000(2)
Joshua Roy 95,000(4)
Spencer Stastney 85,000(4)
Nolan Foote 80,000(2)
Gregory Hofmann 80,000(2)
Jack Studnicka 80,000(2)
Nico Daws 80,000(2)
Denis Malgin 75,000(2)
Kasimir Kaskisuo 70,000(2)
Zane McIntyre 50,000(2)
Matthew Gaudreau 40,000(5)
Cory Conacher 40,000(1)




New Jersey

ArenaPrudential Center
Capacity16,514
Ticket Price$38.00


Income

Current Funds$8,327,918
Home Games Remaining7
Avg. Attendance13,454
Avg. Revenue/Game$1,322,476
Projected Revenue$9,257,332

Expenses

Pro Payroll$39,690,000
Farm Payroll$1,950,000
Prospect Fees$118,500
Coach$50,000
Games Remaining12
Total Game Expenses$509,860
Projected Expenses$6,118,317
Projected Balance$11,466,933

Salary Commitment

Year: 2023$41,640,000
Year: 2024$33,540,000
Year: 2025$18,435,000
Year: 2026$12,080,000

Pro Payroll

Connor McDavid 5,750,000(2)
Michael Bunting 3,250,000(4)
Josh Morrissey 3,000,000(1)
Troy Terry 2,500,000(2)
Sam Bennett 2,250,000(2)
Brock Boeser 2,050,000(4)
Rasmus Sandin 2,000,000(3)
Arber Xhekaj 2,000,000(1)
Pavel Zacha 2,000,000(3)
Victor Olofsson 1,400,000(5)
Cody Glass 1,400,000(5)
Joseph Woll 1,250,000(3)
Mikey Eyssimont 1,240,000(5)
John Ludvig 1,100,000(4)
Jacob Middleton 1,100,000(1)
Nicolas Meloche 1,100,000(1)
Blake Lizotte 1,000,000(5)
Lukas Dostal 1,000,000(2)
Kirill Marchenko 900,000(2)
Justin Danforth 900,000(1)
Pierre-Olivier Joseph 900,000(2)
Michael Carcone 800,000(2)
Aliaksei Protas 800,000(2)


Farm Payroll

Tye Kartye 950,000(3)
Travis Dermott 125,000(5)
A.J. Greer 115,000(3)
Declan Chisholm 100,000(4)
Arvid Soderblom 90,000(5)
Ville Heinola 85,000(2)
Trey Fix-Wolansky 85,000(4)
Georgii Merkulov 85,000(4)
Alex Barre-Boulet 80,000(2)
Dylan Coghlan 75,000(4)
Mitchell Stephens 40,000(3)
Sami Niku 40,000(2)
Ryan Carpenter 40,000(4)
Justin Bailey 40,000(4)




Ottawa

ArenaScotiabank Place
Capacity17,373
Ticket Price$45.00


Income

Current Funds$9,932,300
Home Games Remaining6
Avg. Attendance14,109
Avg. Revenue/Game$1,416,327
Projected Revenue$8,497,962

Expenses

Pro Payroll$51,900,000
Farm Payroll$2,365,000
Prospect Fees$136,500
Coach$50,000
Games Remaining13
Total Game Expenses$664,043
Projected Expenses$8,632,555
Projected Balance$9,797,707

Salary Commitment

Year: 2023$54,265,000
Year: 2024$31,900,000
Year: 2025$16,080,000
Year: 2026$9,200,000

Pro Payroll

Jordan Binnington 8,250,000(1)
Jonathan Toews 5,250,000(2)
Jeremy Swayman 4,500,000(4)
Jordan Eberle 3,500,000(1)
Ross Colton 3,250,000(4)
Jason Zucker 3,000,000(2)
Ryan Johansen 2,500,000(1)
Nic Dowd 2,400,000(3)
Nicolas Hague 2,000,000(1)
Jacob Bryson 2,000,000(0)
Curtis Lazar 1,700,000(1)
Nick Cousins 1,650,000(3)
Connor Clifton 1,500,000(2)
Laurent Brossoit 1,500,000(2)
Jimmy Vesey 1,500,000(3)
Dysin Mayo 1,250,000(4)
J.J. Moser 1,250,000(2)
Sean Walker 1,250,000(3)
Jordan Martinook 1,200,000(1)
Jan Rutta 950,000(2)
Max Jones 900,000(2)
P.E Bellemare 900,000(1)
Jonas Siegenthaler 900,000(1)
Dominic Toninato 800,000(0)
Jason Dickinson 800,000(1)
Kristian Vesalainen 750,000(0)


Farm Payroll

Max Comtois 900,000(2)
Jamie Drysdale 200,000(4)
Juuso Riikola 155,000(1)
Josh Leivo 135,000(1)
Joshua Jacobs 115,000(1)
Steven Santini 110,000(2)
Jordan Oesterle 90,000(2)
Simon Holmstrom 80,000(2)
Christian Djoos 80,000(3)
David Gustafsson 80,000(2)
Alexander True 80,000(2)
Carsen Twarynski 80,000(2)
Jake Leschyshyn 75,000(1)
Jonah Gadjovich 75,000(1)
Taro Hirose 60,000(1)
Eric Comrie 50,000(2)




Philly

ArenaWells Fargo Center
Capacity19,543
Ticket Price$60.00


Income

Current Funds$14,754,779
Home Games Remaining6
Avg. Attendance11,738
Avg. Revenue/Game$1,672,449
Projected Revenue$10,034,694

Expenses

Pro Payroll$54,238,300
Farm Payroll$1,287,500
Prospect Fees$55,500
Coach$50,000
Games Remaining12
Total Game Expenses$678,430
Projected Expenses$8,141,166
Projected Balance$16,648,307

Salary Commitment

Year: 2023$55,525,800
Year: 2024$44,480,800
Year: 2025$30,102,500
Year: 2026$13,500,000

Pro Payroll

Victor Hedman 6,500,000(3)
David Pastrnak 5,500,000(4)
Kyle Connor 5,000,000(2)
Elias Lindholm 4,000,000(4)
Vince Dunn 4,000,000(4)
Andrew Mangiapane 3,500,000(3)
Chandler Stephenson 3,000,000(3)
Viktor Arvidsson 2,750,000(1)
Erik Gustafsson 2,500,000(2)
Alex Kerfoot 2,000,000(1)
Rickard Rakell 2,000,000(1)
Kasperi Kapanen 1,750,000(3)
Travis Hamonic 1,500,000(1)
Denis Gurianov 1,500,000(3)
Petr Mrazek 1,500,000(2)
Tanner Pearson 1,333,300(2)
Evgeny Dadonov 1,250,000(1)
Trevor Lewis 1,250,000(2)
Logan Thompson 1,250,000(2)
Ryan Murray 1,155,000(2)
Braden Schneider 1,000,000(1)


Farm Payroll

Chad Ruhwedel 155,000(1)
Austin Czarnik 150,000(1)
Pheonix Copley 125,000(1)
Devin Shore 100,000(2)
Cole Guttman 90,000(3)
Isac Lundestrom 90,000(3)
Tobias Bjornfot 87,500(3)
Givani Smith 85,000(3)
Scott Reedy 80,000(2)
Adam Ruzicka 80,000(2)
Markus Niemelainen 80,000(2)
Olli Juolevi 75,000(1)
Caleb Jones 50,000(2)
Chris Wagner 40,000(1)




Phoenix

ArenaJobing.com Arena
Capacity17,125
Ticket Price$65.00


Income

Current Funds$24,424,030
Home Games Remaining6
Avg. Attendance15,280
Avg. Revenue/Game$2,297,631
Projected Revenue$13,785,786

Expenses

Pro Payroll$52,915,000
Farm Payroll$1,436,000
Prospect Fees$111,000
Coach$50,000
Games Remaining12
Total Game Expenses$664,780
Projected Expenses$7,977,366
Projected Balance$30,232,450

Salary Commitment

Year: 2023$54,351,000
Year: 2024$30,336,000
Year: 2025$4,850,000
Year: 2026$495,000

Pro Payroll

Leon Draisaitl 7,350,000(1)
Mikko Rantanen 5,500,000(2)
Johnny Gaudreau 4,720,000(2)
Jack Hughes 4,065,000(3)
John Carlson 4,000,000(1)
Linus Ullmark 3,800,000(2)
Tom Wilson 3,500,000(1)
Robert Thomas 3,130,000(2)
Marcus Foligno 2,750,000(2)
Jamie Oleksiak 2,600,000(1)
Brandon Saad 2,250,000(2)
Brent Burns 2,250,000(1)
Cam Fowler 1,600,000(1)
Mattias Samuelsson 1,100,000(1)
John Klingberg 1,100,000(2)
Mikey Anderson 1,100,000(2)
Quinton Byfield 900,000(1)
Eetu Luostarinen 400,000(2)
Klim Kostin 400,000(4)
Antti Raanta 400,000(1)


Farm Payroll

Marcus Bjork 281,000(2)
Leo Carlsson 125,000(3)
Dmitri Voronkov 125,000(3)
Ivan Miroshnichenko 95,000(4)
Brian Elliott 85,000(2)
Liam O'Brien 80,000(1)
Dylan Holloway 80,000(2)
Lukas Sedlak 80,000(2)
Luke Johnson 80,000(2)
Max Willman 75,000(1)
Nathan Walker 50,000(2)
Oscar Dansk 40,000(2)
Gustav Olofsson 40,000(1)
Rushan Rafikov 40,000(3)
Anton Lander 40,000(1)
Justin Auger 40,000(1)
Anders Lindback 40,000(2)
Niklas Lundstrom 40,000(1)




Pittsburgh

ArenaConsol Energy Center
Capacity18,387
Ticket Price$80.00


Income

Current Funds$16,242,810
Home Games Remaining7
Avg. Attendance8,223
Avg. Revenue/Game$1,485,830
Projected Revenue$10,400,810

Expenses

Pro Payroll$39,975,000
Farm Payroll$2,137,500
Prospect Fees$93,000
Coach$50,000
Games Remaining13
Total Game Expenses$515,311
Projected Expenses$6,699,043
Projected Balance$19,944,577

Salary Commitment

Year: 2023$42,112,500
Year: 2024$24,802,500
Year: 2025$11,522,500
Year: 2026$6,187,500

Pro Payroll

Seth Jones 4,000,000(2)
Adam Pelech 3,000,000(1)
Ryan Pulock 3,000,000(1)
Mathew Barzal 2,950,000(1)
Ryan Suter 2,700,000(1)
Lawson Crouse 2,500,000(4)
Nick Suzuki 2,500,000(1)
Nino Neiderreiter 2,500,000(2)
Christian Dvorak 2,500,000(2)
Tyler Seguin 2,000,000(1)
Matthew Benning 1,700,000(4)
Oliver Wahlstrom 1,600,000(4)
Anthony Beauvillier 1,600,000(3)
Jaden Schwartz 1,500,000(3)
Radek Faksa 1,500,000(2)
Casey DeSmith 1,000,000(2)
Urho Vaakanainen 900,000(1)
Johan Larsson 875,000(3)
Robin Lehner 850,000(2)
Adam Tambellini 800,000(2)
Mikhail Grigorenko 700,000(0)
Stefan Matteau 600,000(0)


Farm Payroll

Zach Benson 950,000(3)
Conor Sheary 150,000(3)
Nikita Gusev 135,000(4)
Anders Bjork 100,000(3)
Marcus Hogberg 100,000(4)
Jakub Zboril 97,500(4)
Kevin Korchinski 95,000(3)
Peyton Krebs 90,000(1)
Otto Koivula 80,000(2)
Carl Dahlstrom 65,000(3)
Brendan Perlini 60,000(1)
Tyler Moy 55,000(1)
Ben Thomas 55,000(1)
Jansen Harkins 55,000(5)
Jack Dougherty 50,000(2)




Rangers

ArenaMadison Square Garden
Capacity18,006
Ticket Price$33.00


Income

Current Funds$8,788,894
Home Games Remaining6
Avg. Attendance14,568
Avg. Revenue/Game$1,084,017
Projected Revenue$6,504,102

Expenses

Pro Payroll$35,400,000
Farm Payroll$1,725,000
Prospect Fees$139,500
Coach$50,000
Games Remaining12
Total Game Expenses$455,055
Projected Expenses$5,460,659
Projected Balance$9,832,337

Salary Commitment

Year: 2023$37,125,000
Year: 2024$19,850,000
Year: 2025$10,600,000
Year: 2026$4,280,000

Pro Payroll

Barrett Hayton 7,500,000(1)
Matt Dumba 4,250,000(1)
Rasmus Dahlin 3,000,000(2)
Matt Murray 2,550,000(1)
Dylan Cozens 1,500,000(2)
Kaapo Kakko 1,500,000(1)
Matt Grzelcyk 1,400,000(5)
Carl Grundstrom 1,250,000(3)
Pavel Mintyukov 1,250,000(3)
Anton Lundell 1,250,000(4)
Joel Hofer 1,150,000(3)
Matthew Knies 1,025,000(3)
Samuel Ersson 1,025,000(3)
Jack Quinn 1,000,000(2)
Nick Ritchie 950,000(1)
Tyler Tucker 900,000(2)
Alexander Alexeyev 800,000(2)
Zachary Aston-Reese 750,000(5)
Samuel Blais 600,000(2)
Alex Lintuniemi 500,000(2)
Cooper Marody 450,000(1)
Brendan Gaunce 400,000(2)
Zach Sanford 400,000(3)


Farm Payroll

Nail Yakupov 400,000(4)
Philip Tomasino 125,000(4)
Nicolas Aube-Kubel 125,000(5)
Rafael Harvey-Pinard 110,000(2)
Luke Evangelista 100,000(2)
Ivan Prosvetov 95,000(3)
Brandt Clarke 90,000(4)
Kent Johnson 90,000(2)
Nikolai Knyzhov 90,000(4)
Pavel Dorofeyev 90,000(2)
Thomas Bordeleau 85,000(3)
Jake Christiansen 80,000(2)
Grigori Denisenko 80,000(2)
Jeffrey Viel 75,000(1)
William Lagesson 50,000(5)
Alexander Petrovic 40,000(3)




San Jose

ArenaHP Pavilion
Capacity17,562
Ticket Price$55.00


Income

Current Funds$25,569,970
Home Games Remaining7
Avg. Attendance16,630
Avg. Revenue/Game$2,079,613
Projected Revenue$14,557,291

Expenses

Pro Payroll$52,500,000
Farm Payroll$1,270,000
Prospect Fees$97,500
Coach$50,000
Games Remaining13
Total Game Expenses$657,530
Projected Expenses$8,547,896
Projected Balance$31,579,365

Salary Commitment

Year: 2023$53,770,000
Year: 2024$32,680,000
Year: 2025$20,210,000
Year: 2026$6,295,000

Pro Payroll

Zach Werenski 5,000,000(3)
Zach Hyman 4,700,000(5)
Vladimir Tarasenko 4,000,000(1)
Mark Scheifele 4,000,000(2)
Chris Kreider 3,750,000(3)
Sidney Crosby 3,500,000(1)
Brock Nelson 3,500,000(1)
Sergei Bobrovsky 3,250,000(1)
Jacob Trouba 3,000,000(1)
JT Compher 2,500,000(3)
Erik Gudbranson 2,000,000(2)
Ryan McDonagh 2,000,000(2)
Joonas Korpisalo 2,000,000(1)
Tyler Myers 2,000,000(2)
Tomas Tatar 1,600,000(1)
Matt Roy 1,500,000(3)
Kyle Palmieri 1,400,000(4)
Ryan Strome 1,000,000(2)
Miles Wood 900,000(3)
Daniel Sprong 900,000(2)


Farm Payroll

Jake Bean 110,000(4)
Philipp Kurashev 100,000(1)
Derrick Pouliot 100,000(1)
Dylan Gambrell 90,000(3)
Glenn Gawdin 90,000(2)
Parker Wotherspoon 90,000(3)
Jacob Lucchini 85,000(4)
Filip Roos 85,000(3)
Jalen Chatfield 80,000(2)
Liam Foudy 80,000(2)
Nikita Alexandrov 80,000(2)
Colton White 80,000(2)
Collin Delia 80,000(2)
Patrice Cormier 40,000(1)
Tobias Rieder 40,000(2)
Alex Galchenyuk 40,000(2)




St. Louis

Arena Scottrade Center
Capacity18,724
Ticket Price$49.00


Income

Current Funds$44,203,416
Home Games Remaining6
Avg. Attendance15,518
Avg. Revenue/Game$1,961,650
Projected Revenue$11,769,900

Expenses

Pro Payroll$48,650,000
Farm Payroll$1,338,000
Prospect Fees$129,000
Coach$50,000
Games Remaining13
Total Game Expenses$611,793
Projected Expenses$7,953,305
Projected Balance$48,020,011

Salary Commitment

Year: 2023$49,988,000
Year: 2024$25,773,000
Year: 2025$7,272,500
Year: 2026$2,995,000

Pro Payroll

Filip Forsberg 3,750,000(2)
Elias Pettersson 3,600,000(1)
Cam Talbot 3,500,000(1)
Noah Hanafin 3,500,000(2)
Cam Atkinson 3,000,000(1)
Claude Giroux 3,000,000(1)
Jordan Kyrou 2,900,000(2)
Jonas Brodin 2,750,000(1)
Jared McCann 2,750,000(3)
Jeff Petry 2,500,000(1)
David Savard 2,500,000(1)
Alec Martinez 2,000,000(2)
Jujhar Khaira 1,950,000(2)
Ryan Donato 1,750,000(4)
Nick Bjugstad 1,500,000(2)
Conor Timmins 1,250,000(3)
Garnet Hathaway 1,250,000(2)
Sean Durzi 1,150,000(1)
Matt Boldy 1,150,000(1)
James van Riemsdyk 1,000,000(1)
Pyotr Kochetkov 1,000,000(2)
Colton Sceviour 900,000(5)


Farm Payroll

Mike Hardman 150,500(2)
Matthew Poitras 102,500(3)
Aaron Dell 95,000(5)
Calle Rosen 90,000(2)
Alexander Nylander 90,000(2)
Scott Perunovich 90,000(3)
Mitchell Chaffee 85,000(4)
Samuel Fagemo 85,000(3)
Adam Beckman 85,000(4)
Vitali Kravtsov 80,000(2)
Cam Dineen 80,000(2)
Egor Zamula 80,000(2)
John Leonard 80,000(4)
Radim Zohorna 80,000(2)
Evan Cormier 65,000(1)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity19,092
Ticket Price$90.00


Income

Current Funds$22,188,088
Home Games Remaining7
Avg. Attendance9,774
Avg. Revenue/Game$1,988,596
Projected Revenue$13,920,172

Expenses

Pro Payroll$52,825,000
Farm Payroll$1,552,500
Prospect Fees$85,500
Coach$50,000
Games Remaining13
Total Game Expenses$664,793
Projected Expenses$8,642,305
Projected Balance$27,465,955

Salary Commitment

Year: 2023$54,377,500
Year: 2024$38,675,000
Year: 2025$22,025,000
Year: 2026$5,815,000

Pro Payroll

Mika Zibanejad 5,250,000(1)
Thomas Chabot 5,000,000(2)
Travis Konecny 4,875,000(4)
Tage Thompson 4,500,000(3)
Connor Brown 4,000,000(2)
Brady Skjei 4,000,000(3)
Adrian Kempe 3,500,000(1)
Brandon Montour 3,500,000(1)
Drake Batherson 3,400,000(3)
Ian Cole 2,000,000(2)
Mathieu Joseph 1,500,000(3)
Nicolas Roy 1,500,000(1)
Joel Farabee 1,500,000(1)
Joey Daccord 1,250,000(3)
Dawson Mercer 1,250,000(3)
Jake Sanderson 1,250,000(2)
Filip Gustavsson 1,250,000(2)
Shane Pinto 1,000,000(2)
Dylan Samberg 1,000,000(2)
Christian Jaros 800,000(0)
Jacob Bernard-Docker 800,000(2)
Travis Boyd 500,000(5)


Farm Payroll

Mattias Janmark-Nylen 127,500(1)
Tomas Nosek 110,000(4)
Spencer Knight 110,000(2)
Parker Kelly 100,000(1)
Emil Lilleberg 95,000(4)
Vinnie Hinostroza 90,000(4)
Ryan Shea 85,000(3)
Cole Koepke 85,000(3)
Ryan Lomberg 85,000(5)
Dylan Guenther 80,000(2)
Brendan Guhle 80,000(1)
Filip Chlapik 80,000(1)
Joey Anderson 80,000(3)
Oskar Steen 80,000(2)
Corey Schueneman 80,000(2)
Tyler Pitlick 65,000(1)
Ian Mitchell 60,000(4)
Jonathan Dahlen 60,000(3)




Toronto

ArenaAir Canada Centre
Capacity18,819
Ticket Price$67.00


Income

Current Funds$19,362,964
Home Games Remaining7
Avg. Attendance12,052
Avg. Revenue/Game$1,746,889
Projected Revenue$12,228,223

Expenses

Pro Payroll$50,875,000
Farm Payroll$1,182,500
Prospect Fees$75,000
Coach$50,000
Games Remaining13
Total Game Expenses$636,372
Projected Expenses$8,272,835
Projected Balance$23,318,352

Salary Commitment

Year: 2023$52,057,500
Year: 2024$32,582,500
Year: 2025$2,935,000
Year: 2026$1,535,000

Pro Payroll

Auston Matthews 5,500,000(2)
Alexander Ovechkin 5,500,000(1)
Cale Makar 5,500,000(2)
Steven Stamkos 4,000,000(1)
Tristian Jarry 4,000,000(2)
Jake Guentzel 3,750,000(2)
Tomas Hertl 3,500,000(2)
Mattias Ekholm 2,500,000(2)
Jake McCabe 2,500,000(1)
Carter Verhaeghe 2,250,000(1)
Anthony DeAngelo 2,250,000(2)
Filip Chytil 1,500,000(1)
Derek Grant 1,500,000(1)
Tyler Motte 1,400,000(4)
Elvis Merzlikins 1,000,000(1)
Jesper Fast 1,000,000(1)
Phil Kessel 975,000(2)
Brett Kulak 950,000(3)
Cole Smith 800,000(2)
Patrik Nemeth 500,000(2)


Farm Payroll

Sebastian Aho 150,000(3)
Vincent Desharnais 90,000(2)
Korbinian Holzer 90,000(1)
Matt Irwin 90,000(3)
Anton Khudobin 85,000(1)
Austin Wagner 85,000(3)
Phil Di Giuseppe 77,500(2)
Jakub Forsbacka 75,000(2)
Mark Jankowski 70,000(2)
Scott Harrington 70,000(4)
Zack MacEwen 65,000(3)
Victor Rask 65,000(4)
Lucas Wallmark 60,000(3)
Michael Hutchinson 60,000(2)
Magnus Paajarvi 50,000(1)




Vancouver

Arena Rogers Arena
Capacity18,910
Ticket Price$38.00


Income

Current Funds$7,116,212
Home Games Remaining7
Avg. Attendance14,083
Avg. Revenue/Game$1,263,316
Projected Revenue$8,843,212

Expenses

Pro Payroll$40,450,000
Farm Payroll$1,040,500
Prospect Fees$123,000
Coach$50,000
Games Remaining13
Total Game Expenses$508,091
Projected Expenses$6,605,189
Projected Balance$9,354,235

Salary Commitment

Year: 2023$41,490,500
Year: 2024$31,690,500
Year: 2025$16,180,000
Year: 2026$11,055,000

Pro Payroll

Logan Couture 4,250,000(2)
Alex DeBrincat 4,000,000(2)
Michael Matheson 3,750,000(2)
Chris Tanev 3,500,000(1)
Charlie Lindgren 2,500,000(4)
Evan Rodrigues 2,400,000(1)
James Reimer 2,350,000(1)
Jeremy Lauzon 2,250,000(3)
Gustav Nyquist 2,000,000(4)
Anton Stralman 1,675,000(3)
Michael McCarron 1,550,000(1)
Vladislav Namestnikov 1,500,000(5)
Ryan Ellis 1,350,000(5)
Brendan Lemieux 1,250,000(5)
Alexander Radulov 1,200,000(5)
Will Cuylle 1,025,000(3)
Matthew Kessel 1,000,000(4)
Nick Robertson 800,000(2)
Ross Johnston 800,000(2)
Pontus Holmberg 800,000(2)
Matt Martin 500,000(2)


Farm Payroll

Laurent Dauphin 100,000(2)
Henry Thrun 95,000(3)
Zachary Bolduc 95,000(4)
Hudson Fasching 90,000(2)
Rasmus Asplund 90,000(4)
Tyler Benson 80,000(2)
Erik Kallgren 80,000(2)
Clark Bishop 78,000(2)
Kale Clague 70,000(5)
Ville Pokka 62,500(2)
Tim Schaller 40,000(2)
Peter Cehlarik 40,000(3)
Brandon Davidson 40,000(2)
Cameron Gaunce 40,000(2)
Nikita Nesterov 40,000(3)




Vegas

ArenaT-Mobile Arena
Capacity17,500
Ticket Price$50.00


Income

Current Funds$22,706,953
Home Games Remaining7
Avg. Attendance14,406
Avg. Revenue/Game$1,790,490
Projected Revenue$12,533,430

Expenses

Pro Payroll$48,800,000
Farm Payroll$1,152,550
Prospect Fees$24,000
Coach$50,000
Games Remaining13
Total Game Expenses$610,080
Projected Expenses$7,931,038
Projected Balance$27,309,345

Salary Commitment

Year: 2023$49,952,550
Year: 2024$32,112,550
Year: 2025$25,650,000
Year: 2026$13,550,000

Pro Payroll

Alex Pietrangelo 5,500,000(1)
Noah Dobson 4,000,000(4)
Tim Stutzle 4,000,000(3)
Thatcher Demko 3,750,000(3)
Joel Edmundson 3,300,000(4)
Anthony Cirelli 3,250,000(1)
Filip Hronek 3,000,000(5)
Nazem Kadri 2,750,000(1)
Jake DeBrusk 2,500,000(3)
Sonny Milano 2,200,000(1)
Pierre-Luc Dubois 2,000,000(1)
Artem Zub 2,000,000(4)
Alexis Lafreniere 1,750,000(3)
David Rittich 1,450,000(1)
Kirby Dach 1,300,000(2)
Erik Brannstrom 1,250,000(4)
Kaiden Guhle 1,250,000(2)
Matty Beniers 1,250,000(2)
Juuso Parssinen 1,100,000(2)
Teddy Blueger 800,000(2)
Kieffer Bellows 800,000(0)
Stefan Noesen 400,000(1)


Farm Payroll

Brett Ritchie 137,550(2)
Colin White 125,000(2)
Connor McMichael 100,000(3)
Alex Vlasic 90,000(2)
Mark Pysyk 90,000(1)
Mads Sogaard 90,000(2)
Nils Lundkvist 90,000(2)
Philip Broberg 80,000(2)
Frederik Gauthier 75,000(2)
Noah Juulsen 75,000(2)
Dylan Olsen 40,000(1)
Zack Mitchell 40,000(1)
Chris Bigras 40,000(1)
Brandon Alderson 40,000(1)
Maxim Letunov 40,000(1)




Washington

Arena Verizon Center
Capacity18,973
Ticket Price$70.00


Income

Current Funds$43,216,874
Home Games Remaining6
Avg. Attendance13,008
Avg. Revenue/Game$2,058,156
Projected Revenue$12,348,936

Expenses

Pro Payroll$52,855,000
Farm Payroll$1,975,700
Prospect Fees$72,000
Coach$50,000
Games Remaining12
Total Game Expenses$670,155
Projected Expenses$8,041,859
Projected Balance$47,523,951

Salary Commitment

Year: 2023$54,830,700
Year: 2024$22,100,700
Year: 2025$8,560,000
Year: 2026$400,000

Pro Payroll

Nathan MacKinnon 5,750,000(1)
Brayden Point 4,750,000(3)
Andrei Vasilevskiy 4,500,000(1)
Nikita Kucherov 4,250,000(1)
Adam Fox 4,250,000(1)
Ryan Nugent-Hopkins 3,750,000(2)
Esa Lindell 3,000,000(1)
Reilly Smith 2,750,000(2)
Nick Foligno 2,400,000(1)
Jamie Benn 2,250,000(1)
Dmitry Orlov 2,200,000(2)
Kevin Shattenkirk 2,000,000(1)
Mark Giordano 1,900,000(1)
Trevor Moore 1,760,000(3)
David Kampf 1,375,000(2)
Nick Jensen 1,300,000(1)
Tanner Jeannot 1,270,000(3)
Tommy Novak 1,100,000(2)
Jake Allen 1,000,000(1)
JJ Peterka 900,000(2)
Ryan Dzingel 400,000(2)


Farm Payroll

Nick Blankenburg 215,700(2)
Zemgus Girgensons 150,000(3)
Sam Malinski 115,000(3)
Jackson LaCombe 115,000(3)
Drake Caggiula 110,000(2)
Olen Zellweger 110,000(4)
Kevin Bahl 110,000(2)
Christoper Gibson 95,000(2)
Isaak Phillips 90,000(2)
Jiri Smejkal 85,000(4)
Jan Jenik 85,000(4)
Rem Pitlick 80,000(4)
Zac Jones 80,000(2)
Jakub Lauko 80,000(2)
Casey Fitzgerald 80,000(2)
Marc Michaelis 80,000(2)
Dmytro Timashov 50,000(1)
Jaromir Jagr 45,000(2)
Dryden McKay 40,000(5)
Artem Anisimov 40,000(1)
Joel L'Esperance 40,000(1)
Ryan Kuffner 40,000(2)
Patrick McNally 40,000(2)




Winnipeg

ArenaMTS Centre
Capacity16,345
Ticket Price$40.00


Income

Current Funds$14,680,980
Home Games Remaining7
Avg. Attendance11,577
Avg. Revenue/Game$1,369,918
Projected Revenue$9,589,426

Expenses

Pro Payroll$50,799,000
Farm Payroll$472,500
Prospect Fees$55,500
Coach$50,000
Games Remaining13
Total Game Expenses$626,549
Projected Expenses$8,145,134
Projected Balance$16,125,272

Salary Commitment

Year: 2023$52,521,500
Year: 2024$29,272,500
Year: 2025$8,232,500
Year: 2026$97,500

Pro Payroll

Charlie McAvoy 6,500,000(1)
Alex Tuch 4,500,000(2)
Sam Reinhart 4,500,000(1)
Scott Mayfield 4,250,000(3)
Nikolaj Ehlers 4,000,000(2)
Evgeni Malkin 3,250,000(2)
Philipp Grubauer 2,999,000(1)
Erik Cernak 2,750,000(1)
Mackenzie Blackwood 2,000,000(1)
Mario Ferraro 2,000,000(1)
Blake Wheeler 1,850,000(2)
Sean Monahan 1,800,000(2)
Martin Jones 1,500,000(2)
Adam Boqvist 1,500,000(1)
Michael McLeod 1,250,000(2)
Brock Faber 1,250,000(3)
Ondrej Kase 1,200,000(3)
Cole Perfetti 1,000,000(2)
Jesperi Kotkaniemi 1,000,000(1)
John Beecher 900,000(3)
Gustav Lindstrom 900,000(0)
Brock McGinn 850,000(2)
Cal Clutterbuck 800,000(2)
Nikolai Kulemin 400,000(3)


Farm Payroll

Gabriel Carlsson 97,500(4)
Martin Pospisil 95,000(3)
Guillaume Brisebois 80,000(2)
Vasily Podkolzin 80,000(2)
Nick Merkley 80,000(2)
Alexander Volkov 40,000(3)




Columbus

Arena Nationwide Arena
Capacity18,144
Ticket Price$46.00


Income

Current Funds$10,237,562
Home Games Remaining7
Avg. Attendance11,796
Avg. Revenue/Game$1,229,241
Projected Revenue$8,604,687

Expenses

Pro Payroll$45,550,000
Farm Payroll$2,192,500
Prospect Fees$96,000
Coach$50,000
Games Remaining13
Total Game Expenses$584,006
Projected Expenses$7,592,079
Projected Balance$11,250,170

Salary Commitment

Year: 2023$47,742,500
Year: 2024$43,377,500
Year: 2025$19,237,500
Year: 2026$2,037,500

Pro Payroll

Matthew Tkachuk 6,200,000(2)
Rasmus Andersson 5,250,000(3)
Vincent Trocheck 4,000,000(3)
Alex Nedeljkovic 3,500,000(3)
Brandon Carlo 3,500,000(2)
Brian Dumoulin 2,850,000(1)
Max Domi 2,750,000(2)
Anthony Mantha 2,500,000(2)
Owen Tippett 2,200,000(3)
Calvin De Haan 1,750,000(2)
Sam Lafferty 1,650,000(2)
Jonas Johansson 1,500,000(3)
Dennis Gilbert 1,350,000(4)
Matthew Nieto 1,250,000(1)
Jordan Harris 900,000(2)
Walker Duehr 800,000(2)
Jake Neighbours 800,000(2)
Nils Aman 800,000(2)
Thomas Harley 800,000(2)
Ryan Poehling 700,000(3)
Buddy Robinson 500,000(5)


Farm Payroll

Adam Erne 1,375,000(2)
Cal Petersen 175,000(1)
Lane Pederson 80,000(2)
Tim Berni 80,000(2)
Vladislav Kolyachonok 80,000(2)
Gemel Smith 75,000(2)
Matt Luff 67,500(5)
Fredrik Olofsson 65,000(5)
Louie Belpedio 55,000(5)
Keith Kinkaid 50,000(3)
Tanner Kero 50,000(1)
Ryan MacInnis 40,000(1)