Financial Report

(As of Friday, Oct 24 2025)

Anaheim

ArenaHonda Center
Capacity17,174
Ticket Price$66.00


Income

Current Funds$57,200,050
Home Games Remaining11
Avg. Attendance13,437
Avg. Revenue/Game$1,877,337
Projected Revenue$20,650,707

Expenses

Pro Payroll$52,787,500
Farm Payroll$1,025,000
Prospect Fees$61,500
Coach$50,000
Games Remaining23
Total Game Expenses$657,610
Projected Expenses$15,125,024
Projected Balance$62,725,733

Salary Commitment

Year: 2024$53,812,500
Year: 2025$24,575,000
Year: 2026$13,645,000
Year: 2027$4,795,000

 Pro Payroll

Connor Hellebuyck 4,500,000(1)
Oliver Ekman-Larsson 4,250,000(1)
Darnell Nurse 4,250,000(1)
Devon Toews 4,250,000(2)
Joel Eriksson-Ek 4,050,000(3)
Kevin Fiala 4,000,000(3)
Clayton Keller 3,500,000(4)
Anze Kopitar 3,400,000(1)
Patrick Kane 3,100,000(1)
Cam Fowler 2,680,000(2)
Colton Sissons 2,000,000(1)
Jonathan Quick 1,750,000(1)
Lars Eller 1,750,000(2)
Dylan Demelo 1,507,500(1)
Robby Fabbri 1,450,000(1)
Matvei Michkov 1,250,000(4)
Andrew Peeke 1,250,000(1)
Craig Smith 1,250,000(2)
Eeli Tolvanen 1,000,000(2)
Jarred Tinordi 800,000(3)
Nick Perbix 800,000(1)
Tom Kuhnhackl 400,000(0)
C.J. Franklin 400,000(0)


 Farm Payroll

Wade Allison 900,000(1)
Alec Regula 80,000(1)
Chris Tierney 45,000(5)




Boston

Arena TD Banknorth Garden
Capacity17,565
Ticket Price$50.00


Income

Current Funds$19,944,004
Home Games Remaining11
Avg. Attendance8,741
Avg. Revenue/Game$917,781
Projected Revenue$10,095,591

Expenses

Pro Payroll$33,375,000
Farm Payroll$677,500
Prospect Fees$73,500
Coach$50,000
Games Remaining23
Total Game Expenses$416,780
Projected Expenses$9,585,951
Projected Balance$20,453,644

Salary Commitment

Year: 2024$34,052,500
Year: 2025$20,622,500
Year: 2026$5,895,000
Year: 2027$2,210,000

 Pro Payroll

Alex Killorn 3,500,000(2)
Alex Iafallo 3,000,000(2)
Oskar Sundqvist 2,750,000(1)
Erik Johnson 2,500,000(1)
Yakov Trenin 2,000,000(4)
Travis Sanheim 2,000,000(2)
Danton Heinen 1,700,000(2)
Alex Lyon 1,650,000(2)
Pius Suter 1,500,000(3)
Zach Whitecloud 1,500,000(1)
Filip Chytil 1,250,000(3)
Matthew Knies 1,025,000(2)
Dante Fabbro 1,000,000(1)
Dillon Dube 1,000,000(1)
Zach Bogosian 1,000,000(1)
Cam York 1,000,000(1)
Jon Gillies 1,000,000(2)
Olle Lycksell 850,000(3)
Jacob Bernard-Docker 800,000(1)
Paul Cotter 800,000(1)
Mark Kastelic 800,000(1)
Victor Mete 750,000(2)


 Farm Payroll

Cutter Gauthier 110,000(4)
David Jiricek 102,500(2)
Josh Doan 100,000(4)
Kent Johnson 90,000(1)
Matt Coronato 85,000(3)
Tanner Laczynski 80,000(1)
Mikhail Vorobyov 70,000(1)
Christoffer Ehn 40,000(1)




Buffalo

ArenaHSBC Arena
Capacity19,070
Ticket Price$89.00


Income

Current Funds$49,128,621
Home Games Remaining12
Avg. Attendance10,975
Avg. Revenue/Game$2,163,085
Projected Revenue$25,957,020

Expenses

Pro Payroll$51,448,600
Farm Payroll$2,052,500
Prospect Fees$79,500
Coach$50,000
Games Remaining24
Total Game Expenses$654,032
Projected Expenses$15,696,761
Projected Balance$59,388,880

Salary Commitment

Year: 2024$53,501,100
Year: 2025$34,041,100
Year: 2026$20,113,600
Year: 2027$4,545,000

 Pro Payroll

JT Miller 4,250,000(2)
Jaccob Slavin 4,000,000(3)
Drew Doughty 3,800,000(2)
Brad Marchand 3,500,000(2)
Patrik Laine 3,500,000(1)
Mark Stone 3,475,000(3)
Evan Bouchard 3,428,600(3)
Vladimir Tarasenko 3,125,000(3)
Ivan Provorov 2,770,000(4)
Nico Hischier 2,750,000(1)
Timo Meier 2,500,000(1)
Brent Burns 2,000,000(1)
Luke Schenn 2,000,000(2)
Vitek Vanecek 2,000,000(1)
Charlie Coyle 1,750,000(1)
Austin Watson 1,300,000(4)
Sean Kuraly 1,250,000(3)
Stuart Skinner 1,250,000(1)
Keegan Kolesar 1,000,000(1)
Kyle Burroughs 1,000,000(1)
Ty Dellandrea 800,000(1)


 Farm Payroll

Jack Campbell 120,000(4)
Ty Emberson 115,000(2)
Malcolm Subban 110,000(1)
Joel Blomqvist 95,000(4)
Louis Crevier 90,000(3)
Ryan Johnson 90,000(2)
Fedor Svechkov 90,000(4)
Santeri Hatakka 85,000(3)
Isaiah George 85,000(4)
Jonathan Lekkerimaki 85,000(4)
Jake Virtanen 80,000(1)
Greg McKegg 80,000(1)
Axel Jonsson-Fjallby 80,000(1)
William Lockwood 80,000(1)
Fabian Zetterlund 80,000(1)
Morgan Barron 80,000(1)
Jonas Rondbjerg 80,000(1)
Robin Salo 80,000(1)
Austin Poganski 80,000(1)
Julian Melchiori 80,000(1)
Radim Simek 70,000(2)
Evgeny Svechnikov 62,500(2)
Jaret Anderson-Dolan 60,000(3)
Dylan McIlrath 55,000(3)
Alex Formenton 40,000(2)




Calgary

ArenaScotiabank Saddledome
Capacity19,289
Ticket Price$55.00


Income

Current Funds$11,624,846
Home Games Remaining12
Avg. Attendance15,526
Avg. Revenue/Game$1,541,522
Projected Revenue$18,498,264

Expenses

Pro Payroll$52,020,000
Farm Payroll$1,257,500
Prospect Fees$90,000
Coach$50,000
Games Remaining23
Total Game Expenses$651,433
Projected Expenses$14,982,957
Projected Balance$15,140,153

Salary Commitment

Year: 2024$53,277,500
Year: 2025$33,017,500
Year: 2026$12,475,000
Year: 2027$3,045,000

 Pro Payroll

Jake Oettinger 6,500,000(2)
Johnny Gaudreau 4,720,000(1)
Andrei Svechnikov 4,000,000(3)
Pavel Buchnevich 4,000,000(2)
Jared Spurgeon 3,500,000(1)
Morgan Rielly 3,500,000(1)
Brayden Schenn 3,250,000(2)
Josh Norris 3,000,000(1)
Bowen Byram 2,750,000(4)
Jani Hakanpaa 2,750,000(3)
Jamie Benn 2,400,000(1)
Scott Wedgewood 1,750,000(2)
Calle Jarnkrok 1,600,000(3)
Alex Newhook 1,500,000(2)
Luke Hughes 1,250,000(2)
Adam Fantilli 1,250,000(2)
Ryan Lindgren 1,000,000(1)
Noah Cates 1,000,000(1)
Ryker Evans 1,000,000(3)
Juraj Slafkovsky 800,000(1)
Kailer Yamamoto 500,000(2)


 Farm Payroll

P.E Bellemare 125,000(4)
Garret Sparks 120,000(1)
Mason Lohrei 102,500(2)
Samuel Bolduc 95,000(2)
Valtteri Puustinen 90,000(2)
Linus Karlsson 85,000(4)
Samuel Helenius 85,000(4)
Hendrix Lapierre 85,000(2)
Julien Gauthier 80,000(3)
Marco Rossi 80,000(1)
Jesper Boqvist 70,000(1)
Libor Hajek 70,000(2)
Lias Andersson 70,000(1)
Logan Brown 60,000(2)
Boris Katchouk 40,000(2)




Carolina

ArenaRBC Center
Capacity18,680
Ticket Price$60.00


Income

Current Funds$49,619,447
Home Games Remaining12
Avg. Attendance14,990
Avg. Revenue/Game$2,012,318
Projected Revenue$24,147,816

Expenses

Pro Payroll$52,530,000
Farm Payroll$2,057,500
Prospect Fees$85,500
Coach$50,000
Games Remaining24
Total Game Expenses$667,354
Projected Expenses$16,016,488
Projected Balance$57,750,775

Salary Commitment

Year: 2024$54,587,500
Year: 2025$34,147,500
Year: 2026$14,690,000
Year: 2027$5,010,000

 Pro Payroll

Roman Josi 4,600,000(1)
Jack Eichel 4,500,000(2)
Mitch Marner 4,400,000(2)
Ilya Sorokin 3,900,000(2)
Jake Guentzel 3,750,000(1)
Aaron Ekblad 3,750,000(3)
Jason Robertson 3,750,000(4)
Dylan Larkin 3,750,000(2)
Artemi Panarin 3,600,000(1)
Jakob Chychrun 3,430,000(1)
Boone Jenner 3,000,000(3)
Adam Larsson 2,500,000(2)
Evander Kane 2,000,000(3)
Adam Lowry 1,450,000(1)
Will Borgen 1,000,000(1)
Cody Ceci 1,000,000(1)
Semyon Varlamov 950,000(1)
Derek Ryan 400,000(3)
Frederick Gaudreau 400,000(1)
Janne Kuokkanen 400,000(4)


 Farm Payroll

Jaycob Megna 165,000(1)
Robert Hagg 150,000(2)
Jacob Bryson 140,000(5)
Chris Driedger 130,000(3)
Carter Rowney 125,000(3)
Michael Pezzetta 125,000(5)
Kaedan Korczak 115,000(2)
Devon Levi 102,500(2)
Christian Fischer 100,000(5)
Colin Blackwell 95,000(3)
Anton Forsberg 95,000(1)
Andreas Englund 90,000(5)
Dakota Mermis 90,000(4)
Uvis Balinskis 90,000(3)
Adam Klapka 90,000(4)
Nathan Beaulieu 90,000(3)
Arshdeep Bains 85,000(4)
Cole Sillinger 70,000(4)
Kale Clague 70,000(4)
Gavin Bayreuther 40,000(2)




Chicago

Arena United Center
Capacity19,717
Ticket Price$73.00


Income

Current Funds$36,393,762
Home Games Remaining12
Avg. Attendance13,722
Avg. Revenue/Game$2,103,583
Projected Revenue$25,242,996

Expenses

Pro Payroll$51,750,000
Farm Payroll$1,885,000
Prospect Fees$67,500
Coach$50,000
Games Remaining24
Total Game Expenses$655,518
Projected Expenses$15,732,439
Projected Balance$45,904,319

Salary Commitment

Year: 2024$53,635,000
Year: 2025$37,345,000
Year: 2026$13,165,000
Year: 2027$1,915,000

 Pro Payroll

Kristopher Letang 4,500,000(2)
Brady Tkachuk 4,000,000(2)
Valeri Nichushkin 3,250,000(2)
Gustav Forsling 3,250,000(3)
Colton Parayko 3,250,000(3)
Justin Faulk 3,250,000(2)
Bo Horvat 3,250,000(3)
Alexander Georgiev 3,000,000(1)
Jean-Gabriel Pageau 2,750,000(1)
Claude Giroux 2,600,000(2)
Josh Anderson 2,600,000(2)
Sean Couturier 2,500,000(1)
Nikita Zadorov 2,200,000(2)
Brandon Hagel 2,000,000(1)
Luke Kunin 1,500,000(3)
Josh Brown 1,500,000(2)
Ondrej Palat 1,500,000(1)
Logan O'Connor 1,500,000(1)
Kevin Lankinen 1,500,000(1)
Ryan Johansen 1,000,000(1)
Adam Boqvist 850,000(4)
Jacob Peterson 400,000(0)


 Farm Payroll

Rasmus Kupari 135,000(4)
Oskar Lindblom 125,000(1)
Michael Kesselring 125,000(4)
Denton Mateychuk 110,000(4)
Jakub Dobes 110,000(4)
Elmer Soderblom 90,000(1)
Josh Leivo 85,000(4)
Brendan Perlini 85,000(4)
Matthew Phillips 85,000(2)
Tyler Moy 85,000(4)
James Hamblin 85,000(2)
Cole Cassels 85,000(4)
Arttu Ruotsalainen 80,000(1)
Joe Snively 80,000(1)
Kyle Clifford 75,000(4)
Dominik Simon 65,000(2)
Nikita Tryamkin 60,000(4)
Martin Marincin 60,000(1)
Kyle Wood 60,000(4)
Simon Fernholm 55,000(1)
Jonny Brodzinski 50,000(1)
Evan Cormier 50,000(4)
Zachary Fucale 45,000(2)




Colorado

Arena Pepsi Center
Capacity17,809
Ticket Price$45.00


Income

Current Funds$42,380,723
Home Games Remaining12
Avg. Attendance9,552
Avg. Revenue/Game$971,985
Projected Revenue$11,663,820

Expenses

Pro Payroll$29,950,000
Farm Payroll$1,535,000
Prospect Fees$105,000
Coach$50,000
Games Remaining24
Total Game Expenses$385,854
Projected Expenses$9,260,488
Projected Balance$44,784,055

Salary Commitment

Year: 2024$31,485,000
Year: 2025$13,770,000
Year: 2026$6,660,000
Year: 2027$0,000

 Pro Payroll

Ryan Graves 3,500,000(1)
Andre Burakovsky 3,250,000(2)
Mason Marchment 2,800,000(3)
Olli Maata 2,650,000(1)
Logan Stanley 2,000,000(1)
Henri Jokiharju 1,400,000(2)
Nick Seeler 1,250,000(1)
Morgan Frost 1,250,000(1)
Calen Addison 1,100,000(1)
Dan Vladar 1,100,000(1)
Tyson Foerster 1,025,000(2)
Riley Nash 1,000,000(1)
Arthur Kaliyev 1,000,000(3)
Alex Chiasson 975,000(1)
Mike Reilly 950,000(1)
Bobby Brink 950,000(2)
Noah Gregor 900,000(3)
Mads Sogaard 900,000(1)
Mason Shaw 800,000(1)
Steven Lorentz 750,000(3)
Mark Friedman 400,000(2)


 Farm Payroll

Lucas Carlsson 950,000(3)
Tyson Jost 95,000(3)
Ronnie Attard 85,000(3)
Nick Caamano 85,000(2)
Jackson Cates 80,000(1)
Sasha Chmelevski 80,000(1)
Maxime Lajoie 80,000(1)
Felix Sandstrom 80,000(3)




Dallas

ArenaAmerican Airlines Center
Capacity18,532
Ticket Price$40.00


Income

Current Funds-$3,619,768
Home Games Remaining12
Avg. Attendance13,476
Avg. Revenue/Game$1,132,019
Projected Revenue$13,584,228

Expenses

Pro Payroll$37,125,000
Farm Payroll$454,000
Prospect Fees$55,500
Coach$50,000
Games Remaining25
Total Game Expenses$459,567
Projected Expenses$11,489,177
Projected Balance-$1,524,717

Salary Commitment

Year: 2024$37,579,000
Year: 2025$28,995,000
Year: 2026$11,125,000
Year: 2027$3,375,000

 Pro Payroll

Jeremy Swayman 4,500,000(3)
Josh Manson 4,250,000(2)
Sebastian Aho 3,500,000(2)
Troy Terry 2,500,000(1)
Tyler Seguin 2,000,000(1)
Pavel Zacha 2,000,000(2)
Nicolas Hague 2,000,000(3)
Connor Ingram 2,000,000(1)
Martin Fehervary 1,750,000(2)
Jimmy Vesey 1,500,000(2)
Shane Wright 1,250,000(4)
Michael Rasmussen 1,250,000(3)
Logan Cooley 1,250,000(2)
Simon Nemec 1,250,000(2)
John Marino 1,100,000(2)
Shakir Mukhamadullin 1,100,000(4)
Connor Zary 1,025,000(2)
Jack McBain 1,000,000(1)
Warren Foegele 1,000,000(1)
Nikolai Kovalenko 900,000(4)


 Farm Payroll

Jet Greaves 125,000(4)
Luke Glendening 100,000(2)
Wyatt Kaiser 95,000(2)
Jesper Froden 80,000(1)
Scott Wilson 50,000(2)
Andreas Borgman 4,000(1)




Detroit

ArenaJoe Louis Arena
Capacity19,515
Ticket Price$48.00


Income

Current Funds$14,592,633
Home Games Remaining12
Avg. Attendance10,924
Avg. Revenue/Game$1,100,984
Projected Revenue$13,211,808

Expenses

Pro Payroll$52,300,000
Farm Payroll$735,000
Prospect Fees$90,000
Coach$50,000
Games Remaining24
Total Game Expenses$648,476
Projected Expenses$15,563,415
Projected Balance$12,241,026

Salary Commitment

Year: 2024$53,035,000
Year: 2025$31,485,000
Year: 2026$9,485,000
Year: 2027$3,285,000

 Pro Payroll

Quinn Hughes 7,000,000(2)
Carter Hart 5,000,000(2)
Jon Marchessault 5,000,000(1)
Alexander Romanov 4,000,000(2)
Adam Henrique 4,000,000(1)
Andreas Athanasiou 4,000,000(1)
Lucas Raymond 3,650,000(3)
Elias Pettersson 3,000,000(2)
Corey Perry 2,250,000(1)
Trevor Van Riemsdyk 2,000,000(2)
Yegor Chinakhov 1,250,000(4)
Filip Zadina 1,250,000(1)
Sam Montembeault 1,100,000(1)
Juuso Valimaki 1,000,000(2)
Alexandre Texier 1,000,000(1)
Brett Howden 1,000,000(4)
Simon Edvinsson 950,000(3)
Troy Stecher 900,000(1)
Riley Stillman 850,000(1)
Alex Turcotte 850,000(3)
Beck Malenstyn 800,000(1)
Nicolas Deslauriers 750,000(3)
Anthony Louis 750,000(0)
Josh Mahura 700,000(5)
Mikhail Maltsev 500,000(0)


 Farm Payroll

Frank Nazar 90,000(4)
Aleksei Kolosov 90,000(4)
Emil Andrae 90,000(4)
Victor Soderstrom 80,000(1)
Ryan Merkley 80,000(1)
Kole Lind 80,000(1)
Jack Rathbone 80,000(1)
Alexei Toropchenko 80,000(1)
Jasper Weatherby 65,000(5)




Edmonton

ArenaRexall Place
Capacity18,347
Ticket Price$45.00


Income

Current Funds$15,407,281
Home Games Remaining12
Avg. Attendance16,116
Avg. Revenue/Game$1,384,806
Projected Revenue$16,617,672

Expenses

Pro Payroll$51,852,500
Farm Payroll$1,165,000
Prospect Fees$85,500
Coach$50,000
Games Remaining24
Total Game Expenses$648,207
Projected Expenses$15,556,976
Projected Balance$16,467,977

Salary Commitment

Year: 2024$53,017,500
Year: 2025$30,020,000
Year: 2026$12,065,000
Year: 2027$85,000

 Pro Payroll

Dougie Hamilton 5,250,000(2)
Darcy Kuemper 4,000,000(1)
Jonathan Huberdeau 3,852,500(1)
Damon Severson 3,500,000(1)
Mikael Granlund 3,300,000(1)
Jonas Brodin 3,250,000(3)
Neal Pionk 3,250,000(2)
Mikhail Sergachev 3,000,000(3)
Yanni Gourde 3,000,000(1)
Jonathan Drouin 2,500,000(2)
Brock Boeser 2,050,000(3)
Nick Paul 2,000,000(1)
Carter Verhaeghe 2,000,000(2)
Artturi Lehkonen 2,000,000(1)
Oliver Bjorkstrand 1,900,000(2)
Scott Laughton 1,500,000(2)
Marcus Johansson 1,350,000(3)
Jake Allen 1,250,000(3)
Niko Mikkola 1,250,000(2)
Wyatt Johnston 900,000(1)
Adam Gaudette 750,000(3)


 Farm Payroll

Joel Kiviranta 125,000(3)
Ethan Bear 125,000(1)
Sam Carrick 102,500(2)
Bobby McMann 102,500(2)
Haydn Fleury 100,000(2)
Joona Koppanen 85,000(4)
Magnus Hellberg 80,000(1)
Jesse Ylonen 80,000(1)
Martin Kaut 80,000(1)
Sheldon Dries 80,000(1)
Nicolas Petan 75,000(3)
John Hayden 65,000(3)
Jordan Gross 65,000(3)




Florida

ArenaBankAtlantic Center
Capacity19,250
Ticket Price$68.00


Income

Current Funds$20,531,931
Home Games Remaining12
Avg. Attendance7,403
Avg. Revenue/Game$1,057,025
Projected Revenue$12,684,300

Expenses

Pro Payroll$32,200,000
Farm Payroll$575,000
Prospect Fees$73,500
Coach$50,000
Games Remaining24
Total Game Expenses$401,201
Projected Expenses$9,628,829
Projected Balance$23,587,402

Salary Commitment

Year: 2024$32,735,000
Year: 2025$21,685,000
Year: 2026$6,535,000
Year: 2027$1,335,000

 Pro Payroll

Samuel Girard 3,750,000(1)
Ville Husso 3,500,000(2)
Joel Edmundson 3,300,000(3)
Gabriel Vilardi 2,750,000(2)
Adin Hill 2,750,000(2)
Simon Benoit 2,750,000(2)
Kasperi Kapanen 1,750,000(2)
Lane Hutson 1,250,000(4)
Mason Appleton 1,200,000(1)
Rafael Harvey-Pinard 1,100,000(1)
Sam Steel 1,000,000(3)
Joe Morrow 1,000,000(0)
Brett Kulak 950,000(2)
Ryan McLeod 900,000(3)
Max Comtois 900,000(1)
Jonatan Berggren 800,000(1)
Robert Bortuzzo 750,000(1)
Alexander Barabanov 700,000(2)
Michael Raffl 500,000(1)
Alex Galchenyuk 400,000(1)
Reese Johnson 400,000(1)
Dominik Kahun 400,000(1)
Klas Dahlbeck 400,000(1)


 Farm Payroll

Tyson Kozak 85,000(4)
Lukas Reichel 80,000(1)
Dennis Cholowski 80,000(1)
Carson Meyer 80,000(1)
Tim Erixon 50,000(1)
Henrik Borgstrom 40,000(1)
Rourke Chartier 40,000(1)
Juho Lammikko 40,000(1)
Remi Elie 40,000(0)
Thomas McCollum 40,000(1)




Islanders

ArenaUBS Arena
Capacity17,255
Ticket Price$58.00


Income

Current Funds$22,504,699
Home Games Remaining12
Avg. Attendance11,511
Avg. Revenue/Game$1,401,880
Projected Revenue$16,822,560

Expenses

Pro Payroll$52,525,000
Farm Payroll$685,000
Prospect Fees$64,500
Coach$50,000
Games Remaining24
Total Game Expenses$650,299
Projected Expenses$15,607,171
Projected Balance$23,720,088

Salary Commitment

Year: 2024$53,210,000
Year: 2025$34,735,000
Year: 2026$20,735,000
Year: 2027$85,000

 Pro Payroll

David Perron 4,500,000(1)
Moritz Seider 4,300,000(3)
Roope Hintz 4,250,000(3)
Tristian Jarry 4,000,000(1)
Radko Gudas 3,500,000(2)
Taylor Hall 3,500,000(3)
Michael Bunting 3,250,000(3)
Max Pacioretty 3,000,000(2)
Marcus Pettersson 2,850,000(3)
Nate Schmidt 2,800,000(1)
Anders Lee 2,750,000(1)
Tyler Bertuzzi 2,500,000(3)
Nicklas Backstrom 2,200,000(1)
Tyson Barrie 2,000,000(2)
Casey Mittelstadt 2,000,000(2)
Pierre Engvall 1,750,000(2)
Nikita Okhotiuk 1,150,000(2)
Mason McTavish 1,000,000(1)
Marian Studenic 750,000(0)
Rudolfs Balcers 625,000(1)
Calvin Pickard 600,000(2)


 Farm Payroll

Justin Barron 100,000(1)
Nolan Allan 85,000(4)
Nicolas Beaudin 80,000(1)
Jakob Pelletier 80,000(1)
Jeremy Davies 80,000(1)
Fredrik Claesson 60,000(1)
Daniel Audette 50,000(1)
Shane Gersich 50,000(1)
Spencer Smallman 50,000(1)
Mark Barberio 50,000(1)




LosAngeles

Arena Staples Center
Capacity18,230
Ticket Price$41.00


Income

Current Funds$14,775,384
Home Games Remaining12
Avg. Attendance13,533
Avg. Revenue/Game$1,215,966
Projected Revenue$14,591,592

Expenses

Pro Payroll$45,625,000
Farm Payroll$435,000
Prospect Fees$64,500
Coach$50,000
Games Remaining24
Total Game Expenses$563,104
Projected Expenses$13,514,488
Projected Balance$15,852,488

Salary Commitment

Year: 2024$46,060,000
Year: 2025$17,840,000
Year: 2026$5,765,000
Year: 2027$265,000

 Pro Payroll

Nick Schmaltz 5,500,000(3)
Shea Theodore 4,500,000(2)
Frederik Andersen 4,000,000(1)
MacKenzie Weegar 4,000,000(1)
Teuvo Teravainen 4,000,000(2)
Cole Caufield 3,500,000(1)
Evgeny Kuznetsov 3,000,000(1)
Brayden McNabb 3,000,000(1)
Tucker Poolman 1,750,000(1)
Eric Robinson 1,600,000(1)
Jayden Struble 1,025,000(2)
Johnathan Kovacevic 1,000,000(1)
Patrick Brown 950,000(2)
Ridly Greig 900,000(1)
Brendan Gallagher 800,000(2)
Ben Harpur 800,000(2)
Alex Belzile 800,000(1)
Cayden Primeau 800,000(1)
Oscar Lindberg 800,000(0)
Jake Evans 750,000(1)
Marc-Edouard Vlasic 700,000(1)
Logan Shaw 650,000(1)
Kevin Stenlund 600,000(1)
Samuel Blais 600,000(1)
Niklas Svedberg 400,000(1)


 Farm Payroll

Arturs Silovs 90,000(4)
Jack St. Ivany 90,000(4)
Wyatt Kalynuk 90,000(1)
Bokondji Imama 85,000(4)
Aleksi Heponiemi 80,000(1)




Minnesota

ArenaXcel Energy Center
Capacity17,954
Ticket Price$80.00


Income

Current Funds$28,255,301
Home Games Remaining12
Avg. Attendance10,683
Avg. Revenue/Game$1,794,630
Projected Revenue$21,535,560

Expenses

Pro Payroll$42,430,000
Farm Payroll$170,000
Prospect Fees$106,500
Coach$50,000
Games Remaining24
Total Game Expenses$521,421
Projected Expenses$12,514,098
Projected Balance$37,276,763

Salary Commitment

Year: 2024$42,600,000
Year: 2025$15,940,000
Year: 2026$10,740,000
Year: 2027$2,950,000

 Pro Payroll

Kirill Kaprizov 4,750,000(3)
John Tavares 4,500,000(1)
Erik Karlsson 4,000,000(1)
Robert Thomas 3,130,000(1)
Ben Chiarot 3,000,000(1)
Jacob Markstrom 3,000,000(1)
Martin Necas 2,500,000(1)
Nick Foligno 2,400,000(2)
Elvis Merzlikins 2,000,000(2)
Evgeny Dadonov 1,750,000(3)
Frank Vatrano 1,500,000(1)
Trevor Lewis 1,250,000(1)
Kyle Capobianco 1,100,000(4)
Marek Mazanec 950,000(1)
Mattias Janmark-Nylen 950,000(5)
Marat Khusnutdinov 850,000(4)
Mark Pysyk 800,000(1)
Connor Dewar 800,000(2)
Mason Geertsen 800,000(1)
Jack Johnson 650,000(3)
Ben Hutton 600,000(1)
Jesse Puljujarvi 600,000(3)
Jon Merrill 550,000(1)
Richard Panik 500,000(0)


 Farm Payroll

Brett Murray 80,000(1)
Dmytro Timashov 50,000(4)
Antti Suomela 40,000(3)




Montreal

ArenaBell Centre
Capacity21,302
Ticket Price$40.00


Income

Current Funds$16,643,468
Home Games Remaining12
Avg. Attendance11,873
Avg. Revenue/Game$988,537
Projected Revenue$11,862,444

Expenses

Pro Payroll$36,065,000
Farm Payroll$2,130,000
Prospect Fees$88,500
Coach$50,000
Games Remaining24
Total Game Expenses$467,482
Projected Expenses$11,219,561
Projected Balance$17,286,351

Salary Commitment

Year: 2024$38,195,000
Year: 2025$29,945,000
Year: 2026$9,470,000
Year: 2027$5,310,000

 Pro Payroll

K'Andre Miller 4,200,000(2)
Karel Vejmelka 4,200,000(2)
Rasmus Ristolainen 4,200,000(2)
Jack Roslovic 3,200,000(2)
Conor Garland 2,200,000(3)
Ilya Mikheyev 2,000,000(1)
Dakota Joshua 2,000,000(4)
William Carrier 1,500,000(2)
Daniil Miromanov 1,350,000(1)
Mikey Eyssimont 1,240,000(4)
Kaapo Kahkonen 1,200,000(5)
William Eklund 1,025,000(2)
Timothy Liljegren 1,000,000(2)
Connor Mackey 1,000,000(1)
Brandon Duhaime 900,000(3)
Alex Laferriere 900,000(2)
Josh Ho-Sang 800,000(1)
Nils Aman 800,000(1)
Drew O'Connor 800,000(1)
Ben Meyers 800,000(1)
Colin Miller 750,000(3)


 Farm Payroll

Nikita Zaitsev 200,000(1)
Ty Smith 200,000(2)
Joe Veleno 140,000(3)
MacKenzie Entwistle 120,000(5)
Jack Thompson 100,000(4)
Akira Schmid 100,000(1)
Nikita Tolopilo 95,000(4)
Mathieu Olivier 90,000(3)
Andre Lee 90,000(4)
Mavrik Bourque 90,000(4)
Gage Goncalves 85,000(4)
Nikita Nesterenko 85,000(4)
Kyle MacLean 85,000(4)
Jimmy Schuldt 80,000(1)
Brett Leason 80,000(1)
Jack Drury 80,000(1)
Dryden Hunt 80,000(3)
Benoit-Olivier Groulx 80,000(1)
Matt Kiersted 80,000(1)
Matt Tomkins 60,000(5)
Dillon Heatherington 60,000(4)
Emil Bemstrom 50,000(2)




Nashville

ArenaBridgestone Arena
Capacity17,113
Ticket Price$60.00


Income

Current Funds$21,667,599
Home Games Remaining12
Avg. Attendance13,970
Avg. Revenue/Game$1,485,328
Projected Revenue$17,823,936

Expenses

Pro Payroll$52,875,000
Farm Payroll$1,390,000
Prospect Fees$93,000
Coach$50,000
Games Remaining24
Total Game Expenses$663,512
Projected Expenses$15,924,293
Projected Balance$23,567,242

Salary Commitment

Year: 2024$54,265,000
Year: 2025$37,205,000
Year: 2026$24,880,000
Year: 2027$12,100,000

 Pro Payroll

Gabriel Landeskog 7,250,000(1)
Torey Krug 5,000,000(2)
Anthony Stolarz 5,000,000(4)
Matt Duchene 4,000,000(2)
Seth Jarvis 4,000,000(3)
Ivan Barbashev 3,500,000(1)
Dylan Strome 3,000,000(4)
John Gibson 3,000,000(3)
Ilya Lyubushkin 2,250,000(3)
Oliver Kylington 2,250,000(3)
Jakub Vrana 2,075,000(2)
Alexandre Carrier 2,000,000(4)
Jordan Staal 1,375,000(1)
Connor Bedard 1,250,000(2)
Logan Stankoven 1,100,000(3)
Jordan Spence 1,000,000(1)
Nick Jensen 1,000,000(1)
Cedric Paquette 1,000,000(1)
Matthew Nieto 875,000(4)
Dominik Kubalik 750,000(4)
Henrik Haapala 400,000(0)
Eric Gelinas 400,000(1)
Jacob De La Rose 400,000(1)
Christian Jaros 400,000(1)


 Farm Payroll

Taylor Raddysh 125,000(4)
Cale Fleury 100,000(1)
Joshua Roy 95,000(3)
Zachary L'Heureux 90,000(4)
Fraser Minten 90,000(4)
Oskar Back 85,000(4)
Spencer Stastney 85,000(3)
Ben Jones 85,000(4)
Nolan Foote 80,000(1)
Gregory Hofmann 80,000(1)
Jack Studnicka 80,000(1)
Nico Daws 80,000(1)
Denis Malgin 75,000(1)
Kasimir Kaskisuo 70,000(1)
Zane McIntyre 50,000(1)
Magnus Paajarvi 40,000(1)
Brendan Guhle 40,000(1)
Austin Czarnik 40,000(1)




New Jersey

ArenaPrudential Center
Capacity16,514
Ticket Price$40.00


Income

Current Funds$27,461,461
Home Games Remaining12
Avg. Attendance14,913
Avg. Revenue/Game$1,255,638
Projected Revenue$15,067,656

Expenses

Pro Payroll$29,800,000
Farm Payroll$1,770,000
Prospect Fees$135,000
Coach$50,000
Games Remaining25
Total Game Expenses$387,256
Projected Expenses$9,681,402
Projected Balance$32,847,715

Salary Commitment

Year: 2024$31,570,000
Year: 2025$22,115,000
Year: 2026$15,970,000
Year: 2027$7,360,000

 Pro Payroll

Connor McDavid 5,750,000(1)
Josh Morrissey 4,250,000(3)
Jacob Middleton 2,400,000(5)
Rasmus Sandin 2,000,000(2)
Justin Danforth 1,300,000(5)
Joseph Woll 1,250,000(2)
Dustin Wolf 1,250,000(4)
John Ludvig 1,100,000(3)
Declan Chisholm 1,000,000(3)
Jiri Kulich 1,000,000(4)
Blake Lizotte 1,000,000(4)
Matias Maccelli 1,000,000(1)
Yegor Sharangovich 950,000(2)
Tye Kartye 950,000(2)
Kirill Marchenko 900,000(1)
Nathan Bastian 900,000(3)
Michael Carcone 800,000(1)
Nicolas Meloche 800,000(2)
Aliaksei Protas 800,000(1)
Ryan Carpenter 400,000(3)


 Farm Payroll

Dylan Coghlan 750,000(3)
Travis Dermott 125,000(4)
A.J. Greer 115,000(2)
Ethan Del Mastro 110,000(4)
Arvid Soderblom 90,000(4)
Ville Heinola 85,000(1)
Trey Fix-Wolansky 85,000(3)
Collin Graf 85,000(4)
Georgii Merkulov 85,000(3)
Alex Barre-Boulet 80,000(1)
Dominic Toninato 40,000(2)
Mitchell Stephens 40,000(2)
Sami Niku 40,000(1)
Justin Bailey 40,000(3)




Ottawa

ArenaScotiabank Place
Capacity17,373
Ticket Price$65.00


Income

Current Funds$6,631,422
Home Games Remaining12
Avg. Attendance8,588
Avg. Revenue/Game$1,210,878
Projected Revenue$14,530,536

Expenses

Pro Payroll$51,900,000
Farm Payroll$1,115,000
Prospect Fees$106,500
Coach$50,000
Games Remaining23
Total Game Expenses$648,433
Projected Expenses$14,913,957
Projected Balance$6,248,001

Salary Commitment

Year: 2024$53,015,000
Year: 2025$26,635,000
Year: 2026$16,505,000
Year: 2027$5,905,000

 Pro Payroll

Jonathan Toews 5,250,000(1)
Connor Murphy 4,500,000(1)
Juuse Saros 3,500,000(1)
Phillip Danault 3,400,000(3)
Jason Dickinson 3,250,000(5)
Ross Colton 3,250,000(3)
Jason Zucker 3,000,000(1)
Joonas Korpisalo 2,750,000(2)
Jonas Siegenthaler 2,500,000(3)
Jordan Eberle 2,500,000(1)
Nic Dowd 2,400,000(2)
Andrew Copp 2,400,000(4)
Trevor Zegras 2,000,000(2)
Nick Cousins 1,650,000(2)
Laurent Brossoit 1,500,000(1)
Barclay Goodrow 1,360,000(1)
Dysin Mayo 1,250,000(3)
J.J. Moser 1,250,000(1)
Sean Walker 1,250,000(2)
Casey Cizikas 1,190,000(1)
Jan Rutta 950,000(1)
Simon Holmstrom 800,000(1)
Jonah Gadjovich 750,000(0)
Taro Hirose 600,000(0)


 Farm Payroll

Jamie Drysdale 200,000(3)
Steven Santini 110,000(1)
Max Jones 90,000(1)
Jordan Oesterle 90,000(1)
Matt Rempe 85,000(4)
Landon Slaggert 85,000(4)
Riley Tufte 85,000(4)
Christian Djoos 80,000(2)
David Gustafsson 80,000(1)
Alexander True 80,000(1)
Carsen Twarynski 80,000(1)
Eric Comrie 50,000(1)




Philly

ArenaWells Fargo Center
Capacity19,543
Ticket Price$65.00


Income

Current Funds$15,651,908
Home Games Remaining12
Avg. Attendance12,163
Avg. Revenue/Game$1,660,104
Projected Revenue$19,921,248

Expenses

Pro Payroll$52,933,300
Farm Payroll$857,500
Prospect Fees$54,000
Coach$50,000
Games Remaining25
Total Game Expenses$657,254
Projected Expenses$16,431,341
Projected Balance$19,141,815

Salary Commitment

Year: 2024$53,790,800
Year: 2025$35,397,500
Year: 2026$16,085,000
Year: 2027$85,000

 Pro Payroll

Victor Hedman 6,500,000(2)
David Pastrnak 5,500,000(3)
Kyle Connor 5,000,000(1)
Elias Lindholm 4,000,000(3)
Vince Dunn 4,000,000(3)
Andrew Mangiapane 3,500,000(2)
Matt Dumba 3,000,000(1)
Chandler Stephenson 3,000,000(2)
Erik Gustafsson 2,500,000(1)
Viktor Arvidsson 2,500,000(3)
Sam Bennett 2,250,000(1)
Rickard Rakell 2,000,000(2)
Brandon Tanev 1,800,000(2)
Chad Ruhwedel 1,550,000(0)
Petr Mrazek 1,500,000(1)
Tanner Pearson 1,333,300(1)
Logan Thompson 1,250,000(1)
Alex Kerfoot 1,000,000(2)
Braden Schneider 1,000,000(2)
Adam Ruzicka 800,000(1)
Olli Juolevi 750,000(0)
Caleb Jones 500,000(1)
Chris Wagner 400,000(0)


 Farm Payroll

Denis Gurianov 150,000(2)
Devin Shore 100,000(1)
Pheonix Copley 100,000(2)
Cole Guttman 90,000(2)
Tobias Bjornfot 87,500(2)
Givani Smith 85,000(2)
Jackson Blake 85,000(4)
Scott Reedy 80,000(1)
Markus Niemelainen 80,000(1)




Phoenix

ArenaJobing.com Arena
Capacity17,125
Ticket Price$65.00


Income

Current Funds$30,315,457
Home Games Remaining12
Avg. Attendance14,351
Avg. Revenue/Game$2,157,624
Projected Revenue$25,891,488

Expenses

Pro Payroll$52,810,000
Farm Payroll$1,506,000
Prospect Fees$85,500
Coach$50,000
Games Remaining23
Total Game Expenses$664,043
Projected Expenses$15,272,982
Projected Balance$40,933,963

Salary Commitment

Year: 2024$54,316,000
Year: 2025$29,215,000
Year: 2026$5,360,000
Year: 2027$4,480,000

 Pro Payroll

Miro Heiskanen 6,000,000(1)
Leon Draisaitl 5,350,000(2)
Aleksander Barkov 4,500,000(2)
Jack Hughes 4,065,000(2)
Linus Ullmark 3,800,000(1)
Andrei Kuzmenko 3,500,000(1)
John Carlson 3,200,000(2)
Tom Wilson 3,145,000(4)
Mats Zuccarello 2,750,000(1)
Marcus Foligno 2,750,000(1)
Shayne Gostisbehere 2,750,000(2)
Nazem Kadri 2,500,000(1)
Jamie Oleksiak 2,200,000(2)
Jake Walman 1,500,000(2)
Lian Bichsel 1,250,000(4)
Mattias Samuelsson 1,100,000(0)
John Klingberg 1,100,000(1)
Quinton Byfield 750,000(1)
Derek Grant 500,000(1)
Eetu Luostarinen 400,000(1)
Klim Kostin 400,000(3)
James Reimer 400,000(1)


 Farm Payroll

Tyler Pitlick 400,000(3)
Marcus Bjork 281,000(1)
Leo Carlsson 125,000(2)
Dmitri Voronkov 125,000(2)
Zack Ostapchuk 85,000(4)
Dylan Holloway 80,000(1)
Lukas Sedlak 80,000(1)
Luke Johnson 80,000(1)
Nathan Walker 50,000(1)
Oscar Dansk 40,000(1)
Gustav Olofsson 40,000(3)
Rushan Rafikov 40,000(2)
David Elsner 40,000(3)
Anders Lindback 40,000(1)




Pittsburgh

ArenaConsol Energy Center
Capacity18,387
Ticket Price$39.00


Income

Current Funds$930,031
Home Games Remaining12
Avg. Attendance11,452
Avg. Revenue/Game$1,068,303
Projected Revenue$12,819,636

Expenses

Pro Payroll$42,625,000
Farm Payroll$2,185,000
Prospect Fees$105,000
Coach$50,000
Games Remaining24
Total Game Expenses$548,354
Projected Expenses$13,160,488
Projected Balance$589,179

Salary Commitment

Year: 2024$44,810,000
Year: 2025$30,950,000
Year: 2026$18,130,000
Year: 2027$5,102,500

 Pro Payroll

Dmitry Kulikov 3,150,000(4)
Nick Suzuki 3,000,000(3)
Cam Atkinson 3,000,000(2)
Mathew Barzal 3,000,000(2)
Ryan Pulock 2,750,000(1)
Lawson Crouse 2,500,000(3)
Nino Neiderreiter 2,500,000(1)
James van Riemsdyk 2,300,000(3)
Adam Pelech 2,250,000(2)
Brandon Saad 2,250,000(1)
Matthew Benning 1,700,000(3)
Tyler Johnson 1,650,000(1)
Oliver Wahlstrom 1,600,000(3)
Anthony Beauvillier 1,600,000(2)
Jaden Schwartz 1,500,000(2)
Radek Faksa 1,500,000(1)
Kevin Hayes 1,500,000(3)
Mikey Anderson 1,100,000(1)
Urho Vaakanainen 1,000,000(4)
Lukas Dostal 1,000,000(1)
Daniil Tarasov 900,000(1)
Johan Larsson 875,000(2)


 Farm Payroll

Conor Sheary 150,000(2)
Nikita Gusev 135,000(3)
Maxim Tsyplakov 125,000(4)
Peyton Krebs 125,000(4)
Drew Helleson 110,000(4)
Anders Bjork 100,000(2)
Marcus Hogberg 100,000(3)
Jakub Zboril 97,500(3)
Zach Benson 95,000(2)
Ivan Miroshnichenko 95,000(3)
Kevin Korchinski 95,000(2)
Scott Perunovich 90,000(2)
Trent Miner 90,000(4)
Adam Edstrom 85,000(4)
Justin Kirkland 85,000(4)
Max Sasson 85,000(4)
Mikael Pyyhtia 85,000(4)
Adam Tambellini 80,000(1)
Otto Koivula 80,000(1)
Carl Dahlstrom 65,000(2)
Cooper Marody 57,500(5)
Jansen Harkins 55,000(4)
Jack Dougherty 50,000(1)
Josh Winquist 50,000(4)




Rangers

ArenaMadison Square Garden
Capacity18,006
Ticket Price$40.00


Income

Current Funds$18,933,868
Home Games Remaining12
Avg. Attendance14,308
Avg. Revenue/Game$1,041,436
Projected Revenue$12,497,232

Expenses

Pro Payroll$23,525,000
Farm Payroll$1,720,000
Prospect Fees$141,000
Coach$50,000
Games Remaining24
Total Game Expenses$310,195
Projected Expenses$7,444,683
Projected Balance$23,986,417

Salary Commitment

Year: 2024$25,245,000
Year: 2025$16,585,000
Year: 2026$9,790,000
Year: 2027$7,635,000

 Pro Payroll

Rasmus Dahlin 3,000,000(1)
Kaapo Kakko 1,500,000(4)
Jordan Martinook 1,500,000(2)
Matt Grzelcyk 1,400,000(4)
Macklin Celebrini 1,250,000(4)
Carl Grundstrom 1,250,000(2)
Pavel Mintyukov 1,250,000(2)
Anton Lundell 1,250,000(3)
Joel Hofer 1,150,000(2)
Samuel Ersson 1,025,000(2)
Marco Kasper 1,000,000(4)
Jack Quinn 1,000,000(1)
Will Smith 1,000,000(4)
Alex Vlasic 900,000(1)
Pavel Dorofeyev 900,000(1)
Tyler Tucker 900,000(1)
Alexander Alexeyev 800,000(1)
Zachary Aston-Reese 750,000(4)
Alex Lintuniemi 500,000(1)
Nail Yakupov 400,000(3)
Brendan Gaunce 400,000(1)
Zach Sanford 400,000(2)


 Farm Payroll

Matt Murray 200,000(3)
Philip Tomasino 125,000(3)
Nicolas Aube-Kubel 125,000(4)
Luke Evangelista 100,000(1)
Ivan Prosvetov 95,000(2)
Brandt Clarke 90,000(3)
Emil Heineman 90,000(4)
Nikolai Knyzhov 90,000(3)
Mackie Samoskevich 90,000(4)
Brett Berard 85,000(4)
Sam Colangelo 85,000(4)
Ryan Winterton 85,000(4)
Brendan Brisson 85,000(4)
Thomas Bordeleau 85,000(2)
Jake Christiansen 80,000(1)
Grigori Denisenko 80,000(1)
William Lagesson 50,000(4)
Jeffrey Viel 40,000(4)
Alexander Petrovic 40,000(2)




San Jose

ArenaHP Pavilion
Capacity17,562
Ticket Price$65.00


Income

Current Funds$9,603,657
Home Games Remaining12
Avg. Attendance15,123
Avg. Revenue/Game$2,225,750
Projected Revenue$26,709,000

Expenses

Pro Payroll$52,500,000
Farm Payroll$1,203,000
Prospect Fees$84,000
Coach$50,000
Games Remaining23
Total Game Expenses$656,549
Projected Expenses$15,100,622
Projected Balance$21,212,035

Salary Commitment

Year: 2024$53,703,000
Year: 2025$40,355,000
Year: 2026$11,840,000
Year: 2027$4,995,000

 Pro Payroll

Zach Werenski 5,000,000(2)
Zach Hyman 4,700,000(4)
Alex Pietrangelo 4,000,000(2)
Mark Scheifele 4,000,000(1)
Sidney Crosby 3,800,000(2)
Sergei Bobrovsky 3,800,000(2)
Chris Kreider 3,750,000(2)
Brock Nelson 3,250,000(3)
Jacob Trouba 3,000,000(2)
JT Compher 2,500,000(2)
Ryan McDonagh 2,000,000(1)
Gustav Nyquist 2,000,000(3)
Tyler Myers 2,000,000(1)
Jordan Greenway 1,500,000(1)
Matt Roy 1,500,000(2)
Kyle Palmieri 1,400,000(3)
Ryan Strome 1,000,000(1)
Casey DeSmith 1,000,000(1)
Miles Wood 900,000(2)
Teddy Blueger 800,000(1)
Ryan Suter 600,000(1)


 Farm Payroll

Philipp Kurashev 120,000(4)
Jake Bean 110,000(3)
Keaton Middleton 90,000(4)
Dylan Gambrell 90,000(2)
Glenn Gawdin 90,000(1)
Parker Wotherspoon 90,000(2)
Ethen Frank 85,000(4)
Jacob Lucchini 85,000(3)
Filip Roos 85,000(2)
Liam Foudy 80,000(1)
Colton White 80,000(1)
Collin Delia 80,000(1)
Clark Bishop 78,000(1)
Tobias Rieder 40,000(1)




St. Louis

Arena Scottrade Center
Capacity18,724
Ticket Price$62.00


Income

Current Funds$22,534,850
Home Games Remaining12
Avg. Attendance15,722
Avg. Revenue/Game$1,731,223
Projected Revenue$20,774,676

Expenses

Pro Payroll$53,950,000
Farm Payroll$1,468,000
Prospect Fees$129,000
Coach$50,000
Games Remaining24
Total Game Expenses$678,012
Projected Expenses$16,272,293
Projected Balance$27,037,233

Salary Commitment

Year: 2024$55,418,000
Year: 2025$22,097,500
Year: 2026$9,910,000
Year: 2027$4,460,000

 Pro Payroll

Mikko Rantanen 5,500,000(1)
Seth Jones 4,000,000(1)
Filip Forsberg 3,750,000(1)
Jeff Petry 3,500,000(1)
Noah Hanafin 3,500,000(1)
Ryan O'Reilly 3,500,000(2)
Cam Talbot 3,000,000(2)
Erik Haula 3,000,000(1)
Jordan Kyrou 2,900,000(1)
Matt Boldy 2,900,000(4)
Jared McCann 2,750,000(2)
Sean Durzi 2,250,000(3)
Jujhar Khaira 1,950,000(1)
Ryan Donato 1,750,000(3)
Nick Bjugstad 1,500,000(1)
Vladislav Gavrikov 1,500,000(2)
Conor Timmins 1,250,000(2)
Garnet Hathaway 1,250,000(1)
Joel Armia 1,200,000(3)
Yaroslav Askarov 1,100,000(4)
Pyotr Kochetkov 1,000,000(1)
Pierre-Olivier Joseph 900,000(1)


 Farm Payroll

Mike Hardman 150,500(1)
Matthew Poitras 102,500(2)
Adam Wilsby 100,000(4)
Aaron Dell 95,000(4)
Justin Brazeau 90,000(4)
Calle Rosen 90,000(1)
Alexander Nylander 90,000(1)
Elias Pettersson 90,000(4)
Marc McLaughlin 85,000(4)
Mitchell Chaffee 85,000(3)
Samuel Fagemo 85,000(2)
Adam Beckman 85,000(3)
Vitali Kravtsov 80,000(1)
Cam Dineen 80,000(1)
John Leonard 80,000(3)
Radim Zohorna 80,000(1)




Tampa Bay

ArenaSt. Pete Times Forum
Capacity19,092
Ticket Price$75.00


Income

Current Funds$24,874,964
Home Games Remaining12
Avg. Attendance11,477
Avg. Revenue/Game$1,807,546
Projected Revenue$21,690,552

Expenses

Pro Payroll$52,375,000
Farm Payroll$1,870,000
Prospect Fees$87,000
Coach$50,000
Games Remaining24
Total Game Expenses$663,195
Projected Expenses$15,916,683
Projected Balance$30,648,833

Salary Commitment

Year: 2024$54,245,000
Year: 2025$34,925,000
Year: 2026$15,040,000
Year: 2027$1,170,000

 Pro Payroll

Thomas Chabot 5,000,000(1)
Travis Konecny 4,875,000(3)
Mika Zibanejad 4,500,000(1)
Adrian Kempe 4,500,000(3)
Tage Thompson 4,500,000(2)
Brandon Montour 4,000,000(3)
Brady Skjei 4,000,000(2)
Drake Batherson 3,400,000(2)
Tyler Toffoli 2,800,000(2)
Joel Farabee 2,250,000(1)
Ian Cole 2,000,000(1)
Nicolas Roy 2,000,000(2)
Mathieu Joseph 1,500,000(2)
Joey Daccord 1,250,000(2)
Jake Sanderson 1,250,000(1)
Filip Gustavsson 1,250,000(1)
Shane Pinto 1,000,000(1)
Dylan Samberg 1,000,000(1)
Dylan Guenther 800,000(1)
Filip Chlapik 800,000(0)
Travis Boyd 500,000(4)


 Farm Payroll

Dawson Mercer 125,000(2)
Parker Kelly 125,000(4)
Tomas Nosek 110,000(3)
Justus Annunen 110,000(4)
Spencer Knight 110,000(1)
Tyler Kleven 100,000(4)
Emil Lilleberg 95,000(3)
Vinnie Hinostroza 90,000(3)
Spencer Martin 90,000(3)
Ryan Shea 85,000(2)
Cole Koepke 85,000(2)
Nikolas Matinpalo 85,000(4)
Angus Crookshank 85,000(4)
Ryan Lomberg 85,000(4)
Matthew Highmore 80,000(5)
Joey Anderson 80,000(2)
Oskar Steen 80,000(1)
Corey Schueneman 80,000(1)
Ian Mitchell 60,000(3)
Jonathan Dahlen 60,000(2)
Michael Dal Colle 50,000(3)




Toronto

ArenaAir Canada Centre
Capacity18,819
Ticket Price$64.00


Income

Current Funds$28,323,472
Home Games Remaining12
Avg. Attendance15,355
Avg. Revenue/Game$2,063,708
Projected Revenue$24,764,496

Expenses

Pro Payroll$53,750,000
Farm Payroll$1,180,000
Prospect Fees$79,500
Coach$50,000
Games Remaining24
Total Game Expenses$671,457
Projected Expenses$16,114,976
Projected Balance$36,972,992

Salary Commitment

Year: 2024$54,930,000
Year: 2025$28,507,500
Year: 2026$2,497,500
Year: 2027$1,240,000

 Pro Payroll

Auston Matthews 5,500,000(1)
Cale Makar 5,500,000(1)
Igor Shesterkin 5,000,000(2)
William Nylander 4,500,000(2)
Alexander Ovechkin 4,250,000(2)
Steven Stamkos 4,000,000(2)
Tomas Hertl 3,500,000(1)
Jesper Bratt 3,000,000(1)
Mattias Ekholm 2,500,000(1)
Blake Coleman 2,000,000(2)
Jake McCabe 2,000,000(2)
Mikael Backlund 2,000,000(2)
Jeff Skinner 2,000,000(1)
T.J. Brodie 1,500,000(1)
Curtis Lazar 1,100,000(5)
Noel Acciari 1,100,000(2)
Andreas Johnson 950,000(3)
Brendan Smith 800,000(2)
Cole Smith 800,000(1)
Philipp Grubauer 750,000(1)
Patrik Nemeth 500,000(1)
Travis Hamonic 500,000(1)


 Farm Payroll

Sebastian Aho 150,000(2)
Tyler Motte 140,000(3)
Louis Domingue 97,500(3)
Vincent Desharnais 90,000(1)
Brayden Pachal 90,000(4)
Austin Wagner 85,000(2)
Phil Di Giuseppe 77,500(1)
Jakub Forsbacka 75,000(1)
Mark Jankowski 70,000(1)
Scott Harrington 70,000(3)
Zack MacEwen 65,000(2)
Lucas Wallmark 60,000(2)
Michael Hutchinson 60,000(1)
Dean Kukan 50,000(5)




Vancouver

Arena Rogers Arena
Capacity18,910
Ticket Price$42.00


Income

Current Funds$6,056,878
Home Games Remaining12
Avg. Attendance12,935
Avg. Revenue/Game$1,171,769
Projected Revenue$14,061,228

Expenses

Pro Payroll$38,175,000
Farm Payroll$2,093,500
Prospect Fees$129,000
Coach$50,000
Games Remaining23
Total Game Expenses$493,262
Projected Expenses$11,345,030
Projected Balance$8,773,076

Salary Commitment

Year: 2024$40,268,500
Year: 2025$20,946,000
Year: 2026$15,896,000
Year: 2027$11,476,000

 Pro Payroll

Alex DeBrincat 4,000,000(1)
Michael Matheson 3,750,000(1)
Chris Tanev 3,500,000(4)
Charlie Lindgren 2,500,000(3)
Arber Xhekaj 2,500,000(1)
Evan Rodrigues 2,500,000(4)
Carson Soucy 2,400,000(1)
Jeremy Lauzon 2,250,000(2)
Kiefer Sherwood 1,600,000(2)
Vladislav Namestnikov 1,500,000(4)
Jakob Silfverberg 1,500,000(1)
Brenden Dillon 1,300,000(1)
Alexander Radulov 1,200,000(4)
Will Cuylle 1,025,000(2)
Matthew Kessel 1,000,000(3)
Daniel Sprong 900,000(1)
Ryan Reaves 850,000(4)
Cole Schwindt 850,000(4)
Ross Johnston 800,000(1)
Pontus Holmberg 800,000(1)
Erik Kallgren 800,000(1)
Victor Rask 650,000(3)


 Farm Payroll

Vadim Shipachev 501,000(5)
Liam O'Brien 165,000(5)
Brendan Lemieux 125,000(4)
Victor Mancini 100,000(4)
Laurent Dauphin 100,000(1)
Henry Thrun 95,000(2)
Zachary Bolduc 95,000(3)
Ivan Fedotov 95,000(4)
Hudson Fasching 90,000(1)
Lucas Condotta 90,000(4)
Rasmus Asplund 90,000(3)
Anthony Richard 85,000(3)
Nick Robertson 80,000(1)
Nikita Alexandrov 80,000(1)
Tyler Benson 80,000(1)
Ville Pokka 62,500(1)
Peter Cehlarik 40,000(2)
Brandon Davidson 40,000(1)
Cameron Gaunce 40,000(1)
Nikita Nesterov 40,000(2)




Vegas

ArenaT-Mobile Arena
Capacity17,500
Ticket Price$38.00


Income

Current Funds$20,121,987
Home Games Remaining12
Avg. Attendance16,813
Avg. Revenue/Game$1,457,623
Projected Revenue$17,491,476

Expenses

Pro Payroll$50,450,000
Farm Payroll$793,550
Prospect Fees$24,000
Coach$50,000
Games Remaining24
Total Game Expenses$625,824
Projected Expenses$15,019,771
Projected Balance$22,593,692

Salary Commitment

Year: 2024$51,243,550
Year: 2025$27,786,000
Year: 2026$14,786,000
Year: 2027$7,585,000

 Pro Payroll

Hampus Lindholm 5,400,000(1)
Noah Dobson 4,000,000(3)
Tim Stutzle 4,000,000(2)
Thatcher Demko 3,750,000(2)
Filip Hronek 3,000,000(4)
Ryan Hartman 3,000,000(1)
William Karlsson 2,500,000(1)
Jake DeBrusk 2,500,000(2)
Anthony Cirelli 2,400,000(4)
Pierre-Luc Dubois 2,100,000(5)
Erik Gudbranson 2,000,000(1)
Artem Zub 2,000,000(3)
Alexis Lafreniere 1,750,000(2)
Dylan Cozens 1,500,000(1)
David Rittich 1,500,000(1)
Kirby Dach 1,300,000(1)
Kaiden Guhle 1,250,000(1)
Owen Power 1,250,000(1)
Matty Beniers 1,250,000(1)
Juuso Parssinen 1,100,000(1)
Stefan Noesen 1,000,000(3)
Connor McMichael 1,000,000(2)
Ukko-Pekka Luukkonen 900,000(1)


 Farm Payroll

Brett Ritchie 137,550(1)
Erik Brannstrom 125,000(3)
Colin White 125,000(1)
Nils Lundkvist 90,000(1)
Aatu Raty 85,000(4)
Philip Broberg 80,000(1)
Kieffer Bellows 76,000(3)
Noah Juulsen 75,000(1)




Washington

Arena Verizon Center
Capacity18,973
Ticket Price$70.00


Income

Current Funds$15,357,948
Home Games Remaining12
Avg. Attendance12,083
Avg. Revenue/Game$1,785,443
Projected Revenue$21,425,316

Expenses

Pro Payroll$53,442,000
Farm Payroll$1,440,000
Prospect Fees$81,000
Coach$50,000
Games Remaining24
Total Game Expenses$670,890
Projected Expenses$16,101,366
Projected Balance$20,681,898

Salary Commitment

Year: 2024$56,152,000
Year: 2025$34,590,000
Year: 2026$9,630,000
Year: 2027$570,000

 Pro Payroll

Nathan MacKinnon 6,000,000(2)
Adam Fox 5,750,000(3)
Nikita Kucherov 5,000,000(2)
Brayden Point 4,750,000(2)
Andrei Vasilevskiy 4,500,000(2)
Ryan Nugent-Hopkins 3,750,000(1)
Esa Lindell 3,000,000(1)
Bryan Rust 2,950,000(3)
Reilly Smith 2,750,000(1)
Anthony DeAngelo 2,250,000(1)
Dmitry Orlov 2,200,000(1)
Nick Blankenburg 2,157,000(1)
Trevor Moore 1,760,000(2)
David Kampf 1,375,000(1)
Derek Forbort 1,300,000(2)
Tanner Jeannot 1,270,000(2)
Tommy Novak 1,100,000(1)
Kevin Bahl 1,100,000(1)
JJ Peterka 900,000(1)
Jaromir Jagr 450,000(1)
Dryden McKay 400,000(4)


 Farm Payroll

Zemgus Girgensons 150,000(2)
Sam Malinski 115,000(2)
Jackson LaCombe 115,000(2)
Drake Caggiula 110,000(1)
Olen Zellweger 110,000(3)
Christoper Gibson 90,000(1)
Isaak Phillips 90,000(1)
Liam Ohgren 85,000(4)
Ivan Ivan 85,000(4)
Jiri Smejkal 85,000(3)
Jan Jenik 85,000(3)
Rem Pitlick 80,000(3)
Jakub Lauko 80,000(1)
Casey Fitzgerald 80,000(1)
Marc Michaelis 80,000(1)




Winnipeg

ArenaMTS Centre
Capacity16,345
Ticket Price$47.00


Income

Current Funds$8,778,950
Home Games Remaining12
Avg. Attendance14,393
Avg. Revenue/Game$1,405,207
Projected Revenue$16,862,484

Expenses

Pro Payroll$49,600,000
Farm Payroll$547,500
Prospect Fees$64,500
Coach$50,000
Games Remaining24
Total Game Expenses$612,951
Projected Expenses$14,710,829
Projected Balance$10,930,605

Salary Commitment

Year: 2024$50,147,500
Year: 2025$34,462,500
Year: 2026$5,872,500
Year: 2027$2,275,000

 Pro Payroll

Charlie McAvoy 6,500,000(2)
Sam Reinhart 6,500,000(2)
Alex Tuch 4,500,000(1)
Scott Mayfield 4,250,000(2)
Nikolaj Ehlers 4,000,000(1)
Evgeni Malkin 3,250,000(1)
Erik Cernak 2,500,000(2)
Mackenzie Blackwood 2,500,000(2)
Mario Ferraro 2,500,000(2)
Sean Monahan 1,800,000(1)
Jesperi Kotkaniemi 1,500,000(3)
Brock Faber 1,250,000(2)
Tomas Tatar 1,200,000(3)
Ondrej Kase 1,200,000(2)
Cole Perfetti 1,000,000(1)
Martin Pospisil 950,000(2)
Connor Carrick 900,000(5)
Gustav Lindstrom 900,000(0)
Brock McGinn 850,000(1)
Cal Petersen 800,000(3)
Justin Holl 750,000(4)
Ryan Fitzgerald 500,000(4)
Nikolai Kulemin 400,000(2)


 Farm Payroll

Michael McLeod 125,000(1)
Gabriel Carlsson 97,500(3)
Akil Thomas 85,000(4)
Guillaume Brisebois 80,000(1)
Nick Merkley 80,000(1)
Alexander Volkov 40,000(2)
Joshua Jacobs 40,000(5)




Columbus

Arena Nationwide Arena
Capacity18,144
Ticket Price$48.00


Income

Current Funds$19,512,284
Home Games Remaining12
Avg. Attendance13,027
Avg. Revenue/Game$1,313,181
Projected Revenue$15,758,172

Expenses

Pro Payroll$50,250,000
Farm Payroll$1,030,000
Prospect Fees$93,000
Coach$50,000
Games Remaining24
Total Game Expenses$627,110
Projected Expenses$15,050,634
Projected Balance$20,219,822

Salary Commitment

Year: 2024$51,280,000
Year: 2025$30,077,500
Year: 2026$12,877,500
Year: 2027$3,827,500

 Pro Payroll

Matthew Tkachuk 6,200,000(1)
Rasmus Andersson 5,250,000(2)
Vincent Trocheck 4,000,000(2)
Nick Leddy 4,000,000(3)
Alex Nedeljkovic 3,500,000(2)
Brandon Carlo 3,500,000(1)
Max Domi 2,750,000(1)
Brian Dumoulin 2,750,000(3)
Anthony Mantha 2,500,000(1)
Owen Tippett 2,200,000(2)
Calvin De Haan 1,750,000(1)
Sam Lafferty 1,650,000(1)
Jonas Johansson 1,500,000(2)
Cody Glass 1,400,000(4)
Nico Sturm 1,400,000(4)
Dennis Gilbert 1,350,000(3)
Nick Ritchie 950,000(3)
Walker Duehr 800,000(1)
Jake Neighbours 800,000(1)
Thomas Harley 800,000(1)
Ryan Poehling 700,000(2)
Buddy Robinson 500,000(4)
Tanner Kero 500,000(0)
Ryan MacInnis 400,000(0)


 Farm Payroll

Adam Erne 137,500(1)
Colton Dach 85,000(4)
Conor Geekie 85,000(4)
Rodrigo Abols 85,000(4)
Brennan Othmann 85,000(4)
Lane Pederson 80,000(1)
Tim Berni 80,000(1)
Vladislav Kolyachonok 80,000(1)
Gemel Smith 75,000(1)
Matt Luff 67,500(4)
Fredrik Olofsson 65,000(4)
Louie Belpedio 55,000(4)
Keith Kinkaid 50,000(2)




Seattle

ArenaClimate Pledge Arena
Capacity17,151
Ticket Price$52.00


Income

Current Funds$10,813,030
Home Games Remaining12
Avg. Attendance9,778
Avg. Revenue/Game$1,067,735
Projected Revenue$12,812,820

Expenses

Pro Payroll$36,289,000
Farm Payroll$1,400,000
Prospect Fees$27,000
Coach$0,000
Games Remaining24
Total Game Expenses$459,951
Projected Expenses$11,038,829
Projected Balance$12,587,021

Salary Commitment

Year: 2024$37,689,000
Year: 2025$19,759,000
Year: 2026$14,004,000
Year: 2027$6,749,000

 Pro Payroll

Jordan Binnington 4,355,000(3)
Connor Brown 4,000,000(1)
Brett Pesce 3,600,000(1)
Ilya Samsonov 2,000,000(2)
Kevin Labanc 2,000,000(1)
Anthony Duclair 1,834,000(4)
Alex Wennberg 1,800,000(1)
Christian Dvorak 1,675,000(1)
Philippe Myers 1,600,000(2)
Michael McCarron 1,550,000(3)
Sonny Milano 1,500,000(5)
Connor Clifton 1,500,000(1)
Victor Olofsson 1,400,000(4)
Barrett Hayton 1,350,000(3)
Nils Hoglander 1,000,000(1)
Morgan Geekie 1,000,000(2)
Jordan Harris 900,000(1)
John Beecher 900,000(2)
Jalen Chatfield 800,000(1)
Christian Folin 775,000(5)
Cal Foote 750,000(4)


 Farm Payroll

Mike Amadio 215,000(5)
Darren Raddysh 140,000(1)
Trent Frederic 125,000(2)
Marc Del Gaizo 100,000(4)
Isac Lundestrom 90,000(2)
Albert Johansson 90,000(4)
Owen Pickering 85,000(4)
Alexander Holtz 80,000(1)
Egor Zamula 80,000(1)
Jacob Moverare 80,000(1)
Zac Jones 80,000(1)
Vasily Podkolzin 80,000(1)
Frederik Gauthier 75,000(1)
Ryan Spooner 40,000(2)
Troy Grosenick 40,000(1)