Financial Report

(As of Saturday, Sep 13 2025)

Anaheim

ArenaHonda Center
Capacity17,174
Ticket Price$66.00


Income

Current Funds$53,621,500
Home Games Remaining20
Avg. Attendance13,987
Avg. Revenue/Game$1,959,772
Projected Revenue$39,195,440

Expenses

Pro Payroll$53,687,500
Farm Payroll$125,000
Prospect Fees$61,500
Coach$50,000
Games Remaining41
Total Game Expenses$657,610
Projected Expenses$26,962,000
Projected Balance$65,854,940

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)
Wade Allison 900,000(1)
Jarred Tinordi 800,000(3)
Nick Perbix 800,000(1)
Tom Kuhnhackl 400,000(0)
C.J. Franklin 400,000(0)


 Farm Payroll

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




Boston

Arena TD Banknorth Garden
Capacity17,565
Ticket Price$50.00


Income

Current Funds$19,418,899
Home Games Remaining20
Avg. Attendance8,846
Avg. Revenue/Game$928,870
Projected Revenue$18,577,400

Expenses

Pro Payroll$33,375,000
Farm Payroll$677,500
Prospect Fees$73,500
Coach$50,000
Games Remaining41
Total Game Expenses$416,780
Projected Expenses$17,088,000
Projected Balance$20,908,299

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$112.00


Income

Current Funds$40,650,512
Home Games Remaining21
Avg. Attendance11,026
Avg. Revenue/Game$2,145,181
Projected Revenue$45,048,801

Expenses

Pro Payroll$51,448,600
Farm Payroll$2,052,500
Prospect Fees$79,500
Coach$50,000
Games Remaining42
Total Game Expenses$654,032
Projected Expenses$27,469,332
Projected Balance$58,229,981

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$48.00


Income

Current Funds$8,778,126
Home Games Remaining21
Avg. Attendance15,118
Avg. Revenue/Game$1,510,475
Projected Revenue$31,719,975

Expenses

Pro Payroll$51,920,000
Farm Payroll$1,267,500
Prospect Fees$90,000
Coach$50,000
Games Remaining41
Total Game Expenses$650,335
Projected Expenses$26,663,750
Projected Balance$13,834,351

Salary Commitment

Year: 2024$53,187,500
Year: 2025$32,927,500
Year: 2026$11,575,000
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)
Valtteri Puustinen 900,000(2)
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)
Ryker Evans 100,000(3)
Samuel Bolduc 95,000(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$37,409,838
Home Games Remaining21
Avg. Attendance14,691
Avg. Revenue/Game$1,954,197
Projected Revenue$41,038,137

Expenses

Pro Payroll$52,530,000
Farm Payroll$2,057,500
Prospect Fees$85,500
Coach$50,000
Games Remaining42
Total Game Expenses$667,354
Projected Expenses$28,028,854
Projected Balance$50,419,121

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$26,202,386
Home Games Remaining21
Avg. Attendance13,443
Avg. Revenue/Game$2,060,827
Projected Revenue$43,277,367

Expenses

Pro Payroll$51,750,000
Farm Payroll$1,885,000
Prospect Fees$67,500
Coach$50,000
Games Remaining42
Total Game Expenses$655,518
Projected Expenses$27,531,768
Projected Balance$41,947,985

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$50.00


Income

Current Funds$39,599,524
Home Games Remaining21
Avg. Attendance8,959
Avg. Revenue/Game$940,799
Projected Revenue$19,756,779

Expenses

Pro Payroll$29,050,000
Farm Payroll$675,000
Prospect Fees$105,000
Coach$50,000
Games Remaining42
Total Game Expenses$364,390
Projected Expenses$15,304,390
Projected Balance$44,051,913

Salary Commitment

Year: 2024$29,725,000
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)
Bobby Brink 950,000(2)
Lucas Carlsson 950,000(3)
Noah Gregor 900,000(3)
Mason Shaw 800,000(1)
Steven Lorentz 750,000(3)
Jean-Sebastien Dea 400,000(0)
Mark Friedman 400,000(2)


 Farm Payroll

Tyson Jost 95,000(3)
Mads Sogaard 90,000(1)
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-$7,342,730
Home Games Remaining21
Avg. Attendance13,397
Avg. Revenue/Game$1,125,293
Projected Revenue$23,631,153

Expenses

Pro Payroll$45,750,000
Farm Payroll$359,000
Prospect Fees$55,500
Coach$50,000
Games Remaining42
Total Game Expenses$563,591
Projected Expenses$23,670,841
Projected Balance-$7,382,418

Salary Commitment

Year: 2024$46,109,000
Year: 2025$34,525,000
Year: 2026$11,125,000
Year: 2027$3,375,000

 Pro Payroll

Dougie Hamilton 5,250,000(2)
Jeremy Swayman 4,500,000(3)
Josh Manson 4,250,000(2)
Sebastian Aho 3,500,000(2)
Yanni Gourde 3,000,000(1)
Troy Terry 2,500,000(1)
Jonathan Drouin 2,500,000(2)
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)
Shakir Mukhamadullin 1,100,000(4)
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)
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$16,243,245
Home Games Remaining21
Avg. Attendance10,991
Avg. Revenue/Game$1,107,832
Projected Revenue$23,264,472

Expenses

Pro Payroll$52,300,000
Farm Payroll$735,000
Prospect Fees$90,000
Coach$50,000
Games Remaining42
Total Game Expenses$648,476
Projected Expenses$27,235,976
Projected Balance$12,271,741

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$39.00


Income

Current Funds$8,544,731
Home Games Remaining21
Avg. Attendance15,942
Avg. Revenue/Game$1,329,356
Projected Revenue$27,916,476

Expenses

Pro Payroll$44,252,500
Farm Payroll$1,157,500
Prospect Fees$85,500
Coach$50,000
Games Remaining42
Total Game Expenses$555,433
Projected Expenses$23,328,183
Projected Balance$13,133,024

Salary Commitment

Year: 2024$45,410,000
Year: 2025$25,412,500
Year: 2026$12,065,000
Year: 2027$85,000

 Pro Payroll

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)
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)
John Marino 1,100,000(2)
Sam Carrick 1,025,000(2)
Connor Zary 1,025,000(2)
Wyatt Johnston 900,000(1)
Adam Gaudette 750,000(3)


 Farm Payroll

Joel Kiviranta 125,000(3)
Ethan Bear 125,000(1)
Bobby McMann 102,500(2)
Haydn Fleury 100,000(2)
Wyatt Kaiser 95,000(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$18,131,273
Home Games Remaining21
Avg. Attendance7,303
Avg. Revenue/Game$1,042,640
Projected Revenue$21,895,440

Expenses

Pro Payroll$34,300,000
Farm Payroll$575,000
Prospect Fees$73,500
Coach$50,000
Games Remaining42
Total Game Expenses$426,811
Projected Expenses$17,926,061
Projected Balance$22,100,652

Salary Commitment

Year: 2024$34,835,000
Year: 2025$18,385,000
Year: 2026$3,235,000
Year: 2027$1,335,000

 Pro Payroll

Hampus Lindholm 5,400,000(1)
Samuel Girard 3,750,000(1)
Ville Husso 3,500,000(2)
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$22,468,237
Home Games Remaining21
Avg. Attendance11,857
Avg. Revenue/Game$1,443,988
Projected Revenue$30,323,748

Expenses

Pro Payroll$54,025,000
Farm Payroll$535,000
Prospect Fees$64,500
Coach$50,000
Games Remaining42
Total Game Expenses$666,762
Projected Expenses$28,004,012
Projected Balance$24,787,973

Salary Commitment

Year: 2024$54,560,000
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)
Justin Barron 1,000,000(1)
Marian Studenic 750,000(0)
Rudolfs Balcers 625,000(1)
Calvin Pickard 600,000(2)
Spencer Smallman 500,000(1)


 Farm Payroll

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)
Mark Barberio 50,000(1)




LosAngeles

Arena Staples Center
Capacity18,230
Ticket Price$41.00


Income

Current Funds$12,000,043
Home Games Remaining21
Avg. Attendance13,163
Avg. Revenue/Game$1,207,027
Projected Revenue$25,347,567

Expenses

Pro Payroll$43,875,000
Farm Payroll$610,000
Prospect Fees$64,500
Coach$50,000
Games Remaining42
Total Game Expenses$543,896
Projected Expenses$22,843,646
Projected Balance$14,503,964

Salary Commitment

Year: 2024$44,485,000
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)
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

Tucker Poolman 175,000(1)
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$20,848,379
Home Games Remaining21
Avg. Attendance10,681
Avg. Revenue/Game$1,794,502
Projected Revenue$37,684,542

Expenses

Pro Payroll$39,830,000
Farm Payroll$1,800,000
Prospect Fees$106,500
Coach$50,000
Games Remaining42
Total Game Expenses$509,591
Projected Expenses$21,402,841
Projected Balance$37,130,080

Salary Commitment

Year: 2024$41,630,000
Year: 2025$15,825,000
Year: 2026$10,625,000
Year: 2027$2,185,000

 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)
Mattias Janmark-Nylen 950,000(5)
Mark Pysyk 800,000(1)
Connor Dewar 800,000(2)
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

Mason Geertsen 800,000(1)
Victor Rask 650,000(3)
Marek Mazanec 95,000(1)
Marat Khusnutdinov 85,000(4)
Brett Murray 80,000(1)
Dmytro Timashov 50,000(4)
Antti Suomela 40,000(3)




Montreal

ArenaBell Centre
Capacity21,302
Ticket Price$44.00


Income

Current Funds$14,541,166
Home Games Remaining21
Avg. Attendance11,308
Avg. Revenue/Game$931,818
Projected Revenue$19,568,178

Expenses

Pro Payroll$38,265,000
Farm Payroll$2,210,000
Prospect Fees$88,500
Coach$50,000
Games Remaining41
Total Game Expenses$495,287
Projected Expenses$20,306,750
Projected Balance$13,802,594

Salary Commitment

Year: 2024$40,475,000
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)
Mike Reilly 3,000,000(1)
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)
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)
Ben Meyers 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$36.00


Income

Current Funds$18,644,962
Home Games Remaining21
Avg. Attendance14,248
Avg. Revenue/Game$1,417,962
Projected Revenue$29,777,202

Expenses

Pro Payroll$52,875,000
Farm Payroll$1,390,000
Prospect Fees$93,000
Coach$50,000
Games Remaining42
Total Game Expenses$663,512
Projected Expenses$27,867,512
Projected Balance$20,554,652

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$38.00


Income

Current Funds$21,741,658
Home Games Remaining21
Avg. Attendance14,922
Avg. Revenue/Game$1,242,363
Projected Revenue$26,089,623

Expenses

Pro Payroll$30,550,000
Farm Payroll$1,020,000
Prospect Fees$135,000
Coach$50,000
Games Remaining42
Total Game Expenses$387,256
Projected Expenses$16,264,756
Projected Balance$31,566,525

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)
Dylan Coghlan 750,000(3)
Ryan Carpenter 400,000(3)


 Farm Payroll

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$71.00


Income

Current Funds$8,035,029
Home Games Remaining21
Avg. Attendance8,630
Avg. Revenue/Game$1,204,104
Projected Revenue$25,286,184

Expenses

Pro Payroll$52,750,000
Farm Payroll$1,115,000
Prospect Fees$106,500
Coach$50,000
Games Remaining42
Total Game Expenses$658,799
Projected Expenses$27,669,549
Projected Balance$5,651,664

Salary Commitment

Year: 2024$53,865,000
Year: 2025$27,485,000
Year: 2026$17,355,000
Year: 2027$6,755,000

 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)
Juuso Riikola 1,550,000(0)
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)
Landon Slaggert 850,000(4)
Simon Holmstrom 800,000(1)
Kristian Vesalainen 750,000(0)
Jake Leschyshyn 750,000(0)
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)
Cole Schwindt 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$9,041,048
Home Games Remaining21
Avg. Attendance11,487
Avg. Revenue/Game$1,567,941
Projected Revenue$32,926,761

Expenses

Pro Payroll$52,933,300
Farm Payroll$857,500
Prospect Fees$54,000
Coach$50,000
Games Remaining42
Total Game Expenses$657,254
Projected Expenses$27,604,654
Projected Balance$14,363,155

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$70.00


Income

Current Funds$22,257,498
Home Games Remaining21
Avg. Attendance14,361
Avg. Revenue/Game$2,194,845
Projected Revenue$46,091,745

Expenses

Pro Payroll$53,210,000
Farm Payroll$1,106,000
Prospect Fees$85,500
Coach$50,000
Games Remaining42
Total Game Expenses$664,043
Projected Expenses$27,889,793
Projected Balance$40,459,450

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)
Tyler Pitlick 400,000(3)
James Reimer 400,000(1)


 Farm Payroll

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$1,796,727
Home Games Remaining21
Avg. Attendance11,108
Avg. Revenue/Game$1,098,856
Projected Revenue$23,075,976

Expenses

Pro Payroll$42,625,000
Farm Payroll$2,185,000
Prospect Fees$105,000
Coach$50,000
Games Remaining42
Total Game Expenses$548,354
Projected Expenses$23,030,854
Projected Balance$1,841,849

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$33.00


Income

Current Funds$15,280,742
Home Games Remaining21
Avg. Attendance15,169
Avg. Revenue/Game$1,051,103
Projected Revenue$22,073,163

Expenses

Pro Payroll$23,925,000
Farm Payroll$1,680,000
Prospect Fees$141,000
Coach$50,000
Games Remaining42
Total Game Expenses$314,585
Projected Expenses$13,212,585
Projected Balance$24,141,320

Salary Commitment

Year: 2024$25,605,000
Year: 2025$16,225,000
Year: 2026$9,430,000
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)
Grigori Denisenko 800,000(1)
Zachary Aston-Reese 750,000(4)
Alex Lintuniemi 500,000(1)
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)
William Lagesson 50,000(4)
Jeffrey Viel 40,000(4)
Nail Yakupov 40,000(3)
Alexander Petrovic 40,000(2)




San Jose

ArenaHP Pavilion
Capacity17,562
Ticket Price$70.00


Income

Current Funds$19,746,767
Home Games Remaining21
Avg. Attendance15,256
Avg. Revenue/Game$2,259,564
Projected Revenue$47,450,844

Expenses

Pro Payroll$52,700,000
Farm Payroll$1,203,000
Prospect Fees$84,000
Coach$50,000
Games Remaining42
Total Game Expenses$658,988
Projected Expenses$27,677,488
Projected Balance$39,520,123

Salary Commitment

Year: 2024$53,903,000
Year: 2025$36,355,000
Year: 2026$11,840,000
Year: 2027$4,995,000

 Pro Payroll

Zach Werenski 5,000,000(2)
Zach Hyman 4,700,000(4)
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)
Ryan Hartman 3,000,000(1)
Jacob Trouba 3,000,000(2)
JT Compher 2,500,000(2)
Erik Gudbranson 2,000,000(1)
Ryan McDonagh 2,000,000(1)
Gustav Nyquist 2,000,000(3)
Tyler Myers 2,000,000(1)
Jakob Silfverberg 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)
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$45.00


Income

Current Funds$14,240,507
Home Games Remaining21
Avg. Attendance15,865
Avg. Revenue/Game$1,765,174
Projected Revenue$37,068,654

Expenses

Pro Payroll$52,850,000
Farm Payroll$1,578,000
Prospect Fees$129,000
Coach$50,000
Games Remaining42
Total Game Expenses$665,939
Projected Expenses$27,969,439
Projected Balance$23,339,722

Salary Commitment

Year: 2024$54,428,000
Year: 2025$21,107,500
Year: 2026$8,920,000
Year: 2027$3,470,000

 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)
Pyotr Kochetkov 1,000,000(1)
Pierre-Olivier Joseph 900,000(1)


 Farm Payroll

Mike Hardman 150,500(1)
Yaroslav Askarov 110,000(4)
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$22,239,432
Home Games Remaining21
Avg. Attendance11,989
Avg. Revenue/Game$1,888,337
Projected Revenue$39,655,077

Expenses

Pro Payroll$52,375,000
Farm Payroll$1,870,000
Prospect Fees$87,000
Coach$50,000
Games Remaining42
Total Game Expenses$663,195
Projected Expenses$27,854,195
Projected Balance$34,040,314

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$21,270,669
Home Games Remaining21
Avg. Attendance15,192
Avg. Revenue/Game$2,041,845
Projected Revenue$42,878,745

Expenses

Pro Payroll$52,800,000
Farm Payroll$1,275,000
Prospect Fees$79,500
Coach$50,000
Games Remaining42
Total Game Expenses$661,030
Projected Expenses$27,763,280
Projected Balance$36,386,134

Salary Commitment

Year: 2024$54,075,000
Year: 2025$27,652,500
Year: 2026$1,642,500
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)
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)
Andreas Johnson 95,000(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$44.00


Income

Current Funds$10,396,164
Home Games Remaining21
Avg. Attendance13,676
Avg. Revenue/Game$1,241,087
Projected Revenue$26,062,827

Expenses

Pro Payroll$35,876,000
Farm Payroll$1,592,500
Prospect Fees$129,000
Coach$50,000
Games Remaining42
Total Game Expenses$459,116
Projected Expenses$19,282,866
Projected Balance$17,176,125

Salary Commitment

Year: 2024$37,468,500
Year: 2025$19,446,000
Year: 2026$14,396,000
Year: 2027$10,626,000

 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)
Jordan Greenway 1,500,000(1)
Vladislav Namestnikov 1,500,000(4)
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)
Ross Johnston 800,000(1)
Pontus Holmberg 800,000(1)
Erik Kallgren 800,000(1)
Vadim Shipachev 501,000(5)


 Farm Payroll

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$10,438,879
Home Games Remaining21
Avg. Attendance16,854
Avg. Revenue/Game$1,513,136
Projected Revenue$31,775,856

Expenses

Pro Payroll$48,150,000
Farm Payroll$793,550
Prospect Fees$24,000
Coach$50,000
Games Remaining42
Total Game Expenses$597,775
Projected Expenses$25,106,550
Projected Balance$17,108,185

Salary Commitment

Year: 2024$48,943,550
Year: 2025$35,086,000
Year: 2026$18,086,000
Year: 2027$7,585,000

 Pro Payroll

Alex Pietrangelo 4,000,000(2)
Noah Dobson 4,000,000(3)
Tim Stutzle 4,000,000(2)
Thatcher Demko 3,750,000(2)
Joel Edmundson 3,300,000(3)
Filip Hronek 3,000,000(4)
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)
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)
Teddy Blueger 800,000(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$10,220,764
Home Games Remaining21
Avg. Attendance11,911
Avg. Revenue/Game$1,764,372
Projected Revenue$37,051,812

Expenses

Pro Payroll$52,555,000
Farm Payroll$1,655,700
Prospect Fees$81,000
Coach$50,000
Games Remaining42
Total Game Expenses$662,704
Projected Expenses$27,833,554
Projected Balance$19,439,022

Salary Commitment

Year: 2024$54,210,700
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)
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

Nick Blankenburg 215,700(1)
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$7,469,749
Home Games Remaining21
Avg. Attendance14,631
Avg. Revenue/Game$1,421,946
Projected Revenue$29,860,866

Expenses

Pro Payroll$50,450,000
Farm Payroll$462,500
Prospect Fees$64,500
Coach$50,000
Games Remaining42
Total Game Expenses$622,280
Projected Expenses$26,135,780
Projected Balance$11,194,835

Salary Commitment

Year: 2024$50,912,500
Year: 2025$35,227,500
Year: 2026$6,637,500
Year: 2027$3,040,000

 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)
Akil Thomas 850,000(4)
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)
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$20,162,135
Home Games Remaining21
Avg. Attendance13,613
Avg. Revenue/Game$1,372,205
Projected Revenue$28,816,305

Expenses

Pro Payroll$50,250,000
Farm Payroll$1,030,000
Prospect Fees$93,000
Coach$50,000
Games Remaining42
Total Game Expenses$627,110
Projected Expenses$26,338,610
Projected Balance$22,639,830

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$10,177,180
Home Games Remaining21
Avg. Attendance10,060
Avg. Revenue/Game$1,098,612
Projected Revenue$23,070,852

Expenses

Pro Payroll$36,514,000
Farm Payroll$1,377,500
Prospect Fees$27,000
Coach$0,000
Games Remaining42
Total Game Expenses$462,421
Projected Expenses$19,421,671
Projected Balance$13,826,361

Salary Commitment

Year: 2024$37,891,500
Year: 2025$19,961,500
Year: 2026$14,206,500
Year: 2027$6,951,500

 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)
Marc Del Gaizo 1,000,000(4)
Jordan Harris 900,000(1)
John Beecher 900,000(2)
Jalen Chatfield 800,000(1)
Cal Foote 750,000(4)


 Farm Payroll

Mike Amadio 215,000(5)
Darren Raddysh 140,000(1)
Trent Frederic 125,000(2)
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)
Christian Folin 77,500(5)
Frederik Gauthier 75,000(1)
Ryan Spooner 40,000(2)
Troy Grosenick 40,000(1)