Fantasy National Hockey League

Retro FNHL

For those hardcore dudes

Rosters Scoring Lines Vitals Finances Prospects Pro Standings Farm Standings Schedule

FNHL31 Team Finances

Financial Report

(As of Friday, Sep 11 2026)

Anaheim

Arena	Arrowhead Pond
Capacity	19,105
Ticket Price	$52.00

Income

Current Funds	$31,119,508
Home Games Remaining	9
Avg. Attendance	17,074
Avg. Revenue/Game	$2,130,910
Projected Revenue	$19,178,190

Expenses

Pro Payroll	$77,210,000
Farm Payroll	$2,658,000
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	20
Total Game Expenses	$975,274
Projected Expenses	$19,505,488
Projected Balance	$30,792,210

Salary Commitment

Year: 2028	$79,868,000
Year: 2029	$38,989,000
Year: 2030	$27,346,000
Year: 2031	$0,000

Pro Payroll

Nino Niederreiter	7,000,000(2)
Martin Necas	7,000,000(3)
James Neal	6,750,000(1)
Charlie McAvoy	6,500,000(3)
Brandon Halverson	6,325,000(1)
Victor Soderstrom	6,250,000(3)
Calle Jarnkork	6,075,000(1)
Serron Noel	5,250,000(3)
Jordan Schroeder	3,500,000(1)
Logan Stanley	3,500,000(1)
Fyodor Svechkov	3,000,000(2)
Corson Ceulemans	2,600,000(1)
Lukas Reikelle	2,500,000(1)
Luke Prokop	2,000,000(3)
Axel Andersson	1,500,000(1)
Michael Bunting	1,500,000(1)
Benjamin Gaudreau	1,400,000(1)
Michael Matheson	1,300,000(1)
Carter Savoie	1,210,000(1)
Axel Sandin-Pellikka	750,000(1)
Otto Stenberg	750,000(1)
Ales Cech	550,000(2)

Farm Payroll

Roddy Ross	265,000(1)
Vitaly Abramov	221,000(2)
Ruslan Iskhakov	220,000(1)
Ryan Lindgren	182,000(2)
Elias Salomonsson	150,000(2)
Dryden Hunt	126,500(1)
Alexander Kerfoot	120,000(1)
Alexander Ljungkrantz	115,000(2)
Mckade Webster	115,000(2)
Quinn Finley	115,000(2)
Dylan Duke	110,000(1)
Adam Ingram	90,000(1)
Nikita Artamonov	80,000(3)
Stiven Sardarian	77,500(1)
Jesse Pulkkinen	75,000(2)
Thomas Wilson	75,000(1)
Kevin He	75,000(3)
Hagen Burrows	70,000(3)
Marek Hrivik	70,000(1)
Javon Moore	65,000(2)
Roman Kantserov	65,000(1)
Ben Merrill	63,000(3)
Stevie Leskovar	58,000(3)
Yaroslav Korostelyov	55,000(2)

Winnipeg

Arena	Philips Arena
Capacity	19,105
Ticket Price	$55.00

Income

Current Funds	$105,845,351
Home Games Remaining	9
Avg. Attendance	15,171
Avg. Revenue/Game	$2,002,588
Projected Revenue	$18,023,292

Expenses

Pro Payroll	$77,937,500
Farm Payroll	$2,005,555
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	19
Total Game Expenses	$976,190
Projected Expenses	$18,547,604
Projected Balance	$105,321,039

Salary Commitment

Year: 2028	$79,943,055
Year: 2029	$47,306,000
Year: 2030	$22,856,000
Year: 2031	$20,840,000

Pro Payroll

Jon Gillies	7,500,000(4)
Rasmus Ristolainen	7,500,000(2)
William Nylander	7,200,000(5)
Leon Draisaitl	6,750,000(2)
Max Domi	6,000,000(4)
Nikita Zaitsev	5,850,000(1)
Ilya Mikheyev	4,500,000(1)
Brendan Guhle	4,000,000(2)
Ryan O'Rourke	3,800,000(1)
Mason McTavish	3,600,000(2)
Jason Robertson	2,850,000(1)
Michael Rasmussen	2,650,000(1)
Ziyat Paigin	2,500,000(1)
Yan Kuznetsov	2,250,000(2)
Brett Howden	2,000,000(1)
Dmitri Zavgorodny	1,850,000(1)
Dennis Cholowski	1,485,000(3)
Aku Raty	1,347,500(1)
Dylan James	1,200,000(1)
Tye McGinn	1,000,000(1)
Kyle Jean	750,000(1)
John Gibson	750,000(1)
Pius Suter	605,000(1)

Farm Payroll

Josh Manson	150,000(1)
Sebastian Collberg	145,000(1)
Karel Vejmelka	140,000(4)
Jaromir Pytlik	132,000(1)
Brad Lambert	126,500(1)
Adam Brooks	100,000(2)
Andreas Johnsson	90,000(3)
Brayden McNabb	90,000(3)
Colby Barlow	85,000(1)
Jan Rutta	85,000(3)
Sam O'Reilly	80,000(3)
Spencer Gill	75,000(2)
Nicholas Merkley	75,000(1)
Michael Ferland	75,000(1)
Andreas Thuresson	75,000(1)
Raoul Boilard	70,000(3)
Nick Moldenhaue	66,055(1)
Melvin Fernstrom	65,000(2)
Hunter Laing	58,000(3)
Rico Gredig	58,000(3)
Brad Gardiner	55,000(1)
Charlie Forslund	55,000(2)
Joona Vaisanen	55,000(2)

Boston

Arena	FleetCenter
Capacity	19,105
Ticket Price	$70.00

Income

Current Funds	$66,259,332
Home Games Remaining	9
Avg. Attendance	16,012
Avg. Revenue/Game	$2,690,167
Projected Revenue	$24,211,503

Expenses

Pro Payroll	$76,918,000
Farm Payroll	$3,064,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	19
Total Game Expenses	$976,628
Projected Expenses	$18,555,933
Projected Balance	$71,914,902

Salary Commitment

Year: 2028	$79,982,000
Year: 2029	$41,664,000
Year: 2030	$25,214,000
Year: 2031	$4,180,000

Pro Payroll

Cody Franson	6,000,000(1)
Andrei Vasilevski	5,750,000(3)
Juraj Slafkovsky	5,750,000(3)
Jonas Brodin	5,550,000(2)
Lucas Raymond	5,500,000(3)
Sean Couturier	5,400,000(1)
Anders Lee	5,000,000(1)
Filip Chytil	4,950,000(1)
Duncan Siemens	4,600,000(1)
Jake Sanderson	4,450,000(2)
Andrew Copp	3,750,000(4)
Tanner Jeannot	3,000,000(3)
Anton Lundell	3,000,000(1)
Topias Leinonen	2,450,000(2)
Scott Morrow	2,100,000(2)
Pekka Rinne	2,100,000(1)
Kevin Bahl	1,900,000(1)
Jan Jenik	1,800,000(1)
John Marino	1,518,000(1)
Matthew Highmore	1,250,000(1)
Tij Iginla	1,100,000(2)

Farm Payroll

Jimmy Snuggerud	240,000(2)
Colton Sissons	220,000(4)
Logan O'Connor	210,000(4)
Adam Pelech	180,000(3)
Jack Peart	180,000(1)
Pierre-�douard Bellema	160,000(3)
Sam Lafferty	150,000(3)
Logan Mailloux	140,000(1)
William Carrier	140,000(3)
Aleksi Heimosalmi	110,000(1)
David Goyette	110,000(2)
Miroslav Holinka	90,000(2)
Adam Kleber	85,000(2)
Tanner Molendyk	85,000(1)
Danila Klimovich	85,000(1)
Mikhail Yegorov	80,000(3)
Carter George	75,000(2)
Egor Surin	75,000(2)
Owen Protz	75,000(3)
Elliott Groenewold	70,000(3)
Anthony Spellacy	70,000(2)
Andrew Gibson	70,000(1)
Kalan Lind	70,000(1)
Eric Jamieson	63,000(3)
Tanner Ludtke	60,000(1)
Kaden Pitre	58,000(3)
Dalyn Wakely	58,000(3)
Ty Henry	55,000(2)

Buffalo

Arena	Marine Midland Arena
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$11,998,925
Home Games Remaining	9
Avg. Attendance	14,119
Avg. Revenue/Game	$1,910,082
Projected Revenue	$17,190,738

Expenses

Pro Payroll	$75,670,000
Farm Payroll	$3,600,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	19
Total Game Expenses	$967,927
Projected Expenses	$18,390,610
Projected Balance	$10,799,053

Salary Commitment

Year: 2028	$79,270,000
Year: 2029	$39,007,500
Year: 2030	$18,318,000
Year: 2031	$12,425,000

Pro Payroll

Grigori Denisenko	7,000,000(4)
Kent Simpson	6,250,000(1)
Jake Oettinger	6,000,000(2)
Chris Kreider	5,750,000(2)
Quinn Hughes	5,500,000(1)
Justin Barron	5,200,000(4)
Jeff Skinner	4,500,000(1)
Joel Farabee	4,200,000(3)
Joseph Veleno	4,000,000(1)
Evander Kane	4,000,000(1)
Nick Suzuki	3,750,000(2)
Jonatan Berggren	2,420,000(1)
Theodor Niederbach	2,400,000(2)
Matthew Beniers	2,150,000(2)
Pavel Zacha	2,050,000(1)
Cody Glass	1,900,000(1)
Mattias Backman	1,800,000(1)
Alec Regula	1,650,000(1)
Cayden Lindstrom	1,250,000(3)
Robby Fabbri	1,150,000(1)
Markus Nutivaara	1,000,000(1)
Anttoni Honka	1,000,000(1)
Mikhail Gulyayev	750,000(1)

Farm Payroll

Owen Beck	225,000(4)
Mathieu Joseph	220,000(1)
Frederik Dichow	199,500(2)
Axel Holmstrom	185,000(1)
Dominik Masin	180,000(1)
AJ Greer	180,000(1)
Tim Gettinger	175,000(1)
Dan Vladar	175,000(1)
Viktor Arvidsson	175,000(1)
Luke Kunin	160,000(1)
Jan Mysak	160,000(3)
Cooper Moore	150,000(2)
Oskar Sundqvist	150,000(2)
Samuel Knazko	140,000(2)
Albin Grewe	130,000(1)
Louis Domingue	125,000(1)
Josh Jacobs	125,000(1)
Carter Yakemchuk	115,000(3)
Olivier Nadeau	110,000(1)
Matt Finn	110,000(3)
Zack Ostapchuk	100,000(1)
Matt Fraser	95,000(1)
Brandon Whitney	80,000(1)
Ben Roger	77,500(1)
Stepan Gorbunov	58,000(3)

Calgary

Arena	Pengrowth Saddledome
Capacity	19,105
Ticket Price	$45.00

Income

Current Funds	$30,800,658
Home Games Remaining	10
Avg. Attendance	19,096
Avg. Revenue/Game	$2,062,635
Projected Revenue	$20,626,350

Expenses

Pro Payroll	$75,345,000
Farm Payroll	$3,510,000
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	19
Total Game Expenses	$962,921
Projected Expenses	$18,295,494
Projected Balance	$33,131,514

Salary Commitment

Year: 2028	$78,855,000
Year: 2029	$48,930,000
Year: 2030	$21,630,000
Year: 2031	$15,050,000

Pro Payroll

Malcolm Subban	8,500,000(1)
Jesse Puljujarvi	7,420,000(2)
Jakob Chychrun	6,550,000(4)
Kasperi Kapanen	6,000,000(2)
Jacob Trouba	5,500,000(1)
Clayton Keller	5,250,000(2)
William Wallinder	5,250,000(4)
J.T. Miller	5,100,000(1)
Sam Colangelo	3,650,000(3)
Brett Pesce	3,250,000(4)
Mikey Anderson	3,125,000(1)
Stuart Skinner	2,750,000(3)
Rutger McGroarty	2,550,000(2)
Kris Russell	2,300,000(1)
Nicolas Roy	1,750,000(2)
Danil Yurtaykin	1,700,000(2)
Andrew Mangiapane	1,500,000(1)
Sasha Mutala	1,150,000(1)
Adam Fantilli	1,100,000(1)
Michael Nygard	950,000(2)

Farm Payroll

Andrew Peeke	220,000(1)
Philippe Myers	210,000(1)
Matt O'Connor	200,000(2)
Reid Schaefer	200,000(2)
Donovan Sebrango	175,000(2)
Hudson Fasching	160,000(2)
Valentin Nussbaumer	155,000(2)
Martins Dzierkals	155,000(2)
Josh Brook	150,000(1)
Marcus Kallionkieli	145,000(2)
William Cuylle	140,000(1)
William Stromgren	135,000(1)
Sasha Chmelevski	125,000(1)
Scott Harrington	120,000(1)
Jayden Grubbe	110,000(1)
Xavier Ouellet	110,000(1)
Anton Silayev	100,000(3)
Ludwig Persson	85,000(2)
Jack Berglund	80,000(3)
George Fegaras	80,000(2)
Alfons Freij	75,000(2)
Charlie Stramel	75,000(1)
Theo Lindstein	75,000(1)
Michael Buchinger	75,000(2)
Eriks Mateiko	65,000(2)
Caden Price	60,000(1)
Jesse Kiiskinen	60,000(1)
Coulson Pitre	60,000(1)
Noah Powell	55,000(2)
Roman Shokhrin	55,000(2)

Carolina

Arena	Raleigh Sports Arena
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$32,950,278
Home Games Remaining	9
Avg. Attendance	13,283
Avg. Revenue/Game	$1,912,734
Projected Revenue	$17,214,606

Expenses

Pro Payroll	$70,055,000
Farm Payroll	$4,382,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	19
Total Game Expenses	$909,006
Projected Expenses	$17,271,116
Projected Balance	$32,893,768

Salary Commitment

Year: 2028	$74,437,000
Year: 2029	$42,312,000
Year: 2030	$30,626,000
Year: 2031	$12,725,000

Pro Payroll

Johnny Oduya	6,075,000(1)
Joonas Korpisalo	5,720,000(1)
Noah Dobson	5,600,000(1)
Alex Turcotte	5,250,000(3)
Seth Jones	5,200,000(1)
Shane Wright	4,850,000(4)
Jeremy Swayman	4,000,000(4)
Wyatt Johnston	3,750,000(3)
Dougie Hamilton	3,510,000(2)
Connor McMichael	3,500,000(3)
Ozzy Wiesblatt	3,250,000(2)
Kevin Korchinski	2,750,000(1)
Jonathan Marchessault	2,750,000(3)
Jonny Tychonick	2,750,000(4)
Alexei Protas	2,250,000(3)
Sean Durzi	2,250,000(2)
Tyler Boucher	1,850,000(1)
Sven Olofsson	1,750,000(1)
Carson Focht	1,500,000(2)
Felix Bibeau	750,000(4)
Bradly Nadeau	750,000(1)

Farm Payroll

Connor Roulette	1,500,000(1)
Benoit-Olivier Groulx	231,000(2)
Keith Kinkaid	210,000(1)
Kevin Labanc	200,000(4)
Ty Smilanic	175,000(2)
Maxim Groshev	175,000(2)
Leevi Aaltonen	175,000(4)
Mitch Reinke	150,000(2)
Joel L'Esperance	125,000(2)
Alexander Barabanov	125,000(3)
Kasper Kulonummi	125,000(2)
Andrew Poturalski	125,000(2)
Colin Ralph	80,000(3)
Aidan Hreschuk	80,000(1)
Dylan Sikura	75,000(1)
Zach Hyman	75,000(1)
Ethan Procyszyn	75,000(3)
Mitchell Stephens	75,000(1)
Grant Stevenson	75,000(1)
Chris Tierney	75,000(1)
Nikita Kucherov	75,000(1)
Tyler Motte	75,000(1)
John Mustard	70,000(2)
Timur Kol	63,000(3)
Noel Nordh	60,000(1)
Ludvig Lafton	58,000(3)
Egor Zavragin	55,000(1)

Chicago

Arena	United Center
Capacity	19,105
Ticket Price	$55.00

Income

Current Funds	$74,142,000
Home Games Remaining	9
Avg. Attendance	15,157
Avg. Revenue/Game	$2,000,699
Projected Revenue	$18,006,291

Expenses

Pro Payroll	$75,138,000
Farm Payroll	$2,392,000
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	19
Total Game Expenses	$946,780
Projected Expenses	$17,988,829
Projected Balance	$74,159,462

Salary Commitment

Year: 2028	$77,530,000
Year: 2029	$49,326,000
Year: 2030	$11,786,000
Year: 2031	$7,000,000

Pro Payroll

Connor McDavid	7,000,000(5)
Travis Konecny	7,000,000(2)
Kevin Fiala	7,000,000(2)
Ryan Pulock	6,750,000(1)
Brad Thiessen	6,000,000(2)
Cale Makar	5,650,000(1)
Laurent Brossoit	4,600,000(2)
Liam Foudy	4,250,000(2)
Adam Boqvist	3,650,000(1)
Simon Holmstrom	3,250,000(2)
Lassi Thomson	3,200,000(1)
Vlad Marchenko	2,400,000(3)
Frank Nazar	2,200,000(3)
Nathan Gaucher	2,000,000(2)
Calle Odelius	1,700,000(2)
Philip Tomasino	1,513,000(1)
Stanislav Svozil	1,325,000(1)
Tristan Luneau	1,300,000(2)
Mark Jankowski	1,150,000(1)
Will Smith	950,000(1)
Tyler Bozak	750,000(1)
Nick Cousins	750,000(1)
Easton Cowan	750,000(1)

Farm Payroll

Jacob Perreault	225,000(1)
Nick Abruzzese	175,000(2)
Kasper Simontaival	160,000(1)
Joni Jurmo	148,500(1)
Zach Dean	147,500(1)
Marat Khusnutdinov	137,500(1)
Lane Hutson	125,000(2)
Oliver Tarnstrom	125,000(1)
Yegor Sharangovich	125,000(1)
Morgan Geekie	120,000(1)
Julien Gauthier	87,500(1)
Boone Jenner	75,000(1)
Casey Wellman	75,000(1)
Carl Hinostroza	75,000(1)
Jesse Winchester	75,000(1)
Marcus Gidlof	70,000(2)
Luke Ashton	70,000(2)
Aron Kiviharju	70,000(3)
Maxim Strbak	70,000(1)
Emil Pieniniemi	60,000(1)
Brandon Svoboda	60,000(1)
Petr Sikora	58,000(3)
Loke Johansson	58,000(3)

Colorado

Arena	Fox Sports Arena
Capacity	19,105
Ticket Price	$45.00

Income

Current Funds	$28,726,748
Home Games Remaining	10
Avg. Attendance	18,981
Avg. Revenue/Game	$2,049,987
Projected Revenue	$20,499,870

Expenses

Pro Payroll	$68,140,000
Farm Payroll	$2,948,250
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	19
Total Game Expenses	$868,168
Projected Expenses	$16,495,186
Projected Balance	$32,731,432

Salary Commitment

Year: 2028	$71,088,250
Year: 2029	$42,413,500
Year: 2030	$22,791,000
Year: 2031	$13,000,000

Pro Payroll

Matt Duchene	8,000,000(2)
Barrrett Hayton	6,500,000(5)
Sam Bennett	6,500,000(4)
Philip Broberg	6,000,000(1)
Nils Hoglander	5,000,000(1)
Ivan Prosvetov	5,000,000(3)
Chaz Lucius	4,500,000(3)
Evgeny Kuznetsov	4,500,000(2)
Danny DeKeyser	4,000,000(2)
Ben Hutton	2,200,000(1)
Jonas Siegenthaler	2,000,000(1)
Scott Stajcer	1,750,000(1)
Alexander Khovanov	1,750,000(1)
Esa Lindell	1,650,000(1)
Tyler Graovac	1,600,000(1)
Samuel Girard	1,540,000(1)
Jack Hughie	1,500,000(2)
Jordan Eberle	1,500,000(1)
Roman Horak	1,000,000(2)
Tom Willander	950,000(1)
Adam Erne	700,000(1)

Farm Payroll

Aleksi Heponiemi	230,000(2)
Blake Speers	200,000(1)
Sean Day	190,000(2)
Chris Breen	185,000(1)
Olli Maatta	150,000(1)
Thatcher Demko	130,000(1)
Viktor Loov	130,000(1)
Oliver Bjorkstrand	127,500(2)
Cole Schneider	125,000(1)
Devin Kaplan	120,000(1)
Danny Zhilkin	120,000(1)
Tristan Lennox	110,000(1)
Ryan Donato	100,000(1)
Robin Kovacs	100,000(1)
Josh Mahura	95,000(3)
Guillaume Richard	95,000(1)
Ryder Korczak	95,000(1)
Ville Koivunen	90,000(1)
Alexander Rykov	79,750(1)
Dave Dziurzynski	75,000(2)
Brayden Yager	75,000(1)
Jordan Greenway	70,000(1)
Florian Xhekaj	70,000(3)
Luke Misa	63,000(3)
Niilopekka Muhonen	63,000(3)
Juraj Pekarcik	60,000(1)

Columbus

Arena	Nationwide Arena
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$57,177,884
Home Games Remaining	9
Avg. Attendance	18,220
Avg. Revenue/Game	$2,623,582
Projected Revenue	$23,612,238

Expenses

Pro Payroll	$75,850,000
Farm Payroll	$2,692,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	19
Total Game Expenses	$959,055
Projected Expenses	$18,222,043
Projected Balance	$62,568,079

Salary Commitment

Year: 2028	$78,542,500
Year: 2029	$55,290,000
Year: 2030	$47,130,000
Year: 2031	$26,750,000

Pro Payroll

Rasmus Dahlin	7,250,000(5)
Matthew Tkachuk	7,000,000(2)
Nico Hischier	6,500,000(4)
Alex Newhook	6,300,000(3)
Kevin Poulin	6,250,000(1)
Cutter Gauthier	6,250,000(4)
Travis Sanheim	5,400,000(3)
Fabian Lysell	4,450,000(1)
Drew Commesso	4,250,000(4)
Mitch Wahl	4,250,000(1)
Braden Schneider	4,250,000(3)
Drew Doughty	3,500,000(1)
Christian Dvorak	2,500,000(4)
Jack Drury	2,250,000(3)
Noah Hanifin	2,000,000(3)
Shane Bowers	900,000(1)
Thomas Chabot	900,000(1)
Troy Terry	550,000(1)
Drake Batherson	550,000(1)
Colin Easson	550,000(1)

Farm Payroll

Jonathan Lekkerimaki	200,000(2)
Nick Shore	140,000(2)
Olen Zellweger	125,000(1)
Mikael Wikstrand	125,000(1)
Jani Nyman	120,000(1)
Jonas Johansson	120,000(1)
Austin Czarnik	100,000(1)
Dmitry Kuzmin	100,000(2)
Otto Koivula	100,000(2)
Jake DeBrusk	100,000(2)
Jonathan Davidsson	100,000(1)
Ivan Barbashev	100,000(3)
Eric Comrie	100,000(1)
Anthony Cirelli	100,000(2)
James Delroy	100,000(1)
Vladislav Kamenev	100,000(1)
Lucas Edmonds	100,000(2)
Mitchell Vande Sompel	90,000(1)
Kirill Kaprizov	90,000(2)
Trevor Connelly	85,000(2)
Lukas Fischer	80,000(3)
Luca Munzenberger	77,500(1)
Harrison Brunicke	75,000(2)
Mark Olver	75,000(1)
Jakub Milota	70,000(2)
Jakub Dvorak	65,000(1)
Nic Hague	55,000(1)

Dallas

Arena	American Airlines Center
Capacity	19,105
Ticket Price	$46.00

Income

Current Funds	$28,111,461
Home Games Remaining	10
Avg. Attendance	18,773
Avg. Revenue/Game	$2,072,560
Projected Revenue	$20,725,600

Expenses

Pro Payroll	$76,220,000
Farm Payroll	$3,037,400
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	20
Total Game Expenses	$967,773
Projected Expenses	$19,355,463
Projected Balance	$29,481,598

Salary Commitment

Year: 2028	$79,257,400
Year: 2029	$45,990,500
Year: 2030	$30,928,000
Year: 2031	$14,620,000

Pro Payroll

Jamie Benn	7,200,000(1)
Jesper Fast	7,000,000(2)
Colton Parayko	6,570,000(8)
Joshua Ho-Sang	6,150,000(1)
Jesperi Kotkaniemi	6,150,000(1)
Frederik Gauthier	6,050,000(1)
Olli Juolevi	5,900,000(3)
Mason McDonald	5,900,000(3)
Mirco Mueller	5,250,000(4)
Maxim Goncharov	2,800,000(4)
Denton Mateychuk	2,250,000(2)
Calle Clang	2,250,000(3)
Vladislav Gavrikov	2,100,000(3)
Adam Beckman	1,950,000(1)
Samuel Helenius	1,950,000(2)
Matias Maccelli	1,550,000(1)
Ryan Gropp	1,350,000(1)
Alexey Marchenko	1,350,000(1)
Lucas Lessio	1,000,000(2)
Tommy Wingels	750,000(2)
Colton Sceviour	750,000(2)

Farm Payroll

Pascal Laberge	207,900(1)
Scott Foster	180,000(1)
Jacob Olofsson	170,000(1)
Daniel Carr	150,000(1)
Zach Redmond	144,000(1)
Jason Dickinson	140,000(1)
Johnathan MacLeod	140,000(1)
Dustin Tokarski	140,000(2)
Zach Senyshyn	130,000(1)
Jeremy Lauzon	120,000(2)
Rhett Pitlick	110,000(1)
Sergey Zborovskiy	110,000(2)
Adam Helewka	110,000(2)
Hugo Carpentier	110,000(2)
Juuso Parssinen	100,000(3)
Joey Hishon	100,000(2)
Morgan Klimchuk	90,000(2)
Charles Hudon	80,000(1)
Dante Fabbro	77,500(2)
Colin Long	77,500(2)
Arturs Kulda	77,500(2)
Marc-Olivier Roy	75,000(2)
Nicolas Aube-Kubel	75,000(2)
Mark Cundari	75,000(2)
Tanner Henricks	65,000(2)
Carey Terrance	65,000(1)
Jake Fisher	60,000(2)
William Nicholl	58,000(3)

Detroit

Arena	Joe Louis Arena
Capacity	19,105
Ticket Price	$55.00

Income

Current Funds	$63,881,657
Home Games Remaining	10
Avg. Attendance	18,599
Avg. Revenue/Game	$2,454,993
Projected Revenue	$24,549,930

Expenses

Pro Payroll	$74,042,000
Farm Payroll	$2,900,500
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	20
Total Game Expenses	$939,616
Projected Expenses	$18,792,317
Projected Balance	$69,639,270

Salary Commitment

Year: 2028	$76,942,500
Year: 2029	$48,360,000
Year: 2030	$37,073,000
Year: 2031	$7,500,000

Pro Payroll

Ivan Provorov	7,500,000(4)
Nolan Patrick	6,600,000(1)
MacKenzie Blackwood	6,500,000(3)
Henri Jokiharju	6,000,000(3)
Michael Hintz	5,750,000(3)
Rasmus Kupari	5,750,000(1)
Vincent Trocheck	5,445,000(3)
Brandon Gormley	5,000,000(2)
Nolan Foote	4,000,000(2)
Nils Lundkvist	4,000,000(1)
Peyton Krebs	3,080,000(1)
Kaapo Kahkonen	2,500,000(3)
Helge Grans	2,000,000(3)
Keean Washkurak	2,000,000(1)
Carson Soucy	1,257,000(2)
John Beecher	1,257,000(1)
Teddy Blueger	975,000(3)
Aleksander Barkov	957,000(1)
Warren Foegele	957,000(1)
Andrei Lokitionov	957,000(1)
Connor Hobbs	957,000(1)
Jacob Fowler	600,000(1)

Farm Payroll

Josh Norris	232,500(1)
Danila Yurov	180,000(1)
Cameron Lund	175,000(2)
Matyas Sapovaliv	175,000(2)
Artyom Duda	150,000(1)
Ivan Morozov	140,000(1)
Brett Harrison	125,000(1)
Leo Loof	125,000(1)
Filip Nordberg	120,000(2)
Shai Buium	110,000(1)
Ross Colton	97,500(3)
Rafael Harvey-Pinard	97,500(3)
Trevor Kuntar	95,000(2)
Viktor Neuchev	90,000(2)
Jordan Dumais	90,000(2)
Adam Jiricek	85,000(2)
Tanner Howe	80,000(3)
Teddy Stiga	75,000(2)
Collin Delia	75,000(1)
Eerik Wallenius	70,000(3)
Andrew Cristall	70,000(1)
Kasper Halttunen	70,000(1)
Riley Heidt	65,000(1)
Hiroki Gojsic	65,000(2)
Felix Unger Sorum	65,000(1)
Simon Zether	60,000(2)
William Whitelaw	60,000(1)
Albin Sundin	58,000(3)

Edmonton

Arena	Rexall Place
Capacity	19,105
Ticket Price	$73.00

Income

Current Funds	$34,581,001
Home Games Remaining	10
Avg. Attendance	10,246
Avg. Revenue/Game	$1,795,164
Projected Revenue	$17,951,640

Expenses

Pro Payroll	$70,205,000
Farm Payroll	$3,020,950
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	20
Total Game Expenses	$894,237
Projected Expenses	$17,884,744
Projected Balance	$34,647,897

Salary Commitment

Year: 2028	$73,225,950
Year: 2029	$34,475,000
Year: 2030	$13,910,000
Year: 2031	$7,500,000

Pro Payroll

Nazem Kadri	7,500,000(2)
Matt Murray	7,500,000(5)
Nikolaj Ehlers	6,600,000(1)
Sam Reinhart	6,250,000(3)
Arrturi Lehkonen	4,250,000(1)
Lias Andersson	4,000,000(1)
Mike Condon	4,000,000(2)
Timo Meier	3,500,000(1)
Aaron Ness	3,350,000(1)
Neal Pionk	3,250,000(2)
Markus Granlund	3,250,000(1)
David Rundblad	3,000,000(1)
Kody Clark	2,495,000(1)
Anthony Deangelo	2,000,000(1)
Colt Moberg	1,800,000(2)
Quinn Schmiemann	1,800,000(2)
Tyler Madden	1,800,000(2)
Rem Pitlick	1,210,000(1)
Stefan Elliott	1,100,000(1)
Marcus Kruger	1,000,000(1)
Matthew Irwin	550,000(1)

Farm Payroll

Sean Behrens	192,500(1)
Brandon Carlo	190,000(1)
Keegan Kolesar	170,000(1)
Charlie Lindgren	170,000(2)
Alex Barre-Boulet	160,000(1)
Vili Saarijarvi	150,000(1)
Joseph Woll	150,000(1)
Tyler Wall	136,950(1)
Nathan Bastian	125,000(1)
Mason Lohrei	125,000(2)
Evan McEneny	125,000(1)
Brett Kulak	125,000(1)
Gabriel Bourque	120,000(2)
Dominik Kahun	110,000(1)
David Gustafsson	99,000(1)
Michael Hage	90,000(3)
Kenton Helgesen	90,000(1)
Noah Gregor	77,500(1)
Michael Milne	75,000(1)
Tobias Rieder	75,000(1)
Tyson Bertuzzi	75,000(1)
Nikolay Goldobin	75,000(1)
Valentin Zykov	75,000(1)
Alexander Siryatsky	70,000(3)
Martin Misiak	65,000(1)
Sawyer Mynio	55,000(1)
Colin Smith	50,000(1)

Florida

Arena	Office Depot Center
Capacity	19,105
Ticket Price	$50.00

Income

Current Funds	$49,634,074
Home Games Remaining	10
Avg. Attendance	18,778
Avg. Revenue/Game	$2,253,340
Projected Revenue	$22,533,400

Expenses

Pro Payroll	$72,650,000
Farm Payroll	$2,873,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	20
Total Game Expenses	$922,250
Projected Expenses	$18,445,000
Projected Balance	$53,722,474

Salary Commitment

Year: 2028	$75,523,000
Year: 2029	$36,178,000
Year: 2030	$17,023,000
Year: 2031	$0,000

Pro Payroll

Andrei Svechnikov	6,600,000(2)
Antti Raanta	6,000,000(1)
Philip Larsen	6,000,000(2)
Brayden Schenn	5,000,000(2)
Kaiden Guhle	4,950,000(1)
Brock Boeser	4,850,000(1)
Conor Timmins	4,600,000(1)
Linus Omark	4,250,000(3)
Simon Nemec	4,200,000(3)
Isac Lundestrom	4,000,000(1)
Tim Stutzle	3,800,000(1)
Dylan Guenther	3,500,000(1)
Carson Lambos	3,500,000(3)
Nick Seeler	2,750,000(3)
Isak Rosen	1,950,000(1)
Simon Robertsson	1,950,000(1)
Antti Niemi	1,600,000(1)
David Kampf	1,500,000(3)
Harrison Blaisdell	550,000(1)
Oskar Lindblom	550,000(1)
Brett Pollock	550,000(1)

Farm Payroll

Topi Ronni	180,000(2)
Isaac Howard	180,000(2)
Julian Lutz	180,000(2)
Hunter Haight	180,000(2)
Olof Lindbom	170,000(2)
Ayrton Martino	150,000(1)
Daemon Hunt	140,000(3)
Emil Andrae	133,000(3)
Artyom Grushnikov	115,000(1)
Terik Parascak	100,000(3)
Jett Luchanko	95,000(2)
Riley Kidney	90,000(1)
Marek Vanacker	85,000(2)
Frederick Gaudreau	77,500(3)
Victor Olofsson	77,500(3)
Eemil Vinni	75,000(2)
Luca Marrelli	75,000(3)
Logan Sawyer	75,000(3)
Eduard Sale	75,000(1)
Veeti Vaisanen	75,000(3)
Leon Muggli	75,000(2)
Ondrej Kos	70,000(2)
Kamil Bednarik	70,000(2)
Christian Kirsch	70,000(3)
Tarin Smith	65,000(2)
Herman Traff	65,000(2)
Simon-Pier Brunet	65,000(2)
Oscar Fisker Molgaard	65,000(1)

NYIslander

Arena	UBS Arena
Capacity	19,105
Ticket Price	$53.00

Income

Current Funds	$34,384,916
Home Games Remaining	10
Avg. Attendance	16,923
Avg. Revenue/Game	$2,152,742
Projected Revenue	$21,527,420

Expenses

Pro Payroll	$75,950,000
Farm Payroll	$2,764,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	20
Total Game Expenses	$961,189
Projected Expenses	$19,223,780
Projected Balance	$36,688,556

Salary Commitment

Year: 2028	$78,714,500
Year: 2029	$44,222,000
Year: 2030	$42,163,000
Year: 2031	$33,950,000

Pro Payroll

Richard Bachman	8,250,000(1)
Quinton Howden	7,000,000(1)
Artemi Panarin	6,500,000(4)
Lukas Reichel	6,500,000(6)
Bode Wilde	6,250,000(6)
Jaccob Slavin	6,200,000(5)
Matthew Coronato	3,500,000(1)
Tyler Myers	3,500,000(1)
Matt Puempel	3,250,000(1)
Cross Hanas	3,000,000(4)
Mavrik Bourque	3,000,000(1)
Eemil Viro	3,000,000(4)
Jake Neighbours	3,000,000(3)
Noah Warren	2,500,000(4)
David Jiricek	2,500,000(3)
Zachary Bolduc	2,000,000(3)
Niklas Kokko	1,700,000(1)
Yegor Sokolov	1,500,000(1)
Tristen Robins	1,400,000(1)
Roni Hirvonen	1,400,000(2)

Farm Payroll

Danny Nelson	650,000(1)
Rieger Lorenz	150,000(2)
Mattias Havelid	124,000(2)
Nico Sturm	120,000(3)
Jalen Chatfield	100,000(3)
Matt Roy	100,000(3)
Zeev Buium	100,000(3)
Gavin Hayes	95,000(2)
Vinzenz Rohrer	95,000(2)
Calle Rosen	90,000(1)
Jacob Battaglia	80,000(3)
Brent Johnson	77,500(1)
Ben Holmstrom	75,000(1)
Justin Braun	75,000(1)
Filip Forsberg	75,000(1)
Vaclav Karabacek	75,000(1)
Matej Stransky	75,000(1)
Vinni Lettieri	75,000(1)
William Zellers	75,000(3)
Adam Jecho	75,000(3)
Tomas Lavoie	70,000(2)
Adam Gajan	70,000(1)
Matvei Shuravin	65,000(2)
Veeti Louhivaara	63,000(3)
Colton Roberts	60,000(2)
Zach Nehring	55,000(1)

LosAngeles

Arena	Staples Center
Capacity	19,105
Ticket Price	$70.00

Income

Current Funds	$50,328,960
Home Games Remaining	10
Avg. Attendance	18,638
Avg. Revenue/Game	$2,798,731
Projected Revenue	$27,987,310

Expenses

Pro Payroll	$75,600,000
Farm Payroll	$3,080,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	20
Total Game Expenses	$960,774
Projected Expenses	$19,215,488
Projected Balance	$59,100,782

Salary Commitment

Year: 2028	$78,680,500
Year: 2029	$41,770,000
Year: 2030	$15,725,000
Year: 2031	$4,000,000

Pro Payroll

Viktor Fasth	7,100,000(1)
P.K. Subban	6,900,000(2)
Jack Eichel	6,600,000(2)
Jared McCann	6,250,000(1)
Taylor Raddysh	5,750,000(3)
Jared Cowan	5,100,000(2)
Riley Tufte	4,800,000(2)
Denis Gurianov	4,300,000(1)
Sebastian Cossa	4,150,000(3)
Cameron York	4,000,000(1)
Vince Dunn	4,000,000(6)
Carl Hagelin	3,650,000(1)
Roby Jarventie	3,250,000(1)
Noah Ostlund	2,100,000(2)
Jared McIsaac	1,800,000(1)
Derek Ryan	1,600,000(3)
Sergei Kostitsyn	1,300,000(1)
David Reinbacher	1,100,000(1)
Matvei Michkov	950,000(1)
Steve Santini	900,000(1)

Farm Payroll

Filip Gustavsson	200,000(1)
Patrik Puistola	187,000(1)
Luke Evangelista	150,000(1)
Adam Sykora	150,000(2)
Gabriel Dumont	150,000(1)
Jordan Martinook	130,000(1)
Colton Dach	126,000(1)
Denis Malgin	125,000(1)
Nicklaus Perbix	125,000(2)
Jeremie Poirier	125,000(2)
Elias Lindholm	120,000(1)
Cedric Paquette	110,000(1)
Nick Schmaltz	110,000(1)
Alex Vlasic	110,000(1)
Christian Djoos	100,000(1)
Jack Roslovic	100,000(1)
Josh Morrissey	100,000(1)
Gustav Olofsson	100,000(1)
William Karlsson	90,000(1)
Frank Corrado	90,000(1)
Dennis Yan	87,500(1)
Linus Eriksson	80,000(3)
Emil Hemming	75,000(2)
Alexis Bernier	75,000(3)
Carson Bjarnason	70,000(1)
Ilya Protas	70,000(2)
William McIsaac	70,000(3)
Christopher Pelosi	55,000(1)

Minnesota

Arena	Grand Casino Arena
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$50,002,483
Home Games Remaining	10
Avg. Attendance	17,636
Avg. Revenue/Game	$2,601,732
Projected Revenue	$26,017,320

Expenses

Pro Payroll	$76,000,000
Farm Payroll	$1,991,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	20
Total Game Expenses	$952,335
Projected Expenses	$19,046,707
Projected Balance	$56,973,096

Salary Commitment

Year: 2028	$77,991,500
Year: 2029	$47,454,500
Year: 2030	$42,905,500
Year: 2031	$12,500,000

Pro Payroll

Brandon Dubinsky	11,200,000(3)
Miro Heiskanen	6,800,000(4)
John Klingberg	6,500,000(1)
Tage Thompson	6,250,000(1)
Melker Karlsson	6,000,000(3)
Dylan Holloway	5,700,000(4)
Calvin Pickard	5,000,000(1)
Quinton Byfield	4,950,000(3)
David Pastrnak	4,200,000(3)
Gustav Nyquist	4,200,000(1)
Sean Kuraly	3,650,000(3)
Shakir Mukhamadullin	3,500,000(2)
Anders Lindback	3,050,000(1)
Leo Carlsson	1,100,000(1)
Dmitri Simashev	950,000(1)
Gabriel Carlsson	700,000(1)
Adam Gilmour	600,000(1)
Shayne Gostisbehere	550,000(1)
Jaret Anderson-Dolan	550,000(1)
Ryan Stanton	550,000(1)

Farm Payroll

Mike Robinson	200,000(2)
Noel Gunler	140,000(1)
Landon Slaggert	120,000(1)
Yaroslav Askarov	95,000(2)
Sacha Boisvert	85,000(2)
Patrick Harper	72,500(3)
Nick Paul	72,500(3)
Dylan Gambrell	72,500(3)
Oskar Vuollet	70,000(3)
Ondrej Becher	65,000(2)
Michael McLeod	62,500(2)
Jonathan Dahlen	62,500(2)
Alexey Toropchenko	62,500(2)
Joel Svensson	60,000(2)
Tomas Mrsic	60,000(2)
Kieffer Bellows	60,000(2)
Joe Hicketts	60,000(2)
Libor Hajek	60,000(2)
Trevor Carrick	60,000(3)
Kirill Maximov	59,000(2)
Tory Pitner	58,000(3)
Yakov Trenin	57,500(2)
Noah Juulsen	57,000(1)
Jesper Boqvist	55,000(1)
Jacob Larsson	55,000(1)
Brandon Baddock	55,000(1)
Connor Murphy	55,000(1)

Montreal

Arena	Molson Centre
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$51,602,304
Home Games Remaining	10
Avg. Attendance	18,413
Avg. Revenue/Game	$2,651,272
Projected Revenue	$26,512,720

Expenses

Pro Payroll	$81,850,000
Farm Payroll	$3,088,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	20
Total Game Expenses	$1,037,085
Projected Expenses	$20,741,707
Projected Balance	$57,373,317

Salary Commitment

Year: 2028	$84,938,000
Year: 2029	$74,548,000
Year: 2030	$47,583,000
Year: 2031	$37,450,000

Pro Payroll

Filip Chlapik	9,850,000(7)
Samuel Morin	8,000,000(5)
Michael Dal Colle	7,750,000(2)
Brock McGinn	7,000,000(5)
Garret Sparks	6,750,000(6)
Kyle Palmieri	6,250,000(3)
Zachary Werenski	5,850,000(8)
Jonathan Ericsson	5,000,000(2)
Tyce Thompson	4,500,000(2)
Kurtis MacDermaid	3,250,000(3)
Oskar Olausson	3,000,000(2)
Ryan Johnson	2,050,000(2)
Noel Acciari	2,000,000(1)
Hugo Has	1,750,000(1)
Kevin Lablanc	1,500,000(2)
Eetu Luostarinen	1,250,000(2)
Brandon Kozun	1,100,000(1)
Vincent Desharnais	1,000,000(2)
Zach Fucale	850,000(1)
Matthew Wood	750,000(1)
Tom Kuhnhackl	750,000(1)
Jake Guentzel	550,000(1)
Janne Kuokkanen	550,000(1)
Jordan Nolan	550,000(1)

Farm Payroll

Deven Sideroff	220,000(2)
Brad Morrison	200,000(2)
Brett Seney	195,000(1)
Aleksi Saarela	180,000(2)
AJ Jenks	180,000(1)
Michael Benning	175,000(1)
Jordan Hendry	165,000(1)
Ilya Fedotov	150,000(3)
Rinat Valiev	150,000(1)
Justin Ertel	150,000(3)
Massimo Rizzo	145,000(1)
Ryan Greene	130,000(2)
Maxence Guenette	130,000(2)
Aidan Thompson	125,000(3)
Madison Bowey	125,000(1)
Cam Morrison	80,000(1)
Drake Caggiula	80,000(1)
Pavel Moysevich	80,000(3)
Nick Sorensen	80,000(1)
Nate Misskey	70,000(3)
Miroslav Satan Jr	58,000(3)
Conor Garland	55,000(1)
Justin Poirier	55,000(2)
Yegor Sidorov	55,000(1)
Joey Anderson	55,000(1)

Nashville

Arena	Gaylord Entertainment Center
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$87,734,820
Home Games Remaining	10
Avg. Attendance	11,716
Avg. Revenue/Game	$1,928,566
Projected Revenue	$19,285,660

Expenses

Pro Payroll	$75,360,000
Farm Payroll	$2,065,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	20
Total Game Expenses	$945,433
Projected Expenses	$18,908,659
Projected Balance	$88,111,821

Salary Commitment

Year: 2028	$77,425,500
Year: 2029	$46,658,000
Year: 2030	$21,828,000
Year: 2031	$18,450,000

Pro Payroll

Pierre-Luc Dubois	9,000,000(5)
Victor Hedman	8,250,000(1)
Griffin Reinhart	7,650,000(2)
Matt Clark	7,500,000(2)
Taylor Hall	7,450,000(1)
Vitali Kravtsov	6,400,000(4)
Cam Talbot	6,250,000(1)
Linus Ullmark	3,150,000(2)
Judd Caulfield	3,050,000(4)
William Borgen	3,000,000(3)
Matthew Savoie	2,500,000(1)
Mason Marchment	1,850,000(1)
Alexandre Carrier	1,750,000(2)
Tyler Bertuzzi	1,750,000(2)
Artyom Levshunov	1,100,000(2)
Sam Dickinson	950,000(2)
Dean Letourneau	850,000(2)
Nate Danielson	850,000(1)
Erik Gustafsson	750,000(1)
Jesse Ylonen	660,000(1)
Boris Katchouk	650,000(1)

Farm Payroll

Filip Mesar	200,000(3)
Lukas Sedlak	120,000(1)
Berkly Catton	115,000(3)
Colin White	90,000(1)
Connor Brown	90,000(1)
Cameron Whynot	85,000(1)
Daniil Gushchin	82,500(1)
Adam Gaudette	75,000(1)
Joel Eriksson Ek	75,000(1)
Aaron Marvin	75,000(1)
Mason Appleton	75,000(1)
Jansen Harkins	75,000(1)
Kevin Stenlund	75,000(1)
Shea Theodore	75,000(1)
Adam Comrie	75,000(1)
Adam Huska	75,000(1)
Oliver Moore	75,000(1)
Calum Ritchie	75,000(1)
Pheonix Copley	75,000(1)
Anssi Salmela	70,000(1)
Miguel Marques	65,000(2)
Alexandre Blais	65,000(2)
Tristan Bertucci	65,000(1)
Jonathan Morello	63,000(3)
Dylan MacKinnon	55,000(1)

New Jersey

Arena	Prudential Center
Capacity	19,105
Ticket Price	$50.00

Income

Current Funds	$22,737,147
Home Games Remaining	10
Avg. Attendance	15,519
Avg. Revenue/Game	$1,862,346
Projected Revenue	$18,623,460

Expenses

Pro Payroll	$77,215,000
Farm Payroll	$2,413,600
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	20
Total Game Expenses	$972,318
Projected Expenses	$19,446,366
Projected Balance	$21,914,241

Salary Commitment

Year: 2028	$79,628,600
Year: 2029	$37,792,500
Year: 2030	$17,997,500
Year: 2031	$16,625,000

Pro Payroll

Nikita Zadorov	7,400,000(4)
Mitchell Marner	6,825,000(4)
Slater Koekkoek	6,425,000(1)
Ryan Nugent-Hopkins	6,000,000(1)
Thomas Greiss	5,750,000(1)
Dylan Cozens	5,500,000(1)
Timothy Liljegren	5,250,000(2)
Kailer Yamamoto	5,150,000(1)
Alex DeBrincat	5,000,000(2)
Cole Caufield	3,200,000(1)
Joel Edmundson	2,500,000(2)
Elvis Merzlikins	2,400,000(4)
Tyler Seguin	2,100,000(1)
Alexander Romanov	2,000,000(1)
Morgan Frost	1,800,000(1)
Nicklas Grossman	1,800,000(2)
Phillip Danault	1,600,000(2)
Colin Miller	1,350,000(1)
Seamus Casey	1,300,000(2)
Brandon Tanev	1,250,000(2)
Morgan Barron	1,200,000(3)
Thomas Novak	715,000(1)
Ethan Gauthier	700,000(1)

Farm Payroll

Juuse Saros	285,000(2)
Brock Faber	200,000(1)
Victor Mete	169,400(1)
Ian Moore	163,400(1)
Joonas Donskoi	125,000(2)
Danton Heinen	125,000(2)
Albin Eriksson	118,300(1)
Anthony Duclair	100,000(2)
Dominik Simon	97,500(3)
Evan Rodrigues	97,500(1)
Marcus Pettersson	90,000(1)
Daniel Sprong	87,500(1)
Ryan Strome	87,500(1)
Connor Carrick	77,500(1)
Julius Miettinen	75,000(2)
Viggo Gustafsson	75,000(3)
Kirill Zarubin	70,000(2)
Rickard Rakell	67,500(2)
Dillon Dube	67,500(2)
Anthony Beauvillier	65,000(2)
Sebastian Soini	60,000(2)
Aydar Suniev	55,000(1)
Patrick Geary	55,000(2)

Ottawa

Arena	Canadian Tire Centre
Capacity	19,105
Ticket Price	$63.00

Income

Current Funds	$50,692,424
Home Games Remaining	10
Avg. Attendance	14,282
Avg. Revenue/Game	$2,159,204
Projected Revenue	$21,592,040

Expenses

Pro Payroll	$73,440,000
Farm Payroll	$2,591,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	19
Total Game Expenses	$928,445
Projected Expenses	$17,640,457
Projected Balance	$54,644,007

Salary Commitment

Year: 2028	$76,031,000
Year: 2029	$18,460,000
Year: 2030	$6,090,000
Year: 2031	$6,000,000

Pro Payroll

Auston Matthews	8,000,000(1)
Jonathan Huberdeau	8,000,000(1)
Gabriel Vilardi	6,500,000(1)
Connor Hellebuyck	6,250,000(1)
Jimmy Vesey	6,000,000(1)
Samuel Poulin	6,000,000(4)
Dylan Strome	5,975,000(2)
Kristian Vesalainen	4,390,000(2)
Ty Dellandrea	3,680,000(1)
Ryan Suzuki	2,750,000(1)
Daniel Torgersson	2,420,000(1)
Rasmus Sandin	2,200,000(1)
Aatu Raty	2,000,000(1)
Olivier Rodrigue	1,925,000(1)
Jack Rathbone	1,835,000(2)
Jakob Pelletier	1,815,000(1)
Ian McCoshen	750,000(1)
Alec Martinez	750,000(1)
Kale Clague	750,000(1)
Adam Almquist	750,000(1)
Marc Methot	700,000(1)

Farm Payroll

Cale Fleury	236,500(1)
Yegor Zamula	215,000(1)
Joel Hofer	214,500(1)
Stanislav Galiev	200,000(1)
Ben Chiarot	150,000(1)
Lukas Vejdemo	130,000(1)
Redmond Savage	125,000(1)
Matt Bartkowski	110,000(1)
Igor Chernyshov	90,000(3)
Bryce McConnellBarker	90,000(2)
Taylor Fedun	80,000(2)
Ben Lovejoy	75,000(1)
Jyrki Jokipaaka	75,000(1)
Maxim Letunov	75,000(1)
Victor Rask	75,000(1)
Dominic Turgeon	75,000(1)
Alex Tuch	75,000(1)
Zach Benson	75,000(1)
Victor Bartley	75,000(1)
Adin Hill	75,000(1)
Grant Clitsome	75,000(1)
Scott Laughton	75,000(1)
Reid Boucher	75,000(1)
Adam Lowry	50,000(1)

Philly

Arena	Wells Fargo
Capacity	19,105
Ticket Price	$68.00

Income

Current Funds	$58,355,520
Home Games Remaining	10
Avg. Attendance	15,277
Avg. Revenue/Game	$2,493,100
Projected Revenue	$24,931,000

Expenses

Pro Payroll	$79,505,000
Farm Payroll	$2,283,800
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	19
Total Game Expenses	$998,680
Projected Expenses	$18,974,929
Projected Balance	$64,311,591

Salary Commitment

Year: 2028	$81,788,800
Year: 2029	$33,271,000
Year: 2030	$10,206,000
Year: 2031	$4,250,000

Pro Payroll

Dylan Larkin	6,875,000(2)
Martin Jones	6,500,000(1)
Justus Annunen	6,250,000(1)
Filip Zadina	6,175,000(1)
Julius Honka	5,750,000(2)
Urho Vaakanainen	5,600,000(2)
German Rubtsov	5,170,000(1)
Moritz Seider	5,000,000(1)
Brandon Montour	4,250,000(4)
Josh Anderson	3,750,000(3)
Tyson Foerster	3,650,000(1)
William Eklund	3,525,000(1)
Jake Gardiner	2,500,000(1)
Brayden Tracey	2,250,000(2)
Logan Stankoven	1,950,000(1)
Topi Niemela	1,800,000(1)
Michael Pezzetta	1,800,000(2)
Kieran Ruscheinski	1,750,000(3)
Jesper Bratt	1,650,000(1)
Pavel Dorofeyev	1,260,000(1)
Nick Bonino	1,150,000(1)
Eeli Tolvanen	900,000(1)

Farm Payroll

David Rittich	290,000(2)
Rasmus Asplund	180,000(1)
Sami Niku	165,000(1)
Givani Smith	162,800(1)
Oliver Kapanen	150,000(2)
Michael Amadio	110,000(3)
Dmitri Buchelnikov	90,000(2)
Carter Mazur	90,000(1)
Aleksanteri Kaskimaki	80,000(1)
Leo Sahlin Wallenius	80,000(3)
Max Plante	75,000(2)
Roope Hintz	75,000(1)
Zach Sanford	75,000(1)
Travis Dermott	75,000(1)
Carson Wetsch	75,000(3)
Trey Augustine	70,000(1)
Owen Allard	70,000(3)
Henry Mews	65,000(2)
Carson Rehkopf	65,000(1)
Ivan Yunin	63,000(3)
Victor Johansson	60,000(2)
Viktor Norringer	60,000(2)
Matyas Melovsky	58,000(3)

Phoenix

Arena	Jobing.com Arena
Capacity	19,105
Ticket Price	$48.00

Income

Current Funds	$8,033,809
Home Games Remaining	10
Avg. Attendance	15,501
Avg. Revenue/Game	$1,785,869
Projected Revenue	$17,858,690

Expenses

Pro Payroll	$76,520,000
Farm Payroll	$2,565,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	19
Total Game Expenses	$965,695
Projected Expenses	$18,348,207
Projected Balance	$7,544,292

Salary Commitment

Year: 2028	$79,085,500
Year: 2029	$43,068,000
Year: 2030	$28,203,000
Year: 2031	$9,300,000

Pro Payroll

Zemgus Girgensons	6,000,000(1)
Alexander Nylander	5,200,000(1)
Max Comtois	5,100,000(3)
Andrei Kuzmenko	4,800,000(4)
Tyson Jost	4,500,000(1)
Jakub Zboril	4,500,000(1)
Simon Edvinsson	4,500,000(4)
Ian Mitchell	4,250,000(2)
Martin Fehervary	3,800,000(2)
Tobias Bjornfot	3,800,000(2)
John-Jason Peterka	3,750,000(3)
Jake Studnicka	3,750,000(3)
Ryan McLeod	3,600,000(1)
Radek Faksa	3,250,000(1)
Cole Perfetti	3,000,000(1)
Owen Pickering	2,650,000(3)
Tyler Parsons	2,500,000(2)
Thomas Bordeleau	2,495,000(3)
Filip Hronek	2,300,000(1)
Cayden Primeau	2,125,000(1)
Brendan Gallagher	650,000(1)

Farm Payroll

Emil Heineman	225,000(3)
Ryan Chelsey	200,000(3)
Pierre Engvall	190,000(1)
Mackenzie Entwistle	175,000(3)
Troy Stecher	175,000(1)
Zach Whitecloud	130,000(3)
Travis Boyd	120,000(3)
Beckett Sennecke	110,000(2)
John Ramage	110,000(2)
Josh Doan	100,000(1)
Alis Pettersson	100,000(2)
Jake Evans	95,000(3)
Taige Harding	87,500(1)
Charlie Elick	80,000(3)
Gabe Perreault	75,000(1)
Kim Saarinen	75,000(3)
Viktor Stalberg	75,000(1)
Liam Greentree	75,000(2)
John Gaudreau	70,000(1)
Felix Nilsson	65,000(1)
Lucas Ellinas	65,000(2)
Lucas Van Vliet	58,000(3)
Arttu Karki	55,000(1)
Landon Miller	55,000(2)

Pittsburgh

Arena	Nike Sports Arena
Capacity	19,105
Ticket Price	$52.00

Income

Current Funds	$5,437,514
Home Games Remaining	10
Avg. Attendance	14,970
Avg. Revenue/Game	$1,868,204
Projected Revenue	$18,682,040

Expenses

Pro Payroll	$72,685,000
Farm Payroll	$4,000,600
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	20
Total Game Expenses	$936,428
Projected Expenses	$18,728,561
Projected Balance	$5,390,993

Salary Commitment

Year: 2028	$76,685,600
Year: 2029	$32,620,000
Year: 2030	$6,000,000
Year: 2031	$0,000

Pro Payroll

Casey Mittelstadt	6,425,000(2)
Jonathan Drouin	6,100,000(1)
Nathan MacKinnon	5,850,000(3)
Jack Campbell	5,750,000(1)
Jack Hughes	5,250,000(1)
Nail Yakupov	5,200,000(1)
Gabriel Landeskog	4,850,000(2)
Sven Baertschi	4,250,000(1)
Nicolas Beaudin	4,000,000(2)
Luke Hughes	3,725,000(2)
Thomas Harley	3,500,000(1)
Brennan Othmann	3,500,000(1)
Oscar Klefbom	3,000,000(2)
Oliver Ekman-Larsson	2,850,000(1)
Jay O'Brien	2,475,000(1)
Jonathan Quick	1,250,000(1)
Alex Laferriere	1,210,000(1)
Akil Thomas	1,000,000(2)
Nick Ritchie	875,000(2)
Ivan Telegin	875,000(1)
Andrej Sustr	750,000(2)

Farm Payroll

Zayde Wisdom	1,375,000(2)
Ilya Sorokin	340,000(1)
David Farrance	157,300(1)
Conner Bleackley	125,000(1)
Matthew Poitras	125,000(2)
Blake Lizotte	120,000(1)
Alex Lintuniemi	110,000(1)
Roman Schmidt	110,000(1)
Jackson Hallum	107,300(1)
Alexander Perevalov	95,000(2)
Alexander Suzdalev	95,000(2)
Nicolas Petan	87,500(2)
Rudolfs Balcers	87,500(2)
Ty Nelson	75,000(3)
Ryan Martindale	75,000(2)
Nathan Villeneuve	75,000(3)
Michael McCarron	75,000(1)
Cam Atkinson	75,000(1)
Mark Stone	75,000(1)
Jake McCabe	75,000(1)
Jeremy Roy	75,000(1)
Ryan Collins	75,000(1)
Carl Dahlstrom	75,000(1)
Trevor Moore	66,000(1)
Julius Bergman	65,000(1)
Klas Dahlbeck	65,000(1)
Oliwer Kaski	65,000(1)
Chase Wutzke	55,000(2)

NYRangers

Arena	Madison Square Garden
Capacity	19,105
Ticket Price	$65.00

Income

Current Funds	$21,400,301
Home Games Remaining	10
Avg. Attendance	13,311
Avg. Revenue/Game	$2,076,173
Projected Revenue	$20,761,730

Expenses

Pro Payroll	$72,150,000
Farm Payroll	$2,763,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	19
Total Game Expenses	$914,829
Projected Expenses	$17,381,756
Projected Balance	$24,780,275

Salary Commitment

Year: 2028	$74,913,000
Year: 2029	$41,823,000
Year: 2030	$16,818,000
Year: 2031	$9,250,000

Pro Payroll

Haydn Fleury	8,500,000(2)
Magnus Paajarvi-Svenss	7,500,000(1)
Sonny Milano	6,000,000(1)
Jake Virtanen	5,250,000(1)
Jesper Wallstedt	5,000,000(1)
Seth Jarvis	5,000,000(5)
Erik Brannstrom	4,550,000(2)
Hendrix Lapierre	4,250,000(5)
Jacob Bernard-Docker	3,150,000(2)
Connor Clifton	3,000,000(3)
Mackie Samoskevich	3,000,000(2)
Alexandar Georgiev	2,750,000(1)
Mark Pysyk	2,500,000(2)
Erik Gudbranson	2,100,000(1)
Jean-Luc Foudy	2,100,000(3)
Remi Elie	2,000,000(3)
Zachary L'Heureux	2,000,000(1)
Caleb Jones	1,500,000(1)
Brayden Point	1,000,000(2)
Tyler Benson	1,000,000(2)

Farm Payroll

Yegor Rykov	200,000(2)
Isaiah Saville	200,000(2)
Jake Bischoff	200,000(2)
Tristan Broz	175,000(3)
Sasha Pastujov	150,000(1)
Oliver Johansson	150,000(1)
Lukas Bengtsson	115,000(2)
Rasmus Andersson	115,000(2)
Julian Melchiori	110,000(2)
Sebastian Aho	100,000(2)
Stian Solberg	90,000(3)
Dalibor Dvorsky	85,000(1)
Brady Cleveland	75,000(1)
Zach Nastasiuk	75,000(1)
Andrew Basha	75,000(2)
Ryder Ritchie	75,000(2)
Brendan Shinnimin	75,000(1)
Brendan Lemieux	75,000(1)
Etienne Morin	70,000(1)
Gabe Smith	70,000(3)
Nicholas Kempf	70,000(3)
Lukas Dragicevic	65,000(1)
Maxmilian Curran	63,000(3)
Quinton Burns	60,000(1)
Tyler Thorpe	60,000(2)
Drew Fortescue	55,000(1)
Andrew Strathmann	55,000(1)
Clarke Caswell	55,000(2)

San Jose

Arena	San Jose Arena
Capacity	19,105
Ticket Price	$47.00

Income

Current Funds	$46,532,819
Home Games Remaining	10
Avg. Attendance	17,279
Avg. Revenue/Game	$1,934,255
Projected Revenue	$19,342,550

Expenses

Pro Payroll	$61,055,000
Farm Payroll	$2,665,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	20
Total Game Expenses	$778,311
Projected Expenses	$15,566,220
Projected Balance	$50,309,149

Salary Commitment

Year: 2028	$63,720,000
Year: 2029	$42,840,000
Year: 2030	$22,095,000
Year: 2031	$5,125,000

Pro Payroll

Steven Stamkos	7,000,000(1)
Samuel Montembeault	5,000,000(5)
Alan Quine	4,800,000(3)
Filip Johansson	4,750,000(3)
Pavel Buchnevich	4,600,000(2)
Jake Bean	4,500,000(1)
Emile Poirier	4,470,000(2)
Sam Steel	3,500,000(3)
Francesco Pinelli	3,500,000(3)
Artur Kayumov	2,000,000(1)
Carter Hart	2,000,000(1)
Frank Vatrano	1,800,000(2)
Andreas Athanasiou	1,785,000(2)
Brandon Saad	1,750,000(2)
Ethan Bear	1,500,000(2)
Dylan McIlrath	1,500,000(1)
Caedan Bankier	1,400,000(2)
Ryan Graves	1,350,000(2)
Ethan Del Mastro	1,250,000(2)
Christian Jaros	1,000,000(1)
Brycen Martin	800,000(1)
Jack Dougherty	800,000(1)

Farm Payroll

Dmytro Timashov	165,000(2)
Carl Grundstrom	150,000(1)
Felix Sandstrom	150,000(2)
Jake Boltmann	150,000(3)
Boo Nieves	140,000(3)
Henrik Borgstrom	135,000(1)
Gabryel Paquin-Boudrea	130,000(3)
Michal Jordan	130,000(2)
Brendan Collier	130,000(2)
Philipp Kurashev	125,000(4)
Mike Lundin	125,000(1)
Scott Wilson	125,000(2)
Sven Andrighetto	125,000(1)
Kyle Capobianco	100,000(1)
Alexander Petrovic	100,000(1)
Nathan Moon	90,000(1)
Tomas Hamara	85,000(2)
Robert Hagg	80,000(1)
Konrad Abdeltshauser	70,000(1)
Joe Whitney	70,000(1)
Nick Lardis	65,000(1)
Hunter Brzustewicz	60,000(1)
Mathieu Cataford	55,000(1)
Konnor Smith	55,000(1)
Markus Loponen	55,000(2)

Tampa Bay

Arena	Verizon Center
Capacity	19,105
Ticket Price	$55.00

Income

Current Funds	$32,123,574
Home Games Remaining	10
Avg. Attendance	16,762
Avg. Revenue/Game	$2,212,550
Projected Revenue	$22,125,500

Expenses

Pro Payroll	$76,045,000
Farm Payroll	$3,682,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	20
Total Game Expenses	$973,518
Projected Expenses	$19,470,366
Projected Balance	$34,778,708

Salary Commitment

Year: 2028	$79,727,000
Year: 2029	$49,348,000
Year: 2030	$31,983,000
Year: 2031	$11,800,000

Pro Payroll

Bowen Byram	6,500,000(2)
Alex Nedeljkovic	6,000,000(4)
Klim Kostin	5,800,000(4)
Owen Tippett	5,385,000(3)
Logan Cooley	4,650,000(3)
Alexis Lafreniere	4,250,000(1)
Trevor Van Riemsdyk	4,000,000(1)
Ty Smith	4,000,000(1)
Alexander Wennberg	3,900,000(2)
Pavel Mintyukov	3,750,000(3)
Ryan Poehling	3,685,000(1)
Alexander Holtz	3,500,000(3)
Shane Pinto	3,135,000(2)
Ivan Miroshnichenko	2,750,000(2)
Brandt Clarke	2,650,000(1)
Ilya Samsonov	2,500,000(1)
Jett Woo	2,490,000(1)
Martin Kaut	2,250,000(1)
Dominik Bokk	2,000,000(1)
Wyatt Kaiser	1,650,000(3)
Connor Bedard	1,200,000(1)

Farm Payroll

Filip Bystedt	250,000(3)
Nicolas Daws	227,000(3)
Gage Goncalves	220,000(2)
Jack Finley	220,000(2)
Alexander Nikishin	210,000(3)
Luca DelBelBelluz	200,000(2)
Alexandre Texier	192,500(1)
Cal Petersen	181,500(1)
Alex Formenton	180,000(1)
Brandon Coe	165,000(3)
Chase Stillman	155,000(1)
Wade Allison	150,000(1)
Noah Rod	150,000(1)
Ville Pokka	150,000(1)
Kirill Kirsanov	125,000(1)
Justin Robidas	125,000(3)
Evan Gardner	80,000(3)
Nico Myatovic	70,000(1)
Maxim Masse	70,000(2)
Noel Fransen	70,000(2)
Heikki Ruohonen	70,000(3)
Trevor Hoskin	65,000(2)
Anthony Romani	63,000(3)
Per Age Skroder	60,000(2)
Blake Montgomery	60,000(2)
Chase Pietila	60,000(2)
Denis Gabdrakhmanov	58,000(3)
Nathan Aspinall	55,000(2)

St Louis

Arena	Kiel Center
Capacity	19,105
Ticket Price	$45.00

Income

Current Funds	$104,265,797
Home Games Remaining	10
Avg. Attendance	11,411
Avg. Revenue/Game	$1,751,487
Projected Revenue	$17,514,870

Expenses

Pro Payroll	$51,751,000
Farm Payroll	$2,649,250
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	19
Total Game Expenses	$664,655
Projected Expenses	$12,628,454
Projected Balance	$109,152,213

Salary Commitment

Year: 2028	$54,400,250
Year: 2029	$22,656,500
Year: 2030	$14,343,000
Year: 2031	$7,200,000

Pro Payroll

Carter Verhaeghe	7,200,000(5)
Devan Dubnyk	6,750,000(1)
Michael Sgarbossa	6,500,000(2)
Kirby Dach	6,000,000(3)
Evan Bouchard	4,000,000(1)
Adam Fox	2,500,000(1)
Arthur Kaliyev	2,057,000(1)
Mattias Janmark	1,950,000(1)
Luke Tuch	1,815,000(1)
Dylan DeMelo	1,780,000(1)
Dan Renouf	1,573,000(1)
Jordan Binnington	1,450,000(1)
Macklin Celebrini	1,200,000(2)
Konsta Helenius	1,000,000(3)
Marko Dano	750,000(1)
Freddie Hamilton	750,000(1)
Samuel Honzek	750,000(1)
Fredrik Claesson	750,000(1)
Simon Bertilsson	750,000(1)
Jake Walman	750,000(1)
Jordan Southorn	750,000(1)
Miko Matikka	726,000(1)

Farm Payroll

Emil Bemstrom	209,000(1)
Yegor Korshkov	190,000(2)
Noah Cates	183,500(2)
Jordan Kyrou	180,000(2)
Mackenzie Skapski	175,000(1)
Samu Salminen	170,000(1)
Andre Petersson	140,000(1)
Riley Barber	140,000(1)
Connor Ingram	126,000(1)
Dominik Kubalik	120,000(1)
Cole Huckins	117,500(1)
Jack Glover	85,250(1)
Lucas Pettersson	80,000(3)
Christian Fischer	75,000(1)
JC Beaudin	75,000(1)
Mark Scheifele	75,000(1)
Lane Manson	75,000(1)
Liam Reddox	70,000(1)
Rasmus Kumpulainen	65,000(1)
Beau Akey	65,000(1)
Jared Woolley	63,000(3)
Ollie Josephson	60,000(2)
Gavin McCarthy	55,000(1)
Vadim Moroz	55,000(1)

Toronto

Arena	Maple Leafs Arena
Capacity	19,105
Ticket Price	$52.00

Income

Current Funds	$30,114,406
Home Games Remaining	10
Avg. Attendance	14,377
Avg. Revenue/Game	$1,794,393
Projected Revenue	$17,943,930

Expenses

Pro Payroll	$72,800,000
Farm Payroll	$2,493,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	19
Total Game Expenses	$919,463
Projected Expenses	$17,469,805
Projected Balance	$30,588,531

Salary Commitment

Year: 2028	$75,293,000
Year: 2029	$48,533,000
Year: 2030	$32,228,000
Year: 2031	$15,550,000

Pro Payroll

Trevor Zegras	6,500,000(1)
Owen Power	6,500,000(6)
Aaron Ekblad	6,250,000(3)
Andre Burakovsky	6,000,000(1)
Pavel Francouz	6,000,000(1)
Logan Brown	6,000,000(3)
Juuso Valimaki	5,700,000(4)
Robert Thomas	5,000,000(2)
Nick Robertson	4,000,000(2)
Jani Hakanpaa	3,250,000(4)
Marco Kasper	2,750,000(2)
Rodion Amirov	2,250,000(3)
Leevi Merilainen	1,800,000(2)
Jack McBain	1,750,000(3)
Adam Ginning	1,750,000(2)
Kirill Slepets	1,350,000(1)
Alexander Kisakov	1,250,000(1)
Evan Nause	1,250,000(1)
Chad Krys	1,200,000(1)
Rasmus Bodin	1,150,000(1)
Jakub Vrana	1,100,000(1)

Farm Payroll

Ukko-Pekka Luukkonen	285,000(2)
Jagger Firkus	135,000(2)
Gabriel Fortier	130,000(2)
Nolan Allan	130,000(1)
Mario Ferraro	125,000(2)
Ivan Demidov	115,000(3)
Devon Toews	110,000(2)
Matthew Knies	110,000(1)
Kyle Rau	100,000(1)
Barclay Goodrow	100,000(4)
Tanner Kero	100,000(3)
Santeri Hatakka	90,000(2)
Beck Malenstyn	90,000(1)
Jacob Middleton	80,000(3)
Filip Cederqvist	80,000(1)
EJ Emery	75,000(2)
Oscar Lindberg	75,000(1)
Stephane Da Costa	75,000(1)
Juuso Puustinen	75,000(1)
Jason Akeson	75,000(1)
Justin Bailey	75,000(1)
Spencer Watson	75,000(1)
Louka Cloutier	70,000(3)
Max Graham	63,000(3)
Joona Saarelainen	55,000(2)

Vancouver

Arena	GM Palace
Capacity	19,105
Ticket Price	$57.00

Income

Current Funds	$34,829,154
Home Games Remaining	10
Avg. Attendance	16,000
Avg. Revenue/Game	$2,188,844
Projected Revenue	$21,888,440

Expenses

Pro Payroll	$76,300,000
Farm Payroll	$2,492,700
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	20
Total Game Expenses	$962,143
Projected Expenses	$19,242,854
Projected Balance	$37,474,740

Salary Commitment

Year: 2028	$78,792,700
Year: 2029	$45,896,000
Year: 2030	$27,091,000
Year: 2031	$16,225,000

Pro Payroll

Ryan Murray	7,400,000(4)
Bo Horvat	6,750,000(1)
Marco Rossi	6,500,000(6)
Elias Pettersson	6,000,000(2)
Jamie Drysdale	5,750,000(3)
Jack Quinn	4,850,000(1)
Maveric Lamoureux	4,750,000(3)
Louis Leblanc	4,250,000(2)
Kent Johnson	3,450,000(1)
Ryan Merkley	3,125,000(1)
Ridly Greig	3,000,000(2)
Joel Blomqvist	2,950,000(1)
Pierre-Olivier Joseph	2,750,000(1)
Valeri Nichushkin	2,550,000(1)
Sam Rinzel	2,500,000(2)
Filip Hallender	2,400,000(1)
Joakim Kemell	2,000,000(4)
Christian Kyrou	1,750,000(2)
Tyler Biggs	1,100,000(1)
Jean-Francois Berube	1,000,000(1)
Marcus Davidsson	875,000(2)
Brendan Perlini	600,000(1)

Farm Payroll

Tyler Kleven	175,000(4)
Erik Cernak	150,000(1)
Adam Engstrom	150,000(4)
Brendan Warren	150,000(1)
Casey Cizikas	130,000(2)
Bryan Rust	125,000(1)
Dylan Samberg	125,000(1)
Matt Benning	106,700(1)
Jeremy Bracco	100,000(1)
Oskar Osala	100,000(1)
Cole Eiserman	90,000(3)
Samuel Savoie	90,000(2)
Ryan Leonard	85,000(1)
Janis Moser	80,000(1)
Cole Hutson	80,000(3)
Vinnie Hinostroza	80,000(2)
Patrick Cehlin	80,000(1)
Oliver Bonk	75,000(1)
Ilya Nabokov	75,000(2)
Riley Patterson	70,000(3)
Gavin Brindley	70,000(1)
Lenni Hameenaho	65,000(1)
Connor Clattenburg	63,000(3)
Timofei Obvintsev	63,000(3)
Gracyn Sawchyn	60,000(1)
Alexander Plesovskikh	55,000(2)

Washington

Arena	Motorola Center
Capacity	19,105
Ticket Price	$65.00

Income

Current Funds	$56,440,588
Home Games Remaining	10
Avg. Attendance	17,523
Avg. Revenue/Game	$2,733,610
Projected Revenue	$27,336,100

Expenses

Pro Payroll	$74,750,000
Farm Payroll	$3,480,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	20
Total Game Expenses	$955,287
Projected Expenses	$19,105,732
Projected Balance	$64,670,956

Salary Commitment

Year: 2028	$78,230,500
Year: 2029	$53,963,000
Year: 2030	$30,768,000
Year: 2031	$16,600,000

Pro Payroll

Igor Shestyorkin	7,000,000(5)
Mikhail Grigorenko	7,000,000(1)
Darnell Nurse	6,800,000(3)
K'Andre Miller	6,750,000(6)
Patrik Laine	6,500,000(2)
Kaapo Kakko	6,250,000(2)
Max Jones	6,250,000(2)
Mikhail Sergachev	5,750,000(1)
Matthew Boldy	4,000,000(3)
Brendan Brisson	2,850,000(1)
Brandon Hagel	2,850,000(4)
Roman Polak	2,750,000(2)
Hugo Alnefelt	2,000,000(1)
Ilya Lyubushkin	2,000,000(3)
Samu Tuomaala	1,750,000(1)
Xavier Bourgault	1,750,000(1)
Dominik Badinka	850,000(2)
Stanislav Galiev	550,000(1)
Adam Mascherin	550,000(1)
T.J. Brodie	550,000(1)

Farm Payroll

Mike Hoeffel	210,000(1)
MacKenzie Weegar	200,000(3)
Lian Bichsel	200,000(2)
Prokhor Poltapov	200,000(1)
Chandler Stephenson	200,000(3)
Yegor Chinakhov	190,000(3)
Jiri Kulich	175,000(2)
Garnet Hathaway	175,000(3)
Evan Fitzpatrick	160,000(1)
Julius Nattinen	160,000(1)
Maxim Gratchev	151,250(1)
Sammy Blais	151,250(1)
Anton Olsson	150,000(1)
Alex Stalock	150,000(3)
Kirill Marchenko	125,000(3)
Oskar Pettersson	100,000(2)
Hunter Shinkaruk	100,000(1)
Michael Fisher	100,000(3)
Fabian Zetterlund	100,000(3)
David Edstrom	70,000(1)
Jan Golicic	70,000(3)
John Whipple	60,000(2)
Mikus Vecvanags	60,000(2)
Kieron Walton	58,000(3)
Evgeny Svechnikov	55,000(1)
Brendan Leipsic	55,000(1)
Nicolas Meloche	55,000(1)

Seattle

Arena	Climate Pledge Arena
Capacity	19,105
Ticket Price	$55.00

Income

Current Funds	$16,956,438
Home Games Remaining	10
Avg. Attendance	15,464
Avg. Revenue/Game	$2,041,205
Projected Revenue	$20,412,050

Expenses

Pro Payroll	$68,655,000
Farm Payroll	$3,066,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	20
Total Game Expenses	$875,902
Projected Expenses	$17,518,049
Projected Balance	$19,850,439

Salary Commitment

Year: 2028	$71,721,000
Year: 2029	$52,870,500
Year: 2030	$21,145,000
Year: 2031	$4,750,000

Pro Payroll

John Tavares	8,500,000(3)
Sean Monahan	7,900,000(2)
Spencer Knight	5,750,000(1)
Connor Zary	4,750,000(4)
Alexander Alexeyev	4,000,000(2)
Adam Larsson	4,000,000(3)
Morgan Rielly	3,600,000(2)
Liam Ohgren	3,500,000(2)
Yanni Gourde	3,500,000(3)
Cole Sillinger	3,000,000(2)
Dawson Mercer	2,700,000(2)
Logan Thompson	2,500,000(2)
Lucas Johansen	2,300,000(1)
Mattias Samuelsson	2,200,000(2)
Nikita Chibrikov	2,050,000(1)
Fraser Minten	2,000,000(1)
Janne Tolvanen	1,450,000(1)
Kyle Connor	1,300,000(1)
Oliver Wahlstrom	1,050,000(1)
Zayne Parekh	950,000(2)
Daniil Butt	850,000(1)
John Gilmour	805,000(2)

Farm Payroll

Korbinian Holzer	175,000(1)
Calen Addison	175,000(1)
Ben Bishop	150,000(1)
Max Friberg	150,000(1)
Martin Reway	150,000(2)
Vincent Iorio	150,000(3)
Arturs Silovs	140,000(1)
Curtis Lazar	140,000(1)
Dylan Peterson	137,500(1)
Connor Hurley	135,000(1)
Ryan Dzingel	135,000(2)
Lukas Cormier	130,000(2)
Tyler Wotherspoon	120,000(1)
Jonathan Nielsen	120,000(1)
Joseph Morrow	120,000(1)
Teuvo Teravainen	100,000(1)
Timur Ibragimov	90,000(1)
Matvei Gridin	90,000(3)
Mark Arcobello	87,500(1)
Anders Bjork	80,500(2)
Mikko Rantanen	80,500(1)
Ben Danford	80,000(3)
Jack Pridham	75,000(3)
Nic Dowd	75,000(2)
Matthew Spencer	65,000(1)
Jonathan Castagna	60,000(1)
Koehn Ziemmer	55,000(1)

Las Vegas

Arena	T-Mobile Arena
Capacity	19,105
Ticket Price	$50.00

Income

Current Funds	$36,823,151
Home Games Remaining	10
Avg. Attendance	18,898
Avg. Revenue/Game	$2,267,946
Projected Revenue	$22,679,460

Expenses

Pro Payroll	$76,450,000
Farm Payroll	$1,888,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	20
Total Game Expenses	$956,561
Projected Expenses	$19,131,220
Projected Balance	$40,371,391

Salary Commitment

Year: 2028	$78,338,000
Year: 2029	$56,723,000
Year: 2030	$46,628,000
Year: 2031	$32,400,000

Pro Payroll

Brady Tkachuk	9,000,000(7)
Derek Forbort	7,250,000(2)
Trent Frederic	6,500,000(3)
Mathew Barzal	6,300,000(4)
Cal Foote	6,250,000(4)
Vasily Podkolzin	6,000,000(1)
Ville Husso	5,850,000(5)
Scott Perunovich	3,750,000(3)
Conor Geekie	3,600,000(3)
Samuel Fagemo	3,200,000(1)
Ville Heinola	3,200,000(1)
Anthony Mantha	3,000,000(4)
Raphael Lavoie	2,250,000(2)
Arber Xhekaj	2,000,000(4)
Daniil Chayka	1,950,000(1)
Kristers Gudlevskis	1,750,000(1)
Nicolas Deslauriers	1,600,000(1)
Matt Grzelcyk	1,300,000(1)
Ryan MacInnis	575,000(1)
Kasper Bjorkqvist	575,000(1)
Miles Wood	550,000(1)

Farm Payroll

Justin Sourdif	175,000(2)
Paul Ludwinski	150,000(2)
Andrey Pedan	150,000(1)
Cole Beaudoin	90,000(3)
Gabriel Eliasson	80,000(3)
Will Skahan	80,000(3)
Jakob Forsbacka Karlss	75,000(1)
Brendan Gaunce	75,000(1)
Quentin Musty	75,000(1)
Conor Sheary	75,000(1)
Zach Aston-Reese	75,000(1)
Ondrej Kase	75,000(1)
Kasper Pikkarainen	70,000(2)
Gregor Biber	70,000(3)
Aatos Koivu	70,000(2)
Michael Hrabal	70,000(1)
Damian Clara	65,000(1)
Anton Wahlberg	65,000(1)
Brodie Ziemer	65,000(2)
Luke Osburn	65,000(2)
Noah Dower Nilsson	60,000(1)
Vojtech Hradec	58,000(3)
Jiri Felcman	55,000(1)