Fantasy National Hockey League

Retro FNHL

For those hardcore dudes

Rosters Scoring Lines Vitals Finances Prospects Pro Standings Farm Standings Schedule

FNHL29 Team Finances

Financial Report

(As of Thursday, Apr 25 2024)

Anaheim

Arena	Arrowhead Pond
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$38,194,227
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$72,505,500
Farm Payroll	$3,516,500
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,537,550
Projected Expenses	$76,126,500
Projected Balance	-$37,932,273

Salary Commitment

Year: 2028	$71,756,500
Year: 2029	$45,740,000
Year: 2030	$11,817,500
Year: 2031	$4,250,000

Pro Payroll

Philip Larsen	8,500,000(1)
Nino Niederreiter	7,400,000(2)
James Neal	7,300,000(1)
Brandon Halverson	6,325,000(3)
Jordan Schroeder	6,000,000(2)
Martin Necas	5,900,000(2)
Charlie McAvoy	5,250,000(2)
Victor Soderstrom	4,500,000(2)
Lucas Raymond	4,250,000(5)
Serron Noel	3,100,000(2)
Rasmus Asplund	2,800,000(1)
Mike Condon	2,260,000(0)
John Erskine	1,930,500(0)
Christian Folin	1,540,000(1)
Jordan Caron	1,500,000(1)
Marek Hrivik	1,400,000(1)
Roman Josi	1,350,000(1)
Luke Gazdic	700,000(3)
Dominic Turgeon	500,000(2)

Farm Payroll

Philip Tomasino	250,000(1)
Lukas Reikelle	215,000(3)
Ian McCoshen	200,000(2)
Vitaly Abramov	200,000(1)
Ruslan Iskhakov	181,500(1)
Pascal Laberge	165,000(2)
Ryan Lindgren	165,000(1)
Roddy Ross	150,000(1)
Yegor Rykov	150,000(2)
Tanner Kero	150,000(1)
Benjamin Gaudreau	140,000(3)
Scott Mayfield	135,000(1)
Luke Prokop	135,000(2)
Blake Lizotte	127,500(2)
Ryan Stanton	115,000(1)
Dryden Hunt	115,000(2)
Dylan Duke	110,000(3)
Carter Savoie	110,000(2)
Mckade Webster	100,000(1)
Michael Bunting	85,000(2)
Stiven Sardarian	77,500(3)
Fyodor Svechkov	75,000(0)
Alexander Kerfoot	65,000(2)
Elias Salomonsson	65,000(1)
Adam Pelech	60,000(2)
Logan O'Connor	60,000(2)
Quinn Finley	60,000(1)
Adam Ingram	55,000(1)

Winnipeg

Arena	Philips Arena
Capacity	19,105
Ticket Price	$52.00

Income

Current Funds	$39,589,469
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$76,271,000
Farm Payroll	$2,792,000
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,638,917
Projected Expenses	$79,167,500
Projected Balance	-$39,578,031

Salary Commitment

Year: 2028	$67,877,000
Year: 2029	$52,699,500
Year: 2030	$41,635,000
Year: 2031	$31,800,000

Pro Payroll

Rasmus Ristolainen	8,000,000(4)
William Nylander	7,200,000(7)
Jon Gillies	7,000,000(6)
Leon Draisaitl	7,000,000(1)
Ilya Mikheyev	6,000,000(2)
Max Domi	6,000,000(6)
Nikita Zaitsev	5,850,000(3)
Ryan O'Rourke	3,800,000(3)
Mason McTavish	3,600,000(4)
Jonathan Huberdeau	2,541,000(0)
Dustin Byfuglien	2,310,000(0)
Brendan Guhle	2,250,000(2)
Ziyat Paigin	2,200,000(1)
Nicolas Petan	2,150,000(0)
Mikko Rantanen	2,000,000(1)
Marek Mazanec	1,750,000(1)
Kyle Connor	1,600,000(0)
Aleksander Barkov	1,500,000(2)
Ben Lovejoy	1,320,000(0)
Aku Raty	1,150,000(1)
Austin Czarnik	550,000(0)
Jerry D'Amigo	500,000(0)

Farm Payroll

Jamie Oleksiak	215,000(0)
Jason Robertson	200,000(1)
Dmitri Zavgorodny	185,000(3)
Brett Howden	182,500(1)
Eric Mestery	165,000(1)
Klas Dahlbeck	150,000(2)
Dennis Cholowski	144,500(2)
Alexey Marchenko	130,000(2)
Sebastian Collberg	130,000(1)
Scott Foster	130,000(2)
Anthony Duclair	130,000(2)
Josh Manson	120,000(1)
Yan Kuznetsov	120,000(2)
Jaromir Pytlik	120,000(2)
Nicolas Meloche	100,000(2)
Adam Brooks	85,000(1)
Brad Lambert	75,000(1)
Dylan James	65,000(1)
Andreas Johnsson	65,000(2)
Jan Rutta	60,000(2)
Brayden McNabb	55,000(2)
Karel Vejmelka	55,000(2)
Nick Moldenhaue	55,000(1)
Pius Suter	55,000(2)

Boston

Arena	FleetCenter
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$20,500,145
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$67,939,500
Farm Payroll	$3,470,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,383,700
Projected Expenses	$71,511,000
Projected Balance	-$51,010,855

Salary Commitment

Year: 2028	$60,075,000
Year: 2029	$31,430,000
Year: 2030	$27,390,000
Year: 2031	$5,210,000

Pro Payroll

Cody Franson	6,000,000(1)
Andre Burakovsky	6,000,000(3)
Semen Varlamov	5,950,000(1)
Louie Caporusso	5,550,000(1)
Jake Oettinger	5,000,000(4)
Filip Chytil	4,950,000(3)
Ryan Strome	4,500,000(0)
Adam Boqvist	3,650,000(3)
Tyson Foerster	3,650,000(3)
Gabriel Carlsson	3,400,000(1)
Marc Methot	3,250,000(2)
Anton Lundell	3,000,000(3)
Jordan Staal	2,970,000(0)
Ty Wishart	2,500,000(1)
Patrik Nemeth	2,250,000(0)
Devon Toews	2,150,000(1)
Marcus Kruger	1,369,500(0)
Juraj Slafkovsky	1,200,000(1)
Anton Zlobin	600,000(1)

Farm Payroll

Oliver Wahlstrom	265,000(1)
Sam Steel	230,000(1)
Scott Morrow	210,000(4)
Aatu Raty	200,000(3)
Jack Peart	180,000(3)
Jake Guentzel	180,000(1)
Kevin Bahl	170,000(2)
Samu Salminen	170,000(3)
Logan Mailloux	140,000(3)
Jeremy Roy	140,000(2)
Jean-Luc Foudy	140,000(2)
Nolan Allan	130,000(3)
David Farrance	130,000(1)
Alec Martinez	125,000(0)
Brett Seney	120,000(0)
Cooper Moore	120,000(1)
Jan Jenik	120,000(1)
Aleksi Heimosalmi	110,000(3)
Justin Sourdif	110,000(2)
Jeremy Swayman	85,000(2)
Andrew Copp	75,000(2)
Topias Leinonen	70,000(1)
Jack McBain	70,000(2)
Alexander Perevalov	60,000(1)
Alexander Suzdalev	60,000(1)
David Goyette	60,000(1)

Buffalo

Arena	Marine Midland Arena
Capacity	19,105
Ticket Price	$50.00

Income

Current Funds	$0,000
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$65,885,000
Farm Payroll	$1,545,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,251,000
Projected Expenses	$67,530,000
Projected Balance	-$67,530,000

Salary Commitment

Year: 2028	$67,290,000
Year: 2029	$57,540,000
Year: 2030	$29,947,500
Year: 2031	$13,400,000

Pro Payroll

Matt Clark	7,500,000(4)
Drew Doughty	6,500,000(2)
Phillip Danault	6,000,000(2)
Rich Peverley	5,500,000(2)
Joseph Veleno	4,000,000(3)
Nick Suzuki	3,750,000(4)
Igor Bobkov	3,500,000(2)
Andrei Vasilevski	3,260,000(1)
Cole Caufield	3,200,000(3)
Joel Farabee	2,850,000(1)
Justin Barron	2,650,000(2)
Mark Fistric	2,450,000(1)
Mathieu Joseph	2,200,000(3)
Matthew Beniers	2,150,000(4)
Evgeny Svechnikov	2,000,000(2)
Dominik Masin	1,800,000(3)
AJ Greer	1,800,000(3)
Dan Vladar	1,750,000(3)
Olivier Nadeau	1,100,000(3)
Vaclav Karabacek	1,100,000(2)
Albin Grewe	825,000(1)

Farm Payroll

Tim Gettinger	175,000(3)
Oskar Sundqvist	147,500(2)
Deryk Engelland	140,000(0)
Olen Zellweger	125,000(3)
Louis Domingue	125,000(3)
Jan Mysak	120,000(2)
Kieran Ruscheinski	100,000(1)
Zack Ostapchuk	100,000(3)
Matt Fraser	95,000(3)
David Jiricek	95,000(1)
Kevin Korchinski	95,000(1)
Ben Roger	77,500(3)
Robin Kovacs	75,000(2)
Filip Mesar	75,000(1)

Calgary

Arena	Pengrowth Saddledome
Capacity	19,105
Ticket Price	$45.00

Income

Current Funds	$48,814,704
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$72,765,000
Farm Payroll	$2,407,000
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,509,217
Projected Expenses	$75,276,500
Projected Balance	-$26,461,796

Salary Commitment

Year: 2028	$75,082,000
Year: 2029	$30,595,000
Year: 2030	$10,985,000
Year: 2031	$7,615,000

Pro Payroll

Jesse Puljujarvi	7,420,000(4)
Jeff Skinner	7,000,000(1)
Malcolm Subban	6,125,000(1)
Connor McDavid	6,000,000(2)
Jakob Chychrun	5,780,000(2)
Tyler Myers	4,450,000(1)
J.T. Miller	4,200,000(1)
Michael McLeod	4,150,000(2)
Dougie Hamilton	3,850,000(1)
Andreas Athanasiou	3,500,000(1)
Mikey Anderson	3,125,000(3)
Morgan Frost	2,800,000(1)
Andrew Peeke	1,815,000(1)
Philippe Myers	1,650,000(1)
Ryan Johansen	1,600,000(1)
Hudson Fasching	1,600,000(2)
Erik Haula	1,500,000(2)
Garrett Noonan	1,450,000(1)
Scott Harrington	1,400,000(1)
Matias Maccelli	1,300,000(1)
Zach Fucale	1,200,000(1)
Rutger McGroarty	850,000(1)

Farm Payroll

Samuel Helenius	195,000(4)
Martins Dzierkals	154,000(1)
William Stromgren	135,000(3)
Danil Yurtaykin	132,000(1)
Xavier Ouellet	130,000(2)
Mark Olver	130,000(2)
Josh Brook	121,000(1)
Valentin Nussbaumer	120,000(1)
Donovan Sebrango	120,000(2)
Andrew Mangiapane	115,000(1)
William Cuylle	110,000(1)
Jayden Grubbe	110,000(3)
Marcus Kallionkieli	100,000(1)
Sasha Chmelevski	90,000(0)
Sasha Mutala	90,000(1)
Brett Pesce	75,000(2)
Stuart Skinner	70,000(2)
Reid Schaefer	70,000(1)
Topi Ronni	65,000(1)
Michael Anderson	55,000(2)
George Fegaras	55,000(1)
Michael Buchinger	55,000(1)
Tomas Hamara	55,000(1)
Ludwig Persson	55,000(1)

Carolina

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

Income

Current Funds	$55,423,925
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$71,310,000
Farm Payroll	$3,767,050
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,505,952
Projected Expenses	$75,178,550
Projected Balance	-$19,754,625

Salary Commitment

Year: 2028	$73,127,050
Year: 2029	$39,698,500
Year: 2030	$21,381,000
Year: 2031	$5,481,000

Pro Payroll

Sean Monahan	7,750,000(1)
Grigori Denisenko	7,100,000(2)
Miro Heiskanen	6,000,000(2)
Joonas Korpisalo	5,720,000(3)
Gabriel Vilardi	5,250,000(1)
Jake Virtanen	5,250,000(3)
Timothy Liljegren	5,250,000(4)
Brock Boeser	4,850,000(3)
Melker Karlsson	4,500,000(1)
Morgan Rielly	4,250,000(2)
Kale Clague	2,500,000(1)
Carl Klingberg	2,500,000(1)
Peter Delmas	2,000,000(1)
Rasmus Andersson	1,815,000(1)
Alexei Protas	1,600,000(1)
Adrian Kempe	1,575,000(0)
Lance Bouma	1,525,000(1)
Leevi Aaltonen	1,150,000(1)
Felix Bibeau	725,000(1)

Farm Payroll

Stuart Percy	250,000(1)
Benoit-Olivier Groulx	231,000(4)
Chad Krys	217,800(1)
Henrik Borgstrom	209,000(1)
Jesse Ylonen	203,500(1)
Wyatt Johnston	200,000(2)
Janne Kuokkanen	200,000(1)
Jason Zucker	195,000(0)
Mitchell Stephens	192,500(1)
Petr Mrazak	180,000(0)
Graham Knott	145,750(1)
Ryan Johnson	140,000(1)
Adam Mascherin	137,500(1)
Jack Dougherty	137,500(1)
Mitch Reinke	135,000(2)
Cam Morrison	125,000(1)
Tyler Kleven	125,000(2)
Ty Smilanic	100,000(2)
Maxim Groshev	100,000(2)
Carson Focht	100,000(1)
Philipp Grubauer	100,000(2)
Aidan Hreschuk	80,000(3)
Adam Comrie	77,500(2)
Alexander Barabanov	65,000(2)
Thomas Novak	65,000(2)
Kasper Kulonummi	55,000(1)

Chicago

Arena	United Center
Capacity	19,105
Ticket Price	$55.00

Income

Current Funds	$69,458,886
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$75,375,000
Farm Payroll	$3,060,000
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,618,033
Projected Expenses	$78,541,000
Projected Balance	-$9,082,114

Salary Commitment

Year: 2028	$49,435,000
Year: 2029	$36,135,000
Year: 2030	$28,660,000
Year: 2031	$7,000,000

Pro Payroll

Derek Forbort	7,850,000(1)
Anthony Mantha	7,150,000(0)
Travis Konecny	7,000,000(4)
Ryan Pulock	6,750,000(3)
Joshua Ho-Sang	6,150,000(3)
Thomas Greiss	6,000,000(0)
Jack Quinn	4,850,000(3)
Cale Makar	3,750,000(0)
Lassi Thomson	3,200,000(3)
Kailer Yamamoto	3,000,000(0)
Simon Holmstrom	2,750,000(2)
Liam Foudy	2,650,000(0)
Denis Malgin	2,600,000(2)
Paul Bittner	2,500,000(1)
Connor Carrick	2,000,000(1)
Jordan Nolan	1,900,000(0)
Collin Delia	1,700,000(0)
Nick Abruzzese	1,500,000(2)
Spencer Watson	1,000,000(0)
Ryan Button	575,000(0)
Cory Fienhage	500,000(0)

Farm Payroll

Jacob Perreault	225,000(3)
Peter Granberg	200,000(3)
Valentin Zykov	190,000(0)
Jacob Larsson	180,000(2)
Adam Gaudette	170,000(0)
Dillon Dube	170,000(2)
Carter Ashton	170,000(0)
Markus Nutivaara	165,000(1)
Kirill Marchenko	165,000(1)
Kasper Simontaival	160,000(3)
Marek Langhamer	140,000(1)
Joni Jurmo	135,000(2)
Oliver Tarnstrom	125,000(3)
Andrew Poturalski	110,000(0)
Frank Nazar	85,000(1)
Zach Dean	75,000(0)
Nathan Gaucher	75,000(1)
Joel Edmundson	75,000(2)
Luca DelBelBelluz	70,000(1)
Christian Kyrou	65,000(1)
Tristan Luneau	65,000(1)
Yegor Sharangovich	65,000(2)
Calle Odelius	60,000(1)
Dov Grumet-Morris	60,000(0)
Lane Hutson	60,000(1)

Colorado

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

Income

Current Funds	-$1,717,859
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$70,275,000
Farm Payroll	$2,046,600
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,414,103
Projected Expenses	$72,423,100
Projected Balance	-$74,140,959

Salary Commitment

Year: 2028	$72,047,100
Year: 2029	$43,285,000
Year: 2030	$30,500,000
Year: 2031	$19,000,000

Pro Payroll

Matt Duchene	9,000,000(4)
MacKenzie Blackwood	6,500,000(5)
Sam Bennett	6,000,000(2)
Mark Jankowski	5,850,000(1)
Barrrett Hayton	5,625,000(2)
Tyler Cuma	5,300,000(1)
Philip Broberg	5,000,000(3)
Kris Russell	4,500,000(1)
Nils Hoglander	4,000,000(3)
Chaz Lucius	3,500,000(5)
Darren Helm	3,300,000(1)
Dmitry Orlov	2,500,000(1)
Dan Catenacci	1,750,000(1)
Tyler Graovac	1,750,000(1)
Freddie Hamilton	1,500,000(1)
Ivan Prosvetov	1,450,000(1)
Viktor Loov	1,300,000(3)
Ville Koivunen	900,000(3)
Josh Mahura	550,000(2)

Farm Payroll

Trevor Carrick	242,000(1)
Kevin Stenlund	188,100(1)
Blake Speers	187,000(1)
Jonas Siegenthaler	180,000(2)
Chris Breen	160,000(2)
Sean Day	150,000(2)
Olli Maatta	125,000(1)
Thatcher Demko	120,000(2)
Tristan Lennox	110,000(3)
Kevin Lablanc	100,000(0)
Stanislav Galiev	99,500(0)
Guillaume Richard	95,000(3)
Ryder Korczak	95,000(3)
Cole Schneider	75,000(0)
Devin Kaplan	60,000(1)
Danny Zhilkin	60,000(1)

Columbus

Arena	Nationwide Arena
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$65,778,011
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$75,022,500
Farm Payroll	$2,660,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,592,750
Projected Expenses	$77,782,500
Projected Balance	-$12,004,489

Salary Commitment

Year: 2028	$70,145,000
Year: 2029	$48,815,000
Year: 2030	$36,250,000
Year: 2031	$19,400,000

Pro Payroll

Matthew Tkachuk	9,000,000(1)
Rasmus Dahlin	6,500,000(7)
Kevin Poulin	6,250,000(3)
Sonny Milano	6,000,000(3)
Nico Hischier	5,500,000(2)
Travis Sanheim	5,400,000(5)
Jaccob Slavin	4,500,000(2)
Fabian Lysell	4,450,000(3)
Braden Schneider	4,250,000(5)
Lias Andersson	4,000,000(1)
Alex Newhook	3,500,000(1)
Drew Commesso	3,250,000(6)
Michael Matheson	3,200,000(1)
Valeri Nichushkin	2,500,000(0)
Sven Baertschi	2,392,500(0)
Brandon Gormley	1,980,000(0)
Cutter Gauthier	950,000(1)
Otto Koivula	800,000(2)
Tyler Motte	600,000(2)

Farm Payroll

Roland McKeown	200,000(2)
Nicholas Merkley	190,000(2)
Connor Roulette	150,000(3)
Luke Kunin	150,000(2)
Cory Conacher	140,000(0)
Fredrik Claesson	120,000(1)
Mark Cundari	115,000(0)
Nick Shore	110,000(1)
Michael Forney	110,000(0)
Christian Djoos	100,000(0)
Julian Melchiori	100,000(2)
Jonas Johansson	100,000(2)
Mats Zuccarello	100,000(0)
Ivan Barbashev	100,000(1)
Mikael Wikstrand	100,000(2)
Samuel Knazko	90,000(2)
Dmitry Kuzmin	85,000(2)
James Delroy	80,000(1)
Vladislav Kamenev	80,000(1)
Jonathan Lekkerimaki	75,000(1)
Christian Dvorak	75,000(2)
Matt Finn	75,000(2)
Ethan Werek	60,000(1)
Lucas Edmonds	55,000(1)
Joonas Donskoi	50,000(0)
Matej Tomek	50,000(0)

Dallas

Arena	American Airlines Center
Capacity	19,105
Ticket Price	$55.00

Income

Current Funds	$40,803,352
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$71,925,000
Farm Payroll	$4,313,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,544,617
Projected Expenses	$76,338,500
Projected Balance	-$35,535,148

Salary Commitment

Year: 2028	$72,093,500
Year: 2029	$45,360,000
Year: 2030	$31,390,000
Year: 2031	$18,285,000

Pro Payroll

Jamie Benn	7,200,000(3)
Jesper Fast	7,000,000(4)
Mason McDonald	5,900,000(5)
Jesperi Kotkaniemi	5,700,000(3)
Owen Tippett	5,385,000(5)
Jarred Tinordi	5,150,000(2)
Jakub Zboril	4,750,000(1)
Olli Juolevi	4,500,000(1)
Clayton Keller	4,270,000(2)
Nicolas Beaudin	3,625,000(2)
Jonathan Quick	3,550,000(1)
James Sheppard	3,250,000(1)
Nick Cousins	2,250,000(1)
Tyler Seguin	2,145,000(0)
Ryan Gropp	1,900,000(1)
Max Gardiner	1,900,000(1)
Derek Dorsett	1,800,000(0)
Andrej Sustr	1,650,000(1)

Farm Payroll

Nikita Chibrikov	205,000(3)
Brenden Dillon	200,000(1)
Scott Glennie	200,000(0)
Zach Senyshyn	195,000(2)
Johnathan MacLeod	195,000(2)
Alexander Urbom	190,000(1)
Ivan Telegin	190,000(1)
Daniel Carr	190,000(1)
Jonathon Merrill	190,000(1)
Nick Oliver	190,000(1)
Jason Dickinson	175,000(1)
Colton Sceviour	171,000(1)
Connor Hobbs	170,000(2)
Calle Clang	170,000(2)
Tommy Wingels	155,000(1)
Adam Helewka	155,000(1)
Dustin Tokarski	155,000(1)
Brandon Montour	140,000(1)
Joey Hishon	140,000(1)
Jacob Olofsson	140,000(1)
Hugo Carpentier	140,000(1)
Nicolas Aube-Kubel	130,000(1)
Juuso Puustinen	122,500(1)
Sergey Zborovskiy	110,000(1)
Rhett Pitlick	100,000(1)
Vladislav Gavrikov	75,000(2)
Morgan Geekie	65,000(2)
Juuso Parssinen	55,000(2)

Detroit

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

Income

Current Funds	$63,852,063
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$68,176,000
Farm Payroll	$3,348,600
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,387,687
Projected Expenses	$71,630,600
Projected Balance	-$7,778,537

Salary Commitment

Year: 2028	$59,481,400
Year: 2029	$31,834,000
Year: 2030	$17,050,000
Year: 2031	$0,000

Pro Payroll

Peter Mueller	6,750,000(1)
Nolan Patrick	6,600,000(3)
Ivan Provorov	6,000,000(2)
Rasmus Kupari	5,750,000(3)
T.J. Galiardi	5,000,000(1)
Vincent Trocheck	4,950,000(1)
Nils Lundkvist	4,000,000(3)
Henrik Karlsson	3,700,000(0)
Henri Jokiharju	3,000,000(1)
Nolan Foote	3,000,000(2)
Nicklas Grossman	2,875,000(1)
Peyton Krebs	2,800,000(2)
Yaroslav Askarov	2,250,000(2)
Michael Rasmussen	2,125,000(0)
Josh Norris	1,936,000(1)
Boris Katchouk	1,900,000(0)
Tyler Benson	1,540,000(0)
Alexander Romanov	1,500,000(1)
Elvis Merzlikins	1,250,000(0)
Shea Theodore	1,250,000(0)

Farm Payroll

Kirill Kaprizov	242,000(1)
Eeli Tolvanen	205,700(1)
Keean Washkurak	200,000(3)
Cale Fleury	192,500(1)
Maxence Guenette	192,500(1)
John-Jason Peterka	189,000(2)
Yegor Zamula	188,700(1)
Victor Olofsson	160,000(1)
Ivan Morozov	140,000(3)
Frederik Dichow	132,000(0)
Dylan Peterson	125,000(2)
Brett Harrison	125,000(3)
Leo Loof	125,000(3)
Shai Buium	110,000(3)
Michael Hintz	100,000(2)
Justin Faulk	85,700(0)
Danila Yurov	75,000(1)
Ross Colton	70,000(2)
Cameron Lund	70,000(1)
Kaapo Kahkonen	70,000(2)
Artyom Duda	70,000(1)
Rafael Harvey-Pinard	65,000(2)
Matyas Sapovaliv	65,000(1)
Trevor Kuntar	60,500(0)
Viktor Neuchev	60,000(1)
Teddy Blueger	60,000(2)
Filip Nordberg	60,000(1)
Alexey Toropchenko	55,000(2)
Jordan Dumais	55,000(1)

Edmonton

Arena	Rexall Place
Capacity	19,105
Ticket Price	$73.00

Income

Current Funds	$49,081,148
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$78,588,195
Farm Payroll	$2,512,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,706,740
Projected Expenses	$81,202,195
Projected Balance	-$32,121,047

Salary Commitment

Year: 2028	$76,422,500
Year: 2029	$51,032,500
Year: 2030	$26,440,000
Year: 2031	$14,600,000

Pro Payroll

Steven Stamkos	9,500,000(2)
Nazem Kadri	8,350,000(4)
Antti Raanta	7,000,000(3)
Sam Reinhart	6,250,000(5)
Anders Lee	6,000,000(1)
Steven Kempfer	5,500,000(2)
Roman Polak	4,500,000(1)
Arrturi Lehkonen	4,250,000(3)
Kasperi Kapanen	3,950,000(1)
Zachary Werenski	3,950,000(2)
Dylan Holloway	3,750,000(2)
Kody Clark	2,250,000(1)
Aleksi Heponiemi	1,925,000(0)
Tyler Madden	1,850,000(1)
Adam Clendening	1,750,000(1)
Danny DeKeyser	1,710,695(0)
Ryan O'Byrne	1,650,000(1)
Gabriel Bourque	1,325,000(1)
Antti Niemi	1,000,000(1)
William Karlsson	577,500(0)
Victor Bartley	550,000(2)
Colin Smith	500,000(3)
Matthew Irwin	500,000(2)

Farm Payroll

Troy Stecher	275,000(0)
T.J. Brodie	190,000(0)
Charlie Lindgren	165,000(1)
Alex Lintuniemi	145,000(1)
Brendan Leipsic	140,000(2)
Nathan Bastian	125,000(1)
Joel L'Esperance	125,000(1)
Stefan Elliott	120,000(1)
Reid Boucher	115,000(2)
Colton Dach	100,000(2)
Kenton Helgesen	100,000(1)
Adin Hill	100,000(1)
Landon Slaggert	100,000(2)
Casey Wellman	92,500(2)
Riley Kidney	90,000(3)
John Gilmour	90,000(2)
Michal Jordan	90,000(2)
Oskar Osala	90,000(1)
Nikita Kucherov	90,000(1)
Rem Pitlick	60,000(2)
Michael Milne	55,000(1)
Brett Kulak	55,000(2)

Florida

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

Income

Current Funds	$43,580,208
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$75,512,000
Farm Payroll	$2,075,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,589,617
Projected Expenses	$77,688,500
Projected Balance	-$34,108,292

Salary Commitment

Year: 2028	$75,265,000
Year: 2029	$45,650,000
Year: 2030	$43,555,000
Year: 2031	$13,100,000

Pro Payroll

Louis Leblanc	7,450,000(1)
Nikolaj Ehlers	6,600,000(3)
Andrei Svechnikov	6,600,000(4)
David Rundblad	6,500,000(1)
Matt Murray	6,500,000(7)
Erik Gudbranson	6,100,000(1)
Kaiden Guhle	4,950,000(3)
Conor Timmins	4,600,000(3)
Alexis Lafreniere	4,250,000(3)
Tim Stutzle	3,800,000(3)
Dylan Guenther	3,500,000(3)
Sam Colangelo	2,750,000(1)
Timo Meier	2,112,000(0)
Isak Rosen	1,950,000(3)
John Beecher	1,900,000(1)
Brett Pollock	1,800,000(1)
Martin Reway	1,550,000(1)
Olof Lindbom	1,500,000(2)
Simon Nemec	1,100,000(1)

Farm Payroll

Brandt Clarke	265,000(3)
Logan Stankoven	195,000(3)
Simon Robertsson	195,000(3)
Ayrton Martino	150,000(3)
Dan Renouf	130,000(1)
Emil Andrae	120,000(2)
Daemon Hunt	120,000(2)
David Kampf	75,000(2)
Kevin Labanc	75,000(2)
Nick Seeler	75,000(2)
Isaac Howard	70,000(1)
Julian Lutz	70,000(1)
Frederick Gaudreau	65,000(2)
Hunter Haight	65,000(1)
Dmitri Buchelnikov	65,000(1)
Victor Olofsson	65,000(2)
Niklas Kokko	65,000(1)
Adam Almquist	55,000(0)
Josh Jacobs	55,000(0)
Scott Stajcer	50,000(0)
Marc-Olivier Roy	50,000(0)

NYIslander

Arena	UBS Arena
Capacity	19,105
Ticket Price	$53.00

Income

Current Funds	$28,780,664
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$70,350,000
Farm Payroll	$1,865,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,410,600
Projected Expenses	$72,318,000
Projected Balance	-$43,537,336

Salary Commitment

Year: 2028	$48,325,000
Year: 2029	$16,530,000
Year: 2030	$3,000,000
Year: 2031	$0,000

Pro Payroll

Quinton Howden	9,500,000(1)
Richard Bachman	7,000,000(1)
Patrick Berglund	7,000,000(0)
Luca Sbisa	6,450,000(0)
Artemi Panarin	5,250,000(2)
Lukas Reichel	5,250,000(2)
Erik Johnson	4,500,000(0)
Jayce Hawryluk	3,550,000(1)
Bode Wilde	3,000,000(1)
Mavrik Bourque	3,000,000(3)
Vitek Vanecek	2,000,000(0)
Christian Jaros	1,800,000(1)
Jake Neighbours	1,700,000(1)
Jack Rathbone	1,600,000(2)
Louis Belpedio	1,500,000(0)
Ryan Dzingel	1,500,000(1)
Matthew Spencer	1,300,000(1)
Roni Hirvonen	1,200,000(2)
Jansen Harkins	1,000,000(1)
Matthew Coronato	850,000(0)
Calle Rosen	750,000(0)
Rieger Lorenz	650,000(1)

Farm Payroll

Dominik Simon	170,000(0)
Kyle Cumiskey	170,000(0)
Yegor Sokolov	160,000(0)
Filip Forsberg	160,000(0)
Tristen Robins	125,000(1)
Eemil Viro	125,000(1)
Cross Hanas	120,000(1)
Alexander Ljungkrantz	100,000(1)
Noah Warren	70,000(1)
Mattias Havelid	70,000(1)
Cameron Whynot	65,000(0)
Jani Nyman	65,000(1)
Matt Roy	60,000(2)
Brent Johnson	60,000(0)
Nico Sturm	60,000(2)
Gavin Hayes	60,000(1)
Vinzenz Rohrer	60,000(1)
Jacob Middleton	55,000(2)
Jalen Chatfield	55,000(2)
Luca Munzenberger	55,000(0)

LosAngeles

Arena	Staples Center
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$34,731,005
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$67,475,000
Farm Payroll	$4,443,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,400,700
Projected Expenses	$72,021,000
Projected Balance	-$37,289,995

Salary Commitment

Year: 2028	$68,856,000
Year: 2029	$56,430,000
Year: 2030	$26,490,000
Year: 2031	$3,000,000

Pro Payroll

P.K. Subban	6,775,000(2)
Radek Faksa	6,500,000(3)
Viktor Fasth	6,000,000(2)
Jared McCann	5,700,000(3)
Jack Eichel	5,500,000(1)
Seth Jones	4,850,000(2)
Denis Gurianov	4,300,000(3)
Riley Tufte	4,250,000(2)
Cameron York	4,000,000(3)
Taylor Raddysh	3,750,000(2)
Sebastian Cossa	3,000,000(5)
Roby Jarventie	2,750,000(3)
Jake McCabe	2,300,000(1)
Carson Lambos	2,300,000(2)
Arthur Kaliyev	1,700,000(1)
Vince Dunn	1,100,000(2)
Liam Ohgren	750,000(1)
Frank Corrado	750,000(1)
Jake DeBrusk	650,000(0)
Nic Dowd	550,000(2)

Farm Payroll

Ryan McDonagh	850,000(0)
Nicolas Deschamps	220,000(0)
Damien Brunner	220,000(0)
Paul Postma	200,000(0)
Ryan Donato	195,000(1)
David Musil	190,000(0)
Morgan Klimchuk	175,000(0)
Rem Pitlick	170,000(0)
Robby Fabbri	170,000(1)
Jonny Tychonick	165,000(1)
Cam Atkinson	152,000(0)
Filip Gustavsson	135,000(1)
Luke Evangelista	125,000(2)
Gabriel Dumont	125,000(1)
Evan Nause	125,000(3)
Mackenzie Skapski	125,000(0)
Gustav Olofsson	120,000(1)
Patrik Puistola	115,000(1)
Artyom Grushnikov	115,000(3)
Charles Hudon	110,000(0)
John Moore	105,000(1)
Dennis Yan	100,000(2)
Andrei Lokitionov	88,500(1)
Noah Ostlund	75,000(1)
Steve Santini	72,500(1)
Derek Ryan	70,000(2)
Nicklaus Perbix	70,000(2)
Adam Sykora	60,000(1)

Minnesota

Arena	St. Paul Arena
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	-$15,319,499
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$66,345,000
Farm Payroll	$2,543,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,299,600
Projected Expenses	$68,988,000
Projected Balance	-$84,307,499

Salary Commitment

Year: 2028	$68,778,000
Year: 2029	$48,274,000
Year: 2030	$22,042,500
Year: 2031	$14,400,000

Pro Payroll

Patrick Kane	8,000,000(1)
Kent Simpson	6,800,000(2)
Alex DeBrincat	5,000,000(4)
Quinton Byfield	4,950,000(5)
Gustav Nyquist	4,500,000(2)
Jake Sanderson	4,450,000(4)
Evan Bouchard	4,000,000(3)
William Eklund	3,525,000(3)
Colin Miller	3,450,000(1)
Johnny Boychuk	3,350,000(1)
Alexander Holtz	3,000,000(2)
Marko Dano	2,400,000(2)
William Wallinder	2,200,000(2)
Luke Schenn	1,750,000(1)
Shane Bowers	1,550,000(2)
Nic Hague	1,500,000(2)
Alex Barre-Boulet	1,400,000(1)
Joseph Woll	1,320,000(2)
Sebastian Aho	1,250,000(2)
Shane Wright	1,100,000(1)
Jonathan Marchessault	850,000(2)

Farm Payroll

Dylan Sikura	203,500(1)
Helge Grans	170,000(2)
Carter Verhaeghe	152,000(2)
Keegan Kolesar	148,500(1)
Brandon Carlo	125,000(1)
Adam Morrison	125,000(2)
Andrew MacDonald	125,000(1)
Alex Vlasic	125,000(1)
Philip Samuelsson	125,000(1)
Noel Gunler	125,000(2)
Tyler Wall	124,500(2)
Cole Huckins	117,500(3)
Miles Wood	110,000(0)
Ben Chiarot	100,000(1)
Mason Lohrei	100,000(1)
Lukas Vejdemo	97,000(1)
Oliwer Kaski	95,000(2)
Dominik Kahun	82,500(1)
Matt Calvert	82,500(1)
David Gustafsson	80,000(1)
Pierre-�douard Bellema	70,000(2)
Oskar Pettersson	60,000(1)

Montreal

Arena	Molson Centre
Capacity	19,105
Ticket Price	$48.00

Income

Current Funds	$39,973,638
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$64,750,000
Farm Payroll	$4,049,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,296,733
Projected Expenses	$68,902,000
Projected Balance	-$28,928,362

Salary Commitment

Year: 2028	$67,454,000
Year: 2029	$44,010,000
Year: 2030	$36,925,000
Year: 2031	$36,750,000

Pro Payroll

Samuel Morin	14,000,000(7)
Michael Dal Colle	7,750,000(4)
Brock McGinn	7,000,000(7)
Kyle Palmieri	6,000,000(1)
Jonathan Ericsson	5,000,000(4)
Filip Chlapik	4,850,000(1)
Garret Sparks	3,000,000(2)
Oskar Olausson	3,000,000(4)
Phil Di Giuseppe	2,750,000(1)
Kurtis MacDermaid	2,500,000(1)
Noah Juulsen	2,150,000(1)
Tyce Thompson	2,000,000(1)
Matthew Highmore	1,800,000(1)
Hugo Has	1,150,000(2)
Noel Acciari	750,000(2)
Vincent Desharnais	550,000(2)
Ben Scrivens	500,000(0)

Farm Payroll

Gabriel Gagne	275,000(2)
Adam Lowry	275,000(2)
J.T. Brown	250,000(0)
Justin Bailey	225,000(2)
Erik Gustafsson	200,000(1)
Ryan Sproul	200,000(0)
Mike Hoeffel	185,000(1)
Dillon Heatherington	185,000(0)
Michael Benning	175,000(3)
Roman Horak	170,000(1)
AJ Jenks	150,000(1)
Jordan Hendry	150,000(2)
Deven Sideroff	150,000(1)
Zach Nastasiuk	150,000(2)
Aleksi Saarela	145,000(1)
Jean-Francois Berube	144,000(1)
Rinat Valiev	135,000(2)
Massimo Rizzo	130,000(2)
Julius Nattinen	130,000(1)
Ilya Fedotov	120,000(2)
Justin Ertel	110,000(2)
Eetu Luostarinen	65,000(2)
Ryan Greene	65,000(1)
Carl Hinostroza	60,000(0)
Aidan Thompson	55,000(1)
Chris Lawrence	50,000(0)
Matt Zultek	50,000(0)
Colin Long	50,000(0)

Nashville

Arena	Gaylord Entertainment Center
Capacity	19,105
Ticket Price	$75.00

Income

Current Funds	$98,033,751
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$72,925,000
Farm Payroll	$2,318,700
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,511,457
Projected Expenses	$75,343,700
Projected Balance	$22,690,051

Salary Commitment

Year: 2028	$73,247,500
Year: 2029	$61,800,000
Year: 2030	$47,735,000
Year: 2031	$33,750,000

Pro Payroll

Jared Cowan	9,100,000(4)
Victor Hedman	8,250,000(3)
Brandon Dubinsky	8,000,000(2)
Griffin Reinhart	7,650,000(4)
Pierre-Luc Dubois	7,000,000(7)
Michael Sgarbossa	6,500,000(4)
Cam Talbot	5,500,000(3)
Brady Tkachuk	5,000,000(1)
Shakir Mukhamadullin	3,500,000(4)
Vitali Kravtsov	3,000,000(1)
Ozzy Wiesblatt	2,650,000(2)
Ryan Wilson	1,250,000(1)
Carter Verhaeghe	1,100,000(2)
John Quenneville	1,025,000(0)
Linus Ullmark	950,000(2)
Matthew Savoie	850,000(1)
Scott Laughton	850,000(1)
Alexandre Carrier	750,000(2)

Farm Payroll

Nick Sorensen	200,000(2)
Hunter Shinkaruk	175,000(1)
Ryan MacInnis	175,000(0)
Filip Hallender	175,000(0)
Artur Kayumov	145,200(0)
Connor Chatham	120,000(0)
Anders Bjork	100,000(2)
Judd Caulfield	100,000(1)
Boone Jenner	100,000(0)
Colin White	90,000(3)
Rasmus Bengtsson	90,000(0)
Pat Maroon	77,500(1)
Daniil Gushchin	75,000(2)
Mark Barberio	75,000(1)
Justin Braun	75,000(3)
Mason Marchment	75,000(2)
Anssi Salmela	70,000(3)
Owen Beck	70,000(1)
Nikolay Goldobin	66,000(0)
Lukas Sedlak	55,000(2)
Pheonix Copley	55,000(2)
Philipp Kurashev	55,000(2)
Benn Ferriero	50,000(0)
Nathan Gerbe	50,000(0)

New Jersey

Arena	Prudential Center
Capacity	19,105
Ticket Price	$50.00

Income

Current Funds	$23,124,587
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$67,545,000
Farm Payroll	$3,384,060
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,367,685
Projected Expenses	$71,030,560
Projected Balance	-$47,905,973

Salary Commitment

Year: 2028	$64,835,000
Year: 2029	$49,260,000
Year: 2030	$22,810,000
Year: 2031	$7,110,000

Pro Payroll

Mitchell Marner	6,825,000(6)
Nikita Zadorov	6,750,000(2)
Ryan Nugent-Hopkins	6,000,000(3)
Noah Dobson	5,600,000(3)
David Pastrnak	5,300,000(2)
Dylan Cozens	5,000,000(2)
Calvin Pickard	4,500,000(1)
Alex Turcotte	4,250,000(2)
Laurent Brossoit	3,850,000(1)
Warren Foegele	3,670,000(2)
Jeff Carter	3,100,000(1)
Connor McMichael	2,600,000(1)
Shayne Gostisbehere	2,100,000(3)
Brock Faber	2,000,000(3)
Lucas Johansen	2,000,000(0)
Oliver Kylington	1,650,000(0)
Sean Durzi	1,150,000(0)
Evan Rodrigues	600,000(2)
William Carrier	600,000(2)

Farm Payroll

Juuse Saros	285,000(4)
Jakub Vrana	275,000(0)
Oliver Bjorkstrand	225,000(0)
Ethan Bear	215,000(1)
Anttoni Honka	192,500(1)
Mario Ferraro	192,500(1)
Kasper Bjorkqvist	175,000(1)
Ryan Hartman	155,000(1)
Harrison Blaisdell	145,000(2)
Bryan Rust	140,000(0)
Rudolfs Balcers	140,000(1)
Victor Mete	140,000(1)
Ian Moore	135,000(1)
Jeremy Lauzon	132,000(0)
Filip Cederqvist	132,000(0)
Jeremie Poirier	115,000(1)
Jesper Boqvist	100,000(0)
Albin Eriksson	79,860(0)
Sammy Blais	79,200(0)
Brandon Tanev	70,000(2)
Lukas Cormier	66,000(0)
Seamus Casey	65,000(1)
Danton Heinen	65,000(2)
Sean Behrens	65,000(0)

Ottawa

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

Income

Current Funds	$64,933,367
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$79,105,000
Farm Payroll	$3,421,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,754,250
Projected Expenses	$82,627,500
Projected Balance	-$17,694,133

Salary Commitment

Year: 2028	$71,102,500
Year: 2029	$64,432,500
Year: 2030	$43,670,000
Year: 2031	$10,365,000

Pro Payroll

Auston Matthews	8,000,000(3)
John Klingberg	6,500,000(3)
Colton Parayko	6,500,000(2)
Connor Hellebuyck	6,250,000(3)
Jimmy Vesey	6,000,000(3)
Dylan Strome	5,975,000(4)
Viktor Stalberg	5,500,000(0)
Kristian Vesalainen	4,390,000(4)
Duncan Siemens	4,285,000(2)
Ty Dellandrea	3,680,000(3)
Samuel Poulin	3,650,000(2)
Maxim Goncharov	3,300,000(1)
Ryan Suzuki	2,750,000(3)
Jack Roslovic	2,475,000(2)
Lucas Lessio	2,250,000(0)
Nick Schmaltz	2,250,000(1)
Josh Morrissey	2,100,000(0)
Olivier Rodrigue	1,750,000(2)
Carl Dahlstrom	1,500,000(2)

Farm Payroll

Anthony Deangelo	264,000(0)
Nick Paul	250,000(2)
Madison Bowey	240,000(1)
Connor Brown	220,000(0)
Ben Hutton	200,000(0)
Daniel Torgersson	200,000(1)
Joel Hofer	175,000(1)
Rasmus Sandin	175,000(1)
Tom Kuhnhackl	170,000(0)
Jakob Pelletier	165,000(2)
Stanislav Galiev	150,000(0)
Travis Dermott	145,000(1)
Jason Akeson	143,000(0)
Samuel Groulx	140,000(0)
Zach Hyman	130,000(2)
Redmond Savage	125,000(3)
Max Nicastro	99,000(0)
Jimmy Snuggerud	75,000(1)
Justin Holl	70,000(0)
Matt Tennyson	65,000(0)
Victor Rask	57,500(2)
Taylor Fedun	55,000(1)
Bryce McConnellBarker	55,000(1)
Brock Radunske	52,500(0)

Philly

Arena	Wells Fargo
Capacity	19,105
Ticket Price	$75.00

Income

Current Funds	$78,444,031
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$68,960,000
Farm Payroll	$4,237,350
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,443,345
Projected Expenses	$73,300,350
Projected Balance	$5,143,681

Salary Commitment

Year: 2028	$62,500,000
Year: 2029	$40,689,000
Year: 2030	$27,685,000
Year: 2031	$6,875,000

Pro Payroll

Dylan Larkin	6,875,000(4)
Calle Jarnkork	6,200,000(1)
Filip Zadina	6,175,000(3)
Evander Kane	6,000,000(1)
Tage Thompson	5,750,000(3)
Martin Jones	5,100,000(1)
Julius Honka	4,850,000(2)
Justus Annunen	4,500,000(3)
Urho Vaakanainen	4,400,000(2)
German Rubtsov	4,000,000(0)
Moritz Seider	4,000,000(3)
Jonathan Toews	1,980,000(0)
Tobias Rieder	1,900,000(0)
Brayden Tracey	1,700,000(1)
Drake Caggiula	1,600,000(1)
Givani Smith	1,480,000(2)
Brandon Montour	950,000(2)
Francesco Pinelli	750,000(0)
Corson Ceulemans	750,000(0)

Farm Payroll

Sami Niku	250,500(0)
Troy Terry	247,500(1)
Jesper Bratt	230,000(0)
David Rittich	200,000(2)
Jonatan Berggren	200,000(1)
Frank Vatrano	190,000(0)
Alan Quine	190,000(0)
Theodor Niederbach	189,000(2)
Mattias Backman	182,500(0)
Matt O'Connor	182,500(1)
Topi Niemela	180,000(3)
Esa Lindell	175,000(2)
Christian Fischer	162,600(0)
Damon Severson	150,000(1)
Tristan Broz	140,000(2)
Pavel Dorofeyev	125,000(1)
Alec Regula	125,000(1)
Anthony Beauvillier	125,000(2)
Oliver Kapanen	125,000(2)
Eric Gelinas	121,000(1)
Nick Bonino	115,000(3)
Kyle Capobianco	110,000(2)
Carter Mazur	90,000(3)
Josh Anderson	85,000(2)
JT Compher	61,750(0)
Aleksanteri Kaskimaki	60,000(1)
Colton Sissons	60,000(2)
Michael Amadio	60,000(2)
Noah Gregor	55,000(2)
Jake Walman	50,000(0)

Phoenix

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

Income

Current Funds	$40,474,328
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$68,325,000
Farm Payroll	$3,475,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,396,717
Projected Expenses	$71,901,500
Projected Balance	-$31,427,172

Salary Commitment

Year: 2028	$71,085,000
Year: 2029	$46,635,000
Year: 2030	$25,762,500
Year: 2031	$11,750,000

Pro Payroll

Evgeny Kuznetsov	7,500,000(2)
Nail Yakupov	6,000,000(1)
Anders Lindback	6,000,000(1)
Mirco Mueller	5,400,000(2)
Alexander Nylander	5,200,000(3)
Ian Mitchell	4,250,000(4)
Tyson Jost	4,250,000(1)
Martin Fehervary	3,800,000(4)
Cody Glass	3,650,000(2)
Ryan McLeod	3,600,000(3)
Simon Edvinsson	3,500,000(6)
Cole Perfetti	3,000,000(3)
Tobias Bjornfot	2,250,000(1)
Cayden Primeau	2,125,000(3)
Emil Heineman	1,950,000(2)
Max Comtois	1,750,000(1)
Brian Lashoff	1,400,000(1)
Andrei Kuzmenko	1,100,000(2)
Brandon Kozun	1,000,000(1)
Travis Boyd	600,000(2)

Farm Payroll

Eric Cornel	285,000(0)
Joonas Donskoi	250,000(1)
Pierre Engvall	231,000(1)
Ben Bishop	220,000(0)
Joey Anderson	215,000(2)
Filip Hronek	210,000(1)
Vasili Ponomaryov	200,000(4)
Marat Khusnutdinov	192,500(1)
Tyler Parsons	180,000(2)
Thomas Bordeleau	175,000(1)
Nate Schmidt	150,000(0)
Curtis Lazar	130,000(1)
Ondrej Palat	130,000(1)
Julius Bergman	125,000(1)
John Ramage	92,500(2)
Taige Harding	87,500(3)
Grant Stevenson	86,500(1)
Ryan Chelsey	75,000(1)
Owen Pickering	75,000(1)
Mackenzie Entwistle	65,000(2)
Jack Hughie	65,000(1)
Jake Evans	60,000(2)
Zach Whitecloud	60,000(2)
Josh Doan	60,000(0)
Alis Pettersson	55,000(1)

Pittsburgh

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

Income

Current Funds	$13,002,269
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$73,800,000
Farm Payroll	$3,217,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,570,633
Projected Expenses	$77,119,000
Projected Balance	-$64,116,731

Salary Commitment

Year: 2028	$70,272,500
Year: 2029	$44,862,500
Year: 2030	$32,182,500
Year: 2031	$10,150,000

Pro Payroll

Casey Mittelstadt	6,425,000(4)
Fabian Brunnstrom	6,200,000(1)
Adam Larsson	6,125,000(2)
Jonathan Drouin	6,100,000(3)
Jack Campbell	5,300,000(1)
Jack Hughes	5,250,000(3)
Aaron Ness	5,000,000(1)
Luke Hughes	3,725,000(4)
Jonathan Dahlen	3,650,000(2)
Thomas Harley	3,500,000(3)
Brennan Othmann	3,500,000(3)
Ilya Sorokin	3,400,000(3)
Jyrki Jokipaaka	2,800,000(1)
Jay O'Brien	2,250,000(2)
Tyler Biggs	1,950,000(0)
Jason Demers	1,950,000(1)
Cam Fowler	1,800,000(0)
Philip Lane	1,300,000(0)
Morgan Barron	1,250,000(1)
Conner Bleackley	1,225,000(1)
Ben Holmstrom	1,100,000(0)

Farm Payroll

Nick Ritchie	275,000(1)
Mathew Dumba	275,000(1)
Jonas Holos	200,000(0)
Korbinian Holzer	200,000(0)
Marc-Andre Bourdon	195,000(0)
Andreas Thuresson	185,000(2)
Axel Andersson	150,000(3)
Tristan Jarry	150,000(1)
Konrad Abdeltshauser	140,000(1)
Stanislav Svozil	132,500(3)
Magnus Hellberg	125,000(1)
Zayde Wisdom	125,000(2)
Alex Laferriere	100,000(1)
Cedric Paquette	100,000(1)
Jacob de la Rose	100,000(1)
Zach Sanford	100,000(1)
Ryan Martindale	100,000(1)
Patrick Harper	95,000(2)
Evan McEneny	95,000(2)
Simon Bertilsson	95,000(2)
Jackson Hallum	95,000(1)
Matthew Poitras	65,000(1)
Trevor Moore	60,000(2)
Ty Nelson	60,000(1)

NYRangers

Arena	Madison Square Garden
Capacity	19,105
Ticket Price	$55.00

Income

Current Funds	$87,364,124
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$73,325,000
Farm Payroll	$3,451,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,562,633
Projected Expenses	$76,879,000
Projected Balance	$10,485,124

Salary Commitment

Year: 2028	$73,318,500
Year: 2029	$43,795,000
Year: 2030	$30,640,000
Year: 2031	$15,240,000

Pro Payroll

Magnus Paajarvi-Svenss	7,500,000(3)
Haydn Fleury	7,000,000(4)
Leland Irving	6,800,000(1)
Matt Puempel	6,600,000(1)
Mark Pysyk	6,000,000(1)
Zemgus Girgensons	5,000,000(1)
Seth Jarvis	4,950,000(2)
Erik Brannstrom	4,550,000(4)
Mitch Wahl	4,250,000(3)
Jacob Bernard-Docker	3,150,000(4)
Jesper Wallstedt	3,000,000(3)
Akil Thomas	2,475,000(2)
Connor Murphy	2,000,000(2)
Viktor Arvidsson	1,500,000(0)
Conor Sheary	1,500,000(0)
Nikita Scherbak	1,500,000(1)
Andreas Englund	1,500,000(1)
Kieffer Bellows	1,400,000(2)
Marcus Pettersson	1,150,000(1)
Mark Scheifele	750,000(2)
Per Age Skroder	750,000(2)

Farm Payroll

Cole Sillinger	300,000(4)
Alexandar Georgiev	250,000(1)
Mackie Samoskevich	240,000(4)
Isaiah Saville	200,000(1)
Zachary L'Heureux	200,000(3)
Ryan Collins	200,000(1)
Hendrix Lapierre	175,000(2)
Troy Hesketh	150,000(2)
Vili Saarijarvi	150,000(3)
Sasha Pastujov	150,000(3)
Oliver Johansson	150,000(3)
Jake Bischoff	125,000(2)
David Schlemko	125,000(1)
Carl Grundstrom	100,000(1)
JC Beaudin	100,000(2)
Tyler Bertuzzi	99,000(0)
Ian Schultz	98,500(1)
Oscar Lindberg	82,500(0)
Connor Clifton	75,000(2)
Conor Garland	75,000(2)
Kyle Jean	75,000(0)
Maxim Gratchev	75,000(0)
Guillaume Brisebois	66,000(0)
Remi Elie	65,000(2)
Michael Pezzetta	65,000(2)
Gianluca Curcuruto	60,000(0)

San Jose

Arena	San Jose Arena
Capacity	19,105
Ticket Price	$45.00

Income

Current Funds	$21,052,489
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$80,820,000
Farm Payroll	$2,107,900
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,767,647
Projected Expenses	$83,029,400
Projected Balance	-$61,976,911

Salary Commitment

Year: 2028	$82,570,000
Year: 2029	$46,045,000
Year: 2030	$27,310,000
Year: 2031	$14,070,000

Pro Payroll

Dana Tyrell	9,500,000(1)
Jake Gardiner	8,500,000(1)
Sergei Kostitsyn	5,770,000(2)
Samuel Montembeault	5,000,000(7)
Pavel Buchnevich	4,600,000(4)
Jake Bean	4,500,000(3)
Emile Poirier	4,470,000(4)
Rickard Rakell	3,700,000(1)
Logan Stanley	3,500,000(3)
Brayden Point	3,300,000(2)
Samuel Girard	3,080,000(3)
Filip Johansson	2,750,000(1)
Zach Redmond	2,700,000(1)
Kerby Rychel	2,700,000(1)
Jack Drury	2,500,000(1)
Jakob Forsbacka Karlss	2,500,000(2)
Nicolas Roy	2,000,000(2)
Carter Hart	2,000,000(3)
Alexander Petrovic	2,000,000(1)
Emil Bemstrom	1,900,000(2)
Adam Huska	1,500,000(1)
Brendan Gallagher	1,500,000(2)
Gabryel Paquin-Boudrea	850,000(2)

Farm Payroll

Michael Ferland	240,000(1)
Cameron Schilling	200,000(1)
Dmytro Timashov	140,000(2)
Marek Tvrdon	135,000(1)
Mike Lundin	110,000(2)
Caedan Bankier	100,000(2)
Eric Comrie	100,000(0)
Boo Nieves	100,000(2)
Felix Sandstrom	100,000(1)
Scott Wilson	100,000(2)
Matt Bartkowski	97,900(0)
Brendan Collier	95,000(2)
Jake Boltmann	95,000(2)
Nathan Moon	90,000(3)
Dave Dziurzynski	90,000(2)
Ethan Del Mastro	85,000(2)
Arturs Kulda	85,000(0)
Brian Strait	75,000(0)
Joe Whitney	70,000(3)

Tampa Bay

Arena	Verizon Center
Capacity	19,105
Ticket Price	$55.00

Income

Current Funds	$17,369,509
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$70,930,000
Farm Payroll	$4,295,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,510,883
Projected Expenses	$75,326,500
Projected Balance	-$57,956,991

Salary Commitment

Year: 2028	$71,425,000
Year: 2029	$50,155,000
Year: 2030	$27,900,000
Year: 2031	$12,500,000

Pro Payroll

Bowen Byram	6,500,000(4)
Alex Nedeljkovic	6,000,000(6)
Klim Kostin	5,250,000(2)
Alex Pietrangelo	5,250,000(1)
Alexander Wennberg	4,250,000(2)
Trevor Van Riemsdyk	4,000,000(3)
Ty Smith	4,000,000(3)
Isac Lundestrom	4,000,000(3)
Ilya Samsonov	3,750,000(1)
Yanni Gourde	3,500,000(2)
Shane Pinto	2,850,000(2)
Zach Aston-Reese	2,750,000(2)
Dante Fabbro	2,750,000(0)
Markus Granlund	2,500,000(1)
Lawson Crouse	2,500,000(1)
Martin Kaut	2,490,000(1)
Jett Woo	2,490,000(3)
Dylan Gambrell	2,250,000(2)
Dominik Bokk	2,000,000(1)
Logan Cooley	1,100,000(1)
Ivan Miroshnichenko	750,000(1)

Farm Payroll

Oskar Lindblom	330,000(0)
Chris Tierney	300,000(0)
Mark Stone	250,000(1)
Tyler Bozak	240,000(1)
Brandon Whitney	230,000(0)
Gage Goncalves	200,000(2)
Jack Finley	200,000(2)
Alexander Nikishin	190,000(2)
Derrick Pouliot	190,000(0)
Alex Formenton	180,000(3)
Alexandre Texier	175,000(2)
Nicolas Daws	175,000(2)
Cal Petersen	165,000(2)
Chase Stillman	155,000(3)
Kyle Rau	155,000(1)
Wade Allison	150,000(3)
Brandon Coe	150,000(2)
Noah Rod	150,000(3)
Ville Pokka	150,000(3)
Wyatt Kaiser	150,000(2)
Brandon Hickey	125,000(1)
Kirill Kirsanov	125,000(3)
Pavel Mintyukov	85,000(1)
Filip Bystedt	75,000(1)

St Louis

Arena	Ice Palace
Capacity	19,105
Ticket Price	$77.00

Income

Current Funds	$83,674,385
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$71,100,000
Farm Payroll	$3,681,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,496,100
Projected Expenses	$74,883,000
Projected Balance	$8,791,385

Salary Commitment

Year: 2028	$70,772,500
Year: 2029	$25,012,500
Year: 2030	$12,080,000
Year: 2031	$370,000

Pro Payroll

Brayden Schenn	8,350,000(1)
Pekka Rinne	8,000,000(1)
Taylor Hall	7,450,000(3)
Nathan MacKinnon	6,000,000(1)
Jordan Eberle	6,000,000(2)
Kirby Dach	4,750,000(1)
Elias Lindholm	4,300,000(1)
Dylan McIlrath	3,200,000(1)
Jared McIsaac	2,700,000(2)
Thomas Chabot	2,520,000(1)
Noah Hanifin	2,450,000(1)
Oscar Klefbom	2,300,000(1)
Alex Galchenyuk	1,900,000(0)
Anthony Cirelli	1,800,000(1)
Dylan DeMelo	1,780,000(3)
Oliver Lauridsen	1,750,000(0)
Luke Tuch	1,650,000(2)
Mike Robinson	1,500,000(1)
Riley Barber	1,400,000(3)
Jordan Greenway	1,300,000(2)

Farm Payroll

Adam Fox	250,000(3)
Kirill Maximov	225,000(2)
Frederik Andersen	220,000(0)
Torey Krug	215,000(1)
Mattias Janmark	195,000(3)
Yegor Korshkov	190,000(4)
John Gaudreau	190,000(2)
Jordan Kyrou	180,000(4)
Michael McCarron	165,000(1)
Maxim Letunov	160,000(2)
Santeri Hatakka	150,000(1)
Jordan Binnington	145,000(3)
Andre Petersson	140,000(3)
Dominik Kubalik	120,000(3)
Jaret Anderson-Dolan	115,000(2)
Roope Hintz	110,000(2)
Vinni Lettieri	105,000(2)
Mason Appleton	105,000(2)
Danila Klimovich	85,000(3)
Jack Glover	77,500(2)
Lane Manson	75,000(3)
Mark Friedman	70,000(0)
Nicolas Deslauriers	70,000(2)
Noah Cates	70,000(2)
Liam Reddox	70,000(3)
Ryan Donnally	69,000(0)
Miko Matikka	60,000(1)
Connor Ingram	55,000(2)

Toronto

Arena	Maple Leafs Arena
Capacity	19,105
Ticket Price	$44.00

Income

Current Funds	$31,520,367
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$73,060,000
Farm Payroll	$4,140,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,576,767
Projected Expenses	$77,303,000
Projected Balance	-$45,782,633

Salary Commitment

Year: 2028	$75,510,000
Year: 2029	$42,195,000
Year: 2030	$29,730,000
Year: 2031	$22,735,000

Pro Payroll

Patrick White	6,500,000(2)
Owen Power	6,500,000(8)
Juuso Valimaki	5,700,000(6)
Jonas Brodin	5,500,000(1)
Trevor Zegras	5,500,000(3)
Pavel Francouz	5,385,000(1)
Aaron Ekblad	5,250,000(5)
Logan Brown	5,000,000(5)
Robert Thomas	4,000,000(1)
Nick Robertson	2,900,000(2)
Ryan Spooner	2,900,000(1)
Brendan Perlini	2,800,000(1)
Sami Vatanen	2,500,000(1)
Eddie Lack	2,200,000(1)
Mattias Samuelsson	2,200,000(1)
Rodion Amirov	1,750,000(2)
Mattias Ekholm	1,600,000(1)
Maxim Kitsyn	1,525,000(1)
Adam Ginning	1,250,000(1)
Rasmus Bodin	1,150,000(3)
Marco Kasper	950,000(1)

Farm Payroll

Ukko-Pekka Luukkonen	285,000(4)
Brendan Gaunce	250,000(0)
Ryan O'Reilly	225,000(0)
Brendan Shinnimin	220,000(2)
Robert Hagg	210,000(2)
Patrick McNally	200,000(0)
Carson Soucy	190,000(2)
Antoine Roussel	190,000(0)
Gabriel Fortier	190,000(2)
Libor Hajek	175,000(0)
Jason Garrison	160,000(1)
Thomas Wilson	155,000(0)
Yakov Trenin	150,000(2)
Zachary Bolduc	135,000(2)
Alexander Kisakov	125,000(3)
Leevi Merilainen	125,000(1)
Kirill Slepets	110,000(0)
Roman Schmidt	110,000(3)
Carter Camper	110,000(0)
Matthew Knies	110,000(3)
Teuvo Teravainen	100,000(0)
Brad Morrison	90,000(0)
Jonathan Davidsson	85,000(0)
Landon Bow	82,500(1)
Jani Hakanpaa	75,000(2)
Barclay Goodrow	75,000(2)
Tanner Jeannot	70,000(2)
Jagger Firkus	70,000(1)
Beck Malenstyn	67,500(1)

Vancouver

Arena	GM Palace
Capacity	19,105
Ticket Price	$50.00

Income

Current Funds	$47,972,454
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$72,170,000
Farm Payroll	$2,619,750
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,496,425
Projected Expenses	$74,892,750
Projected Balance	-$26,920,296

Salary Commitment

Year: 2028	$55,930,750
Year: 2029	$35,410,000
Year: 2030	$28,375,000
Year: 2031	$12,750,000

Pro Payroll

Jacob Trouba	7,000,000(1)
Kevin Fiala	7,000,000(4)
Bo Horvat	6,750,000(3)
Jamie Drysdale	5,750,000(5)
Elias Pettersson	5,000,000(1)
Devan Dubnyk	5,000,000(0)
Pavel Zacha	4,400,000(0)
Johnny Oduya	4,300,000(1)
Marco Rossi	3,500,000(2)
Kent Johnson	3,450,000(3)
Pierre-Olivier Joseph	3,300,000(1)
Ville Heinola	3,200,000(3)
Axel Holmstrom	2,450,000(0)
Ville Husso	2,300,000(0)
Dylan Samberg	2,250,000(2)
Tyler Boucher	1,850,000(3)
Alexander Khokhlachev	1,300,000(0)
Matt Moulson	1,300,000(0)
Patrick Cehlin	750,000(2)
Aaron Marvin	660,000(0)
Mitchell Vande Sompel	660,000(0)

Farm Payroll

Joel Blomqvist	295,000(3)
Caleb Jones	285,000(2)
Erik Cernak	211,750(1)
Jeremy Bracco	209,000(1)
Joel Eriksson Ek	180,000(0)
Justin Shugg	150,000(0)
Jordan Southorn	143,000(0)
Alex Schoenborn	120,000(0)
Brendan Lemieux	110,000(1)
Brendan Warren	110,000(1)
Casey Cizikas	100,000(2)
Matt Grzelcyk	85,000(2)
Janis Moser	80,000(3)
Matt Benning	80,000(0)
Sam Rinzel	75,000(1)
Joakim Kemell	75,000(1)
Maveric Lamoureux	75,000(1)
Ogie Ogilthorpe	66,000(0)
Vinnie Hinostroza	65,000(2)
Samuel Savoie	55,000(1)
Evan Schafer	50,000(0)

Washington

Arena	Motorola Center
Capacity	19,105
Ticket Price	$65.00

Income

Current Funds	$62,780,736
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$67,975,000
Farm Payroll	$3,200,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,375,933
Projected Expenses	$71,278,000
Projected Balance	-$8,497,264

Salary Commitment

Year: 2028	$73,805,000
Year: 2029	$48,465,000
Year: 2030	$31,425,000
Year: 2031	$12,500,000

Pro Payroll

Darnell Nurse	6,500,000(2)
Slater Koekkoek	6,425,000(3)
Kaapo Kakko	6,250,000(4)
Mikhail Grigorenko	6,250,000(1)
Max Jones	6,250,000(4)
Mikhail Sergachev	5,750,000(3)
Patrik Laine	5,200,000(1)
Sean Couturier	5,150,000(1)
Igor Shestyorkin	4,500,000(2)
Linus Omark	4,250,000(1)
Brendan Brisson	2,850,000(3)
K'Andre Miller	2,850,000(2)
Matthew Boldy	2,450,000(1)
Prokhor Poltapov	2,000,000(3)
Hugo Alnefelt	1,750,000(2)
Samu Tuomaala	1,750,000(3)
Brycen Martin	1,450,000(0)
MacKenzie Weegar	750,000(2)
Lian Bichsel	750,000(1)
Michael Fisher	600,000(1)
Jesse Winchester	500,000(0)

Farm Payroll

Oliver Ekman-Larsson	530,000(0)
Gustav Forsling	275,000(0)
Ryan Graves	220,000(1)
Jordan Martinook	180,000(0)
Alexander Khovanov	175,000(0)
Yegor Chinakhov	175,000(2)
Drake Batherson	165,000(0)
Anton Olsson	150,000(3)
Marcus Davidsson	145,000(0)
Evan Fitzpatrick	140,000(1)
Quinn Schmiemann	130,000(1)
Colt Moberg	125,000(1)
Ondrej Kase	125,000(0)
Chandler Stephenson	95,000(2)
Brandon Hagel	85,000(2)
Jiri Kulich	75,000(1)
Xavier Bourgault	75,000(0)
Garnet Hathaway	70,000(2)
Ilya Lyubushkin	70,000(2)
Alex Stalock	65,000(2)
Fabian Zetterlund	65,000(2)
Kirill Marchenko	65,000(2)

Seattle

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

Income

Current Funds	$73,347,377
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$69,370,000
Farm Payroll	$2,968,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,414,700
Projected Expenses	$72,441,000
Projected Balance	$906,377

Salary Commitment

Year: 2028	$65,507,500
Year: 2029	$56,450,000
Year: 2030	$36,975,000
Year: 2031	$11,200,000

Pro Payroll

John Tavares	8,500,000(5)
Chris Kreider	7,850,000(2)
Carl Hagelin	7,225,000(3)
Frederik Gauthier	6,050,000(3)
Spencer Knight	5,750,000(3)
Quinn Hughes	5,500,000(3)
Ryan Murray	5,500,000(2)
Mikhail Grabovski	5,000,000(1)
Ryan Poehling	3,350,000(2)
Alexander Alexeyev	3,150,000(1)
Dawson Mercer	2,700,000(4)
Connor Zary	2,700,000(2)
Neal Pionk	1,850,000(0)
Brandon Baddock	1,595,000(0)
Sebastian Wannstrom	1,250,000(3)
Mark Arcobello	750,000(0)
Tye McGinn	650,000(0)

Farm Payroll

Justin Daniels	235,000(0)
Stephane Da Costa	190,000(0)
Connor Hurley	175,000(1)
Colin Wilson	175,000(0)
Brady Skjei	165,000(0)
Daniel Sprong	165,000(0)
Brandon Saad	165,000(0)
Philip McRae	150,000(0)
Chris Bigras	140,000(0)
Adam Erne	125,000(0)
Andrew Nielsen	125,000(0)
Joseph Morrow	110,000(1)
Timur Ibragimov	108,000(0)
Calen Addison	100,000(1)
Jonathan Nielsen	100,000(1)
Tyler Wotherspoon	92,500(1)
Adam Gilmour	87,500(1)
Max Friberg	87,500(1)
Denton Mateychuk	85,000(1)
Logan Thompson	75,000(2)
Fraser Minten	70,000(1)
Vincent Iorio	65,000(0)
Grant Clitsome	62,500(0)
Justin Robidas	60,000(0)
Maxime Tanguay	55,000(0)

Las Vegas

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

Income

Current Funds	$24,293,042
Home Games Remaining	15
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$64,725,000
Farm Payroll	$2,830,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	30
Total Game Expenses	$2,255,167
Projected Expenses	$67,655,000
Projected Balance	-$43,361,958

Salary Commitment

Year: 2028	$64,310,000
Year: 2029	$37,785,000
Year: 2030	$21,100,000
Year: 2031	$6,500,000

Pro Payroll

Brad Thiessen	8,500,000(1)
Gabriel Landeskog	7,000,000(2)
Trent Frederic	6,500,000(5)
Vasily Podkolzin	6,000,000(3)
Mathew Barzal	5,500,000(1)
Janne Tolvanen	4,100,000(2)
Cal Foote	4,000,000(1)
Samuel Fagemo	3,200,000(3)
Ryan Merkley	3,125,000(3)
Scott Perunovich	3,000,000(2)
Jake Studnicka	2,750,000(1)
Julien Gauthier	2,500,000(1)
Lukas Bengtsson	2,150,000(1)
Daniil Chayka	1,950,000(3)
Raphael Lavoie	1,850,000(2)
John Marino	1,000,000(0)
Matej Stransky	550,000(0)
Matt Tomkins	550,000(0)
John Gibson	500,000(0)

Farm Payroll

Alex Tuch	295,000(1)
Sven Andrighetto	270,000(0)
Ridly Greig	225,000(2)
Joe Hicketts	220,000(1)
Jack Dugan	180,000(1)
Kristers Gudlevskis	175,000(3)
Adam Beckman	160,000(1)
Andrey Pedan	150,000(3)
Adam Engstrom	130,000(2)
Justin Kirkland	125,000(0)
Jake Dowell	115,000(1)
Arturs Silovs	100,000(0)
Johan Harju	100,000(0)
Tyler Bertuzzi	95,000(2)
Conor Geekie	85,000(1)
William Borgen	75,000(2)
Sean Kuraly	75,000(2)
Arber Xhekaj	70,000(2)
Paul Ludwinski	70,000(1)
Sam Lafferty	65,000(2)
Mattias Lindstrom	50,000(0)