Fantasy National Hockey League

Retro FNHL

For those hardcore dudes

Rosters Scoring Lines Vitals Finances Prospects Pro Standings Farm Standings Schedule

FNHL30 Team Finances

Financial Report

(As of Saturday, Aug 9 2025)

Anaheim

Arena	Arrowhead Pond
Capacity	19,105
Ticket Price	$52.00

Income

Current Funds	$26,407,474
Home Games Remaining	33
Avg. Attendance	16,657
Avg. Revenue/Game	$2,078,716
Projected Revenue	$68,597,628

Expenses

Pro Payroll	$73,270,000
Farm Payroll	$2,883,150
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	66
Total Game Expenses	$929,971
Projected Expenses	$61,378,109
Projected Balance	$33,626,993

Salary Commitment

Year: 2028	$76,103,150
Year: 2029	$36,503,500
Year: 2030	$6,226,000
Year: 2031	$0,000

Pro Payroll

Nino Niederreiter	7,400,000(1)
James Neal	6,750,000(2)
Brandon Halverson	6,325,000(2)
Calle Jarnkork	6,075,000(2)
Jordan Schroeder	6,000,000(1)
Martin Necas	5,900,000(1)
Charlie McAvoy	5,250,000(1)
Victor Soderstrom	4,500,000(1)
Logan Stanley	3,500,000(2)
Serron Noel	3,100,000(1)
Pavel Zacha	3,000,000(1)
Fyodor Svechkov	3,000,000(3)
Corson Ceulemans	2,600,000(2)
Lukas Reikelle	2,500,000(2)
Mike Condon	2,500,000(1)
Ryan Lindgren	1,820,000(3)
Axel Andersson	1,500,000(2)
Ales Cech	550,000(3)
Dominic Turgeon	500,000(1)
Roman Josi	500,000(1)

Farm Payroll

Roddy Ross	265,000(2)
Vitaly Abramov	221,000(3)
Ruslan Iskhakov	199,650(1)
Elias Salomonsson	150,000(3)
Benjamin Gaudreau	140,000(2)
Ryan Stanton	140,000(1)
Luke Prokop	135,000(1)
Michael Matheson	130,000(2)
Alexander Ljungkrantz	115,000(3)
Mckade Webster	115,000(3)
Dryden Hunt	115,000(1)
Quinn Finley	115,000(3)
Dylan Duke	110,000(2)
Carter Savoie	110,000(1)
Marek Hrivik	100,000(1)
Adam Ingram	90,000(2)
Michael Bunting	85,000(1)
Stiven Sardarian	77,500(2)
Jesse Pulkkinen	75,000(3)
Axel Sandin-Pellikka	75,000(2)
Otto Stenberg	75,000(2)
Alexander Kerfoot	65,000(1)
Javon Moore	65,000(3)
Roman Kantserov	65,000(2)
Matej Stransky	50,000(0)

Winnipeg

Arena	Philips Arena
Capacity	19,105
Ticket Price	$52.00

Income

Current Funds	$69,030,959
Home Games Remaining	33
Avg. Attendance	18,743
Avg. Revenue/Game	$2,339,018
Projected Revenue	$77,187,594

Expenses

Pro Payroll	$73,475,000
Farm Payroll	$2,365,000
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	66
Total Game Expenses	$926,152
Projected Expenses	$61,126,061
Projected Balance	$85,092,492

Salary Commitment

Year: 2028	$75,775,000
Year: 2029	$59,170,000
Year: 2030	$38,900,000
Year: 2031	$20,700,000

Pro Payroll

Jon Gillies	7,500,000(5)
Rasmus Ristolainen	7,500,000(3)
William Nylander	7,200,000(6)
Leon Draisaitl	6,750,000(3)
Ilya Mikheyev	6,000,000(1)
Max Domi	6,000,000(5)
Nikita Zaitsev	5,850,000(2)
Ryan O'Rourke	3,800,000(2)
Mason McTavish	3,600,000(3)
Jason Robertson	2,850,000(2)
Michael Rasmussen	2,650,000(2)
Ziyat Paigin	2,500,000(2)
Brendan Guhle	2,250,000(1)
Brett Howden	2,000,000(2)
Aleksander Barkov	1,500,000(1)
Scott Foster	1,300,000(1)
Aku Raty	1,225,000(1)
Yan Kuznetsov	1,200,000(1)
Tye McGinn	1,000,000(1)
Jamie Oleksiak	800,000(1)

Farm Payroll

Dmitri Zavgorodny	185,000(2)
Klas Dahlbeck	150,000(1)
Josh Manson	150,000(2)
Sebastian Collberg	145,000(2)
Dennis Cholowski	144,500(1)
Alexey Marchenko	130,000(1)
Anthony Duclair	130,000(1)
Jaromir Pytlik	120,000(1)
Brad Lambert	115,000(1)
Nicolas Meloche	100,000(1)
Adam Brooks	100,000(3)
Filip Forsberg	90,000(1)
Colby Barlow	85,000(2)
Spencer Gill	75,000(3)
Melvin Fernstrom	65,000(3)
Dylan James	65,000(0)
Andreas Johnsson	65,000(1)
Nick Moldenhaue	60,500(1)
Jan Rutta	60,000(1)
Brad Gardiner	55,000(2)
Charlie Forslund	55,000(3)
Joona Vaisanen	55,000(3)
Brayden McNabb	55,000(1)
Karel Vejmelka	55,000(1)
Pius Suter	55,000(1)

Boston

Arena	FleetCenter
Capacity	19,105
Ticket Price	$70.00

Income

Current Funds	$43,685,124
Home Games Remaining	33
Avg. Attendance	14,607
Avg. Revenue/Game	$2,454,102
Projected Revenue	$80,985,366

Expenses

Pro Payroll	$74,250,000
Farm Payroll	$3,245,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	66
Total Game Expenses	$946,299
Projected Expenses	$62,455,720
Projected Balance	$62,214,770

Salary Commitment

Year: 2028	$77,495,000
Year: 2029	$55,567,500
Year: 2030	$22,540,000
Year: 2031	$11,500,000

Pro Payroll

Cody Franson	6,000,000(2)
Andrei Vasilevski	5,750,000(4)
Juraj Slafkovsky	5,750,000(4)
Jonas Brodin	5,550,000(3)
Nathan MacKinnon	5,300,000(1)
Sean Couturier	5,250,000(1)
Anders Lee	5,000,000(2)
Filip Chytil	4,950,000(2)
Jake Sanderson	4,450,000(3)
Semen Varlamov	4,000,000(1)
Timo Meier	3,750,000(2)
Adam Boqvist	3,650,000(2)
Tyson Foerster	3,650,000(2)
Anton Lundell	3,000,000(2)
Morgan Frost	1,800,000(2)
Kevin Bahl	1,700,000(1)
Jack Rathbone	1,600,000(1)
Louie Caporusso	950,000(1)
Troy Terry	900,000(1)
Andrew Copp	750,000(1)
Ian McCoshen	500,000(1)

Farm Payroll

Topias Leinonen	245,000(3)
Kirill Maximov	225,000(1)
Scott Morrow	210,000(3)
Aatu Raty	200,000(2)
Jack Peart	180,000(2)
Jan Jenik	180,000(2)
Logan Mailloux	140,000(2)
Philip Tomasino	137,500(1)
Stanislav Svozil	132,500(2)
Tij Iginla	110,000(3)
Aleksi Heimosalmi	110,000(2)
Justin Sourdif	110,000(1)
Libor Hajek	110,000(1)
David Goyette	110,000(3)
Miroslav Holinka	90,000(3)
Danila Klimovich	85,000(2)
Carter George	75,000(3)
Egor Surin	75,000(3)
Pierre-�douard Bellema	70,000(1)
Nicolas Deslauriers	70,000(1)
Tanner Jeannot	70,000(1)
Anthony Spellacy	70,000(3)
Andrew Gibson	70,000(2)
Kalan Lind	70,000(2)
Michael Pezzetta	65,000(1)
Adam Pelech	60,000(1)
Logan O'Connor	60,000(1)
Tanner Ludtke	60,000(2)
Ty Henry	55,000(3)

Buffalo

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

Income

Current Funds	-$2,088,098
Home Games Remaining	33
Avg. Attendance	18,159
Avg. Revenue/Game	$2,179,140
Projected Revenue	$71,911,620

Expenses

Pro Payroll	$72,775,000
Farm Payroll	$3,082,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	66
Total Game Expenses	$926,305
Projected Expenses	$61,136,122
Projected Balance	$8,687,400

Salary Commitment

Year: 2028	$75,857,000
Year: 2029	$40,397,000
Year: 2030	$20,399,500
Year: 2031	$0,000

Pro Payroll

Jared Cowan	9,100,000(3)
Grigori Denisenko	7,100,000(1)
Kent Simpson	6,800,000(1)
Rich Peverley	5,500,000(1)
Jake Oettinger	5,000,000(3)
Jeff Skinner	4,500,000(2)
Joel Farabee	4,000,000(1)
Joseph Veleno	4,000,000(2)
Nick Suzuki	3,750,000(3)
Cole Caufield	3,200,000(2)
Evander Kane	3,000,000(1)
Kevin Korchinski	2,750,000(2)
Justin Barron	2,650,000(1)
Matthew Beniers	2,150,000(3)
Dominik Masin	1,800,000(2)
Mattias Backman	1,800,000(2)
Luke Kunin	1,500,000(1)
Oskar Sundqvist	1,475,000(1)
Cooper Moore	1,400,000(1)
Kieran Ruscheinski	1,300,000(1)

Farm Payroll

Mathieu Joseph	220,000(2)
Evgeny Svechnikov	200,000(1)
Luca DelBelBelluz	200,000(3)
Frederik Dichow	199,500(3)
Axel Holmstrom	185,000(2)
AJ Greer	180,000(2)
Tim Gettinger	175,000(2)
Dan Vladar	175,000(2)
Viktor Arvidsson	175,000(2)
Owen Beck	140,000(1)
Albin Grewe	130,000(2)
Louis Domingue	125,000(2)
Josh Jacobs	125,000(2)
Jan Mysak	120,000(1)
Olivier Nadeau	110,000(2)
Vaclav Karabacek	110,000(1)
Zack Ostapchuk	100,000(2)
Matt Fraser	95,000(2)
Samuel Knazko	90,000(1)
Ben Roger	77,500(2)
Matt Finn	75,000(1)
Mikhail Gulyayev	75,000(2)

Calgary

Arena	Pengrowth Saddledome
Capacity	19,105
Ticket Price	$45.00

Income

Current Funds	$32,198,498
Home Games Remaining	32
Avg. Attendance	16,438
Avg. Revenue/Game	$1,775,304
Projected Revenue	$56,809,728

Expenses

Pro Payroll	$76,195,000
Farm Payroll	$3,001,100
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	65
Total Game Expenses	$967,080
Projected Expenses	$62,860,232
Projected Balance	$26,147,994

Salary Commitment

Year: 2028	$79,196,100
Year: 2029	$48,420,000
Year: 2030	$22,400,000
Year: 2031	$3,650,000

Pro Payroll

Malcolm Subban	8,500,000(2)
Jesse Puljujarvi	7,420,000(3)
Kasperi Kapanen	6,000,000(3)
Connor McDavid	6,000,000(1)
Jakob Chychrun	5,780,000(1)
Jacob Trouba	5,500,000(2)
J.T. Miller	5,100,000(2)
Michael McLeod	4,150,000(1)
Tyler Seguin	3,800,000(1)
Sam Colangelo	3,650,000(4)
Mikey Anderson	3,125,000(2)
Rutger McGroarty	2,550,000(3)
Nicolas Roy	2,000,000(1)
Reid Schaefer	2,000,000(3)
Josh Brook	1,500,000(2)
Scott Harrington	1,400,000(1)
Valentin Nussbaumer	1,320,000(1)
Xavier Ouellet	1,300,000(1)
Mark Olver	1,300,000(1)
Donovan Sebrango	1,200,000(1)
Sasha Mutala	1,150,000(2)
Brett Pesce	750,000(1)
Stuart Skinner	700,000(1)

Farm Payroll

Andrew Peeke	200,000(1)
Samuel Helenius	195,000(3)
Philippe Myers	181,500(1)
Martins Dzierkals	169,400(1)
Hudson Fasching	160,000(1)
Matias Maccelli	155,000(2)
Andrew Mangiapane	150,000(2)
Danil Yurtaykin	145,200(1)
William Cuylle	140,000(2)
William Stromgren	135,000(2)
Sasha Chmelevski	125,000(2)
Matt O'Connor	110,000(1)
Marcus Kallionkieli	110,000(1)
Jayden Grubbe	110,000(2)
Michael Nygard	95,000(3)
Ludwig Persson	85,000(3)
George Fegaras	80,000(3)
Alfons Freij	75,000(3)
Charlie Stramel	75,000(2)
Theo Lindstein	75,000(2)
Michael Buchinger	75,000(3)
Eriks Mateiko	65,000(3)
Caden Price	60,000(2)
Jesse Kiiskinen	60,000(2)
Coulson Pitre	60,000(2)
Noah Powell	55,000(3)
Roman Shokhrin	55,000(3)

Carolina

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

Income

Current Funds	$60,760,382
Home Games Remaining	32
Avg. Attendance	16,539
Avg. Revenue/Game	$2,381,568
Projected Revenue	$76,210,176

Expenses

Pro Payroll	$72,625,000
Farm Payroll	$2,219,550
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	65
Total Game Expenses	$913,976
Projected Expenses	$59,408,454
Projected Balance	$77,562,104

Salary Commitment

Year: 2028	$74,844,550
Year: 2029	$51,240,000
Year: 2030	$28,440,000
Year: 2031	$13,635,000

Pro Payroll

Gabriel Vilardi	6,500,000(2)
Miro Heiskanen	6,000,000(1)
Melker Karlsson	6,000,000(4)
Joonas Korpisalo	5,720,000(2)
Owen Tippett	5,385,000(4)
Jake Virtanen	5,250,000(2)
Timothy Liljegren	5,250,000(3)
Brock Boeser	4,850,000(2)
Morgan Rielly	4,250,000(1)
Dougie Hamilton	3,510,000(3)
Kale Clague	2,750,000(1)
Ozzy Wiesblatt	2,650,000(1)
Benoit-Olivier Groulx	2,310,000(3)
Alexei Protas	2,250,000(4)
Janne Kuokkanen	2,200,000(1)
Ryan Johnson	2,050,000(3)
Wyatt Johnston	2,000,000(1)
Carson Focht	1,500,000(3)
Darren Helm	1,200,000(1)
Philipp Grubauer	1,000,000(1)

Farm Payroll

Keith Kinkaid	210,000(2)
Rasmus Andersson	199,600(1)
Adam Mascherin	151,200(1)
Mitch Reinke	135,000(1)
Leevi Aaltonen	126,500(1)
Tyler Kleven	125,000(1)
Kasper Kulonummi	125,000(3)
Mitchell Stephens	110,000(1)
Brendan Lemieux	110,000(1)
Ty Smilanic	100,000(1)
Maxim Groshev	100,000(1)
Aidan Hreschuk	80,000(2)
Felix Bibeau	79,750(1)
Adam Comrie	77,500(1)
Bradly Nadeau	75,000(2)
Alexander Barabanov	65,000(1)
Thomas Novak	65,000(1)
Joel Svensson	60,000(3)
Noel Nordh	60,000(2)
Aaron Marvin	55,000(1)
Carl Klingberg	55,000(1)
Egor Zavragin	55,000(2)

Chicago

Arena	United Center
Capacity	19,105
Ticket Price	$55.00

Income

Current Funds	$30,315,203
Home Games Remaining	32
Avg. Attendance	17,330
Avg. Revenue/Game	$2,287,574
Projected Revenue	$73,202,368

Expenses

Pro Payroll	$75,295,000
Farm Payroll	$3,549,600
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	65
Total Game Expenses	$962,812
Projected Expenses	$62,582,793
Projected Balance	$40,934,778

Salary Commitment

Year: 2028	$78,844,600
Year: 2029	$64,362,500
Year: 2030	$21,735,000
Year: 2031	$6,460,000

Pro Payroll

Derek Forbort	7,250,000(3)
Travis Konecny	7,000,000(3)
Ryan Pulock	6,750,000(2)
Joshua Ho-Sang	6,150,000(2)
Anthony Mantha	6,000,000(5)
Thomas Greiss	5,750,000(2)
Cale Makar	5,650,000(2)
Kailer Yamamoto	5,150,000(2)
Jack Quinn	4,850,000(2)
Liam Foudy	3,700,000(1)
Lassi Thomson	3,200,000(2)
Simon Holmstrom	2,750,000(1)
Peter Granberg	2,000,000(2)
Jacob Larsson	1,800,000(1)
Nick Abruzzese	1,500,000(1)
Mark Jankowski	1,150,000(2)
Ryan Spooner	1,100,000(1)
Julien Gauthier	875,000(2)
Marek Langhamer	785,000(1)
Joel Edmundson	750,000(1)
Ryan O'Byrne	575,000(1)
Brendan Perlini	560,000(1)

Farm Payroll

Vlad Marchenko	240,000(4)
Jacob Perreault	225,000(2)
Frank Nazar	220,000(4)
Nathan Gaucher	200,000(3)
Markus Nutivaara	181,500(1)
Christian Kyrou	175,000(3)
Dillon Dube	170,000(1)
Calle Odelius	170,000(3)
Kasper Simontaival	160,000(2)
Collin Delia	150,000(1)
Zach Dean	147,500(2)
Joni Jurmo	135,000(1)
Andrew Poturalski	133,100(1)
Tristan Luneau	130,000(3)
Lane Hutson	125,000(3)
Oliver Tarnstrom	125,000(2)
Adam Fantilli	110,000(2)
Adam Kleber	85,000(3)
Easton Cowan	75,000(2)
Marcus Gidlof	70,000(3)
Luke Ashton	70,000(3)
Michael Hrabal	70,000(2)
Maxim Strbak	70,000(2)
Dante Fabbro	65,000(1)
Yegor Sharangovich	65,000(1)
Shea Theodore	62,500(1)
Emil Pieniniemi	60,000(2)
Brandon Svoboda	60,000(2)

Colorado

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

Income

Current Funds	$31,583,426
Home Games Remaining	33
Avg. Attendance	15,106
Avg. Revenue/Game	$1,631,448
Projected Revenue	$53,837,784

Expenses

Pro Payroll	$65,815,000
Farm Payroll	$1,812,700
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	66
Total Game Expenses	$825,966
Projected Expenses	$54,513,746
Projected Balance	$30,907,464

Salary Commitment

Year: 2028	$67,528,200
Year: 2029	$34,135,000
Year: 2030	$19,000,000
Year: 2031	$9,000,000

Pro Payroll

Matt Duchene	8,500,000(3)
Sam Bennett	6,000,000(1)
Barrrett Hayton	5,625,000(1)
Philip Broberg	5,500,000(2)
Ivan Prosvetov	5,000,000(4)
Kris Russell	4,700,000(1)
Nils Hoglander	4,500,000(2)
Chaz Lucius	4,000,000(4)
Cody Glass	3,650,000(1)
Aleksi Heponiemi	2,150,000(1)
Ben Hutton	2,000,000(1)
Jonas Siegenthaler	1,800,000(1)
Alexander Khovanov	1,750,000(2)
Chris Breen	1,600,000(1)
Samuel Girard	1,540,000(2)
Tyler Graovac	1,500,000(1)
Jack Hughie	1,500,000(3)
Olli Maatta	1,250,000(1)
Thatcher Demko	1,200,000(1)
Cole Schneider	1,100,000(1)
Tom Willander	950,000(2)

Farm Payroll

Blake Speers	205,700(1)
Sean Day	150,000(1)
Viktor Loov	130,000(2)
Devin Kaplan	120,000(2)
Danny Zhilkin	120,000(2)
Tristan Lennox	110,000(2)
Scott Stajcer	100,000(1)
Stanislav Galiev	99,500(0)
Guillaume Richard	95,000(2)
Ryder Korczak	95,000(2)
Oliver Bjorkstrand	95,000(1)
Ville Koivunen	90,000(2)
Robin Kovacs	85,000(1)
Brayden Yager	75,000(2)
Alexander Rykov	72,500(1)
Juraj Pekarcik	60,000(2)
Josh Mahura	55,000(1)
Florian Xhekaj	55,000(1)

Columbus

Arena	Nationwide Arena
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$51,394,165
Home Games Remaining	32
Avg. Attendance	18,357
Avg. Revenue/Game	$2,643,456
Projected Revenue	$84,590,592

Expenses

Pro Payroll	$76,400,000
Farm Payroll	$2,228,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	65
Total Game Expenses	$960,098
Projected Expenses	$62,406,341
Projected Balance	$73,578,416

Salary Commitment

Year: 2028	$78,628,000
Year: 2029	$63,337,500
Year: 2030	$39,550,000
Year: 2031	$31,950,000

Pro Payroll

Matthew Tkachuk	7,000,000(3)
Rasmus Dahlin	6,500,000(6)
Alex Newhook	6,300,000(4)
Kevin Poulin	6,250,000(2)
Sonny Milano	6,000,000(2)
Nico Hischier	5,500,000(1)
Cutter Gauthier	5,500,000(5)
Travis Sanheim	5,400,000(4)
Fabian Lysell	4,450,000(2)
Braden Schneider	4,250,000(4)
Lias Andersson	4,000,000(2)
Drew Commesso	4,000,000(5)
Oliver Wahlstrom	2,000,000(1)
Rickard Rakell	1,500,000(1)
Olen Zellweger	1,250,000(2)
Julian Melchiori	1,000,000(1)
Alec Martinez	1,000,000(1)
Noah Hanifin	1,000,000(1)
Gabriel Carlsson	1,000,000(1)
Eric Comrie	1,000,000(2)
Scott Laughton	500,000(1)
Mats Zuccarello	500,000(1)
Kirill Kaprizov	500,000(1)

Farm Payroll

Jonathan Lekkerimaki	200,000(3)
Connor Roulette	150,000(2)
Nick Shore	140,000(3)
Jani Nyman	120,000(2)
Austin Czarnik	100,000(2)
Jonas Johansson	100,000(1)
Jonathan Davidsson	100,000(2)
Mikael Wikstrand	100,000(1)
James Delroy	100,000(2)
Vladislav Kamenev	100,000(2)
Lucas Edmonds	100,000(3)
Mitchell Vande Sompel	90,000(2)
Ivan Barbashev	90,000(1)
Dmitry Kuzmin	85,000(1)
Trevor Connelly	85,000(3)
Otto Koivula	80,000(1)
Luca Munzenberger	77,500(2)
Jake DeBrusk	75,000(1)
Harrison Brunicke	75,000(3)
Chris Tierney	75,000(1)
Christian Dvorak	75,000(1)
Tyler Motte	60,000(1)
Anthony Cirelli	50,500(1)

Dallas

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

Income

Current Funds	$12,105,336
Home Games Remaining	32
Avg. Attendance	16,134
Avg. Revenue/Game	$1,814,563
Projected Revenue	$58,066,016

Expenses

Pro Payroll	$73,685,000
Farm Payroll	$4,043,700
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	65
Total Game Expenses	$949,130
Projected Expenses	$61,693,482
Projected Balance	$8,477,870

Salary Commitment

Year: 2028	$76,728,700
Year: 2029	$44,140,000
Year: 2030	$26,825,000
Year: 2031	$11,800,000

Pro Payroll

Sean Monahan	7,900,000(3)
Jamie Benn	7,200,000(2)
Jesper Fast	7,000,000(3)
Olli Juolevi	5,900,000(4)
Mason McDonald	5,900,000(4)
Jesperi Kotkaniemi	5,850,000(2)
Mirco Mueller	5,400,000(1)
Clayton Keller	4,270,000(1)
Jonathan Quick	3,750,000(1)
Nicolas Beaudin	3,625,000(1)
Marat Khusnutdinov	2,150,000(2)
Nikita Chibrikov	2,050,000(2)
Alexander Urbom	1,950,000(1)
Zach Senyshyn	1,950,000(1)
Mattias Samuelsson	1,910,000(1)
Pascal Laberge	1,890,000(1)
Connor Hobbs	1,700,000(1)
Jacob Olofsson	1,540,000(1)
Rhett Pitlick	1,000,000(0)
Morgan Klimchuk	750,000(1)

Farm Payroll

Daniel Carr	210,000(1)
Ivan Telegin	195,000(1)
Max Gardiner	195,000(1)
Kasper Bjorkqvist	195,000(1)
Jason Dickinson	195,000(1)
Sergey Zborovskiy	195,000(1)
Johnathan MacLeod	195,000(1)
Jeremy Lauzon	195,000(1)
Ryan Gropp	185,000(1)
Adam Helewka	185,000(1)
Joey Hishon	175,000(1)
Colton Sceviour	175,000(1)
Hugo Carpentier	175,000(1)
Calle Clang	170,000(1)
Tommy Wingels	165,000(1)
Nicolas Aube-Kubel	165,000(1)
Dustin Tokarski	165,000(1)
Jonathon Merrill	135,000(1)
Charles Hudon	88,700(1)
Marc-Olivier Roy	75,000(1)
Colin Long	75,000(1)
Vladislav Gavrikov	75,000(1)
Mark Cundari	75,000(1)
Arturs Kulda	75,000(1)
Morgan Geekie	65,000(1)
Tanner Henricks	65,000(3)
Carey Terrance	65,000(2)
Jake Fisher	60,000(3)
Juuso Parssinen	55,000(1)

Detroit

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

Income

Current Funds	$62,197,805
Home Games Remaining	33
Avg. Attendance	16,976
Avg. Revenue/Game	$2,240,832
Projected Revenue	$73,947,456

Expenses

Pro Payroll	$71,560,000
Farm Payroll	$2,760,700
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	66
Total Game Expenses	$907,643
Projected Expenses	$59,904,417
Projected Balance	$76,240,844

Salary Commitment

Year: 2028	$79,320,700
Year: 2029	$51,215,000
Year: 2030	$18,890,000
Year: 2031	$17,945,000

Pro Payroll

Jonathan Huberdeau	8,000,000(2)
Nolan Patrick	6,600,000(2)
MacKenzie Blackwood	6,500,000(4)
Henri Jokiharju	6,000,000(4)
Ivan Provorov	6,000,000(1)
Brandon Gormley	5,757,000(1)
Rasmus Kupari	5,750,000(2)
Vincent Trocheck	5,445,000(4)
Peter Mueller	4,500,000(1)
Nils Lundkvist	4,000,000(2)
Nolan Foote	3,000,000(1)
Peyton Krebs	2,800,000(1)
Josh Norris	2,325,000(2)
Danila Yurov	1,800,000(2)
Helge Grans	1,700,000(1)
Artyom Duda	1,500,000(2)
Ivan Morozov	1,400,000(2)
Michael Hintz	1,000,000(1)
Elvis Merzlikins	1,000,000(0)
Joe Hicketts	957,000(1)
Mikko Rantanen	875,000(1)
Stephane Da Costa	651,000(1)

Farm Payroll

Yaroslav Askarov	225,000(1)
Keean Washkurak	200,000(2)
Cameron Lund	175,000(3)
Matyas Sapovaliv	175,000(3)
Dylan Peterson	125,000(1)
Brett Harrison	125,000(2)
Leo Loof	125,000(2)
Sven Olofsson	120,000(1)
Filip Nordberg	120,000(3)
Shai Buium	110,000(2)
Trevor Kuntar	95,000(3)
Viktor Neuchev	90,000(3)
Jordan Dumais	90,000(3)
Marcus Davidsson	75,700(1)
Teddy Stiga	75,000(3)
Ross Colton	70,000(1)
Kaapo Kahkonen	70,000(1)
Andrew Cristall	70,000(2)
Kasper Halttunen	70,000(2)
Riley Heidt	65,000(2)
Rafael Harvey-Pinard	65,000(1)
Hiroki Gojsic	65,000(3)
Felix Unger Sorum	65,000(2)
Simon Zether	60,000(3)
Teddy Blueger	60,000(1)
William Whitelaw	60,000(2)
Jacob Fowler	60,000(2)
Alexey Toropchenko	55,000(1)

Edmonton

Arena	Rexall Place
Capacity	19,105
Ticket Price	$73.00

Income

Current Funds	$16,673,704
Home Games Remaining	33
Avg. Attendance	15,819
Avg. Revenue/Game	$2,771,533
Projected Revenue	$91,460,589

Expenses

Pro Payroll	$69,610,000
Farm Payroll	$2,705,750
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	66
Total Game Expenses	$883,137
Projected Expenses	$58,287,055
Projected Balance	$49,847,238

Salary Commitment

Year: 2028	$72,255,750
Year: 2029	$31,855,000
Year: 2030	$14,470,000
Year: 2031	$6,250,000

Pro Payroll

Steven Stamkos	9,500,000(1)
Nazem Kadri	7,750,000(3)
Antti Raanta	7,000,000(2)
Sam Reinhart	6,250,000(4)
Ryan Murray	5,500,000(1)
Steven Kempfer	5,500,000(1)
Arrturi Lehkonen	4,250,000(2)
Zachary Werenski	3,950,000(1)
Dylan Holloway	3,750,000(1)
Marc Methot	3,250,000(1)
Phillip Danault	3,000,000(1)
Sean Behrens	1,750,000(1)
Daniel Sprong	1,500,000(1)
Vili Saarijarvi	1,500,000(2)
Arturs Silovs	1,400,000(2)
Rem Pitlick	1,210,000(2)
Marcus Kruger	1,000,000(2)
Victor Bartley	550,000(1)
Colin Smith	500,000(2)
Matthew Irwin	500,000(1)

Farm Payroll

Tyler Madden	180,000(3)
Charlie Lindgren	170,000(3)
Troy Hesketh	150,000(1)
Brendan Leipsic	140,000(1)
Joel L'Esperance	137,500(1)
Nathan Bastian	125,000(2)
Ben Lovejoy	120,000(1)
Gabriel Bourque	120,000(3)
Reid Boucher	115,000(1)
Stefan Elliott	110,000(2)
Alex Lintuniemi	110,000(2)
Adin Hill	110,000(1)
Colton Dach	100,000(1)
Landon Slaggert	100,000(1)
Oskar Osala	99,000(1)
Adam Gilmour	96,250(1)
Evan McEneny	95,000(1)
Casey Wellman	92,500(1)
Riley Kidney	90,000(2)
John Gilmour	90,000(1)
Kenton Helgesen	90,000(2)
Michal Jordan	90,000(1)
Michael Milne	60,500(1)
John Gibson	60,000(0)
Brett Kulak	55,000(1)

Florida

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

Income

Current Funds	$51,490,192
Home Games Remaining	33
Avg. Attendance	18,449
Avg. Revenue/Game	$2,213,850
Projected Revenue	$73,057,050

Expenses

Pro Payroll	$72,540,000
Farm Payroll	$2,685,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	66
Total Game Expenses	$918,616
Projected Expenses	$60,628,646
Projected Balance	$63,918,596

Salary Commitment

Year: 2028	$75,225,000
Year: 2029	$65,425,000
Year: 2030	$30,685,000
Year: 2031	$11,700,000

Pro Payroll

Matt Murray	7,500,000(6)
Nikolaj Ehlers	6,600,000(2)
Andrei Svechnikov	6,600,000(3)
Philip Larsen	6,000,000(3)
Brayden Schenn	5,000,000(3)
Kaiden Guhle	4,950,000(2)
Conor Timmins	4,600,000(2)
Alexis Lafreniere	4,250,000(2)
Simon Nemec	4,200,000(4)
Tim Stutzle	3,800,000(2)
Dylan Guenther	3,500,000(2)
Brandt Clarke	2,650,000(2)
Carson Lambos	2,300,000(1)
John Beecher	2,090,000(1)
Isak Rosen	1,950,000(2)
Simon Robertsson	1,950,000(2)
Daemon Hunt	1,200,000(1)
Colin Wilson	1,100,000(1)
Antti Niemi	1,000,000(1)
Kyle Jean	650,000(1)
Jason Akeson	650,000(1)

Farm Payroll

Topi Ronni	180,000(3)
Isaac Howard	180,000(3)
Julian Lutz	180,000(3)
Hunter Haight	180,000(3)
Ayrton Martino	150,000(2)
Olof Lindbom	150,000(1)
Emil Andrae	120,000(1)
Artyom Grushnikov	115,000(2)
Brandon Whitney	110,000(1)
Jett Luchanko	95,000(3)
Ryan Leonard	85,000(2)
Marek Vanacker	85,000(3)
Eemil Vinni	75,000(3)
David Kampf	75,000(1)
Kevin Labanc	75,000(1)
Nick Seeler	75,000(1)
Cam Atkinson	75,000(1)
Eduard Sale	75,000(2)
Leon Muggli	75,000(3)
Ondrej Kos	70,000(3)
Kamil Bednarik	70,000(3)
Frederick Gaudreau	65,000(1)
Tarin Smith	65,000(3)
Herman Traff	65,000(3)
Simon-Pier Brunet	65,000(3)
Victor Olofsson	65,000(1)
Oscar Fisker Molgaard	65,000(2)

NYIslander

Arena	UBS Arena
Capacity	19,105
Ticket Price	$53.00

Income

Current Funds	$30,547,580
Home Games Remaining	33
Avg. Attendance	15,047
Avg. Revenue/Game	$1,913,994
Projected Revenue	$63,161,802

Expenses

Pro Payroll	$73,800,000
Farm Payroll	$2,192,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	66
Total Game Expenses	$927,994
Projected Expenses	$61,247,598
Projected Balance	$32,461,784

Salary Commitment

Year: 2028	$75,992,500
Year: 2029	$45,452,500
Year: 2030	$20,785,000
Year: 2031	$20,250,000

Pro Payroll

Quinton Howden	9,000,000(1)
Richard Bachman	8,250,000(2)
Bode Wilde	6,250,000(7)
Artemi Panarin	5,250,000(1)
Lukas Reichel	5,250,000(1)
Jaccob Slavin	4,500,000(1)
Matthew Coronato	3,500,000(2)
Tyler Myers	3,500,000(2)
Matt Puempel	3,250,000(2)
Cross Hanas	3,000,000(5)
Mavrik Bourque	3,000,000(2)
Eemil Viro	3,000,000(5)
Jake Neighbours	3,000,000(4)
Jarred Tinordi	2,575,000(1)
Noah Warren	2,500,000(5)
David Jiricek	2,500,000(4)
Niklas Kokko	1,700,000(2)
Jesper Boqvist	1,525,000(1)
Zachary Bolduc	1,350,000(1)
Calle Rosen	900,000(2)

Farm Payroll

Nick Sorensen	200,000(1)
Dominik Simon	150,000(1)
Yegor Sokolov	150,000(2)
Rieger Lorenz	150,000(3)
Tristen Robins	140,000(2)
Vitek Vanecek	135,000(1)
Drake Batherson	125,000(1)
Roni Hirvonen	120,000(1)
Anders Bjork	100,000(1)
Gavin Hayes	95,000(3)
Vinzenz Rohrer	95,000(3)
Mattias Havelid	85,000(1)
Brent Johnson	77,500(2)
Justin Braun	75,000(2)
Tomas Lavoie	70,000(3)
Adam Gajan	70,000(2)
Matvei Shuravin	65,000(3)
Colton Roberts	60,000(3)
Matt Roy	60,000(1)
Nico Sturm	60,000(1)
Jalen Chatfield	55,000(1)
Zach Nehring	55,000(2)

LosAngeles

Arena	Staples Center
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$31,178,446
Home Games Remaining	33
Avg. Attendance	15,314
Avg. Revenue/Game	$2,205,216
Projected Revenue	$72,772,128

Expenses

Pro Payroll	$74,175,000
Farm Payroll	$3,002,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	65
Total Game Expenses	$942,445
Projected Expenses	$61,258,933
Projected Balance	$42,691,641

Salary Commitment

Year: 2028	$77,177,500
Year: 2029	$34,320,000
Year: 2030	$16,120,000
Year: 2031	$3,500,000

Pro Payroll

P.K. Subban	6,775,000(1)
Jack Eichel	6,600,000(3)
Viktor Fasth	6,000,000(1)
Jared McCann	5,950,000(2)
Mark Pysyk	5,000,000(1)
Seth Jones	4,850,000(1)
Denis Gurianov	4,300,000(2)
Riley Tufte	4,250,000(1)
Cameron York	4,000,000(2)
Taylor Raddysh	3,750,000(1)
Liam Ohgren	3,500,000(3)
Sebastian Cossa	3,500,000(4)
Roby Jarventie	3,000,000(2)
Elias Lindholm	2,400,000(1)
Noah Ostlund	2,100,000(3)
Janne Tolvanen	2,050,000(1)
Jonny Tychonick	2,000,000(1)
Zach Bogosian	1,500,000(1)
Vince Dunn	1,100,000(1)
Dennis Yan	1,000,000(1)
Christopher Pelosi	550,000(2)

Farm Payroll

Filip Gustavsson	180,000(1)
Robby Fabbri	170,000(1)
Patrik Puistola	170,000(1)
Adam Sykora	150,000(3)
Gabriel Dumont	140,000(1)
Sean Durzi	135,000(1)
Luke Evangelista	125,000(1)
Evan Nause	125,000(2)
Gustav Olofsson	125,000(1)
Jeremie Poirier	125,000(3)
Jordan Martinook	120,000(1)
David Reinbacher	110,000(2)
Christian Djoos	100,000(1)
Justin Kirkland	100,000(1)
Matvei Michkov	95,000(2)
Morgan Barron	95,000(1)
William Karlsson	90,000(1)
Josh Morrissey	90,000(1)
Steve Santini	90,000(1)
Andrei Lokitionov	90,000(1)
Cedric Paquette	87,500(1)
Frank Corrado	80,000(1)
Emil Hemming	75,000(3)
Derek Ryan	70,000(1)
Nicklaus Perbix	70,000(1)
Carson Bjarnason	70,000(2)
Ilya Protas	70,000(3)
Nic Dowd	55,000(1)

Minnesota

Arena	Xcel Energy Center
Capacity	19,105
Ticket Price	$67.00

Income

Current Funds	$27,811,255
Home Games Remaining	32
Avg. Attendance	15,682
Avg. Revenue/Game	$2,521,576
Projected Revenue	$80,690,432

Expenses

Pro Payroll	$62,490,000
Farm Payroll	$3,082,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	65
Total Game Expenses	$800,878
Projected Expenses	$52,057,073
Projected Balance	$56,444,614

Salary Commitment

Year: 2028	$65,572,000
Year: 2029	$32,927,500
Year: 2030	$13,645,000
Year: 2031	$4,950,000

Pro Payroll

Drew Doughty	6,500,000(1)
Alex DeBrincat	5,000,000(3)
Patrick Kane	5,000,000(1)
Calvin Pickard	5,000,000(2)
Quinton Byfield	4,950,000(4)
Gustav Nyquist	4,500,000(1)
William Eklund	3,525,000(2)
Shakir Mukhamadullin	3,500,000(3)
David Rundblad	3,000,000(2)
Alexander Holtz	3,000,000(1)
Shane Wright	2,900,000(1)
Kody Clark	2,495,000(2)
Dylan Sikura	2,250,000(1)
Alexander Romanov	2,000,000(2)
Arthur Kaliyev	1,870,000(1)
Alex Vlasic	1,750,000(1)
Nic Hague	1,500,000(1)
Leo Carlsson	1,100,000(2)
Dmitri Simashev	950,000(2)
Jeremy Swayman	850,000(1)
Jonathan Marchessault	850,000(1)

Farm Payroll

Marko Dano	240,000(1)
Jake Guentzel	198,000(1)
Brandon Carlo	190,000(2)
Keegan Kolesar	170,000(2)
Alex Barre-Boulet	160,000(2)
Shane Bowers	155,000(1)
Ben Chiarot	150,000(2)
Joseph Woll	132,000(1)
Lukas Vejdemo	130,000(2)
Adam Morrison	125,000(1)
Sebastian Aho	125,000(1)
Noel Gunler	125,000(1)
Tyler Wall	124,500(1)
Mason Lohrei	120,000(1)
Cole Huckins	117,500(2)
Dominik Kahun	110,000(2)
Oliwer Kaski	95,000(1)
Joel Eriksson Ek	90,000(1)
David Gustafsson	90,000(1)
John Mustard	70,000(3)
Trevor Hoskin	65,000(3)
Danny Nelson	65,000(2)
Martin Misiak	65,000(2)
Tomas Mrsic	60,000(3)
Noah Gregor	55,000(1)
Sawyer Mynio	55,000(2)

Montreal

Arena	Molson Centre
Capacity	19,105
Ticket Price	$70.00

Income

Current Funds	$40,635,360
Home Games Remaining	33
Avg. Attendance	15,015
Avg. Revenue/Game	$2,551,240
Projected Revenue	$84,190,920

Expenses

Pro Payroll	$75,600,000
Farm Payroll	$4,028,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	66
Total Game Expenses	$972,329
Projected Expenses	$64,173,732
Projected Balance	$60,652,548

Salary Commitment

Year: 2028	$79,628,000
Year: 2029	$66,985,000
Year: 2030	$58,260,000
Year: 2031	$35,625,000

Pro Payroll

Samuel Morin	11,250,000(6)
Filip Chlapik	11,000,000(8)
Michael Dal Colle	7,750,000(3)
Brock McGinn	7,000,000(6)
Kyle Palmieri	6,250,000(4)
Jonathan Ericsson	5,000,000(3)
Tyce Thompson	4,500,000(3)
Johnny Oduya	4,500,000(2)
Garret Sparks	3,000,000(1)
Oskar Olausson	3,000,000(3)
Kurtis MacDermaid	2,750,000(1)
Matthew Highmore	2,500,000(2)
Carl Hinostroza	1,600,000(3)
Hugo Has	1,150,000(1)
Marek Mazanec	800,000(1)
Noel Acciari	750,000(1)
Matthew Wood	750,000(2)
Vincent Desharnais	550,000(1)
Alex Schoenborn	500,000(1)
Kevin Stenlund	500,000(1)
Christian Fischer	500,000(1)

Farm Payroll

Justin Bailey	225,000(1)
Deven Sideroff	220,000(3)
Mike Hoeffel	210,000(2)
Roman Horak	200,000(1)
Brad Morrison	200,000(3)
Brett Seney	195,000(2)
Aleksi Saarela	180,000(3)
AJ Jenks	180,000(2)
Matej Tomek	176,000(1)
Michael Benning	175,000(2)
Adam Almquist	170,000(1)
Julius Nattinen	160,000(2)
Jordan Hendry	150,000(1)
Zach Nastasiuk	150,000(1)
Rinat Valiev	135,000(1)
Jordan Southorn	132,000(1)
Massimo Rizzo	130,000(1)
Ryan Greene	130,000(3)
Aidan Thompson	125,000(4)
Ilya Fedotov	120,000(1)
Maxence Guenette	115,000(1)
Justin Ertel	110,000(1)
Brandon Kozun	100,000(1)
Kevin Lablanc	85,000(1)
Hunter Shinkaruk	80,000(1)
Eetu Luostarinen	65,000(1)
Justin Poirier	55,000(3)
Yegor Sidorov	55,000(2)

Nashville

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

Income

Current Funds	$35,250,585
Home Games Remaining	33
Avg. Attendance	10,042
Avg. Revenue/Game	$1,807,425
Projected Revenue	$59,645,025

Expenses

Pro Payroll	$72,775,000
Farm Payroll	$1,898,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	66
Total Game Expenses	$911,872
Projected Expenses	$60,183,549
Projected Balance	$34,712,061

Salary Commitment

Year: 2028	$74,673,500
Year: 2029	$53,751,000
Year: 2030	$30,170,000
Year: 2031	$14,600,000

Pro Payroll

Victor Hedman	8,250,000(2)
Brandon Dubinsky	8,000,000(1)
Pierre-Luc Dubois	8,000,000(6)
Griffin Reinhart	7,650,000(3)
Matt Clark	7,500,000(3)
Taylor Hall	7,450,000(2)
Vitali Kravtsov	6,400,000(5)
Cam Talbot	6,250,000(2)
Jared McIsaac	2,700,000(1)
Matthew Savoie	1,800,000(1)
Colin Miller	1,300,000(1)
Judd Caulfield	1,100,000(1)
Tyler Bertuzzi	950,000(1)
Linus Ullmark	950,000(1)
Colin White	900,000(2)
Juuso Puustinen	775,000(1)
Mason Marchment	750,000(1)
Ryan Donato	550,000(1)
Noah Juulsen	500,000(1)
Michael McCarron	500,000(1)
Adam Gaudette	500,000(1)

Farm Payroll

Filip Mesar	200,000(4)
Cam Morrison	137,500(1)
Artyom Levshunov	110,000(3)
Sam Dickinson	95,000(3)
Connor Brown	90,000(2)
Cameron Whynot	85,000(2)
Dean Letourneau	85,000(3)
Nate Danielson	85,000(2)
Daniil Gushchin	75,000(1)
Sean Kuraly	75,000(1)
Alexandre Carrier	75,000(1)
Oliver Moore	75,000(2)
Calum Ritchie	75,000(2)
William Borgen	75,000(1)
Anssi Salmela	70,000(2)
Jesse Ylonen	66,000(2)
Miguel Marques	65,000(3)
Boris Katchouk	65,000(2)
Alexandre Blais	65,000(3)
Tristan Bertucci	65,000(2)
Lukas Sedlak	55,000(1)
Pheonix Copley	55,000(1)
Dylan MacKinnon	55,000(2)

New Jersey

Arena	Prudential Center
Capacity	19,105
Ticket Price	$50.00

Income

Current Funds	$38,122,557
Home Games Remaining	33
Avg. Attendance	18,186
Avg. Revenue/Game	$2,182,350
Projected Revenue	$72,017,550

Expenses

Pro Payroll	$73,460,000
Farm Payroll	$1,986,750
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	66
Total Game Expenses	$921,320
Projected Expenses	$60,807,128
Projected Balance	$49,332,979

Salary Commitment

Year: 2028	$75,376,750
Year: 2029	$30,105,000
Year: 2030	$11,970,000
Year: 2031	$6,825,000

Pro Payroll

Mitchell Marner	6,825,000(5)
Nikita Zadorov	6,750,000(1)
Ryan Nugent-Hopkins	6,000,000(2)
Noah Dobson	5,600,000(2)
David Pastrnak	5,300,000(1)
Dylan Cozens	5,000,000(1)
Laurent Brossoit	4,600,000(3)
Alex Turcotte	4,250,000(1)
Warren Foegele	3,670,000(1)
Connor McMichael	3,400,000(1)
Lucas Johansen	3,300,000(2)
Danny DeKeyser	3,000,000(1)
Luca Sbisa	2,800,000(1)
Dylan McIlrath	2,000,000(1)
Brock Faber	2,000,000(2)
Eddie Lack	1,750,000(1)
Mikhail Grabovski	1,600,000(1)
Victor Mete	1,540,000(1)
Harrison Blaisdell	1,450,000(1)
Albin Eriksson	1,075,000(1)
Will Smith	950,000(2)
William Carrier	600,000(1)

Farm Payroll

Juuse Saros	285,000(3)
Anttoni Honka	211,750(1)
Jason Garrison	160,000(1)
Ian Moore	148,500(1)
Madison Bowey	100,000(1)
Joonas Donskoi	100,000(1)
Cam Fowler	100,000(1)
Marcus Pettersson	90,000(2)
Julius Miettinen	75,000(3)
Seamus Casey	71,500(1)
Miles Wood	70,000(0)
David Edstrom	70,000(2)
Ethan Gauthier	70,000(2)
Kirill Zarubin	70,000(3)
Brandon Tanev	70,000(1)
Danton Heinen	65,000(1)
Sebastian Soini	60,000(3)
Evan Rodrigues	60,000(1)
Aydar Suniev	55,000(2)
Patrick Geary	55,000(3)

Ottawa

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

Income

Current Funds	$16,984,925
Home Games Remaining	33
Avg. Attendance	13,212
Avg. Revenue/Game	$1,997,654
Projected Revenue	$65,922,582

Expenses

Pro Payroll	$80,500,000
Farm Payroll	$2,642,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	66
Total Game Expenses	$1,015,165
Projected Expenses	$67,000,866
Projected Balance	$15,906,641

Salary Commitment

Year: 2028	$83,142,000
Year: 2029	$45,650,000
Year: 2030	$10,620,000
Year: 2031	$0,000

Pro Payroll

Auston Matthews	8,000,000(2)
John Klingberg	6,500,000(2)
Colton Parayko	6,500,000(1)
Connor Hellebuyck	6,250,000(2)
Jimmy Vesey	6,000,000(2)
Dylan Strome	5,975,000(3)
Kristian Vesalainen	4,390,000(3)
Duncan Siemens	4,285,000(1)
Maxim Goncharov	4,000,000(1)
Ty Dellandrea	3,680,000(2)
Samuel Poulin	3,650,000(1)
Ryan Suzuki	2,750,000(2)
Nick Paul	2,500,000(1)
Henrik Karlsson	2,495,000(1)
Jack Roslovic	2,475,000(1)
Daniel Torgersson	2,200,000(1)
Conor Sheary	1,725,000(1)
Jimmy Snuggerud	1,500,000(1)
Carl Dahlstrom	1,500,000(1)
Zach Hyman	1,300,000(1)
Redmond Savage	1,250,000(2)
T.J. Brodie	1,000,000(1)
Victor Rask	575,000(1)

Farm Payroll

Nick Schmaltz	249,500(1)
Cale Fleury	215,000(1)
Yegor Zamula	215,000(2)
Stanislav Galiev	200,000(2)
Rasmus Sandin	200,000(1)
Joel Hofer	195,000(1)
Tom Kuhnhackl	180,000(1)
Olivier Rodrigue	175,000(1)
Jakob Pelletier	165,000(1)
Travis Dermott	165,000(1)
Tyler Benson	152,500(1)
Matt Bartkowski	110,000(2)
Oscar Lindberg	90,000(1)
Bryce McConnellBarker	90,000(3)
Adam Jiricek	85,000(3)
Taylor Fedun	80,000(3)
Zach Benson	75,000(2)

Philly

Arena	Wells Fargo
Capacity	19,105
Ticket Price	$68.00

Income

Current Funds	$54,178,513
Home Games Remaining	33
Avg. Attendance	16,889
Avg. Revenue/Game	$2,756,183
Projected Revenue	$90,954,039

Expenses

Pro Payroll	$73,888,500
Farm Payroll	$2,918,200
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	66
Total Game Expenses	$937,923
Projected Expenses	$61,902,929
Projected Balance	$83,229,623

Salary Commitment

Year: 2028	$76,806,700
Year: 2029	$40,355,000
Year: 2030	$12,125,000
Year: 2031	$4,900,000

Pro Payroll

Martin Jones	7,000,000(1)
Dylan Larkin	6,875,000(3)
Filip Zadina	6,175,000(2)
Tage Thompson	6,000,000(2)
Sergei Kostitsyn	5,770,000(1)
Justus Annunen	5,500,000(2)
German Rubtsov	5,170,000(2)
Lucas Raymond	4,900,000(4)
Julius Honka	4,850,000(1)
Moritz Seider	4,500,000(2)
Urho Vaakanainen	4,400,000(1)
Theodor Niederbach	1,890,000(1)
Esa Lindell	1,750,000(1)
Rasmus Asplund	1,523,500(1)
Jesper Bratt	1,500,000(1)
Sami Niku	1,500,000(1)
Givani Smith	1,480,000(1)
Anthony Beauvillier	1,250,000(1)
Brandon Montour	950,000(1)
Jake Walman	905,000(1)

Farm Payroll

Jonatan Berggren	220,000(1)
David Rittich	200,000(1)
Logan Stankoven	195,000(2)
Brayden Tracey	187,000(1)
Topi Niemela	180,000(2)
Drake Caggiula	176,000(1)
Alec Regula	150,000(1)
Pavel Dorofeyev	140,000(1)
Oliver Kapanen	125,000(1)
Nick Bonino	115,000(2)
Kyle Capobianco	110,000(1)
Jyrki Jokipaaka	100,000(1)
Dmitri Buchelnikov	90,000(3)
Eeli Tolvanen	90,000(2)
Carter Mazur	90,000(2)
Josh Anderson	85,000(1)
Aleksanteri Kaskimaki	80,000(2)
Max Plante	75,000(3)
Ondrej Kase	70,200(1)
Trey Augustine	70,000(2)
Henry Mews	65,000(3)
Carson Rehkopf	65,000(2)
Victor Johansson	60,000(3)
Viktor Norringer	60,000(3)
Colton Sissons	60,000(1)
Michael Amadio	60,000(1)

Phoenix

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

Income

Current Funds	$22,409,331
Home Games Remaining	33
Avg. Attendance	16,325
Avg. Revenue/Game	$1,880,554
Projected Revenue	$62,058,282

Expenses

Pro Payroll	$73,365,000
Farm Payroll	$3,049,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	66
Total Game Expenses	$933,122
Projected Expenses	$61,586,049
Projected Balance	$22,881,564

Salary Commitment

Year: 2028	$76,414,500
Year: 2029	$52,357,000
Year: 2030	$26,954,500
Year: 2031	$12,199,500

Pro Payroll

Evgeny Kuznetsov	7,500,000(1)
Anders Lindback	6,500,000(1)
Zemgus Girgensons	6,000,000(2)
Alexander Nylander	5,200,000(2)
Max Comtois	5,100,000(4)
Tyson Jost	4,500,000(2)
Ian Mitchell	4,250,000(3)
Jakub Zboril	4,000,000(1)
Simon Edvinsson	4,000,000(5)
Martin Fehervary	3,800,000(3)
Tobias Bjornfot	3,800,000(3)
Ryan McLeod	3,600,000(2)
Cole Perfetti	3,000,000(2)
Owen Pickering	2,650,000(4)
Vasili Ponomaryov	2,500,000(3)
Cayden Primeau	2,125,000(2)
John-Jason Peterka	1,890,000(1)
Julius Bergman	1,250,000(1)
Andrei Kuzmenko	1,100,000(1)
Jake Evans	600,000(1)

Farm Payroll

Igor Bobkov	350,000(1)
Thomas Bordeleau	249,500(4)
Filip Hronek	230,000(2)
Joey Anderson	215,000(1)
Ryan Chelsey	200,000(4)
Emil Heineman	195,000(1)
Pierre Engvall	190,000(2)
Tyler Parsons	180,000(1)
Troy Stecher	175,000(2)
Beckett Sennecke	110,000(3)
Josh Doan	100,000(2)
Alis Pettersson	100,000(3)
John Ramage	92,500(1)
Taige Harding	87,500(2)
Gabe Perreault	75,000(2)
Liam Greentree	75,000(3)
Mackenzie Entwistle	65,000(1)
Felix Nilsson	65,000(2)
Lucas Ellinas	65,000(3)
Travis Boyd	60,000(1)
Zach Whitecloud	60,000(1)
Arttu Karki	55,000(2)
Landon Miller	55,000(3)

Pittsburgh

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

Income

Current Funds	$28,344,651
Home Games Remaining	33
Avg. Attendance	14,167
Avg. Revenue/Game	$1,768,057
Projected Revenue	$58,345,881

Expenses

Pro Payroll	$71,375,000
Farm Payroll	$3,004,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	66
Total Game Expenses	$908,299
Projected Expenses	$59,947,720
Projected Balance	$26,742,812

Salary Commitment

Year: 2028	$74,379,000
Year: 2029	$44,645,000
Year: 2030	$10,520,000
Year: 2031	$0,000

Pro Payroll

Casey Mittelstadt	6,425,000(3)
Adam Larsson	6,125,000(1)
Jonathan Drouin	6,100,000(2)
Jack Campbell	5,750,000(2)
Jack Hughes	5,250,000(2)
Nail Yakupov	5,200,000(2)
Sven Baertschi	4,250,000(2)
Luke Hughes	3,725,000(3)
Jonathan Dahlen	3,650,000(1)
Oscar Klefbom	3,500,000(1)
Aaron Ness	3,500,000(1)
Thomas Harley	3,500,000(2)
Gabriel Landeskog	3,500,000(1)
Brennan Othmann	3,500,000(2)
Jay O'Brien	2,250,000(1)
Leland Irving	1,900,000(1)
Andrej Sustr	1,000,000(1)
Brendan Gaunce	750,000(1)
Christian Jaros	750,000(1)
Viktor Stalberg	750,000(1)

Farm Payroll

Ilya Sorokin	340,000(2)
Robert Hagg	210,000(1)
Andreas Thuresson	185,000(1)
David Farrance	143,000(1)
Conner Bleackley	125,000(2)
Matthew Poitras	125,000(3)
Zayde Wisdom	125,000(1)
Alex Laferriere	110,000(1)
Roman Schmidt	110,000(2)
Nick Ritchie	100,000(1)
Nicolas Petan	97,500(1)
Jackson Hallum	97,500(1)
Alexander Perevalov	95,000(3)
Alexander Suzdalev	95,000(3)
Alex Tuch	95,000(1)
Patrick Harper	95,000(1)
Simon Bertilsson	95,000(1)
Ryan Martindale	90,000(1)
Zach Sanford	75,000(1)
Jean-Francois Berube	75,000(1)
Ty Nelson	66,000(1)
Brycen Martin	65,000(1)
Trevor Carrick	65,000(1)
Trevor Moore	60,000(1)
Grant Stevenson	60,000(1)
Chase Wutzke	55,000(3)
Brandon Baddock	50,000(1)
Brett Pollock	50,000(1)
Rudolfs Balcers	50,000(1)

NYRangers

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

Income

Current Funds	$18,493,782
Home Games Remaining	33
Avg. Attendance	12,298
Avg. Revenue/Game	$1,623,319
Projected Revenue	$53,569,527

Expenses

Pro Payroll	$66,475,000
Farm Payroll	$2,039,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	66
Total Game Expenses	$836,793
Projected Expenses	$55,228,317
Projected Balance	$16,834,992

Salary Commitment

Year: 2028	$68,514,000
Year: 2029	$51,970,000
Year: 2030	$21,275,000
Year: 2031	$0,000

Pro Payroll

Haydn Fleury	8,000,000(3)
Magnus Paajarvi-Svenss	7,500,000(2)
Radek Faksa	6,500,000(2)
Seth Jarvis	4,950,000(1)
Erik Brannstrom	4,550,000(3)
Mitch Wahl	4,250,000(2)
Jesper Wallstedt	4,000,000(2)
Jacob Bernard-Docker	3,150,000(3)
Cole Sillinger	3,000,000(3)
Alexandar Georgiev	2,750,000(2)
Akil Thomas	2,475,000(1)
Erik Gudbranson	2,100,000(2)
Connor Murphy	2,000,000(1)
Isaiah Saville	2,000,000(3)
Zachary L'Heureux	2,000,000(2)
Hendrix Lapierre	1,750,000(1)
Kieffer Bellows	1,400,000(1)
JC Beaudin	1,000,000(1)
Dalibor Dvorsky	850,000(2)
Connor Clifton	750,000(1)
Conor Garland	750,000(1)
Mark Scheifele	750,000(1)

Farm Payroll

Mackie Samoskevich	240,000(3)
Yegor Rykov	150,000(1)
Sasha Pastujov	150,000(2)
Oliver Johansson	150,000(2)
Jean-Luc Foudy	140,000(1)
Tristan Broz	140,000(1)
Jake Bischoff	125,000(1)
Tyson Bertuzzi	99,000(1)
Brady Cleveland	75,000(2)
Andrew Basha	75,000(3)
Ryder Ritchie	75,000(3)
Etienne Morin	70,000(2)
Jakub Milota	70,000(3)
Jakub Dvorak	65,000(2)
Lukas Dragicevic	65,000(2)
Remi Elie	65,000(1)
Quinton Burns	60,000(2)
Tyler Thorpe	60,000(3)
Drew Fortescue	55,000(2)
Andrew Strathmann	55,000(2)
Clarke Caswell	55,000(3)

San Jose

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

Income

Current Funds	$23,887,810
Home Games Remaining	33
Avg. Attendance	11,419
Avg. Revenue/Game	$1,233,279
Projected Revenue	$40,698,207

Expenses

Pro Payroll	$50,280,000
Farm Payroll	$1,700,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	66
Total Game Expenses	$635,146
Projected Expenses	$41,919,659
Projected Balance	$22,666,358

Salary Commitment

Year: 2028	$51,380,500
Year: 2029	$28,390,000
Year: 2030	$18,875,000
Year: 2031	$9,750,000

Pro Payroll

Samuel Montembeault	5,000,000(6)
Filip Johansson	4,750,000(4)
Pavel Buchnevich	4,600,000(3)
Jake Bean	4,500,000(2)
Emile Poirier	4,470,000(3)
Brayden Point	3,300,000(1)
Jack Drury	2,750,000(1)
Francesco Pinelli	2,325,000(1)
Carter Hart	2,000,000(2)
Alan Quine	2,000,000(1)
Sam Steel	1,760,000(1)
Frank Vatrano	1,500,000(1)
Tobias Rieder	1,500,000(1)
Brendan Gallagher	1,500,000(1)
Brandon Saad	1,200,000(1)
Mike Lundin	1,100,000(1)
Alexander Petrovic	1,000,000(2)
Nicholas Merkley	950,000(1)
Jake Boltmann	950,000(1)
Sven Andrighetto	725,000(1)
Nick Lardis	650,000(2)
Ryan Graves	600,000(0)
Hunter Brzustewicz	600,000(2)
Konnor Smith	550,000(2)

Farm Payroll

Adam Huska	165,000(1)
Dmytro Timashov	140,000(1)
Nikolay Goldobin	135,000(1)
Carl Grundstrom	110,000(1)
Felix Sandstrom	110,000(1)
Caedan Bankier	100,000(1)
Boo Nieves	100,000(1)
Scott Wilson	100,000(1)
Brendan Collier	95,000(1)
Nathan Moon	90,000(2)
Dave Dziurzynski	90,000(1)
Ethan Del Mastro	85,000(1)
Gabryel Paquin-Boudrea	85,000(1)
Joe Whitney	70,000(2)
Tomas Hamara	60,500(1)
Philipp Kurashev	55,000(1)
Mathieu Cataford	55,000(2)
Markus Loponen	55,000(3)

Tampa Bay

Arena	Verizon Center
Capacity	19,105
Ticket Price	$55.00

Income

Current Funds	$9,365,453
Home Games Remaining	33
Avg. Attendance	13,945
Avg. Revenue/Game	$1,840,855
Projected Revenue	$60,748,215

Expenses

Pro Payroll	$72,040,000
Farm Payroll	$3,560,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	66
Total Game Expenses	$923,189
Projected Expenses	$60,930,476
Projected Balance	$9,183,192

Salary Commitment

Year: 2028	$75,600,000
Year: 2029	$49,170,000
Year: 2030	$24,300,000
Year: 2031	$14,650,000

Pro Payroll

Bowen Byram	6,500,000(3)
Alex Nedeljkovic	6,000,000(5)
Klim Kostin	5,250,000(1)
Logan Cooley	4,650,000(4)
Alexander Wennberg	4,250,000(1)
Trevor Van Riemsdyk	4,000,000(2)
Ty Smith	4,000,000(2)
Isac Lundestrom	4,000,000(2)
Pavel Mintyukov	3,750,000(4)
Yanni Gourde	3,500,000(1)
Ryan Poehling	3,350,000(1)
Markus Granlund	3,250,000(2)
Shane Pinto	2,850,000(1)
Zach Aston-Reese	2,750,000(1)
Jake Gardiner	2,750,000(1)
Ivan Miroshnichenko	2,750,000(3)
Ilya Samsonov	2,500,000(2)
Jett Woo	2,490,000(2)
Martin Kaut	2,250,000(2)
Connor Bedard	1,200,000(2)

Farm Payroll

Filip Bystedt	250,000(4)
Dylan Gambrell	225,000(1)
Gage Goncalves	200,000(1)
Jack Finley	200,000(1)
Dominik Bokk	200,000(2)
Alexander Nikishin	190,000(1)
Alex Formenton	180,000(2)
Alexandre Texier	175,000(1)
Nicolas Daws	175,000(1)
Cal Petersen	165,000(1)
Chase Stillman	155,000(2)
Wade Allison	150,000(2)
Brandon Coe	150,000(1)
Noah Rod	150,000(2)
Ville Pokka	150,000(2)
Wyatt Kaiser	150,000(1)
Kirill Kirsanov	125,000(2)
Justin Robidas	100,000(1)
Sacha Boisvert	85,000(3)
Nico Myatovic	70,000(2)
Maxim Masse	70,000(3)
Noel Fransen	70,000(3)
Blake Montgomery	60,000(3)
Chase Pietila	60,000(3)
Nathan Aspinall	55,000(3)

St Louis

Arena	Ice Palace
Capacity	19,105
Ticket Price	$77.00

Income

Current Funds	$31,602,609
Home Games Remaining	33
Avg. Attendance	9,330
Avg. Revenue/Game	$1,724,115
Projected Revenue	$56,895,795

Expenses

Pro Payroll	$51,435,000
Farm Payroll	$2,676,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	66
Total Game Expenses	$661,128
Projected Expenses	$43,634,451
Projected Balance	$44,863,953

Salary Commitment

Year: 2028	$54,111,000
Year: 2029	$34,125,000
Year: 2030	$14,130,000
Year: 2031	$6,000,000

Pro Payroll

Devan Dubnyk	6,750,000(2)
Michael Sgarbossa	6,500,000(3)
Kirby Dach	6,000,000(4)
Jordan Eberle	6,000,000(1)
Evan Bouchard	4,000,000(2)
Adam Fox	2,500,000(2)
William Wallinder	2,200,000(1)
Mattias Janmark	1,950,000(2)
Emil Bemstrom	1,900,000(1)
Dylan DeMelo	1,780,000(2)
Mike Robinson	1,650,000(1)
Luke Tuch	1,650,000(1)
Dan Renouf	1,430,000(1)
Dominik Kubalik	1,200,000(2)
Macklin Celebrini	1,200,000(3)
Jaret Anderson-Dolan	1,150,000(1)
Carter Verhaeghe	1,100,000(1)
Vinni Lettieri	1,050,000(1)
Jack Glover	775,000(1)
Rasmus Kumpulainen	650,000(2)

Farm Payroll

Yegor Korshkov	190,000(3)
John Gaudreau	190,000(1)
Jordan Kyrou	180,000(3)
Mackenzie Skapski	175,000(2)
Samu Salminen	170,000(2)
Maxim Letunov	160,000(1)
Jordan Binnington	145,000(2)
Andre Petersson	140,000(2)
Jeremy Roy	140,000(1)
Riley Barber	140,000(2)
Jordan Greenway	130,000(1)
Roope Hintz	110,000(1)
Mason Appleton	105,000(1)
Samuel Honzek	75,000(2)
Lane Manson	75,000(2)
Noah Cates	70,000(1)
Liam Reddox	70,000(2)
Miko Matikka	66,000(1)
Beau Akey	65,000(2)
Ollie Josephson	60,000(3)
Connor Ingram	55,000(1)
Jake McCabe	55,000(1)
Gavin McCarthy	55,000(2)
Vadim Moroz	55,000(2)

Toronto

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

Income

Current Funds	$9,267,888
Home Games Remaining	34
Avg. Attendance	17,526
Avg. Revenue/Game	$2,187,227
Projected Revenue	$74,365,718

Expenses

Pro Payroll	$74,400,000
Farm Payroll	$3,107,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	67
Total Game Expenses	$946,470
Projected Expenses	$63,413,457
Projected Balance	$20,220,149

Salary Commitment

Year: 2028	$77,507,500
Year: 2029	$53,010,000
Year: 2030	$33,820,000
Year: 2031	$22,450,000

Pro Payroll

Owen Power	6,500,000(7)
Patrick White	6,250,000(1)
Andre Burakovsky	6,000,000(2)
Pavel Francouz	6,000,000(2)
Trevor Zegras	6,000,000(2)
Juuso Valimaki	5,700,000(5)
Aaron Ekblad	5,250,000(4)
Logan Brown	5,000,000(4)
Robert Thomas	5,000,000(3)
Jordan Staal	3,000,000(1)
Nick Robertson	2,900,000(1)
Ukko-Pekka Luukkonen	2,850,000(3)
Marco Kasper	2,750,000(3)
John Erskine	2,250,000(1)
Nicklas Grossman	2,100,000(1)
Gabriel Fortier	1,900,000(1)
Rodion Amirov	1,750,000(1)
Yakov Trenin	1,500,000(1)
Adam Ginning	1,100,000(1)
Freddie Hamilton	600,000(1)

Farm Payroll

Brendan Shinnimin	220,000(1)
Carson Soucy	190,000(1)
Leevi Merilainen	180,000(3)
Kirill Slepets	135,000(2)
Jagger Firkus	135,000(3)
Nolan Allan	130,000(2)
Alexander Kisakov	125,000(2)
Mario Ferraro	125,000(3)
Chad Krys	120,000(2)
Rasmus Bodin	115,000(2)
Jakub Vrana	110,000(2)
Devon Toews	110,000(3)
Matthew Knies	110,000(2)
Kyle Rau	100,000(2)
Mark Stone	90,000(1)
Santeri Hatakka	90,000(3)
Beck Malenstyn	90,000(2)
Tanner Kero	80,000(1)
Boone Jenner	80,000(1)
Filip Cederqvist	80,000(2)
Jani Hakanpaa	75,000(1)
Barclay Goodrow	75,000(1)
EJ Emery	75,000(3)
Spencer Watson	75,000(2)
Ryan MacInnis	72,500(1)
Jack McBain	70,000(1)
Nikita Kucherov	70,000(1)
Zach Redmond	70,000(1)
Jacob Middleton	55,000(1)
Joona Saarelainen	55,000(3)

Vancouver

Arena	GM Palace
Capacity	19,105
Ticket Price	$50.00

Income

Current Funds	$32,284,047
Home Games Remaining	34
Avg. Attendance	18,547
Avg. Revenue/Game	$2,225,743
Projected Revenue	$75,675,262

Expenses

Pro Payroll	$69,370,000
Farm Payroll	$1,981,200
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	67
Total Game Expenses	$871,393
Projected Expenses	$58,383,310
Projected Balance	$49,575,999

Salary Commitment

Year: 2028	$71,276,200
Year: 2029	$46,315,000
Year: 2030	$24,035,000
Year: 2031	$10,500,000

Pro Payroll

Kevin Fiala	7,000,000(3)
Bo Horvat	6,750,000(2)
Elias Pettersson	6,000,000(3)
Louis Leblanc	5,750,000(1)
Jamie Drysdale	5,750,000(4)
Maveric Lamoureux	4,750,000(4)
Pierre-Olivier Joseph	3,630,000(1)
Marco Rossi	3,500,000(1)
Kent Johnson	3,450,000(2)
Ville Heinola	3,200,000(2)
Joel Blomqvist	2,950,000(2)
Caleb Jones	2,850,000(1)
Ville Husso	2,783,000(1)
Valeri Nichushkin	2,550,000(2)
Erik Cernak	2,332,000(1)
Tyler Boucher	1,850,000(2)
Bryan Rust	1,250,000(2)
Brendan Warren	1,225,000(1)
Alex Pietrangelo	1,000,000(1)
Tyler Biggs	800,000(1)

Farm Payroll

Sam Rinzel	250,000(3)
Jeremy Bracco	229,900(1)
Dylan Samberg	225,000(1)
Filip Hallender	214,500(1)
Casey Cizikas	100,000(1)
Matt Benning	96,800(1)
Samuel Savoie	90,000(3)
Matt Grzelcyk	85,000(1)
Janis Moser	80,000(2)
Oliver Bonk	75,000(2)
Joakim Kemell	75,000(0)
Ilya Nabokov	75,000(3)
Patrick Cehlin	75,000(1)
Vinnie Hinostroza	65,000(1)
Lenni Hameenaho	65,000(2)
Ondrej Becher	65,000(3)
Gracyn Sawchyn	60,000(2)
Alexander Plesovskikh	55,000(3)

Washington

Arena	Motorola Center
Capacity	19,105
Ticket Price	$65.00

Income

Current Funds	$66,168,720
Home Games Remaining	34
Avg. Attendance	16,891
Avg. Revenue/Game	$2,634,907
Projected Revenue	$89,586,838

Expenses

Pro Payroll	$72,775,000
Farm Payroll	$2,871,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	67
Total Game Expenses	$923,768
Projected Expenses	$61,892,476
Projected Balance	$93,863,082

Salary Commitment

Year: 2028	$75,646,000
Year: 2029	$48,725,000
Year: 2030	$25,840,000
Year: 2031	$4,000,000

Pro Payroll

Mikhail Grigorenko	7,000,000(2)
Patrik Laine	6,500,000(3)
Darnell Nurse	6,500,000(1)
Slater Koekkoek	6,425,000(2)
Kaapo Kakko	6,250,000(3)
Max Jones	6,250,000(3)
Linus Omark	6,000,000(1)
Mikhail Sergachev	5,750,000(2)
Igor Shestyorkin	4,500,000(1)
Matthew Boldy	4,000,000(4)
Brendan Brisson	2,850,000(2)
K'Andre Miller	2,850,000(1)
Lian Bichsel	2,000,000(3)
Hugo Alnefelt	1,750,000(1)
Chandler Stephenson	950,000(1)
Brandon Hagel	850,000(1)
MacKenzie Weegar	750,000(1)
Tyler Bozak	550,000(1)
Michael Ferland	550,000(1)
Ryan Sproul	500,000(1)

Farm Payroll

Prokhor Poltapov	200,000(2)
Colt Moberg	180,000(3)
Quinn Schmiemann	180,000(3)
Samu Tuomaala	175,000(2)
Yegor Chinakhov	175,000(1)
Jiri Kulich	175,000(3)
Xavier Bourgault	175,000(2)
Evan Fitzpatrick	160,000(2)
Anton Olsson	150,000(2)
Maxim Gratchev	137,500(1)
Sammy Blais	137,500(1)
Oskar Pettersson	100,000(3)
Dominik Badinka	85,000(3)
Per Age Skroder	75,000(1)
Lucas Lessio	75,000(1)
Garnet Hathaway	70,000(1)
Ilya Lyubushkin	70,000(1)
Michael Fisher	66,000(1)
Alex Stalock	65,000(1)
Fabian Zetterlund	65,000(1)
Kirill Marchenko	65,000(1)
John Whipple	60,000(3)
Mikus Vecvanags	60,000(3)
Jakob Forsbacka Karlss	60,000(1)
Jesse Winchester	55,000(1)
Konrad Abdeltshauser	55,000(1)

Seattle

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

Income

Current Funds	$116,278,386
Home Games Remaining	34
Avg. Attendance	15,439
Avg. Revenue/Game	$2,038,023
Projected Revenue	$69,292,782

Expenses

Pro Payroll	$75,095,000
Farm Payroll	$3,056,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	67
Total Game Expenses	$954,317
Projected Expenses	$63,939,244
Projected Balance	$121,631,924

Salary Commitment

Year: 2028	$78,151,000
Year: 2029	$58,120,000
Year: 2030	$27,970,000
Year: 2031	$8,500,000

Pro Payroll

John Tavares	8,500,000(4)
Chris Kreider	7,850,000(1)
Carl Hagelin	7,225,000(2)
Frederik Gauthier	6,050,000(2)
Spencer Knight	5,750,000(2)
Roman Polak	5,500,000(3)
Quinn Hughes	5,500,000(2)
Alexander Alexeyev	4,000,000(3)
Andreas Athanasiou	3,570,000(3)
Neal Pionk	3,250,000(3)
Dawson Mercer	2,700,000(3)
Connor Zary	2,700,000(1)
Pekka Rinne	2,500,000(1)
Anthony Deangelo	2,000,000(2)
Ryan Strome	1,500,000(1)
Martin Reway	1,300,000(1)
Sebastian Wannstrom	1,250,000(2)
Curtis Lazar	1,200,000(1)
Erik Gustafsson	1,000,000(1)
Teuvo Teravainen	1,000,000(2)
John Moore	750,000(1)

Farm Payroll

Denton Mateychuk	225,000(3)
Fraser Minten	200,000(2)
Adam Beckman	176,000(1)
Korbinian Holzer	175,000(2)
Ben Bishop	150,000(2)
Adam Erne	140,000(1)
Connor Hurley	135,000(2)
Max Friberg	130,000(1)
Lukas Cormier	130,000(3)
Tyler Wotherspoon	120,000(2)
Jonathan Nielsen	120,000(2)
Joseph Morrow	120,000(2)
Calen Addison	110,000(1)
Matt Tomkins	110,000(1)
Vincent Iorio	100,000(1)
Zayne Parekh	95,000(3)
Timur Ibragimov	90,000(2)
Daniil Butt	85,000(2)
Logan Thompson	75,000(1)
Mark Arcobello	70,000(1)
Kyle Connor	70,000(1)
Matthew Spencer	65,000(2)
Jonathan Castagna	60,000(2)
Koehn Ziemmer	55,000(2)
Oskar Lindblom	50,000(1)
Ryan Dzingel	50,000(1)
Thomas Chabot	50,000(1)
Zach Fucale	50,000(1)
Jack Dougherty	50,000(1)

Las Vegas

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

Income

Current Funds	$20,093,334
Home Games Remaining	34
Avg. Attendance	17,115
Avg. Revenue/Game	$2,053,886
Projected Revenue	$69,832,124

Expenses

Pro Payroll	$73,077,000
Farm Payroll	$1,871,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	67
Total Game Expenses	$915,226
Projected Expenses	$61,320,116
Projected Balance	$28,605,342

Salary Commitment

Year: 2028	$74,948,500
Year: 2029	$57,860,000
Year: 2030	$41,210,000
Year: 2031	$31,650,000

Pro Payroll

Brady Tkachuk	9,000,000(8)
Trent Frederic	6,500,000(4)
Mathew Barzal	6,300,000(5)
Cal Foote	6,250,000(5)
Vasily Podkolzin	6,000,000(2)
Brad Thiessen	6,000,000(3)
Conor Geekie	3,600,000(4)
Oliver Ekman-Larsson	3,500,000(1)
Samuel Fagemo	3,200,000(2)
Ryan Merkley	3,125,000(2)
Jake Studnicka	3,025,000(1)
Scott Perunovich	3,000,000(1)
Jack Dugan	2,500,000(3)
Ridly Greig	2,250,000(1)
Daniil Chayka	1,950,000(2)
Raphael Lavoie	1,850,000(1)
Kristers Gudlevskis	1,750,000(2)
John Marino	1,377,000(1)
Valentin Zykov	1,250,000(1)
Brodie Ziemer	650,000(3)

Farm Payroll

Denis Malgin	260,000(1)
Lukas Bengtsson	236,500(1)
Paul Ludwinski	150,000(3)
Andrey Pedan	150,000(2)
Adam Engstrom	130,000(1)
Tanner Molendyk	85,000(2)
Ben Holmstrom	75,000(1)
Quentin Musty	75,000(2)
Kasper Pikkarainen	70,000(3)
Arber Xhekaj	70,000(1)
Gavin Brindley	70,000(2)
Aatos Koivu	70,000(3)
Sam Lafferty	65,000(1)
Damian Clara	65,000(2)
Anton Wahlberg	65,000(2)
Luke Osburn	65,000(3)
Noah Dower Nilsson	60,000(2)
Jiri Felcman	55,000(2)
Yaroslav Korostelyov	55,000(3)