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 Monday, Jun 2 2025)

Anaheim

Arena	Arrowhead Pond
Capacity	19,105
Ticket Price	$52.00

Income

Current Funds	$54,968,953
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$72,375,000
Farm Payroll	$3,790,150
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,447,832
Projected Expenses	$76,269,650
Projected Balance	-$21,300,697

Salary Commitment

Year: 2028	$76,115,150
Year: 2029	$36,148,000
Year: 2030	$5,173,000
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)
Axel Andersson	1,500,000(2)
Stiven Sardarian	775,000(2)
Javon Moore	650,000(3)
Ales Cech	550,000(3)
Dominic Turgeon	500,000(1)

Farm Payroll

Philip Tomasino	275,000(1)
Roddy Ross	265,000(2)
Jakob Forsbacka Karlss	250,000(1)
Vitaly Abramov	221,000(3)
Ruslan Iskhakov	199,650(1)
Ryan Lindgren	182,000(3)
Pascal Laberge	165,000(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)
Blake Lizotte	127,500(1)
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)
Jesse Pulkkinen	75,000(3)
Axel Sandin-Pellikka	75,000(2)
Otto Stenberg	75,000(2)
Alexander Kerfoot	65,000(1)
Roman Kantserov	65,000(2)
Roman Josi	50,000(1)
Matej Stransky	50,000(0)

Winnipeg

Arena	Philips Arena
Capacity	19,105
Ticket Price	$52.00

Income

Current Funds	$48,857,885
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$73,150,000
Farm Payroll	$2,397,500
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,403,714
Projected Expenses	$75,652,000
Projected Balance	-$26,794,115

Salary Commitment

Year: 2028	$75,482,500
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)
Yan Kuznetsov	1,200,000(1)
Tye McGinn	1,000,000(1)
Filip Forsberg	900,000(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)
Aku Raty	122,500(1)
Jaromir Pytlik	120,000(1)
Brad Lambert	115,000(1)
Nicolas Meloche	100,000(1)
Adam Brooks	100,000(3)
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	$49,146,360
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$74,000,000
Farm Payroll	$3,442,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,538,821
Projected Expenses	$77,543,500
Projected Balance	-$28,397,140

Salary Commitment

Year: 2028	$77,442,000
Year: 2029	$55,567,500
Year: 2030	$22,450,000
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)
Alex Pietrangelo	1,000,000(1)
Louie Caporusso	950,000(1)
Troy Terry	900,000(1)

Farm Payroll

Topias Leinonen	245,000(3)
Filip Hallender	214,500(1)
Scott Morrow	210,000(3)
Aatu Raty	200,000(2)
Jack Peart	180,000(2)
Jan Jenik	180,000(2)
Mackenzie Skapski	175,000(2)
Logan Mailloux	140,000(2)
Jeremy Roy	140,000(1)
Stanislav Svozil	132,500(2)
Oskar Lindblom	130,000(1)
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)
Carter George	75,000(3)
Egor Surin	75,000(3)
Andrew Copp	75,000(1)
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	$2,893,684
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$68,300,000
Farm Payroll	$3,244,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,117,464
Projected Expenses	$71,644,500
Projected Balance	-$68,750,816

Salary Commitment

Year: 2028	$71,544,500
Year: 2029	$45,272,000
Year: 2030	$18,599,500
Year: 2031	$0,000

Pro Payroll

Matt Clark	7,500,000(3)
Devan Dubnyk	6,750,000(2)
Phillip Danault	6,000,000(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)
Ozzy Wiesblatt	2,650,000(1)
Matthew Beniers	2,150,000(3)
Dominik Masin	1,800,000(2)
Mattias Backman	1,800,000(2)
Kieran Ruscheinski	1,300,000(1)

Farm Payroll

Mathieu Joseph	220,000(2)
Evgeny Svechnikov	200,000(1)
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)
Luke Kunin	150,000(1)
Oskar Sundqvist	147,500(1)
Cooper Moore	140,000(1)
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)

Calgary

Arena	Pengrowth Saddledome
Capacity	19,105
Ticket Price	$45.00

Income

Current Funds	$24,278,930
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$72,475,000
Farm Payroll	$3,373,100
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,425,186
Projected Expenses	$75,952,600
Projected Balance	-$51,673,670

Salary Commitment

Year: 2028	$75,848,100
Year: 2029	$50,490,000
Year: 2030	$24,155,000
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)
Reid Schaefer	2,000,000(3)
Samuel Helenius	1,950,000(3)
Josh Brook	1,500,000(2)
Andrew Mangiapane	1,500,000(2)
Xavier Ouellet	1,300,000(1)
Donovan Sebrango	1,200,000(1)
Brett Pesce	750,000(1)
Stuart Skinner	700,000(1)

Farm Payroll

Nicolas Roy	200,000(1)
Andrew Peeke	200,000(1)
Philippe Myers	181,500(1)
Martins Dzierkals	169,400(1)
Hudson Fasching	160,000(1)
Matias Maccelli	155,000(2)
Danil Yurtaykin	145,200(1)
Scott Harrington	140,000(1)
William Cuylle	140,000(2)
William Stromgren	135,000(2)
Valentin Nussbaumer	132,000(1)
Mark Olver	130,000(1)
Sasha Chmelevski	125,000(2)
Sasha Mutala	115,000(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	$83,481,705
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$74,272,500
Farm Payroll	$2,389,800
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,483,129
Projected Expenses	$76,763,800
Projected Balance	$6,717,905

Salary Commitment

Year: 2028	$76,662,300
Year: 2029	$49,890,000
Year: 2030	$27,090,000
Year: 2031	$13,635,000

Pro Payroll

Grigori Denisenko	7,100,000(1)
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)
Benoit-Olivier Groulx	2,310,000(3)
Alexei Protas	2,250,000(4)
Ryan Johnson	2,050,000(3)
Wyatt Johnston	2,000,000(1)
Philipp Grubauer	1,000,000(1)
Felix Bibeau	797,500(1)
Alexander Barabanov	650,000(1)
Thomas Novak	650,000(1)

Farm Payroll

Janne Kuokkanen	220,000(1)
Keith Kinkaid	210,000(2)
Rasmus Andersson	199,600(1)
Adam Mascherin	151,200(1)
Carson Focht	150,000(3)
Mitch Reinke	135,000(1)
Leevi Aaltonen	126,500(1)
Tyler Kleven	125,000(1)
Kasper Kulonummi	125,000(3)
Darren Helm	120,000(1)
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)
Adam Comrie	77,500(1)
Bradly Nadeau	75,000(2)
Joel Svensson	60,000(3)
Noel Nordh	60,000(2)
Egor Zavragin	55,000(2)

Chicago

Arena	United Center
Capacity	19,105
Ticket Price	$55.00

Income

Current Funds	$31,080,994
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$77,945,000
Farm Payroll	$3,284,600
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,809,686
Projected Expenses	$81,335,600
Projected Balance	-$50,254,606

Salary Commitment

Year: 2028	$81,229,600
Year: 2029	$66,162,500
Year: 2030	$22,365,000
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)
Luke Ashton	700,000(3)
Michael Hrabal	700,000(2)
Yegor Sharangovich	650,000(1)
Emil Pieniniemi	600,000(2)
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)
Maxim Strbak	70,000(2)
Dante Fabbro	65,000(1)
Shea Theodore	62,500(1)
Brandon Svoboda	60,000(2)

Colorado

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

Income

Current Funds	$18,664,196
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$57,740,000
Farm Payroll	$2,294,200
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	14
Total Game Expenses	$4,295,407
Projected Expenses	$60,135,700
Projected Balance	-$41,471,504

Salary Commitment

Year: 2028	$59,934,700
Year: 2029	$31,924,000
Year: 2030	$17,500,000
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)
Ben Hutton	2,000,000(1)
John-Jason Peterka	1,890,000(1)
Alexander Khovanov	1,750,000(2)
Sean Day	1,500,000(1)
Thatcher Demko	1,200,000(1)
Cole Schneider	1,100,000(1)
Tom Willander	950,000(2)
Oliver Bjorkstrand	950,000(1)
Brayden Yager	750,000(2)
Alexander Rykov	725,000(1)
Josh Mahura	550,000(1)
Florian Xhekaj	550,000(1)

Farm Payroll

Aleksi Heponiemi	215,000(1)
Blake Speers	205,700(1)
Jonas Siegenthaler	180,000(1)
Chris Breen	160,000(1)
Samuel Girard	154,000(2)
Tyler Graovac	150,000(1)
Viktor Loov	130,000(2)
Olli Maatta	125,000(1)
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)
Ville Koivunen	90,000(2)
Robin Kovacs	85,000(1)
Juraj Pekarcik	60,000(2)

Columbus

Arena	Nationwide Arena
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$60,382,314
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$78,205,000
Farm Payroll	$2,047,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,739,464
Projected Expenses	$80,352,500
Projected Balance	-$19,970,186

Salary Commitment

Year: 2028	$80,252,500
Year: 2029	$62,122,500
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)
Rickard Rakell	1,500,000(1)
Alec Martinez	1,000,000(1)
Noah Hanifin	1,000,000(1)
Gabriel Carlsson	1,000,000(1)
Mikael Wikstrand	1,000,000(1)
Mitchell Vande Sompel	900,000(2)
Ivan Barbashev	900,000(1)
Dmitry Kuzmin	850,000(1)
Otto Koivula	800,000(1)
Jake DeBrusk	750,000(1)
Chris Tierney	750,000(1)
Tyler Motte	600,000(1)
Anthony Cirelli	505,000(1)
Scott Laughton	500,000(1)
Mats Zuccarello	500,000(1)
Kirill Kaprizov	500,000(1)

Farm Payroll

Oliver Wahlstrom	200,000(1)
Jonathan Lekkerimaki	200,000(3)
Connor Roulette	150,000(2)
Nick Shore	140,000(3)
Olen Zellweger	125,000(2)
Jani Nyman	120,000(2)
Austin Czarnik	100,000(2)
Julian Melchiori	100,000(1)
Jonas Johansson	100,000(1)
Jonathan Davidsson	100,000(2)
Eric Comrie	100,000(2)
James Delroy	100,000(2)
Vladislav Kamenev	100,000(2)
Lucas Edmonds	100,000(3)
Trevor Connelly	85,000(3)
Luca Munzenberger	77,500(2)
Harrison Brunicke	75,000(3)
Christian Dvorak	75,000(1)

Dallas

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

Income

Current Funds	$20,334,818
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$67,682,000
Farm Payroll	$4,264,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,146,143
Projected Expenses	$72,046,000
Projected Balance	-$51,711,182

Salary Commitment

Year: 2028	$71,846,000
Year: 2029	$42,205,000
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)
Nikita Chibrikov	2,050,000(2)
Zach Senyshyn	1,950,000(1)
Connor Hobbs	1,700,000(1)
Charles Hudon	887,000(1)
Marc-Olivier Roy	750,000(1)
Colin Long	750,000(1)
Morgan Klimchuk	750,000(1)
Mark Cundari	750,000(1)
Arturs Kulda	750,000(1)
Juuso Parssinen	550,000(1)

Farm Payroll

Marat Khusnutdinov	215,000(2)
Daniel Carr	210,000(1)
Alexander Urbom	195,000(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)
Jacob Olofsson	154,000(1)
Jonathon Merrill	135,000(1)
Rhett Pitlick	100,000(0)
Vladislav Gavrikov	75,000(1)
Morgan Geekie	65,000(1)
Tanner Henricks	65,000(3)
Carey Terrance	65,000(2)
Jake Fisher	60,000(3)

Detroit

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

Income

Current Funds	$83,218,945
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$72,692,000
Farm Payroll	$3,247,500
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,431,821
Projected Expenses	$76,045,500
Projected Balance	$7,173,445

Salary Commitment

Year: 2028	$75,839,500
Year: 2029	$48,875,000
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)
Artyom Duda	1,500,000(2)
Michael Hintz	1,000,000(1)
Joe Hicketts	957,000(1)
Marcus Davidsson	757,000(1)
Stephane Da Costa	651,000(1)
Jacob Fowler	600,000(2)
Alexey Toropchenko	550,000(1)

Farm Payroll

Yaroslav Askarov	225,000(1)
Keean Washkurak	200,000(2)
Danila Yurov	180,000(2)
Cameron Lund	175,000(3)
Matyas Sapovaliv	175,000(3)
Helge Grans	170,000(1)
Ivan Morozov	140,000(2)
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)
Elvis Merzlikins	100,000(0)
Trevor Kuntar	95,000(3)
Viktor Neuchev	90,000(3)
Jordan Dumais	90,000(3)
Mikko Rantanen	87,500(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)

Edmonton

Arena	Rexall Place
Capacity	19,105
Ticket Price	$73.00

Income

Current Funds	$37,568,826
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$66,635,000
Farm Payroll	$2,042,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	14
Total Game Expenses	$4,912,750
Projected Expenses	$68,778,500
Projected Balance	-$31,209,674

Salary Commitment

Year: 2028	$68,617,000
Year: 2029	$37,295,000
Year: 2030	$21,500,000
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)
Steven Kempfer	5,500,000(1)
Roman Polak	5,500,000(3)
Arrturi Lehkonen	4,250,000(2)
Zachary Werenski	3,950,000(1)
Dylan Holloway	3,750,000(1)
Marc Methot	3,250,000(1)
Charlie Lindgren	1,700,000(3)
Vili Saarijarvi	1,500,000(2)
Rem Pitlick	1,210,000(2)
Reid Boucher	1,150,000(1)
Landon Slaggert	1,000,000(1)
Casey Wellman	925,000(1)
Riley Kidney	900,000(2)
Victor Bartley	550,000(1)
Colin Smith	500,000(2)
Matthew Irwin	500,000(1)

Farm Payroll

Tyler Madden	180,000(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)
Stefan Elliott	110,000(2)
Alex Lintuniemi	110,000(2)
Adin Hill	110,000(1)
Colton Dach	100,000(1)
Oskar Osala	99,000(1)
Evan McEneny	95,000(1)
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	$45,037,693
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$72,680,000
Farm Payroll	$2,814,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,399,679
Projected Expenses	$75,595,500
Projected Balance	-$30,557,807

Salary Commitment

Year: 2028	$75,494,000
Year: 2029	$66,640,000
Year: 2030	$31,315,000
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)
Isak Rosen	1,950,000(2)
Simon Robertsson	1,950,000(2)
Dan Renouf	1,430,000(1)
Brandon Whitney	1,100,000(1)
Antti Niemi	1,000,000(1)
Ondrej Kos	700,000(3)
Frederick Gaudreau	650,000(1)
Kyle Jean	650,000(1)
Jason Akeson	650,000(1)
Oscar Fisker Molgaard	650,000(2)

Farm Payroll

John Beecher	209,000(1)
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)
Daemon Hunt	120,000(1)
Artyom Grushnikov	115,000(2)
Colin Wilson	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)
Kamil Bednarik	70,000(3)
Tarin Smith	65,000(3)
Herman Traff	65,000(3)
Simon-Pier Brunet	65,000(3)
Victor Olofsson	65,000(1)

NYIslander

Arena	UBS Arena
Capacity	19,105
Ticket Price	$53.00

Income

Current Funds	$79,173,320
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$75,300,000
Farm Payroll	$2,242,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,546,107
Projected Expenses	$77,645,500
Projected Balance	$1,527,820

Salary Commitment

Year: 2028	$77,542,500
Year: 2029	$44,237,500
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)
Ian McCoshen	2,000,000(1)
Jesper Boqvist	1,525,000(1)
Zachary Bolduc	1,350,000(1)
Mattias Havelid	850,000(1)
Adam Gajan	700,000(2)
Zach Nehring	550,000(2)

Farm Payroll

Nick Sorensen	200,000(1)
Niklas Kokko	170,000(2)
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)
Calle Rosen	90,000(2)
Brent Johnson	77,500(2)
Justin Braun	75,000(2)
Tomas Lavoie	70,000(3)
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)

LosAngeles

Arena	Staples Center
Capacity	19,105
Ticket Price	$70.00

Income

Current Funds	$44,230,846
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$73,625,000
Farm Payroll	$3,057,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,484,679
Projected Expenses	$76,785,500
Projected Balance	-$32,554,654

Salary Commitment

Year: 2028	$76,682,500
Year: 2029	$33,825,000
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)

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)
Christopher Pelosi	55,000(2)

Minnesota

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

Income

Current Funds	$3,000,000
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$66,570,000
Farm Payroll	$3,529,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,014,214
Projected Expenses	$70,199,000
Projected Balance	-$67,199,000

Salary Commitment

Year: 2028	$70,099,000
Year: 2029	$32,477,500
Year: 2030	$10,145,000
Year: 2031	$4,950,000

Pro Payroll

Kent Simpson	6,800,000(1)
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)
Evan Bouchard	4,000,000(2)
William Eklund	3,525,000(2)
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)
William Wallinder	2,200,000(1)
Alexander Romanov	2,000,000(2)
Nic Hague	1,500,000(1)
Leo Carlsson	1,100,000(2)
Jonathan Marchessault	850,000(1)

Farm Payroll

Marko Dano	240,000(1)
Jake Guentzel	198,000(1)
Brandon Carlo	190,000(2)
Arthur Kaliyev	187,000(1)
Alex Vlasic	175,000(1)
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)
Jeremy Swayman	85,000(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	$47.00

Income

Current Funds	$5,904
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$74,000,000
Farm Payroll	$4,108,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,586,500
Projected Expenses	$78,211,000
Projected Balance	-$78,205,096

Salary Commitment

Year: 2028	$78,008,000
Year: 2029	$65,545,000
Year: 2030	$56,820,000
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)
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)
Carl Hinostroza	160,000(3)
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(0)
Kevin Lablanc	85,000(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	$88,269,150
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$72,800,000
Farm Payroll	$2,481,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,384,357
Projected Expenses	$75,381,000
Projected Balance	$12,888,150

Salary Commitment

Year: 2028	$75,281,000
Year: 2029	$60,566,000
Year: 2030	$43,140,000
Year: 2031	$14,600,000

Pro Payroll

Jared Cowan	9,100,000(3)
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)
Michael Sgarbossa	6,500,000(3)
Vitali Kravtsov	6,400,000(5)
Cam Talbot	6,250,000(2)
Shakir Mukhamadullin	3,500,000(3)
Matthew Savoie	1,800,000(1)
Carter Verhaeghe	1,100,000(1)
Dmitri Simashev	950,000(2)
Linus Ullmark	950,000(1)
Mason Marchment	750,000(1)
Miguel Marques	650,000(3)
Boris Katchouk	650,000(2)
Alexandre Blais	650,000(3)
Aaron Marvin	550,000(1)
Lukas Sedlak	550,000(1)
Dylan MacKinnon	550,000(2)

Farm Payroll

Filip Mesar	200,000(4)
Luca DelBelBelluz	200,000(3)
Cam Morrison	137,500(1)
Colin Miller	130,000(1)
Artyom Levshunov	110,000(3)
Judd Caulfield	110,000(1)
Sam Dickinson	95,000(3)
Tyler Bertuzzi	95,000(1)
Colin White	90,000(2)
Connor Brown	90,000(2)
Cameron Whynot	85,000(2)
Dean Letourneau	85,000(3)
Nate Danielson	85,000(2)
Juuso Puustinen	77,500(1)
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)
Mikhail Gulyayev	75,000(2)
William Borgen	75,000(1)
Anssi Salmela	70,000(2)
Jesse Ylonen	66,000(2)
Tristan Bertucci	65,000(2)
Ryan Donato	55,000(1)
Carl Klingberg	55,000(1)
Pheonix Copley	55,000(1)

New Jersey

Arena	Prudential Center
Capacity	19,105
Ticket Price	$50.00

Income

Current Funds	$34,718,639
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$69,320,000
Farm Payroll	$2,400,750
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,130,161
Projected Expenses	$71,822,250
Projected Balance	-$37,103,611

Salary Commitment

Year: 2028	$71,650,750
Year: 2029	$28,305,000
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)
Eddie Lack	1,750,000(1)
Mikhail Grabovski	1,600,000(1)
Harrison Blaisdell	1,450,000(1)
Albin Eriksson	1,075,000(1)
Will Smith	950,000(2)

Farm Payroll

Juuse Saros	285,000(3)
Anttoni Honka	211,750(1)
Brock Faber	200,000(2)
Jason Garrison	160,000(1)
Victor Mete	154,000(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)
William Carrier	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	$24,080,313
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$74,025,000
Farm Payroll	$3,289,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,529,714
Projected Expenses	$77,416,000
Projected Balance	-$53,335,687

Salary Commitment

Year: 2028	$77,314,500
Year: 2029	$44,525,000
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)
Jimmy Snuggerud	1,500,000(1)
Carl Dahlstrom	1,500,000(1)
T.J. Brodie	1,000,000(1)
Victor Rask	575,000(1)

Farm Payroll

Nick Schmaltz	249,500(1)
Daniel Torgersson	220,000(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)
Conor Sheary	172,500(1)
Jakob Pelletier	165,000(1)
Travis Dermott	165,000(1)
Tyler Benson	152,500(1)
Zach Hyman	130,000(1)
Redmond Savage	125,000(2)
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	$61,109,141
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$71,733,500
Farm Payroll	$3,133,700
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,355,014
Projected Expenses	$74,970,200
Projected Balance	-$13,861,059

Salary Commitment

Year: 2028	$74,867,200
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)
Brandon Montour	950,000(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)
Anthony Beauvillier	125,000(1)
Oliver Kapanen	125,000(1)
Nick Bonino	115,000(2)
Kyle Capobianco	110,000(1)
Jyrki Jokipaaka	100,000(1)
Jake Walman	90,500(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	$27,226,848
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$77,925,000
Farm Payroll	$2,919,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,781,857
Projected Expenses	$80,946,000
Projected Balance	-$53,719,152

Salary Commitment

Year: 2028	$80,844,500
Year: 2029	$53,002,000
Year: 2030	$27,104,500
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)
Cody Glass	3,650,000(1)
Ryan McLeod	3,600,000(2)
Igor Bobkov	3,500,000(1)
Cole Perfetti	3,000,000(2)
Owen Pickering	2,650,000(4)
Vasili Ponomaryov	2,500,000(3)
Cayden Primeau	2,125,000(2)
Andrei Kuzmenko	1,100,000(1)
Jake Evans	600,000(1)
Arttu Karki	550,000(2)

Farm Payroll

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)
Jack Hughie	150,000(3)
Julius Bergman	125,000(1)
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)
Landon Miller	55,000(3)

Pittsburgh

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

Income

Current Funds	$21,112,175
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$78,950,000
Farm Payroll	$3,124,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,869,679
Projected Expenses	$82,175,500
Projected Balance	-$61,063,325

Salary Commitment

Year: 2028	$82,074,000
Year: 2029	$48,695,000
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)
Ilya Sorokin	3,400,000(2)
Jay O'Brien	2,250,000(1)
Andreas Thuresson	1,850,000(1)
Roman Schmidt	1,100,000(2)
Nick Ritchie	1,000,000(1)
Andrej Sustr	1,000,000(1)
Nicolas Petan	975,000(1)
Alex Tuch	950,000(1)
Simon Bertilsson	950,000(1)
Brendan Gaunce	750,000(1)
Jean-Francois Berube	750,000(1)

Farm Payroll

Jackson Hallum	975,000(1)
Robert Hagg	210,000(1)
Leland Irving	190,000(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)
Alexander Perevalov	95,000(3)
Alexander Suzdalev	95,000(3)
Patrick Harper	95,000(1)
Ryan Martindale	90,000(1)
Zach Sanford	75,000(1)
Christian Jaros	75,000(1)
Viktor Stalberg	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	$45,162,079
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$63,025,000
Farm Payroll	$2,384,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	14
Total Game Expenses	$4,679,429
Projected Expenses	$65,512,000
Projected Balance	-$20,349,921

Salary Commitment

Year: 2028	$65,310,000
Year: 2029	$47,515,000
Year: 2030	$19,475,000
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)
Connor Murphy	2,000,000(1)
Zachary L'Heureux	2,000,000(2)
Hendrix Lapierre	1,750,000(1)
Yegor Rykov	1,500,000(1)
Kieffer Bellows	1,400,000(1)
JC Beaudin	1,000,000(1)
Connor Clifton	750,000(1)
Conor Garland	750,000(1)
Mark Scheifele	750,000(1)

Farm Payroll

Mackie Samoskevich	240,000(3)
Erik Gudbranson	210,000(2)
Isaiah Saville	200,000(3)
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)
Tyler Bertuzzi	99,000(0)
Dalibor Dvorsky	85,000(2)
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	$20,619,965
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$44,070,000
Farm Payroll	$2,321,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	14
Total Game Expenses	$3,320,929
Projected Expenses	$46,493,000
Projected Balance	-$25,873,035

Salary Commitment

Year: 2028	$46,331,500
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)
Francesco Pinelli	2,325,000(1)
Carter Hart	2,000,000(2)
Alan Quine	2,000,000(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)
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)
Hunter Brzustewicz	600,000(2)
Konnor Smith	550,000(2)

Farm Payroll

Jack Drury	275,000(1)
Sam Steel	176,000(1)
Adam Huska	165,000(1)
Dmytro Timashov	140,000(1)
Nikolay Goldobin	135,000(1)
Mike Lundin	110,000(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)
Ryan Graves	60,000(0)
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	$29,659,460
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$72,040,000
Farm Payroll	$3,560,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,407,250
Projected Expenses	$75,701,500
Projected Balance	-$46,042,040

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	$88,018,155
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$42,905,000
Farm Payroll	$2,286,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	14
Total Game Expenses	$3,235,179
Projected Expenses	$45,292,500
Projected Balance	$42,725,655

Salary Commitment

Year: 2028	$45,191,000
Year: 2029	$25,000,000
Year: 2030	$7,090,000
Year: 2031	$6,000,000

Pro Payroll

Taylor Hall	7,450,000(2)
Kirby Dach	6,000,000(4)
Jordan Eberle	6,000,000(1)
Jared McIsaac	2,700,000(1)
Adam Fox	2,500,000(2)
Kirill Maximov	2,250,000(1)
Mattias Janmark	1,950,000(2)
Emil Bemstrom	1,900,000(1)
Dylan DeMelo	1,780,000(2)
Luke Tuch	1,650,000(1)
Jordan Binnington	1,450,000(2)
Jordan Greenway	1,300,000(1)
Jaret Anderson-Dolan	1,150,000(1)
Vinni Lettieri	1,050,000(1)
Jack Glover	775,000(1)
Rasmus Kumpulainen	650,000(2)
Beau Akey	650,000(2)
Ollie Josephson	600,000(3)
Connor Ingram	550,000(1)
Vadim Moroz	550,000(2)

Farm Payroll

Yegor Korshkov	190,000(3)
John Gaudreau	190,000(1)
Jordan Kyrou	180,000(3)
Samu Salminen	170,000(2)
Mike Robinson	165,000(1)
Maxim Letunov	160,000(1)
Andre Petersson	140,000(2)
Riley Barber	140,000(2)
Dominik Kubalik	120,000(2)
Macklin Celebrini	120,000(3)
Roope Hintz	110,000(1)
Mason Appleton	105,000(1)
Danila Klimovich	85,000(2)
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)
Gavin McCarthy	55,000(2)

Toronto

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

Income

Current Funds	$39,972,789
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$77,250,000
Farm Payroll	$2,822,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,726,821
Projected Expenses	$80,175,500
Projected Balance	-$40,202,711

Salary Commitment

Year: 2028	$80,072,500
Year: 2029	$56,925,000
Year: 2030	$35,305,000
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)
Rodion Amirov	1,750,000(1)
Yakov Trenin	1,500,000(1)
Devon Toews	1,100,000(3)
Kyle Rau	1,000,000(2)
Beck Malenstyn	900,000(2)
Boone Jenner	800,000(1)
Filip Cederqvist	800,000(2)
Jani Hakanpaa	750,000(1)
Jacob Middleton	550,000(1)
Joona Saarelainen	550,000(3)

Farm Payroll

Brendan Shinnimin	220,000(1)
Carson Soucy	190,000(1)
Gabriel Fortier	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)
Adam Ginning	110,000(1)
Matthew Knies	110,000(2)
Mark Stone	90,000(1)
Santeri Hatakka	90,000(3)
Tanner Kero	80,000(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)
Freddie Hamilton	60,000(1)

Vancouver

Arena	GM Palace
Capacity	19,105
Ticket Price	$50.00

Income

Current Funds	$23,954,232
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$66,180,000
Farm Payroll	$1,985,700
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	14
Total Game Expenses	$4,876,336
Projected Expenses	$68,268,700
Projected Balance	-$44,314,468

Salary Commitment

Year: 2028	$68,090,700
Year: 2029	$48,025,000
Year: 2030	$25,205,000
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)
Valeri Nichushkin	2,550,000(2)
Dylan Samberg	2,250,000(1)
Tyler Boucher	1,850,000(2)
Bryan Rust	1,250,000(2)
Tyler Biggs	800,000(1)
Ilya Nabokov	750,000(3)
Gracyn Sawchyn	600,000(2)
Alexander Plesovskikh	550,000(3)

Farm Payroll

Ville Husso	278,300(1)
Sam Rinzel	250,000(3)
Erik Cernak	233,200(1)
Jeremy Bracco	229,900(1)
Brendan Warren	122,500(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)
Patrick Cehlin	75,000(1)
Vinnie Hinostroza	65,000(1)
Lenni Hameenaho	65,000(2)
Ondrej Becher	65,000(3)

Washington

Arena	Motorola Center
Capacity	19,105
Ticket Price	$65.00

Income

Current Funds	$59,317,226
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$72,975,000
Farm Payroll	$2,686,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,411,714
Projected Expenses	$75,764,000
Projected Balance	-$16,446,774

Salary Commitment

Year: 2028	$75,606,000
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)
Ilya Lyubushkin	700,000(1)
Tyler Bozak	550,000(1)
Michael Ferland	550,000(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)
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)
Jesse Winchester	55,000(0)

Seattle

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

Income

Current Funds	$117,181,796
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$76,595,000
Farm Payroll	$3,167,250
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,704,661
Projected Expenses	$79,865,250
Projected Balance	$37,316,546

Salary Commitment

Year: 2028	$79,762,250
Year: 2029	$55,200,000
Year: 2030	$23,325,000
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)
Quinn Hughes	5,500,000(2)
Ryan Murray	5,500,000(1)
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)
Anthony Deangelo	2,000,000(2)
Sean Behrens	1,750,000(1)
Daniel Sprong	1,500,000(1)
Ryan Strome	1,500,000(1)
Arturs Silovs	1,400,000(2)
Marcus Kruger	1,000,000(2)
Vincent Iorio	1,000,000(1)
Zayne Parekh	950,000(3)
Timur Ibragimov	900,000(2)
Mark Arcobello	700,000(1)
Kyle Connor	700,000(1)
Jonathan Castagna	600,000(2)

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)
Martin Reway	130,000(1)
Lukas Cormier	130,000(3)
Sebastian Wannstrom	125,000(2)
Curtis Lazar	120,000(1)
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)
Petr Mrazak	100,000(1)
Erik Gustafsson	100,000(1)
Teuvo Teravainen	100,000(2)
Adam Gilmour	96,250(1)
Daniil Butt	85,000(2)
Logan Thompson	75,000(1)
John Moore	75,000(1)
Matthew Spencer	65,000(2)
Koehn Ziemmer	55,000(2)

Las Vegas

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

Income

Current Funds	$26,605,232
Home Games Remaining	7
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$70,852,000
Farm Payroll	$2,094,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	14
Total Game Expenses	$5,217,571
Projected Expenses	$73,046,000
Projected Balance	-$46,440,768

Salary Commitment

Year: 2028	$72,946,000
Year: 2029	$57,365,000
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)
Scott Perunovich	3,000,000(1)
Denis Malgin	2,600,000(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)
John Marino	1,377,000(1)
Damian Clara	650,000(2)
Brodie Ziemer	650,000(3)
Jiri Felcman	550,000(2)

Farm Payroll

Jake Studnicka	302,500(1)
Lukas Bengtsson	236,500(1)
Kristers Gudlevskis	175,000(2)
Paul Ludwinski	150,000(3)
Andrey Pedan	150,000(2)
Adam Engstrom	130,000(1)
Valentin Zykov	125,000(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)
Anton Wahlberg	65,000(2)
Luke Osburn	65,000(3)
Noah Dower Nilsson	60,000(2)
Yaroslav Korostelyov	55,000(3)