Fantasy National Hockey League

Retro FNHL

For those hardcore dudes

Rosters Scoring Lines Vitals Finances Prospects Pro Standings Farm Standings Schedule

FNHL31 Team Finances

Financial Report

(As of Wednesday, Apr 15 2026)

Anaheim

Arena	Arrowhead Pond
Capacity	19,105
Ticket Price	$52.00

Income

Current Funds	$60,659,570
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$75,270,000
Farm Payroll	$2,979,150
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$955,532
Projected Expenses	$78,353,650
Projected Balance	-$17,694,080

Salary Commitment

Year: 2028	$37,434,500
Year: 2029	$7,157,000
Year: 2030	$346,000
Year: 2031	$0,000

Pro Payroll

Nino Niederreiter	7,400,000(0)
James Neal	6,750,000(1)
Brandon Halverson	6,325,000(1)
Calle Jarnkork	6,075,000(1)
Jordan Schroeder	6,000,000(0)
Martin Necas	5,900,000(0)
Charlie McAvoy	5,250,000(0)
Victor Soderstrom	4,500,000(0)
Logan Stanley	3,500,000(1)
Serron Noel	3,100,000(0)
Pavel Zacha	3,000,000(0)
Fyodor Svechkov	3,000,000(2)
Corson Ceulemans	2,600,000(1)
Lukas Reikelle	2,500,000(1)
Mike Condon	2,500,000(0)
Ryan Lindgren	1,820,000(2)
Axel Andersson	1,500,000(1)
Marek Hrivik	1,000,000(0)
Michael Bunting	850,000(0)
Javon Moore	650,000(2)
Ales Cech	550,000(2)
Dominic Turgeon	500,000(0)

Farm Payroll

Roddy Ross	265,000(1)
Vitaly Abramov	221,000(2)
Ruslan Iskhakov	199,650(0)
Elias Salomonsson	150,000(2)
Benjamin Gaudreau	140,000(1)
Ryan Stanton	140,000(0)
Luke Prokop	135,000(0)
Michael Matheson	130,000(1)
Alexander Ljungkrantz	115,000(2)
Mckade Webster	115,000(2)
Dryden Hunt	115,000(0)
Quinn Finley	115,000(2)
Dylan Duke	110,000(1)
Carter Savoie	110,000(0)
Adam Ingram	90,000(1)
Nikita Artamonov	80,000(3)
Stiven Sardarian	77,500(1)
Jesse Pulkkinen	75,000(2)
Axel Sandin-Pellikka	75,000(1)
Kevin He	75,000(3)
Otto Stenberg	75,000(1)
Hagen Burrows	70,000(3)
Alexander Kerfoot	65,000(0)
Roman Kantserov	65,000(1)
Ben Merrill	63,000(3)
Stevie Leskovar	58,000(3)
Matej Stransky	50,000(0)

Winnipeg

Arena	Philips Arena
Capacity	19,105
Ticket Price	$55.00

Income

Current Funds	$93,452,689
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$74,725,000
Farm Payroll	$2,426,000
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$942,140
Projected Expenses	$77,255,500
Projected Balance	$16,197,189

Salary Commitment

Year: 2028	$60,201,000
Year: 2029	$39,166,000
Year: 2030	$20,966,000
Year: 2031	$20,700,000

Pro Payroll

Jon Gillies	7,500,000(4)
Rasmus Ristolainen	7,500,000(2)
William Nylander	7,200,000(5)
Leon Draisaitl	6,750,000(2)
Ilya Mikheyev	6,000,000(0)
Max Domi	6,000,000(4)
Nikita Zaitsev	5,850,000(1)
Ryan O'Rourke	3,800,000(1)
Mason McTavish	3,600,000(2)
Jason Robertson	2,850,000(1)
Michael Rasmussen	2,650,000(1)
Ziyat Paigin	2,500,000(1)
Brendan Guhle	2,250,000(0)
Brett Howden	2,000,000(1)
Aleksander Barkov	1,500,000(0)
Scott Foster	1,300,000(0)
Aku Raty	1,225,000(0)
Yan Kuznetsov	1,200,000(0)
Tye McGinn	1,000,000(0)
Colby Barlow	850,000(1)
Dylan James	650,000(0)
Karel Vejmelka	550,000(0)

Farm Payroll

Dmitri Zavgorodny	185,000(1)
Klas Dahlbeck	150,000(0)
Josh Manson	150,000(1)
Sebastian Collberg	145,000(1)
Dennis Cholowski	144,500(0)
Alexey Marchenko	130,000(0)
Anthony Duclair	130,000(0)
Jaromir Pytlik	120,000(0)
Brad Lambert	115,000(0)
Nicolas Meloche	100,000(0)
Adam Brooks	100,000(2)
Filip Forsberg	90,000(0)
Sam O'Reilly	80,000(3)
Spencer Gill	75,000(2)
Raoul Boilard	70,000(3)
Melvin Fernstrom	65,000(2)
Andreas Johnsson	65,000(0)
Nick Moldenhaue	60,500(0)
Jan Rutta	60,000(0)
Hunter Laing	58,000(3)
Rico Gredig	58,000(3)
Brad Gardiner	55,000(1)
Charlie Forslund	55,000(2)
Joona Vaisanen	55,000(2)
Brayden McNabb	55,000(0)
Pius Suter	55,000(0)

Boston

Arena	FleetCenter
Capacity	19,105
Ticket Price	$70.00

Income

Current Funds	$107,328,260
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$70,120,000
Farm Payroll	$3,240,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$895,872
Projected Expenses	$73,461,500
Projected Balance	$33,866,760

Salary Commitment

Year: 2028	$46,545,000
Year: 2029	$22,850,000
Year: 2030	$11,725,000
Year: 2031	$0,000

Pro Payroll

Cody Franson	6,000,000(1)
Andrei Vasilevski	5,750,000(3)
Juraj Slafkovsky	5,750,000(3)
Jonas Brodin	5,550,000(2)
David Pastrnak	5,300,000(0)
Nathan MacKinnon	5,300,000(0)
Sean Couturier	5,250,000(0)
Anders Lee	5,000,000(1)
Filip Chytil	4,950,000(1)
Jake Sanderson	4,450,000(2)
Warren Foegele	3,670,000(0)
Tyson Foerster	3,650,000(1)
Anton Lundell	3,000,000(1)
Kevin Bahl	1,700,000(0)
Jack Rathbone	1,600,000(0)
Libor Hajek	1,100,000(0)
Troy Terry	900,000(0)
Nicolas Deslauriers	700,000(0)
Ian McCoshen	500,000(0)

Farm Payroll

Topias Leinonen	245,000(2)
Kirill Maximov	225,000(0)
Scott Morrow	210,000(2)
Aatu Raty	200,000(1)
Jack Peart	180,000(1)
Jan Jenik	180,000(1)
Logan Mailloux	140,000(1)
Tij Iginla	110,000(2)
Aleksi Heimosalmi	110,000(1)
Justin Sourdif	110,000(0)
David Goyette	110,000(2)
Miroslav Holinka	90,000(2)
Adam Kleber	85,000(2)
Danila Klimovich	85,000(1)
Mikhail Yegorov	80,000(3)
Carter George	75,000(2)
Egor Surin	75,000(2)
Owen Protz	75,000(3)
Andrew Copp	75,000(0)
Pierre-�douard Bellema	70,000(0)
Tanner Jeannot	70,000(0)
Elliott Groenewold	70,000(3)
Anthony Spellacy	70,000(2)
Andrew Gibson	70,000(1)
Kalan Lind	70,000(1)
Michael Pezzetta	65,000(0)
William Carrier	60,000(0)
Adam Pelech	60,000(0)
Logan O'Connor	60,000(0)
Tanner Ludtke	60,000(1)
Ty Henry	55,000(2)

Buffalo

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

Income

Current Funds	$14,123,082
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$68,525,000
Farm Payroll	$3,035,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$873,902
Projected Expenses	$71,660,000
Projected Balance	-$57,536,918

Salary Commitment

Year: 2028	$40,790,000
Year: 2029	$21,697,500
Year: 2030	$298,000
Year: 2031	$0,000

Pro Payroll

Jared Cowan	9,100,000(2)
Grigori Denisenko	7,100,000(0)
Kent Simpson	6,800,000(0)
Jake Oettinger	6,000,000(2)
Jeff Skinner	4,500,000(1)
Joel Farabee	4,000,000(0)
Joseph Veleno	4,000,000(1)
Nick Suzuki	3,750,000(2)
Evander Kane	3,000,000(0)
Kevin Korchinski	2,750,000(1)
Justin Barron	2,650,000(0)
Matthew Beniers	2,150,000(2)
Dominik Masin	1,800,000(1)
Mattias Backman	1,800,000(1)
Luke Kunin	1,500,000(0)
Oskar Sundqvist	1,475,000(0)
Cooper Moore	1,400,000(0)
Albin Grewe	1,300,000(1)
Kieran Ruscheinski	1,300,000(0)
Louis Domingue	1,250,000(1)
Samuel Knazko	900,000(0)

Farm Payroll

Mathieu Joseph	220,000(1)
Evgeny Svechnikov	200,000(0)
Luca DelBelBelluz	200,000(2)
Frederik Dichow	199,500(2)
Axel Holmstrom	185,000(1)
AJ Greer	180,000(1)
Tim Gettinger	175,000(1)
Dan Vladar	175,000(1)
Viktor Arvidsson	175,000(1)
Owen Beck	140,000(0)
Cayden Lindstrom	125,000(3)
Josh Jacobs	125,000(1)
Jan Mysak	120,000(0)
Carter Yakemchuk	115,000(3)
Olivier Nadeau	110,000(1)
Vaclav Karabacek	110,000(0)
Zack Ostapchuk	100,000(1)
Matt Fraser	95,000(1)
Ben Roger	77,500(1)
Matt Finn	75,000(0)
Mikhail Gulyayev	75,000(1)
Stepan Gorbunov	58,000(3)

Calgary

Arena	Pengrowth Saddledome
Capacity	19,105
Ticket Price	$45.00

Income

Current Funds	$60,356,793
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$72,015,000
Farm Payroll	$3,066,100
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$916,898
Projected Expenses	$75,185,600
Projected Balance	-$14,828,807

Salary Commitment

Year: 2028	$48,235,000
Year: 2029	$22,305,000
Year: 2030	$3,750,000
Year: 2031	$0,000

Pro Payroll

Malcolm Subban	8,500,000(1)
Jesse Puljujarvi	7,420,000(2)
Kasperi Kapanen	6,000,000(2)
Jakob Chychrun	5,780,000(0)
Jacob Trouba	5,500,000(1)
J.T. Miller	5,100,000(1)
Clayton Keller	4,270,000(0)
Tyler Seguin	3,800,000(0)
Jonathan Quick	3,750,000(0)
Sam Colangelo	3,650,000(3)
Mikey Anderson	3,125,000(1)
Rutger McGroarty	2,550,000(2)
Reid Schaefer	2,000,000(2)
Josh Brook	1,500,000(1)
Scott Harrington	1,400,000(0)
Valentin Nussbaumer	1,320,000(0)
Xavier Ouellet	1,300,000(0)
Mark Olver	1,300,000(0)
Donovan Sebrango	1,200,000(0)
Adam Fantilli	1,100,000(1)
Brett Pesce	750,000(0)
Stuart Skinner	700,000(0)

Farm Payroll

Nicolas Roy	200,000(0)
Andrew Peeke	200,000(0)
Philippe Myers	181,500(0)
Martins Dzierkals	169,400(0)
Hudson Fasching	160,000(0)
Andrew Mangiapane	150,000(1)
Danil Yurtaykin	145,200(0)
William Cuylle	140,000(1)
William Stromgren	135,000(1)
Sasha Chmelevski	125,000(1)
Sasha Mutala	115,000(1)
Matt O'Connor	110,000(0)
Marcus Kallionkieli	110,000(0)
Jayden Grubbe	110,000(1)
Anton Silayev	100,000(3)
Michael Nygard	95,000(2)
Ludwig Persson	85,000(2)
George Fegaras	80,000(2)
Alfons Freij	75,000(2)
Charlie Stramel	75,000(1)
Theo Lindstein	75,000(1)
Michael Buchinger	75,000(2)
Eriks Mateiko	65,000(2)
Caden Price	60,000(1)
Jesse Kiiskinen	60,000(1)
Coulson Pitre	60,000(1)
Noah Powell	55,000(2)
Roman Shokhrin	55,000(2)

Carolina

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

Income

Current Funds	$73,098,982
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$68,536,000
Farm Payroll	$1,580,950
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$856,323
Projected Expenses	$70,218,450
Projected Balance	$2,880,532

Salary Commitment

Year: 2028	$37,856,000
Year: 2029	$25,266,000
Year: 2030	$2,451,000
Year: 2031	$0,000

Pro Payroll

Joonas Korpisalo	5,720,000(1)
Timothy Liljegren	5,250,000(2)
Alex DeBrincat	5,000,000(2)
Alex Turcotte	4,250,000(0)
Dougie Hamilton	3,510,000(2)
Timo Meier	3,500,000(1)
Cole Sillinger	3,000,000(2)
Shane Wright	2,900,000(0)
Kale Clague	2,750,000(0)
Ozzy Wiesblatt	2,650,000(0)
Benoit-Olivier Groulx	2,310,000(2)
Dylan Sikura	2,250,000(0)
Alexei Protas	2,250,000(3)
Janne Kuokkanen	2,200,000(0)
Keith Kinkaid	2,100,000(1)
Ryan Johnson	2,050,000(2)
Wyatt Johnston	2,000,000(0)
Jonny Tychonick	2,000,000(0)
Rasmus Andersson	1,996,000(0)
Carson Focht	1,500,000(2)
Mitch Reinke	1,350,000(0)
Sean Durzi	1,350,000(0)
Tyler Kleven	1,250,000(0)
Mitchell Stephens	1,100,000(0)
Maxim Groshev	1,000,000(0)
Jeremy Swayman	850,000(0)
Jonathan Marchessault	850,000(0)
Ryan Leonard	850,000(1)
Kevin Labanc	750,000(0)

Farm Payroll

Adam Mascherin	151,200(0)
Connor Roulette	150,000(1)
Leevi Aaltonen	126,500(0)
Kasper Kulonummi	125,000(2)
Brendan Lemieux	110,000(0)
Ty Smilanic	100,000(0)
Colin Ralph	80,000(3)
Aidan Hreschuk	80,000(1)
Felix Bibeau	79,750(0)
Adam Comrie	77,500(0)
Bradly Nadeau	75,000(1)
John Mustard	70,000(2)
Alexander Barabanov	65,000(0)
Timur Kol	63,000(3)
Noel Nordh	60,000(1)
Ludvig Lafton	58,000(3)
Aaron Marvin	55,000(0)
Egor Zavragin	55,000(1)

Chicago

Arena	United Center
Capacity	19,105
Ticket Price	$55.00

Income

Current Funds	$53,771,264
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$73,550,000
Farm Payroll	$3,390,100
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$939,587
Projected Expenses	$77,046,100
Projected Balance	-$23,274,836

Salary Commitment

Year: 2028	$63,666,000
Year: 2029	$31,436,000
Year: 2030	$6,646,000
Year: 2031	$6,000,000

Pro Payroll

Derek Forbort	7,250,000(2)
Travis Konecny	7,000,000(2)
Ryan Pulock	6,750,000(1)
Connor McDavid	6,000,000(0)
Anthony Mantha	6,000,000(4)
Cale Makar	5,650,000(1)
Jack Quinn	4,850,000(1)
Laurent Brossoit	4,600,000(2)
Liam Foudy	3,700,000(0)
Adam Boqvist	3,650,000(1)
Simon Holmstrom	3,250,000(2)
Lassi Thomson	3,200,000(1)
Jacob Perreault	2,250,000(1)
Markus Nutivaara	1,815,000(0)
Nick Abruzzese	1,750,000(2)
Marat Khusnutdinov	1,375,000(1)
Mark Jankowski	1,150,000(1)
Will Smith	950,000(1)
Julien Gauthier	875,000(1)
Marek Langhamer	785,000(0)
Maxim Strbak	700,000(1)

Farm Payroll

Vlad Marchenko	240,000(3)
Frank Nazar	220,000(3)
Nathan Gaucher	200,000(2)
Christian Kyrou	175,000(2)
Dillon Dube	170,000(0)
Calle Odelius	170,000(2)
Kasper Simontaival	160,000(1)
Collin Delia	150,000(0)
Zach Dean	147,500(1)
Philip Tomasino	137,500(0)
Joni Jurmo	135,000(0)
Andrew Poturalski	133,100(0)
Stanislav Svozil	132,500(1)
Tristan Luneau	130,000(2)
Lane Hutson	125,000(2)
Oliver Tarnstrom	125,000(1)
Easton Cowan	75,000(1)
Marcus Gidlof	70,000(2)
Luke Ashton	70,000(2)
Aron Kiviharju	70,000(3)
Michael Hrabal	70,000(1)
Morgan Geekie	65,000(0)
Yegor Sharangovich	65,000(0)
Shea Theodore	62,500(0)
Emil Pieniniemi	60,000(1)
Brandon Svoboda	60,000(1)
Petr Sikora	58,000(3)
Loke Johansson	58,000(3)
Brendan Perlini	56,000(0)

Colorado

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

Income

Current Funds	$56,482,618
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$66,815,000
Farm Payroll	$1,938,700
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$839,698
Projected Expenses	$68,855,200
Projected Balance	-$12,372,582

Salary Commitment

Year: 2028	$35,261,000
Year: 2029	$19,126,000
Year: 2030	$9,626,000
Year: 2031	$0,000

Pro Payroll

Matt Duchene	8,000,000(2)
Philip Broberg	6,000,000(1)
Sam Bennett	6,000,000(0)
Barrrett Hayton	5,625,000(0)
Nils Hoglander	5,000,000(1)
Ivan Prosvetov	5,000,000(3)
Kris Russell	4,700,000(0)
Chaz Lucius	4,500,000(3)
Cody Glass	3,650,000(0)
Aleksi Heponiemi	2,150,000(0)
Ben Hutton	2,000,000(0)
Jonas Siegenthaler	1,800,000(0)
Alexander Khovanov	1,750,000(1)
Chris Breen	1,600,000(0)
Samuel Girard	1,540,000(1)
Tyler Graovac	1,500,000(0)
Jack Hughie	1,500,000(2)
Olli Maatta	1,250,000(0)
Thatcher Demko	1,200,000(0)
Cole Schneider	1,100,000(0)
Tom Willander	950,000(1)

Farm Payroll

Blake Speers	205,700(0)
Sean Day	150,000(0)
Viktor Loov	130,000(1)
Devin Kaplan	120,000(1)
Danny Zhilkin	120,000(1)
Tristan Lennox	110,000(1)
Scott Stajcer	100,000(0)
Stanislav Galiev	99,500(0)
Guillaume Richard	95,000(1)
Ryder Korczak	95,000(1)
Oliver Bjorkstrand	95,000(0)
Ville Koivunen	90,000(1)
Robin Kovacs	85,000(0)
Brayden Yager	75,000(1)
Alexander Rykov	72,500(0)
Luke Misa	63,000(3)
Niilopekka Muhonen	63,000(3)
Juraj Pekarcik	60,000(1)
Josh Mahura	55,000(0)
Florian Xhekaj	55,000(0)

Columbus

Arena	Nationwide Arena
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$106,402,516
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$80,250,000
Farm Payroll	$2,098,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$1,005,463
Projected Expenses	$82,448,000
Projected Balance	$23,954,516

Salary Commitment

Year: 2028	$64,792,500
Year: 2029	$42,055,000
Year: 2030	$33,780,000
Year: 2031	$17,750,000

Pro Payroll

Rasmus Dahlin	7,250,000(5)
Matthew Tkachuk	7,000,000(2)
Alex Newhook	6,300,000(3)
Kevin Poulin	6,250,000(1)
Cutter Gauthier	6,250,000(4)
Sonny Milano	6,000,000(1)
Nico Hischier	5,500,000(0)
Travis Sanheim	5,400,000(3)
Fabian Lysell	4,450,000(1)
Drew Commesso	4,250,000(4)
Braden Schneider	4,250,000(3)
Lias Andersson	4,000,000(1)
Danny DeKeyser	3,000,000(0)
Oliver Wahlstrom	2,000,000(0)
Rickard Rakell	1,500,000(0)
Olen Zellweger	1,250,000(1)
Jonas Johansson	1,000,000(0)
Alec Martinez	1,000,000(0)
Noah Hanifin	1,000,000(0)
Dmitry Kuzmin	850,000(0)
Harrison Brunicke	750,000(2)
Scott Laughton	500,000(0)
Kirill Kaprizov	500,000(0)

Farm Payroll

Jonathan Lekkerimaki	200,000(2)
Nick Shore	140,000(2)
Jani Nyman	120,000(1)
Austin Czarnik	100,000(1)
Julian Melchiori	100,000(0)
Jonathan Davidsson	100,000(1)
Mikael Wikstrand	100,000(0)
Eric Comrie	100,000(1)
James Delroy	100,000(1)
Vladislav Kamenev	100,000(1)
Lucas Edmonds	100,000(2)
Mitchell Vande Sompel	90,000(1)
Ivan Barbashev	90,000(0)
Trevor Connelly	85,000(2)
Otto Koivula	80,000(0)
Lukas Fischer	80,000(3)
Luca Munzenberger	77,500(1)
Jake DeBrusk	75,000(0)
Chris Tierney	75,000(0)
Christian Dvorak	75,000(0)
Tyler Motte	60,000(0)
Anthony Cirelli	50,500(0)

Dallas

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

Income

Current Funds	$31,569,405
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$74,890,000
Farm Payroll	$3,851,700
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$961,484
Projected Expenses	$78,841,700
Projected Balance	-$47,272,295

Salary Commitment

Year: 2028	$50,603,000
Year: 2029	$28,833,000
Year: 2030	$11,858,000
Year: 2031	$0,000

Pro Payroll

Sean Monahan	7,900,000(2)
Jamie Benn	7,200,000(1)
Jesper Fast	7,000,000(2)
Joshua Ho-Sang	6,150,000(1)
Jesperi Kotkaniemi	6,150,000(1)
Olli Juolevi	5,900,000(3)
Mason McDonald	5,900,000(3)
Mirco Mueller	5,400,000(0)
Michael McLeod	4,150,000(0)
Jonathan Dahlen	3,650,000(0)
Nikita Chibrikov	2,050,000(1)
Zach Senyshyn	1,950,000(0)
Samuel Helenius	1,950,000(2)
Mattias Samuelsson	1,910,000(0)
Pascal Laberge	1,890,000(0)
Connor Hobbs	1,700,000(0)
Jacob Olofsson	1,540,000(0)
Rhett Pitlick	1,000,000(0)
Morgan Klimchuk	750,000(0)
Vladislav Gavrikov	750,000(0)

Farm Payroll

Daniel Carr	210,000(0)
Ivan Telegin	195,000(0)
Kasper Bjorkqvist	195,000(0)
Jason Dickinson	195,000(0)
Sergey Zborovskiy	195,000(0)
Johnathan MacLeod	195,000(0)
Jeremy Lauzon	195,000(0)
Ryan Gropp	185,000(0)
Adam Helewka	185,000(0)
Joey Hishon	175,000(0)
Colton Sceviour	175,000(0)
Hugo Carpentier	175,000(0)
Calle Clang	170,000(0)
Tommy Wingels	165,000(0)
Nicolas Aube-Kubel	165,000(0)
Dustin Tokarski	165,000(0)
Matias Maccelli	155,000(1)
Charles Hudon	88,700(0)
Marc-Olivier Roy	75,000(0)
Colin Long	75,000(0)
Mark Cundari	75,000(0)
Arturs Kulda	75,000(0)
Dante Fabbro	65,000(0)
Tanner Henricks	65,000(2)
Carey Terrance	65,000(1)
Jake Fisher	60,000(2)
William Nicholl	58,000(3)
Juuso Parssinen	55,000(0)

Detroit

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

Income

Current Funds	$101,718,242
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$71,960,000
Farm Payroll	$2,950,700
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$914,838
Projected Expenses	$75,016,700
Projected Balance	$26,701,542

Salary Commitment

Year: 2028	$50,305,000
Year: 2029	$18,970,000
Year: 2030	$18,025,000
Year: 2031	$0,000

Pro Payroll

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

Farm Payroll

Yaroslav Askarov	225,000(0)
Keean Washkurak	200,000(1)
Danila Yurov	180,000(1)
Cameron Lund	175,000(2)
Matyas Sapovaliv	175,000(2)
Dylan Peterson	125,000(0)
Brett Harrison	125,000(1)
Leo Loof	125,000(1)
Sven Olofsson	120,000(0)
Filip Nordberg	120,000(2)
Shai Buium	110,000(1)
Trevor Kuntar	95,000(2)
Viktor Neuchev	90,000(2)
Jordan Dumais	90,000(2)
Tanner Howe	80,000(3)
Marcus Davidsson	75,700(0)
Teddy Stiga	75,000(2)
Ross Colton	70,000(0)
Kaapo Kahkonen	70,000(0)
Kasper Halttunen	70,000(1)
Riley Heidt	65,000(1)
Rafael Harvey-Pinard	65,000(0)
Hiroki Gojsic	65,000(2)
Felix Unger Sorum	65,000(1)
Simon Zether	60,000(2)
Teddy Blueger	60,000(0)
William Whitelaw	60,000(1)
Jacob Fowler	60,000(1)
Alexey Toropchenko	55,000(0)

Edmonton

Arena	Rexall Place
Capacity	19,105
Ticket Price	$73.00

Income

Current Funds	$43,817,650
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$65,210,000
Farm Payroll	$2,410,750
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$825,881
Projected Expenses	$67,722,250
Projected Balance	-$23,904,600

Salary Commitment

Year: 2028	$31,775,000
Year: 2029	$15,390,000
Year: 2030	$6,340,000
Year: 2031	$0,000

Pro Payroll

Steven Stamkos	9,500,000(0)
Nazem Kadri	7,500,000(2)
Sam Reinhart	6,250,000(3)
Antti Raanta	6,000,000(1)
Ryan Murray	5,500,000(0)
Arrturi Lehkonen	4,250,000(1)
Zachary Werenski	3,950,000(0)
Dylan Holloway	3,750,000(0)
Marc Methot	3,250,000(0)
Phillip Danault	3,000,000(0)
Sean Behrens	1,750,000(0)
Daniel Sprong	1,500,000(0)
Vili Saarijarvi	1,500,000(1)
Arturs Silovs	1,400,000(1)
Rem Pitlick	1,210,000(1)
Gabriel Bourque	1,200,000(2)
Reid Boucher	1,150,000(0)
Marcus Kruger	1,000,000(1)
Victor Bartley	550,000(0)
Colin Smith	500,000(1)
Matthew Irwin	500,000(0)

Farm Payroll

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

Florida

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

Income

Current Funds	$65,734,384
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$77,340,000
Farm Payroll	$2,740,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$977,823
Projected Expenses	$80,181,500
Projected Balance	-$14,447,116

Salary Commitment

Year: 2028	$70,510,000
Year: 2029	$31,005,000
Year: 2030	$12,020,000
Year: 2031	$7,500,000

Pro Payroll

Matt Murray	7,500,000(5)
Nikolaj Ehlers	6,600,000(1)
Andrei Svechnikov	6,600,000(2)
Philip Larsen	6,000,000(2)
Brayden Schenn	5,000,000(2)
Kaiden Guhle	4,950,000(1)
Brock Boeser	4,850,000(1)
Conor Timmins	4,600,000(1)
Alexis Lafreniere	4,250,000(1)
Simon Nemec	4,200,000(3)
Tim Stutzle	3,800,000(1)
Dylan Guenther	3,500,000(1)
Brandt Clarke	2,650,000(1)
Carson Lambos	2,300,000(0)
John Beecher	2,090,000(0)
Isak Rosen	1,950,000(1)
Simon Robertsson	1,950,000(1)
Olof Lindbom	1,500,000(0)
Antti Niemi	1,000,000(0)
Nick Seeler	750,000(0)
Kyle Jean	650,000(0)
Jason Akeson	650,000(0)

Farm Payroll

Topi Ronni	180,000(2)
Isaac Howard	180,000(2)
Julian Lutz	180,000(2)
Hunter Haight	180,000(2)
Ayrton Martino	150,000(1)
Emil Andrae	120,000(0)
Daemon Hunt	120,000(0)
Artyom Grushnikov	115,000(1)
Brandon Whitney	110,000(0)
Terik Parascak	100,000(3)
Jett Luchanko	95,000(2)
Marek Vanacker	85,000(2)
Eemil Vinni	75,000(2)
David Kampf	75,000(0)
Luca Marrelli	75,000(3)
Cam Atkinson	75,000(0)
Logan Sawyer	75,000(3)
Eduard Sale	75,000(1)
Leon Muggli	75,000(2)
Ondrej Kos	70,000(2)
Kamil Bednarik	70,000(2)
Gabe Smith	70,000(3)
Frederick Gaudreau	65,000(0)
Tarin Smith	65,000(2)
Herman Traff	65,000(2)
Simon-Pier Brunet	65,000(2)
Victor Olofsson	65,000(0)
Oscar Fisker Molgaard	65,000(1)

NYIslander

Arena	UBS Arena
Capacity	19,105
Ticket Price	$53.00

Income

Current Funds	$37,309,972
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$72,825,000
Farm Payroll	$2,510,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$919,982
Projected Expenses	$75,438,500
Projected Balance	-$38,128,528

Salary Commitment

Year: 2028	$60,315,500
Year: 2029	$36,393,000
Year: 2030	$34,863,000
Year: 2031	$27,750,000

Pro Payroll

Richard Bachman	8,250,000(1)
Artemi Panarin	6,500,000(4)
Lukas Reichel	6,500,000(6)
Bode Wilde	6,250,000(6)
Jaccob Slavin	4,500,000(0)
Matthew Coronato	3,500,000(1)
Tyler Myers	3,500,000(1)
Matt Puempel	3,250,000(1)
Alexander Holtz	3,000,000(0)
Cross Hanas	3,000,000(4)
Mavrik Bourque	3,000,000(1)
Eemil Viro	3,000,000(4)
Jake Neighbours	3,000,000(3)
Noah Warren	2,500,000(4)
David Jiricek	2,500,000(3)
Nick Sorensen	2,000,000(0)
Niklas Kokko	1,700,000(1)
Jesper Boqvist	1,525,000(0)
Nic Hague	1,500,000(0)
Zachary Bolduc	1,350,000(0)
Jalen Chatfield	1,000,000(3)
Gavin Hayes	950,000(2)
Jordan Nolan	550,000(0)

Farm Payroll

Dominik Simon	150,000(0)
Yegor Sokolov	150,000(1)
Rieger Lorenz	150,000(2)
Tristen Robins	140,000(1)
Roni Hirvonen	140,000(2)
Vitek Vanecek	135,000(0)
Drake Batherson	125,000(0)
Nico Sturm	120,000(3)
Anders Bjork	100,000(0)
Matt Roy	100,000(3)
Zeev Buium	100,000(3)
Vinzenz Rohrer	95,000(2)
Calle Rosen	90,000(1)
Mattias Havelid	85,000(0)
Jacob Battaglia	80,000(3)
Brent Johnson	77,500(1)
Justin Braun	75,000(1)
William Zellers	75,000(3)
Adam Jecho	75,000(3)
Tomas Lavoie	70,000(2)
Adam Gajan	70,000(1)
Danny Nelson	65,000(1)
Matvei Shuravin	65,000(2)
Veeti Louhivaara	63,000(3)
Colton Roberts	60,000(2)
Zach Nehring	55,000(1)

LosAngeles

Arena	Staples Center
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$77,884,548
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$77,050,000
Farm Payroll	$3,759,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$986,738
Projected Expenses	$80,912,500
Projected Balance	-$3,027,952

Salary Commitment

Year: 2028	$75,399,500
Year: 2029	$40,170,000
Year: 2030	$15,650,000
Year: 2031	$4,000,000

Pro Payroll

Viktor Fasth	7,100,000(1)
P.K. Subban	6,900,000(2)
Jack Eichel	6,600,000(2)
Jared McCann	6,250,000(1)
Taylor Raddysh	5,750,000(3)
Seth Jones	5,200,000(1)
Riley Tufte	4,800,000(2)
Denis Gurianov	4,300,000(1)
Morgan Rielly	4,250,000(0)
Sebastian Cossa	4,150,000(3)
Cameron York	4,000,000(1)
Vince Dunn	4,000,000(6)
Liam Ohgren	3,500,000(2)
Roby Jarventie	3,250,000(1)
Noah Ostlund	2,100,000(2)
Derek Ryan	1,600,000(3)
Evan Nause	1,250,000(1)
David Reinbacher	1,100,000(1)
Matvei Michkov	950,000(1)

Farm Payroll

Mark Pysyk	500,000(0)
Janne Tolvanen	205,000(0)
Filip Gustavsson	200,000(1)
Patrik Puistola	187,000(1)
Robby Fabbri	170,000(0)
Luke Evangelista	150,000(1)
Adam Sykora	150,000(2)
Gabriel Dumont	150,000(1)
Jordan Martinook	130,000(1)
Nicklaus Perbix	125,000(2)
Jeremie Poirier	125,000(2)
Elias Lindholm	120,000(1)
Cedric Paquette	110,000(1)
Christian Djoos	100,000(1)
Justin Kirkland	100,000(0)
Josh Morrissey	100,000(1)
Gustav Olofsson	100,000(1)
Morgan Barron	95,000(0)
William Karlsson	90,000(1)
Steve Santini	90,000(1)
Frank Corrado	90,000(1)
Andrei Lokitionov	90,000(0)
Dennis Yan	87,500(1)
Linus Eriksson	80,000(3)
Emil Hemming	75,000(2)
Nic Dowd	75,000(2)
Carson Bjarnason	70,000(1)
Ilya Protas	70,000(2)
William McIsaac	70,000(3)
Christopher Pelosi	55,000(1)

Minnesota

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

Income

Current Funds	$113,672,337
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$78,380,000
Farm Payroll	$3,030,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$994,024
Projected Expenses	$81,510,000
Projected Balance	$32,162,337

Salary Commitment

Year: 2028	$43,748,000
Year: 2029	$20,148,000
Year: 2030	$16,463,000
Year: 2031	$0,000

Pro Payroll

Quinton Howden	9,000,000(0)
Drew Doughty	6,500,000(0)
Gabriel Vilardi	6,500,000(1)
Jordan Eberle	6,000,000(0)
Melker Karlsson	6,000,000(3)
Miro Heiskanen	6,000,000(0)
Owen Tippett	5,385,000(3)
Calvin Pickard	5,000,000(1)
Quinton Byfield	4,950,000(3)
Gustav Nyquist	4,500,000(0)
William Eklund	3,525,000(1)
Shakir Mukhamadullin	3,500,000(2)
David Rundblad	3,000,000(1)
Kody Clark	2,495,000(1)
Mike Robinson	1,650,000(0)
Shane Bowers	1,550,000(0)
Leo Carlsson	1,100,000(1)
Dmitri Simashev	950,000(1)
Shayne Gostisbehere	775,000(0)

Farm Payroll

Marko Dano	240,000(0)
Jake Guentzel	198,000(0)
Brandon Carlo	190,000(1)
Alex Vlasic	175,000(0)
Keegan Kolesar	170,000(1)
Alex Barre-Boulet	160,000(1)
Ben Chiarot	150,000(1)
Joseph Woll	132,000(0)
Lukas Vejdemo	130,000(1)
Sebastian Aho	125,000(0)
Noel Gunler	125,000(0)
Tyler Wall	124,500(0)
Mason Lohrei	120,000(0)
Dominik Kahun	110,000(1)
Oliwer Kaski	95,000(0)
Joel Eriksson Ek	90,000(0)
David Gustafsson	90,000(0)
Oskar Vuollet	70,000(3)
Trevor Hoskin	65,000(2)
Martin Misiak	65,000(1)
Joel Svensson	60,000(2)
Tomas Mrsic	60,000(2)
Fredrik Claesson	60,000(0)
Tory Pitner	58,000(3)
Grant Clitsome	57,500(0)
Noah Gregor	55,000(0)
Sawyer Mynio	55,000(1)

Montreal

Arena	Molson Centre
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$77,093,877
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$68,875,000
Farm Payroll	$4,356,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$894,317
Projected Expenses	$73,334,000
Projected Balance	$3,759,877

Salary Commitment

Year: 2028	$62,928,000
Year: 2029	$52,628,000
Year: 2030	$31,433,000
Year: 2031	$24,850,000

Pro Payroll

Filip Chlapik	9,850,000(7)
Samuel Morin	8,000,000(5)
Michael Dal Colle	7,750,000(2)
Brock McGinn	7,000,000(5)
Kyle Palmieri	6,250,000(3)
Johnny Oduya	6,075,000(1)
Jonathan Ericsson	5,000,000(2)
Tyce Thompson	4,500,000(2)
Garret Sparks	3,000,000(0)
Oskar Olausson	3,000,000(2)
Kurtis MacDermaid	2,750,000(0)
Matthew Highmore	2,500,000(1)
Hugo Has	1,150,000(0)
Noel Acciari	750,000(0)
Matthew Wood	750,000(1)
Vincent Desharnais	550,000(0)

Farm Payroll

Justin Bailey	225,000(0)
Deven Sideroff	220,000(2)
Mike Hoeffel	210,000(1)
Brad Morrison	200,000(2)
Brett Seney	195,000(1)
Aleksi Saarela	180,000(2)
AJ Jenks	180,000(1)
Matej Tomek	176,000(0)
Michael Benning	175,000(1)
Adam Almquist	170,000(0)
Carl Hinostroza	160,000(2)
Julius Nattinen	160,000(1)
Jordan Hendry	150,000(0)
Rinat Valiev	135,000(0)
Jordan Southorn	132,000(0)
Massimo Rizzo	130,000(0)
Ryan Greene	130,000(2)
Aidan Thompson	125,000(3)
Ilya Fedotov	120,000(0)
Maxence Guenette	115,000(0)
Justin Ertel	110,000(0)
Madison Bowey	100,000(0)
Brandon Kozun	100,000(0)
Kevin Lablanc	85,000(0)
Marek Mazanec	80,000(0)
Pavel Moysevich	80,000(3)
Hunter Shinkaruk	80,000(0)
Christian Jaros	75,000(0)
Nate Misskey	70,000(3)
Eetu Luostarinen	65,000(0)
Miroslav Satan Jr	58,000(3)
Justin Poirier	55,000(2)
Yegor Sidorov	55,000(1)
Connor Carrick	55,000(0)

Nashville

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

Income

Current Funds	$78,835,985
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$79,875,000
Farm Payroll	$1,881,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$998,250
Projected Expenses	$81,856,500
Projected Balance	-$3,020,515

Salary Commitment

Year: 2028	$62,884,000
Year: 2029	$38,538,000
Year: 2030	$18,828,000
Year: 2031	$18,450,000

Pro Payroll

Pierre-Luc Dubois	9,000,000(5)
Victor Hedman	8,250,000(1)
Brandon Dubinsky	8,000,000(0)
Griffin Reinhart	7,650,000(2)
Matt Clark	7,500,000(2)
Taylor Hall	7,450,000(1)
Vitali Kravtsov	6,400,000(4)
Cam Talbot	6,250,000(1)
Linus Ullmark	3,150,000(2)
Judd Caulfield	3,050,000(4)
Jared McIsaac	2,700,000(0)
Matthew Savoie	1,800,000(0)
Colin Miller	1,300,000(0)
Artyom Levshunov	1,100,000(2)
Tyler Bertuzzi	950,000(0)
Colin White	900,000(1)
Nate Danielson	850,000(1)
Juuso Puustinen	775,000(0)
Mason Marchment	750,000(0)
Ryan Donato	550,000(0)
Noah Juulsen	500,000(0)
Michael McCarron	500,000(0)
Adam Gaudette	500,000(0)

Farm Payroll

Filip Mesar	200,000(3)
Cam Morrison	137,500(0)
Berkly Catton	115,000(3)
Sam Dickinson	95,000(2)
Connor Brown	90,000(1)
Cameron Whynot	85,000(1)
Dean Letourneau	85,000(2)
Daniil Gushchin	75,000(0)
Sean Kuraly	75,000(0)
Alexandre Carrier	75,000(0)
Oliver Moore	75,000(1)
Calum Ritchie	75,000(1)
William Borgen	75,000(0)
Anssi Salmela	70,000(1)
Jesse Ylonen	66,000(1)
Miguel Marques	65,000(2)
Boris Katchouk	65,000(1)
Alexandre Blais	65,000(2)
Tristan Bertucci	65,000(1)
Jonathan Morello	63,000(3)
Lukas Sedlak	55,000(0)
Pheonix Copley	55,000(0)
Dylan MacKinnon	55,000(1)

New Jersey

Arena	Prudential Center
Capacity	19,105
Ticket Price	$50.00

Income

Current Funds	$64,904,340
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$63,865,000
Farm Payroll	$1,355,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$796,604
Projected Expenses	$65,321,500
Projected Balance	-$417,160

Salary Commitment

Year: 2028	$45,585,000
Year: 2029	$7,445,000
Year: 2030	$6,900,000
Year: 2031	$6,825,000

Pro Payroll

Mitchell Marner	6,825,000(4)
Nikita Zadorov	6,750,000(0)
Slater Koekkoek	6,425,000(1)
Ryan Nugent-Hopkins	6,000,000(1)
Thomas Greiss	5,750,000(1)
Noah Dobson	5,600,000(1)
Kailer Yamamoto	5,150,000(1)
Dylan Cozens	5,000,000(0)
Connor McMichael	3,400,000(0)
Cole Caufield	3,200,000(1)
Alexander Romanov	2,000,000(1)
Brock Faber	2,000,000(1)
Morgan Frost	1,800,000(1)
Victor Mete	1,540,000(0)
Albin Eriksson	1,075,000(0)
Joel Edmundson	750,000(0)
Evan Rodrigues	600,000(0)

Farm Payroll

Juuse Saros	285,000(2)
Ian Moore	148,500(0)
Joonas Donskoi	100,000(0)
Marcus Pettersson	90,000(1)
Julius Miettinen	75,000(2)
Viggo Gustafsson	75,000(3)
Seamus Casey	71,500(0)
Ethan Gauthier	70,000(1)
Kirill Zarubin	70,000(2)
Brandon Tanev	70,000(0)
Thomas Novak	65,000(0)
Danton Heinen	65,000(0)
Sebastian Soini	60,000(2)
Aydar Suniev	55,000(1)
Patrick Geary	55,000(2)

Ottawa

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

Income

Current Funds	$31,636,114
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$77,105,000
Farm Payroll	$2,872,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$976,567
Projected Expenses	$80,078,500
Projected Balance	-$48,442,386

Salary Commitment

Year: 2028	$45,790,000
Year: 2029	$10,710,000
Year: 2030	$90,000
Year: 2031	$0,000

Pro Payroll

Auston Matthews	8,000,000(1)
John Klingberg	6,500,000(1)
Colton Parayko	6,500,000(0)
Connor Hellebuyck	6,250,000(1)
Jimmy Vesey	6,000,000(1)
Dylan Strome	5,975,000(2)
Kristian Vesalainen	4,390,000(2)
Duncan Siemens	4,285,000(0)
Maxim Goncharov	4,000,000(0)
Ty Dellandrea	3,680,000(1)
Samuel Poulin	3,650,000(0)
Ryan Suzuki	2,750,000(1)
Nick Paul	2,500,000(0)
Daniel Torgersson	2,200,000(0)
Cale Fleury	2,150,000(0)
Conor Sheary	1,725,000(0)
Jimmy Snuggerud	1,500,000(0)
Carl Dahlstrom	1,500,000(0)
Zach Hyman	1,300,000(0)
Redmond Savage	1,250,000(1)
T.J. Brodie	1,000,000(0)

Farm Payroll

Nick Schmaltz	249,500(0)
Jack Roslovic	247,500(0)
Yegor Zamula	215,000(1)
Stanislav Galiev	200,000(1)
Rasmus Sandin	200,000(0)
Joel Hofer	195,000(0)
Tom Kuhnhackl	180,000(0)
Olivier Rodrigue	175,000(0)
Jakob Pelletier	165,000(0)
Travis Dermott	165,000(0)
Tyler Benson	152,500(0)
Matt Bartkowski	110,000(1)
Igor Chernyshov	90,000(3)
Oscar Lindberg	90,000(0)
Bryce McConnellBarker	90,000(2)
Adam Jiricek	85,000(2)
Taylor Fedun	80,000(2)
Zach Benson	75,000(1)
Victor Rask	57,500(0)
Adam Lowry	50,000(1)

Philly

Arena	Wells Fargo
Capacity	19,105
Ticket Price	$68.00

Income

Current Funds	$107,875,631
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$77,858,500
Farm Payroll	$3,016,200
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$987,533
Projected Expenses	$80,977,700
Projected Balance	$26,897,931

Salary Commitment

Year: 2028	$42,680,000
Year: 2029	$12,950,000
Year: 2030	$5,725,000
Year: 2031	$0,000

Pro Payroll

Martin Jones	7,000,000(0)
Dylan Larkin	6,875,000(2)
Tage Thompson	6,250,000(1)
Justus Annunen	6,250,000(1)
Filip Zadina	6,175,000(1)
Sergei Kostitsyn	5,770,000(0)
Lucas Raymond	5,500,000(3)
German Rubtsov	5,170,000(1)
Moritz Seider	5,000,000(1)
Julius Honka	4,850,000(0)
Urho Vaakanainen	4,400,000(0)
Theodor Niederbach	1,890,000(0)
Brayden Tracey	1,870,000(0)
Esa Lindell	1,750,000(0)
Rasmus Asplund	1,523,500(0)
Jesper Bratt	1,500,000(0)
Sami Niku	1,500,000(0)
Givani Smith	1,480,000(0)
Anthony Beauvillier	1,250,000(0)
Brandon Montour	950,000(0)
Jake Walman	905,000(0)

Farm Payroll

Jonatan Berggren	220,000(0)
David Rittich	200,000(0)
Logan Stankoven	195,000(1)
Topi Niemela	180,000(1)
Drake Caggiula	176,000(0)
Alec Regula	150,000(0)
Pavel Dorofeyev	140,000(0)
Oliver Kapanen	125,000(0)
Nick Bonino	115,000(1)
Kyle Capobianco	110,000(0)
Jyrki Jokipaaka	100,000(0)
Dmitri Buchelnikov	90,000(2)
Eeli Tolvanen	90,000(1)
Carter Mazur	90,000(1)
Josh Anderson	85,000(0)
Aleksanteri Kaskimaki	80,000(1)
Leo Sahlin Wallenius	80,000(3)
Max Plante	75,000(2)
Carson Wetsch	75,000(3)
Ondrej Kase	70,200(0)
Trey Augustine	70,000(1)
Owen Allard	70,000(3)
Henry Mews	65,000(2)
Carson Rehkopf	65,000(1)
Victor Johansson	60,000(2)
Viktor Norringer	60,000(2)
Colton Sissons	60,000(0)
Michael Amadio	60,000(0)
Ryan Collins	60,000(0)

Phoenix

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

Income

Current Funds	$36,325,502
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$77,865,000
Farm Payroll	$2,642,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$983,037
Projected Expenses	$80,609,000
Projected Balance	-$44,283,498

Salary Commitment

Year: 2028	$56,540,000
Year: 2029	$28,167,500
Year: 2030	$12,912,500
Year: 2031	$4,500,000

Pro Payroll

Evgeny Kuznetsov	7,500,000(0)
Anders Lindback	6,500,000(0)
Zemgus Girgensons	6,000,000(1)
Alexander Nylander	5,200,000(1)
Max Comtois	5,100,000(3)
Tyson Jost	4,500,000(1)
Simon Edvinsson	4,500,000(4)
Ian Mitchell	4,250,000(2)
Jakub Zboril	4,000,000(0)
Martin Fehervary	3,800,000(2)
Tobias Bjornfot	3,800,000(2)
Ryan McLeod	3,600,000(1)
Cole Perfetti	3,000,000(1)
Vasili Ponomaryov	3,000,000(2)
Owen Pickering	2,650,000(3)
Filip Hronek	2,300,000(1)
Cayden Primeau	2,125,000(1)
John-Jason Peterka	1,890,000(0)
Julius Bergman	1,250,000(0)
Andrei Kuzmenko	1,100,000(0)
Josh Doan	1,000,000(1)
Thomas Wilson	800,000(0)

Farm Payroll

Thomas Bordeleau	249,500(3)
Joey Anderson	215,000(0)
Ryan Chelsey	200,000(3)
Emil Heineman	195,000(0)
Pierre Engvall	190,000(1)
Tyler Parsons	180,000(0)
Troy Stecher	175,000(1)
Beckett Sennecke	110,000(2)
Alis Pettersson	100,000(2)
John Ramage	92,500(0)
Taige Harding	87,500(1)
Charlie Elick	80,000(3)
Gabe Perreault	75,000(1)
Kim Saarinen	75,000(3)
Liam Greentree	75,000(2)
Mackenzie Entwistle	65,000(0)
Felix Nilsson	65,000(1)
Lucas Ellinas	65,000(2)
Jake Evans	60,000(0)
Travis Boyd	60,000(0)
Zach Whitecloud	60,000(0)
Lucas Van Vliet	58,000(3)
Arttu Karki	55,000(1)
Landon Miller	55,000(2)

Pittsburgh

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

Income

Current Funds	$58,983,603
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$72,680,000
Farm Payroll	$2,736,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$920,945
Projected Expenses	$75,517,500
Projected Balance	-$16,533,897

Salary Commitment

Year: 2028	$44,720,000
Year: 2029	$10,595,000
Year: 2030	$75,000
Year: 2031	$0,000

Pro Payroll

Casey Mittelstadt	6,425,000(2)
Adam Larsson	6,125,000(0)
Jonathan Drouin	6,100,000(1)
Jack Campbell	5,750,000(1)
Jack Hughes	5,250,000(1)
Nail Yakupov	5,200,000(1)
Sven Baertschi	4,250,000(1)
Luke Hughes	3,725,000(2)
Nicolas Beaudin	3,625,000(0)
Oscar Klefbom	3,500,000(0)
Aaron Ness	3,500,000(0)
Thomas Harley	3,500,000(1)
Gabriel Landeskog	3,500,000(0)
Brennan Othmann	3,500,000(1)
Jay O'Brien	2,250,000(0)
David Farrance	1,430,000(0)
Nick Ritchie	1,000,000(0)
Andrej Sustr	1,000,000(0)
Brendan Gaunce	750,000(0)
Viktor Stalberg	750,000(0)
Blake Lizotte	550,000(0)
Brandon Baddock	500,000(0)
Brett Pollock	500,000(0)

Farm Payroll

Ilya Sorokin	340,000(1)
Robert Hagg	210,000(0)
Andreas Thuresson	185,000(0)
Conner Bleackley	125,000(1)
Matthew Poitras	125,000(2)
Zayde Wisdom	125,000(0)
Alex Laferriere	110,000(0)
Roman Schmidt	110,000(1)
Nicolas Petan	97,500(0)
Jackson Hallum	97,500(0)
Alexander Perevalov	95,000(2)
Alexander Suzdalev	95,000(2)
Alex Tuch	95,000(0)
Patrick Harper	95,000(0)
Simon Bertilsson	95,000(0)
Ryan Martindale	90,000(0)
Zach Sanford	75,000(0)
Nathan Villeneuve	75,000(3)
Jean-Francois Berube	75,000(0)
Ty Nelson	66,000(0)
Brycen Martin	65,000(0)
Trevor Carrick	65,000(0)
Trevor Moore	60,000(0)
Grant Stevenson	60,000(0)
Chase Wutzke	55,000(2)
Rudolfs Balcers	50,000(0)

NYRangers

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

Income

Current Funds	$40,838,441
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$72,450,000
Farm Payroll	$2,520,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$915,524
Projected Expenses	$75,073,000
Projected Balance	-$34,234,559

Salary Commitment

Year: 2028	$56,951,000
Year: 2029	$21,896,000
Year: 2030	$361,000
Year: 2031	$0,000

Pro Payroll

Haydn Fleury	8,500,000(2)
Magnus Paajarvi-Svenss	7,500,000(1)
Radek Faksa	6,500,000(1)
Jake Virtanen	5,250,000(1)
Jesper Wallstedt	5,000,000(1)
Seth Jarvis	4,950,000(0)
Erik Brannstrom	4,550,000(2)
Mitch Wahl	4,250,000(1)
Jacob Bernard-Docker	3,150,000(2)
Mackie Samoskevich	3,000,000(2)
Akil Thomas	2,475,000(0)
Nick Cousins	2,250,000(0)
Erik Gudbranson	2,100,000(1)
Connor Murphy	2,000,000(0)
Isaiah Saville	2,000,000(2)
Zachary L'Heureux	2,000,000(1)
Hendrix Lapierre	1,750,000(0)
Kieffer Bellows	1,400,000(0)
JC Beaudin	1,000,000(0)
Dalibor Dvorsky	850,000(1)
Connor Clifton	750,000(0)
Jakub Dvorak	650,000(1)
Jacob Larsson	575,000(0)

Farm Payroll

Alexandar Georgiev	275,000(1)
Yegor Rykov	150,000(0)
Sasha Pastujov	150,000(1)
Oliver Johansson	150,000(1)
Jean-Luc Foudy	140,000(0)
Tristan Broz	140,000(0)
Jake Bischoff	125,000(0)
Tyson Bertuzzi	99,000(0)
Stian Solberg	90,000(3)
Brady Cleveland	75,000(1)
Conor Garland	75,000(0)
Mark Scheifele	75,000(0)
Veeti Vaisanen	75,000(3)
Andrew Basha	75,000(2)
Ryder Ritchie	75,000(2)
Etienne Morin	70,000(1)
Jakub Milota	70,000(2)
Nicholas Kempf	70,000(3)
Lukas Dragicevic	65,000(1)
Remi Elie	65,000(0)
Maxmilian Curran	63,000(3)
Timofei Obvintsev	63,000(3)
Quinton Burns	60,000(1)
Tyler Thorpe	60,000(2)
Drew Fortescue	55,000(1)
Andrew Strathmann	55,000(1)
Clarke Caswell	55,000(2)

San Jose

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

Income

Current Funds	$56,251,192
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$51,155,000
Farm Payroll	$1,838,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$647,494
Projected Expenses	$53,094,500
Projected Balance	$3,156,692

Salary Commitment

Year: 2028	$27,805,000
Year: 2029	$18,875,000
Year: 2030	$9,750,000
Year: 2031	$5,000,000

Pro Payroll

Samuel Montembeault	5,000,000(5)
Filip Johansson	4,750,000(3)
Pavel Buchnevich	4,600,000(2)
Jake Bean	4,500,000(1)
Emile Poirier	4,470,000(2)
Brayden Point	3,300,000(0)
Jack Drury	2,750,000(0)
Francesco Pinelli	2,325,000(0)
Carter Hart	2,000,000(1)
Alan Quine	2,000,000(0)
Sam Steel	1,760,000(0)
Tobias Rieder	1,500,000(0)
Brendan Gallagher	1,500,000(0)
Nikolay Goldobin	1,350,000(0)
Brandon Saad	1,200,000(0)
Mike Lundin	1,100,000(0)
Felix Sandstrom	1,100,000(0)
Alexander Petrovic	1,000,000(1)
Jake Boltmann	950,000(0)
Henrik Borgstrom	750,000(0)
Artur Kayumov	750,000(0)
Ethan Bear	750,000(0)
Ryan Graves	600,000(0)
Hunter Brzustewicz	600,000(1)
Konnor Smith	550,000(1)

Farm Payroll

Adam Huska	165,000(0)
Frank Vatrano	150,000(0)
Dmytro Timashov	140,000(0)
Carl Grundstrom	110,000(0)
Caedan Bankier	100,000(0)
Boo Nieves	100,000(0)
Scott Wilson	100,000(0)
Brendan Collier	95,000(0)
Nicholas Merkley	95,000(0)
Nathan Moon	90,000(1)
Dave Dziurzynski	90,000(0)
Ethan Del Mastro	85,000(0)
Gabryel Paquin-Boudrea	85,000(0)
Sven Andrighetto	72,500(0)
Joe Whitney	70,000(1)
Nick Lardis	65,000(1)
Tomas Hamara	60,500(0)
Philipp Kurashev	55,000(0)
Mathieu Cataford	55,000(1)
Markus Loponen	55,000(2)

Tampa Bay

Arena	Verizon Center
Capacity	19,105
Ticket Price	$55.00

Income

Current Funds	$30,767,130
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$75,590,000
Farm Payroll	$3,476,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$965,457
Projected Expenses	$79,167,500
Projected Balance	-$48,400,370

Salary Commitment

Year: 2028	$50,836,000
Year: 2029	$24,571,000
Year: 2030	$14,921,000
Year: 2031	$6,000,000

Pro Payroll

Bowen Byram	6,500,000(2)
Alex Nedeljkovic	6,000,000(4)
Klim Kostin	5,250,000(0)
Logan Cooley	4,650,000(3)
Alexander Wennberg	4,250,000(0)
Trevor Van Riemsdyk	4,000,000(1)
Ty Smith	4,000,000(1)
Isac Lundestrom	4,000,000(1)
Pavel Mintyukov	3,750,000(3)
Yanni Gourde	3,500,000(0)
Ryan Poehling	3,350,000(0)
Markus Granlund	3,250,000(1)
Shane Pinto	2,850,000(0)
Zach Aston-Reese	2,750,000(0)
Jake Gardiner	2,750,000(0)
Ivan Miroshnichenko	2,750,000(2)
Ilya Samsonov	2,500,000(1)
Jett Woo	2,490,000(1)
Martin Kaut	2,250,000(1)
Jack Finley	2,000,000(0)
Chase Stillman	1,550,000(1)
Connor Bedard	1,200,000(1)

Farm Payroll

Filip Bystedt	250,000(3)
Dylan Gambrell	225,000(0)
Gage Goncalves	200,000(0)
Dominik Bokk	200,000(1)
Alexander Nikishin	190,000(0)
Alex Formenton	180,000(1)
Alexandre Texier	175,000(0)
Nicolas Daws	175,000(0)
Cal Petersen	165,000(0)
Wade Allison	150,000(1)
Brandon Coe	150,000(0)
Noah Rod	150,000(1)
Ville Pokka	150,000(1)
Wyatt Kaiser	150,000(0)
Kirill Kirsanov	125,000(1)
Justin Robidas	100,000(0)
Sacha Boisvert	85,000(2)
Evan Gardner	80,000(3)
Nico Myatovic	70,000(1)
Maxim Masse	70,000(2)
Noel Fransen	70,000(2)
Heikki Ruohonen	70,000(3)
Anthony Romani	63,000(3)
Blake Montgomery	60,000(2)
Chase Pietila	60,000(2)
Denis Gabdrakhmanov	58,000(3)
Nathan Aspinall	55,000(2)

St Louis

Arena	Ice Palace
Capacity	19,105
Ticket Price	$77.00

Income

Current Funds	$74,194,103
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$49,080,000
Farm Payroll	$2,794,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	82
Total Game Expenses	$633,848
Projected Expenses	$51,975,500
Projected Balance	$22,218,603

Salary Commitment

Year: 2028	$35,610,500
Year: 2029	$16,083,000
Year: 2030	$6,243,000
Year: 2031	$0,000

Pro Payroll

Devan Dubnyk	6,750,000(1)
Michael Sgarbossa	6,500,000(2)
Kirby Dach	6,000,000(3)
Evan Bouchard	4,000,000(1)
Adam Fox	2,500,000(1)
William Wallinder	2,200,000(0)
Mattias Janmark	1,950,000(1)
Yegor Korshkov	1,900,000(2)
Emil Bemstrom	1,900,000(0)
Arthur Kaliyev	1,870,000(0)
Dylan DeMelo	1,780,000(1)
Luke Tuch	1,650,000(0)
Dan Renouf	1,430,000(0)
Jeremy Roy	1,400,000(0)
Dominik Kubalik	1,200,000(1)
Macklin Celebrini	1,200,000(2)
Jaret Anderson-Dolan	1,150,000(0)
Carter Verhaeghe	1,100,000(0)
Vinni Lettieri	1,050,000(0)
Philipp Grubauer	1,000,000(0)
Jake McCabe	550,000(0)

Farm Payroll

John Gaudreau	190,000(0)
Jordan Kyrou	180,000(2)
Mackenzie Skapski	175,000(1)
Samu Salminen	170,000(1)
Maxim Letunov	160,000(0)
Jordan Binnington	145,000(1)
Andre Petersson	140,000(1)
Riley Barber	140,000(1)
Jordan Greenway	130,000(0)
Cole Huckins	117,500(1)
Roope Hintz	110,000(0)
Mason Appleton	105,000(0)
Konsta Helenius	100,000(3)
Lucas Pettersson	80,000(3)
Jack Glover	77,500(0)
Samuel Honzek	75,000(1)
Lane Manson	75,000(1)
Noah Cates	70,000(0)
Liam Reddox	70,000(1)
Miko Matikka	66,000(0)
Rasmus Kumpulainen	65,000(1)
Beau Akey	65,000(1)
Jared Woolley	63,000(3)
Ollie Josephson	60,000(2)
Connor Ingram	55,000(0)
Gavin McCarthy	55,000(1)
Vadim Moroz	55,000(1)

Toronto

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

Income

Current Funds	$22,904,136
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$68,500,000
Farm Payroll	$3,057,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$873,909
Projected Expenses	$71,660,500
Projected Balance	-$48,756,364

Salary Commitment

Year: 2028	$57,795,000
Year: 2029	$36,080,000
Year: 2030	$24,710,000
Year: 2031	$12,200,000

Pro Payroll

Trevor Zegras	6,500,000(1)
Owen Power	6,500,000(6)
Aaron Ekblad	6,250,000(3)
Andre Burakovsky	6,000,000(1)
Pavel Francouz	6,000,000(1)
Logan Brown	6,000,000(3)
Juuso Valimaki	5,700,000(4)
Robert Thomas	5,000,000(2)
Nick Robertson	2,900,000(0)
Ukko-Pekka Luukkonen	2,850,000(2)
Marco Kasper	2,750,000(2)
Nicklas Grossman	2,100,000(0)
Gabriel Fortier	1,900,000(0)
Rodion Amirov	1,750,000(0)
Yakov Trenin	1,500,000(0)
Alexander Kisakov	1,250,000(1)
Adam Ginning	1,100,000(0)
Kyle Rau	1,000,000(1)
Jani Hakanpaa	750,000(0)
Jack McBain	700,000(0)

Farm Payroll

Brendan Shinnimin	220,000(0)
Carson Soucy	190,000(0)
Leevi Merilainen	180,000(2)
Kirill Slepets	135,000(1)
Jagger Firkus	135,000(2)
Nolan Allan	130,000(1)
Mario Ferraro	125,000(2)
Chad Krys	120,000(1)
Ivan Demidov	115,000(3)
Rasmus Bodin	115,000(1)
Jakub Vrana	110,000(1)
Devon Toews	110,000(2)
Matthew Knies	110,000(1)
Mark Stone	90,000(0)
Santeri Hatakka	90,000(2)
Beck Malenstyn	90,000(1)
Tanner Kero	80,000(0)
Boone Jenner	80,000(0)
Filip Cederqvist	80,000(1)
Barclay Goodrow	75,000(0)
EJ Emery	75,000(2)
Alexis Bernier	75,000(3)
Spencer Watson	75,000(1)
Ryan MacInnis	72,500(0)
Louka Cloutier	70,000(3)
Nikita Kucherov	70,000(0)
Zach Redmond	70,000(0)
Freddie Hamilton	60,000(0)
Jacob Middleton	55,000(0)
Joona Saarelainen	55,000(2)

Vancouver

Arena	GM Palace
Capacity	19,105
Ticket Price	$50.00

Income

Current Funds	$61,673,207
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$73,733,000
Farm Payroll	$1,779,600
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$922,141
Projected Expenses	$75,615,600
Projected Balance	-$13,942,393

Salary Commitment

Year: 2028	$60,999,700
Year: 2029	$27,463,000
Year: 2030	$11,003,000
Year: 2031	$200,000

Pro Payroll

Kevin Fiala	7,000,000(2)
Bo Horvat	6,750,000(1)
Elias Pettersson	6,000,000(2)
Louis Leblanc	5,750,000(0)
Jamie Drysdale	5,750,000(3)
Maveric Lamoureux	4,750,000(3)
Marco Rossi	3,500,000(0)
Kent Johnson	3,450,000(1)
Ville Heinola	3,200,000(1)
Caleb Jones	3,000,000(1)
Joel Blomqvist	2,950,000(1)
Ville Husso	2,783,000(0)
Pierre-Olivier Joseph	2,750,000(1)
Valeri Nichushkin	2,550,000(1)
Sam Rinzel	2,500,000(2)
Filip Hallender	2,400,000(1)
Tyler Boucher	1,850,000(1)
Erik Cernak	1,500,000(1)
Brendan Warren	1,500,000(1)
Bryan Rust	1,250,000(1)
Casey Cizikas	1,000,000(0)
Tyler Biggs	800,000(0)
Ilya Nabokov	750,000(2)

Farm Payroll

Jeremy Bracco	229,900(0)
Dylan Samberg	225,000(0)
Joakim Kemell	200,000(4)
Matt Benning	106,700(1)
Cole Eiserman	90,000(3)
Samuel Savoie	90,000(2)
Matt Grzelcyk	85,000(0)
Janis Moser	80,000(1)
Cole Hutson	80,000(3)
Oliver Bonk	75,000(1)
Patrick Cehlin	75,000(0)
Riley Patterson	70,000(3)
Vinnie Hinostroza	65,000(0)
Lenni Hameenaho	65,000(1)
Ondrej Becher	65,000(2)
Connor Clattenburg	63,000(3)
Gracyn Sawchyn	60,000(1)
Alexander Plesovskikh	55,000(2)

Washington

Arena	Motorola Center
Capacity	19,105
Ticket Price	$65.00

Income

Current Funds	$117,275,459
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$71,950,000
Farm Payroll	$2,769,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$912,463
Projected Expenses	$74,822,000
Projected Balance	$42,453,459

Salary Commitment

Year: 2028	$48,298,000
Year: 2029	$27,668,000
Year: 2030	$4,208,000
Year: 2031	$0,000

Pro Payroll

Mikhail Grigorenko	7,000,000(1)
Patrik Laine	6,500,000(2)
Darnell Nurse	6,500,000(0)
Kaapo Kakko	6,250,000(2)
Max Jones	6,250,000(2)
Linus Omark	6,000,000(0)
Mikhail Sergachev	5,750,000(1)
Igor Shestyorkin	4,500,000(0)
Matthew Boldy	4,000,000(3)
Brendan Brisson	2,850,000(1)
K'Andre Miller	2,850,000(0)
Lucas Johansen	2,300,000(1)
Lian Bichsel	2,000,000(2)
Prokhor Poltapov	2,000,000(1)
Colt Moberg	1,800,000(2)
Hugo Alnefelt	1,750,000(0)
Chandler Stephenson	950,000(0)
Brandon Hagel	850,000(0)
MacKenzie Weegar	750,000(0)
Tyler Bozak	550,000(0)
Michael Ferland	550,000(0)

Farm Payroll

Quinn Schmiemann	180,000(2)
Samu Tuomaala	175,000(1)
Yegor Chinakhov	175,000(0)
Jiri Kulich	175,000(2)
Xavier Bourgault	175,000(1)
Evan Fitzpatrick	160,000(1)
Anton Olsson	150,000(1)
Maxim Gratchev	137,500(0)
Sammy Blais	137,500(0)
Oskar Pettersson	100,000(2)
Dominik Badinka	85,000(2)
Ben Danford	80,000(3)
Per Age Skroder	75,000(0)
Lucas Lessio	75,000(0)
David Edstrom	70,000(1)
Garnet Hathaway	70,000(0)
Ilya Lyubushkin	70,000(0)
Jan Golicic	70,000(3)
Michael Fisher	66,000(0)
Alex Stalock	65,000(0)
Fabian Zetterlund	65,000(0)
Kirill Marchenko	65,000(0)
John Whipple	60,000(2)
Mikus Vecvanags	60,000(2)
Jakob Forsbacka Karlss	60,000(0)
Kieron Walton	58,000(3)
Jesse Winchester	55,000(0)
Konrad Abdeltshauser	55,000(0)

Seattle

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

Income

Current Funds	$129,874,923
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$74,345,000
Farm Payroll	$3,146,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$946,268
Projected Expenses	$77,594,000
Projected Balance	$52,280,923

Salary Commitment

Year: 2028	$58,210,000
Year: 2029	$28,060,000
Year: 2030	$8,590,000
Year: 2031	$0,000

Pro Payroll

John Tavares	8,500,000(3)
Chris Kreider	7,850,000(0)
Carl Hagelin	7,225,000(1)
Frederik Gauthier	6,050,000(1)
Spencer Knight	5,750,000(1)
Roman Polak	5,500,000(2)
Quinn Hughes	5,500,000(1)
Alexander Alexeyev	4,000,000(2)
Andreas Athanasiou	3,570,000(2)
Neal Pionk	3,250,000(2)
Dawson Mercer	2,700,000(2)
Connor Zary	2,700,000(0)
Pekka Rinne	2,500,000(0)
Anthony Deangelo	2,000,000(1)
Ryan Strome	1,500,000(0)
Martin Reway	1,300,000(0)
Sebastian Wannstrom	1,250,000(1)
Curtis Lazar	1,200,000(0)
Erik Gustafsson	1,000,000(0)
Teuvo Teravainen	1,000,000(1)

Farm Payroll

Denton Mateychuk	225,000(2)
Fraser Minten	200,000(1)
Adam Beckman	176,000(0)
Korbinian Holzer	175,000(1)
Ben Bishop	150,000(1)
Adam Erne	140,000(0)
Connor Hurley	135,000(1)
Max Friberg	130,000(0)
Lukas Cormier	130,000(2)
Tyler Wotherspoon	120,000(1)
Jonathan Nielsen	120,000(1)
Joseph Morrow	120,000(1)
Calen Addison	110,000(0)
Matt Tomkins	110,000(0)
Vincent Iorio	100,000(0)
Zayne Parekh	95,000(2)
Timur Ibragimov	90,000(1)
Matvei Gridin	90,000(3)
Daniil Butt	85,000(1)
Logan Thompson	75,000(0)
Mark Arcobello	70,000(0)
Kyle Connor	70,000(0)
Matthew Spencer	65,000(1)
Jonathan Castagna	60,000(1)
Koehn Ziemmer	55,000(1)
Oskar Lindblom	50,000(0)
Ryan Dzingel	50,000(0)
Thomas Chabot	50,000(0)
Zach Fucale	50,000(0)
Jack Dougherty	50,000(0)

Las Vegas

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

Income

Current Funds	$40,921,290
Home Games Remaining	41
Avg. Attendance	0,000
Avg. Revenue/Game	$0,000
Projected Revenue	$0,000

Expenses

Pro Payroll	$78,042,000
Farm Payroll	$1,753,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	82
Total Game Expenses	$974,329
Projected Expenses	$79,895,000
Projected Balance	-$38,973,710

Salary Commitment

Year: 2028	$58,238,000
Year: 2029	$41,588,000
Year: 2030	$32,028,000
Year: 2031	$21,550,000

Pro Payroll

Brady Tkachuk	9,000,000(7)
Trent Frederic	6,500,000(3)
Mathew Barzal	6,300,000(4)
Cal Foote	6,250,000(4)
Vasily Podkolzin	6,000,000(1)
Brad Thiessen	6,000,000(2)
Conor Geekie	3,600,000(3)
Oliver Ekman-Larsson	3,500,000(0)
Samuel Fagemo	3,200,000(1)
Ryan Merkley	3,125,000(1)
Jake Studnicka	3,025,000(0)
Scott Perunovich	3,000,000(0)
Denis Malgin	2,600,000(0)
Jack Dugan	2,500,000(2)
Lukas Bengtsson	2,365,000(0)
Ridly Greig	2,250,000(0)
Daniil Chayka	1,950,000(1)
Raphael Lavoie	1,850,000(0)
Kristers Gudlevskis	1,750,000(1)
John Marino	1,377,000(0)
Valentin Zykov	1,250,000(0)
Brodie Ziemer	650,000(2)

Farm Payroll

Paul Ludwinski	150,000(2)
Andrey Pedan	150,000(1)
Adam Engstrom	130,000(0)
Cole Beaudoin	90,000(3)
Tanner Molendyk	85,000(1)
Gabriel Eliasson	80,000(3)
Will Skahan	80,000(3)
Ben Holmstrom	75,000(0)
Quentin Musty	75,000(1)
Kasper Pikkarainen	70,000(2)
Arber Xhekaj	70,000(0)
Gavin Brindley	70,000(1)
Gregor Biber	70,000(3)
Aatos Koivu	70,000(2)
Sam Lafferty	65,000(0)
Damian Clara	65,000(1)
Anton Wahlberg	65,000(1)
Luke Osburn	65,000(2)
Noah Dower Nilsson	60,000(1)
Vojtech Hradec	58,000(3)
Jiri Felcman	55,000(1)
Yaroslav Korostelyov	55,000(2)