Fantasy National Hockey League

Retro FNHL

For those hardcore dudes

Rosters Scoring Lines Vitals Finances Prospects Pro Standings Farm Standings Schedule

FNHL31 Team Finances

Financial Report

(As of Friday, Jun 5 2026)

Anaheim

Arena	Arrowhead Pond
Capacity	19,105
Ticket Price	$52.00

Income

Current Funds	$1,882,504
Home Games Remaining	38
Avg. Attendance	17,018
Avg. Revenue/Game	$2,123,847
Projected Revenue	$80,706,186

Expenses

Pro Payroll	$76,260,000
Farm Payroll	$3,098,000
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	77
Total Game Expenses	$969,055
Projected Expenses	$74,617,226
Projected Balance	$7,971,464

Salary Commitment

Year: 2028	$79,358,000
Year: 2029	$42,223,000
Year: 2030	$26,635,000
Year: 2031	$0,000

Pro Payroll

Nino Niederreiter	7,000,000(2)
Martin Necas	7,000,000(3)
James Neal	6,750,000(1)
Charlie McAvoy	6,500,000(3)
Brandon Halverson	6,325,000(1)
Victor Soderstrom	6,250,000(3)
Calle Jarnkork	6,075,000(1)
Serron Noel	5,250,000(3)
Mike Condon	4,000,000(2)
Jordan Schroeder	3,500,000(1)
Logan Stanley	3,500,000(1)
Fyodor Svechkov	3,000,000(2)
Corson Ceulemans	2,600,000(1)
Lukas Reikelle	2,500,000(1)
Axel Andersson	1,500,000(1)
Michael Matheson	1,300,000(1)
Thomas Wilson	750,000(1)
Marek Hrivik	700,000(1)
Ben Merrill	630,000(3)
Stevie Leskovar	580,000(3)
Ales Cech	550,000(2)

Farm Payroll

Roddy Ross	265,000(1)
Vitaly Abramov	221,000(2)
Ruslan Iskhakov	220,000(1)
Luke Prokop	200,000(3)
Ryan Lindgren	182,000(2)
Michael Bunting	150,000(1)
Elias Salomonsson	150,000(2)
Benjamin Gaudreau	140,000(1)
Dryden Hunt	126,500(1)
Carter Savoie	121,000(1)
Alexander Kerfoot	120,000(1)
Alexander Ljungkrantz	115,000(2)
Mckade Webster	115,000(2)
Quinn Finley	115,000(2)
Dylan Duke	110,000(1)
Adam Ingram	90,000(1)
Nikita Artamonov	80,000(3)
Stiven Sardarian	77,500(1)
Jesse Pulkkinen	75,000(2)
Axel Sandin-Pellikka	75,000(1)
Kevin He	75,000(3)
Otto Stenberg	75,000(1)
Hagen Burrows	70,000(3)
Javon Moore	65,000(2)
Roman Kantserov	65,000(1)

Winnipeg

Arena	Philips Arena
Capacity	19,105
Ticket Price	$55.00

Income

Current Funds	$102,165,129
Home Games Remaining	38
Avg. Attendance	17,413
Avg. Revenue/Game	$2,298,516
Projected Revenue	$87,343,608

Expenses

Pro Payroll	$69,310,000
Farm Payroll	$2,868,305
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	77
Total Game Expenses	$881,498
Projected Expenses	$67,875,317
Projected Balance	$121,633,420

Salary Commitment

Year: 2028	$72,178,305
Year: 2029	$48,498,500
Year: 2030	$23,823,500
Year: 2031	$22,100,000

Pro Payroll

Jon Gillies	7,500,000(4)
Rasmus Ristolainen	7,500,000(2)
William Nylander	7,200,000(5)
Leon Draisaitl	6,750,000(2)
Max Domi	6,000,000(4)
Nikita Zaitsev	5,850,000(1)
Ilya Mikheyev	4,500,000(1)
Brendan Guhle	4,000,000(2)
Ryan O'Rourke	3,800,000(1)
Mason McTavish	3,600,000(2)
Jason Robertson	2,850,000(1)
Michael Rasmussen	2,650,000(1)
Karel Vejmelka	1,400,000(4)
Kyle Jean	750,000(1)
Spencer Gill	750,000(2)
Michael Ferland	750,000(1)
Melvin Fernstrom	650,000(2)
Hunter Laing	580,000(3)
Rico Gredig	580,000(3)
Brad Gardiner	550,000(1)
Charlie Forslund	550,000(2)
Joona Vaisanen	550,000(2)

Farm Payroll

Ziyat Paigin	250,000(1)
Yan Kuznetsov	225,000(2)
Brett Howden	200,000(1)
Dmitri Zavgorodny	185,000(1)
Josh Manson	150,000(1)
Dennis Cholowski	148,500(3)
Sebastian Collberg	145,000(1)
Aku Raty	134,750(1)
Jaromir Pytlik	132,000(1)
Brad Lambert	126,500(1)
Dylan James	120,000(1)
Tye McGinn	100,000(1)
Adam Brooks	100,000(2)
Andreas Johnsson	90,000(3)
Brayden McNabb	90,000(3)
Colby Barlow	85,000(1)
Jan Rutta	85,000(3)
Sam O'Reilly	80,000(3)
Nicholas Merkley	75,000(1)
Andreas Thuresson	75,000(1)
John Gibson	75,000(1)
Raoul Boilard	70,000(3)
Nick Moldenhaue	66,055(1)
Pius Suter	60,500(1)

Boston

Arena	FleetCenter
Capacity	19,105
Ticket Price	$70.00

Income

Current Funds	$16,495,186
Home Games Remaining	39
Avg. Attendance	19,105
Avg. Revenue/Game	$3,209,640
Projected Revenue	$125,175,960

Expenses

Pro Payroll	$74,380,000
Farm Payroll	$3,317,800
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	77
Total Game Expenses	$948,772
Projected Expenses	$73,055,440
Projected Balance	$68,615,706

Salary Commitment

Year: 2028	$77,697,800
Year: 2029	$39,981,000
Year: 2030	$25,736,000
Year: 2031	$4,180,000

Pro Payroll

Cody Franson	6,000,000(1)
Andrei Vasilevski	5,750,000(3)
Juraj Slafkovsky	5,750,000(3)
Jonas Brodin	5,550,000(2)
Lucas Raymond	5,500,000(3)
Sean Couturier	5,400,000(1)
Anders Lee	5,000,000(1)
Filip Chytil	4,950,000(1)
Duncan Siemens	4,600,000(1)
Jake Sanderson	4,450,000(2)
Andrew Copp	3,750,000(4)
Tanner Jeannot	3,000,000(3)
Anton Lundell	3,000,000(1)
Scott Morrow	2,100,000(2)
Pekka Rinne	2,100,000(1)
Kevin Bahl	1,900,000(1)
Jan Jenik	1,800,000(1)
Matthew Highmore	1,250,000(1)
Tij Iginla	1,100,000(2)
Tanner Molendyk	850,000(1)
Dalyn Wakely	580,000(3)

Farm Payroll

Topias Leinonen	245,000(2)
Jimmy Snuggerud	240,000(2)
Colton Sissons	220,000(4)
Logan O'Connor	210,000(4)
Adam Pelech	180,000(3)
Jack Peart	180,000(1)
Pierre-�douard Bellema	160,000(3)
John Marino	151,800(1)
Sam Lafferty	150,000(3)
Logan Mailloux	140,000(1)
William Carrier	140,000(3)
Aleksi Heimosalmi	110,000(1)
David Goyette	110,000(2)
Miroslav Holinka	90,000(2)
Adam Kleber	85,000(2)
Danila Klimovich	85,000(1)
Mikhail Yegorov	80,000(3)
Carter George	75,000(2)
Egor Surin	75,000(2)
Owen Protz	75,000(3)
Elliott Groenewold	70,000(3)
Anthony Spellacy	70,000(2)
Andrew Gibson	70,000(1)
Kalan Lind	70,000(1)
Eric Jamieson	63,000(3)
Tanner Ludtke	60,000(1)
Kaden Pitre	58,000(3)
Ty Henry	55,000(2)

Buffalo

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

Income

Current Funds	$5,152,441
Home Games Remaining	39
Avg. Attendance	15,957
Avg. Revenue/Game	$1,914,840
Projected Revenue	$74,678,760

Expenses

Pro Payroll	$67,075,000
Farm Payroll	$3,857,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	77
Total Game Expenses	$866,250
Projected Expenses	$66,701,250
Projected Balance	$13,129,951

Salary Commitment

Year: 2028	$70,932,500
Year: 2029	$31,097,500
Year: 2030	$18,358,000
Year: 2031	$12,425,000

Pro Payroll

Grigori Denisenko	7,000,000(4)
Kent Simpson	6,250,000(1)
Jake Oettinger	6,000,000(2)
Justin Barron	5,200,000(4)
Seth Jones	5,200,000(1)
Jeff Skinner	4,500,000(1)
Joel Farabee	4,200,000(3)
Joseph Veleno	4,000,000(1)
Evander Kane	4,000,000(1)
Nick Suzuki	3,750,000(2)
Kevin Korchinski	2,750,000(1)
Matthew Beniers	2,150,000(2)
Pavel Zacha	2,050,000(1)
Cody Glass	1,900,000(1)
Albin Grewe	1,300,000(1)
Robby Fabbri	1,150,000(1)
Olivier Nadeau	1,100,000(1)
Matt Finn	1,100,000(3)
Markus Nutivaara	1,000,000(1)
Matt Fraser	950,000(1)
Ben Roger	775,000(1)
Mikhail Gulyayev	750,000(1)

Farm Payroll

Owen Beck	225,000(4)
Mathieu Joseph	220,000(1)
Luca DelBelBelluz	200,000(2)
Frederik Dichow	199,500(2)
Axel Holmstrom	185,000(1)
Dominik Masin	180,000(1)
AJ Greer	180,000(1)
Mattias Backman	180,000(1)
Tim Gettinger	175,000(1)
Kieran Ruscheinski	175,000(3)
Dan Vladar	175,000(1)
Viktor Arvidsson	175,000(1)
Luke Kunin	160,000(1)
Jan Mysak	160,000(3)
Cooper Moore	150,000(2)
Oskar Sundqvist	150,000(2)
Samuel Knazko	140,000(2)
Cayden Lindstrom	125,000(3)
Louis Domingue	125,000(1)
Josh Jacobs	125,000(1)
Carter Yakemchuk	115,000(3)
Zack Ostapchuk	100,000(1)
Anttoni Honka	100,000(1)
Brandon Whitney	80,000(1)
Stepan Gorbunov	58,000(3)

Calgary

Arena	Pengrowth Saddledome
Capacity	19,105
Ticket Price	$45.00

Income

Current Funds	$9,011,855
Home Games Remaining	38
Avg. Attendance	18,440
Avg. Revenue/Game	$1,991,520
Projected Revenue	$75,677,760

Expenses

Pro Payroll	$75,345,000
Farm Payroll	$3,510,000
Prospect Fees	$4,500
Coach	$100,000
Games Remaining	77
Total Game Expenses	$962,921
Projected Expenses	$74,144,896
Projected Balance	$10,544,719

Salary Commitment

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

Pro Payroll

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

Farm Payroll

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

Carolina

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

Income

Current Funds	$13,227,804
Home Games Remaining	39
Avg. Attendance	12,912
Avg. Revenue/Game	$1,859,256
Projected Revenue	$72,510,984

Expenses

Pro Payroll	$71,855,000
Farm Payroll	$3,032,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	77
Total Game Expenses	$914,494
Projected Expenses	$70,416,030
Projected Balance	$15,322,758

Salary Commitment

Year: 2028	$74,887,000
Year: 2029	$52,737,000
Year: 2030	$27,051,000
Year: 2031	$12,725,000

Pro Payroll

Johnny Oduya	6,075,000(1)
Chris Kreider	5,750,000(2)
Joonas Korpisalo	5,720,000(1)
Noah Dobson	5,600,000(1)
Alex Turcotte	5,250,000(3)
Timothy Liljegren	5,250,000(2)
Shane Wright	4,850,000(4)
Jeremy Swayman	4,000,000(4)
Wyatt Johnston	3,750,000(3)
Dougie Hamilton	3,510,000(2)
Ozzy Wiesblatt	3,250,000(2)
Cole Sillinger	3,000,000(2)
Jonathan Marchessault	2,750,000(3)
Jonny Tychonick	2,750,000(4)
Alexei Protas	2,250,000(3)
Sean Durzi	2,250,000(2)
Tyler Boucher	1,850,000(1)
Sven Olofsson	1,750,000(1)
Carson Focht	1,500,000(2)
Felix Bibeau	750,000(4)

Farm Payroll

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

Chicago

Arena	United Center
Capacity	19,105
Ticket Price	$55.00

Income

Current Funds	$61,357,452
Home Games Remaining	38
Avg. Attendance	18,850
Avg. Revenue/Game	$2,488,288
Projected Revenue	$94,554,944

Expenses

Pro Payroll	$67,185,000
Farm Payroll	$3,187,300
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	77
Total Game Expenses	$859,491
Projected Expenses	$66,180,843
Projected Balance	$89,731,553

Salary Commitment

Year: 2028	$70,372,300
Year: 2029	$41,730,000
Year: 2030	$8,690,000
Year: 2031	$7,000,000

Pro Payroll

Connor McDavid	7,000,000(5)
Travis Konecny	7,000,000(2)
Kevin Fiala	7,000,000(2)
Ryan Pulock	6,750,000(1)
Brad Thiessen	6,000,000(2)
Cale Makar	5,650,000(1)
Laurent Brossoit	4,600,000(2)
Liam Foudy	4,250,000(2)
Adam Boqvist	3,650,000(1)
Simon Holmstrom	3,250,000(2)
Lassi Thomson	3,200,000(1)
Oliver Tarnstrom	1,250,000(1)
Mark Jankowski	1,150,000(1)
Will Smith	950,000(1)
Julien Gauthier	875,000(1)
Tyler Bozak	750,000(1)
Nick Cousins	750,000(1)
Easton Cowan	750,000(1)
Emil Pieniniemi	600,000(1)
Brandon Svoboda	600,000(1)
Petr Sikora	580,000(3)
Loke Johansson	580,000(3)

Farm Payroll

Vlad Marchenko	240,000(3)
Jacob Perreault	225,000(1)
Frank Nazar	220,000(3)
Nathan Gaucher	200,000(2)
Nick Abruzzese	175,000(2)
Calle Odelius	170,000(2)
Kasper Simontaival	160,000(1)
Philip Tomasino	151,300(1)
Joni Jurmo	148,500(1)
Zach Dean	147,500(1)
Marat Khusnutdinov	137,500(1)
Stanislav Svozil	132,500(1)
Tristan Luneau	130,000(2)
Lane Hutson	125,000(2)
Yegor Sharangovich	125,000(1)
Morgan Geekie	120,000(1)
Boone Jenner	75,000(1)
Casey Wellman	75,000(1)
Carl Hinostroza	75,000(1)
Jesse Winchester	75,000(1)
Marcus Gidlof	70,000(2)
Luke Ashton	70,000(2)
Aron Kiviharju	70,000(3)
Maxim Strbak	70,000(1)

Colorado

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

Income

Current Funds	$20,742,889
Home Games Remaining	38
Avg. Attendance	19,105
Avg. Revenue/Game	$2,063,340
Projected Revenue	$78,406,920

Expenses

Pro Payroll	$66,040,000
Farm Payroll	$6,083,250
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	77
Total Game Expenses	$880,790
Projected Expenses	$67,820,802
Projected Balance	$31,329,007

Salary Commitment

Year: 2028	$72,123,250
Year: 2029	$43,988,500
Year: 2030	$23,646,000
Year: 2031	$13,000,000

Pro Payroll

Matt Duchene	8,000,000(2)
Barrrett Hayton	6,500,000(5)
Sam Bennett	6,500,000(4)
Philip Broberg	6,000,000(1)
Nils Hoglander	5,000,000(1)
Ivan Prosvetov	5,000,000(3)
Chaz Lucius	4,500,000(3)
Evgeny Kuznetsov	4,500,000(2)
Danny DeKeyser	4,000,000(2)
Ben Hutton	2,200,000(1)
Jonas Siegenthaler	2,000,000(1)
Scott Stajcer	1,750,000(1)
Alexander Khovanov	1,750,000(1)
Esa Lindell	1,650,000(1)
Samuel Girard	1,540,000(1)
Jordan Eberle	1,500,000(1)
Cole Schneider	1,250,000(1)
Roman Horak	1,000,000(2)
Adam Erne	700,000(1)
Jordan Greenway	700,000(1)

Farm Payroll

Aleksi Heponiemi	2,300,000(2)
Josh Mahura	950,000(3)
Blake Speers	200,000(1)
Sean Day	190,000(2)
Chris Breen	185,000(1)
Tyler Graovac	160,000(1)
Olli Maatta	150,000(1)
Jack Hughie	150,000(2)
Thatcher Demko	130,000(1)
Viktor Loov	130,000(1)
Oliver Bjorkstrand	127,500(2)
Devin Kaplan	120,000(1)
Danny Zhilkin	120,000(1)
Tristan Lennox	110,000(1)
Ryan Donato	100,000(1)
Robin Kovacs	100,000(1)
Tom Willander	95,000(1)
Guillaume Richard	95,000(1)
Ryder Korczak	95,000(1)
Ville Koivunen	90,000(1)
Alexander Rykov	79,750(1)
Dave Dziurzynski	75,000(2)
Brayden Yager	75,000(1)
Florian Xhekaj	70,000(3)
Luke Misa	63,000(3)
Niilopekka Muhonen	63,000(3)
Juraj Pekarcik	60,000(1)

Columbus

Arena	Nationwide Arena
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$8,843,188
Home Games Remaining	39
Avg. Attendance	19,105
Avg. Revenue/Game	$2,751,120
Projected Revenue	$107,293,680

Expenses

Pro Payroll	$76,050,000
Farm Payroll	$2,672,500
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	77
Total Game Expenses	$961,250
Projected Expenses	$74,016,250
Projected Balance	$42,120,618

Salary Commitment

Year: 2028	$78,722,500
Year: 2029	$55,290,000
Year: 2030	$47,130,000
Year: 2031	$26,750,000

Pro Payroll

Rasmus Dahlin	7,250,000(5)
Matthew Tkachuk	7,000,000(2)
Nico Hischier	6,500,000(4)
Alex Newhook	6,300,000(3)
Kevin Poulin	6,250,000(1)
Cutter Gauthier	6,250,000(4)
Travis Sanheim	5,400,000(3)
Fabian Lysell	4,450,000(1)
Drew Commesso	4,250,000(4)
Mitch Wahl	4,250,000(1)
Braden Schneider	4,250,000(3)
Drew Doughty	3,500,000(1)
Christian Dvorak	2,500,000(4)
Jack Drury	2,250,000(3)
Noah Hanifin	2,000,000(3)
Shane Bowers	900,000(1)
Thomas Chabot	900,000(1)
Mark Olver	750,000(1)
Troy Terry	550,000(1)
Drake Batherson	550,000(1)

Farm Payroll

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

Dallas

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

Income

Current Funds	$8,554,919
Home Games Remaining	38
Avg. Attendance	19,105
Avg. Revenue/Game	$2,109,192
Projected Revenue	$80,149,296

Expenses

Pro Payroll	$76,000,000
Farm Payroll	$3,249,400
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	77
Total Game Expenses	$967,676
Projected Expenses	$74,511,022
Projected Balance	$14,193,193

Salary Commitment

Year: 2028	$79,249,400
Year: 2029	$54,362,500
Year: 2030	$31,450,000
Year: 2031	$14,620,000

Pro Payroll

Sean Monahan	7,900,000(2)
Jamie Benn	7,200,000(1)
Jesper Fast	7,000,000(2)
Colton Parayko	6,570,000(8)
Joshua Ho-Sang	6,150,000(1)
Jesperi Kotkaniemi	6,150,000(1)
Olli Juolevi	5,900,000(3)
Mason McDonald	5,900,000(3)
Mirco Mueller	5,250,000(4)
Maxim Goncharov	2,800,000(4)
Calle Clang	2,250,000(3)
Mattias Samuelsson	2,200,000(2)
Vladislav Gavrikov	2,100,000(3)
Nikita Chibrikov	2,050,000(1)
Samuel Helenius	1,950,000(2)
Matias Maccelli	1,550,000(1)
Lucas Lessio	1,000,000(2)
Tommy Wingels	750,000(2)
Colton Sceviour	750,000(2)
William Nicholl	580,000(3)

Farm Payroll

Pascal Laberge	207,900(1)
Scott Foster	180,000(1)
Jacob Olofsson	170,000(1)
Daniel Carr	150,000(1)
Zach Redmond	144,000(1)
Jason Dickinson	140,000(1)
Johnathan MacLeod	140,000(1)
Dustin Tokarski	140,000(2)
Ryan Gropp	135,000(1)
Alexey Marchenko	135,000(1)
Zach Senyshyn	130,000(1)
Jeremy Lauzon	120,000(2)
Rhett Pitlick	110,000(1)
Sergey Zborovskiy	110,000(2)
Adam Helewka	110,000(2)
Hugo Carpentier	110,000(2)
Juuso Parssinen	100,000(3)
Joey Hishon	100,000(2)
Morgan Klimchuk	90,000(2)
Charles Hudon	80,000(1)
Dante Fabbro	77,500(2)
Colin Long	77,500(2)
Arturs Kulda	77,500(2)
Marc-Olivier Roy	75,000(2)
Nicolas Aube-Kubel	75,000(2)
Mark Cundari	75,000(2)
Tanner Henricks	65,000(2)
Carey Terrance	65,000(1)
Jake Fisher	60,000(2)

Detroit

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

Income

Current Funds	$23,888,478
Home Games Remaining	39
Avg. Attendance	19,105
Avg. Revenue/Game	$2,521,860
Projected Revenue	$98,352,540

Expenses

Pro Payroll	$71,442,000
Farm Payroll	$3,160,500
Prospect Fees	$6,000
Coach	$100,000
Games Remaining	77
Total Game Expenses	$911,079
Projected Expenses	$70,153,104
Projected Balance	$52,087,914

Salary Commitment

Year: 2028	$74,602,500
Year: 2029	$46,560,000
Year: 2030	$35,273,000
Year: 2031	$7,500,000

Pro Payroll

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

Farm Payroll

Josh Norris	232,500(1)
Helge Grans	200,000(3)
Danila Yurov	180,000(1)
Cameron Lund	175,000(2)
Matyas Sapovaliv	175,000(2)
Artyom Duda	150,000(1)
Ivan Morozov	140,000(1)
Brett Harrison	125,000(1)
Leo Loof	125,000(1)
Filip Nordberg	120,000(2)
Shai Buium	110,000(1)
Ross Colton	97,500(3)
Rafael Harvey-Pinard	97,500(3)
Trevor Kuntar	95,000(2)
Viktor Neuchev	90,000(2)
Jordan Dumais	90,000(2)
Adam Jiricek	85,000(2)
Tanner Howe	80,000(3)
Teddy Stiga	75,000(2)
Collin Delia	75,000(1)
Eerik Wallenius	70,000(3)
Andrew Cristall	70,000(1)
Kasper Halttunen	70,000(1)
Riley Heidt	65,000(1)
Hiroki Gojsic	65,000(2)
Felix Unger Sorum	65,000(1)
Simon Zether	60,000(2)
William Whitelaw	60,000(1)
Jacob Fowler	60,000(1)
Albin Sundin	58,000(3)

Edmonton

Arena	Rexall Place
Capacity	19,105
Ticket Price	$73.00

Income

Current Funds	$30,188,005
Home Games Remaining	38
Avg. Attendance	10,321
Avg. Revenue/Game	$1,808,181
Projected Revenue	$68,710,878

Expenses

Pro Payroll	$63,430,000
Farm Payroll	$2,808,450
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	77
Total Game Expenses	$809,024
Projected Expenses	$62,294,831
Projected Balance	$36,604,052

Salary Commitment

Year: 2028	$66,238,450
Year: 2029	$29,905,000
Year: 2030	$13,910,000
Year: 2031	$7,500,000

Pro Payroll

Nazem Kadri	7,500,000(2)
Matt Murray	7,500,000(5)
Nikolaj Ehlers	6,600,000(1)
Sam Reinhart	6,250,000(3)
Arrturi Lehkonen	4,250,000(1)
Lias Andersson	4,000,000(1)
Timo Meier	3,500,000(1)
Neal Pionk	3,250,000(2)
David Rundblad	3,000,000(1)
Kody Clark	2,495,000(1)
Anthony Deangelo	2,000,000(1)
Sean Behrens	1,925,000(1)
Tyler Madden	1,800,000(2)
Charlie Lindgren	1,700,000(2)
Nathan Bastian	1,250,000(1)
Rem Pitlick	1,210,000(1)
Gabriel Bourque	1,200,000(2)
Stefan Elliott	1,100,000(1)
Alex Lintuniemi	1,100,000(1)
Valentin Zykov	750,000(1)
Matthew Irwin	550,000(1)
Colin Smith	500,000(1)

Farm Payroll

Brandon Carlo	190,000(1)
Colt Moberg	180,000(2)
Quinn Schmiemann	180,000(2)
Keegan Kolesar	170,000(1)
Alex Barre-Boulet	160,000(1)
Vili Saarijarvi	150,000(1)
Joseph Woll	150,000(1)
Tyler Wall	136,950(1)
Mason Lohrei	125,000(2)
Evan McEneny	125,000(1)
Brett Kulak	125,000(1)
Dominik Kahun	110,000(1)
Marcus Kruger	100,000(1)
David Gustafsson	99,000(1)
Michael Hage	90,000(3)
Kenton Helgesen	90,000(1)
Noah Gregor	77,500(1)
Michael Milne	75,000(1)
Tobias Rieder	75,000(1)
Tyson Bertuzzi	75,000(1)
Nikolay Goldobin	75,000(1)
Alexander Siryatsky	70,000(3)
Martin Misiak	65,000(1)
Per Age Skroder	60,000(2)
Sawyer Mynio	55,000(1)

Florida

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

Income

Current Funds	$16,521,213
Home Games Remaining	39
Avg. Attendance	19,105
Avg. Revenue/Game	$2,292,600
Projected Revenue	$89,411,400

Expenses

Pro Payroll	$71,150,000
Farm Payroll	$3,023,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	77
Total Game Expenses	$905,787
Projected Expenses	$69,745,567
Projected Balance	$36,187,046

Salary Commitment

Year: 2028	$74,173,000
Year: 2029	$34,828,000
Year: 2030	$15,673,000
Year: 2031	$0,000

Pro Payroll

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

Farm Payroll

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

NYIslander

Arena	UBS Arena
Capacity	19,105
Ticket Price	$53.00

Income

Current Funds	$8,877,106
Home Games Remaining	38
Avg. Attendance	19,105
Avg. Revenue/Game	$2,430,156
Projected Revenue	$92,345,928

Expenses

Pro Payroll	$75,950,000
Farm Payroll	$2,179,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	77
Total Game Expenses	$954,055
Projected Expenses	$73,462,226
Projected Balance	$27,760,808

Salary Commitment

Year: 2028	$78,129,500
Year: 2029	$42,962,000
Year: 2030	$42,163,000
Year: 2031	$33,950,000

Pro Payroll

Richard Bachman	8,250,000(1)
Quinton Howden	7,000,000(1)
Artemi Panarin	6,500,000(4)
Lukas Reichel	6,500,000(6)
Bode Wilde	6,250,000(6)
Jaccob Slavin	6,200,000(5)
Matthew Coronato	3,500,000(1)
Tyler Myers	3,500,000(1)
Matt Puempel	3,250,000(1)
Cross Hanas	3,000,000(4)
Mavrik Bourque	3,000,000(1)
Eemil Viro	3,000,000(4)
Jake Neighbours	3,000,000(3)
Noah Warren	2,500,000(4)
David Jiricek	2,500,000(3)
Zachary Bolduc	2,000,000(3)
Niklas Kokko	1,700,000(1)
Yegor Sokolov	1,500,000(1)
Tristen Robins	1,400,000(1)
Vinni Lettieri	750,000(1)
Danny Nelson	650,000(1)

Farm Payroll

Rieger Lorenz	150,000(2)
Roni Hirvonen	140,000(2)
Mattias Havelid	124,000(2)
Nico Sturm	120,000(3)
Jalen Chatfield	100,000(3)
Matt Roy	100,000(3)
Zeev Buium	100,000(3)
Gavin Hayes	95,000(2)
Vinzenz Rohrer	95,000(2)
Calle Rosen	90,000(1)
Jacob Battaglia	80,000(3)
Brent Johnson	77,500(1)
Ben Holmstrom	75,000(1)
Justin Braun	75,000(1)
Filip Forsberg	75,000(1)
Vaclav Karabacek	75,000(1)
Matej Stransky	75,000(1)
William Zellers	75,000(3)
Adam Jecho	75,000(3)
Tomas Lavoie	70,000(2)
Adam Gajan	70,000(1)
Matvei Shuravin	65,000(2)
Veeti Louhivaara	63,000(3)
Colton Roberts	60,000(2)
Zach Nehring	55,000(1)

LosAngeles

Arena	Staples Center
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$9,861,814
Home Games Remaining	38
Avg. Attendance	19,105
Avg. Revenue/Game	$2,751,120
Projected Revenue	$104,542,560

Expenses

Pro Payroll	$75,800,000
Farm Payroll	$3,170,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	77
Total Game Expenses	$964,311
Projected Expenses	$74,251,945
Projected Balance	$40,152,429

Salary Commitment

Year: 2028	$78,970,500
Year: 2029	$45,270,000
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)
Jared Cowan	5,100,000(2)
Riley Tufte	4,800,000(2)
Denis Gurianov	4,300,000(1)
Sebastian Cossa	4,150,000(3)
Cameron York	4,000,000(1)
Vince Dunn	4,000,000(6)
Liam Ohgren	3,500,000(2)
Roby Jarventie	3,250,000(1)
Noah Ostlund	2,100,000(2)
Jared McIsaac	1,800,000(1)
Derek Ryan	1,600,000(3)
Sergei Kostitsyn	1,300,000(1)
Evan Nause	1,250,000(1)
David Reinbacher	1,100,000(1)
Matvei Michkov	950,000(1)

Farm Payroll

Filip Gustavsson	200,000(1)
Patrik Puistola	187,000(1)
Luke Evangelista	150,000(1)
Adam Sykora	150,000(2)
Gabriel Dumont	150,000(1)
Jordan Martinook	130,000(1)
Colton Dach	126,000(1)
Denis Malgin	125,000(1)
Nicklaus Perbix	125,000(2)
Jeremie Poirier	125,000(2)
Elias Lindholm	120,000(1)
Cedric Paquette	110,000(1)
Nick Schmaltz	110,000(1)
Alex Vlasic	110,000(1)
Christian Djoos	100,000(1)
Jack Roslovic	100,000(1)
Josh Morrissey	100,000(1)
Gustav Olofsson	100,000(1)
William Karlsson	90,000(1)
Steve Santini	90,000(1)
Frank Corrado	90,000(1)
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	$10,817,612
Home Games Remaining	38
Avg. Attendance	16,332
Avg. Revenue/Game	$2,626,185
Projected Revenue	$99,795,030

Expenses

Pro Payroll	$73,350,000
Farm Payroll	$2,009,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	77
Total Game Expenses	$920,232
Projected Expenses	$70,857,841
Projected Balance	$39,754,801

Salary Commitment

Year: 2028	$75,359,000
Year: 2029	$47,467,000
Year: 2030	$42,918,000
Year: 2031	$12,500,000

Pro Payroll

Brandon Dubinsky	11,200,000(3)
Miro Heiskanen	6,800,000(4)
John Klingberg	6,500,000(1)
Melker Karlsson	6,000,000(3)
Dylan Holloway	5,700,000(4)
Calvin Pickard	5,000,000(1)
Quinton Byfield	4,950,000(3)
David Pastrnak	4,200,000(3)
Gustav Nyquist	4,200,000(1)
Sean Kuraly	3,650,000(3)
William Eklund	3,525,000(1)
Shakir Mukhamadullin	3,500,000(2)
Anders Lindback	3,050,000(1)
Leo Carlsson	1,100,000(1)
Dmitri Simashev	950,000(1)
Gabriel Carlsson	775,000(1)
Adam Gilmour	600,000(1)
Shayne Gostisbehere	550,000(1)
Brandon Baddock	550,000(1)
Connor Murphy	550,000(1)

Farm Payroll

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

Montreal

Arena	Molson Centre
Capacity	19,105
Ticket Price	$60.00

Income

Current Funds	$7,735,918
Home Games Remaining	38
Avg. Attendance	16,754
Avg. Revenue/Game	$2,412,672
Projected Revenue	$91,681,536

Expenses

Pro Payroll	$76,000,000
Farm Payroll	$4,178,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	77
Total Game Expenses	$979,037
Projected Expenses	$75,385,817
Projected Balance	$24,031,637

Salary Commitment

Year: 2028	$80,178,000
Year: 2029	$70,228,000
Year: 2030	$47,583,000
Year: 2031	$37,450,000

Pro Payroll

Filip Chlapik	9,850,000(7)
Samuel Morin	8,000,000(5)
Michael Dal Colle	7,750,000(2)
Brock McGinn	7,000,000(5)
Garret Sparks	6,750,000(6)
Kyle Palmieri	6,250,000(3)
Zachary Werenski	5,850,000(8)
Jonathan Ericsson	5,000,000(2)
Tyce Thompson	4,500,000(2)
Kurtis MacDermaid	3,250,000(3)
Oskar Olausson	3,000,000(2)
Noel Acciari	2,000,000(1)
Hugo Has	1,750,000(1)
Vincent Desharnais	1,000,000(2)
Zach Fucale	850,000(1)
Drake Caggiula	800,000(1)
Matthew Wood	750,000(1)
Conor Garland	550,000(1)
Yegor Sidorov	550,000(1)
Joey Anderson	550,000(1)

Farm Payroll

Deven Sideroff	220,000(2)
Mike Hoeffel	210,000(1)
Ryan Johnson	205,000(2)
Matej Tomek	200,000(1)
Brad Morrison	200,000(2)
Brett Seney	195,000(1)
Aleksi Saarela	180,000(2)
AJ Jenks	180,000(1)
Michael Benning	175,000(1)
Jordan Hendry	165,000(1)
Julius Nattinen	160,000(1)
Kevin Lablanc	150,000(2)
Ilya Fedotov	150,000(3)
Rinat Valiev	150,000(1)
Justin Ertel	150,000(3)
Massimo Rizzo	145,000(1)
Ryan Greene	130,000(2)
Maxence Guenette	130,000(2)
Eetu Luostarinen	125,000(2)
Aidan Thompson	125,000(3)
Madison Bowey	125,000(1)
Brandon Kozun	110,000(1)
Hunter Shinkaruk	100,000(1)
Cam Morrison	80,000(1)
Pavel Moysevich	80,000(3)
Nick Sorensen	80,000(1)
Tom Kuhnhackl	75,000(1)
Nate Misskey	70,000(3)
Miroslav Satan Jr	58,000(3)
Justin Poirier	55,000(2)

Nashville

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

Income

Current Funds	$85,574,807
Home Games Remaining	39
Avg. Attendance	13,293
Avg. Revenue/Game	$2,392,740
Projected Revenue	$93,316,860

Expenses

Pro Payroll	$66,915,000
Farm Payroll	$2,910,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	77
Total Game Expenses	$852,744
Projected Expenses	$65,661,280
Projected Balance	$113,230,387

Salary Commitment

Year: 2028	$69,825,000
Year: 2029	$39,935,000
Year: 2030	$19,695,000
Year: 2031	$18,450,000

Pro Payroll

Pierre-Luc Dubois	9,000,000(5)
Victor Hedman	8,250,000(1)
Griffin Reinhart	7,650,000(2)
Matt Clark	7,500,000(2)
Taylor Hall	7,450,000(1)
Vitali Kravtsov	6,400,000(4)
Cam Talbot	6,250,000(1)
Linus Ullmark	3,150,000(2)
Judd Caulfield	3,050,000(4)
Daniil Gushchin	825,000(1)
Adam Gaudette	750,000(1)
Oliver Moore	750,000(1)
Calum Ritchie	750,000(1)
Anssi Salmela	700,000(1)
Jesse Ylonen	660,000(1)
Miguel Marques	650,000(2)
Boris Katchouk	650,000(1)
Alexandre Blais	650,000(2)
Tristan Bertucci	650,000(1)
Jonathan Morello	630,000(3)
Dylan MacKinnon	550,000(1)

Farm Payroll

William Borgen	300,000(3)
Matthew Savoie	250,000(1)
Filip Mesar	200,000(3)
Mason Marchment	185,000(1)
Alexandre Carrier	175,000(2)
Tyler Bertuzzi	175,000(2)
Lukas Sedlak	120,000(1)
Berkly Catton	115,000(3)
Artyom Levshunov	110,000(2)
Sam Dickinson	95,000(2)
Colin White	90,000(1)
Connor Brown	90,000(1)
Cameron Whynot	85,000(1)
Dean Letourneau	85,000(2)
Nate Danielson	85,000(1)
Joel Eriksson Ek	75,000(1)
Aaron Marvin	75,000(1)
Mason Appleton	75,000(1)
Jansen Harkins	75,000(1)
Kevin Stenlund	75,000(1)
Erik Gustafsson	75,000(1)
Shea Theodore	75,000(1)
Adam Comrie	75,000(1)
Adam Huska	75,000(1)
Pheonix Copley	75,000(1)

New Jersey

Arena	Prudential Center
Capacity	19,105
Ticket Price	$50.00

Income

Current Funds	$13,434,227
Home Games Remaining	38
Avg. Attendance	16,501
Avg. Revenue/Game	$1,980,120
Projected Revenue	$75,244,560

Expenses

Pro Payroll	$73,500,000
Farm Payroll	$2,610,100
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	77
Total Game Expenses	$929,410
Projected Expenses	$71,564,551
Projected Balance	$17,114,236

Salary Commitment

Year: 2028	$76,110,100
Year: 2029	$33,747,500
Year: 2030	$21,497,500
Year: 2031	$16,625,000

Pro Payroll

Nikita Zadorov	7,400,000(4)
Mitchell Marner	6,825,000(4)
Slater Koekkoek	6,425,000(1)
Ryan Nugent-Hopkins	6,000,000(1)
Thomas Greiss	5,750,000(1)
Dylan Cozens	5,500,000(1)
Kailer Yamamoto	5,150,000(1)
Alex DeBrincat	5,000,000(2)
Connor McMichael	3,500,000(3)
Cole Caufield	3,200,000(1)
Joel Edmundson	2,500,000(2)
Elvis Merzlikins	2,400,000(4)
Tyler Seguin	2,100,000(1)
Alexander Romanov	2,000,000(1)
Brock Faber	2,000,000(1)
Morgan Frost	1,800,000(1)
Nicklas Grossman	1,800,000(2)
Phillip Danault	1,600,000(2)
Colin Miller	1,350,000(1)
Morgan Barron	1,200,000(3)

Farm Payroll

Juuse Saros	285,000(2)
Victor Mete	169,400(1)
Ian Moore	163,400(1)
Seamus Casey	130,000(2)
Joonas Donskoi	125,000(2)
Brandon Tanev	125,000(2)
Danton Heinen	125,000(2)
Albin Eriksson	118,300(1)
Anthony Duclair	100,000(2)
Dominik Simon	97,500(3)
Evan Rodrigues	97,500(1)
Marcus Pettersson	90,000(1)
Daniel Sprong	87,500(1)
Ryan Strome	87,500(1)
Connor Carrick	77,500(1)
Julius Miettinen	75,000(2)
Viggo Gustafsson	75,000(3)
Thomas Novak	71,500(1)
Ethan Gauthier	70,000(1)
Kirill Zarubin	70,000(2)
Rickard Rakell	67,500(2)
Dillon Dube	67,500(2)
Anthony Beauvillier	65,000(2)
Sebastian Soini	60,000(2)
Aydar Suniev	55,000(1)
Patrick Geary	55,000(2)

Ottawa

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

Income

Current Funds	$39,926,166
Home Games Remaining	38
Avg. Attendance	12,029
Avg. Revenue/Game	$1,818,785
Projected Revenue	$69,113,830

Expenses

Pro Payroll	$64,040,000
Farm Payroll	$3,531,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	77
Total Game Expenses	$825,274
Projected Expenses	$63,546,128
Projected Balance	$45,493,868

Salary Commitment

Year: 2028	$67,571,000
Year: 2029	$11,408,500
Year: 2030	$690,000
Year: 2031	$600,000

Pro Payroll

Auston Matthews	8,000,000(1)
Jonathan Huberdeau	8,000,000(1)
Gabriel Vilardi	6,500,000(1)
Connor Hellebuyck	6,250,000(1)
Jimmy Vesey	6,000,000(1)
Dylan Strome	5,975,000(2)
Kristian Vesalainen	4,390,000(2)
Ty Dellandrea	3,680,000(1)
Ryan Suzuki	2,750,000(1)
Daniel Torgersson	2,420,000(1)
Rasmus Sandin	2,200,000(1)
Olivier Rodrigue	1,925,000(1)
Ian McCoshen	750,000(1)
Alec Martinez	750,000(1)
Kale Clague	750,000(1)
Dominic Turgeon	750,000(1)
Victor Bartley	750,000(1)
Scott Laughton	750,000(1)
Reid Boucher	750,000(1)
Marc Methot	700,000(1)

Farm Payroll

Samuel Poulin	600,000(4)
Cale Fleury	236,500(1)
Yegor Zamula	215,000(1)
Joel Hofer	214,500(1)
Aatu Raty	200,000(1)
Stanislav Galiev	200,000(1)
Jack Rathbone	183,500(2)
Jakob Pelletier	181,500(1)
Ben Chiarot	150,000(1)
Lukas Vejdemo	130,000(1)
Redmond Savage	125,000(1)
Matt Bartkowski	110,000(1)
Igor Chernyshov	90,000(3)
Bryce McConnellBarker	90,000(2)
Taylor Fedun	80,000(2)
Ben Lovejoy	75,000(1)
Jyrki Jokipaaka	75,000(1)
Maxim Letunov	75,000(1)
Victor Rask	75,000(1)
Alex Tuch	75,000(1)
Adam Almquist	75,000(1)
Zach Benson	75,000(1)
Adin Hill	75,000(1)
Grant Clitsome	75,000(1)
Adam Lowry	50,000(1)

Philly

Arena	Wells Fargo
Capacity	19,105
Ticket Price	$68.00

Income

Current Funds	$37,126,720
Home Games Remaining	39
Avg. Attendance	14,491
Avg. Revenue/Game	$2,364,931
Projected Revenue	$92,232,309

Expenses

Pro Payroll	$78,670,000
Farm Payroll	$2,861,800
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	78
Total Game Expenses	$995,546
Projected Expenses	$77,652,615
Projected Balance	$51,706,414

Salary Commitment

Year: 2028	$81,531,800
Year: 2029	$33,453,000
Year: 2030	$9,608,000
Year: 2031	$4,250,000

Pro Payroll

Dylan Larkin	6,875,000(2)
Martin Jones	6,500,000(1)
Tage Thompson	6,250,000(1)
Justus Annunen	6,250,000(1)
Filip Zadina	6,175,000(1)
Julius Honka	5,750,000(2)
Urho Vaakanainen	5,600,000(2)
German Rubtsov	5,170,000(1)
Moritz Seider	5,000,000(1)
Brandon Montour	4,250,000(4)
Josh Anderson	3,750,000(3)
Tyson Foerster	3,650,000(1)
Jonatan Berggren	2,420,000(1)
Theodor Niederbach	2,400,000(2)
Brayden Tracey	2,250,000(2)
Topi Niemela	1,800,000(1)
Alec Regula	1,650,000(1)
Jesper Bratt	1,650,000(1)
Owen Allard	700,000(3)
Matyas Melovsky	580,000(3)

Farm Payroll

David Rittich	290,000(2)
Logan Stankoven	195,000(1)
Michael Pezzetta	180,000(2)
Rasmus Asplund	180,000(1)
Sami Niku	165,000(1)
Givani Smith	162,800(1)
Oliver Kapanen	150,000(2)
Pavel Dorofeyev	126,000(1)
Nick Bonino	115,000(1)
Michael Amadio	110,000(3)
Dmitri Buchelnikov	90,000(2)
Eeli Tolvanen	90,000(1)
Carter Mazur	90,000(1)
Aleksanteri Kaskimaki	80,000(1)
Leo Sahlin Wallenius	80,000(3)
Max Plante	75,000(2)
Roope Hintz	75,000(1)
Zach Sanford	75,000(1)
Travis Dermott	75,000(1)
Carson Wetsch	75,000(3)
Trey Augustine	70,000(1)
Henry Mews	65,000(2)
Carson Rehkopf	65,000(1)
Ivan Yunin	63,000(3)
Victor Johansson	60,000(2)
Viktor Norringer	60,000(2)

Phoenix

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

Income

Current Funds	$4,663,467
Home Games Remaining	39
Avg. Attendance	19,105
Avg. Revenue/Game	$2,200,896
Projected Revenue	$85,834,944

Expenses

Pro Payroll	$75,825,000
Farm Payroll	$2,935,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	77
Total Game Expenses	$961,726
Projected Expenses	$74,052,872
Projected Balance	$16,445,539

Salary Commitment

Year: 2028	$78,760,000
Year: 2029	$43,822,500
Year: 2030	$25,957,500
Year: 2031	$9,300,000

Pro Payroll

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

Farm Payroll

Thomas Bordeleau	249,500(3)
Filip Hronek	230,000(1)
Emil Heineman	225,000(3)
Ryan Chelsey	200,000(3)
Pierre Engvall	190,000(1)
Mackenzie Entwistle	175,000(3)
Zach Whitecloud	130,000(3)
Travis Boyd	120,000(3)
Beckett Sennecke	110,000(2)
John Ramage	110,000(2)
Josh Doan	100,000(1)
Alis Pettersson	100,000(2)
Jake Evans	95,000(3)
Taige Harding	87,500(1)
Charlie Elick	80,000(3)
Gabe Perreault	75,000(1)
Kim Saarinen	75,000(3)
Viktor Stalberg	75,000(1)
Liam Greentree	75,000(2)
John Gaudreau	70,000(1)
Felix Nilsson	65,000(1)
Brendan Gallagher	65,000(1)
Lucas Ellinas	65,000(2)
Lucas Van Vliet	58,000(3)
Arttu Karki	55,000(1)
Landon Miller	55,000(2)

Pittsburgh

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

Income

Current Funds	$66,122,368
Home Games Remaining	39
Avg. Attendance	17,978
Avg. Revenue/Game	$2,243,717
Projected Revenue	$87,504,963

Expenses

Pro Payroll	$69,950,000
Farm Payroll	$3,261,600
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	78
Total Game Expenses	$894,062
Projected Expenses	$69,736,851
Projected Balance	$83,890,480

Salary Commitment

Year: 2028	$73,211,600
Year: 2029	$32,237,500
Year: 2030	$6,000,000
Year: 2031	$0,000

Pro Payroll

Casey Mittelstadt	6,425,000(2)
Jonathan Drouin	6,100,000(1)
Nathan MacKinnon	5,850,000(3)
Jack Campbell	5,750,000(1)
Jack Hughes	5,250,000(1)
Nail Yakupov	5,200,000(1)
Gabriel Landeskog	4,850,000(2)
Sven Baertschi	4,250,000(1)
Nicolas Beaudin	4,000,000(2)
Luke Hughes	3,725,000(2)
Thomas Harley	3,500,000(1)
Brennan Othmann	3,500,000(1)
Oscar Klefbom	3,000,000(2)
Oliver Ekman-Larsson	2,850,000(1)
Jonathan Quick	1,250,000(1)
Akil Thomas	1,000,000(2)
Alexander Suzdalev	950,000(2)
Nicolas Petan	875,000(2)
Ivan Telegin	875,000(1)
Andrej Sustr	750,000(2)

Farm Payroll

Ilya Sorokin	340,000(1)
Aaron Ness	335,000(1)
Jay O'Brien	247,500(1)
David Farrance	157,300(1)
Zayde Wisdom	137,500(2)
Conner Bleackley	125,000(1)
Matthew Poitras	125,000(2)
Alex Laferriere	121,000(1)
Blake Lizotte	120,000(1)
Roman Schmidt	110,000(1)
Jackson Hallum	107,300(1)
Alexander Perevalov	95,000(2)
Nick Ritchie	87,500(2)
Rudolfs Balcers	87,500(2)
Ty Nelson	75,000(3)
Ryan Martindale	75,000(2)
Nathan Villeneuve	75,000(3)
Michael McCarron	75,000(1)
Cam Atkinson	75,000(1)
Mark Stone	75,000(1)
Jake McCabe	75,000(1)
Jeremy Roy	75,000(1)
Ryan Collins	75,000(1)
Carl Dahlstrom	75,000(1)
Trevor Moore	66,000(1)
Julius Bergman	65,000(1)
Klas Dahlbeck	65,000(1)
Oliwer Kaski	65,000(1)
Chase Wutzke	55,000(2)

NYRangers

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

Income

Current Funds	$8,258,082
Home Games Remaining	39
Avg. Attendance	13,128
Avg. Revenue/Game	$2,048,046
Projected Revenue	$79,873,794

Expenses

Pro Payroll	$72,150,000
Farm Payroll	$2,763,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	78
Total Game Expenses	$914,829
Projected Expenses	$71,356,683
Projected Balance	$16,775,193

Salary Commitment

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

Pro Payroll

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

Farm Payroll

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

San Jose

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

Income

Current Funds	$35,753,523
Home Games Remaining	39
Avg. Attendance	15,982
Avg. Revenue/Game	$1,726,056
Projected Revenue	$67,316,184

Expenses

Pro Payroll	$56,520,000
Farm Payroll	$2,940,000
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	77
Total Game Expenses	$726,360
Projected Expenses	$55,929,701
Projected Balance	$47,140,006

Salary Commitment

Year: 2028	$59,460,000
Year: 2029	$35,835,000
Year: 2030	$22,095,000
Year: 2031	$5,125,000

Pro Payroll

Steven Stamkos	7,000,000(1)
Samuel Montembeault	5,000,000(5)
Alan Quine	4,800,000(3)
Filip Johansson	4,750,000(3)
Pavel Buchnevich	4,600,000(2)
Jake Bean	4,500,000(1)
Emile Poirier	4,470,000(2)
Sam Steel	3,500,000(3)
Francesco Pinelli	3,500,000(3)
Artur Kayumov	2,000,000(1)
Carter Hart	2,000,000(1)
Brandon Saad	1,750,000(2)
Ethan Bear	1,500,000(2)
Dylan McIlrath	1,500,000(1)
Mike Lundin	1,250,000(1)
Kyle Capobianco	1,000,000(1)
Christian Jaros	1,000,000(1)
Nathan Moon	900,000(1)
Jack Dougherty	800,000(1)
Konrad Abdeltshauser	700,000(1)

Farm Payroll

Frank Vatrano	180,000(2)
Dmytro Timashov	165,000(2)
Carl Grundstrom	150,000(1)
Felix Sandstrom	150,000(2)
Jake Boltmann	150,000(3)
Caedan Bankier	140,000(2)
Boo Nieves	140,000(3)
Henrik Borgstrom	135,000(1)
Ryan Graves	135,000(2)
Gabryel Paquin-Boudrea	130,000(3)
Michal Jordan	130,000(2)
Brendan Collier	130,000(2)
Ethan Del Mastro	125,000(2)
Philipp Kurashev	125,000(4)
Scott Wilson	125,000(2)
Sven Andrighetto	125,000(1)
Alexander Petrovic	100,000(1)
Tomas Hamara	85,000(2)
Brycen Martin	80,000(1)
Robert Hagg	80,000(1)
Joe Whitney	70,000(1)
Nick Lardis	65,000(1)
Hunter Brzustewicz	60,000(1)
Mathieu Cataford	55,000(1)
Konnor Smith	55,000(1)
Markus Loponen	55,000(2)

Tampa Bay

Arena	Verizon Center
Capacity	19,105
Ticket Price	$55.00

Income

Current Funds	$5,802,360
Home Games Remaining	39
Avg. Attendance	14,042
Avg. Revenue/Game	$1,853,544
Projected Revenue	$72,288,216

Expenses

Pro Payroll	$82,010,000
Farm Payroll	$3,750,500
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	78
Total Game Expenses	$1,047,098
Projected Expenses	$81,673,610
Projected Balance	-$3,583,034

Salary Commitment

Year: 2028	$85,760,500
Year: 2029	$53,353,000
Year: 2030	$36,248,000
Year: 2031	$11,800,000

Pro Payroll

Bowen Byram	6,500,000(2)
Alex Nedeljkovic	6,000,000(4)
Klim Kostin	5,800,000(4)
Owen Tippett	5,385,000(3)
Logan Cooley	4,650,000(3)
Alexis Lafreniere	4,250,000(1)
Trevor Van Riemsdyk	4,000,000(1)
Ty Smith	4,000,000(1)
Alexander Wennberg	3,900,000(2)
Pavel Mintyukov	3,750,000(3)
Alexander Holtz	3,500,000(3)
Yanni Gourde	3,500,000(3)
Markus Granlund	3,250,000(1)
Shane Pinto	3,135,000(2)
Ivan Miroshnichenko	2,750,000(2)
Brandt Clarke	2,650,000(1)
Ilya Samsonov	2,500,000(1)
Jake Gardiner	2,500,000(1)
Filip Bystedt	2,500,000(3)
Jett Woo	2,490,000(1)
Martin Kaut	2,250,000(1)
Chase Stillman	1,550,000(1)
Connor Bedard	1,200,000(1)

Farm Payroll

Ryan Poehling	368,500(1)
Nicolas Daws	227,000(3)
Gage Goncalves	220,000(2)
Jack Finley	220,000(2)
Alexander Nikishin	210,000(3)
Dominik Bokk	200,000(1)
Alexandre Texier	192,500(1)
Cal Petersen	181,500(1)
Alex Formenton	180,000(1)
Brandon Coe	165,000(3)
Wyatt Kaiser	165,000(3)
Wade Allison	150,000(1)
Noah Rod	150,000(1)
Ville Pokka	150,000(1)
Kirill Kirsanov	125,000(1)
Justin Robidas	125,000(3)
Evan Gardner	80,000(3)
Nico Myatovic	70,000(1)
Maxim Masse	70,000(2)
Noel Fransen	70,000(2)
Heikki Ruohonen	70,000(3)
Trevor Hoskin	65,000(2)
Anthony Romani	63,000(3)
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	$81,639,818
Home Games Remaining	39
Avg. Attendance	9,720
Avg. Revenue/Game	$1,796,256
Projected Revenue	$70,053,984

Expenses

Pro Payroll	$43,416,000
Farm Payroll	$3,482,750
Prospect Fees	$1,500
Coach	$100,000
Games Remaining	78
Total Game Expenses	$573,174
Projected Expenses	$44,707,555
Projected Balance	$106,986,247

Salary Commitment

Year: 2028	$46,898,750
Year: 2029	$17,283,500
Year: 2030	$8,430,000
Year: 2031	$720,000

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)
Arthur Kaliyev	2,057,000(1)
Mattias Janmark	1,950,000(1)
Dylan DeMelo	1,780,000(1)
Dan Renouf	1,573,000(1)
Jordan Binnington	1,450,000(1)
Macklin Celebrini	1,200,000(2)
Konsta Helenius	1,000,000(3)
Samuel Honzek	750,000(1)
JC Beaudin	750,000(1)
Jake Walman	750,000(1)
Miko Matikka	726,000(1)
Liam Reddox	700,000(1)
Rasmus Kumpulainen	650,000(1)
Jared Woolley	630,000(3)
Ollie Josephson	600,000(2)
Gavin McCarthy	550,000(1)
Vadim Moroz	550,000(1)

Farm Payroll

Carter Verhaeghe	720,000(5)
Emil Bemstrom	209,000(1)
Yegor Korshkov	190,000(2)
Noah Cates	183,500(2)
Luke Tuch	181,500(1)
Jordan Kyrou	180,000(2)
Mackenzie Skapski	175,000(1)
Samu Salminen	170,000(1)
Andre Petersson	140,000(1)
Riley Barber	140,000(1)
Connor Ingram	126,000(1)
Dominik Kubalik	120,000(1)
Cole Huckins	117,500(1)
Jack Glover	85,250(1)
Lucas Pettersson	80,000(3)
Marko Dano	75,000(1)
Freddie Hamilton	75,000(1)
Christian Fischer	75,000(1)
Mark Scheifele	75,000(1)
Fredrik Claesson	75,000(1)
Simon Bertilsson	75,000(1)
Jordan Southorn	75,000(1)
Lane Manson	75,000(1)
Beau Akey	65,000(1)

Toronto

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

Income

Current Funds	$22,225,873
Home Games Remaining	39
Avg. Attendance	13,677
Avg. Revenue/Game	$1,706,890
Projected Revenue	$66,568,710

Expenses

Pro Payroll	$70,700,000
Farm Payroll	$2,653,000
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	78
Total Game Expenses	$895,805
Projected Expenses	$69,872,780
Projected Balance	$18,921,803

Salary Commitment

Year: 2028	$73,353,000
Year: 2029	$51,533,000
Year: 2030	$33,338,000
Year: 2031	$15,550,000

Pro Payroll

Trevor Zegras	6,500,000(1)
Owen Power	6,500,000(6)
Aaron Ekblad	6,250,000(3)
Andre Burakovsky	6,000,000(1)
Pavel Francouz	6,000,000(1)
Logan Brown	6,000,000(3)
Juuso Valimaki	5,700,000(4)
Robert Thomas	5,000,000(2)
Nick Robertson	4,000,000(2)
Jani Hakanpaa	3,250,000(4)
Marco Kasper	2,750,000(2)
Rodion Amirov	2,250,000(3)
Leevi Merilainen	1,800,000(2)
Jack McBain	1,750,000(3)
Adam Ginning	1,750,000(2)
Jagger Firkus	1,350,000(2)
Ivan Demidov	1,150,000(3)
Rasmus Bodin	1,150,000(1)
Filip Cederqvist	800,000(1)
EJ Emery	750,000(2)

Farm Payroll

Ukko-Pekka Luukkonen	285,000(2)
Kirill Slepets	135,000(1)
Gabriel Fortier	130,000(2)
Nolan Allan	130,000(1)
Alexander Kisakov	125,000(1)
Mario Ferraro	125,000(2)
Chad Krys	120,000(1)
Jakub Vrana	110,000(1)
Devon Toews	110,000(2)
Matthew Knies	110,000(1)
Kyle Rau	100,000(1)
Barclay Goodrow	100,000(4)
Tanner Kero	100,000(3)
Santeri Hatakka	90,000(2)
Beck Malenstyn	90,000(1)
Jacob Middleton	80,000(3)
Alexis Bernier	75,000(3)
Oscar Lindberg	75,000(1)
Stephane Da Costa	75,000(1)
Juuso Puustinen	75,000(1)
Jason Akeson	75,000(1)
Justin Bailey	75,000(1)
Spencer Watson	75,000(1)
Louka Cloutier	70,000(3)
Max Graham	63,000(3)
Joona Saarelainen	55,000(2)

Vancouver

Arena	GM Palace
Capacity	19,105
Ticket Price	$50.00

Income

Current Funds	$7,157,025
Home Games Remaining	39
Avg. Attendance	19,092
Avg. Revenue/Game	$2,291,040
Projected Revenue	$89,350,560

Expenses

Pro Payroll	$73,675,000
Farm Payroll	$2,810,200
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	78
Total Game Expenses	$934,002
Projected Expenses	$72,852,190
Projected Balance	$23,655,395

Salary Commitment

Year: 2028	$76,485,200
Year: 2029	$43,588,500
Year: 2030	$27,091,000
Year: 2031	$16,225,000

Pro Payroll

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

Farm Payroll

Tyler Kleven	175,000(4)
Christian Kyrou	175,000(2)
Erik Cernak	150,000(1)
Adam Engstrom	150,000(4)
Brendan Warren	150,000(1)
Casey Cizikas	130,000(2)
Bryan Rust	125,000(1)
Dylan Samberg	125,000(1)
Matt Benning	106,700(1)
Jeremy Bracco	100,000(1)
Oskar Osala	100,000(1)
Cole Eiserman	90,000(3)
Samuel Savoie	90,000(2)
Marcus Davidsson	87,500(2)
Ryan Leonard	85,000(1)
Janis Moser	80,000(1)
Cole Hutson	80,000(3)
Vinnie Hinostroza	80,000(2)
Patrick Cehlin	80,000(1)
Oliver Bonk	75,000(1)
Ilya Nabokov	75,000(2)
Riley Patterson	70,000(3)
Gavin Brindley	70,000(1)
Lenni Hameenaho	65,000(1)
Connor Clattenburg	63,000(3)
Timofei Obvintsev	63,000(3)
Gracyn Sawchyn	60,000(1)
Alexander Plesovskikh	55,000(2)
Yaroslav Korostelyov	55,000(2)

Washington

Arena	Motorola Center
Capacity	19,105
Ticket Price	$65.00

Income

Current Funds	$6,908,688
Home Games Remaining	40
Avg. Attendance	19,105
Avg. Revenue/Game	$2,980,380
Projected Revenue	$119,215,200

Expenses

Pro Payroll	$74,300,000
Farm Payroll	$3,255,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	78
Total Game Expenses	$947,055
Projected Expenses	$73,870,280
Projected Balance	$52,253,608

Salary Commitment

Year: 2028	$77,555,500
Year: 2029	$51,293,000
Year: 2030	$30,848,000
Year: 2031	$16,600,000

Pro Payroll

Igor Shestyorkin	7,000,000(5)
Mikhail Grigorenko	7,000,000(1)
Darnell Nurse	6,800,000(3)
K'Andre Miller	6,750,000(6)
Patrik Laine	6,500,000(2)
Kaapo Kakko	6,250,000(2)
Max Jones	6,250,000(2)
Mikhail Sergachev	5,750,000(1)
Matthew Boldy	4,000,000(3)
Brendan Brisson	2,850,000(1)
Brandon Hagel	2,850,000(4)
Lucas Johansen	2,300,000(1)
Hugo Alnefelt	2,000,000(1)
Ilya Lyubushkin	2,000,000(3)
Samu Tuomaala	1,750,000(1)
Xavier Bourgault	1,750,000(1)
Dominik Badinka	850,000(2)
Stanislav Galiev	550,000(1)
Adam Mascherin	550,000(1)
T.J. Brodie	550,000(1)

Farm Payroll

MacKenzie Weegar	200,000(3)
Lian Bichsel	200,000(2)
Prokhor Poltapov	200,000(1)
Chandler Stephenson	200,000(3)
Yegor Chinakhov	190,000(3)
Jiri Kulich	175,000(2)
Garnet Hathaway	175,000(3)
Evan Fitzpatrick	160,000(1)
Maxim Gratchev	151,250(1)
Sammy Blais	151,250(1)
Anton Olsson	150,000(1)
Alex Stalock	150,000(3)
Kirill Marchenko	125,000(3)
Oskar Pettersson	100,000(2)
Michael Fisher	100,000(3)
Fabian Zetterlund	100,000(3)
Ben Danford	80,000(3)
David Edstrom	70,000(1)
Jan Golicic	70,000(3)
John Whipple	60,000(2)
Mikus Vecvanags	60,000(2)
Kieron Walton	58,000(3)
Janne Kuokkanen	55,000(1)
Jake Guentzel	55,000(1)
Evgeny Svechnikov	55,000(1)
Jordan Nolan	55,000(1)
Brendan Leipsic	55,000(1)
Nicolas Meloche	55,000(1)

Seattle

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

Income

Current Funds	$21,659,583
Home Games Remaining	39
Avg. Attendance	17,602
Avg. Revenue/Game	$2,323,464
Projected Revenue	$90,615,096

Expenses

Pro Payroll	$73,475,000
Farm Payroll	$3,548,500
Prospect Fees	$3,000
Coach	$100,000
Games Remaining	78
Total Game Expenses	$940,567
Projected Expenses	$73,364,232
Projected Balance	$38,910,447

Salary Commitment

Year: 2028	$77,023,500
Year: 2029	$41,673,000
Year: 2030	$17,640,000
Year: 2031	$4,750,000

Pro Payroll

John Tavares	8,500,000(3)
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)
Connor Zary	4,750,000(4)
Alexander Alexeyev	4,000,000(2)
Adam Larsson	4,000,000(3)
Morgan Rielly	3,600,000(2)
Dawson Mercer	2,700,000(2)
Logan Thompson	2,500,000(2)
Denton Mateychuk	2,250,000(2)
Fraser Minten	2,000,000(1)
Adam Beckman	1,950,000(1)
Justin Kirkland	1,600,000(2)
Janne Tolvanen	1,450,000(1)
Kyle Connor	1,300,000(1)
Oliver Wahlstrom	1,050,000(1)
Zayne Parekh	950,000(2)
Daniil Butt	850,000(1)

Farm Payroll

Andreas Athanasiou	357,000(2)
Korbinian Holzer	175,000(1)
Calen Addison	175,000(1)
Ben Bishop	150,000(1)
Max Friberg	150,000(1)
Martin Reway	150,000(2)
Vincent Iorio	150,000(3)
Arturs Silovs	140,000(1)
Curtis Lazar	140,000(1)
Dylan Peterson	137,500(1)
Connor Hurley	135,000(1)
Ryan Dzingel	135,000(2)
Lukas Cormier	130,000(2)
Sebastian Wannstrom	125,000(1)
Tyler Wotherspoon	120,000(1)
Jonathan Nielsen	120,000(1)
Joseph Morrow	120,000(1)
Teuvo Teravainen	100,000(1)
Timur Ibragimov	90,000(1)
Matvei Gridin	90,000(3)
Mark Arcobello	87,500(1)
Anders Bjork	80,500(2)
Mikko Rantanen	80,500(1)
John Gilmour	80,500(2)
Ethan Procyszyn	75,000(3)
Jack Pridham	75,000(3)
Matthew Spencer	65,000(1)
Jonathan Castagna	60,000(1)
Koehn Ziemmer	55,000(1)

Las Vegas

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

Income

Current Funds	$5,463,254
Home Games Remaining	40
Avg. Attendance	19,105
Avg. Revenue/Game	$2,292,600
Projected Revenue	$91,704,000

Expenses

Pro Payroll	$74,450,000
Farm Payroll	$2,338,000
Prospect Fees	$0,000
Coach	$100,000
Games Remaining	78
Total Game Expenses	$937,659
Projected Expenses	$73,137,366
Projected Balance	$24,029,888

Salary Commitment

Year: 2028	$76,788,000
Year: 2029	$55,173,000
Year: 2030	$44,828,000
Year: 2031	$30,600,000

Pro Payroll

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

Farm Payroll

Jack Dugan	250,000(2)
Arber Xhekaj	200,000(4)
Justin Sourdif	175,000(2)
Paul Ludwinski	150,000(2)
Andrey Pedan	150,000(1)
Cole Beaudoin	90,000(3)
Gabriel Eliasson	80,000(3)
Will Skahan	80,000(3)
Jakob Forsbacka Karlss	75,000(1)
Brendan Gaunce	75,000(1)
Quentin Musty	75,000(1)
Conor Sheary	75,000(1)
Zach Aston-Reese	75,000(1)
Ondrej Kase	75,000(1)
Kasper Pikkarainen	70,000(2)
Gregor Biber	70,000(3)
Aatos Koivu	70,000(2)
Michael Hrabal	70,000(1)
Damian Clara	65,000(1)
Anton Wahlberg	65,000(1)
Brodie Ziemer	65,000(2)
Luke Osburn	65,000(2)
Noah Dower Nilsson	60,000(1)
Vojtech Hradec	58,000(3)
Jiri Felcman	55,000(1)