Team Rosters

HBHL - Hanson Brothers Hockey League

Signup

Welcome Guest

HBHL2425 Team Finances

Financial Report

(As of Tuesday, Dec 3 2024)

Canadiens

Arena	Molson Centre
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$5,594,034
Home Games Remaining	29
Avg. Attendance	14,022
Avg. Revenue/Game	$1,009,566
Projected Revenue	$29,277,414

Expenses

Pro Payroll	$51,152,000
Farm Payroll	$1,246,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$642,052
Projected Expenses	$37,239,041
Projected Balance	-$2,367,593

Salary Commitment

Year: 2024	$52,398,300
Year: 2025	$43,101,900
Year: 2026	$23,406,700
Year: 2027	$3,900,000

Pro Payroll

Adam Fox	6,000,000(3)
Mark Scheifele	5,750,000(3)
Juuse Saros	4,750,000(2)
Vladimir Tarasenko	4,000,000(3)
Hampus Lindholm	4,000,000(1)
Damon Severson	3,750,000(2)
Blake Coleman	3,500,000(2)
Philipp Kurashev	2,500,000(4)
Alex Killorn	2,200,000(2)
Ryan Suter	2,200,000(2)
Nick Bjugstad	2,000,000(3)
Eric Gudbranson	1,900,000(2)
Jonathan Quick	1,500,000(1)
Oskar Sundqvist	1,400,000(4)
Casey Cizikas	1,250,000(2)
Brad Lambert	1,001,000(3)
Phillip Di Giuseppe	1,000,000(1)
Cam Atkinson	1,000,000(1)
Stefan Noesen	1,000,000(1)
Darren Raddysh	451,000(1)

Farm Payroll

Andrew Cogliano	110,000(1)
Nils Lundkvist	100,100(1)
Marco Kasper	100,100(2)
Brennan Othmann	100,100(3)
Liam Ohgren	100,100(3)
Lukas Cormier	75,100(3)
Roby Jarventie	75,100(3)
Justin Sourdif	75,100(3)
Zack Ostapchuk	75,100(3)
Jack Thompson	75,100(3)
Cory Conacher	70,000(3)
Alexander True	55,000(3)
Gage Quinney	55,000(3)
Kashmir Kaskisuo	45,100(1)
Brandon Halverson	45,100(2)
Santeri Hatakka	45,100(1)
Cam Dineen	45,100(1)

Sabres

Arena	Marine Midland Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$10,048,338
Home Games Remaining	29
Avg. Attendance	16,032
Avg. Revenue/Game	$1,154,304
Projected Revenue	$33,474,816

Expenses

Pro Payroll	$60,600,000
Farm Payroll	$1,760,200
Prospect Fees	$0,000
Coach	$146,500
Games Remaining	58
Total Game Expenses	$762,277
Projected Expenses	$44,212,056
Projected Balance	-$688,902

Salary Commitment

Year: 2024	$62,360,200
Year: 2025	$36,900,700
Year: 2026	$16,675,300
Year: 2027	$65,000

Pro Payroll

Jack Hughes	6,000,000(2)
Mikael Backlund	4,500,000(3)
Noah Dobson	3,750,000(2)
Carter Verhaeghe	3,650,000(3)
Jordan Eberle	3,500,000(2)
Bowen Byram	3,500,000(3)
T.J. Oshie	3,250,000(1)
Cam York	3,250,000(3)
Brandon Montour	3,000,000(1)
Jared McCann	2,750,000(1)
Thatcher Demko	2,500,000(1)
Mark Giordano	2,500,000(2)
Jesper Bratt	2,500,000(1)
Joonas Korpisalo	2,250,000(2)
Valeri Nichuskin	2,150,000(1)
Zach Whitecloud	2,000,000(1)
Luke Kunin	1,800,000(1)
Mason Marchment	1,750,000(1)
Tanner Pearson	1,750,000(2)
Rasmus Sandin	1,750,000(1)
Ryan McLeod	1,400,000(3)
Garret Sparks	1,100,000(1)

Farm Payroll

Travis Dermott	165,000(2)
Vasily Podkolzin	100,100(1)
Zach Benson	100,100(3)
Alex Turcotte	100,100(1)
Philippe Myers	100,000(1)
Ethan Bear	100,000(1)
Vinni Lettieri	100,000(2)
John Quenneville	99,000(1)
Michael Amadio	90,000(1)
Mackenzie Entwistle	90,000(3)
Akito Hirose	75,100(2)
Brendan Brisson	75,100(3)
Colton White	75,000(1)
Keaton Middleton	65,000(4)
Guillaume Brisebois	60,000(1)
Adam Brooks	50,000(1)
Jiri Smejkal	45,100(3)
Damien Giroux	45,100(2)
Tyler Angle	45,100(2)
Hugh McGing	45,100(2)
Alexander Alexeyev	45,100(1)
Riley Tufte	45,100(1)
Bryce Kindopp	45,100(1)

Bruins

Arena	Fleet Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$9,824,324
Home Games Remaining	29
Avg. Attendance	14,496
Avg. Revenue/Game	$1,043,778
Projected Revenue	$30,269,562

Expenses

Pro Payroll	$67,300,000
Farm Payroll	$1,526,800
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$842,400
Projected Expenses	$48,859,200
Projected Balance	-$8,765,314

Salary Commitment

Year: 2024	$68,826,800
Year: 2025	$58,606,500
Year: 2026	$32,469,000
Year: 2027	$10,997,500

Pro Payroll

Tage Thompson	5,800,000(2)
Timo Meier	5,750,000(3)
Jake Oettinger	4,900,000(4)
Vince Dunn	4,500,000(4)
Nick Suzuki	4,500,000(3)
Pierre-Luc Dubois	4,250,000(3)
Mikhail Sergachev	4,000,000(2)
Nikolaj Ehlers	3,950,000(2)
Clayton Keller	3,800,000(1)
Carter Hart	3,250,000(1)
Dylan Strome	2,800,000(1)
K'Andre Miller	2,800,000(2)
Alex Iafallo	2,700,000(3)
Tyson Barrie	2,700,000(2)
Trevor Moore	2,500,000(2)
Jani Haakanpa	2,450,000(3)
Jordan Greenway	1,500,000(4)
Miles Wood	1,400,000(3)
Sam Steel	1,400,000(2)
Max Pacioretty	1,400,000(2)
Ilya Lyubushkin	950,000(2)

Farm Payroll

Colin White	212,000(2)
Erik Brannstrom	165,000(3)
Louis Domingue	130,000(1)
Brendan Lemieux	110,000(3)
Matthew Nieto	110,000(2)
Joseph Blandisi	110,000(2)
Michael Dipietro	97,500(4)
Ian Mitchell	82,500(2)
Austin Czarnik	80,000(3)
Xavier Ouellet	77,500(2)
Liam O'Brien	66,500(3)
Dillon Heatherington	55,000(1)
Andy Welinski	50,000(1)
Jordan Gross	45,500(2)
Adam Raska	45,100(1)
Benoit-Olivier Groulx	45,100(1)
Walker Duehr	45,100(1)

Senators

Arena	Corel Centre
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$11,856,469
Home Games Remaining	29
Avg. Attendance	16,900
Avg. Revenue/Game	$1,216,848
Projected Revenue	$35,288,592

Expenses

Pro Payroll	$46,817,000
Farm Payroll	$1,128,800
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$587,754
Projected Expenses	$34,089,712
Projected Balance	$13,055,349

Salary Commitment

Year: 2024	$47,945,800
Year: 2025	$28,777,700
Year: 2026	$24,056,600
Year: 2027	$13,305,000

Pro Payroll

Nikita Kucherov	7,200,000(4)
Aleksander Barkov	6,750,000(1)
Victor Hedman	6,000,000(4)
Steve Stamkos	5,950,000(1)
Evan Bouchard	4,950,000(3)
Shayne Gostisbehere	3,750,000(2)
Nicolas Hague	1,600,000(1)
Dominik Kubalik	1,200,000(3)
Ryan Donato	1,125,000(1)
Klim Kostin	830,000(1)
Ty Emberson	751,000(3)
Nick Perbix	751,000(2)
Justus Annunen	751,000(1)
Connor Clifton	600,000(3)
Sam Lafferty	550,000(3)
Magnus Chrona	451,000(3)
Declan Chisholm	451,000(1)
Justin Brazeau	451,000(3)
Adam Klapka	451,000(3)
Axel Jonsson-Fjallby	451,000(1)
Trey Fix-Wolansky	451,000(1)
Tommy Novak	451,000(1)
Georgi Romanov	451,000(3)
Mason Morelli	451,000(3)

Farm Payroll

Liam Foudy	115,000(3)
Victor Soderstrom	110,000(1)
Zac Jones	105,000(4)
Kevin Rooney	98,000(1)
Josh Mahura	85,000(2)
Aiden McDonough	75,100(2)
Luca Del Bel Belluz	75,100(3)
Vasily Ponomarev	75,100(3)
Timothy Gettinger	60,000(2)
Matthew Peca	55,000(1)
Mitch Reinke	50,000(1)
Waltteri Merela	45,100(3)
Hunter Shepard	45,100(3)
Dmitri Samorukov	45,100(1)
Declan Carlile	45,100(3)
Brian Halonen	45,100(3)

Leafs

Arena	Air Canada Centre
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$4,238,302
Home Games Remaining	29
Avg. Attendance	19,034
Avg. Revenue/Game	$1,370,484
Projected Revenue	$39,744,036

Expenses

Pro Payroll	$55,106,000
Farm Payroll	$2,612,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$706,929
Projected Expenses	$41,001,898
Projected Balance	$2,980,440

Salary Commitment

Year: 2024	$57,718,200
Year: 2025	$50,966,600
Year: 2026	$18,025,900
Year: 2027	$3,487,000

Pro Payroll

Sidney Crosby	7,200,000(3)
Patrick Kane	6,200,000(2)
Elias Pettersson	6,000,000(2)
Sean Couturier	5,350,000(3)
Jacob Markstrom	4,750,000(2)
Jaccob Slavin	4,150,000(2)
Jeremy Swayman	3,250,000(2)
Brandon Tanev	2,750,000(2)
Chris Tanev	2,500,000(4)
Mikey Anderson	2,500,000(2)
Radko Gudas	2,350,000(2)
Martin Fehervary	1,750,000(1)
Alexandre Texier	1,600,000(1)
JJ Peterka	1,001,000(1)
Pavel Mintyukov	1,001,000(3)
Noah Cates	751,000(1)
Craig Smith	650,000(4)
Fredrik Olofsson	451,000(2)
Justin Danforth	451,000(1)
Connor Dewar	451,000(1)

Farm Payroll

Jack Campbell	365,000(1)
Tomas Nosek	225,000(3)
Colin Blackwell	185,000(2)
Calle Rosen	180,000(3)
Oskar Lindblom	180,000(3)
Yakov Trenin	175,000(1)
Ryan Lomberg	125,000(4)
Chris Wagner	120,000(3)
Nick Deslauriers	110,000(2)
Devon Levi	100,100(2)
Shakir Mukhamadullin	100,100(3)
Tyler Wotherspoon	99,500(2)
Chris Terry	82,500(1)
Brendan Gaunce	80,000(4)
Jansen Harkins	80,000(1)
Brian Pinho	77,000(4)
Alex Belzile	55,000(4)
Zac Dalpe	47,500(3)
Hardy Haman Aktell	45,100(3)
Billy Sweezey	45,100(2)
John St. Ivany	45,100(3)
Philip Kemp	45,100(3)
Bokondji Imama	45,100(1)

Rangers

Arena	Madison Square Garden
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$5,717,660
Home Games Remaining	29
Avg. Attendance	12,499
Avg. Revenue/Game	$899,916
Projected Revenue	$26,097,564

Expenses

Pro Payroll	$39,372,000
Farm Payroll	$1,649,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$503,306
Projected Expenses	$29,191,754
Projected Balance	$2,623,470

Salary Commitment

Year: 2024	$41,021,100
Year: 2025	$30,676,800
Year: 2026	$22,231,600
Year: 2027	$10,800,000

Pro Payroll

Trevor Zegras	4,000,000(4)
Sam Bennett	3,375,000(3)
Jake Allen	3,300,000(1)
Adin Hill	3,250,000(4)
Nate Schmidt	3,000,000(1)
Shane Pinto	2,700,000(3)
Eetu Luostarinen	2,150,000(2)
Zach Bogosian	1,950,000(2)
Kyle Burroughs	1,500,000(4)
Urho Vaakanainen	1,490,000(2)
Morgan Geekie	1,300,000(2)
William Carrier	1,100,000(3)
Jake Sanderson	1,001,000(2)
Lucas Raymond	1,001,000(1)
Justin Barron	1,001,000(1)
Sean Durzi	1,001,000(1)
Connor Bedard	1,001,000(3)
Josh Doan	1,001,000(3)
Keegan Kolesar	1,000,000(3)
Joel Kiviranta	1,000,000(3)
Justin Holl	950,000(4)
Dakota Mermis	850,000(4)
Mark Kastelic	451,000(1)

Farm Payroll

Ben Hutton	210,000(1)
Mark Pysyk	176,000(2)
Michael Houser	135,000(1)
Steve Santini	110,000(1)
Jiri Kulich	100,100(3)
Jake Bischoff	99,500(3)
Steven Fogarty	97,500(2)
Brad Malone	95,500(2)
Connor Carrick	95,000(4)
Gabriel Dumont	95,000(2)
Justin Dowling	80,000(4)
Seth Griffith	75,000(4)
Ken Appleby	55,000(3)
Markus Niemelainen	45,100(1)
Joona Koppanen	45,100(2)
Cole Koepke	45,100(2)
Hayden Hodgson	45,100(1)
Sean Day	45,100(1)

Devils

Arena	Continental Airlines Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$5,934,689
Home Games Remaining	29
Avg. Attendance	11,487
Avg. Revenue/Game	$827,166
Projected Revenue	$23,987,814

Expenses

Pro Payroll	$31,160,000
Farm Payroll	$2,227,400
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$410,212
Projected Expenses	$23,792,307
Projected Balance	$6,130,196

Salary Commitment

Year: 2024	$33,387,400
Year: 2025	$21,682,800
Year: 2026	$12,410,400
Year: 2027	$3,991,000

Pro Payroll

Tyler Bertuzzi	4,450,000(2)
Joey Daccord	3,000,000(4)
Josh Anderson	2,750,000(1)
Mike Reilly	2,500,000(1)
Casey DeSmith	2,000,000(3)
Conor Timmins	1,250,000(1)
Yegor Zamula	1,250,000(2)
Pierre Engvall	1,250,000(2)
Noah Juulsen	1,100,000(1)
Logan Cooley	1,001,000(3)
Matthew Poitras	1,001,000(3)
Matt Boldy	1,001,000(1)
Marco Rossi	1,001,000(1)
Luke Evangelista	1,001,000(2)
Logan Stankoven	1,001,000(3)
Chris Tierney	1,000,000(3)
Nicolas Aube-Kubel	1,000,000(3)
Steven Lorentz	900,000(4)
Jordan Spence	751,000(1)
Arber Xhekaj	751,000(2)
James Malatesta	751,000(3)
Johnathan Kovacevic	451,000(1)

Farm Payroll

Antti Raanta	220,000(2)
Zane McIntyre	175,000(3)
Brad Hunt	150,000(1)
Taylor Fedun	120,000(1)
Aaron Ness	110,000(1)
Rasmus Asplund	110,000(1)
Kevin Gravel	110,000(1)
Tristan Luneau	100,100(3)
Stanislav Svozil	100,100(2)
Jesse Ylonen	100,000(3)
Turner Elson	95,000(3)
Cooper Marody	91,000(4)
John Leonard	85,000(2)
Ethan Del Mastro	75,100(3)
Lukas Rousek	75,100(2)
Samuel Fagemo	75,100(1)
Isak Rosen	75,100(3)
Casey Fitzgerald	45,100(1)
Pontus Holmberg	45,100(2)
Isaak Phillips	45,100(1)
Michael Pezzetta	45,100(1)
Riley Damiani	45,100(1)
Chase Priskie	45,100(1)
Marc Del Gaizo	45,100(3)
Hunter McKown	45,100(2)

Islanders

Arena	Veterans' Memorial Coliseum
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$13,130,791
Home Games Remaining	29
Avg. Attendance	17,024
Avg. Revenue/Game	$1,225,710
Projected Revenue	$35,545,590

Expenses

Pro Payroll	$59,351,000
Farm Payroll	$1,781,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$748,565
Projected Expenses	$43,416,749
Projected Balance	$5,259,632

Salary Commitment

Year: 2024	$61,132,300
Year: 2025	$31,920,900
Year: 2026	$17,159,500
Year: 2027	$5,505,000

Pro Payroll

Bo Horvat	5,750,000(3)
Elias Lindholm	4,900,000(1)
Frederik Andersen	4,750,000(1)
Phillip Grubauer	4,250,000(3)
Jean Gabriel Pageau	4,000,000(1)
Josh Morrissey	3,850,000(1)
Nico Hischier	3,250,000(1)
Adam Pelech	3,200,000(2)
Ivan Barbashev	3,100,000(4)
Josh Manson	2,750,000(2)
Andrew Mangiapane	2,500,000(1)
Conor Garland	2,500,000(1)
Daniel Sprong	2,300,000(4)
Nicolas Roy	2,100,000(2)
Connor Murphy	2,000,000(2)
Juuso Valimaki	1,750,000(2)
Dillon Dube	1,400,000(2)
Oliver Kylington	1,200,000(1)
Phil Tomasino	1,001,000(1)
Jeremy Lauzon	1,000,000(2)
Spencer Martin	1,000,000(1)
Kevin Stenlund	800,000(3)

Farm Payroll

Eric Comrie	150,000(2)
Tyson Jost	146,000(2)
Justin Bailey	125,000(3)
Will Butcher	125,000(3)
Jaret Anderson-Dolan	105,000(4)
Matt Coronato	100,100(2)
Connor Zary	100,100(3)
Logan Stanley	87,000(3)
Cale Fleury	87,000(3)
Bobby Brink	75,100(1)
Drew Helleson	75,100(2)
Jackson Blake	75,100(3)
Andreas Englund	70,000(3)
Adam Ruzicka	50,000(1)
Givani Smith	50,000(3)
Nick DeSimone	45,100(2)
Artemi Kniazev	45,100(1)
Blake Hillman	45,100(1)
Jonas Rondbjerg	45,100(1)
Arnaud Durandeau	45,100(2)
Yan Kuznetsov	45,100(3)
Cameron Butler	45,100(3)
Uvis Balinskis	45,100(3)

Flyers

Arena	First Union Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$4,031,621
Home Games Remaining	29
Avg. Attendance	17,158
Avg. Revenue/Game	$1,235,334
Projected Revenue	$35,824,686

Expenses

Pro Payroll	$59,332,000
Farm Payroll	$1,887,900
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$749,633
Projected Expenses	$43,478,710
Projected Balance	-$3,622,403

Salary Commitment

Year: 2024	$61,219,900
Year: 2025	$37,013,300
Year: 2026	$14,055,300
Year: 2027	$7,245,000

Pro Payroll

Evgeni Malkin	6,500,000(1)
Alex Tuch	5,500,000(1)
Anze Kopitar	5,500,000(2)
Rasmus Dahlin	5,250,000(4)
Zach Werenski	4,500,000(2)
Mikael Granlund	4,250,000(2)
Jonathan Marchessault	4,000,000(1)
Vladislav Gavrikov	3,500,000(1)
Marc-Andre Fleury	3,210,000(2)
Ukko-Pekka Luukkonen	3,000,000(2)
Jordan Staal	2,700,000(3)
Jamie Oleksiak	2,650,000(3)
Gabriel Vilardi	2,500,000(1)
Radek Faksa	1,670,000(4)
Henri Jokiharju	1,150,000(2)
Jaycob Megna	1,050,000(3)
Beck Malenstyn	1,000,000(2)
Simon Benoit	500,000(1)
Boris Katchouk	451,000(1)
Brandon Duhaime	451,000(1)

Farm Payroll

Christian Dvorak	214,500(1)
Austin Watson	190,000(1)
Garnet Hathaway	180,000(3)
Trevor Lewis	130,000(1)
Max Jones	125,000(4)
Nathan Bastian	125,000(1)
Morgan Barron	120,000(4)
Carl Grundstrom	100,000(1)
Ivan Prosvetov	95,000(3)
Radim Zohorna	80,000(4)
Jiri Patera	75,100(2)
Cole Guttman	75,100(2)
Seth Helgeson	62,500(2)
Nick Blankenburg	45,100(1)
Maxence Guenette	45,100(2)
Callahan Burke	45,100(2)
Justin Kirkland	45,100(2)
John Ludvig	45,100(3)
Louis Crevier	45,100(3)
Maksymillan Szuber	45,100(3)

Penguins

Arena	Civic Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$5,606,800
Home Games Remaining	29
Avg. Attendance	15,163
Avg. Revenue/Game	$1,091,730
Projected Revenue	$31,660,170

Expenses

Pro Payroll	$55,585,000
Farm Payroll	$658,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$688,943
Projected Expenses	$39,958,676
Projected Balance	-$2,691,706

Salary Commitment

Year: 2024	$56,243,300
Year: 2025	$37,145,100
Year: 2026	$25,325,000
Year: 2027	$2,425,000

Pro Payroll

Brock Boeser	6,000,000(1)
Patrik Laine	5,400,000(3)
Teuvo Teravainen	4,500,000(1)
Nazem Kadri	4,250,000(3)
Viktor Arvidsson	3,975,000(1)
Mattias Ekholm	3,900,000(2)
Ilya Mikheyev	3,750,000(3)
Jaden Schwartz	2,800,000(3)
Jake McCabe	2,700,000(3)
Scott Mayfield	2,500,000(2)
Pavel Zacha	2,500,000(1)
Lars Eller	2,000,000(2)
Ian Cole	1,810,000(1)
Samuel Montembeault	1,800,000(3)
Ville Husso	1,675,000(2)
Jordan Martinook	1,500,000(4)
Nikita Zaitsev	1,100,000(3)
Luke Glendening	1,100,000(3)
Alexander Barabanov	925,000(4)
Kevin Shattenkirk	800,000(2)
Marco Scandella	600,000(2)

Farm Payroll

Devin Shore	138,000(1)
Peyton Krebs	120,000(2)
Dustin Tokarski	85,000(1)
Dalton Smith	70,000(2)
Alex Petrovic	60,000(2)
Brett Sutter	50,000(2)
Adam Ginning	45,100(2)
Ben McCartney	45,100(1)
Cole Reinhardt	45,100(1)

Panthers

Arena	National Car Rental Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$4,197,851
Home Games Remaining	29
Avg. Attendance	15,765
Avg. Revenue/Game	$1,135,032
Projected Revenue	$32,915,928

Expenses

Pro Payroll	$47,011,000
Farm Payroll	$1,934,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$599,941
Projected Expenses	$34,796,605
Projected Balance	$2,317,174

Salary Commitment

Year: 2024	$48,945,200
Year: 2025	$34,801,000
Year: 2026	$20,575,200
Year: 2027	$11,329,000

Pro Payroll

Charlie McAvoy	5,000,000(4)
Tristan Jarry	4,500,000(2)
Rickard Rakell	4,200,000(1)
Tyler Seguin	3,900,000(4)
Filip Hronek	3,600,000(1)
Phillip Danault	3,250,000(1)
Anthony Mantha	3,200,000(2)
Jonathan Drouin	2,750,000(3)
Carson Soucy	2,100,000(3)
Alexandre Carrier	2,000,000(2)
Danton Heinen	1,980,000(3)
Teddy Blueger	1,950,000(2)
Calvin de Haan	1,400,000(4)
Kevin Lankinen	1,100,000(3)
Kirill Marchenko	1,001,000(2)
Thomas Harley	1,001,000(1)
Joel Hanley	875,000(4)
Jonas Johansson	800,000(2)
Dimitri Voronkov	751,000(3)
Yegor Chinakhov	751,000(1)
Fabian Zetterlund	451,000(1)
Michael Carcone	451,000(1)

Farm Payroll

Calvin Petersen	225,000(2)
Cal Clutterbuck	200,000(1)
Jujhar Khaira	140,000(3)
Adam Gaudette	132,000(2)
Andrew Agozzino	120,000(1)
Pierre-Olivier Joseph	115,000(3)
Arthur Kaliyev	110,000(2)
Brandt Clarke	100,100(2)
Brogan Rafferty	88,000(4)
Joseph Gambardella	87,500(2)
Mitchell Stephens	85,000(3)
Nicolas Beaudin	85,000(3)
Nick Abruzzese	75,100(1)
Nils Aman	75,100(2)
Ben Gleason	66,000(4)
Kyle Rau	50,000(3)
Gage Goncalves	45,100(3)
Milos Kelemen	45,100(2)
Brandon Scanlin	45,100(3)
Mason Shaw	45,100(1)

Capitals

Arena	MCI Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$844,345
Home Games Remaining	29
Avg. Attendance	16,256
Avg. Revenue/Game	$1,170,432
Projected Revenue	$33,942,528

Expenses

Pro Payroll	$57,448,000
Farm Payroll	$1,281,700
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$719,265
Projected Expenses	$41,717,349
Projected Balance	-$6,930,476

Salary Commitment

Year: 2024	$58,729,700
Year: 2025	$44,872,400
Year: 2026	$32,355,100
Year: 2027	$12,160,000

Pro Payroll

Brad Marchand	5,250,000(2)
Ilya Sorokin	5,000,000(4)
Matt Duchene	4,700,000(3)
Brock Nelson	4,500,000(3)
Jamie Benn	4,000,000(1)
Samuel Girard	3,850,000(2)
Darcy Kuemper	3,500,000(1)
Artturi Lehkonen	3,400,000(3)
Bryan Rust	3,375,000(3)
Adam Henrique	3,000,000(1)
Nick Leddy	2,850,000(4)
Nic Dowd	2,250,000(1)
Tyler Myers	2,050,000(4)
Nick Paul	2,000,000(2)
Niko Mikkola	2,000,000(4)
Oliver Ekman-Larsson	1,850,000(3)
Trevor Van Riemsdyk	1,170,000(3)
Erik Johnson	1,050,000(3)
Tristen Robins	751,000(2)
Marc McLaughlin	451,000(1)
Spencer Stastney	451,000(2)

Farm Payroll

Jesse Puljujarvi	175,000(4)
Alex Stalock	170,000(1)
Gavin Bayreuther	105,000(3)
Hudson Fasching	91,000(1)
Kyle Clague	90,000(1)
Karson Kuhlman	90,000(1)
Kevin Labanc	85,000(4)
Jakub Lauko	75,100(2)
Nico Daws	75,100(1)
Mikhail Maltsev	50,000(2)
Oskar Steen	50,000(1)
Dylan Wells	45,100(2)
Isaac Ratcliff	45,100(1)
Egor Afanasyev	45,100(2)
Patrik Koch	45,100(3)
Jake Christiansen	45,100(1)

Lightning

Arena	Ice Palace
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$4,780,197
Home Games Remaining	29
Avg. Attendance	19,770
Avg. Revenue/Game	$1,423,422
Projected Revenue	$41,279,238

Expenses

Pro Payroll	$60,352,000
Farm Payroll	$555,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$745,820
Projected Expenses	$43,257,532
Projected Balance	$2,801,903

Salary Commitment

Year: 2024	$60,907,200
Year: 2025	$36,050,000
Year: 2026	$28,205,000
Year: 2027	$4,110,000

Pro Payroll

Leon Draisaitl	7,200,000(3)
Artemi Panarin	6,100,000(3)
Miro Heiskanen	5,500,000(3)
Drew Doughty	5,200,000(3)
Tomas Hertl	4,650,000(1)
Robert Thomas	4,500,000(1)
Joe Pavelski	4,300,000(1)
Tom Wilson	4,150,000(1)
Stuart Skinner	3,250,000(2)
Ross Colton	2,000,000(2)
Anton Forsberg	1,880,000(1)
Jeff Petry	1,850,000(4)
Sean Walker	1,800,000(2)
Erik Cernak	1,700,000(1)
Jacob Middleton	1,600,000(1)
Michael McCarron	1,200,000(4)
Seth Jarvis	1,001,000(1)
Blake Wheeler	995,000(4)
Jack McBain	751,000(1)
Logan O'Connor	725,000(2)

Farm Payroll

Travis Boyd	110,000(1)
Chad Ruhwedel	95,000(1)
Derek Ryan	95,000(3)
Arvid Soderblom	75,100(1)
Kurtis MacDermid	70,000(2)
Andrew Poturalski	65,000(4)
Grant Hutton	45,100(1)

Hurricanes

Arena	Raleigh Entertainment Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$13,655,908
Home Games Remaining	29
Avg. Attendance	16,847
Avg. Revenue/Game	$1,212,996
Projected Revenue	$35,176,884

Expenses

Pro Payroll	$48,584,000
Farm Payroll	$1,614,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$615,223
Projected Expenses	$35,682,944
Projected Balance	$13,149,848

Salary Commitment

Year: 2024	$50,198,300
Year: 2025	$32,394,400
Year: 2026	$21,045,500
Year: 2027	$13,865,000

Pro Payroll

Quinn Hughes	6,000,000(4)
Sean Monahan	4,950,000(1)
Seth Jones	4,950,000(3)
Drake Batherson	3,900,000(4)
Dylan Cozens	2,800,000(2)
Casey Mittelstadt	2,500,000(2)
Yegor Sharangovich	2,200,000(1)
Mario Ferraro	2,000,000(1)
Elvis Merzlikins	2,000,000(1)
Calle Jarnkrok	1,800,000(2)
Kaapo Kahkonen	1,760,000(4)
William Borgen	1,750,000(3)
Jan Rutta	1,750,000(1)
Colin Miller	1,700,000(1)
Warren Foegele	1,700,000(2)
Brett Kulak	1,500,000(2)
Trent Frederic	1,125,000(4)
Braden Schneider	1,001,000(1)
Jake Neighbours	1,001,000(1)
Dakota Joshua	995,000(4)
Matias Maccelli	751,000(1)
Michael Kesselring	451,000(2)

Farm Payroll

Kaapo Kakko	165,000(2)
Pheonix Copley	160,000(2)
Calvin Pickard	125,000(3)
Greg McKegg	100,000(1)
Brett Bulmer	90,500(1)
Alex Barre-Boulet	85,000(4)
Thomas Bordeleau	75,100(1)
Leevi Merilainen	75,100(2)
Ryan Johnson	75,100(3)
Emil Heineman	75,100(3)
Cameron Hughes	70,000(3)
Nikolai Knyzhov	62,500(2)
Brady Keeper	50,000(1)
Nick Swaney	45,100(2)
Aku Raty	45,100(3)
Zach Sawchenko	45,100(1)
Nikolas Matinpalo	45,100(3)
Hunter Drew	45,100(1)
Landon Slaggert	45,100(3)
Matej Blumel	45,100(2)
Ethan Prow	45,100(1)
Jet Greaves	45,100(2)

Red Wings

Arena	Joe Louis Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$3,016,058
Home Games Remaining	29
Avg. Attendance	18,152
Avg. Revenue/Game	$1,306,895
Projected Revenue	$37,899,955

Expenses

Pro Payroll	$58,981,000
Farm Payroll	$1,487,700
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$740,472
Projected Expenses	$42,947,373
Projected Balance	-$2,031,360

Salary Commitment

Year: 2024	$60,468,700
Year: 2025	$31,257,500
Year: 2026	$18,541,500
Year: 2027	$11,149,500

Pro Payroll

Auston Matthews	7,300,000(4)
Andrei Vasilevskiy	6,000,000(2)
Justin Faulk	4,250,000(1)
Anders Lee	4,250,000(3)
Zach Hyman	3,500,000(1)
Brayden McNabb	3,270,000(1)
Ryan Hartman	3,250,000(1)
Brett Pesce	3,000,000(1)
Artem Zub	2,750,000(4)
Scott Laughton	2,700,000(3)
Andrew Copp	2,600,000(1)
Morgan Frost	2,200,000(2)
Anthony DeAngelo	2,000,000(1)
Jakob Silfverberg	2,000,000(1)
John Marino	2,000,000(1)
Matt Roy	1,750,000(2)
Kyle Okposo	1,500,000(1)
Eric Robinson	1,300,000(2)
Vitek Vanecek	1,000,000(4)
Dryden Hunt	1,000,000(2)
Joey Anderson	910,000(1)
Brett Leason	451,000(1)

Farm Payroll

Cody Hodgson	220,000(2)
Martin Jones	180,000(2)
Oscar Dansk	135,000(3)
Matt Irwin	120,000(1)
Ryan Reaves	120,000(1)
Nic Petan	99,500(4)
Radim Simek	90,000(1)
Matthew Martin	82,000(3)
Will Lockwood	75,000(3)
Joe Hicketts	66,000(2)
Sheldon Rempal	60,000(1)
Josh Dunne	50,000(3)
Brett Murray	50,000(3)
Austin Strand	50,000(3)
Jacob Moverare	45,100(1)
Scott Reedy	45,100(1)

Blackhawks

Arena	United Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$1,417,204
Home Games Remaining	29
Avg. Attendance	14,236
Avg. Revenue/Game	$1,025,005
Projected Revenue	$29,725,145

Expenses

Pro Payroll	$56,584,000
Farm Payroll	$2,086,300
Prospect Fees	$0,000
Coach	$273,500
Games Remaining	58
Total Game Expenses	$718,827
Projected Expenses	$41,691,956
Projected Balance	-$10,549,607

Salary Commitment

Year: 2024	$58,670,300
Year: 2025	$41,723,000
Year: 2026	$25,480,600
Year: 2027	$10,530,000

Pro Payroll

Jack Eichel	6,700,000(4)
Kyle Connor	6,350,000(3)
Simeon Varlamov	4,860,000(2)
Darnell Nurse	4,800,000(2)
Mathew Barzal	4,650,000(1)
Oliver Bjorkstrand	3,650,000(1)
Rasmus Andersson	3,250,000(1)
Anthony Cirelli	2,800,000(1)
Brandon Saad	2,750,000(3)
Brandon Carlo	2,600,000(3)
Dylan DeMelo	2,200,000(3)
Colton Sissons	2,200,000(4)
Noel Acciari	1,870,000(2)
Jamie Drysdale	1,750,000(2)
Jake Evans	1,500,000(4)
Nico Sturm	1,250,000(2)
Marcus Pettersson	1,000,000(1)
Samuel Ersson	751,000(2)
Dylan Samberg	751,000(1)
David Gust	451,000(2)
Paul Cotter	451,000(1)

Farm Payroll

Barclay Goodrow	275,000(3)
Victor Olofsson	180,000(3)
Sonny Milano	170,000(2)
Dylan Holloway	100,100(2)
Kent Johnson	100,100(1)
Lukas Reichel	100,100(1)
Louis Belpedio	95,000(3)
Wade Allison	85,000(3)
Noah Gregor	85,000(3)
Emil Martinsen Lillebe	75,100(3)
Wyatt Kaiser	75,100(2)
Martin Pospisil	75,100(3)
Ryan Dzingel	75,000(1)
Stefan Matteau	75,000(1)
Joel L'Esperance	75,000(2)
Glenn Gawdin	65,000(4)
Matt Kiersted	65,000(4)
Jack LaFontaine	45,100(1)
Tyler Tucker	45,100(2)
Mac Hollowell	45,100(2)
Marshall Rifai	45,100(3)
Ruslan Iskhakov	45,100(3)
Ryan Shea	45,100(3)
Ryan Winterton	45,100(3)

Blues

Arena	Kiel Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$5,518,543
Home Games Remaining	29
Avg. Attendance	14,784
Avg. Revenue/Game	$1,064,418
Projected Revenue	$30,868,122

Expenses

Pro Payroll	$41,615,000
Farm Payroll	$1,484,400
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$528,651
Projected Expenses	$30,661,771
Projected Balance	$5,724,894

Salary Commitment

Year: 2024	$43,099,400
Year: 2025	$20,177,600
Year: 2026	$14,020,300
Year: 2027	$4,100,000

Pro Payroll

John Tavares	6,000,000(1)
Evander Kane	4,750,000(3)
Brayden Schenn	4,750,000(1)
Colton Parayko	4,000,000(1)
Jakob Chychrun	3,500,000(1)
Marcus Foligno	2,650,000(4)
Quinton Byfield	2,630,000(2)
Scott Wedgewood	1,750,000(3)
Kevin Bahl	1,250,000(2)
Frederick Gaudreau	1,050,000(4)
Moritz Seider	1,001,000(1)
Adam Fantilli	1,001,000(3)
Wyatt Johnston	1,001,000(2)
Scott Perunovich	1,001,000(1)
Yaroslav Askarov	1,001,000(2)
Gustav Lindstrom	825,000(1)
Tye Kartye	751,000(3)
Alex Laferriere	751,000(3)
Alexei Toropchenko	751,000(1)
Joel Hofer	751,000(1)
Kyle MacLean	451,000(3)

Farm Payroll

Logan Couture	400,000(4)
Rasmus Kupari	150,000(3)
Nick Cousins	125,000(1)
Jonatan Berggren	100,100(2)
Elmer Soderblom	100,100(2)
David Gustafsson	91,000(3)
Jacob Bryson	82,500(1)
Zachary Bolduc	75,100(3)
Scott Morrow	75,100(3)
Collin Graf	75,100(3)
Samuel Bolduc	75,100(2)
Fredrik Karlstrom	45,100(1)
Jake Leschyshyn	45,100(1)
Coryey Schueneman	45,100(1)

Predators

Arena	Nashville Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$2,086,401
Home Games Remaining	29
Avg. Attendance	19,347
Avg. Revenue/Game	$1,393,062
Projected Revenue	$40,398,798

Expenses

Pro Payroll	$66,102,000
Farm Payroll	$1,389,100
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$826,111
Projected Expenses	$47,914,437
Projected Balance	-$5,429,238

Salary Commitment

Year: 2024	$67,491,100
Year: 2025	$51,847,000
Year: 2026	$27,430,000
Year: 2027	$4,295,000

Pro Payroll

Brayden Point	5,600,000(3)
Brent Burns	5,250,000(2)
Mats Zuccarello	5,250,000(2)
Chris Kreider	5,150,000(3)
Sebastian Aho	5,000,000(1)
Igor Shesterkin	5,000,000(3)
Jake Guentzel	4,750,000(1)
Charlie Coyle	4,000,000(2)
Noah Hanifin	3,850,000(1)
Esa Lindell	3,750,000(3)
Gustav Forsling	3,550,000(3)
Brenden Dillon	2,800,000(2)
Adam Lowry	2,400,000(4)
Jason Zucker	2,100,000(2)
Corey Perry	1,800,000(2)
Mattias Janmark	1,800,000(4)
Nick Foligno	1,100,000(1)
Petr Mrazek	950,000(2)
John Hayden	800,000(2)
William Cuylle	751,000(2)
Vincent Desharnais	451,000(2)

Farm Payroll

Alex Goligoski	300,000(1)
Kevin Connauton	175,000(1)
Tanner Kero	155,000(1)
Sebastian Aho	125,000(2)
Brendan Perlini	109,000(1)
Jayson Megna	95,000(4)
Magnus Hellberg	85,000(2)
Paul LaDue	85,000(3)
Wyatt Kalynuk	82,500(1)
Adam Erne	77,500(1)
Mike Hardman	55,000(2)
Erik Kallgren	45,100(1)

Ducks

Arena	Arrowhead Pond
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$3,779,241
Home Games Remaining	29
Avg. Attendance	16,834
Avg. Revenue/Game	$1,212,037
Projected Revenue	$35,149,073

Expenses

Pro Payroll	$50,362,000
Farm Payroll	$2,077,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$642,555
Projected Expenses	$37,268,183
Projected Balance	$1,660,131

Salary Commitment

Year: 2024	$52,439,500
Year: 2025	$37,338,400
Year: 2026	$24,677,300
Year: 2027	$11,450,000

Pro Payroll

William Nylander	6,000,000(4)
Cale Makar	6,000,000(3)
Roope Hintz	5,350,000(4)
Devon Toews	5,000,000(2)
Cam Talbot	3,850,000(1)
Michael Bunting	3,300,000(2)
Nino Niederreiter	2,750,000(3)
Ryan Strome	2,500,000(1)
Jake Bean	1,780,000(3)
Erik Gustafsson	1,750,000(1)
Brendan Smith	1,500,000(1)
Joel Armia	1,500,000(2)
Anthony Stolarz	1,500,000(1)
Troy Terry	1,500,000(1)
James van Riemsdyk	1,400,000(1)
Brett Howden	1,125,000(2)
Frank Nazar	1,001,000(3)
Ryker Evans	1,001,000(3)
Jacob Macdonald	950,000(2)
Jonny Brodzinski	605,000(1)

Farm Payroll

Filip Chytil	350,000(3)
David Kampf	225,000(2)
Evgeni Dadonov	141,000(1)
Taro Hirose	125,000(2)
Jacob Larsson	115,000(1)
Keith Kinkaid	105,000(3)
Maxime Lajoie	100,000(4)
Jesper Boqvist	100,000(1)
Tyler Benson	100,000(2)
Michael Hutchinson	97,500(2)
Matt Luff	95,000(1)
Libor Hajek	83,500(2)
Raphael Lavoie	75,100(3)
Brett Seney	75,000(3)
Marian Studenic	55,000(2)
Tyce Thompson	55,000(2)
Parker Wotherspoon	45,100(2)
Mitchell Chaffee	45,100(1)
Graeme Clarke	45,100(3)
Pierrick Dube	45,100(3)

Sharks

Arena	San Jose Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$3,729,866
Home Games Remaining	29
Avg. Attendance	17,494
Avg. Revenue/Game	$1,259,574
Projected Revenue	$36,527,646

Expenses

Pro Payroll	$61,076,000
Farm Payroll	$575,300
Prospect Fees	$0,000
Coach	$249,000
Games Remaining	58
Total Game Expenses	$754,882
Projected Expenses	$43,783,139
Projected Balance	-$3,525,627

Salary Commitment

Year: 2024	$61,651,300
Year: 2025	$40,777,700
Year: 2026	$16,050,100
Year: 2027	$2,200,000

Pro Payroll

Alex Ovechkin	5,400,000(2)
Jason Robertson	5,000,000(1)
Sergei Bobrovsky	4,700,000(2)
Vincent Trocheck	4,500,000(1)
Mathew Dumba	4,400,000(1)
Ryan O'Reilly	4,375,000(3)
Nick Schmaltz	4,200,000(2)
Cam Fowler	4,200,000(2)
Jonas Brodin	3,700,000(3)
Ryan Pulock	3,700,000(2)
Travis Konecny	3,100,000(1)
Vladislav Namestnikov	2,250,000(3)
Mackenzie Blackwood	2,200,000(4)
Kyle Palmieri	1,750,000(2)
Matt Murray	1,300,000(3)
Brian Dumoulin	1,200,000(3)
Calen Addison	1,100,000(1)
Dawson Mercer	1,001,000(1)
Anders Bjork	950,000(1)
Denis Gurianov	900,000(3)
Kiefer Sherwood	650,000(2)
Matthew Phillips	500,000(1)

Farm Payroll

Michael Sgarbossa	110,000(1)
Lucas Carlsson	85,000(1)
Trevor Carrick	82,500(2)
Kole Lind	82,500(1)
Steven Kampfer	80,000(3)
Bobby McMann	45,100(2)
Cameron Crotty	45,100(3)
Joe Snively	45,100(1)

Kings

Arena	Staples Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$11,932,554
Home Games Remaining	29
Avg. Attendance	11,050
Avg. Revenue/Game	$795,576
Projected Revenue	$23,071,704

Expenses

Pro Payroll	$33,658,000
Farm Payroll	$1,926,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$437,004
Projected Expenses	$25,346,212
Projected Balance	$9,658,046

Salary Commitment

Year: 2024	$35,584,300
Year: 2025	$19,934,700
Year: 2026	$4,263,600
Year: 2027	$1,850,000

Pro Payroll

Jonathan Huberdeau	6,250,000(1)
Martin Necas	4,000,000(2)
Anthony Duclair	2,800,000(2)
Alexis Lafreniere	2,750,000(2)
Max Domi	2,600,000(1)
Timothy Liljegren	2,100,000(2)
Jack Johnson	1,750,000(1)
Nils Hoglander	1,500,000(2)
Jalen Chatfield	1,100,000(4)
Mason McTavish	1,001,000(1)
William Eklund	1,001,000(1)
Simon Nemec	1,001,000(3)
Emil Bemstrom	1,000,000(1)
Jacob Bernard-Docker	1,000,000(2)
Samuel Knazko	751,000(2)
Nick Caamano	750,000(4)
William Lagesson	500,000(3)
Felix Sandstrom	451,000(1)
Akira Schmid	451,000(1)
Egor Sokolov	451,000(1)
Matt Rempe	451,000(3)

Farm Payroll

Tomas Tatar	270,000(2)
Filip Zadina	250,000(2)
Zach Sanford	176,000(1)
Spencer Knight	150,000(2)
Jordan Oesterle	150,000(3)
Vincent Hinostroza	138,000(1)
Tyler Motte	125,000(3)
Anton Lundell	100,100(1)
Philip Broberg	100,100(1)
David Jiricek	100,100(2)
Rem Pitlick	91,500(3)
Rhett Gardner	50,000(3)
Brandon Biro	45,100(1)
Vladislav Kolyachonok	45,100(1)
Kristian Reichel	45,100(1)
Brandon Baddock	45,100(1)
Adam Edstrom	45,100(3)

Utah HC

Arena	Delta Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$1,369,017
Home Games Remaining	29
Avg. Attendance	19,812
Avg. Revenue/Game	$1,426,404
Projected Revenue	$41,365,716

Expenses

Pro Payroll	$66,518,000
Farm Payroll	$384,500
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$818,933
Projected Expenses	$47,498,110
Projected Balance	-$4,763,377

Salary Commitment

Year: 2024	$66,902,500
Year: 2025	$57,931,500
Year: 2026	$49,298,500
Year: 2027	$27,100,000

Pro Payroll

Matthew Tkachuk	6,750,000(3)
Mika Zibanejad	6,650,000(4)
Mitch Marner	6,500,000(4)
J.T. Miller	6,400,000(4)
Mackenzie Weegar	6,250,000(3)
Frank Vatrano	5,750,000(4)
Jacob Trouba	4,950,000(2)
Tyler Toffoli	3,950,000(3)
Alex Kerfoot	3,700,000(3)
Brady Skjei	2,750,000(1)
Ilya Samsonov	2,500,000(1)
Josh Brown	1,800,000(4)
Alex Lyon	1,400,000(1)
Cal Foote	1,100,000(1)
Andrei Kuzmenko	1,001,000(2)
Tyler Pitlick	950,000(3)
Robert Hagg	945,000(2)
Gustav Olofsson	660,000(2)
Anthony Angello	550,000(1)
Carsen Twarynski	550,000(1)
Riley Nash	510,000(3)
William Bitten	451,000(2)
Jacob Lucchini	451,000(2)

Farm Payroll

Otto Koivula	90,000(2)
Matt Donovan	88,500(3)
Jack Rathbone	85,000(2)
Clark Bishop	60,500(1)
Kaden Fulcher	60,500(1)

Oilers

Arena	Reunion Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	-$242,775
Home Games Remaining	29
Avg. Attendance	13,679
Avg. Revenue/Game	$984,930
Projected Revenue	$28,562,970

Expenses

Pro Payroll	$46,432,000
Farm Payroll	$1,708,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$590,124
Projected Expenses	$34,227,215
Projected Balance	-$5,907,020

Salary Commitment

Year: 2024	$48,140,200
Year: 2025	$43,778,600
Year: 2026	$16,602,600
Year: 2027	$3,450,000

Pro Payroll

Aaron Ekblad	5,750,000(2)
Dougie Hamilton	5,000,000(3)
Ryan Nugent-Hopkins	4,750,000(2)
Pavel Buchnevich	4,650,000(2)
Chandler Stephenson	4,100,000(3)
Alexandar Georgiev	3,350,000(2)
Cody Ceci	2,900,000(2)
David Savard	2,750,000(4)
Mattias Samuelsson	2,500,000(2)
Charlie Lindgren	1,850,000(2)
Owen Tippett	1,700,000(1)
Jason Dickinson	1,375,000(3)
Collin Delia	900,000(2)
Akil Thomas	751,000(3)
John Beecher	751,000(3)
Ryan Carpenter	600,000(3)
Lane Pederson	500,000(4)
Brayden Pachal	451,000(1)
Michael Eyssimont	451,000(1)
Kaedan Korczak	451,000(1)
James Hamblin	451,000(2)
Jeff Malott	451,000(1)

Farm Payroll

John Klingberg	475,000(1)
Patrick Brown	175,000(3)
Matt Benning	170,000(3)
Nick Bonino	167,500(1)
Troy Stecher	140,000(1)
Tanner Jeannot	100,000(4)
Dysin Mayo	75,100(1)
Dennis Gilbert	75,000(2)
Mathieu Olivier	75,000(3)
Mark Friedman	65,000(3)
Jeffrey Viel	50,000(4)
Jackson Cates	50,000(4)
Cole Bardeau	45,500(3)
Marc Johnstone	45,100(3)

Flames

Arena	Canadian Airlines Saddledome
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$8,312,941
Home Games Remaining	29
Avg. Attendance	14,154
Avg. Revenue/Game	$1,019,106
Projected Revenue	$29,554,074

Expenses

Pro Payroll	$40,717,000
Farm Payroll	$1,025,700
Prospect Fees	$0,000
Coach	$193,500
Games Remaining	58
Total Game Expenses	$511,417
Projected Expenses	$29,662,190
Projected Balance	$8,204,825

Salary Commitment

Year: 2024	$41,742,700
Year: 2025	$27,694,400
Year: 2026	$14,915,200
Year: 2027	$5,900,000

Pro Payroll

Alex Pieterangelo	5,250,000(1)
Morgan Rielly	4,750,000(1)
Claude Giroux	4,500,000(2)
J.T. Compher	4,000,000(4)
Yanni Gourde	3,700,000(3)
Alec Martinez	3,000,000(2)
Pius Suter	1,900,000(4)
James Reimer	1,800,000(3)
Jesper Fast	1,750,000(3)
Jarred Tinordi	1,250,000(1)
Ty Dellandrea	1,250,000(2)
Kieffer Bellows	1,150,000(2)
Tyson Foerster	1,001,000(2)
Sam Carrick	1,000,000(3)
Daniil Tarasov	751,000(1)
Elliot Desnoyers	751,000(2)
Alexandre Fortin	560,000(1)
Austin Poganski	550,000(3)
Matthew Kessel	451,000(2)
Gabriel Fortier	451,000(1)
Cole Schwindt	451,000(1)
Nick Cicek	451,000(2)

Farm Payroll

Rocco Grimaldi	135,000(2)
Charles Hudon	115,000(1)
Dennis Cholowski	115,000(1)
Jesper Wallstedt	100,100(3)
T.J. Tynan	90,000(1)
Robin Salo	75,100(1)
Sean Malone	70,000(3)
Jeremy Davies	50,000(1)
Tanner Laczynski	50,000(1)
Jasper Weatherby	45,100(1)
Philippe Maillet	45,100(2)
Ben Jones	45,100(1)
Matt Tomkins	45,100(3)
Sammy Walker	45,100(2)

Stars

Arena	Skyreach Centre
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$5,379,714
Home Games Remaining	29
Avg. Attendance	12,919
Avg. Revenue/Game	$930,180
Projected Revenue	$26,975,220

Expenses

Pro Payroll	$33,599,000
Farm Payroll	$1,107,700
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$426,301
Projected Expenses	$24,725,471
Projected Balance	$7,629,463

Salary Commitment

Year: 2024	$34,706,700
Year: 2025	$21,458,600
Year: 2026	$12,698,000
Year: 2027	$2,400,000

Pro Payroll

Nathan MacKinnon	7,250,000(3)
Torey Krug	4,650,000(1)
Jeff Carter	2,950,000(2)
Zach Parise	2,500,000(1)
Mike Hoffman	1,800,000(2)
Luke Schenn	1,500,000(1)
David Rittich	1,350,000(4)
Caleb Jones	1,050,000(4)
Shane Wright	1,001,000(2)
Alexander Holtz	1,001,000(1)
Luke Hughes	1,001,000(2)
Mark Staal	1,000,000(1)
Robert Bortuzzo	900,000(1)
Daniil Gushchin	751,000(2)
Dylan McIlrath	750,000(1)
Brandon Gignac	650,000(3)
Gerald Mayhew	630,000(3)
Logan Shaw	610,000(3)
Daniil Miromanov	451,000(1)
Alex Steeves	451,000(1)
Matthew Murray	451,000(2)
Pavol Regenda	451,000(2)
Max Crozier	451,000(3)

Farm Payroll

Aatu Raty	100,100(2)
Ivan Miroshnichenko	100,100(3)
Sam Colangelo	75,100(3)
Nikita Nesterenko	75,100(2)
Ivan Fedotov	75,100(3)
Nikita Chibrikov	75,100(3)
Arshdeep Bains	75,100(3)
Zach Dean	75,100(3)
Mackenzie MacEachern	51,000(3)
Michael McNiven	45,100(1)
Jake Livingstone	45,100(2)
Jason Polin	45,100(3)
Cole McWard	45,100(2)
Mikael Pyyhtia	45,100(2)
Marcus Bjork	45,100(2)
Logan Morrison	45,100(3)
Linus Karlsson	45,100(3)
Yaniv Perets	45,100(3)

Avalanche

Arena	Pepsi Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$9,520,105
Home Games Remaining	29
Avg. Attendance	11,767
Avg. Revenue/Game	$847,290
Projected Revenue	$24,571,410

Expenses

Pro Payroll	$36,288,000
Farm Payroll	$2,235,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$472,841
Projected Expenses	$27,424,805
Projected Balance	$6,666,710

Salary Commitment

Year: 2024	$38,523,000
Year: 2025	$23,601,500
Year: 2026	$18,072,200
Year: 2027	$1,435,000

Pro Payroll

John Gibson	6,000,000(1)
Andre Burakovsky	3,750,000(3)
Ryan Johansen	3,000,000(3)
Kasperi Kapanen	2,640,000(1)
Alexander Romanov	2,000,000(3)
Kailer Yamamoto	1,950,000(1)
Dante Fabbro	1,750,000(2)
Rasmus Ristolainen	1,600,000(3)
Nicklas Backstrom	1,500,000(3)
Ryan Poehling	1,350,000(2)
Haydn Fleury	1,300,000(4)
Cole Sillinger	1,001,000(1)
Juraj Slafkovsky	1,001,000(2)
Cole Perfetti	1,001,000(1)
Cutter Gauthier	1,001,000(3)
Mark Jankowski	955,000(3)
Malcolm Subban	850,000(3)
Brock McGinn	785,000(3)
Jayden Struble	751,000(3)
Derrick Pouliot	750,000(2)
Rafael Harvey-Pinard	451,000(1)
Mason Geertsen	451,000(1)
Connor Ingram	451,000(1)

Farm Payroll

Brendan Gallagher	255,000(3)
Jakub Vrana	146,000(1)
Oliver Wahlstrom	140,000(1)
Christian Fischer	135,000(4)
Lias Andersson	130,000(1)
Victor Mete	125,000(1)
Sean Farrell	100,100(2)
Aaron Dell	100,000(3)
Nathan Walker	90,000(2)
Robbie Russo	88,000(2)
Lassi Thomson	75,100(1)
Simon Holmstrom	75,100(2)
Lucas Johansen	75,100(1)
Ross Johnston	75,000(2)
Max McCormick	75,000(1)
Cole Schneider	75,000(1)
Artem Anisimov	75,000(2)
C.J. Suess	70,000(2)
Mike Vecchione	60,000(2)
Lucas Condotta	45,100(2)
Mattias Norlinder	45,100(1)
Carson Meyer	45,100(1)
Cam Hillis	45,100(1)
Ondrej Pavel	45,100(3)
Matt Villalta	45,100(3)

Canucks

Arena	General Motors Place
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$5,170,321
Home Games Remaining	29
Avg. Attendance	16,847
Avg. Revenue/Game	$1,213,026
Projected Revenue	$35,177,754

Expenses

Pro Payroll	$58,552,000
Farm Payroll	$1,227,300
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$732,065
Projected Expenses	$42,459,749
Projected Balance	-$2,111,674

Salary Commitment

Year: 2024	$59,779,300
Year: 2025	$35,676,200
Year: 2026	$20,395,100
Year: 2027	$14,250,000

Pro Payroll

Brady Tkachuk	5,500,000(4)
Jordan Binnington	4,500,000(4)
Thomas Chabot	4,500,000(1)
Travis Sanheim	4,250,000(4)
David Perron	3,750,000(1)
Adrian Kempe	3,750,000(2)
Cole Caufield	3,600,000(2)
Neal Pionk	3,500,000(1)
Ondrej Palat	3,000,000(2)
Evgeny Kuznetsov	3,000,000(1)
Nikita Zadorov	2,500,000(3)
Brandon Hagel	2,500,000(1)
Ryan Graves	2,500,000(3)
Marcus Johansson	2,000,000(2)
Andrew Peeke	1,900,000(1)
Barrett Hayton	1,750,000(1)
Chris Driedger	1,500,000(1)
Curtis Lazar	1,500,000(2)
Ridly Greig	1,001,000(2)
Sean Kuraly	1,000,000(3)
Sam Gagner	600,000(1)
J.J. Moser	451,000(1)

Farm Payroll

Jimmy Vesey	185,000(2)
Travis Hamonic	182,000(1)
Troy Grosenick	150,000(1)
Dylan Gambrell	110,000(1)
Riley Stillman	100,000(2)
Parker Kelly	100,000(3)
Adam Beckman	75,100(1)
Tyler Kleven	75,100(2)
Ben Harpur	75,000(1)
Anton Blidh	70,000(2)
Akim Aliu	60,000(1)
Angus Crookshank	45,100(3)

Jets

Arena	Philips Center
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$8,304,545
Home Games Remaining	29
Avg. Attendance	16,436
Avg. Revenue/Game	$1,183,362
Projected Revenue	$34,317,498

Expenses

Pro Payroll	$37,489,000
Farm Payroll	$2,258,000
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$487,768
Projected Expenses	$28,290,561
Projected Balance	$14,331,482

Salary Commitment

Year: 2024	$39,747,000
Year: 2025	$21,096,600
Year: 2026	$15,876,500
Year: 2027	$2,570,000

Pro Payroll

John Carlson	6,000,000(1)
Shea Theodore	4,800,000(3)
Andrei Svechnikov	4,500,000(3)
Joshua Norris	3,250,000(1)
Joel Edmundson	2,425,000(3)
Alex Nylander	1,700,000(2)
Adam Boqvist	1,500,000(1)
Drew O'Connor	1,130,000(4)
Cayden Primeau	1,100,000(1)
Matthew Knies	1,001,000(2)
Jack Quinn	1,001,000(1)
Matty Beniers	1,001,000(1)
Mason Lohrei	1,001,000(3)
Blake Lizotte	1,000,000(1)
Patrick Maroon	985,000(1)
Jack Drury	751,000(1)
Henry Thrun	751,000(2)
Pyotr Kochetkov	751,000(1)
Conor Sheary	720,000(4)
Jon Merrill	720,000(4)
Zack MacEwen	500,000(2)
Ronnie Attard	451,000(1)
Nathan Smith	451,000(1)

Farm Payroll

Kirby Dach	350,000(2)
Jack Studnicka	125,000(2)
Zach Aston-Reese	105,000(3)
Simon Edvinsson	100,100(2)
Dustin Wolf	100,100(2)
Jakob Pelletier	100,100(2)
Arturs Silovs	100,100(2)
Jacob Perreault	100,100(1)
Lane Hutson	100,100(3)
Logan Mailloux	100,100(3)
Mackie Samoskevich	100,100(3)
Leo Carlsson	100,100(3)
Ty Smith	90,000(2)
Julien Gauthier	84,000(1)
Nolan Foote	82,500(2)
Ben Meyers	75,100(1)
Taylor Raddysh	75,100(1)
Brayden Tracey	75,100(1)
Vincent Iorio	75,100(2)
Nikita Alexandrov	75,100(2)
Joshua Roy	75,100(3)
Dylan Coghlan	70,000(2)

Jackets

Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$4,993,592
Home Games Remaining	29
Avg. Attendance	17,856
Avg. Revenue/Game	$1,285,548
Projected Revenue	$37,280,892

Expenses

Pro Payroll	$51,867,000
Farm Payroll	$2,258,900
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$663,121
Projected Expenses	$38,461,002
Projected Balance	$3,813,482

Salary Commitment

Year: 2024	$54,125,900
Year: 2025	$40,605,000
Year: 2026	$24,945,100
Year: 2027	$3,667,500

Pro Payroll

Mark Stone	4,750,000(3)
Sam Reinhart	4,500,000(3)
Boone Jenner	3,950,000(3)
William Karlsson	3,750,000(3)
Dmitry Orlov	3,300,000(1)
Joel Farabee	3,000,000(2)
Ben Chiarot	2,850,000(2)
Evan Rodrigues	2,600,000(2)
Logan Thompson	2,500,000(1)
Justin Schultz	2,200,000(1)
Robbie Fabbri	2,050,000(3)
Alex Newhook	2,000,000(2)
Jeff Skinner	2,000,000(4)
Filip Gustavsson	2,000,000(2)
Nick Jensen	1,900,000(3)
Lawson Crouse	1,800,000(1)
Ryan Lindgren	1,700,000(1)
Joe Veleno	1,400,000(2)
Derek Forbort	1,365,000(4)
Kaiden Guhle	1,001,000(2)
Alex Vlasic	751,000(1)
Nick Seeler	500,000(1)

Farm Payroll

Anthony Beauvillier	214,500(1)
Olli Maatta	200,000(2)
Taylor Hall	186,000(2)
Jesperi Kotkaniemi	182,500(2)
Cody Glass	162,500(3)
Tobias Bjornfot	115,000(3)
Mavrik Bourque	100,100(3)
Kyle Criscuolo	95,000(1)
Jakub Zboril	85,000(1)
Maxime Comtois	77,500(4)
Jean-Luc Foudy	75,100(2)
Jonathan Gruden	75,100(2)
Jordan Harris	75,100(1)
Matthew Highmore	75,000(4)
Tanner Fritz	65,000(1)
Michael Mersch	50,000(4)
Roland McKeown	50,000(1)
Ashton Sautner	50,000(1)
Jonah Gadjovich	50,000(4)
Garrett Pilon	50,000(4)
Jacob Peterson	45,100(1)
Josiah Slavin	45,100(1)
Nikita Okhotiuk	45,100(1)
Eetu Makiniemi	45,100(2)
Kevin Mandolese	45,100(2)

Wild

Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$7,388,139
Home Games Remaining	29
Avg. Attendance	18,337
Avg. Revenue/Game	$1,320,270
Projected Revenue	$38,287,830

Expenses

Pro Payroll	$62,415,000
Farm Payroll	$2,762,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$797,893
Projected Expenses	$46,277,776
Projected Balance	-$601,807

Salary Commitment

Year: 2024	$65,177,200
Year: 2025	$32,953,800
Year: 2026	$22,441,200
Year: 2027	$9,845,500

Pro Payroll

David Pastrnak	7,260,000(1)
Mikko Rantanen	6,400,000(3)
Dylan Larkin	5,300,000(3)
Erik Karlsson	5,000,000(1)
Kevin Fiala	4,550,000(4)
Ivan Provorov	4,500,000(1)
Jordan Kyrou	4,000,000(2)
Linus Ullmark	3,750,000(1)
Joel Eriksson Ek	3,600,000(1)
Jake Walman	2,500,000(4)
Dmitry Kulikov	2,150,000(1)
Eeli Tolvanen	2,000,000(2)
Laurent Brossoit	1,550,000(1)
Connor McMichael	1,500,000(2)
Michael Rasmussen	1,500,000(1)
Mason Appleton	1,350,000(4)
Cole Smith	1,250,000(4)
Brock Faber	1,001,000(2)
Lukas Dostal	1,001,000(1)
Aliaksei Protas	751,000(1)
Jackson LaCombe	751,000(2)
Pavel Dorofeyev	751,000(1)

Farm Payroll

Jared Spurgeon	375,000(2)
Connor Brown	340,000(2)
Isac Lundestrom	155,000(3)
Nicholas Robertson	130,000(2)
Ville Heinola	115,000(1)
Christian Wolanin	115,000(3)
Grigori Denisenko	112,500(4)
Hendrix Lapierre	100,100(1)
Kevin Korchinski	100,100(3)
Matthew Savoie	100,100(3)
Bradly Nadeau	100,100(3)
Gavin Brindley	100,100(3)
William Dufour	100,100(2)
David Farrance	83,000(4)
Sam Poulin	75,100(2)
Juuso Parssinen	75,100(2)
Fraser Minten	75,100(3)
Emil Andrae	75,100(3)
Mads Sogaard	75,100(1)
Hugo Alnefelt	75,100(1)
Oskar Olausson	75,100(2)
Daemon Hunt	75,100(3)
Olle Lycksell	45,100(2)
Filip Roos	45,100(2)
Valtteri Puustinen	45,100(1)

Knights

Arena	T-Mobile Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$8,204,270
Home Games Remaining	29
Avg. Attendance	20,000
Avg. Revenue/Game	$1,440,000
Projected Revenue	$41,760,000

Expenses

Pro Payroll	$66,351,000
Farm Payroll	$1,135,800
Prospect Fees	$0,000
Coach	$300,000
Games Remaining	58
Total Game Expenses	$826,668
Projected Expenses	$47,946,761
Projected Balance	$2,017,509

Salary Commitment

Year: 2024	$67,486,800
Year: 2025	$58,362,200
Year: 2026	$31,407,900
Year: 2027	$14,000,000

Pro Payroll

Connor McDavid	8,000,000(3)
Kirill Kaprizov	6,250,000(4)
Roman Josi	6,000,000(2)
Filip Forsberg	5,300,000(2)
Kris Letang	5,000,000(4)
Connor Hellebuyck	4,900,000(1)
Gustav Nyquist	4,650,000(2)
Ryan McDonagh	3,500,000(2)
Reilly Smith	3,350,000(3)
Adam Larsson	2,900,000(2)
John Gaudreau	2,850,000(2)
Alexander Wennberg	2,750,000(3)
Erik Haula	2,200,000(4)
Kevin Hayes	1,850,000(3)
Marc-Edouard Vlasic	1,750,000(1)
Jonas Siegenthaler	1,750,000(1)
Michael McLeod	1,250,000(2)
Mathieu Joseph	1,100,000(3)
Anthony Richard	550,000(4)
Joseph Woll	451,000(1)

Farm Payroll

Zegmus Girgensons	177,500(3)
Cameron Gaunce	101,000(1)
Kyle Capobianco	96,500(2)
Jimmy Schuldt	87,500(2)
Dan Renouf	85,000(2)
Pierre-Edouard Bellema	77,500(1)
Jaxson Stauber	75,100(2)
Dominic Toninato	70,000(2)
Justin Richards	50,000(1)
Luke Philip	45,100(2)
Georgii Merkulov	45,100(3)
Shane Bowers	45,100(2)
Sam Malinski	45,100(3)
Devin Cooley	45,100(3)
Ilya Solovyov	45,100(3)
Max Willman	45,100(1)

Kraken

Arena	Climate Pledge Arena
Capacity	20,000
Ticket Price	$30.00

Income

Current Funds	$12,852,244
Home Games Remaining	29
Avg. Attendance	14,004
Avg. Revenue/Game	$1,008,313
Projected Revenue	$29,241,077

Expenses

Pro Payroll	$42,356,000
Farm Payroll	$474,200
Prospect Fees	$0,000
Coach	$250,000
Games Remaining	58
Total Game Expenses	$525,368
Projected Expenses	$30,471,361
Projected Balance	$11,621,960

Salary Commitment

Year: 2024	$42,830,200
Year: 2025	$27,702,200
Year: 2026	$14,465,100
Year: 2027	$8,168,000

Pro Payroll

Alex DeBrincat	7,000,000(1)
Tim Stuetzle	4,500,000(2)
Jake Debrusk	3,750,000(3)
Michael Matheson	3,025,000(2)
Matt Grzelcyk	2,500,000(1)
Jack Roslovic	2,400,000(4)
Tyler Johnson	2,250,000(2)
Andreas Athanasiou	2,250,000(2)
T.J. Brodie	2,100,000(1)
Alex Nedeljkovic	1,750,000(4)
Samuel Blais	1,100,000(4)
Dylan Guenther	1,001,000(2)
Olen Zellweger	1,001,000(3)
Owen Power	1,001,000(1)
Connor Mackey	825,000(4)
Jan Jenik	825,000(1)
Karel Vejmelka	751,000(1)
Marat Khusnutdinov	751,000(3)
Milan Lucic	750,000(3)
A.J. Greer	725,000(4)
Reese Johnson	650,000(4)
Alec Regula	500,000(1)
Jack Ahcan	500,000(4)
Reilly Walsh	451,000(1)

Farm Payroll

Dan Vladar	150,000(4)
Drake Caggiula	99,000(2)
Kyle Clifford	68,000(4)
Chase de Leo	67,000(2)
Joel Teasdale	45,100(2)
Samuel Laberge	45,100(3)

Email Address:	✓
Choose a Password:	✓
Password Again:	✓