Team FinanceLast Update - March 20, 2025 at 19:01
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

ANAHEIM



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $200 - 5,846 - 97.44%
Level 2: 6000 - $198 - 5,654 - 94.24%
Level 3: 2000 - $197 - 1,924 - 96.21%
Level 4: 4000 - $196 - 3,649 - 91.23%
Luxury : 1000 - $400 - 965 - 96.51%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %18,039 - 94.94%
Average Income per Game$3,772,497
Year to Date Revenue$124,492,403

Expense

Pro Players Total Salaries$85,546,666
Farm Players Total Salaries$664,833
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,451,522
Farm Year To Date Expenses$781,765
Pro Salary Cap To Date$68,866,051
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,179,976
Pro Remaining Season Days34
Pro Expenses Per Days$533,821
Pro Estimated Expenses$18,149,914
Farm Remaining Season Days38
Farm Expenses Per Days$4,106
Farm Estimated Expenses$156,028
Estimated Season Expenses$18,305,942
Season Salary Cap$85,546,666
Estimate Under Maximum Salary Cap of $88,000,000$2,453,334
Estimate Over Minimum Salary Cap of $55,000,000 $30,546,666
Current Bank Account$115,727,686
Projected Bank Account$127,601,720

Pro Players Salaries

John Tavares $13,000,000 (1)
Artemi Panarin $12,500,000 (2)
Alex Ovechkin $10,000,000 (1)
Neal Pionk $5,875,000 (2)
Bryan Rust $5,500,000 (3)
Alex Wennberg $4,500,000 (2)
Cam Talbot (1 Way Contract) $4,500,000 (1)
Evgeni Malkin $4,100,000 (1)
Alexandre Carrier $3,750,000 (4)
Brandon Montour $3,500,000 (1)
Matt Roy $3,150,000 (2)
Karel Vejmelka $2,725,000 (3)
Frank Vatrano $2,533,333 (1)
Nico Sturm $2,000,000 (2)
Justin Danforth $1,500,000 (4)
Tyler Motte $1,350,000 (2)
Andrei Kuzmenko $950,000 (3)
Will Borgen $900,000 (1)
Simon Holmstrom $863,333 (1)
Dennis Gilbert $825,000 (4)
Simon Benoit $775,000 (2)
Kiefer Sherwood $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2024 : $85,546,666
Year 2025 : $46,150,000
Year 2026 : $15,250,000
Year 2027 : $6,075,000
Salary Average Commitment
Year 2024 : $56,413,335
Year 2025 : $23,950,001
Year 2026 : $10,675,000
Year 2027 : $1,500,000
Salary Cap with 1 Way Contract
Year 2024 : $85,546,666
Year 2025 : $46,150,000
Year 2026 : $15,250,000
Year 2027 : $6,075,000

Farm Players Salaries

Alexander Barabanov $92,500 (1)
Mackie Samoskevich $90,000 (3)
Mason Morelli (Out of Payroll) $90,000 (3)
Tyler Angle $85,083 (1)
Jean-Luc Foudy $84,750 (2)
Nolan Foote $82,500 (4)
Hunter Shepard $77,500 (4)
Joona Koppanen $77,500 (1)
Dominic Toninato $75,000 (1)
Total Farm Players9
Salary Commitment
Year 2024 : $754,833
Year 2025 : $424,750
Year 2026 : $340,000
Year 2027 : $160,000
Salary Average Commitment
Year 2024 : $262,333
Year 2025 : $84,750
Year 2026 : $0
Year 2027 : $0

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - $200 - 5,697 - 94.94%
Level 2: 6000 - $198 - 5,622 - 93.71%
Level 3: 2000 - $197 - 1,904 - 95.22%
Level 4: 4000 - $185 - 3,621 - 90.52%
Luxury : 1000 - $397 - 974 - 97.38%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %17,818 - 93.78%
Average Income per Game$3,696,934
Year to Date Revenue$121,998,834

Expense

Pro Players Total Salaries$85,035,250
Farm Players Total Salaries$1,492,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,086,961
Farm Year To Date Expenses$941,958
Pro Salary Cap To Date$63,501,611
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,575,475
Pro Remaining Season Days34
Pro Expenses Per Days$530,703
Pro Estimated Expenses$18,043,902
Farm Remaining Season Days38
Farm Expenses Per Days$9,030
Farm Estimated Expenses$343,140
Estimated Season Expenses$18,387,042
Season Salary Cap$85,035,250
Estimate Under Maximum Salary Cap of $88,000,000$2,964,750
Estimate Over Minimum Salary Cap of $55,000,000 $30,035,250
Current Bank Account$119,034,108
Projected Bank Account$130,222,541

Pro Players Salaries

Aleksander Barkov $10,000,000 (3)
Sebastian Aho $8,460,250 (1)
Jamie Benn $7,500,000 (1)
Charlie Coyle $6,500,000 (1)
Adrian Kempe $5,500,000 (4)
Seth Jones $5,400,000 (1)
Erik Cernak $5,200,000 (4)
Shea Theodore $5,200,000 (2)
Artem Zub $4,600,000 (3)
Jake Oettinger $4,000,000 (2)
Nazem Kadri $4,000,000 (1)
Radek Faksa $3,250,000 (1)
Jason Dickinson $2,650,000 (2)
Radko Gudas $2,500,000 (2)
Teddy Blueger $2,200,000 (2)
Jimmy Vesey $1,500,000 (4)
Garnet Hathaway $1,500,000 (3)
Ryan Suter $1,500,000 (1)
Colin Blackwell $1,000,000 (4)
J.J. Moser $950,000 (1)
Calvin Pickard $850,000 (1)
Michael Carcone $775,000 (3)
Total Pro Players22
Salary Commitment
Year 2024 : $85,035,250
Year 2025 : $46,625,000
Year 2026 : $30,075,000
Year 2027 : $13,200,000
Salary Average Commitment
Year 2024 : $53,835,251
Year 2025 : $25,875,000
Year 2026 : $19,375,000
Year 2027 : $2,500,000
Salary Cap with 1 Way Contract
Year 2024 : $85,035,250
Year 2025 : $46,625,000
Year 2026 : $30,075,000
Year 2027 : $13,200,000

Farm Players Salaries

Chris Driedger $279,500 (4)
Klim Kostin $200,000 (2)
Nick Seeler $200,000 (4)
Sam Lafferty $115,000 (2)
Ryan Shea $95,000 (4)
Jacob Moverare $95,000 (1)
Gustav Lindstrom $95,000 (2)
Jonatan Berggren $92,500 (1)
Jake Christiansen $85,000 (1)
Jonas Rondbjerg $82,500 (1)
William Lagesson $77,500 (3)
Taylor Raddysh $75,000 (1)
Total Farm Players12
Salary Commitment
Year 2024 : $1,492,000
Year 2025 : $1,062,000
Year 2026 : $652,000
Year 2027 : $574,500
Salary Average Commitment
Year 2024 : $867,000
Year 2025 : $774,500
Year 2026 : $479,500
Year 2027 : $479,500

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 7250 - $196 - 6,913 - 95.36%
Level 2: 7250 - $188 - 6,863 - 94.66%
Level 3: 3750 - $172 - 2,419 - 64.50%
Level 4: 5250 - $165 - 4,585 - 87.34%
Luxury : 1500 - $365 - 1,175 - 78.31%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %21,955 - 87.82%
Average Income per Game$4,231,253
Year to Date Revenue$139,631,338

Expense

Pro Players Total Salaries$75,515,714
Farm Players Total Salaries$2,379,666
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,408,826
Farm Year To Date Expenses$1,810,237
Pro Salary Cap To Date$63,823,460
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,850,021
Pro Remaining Season Days34
Pro Expenses Per Days$472,657
Pro Estimated Expenses$16,070,338
Farm Remaining Season Days38
Farm Expenses Per Days$14,313
Farm Estimated Expenses$543,894
Estimated Season Expenses$16,614,232
Season Salary Cap$75,515,714
Estimate Under Maximum Salary Cap of $88,000,000$12,484,286
Estimate Over Minimum Salary Cap of $55,000,000 $20,515,714
Current Bank Account$135,910,224
Projected Bank Account$153,146,013

Pro Players Salaries

Brady Tkachuk $8,205,714 (2)
Calvin De Haan $6,500,000 (1)
Vladimir Tarasenko $6,500,000 (2)
Gustav Forsling $5,750,000 (4)
Ryan Nugent-Hopkins $5,700,000 (3)
Joel Eriksson Ek $5,250,000 (4)
Ivan Barbashev $5,000,000 (3)
John Gibson $4,500,000 (4)
Artturi Lehkonen $4,500,000 (2)
Jonas Brodin $4,500,000 (4)
Jeff Petry $4,400,000 (1)
Jeremy Swayman $3,475,000 (2)
Kaapo Kakko $2,100,000 (3)
Pius Suter $1,600,000 (3)
Michael Rasmussen $1,460,000 (3)
Connor Clifton $1,000,000 (2)
Mason Lohrei $925,000 (3)
Dmitri Voronkov $925,000 (3)
Noah Cates $900,000 (1)
John Beecher $900,000 (3)
Ryan Poehling $750,000 (2)
Jani Hakanpaa $675,000 (3)
Total Pro Players22
Salary Commitment
Year 2024 : $75,515,714
Year 2025 : $63,715,714
Year 2026 : $39,285,000
Year 2027 : $20,000,000
Salary Average Commitment
Year 2024 : $42,935,002
Year 2025 : $32,035,001
Year 2026 : $25,535,000
Year 2027 : $9,000,000
Salary Cap with 1 Way Contract
Year 2024 : $75,515,714
Year 2025 : $63,715,714
Year 2026 : $39,285,000
Year 2027 : $20,000,000

Farm Players Salaries

Pierre-Luc Dubois $600,000 (1)
Adam Boqvist $260,000 (3)
Jake Bean $233,333 (2)
Dillon Dube $230,000 (1)
Jesse Puljujarvi $117,500 (1)
Mavrik Bourque $95,000 (3)
Liam Ohgren $95,000 (3)
Graeme Clarke $90,000 (3)
Tye Kartye $90,000 (3)
Magnus Chrona $87,500 (3)
Ruslan Iskhakov $87,500 (3)
Jakob Pelletier $86,333 (1)
Sam Steel $82,500 (1)
Calen Addison $82,500 (3)
Max Lajoie $75,000 (1)
Ben Hutton $67,500 (4)
Total Farm Players16
Salary Commitment
Year 2024 : $2,379,666
Year 2025 : $1,188,333
Year 2026 : $955,000
Year 2027 : $67,500
Salary Average Commitment
Year 2024 : $608,833
Year 2025 : $327,500
Year 2026 : $327,500
Year 2027 : $67,500

CALGARY



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $200 - 5,750 - 95.83%
Level 2: 6000 - $198 - 5,606 - 93.44%
Level 3: 2000 - $196 - 1,913 - 95.64%
Level 4: 4000 - $195 - 3,514 - 87.84%
Luxury : 1000 - $400 - 967 - 96.69%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %17,749 - 93.42%
Average Income per Game$3,711,761
Year to Date Revenue$122,488,121

Expense

Pro Players Total Salaries$84,875,000
Farm Players Total Salaries$861,200
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,947,710
Farm Year To Date Expenses$470,045
Pro Salary Cap To Date$67,362,351
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,694,090
Pro Remaining Season Days34
Pro Expenses Per Days$529,726
Pro Estimated Expenses$18,010,684
Farm Remaining Season Days38
Farm Expenses Per Days$5,275
Farm Estimated Expenses$200,450
Estimated Season Expenses$18,211,134
Season Salary Cap$84,875,000
Estimate Under Maximum Salary Cap of $88,000,000$3,125,000
Estimate Over Minimum Salary Cap of $55,000,000 $29,875,000
Current Bank Account$51,554,662
Projected Bank Account$63,037,618

Pro Players Salaries

Connor McDavid $12,500,000 (4)
Adam Fox $9,500,000 (1)
Connor Hellebuyck $9,000,000 (4)
Timo Meier $8,800,000 (4)
Mika Zibanejad $7,000,000 (3)
J.T. Miller $6,750,000 (3)
Morgan Rielly $5,000,000 (1)
Mason Marchment $4,500,000 (2)
Shayne Gostisbehere $4,000,000 (4)
Robby Fabbri $4,000,000 (3)
Casey Cizikas $3,000,000 (2)
Brayden McNabb $2,300,000 (1)
Calle Jarnkrok $1,000,000 (3)
Alex Turcotte $975,000 (1)
Jack Quinn $975,000 (1)
Alex Vlasic $975,000 (1)
Emil Bemstrom $900,000 (2)
Michael Eyssimont $800,000 (4)
Casey Desmith $750,000 (3)
Nick Bjugstad $750,000 (3)
Kyle Burroughs $750,000 (2)
Sean Kuraly $650,000 (3)
Total Pro Players22
Salary Commitment
Year 2024 : $84,875,000
Year 2025 : $65,150,000
Year 2026 : $56,000,000
Year 2027 : $35,100,000
Salary Average Commitment
Year 2024 : $48,700,003
Year 2025 : $36,900,000
Year 2026 : $33,900,000
Year 2027 : $13,000,000
Salary Cap with 1 Way Contract
Year 2024 : $84,875,000
Year 2025 : $65,150,000
Year 2026 : $56,000,000
Year 2027 : $35,100,000

Farm Players Salaries

Kailer Yamamoto $310,000 (2)
Zach Sanford $85,000 (2)
Robert Hagg $80,000 (2)
Akito Hirose $78,700 (2)
Callahan Burke $77,500 (4)
MacKenzie MacEachern $77,500 (1)
Kale Clague $77,500 (1)
Jonas Johansson $75,000 (2)
Total Farm Players8
Salary Commitment
Year 2024 : $861,200
Year 2025 : $706,200
Year 2026 : $77,500
Year 2027 : $77,500
Salary Average Commitment
Year 2024 : $77,500
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0

CAROLINE



Arena Capacity - Ticket Price
Attendance - %

Arena NameEntertainment Arena
Level 1: 6000 - $200 - 5,660 - 94.34%
Level 2: 6000 - $199 - 5,605 - 93.42%
Level 3: 2000 - $198 - 1,886 - 94.31%
Level 4: 4000 - $197 - 3,509 - 87.72%
Luxury : 1000 - $400 - 953 - 95.29%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %17,613 - 92.70%
Average Income per Game$3,693,357
Year to Date Revenue$121,880,780

Expense

Pro Players Total Salaries$87,705,556
Farm Players Total Salaries$377,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,710,474
Farm Year To Date Expenses$252,509
Pro Salary Cap To Date$67,125,124
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,546,856
Pro Remaining Season Days34
Pro Expenses Per Days$546,985
Pro Estimated Expenses$18,597,490
Farm Remaining Season Days38
Farm Expenses Per Days$2,396
Farm Estimated Expenses$91,048
Estimated Season Expenses$18,688,538
Season Salary Cap$87,705,556
Estimate Under Maximum Salary Cap of $88,000,000$294,444
Estimate Over Minimum Salary Cap of $55,000,000 $32,705,556
Current Bank Account$129,756,715
Projected Bank Account$140,615,033

Pro Players Salaries

Jack Eichel $10,000,000 (4)
Leon Draisaitl $8,500,000 (3)
Sidney Crosby $7,500,000 (1)
Pavel Buchnevich $5,800,000 (2)
Bo Horvat $5,500,000 (2)
Jesper Bratt $5,450,000 (1)
Hampus Lindholm $5,205,556 (1)
Justin Faulk $4,500,000 (1)
Devon Toews $4,100,000 (1)
Ondrej Palat $4,000,000 (2)
Ilya Sorokin $4,000,000 (2)
Evan Bouchard $3,900,000 (4)
Bowen Byram $3,850,000 (4)
Jordan Kyrou $2,800,000 (1)
Robert Thomas $2,800,000 (2)
Alexander Romanov $2,500,000 (3)
Ryan McLeod $2,100,000 (3)
Kyle Okposo $1,800,000 (1)
Adam Huska (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $750,000
Cal Clutterbuck $700,000 (1)
Jonathan Quick $650,000 (1)
Lars Eller $650,000 (1)
Trevor Lewis $650,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $87,705,556
Year 2025 : $52,950,000
Year 2026 : $30,850,000
Year 2027 : $17,750,000
Salary Average Commitment
Year 2024 : $36,050,000
Year 2025 : $14,600,000
Year 2026 : $10,600,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $87,705,556
Year 2025 : $52,950,000
Year 2026 : $30,850,000
Year 2027 : $17,750,000

Farm Players Salaries

Jan Rutta $150,000 (1)
Denis Gurianov $85,000 (4)
Colin White $77,500 (4)
Austin Czarnik $65,000 (4)
Total Farm Players4
Salary Commitment
Year 2024 : $377,500
Year 2025 : $227,500
Year 2026 : $227,500
Year 2027 : $227,500
Salary Average Commitment
Year 2024 : $215,000
Year 2025 : $65,000
Year 2026 : $65,000
Year 2027 : $65,000

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $200 - 5,748 - 95.80%
Level 2: 6000 - $199 - 5,681 - 94.68%
Level 3: 2000 - $198 - 1,873 - 93.66%
Level 4: 4000 - $190 - 3,775 - 94.39%
Luxury : 1000 - $400 - 942 - 94.24%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %18,020 - 94.84%
Average Income per Game$3,725,220
Year to Date Revenue$122,932,258

Expense

Pro Players Total Salaries$75,731,024
Farm Players Total Salaries$1,089,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,527,085
Farm Year To Date Expenses$685,473
Pro Salary Cap To Date$58,941,724
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,801,760
Pro Remaining Season Days34
Pro Expenses Per Days$473,970
Pro Estimated Expenses$16,114,980
Farm Remaining Season Days38
Farm Expenses Per Days$6,634
Farm Estimated Expenses$252,092
Estimated Season Expenses$16,367,072
Season Salary Cap$75,731,024
Estimate Under Maximum Salary Cap of $88,000,000$12,268,976
Estimate Over Minimum Salary Cap of $55,000,000 $20,731,024
Current Bank Account$73,918,432
Projected Bank Account$87,353,120

Pro Players Salaries

Roman Josi $11,059,000 (2)
Mitch Marner $10,903,000 (4)
Nikita Kucherov $7,500,000 (3)
Kyle Connor $7,142,857 (4)
Mattias Ekholm $6,800,000 (2)
Alec Martinez $4,500,000 (1)
Mark Scheifele $4,125,000 (2)
K'Andre Miller $3,872,000 (3)
Erik Johnson $3,000,000 (1)
Mikael Granlund $3,000,000 (2)
Brandon Tanev $2,500,000 (2)
Mason Appleton $2,166,667 (3)
Mattias Janmark $1,000,000 (4)
Mason McTavish $975,000 (1)
Lukas Dostal $975,000 (1)
Braden Schneider $975,000 (1)
Seth Jarvis $975,000 (1)
Matt Boldy $975,000 (1)
Matthew Knies $925,000 (2)
Ukko-Pekka Luukkonen $837,500 (2)
Parker Kelly $762,500 (2)
Dylan Coghlan $762,500 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $75,731,024
Year 2025 : $62,593,524
Year 2026 : $32,584,524
Year 2027 : $19,045,857
Salary Average Commitment
Year 2024 : $48,175,672
Year 2025 : $40,675,667
Year 2026 : $10,666,667
Year 2027 : $1,000,000
Salary Cap with 1 Way Contract
Year 2024 : $75,731,024
Year 2025 : $62,593,524
Year 2026 : $32,584,524
Year 2027 : $19,045,857

Farm Players Salaries

Jakob Silfverberg $425,000 (1)
Philip Broberg $97,500 (1)
Philip Tomasino $97,500 (1)
Vincent Iorio $84,500 (2)
Matt Villalta $77,500 (2)
Brett Murray $77,500 (1)
Connor MacKey $77,500 (4)
Andrew Poturalski $76,250 (1)
Nic Petan $76,250 (2)
Total Farm Players9
Salary Commitment
Year 2024 : $1,089,500
Year 2025 : $315,750
Year 2026 : $77,500
Year 2027 : $77,500
Salary Average Commitment
Year 2024 : $509,500
Year 2025 : $84,500
Year 2026 : $0
Year 2027 : $0

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $200 - 5,728 - 95.46%
Level 2: 6000 - $199 - 5,592 - 93.20%
Level 3: 2000 - $198 - 1,925 - 96.25%
Level 4: 4000 - $197 - 3,512 - 87.79%
Luxury : 1000 - $400 - 974 - 97.39%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %17,731 - 93.32%
Average Income per Game$3,720,908
Year to Date Revenue$122,789,965

Expense

Pro Players Total Salaries$64,374,866
Farm Players Total Salaries$915,125
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,211,009
Farm Year To Date Expenses$727,019
Pro Salary Cap To Date$55,625,646
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,767,264
Pro Remaining Season Days34
Pro Expenses Per Days$404,725
Pro Estimated Expenses$13,760,650
Farm Remaining Season Days38
Farm Expenses Per Days$5,596
Farm Estimated Expenses$212,648
Estimated Season Expenses$13,973,298
Season Salary Cap$64,374,866
Estimate Under Maximum Salary Cap of $88,000,000$23,625,134
Estimate Over Minimum Salary Cap of $55,000,000 $9,374,866
Current Bank Account$226,352,905
Projected Bank Account$242,146,871

Pro Players Salaries

Noah Hanifin $7,350,000 (4)
William Nylander $6,962,366 (3)
Drake Batherson $4,975,000 (1)
Pavel Zacha $4,750,000 (4)
Brandon Saad $4,500,000 (3)
Lawson Crouse $4,300,000 (4)
Brandon Carlo $4,100,000 (4)
Adam Larsson $4,000,000 (2)
Nikita Zadorov $3,750,000 (2)
Jake Walman $3,400,000 (3)
Alexandar Georgiev $3,400,000 (3)
Egor Zamula $1,700,000 (1)
Jake Evans $1,700,000 (3)
Brandon Hagel $1,500,000 (2)
Tage Thompson $1,400,000 (1)
Josh Brown $1,200,000 (1)
Danton Heinen $1,000,000 (2)
Michael McLeod $975,000 (1)
Anthony Stolarz $950,000 (1)
Henry Thrun $912,500 (1)
Dryden Hunt $775,000 (3)
Michael McCarron $775,000 (3)
Total Pro Players22
Salary Commitment
Year 2024 : $64,374,866
Year 2025 : $52,262,366
Year 2026 : $42,012,366
Year 2027 : $20,500,000
Salary Average Commitment
Year 2024 : $26,424,866
Year 2025 : $25,512,366
Year 2026 : $21,512,366
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $64,374,866
Year 2025 : $52,262,366
Year 2026 : $42,012,366
Year 2027 : $20,500,000

Farm Players Salaries

Mackenzie Blackwood $235,000 (3)
Emil Andrae $95,000 (3)
Marc Johnstone $90,000 (3)
Marshall Rifai $90,000 (1)
Aku Raty $89,625 (2)
Sammy Walker $85,500 (1)
Matthew Phillips $77,500 (4)
Ian Mitchell $77,500 (2)
Anton Blidh $75,000 (2)
Total Farm Players9
Salary Commitment
Year 2024 : $915,125
Year 2025 : $739,625
Year 2026 : $497,500
Year 2027 : $77,500
Salary Average Commitment
Year 2024 : $175,125
Year 2025 : $89,625
Year 2026 : $0
Year 2027 : $0

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $199 - 5,748 - 95.79%
Level 2: 6000 - $195 - 5,927 - 98.79%
Level 3: 2000 - $192 - 1,929 - 96.47%
Level 4: 4000 - $158 - 4,000 - 100.00%
Luxury : 1000 - $395 - 968 - 96.82%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %18,573 - 97.75%
Average Income per Game$3,684,503
Year to Date Revenue$121,588,587

Expense

Pro Players Total Salaries$69,537,500
Farm Players Total Salaries$1,410,917
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,275,243
Farm Year To Date Expenses$1,490,872
Pro Salary Cap To Date$64,689,893
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,476,021
Pro Remaining Season Days34
Pro Expenses Per Days$436,204
Pro Estimated Expenses$14,830,936
Farm Remaining Season Days38
Farm Expenses Per Days$8,547
Farm Estimated Expenses$324,786
Estimated Season Expenses$15,155,722
Season Salary Cap$69,537,500
Estimate Under Maximum Salary Cap of $88,000,000$18,462,500
Estimate Over Minimum Salary Cap of $55,000,000 $14,537,500
Current Bank Account$104,552,881
Projected Bank Account$118,873,180

Pro Players Salaries

Vince Dunn $7,350,000 (4)
Nico Hischier $7,250,000 (2)
Rasmus Dahlin $6,000,000 (3)
Ian Cole $5,000,000 (2)
Joel Farabee $5,000,000 (3)
Mikhail Sergachev $4,800,000 (1)
Nino Niederreiter $3,950,000 (2)
Petr Mrazek $3,800,000 (2)
Shane Pinto $3,750,000 (4)
Gabriel Vilardi $3,437,500 (3)
Mario Ferraro $3,250,000 (2)
Zach Whitecloud $2,750,000 (4)
Chandler Stephenson $2,750,000 (1)
Alex Nedeljkovic $1,500,000 (3)
Sam Carrick $1,500,000 (4)
Eeli Tolvanen $1,450,000 (3)
Ilya Lyubushkin $1,350,000 (1)
Joel Kiviranta $1,050,000 (3)
Shane Wright $950,000 (2)
Adam Fantilli $950,000 (3)
Leo Carlsson $950,000 (3)
Connor Dewar $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $69,537,500
Year 2025 : $59,887,500
Year 2026 : $35,687,500
Year 2027 : $15,350,000
Salary Average Commitment
Year 2024 : $33,637,501
Year 2025 : $33,637,500
Year 2026 : $19,937,500
Year 2027 : $1,500,000
Salary Cap with 1 Way Contract
Year 2024 : $69,537,500
Year 2025 : $59,887,500
Year 2026 : $35,687,500
Year 2027 : $15,350,000

Farm Players Salaries

Noah Gregor $95,000 (1)
Samuel Fagemo $90,000 (1)
Logan Morrison $90,000 (3)
Raphael Lavoie $90,000 (3)
Oskar Olausson $89,417 (2)
Brayden Pachal $87,500 (1)
Patrik Koch $87,500 (4)
Maxwell Crozier $87,500 (3)
Santeri Hatakka $84,000 (1)
Jaret Anderson-Dolan $77,500 (3)
Mitchell Stephens $77,500 (4)
Brandon Gignac $77,500 (1)
M4Tt Murray $77,500 (1)
Justin Kirkland $75,000 (3)
Axel Jonsson-Fjallby $75,000 (1)
Jonah Gadjovich $75,000 (2)
Marian Studenic $75,000 (2)
Total Farm Players17
Salary Commitment
Year 2024 : $1,410,917
Year 2025 : $824,417
Year 2026 : $585,000
Year 2027 : $165,000
Salary Average Commitment
Year 2024 : $316,917
Year 2025 : $316,917
Year 2026 : $152,500
Year 2027 : $0

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $200 - 5,762 - 96.03%
Level 2: 6000 - $190 - 6,000 - 100.00%
Level 3: 2000 - $175 - 2,000 - 100.00%
Level 4: 4000 - $150 - 4,000 - 100.00%
Luxury : 1000 - $375 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %18,762 - 98.75%
Average Income per Game$3,617,370
Year to Date Revenue$119,373,200

Expense

Pro Players Total Salaries$86,819,643
Farm Players Total Salaries$480,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,590,312
Farm Year To Date Expenses$424,097
Pro Salary Cap To Date$69,004,962
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,938,958
Pro Remaining Season Days34
Pro Expenses Per Days$541,583
Pro Estimated Expenses$18,413,822
Farm Remaining Season Days38
Farm Expenses Per Days$3,006
Farm Estimated Expenses$114,228
Estimated Season Expenses$18,528,050
Season Salary Cap$86,819,643
Estimate Under Maximum Salary Cap of $88,000,000$1,180,357
Estimate Over Minimum Salary Cap of $55,000,000 $31,819,643
Current Bank Account$6,577,649
Projected Bank Account$16,988,557

Pro Players Salaries

Darnell Nurse $9,250,000 (2)
Dylan Larkin $8,700,000 (3)
Kevin Fiala $7,875,000 (3)
Brad Marchand $7,800,000 (1)
Gustav Nyquist $7,500,000 (2)
Victor Hedman $7,000,000 (1)
Mikael Backlund $6,250,000 (1)
Esa Lindell $5,800,000 (1)
Jake McCabe $4,000,000 (1)
Andrew Copp $3,640,000 (1)
Colton Sissons $2,857,143 (1)
Frederik Andersen $2,700,000 (1)
Martin Jones $2,500,000 (1)
Joe Pavelski $2,000,000 (1)
Ryan Hartman $1,700,000 (2)
Chad Ruhwedel $1,500,000 (2)
Kevin Shattenkirk $1,250,000 (1)
Curtis Lazar $1,000,000 (2)
Cole McWard $922,500 (1)
Marc McLaughlin $900,000 (1)
Brendan Smith $900,000 (1)
Shane Bowers $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2024 : $86,819,643
Year 2025 : $38,300,000
Year 2026 : $16,575,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $56,897,501
Year 2025 : $25,575,000
Year 2026 : $16,575,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $86,819,643
Year 2025 : $38,300,000
Year 2026 : $16,575,000
Year 2027 : $0

Farm Players Salaries

Scott Laughton $300,000 (1)
Eric Comrie $180,000 (2)
Total Farm Players2
Salary Commitment
Year 2024 : $480,000
Year 2025 : $180,000
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Ceasars Arena
Level 1: 7400 - $196 - 6,594 - 89.11%
Level 2: 7400 - $188 - 6,626 - 89.54%
Level 3: 3300 - $172 - 2,276 - 68.98%
Level 4: 5150 - $165 - 4,504 - 87.46%
Luxury : 1750 - $365 - 1,130 - 64.59%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %21,132 - 84.53%
Average Income per Game$4,135,368
Year to Date Revenue$136,467,143

Expense

Pro Players Total Salaries$80,436,667
Farm Players Total Salaries$3,157,583
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,474,761
Farm Year To Date Expenses$2,806,128
Pro Salary Cap To Date$63,889,402
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,082,944
Pro Remaining Season Days34
Pro Expenses Per Days$502,663
Pro Estimated Expenses$17,090,542
Farm Remaining Season Days38
Farm Expenses Per Days$18,944
Farm Estimated Expenses$719,872
Estimated Season Expenses$17,810,414
Season Salary Cap$80,436,667
Estimate Under Maximum Salary Cap of $88,000,000$7,563,333
Estimate Over Minimum Salary Cap of $55,000,000 $25,436,667
Current Bank Account$82,136,323
Projected Bank Account$97,408,853

Pro Players Salaries

Mathew Barzal $9,150,000 (4)
Cale Makar $9,000,000 (2)
Cole Caufield $7,850,000 (4)
Patrik Laine $7,500,000 (1)
David Perron $5,900,000 (1)
Josh Anderson $5,500,000 (1)
Samuel Girard $5,000,000 (1)
Jesperi Kotkaniemi $4,820,000 (2)
Jakob Chychrun $4,600,000 (1)
Noah Dobson $4,000,000 (3)
Martin Necas $3,000,000 (2)
Martin Fehervary $2,675,000 (3)
Miles Wood $2,500,000 (3)
Boone Jenner $1,750,000 (4)
Owen Tippett $1,500,000 (3)
Zach Benson $950,000 (3)
Pyotr Kochetkov $900,000 (1)
Rafael Harvey-Pinard $850,000 (1)
Dakota Joshua $825,000 (3)
Logan Thompson $766,667 (4)
Jarred Tinordi $750,000 (3)
Jaycob Megna $650,000 (4)
Total Pro Players22
Salary Commitment
Year 2024 : $80,436,667
Year 2025 : $50,186,667
Year 2026 : $33,366,667
Year 2027 : $20,166,667
Salary Average Commitment
Year 2024 : $29,550,002
Year 2025 : $23,650,000
Year 2026 : $14,650,000
Year 2027 : $2,400,000
Salary Cap with 1 Way Contract
Year 2024 : $80,436,667
Year 2025 : $50,186,667
Year 2026 : $33,366,667
Year 2027 : $20,166,667

Farm Players Salaries

Luke Kunin $275,000 (1)
Oskar Lindblom $250,000 (4)
Max Jones $129,500 (1)
Filip Zadina $110,000 (3)
Conor Timmins $110,000 (2)
Rasmus Kupari $100,000 (3)
Alexander Holtz $97,500 (1)
Thomas Bordeleau $97,500 (1)
Kevin Korchinski $95,000 (3)
Ivan Fedotov $95,000 (4)
Fraser Minten $95,000 (3)
Jack Thompson $92,500 (3)
Ryan Winterton $92,500 (3)
Bradly Nadeau $92,500 (3)
Brendan Brisson $92,500 (3)
Vladislav Kolyachonok $90,500 (1)
Roby Jarventie $90,000 (3)
Arshdeep Bains $90,000 (3)
Adam Klapka $90,000 (3)
Landon Slaggert $90,000 (3)
Kaedan Korczak $87,500 (1)
Lukas Cormier $87,500 (3)
Peyton Krebs $86,333 (4)
Jet Greaves $80,000 (1)
Mackenzie Entwistle $80,000 (2)
Lucas Condotta $77,500 (4)
Jesse Ylonen $77,500 (3)
Philippe Myers $77,500 (4)
Anthony Richard $77,500 (4)
A.J. Greer $76,250 (1)
Philip Kemp $75,000 (2)
Total Farm Players31
Salary Commitment
Year 2024 : $3,157,583
Year 2025 : $2,223,833
Year 2026 : $1,958,833
Year 2027 : $663,833
Salary Average Commitment
Year 2024 : $300,000
Year 2025 : $300,000
Year 2026 : $110,000
Year 2027 : $0

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Center
Level 1: 6000 - $200 - 5,756 - 95.93%
Level 2: 6000 - $199 - 5,631 - 93.84%
Level 3: 2000 - $198 - 1,893 - 94.65%
Level 4: 4000 - $197 - 3,533 - 88.32%
Luxury : 1000 - $400 - 959 - 95.94%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %17,772 - 93.54%
Average Income per Game$3,726,257
Year to Date Revenue$122,966,486

Expense

Pro Players Total Salaries$80,362,666
Farm Players Total Salaries$780,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,418,629
Farm Year To Date Expenses$397,479
Pro Salary Cap To Date$68,833,158
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,810,057
Pro Remaining Season Days34
Pro Expenses Per Days$502,211
Pro Estimated Expenses$17,075,174
Farm Remaining Season Days38
Farm Expenses Per Days$4,792
Farm Estimated Expenses$182,096
Estimated Season Expenses$17,257,270
Season Salary Cap$80,362,666
Estimate Under Maximum Salary Cap of $88,000,000$7,637,334
Estimate Over Minimum Salary Cap of $55,000,000 $25,362,666
Current Bank Account$57,578,922
Projected Bank Account$70,131,709

Pro Players Salaries

Anders Lee $8,128,000 (1)
Brock Nelson $8,000,000 (3)
Tyler Myers $6,875,000 (1)
Darcy Kuemper $6,788,000 (2)
Ryan Strome $6,288,000 (4)
Viktor Arvidsson $6,000,000 (4)
Jonathan Drouin $5,500,000 (2)
Evan Rodrigues $4,688,000 (4)
Damon Severson $4,166,666 (2)
Brett Pesce $4,025,000 (2)
Carter Hart $3,979,000 (2)
James Van Riemsdyk $3,000,000 (1)
Ben Chiarot $2,750,000 (2)
Jakub Vrana $2,625,000 (3)
Alexandre Texier $1,525,000 (2)
Marco Rossi $975,000 (1)
Alexander Alexeyev $875,000 (1)
Trey Fix-Wolansky $850,000 (1)
Urho Vaakanainen $850,000 (2)
Marcus Johansson $850,000 (2)
Nick Blankenburg $825,000 (1)
Blake Lizotte $800,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $80,362,666
Year 2025 : $58,034,666
Year 2026 : $27,601,000
Year 2027 : $16,976,000
Salary Average Commitment
Year 2024 : $55,992,004
Year 2025 : $37,989,000
Year 2026 : $27,601,000
Year 2027 : $16,976,000
Salary Cap with 1 Way Contract
Year 2024 : $80,362,666
Year 2025 : $58,034,666
Year 2026 : $27,601,000
Year 2027 : $16,976,000

Farm Players Salaries

Dan Vladar $220,000 (1)
Tyson Jost $200,000 (1)
Jujhar Khaira $97,500 (2)
Nikolas Matinpalo $87,500 (2)
Ronnie Attard $87,500 (1)
Angus Crookshank $87,500 (3)
Total Farm Players6
Salary Commitment
Year 2024 : $780,000
Year 2025 : $272,500
Year 2026 : $87,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0

FLORIDE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $200 - 5,785 - 96.41%
Level 2: 6000 - $199 - 5,666 - 94.43%
Level 3: 2000 - $198 - 1,919 - 95.97%
Level 4: 4000 - $197 - 3,543 - 88.57%
Luxury : 1000 - $400 - 965 - 96.48%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %17,878 - 94.09%
Average Income per Game$3,748,328
Year to Date Revenue$123,694,815

Expense

Pro Players Total Salaries$78,299,125
Farm Players Total Salaries$1,462,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$54,755,717
Farm Year To Date Expenses$653,576
Pro Salary Cap To Date$53,170,364
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,986,622
Pro Remaining Season Days34
Pro Expenses Per Days$489,629
Pro Estimated Expenses$16,647,386
Farm Remaining Season Days38
Farm Expenses Per Days$8,854
Farm Estimated Expenses$336,452
Estimated Season Expenses$16,983,838
Season Salary Cap$78,299,125
Estimate Under Maximum Salary Cap of $88,000,000$9,700,875
Estimate Over Minimum Salary Cap of $55,000,000 $23,299,125
Current Bank Account$178,561,712
Projected Bank Account$191,564,496

Pro Players Salaries

Roope Hintz $8,450,000 (4)
Josh Morrissey $6,250,000 (2)
Travis Sanheim $6,250,000 (3)
Filip Forsberg $6,000,000 (1)
Andrew Mangiapane $5,800,000 (3)
Tomas Hertl $5,625,000 (1)
Jared McCann $5,000,000 (3)
Conor Garland $4,950,000 (3)
Adin Hill $4,900,000 (3)
Dylan Demelo $4,500,000 (3)
Marcus Pettersson $4,025,000 (3)
Zach Bogosian $2,850,000 (1)
Jack Roslovic $2,800,000 (4)
Trevor Moore $1,875,000 (2)
Eric Robinson $1,600,000 (2)
William Carrier $1,400,000 (2)
Jake Allen $1,000,000 (1)
Emil Lilleberg $925,000 (3)
Jordan Staal $900,000 (1)
Jesper Boqvist $874,125 (2)
Pontus Holmberg $800,000 (2)
Michael Amadio $762,500 (3)
Haydn Fleury $762,500 (3)
Total Pro Players23
Salary Commitment
Year 2024 : $78,299,125
Year 2025 : $61,924,125
Year 2026 : $49,125,000
Year 2027 : $11,250,000
Salary Average Commitment
Year 2024 : $41,700,000
Year 2025 : $36,950,000
Year 2026 : $36,950,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $78,299,125
Year 2025 : $61,924,125
Year 2026 : $49,125,000
Year 2027 : $11,250,000

Farm Players Salaries

Matt Martin $350,000 (1)
Jonas Siegenthaler $340,000 (4)
Oskar Sundqvist $275,000 (1)
Jayson Megna $100,000 (2)
Tomas Nosek $90,000 (4)
Felix Sandstrom $77,500 (4)
Zack Macewen $77,500 (3)
Bokondji Imama $77,500 (3)
Boris Katchouk $75,000 (1)
Total Farm Players9
Salary Commitment
Year 2024 : $1,462,500
Year 2025 : $762,500
Year 2026 : $662,500
Year 2027 : $507,500
Salary Average Commitment
Year 2024 : $695,000
Year 2025 : $345,000
Year 2026 : $245,000
Year 2027 : $90,000

FLYERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Arena
Level 1: 6000 - $190 - 6,000 - 100.00%
Level 2: 6000 - $185 - 6,000 - 100.00%
Level 3: 2000 - $180 - 2,000 - 100.00%
Level 4: 4000 - $175 - 3,993 - 99.83%
Luxury : 1000 - $375 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %18,993 - 99.96%
Average Income per Game$3,683,796
Year to Date Revenue$121,565,275

Expense

Pro Players Total Salaries$56,837,500
Farm Players Total Salaries$580,833
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,169,728
Farm Year To Date Expenses$905,200
Pro Salary Cap To Date$44,584,378
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,470,370
Pro Remaining Season Days34
Pro Expenses Per Days$358,765
Pro Estimated Expenses$12,198,010
Farm Remaining Season Days38
Farm Expenses Per Days$3,606
Farm Estimated Expenses$137,028
Estimated Season Expenses$12,335,038
Season Salary Cap$56,837,500
Estimate Under Maximum Salary Cap of $88,000,000$31,162,500
Estimate Over Minimum Salary Cap of $55,000,000 $1,837,500
Current Bank Account$258,580,016
Projected Bank Account$275,715,348

Pro Players Salaries

Mikko Rantanen $9,250,000 (4)
Josh Norris $7,950,000 (2)
Aaron Ekblad $7,500,000 (3)
Anthony Cirelli $6,250,000 (4)
Justin Holl $5,400,000 (3)
Alex Goligoski $4,000,000 (1)
Zemgus Girgensons $2,200,000 (1)
Morgan Frost $2,100,000 (2)
Logan O'Connor $1,050,000 (4)
Andreas Englund $1,000,000 (3)
Matthew Poitras $950,000 (3)
Logan Stankoven $950,000 (3)
Matt Rempe $925,000 (3)
Jayden Struble $900,000 (3)
Erik Brannstrom $900,000 (2)
Ryan Johnson $850,000 (3)
Mitchell Chaffee $800,000 (1)
John Ludvig $775,000 (3)
Alex Nylander $775,000 (1)
Rourke Chartier $775,000 (3)
Matt Tomkins $775,000 (2)
Spencer Martin $762,500 (2)
Total Pro Players22
Salary Commitment
Year 2024 : $56,837,500
Year 2025 : $49,062,500
Year 2026 : $36,575,000
Year 2027 : $16,550,000
Salary Average Commitment
Year 2024 : $28,725,001
Year 2025 : $24,725,000
Year 2026 : $14,675,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $56,837,500
Year 2025 : $49,062,500
Year 2026 : $36,575,000
Year 2027 : $16,550,000

Farm Players Salaries

Brennan Othmann $95,000 (3)
Devin Cooley $90,000 (1)
Sam Poulin $86,333 (1)
Vasily Ponomarev $79,500 (2)
Akil Thomas $77,500 (3)
Mark Friedman $77,500 (3)
Brandon Biro $75,000 (1)
Total Farm Players7
Salary Commitment
Year 2024 : $580,833
Year 2025 : $329,500
Year 2026 : $250,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $243,333
Year 2025 : $157,000
Year 2026 : $77,500
Year 2027 : $0

ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Memorial Coliseum
Level 1: 6000 - $200 - 5,734 - 95.57%
Level 2: 6000 - $199 - 5,686 - 94.76%
Level 3: 2000 - $198 - 1,910 - 95.48%
Level 4: 4000 - $197 - 3,634 - 90.86%
Luxury : 1000 - $400 - 972 - 97.23%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %17,936 - 94.40%
Average Income per Game$3,761,296
Year to Date Revenue$124,122,756

Expense

Pro Players Total Salaries$87,870,833
Farm Players Total Salaries$420,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,543,729
Farm Year To Date Expenses$421,212
Pro Salary Cap To Date$65,958,376
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,090,365
Pro Remaining Season Days34
Pro Expenses Per Days$547,993
Pro Estimated Expenses$18,631,762
Farm Remaining Season Days38
Farm Expenses Per Days$2,649
Farm Estimated Expenses$100,662
Estimated Season Expenses$18,732,424
Season Salary Cap$87,870,833
Estimate Under Maximum Salary Cap of $88,000,000$129,167
Estimate Over Minimum Salary Cap of $55,000,000 $32,870,833
Current Bank Account$75,184,937
Projected Bank Account$86,542,878

Pro Players Salaries

Sergei Bobrovsky $9,500,000 (1)
Claude Giroux $6,500,000 (1)
Alex Debrincat $6,400,000 (1)
Jake Guentzel $6,000,000 (2)
Adam Pelech $5,750,000 (2)
Travis Konecny $5,500,000 (4)
Vincent Trocheck $5,500,000 (3)
Jake Debrusk $5,500,000 (4)
Dylan Strome $5,000,000 (4)
John Marino $4,400,000 (4)
Mikey Anderson $4,125,000 (2)
Jean-Gabriel Pageau $3,800,000 (3)
Zach Hyman $3,500,000 (3)
J.T. Compher $3,500,000 (2)
Mackenzie Weegar $3,250,000 (1)
Anthony Duclair $3,000,000 (3)
Chris Tanev $2,500,000 (1)
Dylan Samberg $900,000 (1)
Will Cuylle $828,333 (2)
Andrew Cogliano $825,000 (1)
Jacob Bernard-Docker $805,000 (3)
Filip Gustavsson $787,500 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $87,870,833
Year 2025 : $57,208,333
Year 2026 : $37,005,000
Year 2027 : $20,400,000
Salary Average Commitment
Year 2024 : $40,078,334
Year 2025 : $20,753,333
Year 2026 : $15,800,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $87,870,833
Year 2025 : $57,208,333
Year 2026 : $37,005,000
Year 2027 : $20,400,000

Farm Players Salaries

Cam York $160,000 (4)
Cole Sillinger $97,500 (1)
Gage Goncalves (Out of Payroll) $90,000 (3)
Joseph Woll $82,500 (1)
Brendan Lemieux $80,000 (3)
Total Farm Players5
Salary Commitment
Year 2024 : $510,000
Year 2025 : $330,000
Year 2026 : $330,000
Year 2027 : $160,000
Salary Average Commitment
Year 2024 : $80,000
Year 2025 : $80,000
Year 2026 : $80,000
Year 2027 : $0

LAKINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $195 - 6,823 - 97.47%
Level 2: 7000 - $188 - 6,693 - 95.61%
Level 3: 3000 - $173 - 2,438 - 81.27%
Level 4: 4700 - $169 - 4,553 - 96.87%
Luxury : 1300 - $350 - 1,193 - 91.77%
Total Capacity :23000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %21,700 - 94.35%
Average Income per Game$4,240,680
Year to Date Revenue$139,942,434

Expense

Pro Players Total Salaries$55,437,500
Farm Players Total Salaries$1,161,260
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,790,455
Farm Year To Date Expenses$892,505
Pro Salary Cap To Date$44,205,105
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,925,439
Pro Remaining Season Days34
Pro Expenses Per Days$350,229
Pro Estimated Expenses$11,907,786
Farm Remaining Season Days38
Farm Expenses Per Days$7,061
Farm Estimated Expenses$268,318
Estimated Season Expenses$12,176,104
Season Salary Cap$55,437,500
Estimate Under Maximum Salary Cap of $88,000,000$32,562,500
Estimate Over Minimum Salary Cap of $55,000,000 $437,500
Current Bank Account$274,977,761
Projected Bank Account$296,727,096

Pro Players Salaries

Marc-Edouard Vlasic $9,000,000 (1)
Logan Couture $8,775,000 (1)
Ilya Mikheyev $4,750,000 (2)
Kevin Rooney $3,300,000 (4)
Max Domi $3,000,000 (2)
Rickard Rakell $3,000,000 (4)
Andrew Peeke $2,750,000 (1)
Vladislav Namestnikov $2,500,000 (3)
John Hayden $2,200,000 (4)
Craig Smith $2,200,000 (1)
Jonny Brodzinski $1,800,000 (4)
Scott Sabourin $1,700,000 (3)
Rasmus Sandin $1,400,000 (3)
Daniil Miromanov $1,250,000 (4)
Tyler Pitlick $1,000,000 (3)
Lukas Reichel $950,000 (1)
Thomas Harley $925,000 (1)
Jiri Smejkal $900,000 (4)
Devon Levi $900,000 (2)
Uvis Balinskis $850,000 (3)
Gustav Olofsson $775,000 (2)
Darren Raddysh $762,500 (3)
Samuel Ersson $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $55,437,500
Year 2025 : $30,087,500
Year 2026 : $20,662,500
Year 2027 : $12,450,000
Salary Average Commitment
Year 2024 : $41,162,502
Year 2025 : $18,437,500
Year 2026 : $17,662,500
Year 2027 : $10,300,000
Salary Cap with 1 Way Contract
Year 2024 : $55,437,500
Year 2025 : $30,087,500
Year 2026 : $20,662,500
Year 2027 : $12,450,000

Farm Players Salaries

Justin Dowling $170,000 (2)
Byron Froese $95,010 (3)
Jiri Kulich $95,000 (3)
Ethan Del Mastro $95,000 (3)
Nikita Chibrikov $95,000 (3)
Brad Lambert $95,000 (3)
Shakir Mukhamadullin $95,000 (3)
Collin Graf $92,500 (3)
Jackson Blake $90,000 (3)
Cal Foote $85,000 (2)
Jiri Patera $77,500 (2)
Glenn Gawdin $76,250 (2)
Total Farm Players12
Salary Commitment
Year 2024 : $1,161,260
Year 2025 : $1,161,260
Year 2026 : $752,510
Year 2027 : $0
Salary Average Commitment
Year 2024 : $265,010
Year 2025 : $265,010
Year 2026 : $95,010
Year 2027 : $0

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $200 - 5,807 - 96.78%
Level 2: 6000 - $190 - 6,000 - 100.00%
Level 3: 2000 - $180 - 2,000 - 100.00%
Level 4: 4000 - $170 - 4,000 - 100.00%
Luxury : 1000 - $400 - 963 - 96.35%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %18,770 - 98.79%
Average Income per Game$3,726,745
Year to Date Revenue$122,982,600

Expense

Pro Players Total Salaries$85,595,833
Farm Players Total Salaries$2,775,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,452,389
Farm Year To Date Expenses$1,429,056
Pro Salary Cap To Date$67,867,024
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,813,964
Pro Remaining Season Days34
Pro Expenses Per Days$534,121
Pro Estimated Expenses$18,160,114
Farm Remaining Season Days38
Farm Expenses Per Days$16,670
Farm Estimated Expenses$633,460
Estimated Season Expenses$18,793,574
Season Salary Cap$85,595,833
Estimate Under Maximum Salary Cap of $88,000,000$2,404,167
Estimate Over Minimum Salary Cap of $55,000,000 $30,595,833
Current Bank Account$36,216,188
Projected Bank Account$47,236,578

Pro Players Salaries

Jonathan Huberdeau $12,500,000 (4)
Drew Doughty $9,500,000 (1)
Cam Fowler $8,500,000 (3)
Colton Parayko $8,500,000 (4)
Reilly Smith $6,100,000 (1)
Jacob Markstrom $6,000,000 (1)
Jordan Eberle $5,600,000 (1)
Teuvo Teravainen $5,400,000 (2)
Blake Coleman $5,000,000 (3)
Alex Kerfoot $3,500,000 (1)
Adam Henrique $3,000,000 (2)
Barrett Hayton $1,775,000 (3)
Eetu Luostarinen $1,500,000 (2)
Stefan Noesen $1,000,000 (4)
Jordan Harris $950,000 (1)
Brock Faber $925,000 (2)
Alex Laferriere $900,000 (3)
Wyatt Johnston $894,167 (2)
Paul Cotter $875,000 (1)
Tyson Foerster $863,333 (2)
Kaiden Guhle $863,333 (2)
Reese Johnson $800,000 (1)
Marc-Andre Fleury $650,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $85,595,833
Year 2025 : $51,620,833
Year 2026 : $38,175,000
Year 2027 : $22,000,000
Salary Average Commitment
Year 2024 : $73,970,835
Year 2025 : $45,320,833
Year 2026 : $37,275,000
Year 2027 : $22,000,000
Salary Cap with 1 Way Contract
Year 2024 : $85,595,833
Year 2025 : $51,620,833
Year 2026 : $38,175,000
Year 2027 : $22,000,000

Farm Players Salaries

Kevin Hayes $875,500 (3)
Nick Leddy $600,000 (2)
Ryan Lindgren $300,000 (1)
Justin Barron $92,500 (1)
Scott Morrow $92,500 (3)
Brett Leason $87,500 (1)
Nico Daws $85,000 (1)
Jake Leschyshyn $85,000 (1)
Mason Shaw $82,500 (1)
Lucas Johansen $82,500 (1)
Alex Steeves $80,000 (1)
Riley Tufte $80,000 (1)
Arturs Silovs $77,500 (1)
Hugh McGing $77,500 (1)
Jan Jenik $77,500 (4)
Total Farm Players15
Salary Commitment
Year 2024 : $2,775,500
Year 2025 : $1,645,500
Year 2026 : $1,045,500
Year 2027 : $77,500
Salary Average Commitment
Year 2024 : $1,475,500
Year 2025 : $1,475,500
Year 2026 : $875,500
Year 2027 : $0

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $200 - 5,587 - 93.12%
Level 2: 6000 - $199 - 5,450 - 90.84%
Level 3: 2000 - $198 - 1,833 - 91.64%
Level 4: 4000 - $197 - 3,377 - 84.43%
Luxury : 1000 - $400 - 934 - 93.36%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left7
Average Attendance - %17,181 - 90.43%
Average Income per Game$3,603,658
Year to Date Revenue$122,524,384

Expense

Pro Players Total Salaries$55,040,000
Farm Players Total Salaries$1,541,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,268,861
Farm Year To Date Expenses$966,700
Pro Salary Cap To Date$46,683,511
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,225,608
Pro Remaining Season Days34
Pro Expenses Per Days$347,805
Pro Estimated Expenses$11,825,370
Farm Remaining Season Days38
Farm Expenses Per Days$9,326
Farm Estimated Expenses$354,388
Estimated Season Expenses$12,179,758
Season Salary Cap$55,040,000
Estimate Under Maximum Salary Cap of $88,000,000$32,960,000
Estimate Over Minimum Salary Cap of $55,000,000 $40,000
Current Bank Account$297,365,370
Projected Bank Account$310,411,220

Pro Players Salaries

Jacob Trouba $8,000,000 (1)
Jeff Skinner $7,900,000 (2)
Dylan Cozens $7,100,000 (4)
Nate Schmidt $4,950,000 (2)
Scott Wedgewood $3,500,000 (3)
Chris Wagner $3,350,000 (1)
David Rittich $3,000,000 (4)
Brendan Gaunce $2,762,500 (1)
Isac Lundestrom $1,800,000 (2)
Morgan Geekie $1,400,000 (1)
Timothy Liljegren $1,400,000 (2)
Oliver Kylington $1,050,000 (4)
Logan Cooley $950,000 (3)
Simon Nemec $950,000 (3)
Jake Sanderson $925,000 (1)
Jake Neighbours $925,000 (1)
Wyatt Kaiser $916,667 (2)
Logan Stanley $900,000 (1)
Ridly Greig $863,333 (2)
Pierre-Olivier Joseph $825,000 (2)
Luke Evangelista $797,500 (2)
Louie Belpedio $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2024 : $55,040,000
Year 2025 : $36,777,500
Year 2026 : $16,550,000
Year 2027 : $11,150,000
Salary Average Commitment
Year 2024 : $31,965,001
Year 2025 : $24,927,500
Year 2026 : $6,500,000
Year 2027 : $3,000,000
Salary Cap with 1 Way Contract
Year 2024 : $55,040,000
Year 2025 : $36,777,500
Year 2026 : $16,550,000
Year 2027 : $11,150,000

Farm Players Salaries

Louis Domingue $277,500 (2)
Cody Glass $250,000 (2)
Tristan Luneau $95,000 (3)
Ivan Miroshnichenko $95,000 (3)
Isak Rosen $90,000 (3)
Declan Carlile $90,000 (3)
Marat Khusnutdinov $90,000 (3)
Justin Sourdif $85,000 (3)
Milos Kelemen $81,750 (1)
Walker Duehr $80,000 (1)
Jonathan Gruden $77,500 (3)
Vinni Lettieri $77,500 (3)
Tobias Bjornfot $77,500 (3)
Grant Hutton $75,000 (2)
Total Farm Players14
Salary Commitment
Year 2024 : $1,541,750
Year 2025 : $1,380,000
Year 2026 : $777,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $764,250
Year 2025 : $682,500
Year 2026 : $155,000
Year 2027 : $0

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Center
Level 1: 6000 - $200 - 5,654 - 94.23%
Level 2: 6000 - $199 - 5,651 - 94.18%
Level 3: 2000 - $193 - 1,952 - 97.59%
Level 4: 4000 - $166 - 4,000 - 100.00%
Luxury : 1000 - $400 - 961 - 96.10%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %18,217 - 95.88%
Average Income per Game$3,680,318
Year to Date Revenue$121,450,479

Expense

Pro Players Total Salaries$71,969,167
Farm Players Total Salaries$1,100,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,385,901
Farm Year To Date Expenses$474,178
Pro Salary Cap To Date$49,800,536
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,442,540
Pro Remaining Season Days34
Pro Expenses Per Days$451,032
Pro Estimated Expenses$15,335,088
Farm Remaining Season Days38
Farm Expenses Per Days$6,696
Farm Estimated Expenses$254,448
Estimated Season Expenses$15,589,536
Season Salary Cap$71,969,167
Estimate Under Maximum Salary Cap of $88,000,000$16,030,833
Estimate Over Minimum Salary Cap of $55,000,000 $16,969,167
Current Bank Account$228,394,468
Projected Bank Account$242,247,472

Pro Players Salaries

Evgeny Kuznetsov $8,000,000 (3)
Johnny Gaudreau $7,750,000 (1)
Jordan Binnington $6,500,000 (4)
Oliver Ekman-Larsson $6,250,000 (1)
Trevor Zegras $5,750,000 (4)
Andre Burakovsky $5,500,000 (2)
Phillip Danault $5,000,000 (4)
Christian Dvorak $4,450,000 (3)
Sam Montembeault $3,150,000 (4)
Brock McGinn $2,750,000 (1)
Niko Mikkola $2,500,000 (3)
Henri Jokiharju $2,500,000 (2)
Dante Fabbro $2,400,000 (1)
Sonny Milano $1,900,000 (3)
Nils Hoglander $1,100,000 (4)
Trent Frederic $1,050,000 (1)
Jack Drury $975,000 (1)
Moritz Seider $975,000 (1)
Jack McBain $975,000 (1)
Brandt Clarke $894,167 (2)
Ty Emberson $850,000 (3)
Michael Pezzetta $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $71,969,167
Year 2025 : $48,094,167
Year 2026 : $39,200,000
Year 2027 : $21,500,000
Salary Average Commitment
Year 2024 : $43,244,171
Year 2025 : $29,244,167
Year 2026 : $28,350,000
Year 2027 : $11,500,000
Salary Cap with 1 Way Contract
Year 2024 : $71,969,167
Year 2025 : $48,094,167
Year 2026 : $39,200,000
Year 2027 : $21,500,000

Farm Players Salaries

Jacob MacDonald $276,250 (1)
Adam Erne $210,000 (2)
Gavin Brindley $95,000 (3)
Joshua Roy $95,000 (3)
Yaroslav Askarov $92,500 (2)
Sam Colangelo $90,000 (3)
Joel Hofer $85,000 (1)
Max Willman $80,000 (2)
Jack Studnicka $76,250 (2)
Total Farm Players9
Salary Commitment
Year 2024 : $1,100,000
Year 2025 : $738,750
Year 2026 : $280,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $352,500
Year 2025 : $76,250
Year 2026 : $0
Year 2027 : $0

NEWJERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Arena
Level 1: 6000 - $200 - 5,703 - 95.04%
Level 2: 6000 - $199 - 5,501 - 91.69%
Level 3: 2000 - $175 - 2,000 - 100.00%
Level 4: 4000 - $125 - 4,000 - 100.00%
Luxury : 1000 - $400 - 957 - 95.70%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %18,161 - 95.58%
Average Income per Game$3,468,087
Year to Date Revenue$114,446,857

Expense

Pro Players Total Salaries$56,905,833
Farm Players Total Salaries$697,125
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,693,660
Farm Year To Date Expenses$558,740
Pro Salary Cap To Date$45,108,310
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,744,693
Pro Remaining Season Days34
Pro Expenses Per Days$359,182
Pro Estimated Expenses$12,212,188
Farm Remaining Season Days38
Farm Expenses Per Days$4,298
Farm Estimated Expenses$163,324
Estimated Season Expenses$12,375,512
Season Salary Cap$56,905,833
Estimate Under Maximum Salary Cap of $88,000,000$31,094,167
Estimate Over Minimum Salary Cap of $55,000,000 $1,905,833
Current Bank Account$216,582,001
Projected Bank Account$231,951,182

Pro Players Salaries

Torey Krug $8,000,000 (2)
Yanni Gourde $6,700,000 (2)
Ryan Graves $4,865,000 (4)
Chris Tierney $3,500,000 (1)
Vitek Vanecek $3,400,000 (3)
Nicholas Paul $3,150,000 (2)
Pierre Engvall $3,000,000 (3)
Erik Gustafsson $2,875,000 (3)
Jordan Oesterle $2,800,000 (3)
Ryan Lomberg $2,800,000 (3)
Max Comtois $2,037,500 (2)
Jesper Fast $1,800,000 (2)
Carl Grundstrom $1,300,000 (1)
Ross Colton $1,125,000 (2)
Kevin Bahl $1,050,000 (2)
Dawson Mercer $975,000 (1)
Anton Lundell $975,000 (1)
Benoit-Olivier Groulx $925,000 (1)
Dylan Holloway $925,000 (1)
Malcolm Subban $850,000 (1)
Arber Xhekaj $828,333 (1)
Arthur Kaliyev $825,000 (1)
Joey Anderson $800,000 (4)
Noah Juulsen $750,000 (1)
Sam Gagner $650,000 (1)
Total Pro Players25
Salary Commitment
Year 2024 : $56,905,833
Year 2025 : $44,402,500
Year 2026 : $20,540,000
Year 2027 : $5,665,000
Salary Average Commitment
Year 2024 : $38,643,335
Year 2025 : $36,240,000
Year 2026 : $19,740,000
Year 2027 : $4,865,000
Salary Cap with 1 Way Contract
Year 2024 : $56,905,833
Year 2025 : $44,402,500
Year 2026 : $20,540,000
Year 2027 : $5,665,000

Farm Players Salaries

Magnus Hellberg $180,000 (2)
Lane Hutson $95,000 (3)
Mark Kastelic $90,000 (1)
Nils Aman $88,375 (1)
Brandon Scanlin $87,500 (2)
Tyler Tucker $80,000 (1)
Nick Desimone $76,250 (2)
Total Farm Players7
Salary Commitment
Year 2024 : $697,125
Year 2025 : $438,750
Year 2026 : $95,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $344,625
Year 2025 : $256,250
Year 2026 : $0
Year 2027 : $0

OTTAWA



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - $200 - 5,721 - 95.35%
Level 2: 6000 - $192 - 6,000 - 100.00%
Level 3: 2000 - $191 - 1,944 - 97.19%
Level 4: 4000 - $185 - 3,731 - 93.26%
Luxury : 1000 - $400 - 956 - 95.57%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %18,351 - 96.58%
Average Income per Game$3,739,869
Year to Date Revenue$123,415,684

Expense

Pro Players Total Salaries$86,691,666
Farm Players Total Salaries$800,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,001,609
Farm Year To Date Expenses$357,180
Pro Salary Cap To Date$68,416,259
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,918,954
Pro Remaining Season Days34
Pro Expenses Per Days$540,803
Pro Estimated Expenses$18,387,302
Farm Remaining Season Days38
Farm Expenses Per Days$4,911
Farm Estimated Expenses$186,618
Estimated Season Expenses$18,573,920
Season Salary Cap$86,691,666
Estimate Under Maximum Salary Cap of $88,000,000$1,308,334
Estimate Over Minimum Salary Cap of $55,000,000 $31,691,666
Current Bank Account$182,815,736
Projected Bank Account$194,160,770

Pro Players Salaries

Nathan MacKinnon $12,600,000 (3)
Charlie McAvoy $9,500,000 (1)
Brayden Point $9,500,000 (3)
Dougie Hamilton $7,000,000 (3)
Brent Burns $6,500,000 (1)
Matt Dumba $6,000,000 (1)
Tom Wilson $5,166,666 (1)
Elias Lindholm $4,850,000 (2)
Tomas Tatar $4,500,000 (1)
Alex Killorn $4,250,000 (1)
T.J. Oshie $3,500,000 (1)
Cody Ceci $3,250,000 (1)
Ryan Donato $2,000,000 (3)
Scott Mayfield $1,500,000 (4)
Joey Daccord $1,200,000 (1)
Justin Schultz $1,000,000 (2)
Mads Sogaard $925,000 (1)
Hudson Fasching $750,000 (2)
Derrick Pouliot $750,000 (1)
Ryan Carpenter $650,000 (1)
Corey Perry $650,000 (1)
Trevor Van Riemsdyk $650,000 (2)
Total Pro Players22
Salary Commitment
Year 2024 : $86,691,666
Year 2025 : $39,850,000
Year 2026 : $32,600,000
Year 2027 : $1,500,000
Salary Average Commitment
Year 2024 : $54,300,003
Year 2025 : $34,250,000
Year 2026 : $32,600,000
Year 2027 : $1,500,000
Salary Cap with 1 Way Contract
Year 2024 : $86,691,666
Year 2025 : $39,850,000
Year 2026 : $32,600,000
Year 2027 : $1,500,000

Farm Players Salaries

Ville Husso $475,000 (2)
Tony DeAngelo $167,500 (3)
Joe Snively $80,000 (3)
Rhett Gardner $77,500 (3)
Total Farm Players4
Salary Commitment
Year 2024 : $800,000
Year 2025 : $800,000
Year 2026 : $325,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $247,500
Year 2025 : $247,500
Year 2026 : $247,500
Year 2027 : $0

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $197 - 6,000 - 100.00%
Level 2: 6000 - $194 - 6,000 - 100.00%
Level 3: 2000 - $191 - 1,930 - 96.51%
Level 4: 4000 - $188 - 3,655 - 91.38%
Luxury : 1000 - $395 - 958 - 95.80%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %18,543 - 97.60%
Average Income per Game$3,780,266
Year to Date Revenue$124,748,762

Expense

Pro Players Total Salaries$55,852,500
Farm Players Total Salaries$1,363,375
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,505,013
Farm Year To Date Expenses$1,324,020
Pro Salary Cap To Date$45,919,663
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,242,124
Pro Remaining Season Days34
Pro Expenses Per Days$352,759
Pro Estimated Expenses$11,993,806
Farm Remaining Season Days38
Farm Expenses Per Days$8,264
Farm Estimated Expenses$314,032
Estimated Season Expenses$12,307,838
Season Salary Cap$55,852,500
Estimate Under Maximum Salary Cap of $88,000,000$32,147,500
Estimate Over Minimum Salary Cap of $55,000,000 $852,500
Current Bank Account$84,455,247
Projected Bank Account$102,389,533

Pro Players Salaries

Tim Stutzle $8,350,000 (4)
Thomas Chabot $8,000,000 (4)
Cal Petersen $5,000,000 (2)
Evgenii Dadonov $4,250,000 (1)
Jordan Greenway $3,000,000 (4)
Alex Newhook $2,900,000 (4)
Pat Maroon $2,800,000 (1)
Luke Glendening $2,800,000 (2)
Tanner Jeannot $2,665,000 (4)
Jake Middleton $2,450,000 (3)
Alexis Lafreniere $2,325,000 (4)
Jamie Drysdale $2,300,000 (1)
Derek Ryan $1,000,000 (2)
Kent Johnson $975,000 (1)
Sean Durzi $975,000 (1)
Olen Zellweger $950,000 (3)
Luke Hughes $925,000 (2)
Michael Kesselring $925,000 (1)
Dustin Wolf $900,000 (1)
Zac Jones $812,500 (4)
Radim Zohorna $775,000 (3)
Alex Barre-Boulet $775,000 (4)
Total Pro Players22
Salary Commitment
Year 2024 : $55,852,500
Year 2025 : $42,727,500
Year 2026 : $33,002,500
Year 2027 : $28,827,500
Salary Average Commitment
Year 2024 : $13,475,002
Year 2025 : $5,500,000
Year 2026 : $775,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $55,852,500
Year 2025 : $42,727,500
Year 2026 : $33,002,500
Year 2027 : $28,827,500

Farm Players Salaries

Milan Lucic $300,000 (1)
Jacob Bryson $185,000 (1)
Zach Aston-Reese $172,500 (1)
Jesper Wallstedt $95,000 (3)
Cutter Gauthier $95,000 (3)
Hardy Haman Aktell $92,500 (1)
Daemon Hunt $90,000 (3)
Matthew Kessel $88,375 (1)
Samuel Laberge $87,500 (4)
Samuel Bolduc $80,000 (4)
John Leonard $77,500 (1)
Total Farm Players11
Salary Commitment
Year 2024 : $1,363,375
Year 2025 : $447,500
Year 2026 : $447,500
Year 2027 : $167,500
Salary Average Commitment
Year 2024 : $650,875
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $200 - 5,897 - 98.29%
Level 2: 6000 - $195 - 6,000 - 100.00%
Level 3: 2000 - $175 - 2,000 - 100.00%
Level 4: 4000 - $155 - 4,000 - 100.00%
Luxury : 1000 - $395 - 983 - 98.27%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %18,880 - 99.37%
Average Income per Game$3,663,117
Year to Date Revenue$120,882,850

Expense

Pro Players Total Salaries$77,980,776
Farm Players Total Salaries$491,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$63,399,440
Farm Year To Date Expenses$399,620
Pro Salary Cap To Date$61,814,090
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,304,933
Pro Remaining Season Days34
Pro Expenses Per Days$487,688
Pro Estimated Expenses$16,581,392
Farm Remaining Season Days38
Farm Expenses Per Days$3,074
Farm Estimated Expenses$116,812
Estimated Season Expenses$16,698,204
Season Salary Cap$77,980,776
Estimate Under Maximum Salary Cap of $88,000,000$10,019,224
Estimate Over Minimum Salary Cap of $55,000,000 $22,980,776
Current Bank Account$165,084,645
Projected Bank Account$177,691,374

Pro Players Salaries

Andrei Vasilevskiy $9,500,000 (1)
Ryan Johansen $7,950,000 (4)
Jason Robertson $7,750,000 (1)
Taylor Hall $5,000,000 (2)
Alex Tuch $4,750,000 (3)
Victor Olofsson $4,750,000 (2)
Tyler Bertuzzi $4,750,000 (2)
Jeff Carter $3,750,000 (1)
John Klingberg $3,750,000 (3)
Matt Grzelcyk $3,687,500 (1)
Connor Brown $3,600,000 (1)
Andreas Athanasiou $2,700,000 (1)
Mike Reilly $2,450,000 (3)
Nicolas Hague $2,294,150 (2)
Marc Staal $2,000,001 (1)
Brett Kulak $1,850,000 (1)
Nick Bonino $1,850,000 (1)
Joel Hanley $1,550,000 (2)
Kevin Lankinen $1,500,000 (2)
Matt Nieto $950,000 (4)
Oliver Wahlstrom $874,125 (3)
Austin Watson $725,000 (2)
Total Pro Players22
Salary Commitment
Year 2024 : $77,980,776
Year 2025 : $41,293,275
Year 2026 : $20,724,125
Year 2027 : $8,900,000
Salary Average Commitment
Year 2024 : $43,349,126
Year 2025 : $27,999,125
Year 2026 : $20,724,125
Year 2027 : $8,900,000
Salary Cap with 1 Way Contract
Year 2024 : $77,980,776
Year 2025 : $41,293,275
Year 2026 : $20,724,125
Year 2027 : $8,900,000

Farm Players Salaries

Robert Bortuzzo $155,000 (1)
Cayden Primeau $89,000 (3)
Kurtis MacDermid $87,500 (1)
Michael Sgarbossa $85,000 (3)
Victor Mete $75,000 (1)
Total Farm Players5
Salary Commitment
Year 2024 : $491,500
Year 2025 : $174,000
Year 2026 : $174,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $240,000
Year 2025 : $85,000
Year 2026 : $85,000
Year 2027 : $0

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameCompaq Center
Level 1: 6000 - $198 - 6,000 - 100.00%
Level 2: 6000 - $178 - 6,000 - 100.00%
Level 3: 2000 - $155 - 2,000 - 100.00%
Level 4: 4000 - $130 - 4,000 - 100.00%
Luxury : 1000 - $388 - 995 - 99.45%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %18,995 - 99.97%
Average Income per Game$3,471,872
Year to Date Revenue$114,571,772

Expense

Pro Players Total Salaries$58,451,334
Farm Players Total Salaries$357,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,054,118
Farm Year To Date Expenses$307,780
Pro Salary Cap To Date$46,468,768
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,774,975
Pro Remaining Season Days34
Pro Expenses Per Days$368,606
Pro Estimated Expenses$12,532,604
Farm Remaining Season Days38
Farm Expenses Per Days$2,277
Farm Estimated Expenses$86,526
Estimated Season Expenses$12,619,130
Season Salary Cap$58,451,334
Estimate Under Maximum Salary Cap of $88,000,000$29,548,666
Estimate Over Minimum Salary Cap of $55,000,000 $3,451,334
Current Bank Account$250,432,980
Projected Bank Account$265,588,825

Pro Players Salaries

Zach Werenski $9,583,333 (4)
Cam Atkinson $7,500,000 (1)
Ryan Pulock $6,150,000 (2)
Erik Gudbranson $6,000,000 (2)
Elvis Merzlikins $4,000,000 (1)
Antti Raanta $3,500,000 (1)
Casey Mittelstadt $2,500,000 (2)
Philipp Kurashev $2,250,000 (3)
Zach Parise $2,000,001 (1)
Brandon Duhaime $1,850,000 (4)
Vinnie Hinostroza $1,775,000 (4)
Troy Terry $1,450,000 (1)
Anthony Beauvillier $1,250,000 (4)
Pavel Mintyukov $950,000 (3)
Josh Doan $950,000 (3)
Matt Coronato $925,000 (2)
Cameron Crotty $900,000 (2)
Ondrej Pavel $900,000 (3)
Ryan Reaves $868,000 (1)
Sam Malinski $850,000 (1)
Liam O'Brien $775,000 (2)
David Gustafsson $775,000 (3)
Mark Jankowski $750,000 (2)
Total Pro Players23
Salary Commitment
Year 2024 : $58,451,334
Year 2025 : $38,283,333
Year 2026 : $20,283,333
Year 2027 : $14,458,333
Salary Average Commitment
Year 2024 : $19,043,001
Year 2025 : $12,675,000
Year 2026 : $5,750,000
Year 2027 : $1,775,000
Salary Cap with 1 Way Contract
Year 2024 : $58,451,334
Year 2025 : $38,283,333
Year 2026 : $20,283,333
Year 2027 : $14,458,333

Farm Players Salaries

Frank Nazar $95,000 (3)
Martin Pospisil $95,000 (3)
Kyle MacLean $87,500 (2)
Yaniv Perets $80,000 (3)
Total Farm Players4
Salary Commitment
Year 2024 : $357,500
Year 2025 : $357,500
Year 2026 : $270,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0

SEATTLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $193 - 5,543 - 92.38%
Level 2: 5000 - $190 - 4,972 - 99.44%
Level 3: 2000 - $178 - 1,911 - 95.54%
Level 4: 4000 - $170 - 3,747 - 93.67%
Luxury : 1000 - $360 - 939 - 93.92%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left8
Average Attendance - %17,112 - 95.07%
Average Income per Game$3,322,384
Year to Date Revenue$109,638,656

Expense

Pro Players Total Salaries$55,837,500
Farm Players Total Salaries$1,595,834
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,846,840
Farm Year To Date Expenses$1,425,672
Pro Salary Cap To Date$44,261,490
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,579,068
Pro Remaining Season Days34
Pro Expenses Per Days$352,668
Pro Estimated Expenses$11,990,712
Farm Remaining Season Days38
Farm Expenses Per Days$9,648
Farm Estimated Expenses$366,624
Estimated Season Expenses$12,357,336
Season Salary Cap$55,837,500
Estimate Under Maximum Salary Cap of $88,000,000$32,162,500
Estimate Over Minimum Salary Cap of $55,000,000 $837,500
Current Bank Account$272,195,390
Projected Bank Account$286,417,122

Pro Players Salaries

Nicklas Backstrom $8,000,000 (1)
Jason Zucker $5,950,000 (2)
Marco Scandella $5,275,000 (1)
Tanner Pearson $5,250,000 (2)
Nikita Zaitsev $4,500,000 (3)
Jack Campbell $4,000,000 (2)
Nick Cousins $2,800,000 (4)
Riley Nash $2,775,000 (2)
Yegor Sharangovich $2,000,000 (1)
Connor Ingram $1,950,000 (4)
Sammy Blais $1,000,000 (3)
Owen Power $975,000 (1)
Jordan Spence $975,000 (1)
David Jiricek $950,000 (2)
Zack Ostapchuk $950,000 (3)
Connor Bedard $950,000 (3)
Adam Beckman $925,000 (1)
Justin Brazeau $925,000 (1)
Isaak Phillips $900,000 (1)
Cameron Butler $850,000 (3)
5Ebastian Aho $825,000 (3)
Travis Dermott $800,000 (4)
Jack St. Ivany $775,000 (2)
Matthew Highmore $775,000 (3)
Sheldon Rempal $762,500 (3)
Total Pro Players25
Salary Commitment
Year 2024 : $55,837,500
Year 2025 : $35,862,500
Year 2026 : $16,162,500
Year 2027 : $5,550,000
Salary Average Commitment
Year 2024 : $42,812,505
Year 2025 : $29,537,500
Year 2026 : $9,837,500
Year 2027 : $2,800,000
Salary Cap with 1 Way Contract
Year 2024 : $55,837,500
Year 2025 : $35,862,500
Year 2026 : $16,162,500
Year 2027 : $5,550,000

Farm Players Salaries

Tyler Johnson $500,000 (1)
Luca Del Bel Belluz $95,000 (3)
Nikita Nesterenko $92,500 (1)
Georgi Romanov $90,000 (3)
Maksymilian Szuber $85,917 (3)
Pavol Regenda $85,500 (1)
Zach Dean $85,000 (3)
Adam Edstrom $85,000 (3)
Nikita Alexandrov $81,667 (1)
Maxence Guenette $81,333 (1)
Carson Meyer $80,000 (1)
Egor Afanasyev $78,917 (1)
Adam Gaudette $77,500 (4)
Olle Lycksell $77,500 (3)
Total Farm Players14
Salary Commitment
Year 2024 : $1,595,834
Year 2025 : $595,917
Year 2026 : $595,917
Year 2027 : $77,500
Salary Average Commitment
Year 2024 : $1,005,834
Year 2025 : $85,917
Year 2026 : $85,917
Year 2027 : $0

ST-LOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6000 - $199 - 5,785 - 96.41%
Level 2: 6000 - $196 - 5,798 - 96.63%
Level 3: 2000 - $190 - 1,974 - 98.68%
Level 4: 4000 - $180 - 3,950 - 98.76%
Luxury : 1000 - $382 - 994 - 99.37%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %18,500 - 97.37%
Average Income per Game$3,731,006
Year to Date Revenue$123,123,196

Expense

Pro Players Total Salaries$85,400,000
Farm Players Total Salaries$344,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,280,510
Farm Year To Date Expenses$285,740
Pro Salary Cap To Date$67,695,160
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,848,048
Pro Remaining Season Days34
Pro Expenses Per Days$532,927
Pro Estimated Expenses$18,119,518
Farm Remaining Season Days38
Farm Expenses Per Days$2,198
Farm Estimated Expenses$83,524
Estimated Season Expenses$18,203,042
Season Salary Cap$85,400,000
Estimate Under Maximum Salary Cap of $88,000,000$2,600,000
Estimate Over Minimum Salary Cap of $55,000,000 $30,400,000
Current Bank Account$64,842,198
Projected Bank Account$76,487,204

Pro Players Salaries

David Pastrnak $11,250,000 (3)
Kirill Kaprizov $9,000,000 (4)
Miro Heiskanen $8,450,000 (2)
Nick Suzuki $7,875,000 (2)
Steven Stamkos $6,000,000 (2)
Oliver Bjorkstrand $5,400,000 (2)
Jaccob Slavin $5,300,000 (1)
Adam Lowry $4,500,000 (3)
Brenden Dillon $4,000,000 (1)
Mats Zuccarello $4,000,000 (1)
Jaden Schwartz $4,000,000 (4)
Connor Murphy $3,500,000 (4)
Kasperi Kapanen $3,200,000 (3)
Jon Merrill $2,500,000 (1)
Kaapo Kahkonen $1,000,000 (4)
Matt Benning $1,000,000 (1)
Jalen Chatfield $762,500 (2)
Vincent Desharnais $762,500 (3)
Stuart Skinner $750,000 (2)
Nathan Walker $750,000 (1)
Travis Boyd $750,000 (1)
Jordan Martinook $650,000 (2)
Total Pro Players22
Salary Commitment
Year 2024 : $85,400,000
Year 2025 : $67,100,000
Year 2026 : $37,212,500
Year 2027 : $17,500,000
Salary Average Commitment
Year 2024 : $49,737,501
Year 2025 : $41,737,500
Year 2026 : $27,212,500
Year 2027 : $7,500,000
Salary Cap with 1 Way Contract
Year 2024 : $85,400,000
Year 2025 : $67,100,000
Year 2026 : $37,212,500
Year 2027 : $17,500,000

Farm Players Salaries

Rem Pitlick $110,000 (1)
Mikael Pyyhtia $89,750 (2)
James Reimer $77,500 (1)
Justin Bailey $67,000 (2)
Total Farm Players4
Salary Commitment
Year 2024 : $344,250
Year 2025 : $156,750
Year 2026 : $0
Year 2027 : $0
Salary Average Commitment
Year 2024 : $167,250
Year 2025 : $89,750
Year 2026 : $0
Year 2027 : $0

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - $200 - 5,853 - 97.55%
Level 2: 6000 - $199 - 5,734 - 95.57%
Level 3: 2000 - $192 - 1,957 - 97.87%
Level 4: 4000 - $178 - 3,922 - 98.04%
Luxury : 1000 - $399 - 960 - 96.04%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %18,427 - 96.98%
Average Income per Game$3,753,944
Year to Date Revenue$123,880,160

Expense

Pro Players Total Salaries$79,690,000
Farm Players Total Salaries$1,944,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$63,344,485
Farm Year To Date Expenses$1,175,805
Pro Salary Cap To Date$61,759,062
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,031,554
Pro Remaining Season Days34
Pro Expenses Per Days$498,110
Pro Estimated Expenses$16,935,740
Farm Remaining Season Days38
Farm Expenses Per Days$11,720
Farm Estimated Expenses$445,360
Estimated Season Expenses$17,381,100
Season Salary Cap$79,690,000
Estimate Under Maximum Salary Cap of $88,000,000$8,310,000
Estimate Over Minimum Salary Cap of $55,000,000 $24,690,000
Current Bank Account$44,034,779
Projected Bank Account$56,685,233

Pro Players Salaries

Anze Kopitar $8,900,000 (1)
Alex Pietrangelo $8,050,000 (1)
Valeri Nichushkin $6,125,000 (2)
Nikolaj Ehlers $6,000,000 (3)
Anthony Mantha $5,700,000 (2)
Brady Skjei $5,250,000 (1)
Mike Matheson $4,875,000 (1)
Brayden Schenn $4,715,000 (2)
Derek Forbort $4,300,000 (3)
Alex Iafallo $4,000,000 (1)
David Savard $3,750,000 (1)
Kyle Palmieri $3,000,000 (2)
Alex Lyon $2,900,000 (4)
Erik Haula $2,300,000 (2)
Nick Foligno $2,000,000 (2)
Noel Acciari $1,700,000 (3)
Brian Dumoulin $1,500,000 (3)
Charlie Lindgren $1,100,000 (1)
Michael Bunting $950,000 (2)
James Malatesta $925,000 (3)
Declan Chisholm $875,000 (1)
Cole Smith $775,000 (3)
Total Pro Players22
Salary Commitment
Year 2024 : $79,690,000
Year 2025 : $42,890,000
Year 2026 : $18,100,000
Year 2027 : $2,900,000
Salary Average Commitment
Year 2024 : $50,140,001
Year 2025 : $29,440,000
Year 2026 : $17,425,000
Year 2027 : $2,900,000
Salary Cap with 1 Way Contract
Year 2024 : $79,690,000
Year 2025 : $42,890,000
Year 2026 : $18,100,000
Year 2027 : $2,900,000

Farm Players Salaries

Barclay Goodrow $564,167 (3)
Michael Hutchinson $277,500 (2)
Nikolai Knyzhov $125,000 (1)
Cole Guttman $95,000 (1)
Ilya Solovyov $90,000 (3)
Pierrick Dube $87,500 (3)
Marc Del Gaizo $87,500 (2)
Danil Gushchin $82,833 (4)
James Hamblin $80,750 (1)
Oskar Steen $80,000 (1)
Linus Karlsson $77,500 (3)
Brian Halonen $77,500 (2)
William Lockwood $77,500 (1)
Liam Foudy $76,250 (3)
Max McCormick $65,000 (2)
Total Farm Players15
Salary Commitment
Year 2024 : $1,944,000
Year 2025 : $1,485,750
Year 2026 : $978,250
Year 2027 : $82,833
Salary Average Commitment
Year 2024 : $1,453,667
Year 2025 : $995,417
Year 2026 : $640,417
Year 2027 : $0

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canda Center
Level 1: 6000 - $200 - 5,726 - 95.44%
Level 2: 6000 - $195 - 5,926 - 98.77%
Level 3: 2000 - $187 - 2,000 - 100.00%
Level 4: 4000 - $171 - 4,000 - 100.00%
Luxury : 1000 - $400 - 952 - 95.24%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %18,605 - 97.92%
Average Income per Game$3,687,853
Year to Date Revenue$121,699,160

Expense

Pro Players Total Salaries$75,883,333
Farm Players Total Salaries$1,925,192
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,501,985
Farm Year To Date Expenses$1,509,040
Pro Salary Cap To Date$58,916,635
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,502,827
Pro Remaining Season Days34
Pro Expenses Per Days$474,898
Pro Estimated Expenses$16,146,532
Farm Remaining Season Days38
Farm Expenses Per Days$11,608
Farm Estimated Expenses$441,104
Estimated Season Expenses$16,587,636
Season Salary Cap$75,883,333
Estimate Under Maximum Salary Cap of $88,000,000$12,116,667
Estimate Over Minimum Salary Cap of $55,000,000 $20,883,333
Current Bank Account$95,517,436
Projected Bank Account$108,432,627

Pro Players Salaries

Erik Karlsson $9,500,000 (1)
Tyler Seguin $9,000,000 (2)
Sean Couturier $9,000,000 (2)
T.J. Brodie $5,500,000 (1)
Philipp Grubauer $5,100,000 (2)
Olli Maatta $4,083,333 (1)
Josh Manson $4,000,000 (3)
Tristan Jarry $3,500,000 (2)
Joel Edmundson $3,200,000 (4)
Dmitry Kulikov $3,000,000 (2)
Max Pacioretty $3,000,000 (2)
Nicolas Roy $3,000,000 (4)
Colin Miller $2,900,000 (4)
Joe Veleno $2,275,000 (3)
Morgan Barron $1,350,000 (2)
Lucas Raymond $975,000 (1)
Jj Peterka $950,000 (1)
Juraj Slafkovsky $950,000 (2)
Yegor Chinakhov $925,000 (1)
Drew O'Connor $925,000 (1)
Jackson Lacombe $925,000 (1)
Fabian Zetterlund $925,000 (1)
Matias Maccelli $900,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $75,883,333
Year 2025 : $50,275,000
Year 2026 : $15,375,000
Year 2027 : $9,100,000
Salary Average Commitment
Year 2024 : $56,500,005
Year 2025 : $40,150,000
Year 2026 : $10,100,000
Year 2027 : $6,100,000
Salary Cap with 1 Way Contract
Year 2024 : $75,883,333
Year 2025 : $50,275,000
Year 2026 : $15,375,000
Year 2027 : $9,100,000

Farm Players Salaries

Travis Hamonic $450,000 (1)
Filip Chytil $230,000 (2)
Ty Dellandrea $130,000 (3)
Matt Savoie $95,000 (3)
Simon Edvinsson $92,500 (2)
Tyler Kleven $91,667 (2)
Pavel Dorofeyev $90,000 (1)
Adam Ginning $88,375 (1)
Ben Meyers $87,500 (1)
Nicholas Robertson $87,500 (4)
Victor Soderstrom $86,400 (4)
Arvid Soderblom $85,000 (1)
Nikita Okhotiuk $82,500 (1)
Grigori Denisenko $77,500 (3)
Adam Ruzicka $76,250 (2)
Jacob Peterson $75,000 (1)
Total Farm Players16
Salary Commitment
Year 2024 : $1,925,192
Year 2025 : $966,817
Year 2026 : $476,400
Year 2027 : $173,900
Salary Average Commitment
Year 2024 : $798,792
Year 2025 : $260,417
Year 2026 : $0
Year 2027 : $0

UTAH



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $200 - 5,627 - 93.78%
Level 2: 6000 - $199 - 5,621 - 93.68%
Level 3: 2000 - $198 - 1,886 - 94.30%
Level 4: 4000 - $175 - 3,890 - 97.25%
Luxury : 1000 - $400 - 944 - 94.37%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %17,967 - 94.56%
Average Income per Game$3,686,458
Year to Date Revenue$121,653,120

Expense

Pro Players Total Salaries$64,937,500
Farm Players Total Salaries$786,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$62,257,968
Farm Year To Date Expenses$400,240
Pro Salary Cap To Date$60,672,618
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,491,665
Pro Remaining Season Days34
Pro Expenses Per Days$408,155
Pro Estimated Expenses$13,877,270
Farm Remaining Season Days38
Farm Expenses Per Days$4,829
Farm Estimated Expenses$183,502
Estimated Season Expenses$14,060,772
Season Salary Cap$64,937,500
Estimate Under Maximum Salary Cap of $88,000,000$23,062,500
Estimate Over Minimum Salary Cap of $55,000,000 $9,937,500
Current Bank Account$248,684,439
Projected Bank Account$264,115,332

Pro Players Salaries

Andrei Svechnikov $7,750,000 (1)
Elias Pettersson $7,350,000 (2)
Clayton Keller (1 Way Contract) $7,150,000 (1)
Matthew Tkachuk $7,000,000 (1)
Vladislav Gavrikov $5,875,000 (3)
Juuse Saros $5,000,000 (2)
Dmitry Orlov $5,000,000 (2)
Kirby Dach $3,362,500 (4)
Nick Jensen $3,000,000 (1)
Jack Johnson $2,950,000 (1)
Ilya Samsonov $1,800,000 (4)
David Kampf $1,500,000 (2)
Nicolas Aube-Kubel $1,225,000 (3)
Christian Fischer $1,125,000 (4)
Steven Lorentz $1,050,000 (3)
Bobby Brink $975,000 (1)
Caleb Jones $775,000 (4)
Luke Schenn $750,000 (3)
Blake Wheeler $650,000 (1)
Pierre-Edouard Bellemare $650,000 (1)
Total Pro Players20
Salary Commitment
Year 2024 : $64,937,500
Year 2025 : $34,812,500
Year 2026 : $15,962,500
Year 2027 : $7,062,500
Salary Average Commitment
Year 2024 : $24,907,000
Year 2025 : $13,900,000
Year 2026 : $8,900,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $64,937,500
Year 2025 : $34,812,500
Year 2026 : $15,962,500
Year 2027 : $7,062,500

Farm Players Salaries

Dominik Kubalik $250,000 (3)
Ethan Bear $206,250 (4)
Kenneth Appleby $100,000 (4)
Cale Fleury $80,000 (3)
Josh Mahura $75,000 (1)
Fredrik Olofsson $75,000 (3)
Total Farm Players6
Salary Commitment
Year 2024 : $786,250
Year 2025 : $711,250
Year 2026 : $711,250
Year 2027 : $306,250
Salary Average Commitment
Year 2024 : $505,000
Year 2025 : $505,000
Year 2026 : $505,000
Year 2027 : $100,000

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameGenral Motors Place
Level 1: 6000 - $200 - 5,759 - 95.99%
Level 2: 6000 - $199 - 5,689 - 94.82%
Level 3: 2000 - $198 - 1,888 - 94.39%
Level 4: 4000 - $197 - 3,607 - 90.17%
Luxury : 1000 - $400 - 960 - 95.99%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %17,903 - 94.23%
Average Income per Game$3,752,303
Year to Date Revenue$123,825,993

Expense

Pro Players Total Salaries$86,602,381
Farm Players Total Salaries$810,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,368,450
Farm Year To Date Expenses$632,930
Pro Salary Cap To Date$68,783,100
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,018,423
Pro Remaining Season Days34
Pro Expenses Per Days$540,258
Pro Estimated Expenses$18,368,772
Farm Remaining Season Days38
Farm Expenses Per Days$4,970
Farm Estimated Expenses$188,860
Estimated Season Expenses$18,557,632
Season Salary Cap$86,602,381
Estimate Under Maximum Salary Cap of $88,000,000$1,397,619
Estimate Over Minimum Salary Cap of $55,000,000 $31,602,381
Current Bank Account$191,436,406
Projected Bank Account$202,897,197

Pro Players Salaries

Chris Kreider $7,250,000 (2)
Evander Kane $7,125,000 (2)
Brock Boeser $6,650,000 (4)
Kris Letang $6,500,000 (1)
Sean Monahan $6,375,000 (2)
Tyler Toffoli $5,500,000 (2)
Ryan O'Reilly $5,500,000 (2)
Thatcher Demko $5,000,000 (3)
Brendan Gallagher $5,000,000 (3)
Sam Bennett $4,425,000 (3)
William Karlsson $4,300,000 (4)
Mattias Samuelsson $4,285,714 (3)
Laurent Brossoit $3,500,000 (3)
Marcus Foligno $3,250,000 (3)
Joel Armia $3,000,000 (4)
Carson Soucy $2,750,000 (1)
Troy Stecher $1,700,000 (1)
Keegan Kolesar $1,400,000 (4)
Parker Wotherspoon $800,000 (1)
Johnathan Kovacevic $766,667 (4)
Bobby McMann $762,500 (3)
Calle Rosen $762,500 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $86,602,381
Year 2025 : $74,089,881
Year 2026 : $42,339,881
Year 2027 : $16,116,667
Salary Average Commitment
Year 2024 : $61,112,501
Year 2025 : $54,612,500
Year 2026 : $29,237,500
Year 2027 : $7,300,000
Salary Cap with 1 Way Contract
Year 2024 : $86,602,381
Year 2025 : $74,089,881
Year 2026 : $42,339,881
Year 2027 : $16,116,667

Farm Players Salaries

Brett Howden $150,000 (1)
Vasily Podkolzin $97,500 (1)
Akira Schmid $85,000 (1)
Kole Lind $85,000 (2)
Nathan Bastian $82,500 (1)
Cole Schwindt $80,000 (1)
Brett Seney $77,500 (3)
Cole Koepke $77,500 (4)
Givani Smith $75,000 (1)
Total Farm Players9
Salary Commitment
Year 2024 : $810,000
Year 2025 : $240,000
Year 2026 : $155,000
Year 2027 : $77,500
Salary Average Commitment
Year 2024 : $77,500
Year 2025 : $77,500
Year 2026 : $77,500
Year 2027 : $0

VEGAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $200 - 5,745 - 95.75%
Level 2: 5000 - $199 - 5,000 - 100.00%
Level 3: 2000 - $198 - 1,895 - 94.74%
Level 4: 4000 - $197 - 3,512 - 87.79%
Luxury : 1000 - $400 - 954 - 95.39%
Total Capacity :18000
Team Popularity : 120.00%

Income

Home Games Left7
Average Attendance - %17,105 - 95.03%
Average Income per Game$3,592,541
Year to Date Revenue$122,146,385

Expense

Pro Players Total Salaries$87,583,334
Farm Players Total Salaries$542,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,232,509
Farm Year To Date Expenses$385,174
Pro Salary Cap To Date$69,647,159
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,147,785
Pro Remaining Season Days34
Pro Expenses Per Days$546,240
Pro Estimated Expenses$18,572,160
Farm Remaining Season Days38
Farm Expenses Per Days$3,378
Farm Estimated Expenses$128,364
Estimated Season Expenses$18,700,524
Season Salary Cap$87,583,334
Estimate Under Maximum Salary Cap of $88,000,000$416,666
Estimate Over Minimum Salary Cap of $55,000,000 $32,583,334
Current Bank Account$100,169,861
Projected Bank Account$106,617,122

Pro Players Salaries

Matt Duchene $8,500,000 (2)
Patrick Kane $8,500,000 (1)
Jack Hughes $8,000,000 (3)
Quinn Hughes $7,850,000 (2)
Jonathan Marchessault $7,000,000 (1)
Sam Reinhart $6,500,000 (3)
Igor Shesterkin $5,666,667 (3)
Jared Spurgeon $5,575,000 (2)
Ryan McDonagh $5,000,000 (2)
Rasmus Andersson $4,550,000 (4)
Filip Hronek $4,400,000 (1)
Carter Verhaeghe $4,166,667 (3)
Mathieu Joseph $2,950,000 (4)
Jeremy Lauzon $2,000,000 (4)
Frederick Gaudreau $1,200,000 (1)
Mathieu Olivier $1,100,000 (4)
Julien Gauthier $800,000 (1)
Jansen Harkins $787,500 (4)
Ivan Prosvetov $775,000 (3)
Beck Malenstyn $762,500 (1)
Jacob Lucchini $750,000 (2)
Dakota Mermis $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $87,583,334
Year 2025 : $64,170,834
Year 2026 : $36,495,834
Year 2027 : $11,387,500
Salary Average Commitment
Year 2024 : $60,433,335
Year 2025 : $44,933,334
Year 2026 : $25,108,334
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $87,583,334
Year 2025 : $64,170,834
Year 2026 : $36,495,834
Year 2027 : $11,387,500

Farm Players Salaries

Warren Foegele $275,000 (3)
Pheonix Copley $97,500 (3)
Logan Mailloux $95,000 (3)
Phillip Di Giuseppe $75,000 (1)
Total Farm Players4
Salary Commitment
Year 2024 : $542,500
Year 2025 : $467,500
Year 2026 : $467,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $447,500
Year 2025 : $372,500
Year 2026 : $372,500
Year 2027 : $0

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $200 - 5,619 - 93.65%
Level 2: 6000 - $199 - 5,599 - 93.32%
Level 3: 2000 - $198 - 1,883 - 94.13%
Level 4: 4000 - $197 - 3,521 - 88.02%
Luxury : 1000 - $400 - 960 - 95.98%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %17,581 - 92.53%
Average Income per Game$3,649,503
Year to Date Revenue$120,433,602

Expense

Pro Players Total Salaries$60,237,500
Farm Players Total Salaries$1,230,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$49,659,267
Farm Year To Date Expenses$956,008
Pro Salary Cap To Date$48,073,917
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,196,025
Pro Remaining Season Days34
Pro Expenses Per Days$379,497
Pro Estimated Expenses$12,902,898
Farm Remaining Season Days38
Farm Expenses Per Days$7,470
Farm Estimated Expenses$283,860
Estimated Season Expenses$13,186,758
Season Salary Cap$60,237,500
Estimate Under Maximum Salary Cap of $88,000,000$27,762,500
Estimate Over Minimum Salary Cap of $55,000,000 $5,237,500
Current Bank Account$65,853,285
Projected Bank Account$81,862,552

Pro Players Salaries

Ivan Provorov $6,750,000 (4)
Mike Hoffman $6,500,000 (2)
Linus Ullmark $6,500,000 (4)
Tyson Barrie $5,500,000 (2)
Rasmus Ristolainen $5,100,000 (2)
Kevin Labanc $4,725,000 (3)
Conor Sheary $4,000,000 (3)
Nicolas Deslauriers $3,750,000 (1)
Yakov Trenin $3,500,000 (4)
Daniel Sprong $2,000,000 (3)
Kevin Stenlund $2,000,000 (4)
William Eklund $975,000 (1)
Nils Lundkvist $975,000 (1)
Connor Zary $950,000 (3)
Zack Bolduc $950,000 (3)
Justus Annunen $925,000 (1)
Alexey Toropchenko $900,000 (1)
Ryker Evans $900,000 (3)
Waltteri Merela $900,000 (1)
Louis Crevier $900,000 (3)
Jakub Lauko $787,500 (3)
Dylan McIlrath $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2024 : $60,237,500
Year 2025 : $51,812,500
Year 2026 : $33,962,500
Year 2027 : $18,750,000
Salary Average Commitment
Year 2024 : $33,725,003
Year 2025 : $29,975,000
Year 2026 : $17,225,000
Year 2027 : $6,500,000
Salary Cap with 1 Way Contract
Year 2024 : $60,237,500
Year 2025 : $51,812,500
Year 2026 : $33,962,500
Year 2027 : $18,750,000

Farm Players Salaries

Anton Forsberg $475,000 (3)
Ross Johnston $140,000 (4)
Georgii Merkulov $92,500 (3)
Yan Kuznetsov $90,000 (3)
Jason Polin $90,000 (2)
Devin Shore $90,000 (4)
Adam Raska $87,500 (1)
Alex Petrovic $85,000 (2)
Patrick Brown $80,000 (3)
Total Farm Players9
Salary Commitment
Year 2024 : $1,230,000
Year 2025 : $1,142,500
Year 2026 : $967,500
Year 2027 : $230,000
Salary Average Commitment
Year 2024 : $870,000
Year 2025 : $870,000
Year 2026 : $785,000
Year 2027 : $230,000

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - $200 - 5,721 - 95.36%
Level 2: 6000 - $199 - 5,605 - 93.41%
Level 3: 2000 - $198 - 1,884 - 94.20%
Level 4: 4000 - $197 - 3,460 - 86.50%
Luxury : 1000 - $400 - 962 - 96.15%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left8
Average Attendance - %17,631 - 92.80%
Average Income per Game$3,698,854
Year to Date Revenue$122,062,174

Expense

Pro Players Total Salaries$68,759,417
Farm Players Total Salaries$910,083
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,621,789
Farm Year To Date Expenses$817,881
Pro Salary Cap To Date$63,036,433
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,590,830
Pro Remaining Season Days34
Pro Expenses Per Days$431,460
Pro Estimated Expenses$14,669,640
Farm Remaining Season Days38
Farm Expenses Per Days$5,566
Farm Estimated Expenses$211,508
Estimated Season Expenses$14,881,148
Season Salary Cap$68,759,417
Estimate Under Maximum Salary Cap of $88,000,000$19,240,583
Estimate Over Minimum Salary Cap of $55,000,000 $13,759,417
Current Bank Account$127,361,606
Projected Bank Account$142,071,288

Pro Players Salaries

Auston Matthews $11,640,250 (1)
Mark Stone $11,500,000 (3)
Quinton Byfield $6,250,000 (4)
John Carlson $6,000,000 (3)
Nick Schmaltz $5,850,000 (3)
Jamie Oleksiak $3,850,000 (3)
Tommy Novak $3,500,000 (4)
Semyon Varlamov (1 Way Contract) $3,000,000 (1)
Sean Walker $2,650,000 (2)
Nic Dowd $2,500,000 (2)
Juuso Valimaki $2,000,000 (3)
Nick Perbix $1,125,000 (1)
Matty Beniers $975,000 (1)
Cole Perfetti $975,000 (1)
Aliaksei Protas $950,000 (1)
Hendrix Lapierre $925,000 (1)
Spencer Stastney $925,000 (1)
Kirill Marchenko $925,000 (1)
Dylan Guenther $894,167 (2)
Valtteri Puustinen $850,000 (1)
Daniil Tarasov $825,000 (1)
Mark Giordano $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $68,759,417
Year 2025 : $44,994,167
Year 2026 : $38,950,000
Year 2027 : $9,750,000
Salary Average Commitment
Year 2024 : $36,094,170
Year 2025 : $30,594,167
Year 2026 : $27,200,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $68,759,417
Year 2025 : $44,994,167
Year 2026 : $38,950,000
Year 2027 : $9,750,000

Farm Players Salaries

Joonas Korpisalo $280,000 (1)
Connor McMichael $210,000 (4)
Filip Roos $92,500 (1)
Emil Heineman $90,000 (3)
Juuso Parssinen $85,083 (1)
Lukas Rousek $77,500 (2)
Scott Perunovich $75,000 (1)
Total Farm Players7
Salary Commitment
Year 2024 : $910,083
Year 2025 : $377,500
Year 2026 : $300,000
Year 2027 : $210,000
Salary Average Commitment
Year 2024 : $177,583
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $88,000,000
Available Cap Space

Over Minimum of
$55,000,000

Pro Players

Farm Players

Total Players

ANAHEIM $115,727,686 $85,546,666 $2,453,334 $30,546,666 22931
BOSTON $119,034,108 $85,035,250 $2,964,750 $30,035,250 221234
BUFFALO $135,910,224 $75,515,714 $12,484,286 $20,515,714 221638
CALGARY $51,554,662 $84,875,000 $3,125,000 $29,875,000 22830
CAROLINE $129,756,715 $87,705,556 $294,444 $32,705,556 23427
CHICAGO $73,918,432 $75,731,024 $12,268,976 $20,731,024 22931
COLORADO $226,352,905 $64,374,866 $23,625,134 $9,374,866 22931
COLUMBUS $104,552,881 $69,537,500 $18,462,500 $14,537,500 221739
DALLAS $6,577,649 $86,819,643 $1,180,357 $31,819,643 22224
DETROIT $82,136,323 $80,436,667 $7,563,333 $25,436,667 223153
EDMONTON $57,578,922 $80,362,666 $7,637,334 $25,362,666 22628
FLORIDE $178,561,712 $78,299,125 $9,700,875 $23,299,125 23932
FLYERS $258,580,016 $56,837,500 $31,162,500 $1,837,500 22729
ISLANDERS $75,184,937 $87,870,833 $129,167 $32,870,833 22527
LAKINGS $274,977,761 $55,437,500 $32,562,500 $437,500 231235
MINNESOTA $36,216,188 $85,595,833 $2,404,167 $30,595,833 231538
MONTREAL $297,365,370 $55,040,000 $32,960,000 $40,000 221436
NASHVILLE $228,394,468 $71,969,167 $16,030,833 $16,969,167 22931
NEWJERSEY $216,582,001 $56,905,833 $31,094,167 $1,905,833 25732
OTTAWA $182,815,736 $86,691,666 $1,308,334 $31,691,666 22426
PITTSBURGH $84,455,247 $55,852,500 $32,147,500 $852,500 221133
RANGERS $165,084,645 $77,980,776 $10,019,224 $22,980,776 22527
SANJOSE $250,432,980 $58,451,334 $29,548,666 $3,451,334 23427
SEATTLE $272,195,390 $55,837,500 $32,162,500 $837,500 251439
ST-LOUIS $64,842,198 $85,400,000 $2,600,000 $30,400,000 22426
TAMPABAY $44,034,779 $79,690,000 $8,310,000 $24,690,000 221537
TORONTO $95,517,436 $75,883,333 $12,116,667 $20,883,333 231639
UTAH $248,684,439 $64,937,500 $23,062,500 $9,937,500 20626
VANCOUVER $191,436,406 $86,602,381 $1,397,619 $31,602,381 22931
VEGAS $100,169,861 $87,583,334 $416,666 $32,583,334 22426
WASHINGTON $65,853,285 $60,237,500 $27,762,500 $5,237,500 22931
WINNIPEG $127,361,606 $68,759,417 $19,240,583 $13,759,417 22729