Team FinanceLast Update - December 9, 2024 at 19:59
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 - 5,806 - 96.76%
Level 2: 6000 - $198 - 5,578 - 92.97%
Level 3: 2000 - $197 - 1,900 - 94.98%
Level 4: 4000 - $196 - 3,528 - 88.20%
Luxury : 1000 - $400 - 954 - 95.43%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %17,766 - 93.50%
Average Income per Game$3,719,955
Year to Date Revenue$59,519,281

Expense

Pro Players Total Salaries$86,996,666
Farm Players Total Salaries$1,004,833
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$34,187,769
Farm Year To Date Expenses$386,190
Pro Salary Cap To Date$33,419,421
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,998,877
Pro Remaining Season Days101
Pro Expenses Per Days$542,663
Pro Estimated Expenses$54,808,963
Farm Remaining Season Days105
Farm Expenses Per Days$6,130
Farm Estimated Expenses$643,650
Estimated Season Expenses$55,452,613
Season Salary Cap$86,996,666
Estimate Under Maximum Salary Cap of $88,000,000$1,003,334
Estimate Over Minimum Salary Cap of $55,000,000 $31,996,666
Current Bank Account$79,913,892
Projected Bank Account$117,460,156

Pro Players Salaries

John Tavares $13,000,000 (1)
Artemi Panarin $12,500,000 (2)
Alex Ovechkin $10,000,000 (1)
Vladislav Gavrikov $5,875,000 (3)
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)
Alexandre Carrier $3,750,000 (4)
Matt Roy $3,150,000 (2)
Jack Johnson $2,950,000 (1)
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)
Steven Lorentz $1,050,000 (3)
Andrei Kuzmenko $950,000 (3)
Will Borgen $900,000 (1)
Simon Holmstrom $863,333 (1)
Simon Benoit $775,000 (2)
Kiefer Sherwood $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2024 : $86,996,666
Year 2025 : $52,250,000
Year 2026 : $21,350,000
Year 2027 : $5,250,000
Salary Average Commitment
Year 2024 : $62,188,335
Year 2025 : $30,875,001
Year 2026 : $17,600,000
Year 2027 : $1,500,000
Salary Cap with 1 Way Contract
Year 2024 : $86,996,666
Year 2025 : $52,250,000
Year 2026 : $21,350,000
Year 2027 : $5,250,000

Farm Players Salaries

Dominik Kubalik $250,000 (3)
Alexander Barabanov $92,500 (1)
Mackie Samoskevich $90,000 (3)
Mason Morelli $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 Players10
Salary Commitment
Year 2024 : $1,004,833
Year 2025 : $674,750
Year 2026 : $590,000
Year 2027 : $160,000
Salary Average Commitment
Year 2024 : $512,333
Year 2025 : $334,750
Year 2026 : $250,000
Year 2027 : $0

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - $200 - 5,620 - 93.67%
Level 2: 6000 - $199 - 5,673 - 94.55%
Level 3: 2000 - $197 - 1,892 - 94.59%
Level 4: 4000 - $187 - 3,546 - 88.65%
Luxury : 1000 - $395 - 979 - 97.94%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %17,710 - 93.21%
Average Income per Game$3,686,934
Year to Date Revenue$55,304,014

Expense

Pro Players Total Salaries$79,735,250
Farm Players Total Salaries$1,217,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$31,404,246
Farm Year To Date Expenses$431,894
Pro Salary Cap To Date$30,635,961
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,860,291
Pro Remaining Season Days101
Pro Expenses Per Days$498,386
Pro Estimated Expenses$50,336,986
Farm Remaining Season Days105
Farm Expenses Per Days$7,393
Farm Estimated Expenses$776,265
Estimated Season Expenses$51,113,251
Season Salary Cap$79,735,250
Estimate Under Maximum Salary Cap of $88,000,000$8,264,750
Estimate Over Minimum Salary Cap of $55,000,000 $24,735,250
Current Bank Account$91,532,067
Projected Bank Account$136,279,107

Pro Players Salaries

Aleksander Barkov $10,000,000 (3)
Sebastian Aho $8,460,250 (1)
Jamie Benn $7,500,000 (1)
Victor Hedman $7,000,000 (1)
Adrian Kempe $5,500,000 (4)
Erik Cernak $5,200,000 (4)
Shea Theodore $5,200,000 (2)
Artem Zub $4,600,000 (3)
Jake Oettinger $4,000,000 (2)
Radek Faksa $3,250,000 (1)
Jason Dickinson $2,650,000 (2)
Teddy Blueger $2,200,000 (2)
Dan Vladar $2,200,000 (1)
Nick Seeler $2,000,000 (4)
Joe Pavelski $2,000,000 (1)
Ryan Suter $1,500,000 (1)
Jimmy Vesey $1,500,000 (4)
Garnet Hathaway $1,500,000 (3)
Colin Blackwell $1,000,000 (4)
J.J. Moser $950,000 (1)
Michael Carcone $775,000 (3)
Taylor Raddysh $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $79,735,250
Year 2025 : $46,125,000
Year 2026 : $32,075,000
Year 2027 : $15,200,000
Salary Average Commitment
Year 2024 : $51,835,252
Year 2025 : $25,375,000
Year 2026 : $21,375,000
Year 2027 : $4,500,000
Salary Cap with 1 Way Contract
Year 2024 : $79,735,250
Year 2025 : $46,125,000
Year 2026 : $32,075,000
Year 2027 : $15,200,000

Farm Players Salaries

Chris Driedger $279,500 (4)
Klim Kostin $200,000 (2)
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)
Total Farm Players10
Salary Commitment
Year 2024 : $1,217,000
Year 2025 : $862,000
Year 2026 : $452,000
Year 2027 : $374,500
Salary Average Commitment
Year 2024 : $667,000
Year 2025 : $574,500
Year 2026 : $279,500
Year 2027 : $279,500

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 7250 - $196 - 6,916 - 95.40%
Level 2: 7250 - $188 - 6,856 - 94.57%
Level 3: 3750 - $172 - 2,440 - 65.06%
Level 4: 5250 - $165 - 4,588 - 87.38%
Luxury : 1500 - $365 - 1,139 - 75.95%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %21,939 - 87.76%
Average Income per Game$4,205,315
Year to Date Revenue$67,285,043

Expense

Pro Players Total Salaries$78,249,047
Farm Players Total Salaries$2,381,333
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,840,019
Farm Year To Date Expenses$844,254
Pro Salary Cap To Date$32,071,734
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$105,132,880
Pro Remaining Season Days101
Pro Expenses Per Days$489,323
Pro Estimated Expenses$49,421,623
Farm Remaining Season Days105
Farm Expenses Per Days$14,323
Farm Estimated Expenses$1,503,915
Estimated Season Expenses$50,925,538
Season Salary Cap$78,249,047
Estimate Under Maximum Salary Cap of $88,000,000$9,750,953
Estimate Over Minimum Salary Cap of $55,000,000 $23,249,047
Current Bank Account$93,598,719
Projected Bank Account$147,806,061

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)
Chandler Stephenson $2,750,000 (1)
Jake Bean $2,333,333 (2)
Pius Suter $1,600,000 (3)
Michael Rasmussen $1,460,000 (3)
Connor Clifton $1,000,000 (2)
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)
Ben Hutton $675,000 (4)
Total Pro Players23
Salary Commitment
Year 2024 : $78,249,047
Year 2025 : $63,699,047
Year 2026 : $36,935,000
Year 2027 : $20,675,000
Salary Average Commitment
Year 2024 : $41,510,002
Year 2025 : $30,610,001
Year 2026 : $24,110,000
Year 2027 : $9,675,000
Salary Cap with 1 Way Contract
Year 2024 : $78,249,047
Year 2025 : $63,699,047
Year 2026 : $36,935,000
Year 2027 : $20,675,000

Farm Players Salaries

Pierre-Luc Dubois $600,000 (1)
Adam Boqvist $260,000 (3)
Dillon Dube $230,000 (1)
Kaapo Kakko $210,000 (3)
Jesse Puljujarvi $117,500 (1)
Mavrik Bourque $95,000 (3)
Liam Ohgren $95,000 (3)
Mason Lohrei $92,500 (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)
Total Farm Players16
Salary Commitment
Year 2024 : $2,381,333
Year 2025 : $1,190,000
Year 2026 : $1,190,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $751,333
Year 2025 : $470,000
Year 2026 : $470,000
Year 2027 : $0

CALGARY



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $200 - 5,726 - 95.43%
Level 2: 6000 - $199 - 5,513 - 91.88%
Level 3: 2000 - $197 - 1,884 - 94.22%
Level 4: 4000 - $196 - 3,441 - 86.02%
Luxury : 1000 - $400 - 955 - 95.50%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %17,518 - 92.20%
Average Income per Game$3,669,765
Year to Date Revenue$55,046,470

Expense

Pro Players Total Salaries$86,862,366
Farm Players Total Salaries$551,200
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,002,928
Farm Year To Date Expenses$216,090
Pro Salary Cap To Date$32,234,643
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,413,881
Pro Remaining Season Days101
Pro Expenses Per Days$541,844
Pro Estimated Expenses$54,726,244
Farm Remaining Season Days105
Farm Expenses Per Days$3,430
Farm Estimated Expenses$360,150
Estimated Season Expenses$55,086,394
Season Salary Cap$86,862,366
Estimate Under Maximum Salary Cap of $88,000,000$1,137,634
Estimate Over Minimum Salary Cap of $55,000,000 $31,862,366
Current Bank Account$29,311,748
Projected Bank Account$69,639,235

Pro Players Salaries

Adam Fox $9,500,000 (1)
Connor Hellebuyck $9,000,000 (4)
Timo Meier $8,800,000 (4)
Noah Hanifin $7,350,000 (4)
Mika Zibanejad $7,000,000 (3)
William Nylander $6,962,366 (3)
J.T. Miller $6,750,000 (3)
Morgan Rielly $5,000,000 (1)
Mark Scheifele $4,125,000 (2)
Shayne Gostisbehere $4,000,000 (4)
Robby Fabbri $4,000,000 (3)
Kailer Yamamoto $3,100,000 (2)
Brayden McNabb $2,300,000 (1)
Noel Acciari $1,700,000 (3)
Brandon Hagel $1,500,000 (2)
Calle Jarnkrok $1,000,000 (3)
Alex Vlasic $975,000 (1)
Emil Bemstrom $900,000 (2)
Kyle Burroughs $750,000 (2)
Nick Bjugstad $750,000 (3)
Casey Desmith $750,000 (3)
Sean Kuraly $650,000 (3)
Total Pro Players22
Salary Commitment
Year 2024 : $86,862,366
Year 2025 : $69,087,366
Year 2026 : $58,712,366
Year 2027 : $29,150,000
Salary Average Commitment
Year 2024 : $58,487,367
Year 2025 : $46,687,366
Year 2026 : $42,562,366
Year 2027 : $13,000,000
Salary Cap with 1 Way Contract
Year 2024 : $86,862,366
Year 2025 : $69,087,366
Year 2026 : $58,712,366
Year 2027 : $29,150,000

Farm Players Salaries

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 Players7
Salary Commitment
Year 2024 : $551,200
Year 2025 : $396,200
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 - 5,527 - 92.11%
Level 2: 6000 - $199 - 5,603 - 93.38%
Level 3: 2000 - $198 - 1,832 - 91.62%
Level 4: 4000 - $197 - 3,360 - 84.01%
Luxury : 1000 - $400 - 933 - 93.33%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %17,256 - 90.82%
Average Income per Game$3,618,465
Year to Date Revenue$54,276,969

Expense

Pro Players Total Salaries$84,355,556
Farm Players Total Salaries$312,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,247,245
Farm Year To Date Expenses$114,423
Pro Salary Cap To Date$32,478,960
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,080,080
Pro Remaining Season Days101
Pro Expenses Per Days$526,558
Pro Estimated Expenses$53,182,358
Farm Remaining Season Days105
Farm Expenses Per Days$2,009
Farm Estimated Expenses$210,945
Estimated Season Expenses$53,393,303
Season Salary Cap$84,355,556
Estimate Under Maximum Salary Cap of $88,000,000$3,644,444
Estimate Over Minimum Salary Cap of $55,000,000 $29,355,556
Current Bank Account$112,254,219
Projected Bank Account$152,940,996

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)
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)
Pierre-Edouard Bellemare $650,000 (1)
Jonathan Quick $650,000 (1)
Austin Czarnik $650,000 (4)
Trevor Lewis $650,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $84,355,556
Year 2025 : $49,600,000
Year 2026 : $31,500,000
Year 2027 : $18,400,000
Salary Average Commitment
Year 2024 : $32,700,000
Year 2025 : $11,250,000
Year 2026 : $11,250,000
Year 2027 : $650,000
Salary Cap with 1 Way Contract
Year 2024 : $84,355,556
Year 2025 : $49,600,000
Year 2026 : $31,500,000
Year 2027 : $18,400,000

Farm Players Salaries

Jan Rutta $150,000 (1)
Denis Gurianov $85,000 (4)
Colin White $77,500 (4)
Total Farm Players3
Salary Commitment
Year 2024 : $312,500
Year 2025 : $162,500
Year 2026 : $162,500
Year 2027 : $162,500
Salary Average Commitment
Year 2024 : $150,000
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $200 - 5,782 - 96.37%
Level 2: 6000 - $199 - 5,641 - 94.02%
Level 3: 2000 - $198 - 1,869 - 93.43%
Level 4: 4000 - $185 - 3,699 - 92.48%
Luxury : 1000 - $400 - 922 - 92.17%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %17,913 - 94.28%
Average Income per Game$3,697,371
Year to Date Revenue$59,157,943

Expense

Pro Players Total Salaries$73,831,024
Farm Players Total Salaries$859,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,102,298
Farm Year To Date Expenses$334,419
Pro Salary Cap To Date$28,334,013
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,434,286
Pro Remaining Season Days101
Pro Expenses Per Days$462,384
Pro Estimated Expenses$46,700,784
Farm Remaining Season Days105
Farm Expenses Per Days$5,265
Farm Estimated Expenses$552,825
Estimated Season Expenses$47,253,609
Season Salary Cap$73,831,024
Estimate Under Maximum Salary Cap of $88,000,000$14,168,976
Estimate Over Minimum Salary Cap of $55,000,000 $18,831,024
Current Bank Account$42,919,958
Projected Bank Account$88,100,635

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)
Jakob Silfverberg $4,250,000 (1)
K'Andre Miller $3,872,000 (3)
Erik Johnson $3,000,000 (1)
Brandon Tanev $2,500,000 (2)
Mason Appleton $2,166,667 (3)
Mattias Janmark $1,000,000 (4)
Jack Quinn $975,000 (1)
Matt Boldy $975,000 (1)
Braden Schneider $975,000 (1)
Seth Jarvis $975,000 (1)
Lukas Dostal $975,000 (1)
Mason McTavish $975,000 (1)
Matthew Knies $925,000 (2)
Ukko-Pekka Luukkonen $837,500 (2)
Parker Kelly $762,500 (2)
Nic Petan $762,500 (2)
Total Pro Players22
Salary Commitment
Year 2024 : $73,831,024
Year 2025 : $56,231,024
Year 2026 : $32,584,524
Year 2027 : $19,045,857
Salary Average Commitment
Year 2024 : $45,300,673
Year 2025 : $33,550,667
Year 2026 : $10,666,667
Year 2027 : $1,000,000
Salary Cap with 1 Way Contract
Year 2024 : $73,831,024
Year 2025 : $56,231,024
Year 2026 : $32,584,524
Year 2027 : $19,045,857

Farm Players Salaries

Alex Turcotte $97,500 (1)
Philip Broberg $97,500 (1)
Philip Tomasino $97,500 (1)
Bobby Brink $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)
Dylan Coghlan $76,250 (1)
Total Farm Players10
Salary Commitment
Year 2024 : $859,500
Year 2025 : $239,500
Year 2026 : $77,500
Year 2027 : $77,500
Salary Average Commitment
Year 2024 : $84,500
Year 2025 : $84,500
Year 2026 : $0
Year 2027 : $0

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $200 - 5,746 - 95.76%
Level 2: 6000 - $199 - 5,516 - 91.94%
Level 3: 2000 - $198 - 1,911 - 95.57%
Level 4: 4000 - $197 - 3,475 - 86.88%
Luxury : 1000 - $400 - 969 - 96.86%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %17,617 - 92.72%
Average Income per Game$3,697,435
Year to Date Revenue$59,158,959

Expense

Pro Players Total Salaries$70,687,500
Farm Players Total Salaries$915,125
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,865,908
Farm Year To Date Expenses$358,080
Pro Salary Cap To Date$27,097,623
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,435,873
Pro Remaining Season Days101
Pro Expenses Per Days$443,216
Pro Estimated Expenses$44,764,816
Farm Remaining Season Days105
Farm Expenses Per Days$5,596
Farm Estimated Expenses$587,580
Estimated Season Expenses$45,352,396
Season Salary Cap$70,687,500
Estimate Under Maximum Salary Cap of $88,000,000$17,312,500
Estimate Over Minimum Salary Cap of $55,000,000 $15,687,500
Current Bank Account$192,435,939
Projected Bank Account$239,519,416

Pro Players Salaries

Connor McDavid $12,500,000 (4)
Alex Pietrangelo $8,050,000 (1)
Drake Batherson $4,975,000 (1)
Pavel Zacha $4,750,000 (4)
Mason Marchment $4,500,000 (2)
Brandon Saad $4,500,000 (3)
Lawson Crouse $4,300,000 (4)
Brandon Carlo $4,100,000 (4)
Adam Larsson $4,000,000 (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)
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)
Andrew Cogliano $825,000 (1)
Dryden Hunt $775,000 (3)
Michael McCarron $775,000 (3)
Total Pro Players22
Salary Commitment
Year 2024 : $70,687,500
Year 2025 : $49,700,000
Year 2026 : $40,200,000
Year 2027 : $25,650,000
Salary Average Commitment
Year 2024 : $28,337,500
Year 2025 : $18,550,000
Year 2026 : $14,550,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $70,687,500
Year 2025 : $49,700,000
Year 2026 : $40,200,000
Year 2027 : $25,650,000

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 - 5,786 - 96.44%
Level 2: 6000 - $195 - 5,850 - 97.50%
Level 3: 2000 - $192 - 1,939 - 96.96%
Level 4: 4000 - $158 - 4,000 - 100.00%
Luxury : 1000 - $395 - 960 - 95.95%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,535 - 97.55%
Average Income per Game$3,675,552
Year to Date Revenue$58,808,835

Expense

Pro Players Total Salaries$81,750,000
Farm Players Total Salaries$1,885,917
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,407,028
Farm Year To Date Expenses$716,625
Pro Salary Cap To Date$32,638,743
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$91,888,805
Pro Remaining Season Days101
Pro Expenses Per Days$510,671
Pro Estimated Expenses$51,577,771
Farm Remaining Season Days105
Farm Expenses Per Days$11,375
Farm Estimated Expenses$1,194,375
Estimated Season Expenses$52,772,146
Season Salary Cap$81,750,000
Estimate Under Maximum Salary Cap of $88,000,000$6,250,000
Estimate Over Minimum Salary Cap of $55,000,000 $26,750,000
Current Bank Account$69,915,591
Projected Bank Account$109,032,250

Pro Players Salaries

Johnny Gaudreau $7,750,000 (1)
Vince Dunn $7,350,000 (4)
Sam Reinhart $6,500,000 (3)
Rasmus Dahlin $6,000,000 (3)
Teuvo Teravainen $5,400,000 (2)
Ian Cole $5,000,000 (2)
Joel Farabee $5,000,000 (3)
Mikhail Sergachev $4,800,000 (1)
Ondrej Palat $4,000,000 (2)
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)
Jacob MacDonald $2,762,500 (1)
Zach Whitecloud $2,750,000 (4)
Sam Carrick $1,500,000 (4)
Eeli Tolvanen $1,450,000 (3)
Adam Fantilli $950,000 (3)
Leo Carlsson $950,000 (3)
Connor Dewar $750,000 (1)
Marc-Andre Fleury $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $81,750,000
Year 2025 : $65,037,500
Year 2026 : $39,637,500
Year 2027 : $15,350,000
Salary Average Commitment
Year 2024 : $51,800,001
Year 2025 : $40,637,500
Year 2026 : $23,887,500
Year 2027 : $1,500,000
Salary Cap with 1 Way Contract
Year 2024 : $81,750,000
Year 2025 : $65,037,500
Year 2026 : $39,637,500
Year 2027 : $15,350,000

Farm Players Salaries

Alex Nedeljkovic $150,000 (3)
Ilya Lyubushkin $135,000 (1)
Joel Kiviranta $105,000 (3)
Noah Gregor $95,000 (1)
Shane Wright $95,000 (2)
Samuel Fagemo $90,000 (1)
Logan Morrison $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)
Brendan Lemieux $80,000 (3)
Brandon Gignac $77,500 (1)
M4Tt Murray $77,500 (1)
Mitchell Stephens $77,500 (4)
Jaret Anderson-Dolan $77,500 (3)
Marian Studenic $75,000 (2)
Jonah Gadjovich $75,000 (2)
Justin Kirkland $75,000 (3)
Axel Jonsson-Fjallby $75,000 (1)
Total Farm Players21
Salary Commitment
Year 2024 : $1,885,917
Year 2025 : $1,164,417
Year 2026 : $830,000
Year 2027 : $165,000
Salary Average Commitment
Year 2024 : $746,917
Year 2025 : $746,917
Year 2026 : $487,500
Year 2027 : $0

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $200 - 5,779 - 96.32%
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 Left25
Average Attendance - %18,779 - 98.84%
Average Income per Game$3,620,825
Year to Date Revenue$57,933,200

Expense

Pro Players Total Salaries$87,047,143
Farm Players Total Salaries$529,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$34,173,273
Farm Year To Date Expenses$206,952
Pro Salary Cap To Date$33,404,988
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$90,520,625
Pro Remaining Season Days101
Pro Expenses Per Days$542,970
Pro Estimated Expenses$54,839,970
Farm Remaining Season Days105
Farm Expenses Per Days$3,302
Farm Estimated Expenses$346,710
Estimated Season Expenses$55,186,680
Season Salary Cap$87,047,143
Estimate Under Maximum Salary Cap of $88,000,000$952,857
Estimate Over Minimum Salary Cap of $55,000,000 $32,047,143
Current Bank Account$8,771,833
Projected Bank Account$44,105,778

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)
Mikael Backlund $6,250,000 (1)
Esa Lindell $5,800,000 (1)
Seth Jones $5,400,000 (1)
Nazem Kadri $4,000,000 (1)
Andrew Copp $3,640,000 (1)
Scott Laughton $3,000,000 (1)
Colton Sissons $2,857,143 (1)
Ben Chiarot $2,750,000 (2)
Frederik Andersen $2,700,000 (1)
Martin Jones $2,500,000 (1)
Chad Ruhwedel $1,500,000 (2)
Kevin Shattenkirk $1,250,000 (1)
Curtis Lazar $1,000,000 (2)
Nikolas Matinpalo $875,000 (2)
Marcus Johansson $850,000 (2)
Reese Johnson $800,000 (1)
Fredrik Olofsson $750,000 (3)
Total Pro Players22
Salary Commitment
Year 2024 : $87,047,143
Year 2025 : $41,050,000
Year 2026 : $17,325,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $55,225,000
Year 2025 : $29,925,000
Year 2026 : $17,325,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $87,047,143
Year 2025 : $41,050,000
Year 2026 : $17,325,000
Year 2027 : $0

Farm Players Salaries

Eric Comrie $180,000 (2)
Cole McWard $92,250 (1)
Gage Goncalves $90,000 (3)
Marc McLaughlin $90,000 (1)
Shane Bowers $77,500 (2)
Total Farm Players5
Salary Commitment
Year 2024 : $529,750
Year 2025 : $347,500
Year 2026 : $90,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $92,250
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Ceasars Arena
Level 1: 7400 - $196 - 6,174 - 83.43%
Level 2: 7400 - $188 - 6,181 - 83.53%
Level 3: 3300 - $172 - 2,093 - 63.42%
Level 4: 5150 - $165 - 4,166 - 80.89%
Luxury : 1750 - $365 - 1,039 - 59.36%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %19,652 - 78.61%
Average Income per Game$3,901,289
Year to Date Revenue$62,420,619

Expense

Pro Players Total Salaries$79,961,667
Farm Players Total Salaries$3,420,083
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$30,951,846
Farm Year To Date Expenses$1,431,290
Pro Salary Cap To Date$30,183,561
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,532,217
Pro Remaining Season Days101
Pro Expenses Per Days$499,766
Pro Estimated Expenses$50,476,366
Farm Remaining Season Days105
Farm Expenses Per Days$20,506
Farm Estimated Expenses$2,153,130
Estimated Season Expenses$52,629,496
Season Salary Cap$79,961,667
Estimate Under Maximum Salary Cap of $88,000,000$8,038,333
Estimate Over Minimum Salary Cap of $55,000,000 $24,961,667
Current Bank Account$40,987,552
Projected Bank Account$85,890,273

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)
Reilly Smith $6,100,000 (1)
Samuel Girard $5,000,000 (1)
Jared McCann $5,000,000 (3)
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)
Pyotr Kochetkov $900,000 (1)
Rafael Harvey-Pinard $850,000 (1)
Dakota Joshua $825,000 (3)
Anthony Richard $775,000 (4)
Logan Thompson $766,667 (4)
Jarred Tinordi $750,000 (3)
Jaycob Megna $650,000 (4)
Total Pro Players22
Salary Commitment
Year 2024 : $79,961,667
Year 2025 : $55,011,667
Year 2026 : $38,191,667
Year 2027 : $20,941,667
Salary Average Commitment
Year 2024 : $34,750,002
Year 2025 : $28,650,000
Year 2026 : $19,650,000
Year 2027 : $2,400,000
Salary Cap with 1 Way Contract
Year 2024 : $79,961,667
Year 2025 : $55,011,667
Year 2026 : $38,191,667
Year 2027 : $20,941,667

Farm Players Salaries

Jonas Siegenthaler $340,000 (4)
Luke Kunin $275,000 (1)
Oskar Lindblom $250,000 (4)
Max Jones $129,500 (1)
Conor Timmins $110,000 (2)
Filip Zadina $110,000 (3)
Rasmus Kupari $100,000 (3)
Thomas Bordeleau $97,500 (1)
Alexander Holtz $97,500 (1)
Kevin Korchinski $95,000 (3)
Ivan Fedotov $95,000 (4)
Fraser Minten $95,000 (3)
Bradly Nadeau $92,500 (3)
Ryan Winterton $92,500 (3)
Brendan Brisson $92,500 (3)
Jack Thompson $92,500 (3)
Vladislav Kolyachonok $90,500 (1)
Landon Slaggert $90,000 (3)
Roby Jarventie $90,000 (3)
Arshdeep Bains $90,000 (3)
Adam Klapka $90,000 (3)
Lukas Cormier $87,500 (3)
Kaedan Korczak $87,500 (1)
Peyton Krebs $86,333 (4)
Mackenzie Entwistle $80,000 (2)
Jet Greaves $80,000 (1)
Lucas Condotta $77,500 (4)
Philippe Myers $77,500 (4)
Jesse Ylonen $77,500 (3)
A.J. Greer $76,250 (1)
Philip Kemp $75,000 (2)
Total Farm Players31
Salary Commitment
Year 2024 : $3,420,083
Year 2025 : $2,486,333
Year 2026 : $2,221,333
Year 2027 : $926,333
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 - 5,745 - 95.75%
Level 2: 6000 - $199 - 5,624 - 93.73%
Level 3: 2000 - $198 - 1,882 - 94.10%
Level 4: 4000 - $197 - 3,509 - 87.73%
Luxury : 1000 - $400 - 951 - 95.13%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %17,711 - 93.22%
Average Income per Game$3,712,573
Year to Date Revenue$59,401,161

Expense

Pro Players Total Salaries$87,262,666
Farm Players Total Salaries$472,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$34,289,955
Farm Year To Date Expenses$186,543
Pro Salary Cap To Date$33,521,607
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,814,314
Pro Remaining Season Days101
Pro Expenses Per Days$544,285
Pro Estimated Expenses$54,972,785
Farm Remaining Season Days105
Farm Expenses Per Days$2,961
Farm Estimated Expenses$310,905
Estimated Season Expenses$55,283,690
Season Salary Cap$87,262,666
Estimate Under Maximum Salary Cap of $88,000,000$737,334
Estimate Over Minimum Salary Cap of $55,000,000 $32,262,666
Current Bank Account$30,353,207
Projected Bank Account$67,883,831

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)
Charlie Coyle $6,500,000 (1)
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)
Jake McCabe $4,000,000 (1)
Carter Hart $3,979,000 (2)
James Van Riemsdyk $3,000,000 (1)
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)
Nick Blankenburg $825,000 (1)
Blake Lizotte $800,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $87,262,666
Year 2025 : $54,434,666
Year 2026 : $27,601,000
Year 2027 : $16,976,000
Salary Average Commitment
Year 2024 : $58,892,004
Year 2025 : $34,389,000
Year 2026 : $27,601,000
Year 2027 : $16,976,000
Salary Cap with 1 Way Contract
Year 2024 : $87,262,666
Year 2025 : $54,434,666
Year 2026 : $27,601,000
Year 2027 : $16,976,000

Farm Players Salaries

Tyson Jost $200,000 (1)
Jujhar Khaira $97,500 (2)
Ronnie Attard $87,500 (1)
Angus Crookshank $87,500 (3)
Calvin Pickard $0 (1)
Total Farm Players5
Salary Commitment
Year 2024 : $472,500
Year 2025 : $185,000
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 - 5,678 - 94.63%
Level 2: 6000 - $199 - 5,576 - 92.93%
Level 3: 2000 - $198 - 1,906 - 95.29%
Level 4: 4000 - $197 - 3,440 - 86.01%
Luxury : 1000 - $400 - 951 - 95.09%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %17,551 - 92.38%
Average Income per Game$3,680,757
Year to Date Revenue$55,211,362

Expense

Pro Players Total Salaries$73,849,125
Farm Players Total Salaries$515,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,355,464
Farm Year To Date Expenses$213,330
Pro Salary Cap To Date$23,587,176
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,699,694
Pro Remaining Season Days101
Pro Expenses Per Days$462,495
Pro Estimated Expenses$46,711,995
Farm Remaining Season Days105
Farm Expenses Per Days$3,214
Farm Estimated Expenses$337,470
Estimated Season Expenses$47,049,465
Season Salary Cap$73,849,125
Estimate Under Maximum Salary Cap of $88,000,000$14,150,875
Estimate Over Minimum Salary Cap of $55,000,000 $18,849,125
Current Bank Account$136,918,758
Projected Bank Account$185,568,987

Pro Players Salaries

Roope Hintz $8,450,000 (4)
Josh Morrissey $6,250,000 (2)
Travis Sanheim $6,250,000 (3)
Andrew Mangiapane $5,800,000 (3)
Tomas Hertl $5,625,000 (1)
Conor Garland $4,950,000 (3)
Adin Hill $4,900,000 (3)
Dylan Demelo $4,500,000 (3)
Marcus Pettersson $4,025,000 (3)
Matt Martin $3,500,000 (1)
Jack Roslovic $2,800,000 (4)
Oskar Sundqvist $2,750,000 (1)
Trevor Moore $1,875,000 (2)
Eric Robinson $1,600,000 (2)
William Carrier $1,400,000 (2)
Frederick Gaudreau $1,200,000 (1)
Oliver Kylington $1,050,000 (4)
Jake Allen $1,000,000 (1)
Zach Benson $950,000 (3)
Emil Lilleberg $925,000 (3)
Tomas Nosek $900,000 (4)
Jesper Boqvist $874,125 (2)
Michael Amadio $762,500 (3)
Haydn Fleury $762,500 (3)
Boris Katchouk $750,000 (1)
Total Pro Players25
Salary Commitment
Year 2024 : $73,849,125
Year 2025 : $59,024,125
Year 2026 : $47,025,000
Year 2027 : $13,200,000
Salary Average Commitment
Year 2024 : $37,350,001
Year 2025 : $32,850,000
Year 2026 : $32,850,000
Year 2027 : $900,000
Salary Cap with 1 Way Contract
Year 2024 : $73,849,125
Year 2025 : $59,024,125
Year 2026 : $47,025,000
Year 2027 : $13,200,000

Farm Players Salaries

Jayson Megna $100,000 (2)
Scott Morrow $92,500 (3)
Declan Carlile $90,000 (3)
Felix Sandstrom $77,500 (4)
Zack Macewen $77,500 (3)
Bokondji Imama $77,500 (3)
Total Farm Players6
Salary Commitment
Year 2024 : $515,000
Year 2025 : $515,000
Year 2026 : $415,000
Year 2027 : $77,500
Salary Average Commitment
Year 2024 : $255,000
Year 2025 : $255,000
Year 2026 : $155,000
Year 2027 : $0

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 - 3,985 - 99.62%
Luxury : 1000 - $375 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %18,985 - 99.92%
Average Income per Game$3,682,352
Year to Date Revenue$55,235,275

Expense

Pro Players Total Salaries$56,200,833
Farm Players Total Salaries$1,214,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,357,629
Farm Year To Date Expenses$444,822
Pro Salary Cap To Date$21,589,344
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,741,143
Pro Remaining Season Days101
Pro Expenses Per Days$354,883
Pro Estimated Expenses$35,843,183
Farm Remaining Season Days105
Farm Expenses Per Days$7,378
Farm Estimated Expenses$774,690
Estimated Season Expenses$36,617,873
Season Salary Cap$56,200,833
Estimate Under Maximum Salary Cap of $88,000,000$31,799,167
Estimate Over Minimum Salary Cap of $55,000,000 $1,200,833
Current Bank Account$201,522,493
Projected Bank Account$260,645,763

Pro Players Salaries

Mikko Rantanen $9,250,000 (4)
Josh Norris $7,950,000 (2)
Aaron Ekblad $7,500,000 (3)
Oliver Ekman-Larsson $6,250,000 (1)
Anthony Cirelli $6,250,000 (4)
Radko Gudas $2,500,000 (2)
Zemgus Girgensons $2,200,000 (1)
Morgan Frost $2,100,000 (2)
Logan O'Connor $1,050,000 (4)
Matthew Poitras $950,000 (3)
Logan Stankoven $950,000 (3)
Zack Bolduc $950,000 (3)
Matt Rempe $925,000 (3)
Jayden Struble $900,000 (3)
Erik Brannstrom $900,000 (2)
Sam Poulin $863,333 (1)
Ryan Johnson $850,000 (3)
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 : $56,200,833
Year 2025 : $46,112,500
Year 2026 : $31,125,000
Year 2027 : $16,550,000
Salary Average Commitment
Year 2024 : $27,938,334
Year 2025 : $20,825,000
Year 2026 : $8,275,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $56,200,833
Year 2025 : $46,112,500
Year 2026 : $31,125,000
Year 2027 : $16,550,000

Farm Players Salaries

Justin Holl $540,000 (3)
Andreas Englund $100,000 (3)
Brennan Othmann $95,000 (3)
Devin Cooley $90,000 (1)
Mitchell Chaffee $80,000 (1)
Vasily Ponomarev $79,500 (2)
Akil Thomas $77,500 (3)
Mark Friedman $77,500 (3)
Brandon Biro $75,000 (1)
Total Farm Players9
Salary Commitment
Year 2024 : $1,214,500
Year 2025 : $969,500
Year 2026 : $890,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $797,000
Year 2025 : $797,000
Year 2026 : $717,500
Year 2027 : $0

ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Memorial Coliseum
Level 1: 6000 - $200 - 5,673 - 94.55%
Level 2: 6000 - $199 - 5,643 - 94.05%
Level 3: 2000 - $198 - 1,903 - 95.17%
Level 4: 4000 - $197 - 3,505 - 87.63%
Luxury : 1000 - $400 - 956 - 95.58%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %17,680 - 93.05%
Average Income per Game$3,707,247
Year to Date Revenue$59,315,956

Expense

Pro Players Total Salaries$81,090,833
Farm Players Total Salaries$575,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,322,843
Farm Year To Date Expenses$273,492
Pro Salary Cap To Date$31,554,558
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,681,181
Pro Remaining Season Days101
Pro Expenses Per Days$506,651
Pro Estimated Expenses$51,171,751
Farm Remaining Season Days105
Farm Expenses Per Days$3,574
Farm Estimated Expenses$375,270
Estimated Season Expenses$51,547,021
Season Salary Cap$81,090,833
Estimate Under Maximum Salary Cap of $88,000,000$6,909,167
Estimate Over Minimum Salary Cap of $55,000,000 $26,090,833
Current Bank Account$49,746,743
Projected Bank Account$90,880,903

Pro Players Salaries

Claude Giroux $6,500,000 (1)
Brent Burns $6,500,000 (1)
Alex Debrincat $6,400,000 (1)
Jake Guentzel $6,000,000 (2)
Adam Pelech $5,750,000 (2)
Jake Debrusk $5,500,000 (4)
Vincent Trocheck $5,500,000 (3)
Travis Konecny $5,500,000 (4)
Dylan Strome $5,000,000 (4)
John Marino $4,400,000 (4)
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)
Semyon Varlamov (1 Way Contract) $3,000,000 (1)
Cam York $1,600,000 (4)
Derek Ryan $1,000,000 (2)
Cole Sillinger $975,000 (1)
Brendan Smith $900,000 (1)
Dylan Samberg $900,000 (1)
Will Cuylle $828,333 (2)
Filip Gustavsson $787,500 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $81,090,833
Year 2025 : $51,878,333
Year 2026 : $34,800,000
Year 2027 : $22,000,000
Salary Average Commitment
Year 2024 : $31,528,335
Year 2025 : $14,628,333
Year 2026 : $12,800,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $81,090,833
Year 2025 : $51,878,333
Year 2026 : $34,800,000
Year 2027 : $22,000,000

Farm Players Salaries

Mikey Anderson $412,500 (2)
Joseph Woll $82,500 (1)
Jacob Bernard-Docker $80,500 (3)
Total Farm Players3
Salary Commitment
Year 2024 : $575,500
Year 2025 : $493,000
Year 2026 : $80,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $412,500
Year 2025 : $412,500
Year 2026 : $0
Year 2027 : $0

LAKINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $198 - 6,837 - 97.67%
Level 2: 7000 - $190 - 6,706 - 95.80%
Level 3: 3000 - $173 - 2,388 - 79.59%
Level 4: 4700 - $172 - 4,653 - 99.00%
Luxury : 1300 - $360 - 1,160 - 89.20%
Total Capacity :23000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %21,743 - 94.54%
Average Income per Game$4,258,685
Year to Date Revenue$68,138,965

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$22,325,112
Farm Year To Date Expenses$419,418
Pro Salary Cap To Date$21,556,827
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$106,467,133
Pro Remaining Season Days101
Pro Expenses Per Days$350,229
Pro Estimated Expenses$35,373,129
Farm Remaining Season Days105
Farm Expenses Per Days$7,061
Farm Estimated Expenses$741,405
Estimated Season Expenses$36,114,534
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$227,112,722
Projected Bank Account$297,465,321

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 - 5,907 - 98.44%
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 - 948 - 94.84%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,855 - 99.24%
Average Income per Game$3,740,700
Year to Date Revenue$59,851,200

Expense

Pro Players Total Salaries$86,300,833
Farm Players Total Salaries$1,803,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,920,460
Farm Year To Date Expenses$677,918
Pro Salary Cap To Date$33,152,175
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,517,500
Pro Remaining Season Days101
Pro Expenses Per Days$538,420
Pro Estimated Expenses$54,380,420
Farm Remaining Season Days105
Farm Expenses Per Days$10,885
Farm Estimated Expenses$1,142,925
Estimated Season Expenses$55,523,345
Season Salary Cap$86,300,833
Estimate Under Maximum Salary Cap of $88,000,000$1,699,167
Estimate Over Minimum Salary Cap of $55,000,000 $31,300,833
Current Bank Account$34,367,855
Projected Bank Account$72,362,010

Pro Players Salaries

Jonathan Huberdeau $12,500,000 (4)
Kevin Hayes $8,755,000 (3)
Cam Fowler $8,500,000 (3)
Colton Parayko $8,500,000 (4)
Jacob Markstrom $6,000,000 (1)
Filip Forsberg $6,000,000 (1)
Nick Leddy $6,000,000 (2)
David Perron $5,900,000 (1)
Jordan Eberle $5,600,000 (1)
Blake Coleman $5,000,000 (3)
Adam Henrique $3,000,000 (2)
Eetu Luostarinen $1,500,000 (2)
Stefan Noesen $1,000,000 (4)
Jordan Harris $950,000 (1)
Brock Faber $925,000 (2)
Justin Barron $925,000 (1)
Jordan Staal $900,000 (1)
Wyatt Johnston $894,167 (2)
Paul Cotter $875,000 (1)
Tyson Foerster $863,333 (2)
Kaiden Guhle $863,333 (2)
Nico Daws $850,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $86,300,833
Year 2025 : $58,300,833
Year 2026 : $44,255,000
Year 2027 : $22,000,000
Salary Average Commitment
Year 2024 : $76,700,836
Year 2025 : $58,300,833
Year 2026 : $44,255,000
Year 2027 : $22,000,000
Salary Cap with 1 Way Contract
Year 2024 : $86,300,833
Year 2025 : $58,300,833
Year 2026 : $44,255,000
Year 2027 : $22,000,000

Farm Players Salaries

Kirby Dach $336,250 (4)
Ryan Lindgren $300,000 (1)
Barrett Hayton $177,500 (3)
Raphael Lavoie $90,000 (3)
Alex Laferriere $90,000 (3)
Brett Leason $87,500 (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)
Pontus Holmberg $80,000 (2)
Arturs Silovs $77,500 (1)
Hugh McGing $77,500 (1)
Jan Jenik $77,500 (4)
Total Farm Players15
Salary Commitment
Year 2024 : $1,803,750
Year 2025 : $851,250
Year 2026 : $771,250
Year 2027 : $413,750
Salary Average Commitment
Year 2024 : $177,500
Year 2025 : $177,500
Year 2026 : $177,500
Year 2027 : $0

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $200 - 5,710 - 95.16%
Level 2: 6000 - $199 - 5,427 - 90.45%
Level 3: 2000 - $198 - 1,816 - 90.79%
Level 4: 4000 - $197 - 3,369 - 84.21%
Luxury : 1000 - $400 - 926 - 92.59%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %17,247 - 90.77%
Average Income per Game$3,615,423
Year to Date Revenue$57,846,772

Expense

Pro Players Total Salaries$59,340,000
Farm Players Total Salaries$1,111,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,563,512
Farm Year To Date Expenses$456,274
Pro Salary Cap To Date$22,795,227
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$90,385,581
Pro Remaining Season Days101
Pro Expenses Per Days$374,024
Pro Estimated Expenses$37,776,424
Farm Remaining Season Days105
Farm Expenses Per Days$6,766
Farm Estimated Expenses$710,430
Estimated Season Expenses$38,486,854
Season Salary Cap$59,340,000
Estimate Under Maximum Salary Cap of $88,000,000$28,660,000
Estimate Over Minimum Salary Cap of $55,000,000 $4,340,000
Current Bank Account$251,903,533
Projected Bank Account$303,802,260

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)
Zach Bogosian $2,850,000 (1)
Brendan Gaunce $2,762,500 (1)
Cody Glass $2,500,000 (2)
Isac Lundestrom $1,800,000 (2)
Morgan Geekie $1,400,000 (1)
Timothy Liljegren $1,400,000 (2)
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 Players23
Salary Commitment
Year 2024 : $59,340,000
Year 2025 : $38,227,500
Year 2026 : $15,500,000
Year 2027 : $10,100,000
Salary Average Commitment
Year 2024 : $37,315,001
Year 2025 : $27,427,500
Year 2026 : $6,500,000
Year 2027 : $3,000,000
Salary Cap with 1 Way Contract
Year 2024 : $59,340,000
Year 2025 : $38,227,500
Year 2026 : $15,500,000
Year 2027 : $10,100,000

Farm Players Salaries

Louis Domingue $277,500 (2)
Tristan Luneau $95,000 (3)
Ivan Miroshnichenko $95,000 (3)
Isak Rosen (Out of Payroll) $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 Players12
Salary Commitment
Year 2024 : $1,201,750
Year 2025 : $1,040,000
Year 2026 : $687,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $514,250
Year 2025 : $432,500
Year 2026 : $155,000
Year 2027 : $0

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Center
Level 1: 6000 - $200 - 5,709 - 95.15%
Level 2: 6000 - $199 - 5,633 - 93.88%
Level 3: 2000 - $193 - 1,917 - 95.86%
Level 4: 4000 - $166 - 4,000 - 100.00%
Luxury : 1000 - $400 - 950 - 95.01%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,209 - 95.84%
Average Income per Game$3,676,785
Year to Date Revenue$58,828,553

Expense

Pro Players Total Salaries$60,125,000
Farm Players Total Salaries$518,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,203,117
Farm Year To Date Expenses$203,931
Pro Salary Cap To Date$23,434,832
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$91,919,614
Pro Remaining Season Days101
Pro Expenses Per Days$378,811
Pro Estimated Expenses$38,259,911
Farm Remaining Season Days105
Farm Expenses Per Days$3,237
Farm Estimated Expenses$339,885
Estimated Season Expenses$38,599,796
Season Salary Cap$60,125,000
Estimate Under Maximum Salary Cap of $88,000,000$27,875,000
Estimate Over Minimum Salary Cap of $55,000,000 $5,125,000
Current Bank Account$192,225,573
Projected Bank Account$245,545,391

Pro Players Salaries

Evgeny Kuznetsov $8,000,000 (3)
Jordan Binnington $6,500,000 (4)
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)
Adam Erne $2,100,000 (2)
Sonny Milano $1,900,000 (3)
Nils Hoglander $1,100,000 (4)
Trent Frederic $1,050,000 (1)
Jack McBain $975,000 (1)
Moritz Seider $975,000 (1)
Jack Drury $975,000 (1)
Joshua Roy $950,000 (3)
Brandt Clarke (Out of Payroll) $894,167 (2)
Ty Emberson $850,000 (3)
Michael Pezzetta $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $61,019,167
Year 2025 : $51,144,167
Year 2026 : $40,150,000
Year 2027 : $21,500,000
Salary Average Commitment
Year 2024 : $29,244,171
Year 2025 : $29,244,167
Year 2026 : $28,350,000
Year 2027 : $11,500,000
Salary Cap with 1 Way Contract
Year 2024 : $61,019,167
Year 2025 : $51,144,167
Year 2026 : $40,150,000
Year 2027 : $21,500,000

Farm Players Salaries

Gavin Brindley $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 Players6
Salary Commitment
Year 2024 : $518,750
Year 2025 : $433,750
Year 2026 : $185,000
Year 2027 : $0
Salary Average Commitment
Year 2024 : $76,250
Year 2025 : $76,250
Year 2026 : $0
Year 2027 : $0

NEWJERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Arena
Level 1: 6000 - $200 - 5,708 - 95.14%
Level 2: 6000 - $199 - 5,514 - 91.90%
Level 3: 2000 - $175 - 2,000 - 100.00%
Level 4: 4000 - $125 - 4,000 - 100.00%
Luxury : 1000 - $400 - 958 - 95.78%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,180 - 95.69%
Average Income per Game$3,472,136
Year to Date Revenue$55,554,172

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$22,628,466
Farm Year To Date Expenses$270,774
Pro Salary Cap To Date$21,860,181
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$86,803,394
Pro Remaining Season Days101
Pro Expenses Per Days$359,182
Pro Estimated Expenses$36,277,382
Farm Remaining Season Days105
Farm Expenses Per Days$4,298
Farm Estimated Expenses$451,290
Estimated Season Expenses$36,728,672
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$182,042,476
Projected Bank Account$232,117,198

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 - 5,624 - 93.73%
Level 2: 6000 - $192 - 6,000 - 100.00%
Level 3: 2000 - $191 - 1,925 - 96.27%
Level 4: 4000 - $185 - 3,651 - 91.28%
Luxury : 1000 - $400 - 956 - 95.57%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %18,156 - 95.56%
Average Income per Game$3,702,304
Year to Date Revenue$55,534,557

Expense

Pro Players Total Salaries$86,491,666
Farm Players Total Salaries$170,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,782,448
Farm Year To Date Expenses$73,143
Pro Salary Cap To Date$33,014,163
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$96,259,899
Pro Remaining Season Days101
Pro Expenses Per Days$539,583
Pro Estimated Expenses$54,497,883
Farm Remaining Season Days105
Farm Expenses Per Days$1,161
Farm Estimated Expenses$121,905
Estimated Season Expenses$54,619,788
Season Salary Cap$86,491,666
Estimate Under Maximum Salary Cap of $88,000,000$1,508,334
Estimate Over Minimum Salary Cap of $55,000,000 $31,491,666
Current Bank Account$157,937,807
Projected Bank Account$199,577,918

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)
Matt Dumba $6,000,000 (1)
Tom Wilson $5,166,666 (1)
Elias Lindholm $4,850,000 (2)
Ville Husso $4,750,000 (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)
Tony DeAngelo $1,675,000 (3)
Scott Mayfield $1,500,000 (4)
Joey Daccord $1,200,000 (1)
Justin Schultz $1,000,000 (2)
Joe Snively $800,000 (3)
Derrick Pouliot $750,000 (1)
Hudson Fasching $750,000 (2)
Ryan Carpenter $650,000 (1)
Trevor Van Riemsdyk $650,000 (2)
Corey Perry $650,000 (1)
Total Pro Players23
Salary Commitment
Year 2024 : $86,491,666
Year 2025 : $47,075,000
Year 2026 : $35,075,000
Year 2027 : $1,500,000
Salary Average Commitment
Year 2024 : $50,275,002
Year 2025 : $36,725,000
Year 2026 : $35,075,000
Year 2027 : $1,500,000
Salary Cap with 1 Way Contract
Year 2024 : $86,491,666
Year 2025 : $47,075,000
Year 2026 : $35,075,000
Year 2027 : $1,500,000

Farm Players Salaries

Mads Sogaard $92,500 (1)
Rhett Gardner $77,500 (3)
Total Farm Players2
Salary Commitment
Year 2024 : $170,000
Year 2025 : $77,500
Year 2026 : $77,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0
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 - 1,917 - 95.84%
Level 4: 4000 - $188 - 3,605 - 90.14%
Luxury : 1000 - $395 - 967 - 96.69%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,489 - 97.31%
Average Income per Game$3,771,862
Year to Date Revenue$60,349,789

Expense

Pro Players Total Salaries$58,527,500
Farm Players Total Salaries$1,845,875
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,251,410
Farm Year To Date Expenses$701,568
Pro Salary Cap To Date$22,483,125
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$94,296,545
Pro Remaining Season Days101
Pro Expenses Per Days$369,070
Pro Estimated Expenses$37,276,070
Farm Remaining Season Days105
Farm Expenses Per Days$11,136
Farm Estimated Expenses$1,169,280
Estimated Season Expenses$38,445,350
Season Salary Cap$58,527,500
Estimate Under Maximum Salary Cap of $88,000,000$29,472,500
Estimate Over Minimum Salary Cap of $55,000,000 $3,527,500
Current Bank Account$40,932,329
Projected Bank Account$96,783,524

Pro Players Salaries

Tim Stutzle $8,350,000 (4)
Thomas Chabot $8,000,000 (4)
Josh Anderson $5,500,000 (1)
Evgenii Dadonov $4,250,000 (1)
Jordan Greenway $3,000,000 (4)
Anthony Duclair $3,000,000 (3)
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)
Sean Durzi $975,000 (1)
Kent Johnson $975,000 (1)
Jesper Wallstedt $950,000 (3)
Olen Zellweger $950,000 (3)
Michael Kesselring $925,000 (1)
Luke Hughes $925,000 (2)
Dustin Wolf $900,000 (1)
Zac Jones $812,500 (4)
Radim Zohorna $775,000 (3)
Total Pro Players22
Salary Commitment
Year 2024 : $58,527,500
Year 2025 : $39,902,500
Year 2026 : $36,177,500
Year 2027 : $28,052,500
Salary Average Commitment
Year 2024 : $15,475,002
Year 2025 : $7,500,000
Year 2026 : $3,775,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $58,527,500
Year 2025 : $39,902,500
Year 2026 : $36,177,500
Year 2027 : $28,052,500

Farm Players Salaries

Cal Petersen $500,000 (2)
Milan Lucic $300,000 (1)
Jacob Bryson $185,000 (1)
Zach Aston-Reese $172,500 (1)
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)
Alex Barre-Boulet $77,500 (4)
John Leonard $77,500 (1)
Total Farm Players12
Salary Commitment
Year 2024 : $1,845,875
Year 2025 : $930,000
Year 2026 : $430,000
Year 2027 : $245,000
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 - 5,920 - 98.67%
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 - 976 - 97.60%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %18,896 - 99.45%
Average Income per Game$3,611,560
Year to Date Revenue$54,173,400

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$30,724,344
Farm Year To Date Expenses$193,662
Pro Salary Cap To Date$29,956,059
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,900,560
Pro Remaining Season Days101
Pro Expenses Per Days$487,688
Pro Estimated Expenses$49,256,488
Farm Remaining Season Days105
Farm Expenses Per Days$3,074
Farm Estimated Expenses$322,770
Estimated Season Expenses$49,579,258
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$131,256,249
Projected Bank Account$175,577,551

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 - 988 - 98.79%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %18,988 - 99.94%
Average Income per Game$3,469,318
Year to Date Revenue$52,039,772

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$23,357,516
Farm Year To Date Expenses$155,221
Pro Salary Cap To Date$22,589,231
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$90,202,271
Pro Remaining Season Days101
Pro Expenses Per Days$368,606
Pro Estimated Expenses$37,229,206
Farm Remaining Season Days105
Farm Expenses Per Days$2,277
Farm Estimated Expenses$239,085
Estimated Season Expenses$37,468,291
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$212,750,141
Projected Bank Account$265,484,121

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 - 5,549 - 92.48%
Level 2: 5000 - $186 - 4,943 - 98.86%
Level 3: 2000 - $178 - 1,897 - 94.86%
Level 4: 4000 - $170 - 3,739 - 93.48%
Luxury : 1000 - $360 - 941 - 94.09%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left25
Average Attendance - %17,069 - 94.83%
Average Income per Game$3,313,408
Year to Date Revenue$53,014,530

Expense

Pro Players Total Salaries$55,837,500
Farm Players Total Salaries$1,995,834
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,218,084
Farm Year To Date Expenses$757,827
Pro Salary Cap To Date$21,449,799
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$82,835,203
Pro Remaining Season Days101
Pro Expenses Per Days$352,668
Pro Estimated Expenses$35,619,468
Farm Remaining Season Days105
Farm Expenses Per Days$12,029
Farm Estimated Expenses$1,263,045
Estimated Season Expenses$36,882,513
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$237,867,865
Projected Bank Account$283,820,555

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)
Alex Goligoski $400,000 (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 Players15
Salary Commitment
Year 2024 : $1,995,834
Year 2025 : $595,917
Year 2026 : $595,917
Year 2027 : $77,500
Salary Average Commitment
Year 2024 : $1,405,834
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 - 5,822 - 97.04%
Level 2: 6000 - $196 - 5,913 - 98.54%
Level 3: 2000 - $190 - 1,976 - 98.78%
Level 4: 4000 - $180 - 3,991 - 99.77%
Luxury : 1000 - $382 - 987 - 98.69%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,688 - 98.36%
Average Income per Game$3,742,498
Year to Date Revenue$59,879,961

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$33,574,401
Farm Year To Date Expenses$138,474
Pro Salary Cap To Date$32,806,116
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$93,562,439
Pro Remaining Season Days101
Pro Expenses Per Days$532,927
Pro Estimated Expenses$53,825,627
Farm Remaining Season Days105
Farm Expenses Per Days$2,198
Farm Estimated Expenses$230,790
Estimated Season Expenses$54,056,417
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$37,452,338
Projected Bank Account$76,958,360

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 - 5,799 - 96.65%
Level 2: 6000 - $197 - 5,697 - 94.95%
Level 3: 2000 - $190 - 1,928 - 96.38%
Level 4: 4000 - $178 - 3,880 - 96.99%
Luxury : 1000 - $399 - 954 - 95.41%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %18,258 - 96.09%
Average Income per Game$3,721,069
Year to Date Revenue$55,816,036

Expense

Pro Players Total Salaries$79,206,667
Farm Players Total Salaries$1,472,333
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$30,142,041
Farm Year To Date Expenses$564,531
Pro Salary Cap To Date$29,373,741
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$96,747,796
Pro Remaining Season Days101
Pro Expenses Per Days$495,163
Pro Estimated Expenses$50,011,463
Farm Remaining Season Days105
Farm Expenses Per Days$8,913
Farm Estimated Expenses$935,865
Estimated Season Expenses$50,947,328
Season Salary Cap$79,206,667
Estimate Under Maximum Salary Cap of $88,000,000$8,793,333
Estimate Over Minimum Salary Cap of $55,000,000 $24,206,667
Current Bank Account$9,784,373
Projected Bank Account$55,584,841

Pro Players Salaries

Anze Kopitar $8,900,000 (1)
Valeri Nichushkin $6,125,000 (2)
Nikolaj Ehlers $6,000,000 (3)
Anthony Mantha $5,700,000 (2)
Barclay Goodrow $5,641,667 (3)
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)
Nikita Zadorov $3,750,000 (2)
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)
Brian Dumoulin $1,500,000 (3)
Charlie Lindgren $1,100,000 (1)
Michael Bunting $950,000 (2)
Declan Chisholm $875,000 (1)
Michael Eyssimont $800,000 (4)
Cole Smith $775,000 (3)
Total Pro Players22
Salary Commitment
Year 2024 : $79,206,667
Year 2025 : $50,456,667
Year 2026 : $21,916,667
Year 2027 : $3,700,000
Salary Average Commitment
Year 2024 : $46,031,667
Year 2025 : $33,381,666
Year 2026 : $21,366,666
Year 2027 : $2,900,000
Salary Cap with 1 Way Contract
Year 2024 : $79,206,667
Year 2025 : $50,456,667
Year 2026 : $21,916,667
Year 2027 : $3,700,000

Farm Players Salaries

Michael Hutchinson $277,500 (2)
Nikolai Knyzhov $125,000 (1)
Cole Guttman $95,000 (1)
James Malatesta $92,500 (3)
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 : $1,472,333
Year 2025 : $1,014,083
Year 2026 : $506,583
Year 2027 : $82,833
Salary Average Commitment
Year 2024 : $889,500
Year 2025 : $431,250
Year 2026 : $76,250
Year 2027 : $0

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canda Center
Level 1: 6000 - $200 - 5,717 - 95.28%
Level 2: 6000 - $195 - 5,848 - 97.47%
Level 3: 2000 - $187 - 2,000 - 100.00%
Level 4: 4000 - $171 - 4,000 - 100.00%
Luxury : 1000 - $400 - 943 - 94.28%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %18,508 - 97.41%
Average Income per Game$3,611,585
Year to Date Revenue$57,785,360

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$28,683,819
Farm Year To Date Expenses$731,304
Pro Salary Cap To Date$27,915,534
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$90,289,625
Pro Remaining Season Days101
Pro Expenses Per Days$474,898
Pro Estimated Expenses$47,964,698
Farm Remaining Season Days105
Farm Expenses Per Days$11,608
Farm Estimated Expenses$1,218,840
Estimated Season Expenses$49,183,538
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$64,199,538
Projected Bank Account$105,305,625

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 - 5,743 - 95.72%
Level 2: 6000 - $199 - 5,577 - 92.94%
Level 3: 2000 - $198 - 1,834 - 91.70%
Level 4: 4000 - $175 - 3,758 - 93.95%
Luxury : 1000 - $400 - 930 - 93.01%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %17,842 - 93.90%
Average Income per Game$3,675,175
Year to Date Revenue$55,127,620

Expense

Pro Players Total Salaries$76,775,000
Farm Players Total Salaries$468,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$30,773,313
Farm Year To Date Expenses$185,157
Pro Salary Cap To Date$30,005,028
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,554,541
Pro Remaining Season Days101
Pro Expenses Per Days$480,335
Pro Estimated Expenses$48,513,835
Farm Remaining Season Days105
Farm Expenses Per Days$2,939
Farm Estimated Expenses$308,595
Estimated Season Expenses$48,822,430
Season Salary Cap$76,775,000
Estimate Under Maximum Salary Cap of $88,000,000$11,225,000
Estimate Over Minimum Salary Cap of $55,000,000 $21,775,000
Current Bank Account$184,858,677
Projected Bank Account$231,590,788

Pro Players Salaries

Drew Doughty $9,500,000 (1)
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)
Juuse Saros $5,000,000 (2)
Dmitry Orlov $5,000,000 (2)
Evgeni Malkin $4,100,000 (1)
Brandon Montour $3,500,000 (1)
Alex Kerfoot $3,500,000 (1)
Nick Jensen $3,000,000 (1)
Mikael Granlund $3,000,000 (2)
Ilya Samsonov $1,800,000 (4)
Ryan Hartman $1,700,000 (2)
David Kampf $1,500,000 (2)
Nicolas Aube-Kubel $1,225,000 (3)
Christian Fischer $1,125,000 (4)
Caleb Jones $775,000 (4)
Luke Schenn $750,000 (3)
Josh Mahura $750,000 (1)
Lars Eller $650,000 (1)
Blake Wheeler $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $76,775,000
Year 2025 : $29,225,000
Year 2026 : $5,675,000
Year 2027 : $3,700,000
Salary Average Commitment
Year 2024 : $31,632,000
Year 2025 : $9,975,000
Year 2026 : $1,975,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $76,775,000
Year 2025 : $29,225,000
Year 2026 : $5,675,000
Year 2027 : $3,700,000

Farm Players Salaries

Ethan Bear $206,250 (4)
Kenneth Appleby $100,000 (4)
Dennis Gilbert $82,500 (4)
Cale Fleury $80,000 (3)
Total Farm Players4
Salary Commitment
Year 2024 : $468,750
Year 2025 : $468,750
Year 2026 : $468,750
Year 2027 : $388,750
Salary Average Commitment
Year 2024 : $180,000
Year 2025 : $180,000
Year 2026 : $180,000
Year 2027 : $100,000

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameGenral Motors Place
Level 1: 6000 - $200 - 5,705 - 95.08%
Level 2: 6000 - $199 - 5,599 - 93.31%
Level 3: 2000 - $198 - 1,875 - 93.75%
Level 4: 4000 - $197 - 3,587 - 89.67%
Luxury : 1000 - $400 - 962 - 96.18%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %17,727 - 93.30%
Average Income per Game$3,717,616
Year to Date Revenue$59,481,852

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$34,171,164
Farm Year To Date Expenses$299,940
Pro Salary Cap To Date$33,402,879
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$92,940,394
Pro Remaining Season Days101
Pro Expenses Per Days$540,258
Pro Estimated Expenses$54,566,058
Farm Remaining Season Days105
Farm Expenses Per Days$4,970
Farm Estimated Expenses$521,850
Estimated Season Expenses$55,087,908
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$163,622,541
Projected Bank Account$201,475,027

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 - 5,627 - 93.78%
Level 2: 5000 - $199 - 5,000 - 100.00%
Level 3: 2000 - $198 - 1,858 - 92.89%
Level 4: 4000 - $197 - 3,452 - 86.30%
Luxury : 1000 - $400 - 946 - 94.58%
Total Capacity :18000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %16,883 - 93.79%
Average Income per Game$3,546,615
Year to Date Revenue$56,745,847

Expense

Pro Players Total Salaries$87,883,334
Farm Players Total Salaries$467,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$34,528,347
Farm Year To Date Expenses$184,716
Pro Salary Cap To Date$33,760,062
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$88,665,386
Pro Remaining Season Days101
Pro Expenses Per Days$548,069
Pro Estimated Expenses$55,354,969
Farm Remaining Season Days105
Farm Expenses Per Days$2,932
Farm Estimated Expenses$307,860
Estimated Season Expenses$55,662,829
Season Salary Cap$87,883,334
Estimate Under Maximum Salary Cap of $88,000,000$116,666
Estimate Over Minimum Salary Cap of $55,000,000 $32,883,334
Current Bank Account$71,673,943
Projected Bank Account$104,676,500

Pro Players Salaries

Patrick Kane $8,500,000 (1)
Matt Duchene $8,500,000 (2)
Jack Hughes $8,000,000 (3)
Quinn Hughes $7,850,000 (2)
Nico Hischier $7,250,000 (2)
Jonathan Marchessault $7,000,000 (1)
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)
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)
Dakota Mermis $750,000 (1)
Jacob Lucchini $750,000 (2)
Phillip Di Giuseppe $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $87,883,334
Year 2025 : $64,920,834
Year 2026 : $29,995,834
Year 2027 : $11,387,500
Salary Average Commitment
Year 2024 : $54,683,335
Year 2025 : $38,433,334
Year 2026 : $18,608,334
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $87,883,334
Year 2025 : $64,920,834
Year 2026 : $29,995,834
Year 2027 : $11,387,500

Farm Players Salaries

Warren Foegele $275,000 (3)
Pheonix Copley $97,500 (3)
Logan Mailloux $95,000 (3)
Total Farm Players3
Salary Commitment
Year 2024 : $467,500
Year 2025 : $467,500
Year 2026 : $467,500
Year 2027 : $0
Salary Average Commitment
Year 2024 : $372,500
Year 2025 : $372,500
Year 2026 : $372,500
Year 2027 : $0

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $200 - 5,557 - 92.62%
Level 2: 6000 - $199 - 5,565 - 92.74%
Level 3: 2000 - $198 - 1,891 - 94.53%
Level 4: 4000 - $197 - 3,530 - 88.24%
Luxury : 1000 - $400 - 952 - 95.16%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left25
Average Attendance - %17,493 - 92.07%
Average Income per Game$3,589,041
Year to Date Revenue$57,424,648

Expense

Pro Players Total Salaries$60,087,500
Farm Players Total Salaries$1,150,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,286,038
Farm Year To Date Expenses$483,126
Pro Salary Cap To Date$23,517,753
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$89,726,012
Pro Remaining Season Days101
Pro Expenses Per Days$378,582
Pro Estimated Expenses$38,236,782
Farm Remaining Season Days105
Farm Expenses Per Days$6,994
Farm Estimated Expenses$734,370
Estimated Season Expenses$38,971,152
Season Salary Cap$60,087,500
Estimate Under Maximum Salary Cap of $88,000,000$27,912,500
Estimate Over Minimum Salary Cap of $55,000,000 $5,087,500
Current Bank Account$38,690,442
Projected Bank Account$89,445,302

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)
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)
Patrick Brown $800,000 (3)
Jakub Lauko $787,500 (3)
Dylan McIlrath $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2024 : $60,087,500
Year 2025 : $51,662,500
Year 2026 : $33,812,500
Year 2027 : $18,750,000
Salary Average Commitment
Year 2024 : $34,525,003
Year 2025 : $30,775,000
Year 2026 : $18,025,000
Year 2027 : $6,500,000
Salary Cap with 1 Way Contract
Year 2024 : $60,087,500
Year 2025 : $51,662,500
Year 2026 : $33,812,500
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)
Total Farm Players8
Salary Commitment
Year 2024 : $1,150,000
Year 2025 : $1,062,500
Year 2026 : $887,500
Year 2027 : $230,000
Salary Average Commitment
Year 2024 : $790,000
Year 2025 : $790,000
Year 2026 : $705,000
Year 2027 : $230,000

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - $200 - 5,643 - 94.05%
Level 2: 6000 - $199 - 5,547 - 92.45%
Level 3: 2000 - $198 - 1,885 - 94.25%
Level 4: 4000 - $197 - 3,451 - 86.27%
Luxury : 1000 - $400 - 954 - 95.39%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left26
Average Attendance - %17,480 - 92.00%
Average Income per Game$3,667,104
Year to Date Revenue$55,006,556

Expense

Pro Players Total Salaries$78,909,417
Farm Players Total Salaries$1,095,083
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,492,033
Farm Year To Date Expenses$393,111
Pro Salary Cap To Date$32,723,748
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,344,697
Pro Remaining Season Days101
Pro Expenses Per Days$493,350
Pro Estimated Expenses$49,828,350
Farm Remaining Season Days105
Farm Expenses Per Days$6,667
Farm Estimated Expenses$700,035
Estimated Season Expenses$50,528,385
Season Salary Cap$78,909,417
Estimate Under Maximum Salary Cap of $88,000,000$9,090,583
Estimate Over Minimum Salary Cap of $55,000,000 $23,909,417
Current Bank Account$70,360,514
Projected Bank Account$115,176,826

Pro Players Salaries

Auston Matthews $11,640,250 (1)
Mark Stone $11,500,000 (3)
Sergei Bobrovsky $9,500,000 (1)
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)
Casey Cizikas $3,000,000 (2)
Sean Walker $2,650,000 (2)
Chris Tanev $2,500,000 (1)
Nic Dowd $2,500,000 (2)
Juuso Valimaki $2,000,000 (3)
Nick Perbix $1,125,000 (1)
Cole Perfetti $975,000 (1)
Matty Beniers $975,000 (1)
Aliaksei Protas $950,000 (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 : $78,909,417
Year 2025 : $47,994,167
Year 2026 : $38,950,000
Year 2027 : $9,750,000
Salary Average Commitment
Year 2024 : $47,169,170
Year 2025 : $33,594,167
Year 2026 : $27,200,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $78,909,417
Year 2025 : $47,994,167
Year 2026 : $38,950,000
Year 2027 : $9,750,000

Farm Players Salaries

Joonas Korpisalo $280,000 (1)
Connor McMichael $210,000 (4)
Spencer Stastney $92,500 (1)
Hendrix Lapierre $92,500 (1)
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 Players9
Salary Commitment
Year 2024 : $1,095,083
Year 2025 : $377,500
Year 2026 : $300,000
Year 2027 : $210,000
Salary Average Commitment
Year 2024 : $270,083
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 $79,913,892 $86,996,666 $1,003,334 $31,996,666 221032
BOSTON $91,532,067 $79,735,250 $8,264,750 $24,735,250 221032
BUFFALO $93,598,719 $78,249,047 $9,750,953 $23,249,047 231639
CALGARY $29,311,748 $86,862,366 $1,137,634 $31,862,366 22729
CAROLINE $112,254,219 $84,355,556 $3,644,444 $29,355,556 23326
CHICAGO $42,919,958 $73,831,024 $14,168,976 $18,831,024 221032
COLORADO $192,435,939 $70,687,500 $17,312,500 $15,687,500 22931
COLUMBUS $69,915,591 $81,750,000 $6,250,000 $26,750,000 222143
DALLAS $8,771,833 $87,047,143 $952,857 $32,047,143 22527
DETROIT $40,987,552 $79,961,667 $8,038,333 $24,961,667 223153
EDMONTON $30,353,207 $87,262,666 $737,334 $32,262,666 22527
FLORIDE $136,918,758 $73,849,125 $14,150,875 $18,849,125 25631
FLYERS $201,522,493 $56,200,833 $31,799,167 $1,200,833 22931
ISLANDERS $49,746,743 $81,090,833 $6,909,167 $26,090,833 22325
LAKINGS $227,112,722 $55,437,500 $32,562,500 $437,500 231235
MINNESOTA $34,367,855 $86,300,833 $1,699,167 $31,300,833 221537
MONTREAL $251,903,533 $59,340,000 $28,660,000 $4,340,000 231235
NASHVILLE $192,225,573 $60,125,000 $27,875,000 $5,125,000 22628
NEWJERSEY $182,042,476 $56,905,833 $31,094,167 $1,905,833 25732
OTTAWA $157,937,807 $86,491,666 $1,508,334 $31,491,666 23225
PITTSBURGH $40,932,329 $58,527,500 $29,472,500 $3,527,500 221234
RANGERS $131,256,249 $77,980,776 $10,019,224 $22,980,776 22527
SANJOSE $212,750,141 $58,451,334 $29,548,666 $3,451,334 23427
SEATTLE $237,867,865 $55,837,500 $32,162,500 $837,500 251540
ST-LOUIS $37,452,338 $85,400,000 $2,600,000 $30,400,000 22426
TAMPABAY $9,784,373 $79,206,667 $8,793,333 $24,206,667 221537
TORONTO $64,199,538 $75,883,333 $12,116,667 $20,883,333 231639
UTAH $184,858,677 $76,775,000 $11,225,000 $21,775,000 22426
VANCOUVER $163,622,541 $86,602,381 $1,397,619 $31,602,381 22931
VEGAS $71,673,943 $87,883,334 $116,666 $32,883,334 22325
WASHINGTON $38,690,442 $60,087,500 $27,912,500 $5,087,500 22830
WINNIPEG $70,360,514 $78,909,417 $9,090,583 $23,909,417 22931