Team FinanceLast Update - December 2, 2024 at 19:41
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 - 5,792 - 96.53%
Level 2: 6000 - $198 - 5,572 - 92.86%
Level 3: 2000 - $197 - 1,893 - 94.67%
Level 4: 4000 - $196 - 3,531 - 88.29%
Luxury : 1000 - $400 - 950 - 95.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %17,739 - 93.36%
Average Income per Game$3,715,308
Year to Date Revenue$48,299,009

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$29,303,802
Farm Year To Date Expenses$331,020
Pro Salary Cap To Date$28,645,218
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$104,028,635
Pro Remaining Season Days110
Pro Expenses Per Days$542,663
Pro Estimated Expenses$59,692,930
Farm Remaining Season Days114
Farm Expenses Per Days$6,130
Farm Estimated Expenses$698,820
Estimated Season Expenses$60,391,750
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$73,632,757
Projected Bank Account$117,269,642

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 - 5,629 - 93.81%
Level 2: 6000 - $199 - 5,643 - 94.05%
Level 3: 2000 - $197 - 1,910 - 95.51%
Level 4: 4000 - $190 - 3,541 - 88.54%
Luxury : 1000 - $395 - 981 - 98.10%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %17,704 - 93.18%
Average Income per Game$3,687,862
Year to Date Revenue$47,942,207

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$26,918,772
Farm Year To Date Expenses$365,357
Pro Salary Cap To Date$26,260,242
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,260,138
Pro Remaining Season Days110
Pro Expenses Per Days$498,386
Pro Estimated Expenses$54,822,460
Farm Remaining Season Days114
Farm Expenses Per Days$7,393
Farm Estimated Expenses$842,802
Estimated Season Expenses$55,665,262
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$88,722,271
Projected Bank Account$136,317,147

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 - 6,903 - 95.21%
Level 2: 7250 - $188 - 6,875 - 94.83%
Level 3: 3750 - $172 - 2,436 - 64.95%
Level 4: 5250 - $165 - 4,584 - 87.31%
Luxury : 1500 - $365 - 1,138 - 75.85%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %21,935 - 87.74%
Average Income per Game$4,199,852
Year to Date Revenue$58,797,928

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$28,436,112
Farm Year To Date Expenses$715,347
Pro Salary Cap To Date$27,777,582
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$113,396,004
Pro Remaining Season Days110
Pro Expenses Per Days$489,323
Pro Estimated Expenses$53,825,530
Farm Remaining Season Days114
Farm Expenses Per Days$14,323
Farm Estimated Expenses$1,632,822
Estimated Season Expenses$55,458,352
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$89,644,418
Projected Bank Account$147,582,070

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 - 5,684 - 94.73%
Level 2: 6000 - $199 - 5,558 - 92.63%
Level 3: 2000 - $197 - 1,877 - 93.85%
Level 4: 4000 - $196 - 3,460 - 86.51%
Luxury : 1000 - $400 - 954 - 95.44%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %17,533 - 92.28%
Average Income per Game$3,672,478
Year to Date Revenue$47,742,209

Expense

Pro Players Total Salaries$83,912,366
Farm Players Total Salaries$551,200
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,288,224
Farm Year To Date Expenses$185,220
Pro Salary Cap To Date$27,629,694
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,829,373
Pro Remaining Season Days110
Pro Expenses Per Days$523,856
Pro Estimated Expenses$57,624,160
Farm Remaining Season Days114
Farm Expenses Per Days$3,430
Farm Estimated Expenses$391,020
Estimated Season Expenses$58,015,180
Season Salary Cap$83,912,366
Estimate Under Maximum Salary Cap of $88,000,000$4,087,634
Estimate Over Minimum Salary Cap of $55,000,000 $28,912,366
Current Bank Account$26,753,061
Projected Bank Account$71,567,254

Pro Players Salaries

Adam Fox $9,500,000 (1)
Connor Hellebuyck $9,000,000 (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)
Nick Schmaltz $5,850,000 (3)
Morgan Rielly $5,000,000 (1)
Mark Scheifele $4,125,000 (2)
Robby Fabbri $4,000,000 (3)
Shayne Gostisbehere $4,000,000 (4)
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)
Nick Bjugstad $750,000 (3)
Kyle Burroughs $750,000 (2)
Casey Desmith $750,000 (3)
Sean Kuraly $650,000 (3)
Total Pro Players22
Salary Commitment
Year 2024 : $83,912,366
Year 2025 : $66,137,366
Year 2026 : $55,762,366
Year 2027 : $20,350,000
Salary Average Commitment
Year 2024 : $64,337,367
Year 2025 : $52,537,366
Year 2026 : $48,412,366
Year 2027 : $13,000,000
Salary Cap with 1 Way Contract
Year 2024 : $83,912,366
Year 2025 : $66,137,366
Year 2026 : $55,762,366
Year 2027 : $20,350,000

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 - 5,538 - 92.29%
Level 2: 6000 - $199 - 5,572 - 92.86%
Level 3: 2000 - $198 - 1,827 - 91.34%
Level 4: 4000 - $197 - 3,381 - 84.52%
Luxury : 1000 - $400 - 930 - 92.98%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %17,247 - 90.77%
Average Income per Game$3,615,940
Year to Date Revenue$47,007,223

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$28,508,223
Farm Year To Date Expenses$96,342
Pro Salary Cap To Date$27,849,693
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,246,326
Pro Remaining Season Days110
Pro Expenses Per Days$526,558
Pro Estimated Expenses$57,921,380
Farm Remaining Season Days114
Farm Expenses Per Days$2,009
Farm Estimated Expenses$229,026
Estimated Season Expenses$58,150,406
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$109,741,576
Projected Bank Account$152,837,496

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 - 5,785 - 96.42%
Level 2: 6000 - $199 - 5,656 - 94.27%
Level 3: 2000 - $198 - 1,838 - 91.91%
Level 4: 4000 - $185 - 3,663 - 91.57%
Luxury : 1000 - $400 - 918 - 91.78%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %17,860 - 94.00%
Average Income per Game$3,685,525
Year to Date Revenue$47,911,829

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$24,940,842
Farm Year To Date Expenses$287,034
Pro Salary Cap To Date$24,282,312
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,194,709
Pro Remaining Season Days110
Pro Expenses Per Days$462,384
Pro Estimated Expenses$50,862,240
Farm Remaining Season Days114
Farm Expenses Per Days$5,265
Farm Estimated Expenses$600,210
Estimated Season Expenses$51,462,450
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$35,882,685
Projected Bank Account$87,614,944

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 - 5,751 - 95.85%
Level 2: 6000 - $199 - 5,468 - 91.13%
Level 3: 2000 - $198 - 1,909 - 95.43%
Level 4: 4000 - $197 - 3,490 - 87.26%
Luxury : 1000 - $400 - 969 - 96.87%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %17,586 - 92.56%
Average Income per Game$3,691,213
Year to Date Revenue$47,985,774

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$23,876,964
Farm Year To Date Expenses$307,716
Pro Salary Cap To Date$23,218,434
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,353,975
Pro Remaining Season Days110
Pro Expenses Per Days$443,216
Pro Estimated Expenses$48,753,760
Farm Remaining Season Days114
Farm Expenses Per Days$5,596
Farm Estimated Expenses$637,944
Estimated Season Expenses$49,391,704
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$185,302,062
Projected Bank Account$239,264,333

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 - 5,854 - 97.57%
Level 2: 6000 - $195 - 5,816 - 96.93%
Level 3: 2000 - $192 - 1,926 - 96.29%
Level 4: 4000 - $158 - 4,000 - 100.00%
Luxury : 1000 - $395 - 956 - 95.59%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %18,551 - 97.64%
Average Income per Game$3,678,313
Year to Date Revenue$47,818,073

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$28,810,989
Farm Year To Date Expenses$614,250
Pro Salary Cap To Date$28,152,459
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,992,773
Pro Remaining Season Days110
Pro Expenses Per Days$510,671
Pro Estimated Expenses$56,173,810
Farm Remaining Season Days114
Farm Expenses Per Days$11,375
Farm Estimated Expenses$1,296,750
Estimated Season Expenses$57,470,560
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$63,623,243
Projected Bank Account$109,145,456

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 - 5,837 - 97.28%
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 Left27
Average Attendance - %18,837 - 99.14%
Average Income per Game$3,632,386
Year to Date Revenue$50,853,400

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$29,286,543
Farm Year To Date Expenses$177,234
Pro Salary Cap To Date$28,628,013
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$98,074,414
Pro Remaining Season Days110
Pro Expenses Per Days$542,970
Pro Estimated Expenses$59,726,700
Farm Remaining Season Days114
Farm Expenses Per Days$3,302
Farm Estimated Expenses$376,428
Estimated Season Expenses$60,103,128
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$6,608,481
Projected Bank Account$44,579,767

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 - $199 - 5,942 - 80.30%
Level 2: 7400 - $194 - 6,000 - 81.08%
Level 3: 3300 - $186 - 2,000 - 60.61%
Level 4: 5150 - $170 - 4,000 - 77.67%
Luxury : 1750 - $390 - 986 - 56.32%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %18,928 - 75.71%
Average Income per Game$3,782,849
Year to Date Revenue$49,177,032

Expense

Pro Players Total Salaries$72,629,167
Farm Players Total Salaries$4,153,333
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,453,952
Farm Year To Date Expenses$1,246,736
Pro Salary Cap To Date$25,795,422
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$105,919,761
Pro Remaining Season Days110
Pro Expenses Per Days$455,056
Pro Estimated Expenses$50,056,160
Farm Remaining Season Days114
Farm Expenses Per Days$24,871
Farm Estimated Expenses$2,835,294
Estimated Season Expenses$52,891,454
Season Salary Cap$72,629,167
Estimate Under Maximum Salary Cap of $88,000,000$15,370,833
Estimate Over Minimum Salary Cap of $55,000,000 $17,629,167
Current Bank Account$32,426,413
Projected Bank Account$85,454,720

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)
Jakob Chychrun $4,600,000 (1)
Noah Dobson $4,000,000 (3)
Martin Necas $3,000,000 (2)
Martin Fehervary $2,675,000 (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)
Logan Thompson $766,667 (4)
A.J. Greer $762,500 (1)
Jarred Tinordi $750,000 (3)
Jaycob Megna $650,000 (4)
Total Pro Players20
Salary Commitment
Year 2024 : $72,629,167
Year 2025 : $46,916,667
Year 2026 : $34,916,667
Year 2027 : $20,166,667
Salary Average Commitment
Year 2024 : $32,250,002
Year 2025 : $26,150,000
Year 2026 : $17,150,000
Year 2027 : $2,400,000
Salary Cap with 1 Way Contract
Year 2024 : $72,629,167
Year 2025 : $46,916,667
Year 2026 : $34,916,667
Year 2027 : $20,166,667

Farm Players Salaries

Jesperi Kotkaniemi $482,000 (2)
Jonas Siegenthaler $340,000 (4)
Luke Kunin $275,000 (1)
Miles Wood $250,000 (3)
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)
Fraser Minten $95,000 (3)
Kevin Korchinski $95,000 (3)
Ivan Fedotov $95,000 (4)
Brendan Brisson $92,500 (3)
Ryan Winterton $92,500 (3)
Jack Thompson $92,500 (3)
Bradly Nadeau $92,500 (3)
Vladislav Kolyachonok $90,500 (1)
Roby Jarventie $90,000 (3)
Adam Klapka $90,000 (3)
Landon Slaggert $90,000 (3)
Arshdeep Bains $90,000 (3)
Lukas Cormier $87,500 (3)
Kaedan Korczak $87,500 (1)
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)
Philip Kemp $75,000 (2)
Total Farm Players33
Salary Commitment
Year 2024 : $4,153,333
Year 2025 : $3,295,833
Year 2026 : $2,548,833
Year 2027 : $1,003,833
Salary Average Commitment
Year 2024 : $550,000
Year 2025 : $550,000
Year 2026 : $360,000
Year 2027 : $0

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Center
Level 1: 6000 - $200 - 5,719 - 95.31%
Level 2: 6000 - $199 - 5,609 - 93.48%
Level 3: 2000 - $198 - 1,893 - 94.64%
Level 4: 4000 - $197 - 3,482 - 87.06%
Luxury : 1000 - $400 - 958 - 95.84%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %17,661 - 92.95%
Average Income per Game$3,703,959
Year to Date Revenue$51,855,419

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$29,391,390
Farm Year To Date Expenses$159,894
Pro Salary Cap To Date$28,732,806
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,006,880
Pro Remaining Season Days110
Pro Expenses Per Days$544,285
Pro Estimated Expenses$59,871,350
Farm Remaining Season Days114
Farm Expenses Per Days$2,961
Farm Estimated Expenses$337,554
Estimated Season Expenses$60,208,904
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$27,732,679
Projected Bank Account$67,530,655

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 - 5,698 - 94.96%
Level 2: 6000 - $199 - 5,579 - 92.98%
Level 3: 2000 - $198 - 1,908 - 95.39%
Level 4: 4000 - $197 - 3,399 - 84.97%
Luxury : 1000 - $400 - 944 - 94.43%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %17,527 - 92.25%
Average Income per Game$3,674,717
Year to Date Revenue$47,771,324

Expense

Pro Players Total Salaries$68,999,125
Farm Players Total Salaries$527,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,295,906
Farm Year To Date Expenses$182,796
Pro Salary Cap To Date$19,637,373
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,892,082
Pro Remaining Season Days110
Pro Expenses Per Days$432,921
Pro Estimated Expenses$47,621,310
Farm Remaining Season Days114
Farm Expenses Per Days$3,289
Farm Estimated Expenses$374,946
Estimated Season Expenses$47,996,256
Season Salary Cap$68,999,125
Estimate Under Maximum Salary Cap of $88,000,000$19,000,875
Estimate Over Minimum Salary Cap of $55,000,000 $13,999,125
Current Bank Account$158,568,812
Projected Bank Account$213,464,638

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)
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)
Zack Macewen $775,000 (3)
Michael Amadio $762,500 (3)
Haydn Fleury $762,500 (3)
Boris Katchouk $750,000 (1)
Total Pro Players25
Salary Commitment
Year 2024 : $68,999,125
Year 2025 : $59,799,125
Year 2026 : $47,800,000
Year 2027 : $13,200,000
Salary Average Commitment
Year 2024 : $38,125,001
Year 2025 : $33,625,000
Year 2026 : $33,625,000
Year 2027 : $900,000
Salary Cap with 1 Way Contract
Year 2024 : $68,999,125
Year 2025 : $59,799,125
Year 2026 : $47,800,000
Year 2027 : $13,200,000

Farm Players Salaries

Jayson Megna $100,000 (2)
Scott Morrow $92,500 (3)
Declan Carlile $90,000 (3)
Emil Heineman $90,000 (3)
Felix Sandstrom $77,500 (4)
Bokondji Imama $77,500 (3)
Total Farm Players6
Salary Commitment
Year 2024 : $527,500
Year 2025 : $527,500
Year 2026 : $427,500
Year 2027 : $77,500
Salary Average Commitment
Year 2024 : $177,500
Year 2025 : $177,500
Year 2026 : $77,500
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 - 3,983 - 99.56%
Luxury : 1000 - $375 - 1,000 - 100.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %18,983 - 99.91%
Average Income per Game$3,681,944
Year to Date Revenue$47,865,275

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$19,163,682
Farm Year To Date Expenses$378,420
Pro Salary Cap To Date$18,505,152
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,094,438
Pro Remaining Season Days110
Pro Expenses Per Days$354,883
Pro Estimated Expenses$39,037,130
Farm Remaining Season Days114
Farm Expenses Per Days$7,378
Farm Estimated Expenses$841,092
Estimated Season Expenses$39,878,222
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$197,412,842
Projected Bank Account$260,629,058

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 - 5,653 - 94.22%
Level 2: 6000 - $199 - 5,614 - 93.56%
Level 3: 2000 - $198 - 1,903 - 95.14%
Level 4: 4000 - $197 - 3,458 - 86.46%
Luxury : 1000 - $400 - 952 - 95.16%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %17,580 - 92.53%
Average Income per Game$3,686,491
Year to Date Revenue$51,610,879

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$27,762,984
Farm Year To Date Expenses$241,326
Pro Salary Cap To Date$27,104,454
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$99,535,267
Pro Remaining Season Days110
Pro Expenses Per Days$506,651
Pro Estimated Expenses$55,731,610
Farm Remaining Season Days114
Farm Expenses Per Days$3,574
Farm Estimated Expenses$407,436
Estimated Season Expenses$56,139,046
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$46,633,691
Projected Bank Account$90,029,912

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 - 6,801 - 97.15%
Level 2: 7000 - $190 - 6,714 - 95.92%
Level 3: 3000 - $173 - 2,408 - 80.26%
Level 4: 4700 - $172 - 4,653 - 98.99%
Luxury : 1300 - $360 - 1,164 - 89.55%
Total Capacity :23000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %21,739 - 94.52%
Average Income per Game$4,258,129
Year to Date Revenue$55,355,678

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$19,173,051
Farm Year To Date Expenses$355,869
Pro Salary Cap To Date$18,514,521
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$119,227,614
Pro Remaining Season Days110
Pro Expenses Per Days$350,229
Pro Estimated Expenses$38,525,190
Farm Remaining Season Days114
Farm Expenses Per Days$7,061
Farm Estimated Expenses$804,954
Estimated Season Expenses$39,330,144
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$217,545,045
Projected Bank Account$297,442,515

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 - 5,916 - 98.59%
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 - 946 - 94.57%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %18,861 - 99.27%
Average Income per Game$3,741,385
Year to Date Revenue$48,638,000

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$29,074,680
Farm Year To Date Expenses$579,953
Pro Salary Cap To Date$28,416,150
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$104,758,769
Pro Remaining Season Days110
Pro Expenses Per Days$538,420
Pro Estimated Expenses$59,226,200
Farm Remaining Season Days114
Farm Expenses Per Days$10,885
Farm Estimated Expenses$1,240,890
Estimated Season Expenses$60,467,090
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$28,098,400
Projected Bank Account$72,390,079

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 - 5,691 - 94.85%
Level 2: 6000 - $199 - 5,402 - 90.03%
Level 3: 2000 - $198 - 1,805 - 90.24%
Level 4: 4000 - $197 - 3,358 - 83.96%
Luxury : 1000 - $400 - 919 - 91.89%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %17,175 - 90.39%
Average Income per Game$3,599,657
Year to Date Revenue$50,395,192

Expense

Pro Players Total Salaries$59,340,000
Farm Players Total Salaries$1,201,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,197,296
Farm Year To Date Expenses$394,308
Pro Salary Cap To Date$19,538,766
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,190,727
Pro Remaining Season Days110
Pro Expenses Per Days$374,024
Pro Estimated Expenses$41,142,640
Farm Remaining Season Days114
Farm Expenses Per Days$7,302
Farm Estimated Expenses$832,428
Estimated Season Expenses$41,975,068
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$247,880,135
Projected Bank Account$303,095,794

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 $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 - 5,720 - 95.33%
Level 2: 6000 - $199 - 5,584 - 93.07%
Level 3: 2000 - $193 - 1,923 - 96.15%
Level 4: 4000 - $166 - 4,000 - 100.00%
Luxury : 1000 - $400 - 943 - 94.33%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %18,171 - 95.63%
Average Income per Game$3,667,739
Year to Date Revenue$47,680,612

Expense

Pro Players Total Salaries$61,019,167
Farm Players Total Salaries$518,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,750,202
Farm Year To Date Expenses$174,798
Pro Salary Cap To Date$20,091,672
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,696,703
Pro Remaining Season Days110
Pro Expenses Per Days$384,263
Pro Estimated Expenses$42,268,930
Farm Remaining Season Days114
Farm Expenses Per Days$3,237
Farm Estimated Expenses$369,018
Estimated Season Expenses$42,637,948
Season Salary Cap$61,019,167
Estimate Under Maximum Salary Cap of $88,000,000$26,980,833
Estimate Over Minimum Salary Cap of $55,000,000 $6,019,167
Current Bank Account$184,559,680
Projected Bank Account$244,618,435

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 $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 - 5,688 - 94.79%
Level 2: 6000 - $199 - 5,457 - 90.95%
Level 3: 2000 - $175 - 2,000 - 100.00%
Level 4: 4000 - $125 - 4,000 - 100.00%
Luxury : 1000 - $400 - 957 - 95.68%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %18,102 - 95.27%
Average Income per Game$3,456,204
Year to Date Revenue$44,930,656

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$19,395,828
Farm Year To Date Expenses$232,092
Pro Salary Cap To Date$18,737,298
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$96,773,721
Pro Remaining Season Days110
Pro Expenses Per Days$359,182
Pro Estimated Expenses$39,510,020
Farm Remaining Season Days114
Farm Expenses Per Days$4,298
Farm Estimated Expenses$489,972
Estimated Season Expenses$39,999,992
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$174,690,280
Projected Bank Account$231,464,009

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 - 5,666 - 94.43%
Level 2: 6000 - $192 - 6,000 - 100.00%
Level 3: 2000 - $191 - 1,922 - 96.08%
Level 4: 4000 - $185 - 3,615 - 90.38%
Luxury : 1000 - $400 - 968 - 96.81%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %18,171 - 95.64%
Average Income per Game$3,708,305
Year to Date Revenue$48,207,962

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$28,926,201
Farm Year To Date Expenses$62,694
Pro Salary Cap To Date$28,267,671
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,832,534
Pro Remaining Season Days110
Pro Expenses Per Days$539,583
Pro Estimated Expenses$59,354,130
Farm Remaining Season Days114
Farm Expenses Per Days$1,161
Farm Estimated Expenses$132,354
Estimated Season Expenses$59,486,484
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$155,477,908
Projected Bank Account$199,823,958

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 - 1,905 - 95.24%
Level 4: 4000 - $188 - 3,598 - 89.94%
Luxury : 1000 - $395 - 963 - 96.26%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,465 - 97.18%
Average Income per Game$3,766,414
Year to Date Revenue$52,729,792

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$19,929,780
Farm Year To Date Expenses$601,344
Pro Salary Cap To Date$19,271,250
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$101,693,170
Pro Remaining Season Days110
Pro Expenses Per Days$369,070
Pro Estimated Expenses$40,597,700
Farm Remaining Season Days114
Farm Expenses Per Days$11,136
Farm Estimated Expenses$1,269,504
Estimated Season Expenses$41,867,204
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$36,734,186
Projected Bank Account$96,560,152

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 - 5,908 - 98.47%
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 - 981 - 98.06%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %18,889 - 99.41%
Average Income per Game$3,595,851
Year to Date Revenue$46,746,060

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$26,335,152
Farm Year To Date Expenses$165,996
Pro Salary Cap To Date$25,676,622
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,683,822
Pro Remaining Season Days110
Pro Expenses Per Days$487,688
Pro Estimated Expenses$53,645,680
Farm Remaining Season Days114
Farm Expenses Per Days$3,074
Farm Estimated Expenses$350,436
Estimated Season Expenses$53,996,116
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$128,245,767
Projected Bank Account$174,933,473

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 - 986 - 98.61%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %18,986 - 99.93%
Average Income per Game$3,468,598
Year to Date Revenue$45,091,772

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$20,040,062
Farm Year To Date Expenses$134,728
Pro Salary Cap To Date$19,381,532
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$97,120,740
Pro Remaining Season Days110
Pro Expenses Per Days$368,606
Pro Estimated Expenses$40,546,660
Farm Remaining Season Days114
Farm Expenses Per Days$2,277
Farm Estimated Expenses$259,578
Estimated Season Expenses$40,806,238
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$209,140,088
Projected Bank Account$265,454,590

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 - 5,547 - 92.44%
Level 2: 5000 - $186 - 4,935 - 98.69%
Level 3: 2000 - $178 - 1,899 - 94.95%
Level 4: 4000 - $170 - 3,705 - 92.63%
Luxury : 1000 - $360 - 933 - 93.30%
Total Capacity :18000
Team Popularity : 100.00%

Income

Home Games Left27
Average Attendance - %17,018 - 94.55%
Average Income per Game$3,304,664
Year to Date Revenue$46,265,296

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$19,044,072
Farm Year To Date Expenses$649,566
Pro Salary Cap To Date$18,385,542
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$89,225,928
Pro Remaining Season Days110
Pro Expenses Per Days$352,668
Pro Estimated Expenses$38,793,480
Farm Remaining Season Days114
Farm Expenses Per Days$12,029
Farm Estimated Expenses$1,371,306
Estimated Season Expenses$40,164,786
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$234,400,904
Projected Bank Account$283,462,046

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 - 5,818 - 96.97%
Level 2: 6000 - $196 - 5,900 - 98.34%
Level 3: 2000 - $190 - 1,979 - 98.93%
Level 4: 4000 - $180 - 3,992 - 99.80%
Luxury : 1000 - $382 - 985 - 98.51%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,674 - 98.28%
Average Income per Game$3,732,812
Year to Date Revenue$52,259,374

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$28,778,058
Farm Year To Date Expenses$118,692
Pro Salary Cap To Date$28,119,528
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,785,936
Pro Remaining Season Days110
Pro Expenses Per Days$532,927
Pro Estimated Expenses$58,621,970
Farm Remaining Season Days114
Farm Expenses Per Days$2,198
Farm Estimated Expenses$250,572
Estimated Season Expenses$58,872,542
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$34,647,876
Projected Bank Account$76,561,270

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 - 5,813 - 96.88%
Level 2: 6000 - $197 - 5,704 - 95.07%
Level 3: 2000 - $190 - 1,919 - 95.93%
Level 4: 4000 - $178 - 3,861 - 96.53%
Luxury : 1000 - $399 - 955 - 95.50%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %18,251 - 96.06%
Average Income per Game$3,720,720
Year to Date Revenue$48,369,355

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$25,685,574
Farm Year To Date Expenses$484,314
Pro Salary Cap To Date$25,027,038
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$104,180,149
Pro Remaining Season Days110
Pro Expenses Per Days$495,163
Pro Estimated Expenses$54,467,930
Farm Remaining Season Days114
Farm Expenses Per Days$8,913
Farm Estimated Expenses$1,016,082
Estimated Season Expenses$55,484,012
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$6,874,376
Projected Bank Account$55,570,513

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 - 5,697 - 94.95%
Level 2: 6000 - $195 - 5,826 - 97.10%
Level 3: 2000 - $187 - 2,000 - 100.00%
Level 4: 4000 - $171 - 4,000 - 100.00%
Luxury : 1000 - $400 - 939 - 93.94%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %18,463 - 97.17%
Average Income per Game$3,586,740
Year to Date Revenue$50,214,360

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$24,409,737
Farm Year To Date Expenses$626,832
Pro Salary Cap To Date$23,751,207
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$96,841,980
Pro Remaining Season Days110
Pro Expenses Per Days$474,898
Pro Estimated Expenses$52,238,780
Farm Remaining Season Days114
Farm Expenses Per Days$11,608
Farm Estimated Expenses$1,323,312
Estimated Season Expenses$53,562,092
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$61,007,092
Projected Bank Account$104,286,980

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 - 5,736 - 95.60%
Level 2: 6000 - $199 - 5,597 - 93.29%
Level 3: 2000 - $198 - 1,827 - 91.33%
Level 4: 4000 - $175 - 3,721 - 93.02%
Luxury : 1000 - $400 - 932 - 93.16%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %17,813 - 93.75%
Average Income per Game$3,674,294
Year to Date Revenue$47,765,828

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$26,450,298
Farm Year To Date Expenses$158,706
Pro Salary Cap To Date$25,791,768
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,880,245
Pro Remaining Season Days110
Pro Expenses Per Days$480,335
Pro Estimated Expenses$52,836,850
Farm Remaining Season Days114
Farm Expenses Per Days$2,939
Farm Estimated Expenses$335,046
Estimated Season Expenses$53,171,896
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$181,846,351
Projected Bank Account$231,554,700

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 - 5,676 - 94.60%
Level 2: 6000 - $199 - 5,583 - 93.06%
Level 3: 2000 - $198 - 1,881 - 94.04%
Level 4: 4000 - $197 - 3,555 - 88.88%
Luxury : 1000 - $400 - 960 - 95.97%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %17,655 - 92.92%
Average Income per Game$3,702,898
Year to Date Revenue$48,137,670

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$29,308,842
Farm Year To Date Expenses$255,210
Pro Salary Cap To Date$28,650,312
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$103,681,135
Pro Remaining Season Days110
Pro Expenses Per Days$540,258
Pro Estimated Expenses$59,428,380
Farm Remaining Season Days114
Farm Expenses Per Days$4,970
Farm Estimated Expenses$566,580
Estimated Season Expenses$59,994,960
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$157,185,411
Projected Bank Account$200,871,586

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 - 5,598 - 93.29%
Level 2: 5000 - $199 - 5,000 - 100.00%
Level 3: 2000 - $198 - 1,855 - 92.76%
Level 4: 4000 - $197 - 3,457 - 86.43%
Luxury : 1000 - $400 - 941 - 94.10%
Total Capacity :18000
Team Popularity : 120.00%

Income

Home Games Left27
Average Attendance - %16,851 - 93.62%
Average Income per Game$3,539,318
Year to Date Revenue$49,550,447

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$29,595,726
Farm Year To Date Expenses$158,328
Pro Salary Cap To Date$28,937,196
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$95,561,576
Pro Remaining Season Days110
Pro Expenses Per Days$548,069
Pro Estimated Expenses$60,287,590
Farm Remaining Season Days114
Farm Expenses Per Days$2,932
Farm Estimated Expenses$334,248
Estimated Season Expenses$60,621,838
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$69,437,552
Projected Bank Account$104,377,290

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 - 5,601 - 93.35%
Level 2: 6000 - $199 - 5,566 - 92.77%
Level 3: 2000 - $198 - 1,887 - 94.34%
Level 4: 4000 - $197 - 3,534 - 88.36%
Luxury : 1000 - $400 - 941 - 94.06%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %17,529 - 92.26%
Average Income per Game$3,575,580
Year to Date Revenue$46,482,539

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$20,878,800
Farm Year To Date Expenses$420,180
Pro Salary Cap To Date$20,220,270
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$100,116,238
Pro Remaining Season Days110
Pro Expenses Per Days$378,582
Pro Estimated Expenses$41,644,020
Farm Remaining Season Days114
Farm Expenses Per Days$6,994
Farm Estimated Expenses$797,316
Estimated Season Expenses$42,441,336
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$31,218,517
Projected Bank Account$88,893,419

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 - 5,625 - 93.75%
Level 2: 6000 - $199 - 5,539 - 92.32%
Level 3: 2000 - $198 - 1,869 - 93.45%
Level 4: 4000 - $197 - 3,405 - 85.14%
Luxury : 1000 - $400 - 951 - 95.12%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left28
Average Attendance - %17,390 - 91.53%
Average Income per Game$3,648,768
Year to Date Revenue$47,433,983

Expense

Pro Players Total Salaries$86,634,417
Farm Players Total Salaries$1,090,083
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,802,643
Farm Year To Date Expenses$333,198
Pro Salary Cap To Date$28,144,113
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,165,502
Pro Remaining Season Days110
Pro Expenses Per Days$540,454
Pro Estimated Expenses$59,449,940
Farm Remaining Season Days114
Farm Expenses Per Days$6,637
Farm Estimated Expenses$756,618
Estimated Season Expenses$60,206,558
Season Salary Cap$86,634,417
Estimate Under Maximum Salary Cap of $88,000,000$1,365,583
Estimate Over Minimum Salary Cap of $55,000,000 $31,634,417
Current Bank Account$42,537,244
Projected Bank Account$84,496,188

Pro Players Salaries

Auston Matthews $11,640,250 (1)
Mark Stone $11,500,000 (3)
Sergei Bobrovsky $9,500,000 (1)
Timo Meier $8,800,000 (4)
Quinton Byfield $6,250,000 (4)
John Carlson $6,000,000 (3)
Tomas Hertl $5,625,000 (1)
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)
Daniil Tarasov $825,000 (1)
Mark Giordano $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2024 : $86,634,417
Year 2025 : $50,944,167
Year 2026 : $41,900,000
Year 2027 : $18,550,000
Salary Average Commitment
Year 2024 : $41,319,170
Year 2025 : $27,744,167
Year 2026 : $21,350,000
Year 2027 : $0
Salary Cap with 1 Way Contract
Year 2024 : $86,634,417
Year 2025 : $50,944,167
Year 2026 : $41,900,000
Year 2027 : $18,550,000

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)
Juuso Parssinen $85,083 (1)
Valtteri Puustinen $85,000 (1)
Lukas Rousek $77,500 (2)
Scott Perunovich $75,000 (1)
Total Farm Players9
Salary Commitment
Year 2024 : $1,090,083
Year 2025 : $287,500
Year 2026 : $210,000
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 $73,632,757 $86,996,666 $1,003,334 $31,996,666 221032
BOSTON $88,722,271 $79,735,250 $8,264,750 $24,735,250 221032
BUFFALO $89,644,418 $78,249,047 $9,750,953 $23,249,047 231639
CALGARY $26,753,061 $83,912,366 $4,087,634 $28,912,366 22729
CAROLINE $109,741,576 $84,355,556 $3,644,444 $29,355,556 23326
CHICAGO $35,882,685 $73,831,024 $14,168,976 $18,831,024 221032
COLORADO $185,302,062 $70,687,500 $17,312,500 $15,687,500 22931
COLUMBUS $63,623,243 $81,750,000 $6,250,000 $26,750,000 222143
DALLAS $6,608,481 $87,047,143 $952,857 $32,047,143 22527
DETROIT $32,426,413 $72,629,167 $15,370,833 $17,629,167 203353
EDMONTON $27,732,679 $87,262,666 $737,334 $32,262,666 22527
FLORIDE $158,568,812 $68,999,125 $19,000,875 $13,999,125 25631
FLYERS $197,412,842 $56,200,833 $31,799,167 $1,200,833 22931
ISLANDERS $46,633,691 $81,090,833 $6,909,167 $26,090,833 22325
LAKINGS $217,545,045 $55,437,500 $32,562,500 $437,500 231235
MINNESOTA $28,098,400 $86,300,833 $1,699,167 $31,300,833 221537
MONTREAL $247,880,135 $59,340,000 $28,660,000 $4,340,000 231235
NASHVILLE $184,559,680 $61,019,167 $26,980,833 $6,019,167 22628
NEWJERSEY $174,690,280 $56,905,833 $31,094,167 $1,905,833 25732
OTTAWA $155,477,908 $86,491,666 $1,508,334 $31,491,666 23225
PITTSBURGH $36,734,186 $58,527,500 $29,472,500 $3,527,500 221234
RANGERS $128,245,767 $77,980,776 $10,019,224 $22,980,776 22527
SANJOSE $209,140,088 $58,451,334 $29,548,666 $3,451,334 23427
SEATTLE $234,400,904 $55,837,500 $32,162,500 $837,500 251540
ST-LOUIS $34,647,876 $85,400,000 $2,600,000 $30,400,000 22426
TAMPABAY $6,874,376 $79,206,667 $8,793,333 $24,206,667 221537
TORONTO $61,007,092 $75,883,333 $12,116,667 $20,883,333 231639
UTAH $181,846,351 $76,775,000 $11,225,000 $21,775,000 22426
VANCOUVER $157,185,411 $86,602,381 $1,397,619 $31,602,381 22931
VEGAS $69,437,552 $87,883,334 $116,666 $32,883,334 22325
WASHINGTON $31,218,517 $60,087,500 $27,912,500 $5,087,500 22830
WINNIPEG $42,537,244 $86,634,417 $1,365,583 $31,634,417 22931