Team FinanceLast Update - October 1, 2025 at 17:15

ANAHEIM



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $198 - 0 - 0.00%
Level 3: 2000 - $197 - 0 - 0.00%
Level 4: 4000 - $196 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,717,857
Farm Players Total Salaries$742,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$93,107,446
Projected Bank Account$93,107,446

Pro Players Salaries

Artemi Panarin $12,500,000 (1)
Alex Ovechkin $11,500,000 (1)
Brandon Montour $9,142,857 (4)
Evgeni Malkin $8,100,000 (1)
Neal Pionk $5,875,000 (1)
Bryan Rust $5,500,000 (2)
Will Borgen $4,100,000 (4)
Alexandre Carrier $3,750,000 (3)
Simon Holmstrom $3,625,000 (3)
Matt Roy $3,150,000 (1)
Karel Vejmelka $2,725,000 (2)
Cam Talbot (1 Way Contract) $2,600,000 (1)
Nico Sturm $2,000,000 (1)
Justin Danforth $1,500,000 (3)
Tyler Motte $1,350,000 (1)
Andrei Kuzmenko $950,000 (2)
Dennis Gilbert $825,000 (3)
Simon Benoit $775,000 (1)
Kiefer Sherwood $750,000 (1)
Total Pro Players19
Salary Commitment
Year 2025 : $80,717,857
Year 2026 : $32,117,857
Year 2027 : $22,942,857
Year 2028 : $13,242,857
Salary Average Commitment
Year 2025 : $63,017,857
Year 2026 : $27,542,857
Year 2027 : $18,367,857
Year 2028 : $13,242,857
Salary Cap with 1 Way Contract
Year 2025 : $80,717,857
Year 2026 : $32,117,857
Year 2027 : $22,942,857
Year 2028 : $13,242,857

Farm Players Salaries

Aleksei Kolosov $92,500 (3)
Mackie Samoskevich $90,000 (2)
Mason Morelli $90,000 (2)
Nolan Foote $82,500 (3)
Dustin Tokarski $77,500 (1)
Hunter Shepard $77,500 (3)
Joona Koppanen $77,500 (4)
Jeffrey Viel $77,500 (2)
Alexander Petrovic $77,500 (2)
Total Farm Players9
Salary Commitment
Year 2025 : $742,500
Year 2026 : $665,000
Year 2027 : $330,000
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $402,500
Year 2026 : $325,000
Year 2027 : $170,000
Year 2028 : $77,500

BOSTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameFleet Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $197 - 0 - 0.00%
Level 4: 4000 - $189 - 0 - 0.00%
Luxury : 1000 - $399 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,625,000
Farm Players Total Salaries$1,305,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$3,217,134
Projected Bank Account$3,217,134

Pro Players Salaries

Aleksander Barkov $10,000,000 (2)
Sebastian Aho $9,750,000 (4)
Victor Hedman $8,000,000 (2)
Esa Lindell $7,250,000 (4)
Mika Zibanejad $7,000,000 (2)
Brad Marchand $6,500,000 (1)
Adrian Kempe $5,500,000 (3)
Erik Cernak $5,200,000 (3)
Shea Theodore $5,200,000 (1)
Artem Zub $4,600,000 (2)
Jake Oettinger $4,000,000 (1)
Calvin Pickard $3,000,000 (2)
Jason Dickinson $2,650,000 (1)
Radko Gudas $2,500,000 (1)
Teddy Blueger $2,200,000 (1)
Garnet Hathaway $1,500,000 (2)
Colin Blackwell $1,000,000 (3)
Michael Carcone $775,000 (2)
Total Pro Players18
Salary Commitment
Year 2025 : $86,625,000
Year 2026 : $63,575,000
Year 2027 : $28,700,000
Year 2028 : $17,000,000
Salary Average Commitment
Year 2025 : $65,875,000
Year 2026 : $52,875,000
Year 2027 : $18,000,000
Year 2028 : $17,000,000
Salary Cap with 1 Way Contract
Year 2025 : $86,625,000
Year 2026 : $63,575,000
Year 2027 : $28,700,000
Year 2028 : $17,000,000

Farm Players Salaries

Nick Seeler $200,000 (3)
Jonatan Berggren $182,500 (2)
Taylor Raddysh $150,000 (4)
Sam Lafferty $115,000 (1)
Jake Christiansen $97,500 (2)
Ryan Shea $95,000 (3)
Marcus Hogberg $77,500 (2)
Jonas Rondbjerg $77,500 (1)
Jacob Moverare $77,500 (1)
William Lagesson $77,500 (2)
Oskar Back $77,500 (1)
Marc Gatcomb $77,500 (1)
Total Farm Players12
Salary Commitment
Year 2025 : $1,305,000
Year 2026 : $880,000
Year 2027 : $445,000
Year 2028 : $150,000
Salary Average Commitment
Year 2025 : $1,017,500
Year 2026 : $707,500
Year 2027 : $350,000
Year 2028 : $150,000

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 7250 - $196 - 0 - 0.00%
Level 2: 7250 - $188 - 0 - 0.00%
Level 3: 3750 - $172 - 0 - 0.00%
Level 4: 5250 - $165 - 0 - 0.00%
Luxury : 1500 - $365 - 0 - 0.00%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$60,725,000
Farm Players Total Salaries$2,678,166
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$44,209,388
Projected Bank Account$44,209,388

Pro Players Salaries

Jacob Trouba $6,250,000 (4)
Gustav Forsling $5,750,000 (3)
Ryan Nugent-Hopkins $5,700,000 (2)
Joel Eriksson Ek $5,250,000 (3)
Charlie Coyle $5,250,000 (3)
John Gibson $4,500,000 (3)
Jonas Brodin $4,500,000 (3)
Claude Giroux $4,000,000 (1)
Noah Cates $4,000,000 (1)
Jeremy Swayman $3,475,000 (1)
Jamie Drysdale $2,300,000 (4)
Kaapo Kakko $2,100,000 (2)
Pius Suter $1,600,000 (2)
Connor Clifton $1,000,000 (1)
Mason Lohrei $925,000 (2)
Dmitri Voronkov $925,000 (2)
John Beecher $900,000 (2)
Troy Stecher $875,000 (4)
Ryan Poehling $750,000 (1)
Jani Hakanpaa $675,000 (2)
Total Pro Players20
Salary Commitment
Year 2025 : $60,725,000
Year 2026 : $47,500,000
Year 2027 : $34,675,000
Year 2028 : $9,425,000
Salary Average Commitment
Year 2025 : $41,750,001
Year 2026 : $33,750,000
Year 2027 : $23,675,000
Year 2028 : $9,425,000
Salary Cap with 1 Way Contract
Year 2025 : $60,725,000
Year 2026 : $47,500,000
Year 2027 : $34,675,000
Year 2028 : $9,425,000

Farm Players Salaries

Adam Boqvist $260,000 (2)
Jake Bean $233,333 (1)
Sam Steel $210,000 (4)
Zayne Parekh $97,500 (3)
Tim Washe $97,500 (1)
Hunter Brzustewicz $95,000 (3)
Mavrik Bourque $95,000 (2)
Liam Ohgren $95,000 (2)
Drew Commesso $92,500 (3)
Dalibor Dvorsky $91,833 (3)
John Farinacci $91,000 (2)
Tye Kartye $90,000 (2)
Sam Morton $87,000 (1)
Max Sasson $87,000 (2)
Victor Mancini $87,000 (2)
Ville Ottavainen $86,750 (3)
Ethan Cardwell $86,750 (3)
Juha Jaaska $85,000 (4)
Ethen Frank $77,500 (4)
Albert Johansson $77,500 (1)
Jakob Pelletier $77,500 (3)
Andre Lee $77,500 (1)
Noah Philp $77,500 (1)
Kyle Capobianco $77,500 (2)
Jesse Puljujarvi $77,500 (1)
Ben Hutton $67,500 (3)
Total Farm Players26
Salary Commitment
Year 2025 : $2,678,166
Year 2026 : $1,950,333
Year 2027 : $1,067,833
Year 2028 : $372,500
Salary Average Commitment
Year 2025 : $2,164,833
Year 2026 : $1,670,333
Year 2027 : $1,067,833
Year 2028 : $372,500

CALGARY



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $198 - 0 - 0.00%
Level 3: 2000 - $196 - 0 - 0.00%
Level 4: 4000 - $195 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$65,300,000
Farm Players Total Salaries$899,917
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$36,862,086
Projected Bank Account$36,862,086

Pro Players Salaries

Adam Fox $9,500,000 (4)
Timo Meier $8,800,000 (3)
Marco Rossi $5,000,000 (4)
Alex Vlasic $4,600,000 (3)
Kris Letang $4,100,000 (1)
Scott Laughton $4,000,000 (3)
Robby Fabbri $4,000,000 (2)
Shayne Gostisbehere $4,000,000 (3)
Jack Quinn $3,375,000 (4)
J.J. Moser $3,375,000 (2)
Casey Cizikas $3,000,000 (1)
Jamie Benn $3,000,000 (1)
Martin Fehervary $2,675,000 (2)
Calle Jarnkrok $1,000,000 (2)
Zach Benson $950,000 (2)
Emil Bemstrom $900,000 (1)
Alex Turcotte $775,000 (3)
Casey Desmith $750,000 (2)
Nick Bjugstad $750,000 (2)
Kyle Burroughs $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $65,300,000
Year 2026 : $53,550,000
Year 2027 : $40,050,000
Year 2028 : $17,875,000
Salary Average Commitment
Year 2025 : $53,900,000
Year 2026 : $43,800,000
Year 2027 : $31,250,000
Year 2028 : $17,875,000
Salary Cap with 1 Way Contract
Year 2025 : $65,300,000
Year 2026 : $53,550,000
Year 2027 : $40,050,000
Year 2028 : $17,875,000

Farm Players Salaries

Kailer Yamamoto $310,000 (1)
Kevin Korchinski $95,000 (2)
Bradly Nadeau $92,500 (2)
Marco Kasper $88,667 (3)
Nico Daws $81,250 (3)
Mikey Eyssimont $80,000 (3)
Callahan Burke $77,500 (3)
Jonas Johansson $75,000 (1)
Total Farm Players8
Salary Commitment
Year 2025 : $899,917
Year 2026 : $514,917
Year 2027 : $327,417
Year 2028 : $0
Salary Average Commitment
Year 2025 : $249,917
Year 2026 : $249,917
Year 2027 : $249,917
Year 2028 : $0

CAROLINE



Arena Capacity - Ticket Price
Attendance - %

Arena NameEntertainment Arena
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $197 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$91,206,000
Farm Players Total Salaries$548,267
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$22,092,365
Projected Bank Account$22,092,365

Pro Players Salaries

Jack Eichel $10,000,000 (3)
Leon Draisaitl $8,500,000 (2)
Jordan Kyrou $8,125,000 (4)
Sidney Crosby $7,900,000 (1)
Jesper Bratt $7,875,000 (4)
Devon Toews $6,100,000 (4)
Pavel Buchnevich $5,800,000 (1)
Hampus Lindholm $5,700,000 (4)
Bo Horvat $5,500,000 (1)
Ilya Sorokin $4,000,000 (1)
Ondrej Palat $4,000,000 (1)
Evan Bouchard $3,900,000 (3)
Bowen Byram $3,850,000 (3)
Robert Thomas $2,800,000 (1)
Brenden Dillon $2,200,000 (2)
Ryan McLeod $2,100,000 (2)
Craig Smith $800,000 (2)
Jonathan Quick $700,000 (1)
Jack Johnson $700,000 (1)
Trevor Lewis $656,000 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $91,206,000
Year 2026 : $59,150,000
Year 2027 : $45,550,000
Year 2028 : $27,800,000
Salary Average Commitment
Year 2025 : $55,356,000
Year 2026 : $41,400,000
Year 2027 : $27,800,000
Year 2028 : $27,800,000
Salary Cap with 1 Way Contract
Year 2025 : $91,206,000
Year 2026 : $59,150,000
Year 2027 : $45,550,000
Year 2028 : $27,800,000

Farm Players Salaries

Jere Innala $87,000 (4)
Michael Milne $86,167 (3)
Tye Felhaber $77,500 (4)
T.J. Tynan $77,500 (1)
Rodrigo Abols $77,500 (2)
Colin White $77,500 (3)
Robert Bortuzzo $65,100 (2)
Total Farm Players7
Salary Commitment
Year 2025 : $548,267
Year 2026 : $470,767
Year 2027 : $328,167
Year 2028 : $164,500
Salary Average Commitment
Year 2025 : $470,767
Year 2026 : $393,267
Year 2027 : $250,667
Year 2028 : $164,500

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $195 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,032,778
Farm Players Total Salaries$1,175,592
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$119,701,958
Projected Bank Account$119,701,958

Pro Players Salaries

Roman Josi $11,059,000 (1)
Mitch Marner $10,903,000 (3)
Nikita Kucherov $7,500,000 (2)
Seth Jarvis $7,420,087 (4)
Kyle Connor $7,142,857 (3)
Matt Boldy $7,000,000 (3)
Mattias Ekholm $6,800,000 (1)
Lukas Dostal $6,500,000 (2)
Mark Scheifele $4,125,000 (1)
K'Andre Miller $3,872,000 (2)
Mikael Granlund $3,000,000 (1)
Brandon Tanev $2,500,000 (1)
Braden Schneider $2,200,000 (4)
Mason Appleton $2,166,667 (2)
Corey Perry $1,000,000 (1)
Mattias Janmark $1,000,000 (3)
Matthew Knies $925,000 (1)
Mason McTavish $894,167 (4)
Ukko-Pekka Luukkonen $837,500 (1)
Dylan Coghlan $775,000 (4)
Parker Kelly $762,500 (1)
Erik Johnson $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $89,032,778
Year 2026 : $57,373,778
Year 2027 : $37,335,111
Year 2028 : $11,289,254
Salary Average Commitment
Year 2025 : $67,114,921
Year 2026 : $35,455,921
Year 2027 : $19,289,254
Year 2028 : $11,289,254
Salary Cap with 1 Way Contract
Year 2025 : $89,032,778
Year 2026 : $57,373,778
Year 2027 : $37,335,111
Year 2028 : $11,289,254

Farm Players Salaries

Philip Broberg $458,092 (3)
Philip Tomasino $175,000 (3)
Matt Villalta $77,500 (1)
Guillaume Brisebois $77,500 (2)
Brett Murray $77,500 (4)
Riley Stillman $77,500 (1)
Matt Kiersted $77,500 (1)
Mike Hardman $77,500 (2)
Connor MacKey $77,500 (3)
Total Farm Players9
Salary Commitment
Year 2025 : $1,175,592
Year 2026 : $943,092
Year 2027 : $788,092
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $1,020,592
Year 2026 : $865,592
Year 2027 : $710,592
Year 2028 : $77,500

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $197 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$92,530,223
Farm Players Total Salaries$985,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$45,450,605
Projected Bank Account$45,450,605

Pro Players Salaries

Drew Doughty $11,000,000 (2)
Noah Hanifin $7,350,000 (3)
Tage Thompson $7,142,857 (4)
Anze Kopitar $7,000,000 (1)
William Nylander $6,962,366 (2)
Drake Batherson $4,975,000 (4)
Pavel Zacha $4,750,000 (3)
Brandon Saad $4,500,000 (2)
Anthony Stolarz $4,500,000 (4)
Lawson Crouse $4,300,000 (3)
Brandon Carlo $4,100,000 (3)
Adam Larsson $4,000,000 (1)
Nikita Zadorov $3,750,000 (1)
Jake Walman $3,400,000 (2)
Alexandar Georgiev $3,400,000 (2)
Brent Burns $2,000,000 (1)
Egor Zamula $1,700,000 (2)
Jake Evans $1,700,000 (2)
Brandon Hagel $1,500,000 (1)
Henry Thrun $1,000,000 (3)
Danton Heinen $1,000,000 (1)
Michael Bunting $950,000 (1)
Dryden Hunt $775,000 (2)
Michael McCarron $775,000 (2)
Total Pro Players24
Salary Commitment
Year 2025 : $92,530,223
Year 2026 : $72,330,223
Year 2027 : $38,117,857
Year 2028 : $16,617,857
Salary Average Commitment
Year 2025 : $64,830,223
Year 2026 : $51,830,223
Year 2027 : $17,617,857
Year 2028 : $16,617,857
Salary Cap with 1 Way Contract
Year 2025 : $92,530,223
Year 2026 : $72,330,223
Year 2027 : $38,117,857
Year 2028 : $16,617,857

Farm Players Salaries

Alexander Wennberg $500,000 (2)
Mackenzie Blackwood $235,000 (2)
Emil Andrae $95,000 (2)
Tanner Laczynski $77,500 (2)
Ian Mitchell $77,500 (1)
Total Farm Players5
Salary Commitment
Year 2025 : $985,000
Year 2026 : $907,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $577,500
Year 2026 : $577,500
Year 2027 : $0
Year 2028 : $0

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $197 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,887,500
Farm Players Total Salaries$1,473,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$72,880,387
Projected Bank Account$72,880,387

Pro Players Salaries

Mikko Rantanen $9,250,000 (3)
Mikhail Sergachev $8,500,000 (4)
Mackenzie Weegar $8,000,000 (4)
Vince Dunn $7,350,000 (3)
Nico Hischier $7,250,000 (1)
Rasmus Dahlin $6,000,000 (2)
Ian Cole $5,000,000 (1)
Alex Tuch $4,750,000 (2)
Nino Niederreiter $3,950,000 (1)
Shane Pinto $3,750,000 (3)
Gabriel Vilardi $3,437,500 (2)
Mario Ferraro $3,250,000 (1)
Zach Whitecloud $2,750,000 (3)
Kevin Lankinen $1,500,000 (1)
Alex Nedeljkovic $1,500,000 (2)
Sam Carrick $1,500,000 (3)
Eeli Tolvanen $1,450,000 (2)
Connor Dewar $1,100,000 (1)
Joel Kiviranta $1,050,000 (2)
Adam Fantilli $950,000 (2)
Leo Carlsson $950,000 (2)
James Van Riemsdyk $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2025 : $83,887,500
Year 2026 : $61,187,500
Year 2027 : $41,100,000
Year 2028 : $16,500,000
Salary Average Commitment
Year 2025 : $46,887,500
Year 2026 : $36,187,500
Year 2027 : $18,000,000
Year 2028 : $16,500,000
Salary Cap with 1 Way Contract
Year 2025 : $83,887,500
Year 2026 : $61,187,500
Year 2027 : $41,100,000
Year 2028 : $16,500,000

Farm Players Salaries

Petr Mrazek $380,000 (1)
Brayden Pachal $118,750 (2)
Seamus Casey $95,000 (3)
Raphael Lavoie $90,000 (2)
Jacob Quillan $87,500 (2)
Maxwell Crozier $87,500 (2)
Noah Gregor $85,000 (4)
Leevi Merilainen $82,000 (3)
Jaret Anderson-Dolan $77,500 (2)
Mitchell Stephens $77,500 (3)
Kevin Gravel $77,500 (2)
Justin Kirkland $75,000 (2)
Jonah Gadjovich $75,000 (1)
Travis Hamonic $65,000 (2)
Total Farm Players14
Salary Commitment
Year 2025 : $1,473,250
Year 2026 : $1,018,250
Year 2027 : $339,500
Year 2028 : $85,000
Salary Average Commitment
Year 2025 : $1,218,250
Year 2026 : $763,250
Year 2027 : $262,000
Year 2028 : $85,000

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $190 - 0 - 0.00%
Level 3: 2000 - $175 - 0 - 0.00%
Level 4: 4000 - $150 - 0 - 0.00%
Luxury : 1000 - $375 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,985,000
Farm Players Total Salaries$2,319,917
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$3,045,999
Projected Bank Account$3,045,999

Pro Players Salaries

Erik Karlsson $13,500,000 (2)
Darnell Nurse $9,250,000 (1)
Gustav Nyquist $7,500,000 (1)
Mikael Backlund $6,500,000 (2)
Vladimir Tarasenko $6,500,000 (1)
Jason Zucker $5,950,000 (1)
Philipp Grubauer $5,100,000 (1)
Ilya Mikheyev $4,750,000 (1)
Lars Eller $3,000,000 (1)
Andrew Peeke $2,750,000 (4)
Philipp Kurashev $2,250,000 (2)
Yegor Chinakhov $2,100,000 (3)
Ryan Hartman $1,700,000 (1)
Chad Ruhwedel $1,500,000 (1)
Michael Rasmussen $1,460,000 (2)
Sam Malinski $1,400,000 (4)
Curtis Lazar $1,000,000 (1)
Shane Bowers $775,000 (1)
Total Pro Players18
Salary Commitment
Year 2025 : $76,985,000
Year 2026 : $29,960,000
Year 2027 : $6,250,000
Year 2028 : $4,150,000
Salary Average Commitment
Year 2025 : $59,510,000
Year 2026 : $29,960,000
Year 2027 : $6,250,000
Year 2028 : $4,150,000
Salary Cap with 1 Way Contract
Year 2025 : $76,985,000
Year 2026 : $29,960,000
Year 2027 : $6,250,000
Year 2028 : $4,150,000

Farm Players Salaries

Anton Forsberg $475,000 (2)
Frederik Andersen $475,000 (2)
Ryan Lindgren $450,000 (4)
Brett Leason $105,000 (1)
Ryan Ufko $92,500 (3)
Dylan Duke $86,750 (3)
Tyson Kozak $85,000 (3)
Justin Robidas $82,500 (3)
Nikita Prishchepov $80,667 (3)
Adam Gaudette $77,500 (3)
Cam Dineen $77,500 (2)
Marc McLaughlin $77,500 (1)
Joseph Labate $77,500 (1)
Adam Wilsby $77,500 (1)
Total Farm Players14
Salary Commitment
Year 2025 : $2,319,917
Year 2026 : $1,982,417
Year 2027 : $954,917
Year 2028 : $450,000
Salary Average Commitment
Year 2025 : $2,242,417
Year 2026 : $1,904,917
Year 2027 : $877,417
Year 2028 : $450,000

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Ceasars Arena
Level 1: 7400 - $199 - 0 - 0.00%
Level 2: 7400 - $194 - 0 - 0.00%
Level 3: 3300 - $165 - 0 - 0.00%
Level 4: 5150 - $163 - 0 - 0.00%
Luxury : 1750 - $360 - 0 - 0.00%
Total Capacity :25000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$101,870,000
Farm Players Total Salaries$2,381,279
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$112,629,102
Projected Bank Account$112,629,102

Pro Players Salaries

Connor McDavid $12,500,000 (3)
Mathew Barzal $9,150,000 (3)
Cale Makar $9,000,000 (1)
Connor Hellebuyck $9,000,000 (3)
Patrik Laine $8,700,000 (4)
Cole Caufield $7,850,000 (3)
Andrei Svechnikov $7,750,000 (2)
Morgan Rielly $5,500,000 (3)
Samuel Girard $5,000,000 (4)
Jesperi Kotkaniemi $4,820,000 (1)
Mason Marchment $4,500,000 (1)
Noah Dobson $4,000,000 (2)
Martin Necas $3,000,000 (1)
Pyotr Kochetkov $2,000,000 (1)
Boone Jenner $1,750,000 (3)
Owen Tippett $1,500,000 (2)
Tyler Myers $1,000,000 (2)
Dakota Joshua $825,000 (2)
Rafael Harvey-Pinard $775,000 (1)
Brendan Gaunce $650,000 (3)
Sean Kuraly $650,000 (2)
Reilly Smith $650,000 (2)
Jaycob Megna $650,000 (3)
Zach Bogosian $650,000 (2)
Total Pro Players24
Salary Commitment
Year 2025 : $101,870,000
Year 2026 : $77,775,000
Year 2027 : $60,750,000
Year 2028 : $13,700,000
Salary Average Commitment
Year 2025 : $60,050,000
Year 2026 : $48,275,000
Year 2027 : $31,250,000
Year 2028 : $13,700,000
Salary Cap with 1 Way Contract
Year 2025 : $101,870,000
Year 2026 : $77,775,000
Year 2027 : $60,750,000
Year 2028 : $13,700,000

Farm Players Salaries

Conor Timmins $110,000 (1)
Max Jones $100,000 (4)
Rasmus Kupari $100,000 (2)
Matthew Wood $95,000 (3)
Fraser Minten $95,000 (2)
Cameron Lund $94,167 (3)
Brendan Brisson $92,500 (2)
Jack Thompson $92,500 (2)
Ryan Winterton $92,500 (2)
Jonathan Lekkerimaki $91,833 (3)
Arshdeep Bains $90,000 (2)
Adam Klapka $90,000 (2)
Landon Slaggert $90,000 (2)
Alexander Holtz $89,417 (4)
Maveric Lamoureux $88,667 (3)
Noah Ostlund $88,667 (3)
A.J. Greer $85,000 (4)
Rory Kerins $84,667 (3)
Jacob Melanson $82,611 (3)
Kaedan Korczak $82,500 (3)
Jet Greaves $81,250 (3)
Lucas Condotta $77,500 (3)
Thomas Bordeleau $77,500 (4)
Vladislav Kolyachonok $77,500 (3)
Luke Kunin $77,500 (4)
Philippe Myers $77,500 (3)
Anthony Richard $77,500 (3)
Total Farm Players27
Salary Commitment
Year 2025 : $2,381,279
Year 2026 : $2,271,279
Year 2027 : $1,528,779
Year 2028 : $429,417
Salary Average Commitment
Year 2025 : $1,406,279
Year 2026 : $1,296,279
Year 2027 : $1,296,279
Year 2028 : $429,417

EDMONTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameSkyreach Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $197 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$90,813,116
Farm Players Total Salaries$760,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$78,010,609
Projected Bank Account$78,010,609

Pro Players Salaries

Brock Nelson $8,000,000 (2)
Aaron Ekblad $7,500,000 (2)
Anders Lee $6,879,450 (2)
Darcy Kuemper $6,788,000 (1)
J.T. Miller $6,750,000 (2)
Ryan Strome $6,288,000 (3)
Viktor Arvidsson $6,000,000 (3)
Jonathan Drouin $5,500,000 (1)
Ivan Barbashev $5,000,000 (2)
Evan Rodrigues $4,688,000 (3)
Artturi Lehkonen $4,500,000 (1)
Damon Severson $4,166,666 (1)
Brett Pesce $4,025,000 (1)
Zemgus Girgensons $2,850,000 (3)
Ben Chiarot $2,750,000 (1)
Jakub Vrana $2,625,000 (2)
Ryan Suter $2,178,000 (1)
Blake Lizotte $1,850,000 (4)
Marcus Johansson $850,000 (1)
Urho Vaakanainen $850,000 (1)
Nick Blankenburg $775,000 (4)
Total Pro Players21
Salary Commitment
Year 2025 : $90,813,116
Year 2026 : $59,205,450
Year 2027 : $22,451,000
Year 2028 : $2,625,000
Salary Average Commitment
Year 2025 : $71,771,450
Year 2026 : $59,205,450
Year 2027 : $22,451,000
Year 2028 : $2,625,000
Salary Cap with 1 Way Contract
Year 2025 : $90,813,116
Year 2026 : $59,205,450
Year 2027 : $22,451,000
Year 2028 : $2,625,000

Farm Players Salaries

Dan Vladar $335,000 (4)
Ivan Fedotov $95,000 (3)
Nikolas Matinpalo $87,500 (1)
Angus Crookshank $87,500 (2)
Tyson Jost $77,500 (4)
Alex Alexeyev $77,500 (2)
Total Farm Players6
Salary Commitment
Year 2025 : $760,000
Year 2026 : $672,500
Year 2027 : $507,500
Year 2028 : $412,500
Salary Average Commitment
Year 2025 : $490,000
Year 2026 : $490,000
Year 2027 : $412,500
Year 2028 : $412,500

FLORIDE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $197 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$90,536,625
Farm Players Total Salaries$740,667
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$3,213,926
Projected Bank Account$3,213,926

Pro Players Salaries

Filip Forsberg $10,500,000 (4)
Tomas Hertl $10,137,500 (3)
Roope Hintz $8,450,000 (3)
Travis Sanheim $6,250,000 (2)
Josh Morrissey $6,250,000 (1)
Nikolaj Ehlers $6,000,000 (2)
Rasmus Ristolainen $5,100,000 (1)
Jared McCann $5,000,000 (2)
Conor Garland $4,950,000 (2)
Adin Hill $4,900,000 (2)
Dylan Demelo $4,500,000 (2)
Marcus Pettersson $4,025,000 (2)
Jack Roslovic $2,800,000 (3)
Kevin Stenlund $2,000,000 (3)
Trevor Moore $1,875,000 (1)
Noel Acciari $1,700,000 (2)
Eric Robinson $1,600,000 (1)
Jesper Boqvist $874,125 (1)
Pontus Holmberg $800,000 (1)
Michael Amadio $762,500 (2)
Haydn Fleury $762,500 (2)
Dakota Mermis $650,000 (4)
Matt Benning $650,000 (4)
Total Pro Players23
Salary Commitment
Year 2025 : $90,536,625
Year 2026 : $74,037,500
Year 2027 : $35,187,500
Year 2028 : $11,800,000
Salary Average Commitment
Year 2025 : $61,037,500
Year 2026 : $61,037,500
Year 2027 : $21,937,500
Year 2028 : $11,800,000
Salary Cap with 1 Way Contract
Year 2025 : $90,536,625
Year 2026 : $74,037,500
Year 2027 : $35,187,500
Year 2028 : $11,800,000

Farm Players Salaries

Jonas Siegenthaler $340,000 (3)
Tomas Nosek $90,000 (3)
Joel Blomqvist $88,667 (3)
Victor Ostman $87,000 (2)
Oskar Sundqvist $70,000 (4)
Dominic Toninato $65,000 (3)
Total Farm Players6
Salary Commitment
Year 2025 : $740,667
Year 2026 : $740,667
Year 2027 : $653,667
Year 2028 : $70,000
Salary Average Commitment
Year 2025 : $400,667
Year 2026 : $400,667
Year 2027 : $313,667
Year 2028 : $70,000

FLYERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Arena
Level 1: 6000 - $190 - 0 - 0.00%
Level 2: 6000 - $185 - 0 - 0.00%
Level 3: 2000 - $180 - 0 - 0.00%
Level 4: 4000 - $175 - 0 - 0.00%
Luxury : 1000 - $375 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$43,962,500
Farm Players Total Salaries$2,634,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$223,041,310
Projected Bank Account$223,041,310

Pro Players Salaries

Andrew Copp $6,500,000 (4)
Alec Martinez $6,000,000 (1)
Justin Holl $5,400,000 (2)
David Perron $5,000,000 (1)
Cody Ceci $4,500,000 (4)
Chris Wagner $2,700,000 (2)
Morgan Frost $2,100,000 (1)
Logan O'Connor $1,050,000 (3)
Andreas Englund $1,000,000 (2)
Shane Wright $950,000 (1)
Brennan Othmann $950,000 (2)
Matthew Poitras $950,000 (2)
Logan Stankoven $950,000 (2)
Matt Rempe $925,000 (2)
Jayden Struble $900,000 (2)
Erik Brannstrom $900,000 (1)
Ryan Johnson $850,000 (2)
Mitchell Chaffee $800,000 (4)
John Ludvig $775,000 (2)
Spencer Martin $762,500 (1)
Total Pro Players20
Salary Commitment
Year 2025 : $43,962,500
Year 2026 : $28,250,000
Year 2027 : $12,850,000
Year 2028 : $11,800,000
Salary Average Commitment
Year 2025 : $34,950,000
Year 2026 : $20,900,000
Year 2027 : $11,800,000
Year 2028 : $11,800,000
Salary Cap with 1 Way Contract
Year 2025 : $43,962,500
Year 2026 : $28,250,000
Year 2027 : $12,850,000
Year 2028 : $11,800,000

Farm Players Salaries

Joshua Norris $795,000 (1)
Kurtis MacDermid $300,000 (4)
Matt Martin $270,000 (2)
Macklin Celebrini $97,500 (3)
Jimmy Snuggerud $95,000 (3)
Nikita Tolopilo $95,000 (2)
Sam Rinzel $94,167 (3)
Ian Moore $92,500 (2)
Helge Grans $84,750 (3)
Elia5 Pettersson $83,833 (3)
Nolan Allan $82,500 (3)
Vasily Ponomarev $79,500 (1)
Corey Schueneman $77,500 (1)
Alexander Nylander $77,500 (1)
Akil Thomas $77,500 (2)
Sam Poulin $77,500 (3)
Nathan Legare $77,500 (1)
Mark Friedman $77,500 (2)
Total Farm Players18
Salary Commitment
Year 2025 : $2,634,750
Year 2026 : $1,527,750
Year 2027 : $915,250
Year 2028 : $300,000
Salary Average Commitment
Year 2025 : $2,557,250
Year 2026 : $1,450,250
Year 2027 : $915,250
Year 2028 : $300,000

ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Memorial Coliseum
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $197 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,750,000
Farm Players Total Salaries$1,267,666
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$43,791,663
Projected Bank Account$43,791,663

Pro Players Salaries

Justin Faulk $6,500,000 (2)
Alex Debrincat $6,400,000 (4)
Anthony Cirelli $6,250,000 (3)
Jake Guentzel $6,000,000 (1)
Adam Pelech $5,750,000 (1)
Dylan Samberg $5,750,000 (1)
Vincent Trocheck $5,500,000 (2)
Jake Debrusk $5,500,000 (3)
Travis Konecny $5,500,000 (3)
Dylan Strome $5,000,000 (3)
John Marino $4,400,000 (3)
Mikey Anderson $4,125,000 (1)
Jean-Gabriel Pageau $3,800,000 (2)
Filip Gustavsson $3,750,000 (4)
Zach Hyman $3,500,000 (2)
Cam York $1,600,000 (3)
Mads Sogaard $775,000 (3)
Nathan Walker $650,000 (3)
Total Pro Players18
Salary Commitment
Year 2025 : $80,750,000
Year 2026 : $59,125,000
Year 2027 : $39,825,000
Year 2028 : $10,150,000
Salary Average Commitment
Year 2025 : $40,750,000
Year 2026 : $30,875,000
Year 2027 : $11,575,000
Year 2028 : $10,150,000
Salary Cap with 1 Way Contract
Year 2025 : $80,750,000
Year 2026 : $59,125,000
Year 2027 : $39,825,000
Year 2028 : $10,150,000

Farm Players Salaries

Joseph Woll $366,667 (4)
Cole Sillinger $225,000 (4)
Drew Helleson $92,500 (3)
Gage Goncalves $90,000 (2)
Sebastian Cossa $86,333 (3)
Isaiah George $83,833 (3)
Will Cuylle $82,833 (1)
Colton Dach $82,500 (3)
Jacob Bernard-Docker $80,500 (2)
Paul Cotter $77,500 (2)
Total Farm Players10
Salary Commitment
Year 2025 : $1,267,666
Year 2026 : $1,184,833
Year 2027 : $936,833
Year 2028 : $591,667
Salary Average Commitment
Year 2025 : $1,097,166
Year 2026 : $1,014,333
Year 2027 : $936,833
Year 2028 : $591,667

LAKINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $196 - 0 - 0.00%
Level 2: 7000 - $188 - 0 - 0.00%
Level 3: 3000 - $174 - 0 - 0.00%
Level 4: 4700 - $170 - 0 - 0.00%
Luxury : 1300 - $350 - 0 - 0.00%
Total Capacity :23000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$45,062,500
Farm Players Total Salaries$2,585,833
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$259,536,148
Projected Bank Account$259,536,148

Pro Players Salaries

Marc-Edouard Vlasic $9,000,000 (1)
Brady Skjei $5,000,000 (4)
Semyon Varlamov (1 Way Contract) $4,750,000 (1)
Thomas Harley $4,000,000 (4)
Kevin Rooney $3,300,000 (3)
Max Domi $3,000,000 (1)
Vladislav Namestnikov $2,500,000 (2)
John Hayden $2,200,000 (3)
Jonny Brodzinski $1,800,000 (3)
Scott Sabourin $1,700,000 (2)
Samuel Ersson $1,450,000 (2)
Rasmus Sandin $1,400,000 (2)
Daniil Miromanov $1,250,000 (3)
Lukas Reichel $1,200,000 (4)
Devon Levi $900,000 (1)
Uvis Balinskis $850,000 (2)
Darren Raddysh $762,500 (2)
Total Pro Players17
Salary Commitment
Year 2025 : $45,062,500
Year 2026 : $27,412,500
Year 2027 : $18,750,000
Year 2028 : $10,200,000
Salary Average Commitment
Year 2025 : $39,062,500
Year 2026 : $25,312,500
Year 2027 : $17,500,000
Year 2028 : $10,200,000
Salary Cap with 1 Way Contract
Year 2025 : $45,062,500
Year 2026 : $27,412,500
Year 2027 : $18,750,000
Year 2028 : $10,200,000

Farm Players Salaries

Joonas Korpisalo $600,000 (4)
Andrew Poturalski $280,000 (2)
Justin Dowling $170,000 (1)
Ethan Del Mastro $95,000 (2)
Shakir Mukhamadullin $95,000 (2)
Brad Lambert $95,000 (2)
Nikita Chibrikov $95,000 (2)
Jiri Kulich $95,000 (2)
Will Smith $95,000 (3)
Collin Graf $92,500 (2)
Fedor Svechkov $92,500 (3)
Devin Kaplan $92,167 (3)
Carter Mazur $90,583 (3)
Jackson Blake $90,000 (2)
Jani Nyman $89,167 (3)
Nikita Grebyonkin $87,500 (3)
Justin Hryckowian $87,000 (2)
Fabian Lysell $86,333 (3)
Ville Koivunen $80,583 (3)
Skyler Brind'Amour $77,500 (1)
Total Farm Players20
Salary Commitment
Year 2025 : $2,585,833
Year 2026 : $2,338,333
Year 2027 : $1,313,833
Year 2028 : $600,000
Salary Average Commitment
Year 2025 : $1,928,333
Year 2026 : $1,680,833
Year 2027 : $1,313,833
Year 2028 : $600,000

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $190 - 0 - 0.00%
Level 3: 2000 - $180 - 0 - 0.00%
Level 4: 4000 - $170 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$96,906,895
Farm Players Total Salaries$470,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$10,747,059
Projected Bank Account$10,747,059

Pro Players Salaries

Jonathan Huberdeau $12,500,000 (3)
Cam Fowler $8,500,000 (2)
Colton Parayko $8,500,000 (3)
Jaccob Slavin $8,396,062 (4)
Alex Pietrangelo $7,000,000 (3)
Jordan Binnington $6,500,000 (3)
Valeri Nichushkin $6,125,000 (1)
Teuvo Teravainen $5,400,000 (1)
Brayden McNabb $5,000,000 (3)
Blake Coleman $5,000,000 (2)
Brayden Schenn $4,715,000 (1)
Jordan Staal $3,000,000 (1)
Alex Lyon $2,900,000 (3)
Alex Iafallo $2,000,000 (4)
Nick Foligno $2,000,000 (1)
Barrett Hayton $1,775,000 (2)
Brian Dumoulin $1,500,000 (2)
Stefan Noesen $1,000,000 (3)
Brock Faber $925,000 (1)
Alex Laferriere $900,000 (2)
Wyatt Johnston $894,167 (1)
Tyson Foerster $863,333 (1)
Kaiden Guhle $863,333 (1)
Travis Boyd $650,000 (4)
Total Pro Players24
Salary Commitment
Year 2025 : $96,906,895
Year 2026 : $72,121,062
Year 2027 : $54,446,062
Year 2028 : $11,046,062
Salary Average Commitment
Year 2025 : $84,481,895
Year 2026 : $71,221,062
Year 2027 : $54,446,062
Year 2028 : $11,046,062
Salary Cap with 1 Way Contract
Year 2025 : $96,906,895
Year 2026 : $72,121,062
Year 2027 : $54,446,062
Year 2028 : $11,046,062

Farm Players Salaries

Arturs Silovs $85,000 (3)
Alex Steeves $85,000 (2)
Lucas Carlsson $80,000 (2)
Hayden Hodgson $77,500 (1)
Reese Johnson $77,500 (4)
Phillip Di Giuseppe $65,000 (3)
Total Farm Players6
Salary Commitment
Year 2025 : $470,000
Year 2026 : $392,500
Year 2027 : $227,500
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $470,000
Year 2026 : $392,500
Year 2027 : $227,500
Year 2028 : $77,500

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $197 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$59,727,500
Farm Players Total Salaries$1,782,291
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$285,370,383
Projected Bank Account$285,370,383

Pro Players Salaries

Jake Sanderson $8,050,000 (4)
Jeff Skinner $7,900,000 (1)
Dylan Cozens $7,100,000 (3)
Jacob Markstrom $6,000,000 (2)
Morgan Geekie $5,500,000 (4)
Nate Schmidt $4,950,000 (1)
Jake Neighbours $3,750,000 (4)
Scott Wedgewood $3,500,000 (2)
David Rittich $3,000,000 (3)
Isac Lundestrom $1,800,000 (1)
Timothy Liljegren $1,400,000 (1)
Logan Stanley $1,250,000 (4)
Oliver Kylington $1,050,000 (3)
Simon Nemec $950,000 (2)
Logan Cooley $950,000 (2)
Wyatt Kaiser $916,667 (1)
Ridly Greig $863,333 (1)
Luke Evangelista $797,500 (1)
Total Pro Players18
Salary Commitment
Year 2025 : $59,727,500
Year 2026 : $41,100,000
Year 2027 : $29,700,000
Year 2028 : $18,550,000
Salary Average Commitment
Year 2025 : $47,877,500
Year 2026 : $31,050,000
Year 2027 : $21,550,000
Year 2028 : $18,550,000
Salary Cap with 1 Way Contract
Year 2025 : $59,727,500
Year 2026 : $41,100,000
Year 2027 : $29,700,000
Year 2028 : $18,550,000

Farm Players Salaries

Cody Glass $250,000 (1)
Matvei Michkov $95,000 (3)
Ivan Miroshnichenko $95,000 (2)
Tristan Luneau $95,000 (2)
Marat Khusnutdinov $90,000 (2)
Isak Rosen $90,000 (2)
Declan Carlile $90,000 (2)
Matt Stienburg $89,875 (2)
Matt Murray $87,500 (1)
Zachary L'Heureux $86,333 (3)
Justin Sourdif $85,000 (2)
Ozzy Wiesblatt $83,583 (3)
P.O Joseph $82,500 (1)
Walker Duehr $77,500 (4)
Taylor Ward $77,500 (4)
Steven Santini $77,500 (1)
Tobias Bjornfot $77,500 (2)
Vinni Lettieri $77,500 (2)
Grant Hutton $75,000 (1)
Total Farm Players19
Salary Commitment
Year 2025 : $1,782,291
Year 2026 : $1,209,791
Year 2027 : $419,916
Year 2028 : $155,000
Salary Average Commitment
Year 2025 : $1,174,791
Year 2026 : $664,791
Year 2027 : $419,916
Year 2028 : $155,000

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $177 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$90,937,500
Farm Players Total Salaries$968,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$76,710,515
Projected Bank Account$76,710,515

Pro Players Salaries

Seth Jones $11,000,000 (4)
Dylan Larkin $8,700,000 (2)
Moritz Seider $8,550,000 (3)
Tom Wilson $7,125,000 (4)
Mats Zuccarello $6,000,000 (1)
Trevor Zegras $5,750,000 (3)
Andre Burakovsky $5,500,000 (1)
Phillip Danault $5,000,000 (3)
Christian Dvorak $4,450,000 (2)
Jack McBain $4,250,000 (2)
Dante Fabbro $4,125,000 (4)
Oliver Ekman-Larsson $4,000,000 (3)
Trent Frederic $3,850,000 (4)
Sam Montembeault $3,150,000 (3)
Niko Mikkola $2,500,000 (2)
Henri Jokiharju $2,500,000 (1)
Jack Drury $1,725,000 (2)
Nils Hoglander $1,100,000 (3)
Ty Emberson $850,000 (2)
Michael Pezzetta $812,500 (4)
Total Pro Players20
Salary Commitment
Year 2025 : $90,937,500
Year 2026 : $76,937,500
Year 2027 : $54,462,500
Year 2028 : $26,912,500
Salary Average Commitment
Year 2025 : $72,087,500
Year 2026 : $66,087,500
Year 2027 : $44,462,500
Year 2028 : $26,912,500
Salary Cap with 1 Way Contract
Year 2025 : $90,937,500
Year 2026 : $76,937,500
Year 2027 : $54,462,500
Year 2028 : $26,912,500

Farm Players Salaries

Joel Hofer $340,000 (2)
Joshua Roy $95,000 (2)
Yaroslav Askarov $92,500 (1)
Scott Morrow $92,500 (2)
Samuel Honzek $91,833 (3)
Sam Colangelo $90,000 (2)
Brandt Clarke $89,417 (1)
Patrick Giles $77,500 (2)
Total Farm Players8
Salary Commitment
Year 2025 : $968,750
Year 2026 : $786,833
Year 2027 : $91,833
Year 2028 : $0
Salary Average Commitment
Year 2025 : $598,750
Year 2026 : $509,333
Year 2027 : $91,833
Year 2028 : $0

NEWJERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Arena
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $175 - 0 - 0.00%
Level 4: 4000 - $125 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,805,457
Farm Players Total Salaries$1,018,084
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$149,058,572
Projected Bank Account$149,058,572

Pro Players Salaries

Sergei Bobrovsky $8,800,000 (1)
Kevin Fiala $7,875,000 (2)
Yanni Gourde $6,700,000 (1)
Anthony Mantha $5,700,000 (1)
Jake McCabe $5,500,000 (4)
Anton Lundell $5,000,000 (4)
Ryan Graves $4,865,000 (3)
Dawson Mercer $4,000,000 (4)
Vitek Vanecek $3,400,000 (2)
Nicholas Paul $3,150,000 (1)
Pierre Engvall $3,000,000 (2)
Erik Gustafsson $2,875,000 (2)
Jordan Oesterle $2,800,000 (2)
Ryan Lomberg $2,800,000 (2)
Dylan Holloway $2,290,457 (4)
Carl Grundstrom $1,800,000 (4)
Eric Comrie $1,800,000 (1)
Arber Xhekaj $1,300,000 (3)
Ross Colton $1,125,000 (1)
Kevin Bahl $1,050,000 (1)
Noah Juulsen $900,000 (4)
Joey Anderson $800,000 (3)
Cole Smith $775,000 (2)
Arthur Kaliyev $750,000 (3)
Brock McGinn $750,000 (4)
Total Pro Players25
Salary Commitment
Year 2025 : $79,805,457
Year 2026 : $51,480,457
Year 2027 : $27,955,457
Year 2028 : $20,240,457
Salary Average Commitment
Year 2025 : $66,180,457
Year 2026 : $50,680,457
Year 2027 : $27,155,457
Year 2028 : $20,240,457
Salary Cap with 1 Way Contract
Year 2025 : $79,805,457
Year 2026 : $51,480,457
Year 2027 : $27,955,457
Year 2028 : $20,240,457

Farm Players Salaries

Mark Kastelic $156,667 (1)
Lane Hutson $95,000 (2)
Gabe Perreault $94,167 (3)
Oliver Kapanen $92,500 (3)
Tyler Tucker $92,500 (2)
Tristan Lennox $86,750 (3)
Riley Duran $86,750 (2)
Nils Aman $82,500 (2)
Owen Sillinger $77,500 (4)
Matthew Robertson $77,500 (1)
Nick Desimone $76,250 (1)
Total Farm Players11
Salary Commitment
Year 2025 : $1,018,084
Year 2026 : $707,667
Year 2027 : $350,917
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $923,084
Year 2026 : $612,667
Year 2027 : $350,917
Year 2028 : $77,500

OTTAWA



Arena Capacity - Ticket Price
Attendance - %

Arena NameCorel Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $192 - 0 - 0.00%
Level 3: 2000 - $191 - 0 - 0.00%
Level 4: 4000 - $185 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$59,900,000
Farm Players Total Salaries$860,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$43,721,157
Projected Bank Account$43,721,157

Pro Players Salaries

Nathan MacKinnon $12,600,000 (2)
Brayden Point $9,500,000 (2)
Charlie McAvoy $9,500,000 (4)
Dougie Hamilton $7,000,000 (2)
Joey Daccord $5,000,000 (4)
Elias Lindholm $4,850,000 (1)
Chris Tanev $2,500,000 (1)
Ryan Donato $2,000,000 (2)
Colton Sissons $1,750,000 (4)
Scott Mayfield $1,500,000 (3)
Derek Ryan $1,000,000 (1)
Hudson Fasching $750,000 (1)
Trevor Van Riemsdyk $650,000 (1)
Tomas Tatar $650,000 (2)
Calvin De Haan $650,000 (2)
Total Pro Players15
Salary Commitment
Year 2025 : $59,900,000
Year 2026 : $50,150,000
Year 2027 : $17,750,000
Year 2028 : $16,250,000
Salary Average Commitment
Year 2025 : $54,300,000
Year 2026 : $50,150,000
Year 2027 : $17,750,000
Year 2028 : $16,250,000
Salary Cap with 1 Way Contract
Year 2025 : $59,900,000
Year 2026 : $50,150,000
Year 2027 : $17,750,000
Year 2028 : $16,250,000

Farm Players Salaries

Ville Husso $475,000 (1)
Rutger McGroarty $95,000 (3)
Robert Hagg $80,000 (1)
Kieffer Bellows $77,500 (1)
Zach Aston-Reese $67,500 (4)
Tyler Johnson $65,000 (2)
Total Farm Players6
Salary Commitment
Year 2025 : $860,000
Year 2026 : $227,500
Year 2027 : $162,500
Year 2028 : $67,500
Salary Average Commitment
Year 2025 : $305,000
Year 2026 : $227,500
Year 2027 : $162,500
Year 2028 : $67,500

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $197 - 0 - 0.00%
Level 2: 6000 - $194 - 0 - 0.00%
Level 3: 2000 - $191 - 0 - 0.00%
Level 4: 4000 - $188 - 0 - 0.00%
Luxury : 1000 - $395 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$72,458,214
Farm Players Total Salaries$1,551,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$22,938,622
Projected Bank Account$22,938,622

Pro Players Salaries

Tim Stutzle $8,350,000 (3)
Alex Killorn $8,250,000 (2)
Brady Tkachuk $8,205,714 (1)
Thomas Chabot $8,000,000 (3)
Sean Durzi $6,000,000 (1)
Marc-Andre Fleury $4,500,000 (1)
Jordan Greenway $3,000,000 (3)
Anthony Duclair $3,000,000 (2)
Alex Newhook $2,900,000 (3)
Luke Glendening $2,800,000 (1)
Tanner Jeannot $2,665,000 (3)
Alexander Romanov $2,500,000 (2)
Jake Middleton $2,450,000 (2)
Alexis Lafreniere $2,325,000 (3)
Kent Johnson $1,800,000 (4)
Michael Kesselring $1,400,000 (2)
Olen Zellweger $950,000 (2)
Luke Hughes $925,000 (1)
Dustin Wolf $850,000 (3)
Zac Jones $812,500 (3)
Alex Barre-Boulet $775,000 (3)
Total Pro Players21
Salary Commitment
Year 2025 : $72,458,214
Year 2026 : $50,027,500
Year 2027 : $31,477,500
Year 2028 : $1,800,000
Salary Average Commitment
Year 2025 : $29,525,000
Year 2026 : $15,300,000
Year 2027 : $2,650,000
Year 2028 : $1,800,000
Salary Cap with 1 Way Contract
Year 2025 : $72,458,214
Year 2026 : $50,027,500
Year 2027 : $31,477,500
Year 2028 : $1,800,000

Farm Players Salaries

Pierre-Luc Dubois $850,000 (4)
Jesper Wallstedt $95,000 (2)
Cutter Gauthier $95,000 (2)
Daemon Hunt $90,000 (2)
Jacob Bryson $90,000 (4)
Elmer Soderblom $87,833 (3)
Aatu Raty $83,667 (3)
Matthew Kessel $80,000 (2)
Samuel Bolduc $80,000 (3)
Total Farm Players9
Salary Commitment
Year 2025 : $1,551,500
Year 2026 : $1,551,500
Year 2027 : $1,191,500
Year 2028 : $940,000
Salary Average Commitment
Year 2025 : $1,191,500
Year 2026 : $1,191,500
Year 2027 : $1,111,500
Year 2028 : $940,000

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $195 - 0 - 0.00%
Level 3: 2000 - $185 - 0 - 0.00%
Level 4: 4000 - $170 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$64,855,775
Farm Players Total Salaries$1,003,333
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$6,739,571
Projected Bank Account$6,739,571

Pro Players Salaries

Chandler Stephenson $7,750,000 (4)
Josh Anderson $6,750,000 (4)
Taylor Hall $5,000,000 (1)
Joel Farabee $5,000,000 (2)
Tyler Bertuzzi $4,750,000 (1)
Victor Olofsson $4,750,000 (1)
Matt Grzelcyk $4,250,000 (3)
Connor Brown $4,000,000 (3)
Jake Allen $3,800,000 (2)
John Klingberg $3,750,000 (2)
Kirby Dach $3,362,500 (3)
Andreas Athanasiou $2,850,000 (3)
Mike Reilly $2,450,000 (2)
Nicolas Hague $2,294,150 (1)
Joel Hanley $1,550,000 (1)
Matt Nieto $950,000 (3)
Oliver Wahlstrom $874,125 (2)
Austin Watson $725,000 (1)
Total Pro Players18
Salary Commitment
Year 2025 : $64,855,775
Year 2026 : $45,786,625
Year 2027 : $29,912,500
Year 2028 : $14,500,000
Salary Average Commitment
Year 2025 : $49,699,125
Year 2026 : $42,424,125
Year 2027 : $26,550,000
Year 2028 : $14,500,000
Salary Cap with 1 Way Contract
Year 2025 : $64,855,775
Year 2026 : $45,786,625
Year 2027 : $29,912,500
Year 2028 : $14,500,000

Farm Players Salaries

Lian Bichsel $91,833 (3)
Oskar Olausson $89,417 (1)
Cayden Primeau $89,000 (2)
Owen Pickering $88,667 (3)
Michael Sgarbossa $85,000 (2)
Ivan Ivan $84,500 (2)
Dennis Hildeby $84,333 (3)
Samuel Helenius $80,583 (3)
Jaxson Stauber $77,500 (1)
Jack Ahcan $77,500 (2)
Ty Smith $77,500 (1)
Dominik Shine $77,500 (4)
Total Farm Players12
Salary Commitment
Year 2025 : $1,003,333
Year 2026 : $758,916
Year 2027 : $422,916
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $914,333
Year 2026 : $669,916
Year 2027 : $422,916
Year 2028 : $77,500

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameCompaq Center
Level 1: 6000 - $198 - 0 - 0.00%
Level 2: 6000 - $178 - 0 - 0.00%
Level 3: 2000 - $155 - 0 - 0.00%
Level 4: 4000 - $130 - 0 - 0.00%
Luxury : 1000 - $388 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$65,788,000
Farm Players Total Salaries$1,141,217
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$131,675,428
Projected Bank Account$131,675,428

Pro Players Salaries

Zach Werenski $9,583,333 (3)
Nazem Kadri $8,888,000 (3)
Troy Terry $7,000,000 (4)
Ryan Pulock $6,150,000 (1)
Derek Forbort $4,300,000 (2)
T.J. Brodie $4,250,000 (3)
Elvis Merzlikins $4,250,000 (4)
Ryan Reaves $3,125,000 (1)
Kyle Palmieri $3,000,000 (1)
Radek Faksa $2,850,000 (3)
Casey Mittelstadt $2,500,000 (1)
Brandon Duhaime $1,850,000 (3)
Anthony Beauvillier $1,250,000 (3)
Josh Doan $950,000 (2)
Pavel Mintyukov $950,000 (2)
Matt Coronato $925,000 (1)
Cameron Crotty $900,000 (1)
Liam O'Brien $775,000 (1)
David Gustafsson $775,000 (2)
Logan Thompson $766,667 (3)
Mark Jankowski $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $65,788,000
Year 2026 : $47,663,000
Year 2027 : $40,688,000
Year 2028 : $11,250,000
Salary Average Commitment
Year 2025 : $39,363,000
Year 2026 : $32,313,000
Year 2027 : $27,238,000
Year 2028 : $11,250,000
Salary Cap with 1 Way Contract
Year 2025 : $65,788,000
Year 2026 : $47,663,000
Year 2027 : $40,688,000
Year 2028 : $11,250,000

Farm Players Salaries

Vincent Hinostroza $177,500 (3)
Artyom Levshunov $97,500 (3)
Frank Nazar $95,000 (2)
Ryan Leonard $95,000 (3)
Martin Pospisil $95,000 (2)
Oliver Moore $94,167 (3)
Kyle MacLean $87,500 (1)
Jacob Gaucher $87,050 (2)
Yaniv Perets $80,000 (2)
Clay Stevenson $77,500 (1)
Ales Stezka $77,500 (3)
Cole Reinhardt $77,500 (1)
Total Farm Players12
Salary Commitment
Year 2025 : $1,141,217
Year 2026 : $898,717
Year 2027 : $541,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $683,717
Year 2026 : $528,717
Year 2027 : $441,667
Year 2028 : $0

SEATTLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $193 - 0 - 0.00%
Level 2: 6000 - $190 - 0 - 0.00%
Level 3: 2000 - $178 - 0 - 0.00%
Level 4: 4000 - $170 - 0 - 0.00%
Luxury : 1000 - $360 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$51,562,500
Farm Players Total Salaries$1,364,708
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$205,671,700
Projected Bank Account$205,671,700

Pro Players Salaries

Owen Power $8,350,000 (4)
Yegor Sharangovich $5,750,000 (4)
Tanner Pearson $5,250,000 (1)
Jordan Eberle $5,000,000 (2)
Brett Kulak $4,750,000 (4)
Ilya Lyubushkin $4,200,000 (3)
Brendan Smith $3,000,000 (1)
Nick Cousins $2,800,000 (3)
Connor Ingram $1,950,000 (3)
Justin Brazeau $1,500,000 (4)
Eetu Luostarinen $1,500,000 (1)
Jordan Spence $1,500,000 (3)
David Jiricek $950,000 (1)
Zack Ostapchuk $950,000 (2)
Connor Bedard $950,000 (2)
Isaak Phillips $812,500 (4)
Travis Dermott $800,000 (3)
Jack St. Ivany $775,000 (1)
Matthew Highmore $775,000 (2)
Total Pro Players19
Salary Commitment
Year 2025 : $51,562,500
Year 2026 : $40,087,500
Year 2027 : $32,412,500
Year 2028 : $21,162,500
Salary Average Commitment
Year 2025 : $46,912,500
Year 2026 : $35,437,500
Year 2027 : $29,662,500
Year 2028 : $21,162,500
Salary Cap with 1 Way Contract
Year 2025 : $51,562,500
Year 2026 : $40,087,500
Year 2027 : $32,412,500
Year 2028 : $21,162,500

Farm Players Salaries

Patrick Maroon $330,000 (1)
Luca Del Bel Belluz $95,000 (2)
Ivan Demidov $94,083 (3)
Jack Williams $92,375 (2)
Aydar Suniev $92,333 (3)
Georgi Romanov $90,000 (2)
Conor Geekie $88,667 (3)
Frederic Brunet $86,000 (3)
Adam Edstrom $85,000 (2)
Nikita Nesterenko $78,750 (4)
Nikke Kokko $77,500 (1)
Olle Lycksell $77,500 (2)
Ben Jones $77,500 (2)
Total Farm Players13
Salary Commitment
Year 2025 : $1,364,708
Year 2026 : $957,208
Year 2027 : $439,833
Year 2028 : $78,750
Salary Average Commitment
Year 2025 : $1,017,208
Year 2026 : $609,708
Year 2027 : $439,833
Year 2028 : $78,750

ST-LOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis Center
Level 1: 6000 - $199 - 0 - 0.00%
Level 2: 6000 - $196 - 0 - 0.00%
Level 3: 2000 - $190 - 0 - 0.00%
Level 4: 4000 - $180 - 0 - 0.00%
Luxury : 1000 - $382 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,900,000
Farm Players Total Salaries$1,066,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$68,010,003
Projected Bank Account$68,010,003

Pro Players Salaries

David Pastrnak $11,250,000 (2)
Kirill Kaprizov $9,000,000 (3)
Miro Heiskanen $8,450,000 (1)
Nick Suzuki $7,875,000 (1)
Steven Stamkos $6,000,000 (1)
Oliver Bjorkstrand $5,400,000 (1)
Adam Lowry $4,500,000 (2)
Jaden Schwartz $4,000,000 (3)
Connor Murphy $3,500,000 (3)
Kasperi Kapanen $3,200,000 (2)
Adam Henrique $3,000,000 (1)
Jon Merrill $2,500,000 (3)
Erik Haula $2,300,000 (1)
Kaapo Kahkonen $1,000,000 (3)
Jalen Chatfield $762,500 (1)
Vincent Desharnais $762,500 (2)
Stuart Skinner $750,000 (1)
Jordan Martinook $650,000 (1)
Total Pro Players18
Salary Commitment
Year 2025 : $74,900,000
Year 2026 : $39,712,500
Year 2027 : $20,000,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $49,537,500
Year 2026 : $29,712,500
Year 2027 : $10,000,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $74,900,000
Year 2026 : $39,712,500
Year 2027 : $20,000,000
Year 2028 : $0

Farm Players Salaries

Jan Rutta $475,000 (2)
James Reimer $260,000 (2)
Mikael Pyyhtia $89,750 (1)
Parker Ford $86,750 (2)
Josh Dunne $77,500 (2)
Rasmus Asplund $77,500 (1)
Total Farm Players6
Salary Commitment
Year 2025 : $1,066,500
Year 2026 : $899,250
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,066,500
Year 2026 : $899,250
Year 2027 : $0
Year 2028 : $0

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $194 - 0 - 0.00%
Level 4: 4000 - $178 - 0 - 0.00%
Luxury : 1000 - $395 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$36,741,000
Farm Players Total Salaries$4,313,167
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$3,744,816
Projected Bank Account$3,744,816

Pro Players Salaries

Erik Gudbranson $6,000,000 (1)
Andrew Mangiapane $5,800,000 (2)
Max Pacioretty $3,000,000 (1)
Evgenii Dadonov $2,924,000 (2)
David Savard $2,812,000 (1)
Miles Wood $2,500,000 (2)
Sonny Milano $1,900,000 (2)
Declan Chisholm $1,600,000 (2)
Alexandre Texier $1,525,000 (1)
Jimmy Vesey $1,500,000 (3)
William Carrier $1,400,000 (1)
Justin Barron $1,150,000 (4)
Cam Atkinson $1,031,000 (2)
Emil Lilleberg $925,000 (2)
James Malatesta $925,000 (2)
Jeff Petry $924,000 (1)
Jordan Harris $825,000 (2)
Total Pro Players17
Salary Commitment
Year 2025 : $36,741,000
Year 2026 : $21,080,000
Year 2027 : $2,650,000
Year 2028 : $1,150,000
Salary Average Commitment
Year 2025 : $31,966,000
Year 2026 : $19,230,000
Year 2027 : $2,650,000
Year 2028 : $1,150,000
Salary Cap with 1 Way Contract
Year 2025 : $36,741,000
Year 2026 : $21,080,000
Year 2027 : $2,650,000
Year 2028 : $1,150,000

Farm Players Salaries

Kevin Hayes $875,500 (2)
Nick Leddy $600,000 (1)
Barclay Goodrow $564,167 (2)
Mathew Dumba $375,000 (2)
Louis Domingue $277,500 (1)
Klim Kostin $200,000 (1)
Karsen Dorwart $97,500 (2)
Ilya Solovyov $90,000 (2)
Luca Cagnoni $89,500 (3)
Joakim Kemell $88,667 (3)
Quinn Hutson $87,500 (2)
Marc Del Gaizo $87,500 (1)
Arttu Hyry $87,000 (2)
Brett Berard $86,750 (3)
Danil Gushchin $82,833 (3)
Kirill Kudryavtsev $82,500 (3)
Trent Miner $77,500 (1)
Jan Jenik $77,500 (3)
Brandon Halverson $77,500 (2)
Brian Halonen $77,500 (1)
Riley Tufte $77,500 (4)
Linus Karlsson $77,500 (2)
Liam Foudy $76,250 (2)
Total Farm Players23
Salary Commitment
Year 2025 : $4,313,167
Year 2026 : $2,993,167
Year 2027 : $585,250
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $3,897,834
Year 2026 : $2,665,334
Year 2027 : $424,917
Year 2028 : $77,500

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canda Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $197 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,650,000
Farm Players Total Salaries$2,147,917
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$95,315,317
Projected Bank Account$95,315,317

Pro Players Salaries

Sean Couturier $9,000,000 (1)
Tyler Seguin $9,000,000 (1)
Lucas Raymond $8,075,000 (4)
Jj Peterka $7,700,000 (4)
Nick Schmaltz $5,850,000 (2)
Mike Matheson $5,200,000 (3)
Fabian Zetterlund $4,275,000 (2)
Josh Manson $4,000,000 (2)
Olli Maatta $3,800,000 (4)
Tristan Jarry $3,500,000 (1)
Matias Maccelli $3,425,000 (3)
Joel Edmundson $3,200,000 (3)
Dmitry Kulikov $3,000,000 (1)
Nicolas Roy $3,000,000 (3)
Colin Miller $2,900,000 (3)
Drew O'Connor $2,500,000 (4)
Morgan Barron $1,350,000 (1)
Juraj Slafkovsky $950,000 (1)
Jackson Lacombe $925,000 (3)
Total Pro Players19
Salary Commitment
Year 2025 : $81,650,000
Year 2026 : $54,850,000
Year 2027 : $40,725,000
Year 2028 : $22,075,000
Salary Average Commitment
Year 2025 : $73,800,000
Year 2026 : $51,850,000
Year 2027 : $37,725,000
Year 2028 : $22,075,000
Salary Cap with 1 Way Contract
Year 2025 : $81,650,000
Year 2026 : $54,850,000
Year 2027 : $40,725,000
Year 2028 : $22,075,000

Farm Players Salaries

Arvid Soderblom $275,000 (2)
Filip Chytil $230,000 (1)
Joseph Veleno $227,500 (2)
Pavel Dorofeyev $183,500 (3)
Ty Dellandrea $130,000 (2)
Ryan Greene $95,000 (3)
Matthew Savoie $95,000 (2)
Simon Edvinsson $92,500 (1)
Tyler Kleven $91,667 (1)
Denton Mateychuk $88,667 (3)
Nicholas Robertson $87,500 (3)
Owen Beck $85,333 (3)
Adam Ginning $78,750 (2)
Grigori Denisenko $77,500 (2)
Jakub Skarek $77,500 (2)
Jeff Malott $77,500 (2)
Nate Clurman $77,500 (4)
Ben Meyers $77,500 (1)
Total Farm Players18
Salary Commitment
Year 2025 : $2,147,917
Year 2026 : $1,656,250
Year 2027 : $617,500
Year 2028 : $77,500
Salary Average Commitment
Year 2025 : $1,616,584
Year 2026 : $1,354,917
Year 2027 : $530,000
Year 2028 : $77,500

UTAH



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $175 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,057,500
Farm Players Total Salaries$1,279,416
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$52,033,869
Projected Bank Account$52,033,869

Pro Players Salaries

Matthew Tkachuk $9,500,000 (4)
Andrei Vasilevskiy $9,500,000 (4)
Jakob Chychrun $9,000,000 (4)
Jason Robertson $7,750,000 (1)
Elias Pettersson $7,350,000 (1)
Clayton Keller (1 Way Contract) $7,150,000 (4)
Ivan Provorov $6,750,000 (3)
Vladislav Gavrikov $5,875,000 (2)
Ryan O'Reilly $5,500,000 (1)
Dmitry Orlov $5,000,000 (1)
Frank Vatrano $3,000,000 (4)
Nick Jensen $2,050,000 (2)
Ilya Samsonov $1,800,000 (3)
David Kampf $1,500,000 (1)
Bobby Brink $1,500,000 (3)
Nicolas Aube-Kubel $1,225,000 (2)
Christian Fischer $1,125,000 (3)
Steven Lorentz $1,050,000 (2)
Josh Mahura $907,500 (4)
Caleb Jones $775,000 (3)
Luke Schenn $750,000 (2)
Total Pro Players21
Salary Commitment
Year 2025 : $89,057,500
Year 2026 : $61,957,500
Year 2027 : $51,007,500
Year 2028 : $39,057,500
Salary Average Commitment
Year 2025 : $69,757,500
Year 2026 : $51,507,500
Year 2027 : $40,557,500
Year 2028 : $39,057,500
Salary Cap with 1 Way Contract
Year 2025 : $89,057,500
Year 2026 : $61,957,500
Year 2027 : $51,007,500
Year 2028 : $39,057,500

Farm Players Salaries

Spencer Knight $450,000 (3)
Vasily Podkolzin $100,000 (3)
Domenick Fensore $92,500 (2)
Peyton Krebs $86,333 (3)
Cale Fleury $80,000 (2)
Ville Heinola $80,000 (2)
Jack Finley $79,750 (3)
Erik Portillo $78,333 (3)
Michael Callahan $77,500 (1)
Dennis Cholowski $77,500 (1)
Nathan Bastian $77,500 (1)
Total Farm Players11
Salary Commitment
Year 2025 : $1,279,416
Year 2026 : $1,046,916
Year 2027 : $794,416
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,193,083
Year 2026 : $960,583
Year 2027 : $708,083
Year 2028 : $0

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameGenral Motors Place
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $197 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,353,881
Farm Players Total Salaries$1,401,375
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$110,994,068
Projected Bank Account$110,994,068

Pro Players Salaries

Chris Kreider $7,250,000 (1)
Brock Boeser $6,650,000 (3)
John Tavares $6,389,000 (2)
Sean Monahan $6,375,000 (1)
Tyler Toffoli $5,500,000 (1)
Juuse Saros $5,000,000 (1)
Thatcher Demko $5,000,000 (2)
Brendan Gallagher $5,000,000 (2)
Sam Bennett $4,425,000 (2)
William Karlsson $4,300,000 (3)
Mattias Samuelsson $4,285,714 (2)
Marcus Foligno $3,250,000 (2)
Joel Armia $3,000,000 (3)
Keegan Kolesar $1,400,000 (3)
Parker Wotherspoon $1,000,000 (4)
Johnathan Kovacevic $766,667 (3)
Bobby McMann $762,500 (2)
Total Pro Players17
Salary Commitment
Year 2025 : $70,353,881
Year 2026 : $46,228,881
Year 2027 : $17,116,667
Year 2028 : $1,000,000
Salary Average Commitment
Year 2025 : $45,876,500
Year 2026 : $33,126,500
Year 2027 : $8,300,000
Year 2028 : $1,000,000
Salary Cap with 1 Way Contract
Year 2025 : $70,353,881
Year 2026 : $46,228,881
Year 2027 : $17,116,667
Year 2028 : $1,000,000

Farm Players Salaries

Brett Howden $250,000 (4)
Maxim Tsyplakov $95,000 (1)
Nikolai Kovalenko $89,625 (2)
Akira Schmid $87,500 (2)
Chase Bradley $87,250 (2)
Ty Mueller $87,000 (3)
Cole Schwindt $82,500 (3)
Givani Smith $80,000 (4)
Ryan Suzuki $77,500 (1)
Drake Caggiula $77,500 (2)
Cole Koepke $77,500 (3)
Wyatt Aamodt $77,500 (4)
Clark Bishop $77,500 (2)
Keaton Middleton $77,500 (2)
Anthony Deangelo $77,500 (1)
Total Farm Players15
Salary Commitment
Year 2025 : $1,401,375
Year 2026 : $1,151,375
Year 2027 : $654,500
Year 2028 : $407,500
Salary Average Commitment
Year 2025 : $1,323,875
Year 2026 : $1,073,875
Year 2027 : $577,000
Year 2028 : $407,500

VEGAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $197 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,270,834
Farm Players Total Salaries$547,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$50,888,541
Projected Bank Account$50,888,541

Pro Players Salaries

Matt Duchene $8,500,000 (1)
Jack Hughes $8,000,000 (2)
Quinn Hughes $7,850,000 (1)
Filip Hronek $7,250,000 (4)
Sam Reinhart $6,500,000 (2)
Igor Shesterkin $5,666,667 (2)
Jared Spurgeon $5,575,000 (1)
Jonathan Marchessault $5,000,000 (3)
Ryan McDonagh $5,000,000 (1)
Rasmus Andersson $4,550,000 (3)
Carter Verhaeghe $4,166,667 (2)
J.T. Compher $3,500,000 (1)
Frederick Gaudreau $3,000,000 (3)
Mathieu Joseph $2,950,000 (3)
Patrick Kane $2,000,000 (2)
Jeremy Lauzon $2,000,000 (3)
Beck Malenstyn $1,350,000 (4)
Mathieu Olivier $1,100,000 (3)
Jansen Harkins $787,500 (3)
Julien Gauthier $775,000 (4)
Jacob Lucchini $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $86,270,834
Year 2026 : $55,095,834
Year 2027 : $28,762,500
Year 2028 : $9,375,000
Salary Average Commitment
Year 2025 : $63,533,334
Year 2026 : $43,708,334
Year 2027 : $17,375,000
Year 2028 : $9,375,000
Salary Cap with 1 Way Contract
Year 2025 : $86,270,834
Year 2026 : $55,095,834
Year 2027 : $28,762,500
Year 2028 : $9,375,000

Farm Players Salaries

Warren Foegele $275,000 (2)
Pheonix Copley $97,500 (2)
Logan Mailloux $95,000 (2)
Jimmy Schuldt $80,000 (1)
Total Farm Players4
Salary Commitment
Year 2025 : $547,500
Year 2026 : $467,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $452,500
Year 2026 : $372,500
Year 2027 : $0
Year 2028 : $0

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $197 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$57,813,333
Farm Players Total Salaries$1,452,083
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$65,514,868
Projected Bank Account$65,514,868

Pro Players Salaries

Linus Ullmark $6,500,000 (3)
Tyson Barrie $5,500,000 (1)
Carson Soucy $5,250,000 (4)
Alex Kerfoot $5,000,000 (4)
Charlie Lindgren $5,000,000 (3)
Kevin Labanc $4,725,000 (2)
Conor Sheary $4,000,000 (2)
Nicolas Deslauriers $3,750,000 (2)
Yakov Trenin $3,500,000 (3)
Josh Brown $2,700,000 (4)
Daniel Sprong $2,000,000 (2)
Alexey Toropchenko $1,700,000 (1)
Nils Lundkvist $1,250,000 (2)
Connor Zary $950,000 (2)
Zack Bolduc $950,000 (2)
Ryker Evans $900,000 (2)
Louis Crevier $900,000 (2)
William Eklund $863,333 (4)
Justus Annunen $837,500 (2)
Jakub Lauko $787,500 (2)
Dylan McIlrath $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2025 : $57,813,333
Year 2026 : $49,863,333
Year 2027 : $28,813,333
Year 2028 : $13,813,333
Salary Average Commitment
Year 2025 : $49,825,833
Year 2026 : $41,875,833
Year 2027 : $25,313,333
Year 2028 : $13,813,333
Salary Cap with 1 Way Contract
Year 2025 : $57,813,333
Year 2026 : $49,863,333
Year 2027 : $28,813,333
Year 2028 : $13,813,333

Farm Players Salaries

Thomas Novak $350,000 (3)
Ross Johnston $140,000 (3)
Jett Luchanko $97,500 (3)
Calum Ritchie $95,000 (3)
Jakub Dobes $92,500 (2)
Georgii Merkulov $92,500 (2)
Jason Polin $90,000 (1)
Devin Shore $90,000 (3)
Daniil Misyul $86,750 (2)
Donovan Sebrango $82,833 (3)
Patrick Brown $80,000 (2)
Zack Macewen $77,500 (2)
Bokondji Imama $77,500 (2)
Total Farm Players13
Salary Commitment
Year 2025 : $1,452,083
Year 2026 : $1,362,083
Year 2027 : $855,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $1,269,583
Year 2026 : $1,269,583
Year 2027 : $855,333
Year 2028 : $0

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $198 - 0 - 0.00%
Level 4: 4000 - $197 - 0 - 0.00%
Luxury : 1000 - $400 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,762,024
Farm Players Total Salaries$655,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$148,070,109
Projected Bank Account$148,070,109

Pro Players Salaries

Auston Matthews $13,250,000 (4)
Mark Stone $11,500,000 (2)
Matty Beniers $7,142,857 (1)
Quinton Byfield $6,250,000 (3)
John Carlson $6,000,000 (2)
Jamie Oleksiak $3,850,000 (2)
Kirill Marchenko $3,850,000 (2)
Aliaksei Protas $3,375,000 (3)
Cole Perfetti $3,250,000 (4)
Rickard Rakell $3,000,000 (3)
Nick Perbix $2,750,000 (4)
Sean Walker $2,650,000 (1)
Nic Dowd $2,500,000 (1)
Juuso Valimaki $2,000,000 (2)
Daniil Tarasov $1,050,000 (1)
Dylan Guenther $894,167 (1)
Hendrix Lapierre $850,000 (4)
Spencer Stastney $825,000 (2)
Valtteri Puustinen $775,000 (1)
Total Pro Players19
Salary Commitment
Year 2025 : $75,762,024
Year 2026 : $60,750,000
Year 2027 : $32,725,000
Year 2028 : $20,100,000
Salary Average Commitment
Year 2025 : $64,862,024
Year 2026 : $52,500,000
Year 2027 : $26,475,000
Year 2028 : $20,100,000
Salary Cap with 1 Way Contract
Year 2025 : $75,762,024
Year 2026 : $60,750,000
Year 2027 : $32,725,000
Year 2028 : $20,100,000

Farm Players Salaries

Connor McMichael $210,000 (3)
Juuso Parssinen $125,000 (3)
Emil Heineman $90,000 (2)
Olivier Rodrigue $77,500 (1)
Scott Perunovich $77,500 (1)
Matej Blumel $75,000 (1)
Total Farm Players6
Salary Commitment
Year 2025 : $655,000
Year 2026 : $425,000
Year 2027 : $335,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $355,000
Year 2026 : $125,000
Year 2027 : $125,000
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $95,500,000
Available Cap Space

Over Minimum of
$58,000,000

Pro Players

Farm Players

Total Players

ANAHEIM $93,107,446 $80,717,857 $14,782,143 $22,717,857 19928
BOSTON $3,217,134 $86,625,000 $8,875,000 $28,625,000 181230
BUFFALO $44,209,388 $60,725,000 $34,775,000 $2,725,000 202646
CALGARY $36,862,086 $65,300,000 $30,200,000 $7,300,000 20828
CAROLINE $22,092,365 $91,206,000 $4,294,000 $33,206,000 20727
CHICAGO $119,701,958 $89,032,778 $6,467,222 $31,032,778 22931
COLORADO $45,450,605 $92,530,223 $2,969,777 $34,530,223 24529
COLUMBUS $72,880,387 $83,887,500 $11,612,500 $25,887,500 221436
DALLAS $3,045,999 $76,985,000 $18,515,000 $18,985,000 181432
DETROIT $112,629,102 $101,870,000 -$6,370,000 $43,870,000 242751
EDMONTON $78,010,609 $90,813,116 $4,686,884 $32,813,116 21627
FLORIDE $3,213,926 $90,536,625 $4,963,375 $32,536,625 23629
FLYERS $223,041,310 $43,962,500 $51,537,500 -$14,037,500 201838
ISLANDERS $43,791,663 $80,750,000 $14,750,000 $22,750,000 181028
LAKINGS $259,536,148 $45,062,500 $50,437,500 -$12,937,500 172037
MINNESOTA $10,747,059 $96,906,895 -$1,406,895 $38,906,895 24630
MONTREAL $285,370,383 $59,727,500 $35,772,500 $1,727,500 181937
NASHVILLE $76,710,515 $90,937,500 $4,562,500 $32,937,500 20828
NEWJERSEY $149,058,572 $79,805,457 $15,694,543 $21,805,457 251136
OTTAWA $43,721,157 $59,900,000 $35,600,000 $1,900,000 15621
PITTSBURGH $22,938,622 $72,458,214 $23,041,786 $14,458,214 21930
RANGERS $6,739,571 $64,855,775 $30,644,225 $6,855,775 181230
SANJOSE $131,675,428 $65,788,000 $29,712,000 $7,788,000 211233
SEATTLE $205,671,700 $51,562,500 $43,937,500 -$6,437,500 191332
ST-LOUIS $68,010,003 $74,900,000 $20,600,000 $16,900,000 18624
TAMPABAY $3,744,816 $36,741,000 $58,759,000 -$21,259,000 172340
TORONTO $95,315,317 $81,650,000 $13,850,000 $23,650,000 191837
UTAH $52,033,869 $89,057,500 $6,442,500 $31,057,500 211132
VANCOUVER $110,994,068 $70,353,881 $25,146,119 $12,353,881 171532
VEGAS $50,888,541 $86,270,834 $9,229,166 $28,270,834 21425
WASHINGTON $65,514,868 $57,813,333 $37,686,667 -$186,667 211334
WINNIPEG $148,070,109 $75,762,024 $19,737,976 $17,762,024 19625