Team FinanceLast Update - September 24, 2023 at 09:20
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 - 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$59,250,000
Farm Players Total Salaries$868,083
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$180,203,607
Projected Bank Account$180,203,607

Pro Players Salaries

John Tavares $13,000,000 (2)
Vladislav Gavrikov $5,875,000 (4)
Neal Pionk $5,875,000 (3)
Cam Talbot (1 Way Contract) $5,666,667 (1)
Erik Johnson $5,000,000 (1)
Alex Wennberg $4,500,000 (3)
Matt Roy $3,150,000 (3)
Karel Vejmelka $2,725,000 (4)
Dominik Kubalik $2,500,000 (4)
Nico Sturm $2,000,000 (3)
Tyler Motte $1,350,000 (3)
Steven Lorentz $1,050,000 (4)
Justin Danforth $975,000 (1)
Alexander Barabanov $925,000 (2)
Will Borgen $900,000 (2)
Simon Benoit $775,000 (3)
Dominic Toninato $750,000 (2)
Dominik Simon $750,000 (2)
Kiefer Sherwood $750,000 (3)
Alexandre Carrier $733,333 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $59,250,000
Year 2024 : $46,875,000
Year 2025 : $30,550,000
Year 2026 : $12,150,000
Salary Average Commitment
Year 2023 : $37,516,670
Year 2024 : $26,850,002
Year 2025 : $12,925,001
Year 2026 : $12,150,000
Salary Cap with 1 Way Contract
Year 2023 : $59,250,000
Year 2024 : $46,875,000
Year 2025 : $30,550,000
Year 2026 : $12,150,000

Farm Players Salaries

Dustin Tokarski $120,000 (1)
Andrei Kuzmenko $95,000 (4)
Nolan Foote $89,417 (1)
Simon Holmstrom $86,333 (2)
Tyler Angle $85,083 (2)
Jean-Luc Foudy $84,750 (3)
Kristian Reichel $80,000 (2)
Mikhail Maltsev $77,500 (2)
Joona Koppanen $75,000 (1)
Jeffrey Viel $75,000 (1)
Saku Maenalanen $0 (0)
David Krejci $0 (0)
Total Farm Players12
Salary Commitment
Year 2023 : $868,083
Year 2024 : $508,666
Year 2025 : $179,750
Year 2026 : $95,000
Salary Average Commitment
Year 2023 : $713,083
Year 2024 : $428,666
Year 2025 : $179,750
Year 2026 : $95,000

ARIZONA



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 - $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$73,895,000
Farm Players Total Salaries$2,131,333
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$171,437,557
Projected Bank Account$171,437,557

Pro Players Salaries

Andrei Svechnikov $7,750,000 (2)
Elias Pettersson $7,350,000 (3)
Clayton Keller (1 Way Contract) $7,150,000 (2)
Matthew Tkachuk $7,000,000 (2)
Brady Skjei $5,250,000 (2)
Taylor Hall $5,000,000 (3)
Dmitry Orlov $5,000,000 (3)
Ivan Barbashev $5,000,000 (4)
Shayne Gostisbehere $4,500,000 (1)
Brett Pesce $4,025,000 (3)
Alexander Kerfoot $3,500,000 (2)
Nick Jensen $3,000,000 (2)
Trevor Moore $1,875,000 (3)
David Kampf $1,500,000 (3)
Troy Terry $1,450,000 (2)
Nicolas Aube-Kubel $1,225,000 (4)
Spencer Knight $925,000 (1)
Caleb Jones $850,000 (1)
Sam Steel $825,000 (2)
Ethan Bear $720,000 (1)
Jonathan Quick $0 (0)
Total Pro Players21
Salary Commitment
Year 2023 : $73,895,000
Year 2024 : $66,900,000
Year 2025 : $30,975,000
Year 2026 : $6,225,000
Salary Average Commitment
Year 2023 : $23,907,000
Year 2024 : $22,982,000
Year 2025 : $16,225,000
Year 2026 : $6,225,000
Salary Cap with 1 Way Contract
Year 2023 : $73,895,000
Year 2024 : $66,900,000
Year 2025 : $30,975,000
Year 2026 : $6,225,000

Farm Players Salaries

Calvin De Haan $650,000 (2)
Kevin Labanc $472,500 (4)
Ilya Samsonov $355,000 (1)
Christian Fischer $100,000 (1)
Ville Heinola $86,333 (3)
Taro Hirose $85,000 (4)
Cale Fleury $80,000 (4)
Dennis Cholowski $76,250 (2)
Dennis Gilbert $76,250 (1)
Josh Mahura $75,000 (2)
Colton White $75,000 (1)
Nikita Soshnikov $0 (0)
Total Farm Players12
Salary Commitment
Year 2023 : $2,131,333
Year 2024 : $1,525,083
Year 2025 : $723,833
Year 2026 : $637,500
Salary Average Commitment
Year 2023 : $1,805,083
Year 2024 : $1,373,833
Year 2025 : $723,833
Year 2026 : $637,500

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 - $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$69,485,250
Farm Players Total Salaries$658,167
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$196,997,827
Projected Bank Account$196,997,827

Pro Players Salaries

Aleksander Barkov $10,000,000 (4)
Sebastian Aho $8,460,250 (2)
Victor Hedman $7,000,000 (2)
Brent Burns $6,500,000 (1)
Jaden Schwartz $5,350,000 (1)
Shea Theodore $5,200,000 (3)
Jake Oettinger $4,000,000 (3)
Radek Faksa $3,250,000 (2)
Erik Cernak $2,950,000 (1)
Jakub Vrana $2,625,000 (4)
Dmitry Kulikov $2,300,000 (1)
Teddy Blueger $2,200,000 (3)
Klim Kostin $2,000,000 (3)
Ben Hutton $1,500,000 (1)
Sam Lafferty $1,150,000 (3)
J.J. Moser $950,000 (2)
Gustav Lindstrom $950,000 (3)
Jake Christiansen $850,000 (2)
Taylor Raddysh $750,000 (2)
Derek Stepan $750,000 (2)
Dan Vladar $750,000 (1)
Mark Stone $0 (0)
J.T. Miller $0 (0)
Joe Pavelski $0 (0)
Yanni Gourde $0 (0)
Total Pro Players25
Salary Commitment
Year 2023 : $69,485,250
Year 2024 : $50,135,250
Year 2025 : $28,125,000
Year 2026 : $12,625,000
Salary Average Commitment
Year 2023 : $45,335,253
Year 2024 : $35,785,253
Year 2025 : $19,575,000
Year 2026 : $12,625,000
Salary Cap with 1 Way Contract
Year 2023 : $69,485,250
Year 2024 : $50,135,250
Year 2025 : $28,125,000
Year 2026 : $12,625,000

Farm Players Salaries

Jacob Moverare $95,000 (2)
Jonatan Berggren $92,500 (2)
Anton Levtchi $84,250 (4)
Jonas Rondbjerg $82,500 (2)
Michael Carcone $77,500 (4)
Jakub Lauko $76,417 (1)
Markus Niemelainen $75,000 (2)
Lane Pederson $75,000 (1)
Lukas Sedlak $0 (0)
Total Farm Players9
Salary Commitment
Year 2023 : $658,167
Year 2024 : $506,750
Year 2025 : $161,750
Year 2026 : $161,750
Salary Average Commitment
Year 2023 : $330,667
Year 2024 : $254,250
Year 2025 : $161,750
Year 2026 : $161,750

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 7250 - $200 - 0 - 0.00%
Level 2: 7250 - $195 - 0 - 0.00%
Level 3: 3750 - $187 - 0 - 0.00%
Level 4: 5250 - $180 - 0 - 0.00%
Luxury : 1500 - $395 - 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$74,392,381
Farm Players Total Salaries$2,077,083
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$104,815,027
Projected Bank Account$104,815,027

Pro Players Salaries

Brady Tkachuk $8,205,714 (3)
Vladimir Tarasenko $6,500,000 (3)
Pierre-Luc Dubois $6,000,000 (2)
Andrew Mangiapane $5,800,000 (4)
Pavel Buchnevich $5,800,000 (3)
Esa Lindell $5,800,000 (2)
Seth Jones $5,400,000 (2)
Joel Eriksson Ek $5,250,000 (1)
Morgan Rielly $5,000,000 (2)
Brayden Schenn $4,715,000 (3)
Artturi Lehkonen $4,500,000 (3)
Frederik Andersen $2,700,000 (2)
Gustav Forsling $2,666,667 (1)
Ryan Hartman $1,700,000 (3)
Michael Rasmussen $1,460,000 (4)
Jesse Puljujarvi $1,175,000 (2)
Jeremy Swayman $925,000 (1)
Calen Addison $795,000 (1)
Jani Hakanpaa $0 (0)
Patrice Bergeron $0 (0)
Total Pro Players20
Salary Commitment
Year 2023 : $74,392,381
Year 2024 : $64,755,714
Year 2025 : $38,680,714
Year 2026 : $7,260,000
Salary Average Commitment
Year 2023 : $24,070,000
Year 2024 : $22,350,000
Year 2025 : $18,475,000
Year 2026 : $7,260,000
Salary Cap with 1 Way Contract
Year 2023 : $74,392,381
Year 2024 : $64,755,714
Year 2025 : $38,680,714
Year 2026 : $7,260,000

Farm Players Salaries

Chris Tanev $550,000 (1)
Jake Bean $233,333 (3)
Dillon Dube $230,000 (2)
Rudolfs Balcers $155,000 (1)
Jacob Larsson $120,000 (1)
Vitali Kravtsov $92,500 (1)
Noah Cates $90,000 (2)
Blake Lizotte $80,000 (2)
Kyle Capobianco $76,250 (2)
Felix Sandstrom $75,000 (1)
Lias Andersson $75,000 (3)
Maxime Lajoie $75,000 (2)
Ryan Poehling $75,000 (3)
Austin Strand $75,000 (1)
Lawrence Pilut $75,000 (4)
Total Farm Players15
Salary Commitment
Year 2023 : $2,077,083
Year 2024 : $1,009,583
Year 2025 : $458,333
Year 2026 : $75,000
Salary Average Commitment
Year 2023 : $712,500
Year 2024 : $75,000
Year 2025 : $75,000
Year 2026 : $75,000

CALGARY



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $172 - 0 - 0.00%
Level 3: 2000 - $144 - 0 - 0.00%
Level 4: 4000 - $97 - 0 - 0.00%
Luxury : 1000 - $337 - 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$63,033,316
Farm Players Total Salaries$1,118,750
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$333,062,077
Projected Bank Account$333,062,077

Pro Players Salaries

Adam Fox $9,500,000 (2)
Darnell Nurse $9,250,000 (3)
Reilly Smith $6,100,000 (2)
Nick Schmaltz $5,850,000 (4)
Marc-Edouard Vlasic $5,000,000 (1)
Christian Dvorak $4,450,000 (4)
Colin Miller $3,875,000 (1)
Kailer Yamamoto $3,100,000 (3)
Phillip Danault $3,083,333 (1)
Martin Necas $3,000,000 (3)
Nicolas Hague $2,294,150 (3)
Marc Staal $2,000,000 (1)
Ondrej Kase $1,500,000 (4)
Brandon Hagel $1,500,000 (3)
Cole Caufield $880,833 (1)
Zach Sanford $850,000 (3)
Robert Hagg $800,000 (3)
Jack Campbell $0 (0)
Evgeny Kuznetsov $0 (0)
Jordie Benn $0 (0)
Brian Elliott $0 (0)
Total Pro Players21
Salary Commitment
Year 2023 : $63,033,316
Year 2024 : $48,194,150
Year 2025 : $32,594,150
Year 2026 : $11,800,000
Salary Average Commitment
Year 2023 : $35,280,833
Year 2024 : $27,400,000
Year 2025 : $11,800,000
Year 2026 : $11,800,000
Salary Cap with 1 Way Contract
Year 2023 : $63,033,316
Year 2024 : $48,194,150
Year 2025 : $32,594,150
Year 2026 : $11,800,000

Farm Players Salaries

Devin Shore $230,000 (1)
Mattias Janmark $225,000 (1)
Alex Vlasic $97,500 (2)
Lukas Reichel $95,000 (2)
Emil Bemstrom $90,000 (3)
Akito Hirose $78,750 (1)
Kale Clague $77,500 (2)
Jonas Johansson $75,000 (3)
Callahan Burke $75,000 (1)
Kyle Burroughs $75,000 (3)
Total Farm Players10
Salary Commitment
Year 2023 : $1,118,750
Year 2024 : $510,000
Year 2025 : $240,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $355,167
Year 2024 : $77,500
Year 2025 : $0
Year 2026 : $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$68,388,056
Farm Players Total Salaries$264,417
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$59,301,887
Projected Bank Account$59,301,887

Pro Players Salaries

Jack Eichel $10,000,000 (1)
Leon Draisaitl $8,500,000 (4)
Jared Spurgeon $7,575,000 (1)
Timo Meier $6,000,000 (1)
Bo Horvat $5,500,000 (3)
Jesper Bratt $5,450,000 (2)
Hampus Lindholm $5,205,556 (2)
Justin Faulk $4,500,000 (2)
Ilya Sorokin $4,000,000 (3)
Robert Thomas $2,800,000 (3)
Jordan Kyrou $2,800,000 (2)
Ryan McLeod $2,100,000 (4)
Jan Rutta $1,500,000 (2)
Alexander Romanov $894,167 (1)
Evan Bouchard $863,333 (1)
Evan Rodrigues $700,000 (1)
Jeff Skinner $0 (0)
Kyle Okposo $0 (0)
Total Pro Players18
Salary Commitment
Year 2023 : $68,388,056
Year 2024 : $42,355,556
Year 2025 : $22,900,000
Year 2026 : $10,600,000
Salary Average Commitment
Year 2023 : $25,932,500
Year 2024 : $16,600,000
Year 2025 : $10,600,000
Year 2026 : $10,600,000
Salary Cap with 1 Way Contract
Year 2023 : $68,388,056
Year 2024 : $42,355,556
Year 2025 : $22,900,000
Year 2026 : $10,600,000

Farm Players Salaries

Brett Ritchie $100,000 (1)
Bowen Byram $89,417 (1)
Collin Delia $75,000 (1)
Eric Staal $0 (0)
Total Farm Players4
Salary Commitment
Year 2023 : $264,417
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $89,417
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $185 - 0 - 0.00%
Level 3: 2000 - $170 - 0 - 0.00%
Level 4: 4000 - $148 - 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$39,086,625
Farm Players Total Salaries$1,661,750
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$184,182,056
Projected Bank Account$184,182,056

Pro Players Salaries

Alec Martinez $7,250,000 (1)
Matt Murray $6,250,000 (2)
Oskar Sundqvist $2,750,000 (2)
Philipp Kurashev $2,250,000 (4)
Radim Simek $2,250,000 (1)
Mason Appleton $2,166,667 (4)
Scott Harrington $1,633,333 (1)
Riley Stillman $1,350,000 (2)
Philip Tomasino $975,000 (2)
Matt Boldy $975,000 (2)
Seth Jarvis $975,000 (2)
Braden Schneider $975,000 (2)
Lukas Dostal $975,000 (2)
Mason McTavish $975,000 (2)
Jack Quinn $975,000 (2)
Alex Turcotte $975,000 (2)
Philip Broberg $975,000 (2)
Jackson Cates $925,000 (1)
K'Andre Miller $925,000 (1)
Connor MacKey $912,500 (1)
Evgeny Svechnikov $874,125 (1)
Tobias Bjornfot $775,000 (4)
Total Pro Players22
Salary Commitment
Year 2023 : $39,086,625
Year 2024 : $24,316,667
Year 2025 : $5,191,667
Year 2026 : $5,191,667
Salary Average Commitment
Year 2023 : $14,291,676
Year 2024 : $5,191,676
Year 2025 : $5,191,667
Year 2026 : $5,191,667
Salary Cap with 1 Way Contract
Year 2023 : $39,086,625
Year 2024 : $24,316,667
Year 2025 : $5,191,667
Year 2026 : $5,191,667

Farm Players Salaries

Mike Hoffman $687,500 (1)
Matthew Knies $92,500 (3)
Devon Levi $90,000 (3)
Samuel Knazko $84,750 (3)
Vincent Iorio $84,500 (3)
Ukko-Pekka Luukkonen $83,750 (3)
Mike Hardman $80,000 (3)
Ben Harpur $78,750 (4)
Nic Petan $76,250 (3)
Parker Kelly $76,250 (3)
Matt Kiersted $76,250 (2)
Dylan Coghlan $76,250 (2)
Guillaume Brisebois $75,000 (2)
Total Farm Players13
Salary Commitment
Year 2023 : $1,661,750
Year 2024 : $974,250
Year 2025 : $746,750
Year 2026 : $78,750
Salary Average Commitment
Year 2023 : $1,344,250
Year 2024 : $656,750
Year 2025 : $580,500
Year 2026 : $78,750

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$66,766,667
Farm Players Total Salaries$1,034,084
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$160,976,725
Projected Bank Account$160,976,725

Pro Players Salaries

Connor McDavid $12,500,000 (1)
Josh Anderson $5,500,000 (2)
Drake Batherson $4,975,000 (2)
Mason Marchment $4,500,000 (3)
Jonas Brodin $4,166,667 (1)
Brandon Carlo $4,100,000 (1)
Adam Henrique $4,000,000 (1)
Joel Edmundson $3,500,000 (1)
Alexandar Georgiev $3,400,000 (4)
Jake Walman $3,400,000 (4)
Adam Lowry $2,916,667 (1)
Mackenzie Blackwood $2,800,000 (1)
Pavel Zacha $2,250,000 (1)
Jake Evans $1,700,000 (4)
Lawson Crouse $1,533,333 (1)
Tage Thompson $1,400,000 (2)
Josh Brown $1,200,000 (2)
Danton Heinen $1,000,000 (3)
Michael McLeod $975,000 (2)
Anthony Stolarz $950,000 (2)
Ryan Suter $0 (0)
Total Pro Players21
Salary Commitment
Year 2023 : $66,766,667
Year 2024 : $29,000,000
Year 2025 : $14,000,000
Year 2026 : $8,500,000
Salary Average Commitment
Year 2023 : $12,500,000
Year 2024 : $8,500,000
Year 2025 : $8,500,000
Year 2026 : $8,500,000
Salary Cap with 1 Way Contract
Year 2023 : $66,766,667
Year 2024 : $29,000,000
Year 2025 : $14,000,000
Year 2026 : $8,500,000

Farm Players Salaries

Ian Mitchell $92,500 (1)
Henry Thrun $91,250 (2)
Alec Regula $86,667 (1)
Sammy Walker $85,500 (2)
Dryden Hunt $77,500 (4)
Michael McCarron $77,500 (4)
Spencer Martin $76,250 (3)
Tanner Laczynski $76,250 (4)
Egor Zamula $75,667 (1)
Matthew Phillips $75,000 (1)
John Hayden $75,000 (1)
Anton Blidh $75,000 (3)
Jonny Brodzinski $70,000 (1)
Total Farm Players13
Salary Commitment
Year 2023 : $1,034,084
Year 2024 : $559,250
Year 2025 : $382,500
Year 2026 : $231,250
Salary Average Commitment
Year 2023 : $662,167
Year 2024 : $408,000
Year 2025 : $231,250
Year 2026 : $231,250

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $192 - 0 - 0.00%
Level 2: 6000 - $187 - 0 - 0.00%
Level 3: 2000 - $182 - 0 - 0.00%
Level 4: 4000 - $147 - 0 - 0.00%
Luxury : 1000 - $385 - 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$66,100,833
Farm Players Total Salaries$2,338,250
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$41,985,433
Projected Bank Account$41,985,433

Pro Players Salaries

Rasmus Dahlin $6,000,000 (4)
Teuvo Teravainen $5,400,000 (3)
Ondrej Palat $5,300,000 (1)
Joel Farabee $5,000,000 (4)
Mikhail Sergachev $4,800,000 (2)
Colin White $4,750,000 (1)
Jakob Silfverberg $4,250,000 (2)
Robby Fabbri $4,000,000 (4)
Vince Dunn $4,000,000 (1)
Gabriel Vilardi $3,437,500 (4)
Mario Ferraro $3,250,000 (3)
Adam Boqvist $2,600,000 (4)
Denis Gurianov $2,550,000 (1)
Eric Comrie $1,800,000 (3)
Alex Nedeljkovic $1,500,000 (4)
Derek Grant $1,500,000 (2)
Eeli Tolvanen $1,450,000 (4)
Joel Kiviranta $1,050,000 (4)
Noah Gregor $950,000 (2)
Shane Pinto $925,000 (1)
Kaiden Guhle $863,333 (3)
Zach Whitecloud $725,000 (1)
James Van Riemsdyk $0 (0)
Logan Couture $0 (0)
Total Pro Players24
Salary Commitment
Year 2023 : $66,100,833
Year 2024 : $47,850,833
Year 2025 : $36,350,833
Year 2026 : $25,037,500
Salary Average Commitment
Year 2023 : $37,875,833
Year 2024 : $31,650,833
Year 2025 : $25,900,833
Year 2026 : $25,037,500
Salary Cap with 1 Way Contract
Year 2023 : $66,100,833
Year 2024 : $47,850,833
Year 2025 : $36,350,833
Year 2026 : $25,037,500

Farm Players Salaries

Cal Petersen $500,000 (3)
Nick Ritchie $250,000 (4)
Shane Wright $95,000 (3)
Samuel Fagemo $90,000 (2)
Oskar Olausson $89,417 (3)
Brayden Pachal $87,500 (2)
Martin Kaut $86,333 (4)
M4Tt Murray $80,000 (1)
Brendan Lemieux $80,000 (4)
Leevi Merilainen $77,500 (3)
Jaret Anderson-Dolan $77,500 (4)
Karson Kuhlman $77,500 (4)
Jonah Gadjovich $75,000 (3)
Marian Studenic $75,000 (3)
Connor Dewar $75,000 (2)
Logan Brown $75,000 (2)
Axel Jonsson-Fjallby $75,000 (2)
Justin Kirkland $75,000 (4)
Dmitri Samorukov $75,000 (2)
Jaxson Stauber $75,000 (2)
Phillip Di Giuseppe $75,000 (2)
Nick Seeler $72,500 (1)
Total Farm Players22
Salary Commitment
Year 2023 : $2,338,250
Year 2024 : $2,185,750
Year 2025 : $1,558,250
Year 2026 : $646,333
Salary Average Commitment
Year 2023 : $980,750
Year 2024 : $980,750
Year 2025 : $905,750
Year 2026 : $646,333

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$53,675,666
Farm Players Total Salaries$1,715,750
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$31,097,131
Projected Bank Account$31,097,131

Pro Players Salaries

Roman Josi $11,059,000 (3)
Gustav Nyquist $7,500,000 (3)
Charlie Coyle $6,500,000 (2)
Ian Cole $6,250,000 (1)
Connor Hellebuyck $6,166,666 (1)
Matt Grzelcyk $3,687,500 (2)
Connor Brown $3,600,000 (2)
Marco Scandella $2,300,000 (1)
Brayden McNabb $2,300,000 (2)
Vladislav Namestnikov $2,000,000 (1)
Reese Johnson $800,000 (2)
Liam Foudy $762,500 (4)
Gavin Bayreuther $750,000 (3)
Mats Zuccarello $0 (0)
Calle Jarnkrok $0 (0)
Derek Forbort $0 (0)
Total Pro Players16
Salary Commitment
Year 2023 : $53,675,666
Year 2024 : $36,959,000
Year 2025 : $20,071,500
Year 2026 : $762,500
Salary Average Commitment
Year 2023 : $37,471,500
Year 2024 : $28,921,500
Year 2025 : $19,321,500
Year 2026 : $762,500
Salary Cap with 1 Way Contract
Year 2023 : $53,675,666
Year 2024 : $36,959,000
Year 2025 : $20,071,500
Year 2026 : $762,500

Farm Players Salaries

Sean Monahan $637,500 (3)
Daniel Sprong $200,000 (4)
Aidan McDonough $92,500 (2)
Cole McWard $92,250 (2)
Marc McLaughlin $90,000 (2)
Luke Evangelista $79,750 (3)
David Gust $76,250 (2)
Jiri Patera $75,000 (1)
Shane Bowers $75,000 (1)
Nick Swaney $75,000 (1)
Michael Eyssimont $75,000 (1)
Fredrik Olofsson $75,000 (4)
Austin Czarnik $72,500 (1)
Jacob MacDonald $0 (0)
Total Farm Players14
Salary Commitment
Year 2023 : $1,715,750
Year 2024 : $1,343,250
Year 2025 : $992,250
Year 2026 : $275,000
Salary Average Commitment
Year 2023 : $765,750
Year 2024 : $615,750
Year 2025 : $354,750
Year 2026 : $275,000

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameJos Louis 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$71,487,366
Farm Players Total Salaries$4,326,566
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$138,307,641
Projected Bank Account$138,307,641

Pro Players Salaries

Cale Makar $9,000,000 (3)
Patrik Laine $7,500,000 (2)
Mathew Barzal $7,000,000 (1)
William Nylander $6,962,366 (4)
Filip Forsberg $6,000,000 (2)
Samuel Girard $5,000,000 (2)
Jared McCann $5,000,000 (4)
Conor Garland $4,950,000 (4)
Noah Hanifin $4,950,000 (1)
Jakob Chychrun $4,600,000 (2)
Noah Dobson $4,000,000 (4)
Kyle Palmieri $3,000,000 (3)
Jonas Siegenthaler $1,125,000 (1)
Dylan Gambrell $1,100,000 (1)
Jayson Megna $650,000 (1)
Ryan Carpenter $650,000 (2)
Thomas Greiss $0 (0)
Jordan Staal $0 (0)
Noel Acciari $0 (0)
Casey DeSmith $0 (0)
Total Pro Players20
Salary Commitment
Year 2023 : $71,487,366
Year 2024 : $56,662,366
Year 2025 : $32,912,366
Year 2026 : $20,912,366
Salary Average Commitment
Year 2023 : $34,212,366
Year 2024 : $33,562,366
Year 2025 : $32,912,366
Year 2026 : $20,912,366
Salary Cap with 1 Way Contract
Year 2023 : $71,487,366
Year 2024 : $56,662,366
Year 2025 : $32,912,366
Year 2026 : $20,912,366

Farm Players Salaries

Carter Hart $397,900 (3)
Luke Kunin $275,000 (2)
Martin Fehervary $267,500 (4)
Philippe Myers $255,000 (1)
Oskar Lindblom $250,000 (1)
Miles Wood $250,000 (4)
Owen Tippett $150,000 (4)
Max Jones $129,500 (2)
Austin Wagner $113,333 (1)
Filip Zadina $110,000 (4)
Conor Timmins $110,000 (3)
Alexander Holtz $97,500 (2)
Thomas Bordeleau $97,500 (2)
Marco Kasper $95,000 (3)
Brock Faber $92,500 (3)
Vladislav Kolyachonok $90,500 (2)
Pyotr Kochetkov $90,000 (2)
Peyton Krebs $89,417 (1)
Jesse Ylonen $88,083 (1)
Gabriel Fortier $87,500 (2)
Kaedan Korczak $87,500 (2)
Rasmus Kupari $86,333 (1)
Rafael Harvey-Pinard $85,000 (2)
Lucas Condotta $83,000 (1)
Libor Hajek $80,000 (2)
Mackenzie Entwistle $80,000 (3)
Tristen Robins $79,750 (3)
Anthony Richard $77,500 (1)
Vincent Desharnais $76,250 (4)
Dillon Heatherington $76,250 (3)
Arnaud Durandeau $76,250 (2)
Michael Amadio $76,250 (4)
A.J. Greer $76,250 (2)
Laurent Dauphin $75,000 (3)
Derrick Pouliot $75,000 (2)
Total Farm Players35
Salary Commitment
Year 2023 : $4,326,566
Year 2024 : $3,283,900
Year 2025 : $1,936,400
Year 2026 : $930,000
Salary Average Commitment
Year 2023 : $2,001,166
Year 2024 : $1,463,500
Year 2025 : $1,387,250
Year 2026 : $930,000

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$52,260,000
Farm Players Total Salaries$807,500
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$139,919,864
Projected Bank Account$139,919,864

Pro Players Salaries

Nikita Kucherov $9,500,000 (1)
Tyler Myers $6,875,000 (2)
Oliver Ekman-Larsson $6,250,000 (2)
Darcy Kuemper $5,500,000 (1)
Jonathan Drouin $5,500,000 (3)
Viktor Arvidsson $4,250,000 (1)
Jake McCabe $4,000,000 (2)
Ryan Murray $2,000,000 (2)
Andrew Cogliano $1,725,000 (1)
Kyle Clifford $1,660,000 (1)
Jujhar Khaira $975,000 (3)
Ronnie Attard $875,000 (2)
Urho Vaakanainen $850,000 (3)
Nick Blankenburg $825,000 (2)
Matt Luff $750,000 (1)
Colin Blackwell $725,000 (1)
Nino Niederreiter $0 (0)
Brandon Saad $0 (0)
Jonathan Toews $0 (0)
Brock Nelson $0 (0)
Total Pro Players20
Salary Commitment
Year 2023 : $52,260,000
Year 2024 : $28,150,000
Year 2025 : $7,325,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $22,010,003
Year 2024 : $13,125,002
Year 2025 : $0
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $52,260,000
Year 2024 : $28,150,000
Year 2025 : $7,325,000
Year 2026 : $0

Farm Players Salaries

Tyson Jost $200,000 (2)
Keith Kinkaid $195,000 (1)
Marco Rossi $97,500 (2)
Trey Fix-Wolansky $85,000 (2)
Connor Carrick $80,000 (2)
Dylan Ferguson $75,000 (3)
Jesper Froden $75,000 (3)
Byron Froese $0 (0)
Total Farm Players8
Salary Commitment
Year 2023 : $807,500
Year 2024 : $612,500
Year 2025 : $150,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $270,000
Year 2024 : $75,000
Year 2025 : $0
Year 2026 : $0

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$43,349,987
Farm Players Total Salaries$385,000
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$134,077,785
Projected Bank Account$134,077,785

Pro Players Salaries

Sam Reinhart $6,500,000 (4)
Josh Morrissey $6,250,000 (3)
Jacob Markstrom $6,000,000 (2)
Mike Matheson $4,875,000 (2)
Marcus Pettersson $4,025,000 (4)
Jake Muzzin $4,000,000 (2)
Roope Hintz $3,150,000 (1)
Jack Roslovic $1,838,362 (1)
Eric Robinson $1,600,000 (3)
Sean Kuraly $1,275,000 (1)
Frederick Gaudreau $1,200,000 (2)
Jake Allen $1,000,000 (2)
Jesper Boqvist $874,125 (3)
Haydn Fleury $762,500 (4)
Bryan Rust $0 (0)
Mika Zibanejad $0 (0)
Justin Holl $0 (0)
Kevin Hayes $0 (0)
Mark Scheifele $0 (0)
Tyson Barrie $0 (0)
Brandon Tanev $0 (0)
Total Pro Players21
Salary Commitment
Year 2023 : $43,349,987
Year 2024 : $37,086,625
Year 2025 : $20,011,625
Year 2026 : $11,287,500
Salary Average Commitment
Year 2023 : $22,287,500
Year 2024 : $22,287,500
Year 2025 : $11,287,500
Year 2026 : $11,287,500
Salary Cap with 1 Way Contract
Year 2023 : $43,349,987
Year 2024 : $37,086,625
Year 2025 : $20,011,625
Year 2026 : $11,287,500

Farm Players Salaries

Aaron Dell $280,000 (1)
Alex Galchenyuk $105,000 (1)
Total Farm Players2
Salary Commitment
Year 2023 : $385,000
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $280,000
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0

FLYERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Arena
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $199 - 0 - 0.00%
Level 3: 2000 - $155 - 0 - 0.00%
Level 4: 4000 - $145 - 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$85,702,143
Farm Players Total Salaries$1,461,083
Coaches Total Salaries$2,000,000
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$148,044,224
Projected Bank Account$148,044,224

Pro Players Salaries

Drew Doughty $9,500,000 (2)
Mikko Rantanen $9,250,000 (1)
Josh Norris $7,950,000 (3)
Brad Marchand $7,800,000 (2)
Anders Lee $7,600,000 (1)
Aaron Ekblad $7,500,000 (4)
Steven Stamkos $6,500,000 (1)
Jesperi Kotkaniemi $4,820,000 (3)
Anthony Cirelli $4,800,000 (1)
Tristan Jarry $3,500,000 (3)
Ryan Graves $3,166,667 (1)
Colton Sissons $2,857,143 (2)
Frank Vatrano $2,533,333 (2)
Morgan Frost $2,100,000 (3)
Josh Archibald $1,500,000 (1)
Connor Clifton $1,000,000 (3)
Jamie Drysdale $925,000 (1)
Erik Brannstrom $900,000 (3)
Corey Schueneman $775,000 (4)
Logan O'Connor $725,000 (1)
Jamie Benn $0 (0)
Adam Larsson $0 (0)
Total Pro Players22
Salary Commitment
Year 2023 : $85,702,143
Year 2024 : $51,235,476
Year 2025 : $28,545,000
Year 2026 : $8,275,000
Salary Average Commitment
Year 2023 : $50,650,000
Year 2024 : $35,625,000
Year 2025 : $18,325,000
Year 2026 : $8,275,000
Salary Cap with 1 Way Contract
Year 2023 : $85,702,143
Year 2024 : $51,235,476
Year 2025 : $28,545,000
Year 2026 : $8,275,000

Farm Players Salaries

Adin Hill $490,000 (4)
Andreas Englund $100,000 (4)
Tim Berni $92,500 (1)
Sam Poulin $86,333 (2)
Nick Cicek $83,500 (2)
Rourke Chartier $77,500 (4)
Alexander Nylander $77,500 (2)
Mark Friedman $77,500 (4)
Billy Sweezey $76,250 (4)
Dylan Wells $75,000 (1)
Kevin Mandolese $75,000 (1)
Joel Teasdale $75,000 (1)
Mac Hollowell $75,000 (1)
Total Farm Players13
Salary Commitment
Year 2023 : $1,461,083
Year 2024 : $1,068,583
Year 2025 : $821,250
Year 2026 : $821,250
Salary Average Commitment
Year 2023 : $1,311,083
Year 2024 : $1,068,583
Year 2025 : $821,250
Year 2026 : $821,250

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$74,305,833
Farm Players Total Salaries$1,066,583
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$123,138,648
Projected Bank Account$123,138,648

Pro Players Salaries

Ryan McDonagh $7,500,000 (1)
Claude Giroux $6,500,000 (2)
Alex Debrincat $6,400,000 (2)
Ryan Nugent-Hopkins $6,000,000 (1)
Jake Guentzel $6,000,000 (3)
Adam Pelech $5,750,000 (3)
Travis Konecny $5,500,000 (1)
John Marino $4,400,000 (1)
Mikey Anderson $4,125,000 (3)
Boone Jenner $3,750,000 (1)
J.T. Compher $3,500,000 (3)
Mackenzie Weegar $3,250,000 (2)
Dylan Strome $3,000,000 (1)
Semyon Varlamov (1 Way Contract) $3,000,000 (2)
Anthony Beauvillier $2,100,000 (1)
Scott Mayfield $1,450,000 (1)
Kieffer Bellows $1,200,000 (2)
Cam York $880,833 (1)
Zach Hyman $0 (0)
Derek Ryan $0 (0)
Jean-Gabriel Pageau $0 (0)
Brendan Smith $0 (0)
Total Pro Players22
Salary Commitment
Year 2023 : $74,305,833
Year 2024 : $39,725,000
Year 2025 : $19,375,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $22,325,001
Year 2024 : $14,825,000
Year 2025 : $4,125,000
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $74,305,833
Year 2024 : $39,725,000
Year 2025 : $19,375,000
Year 2026 : $0

Farm Players Salaries

Ryan Donato $200,000 (4)
Cole Sillinger $97,500 (2)
Mads Sogaard $92,500 (2)
Drew Helleson $92,500 (3)
Jacob Bernard-Docker $92,500 (1)
Dylan Samberg $90,000 (2)
Will Cuylle $82,833 (3)
Joseph Woll $82,500 (2)
Elliot Desnoyers $82,500 (3)
Filip Gustavsson $78,750 (2)
Jean-Sebastien Dea $75,000 (2)
Nick Bjugstad $0 (0)
Total Farm Players12
Salary Commitment
Year 2023 : $1,066,583
Year 2024 : $974,083
Year 2025 : $457,833
Year 2026 : $200,000
Salary Average Commitment
Year 2023 : $626,583
Year 2024 : $534,083
Year 2025 : $457,833
Year 2026 : $200,000

LAKINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $200 - 0 - 0.00%
Level 2: 7000 - $199 - 0 - 0.00%
Level 3: 3000 - $188 - 0 - 0.00%
Level 4: 4700 - $186 - 0 - 0.00%
Luxury : 1300 - $397 - 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$69,419,667
Farm Players Total Salaries$813,750
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$232,829,622
Projected Bank Account$232,829,622

Pro Players Salaries

Mitchell Marner $10,903,000 (1)
Brayden Point $9,500,000 (4)
John Carlson $8,500,000 (1)
Alex Ovechkin $7,500,000 (1)
Igor Shesterkin $5,666,667 (4)
Ilya Mikheyev $4,750,000 (3)
David Savard $3,750,000 (2)
Brandon Montour $3,500,000 (2)
Casey Cizikas $3,000,000 (3)
Andrew Peeke $2,750,000 (2)
Pierre-Edouard Bellemare $2,500,000 (1)
Craig Smith $2,200,000 (2)
Rasmus Sandin $1,400,000 (4)
Vinnie Hinostroza $1,000,000 (1)
Michael Bunting $950,000 (3)
Cal Foote $850,000 (3)
Scott Wedgewood $700,000 (1)
Jeff Carter $0 (0)
Robert Bortuzzo $0 (0)
Brian Dumoulin $0 (0)
Total Pro Players20
Salary Commitment
Year 2023 : $69,419,667
Year 2024 : $38,316,667
Year 2025 : $26,116,667
Year 2026 : $16,566,667
Salary Average Commitment
Year 2023 : $47,466,668
Year 2024 : $28,266,667
Year 2025 : $19,566,667
Year 2026 : $16,566,667
Salary Cap with 1 Way Contract
Year 2023 : $69,419,667
Year 2024 : $38,316,667
Year 2025 : $26,116,667
Year 2026 : $16,566,667

Farm Players Salaries

Joel Armia $260,000 (1)
Alex Stalock $250,000 (1)
Gustav Olofsson $77,500 (3)
Glenn Gawdin $76,250 (3)
Sheldon Dries $75,000 (2)
Christian Wolanin $75,000 (3)
Total Farm Players6
Salary Commitment
Year 2023 : $813,750
Year 2024 : $303,750
Year 2025 : $228,750
Year 2026 : $0
Salary Average Commitment
Year 2023 : $327,500
Year 2024 : $77,500
Year 2025 : $77,500
Year 2026 : $0

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$42,924,167
Farm Players Total Salaries$2,619,250
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$69,904,083
Projected Bank Account$69,904,083

Pro Players Salaries

Jakub Voracek $9,500,000 (1)
Patric Hornqvist $7,300,000 (1)
Josh Bailey $6,000,000 (1)
Nicolas Deslauriers $3,750,000 (2)
Kirby Dach $3,362,500 (1)
Ryan Lindgren $3,000,000 (2)
Riley Sheahan $2,000,000 (2)
Barrett Hayton $1,775,000 (4)
Chris Wideman $1,600,000 (1)
Eetu Luostarinen $1,500,000 (3)
Hayden Hodgson $800,000 (4)
Jan Jenik $795,000 (1)
Zack MacEwen $775,000 (4)
Logan Thompson $766,667 (1)
Matt Martin $0 (0)
Cam Fowler $0 (0)
Ryan Reaves $0 (0)
Total Pro Players17
Salary Commitment
Year 2023 : $42,924,167
Year 2024 : $13,600,000
Year 2025 : $4,850,000
Year 2026 : $3,350,000
Salary Average Commitment
Year 2023 : $39,924,167
Year 2024 : $10,600,000
Year 2025 : $4,850,000
Year 2026 : $3,350,000
Salary Cap with 1 Way Contract
Year 2023 : $42,924,167
Year 2024 : $13,600,000
Year 2025 : $4,850,000
Year 2026 : $3,350,000

Farm Players Salaries

Sean Walker $265,000 (3)
Mike Reilly $150,000 (1)
Jordan Harris $95,000 (2)
Marcus Bjork $92,500 (1)
Justin Barron $92,500 (2)
Sean Farrell $89,750 (3)
Wyatt Johnston $89,417 (3)
Paul Cotter $87,500 (2)
Brett Leason $87,500 (2)
Tyson Foerster $86,333 (3)
Jake Leschyshyn $85,000 (2)
Pontus Holmberg $82,750 (1)
Lucas Johansen $82,500 (2)
Mason Shaw $82,500 (2)
Erik Kallgren $82,500 (1)
Fredrik Karlstrom $82,500 (2)
Filip Kral $81,000 (1)
Lucas Carlsson $80,000 (1)
Riley Tufte $80,000 (2)
Jet Greaves $80,000 (2)
Alex Steeves $80,000 (2)
Cj Suess $77,500 (2)
Bokondji Imama $77,500 (4)
Arturs Silovs $77,500 (2)
Jake Livingstone $77,500 (1)
Hugh McGing $75,000 (1)
Cole Bardreau $70,000 (1)
Andy Andreoff $65,000 (3)
Brad Malone $65,000 (1)
Total Farm Players29
Salary Commitment
Year 2023 : $2,619,250
Year 2024 : $1,763,000
Year 2025 : $673,000
Year 2026 : $77,500
Salary Average Commitment
Year 2023 : $949,417
Year 2024 : $343,000
Year 2025 : $343,000
Year 2026 : $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$26,781,667
Farm Players Total Salaries$1,424,583
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$225,736,478
Projected Bank Account$225,736,478

Pro Players Salaries

Jake Debrusk $4,000,000 (1)
Wayne Simmonds $2,900,000 (1)
Zach Bogosian $2,850,000 (2)
Brendan Gaunce $2,762,500 (2)
Ben Chiarot $2,750,000 (3)
Martin Jones $2,500,000 (2)
Isac Lundestrom $1,800,000 (3)
Timothy Liljegren $1,400,000 (3)
Morgan Geekie $1,400,000 (2)
Charlie Lindgren $1,100,000 (2)
Logan Stanley $900,000 (2)
Dylan Cozens $894,167 (1)
Vinni Lettieri $775,000 (4)
Henrik Borgstrom $750,000 (1)
Alex Belzile $0 (0)
Total Pro Players15
Salary Commitment
Year 2023 : $26,781,667
Year 2024 : $18,237,500
Year 2025 : $6,725,000
Year 2026 : $775,000
Salary Average Commitment
Year 2023 : $16,831,669
Year 2024 : $13,037,501
Year 2025 : $4,925,000
Year 2026 : $775,000
Salary Cap with 1 Way Contract
Year 2023 : $26,781,667
Year 2024 : $18,237,500
Year 2025 : $6,725,000
Year 2026 : $775,000

Farm Players Salaries

Chris Wagner $335,000 (2)
Cody Glass $250,000 (3)
Jake Neighbours $92,500 (2)
Jake Sanderson $92,500 (2)
Wyatt Kaiser $91,667 (3)
Ridly Greig $86,333 (3)
Pierre-Olivier Joseph $82,500 (3)
Milos Kelemen $81,750 (2)
Walker Duehr $80,000 (2)
Jonathan Gruden $78,833 (1)
Wade Allison $78,500 (2)
Frederic Allard $75,000 (2)
Kyle Criscuolo $0 (0)
Steven Santini $0 (0)
Total Farm Players14
Salary Commitment
Year 2023 : $1,424,583
Year 2024 : $1,345,750
Year 2025 : $510,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,252,083
Year 2024 : $1,173,250
Year 2025 : $510,500
Year 2026 : $0

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameGaylord Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $177 - 0 - 0.00%
Level 3: 2000 - $150 - 0 - 0.00%
Level 4: 4000 - $133 - 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$48,755,000
Farm Players Total Salaries$995,751
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$147,312,071
Projected Bank Account$147,312,071

Pro Players Salaries

Brock Boeser $5,875,000 (1)
Andre Burakovsky $5,500,000 (3)
Oliver Bjorkstrand $5,400,000 (3)
Jordan Binnington $4,400,000 (1)
Brenden Dillon $4,000,000 (2)
Brock McGinn $2,750,000 (2)
Niko Mikkola $2,500,000 (4)
Henri Jokiharju $2,500,000 (3)
Justin Braun $2,500,000 (2)
Dante Fabbro $2,400,000 (2)
Adam Erne $2,100,000 (3)
Sonny Milano $1,900,000 (4)
Trent Frederic $1,050,000 (2)
Moritz Seider $975,000 (2)
Jack McBain $975,000 (2)
Nils Hoglander $891,667 (1)
Max Willman $800,000 (3)
Jack Studnicka $762,500 (3)
Michael Pezzetta $750,000 (2)
Sam Montembeault $725,833 (1)
Matt Irwin $0 (0)
Anton Stralman $0 (0)
Tyler Pitlick $0 (0)
Total Pro Players23
Salary Commitment
Year 2023 : $48,755,000
Year 2024 : $36,862,500
Year 2025 : $21,462,500
Year 2026 : $4,400,000
Salary Average Commitment
Year 2023 : $12,554,172
Year 2024 : $11,662,504
Year 2025 : $5,162,501
Year 2026 : $4,400,000
Salary Cap with 1 Way Contract
Year 2023 : $48,755,000
Year 2024 : $36,862,500
Year 2025 : $21,462,500
Year 2026 : $4,400,000

Farm Players Salaries

Jack Drury $97,500 (2)
Lassi Thomson $97,500 (2)
Yaroslav Askarov $92,500 (3)
Brandt Clarke $89,417 (3)
William Dufour $85,917 (3)
Joel Hofer $85,000 (2)
Otto Koivula $80,000 (3)
Semyon Der-Arguchintsev $76,667 (1)
Bobby McMann $76,250 (4)
Tyler Benson $75,000 (2)
Jeremy Davies $75,000 (1)
Jordan Gross $65,000 (3)
Kevin Gravel $0 (0)
Total Farm Players13
Salary Commitment
Year 2023 : $995,751
Year 2024 : $844,084
Year 2025 : $489,084
Year 2026 : $76,250
Salary Average Commitment
Year 2023 : $393,251
Year 2024 : $316,584
Year 2025 : $316,584
Year 2026 : $76,250

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$29,482,500
Farm Players Total Salaries$1,325,791
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$127,393,964
Projected Bank Account$127,393,964

Pro Players Salaries

Torey Krug $8,000,000 (3)
Anthony Mantha $5,700,000 (3)
Chris Tierney $3,500,000 (2)
Vitek Vanecek $3,400,000 (4)
Max Comtois $2,037,500 (3)
Carl Grundstrom $1,300,000 (2)
Ross Colton $1,125,000 (3)
Dawson Mercer $975,000 (2)
Anton Lundell $975,000 (2)
Arthur Kaliyev $925,000 (1)
Kevin Bahl $795,000 (1)
Noah Juulsen $750,000 (2)
Nicklas Backstrom $0 (0)
Nathan Beaulieu $0 (0)
Jesper Fast $0 (0)
Patrik Nemeth $0 (0)
Total Pro Players16
Salary Commitment
Year 2023 : $29,482,500
Year 2024 : $27,762,500
Year 2025 : $20,262,500
Year 2026 : $3,400,000
Salary Average Commitment
Year 2023 : $13,120,002
Year 2024 : $11,400,002
Year 2025 : $11,400,000
Year 2026 : $3,400,000
Salary Cap with 1 Way Contract
Year 2023 : $29,482,500
Year 2024 : $27,762,500
Year 2025 : $20,262,500
Year 2026 : $3,400,000

Farm Players Salaries

Nick Paul $315,000 (3)
Magnus Hellberg $180,000 (3)
Benoit-Olivier Groulx $92,500 (2)
Dylan Holloway $92,500 (2)
Mark Kastelic $90,000 (2)
Nils Aman $88,375 (2)
Arber Xhekaj $82,833 (2)
Tyler Tucker $80,833 (1)
Jett Alexander $77,500 (1)
Nick Desimone $76,250 (3)
Matthew Berlin $75,000 (1)
Joey Anderson $75,000 (1)
Total Farm Players12
Salary Commitment
Year 2023 : $1,325,791
Year 2024 : $1,017,458
Year 2025 : $571,250
Year 2026 : $0
Salary Average Commitment
Year 2023 : $915,791
Year 2024 : $834,958
Year 2025 : $571,250
Year 2026 : $0

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$72,066,666
Farm Players Total Salaries$175,000
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$101,077,931
Projected Bank Account$101,077,931

Pro Players Salaries

Nathan MacKinnon $12,600,000 (4)
Charlie McAvoy $9,500,000 (2)
Dylan Larkin $8,700,000 (4)
Matt Dumba $6,000,000 (2)
Dougie Hamilton $5,750,000 (1)
Tom Wilson $5,166,666 (2)
Ville Husso $4,750,000 (3)
Tomas Tatar $4,500,000 (2)
Nazem Kadri $4,000,000 (2)
T.J. Oshie $3,500,000 (2)
Cody Ceci $3,250,000 (2)
Justin Schultz $2,000,000 (1)
Dysin Mayo $950,000 (2)
Kevin Rooney $750,000 (1)
Trevor Van Riemsdyk $650,000 (3)
James Reimer $0 (0)
Jordan Oesterle $0 (0)
Patrick Brown $0 (0)
Cal Clutterbuck $0 (0)
Blake Wheeler $0 (0)
Darren Helm $0 (0)
Artemi Panarin $0 (0)
Total Pro Players22
Salary Commitment
Year 2023 : $72,066,666
Year 2024 : $63,566,666
Year 2025 : $26,700,000
Year 2026 : $21,300,000
Salary Average Commitment
Year 2023 : $35,950,002
Year 2024 : $33,950,002
Year 2025 : $21,950,000
Year 2026 : $21,300,000
Salary Cap with 1 Way Contract
Year 2023 : $72,066,666
Year 2024 : $63,566,666
Year 2025 : $26,700,000
Year 2026 : $21,300,000

Farm Players Salaries

Ross Johnston $100,000 (1)
Joey Daccord $75,000 (1)
Taylor Fedun $0 (0)
Total Farm Players3
Salary Commitment
Year 2023 : $175,000
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $75,000
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $199 - 0 - 0.00%
Level 2: 6000 - $191 - 0 - 0.00%
Level 3: 2000 - $173 - 0 - 0.00%
Level 4: 4000 - $158 - 0 - 0.00%
Luxury : 1000 - $393 - 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$40,406,666
Farm Players Total Salaries$1,251,125
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$110,510,085
Projected Bank Account$110,510,085

Pro Players Salaries

Thomas Chabot $8,000,000 (1)
Evgenii Dadonov $6,990,000 (1)
Jordan Greenway $3,000,000 (1)
Anthony Duclair $3,000,000 (4)
Sam Gagner $2,850,000 (1)
Michael Stone $2,500,000 (3)
Jacob Bryson $1,850,000 (2)
Zach Aston-Reese $1,725,000 (2)
Tony DeAngelo $1,675,000 (4)
Kent Johnson $975,000 (2)
Sean Durzi $975,000 (2)
Alexis Lafreniere $925,000 (1)
Tim Stutzle $925,000 (1)
Alex Newhook $908,333 (1)
Jimmy Vesey $900,000 (1)
Kurtis MacDermid $875,000 (2)
Tanner Jeannot $800,000 (1)
Radim Zohorna $775,000 (4)
Alex Barre-Boulet $758,333 (1)
Paul Stastny $0 (0)
Pat Maroon $0 (0)
Milan Lucic $0 (0)
Anton Khudobin $0 (0)
Total Pro Players23
Salary Commitment
Year 2023 : $40,406,666
Year 2024 : $14,350,000
Year 2025 : $7,950,000
Year 2026 : $5,450,000
Salary Average Commitment
Year 2023 : $22,398,335
Year 2024 : $9,800,002
Year 2025 : $7,950,000
Year 2026 : $5,450,000
Salary Cap with 1 Way Contract
Year 2023 : $40,406,666
Year 2024 : $14,350,000
Year 2025 : $7,950,000
Year 2026 : $5,450,000

Farm Players Salaries

Jacob Middleton $245,000 (4)
Zac Jones $92,500 (1)
Luke Hughes $92,500 (3)
Michael Kesselring $92,500 (2)
Dustin Wolf $90,000 (2)
Matthew Kessel $88,375 (2)
Elmer Soderblom $87,833 (3)
Aatu Raty $83,667 (3)
John Leonard $77,500 (2)
Roland McKeown $76,250 (4)
Jon Gillies $75,000 (2)
Aleksi Heponiemi $75,000 (3)
Victor Mete $75,000 (2)
Total Farm Players13
Salary Commitment
Year 2023 : $1,251,125
Year 2024 : $1,158,625
Year 2025 : $660,250
Year 2026 : $321,250
Salary Average Commitment
Year 2023 : $918,625
Year 2024 : $918,625
Year 2025 : $660,250
Year 2026 : $321,250

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $190 - 0 - 0.00%
Level 3: 2000 - $170 - 0 - 0.00%
Level 4: 4000 - $140 - 0 - 0.00%
Luxury : 1000 - $390 - 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$72,740,791
Farm Players Total Salaries$449,083
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$124,076,728
Projected Bank Account$124,076,728

Pro Players Salaries

Andrei Vasilevskiy $9,500,000 (2)
Erik Karlsson $9,500,000 (1)
Jason Robertson $7,750,000 (2)
Colton Parayko $5,500,000 (1)
Victor Olofsson $4,750,000 (3)
Tyler Bertuzzi $4,750,000 (3)
Alex Tuch $4,750,000 (4)
Jeff Petry $4,275,000 (1)
Damon Severson $4,166,666 (3)
Devon Toews $4,100,000 (2)
Mikael Granlund $3,000,000 (3)
Andreas Athanasiou $2,700,000 (2)
Zemgus Girgensons $2,200,000 (2)
Brett Kulak $1,850,000 (2)
Kevin Lankinen $1,500,000 (3)
Josh Leivo $875,000 (1)
Oliver Wahlstrom $874,125 (4)
Matt Nieto $700,000 (1)
Sidney Crosby $0 (0)
Max Pacioretty $0 (0)
Blake Coleman $0 (0)
Erik Gustafsson $0 (0)
Total Pro Players22
Salary Commitment
Year 2023 : $72,740,791
Year 2024 : $51,890,791
Year 2025 : $23,790,791
Year 2026 : $5,624,125
Salary Average Commitment
Year 2023 : $30,149,127
Year 2024 : $16,374,126
Year 2025 : $8,624,125
Year 2026 : $5,624,125
Salary Cap with 1 Way Contract
Year 2023 : $72,740,791
Year 2024 : $51,890,791
Year 2025 : $23,790,791
Year 2026 : $5,624,125

Farm Players Salaries

Anders Bjork $160,000 (4)
Jakub Zboril $113,750 (2)
Cayden Primeau $89,000 (1)
Ty Smith $86,333 (1)
Total Farm Players4
Salary Commitment
Year 2023 : $449,083
Year 2024 : $273,750
Year 2025 : $160,000
Year 2026 : $160,000
Salary Average Commitment
Year 2023 : $449,083
Year 2024 : $273,750
Year 2025 : $160,000
Year 2026 : $160,000

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameCompaq 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$55,067,857
Farm Players Total Salaries$170,000
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$119,097,339
Projected Bank Account$119,097,339

Pro Players Salaries

Alex Pietrangelo $8,050,000 (2)
Kyle Connor $7,142,857 (1)
Ryan Pulock $6,150,000 (3)
Erik Gudbranson $6,000,000 (3)
Juuse Saros $5,000,000 (3)
Zach Werenski $5,000,000 (1)
Elias Lindholm $4,850,000 (3)
Jack Johnson $2,950,000 (2)
Casey Mittelstadt $2,500,000 (3)
Adrian Kempe $2,000,000 (1)
Mark Borowiecki $1,300,000 (1)
Curtis Lazar $1,000,000 (3)
Alex Chiasson $850,000 (2)
Liam O'Brien $775,000 (3)
Mark Jankowski $750,000 (3)
Brandon Duhaime $750,000 (1)
Craig Anderson $0 (0)
Patrick Kane $0 (0)
Brendan Gallagher $0 (0)
Zach Parise $0 (0)
Corey Perry $0 (0)
Total Pro Players21
Salary Commitment
Year 2023 : $55,067,857
Year 2024 : $38,875,000
Year 2025 : $27,025,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $19,150,001
Year 2024 : $17,850,000
Year 2025 : $6,000,000
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $55,067,857
Year 2024 : $38,875,000
Year 2025 : $27,025,000
Year 2026 : $0

Farm Players Salaries

Matt Coronato $92,500 (3)
David Gustafsson $77,500 (4)
Pheonix Copley $0 (0)
Total Farm Players3
Salary Commitment
Year 2023 : $170,000
Year 2024 : $170,000
Year 2025 : $170,000
Year 2026 : $77,500
Salary Average Commitment
Year 2023 : $170,000
Year 2024 : $170,000
Year 2025 : $170,000
Year 2026 : $77,500

SEATTLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 5000 - $199 - 0 - 0.00%
Level 3: 2000 - $170 - 0 - 0.00%
Level 4: 4000 - $150 - 0 - 0.00%
Luxury : 1000 - $385 - 0 - 0.00%
Total Capacity :18000
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$23,137,500
Farm Players Total Salaries$1,040,917
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$160,315,899
Projected Bank Account$160,315,899

Pro Players Salaries

Andreas Johnsson $3,400,000 (3)
David Rittich $2,750,000 (1)
Jason Dickinson $2,650,000 (3)
Yegor Sharangovich $2,000,000 (2)
Nick Cousins $1,500,000 (1)
Travis Dermott $1,500,000 (1)
William Carrier $1,400,000 (3)
Matt Benning $1,000,000 (2)
Jordan Spence $975,000 (2)
Owen Power $975,000 (2)
Adam Beckman $925,000 (2)
Isaak Phillips $900,000 (2)
5Ebastian Aho $825,000 (4)
Connor Ingram $800,000 (1)
Matthew Highmore $775,000 (4)
Sheldon Rempal $762,500 (4)
Antti Raanta $0 (0)
Nikita Zaitsev $0 (0)
Nick Foligno $0 (0)
Austin Watson $0 (0)
Total Pro Players20
Salary Commitment
Year 2023 : $23,137,500
Year 2024 : $16,587,500
Year 2025 : $9,812,500
Year 2026 : $2,362,500
Salary Average Commitment
Year 2023 : $1,537,506
Year 2024 : $1,537,505
Year 2025 : $1,537,500
Year 2026 : $1,537,500
Salary Cap with 1 Way Contract
Year 2023 : $23,137,500
Year 2024 : $16,587,500
Year 2025 : $9,812,500
Year 2026 : $2,362,500

Farm Players Salaries

Sammy Blais $100,000 (4)
David Jiricek $95,000 (3)
Hunter McKown $95,000 (3)
Nikita Nesterenko $92,500 (2)
Pavol Regenda $85,500 (2)
Stanislav Svozil $84,750 (3)
Olle Lycksell $83,750 (1)
Olle Eriksson Ek $82,500 (1)
Nikita Alexandrov $81,667 (2)
Maxence Guenette $81,333 (2)
Carson Meyer $80,000 (2)
Egor Afanasyev $78,917 (2)
Total Farm Players12
Salary Commitment
Year 2023 : $1,040,917
Year 2024 : $874,667
Year 2025 : $374,750
Year 2026 : $100,000
Salary Average Commitment
Year 2023 : $878,417
Year 2024 : $794,667
Year 2025 : $374,750
Year 2026 : $100,000

ST-LOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis 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$86,400,000
Farm Players Total Salaries$934,750
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$175,389,577
Projected Bank Account$175,389,577

Pro Players Salaries

David Pastrnak $11,250,000 (4)
Kirill Kaprizov $9,000,000 (1)
Miro Heiskanen $8,450,000 (3)
Jacob Trouba $8,000,000 (2)
Nick Suzuki $7,875,000 (3)
Mikael Backlund $7,350,000 (1)
Jonathan Huberdeau $5,900,000 (1)
Jaccob Slavin $5,300,000 (2)
Radko Gudas $4,500,000 (1)
Ryan Strome $4,500,000 (1)
Connor Murphy $3,850,000 (1)
Luke Glendening $3,800,000 (1)
Kasperi Kapanen $3,200,000 (4)
Rem Pitlick $1,100,000 (2)
Rasmus Asplund $825,000 (2)
Nathan Walker $750,000 (2)
Travis Boyd $750,000 (2)
Alex Goligoski $0 (0)
Sergei Bobrovsky $0 (0)
Total Pro Players19
Salary Commitment
Year 2023 : $86,400,000
Year 2024 : $47,500,000
Year 2025 : $30,775,000
Year 2026 : $14,450,000
Salary Average Commitment
Year 2023 : $46,975,000
Year 2024 : $22,325,000
Year 2025 : $22,325,000
Year 2026 : $14,450,000
Salary Cap with 1 Way Contract
Year 2023 : $86,400,000
Year 2024 : $47,500,000
Year 2025 : $30,775,000
Year 2026 : $14,450,000

Farm Players Salaries

Kaapo Kahkonen $275,000 (1)
Jon Merrill $250,000 (2)
Josh Dunne $92,500 (1)
Mikael Pyyhtia $89,750 (3)
Jalen Chatfield $76,250 (3)
Dan Renouf $76,250 (3)
Stuart Skinner $75,000 (3)
Jordan Martinook $0 (0)
Dylan McIlrath $0 (0)
Total Farm Players9
Salary Commitment
Year 2023 : $934,750
Year 2024 : $567,250
Year 2025 : $317,250
Year 2026 : $0
Salary Average Commitment
Year 2023 : $182,250
Year 2024 : $89,750
Year 2025 : $89,750
Year 2026 : $0

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $198 - 0 - 0.00%
Level 3: 2000 - $195 - 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$68,600,000
Farm Players Total Salaries$1,476,250
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$110,934,848
Projected Bank Account$110,934,848

Pro Players Salaries

Anze Kopitar $8,900,000 (2)
Johnny Gaudreau $6,750,000 (1)
John Gibson $6,400,000 (1)
Travis Sanheim $6,250,000 (4)
Valeri Nichushkin $6,125,000 (3)
Nikolaj Ehlers $6,000,000 (4)
Vincent Trocheck $4,750,000 (1)
John Klingberg $4,250,000 (1)
Alex Iafallo $4,000,000 (2)
Nikita Zadorov $3,750,000 (3)
Chandler Stephenson $2,750,000 (2)
Erik Haula $2,300,000 (3)
Kevin Shattenkirk $2,200,000 (1)
Pius Suter $1,600,000 (4)
Barclay Goodrow $925,000 (1)
Nick Bonino $900,000 (1)
Boris Katchouk $750,000 (2)
Jaroslav Halak $0 (0)
Mark Giordano $0 (0)
Josh Manson $0 (0)
David Perron $0 (0)
Total Pro Players21
Salary Commitment
Year 2023 : $68,600,000
Year 2024 : $42,425,000
Year 2025 : $26,025,000
Year 2026 : $13,850,000
Salary Average Commitment
Year 2023 : $28,400,001
Year 2024 : $25,300,001
Year 2025 : $16,400,000
Year 2026 : $14,100,000
Salary Cap with 1 Way Contract
Year 2023 : $68,600,000
Year 2024 : $42,425,000
Year 2025 : $26,025,000
Year 2026 : $13,850,000

Farm Players Salaries

Nikolai Knyzhov $125,000 (2)
Cole Guttman $95,000 (2)
Nick Abruzzese $92,500 (2)
Nathan Smith $85,000 (2)
Samuel Bolduc $84,250 (1)
Dakota Joshua $82,500 (4)
James Hamblin $80,750 (2)
Oskar Steen $80,000 (2)
Joe Snively $80,000 (4)
William Lockwood $77,500 (2)
Justin Richards $77,500 (2)
Cole Smith $77,500 (4)
Darren Raddysh $76,250 (4)
Eetu Makiniemi $75,000 (1)
Danil Gushchin $75,000 (1)
Gabriel Carlsson $72,500 (1)
Alex Lyon $70,000 (1)
Denis Malgin $70,000 (1)
Garnet Hathaway $0 (0)
Total Farm Players19
Salary Commitment
Year 2023 : $1,476,250
Year 2024 : $1,029,500
Year 2025 : $316,250
Year 2026 : $316,250
Salary Average Commitment
Year 2023 : $1,086,250
Year 2024 : $852,000
Year 2025 : $316,250
Year 2026 : $316,250

TORONTO



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canda Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $192 - 0 - 0.00%
Level 3: 2000 - $176 - 0 - 0.00%
Level 4: 4000 - $129 - 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$49,153,333
Farm Players Total Salaries$2,471,376
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$76,977,426
Projected Bank Account$76,977,426

Pro Players Salaries

Tyler Seguin $9,000,000 (3)
Ryan Johansen $8,000,000 (1)
Philipp Grubauer $5,100,000 (3)
Travis Hamonic $4,500,000 (2)
Olli Maatta $4,083,333 (2)
Nicolas Roy $3,000,000 (1)
Zack Kassian $2,650,000 (2)
Filip Chytil $2,300,000 (3)
Michael Hutchinson $1,700,000 (1)
Lucas Raymond $975,000 (2)
Morgan Barron $925,000 (1)
Drew O'Connor $925,000 (2)
Fabian Zetterlund $925,000 (2)
Yegor Chinakhov $925,000 (2)
Joe Veleno $894,167 (1)
Ty Dellandrea $863,333 (1)
Nikita Okhotiuk $825,000 (2)
Daniil Miromanov $800,000 (1)
Adam Ruzicka $762,500 (3)
Zac Dalpe $0 (0)
Total Pro Players20
Salary Commitment
Year 2023 : $49,153,333
Year 2024 : $32,970,833
Year 2025 : $17,162,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $26,425,839
Year 2024 : $22,937,504
Year 2025 : $14,862,500
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $49,153,333
Year 2024 : $32,970,833
Year 2025 : $17,162,500
Year 2026 : $0

Farm Players Salaries

T.J. Brodie $550,000 (2)
Pavel Francouz $330,000 (2)
Jj Peterka $95,000 (2)
Egor Sokolov $95,000 (2)
Juraj Slafkovsky $95,000 (3)
Jackson Lacombe $92,500 (2)
Simon Edvinsson $92,500 (3)
Grigori Denisenko $92,500 (1)
Tyler Kleven $91,667 (3)
Owen Beck $91,667 (3)
Pavel Dorofeyev $90,000 (2)
Matias Maccelli $90,000 (2)
Victor Soderstrom $89,417 (1)
Adam Ginning $88,375 (2)
Ben Meyers $87,500 (2)
Arvid Soderblom $85,000 (2)
Nicholas Robertson $82,167 (1)
Damien Giroux $81,833 (1)
Tyce Thompson $76,250 (3)
Jacob Peterson $75,000 (2)
Total Farm Players20
Salary Commitment
Year 2023 : $2,471,376
Year 2024 : $2,125,459
Year 2025 : $447,084
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,803,876
Year 2024 : $1,457,959
Year 2025 : $447,084
Year 2026 : $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$57,289,444
Farm Players Total Salaries$1,180,917
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$147,064,061
Projected Bank Account$147,064,061

Pro Players Salaries

Chris Kreider $7,250,000 (3)
Evander Kane $7,125,000 (3)
Kris Letang $6,500,000 (2)
Ryan O'Reilly $5,500,000 (3)
Thatcher Demko $5,000,000 (4)
Sam Bennett $4,425,000 (4)
Rickard Rakell $3,789,444 (1)
Nick Holden $2,800,000 (1)
Carson Soucy $2,750,000 (2)
Marcus Johansson $2,200,000 (1)
Chad Ruhwedel $1,900,000 (1)
Troy Stecher $1,700,000 (2)
Laurent Brossoit $1,500,000 (1)
Luke Schenn $1,500,000 (1)
Brett Howden $1,500,000 (2)
Mattias Samuelsson $925,000 (1)
Trevor Zegras $925,000 (1)
Lars Eller $0 (0)
Tyler Toffoli $0 (0)
Conor Sheary $0 (0)
Total Pro Players20
Salary Commitment
Year 2023 : $57,289,444
Year 2024 : $41,750,000
Year 2025 : $29,300,000
Year 2026 : $9,425,000
Salary Average Commitment
Year 2023 : $46,050,000
Year 2024 : $35,800,000
Year 2025 : $29,300,000
Year 2026 : $9,425,000
Salary Cap with 1 Way Contract
Year 2023 : $57,289,444
Year 2024 : $41,750,000
Year 2025 : $29,300,000
Year 2026 : $9,425,000

Farm Players Salaries

Keegan Kolesar $140,000 (1)
Vasily Podkolzin $97,500 (2)
Alexander Alexeyev $87,500 (2)
Akira Schmid $85,000 (2)
Cole Koepke $84,250 (1)
Nathan Bastian $82,500 (2)
Brett Seney $77,500 (4)
William Bitten $76,250 (1)
Calle Rosen $76,250 (2)
Johnathan Kovacevic $75,000 (1)
Joseph Cramarossa $75,000 (2)
Drake Caggiula $75,000 (2)
Givani Smith $75,000 (2)
Joona Luoto $74,167 (2)
Charles Hudon $0 (0)
Total Farm Players15
Salary Commitment
Year 2023 : $1,180,917
Year 2024 : $805,417
Year 2025 : $77,500
Year 2026 : $77,500
Salary Average Commitment
Year 2023 : $312,167
Year 2024 : $151,667
Year 2025 : $77,500
Year 2026 : $77,500

VEGAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 5000 - $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 :18000
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$65,179,167
Farm Players Total Salaries$1,246,250
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$99,059,529
Projected Bank Account$99,059,529

Pro Players Salaries

Matt Duchene $8,500,000 (3)
Jack Hughes $8,000,000 (4)
Quinn Hughes $7,850,000 (3)
Nico Hischier $7,250,000 (3)
Jonathan Marchessault $7,000,000 (2)
Rasmus Andersson $4,550,000 (1)
Filip Hronek $4,400,000 (2)
Carter Verhaeghe $4,166,667 (4)
Dylan Demelo $3,000,000 (1)
Pierre Engvall $3,000,000 (4)
Phil Kessel $1,500,000 (1)
Ilya Lyubushkin $1,350,000 (2)
Tomas Nosek $1,250,000 (1)
Derick Brassard $1,000,000 (1)
Jeremy Lauzon $850,000 (1)
Ivan Prosvetov $775,000 (4)
Mathieu Joseph $737,500 (1)
Jamie Oleksiak $0 (0)
Evgeni Malkin $0 (0)
Marc-Andre Fleury $0 (0)
Marcus Foligno $0 (0)
Total Pro Players21
Salary Commitment
Year 2023 : $65,179,167
Year 2024 : $52,291,667
Year 2025 : $39,541,667
Year 2026 : $15,941,667
Salary Average Commitment
Year 2023 : $33,941,667
Year 2024 : $31,441,667
Year 2025 : $24,441,667
Year 2026 : $15,941,667
Salary Cap with 1 Way Contract
Year 2023 : $65,179,167
Year 2024 : $52,291,667
Year 2025 : $39,541,667
Year 2026 : $15,941,667

Farm Players Salaries

Warren Foegele $275,000 (4)
Stefan Noesen $92,500 (1)
Jack Rathbone $92,500 (1)
Thomas Harley $92,500 (2)
Filip Hallander $85,000 (2)
Jansen Harkins $85,000 (1)
Julien Gauthier $80,000 (2)
Tucker Poolman $77,500 (1)
Beck Malenstyn $76,250 (2)
Samuel Ersson $75,000 (2)
Dakota Mermis $75,000 (2)
Mathieu Olivier $75,000 (1)
Brad Hunt $65,000 (2)
Ryan Lomberg $0 (0)
Total Farm Players14
Salary Commitment
Year 2023 : $1,246,250
Year 2024 : $823,750
Year 2025 : $275,000
Year 2026 : $275,000
Salary Average Commitment
Year 2023 : $517,500
Year 2024 : $340,000
Year 2025 : $275,000
Year 2026 : $275,000

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $195 - 0 - 0.00%
Level 3: 2000 - $190 - 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$78,655,250
Farm Players Total Salaries$620,000
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$49,786,208
Projected Bank Account$49,786,208

Pro Players Salaries

Auston Matthews $11,640,250 (2)
Kevin Fiala $7,875,000 (4)
Mattias Ekholm $6,800,000 (3)
Ivan Provorov $6,750,000 (1)
William Karlsson $5,900,000 (1)
Tomas Hertl $5,625,000 (2)
Jordan Eberle $5,600,000 (2)
Rasmus Ristolainen $5,100,000 (3)
Artem Zub $4,600,000 (4)
Elvis Merzlikins $4,000,000 (2)
Andrew Copp $3,640,000 (2)
Alex Killorn $3,000,000 (1)
Linus Ullmark $2,600,000 (1)
Alexander Edler $1,600,000 (1)
Joel Hanley $900,000 (1)
Nic Dowd $800,000 (1)
Sam Carrick $800,000 (1)
Yakov Trenin $725,000 (1)
Anton Forsberg $700,000 (1)
Jarred Tinordi $0 (0)
Trevor Lewis $0 (0)
Tanner Pearson $0 (0)
Total Pro Players22
Salary Commitment
Year 2023 : $78,655,250
Year 2024 : $54,880,250
Year 2025 : $24,375,000
Year 2026 : $12,475,000
Salary Average Commitment
Year 2023 : $31,975,000
Year 2024 : $24,875,000
Year 2025 : $19,275,000
Year 2026 : $12,475,000
Salary Cap with 1 Way Contract
Year 2023 : $78,655,250
Year 2024 : $54,880,250
Year 2025 : $24,375,000
Year 2026 : $12,475,000

Farm Players Salaries

Kevin Stenlund $105,000 (1)
Casey Fitzgerald $95,000 (2)
Justus Annunen $92,500 (2)
Alexei Toropchenko $90,000 (2)
Adam Raska $87,500 (2)
Hudson Fasching $75,000 (3)
Parker Wotherspoon $75,000 (1)
Total Farm Players7
Salary Commitment
Year 2023 : $620,000
Year 2024 : $440,000
Year 2025 : $75,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $150,000
Year 2024 : $75,000
Year 2025 : $0
Year 2026 : $0

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhillips Arena
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$40,706,666
Farm Players Total Salaries$1,767,500
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 $83,500,000$0
Estimate Over Minimum Salary Cap of $52,000,000 $0
Current Bank Account$134,095,930
Projected Bank Account$134,095,930

Pro Players Salaries

Nick Leddy $6,000,000 (3)
Jason Zucker $5,950,000 (3)
Tyler Johnson $5,000,000 (2)
Nate Schmidt $4,950,000 (3)
Max Domi $3,000,000 (3)
Scott Laughton $3,000,000 (2)
Joonas Korpisalo $2,800,000 (2)
Kaapo Kakko $2,100,000 (4)
Cole Perfetti $975,000 (2)
Nils Lundkvist $975,000 (2)
Matty Beniers $975,000 (2)
Quinton Byfield $925,000 (1)
Juuso Valimaki $894,166 (1)
Robin Salo $875,000 (2)
Daniil Tarasov $825,000 (2)
Jaycob Megna $762,500 (1)
Steven Fogarty $700,000 (1)
Buddy Robinson $0 (0)
Andrew Agozzino $0 (0)
Total Pro Players19
Salary Commitment
Year 2023 : $40,706,666
Year 2024 : $37,425,000
Year 2025 : $22,000,000
Year 2026 : $2,100,000
Salary Average Commitment
Year 2023 : $25,819,171
Year 2024 : $24,000,004
Year 2025 : $19,000,000
Year 2026 : $2,100,000
Salary Cap with 1 Way Contract
Year 2023 : $40,706,666
Year 2024 : $37,425,000
Year 2025 : $22,000,000
Year 2026 : $2,100,000

Farm Players Salaries

Petr Mrazek $380,000 (3)
William Eklund $97,500 (2)
Aliaksei Protas $95,000 (2)
Kirill Marchenko $92,500 (2)
Matej Blumel $92,500 (2)
Spencer Stastney $92,500 (2)
Filip Roos $92,500 (2)
Connor McMichael $89,417 (1)
Dylan Guenther $89,417 (3)
Jakob Pelletier $86,333 (2)
Juuso Parssinen $85,083 (2)
Nick Perbix $84,250 (1)
Lukas Rousek $83,000 (1)
Sampo Ranta $82,500 (2)
Jacob Lucchini $75,000 (3)
Luke Philp $75,000 (4)
Thomas Novak $75,000 (1)
Jason Demers $0 (0)
Total Farm Players18
Salary Commitment
Year 2023 : $1,767,500
Year 2024 : $1,435,833
Year 2025 : $619,417
Year 2026 : $75,000
Salary Average Commitment
Year 2023 : $1,492,500
Year 2024 : $1,160,833
Year 2025 : $619,417
Year 2026 : $75,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $83,500,000
Available Cap Space

Over Minimum of
$52,000,000

Pro Players

Farm Players

Total Players

ANAHEIM $180,203,607 $59,250,000 $24,250,000 $7,250,000 201232
ARIZONA $171,437,557 $73,895,000 $9,605,000 $21,895,000 211233
BOSTON $196,997,827 $69,485,250 $14,014,750 $17,485,250 25934
BUFFALO $104,815,027 $74,392,381 $9,107,619 $22,392,381 201535
CALGARY $333,062,077 $63,033,316 $20,466,684 $11,033,316 211031
CAROLINE $59,301,887 $68,388,056 $15,111,944 $16,388,056 18422
CHICAGO $184,182,056 $39,086,625 $44,413,375 -$12,913,375 221335
COLORADO $160,976,725 $66,766,667 $16,733,333 $14,766,667 211334
COLUMBUS $41,985,433 $66,100,833 $17,399,167 $14,100,833 242246
DALLAS $31,097,131 $53,675,666 $29,824,334 $1,675,666 161430
DETROIT $138,307,641 $71,487,366 $12,012,634 $19,487,366 203555
EDMONTON $139,919,864 $52,260,000 $31,240,000 $260,000 20828
FLORIDE $134,077,785 $43,349,987 $40,150,013 -$8,650,013 21223
FLYERS $148,044,224 $85,702,143 -$2,202,143 $33,702,143 221335
ISLANDERS $123,138,648 $74,305,833 $9,194,167 $22,305,833 221234
LAKINGS $232,829,622 $69,419,667 $14,080,333 $17,419,667 20626
MINNESOTA $69,904,083 $42,924,167 $40,575,833 -$9,075,833 172946
MONTREAL $225,736,478 $26,781,667 $56,718,333 -$25,218,333 151429
NASHVILLE $147,312,071 $48,755,000 $34,745,000 -$3,245,000 231336
NEWJERSEY $127,393,964 $29,482,500 $54,017,500 -$22,517,500 161228
OTTAWA $101,077,931 $72,066,666 $11,433,334 $20,066,666 22325
PITTSBURGH $110,510,085 $40,406,666 $43,093,334 -$11,593,334 231336
RANGERS $124,076,728 $72,740,791 $10,759,209 $20,740,791 22426
SANJOSE $119,097,339 $55,067,857 $28,432,143 $3,067,857 21324
SEATTLE $160,315,899 $23,137,500 $60,362,500 -$28,862,500 201232
ST-LOUIS $175,389,577 $86,400,000 -$2,900,000 $34,400,000 19928
TAMPABAY $110,934,848 $68,600,000 $14,900,000 $16,600,000 211940
TORONTO $76,977,426 $49,153,333 $34,346,667 -$2,846,667 202040
VANCOUVER $147,064,061 $57,289,444 $26,210,556 $5,289,444 201535
VEGAS $99,059,529 $65,179,167 $18,320,833 $13,179,167 211435
WASHINGTON $49,786,208 $78,655,250 $4,844,750 $26,655,250 22729
WINNIPEG $134,095,930 $40,706,666 $42,793,334 -$11,293,334 191837