Team FinanceLast Update - October 6, 2026 at 13:50

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$43,909,524
Farm Players Total Salaries$952,750
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$205,635,762
Projected Bank Account$205,635,762

Pro Players Salaries

Brandon Montour $9,142,857 (3)
Max Domi $5,750,000 (3)
Sean Walker $5,000,000 (4)
Nate Schmidt $4,500,000 (2)
Alexandre Carrier $3,750,000 (2)
Simon Holmstrom $3,625,000 (2)
Mason Appleton $2,166,667 (1)
Ville Husso $2,000,000 (3)
Justin Danforth $1,500,000 (2)
Simon Benoit $1,350,000 (4)
Andrei Kuzmenko $950,000 (1)
Mackie Samoskevich $900,000 (1)
Noah Gregor $850,000 (3)
Dennis Gilbert $825,000 (2)
Nolan Foote $825,000 (2)
Joona Koppanen $775,000 (3)
Vincent Hinostroza $0 (1)
Total Pro Players17
Salary Commitment
Year 2026 : $43,909,524
Year 2027 : $39,892,857
Year 2028 : $24,867,857
Year 2029 : $6,350,000
Salary Average Commitment
Year 2026 : $37,609,524
Year 2027 : $34,492,857
Year 2028 : $24,867,857
Year 2029 : $6,350,000
Salary Cap with 1 Way Contract
Year 2026 : $43,909,524
Year 2027 : $39,892,857
Year 2028 : $24,867,857
Year 2029 : $6,350,000

Farm Players Salaries

Josh Samanski $97,500 (2)
Stephen Halliday $95,000 (2)
Aleksei Kolosov $92,500 (2)
Reid Schaefer $88,667 (3)
Connor Clattenburg $87,833 (3)
Zakhar Bardakov $86,750 (1)
Thomas Milic $86,667 (3)
Felix Unger Sorum $85,333 (3)
Hunter Shepard $77,500 (2)
Xavier Bourgault $77,500 (1)
Jeffrey Viel $77,500 (1)
Total Farm Players11
Salary Commitment
Year 2026 : $952,750
Year 2027 : $711,000
Year 2028 : $348,500
Year 2029 : $0
Salary Average Commitment
Year 2026 : $875,250
Year 2027 : $633,500
Year 2028 : $348,500
Year 2029 : $0

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 - $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$81,091,667
Farm Players Total Salaries$1,512,625
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$29,441,085
Projected Bank Account$29,441,085

Pro Players Salaries

Sebastian Aho $9,750,000 (3)
Jake Oettinger $8,250,000 (4)
Victor Hedman $8,000,000 (1)
Esa Lindell $7,250,000 (3)
Tyler Bertuzzi $7,000,000 (4)
Mika Zibanejad $7,000,000 (1)
Adrian Kempe $5,500,000 (2)
Erik Cernak $5,200,000 (2)
Taylor Hall $5,166,667 (2)
Artem Zub $4,600,000 (1)
Calvin Pickard $3,000,000 (1)
Nick Seeler $2,000,000 (2)
Jonatan Berggren $1,825,000 (1)
Garnet Hathaway $1,500,000 (1)
Taylor Raddysh $1,500,000 (3)
Colin Blackwell $1,000,000 (2)
Ryan Shea $950,000 (2)
Oskar Back $825,000 (1)
Michael Carcone $775,000 (1)
Total Pro Players19
Salary Commitment
Year 2026 : $81,091,667
Year 2027 : $53,566,667
Year 2028 : $33,750,000
Year 2029 : $15,250,000
Salary Average Commitment
Year 2026 : $69,441,667
Year 2027 : $41,916,667
Year 2028 : $33,750,000
Year 2029 : $15,250,000
Salary Cap with 1 Way Contract
Year 2026 : $81,091,667
Year 2027 : $53,566,667
Year 2028 : $33,750,000
Year 2029 : $15,250,000

Farm Players Salaries

Jonathan Toews $400,000 (1)
Victor Eklund $97,500 (3)
Jake Christiansen $97,500 (1)
Kenny Connors $90,500 (2)
Arsenii Sergeev $90,375 (2)
Lane Pederson $87,500 (2)
Marc Gatcomb $87,500 (4)
Maxim Groshev $86,750 (3)
Jonas Rondbjerg $85,000 (4)
Juho Lammikko $80,000 (1)
Marcus Hogberg $77,500 (1)
Garrett Wilson $77,500 (1)
Zach Metsa $77,500 (4)
Jacob Moverare $77,500 (4)
Total Farm Players14
Salary Commitment
Year 2026 : $1,512,625
Year 2027 : $780,125
Year 2028 : $511,750
Year 2029 : $327,500
Salary Average Commitment
Year 2026 : $1,512,625
Year 2027 : $780,125
Year 2028 : $511,750
Year 2029 : $327,500

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 7250 - $200 - 0 - 0.00%
Level 2: 7250 - $199 - 0 - 0.00%
Level 3: 3750 - $198 - 0 - 0.00%
Level 4: 5250 - $197 - 0 - 0.00%
Luxury : 1500 - $400 - 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$63,050,000
Farm Players Total Salaries$2,669,000
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$165,431,874
Projected Bank Account$165,431,874

Pro Players Salaries

Jordan Binnington $6,500,000 (2)
Artturi Lehkonen $6,250,000 (4)
Brett Pesce $6,250,000 (4)
Gustav Forsling $5,750,000 (2)
Ryan Nugent-Hopkins $5,700,000 (1)
Ukko-Pekka Luukkonen $4,750,000 (4)
Noah Cates $4,000,000 (4)
Ryan Poehling $3,750,000 (4)
Tyson Foerster $3,750,000 (3)
Victor Olofsson $3,625,000 (3)
Connor Clifton $3,500,000 (4)
Jamie Drysdale $2,300,000 (3)
Sam Steel $2,100,000 (3)
Kaapo Kakko $2,100,000 (1)
Mason Lohrei $925,000 (1)
Dmitri Voronkov $925,000 (1)
Troy Stecher $875,000 (3)
Total Pro Players17
Salary Commitment
Year 2026 : $63,050,000
Year 2027 : $53,400,000
Year 2028 : $41,150,000
Year 2029 : $28,500,000
Salary Average Commitment
Year 2026 : $55,450,000
Year 2027 : $47,650,000
Year 2028 : $41,150,000
Year 2029 : $28,500,000
Salary Cap with 1 Way Contract
Year 2026 : $63,050,000
Year 2027 : $53,400,000
Year 2028 : $41,150,000
Year 2029 : $28,500,000

Farm Players Salaries

Adam Boqvist $260,000 (1)
Jake Bean $175,000 (4)
MacKenzie MacEachern $170,000 (4)
Sam Lafferty $130,000 (3)
Albert Johansson $112,500 (2)
James Hagens $97,500 (3)
Zayne Parekh $97,500 (2)
Jack Devine $95,000 (3)
Hunter Brzustewicz $95,000 (2)
Mavrik Bourque $95,000 (1)
Liam Ohgren $95,000 (1)
Drew Commesso $92,500 (2)
Dalibor Dvorsky $91,833 (2)
David Reinbacher $88,667 (3)
Victor Mancini $87,000 (1)
Max Sasson $87,000 (1)
Ethan Cardwell $86,750 (2)
Marek Alscher $86,500 (3)
Andre Lee $85,000 (1)
Sam Morton $85,000 (4)
Tim Washe $81,250 (3)
Jakob Pelletier $77,500 (2)
David Tomasek $77,500 (1)
Kyle Capobianco $77,500 (1)
Anton Blidh $75,000 (3)
Ben Hutton $67,500 (2)
Total Farm Players26
Salary Commitment
Year 2026 : $2,669,000
Year 2027 : $1,805,000
Year 2028 : $1,083,917
Year 2029 : $430,000
Salary Average Commitment
Year 2026 : $2,479,000
Year 2027 : $1,805,000
Year 2028 : $1,083,917
Year 2029 : $430,000

CALGARY



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $197 - 0 - 0.00%
Level 3: 2000 - $196 - 0 - 0.00%
Level 4: 4000 - $194 - 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$88,261,667
Farm Players Total Salaries$625,000
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$68,125,311
Projected Bank Account$68,125,311

Pro Players Salaries

Erik Karlsson $13,500,000 (1)
Timo Meier $8,800,000 (2)
Jacob Trouba $6,250,000 (3)
Charlie Coyle $5,250,000 (2)
Marco Rossi $5,000,000 (3)
Andre Burakovsky $5,000,000 (4)
Anton Lundell $5,000,000 (3)
Alex Vlasic $4,600,000 (2)
Spencer Knight $4,500,000 (2)
Scott Laughton $4,000,000 (2)
Shayne Gostisbehere $4,000,000 (2)
Jack Quinn $3,375,000 (3)
J.J. Moser $3,375,000 (1)
Corey Perry $3,000,000 (1)
Jack Roslovic $2,800,000 (2)
Nick Perbix $2,750,000 (3)
Martin Fehervary $2,675,000 (1)
Calle Jarnkrok $1,000,000 (1)
Kevin Korchinski $950,000 (1)
Marco Kasper $886,667 (2)
Cole Koepke $775,000 (2)
Nathan Bastian $775,000 (4)
Total Pro Players22
Salary Commitment
Year 2026 : $88,261,667
Year 2027 : $63,761,667
Year 2028 : $28,150,000
Year 2029 : $5,775,000
Salary Average Commitment
Year 2026 : $74,936,667
Year 2027 : $51,386,667
Year 2028 : $28,150,000
Year 2029 : $5,775,000
Salary Cap with 1 Way Contract
Year 2026 : $88,261,667
Year 2027 : $63,761,667
Year 2028 : $28,150,000
Year 2029 : $5,775,000

Farm Players Salaries

Daniil Tarasov $200,000 (4)
Kailer Yamamoto $175,000 (4)
Bradly Nadeau $92,500 (1)
Michael Eyssimont $80,000 (2)
Travis Mitchell $77,500 (1)
Total Farm Players5
Salary Commitment
Year 2026 : $625,000
Year 2027 : $455,000
Year 2028 : $375,000
Year 2029 : $375,000
Salary Average Commitment
Year 2026 : $532,500
Year 2027 : $455,000
Year 2028 : $375,000
Year 2029 : $375,000

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$76,625,000
Farm Players Total Salaries$1,409,784
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$34,537,566
Projected Bank Account$34,537,566

Pro Players Salaries

Jack Eichel $10,000,000 (2)
Leon Draisaitl $8,500,000 (1)
Robert Thomas $8,125,000 (4)
Jordan Kyrou $8,125,000 (3)
Jesper Bratt $7,875,000 (3)
Devon Toews $6,100,000 (3)
Hampus Lindholm $5,700,000 (3)
Tyler Toffoli $4,900,000 (3)
Evan Bouchard $3,900,000 (2)
Bowen Byram $3,850,000 (2)
Jonathan Quick $3,500,000 (1)
Brenden Dillon $2,200,000 (1)
Ryan McLeod $2,100,000 (1)
Brendan Smith $900,000 (1)
Tanner Pearson $850,000 (1)
Total Pro Players15
Salary Commitment
Year 2026 : $76,625,000
Year 2027 : $58,575,000
Year 2028 : $40,825,000
Year 2029 : $8,125,000
Salary Average Commitment
Year 2026 : $58,875,000
Year 2027 : $40,825,000
Year 2028 : $40,825,000
Year 2029 : $8,125,000
Salary Cap with 1 Way Contract
Year 2026 : $76,625,000
Year 2027 : $58,575,000
Year 2028 : $40,825,000
Year 2029 : $8,125,000

Farm Players Salaries

Gabriel Landeskog $690,000 (2)
Matt Murray $300,000 (4)
Florian Xhekaj $89,167 (3)
Curtis Lazar $88,000 (2)
Easton Cowan $87,617 (3)
Mike Benning $77,500 (1)
Rodrigo Abols $77,500 (1)
Total Farm Players7
Salary Commitment
Year 2026 : $1,409,784
Year 2027 : $1,254,784
Year 2028 : $476,784
Year 2029 : $300,000
Salary Average Commitment
Year 2026 : $1,409,784
Year 2027 : $1,254,784
Year 2028 : $476,784
Year 2029 : $300,000

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 - $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$101,017,742
Farm Players Total Salaries$928,875
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$3,000,000
Projected Bank Account$3,000,000

Pro Players Salaries

Mitch Marner $10,903,000 (2)
Andrei Vasilevskiy $9,500,000 (3)
Matthew Knies $7,750,000 (4)
Nikita Kucherov $7,500,000 (1)
Seth Jarvis $7,420,087 (3)
Kyle Connor $7,142,857 (2)
Matt Boldy $7,000,000 (2)
John Tavares $6,389,000 (1)
John Carlson $6,000,000 (1)
Frederik Andersen $4,750,000 (1)
Philip Broberg $4,580,917 (2)
Mattias Samuelsson $4,285,714 (1)
K'Andre Miller $3,872,000 (1)
Mark Jankowski $2,505,000 (4)
Braden Schneider $2,200,000 (3)
Parker Kelly $1,700,000 (4)
Erik Haula $1,650,000 (2)
Mattias Janmark $1,000,000 (2)
Alexander Nikishin $925,000 (2)
Mason McTavish $894,167 (3)
Matt Kiersted $850,000 (3)
Connor MacKey $775,000 (2)
Dylan Coghlan $775,000 (3)
Eric Comrie $650,000 (3)
Total Pro Players24
Salary Commitment
Year 2026 : $101,017,742
Year 2027 : $68,221,028
Year 2028 : $34,244,254
Year 2029 : $11,955,000
Salary Average Commitment
Year 2026 : $74,039,171
Year 2027 : $49,400,171
Year 2028 : $34,244,254
Year 2029 : $11,955,000
Salary Cap with 1 Way Contract
Year 2026 : $101,017,742
Year 2027 : $68,221,028
Year 2028 : $34,244,254
Year 2029 : $11,955,000

Farm Players Salaries

J.T. Compher $412,500 (4)
Philip Tomasino $175,000 (2)
Matthew Schaefer $97,500 (3)
Vincent Iorio $85,000 (3)
Ronan Seeley $81,375 (1)
William Villeneuve $77,500 (1)
Total Farm Players6
Salary Commitment
Year 2026 : $928,875
Year 2027 : $770,000
Year 2028 : $595,000
Year 2029 : $412,500
Salary Average Commitment
Year 2026 : $928,875
Year 2027 : $770,000
Year 2028 : $595,000
Year 2029 : $412,500

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$97,905,223
Farm Players Total Salaries$775,000
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$125,681,132
Projected Bank Account$125,681,132

Pro Players Salaries

Drew Doughty $11,000,000 (1)
Alex Killorn $8,250,000 (1)
Noah Hanifin $7,350,000 (2)
Tage Thompson $7,142,857 (3)
William Nylander $6,962,366 (1)
Brandon Hagel $6,500,000 (4)
Alexander Wennberg $5,000,000 (1)
Jordan Eberle $5,000,000 (1)
Drake Batherson $4,975,000 (3)
Anton Forsberg $4,750,000 (1)
Kyle Palmieri $4,750,000 (2)
Pavel Zacha $4,750,000 (2)
Lawson Crouse $4,300,000 (2)
Brandon Carlo $4,100,000 (2)
Jamie Oleksiak $3,850,000 (1)
Jake Walman $3,400,000 (1)
Mackenzie Blackwood $2,350,000 (1)
Jake Evans $1,700,000 (1)
David Kampf $1,000,000 (4)
Michael McCarron $775,000 (1)
Total Pro Players20
Salary Commitment
Year 2026 : $97,905,223
Year 2027 : $44,867,857
Year 2028 : $19,617,857
Year 2029 : $7,500,000
Salary Average Commitment
Year 2026 : $75,055,223
Year 2027 : $24,367,857
Year 2028 : $19,617,857
Year 2029 : $7,500,000
Salary Cap with 1 Way Contract
Year 2026 : $97,905,223
Year 2027 : $44,867,857
Year 2028 : $19,617,857
Year 2029 : $7,500,000

Farm Players Salaries

Yegor Zamula $170,000 (1)
Henry Thrun $100,000 (2)
Emil Andrae $95,000 (1)
Trent Miner $85,000 (2)
Marshall Rifai $85,000 (3)
Alec Regula $85,000 (1)
Dryden Hunt $77,500 (1)
Tanner Laczynski $77,500 (1)
Total Farm Players8
Salary Commitment
Year 2026 : $775,000
Year 2027 : $270,000
Year 2028 : $85,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $680,000
Year 2027 : $270,000
Year 2028 : $85,000
Year 2029 : $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$91,237,500
Farm Players Total Salaries$1,124,000
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$54,251,985
Projected Bank Account$54,251,985

Pro Players Salaries

Mikko Rantanen $9,250,000 (2)
Mikhail Sergachev $8,500,000 (3)
Mackenzie Weegar $8,000,000 (3)
Vince Dunn $7,350,000 (2)
Nico Hischier $7,250,000 (4)
Rasmus Dahlin $6,000,000 (1)
Kiefer Sherwood $5,750,000 (4)
Alex Tuch $4,750,000 (1)
Mario Ferraro $4,000,000 (4)
Teuvo Teravainen $3,900,000 (3)
Shane Pinto $3,750,000 (2)
Gabriel Vilardi $3,437,500 (1)
Alex Lyon $2,900,000 (2)
Zach Whitecloud $2,750,000 (2)
Connor Dewar $2,250,000 (4)
Ian Cole $2,000,000 (2)
David Perron $2,000,000 (1)
Alex Nedeljkovic $1,500,000 (1)
Sam Carrick $1,500,000 (2)
Eeli Tolvanen $1,450,000 (1)
Joel Kiviranta $1,050,000 (1)
Adam Fantilli $950,000 (1)
Leo Carlsson $950,000 (1)
Total Pro Players23
Salary Commitment
Year 2026 : $91,237,500
Year 2027 : $69,150,000
Year 2028 : $39,650,000
Year 2029 : $19,250,000
Salary Average Commitment
Year 2026 : $66,237,500
Year 2027 : $46,050,000
Year 2028 : $39,650,000
Year 2029 : $19,250,000
Salary Cap with 1 Way Contract
Year 2026 : $91,237,500
Year 2027 : $69,150,000
Year 2028 : $39,650,000
Year 2029 : $19,250,000

Farm Players Salaries

Brayden Pachal $118,750 (1)
Seamus Casey $95,000 (2)
Jonah Gadjovich $90,500 (4)
Luca Pinelli $88,833 (3)
Nate Danielson $88,667 (3)
Jacob Quillan $87,500 (1)
Max Crozier $87,500 (1)
Vyacheslav Buteyets $85,250 (2)
Marshall Warren $82,500 (2)
Leevi Merilainen $82,000 (2)
Kevin Gravel $77,500 (1)
Justin Kirkland $75,000 (1)
Travis Hamonic $65,000 (1)
Total Farm Players13
Salary Commitment
Year 2026 : $1,124,000
Year 2027 : $612,750
Year 2028 : $268,000
Year 2029 : $90,500
Salary Average Commitment
Year 2026 : $1,124,000
Year 2027 : $612,750
Year 2028 : $268,000
Year 2029 : $90,500

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$83,658,617
Farm Players Total Salaries$353,375
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$3,050,735
Projected Bank Account$3,050,735

Pro Players Salaries

Sean Couturier $9,750,000 (3)
Anze Kopitar $9,000,000 (1)
Adam Larsson $7,250,000 (2)
Rasmus Ristolainen $7,100,000 (3)
Anders Lee $6,879,450 (1)
Joel Eriksson Ek $5,250,000 (2)
Samuel Girard $5,000,000 (3)
Jesperi Kotkaniemi $4,820,000 (1)
John Gibson $4,500,000 (2)
Jonas Brodin $4,500,000 (2)
Philipp Kurashev $2,250,000 (1)
Declan Chisholm $1,600,000 (1)
Pius Suter $1,600,000 (1)
Michael Rasmussen $1,460,000 (1)
Emil Lilleberg $925,000 (1)
Dominic James $910,000 (2)
Adam Klapka $900,000 (1)
John Beecher $900,000 (1)
Tye Kartye $900,000 (1)
Ryan Tverberg $851,667 (3)
Brett Leason $850,000 (4)
Adam Wilsby $850,000 (1)
Dakota Joshua $825,000 (1)
Justin Robidas $825,000 (2)
Jordan Harris $825,000 (1)
Colten Ellis $812,500 (2)
Ethen Frank $775,000 (3)
Jonathan Aspirot $775,000 (4)
Luke Kunin $775,000 (3)
Total Pro Players29
Salary Commitment
Year 2026 : $83,658,617
Year 2027 : $49,924,167
Year 2028 : $25,876,667
Year 2029 : $1,625,000
Salary Average Commitment
Year 2026 : $74,783,617
Year 2027 : $44,674,167
Year 2028 : $25,876,667
Year 2029 : $1,625,000
Salary Cap with 1 Way Contract
Year 2026 : $83,658,617
Year 2027 : $49,924,167
Year 2028 : $25,876,667
Year 2029 : $1,625,000

Farm Players Salaries

Shane Lachance $93,375 (2)
Mikael Pyyhtia $87,500 (3)
Cole McWard $87,500 (1)
Marc McLaughlin $85,000 (4)
Total Farm Players4
Salary Commitment
Year 2026 : $353,375
Year 2027 : $265,875
Year 2028 : $172,500
Year 2029 : $85,000
Salary Average Commitment
Year 2026 : $353,375
Year 2027 : $265,875
Year 2028 : $172,500
Year 2029 : $85,000

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Ceasars Arena
Level 1: 7400 - $200 - 0 - 0.00%
Level 2: 7400 - $199 - 0 - 0.00%
Level 3: 3300 - $198 - 0 - 0.00%
Level 4: 5150 - $197 - 0 - 0.00%
Luxury : 1750 - $400 - 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$85,862,500
Farm Players Total Salaries$2,984,862
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$202,078,394
Projected Bank Account$202,078,394

Pro Players Salaries

Connor McDavid $12,500,000 (2)
Martin Necas $11,500,000 (4)
Cale Makar $9,000,000 (4)
Cole Caufield $7,850,000 (2)
Andrei Svechnikov $7,750,000 (1)
Darnell Nurse $7,250,000 (4)
Morgan Rielly $5,500,000 (2)
Mason Marchment $4,750,000 (3)
Sam Bennett $4,425,000 (1)
Noah Dobson $4,000,000 (1)
Brad Marchand $3,250,000 (2)
Owen Tippett $1,500,000 (1)
Sam Malinski $1,400,000 (3)
Tyler Myers $1,000,000 (1)
Jet Greaves $812,500 (2)
Nick Blankenburg $775,000 (3)
Brendan Gaunce $650,000 (2)
Danton Heinen $650,000 (4)
Reilly Smith $650,000 (1)
Jaycob Megna $650,000 (2)
Total Pro Players20
Salary Commitment
Year 2026 : $85,862,500
Year 2027 : $66,537,500
Year 2028 : $35,325,000
Year 2029 : $28,400,000
Salary Average Commitment
Year 2026 : $65,512,500
Year 2027 : $46,187,500
Year 2028 : $35,325,000
Year 2029 : $28,400,000
Salary Cap with 1 Way Contract
Year 2026 : $85,862,500
Year 2027 : $66,537,500
Year 2028 : $35,325,000
Year 2029 : $28,400,000

Farm Players Salaries

Conor Timmins $220,000 (4)
Pyotr Kochetkov $200,000 (4)
Max Jones $100,000 (3)
Ben Kindel $97,500 (3)
Jake Livanavage $97,500 (2)
Sacha Boisvert $97,417 (3)
Mikulas Hovorka $95,000 (2)
Fraser Minten $95,000 (1)
Matthew Wood $95,000 (2)
Lenni Hameenaho $95,000 (3)
Michael Brandsegg-Nygard $94,250 (3)
Brendan Brisson $92,500 (1)
Ryan Winterton $92,500 (1)
Jonathan Lekkerimaki $91,833 (2)
Landon Slaggert $90,000 (1)
Arshdeep Bains $90,000 (1)
Alexander Holtz $89,417 (3)
Maveric Lamoureux $88,667 (2)
Noah Ostlund $88,667 (2)
Avery Hayes $86,750 (2)
A.J. Greer $85,000 (3)
Rory Kerins $84,667 (2)
Topias Vilen $83,667 (3)
Adam Sykora $83,167 (3)
Jacob Melanson $82,611 (2)
Nico Daws $81,250 (2)
Vladislav Kolyachonok $77,500 (2)
Rafael Harvey-Pinard $77,500 (4)
Roby Jarventie $77,500 (3)
Anthony Richard $77,500 (2)
Philippe Myers $77,500 (2)
Total Farm Players31
Salary Commitment
Year 2026 : $2,984,863
Year 2027 : $2,524,863
Year 2028 : $1,400,418
Year 2029 : $497,500
Salary Average Commitment
Year 2026 : $2,369,863
Year 2027 : $2,369,863
Year 2028 : $1,400,418
Year 2029 : $497,500

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$100,226,000
Farm Players Total Salaries$552,500
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$29,240,021
Projected Bank Account$29,240,021

Pro Players Salaries

Tyler Seguin $11,850,000 (2)
Pavel Buchnevich $10,000,000 (4)
Mathew Barzal $9,150,000 (2)
Damon Severson $8,250,000 (4)
Brock Nelson $8,000,000 (1)
Aaron Ekblad $7,500,000 (1)
Ryan Strome $6,288,000 (2)
Viktor Arvidsson $6,000,000 (2)
Jake Debrusk $5,500,000 (2)
Ivan Barbashev $5,000,000 (1)
Brayden McNabb $5,000,000 (2)
Evan Rodrigues $4,688,000 (2)
Dan Vladar $3,350,000 (3)
Henri Jokiharju $3,000,000 (4)
Zemgus Girgensons $2,850,000 (2)
Urho Vaakanainen $1,550,000 (4)
Kaedan Korczak $825,000 (2)
Tyson Jost $775,000 (3)
Nathan Walker $650,000 (2)
Total Pro Players19
Salary Commitment
Year 2026 : $100,226,000
Year 2027 : $79,726,000
Year 2028 : $26,925,000
Year 2029 : $22,800,000
Salary Average Commitment
Year 2026 : $85,576,000
Year 2027 : $65,076,000
Year 2028 : $26,925,000
Year 2029 : $22,800,000
Salary Cap with 1 Way Contract
Year 2026 : $100,226,000
Year 2027 : $79,726,000
Year 2028 : $26,925,000
Year 2029 : $22,800,000

Farm Players Salaries

Carter Hart $200,000 (4)
Ryan Ufko $92,500 (2)
Nikolas Matinpalo $87,500 (4)
Angus Crookshank $87,500 (1)
Matt Luff $85,000 (2)
Total Farm Players5
Salary Commitment
Year 2026 : $552,500
Year 2027 : $465,000
Year 2028 : $287,500
Year 2029 : $287,500
Salary Average Commitment
Year 2026 : $465,000
Year 2027 : $465,000
Year 2028 : $287,500
Year 2029 : $287,500

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$101,137,500
Farm Players Total Salaries$415,000
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$6,511,062
Projected Bank Account$6,511,062

Pro Players Salaries

Filip Forsberg $10,500,000 (3)
Tomas Hertl $10,137,500 (2)
Connor Hellebuyck $9,000,000 (2)
Roope Hintz $8,450,000 (2)
Travis Sanheim $6,250,000 (1)
Ryan McDonagh $6,100,000 (2)
Nikolaj Ehlers $6,000,000 (1)
Jared McCann $5,000,000 (1)
Anthony Stolarz $4,500,000 (3)
Dylan Demelo $4,500,000 (1)
Marcus Pettersson $4,025,000 (1)
Claude Giroux $4,000,000 (1)
Connor Brown $4,000,000 (2)
Jonas Siegenthaler $3,400,000 (2)
Trevor Moore $3,000,000 (4)
Jake Middleton $2,450,000 (1)
Kevin Stenlund $2,000,000 (2)
Noel Acciari $1,700,000 (1)
Pontus Holmberg $1,550,000 (4)
Jesper Boqvist $1,500,000 (4)
Cam Talbot (1 Way Contract) $850,000 (1)
Haydn Fleury $762,500 (1)
Michael Amadio $762,500 (1)
Oskar Sundqvist $700,000 (3)
Total Pro Players24
Salary Commitment
Year 2026 : $101,137,500
Year 2027 : $64,837,500
Year 2028 : $21,750,000
Year 2029 : $6,050,000
Salary Average Commitment
Year 2026 : $85,087,500
Year 2027 : $50,987,500
Year 2028 : $21,750,000
Year 2029 : $6,050,000
Salary Cap with 1 Way Contract
Year 2026 : $101,137,500
Year 2027 : $64,837,500
Year 2028 : $21,750,000
Year 2029 : $6,050,000

Farm Players Salaries

Boris Katchouk $77,500 (3)
Nick Desimone $77,500 (3)
Dominic Toninato $65,000 (2)
Steven Santini $65,000 (4)
Matthew Benning $65,000 (3)
Dakota Mermis $65,000 (3)
Total Farm Players6
Salary Commitment
Year 2026 : $415,000
Year 2027 : $415,000
Year 2028 : $350,000
Year 2029 : $65,000
Salary Average Commitment
Year 2026 : $415,000
Year 2027 : $415,000
Year 2028 : $350,000
Year 2029 : $65,000

FLYERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Arena
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $195 - 0 - 0.00%
Level 3: 2000 - $190 - 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$75,022,000
Farm Players Total Salaries$2,182,000
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$40,003,680
Projected Bank Account$40,003,680

Pro Players Salaries

Artemi Panarin $12,000,000 (2)
Mark Scheifele $9,250,000 (3)
Josh Morrissey $8,000,000 (4)
Andrew Copp $6,500,000 (3)
Justin Holl $5,400,000 (1)
Cody Ceci $4,500,000 (3)
Morgan Frost $4,380,000 (4)
William Carrier $4,000,000 (4)
Radko Gudas $3,250,000 (2)
Joel Hanley $3,000,000 (1)
Kurtis MacDermid $3,000,000 (3)
Samuel Ersson $1,450,000 (1)
Logan O'Connor $1,050,000 (2)
Macklin Celebrini $975,000 (2)
Logan Stankoven $950,000 (1)
Matthew Poitras $950,000 (1)
Jimmy Snuggerud $950,000 (2)
Sam Rinzel $941,667 (2)
Jakub Dobes $925,000 (1)
Matt Rempe $925,000 (1)
Jayden Struble $900,000 (1)
Shane Wright $887,000 (4)
Elia5 Pettersson $838,333 (2)
Total Pro Players23
Salary Commitment
Year 2026 : $75,022,000
Year 2027 : $60,522,000
Year 2028 : $40,517,000
Year 2029 : $17,267,000
Salary Average Commitment
Year 2026 : $70,247,000
Year 2027 : $59,472,000
Year 2028 : $40,517,000
Year 2029 : $17,267,000
Salary Cap with 1 Way Contract
Year 2026 : $75,022,000
Year 2027 : $60,522,000
Year 2028 : $40,517,000
Year 2029 : $17,267,000

Farm Players Salaries

Josh Norris $795,000 (4)
Devin Cooley $135,000 (2)
Andreas Englund $100,000 (1)
Nikita Tolopilo $95,000 (1)
Brennan Othmann $95,000 (1)
Daniil But $95,000 (3)
Zachary Bolduc $95,000 (1)
Beckett Sennecke $94,250 (3)
Ian Moore $92,500 (1)
Drew Fortescue $92,333 (3)
Ty Murchison $89,750 (2)
Ryan Johnson $85,000 (1)
Danil Zhilkin $83,167 (3)
Mitchell Chaffee $80,000 (3)
Nathan Legare $77,500 (2)
Sam Poulin $77,500 (2)
Total Farm Players16
Salary Commitment
Year 2026 : $2,182,000
Year 2027 : $1,619,500
Year 2028 : $1,239,750
Year 2029 : $795,000
Salary Average Commitment
Year 2026 : $2,002,000
Year 2027 : $1,619,500
Year 2028 : $1,239,750
Year 2029 : $795,000

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$100,166,667
Farm Players Total Salaries$875,416
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$3,251,872
Projected Bank Account$3,251,872

Pro Players Salaries

Jake Guentzel $9,000,000 (4)
Jared Spurgeon $7,575,000 (2)
Justin Faulk $6,500,000 (1)
Alex Debrincat $6,400,000 (3)
Anthony Cirelli $6,250,000 (2)
Dylan Samberg $5,750,000 (4)
Travis Konecny $5,500,000 (2)
Vincent Trocheck $5,500,000 (1)
Bryan Rust $5,500,000 (1)
Dylan Strome $5,000,000 (2)
Casey Cizikas $4,500,000 (2)
John Marino $4,400,000 (2)
Mikey Anderson $4,125,000 (4)
Will Cuylle $3,900,000 (3)
Jean-Gabriel Pageau $3,800,000 (1)
Filip Gustavsson $3,750,000 (3)
Joseph Woll $3,666,667 (3)
Zach Hyman $3,500,000 (1)
Cole Sillinger $2,250,000 (3)
Cam York $1,600,000 (2)
Drew Helleson $925,000 (2)
Paul Cotter $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2026 : $100,166,667
Year 2027 : $74,591,667
Year 2028 : $38,841,667
Year 2029 : $18,875,000
Salary Average Commitment
Year 2026 : $77,416,667
Year 2027 : $51,841,667
Year 2028 : $38,841,667
Year 2029 : $18,875,000
Salary Cap with 1 Way Contract
Year 2026 : $100,166,667
Year 2027 : $74,591,667
Year 2028 : $38,841,667
Year 2029 : $18,875,000

Farm Players Salaries

Blake Lizotte $185,000 (3)
Viking Gustafsson-Nyberg $97,500 (2)
Otto Stenberg $91,833 (3)
Gage Goncalves $90,000 (1)
Dylan Duke $86,750 (2)
Isaiah George $83,833 (2)
Colton Dach $82,500 (2)
Jacob Bernard-Docker $80,500 (1)
Mads Sogaard $77,500 (2)
Total Farm Players9
Salary Commitment
Year 2026 : $875,416
Year 2027 : $704,916
Year 2028 : $276,833
Year 2029 : $0
Salary Average Commitment
Year 2026 : $704,916
Year 2027 : $704,916
Year 2028 : $276,833
Year 2029 : $0

LAKINGS



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $197 - 0 - 0.00%
Level 2: 7000 - $195 - 0 - 0.00%
Level 3: 3000 - $172 - 0 - 0.00%
Level 4: 4700 - $171 - 0 - 0.00%
Luxury : 1300 - $352 - 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$70,375,000
Farm Players Total Salaries$1,543,583
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$173,431,835
Projected Bank Account$173,431,835

Pro Players Salaries

Elias Lindholm $8,000,000 (3)
Adam Pelech $6,500,000 (4)
Joonas Korpisalo $6,000,000 (3)
Brady Skjei $5,000,000 (3)
Oliver Bjorkstrand $4,900,000 (4)
Ilya Mikheyev $4,900,000 (4)
Adin Hill $4,900,000 (1)
Nick Paul $4,750,000 (4)
Thomas Harley $4,000,000 (3)
Kevin Rooney $3,300,000 (2)
Vladislav Namestnikov $2,500,000 (1)
John Hayden $2,200,000 (2)
Jonny Brodzinski $1,800,000 (2)
Scott Sabourin $1,700,000 (1)
Rasmus Sandin $1,400,000 (1)
Lukas Reichel $1,200,000 (3)
Will Smith $950,000 (2)
Shakir Mukhamadullin $950,000 (1)
Jiri Kulich $950,000 (1)
Brad Lambert $950,000 (1)
Collin Graf $925,000 (1)
Jackson Blake $900,000 (1)
Uvis Balinskis $850,000 (1)
Skyler Brind'Amour $850,000 (4)
Total Pro Players24
Salary Commitment
Year 2026 : $70,375,000
Year 2027 : $54,350,000
Year 2028 : $46,100,000
Year 2029 : $21,900,000
Salary Average Commitment
Year 2026 : $64,850,000
Year 2027 : $54,350,000
Year 2028 : $46,100,000
Year 2029 : $21,900,000
Salary Cap with 1 Way Contract
Year 2026 : $70,375,000
Year 2027 : $54,350,000
Year 2028 : $46,100,000
Year 2029 : $21,900,000

Farm Players Salaries

Daniil Miromanov $125,000 (2)
Anton Frondell $97,500 (3)
Ethan Del Mastro $95,000 (1)
Tom Willander $95,000 (3)
Nikita Chibrikov $95,000 (1)
Fedor Svechkov $92,500 (2)
Carter Mazur $90,583 (2)
William Stromgren $90,083 (3)
Aleksanteri Kaskimaki $89,500 (3)
Oscar Fisker Molgaard $89,167 (3)
Jani Nyman $89,167 (2)
Nikita Grebenkin $87,500 (3)
Justin Hryckowian $87,000 (1)
Jiri Patera $85,000 (4)
Ville Koivunen $80,583 (2)
Sergei Murashov $77,500 (1)
Bogdan Trineyev $77,500 (1)
Total Farm Players17
Salary Commitment
Year 2026 : $1,543,583
Year 2027 : $1,111,583
Year 2028 : $633,750
Year 2029 : $85,000
Salary Average Commitment
Year 2026 : $1,228,583
Year 2027 : $986,583
Year 2028 : $633,750
Year 2029 : $85,000

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$100,421,062
Farm Players Total Salaries$1,451,250
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$60,955,130
Projected Bank Account$60,955,130

Pro Players Salaries

Brock Faber $8,500,000 (3)
Colton Parayko $8,500,000 (2)
Wyatt Johnston $8,400,000 (3)
Jaccob Slavin $8,396,062 (3)
Jeremy Swayman $8,250,000 (4)
Chandler Stephenson $7,750,000 (3)
J.T. Miller $6,750,000 (1)
Vladislav Gavrikov $5,875,000 (1)
Kevin Lankinen $5,000,000 (4)
Blake Coleman $5,000,000 (1)
Jason Zucker $4,500,000 (3)
Brayden Schenn $4,500,000 (2)
William Karlsson $4,300,000 (2)
Will Borgen $4,100,000 (3)
Mattias Ekholm $3,000,000 (2)
Nicolas Roy $3,000,000 (2)
Boone Jenner $1,750,000 (2)
Alex Laferriere $900,000 (1)
Liam O'Brien $650,000 (4)
Luke Glendening $650,000 (1)
Nico Sturm $650,000 (4)
Total Pro Players21
Salary Commitment
Year 2026 : $100,421,062
Year 2027 : $81,246,062
Year 2028 : $56,196,062
Year 2029 : $14,550,000
Salary Average Commitment
Year 2026 : $96,521,062
Year 2027 : $78,246,062
Year 2028 : $56,196,062
Year 2029 : $14,550,000
Salary Cap with 1 Way Contract
Year 2026 : $100,421,062
Year 2027 : $81,246,062
Year 2028 : $56,196,062
Year 2029 : $14,550,000

Farm Players Salaries

Olli Maatta $380,000 (3)
Alex Iafallo $200,000 (3)
Beck Malenstyn $135,000 (3)
Tomas Nosek $90,000 (2)
Raphael Lavoie $90,000 (1)
Daemon Hunt $90,000 (1)
Arturs Silovs $85,000 (2)
Simon Lundmark $81,250 (2)
Cale Fleury $80,000 (1)
Hunter Skinner $77,500 (1)
Curtis Douglas $77,500 (1)
Dylan McIlrath $65,000 (3)
Total Farm Players12
Salary Commitment
Year 2026 : $1,451,250
Year 2027 : $1,036,250
Year 2028 : $780,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,271,250
Year 2027 : $1,036,250
Year 2028 : $780,000
Year 2029 : $0

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 6000 - $198 - 0 - 0.00%
Level 2: 6000 - $197 - 0 - 0.00%
Level 3: 2000 - $196 - 0 - 0.00%
Level 4: 4000 - $190 - 0 - 0.00%
Luxury : 1000 - $396 - 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$66,263,333
Farm Players Total Salaries$1,751,666
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$356,137,514
Projected Bank Account$356,137,514

Pro Players Salaries

Elias Pettersson $11,600,000 (4)
Jake Sanderson $8,050,000 (3)
Shea Theodore $6,500,000 (3)
Jacob Markstrom $6,000,000 (1)
Morgan Geekie $5,500,000 (3)
Jake Neighbours $3,750,000 (3)
Scott Wedgewood $3,500,000 (1)
Timothy Liljegren $3,250,000 (4)
Ridly Greig $3,250,000 (3)
Luke Evangelista $3,000,000 (3)
Cody Glass $3,000,000 (4)
Wyatt Kaiser $1,700,000 (3)
Isac Lundestrom $1,300,000 (1)
Logan Stanley $1,250,000 (3)
Ivan Miroshnichenko $950,000 (1)
Logan Cooley $950,000 (1)
Matvei Michkov $950,000 (2)
Marat Khusnutdinov $900,000 (1)
Zachary L'Heureux $863,333 (2)
Total Pro Players19
Salary Commitment
Year 2026 : $66,263,333
Year 2027 : $52,663,333
Year 2028 : $50,850,000
Year 2029 : $17,850,000
Salary Average Commitment
Year 2026 : $63,463,333
Year 2027 : $52,663,333
Year 2028 : $50,850,000
Year 2029 : $17,850,000
Salary Cap with 1 Way Contract
Year 2026 : $66,263,333
Year 2027 : $52,663,333
Year 2028 : $50,850,000
Year 2029 : $17,850,000

Farm Players Salaries

David Rittich $300,000 (2)
Tristan Luneau $95,000 (1)
Simon Nemec $95,000 (1)
Joel Nystrom $92,500 (2)
Jacob Fowler $92,333 (3)
Isak Rosen $90,000 (1)
Declan Carlile $90,000 (1)
Carson Lambos $86,333 (3)
David Spacek $86,250 (3)
P.O Joseph $85,000 (4)
Justin Sourdif $85,000 (1)
Ozzy Wiesblatt $83,583 (2)
Elias Salomonsson $83,167 (3)
Walker Duehr $77,500 (3)
Wilmer Skoog $77,500 (4)
Taylor Ward $77,500 (3)
Andrew Agozzino $77,500 (2)
Tobias Bjornfot $77,500 (1)
Total Farm Players18
Salary Commitment
Year 2026 : $1,751,666
Year 2027 : $1,219,166
Year 2028 : $665,583
Year 2029 : $162,500
Salary Average Commitment
Year 2026 : $1,296,666
Year 2027 : $1,219,166
Year 2028 : $665,583
Year 2029 : $162,500

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 - $193 - 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$91,362,500
Farm Players Total Salaries$1,749,333
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$132,747,858
Projected Bank Account$132,747,858

Pro Players Salaries

Seth Jones $11,000,000 (3)
Dylan Larkin $8,700,000 (1)
Moritz Seider $8,550,000 (2)
Brandt Clarke $7,400,000 (4)
Tom Wilson $7,125,000 (3)
Mikael Granlund $6,000,000 (2)
Trevor Zegras $5,750,000 (2)
Phillip Danault $5,000,000 (2)
Christian Dvorak $4,450,000 (1)
Jack McBain $4,250,000 (1)
Dante Fabbro $4,125,000 (3)
Oliver Ekman-Larsson $4,000,000 (2)
Trent Frederic $3,850,000 (3)
Joel Hofer $3,400,000 (1)
Niko Mikkola $2,500,000 (1)
Marcus Johansson $2,500,000 (1)
Nils Hoglander $1,100,000 (2)
Ty Emberson $850,000 (1)
Michael Pezzetta $812,500 (3)
Total Pro Players19
Salary Commitment
Year 2026 : $91,362,500
Year 2027 : $64,712,500
Year 2028 : $34,312,500
Year 2029 : $7,400,000
Salary Average Commitment
Year 2026 : $83,662,500
Year 2027 : $57,862,500
Year 2028 : $34,312,500
Year 2029 : $7,400,000
Salary Cap with 1 Way Contract
Year 2026 : $91,362,500
Year 2027 : $64,712,500
Year 2028 : $34,312,500
Year 2029 : $7,400,000

Farm Players Salaries

Samuel Montembeault $315,000 (2)
Yaroslav Askarov $200,000 (4)
Jack Drury $172,500 (1)
Gavin Brindley $95,000 (2)
Joshua Roy $95,000 (1)
Matvei Gridin $94,250 (3)
Scott Morrow $92,500 (1)
Samuel Honzek $91,833 (2)
Jared Wright $90,500 (2)
Sam Colangelo $90,000 (1)
Nick Lardis $89,000 (3)
Jack Studnicka $87,500 (4)
Tristen Nielsen $81,250 (1)
Lassi Thomson $77,500 (1)
Patrick Giles $77,500 (1)
Total Farm Players15
Salary Commitment
Year 2026 : $1,749,333
Year 2027 : $1,063,083
Year 2028 : $470,750
Year 2029 : $287,500
Salary Average Commitment
Year 2026 : $1,471,833
Year 2027 : $1,063,083
Year 2028 : $470,750
Year 2029 : $287,500

NEWJERSEY



Arena Capacity - Ticket Price
Attendance - %

Arena NameContinental Arena
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $195 - 0 - 0.00%
Level 3: 2000 - $175 - 0 - 0.00%
Level 4: 4000 - $125 - 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$88,555,457
Farm Players Total Salaries$697,167
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$4,493,002
Projected Bank Account$4,493,002

Pro Players Salaries

Sidney Crosby $10,700,000 (2)
Kris Letang $8,000,000 (1)
Kevin Fiala $7,875,000 (1)
Anthony Mantha $6,750,000 (4)
Tristan Jarry $6,500,000 (3)
Kevin Bahl $5,350,000 (1)
Ryan Graves $4,865,000 (2)
Yanni Gourde $4,333,333 (2)
Dawson Mercer $4,000,000 (3)
Ross Colton $4,000,000 (2)
Vitek Vanecek $3,400,000 (1)
Brent Burns $2,850,000 (1)
Jordan Oesterle $2,800,000 (1)
Ryan Lomberg $2,800,000 (1)
Dylan Holloway $2,290,457 (3)
Petr Mrazek $2,250,000 (1)
Carl Grundstrom $1,800,000 (3)
Mark Kastelic $1,566,667 (4)
Arber Xhekaj $1,300,000 (2)
Zach Benson $950,000 (1)
Lane Hutson $950,000 (1)
Noah Juulsen $900,000 (3)
Adam Gaudette $775,000 (2)
Cole Smith $775,000 (1)
Alex Turcotte $775,000 (2)
Total Pro Players25
Salary Commitment
Year 2026 : $88,555,457
Year 2027 : $50,555,457
Year 2028 : $23,807,124
Year 2029 : $8,316,667
Salary Average Commitment
Year 2026 : $85,880,457
Year 2027 : $49,780,457
Year 2028 : $23,807,124
Year 2029 : $8,316,667
Salary Cap with 1 Way Contract
Year 2026 : $88,555,457
Year 2027 : $50,555,457
Year 2028 : $23,807,124
Year 2029 : $8,316,667

Farm Players Salaries

Sam Dickinson $94,250 (3)
Gabe Perreault $94,167 (2)
Oliver Kapanen $92,500 (2)
Tyler Tucker $92,500 (1)
Matthew Robertson $85,000 (2)
Nils Aman $82,500 (1)
Bo Groulx $81,250 (1)
Arthur Kaliyev $75,000 (2)
Total Farm Players8
Salary Commitment
Year 2026 : $697,167
Year 2027 : $440,917
Year 2028 : $94,250
Year 2029 : $0
Salary Average Commitment
Year 2026 : $697,167
Year 2027 : $440,917
Year 2028 : $94,250
Year 2029 : $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$62,675,000
Farm Players Total Salaries$986,250
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$56,333,206
Projected Bank Account$56,333,206

Pro Players Salaries

Nathan MacKinnon $12,600,000 (1)
Brayden Point $9,500,000 (1)
Charlie McAvoy $9,500,000 (3)
Dougie Hamilton $7,000,000 (1)
Joey Daccord $5,000,000 (3)
Ondrej Palat $4,000,000 (2)
Rickard Rakell $3,000,000 (2)
Alexandre Texier $2,500,000 (1)
Trevor Van Riemsdyk $2,000,000 (2)
Ryan Donato $2,000,000 (1)
Colton Sissons $1,750,000 (3)
Scott Mayfield $1,500,000 (2)
Jeff Skinner $1,000,000 (1)
Zach Aston-Reese $675,000 (3)
Erik Gudbranson $650,000 (2)
Total Pro Players15
Salary Commitment
Year 2026 : $62,675,000
Year 2027 : $28,075,000
Year 2028 : $16,925,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $62,675,000
Year 2027 : $28,075,000
Year 2028 : $16,925,000
Year 2029 : $0
Salary Cap with 1 Way Contract
Year 2026 : $62,675,000
Year 2027 : $28,075,000
Year 2028 : $16,925,000
Year 2029 : $0

Farm Players Salaries

Evander Kane $312,500 (1)
Rutger McGroarty $95,000 (2)
Xavier Parent $77,500 (1)
Dysin Mayo $77,500 (1)
Riley Tufte $77,500 (3)
Liam Foudy $76,250 (1)
Tyler Pitlick $75,000 (3)
Hayden Hodgson $65,000 (4)
Adam Erne $65,000 (4)
Alex Petrovic $65,000 (2)
Total Farm Players10
Salary Commitment
Year 2026 : $986,250
Year 2027 : $442,500
Year 2028 : $282,500
Year 2029 : $130,000
Salary Average Commitment
Year 2026 : $986,250
Year 2027 : $442,500
Year 2028 : $282,500
Year 2029 : $130,000

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NameMellon Arena
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $198 - 0 - 0.00%
Level 3: 2000 - $194 - 0 - 0.00%
Level 4: 4000 - $185 - 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$109,495,714
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$3,216,892
Projected Bank Account$3,216,892

Pro Players Salaries

Steven Stamkos $9,500,000 (2)
Luke Hughes $9,000,000 (4)
Cam Fowler $8,500,000 (1)
Pierre-Luc Dubois $8,500,000 (3)
Tim Stutzle $8,350,000 (2)
Brady Tkachuk $8,205,714 (1)
Valeri Nichushkin $8,125,000 (4)
Thomas Chabot $8,000,000 (2)
Chris Tanev $6,500,000 (2)
Sean Durzi $6,000,000 (4)
Jordan Staal $4,975,000 (1)
Nic Dowd $4,500,000 (2)
Jordan Greenway $3,000,000 (2)
Alex Newhook $2,900,000 (2)
Tanner Jeannot $2,665,000 (2)
Alexander Romanov $2,500,000 (1)
Alexis Lafreniere $2,325,000 (2)
Kent Johnson $1,800,000 (3)
Michael Kesselring $1,400,000 (1)
Olen Zellweger $950,000 (1)
Cutter Gauthier $950,000 (1)
Dustin Wolf $850,000 (2)
Total Pro Players22
Salary Commitment
Year 2026 : $109,495,714
Year 2027 : $82,015,000
Year 2028 : $33,425,000
Year 2029 : $23,125,000
Salary Average Commitment
Year 2026 : $77,855,714
Year 2027 : $54,775,000
Year 2028 : $33,425,000
Year 2029 : $23,125,000
Salary Cap with 1 Way Contract
Year 2026 : $109,495,714
Year 2027 : $82,015,000
Year 2028 : $33,425,000
Year 2029 : $23,125,000

Farm Players Salaries

Anthony Duclair $300,000 (1)
Jesper Wallstedt $95,000 (1)
Jacob Bryson $90,000 (3)
Elmer Soderblom $87,833 (2)
Jared Davidson $86,250 (2)
John Leonard $85,000 (3)
Aatu Raty $83,667 (2)
Michael Dipietro $81,250 (4)
Matthew Kessel $80,000 (1)
Alex Barre-Boulet $77,500 (2)
Total Farm Players10
Salary Commitment
Year 2026 : $1,066,500
Year 2027 : $591,500
Year 2028 : $256,250
Year 2029 : $81,250
Salary Average Commitment
Year 2026 : $894,000
Year 2027 : $514,000
Year 2028 : $256,250
Year 2029 : $81,250

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $198 - 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 - $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$74,918,333
Farm Players Total Salaries$827,749
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$108,666,702
Projected Bank Account$108,666,702

Pro Players Salaries

Jonathan Huberdeau $12,500,000 (2)
Josh Anderson $6,750,000 (3)
Vladimir Tarasenko $6,750,000 (1)
Nicolas Hague $5,500,000 (4)
Joel Farabee $5,000,000 (1)
Adam Henrique $5,000,000 (1)
Conor Garland $4,950,000 (1)
Matt Grzelcyk $4,250,000 (2)
Jake Allen $3,800,000 (1)
John Klingberg $3,750,000 (1)
Kirby Dach $3,362,500 (2)
Teddy Blueger $3,000,000 (4)
Lars Eller $2,850,000 (2)
Mike Reilly $2,450,000 (1)
Lian Bichsel $918,333 (2)
Owen Pickering $886,667 (2)
Ivan Ivan $845,000 (1)
Samuel Helenius $805,833 (2)
Jack Ahcan $775,000 (1)
Dominik Shine $775,000 (3)
Total Pro Players20
Salary Commitment
Year 2026 : $74,918,333
Year 2027 : $41,598,333
Year 2028 : $16,025,000
Year 2029 : $8,500,000
Salary Average Commitment
Year 2026 : $71,555,833
Year 2027 : $38,235,833
Year 2028 : $16,025,000
Year 2029 : $8,500,000
Salary Cap with 1 Way Contract
Year 2026 : $74,918,333
Year 2027 : $41,598,333
Year 2028 : $16,025,000
Year 2029 : $8,500,000

Farm Players Salaries

Max Shabanov $97,500 (1)
Alex Bump $95,000 (3)
Berkly Catton $94,250 (3)
Cole Hutson $94,083 (3)
Arseny Gritsyuk $92,500 (1)
Brayden Yager $91,833 (3)
Jaroslav Chmelar $89,250 (3)
Cayden Primeau $89,000 (1)
Dennis Hildeby $84,333 (2)
Total Farm Players9
Salary Commitment
Year 2026 : $827,749
Year 2027 : $548,749
Year 2028 : $464,416
Year 2029 : $0
Salary Average Commitment
Year 2026 : $738,749
Year 2027 : $548,749
Year 2028 : $464,416
Year 2029 : $0

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameCompaq Center
Level 1: 6000 - $198 - 0 - 0.00%
Level 2: 6000 - $185 - 0 - 0.00%
Level 3: 2000 - $178 - 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$74,188,000
Farm Players Total Salaries$1,161,384
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$64,602,560
Projected Bank Account$64,602,560

Pro Players Salaries

Zach Werenski $9,583,333 (2)
Bo Horvat $9,250,000 (4)
Nazem Kadri $8,888,000 (2)
Troy Terry $7,000,000 (3)
Matt Coronato $6,500,000 (4)
Casey Mittelstadt $5,750,000 (4)
Ryan Pulock $4,750,000 (4)
Nikita Zadorov $4,350,000 (3)
Derek Forbort $4,300,000 (1)
Elvis Merzlikins $4,250,000 (3)
Radek Faksa $2,850,000 (2)
Brandon Duhaime $1,850,000 (2)
Anthony Beauvillier $1,250,000 (2)
Josh Doan $950,000 (1)
Pavel Mintyukov $950,000 (1)
Frank Nazar $950,000 (1)
Logan Thompson $766,667 (2)
Total Pro Players17
Salary Commitment
Year 2026 : $74,188,000
Year 2027 : $67,038,000
Year 2028 : $41,850,000
Year 2029 : $26,250,000
Salary Average Commitment
Year 2026 : $57,888,000
Year 2027 : $53,588,000
Year 2028 : $41,850,000
Year 2029 : $26,250,000
Salary Cap with 1 Way Contract
Year 2026 : $74,188,000
Year 2027 : $67,038,000
Year 2028 : $41,850,000
Year 2029 : $26,250,000

Farm Players Salaries

Artyom Levshunov $97,500 (2)
Isaac Howard $95,000 (3)
Ryan Leonard $95,000 (2)
Danila Yurov $95,000 (3)
Martin Pospisil $95,000 (1)
Oliver Moore $94,167 (2)
Jacob Gaucher $87,050 (1)
Artur Akhtyamov $85,167 (3)
Clay Stevenson $85,000 (4)
Cameron Hughes $85,000 (2)
Kyle MacLean $85,000 (4)
Cameron Crotty $81,250 (4)
Cole Reinhardt $81,250 (1)
Total Farm Players13
Salary Commitment
Year 2026 : $1,161,384
Year 2027 : $898,084
Year 2028 : $526,417
Year 2029 : $251,250
Salary Average Commitment
Year 2026 : $1,066,384
Year 2027 : $898,084
Year 2028 : $526,417
Year 2029 : $251,250

SEATTLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $190 - 0 - 0.00%
Level 3: 2000 - $182 - 0 - 0.00%
Level 4: 4000 - $178 - 0 - 0.00%
Luxury : 1000 - $380 - 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$64,690,000
Farm Players Total Salaries$1,105,584
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$234,135,164
Projected Bank Account$234,135,164

Pro Players Salaries

Roman Josi $10,000,000 (2)
Owen Power $8,350,000 (3)
Juuse Saros $8,000,000 (4)
Jonathan Drouin $6,000,000 (1)
Yegor Sharangovich $5,750,000 (3)
Brett Kulak $4,750,000 (3)
Ilya Lyubushkin $4,200,000 (2)
Eetu Luostarinen $3,000,000 (4)
Nick Cousins $2,800,000 (2)
Connor Ingram $1,950,000 (2)
Jordan Spence $1,500,000 (2)
David Jiricek $1,500,000 (4)
Justin Brazeau $1,500,000 (3)
Connor Bedard $950,000 (1)
Zack Ostapchuk $950,000 (1)
Ivan Demidov $940,833 (2)
Conor Geekie $886,667 (2)
Jack St. Ivany $850,000 (4)
Isaak Phillips $812,500 (3)
Total Pro Players19
Salary Commitment
Year 2026 : $64,690,000
Year 2027 : $56,790,000
Year 2028 : $34,512,500
Year 2029 : $13,350,000
Salary Average Commitment
Year 2026 : $60,840,000
Year 2027 : $54,840,000
Year 2028 : $34,512,500
Year 2029 : $13,350,000
Salary Cap with 1 Way Contract
Year 2026 : $64,690,000
Year 2027 : $56,790,000
Year 2028 : $34,512,500
Year 2029 : $13,350,000

Farm Players Salaries

Michael Misa $97,500 (3)
Luca Del Bel Belluz $95,000 (1)
Aydar Suniev $92,333 (2)
Nikke Kokko $89,167 (4)
Oliver Bonk $88,667 (3)
Angus Booth $85,167 (3)
Adam Edstrom $85,000 (1)
Carl Lindbom $84,000 (3)
Nikita Nesterenko $78,750 (3)
Olle Lycksell $77,500 (1)
Ben Jones $77,500 (1)
Sammy Blais $77,500 (1)
Pavol Regenda $77,500 (1)
Total Farm Players13
Salary Commitment
Year 2026 : $1,105,584
Year 2027 : $615,584
Year 2028 : $523,251
Year 2029 : $89,167
Salary Average Commitment
Year 2026 : $848,084
Year 2027 : $615,584
Year 2028 : $523,251
Year 2029 : $89,167

ST-LOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameSavvis 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$88,637,499
Farm Players Total Salaries$616,500
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$26,673,968
Projected Bank Account$26,673,968

Pro Players Salaries

David Pastrnak $11,250,000 (1)
Kirill Kaprizov $9,000,000 (2)
Miro Heiskanen $8,450,000 (4)
Nick Suzuki $7,875,000 (4)
Michael Bunting $6,500,000 (4)
Mikael Backlund $6,500,000 (1)
Nino Niederreiter $6,000,000 (3)
Jalen Chatfield $4,500,000 (4)
Adam Lowry $4,500,000 (1)
Jaden Schwartz $4,000,000 (2)
Stuart Skinner $3,750,000 (4)
Connor Murphy $3,500,000 (2)
Jordan Martinook $3,500,000 (3)
Kasperi Kapanen $3,200,000 (1)
Andrew Peeke $2,750,000 (3)
James Reimer $2,599,999 (1)
Vincent Desharnais $762,500 (1)
Total Pro Players17
Salary Commitment
Year 2026 : $88,637,499
Year 2027 : $59,825,000
Year 2028 : $43,325,000
Year 2029 : $31,075,000
Salary Average Commitment
Year 2026 : $79,637,499
Year 2027 : $50,825,000
Year 2028 : $43,325,000
Year 2029 : $31,075,000
Salary Cap with 1 Way Contract
Year 2026 : $88,637,499
Year 2027 : $59,825,000
Year 2028 : $43,325,000
Year 2029 : $31,075,000

Farm Players Salaries

Spencer Martin $285,000 (3)
Cole O'Hara $89,750 (2)
Parker Ford $86,750 (1)
Josiah Slavin $77,500 (4)
Josh Dunne $77,500 (1)
Total Farm Players5
Salary Commitment
Year 2026 : $616,500
Year 2027 : $452,250
Year 2028 : $362,500
Year 2029 : $77,500
Salary Average Commitment
Year 2026 : $616,500
Year 2027 : $452,250
Year 2028 : $362,500
Year 2029 : $77,500

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameIce Palace
Level 1: 6000 - $200 - 0 - 0.00%
Level 2: 6000 - $197 - 0 - 0.00%
Level 3: 2000 - $194 - 0 - 0.00%
Level 4: 4000 - $182 - 0 - 0.00%
Luxury : 1000 - $391 - 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$71,495,667
Farm Players Total Salaries$2,601,585
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$3,976,885
Projected Bank Account$3,976,885

Pro Players Salaries

Kevin Hayes $8,755,000 (1)
Nick Leddy $6,000,000 (1)
Barclay Goodrow $5,641,667 (1)
Ryan Lindgren $4,500,000 (3)
Brandon Tanev $4,500,000 (3)
Brandon Saad $4,500,000 (1)
Conor Sheary $4,000,000 (1)
Nicolas Deslauriers $3,750,000 (1)
Mathew Dumba $3,750,000 (1)
James Van Riemsdyk $3,000,000 (1)
Evgenii Dadonov $2,924,000 (1)
Colin Miller $2,900,000 (2)
Erik Gustafsson $2,875,000 (1)
Justin Dowling $2,850,000 (3)
Miles Wood $2,500,000 (1)
Sonny Milano $1,900,000 (1)
Ross Johnston $1,400,000 (2)
Nicolas Aube-Kubel $1,225,000 (1)
Justin Barron $1,150,000 (3)
Stefan Noesen $1,000,000 (2)
Kirill Kudryavtsev $825,000 (2)
Linus Karlsson $775,000 (1)
Brandon Halverson $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2026 : $71,495,667
Year 2027 : $19,125,000
Year 2028 : $13,000,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $70,720,666
Year 2027 : $19,125,000
Year 2028 : $13,000,000
Year 2029 : $0
Salary Cap with 1 Way Contract
Year 2026 : $71,495,667
Year 2027 : $19,125,000
Year 2028 : $13,000,000
Year 2029 : $0

Farm Players Salaries

Sheldon Dries $287,500 (4)
T.J. Tynan $277,500 (2)
Tyson Gross $97,500 (2)
Braeden Cootes $97,500 (3)
Porter Martone $96,667 (3)
Tristan Broz $93,083 (3)
Domenick Fensore $92,500 (1)
Ludvig Jansson $90,500 (3)
Ilya Solovyov $90,000 (1)
Adam Engstrom $89,667 (3)
Luca Cagnoni $89,500 (2)
Denver Barkey $89,000 (3)
Joakim Kemell $88,667 (2)
Nathan Gaucher $88,667 (3)
Kai Uchacz $88,250 (2)
Brian Halonen $87,500 (4)
Quinn Hutson $87,500 (1)
Hunter Haight $87,167 (3)
Arttu Hyry $87,000 (1)
Victor Ostman $87,000 (1)
Brett Berard $86,750 (2)
Tyson Kozak $85,000 (2)
Jorian Donovan $82,167 (3)
Bokondji Imama $77,500 (1)
Hugh McGing $77,500 (3)
Total Farm Players25
Salary Commitment
Year 2026 : $2,601,585
Year 2027 : $2,080,085
Year 2028 : $1,266,918
Year 2029 : $375,000
Salary Average Commitment
Year 2026 : $2,511,585
Year 2027 : $2,080,085
Year 2028 : $1,266,918
Year 2029 : $375,000

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 - $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$86,566,667
Farm Players Total Salaries$1,791,083
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$6,484,700
Projected Bank Account$6,484,700

Pro Players Salaries

Lucas Raymond $8,075,000 (3)
Jj Peterka $7,700,000 (3)
Juraj Slafkovsky $7,600,000 (4)
Evgeni Malkin $7,500,000 (1)
Ryan O'Reilly $6,500,000 (2)
Matt Duchene $6,500,000 (2)
Nick Schmaltz $5,850,000 (1)
Filip Chytil $4,437,500 (1)
Fabian Zetterlund $4,275,000 (1)
Josh Manson $4,000,000 (1)
Matias Maccelli $3,425,000 (2)
Joel Edmundson $3,200,000 (2)
Arvid Soderblom $2,750,000 (1)
Drew O'Connor $2,500,000 (3)
Ben Chiarot $2,500,000 (2)
Morgan Barron $1,850,000 (4)
Pavel Dorofeyev $1,835,000 (2)
Barrett Hayton $1,775,000 (1)
Tyler Kleven $1,600,000 (3)
Jackson Lacombe $925,000 (2)
Simon Edvinsson $894,167 (4)
Nicholas Robertson $875,000 (2)
Total Pro Players22
Salary Commitment
Year 2026 : $86,566,667
Year 2027 : $55,979,167
Year 2028 : $30,219,167
Year 2029 : $10,344,167
Salary Average Commitment
Year 2026 : $85,691,667
Year 2027 : $55,104,167
Year 2028 : $30,219,167
Year 2029 : $10,344,167
Salary Cap with 1 Way Contract
Year 2026 : $86,566,667
Year 2027 : $55,979,167
Year 2028 : $30,219,167
Year 2029 : $10,344,167

Farm Players Salaries

Philipp Grubauer $420,000 (2)
Ty Dellandrea $130,000 (1)
Ben Meyers $100,000 (4)
Abram Wiebe $95,000 (2)
Ryan Greene $95,000 (2)
Hunter McDonald $95,000 (2)
Matt Savoie $95,000 (1)
Konsta Helenius $94,250 (3)
Charles Alexis Legault $91,583 (3)
Joe Veleno $90,000 (1)
Denton Mateychuk $88,667 (2)
Owen Beck $85,333 (2)
Adam Ginning $78,750 (1)
Brandon Bussi $77,500 (3)
Victor Soderstrom $77,500 (1)
Jeff Malott $77,500 (1)
Total Farm Players16
Salary Commitment
Year 2026 : $1,791,083
Year 2027 : $1,242,333
Year 2028 : $363,333
Year 2029 : $100,000
Salary Average Commitment
Year 2026 : $1,661,083
Year 2027 : $1,242,333
Year 2028 : $363,333
Year 2029 : $100,000

UTAH



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $199 - 0 - 0.00%
Level 2: 6000 - $198 - 0 - 0.00%
Level 3: 2000 - $194 - 0 - 0.00%
Level 4: 4000 - $187 - 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$112,685,834
Farm Players Total Salaries$665,000
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$95,091,985
Projected Bank Account$95,091,985

Pro Players Salaries

Auston Matthews $13,250,000 (3)
Matthew Tkachuk $9,500,000 (3)
Ilya Sorokin $9,000,000 (4)
Jakob Chychrun $9,000,000 (3)
Clayton Keller (1 Way Contract) $7,150,000 (3)
Dylan Cozens $7,100,000 (2)
Neal Pionk $7,000,000 (3)
Ivan Provorov $6,750,000 (2)
Lukas Dostal $6,500,000 (1)
Kaiden Guhle $5,500,000 (3)
Jake McCabe $5,500,000 (3)
Charlie Lindgren $5,000,000 (2)
Cole Perfetti $3,250,000 (3)
Mats Zuccarello $3,000,000 (1)
Frank Vatrano $3,000,000 (3)
Yegor Chinakhov $2,100,000 (2)
Nick Jensen $2,050,000 (1)
Jeff Petry $1,100,000 (1)
Steven Lorentz $1,050,000 (1)
Vasily Podkolzin $1,000,000 (2)
Dennis Cholowski $875,000 (3)
Peyton Krebs $863,334 (2)
Jamie Benn $850,000 (2)
Jack Finley $797,500 (2)
Luke Schenn $750,000 (1)
Nick Bjugstad $750,000 (1)
Total Pro Players26
Salary Commitment
Year 2026 : $112,685,834
Year 2027 : $97,485,834
Year 2028 : $73,025,000
Year 2029 : $9,000,000
Salary Average Commitment
Year 2026 : $97,972,500
Year 2027 : $82,772,500
Year 2028 : $73,025,000
Year 2029 : $9,000,000
Salary Cap with 1 Way Contract
Year 2026 : $112,685,834
Year 2027 : $97,485,834
Year 2028 : $73,025,000
Year 2029 : $9,000,000

Farm Players Salaries

Bobby Brink $150,000 (2)
Carter Yakemchuk $94,250 (3)
Joshua Mahura $90,750 (3)
Colton White $87,500 (2)
Michael Callahan $85,000 (1)
Ville Heinola $80,000 (1)
Caleb Jones $77,500 (2)
Total Farm Players7
Salary Commitment
Year 2026 : $665,000
Year 2027 : $500,000
Year 2028 : $185,000
Year 2029 : $0
Salary Average Commitment
Year 2026 : $587,500
Year 2027 : $422,500
Year 2028 : $185,000
Year 2029 : $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 - $190 - 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$56,204,167
Farm Players Total Salaries$1,102,292
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$135,448,216
Projected Bank Account$135,448,216

Pro Players Salaries

Brock Boeser $6,650,000 (2)
Darcy Kuemper $6,500,000 (2)
Mike Matheson $5,200,000 (2)
Thatcher Demko $5,000,000 (1)
Sean Monahan $5,000,000 (3)
Brendan Gallagher $5,000,000 (1)
Chris Kreider $4,150,000 (2)
Marcus Foligno $3,250,000 (1)
Eric Robinson $3,000,000 (4)
Joel Armia $3,000,000 (2)
Brett Howden $2,500,000 (3)
Maxim Tsyplakov $2,250,000 (4)
Keegan Kolesar $1,400,000 (2)
Parker Wotherspoon $1,000,000 (3)
Keaton Middleton $775,000 (1)
Johnathan Kovacevic $766,667 (2)
Bobby McMann $762,500 (1)
Total Pro Players17
Salary Commitment
Year 2026 : $56,204,167
Year 2027 : $41,416,667
Year 2028 : $13,750,000
Year 2029 : $5,250,000
Salary Average Commitment
Year 2026 : $47,387,500
Year 2027 : $32,600,000
Year 2028 : $13,750,000
Year 2029 : $5,250,000
Salary Cap with 1 Way Contract
Year 2026 : $56,204,167
Year 2027 : $41,416,667
Year 2028 : $13,750,000
Year 2029 : $5,250,000

Farm Players Salaries

Laurent Brossoit $330,000 (2)
Tony DeAngelo $167,500 (1)
Taylor Makar $92,500 (1)
Luke Haymes $90,625 (2)
Akira Schmid $87,500 (1)
Emmitt Finnie $87,167 (3)
Ty Mueller $87,000 (2)
Cole Schwindt $82,500 (2)
Trevor Kuntar $77,500 (1)
Total Farm Players9
Salary Commitment
Year 2026 : $1,102,292
Year 2027 : $677,292
Year 2028 : $87,167
Year 2029 : $0
Salary Average Commitment
Year 2026 : $1,102,292
Year 2027 : $677,292
Year 2028 : $87,167
Year 2029 : $0

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$67,120,834
Farm Players Total Salaries$736,250
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$99,365,148
Projected Bank Account$99,365,148

Pro Players Salaries

Jack Hughes $8,000,000 (1)
Quinn Hughes $7,850,000 (4)
Filip Hronek $7,250,000 (3)
Sam Reinhart $6,500,000 (1)
Igor Shesterkin $5,666,667 (1)
Jonathan Marchessault $5,000,000 (2)
Rasmus Andersson $4,550,000 (2)
Carter Verhaeghe $4,166,667 (1)
Alex Ovechkin $4,000,000 (1)
Mathieu Joseph $2,950,000 (2)
Warren Foegele $2,750,000 (1)
Jeremy Lauzon $2,000,000 (2)
Patrick Kane $2,000,000 (1)
Jonas Johansson $1,250,000 (1)
Mathieu Olivier $1,100,000 (2)
Jansen Harkins $787,500 (2)
Zach Bogosian $650,000 (1)
Sean Kuraly $650,000 (1)
Total Pro Players18
Salary Commitment
Year 2026 : $67,120,834
Year 2027 : $31,487,500
Year 2028 : $15,100,000
Year 2029 : $7,850,000
Salary Average Commitment
Year 2026 : $55,733,334
Year 2027 : $20,100,000
Year 2028 : $15,100,000
Year 2029 : $7,850,000
Salary Cap with 1 Way Contract
Year 2026 : $67,120,834
Year 2027 : $31,487,500
Year 2028 : $15,100,000
Year 2029 : $7,850,000

Farm Players Salaries

Frederic Gaudreau $300,000 (2)
Pheonix Copley $97,500 (1)
Logan Mailloux $95,000 (1)
Alex Steeves $85,000 (1)
Filip Hallander $81,250 (1)
Noah Philp $77,500 (4)
Total Farm Players6
Salary Commitment
Year 2026 : $736,250
Year 2027 : $377,500
Year 2028 : $77,500
Year 2029 : $77,500
Salary Average Commitment
Year 2026 : $641,250
Year 2027 : $377,500
Year 2028 : $77,500
Year 2029 : $77,500

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$67,916,666
Farm Players Total Salaries$2,284,277
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$11,566,024
Projected Bank Account$11,566,024

Pro Players Salaries

Sergei Bobrovsky $9,000,000 (1)
Linus Ullmark $6,500,000 (2)
Andrew Mangiapane $5,800,000 (1)
Jason Dickinson $5,500,000 (4)
Ryan Hartman $5,500,000 (3)
Gustav Nyquist $5,250,000 (1)
Carson Soucy $5,250,000 (3)
Alexander Kerfoot $5,000,000 (3)
Robby Fabbri $4,000,000 (1)
Yakov Trenin $3,500,000 (2)
Tommy Novak $3,500,000 (2)
Alexey Toropchenko $2,500,000 (4)
Nils Lundkvist $1,250,000 (1)
Connor Zary $950,000 (1)
Georgii Merkulov $925,000 (1)
Louis Crevier $900,000 (1)
Ryker Evans $900,000 (1)
William Eklund $863,333 (3)
Donovan Sebrango $828,333 (2)
Total Pro Players19
Salary Commitment
Year 2026 : $67,916,666
Year 2027 : $38,941,666
Year 2028 : $24,613,333
Year 2029 : $8,000,000
Salary Average Commitment
Year 2026 : $60,741,666
Year 2027 : $35,441,666
Year 2028 : $24,613,333
Year 2029 : $8,000,000
Salary Cap with 1 Way Contract
Year 2026 : $67,916,666
Year 2027 : $38,941,666
Year 2028 : $24,613,333
Year 2029 : $8,000,000

Farm Players Salaries

Patrik Laine $870,000 (3)
Brady Martin $97,500 (3)
Jett Luchanko $97,500 (2)
Dmitri Simashev $95,000 (3)
Calum Ritchie $95,000 (2)
Igor Chernyshov $93,417 (3)
Theo Lindstein $91,833 (3)
Axel Sandin-Pellikka $91,833 (3)
Harrison Brunicke $88,750 (3)
Sandis Vilmanis $88,000 (3)
Braeden Bowman $87,500 (2)
Jason Polin $85,000 (4)
Justus Annunen $83,750 (1)
Tyson Hinds $82,944 (3)
Yan Kuznetsov $81,250 (2)
Dylan Garand $77,500 (1)
Zack Macewen $77,500 (1)
Total Farm Players17
Salary Commitment
Year 2026 : $2,284,277
Year 2027 : $2,045,527
Year 2028 : $1,684,277
Year 2029 : $85,000
Salary Average Commitment
Year 2026 : $2,284,277
Year 2027 : $2,045,527
Year 2028 : $1,684,277
Year 2029 : $85,000

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$83,373,232
Farm Players Total Salaries$526,400
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 $104,000,000$0
Estimate Over Minimum Salary Cap of $64,000,000 $0
Current Bank Account$135,129,946
Projected Bank Account$135,129,946

Pro Players Salaries

Jason Robertson $12,000,000 (4)
Mark Stone $11,500,000 (1)
Adam Fox $9,500,000 (3)
Dylan Guenther $7,142,875 (4)
Matty Beniers $7,142,857 (4)
Quinton Byfield $6,250,000 (2)
Dmitry Orlov $4,500,000 (2)
Kirill Marchenko $3,850,000 (1)
Matt Roy $3,750,000 (3)
Aliaksei Protas $3,375,000 (2)
Nick Foligno $2,900,000 (1)
Karel Vejmelka $2,725,000 (1)
Connor McMichael $2,100,000 (2)
Brian Dumoulin $1,500,000 (1)
Juuso Parssinen $1,250,000 (2)
Emil Heineman $900,000 (1)
Spencer Stastney $825,000 (1)
Darren Raddysh $762,500 (1)
Casey Desmith $750,000 (1)
Dmitry Kulikov $650,000 (1)
Total Pro Players20
Salary Commitment
Year 2026 : $83,373,232
Year 2027 : $57,010,732
Year 2028 : $39,535,732
Year 2029 : $26,285,732
Salary Average Commitment
Year 2026 : $74,123,232
Year 2027 : $48,660,732
Year 2028 : $39,535,732
Year 2029 : $26,285,732
Salary Cap with 1 Way Contract
Year 2026 : $83,373,232
Year 2027 : $57,010,732
Year 2028 : $39,535,732
Year 2029 : $26,285,732

Farm Players Salaries

Zeev Buium $96,650 (3)
Noah Laba $90,750 (2)
Ilya Protas $89,000 (3)
Matej Blumel $87,500 (1)
Hendrix Lapierre $85,000 (3)
Charle-Edouard D'Astous $77,500 (3)
Total Farm Players6
Salary Commitment
Year 2026 : $526,400
Year 2027 : $438,900
Year 2028 : $348,150
Year 2029 : $0
Salary Average Commitment
Year 2026 : $526,400
Year 2027 : $438,900
Year 2028 : $348,150
Year 2029 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $104,000,000
Available Cap Space

Over Minimum of
$64,000,000

Pro Players

Farm Players

Total Players

ANAHEIM $205,635,762 $43,909,524 $60,090,476 -$20,090,476 171128
BOSTON $29,441,085 $81,091,667 $22,908,333 $17,091,667 191433
BUFFALO $165,431,874 $63,050,000 $40,950,000 -$950,000 172643
CALGARY $68,125,311 $88,261,667 $15,738,333 $24,261,667 22527
CAROLINE $34,537,566 $76,625,000 $27,375,000 $12,625,000 15722
CHICAGO $3,000,000 $101,017,742 $2,982,258 $37,017,742 24630
COLORADO $125,681,132 $97,905,223 $6,094,777 $33,905,223 20828
COLUMBUS $54,251,985 $91,237,500 $12,762,500 $27,237,500 231336
DALLAS $3,050,735 $83,658,617 $20,341,383 $19,658,617 29433
DETROIT $202,078,394 $85,862,500 $18,137,500 $21,862,500 203151
EDMONTON $29,240,021 $100,226,000 $3,774,000 $36,226,000 19524
FLORIDE $6,511,062 $101,137,500 $2,862,500 $37,137,500 24630
FLYERS $40,003,680 $75,022,000 $28,978,000 $11,022,000 231639
ISLANDERS $3,251,872 $100,166,667 $3,833,333 $36,166,667 22931
LAKINGS $173,431,835 $70,375,000 $33,625,000 $6,375,000 241741
MINNESOTA $60,955,130 $100,421,062 $3,578,938 $36,421,062 211233
MONTREAL $356,137,514 $66,263,333 $37,736,667 $2,263,333 191837
NASHVILLE $132,747,858 $91,362,500 $12,637,500 $27,362,500 191534
NEWJERSEY $4,493,002 $88,555,457 $15,444,543 $24,555,457 25833
OTTAWA $56,333,206 $62,675,000 $41,325,000 -$1,325,000 151025
PITTSBURGH $3,216,892 $109,495,714 -$5,495,714 $45,495,714 221032
RANGERS $108,666,702 $74,918,333 $29,081,667 $10,918,333 20929
SANJOSE $64,602,560 $74,188,000 $29,812,000 $10,188,000 171330
SEATTLE $234,135,164 $64,690,000 $39,310,000 $690,000 191332
ST-LOUIS $26,673,968 $88,637,499 $15,362,501 $24,637,499 17522
TAMPABAY $3,976,885 $71,495,667 $32,504,333 $7,495,667 232548
TORONTO $6,484,700 $86,566,667 $17,433,333 $22,566,667 221638
UTAH $95,091,985 $112,685,834 -$8,685,834 $48,685,834 26733
VANCOUVER $135,448,216 $56,204,167 $47,795,833 -$7,795,833 17926
VEGAS $99,365,148 $67,120,834 $36,879,166 $3,120,834 18624
WASHINGTON $11,566,024 $67,916,666 $36,083,334 $3,916,666 191736
WINNIPEG $135,129,946 $83,373,232 $20,626,768 $19,373,232 20626