Team FinanceLast Update - November 1, 2023 at 19:37
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$77,563,333
Farm Players Total Salaries$911,750
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

Pro 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$77,563,333
Estimate Under Maximum Salary Cap of $83,500,000$5,936,667
Estimate Over Minimum Salary Cap of $52,000,000 $25,563,333
Current Bank Account$44,053,607
Projected Bank Account$44,053,607

Pro Players Salaries

John Tavares $13,000,000 (2)
Artemi Panarin $12,500,000 (3)
Vladislav Gavrikov $5,875,000 (4)
Neal Pionk $5,875,000 (3)
Cam Talbot (1 Way Contract) $5,666,667 (1)
Bryan Rust $5,500,000 (4)
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)
Andrei Kuzmenko $950,000 (4)
Alexander Barabanov $925,000 (2)
Will Borgen $900,000 (2)
Simon Holmstrom $863,333 (2)
Simon Benoit $775,000 (3)
Saku Maenalanen $750,000 (2)
Alexandre Carrier $733,333 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $77,563,333
Year 2024 : $65,188,333
Year 2025 : $48,750,000
Year 2026 : $18,600,000
Salary Average Commitment
Year 2023 : $58,080,003
Year 2024 : $47,413,335
Year 2025 : $31,875,001
Year 2026 : $18,600,000
Salary Cap with 1 Way Contract
Year 2023 : $77,563,333
Year 2024 : $65,188,333
Year 2025 : $48,750,000
Year 2026 : $18,600,000

Farm Players Salaries

Dustin Tokarski $120,000 (1)
Nolan Foote $89,417 (1)
Tyler Angle $85,083 (2)
Jean-Luc Foudy $84,750 (3)
Kristian Reichel $80,000 (2)
Mikhail Maltsev $77,500 (2)
Kiefer Sherwood $75,000 (3)
Joona Koppanen $75,000 (1)
Dominic Toninato $75,000 (2)
Jeffrey Viel $75,000 (1)
Dominik Simon $75,000 (2)
Total Farm Players11
Salary Commitment
Year 2023 : $911,750
Year 2024 : $552,333
Year 2025 : $159,750
Year 2026 : $0
Salary Average Commitment
Year 2023 : $531,750
Year 2024 : $247,333
Year 2025 : $84,750
Year 2026 : $0

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$80,370,000
Farm Players Total Salaries$1,888,833
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro 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$80,370,000
Estimate Under Maximum Salary Cap of $83,500,000$3,130,000
Estimate Over Minimum Salary Cap of $52,000,000 $28,370,000
Current Bank Account$79,787,557
Projected Bank Account$79,787,557

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)
Juuse Saros $5,000,000 (3)
Taylor Hall $5,000,000 (3)
Dmitry Orlov $5,000,000 (3)
Ivan Barbashev $5,000,000 (4)
Shayne Gostisbehere $4,500,000 (1)
Evgeni Malkin $4,100,000 (2)
Ilya Samsonov $3,550,000 (1)
Alexander Kerfoot $3,500,000 (2)
Nick Jensen $3,000,000 (2)
David Kampf $1,500,000 (3)
Christian Fischer $1,000,000 (1)
Blake Wheeler $1,000,000 (1)
Caleb Jones $850,000 (1)
Colton White $750,000 (1)
Josh Mahura $750,000 (2)
Ethan Bear $720,000 (1)
Lars Eller $650,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $80,370,000
Year 2024 : $68,000,000
Year 2025 : $28,850,000
Year 2026 : $5,000,000
Salary Average Commitment
Year 2023 : $31,057,000
Year 2024 : $26,507,000
Year 2025 : $15,000,000
Year 2026 : $5,000,000
Salary Cap with 1 Way Contract
Year 2023 : $80,370,000
Year 2024 : $68,000,000
Year 2025 : $28,850,000
Year 2026 : $5,000,000

Farm Players Salaries

Calvin De Haan $650,000 (2)
Kevin Labanc $472,500 (4)
Nicolas Aube-Kubel $122,500 (4)
Spencer Knight $92,500 (1)
Ville Heinola $86,333 (3)
Taro Hirose $85,000 (4)
Sam Steel $82,500 (2)
Cale Fleury $80,000 (4)
Dennis Cholowski $76,250 (2)
Dennis Gilbert $76,250 (1)
Nikita Soshnikov $65,000 (2)
Total Farm Players11
Salary Commitment
Year 2023 : $1,888,833
Year 2024 : $1,720,083
Year 2025 : $846,333
Year 2026 : $760,000
Salary Average Commitment
Year 2023 : $1,730,083
Year 2024 : $1,561,333
Year 2025 : $846,333
Year 2026 : $760,000

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$76,124,417
Farm Players Total Salaries$1,114,250
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

Pro 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$76,124,417
Estimate Under Maximum Salary Cap of $83,500,000$7,375,583
Estimate Over Minimum Salary Cap of $52,000,000 $24,124,417
Current Bank Account$88,947,827
Projected Bank Account$88,947,827

Pro Players Salaries

Aleksander Barkov $10,000,000 (4)
Sebastian Aho $8,460,250 (2)
Jamie Benn $7,500,000 (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)
Joe Pavelski $2,000,000 (1)
Ben Hutton $1,500,000 (1)
Sam Lafferty $1,150,000 (3)
J.J. Moser $950,000 (2)
Jonatan Berggren $925,000 (2)
Jakub Lauko $764,167 (1)
Taylor Raddysh $750,000 (2)
Dan Vladar $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $76,124,417
Year 2024 : $54,010,250
Year 2025 : $25,175,000
Year 2026 : $12,625,000
Salary Average Commitment
Year 2023 : $52,824,419
Year 2024 : $40,510,252
Year 2025 : $16,625,000
Year 2026 : $12,625,000
Salary Cap with 1 Way Contract
Year 2023 : $76,124,417
Year 2024 : $54,010,250
Year 2025 : $25,175,000
Year 2026 : $12,625,000

Farm Players Salaries

Klim Kostin $200,000 (3)
Michael Hutchinson $170,000 (1)
Jacob Moverare $95,000 (2)
Gustav Lindstrom $95,000 (3)
Jake Christiansen $85,000 (2)
Anton Levtchi $84,250 (4)
Jonas Rondbjerg $82,500 (2)
Michael Carcone $77,500 (4)
Markus Niemelainen $75,000 (2)
Lane Pederson $75,000 (1)
Derek Stepan $75,000 (2)
Total Farm Players11
Salary Commitment
Year 2023 : $1,114,250
Year 2024 : $869,250
Year 2025 : $456,750
Year 2026 : $161,750
Salary Average Commitment
Year 2023 : $701,750
Year 2024 : $531,750
Year 2025 : $456,750
Year 2026 : $161,750

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 7250 - $195 - 0 - 0.00%
Level 2: 7250 - $176 - 0 - 0.00%
Level 3: 3750 - $148 - 0 - 0.00%
Level 4: 5250 - $129 - 0 - 0.00%
Luxury : 1500 - $369 - 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$77,417,381
Farm Players Total Salaries$1,169,583
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

Pro 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$77,417,381
Estimate Under Maximum Salary Cap of $83,500,000$6,082,619
Estimate Over Minimum Salary Cap of $52,000,000 $25,417,381
Current Bank Account$42,235,019
Projected Bank Account$42,235,019

Pro Players Salaries

Brady Tkachuk $8,205,714 (3)
Vladimir Tarasenko $6,500,000 (3)
Pierre-Luc Dubois $6,000,000 (2)
Pavel Buchnevich $5,800,000 (3)
Esa Lindell $5,800,000 (2)
Andrew Mangiapane $5,800,000 (4)
Chris Tanev $5,500,000 (1)
Seth Jones $5,400,000 (2)
Joel Eriksson Ek $5,250,000 (1)
Brayden Schenn $4,715,000 (3)
Artturi Lehkonen $4,500,000 (3)
Gustav Forsling $2,666,667 (1)
Dillon Dube $2,300,000 (2)
Ryan Hartman $1,700,000 (3)
Michael Rasmussen $1,460,000 (4)
Pheonix Copley $975,000 (4)
Jeremy Swayman $925,000 (1)
Noah Cates $900,000 (2)
Blake Lizotte $800,000 (2)
Calen Addison $795,000 (1)
Lawrence Pilut $750,000 (4)
Jani Hakanpaa $675,000 (4)
Total Pro Players22
Salary Commitment
Year 2023 : $77,417,381
Year 2024 : $62,280,714
Year 2025 : $41,080,714
Year 2026 : $9,660,000
Salary Average Commitment
Year 2023 : $28,095,001
Year 2024 : $20,875,001
Year 2025 : $20,875,000
Year 2026 : $9,660,000
Salary Cap with 1 Way Contract
Year 2023 : $77,417,381
Year 2024 : $62,280,714
Year 2025 : $41,080,714
Year 2026 : $9,660,000

Farm Players Salaries

Jake Bean $233,333 (3)
Rudolfs Balcers $155,000 (1)
Jacob Larsson $120,000 (1)
Jesse Puljujarvi $117,500 (2)
Vitali Kravtsov $92,500 (1)
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)
Total Farm Players11
Salary Commitment
Year 2023 : $1,169,583
Year 2024 : $652,083
Year 2025 : $383,333
Year 2026 : $0
Salary Average Commitment
Year 2023 : $205,000
Year 2024 : $117,500
Year 2025 : $0
Year 2026 : $0

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$72,064,166
Farm Players Total Salaries$1,178,165
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

Pro 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$72,064,166
Estimate Under Maximum Salary Cap of $83,500,000$11,435,834
Estimate Over Minimum Salary Cap of $52,000,000 $20,064,166
Current Bank Account$116,112,077
Projected Bank Account$116,112,077

Pro Players Salaries

Adam Fox $9,500,000 (2)
Darnell Nurse $9,250,000 (3)
Mika Zibanejad $7,000,000 (4)
Reilly Smith $6,100,000 (2)
Nick Schmaltz $5,850,000 (4)
Morgan Rielly $5,000,000 (2)
Marc-Edouard Vlasic $5,000,000 (1)
Kailer Yamamoto $3,100,000 (3)
Phillip Danault $3,083,333 (1)
Martin Necas $3,000,000 (3)
Frederik Andersen $2,700,000 (2)
Mattias Janmark $2,250,000 (1)
Marc Staal $2,000,000 (1)
Brandon Hagel $1,500,000 (3)
Calle Jarnkrok $1,000,000 (4)
Lukas Reichel $950,000 (2)
Emil Bemstrom $900,000 (3)
Cole Caufield $880,833 (1)
Casey DeSmith $750,000 (4)
Nick Bjugstad $750,000 (4)
Jarred Tinordi $750,000 (4)
Kyle Burroughs $750,000 (3)
Total Pro Players22
Salary Commitment
Year 2023 : $72,064,166
Year 2024 : $58,850,000
Year 2025 : $34,600,000
Year 2026 : $16,100,000
Salary Average Commitment
Year 2023 : $42,280,834
Year 2024 : $34,400,001
Year 2025 : $16,100,000
Year 2026 : $16,100,000
Salary Cap with 1 Way Contract
Year 2023 : $72,064,166
Year 2024 : $58,850,000
Year 2025 : $34,600,000
Year 2026 : $16,100,000

Farm Players Salaries

Devin Shore $230,000 (1)
Nicolas Hague $229,415 (3)
Ondrej Kase $150,000 (4)
Alex Vlasic $97,500 (2)
Zach Sanford $85,000 (3)
Robert Hagg $80,000 (3)
Akito Hirose $78,750 (1)
Kale Clague $77,500 (2)
Jonas Johansson $75,000 (3)
Callahan Burke $75,000 (1)
Total Farm Players10
Salary Commitment
Year 2023 : $1,178,165
Year 2024 : $794,415
Year 2025 : $619,415
Year 2026 : $150,000
Salary Average Commitment
Year 2023 : $505,167
Year 2024 : $227,500
Year 2025 : $150,000
Year 2026 : $150,000

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$81,087,223
Farm Players Total Salaries$330,000
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

Pro 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$81,087,223
Estimate Under Maximum Salary Cap of $83,500,000$2,412,777
Estimate Over Minimum Salary Cap of $52,000,000 $29,087,223
Current Bank Account$8,851,787
Projected Bank Account$8,851,787

Pro Players Salaries

Jack Eichel $10,000,000 (1)
Leon Draisaitl $8,500,000 (4)
Jeff Skinner $7,900,000 (3)
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)
Kyle Okposo $1,800,000 (2)
Jan Rutta $1,500,000 (2)
Bowen Byram $894,167 (1)
Alexander Romanov $894,167 (1)
Evan Bouchard $863,333 (1)
Collin Delia $750,000 (1)
Evan Rodrigues $700,000 (1)
Cal Clutterbuck $700,000 (2)
Darren Helm $655,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $81,087,223
Year 2024 : $53,410,556
Year 2025 : $30,800,000
Year 2026 : $10,600,000
Salary Average Commitment
Year 2023 : $37,881,667
Year 2024 : $27,655,000
Year 2025 : $18,500,000
Year 2026 : $10,600,000
Salary Cap with 1 Way Contract
Year 2023 : $81,087,223
Year 2024 : $53,410,556
Year 2025 : $30,800,000
Year 2026 : $10,600,000

Farm Players Salaries

Brett Ritchie $100,000 (1)
Jonathan Quick $82,500 (1)
Cj Suess $77,500 (2)
Cole Bardreau $70,000 (1)
Total Farm Players4
Salary Commitment
Year 2023 : $330,000
Year 2024 : $77,500
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $157,500
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$52,016,667
Farm Players Total Salaries$1,030,412
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

Pro 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$52,016,667
Estimate Under Maximum Salary Cap of $83,500,000$31,483,333
Estimate Over Minimum Salary Cap of $52,000,000 $16,667
Current Bank Account$171,981,055
Projected Bank Account$171,981,055

Pro Players Salaries

Jakub Voracek $9,500,000 (1)
Alec Martinez $7,250,000 (1)
Mike Hoffman $6,875,000 (1)
Oskar Sundqvist $2,750,000 (2)
Brandon Tanev $2,500,000 (3)
Jordie Benn $2,500,000 (2)
Radim Simek $2,250,000 (1)
Philipp Kurashev $2,250,000 (4)
Mason Appleton $2,166,667 (4)
Riley Stillman $1,350,000 (2)
Matt Boldy $975,000 (2)
Seth Jarvis $975,000 (2)
Braden Schneider $975,000 (2)
Philip Tomasino $975,000 (2)
Lukas Dostal $975,000 (2)
Mason McTavish $975,000 (2)
Jack Quinn $975,000 (2)
Matthew Knies $925,000 (3)
K'Andre Miller $925,000 (1)
Ukko-Pekka Luukkonen $837,500 (3)
Mike Hardman $800,000 (3)
Ben Harpur $787,500 (4)
Matt Kiersted $762,500 (2)
Nic Petan $762,500 (3)
Total Pro Players24
Salary Commitment
Year 2023 : $52,016,667
Year 2024 : $25,216,667
Year 2025 : $11,029,167
Year 2026 : $5,204,167
Salary Average Commitment
Year 2023 : $38,079,174
Year 2024 : $13,529,174
Year 2025 : $10,266,667
Year 2026 : $5,204,167
Salary Cap with 1 Way Contract
Year 2023 : $52,016,667
Year 2024 : $25,216,667
Year 2025 : $11,029,167
Year 2026 : $5,204,167

Farm Players Salaries

Alex Turcotte $97,500 (2)
Philip Broberg $97,500 (2)
Jackson Cates $92,500 (1)
Connor MacKey $91,250 (1)
Devon Levi $90,000 (3)
Evgeny Svechnikov $87,413 (1)
Samuel Knazko $84,750 (3)
Vincent Iorio $84,500 (3)
Tobias Bjornfot $77,500 (4)
Parker Kelly $76,250 (3)
Dylan Coghlan $76,250 (2)
Guillaume Brisebois $75,000 (2)
Total Farm Players12
Salary Commitment
Year 2023 : $1,030,412
Year 2024 : $759,250
Year 2025 : $413,000
Year 2026 : $77,500
Salary Average Commitment
Year 2023 : $415,500
Year 2024 : $323,000
Year 2025 : $323,000
Year 2026 : $77,500

COLORADO



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$75,241,667
Farm Players Total Salaries$960,334
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

Pro 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$75,241,667
Estimate Under Maximum Salary Cap of $83,500,000$8,258,333
Estimate Over Minimum Salary Cap of $52,000,000 $23,241,667
Current Bank Account$72,026,725
Projected Bank Account$72,026,725

Pro Players Salaries

Connor McDavid $12,500,000 (1)
Josh Anderson $5,500,000 (2)
Drake Batherson $4,975,000 (2)
Brandon Saad $4,500,000 (4)
Mason Marchment $4,500,000 (3)
Jonas Brodin $4,166,667 (1)
Brandon Carlo $4,100,000 (1)
Adam Henrique $4,000,000 (1)
Adam Larsson $4,000,000 (3)
Joel Edmundson $3,500,000 (1)
Jake Walman $3,400,000 (4)
Alexandar Georgiev $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)
Ian Mitchell $925,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $75,241,667
Year 2024 : $36,550,000
Year 2025 : $22,500,000
Year 2026 : $13,000,000
Salary Average Commitment
Year 2023 : $21,925,000
Year 2024 : $17,000,000
Year 2025 : $17,000,000
Year 2026 : $13,000,000
Salary Cap with 1 Way Contract
Year 2023 : $75,241,667
Year 2024 : $36,550,000
Year 2025 : $22,500,000
Year 2026 : $13,000,000

Farm Players Salaries

Anthony Stolarz $95,000 (2)
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)
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 Players12
Salary Commitment
Year 2023 : $960,334
Year 2024 : $578,000
Year 2025 : $306,250
Year 2026 : $231,250
Salary Average Commitment
Year 2023 : $569,667
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$58,475,833
Farm Players Total Salaries$3,165,750
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

Pro 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$58,475,833
Estimate Under Maximum Salary Cap of $83,500,000$25,024,167
Estimate Over Minimum Salary Cap of $52,000,000 $6,475,833
Current Bank Account$41,785,432
Projected Bank Account$41,785,432

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)
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)
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)
Brendan Lemieux $800,000 (4)
Connor Dewar $750,000 (2)
Zach Whitecloud $725,000 (1)
Nick Seeler $725,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $58,475,833
Year 2024 : $46,800,833
Year 2025 : $34,550,833
Year 2026 : $23,237,500
Salary Average Commitment
Year 2023 : $36,075,835
Year 2024 : $29,850,834
Year 2025 : $24,100,833
Year 2026 : $23,237,500
Salary Cap with 1 Way Contract
Year 2023 : $58,475,833
Year 2024 : $46,800,833
Year 2025 : $34,550,833
Year 2026 : $23,237,500

Farm Players Salaries

Cal Petersen $500,000 (3)
Colin White $475,000 (1)
Adam Boqvist $260,000 (4)
Denis Gurianov $255,000 (1)
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)
Leevi Merilainen $77,500 (3)
Karson Kuhlman $77,500 (4)
Jaret Anderson-Dolan $77,500 (4)
Axel Jonsson-Fjallby $75,000 (2)
Logan Brown $75,000 (2)
Jonah Gadjovich $75,000 (3)
Dmitri Samorukov $75,000 (2)
Marian Studenic $75,000 (3)
Jaxson Stauber $75,000 (2)
Phillip Di Giuseppe $75,000 (2)
Justin Kirkland $75,000 (4)
Kevin Gravel $65,000 (3)
Total Farm Players23
Salary Commitment
Year 2023 : $3,165,750
Year 2024 : $2,355,750
Year 2025 : $1,803,250
Year 2026 : $826,333
Salary Average Commitment
Year 2023 : $1,225,750
Year 2024 : $1,225,750
Year 2025 : $1,150,750
Year 2026 : $826,333

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$82,578,166
Farm Players Total Salaries$651,000
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

Pro 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$82,578,166
Estimate Under Maximum Salary Cap of $83,500,000$921,834
Estimate Over Minimum Salary Cap of $52,000,000 $30,578,166
Current Bank Account$17,917,131
Projected Bank Account$17,917,131

Pro Players Salaries

Roman Josi $11,059,000 (3)
Logan Couture $8,775,000 (2)
Kevin Hayes $8,755,000 (4)
Jacob Trouba $8,000,000 (2)
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)
Marco Scandella $2,300,000 (1)
Brayden McNabb $2,300,000 (2)
Marcus Johansson $2,200,000 (1)
Daniel Sprong $2,000,000 (4)
Jimmy Vesey $900,000 (1)
Alexander Alexeyev $875,000 (2)
Reese Johnson $800,000 (2)
Luke Evangelista $797,500 (3)
Zach Parise $775,000 (1)
Liam Foudy $762,500 (4)
Fredrik Olofsson $750,000 (4)
Michael Eyssimont $750,000 (1)
Thomas Greiss $675,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $82,578,166
Year 2024 : $62,561,500
Year 2025 : $31,624,000
Year 2026 : $12,267,500
Salary Average Commitment
Year 2023 : $62,199,002
Year 2024 : $49,999,001
Year 2025 : $31,624,000
Year 2026 : $12,267,500
Salary Cap with 1 Way Contract
Year 2023 : $82,578,166
Year 2024 : $62,561,500
Year 2025 : $31,624,000
Year 2026 : $12,267,500

Farm Players Salaries

Aidan McDonough $92,500 (2)
Cole McWard $92,250 (2)
Marc McLaughlin $90,000 (2)
David Gust $76,250 (2)
Jiri Patera $75,000 (1)
Shane Bowers $75,000 (1)
Nick Swaney $75,000 (1)
Gavin Bayreuther $75,000 (3)
Total Farm Players8
Salary Commitment
Year 2023 : $651,000
Year 2024 : $426,000
Year 2025 : $75,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $411,000
Year 2024 : $261,000
Year 2025 : $0
Year 2026 : $0

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$83,403,866
Farm Players Total Salaries$3,487,416
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

Pro 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$83,403,866
Estimate Under Maximum Salary Cap of $83,500,000$96,134
Estimate Over Minimum Salary Cap of $52,000,000 $31,403,866
Current Bank Account$20,042,625
Projected Bank Account$20,042,625

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)
Mark Scheifele $4,125,000 (3)
Noah Dobson $4,000,000 (4)
Carter Hart $3,979,000 (3)
Kyle Palmieri $3,000,000 (3)
Owen Tippett $1,500,000 (4)
Jonas Siegenthaler $1,125,000 (1)
Jordan Staal $900,000 (2)
Pyotr Kochetkov $900,000 (2)
Rafael Harvey-Pinard $850,000 (2)
Michael Amadio $762,500 (4)
Taylor Fedun $650,000 (2)
David Krejci $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $83,403,866
Year 2024 : $69,678,866
Year 2025 : $43,278,866
Year 2026 : $23,174,866
Salary Average Commitment
Year 2023 : $41,499,868
Year 2024 : $40,849,868
Year 2025 : $39,299,866
Year 2026 : $23,174,866
Salary Cap with 1 Way Contract
Year 2023 : $83,403,866
Year 2024 : $69,678,866
Year 2025 : $43,278,866
Year 2026 : $23,174,866

Farm Players Salaries

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)
Max Jones $129,500 (2)
Austin Wagner $113,333 (1)
Dylan Gambrell $110,000 (1)
Conor Timmins $110,000 (3)
Filip Zadina $110,000 (4)
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)
Peyton Krebs $89,417 (1)
Jesse Ylonen $88,083 (1)
Kaedan Korczak $87,500 (2)
Gabriel Fortier $87,500 (2)
Rasmus Kupari $86,333 (1)
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)
Spencer Martin $76,250 (3)
A.J. Greer $76,250 (2)
Arnaud Durandeau $76,250 (2)
Vincent Desharnais $76,250 (4)
Total Farm Players29
Salary Commitment
Year 2023 : $3,487,416
Year 2024 : $2,334,750
Year 2025 : $1,237,250
Year 2026 : $703,750
Salary Average Commitment
Year 2023 : $1,774,916
Year 2024 : $1,237,250
Year 2025 : $1,161,000
Year 2026 : $703,750

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$77,975,000
Farm Players Total Salaries$726,000
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

Pro 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$77,975,000
Estimate Under Maximum Salary Cap of $83,500,000$5,525,000
Estimate Over Minimum Salary Cap of $52,000,000 $25,975,000
Current Bank Account$12,052,864
Projected Bank Account$12,052,864

Pro Players Salaries

Jonathan Toews $9,875,000 (2)
Nikita Kucherov $9,500,000 (1)
Brock Nelson $8,000,000 (4)
Tyler Myers $6,875,000 (2)
Oliver Ekman-Larsson $6,250,000 (2)
Jonathan Drouin $5,500,000 (3)
Darcy Kuemper $5,500,000 (1)
Viktor Arvidsson $4,250,000 (1)
Brett Pesce $4,025,000 (3)
Jake McCabe $4,000,000 (2)
James Van Riemsdyk $3,000,000 (2)
Tyson Jost $2,000,000 (2)
Andrew Cogliano $1,725,000 (1)
Marco Rossi $975,000 (2)
Jujhar Khaira $975,000 (3)
Ronnie Attard $875,000 (2)
Urho Vaakanainen $850,000 (3)
Nick Blankenburg $825,000 (2)
Jesper Froden $750,000 (3)
Dylan Ferguson $750,000 (3)
Matt Luff $750,000 (1)
Colin Blackwell $725,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $77,975,000
Year 2024 : $55,525,000
Year 2025 : $20,850,000
Year 2026 : $8,000,000
Salary Average Commitment
Year 2023 : $41,225,005
Year 2024 : $34,000,004
Year 2025 : $8,000,001
Year 2026 : $8,000,000
Salary Cap with 1 Way Contract
Year 2023 : $77,975,000
Year 2024 : $55,525,000
Year 2025 : $20,850,000
Year 2026 : $8,000,000

Farm Players Salaries

Ryan Murray $200,000 (2)
Keith Kinkaid $195,000 (1)
Kyle Clifford $166,000 (1)
Trey Fix-Wolansky $85,000 (2)
Connor Carrick $80,000 (2)
Total Farm Players5
Salary Commitment
Year 2023 : $726,000
Year 2024 : $365,000
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $436,000
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$61,049,987
Farm Players Total Salaries$715,000
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

Pro 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$61,049,987
Estimate Under Maximum Salary Cap of $83,500,000$22,450,013
Estimate Over Minimum Salary Cap of $52,000,000 $9,049,987
Current Bank Account$139,377,785
Projected Bank Account$139,377,785

Pro Players Salaries

Patric Hornqvist $7,300,000 (1)
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)
Robert Bortuzzo $2,875,000 (1)
Vladislav Namestnikov $2,000,000 (1)
Jack Roslovic $1,838,362 (1)
Eric Robinson $1,600,000 (3)
Chris Wideman $1,600,000 (1)
Mike Reilly $1,500,000 (1)
Sean Kuraly $1,275,000 (1)
Frederick Gaudreau $1,200,000 (2)
Alex Galchenyuk $1,050,000 (1)
Jake Allen $1,000,000 (2)
Jesper Boqvist $874,125 (3)
Haydn Fleury $762,500 (4)
Austin Czarnik $725,000 (1)
Andy Andreoff $650,000 (3)
Total Pro Players22
Salary Commitment
Year 2023 : $61,049,987
Year 2024 : $37,736,625
Year 2025 : $20,661,625
Year 2026 : $11,287,500
Salary Average Commitment
Year 2023 : $34,062,500
Year 2024 : $22,287,500
Year 2025 : $11,287,500
Year 2026 : $11,287,500
Salary Cap with 1 Way Contract
Year 2023 : $61,049,987
Year 2024 : $37,736,625
Year 2025 : $20,661,625
Year 2026 : $11,287,500

Farm Players Salaries

Anton Stralman $300,000 (1)
Aaron Dell $280,000 (1)
Steven Fogarty $70,000 (1)
Brad Malone $65,000 (1)
Total Farm Players4
Salary Commitment
Year 2023 : $715,000
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $580,000
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$81,017,143
Farm Players Total Salaries$2,242,083
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

Pro 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$81,017,143
Estimate Under Maximum Salary Cap of $83,500,000$2,482,857
Estimate Over Minimum Salary Cap of $52,000,000 $29,017,143
Current Bank Account$109,794,224
Projected Bank Account$109,794,224

Pro Players Salaries

Drew Doughty $9,500,000 (2)
Mikko Rantanen $9,250,000 (1)
Brad Marchand $7,800,000 (2)
Anders Lee $7,600,000 (1)
Aaron Ekblad $7,500,000 (4)
Steven Stamkos $6,500,000 (1)
Adin Hill $4,900,000 (4)
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)
Nick Foligno $2,000,000 (3)
Josh Archibald $1,500,000 (1)
Connor Clifton $1,000,000 (3)
Erik Brannstrom $900,000 (3)
Nick Cicek $835,000 (2)
Patrik Nemeth $750,000 (4)
Logan O'Connor $725,000 (1)
Patrice Bergeron $650,000 (1)
Derek Ryan $650,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $81,017,143
Year 2024 : $46,175,476
Year 2025 : $22,650,000
Year 2026 : $13,150,000
Salary Average Commitment
Year 2023 : $50,785,000
Year 2024 : $35,385,000
Year 2025 : $17,250,000
Year 2026 : $13,150,000
Salary Cap with 1 Way Contract
Year 2023 : $81,017,143
Year 2024 : $46,175,476
Year 2025 : $22,650,000
Year 2026 : $13,150,000

Farm Players Salaries

Josh Norris $795,000 (3)
Jesperi Kotkaniemi $482,000 (3)
Andreas Englund $100,000 (4)
Tim Berni $92,500 (1)
Sam Poulin $86,333 (2)
Rourke Chartier $77,500 (4)
Alexander Nylander $77,500 (2)
Corey Schueneman $77,500 (4)
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 Players14
Salary Commitment
Year 2023 : $2,242,083
Year 2024 : $1,849,583
Year 2025 : $1,685,750
Year 2026 : $408,750
Salary Average Commitment
Year 2023 : $1,610,083
Year 2024 : $1,367,583
Year 2025 : $1,203,750
Year 2026 : $408,750

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$73,693,333
Farm Players Total Salaries$1,895,333
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

Pro 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$73,693,333
Estimate Under Maximum Salary Cap of $83,500,000$9,806,667
Estimate Over Minimum Salary Cap of $52,000,000 $21,693,333
Current Bank Account$3,988,648
Projected Bank Account$3,988,648

Pro Players Salaries

Claude Giroux $6,500,000 (2)
Alex Debrincat $6,400,000 (2)
Jake Guentzel $6,000,000 (3)
Ryan Nugent-Hopkins $6,000,000 (1)
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)
Zach Hyman $3,500,000 (4)
J.T. Compher $3,500,000 (3)
Mackenzie Weegar $3,250,000 (2)
Semyon Varlamov (1 Way Contract) $3,000,000 (2)
Dylan Strome $3,000,000 (1)
Trevor Moore $1,875,000 (3)
Scott Mayfield $1,450,000 (1)
William Carrier $1,400,000 (3)
Dylan Samberg $900,000 (2)
Brendan Smith $900,000 (2)
Cam York $880,833 (1)
Joseph Woll $825,000 (2)
Filip Gustavsson $787,500 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $73,693,333
Year 2024 : $48,712,500
Year 2025 : $26,150,000
Year 2026 : $3,500,000
Salary Average Commitment
Year 2023 : $18,025,003
Year 2024 : $18,025,002
Year 2025 : $7,625,000
Year 2026 : $3,500,000
Salary Cap with 1 Way Contract
Year 2023 : $73,693,333
Year 2024 : $48,712,500
Year 2025 : $26,150,000
Year 2026 : $3,500,000

Farm Players Salaries

Ryan McDonagh $750,000 (1)
Anthony Beauvillier $210,000 (1)
Ryan Donato $200,000 (4)
Kieffer Bellows $120,000 (2)
Cole Sillinger $97,500 (2)
Mads Sogaard $92,500 (2)
Drew Helleson $92,500 (3)
Jacob Bernard-Docker $92,500 (1)
Will Cuylle $82,833 (3)
Elliot Desnoyers $82,500 (3)
Jean-Sebastien Dea $75,000 (2)
Total Farm Players11
Salary Commitment
Year 2023 : $1,895,333
Year 2024 : $842,833
Year 2025 : $457,833
Year 2026 : $200,000
Salary Average Commitment
Year 2023 : $1,496,583
Year 2024 : $654,083
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 - $190 - 0 - 0.00%
Level 3: 3000 - $187 - 0 - 0.00%
Level 4: 4700 - $180 - 0 - 0.00%
Luxury : 1300 - $380 - 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$83,319,667
Farm Players Total Salaries$893,760
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

Pro 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$83,319,667
Estimate Under Maximum Salary Cap of $83,500,000$180,333
Estimate Over Minimum Salary Cap of $52,000,000 $31,319,667
Current Bank Account$7,479,622
Projected Bank Account$7,479,622

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)
J.T. Miller $6,750,000 (4)
Igor Shesterkin $5,666,667 (4)
Ilya Mikheyev $4,750,000 (3)
Jean-Gabriel Pageau $3,800,000 (4)
David Savard $3,750,000 (2)
Brandon Montour $3,500,000 (2)
Casey Cizikas $3,000,000 (3)
Andrew Peeke $2,750,000 (2)
Joel Armia $2,600,000 (1)
Noel Acciari $1,700,000 (4)
Jeff Carter $1,500,000 (1)
Brian Dumoulin $1,500,000 (4)
Rasmus Sandin $1,400,000 (4)
Tyler Pitlick $1,000,000 (4)
Michael Bunting $950,000 (3)
Cal Foote $850,000 (3)
Sheldon Dries $750,000 (2)
Scott Wedgewood $700,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $83,319,667
Year 2024 : $51,616,667
Year 2025 : $40,866,667
Year 2026 : $31,316,667
Salary Average Commitment
Year 2023 : $59,016,668
Year 2024 : $40,816,667
Year 2025 : $34,316,667
Year 2026 : $31,316,667
Salary Cap with 1 Way Contract
Year 2023 : $83,319,667
Year 2024 : $51,616,667
Year 2025 : $40,866,667
Year 2026 : $31,316,667

Farm Players Salaries

Alex Stalock $250,000 (1)
Craig Smith $220,000 (2)
Vinnie Hinostroza $100,000 (1)
Byron Froese $95,010 (4)
Gustav Olofsson $77,500 (3)
Glenn Gawdin $76,250 (3)
Christian Wolanin $75,000 (3)
Total Farm Players7
Salary Commitment
Year 2023 : $893,760
Year 2024 : $543,760
Year 2025 : $323,760
Year 2026 : $95,010
Salary Average Commitment
Year 2023 : $642,510
Year 2024 : $392,510
Year 2025 : $172,510
Year 2026 : $95,010

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$53,636,667
Farm Players Total Salaries$1,460,500
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

Pro 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$53,636,667
Estimate Under Maximum Salary Cap of $83,500,000$29,863,333
Estimate Over Minimum Salary Cap of $52,000,000 $1,636,667
Current Bank Account$16,250,000
Projected Bank Account$16,250,000

Pro Players Salaries

Cam Fowler $8,500,000 (4)
Justin Holl $5,400,000 (4)
Conor Sheary $4,000,000 (4)
Nicolas Deslauriers $3,750,000 (2)
Connor Brown $3,600,000 (2)
Matt Martin $3,500,000 (2)
Kirby Dach $3,362,500 (1)
Ryan Lindgren $3,000,000 (2)
Ryan Lomberg $2,800,000 (4)
Sean Walker $2,650,000 (3)
Riley Sheahan $2,000,000 (2)
Barrett Hayton $1,775,000 (4)
Eetu Luostarinen $1,500,000 (3)
Jordan Harris $950,000 (2)
Justin Barron $925,000 (2)
Marcus Bjork $925,000 (1)
Wyatt Johnston $894,167 (3)
Paul Cotter $875,000 (2)
Tyson Foerster $863,333 (3)
Erik Kallgren $825,000 (1)
Zack MacEwen $775,000 (4)
Logan Thompson $766,667 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $53,636,667
Year 2024 : $47,757,500
Year 2025 : $29,157,500
Year 2026 : $23,250,000
Salary Average Commitment
Year 2023 : $40,811,671
Year 2024 : $35,757,503
Year 2025 : $26,507,500
Year 2026 : $23,250,000
Salary Cap with 1 Way Contract
Year 2023 : $53,636,667
Year 2024 : $47,757,500
Year 2025 : $29,157,500
Year 2026 : $23,250,000

Farm Players Salaries

Sean Farrell $89,750 (3)
Brett Leason $87,500 (2)
Jake Leschyshyn $85,000 (2)
Pontus Holmberg $82,750 (1)
Fredrik Karlstrom $82,500 (2)
Lucas Johansen $82,500 (2)
Mason Shaw $82,500 (2)
Filip Kral $81,000 (1)
Alex Steeves $80,000 (2)
Riley Tufte $80,000 (2)
Hayden Hodgson $80,000 (4)
Lucas Carlsson $80,000 (1)
Jet Greaves $80,000 (2)
Jan Jenik $79,500 (1)
Bokondji Imama $77,500 (4)
Arturs Silovs $77,500 (2)
Jake Livingstone $77,500 (1)
Hugh McGing $75,000 (1)
Total Farm Players18
Salary Commitment
Year 2023 : $1,460,500
Year 2024 : $984,750
Year 2025 : $247,250
Year 2026 : $157,500
Salary Average Commitment
Year 2023 : $765,667
Year 2024 : $247,250
Year 2025 : $247,250
Year 2026 : $157,500

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$50,341,667
Farm Players Total Salaries$3,144,833
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro 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$50,341,667
Estimate Under Maximum Salary Cap of $83,500,000$33,158,333
Estimate Over Minimum Salary Cap of $52,000,000 -$1,658,333
Current Bank Account$161,386,478
Projected Bank Account$161,386,478

Pro Players Salaries

Matt Murray $6,250,000 (2)
Ryan Suter $5,650,000 (1)
Jake Debrusk $4,000,000 (1)
Colin Miller $3,875,000 (1)
Zach Bogosian $2,850,000 (2)
Mark Giordano $2,800,000 (1)
Lukas Sedlak $2,800,000 (1)
Alex Belzile $2,775,000 (4)
Jacob MacDonald $2,762,500 (2)
Ben Chiarot $2,750,000 (3)
Martin Jones $2,500,000 (2)
Cody Glass $2,500,000 (3)
Isac Lundestrom $1,800,000 (3)
Timothy Liljegren $1,400,000 (3)
Morgan Geekie $1,400,000 (2)
Jake Sanderson $925,000 (2)
Dylan Cozens $894,167 (1)
Pierre-Olivier Joseph $825,000 (3)
Walker Duehr $800,000 (2)
Wade Allison $785,000 (2)
Total Pro Players20
Salary Commitment
Year 2023 : $50,341,667
Year 2024 : $30,322,500
Year 2025 : $12,050,000
Year 2026 : $2,775,000
Salary Average Commitment
Year 2023 : $32,216,668
Year 2024 : $20,072,501
Year 2025 : $10,250,000
Year 2026 : $2,775,000
Salary Cap with 1 Way Contract
Year 2023 : $50,341,667
Year 2024 : $30,322,500
Year 2025 : $12,050,000
Year 2026 : $2,775,000

Farm Players Salaries

Chris Wagner $335,000 (2)
Wayne Simmonds $290,000 (1)
Steven Santini $280,000 (3)
Andrew Agozzino $277,500 (2)
Kyle Criscuolo $277,500 (4)
Brendan Gaunce $276,250 (2)
Buddy Robinson $275,000 (3)
Charles Hudon $275,000 (2)
Charlie Lindgren $110,000 (2)
Jake Neighbours $92,500 (2)
Wyatt Kaiser $91,667 (3)
Logan Stanley $90,000 (2)
Ridly Greig $86,333 (3)
Milos Kelemen $81,750 (2)
Jonathan Gruden $78,833 (1)
Vinni Lettieri $77,500 (4)
Henrik Borgstrom $75,000 (1)
Frederic Allard $75,000 (2)
Total Farm Players18
Salary Commitment
Year 2023 : $3,144,833
Year 2024 : $2,701,000
Year 2025 : $1,088,000
Year 2026 : $355,000
Salary Average Commitment
Year 2023 : $2,777,333
Year 2024 : $2,408,500
Year 2025 : $1,088,000
Year 2026 : $355,000

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$56,755,000
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

Pro 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$56,755,000
Estimate Under Maximum Salary Cap of $83,500,000$26,745,000
Estimate Over Minimum Salary Cap of $52,000,000 $4,755,000
Current Bank Account$103,862,071
Projected Bank Account$103,862,071

Pro Players Salaries

Evgeny Kuznetsov $8,000,000 (4)
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)
Henri Jokiharju $2,500,000 (3)
Justin Braun $2,500,000 (2)
Niko Mikkola $2,500,000 (4)
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)
Total Pro Players21
Salary Commitment
Year 2023 : $56,755,000
Year 2024 : $44,862,500
Year 2025 : $29,462,500
Year 2026 : $12,400,000
Salary Average Commitment
Year 2023 : $20,554,172
Year 2024 : $19,662,504
Year 2025 : $13,162,501
Year 2026 : $12,400,000
Salary Cap with 1 Way Contract
Year 2023 : $56,755,000
Year 2024 : $44,862,500
Year 2025 : $29,462,500
Year 2026 : $12,400,000

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)
Total Farm Players12
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$57,135,833
Farm Players Total Salaries$657,958
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

Pro 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$57,135,833
Estimate Under Maximum Salary Cap of $83,500,000$26,364,167
Estimate Over Minimum Salary Cap of $52,000,000 $5,135,833
Current Bank Account$18,893,964
Projected Bank Account$18,893,964

Pro Players Salaries

Torey Krug $8,000,000 (3)
Yanni Gourde $6,700,000 (3)
Anthony Mantha $5,700,000 (3)
Blake Coleman $5,000,000 (4)
Chris Tierney $3,500,000 (2)
Vitek Vanecek $3,400,000 (4)
Nick Paul $3,150,000 (3)
Erik Gustafsson $2,875,000 (4)
Jordan Oesterle $2,800,000 (4)
Max Comtois $2,037,500 (3)
Jesper Fast $1,800,000 (3)
Nathan Beaulieu $1,800,000 (4)
Magnus Hellberg $1,800,000 (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)
Mark Kastelic $900,000 (2)
Arber Xhekaj $828,333 (2)
Kevin Bahl $795,000 (1)
Noah Juulsen $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $57,135,833
Year 2024 : $55,415,833
Year 2025 : $46,187,500
Year 2026 : $15,875,000
Salary Average Commitment
Year 2023 : $39,873,336
Year 2024 : $38,153,336
Year 2025 : $37,325,000
Year 2026 : $15,875,000
Salary Cap with 1 Way Contract
Year 2023 : $57,135,833
Year 2024 : $55,415,833
Year 2025 : $46,187,500
Year 2026 : $15,875,000

Farm Players Salaries

Benoit-Olivier Groulx $92,500 (2)
Dylan Holloway $92,500 (2)
Nils Aman $88,375 (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 Players8
Salary Commitment
Year 2023 : $657,958
Year 2024 : $349,625
Year 2025 : $76,250
Year 2026 : $0
Salary Average Commitment
Year 2023 : $337,958
Year 2024 : $257,125
Year 2025 : $76,250
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$77,379,166
Farm Players Total Salaries$0
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

Pro 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$77,379,166
Estimate Under Maximum Salary Cap of $83,500,000$6,120,834
Estimate Over Minimum Salary Cap of $52,000,000 $25,379,166
Current Bank Account$96,627,931
Projected Bank Account$96,627,931

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)
Ross Johnston $1,000,000 (1)
Dysin Mayo $950,000 (2)
Dillon Heatherington $762,500 (3)
Joey Daccord $750,000 (1)
Kevin Rooney $750,000 (1)
Laurent Dauphin $750,000 (3)
Derrick Pouliot $750,000 (2)
Jayson Megna $650,000 (1)
Ryan Carpenter $650,000 (2)
Trevor Van Riemsdyk $650,000 (3)
Total Pro Players22
Salary Commitment
Year 2023 : $77,379,166
Year 2024 : $66,479,166
Year 2025 : $28,212,500
Year 2026 : $21,300,000
Salary Average Commitment
Year 2023 : $38,000,005
Year 2024 : $34,600,005
Year 2025 : $21,950,002
Year 2026 : $21,300,000
Salary Cap with 1 Way Contract
Year 2023 : $77,379,166
Year 2024 : $66,479,166
Year 2025 : $28,212,500
Year 2026 : $21,300,000

Farm Players Salaries

Total Farm Players0
Salary Commitment
Year 2023 : $0
Year 2024 : $0
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $0
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$52,018,332
Farm Players Total Salaries$1,205,792
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

Pro 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$52,018,332
Estimate Under Maximum Salary Cap of $83,500,000$31,481,668
Estimate Over Minimum Salary Cap of $52,000,000 $18,332
Current Bank Account$29,885,085
Projected Bank Account$29,885,085

Pro Players Salaries

Thomas Chabot $8,000,000 (1)
Evgenii Dadonov $6,990,000 (1)
Anton Khudobin $5,333,333 (1)
Jordan Greenway $3,000,000 (1)
Anthony Duclair $3,000,000 (4)
Sam Gagner $2,850,000 (1)
Pat Maroon $2,800,000 (2)
Michael Stone $2,500,000 (3)
Jacob Middleton $2,450,000 (4)
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)
Tim Stutzle $925,000 (1)
Michael Kesselring $925,000 (2)
Alexis Lafreniere $925,000 (1)
Alex Newhook $908,333 (1)
Dustin Wolf $900,000 (2)
Elmer Soderblom $878,333 (3)
Kurtis MacDermid $875,000 (2)
Tanner Jeannot $800,000 (1)
Alex Barre-Boulet $758,333 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $52,018,332
Year 2024 : $21,528,333
Year 2025 : $10,503,333
Year 2026 : $7,125,000
Salary Average Commitment
Year 2023 : $34,010,001
Year 2024 : $16,078,335
Year 2025 : $10,503,333
Year 2026 : $7,125,000
Salary Cap with 1 Way Contract
Year 2023 : $52,018,332
Year 2024 : $21,528,333
Year 2025 : $10,503,333
Year 2026 : $7,125,000

Farm Players Salaries

Milan Lucic $300,000 (2)
Zac Jones $92,500 (1)
Luke Hughes $92,500 (3)
Jamie Drysdale $92,500 (1)
Matthew Kessel $88,375 (2)
Aatu Raty $83,667 (3)
Radim Zohorna $77,500 (4)
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 Players12
Salary Commitment
Year 2023 : $1,205,792
Year 2024 : $1,020,792
Year 2025 : $404,917
Year 2026 : $153,750
Salary Average Commitment
Year 2023 : $963,292
Year 2024 : $870,792
Year 2025 : $404,917
Year 2026 : $153,750

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$82,404,124
Farm Players Total Salaries$450,250
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

Pro 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$82,404,124
Estimate Under Maximum Salary Cap of $83,500,000$1,095,876
Estimate Over Minimum Salary Cap of $52,000,000 $30,404,124
Current Bank Account$25,001,728
Projected Bank Account$25,001,728

Pro Players Salaries

Erik Karlsson $9,500,000 (1)
Andrei Vasilevskiy $9,500,000 (2)
Jason Robertson $7,750,000 (2)
Sidney Crosby $7,500,000 (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)
Oliver Wahlstrom $874,125 (4)
Ty Smith $863,333 (1)
Eric Staal $800,000 (1)
Austin Watson $725,000 (3)
Matt Nieto $700,000 (1)
Trevor Lewis $650,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $82,404,124
Year 2024 : $60,765,791
Year 2025 : $24,515,791
Year 2026 : $5,624,125
Salary Average Commitment
Year 2023 : $40,687,460
Year 2024 : $25,249,126
Year 2025 : $9,349,125
Year 2026 : $5,624,125
Salary Cap with 1 Way Contract
Year 2023 : $82,404,124
Year 2024 : $60,765,791
Year 2025 : $24,515,791
Year 2026 : $5,624,125

Farm Players Salaries

Anders Bjork $160,000 (4)
Jakub Zboril $113,750 (2)
Cayden Primeau $89,000 (1)
Josh Leivo $87,500 (1)
Total Farm Players4
Salary Commitment
Year 2023 : $450,250
Year 2024 : $273,750
Year 2025 : $160,000
Year 2026 : $160,000
Salary Average Commitment
Year 2023 : $362,750
Year 2024 : $273,750
Year 2025 : $160,000
Year 2026 : $160,000

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameCompaq Center
Level 1: 6000 - $195 - 0 - 0.00%
Level 2: 6000 - $175 - 0 - 0.00%
Level 3: 2000 - $150 - 0 - 0.00%
Level 4: 4000 - $125 - 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$58,635,857
Farm Players Total Salaries$842,500
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

Pro 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$58,635,857
Estimate Under Maximum Salary Cap of $83,500,000$24,864,143
Estimate Over Minimum Salary Cap of $52,000,000 $6,635,857
Current Bank Account$99,880,986
Projected Bank Account$99,880,986

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)
Zach Werenski $5,000,000 (1)
Elias Lindholm $4,850,000 (3)
Antti Raanta $3,500,000 (2)
Jack Johnson $2,950,000 (2)
Casey Mittelstadt $2,500,000 (3)
Adrian Kempe $2,000,000 (1)
Craig Anderson $1,975,000 (1)
Troy Terry $1,450,000 (2)
Mark Borowiecki $1,300,000 (1)
Curtis Lazar $1,000,000 (3)
Ryan Reaves $868,000 (2)
Alex Chiasson $850,000 (2)
Liam O'Brien $775,000 (3)
David Gustafsson $775,000 (4)
Mark Jankowski $750,000 (3)
Brandon Duhaime $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $58,635,857
Year 2024 : $40,468,000
Year 2025 : $22,800,000
Year 2026 : $775,000
Salary Average Commitment
Year 2023 : $26,268,001
Year 2024 : $22,993,000
Year 2025 : $6,775,000
Year 2026 : $775,000
Salary Cap with 1 Way Contract
Year 2023 : $58,635,857
Year 2024 : $40,468,000
Year 2025 : $22,800,000
Year 2026 : $775,000

Farm Players Salaries

Elvis Merzlikins $400,000 (2)
Jaroslav Halak $350,000 (1)
Matt Coronato $92,500 (3)
Total Farm Players3
Salary Commitment
Year 2023 : $842,500
Year 2024 : $492,500
Year 2025 : $92,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $442,500
Year 2024 : $92,500
Year 2025 : $92,500
Year 2026 : $0

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$52,062,500
Farm Players Total Salaries$750,917
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

Pro 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$52,062,500
Estimate Under Maximum Salary Cap of $83,500,000$31,437,500
Estimate Over Minimum Salary Cap of $52,000,000 $62,500
Current Bank Account$166,840,899
Projected Bank Account$166,840,899

Pro Players Salaries

Corey Perry $6,000,000 (1)
Josh Bailey $6,000,000 (1)
Tanner Pearson $5,250,000 (3)
Nikita Zaitsev $4,500,000 (4)
Andreas Johnsson $3,400,000 (3)
Brian Elliott $2,900,000 (1)
Zac Dalpe $2,775,000 (1)
Jason Demers $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)
Sammy Blais $1,000,000 (4)
Matt Benning $1,000,000 (2)
Owen Power $975,000 (2)
Jordan Spence $975,000 (2)
Hunter McKown $950,000 (3)
David Jiricek $950,000 (3)
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)
Total Pro Players24
Salary Commitment
Year 2023 : $52,062,500
Year 2024 : $27,837,500
Year 2025 : $21,062,500
Year 2026 : $7,862,500
Salary Average Commitment
Year 2023 : $34,612,506
Year 2024 : $14,187,505
Year 2025 : $14,187,500
Year 2026 : $7,037,500
Salary Cap with 1 Way Contract
Year 2023 : $52,062,500
Year 2024 : $27,837,500
Year 2025 : $21,062,500
Year 2026 : $7,862,500

Farm Players Salaries

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 Players9
Salary Commitment
Year 2023 : $750,917
Year 2024 : $584,667
Year 2025 : $84,750
Year 2026 : $0
Salary Average Commitment
Year 2023 : $588,417
Year 2024 : $504,667
Year 2025 : $84,750
Year 2026 : $0

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$83,220,833
Farm Players Total Salaries$1,473,500
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

Pro 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$83,220,833
Estimate Under Maximum Salary Cap of $83,500,000$279,167
Estimate Over Minimum Salary Cap of $52,000,000 $31,220,833
Current Bank Account$82,789,577
Projected Bank Account$82,789,577

Pro Players Salaries

David Pastrnak $11,250,000 (4)
Kirill Kaprizov $9,000,000 (1)
Miro Heiskanen $8,450,000 (3)
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)
Mats Zuccarello $4,000,000 (2)
Connor Murphy $3,850,000 (1)
Kasperi Kapanen $3,200,000 (4)
Pierre-Edouard Bellemare $2,500,000 (1)
Jon Merrill $2,500,000 (2)
Scott Harrington $1,633,333 (1)
Rasmus Asplund $825,000 (2)
James Reimer $775,000 (2)
Jalen Chatfield $762,500 (3)
Stuart Skinner $750,000 (3)
Nathan Walker $750,000 (2)
Travis Boyd $750,000 (2)
Paul Stastny $650,000 (1)
Jordan Martinook $650,000 (3)
Total Pro Players22
Salary Commitment
Year 2023 : $83,220,833
Year 2024 : $47,837,500
Year 2025 : $32,937,500
Year 2026 : $14,450,000
Salary Average Commitment
Year 2023 : $51,750,001
Year 2024 : $27,750,001
Year 2025 : $22,975,000
Year 2026 : $14,450,000
Salary Cap with 1 Way Contract
Year 2023 : $83,220,833
Year 2024 : $47,837,500
Year 2025 : $32,937,500
Year 2026 : $14,450,000

Farm Players Salaries

Ryan Strome $450,000 (1)
Luke Glendening $380,000 (1)
Kaapo Kahkonen $275,000 (1)
Rem Pitlick $110,000 (2)
Josh Dunne $92,500 (1)
Mikael Pyyhtia $89,750 (3)
Dan Renouf $76,250 (3)
Total Farm Players7
Salary Commitment
Year 2023 : $1,473,500
Year 2024 : $276,000
Year 2025 : $166,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $562,250
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$82,500,000
Farm Players Total Salaries$2,196,250
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

Pro 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$82,500,000
Estimate Under Maximum Salary Cap of $83,500,000$1,000,000
Estimate Over Minimum Salary Cap of $52,000,000 $30,500,000
Current Bank Account$6,000,000
Projected Bank Account$6,000,000

Pro Players Salaries

Anze Kopitar $8,900,000 (2)
Johnny Gaudreau $6,750,000 (1)
Travis Sanheim $6,250,000 (4)
Valeri Nichushkin $6,125,000 (3)
Nikolaj Ehlers $6,000,000 (4)
David Perron $5,900,000 (2)
Marc-Andre Fleury $5,500,000 (1)
Vincent Trocheck $4,750,000 (1)
Derek Forbort $4,300,000 (4)
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)
Matt Irwin $2,000,000 (2)
Alex Goligoski $1,900,000 (1)
Pius Suter $1,600,000 (4)
Barclay Goodrow $925,000 (1)
Nick Bonino $900,000 (1)
Boris Katchouk $750,000 (2)
Alex Lyon $700,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $82,500,000
Year 2024 : $54,625,000
Year 2025 : $30,325,000
Year 2026 : $18,150,000
Salary Average Commitment
Year 2023 : $48,000,001
Year 2024 : $37,500,001
Year 2025 : $20,700,000
Year 2026 : $18,400,000
Salary Cap with 1 Way Contract
Year 2023 : $82,500,000
Year 2024 : $54,625,000
Year 2025 : $30,325,000
Year 2026 : $18,150,000

Farm Players Salaries

John Gibson $640,000 (1)
Garnet Hathaway $150,000 (4)
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)
Denis Malgin $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2023 : $2,196,250
Year 2024 : $1,179,500
Year 2025 : $466,250
Year 2026 : $466,250
Salary Average Commitment
Year 2023 : $1,236,250
Year 2024 : $1,002,000
Year 2025 : $466,250
Year 2026 : $466,250

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$69,510,000
Farm Players Total Salaries$2,165,709
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

Pro 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$69,510,000
Estimate Under Maximum Salary Cap of $83,500,000$13,990,000
Estimate Over Minimum Salary Cap of $52,000,000 $17,510,000
Current Bank Account$24,527,426
Projected Bank Account$24,527,426

Pro Players Salaries

Tyler Seguin $9,000,000 (3)
Nicklas Backstrom $8,000,000 (2)
Ryan Johansen $8,000,000 (1)
T.J. Brodie $5,500,000 (2)
Philipp Grubauer $5,100,000 (3)
Travis Hamonic $4,500,000 (2)
Olli Maatta $4,083,333 (2)
Josh Manson $4,000,000 (4)
Jack Campbell $4,000,000 (3)
Max Pacioretty $3,000,000 (3)
Nicolas Roy $3,000,000 (1)
Filip Chytil $2,300,000 (3)
Lucas Raymond $975,000 (2)
Yegor Chinakhov $925,000 (2)
Morgan Barron $925,000 (1)
Drew O'Connor $925,000 (2)
Fabian Zetterlund $925,000 (2)
Matias Maccelli $900,000 (2)
Joe Veleno $894,167 (1)
Victor Soderstrom $894,167 (1)
Ty Dellandrea $863,333 (1)
Daniil Miromanov $800,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $69,510,000
Year 2024 : $54,133,333
Year 2025 : $27,400,000
Year 2026 : $4,000,000
Salary Average Commitment
Year 2023 : $46,207,506
Year 2024 : $43,525,004
Year 2025 : $25,100,000
Year 2026 : $4,000,000
Salary Cap with 1 Way Contract
Year 2023 : $69,510,000
Year 2024 : $54,133,333
Year 2025 : $27,400,000
Year 2026 : $4,000,000

Farm Players Salaries

Pavel Francouz $330,000 (2)
Zack Kassian $265,000 (2)
Juraj Slafkovsky $95,000 (3)
Jj Peterka $95,000 (2)
Egor Sokolov $95,000 (2)
Grigori Denisenko $92,500 (1)
Simon Edvinsson $92,500 (3)
Jackson Lacombe $92,500 (2)
Owen Beck $91,667 (3)
Tyler Kleven $91,667 (3)
Pavel Dorofeyev $90,000 (2)
Adam Ginning $88,375 (2)
Ben Meyers $87,500 (2)
Arvid Soderblom $85,000 (2)
Nikita Okhotiuk $82,500 (2)
Nicholas Robertson $82,167 (1)
Damien Giroux $81,833 (1)
Tyce Thompson $76,250 (3)
Adam Ruzicka $76,250 (3)
Jacob Peterson $75,000 (2)
Total Farm Players20
Salary Commitment
Year 2023 : $2,165,709
Year 2024 : $1,909,209
Year 2025 : $523,334
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,555,709
Year 2024 : $1,299,209
Year 2025 : $523,334
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$79,489,444
Farm Players Total Salaries$1,110,917
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

Pro 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$79,489,444
Estimate Under Maximum Salary Cap of $83,500,000$4,010,556
Estimate Over Minimum Salary Cap of $52,000,000 $27,489,444
Current Bank Account$76,614,061
Projected Bank Account$76,614,061

Pro Players Salaries

Chris Kreider $7,250,000 (3)
Evander Kane $7,125,000 (3)
Kris Letang $6,500,000 (2)
Sean Monahan $6,375,000 (3)
Ryan O'Reilly $5,500,000 (3)
Tyler Toffoli $5,500,000 (3)
Thatcher Demko $5,000,000 (4)
Brendan Gallagher $5,000,000 (4)
Christian Dvorak $4,450,000 (4)
Sam Bennett $4,425,000 (4)
Rickard Rakell $3,789,444 (1)
Marcus Foligno $3,250,000 (4)
Nick Holden $2,800,000 (1)
Carson Soucy $2,750,000 (2)
Troy Stecher $1,700,000 (2)
Laurent Brossoit $1,500,000 (1)
Luke Schenn $1,500,000 (1)
Brett Howden $1,500,000 (2)
Vasily Podkolzin $975,000 (2)
Mattias Samuelsson $925,000 (1)
Trevor Zegras $925,000 (1)
Johnathan Kovacevic $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $79,489,444
Year 2024 : $67,300,000
Year 2025 : $53,875,000
Year 2026 : $22,125,000
Salary Average Commitment
Year 2023 : $60,150,002
Year 2024 : $54,000,001
Year 2025 : $47,500,000
Year 2026 : $22,125,000
Salary Cap with 1 Way Contract
Year 2023 : $79,489,444
Year 2024 : $67,300,000
Year 2025 : $53,875,000
Year 2026 : $22,125,000

Farm Players Salaries

Chad Ruhwedel $190,000 (1)
Keegan Kolesar $140,000 (1)
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)
Joseph Cramarossa $75,000 (2)
Drake Caggiula $75,000 (2)
Givani Smith $75,000 (2)
Joona Luoto $74,167 (2)
Total Farm Players12
Salary Commitment
Year 2023 : $1,110,917
Year 2024 : $620,417
Year 2025 : $77,500
Year 2026 : $77,500
Salary Average Commitment
Year 2023 : $502,167
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$79,179,167
Farm Players Total Salaries$971,250
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

Pro 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$79,179,167
Estimate Under Maximum Salary Cap of $83,500,000$4,320,833
Estimate Over Minimum Salary Cap of $52,000,000 $27,179,167
Current Bank Account$29,609,529
Projected Bank Account$29,609,529

Pro Players Salaries

Patrick Kane $8,500,000 (2)
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)
Pierre Engvall $3,000,000 (4)
Dylan Demelo $3,000,000 (1)
Warren Foegele $2,750,000 (4)
David Rittich $2,750,000 (1)
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)
Total Pro Players20
Salary Commitment
Year 2023 : $79,179,167
Year 2024 : $63,541,667
Year 2025 : $42,291,667
Year 2026 : $18,691,667
Salary Average Commitment
Year 2023 : $45,191,667
Year 2024 : $42,691,667
Year 2025 : $27,191,667
Year 2026 : $18,691,667
Salary Cap with 1 Way Contract
Year 2023 : $79,179,167
Year 2024 : $63,541,667
Year 2025 : $42,291,667
Year 2026 : $18,691,667

Farm Players Salaries

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)
Total Farm Players12
Salary Commitment
Year 2023 : $971,250
Year 2024 : $548,750
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $242,500
Year 2024 : $65,000
Year 2025 : $0
Year 2026 : $0

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$82,855,250
Farm Players Total Salaries$505,000
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

Pro 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$82,855,250
Estimate Under Maximum Salary Cap of $83,500,000$644,750
Estimate Over Minimum Salary Cap of $52,000,000 $30,855,250
Current Bank Account$13,786,208
Projected Bank Account$13,786,208

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)
Tyson Barrie $5,500,000 (3)
Rasmus Ristolainen $5,100,000 (3)
Artem Zub $4,600,000 (4)
Andrew Copp $3,640,000 (2)
Alex Killorn $3,000,000 (1)
Linus Ullmark $2,600,000 (1)
Alexander Edler $1,600,000 (1)
Kevin Stenlund $1,050,000 (1)
Joel Hanley $900,000 (1)
Alexei Toropchenko $900,000 (2)
Patrick Brown $800,000 (4)
Nic Dowd $800,000 (1)
Hudson Fasching $750,000 (3)
Yakov Trenin $725,000 (1)
Anton Forsberg $700,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $82,855,250
Year 2024 : $58,830,250
Year 2025 : $31,425,000
Year 2026 : $13,275,000
Salary Average Commitment
Year 2023 : $38,225,000
Year 2024 : $31,925,000
Year 2025 : $25,575,000
Year 2026 : $13,275,000
Salary Cap with 1 Way Contract
Year 2023 : $82,855,250
Year 2024 : $58,830,250
Year 2025 : $31,425,000
Year 2026 : $13,275,000

Farm Players Salaries

Casey Fitzgerald $95,000 (2)
Justus Annunen $92,500 (2)
Adam Raska $87,500 (2)
Sam Carrick $80,000 (1)
Dylan McIlrath $75,000 (3)
Parker Wotherspoon $75,000 (1)
Total Farm Players6
Salary Commitment
Year 2023 : $505,000
Year 2024 : $350,000
Year 2025 : $75,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $230,000
Year 2024 : $75,000
Year 2025 : $75,000
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$70,574,166
Farm Players Total Salaries$1,590,750
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

Pro 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$70,574,166
Estimate Under Maximum Salary Cap of $83,500,000$12,925,834
Estimate Over Minimum Salary Cap of $52,000,000 $18,574,166
Current Bank Account$12,995,890
Projected Bank Account$12,995,890

Pro Players Salaries

Mark Stone $11,500,000 (4)
Sergei Bobrovsky $9,500,000 (2)
Nick Leddy $6,000,000 (3)
Jason Zucker $5,950,000 (3)
Tyler Johnson $5,000,000 (2)
Nate Schmidt $4,950,000 (3)
Nino Niederreiter $3,950,000 (3)
Jamie Oleksiak $3,850,000 (4)
Scott Laughton $3,000,000 (2)
Max Domi $3,000,000 (3)
Joonas Korpisalo $2,800,000 (2)
Kaapo Kakko $2,100,000 (4)
Matty Beniers $975,000 (2)
Nils Lundkvist $975,000 (2)
Cole Perfetti $975,000 (2)
Aliaksei Protas $950,000 (2)
Kirill Marchenko $925,000 (2)
Quinton Byfield $925,000 (1)
Juuso Valimaki $894,166 (1)
Nick Perbix $842,500 (1)
Jaycob Megna $762,500 (1)
Thomas Novak $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $70,574,166
Year 2024 : $66,400,000
Year 2025 : $41,300,000
Year 2026 : $17,450,000
Salary Average Commitment
Year 2023 : $57,136,671
Year 2024 : $53,725,004
Year 2025 : $38,300,000
Year 2026 : $17,450,000
Salary Cap with 1 Way Contract
Year 2023 : $70,574,166
Year 2024 : $66,400,000
Year 2025 : $41,300,000
Year 2026 : $17,450,000

Farm Players Salaries

Petr Mrazek $380,000 (3)
William Eklund $97,500 (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)
Robin Salo $87,500 (2)
Jakob Pelletier $86,333 (2)
Juuso Parssinen $85,083 (2)
Lukas Rousek $83,000 (1)
Daniil Tarasov $82,500 (2)
Sampo Ranta $82,500 (2)
Luke Philp $75,000 (4)
Jacob Lucchini $75,000 (3)
Total Farm Players15
Salary Commitment
Year 2023 : $1,590,750
Year 2024 : $1,418,333
Year 2025 : $619,417
Year 2026 : $75,000
Salary Average Commitment
Year 2023 : $1,240,750
Year 2024 : $1,068,333
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 $44,053,607 $77,563,333 $5,936,667 $25,563,333 221133
ARIZONA $79,787,557 $80,370,000 $3,130,000 $28,370,000 221133
BOSTON $88,947,827 $76,124,417 $7,375,583 $24,124,417 211132
BUFFALO $42,235,019 $77,417,381 $6,082,619 $25,417,381 221133
CALGARY $116,112,077 $72,064,166 $11,435,834 $20,064,166 221032
CAROLINE $8,851,787 $81,087,223 $2,412,777 $29,087,223 22426
CHICAGO $171,981,055 $52,016,667 $31,483,333 $16,667 241236
COLORADO $72,026,725 $75,241,667 $8,258,333 $23,241,667 221234
COLUMBUS $41,785,432 $58,475,833 $25,024,167 $6,475,833 222345
DALLAS $17,917,131 $82,578,166 $921,834 $30,578,166 22830
DETROIT $20,042,625 $83,403,866 $96,134 $31,403,866 222951
EDMONTON $12,052,864 $77,975,000 $5,525,000 $25,975,000 22527
FLORIDE $139,377,785 $61,049,987 $22,450,013 $9,049,987 22426
FLYERS $109,794,224 $81,017,143 $2,482,857 $29,017,143 221436
ISLANDERS $3,988,648 $73,693,333 $9,806,667 $21,693,333 221133
LAKINGS $7,479,622 $83,319,667 $180,333 $31,319,667 22729
MINNESOTA $16,250,000 $53,636,667 $29,863,333 $1,636,667 221840
MONTREAL $161,386,478 $50,341,667 $33,158,333 -$1,658,333 201838
NASHVILLE $103,862,071 $56,755,000 $26,745,000 $4,755,000 211233
NEWJERSEY $18,893,964 $57,135,833 $26,364,167 $5,135,833 22830
OTTAWA $96,627,931 $77,379,166 $6,120,834 $25,379,166 22022
PITTSBURGH $29,885,085 $52,018,332 $31,481,668 $18,332 231235
RANGERS $25,001,728 $82,404,124 $1,095,876 $30,404,124 22426
SANJOSE $99,880,986 $58,635,857 $24,864,143 $6,635,857 20323
SEATTLE $166,840,899 $52,062,500 $31,437,500 $62,500 24933
ST-LOUIS $82,789,577 $83,220,833 $279,167 $31,220,833 22729
TAMPABAY $6,000,000 $82,500,000 $1,000,000 $30,500,000 221941
TORONTO $24,527,426 $69,510,000 $13,990,000 $17,510,000 222042
VANCOUVER $76,614,061 $79,489,444 $4,010,556 $27,489,444 221234
VEGAS $29,609,529 $79,179,167 $4,320,833 $27,179,167 201232
WASHINGTON $13,786,208 $82,855,250 $644,750 $30,855,250 22628
WINNIPEG $12,995,890 $70,574,166 $12,925,834 $18,574,166 221537