Team FinanceLast Update - August 21, 2025 at 17:07

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$41,650,000
Farm Players Total Salaries$572,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$183,607,446
Projected Bank Account$183,607,446

Pro Players Salaries

Artemi Panarin $12,500,000 (1)
Neal Pionk $5,875,000 (1)
Bryan Rust $5,500,000 (2)
Alexandre Carrier $3,750,000 (3)
Matt Roy $3,150,000 (1)
Karel Vejmelka $2,725,000 (2)
Nico Sturm $2,000,000 (1)
Justin Danforth $1,500,000 (3)
Tyler Motte $1,350,000 (1)
Andrei Kuzmenko $950,000 (2)
Dennis Gilbert $825,000 (3)
Simon Benoit $775,000 (1)
Kiefer Sherwood $750,000 (1)
Cam Talbot (1 Way Contract) $0 (0)
Evgeni Malkin $0 (0)
Simon Holmstrom $0 (0)
John Tavares $0 (0)
Alex Ovechkin $0 (0)
Will Borgen $0 (0)
Brandon Montour $0 (0)
Frank Vatrano $0 (0)
Total Pro Players21
Salary Commitment
Year 2025 : $41,650,000
Year 2026 : $15,250,000
Year 2027 : $6,075,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $23,950,000
Year 2026 : $10,675,000
Year 2027 : $1,500,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $41,650,000
Year 2026 : $15,250,000
Year 2027 : $6,075,000
Year 2028 : $0

Farm Players Salaries

Mackie Samoskevich $90,000 (2)
Mason Morelli $90,000 (2)
Nolan Foote $82,500 (3)
Dustin Tokarski $77,500 (1)
Hunter Shepard $77,500 (3)
Jeffrey Viel $77,500 (2)
Alexander Petrovic $77,500 (2)
Joona Koppanen $0 (0)
Dominic Toninato $0 (0)
Total Farm Players9
Salary Commitment
Year 2025 : $572,500
Year 2026 : $495,000
Year 2027 : $160,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $232,500
Year 2026 : $155,000
Year 2027 : $0
Year 2028 : $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 - $197 - 0 - 0.00%
Level 4: 4000 - $189 - 0 - 0.00%
Luxury : 1000 - $399 - 0 - 0.00%
Total Capacity :19000
Team Popularity : 120.00%

Income

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

Expense

Pro Players Total Salaries$52,125,000
Farm Players Total Salaries$565,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$128,117,134
Projected Bank Account$128,117,134

Pro Players Salaries

Aleksander Barkov $10,000,000 (2)
Mika Zibanejad $7,000,000 (2)
Adrian Kempe $5,500,000 (3)
Shea Theodore $5,200,000 (1)
Erik Cernak $5,200,000 (3)
Artem Zub $4,600,000 (2)
Jake Oettinger $4,000,000 (1)
Jason Dickinson $2,650,000 (1)
Radko Gudas $2,500,000 (1)
Teddy Blueger $2,200,000 (1)
Garnet Hathaway $1,500,000 (2)
Colin Blackwell $1,000,000 (3)
Michael Carcone $775,000 (2)
Nazem Kadri $0 (0)
Seth Jones $0 (0)
Radek Faksa $0 (0)
Ryan Suter $0 (0)
Calvin Pickard $0 (0)
Victor Hedman $0 (0)
Brad Marchand $0 (0)
Esa Lindell $0 (0)
Sebastian Aho $0 (0)
Total Pro Players22
Salary Commitment
Year 2025 : $52,125,000
Year 2026 : $35,575,000
Year 2027 : $11,700,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $31,375,000
Year 2026 : $24,875,000
Year 2027 : $1,000,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $52,125,000
Year 2026 : $35,575,000
Year 2027 : $11,700,000
Year 2028 : $0

Farm Players Salaries

Nick Seeler $200,000 (3)
Sam Lafferty $115,000 (1)
Ryan Shea $95,000 (3)
Marcus Hogberg $77,500 (2)
William Lagesson $77,500 (2)
Jake Christiansen $0 (0)
Jonas Rondbjerg $0 (0)
Taylor Raddysh $0 (0)
Jacob Moverare $0 (0)
Jonatan Berggren $0 (0)
Total Farm Players10
Salary Commitment
Year 2025 : $565,000
Year 2026 : $450,000
Year 2027 : $295,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $277,500
Year 2026 : $277,500
Year 2027 : $200,000
Year 2028 : $0

BUFFALO



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$46,010,000
Farm Players Total Salaries$918,333
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$145,509,420
Projected Bank Account$145,509,420

Pro Players Salaries

Vladimir Tarasenko $6,500,000 (1)
Gustav Forsling $5,750,000 (3)
Ryan Nugent-Hopkins $5,700,000 (2)
Joel Eriksson Ek $5,250,000 (3)
Jonas Brodin $4,500,000 (3)
John Gibson $4,500,000 (3)
Jeremy Swayman $3,475,000 (1)
Kaapo Kakko $2,100,000 (2)
Pius Suter $1,600,000 (2)
Michael Rasmussen $1,460,000 (2)
Connor Clifton $1,000,000 (1)
Mason Lohrei $925,000 (2)
Dmitri Voronkov $925,000 (2)
John Beecher $900,000 (2)
Ryan Poehling $750,000 (1)
Jani Hakanpaa $675,000 (2)
Jeff Petry $0 (0)
Noah Cates $0 (0)
Calvin De Haan $0 (0)
Jamie Drysdale $0 (0)
Total Pro Players20
Salary Commitment
Year 2025 : $46,010,000
Year 2026 : $34,285,000
Year 2027 : $20,000,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $27,035,001
Year 2026 : $20,535,000
Year 2027 : $9,000,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $46,010,000
Year 2026 : $34,285,000
Year 2027 : $20,000,000
Year 2028 : $0

Farm Players Salaries

Adam Boqvist $260,000 (2)
Jake Bean $233,333 (1)
Mavrik Bourque $95,000 (2)
Liam Ohgren $95,000 (2)
Tye Kartye $90,000 (2)
Kyle Capobianco $77,500 (2)
Ben Hutton $67,500 (3)
Sam Steel $0 (0)
Jakob Pelletier $0 (0)
Jesse Puljujarvi $0 (0)
Total Farm Players10
Salary Commitment
Year 2025 : $918,333
Year 2026 : $685,000
Year 2027 : $67,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $405,000
Year 2026 : $405,000
Year 2027 : $67,500
Year 2028 : $0

CALGARY



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$27,575,000
Farm Players Total Salaries$818,667
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$71,612,086
Projected Bank Account$71,612,086

Pro Players Salaries

Timo Meier $8,800,000 (3)
Shayne Gostisbehere $4,000,000 (3)
Robby Fabbri $4,000,000 (2)
Casey Cizikas $3,000,000 (1)
Martin Fehervary $2,675,000 (2)
Calle Jarnkrok $1,000,000 (2)
Zach Benson $950,000 (2)
Emil Bemstrom $900,000 (1)
Casey Desmith $750,000 (2)
Kyle Burroughs $750,000 (1)
Nick Bjugstad $750,000 (2)
Marco Rossi $0 (0)
Alex Vlasic $0 (0)
J.J. Moser $0 (0)
Jamie Benn $0 (0)
Jack Quinn $0 (0)
Alex Turcotte $0 (0)
Adam Fox $0 (0)
Total Pro Players18
Salary Commitment
Year 2025 : $27,575,000
Year 2026 : $22,925,000
Year 2027 : $12,800,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $16,175,000
Year 2026 : $13,175,000
Year 2027 : $4,000,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $27,575,000
Year 2026 : $22,925,000
Year 2027 : $12,800,000
Year 2028 : $0

Farm Players Salaries

Kailer Yamamoto $310,000 (1)
Kevin Korchinski $95,000 (2)
Bradly Nadeau $92,500 (2)
Marco Kasper $88,667 (3)
Mikey Eyssimont $80,000 (3)
Callahan Burke $77,500 (3)
Jonas Johansson $75,000 (1)
Nico Daws $0 (0)
Total Farm Players8
Salary Commitment
Year 2025 : $818,667
Year 2026 : $433,667
Year 2027 : $246,167
Year 2028 : $0
Salary Average Commitment
Year 2025 : $168,667
Year 2026 : $168,667
Year 2027 : $168,667
Year 2028 : $0

CAROLINE



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$50,450,000
Farm Players Total Salaries$155,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$227,442,365
Projected Bank Account$227,442,365

Pro Players Salaries

Jack Eichel $10,000,000 (3)
Leon Draisaitl $8,500,000 (2)
Pavel Buchnevich $5,800,000 (1)
Bo Horvat $5,500,000 (1)
Ondrej Palat $4,000,000 (1)
Ilya Sorokin $4,000,000 (1)
Evan Bouchard $3,900,000 (3)
Bowen Byram $3,850,000 (3)
Robert Thomas $2,800,000 (1)
Ryan McLeod $2,100,000 (2)
Lars Eller $0 (0)
Jordan Kyrou $0 (0)
Jesper Bratt $0 (0)
Jonathan Quick $0 (0)
Sidney Crosby $0 (0)
Devon Toews $0 (0)
Justin Faulk $0 (0)
Hampus Lindholm $0 (0)
Trevor Lewis $0 (0)
Total Pro Players19
Salary Commitment
Year 2025 : $50,450,000
Year 2026 : $28,350,000
Year 2027 : $17,750,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $14,600,000
Year 2026 : $10,600,000
Year 2027 : $0
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $50,450,000
Year 2026 : $28,350,000
Year 2027 : $17,750,000
Year 2028 : $0

Farm Players Salaries

T.J. Tynan $77,500 (1)
Colin White $77,500 (3)
Jan Rutta $0 (0)
Total Farm Players3
Salary Commitment
Year 2025 : $155,000
Year 2026 : $77,500
Year 2027 : $77,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $77,500
Year 2026 : $0
Year 2027 : $0
Year 2028 : $0

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$62,593,524
Farm Players Total Salaries$465,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$119,601,964
Projected Bank Account$119,601,964

Pro Players Salaries

Roman Josi $11,059,000 (1)
Mitch Marner $10,903,000 (3)
Nikita Kucherov $7,500,000 (2)
Kyle Connor $7,142,857 (3)
Mattias Ekholm $6,800,000 (1)
Mark Scheifele $4,125,000 (1)
K'Andre Miller $3,872,000 (2)
Mikael Granlund $3,000,000 (1)
Brandon Tanev $2,500,000 (1)
Mason Appleton $2,166,667 (2)
Mattias Janmark $1,000,000 (3)
Matthew Knies $925,000 (1)
Ukko-Pekka Luukkonen $837,500 (1)
Parker Kelly $762,500 (1)
Dylan Coghlan $0 (0)
Seth Jarvis $0 (0)
Braden Schneider $0 (0)
Matt Boldy $0 (0)
Lukas Dostal $0 (0)
Mason McTavish $0 (0)
Erik Johnson $0 (0)
Alec Martinez $0 (0)
Total Pro Players22
Salary Commitment
Year 2025 : $62,593,524
Year 2026 : $32,584,524
Year 2027 : $19,045,857
Year 2028 : $0
Salary Average Commitment
Year 2025 : $40,675,667
Year 2026 : $10,666,667
Year 2027 : $1,000,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $62,593,524
Year 2026 : $32,584,524
Year 2027 : $19,045,857
Year 2028 : $0

Farm Players Salaries

Matt Villalta $77,500 (1)
Guillaume Brisebois $77,500 (2)
Riley Stillman $77,500 (1)
Matt Kiersted $77,500 (1)
Mike Hardman $77,500 (2)
Connor MacKey $77,500 (3)
Andrew Poturalski $0 (0)
Brett Murray $0 (0)
Philip Broberg $0 (0)
Philip Tomasino $0 (0)
Total Farm Players10
Salary Commitment
Year 2025 : $465,000
Year 2026 : $232,500
Year 2027 : $77,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $310,000
Year 2026 : $155,000
Year 2027 : $0
Year 2028 : $0

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$53,212,366
Farm Players Total Salaries$985,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$241,950,605
Projected Bank Account$241,950,605

Pro Players Salaries

Noah Hanifin $7,350,000 (3)
William Nylander $6,962,366 (2)
Pavel Zacha $4,750,000 (3)
Brandon Saad $4,500,000 (2)
Lawson Crouse $4,300,000 (3)
Brandon Carlo $4,100,000 (3)
Adam Larsson $4,000,000 (1)
Nikita Zadorov $3,750,000 (1)
Jake Walman $3,400,000 (2)
Alexandar Georgiev $3,400,000 (2)
Jake Evans $1,700,000 (2)
Brandon Hagel $1,500,000 (1)
Danton Heinen $1,000,000 (1)
Michael Bunting $950,000 (1)
Michael McCarron $775,000 (2)
Dryden Hunt $775,000 (2)
Egor Zamula $0 (0)
Anthony Stolarz $0 (0)
Drake Batherson $0 (0)
Henry Thrun $0 (0)
Anze Kopitar $0 (0)
Josh Brown $0 (0)
Tage Thompson $0 (0)
Total Pro Players23
Salary Commitment
Year 2025 : $53,212,366
Year 2026 : $42,012,366
Year 2027 : $20,500,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $25,512,366
Year 2026 : $21,512,366
Year 2027 : $0
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $53,212,366
Year 2026 : $42,012,366
Year 2027 : $20,500,000
Year 2028 : $0

Farm Players Salaries

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

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$69,437,500
Farm Players Total Salaries$642,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$169,080,393
Projected Bank Account$169,080,393

Pro Players Salaries

Mikko Rantanen $9,250,000 (3)
Vince Dunn $7,350,000 (3)
Nico Hischier $7,250,000 (1)
Rasmus Dahlin $6,000,000 (2)
Ian Cole $5,000,000 (1)
Alex Tuch $4,750,000 (2)
Nino Niederreiter $3,950,000 (1)
Petr Mrazek $3,800,000 (1)
Shane Pinto $3,750,000 (3)
Gabriel Vilardi $3,437,500 (2)
Mario Ferraro $3,250,000 (1)
Zach Whitecloud $2,750,000 (3)
Kevin Lankinen $1,500,000 (1)
Sam Carrick $1,500,000 (3)
Alex Nedeljkovic $1,500,000 (2)
Eeli Tolvanen $1,450,000 (2)
Joel Kiviranta $1,050,000 (2)
Adam Fantilli $950,000 (2)
Leo Carlsson $950,000 (2)
Mikhail Sergachev $0 (0)
Connor Dewar $0 (0)
Ilya Lyubushkin $0 (0)
Chandler Stephenson $0 (0)
Total Pro Players23
Salary Commitment
Year 2025 : $69,437,500
Year 2026 : $44,687,500
Year 2027 : $24,600,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $32,437,500
Year 2026 : $19,687,500
Year 2027 : $1,500,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $69,437,500
Year 2026 : $44,687,500
Year 2027 : $24,600,000
Year 2028 : $0

Farm Players Salaries

Raphael Lavoie $90,000 (2)
Maxwell Crozier $87,500 (2)
Leevi Merilainen $82,000 (3)
Jaret Anderson-Dolan $77,500 (2)
Mitchell Stephens $77,500 (3)
Kevin Gravel $77,500 (2)
Justin Kirkland $75,000 (2)
Jonah Gadjovich $75,000 (1)
Brayden Pachal $0 (0)
Noah Gregor $0 (0)
Total Farm Players10
Salary Commitment
Year 2025 : $642,000
Year 2026 : $567,000
Year 2027 : $159,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $387,000
Year 2026 : $312,000
Year 2027 : $82,000
Year 2028 : $0

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$31,275,000
Farm Players Total Salaries$155,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$20,545,999
Projected Bank Account$20,545,999

Pro Players Salaries

Darnell Nurse $9,250,000 (1)
Gustav Nyquist $7,500,000 (1)
Ilya Mikheyev $4,750,000 (1)
Rickard Rakell $3,000,000 (3)
Eric Comrie $1,800,000 (1)
Ryan Hartman $1,700,000 (1)
Chad Ruhwedel $1,500,000 (1)
Curtis Lazar $1,000,000 (1)
Shane Bowers $775,000 (1)
Charlie Coyle $0 (0)
Colton Sissons $0 (0)
Andrew Peeke $0 (0)
Mikael Backlund $0 (0)
Andrew Copp $0 (0)
Brendan Smith $0 (0)
Total Pro Players15
Salary Commitment
Year 2025 : $31,275,000
Year 2026 : $3,000,000
Year 2027 : $3,000,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $12,000,000
Year 2026 : $3,000,000
Year 2027 : $3,000,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $31,275,000
Year 2026 : $3,000,000
Year 2027 : $3,000,000
Year 2028 : $0

Farm Players Salaries

Cam Dineen $77,500 (2)
Joseph Labate $77,500 (1)
Frederik Andersen $0 (0)
Ryan Lindgren $0 (0)
Brett Leason $0 (0)
Marc McLaughlin $0 (0)
Total Farm Players6
Salary Commitment
Year 2025 : $155,000
Year 2026 : $77,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $155,000
Year 2026 : $77,500
Year 2027 : $0
Year 2028 : $0

DETROIT



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$69,195,000
Farm Players Total Salaries$1,171,333
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$138,269,111
Projected Bank Account$138,269,111

Pro Players Salaries

Connor McDavid $12,500,000 (3)
Mathew Barzal $9,150,000 (3)
Cale Makar $9,000,000 (1)
Connor Hellebuyck $9,000,000 (3)
Cole Caufield $7,850,000 (3)
Jesperi Kotkaniemi $4,820,000 (1)
Mason Marchment $4,500,000 (1)
Noah Dobson $4,000,000 (2)
Martin Necas $3,000,000 (1)
Boone Jenner $1,750,000 (3)
Owen Tippett $1,500,000 (2)
Dakota Joshua $825,000 (2)
Jaycob Megna $650,000 (3)
Sean Kuraly $650,000 (2)
David Perron $0 (0)
Samuel Girard $0 (0)
Morgan Rielly $0 (0)
Jakob Chychrun $0 (0)
Josh Anderson $0 (0)
Rafael Harvey-Pinard $0 (0)
Patrik Laine $0 (0)
Pyotr Kochetkov $0 (0)
Total Pro Players22
Salary Commitment
Year 2025 : $69,195,000
Year 2026 : $47,875,000
Year 2027 : $40,900,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $27,375,000
Year 2026 : $18,375,000
Year 2027 : $11,400,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $69,195,000
Year 2026 : $47,875,000
Year 2027 : $40,900,000
Year 2028 : $0

Farm Players Salaries

Conor Timmins $110,000 (1)
Rasmus Kupari $100,000 (2)
Fraser Minten $95,000 (2)
Ryan Winterton $92,500 (2)
Brendan Brisson $92,500 (2)
Jack Thompson $92,500 (2)
Arshdeep Bains $90,000 (2)
Adam Klapka $90,000 (2)
Landon Slaggert $90,000 (2)
Peyton Krebs $86,333 (3)
Lucas Condotta $77,500 (3)
Anthony Richard $77,500 (3)
Philippe Myers $77,500 (3)
A.J. Greer $0 (0)
Max Jones $0 (0)
Thomas Bordeleau $0 (0)
Luke Kunin $0 (0)
Alexander Holtz $0 (0)
Kaedan Korczak $0 (0)
Vladislav Kolyachonok $0 (0)
Jet Greaves $0 (0)
Total Farm Players21
Salary Commitment
Year 2025 : $1,171,333
Year 2026 : $1,061,333
Year 2027 : $318,833
Year 2028 : $0
Salary Average Commitment
Year 2025 : $110,000
Year 2026 : $0
Year 2027 : $0
Year 2028 : $0

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$76,280,666
Farm Players Total Salaries$270,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$76,010,609
Projected Bank Account$76,010,609

Pro Players Salaries

Brock Nelson $8,000,000 (2)
Aaron Ekblad $7,500,000 (2)
Darcy Kuemper $6,788,000 (1)
J.T. Miller $6,750,000 (2)
Ryan Strome $6,288,000 (3)
Viktor Arvidsson $6,000,000 (3)
Jonathan Drouin $5,500,000 (1)
Ivan Barbashev $5,000,000 (2)
Evan Rodrigues $4,688,000 (3)
Artturi Lehkonen $4,500,000 (1)
Damon Severson $4,166,666 (1)
Brett Pesce $4,025,000 (1)
Ben Chiarot $2,750,000 (1)
Jakub Vrana $2,625,000 (2)
Marcus Johansson $850,000 (1)
Urho Vaakanainen $850,000 (1)
James Van Riemsdyk $0 (0)
Nick Blankenburg $0 (0)
Blake Lizotte $0 (0)
Anders Lee $0 (0)
Tyler Myers $0 (0)
Total Pro Players21
Salary Commitment
Year 2025 : $76,280,666
Year 2026 : $46,851,000
Year 2027 : $16,976,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $57,239,000
Year 2026 : $46,851,000
Year 2027 : $16,976,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $76,280,666
Year 2026 : $46,851,000
Year 2027 : $16,976,000
Year 2028 : $0

Farm Players Salaries

Ivan Fedotov $95,000 (3)
Nikolas Matinpalo $87,500 (1)
Angus Crookshank $87,500 (2)
Dan Vladar $0 (0)
Tyson Jost $0 (0)
Alex Alexeyev $0 (0)
Total Farm Players6
Salary Commitment
Year 2025 : $270,000
Year 2026 : $182,500
Year 2027 : $95,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0
Year 2028 : $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$68,599,125
Farm Players Total Salaries$430,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$214,113,926
Projected Bank Account$214,113,926

Pro Players Salaries

Roope Hintz $8,450,000 (3)
Josh Morrissey $6,250,000 (1)
Travis Sanheim $6,250,000 (2)
Nikolaj Ehlers $6,000,000 (2)
Rasmus Ristolainen $5,100,000 (1)
Jared McCann $5,000,000 (2)
Conor Garland $4,950,000 (2)
Adin Hill $4,900,000 (2)
Dylan Demelo $4,500,000 (2)
Marcus Pettersson $4,025,000 (2)
Jack Roslovic $2,800,000 (3)
Kevin Stenlund $2,000,000 (3)
Trevor Moore $1,875,000 (1)
Noel Acciari $1,700,000 (2)
Eric Robinson $1,600,000 (1)
Jesper Boqvist $874,125 (1)
Pontus Holmberg $800,000 (1)
Michael Amadio $762,500 (2)
Haydn Fleury $762,500 (2)
Jake Allen $0 (0)
Jordan Staal $0 (0)
Tomas Hertl $0 (0)
Filip Forsberg $0 (0)
David Savard $0 (0)
Zach Bogosian $0 (0)
Total Pro Players25
Salary Commitment
Year 2025 : $68,599,125
Year 2026 : $52,100,000
Year 2027 : $13,250,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $39,100,000
Year 2026 : $39,100,000
Year 2027 : $0
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $68,599,125
Year 2026 : $52,100,000
Year 2027 : $13,250,000
Year 2028 : $0

Farm Players Salaries

Jonas Siegenthaler $340,000 (3)
Tomas Nosek $90,000 (3)
Oskar Sundqvist $0 (0)
Matt Martin $0 (0)
Total Farm Players4
Salary Commitment
Year 2025 : $430,000
Year 2026 : $430,000
Year 2027 : $430,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $90,000
Year 2026 : $90,000
Year 2027 : $90,000
Year 2028 : $0

FLYERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$18,462,500
Farm Players Total Salaries$1,184,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$260,591,310
Projected Bank Account$260,591,310

Pro Players Salaries

Justin Holl $5,400,000 (2)
Morgan Frost $2,100,000 (1)
Logan O'Connor $1,050,000 (3)
Andreas Englund $1,000,000 (2)
Brennan Othmann $950,000 (2)
Shane Wright $950,000 (1)
Matthew Poitras $950,000 (2)
Logan Stankoven $950,000 (2)
Matt Rempe $925,000 (2)
Jayden Struble $900,000 (2)
Erik Brannstrom $900,000 (1)
Ryan Johnson $850,000 (2)
John Ludvig $775,000 (2)
Spencer Martin $762,500 (1)
Mitchell Chaffee $0 (0)
Zemgus Girgensons $0 (0)
Total Pro Players16
Salary Commitment
Year 2025 : $18,462,500
Year 2026 : $13,750,000
Year 2027 : $1,050,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $9,450,000
Year 2026 : $6,400,000
Year 2027 : $0
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $18,462,500
Year 2026 : $13,750,000
Year 2027 : $1,050,000
Year 2028 : $0

Farm Players Salaries

Joshua Norris $795,000 (8)
Vasily Ponomarev $79,500 (1)
Alexander Nylander $77,500 (1)
Corey Schueneman $77,500 (1)
Akil Thomas $77,500 (2)
Mark Friedman $77,500 (2)
Sam Poulin $0 (0)
Total Farm Players7
Salary Commitment
Year 2025 : $1,184,500
Year 2026 : $950,000
Year 2027 : $795,000
Year 2028 : $795,000
Salary Average Commitment
Year 2025 : $1,107,000
Year 2026 : $872,500
Year 2027 : $795,000
Year 2028 : $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$61,425,000
Farm Players Total Salaries$423,333
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$130,967,421
Projected Bank Account$130,967,421

Pro Players Salaries

Anthony Cirelli $6,250,000 (3)
Jake Guentzel $6,000,000 (1)
Adam Pelech $5,750,000 (1)
Travis Konecny $5,500,000 (3)
Vincent Trocheck $5,500,000 (2)
Jake Debrusk $5,500,000 (3)
Dylan Strome $5,000,000 (3)
John Marino $4,400,000 (3)
Mikey Anderson $4,125,000 (1)
Jean-Gabriel Pageau $3,800,000 (2)
Zach Hyman $3,500,000 (2)
J.T. Compher $3,500,000 (1)
Cam York $1,600,000 (3)
Derek Ryan $1,000,000 (1)
Chris Tanev $0 (0)
Mads Sogaard $0 (0)
Alex Debrincat $0 (0)
Filip Gustavsson $0 (0)
Mackenzie Weegar $0 (0)
Claude Giroux $0 (0)
Dylan Samberg $0 (0)
Total Pro Players21
Salary Commitment
Year 2025 : $61,425,000
Year 2026 : $41,050,000
Year 2027 : $28,250,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $17,925,000
Year 2026 : $12,800,000
Year 2027 : $0
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $61,425,000
Year 2026 : $41,050,000
Year 2027 : $28,250,000
Year 2028 : $0

Farm Players Salaries

Drew Helleson $92,500 (3)
Gage Goncalves $90,000 (2)
Will Cuylle $82,833 (1)
Jacob Bernard-Docker $80,500 (2)
Kieffer Bellows $77,500 (1)
Joseph Woll $0 (0)
Cole Sillinger $0 (0)
Total Farm Players7
Salary Commitment
Year 2025 : $423,333
Year 2026 : $263,000
Year 2027 : $92,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $252,833
Year 2026 : $92,500
Year 2027 : $92,500
Year 2028 : $0

LAKINGS



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$19,662,500
Farm Players Total Salaries$827,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$296,186,151
Projected Bank Account$296,186,151

Pro Players Salaries

Kevin Rooney $3,300,000 (3)
Max Domi $3,000,000 (1)
Vladislav Namestnikov $2,500,000 (2)
John Hayden $2,200,000 (3)
Jonny Brodzinski $1,800,000 (3)
Scott Sabourin $1,700,000 (2)
Rasmus Sandin $1,400,000 (2)
Daniil Miromanov $1,250,000 (3)
Devon Levi $900,000 (1)
Uvis Balinskis $850,000 (2)
Darren Raddysh $762,500 (2)
Samuel Ersson $0 (0)
Lukas Reichel $0 (0)
Marc-Edouard Vlasic $0 (0)
Thomas Harley $0 (0)
Craig Smith $0 (0)
Total Pro Players16
Salary Commitment
Year 2025 : $19,662,500
Year 2026 : $15,762,500
Year 2027 : $8,550,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $13,662,500
Year 2026 : $13,662,500
Year 2027 : $7,300,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $19,662,500
Year 2026 : $15,762,500
Year 2027 : $8,550,000
Year 2028 : $0

Farm Players Salaries

Justin Dowling $170,000 (1)
Jiri Kulich $95,000 (2)
Ethan Del Mastro $95,000 (2)
Nikita Chibrikov $95,000 (2)
Brad Lambert $95,000 (2)
Shakir Mukhamadullin $95,000 (2)
Collin Graf $92,500 (2)
Jackson Blake $90,000 (2)
Total Farm Players8
Salary Commitment
Year 2025 : $827,500
Year 2026 : $657,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $170,000
Year 2026 : $0
Year 2027 : $0
Year 2028 : $0

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$70,860,833
Farm Players Total Salaries$157,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$137,888,236
Projected Bank Account$137,888,236

Pro Players Salaries

Jonathan Huberdeau $12,500,000 (3)
Colton Parayko $8,500,000 (3)
Cam Fowler $8,500,000 (2)
Jordan Binnington $6,500,000 (3)
Valeri Nichushkin $6,125,000 (1)
Teuvo Teravainen $5,400,000 (1)
Blake Coleman $5,000,000 (2)
Brayden Schenn $4,715,000 (1)
Alex Lyon $2,900,000 (3)
Nick Foligno $2,000,000 (1)
Barrett Hayton $1,775,000 (2)
Brian Dumoulin $1,500,000 (2)
Stefan Noesen $1,000,000 (3)
Brock Faber $925,000 (1)
Alex Laferriere $900,000 (2)
Wyatt Johnston $894,167 (1)
Tyson Foerster $863,333 (1)
Kaiden Guhle $863,333 (1)
Alex Pietrangelo $0 (0)
Evgenii Dadonov $0 (0)
Jordan Eberle $0 (0)
Alex Iafallo $0 (0)
Brady Skjei $0 (0)
Alex Kerfoot $0 (0)
Reilly Smith $0 (0)
Brayden McNabb $0 (0)
Drew Doughty $0 (0)
Total Pro Players27
Salary Commitment
Year 2025 : $70,860,833
Year 2026 : $49,075,000
Year 2027 : $31,400,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $58,435,833
Year 2026 : $48,175,000
Year 2027 : $31,400,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $70,860,833
Year 2026 : $49,075,000
Year 2027 : $31,400,000
Year 2028 : $0

Farm Players Salaries

Lucas Carlsson $80,000 (2)
Hayden Hodgson $77,500 (1)
Arturs Silovs $0 (0)
Alex Steeves $0 (0)
Reese Johnson $0 (0)
Total Farm Players5
Salary Commitment
Year 2025 : $157,500
Year 2026 : $80,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $157,500
Year 2026 : $80,000
Year 2027 : $0
Year 2028 : $0

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$35,177,500
Farm Players Total Salaries$1,272,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$312,270,383
Projected Bank Account$312,270,383

Pro Players Salaries

Jeff Skinner $7,900,000 (1)
Dylan Cozens $7,100,000 (3)
Nate Schmidt $4,950,000 (1)
Scott Wedgewood $3,500,000 (2)
David Rittich $3,000,000 (3)
Isac Lundestrom $1,800,000 (1)
Timothy Liljegren $1,400,000 (1)
Oliver Kylington $1,050,000 (3)
Simon Nemec $950,000 (2)
Logan Cooley $950,000 (2)
Wyatt Kaiser $916,667 (1)
Ridly Greig $863,333 (1)
Luke Evangelista $797,500 (1)
Brendan Gaunce $0 (0)
Jacob Trouba $0 (0)
Chris Wagner $0 (0)
Morgan Geekie $0 (0)
Logan Stanley $0 (0)
Jake Neighbours $0 (0)
Jake Sanderson $0 (0)
Total Pro Players20
Salary Commitment
Year 2025 : $35,177,500
Year 2026 : $16,550,000
Year 2027 : $11,150,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $23,327,500
Year 2026 : $6,500,000
Year 2027 : $3,000,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $35,177,500
Year 2026 : $16,550,000
Year 2027 : $11,150,000
Year 2028 : $0

Farm Players Salaries

Cody Glass $250,000 (1)
Tristan Luneau $95,000 (2)
Ivan Miroshnichenko $95,000 (2)
Isak Rosen $90,000 (2)
Declan Carlile $90,000 (2)
Marat Khusnutdinov $90,000 (2)
Matt Murray $87,500 (1)
Justin Sourdif $85,000 (2)
P.O Joseph $82,500 (1)
Steven Santini $77,500 (1)
Vinni Lettieri $77,500 (2)
Tobias Bjornfot $77,500 (2)
Grant Hutton $75,000 (1)
Walker Duehr $0 (0)
Total Farm Players14
Salary Commitment
Year 2025 : $1,272,500
Year 2026 : $700,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $665,000
Year 2026 : $155,000
Year 2027 : $0
Year 2028 : $0

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$39,500,000
Farm Players Total Salaries$459,417
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$259,010,515
Projected Bank Account$259,010,515

Pro Players Salaries

Dylan Larkin $8,700,000 (2)
Trevor Zegras $5,750,000 (3)
Andre Burakovsky $5,500,000 (1)
Phillip Danault $5,000,000 (3)
Christian Dvorak $4,450,000 (2)
Sam Montembeault $3,150,000 (3)
Niko Mikkola $2,500,000 (2)
Henri Jokiharju $2,500,000 (1)
Nils Hoglander $1,100,000 (3)
Ty Emberson $850,000 (2)
Jack McBain $0 (0)
Michael Pezzetta $0 (0)
Dante Fabbro $0 (0)
Oliver Ekman-Larsson $0 (0)
Jack Drury $0 (0)
Trent Frederic $0 (0)
Brock McGinn $0 (0)
Moritz Seider $0 (0)
Total Pro Players18
Salary Commitment
Year 2025 : $39,500,000
Year 2026 : $31,500,000
Year 2027 : $15,000,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $20,650,000
Year 2026 : $20,650,000
Year 2027 : $5,000,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $39,500,000
Year 2026 : $31,500,000
Year 2027 : $15,000,000
Year 2028 : $0

Farm Players Salaries

Joshua Roy $95,000 (2)
Yaroslav Askarov $92,500 (1)
Scott Morrow $92,500 (2)
Sam Colangelo $90,000 (2)
Brandt Clarke $89,417 (1)
Joel Hofer $0 (0)
Total Farm Players6
Salary Commitment
Year 2025 : $459,417
Year 2026 : $277,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $89,417
Year 2026 : $0
Year 2027 : $0
Year 2028 : $0

NEWJERSEY



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$46,915,000
Farm Players Total Salaries$171,250
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$219,208,572
Projected Bank Account$219,208,572

Pro Players Salaries

Kevin Fiala $7,875,000 (2)
Yanni Gourde $6,700,000 (1)
Anthony Mantha $5,700,000 (1)
Ryan Graves $4,865,000 (3)
Vitek Vanecek $3,400,000 (2)
Nicholas Paul $3,150,000 (1)
Pierre Engvall $3,000,000 (2)
Erik Gustafsson $2,875,000 (2)
Jordan Oesterle $2,800,000 (2)
Ryan Lomberg $2,800,000 (2)
Ross Colton $1,125,000 (1)
Kevin Bahl $1,050,000 (1)
Joey Anderson $800,000 (3)
Cole Smith $775,000 (2)
Arber Xhekaj $0 (0)
Anton Lundell $0 (0)
Scott Laughton $0 (0)
Dylan Holloway $0 (0)
Sergei Bobrovsky $0 (0)
Carl Grundstrom $0 (0)
Noah Juulsen $0 (0)
Arthur Kaliyev $0 (0)
Jake McCabe $0 (0)
Dawson Mercer $0 (0)
Total Pro Players24
Salary Commitment
Year 2025 : $46,915,000
Year 2026 : $29,190,000
Year 2027 : $5,665,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $35,090,000
Year 2026 : $28,390,000
Year 2027 : $4,865,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $46,915,000
Year 2026 : $29,190,000
Year 2027 : $5,665,000
Year 2028 : $0

Farm Players Salaries

Lane Hutson $95,000 (2)
Nick Desimone $76,250 (1)
Mark Kastelic $0 (0)
Nils Aman $0 (0)
Tyler Tucker $0 (0)
Total Farm Players5
Salary Commitment
Year 2025 : $171,250
Year 2026 : $95,000
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $76,250
Year 2026 : $0
Year 2027 : $0
Year 2028 : $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$38,850,000
Farm Players Total Salaries$555,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$191,121,157
Projected Bank Account$191,121,157

Pro Players Salaries

Nathan MacKinnon $12,600,000 (2)
Brayden Point $9,500,000 (2)
Dougie Hamilton $7,000,000 (2)
Elias Lindholm $4,850,000 (1)
Ryan Donato $2,000,000 (2)
Scott Mayfield $1,500,000 (3)
Hudson Fasching $750,000 (1)
Trevor Van Riemsdyk $650,000 (1)
Joey Daccord $0 (0)
Tom Wilson $0 (0)
Brent Burns $0 (0)
Cody Ceci $0 (0)
Tomas Tatar $0 (0)
Alex Killorn $0 (0)
Corey Perry $0 (0)
Charlie McAvoy $0 (0)
Total Pro Players16
Salary Commitment
Year 2025 : $38,850,000
Year 2026 : $32,600,000
Year 2027 : $1,500,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $33,250,000
Year 2026 : $32,600,000
Year 2027 : $1,500,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $38,850,000
Year 2026 : $32,600,000
Year 2027 : $1,500,000
Year 2028 : $0

Farm Players Salaries

Ville Husso $475,000 (1)
Robert Hagg $80,000 (1)
Total Farm Players2
Salary Commitment
Year 2025 : $555,000
Year 2026 : $0
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $0
Year 2026 : $0
Year 2027 : $0
Year 2028 : $0

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$49,658,214
Farm Players Total Salaries$609,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$32,338,622
Projected Bank Account$32,338,622

Pro Players Salaries

Tim Stutzle $8,350,000 (3)
Brady Tkachuk $8,205,714 (1)
Thomas Chabot $8,000,000 (3)
Jordan Greenway $3,000,000 (3)
Anthony Duclair $3,000,000 (2)
Alex Newhook $2,900,000 (3)
Luke Glendening $2,800,000 (1)
Tanner Jeannot $2,665,000 (3)
Alexander Romanov $2,500,000 (2)
Jake Middleton $2,450,000 (2)
Alexis Lafreniere $2,325,000 (3)
Olen Zellweger $950,000 (2)
Luke Hughes $925,000 (1)
Zac Jones $812,500 (3)
Alex Barre-Boulet $775,000 (3)
Michael Kesselring $0 (0)
Marc-Andre Fleury $0 (0)
Sean Durzi $0 (0)
Kent Johnson $0 (0)
Dustin Wolf $0 (0)
Total Pro Players20
Salary Commitment
Year 2025 : $49,658,214
Year 2026 : $37,727,500
Year 2027 : $28,827,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $6,725,000
Year 2026 : $3,000,000
Year 2027 : $0
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $49,658,214
Year 2026 : $37,727,500
Year 2027 : $28,827,500
Year 2028 : $0

Farm Players Salaries

Jesper Wallstedt $95,000 (2)
Cutter Gauthier $95,000 (2)
Daemon Hunt $90,000 (2)
Elmer Soderblom $87,833 (3)
Aatu Raty $83,667 (3)
Samuel Bolduc $80,000 (3)
Anthony Deangelo $77,500 (1)
Matthew Kessel $0 (0)
Zach Aston-Reese $0 (0)
Pierre-Luc Dubois $0 (0)
Patrick Maroon $0 (0)
Jacob Bryson $0 (0)
Total Farm Players12
Salary Commitment
Year 2025 : $609,000
Year 2026 : $531,500
Year 2027 : $251,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $249,000
Year 2026 : $171,500
Year 2027 : $171,500
Year 2028 : $0

RANGERS



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$32,093,275
Farm Players Total Salaries$495,917
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$213,639,571
Projected Bank Account$213,639,571

Pro Players Salaries

Taylor Hall $5,000,000 (1)
Joel Farabee $5,000,000 (2)
Victor Olofsson $4,750,000 (1)
Tyler Bertuzzi $4,750,000 (1)
John Klingberg $3,750,000 (2)
Mike Reilly $2,450,000 (2)
Nicolas Hague $2,294,150 (1)
Joel Hanley $1,550,000 (1)
Matt Nieto $950,000 (3)
Oliver Wahlstrom $874,125 (2)
Austin Watson $725,000 (1)
Matt Grzelcyk $0 (0)
Jason Robertson $0 (0)
Connor Brown $0 (0)
Brett Kulak $0 (0)
Andreas Athanasiou $0 (0)
Total Pro Players16
Salary Commitment
Year 2025 : $32,093,275
Year 2026 : $13,024,125
Year 2027 : $950,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $20,299,125
Year 2026 : $13,024,125
Year 2027 : $950,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $32,093,275
Year 2026 : $13,024,125
Year 2027 : $950,000
Year 2028 : $0

Farm Players Salaries

Oskar Olausson $89,417 (1)
Cayden Primeau $89,000 (2)
Michael Sgarbossa $85,000 (2)
Jaxson Stauber $77,500 (1)
Jack Ahcan $77,500 (2)
Ty Smith $77,500 (1)
Robert Bortuzzo $0 (0)
Kurtis MacDermid $0 (0)
Total Farm Players8
Salary Commitment
Year 2025 : $495,917
Year 2026 : $251,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $406,917
Year 2026 : $162,500
Year 2027 : $0
Year 2028 : $0

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$37,675,000
Farm Players Total Salaries$612,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$240,605,850
Projected Bank Account$240,605,850

Pro Players Salaries

Zach Werenski $9,583,333 (3)
Ryan Pulock $6,150,000 (1)
Derek Forbort $4,300,000 (2)
Kyle Palmieri $3,000,000 (1)
Casey Mittelstadt $2,500,000 (1)
Philipp Kurashev $2,250,000 (2)
Brandon Duhaime $1,850,000 (3)
Anthony Beauvillier $1,250,000 (3)
Pavel Mintyukov $950,000 (2)
Josh Doan $950,000 (2)
Matt Coronato $925,000 (1)
Cameron Crotty $900,000 (1)
David Gustafsson $775,000 (2)
Liam O'Brien $775,000 (1)
Logan Thompson $766,667 (3)
Mark Jankowski $750,000 (1)
Jacob Markstrom $0 (0)
Sam Malinski $0 (0)
Mike Matheson $0 (0)
Cam Atkinson $0 (0)
Troy Terry $0 (0)
Ryan Reaves $0 (0)
Elvis Merzlikins $0 (0)
Total Pro Players23
Salary Commitment
Year 2025 : $37,675,000
Year 2026 : $22,675,000
Year 2027 : $13,450,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $11,250,000
Year 2026 : $7,325,000
Year 2027 : $0
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $37,675,000
Year 2026 : $22,675,000
Year 2027 : $13,450,000
Year 2028 : $0

Farm Players Salaries

Vincent Hinostroza $177,500 (3)
Frank Nazar $95,000 (2)
Martin Pospisil $95,000 (2)
Kyle MacLean $87,500 (1)
Yaniv Perets $80,000 (2)
Cole Reinhardt $77,500 (1)
Total Farm Players6
Salary Commitment
Year 2025 : $612,500
Year 2026 : $447,500
Year 2027 : $177,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $155,000
Year 2026 : $77,500
Year 2027 : $77,500
Year 2028 : $0

SEATTLE



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$22,650,000
Farm Players Total Salaries$502,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$251,021,701
Projected Bank Account$251,021,701

Pro Players Salaries

Jason Zucker $5,950,000 (1)
Tanner Pearson $5,250,000 (1)
Nick Cousins $2,800,000 (3)
Connor Ingram $1,950,000 (3)
Eetu Luostarinen $1,500,000 (1)
Zack Ostapchuk $950,000 (2)
David Jiricek $950,000 (1)
Connor Bedard $950,000 (2)
Travis Dermott $800,000 (3)
Jack St. Ivany $775,000 (1)
Matthew Highmore $775,000 (2)
Isaak Phillips $0 (0)
Owen Power $0 (0)
Justin Brazeau $0 (0)
Jordan Spence $0 (0)
Yegor Sharangovich $0 (0)
Total Pro Players16
Salary Commitment
Year 2025 : $22,650,000
Year 2026 : $8,225,000
Year 2027 : $5,550,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $18,000,000
Year 2026 : $3,575,000
Year 2027 : $2,800,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $22,650,000
Year 2026 : $8,225,000
Year 2027 : $5,550,000
Year 2028 : $0

Farm Players Salaries

Luca Del Bel Belluz $95,000 (2)
Georgi Romanov $90,000 (2)
Adam Edstrom $85,000 (2)
Adam Gaudette $77,500 (3)
Olle Lycksell $77,500 (2)
Ben Jones $77,500 (2)
Nikita Nesterenko $0 (0)
Tyler Johnson $0 (0)
Total Farm Players8
Salary Commitment
Year 2025 : $502,500
Year 2026 : $502,500
Year 2027 : $77,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $77,500
Year 2026 : $77,500
Year 2027 : $0
Year 2028 : $0

ST-LOUIS



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$67,100,000
Farm Players Total Salaries$244,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$84,285,003
Projected Bank Account$84,285,003

Pro Players Salaries

David Pastrnak $11,250,000 (2)
Kirill Kaprizov $9,000,000 (3)
Miro Heiskanen $8,450,000 (1)
Nick Suzuki $7,875,000 (1)
Steven Stamkos $6,000,000 (1)
Oliver Bjorkstrand $5,400,000 (1)
Adam Lowry $4,500,000 (2)
Jaden Schwartz $4,000,000 (3)
Connor Murphy $3,500,000 (3)
Kasperi Kapanen $3,200,000 (2)
Kaapo Kahkonen $1,000,000 (3)
Vincent Desharnais $762,500 (2)
Jalen Chatfield $762,500 (1)
Stuart Skinner $750,000 (1)
Jordan Martinook $650,000 (1)
Jaccob Slavin $0 (0)
Matt Benning $0 (0)
Mats Zuccarello $0 (0)
Jon Merrill $0 (0)
Brenden Dillon $0 (0)
Nathan Walker $0 (0)
Travis Boyd $0 (0)
Total Pro Players22
Salary Commitment
Year 2025 : $67,100,000
Year 2026 : $37,212,500
Year 2027 : $17,500,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $41,737,500
Year 2026 : $27,212,500
Year 2027 : $7,500,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $67,100,000
Year 2026 : $37,212,500
Year 2027 : $17,500,000
Year 2028 : $0

Farm Players Salaries

Mikael Pyyhtia $89,750 (1)
Josh Dunne $77,500 (2)
Rasmus Asplund $77,500 (1)
James Reimer $0 (0)
Total Farm Players4
Salary Commitment
Year 2025 : $244,750
Year 2026 : $77,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $244,750
Year 2026 : $77,500
Year 2027 : $0
Year 2028 : $0

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$30,775,000
Farm Players Total Salaries$3,538,750
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$23,569,816
Projected Bank Account$23,569,816

Pro Players Salaries

Erik Gudbranson $6,000,000 (1)
Andrew Mangiapane $5,800,000 (2)
Max Pacioretty $3,000,000 (1)
Adam Henrique $3,000,000 (1)
Miles Wood $2,500,000 (2)
Erik Haula $2,300,000 (1)
Sonny Milano $1,900,000 (2)
Alexandre Texier $1,525,000 (1)
Jimmy Vesey $1,500,000 (3)
William Carrier $1,400,000 (1)
James Malatesta $925,000 (2)
Emil Lilleberg $925,000 (2)
Charlie Lindgren $0 (0)
Jordan Harris $0 (0)
Justin Barron $0 (0)
Declan Chisholm $0 (0)
Total Pro Players16
Salary Commitment
Year 2025 : $30,775,000
Year 2026 : $13,550,000
Year 2027 : $1,500,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $26,000,000
Year 2026 : $11,700,000
Year 2027 : $1,500,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $30,775,000
Year 2026 : $13,550,000
Year 2027 : $1,500,000
Year 2028 : $0

Farm Players Salaries

Kevin Hayes $875,500 (2)
Nick Leddy $600,000 (1)
Barclay Goodrow $564,167 (2)
Mathew Dumba $375,000 (2)
Louis Domingue $277,500 (1)
Klim Kostin $200,000 (1)
Ilya Solovyov $90,000 (2)
Marc Del Gaizo $87,500 (1)
Danil Gushchin $82,833 (3)
Brandon Halverson $77,500 (2)
Linus Karlsson $77,500 (2)
Brian Halonen $77,500 (1)
Jan Jenik $77,500 (3)
Liam Foudy $76,250 (2)
Riley Tufte $0 (0)
Paul Cotter $0 (0)
Total Farm Players16
Salary Commitment
Year 2025 : $3,538,750
Year 2026 : $2,296,250
Year 2027 : $160,333
Year 2028 : $0
Salary Average Commitment
Year 2025 : $3,123,417
Year 2026 : $1,968,417
Year 2027 : $0
Year 2028 : $0

TORONTO



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$45,000,000
Farm Players Total Salaries$1,194,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$135,715,317
Projected Bank Account$135,715,317

Pro Players Salaries

Tyler Seguin $9,000,000 (1)
Sean Couturier $9,000,000 (1)
Philipp Grubauer $5,100,000 (1)
Josh Manson $4,000,000 (2)
Tristan Jarry $3,500,000 (1)
Joel Edmundson $3,200,000 (3)
Nicolas Roy $3,000,000 (3)
Dmitry Kulikov $3,000,000 (1)
Colin Miller $2,900,000 (3)
Morgan Barron $1,350,000 (1)
Juraj Slafkovsky $950,000 (1)
Lucas Raymond $0 (0)
Fabian Zetterlund $0 (0)
Yegor Chinakhov $0 (0)
Drew O'Connor $0 (0)
Erik Karlsson $0 (0)
Matias Maccelli $0 (0)
Jackson Lacombe $0 (0)
Olli Maatta $0 (0)
Jj Peterka $0 (0)
T.J. Brodie $0 (0)
Total Pro Players21
Salary Commitment
Year 2025 : $45,000,000
Year 2026 : $13,100,000
Year 2027 : $9,100,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $37,150,000
Year 2026 : $10,100,000
Year 2027 : $6,100,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $45,000,000
Year 2026 : $13,100,000
Year 2027 : $9,100,000
Year 2028 : $0

Farm Players Salaries

Filip Chytil $230,000 (1)
Joseph Veleno $227,500 (2)
Ty Dellandrea $130,000 (2)
Matthew Savoie $95,000 (2)
Simon Edvinsson $92,500 (1)
Tyler Kleven $91,667 (1)
Nicholas Robertson $87,500 (3)
Owen Beck $85,333 (3)
Grigori Denisenko $77,500 (2)
Jeff Malott $77,500 (2)
Arvid Soderblom $0 (0)
Travis Hamonic $0 (0)
Adam Ginning $0 (0)
Pavel Dorofeyev $0 (0)
Ben Meyers $0 (0)
Total Farm Players15
Salary Commitment
Year 2025 : $1,194,500
Year 2026 : $780,333
Year 2027 : $172,833
Year 2028 : $0
Salary Average Commitment
Year 2025 : $663,167
Year 2026 : $479,000
Year 2027 : $85,333
Year 2028 : $0

UTAH



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$42,062,500
Farm Players Total Salaries$687,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$233,883,869
Projected Bank Account$233,883,869

Pro Players Salaries

Elias Pettersson $7,350,000 (1)
Ivan Provorov $6,750,000 (3)
Vladislav Gavrikov $5,875,000 (2)
Ryan O'Reilly $5,500,000 (1)
Dmitry Orlov $5,000,000 (1)
Kirby Dach $3,362,500 (3)
Ilya Samsonov $1,800,000 (3)
David Kampf $1,500,000 (1)
Nicolas Aube-Kubel $1,225,000 (2)
Christian Fischer $1,125,000 (3)
Steven Lorentz $1,050,000 (2)
Caleb Jones $775,000 (3)
Luke Schenn $750,000 (2)
Matthew Tkachuk $0 (0)
Andrei Svechnikov $0 (0)
Nick Jensen $0 (0)
Bobby Brink $0 (0)
Clayton Keller (1 Way Contract) $0 (0)
Jack Johnson $0 (0)
Kris Letang $0 (0)
Josh Mahura $0 (0)
Total Pro Players21
Salary Commitment
Year 2025 : $42,062,500
Year 2026 : $22,712,500
Year 2027 : $13,812,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $19,400,000
Year 2026 : $8,900,000
Year 2027 : $0
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $42,062,500
Year 2026 : $22,712,500
Year 2027 : $13,812,500
Year 2028 : $0

Farm Players Salaries

Spencer Knight $450,000 (3)
Cale Fleury $80,000 (2)
Ville Heinola $80,000 (2)
Dennis Cholowski $77,500 (1)
Vasily Podkolzin $0 (0)
Nathan Bastian $0 (0)
Total Farm Players6
Salary Commitment
Year 2025 : $687,500
Year 2026 : $610,000
Year 2027 : $450,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $687,500
Year 2026 : $610,000
Year 2027 : $450,000
Year 2028 : $0

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$62,964,881
Farm Players Total Salaries$310,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$257,294,068
Projected Bank Account$257,294,068

Pro Players Salaries

Chris Kreider $7,250,000 (1)
Brock Boeser $6,650,000 (3)
Sean Monahan $6,375,000 (1)
Tyler Toffoli $5,500,000 (1)
Juuse Saros $5,000,000 (1)
Thatcher Demko $5,000,000 (2)
Brendan Gallagher $5,000,000 (2)
Sam Bennett $4,425,000 (2)
William Karlsson $4,300,000 (3)
Mattias Samuelsson $4,285,714 (2)
Marcus Foligno $3,250,000 (2)
Joel Armia $3,000,000 (3)
Keegan Kolesar $1,400,000 (3)
Johnathan Kovacevic $766,667 (3)
Bobby McMann $762,500 (2)
Troy Stecher $0 (0)
Parker Wotherspoon $0 (0)
Carson Soucy $0 (0)
Total Pro Players18
Salary Commitment
Year 2025 : $62,964,881
Year 2026 : $38,839,881
Year 2027 : $16,116,667
Year 2028 : $0
Salary Average Commitment
Year 2025 : $38,487,500
Year 2026 : $25,737,500
Year 2027 : $7,300,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $62,964,881
Year 2026 : $38,839,881
Year 2027 : $16,116,667
Year 2028 : $0

Farm Players Salaries

Drake Caggiula $77,500 (2)
Cole Koepke $77,500 (3)
Clark Bishop $77,500 (2)
Keaton Middleton $77,500 (2)
Akira Schmid $0 (0)
Brett Howden $0 (0)
Cole Schwindt $0 (0)
Givani Smith $0 (0)
Total Farm Players8
Salary Commitment
Year 2025 : $310,000
Year 2026 : $310,000
Year 2027 : $77,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $232,500
Year 2026 : $232,500
Year 2027 : $0
Year 2028 : $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$63,395,834
Farm Players Total Salaries$547,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$107,888,541
Projected Bank Account$107,888,541

Pro Players Salaries

Matt Duchene $8,500,000 (1)
Jack Hughes $8,000,000 (2)
Quinn Hughes $7,850,000 (1)
Sam Reinhart $6,500,000 (2)
Igor Shesterkin $5,666,667 (2)
Jared Spurgeon $5,575,000 (1)
Ryan McDonagh $5,000,000 (1)
Rasmus Andersson $4,550,000 (3)
Carter Verhaeghe $4,166,667 (2)
Mathieu Joseph $2,950,000 (3)
Jeremy Lauzon $2,000,000 (3)
Mathieu Olivier $1,100,000 (3)
Jansen Harkins $787,500 (3)
Jacob Lucchini $750,000 (1)
Julien Gauthier $0 (0)
Beck Malenstyn $0 (0)
Frederick Gaudreau $0 (0)
Dakota Mermis $0 (0)
Patrick Kane $0 (0)
Filip Hronek $0 (0)
Jonathan Marchessault $0 (0)
Total Pro Players21
Salary Commitment
Year 2025 : $63,395,834
Year 2026 : $35,720,834
Year 2027 : $11,387,500
Year 2028 : $0
Salary Average Commitment
Year 2025 : $44,158,334
Year 2026 : $24,333,334
Year 2027 : $0
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $63,395,834
Year 2026 : $35,720,834
Year 2027 : $11,387,500
Year 2028 : $0

Farm Players Salaries

Warren Foegele $275,000 (2)
Pheonix Copley $97,500 (2)
Logan Mailloux $95,000 (2)
Jimmy Schuldt $80,000 (1)
Phillip Di Giuseppe $0 (0)
Total Farm Players5
Salary Commitment
Year 2025 : $547,500
Year 2026 : $467,500
Year 2027 : $0
Year 2028 : $0
Salary Average Commitment
Year 2025 : $452,500
Year 2026 : $372,500
Year 2027 : $0
Year 2028 : $0

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$31,462,500
Farm Players Total Salaries$1,122,500
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$82,589,868
Projected Bank Account$82,589,868

Pro Players Salaries

Linus Ullmark $6,500,000 (3)
Tyson Barrie $5,500,000 (1)
Kevin Labanc $4,725,000 (2)
Conor Sheary $4,000,000 (2)
Yakov Trenin $3,500,000 (3)
Daniel Sprong $2,000,000 (2)
Connor Zary $950,000 (2)
Zack Bolduc $950,000 (2)
Louis Crevier $900,000 (2)
Ryker Evans $900,000 (2)
Jakub Lauko $787,500 (2)
Dylan McIlrath $750,000 (1)
Alexey Toropchenko $0 (0)
Nicolas Deslauriers $0 (0)
Nils Lundkvist $0 (0)
William Eklund $0 (0)
Justus Annunen $0 (0)
Total Pro Players17
Salary Commitment
Year 2025 : $31,462,500
Year 2026 : $25,212,500
Year 2027 : $10,000,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $23,475,000
Year 2026 : $17,225,000
Year 2027 : $6,500,000
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $31,462,500
Year 2026 : $25,212,500
Year 2027 : $10,000,000
Year 2028 : $0

Farm Players Salaries

Anton Forsberg $475,000 (2)
Ross Johnston $140,000 (3)
Georgii Merkulov $92,500 (2)
Jason Polin $90,000 (1)
Devin Shore $90,000 (3)
Patrick Brown $80,000 (2)
Zack Macewen $77,500 (2)
Bokondji Imama $77,500 (2)
Total Farm Players8
Salary Commitment
Year 2025 : $1,122,500
Year 2026 : $1,032,500
Year 2027 : $230,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $940,000
Year 2026 : $940,000
Year 2027 : $230,000
Year 2028 : $0

WINNIPEG



Arena Capacity - Ticket Price
Attendance - %

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

Income

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

Expense

Pro Players Total Salaries$41,494,167
Farm Players Total Salaries$725,000
Coaches Total Salaries$2,025,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$0
Estimate Under Maximum Salary Cap of $95,500,000$0
Estimate Over Minimum Salary Cap of $58,000,000 $0
Current Bank Account$134,270,109
Projected Bank Account$134,270,109

Pro Players Salaries

Mark Stone $11,500,000 (2)
Quinton Byfield $6,250,000 (3)
John Carlson $6,000,000 (2)
Nick Schmaltz $5,850,000 (2)
Jamie Oleksiak $3,850,000 (2)
Sean Walker $2,650,000 (1)
Nic Dowd $2,500,000 (1)
Juuso Valimaki $2,000,000 (2)
Dylan Guenther $894,167 (1)
Kirill Marchenko $0 (0)
Nick Perbix $0 (0)
Auston Matthews $0 (0)
Matty Beniers $0 (0)
Hendrix Lapierre $0 (0)
Daniil Tarasov $0 (0)
Valtteri Puustinen $0 (0)
Spencer Stastney $0 (0)
Cole Perfetti $0 (0)
Semyon Varlamov (1 Way Contract) $0 (0)
Andrei Vasilevskiy $0 (0)
Aliaksei Protas $0 (0)
Total Pro Players21
Salary Commitment
Year 2025 : $41,494,167
Year 2026 : $35,450,000
Year 2027 : $6,250,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $30,594,167
Year 2026 : $27,200,000
Year 2027 : $0
Year 2028 : $0
Salary Cap with 1 Way Contract
Year 2025 : $41,494,167
Year 2026 : $35,450,000
Year 2027 : $6,250,000
Year 2028 : $0

Farm Players Salaries

Thomas Novak $350,000 (3)
Connor McMichael $210,000 (3)
Emil Heineman $90,000 (2)
Matej Blumel $75,000 (1)
Joonas Korpisalo $0 (0)
Scott Perunovich $0 (0)
Juuso Parssinen $0 (0)
Total Farm Players7
Salary Commitment
Year 2025 : $725,000
Year 2026 : $650,000
Year 2027 : $560,000
Year 2028 : $0
Salary Average Commitment
Year 2025 : $425,000
Year 2026 : $350,000
Year 2027 : $350,000
Year 2028 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$58,000,000

Pro Players

Farm Players

Total Players

ANAHEIM $183,607,446 $41,650,000 $53,850,000 -$16,350,000 21930
BOSTON $128,117,134 $52,125,000 $43,375,000 -$5,875,000 221032
BUFFALO $145,509,420 $46,010,000 $49,490,000 -$11,990,000 201030
CALGARY $71,612,086 $27,575,000 $67,925,000 -$30,425,000 18826
CAROLINE $227,442,365 $50,450,000 $45,050,000 -$7,550,000 19322
CHICAGO $119,601,964 $62,593,524 $32,906,476 $4,593,524 221032
COLORADO $241,950,605 $53,212,366 $42,287,634 -$4,787,634 23528
COLUMBUS $169,080,393 $69,437,500 $26,062,500 $11,437,500 231033
DALLAS $20,545,999 $31,275,000 $64,225,000 -$26,725,000 15621
DETROIT $138,269,111 $69,195,000 $26,305,000 $11,195,000 222143
EDMONTON $76,010,609 $76,280,666 $19,219,334 $18,280,666 21627
FLORIDE $214,113,926 $68,599,125 $26,900,875 $10,599,125 25429
FLYERS $260,591,310 $18,462,500 $77,037,500 -$39,537,500 16723
ISLANDERS $130,967,421 $61,425,000 $34,075,000 $3,425,000 21728
LAKINGS $296,186,151 $19,662,500 $75,837,500 -$38,337,500 16824
MINNESOTA $137,888,236 $70,860,833 $24,639,167 $12,860,833 27532
MONTREAL $312,270,383 $35,177,500 $60,322,500 -$22,822,500 201434
NASHVILLE $259,010,515 $39,500,000 $56,000,000 -$18,500,000 18624
NEWJERSEY $219,208,572 $46,915,000 $48,585,000 -$11,085,000 24529
OTTAWA $191,121,157 $38,850,000 $56,650,000 -$19,150,000 16218
PITTSBURGH $32,338,622 $49,658,214 $45,841,786 -$8,341,786 201232
RANGERS $213,639,571 $32,093,275 $63,406,725 -$25,906,725 16824
SANJOSE $240,605,850 $37,675,000 $57,825,000 -$20,325,000 23629
SEATTLE $251,021,701 $22,650,000 $72,850,000 -$35,350,000 16824
ST-LOUIS $84,285,003 $67,100,000 $28,400,000 $9,100,000 22426
TAMPABAY $23,569,816 $30,775,000 $64,725,000 -$27,225,000 161632
TORONTO $135,715,317 $45,000,000 $50,500,000 -$13,000,000 211536
UTAH $233,883,869 $42,062,500 $53,437,500 -$15,937,500 21627
VANCOUVER $257,294,068 $62,964,881 $32,535,119 $4,964,881 18826
VEGAS $107,888,541 $63,395,834 $32,104,166 $5,395,834 21526
WASHINGTON $82,589,868 $31,462,500 $64,037,500 -$26,537,500 17825
WINNIPEG $134,270,109 $41,494,167 $54,005,833 -$16,505,833 21728