Team FinanceLast Update - 6 octobre 2023 at 18:38
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

CAROLINE



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - 140 $ - 0 - 0,00%
Level 2: 6050 - 85 $ - 0 - 0,00%
Level 3: 3000 - 50 $ - 0 - 0,00%
Level 4: 5001 - 35 $ - 0 - 0,00%
Luxury : 2045 - 300 $ - 0 - 0,00%
Total Capacity :23096
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries80 550 000 $
Farm Players Total Salaries3 605 000 $
Coaches Total Salaries4 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap80 550 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $11 450 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 18 550 000 $
Current Bank Account211 381 786 $
Projected Bank Account211 381 786 $

Pro Players Salaries

Brayden Point 11 000 000 $ (3)
Blake Wheeler 9 000 000 $ (1)
Ryan McDonagh 7 000 000 $ (2)
Chandler Stephenson 6 500 000 $ (1)
Elias Pettersson 5 000 000 $ (2)
Vladislav Gavrikov 5 000 000 $ (2)
Rasmus Dahlin 5 000 000 $ (4)
Evgenii Dadonov 5 000 000 $ (1)
Ian Cole 5 000 000 $ (2)
Casey Cizikas 4 000 000 $ (2)
Mikhail Sergachev 3 000 000 $ (1)
Gabriel Vilardi 3 000 000 $ (4)
Jesper Bratt 3 000 000 $ (2)
Noah Dobson 2 000 000 $ (4)
Robin Lehner 1 500 000 $ (2)
William Carrier 1 000 000 $ (2)
Mathieu Joseph 1 000 000 $ (2)
Dillon Dube 1 000 000 $ (2)
Logan Thompson 850 000 $ (1)
Sean Kuraly 850 000 $ (1)
Rafael Harvey-Pinard 850 000 $ (2)
Total Pro Players21
Salary Commitment
Year 21 : 80 550 000 $
Year 22 : 55 350 000 $
Year 23 : 21 000 000 $
Year 24 : 10 000 000 $
Salary Average Commitment
Year 21 : 80 200 000 $
Year 22 : 55 350 000 $
Year 23 : 21 000 000 $
Year 24 : 10 000 000 $
Salary Cap with 1 Way Contract
Year 21 : 80 550 000 $
Year 22 : 55 350 000 $
Year 23 : 21 000 000 $
Year 24 : 10 000 000 $

Farm Players Salaries

Chris Tierney 300 000 $ (1)
Darren Helm 300 000 $ (1)
Trevor van Riemsdyk 300 000 $ (2)
Morgan Frost 200 000 $ (4)
Denis Gurianov 150 000 $ (2)
Urho Vaakanainen 100 000 $ (2)
Charles Norris 100 000 $ (1)
Jaret Anderson-Dolan 100 000 $ (3)
Nils Hoglander 100 000 $ (4)
Carl Grundstrom 100 000 $ (2)
Kevin Bahl 100 000 $ (4)
Alexandre Carrier 100 000 $ (1)
Robert Hagg 100 000 $ (1)
Philipp Kurashev 100 000 $ (4)
Sammy Blais 100 000 $ (3)
Jake Evans 100 000 $ (3)
Juho Lammikko 100 000 $ (2)
John Hayden 95 000 $ (2)
Philip Tomasino 85 000 $ (2)
Cole Guttman 85 000 $ (3)
Sean Farrell 85 000 $ (3)
Yegor Sharangovich 85 000 $ (1)
William Dufour 85 000 $ (3)
Joe Hicketts 85 000 $ (2)
Nicholas Robertson 85 000 $ (3)
Alexis Lafreniere 85 000 $ (2)
Cam Dineen 85 000 $ (2)
Riley Stillman 85 000 $ (1)
Collin Delia 70 000 $ (2)
Louis Domingue 70 000 $ (1)
Nico Daws 70 000 $ (1)
Total Farm Players31
Salary Commitment
Year 21 : 3 605 000 $
Year 22 : 2 395 000 $
Year 23 : 1 140 000 $
Year 24 : 500 000 $
Salary Average Commitment
Year 21 : 3 605 000 $
Year 22 : 2 395 000 $
Year 23 : 1 140 000 $
Year 24 : 500 000 $

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - 99 $ - 0 - 0,00%
Level 2: 8000 - 79 $ - 0 - 0,00%
Level 3: 3750 - 59 $ - 0 - 0,00%
Level 4: 4000 - 40 $ - 0 - 0,00%
Luxury : 1250 - 450 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 20 $ - 0 - 0,00%
Farm Level 2: 1000 - 10 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries66 100 000 $
Farm Players Total Salaries1 617 500 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value10 250 000 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap76 350 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $15 650 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 14 350 000 $
Current Bank Account224 418 026 $
Projected Bank Account224 418 026 $

Pro Players Salaries

Kirill Kaprizov 10 500 000 $ (1)
Brayden Schenn 8 000 000 $ (2)
Kevin Fiala 8 000 000 $ (2)
Igor Shesterkin 6 000 000 $ (3)
Brian Dumoulin 6 000 000 $ (2)
Cale Makar 5 500 000 $ (3)
Adam Fox 5 000 000 $ (3)
Nick Jensen 5 000 000 $ (2)
Jarred Tinordi 2 000 000 $ (2)
Frederik Gauthier 1 000 000 $ (1)
Matt Irwin 1 000 000 $ (1)
Michaël Fleury 1 000 000 $ (1)
Zach Bogosian 1 000 000 $ (1)
Austin Czarnik 1 000 000 $ (2)
Vinnie Hinostroza 950 000 $ (2)
Petr Mrazek 900 000 $ (1)
Alex Newhook 850 000 $ (1)
Anton Lundell 850 000 $ (2)
Trevor Zegras 850 000 $ (1)
Joe Veleno 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 21 : 66 100 000 $
Year 22 : 48 300 000 $
Year 23 : 16 500 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 66 100 000 $
Year 22 : 48 300 000 $
Year 23 : 16 500 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 66 100 000 $
Year 22 : 48 300 000 $
Year 23 : 16 500 000 $
Year 24 : 0 $

Farm Players Salaries

Kurtis MacDermid 100 000 $ (3)
Steven Fogarty 100 000 $ (2)
Sheldon Rempal 100 000 $ (2)
Joshua Ho-Sang 100 000 $ (1)
Ben Harpur 100 000 $ (2)
Tanner Kero 100 000 $ (1)
C.J. Smith 95 000 $ (1)
Max Veronneau 85 000 $ (2)
Antti Suomela 85 000 $ (1)
Will Bitten 85 000 $ (3)
Jeremy Davies 85 000 $ (3)
Ben Jones 85 000 $ (2)
Louis Belpedio 77 500 $ (1)
Ukko-Pekka Luukkonen 70 000 $ (1)
Ben Gleason 70 000 $ (2)
Vasili Podkolzin 70 000 $ (1)
Chris Driedger 70 000 $ (3)
David Jiricek 70 000 $ (3)
Akira Schmid 70 000 $ (1)
Danny O'Regan 0 $ (0)
Total Farm Players20
Salary Commitment
Year 21 : 1 617 500 $
Year 22 : 950 000 $
Year 23 : 410 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 1 617 500 $
Year 22 : 950 000 $
Year 23 : 410 000 $
Year 24 : 0 $

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7350 - 105 $ - 0 - 0,00%
Level 2: 6348 - 65 $ - 0 - 0,00%
Level 3: 4150 - 35 $ - 0 - 0,00%
Level 4: 5302 - 25 $ - 0 - 0,00%
Luxury : 1850 - 210 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries87 100 000 $
Farm Players Total Salaries1 280 000 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap87 100 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $4 900 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 25 100 000 $
Current Bank Account88 871 023 $
Projected Bank Account88 871 023 $

Pro Players Salaries

Evgeni Malkin 11 000 000 $ (2)
Joe Pavelski 9 000 000 $ (1)
Aaron Ekblad 9 000 000 $ (2)
Darnell Nurse 7 000 000 $ (2)
Andrew Copp 6 000 000 $ (2)
Jacob Trouba 6 000 000 $ (3)
Jacob Markstrom 5 000 000 $ (1)
Elias Lindholm 4 500 000 $ (1)
Ryan Pulock 4 000 000 $ (3)
Phillip Danault 4 000 000 $ (1)
Dougie Hamilton 4 000 000 $ (2)
Ryan Ellis 4 000 000 $ (2)
Roope Hintz 4 000 000 $ (2)
Filip Forsberg 3 000 000 $ (1)
Sonny Milano 1 000 000 $ (3)
Tim Stutzle 1 000 000 $ (3)
Jimmy Frappier 1 000 000 $ (1)
Andrei Kuzmenko 1 000 000 $ (3)
Elvis Merzlikins 900 000 $ (3)
Frederick Gaudreau 850 000 $ (2)
Mason Appleton 850 000 $ (1)
Mike Reilly 0 $ (0)
Total Pro Players22
Salary Commitment
Year 21 : 87 100 000 $
Year 22 : 59 750 000 $
Year 23 : 13 900 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 87 100 000 $
Year 22 : 59 750 000 $
Year 23 : 13 900 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 87 100 000 $
Year 22 : 59 750 000 $
Year 23 : 13 900 000 $
Year 24 : 0 $

Farm Players Salaries

Pierre Engvall 100 000 $ (3)
Dylan Gambrell 100 000 $ (2)
Josh Archibald 100 000 $ (1)
Remi Elie 100 000 $ (1)
Martin Kaut 100 000 $ (3)
Adam Gaudette 95 000 $ (2)
Ville Husso 90 000 $ (3)
Karson Kuhlman 85 000 $ (3)
Arvid Soderblom 85 000 $ (3)
Niko Mikkola 85 000 $ (3)
Emil Bemstrom 85 000 $ (3)
Peyton Krebs 85 000 $ (2)
Connor McMichael 85 000 $ (2)
Pavel Dorofeyev 85 000 $ (3)
Nick Ritchie 0 $ (0)
Connor Carrick 0 $ (0)
Nick Bjugstad 0 $ (0)
Christian Djoos 0 $ (0)
Total Farm Players18
Salary Commitment
Year 21 : 1 280 000 $
Year 22 : 1 080 000 $
Year 23 : 715 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 1 280 000 $
Year 22 : 1 080 000 $
Year 23 : 715 000 $
Year 24 : 0 $

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6300 - 92 $ - 0 - 0,00%
Level 2: 5300 - 70 $ - 0 - 0,00%
Level 3: 1800 - 50 $ - 0 - 0,00%
Level 4: 3774 - 30 $ - 0 - 0,00%
Luxury : 1000 - 225 $ - 0 - 0,00%
Total Capacity :18174
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries91 900 000 $
Farm Players Total Salaries2 895 000 $
Coaches Total Salaries6 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap91 900 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $100 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 29 900 000 $
Current Bank Account(2 129 403 $)
Projected Bank Account(2 129 403 $)

Pro Players Salaries

Victor Hedman 12 000 000 $ (1)
Steven Stamkos 12 000 000 $ (2)
Johnny Gaudreau 10 000 000 $ (2)
Artturi Lehkonen 8 500 000 $ (1)
Jack Eichel 7 750 000 $ (2)
Connor Hellebuyck 6 000 000 $ (2)
Ivan Provorov 5 000 000 $ (1)
Sam Bennett 4 750 000 $ (1)
Kirby Dach 4 000 000 $ (4)
Nino Niederreiter 4 000 000 $ (1)
Brady Skjei 3 750 000 $ (1)
Jonathan Marchessault 3 500 000 $ (1)
Cam Fowler 3 000 000 $ (1)
Marcus Foligno 2 000 000 $ (1)
Philipp Grubauer 1 000 000 $ (2)
Derek Ryan 1 000 000 $ (2)
Keegan Kolesar 1 000 000 $ (3)
Matthew Benning 950 000 $ (1)
Artem Zub 850 000 $ (1)
Tanner Jeannot 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 21 : 91 900 000 $
Year 22 : 42 750 000 $
Year 23 : 5 000 000 $
Year 24 : 4 000 000 $
Salary Average Commitment
Year 21 : 90 950 000 $
Year 22 : 42 750 000 $
Year 23 : 5 000 000 $
Year 24 : 4 000 000 $
Salary Cap with 1 Way Contract
Year 21 : 91 900 000 $
Year 22 : 42 750 000 $
Year 23 : 5 000 000 $
Year 24 : 4 000 000 $

Farm Players Salaries

Jakub Vrana 500 000 $ (1)
Jesper Fast 300 000 $ (2)
Kale Clague 100 000 $ (3)
Sam Carrick 100 000 $ (2)
Michael McCarron 100 000 $ (3)
Jake Gardiner 100 000 $ (1)
Jack Rathbone 100 000 $ (4)
Zachary Jones 100 000 $ (4)
Xavier Ouellet 100 000 $ (2)
Drew O'Connor 100 000 $ (3)
Kaapo Kahkonen 100 000 $ (2)
Troy Grosenick 100 000 $ (2)
Nicolas Aube-Kubel 95 000 $ (2)
Alex Steeves 85 000 $ (2)
Yegor Chinakhov 85 000 $ (1)
Josh Dunne (Out of Payroll) 85 000 $ (1)
Nick Abruzzese 85 000 $ (2)
Henry Thrun 85 000 $ (3)
Hunter McKown 85 000 $ (3)
Cayden Primeau 85 000 $ (3)
Alexandre Fortin 70 000 $ (2)
Jet Greaves 70 000 $ (3)
Jiri Patera 70 000 $ (3)
Hendrix Lapierre 70 000 $ (1)
Semyon Der-Arguchintsev 70 000 $ (2)
Devon Levi 70 000 $ (3)
Alexei Toropchenko 70 000 $ (2)
Zach Aston-Reese 0 $ (0)
Total Farm Players28
Salary Commitment
Year 21 : 2 980 000 $
Year 22 : 2 140 000 $
Year 23 : 965 000 $
Year 24 : 200 000 $
Salary Average Commitment
Year 21 : 2 980 000 $
Year 22 : 2 140 000 $
Year 23 : 965 000 $
Year 24 : 200 000 $

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 7000 - 99 $ - 0 - 0,00%
Level 2: 7000 - 74 $ - 0 - 0,00%
Level 3: 4000 - 59 $ - 0 - 0,00%
Level 4: 5000 - 36 $ - 0 - 0,00%
Luxury : 2000 - 250 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 25 $ - 0 - 0,00%
Farm Level 2: 1000 - 10 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries86 600 000 $
Farm Players Total Salaries3 565 000 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap86 600 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $5 400 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 24 600 000 $
Current Bank Account272 885 585 $
Projected Bank Account272 885 585 $

Pro Players Salaries

William Nylander 9 750 000 $ (2)
Jake Guentzel 9 000 000 $ (3)
Dmitry Orlov 7 000 000 $ (2)
Jared McCann 6 750 000 $ (2)
Patrick Kane 6 000 000 $ (1)
Joshua Morrissey 5 500 000 $ (1)
Mark Giordano 5 000 000 $ (2)
Jason Robertson 5 000 000 $ (3)
Nick Suzuki 5 000 000 $ (3)
Dylan Strome 5 000 000 $ (3)
Erik Cernak 3 750 000 $ (1)
J.T. Compher 3 750 000 $ (2)
Filip Hronek 3 000 000 $ (2)
Dylan DeMelo 3 000 000 $ (2)
Trevor Moore 2 000 000 $ (2)
Anthony Cirelli 2 000 000 $ (2)
Thatcher Demko 1 500 000 $ (1)
Mike Modano 1 000 000 $ (3)
Ilya Samsonov 900 000 $ (2)
Michael Bunting 850 000 $ (1)
Lukas Reichel 850 000 $ (1)
Total Pro Players21
Salary Commitment
Year 21 : 86 600 000 $
Year 22 : 68 150 000 $
Year 23 : 25 000 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 86 600 000 $
Year 22 : 68 150 000 $
Year 23 : 25 000 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 86 600 000 $
Year 22 : 68 150 000 $
Year 23 : 25 000 000 $
Year 24 : 0 $

Farm Players Salaries

Jonas Brodin 400 000 $ (1)
Luke Schenn 400 000 $ (1)
Andrew Cogliano 300 000 $ (2)
Alex Iafallo 200 000 $ (2)
Antti Raanta 150 000 $ (2)
A.J. Greer 100 000 $ (1)
Ty Smith 100 000 $ (4)
Alexander Nylander 100 000 $ (1)
Calen Addison 100 000 $ (4)
Will Butcher 100 000 $ (1)
Nicolas Hague 100 000 $ (3)
Miles Wood 95 000 $ (2)
Hudson Fasching 95 000 $ (2)
Alex Nedeljkovic 90 000 $ (3)
Mackenzie Blackwood 90 000 $ (1)
Ben Meyers 85 000 $ (2)
Vincent Iorio 85 000 $ (3)
Eetu Makiniemi 85 000 $ (2)
Wyatt Kalynuk 85 000 $ (1)
Arttu Ruotsalainen 85 000 $ (1)
Ross Colton 85 000 $ (1)
Morgan Barron 85 000 $ (1)
Scott Reedy 85 000 $ (2)
Valtteri Puustinen 85 000 $ (2)
Nick Perbix 85 000 $ (3)
Nick Blankenburg 85 000 $ (2)
Jayden Halbgewachs 70 000 $ (1)
Anton Levtchi 70 000 $ (2)
Pavol Regenda 70 000 $ (2)
Total Farm Players29
Salary Commitment
Year 21 : 3 565 000 $
Year 22 : 2 165 000 $
Year 23 : 560 000 $
Year 24 : 200 000 $
Salary Average Commitment
Year 21 : 3 765 000 $
Year 22 : 2 165 000 $
Year 23 : 560 000 $
Year 24 : 200 000 $

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 8400 - 94 $ - 0 - 0,00%
Level 2: 6400 - 72 $ - 0 - 0,00%
Level 3: 4150 - 55 $ - 0 - 0,00%
Level 4: 4500 - 40 $ - 0 - 0,00%
Luxury : 1550 - 320 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 20 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries91 450 000 $
Farm Players Total Salaries2 805 000 $
Coaches Total Salaries9 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value250 000 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap91 700 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $300 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 29 700 000 $
Current Bank Account167 222 901 $
Projected Bank Account167 222 901 $

Pro Players Salaries

Dylan Larkin 10 500 000 $ (1)
Aleksander Barkov 10 500 000 $ (1)
Nathan MacKinnon 10 500 000 $ (1)
Brent Burns 9 000 000 $ (2)
Juuse Saros 6 500 000 $ (1)
Jack Hughes 6 000 000 $ (4)
Devon Toews 6 000 000 $ (3)
Nico Hischier 5 000 000 $ (3)
Jaccob Slavin 5 000 000 $ (3)
Erik Haula 5 000 000 $ (2)
Scott Laughton 3 500 000 $ (1)
Clayton Keller 3 000 000 $ (1)
Artemi Panarin 2 750 000 $ (2)
Logan Couture 2 250 000 $ (1)
John Gibson 1 250 000 $ (2)
Nathan Marois 1 000 000 $ (1)
Olli Maatta 1 000 000 $ (1)
Marc-Edouard Vlasic 1 000 000 $ (1)
Brandon Hagel 850 000 $ (2)
Moritz Seider 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 21 : 91 450 000 $
Year 22 : 40 850 000 $
Year 23 : 22 000 000 $
Year 24 : 6 000 000 $
Salary Average Commitment
Year 21 : 91 450 000 $
Year 22 : 40 850 000 $
Year 23 : 22 000 000 $
Year 24 : 6 000 000 $
Salary Cap with 1 Way Contract
Year 21 : 91 450 000 $
Year 22 : 40 850 000 $
Year 23 : 22 000 000 $
Year 24 : 6 000 000 $

Farm Players Salaries

Brenden Dillon 600 000 $ (2)
Zachary Werenski 400 000 $ (3)
K'Andre Miller 400 000 $ (4)
Josh Bailey 300 000 $ (2)
Kaapo Kakko 150 000 $ (4)
Calvin Petersen 100 000 $ (1)
Thomas Greiss 100 000 $ (1)
Greg McKegg 100 000 $ (2)
Josh Leivo 100 000 $ (2)
Michael Sgarbossa 100 000 $ (1)
Kyle Clifford 100 000 $ (1)
Wayne Simmonds (Out of Payroll) 100 000 $ (1)
Anders Bjork 100 000 $ (1)
Isaak Phillips 85 000 $ (3)
Jack Quinn 85 000 $ (2)
Brandt Clarke 85 000 $ (2)
Total Farm Players16
Salary Commitment
Year 21 : 2 905 000 $
Year 22 : 2 305 000 $
Year 23 : 1 035 000 $
Year 24 : 550 000 $
Salary Average Commitment
Year 21 : 2 855 000 $
Year 22 : 2 255 000 $
Year 23 : 1 035 000 $
Year 24 : 550 000 $

FLORIDE



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live Arena
Level 1: 7000 - 90 $ - 0 - 0,00%
Level 2: 5900 - 60 $ - 0 - 0,00%
Level 3: 2900 - 35 $ - 0 - 0,00%
Level 4: 4973 - 25 $ - 0 - 0,00%
Luxury : 1500 - 250 $ - 0 - 0,00%
Total Capacity :22273
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries74 350 000 $
Farm Players Total Salaries2 620 000 $
Coaches Total Salaries9 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value19 125 000 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap93 475 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $-1 475 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 31 475 000 $
Current Bank Account103 277 554 $
Projected Bank Account103 277 554 $

Pro Players Salaries

Gabriel Landeskog 11 000 000 $ (2)
Bo Horvat 9 500 000 $ (1)
Ryan O'Reilly 7 000 000 $ (2)
Patrik Laine 5 500 000 $ (1)
Marc Staal 5 000 000 $ (2)
Andrei Svechnikov 5 000 000 $ (3)
Brock Nelson 4 500 000 $ (2)
Dylan Cozens 4 500 000 $ (4)
Brandon Carlo 4 500 000 $ (1)
Nikolaj Ehlers 4 000 000 $ (1)
Shea Weber 4 000 000 $ (1)
Martin Necas 1 500 000 $ (2)
Travis Sanheim 1 000 000 $ (1)
Marc Levesque 1 000 000 $ (3)
Owen Tippett 1 000 000 $ (2)
Eetu Luostarinen 1 000 000 $ (3)
Gustav Forsling 1 000 000 $ (1)
Michael Matheson 950 000 $ (1)
Stuart Skinner 850 000 $ (1)
David Kampf 850 000 $ (1)
Carter Hart 700 000 $ (2)
Total Pro Players21
Salary Commitment
Year 21 : 74 350 000 $
Year 22 : 42 200 000 $
Year 23 : 11 500 000 $
Year 24 : 4 500 000 $
Salary Average Commitment
Year 21 : 74 350 000 $
Year 22 : 42 200 000 $
Year 23 : 11 500 000 $
Year 24 : 4 500 000 $
Salary Cap with 1 Way Contract
Year 21 : 74 350 000 $
Year 22 : 42 200 000 $
Year 23 : 11 500 000 $
Year 24 : 4 500 000 $

Farm Players Salaries

Nic Dowd 400 000 $ (1)
Pierre-edouard Bellemare 300 000 $ (1)
Lias Andersson 100 000 $ (2)
Jack Campbell 100 000 $ (2)
Jonathan Quick 100 000 $ (2)
Alex Formenton (Out of Payroll) 100 000 $ (2)
Brett Kulak 100 000 $ (1)
William Borgen 100 000 $ (3)
Alexandre Texier 100 000 $ (3)
Conor Timmins 100 000 $ (3)
Philippe Myers 100 000 $ (2)
Janne Kuokkanen 100 000 $ (2)
Kieffer Bellows 100 000 $ (3)
Nikita Zadorov 95 000 $ (1)
Adin Hill 90 000 $ (2)
Isac Lundestrom 85 000 $ (1)
Wyatt Johnston 85 000 $ (2)
Joe Snively 85 000 $ (1)
Mattias Samuelsson 85 000 $ (1)
Seth Jarvis 85 000 $ (2)
Braden Schneider 85 000 $ (2)
Stanislav Svozil 85 000 $ (3)
Marc McLaughlin 70 000 $ (2)
Daniil Tarasov 70 000 $ (1)
Joel Kiviranta 0 $ (0)
Ian Mitchell 0 $ (0)
Total Farm Players26
Salary Commitment
Year 21 : 2 720 000 $
Year 22 : 1 500 000 $
Year 23 : 485 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 720 000 $
Year 22 : 1 500 000 $
Year 23 : 485 000 $
Year 24 : 0 $

ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6400 - 95 $ - 0 - 0,00%
Level 2: 5200 - 65 $ - 0 - 0,00%
Level 3: 5866 - 45 $ - 0 - 0,00%
Level 4: 5834 - 30 $ - 0 - 0,00%
Luxury : 1700 - 205 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries69 200 000 $
Farm Players Total Salaries4 360 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value9 500 000 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap78 700 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $13 300 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 16 700 000 $
Current Bank Account125 508 077 $
Projected Bank Account125 508 077 $

Pro Players Salaries

Mats Zuccarello 10 000 000 $ (2)
Travis Konecny 8 000 000 $ (3)
David Krejci 7 000 000 $ (1)
Cam Atkinson 7 000 000 $ (2)
Anders Lee 6 000 000 $ (1)
Carter Verhaeghe 5 750 000 $ (2)
Mikael Granlund 5 000 000 $ (2)
Kyle Palmieri 4 000 000 $ (1)
Shayne Gostisbehere 3 000 000 $ (2)
Erik Gudbranson 2 000 000 $ (1)
Joel Eriksson Ek 1 500 000 $ (1)
Robert Thomas 1 000 000 $ (2)
Frank Guy 1 000 000 $ (1)
Erik Brannstrom 1 000 000 $ (3)
Samuel Girard 1 000 000 $ (1)
Erik Gustafsson 1 000 000 $ (1)
Dante Fabbro 1 000 000 $ (3)
Lucas Raymond 1 000 000 $ (2)
Dawson Mercer 850 000 $ (2)
Pheonix Copley 700 000 $ (1)
Alexander Alexeyev 700 000 $ (2)
Pyotr Kochetkov 700 000 $ (2)
Total Pro Players22
Salary Commitment
Year 21 : 69 200 000 $
Year 22 : 45 000 000 $
Year 23 : 10 000 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 69 200 000 $
Year 22 : 45 000 000 $
Year 23 : 10 000 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 69 200 000 $
Year 22 : 45 000 000 $
Year 23 : 10 000 000 $
Year 24 : 0 $

Farm Players Salaries

Cal Clutterbuck 400 000 $ (2)
Robby Fabbri 300 000 $ (3)
Barrett Hayton 200 000 $ (4)
Stefan Noesen 200 000 $ (2)
Casey Mittelstadt 150 000 $ (2)
Josh Mahura 100 000 $ (3)
Oliver Wahlstrom 100 000 $ (3)
Gabriel Carlsson 100 000 $ (1)
Troy Stecher (Out of Payroll) 100 000 $ (3)
Matt Martin 100 000 $ (1)
Colin White 100 000 $ (1)
Colin Miller 100 000 $ (1)
Carey Price 100 000 $ (2)
Brett Howden 100 000 $ (2)
Luke Kunin 100 000 $ (2)
Filip Zadina 100 000 $ (4)
Travis Boyd 100 000 $ (2)
Luke Evangelista 100 000 $ (3)
Logan Stanley 85 000 $ (1)
Luke Hughes 85 000 $ (3)
Cam York 85 000 $ (1)
Oskar Steen 85 000 $ (3)
Colin Blackwell 85 000 $ (1)
Parker Kelly 85 000 $ (3)
Dakota Joshua 85 000 $ (3)
Owen Power 85 000 $ (3)
Nils Aman 85 000 $ (3)
Nikita Alexandrov 85 000 $ (3)
Tyson Foerster 85 000 $ (3)
Thomas Bordeleau 85 000 $ (3)
Vladislav Kolyachonok 85 000 $ (2)
Shane Wright 85 000 $ (3)
Nils Lundkvist 85 000 $ (1)
Calvin Pickard 75 000 $ (2)
Artemi Kniazev 70 000 $ (3)
Samuel Knazko 70 000 $ (3)
Jordan Harris 70 000 $ (2)
Nikita Okhotyuk 70 000 $ (2)
Paul LaDue 70 000 $ (1)
Lucas Johansen 70 000 $ (2)
Wyatt Kaiser 70 000 $ (3)
Lassi Thomson 70 000 $ (1)
Ryan Murray 0 $ (0)
Zachary Sanford 0 $ (0)
Justin Bailey 0 $ (0)
Oskar Sundqvist 0 $ (0)
Total Farm Players46
Salary Commitment
Year 21 : 4 460 000 $
Year 22 : 3 580 000 $
Year 23 : 2 060 000 $
Year 24 : 300 000 $
Salary Average Commitment
Year 21 : 4 460 000 $
Year 22 : 3 580 000 $
Year 23 : 2 060 000 $
Year 24 : 300 000 $

LOSANGELES



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - 160 $ - 0 - 0,00%
Level 2: 7000 - 85 $ - 0 - 0,00%
Level 3: 4000 - 60 $ - 0 - 0,00%
Level 4: 5000 - 45 $ - 0 - 0,00%
Luxury : 2000 - 320 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 50 $ - 0 - 0,00%
Farm Level 2: 1000 - 35 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries101 850 000 $
Farm Players Total Salaries4 810 000 $
Coaches Total Salaries9 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap101 850 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $-9 850 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 39 850 000 $
Current Bank Account91 327 978 $
Projected Bank Account91 327 978 $

Pro Players Salaries

J.T. Miller 11 000 000 $ (2)
Jonathan Huberdeau 11 000 000 $ (2)
Claude Giroux 10 000 000 $ (2)
Tomas Hertl 8 500 000 $ (1)
Pavel Buchnevich 7 500 000 $ (1)
Timo Meier 7 500 000 $ (1)
Darcy Kuemper 7 000 000 $ (1)
Evander Kane 6 000 000 $ (2)
Kyle Okposo 6 000 000 $ (1)
Matt Duchene 5 500 000 $ (1)
Jeff Petry 3 500 000 $ (1)
MacKenzie Weegar 3 500 000 $ (1)
Jamie Oleksiak 2 000 000 $ (1)
Alexander Kerfoot 2 000 000 $ (3)
Jonas Siegenthaler 2 000 000 $ (3)
Valeri Nichushkin 2 000 000 $ (1)
Nick Schmaltz 1 500 000 $ (1)
Evan Bouchard 1 500 000 $ (3)
Michael Mcleod 1 000 000 $ (2)
Jeremy Lauzon 1 000 000 $ (2)
Mario Ferraro 1 000 000 $ (1)
Vitek Vanecek 850 000 $ (1)
Total Pro Players22
Salary Commitment
Year 21 : 101 850 000 $
Year 22 : 45 500 000 $
Year 23 : 5 500 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 101 850 000 $
Year 22 : 45 500 000 $
Year 23 : 5 500 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 101 850 000 $
Year 22 : 45 500 000 $
Year 23 : 5 500 000 $
Year 24 : 0 $

Farm Players Salaries

Sean Couturier 600 000 $ (2)
Adam Lowry 500 000 $ (2)
Nick Leddy 500 000 $ (2)
Evgeny Kuznetsov 500 000 $ (1)
Tanner Pearson 300 000 $ (1)
Damon Severson 250 000 $ (1)
Jordan Greenway 200 000 $ (2)
Matthew Nieto 200 000 $ (1)
Torey Krug 200 000 $ (2)
Brian Elliott 150 000 $ (1)
Nicolas Deslauriers 100 000 $ (1)
Juuso Valimaki 100 000 $ (2)
John Quenneville 100 000 $ (1)
Dustin Tokarski 100 000 $ (1)
Carl Dahlstrom 100 000 $ (1)
Michael Dal Colle 100 000 $ (1)
Kailer Yamamoto 100 000 $ (2)
Martin Charron 100 000 $ (4)
Christian Wolanin 100 000 $ (1)
Morgan Geekie 85 000 $ (2)
Givani Smith 85 000 $ (3)
Maxim Letunov 85 000 $ (2)
Samuel Bolduc 85 000 $ (3)
Jack Drury 85 000 $ (3)
Jack McBain 85 000 $ (2)
Total Farm Players25
Salary Commitment
Year 21 : 4 810 000 $
Year 22 : 2 810 000 $
Year 23 : 355 000 $
Year 24 : 100 000 $
Salary Average Commitment
Year 21 : 4 810 000 $
Year 22 : 2 810 000 $
Year 23 : 355 000 $
Year 24 : 100 000 $

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7500 - 165 $ - 0 - 0,00%
Level 2: 7250 - 115 $ - 0 - 0,00%
Level 3: 4250 - 85 $ - 0 - 0,00%
Level 4: 4000 - 65 $ - 0 - 0,00%
Luxury : 2000 - 350 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 130 $ - 0 - 0,00%
Farm Level 2: 1000 - 75 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries97 450 000 $
Farm Players Total Salaries3 170 000 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value1 500 000 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap98 950 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $-6 950 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 36 950 000 $
Current Bank Account126 594 890 $
Projected Bank Account126 594 890 $

Pro Players Salaries

Anze Kopitar 12 000 000 $ (2)
Nikita Kucherov 11 000 000 $ (2)
David Perron 9 000 000 $ (1)
Charlie Coyle 8 000 000 $ (2)
Jordan Staal 7 000 000 $ (1)
Brayden McNabb 6 000 000 $ (2)
Tyler Toffoli 6 000 000 $ (1)
Jared Spurgeon 6 000 000 $ (1)
Justin Faulk 6 000 000 $ (1)
Sean Monahan 5 000 000 $ (1)
Jake McCabe 4 000 000 $ (2)
Linus Ullmark 3 000 000 $ (2)
Anthony Deangelo 3 000 000 $ (3)
Brandon Tanev 2 000 000 $ (1)
Yakov Trenin 2 000 000 $ (2)
Alex DeBrincat 2 000 000 $ (1)
Jason Zucker 1 000 000 $ (1)
Jeff Skinner 1 000 000 $ (1)
Jordan Martinook 1 000 000 $ (1)
Daniel Sprong 1 000 000 $ (2)
Scott Mayfield 750 000 $ (1)
Lukas Dostal 700 000 $ (1)
Jesse Puljujarvi 0 $ (0)
Total Pro Players23
Salary Commitment
Year 21 : 97 450 000 $
Year 22 : 50 000 000 $
Year 23 : 3 000 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 95 950 000 $
Year 22 : 50 000 000 $
Year 23 : 3 000 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 97 450 000 $
Year 22 : 50 000 000 $
Year 23 : 3 000 000 $
Year 24 : 0 $

Farm Players Salaries

James van Riemsdyk 500 000 $ (2)
Derek Forbort 400 000 $ (1)
Alec Martinez (Out of Payroll) 200 000 $ (2)
David Gustafsson 100 000 $ (4)
Alex True 100 000 $ (3)
Jaroslav Halak 100 000 $ (1)
Kevin Connauton 100 000 $ (1)
Justin Schultz 100 000 $ (1)
Joonas Donskoi 100 000 $ (1)
Mark Jankowski 100 000 $ (3)
Paul Coffey 100 000 $ (4)
Ville Heinola 100 000 $ (4)
Elliot Desnoyers 85 000 $ (3)
Wade Allison (Out of Payroll) 85 000 $ (1)
Riley Tufte 85 000 $ (2)
Adam Ruzicka 85 000 $ (1)
Jacob Bryson 85 000 $ (1)
Fabian Zetterlund 85 000 $ (1)
Trey Fix-Wolansky 85 000 $ (1)
Ridly Greig 85 000 $ (3)
Jean-Francois Berube 75 000 $ (1)
Kasper Bjorkqvist 70 000 $ (2)
Damien Giroux 70 000 $ (3)
Oskar Olausson 70 000 $ (3)
Mads Sogaard 70 000 $ (2)
Nikita Nesterenko 70 000 $ (3)
Samuel Ersson 70 000 $ (2)
Tyce Thompson 70 000 $ (1)
Jack LaFontaine 70 000 $ (2)
Connor Mackey 70 000 $ (1)
Jakub Lauko 70 000 $ (2)
Olli Juolevi 0 $ (0)
Scott Harrington 0 $ (0)
Total Farm Players33
Salary Commitment
Year 21 : 3 455 000 $
Year 22 : 2 015 000 $
Year 23 : 880 000 $
Year 24 : 300 000 $
Salary Average Commitment
Year 21 : 3 455 000 $
Year 22 : 2 015 000 $
Year 23 : 880 000 $
Year 24 : 300 000 $

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 9000 - 88 $ - 0 - 0,00%
Level 2: 6000 - 76 $ - 0 - 0,00%
Level 3: 2500 - 63 $ - 0 - 0,00%
Level 4: 6000 - 20 $ - 0 - 0,00%
Luxury : 1500 - 375 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 32 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries90 700 000 $
Farm Players Total Salaries3 750 000 $
Coaches Total Salaries7 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap90 700 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $1 300 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 28 700 000 $
Current Bank Account694 497 599 $
Projected Bank Account694 497 599 $

Pro Players Salaries

Mikko Rantanen 10 500 000 $ (1)
Connor McDavid 10 500 000 $ (1)
David Pastrnak 10 500 000 $ (1)
Roman Josi 8 000 000 $ (1)
Boone Jenner 7 000 000 $ (2)
Andrei Vasilevskiy 7 000 000 $ (3)
Auston Matthews 6 000 000 $ (1)
Mitchell Marner 5 500 000 $ (1)
Morgan Rielly 5 000 000 $ (3)
Jonathan Toews 5 000 000 $ (1)
Jordan Kyrou 4 000 000 $ (3)
Miro Heiskanen 3 000 000 $ (2)
Jake DeBrusk 2 000 000 $ (1)
Frank Lalancette 1 000 000 $ (1)
Jake Sanderson 1 000 000 $ (3)
Tyler Johnson 1 000 000 $ (1)
Jesperi Kotkaniemi 1 000 000 $ (3)
Marcus Pettersson 1 000 000 $ (1)
Jani Hakanpaa 850 000 $ (2)
Jeremy Swayman 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 21 : 90 700 000 $
Year 22 : 28 850 000 $
Year 23 : 18 000 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 90 700 000 $
Year 22 : 28 850 000 $
Year 23 : 18 000 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 90 700 000 $
Year 22 : 28 850 000 $
Year 23 : 18 000 000 $
Year 24 : 0 $

Farm Players Salaries

Ryan Suter 600 000 $ (2)
Nick Bonino 500 000 $ (1)
Ondrej Palat 500 000 $ (2)
Garnet Hathaway 300 000 $ (1)
Lars Eller 300 000 $ (2)
Cody Ceci 150 000 $ (1)
Lane Pederson 100 000 $ (3)
John Leonard 100 000 $ (3)
Sean Walker 100 000 $ (3)
Cooper Marody 100 000 $ (1)
Mason Marchment 100 000 $ (2)
Anthony Stolarz 95 000 $ (1)
David Rittich (Out of Payroll) 90 000 $ (1)
Dysin Mayo 85 000 $ (2)
Eric Robinson 85 000 $ (2)
Simon Benoit 85 000 $ (3)
Adam Beckman 85 000 $ (1)
Ilya Lyubushkin 85 000 $ (2)
Jasper Weatherby 85 000 $ (2)
Lawrence Pilut 85 000 $ (2)
Dmitri Samorukov 70 000 $ (2)
Alexander Holtz 70 000 $ (1)
Antoine Bibeau 70 000 $ (2)
Total Farm Players23
Salary Commitment
Year 21 : 3 840 000 $
Year 22 : 2 450 000 $
Year 23 : 385 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 3 990 000 $
Year 22 : 2 450 000 $
Year 23 : 385 000 $
Year 24 : 0 $

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 8075 - 90 $ - 0 - 0,00%
Level 2: 5350 - 75 $ - 0 - 0,00%
Level 3: 2250 - 60 $ - 0 - 0,00%
Level 4: 4550 - 30 $ - 0 - 0,00%
Luxury : 1225 - 400 $ - 0 - 0,00%
Total Capacity :21450
Farm
Farm Level 1: 2000 - 55 $ - 0 - 0,00%
Farm Level 2: 1000 - 30 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries55 250 000 $
Farm Players Total Salaries1 815 000 $
Coaches Total Salaries5 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value22 000 000 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap77 250 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $14 750 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 15 250 000 $
Current Bank Account26 136 410 $
Projected Bank Account26 136 410 $

Pro Players Salaries

Max Pacioretty 8 000 000 $ (1)
Paul Stastny 6 000 000 $ (1)
Kevin Shattenkirk 6 000 000 $ (2)
Brock Boeser 5 500 000 $ (1)
Alexander Edler 5 000 000 $ (1)
Tyler Myers 5 000 000 $ (2)
Jack Johnson 3 000 000 $ (1)
Andreas Athanasiou 2 750 000 $ (1)
Joel Farabee 2 000 000 $ (3)
Michael Anderson 1 500 000 $ (4)
Micheal Ferland 1 000 000 $ (1)
Martin Jones 1 000 000 $ (1)
Ryan Lindgren 1 000 000 $ (2)
Trent Frederic 1 000 000 $ (2)
Jesper Boqvist 1 000 000 $ (3)
Rasmus Kupari 1 000 000 $ (4)
Phillip Di Giuseppe 1 000 000 $ (2)
Kevin Lankinen 950 000 $ (2)
Juuso Parssinen 850 000 $ (3)
Rasmus Asplund 850 000 $ (1)
Mason McTavish 850 000 $ (3)
Total Pro Players21
Salary Commitment
Year 21 : 55 250 000 $
Year 22 : 22 150 000 $
Year 23 : 7 200 000 $
Year 24 : 2 500 000 $
Salary Average Commitment
Year 21 : 55 250 000 $
Year 22 : 22 150 000 $
Year 23 : 7 200 000 $
Year 24 : 2 500 000 $
Salary Cap with 1 Way Contract
Year 21 : 55 250 000 $
Year 22 : 22 150 000 $
Year 23 : 7 200 000 $
Year 24 : 2 500 000 $

Farm Players Salaries

Timothy Liljegren 100 000 $ (3)
Jansen Harkins 100 000 $ (2)
Alex Stalock 100 000 $ (2)
Brendan Gaunce (Out of Payroll) 100 000 $ (2)
Laurent Dauphin 100 000 $ (2)
Oliver Kylington 100 000 $ (3)
Liam Foudy 100 000 $ (3)
Steven Santini 95 000 $ (2)
Charlie Lindgren 90 000 $ (2)
Tristen Robins 85 000 $ (3)
Dominic Turgeon 85 000 $ (1)
Guillaume Brisebois 85 000 $ (2)
Andreas Englund 85 000 $ (2)
Jonas Johansson 85 000 $ (2)
Robin Salo 85 000 $ (2)
Marco Rossi 85 000 $ (2)
Lukas Rousek 85 000 $ (3)
Frederic Allard 70 000 $ (1)
Jonathan Gruden 70 000 $ (3)
Jonas Rondbjerg 70 000 $ (1)
Yegor Zamula 70 000 $ (1)
Felix Sandstrom 70 000 $ (1)
Total Farm Players22
Salary Commitment
Year 21 : 1 915 000 $
Year 22 : 1 550 000 $
Year 23 : 540 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 1 915 000 $
Year 22 : 1 550 000 $
Year 23 : 540 000 $
Year 24 : 0 $

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 9500 - 100 $ - 0 - 0,00%
Level 2: 6000 - 95 $ - 0 - 0,00%
Level 3: 3000 - 70 $ - 0 - 0,00%
Level 4: 5000 - 42 $ - 0 - 0,00%
Luxury : 1500 - 900 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 30 $ - 0 - 0,00%
Farm Level 2: 1000 - 12 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries111 100 000 $
Farm Players Total Salaries1 510 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap111 100 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $-19 100 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 49 100 000 $
Current Bank Account407 839 346 $
Projected Bank Account407 839 346 $

Pro Players Salaries

Brad Marchand 11 000 000 $ (1)
John Carlson 9 000 000 $ (2)
Bryan Rust 8 000 000 $ (1)
Vincent Trocheck 8 000 000 $ (2)
Reilly Smith 7 000 000 $ (2)
Bryan Little 6 000 000 $ (2)
Zach Hyman 6 000 000 $ (1)
Nazem Kadri 5 500 000 $ (1)
Colton Sissons 5 000 000 $ (2)
Tyler Seguin 5 000 000 $ (1)
Esa Lindell 4 750 000 $ (1)
Brandon Montour 4 500 000 $ (1)
TJ Brodie 4 000 000 $ (2)
Victor Olofsson 4 000 000 $ (2)
Mark Stone 3 500 000 $ (1)
Tage Thompson 3 500 000 $ (2)
David Savard 3 000 000 $ (1)
Trevor Lewis 3 000 000 $ (2)
Ryan Graves 3 000 000 $ (1)
Tristan Jarry 3 000 000 $ (2)
Yanni Gourde 2 000 000 $ (1)
Teddy Blueger 1 750 000 $ (1)
James Reimer 1 500 000 $ (1)
Jake Muzzin 1 000 000 $ (2)
Taylor Fedun 1 000 000 $ (2)
Dan Duch 1 000 000 $ (1)
Cole Caufield 850 000 $ (1)
Total Pro Players27
Salary Commitment
Year 21 : 115 850 000 $
Year 22 : 58 000 000 $
Year 23 : 0 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 116 516 666 $
Year 22 : 55 666 666 $
Year 23 : 0 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 115 850 000 $
Year 22 : 54 500 000 $
Year 23 : 0 $
Year 24 : 0 $

Farm Players Salaries

Brendan Gallagher 200 000 $ (1)
Paul Byron 200 000 $ (1)
Warren Foegele 100 000 $ (1)
Maxim Mamin 100 000 $ (1)
Jayson Megna 100 000 $ (1)
Matt Tennyson 100 000 $ (1)
Henrik Borgstrom 100 000 $ (2)
Adam Brooks 100 000 $ (2)
Riley Barber 95 000 $ (1)
Malcolm Subban 90 000 $ (1)
Dan Vladar 85 000 $ (1)
Jon Gillies 85 000 $ (1)
Gavin Bayreuther 85 000 $ (1)
Evgeny Svechnikov 70 000 $ (1)
Robbie Russo 0 $ (0)
Total Farm Players15
Salary Commitment
Year 21 : 1 510 000 $
Year 22 : 200 000 $
Year 23 : 0 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 1 510 000 $
Year 22 : 200 000 $
Year 23 : 0 $
Year 24 : 0 $

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 8000 - 100 $ - 0 - 0,00%
Level 2: 7000 - 70 $ - 0 - 0,00%
Level 3: 3000 - 55 $ - 0 - 0,00%
Level 4: 5200 - 35 $ - 0 - 0,00%
Luxury : 1800 - 400 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 45 $ - 0 - 0,00%
Farm Level 2: 1000 - 25 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries68 875 000 $
Farm Players Total Salaries5 670 000 $
Coaches Total Salaries4 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap68 875 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $23 125 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 6 875 000 $
Current Bank Account172 421 293 $
Projected Bank Account172 421 293 $

Pro Players Salaries

Alex Pietrangelo 10 000 000 $ (2)
Frederik Andersen 8 000 000 $ (1)
Mikael Backlund 7 000 000 $ (2)
Erik Karlsson 7 000 000 $ (1)
Andre Burakovsky 5 750 000 $ (2)
Taylor Hall 5 000 000 $ (1)
Kris Letang 4 500 000 $ (2)
Thomas Chabot 4 000 000 $ (3)
Ivan Barbashev 2 375 000 $ (1)
Brandon Saad 2 000 000 $ (1)
Adam Pelech 2 000 000 $ (1)
Lawson Crouse 2 000 000 $ (1)
Nicolas Roy 2 000 000 $ (2)
Adrian Kempe 1 500 000 $ (1)
Jason Dickinson 1 000 000 $ (2)
Rasmus Andersson 1 000 000 $ (1)
Joshua Norris 1 000 000 $ (4)
Matthew Beniers 1 000 000 $ (3)
Alexandar Georgiev 900 000 $ (1)
Andrew Peeke 850 000 $ (1)
Total Pro Players20
Salary Commitment
Year 21 : 68 875 000 $
Year 22 : 36 250 000 $
Year 23 : 6 000 000 $
Year 24 : 1 000 000 $
Salary Average Commitment
Year 21 : 68 875 000 $
Year 22 : 36 250 000 $
Year 23 : 6 000 000 $
Year 24 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 21 : 68 875 000 $
Year 22 : 36 250 000 $
Year 23 : 6 000 000 $
Year 24 : 1 000 000 $

Farm Players Salaries

Ben Chiarot 500 000 $ (2)
Mike Hoffman 400 000 $ (1)
Shea Theodore 400 000 $ (2)
Nicholas Paul 400 000 $ (2)
Ilya Mikheyev 375 000 $ (1)
Teuvo Teravainen 300 000 $ (3)
Nikita Zaitsev 200 000 $ (2)
Nate Schmidt 200 000 $ (2)
Martin Fehervary 150 000 $ (4)
Bowen Byram 100 000 $ (4)
Cale Fleury 100 000 $ (3)
Cody Glass 100 000 $ (3)
Ryan Poehling 100 000 $ (3)
Tobias Bjornfot 100 000 $ (4)
Milan Lucic 100 000 $ (1)
Jonathan Drouin 100 000 $ (1)
Andreas Johnsson 100 000 $ (3)
Dennis Cholowski 100 000 $ (3)
Caleb Jones 100 000 $ (2)
Jordan Oesterle 100 000 $ (1)
Samuel Montembeault 90 000 $ (1)
Shane Pinto 85 000 $ (1)
Carson Soucy 85 000 $ (2)
Aatu Raty 85 000 $ (3)
Ryan MacInnis 85 000 $ (1)
Alex Vlasic 85 000 $ (2)
Leevi Merilainen 85 000 $ (3)
Jackson LaCombe 85 000 $ (3)
Jonatan Berggren 85 000 $ (3)
Bobby Brink 85 000 $ (2)
Logan Brown 85 000 $ (1)
Matias Maccelli 85 000 $ (2)
Scott Perunovich 85 000 $ (1)
Alec Regula 85 000 $ (2)
Quinton Byfield 85 000 $ (3)
Karel Vejmelka 85 000 $ (2)
Jacob Perreault 70 000 $ (3)
Yaroslav Askarov 70 000 $ (3)
Zachary Fucale 70 000 $ (2)
Hugo Alnefelt 70 000 $ (3)
Nic Petan 0 $ (0)
Garret Sparks 0 $ (0)
Total Farm Players42
Salary Commitment
Year 21 : 5 670 000 $
Year 22 : 4 165 000 $
Year 23 : 1 785 000 $
Year 24 : 350 000 $
Salary Average Commitment
Year 21 : 5 670 000 $
Year 22 : 4 165 000 $
Year 23 : 1 785 000 $
Year 24 : 350 000 $

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 7400 - 120 $ - 0 - 0,00%
Level 2: 7400 - 80 $ - 0 - 0,00%
Level 3: 3978 - 70 $ - 0 - 0,00%
Level 4: 4822 - 40 $ - 0 - 0,00%
Luxury : 1400 - 500 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 40 $ - 0 - 0,00%
Farm Level 2: 1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries88 500 000 $
Farm Players Total Salaries3 770 000 $
Coaches Total Salaries9 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 000 000 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap93 500 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $-1 500 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 31 500 000 $
Current Bank Account303 911 966 $
Projected Bank Account303 911 966 $

Pro Players Salaries

Sam Reinhart 9 500 000 $ (1)
Jamie Benn 9 000 000 $ (2)
Rickard Rakell 8 000 000 $ (2)
Ryan Hartman 6 000 000 $ (2)
Ilya Sorokin 6 000 000 $ (3)
Kyle Connor 5 500 000 $ (1)
Adam Larsson 5 000 000 $ (2)
Jaden Schwartz 5 000 000 $ (1)
Troy Terry 5 000 000 $ (2)
Pavel Zacha 4 750 000 $ (2)
Calle Jarnkrok 4 000 000 $ (2)
Conor Garland 4 000 000 $ (1)
Noel Acciari 3 000 000 $ (2)
Ryan Johansen 3 000 000 $ (1)
Gustav Nyquist 3 000 000 $ (2)
John Klingberg 2 000 000 $ (1)
Jan Rutta 2 000 000 $ (2)
John Marino (Out of Payroll) 2 000 000 $ (3)
Jakob Chychrun 1 500 000 $ (1)
Anton Forsberg 1 250 000 $ (1)
Kevin Labanc 1 000 000 $ (3)
Total Pro Players21
Salary Commitment
Year 21 : 90 500 000 $
Year 22 : 58 750 000 $
Year 23 : 9 000 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 90 500 000 $
Year 22 : 58 750 000 $
Year 23 : 9 000 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 90 500 000 $
Year 22 : 58 750 000 $
Year 23 : 9 000 000 $
Year 24 : 0 $

Farm Players Salaries

Kasperi Kapanen 375 000 $ (2)
Anthony Beauvillier 375 000 $ (2)
Dmitry Kulikov 300 000 $ (1)
Travis Hamonic 300 000 $ (1)
Matt Roy 200 000 $ (3)
Eeli Tolvanen 100 000 $ (2)
Matt Grzelcyk 100 000 $ (1)
Ryan Donato 100 000 $ (1)
Michael Rasmussen 100 000 $ (2)
Max Jones 100 000 $ (2)
Victor Soderstrom 100 000 $ (4)
Maurice Ponton 100 000 $ (4)
Rocco Grimaldi 100 000 $ (1)
Connor Brown (Out of Payroll) 100 000 $ (3)
Tyson Jost 100 000 $ (3)
Vince Dunn 100 000 $ (2)
Ethan Bear 100 000 $ (2)
Jack Studnicka 100 000 $ (4)
Pierre-Olivier Joseph 100 000 $ (4)
Connor Ingram 85 000 $ (3)
Taylor Raddysh 85 000 $ (2)
Dylan Coghlan 85 000 $ (2)
Sasha Chmelevski 85 000 $ (2)
Brett Leason 85 000 $ (3)
Mark Kastelic 85 000 $ (2)
Jake Neighbours 85 000 $ (3)
Jacob Peterson 85 000 $ (2)
John-Jason Peterka 85 000 $ (3)
Filip Gustavsson 85 000 $ (2)
Joel Hofer 70 000 $ (2)
Total Farm Players30
Salary Commitment
Year 21 : 3 870 000 $
Year 22 : 2 970 000 $
Year 23 : 1 140 000 $
Year 24 : 400 000 $
Salary Average Commitment
Year 21 : 3 870 000 $
Year 22 : 2 970 000 $
Year 23 : 1 140 000 $
Year 24 : 400 000 $

SEATTLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8400 - 90 $ - 0 - 0,00%
Level 2: 6400 - 70 $ - 0 - 0,00%
Level 3: 3100 - 50 $ - 0 - 0,00%
Level 4: 5065 - 25 $ - 0 - 0,00%
Luxury : 1600 - 185 $ - 0 - 0,00%
Total Capacity :24565
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries90 200 000 $
Farm Players Total Salaries2 610 000 $
Coaches Total Salaries10 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 500 000 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap93 700 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $-1 700 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 31 700 000 $
Current Bank Account43 417 542 $
Projected Bank Account43 417 542 $

Pro Players Salaries

John Tavares 9 000 000 $ (1)
Mark Scheifele 9 000 000 $ (2)
Vladimir Tarasenko 8 000 000 $ (2)
Mathew Barzal 8 000 000 $ (3)
Rasmus Ristolainen 7 000 000 $ (1)
Colton Parayko 6 000 000 $ (2)
Matthew Tkachuk 5 000 000 $ (1)
Radko Gudas 4 000 000 $ (1)
Nick Foligno 4 000 000 $ (2)
Blake Coleman 4 000 000 $ (2)
Josh Manson 4 000 000 $ (2)
Jakob Silfverberg 4 000 000 $ (1)
Marco Scandella 4 000 000 $ (1)
Alexander Barabanov 3 750 000 $ (2)
Frank Vatrano 2 750 000 $ (2)
Joel Edmundson 2 000 000 $ (2)
Barclay Goodrow 2 000 000 $ (2)
Conor Sheary 1 000 000 $ (1)
Adam Erne 1 000 000 $ (2)
Scott Wedgewood 1 000 000 $ (2)
Joonas Korpisalo (Out of Payroll) 850 000 $ (1)
Christopher Gibson 700 000 $ (1)
Total Pro Players22
Salary Commitment
Year 21 : 91 050 000 $
Year 22 : 55 500 000 $
Year 23 : 8 000 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 91 050 000 $
Year 22 : 55 500 000 $
Year 23 : 8 000 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 91 050 000 $
Year 22 : 55 500 000 $
Year 23 : 8 000 000 $
Year 24 : 0 $

Farm Players Salaries

Patric Hornqvist 400 000 $ (1)
Stephane Richer 100 000 $ (3)
Nick Merkley 100 000 $ (1)
Derrick Pouliot 100 000 $ (1)
Alex Goligoski 100 000 $ (2)
Austin Wagner 100 000 $ (2)
Kevin Stenlund 100 000 $ (2)
Robert Bortuzzo 100 000 $ (2)
Alex Petrovic 100 000 $ (2)
Curtis Lazar 100 000 $ (1)
Cedric Paquette 100 000 $ (1)
Matthew Peca 100 000 $ (2)
Oskar Lindblom 100 000 $ (1)
Jimmy Schuldt 95 000 $ (2)
Pius Suter 95 000 $ (2)
Vinni Lettieri 90 000 $ (1)
Brogan Rafferty 90 000 $ (1)
Justin Kirkland 85 000 $ (3)
Radim Zohorna 85 000 $ (1)
Mike Hardman 85 000 $ (1)
Cole Sillinger 85 000 $ (2)
Walker Duehr 85 000 $ (3)
Ben Bishop 75 000 $ (1)
Josef Korenar 70 000 $ (1)
Tyler Wotherspoon 70 000 $ (2)
Alex Galchenyuk 0 $ (0)
Total Farm Players26
Salary Commitment
Year 21 : 2 610 000 $
Year 22 : 1 215 000 $
Year 23 : 270 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 570 000 $
Year 22 : 1 215 000 $
Year 23 : 270 000 $
Year 24 : 0 $

STLOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6450 - 115 $ - 0 - 0,00%
Level 2: 5450 - 100 $ - 0 - 0,00%
Level 3: 2450 - 75 $ - 0 - 0,00%
Level 4: 4472 - 68 $ - 0 - 0,00%
Luxury : 1200 - 135 $ - 0 - 0,00%
Total Capacity :20022
Farm
Farm Level 1: 2000 - 50 $ - 0 - 0,00%
Farm Level 2: 1000 - 35 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries79 550 000 $
Farm Players Total Salaries2 227 500 $
Coaches Total Salaries9 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value3 500 000 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap83 050 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $8 950 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 21 050 000 $
Current Bank Account15 294 317 $
Projected Bank Account15 294 317 $

Pro Players Salaries

Mika Zibanejad 11 000 000 $ (2)
Drew Doughty 8 000 000 $ (1)
Mattias Ekholm 7 000 000 $ (1)
Nicklas Backstrom 6 000 000 $ (2)
Brady Tkachuk 5 500 000 $ (3)
Christopher Tanev 5 000 000 $ (1)
Kevin Hayes 5 000 000 $ (1)
Max Domi 4 500 000 $ (1)
Marcus Johansson 4 000 000 $ (1)
Oliver Bjorkstrand 3 500 000 $ (1)
Viktor Arvidsson 3 000 000 $ (1)
Ryan Strome 3 000 000 $ (2)
Tomas Tatar 3 000 000 $ (1)
Quinn Hughes 3 000 000 $ (3)
Corey Perry 2 000 000 $ (2)
Semyon Varlamov 1 500 000 $ (2)
Blake Lizotte 1 000 000 $ (2)
Zach Whitecloud 950 000 $ (2)
Jordan Binnington 900 000 $ (2)
Noah Cates 850 000 $ (2)
J.J. Moser 850 000 $ (2)
Total Pro Players21
Salary Commitment
Year 21 : 79 550 000 $
Year 22 : 36 550 000 $
Year 23 : 8 500 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 79 050 000 $
Year 22 : 36 550 000 $
Year 23 : 8 500 000 $
Year 24 : 0 $
Salary Cap with 1 Way Contract
Year 21 : 79 550 000 $
Year 22 : 36 550 000 $
Year 23 : 8 500 000 $
Year 24 : 0 $

Farm Players Salaries

Sam Gagner 300 000 $ (1)
Jimmy Vesey 200 000 $ (2)
Max Comtois 150 000 $ (2)
Paul Kariya 100 000 $ (3)
Joey Anderson 100 000 $ (3)
Christian Fischer 100 000 $ (1)
Libor Hajek 100 000 $ (3)
Cal Foote 100 000 $ (3)
Richard Panik 100 000 $ (1)
Taro Hirose (Out of Payroll) 95 000 $ (1)
Seth Griffith 95 000 $ (1)
Sebastian AhoD 85 000 $ (1)
Matthew Phillips 85 000 $ (2)
Johnathan Kovacevic 85 000 $ (2)
Paul Cotter 85 000 $ (2)
Grigory Denisenko 85 000 $ (1)
Filip Hallander 85 000 $ (2)
Elmer Soderblom 85 000 $ (2)
Spencer Martin 77 500 $ (1)
Joey Daccord 70 000 $ (2)
Chase Priskie 70 000 $ (1)
David Farrance 70 000 $ (1)
Jujhar Khaira 0 $ (0)
Danton Heinen 0 $ (0)
Total Farm Players24
Salary Commitment
Year 21 : 2 322 500 $
Year 22 : 1 245 000 $
Year 23 : 400 000 $
Year 24 : 0 $
Salary Average Commitment
Year 21 : 2 322 500 $
Year 22 : 1 245 000 $
Year 23 : 400 000 $
Year 24 : 0 $

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 9000 - 100 $ - 0 - 0,00%
Level 2: 6000 - 70 $ - 0 - 0,00%
Level 3: 3000 - 50 $ - 0 - 0,00%
Level 4: 4135 - 30 $ - 0 - 0,00%
Luxury : 2865 - 249 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 35 $ - 0 - 0,00%
Farm Level 2: 1000 - 15 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries60 850 000 $
Farm Players Total Salaries2 545 000 $
Coaches Total Salaries5 500 000 $
Luxury Taxe Total0 $
Special Salary Cap Value14 500 000 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap75 350 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $16 650 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 13 350 000 $
Current Bank Account176 719 450 $
Projected Bank Account176 719 450 $

Pro Players Salaries

Jake Oettinger 9 000 000 $ (3)
Noah Hanifin 6 000 000 $ (3)
Erik Johnson 6 000 000 $ (1)
Jeff Carter 6 000 000 $ (2)
Jordan Eberle 6 000 000 $ (1)
Adam Henrique 6 000 000 $ (1)
Jakub Voracek 4 000 000 $ (2)
Andrew Mangiapane 4 000 000 $ (1)
Justin Holl 3 000 000 $ (1)
Rod LittleBitOfLove 1 000 000 $ (1)
Jack Roslovic 1 000 000 $ (1)
Riley Nash 1 000 000 $ (2)
Sam Steel 1 000 000 $ (2)
Patrik Nemeth 1 000 000 $ (1)
Cam Talbot 1 000 000 $ (2)
Tyler Motte 1 000 000 $ (2)
Filip Chytil 1 000 000 $ (2)
Nathan Bastian 1 000 000 $ (2)
Rasmus Sandin 1 000 000 $ (4)
Matthew Boldy 850 000 $ (1)
Dylan Ferguson 0 $ (0)
Total Pro Players21
Salary Commitment
Year 21 : 60 850 000 $
Year 22 : 32 000 000 $
Year 23 : 16 000 000 $
Year 24 : 1 000 000 $
Salary Average Commitment
Year 21 : 60 500 000 $
Year 22 : 32 000 000 $
Year 23 : 16 000 000 $
Year 24 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 21 : 60 850 000 $
Year 22 : 32 000 000 $
Year 23 : 16 000 000 $
Year 24 : 1 000 000 $

Farm Players Salaries

Craig Smith 400 000 $ (1)
Victor Mete 100 000 $ (1)
Julien Gauthier (Out of Payroll) 100 000 $ (2)
Thomas Harley 100 000 $ (4)
Pat Maroon 100 000 $ (1)
Denis Malgin (Out of Payroll) 100 000 $ (1)
Jake Bean 100 000 $ (3)
Zac Dalpe 100 000 $ (2)
Jacob Larsson 100 000 $ (3)
Alex Barre-Boulet 100 000 $ (3)
Brendan Lemieux 100 000 $ (2)
Jayce Hawryluk 100 000 $ (2)
Travis Dermott 100 000 $ (2)
Laurent Brossoit (Out of Payroll) 90 000 $ (1)
Jonathan Dahlen 85 000 $ (1)
Ty Dellandrea 85 000 $ (2)
Dillon Heatherington 85 000 $ (2)
Connor Dewar 85 000 $ (1)
Nolan Foote 85 000 $ (1)
Gabriel Fortier 85 000 $ (2)
Cole Perfetti 85 000 $ (2)
Jamie Drysdale 85 000 $ (2)
William Lockwood 85 000 $ (2)
Ronnie Attard 85 000 $ (2)
Dustin Wolf 85 000 $ (3)
Nicolas Beaudin 70 000 $ (4)
Alex Turcotte 70 000 $ (1)
Justin Barron 70 000 $ (1)
Brett Ritchie 0 $ (0)
Total Farm Players29
Salary Commitment
Year 21 : 2 835 000 $
Year 22 : 1 650 000 $
Year 23 : 555 000 $
Year 24 : 170 000 $
Salary Average Commitment
Year 21 : 2 835 000 $
Year 22 : 1 650 000 $
Year 23 : 555 000 $
Year 24 : 170 000 $

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7650 - 95 $ - 0 - 0,00%
Level 2: 6350 - 65 $ - 0 - 0,00%
Level 3: 3600 - 40 $ - 0 - 0,00%
Level 4: 5600 - 25 $ - 0 - 0,00%
Luxury : 1800 - 999 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 40 $ - 0 - 0,00%
Farm Level 2: 1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries79 200 000 $
Farm Players Total Salaries3 115 000 $
Coaches Total Salaries8 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value0 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap79 200 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $12 800 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 17 200 000 $
Current Bank Account487 402 556 $
Projected Bank Account487 402 556 $

Pro Players Salaries

Sidney Crosby 12 000 000 $ (2)
Alex Ovechkin 12 000 000 $ (1)
Chris Kreider 11 000 000 $ (2)
Ryan Nugent-Hopkins (Out of Payroll) 11 000 000 $ (2)
Leon Draisaitl 10 750 000 $ (2)
William Karlsson 4 000 000 $ (2)
Connor Murphy 4 000 000 $ (2)
Marc-Andre Fleury 4 000 000 $ (2)
Tom Wilson 4 000 000 $ (3)
Neal Pionk 3 750 000 $ (2)
Radek Faksa 3 000 000 $ (3)
Christian Dvorak 3 000 000 $ (1)
Pavel Francouz 1 000 000 $ (2)
Alexei Cherepanov 1 000 000 $ (4)
Zemgus Girgensons 1 000 000 $ (3)
Hampus Lindholm 1 000 000 $ (1)
Tomas Nosek 1 000 000 $ (1)
Jake Walman 1 000 000 $ (3)
Matt Dumba 1 000 000 $ (3)
Sean Durzi 700 000 $ (1)
Total Pro Players20
Salary Commitment
Year 21 : 90 200 000 $
Year 22 : 72 500 000 $
Year 23 : 11 000 000 $
Year 24 : 1 000 000 $
Salary Average Commitment
Year 21 : 89 700 000 $
Year 22 : 72 000 000 $
Year 23 : 10 500 000 $
Year 24 : 1 000 000 $
Salary Cap with 1 Way Contract
Year 21 : 90 200 000 $
Year 22 : 72 500 000 $
Year 23 : 11 000 000 $
Year 24 : 1 000 000 $

Farm Players Salaries

Sergei Bobrovsky 300 000 $ (1)
Evan Rodrigues 300 000 $ (2)
Casey DeSmith 150 000 $ (1)
Gustav Lindstrom 100 000 $ (3)
Nick Cousins 100 000 $ (2)
Rudolfs Balcers 100 000 $ (2)
Calvin De Haan 100 000 $ (2)
Jon Merrill 100 000 $ (2)
Tyler Pitlick 100 000 $ (2)
Rem Pitlick 100 000 $ (2)
Klim Kostin 100 000 $ (4)
Luke Glendening 100 000 $ (2)
Haydn Fleury 100 000 $ (1)
Jonah Gadjovich 85 000 $ (1)
Riley Damiani 85 000 $ (1)
Mackenzie Entwistle 85 000 $ (1)
Ryan McLeod 85 000 $ (1)
Reilly Walsh 85 000 $ (2)
Matt Murray 85 000 $ (1)
Jacob Middleton 85 000 $ (3)
Cole McWard 70 000 $ (3)
Justus Annunen 70 000 $ (1)
Noah Juulsen (Out of Payroll) 70 000 $ (2)
Michael McNiven 70 000 $ (1)
Joey Keane 70 000 $ (1)
Jake Leschyshyn 70 000 $ (1)
Jan Jenik 70 000 $ (1)
Ryan Merkley 70 000 $ (1)
Dylan Samberg 70 000 $ (1)
Ben McCartney 70 000 $ (1)
Matthew Knies 70 000 $ (3)
Jake Livingstone 70 000 $ (3)
Total Farm Players32
Salary Commitment
Year 21 : 3 185 000 $
Year 22 : 1 650 000 $
Year 23 : 495 000 $
Year 24 : 100 000 $
Salary Average Commitment
Year 21 : 3 203 083 $
Year 22 : 1 650 000 $
Year 23 : 495 000 $
Year 24 : 100 000 $

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7634 - 100 $ - 0 - 0,00%
Level 2: 6362 - 90 $ - 0 - 0,00%
Level 3: 3286 - 80 $ - 0 - 0,00%
Level 4: 5228 - 50 $ - 0 - 0,00%
Luxury : 2490 - 150 $ - 0 - 0,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - 40 $ - 0 - 0,00%
Farm Level 2: 1000 - 20 $ - 0 - 0,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $
Farm
Home Games Left0
Average Attendance - %0 - 0,00%
Average Income per Game0 $
Year to Date Revenue0 $

Expense

Pro Players Total Salaries75 850 000 $
Farm Players Total Salaries2 425 000 $
Coaches Total Salaries10 000 000 $
Luxury Taxe Total0 $
Special Salary Cap Value5 500 000 $
Pro Year To Date Expenses0 $
Farm Year To Date Expenses0 $
Pro Salary Cap To Date0 $
Farm Salary Cap To Date0 $

Estimate

Pro Estimated Season Revenue0 $
Farm Estimated Season Revenue0 $
Pro Remaining Season Days0
Pro Expenses Per Days0 $
Pro Estimated Expenses0 $
Farm Remaining Season Days0
Farm Expenses Per Days0 $
Farm Estimated Expenses0 $
Estimated Season Expenses0 $
Season Salary Cap81 350 000 $
Estimate Under Maximum Salary Cap of 92 000 000 $10 650 000 $
Estimate Over Minimum Salary Cap of 62 000 000 $ 19 350 000 $
Current Bank Account61 151 131 $
Projected Bank Account61 151 131 $

Pro Players Salaries

Alex Killorn 9 000 000 $ (1)
T.J. Oshie 7 000 000 $ (1)
Seth Jones 6 000 000 $ (1)
Jean-Gabriel Pageau 6 000 000 $ (2)
Sebastian Aho 5 500 000 $ (1)
Tyler Bertuzzi 5 000 000 $ (1)
Pierre-Luc Dubois 4 000 000 $ (1)
Alexander Wennberg 4 000 000 $ (1)
Oliver Ekman-Larsson 4 000 000 $ (2)
Charlie McAvoy 4 000 000 $ (2)
Josh Anderson 4 000 000 $ (2)
Brett Pesce 4 000 000 $ (2)
Drake Batherson 3 000 000 $ (2)
Tyson Barrie 2 000 000 $ (1)
Alexander Romanov 2 000 000 $ (4)
Dominik Kubalik 2 000 000 $ (2)
Jake Allen 1 500 000 $ (1)
Ben King 1 000 000 $ (3)
Alex Tuch 1 000 000 $ (1)
Spencer Knight 850 000 $ (2)
Total Pro Players20
Salary Commitment
Year 21 : 75 850 000 $
Year 22 : 30 850 000 $
Year 23 : 3 000 000 $
Year 24 : 2 000 000 $
Salary Average Commitment
Year 21 : 74 350 000 $
Year 22 : 30 850 000 $
Year 23 : 3 000 000 $
Year 24 : 2 000 000 $
Salary Cap with 1 Way Contract
Year 21 : 75 850 000 $
Year 22 : 30 850 000 $
Year 23 : 3 000 000 $
Year 24 : 2 000 000 $

Farm Players Salaries

Anthony Mantha 400 000 $ (2)
Henri Jokiharju 100 000 $ (2)
Adam Boqvist 100 000 $ (4)
Anthony Duclair (Out of Payroll) 100 000 $ (3)
Vladislav Namestnikov 100 000 $ (1)
Joel Armia 100 000 $ (1)
Brock McGinn 100 000 $ (2)
Ben Hutton 100 000 $ (2)
Mattias Janmark 100 000 $ (1)
Maxime Lajoie 100 000 $ (2)
Nolan Patrick 100 000 $ (2)
Otto Koivula 100 000 $ (3)
Eric Comrie 95 000 $ (2)
Arthur Kaliyev 85 000 $ (1)
Yegor Sokolov 85 000 $ (1)
Sampo Ranta 85 000 $ (1)
Jacob Moverare 85 000 $ (2)
Mattias Norlinder 85 000 $ (1)
Jordan Spence 85 000 $ (2)
Sean Day 70 000 $ (1)
Joseph Woll 70 000 $ (1)
Nicolas Meloche 70 000 $ (1)
Aliaksei Protas 70 000 $ (1)
Michael Dipietro 70 000 $ (3)
Ivan Prosvetov 70 000 $ (1)
Nathan Beaulieu 0 $ (0)
Total Farm Players26
Salary Commitment
Year 21 : 2 525 000 $
Year 22 : 1 535 000 $
Year 23 : 370 000 $
Year 24 : 100 000 $
Salary Average Commitment
Year 21 : 2 532 500 $
Year 22 : 1 535 000 $
Year 23 : 370 000 $
Year 24 : 100 000 $

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of 92 000 000 $
Available Cap Space

Over Minimum of
62 000 000 $

Farm Salary Cap

Under Maximum of
10 000 000 $

Pro Players

Farm Players

Total Players

CAROLINE 211 381 786 $ 80 550 000 $ 11 450 000 $ 18 550 000 $ 3 605 000 $ 6 395 000 $ 213152
CHICAGO 224 418 026 $ 76 350 000 $ 15 650 000 $ 14 350 000 $ 1 617 500 $ 8 382 500 $ 202040
COLORADO 88 871 023 $ 87 100 000 $ 4 900 000 $ 25 100 000 $ 1 280 000 $ 8 720 000 $ 221840
COLUMBUS (2 129 403 $) 91 900 000 $ 100 000 $ 29 900 000 $ 2 895 000 $ 7 105 000 $ 202848
DALLAS 272 885 585 $ 86 600 000 $ 5 400 000 $ 24 600 000 $ 3 565 000 $ 6 435 000 $ 212950
DETROIT 167 222 901 $ 91 700 000 $ 300 000 $ 29 700 000 $ 2 805 000 $ 7 195 000 $ 201636
FLORIDE 103 277 554 $ 93 475 000 $ -1 475 000 $ 31 475 000 $ 2 620 000 $ 7 380 000 $ 212647
ISLANDERS 125 508 077 $ 78 700 000 $ 13 300 000 $ 16 700 000 $ 4 360 000 $ 5 640 000 $ 224668
LOSANGELES 91 327 978 $ 101 850 000 $ -9 850 000 $ 39 850 000 $ 4 810 000 $ 5 190 000 $ 222547
MINNESOTA 126 594 890 $ 98 950 000 $ -6 950 000 $ 36 950 000 $ 3 170 000 $ 6 830 000 $ 233356
MONTREAL 694 497 599 $ 90 700 000 $ 1 300 000 $ 28 700 000 $ 3 750 000 $ 6 250 000 $ 202343
NASHVILLE 26 136 410 $ 77 250 000 $ 14 750 000 $ 15 250 000 $ 1 815 000 $ 8 185 000 $ 212243
PITTSBURGH 407 839 346 $ 111 100 000 $ -19 100 000 $ 49 100 000 $ 1 510 000 $ 8 490 000 $ 271542
RANGERS 172 421 293 $ 68 875 000 $ 23 125 000 $ 6 875 000 $ 5 670 000 $ 4 330 000 $ 204262
SANJOSE 303 911 966 $ 93 500 000 $ -1 500 000 $ 31 500 000 $ 3 770 000 $ 6 230 000 $ 213051
SEATTLE 43 417 542 $ 93 700 000 $ -1 700 000 $ 31 700 000 $ 2 610 000 $ 7 390 000 $ 222648
STLOUIS 15 294 317 $ 83 050 000 $ 8 950 000 $ 21 050 000 $ 2 227 500 $ 7 772 500 $ 212445
TAMPABAY 176 719 450 $ 75 350 000 $ 16 650 000 $ 13 350 000 $ 2 545 000 $ 7 455 000 $ 212950
VANCOUVER 487 402 556 $ 79 200 000 $ 12 800 000 $ 17 200 000 $ 3 115 000 $ 6 885 000 $ 203252
WASHINGTON 61 151 131 $ 81 350 000 $ 10 650 000 $ 19 350 000 $ 2 425 000 $ 7 575 000 $ 202646