Team FinanceLast Update - 3 avril 2025 at 17:24
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 - 7 000 - 100,00%
Level 2: 6050 - $85 - 6 050 - 100,00%
Level 3: 3000 - $50 - 3 000 - 100,00%
Level 4: 5001 - $35 - 4 990 - 99,77%
Luxury : 2045 - $300 - 1 889 - 92,37%
Total Capacity :23096
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $20 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %22 929 - 99,27%
Average Income per Game$2,981,947
Year to Date Revenue$119,277,878
Farm
Home Games Left3
Average Attendance - %3 000 - 100,00%
Average Income per Game$112,500
Year to Date Revenue$4,387,500

Expense

Pro Players Total Salaries$93,850,000
Farm Players Total Salaries$3,445,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$83,549,173
Farm Year To Date Expenses$5,035,932
Pro Salary Cap To Date$80,856,265
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,963,894
Farm Estimated Season Revenue$337,500
Pro Remaining Season Days13
Pro Expenses Per Days$762,598
Pro Estimated Expenses$9,913,774
Farm Remaining Season Days10
Farm Expenses Per Days$43,911
Farm Estimated Expenses$439,110
Estimated Season Expenses$10,352,884
Season Salary Cap$93,850,000
Estimate Under Maximum Salary Cap of $94,000,000$150,000
Estimate Over Minimum Salary Cap of $64,000,000 $29,850,000
Current Bank Account$303,338,171
Projected Bank Account$299,286,681

Pro Players Salaries

Brayden Point $11,000,000 (2)
Brayden Schenn $8,000,000 (1)
Chandler Stephenson $7,000,000 (2)
Jordan Eberle $7,000,000 (2)
Ryan McDonagh $7,000,000 (1)
Yegor Sharangovich $6,000,000 (3)
Rasmus Dahlin $5,000,000 (3)
Ian Cole $5,000,000 (1)
Elias Pettersson $5,000,000 (1)
Mikhail Sergachev $5,000,000 (3)
Casey Cizikas $4,000,000 (1)
Artem Zub $4,000,000 (3)
Marc-edouard Vlasic $4,000,000 (2)
Jesper Bratt $3,000,000 (1)
Gabriel Vilardi $3,000,000 (3)
Petr Mrazek $3,000,000 (2)
Noah Dobson $2,000,000 (3)
Morgan Frost $2,000,000 (3)
Logan Thompson $1,000,000 (3)
Philipp Kurashev $1,000,000 (3)
Alexis Lafreniere $850,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $93,850,000
Year 23 : $61,000,000
Year 24 : $29,000,000
Year 25 : $0
Salary Average Commitment
Year 22 : $93,850,000
Year 23 : $61,000,000
Year 24 : $29,000,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $93,850,000
Year 23 : $61,000,000
Year 24 : $29,000,000
Year 25 : $0

Farm Players Salaries

Vladislav Gavrikov $500,000 (1)
Zach Bogosian $300,000 (2)
Trevor van Riemsdyk $300,000 (1)
Robin Lehner $150,000 (1)
Denis Gurianov $150,000 (1)
Nico Daws $100,000 (4)
William Carrier $100,000 (1)
Urho Vaakanainen $100,000 (1)
Jaret Anderson-Dolan $100,000 (2)
Nils Hoglander $100,000 (3)
Carl Grundstrom $100,000 (1)
Kevin Bahl $100,000 (3)
Dillon Dube $100,000 (1)
Sammy Blais $100,000 (2)
Juho Lammikko (Out of Payroll) $100,000 (1)
Jake Evans $100,000 (2)
Mathieu Joseph $100,000 (1)
Alexandre Carrier $95,000 (2)
John Hayden $95,000 (1)
Robert Hagg $90,000 (1)
Riley Stillman $85,000 (3)
Joe Hicketts $85,000 (1)
William Dufour $85,000 (2)
Cam Dineen $85,000 (1)
Cole Guttman $85,000 (2)
Rafael Harvey-Pinard $85,000 (1)
Philip Tomasino $85,000 (1)
Collin Delia $70,000 (1)
Chris Tierney $0 (0)
Charles Norris $0 (0)
Total Farm Players30
Salary Commitment
Year 22 : $3,545,000
Year 23 : $1,250,000
Year 24 : $385,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $3,545,000
Year 23 : $1,250,000
Year 24 : $385,000
Year 25 : $100,000

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - $499 - 3 255 - 40,69%
Level 2: 8000 - $399 - 3 200 - 40,00%
Level 3: 3750 - $299 - 1 500 - 40,00%
Level 4: 4000 - $199 - 1 600 - 40,00%
Luxury : 1250 - $599 - 1 078 - 86,21%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $20 - 2 000 - 100,00%
Farm Level 2: 1000 - $10 - 1 000 - 99,99%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %10 633 - 42,53%
Average Income per Game$5,391,893
Year to Date Revenue$215,675,737
Farm
Home Games Left2
Average Attendance - %3 000 - 100,00%
Average Income per Game$62,498
Year to Date Revenue$2,499,938

Expense

Pro Players Total Salaries$74,100,000
Farm Players Total Salaries$3,245,000
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Special Salary Cap Value$15,000,000
Pro Year To Date Expenses$71,423,641
Farm Year To Date Expenses$5,702,507
Pro Salary Cap To Date$66,935,453
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$10,783,787
Farm Estimated Season Revenue$124,997
Pro Remaining Season Days13
Pro Expenses Per Days$622,835
Pro Estimated Expenses$8,096,855
Farm Remaining Season Days10
Farm Expenses Per Days$50,363
Farm Estimated Expenses$503,630
Estimated Season Expenses$8,600,485
Season Salary Cap$89,100,000
Estimate Under Maximum Salary Cap of $94,000,000$4,900,000
Estimate Over Minimum Salary Cap of $64,000,000 $25,100,000
Current Bank Account$443,824,014
Projected Bank Account$446,132,313

Pro Players Salaries

Nikita Kucherov $11,000,000 (1)
Sebastian Aho $10,000,000 (3)
Alex DeBrincat $6,500,000 (1)
Jack Hughes $6,000,000 (3)
Jeff Petry $6,000,000 (2)
Aleksander Barkov $5,250,000 (1)
Adam Fox $5,000,000 (2)
Jake McCabe $4,000,000 (1)
Charlie McAvoy (Out of Payroll) $4,000,000 (1)
Jean-Gabriel Pageau $3,000,000 (1)
Jaccob Slavin $2,500,000 (2)
Adam Larsson $2,500,000 (1)
Michael Matheson $2,000,000 (2)
Stefan Noesen $2,000,000 (1)
Ukko-Pekka Luukkonen $1,500,000 (3)
Joseph Veleno $1,000,000 (4)
Darcy Kuemper $1,000,000 (2)
Vasili Podkolzin $1,000,000 (4)
Travis Hamonic $1,000,000 (2)
Michaël Fleury $1,000,000 (4)
Jimmy Vesey $1,000,000 (1)
Anton Lundell $850,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $78,100,000
Year 23 : $44,000,000
Year 24 : $20,500,000
Year 25 : $3,000,000
Salary Average Commitment
Year 22 : $78,100,000
Year 23 : $38,000,000
Year 24 : $20,500,000
Year 25 : $3,000,000
Salary Cap with 1 Way Contract
Year 22 : $78,100,000
Year 23 : $38,000,000
Year 24 : $20,500,000
Year 25 : $3,000,000

Farm Players Salaries

Brian Dumoulin $600,000 (1)
Evgenii Dadonov $500,000 (2)
Nick Jensen $500,000 (1)
Jack Johnson $300,000 (2)
Kurtis MacDermid $100,000 (2)
Jack Campbell $100,000 (1)
Austin Czarnik $100,000 (1)
Steven Fogarty $100,000 (1)
Sheldon Rempal $100,000 (1)
Ben Harpur $100,000 (1)
Vinnie Hinostroza $95,000 (1)
Max Veronneau $85,000 (1)
Akira Schmid $85,000 (4)
Will Bitten $85,000 (2)
Jeremy Davies $85,000 (2)
Ben Jones $85,000 (1)
Brandt Clarke $85,000 (1)
Ben Gleason $70,000 (1)
Chris Driedger $70,000 (2)
Total Farm Players19
Salary Commitment
Year 22 : $3,245,000
Year 23 : $1,225,000
Year 24 : $85,000
Year 25 : $85,000
Salary Average Commitment
Year 22 : $3,245,000
Year 23 : $1,225,000
Year 24 : $85,000
Year 25 : $85,000

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7350 - $999 - 2 940 - 40,00%
Level 2: 6348 - $65 - 6 348 - 100,00%
Level 3: 4150 - $35 - 3 909 - 94,19%
Level 4: 5302 - $25 - 5 284 - 99,67%
Luxury : 1850 - $999 - 740 - 40,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %19 221 - 76,88%
Average Income per Game$5,447,317
Year to Date Revenue$212,445,369
Farm
Home Games Left3
Average Attendance - %3 000 - 100,00%
Average Income per Game$106,250
Year to Date Revenue$4,143,750

Expense

Pro Players Total Salaries$91,550,000
Farm Players Total Salaries$2,090,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$79,141,337
Farm Year To Date Expenses$5,073,954
Pro Salary Cap To Date$75,550,793
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,341,951
Farm Estimated Season Revenue$318,750
Pro Remaining Season Days13
Pro Expenses Per Days$752,362
Pro Estimated Expenses$9,780,706
Farm Remaining Season Days10
Farm Expenses Per Days$41,048
Farm Estimated Expenses$410,480
Estimated Season Expenses$10,191,186
Season Salary Cap$91,550,000
Estimate Under Maximum Salary Cap of $94,000,000$2,450,000
Estimate Over Minimum Salary Cap of $64,000,000 $27,550,000
Current Bank Account$349,966,959
Projected Bank Account$356,436,474

Pro Players Salaries

Evgeni Malkin $11,000,000 (1)
Filip Forsberg $10,500,000 (1)
Aaron Ekblad $9,000,000 (1)
Jared Spurgeon $8,000,000 (2)
Darnell Nurse $7,000,000 (1)
Jeff Skinner $7,000,000 (2)
Elias Lindholm $6,500,000 (1)
Jacob Trouba $6,000,000 (2)
Dylan Cozens (Out of Payroll) $4,500,000 (3)
Ryan Pulock $4,000,000 (2)
Brandon Tanev $4,000,000 (2)
Roope Hintz $4,000,000 (1)
Fabian Zetterlund $4,000,000 (3)
Jacob Markstrom $2,000,000 (2)
Mason Appleton $2,000,000 (3)
Juuse Saros $2,000,000 (3)
Sonny Milano $1,000,000 (2)
Andrei Kuzmenko $1,000,000 (2)
Niko Mikkola $850,000 (2)
Simon Holmstrom $850,000 (3)
Vincent Desharnais $850,000 (3)
Total Pro Players21
Salary Commitment
Year 22 : $96,050,000
Year 23 : $48,050,000
Year 24 : $14,200,000
Year 25 : $0
Salary Average Commitment
Year 22 : $96,050,000
Year 23 : $48,050,000
Year 24 : $14,200,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $96,050,000
Year 23 : $48,050,000
Year 24 : $14,200,000
Year 25 : $0

Farm Players Salaries

Dougie Hamilton $400,000 (1)
Pierre Engvall $100,000 (2)
Martin Kaut $100,000 (2)
Jimmy Frappier $100,000 (4)
Dylan Gambrell $100,000 (1)
Adam Gaudette $95,000 (1)
Ville Husso $90,000 (2)
Peyton Krebs $85,000 (1)
Noah Gregor $85,000 (3)
Emil Bemstrom $85,000 (2)
Connor McMichael $85,000 (1)
Mitchell Stephens $85,000 (3)
Kyle Capobianco $85,000 (3)
Frederick Gaudreau $85,000 (1)
Pavel Dorofeyev $85,000 (2)
Justin Brazeau $85,000 (3)
Karson Kuhlman $85,000 (2)
Mason Lohrei $85,000 (3)
Jacob Bernard-Docker $85,000 (3)
Arvid Soderblom $85,000 (2)
Connor Carrick $0 (0)
Total Farm Players21
Salary Commitment
Year 22 : $2,090,000
Year 23 : $1,240,000
Year 24 : $610,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $2,090,000
Year 23 : $1,240,000
Year 24 : $610,000
Year 25 : $100,000

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6300 - $110 - 6 300 - 100,00%
Level 2: 5300 - $70 - 5 300 - 100,00%
Level 3: 1800 - $50 - 1 800 - 100,00%
Level 4: 3774 - $30 - 3 774 - 100,00%
Luxury : 1000 - $225 - 1 000 - 100,00%
Total Capacity :18174
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %18 174 - 100,00%
Average Income per Game$1,865,275
Year to Date Revenue$74,611,000
Farm
Home Games Left3
Average Attendance - %3 000 - 100,00%
Average Income per Game$106,250
Year to Date Revenue$4,143,750

Expense

Pro Players Total Salaries$81,200,000
Farm Players Total Salaries$3,005,000
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$10,000,000
Pro Year To Date Expenses$75,441,718
Farm Year To Date Expenses$6,955,815
Pro Salary Cap To Date$74,544,082
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,730,550
Farm Estimated Season Revenue$318,750
Pro Remaining Season Days13
Pro Expenses Per Days$647,244
Pro Estimated Expenses$8,414,172
Farm Remaining Season Days10
Farm Expenses Per Days$64,556
Farm Estimated Expenses$645,560
Estimated Season Expenses$9,059,732
Season Salary Cap$91,200,000
Estimate Under Maximum Salary Cap of $94,000,000$2,800,000
Estimate Over Minimum Salary Cap of $64,000,000 $27,200,000
Current Bank Account$74,114,206
Projected Bank Account$69,103,774

Pro Players Salaries

Steven Stamkos $12,000,000 (1)
Matt Duchene $9,000,000 (2)
Jack Eichel $7,750,000 (1)
Connor Hellebuyck $6,000,000 (1)
Artturi Lehkonen $6,000,000 (3)
Erik Karlsson $6,000,000 (2)
Nikolaj Ehlers $5,500,000 (1)
Morgan Rielly $5,000,000 (2)
Brady Skjei $5,000,000 (2)
Sam Bennett $4,500,000 (1)
Ryan Strome $3,000,000 (1)
Jarred Tinordi $2,000,000 (1)
Antti Raanta $1,500,000 (1)
Olli Maatta $1,000,000 (3)
Derek Ryan $1,000,000 (1)
Anthony Duclair $1,000,000 (2)
Drew O'Connor $1,000,000 (2)
Jesperi Kotkaniemi $1,000,000 (2)
Matthew Benning $1,000,000 (2)
Juuso Valimaki $1,000,000 (1)
Nicolas Aube-Kubel $950,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $81,200,000
Year 23 : $36,000,000
Year 24 : $7,000,000
Year 25 : $0
Salary Average Commitment
Year 22 : $81,200,000
Year 23 : $36,000,000
Year 24 : $7,000,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $81,200,000
Year 23 : $36,000,000
Year 24 : $7,000,000
Year 25 : $0

Farm Players Salaries

Dmitry Orlov $700,000 (1)
Kirby Dach $400,000 (3)
Kaapo Kakko $150,000 (3)
Xavier Ouellet $100,000 (1)
Tomas Nosek $100,000 (2)
Jack Rathbone $100,000 (3)
Alexander Holtz $100,000 (4)
Jakub Vrana $100,000 (3)
Zachary Jones $100,000 (3)
Christian Fischer $95,000 (2)
Jimmy Schuldt $95,000 (1)
Jack St. Ivany $85,000 (3)
Benoit-Olivier Groulx $85,000 (3)
Alex Steeves $85,000 (1)
Sean Farrell $85,000 (2)
Hunter McKown $85,000 (2)
Joshua Roy $70,000 (2)
Jet Greaves $70,000 (2)
Alexei Toropchenko $70,000 (1)
Yaniv Perets $70,000 (2)
Danil Gushchin (Out of Payroll) $70,000 (3)
Owen Pickering $70,000 (3)
Jacob Quillan $70,000 (3)
Devon Levi $70,000 (2)
Adam Ruzicka $50,000 (1)
Total Farm Players25
Salary Commitment
Year 22 : $3,075,000
Year 23 : $1,975,000
Year 24 : $1,330,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $3,075,000
Year 23 : $1,975,000
Year 24 : $1,330,000
Year 25 : $100,000

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 7000 - $99 - 7 000 - 100,00%
Level 2: 7000 - $74 - 6 779 - 96,85%
Level 3: 4000 - $59 - 3 681 - 92,04%
Level 4: 5000 - $36 - 4 962 - 99,23%
Luxury : 2000 - $250 - 1 949 - 97,45%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $25 - 2 000 - 100,00%
Farm Level 2: 1000 - $10 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %24 371 - 97,49%
Average Income per Game$2,597,186
Year to Date Revenue$103,887,454
Farm
Home Games Left2
Average Attendance - %3 000 - 100,00%
Average Income per Game$75,000
Year to Date Revenue$3,000,000

Expense

Pro Players Total Salaries$88,025,000
Farm Players Total Salaries$2,680,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,375,000
Pro Year To Date Expenses$80,296,858
Farm Year To Date Expenses$6,018,548
Pro Salary Cap To Date$77,603,895
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,194,373
Farm Estimated Season Revenue$150,000
Pro Remaining Season Days13
Pro Expenses Per Days$716,732
Pro Estimated Expenses$9,317,516
Farm Remaining Season Days10
Farm Expenses Per Days$53,871
Farm Estimated Expenses$538,710
Estimated Season Expenses$9,856,226
Season Salary Cap$91,400,000
Estimate Under Maximum Salary Cap of $94,000,000$2,600,000
Estimate Over Minimum Salary Cap of $64,000,000 $27,400,000
Current Bank Account$320,585,709
Projected Bank Account$316,073,856

Pro Players Salaries

William Nylander $9,750,000 (1)
Jake Guentzel $9,000,000 (2)
Kyle Connor $7,125,000 (1)
Jared McCann $6,750,000 (1)
Thatcher Demko $6,000,000 (3)
Nick Suzuki $5,000,000 (2)
Radko Gudas $5,000,000 (2)
Jason Robertson $5,000,000 (2)
Dylan Strome $5,000,000 (2)
Christopher Tanev $5,000,000 (2)
Erik Cernak $4,750,000 (2)
Joshua Morrissey $4,000,000 (3)
Dylan DeMelo $3,000,000 (1)
Ross Colton $2,750,000 (2)
David Kampf $2,000,000 (3)
Trevor Moore $2,000,000 (1)
Anthony Cirelli $2,000,000 (1)
Nicolas Hague $1,000,000 (2)
Alexander Nylander $1,000,000 (3)
Mike Modano $1,000,000 (2)
Adin Hill $900,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $88,025,000
Year 23 : $56,500,000
Year 24 : $13,000,000
Year 25 : $0
Salary Average Commitment
Year 22 : $88,025,000
Year 23 : $56,500,000
Year 24 : $13,000,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $88,025,000
Year 23 : $56,500,000
Year 24 : $13,000,000
Year 25 : $0

Farm Players Salaries

Anthony Deangelo $300,000 (2)
Yakov Trenin $200,000 (1)
Pheonix Copley $100,000 (2)
Ty Smith $100,000 (3)
Calen Addison $100,000 (3)
Lukas Reichel $100,000 (4)
Isac Lundestrom $100,000 (3)
Miles Wood $95,000 (1)
Hudson Fasching $95,000 (1)
A.J. Greer $95,000 (2)
Mackenzie Blackwood $90,000 (3)
Alex Nedeljkovic $90,000 (2)
Ben Meyers $85,000 (1)
Vincent Iorio $85,000 (2)
Arshdeep Bains $85,000 (2)
Eetu Makiniemi $85,000 (1)
Scott Reedy $85,000 (1)
Bobby McMann $85,000 (3)
Braden Schneider $85,000 (1)
Valtteri Puustinen $85,000 (1)
Declan Carlile $85,000 (3)
Nick Perbix $85,000 (2)
Nick Blankenburg $85,000 (1)
Mads Sogaard $70,000 (1)
Filip Roos $70,000 (3)
Pavol Regenda $70,000 (1)
Rutger McGroarty $70,000 (3)
Arttu Ruotsalainen $0 (0)
Total Farm Players28
Salary Commitment
Year 22 : $2,680,000
Year 23 : $1,640,000
Year 24 : $800,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $2,680,000
Year 23 : $1,640,000
Year 24 : $800,000
Year 25 : $100,000

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 8400 - $96 - 8 364 - 99,57%
Level 2: 6400 - $74 - 6 388 - 99,81%
Level 3: 4150 - $58 - 3 645 - 87,83%
Level 4: 4500 - $45 - 4 500 - 100,00%
Luxury : 1550 - $340 - 1 550 - 100,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $22 - 2 000 - 100,00%
Farm Level 2: 1000 - $19 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %24 446 - 97,79%
Average Income per Game$2,770,642
Year to Date Revenue$110,825,668
Farm
Home Games Left2
Average Attendance - %3 000 - 100,00%
Average Income per Game$78,750
Year to Date Revenue$3,150,000

Expense

Pro Players Total Salaries$84,200,000
Farm Players Total Salaries$2,495,000
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Special Salary Cap Value$8,000,000
Pro Year To Date Expenses$82,965,922
Farm Year To Date Expenses$6,519,849
Pro Salary Cap To Date$78,477,728
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,541,283
Farm Estimated Season Revenue$157,500
Pro Remaining Season Days13
Pro Expenses Per Days$702,362
Pro Estimated Expenses$9,130,706
Farm Remaining Season Days10
Farm Expenses Per Days$52,379
Farm Estimated Expenses$523,790
Estimated Season Expenses$9,654,496
Season Salary Cap$92,200,000
Estimate Under Maximum Salary Cap of $94,000,000$1,800,000
Estimate Over Minimum Salary Cap of $64,000,000 $28,200,000
Current Bank Account$240,701,496
Projected Bank Account$236,745,783

Pro Players Salaries

Kirill Kaprizov $10,500,000 (1)
Nathan MacKinnon $10,500,000 (1)
Clayton Keller $8,500,000 (1)
Charlie Coyle $8,000,000 (1)
Moritz Seider $5,500,000 (4)
Cale Makar $5,500,000 (2)
Erik Haula $5,000,000 (1)
Sean Monahan $5,000,000 (3)
Bo Horvat $4,500,000 (3)
Brandon Carlo $4,500,000 (1)
Colton Parayko $3,000,000 (1)
Blake Coleman $3,000,000 (1)
Teddy Blueger $2,000,000 (2)
Jan Rutta $2,000,000 (1)
John Gibson $1,250,000 (1)
Tim Stutzle $1,000,000 (2)
Nathan Marois $1,000,000 (4)
Jordan Binnington $900,000 (1)
Jake Middleton $850,000 (2)
Brandon Hagel $850,000 (1)
J.J Moser $850,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $84,200,000
Year 23 : $27,350,000
Year 24 : $22,500,000
Year 25 : $6,500,000
Salary Average Commitment
Year 22 : $88,200,000
Year 23 : $28,350,000
Year 24 : $19,000,000
Year 25 : $6,500,000
Salary Cap with 1 Way Contract
Year 22 : $84,200,000
Year 23 : $25,350,000
Year 24 : $16,000,000
Year 25 : $6,500,000

Farm Players Salaries

Cam Atkinson $700,000 (1)
Anders Lee $500,000 (2)
Dmitry Kulikov $300,000 (2)
Garnet Hathaway $200,000 (2)
Kaapo Kahkonen $100,000 (1)
Jordan Oesterle $100,000 (2)
Greg McKegg $100,000 (1)
Josh Leivo $100,000 (1)
Taylor Hall $100,000 (2)
Leo Carlsson $85,000 (3)
Jesper Wallstedt $70,000 (3)
Matt Rempe $70,000 (3)
Scott Morrow $70,000 (3)
Malcolm Subban $0 (0)
Anders Bjork $0 (0)
Total Farm Players15
Salary Commitment
Year 22 : $2,495,000
Year 23 : $1,495,000
Year 24 : $295,000
Year 25 : $0
Salary Average Commitment
Year 22 : $2,445,000
Year 23 : $1,495,000
Year 24 : $295,000
Year 25 : $0

FLORIDE



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live Arena
Level 1: 7000 - $90 - 7 000 - 100,00%
Level 2: 5900 - $60 - 5 900 - 100,00%
Level 3: 2900 - $35 - 2 900 - 100,00%
Level 4: 4973 - $25 - 4 973 - 100,00%
Luxury : 1500 - $250 - 1 500 - 100,00%
Total Capacity :22273
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %22 273 - 100,00%
Average Income per Game$1,981,031
Year to Date Revenue$77,260,209
Farm
Home Games Left3
Average Attendance - %3 000 - 100,00%
Average Income per Game$106,250
Year to Date Revenue$4,143,750

Expense

Pro Players Total Salaries$64,100,000
Farm Players Total Salaries$4,100,000
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Special Salary Cap Value$23,375,000
Pro Year To Date Expenses$67,949,633
Farm Year To Date Expenses$6,799,726
Pro Salary Cap To Date$63,461,453
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,943,093
Farm Estimated Season Revenue$318,750
Pro Remaining Season Days13
Pro Expenses Per Days$544,094
Pro Estimated Expenses$7,073,222
Farm Remaining Season Days10
Farm Expenses Per Days$57,258
Farm Estimated Expenses$572,580
Estimated Season Expenses$7,645,802
Season Salary Cap$87,475,000
Estimate Under Maximum Salary Cap of $94,000,000$6,525,000
Estimate Over Minimum Salary Cap of $64,000,000 $23,475,000
Current Bank Account$101,009,099
Projected Bank Account$99,625,140

Pro Players Salaries

Mikko Rantanen $10,750,000 (2)
Joel Eriksson Ek $9,500,000 (1)
Tage Thompson $7,000,000 (1)
Gustav Forsling $5,500,000 (1)
Andrei Svechnikov (Out of Payroll) $5,000,000 (2)
Nico Hischier $5,000,000 (2)
MacKenzie Weegar $5,000,000 (2)
Travis Sanheim $4,500,000 (1)
Frank Vatrano $2,750,000 (1)
Sergei Bobrovsky $2,250,000 (2)
Artemi Panarin $1,750,000 (1)
Mattias Samuelsson $1,500,000 (4)
Nick Leddy $1,250,000 (1)
Tyler Myers $1,250,000 (1)
Kirill Marchenko $1,000,000 (3)
Marc Levesque (Out of Payroll) $1,000,000 (2)
Jason Dickinson $1,000,000 (1)
Seth Jarvis $850,000 (1)
Dmitri Voronkov $850,000 (3)
Cole Sillinger $850,000 (1)
Karel Vejmelka $850,000 (1)
Brett Berard $700,000 (3)
Total Pro Players22
Salary Commitment
Year 22 : $70,100,000
Year 23 : $33,050,000
Year 24 : $4,050,000
Year 25 : $1,500,000
Salary Average Commitment
Year 22 : $67,766,666
Year 23 : $33,050,000
Year 24 : $4,050,000
Year 25 : $1,500,000
Salary Cap with 1 Way Contract
Year 22 : $70,100,000
Year 23 : $33,050,000
Year 24 : $4,050,000
Year 25 : $1,500,000

Farm Players Salaries

Adam Henrique $700,000 (2)
Boone Jenner $700,000 (1)
Jordan Martinook $300,000 (2)
Josh Bailey $300,000 (1)
Luke Schenn $300,000 (2)
Marc-Andre Fleury $200,000 (1)
Nikita Zadorov (Out of Payroll) $200,000 (3)
Alex Formenton $100,000 (1)
Sean Walker $100,000 (2)
William Borgen $100,000 (2)
Calvin De Haan $100,000 (1)
Alexandre Texier $100,000 (2)
Luke Glendening $100,000 (1)
Janne Kuokkanen $100,000 (1)
Jake Allen $100,000 (2)
Keegan Kolesar $100,000 (2)
Lias Andersson $100,000 (1)
Philippe Myers $100,000 (1)
Conor Timmins $100,000 (2)
Ilya Samsonov $90,000 (1)
Henry Thrun $85,000 (2)
Stanislav Svozil $85,000 (2)
Marc McLaughlin $70,000 (1)
Samuel Ersson $70,000 (1)
Joe Snively $0 (0)
Total Farm Players25
Salary Commitment
Year 22 : $4,300,000
Year 23 : $2,270,000
Year 24 : $200,000
Year 25 : $0
Salary Average Commitment
Year 22 : $4,300,000
Year 23 : $2,270,000
Year 24 : $200,000
Year 25 : $0

ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6400 - $95 - 6 400 - 100,00%
Level 2: 5200 - $65 - 5 200 - 100,00%
Level 3: 5866 - $45 - 3 873 - 66,02%
Level 4: 5834 - $30 - 5 482 - 93,96%
Luxury : 1700 - $205 - 1 700 - 100,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %22 655 - 90,62%
Average Income per Game$2,041,553
Year to Date Revenue$79,620,561
Farm
Home Games Left3
Average Attendance - %3 000 - 100,00%
Average Income per Game$106,250
Year to Date Revenue$4,143,750

Expense

Pro Players Total Salaries$85,250,000
Farm Players Total Salaries$2,495,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,113,008
Farm Year To Date Expenses$2,749,920
Pro Salary Cap To Date$71,624,828
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,124,659
Farm Estimated Season Revenue$318,750
Pro Remaining Season Days13
Pro Expenses Per Days$710,630
Pro Estimated Expenses$9,238,190
Farm Remaining Season Days10
Farm Expenses Per Days$24,153
Farm Estimated Expenses$241,530
Estimated Season Expenses$9,479,720
Season Salary Cap$85,250,000
Estimate Under Maximum Salary Cap of $94,000,000$8,750,000
Estimate Over Minimum Salary Cap of $64,000,000 $21,250,000
Current Bank Account$162,472,373
Projected Bank Account$159,436,062

Pro Players Salaries

Mats Zuccarello $10,000,000 (1)
Travis Konecny $8,000,000 (2)
Cam Fowler $8,000,000 (2)
Igor Shesterkin $6,000,000 (2)
Jamie Oleksiak $6,000,000 (2)
Carter Verhaeghe $5,750,000 (1)
Derek Forbort $5,000,000 (2)
Mikael Granlund $5,000,000 (1)
Patrick Kane $5,000,000 (2)
T.J Oshie $5,000,000 (2)
Samuel Girard $4,000,000 (3)
Robby Fabbri $3,000,000 (2)
Shayne Gostisbehere $3,000,000 (1)
Cam York $2,000,000 (4)
Casey Mittelstadt $1,500,000 (1)
Brett Howden $1,000,000 (1)
Zemgus Girgensons $1,000,000 (2)
Lucas Raymond $1,000,000 (1)
Robert Thomas $1,000,000 (1)
Luke Hughes $850,000 (2)
Tyson Foerster $850,000 (2)
Owen Power $850,000 (2)
Dakota Joshua $850,000 (2)
Dawson Mercer $850,000 (1)
Calvin Pickard $750,000 (1)
Total Pro Players25
Salary Commitment
Year 22 : $86,250,000
Year 23 : $58,900,000
Year 24 : $6,000,000
Year 25 : $2,000,000
Salary Average Commitment
Year 22 : $86,250,000
Year 23 : $56,400,000
Year 24 : $6,000,000
Year 25 : $2,000,000
Salary Cap with 1 Way Contract
Year 22 : $86,250,000
Year 23 : $56,400,000
Year 24 : $6,000,000
Year 25 : $2,000,000

Farm Players Salaries

Barrett Hayton $200,000 (3)
Oliver Wahlstrom $100,000 (2)
Frank Guy $100,000 (4)
Josh Mahura $100,000 (2)
Nils Lundkvist $100,000 (4)
Filip Zadina $100,000 (3)
Erik Brannstrom $100,000 (2)
Luke Evangelista $100,000 (2)
Dante Fabbro $100,000 (2)
Logan Stanley $100,000 (3)
Carey Price $100,000 (1)
Nils aman $85,000 (2)
Thomas Bordeleau $85,000 (2)
Shane Wright $85,000 (2)
Oskar Steen $85,000 (2)
Parker Kelly $85,000 (2)
Nikita Alexandrov $85,000 (2)
Vladislav Kolyachonok $85,000 (1)
Lucas Johansen $70,000 (1)
Nikita Okhotyuk $70,000 (1)
Jordan Harris $70,000 (1)
Samuel Knazko $70,000 (2)
Artemi Kniazev $70,000 (2)
Alexander Alexeyev $70,000 (1)
Emil Andrae $70,000 (2)
Mackie Samoskevich $70,000 (2)
Wyatt Kaiser $70,000 (2)
Zachary Fucale $70,000 (1)
Colin White $0 (0)
Total Farm Players29
Salary Commitment
Year 22 : $2,495,000
Year 23 : $1,960,000
Year 24 : $600,000
Year 25 : $200,000
Salary Average Commitment
Year 22 : $2,495,000
Year 23 : $1,960,000
Year 24 : $600,000
Year 25 : $200,000

LOSANGELES



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $200 - 7 000 - 100,00%
Level 2: 7000 - $125 - 4 912 - 70,18%
Level 3: 4000 - $70 - 3 630 - 90,76%
Level 4: 5000 - $60 - 3 897 - 77,95%
Luxury : 2000 - $500 - 1 314 - 65,71%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $999 - 200 - 10,00%
Farm Level 2: 1000 - $998 - 100 - 10,00%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %20 754 - 83,02%
Average Income per Game$3,948,877
Year to Date Revenue$154,006,213
Farm
Home Games Left3
Average Attendance - %300 - 10,00%
Average Income per Game$374,500
Year to Date Revenue$14,605,500

Expense

Pro Players Total Salaries$92,150,000
Farm Players Total Salaries$3,860,000
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$85,965,394
Farm Year To Date Expenses$7,318,533
Pro Salary Cap To Date$81,477,197
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,846,632
Farm Estimated Season Revenue$1,123,500
Pro Remaining Season Days13
Pro Expenses Per Days$764,961
Pro Estimated Expenses$9,944,493
Farm Remaining Season Days10
Farm Expenses Per Days$63,387
Farm Estimated Expenses$633,870
Estimated Season Expenses$10,578,363
Season Salary Cap$92,150,000
Estimate Under Maximum Salary Cap of $94,000,000$1,850,000
Estimate Over Minimum Salary Cap of $64,000,000 $28,150,000
Current Bank Account$349,317,635
Projected Bank Account$351,709,404

Pro Players Salaries

J.T Miller $11,000,000 (1)
Valeri Nichushkin $10,500,000 (1)
Claude Giroux $10,000,000 (1)
Shea Weber $8,000,000 (2)
Tomas Hertl $8,000,000 (2)
Alex Tuch $6,500,000 (1)
Nick Schmaltz $6,500,000 (1)
Ryan Nugent-Hopkins $5,500,000 (1)
Jamie Benn $4,500,000 (1)
Mario Ferraro $3,500,000 (1)
Noah Hanifin $3,000,000 (2)
Johnny Gaudreau $2,500,000 (1)
Kris Letang $2,250,000 (1)
John Carlson $2,250,000 (1)
Alexander Kerfoot $2,000,000 (2)
Evan Bouchard $1,500,000 (2)
J.T Compher $1,500,000 (1)
Joel Farabee $1,000,000 (2)
Jonathan Quick $750,000 (1)
Joey Daccord $700,000 (1)
Kevin Lankinen $700,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $92,150,000
Year 23 : $26,500,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $95,150,000
Year 23 : $26,500,000
Year 24 : $0
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $92,150,000
Year 23 : $23,500,000
Year 24 : $0
Year 25 : $0

Farm Players Salaries

Evander Kane $600,000 (1)
Sean Couturier $600,000 (1)
Nic Dowd $400,000 (2)
Damon Severson (Out of Payroll) $300,000 (2)
Kevin Hayes $300,000 (2)
Craig Smith $200,000 (2)
Torey Krug $200,000 (1)
Jonas Siegenthaler $200,000 (2)
David Rittich $150,000 (2)
Michael McLeod $100,000 (1)
Rasmus Ristolainen $100,000 (3)
James Reimer $100,000 (2)
Kailer Yamamoto $100,000 (1)
Ilya Mikheyev $100,000 (2)
Martin Charron $100,000 (3)
Christian Wolanin $100,000 (3)
Givani Smith $85,000 (2)
Maxim Letunov $85,000 (1)
Ryker Evans $85,000 (3)
John Ludvig $85,000 (3)
Jack Drury $85,000 (2)
Ty Emberson $85,000 (3)
Total Farm Players22
Salary Commitment
Year 22 : $4,160,000
Year 23 : $2,475,000
Year 24 : $555,000
Year 25 : $0
Salary Average Commitment
Year 22 : $4,125,000
Year 23 : $2,440,000
Year 24 : $520,000
Year 25 : $0

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7500 - $250 - 6 267 - 83,56%
Level 2: 7250 - $115 - 6 334 - 87,36%
Level 3: 4250 - $85 - 2 766 - 65,08%
Level 4: 4000 - $65 - 3 439 - 85,96%
Luxury : 2000 - $350 - 1 775 - 88,73%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $130 - 1 121 - 56,05%
Farm Level 2: 1000 - $75 - 791 - 79,07%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %20 579 - 82,32%
Average Income per Game$4,218,417
Year to Date Revenue$168,736,678
Farm
Home Games Left2
Average Attendance - %1 912 - 63,72%
Average Income per Game$256,286
Year to Date Revenue$10,251,438

Expense

Pro Players Total Salaries$75,175,000
Farm Players Total Salaries$3,365,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value$17,750,000
Pro Year To Date Expenses$77,147,445
Farm Year To Date Expenses$6,098,150
Pro Salary Cap To Date$73,556,901
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,436,834
Farm Estimated Season Revenue$512,572
Pro Remaining Season Days13
Pro Expenses Per Days$623,425
Pro Estimated Expenses$8,104,525
Farm Remaining Season Days10
Farm Expenses Per Days$51,331
Farm Estimated Expenses$513,310
Estimated Season Expenses$8,617,835
Season Salary Cap$92,925,000
Estimate Under Maximum Salary Cap of $94,000,000$1,075,000
Estimate Over Minimum Salary Cap of $64,000,000 $28,925,000
Current Bank Account$363,277,023
Projected Bank Account$363,608,594

Pro Players Salaries

Anze Kopitar $12,000,000 (1)
Victor Hedman $10,000,000 (2)
Brent Burns $9,000,000 (1)
Kyle Palmieri $8,000,000 (2)
Nick Bjugstad $7,000,000 (2)
Michael Bunting $4,000,000 (3)
Kevin Fiala $4,000,000 (1)
Alex Newhook $4,000,000 (4)
Radek Faksa $3,000,000 (2)
Logan Couture $3,000,000 (2)
Alec Martinez $2,000,000 (1)
Andrew Mangiapane $1,875,000 (2)
Mark Jankowski $1,000,000 (2)
Lukas Dostal $1,000,000 (4)
Jeremy Lauzon $1,000,000 (1)
Paul Coffey $1,000,000 (3)
Brett Kulak $1,000,000 (2)
Nicholas Robertson $850,000 (2)
Alex Lyon $750,000 (2)
Alex Laferriere $700,000 (2)
Total Pro Players20
Salary Commitment
Year 22 : $75,175,000
Year 23 : $47,175,000
Year 24 : $10,000,000
Year 25 : $5,000,000
Salary Average Commitment
Year 22 : $75,175,000
Year 23 : $47,175,000
Year 24 : $10,000,000
Year 25 : $5,000,000
Salary Cap with 1 Way Contract
Year 22 : $75,175,000
Year 23 : $47,175,000
Year 24 : $10,000,000
Year 25 : $5,000,000

Farm Players Salaries

Andrew Copp $600,000 (1)
Evan Rodrigues $300,000 (1)
Henri Jokiharju $100,000 (1)
Trey Fix-Wolansky $100,000 (3)
Ian Mitchell $100,000 (2)
Kevin Connauton $100,000 (2)
Jesse Puljujarvi $100,000 (3)
Louis Belpedio $100,000 (3)
Ville Heinola $100,000 (3)
David Gustafsson $100,000 (3)
Jacob Bryson $100,000 (3)
Joel Kiviranta $100,000 (2)
Morgan Barron $100,000 (3)
Jan Jenik $100,000 (4)
Anton Forsberg (Out of Payroll) $100,000 (2)
Sebastian AhoD $95,000 (2)
Jacob Moverare $85,000 (1)
Connor Mackey $85,000 (3)
Vitek Vanecek $85,000 (2)
Akil Thomas $85,000 (3)
Graeme Clarke $85,000 (3)
Ridly Greig $85,000 (2)
Kevin Korchinski $85,000 (3)
Linus Karlsson $85,000 (2)
Oskar Olausson $70,000 (2)
David Jiricek $70,000 (2)
Jakub Lauko $70,000 (1)
Matt Villata $70,000 (2)
Bradly Nadeau $70,000 (3)
Nikita Nesterenko $70,000 (2)
Jack LaFontaine $70,000 (1)
Total Farm Players31
Salary Commitment
Year 22 : $3,465,000
Year 23 : $2,240,000
Year 24 : $1,210,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $3,465,000
Year 23 : $2,240,000
Year 24 : $1,210,000
Year 25 : $100,000

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 9000 - $100 - 8 738 - 97,09%
Level 2: 6000 - $90 - 6 000 - 100,00%
Level 3: 2500 - $75 - 2 500 - 100,00%
Level 4: 6000 - $35 - 5 339 - 88,99%
Luxury : 1500 - $950 - 685 - 45,63%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $18 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %23 262 - 93,05%
Average Income per Game$3,048,068
Year to Date Revenue$121,922,719
Farm
Home Games Left2
Average Attendance - %3 000 - 100,00%
Average Income per Game$110,000
Year to Date Revenue$4,400,000

Expense

Pro Players Total Salaries$78,800,000
Farm Players Total Salaries$4,525,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$83,626,406
Farm Year To Date Expenses$4,581,419
Pro Salary Cap To Date$79,138,216
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,096,136
Farm Estimated Season Revenue$220,000
Pro Remaining Season Days13
Pro Expenses Per Days$659,843
Pro Estimated Expenses$8,577,959
Farm Remaining Season Days10
Farm Expenses Per Days$40,524
Farm Estimated Expenses$405,240
Estimated Season Expenses$8,983,199
Season Salary Cap$78,800,000
Estimate Under Maximum Salary Cap of $94,000,000$15,200,000
Estimate Over Minimum Salary Cap of $64,000,000 $14,800,000
Current Bank Account$789,414,174
Projected Bank Account$786,747,111

Pro Players Salaries

Auston Matthews $10,500,000 (1)
Connor McDavid (Out of Payroll) $10,500,000 (1)
David Pastrnak $10,500,000 (1)
Mitchell Marner $9,750,000 (2)
Roman Josi $8,000,000 (2)
Ryan O'Reilly $7,000,000 (1)
Ivan Provorov $6,000,000 (3)
Jordan Kyrou (Out of Payroll) $4,000,000 (2)
David Savard $3,500,000 (2)
Miro Heiskanen $3,000,000 (1)
Marcus Foligno $3,000,000 (2)
Jeremy Swayman $3,000,000 (3)
Lars Eller $3,000,000 (1)
Brock Nelson $2,250,000 (1)
Jordan Greenway $2,000,000 (1)
Martin Necas $1,500,000 (1)
Anthony Stolarz $1,250,000 (2)
Jake Sanderson $1,000,000 (2)
Mason Marchment $1,000,000 (1)
Jani Hakanpaa $850,000 (1)
Jack Quinn $850,000 (1)
Wyatt Johnston $850,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $93,300,000
Year 23 : $39,500,000
Year 24 : $9,000,000
Year 25 : $0
Salary Average Commitment
Year 22 : $93,300,000
Year 23 : $39,500,000
Year 24 : $9,000,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $93,300,000
Year 23 : $39,500,000
Year 24 : $9,000,000
Year 25 : $0

Farm Players Salaries

Ryan Suter $600,000 (1)
Mattias Ekholm $600,000 (2)
Ondrej Palat $500,000 (1)
Cody Ceci $400,000 (2)
Erik Johnson $400,000 (2)
Marcus Johansson $400,000 (2)
Marcus Pettersson $375,000 (2)
Yegor Chinakhov $200,000 (4)
Frank Lalancette $100,000 (4)
John Leonard $100,000 (2)
Adam Beckman $100,000 (4)
Lane Pederson $100,000 (2)
Ilya Lyubushkin $85,000 (1)
Cayden Primeau (Out of Payroll) $85,000 (2)
Eric Robinson $85,000 (1)
Simon Benoit $85,000 (2)
Johnathan Kovacevic $85,000 (1)
Jasper Weatherby $85,000 (1)
Thomas Novak (Out of Payroll) $85,000 (3)
Dysin Mayo $85,000 (1)
Carter Hart $70,000 (1)
Dmitri Samorukov $70,000 (1)
Total Farm Players22
Salary Commitment
Year 22 : $4,695,000
Year 23 : $3,030,000
Year 24 : $485,000
Year 25 : $400,000
Salary Average Commitment
Year 22 : $4,695,000
Year 23 : $3,030,000
Year 24 : $485,000
Year 25 : $400,000

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 8300 - $999 - 3 320 - 40,00%
Level 2: 5500 - $78 - 5 500 - 100,00%
Level 3: 2450 - $65 - 2 450 - 100,00%
Level 4: 4700 - $32 - 4 699 - 99,98%
Luxury : 1500 - $450 - 1 498 - 99,89%
Total Capacity :22450
Farm
Farm Level 1: 2000 - $55 - 1 997 - 99,84%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17 467 - 77,81%
Average Income per Game$5,911,927
Year to Date Revenue$236,477,074
Farm
Home Games Left2
Average Attendance - %2 997 - 99,90%
Average Income per Game$174,783
Year to Date Revenue$6,991,337

Expense

Pro Players Total Salaries$51,500,000
Farm Players Total Salaries$2,040,000
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$28,500,000
Pro Year To Date Expenses$49,815,355
Farm Year To Date Expenses$5,479,603
Pro Salary Cap To Date$48,020,081
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$11,823,854
Farm Estimated Season Revenue$349,567
Pro Remaining Season Days13
Pro Expenses Per Days$421,260
Pro Estimated Expenses$5,476,380
Farm Remaining Season Days10
Farm Expenses Per Days$48,710
Farm Estimated Expenses$487,100
Estimated Season Expenses$5,963,480
Season Salary Cap$80,000,000
Estimate Under Maximum Salary Cap of $94,000,000$14,000,000
Estimate Over Minimum Salary Cap of $64,000,000 $16,000,000
Current Bank Account$374,110,233
Projected Bank Account$380,320,174

Pro Players Salaries

Jonathan Huberdeau $11,000,000 (1)
Alex Killorn $7,000,000 (2)
Kevin Shattenkirk $6,000,000 (1)
Marc Staal $5,000,000 (1)
Oliver Bjorkstrand $4,500,000 (1)
Conor Garland $3,500,000 (1)
Michael Anderson $1,500,000 (3)
Alex Stalock $1,000,000 (1)
Jesper Boqvist $1,000,000 (2)
Trent Frederic $1,000,000 (1)
Timothy Liljegren $1,000,000 (2)
Ryan Lindgren $1,000,000 (1)
Logan Cooley $1,000,000 (3)
Connor Bedard $1,000,000 (3)
Andreas Athanasiou $1,000,000 (2)
Juuso Parssinen $850,000 (2)
Jonas Johansson $850,000 (1)
Guillaume Brisebois $850,000 (1)
Marco Rossi $850,000 (1)
Mason McTavish $850,000 (2)
Louis Domingue $750,000 (2)
Total Pro Players21
Salary Commitment
Year 22 : $51,500,000
Year 23 : $15,950,000
Year 24 : $3,500,000
Year 25 : $0
Salary Average Commitment
Year 22 : $51,500,000
Year 23 : $15,950,000
Year 24 : $3,500,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $51,500,000
Year 23 : $15,950,000
Year 24 : $3,500,000
Year 25 : $0

Farm Players Salaries

Laurent Dauphin $100,000 (1)
Yegor Zamula $100,000 (4)
Jonas Rondbjerg $100,000 (3)
Rasmus Kupari $100,000 (3)
Liam Foudy $100,000 (2)
Jansen Harkins $100,000 (1)
Oliver Kylington $100,000 (2)
Phillip Di Giuseppe $100,000 (1)
Brendan Gaunce $100,000 (1)
Rasmus Asplund $100,000 (3)
Steven Santini $95,000 (1)
Zack Ostapchuk $85,000 (3)
Tristen Robins $85,000 (2)
Ivan Miroshnichenko $85,000 (3)
Marat Khusnutdinov $85,000 (3)
Andreas Englund $85,000 (1)
Lukas Rousek $85,000 (2)
Robin Salo $85,000 (1)
Maksymilian Szuber $70,000 (3)
Collin Graf $70,000 (3)
Zach Dean $70,000 (3)
Jonathan Gruden $70,000 (2)
Felix Sandstrom $70,000 (3)
Total Farm Players23
Salary Commitment
Year 22 : $2,040,000
Year 23 : $1,375,000
Year 24 : $935,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $2,040,000
Year 23 : $1,375,000
Year 24 : $935,000
Year 25 : $100,000

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 9500 - $96 - 8 780 - 92,42%
Level 2: 6000 - $80 - 5 992 - 99,87%
Level 3: 3000 - $60 - 3 000 - 100,00%
Level 4: 5000 - $35 - 4 950 - 98,99%
Luxury : 1500 - $250 - 1 500 - 100,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $30 - 2 000 - 100,00%
Farm Level 2: 1000 - $12 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %24 222 - 96,89%
Average Income per Game$2,563,093
Year to Date Revenue$102,523,716
Farm
Home Games Left2
Average Attendance - %3 000 - 100,00%
Average Income per Game$90,000
Year to Date Revenue$3,600,000

Expense

Pro Players Total Salaries$70,650,000
Farm Players Total Salaries$2,385,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$18,750,000
Pro Year To Date Expenses$69,551,962
Farm Year To Date Expenses$3,205,045
Pro Salary Cap To Date$65,063,771
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,126,186
Farm Estimated Season Revenue$180,000
Pro Remaining Season Days13
Pro Expenses Per Days$595,669
Pro Estimated Expenses$7,743,697
Farm Remaining Season Days10
Farm Expenses Per Days$23,266
Farm Estimated Expenses$232,660
Estimated Season Expenses$7,976,357
Season Salary Cap$89,400,000
Estimate Under Maximum Salary Cap of $94,000,000$4,600,000
Estimate Over Minimum Salary Cap of $64,000,000 $25,400,000
Current Bank Account$460,501,008
Projected Bank Account$457,830,837

Pro Players Salaries

Zach Hyman $9,000,000 (2)
Reilly Smith $7,000,000 (1)
Bryan Little $6,000,000 (1)
Colton Sissons $5,000,000 (1)
Cole Caufield $5,000,000 (4)
Brandon Saad $5,000,000 (2)
TJ Brodie $4,000,000 (1)
Jesper Fast $3,000,000 (1)
Trevor Lewis $3,000,000 (1)
Jason Zucker $3,000,000 (2)
Andrew Cogliano $3,000,000 (1)
Ryan Graves $3,000,000 (3)
Tristan Jarry $3,000,000 (1)
Joel Edmundson $2,000,000 (1)
Alexander Romanov $2,000,000 (3)
Warren Foegele $1,750,000 (2)
Nicolas Deslauriers $1,000,000 (2)
Sam Carrick $1,000,000 (1)
Dan Duch $1,000,000 (4)
Erik Gustafsson $1,000,000 (2)
Aliaksei Protas $1,000,000 (4)
Kaiden Guhle $1,000,000 (3)
Dan Vladar $900,000 (3)
Spencer Knight $850,000 (1)
Total Pro Players24
Salary Commitment
Year 22 : $72,500,000
Year 23 : $34,650,000
Year 24 : $13,900,000
Year 25 : $7,000,000
Salary Average Commitment
Year 22 : $72,500,000
Year 23 : $34,650,000
Year 24 : $13,900,000
Year 25 : $7,000,000
Salary Cap with 1 Way Contract
Year 22 : $72,500,000
Year 23 : $34,650,000
Year 24 : $13,900,000
Year 25 : $7,000,000

Farm Players Salaries

Victor Olofsson $400,000 (1)
Alexander Barabanov $375,000 (1)
Jake Muzzin $100,000 (1)
Hendrix Lapierre $100,000 (4)
Adam Erne $100,000 (1)
Adam Brooks $100,000 (1)
Maxime Lajoie $100,000 (1)
Justin Holl $100,000 (2)
Ben Hutton $100,000 (1)
Taylor Fedun $100,000 (1)
Michael Sgarbossa (Out of Payroll) $100,000 (2)
Henrik Borgstrom $100,000 (1)
Troy Stecher (Out of Payroll) $100,000 (2)
Calvin Petersen $90,000 (2)
Elliot Desnoyers $85,000 (2)
Matthew Poitras $85,000 (2)
Lawrence Pilut $85,000 (1)
Tyce Thompson $85,000 (3)
Antoine Bibeau $70,000 (1)
Kasper Bjorkqvist $70,000 (1)
Damien Giroux $70,000 (2)
Anton Levtchi $70,000 (1)
Total Farm Players22
Salary Commitment
Year 22 : $2,585,000
Year 23 : $815,000
Year 24 : $185,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $2,585,000
Year 23 : $815,000
Year 24 : $185,000
Year 25 : $100,000

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 8000 - $100 - 8 000 - 100,00%
Level 2: 7000 - $70 - 6 890 - 98,42%
Level 3: 3000 - $55 - 3 000 - 100,00%
Level 4: 5200 - $35 - 5 138 - 98,80%
Luxury : 1800 - $400 - 1 732 - 96,20%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $45 - 2 000 - 100,00%
Farm Level 2: 1000 - $25 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %24 759 - 99,03%
Average Income per Game$2,899,634
Year to Date Revenue$115,985,365
Farm
Home Games Left2
Average Attendance - %3 000 - 100,00%
Average Income per Game$143,750
Year to Date Revenue$5,750,000

Expense

Pro Players Total Salaries$86,000,000
Farm Players Total Salaries$4,585,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,500,000
Pro Year To Date Expenses$84,255,529
Farm Year To Date Expenses$5,229,685
Pro Salary Cap To Date$79,767,345
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,799,268
Farm Estimated Season Revenue$287,500
Pro Remaining Season Days13
Pro Expenses Per Days$716,535
Pro Estimated Expenses$9,314,955
Farm Remaining Season Days10
Farm Expenses Per Days$41,008
Farm Estimated Expenses$410,080
Estimated Season Expenses$9,725,035
Season Salary Cap$90,500,000
Estimate Under Maximum Salary Cap of $94,000,000$3,500,000
Estimate Over Minimum Salary Cap of $64,000,000 $26,500,000
Current Bank Account$238,840,685
Projected Bank Account$235,202,418

Pro Players Salaries

Alex Pietrangelo $10,000,000 (1)
Nazem Kadri $10,000,000 (2)
Adrian Kempe $9,750,000 (2)
Jonathan Marchessault $9,000,000 (2)
Jonathan Drouin $7,000,000 (3)
Timo Meier $6,750,000 (2)
Lawson Crouse $6,000,000 (3)
Rasmus Andersson $4,750,000 (2)
Nicholas Paul $4,000,000 (1)
Adam Pelech $4,000,000 (2)
Ivan Barbashev $4,000,000 (3)
Nicolas Roy $2,000,000 (1)
Brendan Gallagher $2,000,000 (2)
Martin Fehervary $1,500,000 (3)
Devon Toews (Out of Payroll) $1,500,000 (2)
Pavel Francouz $1,000,000 (1)
Joshua Norris (Out of Payroll) $1,000,000 (3)
Bowen Byram $1,000,000 (3)
Quinton Byfield $850,000 (2)
Alex Vlasic $850,000 (1)
Matias Maccelli $850,000 (1)
Pyotr Kochetkov $700,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $88,500,000
Year 23 : $69,100,000
Year 24 : $20,500,000
Year 25 : $0
Salary Average Commitment
Year 22 : $88,500,000
Year 23 : $69,100,000
Year 24 : $20,500,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $88,500,000
Year 23 : $69,100,000
Year 24 : $20,500,000
Year 25 : $0

Farm Players Salaries

Mikael Backlund $700,000 (1)
Andre Burakovsky (Out of Payroll) $575,000 (1)
Ben Chiarot $500,000 (1)
Thomas Chabot $400,000 (2)
Shea Theodore $400,000 (1)
Nate Schmidt $200,000 (1)
Nikita Zaitsev $200,000 (1)
Andrew Peeke $200,000 (3)
Ryan Poehling $100,000 (2)
Matthew Beniers $100,000 (2)
Dennis Cholowski $100,000 (2)
Tomas Tatar $100,000 (2)
Andreas Johnsson $100,000 (2)
Cody Glass $100,000 (2)
Cale Fleury $100,000 (2)
Tobias Bjornfot $100,000 (3)
Scott Perunovich $100,000 (3)
Samuel Montembeault $95,000 (2)
Alexandar Georgiev $95,000 (2)
Daniil Tarasov $90,000 (3)
Carson Soucy $85,000 (1)
Aatu Raty $85,000 (2)
Leevi Merilainen $85,000 (2)
Jackson LaCombe $85,000 (2)
Jonatan Berggren $85,000 (2)
Bobby Brink $85,000 (1)
Alec Regula $85,000 (1)
Yaroslav Askarov $70,000 (2)
Jacob Perreault $70,000 (2)
Hugo Alnefelt $70,000 (2)
Nic Petan $0 (0)
Ryan MacInnis $0 (0)
Total Farm Players32
Salary Commitment
Year 22 : $5,160,000
Year 23 : $2,330,000
Year 24 : $490,000
Year 25 : $0
Salary Average Commitment
Year 22 : $5,160,000
Year 23 : $2,330,000
Year 24 : $490,000
Year 25 : $0

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 7400 - $120 - 7 400 - 100,00%
Level 2: 7400 - $80 - 6 771 - 91,49%
Level 3: 3978 - $70 - 3 505 - 88,12%
Level 4: 4822 - $40 - 4 810 - 99,76%
Luxury : 1400 - $500 - 1 299 - 92,77%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $40 - 2 000 - 100,00%
Farm Level 2: 1000 - $20 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %23 785 - 95,14%
Average Income per Game$3,146,053
Year to Date Revenue$122,696,076
Farm
Home Games Left3
Average Attendance - %3 000 - 100,00%
Average Income per Game$125,000
Year to Date Revenue$4,875,000

Expense

Pro Players Total Salaries$81,250,000
Farm Players Total Salaries$3,315,000
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Special Salary Cap Value$9,375,000
Pro Year To Date Expenses$74,260,221
Farm Year To Date Expenses$7,741,401
Pro Salary Cap To Date$70,669,651
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$9,438,160
Farm Estimated Season Revenue$375,000
Pro Remaining Season Days13
Pro Expenses Per Days$671,260
Pro Estimated Expenses$8,726,380
Farm Remaining Season Days10
Farm Expenses Per Days$67,056
Farm Estimated Expenses$670,560
Estimated Season Expenses$9,396,940
Season Salary Cap$90,625,000
Estimate Under Maximum Salary Cap of $94,000,000$3,375,000
Estimate Over Minimum Salary Cap of $64,000,000 $26,625,000
Current Bank Account$414,087,263
Projected Bank Account$414,503,483

Pro Players Salaries

Sam Reinhart $10,500,000 (1)
Brock Boeser $8,750,000 (2)
Rickard Rakell $8,000,000 (1)
Phillip Danault $7,000,000 (2)
Ryan Hartman $6,000,000 (1)
Jonas Brodin $6,000,000 (2)
Ilya Sorokin $6,000,000 (2)
Troy Terry $5,000,000 (1)
Pavel Zacha $4,750,000 (1)
Jakob Chychrun $3,000,000 (3)
Gustav Nyquist $3,000,000 (1)
John Marino $2,000,000 (2)
Matt Roy $2,000,000 (2)
Michael Rasmussen $1,000,000 (1)
Eeli Tolvanen $1,000,000 (1)
Mike Reilly $1,000,000 (2)
Matt Grzelcyk $1,000,000 (1)
Vince Dunn (Out of Payroll) $1,000,000 (1)
Eetu Luostarinen $1,000,000 (2)
Pierre-Olivier Joseph $1,000,000 (3)
Jake Neighbours $850,000 (2)
Brock Faber $850,000 (2)
John-Jason Peterka $850,000 (2)
Joel Hofer $700,000 (1)
Total Pro Players24
Salary Commitment
Year 22 : $82,250,000
Year 23 : $40,300,000
Year 24 : $4,000,000
Year 25 : $0
Salary Average Commitment
Year 22 : $82,250,000
Year 23 : $40,300,000
Year 24 : $4,000,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $82,250,000
Year 23 : $40,300,000
Year 24 : $4,000,000
Year 25 : $0

Farm Players Salaries

Calle Jarnkrok $400,000 (1)
Kasperi Kapanen $375,000 (1)
Noel Acciari $300,000 (1)
Ryan Donato $150,000 (1)
Casey DeSmith $100,000 (2)
Max Jones $100,000 (1)
Victor Soderstrom $100,000 (3)
Maurice Ponton $100,000 (3)
Connor Brown $100,000 (2)
Kevin Labanc $100,000 (2)
Tyson Jost $100,000 (2)
Ethan Bear $100,000 (1)
Jack Studnicka $100,000 (3)
Taylor Raddysh $85,000 (1)
Dylan Coghlan $85,000 (1)
Sasha Chmelevski $85,000 (1)
Brett Leason $85,000 (2)
Mark Kastelic $85,000 (1)
Jacob Peterson $85,000 (1)
Jack McBain $85,000 (1)
Dylan Holloway $85,000 (3)
Landon Slaggert $85,000 (3)
Tye Kartye $85,000 (3)
Egor Afanasyev $85,000 (3)
Filip Gustavsson $85,000 (1)
Elmer Soderblom $85,000 (1)
Connor Ingram $85,000 (2)
Total Farm Players27
Salary Commitment
Year 22 : $3,315,000
Year 23 : $1,210,000
Year 24 : $640,000
Year 25 : $0
Salary Average Commitment
Year 22 : $3,280,000
Year 23 : $1,175,000
Year 24 : $605,000
Year 25 : $0

SEATTLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8400 - $200 - 8 015 - 95,41%
Level 2: 6400 - $150 - 4 036 - 63,06%
Level 3: 3100 - $75 - 3 098 - 99,95%
Level 4: 5065 - $50 - 4 869 - 96,13%
Luxury : 1600 - $400 - 1 598 - 99,90%
Total Capacity :24565
Farm
Farm Level 1: 2000 - $40 - 2 000 - 100,00%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %21 616 - 87,99%
Average Income per Game$4,154,330
Year to Date Revenue$166,173,186
Farm
Home Games Left2
Average Attendance - %3 000 - 100,00%
Average Income per Game$137,500
Year to Date Revenue$5,500,000

Expense

Pro Players Total Salaries$87,950,000
Farm Players Total Salaries$3,275,000
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,000,000
Pro Year To Date Expenses$83,057,489
Farm Year To Date Expenses$5,540,723
Pro Salary Cap To Date$78,569,308
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,308,659
Farm Estimated Season Revenue$275,000
Pro Remaining Season Days13
Pro Expenses Per Days$731,890
Pro Estimated Expenses$9,514,570
Farm Remaining Season Days10
Farm Expenses Per Days$50,605
Farm Estimated Expenses$506,050
Estimated Season Expenses$10,020,620
Season Salary Cap$92,950,000
Estimate Under Maximum Salary Cap of $94,000,000$1,050,000
Estimate Over Minimum Salary Cap of $64,000,000 $28,950,000
Current Bank Account$199,552,597
Projected Bank Account$198,115,636

Pro Players Salaries

John Tavares $11,000,000 (2)
Matthew Tkachuk $9,750,000 (2)
Mark Scheifele $9,000,000 (1)
Mathew Barzal $8,000,000 (2)
Vladimir Tarasenko $8,000,000 (1)
Brad Marchand $5,000,000 (2)
Josh Manson $4,000,000 (1)
Scott Mayfield $4,000,000 (2)
K'Andre Miller $4,000,000 (3)
Tyler Toffoli $4,000,000 (2)
Nick Foligno $4,000,000 (1)
Tyler Bertuzzi $3,000,000 (3)
Jordan Staal $3,000,000 (2)
Connor Murphy $2,000,000 (1)
Max Domi $1,500,000 (1)
Frederik Andersen $1,500,000 (2)
Danton Heinen $1,500,000 (1)
Stuart Skinner $1,000,000 (3)
Matt Dumba $1,000,000 (2)
Pius Suter $950,000 (1)
Curtis Lazar $900,000 (1)
Emil Martinsen Lilleberg $850,000 (3)
Total Pro Players22
Salary Commitment
Year 22 : $87,950,000
Year 23 : $60,600,000
Year 24 : $8,850,000
Year 25 : $0
Salary Average Commitment
Year 22 : $87,950,000
Year 23 : $56,100,000
Year 24 : $8,850,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $87,950,000
Year 23 : $56,100,000
Year 24 : $8,850,000
Year 25 : $0

Farm Players Salaries

Nino Niederreiter $500,000 (2)
Alex Iafallo $400,000 (1)
Anthony Beauvillier $375,000 (1)
Scott Wedgewood $100,000 (1)
Troy Grosenick $100,000 (1)
Joshua Dunne $100,000 (3)
Alex Goligoski $100,000 (1)
Austin Wagner $100,000 (1)
Robert Bortuzzo $100,000 (1)
Alex Petrovic $100,000 (1)
Matthew Peca $100,000 (1)
Zach Aston-Reese $100,000 (2)
Kale Clague $100,000 (2)
Mike Hardman $100,000 (3)
Stephane Richer $100,000 (2)
Brogan Rafferty $90,000 (1)
Vinni Lettieri $90,000 (1)
Justin Kirkland $85,000 (2)
Walker Duehr $85,000 (2)
Nick Abruzzese $85,000 (1)
Will Smith $85,000 (3)
Tyler Wotherspoon $70,000 (1)
Semyon Der-Arguchintsev $70,000 (1)
Alexandre Fortin $70,000 (1)
Georgi Romanov $70,000 (3)
Total Farm Players25
Salary Commitment
Year 22 : $3,275,000
Year 23 : $1,325,000
Year 24 : $355,000
Year 25 : $0
Salary Average Commitment
Year 22 : $3,275,000
Year 23 : $1,325,000
Year 24 : $355,000
Year 25 : $0

STLOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6450 - $500 - 3 168 - 49,11%
Level 2: 5450 - $410 - 2 180 - 40,00%
Level 3: 2450 - $350 - 980 - 40,00%
Level 4: 4472 - $250 - 1 789 - 40,00%
Luxury : 1200 - $700 - 926 - 77,14%
Total Capacity :20022
Farm
Farm Level 1: 2000 - $50 - 2 000 - 100,00%
Farm Level 2: 1000 - $35 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %9 042 - 45,16%
Average Income per Game$4,894,835
Year to Date Revenue$190,898,564
Farm
Home Games Left2
Average Attendance - %3 000 - 100,00%
Average Income per Game$168,750
Year to Date Revenue$6,750,000

Expense

Pro Players Total Salaries$79,750,000
Farm Players Total Salaries$2,320,000
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,250,000
Pro Year To Date Expenses$79,034,631
Farm Year To Date Expenses$6,857,018
Pro Salary Cap To Date$75,444,087
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,684,505
Farm Estimated Season Revenue$337,500
Pro Remaining Season Days13
Pro Expenses Per Days$659,449
Pro Estimated Expenses$8,572,837
Farm Remaining Season Days10
Farm Expenses Per Days$59,032
Farm Estimated Expenses$590,320
Estimated Season Expenses$9,163,157
Season Salary Cap$84,000,000
Estimate Under Maximum Salary Cap of $94,000,000$10,000,000
Estimate Over Minimum Salary Cap of $64,000,000 $20,000,000
Current Bank Account$256,817,496
Projected Bank Account$262,676,344

Pro Players Salaries

Mika Zibanejad $11,000,000 (1)
Drew Doughty $10,000,000 (2)
Mark Stone $9,000,000 (2)
Pavel Buchnevich $7,500,000 (1)
Nicklas Backstrom $6,000,000 (1)
Erik Gudbranson (Out of Payroll) $6,000,000 (1)
Brady Tkachuk $5,500,000 (2)
James van Riemsdyk $5,000,000 (1)
Mark Giordano $5,000,000 (1)
Ryan Ellis $4,000,000 (1)
Yanni Gourde $4,000,000 (2)
Viktor Arvidsson $3,500,000 (2)
Quinn Hughes $3,000,000 (2)
Barclay Goodrow $2,000,000 (1)
Corey Perry $2,000,000 (1)
Kevin Stenlund $1,000,000 (1)
Daniel Sprong $1,000,000 (1)
Michael McCarron $1,000,000 (2)
Philipp Grubauer (Out of Payroll) $1,000,000 (1)
Zach Whitecloud $950,000 (1)
Joonas Korpisalo $900,000 (2)
Elvis Merzlikins $900,000 (2)
Total Pro Players22
Salary Commitment
Year 22 : $90,250,000
Year 23 : $37,800,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $90,250,000
Year 23 : $37,800,000
Year 24 : $0
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $90,250,000
Year 23 : $37,800,000
Year 24 : $0
Year 25 : $0

Farm Players Salaries

Max Comtois $150,000 (1)
Paul Kariya $100,000 (2)
Blake Lizotte $100,000 (1)
Pat Maroon $100,000 (2)
Joey Anderson $100,000 (2)
Alex True $100,000 (2)
Libor Hajek $100,000 (2)
Cal Foote $100,000 (2)
Jujhar Khaira $100,000 (2)
Conor Sheary $100,000 (2)
Grigory Denisenko $100,000 (4)
Tanner Jeannot $95,000 (2)
Matthew Phillips $85,000 (1)
Zach Benson $85,000 (3)
Filip Hallander $85,000 (1)
Noah Cates $85,000 (1)
Olen Zellweger $85,000 (3)
Jack Thompson $85,000 (3)
James Malatesta $85,000 (3)
Marco Kasper $85,000 (3)
Paul Cotter $85,000 (1)
Spencer Martin $85,000 (2)
Riley Tufte $85,000 (1)
Akito Hirose $70,000 (3)
Jiri Patera $70,000 (2)
Chase Priskie $0 (0)
Taro Hirose $0 (0)
Total Farm Players27
Salary Commitment
Year 22 : $2,320,000
Year 23 : $1,645,000
Year 24 : $595,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $2,320,000
Year 23 : $1,645,000
Year 24 : $595,000
Year 25 : $100,000

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 9000 - $100 - 8 674 - 96,38%
Level 2: 6000 - $70 - 6 000 - 100,00%
Level 3: 3000 - $50 - 3 000 - 100,00%
Level 4: 4135 - $30 - 4 135 - 100,00%
Luxury : 2865 - $249 - 1 926 - 67,22%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $35 - 2 000 - 100,00%
Farm Level 2: 1000 - $15 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %23 735 - 94,94%
Average Income per Game$2,551,237
Year to Date Revenue$99,498,237
Farm
Home Games Left3
Average Attendance - %3 000 - 100,00%
Average Income per Game$106,250
Year to Date Revenue$4,143,750

Expense

Pro Players Total Salaries$56,750,000
Farm Players Total Salaries$3,020,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$20,375,000
Pro Year To Date Expenses$52,750,780
Farm Year To Date Expenses$3,485,730
Pro Salary Cap To Date$48,262,567
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,653,711
Farm Estimated Season Revenue$318,750
Pro Remaining Season Days13
Pro Expenses Per Days$486,220
Pro Estimated Expenses$6,320,860
Farm Remaining Season Days10
Farm Expenses Per Days$28,387
Farm Estimated Expenses$283,870
Estimated Season Expenses$6,604,730
Season Salary Cap$77,125,000
Estimate Under Maximum Salary Cap of $94,000,000$16,875,000
Estimate Over Minimum Salary Cap of $64,000,000 $13,125,000
Current Bank Account$257,822,412
Projected Bank Account$259,190,143

Pro Players Salaries

Jake Oettinger $9,000,000 (2)
David Perron $8,000,000 (2)
Jeff Carter $6,000,000 (1)
Matthew Boldy $5,500,000 (4)
Jaden Schwartz $5,000,000 (2)
Jakub Voracek $4,000,000 (1)
Vladislav Namestnikov $3,000,000 (2)
Jack Roslovic $2,000,000 (3)
Juraj Slafkovsky $1,000,000 (3)
Dylan Guenther $1,000,000 (3)
William Eklund $1,000,000 (3)
Jake Bean $1,000,000 (2)
Cam Talbot $1,000,000 (1)
Rod LittleBitOfLove $1,000,000 (4)
Travis Dermott $1,000,000 (1)
Rasmus Sandin $1,000,000 (3)
Justin Barron $1,000,000 (4)
Thomas Harley $1,000,000 (3)
Morgan Geekie $850,000 (1)
Jamie Drysdale $850,000 (1)
Adam Fantilli $850,000 (3)
Cole Perfetti $850,000 (1)
Ronnie Attard $850,000 (1)
Total Pro Players23
Salary Commitment
Year 22 : $56,750,000
Year 23 : $41,350,000
Year 24 : $15,350,000
Year 25 : $7,500,000
Salary Average Commitment
Year 22 : $56,750,000
Year 23 : $41,350,000
Year 24 : $15,350,000
Year 25 : $7,500,000
Salary Cap with 1 Way Contract
Year 22 : $56,750,000
Year 23 : $41,350,000
Year 24 : $15,350,000
Year 25 : $7,500,000

Farm Players Salaries

Julien Gauthier (Out of Payroll) $100,000 (1)
Nathan Bastian $100,000 (1)
Connor Dewar $100,000 (3)
Filip Chytil $100,000 (1)
Jayce Hawryluk $100,000 (1)
Brendan Lemieux $100,000 (1)
Tyler Motte $100,000 (1)
Jayson Megna $100,000 (2)
Alex Barre-Boulet $100,000 (2)
Jacob Larsson $100,000 (2)
Riley Nash $100,000 (1)
Zac Dalpe $100,000 (1)
Sam Steel $100,000 (1)
Ryan Winterton $85,000 (3)
Isak Rosen $85,000 (3)
Dillon Heatherington $85,000 (1)
Logan Stankoven $85,000 (3)
Kent Johnson $85,000 (3)
Dustin Wolf (Out of Payroll) $85,000 (2)
Ty Dellandrea $85,000 (1)
Will Cuylle $85,000 (3)
Jakob Pelletier $85,000 (3)
Gabriel Fortier $85,000 (1)
Connor Zary $85,000 (3)
Jean-Luc Foudy $85,000 (3)
William Lockwood $85,000 (1)
Josh Doan $85,000 (3)
Brad Lambert $85,000 (3)
Sam Colangelo $70,000 (3)
Owen Beck $70,000 (3)
Shakir Mukhamadullin $70,000 (3)
Frank Nazar $70,000 (3)
Drew Helleson $70,000 (3)
Cameron Crotty $70,000 (3)
Nicolas Beaudin $70,000 (3)
Matthew Savoie $70,000 (3)
Alex Turcotte $70,000 (4)
Nolan Foote $0 (0)
Victor Mete $0 (0)
Total Farm Players39
Salary Commitment
Year 22 : $3,205,000
Year 23 : $1,965,000
Year 24 : $1,580,000
Year 25 : $70,000
Salary Average Commitment
Year 22 : $3,205,000
Year 23 : $1,965,000
Year 24 : $1,580,000
Year 25 : $70,000

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7650 - $95 - 7 650 - 100,00%
Level 2: 6350 - $65 - 6 350 - 100,00%
Level 3: 3600 - $40 - 3 597 - 99,91%
Level 4: 5600 - $25 - 5 485 - 97,94%
Luxury : 1800 - $999 - 720 - 40,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $40 - 2 000 - 100,00%
Farm Level 2: 1000 - $20 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left3
Average Attendance - %23 801 - 95,21%
Average Income per Game$2,674,706
Year to Date Revenue$104,313,539
Farm
Home Games Left2
Average Attendance - %3 000 - 100,00%
Average Income per Game$125,000
Year to Date Revenue$5,000,000

Expense

Pro Players Total Salaries$93,150,000
Farm Players Total Salaries$3,630,000
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$87,311,443
Farm Year To Date Expenses$5,960,243
Pro Salary Cap To Date$82,823,261
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,024,118
Farm Estimated Season Revenue$250,000
Pro Remaining Season Days13
Pro Expenses Per Days$772,835
Pro Estimated Expenses$10,046,855
Farm Remaining Season Days10
Farm Expenses Per Days$53,468
Farm Estimated Expenses$534,680
Estimated Season Expenses$10,581,535
Season Salary Cap$93,150,000
Estimate Under Maximum Salary Cap of $94,000,000$850,000
Estimate Over Minimum Salary Cap of $64,000,000 $29,150,000
Current Bank Account$575,204,294
Projected Bank Account$572,896,877

Pro Players Salaries

Sidney Crosby $12,000,000 (1)
Alex Ovechkin $12,000,000 (2)
Gabriel Landeskog $11,000,000 (1)
Chris Kreider $11,000,000 (1)
Leon Draisaitl $10,750,000 (1)
Hampus Lindholm $6,000,000 (2)
Tom Wilson $4,000,000 (2)
William Karlsson $4,000,000 (1)
Neal Pionk $3,750,000 (1)
Sean Durzi $3,500,000 (1)
Brandon Montour $2,500,000 (2)
Adam Lowry $2,500,000 (1)
Ryan McLeod $1,750,000 (2)
Filip Hronek $1,500,000 (1)
Scott Laughton $1,500,000 (2)
Linus Ullmark $1,500,000 (1)
Luke Kunin $1,000,000 (1)
Jake Walman $1,000,000 (2)
Alexei Cherepanov $1,000,000 (3)
Charlie Lindgren $900,000 (1)
Total Pro Players20
Salary Commitment
Year 22 : $93,150,000
Year 23 : $32,250,000
Year 24 : $1,000,000
Year 25 : $0
Salary Average Commitment
Year 22 : $92,100,000
Year 23 : $29,250,000
Year 24 : $1,000,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $93,150,000
Year 23 : $29,750,000
Year 24 : $1,000,000
Year 25 : $0

Farm Players Salaries

Cal Clutterbuck $400,000 (1)
Matthew Nieto $200,000 (2)
Christian Dvorak $175,000 (2)
Laurent Brossoit $150,000 (2)
Rudolfs Balcers $100,000 (1)
Caleb Jones $100,000 (1)
Jon Merrill $100,000 (1)
Tyler Pitlick $100,000 (1)
Nick Cousins $100,000 (1)
Oskar Sundqvist $100,000 (2)
Mattias Janmark $100,000 (2)
Haydn Fleury $100,000 (3)
Travis Boyd $100,000 (1)
Klim Kostin $100,000 (3)
Jonah Gadjovich $100,000 (3)
Derrick Pouliot $100,000 (2)
Rem Pitlick $100,000 (1)
Gustav Lindstrom $100,000 (2)
Jake Leschyshyn $100,000 (3)
Mackenzie Entwistle $100,000 (3)
Dylan Samberg $100,000 (3)
Zachary Sanford $100,000 (2)
Matt Murray $90,000 (2)
Reilly Walsh $85,000 (1)
Isaak Phillips $85,000 (2)
Justus Annunen $85,000 (4)
Jackson Blake $70,000 (3)
Cole McWard $70,000 (2)
Jake Livingstone $70,000 (2)
Noah Juulsen $70,000 (1)
Martin Pospisil $70,000 (2)
Marc Del Gaizo $70,000 (2)
Ben McCartney $70,000 (4)
Matthew Knies $70,000 (2)
Logan Brown $0 (0)
Total Farm Players35
Salary Commitment
Year 22 : $3,630,000
Year 23 : $2,375,000
Year 24 : $825,000
Year 25 : $155,000
Salary Average Commitment
Year 22 : $3,630,000
Year 23 : $2,375,000
Year 24 : $825,000
Year 25 : $155,000

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7634 - $85 - 7 634 - 100,00%
Level 2: 6362 - $75 - 6 341 - 99,67%
Level 3: 3286 - $51 - 3 286 - 100,00%
Level 4: 5228 - $35 - 5 110 - 97,74%
Luxury : 2490 - $110 - 1 957 - 78,61%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $40 - 2 000 - 100,00%
Farm Level 2: 1000 - $20 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %24 328 - 97,31%
Average Income per Game$2,107,746
Year to Date Revenue$84,309,847
Farm
Home Games Left2
Average Attendance - %3 000 - 100,00%
Average Income per Game$125,000
Year to Date Revenue$5,000,000

Expense

Pro Players Total Salaries$82,000,000
Farm Players Total Salaries$4,230,000
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Special Salary Cap Value$7,000,000
Pro Year To Date Expenses$78,064,527
Farm Year To Date Expenses$8,777,658
Pro Salary Cap To Date$73,576,346
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,215,492
Farm Estimated Season Revenue$250,000
Pro Remaining Season Days13
Pro Expenses Per Days$685,039
Pro Estimated Expenses$8,905,507
Farm Remaining Season Days10
Farm Expenses Per Days$74,435
Farm Estimated Expenses$744,350
Estimated Season Expenses$9,649,857
Season Salary Cap$89,000,000
Estimate Under Maximum Salary Cap of $94,000,000$5,000,000
Estimate Over Minimum Salary Cap of $64,000,000 $25,000,000
Current Bank Account$56,003,082
Projected Bank Account$50,818,717

Pro Players Salaries

Dylan Larkin $11,000,000 (3)
Seth Jones $7,000,000 (3)
Andrei Vasilevskiy $7,000,000 (2)
Brenden Dillon $6,000,000 (1)
Bryan Rust $4,500,000 (2)
Pierre-Luc Dubois $4,000,000 (3)
Zachary Werenski $4,000,000 (2)
Oliver Ekman-Larsson $4,000,000 (1)
Tyler Seguin $4,000,000 (2)
Brayden McNabb $4,000,000 (1)
Vincent Trocheck (Out of Payroll) $4,000,000 (1)
Anthony Mantha $4,000,000 (1)
Brett Pesce $4,000,000 (1)
Teuvo Teravainen $3,000,000 (2)
Esa Lindell $3,000,000 (2)
Patrik Laine $3,000,000 (3)
Shane Pinto $3,000,000 (4)
Drake Batherson $3,000,000 (1)
Trevor Zegras $1,500,000 (4)
Semyon Varlamov (Out of Payroll) $1,500,000 (1)
Owen Tippett $1,000,000 (1)
Ben King $1,000,000 (2)
Total Pro Players22
Salary Commitment
Year 22 : $87,500,000
Year 23 : $60,500,000
Year 24 : $29,500,000
Year 25 : $4,500,000
Salary Average Commitment
Year 22 : $87,500,000
Year 23 : $56,000,000
Year 24 : $29,500,000
Year 25 : $4,500,000
Salary Cap with 1 Way Contract
Year 22 : $87,500,000
Year 23 : $56,000,000
Year 24 : $29,500,000
Year 25 : $4,500,000

Farm Players Salaries

Justin Faulk $700,000 (2)
Alexander Wennberg $400,000 (2)
Joel Armia $400,000 (2)
Josh Anderson $400,000 (1)
Jake DeBrusk $400,000 (3)
Sean Kuraly $300,000 (2)
Dominik Kubalik $200,000 (1)
Nolan Patrick $100,000 (1)
Kieffer Bellows $100,000 (2)
Egor Sokolov $100,000 (4)
Arthur Kaliyev $100,000 (4)
Adam Boqvist $100,000 (3)
Otto Koivula $100,000 (2)
Brock McGinn $100,000 (1)
Eric Comrie $95,000 (1)
Joseph Woll $90,000 (3)
Samuel Bolduc $85,000 (2)
Kaedan Korczak (Out of Payroll) $85,000 (3)
Luca Del Bel Belluz $85,000 (3)
Lane Hutson $85,000 (3)
Arber Xhekaj $85,000 (3)
Jordan Spence $85,000 (1)
Michael DiPietro $70,000 (2)
Tristan Luneau $50,000 (3)
Sean Day $0 (0)
Total Farm Players25
Salary Commitment
Year 22 : $4,315,000
Year 23 : $3,335,000
Year 24 : $1,180,000
Year 25 : $200,000
Salary Average Commitment
Year 22 : $4,315,000
Year 23 : $3,335,000
Year 24 : $1,180,000
Year 25 : $200,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $94,000,000
Available Cap Space

Over Minimum of
$64,000,000

Farm Salary Cap

Under Maximum of
$10,000,000

Pro Players

Farm Players

Total Players

CAROLINE $303,338,171 $93,850,000 $150,000 $29,850,000 $3,445,000 $6,555,000 213051
CHICAGO $443,824,014 $89,100,000 $4,900,000 $25,100,000 $3,245,000 $6,755,000 221941
COLORADO $349,966,959 $91,550,000 $2,450,000 $27,550,000 $2,090,000 $7,910,000 212142
COLUMBUS $74,114,206 $91,200,000 $2,800,000 $27,200,000 $3,005,000 $6,995,000 212546
DALLAS $320,585,709 $91,400,000 $2,600,000 $27,400,000 $2,680,000 $7,320,000 212849
DETROIT $240,701,496 $92,200,000 $1,800,000 $28,200,000 $2,495,000 $7,505,000 211536
FLORIDE $101,009,099 $87,475,000 $6,525,000 $23,475,000 $4,100,000 $5,900,000 222547
ISLANDERS $162,472,373 $85,250,000 $8,750,000 $21,250,000 $2,495,000 $7,505,000 252954
LOSANGELES $349,317,635 $92,150,000 $1,850,000 $28,150,000 $3,860,000 $6,140,000 212243
MINNESOTA $363,277,023 $92,925,000 $1,075,000 $28,925,000 $3,365,000 $6,635,000 203151
MONTREAL $789,414,174 $78,800,000 $15,200,000 $14,800,000 $4,525,000 $5,475,000 222244
NASHVILLE $374,110,233 $80,000,000 $14,000,000 $16,000,000 $2,040,000 $7,960,000 212344
PITTSBURGH $460,501,008 $89,400,000 $4,600,000 $25,400,000 $2,385,000 $7,615,000 242246
RANGERS $238,840,685 $90,500,000 $3,500,000 $26,500,000 $4,585,000 $5,415,000 223254
SANJOSE $414,087,263 $90,625,000 $3,375,000 $26,625,000 $3,315,000 $6,685,000 242751
SEATTLE $199,552,597 $92,950,000 $1,050,000 $28,950,000 $3,275,000 $6,725,000 222547
STLOUIS $256,817,496 $84,000,000 $10,000,000 $20,000,000 $2,320,000 $7,680,000 222749
TAMPABAY $257,822,412 $77,125,000 $16,875,000 $13,125,000 $3,020,000 $6,980,000 233962
VANCOUVER $575,204,294 $93,150,000 $850,000 $29,150,000 $3,630,000 $6,370,000 203555
WASHINGTON $56,003,082 $89,000,000 $5,000,000 $25,000,000 $4,230,000 $5,770,000 222547