Team FinanceLast Update - 18 avril 2025 at 18:56
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

CAROLINE

CAROLINE is over or under the salary cap!



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 - 99,78%
Luxury : 2045 - $300 - 1 890 - 92,43%
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 Left0
Average Attendance - %22 930 - 99,28%
Average Income per Game$2,982,481
Year to Date Revenue$125,264,215
Farm
Home Games Left0
Average Attendance - %3 000 - 100,00%
Average Income per Game$112,500
Year to Date Revenue$4,725,000

Expense

Pro Players Total Salaries$94,850,000
Farm Players Total Salaries$3,345,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$93,431,451
Farm Year To Date Expenses$5,481,498
Pro Salary Cap To Date$90,431,457
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$770,472
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$43,105
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$94,850,000
Estimate Under Maximum Salary Cap of $94,000,000-$850,000
Estimate Over Minimum Salary Cap of $64,000,000 $30,850,000
Current Bank Account$299,334,164
Projected Bank Account$299,334,164

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)
Mikhail Sergachev $5,000,000 (3)
Rasmus Dahlin $5,000,000 (3)
Ian Cole $5,000,000 (1)
Elias Pettersson $5,000,000 (1)
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)
Mathieu Joseph $1,000,000 (1)
Philipp Kurashev $1,000,000 (3)
Alexis Lafreniere $850,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $94,850,000
Year 23 : $61,000,000
Year 24 : $29,000,000
Year 25 : $0
Salary Average Commitment
Year 22 : $94,850,000
Year 23 : $61,000,000
Year 24 : $29,000,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $94,850,000
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)
Juho Lammikko $100,000 (1)
Sammy Blais $100,000 (2)
Jake Evans (Out of Payroll) $100,000 (2)
John Hayden $95,000 (1)
Alexandre Carrier $95,000 (2)
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)
Charles Norris $0 (0)
Chris Tierney $0 (0)
Total Farm Players29
Salary Commitment
Year 22 : $3,445,000
Year 23 : $1,250,000
Year 24 : $385,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $3,445,000
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 - 3 257 - 40,71%
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 - 1 072 - 85,78%
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 Left0
Average Attendance - %10 629 - 42,52%
Average Income per Game$5,388,975
Year to Date Revenue$226,336,969
Farm
Home Games Left0
Average Attendance - %3 000 - 100,00%
Average Income per Game$62,499
Year to Date Revenue$2,624,938

Expense

Pro Players Total Salaries$77,250,000
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$79,705,534
Farm Year To Date Expenses$6,206,137
Pro Salary Cap To Date$74,705,536
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$647,638
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$50,363
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$92,250,000
Estimate Under Maximum Salary Cap of $94,000,000$1,750,000
Estimate Over Minimum Salary Cap of $64,000,000 $28,250,000
Current Bank Account$445,824,723
Projected Bank Account$445,824,723

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 $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 (Out of Payroll) $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 - 3 888 - 93,68%
Level 4: 5302 - $25 - 5 266 - 99,32%
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 Left0
Average Attendance - %19 181 - 76,73%
Average Income per Game$5,445,811
Year to Date Revenue$228,724,056
Farm
Home Games Left0
Average Attendance - %3 000 - 100,00%
Average Income per Game$106,250
Year to Date Revenue$4,462,500

Expense

Pro Players Total Salaries$87,050,000
Farm Players Total Salaries$2,990,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$88,540,154
Farm Year To Date Expenses$5,491,692
Pro Salary Cap To Date$84,540,162
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$716,929
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$48,306
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$87,050,000
Estimate Under Maximum Salary Cap of $94,000,000$6,950,000
Estimate Over Minimum Salary Cap of $64,000,000 $23,050,000
Current Bank Account$356,747,841
Projected Bank Account$356,747,841

Pro Players Salaries

Evgeni Malkin $11,000,000 (1)
Filip Forsberg $10,500,000 (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 $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 Players20
Salary Commitment
Year 22 : $87,050,000
Year 23 : $48,050,000
Year 24 : $14,200,000
Year 25 : $0
Salary Average Commitment
Year 22 : $87,050,000
Year 23 : $48,050,000
Year 24 : $14,200,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $87,050,000
Year 23 : $48,050,000
Year 24 : $14,200,000
Year 25 : $0

Farm Players Salaries

Aaron Ekblad $900,000 (1)
Dougie Hamilton $400,000 (1)
Jimmy Frappier $100,000 (4)
Dylan Gambrell $100,000 (1)
Martin Kaut $100,000 (2)
Pierre Engvall $100,000 (2)
Adam Gaudette $95,000 (1)
Ville Husso $90,000 (2)
Kyle Capobianco $85,000 (3)
Mason Lohrei $85,000 (3)
Karson Kuhlman $85,000 (2)
Frederick Gaudreau $85,000 (1)
Arvid Soderblom $85,000 (2)
Emil Bemstrom $85,000 (2)
Noah Gregor $85,000 (3)
Peyton Krebs $85,000 (1)
Connor McMichael $85,000 (1)
Pavel Dorofeyev $85,000 (2)
Justin Brazeau $85,000 (3)
Jacob Bernard-Docker $85,000 (3)
Mitchell Stephens $85,000 (3)
Connor Carrick $0 (0)
Total Farm Players22
Salary Commitment
Year 22 : $2,990,000
Year 23 : $1,240,000
Year 24 : $610,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $2,990,000
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 Left0
Average Attendance - %18 174 - 100,00%
Average Income per Game$1,865,275
Year to Date Revenue$78,341,550
Farm
Home Games Left0
Average Attendance - %3 000 - 100,00%
Average Income per Game$106,250
Year to Date Revenue$4,462,500

Expense

Pro Players Total Salaries$79,650,000
Farm Players Total Salaries$2,455,000
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$10,000,000
Pro Year To Date Expenses$83,578,723
Farm Year To Date Expenses$7,593,716
Pro Salary Cap To Date$82,578,725
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$635,039
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$60,121
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$89,650,000
Estimate Under Maximum Salary Cap of $94,000,000$4,350,000
Estimate Over Minimum Salary Cap of $64,000,000 $25,650,000
Current Bank Account$69,388,600
Projected Bank Account$69,388,600

Pro Players Salaries

Steven Stamkos $12,000,000 (1)
Matt Duchene $9,000,000 (2)
Jack Eichel (Out of Payroll) $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)
Kirby Dach $4,000,000 (3)
Ryan Strome $3,000,000 (1)
Jarred Tinordi $2,000,000 (1)
Antti Raanta $1,500,000 (1)
Kaapo Kakko $1,500,000 (3)
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)
Devon Levi $700,000 (2)
Total Pro Players24
Salary Commitment
Year 22 : $87,400,000
Year 23 : $42,200,000
Year 24 : $12,500,000
Year 25 : $0
Salary Average Commitment
Year 22 : $87,400,000
Year 23 : $42,200,000
Year 24 : $12,500,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $87,400,000
Year 23 : $42,200,000
Year 24 : $12,500,000
Year 25 : $0

Farm Players Salaries

Dmitry Orlov $700,000 (1)
Alexander Holtz $100,000 (4)
Zachary Jones $100,000 (3)
Jack Rathbone $100,000 (3)
Tomas Nosek $100,000 (2)
Xavier Ouellet $100,000 (1)
Jakub Vrana $100,000 (3)
Christian Fischer $95,000 (2)
Jimmy Schuldt $95,000 (1)
Jack St. Ivany $85,000 (3)
Hunter McKown $85,000 (2)
Sean Farrell $85,000 (2)
Alex Steeves $85,000 (1)
Benoit-Olivier Groulx $85,000 (3)
Jet Greaves $70,000 (2)
Joshua Roy $70,000 (2)
Alexei Toropchenko $70,000 (1)
Yaniv Perets $70,000 (2)
Danil Gushchin $70,000 (3)
Owen Pickering $70,000 (3)
Jacob Quillan $70,000 (3)
Adam Ruzicka $50,000 (1)
Total Farm Players22
Salary Commitment
Year 22 : $2,455,000
Year 23 : $1,355,000
Year 24 : $780,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $2,455,000
Year 23 : $1,355,000
Year 24 : $780,000
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 - 6 753 - 96,48%
Level 3: 4000 - $59 - 3 673 - 91,82%
Level 4: 5000 - $36 - 4 963 - 99,27%
Luxury : 2000 - $250 - 1 949 - 97,47%
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 Left0
Average Attendance - %24 339 - 97,36%
Average Income per Game$2,594,360
Year to Date Revenue$108,963,139
Farm
Home Games Left0
Average Attendance - %3 000 - 100,00%
Average Income per Game$75,000
Year to Date Revenue$3,150,000

Expense

Pro Players Total Salaries$82,875,000
Farm Players Total Salaries$2,595,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,375,000
Pro Year To Date Expenses$89,546,265
Farm Year To Date Expenses$6,551,774
Pro Salary Cap To Date$86,546,216
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$676,181
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$53,185
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$86,250,000
Estimate Under Maximum Salary Cap of $94,000,000$7,750,000
Estimate Over Minimum Salary Cap of $64,000,000 $22,250,000
Current Bank Account$316,028,761
Projected Bank Account$316,028,761

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 (Out of Payroll) $6,000,000 (3)
Nick Suzuki $5,000,000 (2)
Jason Robertson $5,000,000 (2)
Christopher Tanev $5,000,000 (2)
Dylan Strome $5,000,000 (2)
Radko Gudas $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)
Anthony Cirelli $2,000,000 (1)
Trevor Moore $2,000,000 (1)
David Kampf $2,000,000 (3)
Nicolas Hague $1,000,000 (2)
Alexander Nylander $1,000,000 (3)
Mike Modano $1,000,000 (2)
Adin Hill $900,000 (1)
Braden Schneider $850,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $88,875,000
Year 23 : $56,500,000
Year 24 : $13,000,000
Year 25 : $0
Salary Average Commitment
Year 22 : $88,875,000
Year 23 : $56,500,000
Year 24 : $13,000,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $88,875,000
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)
Lukas Reichel $100,000 (4)
Calen Addison $100,000 (3)
Isac Lundestrom $100,000 (3)
Miles Wood $95,000 (1)
A.J. Greer $95,000 (2)
Hudson Fasching $95,000 (1)
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)
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 Players27
Salary Commitment
Year 22 : $2,595,000
Year 23 : $1,640,000
Year 24 : $800,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $2,595,000
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 - 8 365 - 99,59%
Level 2: 6400 - $74 - 6 388 - 99,81%
Level 3: 4150 - $58 - 3 666 - 88,34%
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 Left0
Average Attendance - %24 469 - 97,88%
Average Income per Game$2,772,402
Year to Date Revenue$116,440,886
Farm
Home Games Left0
Average Attendance - %3 000 - 100,00%
Average Income per Game$78,750
Year to Date Revenue$3,307,500

Expense

Pro Players Total Salaries$84,200,000
Farm Players Total Salaries$2,580,000
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Special Salary Cap Value$8,000,000
Pro Year To Date Expenses$92,096,628
Farm Year To Date Expenses$7,049,813
Pro Salary Cap To Date$87,096,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$702,362
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$53,065
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$236,813,544
Projected Bank Account$236,813,544

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)
Isaiah George $85,000 (3)
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 Players16
Salary Commitment
Year 22 : $2,580,000
Year 23 : $1,580,000
Year 24 : $380,000
Year 25 : $0
Salary Average Commitment
Year 22 : $2,530,000
Year 23 : $1,580,000
Year 24 : $380,000
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 Left0
Average Attendance - %22 273 - 100,00%
Average Income per Game$1,981,031
Year to Date Revenue$83,203,302
Farm
Home Games Left0
Average Attendance - %3 000 - 100,00%
Average Income per Game$106,250
Year to Date Revenue$4,462,500

Expense

Pro Players Total Salaries$67,900,000
Farm Players Total Salaries$4,815,000
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Special Salary Cap Value$23,375,000
Pro Year To Date Expenses$75,311,053
Farm Year To Date Expenses$7,406,057
Pro Salary Cap To Date$70,311,063
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$574,016
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$63,024
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$91,275,000
Estimate Under Maximum Salary Cap of $94,000,000$2,725,000
Estimate Over Minimum Salary Cap of $64,000,000 $27,275,000
Current Bank Account$99,303,191
Projected Bank Account$99,303,191

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 $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)
Tyler Myers $1,250,000 (1)
Nick Leddy $1,250,000 (1)
Kirill Marchenko $1,000,000 (3)
Marc Levesque $1,000,000 (2)
Jason Dickinson $1,000,000 (1)
Dmitri Voronkov $850,000 (3)
Seth Jarvis $850,000 (1)
Cole Sillinger $850,000 (1)
Karel Vejmelka $850,000 (1)
Total Pro Players20
Salary Commitment
Year 22 : $67,900,000
Year 23 : $30,850,000
Year 24 : $1,850,000
Year 25 : $0
Salary Average Commitment
Year 22 : $65,566,666
Year 23 : $30,850,000
Year 24 : $1,850,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $67,900,000
Year 23 : $30,850,000
Year 24 : $1,850,000
Year 25 : $0

Farm Players Salaries

Adam Henrique $700,000 (2)
Boone Jenner $700,000 (1)
Josh Bailey $300,000 (1)
Luke Schenn $300,000 (2)
Jordan Martinook $300,000 (2)
Marc-Andre Fleury $200,000 (1)
Nikita Zadorov $200,000 (3)
Mattias Samuelsson $150,000 (4)
Alex Formenton $100,000 (1)
Keegan Kolesar $100,000 (2)
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)
Lias Andersson $100,000 (1)
Jake Allen $100,000 (2)
Philippe Myers $100,000 (1)
Conor Timmins $100,000 (2)
Ilya Samsonov $90,000 (1)
Michael Kesselring $85,000 (3)
Henry Thrun $85,000 (2)
Stanislav Svozil $85,000 (2)
Marc McLaughlin $70,000 (1)
Carter Mazur $70,000 (3)
Brett Berard $70,000 (3)
Dylan Duke $70,000 (3)
Justin Sourdif $70,000 (3)
Samuel Ersson $70,000 (1)
Joe Snively $0 (0)
Total Farm Players31
Salary Commitment
Year 22 : $4,815,000
Year 23 : $2,785,000
Year 24 : $715,000
Year 25 : $150,000
Salary Average Commitment
Year 22 : $4,815,000
Year 23 : $2,785,000
Year 24 : $715,000
Year 25 : $150,000

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 - 3 868 - 65,94%
Level 4: 5834 - $30 - 5 466 - 93,69%
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 Left0
Average Attendance - %22 634 - 90,54%
Average Income per Game$2,040,683
Year to Date Revenue$85,708,704
Farm
Home Games Left0
Average Attendance - %3 000 - 100,00%
Average Income per Game$106,250
Year to Date Revenue$4,462,500

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$85,319,702
Farm Year To Date Expenses$2,991,450
Pro Salary Cap To Date$80,319,712
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$710,630
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$24,153
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$159,431,042
Projected Bank Account$159,431,042

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 (Out of Payroll) $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 - 4 928 - 70,40%
Level 3: 4000 - $70 - 3 637 - 90,91%
Level 4: 5000 - $60 - 3 904 - 78,08%
Luxury : 2000 - $500 - 1 313 - 65,66%
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 Left0
Average Attendance - %20 782 - 83,13%
Average Income per Game$3,951,753
Year to Date Revenue$165,973,644
Farm
Home Games Left0
Average Attendance - %300 - 10,00%
Average Income per Game$374,500
Year to Date Revenue$15,729,000

Expense

Pro Players Total Salaries$93,150,000
Farm Players Total Salaries$4,060,000
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$95,854,768
Farm Year To Date Expenses$7,961,274
Pro Salary Cap To Date$90,854,761
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$772,835
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$65,000
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$351,876,451
Projected Bank Account$351,876,451

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)
Martin Charron $1,000,000 (3)
Jonathan Quick $750,000 (1)
Joey Daccord $700,000 (1)
Kevin Lankinen $700,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $93,150,000
Year 23 : $27,500,000
Year 24 : $1,000,000
Year 25 : $0
Salary Average Commitment
Year 22 : $96,150,000
Year 23 : $27,500,000
Year 24 : $1,000,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $93,150,000
Year 23 : $24,500,000
Year 24 : $1,000,000
Year 25 : $0

Farm Players Salaries

Evander Kane $600,000 (1)
Sean Couturier $600,000 (1)
Nic Dowd $400,000 (2)
Damon Severson $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)
Rasmus Ristolainen $100,000 (3)
Michael McLeod $100,000 (1)
James Reimer $100,000 (2)
Kailer Yamamoto $100,000 (1)
Ilya Mikheyev $100,000 (2)
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 Players21
Salary Commitment
Year 22 : $4,060,000
Year 23 : $2,375,000
Year 24 : $455,000
Year 25 : $0
Salary Average Commitment
Year 22 : $4,025,000
Year 23 : $2,340,000
Year 24 : $420,000
Year 25 : $0

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7500 - $250 - 6 277 - 83,69%
Level 2: 7250 - $115 - 6 342 - 87,47%
Level 3: 4250 - $85 - 2 776 - 65,33%
Level 4: 4000 - $65 - 3 442 - 86,06%
Luxury : 2000 - $350 - 1 771 - 88,53%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $130 - 1 123 - 56,16%
Farm Level 2: 1000 - $75 - 791 - 79,14%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 608 - 82,43%
Average Income per Game$4,222,420
Year to Date Revenue$177,341,653
Farm
Home Games Left0
Average Attendance - %1 915 - 63,82%
Average Income per Game$256,714
Year to Date Revenue$10,782,000

Expense

Pro Players Total Salaries$76,175,000
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$85,291,340
Farm Year To Date Expenses$6,587,264
Pro Salary Cap To Date$81,291,348
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$631,299
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$51,331
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$93,925,000
Estimate Under Maximum Salary Cap of $94,000,000$75,000
Estimate Over Minimum Salary Cap of $64,000,000 $29,925,000
Current Bank Account$363,779,551
Projected Bank Account$363,779,551

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)
Kevin Fiala $4,000,000 (1)
Alex Newhook $4,000,000 (4)
Michael Bunting $4,000,000 (3)
Radek Faksa $3,000,000 (2)
Logan Couture $3,000,000 (2)
Alec Martinez $2,000,000 (1)
Andrew Mangiapane $1,875,000 (2)
Brett Kulak $1,000,000 (2)
Henri Jokiharju $1,000,000 (1)
Lukas Dostal $1,000,000 (4)
Mark Jankowski $1,000,000 (2)
Jeremy Lauzon $1,000,000 (1)
Paul Coffey $1,000,000 (3)
Nicholas Robertson $850,000 (2)
Alex Lyon $750,000 (2)
Alex Laferriere $700,000 (2)
Total Pro Players21
Salary Commitment
Year 22 : $76,175,000
Year 23 : $47,175,000
Year 24 : $10,000,000
Year 25 : $5,000,000
Salary Average Commitment
Year 22 : $76,175,000
Year 23 : $47,175,000
Year 24 : $10,000,000
Year 25 : $5,000,000
Salary Cap with 1 Way Contract
Year 22 : $76,175,000
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)
Ian Mitchell $100,000 (2)
Jan Jenik $100,000 (4)
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)
Trey Fix-Wolansky $100,000 (3)
Joel Kiviranta $100,000 (2)
Morgan Barron $100,000 (3)
Anton Forsberg $100,000 (2)
Sebastian AhoD $95,000 (2)
Vitek Vanecek $85,000 (2)
Akil Thomas $85,000 (3)
Graeme Clarke $85,000 (3)
Ridly Greig $85,000 (2)
Jacob Moverare $85,000 (1)
Connor Mackey $85,000 (3)
Kevin Korchinski $85,000 (3)
Linus Karlsson $85,000 (2)
Jakub Lauko $70,000 (1)
Oskar Olausson $70,000 (2)
David Jiricek $70,000 (2)
Nikita Nesterenko $70,000 (2)
Bradly Nadeau $70,000 (3)
Matt Villata $70,000 (2)
Jack LaFontaine $70,000 (1)
Total Farm Players30
Salary Commitment
Year 22 : $3,365,000
Year 23 : $2,240,000
Year 24 : $1,210,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $3,365,000
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 - 8 751 - 97,23%
Level 2: 6000 - $90 - 6 000 - 100,00%
Level 3: 2500 - $75 - 2 500 - 100,00%
Level 4: 6000 - $35 - 5 349 - 89,14%
Luxury : 1500 - $950 - 686 - 45,71%
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 Left0
Average Attendance - %23 285 - 93,14%
Average Income per Game$3,051,403
Year to Date Revenue$128,158,906
Farm
Home Games Left0
Average Attendance - %3 000 - 100,00%
Average Income per Game$110,000
Year to Date Revenue$4,620,000

Expense

Pro Players Total Salaries$89,800,000
Farm Players Total Salaries$4,695,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$93,176,801
Farm Year To Date Expenses$4,974,807
Pro Salary Cap To Date$88,176,800
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$746,457
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$41,895
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$89,800,000
Estimate Under Maximum Salary Cap of $94,000,000$4,200,000
Estimate Over Minimum Salary Cap of $64,000,000 $25,800,000
Current Bank Account$785,926,578
Projected Bank Account$785,926,578

Pro Players Salaries

Auston Matthews $10,500,000 (1)
Connor McDavid $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 $4,000,000 (2)
David Savard (Out of Payroll) $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 $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 $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 - 99,84%
Total Capacity :22450
Farm
Farm Level 1: 2000 - $55 - 1 995 - 99,75%
Farm Level 2: 1000 - $30 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17 467 - 77,80%
Average Income per Game$5,911,505
Year to Date Revenue$248,283,211
Farm
Home Games Left0
Average Attendance - %2 995 - 99,84%
Average Income per Game$174,663
Year to Date Revenue$7,335,837

Expense

Pro Players Total Salaries$53,350,000
Farm Players Total Salaries$1,785,000
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$28,500,000
Pro Year To Date Expenses$55,346,853
Farm Year To Date Expenses$5,949,079
Pro Salary Cap To Date$53,346,855
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$435,827
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$46,653
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,850,000
Estimate Under Maximum Salary Cap of $94,000,000$12,150,000
Estimate Over Minimum Salary Cap of $64,000,000 $17,850,000
Current Bank Account$380,259,896
Projected Bank Account$380,259,896

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)
Trent Frederic $1,000,000 (1)
Timothy Liljegren $1,000,000 (2)
Jesper Boqvist $1,000,000 (2)
Jansen Harkins $1,000,000 (1)
Logan Cooley $1,000,000 (3)
Connor Bedard $1,000,000 (3)
Andreas Athanasiou $1,000,000 (2)
Alex Stalock $1,000,000 (1)
Ryan Lindgren $1,000,000 (1)
Juuso Parssinen $850,000 (2)
Jonas Johansson $850,000 (1)
Marat Khusnutdinov $850,000 (3)
Guillaume Brisebois $850,000 (1)
Marco Rossi $850,000 (1)
Mason McTavish $850,000 (2)
Louis Domingue $750,000 (2)
Total Pro Players23
Salary Commitment
Year 22 : $53,350,000
Year 23 : $16,800,000
Year 24 : $4,350,000
Year 25 : $0
Salary Average Commitment
Year 22 : $53,350,000
Year 23 : $16,800,000
Year 24 : $4,350,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $53,350,000
Year 23 : $16,800,000
Year 24 : $4,350,000
Year 25 : $0

Farm Players Salaries

Laurent Dauphin $100,000 (1)
Rasmus Asplund $100,000 (3)
Yegor Zamula $100,000 (4)
Jonas Rondbjerg $100,000 (3)
Rasmus Kupari $100,000 (3)
Liam Foudy $100,000 (2)
Oliver Kylington $100,000 (2)
Phillip Di Giuseppe $100,000 (1)
Brendan Gaunce $100,000 (1)
Steven Santini $95,000 (1)
Tristen Robins $85,000 (2)
Ivan Miroshnichenko $85,000 (3)
Zack Ostapchuk $85,000 (3)
Andreas Englund $85,000 (1)
Lukas Rousek $85,000 (2)
Robin Salo $85,000 (1)
Collin Graf $70,000 (3)
Maksymilian Szuber $70,000 (3)
Zach Dean $70,000 (3)
Jonathan Gruden $70,000 (2)
Felix Sandstrom (Out of Payroll) $70,000 (3)
Total Farm Players21
Salary Commitment
Year 22 : $1,855,000
Year 23 : $1,290,000
Year 24 : $850,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $1,855,000
Year 23 : $1,290,000
Year 24 : $850,000
Year 25 : $100,000

PITTSBURGH



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 9500 - $96 - 8 785 - 92,47%
Level 2: 6000 - $80 - 5 990 - 99,84%
Level 3: 3000 - $60 - 3 000 - 100,00%
Level 4: 5000 - $35 - 4 940 - 98,79%
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 Left0
Average Attendance - %24 215 - 96,86%
Average Income per Game$2,563,058
Year to Date Revenue$107,648,416
Farm
Home Games Left0
Average Attendance - %3 000 - 100,00%
Average Income per Game$90,000
Year to Date Revenue$3,780,000

Expense

Pro Players Total Salaries$72,500,000
Farm Players Total Salaries$2,485,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$18,750,000
Pro Year To Date Expenses$77,339,360
Farm Year To Date Expenses$3,440,933
Pro Salary Cap To Date$72,339,359
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$610,236
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$24,073
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$91,250,000
Estimate Under Maximum Salary Cap of $94,000,000$2,750,000
Estimate Over Minimum Salary Cap of $64,000,000 $27,250,000
Current Bank Account$457,782,422
Projected Bank Account$457,782,422

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 (Out of Payroll) $100,000 (1)
Taylor Fedun $100,000 (1)
Michael Sgarbossa $100,000 (2)
Henrik Borgstrom $100,000 (1)
Troy Stecher $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 - 6 891 - 98,45%
Level 3: 3000 - $55 - 3 000 - 100,00%
Level 4: 5200 - $35 - 5 141 - 98,86%
Luxury : 1800 - $400 - 1 731 - 96,17%
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 Left0
Average Attendance - %24 763 - 99,05%
Average Income per Game$2,899,639
Year to Date Revenue$121,784,827
Farm
Home Games Left0
Average Attendance - %3 000 - 100,00%
Average Income per Game$143,750
Year to Date Revenue$6,037,500

Expense

Pro Players Total Salaries$87,500,000
Farm Players Total Salaries$5,160,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$4,500,000
Pro Year To Date Expenses$93,594,106
Farm Year To Date Expenses$5,630,895
Pro Salary Cap To Date$88,594,112
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$728,346
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$45,645
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$92,000,000
Estimate Under Maximum Salary Cap of $94,000,000$2,000,000
Estimate Over Minimum Salary Cap of $64,000,000 $28,000,000
Current Bank Account$235,187,860
Projected Bank Account$235,187,860

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 $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 $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 - 6 794 - 91,82%
Level 3: 3978 - $70 - 3 508 - 88,19%
Level 4: 4822 - $40 - 4 811 - 99,78%
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 Left0
Average Attendance - %23 813 - 95,25%
Average Income per Game$3,148,736
Year to Date Revenue$132,246,900
Farm
Home Games Left0
Average Attendance - %3 000 - 100,00%
Average Income per Game$125,000
Year to Date Revenue$5,250,000

Expense

Pro Players Total Salaries$82,250,000
Farm Players Total Salaries$3,215,000
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Special Salary Cap Value$9,375,000
Pro Year To Date Expenses$83,073,215
Farm Year To Date Expenses$8,397,490
Pro Salary Cap To Date$79,073,197
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$679,134
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$66,250
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$91,625,000
Estimate Under Maximum Salary Cap of $94,000,000$2,375,000
Estimate Over Minimum Salary Cap of $64,000,000 $27,625,000
Current Bank Account$414,544,004
Projected Bank Account$414,544,004

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 $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 (Out of Payroll) $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 - 8 004 - 95,28%
Level 2: 6400 - $150 - 4 028 - 62,93%
Level 3: 3100 - $75 - 3 096 - 99,86%
Level 4: 5065 - $50 - 4 872 - 96,18%
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 Left0
Average Attendance - %21 597 - 87,92%
Average Income per Game$4,150,111
Year to Date Revenue$174,304,655
Farm
Home Games Left0
Average Attendance - %3 000 - 100,00%
Average Income per Game$137,500
Year to Date Revenue$5,775,000

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$92,524,815
Farm Year To Date Expenses$6,044,473
Pro Salary Cap To Date$87,524,824
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$731,890
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$50,605
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$197,987,990
Projected Bank Account$197,987,990

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 - 3 173 - 49,19%
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 - 77,19%
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 Left0
Average Attendance - %9 048 - 45,19%
Average Income per Game$4,898,565
Year to Date Revenue$205,739,750
Farm
Home Games Left0
Average Attendance - %3 000 - 100,00%
Average Income per Game$168,750
Year to Date Revenue$7,087,500

Expense

Pro Players Total Salaries$86,750,000
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$88,174,396
Farm Year To Date Expenses$7,445,041
Pro Salary Cap To Date$84,174,404
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$714,567
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$59,032
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$91,000,000
Estimate Under Maximum Salary Cap of $94,000,000$3,000,000
Estimate Over Minimum Salary Cap of $64,000,000 $27,000,000
Current Bank Account$262,268,394
Projected Bank Account$262,268,394

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 $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 $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 - 8 654 - 96,15%
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 - 1 917 - 66,93%
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 Left0
Average Attendance - %23 706 - 94,82%
Average Income per Game$2,546,082
Year to Date Revenue$106,935,458
Farm
Home Games Left0
Average Attendance - %3 000 - 100,00%
Average Income per Game$106,250
Year to Date Revenue$4,462,500

Expense

Pro Players Total Salaries$56,750,000
Farm Players Total Salaries$3,205,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$20,375,000
Pro Year To Date Expenses$59,071,640
Farm Year To Date Expenses$3,778,192
Pro Salary Cap To Date$54,071,617
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$486,220
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$29,879
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$258,965,061
Projected Bank Account$258,965,061

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 $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 $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 - 99,92%
Level 4: 5600 - $25 - 5 480 - 97,86%
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 Left0
Average Attendance - %23 797 - 95,19%
Average Income per Game$2,674,578
Year to Date Revenue$112,332,277
Farm
Home Games Left0
Average Attendance - %3 000 - 100,00%
Average Income per Game$125,000
Year to Date Revenue$5,250,000

Expense

Pro Players Total Salaries$93,150,000
Farm Players Total Salaries$3,530,000
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$97,358,298
Farm Year To Date Expenses$6,490,888
Pro Salary Cap To Date$92,358,306
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$772,835
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$52,661
Farm Estimated Expenses$0
Estimated Season Expenses$0
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$572,895,532
Projected Bank Account$572,895,532

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 (Out of Payroll) $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 - 6 335 - 99,57%
Level 3: 3286 - $51 - 3 286 - 100,00%
Level 4: 5228 - $35 - 5 108 - 97,71%
Luxury : 2490 - $110 - 1 958 - 78,64%
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 Left0
Average Attendance - %24 321 - 97,28%
Average Income per Game$2,107,207
Year to Date Revenue$88,502,679
Farm
Home Games Left0
Average Attendance - %3 000 - 100,00%
Average Income per Game$125,000
Year to Date Revenue$5,250,000

Expense

Pro Players Total Salaries$82,500,000
Farm Players Total Salaries$4,315,000
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Special Salary Cap Value$7,000,000
Pro Year To Date Expenses$86,993,656
Farm Year To Date Expenses$9,528,868
Pro Salary Cap To Date$81,993,665
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$688,976
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$75,121
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$89,500,000
Estimate Under Maximum Salary Cap of $94,000,000$4,500,000
Estimate Over Minimum Salary Cap of $64,000,000 $25,500,000
Current Bank Account$50,765,575
Projected Bank Account$50,765,575

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 (Out of Payroll) $4,000,000 (2)
Brayden McNabb $4,000,000 (1)
Vincent Trocheck $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 $1,500,000 (1)
Owen Tippett (Out of Payroll) $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 $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 $299,334,164 $94,850,000 -$850,000 $30,850,000 $3,345,000 $6,655,000 222951
CHICAGO $445,824,723 $92,250,000 $1,750,000 $28,250,000 $3,245,000 $6,755,000 221941
COLORADO $356,747,841 $87,050,000 $6,950,000 $23,050,000 $2,990,000 $7,010,000 202242
COLUMBUS $69,388,600 $89,650,000 $4,350,000 $25,650,000 $2,455,000 $7,545,000 242246
DALLAS $316,028,761 $86,250,000 $7,750,000 $22,250,000 $2,595,000 $7,405,000 222749
DETROIT $236,813,544 $92,200,000 $1,800,000 $28,200,000 $2,580,000 $7,420,000 211637
FLORIDE $99,303,191 $91,275,000 $2,725,000 $27,275,000 $4,815,000 $5,185,000 203151
ISLANDERS $159,431,042 $85,250,000 $8,750,000 $21,250,000 $2,495,000 $7,505,000 252954
LOSANGELES $351,876,451 $93,150,000 $850,000 $29,150,000 $4,060,000 $5,940,000 222143
MINNESOTA $363,779,551 $93,925,000 $75,000 $29,925,000 $3,365,000 $6,635,000 213051
MONTREAL $785,926,578 $89,800,000 $4,200,000 $25,800,000 $4,695,000 $5,305,000 222244
NASHVILLE $380,259,896 $81,850,000 $12,150,000 $17,850,000 $1,785,000 $8,215,000 232144
PITTSBURGH $457,782,422 $91,250,000 $2,750,000 $27,250,000 $2,485,000 $7,515,000 242246
RANGERS $235,187,860 $92,000,000 $2,000,000 $28,000,000 $5,160,000 $4,840,000 223254
SANJOSE $414,544,004 $91,625,000 $2,375,000 $27,625,000 $3,215,000 $6,785,000 242751
SEATTLE $197,987,990 $92,950,000 $1,050,000 $28,950,000 $3,275,000 $6,725,000 222547
STLOUIS $262,268,394 $91,000,000 $3,000,000 $27,000,000 $2,320,000 $7,680,000 222749
TAMPABAY $258,965,061 $77,125,000 $16,875,000 $13,125,000 $3,205,000 $6,795,000 233962
VANCOUVER $572,895,532 $93,150,000 $850,000 $29,150,000 $3,530,000 $6,470,000 203555
WASHINGTON $50,765,575 $89,500,000 $4,500,000 $25,500,000 $4,315,000 $5,685,000 222547