Arena Capacity  Ticket Price Attendance  % 
Arena Name  Enterprise Center 
Level 1:  6024  $125  6 018  99,90% 
Level 2:  5024  $80  5 024  100,00% 
Level 3:  2024  $50  2 024  100,00% 
Level 4:  4024  $25  4 024  100,00% 
Luxury :  1000  $180  1 000  100,00% 
Total Capacity :  18096 
Income 
Home Games Left  32 
Average Attendance  %  18 090  99,97% 
Average Income per Game  $2,288,616 
Year to Date Revenue  $20,597,546 
Expense 
Pro Players Total Salaries  $90,854,000 
Farm Players Total Salaries  $3,797,414 
Coaches Total Salaries  $3,000,000 
Luxury Taxe Total  $0 
Pro Year To Date Expenses  $19,591,055 
Farm Year To Date Expenses  $913,283 
Pro Salary Cap To Date  $19,058,787 
Farm Salary Cap To Date  $0 
Estimate 
Pro Estimated Season Revenue  $73,235,719 
Pro Remaining Season Days  122 
Pro Expenses Per Days  $602,284 
Pro Estimated Expenses  $73,478,648 
Farm Remaining Season Days  122 
Farm Expenses Per Days  $27,725 
Farm Estimated Expenses  $3,382,450 
Estimated Season Expenses  $76,861,098 
Season Salary Cap  $90,854,000 
Estimate Under Maximum Salary Cap of $93,500,000  $2,646,000 
Estimate Over Minimum Salary Cap of $70,000,000  $20,854,000 
Current Bank Account  $34,958,997 
Projected Bank Account  $31,333,618 

Pro Players Salaries 
Blake Wheeler 
$9,125,000 (2) 
Salary Remaining : 
$7,182,258 
Salary Average : 
$9,125,000 
Salary Average Remaining : 
$7,182,258 
Quinn Hughes 
$7,850,000 (3) 
Salary Remaining : 
$6,178,710 
Salary Average : 
$7,850,000 
Salary Average Remaining : 
$6,178,710 
Joe Pavelski 
$7,250,000 (3) 
Salary Remaining : 
$5,706,452 
Salary Average : 
$7,250,000 
Salary Average Remaining : 
$5,706,452 
Matthew Tkachuk 
$7,000,000 (2) 
Salary Remaining : 
$5,509,677 
Salary Average : 
$7,000,000 
Salary Average Remaining : 
$5,509,677 
Johnny Gaudreau 
$6,750,000 (1) 
Salary Remaining : 
$5,312,903 
Salary Average : 
$6,750,000 
Salary Average Remaining : 
$5,312,903 
Shea Theodore 
$6,450,000 (3) 
Salary Remaining : 
$5,076,774 
Salary Average : 
$6,450,000 
Salary Average Remaining : 
$5,076,774 
John Gibson 
$6,400,000 (1) 
Salary Remaining : 
$5,037,419 
Salary Average : 
$6,400,000 
Salary Average Remaining : 
$5,037,419 
Ondrej Palat 
$5,300,000 (2) 
Salary Remaining : 
$4,171,613 
Salary Average : 
$5,300,000 
Salary Average Remaining : 
$4,171,613 
Tyler Toffoli (1 Way Contract) 
$5,000,000 (2) 
Salary Remaining : 
$3,935,484 
Salary Average : 
$5,000,000 
Salary Average Remaining : 
$3,935,484 
Josh Manson 
$4,600,000 (2) 
Salary Remaining : 
$3,620,645 
Salary Average : 
$4,600,000 
Salary Average Remaining : 
$3,620,645 
Nazem Kadri 
$4,500,000 (2) 
Salary Remaining : 
$3,541,935 
Salary Average : 
$4,500,000 
Salary Average Remaining : 
$3,541,935 
Carter Hart 
$3,979,000 (1) 
Salary Remaining : 
$3,131,858 
Salary Average : 
$3,979,000 
Salary Average Remaining : 
$3,131,858 
Radek Faksa 
$3,500,000 (3) 
Salary Remaining : 
$2,754,839 
Salary Average : 
$3,500,000 
Salary Average Remaining : 
$2,754,839 
Ryan Lindgren 
$3,000,000 (4) 
Salary Remaining : 
$2,361,290 
Salary Average : 
$3,000,000 
Salary Average Remaining : 
$2,361,290 
Dmitry Kulikov 
$2,250,000 (1) 
Salary Remaining : 
$1,770,968 
Salary Average : 
$2,250,000 
Salary Average Remaining : 
$1,770,968 
Tomas Nosek 
$2,000,000 (3) 
Salary Remaining : 
$1,574,194 
Salary Average : 
$2,000,000 
Salary Average Remaining : 
$1,574,194 
Owen Power 
$1,850,000 (3) 
Salary Remaining : 
$1,456,129 
Salary Average : 
$1,850,000 
Salary Average Remaining : 
$1,456,129 
Anton Lundell 
$1,775,000 (3) 
Salary Remaining : 
$1,397,097 
Salary Average : 
$1,775,000 
Salary Average Remaining : 
$1,397,097 
William Carrier 
$1,400,000 (2) 
Salary Remaining : 
$1,101,935 
Salary Average : 
$1,400,000 
Salary Average Remaining : 
$1,101,935 
Rafael HarveyPinard 
$875,000 (1) 
Salary Remaining : 
$688,710 
Salary Average : 
$450,000 
Salary Average Remaining : 
$354,194 
Total Pro Players  20 
Salary Commitment 
Year 2023 : $90,854,000 
Year 2024 : $70,600,000 
Year 2025 : $33,675,000 
Year 2026 : $3,000,000 
Salary Average Commitment 
Year 2023 : $90,429,000 
Year 2024 : $70,600,000 
Year 2025 : $33,675,000 
Year 2026 : $3,000,000 
Salary Cap with 1 Way Contract 
Year 2023 : $90,854,000 
Year 2024 : $70,600,000 
Year 2025 : $33,675,000 
Year 2026 : $3,000,000 

Farm Players Salaries 
Nicolas Hague 
$229,415 (4) 
Salary Remaining : 
$180,572 
Salary Average : 
$229,415 
Salary Average Remaining : 
$180,572 
Alexander Holtz 
$177,500 (1) 
Salary Remaining : 
$139,710 
Salary Average : 
$92,500 
Salary Average Remaining : 
$72,806 
Jamie Drysdale 
$177,500 (1) 
Salary Remaining : 
$139,710 
Salary Average : 
$177,500 
Salary Average Remaining : 
$139,710 
Ryan Reaves 
$175,000 (1) 
Salary Remaining : 
$137,742 
Salary Average : 
$175,000 
Salary Average Remaining : 
$137,742 
Alex Newhook (Out of Payroll) 
$149,167 (1) 
Salary Remaining : 
$117,409 
Salary Average : 
$149,167 
Salary Average Remaining : 
$117,409 
Mack Guzda 
$145,833 (3) 
Salary Remaining : 
$114,785 
Salary Average : 
$145,833 
Salary Average Remaining : 
$114,785 
Keegan Kolesar 
$140,000 (3) 
Salary Remaining : 
$110,194 
Salary Average : 
$140,000 
Salary Average Remaining : 
$110,194 
Jesper Wallstedt 
$135,000 (3) 
Salary Remaining : 
$106,258 
Salary Average : 
$135,000 
Salary Average Remaining : 
$106,258 
Chaz Lucius 
$132,500 (3) 
Salary Remaining : 
$104,290 
Salary Average : 
$132,500 
Salary Average Remaining : 
$104,290 
Cam York 
$130,833 (1) 
Salary Remaining : 
$102,978 
Salary Average : 
$130,833 
Salary Average Remaining : 
$102,978 
Brad Lambert 
$120,000 (3) 
Salary Remaining : 
$94,452 
Salary Average : 
$120,000 
Salary Average Remaining : 
$94,452 
Trent Frederic 
$113,750 (1) 
Salary Remaining : 
$89,532 
Salary Average : 
$113,750 
Salary Average Remaining : 
$89,532 
Dylan Gambrell 
$110,000 (3) 
Salary Remaining : 
$86,581 
Salary Average : 
$110,000 
Salary Average Remaining : 
$86,581 
Nicolas Deslauriers 
$100,000 (2) 
Salary Remaining : 
$78,710 
Salary Average : 
$100,000 
Salary Average Remaining : 
$78,710 
Charlie Lindgren 
$100,000 (2) 
Salary Remaining : 
$78,710 
Salary Average : 
$100,000 
Salary Average Remaining : 
$78,710 
Zack MacEwen 
$98,750 (3) 
Salary Remaining : 
$77,726 
Salary Average : 
$98,750 
Salary Average Remaining : 
$77,726 
Adam Klapka 
$95,750 (3) 
Salary Remaining : 
$75,365 
Salary Average : 
$95,750 
Salary Average Remaining : 
$75,365 
Simon Benoit 
$92,500 (1) 
Salary Remaining : 
$72,806 
Salary Average : 
$92,500 
Salary Average Remaining : 
$72,806 
JohnJason Peterka 
$92,500 (3) 
Salary Remaining : 
$72,806 
Salary Average : 
$92,500 
Salary Average Remaining : 
$72,806 
Tim Berni 
$92,500 (2) 
Salary Remaining : 
$72,806 
Salary Average : 
$92,500 
Salary Average Remaining : 
$72,806 
Emil Heineman 
$92,500 (3) 
Salary Remaining : 
$72,806 
Salary Average : 
$92,500 
Salary Average Remaining : 
$72,806 
Lukas Dostal 
$91,083 (1) 
Salary Remaining : 
$71,691 
Salary Average : 
$45,000 
Salary Average Remaining : 
$35,419 
Eemil Viro 
$90,250 (3) 
Salary Remaining : 
$71,035 
Salary Average : 
$90,250 
Salary Average Remaining : 
$71,035 
Aatu Raty 
$90,250 (3) 
Salary Remaining : 
$71,035 
Salary Average : 
$90,250 
Salary Average Remaining : 
$71,035 
Kurtis MacDermid 
$87,500 (2) 
Salary Remaining : 
$68,871 
Salary Average : 
$87,500 
Salary Average Remaining : 
$68,871 
Jakub Lauko 
$87,167 (3) 
Salary Remaining : 
$68,609 
Salary Average : 
$87,167 
Salary Average Remaining : 
$68,609 
Jakob Pelletier 
$86,333 (3) 
Salary Remaining : 
$67,953 
Salary Average : 
$86,333 
Salary Average Remaining : 
$67,953 
Samuel Poulin 
$86,333 (2) 
Salary Remaining : 
$67,953 
Salary Average : 
$86,333 
Salary Average Remaining : 
$67,953 
Caleb Jones 
$85,000 (3) 
Salary Remaining : 
$66,903 
Salary Average : 
$85,000 
Salary Average Remaining : 
$66,903 
Mikko Kokkonen 
$84,667 (3) 
Salary Remaining : 
$66,641 
Salary Average : 
$84,667 
Salary Average Remaining : 
$66,641 
Martin Chromiak 
$82,000 (3) 
Salary Remaining : 
$64,542 
Salary Average : 
$82,000 
Salary Average Remaining : 
$64,542 
Alex Belzile 
$75,000 (1) 
Salary Remaining : 
$59,032 
Salary Average : 
$75,000 
Salary Average Remaining : 
$59,032 
Matthew Highmore 
$75,000 (2) 
Salary Remaining : 
$59,032 
Salary Average : 
$75,000 
Salary Average Remaining : 
$59,032 
Dillon Heatherington 
$75,000 (2) 
Salary Remaining : 
$59,032 
Salary Average : 
$75,000 
Salary Average Remaining : 
$59,032 
Corey Perry 
$75,000 (1) 
Salary Remaining : 
$59,032 
Salary Average : 
$75,000 
Salary Average Remaining : 
$59,032 
Austin Poganski 
$75,000 (3) 
Salary Remaining : 
$59,032 
Salary Average : 
$75,000 
Salary Average Remaining : 
$59,032 
Total Farm Players  36 
Salary Commitment 
Year 2023 : $3,946,581 
Year 2024 : $2,689,248 
Year 2025 : $2,072,915 
Year 2026 : $229,415 
Salary Average Commitment 
Year 2023 : $3,815,498 
Year 2024 : $2,689,248 
Year 2025 : $2,072,915 
Year 2026 : $229,415 
