Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - $76 - 6,369 - 90.98%
Level 2: 6000 - $45 - 4,943 - 82.38%
Level 3: 3000 - $26 - 2,979 - 99.31%
Level 4: 4000 - $19 - 3,004 - 75.09%
Luxury : 1500 - $180 - 1,082 - 72.11%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $150 - 1,910 - 95.52%
Farm Level 2: 1000 - $60 - 984 - 98.39%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,376 - 85.47%
Average Income per Game$1,294,578
Year to Date Revenue$11,651,203
Farm
Home Games Left27
Average Attendance - %2,894 - 96.48%
Average Income per Game$432,000
Year to Date Revenue$6,048,000

Expense

Pro Players Total Salaries$79,075,000
Farm Players Total Salaries$3,652,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,580,665
Farm Year To Date Expenses$995,829
Pro Salary Cap To Date$25,421,213
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,426,500
Farm Estimated Season Revenue$11,664,000
Pro Remaining Season Days126
Pro Expenses Per Days$430,135
Pro Estimated Expenses$54,197,010
Farm Remaining Season Days121
Farm Expenses Per Days$21,681
Farm Estimated Expenses$2,623,401
Estimated Season Expenses$56,820,411
Estimated Season Salary Cap$79,277,645
Estimate Under Maximum Salary Cap of $82,500,000$3,222,355
Estimate Over Minimum Salary Cap of $61,000,000 $18,277,645
Current Bank Account$76,210,899
Projected Bank Account$72,480,988

Pro Players Salaries

Auston Matthews $10,000,000 (2)
Gabriel Landeskog $8,000,000 (5)
Alex Pietrangelo $8,000,000 (4)
Teuvo Teravainen $7,500,000 (5)
Clayton Keller $6,500,000 (2)
Jakob Chychrun $6,250,000 (2)
Ivan Provorov $5,600,000 (1)
Joel Farabee $4,500,000 (4)
Chandler Stephenson $4,000,000 (2)
James Reimer $2,500,000 (2)
Dmitry Kulikov $2,400,000 (3)
Nick Holden $2,200,000 (1)
Cal Petersen $2,125,000 (2)
Kaapo Kakko $2,000,000 (2)
Michael Rasmussen $1,500,000 (1)
Michael Raffl $1,200,000 (1)
Alex Newhook $1,200,000 (1)
Calvin de Haan $1,000,000 (1)
Frederick Gaudreau $1,000,000 (1)
Greg Pateryn $800,000 (3)
Drake Caggiula $800,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $79,075,000
Year 23 : $64,575,000
Year 24 : $31,200,000
Year 25 : $28,000,000
Salary Average Commitment
Year 22 : $79,175,000
Year 23 : $64,575,000
Year 24 : $31,200,000
Year 25 : $28,000,000
Salary Cap with 1 Way Contract
Year 22 : $79,075,000
Year 23 : $64,575,000
Year 24 : $31,200,000
Year 25 : $28,000,000

Farm Players Salaries

Oliver Wahlstrom $1,500,000 (1)
Barrett Hayton $150,000 (2)
Cody Glass $150,000 (3)
Cole Perfetti $150,000 (2)
Adam Erne $125,000 (1)
Rasmus Kupari $120,000 (1)
Austin Czarnik $110,000 (1)
Filip Hallander $100,000 (2)
Alex Vlasic $100,000 (2)
Jacob Bernard-Docker $100,000 (2)
Jaret Anderson-Dolan $100,000 (2)
Nolan Foote $100,000 (2)
Cameron Gaunce $90,000 (3)
Malcolm Subban $80,000 (2)
Louie Belpedio $80,000 (3)
Ryan Schmelzer $80,000 (1)
Nick DeSimone $77,500 (2)
Jakub Galvas $75,000 (2)
Ashton Sautner $75,000 (1)
Paul Thompson $75,000 (1)
Andrew Hammond $75,000 (1)
TJ Tynan $70,000 (1)
Andy Andreoff $70,000 (1)
Total Farm Players23
Salary Commitment
Year 22 : $3,652,500
Year 23 : $1,352,500
Year 24 : $320,000
Year 25 : $0
Salary Average Commitment
Year 22 : $3,652,500
Year 23 : $1,352,500
Year 24 : $320,000
Year 25 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $74 - 5,975 - 99.59%
Level 2: 5000 - $44 - 4,993 - 99.86%
Level 3: 3000 - $25 - 2,942 - 98.06%
Level 4: 4000 - $14 - 3,934 - 98.35%
Luxury : 1000 - $182 - 995 - 99.49%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,319 - 65.96%
Farm Level 2: 1000 - $100 - 661 - 66.06%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %18,839 - 99.15%
Average Income per Game$1,214,458
Year to Date Revenue$15,787,952
Farm
Home Games Left27
Average Attendance - %1,980 - 65.99%
Average Income per Game$412,375
Year to Date Revenue$5,773,250

Expense

Pro Players Total Salaries$80,070,000
Farm Players Total Salaries$1,797,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,695,326
Farm Year To Date Expenses$671,125
Pro Salary Cap To Date$25,535,849
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,004,820
Farm Estimated Season Revenue$11,134,125
Pro Remaining Season Days126
Pro Expenses Per Days$435,514
Pro Estimated Expenses$54,874,764
Farm Remaining Season Days121
Farm Expenses Per Days$11,375
Farm Estimated Expenses$1,376,375
Estimated Season Expenses$56,251,139
Estimated Season Salary Cap$80,070,035
Estimate Under Maximum Salary Cap of $82,500,000$2,429,965
Estimate Over Minimum Salary Cap of $61,000,000 $19,070,035
Current Bank Account$62,986,375
Projected Bank Account$51,874,181

Pro Players Salaries

Brad Marchand $10,220,000 (3)
Mark Stone $9,500,000 (2)
John Tavares $7,750,000 (3)
Erik Karlsson $6,750,000 (2)
Justin Faulk $6,000,000 (1)
Brady Skjei $5,250,000 (1)
Bryan Rust $5,000,000 (2)
Nikita Zadorov $4,000,000 (2)
Jack Roslovic $4,000,000 (3)
Duncan Keith $4,000,000 (1)
Carter Hart $3,000,000 (2)
Derek Grant $2,100,000 (2)
Nic Dowd $1,850,000 (2)
Carl Hagelin $1,800,000 (3)
Jonathan Quick $1,750,000 (1)
Ryan Carpenter $1,500,000 (1)
Logan Brown $1,000,000 (1)
Colin Miller $1,000,000 (2)
Julien Gauthier $950,000 (2)
Derick Brassard $950,000 (1)
Zach Bogosian $900,000 (1)
Michael Bunting $800,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $80,070,000
Year 23 : $57,920,000
Year 24 : $23,770,000
Year 25 : $0
Salary Average Commitment
Year 22 : $81,220,000
Year 23 : $57,870,000
Year 24 : $23,720,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $80,070,000
Year 23 : $57,920,000
Year 24 : $23,770,000
Year 25 : $0

Farm Players Salaries

Joe Veleno $120,000 (1)
Matt Luff $100,000 (3)
Brett Leason $100,000 (2)
Lias Andersson $100,000 (1)
Givani Smith $95,000 (2)
Ukko-Pekka Luukkonen $90,000 (1)
Scott Reedy $90,000 (2)
Sean Day $90,000 (1)
Pheonix Copley $87,500 (2)
Hudson Fasching $80,000 (2)
Jack LaFontaine $80,000 (1)
Brayden Pachal $80,000 (3)
Ben Gleason $80,000 (2)
Anton Blidh $80,000 (2)
Jesper Froden $75,000 (2)
Daniel Walcott $75,000 (1)
Brandon Davidson $75,000 (1)
Brian Lashoff $75,000 (1)
Nick Jones $75,000 (1)
Anthony Bitetto $75,000 (1)
Joe Hicketts $75,000 (2)
Total Farm Players21
Salary Commitment
Year 22 : $1,797,500
Year 23 : $942,500
Year 24 : $180,000
Year 25 : $0
Salary Average Commitment
Year 22 : $1,797,500
Year 23 : $942,500
Year 24 : $180,000
Year 25 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $75 - 5,931 - 98.85%
Level 2: 5000 - $42 - 4,950 - 99.01%
Level 3: 3000 - $26 - 2,952 - 98.41%
Level 4: 4000 - $15 - 3,989 - 99.72%
Luxury : 1000 - $194 - 960 - 96.02%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,325 - 66.23%
Farm Level 2: 1000 - $100 - 643 - 64.33%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,782 - 98.85%
Average Income per Game$1,181,352
Year to Date Revenue$18,901,627
Farm
Home Games Left26
Average Attendance - %1,968 - 65.60%
Average Income per Game$411,558
Year to Date Revenue$6,173,375

Expense

Pro Players Total Salaries$77,815,000
Farm Players Total Salaries$1,945,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$3,667,938
Pro Year To Date Expenses$25,303,431
Farm Year To Date Expenses$729,285
Pro Salary Cap To Date$25,143,965
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,533,792
Farm Estimated Season Revenue$10,700,517
Pro Remaining Season Days126
Pro Expenses Per Days$423,324
Pro Estimated Expenses$53,338,824
Farm Remaining Season Days121
Farm Expenses Per Days$12,194
Farm Estimated Expenses$1,475,474
Estimated Season Expenses$54,814,298
Estimated Season Salary Cap$81,810,275
Estimate Under Maximum Salary Cap of $82,500,000$689,725
Estimate Over Minimum Salary Cap of $61,000,000 $20,810,275
Current Bank Account$18,967,274
Projected Bank Account$4,387,285

Pro Players Salaries

Anze Kopitar $9,500,000 (2)
Brent Burns $8,875,000 (1)
Johnny Gaudreau $7,850,000 (4)
Marc-Andre Fleury $6,000,000 (3)
Hampus Lindholm $5,750,000 (5)
Valeri Nichushkin $5,250,000 (3)
Phil Kessel $5,040,000 (1)
Troy Terry $4,850,000 (2)
Tage Thompson $4,500,000 (2)
Jack Eichel $4,250,000 (1)
David Savard $3,000,000 (1)
Jakob Silfverberg $2,300,000 (5)
Dylan DeMelo $2,000,000 (3)
Kevin Lankinen $1,500,000 (2)
Timothy Liljegren $1,400,000 (2)
Logan O'Connor $1,000,000 (1)
Niko Mikkola $1,000,000 (2)
Mattias Samuelsson $1,000,000 (1)
Christian Fischer $1,000,000 (1)
Shane Pinto $1,000,000 (1)
Joe Thornton $750,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $77,815,000
Year 23 : $51,900,000
Year 24 : $29,150,000
Year 25 : $15,900,000
Salary Average Commitment
Year 22 : $88,425,000
Year 23 : $51,900,000
Year 24 : $29,150,000
Year 25 : $15,900,000
Salary Cap with 1 Way Contract
Year 22 : $77,815,000
Year 23 : $51,900,000
Year 24 : $29,150,000
Year 25 : $15,900,000

Farm Players Salaries

Hayden Hodgson $150,000 (1)
Joel Kiviranta $125,000 (1)
Michael Carcone $100,000 (3)
Jeffrey Truchon-Viel $100,000 (1)
Marc Michaelis $100,000 (3)
Lukas Vejdemo $100,000 (1)
Connor MacKey $100,000 (2)
Liam O'Brien $100,000 (5)
Austin Rueschhoff $90,000 (1)
Bobby McMann $80,000 (3)
Callahan Burke $80,000 (3)
Peter Abbandonato $80,000 (3)
Colton Poolman $75,000 (1)
Cory Schneider $75,000 (1)
Haralds Egle $75,000 (2)
Michael Houser $75,000 (2)
Turner Ottenbreit $75,000 (1)
Nikolas Brouillard $75,000 (1)
Tory Dello $75,000 (1)
Jack Ahcan $75,000 (2)
Kristians Rubins $70,000 (1)
Cole Schneider $70,000 (2)
Total Farm Players22
Salary Commitment
Year 22 : $1,945,000
Year 23 : $935,000
Year 24 : $540,000
Year 25 : $100,000
Salary Average Commitment
Year 22 : $1,945,000
Year 23 : $935,000
Year 24 : $540,000
Year 25 : $100,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $72 - 5,551 - 92.52%
Level 2: 5000 - $44 - 4,549 - 90.98%
Level 3: 3000 - $29 - 2,872 - 95.72%
Level 4: 4000 - $18 - 3,794 - 94.85%
Luxury : 1000 - $190 - 976 - 97.62%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $148 - 1,712 - 85.60%
Farm Level 2: 1000 - $55 - 851 - 85.13%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17,742 - 93.38%
Average Income per Game$1,180,423
Year to Date Revenue$14,165,079
Farm
Home Games Left26
Average Attendance - %2,563 - 85.44%
Average Income per Game$426,926
Year to Date Revenue$6,403,895

Expense

Pro Players Total Salaries$68,075,000
Farm Players Total Salaries$2,150,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$11,341,666
Pro Year To Date Expenses$21,869,884
Farm Year To Date Expenses$786,647
Pro Salary Cap To Date$21,710,407
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,232,274
Farm Estimated Season Revenue$11,100,085
Pro Remaining Season Days126
Pro Expenses Per Days$370,676
Pro Estimated Expenses$46,705,176
Farm Remaining Season Days121
Farm Expenses Per Days$13,333
Farm Estimated Expenses$1,613,293
Estimated Season Expenses$48,318,469
Estimated Season Salary Cap$79,416,671
Estimate Under Maximum Salary Cap of $82,500,000$3,083,329
Estimate Over Minimum Salary Cap of $61,000,000 $18,416,671
Current Bank Account$29,024,919
Projected Bank Account$26,038,809

Pro Players Salaries

Nico Hischier $7,500,000 (7)
Ryan Johansen $7,000,000 (2)
Jordan Eberle $5,650,000 (1)
Rasmus Dahlin $5,000,000 (1)
Michael Matheson $4,800,000 (1)
Dominik Kubalik $4,500,000 (1)
Victor Olofsson $4,400,000 (4)
Drake Batherson $4,200,000 (3)
Alexander Edler $2,750,000 (1)
Ryan Lindgren $2,500,000 (1)
Sonny Milano $2,500,000 (3)
Miles Wood $2,500,000 (1)
Tyler Pitlick $2,100,000 (2)
Chris Driedger $1,900,000 (1)
Filip Zadina $1,825,000 (3)
Sam Steel $1,800,000 (1)
Jake Bean $1,750,000 (1)
Jakub Zboril $1,500,000 (1)
Evan Rodrigues $1,500,000 (1)
Michael Del Zotto $900,000 (1)
Collin Delia $750,000 (1)
Patrick Brown $750,000 (2)
Total Pro Players22
Salary Commitment
Year 22 : $68,075,000
Year 23 : $30,275,000
Year 24 : $20,425,000
Year 25 : $11,900,000
Salary Average Commitment
Year 22 : $68,075,000
Year 23 : $30,275,000
Year 24 : $20,425,000
Year 25 : $11,900,000
Salary Cap with 1 Way Contract
Year 22 : $68,075,000
Year 23 : $30,275,000
Year 24 : $20,425,000
Year 25 : $11,900,000

Farm Players Salaries

Jermaine Loewen $150,000 (1)
Brendan Gaunce $150,000 (1)
Matty Beniers $150,000 (2)
Hunter Miska $130,000 (1)
Kole Lind $100,000 (1)
Cole Reinhardt $100,000 (2)
Gabriel Fortier $100,000 (2)
Kurtis MacDermid $95,000 (2)
Justus Annunen $90,000 (2)
Brett Ritchie $85,000 (2)
Stefan Noesen $85,000 (2)
Joseph Cramarossa $80,000 (1)
Anthony Richard $80,000 (1)
Colton Beck $80,000 (1)
Darren Raddysh $75,000 (1)
Aaron Ness $75,000 (1)
Cameron Schilling $75,000 (1)
Riley Damiani $75,000 (2)
Tommy Cross $75,000 (1)
Turner Elson $75,000 (2)
Andy Welinski $75,000 (1)
Ryan MacInnis $75,000 (1)
Adam Clendening $75,000 (1)
Total Farm Players23
Salary Commitment
Year 22 : $2,150,000
Year 23 : $855,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $2,150,000
Year 23 : $855,000
Year 24 : $0
Year 25 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Boston Garden
Level 1: 6000 - $75 - 5,959 - 99.32%
Level 2: 5000 - $45 - 4,506 - 90.12%
Level 3: 3000 - $38 - 1,778 - 59.26%
Level 4: 4000 - $30 - 1,938 - 48.45%
Luxury : 1000 - $250 - 749 - 74.92%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $101 - 1,994 - 99.70%
Farm Level 2: 1000 - $60 - 972 - 97.24%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %14,931 - 78.58%
Average Income per Game$1,203,422
Year to Date Revenue$18,051,326
Farm
Home Games Left27
Average Attendance - %2,966 - 98.88%
Average Income per Game$324,666
Year to Date Revenue$4,545,319

Expense

Pro Players Total Salaries$82,250,000
Farm Players Total Salaries$3,585,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,405,428
Farm Year To Date Expenses$1,021,764
Pro Salary Cap To Date$26,245,955
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,288,965
Farm Estimated Season Revenue$8,765,972
Pro Remaining Season Days126
Pro Expenses Per Days$447,297
Pro Estimated Expenses$56,359,422
Farm Remaining Season Days121
Farm Expenses Per Days$21,306
Farm Estimated Expenses$2,578,026
Estimated Season Expenses$58,937,448
Estimated Season Salary Cap$82,264,925
Estimate Under Maximum Salary Cap of $82,500,000$235,075
Estimate Over Minimum Salary Cap of $61,000,000 $21,264,925
Current Bank Account$32,105,912
Projected Bank Account$13,223,401

Pro Players Salaries

Kristopher Letang $8,500,000 (2)
Brayden Point $8,500,000 (1)
Mats Zuccarello $7,500,000 (3)
Brock Boeser $6,875,000 (1)
John Gibson $6,625,000 (3)
Reilly Smith $6,250,000 (2)
Vincent Trocheck $6,000,000 (3)
Rickard Rakell $5,000,000 (5)
Jesper Bratt $4,500,000 (4)
Brayden McNabb $4,000,000 (3)
Vince Dunn $3,250,000 (2)
Alexander Wennberg $2,600,000 (2)
Kevin Hayes $2,500,000 (4)
Justin Braun $2,250,000 (2)
Dillon Dube $2,250,000 (3)
Colin Blackwell $1,150,000 (3)
Casey DeSmith $1,000,000 (1)
David Kampf $1,000,000 (2)
John Moore $900,000 (1)
Chad Ruhwedel $800,000 (1)
Brad Richardson $800,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $82,250,000
Year 23 : $63,375,000
Year 24 : $39,525,000
Year 25 : $12,000,000
Salary Average Commitment
Year 22 : $82,250,000
Year 23 : $63,375,000
Year 24 : $39,525,000
Year 25 : $12,000,000
Salary Cap with 1 Way Contract
Year 22 : $82,250,000
Year 23 : $63,375,000
Year 24 : $39,525,000
Year 25 : $12,000,000

Farm Players Salaries

Ben Harpur $850,000 (1)
Alexei Melnichuk $150,000 (1)
Noah Gregor $150,000 (3)
Bryce Kindopp $150,000 (1)
Josh Dunne $150,000 (1)
Marc McLaughlin $135,000 (2)
Daniil Miromanov $130,000 (1)
Jansen Harkins $125,000 (3)
Sam Anas $125,000 (1)
Beck Warm $120,000 (1)
Jesse Ylonen $100,000 (1)
Grant Hutton $100,000 (1)
Lane Pederson $100,000 (1)
Sheldon Dries $100,000 (2)
Gage Quinney $100,000 (2)
Valtteri Puustinen $90,000 (2)
Gabriel Dumont $90,000 (1)
Jacob Larsson $90,000 (2)
Johnathan Kovacevic $90,000 (1)
Jack Studnicka $90,000 (2)
Mason Shaw $90,000 (2)
Dylan Sikura $85,000 (1)
Adam Ruzicka $80,000 (1)
Cody Franson $75,000 (1)
Ben McCartney $75,000 (2)
Dakota Mermis $75,000 (1)
John Leonard $70,000 (1)
Total Farm Players27
Salary Commitment
Year 22 : $3,585,000
Year 23 : $1,045,000
Year 24 : $275,000
Year 25 : $0
Salary Average Commitment
Year 22 : $3,585,000
Year 23 : $1,045,000
Year 24 : $275,000
Year 25 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 7000 - $76 - 6,239 - 89.12%
Level 2: 6000 - $45 - 4,844 - 80.74%
Level 3: 4000 - $25 - 3,110 - 77.75%
Level 4: 5000 - $16 - 3,973 - 79.45%
Luxury : 2000 - $136 - 1,326 - 66.32%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,357 - 67.85%
Farm Level 2: 1000 - $100 - 676 - 67.55%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %19,492 - 81.22%
Average Income per Game$1,266,811
Year to Date Revenue$15,201,730
Farm
Home Games Left27
Average Attendance - %2,033 - 67.75%
Average Income per Game$423,688
Year to Date Revenue$5,931,625

Expense

Pro Players Total Salaries$83,265,000
Farm Players Total Salaries$2,080,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,798,700
Farm Year To Date Expenses$754,603
Pro Salary Cap To Date$25,946,811
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,737,514
Farm Estimated Season Revenue$11,439,562
Pro Remaining Season Days126
Pro Expenses Per Days$452,784
Pro Estimated Expenses$57,050,784
Farm Remaining Season Days121
Farm Expenses Per Days$12,944
Farm Estimated Expenses$1,566,224
Estimated Season Expenses$58,617,008
Estimated Season Salary Cap$80,579,781
Estimate Under Maximum Salary Cap of $82,500,000$1,920,219
Estimate Over Minimum Salary Cap of $61,000,000 $19,579,781
Current Bank Account$55,685,332
Projected Bank Account$45,245,400

Pro Players Salaries

Connor McDavid $10,500,000 (1)
Jacob Markstrom $6,500,000 (4)
Taylor Hall $6,000,000 (4)
Tyler Toffoli $5,900,000 (4)
Jonas Brodin $5,650,000 (4)
Alex Killorn $5,500,000 (2)
Mikael Backlund $5,250,000 (3)
Samuel Girard $5,000,000 (2)
Nino Niederreiter $4,325,000 (1)
Brandon Montour $4,200,000 (2)
Joel Edmundson $4,000,000 (3)
Nick Paul (Out of Payroll) $3,050,000 (5)
Zach Sanford $3,000,000 (4)
Erik Cernak $2,750,000 (1)
Brandon Hagel $2,450,000 (2)
Alexandar Georgiev $2,400,000 (3)
Daniel Sprong $1,530,000 (1)
Nico Sturm $1,360,000 (1)
Victor Mete $1,275,000 (1)
Mathieu Perreault $950,000 (1)
Garrett Pilon $900,000 (1)
Chris Wideman $775,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $83,265,000
Year 23 : $58,900,000
Year 24 : $41,750,000
Year 25 : $30,100,000
Salary Average Commitment
Year 22 : $83,165,000
Year 23 : $58,900,000
Year 24 : $41,750,000
Year 25 : $30,100,000
Salary Cap with 1 Way Contract
Year 22 : $83,265,000
Year 23 : $58,900,000
Year 24 : $41,750,000
Year 25 : $30,100,000

Farm Players Salaries

Joel Kellman $160,000 (1)
Felix Robert $150,000 (1)
William Carrier $140,000 (3)
Maxime Lagace $125,000 (2)
Cam Lee $125,000 (2)
Brayden Tracey $120,000 (2)
Brendan Guhle $100,000 (3)
Cameron Hillis $100,000 (2)
Devin Brosseau $100,000 (3)
Dennis Gilbert $95,000 (2)
MacKenzie MacEachern $95,000 (1)
Adam Johnson $95,000 (1)
Ian Mitchell $90,000 (1)
Sam Harvey $90,000 (1)
Richard Panik $90,000 (2)
Zack Hayes $90,000 (1)
Michael Mersch $85,000 (1)
Colton White $85,000 (2)
Kristian Reichel $75,000 (1)
Curtis McKenzie $70,000 (2)
Total Farm Players20
Salary Commitment
Year 22 : $2,080,000
Year 23 : $1,150,000
Year 24 : $340,000
Year 25 : $0
Salary Average Commitment
Year 22 : $2,080,000
Year 23 : $1,150,000
Year 24 : $340,000
Year 25 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Pacific Coliseum
Level 1: 7000 - $75 - 5,903 - 84.32%
Level 2: 6000 - $40 - 5,443 - 90.72%
Level 3: 4000 - $25 - 3,055 - 76.38%
Level 4: 5000 - $15 - 3,235 - 64.70%
Luxury : 2000 - $140 - 1,354 - 67.68%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,427 - 71.35%
Farm Level 2: 1000 - $100 - 737 - 73.73%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18,989 - 79.12%
Average Income per Game$1,229,244
Year to Date Revenue$14,750,926
Farm
Home Games Left26
Average Attendance - %2,164 - 72.14%
Average Income per Game$407,906
Year to Date Revenue$6,118,588

Expense

Pro Players Total Salaries$82,350,000
Farm Players Total Salaries$2,225,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,337,033
Farm Year To Date Expenses$830,026
Pro Salary Cap To Date$26,177,560
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,648,071
Farm Estimated Season Revenue$10,605,553
Pro Remaining Season Days126
Pro Expenses Per Days$447,838
Pro Estimated Expenses$56,427,588
Farm Remaining Season Days121
Farm Expenses Per Days$13,750
Farm Estimated Expenses$1,663,750
Estimated Season Expenses$58,091,338
Estimated Season Salary Cap$82,264,570
Estimate Under Maximum Salary Cap of $82,500,000$235,430
Estimate Over Minimum Salary Cap of $61,000,000 $21,264,570
Current Bank Account$17,304,771
Projected Bank Account$5,467,057

Pro Players Salaries

Mikko Rantanen $9,500,000 (4)
Evander Kane $7,000,000 (2)
Pierre-Luc Dubois $6,750,000 (2)
Anders Lee $6,400,000 (3)
Ryan Ellis $6,250,000 (1)
Jeff Petry $6,250,000 (3)
Nikolaj Ehlers $6,000,000 (1)
MacKenzie Weegar $5,000,000 (3)
Ilya Sorokin $4,450,000 (2)
Ville Husso $3,500,000 (1)
Dylan Strome $3,500,000 (1)
Colton Sissons $3,000,000 (1)
Dante Fabbro $2,400,000 (2)
Luke Kunin $2,400,000 (1)
Nicolas Hague $2,000,000 (2)
Alexandre Texier $1,650,000 (2)
Eeli Tolvanen $1,200,000 (1)
Rasmus Asplund $1,200,000 (3)
Alex Nedeljkovic $1,200,000 (1)
Corey Schueneman $900,000 (2)
Ben Hutton $900,000 (2)
Nathan Walker $900,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $82,350,000
Year 23 : $54,400,000
Year 24 : $28,350,000
Year 25 : $9,500,000
Salary Average Commitment
Year 22 : $73,800,000
Year 23 : $45,850,000
Year 24 : $19,800,000
Year 25 : $950,000
Salary Cap with 1 Way Contract
Year 22 : $82,350,000
Year 23 : $54,400,000
Year 24 : $28,350,000
Year 25 : $9,500,000

Farm Players Salaries

Alex Stalock $200,000 (1)
Zach Senyshyn $120,000 (2)
Isac Lundestrom $120,000 (3)
Nicholas Merkley $120,000 (2)
Matt Kiersted $120,000 (1)
Boris Katchouk $100,000 (1)
Nicolas Aube-Kubel $100,000 (1)
Will Butcher $95,000 (3)
Roland McKeown $90,000 (2)
Riley Barber $90,000 (1)
Chase De Leo $80,000 (1)
Mikhail Maltsev $80,000 (1)
Vladimir Tkachev $80,000 (1)
Rourke Chartier $80,000 (1)
Nick Seeler $80,000 (1)
Jake Walman $75,000 (1)
Cameron Hughes $75,000 (3)
Michael McNiven $75,000 (1)
Mark Friedman $75,000 (1)
Timothy Gettinger $75,000 (3)
Nick Wolff $75,000 (1)
Adam Huska $75,000 (1)
Brett Seney $75,000 (1)
Matthew Phillips $70,000 (1)
Total Farm Players24
Salary Commitment
Year 22 : $2,225,000
Year 23 : $695,000
Year 24 : $365,000
Year 25 : $0
Salary Average Commitment
Year 22 : $2,225,000
Year 23 : $695,000
Year 24 : $365,000
Year 25 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $79 - 4,996 - 83.27%
Level 2: 5000 - $45 - 4,596 - 91.92%
Level 3: 3000 - $25 - 2,967 - 98.89%
Level 4: 4000 - $16 - 3,939 - 98.48%
Luxury : 1000 - $220 - 855 - 85.52%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,322 - 66.10%
Farm Level 2: 1000 - $100 - 678 - 67.84%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %17,353 - 91.33%
Average Income per Game$1,158,557
Year to Date Revenue$15,061,235
Farm
Home Games Left27
Average Attendance - %2,000 - 66.68%
Average Income per Game$415,313
Year to Date Revenue$5,814,375

Expense

Pro Players Total Salaries$82,850,000
Farm Players Total Salaries$2,585,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,554,588
Farm Year To Date Expenses$716,069
Pro Salary Cap To Date$25,619,469
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,439,583
Farm Estimated Season Revenue$11,213,438
Pro Remaining Season Days126
Pro Expenses Per Days$450,541
Pro Estimated Expenses$56,768,166
Farm Remaining Season Days121
Farm Expenses Per Days$15,750
Farm Estimated Expenses$1,905,750
Estimated Season Expenses$58,673,916
Estimated Season Salary Cap$77,109,243
Estimate Under Maximum Salary Cap of $82,500,000$5,390,757
Estimate Over Minimum Salary Cap of $61,000,000 $16,109,243
Current Bank Account$79,717,071
Projected Bank Account$64,696,176

Pro Players Salaries

Nikita Kucherov $9,600,000 (3)
John Carlson $8,600,000 (3)
Nicklas Backstrom $8,500,000 (3)
Patrik Laine $8,000,000 (2)
Mark Giordano (Out of Payroll) $7,250,000 (2)
Sean Couturier $6,500,000 (1)
Travis Sanheim $4,750,000 (4)
Jakub Vrana $4,400,000 (1)
Jeff Carter $3,000,000 (2)
Semyon Varlamov $3,000,000 (2)
Chris Tierney $3,000,000 (3)
Mario Ferraro $2,750,000 (3)
Anton Stralman $2,500,000 (1)
Lars Eller $2,250,000 (2)
Dustin Brown $2,000,000 (1)
Henri Jokiharju $1,500,000 (1)
Jay Beagle $1,500,000 (1)
Brian Elliott $1,000,000 (1)
Jason Dickinson $1,000,000 (1)
Curtis Lazar $1,000,000 (3)
Ethan Prow $750,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $82,850,000
Year 23 : $61,700,000
Year 24 : $38,200,000
Year 25 : $4,750,000
Salary Average Commitment
Year 22 : $85,100,000
Year 23 : $63,950,000
Year 24 : $38,200,000
Year 25 : $4,750,000
Salary Cap with 1 Way Contract
Year 22 : $82,850,000
Year 23 : $61,700,000
Year 24 : $38,200,000
Year 25 : $4,750,000

Farm Players Salaries

Cam Dineen $900,000 (1)
Robin Salo $100,000 (2)
Isaac Ratcliffe $100,000 (2)
Daniel O'Regan $80,000 (1)
Clifford Watson $80,000 (1)
Kyle Capobianco $80,000 (1)
Matias Maccelli $80,000 (2)
Harri Sateri $75,000 (2)
Kyle Clifford $75,000 (2)
Alex Whelan $75,000 (2)
Tyler Sheehy $75,000 (2)
Antti Suomela $75,000 (1)
Jayson Megna $75,000 (1)
Cale Morris $75,000 (2)
John Stevens $75,000 (1)
Blake Christensen $75,000 (2)
Kodie Curran $70,000 (1)
Cameron Hebig $70,000 (1)
Jordan Gross $70,000 (1)
Zach Solow $70,000 (1)
Josh Healey $70,000 (1)
Brandon Biro $70,000 (1)
Mathieu Olivier $70,000 (1)
Total Farm Players23
Salary Commitment
Year 22 : $2,585,000
Year 23 : $730,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $2,585,000
Year 23 : $730,000
Year 24 : $0
Year 25 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 7000 - $70 - 6,468 - 92.40%
Level 2: 6000 - $30 - 5,692 - 94.86%
Level 3: 3000 - $25 - 2,970 - 99.00%
Level 4: 4000 - $15 - 3,935 - 98.38%
Luxury : 1500 - $160 - 1,394 - 92.93%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 1,324 - 66.18%
Farm Level 2: 1000 - $100 - 663 - 66.34%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,459 - 95.16%
Average Income per Game$1,224,791
Year to Date Revenue$7,348,743
Farm
Home Games Left27
Average Attendance - %1,987 - 66.23%
Average Income per Game$413,821
Year to Date Revenue$5,793,500

Expense

Pro Players Total Salaries$78,663,000
Farm Players Total Salaries$2,826,852
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$2,462,500
Pro Year To Date Expenses$25,229,145
Farm Year To Date Expenses$1,001,026
Pro Salary Cap To Date$25,069,689
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,867,668
Farm Estimated Season Revenue$11,173,179
Pro Remaining Season Days126
Pro Expenses Per Days$427,908
Pro Estimated Expenses$53,916,408
Farm Remaining Season Days121
Farm Expenses Per Days$17,094
Farm Estimated Expenses$2,068,374
Estimated Season Expenses$55,984,782
Estimated Season Salary Cap$81,108,019
Estimate Under Maximum Salary Cap of $82,500,000$1,391,981
Estimate Over Minimum Salary Cap of $61,000,000 $20,108,019
Current Bank Account$34,241,320
Projected Bank Account$32,297,385

Pro Players Salaries

Mathew Barzal $7,900,000 (2)
Alex DeBrincat $7,750,000 (4)
Timo Meier $7,500,000 (2)
Matt Duchene $7,000,000 (1)
Jason Robertson $6,450,000 (2)
Yanni Gourde $5,200,000 (2)
Linus Ullmark $4,600,000 (2)
Christian Dvorak $4,425,000 (4)
Christopher Tanev $4,200,000 (3)
Adam Larsson $4,000,000 (3)
Vladislav Gavrikov $2,650,000 (1)
Joonas Donskoi $2,613,000 (1)
Mathieu Joseph $2,250,000 (2)
Pavel Francouz $2,125,000 (2)
Zdeno Chara $1,700,000 (1)
Evan Bouchard $1,500,000 (1)
Andrew Peeke $1,500,000 (1)
Ilya Lyubushkin $1,300,000 (3)
Nick Foligno $1,300,000 (2)
Ondrej Kase $1,000,000 (1)
Josh Archibald $900,000 (1)
Andrej Sekera $800,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $78,663,000
Year 23 : $59,000,000
Year 24 : $21,675,000
Year 25 : $12,175,000
Salary Average Commitment
Year 22 : $82,150,000
Year 23 : $61,200,000
Year 24 : $21,675,000
Year 25 : $12,175,000
Salary Cap with 1 Way Contract
Year 22 : $78,663,000
Year 23 : $59,000,000
Year 24 : $21,675,000
Year 25 : $12,175,000

Farm Players Salaries

Kirby Dach $190,000 (3)
Derek Stepan $185,000 (1)
Rocco Grimaldi $175,500 (2)
Jarred Tinordi $155,000 (1)
Alexis Lafreniere $150,000 (1)
Braden Schneider $120,000 (2)
Spencer Knight $120,000 (2)
Jesper Boqvist $110,000 (2)
Jack Drury $100,000 (2)
Jeremy Davies $100,000 (3)
Kaedan Korczak $100,000 (2)
Aleksi Heponiemi $100,000 (1)
Benoit-Olivier Groulx $100,000 (2)
Samuel Fagemo $100,000 (2)
Thomas Bordeleau $100,000 (2)
Dominic Toninato $91,000 (3)
Mattias Norlinder $90,000 (2)
Jonas Rondbjerg $90,000 (2)
Taylor Raddysh $90,000 (1)
Bokondji Imama $87,853 (3)
Andrew Poturalski $85,000 (2)
Ryan Murphy $82,500 (1)
Sami Niku $80,000 (1)
Paul Cotter $80,000 (2)
Adam Raska $75,000 (2)
Ivan Prosvetov $70,000 (1)
Total Farm Players26
Salary Commitment
Year 22 : $2,826,852
Year 23 : $1,914,352
Year 24 : $468,852
Year 25 : $0
Salary Average Commitment
Year 22 : $2,826,852
Year 23 : $1,914,352
Year 24 : $468,852
Year 25 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $77 - 5,877 - 83.96%
Level 2: 6000 - $48 - 4,083 - 68.05%
Level 3: 4000 - $28 - 2,559 - 63.98%
Level 4: 5000 - $21 - 2,744 - 54.87%
Luxury : 2000 - $179 - 1,065 - 53.25%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $199 - 1,357 - 67.83%
Farm Level 2: 1000 - $99 - 666 - 66.61%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %16,328 - 68.03%
Average Income per Game$1,210,536
Year to Date Revenue$18,158,034
Farm
Home Games Left26
Average Attendance - %2,023 - 67.42%
Average Income per Game$419,897
Year to Date Revenue$6,298,449

Expense

Pro Players Total Salaries$78,500,000
Farm Players Total Salaries$1,680,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$25,109,462
Farm Year To Date Expenses$641,346
Pro Salary Cap To Date$24,949,985
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,473,926
Farm Estimated Season Revenue$10,917,312
Pro Remaining Season Days126
Pro Expenses Per Days$427,027
Pro Estimated Expenses$53,805,402
Farm Remaining Season Days121
Farm Expenses Per Days$10,722
Farm Estimated Expenses$1,297,362
Estimated Season Expenses$55,102,764
Estimated Season Salary Cap$78,414,809
Estimate Under Maximum Salary Cap of $82,500,000$4,085,191
Estimate Over Minimum Salary Cap of $61,000,000 $17,414,809
Current Bank Account$126,369,818
Projected Bank Account$113,658,292

Pro Players Salaries

Mika Zibanejad $9,000,000 (5)
Sebastian Aho $8,000,000 (2)
Darnell Nurse $7,000,000 (4)
T.J. Oshie $6,250,000 (2)
Kyle Connor $6,125,000 (1)
Miro Heiskanen $5,750,000 (1)
Colton Parayko $5,500,000 (1)
Tyler Seguin $4,200,000 (1)
Darcy Kuemper $4,000,000 (1)
Boone Jenner $3,500,000 (2)
Ryan McDonagh $3,325,000 (2)
Oskar Sundqvist $2,500,000 (1)
Colton Sceviour $1,750,000 (1)
Jake Evans $1,700,000 (3)
Lucas Raymond $1,500,000 (2)
Robert Bortuzzo $1,500,000 (1)
Cole Caufield $1,500,000 (1)
Moritz Seider $1,200,000 (2)
Anton Lundell $1,200,000 (2)
Jake Oettinger $1,200,000 (1)
Brendan Smith $1,000,000 (1)
Alexander Romanov $800,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $78,500,000
Year 23 : $42,675,000
Year 24 : $17,700,000
Year 25 : $16,000,000
Salary Average Commitment
Year 22 : $86,025,000
Year 23 : $46,000,000
Year 24 : $17,700,000
Year 25 : $16,000,000
Salary Cap with 1 Way Contract
Year 22 : $78,500,000
Year 23 : $42,675,000
Year 24 : $17,700,000
Year 25 : $16,000,000

Farm Players Salaries

Martin Kaut $120,000 (1)
Viktor Lodin $80,000 (2)
Joel Hofer $75,000 (2)
Akira Schmid $75,000 (2)
Ben Thomson $75,000 (1)
Andreas Borgman $75,000 (1)
Ben Holmstrom $75,000 (2)
Carl Dahlstrom $75,000 (1)
Blake Hillman $75,000 (1)
Brennan Menell $75,000 (1)
Ian McCoshen $75,000 (1)
Jamie Devane $75,000 (1)
Jasper Weatherby $75,000 (1)
Jon Lizotte $75,000 (1)
Robert Carpenter $75,000 (2)
Patrick McGrath $75,000 (1)
Tyler Spezia $75,000 (1)
David Gust $75,000 (1)
Joseph LaBate $70,000 (1)
Jonny Brodzinski $70,000 (1)
Nick Lappin $70,000 (1)
Justin Dowling $70,000 (1)
Total Farm Players22
Salary Commitment
Year 22 : $1,680,000
Year 23 : $380,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $1,680,000
Year 23 : $380,000
Year 24 : $0
Year 25 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - $70 - 6,207 - 88.67%
Level 2: 6000 - $44 - 5,213 - 86.88%
Level 3: 4000 - $23 - 3,043 - 76.08%
Level 4: 5000 - $15 - 4,173 - 83.45%
Luxury : 2000 - $100 - 1,478 - 73.89%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,328 - 66.41%
Farm Level 2: 1000 - $100 - 667 - 66.71%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20,114 - 83.81%
Average Income per Game$1,180,284
Year to Date Revenue$11,802,836
Farm
Home Games Left26
Average Attendance - %1,995 - 66.51%
Average Income per Game$415,458
Year to Date Revenue$6,231,875

Expense

Pro Players Total Salaries$80,850,500
Farm Players Total Salaries$3,105,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,137,172
Farm Year To Date Expenses$988,867
Pro Salary Cap To Date$25,977,744
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,588,792
Farm Estimated Season Revenue$10,801,917
Pro Remaining Season Days126
Pro Expenses Per Days$439,732
Pro Estimated Expenses$55,406,232
Farm Remaining Season Days121
Farm Expenses Per Days$18,639
Farm Estimated Expenses$2,255,319
Estimated Season Expenses$57,661,551
Estimated Season Salary Cap$81,043,524
Estimate Under Maximum Salary Cap of $82,500,000$1,456,476
Estimate Over Minimum Salary Cap of $61,000,000 $20,043,524
Current Bank Account$94,283,910
Projected Bank Account$84,013,068

Pro Players Salaries

Jonathan Toews $10,000,000 (2)
Adam Fox $9,000,500 (7)
Vladimir Tarasenko $8,000,000 (2)
Cam Fowler $6,500,000 (2)
Josh Norris $6,000,000 (2)
Chris Kreider $5,500,000 (2)
Noah Hanifin $4,850,000 (1)
Claude Giroux $4,750,000 (2)
Blake Coleman $3,800,000 (4)
Martin Necas $3,500,000 (1)
Travis Hamonic $3,500,000 (1)
Zach Whitecloud $2,750,000 (6)
Matt Murray $2,100,000 (1)
Trevor Moore $2,000,000 (4)
Philippe Myers $1,750,000 (1)
Riley Nash $1,500,000 (2)
Mason Marchment $1,500,000 (2)
Travis Boyd $1,100,000 (1)
Trent Frederic $1,050,000 (1)
Dan Vladar $1,000,000 (1)
Sam Gagner $700,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $80,850,500
Year 23 : $61,300,500
Year 24 : $17,550,500
Year 25 : $17,550,500
Salary Average Commitment
Year 22 : $86,100,500
Year 23 : $66,050,500
Year 24 : $17,550,500
Year 25 : $17,550,500
Salary Cap with 1 Way Contract
Year 22 : $80,850,500
Year 23 : $61,300,500
Year 24 : $17,550,500
Year 25 : $17,550,500

Farm Players Salaries

Jacob Bryson $700,000 (1)
Mark Borowiecki $175,000 (1)
Josh Leivo $150,000 (1)
Eric Robinson $150,000 (1)
David Rittich $150,000 (1)
Victor Soderstrom $120,000 (2)
Thomas Harley $120,000 (2)
Riley Tufte $120,000 (1)
Peyton Krebs $120,000 (2)
Lukas Reichel $120,000 (2)
Jacob MacDonald $110,000 (2)
Henrik Borgstrom $100,000 (1)
Pavel Dorofeyev $100,000 (2)
Hugo Alnefelt $90,000 (2)
Sebastian Aho D $90,000 (1)
Alexander Volkov $90,000 (1)
Jacob Moverare $80,000 (1)
Madison Bowey $80,000 (3)
Trey Fix-Wolansky $75,000 (2)
Dominik Simon $75,000 (1)
Axel Jonsson-Fjallby $75,000 (1)
Austin Poganski $75,000 (1)
Egor Zamula $70,000 (1)
Morgan Barron $70,000 (1)
Total Farm Players24
Salary Commitment
Year 22 : $3,105,000
Year 23 : $935,000
Year 24 : $80,000
Year 25 : $0
Salary Average Commitment
Year 22 : $3,125,000
Year 23 : $955,000
Year 24 : $80,000
Year 25 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $72 - 5,968 - 99.46%
Level 2: 5000 - $45 - 4,601 - 92.02%
Level 3: 3000 - $28 - 2,579 - 85.95%
Level 4: 4000 - $17 - 3,659 - 91.46%
Luxury : 1000 - $180 - 991 - 99.06%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $125 - 1,962 - 98.09%
Farm Level 2: 1000 - $59 - 985 - 98.50%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,797 - 93.67%
Average Income per Game$1,186,796
Year to Date Revenue$16,615,146
Farm
Home Games Left27
Average Attendance - %2,947 - 98.23%
Average Income per Game$379,184
Year to Date Revenue$5,308,576

Expense

Pro Players Total Salaries$82,000,000
Farm Players Total Salaries$2,405,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,310,814
Farm Year To Date Expenses$852,736
Pro Salary Cap To Date$26,151,337
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,043,496
Farm Estimated Season Revenue$10,237,968
Pro Remaining Season Days126
Pro Expenses Per Days$445,946
Pro Estimated Expenses$56,189,196
Farm Remaining Season Days121
Farm Expenses Per Days$14,750
Farm Estimated Expenses$1,784,750
Estimated Season Expenses$57,973,946
Estimated Season Salary Cap$81,999,955
Estimate Under Maximum Salary Cap of $82,500,000$500,045
Estimate Over Minimum Salary Cap of $61,000,000 $20,999,955
Current Bank Account$130,387,918
Projected Bank Account$114,695,436

Pro Players Salaries

Steven Stamkos $10,500,000 (2)
David Pastrnak $9,200,000 (1)
Oliver Ekman-Larsson $8,000,000 (1)
Matt Dumba $6,000,000 (1)
Anthony Mantha $5,350,000 (2)
Jared McCann $5,000,000 (5)
Thatcher Demko $4,250,000 (1)
Roope Hintz $4,150,000 (2)
Brandon Carlo $4,000,000 (5)
Nikita Zaitsev $4,000,000 (1)
Kasperi Kapanen $3,750,000 (1)
Jesse Puljujarvi $3,300,000 (2)
Vitek Vanecek $2,500,000 (2)
Ian Cole $2,500,000 (1)
Paul Byron $2,000,000 (2)
Austin Watson $1,650,000 (3)
Filip Chytil $1,600,000 (1)
Michael McLeod $1,150,000 (1)
Brett Howden $1,150,000 (1)
Haydn Fleury $1,000,000 (2)
Nicolas Meloche $950,000 (3)
Total Pro Players21
Salary Commitment
Year 22 : $82,000,000
Year 23 : $40,400,000
Year 24 : $11,600,000
Year 25 : $9,000,000
Salary Average Commitment
Year 22 : $82,000,000
Year 23 : $40,400,000
Year 24 : $11,600,000
Year 25 : $9,000,000
Salary Cap with 1 Way Contract
Year 22 : $82,000,000
Year 23 : $40,400,000
Year 24 : $11,600,000
Year 25 : $9,000,000

Farm Players Salaries

Andreas Englund $125,000 (1)
Urho Vaakanainen $120,000 (2)
Lassi Thomson $120,000 (2)
Zach Fucale $120,000 (1)
Ryan McLeod $120,000 (1)
Evgeny Svechnikov $100,000 (1)
Dean Kukan $100,000 (1)
Lucas Johansen $100,000 (1)
Libor Hajek $97,500 (2)
Fabian Zetterlund $90,000 (2)
Gavin Bayreuther $90,000 (1)
Joseph Woll $90,000 (1)
Scott Perunovich $90,000 (2)
Chris Terry $87,500 (1)
Jackson Cates $87,500 (1)
Seth Griffith $85,000 (1)
Kevin Roy $85,000 (1)
Max McCormick $85,000 (1)
Tanner Kero $80,000 (1)
Kurtis Gabriel $80,000 (1)
Linus Sandin $77,500 (1)
Cole Maier $77,500 (1)
Brad Malone $77,500 (2)
Zane McIntyre $75,000 (1)
Andreas Wingerli $75,000 (1)
Keaton Middleton $70,000 (1)
Total Farm Players26
Salary Commitment
Year 22 : $2,405,000
Year 23 : $595,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $2,405,000
Year 23 : $595,000
Year 24 : $0
Year 25 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Center
Level 1: 6000 - $75 - 5,934 - 98.89%
Level 2: 5000 - $47 - 4,193 - 83.86%
Level 3: 3000 - $26 - 2,928 - 97.61%
Level 4: 4000 - $15 - 3,960 - 98.99%
Luxury : 1000 - $192 - 961 - 96.10%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,337 - 66.86%
Farm Level 2: 1000 - $100 - 678 - 67.84%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,976 - 94.61%
Average Income per Game$1,202,677
Year to Date Revenue$19,242,833
Farm
Home Games Left26
Average Attendance - %2,016 - 67.19%
Average Income per Game$419,100
Year to Date Revenue$6,286,500

Expense

Pro Players Total Salaries$82,400,000
Farm Players Total Salaries$1,797,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,423,774
Farm Year To Date Expenses$661,795
Pro Salary Cap To Date$26,264,306
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,066,927
Farm Estimated Season Revenue$10,896,600
Pro Remaining Season Days126
Pro Expenses Per Days$448,108
Pro Estimated Expenses$56,461,608
Farm Remaining Season Days121
Farm Expenses Per Days$11,375
Farm Estimated Expenses$1,376,375
Estimated Season Expenses$57,837,983
Estimated Season Salary Cap$82,385,336
Estimate Under Maximum Salary Cap of $82,500,000$114,664
Estimate Over Minimum Salary Cap of $61,000,000 $21,385,336
Current Bank Account$38,587,588
Projected Bank Account$21,713,132

Pro Players Salaries

Seth Jones $8,750,000 (1)
Roman Josi $8,500,000 (2)
Brayden Schenn $7,000,000 (3)
Erik Johnson $7,000,000 (2)
Alexander Radulov $6,150,000 (1)
Jaden Schwartz $5,650,000 (4)
Phillip Danault $5,500,000 (5)
Gustav Nyquist $5,000,000 (3)
Philipp Grubauer $5,000,000 (4)
Anthony Beauvillier $3,750,000 (2)
Tyler Myers $3,500,000 (3)
Marcus Johansson $2,000,000 (1)
Nick Ritchie $2,000,000 (1)
Mattias Janmark $2,000,000 (1)
Brock McGinn $1,850,000 (2)
Mike Reilly $1,750,000 (1)
Mason Appleton $1,750,000 (1)
Erik Gudbranson $1,750,000 (2)
Braden Holtby $1,750,000 (1)
Kevin Rooney $1,000,000 (1)
Matthew Highmore $750,000 (2)
Total Pro Players21
Salary Commitment
Year 22 : $82,400,000
Year 23 : $55,250,000
Year 24 : $31,650,000
Year 25 : $16,150,000
Salary Average Commitment
Year 22 : $74,750,000
Year 23 : $47,600,000
Year 24 : $31,650,000
Year 25 : $16,150,000
Salary Cap with 1 Way Contract
Year 22 : $82,400,000
Year 23 : $55,250,000
Year 24 : $31,650,000
Year 25 : $16,150,000

Farm Players Salaries

Frederik Gauthier $90,000 (2)
Simon Benoit $85,000 (2)
Tyrell Goulbourne $82,500 (1)
Tobie Paquette-Bisson $80,000 (1)
Brinson Pasichnuk $80,000 (1)
Radim Simek $80,000 (1)
Donald Busdeker $80,000 (1)
Jeremy Mckenna $80,000 (1)
Jeremy Groleau $80,000 (1)
Fredrik Karlstrom $80,000 (1)
James Hamblin $80,000 (1)
Stefan Matteau $75,000 (1)
Connor Bunnaman $75,000 (1)
Evan Weinger $75,000 (1)
Erik Kallgren $75,000 (2)
Scott Wilson $75,000 (1)
Sven Baertschi $75,000 (1)
Antoine Bibeau $75,000 (1)
Jonathan Aspirot $75,000 (2)
Trevor Carrick $75,000 (2)
Maxim Letunov $75,000 (1)
Vincent Arseneau $75,000 (1)
Brandon Baddock $75,000 (1)
Total Farm Players23
Salary Commitment
Year 22 : $1,797,500
Year 23 : $400,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $1,797,500
Year 23 : $400,000
Year 24 : $0
Year 25 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT Mobile Arena
Level 1: 6000 - $80 - 5,009 - 83.49%
Level 2: 5000 - $43 - 4,952 - 99.03%
Level 3: 2000 - $33 - 1,958 - 97.91%
Level 4: 4000 - $20 - 2,769 - 69.22%
Luxury : 1000 - $200 - 933 - 93.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,336 - 66.79%
Farm Level 2: 1000 - $100 - 681 - 68.11%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %15,621 - 86.78%
Average Income per Game$1,150,402
Year to Date Revenue$16,105,621
Farm
Home Games Left26
Average Attendance - %2,017 - 67.23%
Average Income per Game$419,075
Year to Date Revenue$6,286,125

Expense

Pro Players Total Salaries$79,066,000
Farm Players Total Salaries$1,880,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$2,312,500
Pro Year To Date Expenses$25,375,074
Farm Year To Date Expenses$698,147
Pro Salary Cap To Date$25,215,656
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,060,840
Farm Estimated Season Revenue$10,895,950
Pro Remaining Season Days126
Pro Expenses Per Days$430,086
Pro Estimated Expenses$54,190,836
Farm Remaining Season Days121
Farm Expenses Per Days$11,833
Farm Estimated Expenses$1,431,793
Estimated Season Expenses$55,622,629
Estimated Season Salary Cap$81,378,540
Estimate Under Maximum Salary Cap of $82,500,000$1,121,460
Estimate Over Minimum Salary Cap of $61,000,000 $20,378,540
Current Bank Account$45,745,639
Projected Bank Account$32,079,800

Pro Players Salaries

P.K. Subban $8,500,000 (2)
Jakub Voracek $8,200,000 (2)
William Nylander $6,475,000 (1)
Joe Pavelski $6,000,000 (2)
Tomas Tatar $5,000,000 (3)
Sean Monahan $4,641,000 (1)
Tony DeAngelo $4,500,000 (2)
Tristan Jarry $4,000,000 (1)
Ryan Getzlaf $4,000,000 (1)
Josh Manson $4,000,000 (3)
Robby Fabbri $4,000,000 (1)
Nick Jensen $3,500,000 (1)
Anthony Duclair $3,500,000 (3)
Lawson Crouse $3,000,000 (1)
Noel Acciari $1,500,000 (2)
Nolan Patrick $1,500,000 (1)
Jack Johnson $1,250,000 (1)
Matt Irwin $1,250,000 (1)
Conor Sheary $1,000,000 (1)
Jaroslav Halak $900,000 (1)
Matt Nieto $850,000 (1)
Jason Spezza $750,000 (1)
Luke Schenn $750,000 (1)
Total Pro Players23
Salary Commitment
Year 22 : $79,066,000
Year 23 : $41,200,000
Year 24 : $12,500,000
Year 25 : $0
Salary Average Commitment
Year 22 : $80,566,000
Year 23 : $42,700,000
Year 24 : $12,500,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $79,066,000
Year 23 : $41,200,000
Year 24 : $12,500,000
Year 25 : $0

Farm Players Salaries

Nathan Beaulieu $150,000 (1)
Arttu Ruotsalainen $150,000 (1)
Bowen Byram $150,000 (1)
Scott Wedgewood $120,000 (1)
Matt Martin $100,000 (1)
Jordan Spence $90,000 (2)
Spencer Martin $90,000 (1)
Charles Hudon $90,000 (1)
Brendan Perlini $90,000 (1)
Andrew Agozzino $90,000 (2)
Lucas Carlsson $80,000 (1)
Tyce Thompson $80,000 (1)
Xavier Ouellet $75,000 (1)
Nic Petan $75,000 (1)
Cody Goloubef $75,000 (1)
Dylan McLaughlin $75,000 (1)
Nathan Todd $75,000 (1)
Brandon Gignac $75,000 (1)
Tye Felhaber $75,000 (1)
Ryan Dmowski $75,000 (1)
Total Farm Players20
Salary Commitment
Year 22 : $1,880,000
Year 23 : $180,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $1,880,000
Year 23 : $180,000
Year 24 : $0
Year 25 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $75 - 5,915 - 98.58%
Level 2: 5000 - $50 - 3,903 - 78.06%
Level 3: 3000 - $30 - 2,275 - 75.83%
Level 4: 4000 - $20 - 2,829 - 70.73%
Luxury : 1000 - $205 - 917 - 91.69%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $95 - 1,993 - 99.63%
Farm Level 2: 1000 - $50 - 988 - 98.85%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15,839 - 83.36%
Average Income per Game$1,189,460
Year to Date Revenue$13,084,057
Farm
Home Games Left26
Average Attendance - %2,981 - 99.37%
Average Income per Game$298,392
Year to Date Revenue$4,475,887

Expense

Pro Players Total Salaries$75,300,000
Farm Players Total Salaries$2,207,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$7,175,000
Pro Year To Date Expenses$23,699,194
Farm Year To Date Expenses$854,196
Pro Salary Cap To Date$23,539,727
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$35,683,792
Farm Estimated Season Revenue$7,758,204
Pro Remaining Season Days126
Pro Expenses Per Days$409,730
Pro Estimated Expenses$51,625,980
Farm Remaining Season Days121
Farm Expenses Per Days$13,653
Farm Estimated Expenses$1,652,013
Estimated Season Expenses$53,277,993
Estimated Season Salary Cap$82,000,129
Estimate Under Maximum Salary Cap of $82,500,000$499,871
Estimate Over Minimum Salary Cap of $61,000,000 $21,000,129
Current Bank Account$18,987,574
Projected Bank Account$9,151,577

Pro Players Salaries

Jack Hughes $8,000,000 (7)
Jeff Skinner $6,000,000 (1)
Kyle Okposo $6,000,000 (1)
Adam Henrique $5,500,000 (2)
James Neal $4,800,000 (1)
Colin White $4,750,000 (3)
Casey Cizikas $4,750,000 (1)
Marcus Pettersson $4,100,000 (3)
Alexander Kerfoot $4,000,000 (2)
Marco Scandella $4,000,000 (2)
Ryan Suter $3,750,000 (2)
Pius Suter $3,250,000 (1)
Jan Rutta $3,000,000 (3)
Martin Jones $3,000,000 (2)
Craig Anderson $1,750,000 (2)
Mark Jankowski $1,500,000 (2)
Cole Sillinger $1,500,000 (2)
Seth Jarvis $1,200,000 (2)
Jeremy Lauzon $1,000,000 (2)
Marc Staal $900,000 (2)
Martin Frk $900,000 (2)
Jimmy Vesey $850,000 (2)
Dereck Baribeau $800,000 (2)
Total Pro Players23
Salary Commitment
Year 22 : $75,300,000
Year 23 : $50,500,000
Year 24 : $19,850,000
Year 25 : $8,000,000
Salary Average Commitment
Year 22 : $75,300,000
Year 23 : $50,500,000
Year 24 : $19,850,000
Year 25 : $8,000,000
Salary Cap with 1 Way Contract
Year 22 : $75,300,000
Year 23 : $50,500,000
Year 24 : $19,850,000
Year 25 : $8,000,000

Farm Players Salaries

Jordan Oesterle $150,000 (1)
Walker Duehr $130,000 (1)
Adam Scheel $120,000 (1)
Gabriel Carlsson $120,000 (1)
Tyler Wotherspoon $105,000 (2)
Alex Steeves $100,000 (2)
Garret Sparks $100,000 (1)
Adam Gaudette $100,000 (1)
Dennis Cholowski $100,000 (1)
Alex Barre-Boulet $100,000 (1)
Nick Bjugstad $90,000 (2)
Dysin Mayo $90,000 (1)
Pyotr Kochetkov $90,000 (2)
Josh Jacobs $80,000 (3)
Joshua Ho-Sang $80,000 (2)
Jimmy Oligny $80,000 (2)
Jerad Rosburg $75,000 (2)
Mike Hardman $75,000 (1)
Jarid Lukosevicius $72,500 (1)
Dominik Shine $70,000 (2)
Matt Lorito $70,000 (2)
Kyle Criscuolo $70,000 (1)
Mitchell McLain $70,000 (1)
Shane Gersich $70,000 (2)
Total Farm Players24
Salary Commitment
Year 22 : $2,207,500
Year 23 : $910,000
Year 24 : $80,000
Year 25 : $0
Salary Average Commitment
Year 22 : $2,207,500
Year 23 : $910,000
Year 24 : $80,000
Year 25 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6500 - $120 - 3,240 - 49.85%
Level 2: 6500 - $80 - 2,643 - 40.66%
Level 3: 4500 - $45 - 1,800 - 40.00%
Level 4: 5500 - $24 - 2,396 - 43.56%
Luxury : 1000 - $250 - 745 - 74.52%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,359 - 67.94%
Farm Level 2: 1000 - $100 - 655 - 65.50%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %10,824 - 45.10%
Average Income per Game$1,156,332
Year to Date Revenue$17,344,975
Farm
Home Games Left26
Average Attendance - %2,014 - 67.12%
Average Income per Game$421,558
Year to Date Revenue$6,323,375

Expense

Pro Players Total Salaries$81,550,000
Farm Players Total Salaries$2,020,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,167,326
Farm Year To Date Expenses$744,049
Pro Salary Cap To Date$26,007,849
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,064,623
Farm Estimated Season Revenue$10,960,517
Pro Remaining Season Days126
Pro Expenses Per Days$443,514
Pro Estimated Expenses$55,882,764
Farm Remaining Season Days121
Farm Expenses Per Days$12,611
Farm Estimated Expenses$1,525,931
Estimated Season Expenses$57,408,695
Estimated Season Salary Cap$81,550,035
Estimate Under Maximum Salary Cap of $82,500,000$949,965
Estimate Over Minimum Salary Cap of $61,000,000 $20,550,035
Current Bank Account$74,166,915
Projected Bank Account$57,783,360

Pro Players Salaries

Ryan Nugent-Hopkins $7,500,000 (2)
Morgan Rielly $6,800,000 (4)
Dylan Larkin $6,750,000 (3)
Tyler Bertuzzi $6,500,000 (3)
Jamie Benn $6,250,000 (2)
Mikael Granlund $5,900,000 (4)
Viktor Arvidsson $5,750,000 (3)
Elvis Merzlikins $5,000,000 (5)
Ryan Graves $4,250,000 (3)
Pavel Zacha $3,600,000 (1)
Artem Zub $3,500,000 (4)
Joel Eriksson Ek $3,200,000 (1)
James van Riemsdyk $3,000,000 (2)
Cody Ceci $2,750,000 (2)
Pierre-Edouard Bellemare $1,900,000 (3)
Justin Holl $1,900,000 (1)
Zach Aston-Reese $1,700,000 (2)
Logan Thompson $1,500,000 (3)
Trevor van Riemsdyk $1,000,000 (1)
Jujhar Khaira $1,000,000 (2)
Michael Stone $900,000 (1)
Keegan Kolesar $900,000 (2)
Total Pro Players22
Salary Commitment
Year 22 : $81,550,000
Year 23 : $70,950,000
Year 24 : $47,850,000
Year 25 : $21,200,000
Salary Average Commitment
Year 22 : $81,550,000
Year 23 : $70,950,000
Year 24 : $47,850,000
Year 25 : $21,200,000
Salary Cap with 1 Way Contract
Year 22 : $81,550,000
Year 23 : $70,950,000
Year 24 : $47,850,000
Year 25 : $21,200,000

Farm Players Salaries

Brady Lyle $150,000 (1)
Jake Christiansen $130,000 (1)
Mitchell Chaffee $110,000 (1)
Philipp Kurashev $100,000 (1)
Kevin Stenlund $95,000 (1)
Fredrik Claesson $95,000 (1)
Jonas Johansson $90,000 (2)
Kasper Bjorkqvist $90,000 (1)
Josh Brown $85,000 (1)
Carsen Twarynski $85,000 (3)
Cole Bardreau $80,000 (1)
Wade Allison $80,000 (1)
William Lockwood $80,000 (1)
Dryden Hunt $80,000 (3)
Michael Pezzetta $75,000 (1)
Jake Slaker $75,000 (1)
Adam Werner $75,000 (1)
Joseph Gambardella $75,000 (2)
Gustav Olofsson $75,000 (1)
Carson Meyer $75,000 (1)
Gemel Smith $75,000 (2)
Brandon Duhaime $75,000 (1)
Connor Carrick $70,000 (1)
Total Farm Players23
Salary Commitment
Year 22 : $2,020,000
Year 23 : $405,000
Year 24 : $165,000
Year 25 : $0
Salary Average Commitment
Year 22 : $2,015,000
Year 23 : $405,000
Year 24 : $165,000
Year 25 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 7000 - $75 - 6,354 - 90.76%
Level 2: 6000 - $45 - 4,609 - 76.81%
Level 3: 4000 - $25 - 3,091 - 77.28%
Level 4: 5000 - $15 - 4,220 - 84.39%
Luxury : 2000 - $140 - 1,317 - 65.85%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,341 - 67.06%
Farm Level 2: 1000 - $100 - 667 - 66.71%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %19,590 - 81.62%
Average Income per Game$1,261,081
Year to Date Revenue$17,655,139
Farm
Home Games Left27
Average Attendance - %2,008 - 66.95%
Average Income per Game$418,696
Year to Date Revenue$5,861,750

Expense

Pro Players Total Salaries$82,200,000
Farm Players Total Salaries$2,055,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,374,593
Farm Year To Date Expenses$755,554
Pro Salary Cap To Date$26,215,116
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$34,049,197
Farm Estimated Season Revenue$11,304,804
Pro Remaining Season Days126
Pro Expenses Per Days$447,027
Pro Estimated Expenses$56,325,402
Farm Remaining Season Days121
Farm Expenses Per Days$12,806
Farm Estimated Expenses$1,549,526
Estimated Season Expenses$57,874,928
Estimated Season Salary Cap$82,199,940
Estimate Under Maximum Salary Cap of $82,500,000$300,060
Estimate Over Minimum Salary Cap of $61,000,000 $21,199,940
Current Bank Account$217,205,416
Projected Bank Account$204,684,489

Pro Players Salaries

Cale Makar $10,000,000 (5)
Ryan O'Reilly $7,750,000 (4)
Jonathan Huberdeau $6,850,000 (1)
Zach Werenski $6,500,000 (2)
Brendan Gallagher $6,375,000 (3)
Andrew Mangiapane $5,800,000 (3)
Zach Hyman $4,600,000 (3)
Sam Bennett $4,425,000 (4)
Juuse Saros $4,350,000 (1)
Cam Talbot $4,000,000 (1)
Brett Pesce $4,000,000 (1)
Radek Faksa $3,000,000 (4)
Carter Verhaeghe $3,000,000 (2)
Radko Gudas $2,450,000 (1)
Cal Clutterbuck $1,950,000 (3)
Garnet Hathaway $1,500,000 (1)
Derek Forbort $1,500,000 (2)
Tyler Bozak $950,000 (1)
Jonas Siegenthaler $900,000 (1)
Pierre Engvall $800,000 (2)
Kyle Burroughs $750,000 (2)
Milan Lucic $750,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $82,200,000
Year 23 : $56,450,000
Year 24 : $43,900,000
Year 25 : $25,175,000
Salary Average Commitment
Year 22 : $82,145,000
Year 23 : $56,445,000
Year 24 : $43,895,000
Year 25 : $25,175,000
Salary Cap with 1 Way Contract
Year 22 : $82,200,000
Year 23 : $56,450,000
Year 24 : $43,900,000
Year 25 : $25,175,000

Farm Players Salaries

Connor McMichael $120,000 (2)
Ty Dellandrea $120,000 (1)
Phillip Di Giuseppe $100,000 (2)
Jake Lucchini $100,000 (2)
Christian Jaros $95,000 (2)
Joseph Duszak $95,000 (3)
Jayden Halbgewachs $95,000 (1)
Stuart Skinner $90,000 (1)
Joe Snively $90,000 (1)
Adam Brooks $90,000 (1)
Sean Durzi $90,000 (2)
Nate Sucese $90,000 (2)
Tyler Irvine $90,000 (2)
Tyler Lewington $85,000 (2)
Billy Sweezey $85,000 (2)
Garrett Wilson $80,000 (2)
Jean-Sebastien Dea $80,000 (2)
Christopher Gibson $80,000 (2)
Beck Malenstyn $80,000 (1)
Brett Sutter $75,000 (1)
Patrick Curry $75,000 (1)
Dillon Heatherington $75,000 (2)
Zach Sawchenko $75,000 (1)
Total Farm Players23
Salary Commitment
Year 22 : $2,055,000
Year 23 : $1,265,000
Year 24 : $95,000
Year 25 : $0
Salary Average Commitment
Year 22 : $2,055,000
Year 23 : $1,265,000
Year 24 : $95,000
Year 25 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $80 - 4,908 - 70.11%
Level 2: 6000 - $50 - 3,807 - 63.44%
Level 3: 3000 - $27 - 2,665 - 88.85%
Level 4: 4000 - $17 - 3,587 - 89.67%
Luxury : 1500 - $150 - 1,310 - 87.33%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 2,000 - 99.98%
Farm Level 2: 1000 - $15 - 999 - 99.95%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %16,277 - 75.71%
Average Income per Game$1,140,482
Year to Date Revenue$13,685,785
Farm
Home Games Left26
Average Attendance - %2,999 - 99.97%
Average Income per Game$106,223
Year to Date Revenue$1,593,338

Expense

Pro Players Total Salaries$71,300,000
Farm Players Total Salaries$2,260,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$1,500,000
Pro Year To Date Expenses$23,141,612
Farm Year To Date Expenses$797,696
Pro Salary Cap To Date$22,982,155
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$33,073,980
Farm Estimated Season Revenue$2,761,786
Pro Remaining Season Days126
Pro Expenses Per Days$388,108
Pro Estimated Expenses$48,901,608
Farm Remaining Season Days121
Farm Expenses Per Days$13,944
Farm Estimated Expenses$1,687,224
Estimated Season Expenses$50,588,832
Estimated Season Salary Cap$73,043,185
Estimate Under Maximum Salary Cap of $82,500,000$9,456,815
Estimate Over Minimum Salary Cap of $61,000,000 $12,043,185
Current Bank Account$46,538,916
Projected Bank Account$31,785,850

Pro Players Salaries

Carey Price $8,000,000 (1)
Jason Zucker $8,000,000 (1)
Ryan Strome $7,500,000 (4)
John Klingberg $6,200,000 (5)
Kevin Shattenkirk $6,000,000 (1)
Charlie Coyle $5,000,000 (3)
Shayne Gostisbehere $5,000,000 (5)
Alex Iafallo $4,000,000 (4)
Jordan Kyrou $3,000,000 (1)
Andreas Athanasiou $2,500,000 (2)
Danny DeKeyser $2,000,000 (2)
Devin Shore $2,000,000 (2)
Brett Kulak $1,750,000 (2)
Vinni Lettieri $1,500,000 (1)
Kaapo Kahkonen $1,500,000 (1)
Adin Hill $1,500,000 (1)
Andrew Ladd $1,500,000 (1)
Nathan Bastian $1,000,000 (2)
Oliver Kylington $1,000,000 (1)
Kyle Rau $850,000 (1)
Kyle Turris $750,000 (1)
Wayne Simmonds $750,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $71,300,000
Year 23 : $36,950,000
Year 24 : $27,700,000
Year 25 : $22,700,000
Salary Average Commitment
Year 22 : $71,300,000
Year 23 : $36,950,000
Year 24 : $27,700,000
Year 25 : $22,700,000
Salary Cap with 1 Way Contract
Year 22 : $71,300,000
Year 23 : $36,950,000
Year 24 : $27,700,000
Year 25 : $22,700,000

Farm Players Salaries

Kevin Connauton $200,000 (1)
Jamie Drysdale $150,000 (1)
Loui Eriksson $150,000 (1)
Cal Foote $120,000 (1)
Kristian Vesalainen $120,000 (1)
Philip Tomasino $120,000 (2)
Philip Broberg $120,000 (2)
Carter Hutton $100,000 (1)
Adam Beckman $90,000 (2)
Frederic Allard $90,000 (1)
Martin Fehervary $90,000 (1)
Ronnie Attard $90,000 (2)
Michael Sgarbossa $85,000 (1)
Aliaksei Protas $80,000 (2)
Patrick Maroon $75,000 (1)
Henry Bowlby $75,000 (3)
Rich Clune $75,000 (1)
Dmitrij Jaskin $75,000 (1)
Zach Jordan $75,000 (3)
Jeremy Swayman $70,000 (1)
Mike Vecchione $70,000 (1)
Justin Scott $70,000 (1)
Jack Rathbone $70,000 (1)
Total Farm Players23
Salary Commitment
Year 22 : $2,260,000
Year 23 : $650,000
Year 24 : $150,000
Year 25 : $0
Salary Average Commitment
Year 22 : $2,260,000
Year 23 : $650,000
Year 24 : $150,000
Year 25 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $78 - 5,138 - 85.64%
Level 2: 5000 - $45 - 4,683 - 93.66%
Level 3: 2000 - $28 - 2,000 - 100.00%
Level 4: 4000 - $18 - 3,349 - 83.72%
Luxury : 1000 - $175 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $190 - 1,403 - 70.13%
Farm Level 2: 1000 - $90 - 734 - 73.45%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %16,170 - 89.83%
Average Income per Game$1,128,502
Year to Date Revenue$13,542,027
Farm
Home Games Left26
Average Attendance - %2,137 - 71.24%
Average Income per Game$415,761
Year to Date Revenue$6,236,412

Expense

Pro Players Total Salaries$81,587,500
Farm Players Total Salaries$2,560,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,306,819
Farm Year To Date Expenses$907,941
Pro Salary Cap To Date$26,147,374
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,726,565
Farm Estimated Season Revenue$10,809,781
Pro Remaining Season Days126
Pro Expenses Per Days$443,716
Pro Estimated Expenses$55,908,216
Farm Remaining Season Days121
Farm Expenses Per Days$15,611
Farm Estimated Expenses$1,888,931
Estimated Season Expenses$57,797,147
Estimated Season Salary Cap$81,715,138
Estimate Under Maximum Salary Cap of $82,500,000$784,862
Estimate Over Minimum Salary Cap of $61,000,000 $20,715,138
Current Bank Account$44,313,403
Projected Bank Account$30,052,602

Pro Players Salaries

Filip Forsberg $7,000,000 (4)
Elias Lindholm $7,000,000 (2)
Dougie Hamilton $7,000,000 (3)
Jake Guentzel $6,000,000 (1)
Mikhail Sergachev $6,000,000 (3)
Rasmus Andersson $6,000,000 (5)
William Karlsson $5,750,000 (3)
Ryan Pulock $5,500,000 (3)
Connor Hellebuyck $5,250,000 (1)
Cam Atkinson $4,750,000 (4)
Nicolas Roy $3,000,000 (2)
Denis Gurianov $3,000,000 (1)
Jesper Fast $3,000,000 (3)
Alex Ovechkin $2,462,500 (1)
Mackenzie Blackwood $2,125,000 (2)
Alexandre Carrier $2,000,000 (1)
Andrew Cogliano $1,650,000 (1)
Sean Walker $1,500,000 (2)
Trevor Zegras $1,500,000 (1)
Darren Helm $1,100,000 (1)
Total Pro Players20
Salary Commitment
Year 22 : $81,587,500
Year 23 : $58,625,000
Year 24 : $45,000,000
Year 25 : $17,750,000
Salary Average Commitment
Year 22 : $88,975,000
Year 23 : $58,625,000
Year 24 : $45,000,000
Year 25 : $17,750,000
Salary Cap with 1 Way Contract
Year 22 : $81,587,500
Year 23 : $58,625,000
Year 24 : $45,000,000
Year 25 : $17,750,000

Farm Players Salaries

Anton Khudobin $200,000 (1)
Brett Connolly $180,000 (1)
Drew O'Connor $150,000 (1)
Justin Richards $150,000 (1)
Justin Barron $120,000 (2)
Arvid Soderblom $120,000 (2)
Brad Hunt $100,000 (2)
Jordie Benn $100,000 (2)
Taylor Fedun $100,000 (1)
Morgan Frost $100,000 (2)
Zac Dalpe $97,500 (2)
Sam Lafferty $95,000 (2)
Alan Quine $92,500 (1)
Wyatt Newpower $92,500 (1)
Ryan Reaves $92,500 (2)
Zac Jones $90,000 (1)
Connor Dewar $90,000 (2)
Adam Cracknell $80,000 (1)
Dillon Simpson $75,000 (1)
Kevin Czuczman $75,000 (1)
Scott Sabourin $75,000 (1)
Justin Brazeau $75,000 (1)
Evan Polei $70,000 (1)
Alex Belzile $70,000 (1)
Ken Appleby $70,000 (1)
Total Farm Players25
Salary Commitment
Year 22 : $2,560,000
Year 23 : $915,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $2,537,500
Year 23 : $915,000
Year 24 : $0
Year 25 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotia Bank Arena
Level 1: 7500 - $70 - 5,906 - 78.75%
Level 2: 6500 - $35 - 4,950 - 76.15%
Level 3: 3250 - $25 - 2,660 - 81.85%
Level 4: 4250 - $15 - 3,702 - 87.10%
Luxury : 2000 - $125 - 1,332 - 66.61%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $200 - 1,354 - 67.68%
Farm Level 2: 1000 - $100 - 663 - 66.29%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %18,550 - 78.94%
Average Income per Game$1,165,623
Year to Date Revenue$16,318,720
Farm
Home Games Left27
Average Attendance - %2,017 - 67.22%
Average Income per Game$421,277
Year to Date Revenue$5,897,875

Expense

Pro Players Total Salaries$79,912,500
Farm Players Total Salaries$3,380,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,087,692
Farm Year To Date Expenses$1,039,244
Pro Salary Cap To Date$25,928,247
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,471,817
Farm Estimated Season Revenue$11,374,473
Pro Remaining Season Days126
Pro Expenses Per Days$434,662
Pro Estimated Expenses$54,767,412
Farm Remaining Season Days121
Farm Expenses Per Days$20,167
Farm Estimated Expenses$2,440,207
Estimated Season Expenses$57,207,619
Estimated Season Salary Cap$80,355,081
Estimate Under Maximum Salary Cap of $82,500,000$2,144,919
Estimate Over Minimum Salary Cap of $61,000,000 $19,355,081
Current Bank Account$90,219,275
Projected Bank Account$75,857,946

Pro Players Salaries

Patrick Kane $10,225,000 (3)
Evgeni Malkin $9,850,000 (1)
Patrice Bergeron $6,750,000 (2)
Jared Spurgeon $6,125,000 (4)
Max Pacioretty $6,100,000 (4)
Oliver Bjorkstrand $5,400,000 (4)
Josh Morrissey $4,700,000 (1)
Brian Dumoulin $4,500,000 (2)
Alex Tuch $3,562,500 (1)
Ilya Mikheyev $3,300,000 (2)
Connor Murphy $3,000,000 (4)
Anton Forsberg $2,650,000 (2)
Teddy Blueger $2,400,000 (2)
Oskar Lindblom $2,000,000 (3)
Nate Schmidt $2,000,000 (2)
Robert Hagg $2,000,000 (3)
Tyson Jost $1,300,000 (1)
Ross Colton $1,300,000 (1)
Jonathan Bernier $1,000,000 (1)
Antoine Roussel $900,000 (2)
Nate Thompson $850,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $79,912,500
Year 23 : $57,350,000
Year 24 : $34,850,000
Year 25 : $20,625,000
Salary Average Commitment
Year 22 : $81,100,000
Year 23 : $57,350,000
Year 24 : $34,850,000
Year 25 : $20,625,000
Salary Cap with 1 Way Contract
Year 22 : $79,912,500
Year 23 : $57,350,000
Year 24 : $34,850,000
Year 25 : $20,625,000

Farm Players Salaries

Chris Wagner $900,000 (2)
Michael Dal Colle $150,000 (4)
Tucker Poolman $150,000 (1)
Andrej Sustr $150,000 (1)
Jon Merrill $120,000 (3)
Justin Danforth $110,000 (2)
A.J. Greer $100,000 (1)
Scott Harrington $100,000 (2)
Jack McBain $100,000 (2)
Alex D'Orio $100,000 (1)
Blake Speers $90,000 (1)
Victor Rask $90,000 (3)
Justin Bailey $90,000 (4)
Connor Ingram $90,000 (1)
Sampo Ranta $90,000 (2)
Jan Jenik $90,000 (1)
Austin Wagner $85,000 (1)
Cooper Zech $85,000 (1)
Sam Carrick $85,000 (2)
Kyle MacLean $85,000 (1)
Emil Bemstrom $80,000 (1)
Matt Donovan $75,000 (1)
Michael Eyssimont $75,000 (1)
Joel Hanley $75,000 (2)
Karel Vejmelka $75,000 (1)
Alex Petrovic $70,000 (1)
Tim Schaller $70,000 (1)
Total Farm Players27
Salary Commitment
Year 22 : $3,380,000
Year 23 : $1,100,000
Year 24 : $450,000
Year 25 : $240,000
Salary Average Commitment
Year 22 : $3,390,000
Year 23 : $1,110,000
Year 24 : $460,000
Year 25 : $240,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 4,007 - 66.79%
Level 2: 6000 - $40 - 5,218 - 86.97%
Level 3: 5000 - $21 - 3,116 - 62.32%
Level 4: 5000 - $15 - 4,074 - 81.48%
Luxury : 2000 - $135 - 1,345 - 67.27%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $150 - 1,902 - 95.11%
Farm Level 2: 1000 - $80 - 932 - 93.21%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,761 - 74.00%
Average Income per Game$1,147,000
Year to Date Revenue$18,352,003
Farm
Home Games Left27
Average Attendance - %2,834 - 94.48%
Average Income per Game$449,880
Year to Date Revenue$6,298,313

Expense

Pro Players Total Salaries$82,687,500
Farm Players Total Salaries$4,325,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,341,425
Farm Year To Date Expenses$1,072,965
Pro Salary Cap To Date$26,181,956
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,675,005
Farm Estimated Season Revenue$12,146,746
Pro Remaining Season Days126
Pro Expenses Per Days$449,662
Pro Estimated Expenses$56,657,412
Farm Remaining Season Days121
Farm Expenses Per Days$25,417
Farm Estimated Expenses$3,075,457
Estimated Season Expenses$59,732,869
Estimated Season Salary Cap$82,498,790
Estimate Under Maximum Salary Cap of $82,500,000$1,210
Estimate Over Minimum Salary Cap of $61,000,000 $21,498,790
Current Bank Account$33,947,196
Projected Bank Account$15,036,078

Pro Players Salaries

Victor Hedman $10,500,000 (3)
Leon Draisaitl $10,500,000 (8)
Aleksander Barkov $9,700,000 (4)
Quinn Hughes $5,750,000 (1)
Esa Lindell $5,500,000 (4)
Tom Wilson $5,350,000 (3)
David Perron $5,200,000 (4)
Anthony Cirelli $4,500,000 (3)
Igor Shesterkin $4,250,000 (1)
Shea Theodore $4,000,000 (1)
Artturi Lehkonen $2,800,000 (1)
Patric Hornqvist $2,325,000 (1)
Blake Wheeler $2,312,500 (1)
Ivan Barbashev $1,800,000 (1)
Mikey Anderson $1,750,000 (2)
Jack Campbell $1,500,000 (1)
Luke Glendening $1,500,000 (3)
Alex Formenton $1,000,000 (1)
Connor Clifton $850,000 (2)
Jacob Middleton $850,000 (2)
Egor Sokolov $750,000 (2)
Total Pro Players21
Salary Commitment
Year 22 : $82,687,500
Year 23 : $56,950,000
Year 24 : $52,750,000
Year 25 : $30,900,000
Salary Average Commitment
Year 22 : $91,950,000
Year 23 : $56,950,000
Year 24 : $52,750,000
Year 25 : $30,900,000
Salary Cap with 1 Way Contract
Year 22 : $82,687,500
Year 23 : $56,950,000
Year 24 : $52,750,000
Year 25 : $30,900,000

Farm Players Salaries

Matt Boldy $1,500,000 (2)
Marian Studenic $700,000 (1)
Grigori Denisenko $120,000 (1)
Cam York $120,000 (1)
Aaron Dell $100,000 (1)
Carl Grundstrom $100,000 (2)
Joey Anderson $100,000 (2)
Jake Leschyshyn $90,000 (2)
Markus Niemelainen $90,000 (1)
Nico Daws $90,000 (2)
Thomas Novak $90,000 (1)
Nick Caamano $85,000 (2)
Tyler Benson $85,000 (2)
Felix Sandstrom $80,000 (1)
Brett Murray $80,000 (1)
Maxime Lajoie $75,000 (1)
John Hayden $75,000 (2)
Ben Jones $75,000 (2)
Clark Bishop $75,000 (1)
Guillaume Brisebois $75,000 (1)
Declan Chisholm $75,000 (2)
Noah Cates $75,000 (2)
Michael Amadio $75,000 (2)
Noah Juulsen $75,000 (1)
William Borgen $75,000 (1)
Austin Strand $75,000 (1)
Maksim Sushko $70,000 (1)
Total Farm Players27
Salary Commitment
Year 22 : $4,325,000
Year 23 : $1,075,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $4,325,000
Year 23 : $1,075,000
Year 24 : $0
Year 25 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 7000 - $75 - 6,180 - 88.28%
Level 2: 6000 - $40 - 5,357 - 89.28%
Level 3: 3000 - $25 - 2,986 - 99.53%
Level 4: 4000 - $15 - 3,954 - 98.85%
Luxury : 1500 - $173 - 1,281 - 85.39%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $28 - 1,999 - 99.96%
Farm Level 2: 1000 - $13 - 999 - 99.94%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %19,757 - 91.89%
Average Income per Game$1,291,637
Year to Date Revenue$16,791,277
Farm
Home Games Left27
Average Attendance - %2,999 - 99.95%
Average Income per Game$86,213
Year to Date Revenue$1,206,985

Expense

Pro Players Total Salaries$80,250,000
Farm Players Total Salaries$1,900,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$1,232,100
Pro Year To Date Expenses$25,627,298
Farm Year To Date Expenses$720,922
Pro Salary Cap To Date$25,467,846
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$36,165,827
Farm Estimated Season Revenue$2,327,757
Pro Remaining Season Days126
Pro Expenses Per Days$436,486
Pro Estimated Expenses$54,997,236
Farm Remaining Season Days121
Farm Expenses Per Days$11,944
Farm Estimated Expenses$1,445,224
Estimated Season Expenses$56,442,460
Estimated Season Salary Cap$81,356,730
Estimate Under Maximum Salary Cap of $82,500,000$1,143,270
Estimate Over Minimum Salary Cap of $61,000,000 $20,356,730
Current Bank Account$35,337,131
Projected Bank Account$17,388,255

Pro Players Salaries

Mark Scheifele $10,000,000 (3)
J.T. Miller $8,200,000 (5)
Nick Suzuki $7,500,000 (8)
Andrei Svechnikov $6,900,000 (4)
Charlie McAvoy $6,250,000 (3)
Jacob Trouba $6,200,000 (5)
Neal Pionk $5,500,000 (3)
Devon Toews $5,250,000 (2)
Calle Jarnkrok $3,300,000 (3)
Jake Allen $3,000,000 (3)
Scott Mayfield $2,800,000 (1)
Zach Parise $2,750,000 (1)
Warren Foegele $2,000,000 (1)
Kailer Yamamoto $2,000,000 (2)
Thomas Greiss $2,000,000 (2)
Jani Hakanpaa $1,500,000 (2)
Eric Staal $1,250,000 (1)
Blake Comeau $1,250,000 (1)
Rem Pitlick $900,000 (2)
Alexander Chmelevski $900,000 (1)
Alexei Toropchenko $800,000 (2)
Total Pro Players21
Salary Commitment
Year 22 : $80,250,000
Year 23 : $69,300,000
Year 24 : $56,850,000
Year 25 : $28,800,000
Salary Average Commitment
Year 22 : $80,250,000
Year 23 : $69,300,000
Year 24 : $56,850,000
Year 25 : $28,800,000
Salary Cap with 1 Way Contract
Year 22 : $80,250,000
Year 23 : $69,300,000
Year 24 : $56,850,000
Year 25 : $28,800,000

Farm Players Salaries

Morgan Geekie $150,000 (2)
Alexander Nylander $125,000 (1)
Matthew Peca $115,000 (1)
Matt Moulson $110,000 (1)
Michael Chaput $110,000 (1)
Byron Froese $110,000 (2)
Pierre-Olivier Joseph $100,000 (1)
Jonah Gadjovich $100,000 (1)
Calvin Pickard $100,000 (2)
Cole Schwindt $90,000 (2)
Alec Regula $90,000 (1)
Daniil Tarasov $90,000 (2)
Dylan McIlrath $85,000 (2)
Josh Mahura $80,000 (2)
Jacob Peterson $80,000 (2)
Casey Fitzgerald $75,000 (1)
Christian Wolanin $75,000 (3)
Mark Kastelic $75,000 (2)
Dylan Coghlan $70,000 (1)
Greg Printz $70,000 (1)
Total Farm Players20
Salary Commitment
Year 22 : $1,900,000
Year 23 : $935,000
Year 24 : $75,000
Year 25 : $0
Salary Average Commitment
Year 22 : $1,900,000
Year 23 : $935,000
Year 24 : $75,000
Year 25 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $80 - 4,912 - 81.86%
Level 2: 5000 - $50 - 3,979 - 79.59%
Level 3: 3000 - $20 - 2,995 - 99.84%
Level 4: 4000 - $19 - 3,087 - 77.16%
Luxury : 1000 - $180 - 997 - 99.74%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,333 - 66.64%
Farm Level 2: 1000 - $100 - 662 - 66.22%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %15,970 - 84.05%
Average Income per Game$1,112,481
Year to Date Revenue$17,799,694
Farm
Home Games Left27
Average Attendance - %1,995 - 66.50%
Average Income per Game$415,955
Year to Date Revenue$5,823,375

Expense

Pro Players Total Salaries$81,575,000
Farm Players Total Salaries$2,095,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,175,291
Farm Year To Date Expenses$768,652
Pro Salary Cap To Date$26,015,814
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,812,022
Farm Estimated Season Revenue$11,230,795
Pro Remaining Season Days126
Pro Expenses Per Days$443,649
Pro Estimated Expenses$55,899,774
Farm Remaining Season Days121
Farm Expenses Per Days$13,028
Farm Estimated Expenses$1,576,388
Estimated Season Expenses$57,476,162
Estimated Season Salary Cap$81,575,010
Estimate Under Maximum Salary Cap of $82,500,000$924,990
Estimate Over Minimum Salary Cap of $61,000,000 $20,575,010
Current Bank Account$41,863,228
Projected Bank Account$23,429,883

Pro Players Salaries

Sidney Crosby $10,500,000 (1)
Artemi Panarin $10,100,000 (5)
Andrei Vasilevskiy $8,300,000 (3)
Brock Nelson $6,500,000 (5)
Jonathan Marchessault $6,200,000 (3)
Josh Anderson $5,500,000 (4)
Jaccob Slavin $5,300,000 (1)
Rasmus Ristolainen $5,250,000 (2)
Scott Laughton $3,000,000 (4)
Vladislav Namestnikov $3,000,000 (3)
Gustav Forsling $2,500,000 (2)
Barclay Goodrow $2,225,000 (2)
Sean Kuraly $2,000,000 (1)
Tyler Motte $1,750,000 (1)
Carson Soucy $1,750,000 (2)
Ryan Murray $1,500,000 (1)
Kris Russell $1,500,000 (2)
Ty Smith $1,200,000 (1)
Dustin Tokarski $1,000,000 (1)
Blake Lizotte $1,000,000 (1)
Ryan Lomberg $800,000 (2)
Yegor Sharangovich $700,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $81,575,000
Year 23 : $56,625,000
Year 24 : $42,600,000
Year 25 : $25,100,000
Salary Average Commitment
Year 22 : $81,600,000
Year 23 : $56,650,000
Year 24 : $42,600,000
Year 25 : $25,100,000
Salary Cap with 1 Way Contract
Year 22 : $81,575,000
Year 23 : $56,625,000
Year 24 : $42,600,000
Year 25 : $25,100,000

Farm Players Salaries

Vasily Podkolzin $150,000 (2)
Louis Domingue $100,000 (1)
Nicolas Beaudin $100,000 (1)
Cal O'Reilly $100,000 (2)
Jon Gillies $100,000 (2)
Logan Shaw $90,000 (2)
Brandon Pirri $90,000 (2)
Derrick Pouliot $90,000 (2)
Steven Fogarty $90,000 (2)
Paul LaDue $85,000 (2)
Kevin Gravel $80,000 (2)
Nicolas Deslauriers $80,000 (1)
J.C. Beaudin $80,000 (2)
Jimmy Schuldt $80,000 (2)
Gregory Hofmann $80,000 (1)
Cole Smith $80,000 (2)
Macoy Erkamps $80,000 (2)
Cale Fleury $80,000 (2)
Rhett Gardner $80,000 (1)
Alex-Olivier Voyer $80,000 (1)
Mason Geertsen $75,000 (1)
Joseph Blandisi $75,000 (1)
Hunter Drew $75,000 (2)
Rafael Harvey-Pinard $75,000 (2)
Total Farm Players24
Salary Commitment
Year 22 : $2,095,000
Year 23 : $1,425,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $2,095,000
Year 23 : $1,425,000
Year 24 : $0
Year 25 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $75 - 5,938 - 98.97%
Level 2: 5000 - $43 - 4,917 - 98.34%
Level 3: 3000 - $25 - 2,953 - 98.43%
Level 4: 4000 - $15 - 3,960 - 98.99%
Luxury : 1000 - $198 - 956 - 95.56%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,357 - 67.83%
Farm Level 2: 1000 - $100 - 650 - 65.04%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,723 - 98.54%
Average Income per Game$1,224,004
Year to Date Revenue$19,584,068
Farm
Home Games Left27
Average Attendance - %2,007 - 66.90%
Average Income per Game$420,455
Year to Date Revenue$5,886,375

Expense

Pro Players Total Salaries$57,345,000
Farm Players Total Salaries$3,465,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$12,360,000
Pro Year To Date Expenses$19,485,466
Farm Year To Date Expenses$1,027,663
Pro Salary Cap To Date$19,325,992
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,600,106
Farm Estimated Season Revenue$11,352,295
Pro Remaining Season Days126
Pro Expenses Per Days$312,676
Pro Estimated Expenses$39,397,176
Farm Remaining Season Days121
Farm Expenses Per Days$20,639
Farm Estimated Expenses$2,497,319
Estimated Season Expenses$41,894,495
Estimated Season Salary Cap$70,742,590
Estimate Under Maximum Salary Cap of $82,500,000$11,757,410
Estimate Over Minimum Salary Cap of $61,000,000 $9,742,590
Current Bank Account$20,570,566
Projected Bank Account$20,628,472

Pro Players Salaries

Jonathan Drouin $5,700,000 (1)
TJ Brodie $5,400,000 (1)
Max Domi $5,200,000 (4)
Tomas Nosek $4,000,000 (3)
Antti Raanta $4,000,000 (3)
Thomas Hickey $3,600,000 (2)
Kevin Labanc $3,500,000 (1)
Ilya Samsonov $3,500,000 (2)
Brendan Lemieux $2,750,000 (3)
Troy Stecher $2,250,000 (3)
Alex Chiasson $2,100,000 (1)
Johan Larsson $2,000,000 (1)
Riley Sheahan $1,900,000 (3)
Travis Dermott $1,900,000 (2)
Eetu Luostarinen $1,500,000 (2)
Kieffer Bellows $1,500,000 (3)
Owen Tippett $1,500,000 (1)
Max Jones $1,295,000 (2)
Dylan Gambrell $1,200,000 (1)
Markus Nutivaara $1,000,000 (1)
Jordan Harris $800,000 (2)
Caleb Jones $750,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $57,345,000
Year 23 : $34,195,000
Year 24 : $21,600,000
Year 25 : $5,200,000
Salary Average Commitment
Year 22 : $57,345,000
Year 23 : $34,195,000
Year 24 : $21,600,000
Year 25 : $5,200,000
Salary Cap with 1 Way Contract
Year 22 : $57,345,000
Year 23 : $34,195,000
Year 24 : $21,600,000
Year 25 : $5,200,000

Farm Players Salaries

Nick Cousins $1,000,000 (2)
Michael DiPietro $200,000 (2)
Gabriel Vilardi $185,000 (3)
K'Andre Miller $120,000 (1)
Yegor Chinakhov $120,000 (2)
Alex Biega $100,000 (2)
Karson Kuhlman $100,000 (1)
Tanner Fritz $95,000 (2)
Anders Bjork $95,000 (2)
Matt Tennyson $90,000 (1)
Hayden Verbeek $90,000 (1)
Dominic Turgeon $90,000 (3)
Josh Dickinson $90,000 (1)
Logan Day $90,000 (2)
Jaycob Megna $90,000 (2)
Dakota Joshua $90,000 (3)
Brett Gallant $85,000 (2)
Alex Gallant $85,000 (2)
Mark Alt $85,000 (2)
Anthony Greco $85,000 (1)
Cody McLeod $85,000 (1)
CJ Suess $80,000 (2)
Mason Jobst $80,000 (2)
Cayden Primeau $80,000 (2)
Pat Nagle $80,000 (1)
Isaak Phillips $75,000 (2)
Total Farm Players26
Salary Commitment
Year 22 : $3,465,000
Year 23 : $1,825,000
Year 24 : $365,000
Year 25 : $0
Salary Average Commitment
Year 22 : $3,465,000
Year 23 : $1,825,000
Year 24 : $365,000
Year 25 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $73 - 6,200 - 88.57%
Level 2: 6000 - $41 - 5,330 - 88.83%
Level 3: 3000 - $27 - 2,483 - 82.76%
Level 4: 4000 - $17 - 3,626 - 90.64%
Luxury : 1500 - $165 - 1,296 - 86.39%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $24 - 1,883 - 94.15%
Farm Level 2: 1000 - $11 - 938 - 93.79%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,934 - 88.06%
Average Income per Game$1,297,185
Year to Date Revenue$20,754,956
Farm
Home Games Left26
Average Attendance - %2,821 - 94.03%
Average Income per Game$146,983
Year to Date Revenue$2,204,750

Expense

Pro Players Total Salaries$81,650,000
Farm Players Total Salaries$1,690,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,209,996
Farm Year To Date Expenses$665,660
Pro Salary Cap To Date$26,050,534
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,429,619
Farm Estimated Season Revenue$3,821,567
Pro Remaining Season Days126
Pro Expenses Per Days$444,054
Pro Estimated Expenses$55,950,804
Farm Remaining Season Days121
Farm Expenses Per Days$10,778
Farm Estimated Expenses$1,304,138
Estimated Season Expenses$57,254,942
Estimated Season Salary Cap$81,660,760
Estimate Under Maximum Salary Cap of $82,500,000$839,240
Estimate Over Minimum Salary Cap of $61,000,000 $20,660,760
Current Bank Account$31,239,881
Projected Bank Account$10,236,125

Pro Players Salaries

Nathan MacKinnon $10,000,000 (4)
Kirill Kaprizov $9,000,000 (4)
Matthew Tkachuk $8,000,000 (2)
Aaron Ekblad $7,500,000 (1)
Bo Horvat $6,350,000 (2)
Frederik Andersen $5,500,000 (4)
Damon Severson $5,000,000 (1)
Jake McCabe $4,000,000 (3)
Connor Brown $3,900,000 (3)
Adam Lowry $3,500,000 (4)
Adrian Kempe $3,300,000 (2)
J.T. Compher $3,200,000 (2)
Adam Pelech $2,500,000 (1)
Ryan Hartman $2,250,000 (1)
Erik Haula $1,750,000 (1)
Eric Comrie $1,400,000 (3)
Andy Greene $1,200,000 (1)
Tanner Jeannot $900,000 (1)
Mark Pysyk $900,000 (2)
Calle Rosen $800,000 (1)
Sheldon Rempal $700,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $81,650,000
Year 23 : $59,050,000
Year 24 : $37,300,000
Year 25 : $28,000,000
Salary Average Commitment
Year 22 : $81,650,000
Year 23 : $59,050,000
Year 24 : $37,300,000
Year 25 : $28,000,000
Salary Cap with 1 Way Contract
Year 22 : $81,650,000
Year 23 : $59,050,000
Year 24 : $37,300,000
Year 25 : $28,000,000

Farm Players Salaries

Dylan Cozens $150,000 (1)
Arthur Kaliyev $120,000 (2)
Juuso Riikola $120,000 (2)
Nils Hoglander $100,000 (1)
Jonathan Dahlen $100,000 (1)
Michael Hutchinson $90,000 (2)
Gustav Lindstrom $85,000 (3)
Joel L'Esperance $80,000 (3)
Troy Grosenick $80,000 (1)
Jeff Malot $80,000 (2)
Kale Clague $80,000 (2)
Steven Santini $80,000 (4)
Gerald Mayhew $80,000 (1)
Glenn Gawdin $75,000 (2)
Mitchell Stephens $75,000 (2)
Mitch Reinke $75,000 (2)
Chase Pearson $75,000 (1)
Joachim Blichfield $75,000 (2)
Patrick Polino $70,000 (1)
Total Farm Players19
Salary Commitment
Year 22 : $1,690,000
Year 23 : $1,035,000
Year 24 : $245,000
Year 25 : $80,000
Salary Average Commitment
Year 22 : $1,690,000
Year 23 : $1,035,000
Year 24 : $245,000
Year 25 : $80,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Bank Arena
Level 1: 7000 - $75 - 6,233 - 89.05%
Level 2: 6000 - $42 - 5,369 - 89.48%
Level 3: 3000 - $25 - 2,952 - 98.41%
Level 4: 4000 - $15 - 3,947 - 98.67%
Luxury : 1500 - $170 - 1,285 - 85.68%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 1,313 - 65.63%
Farm Level 2: 1000 - $100 - 667 - 66.73%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %19,786 - 92.03%
Average Income per Game$1,305,616
Year to Date Revenue$20,889,857
Farm
Home Games Left26
Average Attendance - %1,980 - 65.99%
Average Income per Game$411,542
Year to Date Revenue$6,173,125

Expense

Pro Players Total Salaries$81,400,000
Farm Players Total Salaries$2,375,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,080,015
Farm Year To Date Expenses$822,757
Pro Salary Cap To Date$25,920,538
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$32,640,402
Farm Estimated Season Revenue$10,700,083
Pro Remaining Season Days126
Pro Expenses Per Days$442,703
Pro Estimated Expenses$55,780,578
Farm Remaining Season Days121
Farm Expenses Per Days$14,583
Farm Estimated Expenses$1,764,543
Estimated Season Expenses$57,545,121
Estimated Season Salary Cap$81,360,538
Estimate Under Maximum Salary Cap of $82,500,000$1,139,462
Estimate Over Minimum Salary Cap of $61,000,000 $20,360,538
Current Bank Account$216,541,200
Projected Bank Account$202,336,564

Pro Players Salaries

Drew Doughty $9,500,000 (3)
Mitchell Marner $9,000,000 (2)
Logan Couture $8,500,000 (3)
Thomas Chabot $8,000,000 (8)
Kevin Fiala $4,900,000 (2)
Brandon Saad $4,500,000 (4)
Filip Hronek $4,400,000 (2)
Sergei Bobrovsky $4,100,000 (1)
John Marino $4,000,000 (3)
Jamie Oleksiak $3,750,000 (1)
Marcus Foligno $3,500,000 (3)
Nick Bonino $3,000,000 (1)
Andrew Copp $2,750,000 (2)
Jesperi Kotkaniemi $2,300,000 (1)
Yakov Trenin $2,250,000 (2)
Robert Thomas $1,400,000 (1)
Riley Stillman $1,350,000 (2)
Rudolfs Balcers $1,200,000 (1)
Matt Benning $1,100,000 (1)
Joonas Korpisalo $1,100,000 (1)
Tyler Ennis $800,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $81,400,000
Year 23 : $62,650,000
Year 24 : $38,000,000
Year 25 : $12,500,000
Salary Average Commitment
Year 22 : $85,500,000
Year 23 : $62,650,000
Year 24 : $38,000,000
Year 25 : $12,500,000
Salary Cap with 1 Way Contract
Year 22 : $81,400,000
Year 23 : $62,650,000
Year 24 : $38,000,000
Year 25 : $12,500,000

Farm Players Salaries

Jordan Martinook $180,000 (2)
Radim Zohorna $150,000 (5)
Slater Koekkoek $150,000 (1)
Joey Daccord $150,000 (1)
Ville Heinola $120,000 (2)
Ryan Poehling $120,000 (2)
Greg McKegg $120,000 (1)
Alex Lyon $100,000 (1)
Cooper Marody $100,000 (1)
Reese Johnson $100,000 (1)
Liam Foudy $100,000 (1)
Bobby Brink $100,000 (2)
Sean Malone $100,000 (2)
Dylan Samberg $100,000 (2)
Bobby Nardella $90,000 (2)
Danick Martel $90,000 (1)
Joey Keane $90,000 (1)
Wyatt Kalynuk $90,000 (2)
Chris Bigras $85,000 (1)
Brian Pinho $80,000 (1)
Nathan Smith $80,000 (2)
Kole Sherwood $80,000 (1)
Total Farm Players22
Salary Commitment
Year 22 : $2,375,000
Year 23 : $1,130,000
Year 24 : $150,000
Year 25 : $150,000
Salary Average Commitment
Year 22 : $2,375,000
Year 23 : $1,130,000
Year 24 : $150,000
Year 25 : $150,000

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 8000 - $60 - 6,454 - 80.67%
Level 2: 5500 - $35 - 5,419 - 98.53%
Level 3: 4000 - $19 - 3,255 - 81.39%
Level 4: 4500 - $12 - 4,310 - 95.77%
Luxury : 2000 - $150 - 1,333 - 66.64%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,317 - 65.86%
Farm Level 2: 1000 - $100 - 668 - 66.75%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %20,770 - 86.54%
Average Income per Game$1,104,322
Year to Date Revenue$15,460,502
Farm
Home Games Left26
Average Attendance - %1,985 - 66.16%
Average Income per Game$412,742
Year to Date Revenue$6,191,125

Expense

Pro Players Total Salaries$70,100,000
Farm Players Total Salaries$2,050,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,200,000
Pro Year To Date Expenses$21,875,149
Farm Year To Date Expenses$743,896
Pro Salary Cap To Date$21,715,676
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,816,682
Farm Estimated Season Revenue$10,731,283
Pro Remaining Season Days126
Pro Expenses Per Days$381,622
Pro Estimated Expenses$48,084,372
Farm Remaining Season Days121
Farm Expenses Per Days$12,778
Farm Estimated Expenses$1,546,138
Estimated Season Expenses$49,630,510
Estimated Season Salary Cap$73,659,470
Estimate Under Maximum Salary Cap of $82,500,000$8,840,530
Estimate Over Minimum Salary Cap of $61,000,000 $12,659,470
Current Bank Account$78,347,144
Projected Bank Account$69,264,599

Pro Players Salaries

Jordan Binnington $6,000,000 (3)
Keith Yandle $6,000,000 (1)
Evgenii Dadonov $6,000,000 (1)
Travis Konecny $5,500,000 (3)
Nick Leddy $5,300,000 (1)
Jean-Gabriel Pageau $5,150,000 (3)
Tanner Pearson $4,500,000 (2)
Justin Schultz $3,650,000 (1)
Matt Grzelcyk $3,500,000 (2)
Max Comtois $3,250,000 (1)
Jake DeBrusk $3,200,000 (1)
Jordan Greenway $3,100,000 (4)
Frank Vatrano $3,000,000 (3)
Laurent Brossoit $2,000,000 (2)
Brian Boyle $2,000,000 (1)
Erik Brannstrom $1,600,000 (2)
Ryan Donato $1,500,000 (2)
Cedric Paquette $1,450,000 (4)
Juuso Valimaki $1,400,000 (2)
Logan Stanley $1,200,000 (1)
Alex Galchenyuk $800,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $70,100,000
Year 23 : $38,700,000
Year 24 : $24,200,000
Year 25 : $4,550,000
Salary Average Commitment
Year 22 : $70,100,000
Year 23 : $38,700,000
Year 24 : $24,200,000
Year 25 : $4,550,000
Salary Cap with 1 Way Contract
Year 22 : $70,100,000
Year 23 : $38,700,000
Year 24 : $24,200,000
Year 25 : $4,550,000

Farm Players Salaries

Buddy Robinson $180,000 (1)
Charlie Lindgren $175,000 (2)
Tobias Bjornfot $120,000 (1)
Dmitri Samorukov $90,000 (2)
Tyler Sikura $85,000 (1)
Bobby Lynch $85,000 (1)
Brennan Saulnier $85,000 (1)
Mark Simpson $85,000 (1)
Gordon Green $80,000 (2)
Hayden Shaw $80,000 (2)
Max Willman $80,000 (2)
Josh Melnick $80,000 (1)
William Lagesson $80,000 (2)
Will Graber $80,000 (2)
Lukas Craggs $75,000 (1)
Ross Johnston $75,000 (1)
Josh Teves $75,000 (1)
Garrett Mitchell $75,000 (1)
Ryan Wagner $75,000 (1)
Alexandre Fortin $75,000 (1)
Josef Korenar $75,000 (1)
Jake McLaughlin $70,000 (1)
Zach Giuttari $70,000 (1)
Total Farm Players23
Salary Commitment
Year 22 : $2,050,000
Year 23 : $665,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $2,050,000
Year 23 : $665,000
Year 24 : $0
Year 25 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Arena
Level 1: 6000 - $75 - 5,901 - 98.34%
Level 2: 5000 - $46 - 4,285 - 85.71%
Level 3: 2000 - $26 - 2,000 - 100.00%
Level 4: 4000 - $15 - 3,980 - 99.49%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,332 - 66.59%
Farm Level 2: 1000 - $100 - 652 - 65.23%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %17,165 - 95.36%
Average Income per Game$1,126,700
Year to Date Revenue$15,773,793
Farm
Home Games Left27
Average Attendance - %1,984 - 66.14%
Average Income per Game$414,482
Year to Date Revenue$5,802,750

Expense

Pro Players Total Salaries$82,350,000
Farm Players Total Salaries$1,760,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$26,361,898
Farm Year To Date Expenses$660,297
Pro Salary Cap To Date$26,202,421
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,420,886
Farm Estimated Season Revenue$11,191,018
Pro Remaining Season Days126
Pro Expenses Per Days$447,838
Pro Estimated Expenses$56,427,588
Farm Remaining Season Days121
Farm Expenses Per Days$11,167
Farm Estimated Expenses$1,351,207
Estimated Season Expenses$57,778,795
Estimated Season Salary Cap$82,289,431
Estimate Under Maximum Salary Cap of $82,500,000$210,569
Estimate Over Minimum Salary Cap of $61,000,000 $21,289,431
Current Bank Account$33,745,101
Projected Bank Account$17,578,210

Pro Players Salaries

Evgeny Kuznetsov $8,500,000 (2)
Elias Pettersson $7,750,000 (4)
Torey Krug $6,500,000 (1)
Pavel Buchnevich $6,250,000 (4)
Dmitry Orlov $5,200,000 (1)
Alex Goligoski $5,000,000 (1)
Jordan Staal $5,000,000 (4)
Conor Garland $4,950,000 (5)
Sam Reinhart $4,900,000 (1)
Alec Martinez $4,500,000 (2)
Robin Lehner $3,750,000 (1)
Nick Schmaltz $3,300,000 (2)
Matt Roy $3,000,000 (3)
Joel Armia $3,000,000 (4)
Brandon Tanev $3,000,000 (3)
Patrik Nemeth $2,000,000 (1)
Zemgus Girgensons $1,750,000 (1)
Anthony Stolarz $1,500,000 (3)
Carter Rowney $1,500,000 (3)
Leo Komarov $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 22 : $82,350,000
Year 23 : $52,250,000
Year 24 : $35,950,000
Year 25 : $26,950,000
Salary Average Commitment
Year 22 : $77,670,000
Year 23 : $52,250,000
Year 24 : $35,950,000
Year 25 : $26,950,000
Salary Cap with 1 Way Contract
Year 22 : $82,350,000
Year 23 : $52,250,000
Year 24 : $35,950,000
Year 25 : $26,950,000

Farm Players Salaries

Alexander Alexeyev $120,000 (2)
Klim Kostin $120,000 (3)
Artemi Kniazev $100,000 (2)
Filip Gustavsson $90,000 (1)
Tarmo Reunanen $90,000 (1)
Brogan Rafferty $85,000 (3)
Lukas Dostal $80,000 (2)
Anthony Angello $80,000 (1)
C.J. Smith $80,000 (4)
Dmitry Osipov $80,000 (2)
Alex Limoges $80,000 (2)
Kiefer Sherwood $80,000 (4)
Jimmy Huntington $80,000 (1)
Josiah Slavin $75,000 (2)
Jacob Doty $75,000 (1)
Dalton Smith $75,000 (1)
Remi Elie $75,000 (1)
Luke Esposito $75,000 (1)
Santeri Hatakka $75,000 (2)
Jeff Kubiak $75,000 (1)
Oskar Steen $70,000 (1)
Total Farm Players21
Salary Commitment
Year 22 : $1,760,000
Year 23 : $975,000
Year 24 : $365,000
Year 25 : $160,000
Salary Average Commitment
Year 22 : $1,760,000
Year 23 : $975,000
Year 24 : $365,000
Year 25 : $160,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $88 - 4,512 - 75.20%
Level 2: 5000 - $52 - 3,729 - 74.58%
Level 3: 2000 - $40 - 1,743 - 87.16%
Level 4: 4000 - $18 - 3,270 - 81.74%
Luxury : 1000 - $200 - 938 - 93.84%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,357 - 67.84%
Farm Level 2: 1000 - $100 - 659 - 65.87%
Farm Total Capacity :3000

Income

Home Games Left27
Average Attendance - %14,192 - 78.84%
Average Income per Game$1,134,013
Year to Date Revenue$15,876,181
Farm
Home Games Left26
Average Attendance - %2,016 - 67.19%
Average Income per Game$421,558
Year to Date Revenue$6,323,375

Expense

Pro Players Total Salaries$68,400,000
Farm Players Total Salaries$3,455,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$10,550,000
Pro Year To Date Expenses$22,514,061
Farm Year To Date Expenses$811,092
Pro Salary Cap To Date$22,354,592
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,618,349
Farm Estimated Season Revenue$10,960,517
Pro Remaining Season Days126
Pro Expenses Per Days$372,432
Pro Estimated Expenses$46,926,432
Farm Remaining Season Days121
Farm Expenses Per Days$20,583
Farm Estimated Expenses$2,490,543
Estimated Season Expenses$49,416,975
Estimated Season Salary Cap$79,490,572
Estimate Under Maximum Salary Cap of $82,500,000$3,009,428
Estimate Over Minimum Salary Cap of $61,000,000 $18,490,572
Current Bank Account$16,208,899
Projected Bank Account$8,370,790

Pro Players Salaries

Ryan Dzingel $5,000,000 (1)
Tyler Johnson $5,000,000 (1)
Craig Smith $4,500,000 (1)
Olli Maatta $4,500,000 (1)
Kyle Palmieri $4,500,000 (3)
Ben Chiarot $4,000,000 (3)
Cody Eakin $4,000,000 (1)
Mikko Koskinen $4,000,000 (1)
Brenden Dillon $3,750,000 (2)
Alexander Barabanov $3,500,000 (2)
Corey Perry $3,250,000 (1)
Zack Kassian $3,250,000 (1)
Michal Kempny $3,000,000 (2)
Marc-Edouard Vlasic $2,750,000 (1)
Andreas Johnsson $2,750,000 (2)
Janne Kuokkanen $2,500,000 (2)
Adam Boqvist $2,000,000 (1)
Erik Gustafsson $1,750,000 (2)
Sammy Blais $1,500,000 (1)
Samuel Montembeault $1,150,000 (2)
Steven Lorentz $1,000,000 (1)
Vinnie Hinostroza $750,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $68,400,000
Year 23 : $26,900,000
Year 24 : $8,500,000
Year 25 : $0
Salary Average Commitment
Year 22 : $71,150,000
Year 23 : $26,900,000
Year 24 : $8,500,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $68,400,000
Year 23 : $26,900,000
Year 24 : $8,500,000
Year 25 : $0

Farm Players Salaries

Dawson Mercer $1,200,000 (2)
Parker Kelly $200,000 (2)
David Gustafsson $175,000 (3)
Quinton Byfield $150,000 (2)
Alex Turcotte $150,000 (2)
Taro Hirose $100,000 (1)
Dan Renouf $100,000 (2)
Keith Kinkaid $100,000 (1)
Kevin Bahl $90,000 (1)
J.J. Moser $90,000 (2)
Nikita Okhotiuk $90,000 (2)
Mitch Eliot $85,000 (1)
Samuel Asselin $85,000 (1)
Alexander True $80,000 (1)
MacKenzie Entwistle $80,000 (1)
Zack MacEwen $80,000 (1)
Mat Robson $75,000 (1)
Luke Johnson $75,000 (1)
Laurent Dauphin $75,000 (1)
Nelson Nogier $75,000 (1)
Dominic Franco $75,000 (1)
Jalen Chatfield $75,000 (1)
Cam Johnson $75,000 (1)
Alex Kile $75,000 (1)
Total Farm Players24
Salary Commitment
Year 22 : $3,455,000
Year 23 : $1,075,000
Year 24 : $175,000
Year 25 : $0
Salary Average Commitment
Year 22 : $3,455,000
Year 23 : $1,075,000
Year 24 : $175,000
Year 25 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $70 - 5,990 - 99.83%
Level 2: 5000 - $40 - 4,971 - 99.43%
Level 3: 3000 - $22 - 2,979 - 99.30%
Level 4: 4000 - $12 - 3,996 - 99.91%
Luxury : 1000 - $177 - 991 - 99.13%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,374 - 68.71%
Farm Level 2: 1000 - $100 - 677 - 67.67%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %18,928 - 99.62%
Average Income per Game$1,133,852
Year to Date Revenue$17,007,780
Farm
Home Games Left26
Average Attendance - %2,051 - 68.36%
Average Income per Game$428,142
Year to Date Revenue$6,422,125

Expense

Pro Players Total Salaries$81,450,000
Farm Players Total Salaries$1,995,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$1,287,000
Pro Year To Date Expenses$25,388,629
Farm Year To Date Expenses$733,767
Pro Salary Cap To Date$25,229,204
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,480,152
Farm Estimated Season Revenue$11,131,683
Pro Remaining Season Days126
Pro Expenses Per Days$442,973
Pro Estimated Expenses$55,814,598
Farm Remaining Season Days121
Farm Expenses Per Days$12,472
Farm Estimated Expenses$1,509,112
Estimated Season Expenses$57,323,710
Estimated Season Salary Cap$81,990,224
Estimate Under Maximum Salary Cap of $82,500,000$509,776
Estimate Over Minimum Salary Cap of $61,000,000 $20,990,224
Current Bank Account$44,973,750
Projected Bank Account$28,261,875

Pro Players Salaries

Mattias Ekholm $9,350,000 (2)
Tomas Hertl $7,500,000 (4)
Jake Muzzin $7,000,000 (1)
Tyson Barrie $6,250,000 (2)
Ondrej Palat $6,000,000 (2)
Nazem Kadri $6,000,000 (1)
Andre Burakovsky $5,500,000 (5)
Mike Smith $4,750,000 (1)
Mike Hoffman $4,200,000 (2)
Noah Dobson $4,000,000 (1)
Brady Tkachuk $4,000,000 (1)
Paul Stastny $2,500,000 (1)
Josh Bailey $2,500,000 (2)
Petr Mrazek $1,500,000 (2)
Rasmus Sandin $1,500,000 (1)
Olli Juolevi $1,500,000 (1)
Tim Stutzle $1,500,000 (1)
Derek Ryan $1,500,000 (1)
Ethan Bear $1,500,000 (1)
Danton Heinen $1,500,000 (2)
Maxim Mamin $700,000 (1)
Trevor Lewis $700,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $81,450,000
Year 23 : $44,300,000
Year 24 : $13,000,000
Year 25 : $13,000,000
Salary Average Commitment
Year 22 : $81,450,000
Year 23 : $44,300,000
Year 24 : $13,000,000
Year 25 : $13,000,000
Salary Cap with 1 Way Contract
Year 22 : $81,450,000
Year 23 : $44,300,000
Year 24 : $13,000,000
Year 25 : $13,000,000

Farm Players Salaries

Casey Mittelstadt $200,000 (2)
Ryan Merkley $120,000 (2)
Mads Sogaard $100,000 (2)
Vladislav Kolyachonok $100,000 (2)
Nils Lundkvist $100,000 (2)
Nicholas Robertson $100,000 (2)
Calen Addison $100,000 (1)
Juho Lammikko $95,000 (1)
Otto Koivula $90,000 (3)
Tanner Laczynski $85,000 (2)
Reilly Walsh $80,000 (2)
Brett Lernout $80,000 (1)
Colt Conrad $75,000 (1)
Brian Flynn $75,000 (1)
Chase Priskie $75,000 (1)
Linus Hogberg $75,000 (1)
Luke Witkowski $75,000 (1)
Kirill Semyonov $75,000 (1)
Andrew Shortridge $75,000 (1)
Michael McCarron $75,000 (2)
Tristan Mullin $75,000 (1)
Drake Rymsha $70,000 (1)
Total Farm Players22
Salary Commitment
Year 22 : $1,995,000
Year 23 : $1,050,000
Year 24 : $90,000
Year 25 : $0
Salary Average Commitment
Year 22 : $1,975,000
Year 23 : $1,030,000
Year 24 : $90,000
Year 25 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $82,500,000
Available Cap Space

Over Minimum of
$61,000,000

Pro Players

Farm Players

Total Players

Avalanche $76,210,899 $79,277,645 $3,222,355 $18,277,645 212344
Blackhawks $62,986,375 $80,070,035 $2,429,965 $19,070,035 222143
Blue Jackets $18,967,274 $81,810,275 $689,725 $20,810,275 212243
Blues $29,024,919 $79,416,671 $3,083,329 $18,416,671 222345
Bruins $32,105,912 $82,264,925 $235,075 $21,264,925 212748
Canadiens $55,685,332 $80,579,781 $1,920,219 $19,579,781 222042
Canucks $17,304,771 $82,264,570 $235,430 $21,264,570 222446
Capitals $79,717,071 $77,109,243 $5,390,757 $16,109,243 212344
Coyotes $34,241,320 $81,108,019 $1,391,981 $20,108,019 222648
Devils $126,369,818 $78,414,809 $4,085,191 $17,414,809 222244
Ducks $94,283,910 $81,043,524 $1,456,476 $20,043,524 212445
Flames $130,387,918 $81,999,955 $500,045 $20,999,955 212647
Flyers $38,587,588 $82,385,336 $114,664 $21,385,336 212344
Golden Knights $45,745,639 $81,378,540 $1,121,460 $20,378,540 232043
Hurricanes $18,987,574 $82,000,129 $499,871 $21,000,129 232447
Islanders $74,166,915 $81,550,035 $949,965 $20,550,035 222345
Jets $217,205,416 $82,199,940 $300,060 $21,199,940 222345
Kings $46,538,916 $73,043,185 $9,456,815 $12,043,185 222345
Lightning $44,313,403 $81,715,138 $784,862 $20,715,138 202545
Maple Leafs $90,219,275 $80,355,081 $2,144,919 $19,355,081 212748
Oilers $33,947,196 $82,498,790 $1,210 $21,498,790 212748
Penguins $35,337,131 $81,356,730 $1,143,270 $20,356,730 212041
Predators $41,863,228 $81,575,010 $924,990 $20,575,010 222446
Rangers $20,570,566 $70,742,590 $11,757,410 $9,742,590 222648
Red Wings $31,239,881 $81,660,760 $839,240 $20,660,760 211940
Sabres $216,541,200 $81,360,538 $1,139,462 $20,360,538 212243
Senators $78,347,144 $73,659,470 $8,840,530 $12,659,470 212344
Sharks $33,745,101 $82,289,431 $210,569 $21,289,431 202141
Stars $16,208,899 $79,490,572 $3,009,428 $18,490,572 222446
Wild $44,973,750 $81,990,224 $509,776 $20,990,224 222244