Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - $76 - 0 - 0.00%
Level 2: 6000 - $45 - 0 - 0.00%
Level 3: 3000 - $26 - 0 - 0.00%
Level 4: 4000 - $19 - 0 - 0.00%
Luxury : 1500 - $180 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $150 - 0 - 0.00%
Farm Level 2: 1000 - $60 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,150,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$138,785,551
Projected Bank Account$138,785,551

Pro Players Salaries

Auston Matthews $13,250,000 (5)
Clayton Keller $8,100,000 (8)
Alex Pietrangelo $8,000,000 (2)
Teuvo Teravainen $7,500,000 (3)
Jakob Chychrun $6,750,000 (1)
Ivan Provorov $5,600,000 (2)
Chandler Stephenson $5,100,000 (4)
Joel Farabee $4,500,000 (2)
Sergei Bobrovsky $4,250,000 (1)
Cole Perfetti $3,000,000 (2)
Scott Laughton $3,000,000 (2)
Alex Newhook $3,000,000 (3)
Dmitry Kulikov $2,400,000 (1)
Alex Vlasic $2,300,000 (2)
Barrett Hayton $2,000,000 (2)
Oliver Wahlstrom $1,500,000 (1)
Matt Nieto $1,300,000 (2)
Kevin Labanc $1,000,000 (2)
JJ Peterka $1,000,000 (1)
Chad Ruhwedel $900,000 (1)
Nick Seeler $900,000 (1)
Malcolm Subban $800,000 (2)
Total Pro Players22
Salary Commitment
Year 24 : $86,150,000
Year 25 : $68,450,000
Year 26 : $36,950,000
Year 27 : $26,450,000
Salary Average Commitment
Year 24 : $86,100,000
Year 25 : $68,450,000
Year 26 : $36,950,000
Year 27 : $26,450,000
Salary Cap with 1 Way Contract
Year 24 : $86,150,000
Year 25 : $68,450,000
Year 26 : $36,950,000
Year 27 : $26,450,000

Farm Players Salaries

Luke Hughes $150,000 (2)
Jaret Anderson-Dolan $120,000 (2)
Pavel Cajan $90,000 (2)
Cameron Gaunce $90,000 (1)
Tyler Benson $85,000 (1)
Louie Belpedio $80,000 (1)
Justin Dowling $80,000 (2)
Robbie Russo $75,000 (2)
Joona Koppanen $75,000 (1)
Jimmy Schuldt $75,000 (2)
Jacob Doty $75,000 (1)
Roland McKeown $75,000 (2)
Trevor Carrick $75,000 (2)
Parker Gahagen $75,000 (1)
Tanner Fritz $75,000 (1)
Jayce Hawryluk $75,000 (1)
Mike O'Leary $75,000 (1)
Cameron Wright $75,000 (1)
Cory Conacher $75,000 (1)
James Malatesta $75,000 (2)
Ryan Schmelzer $75,000 (1)
Total Farm Players21
Salary Commitment
Year 24 : $1,745,000
Year 25 : $815,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,745,000
Year 25 : $815,000
Year 26 : $0
Year 27 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $74 - 0 - 0.00%
Level 2: 5000 - $44 - 0 - 0.00%
Level 3: 3000 - $25 - 0 - 0.00%
Level 4: 4000 - $14 - 0 - 0.00%
Luxury : 1000 - $182 - 0 - 0.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$56,450,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$8,985,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$8,985,000
Estimate Under Maximum Salary Cap of $83,500,000$74,515,000
Estimate Over Minimum Salary Cap of $61,700,000 -$52,715,000
Current Bank Account$101,726,586
Projected Bank Account$101,726,586

Pro Players Salaries

Nikita Zadorov $6,500,000 (5)
Justin Faulk $6,000,000 (3)
Jamie Benn $6,000,000 (3)
Michael Bunting $4,250,000 (2)
Jack Roslovic $4,000,000 (1)
Zach Sanford $3,000,000 (2)
Matt Grzelcyk $2,750,000 (2)
Brendan Lemieux $2,750,000 (1)
Ryan Donato $2,500,000 (2)
Calen Addison $2,100,000 (1)
Jack Campbell $2,000,000 (3)
Cole Sillinger $2,000,000 (2)
Pierre Engvall $2,000,000 (3)
Mark Jankowski $1,900,000 (4)
Ukko-Pekka Luukkonen $1,500,000 (1)
Tyson Jost $1,300,000 (3)
Joe Veleno $1,250,000 (1)
Egor Zamula $1,000,000 (1)
Jakub Lauko $1,000,000 (1)
Matthew Knies $1,000,000 (2)
Jacob Bryson $900,000 (1)
Connor Carrick $750,000 (2)
Total Pro Players22
Salary Commitment
Year 24 : $56,450,000
Year 25 : $41,950,000
Year 26 : $25,700,000
Year 27 : $8,400,000
Salary Average Commitment
Year 24 : $51,050,000
Year 25 : $36,550,000
Year 26 : $20,300,000
Year 27 : $8,400,000
Salary Cap with 1 Way Contract
Year 24 : $56,450,000
Year 25 : $41,950,000
Year 26 : $25,700,000
Year 27 : $8,400,000

Farm Players Salaries

Georgii Merkulov $150,000 (1)
Jakob Pelletier $120,000 (1)
Zack Bolduc $120,000 (2)
Hendrix Lapierre $120,000 (2)
Matt Luff $100,000 (1)
Lias Andersson $100,000 (1)
Matthew Poitras $100,000 (2)
Givani Smith $90,000 (2)
Sean Day $90,000 (1)
Brady Keeper $90,000 (1)
Scott Reedy $85,000 (3)
Markus Niemelainen $85,000 (1)
Ben Gleason $85,000 (3)
Joe Hicketts $80,000 (3)
Ben Harpur $80,000 (2)
Adam Scheel $75,000 (1)
Ethan De Jong $75,000 (1)
Mark Rassell $75,000 (1)
Jack Lafontaine $75,000 (1)
Total Farm Players19
Salary Commitment
Year 24 : $1,795,000
Year 25 : $760,000
Year 26 : $250,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,795,000
Year 25 : $760,000
Year 26 : $250,000
Year 27 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - $75 - 0 - 0.00%
Level 2: 6000 - $42 - 0 - 0.00%
Level 3: 4000 - $26 - 0 - 0.00%
Level 4: 5000 - $15 - 0 - 0.00%
Luxury : 2000 - $194 - 0 - 0.00%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,100,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$66,003,038
Projected Bank Account$66,003,038

Pro Players Salaries

Jack Eichel $9,500,000 (7)
Brent Burns $8,000,000 (1)
Tage Thompson $8,000,000 (7)
Johnny Gaudreau $7,850,000 (2)
Anze Kopitar $7,000,000 (2)
Troy Terry $6,500,000 (3)
Hampus Lindholm $5,750,000 (3)
Valeri Nichushkin $5,250,000 (1)
Jean-Gabriel Pageau $5,150,000 (1)
Ryan Graves $4,250,000 (1)
Samuel Montembeault $3,150,000 (3)
Timothy Liljegren $2,750,000 (2)
Mattias Samuelsson $2,500,000 (1)
Jakob Silfverberg $2,300,000 (3)
Pheonix Copley $2,100,000 (3)
Dylan Demelo $2,000,000 (1)
Shane Pinto $1,750,000 (1)
Logan O'Connor $1,500,000 (1)
Michael Carcone $1,000,000 (1)
Bobby McMann $800,000 (1)
Total Pro Players20
Salary Commitment
Year 24 : $87,100,000
Year 25 : $54,900,000
Year 26 : $37,300,000
Year 27 : $17,500,000
Salary Average Commitment
Year 24 : $87,100,000
Year 25 : $54,900,000
Year 26 : $37,300,000
Year 27 : $17,500,000
Salary Cap with 1 Way Contract
Year 24 : $87,100,000
Year 25 : $54,900,000
Year 26 : $37,300,000
Year 27 : $17,500,000

Farm Players Salaries

Matt Martin $135,000 (1)
Connor MacKey $100,000 (1)
Jake Bischoff $100,000 (1)
Liam O'Brien $100,000 (3)
Max Willman $95,000 (2)
Nick Caamano $95,000 (2)
Anton Blidh $95,000 (2)
Brandon Baddock $95,000 (2)
Joel Teasdale $95,000 (2)
Maxime Lajoie $95,000 (2)
Louis Domingue $95,000 (1)
Scott Sabourin $95,000 (2)
Jordan Gross $95,000 (2)
Hunter Shepard $90,000 (1)
Kyle Criscuolo $85,000 (2)
Gage Quinney $85,000 (2)
Peter Abbandonato $80,000 (1)
Callahan Burke $80,000 (1)
Jeffrey Truchon-Viel $77,500 (1)
Gabriel Bourque $77,500 (1)
Taylor Ward $77,500 (1)
Jack Ahcan $75,000 (1)
Tory Dello $75,000 (1)
Corey Andonovski $75,000 (1)
Austin Rueschhoff $75,000 (1)
Hardy Haman Aktell $75,000 (1)
Total Farm Players26
Salary Commitment
Year 24 : $2,317,500
Year 25 : $1,030,000
Year 26 : $100,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,317,500
Year 25 : $1,030,000
Year 26 : $100,000
Year 27 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7200 - $100 - 0 - 0.00%
Level 2: 6200 - $60 - 0 - 0.00%
Level 3: 3200 - $35 - 0 - 0.00%
Level 4: 4000 - $25 - 0 - 0.00%
Luxury : 3400 - $200 - 0 - 0.00%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,300,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,475,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$4,475,000
Estimate Under Maximum Salary Cap of $83,500,000$79,025,000
Estimate Over Minimum Salary Cap of $61,700,000 -$57,225,000
Current Bank Account$39,370,000
Projected Bank Account$39,370,000

Pro Players Salaries

Anders Lee $6,400,000 (1)
J.T. Compher $6,000,000 (5)
Darcy Kuemper $5,500,000 (3)
Mason Marchment $5,500,000 (5)
Rickard Rakell $5,000,000 (3)
Nick Bjugstad $4,800,000 (4)
Nino Niederreiter $4,500,000 (3)
Niko Mikkola $3,500,000 (4)
Jakub Vrana $3,500,000 (2)
Justin Holl $3,250,000 (2)
David Savard $3,000,000 (1)
Daniel Sprong $3,000,000 (3)
Andrew Peeke $2,750,000 (3)
Karel Vejmelka $2,600,000 (1)
Eeli Tolvanen $2,400,000 (1)
Frederick Gaudreau $2,250,000 (3)
Caleb Jones $2,200,000 (2)
Andreas Athanasiou $2,000,000 (3)
Alexandre Texier $1,700,000 (2)
Jarred Tinordi $1,500,000 (1)
Kaapo Kahkonen $1,500,000 (1)
Jacob Bernard-Docker $1,500,000 (2)
Drew O'Connor $950,000 (2)
Total Pro Players23
Salary Commitment
Year 24 : $75,300,000
Year 25 : $57,900,000
Year 26 : $44,800,000
Year 27 : $19,800,000
Salary Average Commitment
Year 24 : $75,300,000
Year 25 : $57,900,000
Year 26 : $44,800,000
Year 27 : $19,800,000
Salary Cap with 1 Way Contract
Year 24 : $75,300,000
Year 25 : $57,900,000
Year 26 : $44,800,000
Year 27 : $19,800,000

Farm Players Salaries

Peyton Krebs $200,000 (2)
Yaniv Perets $150,000 (1)
Maksymilian Szuber $150,000 (2)
Sebastian Aho D $150,000 (1)
Ivan Ivan $150,000 (2)
Alexander Nylander $150,000 (3)
Uvis Balinskis $125,000 (2)
Mark Friedman $125,000 (2)
Rasmus Asplund $120,000 (1)
Klim Kostin $120,000 (1)
Ian Mitchell $120,000 (2)
Jesper Boqvist $110,000 (1)
Liam Foudy $100,000 (1)
Logan Nijhoff $100,000 (2)
Georgi Romanov $100,000 (1)
Adam Gaudette $100,000 (1)
Julien Gauthier $95,000 (1)
Tate Singleton $75,000 (1)
Michael Sgarbossa $75,000 (1)
Xavier Ouellet $75,000 (1)
Total Farm Players20
Salary Commitment
Year 24 : $2,390,000
Year 25 : $1,120,000
Year 26 : $150,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,390,000
Year 25 : $1,120,000
Year 26 : $150,000
Year 27 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Boston Garden
Level 1: 6000 - $75 - 0 - 0.00%
Level 2: 5000 - $43 - 0 - 0.00%
Level 3: 3000 - $27 - 0 - 0.00%
Level 4: 4000 - $16 - 0 - 0.00%
Luxury : 1000 - $180 - 0 - 0.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,950,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$71,951,398
Projected Bank Account$71,951,398

Pro Players Salaries

Brayden Point $9,500,000 (7)
Mattias Ekholm $7,600,000 (3)
Mats Zuccarello $7,500,000 (1)
Vince Dunn $7,350,000 (4)
Ryan Nugent-Hopkins $7,000,000 (4)
Jonathan Marchessault $6,200,000 (1)
Vincent Trocheck $6,000,000 (1)
Alex Killorn $5,500,000 (4)
Jesper Bratt $4,500,000 (2)
Brayden McNabb $4,000,000 (1)
Cam Talbot $3,500,000 (1)
Ian Cole $3,500,000 (2)
Jamie Oleksiak $3,500,000 (3)
Erik Haula $3,125,000 (3)
Tom Wilson $2,675,000 (1)
Colin Miller $1,750,000 (2)
Casey DeSmith $1,500,000 (1)
Daniil Miromanov $1,300,000 (1)
Jansen Harkins $1,250,000 (1)
Nick Bonino $900,000 (1)
Mason Shaw $800,000 (2)
Total Pro Players21
Salary Commitment
Year 24 : $88,950,000
Year 25 : $54,125,000
Year 26 : $43,575,000
Year 27 : $29,350,000
Salary Average Commitment
Year 24 : $91,625,000
Year 25 : $54,125,000
Year 26 : $43,575,000
Year 27 : $29,350,000
Salary Cap with 1 Way Contract
Year 24 : $88,950,000
Year 25 : $54,125,000
Year 26 : $43,575,000
Year 27 : $29,350,000

Farm Players Salaries

Collin Graf $150,000 (2)
Sammy Walker $150,000 (1)
Jake Livingstone $150,000 (1)
Cole McWard $150,000 (1)
Filip Roos $125,000 (1)
Waltteri Merela $120,000 (1)
Pierrick Dube $100,000 (1)
John Leonard $100,000 (2)
Jordan Oesterle $95,000 (1)
Jaxson Stauber $92,500 (2)
Nicolas Deslauriers $90,000 (1)
Lane Pederson $90,000 (1)
Valtteri Puustinen $90,000 (2)
Mac Hollowell $85,000 (1)
Jiri Smejkal $85,000 (2)
Ken Appleby $75,000 (1)
Jack St. Ivany $75,000 (1)
Hugh McGing $75,000 (1)
Ilya Solovyov $75,000 (1)
Stefan Matteau (Out of Payroll) $75,000 (1)
Total Farm Players20
Salary Commitment
Year 24 : $2,047,500
Year 25 : $517,500
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $2,047,500
Year 25 : $517,500
Year 26 : $0
Year 27 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 7000 - $74 - 0 - 0.00%
Level 2: 6000 - $42 - 0 - 0.00%
Level 3: 4000 - $27 - 0 - 0.00%
Level 4: 5000 - $18 - 0 - 0.00%
Luxury : 2000 - $134 - 0 - 0.00%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,350,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$108,327,393
Projected Bank Account$108,327,393

Pro Players Salaries

Connor McDavid $13,250,000 (7)
Brandon Hagel $7,100,000 (8)
Brandon Montour $6,500,000 (5)
Joel Eriksson Ek $6,250,000 (4)
Claude Giroux $6,000,000 (3)
Tyler Toffoli $5,900,000 (2)
Jonas Brodin $5,650,000 (2)
Mikael Backlund $5,250,000 (1)
Samuel Girard $5,000,000 (3)
Erik Cernak $4,500,000 (4)
Nick Paul $3,050,000 (3)
David Perron $2,600,000 (2)
Vitek Vanecek $2,500,000 (3)
Alexandar Georgiev $2,400,000 (1)
Adam Larsson $2,000,000 (1)
Michael McCarron $1,500,000 (4)
Corey Perry $1,500,000 (2)
William Carrier $1,400,000 (1)
Justin Danforth $1,000,000 (3)
Dennis Gilbert $1,000,000 (3)
Total Pro Players20
Salary Commitment
Year 24 : $84,350,000
Year 25 : $73,300,000
Year 26 : $57,650,000
Year 27 : $39,100,000
Salary Average Commitment
Year 24 : $88,950,000
Year 25 : $75,900,000
Year 26 : $57,650,000
Year 27 : $39,100,000
Salary Cap with 1 Way Contract
Year 24 : $84,350,000
Year 25 : $73,300,000
Year 26 : $57,650,000
Year 27 : $39,100,000

Farm Players Salaries

Clay Stevenson $150,000 (1)
Christoffer Sedoff $150,000 (2)
Tristen Nielsen $150,000 (1)
Owen Sillinger $150,000 (1)
Marcus Bjork $125,000 (1)
Santtu Kinnunen $125,000 (2)
Brayden Tracey $100,000 (3)
Felix Robert $100,000 (1)
Garrett Pilon $100,000 (1)
Alex Belzile $100,000 (2)
Zack Macewen $100,000 (1)
Felix Sandstrom $95,000 (3)
Victor Mete $95,000 (1)
Zack Hayes $95,000 (1)
Colton White $95,000 (3)
Kristian Reichel $90,000 (1)
Mitchell Fossier $90,000 (2)
Cole Koepke $90,000 (1)
Curtis McKenzie $90,000 (3)
Linus Karlsson $80,000 (1)
Damien Giroux $75,000 (1)
Total Farm Players21
Salary Commitment
Year 24 : $2,245,000
Year 25 : $845,000
Year 26 : $380,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,245,000
Year 25 : $845,000
Year 26 : $380,000
Year 27 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $74 - 0 - 0.00%
Level 2: 5000 - $42 - 0 - 0.00%
Level 3: 3000 - $23 - 0 - 0.00%
Level 4: 4000 - $14 - 0 - 0.00%
Luxury : 1000 - $185 - 0 - 0.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $147 - 0 - 0.00%
Farm Level 2: 1000 - $56 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,550,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$916,666
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$916,666
Estimate Under Maximum Salary Cap of $83,500,000$82,583,334
Estimate Over Minimum Salary Cap of $61,700,000 -$60,783,334
Current Bank Account$75,285,604
Projected Bank Account$75,285,604

Pro Players Salaries

Erik Karlsson $10,100,000 (3)
Rasmus Dahlin $9,250,000 (3)
Nico Hischier $7,500,000 (5)
Noah Hanifin $5,750,000 (4)
Charlie Lindgren $5,100,000 (2)
Anthony Mantha $4,750,000 (4)
Pavel Zacha $4,750,000 (3)
Jason Zucker $4,500,000 (2)
Drake Batherson $4,200,000 (1)
Artem Zub $3,500,000 (2)
Blake Wheeler $3,125,000 (1)
Vladislav Namestnikov $3,000,000 (1)
Rasmus Ristolainen $3,000,000 (2)
Ryan Lindgren $3,000,000 (1)
Sonny Milano $2,500,000 (3)
Dan Vladar $2,200,000 (2)
Filip Zadina $1,825,000 (1)
Sam Steel $1,500,000 (2)
Connor Bedard $1,500,000 (2)
Jordan Harris $1,300,000 (2)
Wyatt Johnston $1,200,000 (1)
Alexander Barabanov $1,100,000 (2)
Justus Annunen $900,000 (2)
Total Pro Players23
Salary Commitment
Year 24 : $85,550,000
Year 25 : $68,600,000
Year 26 : $44,000,000
Year 27 : $18,000,000
Salary Average Commitment
Year 24 : $85,550,000
Year 25 : $69,200,000
Year 26 : $44,600,000
Year 27 : $18,000,000
Salary Cap with 1 Way Contract
Year 24 : $85,550,000
Year 25 : $69,200,000
Year 26 : $44,600,000
Year 27 : $18,000,000

Farm Players Salaries

Sammy Blais $175,000 (1)
Vasily Podkolzin $160,000 (3)
Akito Hirose $150,000 (1)
Max Sasson $150,000 (1)
Arshdeep Bains $150,000 (1)
Sam Poulin $120,000 (2)
Kole Lind $120,000 (2)
Simon Holmstrom $120,000 (1)
Kurtis MacDermid $110,000 (3)
Chase Priskie $95,000 (3)
Gustav Olofsson $95,000 (2)
Nico Daws $90,000 (2)
Gabriel Fortier $85,000 (3)
Ashton Sautner $85,000 (2)
Drake Caggiula $85,000 (1)
Cole Reinhardt $85,000 (3)
Anthony Richard $85,000 (3)
Aaron Ness $85,000 (1)
Vinni Lettieri $85,000 (2)
Riley Damiani $80,000 (3)
Nikolas Brouillard $80,000 (2)
Matt Villalta $80,000 (1)
Aku Raty $75,000 (2)
Total Farm Players23
Salary Commitment
Year 24 : $2,445,000
Year 25 : $1,450,000
Year 26 : $700,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,445,000
Year 25 : $1,450,000
Year 26 : $700,000
Year 27 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $79 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 3000 - $25 - 0 - 0.00%
Level 4: 4000 - $16 - 0 - 0.00%
Luxury : 1000 - $220 - 0 - 0.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,500,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$9,100,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$9,100,000
Estimate Under Maximum Salary Cap of $83,500,000$74,400,000
Estimate Over Minimum Salary Cap of $61,700,000 -$52,600,000
Current Bank Account$97,585,857
Projected Bank Account$97,585,857

Pro Players Salaries

Alex Ovechkin $9,500,000 (2)
Evgeni Malkin $9,000,000 (2)
Bo Horvat $7,500,000 (4)
Patrik Laine $7,400,000 (1)
Ilya Sorokin $7,000,000 (3)
Victor Hedman $5,250,000 (1)
Sean Couturier $5,000,000 (2)
Colton Parayko $5,000,000 (3)
Travis Sanheim $4,750,000 (2)
Matias Maccelli $3,500,000 (2)
Travis Konecny $2,750,000 (1)
Braden Schneider $2,000,000 (2)
Jason Dickinson $1,850,000 (2)
Kailer Yamamoto $1,500,000 (3)
Colin Blackwell $1,150,000 (1)
Patrick Maroon $1,000,000 (2)
Tyson Barrie $1,000,000 (1)
Curtis Lazar $1,000,000 (1)
Kyle Capobianco $800,000 (2)
Michael Pezzetta $800,000 (1)
Alex Nedeljkovic $750,000 (1)
Total Pro Players21
Salary Commitment
Year 24 : $78,500,000
Year 25 : $58,400,000
Year 26 : $21,000,000
Year 27 : $7,500,000
Salary Average Commitment
Year 24 : $90,027,000
Year 25 : $61,177,000
Year 26 : $21,000,000
Year 27 : $7,500,000
Salary Cap with 1 Way Contract
Year 24 : $78,500,000
Year 25 : $58,400,000
Year 26 : $21,000,000
Year 27 : $7,500,000

Farm Players Salaries

Ruslan Iskhakov $100,000 (1)
Isaac Ratcliffe $100,000 (1)
Robin Salo $100,000 (2)
Graeme Clarke $90,000 (2)
Cam Dineen $90,000 (2)
Dmitri Voronkov $80,000 (1)
Eetu Makiniemi $75,000 (2)
Jeff Kubiak $75,000 (1)
Brandon Biro $75,000 (2)
Zach Solow $75,000 (1)
Blake Hillman $75,000 (1)
Brian Pinho $75,000 (1)
Grant Hutton $75,000 (1)
Cole Bardreau $75,000 (1)
Jiri Patera $75,000 (2)
Cameron Hebig $75,000 (1)
Mitchell Mclain $75,000 (1)
Vincent Arseneau $75,000 (2)
Marc Johnstone $75,000 (2)
Wyatt Newpower $75,000 (1)
Emil Lilleberg $75,000 (2)
Alex Whelan $75,000 (1)
Total Farm Players22
Salary Commitment
Year 24 : $1,760,000
Year 25 : $730,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,760,000
Year 25 : $730,000
Year 26 : $0
Year 27 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 7000 - $70 - 0 - 0.00%
Level 2: 6000 - $30 - 0 - 0.00%
Level 3: 3000 - $25 - 0 - 0.00%
Level 4: 4000 - $15 - 0 - 0.00%
Luxury : 1500 - $160 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,050,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$4,750,000
Estimate Under Maximum Salary Cap of $83,500,000$78,750,000
Estimate Over Minimum Salary Cap of $61,700,000 -$56,950,000
Current Bank Account$85,015,940
Projected Bank Account$85,015,940

Pro Players Salaries

Jason Robertson $9,500,000 (5)
Mathew Barzal $9,150,000 (8)
Timo Meier $8,650,000 (5)
Alex Debrincat $7,750,000 (2)
Evan Bouchard $5,500,000 (4)
Vladislav Gavrikov $4,500,000 (4)
John Carlson $4,300,000 (1)
Ryan Johansen $4,000,000 (1)
Morgan Geekie $3,000,000 (3)
Nick Foligno $2,900,000 (2)
Oliver Ekman-Larsson $2,800,000 (1)
Jake Walman $2,750,000 (2)
Joonas Korpisalo $2,750,000 (1)
Connor Clifton $2,500,000 (4)
Jordan Staal $2,500,000 (2)
Kevin Lankinen $2,300,000 (1)
Alexis Lafreniere $2,000,000 (1)
Kirby Dach $1,900,000 (1)
Jack Drury $1,550,000 (2)
Paul Cotter $1,000,000 (2)
Marc Staal $1,000,000 (1)
Noah Juulsen $750,000 (1)
Total Pro Players22
Salary Commitment
Year 24 : $83,050,000
Year 25 : $61,250,000
Year 26 : $42,800,000
Year 27 : $39,800,000
Salary Average Commitment
Year 24 : $89,850,000
Year 25 : $63,750,000
Year 26 : $42,800,000
Year 27 : $39,800,000
Salary Cap with 1 Way Contract
Year 24 : $83,050,000
Year 25 : $61,250,000
Year 26 : $42,800,000
Year 27 : $39,800,000

Farm Players Salaries

Spencer Knight $200,000 (2)
Robert Hagg $200,000 (1)
Kaedan Korczak $165,000 (4)
Simon Edvinsson $150,000 (2)
Simon Nemec $150,000 (2)
Thomas Bordeleau $150,000 (3)
Samuel Fagemo $100,000 (2)
Jeremy Davies $100,000 (1)
Jake Christiansen $100,000 (2)
Ivan Prosvetov $95,000 (1)
Dominic Toninato $91,000 (1)
Benoit-Olivier Groulx $90,000 (3)
Jonas Rondbjerg $90,000 (2)
Adam Raska $90,000 (3)
Bokondji Imama $87,853 (1)
Guillaume Brisebois $87,500 (2)
Samuel Laberge $80,000 (1)
Taro Hirose $80,000 (1)
Matej Blumel $75,000 (1)
Total Farm Players19
Salary Commitment
Year 24 : $2,181,352
Year 25 : $1,372,500
Year 26 : $495,000
Year 27 : $165,000
Salary Average Commitment
Year 24 : $2,181,352
Year 25 : $1,372,500
Year 26 : $495,000
Year 27 : $165,000

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $88 - 0 - 0.00%
Level 2: 6000 - $49 - 0 - 0.00%
Level 3: 4000 - $29 - 0 - 0.00%
Level 4: 5000 - $25 - 0 - 0.00%
Luxury : 2000 - $199 - 0 - 0.00%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $199 - 0 - 0.00%
Farm Level 2: 1000 - $99 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,050,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$173,807,805
Projected Bank Account$173,807,805

Pro Players Salaries

Sebastian Aho $9,750,000 (8)
Mika Zibanejad $9,000,000 (3)
Miro Heiskanen $8,750,000 (4)
Kyle Connor $8,550,000 (6)
Moritz Seider $8,000,000 (5)
Darnell Nurse $7,000,000 (2)
Lucas Raymond $7,000,000 (5)
Jake Oettinger $5,500,000 (2)
Alexander Romanov $3,000,000 (3)
Kevin Hayes $2,500,000 (2)
Joel Hofer $2,000,000 (2)
Gabriel Vilardi $1,850,000 (1)
Jake Evans $1,700,000 (1)
Dylan Guenther $1,500,000 (1)
Jeff Carter $1,250,000 (1)
Zach Parise $1,250,000 (1)
Brendan Smith $1,250,000 (2)
Connor Zary $1,200,000 (2)
Robert Bortuzzo $1,000,000 (1)
Oskar Sundqvist $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 24 : $83,050,000
Year 25 : $73,500,000
Year 26 : $54,050,000
Year 27 : $42,050,000
Salary Average Commitment
Year 24 : $83,050,000
Year 25 : $73,500,000
Year 26 : $54,050,000
Year 27 : $42,050,000
Salary Cap with 1 Way Contract
Year 24 : $83,050,000
Year 25 : $73,500,000
Year 26 : $54,050,000
Year 27 : $42,050,000

Farm Players Salaries

Akira Schmid $100,000 (2)
Magnus Hellberg $95,000 (1)
Fredrik Olofsson $80,000 (1)
Samuel Ersson $75,000 (1)
Logan Day $75,000 (1)
Tye Felhaber $75,000 (1)
Dan Renouf $75,000 (1)
Brennan Saulnier $75,000 (1)
Mike Vecchione $75,000 (1)
Paul Ladue $75,000 (1)
Josh Healey $75,000 (1)
Riley McKay $75,000 (1)
Peter Holland $75,000 (1)
Colin Theisen $75,000 (1)
Jack Becker $75,000 (1)
Sam Jardine $75,000 (1)
Maxence Guenette $75,000 (2)
Tarun Fizer $75,000 (2)
Avery Hayes $75,000 (2)
Jaxsen Wiebe $75,000 (2)
Alex Gallant $75,000 (1)
Total Farm Players21
Salary Commitment
Year 24 : $1,625,000
Year 25 : $400,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,625,000
Year 25 : $400,000
Year 26 : $0
Year 27 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - $65 - 0 - 0.00%
Level 2: 6000 - $30 - 0 - 0.00%
Level 3: 4000 - $20 - 0 - 0.00%
Level 4: 5000 - $10 - 0 - 0.00%
Luxury : 2000 - $75 - 0 - 0.00%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,250,500
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$137,643,112
Projected Bank Account$137,643,112

Pro Players Salaries

Adam Fox $9,000,500 (5)
Kristopher Letang $8,500,000 (1)
Chris Kreider $8,000,000 (3)
Dylan Larkin $6,750,000 (1)
Adam Henrique $5,750,000 (4)
Nikita Kucherov $4,800,000 (1)
Vladimir Tarasenko $4,700,000 (5)
Nick Jensen $4,250,000 (2)
Semyon Varlamov $4,000,000 (3)
Trent Frederic $4,000,000 (5)
Blake Coleman $3,800,000 (2)
David Kampf $3,500,000 (1)
Thomas Harley $3,000,000 (1)
Zach Whitecloud $2,750,000 (4)
Kyle Okposo $2,500,000 (1)
Nico Sturm $2,000,000 (2)
Trevor Moore $2,000,000 (2)
Darren Raddysh $1,500,000 (2)
Morgan Barron $1,500,000 (1)
Ilya Lyubushkin $1,300,000 (1)
Connor Ingram $850,000 (1)
Kiefer Sherwood $800,000 (2)
Total Pro Players22
Salary Commitment
Year 24 : $85,250,500
Year 25 : $52,550,500
Year 26 : $38,200,500
Year 27 : $26,200,500
Salary Average Commitment
Year 24 : $90,050,500
Year 25 : $52,550,500
Year 26 : $38,200,500
Year 27 : $26,200,500
Salary Cap with 1 Way Contract
Year 24 : $85,250,500
Year 25 : $52,550,500
Year 26 : $38,200,500
Year 27 : $26,200,500

Farm Players Salaries

Pavel Dorofeyev $180,000 (2)
Pavel Mintyukov $150,000 (2)
Patrick Brown $125,000 (5)
Artem Anisimov $125,000 (2)
Jack Quinn $120,000 (1)
Ivan Miroshnichenko $120,000 (2)
Lukas Reichel $120,000 (2)
Riley Tufte $120,000 (3)
Matt Murray $100,000 (2)
Kevin Connauton $100,000 (1)
Matt Tomkins $100,000 (1)
Tanner Kero $100,000 (1)
Jacob MacDonald $100,000 (3)
Trey Fix-Wolansky $100,000 (3)
Philippe Myers $100,000 (1)
Riley Nash $90,000 (2)
Ryan Winterton $90,000 (2)
Jacob Moverare $90,000 (1)
Greg McKegg $90,000 (2)
Mason Geertsen $75,000 (1)
Total Farm Players20
Salary Commitment
Year 24 : $2,195,000
Year 25 : $1,510,000
Year 26 : $445,000
Year 27 : $125,000
Salary Average Commitment
Year 24 : $2,195,000
Year 25 : $1,510,000
Year 26 : $445,000
Year 27 : $125,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $72 - 0 - 0.00%
Level 2: 5000 - $43 - 0 - 0.00%
Level 3: 3000 - $25 - 0 - 0.00%
Level 4: 4000 - $16 - 0 - 0.00%
Luxury : 1000 - $180 - 0 - 0.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $125 - 0 - 0.00%
Farm Level 2: 1000 - $59 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,975,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$187,026,129
Projected Bank Account$187,026,129

Pro Players Salaries

David Pastrnak $11,250,000 (7)
Roope Hintz $8,450,000 (8)
Andrew Mangiapane $5,800,000 (4)
Brady Skjei $5,500,000 (3)
Jared McCann $5,000,000 (3)
Alexander Kerfoot $4,350,000 (4)
Filip Chytil $4,250,000 (2)
Thatcher Demko $4,200,000 (4)
Brandon Carlo $4,000,000 (3)
Kasperi Kapanen $3,400,000 (2)
Fabian Zetterlund $2,350,000 (2)
Urho Vaakanainen $1,750,000 (2)
Austin Watson $1,650,000 (1)
Ryan McLeod $1,300,000 (1)
Johnathan Kovacevic $1,300,000 (1)
Andreas Englund $1,250,000 (2)
Nick Cousins $1,250,000 (1)
Tyson Foerster $1,200,000 (1)
Haydn Fleury $1,000,000 (1)
Joseph Woll $925,000 (1)
Jesse Puljujarvi $900,000 (1)
Scott Perunovich $900,000 (1)
Total Pro Players22
Salary Commitment
Year 24 : $71,975,000
Year 25 : $62,300,000
Year 26 : $49,300,000
Year 27 : $34,800,000
Salary Average Commitment
Year 24 : $71,975,000
Year 25 : $61,550,000
Year 26 : $48,550,000
Year 27 : $34,050,000
Salary Cap with 1 Way Contract
Year 24 : $71,975,000
Year 25 : $61,550,000
Year 26 : $48,550,000
Year 27 : $34,050,000

Farm Players Salaries

Zach Dean $120,000 (2)
Mack Guzda $100,000 (1)
Lucas Johansen $100,000 (1)
Libor Hajek $97,500 (1)
Seth Griffith $92,000 (1)
Chris Terry $92,000 (1)
Max McCormick $92,000 (1)
Jujhar Khaira $90,000 (1)
Austin Czarnik $90,000 (1)
Adam Klapka $87,500 (1)
Vinnie Hinostroza $85,000 (2)
Mason Jobst $82,500 (1)
Brandon Scanlin $82,500 (3)
Keaton Middleton $82,000 (2)
Kevin Gravel $80,000 (2)
Alex Petrovic $80,000 (1)
Ben McCartney $80,000 (2)
William Lagesson $78,500 (1)
Mackenzie MacEachern $77,500 (1)
David Gust $77,000 (1)
Keith Kinkaid $75,000 (1)
Arturs Silovs $75,000 (2)
Total Farm Players22
Salary Commitment
Year 24 : $1,916,000
Year 25 : $604,500
Year 26 : $82,500
Year 27 : $0
Salary Average Commitment
Year 24 : $2,654,000
Year 25 : $1,342,500
Year 26 : $82,500
Year 27 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Center
Level 1: 6000 - $75 - 0 - 0.00%
Level 2: 5000 - $47 - 0 - 0.00%
Level 3: 3000 - $26 - 0 - 0.00%
Level 4: 4000 - $15 - 0 - 0.00%
Luxury : 1000 - $192 - 0 - 0.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,875,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$71,204,238
Projected Bank Account$71,204,238

Pro Players Salaries

Roman Josi $11,000,000 (5)
Seth Jones $8,750,000 (4)
Nazem Kadri $8,500,000 (3)
Brayden Schenn $7,000,000 (1)
Jaden Schwartz $5,650,000 (2)
Phillip Danault $5,500,000 (3)
Gustav Nyquist $5,000,000 (1)
Philipp Grubauer $5,000,000 (2)
Christian Dvorak $4,425,000 (2)
Ryan Suter $3,650,000 (2)
Tyler Myers $3,500,000 (1)
Erik Gudbranson $3,500,000 (3)
Ondrej Palat $3,300,000 (3)
Anthony Beauvillier $3,000,000 (5)
Mason Appleton $2,100,000 (3)
Marcus Johansson $2,000,000 (1)
Nick Perbix $1,500,000 (2)
Joey Anderson $1,250,000 (4)
Mattias Janmark $1,250,000 (1)
Spencer Martin $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 24 : $86,875,000
Year 25 : $67,125,000
Year 26 : $46,900,000
Year 27 : $24,000,000
Salary Average Commitment
Year 24 : $86,875,000
Year 25 : $67,125,000
Year 26 : $46,900,000
Year 27 : $24,000,000
Salary Cap with 1 Way Contract
Year 24 : $86,875,000
Year 25 : $67,125,000
Year 26 : $46,900,000
Year 27 : $24,000,000

Farm Players Salaries

Nikita Tolopilo $150,000 (1)
Landon Slaggert $90,000 (2)
Jimmy Oligny $80,000 (2)
Donald Busdeker $80,000 (1)
Fredrik Karlstrom $80,000 (1)
Jeremy McKenna $80,000 (1)
Josh Dunne $80,000 (1)
Steven Santini $80,000 (2)
Turner Elson $80,000 (2)
Robbie Payne $80,000 (2)
Tobie Paquette-Bisson $80,000 (1)
Colton Poolman $80,000 (2)
Kyle MacLean $75,000 (1)
Erik Kallgren $75,000 (1)
Samuel Asselin $75,000 (1)
Jonathan Aspirot $75,000 (1)
James Hamblin $75,000 (1)
Bobby Trivigno $75,000 (1)
Dennis Cesana $75,000 (1)
Mark Duarte $75,000 (2)
Total Farm Players20
Salary Commitment
Year 24 : $1,640,000
Year 25 : $565,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,640,000
Year 25 : $565,000
Year 26 : $0
Year 27 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT Mobile Arena
Level 1: 6000 - $60 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $35 - 0 - 0.00%
Level 4: 4000 - $18 - 0 - 0.00%
Luxury : 1000 - $190 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,597,500
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$93,346,827
Projected Bank Account$93,346,827

Pro Players Salaries

William Nylander $9,500,000 (5)
Andrei Kuzmenko $8,500,000 (3)
Joe Pavelski $7,000,000 (1)
Morgan Rielly $6,800,000 (2)
Viktor Arvidsson $5,750,000 (1)
Tristan Jarry $5,500,000 (3)
Brad Marchand $5,110,000 (1)
Ryan Hartman $5,000,000 (3)
Boone Jenner $4,500,000 (4)
Lawson Crouse $4,300,000 (3)
John Tavares $3,875,000 (1)
Bowen Byram $3,500,000 (1)
Jared Spurgeon $3,062,500 (2)
Luke Schenn $2,100,000 (1)
Christopher Tanev $2,100,000 (1)
Jonas Johansson $2,000,000 (2)
Marco Rossi $1,500,000 (1)
A.J. Greer $1,000,000 (1)
Matt Benning $850,000 (1)
Travis Hamonic $850,000 (1)
Brayden Pachal $800,000 (1)
Total Pro Players21
Salary Commitment
Year 24 : $83,597,500
Year 25 : $49,162,500
Year 26 : $37,300,000
Year 27 : $14,000,000
Salary Average Commitment
Year 24 : $97,695,000
Year 25 : $52,225,000
Year 26 : $37,300,000
Year 27 : $14,000,000
Salary Cap with 1 Way Contract
Year 24 : $83,597,500
Year 25 : $49,162,500
Year 26 : $37,300,000
Year 27 : $14,000,000

Farm Players Salaries

Graham Slaggert $150,000 (1)
Logan Stankoven $100,000 (2)
Nick Cicek $100,000 (1)
Andrew Agozzino $90,000 (1)
Lucas Carlsson $90,000 (1)
Brendan Perlini $90,000 (2)
Brandon Gignac $80,000 (2)
Tyce Thompson $80,000 (1)
Declan Carlile $80,000 (1)
Daniel Walcott $75,000 (1)
Evan Polei $75,000 (1)
Jordan Papirny $75,000 (1)
Alexander True $75,000 (1)
Chris Driedger $75,000 (1)
Brenden Miller $75,000 (2)
Tommy Miller $75,000 (1)
Matteo Pietroniro $75,000 (1)
Casey Dornbach $75,000 (1)
Gerald Mayhew $75,000 (1)
Total Farm Players19
Salary Commitment
Year 24 : $1,610,000
Year 25 : $345,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,610,000
Year 25 : $345,000
Year 26 : $0
Year 27 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $75 - 0 - 0.00%
Level 2: 5000 - $50 - 0 - 0.00%
Level 3: 3000 - $30 - 0 - 0.00%
Level 4: 4000 - $20 - 0 - 0.00%
Luxury : 1000 - $205 - 0 - 0.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,900,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$67,810,103
Projected Bank Account$67,810,103

Pro Players Salaries

Thomas Chabot $8,000,000 (6)
Jack Hughes $8,000,000 (5)
Nick Schmaltz $7,100,000 (3)
Jeff Skinner $7,000,000 (3)
Jordan Binnington $6,000,000 (1)
Pyotr Kochetkov $6,000,000 (4)
Bryan Rust $6,000,000 (4)
Conor Garland $4,950,000 (3)
Seth Jarvis $4,750,000 (1)
Colin White $4,750,000 (1)
Marcus Pettersson $4,100,000 (1)
Jan Rutta $3,000,000 (1)
Jeremy Lauzon $2,750,000 (3)
Troy Stecher $2,250,000 (1)
Tyler Johnson $2,000,000 (1)
Alex Goligoski $1,500,000 (2)
Adam Fantilli $1,500,000 (2)
Logan Cooley $1,500,000 (2)
Brock McGinn $1,400,000 (2)
Pontus Holmberg $1,250,000 (1)
Ridly Greig $1,200,000 (1)
Wyatt Kaiser $900,000 (1)
Total Pro Players22
Salary Commitment
Year 24 : $85,900,000
Year 25 : $55,700,000
Year 26 : $49,800,000
Year 27 : $28,000,000
Salary Average Commitment
Year 24 : $85,900,000
Year 25 : $55,700,000
Year 26 : $49,800,000
Year 27 : $28,000,000
Salary Cap with 1 Way Contract
Year 24 : $85,900,000
Year 25 : $55,700,000
Year 26 : $49,800,000
Year 27 : $28,000,000

Farm Players Salaries

Walker Duehr $130,000 (1)
Alex Steeves $100,000 (1)
Milos Kelemen $100,000 (1)
Alex Barre-Boulet $100,000 (1)
Dennis Cholowski $100,000 (1)
Dysin Mayo $90,000 (1)
Mike Hardman $85,000 (1)
Dmitry Osipov $81,500 (2)
Nikolai Knyzhov $80,000 (1)
Dylan Wells $80,000 (2)
Matthew Highmore $77,500 (2)
Austin Strand $77,500 (2)
Austin Poganski $77,500 (2)
Hayden Hodgson $77,500 (2)
Dominic Franco $77,500 (2)
Dominik Shine $77,500 (2)
Devon Levi $75,000 (1)
Ethen Frank $75,000 (1)
Tyler Spezia $75,000 (1)
Alex Kile $75,000 (1)
Total Farm Players20
Salary Commitment
Year 24 : $1,711,500
Year 25 : $626,500
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $1,711,500
Year 25 : $626,500
Year 26 : $0
Year 27 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6500 - $100 - 0 - 0.00%
Level 2: 6500 - $60 - 0 - 0.00%
Level 3: 4500 - $30 - 0 - 0.00%
Level 4: 5500 - $15 - 0 - 0.00%
Luxury : 1000 - $220 - 0 - 0.00%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,000,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$5,250,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$5,250,000
Estimate Under Maximum Salary Cap of $83,500,000$78,250,000
Estimate Over Minimum Salary Cap of $61,700,000 -$56,450,000
Current Bank Account$102,679,337
Projected Bank Account$102,679,337

Pro Players Salaries

Matty Beniers $7,150,000 (7)
Tyler Bertuzzi $6,500,000 (1)
Max Pacioretty $6,100,000 (2)
Sean Durzi $5,500,000 (4)
Yanni Gourde $5,500,000 (3)
Jacob Middleton $5,500,000 (4)
Elvis Merzlikins $5,000,000 (3)
Tomas Tatar $5,000,000 (1)
Antti Raanta $4,000,000 (1)
Cody Ceci $3,900,000 (4)
Nic Dowd $3,500,000 (3)
Matt Dumba $3,500,000 (3)
Jesperi Kotkaniemi $3,100,000 (1)
Stefan Noesen $3,000,000 (3)
Vincent Desharnais $2,500,000 (3)
Jake Bean $1,750,000 (1)
Simon Benoit $1,350,000 (2)
Philipp Kurashev $1,250,000 (1)
Adam Ruzicka $1,200,000 (1)
Cole Smith $1,000,000 (2)
Kevin Stenlund $950,000 (2)
Brandon Duhaime $750,000 (1)
Total Pro Players22
Salary Commitment
Year 24 : $78,000,000
Year 25 : $54,450,000
Year 26 : $45,050,000
Year 27 : $22,050,000
Salary Average Commitment
Year 24 : $86,550,000
Year 25 : $63,000,000
Year 26 : $45,050,000
Year 27 : $22,050,000
Salary Cap with 1 Way Contract
Year 24 : $78,000,000
Year 25 : $54,450,000
Year 26 : $45,050,000
Year 27 : $22,050,000

Farm Players Salaries

Zach Benson $150,000 (2)
Sam Malinski $150,000 (1)
Mitchell Chaffee $125,000 (2)
Jonatan Berggren $120,000 (1)
Victor Soderstrom $120,000 (1)
Wade Allison $95,000 (1)
Lassi Thomson $95,000 (2)
Dylan McIlrath $95,000 (2)
Hugo Alnefelt $90,000 (1)
Jasper Weatherby $85,000 (2)
Carsen Twarynski $85,000 (1)
Chase De Leo $85,000 (2)
Corey Schueneman $85,000 (1)
Joseph Gambardella $85,000 (2)
John Stevens $85,000 (2)
Jackson Cates $80,000 (2)
William Lockwood $80,000 (2)
Dryden Hunt $80,000 (1)
Cale Morris $75,000 (1)
Marc Del Gaizo $75,000 (1)
Carson Meyer $75,000 (1)
Matt Rempe $75,000 (2)
Brady Lyle $75,000 (1)
Dakota Mermis $75,000 (1)
Total Farm Players24
Salary Commitment
Year 24 : $2,240,000
Year 25 : $1,040,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $2,340,000
Year 25 : $1,040,000
Year 26 : $0
Year 27 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 7000 - $70 - 0 - 0.00%
Level 2: 6000 - $40 - 0 - 0.00%
Level 3: 4000 - $20 - 0 - 0.00%
Level 4: 5000 - $10 - 0 - 0.00%
Luxury : 2000 - $145 - 0 - 0.00%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,975,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$274,379,362
Projected Bank Account$274,379,362

Pro Players Salaries

Cale Makar $10,000,000 (3)
Zach Werenski $8,500,000 (6)
Carter Verhaeghe $8,000,000 (5)
Juuse Saros $7,750,000 (4)
Ryan O'Reilly $7,750,000 (2)
Mikael Granlund $5,900,000 (2)
Brett Pesce $5,750,000 (4)
Oliver Bjorkstrand $5,400,000 (2)
Zach Hyman $4,600,000 (1)
Sam Bennett $4,425,000 (2)
Jordan Martinook $3,500,000 (4)
Jonas Siegenthaler $3,400,000 (4)
Stuart Skinner $2,600,000 (2)
Brett Kulak $2,400,000 (4)
Cal Clutterbuck $1,950,000 (1)
Derek Ryan $1,750,000 (1)
Tyler Motte $1,200,000 (1)
Kyle Burroughs $1,200,000 (2)
Phillip Di Giuseppe $1,100,000 (2)
Beck Malenstyn $800,000 (1)
Total Pro Players20
Salary Commitment
Year 24 : $87,975,000
Year 25 : $77,675,000
Year 26 : $49,300,000
Year 27 : $39,300,000
Salary Average Commitment
Year 24 : $87,975,000
Year 25 : $77,675,000
Year 26 : $49,300,000
Year 27 : $39,300,000
Salary Cap with 1 Way Contract
Year 24 : $87,975,000
Year 25 : $77,675,000
Year 26 : $49,300,000
Year 27 : $39,300,000

Farm Players Salaries

Connor McMichael $195,000 (2)
Ryan McAllister $150,000 (2)
Luka Profaca $150,000 (1)
Jet Greaves $150,000 (1)
Kevin Korchinski $120,000 (2)
Isak Rosen $120,000 (2)
Zack Ostapchuk $100,000 (2)
Vincent Sevigny $100,000 (1)
Joseph Duszak $95,000 (2)
Adam Brooks $90,000 (1)
Joe Snively $90,000 (1)
Garrett Wilson $80,000 (1)
Billy Sweezey $75,000 (1)
Andy Welinski $75,000 (1)
Dillon Heatherington $75,000 (1)
Zach Sawchenko $75,000 (2)
Kyle Rau $75,000 (1)
Brett Sutter $75,000 (1)
Tyler Angle $75,000 (1)
Jake Lucchini $75,000 (1)
Nate Sucese $75,000 (1)
Taylor Fedun $75,000 (1)
Total Farm Players22
Salary Commitment
Year 24 : $2,190,000
Year 25 : $855,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $2,190,000
Year 25 : $855,000
Year 26 : $0
Year 27 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $75 - 0 - 0.00%
Level 2: 6000 - $42 - 0 - 0.00%
Level 3: 3000 - $26 - 0 - 0.00%
Level 4: 4000 - $16 - 0 - 0.00%
Luxury : 1500 - $160 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,350,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$85,478,771
Projected Bank Account$85,478,771

Pro Players Salaries

Jordan Kyrou $8,100,000 (7)
Ryan Strome $7,500,000 (2)
Jordan Eberle $6,250,000 (2)
John Klingberg $6,200,000 (3)
Brock Boeser $6,000,000 (3)
Shayne Gostisbehere $5,000,000 (3)
Charlie Coyle $5,000,000 (1)
Jeremy Swayman $4,850,000 (4)
Brian Dumoulin $4,100,000 (2)
Ilya Mikheyev $3,200,000 (3)
Adin Hill $3,000,000 (1)
Justin Schultz $2,500,000 (1)
Conor Sheary $2,500,000 (3)
Martin Fehervary $2,500,000 (2)
Colton Sissons $2,300,000 (2)
Jamie Drysdale $2,000,000 (2)
Aliaksei Protas $2,000,000 (2)
Nathan Bastian $1,350,000 (1)
Jake Neighbours $1,200,000 (1)
Alex Laferriere $800,000 (2)
Total Pro Players20
Salary Commitment
Year 24 : $76,350,000
Year 25 : $63,300,000
Year 26 : $35,850,000
Year 27 : $12,950,000
Salary Average Commitment
Year 24 : $76,850,000
Year 25 : $63,300,000
Year 26 : $35,850,000
Year 27 : $12,950,000
Salary Cap with 1 Way Contract
Year 24 : $76,350,000
Year 25 : $63,300,000
Year 26 : $35,850,000
Year 27 : $12,950,000

Farm Players Salaries

Kent Johnson $150,000 (1)
Alexander Holtz $150,000 (1)
Olen Zellweger $100,000 (2)
Jackson Lacombe $100,000 (2)
Gage Goncalves $100,000 (2)
John Beecher $100,000 (2)
Josh Doan $100,000 (2)
Aatu Raty $100,000 (1)
Philip Broberg $100,000 (1)
Ronnie Attard $95,000 (3)
Strauss Mann $90,000 (1)
Nikita Alexandrov $90,000 (1)
Adam Beckman $90,000 (1)
Jack Rathbone $80,000 (3)
Olle Lycksell $80,000 (2)
Aidan Mcdonough $75,000 (1)
Troy Grosenick $75,000 (1)
Zach Jordan $75,000 (1)
Zach Metsa $75,000 (1)
Jacob Murray $75,000 (2)
Philip Tomasino $0 (0)
Total Farm Players21
Salary Commitment
Year 24 : $1,900,000
Year 25 : $830,000
Year 26 : $175,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,900,000
Year 25 : $830,000
Year 26 : $175,000
Year 27 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 7000 - $120 - 0 - 0.00%
Level 2: 6500 - $80 - 0 - 0.00%
Level 3: 2000 - $25 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 4000 - $250 - 0 - 0.00%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$67,600,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$6,600,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$6,600,000
Estimate Under Maximum Salary Cap of $83,500,000$76,900,000
Estimate Over Minimum Salary Cap of $61,700,000 -$55,100,000
Current Bank Account$51,450,000
Projected Bank Account$51,450,000

Pro Players Salaries

Ryan McDonagh $8,750,000 (1)
Brendan Gallagher $6,375,000 (1)
Taylor Hall $6,000,000 (2)
Evander Kane $5,250,000 (2)
Dmitry Orlov $5,200,000 (3)
Noel Acciari $4,000,000 (1)
Tomas Nosek $4,000,000 (1)
Carson Soucy $3,800,000 (4)
Dominik Kubalik $3,500,000 (4)
Henri Jokiharju $2,500,000 (2)
Nils Lundkvist $2,250,000 (3)
Mackenzie Blackwood $2,125,000 (1)
T.J. Oshie $2,000,000 (1)
Scott Wedgewood $1,700,000 (1)
Luke Kunin $1,700,000 (2)
Zemgus Girgensons $1,600,000 (3)
Brett Howden $1,500,000 (1)
Conor Timmins $1,250,000 (2)
Steven Lorentz $1,250,000 (1)
Brett Leason $1,000,000 (2)
Mathieu Olivier $950,000 (1)
Dakota Joshua $900,000 (1)
Total Pro Players22
Salary Commitment
Year 24 : $67,600,000
Year 25 : $34,050,000
Year 26 : $16,350,000
Year 27 : $7,300,000
Salary Average Commitment
Year 24 : $67,595,000
Year 25 : $34,050,000
Year 26 : $16,350,000
Year 27 : $7,300,000
Salary Cap with 1 Way Contract
Year 24 : $67,600,000
Year 25 : $34,050,000
Year 26 : $16,350,000
Year 27 : $7,300,000

Farm Players Salaries

Max Comtois $250,000 (1)
Justin Barron $195,000 (3)
Magnus Chrona $150,000 (1)
Parker Ford $150,000 (1)
Wyatt Aamodt $150,000 (2)
Travis Mitchell $150,000 (1)
Justin Pearson $150,000 (1)
Aidan Fulp $150,000 (1)
Valtteri Pulli $150,000 (2)
Marc Gatcomb $150,000 (1)
Riley Bezeau $150,000 (2)
Chase Wheatcroft $150,000 (2)
Brendan Furry $150,000 (1)
Cameron Butler $120,000 (2)
Jordan Spence $120,000 (1)
Max Jones $120,000 (3)
Ty Smith $120,000 (1)
Emil Bemstrom $100,000 (1)
Jason Polin $95,000 (1)
Jagger Joshua $95,000 (1)
Jacob Larsson $90,000 (1)
Brandon Bussi $82,500 (3)
Steven Fogarty $75,000 (2)
Luke Philp $75,000 (2)
Brendan Gaunce $75,000 (2)
Total Farm Players25
Salary Commitment
Year 24 : $3,262,500
Year 25 : $1,342,500
Year 26 : $397,500
Year 27 : $0
Salary Average Commitment
Year 24 : $3,262,500
Year 25 : $1,342,500
Year 26 : $397,500
Year 27 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7200 - $120 - 0 - 0.00%
Level 2: 6200 - $80 - 0 - 0.00%
Level 3: 3200 - $45 - 0 - 0.00%
Level 4: 5200 - $30 - 0 - 0.00%
Luxury : 2200 - $250 - 0 - 0.00%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,325,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$145,203,527
Projected Bank Account$145,203,527

Pro Players Salaries

Connor Hellebuyck $8,750,000 (4)
Jake Guentzel $8,500,000 (4)
Dougie Hamilton $7,000,000 (1)
Filip Forsberg $7,000,000 (2)
Elias Lindholm $6,250,000 (5)
Rasmus Andersson $6,000,000 (3)
Mikhail Sergachev $6,000,000 (1)
William Karlsson $5,750,000 (1)
Ryan Pulock $5,500,000 (1)
Jake Debrusk $5,200,000 (3)
Cam Atkinson $4,750,000 (3)
Connor Murphy $3,000,000 (2)
Morgan Frost $2,600,000 (1)
Keegan Kolesar $1,850,000 (3)
Connor Dewar $1,700,000 (3)
Joel Armia $1,500,000 (2)
Eric Robinson $1,500,000 (1)
Alex Lyon $1,250,000 (2)
Andrew Cogliano $1,150,000 (1)
Marc-Edouard Vlasic $1,125,000 (1)
Tanner Pearson $1,000,000 (1)
Craig Smith $950,000 (2)
Total Pro Players22
Salary Commitment
Year 24 : $88,325,000
Year 25 : $56,700,000
Year 26 : $43,000,000
Year 27 : $23,500,000
Salary Average Commitment
Year 24 : $90,900,000
Year 25 : $58,150,000
Year 26 : $42,950,000
Year 27 : $23,450,000
Salary Cap with 1 Way Contract
Year 24 : $88,325,000
Year 25 : $56,700,000
Year 26 : $43,000,000
Year 27 : $23,500,000

Farm Players Salaries

Isaac Poulter $150,000 (2)
Ondrej Pavel $150,000 (1)
Arvid Soderblom $120,000 (1)
Adam Ginning $100,000 (1)
Sam Gagner $97,500 (1)
Chris Wagner $97,500 (2)
Marco Scandella $97,500 (1)
Ross Johnston $97,500 (2)
Jayson Megna $95,000 (2)
Travis Boyd $95,000 (2)
Zac Jones $92,500 (1)
Nathan Walker $92,500 (1)
Michael Mersch $90,000 (2)
Ben Meyers $90,000 (2)
Matt Irwin $90,000 (1)
Nic Petan $85,000 (1)
Parker Wotherspoon $85,000 (1)
Brett Seney $80,000 (1)
Brad Hunt $80,000 (1)
Nikita Nesterenko $75,000 (1)
Nick Swaney $75,000 (1)
Ryan Shea $75,000 (1)
Total Farm Players22
Salary Commitment
Year 24 : $2,110,000
Year 25 : $715,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $2,110,000
Year 25 : $715,000
Year 26 : $0
Year 27 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotia Bank Arena
Level 1: 7750 - $62 - 0 - 0.00%
Level 2: 6750 - $29 - 0 - 0.00%
Level 3: 3250 - $21 - 0 - 0.00%
Level 4: 4250 - $15 - 0 - 0.00%
Luxury : 2000 - $108 - 0 - 0.00%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$62,925,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$9,300,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$9,300,000
Estimate Under Maximum Salary Cap of $83,500,000$74,200,000
Estimate Over Minimum Salary Cap of $61,700,000 -$52,400,000
Current Bank Account$109,085,546
Projected Bank Account$109,085,546

Pro Players Salaries

Jonathan Huberdeau $9,400,000 (3)
Nick Leddy $6,700,000 (3)
John Gibson $6,625,000 (1)
Andrew Copp $4,750,000 (3)
Victor Olofsson $4,400,000 (2)
Derek Forbort $4,250,000 (4)
Ross Colton $4,000,000 (4)
Evgeny Kuznetsov $3,000,000 (2)
Alexandre Carrier $2,850,000 (4)
Pierre-Olivier Joseph $2,500,000 (4)
Erik Johnson $2,000,000 (2)
Michael Eyssimont $1,850,000 (4)
Nate Schmidt $1,750,000 (1)
Cody Glass $1,500,000 (1)
Matthew Murray $1,500,000 (2)
Ty Dellandrea $1,400,000 (1)
Mackenzie Entwistle $1,250,000 (1)
Rasmus Kupari $1,200,000 (2)
Mike Hoffman $1,000,000 (2)
Evgenii Dadonov $1,000,000 (2)
Total Pro Players20
Salary Commitment
Year 24 : $62,925,000
Year 25 : $50,400,000
Year 26 : $36,300,000
Year 27 : $15,450,000
Salary Average Commitment
Year 24 : $62,925,000
Year 25 : $50,400,000
Year 26 : $36,300,000
Year 27 : $15,450,000
Salary Cap with 1 Way Contract
Year 24 : $62,925,000
Year 25 : $50,400,000
Year 26 : $36,300,000
Year 27 : $15,450,000

Farm Players Salaries

Oskar Lindblom $200,000 (1)
William Eklund $150,000 (2)
Hunter McDonald $150,000 (2)
Cole Krygier $150,000 (1)
Cole Clayton $150,000 (2)
Aaron Dell $130,000 (2)
Tony DeAngelo $125,000 (1)
Nolan Foote $100,000 (1)
Cal Petersen $100,000 (3)
Adam Erne $100,000 (3)
Egor Afanasyev $100,000 (1)
Jan Jenik $90,000 (1)
Josh Brown $90,000 (1)
Jack Studnicka $90,000 (1)
Cole Schwindt $90,000 (1)
Joel Hanley $90,000 (2)
Justin Bailey $90,000 (2)
Calle Rosen $85,000 (1)
Nathan Todd $80,000 (1)
Mason Morelli $75,000 (1)
Jonny Brodzinski $75,000 (1)
Josh Currie $75,000 (1)
Total Farm Players22
Salary Commitment
Year 24 : $2,385,000
Year 25 : $960,000
Year 26 : $200,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,385,000
Year 25 : $960,000
Year 26 : $200,000
Year 27 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $90 - 0 - 0.00%
Level 2: 6000 - $45 - 0 - 0.00%
Level 3: 5000 - $20 - 0 - 0.00%
Level 4: 5000 - $18 - 0 - 0.00%
Luxury : 2000 - $150 - 0 - 0.00%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,650,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$85,987,431
Projected Bank Account$85,987,431

Pro Players Salaries

Leon Draisaitl $10,500,000 (6)
Aleksander Barkov $9,700,000 (2)
Quinn Hughes $8,500,000 (3)
Alex Tuch $7,500,000 (6)
Matt Boldy $7,450,000 (7)
Igor Shesterkin $7,000,000 (4)
Esa Lindell $5,500,000 (2)
Artturi Lehkonen $4,750,000 (4)
Anthony Cirelli $4,500,000 (1)
Ivan Barbashev $4,300,000 (4)
Mikey Anderson $4,150,000 (8)
William Borgen $2,700,000 (3)
Michael Amadio $1,900,000 (5)
Noah Cates $1,650,000 (1)
Luke Glendening $1,500,000 (1)
Anthony Stolarz $1,500,000 (1)
Cam York $1,500,000 (1)
Dylan Holloway $1,200,000 (1)
Carl Grundstrom $1,000,000 (1)
Mark Giordano $850,000 (1)
Total Pro Players20
Salary Commitment
Year 24 : $87,650,000
Year 25 : $73,950,000
Year 26 : $58,750,000
Year 27 : $47,550,000
Salary Average Commitment
Year 24 : $87,650,000
Year 25 : $73,950,000
Year 26 : $58,750,000
Year 27 : $47,550,000
Salary Cap with 1 Way Contract
Year 24 : $87,650,000
Year 25 : $73,950,000
Year 26 : $58,750,000
Year 27 : $47,550,000

Farm Players Salaries

Hunter McKown $150,000 (1)
Eric Comrie $140,000 (1)
Joel Kiviranta $125,000 (2)
Mackie Samoskevich $120,000 (2)
Samuel Bolduc $100,000 (1)
Ryan Johnson $100,000 (2)
Grigori Denisenko $100,000 (1)
Tyler Kleven $100,000 (1)
Karson Kuhlman $100,000 (1)
Ty Emberson $90,000 (1)
John Ludvig $90,000 (1)
Ben Jones $82,500 (2)
Egor Sokolov $80,000 (2)
Rocco Grimaldi $80,000 (2)
Henry Thrun $80,000 (1)
Elmer Soderblom $75,000 (1)
Marian Studenic $75,000 (1)
Kyle Marino $75,000 (1)
Ian McKinnon $75,000 (1)
Keaton Mastrodonato $75,000 (1)
Garret Sparks $75,000 (1)
Declan Chisholm $75,000 (1)
Ludovic Waeber $75,000 (1)
Total Farm Players23
Salary Commitment
Year 24 : $2,137,500
Year 25 : $587,500
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $2,137,500
Year 25 : $587,500
Year 26 : $0
Year 27 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Pacific Coliseum
Level 1: 7000 - $65 - 0 - 0.00%
Level 2: 6000 - $35 - 0 - 0.00%
Level 3: 4000 - $25 - 0 - 0.00%
Level 4: 5000 - $15 - 0 - 0.00%
Luxury : 2000 - $130 - 0 - 0.00%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $150 - 0 - 0.00%
Farm Level 2: 1000 - $75 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,325,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$2,700,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$2,700,000
Estimate Under Maximum Salary Cap of $83,500,000$80,800,000
Estimate Over Minimum Salary Cap of $61,700,000 -$59,000,000
Current Bank Account$86,712,474
Projected Bank Account$86,712,474

Pro Players Salaries

Mikko Rantanen $9,500,000 (2)
Cam Fowler $8,500,000 (4)
Nikolaj Ehlers $7,000,000 (5)
Dylan Strome $6,500,000 (4)
Jeff Petry $6,250,000 (1)
Sean Walker $5,500,000 (4)
Mackenzie Weegar $5,000,000 (1)
Ilya Samsonov $3,500,000 (2)
Eetu Luostarinen $3,000,000 (3)
Jake Allen $3,000,000 (1)
Kevin Shattenkirk $2,800,000 (1)
Nicolas Hague $2,700,000 (2)
Kaapo Kakko $2,500,000 (2)
Dante Fabbro $2,500,000 (1)
Ryan Poehling $1,900,000 (2)
Juraj Slafkovsky $1,500,000 (1)
Isac Lundestrom $1,200,000 (1)
David Rittich $1,000,000 (1)
Denis Gurianov $1,000,000 (1)
Boris Katchouk $1,000,000 (1)
Justin Kirkland $900,000 (1)
Nick Abruzzese $800,000 (2)
Lukas Rousek $775,000 (2)
Total Pro Players23
Salary Commitment
Year 24 : $78,325,000
Year 25 : $52,175,000
Year 26 : $30,500,000
Year 27 : $27,500,000
Salary Average Commitment
Year 24 : $69,775,000
Year 25 : $43,625,000
Year 26 : $30,500,000
Year 27 : $27,500,000
Salary Cap with 1 Way Contract
Year 24 : $78,325,000
Year 25 : $52,175,000
Year 26 : $30,500,000
Year 27 : $27,500,000

Farm Players Salaries

Kyle McDonald $150,000 (2)
Raphael Lavoie $120,000 (1)
Oskari Salminen $120,000 (3)
Cooper Marody $100,000 (1)
Will Butcher $95,000 (1)
Peetro Seppala $90,000 (1)
Jean-Luc Foudy $90,000 (1)
Mattias Norlinder $90,000 (2)
Mikhail Maltsev $90,000 (1)
Nikolas Matinpalo $80,000 (1)
Timothy Gettinger $75,000 (1)
Spencer Stastney $75,000 (1)
Dustin Wolf $75,000 (1)
Cedric Pare $75,000 (1)
Philip Kemp $75,000 (1)
Carson Golder $75,000 (2)
Colton Young $75,000 (1)
Ryan Hofer $75,000 (2)
Cameron Hughes $75,000 (1)
Total Farm Players19
Salary Commitment
Year 24 : $1,700,000
Year 25 : $510,000
Year 26 : $120,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,700,000
Year 25 : $510,000
Year 26 : $120,000
Year 27 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 7000 - $75 - 0 - 0.00%
Level 2: 6000 - $40 - 0 - 0.00%
Level 3: 3000 - $27 - 0 - 0.00%
Level 4: 4000 - $15 - 0 - 0.00%
Luxury : 1500 - $170 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,450,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$75,394,212
Projected Bank Account$75,394,212

Pro Players Salaries

Devon Toews $8,500,000 (5)
J.T. Miller $8,200,000 (3)
Nick Suzuki $7,500,000 (6)
Kevin Fiala $7,500,000 (7)
Andrei Svechnikov $6,900,000 (2)
Jacob Markstrom $6,500,000 (2)
Charlie McAvoy $6,250,000 (1)
Jacob Trouba $6,200,000 (3)
Neal Pionk $5,500,000 (1)
Matt Duchene $4,000,000 (1)
Calle Jarnkrok $3,300,000 (1)
Martin Jones $2,900,000 (3)
Jani Hakanpaa $2,750,000 (3)
Casey Cizikas $2,400,000 (2)
Sam Lafferty $2,300,000 (4)
Warren Foegele $2,000,000 (4)
Alexei Toropchenko $1,500,000 (3)
Nicolas Aube-Kubel $1,250,000 (2)
Jon Merrill $1,200,000 (1)
Josh Mahura $800,000 (1)
Total Pro Players20
Salary Commitment
Year 24 : $87,450,000
Year 25 : $66,400,000
Year 26 : $49,350,000
Year 27 : $27,800,000
Salary Average Commitment
Year 24 : $89,550,000
Year 25 : $66,400,000
Year 26 : $49,350,000
Year 27 : $27,800,000
Salary Cap with 1 Way Contract
Year 24 : $87,450,000
Year 25 : $66,400,000
Year 26 : $49,350,000
Year 27 : $27,800,000

Farm Players Salaries

Daniil Tarasov $200,000 (2)
Andrew Poturalski $180,000 (3)
Zac Dalpe $150,000 (1)
Cole Guttman $150,000 (2)
Calvin Pickard $150,000 (2)
Mark Kastelic $125,000 (3)
Byron Froese $125,000 (1)
Charles Hudon $120,000 (2)
Akil Thomas $100,000 (1)
Matthew Peca $100,000 (2)
Rem Pitlick $100,000 (2)
Jonah Gadjovich $100,000 (3)
Jayden Struble $100,000 (2)
Dylan Coghlan $95,000 (3)
Adam Cracknell $90,000 (1)
Alec Regula $90,000 (1)
Mason Lohrei $90,000 (2)
Jacob Peterson $85,000 (2)
John Hayden $80,000 (2)
Christian Wolanin $75,000 (1)
Michael Kesselring $75,000 (1)
Matthew Kessel $75,000 (1)
Total Farm Players22
Salary Commitment
Year 24 : $2,455,000
Year 25 : $1,675,000
Year 26 : $500,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,455,000
Year 25 : $1,675,000
Year 26 : $500,000
Year 27 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 0 - 0.00%
Level 2: 5000 - $80 - 0 - 0.00%
Level 3: 3000 - $45 - 0 - 0.00%
Level 4: 4000 - $30 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,300,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$97,654,173
Projected Bank Account$97,654,173

Pro Players Salaries

Sidney Crosby $10,500,000 (1)
Artemi Panarin $10,100,000 (3)
Andrei Vasilevskiy $8,300,000 (1)
Gustav Forsling $7,500,000 (5)
Brock Nelson $6,500,000 (3)
Jaccob Slavin $5,750,000 (4)
Sean Monahan $5,750,000 (4)
Yegor Sharangovich $5,000,000 (2)
Anthony Duclair $3,500,000 (1)
Scott Mayfield $3,500,000 (3)
Evan Rodrigues $3,100,000 (2)
Radek Faksa $3,000,000 (2)
Anton Forsberg $2,750,000 (2)
Erik Gustafsson $2,500,000 (2)
Garnet Hathaway $2,500,000 (3)
Trevor Van Riemsdyk $1,500,000 (2)
Blake Lizotte $1,500,000 (1)
Christian Fischer $1,300,000 (1)
Rafael Harvey-Pinard $1,000,000 (3)
Nikita Zaitsev $900,000 (1)
Gustav Lindstrom $850,000 (1)
Total Pro Players21
Salary Commitment
Year 24 : $87,300,000
Year 25 : $60,450,000
Year 26 : $42,600,000
Year 27 : $19,000,000
Salary Average Commitment
Year 24 : $88,800,000
Year 25 : $61,950,000
Year 26 : $42,600,000
Year 27 : $19,000,000
Salary Cap with 1 Way Contract
Year 24 : $87,300,000
Year 25 : $60,450,000
Year 26 : $42,600,000
Year 27 : $19,000,000

Farm Players Salaries

Zach Aston-Reese $200,000 (3)
Kevin Conley $150,000 (2)
Rhett Gardner $150,000 (3)
Cale Fleury $100,000 (2)
Nicolas Beaudin $100,000 (2)
Cal O'Reilly $100,000 (2)
Steven Kampfer $100,000 (2)
Collin Delia $100,000 (1)
Brandon Halverson $90,000 (1)
Devin Shore $90,000 (2)
Mark Pysyk $90,000 (2)
Kyle Clifford $90,000 (2)
Brogan Rafferty $85,000 (1)
Hunter Drew $80,000 (2)
Dalton Smith $80,000 (1)
Ryan Wagner $80,000 (2)
Nick Jones $80,000 (1)
Cole Schneider $80,000 (2)
Logan Shaw $75,000 (1)
Ben Berard $75,000 (1)
Alex-Olivier Voyer $75,000 (3)
Total Farm Players21
Salary Commitment
Year 24 : $2,070,000
Year 25 : $1,485,000
Year 26 : $425,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,070,000
Year 25 : $1,485,000
Year 26 : $425,000
Year 27 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $75 - 0 - 0.00%
Level 2: 5000 - $43 - 0 - 0.00%
Level 3: 3000 - $25 - 0 - 0.00%
Level 4: 4000 - $15 - 0 - 0.00%
Luxury : 1000 - $198 - 0 - 0.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,550,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$75,722,757
Projected Bank Account$75,722,757

Pro Players Salaries

Mark Stone $11,800,000 (4)
Mark Scheifele $10,000,000 (6)
Cole Caufield $7,850,000 (8)
Pierre-Luc Dubois $6,750,000 (2)
Petr Mrazek $5,500,000 (2)
Max Domi $5,200,000 (2)
Michael Matheson $4,800,000 (2)
Ben Chiarot $4,000,000 (1)
Nicolas Roy $4,000,000 (5)
Josh Manson $4,000,000 (1)
K'Andre Miller $3,800,000 (1)
Owen Tippett $3,500,000 (1)
Mathieu Joseph $3,200,000 (4)
Yegor Chinakhov $2,200,000 (2)
Pierre-Edouard Bellemare $1,900,000 (1)
Taylor Raddysh $1,750,000 (1)
Owen Power $1,500,000 (1)
Dylan Gambrell $1,400,000 (2)
Kaiden Guhle $1,200,000 (1)
Cayden Primeau $1,200,000 (1)
Total Pro Players20
Salary Commitment
Year 24 : $85,550,000
Year 25 : $60,700,000
Year 26 : $34,850,000
Year 27 : $34,850,000
Salary Average Commitment
Year 24 : $74,930,000
Year 25 : $52,080,000
Year 26 : $26,230,000
Year 27 : $26,230,000
Salary Cap with 1 Way Contract
Year 24 : $85,550,000
Year 25 : $62,700,000
Year 26 : $36,850,000
Year 27 : $36,850,000

Farm Players Salaries

Travis Dermott $190,000 (2)
Kieffer Bellows $150,000 (1)
Michael DiPietro $100,000 (2)
Jesse Ylonen $100,000 (3)
Zane McIntyre $95,000 (1)
Cameron Hillis $95,000 (2)
Casey Fitzgerald $95,000 (3)
Isaak Phillips $95,000 (1)
Anders Bjork $95,000 (1)
Nick Wolff $90,000 (1)
Jalen Luypen $90,000 (2)
Radim Simek $90,000 (2)
Matt Donovan $90,000 (3)
Daniel D'Amato $90,000 (2)
Philippe Maillet $90,000 (2)
Patrik Koch $90,000 (2)
Jonathan Gruden $80,000 (1)
Arnaud Durandeau $80,000 (2)
Roman Ahcan $75,000 (1)
Martin Pospisil $75,000 (1)
Joshua Roy $75,000 (2)
Total Farm Players21
Salary Commitment
Year 24 : $2,030,000
Year 25 : $1,275,000
Year 26 : $285,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,030,000
Year 25 : $1,275,000
Year 26 : $285,000
Year 27 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $78 - 0 - 0.00%
Level 2: 6000 - $46 - 0 - 0.00%
Level 3: 3000 - $28 - 0 - 0.00%
Level 4: 4000 - $17 - 0 - 0.00%
Luxury : 1500 - $190 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $22 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,200,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$68,322,413
Projected Bank Account$68,322,413

Pro Players Salaries

Matthew Tkachuk $11,100,000 (7)
Nathan MacKinnon $10,000,000 (2)
Kirill Kaprizov $9,000,000 (2)
Adrian Kempe $7,700,000 (5)
Aaron Ekblad $7,500,000 (4)
Frederik Andersen $5,500,000 (2)
Adam Pelech $5,300,000 (3)
Damon Severson $4,500,000 (3)
Dylan Cozens $4,500,000 (1)
Jake McCabe $4,000,000 (1)
Adam Lowry $3,500,000 (2)
Jesper Fast $3,000,000 (1)
Mario Ferraro $2,750,000 (1)
Mason McTavish $1,500,000 (1)
Logan Thompson $1,500,000 (1)
Nils Hoglander $1,300,000 (1)
Sam Carrick $1,100,000 (2)
Mike Reilly $1,100,000 (1)
Hudson Fasching $800,000 (3)
Trevor Lewis $800,000 (1)
Nils Aman $750,000 (1)
Total Pro Players21
Salary Commitment
Year 24 : $87,200,000
Year 25 : $66,000,000
Year 26 : $36,900,000
Year 27 : $26,300,000
Salary Average Commitment
Year 24 : $87,200,000
Year 25 : $66,000,000
Year 26 : $36,900,000
Year 27 : $26,300,000
Salary Cap with 1 Way Contract
Year 24 : $87,200,000
Year 25 : $66,000,000
Year 26 : $36,900,000
Year 27 : $26,300,000

Farm Players Salaries

Arthur Kaliyev $160,000 (2)
Derrick Pouliot $90,000 (2)
Gavin Bayreuther $90,000 (2)
William Bitten $90,000 (2)
Jeff Malot $90,000 (3)
Michael Hutchinson $80,000 (2)
Mitch Reinke $80,000 (3)
Joel L'Esperance $80,000 (1)
Gabriel Dumont $80,000 (1)
Ben Kraws $80,000 (1)
Tyler Wotherspoon $80,000 (2)
Sheldon Rempal $80,000 (2)
Sean Farrell $80,000 (1)
Rourke Chartier $80,000 (2)
Mikael Pyyhtia $80,000 (2)
Kale Clague $80,000 (1)
Mitchell Stephens $75,000 (3)
Glenn Gawdin $75,000 (3)
Jarid Lukosevicius $75,000 (1)
Joey Abate $75,000 (1)
Ethan Frisch $75,000 (2)
Total Farm Players21
Salary Commitment
Year 24 : $1,775,000
Year 25 : $1,225,000
Year 26 : $320,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,775,000
Year 25 : $1,225,000
Year 26 : $320,000
Year 27 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Bank Arena
Level 1: 7000 - $75 - 0 - 0.00%
Level 2: 6000 - $42 - 0 - 0.00%
Level 3: 3000 - $25 - 0 - 0.00%
Level 4: 4000 - $15 - 0 - 0.00%
Luxury : 1500 - $170 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,237,500
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$235,925,488
Projected Bank Account$235,925,488

Pro Players Salaries

Mitchell Marner $11,000,000 (6)
Drew Doughty $9,500,000 (1)
Logan Couture $8,500,000 (1)
Steven Stamkos $8,000,000 (5)
Filip Hronek $7,250,000 (8)
Robert Thomas $7,000,000 (1)
Patrick Kane $5,112,500 (1)
Brandon Saad $4,500,000 (2)
John Marino $4,000,000 (1)
Alexander Wennberg $3,700,000 (5)
Brenden Dillon $3,500,000 (2)
Marcus Foligno $3,500,000 (1)
Laurent Brossoit $2,900,000 (3)
Dylan Samberg $2,000,000 (3)
Tomas Hertl $1,875,000 (2)
Joey Daccord $1,500,000 (1)
Will Cuylle $1,000,000 (2)
Jaycob Megna $900,000 (1)
Kevin Rooney $750,000 (1)
Ryan Carpenter $750,000 (1)
Total Pro Players20
Salary Commitment
Year 24 : $87,237,500
Year 25 : $45,725,000
Year 26 : $34,850,000
Year 27 : $29,950,000
Salary Average Commitment
Year 24 : $97,975,000
Year 25 : $51,350,000
Year 26 : $34,850,000
Year 27 : $29,950,000
Salary Cap with 1 Way Contract
Year 24 : $87,237,500
Year 25 : $45,725,000
Year 26 : $34,850,000
Year 27 : $29,950,000

Farm Players Salaries

Ben Hutton $190,000 (1)
Sheldon Dries $175,000 (2)
Brett Murray $175,000 (2)
Joe Carroll $150,000 (2)
Radim Zohorna $150,000 (3)
Riley Stillman $135,000 (1)
Bobby Brink $125,000 (1)
TJ Tynan $120,000 (1)
Matt Coronato $120,000 (2)
Marat Khusnutdinov $120,000 (2)
Ville Heinola $120,000 (1)
Marc McLaughlin $100,000 (2)
Reese Johnson $100,000 (1)
Wyatt Kalynuk $100,000 (1)
Nathan Smith $80,000 (2)
Michael Houser $80,000 (1)
Dustin Tokarski $80,000 (1)
Tyler Tucker $75,000 (1)
Matthew Phillips $75,000 (1)
Maxwell Crozier $75,000 (1)
Total Farm Players20
Salary Commitment
Year 24 : $2,345,000
Year 25 : $1,070,000
Year 26 : $150,000
Year 27 : $0
Salary Average Commitment
Year 24 : $2,345,000
Year 25 : $1,070,000
Year 26 : $150,000
Year 27 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 8000 - $60 - 0 - 0.00%
Level 2: 5500 - $35 - 0 - 0.00%
Level 3: 4000 - $19 - 0 - 0.00%
Level 4: 4500 - $12 - 0 - 0.00%
Luxury : 2000 - $150 - 0 - 0.00%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$60,150,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$5,250,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$5,250,000
Estimate Under Maximum Salary Cap of $83,500,000$78,250,000
Estimate Over Minimum Salary Cap of $61,700,000 -$56,450,000
Current Bank Account$108,590,411
Projected Bank Account$108,590,411

Pro Players Salaries

Nicklas Backstrom $8,500,000 (1)
Josh Anderson $5,500,000 (2)
Thomas Novak $4,500,000 (4)
Connor Brown $3,900,000 (1)
Michael Rasmussen $3,200,000 (4)
Pius Suter $3,000,000 (2)
Robby Fabbri $3,000,000 (2)
Adam Boqvist $3,000,000 (3)
Miles Wood $2,500,000 (5)
Lukas Dostal $2,250,000 (2)
Tanner Jeannot $2,100,000 (4)
Zach Bogosian $2,100,000 (2)
Jack Johnson $2,000,000 (2)
Erik Brannstrom $2,000,000 (3)
Nick Blankenburg $2,000,000 (3)
Juuso Valimaki $2,000,000 (3)
Alex Stalock $1,500,000 (1)
Tye Kartye $1,500,000 (1)
Leo Carlsson $1,500,000 (2)
Logan Stanley $1,250,000 (1)
Luke Evangelista $1,000,000 (1)
Brendan Brisson $1,000,000 (2)
Josh Melnick $850,000 (1)
Total Pro Players23
Salary Commitment
Year 24 : $60,150,000
Year 25 : $41,650,000
Year 26 : $21,300,000
Year 27 : $12,300,000
Salary Average Commitment
Year 24 : $60,150,000
Year 25 : $41,650,000
Year 26 : $21,300,000
Year 27 : $12,300,000
Salary Cap with 1 Way Contract
Year 24 : $60,150,000
Year 25 : $41,650,000
Year 26 : $21,300,000
Year 27 : $12,300,000

Farm Players Salaries

Max Ellis $150,000 (1)
Dino Kambeitz $150,000 (1)
Ville Petman $150,000 (1)
Pavol Regenda $150,000 (1)
Tobias Bjornfot $150,000 (2)
Lucas Condotta $120,000 (2)
Brian Halonen $120,000 (2)
Wyatt Bongiovanni $100,000 (2)
Jett Jones $100,000 (2)
Wilmer Skoog $100,000 (1)
Jacob Gaucher $100,000 (2)
Marshall Rifai $100,000 (1)
Dmitri Samorukov $90,000 (1)
Daemon Hunt $90,000 (2)
Taylor Gauthier $80,000 (1)
Kyle Betts $80,000 (1)
Jake Gaudet $80,000 (1)
Tyson Feist $80,000 (2)
Ethan Prow $80,000 (1)
Luke Cavallin $80,000 (2)
Total Farm Players20
Salary Commitment
Year 24 : $2,150,000
Year 25 : $940,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $2,150,000
Year 25 : $940,000
Year 26 : $0
Year 27 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Arena
Level 1: 6000 - $75 - 0 - 0.00%
Level 2: 5000 - $45 - 0 - 0.00%
Level 3: 2000 - $25 - 0 - 0.00%
Level 4: 4000 - $15 - 0 - 0.00%
Luxury : 1000 - $150 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,850,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$66,406,250
Projected Bank Account$66,406,250

Pro Players Salaries

Elias Pettersson $7,750,000 (2)
Sam Reinhart $7,000,000 (4)
Shea Theodore $6,250,000 (6)
Pavel Buchnevich $6,250,000 (2)
Barclay Goodrow $5,000,000 (1)
Reilly Smith $5,000,000 (2)
Linus Ullmark $4,600,000 (1)
TJ Brodie $4,000,000 (2)
Lars Eller $4,000,000 (2)
Alec Martinez $4,000,000 (1)
Filip Gustavsson $3,500,000 (1)
Matt Roy $3,000,000 (1)
Frank Vatrano $3,000,000 (1)
Radko Gudas $3,000,000 (3)
Brandon Tanev $3,000,000 (1)
Calvin De Haan $2,500,000 (1)
Jimmy Vesey $2,100,000 (3)
Yakov Trenin $2,000,000 (3)
Jack McBain $1,500,000 (2)
Ryan Reaves $1,200,000 (1)
Alexander Alexeyev $1,200,000 (1)
Kirill Marchenko $1,000,000 (1)
Total Pro Players22
Salary Commitment
Year 24 : $80,850,000
Year 25 : $48,850,000
Year 26 : $20,350,000
Year 27 : $13,250,000
Salary Average Commitment
Year 24 : $80,850,000
Year 25 : $48,850,000
Year 26 : $20,350,000
Year 27 : $13,250,000
Salary Cap with 1 Way Contract
Year 24 : $80,850,000
Year 25 : $48,850,000
Year 26 : $20,350,000
Year 27 : $13,250,000

Farm Players Salaries

David Jiricek $150,000 (2)
Tristan Allard $150,000 (2)
Shawn Element $150,000 (1)
Ryan Sandelin $150,000 (1)
Ty Glover $150,000 (1)
Milan Lucic $100,000 (1)
Ryker Evans $100,000 (2)
Artemi Kniazev $100,000 (1)
Santeri Hatakka $100,000 (1)
Alex Limoges $90,000 (2)
Oskar Steen $85,000 (2)
Josiah Slavin $80,000 (2)
Anthony Angello $80,000 (1)
Bryce Kindopp $80,000 (2)
Griffin Mendel $80,000 (1)
Matt Kiersted $80,000 (1)
Jimmy Huntington $80,000 (1)
Devin Cooley $75,000 (1)
Angus Crookshank $75,000 (1)
Mitchell Weeks $75,000 (2)
Total Farm Players20
Salary Commitment
Year 24 : $2,030,000
Year 25 : $810,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $2,030,000
Year 25 : $810,000
Year 26 : $0
Year 27 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $88 - 0 - 0.00%
Level 2: 5000 - $52 - 0 - 0.00%
Level 3: 2000 - $40 - 0 - 0.00%
Level 4: 4000 - $18 - 0 - 0.00%
Luxury : 1000 - $200 - 0 - 0.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,850,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$5,675,000
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$5,675,000
Estimate Under Maximum Salary Cap of $83,500,000$77,825,000
Estimate Over Minimum Salary Cap of $61,700,000 -$56,025,000
Current Bank Account$78,550,935
Projected Bank Account$78,550,935

Pro Players Salaries

Tyler Seguin $6,500,000 (3)
Quinton Byfield $6,250,000 (5)
Josh Norris $6,000,000 (1)
Marc-Andre Fleury $6,000,000 (1)
Dawson Mercer $5,000,000 (5)
Anton Lundell $5,000,000 (5)
Trevor Zegras $4,750,000 (1)
Jonathan Quick $4,250,000 (1)
J.J. Moser $4,250,000 (5)
Alex Iafallo $4,000,000 (2)
Jordan Greenway $3,100,000 (2)
Chris Tierney $3,000,000 (1)
James Van Riemsdyk $3,000,000 (2)
Jonathan Drouin $3,000,000 (1)
Olli Maatta $2,500,000 (2)
Parker Kelly $2,000,000 (1)
David Gustafsson $1,750,000 (1)
Kevin Bahl $1,750,000 (2)
Jalen Chatfield $1,750,000 (1)
Arber Xhekaj $1,500,000 (1)
Jake Sanderson $1,500,000 (1)
Brock Faber $1,000,000 (2)
Total Pro Players22
Salary Commitment
Year 24 : $77,850,000
Year 25 : $42,350,000
Year 26 : $27,000,000
Year 27 : $20,500,000
Salary Average Commitment
Year 24 : $77,850,000
Year 25 : $42,350,000
Year 26 : $27,000,000
Year 27 : $20,500,000
Salary Cap with 1 Way Contract
Year 24 : $77,850,000
Year 25 : $42,350,000
Year 26 : $27,000,000
Year 27 : $20,500,000

Farm Players Salaries

Alex Turcotte $150,000 (3)
Brandt Clarke $150,000 (2)
Jakub Zboril $150,000 (1)
Nikita Okhotiuk $125,000 (3)
Drew Callin $100,000 (1)
Justin Richards $100,000 (2)
Nick Desimone $100,000 (2)
Oscar Dansk $100,000 (2)
Brad Malone $100,000 (2)
Jake Leschyshyn $100,000 (1)
CJ Suess $100,000 (1)
Clark Bishop $100,000 (1)
Bradley Marek $75,000 (2)
Montana Onyebuchi $75,000 (1)
Olivier Galipeau $75,000 (1)
Seth Helgeson $75,000 (1)
Joseph Blandisi $75,000 (1)
Navrin Mutter $75,000 (2)
Juuso Parssinen $75,000 (1)
Ivan Fedotov $75,000 (1)
Total Farm Players20
Salary Commitment
Year 24 : $1,975,000
Year 25 : $975,000
Year 26 : $275,000
Year 27 : $0
Salary Average Commitment
Year 24 : $1,975,000
Year 25 : $975,000
Year 26 : $275,000
Year 27 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $70 - 0 - 0.00%
Level 2: 5000 - $40 - 0 - 0.00%
Level 3: 3000 - $22 - 0 - 0.00%
Level 4: 4000 - $12 - 0 - 0.00%
Luxury : 1000 - $177 - 0 - 0.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 0 - 0.00%
Farm Level 2: 1000 - $100 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left42
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$87,800,000
Farm Players Total Salaries$0
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$0
Estimate Under Maximum Salary Cap of $83,500,000$83,500,000
Estimate Over Minimum Salary Cap of $61,700,000 -$61,700,000
Current Bank Account$89,071,431
Projected Bank Account$89,071,431

Pro Players Salaries

Tim Stutzle $10,000,000 (7)
Brady Tkachuk $8,500,000 (6)
Josh Morrissey $8,000,000 (4)
Martin Necas $6,100,000 (2)
Noah Dobson $6,000,000 (3)
Andre Burakovsky $5,500,000 (3)
Casey Mittelstadt $5,250,000 (2)
Ville Husso $5,000,000 (3)
Kyle Palmieri $4,500,000 (1)
Joel Edmundson $4,000,000 (1)
Torey Krug $3,800,000 (3)
Rasmus Sandin $3,500,000 (2)
James Reimer $3,200,000 (2)
Danton Heinen $3,000,000 (3)
Teddy Blueger $2,700,000 (4)
Sean Kuraly $2,500,000 (3)
Ethan Bear $2,100,000 (1)
Noah Gregor $1,500,000 (1)
Tyler Pitlick $950,000 (1)
Ryan Lomberg $950,000 (2)
Justin Brazeau $750,000 (1)
Total Pro Players21
Salary Commitment
Year 24 : $87,800,000
Year 25 : $74,000,000
Year 26 : $55,000,000
Year 27 : $29,200,000
Salary Average Commitment
Year 24 : $87,800,000
Year 25 : $74,000,000
Year 26 : $55,000,000
Year 27 : $29,200,000
Salary Cap with 1 Way Contract
Year 24 : $87,800,000
Year 25 : $74,000,000
Year 26 : $55,000,000
Year 27 : $29,200,000

Farm Players Salaries

Mads Sogaard $100,000 (2)
Roby Jarventie $100,000 (2)
Nicholas Robertson $100,000 (1)
Otto Koivula $90,000 (1)
Cameron Crotty $80,000 (1)
Kasimir Kaskisuo $75,000 (1)
Louis Crevier $75,000 (2)
Adam Edstrom $75,000 (2)
Jermaine Loewen $75,000 (1)
Axel Jonsson-Fjallby $75,000 (1)
Vladislav Kolyachonok $0 (0)
Reilly Walsh $0 (0)
Shane Bowers $0 (0)
Total Farm Players13
Salary Commitment
Year 24 : $845,000
Year 25 : $350,000
Year 26 : $0
Year 27 : $0
Salary Average Commitment
Year 24 : $845,000
Year 25 : $350,000
Year 26 : $0
Year 27 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $83,500,000
Available Cap Space

Over Minimum of
$61,700,000

Pro Players

Farm Players

Total Players

Avalanche $138,785,551 $0 $83,500,000 -$61,700,000 222143
Blackhawks $101,726,586 $8,985,000 $74,515,000 -$52,715,000 221941
Blue Jackets $66,003,038 $0 $83,500,000 -$61,700,000 202646
Blues $39,370,000 $4,475,000 $79,025,000 -$57,225,000 232043
Bruins $71,951,398 $0 $83,500,000 -$61,700,000 212041
Canadiens $108,327,393 $0 $83,500,000 -$61,700,000 202141
Canucks $75,285,604 $916,666 $82,583,334 -$60,783,334 232346
Capitals $97,585,857 $9,100,000 $74,400,000 -$52,600,000 212243
Coyotes $85,015,940 $4,750,000 $78,750,000 -$56,950,000 221941
Devils $173,807,805 $0 $83,500,000 -$61,700,000 202141
Ducks $137,643,112 $0 $83,500,000 -$61,700,000 222042
Flames $187,026,129 $0 $83,500,000 -$61,700,000 222244
Flyers $71,204,238 $0 $83,500,000 -$61,700,000 202040
Golden Knights $93,346,827 $0 $83,500,000 -$61,700,000 211940
Hurricanes $67,810,103 $0 $83,500,000 -$61,700,000 222042
Islanders $102,679,337 $5,250,000 $78,250,000 -$56,450,000 222446
Jets $274,379,362 $0 $83,500,000 -$61,700,000 202242
Kings $85,478,771 $0 $83,500,000 -$61,700,000 202141
Kraken $51,450,000 $6,600,000 $76,900,000 -$55,100,000 222547
Lightning $145,203,527 $0 $83,500,000 -$61,700,000 222244
Maple Leafs $109,085,546 $9,300,000 $74,200,000 -$52,400,000 202242
Oilers $85,987,431 $0 $83,500,000 -$61,700,000 202343
Panthers $86,712,474 $2,700,000 $80,800,000 -$59,000,000 231942
Penguins $75,394,212 $0 $83,500,000 -$61,700,000 202242
Predators $97,654,173 $0 $83,500,000 -$61,700,000 212142
Rangers $75,722,757 $0 $83,500,000 -$61,700,000 202141
Red Wings $68,322,413 $0 $83,500,000 -$61,700,000 212142
Sabres $235,925,488 $0 $83,500,000 -$61,700,000 202040
Senators $108,590,411 $5,250,000 $78,250,000 -$56,450,000 232043
Sharks $66,406,250 $0 $83,500,000 -$61,700,000 222042
Stars $78,550,935 $5,675,000 $77,825,000 -$56,025,000 222042
Wild $89,071,431 $0 $83,500,000 -$61,700,000 211334