Please rotate your device to landscape mode for a better experience.
Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - $76 - 6,281 - 89.73%
Level 2: 6000 - $45 - 5,498 - 91.63%
Level 3: 3000 - $26 - 2,985 - 99.49%
Level 4: 4000 - $19 - 3,143 - 78.58%
Luxury : 1500 - $180 - 1,498 - 99.86%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $150 - 1,953 - 97.64%
Farm Level 2: 1000 - $60 - 990 - 99.01%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %19,405 - 90.25%
Average Income per Game$1,584,369
Year to Date Revenue$12,674,949
Farm
Home Games Left30
Average Attendance - %2,943 - 98.10%
Average Income per Game$493,276
Year to Date Revenue$4,439,484

Expense

Pro Players Total Salaries$94,600,000
Farm Players Total Salaries$1,715,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,818,730
Farm Year To Date Expenses$440,886
Pro Salary Cap To Date$19,714,570
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,284,165
Farm Estimated Season Revenue$14,798,280
Pro Remaining Season Days152
Pro Expenses Per Days$495,312
Pro Estimated Expenses$75,287,424
Farm Remaining Season Days138
Farm Expenses Per Days$11,039
Farm Estimated Expenses$1,523,382
Estimated Season Expenses$76,810,806
Estimated Season Salary Cap$94,606,186
Estimate Under Maximum Salary Cap of $95,500,000$893,814
Estimate Over Minimum Salary Cap of $70,600,000 $24,006,186
Current Bank Account$135,936,316
Projected Bank Account$126,207,955

Pro Players Salaries

Auston Matthews $13,250,000 (4)
Sergei Bobrovsky $8,500,000 (2)
Jakob Chychrun $8,500,000 (4)
Clayton Keller $8,100,000 (7)
Alex Pietrangelo $8,000,000 (1)
Teuvo Teravainen $7,500,000 (2)
Ivan Provorov $5,600,000 (1)
Chandler Stephenson $5,100,000 (3)
Joel Farabee $4,500,000 (1)
JJ Peterka $4,250,000 (1)
Alex Newhook $3,000,000 (2)
Cole Perfetti $3,000,000 (1)
Scott Laughton $3,000,000 (1)
Nick Seeler $2,700,000 (3)
Alex Vlasic $2,300,000 (1)
Barrett Hayton $2,000,000 (1)
Calvin Pickard $1,500,000 (1)
Luke Hughes $1,500,000 (1)
Matt Nieto $1,300,000 (1)
Kevin Labanc $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 25 : $94,600,000
Year 26 : $56,650,000
Year 27 : $37,650,000
Year 28 : $29,850,000
Salary Average Commitment
Year 25 : $94,600,000
Year 26 : $56,650,000
Year 27 : $37,650,000
Year 28 : $29,850,000
Salary Cap with 1 Way Contract
Year 25 : $94,600,000
Year 26 : $56,650,000
Year 27 : $37,650,000
Year 28 : $29,850,000

Farm Players Salaries

Fabian Lysell $120,000 (2)
Jaret Anderson-Dolan $120,000 (1)
Olivier Rodrigue $90,000 (1)
Pavel Cajan $90,000 (1)
Malcolm Subban $80,000 (1)
Colton Huard $80,000 (1)
Benjamin Zloty $80,000 (2)
Justin Dowling $80,000 (1)
Roland McKeown $75,000 (1)
Joona Koppanen $75,000 (1)
Jimmy Schuldt $75,000 (1)
Robbie Russo $75,000 (1)
Trevor Carrick $75,000 (1)
Graham Slaggert $75,000 (1)
Mike O'Leary $75,000 (1)
Cameron Wright $75,000 (1)
James Malatesta $75,000 (1)
Easton Brodzinski $75,000 (1)
Joey Larson $75,000 (2)
Tyson Empey $75,000 (1)
CJ Suess $75,000 (1)
Total Farm Players21
Salary Commitment
Year 25 : $1,715,000
Year 26 : $275,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,715,000
Year 26 : $275,000
Year 27 : $0
Year 28 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $74 - 6,000 - 100.00%
Level 2: 5000 - $44 - 5,000 - 100.00%
Level 3: 3000 - $25 - 2,998 - 99.95%
Level 4: 4000 - $14 - 3,973 - 99.31%
Luxury : 1000 - $182 - 1,000 - 100.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,449 - 72.43%
Farm Level 2: 1000 - $100 - 698 - 69.83%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,971 - 99.85%
Average Income per Game$1,367,204
Year to Date Revenue$10,937,633
Farm
Home Games Left30
Average Attendance - %2,147 - 71.56%
Average Income per Game$503,362
Year to Date Revenue$4,530,260

Expense

Pro Players Total Salaries$67,450,000
Farm Players Total Salaries$2,125,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$5,550,000
Pro Year To Date Expenses$14,156,240
Farm Year To Date Expenses$533,720
Pro Salary Cap To Date$14,052,080
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,117,736
Farm Estimated Season Revenue$15,100,867
Pro Remaining Season Days152
Pro Expenses Per Days$353,906
Pro Estimated Expenses$53,793,712
Farm Remaining Season Days138
Farm Expenses Per Days$13,343
Farm Estimated Expenses$1,841,334
Estimated Season Expenses$55,635,046
Estimated Season Salary Cap$72,999,984
Estimate Under Maximum Salary Cap of $95,500,000$22,500,016
Estimate Over Minimum Salary Cap of $70,600,000 $2,399,984
Current Bank Account$108,395,066
Projected Bank Account$112,978,623

Pro Players Salaries

Alec Martinez $10,000,000 (1)
Gustav Nyquist $6,000,000 (1)
Ukko-Pekka Luukkonen $5,250,000 (4)
Tomas Tatar $4,500,000 (1)
Nick Jensen $4,250,000 (1)
Michael Bunting $4,250,000 (1)
Jack Roslovic $3,500,000 (3)
Zach Sanford $3,000,000 (1)
Nicolas Hague $2,700,000 (1)
Ryan Donato $2,500,000 (1)
Vitek Vanecek $2,500,000 (2)
Joe Veleno $2,000,000 (2)
Cole Sillinger $2,000,000 (1)
Egor Zamula $1,950,000 (2)
Mark Jankowski $1,900,000 (3)
Parker Wotherspoon $1,750,000 (3)
Daniil Miromanov $1,750,000 (2)
Kaedan Korczak $1,650,000 (3)
Jakub Lauko $1,400,000 (2)
Georgii Merkulov $1,200,000 (2)
Jakob Pelletier $1,200,000 (2)
Zack Bolduc $1,200,000 (1)
Matthew Knies $1,000,000 (1)
Total Pro Players23
Salary Commitment
Year 25 : $67,450,000
Year 26 : $26,050,000
Year 27 : $14,050,000
Year 28 : $5,250,000
Salary Average Commitment
Year 25 : $67,450,000
Year 26 : $26,050,000
Year 27 : $14,050,000
Year 28 : $5,250,000
Salary Cap with 1 Way Contract
Year 25 : $67,450,000
Year 26 : $26,050,000
Year 27 : $14,050,000
Year 28 : $5,250,000

Farm Players Salaries

Tyson Jost $130,000 (2)
Matt Luff $120,000 (2)
Owen Pickering $120,000 (2)
Matthew Wood $120,000 (2)
Hendrix Lapierre $120,000 (1)
Matthew Poitras $100,000 (1)
Calen Addison $100,000 (2)
Logan Brown $100,000 (1)
Travis Mitchell $100,000 (1)
Jani Nyman $100,000 (2)
Colton Dach $100,000 (2)
Givani Smith $90,000 (1)
Ethan Del Mastro $90,000 (2)
Justin Pearson $85,000 (1)
Adam Scheel $85,000 (1)
Scott Reedy $85,000 (2)
Ben Gleason $85,000 (2)
Jack Lafontaine $85,000 (1)
Joe Hicketts $80,000 (2)
Ben Harpur $80,000 (1)
Patrick Giles $75,000 (1)
Riley Duran $75,000 (2)
Total Farm Players22
Salary Commitment
Year 25 : $2,125,000
Year 26 : $1,205,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,125,000
Year 26 : $1,205,000
Year 27 : $0
Year 28 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - $75 - 6,159 - 87.99%
Level 2: 6000 - $42 - 5,547 - 92.45%
Level 3: 4000 - $25 - 3,156 - 78.91%
Level 4: 5000 - $15 - 4,014 - 80.28%
Luxury : 2000 - $170 - 1,614 - 80.68%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,413 - 70.67%
Farm Level 2: 1000 - $100 - 733 - 73.25%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,491 - 85.38%
Average Income per Game$1,551,699
Year to Date Revenue$12,413,590
Farm
Home Games Left31
Average Attendance - %2,146 - 71.53%
Average Income per Game$498,295
Year to Date Revenue$3,986,360

Expense

Pro Players Total Salaries$85,050,000
Farm Players Total Salaries$1,992,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$6,033,650
Pro Year To Date Expenses$19,140,890
Farm Year To Date Expenses$471,935
Pro Salary Cap To Date$19,036,708
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,206,059
Farm Estimated Season Revenue$15,447,145
Pro Remaining Season Days152
Pro Expenses Per Days$445,573
Pro Estimated Expenses$67,727,096
Farm Remaining Season Days138
Farm Expenses Per Days$12,598
Farm Estimated Expenses$1,738,524
Estimated Season Expenses$69,465,620
Estimated Season Salary Cap$92,401,646
Estimate Under Maximum Salary Cap of $95,500,000$3,098,354
Estimate Over Minimum Salary Cap of $70,600,000 $21,801,646
Current Bank Account$50,711,181
Projected Bank Account$47,898,765

Pro Players Salaries

Jack Eichel $9,500,000 (6)
Tage Thompson $8,000,000 (6)
Valeri Nichushkin $7,050,000 (5)
Troy Terry $6,500,000 (2)
Hampus Lindholm $5,750,000 (2)
Shane Pinto $5,500,000 (5)
Dylan Demelo $5,250,000 (4)
Dmitry Orlov $5,200,000 (2)
Ryan Hartman $5,000,000 (2)
Marcus Foligno $4,000,000 (4)
Ross Colton $4,000,000 (3)
Samuel Montembeault $3,150,000 (2)
Mattias Samuelsson $3,000,000 (1)
Matt Grzelcyk $2,750,000 (1)
Timothy Liljegren $2,750,000 (1)
Pheonix Copley $2,100,000 (2)
Morgan Barron $1,800,000 (4)
Jack Drury $1,550,000 (1)
Connor Zary $1,200,000 (1)
Brett Leason $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 25 : $85,050,000
Year 26 : $72,800,000
Year 27 : $45,100,000
Year 28 : $41,100,000
Salary Average Commitment
Year 25 : $85,050,000
Year 26 : $72,800,000
Year 27 : $45,100,000
Year 28 : $41,100,000
Salary Cap with 1 Way Contract
Year 25 : $85,050,000
Year 26 : $72,800,000
Year 27 : $45,100,000
Year 28 : $41,100,000

Farm Players Salaries

Dylan Anhorn $150,000 (1)
Louis Domingue $115,000 (2)
Drew Helleson $100,000 (1)
Dustin Tokarski $95,000 (2)
Anton Blidh $95,000 (1)
Brandon Baddock $95,000 (1)
Joel Teasdale $95,000 (1)
Laurent Dauphin $95,000 (3)
Maxime Lajoie $95,000 (1)
Max Willman $95,000 (1)
Jason Polin $95,000 (3)
Dillon Heatherington $90,000 (2)
Kyle Criscuolo $85,000 (1)
Gage Quinney $85,000 (1)
Kevin Gravel $80,000 (1)
Taylor Ward $77,500 (3)
Corey Andonovski $75,000 (3)
Lucas Vanroboys $75,000 (1)
Matthew Barbolini $75,000 (1)
Adam Wilsby $75,000 (1)
Blake Hillman $75,000 (2)
Chase Pauls $75,000 (2)
Total Farm Players22
Salary Commitment
Year 25 : $1,992,500
Year 26 : $792,500
Year 27 : $342,500
Year 28 : $0
Salary Average Commitment
Year 25 : $1,992,500
Year 26 : $792,500
Year 27 : $342,500
Year 28 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 7200 - $80 - 4,469 - 62.08%
Level 2: 6200 - $50 - 3,658 - 59.00%
Level 3: 3200 - $30 - 2,420 - 75.63%
Level 4: 4000 - $17 - 2,617 - 65.41%
Luxury : 3400 - $160 - 1,466 - 43.11%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $190 - 1,886 - 94.31%
Farm Level 2: 1000 - $95 - 939 - 93.91%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %14,630 - 60.96%
Average Income per Game$1,468,623
Year to Date Revenue$17,623,472
Farm
Home Games Left30
Average Attendance - %2,825 - 94.18%
Average Income per Game$208,269
Year to Date Revenue$1,874,418

Expense

Pro Players Total Salaries$80,050,000
Farm Players Total Salaries$2,540,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$5,975,000
Pro Year To Date Expenses$17,346,356
Farm Year To Date Expenses$611,383
Pro Salary Cap To Date$17,242,172
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,590,057
Farm Estimated Season Revenue$6,248,060
Pro Remaining Season Days152
Pro Expenses Per Days$419,531
Pro Estimated Expenses$63,768,712
Farm Remaining Season Days138
Farm Expenses Per Days$15,674
Farm Estimated Expenses$2,163,012
Estimated Season Expenses$65,931,724
Estimated Season Salary Cap$86,590,076
Estimate Under Maximum Salary Cap of $95,500,000$8,909,924
Estimate Over Minimum Salary Cap of $70,600,000 $15,990,076
Current Bank Account$20,576,412
Projected Bank Account$3,482,805

Pro Players Salaries

Marcus Pettersson $7,800,000 (4)
Anders Lee $6,500,000 (3)
Nikita Zadorov $6,500,000 (4)
J.T. Compher $6,000,000 (4)
Mason Marchment $5,500,000 (4)
Karel Vejmelka $5,000,000 (5)
Nick Bjugstad $4,800,000 (3)
Eeli Tolvanen $4,200,000 (3)
Anthony Duclair $4,150,000 (3)
Jakub Vrana $3,500,000 (1)
Justin Holl $3,250,000 (1)
Daniel Sprong $3,000,000 (2)
Andrew Peeke $2,750,000 (2)
Pierre-Oliver Joseph $2,500,000 (3)
Frederick Gaudreau $2,250,000 (2)
Caleb Jones $2,200,000 (1)
Peyton Krebs $2,000,000 (1)
Samuel Ersson $1,750,000 (2)
Alexandre Texier $1,700,000 (1)
Jacob Bernard-Docker $1,500,000 (1)
Uvis Balinskis $1,250,000 (1)
Patrick Maroon $1,000,000 (1)
Drew O'Connor $950,000 (1)
Total Pro Players23
Salary Commitment
Year 25 : $80,050,000
Year 26 : $62,700,000
Year 27 : $52,950,000
Year 28 : $30,800,000
Salary Average Commitment
Year 25 : $80,050,000
Year 26 : $62,700,000
Year 27 : $52,950,000
Year 28 : $30,800,000
Salary Cap with 1 Way Contract
Year 25 : $80,050,000
Year 26 : $62,700,000
Year 27 : $52,950,000
Year 28 : $30,800,000

Farm Players Salaries

Andreas Athanasiou $200,000 (2)
Yaroslav Askarov $150,000 (2)
Riley Fiddler-Schultz $150,000 (2)
Cole Clayton $150,000 (1)
Ivan Ivan $150,000 (1)
Maksymilian Szuber $150,000 (1)
Chase Bradley $150,000 (2)
Djibril Toure $150,000 (2)
Alexander Nylander $150,000 (2)
Mark Friedman $125,000 (1)
Noah Ostlund $120,000 (2)
Ian Mitchell $120,000 (1)
Logan Nijhoff $100,000 (1)
Georgi Romanov $100,000 (1)
Rasmus Asplund $100,000 (3)
Liam Foudy $100,000 (3)
Tyson Kozak $75,000 (2)
Reece Vitelli $75,000 (1)
Jacob Doty $75,000 (1)
Nick Swaney $75,000 (1)
Charles Martin $75,000 (1)
Total Farm Players21
Salary Commitment
Year 25 : $2,540,000
Year 26 : $1,345,000
Year 27 : $200,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,540,000
Year 26 : $1,345,000
Year 27 : $200,000
Year 28 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Boston Garden
Level 1: 6000 - $75 - 5,951 - 99.18%
Level 2: 5000 - $43 - 5,000 - 100.00%
Level 3: 3000 - $27 - 2,960 - 98.66%
Level 4: 4000 - $16 - 3,959 - 98.97%
Luxury : 1000 - $180 - 1,000 - 100.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,448 - 72.38%
Farm Level 2: 1000 - $100 - 695 - 69.51%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18,869 - 99.31%
Average Income per Game$1,378,378
Year to Date Revenue$15,162,153
Farm
Home Games Left30
Average Attendance - %2,143 - 71.43%
Average Income per Game$502,662
Year to Date Revenue$4,523,960

Expense

Pro Players Total Salaries$92,750,000
Farm Players Total Salaries$2,112,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,427,080
Farm Year To Date Expenses$530,880
Pro Salary Cap To Date$19,322,920
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,351,326
Farm Estimated Season Revenue$15,079,867
Pro Remaining Season Days152
Pro Expenses Per Days$485,677
Pro Estimated Expenses$73,822,904
Farm Remaining Season Days138
Farm Expenses Per Days$13,272
Farm Estimated Expenses$1,831,536
Estimated Season Expenses$75,654,440
Estimated Season Salary Cap$92,750,016
Estimate Under Maximum Salary Cap of $95,500,000$2,749,984
Estimate Over Minimum Salary Cap of $70,600,000 $22,150,016
Current Bank Account$61,300,999
Projected Bank Account$42,077,752

Pro Players Salaries

Brayden Point $9,500,000 (6)
Alex Debrincat $7,750,000 (1)
Mattias Ekholm $7,600,000 (2)
Vince Dunn $7,350,000 (3)
Marc-Andre Fleury $7,000,000 (1)
Ryan Nugent-Hopkins $7,000,000 (3)
Ryan McDonagh $6,500,000 (3)
Jean-Gabriel Pageau $6,000,000 (4)
Alex Killorn $5,500,000 (3)
Jesper Bratt $4,500,000 (1)
Oliver Ekman-Larsson $3,750,000 (2)
Noah Cates $3,550,000 (3)
Jamie Oleksiak $3,500,000 (2)
Erik Haula $3,125,000 (2)
Marcus Johansson $2,750,000 (3)
Nathan Bastian $1,750,000 (3)
Casey DeSmith $1,500,000 (2)
Tomas Nosek $1,250,000 (2)
Jacob Bryson $1,100,000 (1)
Justin Kirkland $1,000,000 (2)
Travis Hamonic $775,000 (1)
Total Pro Players21
Salary Commitment
Year 25 : $92,750,000
Year 26 : $71,625,000
Year 27 : $49,900,000
Year 28 : $15,500,000
Salary Average Commitment
Year 25 : $92,750,000
Year 26 : $71,625,000
Year 27 : $49,900,000
Year 28 : $15,500,000
Salary Cap with 1 Way Contract
Year 25 : $92,750,000
Year 26 : $71,625,000
Year 27 : $49,900,000
Year 28 : $15,500,000

Farm Players Salaries

Collin Graf $150,000 (1)
Cole McWard $150,000 (1)
Filip Roos $125,000 (1)
Juha Jaaska $120,000 (1)
Pierrick Dube $120,000 (3)
Sammy Walker $100,000 (2)
John Leonard $100,000 (1)
Lane Pederson $100,000 (2)
Jake Livingstone $100,000 (2)
Cameron Lund $100,000 (2)
Ville Koivunen $100,000 (2)
Oliver Okuliar $95,000 (1)
Jaxson Stauber $92,500 (1)
Jack St. Ivany $90,000 (2)
Valtteri Puustinen $90,000 (1)
Mac Hollowell $90,000 (1)
Hunter Miska $80,000 (1)
Mason Shaw $80,000 (1)
Seth Helgeson $80,000 (1)
Ethan Cardwell $75,000 (2)
Rory Kerins $75,000 (2)
Total Farm Players21
Salary Commitment
Year 25 : $2,112,500
Year 26 : $860,000
Year 27 : $120,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,112,500
Year 26 : $860,000
Year 27 : $120,000
Year 28 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 7000 - $75 - 6,541 - 93.44%
Level 2: 6000 - $42 - 5,576 - 92.93%
Level 3: 4000 - $26 - 3,256 - 81.39%
Level 4: 5000 - $18 - 3,357 - 67.14%
Luxury : 2000 - $134 - 1,698 - 84.91%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,413 - 70.66%
Farm Level 2: 1000 - $100 - 700 - 70.00%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20,428 - 85.12%
Average Income per Game$1,536,340
Year to Date Revenue$15,363,402
Farm
Home Games Left30
Average Attendance - %2,113 - 70.44%
Average Income per Game$493,671
Year to Date Revenue$4,443,040

Expense

Pro Players Total Salaries$93,250,000
Farm Players Total Salaries$2,277,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$600,000
Pro Year To Date Expenses$19,062,496
Farm Year To Date Expenses$567,960
Pro Salary Cap To Date$18,958,336
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,626,546
Farm Estimated Season Revenue$14,810,133
Pro Remaining Season Days152
Pro Expenses Per Days$488,281
Pro Estimated Expenses$74,218,712
Farm Remaining Season Days138
Farm Expenses Per Days$14,199
Farm Estimated Expenses$1,959,462
Estimated Season Expenses$76,178,174
Estimated Season Salary Cap$93,381,240
Estimate Under Maximum Salary Cap of $95,500,000$2,118,760
Estimate Over Minimum Salary Cap of $70,600,000 $22,781,240
Current Bank Account$98,409,131
Projected Bank Account$84,667,636

Pro Players Salaries

Connor McDavid $13,250,000 (6)
Brandon Hagel $7,100,000 (7)
Brandon Montour $6,500,000 (4)
Joel Eriksson Ek $6,250,000 (3)
Claude Giroux $6,000,000 (2)
Tyler Toffoli $5,900,000 (1)
Jonathan Marchessault $5,750,000 (4)
Jonas Brodin $5,650,000 (1)
Darcy Kuemper $5,500,000 (2)
Adam Larsson $5,250,000 (5)
Kevin Lankinen $5,000,000 (2)
Michael Matheson $4,800,000 (1)
Erik Cernak $4,500,000 (3)
Nick Paul $3,050,000 (2)
Marc-Edouard Vlasic $2,000,000 (1)
Jesper Boqvist $1,500,000 (1)
Corey Perry $1,500,000 (1)
Michael McCarron $1,500,000 (3)
Cole Koepke $1,250,000 (4)
Justin Danforth $1,000,000 (2)
Total Pro Players20
Salary Commitment
Year 25 : $93,250,000
Year 26 : $71,900,000
Year 27 : $51,350,000
Year 28 : $39,100,000
Salary Average Commitment
Year 25 : $93,250,000
Year 26 : $71,900,000
Year 27 : $51,350,000
Year 28 : $39,100,000
Salary Cap with 1 Way Contract
Year 25 : $93,250,000
Year 26 : $71,900,000
Year 27 : $51,350,000
Year 28 : $39,100,000

Farm Players Salaries

Clay Stevenson $150,000 (1)
Alexandre Doucet $150,000 (2)
Christoffer Sedoff $150,000 (1)
Zack Hayes $120,000 (4)
Garrett Pilon $120,000 (4)
Owen Sillinger $120,000 (4)
Zack Macewen $120,000 (4)
Linus Karlsson $120,000 (2)
Alex Belzile $100,000 (1)
Sammy Blais $100,000 (4)
Tristen Nielsen $100,000 (2)
Dennis Gilbert $100,000 (2)
Brayden Tracey $100,000 (2)
Gabriel Dumont $97,500 (1)
Tobie Paquette-Bisson $95,000 (4)
Felix Sandstrom $95,000 (2)
Lucas Johansen $95,000 (4)
Colton White $95,000 (2)
Curtis McKenzie $90,000 (2)
Aidan Mcdonough $85,000 (3)
Nate Clurman $75,000 (1)
Total Farm Players21
Salary Commitment
Year 25 : $2,277,500
Year 26 : $1,705,000
Year 27 : $855,000
Year 28 : $770,000
Salary Average Commitment
Year 25 : $2,277,500
Year 26 : $1,705,000
Year 27 : $855,000
Year 28 : $770,000

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6500 - $75 - 6,345 - 97.62%
Level 2: 6000 - $40 - 5,344 - 89.06%
Level 3: 4000 - $25 - 3,173 - 79.32%
Level 4: 4000 - $16 - 3,904 - 97.61%
Luxury : 2000 - $202 - 1,500 - 74.99%
Total Capacity :22500
Farm
Farm Level 1: 2000 - $200 - 1,442 - 72.09%
Farm Level 2: 1000 - $100 - 703 - 70.30%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,266 - 90.07%
Average Income per Game$1,600,091
Year to Date Revenue$14,400,819
Farm
Home Games Left30
Average Attendance - %2,145 - 71.49%
Average Income per Game$502,118
Year to Date Revenue$4,519,060

Expense

Pro Players Total Salaries$95,300,000
Farm Players Total Salaries$2,535,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,958,320
Farm Year To Date Expenses$625,840
Pro Salary Cap To Date$19,854,160
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,202,912
Farm Estimated Season Revenue$15,063,533
Pro Remaining Season Days152
Pro Expenses Per Days$498,958
Pro Estimated Expenses$75,841,616
Farm Remaining Season Days138
Farm Expenses Per Days$15,646
Farm Estimated Expenses$2,159,148
Estimated Season Expenses$78,000,764
Estimated Season Salary Cap$95,299,968
Estimate Under Maximum Salary Cap of $95,500,000$200,032
Estimate Over Minimum Salary Cap of $70,600,000 $24,699,968
Current Bank Account$70,699,904
Projected Bank Account$58,965,585

Pro Players Salaries

Erik Karlsson $10,100,000 (2)
Rasmus Dahlin $9,250,000 (2)
Wyatt Johnston $8,400,000 (5)
Linus Ullmark $8,250,000 (3)
Nico Hischier $7,500,000 (4)
Drake Batherson $7,300,000 (5)
Noah Hanifin $5,750,000 (3)
Pavel Zacha $4,750,000 (2)
Anthony Mantha $4,750,000 (3)
Jason Zucker $4,500,000 (1)
Artem Zub $3,500,000 (3)
Ryan Lindgren $3,250,000 (3)
Simon Holmstrom $3,250,000 (2)
Pius Suter $3,000,000 (1)
Rasmus Ristolainen $3,000,000 (1)
Erik Johnson $2,000,000 (1)
Vasily Podkolzin $1,600,000 (2)
Connor Bedard $1,500,000 (1)
Michael Carcone $1,000,000 (3)
Kevin Stenlund $950,000 (1)
Justus Annunen $900,000 (1)
Kiefer Sherwood $800,000 (1)
Total Pro Players22
Salary Commitment
Year 25 : $95,300,000
Year 26 : $79,750,000
Year 27 : $50,800,000
Year 28 : $23,200,000
Salary Average Commitment
Year 25 : $103,850,000
Year 26 : $78,650,000
Year 27 : $49,700,000
Year 28 : $23,200,000
Salary Cap with 1 Way Contract
Year 25 : $95,300,000
Year 26 : $78,650,000
Year 27 : $49,700,000
Year 28 : $23,200,000

Farm Players Salaries

Victor Ostman $150,000 (1)
Max Sasson $150,000 (2)
Akito Hirose $150,000 (1)
Karsen Dorwart $150,000 (2)
Arshdeep Bains $150,000 (1)
Kole Lind $120,000 (1)
Lian Bichsel $120,000 (1)
Sam Poulin $120,000 (1)
Kurtis MacDermid $110,000 (2)
Samuel Helenius $100,000 (2)
Sam Rinzel $100,000 (2)
Gustav Olofsson $95,000 (1)
Chase Priskie $95,000 (2)
Leevi Merilainen $90,000 (2)
Drake Caggiula $90,000 (2)
Vinni Lettieri $85,000 (1)
Aaron Ness $85,000 (1)
Gabriel Fortier $85,000 (2)
Cole Reinhardt $85,000 (2)
Ashton Sautner $85,000 (1)
Anthony Richard $85,000 (2)
Nikolas Brouillard $80,000 (1)
Matt Villalta $80,000 (1)
Aku Raty $75,000 (1)
Total Farm Players24
Salary Commitment
Year 25 : $2,535,000
Year 26 : $1,140,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,535,000
Year 26 : $1,140,000
Year 27 : $0
Year 28 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $79 - 5,602 - 93.37%
Level 2: 5000 - $45 - 4,988 - 99.75%
Level 3: 3000 - $25 - 2,970 - 99.01%
Level 4: 4000 - $16 - 3,940 - 98.50%
Luxury : 1000 - $220 - 1,000 - 100.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,413 - 70.64%
Farm Level 2: 1000 - $100 - 695 - 69.46%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,500 - 97.37%
Average Income per Game$1,434,046
Year to Date Revenue$12,906,417
Farm
Home Games Left31
Average Attendance - %2,108 - 70.25%
Average Income per Game$492,853
Year to Date Revenue$3,942,820

Expense

Pro Players Total Salaries$88,750,000
Farm Players Total Salaries$1,645,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,622,922
Farm Year To Date Expenses$422,697
Pro Salary Cap To Date$18,518,762
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,889,483
Farm Estimated Season Revenue$15,278,428
Pro Remaining Season Days152
Pro Expenses Per Days$464,844
Pro Estimated Expenses$70,656,288
Farm Remaining Season Days138
Farm Expenses Per Days$10,646
Farm Estimated Expenses$1,469,148
Estimated Season Expenses$72,125,436
Estimated Season Salary Cap$88,779,242
Estimate Under Maximum Salary Cap of $95,500,000$6,720,758
Estimate Over Minimum Salary Cap of $70,600,000 $18,179,242
Current Bank Account$98,354,827
Projected Bank Account$87,397,302

Pro Players Salaries

Victor Hedman $10,000,000 (2)
Alex Ovechkin $9,500,000 (1)
Evgeni Malkin $9,000,000 (1)
Travis Konecny $8,600,000 (5)
Bo Horvat $7,500,000 (3)
Ilya Sorokin $7,000,000 (2)
Viktor Arvidsson $5,000,000 (1)
Colton Parayko $5,000,000 (2)
Travis Sanheim $4,750,000 (1)
Dmitri Voronkov $4,250,000 (3)
Matias Maccelli $3,500,000 (1)
Kaapo Kakko $2,500,000 (1)
Olli Maatta $2,500,000 (1)
Pierre Engvall $2,000,000 (2)
Braden Schneider $2,000,000 (1)
Jason Dickinson $1,850,000 (1)
David Rittich $1,250,000 (2)
Luca Del Bel Belluz $1,000,000 (2)
Michael Pezzetta $800,000 (1)
Emil Lilleberg $750,000 (1)
Total Pro Players20
Salary Commitment
Year 25 : $88,750,000
Year 26 : $46,600,000
Year 27 : $20,350,000
Year 28 : $8,600,000
Salary Average Commitment
Year 25 : $88,750,000
Year 26 : $46,600,000
Year 27 : $20,350,000
Year 28 : $8,600,000
Salary Cap with 1 Way Contract
Year 25 : $88,750,000
Year 26 : $46,600,000
Year 27 : $20,350,000
Year 28 : $8,600,000

Farm Players Salaries

Jimmy Snuggerud $120,000 (2)
Isaac Ratcliffe $100,000 (1)
Graeme Clarke $90,000 (1)
Cam Dineen $90,000 (1)
Simon Mack $80,000 (1)
Adam McCormick $80,000 (1)
John Gormley $80,000 (1)
Ryan Siedem $80,000 (1)
Keaton Mastrodonato $80,000 (2)
Ryan Sandelin $80,000 (2)
Stefan Matteau $80,000 (1)
Mitchell Mclain $80,000 (2)
Hunter McKown $80,000 (2)
Eetu Makiniemi $75,000 (1)
Zach Solow $75,000 (1)
Wyatt Newpower $75,000 (1)
Vincent Arseneau $75,000 (1)
Marc Johnstone $75,000 (1)
Jiri Patera $75,000 (1)
Brandon Biro $75,000 (1)
Total Farm Players20
Salary Commitment
Year 25 : $1,645,000
Year 26 : $440,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,645,000
Year 26 : $440,000
Year 27 : $0
Year 28 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 7000 - $70 - 6,221 - 88.87%
Level 2: 6000 - $30 - 5,721 - 95.34%
Level 3: 3000 - $25 - 2,990 - 99.65%
Level 4: 4000 - $15 - 3,994 - 99.84%
Luxury : 1500 - $160 - 1,487 - 99.14%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 1,407 - 70.34%
Farm Level 2: 1000 - $100 - 721 - 72.14%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20,411 - 94.94%
Average Income per Game$1,371,500
Year to Date Revenue$9,600,500
Farm
Home Games Left30
Average Attendance - %2,128 - 70.94%
Average Income per Game$494,900
Year to Date Revenue$4,454,100

Expense

Pro Players Total Salaries$90,840,000
Farm Players Total Salaries$2,202,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$2,368,763
Pro Year To Date Expenses$19,233,058
Farm Year To Date Expenses$568,179
Pro Salary Cap To Date$19,128,897
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,631,000
Farm Estimated Season Revenue$14,847,000
Pro Remaining Season Days152
Pro Expenses Per Days$475,729
Pro Estimated Expenses$72,310,808
Farm Remaining Season Days138
Farm Expenses Per Days$13,778
Farm Estimated Expenses$1,901,364
Estimated Season Expenses$74,212,172
Estimated Season Salary Cap$93,412,660
Estimate Under Maximum Salary Cap of $95,500,000$2,087,340
Estimate Over Minimum Salary Cap of $70,600,000 $22,812,660
Current Bank Account$73,067,569
Projected Bank Account$60,333,397

Pro Players Salaries

Jason Robertson $9,500,000 (4)
Mathew Barzal $9,150,000 (7)
Timo Meier $8,650,000 (4)
Alexis Lafreniere $7,200,000 (7)
Vincent Trocheck $6,400,000 (5)
Brayden McNabb $6,015,000 (5)
Jamie Benn $6,000,000 (2)
Evan Bouchard $5,500,000 (3)
Vladislav Gavrikov $4,500,000 (3)
Darnell Nurse $3,500,000 (1)
Morgan Geekie $3,000,000 (2)
Kirby Dach $2,750,000 (3)
Charlie Lindgren $2,550,000 (1)
Connor Clifton $2,500,000 (3)
Andrew Copp $2,375,000 (2)
Spencer Knight $2,000,000 (1)
Isac Lundestrom $1,750,000 (2)
Adam Fantilli $1,500,000 (1)
Simon Edvinsson $1,500,000 (1)
Joel Kiviranta $1,250,000 (1)
Conor Timmins $1,250,000 (1)
Paul Cotter $1,000,000 (1)
Ben Chiarot $1,000,000 (1)
Total Pro Players23
Salary Commitment
Year 25 : $90,840,000
Year 26 : $75,290,000
Year 27 : $62,165,000
Year 28 : $46,915,000
Salary Average Commitment
Year 25 : $85,440,000
Year 26 : $69,890,000
Year 27 : $62,165,000
Year 28 : $46,915,000
Salary Cap with 1 Way Contract
Year 25 : $90,840,000
Year 26 : $75,290,000
Year 27 : $62,165,000
Year 28 : $46,915,000

Farm Players Salaries

Thomas Bordeleau $150,000 (2)
Cutter Gauthier $150,000 (2)
Simon Nemec $150,000 (1)
Mackenzie Entwistle $125,000 (2)
Conor Geekie $120,000 (2)
Fraser Minten $100,000 (2)
Dominic Toninato $100,000 (3)
Matej Blumel $100,000 (2)
Bokondji Imama $100,000 (3)
Drew Commesso $100,000 (2)
Samuel Fagemo $100,000 (1)
Robert Hagg $100,000 (3)
Jeremy Davies $100,000 (3)
Jake Christiansen $100,000 (1)
Jonas Rondbjerg $90,000 (1)
Benoit-Olivier Groulx $90,000 (2)
Adam Raska $90,000 (2)
Danil Gushchin $90,000 (2)
Guillaume Brisebois $87,500 (1)
Jordan Papirny $80,000 (1)
Gabriel Carriere $80,000 (1)
Total Farm Players21
Salary Commitment
Year 25 : $2,202,500
Year 26 : $1,515,000
Year 27 : $400,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,202,500
Year 26 : $1,515,000
Year 27 : $400,000
Year 28 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $65 - 6,626 - 94.65%
Level 2: 6000 - $37 - 5,826 - 97.09%
Level 3: 4000 - $20 - 3,396 - 84.90%
Level 4: 5000 - $17 - 3,872 - 77.44%
Luxury : 2000 - $165 - 1,604 - 80.19%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $199 - 1,465 - 73.26%
Farm Level 2: 1000 - $99 - 710 - 71.00%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %21,323 - 88.84%
Average Income per Game$1,462,412
Year to Date Revenue$11,699,293
Farm
Home Games Left30
Average Attendance - %2,175 - 72.51%
Average Income per Game$506,617
Year to Date Revenue$4,559,552

Expense

Pro Players Total Salaries$94,100,000
Farm Players Total Salaries$1,727,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,588,011
Farm Year To Date Expenses$430,225
Pro Salary Cap To Date$19,483,851
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,259,584
Farm Estimated Season Revenue$15,198,507
Pro Remaining Season Days152
Pro Expenses Per Days$492,708
Pro Estimated Expenses$74,891,616
Farm Remaining Season Days138
Farm Expenses Per Days$11,110
Farm Estimated Expenses$1,533,180
Estimated Season Expenses$76,424,796
Estimated Season Salary Cap$93,979,659
Estimate Under Maximum Salary Cap of $95,500,000$1,520,341
Estimate Over Minimum Salary Cap of $70,600,000 $23,379,659
Current Bank Account$157,782,956
Projected Bank Account$144,816,251

Pro Players Salaries

Sebastian Aho $9,750,000 (7)
Miro Heiskanen $8,750,000 (3)
Kyle Connor $8,550,000 (5)
Moritz Seider $8,000,000 (4)
Dylan Guenther $7,250,000 (8)
Gabriel Vilardi $7,000,000 (5)
Lucas Raymond $7,000,000 (4)
Jake Oettinger $5,500,000 (1)
Brent Burns $4,500,000 (1)
Anze Kopitar $3,500,000 (1)
Alexander Romanov $3,000,000 (2)
James Van Riemsdyk $3,000,000 (1)
Taylor Hall $3,000,000 (1)
Justin Faulk $3,000,000 (2)
Jake Evans $2,850,000 (4)
Kevin Hayes $2,500,000 (1)
David Perron $2,000,000 (1)
Joel Hofer $2,000,000 (1)
David Savard $1,700,000 (1)
Brendan Smith $1,250,000 (1)
Total Pro Players20
Salary Commitment
Year 25 : $94,100,000
Year 26 : $65,150,000
Year 27 : $59,150,000
Year 28 : $50,400,000
Salary Average Commitment
Year 25 : $94,100,000
Year 26 : $65,150,000
Year 27 : $59,150,000
Year 28 : $50,400,000
Salary Cap with 1 Way Contract
Year 25 : $94,100,000
Year 26 : $65,150,000
Year 27 : $59,150,000
Year 28 : $50,400,000

Farm Players Salaries

Artyom Levshunov $150,000 (2)
Rutger McGroarty $120,000 (2)
Akira Schmid $100,000 (1)
Dan Renouf $77,500 (2)
Turner Ottenbreit $77,500 (2)
Griffin Mendel $77,500 (2)
William Rousseau $75,000 (2)
Hardy Haman Aktell $75,000 (2)
Anthony Angello $75,000 (1)
Dalton Smith $75,000 (1)
Hugh McGing $75,000 (1)
Riley McKay $75,000 (1)
Tarun Fizer $75,000 (1)
Maxence Guenette $75,000 (1)
Avery Hayes $75,000 (1)
Jaxsen Wiebe $75,000 (1)
David Silye $75,000 (1)
Anthony Vincent $75,000 (1)
Mark Senden $75,000 (1)
Harrison Scott $75,000 (2)
Tye Felhaber $75,000 (1)
Total Farm Players21
Salary Commitment
Year 25 : $1,727,500
Year 26 : $727,500
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,727,500
Year 26 : $727,500
Year 27 : $0
Year 28 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - $150 - 3,665 - 52.36%
Level 2: 6000 - $100 - 2,914 - 48.56%
Level 3: 4000 - $75 - 2,122 - 53.05%
Level 4: 5000 - $20 - 2,967 - 59.35%
Luxury : 2000 - $400 - 1,092 - 54.59%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,455 - 72.75%
Farm Level 2: 1000 - $100 - 724 - 72.44%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %12,760 - 53.17%
Average Income per Game$1,536,266
Year to Date Revenue$9,217,593
Farm
Home Games Left30
Average Attendance - %2,179 - 72.65%
Average Income per Game$508,822
Year to Date Revenue$4,579,400

Expense

Pro Players Total Salaries$95,325,500
Farm Players Total Salaries$2,015,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,963,640
Farm Year To Date Expenses$509,000
Pro Salary Cap To Date$19,859,480
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,769,292
Farm Estimated Season Revenue$15,264,667
Pro Remaining Season Days152
Pro Expenses Per Days$499,091
Pro Estimated Expenses$75,861,832
Farm Remaining Season Days138
Farm Expenses Per Days$12,725
Farm Estimated Expenses$1,756,050
Estimated Season Expenses$77,617,882
Estimated Season Salary Cap$95,325,504
Estimate Under Maximum Salary Cap of $95,500,000$174,496
Estimate Over Minimum Salary Cap of $70,600,000 $24,725,504
Current Bank Account$111,081,013
Projected Bank Account$102,497,090

Pro Players Salaries

Nikita Kucherov $13,000,000 (5)
Adam Fox $9,000,500 (4)
Dylan Larkin $8,700,000 (5)
Thomas Harley $8,000,000 (5)
Chris Kreider $8,000,000 (2)
Adam Henrique $5,750,000 (3)
Vladimir Tarasenko $4,700,000 (4)
Semyon Varlamov $4,000,000 (2)
Trent Frederic $4,000,000 (4)
Jack Quinn $3,375,000 (2)
Ilya Lyubushkin $3,000,000 (5)
Luke Schenn $3,000,000 (4)
Jonathan Quick $2,750,000 (2)
Zach Whitecloud $2,750,000 (3)
Colin Blackwell $2,500,000 (3)
Luke Glendening $2,500,000 (1)
Nico Sturm $2,000,000 (1)
Trevor Moore $2,000,000 (1)
Pavel Dorofeyev $1,800,000 (1)
Darren Raddysh $1,500,000 (1)
Noah Philp $1,200,000 (4)
Jacob Moverare $900,000 (1)
Ilya Solovyov $900,000 (2)
Total Pro Players23
Salary Commitment
Year 25 : $95,325,500
Year 26 : $84,625,500
Year 27 : $65,600,500
Year 28 : $54,600,500
Salary Average Commitment
Year 25 : $95,325,500
Year 26 : $84,625,500
Year 27 : $65,600,500
Year 28 : $54,600,500
Salary Cap with 1 Way Contract
Year 25 : $95,325,500
Year 26 : $84,625,500
Year 27 : $65,600,500
Year 28 : $54,600,500

Farm Players Salaries

Milo Roelens $150,000 (2)
Pavel Mintyukov $150,000 (1)
Riley Tufte $120,000 (2)
Brennan Othmann $120,000 (2)
Lukas Reichel $120,000 (1)
Ivan Miroshnichenko $120,000 (1)
Matt Murray $100,000 (1)
Ryan Reaves $100,000 (2)
Tyler Johnson $100,000 (1)
Philippe Myers $100,000 (1)
Reese Johnson $100,000 (3)
Trey Fix-Wolansky $100,000 (2)
Ryan Winterton $90,000 (1)
Kevin Connauton $80,000 (2)
Zac Dalpe $80,000 (1)
Madison Bowey $80,000 (1)
Dennis Hildeby $80,000 (1)
Mason Geertsen $75,000 (1)
Colin Felix $75,000 (2)
Mark Liwiski $75,000 (1)
Total Farm Players20
Salary Commitment
Year 25 : $2,015,000
Year 26 : $845,000
Year 27 : $100,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,015,000
Year 26 : $845,000
Year 27 : $100,000
Year 28 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $95 - 4,448 - 74.14%
Level 2: 5000 - $65 - 3,643 - 72.86%
Level 3: 3000 - $55 - 1,893 - 63.11%
Level 4: 4000 - $25 - 2,715 - 67.88%
Luxury : 1000 - $275 - 979 - 97.87%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $125 - 1,951 - 97.57%
Farm Level 2: 1000 - $59 - 984 - 98.39%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %13,678 - 71.99%
Average Income per Game$1,420,222
Year to Date Revenue$12,782,000
Farm
Home Games Left30
Average Attendance - %2,935 - 97.84%
Average Income per Game$422,772
Year to Date Revenue$3,804,948

Expense

Pro Players Total Salaries$92,350,000
Farm Players Total Salaries$2,060,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,343,760
Farm Year To Date Expenses$532,250
Pro Salary Cap To Date$19,239,600
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,447,111
Farm Estimated Season Revenue$12,683,160
Pro Remaining Season Days152
Pro Expenses Per Days$483,594
Pro Estimated Expenses$73,506,288
Farm Remaining Season Days138
Farm Expenses Per Days$12,980
Farm Estimated Expenses$1,791,240
Estimated Season Expenses$75,297,528
Estimated Season Salary Cap$92,350,080
Estimate Under Maximum Salary Cap of $95,500,000$3,149,920
Estimate Over Minimum Salary Cap of $70,600,000 $21,750,080
Current Bank Account$184,808,100
Projected Bank Account$167,640,843

Pro Players Salaries

David Pastrnak $11,250,000 (6)
Roope Hintz $8,450,000 (7)
Neal Pionk $7,000,000 (5)
Thatcher Demko $6,500,000 (3)
Brady Skjei $5,500,000 (2)
Ryan McLeod $5,300,000 (5)
Jared McCann $5,000,000 (2)
Alexander Kerfoot $4,350,000 (3)
Filip Chytil $4,250,000 (1)
Andrew Mangiapane $4,250,000 (3)
Brandon Carlo $4,000,000 (2)
Tyson Foerster $4,000,000 (3)
Johnathan Kovacevic $4,000,000 (5)
Joseph Woll $3,650,000 (3)
Brandon Tanev $2,650,000 (3)
Fabian Zetterlund $2,350,000 (1)
Nate Schmidt $1,750,000 (1)
Urho Vaakanainen $1,750,000 (1)
A.J. Greer $1,750,000 (4)
Josh Mahura $1,300,000 (2)
Adam Klapka $1,250,000 (3)
Scott Perunovich $1,150,000 (2)
Trevor Lewis $900,000 (1)
Total Pro Players23
Salary Commitment
Year 25 : $92,350,000
Year 26 : $81,350,000
Year 27 : $64,400,000
Year 28 : $37,750,000
Salary Average Commitment
Year 25 : $91,600,000
Year 26 : $80,600,000
Year 27 : $63,650,000
Year 28 : $37,750,000
Salary Cap with 1 Way Contract
Year 25 : $92,350,000
Year 26 : $81,350,000
Year 27 : $64,400,000
Year 28 : $37,750,000

Farm Players Salaries

Hunter McDonald $150,000 (1)
Denton Mateychuk $120,000 (2)
Zach Dean $120,000 (1)
Tristan Luneau $100,000 (2)
Emil Andrae $100,000 (2)
Joel Blomqvist $100,000 (2)
Clark Bishop $98,500 (4)
Jan Jenik $97,500 (3)
Chris Terry $94,500 (1)
Seth Griffith $94,500 (1)
Nicolas Deslauriers $92,500 (2)
Alexei Kolosov $90,000 (2)
Vinnie Hinostroza $85,000 (1)
Brandon Scanlin $82,500 (2)
Keaton Middleton $82,000 (1)
Mackenzie MacEachern $80,000 (1)
Alex Petrovic $80,000 (1)
Kai Uchacz $80,000 (2)
Ben McCartney $80,000 (1)
Colin White $80,000 (2)
Jesse Puljujarvi $78,500 (1)
Arturs Silovs $75,000 (1)
Total Farm Players22
Salary Commitment
Year 25 : $2,060,500
Year 26 : $1,041,000
Year 27 : $196,000
Year 28 : $98,500
Salary Average Commitment
Year 25 : $2,798,500
Year 26 : $1,041,000
Year 27 : $196,000
Year 28 : $98,500

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Center
Level 1: 6000 - $75 - 5,967 - 99.46%
Level 2: 5000 - $47 - 4,794 - 95.87%
Level 3: 3000 - $26 - 2,968 - 98.93%
Level 4: 4000 - $15 - 3,968 - 99.20%
Luxury : 1000 - $192 - 1,000 - 100.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,442 - 72.09%
Farm Level 2: 1000 - $100 - 706 - 70.61%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18,697 - 98.41%
Average Income per Game$1,402,168
Year to Date Revenue$15,423,844
Farm
Home Games Left30
Average Attendance - %2,148 - 71.60%
Average Income per Game$502,584
Year to Date Revenue$4,523,260

Expense

Pro Players Total Salaries$94,725,000
Farm Players Total Salaries$1,620,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,838,560
Farm Year To Date Expenses$420,240
Pro Salary Cap To Date$19,734,360
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,065,029
Farm Estimated Season Revenue$15,077,533
Pro Remaining Season Days152
Pro Expenses Per Days$495,964
Pro Estimated Expenses$75,386,528
Farm Remaining Season Days138
Farm Expenses Per Days$10,506
Farm Estimated Expenses$1,449,828
Estimated Season Expenses$76,836,356
Estimated Season Salary Cap$94,724,928
Estimate Under Maximum Salary Cap of $95,500,000$775,072
Estimate Over Minimum Salary Cap of $70,600,000 $24,124,928
Current Bank Account$63,968,300
Projected Bank Account$44,274,506

Pro Players Salaries

Roman Josi $11,000,000 (4)
Seth Jones $8,750,000 (3)
Nazem Kadri $8,500,000 (2)
Frank Vatrano $7,150,000 (4)
Brayden Schenn $6,450,000 (4)
Jaden Schwartz $5,650,000 (1)
Phillip Danault $5,500,000 (2)
Oliver Bjorkstrand $5,400,000 (1)
Philipp Grubauer $5,000,000 (1)
Dmitry Kulikov $5,000,000 (3)
Scott Wedgewood $4,000,000 (4)
Ryan Suter $3,650,000 (1)
Erik Gudbranson $3,500,000 (2)
Ondrej Palat $3,300,000 (2)
Anthony Beauvillier $3,000,000 (4)
Mason Appleton $2,100,000 (2)
Kevin Rooney $1,750,000 (2)
Mattias Janmark $1,500,000 (3)
Nick Perbix $1,500,000 (1)
Joey Anderson $1,250,000 (3)
Kyle MacLean $775,000 (2)
Total Pro Players21
Salary Commitment
Year 25 : $94,725,000
Year 26 : $73,525,000
Year 27 : $48,100,000
Year 28 : $31,600,000
Salary Average Commitment
Year 25 : $94,725,000
Year 26 : $73,525,000
Year 27 : $48,100,000
Year 28 : $31,600,000
Salary Cap with 1 Way Contract
Year 25 : $94,725,000
Year 26 : $73,525,000
Year 27 : $48,100,000
Year 28 : $31,600,000

Farm Players Salaries

Nikita Tolopilo $150,000 (2)
Landon Slaggert $90,000 (1)
Steven Santini $80,000 (1)
Mikael Diotte $80,000 (2)
Jack Thompson $80,000 (2)
Colton Poolman $80,000 (1)
Fredrik Karlstrom $80,000 (1)
Josh Dunne $80,000 (2)
Vyacheslav Peksa $75,000 (2)
James Hamblin $75,000 (2)
Jonathan Aspirot $75,000 (1)
Jimmy Huntington $75,000 (1)
Samuel Laberge $75,000 (1)
Dennis Cesana $75,000 (1)
Mark Duarte $75,000 (1)
Dylan Wendt $75,000 (1)
Daylan Kuefler $75,000 (2)
Kaleb Lawrence $75,000 (2)
Braeden Bowman $75,000 (2)
Brennan Saulnier $75,000 (1)
Total Farm Players20
Salary Commitment
Year 25 : $1,620,000
Year 26 : $765,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,620,000
Year 26 : $765,000
Year 27 : $0
Year 28 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT Mobile Arena
Level 1: 6000 - $75 - 5,992 - 99.87%
Level 2: 5000 - $60 - 3,848 - 76.96%
Level 3: 2000 - $50 - 1,619 - 80.96%
Level 4: 4000 - $30 - 2,255 - 56.38%
Luxury : 1000 - $205 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,411 - 70.53%
Farm Level 2: 1000 - $100 - 713 - 71.31%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %14,714 - 81.75%
Average Income per Game$1,371,600
Year to Date Revenue$13,715,997
Farm
Home Games Left31
Average Attendance - %2,124 - 70.79%
Average Income per Game$494,813
Year to Date Revenue$3,958,500

Expense

Pro Players Total Salaries$95,187,500
Farm Players Total Salaries$1,730,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,934,880
Farm Year To Date Expenses$444,960
Pro Salary Cap To Date$19,830,720
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,519,591
Farm Estimated Season Revenue$15,339,188
Pro Remaining Season Days152
Pro Expenses Per Days$498,372
Pro Estimated Expenses$75,752,544
Farm Remaining Season Days138
Farm Expenses Per Days$11,124
Farm Estimated Expenses$1,535,112
Estimated Season Expenses$77,287,656
Estimated Season Salary Cap$95,187,456
Estimate Under Maximum Salary Cap of $95,500,000$312,544
Estimate Over Minimum Salary Cap of $70,600,000 $24,587,456
Current Bank Account$75,093,326
Projected Bank Account$55,664,449

Pro Players Salaries

William Nylander $9,500,000 (4)
John Tavares $8,500,000 (3)
Patrick Kane $8,400,000 (4)
Brad Marchand $7,500,000 (2)
Morgan Rielly $6,800,000 (1)
Marco Rossi $5,900,000 (5)
Bowen Byram $5,750,000 (2)
Andre Burakovsky $5,500,000 (2)
Tristan Jarry $5,500,000 (2)
Samuel Girard $5,000,000 (2)
Boone Jenner $4,500,000 (3)
Derek Forbort $4,250,000 (3)
Jordan Greenway $3,100,000 (1)
Jared Spurgeon $3,062,500 (1)
Jeff Petry $2,750,000 (3)
Jonas Johansson $2,000,000 (1)
Arthur Kaliyev $1,600,000 (1)
Curtis Lazar $1,300,000 (4)
Christian Fischer $1,250,000 (1)
Brayden Pachal $1,200,000 (2)
Logan Stankoven $1,000,000 (1)
Jansen Harkins $825,000 (3)
Total Pro Players22
Salary Commitment
Year 25 : $95,187,500
Year 26 : $76,375,000
Year 27 : $45,925,000
Year 28 : $25,100,000
Salary Average Commitment
Year 25 : $98,250,000
Year 26 : $76,375,000
Year 27 : $45,925,000
Year 28 : $25,100,000
Salary Cap with 1 Way Contract
Year 25 : $95,187,500
Year 26 : $76,375,000
Year 27 : $45,925,000
Year 28 : $25,100,000

Farm Players Salaries

Patrick Brown $125,000 (4)
Liam O'Brien $100,000 (2)
Andrew Agozzino $90,000 (1)
Hunter Shepard $87,500 (2)
Joseph Labate $85,000 (3)
Luca Cagnoni $80,000 (2)
Brandon Gignac $80,000 (1)
Brogan Rafferty $77,500 (2)
Cooper Marody $77,500 (2)
Christian Wolanin $77,500 (2)
Daniel Walcott $77,500 (1)
Yaniv Perets $77,500 (2)
Declan Carlile $77,500 (2)
Gerald Mayhew $77,500 (1)
Tyce Thompson $77,500 (2)
Ty Glover $77,500 (2)
Tommy Miller $77,500 (1)
Matteo Pietroniro $77,500 (2)
Casey Dornbach $77,500 (1)
Lucas Carlsson $77,500 (1)
Nikita Grebenkin $75,000 (2)
Total Farm Players21
Salary Commitment
Year 25 : $1,730,000
Year 26 : $1,172,500
Year 27 : $210,000
Year 28 : $125,000
Salary Average Commitment
Year 25 : $1,730,000
Year 26 : $1,172,500
Year 27 : $210,000
Year 28 : $125,000

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $75 - 5,948 - 99.14%
Level 2: 5000 - $50 - 4,317 - 86.35%
Level 3: 3000 - $30 - 2,837 - 94.58%
Level 4: 4000 - $20 - 2,999 - 74.97%
Luxury : 1000 - $205 - 1,000 - 100.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,425 - 71.23%
Farm Level 2: 1000 - $100 - 694 - 69.41%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17,102 - 90.01%
Average Income per Game$1,416,908
Year to Date Revenue$12,752,173
Farm
Home Games Left31
Average Attendance - %2,119 - 70.63%
Average Income per Game$496,073
Year to Date Revenue$3,968,580

Expense

Pro Players Total Salaries$94,830,000
Farm Players Total Salaries$3,241,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,765,117
Farm Year To Date Expenses$501,967
Pro Salary Cap To Date$19,660,927
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,341,060
Farm Estimated Season Revenue$15,378,248
Pro Remaining Season Days152
Pro Expenses Per Days$496,510
Pro Estimated Expenses$75,469,520
Farm Remaining Season Days138
Farm Expenses Per Days$19,615
Farm Estimated Expenses$2,706,870
Estimated Season Expenses$78,176,390
Estimated Season Salary Cap$94,734,639
Estimate Under Maximum Salary Cap of $95,500,000$765,361
Estimate Over Minimum Salary Cap of $70,600,000 $24,134,639
Current Bank Account$54,444,777
Projected Bank Account$36,987,695

Pro Players Salaries

John Carlson $10,000,000 (2)
Thomas Chabot $8,000,000 (5)
Jack Hughes $8,000,000 (4)
Seth Jarvis $7,430,000 (8)
Nick Schmaltz $7,100,000 (2)
Jeff Skinner $7,000,000 (2)
Bryan Rust $6,000,000 (3)
Christopher Tanev $6,000,000 (4)
Jordan Binnington $6,000,000 (4)
Pyotr Kochetkov $6,000,000 (3)
Conor Garland $4,950,000 (2)
Ridly Greig $3,250,000 (4)
Mathieu Joseph $3,200,000 (3)
Jeremy Lauzon $2,750,000 (2)
Jordan Staal $2,500,000 (1)
Wyatt Kaiser $1,500,000 (2)
Logan Cooley $1,500,000 (1)
Alex Steeves $1,100,000 (1)
Emil Heineman $1,000,000 (2)
Ben Hutton $800,000 (2)
Spencer Stastney $750,000 (1)
Total Pro Players21
Salary Commitment
Year 25 : $94,830,000
Year 26 : $88,980,000
Year 27 : $53,880,000
Year 28 : $38,680,000
Salary Average Commitment
Year 25 : $97,330,000
Year 26 : $88,980,000
Year 27 : $53,880,000
Year 28 : $38,680,000
Salary Cap with 1 Way Contract
Year 25 : $94,830,000
Year 26 : $88,980,000
Year 27 : $53,880,000
Year 28 : $38,680,000

Farm Players Salaries

Brock McGinn $1,400,000 (1)
Walker Duehr $130,000 (1)
Milos Kelemen $100,000 (1)
Devon Levi $100,000 (1)
Dennis Cholowski $97,500 (1)
Erik Portillo $90,000 (1)
Mike Hardman $87,500 (1)
Dmitry Osipov $81,500 (1)
Dylan Wells $80,000 (1)
Nikolai Knyzhov $80,000 (1)
Josh Jacobs $80,000 (1)
Dominic Franco $77,500 (1)
Austin Strand $77,500 (1)
Dominik Shine $77,500 (1)
Hayden Hodgson $77,500 (1)
Matthew Highmore $77,500 (1)
Austin Poganski $77,500 (1)
Dysin Mayo $75,000 (2)
Ethan Prow $75,000 (2)
Drew Callin $75,000 (2)
Jagger Joshua $75,000 (2)
Boris Katchouk $75,000 (2)
Jack Becker $75,000 (2)
Total Farm Players23
Salary Commitment
Year 25 : $3,241,500
Year 26 : $450,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $3,241,500
Year 26 : $450,000
Year 27 : $0
Year 28 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6500 - $100 - 4,103 - 63.12%
Level 2: 6500 - $60 - 3,633 - 55.90%
Level 3: 4500 - $30 - 2,683 - 59.62%
Level 4: 5500 - $15 - 4,457 - 81.04%
Luxury : 1000 - $220 - 1,000 - 100.00%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,426 - 71.32%
Farm Level 2: 1000 - $100 - 724 - 72.42%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %15,876 - 66.15%
Average Income per Game$1,393,818
Year to Date Revenue$11,150,545
Farm
Home Games Left30
Average Attendance - %2,151 - 71.69%
Average Income per Game$500,796
Year to Date Revenue$4,507,160

Expense

Pro Players Total Salaries$70,875,000
Farm Players Total Salaries$1,955,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$8,000,000
Pro Year To Date Expenses$14,869,800
Farm Year To Date Expenses$495,520
Pro Salary Cap To Date$14,765,640
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,995,998
Farm Estimated Season Revenue$15,023,867
Pro Remaining Season Days152
Pro Expenses Per Days$371,745
Pro Estimated Expenses$56,505,240
Farm Remaining Season Days138
Farm Expenses Per Days$12,388
Farm Estimated Expenses$1,709,544
Estimated Season Expenses$58,214,784
Estimated Season Salary Cap$78,875,072
Estimate Under Maximum Salary Cap of $95,500,000$16,624,928
Estimate Over Minimum Salary Cap of $70,600,000 $8,275,072
Current Bank Account$88,575,058
Projected Bank Account$91,380,139

Pro Players Salaries

Matty Beniers $7,150,000 (6)
Tyler Bertuzzi $6,000,000 (3)
Sean Durzi $5,500,000 (3)
Casey Mittelstadt $5,250,000 (1)
Elvis Merzlikins $5,000,000 (2)
J.J. Moser $4,250,000 (4)
Joel Edmundson $4,000,000 (3)
Cody Ceci $3,900,000 (3)
Matt Dumba $3,500,000 (2)
Jesperi Kotkaniemi $3,100,000 (1)
Stefan Noesen $3,000,000 (2)
William Carrier $3,000,000 (3)
Anton Forsberg $2,750,000 (1)
Vincent Desharnais $2,500,000 (2)
Brandon Duhaime $2,500,000 (4)
Sam Malinski $1,750,000 (1)
Derek Ryan $1,750,000 (1)
Macklin Celebrini $1,500,000 (2)
Mitchell Chaffee $1,250,000 (1)
Juuso Parssinen $1,250,000 (2)
Jonatan Berggren $1,200,000 (1)
Ethen Frank $775,000 (1)
Total Pro Players22
Salary Commitment
Year 25 : $70,875,000
Year 26 : $53,050,000
Year 27 : $36,300,000
Year 28 : $13,900,000
Salary Average Commitment
Year 25 : $70,875,000
Year 26 : $53,050,000
Year 27 : $36,300,000
Year 28 : $13,900,000
Salary Cap with 1 Way Contract
Year 25 : $70,875,000
Year 26 : $53,050,000
Year 27 : $36,300,000
Year 28 : $13,900,000

Farm Players Salaries

Jake Bean $175,000 (1)
Zach Benson $150,000 (1)
Kaapo Kahkonen $150,000 (3)
Maveric Lamoureux $120,000 (2)
Marc Del Gaizo $100,000 (2)
Dylan McIlrath $95,000 (1)
Jakub Skarek $90,000 (1)
Timothy Gettinger $90,000 (1)
Anders Bjork $90,000 (1)
Elias Pettersson D $90,000 (2)
Isaiah George $90,000 (2)
John Stevens $85,000 (1)
Joseph Gambardella $85,000 (1)
Chase De Leo $85,000 (1)
Jackson Cates $80,000 (1)
Sean Farrell $80,000 (1)
Joey Abate $75,000 (1)
Matt Rempe $75,000 (1)
Nikolai Kovalenko $75,000 (1)
Carson Meyer $75,000 (1)
Total Farm Players20
Salary Commitment
Year 25 : $1,955,000
Year 26 : $550,000
Year 27 : $150,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,955,000
Year 26 : $550,000
Year 27 : $150,000
Year 28 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 7000 - $72 - 6,437 - 91.95%
Level 2: 6000 - $42 - 5,587 - 93.12%
Level 3: 4000 - $20 - 3,278 - 81.95%
Level 4: 5000 - $10 - 4,538 - 90.75%
Luxury : 2000 - $149 - 1,631 - 81.56%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $175 - 1,903 - 95.16%
Farm Level 2: 1000 - $88 - 939 - 93.86%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %21,471 - 89.46%
Average Income per Game$1,472,935
Year to Date Revenue$11,783,483
Farm
Home Games Left30
Average Attendance - %2,842 - 94.72%
Average Income per Game$581,892
Year to Date Revenue$5,237,030

Expense

Pro Players Total Salaries$89,800,000
Farm Players Total Salaries$2,485,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,812,480
Farm Year To Date Expenses$614,600
Pro Salary Cap To Date$18,708,320
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,606,867
Farm Estimated Season Revenue$17,456,767
Pro Remaining Season Days152
Pro Expenses Per Days$470,312
Pro Estimated Expenses$71,487,424
Farm Remaining Season Days138
Farm Expenses Per Days$15,365
Farm Estimated Expenses$2,120,370
Estimated Season Expenses$73,607,794
Estimated Season Salary Cap$89,799,936
Estimate Under Maximum Salary Cap of $95,500,000$5,700,064
Estimate Over Minimum Salary Cap of $70,600,000 $19,199,936
Current Bank Account$263,390,076
Projected Bank Account$255,845,916

Pro Players Salaries

Cale Makar $10,000,000 (2)
Zach Werenski $8,500,000 (5)
Carter Verhaeghe $8,000,000 (4)
Juuse Saros $7,750,000 (3)
Zach Hyman $6,900,000 (5)
Mikael Granlund $5,900,000 (1)
Brett Pesce $5,750,000 (3)
Christian Dvorak $4,425,000 (1)
Sam Bennett $4,425,000 (6)
Jordan Martinook $3,500,000 (3)
Jonas Siegenthaler $3,400,000 (3)
Logan O'Connor $3,000,000 (4)
Stuart Skinner $2,600,000 (1)
Brett Kulak $2,400,000 (3)
Connor McMichael $1,950,000 (1)
Ryan Poehling $1,900,000 (1)
Beck Malenstyn $1,750,000 (4)
Zemgus Girgensons $1,600,000 (2)
Jet Greaves $1,500,000 (1)
Pontus Holmberg $1,300,000 (2)
Kyle Burroughs $1,200,000 (1)
Henry Thrun $1,100,000 (2)
Craig Smith $950,000 (1)
Total Pro Players23
Salary Commitment
Year 25 : $89,800,000
Year 26 : $72,350,000
Year 27 : $58,350,000
Year 28 : $35,550,000
Salary Average Commitment
Year 25 : $89,800,000
Year 26 : $69,375,000
Year 27 : $55,375,000
Year 28 : $32,575,000
Salary Cap with 1 Way Contract
Year 25 : $89,800,000
Year 26 : $69,375,000
Year 27 : $55,375,000
Year 28 : $32,575,000

Farm Players Salaries

Brett Brochu $150,000 (2)
Mikulas Hovorka $150,000 (1)
Luke Krys $150,000 (1)
Jack Williams $150,000 (2)
Arttu Hyry $150,000 (1)
Tim Washe $150,000 (1)
Atley Calvert $150,000 (2)
Ryan McAllister $150,000 (1)
Isak Rosen $120,000 (1)
Owen Beck $120,000 (2)
Kevin Korchinski $120,000 (1)
Zack Ostapchuk $100,000 (1)
Josh Brown $95,000 (1)
Joe Snively $90,000 (2)
Jake Lucchini $90,000 (2)
Andy Welinski $90,000 (1)
Nate Sucese $80,000 (2)
Carter Mazur $80,000 (2)
Cam Thiesing $75,000 (1)
Zach Sawchenko $75,000 (1)
John Prokop $75,000 (1)
Cade Borchardt $75,000 (1)
Total Farm Players22
Salary Commitment
Year 25 : $2,485,000
Year 26 : $910,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,485,000
Year 26 : $910,000
Year 27 : $0
Year 28 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $75 - 6,584 - 94.06%
Level 2: 6000 - $42 - 5,458 - 90.96%
Level 3: 3000 - $26 - 2,999 - 99.96%
Level 4: 4000 - $16 - 4,000 - 100.00%
Luxury : 1500 - $160 - 1,486 - 99.08%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 1,420 - 71.02%
Farm Level 2: 1000 - $100 - 696 - 69.56%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20,527 - 95.47%
Average Income per Game$1,543,891
Year to Date Revenue$10,807,237
Farm
Home Games Left30
Average Attendance - %2,116 - 70.53%
Average Income per Game$495,102
Year to Date Revenue$4,455,920

Expense

Pro Players Total Salaries$89,000,000
Farm Players Total Salaries$2,247,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,645,840
Farm Year To Date Expenses$561,240
Pro Salary Cap To Date$18,541,680
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$52,492,294
Farm Estimated Season Revenue$14,853,067
Pro Remaining Season Days152
Pro Expenses Per Days$466,146
Pro Estimated Expenses$70,854,192
Farm Remaining Season Days138
Farm Expenses Per Days$14,031
Farm Estimated Expenses$1,936,278
Estimated Season Expenses$72,790,470
Estimated Season Salary Cap$89,000,064
Estimate Under Maximum Salary Cap of $95,500,000$6,499,936
Estimate Over Minimum Salary Cap of $70,600,000 $18,400,064
Current Bank Account$83,222,372
Projected Bank Account$77,777,263

Pro Players Salaries

Jordan Kyrou $8,100,000 (6)
Ryan Strome $7,500,000 (1)
Jordan Eberle $6,250,000 (1)
Adin Hill $6,250,000 (4)
John Klingberg $6,200,000 (2)
Brock Boeser $6,000,000 (2)
Kent Johnson $5,800,000 (5)
Shayne Gostisbehere $5,000,000 (2)
Philip Broberg $4,900,000 (1)
Jeremy Swayman $4,850,000 (3)
Jake Neighbours $4,750,000 (5)
Brian Dumoulin $4,100,000 (1)
Ilya Mikheyev $3,200,000 (2)
Martin Fehervary $2,500,000 (1)
Colton Sissons $2,300,000 (1)
Aliaksei Protas $2,000,000 (1)
Jamie Drysdale $2,000,000 (1)
Colin Miller $1,750,000 (1)
Philip Tomasino $1,500,000 (1)
Oliver Wahlstrom $1,250,000 (3)
John Beecher $1,000,000 (1)
Jackson Lacombe $1,000,000 (1)
Alex Laferriere $800,000 (1)
Total Pro Players23
Salary Commitment
Year 25 : $89,000,000
Year 26 : $51,400,000
Year 27 : $31,000,000
Year 28 : $24,900,000
Salary Average Commitment
Year 25 : $89,000,000
Year 26 : $51,400,000
Year 27 : $31,000,000
Year 28 : $24,900,000
Salary Cap with 1 Way Contract
Year 25 : $89,000,000
Year 26 : $51,400,000
Year 27 : $31,000,000
Year 28 : $24,900,000

Farm Players Salaries

Jack Campbell $200,000 (2)
Alexander Holtz $150,000 (3)
Frank Nazar $150,000 (2)
Klim Kostin $120,000 (3)
Gage Goncalves $100,000 (1)
Josh Doan $100,000 (1)
Aatu Raty $100,000 (3)
Donovan Sebrango $100,000 (2)
Sam Colangelo $100,000 (2)
Vasily Ponomarev $100,000 (2)
Olen Zellweger $100,000 (1)
Ronnie Attard $95,000 (2)
Adam Beckman $95,000 (3)
Oliver Kapanen $90,000 (2)
Nikita Alexandrov $90,000 (3)
Zach Metsa $85,000 (3)
Olle Lycksell $80,000 (1)
Michael Milne $80,000 (2)
Ville Ottavainen $80,000 (2)
Jack Rathbone $80,000 (2)
Michael Houser $77,500 (3)
Jakub Dobes $75,000 (1)
Total Farm Players22
Salary Commitment
Year 25 : $2,247,500
Year 26 : $1,792,500
Year 27 : $717,500
Year 28 : $0
Salary Average Commitment
Year 25 : $2,247,500
Year 26 : $1,792,500
Year 27 : $717,500
Year 28 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 7000 - $85 - 4,900 - 70.00%
Level 2: 6500 - $60 - 3,547 - 54.57%
Level 3: 2000 - $35 - 1,978 - 98.88%
Level 4: 4500 - $15 - 4,183 - 92.96%
Luxury : 4000 - $400 - 1,600 - 40.00%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,442 - 72.08%
Farm Level 2: 1000 - $95 - 752 - 75.18%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %16,208 - 67.53%
Average Income per Game$2,073,819
Year to Date Revenue$20,738,186
Farm
Home Games Left30
Average Attendance - %2,193 - 73.11%
Average Income per Game$503,622
Year to Date Revenue$4,532,598

Expense

Pro Players Total Salaries$67,600,000
Farm Players Total Salaries$3,070,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$5,500,000
Pro Year To Date Expenses$14,916,680
Farm Year To Date Expenses$746,080
Pro Salary Cap To Date$14,812,480
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,288,377
Farm Estimated Season Revenue$15,108,660
Pro Remaining Season Days152
Pro Expenses Per Days$354,688
Pro Estimated Expenses$53,912,576
Farm Remaining Season Days138
Farm Expenses Per Days$18,652
Farm Estimated Expenses$2,573,976
Estimated Season Expenses$56,486,552
Estimated Season Salary Cap$73,829,096
Estimate Under Maximum Salary Cap of $95,500,000$21,670,904
Estimate Over Minimum Salary Cap of $70,600,000 $3,229,096
Current Bank Account$56,769,849
Projected Bank Account$79,680,334

Pro Players Salaries

Charlie Coyle $8,500,000 (2)
Max Pacioretty $6,100,000 (1)
Mackenzie Blackwood $5,250,000 (5)
Cam Atkinson $4,750,000 (2)
Carson Soucy $3,800,000 (3)
Ilya Samsonov $3,500,000 (1)
Kasperi Kapanen $3,400,000 (1)
Brett Howden $3,100,000 (5)
Eetu Luostarinen $3,000,000 (2)
Noel Acciari $2,550,000 (3)
Jordan Spence $2,500,000 (5)
Henri Jokiharju $2,500,000 (1)
Nils Lundkvist $2,250,000 (2)
Jimmy Vesey $2,100,000 (2)
Nick Blankenburg $2,000,000 (2)
Daniil Tarasov $2,000,000 (1)
Oliver Kylington $1,950,000 (3)
Justin Barron $1,950,000 (2)
Luke Kunin $1,700,000 (1)
Quinn Hutson $1,500,000 (2)
Raphael Lavoie $1,200,000 (3)
Marc Gatcomb $1,000,000 (3)
Emil Bemstrom $1,000,000 (2)
Total Pro Players23
Salary Commitment
Year 25 : $67,600,000
Year 26 : $48,400,000
Year 27 : $21,350,000
Year 28 : $10,850,000
Salary Average Commitment
Year 25 : $67,600,000
Year 26 : $48,400,000
Year 27 : $21,350,000
Year 28 : $10,850,000
Salary Cap with 1 Way Contract
Year 25 : $67,600,000
Year 26 : $48,400,000
Year 27 : $21,350,000
Year 28 : $10,850,000

Farm Players Salaries

Michael Simpson $150,000 (2)
Ben Steeves $150,000 (2)
Magnus Chrona $150,000 (1)
Valtteri Pulli $150,000 (1)
Chase Wheatcroft $150,000 (1)
Riley Bezeau $150,000 (1)
Wyatt Aamodt $150,000 (1)
Nikita Prishchepov $150,000 (2)
Braden Hache $150,000 (2)
Dylan Gambrell $140,000 (1)
Alex Swetlikoff $120,000 (1)
Ty Smith $120,000 (1)
Sam Gagner $120,000 (1)
Cameron Butler $120,000 (1)
Max Jones $120,000 (2)
Patrick Guzzo $120,000 (2)
Martin Frk $100,000 (2)
Parker Ford $100,000 (4)
Scott Sabourin $95,000 (1)
Aidan Fulp $90,000 (2)
Nolan Allan $90,000 (2)
Brandon Bussi $82,500 (2)
Lukas Rousek $77,500 (1)
Luke Philp $75,000 (1)
Connor Carrick $75,000 (1)
Brendan Gaunce $75,000 (1)
Total Farm Players26
Salary Commitment
Year 25 : $3,070,000
Year 26 : $1,302,500
Year 27 : $100,000
Year 28 : $100,000
Salary Average Commitment
Year 25 : $3,070,000
Year 26 : $1,302,500
Year 27 : $100,000
Year 28 : $100,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7200 - $52 - 6,231 - 86.54%
Level 2: 6200 - $34 - 5,256 - 84.78%
Level 3: 3200 - $26 - 2,965 - 92.66%
Level 4: 5200 - $9 - 4,506 - 86.66%
Luxury : 2200 - $400 - 1,014 - 46.07%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $170 - 1,800 - 89.99%
Farm Level 2: 1000 - $80 - 867 - 86.66%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %19,972 - 83.22%
Average Income per Game$1,396,488
Year to Date Revenue$11,171,904
Farm
Home Games Left30
Average Attendance - %2,666 - 88.88%
Average Income per Game$548,931
Year to Date Revenue$4,940,376

Expense

Pro Players Total Salaries$94,600,000
Farm Players Total Salaries$2,080,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,812,480
Farm Year To Date Expenses$523,600
Pro Salary Cap To Date$19,708,320
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,084,104
Farm Estimated Season Revenue$16,467,920
Pro Remaining Season Days152
Pro Expenses Per Days$495,312
Pro Estimated Expenses$75,287,424
Farm Remaining Season Days138
Farm Expenses Per Days$13,090
Farm Estimated Expenses$1,806,420
Estimated Season Expenses$77,093,844
Estimated Season Salary Cap$94,599,936
Estimate Under Maximum Salary Cap of $95,500,000$900,064
Estimate Over Minimum Salary Cap of $70,600,000 $23,999,936
Current Bank Account$148,841,875
Projected Bank Account$134,300,055

Pro Players Salaries

Connor Hellebuyck $8,750,000 (3)
Jake Guentzel $8,500,000 (3)
Mikhail Sergachev $8,500,000 (6)
John Marino $8,100,000 (4)
Filip Forsberg $7,000,000 (1)
Elias Lindholm $6,250,000 (4)
Ryan Pulock $6,150,000 (4)
Rasmus Andersson $6,000,000 (2)
Mats Zuccarello $5,600,000 (5)
William Karlsson $5,600,000 (5)
Jake Debrusk $5,200,000 (2)
Morgan Frost $3,300,000 (1)
Connor Murphy $3,000,000 (1)
Keegan Kolesar $1,850,000 (2)
Arvid Soderblom $1,825,000 (2)
Connor Dewar $1,700,000 (2)
Robby Fabbri $1,500,000 (1)
Joel Armia $1,500,000 (1)
Nathan Walker $1,200,000 (2)
Eric Robinson $1,200,000 (2)
Zac Jones $975,000 (2)
Ryan Shea $900,000 (1)
Total Pro Players22
Salary Commitment
Year 25 : $94,600,000
Year 26 : $77,400,000
Year 27 : $57,450,000
Year 28 : $40,200,000
Salary Average Commitment
Year 25 : $96,050,000
Year 26 : $77,350,000
Year 27 : $57,400,000
Year 28 : $40,150,000
Salary Cap with 1 Way Contract
Year 25 : $94,600,000
Year 26 : $77,400,000
Year 27 : $57,450,000
Year 28 : $40,200,000

Farm Players Salaries

Justin Hryckowian $150,000 (1)
Isaac Poulter $150,000 (1)
TJ Tynan $125,000 (4)
Joseph Blandisi $125,000 (4)
Chris Wagner $97,500 (1)
Ross Johnston $97,500 (1)
Chad Ruhwedel $97,500 (2)
Jayson Megna $95,000 (1)
Mason Morelli $95,000 (2)
Nikita Nesterenko $95,000 (3)
Grant Hutton $92,500 (2)
Ben Meyers $90,000 (1)
Jaycob Megna $90,000 (2)
Ryan Schmelzer $90,000 (2)
Louie Belpedio $90,000 (2)
Adam Ginning $87,500 (2)
Jack Ahcan $85,000 (3)
Cameron Hughes $85,000 (2)
Brett Seney $85,000 (2)
Cooper Black $80,000 (1)
Corey Schueneman $77,500 (2)
Total Farm Players21
Salary Commitment
Year 25 : $2,080,000
Year 26 : $1,320,000
Year 27 : $430,000
Year 28 : $250,000
Salary Average Commitment
Year 25 : $2,080,000
Year 26 : $1,320,000
Year 27 : $430,000
Year 28 : $250,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotia Bank Arena
Level 1: 7750 - $84 - 4,908 - 63.32%
Level 2: 6750 - $68 - 4,844 - 71.77%
Level 3: 3250 - $21 - 3,177 - 97.75%
Level 4: 4250 - $15 - 4,177 - 98.29%
Luxury : 2000 - $312 - 1,242 - 62.08%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,352 - 67.59%
Farm Level 2: 1000 - $100 - 684 - 68.38%
Farm Total Capacity :3000

Income

Home Games Left28
Average Attendance - %18,348 - 76.45%
Average Income per Game$1,426,799
Year to Date Revenue$18,548,385
Farm
Home Games Left31
Average Attendance - %2,036 - 67.85%
Average Income per Game$474,215
Year to Date Revenue$3,793,720

Expense

Pro Players Total Salaries$78,100,000
Farm Players Total Salaries$4,080,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$10,137,500
Pro Year To Date Expenses$15,453,378
Farm Year To Date Expenses$823,797
Pro Salary Cap To Date$15,349,216
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,950,368
Farm Estimated Season Revenue$14,700,665
Pro Remaining Season Days152
Pro Expenses Per Days$409,375
Pro Estimated Expenses$62,225,000
Farm Remaining Season Days138
Farm Expenses Per Days$24,326
Farm Estimated Expenses$3,356,988
Estimated Season Expenses$65,581,988
Estimated Season Salary Cap$87,315,908
Estimate Under Maximum Salary Cap of $95,500,000$8,184,092
Estimate Over Minimum Salary Cap of $70,600,000 $16,715,908
Current Bank Account$109,855,623
Projected Bank Account$98,924,668

Pro Players Salaries

Andrei Kuzmenko $8,500,000 (2)
Nick Leddy $6,700,000 (2)
Tyler Seguin $6,500,000 (2)
Sean Walker $5,500,000 (3)
Max Domi $5,200,000 (1)
Ville Husso $5,000,000 (2)
Victor Olofsson $4,400,000 (1)
Maxim Tsyplakov $4,000,000 (4)
Tony DeAngelo $4,000,000 (2)
Haydn Fleury $3,500,000 (3)
Ivan Fedotov $3,500,000 (2)
Calvin De Haan $3,500,000 (3)
Adam Gaudette $2,750,000 (2)
Conor Sheary $2,500,000 (2)
Sonny Milano $1,900,000 (2)
Noah Juulsen $1,750,000 (3)
Jonny Brodzinski $1,750,000 (3)
David Gustafsson $1,750,000 (1)
William Eklund $1,500,000 (1)
Jordan Harris $1,300,000 (1)
Cole Schwindt $900,000 (2)
Joel Hanley $900,000 (1)
Jackson Blake $800,000 (2)
Total Pro Players23
Salary Commitment
Year 25 : $78,100,000
Year 26 : $63,050,000
Year 27 : $20,000,000
Year 28 : $4,000,000
Salary Average Commitment
Year 25 : $78,700,000
Year 26 : $63,650,000
Year 27 : $20,000,000
Year 28 : $4,000,000
Salary Cap with 1 Way Contract
Year 25 : $78,100,000
Year 26 : $63,050,000
Year 27 : $20,000,000
Year 28 : $4,000,000

Farm Players Salaries

Kailer Yamamoto $1,500,000 (2)
Travis Dermott $190,000 (1)
Alex Barre-Boulet $170,000 (4)
Matthew Murray $150,000 (1)
Sebastian Aho D $150,000 (1)
Ethan Bear $150,000 (1)
Sam Morton $150,000 (1)
Jacob Quillan $150,000 (2)
Aaron Dell $130,000 (1)
Robert Bortuzzo $120,000 (2)
Michael Sgarbossa $120,000 (1)
Ondrej Pavel $100,000 (1)
Austin Watson $100,000 (2)
Nolan Foote $100,000 (3)
Pavol Regenda $100,000 (1)
Julien Gauthier $95,000 (2)
Marshall Rifai $90,000 (1)
Justin Bailey $90,000 (1)
Jack Studnicka $90,000 (2)
William Lagesson $90,000 (1)
Oskar Back $90,000 (1)
Kyle Capobianco $80,000 (1)
Kirill Kudryavtsev $75,000 (2)
Total Farm Players23
Salary Commitment
Year 25 : $4,080,000
Year 26 : $1,050,000
Year 27 : $270,000
Year 28 : $170,000
Salary Average Commitment
Year 25 : $4,080,000
Year 26 : $1,050,000
Year 27 : $270,000
Year 28 : $170,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $90 - 4,621 - 77.02%
Level 2: 6000 - $45 - 5,456 - 90.93%
Level 3: 5000 - $20 - 3,267 - 65.34%
Level 4: 5000 - $18 - 3,296 - 65.93%
Luxury : 2000 - $150 - 1,586 - 79.28%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,407 - 70.33%
Farm Level 2: 1000 - $100 - 684 - 68.37%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,226 - 75.94%
Average Income per Game$1,433,500
Year to Date Revenue$11,467,999
Farm
Home Games Left30
Average Attendance - %2,090 - 69.67%
Average Income per Game$489,549
Year to Date Revenue$4,405,940

Expense

Pro Players Total Salaries$95,330,000
Farm Players Total Salaries$1,897,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,964,600
Farm Year To Date Expenses$482,600
Pro Salary Cap To Date$19,860,400
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,305,496
Farm Estimated Season Revenue$14,686,467
Pro Remaining Season Days152
Pro Expenses Per Days$499,115
Pro Estimated Expenses$75,865,480
Farm Remaining Season Days138
Farm Expenses Per Days$12,065
Farm Estimated Expenses$1,664,970
Estimated Season Expenses$77,530,450
Estimated Season Salary Cap$95,329,920
Estimate Under Maximum Salary Cap of $95,500,000$170,080
Estimate Over Minimum Salary Cap of $70,600,000 $24,729,920
Current Bank Account$81,466,796
Projected Bank Account$65,928,309

Pro Players Salaries

Leon Draisaitl $10,500,000 (5)
Aleksander Barkov $9,700,000 (1)
Quinn Hughes $8,500,000 (2)
Anthony Cirelli $7,800,000 (8)
Alex Tuch $7,500,000 (5)
Matt Boldy $7,450,000 (6)
Filip Gustavsson $6,850,000 (1)
Esa Lindell $5,500,000 (1)
Artturi Lehkonen $4,750,000 (3)
Dylan Holloway $4,480,000 (1)
Ivan Barbashev $4,300,000 (3)
Mikey Anderson $4,150,000 (7)
Cam York $2,700,000 (2)
William Borgen $2,700,000 (2)
Michael Amadio $1,900,000 (4)
Tanner Pearson $1,000,000 (2)
Eric Comrie $1,000,000 (2)
Evgenii Dadonov $1,000,000 (1)
Carl Grundstrom $1,000,000 (3)
Elmer Soderblom $900,000 (1)
Ty Emberson $900,000 (1)
Declan Chisholm $750,000 (1)
Total Pro Players22
Salary Commitment
Year 25 : $95,330,000
Year 26 : $65,250,000
Year 27 : $49,350,000
Year 28 : $39,300,000
Salary Average Commitment
Year 25 : $95,330,000
Year 26 : $65,250,000
Year 27 : $49,350,000
Year 28 : $39,300,000
Salary Cap with 1 Way Contract
Year 25 : $95,330,000
Year 26 : $65,250,000
Year 27 : $49,350,000
Year 28 : $39,300,000

Farm Players Salaries

Tyler Kleven $150,000 (2)
Mackie Samoskevich $120,000 (1)
Phillip Di Giuseppe $110,000 (1)
Samuel Bolduc $100,000 (1)
Grigori Denisenko $100,000 (1)
Vincent Sevigny $100,000 (1)
Ken Appleby $100,000 (1)
Matt Tomkins $100,000 (1)
Ryan Johnson $100,000 (1)
Scott Morrow $100,000 (2)
John Ludvig $90,000 (1)
John Farinacci $90,000 (1)
Garrett Wilson $90,000 (1)
Ben Jones $82,500 (1)
Brett Berard $80,000 (2)
Rocco Grimaldi $80,000 (1)
Egor Sokolov $80,000 (1)
Matt Kopperud $75,000 (1)
Connor MacEachern $75,000 (1)
Callahan Burke $75,000 (1)
Total Farm Players20
Salary Commitment
Year 25 : $1,897,500
Year 26 : $330,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,897,500
Year 26 : $330,000
Year 27 : $0
Year 28 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerant Bank Arena
Level 1: 7000 - $74 - 6,633 - 94.76%
Level 2: 6000 - $44 - 5,513 - 91.89%
Level 3: 4000 - $24 - 3,149 - 78.73%
Level 4: 5000 - $14 - 4,425 - 88.49%
Luxury : 2000 - $174 - 1,577 - 78.86%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $150 - 1,927 - 96.37%
Farm Level 2: 1000 - $75 - 959 - 95.93%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21,297 - 88.74%
Average Income per Game$1,603,521
Year to Date Revenue$14,431,686
Farm
Home Games Left30
Average Attendance - %2,887 - 96.22%
Average Income per Game$505,470
Year to Date Revenue$4,549,230

Expense

Pro Players Total Salaries$95,005,000
Farm Players Total Salaries$1,765,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,834,912
Farm Year To Date Expenses$468,964
Pro Salary Cap To Date$19,730,722
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,312,661
Farm Estimated Season Revenue$15,164,100
Pro Remaining Season Days152
Pro Expenses Per Days$497,422
Pro Estimated Expenses$75,608,144
Farm Remaining Season Days138
Farm Expenses Per Days$11,320
Farm Estimated Expenses$1,562,160
Estimated Season Expenses$77,170,304
Estimated Season Salary Cap$94,943,058
Estimate Under Maximum Salary Cap of $95,500,000$556,942
Estimate Over Minimum Salary Cap of $70,600,000 $24,343,058
Current Bank Account$85,176,959
Projected Bank Account$74,483,416

Pro Players Salaries

Matt Duchene $11,250,000 (4)
Kirill Kaprizov $9,000,000 (1)
Mackenzie Weegar $8,000,000 (5)
Juraj Slafkovsky $7,600,000 (8)
Aaron Ekblad $7,500,000 (3)
Dylan Strome $6,500,000 (3)
Jacob Middleton $5,500,000 (3)
Dustin Wolf $5,000,000 (2)
Rickard Rakell $5,000,000 (2)
Patrik Laine $4,900,000 (2)
Nino Niederreiter $4,500,000 (2)
Cam Talbot $3,880,000 (2)
Blake Coleman $3,800,000 (1)
Nic Dowd $3,500,000 (2)
Niko Mikkola $3,500,000 (3)
Nick Foligno $1,450,000 (1)
Jake Walman $1,375,000 (1)
Nick Cousins $1,000,000 (4)
Jon Merrill $1,000,000 (2)
Ryan Carpenter $750,000 (1)
Total Pro Players20
Salary Commitment
Year 25 : $95,005,000
Year 26 : $78,630,000
Year 27 : $50,850,000
Year 28 : $27,850,000
Salary Average Commitment
Year 25 : $95,005,000
Year 26 : $78,630,000
Year 27 : $50,850,000
Year 28 : $27,850,000
Salary Cap with 1 Way Contract
Year 25 : $95,005,000
Year 26 : $78,630,000
Year 27 : $50,850,000
Year 28 : $27,850,000

Farm Players Salaries

Kyle McDonald $150,000 (1)
Ryan Suzuki $120,000 (2)
Adam Erne $100,000 (2)
Jean-Luc Foudy $90,000 (2)
Matt Benning $85,000 (1)
Brad Hunt $80,000 (1)
Joakim Ryan $80,000 (1)
Nikolas Matinpalo $80,000 (2)
Nick Abruzzese $80,000 (1)
Max McCormick $75,000 (1)
Brendan Lemieux $75,000 (1)
Calle Rosen $75,000 (1)
Jarred Tinordi $75,000 (1)
Jaxon Castor $75,000 (1)
Cameron Hebig $75,000 (1)
Mark Sinclair $75,000 (1)
Carson Golder $75,000 (1)
Ryan Hofer $75,000 (1)
Owen Pederson $75,000 (2)
Connor Kelley $75,000 (2)
Cedric Pare $75,000 (1)
Total Farm Players21
Salary Commitment
Year 25 : $1,765,000
Year 26 : $540,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $1,765,000
Year 26 : $540,000
Year 27 : $0
Year 28 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 7000 - $75 - 6,305 - 90.07%
Level 2: 6000 - $40 - 5,545 - 92.41%
Level 3: 3000 - $27 - 2,975 - 99.16%
Level 4: 4000 - $15 - 3,993 - 99.82%
Luxury : 1500 - $170 - 1,490 - 99.33%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 1,473 - 73.65%
Farm Level 2: 1000 - $100 - 721 - 72.14%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20,307 - 94.45%
Average Income per Game$1,523,428
Year to Date Revenue$10,663,997
Farm
Home Games Left30
Average Attendance - %2,194 - 73.15%
Average Income per Game$513,442
Year to Date Revenue$4,620,980

Expense

Pro Players Total Salaries$90,900,000
Farm Players Total Salaries$2,030,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,966,672
Farm Year To Date Expenses$520,456
Pro Salary Cap To Date$18,862,512
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,796,557
Farm Estimated Season Revenue$15,403,267
Pro Remaining Season Days152
Pro Expenses Per Days$476,042
Pro Estimated Expenses$72,358,384
Farm Remaining Season Days138
Farm Expenses Per Days$12,809
Farm Estimated Expenses$1,767,642
Estimated Season Expenses$74,126,026
Estimated Season Salary Cap$90,825,088
Estimate Under Maximum Salary Cap of $95,500,000$4,674,912
Estimate Over Minimum Salary Cap of $70,600,000 $20,225,088
Current Bank Account$63,770,299
Projected Bank Account$56,844,097

Pro Players Salaries

Charlie McAvoy $9,500,000 (5)
Devon Toews $8,500,000 (4)
J.T. Miller $8,200,000 (2)
Nick Suzuki $7,500,000 (5)
Kevin Fiala $7,500,000 (6)
Brock Nelson $6,500,000 (2)
Jacob Markstrom $6,500,000 (1)
Jacob Trouba $6,200,000 (2)
Jonathan Drouin $4,500,000 (3)
Joonas Korpisalo $3,000,000 (3)
Michael Kesselring $3,000,000 (2)
Connor Brown $2,750,000 (3)
Jani Hakanpaa $2,750,000 (2)
Casey Cizikas $2,400,000 (1)
Sam Lafferty $2,300,000 (3)
Warren Foegele $2,000,000 (3)
Steven Lorentz $1,900,000 (4)
Alexei Toropchenko $1,500,000 (2)
Mark Kastelic $1,250,000 (2)
Nicolas Aube-Kubel $1,250,000 (1)
Jayden Struble $1,000,000 (1)
Mason Lohrei $900,000 (1)
Total Pro Players22
Salary Commitment
Year 25 : $90,900,000
Year 26 : $78,850,000
Year 27 : $49,450,000
Year 28 : $34,900,000
Salary Average Commitment
Year 25 : $90,900,000
Year 26 : $78,850,000
Year 27 : $49,450,000
Year 28 : $34,900,000
Salary Cap with 1 Way Contract
Year 25 : $90,900,000
Year 26 : $78,850,000
Year 27 : $49,450,000
Year 28 : $34,900,000

Farm Players Salaries

Andrew Poturalski $180,000 (2)
Ryan Leonard $150,000 (2)
Akil Thomas $150,000 (3)
Cole Guttman $150,000 (1)
Charles Hudon $120,000 (1)
Matthew Peca $100,000 (1)
Cal Petersen $100,000 (2)
Jonah Gadjovich $100,000 (2)
Dylan Coghlan $95,000 (2)
Parker Gahagen $95,000 (2)
Alec Regula $90,000 (1)
John Hayden $80,000 (1)
Ales Stezka $80,000 (1)
Oscar Eklind $80,000 (1)
Gabriel Seger $80,000 (1)
Jere Innala $80,000 (1)
Filip Kral $75,000 (1)
Michael Callahan $75,000 (1)
Victor Mancini $75,000 (2)
Matthew Kessel $75,000 (1)
Total Farm Players20
Salary Commitment
Year 25 : $2,030,000
Year 26 : $945,000
Year 27 : $150,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,030,000
Year 26 : $945,000
Year 27 : $150,000
Year 28 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $84 - 5,069 - 84.49%
Level 2: 5000 - $51 - 4,323 - 86.46%
Level 3: 3000 - $33 - 2,359 - 78.63%
Level 4: 4000 - $20 - 2,976 - 74.41%
Luxury : 1000 - $240 - 993 - 99.30%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,451 - 72.53%
Farm Level 2: 1000 - $100 - 702 - 70.18%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %15,721 - 82.74%
Average Income per Game$1,430,799
Year to Date Revenue$17,169,593
Farm
Home Games Left30
Average Attendance - %2,152 - 71.74%
Average Income per Game$504,404
Year to Date Revenue$4,539,640

Expense

Pro Players Total Salaries$93,550,000
Farm Players Total Salaries$2,145,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,593,760
Farm Year To Date Expenses$538,200
Pro Salary Cap To Date$19,489,600
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,493,183
Farm Estimated Season Revenue$15,132,133
Pro Remaining Season Days152
Pro Expenses Per Days$489,844
Pro Estimated Expenses$74,456,288
Farm Remaining Season Days138
Farm Expenses Per Days$13,455
Farm Estimated Expenses$1,856,790
Estimated Season Expenses$76,313,078
Estimated Season Salary Cap$93,550,080
Estimate Under Maximum Salary Cap of $95,500,000$1,949,920
Estimate Over Minimum Salary Cap of $70,600,000 $22,950,080
Current Bank Account$95,998,856
Projected Bank Account$76,311,094

Pro Players Salaries

Sidney Crosby $10,500,000 (3)
Artemi Panarin $10,100,000 (2)
Andrei Vasilevskiy $10,000,000 (5)
Gustav Forsling $7,500,000 (4)
Andrei Svechnikov $6,900,000 (1)
Bobby McMann $6,500,000 (4)
Jaccob Slavin $5,750,000 (3)
Sean Monahan $5,750,000 (3)
Yegor Sharangovich $5,000,000 (1)
Scott Mayfield $3,500,000 (2)
Evan Rodrigues $3,100,000 (1)
Radek Faksa $3,000,000 (1)
Connor Ingram $2,750,000 (2)
Erik Gustafsson $2,500,000 (1)
Garnet Hathaway $2,500,000 (2)
Michael Eyssimont $1,850,000 (3)
Blake Lizotte $1,850,000 (2)
Philipp Kurashev $1,750,000 (2)
Trevor Van Riemsdyk $1,500,000 (1)
Troy Stecher $1,250,000 (2)
Total Pro Players20
Salary Commitment
Year 25 : $93,550,000
Year 26 : $71,550,000
Year 27 : $47,850,000
Year 28 : $24,000,000
Salary Average Commitment
Year 25 : $95,050,000
Year 26 : $71,550,000
Year 27 : $47,850,000
Year 28 : $24,000,000
Salary Cap with 1 Way Contract
Year 25 : $93,550,000
Year 26 : $71,550,000
Year 27 : $47,850,000
Year 28 : $24,000,000

Farm Players Salaries

Zach Aston-Reese $200,000 (2)
Rhett Gardner $150,000 (2)
Kevin Conley $150,000 (1)
Cale Fleury $100,000 (1)
Cal O'Reilly $100,000 (1)
Jordan Oesterle $100,000 (2)
Logan Shaw $100,000 (3)
Magnus Hellberg $100,000 (2)
Rafael Harvey-Pinard $100,000 (2)
Collin Delia $100,000 (2)
Tory Dello $90,000 (1)
Matt Miller $90,000 (1)
Neil Shea $90,000 (1)
Gustav Lindstrom $90,000 (1)
Kyle Clifford $90,000 (1)
Devin Shore $90,000 (1)
Jake Bischoff $90,000 (1)
Jeffrey Truchon-Viel $85,000 (2)
Hunter Drew $80,000 (1)
Skyler Brind'Amour $75,000 (1)
Trent Miner $75,000 (1)
Total Farm Players21
Salary Commitment
Year 25 : $2,145,000
Year 26 : $935,000
Year 27 : $100,000
Year 28 : $0
Salary Average Commitment
Year 25 : $2,145,000
Year 26 : $935,000
Year 27 : $100,000
Year 28 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $82 - 5,738 - 95.64%
Level 2: 5000 - $50 - 4,829 - 96.58%
Level 3: 3000 - $29 - 2,898 - 96.59%
Level 4: 4000 - $19 - 3,433 - 85.82%
Luxury : 1000 - $212 - 1,000 - 100.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,388 - 69.41%
Farm Level 2: 1000 - $100 - 694 - 69.36%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %17,898 - 94.20%
Average Income per Game$1,448,561
Year to Date Revenue$11,588,485
Farm
Home Games Left30
Average Attendance - %2,082 - 69.39%
Average Income per Game$485,800
Year to Date Revenue$4,372,200

Expense

Pro Players Total Salaries$89,750,000
Farm Players Total Salaries$2,380,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$18,802,080
Farm Year To Date Expenses$591,000
Pro Salary Cap To Date$18,697,920
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,802,501
Farm Estimated Season Revenue$14,574,000
Pro Remaining Season Days152
Pro Expenses Per Days$470,052
Pro Estimated Expenses$71,447,904
Farm Remaining Season Days138
Farm Expenses Per Days$14,775
Farm Estimated Expenses$2,038,950
Estimated Season Expenses$73,486,854
Estimated Season Salary Cap$89,750,016
Estimate Under Maximum Salary Cap of $95,500,000$5,749,984
Estimate Over Minimum Salary Cap of $70,600,000 $19,150,016
Current Bank Account$59,866,313
Projected Bank Account$48,755,960

Pro Players Salaries

Mark Stone $11,800,000 (3)
Mika Zibanejad $9,000,000 (2)
Owen Power $8,350,000 (7)
Mark Scheifele $8,000,000 (5)
Cole Caufield $7,850,000 (7)
Pierre-Luc Dubois $6,750,000 (1)
Kaiden Guhle $5,500,000 (6)
Owen Tippett $4,500,000 (1)
K'Andre Miller $4,250,000 (1)
Nicolas Roy $4,000,000 (4)
Alexandre Carrier $2,850,000 (3)
Jonathan Huberdeau $2,350,000 (2)
Alexandar Georgiev $2,250,000 (1)
Yegor Chinakhov $2,200,000 (1)
Ryan Graves $2,000,000 (2)
Taylor Raddysh $1,750,000 (1)
Ty Dellandrea $1,400,000 (1)
Martin Pospisil $1,250,000 (2)
Alex Lyon $1,250,000 (1)
Andreas Englund $1,250,000 (1)
Rasmus Kupari $1,200,000 (1)
Total Pro Players21
Salary Commitment
Year 25 : $89,750,000
Year 26 : $62,950,000
Year 27 : $48,350,000
Year 28 : $33,700,000
Salary Average Commitment
Year 25 : $81,130,000
Year 26 : $54,330,000
Year 27 : $39,730,000
Year 28 : $35,700,000
Salary Cap with 1 Way Contract
Year 25 : $89,750,000
Year 26 : $62,950,000
Year 27 : $48,350,000
Year 28 : $33,700,000

Farm Players Salaries

Kieffer Bellows $150,000 (1)
Will Smith $150,000 (2)
Brendan Furry $150,000 (1)
Cole Krygier $150,000 (1)
Cayden Primeau $120,000 (1)
Michael DiPietro $100,000 (1)
Logan Mailloux $100,000 (2)
Jesse Ylonen $100,000 (2)
Jacob MacDonald $100,000 (2)
Billy Sweezey $95,000 (2)
Casey Fitzgerald $95,000 (2)
Connor MacKey $95,000 (2)
Isaak Phillips $95,000 (2)
Travis Boyd $95,000 (1)
Alex Gallant $95,000 (2)
Ethan De Jong $95,000 (2)
Tate Singleton $95,000 (2)
Daniel D'Amato $90,000 (1)
Patrik Koch $90,000 (1)
Jalen Luypen $90,000 (1)
Jonathan Gruden $80,000 (1)
Roman Ahcan $75,000 (2)
Joshua Roy $75,000 (1)
Total Farm Players23
Salary Commitment
Year 25 : $2,380,000
Year 26 : $1,190,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,380,000
Year 26 : $1,190,000
Year 27 : $0
Year 28 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $84 - 4,843 - 69.19%
Level 2: 6000 - $51 - 4,199 - 69.99%
Level 3: 3000 - $33 - 2,275 - 75.83%
Level 4: 4000 - $19 - 3,091 - 77.27%
Luxury : 1500 - $210 - 1,341 - 89.42%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $60 - 2,000 - 100.00%
Farm Level 2: 1000 - $30 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %15,749 - 73.25%
Average Income per Game$1,451,012
Year to Date Revenue$14,510,122
Farm
Home Games Left30
Average Attendance - %3,000 - 100.00%
Average Income per Game$210,000
Year to Date Revenue$1,890,000

Expense

Pro Players Total Salaries$95,300,000
Farm Players Total Salaries$1,815,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,874,992
Farm Year To Date Expenses$473,032
Pro Salary Cap To Date$19,770,832
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,981,378
Farm Estimated Season Revenue$6,300,000
Pro Remaining Season Days152
Pro Expenses Per Days$498,958
Pro Estimated Expenses$75,841,616
Farm Remaining Season Days138
Farm Expenses Per Days$11,601
Farm Estimated Expenses$1,600,938
Estimated Season Expenses$77,442,554
Estimated Season Salary Cap$95,216,640
Estimate Under Maximum Salary Cap of $95,500,000$283,360
Estimate Over Minimum Salary Cap of $70,600,000 $24,616,640
Current Bank Account$62,121,579
Projected Bank Account$35,960,403

Pro Players Salaries

Matthew Tkachuk $11,100,000 (6)
Nathan MacKinnon $10,000,000 (1)
Mikko Rantanen $9,500,000 (1)
Adrian Kempe $7,700,000 (4)
Dylan Cozens $7,000,000 (7)
Logan Thompson $6,000,000 (5)
Frederik Andersen $5,500,000 (1)
Adam Pelech $5,300,000 (2)
Jake McCabe $4,600,000 (4)
Damon Severson $4,500,000 (2)
Mario Ferraro $4,200,000 (5)
Mason McTavish $4,000,000 (1)
Dante Fabbro $3,750,000 (4)
Adam Lowry $3,500,000 (1)
Nils Hoglander $2,200,000 (1)
Marco Kasper $1,500,000 (2)
Tyler Motte $1,200,000 (3)
Sam Carrick $1,100,000 (1)
Albert Johansson $1,000,000 (1)
Mike Reilly $850,000 (3)
Hudson Fasching $800,000 (2)
Total Pro Players21
Salary Commitment
Year 25 : $95,300,000
Year 26 : $58,500,000
Year 27 : $46,400,000
Year 28 : $44,350,000
Salary Average Commitment
Year 25 : $86,750,000
Year 26 : $58,500,000
Year 27 : $46,400,000
Year 28 : $44,350,000
Salary Cap with 1 Way Contract
Year 25 : $95,300,000
Year 26 : $58,500,000
Year 27 : $46,400,000
Year 28 : $44,350,000

Farm Players Salaries

Tyson Barrie $130,000 (1)
Tanner Laczynski $120,000 (3)
Dryden Hunt $110,000 (2)
Brian Pinho $110,000 (3)
Chris Driedger $110,000 (2)
Mike Vecchione $95,000 (2)
Derrick Pouliot $90,000 (1)
Jeff Malot $90,000 (2)
Mason Jobst $90,000 (2)
Nils Aman $85,000 (4)
Jujhar Khaira $80,000 (2)
Ben Kraws $80,000 (1)
Tyler Wotherspoon $80,000 (1)
William Lockwood $80,000 (1)
Mikael Pyyhtia $80,000 (1)
Chas Sharpe $80,000 (2)
Kale Clague $80,000 (2)
Mitchell Stephens $75,000 (2)
Glenn Gawdin $75,000 (2)
Ethan Frisch $75,000 (1)
Total Farm Players20
Salary Commitment
Year 25 : $1,815,000
Year 26 : $1,200,000
Year 27 : $315,000
Year 28 : $85,000
Salary Average Commitment
Year 25 : $1,815,000
Year 26 : $1,200,000
Year 27 : $315,000
Year 28 : $85,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Bank Arena
Level 1: 7000 - $75 - 6,276 - 89.66%
Level 2: 6000 - $42 - 5,524 - 92.07%
Level 3: 3000 - $25 - 2,981 - 99.35%
Level 4: 4000 - $15 - 3,978 - 99.45%
Luxury : 1500 - $400 - 997 - 66.48%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 1,419 - 70.96%
Farm Level 2: 1000 - $100 - 681 - 68.08%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %19,756 - 91.89%
Average Income per Game$1,536,904
Year to Date Revenue$15,369,042
Farm
Home Games Left31
Average Attendance - %2,100 - 70.00%
Average Income per Game$492,660
Year to Date Revenue$3,941,280

Expense

Pro Players Total Salaries$90,600,000
Farm Players Total Salaries$2,192,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$1,500,000
Pro Year To Date Expenses$18,979,160
Farm Year To Date Expenses$548,880
Pro Salary Cap To Date$18,875,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,644,030
Farm Estimated Season Revenue$15,272,460
Pro Remaining Season Days152
Pro Expenses Per Days$474,479
Pro Estimated Expenses$72,120,808
Farm Remaining Season Days138
Farm Expenses Per Days$13,722
Farm Estimated Expenses$1,893,636
Estimated Season Expenses$74,014,444
Estimated Season Salary Cap$92,100,000
Estimate Under Maximum Salary Cap of $95,500,000$3,400,000
Estimate Over Minimum Salary Cap of $70,600,000 $21,500,000
Current Bank Account$239,597,771
Projected Bank Account$228,499,817

Pro Players Salaries

Mitchell Marner $11,000,000 (5)
Robert Thomas $10,100,000 (8)
Drew Doughty $10,000,000 (2)
Steven Stamkos $8,000,000 (4)
Filip Hronek $7,250,000 (7)
Mikael Backlund $6,500,000 (2)
Joey Daccord $5,750,000 (4)
Brandon Saad $4,500,000 (1)
Alexander Wennberg $3,700,000 (4)
Alex Nedeljkovic $3,500,000 (1)
Brenden Dillon $3,500,000 (1)
Bobby Brink $3,000,000 (2)
Dylan Samberg $2,000,000 (2)
Tomas Hertl $1,875,000 (1)
Barclay Goodrow $1,750,000 (2)
Shane Wright $1,500,000 (2)
Simon Benoit $1,350,000 (1)
Ville Heinola $1,200,000 (2)
Matt Coronato $1,200,000 (1)
Will Cuylle $1,000,000 (1)
Lane Hutson $1,000,000 (2)
Tyler Tucker $925,000 (2)
Total Pro Players22
Salary Commitment
Year 25 : $90,600,000
Year 26 : $73,675,000
Year 27 : $45,800,000
Year 28 : $45,800,000
Salary Average Commitment
Year 25 : $96,225,000
Year 26 : $73,675,000
Year 27 : $45,800,000
Year 28 : $45,800,000
Salary Cap with 1 Way Contract
Year 25 : $90,600,000
Year 26 : $73,675,000
Year 27 : $45,800,000
Year 28 : $45,800,000

Farm Players Salaries

Brett Murray $175,000 (1)
Sheldon Dries $175,000 (1)
Spencer Martin $150,000 (1)
Ryan Fanti $150,000 (1)
Riley Stillman $135,000 (1)
Jonathan Lekkerimaki $120,000 (2)
Philip Kemp $120,000 (3)
Marat Khusnutdinov $120,000 (1)
Roman Kinal $100,000 (1)
Matthew Phillips $100,000 (2)
Marc McLaughlin $100,000 (1)
Nathan Legare $90,000 (1)
Ian Moore $90,000 (2)
Joey Keane $90,000 (2)
Kevin Lombardi $80,000 (1)
Ian McKinnon $80,000 (1)
Ben Berard $80,000 (1)
Shawn Element $80,000 (1)
Nathan Smith $80,000 (1)
Maxwell Crozier $77,500 (3)
Total Farm Players20
Salary Commitment
Year 25 : $2,192,500
Year 26 : $597,500
Year 27 : $197,500
Year 28 : $0
Salary Average Commitment
Year 25 : $2,192,500
Year 26 : $597,500
Year 27 : $197,500
Year 28 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 8000 - $60 - 6,541 - 81.76%
Level 2: 5500 - $35 - 5,431 - 98.74%
Level 3: 4000 - $19 - 3,266 - 81.65%
Level 4: 4500 - $12 - 4,235 - 94.11%
Luxury : 2000 - $150 - 1,653 - 82.65%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,466 - 73.32%
Farm Level 2: 1000 - $100 - 706 - 70.59%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %21,125 - 88.02%
Average Income per Game$1,320,686
Year to Date Revenue$14,527,543
Farm
Home Games Left31
Average Attendance - %2,172 - 72.41%
Average Income per Game$509,408
Year to Date Revenue$4,075,260

Expense

Pro Players Total Salaries$74,300,000
Farm Players Total Salaries$2,310,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$2,350,000
Pro Year To Date Expenses$15,456,771
Farm Year To Date Expenses$575,280
Pro Salary Cap To Date$15,352,611
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,620,572
Farm Estimated Season Revenue$15,791,632
Pro Remaining Season Days152
Pro Expenses Per Days$389,583
Pro Estimated Expenses$59,216,616
Farm Remaining Season Days138
Farm Expenses Per Days$14,382
Farm Estimated Expenses$1,984,716
Estimated Season Expenses$61,201,332
Estimated Season Salary Cap$76,523,419
Estimate Under Maximum Salary Cap of $95,500,000$18,976,581
Estimate Over Minimum Salary Cap of $70,600,000 $5,923,419
Current Bank Account$112,333,972
Projected Bank Account$106,544,844

Pro Players Salaries

Dougie Hamilton $10,500,000 (4)
Vladislav Namestnikov $6,500,000 (2)
Josh Anderson $5,500,000 (1)
Thomas Novak $4,500,000 (3)
Jake Allen $4,000,000 (4)
Mathieu Olivier $4,000,000 (3)
TJ Brodie $4,000,000 (1)
Luke Evangelista $3,250,000 (3)
Dakota Joshua $3,250,000 (4)
Michael Rasmussen $3,200,000 (3)
Adam Boqvist $3,000,000 (2)
Oskar Sundqvist $3,000,000 (2)
Miles Wood $2,500,000 (4)
Lukas Dostal $2,250,000 (1)
Tanner Jeannot $2,100,000 (3)
Juuso Valimaki $2,000,000 (2)
Jack Johnson $2,000,000 (1)
Erik Brannstrom $2,000,000 (2)
Sam Steel $1,500,000 (1)
Logan Stanley $1,500,000 (2)
Leo Carlsson $1,500,000 (1)
Tye Kartye $1,350,000 (3)
Nico Daws $900,000 (1)
Total Pro Players23
Salary Commitment
Year 25 : $74,300,000
Year 26 : $56,650,000
Year 27 : $38,650,000
Year 28 : $20,250,000
Salary Average Commitment
Year 25 : $74,300,000
Year 26 : $56,650,000
Year 27 : $38,650,000
Year 28 : $20,250,000
Salary Cap with 1 Way Contract
Year 25 : $74,300,000
Year 26 : $56,650,000
Year 27 : $38,650,000
Year 28 : $20,250,000

Farm Players Salaries

Devin Cooley $150,000 (2)
Tobias Bjornfot $150,000 (1)
Oliver Moore $150,000 (2)
Marcus Hogberg $120,000 (1)
Lucas Condotta $120,000 (1)
Brian Halonen $120,000 (1)
Jiri Kulich $120,000 (2)
Fedor Svechkov $120,000 (2)
Wilmer Skoog $100,000 (2)
Wyatt Bongiovanni $100,000 (1)
Jacob Gaucher $100,000 (1)
Brendan Brisson $100,000 (1)
Dino Kambeitz $100,000 (2)
Jett Jones $100,000 (1)
Helge Grans $100,000 (2)
Daemon Hunt $90,000 (1)
Luke Cavallin $80,000 (1)
Will MacKinnon $80,000 (1)
Jack Millar $80,000 (1)
Tyson Feist $80,000 (1)
Sam Stevens $75,000 (1)
Brett Budgell $75,000 (1)
Total Farm Players22
Salary Commitment
Year 25 : $2,310,000
Year 26 : $840,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,310,000
Year 26 : $840,000
Year 27 : $0
Year 28 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Arena
Level 1: 6000 - $100 - 4,343 - 72.39%
Level 2: 5000 - $70 - 3,152 - 63.03%
Level 3: 2000 - $45 - 1,640 - 81.98%
Level 4: 4000 - $30 - 1,937 - 48.44%
Luxury : 1000 - $250 - 982 - 98.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $101 - 1,992 - 99.62%
Farm Level 2: 1000 - $25 - 1,000 - 99.98%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %12,053 - 66.96%
Average Income per Game$1,445,114
Year to Date Revenue$14,451,136
Farm
Home Games Left30
Average Attendance - %2,992 - 99.74%
Average Income per Game$316,724
Year to Date Revenue$2,850,515

Expense

Pro Players Total Salaries$92,350,000
Farm Players Total Salaries$3,030,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,475,010
Farm Year To Date Expenses$497,742
Pro Salary Cap To Date$19,370,850
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,798,522
Farm Estimated Season Revenue$9,501,717
Pro Remaining Season Days152
Pro Expenses Per Days$483,594
Pro Estimated Expenses$73,506,288
Farm Remaining Season Days138
Farm Expenses Per Days$18,427
Farm Estimated Expenses$2,542,926
Estimated Season Expenses$76,049,214
Estimated Season Salary Cap$92,481,330
Estimate Under Maximum Salary Cap of $95,500,000$3,018,670
Estimate Over Minimum Salary Cap of $70,600,000 $21,881,330
Current Bank Account$90,386,064
Projected Bank Account$68,637,089

Pro Players Salaries

Kirill Marchenko $8,000,000 (5)
Tyler Myers $8,000,000 (2)
Elias Pettersson $7,750,000 (1)
Tom Wilson $7,350,000 (5)
Igor Shesterkin $7,000,000 (3)
Sam Reinhart $7,000,000 (3)
Shea Theodore $6,250,000 (5)
Pavel Buchnevich $6,250,000 (1)
Matt Roy $5,750,000 (5)
Reilly Smith $5,000,000 (1)
Lawson Crouse $4,300,000 (2)
Lars Eller $4,000,000 (1)
Radko Gudas $3,000,000 (2)
Jan Rutta $2,500,000 (1)
Calle Jarnkrok $2,500,000 (1)
Dan Vladar $2,200,000 (1)
Yakov Trenin $2,000,000 (2)
Jack McBain $1,500,000 (1)
Cole Smith $1,000,000 (1)
Ryker Evans $1,000,000 (1)
Total Pro Players20
Salary Commitment
Year 25 : $92,350,000
Year 26 : $58,650,000
Year 27 : $41,350,000
Year 28 : $27,350,000
Salary Average Commitment
Year 25 : $92,350,000
Year 26 : $58,650,000
Year 27 : $41,350,000
Year 28 : $27,350,000
Salary Cap with 1 Way Contract
Year 25 : $92,350,000
Year 26 : $58,650,000
Year 27 : $41,350,000
Year 28 : $27,350,000

Farm Players Salaries

Alexander Alexeyev $1,200,000 (1)
Tristan Allard $150,000 (1)
Liam Ohgren $120,000 (2)
Zachary L'Heureux $120,000 (2)
Mavrik Bourque $120,000 (2)
Seamus Casey $100,000 (2)
Santeri Hatakka $100,000 (1)
Alex Limoges $90,000 (1)
Daniil Misyul $90,000 (1)
Angus Crookshank $90,000 (3)
C.J. Smith $80,000 (2)
Josiah Slavin $80,000 (1)
Matt Kiersted $80,000 (1)
Waltteri Ignatjew $80,000 (1)
Anthony Callin $80,000 (1)
Ross Mitton $75,000 (1)
Mitchell Weeks $75,000 (1)
Mitchell Russell $75,000 (1)
Rodrigo Abols $75,000 (1)
Sam Sedley $75,000 (2)
Carter Wilkie $75,000 (1)
Total Farm Players21
Salary Commitment
Year 25 : $3,030,000
Year 26 : $705,000
Year 27 : $90,000
Year 28 : $0
Salary Average Commitment
Year 25 : $3,030,000
Year 26 : $705,000
Year 27 : $90,000
Year 28 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $88 - 4,779 - 79.66%
Level 2: 5000 - $52 - 4,186 - 83.71%
Level 3: 2000 - $40 - 1,827 - 91.37%
Level 4: 4000 - $18 - 3,300 - 82.51%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,460 - 72.98%
Farm Level 2: 1000 - $100 - 706 - 70.63%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %15,093 - 83.85%
Average Income per Game$1,359,028
Year to Date Revenue$13,590,276
Farm
Home Games Left30
Average Attendance - %2,166 - 72.20%
Average Income per Game$507,593
Year to Date Revenue$4,568,340

Expense

Pro Players Total Salaries$92,300,000
Farm Players Total Salaries$2,050,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$1,500,000
Pro Year To Date Expenses$19,626,305
Farm Year To Date Expenses$519,818
Pro Salary Cap To Date$19,522,145
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$42,129,856
Farm Estimated Season Revenue$15,227,800
Pro Remaining Season Days152
Pro Expenses Per Days$483,333
Pro Estimated Expenses$73,466,616
Farm Remaining Season Days138
Farm Expenses Per Days$12,921
Farm Estimated Expenses$1,783,098
Estimated Season Expenses$75,249,714
Estimated Season Salary Cap$94,092,953
Estimate Under Maximum Salary Cap of $95,500,000$1,407,047
Estimate Over Minimum Salary Cap of $70,600,000 $23,492,953
Current Bank Account$65,308,999
Projected Bank Account$47,416,941

Pro Players Salaries

Jake Sanderson $9,000,000 (8)
Cam Fowler $8,500,000 (3)
Nikolaj Ehlers $7,000,000 (4)
Trevor Zegras $6,500,000 (5)
Quinton Byfield $6,250,000 (4)
Josh Norris $5,800,000 (7)
Petr Mrazek $5,500,000 (1)
Dawson Mercer $5,000,000 (4)
Anton Lundell $5,000,000 (4)
Sean Couturier $5,000,000 (1)
Anthony Stolarz $4,000,000 (2)
Alex Iafallo $4,000,000 (1)
Ian Cole $3,500,000 (1)
Jalen Chatfield $3,250,000 (3)
Yanni Gourde $2,750,000 (2)
Parker Kelly $2,000,000 (1)
Cody Glass $2,000,000 (3)
Kevin Bahl $1,750,000 (1)
Arber Xhekaj $1,500,000 (2)
Alex Turcotte $1,500,000 (2)
Matvei Michkov $1,500,000 (2)
Brock Faber $1,000,000 (1)
Total Pro Players22
Salary Commitment
Year 25 : $92,300,000
Year 26 : $69,550,000
Year 27 : $58,300,000
Year 28 : $44,550,000
Salary Average Commitment
Year 25 : $95,077,000
Year 26 : $69,550,000
Year 27 : $58,300,000
Year 28 : $44,550,000
Salary Cap with 1 Way Contract
Year 25 : $92,300,000
Year 26 : $69,550,000
Year 27 : $58,300,000
Year 28 : $44,550,000

Farm Players Salaries

David Jiricek $150,000 (1)
Brandt Clarke $150,000 (1)
Shakir Mukhamadullin $120,000 (2)
Rem Pitlick $100,000 (1)
Oscar Dansk $100,000 (1)
Matthew Robertson $100,000 (1)
Jack Finley $100,000 (2)
Matt Martin $100,000 (1)
Ozzy Wiesblatt $100,000 (2)
Jake Leschyshyn $100,000 (1)
Nick Desimone $100,000 (1)
Tyler Pitlick $100,000 (2)
Dakota Mermis $95,000 (2)
Matt Stienburg $90,000 (1)
Carsen Twarynski $85,000 (1)
Austin Wagner $85,000 (1)
Montana Onyebuchi $75,000 (1)
Brandon Halverson $75,000 (1)
Bradley Marek $75,000 (1)
Navrin Mutter $75,000 (1)
Connor Hughes $75,000 (1)
Total Farm Players21
Salary Commitment
Year 25 : $2,050,000
Year 26 : $515,000
Year 27 : $0
Year 28 : $0
Salary Average Commitment
Year 25 : $2,050,000
Year 26 : $515,000
Year 27 : $0
Year 28 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $70 - 5,978 - 99.64%
Level 2: 5000 - $40 - 5,000 - 100.00%
Level 3: 3000 - $22 - 3,000 - 100.00%
Level 4: 4000 - $12 - 3,990 - 99.75%
Luxury : 1000 - $177 - 1,000 - 100.00%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,435 - 71.76%
Farm Level 2: 1000 - $100 - 697 - 69.67%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %18,968 - 99.83%
Average Income per Game$1,273,110
Year to Date Revenue$14,004,211
Farm
Home Games Left30
Average Attendance - %2,132 - 71.06%
Average Income per Game$499,364
Year to Date Revenue$4,494,280

Expense

Pro Players Total Salaries$94,200,000
Farm Players Total Salaries$1,785,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$19,729,160
Farm Year To Date Expenses$457,320
Pro Salary Cap To Date$19,625,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$38,193,303
Farm Estimated Season Revenue$14,980,933
Pro Remaining Season Days152
Pro Expenses Per Days$493,229
Pro Estimated Expenses$74,970,808
Farm Remaining Season Days138
Farm Expenses Per Days$11,433
Farm Estimated Expenses$1,577,754
Estimated Season Expenses$76,548,562
Estimated Season Salary Cap$94,200,000
Estimate Under Maximum Salary Cap of $95,500,000$1,300,000
Estimate Over Minimum Salary Cap of $70,600,000 $23,600,000
Current Bank Account$70,448,917
Projected Bank Account$47,074,591

Pro Players Salaries

Tim Stutzle $10,000,000 (6)
Brady Tkachuk $8,500,000 (5)
Josh Morrissey $8,000,000 (3)
Ryan O'Reilly $7,750,000 (1)
Kristopher Letang $7,500,000 (2)
Martin Necas $6,100,000 (1)
Noah Dobson $6,000,000 (2)
John Gibson $5,500,000 (1)
Kyle Palmieri $4,900,000 (3)
Rasmus Sandin $3,500,000 (1)
James Reimer $3,200,000 (1)
Brendan Gallagher $3,000,000 (2)
Josh Manson $3,000,000 (3)
Danton Heinen $3,000,000 (2)
Teddy Blueger $2,700,000 (3)
David Kampf $2,500,000 (4)
Sean Kuraly $2,500,000 (2)
Zach Bogosian $2,100,000 (1)
Nicholas Robertson $2,000,000 (2)
Justin Brazeau $1,500,000 (2)
Ryan Lomberg $950,000 (1)
Total Pro Players21
Salary Commitment
Year 25 : $94,200,000
Year 26 : $65,100,000
Year 27 : $39,600,000
Year 28 : $21,000,000
Salary Average Commitment
Year 25 : $94,200,000
Year 26 : $65,100,000
Year 27 : $39,600,000
Year 28 : $21,000,000
Salary Cap with 1 Way Contract
Year 25 : $94,200,000
Year 26 : $65,100,000
Year 27 : $39,600,000
Year 28 : $21,000,000

Farm Players Salaries

Noah Gregor $150,000 (1)
Shane Bowers $100,000 (1)
Vladislav Kolyachonok $100,000 (1)
Roby Jarventie $100,000 (1)
Mads Sogaard $100,000 (1)
Domenick Fensore $90,000 (1)
Axel Jonsson-Fjallby $80,000 (3)
Artur Cholach $80,000 (1)
Reilly Walsh $80,000 (1)
Cameron Crotty $80,000 (1)
Jake Gaudet $75,000 (1)
Cole Bardreau $75,000 (1)
Kyle Marino $75,000 (1)
Jeremy Brodeur $75,000 (1)
Adam Edstrom $75,000 (1)
Colson Gengenbach $75,000 (1)
Andre Lee $75,000 (1)
Tristan Ashbrook $75,000 (1)
Nicholas Zabaneh $75,000 (1)
Dalton Bancroft $75,000 (1)
Louis Crevier $75,000 (1)
Total Farm Players21
Salary Commitment
Year 25 : $1,785,000
Year 26 : $80,000
Year 27 : $80,000
Year 28 : $0
Salary Average Commitment
Year 25 : $1,785,000
Year 26 : $80,000
Year 27 : $80,000
Year 28 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $95,500,000
Available Cap Space

Over Minimum of
$70,600,000

Pro Players

Farm Players

Total Players

Avalanche $135,936,316 $94,606,186 $893,814 $24,006,186 202141
Blackhawks $108,395,066 $72,999,984 $22,500,016 $2,399,984 232245
Blue Jackets $50,711,181 $92,401,646 $3,098,354 $21,801,646 202242
Blues $20,576,412 $86,590,076 $8,909,924 $15,990,076 232144
Bruins $61,300,999 $92,750,016 $2,749,984 $22,150,016 212142
Canadiens $98,409,131 $93,381,240 $2,118,760 $22,781,240 202141
Canucks $70,699,904 $95,299,968 $200,032 $24,699,968 222446
Capitals $98,354,827 $88,779,242 $6,720,758 $18,179,242 202040
Coyotes $73,067,569 $93,412,660 $2,087,340 $22,812,660 232144
Devils $157,782,956 $93,979,659 $1,520,341 $23,379,659 202141
Ducks $111,081,013 $95,325,504 $174,496 $24,725,504 232043
Flames $184,808,100 $92,350,080 $3,149,920 $21,750,080 232245
Flyers $63,968,300 $94,724,928 $775,072 $24,124,928 212041
Golden Knights $75,093,326 $95,187,456 $312,544 $24,587,456 222143
Hurricanes $54,444,777 $94,734,639 $765,361 $24,134,639 212344
Islanders $88,575,058 $78,875,072 $16,624,928 $8,275,072 222042
Jets $263,390,076 $89,799,936 $5,700,064 $19,199,936 232245
Kings $83,222,372 $89,000,064 $6,499,936 $18,400,064 232245
Kraken $56,769,849 $73,829,096 $21,670,904 $3,229,096 232649
Lightning $148,841,875 $94,599,936 $900,064 $23,999,936 222143
Maple Leafs $109,855,623 $87,315,908 $8,184,092 $16,715,908 232346
Oilers $81,466,796 $95,329,920 $170,080 $24,729,920 222042
Panthers $85,176,959 $94,943,058 $556,942 $24,343,058 202141
Penguins $63,770,299 $90,825,088 $4,674,912 $20,225,088 222042
Predators $95,998,856 $93,550,080 $1,949,920 $22,950,080 202141
Rangers $59,866,313 $89,750,016 $5,749,984 $19,150,016 212344
Red Wings $62,121,579 $95,216,640 $283,360 $24,616,640 212041
Sabres $239,597,771 $92,100,000 $3,400,000 $21,500,000 222042
Senators $112,333,972 $76,523,419 $18,976,581 $5,923,419 232245
Sharks $90,386,064 $92,481,330 $3,018,670 $21,881,330 202141
Stars $65,308,999 $94,092,953 $1,407,047 $23,492,953 222143
Wild $70,448,917 $94,200,000 $1,300,000 $23,600,000 212142