Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - $76 - 6,339 - 90.56%
Level 2: 6000 - $45 - 4,596 - 76.60%
Level 3: 3000 - $26 - 2,962 - 98.74%
Level 4: 4000 - $19 - 3,017 - 75.43%
Luxury : 1500 - $180 - 1,075 - 71.69%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $150 - 1,906 - 95.30%
Farm Level 2: 1000 - $60 - 977 - 97.67%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,990 - 83.68%
Average Income per Game$1,270,653
Year to Date Revenue$31,766,325
Farm
Home Games Left15
Average Attendance - %2,883 - 96.09%
Average Income per Game$430,632
Year to Date Revenue$11,627,062

Expense

Pro Players Total Salaries$80,575,000
Farm Players Total Salaries$2,152,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,106,611
Farm Year To Date Expenses$1,959,890
Pro Salary Cap To Date$47,806,618
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,330,448
Farm Estimated Season Revenue$6,459,479
Pro Remaining Season Days74
Pro Expenses Per Days$438,243
Pro Estimated Expenses$32,429,982
Farm Remaining Season Days69
Farm Expenses Per Days$13,347
Farm Estimated Expenses$920,943
Estimated Season Expenses$33,350,925
Estimated Season Salary Cap$80,036,652
Estimate Under Maximum Salary Cap of $82,500,000$2,463,348
Estimate Over Minimum Salary Cap of $61,000,000 $19,036,652
Current Bank Account$78,415,076
Projected Bank Account$71,854,078

Pro Players Salaries

Auston Matthews $10,000,000 (2)
Alex Pietrangelo $8,000,000 (4)
Gabriel Landeskog $8,000,000 (5)
Teuvo Teravainen $7,500,000 (5)
Clayton Keller $6,500,000 (2)
Jakob Chychrun $6,250,000 (2)
Ivan Provorov $5,600,000 (1)
Joel Farabee $4,500,000 (4)
Chandler Stephenson $4,000,000 (2)
James Reimer $2,500,000 (2)
Dmitry Kulikov $2,400,000 (3)
Nick Holden $2,200,000 (1)
Cal Petersen $2,125,000 (2)
Kaapo Kakko $2,000,000 (2)
Michael Rasmussen $1,500,000 (1)
Oliver Wahlstrom $1,500,000 (1)
Michael Raffl $1,200,000 (1)
Alex Newhook $1,200,000 (1)
Calvin de Haan $1,000,000 (1)
Frederick Gaudreau $1,000,000 (1)
Greg Pateryn $800,000 (3)
Drake Caggiula $800,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $80,575,000
Year 23 : $64,575,000
Year 24 : $31,200,000
Year 25 : $28,000,000
Salary Average Commitment
Year 22 : $80,675,000
Year 23 : $64,575,000
Year 24 : $31,200,000
Year 25 : $28,000,000
Salary Cap with 1 Way Contract
Year 22 : $80,575,000
Year 23 : $64,575,000
Year 24 : $31,200,000
Year 25 : $28,000,000

Farm Players Salaries

Barrett Hayton $150,000 (2)
Cody Glass $150,000 (3)
Cole Perfetti $150,000 (2)
Adam Erne $125,000 (1)
Rasmus Kupari $120,000 (1)
Austin Czarnik $110,000 (1)
Jacob Bernard-Docker $100,000 (2)
Alex Vlasic $100,000 (2)
Filip Hallander $100,000 (2)
Jaret Anderson-Dolan $100,000 (2)
Nolan Foote $100,000 (2)
Cameron Gaunce $90,000 (3)
Malcolm Subban $80,000 (2)
Louie Belpedio $80,000 (3)
Ryan Schmelzer $80,000 (1)
Nick DeSimone $77,500 (2)
Jakub Galvas $75,000 (2)
Ashton Sautner $75,000 (1)
Paul Thompson $75,000 (1)
Andrew Hammond $75,000 (1)
TJ Tynan $70,000 (1)
Andy Andreoff $70,000 (1)
Total Farm Players22
Salary Commitment
Year 22 : $2,152,500
Year 23 : $1,352,500
Year 24 : $320,000
Year 25 : $0
Salary Average Commitment
Year 22 : $2,152,500
Year 23 : $1,352,500
Year 24 : $320,000
Year 25 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $74 - 5,958 - 99.30%
Level 2: 5000 - $44 - 4,969 - 99.37%
Level 3: 3000 - $25 - 2,942 - 98.08%
Level 4: 4000 - $14 - 3,940 - 98.49%
Luxury : 1000 - $182 - 995 - 99.53%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,306 - 65.28%
Farm Level 2: 1000 - $100 - 666 - 66.62%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %18,804 - 98.97%
Average Income per Game$1,211,677
Year to Date Revenue$32,715,275
Farm
Home Games Left15
Average Attendance - %1,972 - 65.73%
Average Income per Game$409,681
Year to Date Revenue$11,061,375

Expense

Pro Players Total Salaries$80,070,000
Farm Players Total Salaries$1,797,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,387,456
Farm Year To Date Expenses$1,257,956
Pro Salary Cap To Date$48,087,423
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,963,476
Farm Estimated Season Revenue$6,145,208
Pro Remaining Season Days74
Pro Expenses Per Days$435,514
Pro Estimated Expenses$32,228,036
Farm Remaining Season Days69
Farm Expenses Per Days$11,375
Farm Estimated Expenses$784,875
Estimated Season Expenses$33,012,911
Estimated Season Salary Cap$80,115,437
Estimate Under Maximum Salary Cap of $82,500,000$2,384,563
Estimate Over Minimum Salary Cap of $61,000,000 $19,115,437
Current Bank Account$61,922,862
Projected Bank Account$52,018,635

Pro Players Salaries

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

Farm Players Salaries

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

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $75 - 5,945 - 99.08%
Level 2: 5000 - $42 - 4,969 - 99.39%
Level 3: 3000 - $26 - 2,958 - 98.60%
Level 4: 4000 - $15 - 3,977 - 99.42%
Luxury : 1000 - $194 - 972 - 97.17%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,337 - 66.84%
Farm Level 2: 1000 - $100 - 648 - 64.80%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,821 - 99.06%
Average Income per Game$1,201,090
Year to Date Revenue$31,228,348
Farm
Home Games Left15
Average Attendance - %1,985 - 66.16%
Average Income per Game$415,190
Year to Date Revenue$11,210,125

Expense

Pro Players Total Salaries$77,815,000
Farm Players Total Salaries$1,945,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$3,667,938
Pro Year To Date Expenses$47,316,279
Farm Year To Date Expenses$1,363,373
Pro Salary Cap To Date$47,016,309
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,016,355
Farm Estimated Season Revenue$6,227,847
Pro Remaining Season Days74
Pro Expenses Per Days$423,324
Pro Estimated Expenses$31,325,976
Farm Remaining Season Days69
Farm Expenses Per Days$12,194
Farm Estimated Expenses$841,386
Estimated Season Expenses$32,167,362
Estimated Season Salary Cap$81,810,275
Estimate Under Maximum Salary Cap of $82,500,000$689,725
Estimate Over Minimum Salary Cap of $61,000,000 $20,810,275
Current Bank Account$13,683,809
Projected Bank Account$5,760,649

Pro Players Salaries

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

Farm Players Salaries

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

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $72 - 5,728 - 95.46%
Level 2: 5000 - $44 - 4,759 - 95.18%
Level 3: 3000 - $29 - 2,574 - 85.81%
Level 4: 4000 - $18 - 3,438 - 85.95%
Luxury : 1000 - $190 - 963 - 96.33%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $148 - 1,805 - 90.25%
Farm Level 2: 1000 - $55 - 908 - 90.77%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,462 - 91.91%
Average Income per Game$1,181,347
Year to Date Revenue$28,352,333
Farm
Home Games Left16
Average Attendance - %2,713 - 90.42%
Average Income per Game$426,154
Year to Date Revenue$11,080,008

Expense

Pro Players Total Salaries$68,075,000
Farm Players Total Salaries$2,150,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$11,341,666
Pro Year To Date Expenses$41,145,036
Farm Year To Date Expenses$1,479,963
Pro Salary Cap To Date$40,845,003
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,082,903
Farm Estimated Season Revenue$6,818,466
Pro Remaining Season Days74
Pro Expenses Per Days$370,676
Pro Estimated Expenses$27,430,024
Farm Remaining Season Days69
Farm Expenses Per Days$13,333
Farm Estimated Expenses$919,977
Estimated Season Expenses$28,350,001
Estimated Season Salary Cap$79,416,671
Estimate Under Maximum Salary Cap of $82,500,000$3,083,329
Estimate Over Minimum Salary Cap of $61,000,000 $18,416,671
Current Bank Account$27,919,818
Projected Bank Account$26,471,186

Pro Players Salaries

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

Farm Players Salaries

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

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Boston Garden
Level 1: 6000 - $75 - 5,957 - 99.29%
Level 2: 5000 - $45 - 4,405 - 88.11%
Level 3: 3000 - $38 - 1,801 - 60.02%
Level 4: 4000 - $30 - 1,885 - 47.13%
Luxury : 1000 - $250 - 753 - 75.28%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $101 - 1,988 - 99.39%
Farm Level 2: 1000 - $60 - 983 - 98.34%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %14,801 - 77.90%
Average Income per Game$1,197,745
Year to Date Revenue$29,943,634
Farm
Home Games Left15
Average Attendance - %2,971 - 99.04%
Average Income per Game$324,708
Year to Date Revenue$8,767,112

Expense

Pro Players Total Salaries$73,100,000
Farm Players Total Salaries$3,275,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$1,616,656
Pro Year To Date Expenses$48,566,778
Farm Year To Date Expenses$2,088,493
Pro Salary Cap To Date$48,266,763
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,163,926
Farm Estimated Season Revenue$4,870,618
Pro Remaining Season Days74
Pro Expenses Per Days$397,838
Pro Estimated Expenses$29,440,012
Farm Remaining Season Days69
Farm Expenses Per Days$19,583
Farm Estimated Expenses$1,351,227
Estimated Season Expenses$30,791,239
Estimated Season Salary Cap$79,123,409
Estimate Under Maximum Salary Cap of $82,500,000$3,376,591
Estimate Over Minimum Salary Cap of $61,000,000 $18,123,409
Current Bank Account$22,575,278
Projected Bank Account$15,818,583

Pro Players Salaries

Brayden Point $8,500,000 (1)
Kristopher Letang $8,500,000 (2)
Mats Zuccarello $7,500,000 (3)
Reilly Smith $6,250,000 (2)
Vincent Trocheck $6,000,000 (3)
Rickard Rakell $5,000,000 (5)
Jesper Bratt $4,500,000 (4)
Brayden McNabb $4,000,000 (3)
Vince Dunn $3,250,000 (2)
Scott Laughton $3,000,000 (4)
Alexander Wennberg $2,600,000 (2)
Kevin Hayes $2,500,000 (4)
Dillon Dube $2,250,000 (3)
Justin Braun $2,250,000 (2)
David Kampf $1,000,000 (2)
Casey DeSmith $1,000,000 (1)
Jacob Larsson $900,000 (2)
John Moore $900,000 (1)
Ben Harpur $850,000 (1)
Brad Richardson $800,000 (1)
Chad Ruhwedel $800,000 (1)
Jean-Francois Berube $750,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $73,100,000
Year 23 : $59,500,000
Year 24 : $34,750,000
Year 25 : $15,000,000
Salary Average Commitment
Year 22 : $73,100,000
Year 23 : $59,500,000
Year 24 : $34,750,000
Year 25 : $15,000,000
Salary Cap with 1 Way Contract
Year 22 : $73,100,000
Year 23 : $59,500,000
Year 24 : $34,750,000
Year 25 : $15,000,000

Farm Players Salaries

John Leonard $700,000 (1)
Noah Gregor $150,000 (3)
Bryce Kindopp $150,000 (1)
Josh Dunne $150,000 (1)
Alexei Melnichuk $150,000 (1)
Marc McLaughlin $135,000 (2)
Daniil Miromanov $130,000 (1)
Sam Anas $125,000 (1)
Jansen Harkins $125,000 (3)
Beck Warm $120,000 (1)
Lane Pederson $100,000 (1)
Gage Quinney $100,000 (2)
Sheldon Dries $100,000 (2)
Jesse Ylonen $100,000 (1)
Grant Hutton $100,000 (1)
Johnathan Kovacevic $90,000 (1)
Mason Shaw $90,000 (2)
Jack Studnicka $90,000 (2)
Gabriel Dumont $90,000 (1)
Valtteri Puustinen $90,000 (2)
Dylan Sikura $85,000 (1)
Adam Ruzicka $80,000 (1)
Cody Franson $75,000 (1)
Ben McCartney $75,000 (2)
Dakota Mermis $75,000 (1)
Total Farm Players25
Salary Commitment
Year 22 : $3,275,000
Year 23 : $955,000
Year 24 : $275,000
Year 25 : $0
Salary Average Commitment
Year 22 : $3,275,000
Year 23 : $955,000
Year 24 : $275,000
Year 25 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 7000 - $76 - 6,265 - 89.50%
Level 2: 6000 - $45 - 4,610 - 76.84%
Level 3: 4000 - $25 - 3,103 - 77.58%
Level 4: 5000 - $16 - 4,042 - 80.84%
Luxury : 2000 - $136 - 1,353 - 67.67%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,340 - 66.98%
Farm Level 2: 1000 - $100 - 657 - 65.70%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %19,374 - 80.72%
Average Income per Game$1,262,164
Year to Date Revenue$30,291,938
Farm
Home Games Left16
Average Attendance - %1,997 - 66.55%
Average Income per Game$417,005
Year to Date Revenue$10,842,125

Expense

Pro Players Total Salaries$82,365,000
Farm Players Total Salaries$2,980,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,950,766
Farm Year To Date Expenses$1,831,319
Pro Salary Cap To Date$48,958,321
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,456,789
Farm Estimated Season Revenue$6,672,077
Pro Remaining Season Days74
Pro Expenses Per Days$447,919
Pro Estimated Expenses$33,146,006
Farm Remaining Season Days69
Farm Expenses Per Days$17,944
Farm Estimated Expenses$1,238,136
Estimated Season Expenses$34,384,142
Estimated Season Salary Cap$81,904,305
Estimate Under Maximum Salary Cap of $82,500,000$595,695
Estimate Over Minimum Salary Cap of $61,000,000 $20,904,305
Current Bank Account$51,457,258
Projected Bank Account$45,201,982

Pro Players Salaries

Connor McDavid $10,500,000 (1)
Jacob Markstrom $6,500,000 (4)
Taylor Hall $6,000,000 (4)
Tyler Toffoli $5,900,000 (4)
Jonas Brodin $5,650,000 (4)
Alex Killorn $5,500,000 (2)
Mikael Backlund $5,250,000 (3)
Samuel Girard $5,000,000 (2)
Nino Niederreiter $4,325,000 (1)
Brandon Montour $4,200,000 (2)
Joel Edmundson $4,000,000 (3)
Nick Paul $3,050,000 (5)
Zach Sanford $3,000,000 (4)
Erik Cernak $2,750,000 (1)
Brandon Hagel $2,450,000 (2)
Alexandar Georgiev $2,400,000 (3)
Daniel Sprong $1,530,000 (1)
Nico Sturm $1,360,000 (1)
Victor Mete $1,275,000 (1)
Mathieu Perreault $950,000 (1)
Chris Wideman $775,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $82,365,000
Year 23 : $58,900,000
Year 24 : $41,750,000
Year 25 : $30,100,000
Salary Average Commitment
Year 22 : $82,265,000
Year 23 : $58,900,000
Year 24 : $41,750,000
Year 25 : $30,100,000
Salary Cap with 1 Way Contract
Year 22 : $82,365,000
Year 23 : $58,900,000
Year 24 : $41,750,000
Year 25 : $30,100,000

Farm Players Salaries

Garrett Pilon $900,000 (1)
Joel Kellman $160,000 (1)
Felix Robert $150,000 (1)
William Carrier $140,000 (3)
Cam Lee $125,000 (2)
Maxime Lagace $125,000 (2)
Brayden Tracey $120,000 (2)
Devin Brosseau $100,000 (3)
Cameron Hillis $100,000 (2)
Brendan Guhle $100,000 (3)
MacKenzie MacEachern $95,000 (1)
Dennis Gilbert $95,000 (2)
Adam Johnson $95,000 (1)
Ian Mitchell $90,000 (1)
Sam Harvey $90,000 (1)
Zack Hayes $90,000 (1)
Richard Panik $90,000 (2)
Michael Mersch $85,000 (1)
Colton White $85,000 (2)
Kristian Reichel $75,000 (1)
Curtis McKenzie $70,000 (2)
Total Farm Players21
Salary Commitment
Year 22 : $2,980,000
Year 23 : $1,150,000
Year 24 : $340,000
Year 25 : $0
Salary Average Commitment
Year 22 : $2,980,000
Year 23 : $1,150,000
Year 24 : $340,000
Year 25 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Pacific Coliseum
Level 1: 7000 - $75 - 5,969 - 85.27%
Level 2: 6000 - $40 - 5,397 - 89.94%
Level 3: 4000 - $25 - 3,051 - 76.28%
Level 4: 5000 - $15 - 3,665 - 73.31%
Luxury : 2000 - $140 - 1,349 - 67.45%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,378 - 68.89%
Farm Level 2: 1000 - $100 - 707 - 70.67%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %19,431 - 80.96%
Average Income per Game$1,234,702
Year to Date Revenue$30,867,544
Farm
Home Games Left16
Average Attendance - %2,085 - 69.48%
Average Income per Game$409,124
Year to Date Revenue$10,637,213

Expense

Pro Players Total Salaries$76,100,000
Farm Players Total Salaries$4,305,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$1,756,875
Pro Year To Date Expenses$49,170,142
Farm Year To Date Expenses$1,674,143
Pro Salary Cap To Date$48,005,260
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,755,228
Farm Estimated Season Revenue$6,545,977
Pro Remaining Season Days74
Pro Expenses Per Days$414,054
Pro Estimated Expenses$30,639,996
Farm Remaining Season Days69
Farm Expenses Per Days$25,306
Farm Estimated Expenses$1,746,114
Estimated Season Expenses$32,386,110
Estimated Season Salary Cap$80,202,109
Estimate Under Maximum Salary Cap of $82,500,000$2,297,891
Estimate Over Minimum Salary Cap of $61,000,000 $19,202,109
Current Bank Account$12,505,913
Projected Bank Account$6,421,008

Pro Players Salaries

Mikko Rantanen $9,500,000 (4)
Evander Kane $7,000,000 (2)
Pierre-Luc Dubois $6,750,000 (2)
Anders Lee $6,400,000 (3)
Jeff Petry $6,250,000 (3)
Nikolaj Ehlers $6,000,000 (1)
MacKenzie Weegar $5,000,000 (3)
Ilya Sorokin $4,450,000 (2)
Ville Husso $3,500,000 (1)
Dylan Strome $3,500,000 (1)
Colton Sissons $3,000,000 (1)
Luke Kunin $2,400,000 (1)
Dante Fabbro $2,400,000 (2)
Nicolas Hague $2,000,000 (2)
Alexandre Texier $1,650,000 (2)
Ilya Lyubushkin $1,300,000 (3)
Eeli Tolvanen $1,200,000 (1)
Rasmus Asplund $1,200,000 (3)
Ben Hutton $900,000 (2)
Nathan Walker $900,000 (1)
Ryan Lomberg $800,000 (2)
Total Pro Players21
Salary Commitment
Year 22 : $76,100,000
Year 23 : $55,600,000
Year 24 : $29,650,000
Year 25 : $9,500,000
Salary Average Commitment
Year 22 : $67,550,000
Year 23 : $47,050,000
Year 24 : $21,100,000
Year 25 : $950,000
Salary Cap with 1 Way Contract
Year 22 : $76,100,000
Year 23 : $55,600,000
Year 24 : $29,650,000
Year 25 : $9,500,000

Farm Players Salaries

Dustin Tokarski $1,000,000 (1)
Corey Schueneman $900,000 (2)
Alex Stalock $200,000 (1)
Matt Kiersted $120,000 (1)
Zach Senyshyn $120,000 (2)
Isac Lundestrom $120,000 (3)
Nicholas Merkley $120,000 (2)
Boris Katchouk $100,000 (1)
Nicolas Aube-Kubel $100,000 (1)
Aleksi Heponiemi $100,000 (1)
Will Butcher $95,000 (3)
Riley Barber $90,000 (1)
Roland McKeown $90,000 (2)
Vladimir Tkachev $80,000 (1)
Rourke Chartier $80,000 (1)
Nick Seeler $80,000 (1)
Mikhail Maltsev $80,000 (1)
Chase De Leo $80,000 (1)
Emil Bemstrom $80,000 (1)
Brett Seney $75,000 (1)
Cameron Hughes $75,000 (3)
Adam Huska $75,000 (1)
Timothy Gettinger $75,000 (3)
Nick Wolff $75,000 (1)
Jake Walman $75,000 (1)
Mark Friedman $75,000 (1)
Michael McNiven $75,000 (1)
Matthew Phillips $70,000 (1)
Total Farm Players28
Salary Commitment
Year 22 : $4,305,000
Year 23 : $785,000
Year 24 : $365,000
Year 25 : $0
Salary Average Commitment
Year 22 : $4,305,000
Year 23 : $785,000
Year 24 : $365,000
Year 25 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $79 - 5,092 - 84.86%
Level 2: 5000 - $45 - 4,466 - 89.31%
Level 3: 3000 - $25 - 2,970 - 99.01%
Level 4: 4000 - $16 - 3,960 - 98.99%
Luxury : 1000 - $220 - 857 - 85.74%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,331 - 66.56%
Farm Level 2: 1000 - $100 - 662 - 66.19%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %17,344 - 91.29%
Average Income per Game$1,161,768
Year to Date Revenue$29,044,193
Farm
Home Games Left16
Average Attendance - %1,993 - 66.44%
Average Income per Game$415,548
Year to Date Revenue$10,804,250

Expense

Pro Players Total Salaries$84,500,000
Farm Players Total Salaries$4,835,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,683,231
Farm Year To Date Expenses$1,617,298
Pro Salary Cap To Date$47,922,458
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,588,284
Farm Estimated Season Revenue$6,648,769
Pro Remaining Season Days74
Pro Expenses Per Days$459,459
Pro Estimated Expenses$33,999,966
Farm Remaining Season Days69
Farm Expenses Per Days$28,250
Farm Estimated Expenses$1,949,250
Estimated Season Expenses$35,949,216
Estimated Season Salary Cap$81,722,476
Estimate Under Maximum Salary Cap of $82,500,000$777,524
Estimate Over Minimum Salary Cap of $61,000,000 $20,722,476
Current Bank Account$73,660,032
Projected Bank Account$62,947,869

Pro Players Salaries

Nikita Kucherov $9,600,000 (3)
John Carlson $8,600,000 (3)
Nicklas Backstrom $8,500,000 (3)
Patrik Laine $8,000,000 (2)
Mark Giordano $7,250,000 (2)
Sean Couturier $6,500,000 (1)
Travis Sanheim $4,750,000 (4)
Jakub Vrana $4,400,000 (1)
Jeff Carter $3,000,000 (2)
Semyon Varlamov $3,000,000 (2)
Chris Tierney $3,000,000 (3)
Mario Ferraro $2,750,000 (3)
Colton Parayko $2,750,000 (1)
Anton Stralman $2,500,000 (1)
Lars Eller $2,250,000 (2)
Dustin Brown $2,000,000 (1)
Jay Beagle $1,500,000 (1)
Colin Blackwell $1,150,000 (3)
Brian Elliott $1,000,000 (1)
Jason Dickinson $1,000,000 (1)
Curtis Lazar $1,000,000 (3)
Total Pro Players21
Salary Commitment
Year 22 : $84,500,000
Year 23 : $62,850,000
Year 24 : $39,350,000
Year 25 : $4,750,000
Salary Average Commitment
Year 22 : $89,500,000
Year 23 : $65,100,000
Year 24 : $39,350,000
Year 25 : $4,750,000
Salary Cap with 1 Way Contract
Year 22 : $84,500,000
Year 23 : $62,850,000
Year 24 : $39,350,000
Year 25 : $4,750,000

Farm Players Salaries

Henri Jokiharju $1,500,000 (1)
Cam Dineen $900,000 (1)
Ethan Prow $750,000 (1)
Isaac Ratcliffe $100,000 (2)
Robin Salo $100,000 (2)
Daniel O'Regan $80,000 (1)
Clifford Watson $80,000 (1)
Matias Maccelli $80,000 (2)
Kyle Capobianco $80,000 (1)
Harri Sateri $75,000 (2)
Alex Whelan $75,000 (2)
Tyler Sheehy $75,000 (2)
Antti Suomela $75,000 (1)
Kyle Clifford $75,000 (2)
Cale Morris $75,000 (2)
Jayson Megna $75,000 (1)
John Stevens $75,000 (1)
Blake Christensen $75,000 (2)
Kodie Curran $70,000 (1)
Cameron Hebig $70,000 (1)
Jordan Gross $70,000 (1)
Zach Solow $70,000 (1)
Josh Healey $70,000 (1)
Brandon Biro $70,000 (1)
Mathieu Olivier $70,000 (1)
Total Farm Players25
Salary Commitment
Year 22 : $4,835,000
Year 23 : $730,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $4,835,000
Year 23 : $730,000
Year 24 : $0
Year 25 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 7000 - $70 - 6,438 - 91.97%
Level 2: 6000 - $30 - 5,736 - 95.61%
Level 3: 3000 - $25 - 2,963 - 98.78%
Level 4: 4000 - $15 - 3,970 - 99.25%
Luxury : 1500 - $160 - 1,342 - 89.49%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 1,322 - 66.10%
Farm Level 2: 1000 - $100 - 661 - 66.06%
Farm Total Capacity :3000

Income

Home Games Left20
Average Attendance - %20,450 - 95.12%
Average Income per Game$1,213,938
Year to Date Revenue$25,492,703
Farm
Home Games Left16
Average Attendance - %1,983 - 66.09%
Average Income per Game$413,077
Year to Date Revenue$10,740,000

Expense

Pro Players Total Salaries$80,713,000
Farm Players Total Salaries$2,276,852
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$2,462,500
Pro Year To Date Expenses$47,483,878
Farm Year To Date Expenses$1,843,574
Pro Salary Cap To Date$47,183,866
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$24,278,765
Farm Estimated Season Revenue$6,609,231
Pro Remaining Season Days74
Pro Expenses Per Days$438,989
Pro Estimated Expenses$32,485,186
Farm Remaining Season Days69
Farm Expenses Per Days$14,038
Farm Estimated Expenses$968,622
Estimated Season Expenses$33,453,808
Estimated Season Salary Cap$81,931,530
Estimate Under Maximum Salary Cap of $82,500,000$568,470
Estimate Over Minimum Salary Cap of $61,000,000 $20,931,530
Current Bank Account$34,234,499
Projected Bank Account$31,668,687

Pro Players Salaries

Mathew Barzal $7,900,000 (2)
Alex DeBrincat $7,750,000 (4)
Timo Meier $7,500,000 (2)
Matt Duchene $7,000,000 (1)
Jason Robertson $6,450,000 (2)
Yanni Gourde $5,200,000 (2)
Linus Ullmark $4,600,000 (2)
Christian Dvorak $4,425,000 (4)
Christopher Tanev $4,200,000 (3)
Adam Larsson $4,000,000 (3)
Ryan Ellis $3,125,000 (1)
Vladislav Gavrikov $2,650,000 (1)
Joonas Donskoi $2,613,000 (1)
Kirby Dach $1,900,000 (3)
Zdeno Chara $1,700,000 (1)
Andrew Peeke $1,500,000 (1)
Evan Bouchard $1,500,000 (1)
Alexis Lafreniere $1,500,000 (1)
Nick Foligno $1,300,000 (2)
Alex Nedeljkovic $1,200,000 (1)
Ondrej Kase $1,000,000 (1)
Josh Archibald $900,000 (1)
Andrej Sekera $800,000 (1)
Total Pro Players23
Salary Commitment
Year 22 : $80,713,000
Year 23 : $55,225,000
Year 24 : $22,275,000
Year 25 : $12,175,000
Salary Average Commitment
Year 22 : $87,325,000
Year 23 : $57,425,000
Year 24 : $22,275,000
Year 25 : $12,175,000
Salary Cap with 1 Way Contract
Year 22 : $80,713,000
Year 23 : $55,225,000
Year 24 : $22,275,000
Year 25 : $12,175,000

Farm Players Salaries

Derek Stepan $185,000 (1)
Rocco Grimaldi $175,500 (2)
Jarred Tinordi $155,000 (1)
Braden Schneider $120,000 (2)
Spencer Knight $120,000 (2)
Samuel Fagemo $100,000 (2)
Benoit-Olivier Groulx $100,000 (2)
Jeremy Davies $100,000 (3)
Kaedan Korczak $100,000 (2)
Thomas Bordeleau $100,000 (2)
Jack Drury $100,000 (2)
Dominic Toninato $91,000 (3)
Taylor Raddysh $90,000 (1)
Jonas Rondbjerg $90,000 (2)
Mattias Norlinder $90,000 (2)
Bokondji Imama $87,853 (3)
Andrew Poturalski $85,000 (2)
Ryan Murphy $82,500 (1)
Sami Niku $80,000 (1)
Paul Cotter $80,000 (2)
Adam Raska $75,000 (2)
Ivan Prosvetov $70,000 (1)
Total Farm Players22
Salary Commitment
Year 22 : $2,276,852
Year 23 : $1,614,352
Year 24 : $278,852
Year 25 : $0
Salary Average Commitment
Year 22 : $2,276,852
Year 23 : $1,614,352
Year 24 : $278,852
Year 25 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $77 - 6,000 - 85.71%
Level 2: 6000 - $48 - 4,079 - 67.98%
Level 3: 4000 - $28 - 2,516 - 62.91%
Level 4: 5000 - $21 - 2,748 - 54.96%
Luxury : 2000 - $179 - 1,073 - 53.65%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $199 - 1,334 - 66.71%
Farm Level 2: 1000 - $99 - 666 - 66.58%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %16,416 - 68.40%
Average Income per Game$1,222,527
Year to Date Revenue$33,008,237
Farm
Home Games Left15
Average Attendance - %2,000 - 66.67%
Average Income per Game$414,287
Year to Date Revenue$11,185,748

Expense

Pro Players Total Salaries$73,000,000
Farm Players Total Salaries$1,680,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$1,635,150
Pro Year To Date Expenses$46,304,046
Farm Year To Date Expenses$1,198,890
Pro Salary Cap To Date$46,004,047
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,115,382
Farm Estimated Season Revenue$6,214,304
Pro Remaining Season Days74
Pro Expenses Per Days$397,297
Pro Estimated Expenses$29,399,978
Farm Remaining Season Days69
Farm Expenses Per Days$10,722
Farm Estimated Expenses$739,818
Estimated Season Expenses$30,139,796
Estimated Season Salary Cap$76,839,227
Estimate Under Maximum Salary Cap of $82,500,000$5,660,773
Estimate Over Minimum Salary Cap of $61,000,000 $15,839,227
Current Bank Account$122,720,042
Projected Bank Account$115,909,932

Pro Players Salaries

Mika Zibanejad $9,000,000 (5)
Sebastian Aho $8,000,000 (2)
Darnell Nurse $7,000,000 (4)
T.J. Oshie $6,250,000 (2)
Kyle Connor $6,125,000 (1)
Miro Heiskanen $5,750,000 (1)
Tyler Seguin $4,200,000 (1)
Darcy Kuemper $4,000,000 (1)
Boone Jenner $3,500,000 (2)
Ryan McDonagh $3,325,000 (2)
Oskar Sundqvist $2,500,000 (1)
Colton Sceviour $1,750,000 (1)
Jake Evans $1,700,000 (3)
Robert Bortuzzo $1,500,000 (1)
Lucas Raymond $1,500,000 (2)
Cole Caufield $1,500,000 (1)
Moritz Seider $1,200,000 (2)
Anton Lundell $1,200,000 (2)
Jake Oettinger $1,200,000 (1)
Brendan Smith $1,000,000 (1)
Alexander Romanov $800,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $73,000,000
Year 23 : $42,675,000
Year 24 : $17,700,000
Year 25 : $16,000,000
Salary Average Commitment
Year 22 : $80,525,000
Year 23 : $46,000,000
Year 24 : $17,700,000
Year 25 : $16,000,000
Salary Cap with 1 Way Contract
Year 22 : $73,000,000
Year 23 : $42,675,000
Year 24 : $17,700,000
Year 25 : $16,000,000

Farm Players Salaries

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

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - $70 - 6,149 - 87.84%
Level 2: 6000 - $44 - 5,240 - 87.33%
Level 3: 4000 - $23 - 3,089 - 77.22%
Level 4: 5000 - $15 - 4,181 - 83.62%
Luxury : 2000 - $100 - 1,478 - 73.88%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,317 - 65.87%
Farm Level 2: 1000 - $100 - 668 - 66.82%
Farm Total Capacity :3000

Income

Home Games Left19
Average Attendance - %20,136 - 83.90%
Average Income per Game$1,178,106
Year to Date Revenue$25,918,331
Farm
Home Games Left15
Average Attendance - %1,986 - 66.19%
Average Income per Game$412,875
Year to Date Revenue$11,147,625

Expense

Pro Players Total Salaries$80,700,500
Farm Players Total Salaries$4,155,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,964,331
Farm Year To Date Expenses$2,063,089
Pro Salary Cap To Date$48,664,381
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,384,013
Farm Estimated Season Revenue$6,193,125
Pro Remaining Season Days74
Pro Expenses Per Days$438,922
Pro Estimated Expenses$32,480,228
Farm Remaining Season Days69
Farm Expenses Per Days$24,472
Farm Estimated Expenses$1,688,568
Estimated Season Expenses$34,168,796
Estimated Season Salary Cap$80,944,587
Estimate Under Maximum Salary Cap of $82,500,000$1,555,413
Estimate Over Minimum Salary Cap of $61,000,000 $19,944,587
Current Bank Account$89,413,774
Projected Bank Account$83,822,116

Pro Players Salaries

Jonathan Toews $10,000,000 (2)
Adam Fox $9,000,500 (7)
Vladimir Tarasenko $8,000,000 (2)
Cam Fowler $6,500,000 (2)
Josh Norris $6,000,000 (2)
Chris Kreider $5,500,000 (2)
Noah Hanifin $4,850,000 (1)
Claude Giroux $4,750,000 (2)
Blake Coleman $3,800,000 (4)
Travis Hamonic $3,500,000 (1)
Martin Necas $3,500,000 (1)
Zach Whitecloud $2,750,000 (6)
Matt Murray $2,100,000 (1)
Trevor Moore $2,000,000 (4)
Brian Boyle $2,000,000 (1)
Riley Nash $1,500,000 (2)
Mason Marchment $1,500,000 (2)
Trent Frederic $1,050,000 (1)
Dan Vladar $1,000,000 (1)
Jacob Bryson $700,000 (1)
Sam Gagner $700,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $80,700,500
Year 23 : $61,300,500
Year 24 : $17,550,500
Year 25 : $17,550,500
Salary Average Commitment
Year 22 : $85,950,500
Year 23 : $66,050,500
Year 24 : $17,550,500
Year 25 : $17,550,500
Salary Cap with 1 Way Contract
Year 22 : $80,700,500
Year 23 : $61,300,500
Year 24 : $17,550,500
Year 25 : $17,550,500

Farm Players Salaries

Philippe Myers $1,750,000 (1)
Mark Borowiecki $175,000 (1)
Josh Leivo $150,000 (1)
Eric Robinson $150,000 (1)
David Rittich $150,000 (1)
Victor Soderstrom $120,000 (2)
Thomas Harley $120,000 (2)
Riley Tufte $120,000 (1)
Peyton Krebs $120,000 (2)
Lukas Reichel $120,000 (2)
Jacob MacDonald $110,000 (2)
Henrik Borgstrom $100,000 (1)
Pavel Dorofeyev $100,000 (2)
Hugo Alnefelt $90,000 (2)
Sebastian Aho D $90,000 (1)
Alexander Volkov $90,000 (1)
Jacob Moverare $80,000 (1)
Madison Bowey $80,000 (3)
Trey Fix-Wolansky $75,000 (2)
Dominik Simon $75,000 (1)
Axel Jonsson-Fjallby $75,000 (1)
Austin Poganski $75,000 (1)
Egor Zamula $70,000 (1)
Morgan Barron $70,000 (1)
Total Farm Players24
Salary Commitment
Year 22 : $4,155,000
Year 23 : $935,000
Year 24 : $80,000
Year 25 : $0
Salary Average Commitment
Year 22 : $4,175,000
Year 23 : $955,000
Year 24 : $80,000
Year 25 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $72 - 5,965 - 99.42%
Level 2: 5000 - $45 - 4,457 - 89.15%
Level 3: 3000 - $28 - 2,529 - 84.30%
Level 4: 4000 - $17 - 3,589 - 89.74%
Luxury : 1000 - $180 - 993 - 99.35%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $125 - 1,955 - 97.75%
Farm Level 2: 1000 - $59 - 988 - 98.80%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,534 - 92.29%
Average Income per Game$1,175,890
Year to Date Revenue$28,221,355
Farm
Home Games Left16
Average Attendance - %2,943 - 98.10%
Average Income per Game$378,346
Year to Date Revenue$9,836,992

Expense

Pro Players Total Salaries$82,150,000
Farm Players Total Salaries$2,325,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,516,495
Farm Year To Date Expenses$1,618,797
Pro Salary Cap To Date$49,216,462
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,990,126
Farm Estimated Season Revenue$6,053,534
Pro Remaining Season Days74
Pro Expenses Per Days$446,757
Pro Estimated Expenses$33,060,018
Farm Remaining Season Days69
Farm Expenses Per Days$14,306
Farm Estimated Expenses$987,114
Estimated Season Expenses$34,047,132
Estimated Season Salary Cap$82,076,458
Estimate Under Maximum Salary Cap of $82,500,000$423,542
Estimate Over Minimum Salary Cap of $61,000,000 $21,076,458
Current Bank Account$122,550,801
Projected Bank Account$114,547,329

Pro Players Salaries

Steven Stamkos $10,500,000 (2)
David Pastrnak $9,200,000 (1)
Oliver Ekman-Larsson $8,000,000 (1)
Matt Dumba $6,000,000 (1)
Anthony Mantha $5,350,000 (2)
Jared McCann $5,000,000 (5)
Thatcher Demko $4,250,000 (1)
Roope Hintz $4,150,000 (2)
Brandon Carlo $4,000,000 (5)
Nikita Zaitsev $4,000,000 (1)
Kasperi Kapanen $3,750,000 (1)
Jesse Puljujarvi $3,300,000 (2)
Vitek Vanecek $2,500,000 (2)
Ian Cole $2,500,000 (1)
Paul Byron $2,000,000 (2)
Austin Watson $1,650,000 (3)
Filip Chytil $1,600,000 (1)
Michael McLeod $1,150,000 (1)
Brett Howden $1,150,000 (1)
Matt Benning $1,100,000 (1)
Haydn Fleury $1,000,000 (2)
Total Pro Players21
Salary Commitment
Year 22 : $82,150,000
Year 23 : $39,450,000
Year 24 : $10,650,000
Year 25 : $9,000,000
Salary Average Commitment
Year 22 : $82,150,000
Year 23 : $39,450,000
Year 24 : $10,650,000
Year 25 : $9,000,000
Salary Cap with 1 Way Contract
Year 22 : $82,150,000
Year 23 : $39,450,000
Year 24 : $10,650,000
Year 25 : $9,000,000

Farm Players Salaries

Andreas Englund $125,000 (1)
Urho Vaakanainen $120,000 (2)
Lassi Thomson $120,000 (2)
Zach Fucale $120,000 (1)
Ryan McLeod $120,000 (1)
Evgeny Svechnikov $100,000 (1)
Dean Kukan $100,000 (1)
Lucas Johansen $100,000 (1)
Libor Hajek $97,500 (2)
Joseph Woll $90,000 (1)
Gavin Bayreuther $90,000 (1)
Scott Perunovich $90,000 (2)
Fabian Zetterlund $90,000 (2)
Chris Terry $87,500 (1)
Jackson Cates $87,500 (1)
Seth Griffith $85,000 (1)
Kevin Roy $85,000 (1)
Max McCormick $85,000 (1)
Tanner Kero $80,000 (1)
Linus Sandin $77,500 (1)
Cole Maier $77,500 (1)
Brad Malone $77,500 (2)
Zane McIntyre $75,000 (1)
Andreas Wingerli $75,000 (1)
Keaton Middleton $70,000 (1)
Total Farm Players25
Salary Commitment
Year 22 : $2,325,000
Year 23 : $595,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $2,325,000
Year 23 : $595,000
Year 24 : $0
Year 25 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Center
Level 1: 6000 - $75 - 5,938 - 98.96%
Level 2: 5000 - $47 - 4,185 - 83.69%
Level 3: 3000 - $26 - 2,927 - 97.55%
Level 4: 4000 - $15 - 3,952 - 98.79%
Luxury : 1000 - $192 - 961 - 96.09%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,325 - 66.27%
Farm Level 2: 1000 - $100 - 668 - 66.81%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17,961 - 94.53%
Average Income per Game$1,202,318
Year to Date Revenue$31,260,276
Farm
Home Games Left15
Average Attendance - %1,994 - 66.45%
Average Income per Game$414,870
Year to Date Revenue$11,201,500

Expense

Pro Players Total Salaries$82,400,000
Farm Players Total Salaries$1,797,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,725,390
Farm Year To Date Expenses$1,253,295
Pro Salary Cap To Date$49,425,366
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,034,775
Farm Estimated Season Revenue$6,223,056
Pro Remaining Season Days74
Pro Expenses Per Days$448,108
Pro Estimated Expenses$33,159,992
Farm Remaining Season Days69
Farm Expenses Per Days$11,375
Farm Estimated Expenses$784,875
Estimated Season Expenses$33,944,867
Estimated Season Salary Cap$82,385,336
Estimate Under Maximum Salary Cap of $82,500,000$114,664
Estimate Over Minimum Salary Cap of $61,000,000 $21,385,336
Current Bank Account$31,626,915
Projected Bank Account$21,939,879

Pro Players Salaries

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

Farm Players Salaries

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

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT Mobile Arena
Level 1: 6000 - $80 - 4,922 - 82.04%
Level 2: 5000 - $43 - 4,937 - 98.75%
Level 3: 2000 - $33 - 1,951 - 97.53%
Level 4: 4000 - $20 - 2,767 - 69.17%
Luxury : 1000 - $200 - 913 - 91.31%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,360 - 67.98%
Farm Level 2: 1000 - $100 - 669 - 66.89%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %15,490 - 86.06%
Average Income per Game$1,135,514
Year to Date Revenue$31,794,386
Farm
Home Games Left15
Average Attendance - %2,028 - 67.62%
Average Income per Game$423,505
Year to Date Revenue$11,434,625

Expense

Pro Players Total Salaries$79,066,000
Farm Players Total Salaries$1,880,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$2,312,500
Pro Year To Date Expenses$47,739,546
Farm Year To Date Expenses$1,313,463
Pro Salary Cap To Date$47,439,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,761,679
Farm Estimated Season Revenue$6,352,569
Pro Remaining Season Days74
Pro Expenses Per Days$430,086
Pro Estimated Expenses$31,826,364
Farm Remaining Season Days69
Farm Expenses Per Days$11,833
Farm Estimated Expenses$816,477
Estimated Season Expenses$32,642,841
Estimated Season Salary Cap$81,378,540
Estimate Under Maximum Salary Cap of $82,500,000$1,121,460
Estimate Over Minimum Salary Cap of $61,000,000 $20,378,540
Current Bank Account$43,603,116
Projected Bank Account$32,074,523

Pro Players Salaries

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

Farm Players Salaries

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

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $75 - 5,903 - 98.39%
Level 2: 5000 - $50 - 3,880 - 77.61%
Level 3: 3000 - $30 - 2,295 - 76.50%
Level 4: 4000 - $20 - 2,846 - 71.16%
Luxury : 1000 - $205 - 910 - 91.02%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $95 - 1,993 - 99.65%
Farm Level 2: 1000 - $50 - 992 - 99.19%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %15,835 - 83.34%
Average Income per Game$1,186,414
Year to Date Revenue$27,287,513
Farm
Home Games Left15
Average Attendance - %2,985 - 99.50%
Average Income per Game$298,671
Year to Date Revenue$8,064,106

Expense

Pro Players Total Salaries$76,350,000
Farm Players Total Salaries$2,197,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$7,175,000
Pro Year To Date Expenses$44,975,939
Farm Year To Date Expenses$1,573,468
Pro Salary Cap To Date$44,675,950
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,355,445
Farm Estimated Season Revenue$4,480,059
Pro Remaining Season Days74
Pro Expenses Per Days$415,405
Pro Estimated Expenses$30,739,970
Farm Remaining Season Days69
Farm Expenses Per Days$13,597
Farm Estimated Expenses$938,193
Estimated Season Expenses$31,678,163
Estimated Season Salary Cap$82,390,972
Estimate Under Maximum Salary Cap of $82,500,000$109,028
Estimate Over Minimum Salary Cap of $61,000,000 $21,390,972
Current Bank Account$14,783,232
Projected Bank Account$8,940,573

Pro Players Salaries

Jack Hughes $8,000,000 (7)
Kyle Okposo $6,000,000 (1)
Jeff Skinner $6,000,000 (1)
Adam Henrique $5,500,000 (2)
James Neal $4,800,000 (1)
Casey Cizikas $4,750,000 (1)
Colin White $4,750,000 (3)
Marcus Pettersson $4,100,000 (3)
Marco Scandella $4,000,000 (2)
Alexander Kerfoot $4,000,000 (2)
Ryan Suter $3,750,000 (2)
Pius Suter $3,250,000 (1)
Martin Jones $3,000,000 (2)
Jan Rutta $3,000,000 (3)
Craig Anderson $1,750,000 (2)
Mark Jankowski $1,500,000 (2)
Cole Sillinger $1,500,000 (2)
Seth Jarvis $1,200,000 (2)
Jeremy Lauzon $1,000,000 (2)
Nicolas Meloche $950,000 (3)
Pyotr Kochetkov $900,000 (2)
Martin Frk $900,000 (2)
Marc Staal $900,000 (2)
Jimmy Vesey $850,000 (2)
Total Pro Players24
Salary Commitment
Year 22 : $76,350,000
Year 23 : $51,550,000
Year 24 : $20,800,000
Year 25 : $8,000,000
Salary Average Commitment
Year 22 : $76,350,000
Year 23 : $51,550,000
Year 24 : $20,800,000
Year 25 : $8,000,000
Salary Cap with 1 Way Contract
Year 22 : $76,350,000
Year 23 : $51,550,000
Year 24 : $20,800,000
Year 25 : $8,000,000

Farm Players Salaries

Jordan Oesterle $150,000 (1)
Walker Duehr $130,000 (1)
Adam Scheel $120,000 (1)
Gabriel Carlsson $120,000 (1)
Tyler Wotherspoon $105,000 (2)
Adam Gaudette $100,000 (1)
Dennis Cholowski $100,000 (1)
Alex Steeves $100,000 (2)
Alex Barre-Boulet $100,000 (1)
Garret Sparks $100,000 (1)
Dysin Mayo $90,000 (1)
Nick Bjugstad $90,000 (2)
Jimmy Oligny $80,000 (2)
Dereck Baribeau $80,000 (2)
Josh Jacobs $80,000 (3)
Joshua Ho-Sang $80,000 (2)
Mike Hardman $75,000 (1)
Jerad Rosburg $75,000 (2)
Jarid Lukosevicius $72,500 (1)
Matt Lorito $70,000 (2)
Dominik Shine $70,000 (2)
Kyle Criscuolo $70,000 (1)
Mitchell McLain $70,000 (1)
Shane Gersich $70,000 (2)
Total Farm Players24
Salary Commitment
Year 22 : $2,197,500
Year 23 : $900,000
Year 24 : $80,000
Year 25 : $0
Salary Average Commitment
Year 22 : $2,197,500
Year 23 : $900,000
Year 24 : $80,000
Year 25 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6500 - $120 - 3,230 - 49.70%
Level 2: 6500 - $80 - 2,627 - 40.41%
Level 3: 4500 - $45 - 1,800 - 40.00%
Level 4: 5500 - $24 - 2,389 - 43.43%
Luxury : 1000 - $250 - 751 - 75.09%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,337 - 66.84%
Farm Level 2: 1000 - $100 - 654 - 65.40%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %10,797 - 44.99%
Average Income per Game$1,154,797
Year to Date Revenue$28,869,922
Farm
Home Games Left15
Average Attendance - %1,991 - 66.36%
Average Income per Game$415,921
Year to Date Revenue$11,229,875

Expense

Pro Players Total Salaries$83,550,000
Farm Players Total Salaries$1,920,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,269,509
Farm Year To Date Expenses$1,407,601
Pro Salary Cap To Date$48,969,480
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,476,750
Farm Estimated Season Revenue$6,238,819
Pro Remaining Season Days74
Pro Expenses Per Days$454,324
Pro Estimated Expenses$33,619,976
Farm Remaining Season Days69
Farm Expenses Per Days$12,056
Farm Estimated Expenses$831,864
Estimated Season Expenses$34,451,840
Estimated Season Salary Cap$82,389,508
Estimate Under Maximum Salary Cap of $82,500,000$110,492
Estimate Over Minimum Salary Cap of $61,000,000 $21,389,508
Current Bank Account$66,832,627
Projected Bank Account$57,096,356

Pro Players Salaries

Ryan Nugent-Hopkins $7,500,000 (2)
Morgan Rielly $6,800,000 (4)
Dylan Larkin $6,750,000 (3)
Tyler Bertuzzi $6,500,000 (3)
Jamie Benn $6,250,000 (2)
Mikael Granlund $5,900,000 (4)
Viktor Arvidsson $5,750,000 (3)
Rasmus Ristolainen $5,250,000 (2)
Elvis Merzlikins $5,000,000 (5)
Pavel Zacha $3,600,000 (1)
Artem Zub $3,500,000 (4)
Joel Eriksson Ek $3,200,000 (1)
James van Riemsdyk $3,000,000 (2)
Cody Ceci $2,750,000 (2)
Pierre-Edouard Bellemare $1,900,000 (3)
Justin Holl $1,900,000 (1)
Zach Aston-Reese $1,700,000 (2)
Logan Thompson $1,500,000 (3)
Jujhar Khaira $1,000,000 (2)
Trevor van Riemsdyk $1,000,000 (1)
Philipp Kurashev $1,000,000 (1)
Keegan Kolesar $900,000 (2)
Michael Stone $900,000 (1)
Total Pro Players23
Salary Commitment
Year 22 : $83,550,000
Year 23 : $71,950,000
Year 24 : $43,600,000
Year 25 : $21,200,000
Salary Average Commitment
Year 22 : $83,550,000
Year 23 : $71,950,000
Year 24 : $43,600,000
Year 25 : $21,200,000
Salary Cap with 1 Way Contract
Year 22 : $83,550,000
Year 23 : $71,950,000
Year 24 : $43,600,000
Year 25 : $21,200,000

Farm Players Salaries

Brady Lyle $150,000 (1)
Jake Christiansen $130,000 (1)
Mitchell Chaffee $110,000 (1)
Kevin Stenlund $95,000 (1)
Fredrik Claesson $95,000 (1)
Kasper Bjorkqvist $90,000 (1)
Jonas Johansson $90,000 (2)
Carsen Twarynski $85,000 (3)
Josh Brown $85,000 (1)
Cole Bardreau $80,000 (1)
Wade Allison $80,000 (1)
William Lockwood $80,000 (1)
Dryden Hunt $80,000 (3)
Michael Pezzetta $75,000 (1)
Jake Slaker $75,000 (1)
Adam Werner $75,000 (1)
Joseph Gambardella $75,000 (2)
Gustav Olofsson $75,000 (1)
Carson Meyer $75,000 (1)
Gemel Smith $75,000 (2)
Brandon Duhaime $75,000 (1)
Connor Carrick $70,000 (1)
Total Farm Players22
Salary Commitment
Year 22 : $1,920,000
Year 23 : $405,000
Year 24 : $165,000
Year 25 : $0
Salary Average Commitment
Year 22 : $1,915,000
Year 23 : $405,000
Year 24 : $165,000
Year 25 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 7000 - $75 - 6,303 - 90.05%
Level 2: 6000 - $45 - 4,475 - 74.59%
Level 3: 4000 - $25 - 3,087 - 77.17%
Level 4: 5000 - $15 - 4,212 - 84.24%
Luxury : 2000 - $140 - 1,344 - 67.21%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,331 - 66.55%
Farm Level 2: 1000 - $100 - 661 - 66.07%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %19,421 - 80.92%
Average Income per Game$1,253,317
Year to Date Revenue$32,586,252
Farm
Home Games Left15
Average Attendance - %1,992 - 66.39%
Average Income per Game$415,333
Year to Date Revenue$11,214,000

Expense

Pro Players Total Salaries$82,200,000
Farm Players Total Salaries$2,055,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,619,997
Farm Year To Date Expenses$1,421,466
Pro Salary Cap To Date$49,319,964
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,799,761
Farm Estimated Season Revenue$6,230,000
Pro Remaining Season Days74
Pro Expenses Per Days$447,027
Pro Estimated Expenses$33,079,998
Farm Remaining Season Days69
Farm Expenses Per Days$12,806
Farm Estimated Expenses$883,614
Estimated Season Expenses$33,963,612
Estimated Season Salary Cap$82,199,940
Estimate Under Maximum Salary Cap of $82,500,000$300,060
Estimate Over Minimum Salary Cap of $61,000,000 $21,199,940
Current Bank Account$212,327,463
Projected Bank Account$203,393,612

Pro Players Salaries

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

Farm Players Salaries

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

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $80 - 4,869 - 69.56%
Level 2: 6000 - $50 - 3,779 - 62.99%
Level 3: 3000 - $27 - 2,784 - 92.80%
Level 4: 4000 - $17 - 3,441 - 86.03%
Luxury : 1500 - $150 - 1,333 - 88.87%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,999 - 99.97%
Farm Level 2: 1000 - $15 - 1,000 - 99.97%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %16,207 - 75.38%
Average Income per Game$1,140,175
Year to Date Revenue$27,364,206
Farm
Home Games Left15
Average Attendance - %2,999 - 99.97%
Average Income per Game$106,220
Year to Date Revenue$2,867,944

Expense

Pro Players Total Salaries$72,800,000
Farm Players Total Salaries$2,110,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$1,500,000
Pro Year To Date Expenses$43,639,440
Farm Year To Date Expenses$1,490,297
Pro Salary Cap To Date$43,339,466
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,382,979
Farm Estimated Season Revenue$1,593,302
Pro Remaining Season Days74
Pro Expenses Per Days$396,216
Pro Estimated Expenses$29,319,984
Farm Remaining Season Days69
Farm Expenses Per Days$13,111
Farm Estimated Expenses$904,659
Estimated Season Expenses$30,224,643
Estimated Season Salary Cap$73,959,502
Estimate Under Maximum Salary Cap of $82,500,000$8,540,498
Estimate Over Minimum Salary Cap of $61,000,000 $12,959,502
Current Bank Account$40,301,514
Projected Bank Account$31,053,152

Pro Players Salaries

Carey Price $8,000,000 (1)
Jason Zucker $8,000,000 (1)
Ryan Strome $7,500,000 (4)
John Klingberg $6,200,000 (5)
Kevin Shattenkirk $6,000,000 (1)
Charlie Coyle $5,000,000 (3)
Shayne Gostisbehere $5,000,000 (5)
Alex Iafallo $4,000,000 (4)
Jordan Kyrou $3,000,000 (1)
Andreas Athanasiou $2,500,000 (2)
Devin Shore $2,000,000 (2)
Danny DeKeyser $2,000,000 (2)
Brett Kulak $1,750,000 (2)
Jamie Drysdale $1,500,000 (1)
Kaapo Kahkonen $1,500,000 (1)
Vinni Lettieri $1,500,000 (1)
Adin Hill $1,500,000 (1)
Andrew Ladd $1,500,000 (1)
Nathan Bastian $1,000,000 (2)
Oliver Kylington $1,000,000 (1)
Kyle Rau $850,000 (1)
Kyle Turris $750,000 (1)
Wayne Simmonds $750,000 (1)
Total Pro Players23
Salary Commitment
Year 22 : $72,800,000
Year 23 : $36,950,000
Year 24 : $27,700,000
Year 25 : $22,700,000
Salary Average Commitment
Year 22 : $72,800,000
Year 23 : $36,950,000
Year 24 : $27,700,000
Year 25 : $22,700,000
Salary Cap with 1 Way Contract
Year 22 : $72,800,000
Year 23 : $36,950,000
Year 24 : $27,700,000
Year 25 : $22,700,000

Farm Players Salaries

Kevin Connauton $200,000 (1)
Loui Eriksson $150,000 (1)
Philip Tomasino $120,000 (2)
Cal Foote $120,000 (1)
Philip Broberg $120,000 (2)
Kristian Vesalainen $120,000 (1)
Carter Hutton $100,000 (1)
Ronnie Attard $90,000 (2)
Frederic Allard $90,000 (1)
Adam Beckman $90,000 (2)
Martin Fehervary $90,000 (1)
Michael Sgarbossa $85,000 (1)
Aliaksei Protas $80,000 (2)
Patrick Maroon $75,000 (1)
Henry Bowlby $75,000 (3)
Rich Clune $75,000 (1)
Dmitrij Jaskin $75,000 (1)
Zach Jordan $75,000 (3)
Justin Scott $70,000 (1)
Jack Rathbone $70,000 (1)
Jeremy Swayman $70,000 (1)
Mike Vecchione $70,000 (1)
Total Farm Players22
Salary Commitment
Year 22 : $2,110,000
Year 23 : $650,000
Year 24 : $150,000
Year 25 : $0
Salary Average Commitment
Year 22 : $2,110,000
Year 23 : $650,000
Year 24 : $150,000
Year 25 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $78 - 5,175 - 86.25%
Level 2: 5000 - $45 - 4,611 - 92.22%
Level 3: 2000 - $28 - 2,000 - 100.00%
Level 4: 4000 - $18 - 3,294 - 82.35%
Luxury : 1000 - $175 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $190 - 1,417 - 70.87%
Farm Level 2: 1000 - $90 - 739 - 73.87%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %16,080 - 89.33%
Average Income per Game$1,126,800
Year to Date Revenue$25,916,401
Farm
Home Games Left15
Average Attendance - %2,156 - 71.87%
Average Income per Game$419,725
Year to Date Revenue$11,332,586

Expense

Pro Players Total Salaries$81,337,500
Farm Players Total Salaries$3,300,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,410,599
Farm Year To Date Expenses$1,766,100
Pro Salary Cap To Date$49,110,626
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,282,401
Farm Estimated Season Revenue$6,295,881
Pro Remaining Season Days74
Pro Expenses Per Days$442,365
Pro Estimated Expenses$32,735,010
Farm Remaining Season Days69
Farm Expenses Per Days$19,722
Farm Estimated Expenses$1,360,818
Estimated Season Expenses$34,095,828
Estimated Season Salary Cap$81,645,614
Estimate Under Maximum Salary Cap of $82,500,000$854,386
Estimate Over Minimum Salary Cap of $61,000,000 $20,645,614
Current Bank Account$37,822,012
Projected Bank Account$30,304,466

Pro Players Salaries

Filip Forsberg $7,000,000 (4)
Elias Lindholm $7,000,000 (2)
Dougie Hamilton $7,000,000 (3)
Jake Guentzel $6,000,000 (1)
Mikhail Sergachev $6,000,000 (3)
Rasmus Andersson $6,000,000 (5)
William Karlsson $5,750,000 (3)
Ryan Pulock $5,500,000 (3)
Connor Hellebuyck $5,250,000 (1)
Cam Atkinson $4,750,000 (4)
Nicolas Roy $3,000,000 (2)
Jesper Fast $3,000,000 (3)
Andrew Copp $2,750,000 (2)
Alex Ovechkin $2,462,500 (1)
Mackenzie Blackwood $2,125,000 (2)
Alexandre Carrier $2,000,000 (1)
Andrew Cogliano $1,650,000 (1)
Sean Walker $1,500,000 (2)
Trevor Zegras $1,500,000 (1)
Darren Helm $1,100,000 (1)
Total Pro Players20
Salary Commitment
Year 22 : $81,337,500
Year 23 : $61,375,000
Year 24 : $45,000,000
Year 25 : $17,750,000
Salary Average Commitment
Year 22 : $88,725,000
Year 23 : $61,375,000
Year 24 : $45,000,000
Year 25 : $17,750,000
Salary Cap with 1 Way Contract
Year 22 : $81,337,500
Year 23 : $61,375,000
Year 24 : $45,000,000
Year 25 : $17,750,000

Farm Players Salaries

Zac Jones $900,000 (1)
Anton Khudobin $200,000 (1)
Brett Connolly $180,000 (1)
Drew O'Connor $150,000 (1)
Justin Richards $150,000 (1)
Arvid Soderblom $120,000 (2)
Justin Barron $120,000 (2)
Jordie Benn $100,000 (2)
Brad Hunt $100,000 (2)
Morgan Frost $100,000 (2)
Taylor Fedun $100,000 (1)
Zac Dalpe $97,500 (2)
Sam Lafferty $95,000 (2)
Alan Quine $92,500 (1)
Ryan Reaves $92,500 (2)
Wyatt Newpower $92,500 (1)
Connor Dewar $90,000 (2)
Adam Cracknell $80,000 (1)
Dillon Simpson $75,000 (1)
Kevin Czuczman $75,000 (1)
Scott Sabourin $75,000 (1)
Justin Brazeau $75,000 (1)
Alex Belzile $70,000 (1)
Ken Appleby $70,000 (1)
Total Farm Players24
Salary Commitment
Year 22 : $3,300,000
Year 23 : $915,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $3,277,500
Year 23 : $915,000
Year 24 : $0
Year 25 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotia Bank Arena
Level 1: 7500 - $70 - 6,081 - 81.08%
Level 2: 6500 - $33 - 5,186 - 79.78%
Level 3: 3250 - $25 - 2,870 - 88.30%
Level 4: 4250 - $15 - 3,871 - 91.08%
Luxury : 2000 - $100 - 1,372 - 68.62%
Total Capacity :23500
Farm
Farm Level 1: 2000 - $200 - 1,343 - 67.17%
Farm Level 2: 1000 - $100 - 668 - 66.81%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %19,380 - 82.47%
Average Income per Game$1,159,677
Year to Date Revenue$31,311,284
Farm
Home Games Left15
Average Attendance - %2,012 - 67.05%
Average Income per Game$419,380
Year to Date Revenue$11,323,250

Expense

Pro Players Total Salaries$83,250,000
Farm Players Total Salaries$3,300,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,028,092
Farm Year To Date Expenses$2,108,370
Pro Salary Cap To Date$48,728,116
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,235,481
Farm Estimated Season Revenue$6,290,694
Pro Remaining Season Days74
Pro Expenses Per Days$452,703
Pro Estimated Expenses$33,500,022
Farm Remaining Season Days69
Farm Expenses Per Days$19,722
Farm Estimated Expenses$1,360,818
Estimated Season Expenses$34,860,840
Estimated Season Salary Cap$82,028,116
Estimate Under Maximum Salary Cap of $82,500,000$471,884
Estimate Over Minimum Salary Cap of $61,000,000 $21,028,116
Current Bank Account$86,627,688
Projected Bank Account$74,293,023

Pro Players Salaries

Patrick Kane $10,225,000 (3)
Evgeni Malkin $9,850,000 (1)
Patrice Bergeron $6,750,000 (2)
Jared Spurgeon $6,125,000 (4)
Max Pacioretty $6,100,000 (4)
Oliver Bjorkstrand $5,400,000 (4)
Jean-Gabriel Pageau $5,150,000 (3)
Josh Morrissey $4,700,000 (1)
Brian Dumoulin $4,500,000 (2)
Ilya Mikheyev $3,300,000 (2)
Shea Theodore $3,000,000 (1)
Connor Murphy $3,000,000 (4)
Anton Forsberg $2,650,000 (2)
Teddy Blueger $2,400,000 (2)
Mathieu Joseph $2,250,000 (2)
Nate Schmidt $2,000,000 (2)
Jack Campbell $1,500,000 (1)
Tyson Jost $1,300,000 (1)
Ross Colton $1,300,000 (1)
Antoine Roussel $900,000 (2)
Nate Thompson $850,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $83,250,000
Year 23 : $60,750,000
Year 24 : $36,000,000
Year 25 : $20,625,000
Salary Average Commitment
Year 22 : $84,250,000
Year 23 : $60,750,000
Year 24 : $36,000,000
Year 25 : $20,625,000
Salary Cap with 1 Way Contract
Year 22 : $83,250,000
Year 23 : $60,750,000
Year 24 : $36,000,000
Year 25 : $20,625,000

Farm Players Salaries

Chris Wagner $900,000 (2)
Michael Dal Colle $150,000 (4)
Tucker Poolman $150,000 (1)
Andrej Sustr $150,000 (1)
Jon Merrill $120,000 (3)
Justin Danforth $110,000 (2)
A.J. Greer $100,000 (1)
Scott Harrington $100,000 (2)
Jack McBain $100,000 (2)
Alex D'Orio $100,000 (1)
Blake Speers $90,000 (1)
Victor Rask $90,000 (3)
Justin Bailey $90,000 (4)
Connor Ingram $90,000 (1)
Sampo Ranta $90,000 (2)
Jan Jenik $90,000 (1)
Austin Wagner $85,000 (1)
Cooper Zech $85,000 (1)
Sam Carrick $85,000 (2)
Kyle MacLean $85,000 (1)
Matt Donovan $75,000 (1)
Michael Eyssimont $75,000 (1)
Joel Hanley $75,000 (2)
Karel Vejmelka $75,000 (1)
Alex Petrovic $70,000 (1)
Tim Schaller $70,000 (1)
Total Farm Players26
Salary Commitment
Year 22 : $3,300,000
Year 23 : $1,100,000
Year 24 : $450,000
Year 25 : $240,000
Salary Average Commitment
Year 22 : $3,310,000
Year 23 : $1,110,000
Year 24 : $460,000
Year 25 : $240,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 4,038 - 67.30%
Level 2: 6000 - $40 - 5,364 - 89.40%
Level 3: 5000 - $21 - 3,159 - 63.18%
Level 4: 5000 - $15 - 4,160 - 83.20%
Luxury : 2000 - $135 - 1,351 - 67.57%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $150 - 1,911 - 95.56%
Farm Level 2: 1000 - $80 - 939 - 93.89%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %18,072 - 75.30%
Average Income per Game$1,161,926
Year to Date Revenue$31,371,990
Farm
Home Games Left16
Average Attendance - %2,850 - 95.00%
Average Income per Game$452,241
Year to Date Revenue$11,758,263

Expense

Pro Players Total Salaries$81,000,000
Farm Players Total Salaries$4,300,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$600,000
Pro Year To Date Expenses$49,538,040
Farm Year To Date Expenses$2,246,878
Pro Salary Cap To Date$47,665,056
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,266,958
Farm Estimated Season Revenue$7,235,854
Pro Remaining Season Days74
Pro Expenses Per Days$440,541
Pro Estimated Expenses$32,600,034
Farm Remaining Season Days69
Farm Expenses Per Days$25,278
Farm Estimated Expenses$1,744,182
Estimated Season Expenses$34,344,216
Estimated Season Salary Cap$80,665,068
Estimate Under Maximum Salary Cap of $82,500,000$1,834,932
Estimate Over Minimum Salary Cap of $61,000,000 $19,665,068
Current Bank Account$27,456,605
Projected Bank Account$16,615,201

Pro Players Salaries

Victor Hedman $10,500,000 (3)
Leon Draisaitl $10,500,000 (8)
Aleksander Barkov $9,700,000 (4)
Quinn Hughes $5,750,000 (1)
Esa Lindell $5,500,000 (4)
Tom Wilson $5,350,000 (3)
David Perron $5,200,000 (4)
Anthony Cirelli $4,500,000 (3)
Igor Shesterkin $4,250,000 (1)
Alex Tuch $3,562,500 (1)
Artturi Lehkonen $2,800,000 (1)
Patric Hornqvist $2,325,000 (1)
Blake Wheeler $2,312,500 (1)
Ivan Barbashev $1,800,000 (1)
Mikey Anderson $1,750,000 (2)
Luke Glendening $1,500,000 (3)
Jonathan Bernier $1,000,000 (1)
Alex Formenton $1,000,000 (1)
Jacob Middleton $850,000 (2)
Connor Clifton $850,000 (2)
Total Pro Players20
Salary Commitment
Year 22 : $81,000,000
Year 23 : $56,200,000
Year 24 : $52,750,000
Year 25 : $30,900,000
Salary Average Commitment
Year 22 : $91,450,000
Year 23 : $56,200,000
Year 24 : $52,750,000
Year 25 : $30,900,000
Salary Cap with 1 Way Contract
Year 22 : $81,000,000
Year 23 : $56,200,000
Year 24 : $52,750,000
Year 25 : $30,900,000

Farm Players Salaries

Matt Boldy $1,500,000 (2)
Marian Studenic $700,000 (1)
Grigori Denisenko $120,000 (1)
Cam York $120,000 (1)
Carl Grundstrom $100,000 (2)
Joey Anderson $100,000 (2)
Jake Leschyshyn $90,000 (2)
Markus Niemelainen $90,000 (1)
Nico Daws $90,000 (2)
Thomas Novak $90,000 (1)
Nick Caamano $85,000 (2)
Tyler Benson $85,000 (2)
Felix Sandstrom $80,000 (1)
Brett Murray $80,000 (1)
Maxime Lajoie $75,000 (1)
Guillaume Brisebois $75,000 (1)
Ben Jones $75,000 (2)
Clark Bishop $75,000 (1)
Declan Chisholm $75,000 (2)
Egor Sokolov $75,000 (2)
Noah Cates $75,000 (2)
Michael Amadio $75,000 (2)
Noah Juulsen $75,000 (1)
William Borgen $75,000 (1)
Laurent Dauphin $75,000 (1)
Austin Strand $75,000 (1)
Maksim Sushko $70,000 (1)
Total Farm Players27
Salary Commitment
Year 22 : $4,300,000
Year 23 : $1,075,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $4,300,000
Year 23 : $1,075,000
Year 24 : $0
Year 25 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 7000 - $75 - 6,179 - 88.27%
Level 2: 6000 - $40 - 5,358 - 89.31%
Level 3: 3000 - $25 - 2,963 - 98.78%
Level 4: 4000 - $15 - 3,939 - 98.48%
Luxury : 1500 - $173 - 1,285 - 85.69%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $28 - 2,000 - 99.98%
Farm Level 2: 1000 - $13 - 999 - 99.94%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %19,725 - 91.74%
Average Income per Game$1,291,591
Year to Date Revenue$32,289,782
Farm
Home Games Left16
Average Attendance - %2,999 - 99.97%
Average Income per Game$86,225
Year to Date Revenue$2,241,855

Expense

Pro Players Total Salaries$80,250,000
Farm Players Total Salaries$1,900,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$1,232,100
Pro Year To Date Expenses$48,176,494
Farm Year To Date Expenses$1,519,234
Pro Salary Cap To Date$47,876,502
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,665,460
Farm Estimated Season Revenue$1,379,603
Pro Remaining Season Days74
Pro Expenses Per Days$436,486
Pro Estimated Expenses$32,299,964
Farm Remaining Season Days69
Farm Expenses Per Days$11,944
Farm Estimated Expenses$824,136
Estimated Season Expenses$33,124,100
Estimated Season Salary Cap$81,208,618
Estimate Under Maximum Salary Cap of $82,500,000$1,291,382
Estimate Over Minimum Salary Cap of $61,000,000 $20,208,618
Current Bank Account$28,304,098
Projected Bank Account$17,225,061

Pro Players Salaries

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

Farm Players Salaries

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

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $80 - 4,913 - 81.89%
Level 2: 5000 - $50 - 4,000 - 80.00%
Level 3: 3000 - $20 - 2,992 - 99.75%
Level 4: 4000 - $19 - 3,159 - 78.97%
Luxury : 1000 - $180 - 997 - 99.72%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,315 - 65.77%
Farm Level 2: 1000 - $100 - 647 - 64.73%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %16,062 - 84.53%
Average Income per Game$1,115,531
Year to Date Revenue$31,234,871
Farm
Home Games Left16
Average Attendance - %1,963 - 65.42%
Average Income per Game$409,736
Year to Date Revenue$10,653,125

Expense

Pro Players Total Salaries$81,337,500
Farm Players Total Salaries$2,095,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,303,814
Farm Year To Date Expenses$1,442,660
Pro Salary Cap To Date$49,003,789
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,501,904
Farm Estimated Season Revenue$6,555,769
Pro Remaining Season Days74
Pro Expenses Per Days$442,365
Pro Estimated Expenses$32,735,010
Farm Remaining Season Days69
Farm Expenses Per Days$13,028
Farm Estimated Expenses$898,932
Estimated Season Expenses$33,633,942
Estimated Season Salary Cap$81,538,777
Estimate Under Maximum Salary Cap of $82,500,000$961,223
Estimate Over Minimum Salary Cap of $61,000,000 $20,538,777
Current Bank Account$36,325,624
Projected Bank Account$23,749,355

Pro Players Salaries

Sidney Crosby $10,500,000 (1)
Artemi Panarin $10,100,000 (5)
Andrei Vasilevskiy $8,300,000 (3)
Brock Nelson $6,500,000 (5)
Jonathan Marchessault $6,200,000 (3)
Josh Anderson $5,500,000 (4)
Jaccob Slavin $5,300,000 (1)
Ryan Graves $4,250,000 (3)
Brock Boeser $3,437,500 (1)
Vladislav Namestnikov $3,000,000 (3)
Gustav Forsling $2,500,000 (2)
Barclay Goodrow $2,225,000 (2)
Pavel Francouz $2,125,000 (2)
Sean Kuraly $2,000,000 (1)
Tyler Motte $1,750,000 (1)
Carson Soucy $1,750,000 (2)
Ryan Murray $1,500,000 (1)
Kris Russell $1,500,000 (2)
Ty Smith $1,200,000 (1)
Blake Lizotte $1,000,000 (1)
Yegor Sharangovich $700,000 (1)
Total Pro Players21
Salary Commitment
Year 22 : $81,337,500
Year 23 : $53,950,000
Year 24 : $43,850,000
Year 25 : $22,100,000
Salary Average Commitment
Year 22 : $84,800,000
Year 23 : $53,975,000
Year 24 : $43,850,000
Year 25 : $22,100,000
Salary Cap with 1 Way Contract
Year 22 : $81,337,500
Year 23 : $53,950,000
Year 24 : $43,850,000
Year 25 : $22,100,000

Farm Players Salaries

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

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $75 - 5,920 - 98.67%
Level 2: 5000 - $43 - 4,911 - 98.23%
Level 3: 3000 - $25 - 2,934 - 97.80%
Level 4: 4000 - $15 - 3,966 - 99.14%
Luxury : 1000 - $198 - 946 - 94.56%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,357 - 67.85%
Farm Level 2: 1000 - $100 - 653 - 65.31%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %18,677 - 98.30%
Average Income per Game$1,219,099
Year to Date Revenue$32,915,666
Farm
Home Games Left15
Average Attendance - %2,010 - 67.00%
Average Income per Game$420,875
Year to Date Revenue$11,363,625

Expense

Pro Players Total Salaries$59,395,000
Farm Players Total Salaries$4,375,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$12,360,000
Pro Year To Date Expenses$36,361,906
Farm Year To Date Expenses$2,257,486
Pro Salary Cap To Date$36,061,876
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,067,382
Farm Estimated Season Revenue$6,313,125
Pro Remaining Season Days74
Pro Expenses Per Days$323,757
Pro Estimated Expenses$23,958,018
Farm Remaining Season Days69
Farm Expenses Per Days$25,694
Farm Estimated Expenses$1,772,886
Estimated Season Expenses$25,730,904
Estimated Season Salary Cap$72,179,872
Estimate Under Maximum Salary Cap of $82,500,000$10,320,128
Estimate Over Minimum Salary Cap of $61,000,000 $11,179,872
Current Bank Account$21,273,151
Projected Bank Account$18,922,754

Pro Players Salaries

Torey Krug $6,500,000 (1)
Jonathan Drouin $5,700,000 (1)
Max Domi $5,200,000 (4)
Tomas Nosek $4,000,000 (3)
Antti Raanta $4,000,000 (3)
Thomas Hickey $3,600,000 (2)
Kevin Labanc $3,500,000 (1)
Ilya Samsonov $3,500,000 (2)
Brendan Lemieux $2,750,000 (3)
Troy Stecher $2,250,000 (3)
Alex Chiasson $2,100,000 (1)
Johan Larsson $2,000,000 (1)
Riley Sheahan $1,900,000 (3)
Travis Dermott $1,900,000 (2)
Zemgus Girgensons $1,750,000 (1)
Kieffer Bellows $1,500,000 (3)
Eetu Luostarinen $1,500,000 (2)
Owen Tippett $1,500,000 (1)
Max Jones $1,295,000 (2)
Dylan Gambrell $1,200,000 (1)
Markus Nutivaara $1,000,000 (1)
Caleb Jones $750,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $59,395,000
Year 23 : $33,395,000
Year 24 : $21,600,000
Year 25 : $5,200,000
Salary Average Commitment
Year 22 : $59,395,000
Year 23 : $33,395,000
Year 24 : $21,600,000
Year 25 : $5,200,000
Salary Cap with 1 Way Contract
Year 22 : $59,395,000
Year 23 : $33,395,000
Year 24 : $21,600,000
Year 25 : $5,200,000

Farm Players Salaries

Nick Cousins $1,000,000 (2)
Jordan Harris $800,000 (2)
Michael DiPietro $200,000 (2)
Gabriel Vilardi $185,000 (3)
Yegor Chinakhov $120,000 (2)
K'Andre Miller $120,000 (1)
Jesper Boqvist $110,000 (2)
Karson Kuhlman $100,000 (1)
Alex Biega $100,000 (2)
Anders Bjork $95,000 (2)
Tanner Fritz $95,000 (2)
Jaycob Megna $90,000 (2)
Dakota Joshua $90,000 (3)
Dominic Turgeon $90,000 (3)
Matt Tennyson $90,000 (1)
Hayden Verbeek $90,000 (1)
Josh Dickinson $90,000 (1)
Logan Day $90,000 (2)
Brett Gallant $85,000 (2)
Alex Gallant $85,000 (2)
Mark Alt $85,000 (2)
Anthony Greco $85,000 (1)
Cody McLeod $85,000 (1)
CJ Suess $80,000 (2)
Mason Jobst $80,000 (2)
Cayden Primeau $80,000 (2)
Pat Nagle $80,000 (1)
Isaak Phillips $75,000 (2)
Total Farm Players28
Salary Commitment
Year 22 : $4,375,000
Year 23 : $2,015,000
Year 24 : $365,000
Year 25 : $0
Salary Average Commitment
Year 22 : $4,375,000
Year 23 : $2,015,000
Year 24 : $365,000
Year 25 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $73 - 6,253 - 89.33%
Level 2: 6000 - $41 - 5,347 - 89.11%
Level 3: 3000 - $27 - 2,678 - 89.27%
Level 4: 4000 - $17 - 3,622 - 90.56%
Luxury : 1500 - $165 - 1,334 - 88.93%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $24 - 1,934 - 96.72%
Farm Level 2: 1000 - $11 - 965 - 96.55%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %19,234 - 89.46%
Average Income per Game$1,305,688
Year to Date Revenue$33,947,880
Farm
Home Games Left15
Average Attendance - %2,900 - 96.67%
Average Income per Game$114,420
Year to Date Revenue$3,089,330

Expense

Pro Players Total Salaries$80,950,000
Farm Players Total Salaries$1,835,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,276,754
Farm Year To Date Expenses$1,249,823
Pro Salary Cap To Date$48,976,758
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,585,315
Farm Estimated Season Revenue$1,716,294
Pro Remaining Season Days74
Pro Expenses Per Days$440,270
Pro Estimated Expenses$32,579,980
Farm Remaining Season Days69
Farm Expenses Per Days$11,583
Farm Estimated Expenses$799,227
Estimated Season Expenses$33,379,207
Estimated Season Salary Cap$81,356,790
Estimate Under Maximum Salary Cap of $82,500,000$1,143,210
Estimate Over Minimum Salary Cap of $61,000,000 $20,356,790
Current Bank Account$21,666,464
Projected Bank Account$9,588,866

Pro Players Salaries

Nathan MacKinnon $10,000,000 (4)
Kirill Kaprizov $9,000,000 (4)
Matthew Tkachuk $8,000,000 (2)
Aaron Ekblad $7,500,000 (1)
Bo Horvat $6,350,000 (2)
Frederik Andersen $5,500,000 (4)
Damon Severson $5,000,000 (1)
Jake McCabe $4,000,000 (3)
Connor Brown $3,900,000 (3)
Adam Lowry $3,500,000 (4)
Adrian Kempe $3,300,000 (2)
J.T. Compher $3,200,000 (2)
Adam Pelech $2,500,000 (1)
Ryan Hartman $2,250,000 (1)
Erik Haula $1,750,000 (1)
Eric Comrie $1,400,000 (3)
Andy Greene $1,200,000 (1)
Tanner Jeannot $900,000 (1)
Mark Pysyk $900,000 (2)
Gerald Mayhew $800,000 (1)
Total Pro Players20
Salary Commitment
Year 22 : $80,950,000
Year 23 : $59,050,000
Year 24 : $37,300,000
Year 25 : $28,000,000
Salary Average Commitment
Year 22 : $80,950,000
Year 23 : $59,050,000
Year 24 : $37,300,000
Year 25 : $28,000,000
Salary Cap with 1 Way Contract
Year 22 : $80,950,000
Year 23 : $59,050,000
Year 24 : $37,300,000
Year 25 : $28,000,000

Farm Players Salaries

Dylan Cozens $150,000 (1)
Arthur Kaliyev $120,000 (2)
Juuso Riikola $120,000 (2)
Nils Hoglander $100,000 (1)
Jonathan Dahlen $100,000 (1)
Michael Hutchinson $90,000 (2)
Gustav Lindstrom $85,000 (3)
Steven Santini $80,000 (4)
Kale Clague $80,000 (2)
Jeff Malot $80,000 (2)
Joel L'Esperance $80,000 (3)
Calle Rosen $80,000 (1)
Troy Grosenick $80,000 (1)
Joachim Blichfield $75,000 (2)
Glenn Gawdin $75,000 (2)
Mitchell Stephens $75,000 (2)
Matt Bartkowski $75,000 (1)
Mitch Reinke $75,000 (2)
Chase Pearson $75,000 (1)
Sheldon Rempal $70,000 (1)
Patrick Polino $70,000 (1)
Total Farm Players21
Salary Commitment
Year 22 : $1,835,000
Year 23 : $1,035,000
Year 24 : $245,000
Year 25 : $80,000
Salary Average Commitment
Year 22 : $1,835,000
Year 23 : $1,035,000
Year 24 : $245,000
Year 25 : $80,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Bank Arena
Level 1: 7000 - $75 - 6,217 - 88.82%
Level 2: 6000 - $42 - 5,321 - 88.68%
Level 3: 3000 - $25 - 2,957 - 98.56%
Level 4: 4000 - $15 - 3,954 - 98.84%
Luxury : 1500 - $170 - 1,294 - 86.26%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 1,315 - 65.76%
Farm Level 2: 1000 - $100 - 660 - 65.97%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %19,742 - 91.82%
Average Income per Game$1,303,695
Year to Date Revenue$33,896,061
Farm
Home Games Left16
Average Attendance - %1,975 - 65.83%
Average Income per Game$411,269
Year to Date Revenue$10,693,000

Expense

Pro Players Total Salaries$82,450,000
Farm Players Total Salaries$1,955,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,265,687
Farm Year To Date Expenses$1,532,635
Pro Salary Cap To Date$48,965,668
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,555,420
Farm Estimated Season Revenue$6,580,308
Pro Remaining Season Days74
Pro Expenses Per Days$448,378
Pro Estimated Expenses$33,179,972
Farm Remaining Season Days69
Farm Expenses Per Days$12,250
Farm Estimated Expenses$845,250
Estimated Season Expenses$34,025,222
Estimated Season Salary Cap$81,945,692
Estimate Under Maximum Salary Cap of $82,500,000$554,308
Estimate Over Minimum Salary Cap of $61,000,000 $20,945,692
Current Bank Account$210,171,729
Projected Bank Account$202,282,235

Pro Players Salaries

Drew Doughty $9,500,000 (3)
Mitchell Marner $9,000,000 (2)
Logan Couture $8,500,000 (3)
Thomas Chabot $8,000,000 (8)
Kevin Fiala $4,900,000 (2)
Brandon Saad $4,500,000 (4)
Filip Hronek $4,400,000 (2)
Sergei Bobrovsky $4,100,000 (1)
John Marino $4,000,000 (3)
Jamie Oleksiak $3,750,000 (1)
Marcus Foligno $3,500,000 (3)
Nick Bonino $3,000,000 (1)
Jesperi Kotkaniemi $2,300,000 (1)
Yakov Trenin $2,250,000 (2)
Jordan Martinook $1,800,000 (2)
Slater Koekkoek $1,500,000 (1)
Robert Thomas $1,400,000 (1)
Riley Stillman $1,350,000 (2)
Rudolfs Balcers $1,200,000 (1)
Greg McKegg $1,200,000 (1)
Ryan Poehling $1,200,000 (2)
Joonas Korpisalo $1,100,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $82,450,000
Year 23 : $62,900,000
Year 24 : $38,000,000
Year 25 : $12,500,000
Salary Average Commitment
Year 22 : $86,550,000
Year 23 : $62,900,000
Year 24 : $38,000,000
Year 25 : $12,500,000
Salary Cap with 1 Way Contract
Year 22 : $82,450,000
Year 23 : $62,900,000
Year 24 : $38,000,000
Year 25 : $12,500,000

Farm Players Salaries

Radim Zohorna $150,000 (5)
Joey Daccord $150,000 (1)
Ville Heinola $120,000 (2)
Alex Lyon $100,000 (1)
Dylan Samberg $100,000 (2)
Reese Johnson $100,000 (1)
Liam Foudy $100,000 (1)
Bobby Brink $100,000 (2)
Sean Malone $100,000 (2)
Cooper Marody $100,000 (1)
Bobby Nardella $90,000 (2)
Danick Martel $90,000 (1)
Joey Keane $90,000 (1)
Wyatt Kalynuk $90,000 (2)
Chris Bigras $85,000 (1)
Brian Pinho $80,000 (1)
Kurtis Gabriel $80,000 (1)
Nathan Smith $80,000 (2)
Kole Sherwood $80,000 (1)
Evan Polei $70,000 (1)
Total Farm Players20
Salary Commitment
Year 22 : $1,955,000
Year 23 : $830,000
Year 24 : $150,000
Year 25 : $150,000
Salary Average Commitment
Year 22 : $1,955,000
Year 23 : $830,000
Year 24 : $150,000
Year 25 : $150,000

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 8000 - $60 - 6,445 - 80.56%
Level 2: 5500 - $35 - 5,352 - 97.31%
Level 3: 4000 - $19 - 3,226 - 80.66%
Level 4: 4500 - $12 - 4,288 - 95.30%
Luxury : 2000 - $150 - 1,298 - 64.88%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,310 - 65.52%
Farm Level 2: 1000 - $100 - 661 - 66.13%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %20,609 - 85.87%
Average Income per Game$1,097,297
Year to Date Revenue$29,627,010
Farm
Home Games Left15
Average Attendance - %1,972 - 65.72%
Average Income per Game$410,278
Year to Date Revenue$11,077,500

Expense

Pro Players Total Salaries$72,675,000
Farm Players Total Salaries$2,815,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,200,000
Pro Year To Date Expenses$42,162,993
Farm Year To Date Expenses$1,477,158
Pro Salary Cap To Date$41,862,967
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,362,153
Farm Estimated Season Revenue$6,154,167
Pro Remaining Season Days74
Pro Expenses Per Days$395,541
Pro Estimated Expenses$29,270,034
Farm Remaining Season Days69
Farm Expenses Per Days$17,028
Farm Estimated Expenses$1,174,932
Estimated Season Expenses$30,444,966
Estimated Season Salary Cap$75,132,979
Estimate Under Maximum Salary Cap of $82,500,000$7,367,021
Estimate Over Minimum Salary Cap of $61,000,000 $14,132,979
Current Bank Account$76,378,921
Projected Bank Account$67,450,275

Pro Players Salaries

John Gibson $6,625,000 (3)
Jordan Binnington $6,000,000 (3)
Keith Yandle $6,000,000 (1)
Evgenii Dadonov $6,000,000 (1)
Travis Konecny $5,500,000 (3)
Nick Leddy $5,300,000 (1)
Tanner Pearson $4,500,000 (2)
Justin Schultz $3,650,000 (1)
Matt Grzelcyk $3,500,000 (2)
Max Comtois $3,250,000 (1)
Jake DeBrusk $3,200,000 (1)
Jordan Greenway $3,100,000 (4)
Frank Vatrano $3,000,000 (3)
Laurent Brossoit $2,000,000 (2)
Oskar Lindblom $2,000,000 (3)
Erik Brannstrom $1,600,000 (2)
Ryan Donato $1,500,000 (2)
Cedric Paquette $1,450,000 (4)
Juuso Valimaki $1,400,000 (2)
Logan Stanley $1,200,000 (1)
Travis Boyd $1,100,000 (1)
Alex Galchenyuk $800,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $72,675,000
Year 23 : $42,175,000
Year 24 : $27,675,000
Year 25 : $4,550,000
Salary Average Commitment
Year 22 : $72,675,000
Year 23 : $42,175,000
Year 24 : $27,675,000
Year 25 : $4,550,000
Salary Cap with 1 Way Contract
Year 22 : $72,675,000
Year 23 : $42,175,000
Year 24 : $27,675,000
Year 25 : $4,550,000

Farm Players Salaries

Tyler Sikura $850,000 (1)
Buddy Robinson $180,000 (1)
Charlie Lindgren $175,000 (2)
Tobias Bjornfot $120,000 (1)
Dmitri Samorukov $90,000 (2)
Bobby Lynch $85,000 (1)
Brennan Saulnier $85,000 (1)
Mark Simpson $85,000 (1)
Gordon Green $80,000 (2)
Hayden Shaw $80,000 (2)
Max Willman $80,000 (2)
Josh Melnick $80,000 (1)
William Lagesson $80,000 (2)
Will Graber $80,000 (2)
Lukas Craggs $75,000 (1)
Ross Johnston $75,000 (1)
Josh Teves $75,000 (1)
Garrett Mitchell $75,000 (1)
Ryan Wagner $75,000 (1)
Alexandre Fortin $75,000 (1)
Josef Korenar $75,000 (1)
Jake McLaughlin $70,000 (1)
Zach Giuttari $70,000 (1)
Total Farm Players23
Salary Commitment
Year 22 : $2,815,000
Year 23 : $665,000
Year 24 : $0
Year 25 : $0
Salary Average Commitment
Year 22 : $2,815,000
Year 23 : $665,000
Year 24 : $0
Year 25 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Arena
Level 1: 6000 - $75 - 5,902 - 98.36%
Level 2: 5000 - $46 - 4,248 - 84.97%
Level 3: 2000 - $26 - 2,000 - 100.00%
Level 4: 4000 - $15 - 3,988 - 99.70%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,318 - 65.90%
Farm Level 2: 1000 - $100 - 657 - 65.75%
Farm Total Capacity :3000

Income

Home Games Left17
Average Attendance - %17,138 - 95.21%
Average Income per Game$1,124,850
Year to Date Revenue$26,996,391
Farm
Home Games Left15
Average Attendance - %1,975 - 65.85%
Average Income per Game$411,685
Year to Date Revenue$11,115,500

Expense

Pro Players Total Salaries$86,300,000
Farm Players Total Salaries$1,825,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,202,436
Farm Year To Date Expenses$1,266,471
Pro Salary Cap To Date$49,075,387
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,122,444
Farm Estimated Season Revenue$6,175,278
Pro Remaining Season Days74
Pro Expenses Per Days$469,189
Pro Estimated Expenses$34,719,986
Farm Remaining Season Days69
Farm Expenses Per Days$11,528
Farm Estimated Expenses$795,432
Estimated Season Expenses$35,515,418
Estimated Season Salary Cap$81,795,375
Estimate Under Maximum Salary Cap of $82,500,000$704,625
Estimate Over Minimum Salary Cap of $61,000,000 $20,795,375
Current Bank Account$25,833,737
Projected Bank Account$15,616,041

Pro Players Salaries

Evgeny Kuznetsov $8,500,000 (2)
Elias Pettersson $7,750,000 (4)
Pavel Buchnevich $6,250,000 (4)
TJ Brodie $5,400,000 (1)
Dmitry Orlov $5,200,000 (1)
Alex Goligoski $5,000,000 (1)
Jordan Staal $5,000,000 (4)
Conor Garland $4,950,000 (5)
Sam Reinhart $4,900,000 (1)
Alec Martinez (Out of Payroll) $4,500,000 (2)
Ben Chiarot $4,000,000 (3)
Robin Lehner $3,750,000 (1)
Nick Schmaltz $3,300,000 (2)
Matt Roy $3,000,000 (3)
Joel Armia $3,000,000 (4)
Brandon Tanev $3,000,000 (3)
Robert Hagg $2,000,000 (3)
Patrik Nemeth $2,000,000 (1)
Anthony Stolarz $1,500,000 (3)
Carter Rowney $1,500,000 (3)
Leo Komarov $1,000,000 (1)
Tyler Ennis $800,000 (1)
Total Pro Players22
Salary Commitment
Year 22 : $86,300,000
Year 23 : $58,250,000
Year 24 : $41,950,000
Year 25 : $26,950,000
Salary Average Commitment
Year 22 : $81,620,000
Year 23 : $58,250,000
Year 24 : $41,950,000
Year 25 : $26,950,000
Salary Cap with 1 Way Contract
Year 22 : $86,300,000
Year 23 : $58,250,000
Year 24 : $41,950,000
Year 25 : $26,950,000

Farm Players Salaries

Alexander Alexeyev $120,000 (2)
Klim Kostin $120,000 (3)
Artemi Kniazev $100,000 (2)
Filip Gustavsson $90,000 (1)
Tarmo Reunanen $90,000 (1)
Lukas Dostal $80,000 (2)
Anthony Angello $80,000 (1)
C.J. Smith $80,000 (4)
Dmitry Osipov $80,000 (2)
Alex Limoges $80,000 (2)
Kiefer Sherwood $80,000 (4)
Jimmy Huntington $80,000 (1)
Jeff Kubiak $75,000 (1)
Jacob Doty $75,000 (1)
Remi Elie $75,000 (1)
Dalton Smith $75,000 (1)
Daniel Brickley $75,000 (1)
Luke Esposito $75,000 (1)
Santeri Hatakka $75,000 (2)
Adam Brubacher $75,000 (1)
Josiah Slavin $75,000 (2)
Oskar Steen $70,000 (1)
Total Farm Players22
Salary Commitment
Year 22 : $1,825,000
Year 23 : $890,000
Year 24 : $280,000
Year 25 : $160,000
Salary Average Commitment
Year 22 : $1,825,000
Year 23 : $890,000
Year 24 : $280,000
Year 25 : $160,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $88 - 4,465 - 74.42%
Level 2: 5000 - $52 - 3,694 - 73.89%
Level 3: 2000 - $40 - 1,711 - 85.57%
Level 4: 4000 - $18 - 3,152 - 78.81%
Luxury : 1000 - $200 - 940 - 93.97%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,346 - 67.30%
Farm Level 2: 1000 - $100 - 645 - 64.51%
Farm Total Capacity :3000

Income

Home Games Left18
Average Attendance - %13,963 - 77.57%
Average Income per Game$1,122,740
Year to Date Revenue$25,823,030
Farm
Home Games Left15
Average Attendance - %1,991 - 66.37%
Average Income per Game$417,134
Year to Date Revenue$11,262,625

Expense

Pro Players Total Salaries$68,250,000
Farm Players Total Salaries$3,555,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$10,550,000
Pro Year To Date Expenses$41,629,998
Farm Year To Date Expenses$1,886,558
Pro Salary Cap To Date$41,330,008
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,209,328
Farm Estimated Season Revenue$6,257,014
Pro Remaining Season Days74
Pro Expenses Per Days$371,622
Pro Estimated Expenses$27,500,028
Farm Remaining Season Days69
Farm Expenses Per Days$21,139
Farm Estimated Expenses$1,458,591
Estimated Season Expenses$28,958,619
Estimated Season Salary Cap$79,180,014
Estimate Under Maximum Salary Cap of $82,500,000$3,319,986
Estimate Over Minimum Salary Cap of $61,000,000 $18,180,014
Current Bank Account$10,903,595
Projected Bank Account$8,411,318

Pro Players Salaries

Ryan Dzingel $5,000,000 (1)
Tyler Johnson $5,000,000 (1)
Craig Smith $4,500,000 (1)
Olli Maatta $4,500,000 (1)
Kyle Palmieri $4,500,000 (3)
Cody Eakin $4,000,000 (1)
Mikko Koskinen $4,000,000 (1)
Brenden Dillon $3,750,000 (2)
Alexander Barabanov $3,500,000 (2)
Zack Kassian $3,250,000 (1)
Corey Perry $3,250,000 (1)
Denis Gurianov $3,000,000 (1)
Michal Kempny $3,000,000 (2)
Andreas Johnsson $2,750,000 (2)
Marc-Edouard Vlasic $2,750,000 (1)
Janne Kuokkanen $2,500,000 (2)
Adam Boqvist $2,000,000 (1)
Erik Gustafsson $1,750,000 (2)
Sammy Blais $1,500,000 (1)
Samuel Montembeault $1,150,000 (2)
Steven Lorentz $1,000,000 (1)
Brogan Rafferty $850,000 (3)
Vinnie Hinostroza $750,000 (1)
Total Pro Players23
Salary Commitment
Year 22 : $68,250,000
Year 23 : $23,750,000
Year 24 : $5,350,000
Year 25 : $0
Salary Average Commitment
Year 22 : $71,000,000
Year 23 : $23,750,000
Year 24 : $5,350,000
Year 25 : $0
Salary Cap with 1 Way Contract
Year 22 : $68,250,000
Year 23 : $23,750,000
Year 24 : $5,350,000
Year 25 : $0

Farm Players Salaries

Dawson Mercer $1,200,000 (2)
Parker Kelly $200,000 (2)
David Gustafsson $175,000 (3)
Quinton Byfield $150,000 (2)
Alex Turcotte $150,000 (2)
Taro Hirose $100,000 (1)
Dan Renouf $100,000 (2)
Aaron Dell $100,000 (1)
Keith Kinkaid $100,000 (1)
Kevin Bahl $90,000 (1)
Nikita Okhotiuk $90,000 (2)
J.J. Moser $90,000 (2)
Mitch Eliot $85,000 (1)
Samuel Asselin $85,000 (1)
Alexander True $80,000 (1)
MacKenzie Entwistle $80,000 (1)
Zack MacEwen $80,000 (1)
Jalen Chatfield $75,000 (1)
Luke Johnson $75,000 (1)
Nelson Nogier $75,000 (1)
Dominic Franco $75,000 (1)
John Hayden $75,000 (2)
Cam Johnson $75,000 (1)
Mat Robson $75,000 (1)
Alex Kile $75,000 (1)
Total Farm Players25
Salary Commitment
Year 22 : $3,555,000
Year 23 : $1,150,000
Year 24 : $175,000
Year 25 : $0
Salary Average Commitment
Year 22 : $3,555,000
Year 23 : $1,150,000
Year 24 : $175,000
Year 25 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $70 - 5,969 - 99.48%
Level 2: 5000 - $40 - 4,970 - 99.41%
Level 3: 3000 - $22 - 2,970 - 99.00%
Level 4: 4000 - $12 - 3,976 - 99.41%
Luxury : 1000 - $177 - 988 - 98.82%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,351 - 67.57%
Farm Level 2: 1000 - $100 - 669 - 66.88%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %18,874 - 99.34%
Average Income per Game$1,130,758
Year to Date Revenue$28,268,957
Farm
Home Games Left15
Average Attendance - %2,020 - 67.34%
Average Income per Game$421,454
Year to Date Revenue$11,379,250

Expense

Pro Players Total Salaries$81,450,000
Farm Players Total Salaries$1,995,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$1,287,000
Pro Year To Date Expenses$48,423,225
Farm Year To Date Expenses$1,382,311
Pro Salary Cap To Date$48,123,244
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,092,132
Farm Estimated Season Revenue$6,321,806
Pro Remaining Season Days74
Pro Expenses Per Days$442,973
Pro Estimated Expenses$32,780,002
Farm Remaining Season Days69
Farm Expenses Per Days$12,472
Farm Estimated Expenses$860,568
Estimated Season Expenses$33,640,570
Estimated Season Salary Cap$81,990,224
Estimate Under Maximum Salary Cap of $82,500,000$509,776
Estimate Over Minimum Salary Cap of $61,000,000 $20,990,224
Current Bank Account$37,508,912
Projected Bank Account$28,282,280

Pro Players Salaries

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

Farm Players Salaries

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

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$61,000,000

Pro Players

Farm Players

Total Players

Avalanche $78,415,076 $80,036,652 $2,463,348 $19,036,652 222244
Blackhawks $61,922,862 $80,115,437 $2,384,563 $19,115,437 222143
Blue Jackets $13,683,809 $81,810,275 $689,725 $20,810,275 212243
Blues $27,919,818 $79,416,671 $3,083,329 $18,416,671 222345
Bruins $22,575,278 $79,123,409 $3,376,591 $18,123,409 222547
Canadiens $51,457,258 $81,904,305 $595,695 $20,904,305 212142
Canucks $12,505,913 $80,202,109 $2,297,891 $19,202,109 212849
Capitals $73,660,032 $81,722,476 $777,524 $20,722,476 212546
Coyotes $34,234,499 $81,931,530 $568,470 $20,931,530 232245
Devils $122,720,042 $76,839,227 $5,660,773 $15,839,227 212243
Ducks $89,413,774 $80,944,587 $1,555,413 $19,944,587 212445
Flames $122,550,801 $82,076,458 $423,542 $21,076,458 212546
Flyers $31,626,915 $82,385,336 $114,664 $21,385,336 212344
Golden Knights $43,603,116 $81,378,540 $1,121,460 $20,378,540 232043
Hurricanes $14,783,232 $82,390,972 $109,028 $21,390,972 242448
Islanders $66,832,627 $82,389,508 $110,492 $21,389,508 232245
Jets $212,327,463 $82,199,940 $300,060 $21,199,940 222345
Kings $40,301,514 $73,959,502 $8,540,498 $12,959,502 232245
Lightning $37,822,012 $81,645,614 $854,386 $20,645,614 202444
Maple Leafs $86,627,688 $82,028,116 $471,884 $21,028,116 212647
Oilers $27,456,605 $80,665,068 $1,834,932 $19,665,068 202747
Penguins $28,304,098 $81,208,618 $1,291,382 $20,208,618 212041
Predators $36,325,624 $81,538,777 $961,223 $20,538,777 212445
Rangers $21,273,151 $72,179,872 $10,320,128 $11,179,872 222850
Red Wings $21,666,464 $81,356,790 $1,143,210 $20,356,790 202141
Sabres $210,171,729 $81,945,692 $554,308 $20,945,692 222042
Senators $76,378,921 $75,132,979 $7,367,021 $14,132,979 222345
Sharks $25,833,737 $81,795,375 $704,625 $20,795,375 222244
Stars $10,903,595 $79,180,014 $3,319,986 $18,180,014 232548
Wild $37,508,912 $81,990,224 $509,776 $20,990,224 222244