Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - $76 - 5,230 - 74.71%
Level 2: 6000 - $45 - 4,278 - 71.29%
Level 3: 3000 - $26 - 2,969 - 98.96%
Level 4: 4000 - $19 - 2,944 - 73.59%
Luxury : 1500 - $180 - 1,037 - 69.17%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $150 - 1,908 - 95.40%
Farm Level 2: 1000 - $60 - 988 - 98.78%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %16,457 - 76.55%
Average Income per Game$1,257,312
Year to Date Revenue$33,947,417
Farm
Home Games Left18
Average Attendance - %2,896 - 96.53%
Average Income per Game$477,348
Year to Date Revenue$11,456,347

Expense

Pro Players Total Salaries$82,425,000
Farm Players Total Salaries$1,882,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,264,556
Farm Year To Date Expenses$1,203,464
Pro Salary Cap To Date$57,910,412
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,602,364
Farm Estimated Season Revenue$8,592,260
Pro Remaining Season Days56
Pro Expenses Per Days$431,901
Pro Estimated Expenses$24,186,456
Farm Remaining Season Days105
Farm Expenses Per Days$8,849
Farm Estimated Expenses$929,145
Estimated Season Expenses$25,115,601
Estimated Season Salary Cap$81,951,044
Estimate Under Maximum Salary Cap of $83,500,000$1,548,956
Estimate Over Minimum Salary Cap of $61,700,000 $20,251,044
Current Bank Account$60,681,462
Projected Bank Account$61,760,485

Pro Players Salaries

Auston Matthews $10,000,000 (1)
Alex Pietrangelo $8,000,000 (3)
Gabriel Landeskog $8,000,000 (4)
Teuvo Teravainen $7,500,000 (4)
Clayton Keller $6,500,000 (1)
Jakob Chychrun $6,250,000 (1)
Ivan Provorov $5,600,000 (3)
Joel Farabee $4,500,000 (3)
Chandler Stephenson $4,000,000 (1)
Dmitry Kulikov $2,400,000 (2)
Frederick Gaudreau $2,250,000 (4)
Cal Petersen $2,125,000 (1)
Nick Holden $2,000,000 (2)
Kaapo Kakko $2,000,000 (1)
Alex Newhook $1,750,000 (1)
Brian Elliott $1,750,000 (1)
Cody Glass $1,500,000 (2)
Michael Rasmussen $1,500,000 (1)
Barrett Hayton $1,500,000 (1)
Oliver Wahlstrom $1,500,000 (1)
Chad Ruhwedel $900,000 (2)
Nick Seeler $900,000 (2)
Total Pro Players22
Salary Commitment
Year 23 : $82,425,000
Year 24 : $43,550,000
Year 25 : $35,850,000
Year 26 : $17,750,000
Salary Average Commitment
Year 23 : $82,425,000
Year 24 : $43,550,000
Year 25 : $35,850,000
Year 26 : $17,750,000
Salary Cap with 1 Way Contract
Year 23 : $82,425,000
Year 24 : $43,550,000
Year 25 : $35,850,000
Year 26 : $17,750,000

Farm Players Salaries

Cole Perfetti $150,000 (1)
Rasmus Kupari $120,000 (1)
Alex Vlasic $100,000 (1)
Jacob Bernard-Docker $100,000 (1)
JJ Peterka $100,000 (2)
Filip Hallander $100,000 (1)
Jaret Anderson-Dolan $100,000 (1)
Nolan Foote $100,000 (1)
Cameron Gaunce $90,000 (2)
Tyler Benson $85,000 (1)
Malcolm Subban $80,000 (1)
Louie Belpedio $80,000 (2)
Nick Desimone $77,500 (1)
Kevin Connauton $75,000 (1)
Jarid Lukosevicius $75,000 (1)
Jakub Galvas $75,000 (1)
Joona Koppanen $75,000 (1)
Sam Anas $75,000 (1)
Austin Czarnik $75,000 (1)
Charles Hudon $75,000 (1)
Jean-Francois Berube $75,000 (1)
Total Farm Players21
Salary Commitment
Year 23 : $1,882,500
Year 24 : $270,000
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $1,857,500
Year 24 : $270,000
Year 25 : $0
Year 26 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $74 - 5,835 - 97.25%
Level 2: 5000 - $44 - 4,231 - 84.62%
Level 3: 3000 - $25 - 2,968 - 98.94%
Level 4: 4000 - $14 - 3,958 - 98.96%
Luxury : 1000 - $182 - 984 - 98.45%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,459 - 72.93%
Farm Level 2: 1000 - $100 - 705 - 70.52%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17,977 - 94.62%
Average Income per Game$1,287,686
Year to Date Revenue$37,342,901
Farm
Home Games Left18
Average Attendance - %2,164 - 72.13%
Average Income per Game$500,725
Year to Date Revenue$12,017,390

Expense

Pro Players Total Salaries$79,795,000
Farm Players Total Salaries$1,935,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,875,608
Farm Year To Date Expenses$1,232,976
Pro Salary Cap To Date$56,521,464
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,452,235
Farm Estimated Season Revenue$9,013,042
Pro Remaining Season Days56
Pro Expenses Per Days$418,203
Pro Estimated Expenses$23,419,368
Farm Remaining Season Days105
Farm Expenses Per Days$9,066
Farm Estimated Expenses$951,930
Estimated Season Expenses$24,371,298
Estimated Season Salary Cap$79,795,008
Estimate Under Maximum Salary Cap of $83,500,000$3,704,992
Estimate Over Minimum Salary Cap of $61,700,000 $18,095,008
Current Bank Account$42,329,078
Projected Bank Account$42,423,057

Pro Players Salaries

Brad Marchand $10,220,000 (2)
Mark Stone $9,500,000 (1)
John Tavares $7,750,000 (2)
Erik Karlsson $6,750,000 (1)
Jamie Benn $6,250,000 (1)
Justin Faulk $6,000,000 (4)
Michael Bunting $4,250,000 (3)
Nikita Zadorov $4,000,000 (1)
Jack Roslovic $4,000,000 (2)
Carter Hart $3,000,000 (1)
Dillon Dube $2,250,000 (2)
Derek Grant $2,100,000 (1)
Torey Krug $2,000,000 (1)
Nic Dowd $1,850,000 (1)
Cole Sillinger $1,500,000 (1)
Ukko-Pekka Luukkonen $1,500,000 (2)
Tyson Jost $1,300,000 (4)
Colin Miller $1,000,000 (1)
Alex Goligoski $1,000,000 (1)
Michael Stone $950,000 (1)
Julien Gauthier $950,000 (1)
Pheonix Copley $875,000 (1)
Hudson Fasching $800,000 (1)
Total Pro Players23
Salary Commitment
Year 23 : $79,795,000
Year 24 : $37,270,000
Year 25 : $11,550,000
Year 26 : $7,300,000
Salary Average Commitment
Year 23 : $79,745,000
Year 24 : $37,220,000
Year 25 : $11,550,000
Year 26 : $7,300,000
Salary Cap with 1 Way Contract
Year 23 : $79,795,000
Year 24 : $37,270,000
Year 25 : $11,550,000
Year 26 : $7,300,000

Farm Players Salaries

Georgii Merkulov $150,000 (2)
Joe Veleno $125,000 (2)
Jakob Pelletier $120,000 (2)
Matt Luff $100,000 (2)
Brett Leason $100,000 (1)
Jakub Lauko $100,000 (2)
Logan Brown $100,000 (2)
Lias Andersson $100,000 (2)
Givani Smith $95,000 (1)
Scott Reedy $90,000 (1)
Sean Day $90,000 (2)
Brayden Pachal $80,000 (2)
Ben Gleason $80,000 (1)
Anton Blidh $80,000 (1)
Jesper Froden $75,000 (1)
Adam Scheel $75,000 (1)
Aaron Ness $75,000 (1)
Joe Hicketts $75,000 (1)
Connor Carrick $75,000 (3)
Brian Lashoff $75,000 (1)
Jack Lafontaine $75,000 (1)
Total Farm Players21
Salary Commitment
Year 23 : $1,935,000
Year 24 : $1,040,000
Year 25 : $75,000
Year 26 : $0
Salary Average Commitment
Year 23 : $1,935,000
Year 24 : $1,040,000
Year 25 : $75,000
Year 26 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $75 - 5,454 - 90.89%
Level 2: 5000 - $42 - 4,995 - 99.89%
Level 3: 3000 - $26 - 2,976 - 99.21%
Level 4: 4000 - $15 - 3,955 - 98.87%
Luxury : 1000 - $194 - 966 - 96.57%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,464 - 73.21%
Farm Level 2: 1000 - $100 - 711 - 71.09%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %18,345 - 96.55%
Average Income per Game$1,288,228
Year to Date Revenue$36,070,374
Farm
Home Games Left19
Average Attendance - %2,175 - 72.50%
Average Income per Game$502,790
Year to Date Revenue$11,564,160

Expense

Pro Players Total Salaries$82,200,000
Farm Players Total Salaries$1,707,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,728,630
Farm Year To Date Expenses$1,147,150
Pro Salary Cap To Date$58,374,486
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,746,959
Farm Estimated Season Revenue$9,553,002
Pro Remaining Season Days56
Pro Expenses Per Days$430,729
Pro Estimated Expenses$24,120,824
Farm Remaining Season Days105
Farm Expenses Per Days$8,122
Farm Estimated Expenses$852,810
Estimated Season Expenses$24,973,634
Estimated Season Salary Cap$82,349,486
Estimate Under Maximum Salary Cap of $83,500,000$1,150,514
Estimate Over Minimum Salary Cap of $61,700,000 $20,649,486
Current Bank Account$3,455,339
Projected Bank Account$4,781,666

Pro Players Salaries

Anze Kopitar $9,500,000 (1)
Jack Eichel $9,500,000 (8)
Brent Burns $8,000,000 (2)
Johnny Gaudreau $7,850,000 (3)
Marc-Andre Fleury $6,000,000 (2)
Hampus Lindholm $5,750,000 (4)
Valeri Nichushkin $5,250,000 (2)
Troy Terry $4,850,000 (1)
Tage Thompson $4,500,000 (1)
David Savard $3,000,000 (2)
Jakob Silfverberg $2,300,000 (4)
Mattias Samuelsson $2,250,000 (1)
Yakov Trenin $2,250,000 (1)
Dylan Demelo $2,000,000 (2)
Shane Pinto $1,750,000 (2)
Logan O'Connor $1,500,000 (2)
Timothy Liljegren $1,400,000 (1)
Matt Martin $1,350,000 (2)
Christian Fischer $1,300,000 (2)
Samuel Montembeault $1,150,000 (1)
Zach Bogosian $750,000 (1)
Total Pro Players21
Salary Commitment
Year 23 : $82,200,000
Year 24 : $55,550,000
Year 25 : $25,400,000
Year 26 : $17,550,000
Salary Average Commitment
Year 23 : $82,200,000
Year 24 : $55,550,000
Year 25 : $25,400,000
Year 26 : $17,550,000
Salary Cap with 1 Way Contract
Year 23 : $82,200,000
Year 24 : $55,550,000
Year 25 : $25,400,000
Year 26 : $17,550,000

Farm Players Salaries

Michael Carcone $100,000 (2)
Liam O'Brien $100,000 (4)
Connor MacKey $100,000 (1)
Jake Bischoff $100,000 (2)
Louis Domingue $95,000 (2)
Peter Abbandonato $80,000 (2)
Callahan Burke $80,000 (2)
Bobby McMann $80,000 (2)
Gabriel Bourque $77,500 (2)
Mike O'Leary $75,000 (1)
Turner Ottenbreit $75,000 (1)
Jeffrey Truchon-Viel $75,000 (1)
Michael Houser $75,000 (1)
Jack Ahcan $75,000 (1)
Taylor Ward $75,000 (1)
Tory Dello $75,000 (1)
Corey Andonovski $75,000 (1)
Colton Poolman $75,000 (1)
Austin Rueschhoff $75,000 (1)
Kristians Rubins $75,000 (1)
Cole Schneider $70,000 (1)
Total Farm Players21
Salary Commitment
Year 23 : $1,707,500
Year 24 : $712,500
Year 25 : $100,000
Year 26 : $100,000
Salary Average Commitment
Year 23 : $1,707,500
Year 24 : $712,500
Year 25 : $100,000
Year 26 : $100,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $72 - 5,947 - 99.12%
Level 2: 5000 - $44 - 4,240 - 84.80%
Level 3: 3000 - $29 - 2,256 - 75.21%
Level 4: 4000 - $18 - 2,971 - 74.28%
Luxury : 1000 - $190 - 954 - 95.38%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $148 - 1,927 - 96.37%
Farm Level 2: 1000 - $55 - 992 - 99.23%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16,368 - 86.15%
Average Income per Game$1,266,649
Year to Date Revenue$37,999,469
Farm
Home Games Left19
Average Attendance - %2,920 - 97.32%
Average Income per Game$469,108
Year to Date Revenue$10,789,488

Expense

Pro Players Total Salaries$78,000,000
Farm Players Total Salaries$2,467,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$5,345,104
Pro Year To Date Expenses$55,061,972
Farm Year To Date Expenses$1,423,646
Pro Salary Cap To Date$54,707,828
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,933,139
Farm Estimated Season Revenue$8,913,055
Pro Remaining Season Days56
Pro Expenses Per Days$408,854
Pro Estimated Expenses$22,895,824
Farm Remaining Season Days105
Farm Expenses Per Days$11,276
Farm Estimated Expenses$1,183,980
Estimated Season Expenses$24,079,804
Estimated Season Salary Cap$82,802,932
Estimate Under Maximum Salary Cap of $83,500,000$697,068
Estimate Over Minimum Salary Cap of $61,700,000 $21,102,932
Current Bank Account$18,097,613
Projected Bank Account$16,864,003

Pro Players Salaries

Rasmus Dahlin $9,250,000 (4)
Nico Hischier $7,500,000 (6)
Ryan Johansen $7,000,000 (1)
Noah Hanifin $5,750,000 (5)
Michael Matheson $4,800,000 (3)
Victor Olofsson $4,400,000 (3)
Drake Batherson $4,200,000 (2)
Dominik Kubalik $3,500,000 (5)
Alexander Barabanov $3,500,000 (1)
Jake Allen $3,000,000 (2)
Vladislav Namestnikov $3,000,000 (2)
Ryan Lindgren $3,000,000 (2)
Matt Murray $3,000,000 (1)
Sonny Milano $2,500,000 (2)
Tyler Pitlick $2,100,000 (1)
Sam Steel $1,800,000 (1)
Sammy Blais $1,750,000 (2)
Jake Bean $1,750,000 (1)
Matty Beniers $1,500,000 (1)
Sebastian Aho D $1,500,000 (2)
Jakub Zboril $1,500,000 (1)
Stefan Noesen $850,000 (1)
Nathan Beaulieu $850,000 (2)
Total Pro Players23
Salary Commitment
Year 23 : $78,000,000
Year 24 : $55,000,000
Year 25 : $35,200,000
Year 26 : $26,000,000
Salary Average Commitment
Year 23 : $78,000,000
Year 24 : $55,000,000
Year 25 : $35,200,000
Year 26 : $26,000,000
Salary Cap with 1 Way Contract
Year 23 : $78,000,000
Year 24 : $55,000,000
Year 25 : $35,200,000
Year 26 : $26,000,000

Farm Players Salaries

Filip Zadina $182,500 (2)
Vasily Podkolzin $150,000 (1)
Akito Hirose $150,000 (1)
Arshdeep Bains $150,000 (2)
Wyatt Johnston $120,000 (2)
Kole Lind $120,000 (3)
Cole Reinhardt $100,000 (1)
Spencer Martin $100,000 (2)
Gabriel Fortier $100,000 (1)
Kurtis MacDermid $95,000 (1)
Justus Annunen $90,000 (1)
Mitch Eliot $85,000 (2)
Drake Caggiula $85,000 (2)
Brett Ritchie $85,000 (1)
Vinni Lettieri $85,000 (3)
Ashton Sautner $80,000 (1)
Anthony Richard $80,000 (1)
Adam Clendening $80,000 (1)
Nikolas Brouillard $80,000 (1)
Cole Maier $75,000 (1)
Dylan Sikura $75,000 (2)
Riley Damiani $75,000 (1)
Turner Elson $75,000 (1)
Patrick Curry $75,000 (1)
Darren Raddysh $75,000 (1)
Total Farm Players25
Salary Commitment
Year 23 : $2,467,500
Year 24 : $1,002,500
Year 25 : $205,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,457,500
Year 24 : $1,002,500
Year 25 : $205,000
Year 26 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Boston Garden
Level 1: 6000 - $75 - 5,296 - 88.27%
Level 2: 5000 - $43 - 4,565 - 91.29%
Level 3: 3000 - $27 - 2,448 - 81.61%
Level 4: 4000 - $16 - 3,514 - 87.86%
Luxury : 1000 - $180 - 968 - 96.75%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,515 - 75.75%
Farm Level 2: 1000 - $100 - 748 - 74.83%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %16,791 - 88.37%
Average Income per Game$1,227,555
Year to Date Revenue$34,371,537
Farm
Home Games Left19
Average Attendance - %2,263 - 75.44%
Average Income per Game$492,089
Year to Date Revenue$11,318,055

Expense

Pro Players Total Salaries$83,075,000
Farm Players Total Salaries$2,442,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,241,383
Farm Year To Date Expenses$1,524,976
Pro Salary Cap To Date$58,887,239
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,958,214
Farm Estimated Season Revenue$9,349,698
Pro Remaining Season Days56
Pro Expenses Per Days$435,286
Pro Estimated Expenses$24,376,016
Farm Remaining Season Days105
Farm Expenses Per Days$11,172
Farm Estimated Expenses$1,173,060
Estimated Season Expenses$25,549,076
Estimated Season Salary Cap$83,117,431
Estimate Under Maximum Salary Cap of $83,500,000$382,569
Estimate Over Minimum Salary Cap of $61,700,000 $21,417,431
Current Bank Account$32,339,439
Projected Bank Account$32,098,275

Pro Players Salaries

Brayden Point $9,500,000 (8)
Kristopher Letang $8,500,000 (1)
Mats Zuccarello $7,500,000 (2)
Reilly Smith $6,250,000 (1)
Vincent Trocheck $6,000,000 (2)
Rickard Rakell $5,000,000 (4)
Jesper Bratt $4,500,000 (3)
Christopher Tanev $4,200,000 (2)
Brayden McNabb $4,000,000 (2)
Ryan Nugent-Hopkins $3,750,000 (1)
Cam Talbot $3,500,000 (1)
Ian Cole $3,500,000 (3)
Jamie Oleksiak $3,500,000 (4)
Vince Dunn $3,250,000 (1)
Erik Haula $3,125,000 (4)
Yanni Gourde $2,600,000 (1)
Casey DeSmith $1,500,000 (2)
Jujhar Khaira $1,000,000 (1)
David Kampf $1,000,000 (1)
Nicolas Deslauriers $900,000 (2)
Total Pro Players20
Salary Commitment
Year 23 : $83,075,000
Year 24 : $53,225,000
Year 25 : $29,125,000
Year 26 : $21,125,000
Salary Average Commitment
Year 23 : $89,425,000
Year 24 : $53,225,000
Year 25 : $29,125,000
Year 26 : $21,125,000
Salary Cap with 1 Way Contract
Year 23 : $83,075,000
Year 24 : $53,225,000
Year 25 : $29,125,000
Year 26 : $21,125,000

Farm Players Salaries

Sammy Walker $150,000 (1)
Jake Livingstone $150,000 (1)
Cole McWard $150,000 (1)
Josh Dunne $150,000 (1)
Marc McLaughlin $135,000 (1)
Daniil Miromanov $130,000 (1)
Jansen Harkins $125,000 (2)
Filip Roos $125,000 (1)
Jaxson Stauber $100,000 (1)
John Leonard $100,000 (3)
Pierrick Dube $100,000 (2)
Gage Quinney $100,000 (1)
Jordan Oesterle $95,000 (1)
Gavin Bayreuther $92,500 (1)
Mason Shaw $90,000 (1)
Lane Pederson $90,000 (2)
Valtteri Puustinen $90,000 (1)
Jacob Larsson $90,000 (1)
Antoine Bibeau $80,000 (1)
Mac Hollowell $75,000 (1)
Ethan Prow $75,000 (1)
Hugh McGing $75,000 (1)
Ben McCartney $75,000 (1)
Total Farm Players23
Salary Commitment
Year 23 : $2,442,500
Year 24 : $415,000
Year 25 : $100,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,442,500
Year 24 : $415,000
Year 25 : $100,000
Year 26 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 7000 - $74 - 6,226 - 88.94%
Level 2: 6000 - $42 - 5,289 - 88.16%
Level 3: 4000 - $27 - 2,614 - 65.36%
Level 4: 5000 - $18 - 3,112 - 62.24%
Luxury : 2000 - $134 - 1,409 - 70.45%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,435 - 71.76%
Farm Level 2: 1000 - $100 - 719 - 71.90%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %18,651 - 77.71%
Average Income per Game$1,365,775
Year to Date Revenue$42,339,038
Farm
Home Games Left18
Average Attendance - %2,154 - 71.81%
Average Income per Game$495,875
Year to Date Revenue$11,900,995

Expense

Pro Players Total Salaries$84,475,000
Farm Players Total Salaries$2,290,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,750,542
Farm Year To Date Expenses$1,441,604
Pro Salary Cap To Date$58,396,338
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,657,754
Farm Estimated Season Revenue$8,925,746
Pro Remaining Season Days56
Pro Expenses Per Days$442,578
Pro Estimated Expenses$24,784,368
Farm Remaining Season Days105
Farm Expenses Per Days$10,539
Farm Estimated Expenses$1,106,595
Estimated Season Expenses$25,890,963
Estimated Season Salary Cap$83,034,882
Estimate Under Maximum Salary Cap of $83,500,000$465,118
Estimate Over Minimum Salary Cap of $61,700,000 $21,334,882
Current Bank Account$41,144,131
Projected Bank Account$37,836,668

Pro Players Salaries

Connor McDavid $13,250,000 (8)
Joel Eriksson Ek $6,250,000 (5)
Taylor Hall $6,000,000 (3)
Tyler Toffoli $5,900,000 (3)
Jonas Brodin $5,650,000 (3)
Alex Killorn $5,500,000 (1)
Mikael Backlund $5,250,000 (2)
Samuel Girard $5,000,000 (1)
Claude Giroux $4,750,000 (1)
Erik Cernak $4,500,000 (5)
Brandon Montour $4,200,000 (1)
Tyson Barrie $3,125,000 (1)
Nick Paul $3,050,000 (4)
Brandon Hagel $2,450,000 (1)
Alexandar Georgiev $2,400,000 (2)
Jack Johnson $1,500,000 (1)
Corey Perry $1,500,000 (1)
Jaroslav Halak $1,500,000 (1)
William Carrier $1,400,000 (2)
Matt Nieto $1,300,000 (3)
Total Pro Players20
Salary Commitment
Year 23 : $84,475,000
Year 24 : $54,950,000
Year 25 : $45,900,000
Year 26 : $27,050,000
Salary Average Commitment
Year 23 : $92,350,000
Year 24 : $54,950,000
Year 25 : $45,900,000
Year 26 : $27,050,000
Salary Cap with 1 Way Contract
Year 23 : $84,475,000
Year 24 : $54,950,000
Year 25 : $45,900,000
Year 26 : $27,050,000

Farm Players Salaries

Owen Sillinger $150,000 (1)
Tristen Nielsen $150,000 (2)
Santtu Kinnunen $125,000 (1)
Marcus Bjork $125,000 (1)
Maxime Lagace $125,000 (1)
Brayden Tracey $120,000 (1)
Jayce Hawryluk $120,000 (1)
Ian Mitchell $120,000 (3)
Garrett Pilon $100,000 (2)
Felix Robert $100,000 (2)
Zack Macewen $100,000 (2)
Alex Belzile $100,000 (3)
Cameron Hillis $100,000 (1)
Dennis Gilbert $95,000 (1)
Victor Mete $95,000 (2)
Zack Hayes $95,000 (2)
Kristian Reichel $90,000 (2)
Colton White $85,000 (1)
Olle Eriksson Ek $75,000 (1)
Cole Koepke $75,000 (1)
Damien Giroux $75,000 (2)
Curtis McKenzie $70,000 (1)
Total Farm Players22
Salary Commitment
Year 23 : $2,290,000
Year 24 : $1,025,000
Year 25 : $220,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,290,000
Year 24 : $1,025,000
Year 25 : $220,000
Year 26 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Pacific Coliseum
Level 1: 7000 - $65 - 6,254 - 89.34%
Level 2: 6000 - $35 - 5,367 - 89.44%
Level 3: 4000 - $25 - 3,042 - 76.06%
Level 4: 5000 - $15 - 4,106 - 82.13%
Luxury : 2000 - $130 - 1,377 - 68.86%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $150 - 1,853 - 92.63%
Farm Level 2: 1000 - $75 - 932 - 93.20%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %20,146 - 83.94%
Average Income per Game$1,253,685
Year to Date Revenue$31,342,125
Farm
Home Games Left18
Average Attendance - %2,785 - 92.82%
Average Income per Game$492,997
Year to Date Revenue$11,831,919

Expense

Pro Players Total Salaries$70,575,000
Farm Players Total Salaries$2,620,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$7,141,088
Pro Year To Date Expenses$52,065,361
Farm Year To Date Expenses$1,378,645
Pro Salary Cap To Date$51,711,217
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,058,960
Farm Estimated Season Revenue$8,873,939
Pro Remaining Season Days56
Pro Expenses Per Days$370,182
Pro Estimated Expenses$20,730,192
Farm Remaining Season Days105
Farm Expenses Per Days$11,909
Farm Estimated Expenses$1,250,445
Estimated Season Expenses$21,980,637
Estimated Season Salary Cap$79,436,673
Estimate Under Maximum Salary Cap of $83,500,000$4,063,327
Estimate Over Minimum Salary Cap of $61,700,000 $17,736,673
Current Bank Account$18,995,527
Projected Bank Account$25,947,789

Pro Players Salaries

Mikko Rantanen $9,500,000 (3)
Nikolaj Ehlers $7,000,000 (6)
Pierre-Luc Dubois $6,750,000 (1)
Dylan Strome $6,500,000 (5)
Jeff Petry $6,250,000 (2)
Josh Anderson $5,500,000 (3)
Mackenzie Weegar $5,000,000 (2)
Jakub Vrana $3,500,000 (3)
Kevin Shattenkirk $2,800,000 (2)
Dante Fabbro $2,400,000 (1)
Eeli Tolvanen $2,400,000 (2)
Pavel Francouz $2,125,000 (1)
Nicolas Hague $2,000,000 (1)
Alexandre Texier $1,650,000 (1)
Isac Lundestrom $1,200,000 (2)
Ryan Poehling $1,200,000 (1)
Emil Bemstrom $1,000,000 (2)
David Rittich $1,000,000 (2)
Boris Katchouk $1,000,000 (2)
Hunter Shepard $900,000 (2)
Ben Hutton $900,000 (1)
Total Pro Players21
Salary Commitment
Year 23 : $70,575,000
Year 24 : $53,550,000
Year 25 : $32,000,000
Year 26 : $13,500,000
Salary Average Commitment
Year 23 : $62,025,000
Year 24 : $45,000,000
Year 25 : $23,450,000
Year 26 : $13,500,000
Salary Cap with 1 Way Contract
Year 23 : $70,575,000
Year 24 : $53,550,000
Year 25 : $32,000,000
Year 26 : $13,500,000

Farm Players Salaries

Dustin Wolf $750,000 (2)
Juraj Slafkovsky $150,000 (2)
Mark Friedman $125,000 (3)
Zach Senyshyn $120,000 (1)
Oskari Salminen $120,000 (1)
Cooper Marody $100,000 (2)
Will Butcher $95,000 (2)
Peetro Seppala $90,000 (2)
Mikhail Maltsev $90,000 (2)
Corey Schueneman $90,000 (1)
Roland McKeown $90,000 (1)
Jean-Luc Foudy $90,000 (2)
Justin Kirkland $90,000 (1)
Mattias Norlinder $90,000 (1)
Nick Abruzzese $80,000 (1)
Spencer Stastney $75,000 (2)
Lukas Rousek $75,000 (1)
Timothy Gettinger $75,000 (2)
Kyle Criscuolo $75,000 (1)
Cedric Pare $75,000 (1)
Cameron Hughes $75,000 (2)
Total Farm Players21
Salary Commitment
Year 23 : $2,620,000
Year 24 : $1,040,000
Year 25 : $125,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,620,000
Year 24 : $1,040,000
Year 25 : $125,000
Year 26 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $79 - 5,006 - 83.44%
Level 2: 5000 - $45 - 4,319 - 86.38%
Level 3: 3000 - $25 - 2,976 - 99.22%
Level 4: 4000 - $16 - 3,712 - 92.80%
Luxury : 1000 - $220 - 850 - 85.02%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,410 - 70.52%
Farm Level 2: 1000 - $100 - 710 - 71.04%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %16,864 - 88.76%
Average Income per Game$1,254,472
Year to Date Revenue$35,125,202
Farm
Home Games Left18
Average Attendance - %2,121 - 70.69%
Average Income per Game$488,040
Year to Date Revenue$11,712,950

Expense

Pro Players Total Salaries$73,750,000
Farm Players Total Salaries$1,720,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$9,100,000
Pro Year To Date Expenses$52,614,204
Farm Year To Date Expenses$1,147,674
Pro Salary Cap To Date$52,260,060
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,308,130
Farm Estimated Season Revenue$8,784,712
Pro Remaining Season Days56
Pro Expenses Per Days$386,719
Pro Estimated Expenses$21,656,264
Farm Remaining Season Days105
Farm Expenses Per Days$8,174
Farm Estimated Expenses$858,270
Estimated Season Expenses$22,514,534
Estimated Season Salary Cap$82,870,500
Estimate Under Maximum Salary Cap of $83,500,000$629,500
Estimate Over Minimum Salary Cap of $61,700,000 $21,170,500
Current Bank Account$30,463,557
Projected Bank Account$33,041,865

Pro Players Salaries

Alex Ovechkin $9,500,000 (3)
Evgeni Malkin $9,000,000 (3)
Patrik Laine $8,000,000 (1)
Bo Horvat $6,350,000 (1)
Victor Hedman $5,250,000 (2)
Colton Parayko $5,000,000 (4)
Sean Couturier $5,000,000 (3)
Travis Sanheim $4,750,000 (3)
Travis Konecny $2,750,000 (2)
Joonas Korpisalo $2,750,000 (2)
Kevin Hayes $2,500,000 (3)
Ilya Sorokin $2,225,000 (1)
Jason Dickinson $1,850,000 (3)
Brett Kulak $1,750,000 (1)
Cal Foote $1,200,000 (1)
Braden Schneider $1,200,000 (1)
Colin Blackwell $1,150,000 (2)
Curtis Lazar $1,000,000 (2)
Tucker Poolman $925,000 (1)
Matias Maccelli $800,000 (1)
Michael Pezzetta $800,000 (2)
Total Pro Players21
Salary Commitment
Year 23 : $73,750,000
Year 24 : $51,300,000
Year 25 : $37,600,000
Year 26 : $5,000,000
Salary Average Commitment
Year 23 : $86,752,000
Year 24 : $62,077,000
Year 25 : $40,377,000
Year 26 : $5,000,000
Salary Cap with 1 Way Contract
Year 23 : $73,750,000
Year 24 : $51,300,000
Year 25 : $37,600,000
Year 26 : $5,000,000

Farm Players Salaries

Robin Salo $100,000 (1)
Isaac Ratcliffe $100,000 (1)
Cam Dineen $90,000 (1)
Kyle Capobianco $80,000 (1)
Eetu Makiniemi $75,000 (1)
Kyle Clifford $75,000 (1)
Brandon Biro $75,000 (1)
Zach Solow $75,000 (1)
Blake Hillman $75,000 (2)
Brian Pinho $75,000 (2)
Colt Conrad $75,000 (2)
Grant Hutton $75,000 (2)
Jiri Patera $75,000 (1)
Jeff Kubiak $75,000 (2)
Tim Schaller $75,000 (2)
Cole Bardreau $75,000 (2)
Cameron Hebig $75,000 (1)
Otto Leskinen $75,000 (2)
Mitchell McLain $75,000 (2)
Wyatt Newpower $75,000 (2)
Cale Morris $75,000 (1)
Alex Whelan $75,000 (1)
Total Farm Players22
Salary Commitment
Year 23 : $1,720,000
Year 24 : $750,000
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $1,720,000
Year 24 : $750,000
Year 25 : $0
Year 26 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 7000 - $70 - 6,319 - 90.27%
Level 2: 6000 - $30 - 5,583 - 93.05%
Level 3: 3000 - $25 - 2,949 - 98.29%
Level 4: 4000 - $15 - 3,956 - 98.90%
Luxury : 1500 - $160 - 1,354 - 90.30%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 1,434 - 71.69%
Farm Level 2: 1000 - $100 - 696 - 69.55%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %20,161 - 93.77%
Average Income per Game$1,332,487
Year to Date Revenue$35,977,146
Farm
Home Games Left18
Average Attendance - %2,129 - 70.98%
Average Income per Game$492,182
Year to Date Revenue$11,812,370

Expense

Pro Players Total Salaries$72,425,000
Farm Players Total Salaries$4,184,352
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$2,262,560
Pro Year To Date Expenses$56,893,230
Farm Year To Date Expenses$1,880,574
Pro Salary Cap To Date$56,539,084
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,654,816
Farm Estimated Season Revenue$8,859,278
Pro Remaining Season Days56
Pro Expenses Per Days$379,818
Pro Estimated Expenses$21,269,808
Farm Remaining Season Days105
Farm Expenses Per Days$18,400
Farm Estimated Expenses$1,932,000
Estimated Season Expenses$23,201,808
Estimated Season Salary Cap$79,925,628
Estimate Under Maximum Salary Cap of $83,500,000$3,574,372
Estimate Over Minimum Salary Cap of $61,700,000 $18,225,628
Current Bank Account$24,891,043
Projected Bank Account$29,203,329

Pro Players Salaries

Mathew Barzal $7,900,000 (1)
Alex Debrincat $7,750,000 (3)
Timo Meier $7,500,000 (1)
Jason Robertson $6,450,000 (1)
Evan Bouchard $5,500,000 (5)
Vladislav Gavrikov $4,500,000 (5)
Christian Dvorak $4,425,000 (3)
John Carlson $4,300,000 (2)
Adam Larsson $4,000,000 (2)
Jake Walman $2,750,000 (3)
Andrew Peeke $2,750,000 (4)
James Reimer $2,500,000 (1)
Kailer Yamamoto $2,000,000 (1)
Nick Bonino $2,000,000 (1)
Kirby Dach $1,900,000 (2)
Morgan Geekie $1,500,000 (1)
Kevin Lankinen $1,500,000 (1)
Nick Foligno $1,300,000 (1)
Ondrej Kase $1,000,000 (1)
Marc Staal $900,000 (1)
Total Pro Players20
Salary Commitment
Year 23 : $72,425,000
Year 24 : $37,875,000
Year 25 : $27,675,000
Year 26 : $12,750,000
Salary Average Commitment
Year 23 : $78,925,000
Year 24 : $42,175,000
Year 25 : $27,675,000
Year 26 : $12,750,000
Salary Cap with 1 Way Contract
Year 23 : $72,425,000
Year 24 : $37,875,000
Year 25 : $27,675,000
Year 26 : $12,750,000

Farm Players Salaries

Paul Stastny $1,425,000 (1)
Alexis Lafreniere $200,000 (2)
Rocco Grimaldi $175,500 (1)
Alex Nedeljkovic $150,000 (2)
Jarred Tinordi $150,000 (2)
Joel Kiviranta $125,000 (3)
Spencer Knight $120,000 (1)
Jeremy Davies $100,000 (2)
Benoit-Olivier Groulx $100,000 (1)
Jack Drury $100,000 (1)
Kaedan Korczak $100,000 (1)
Samuel Fagemo $100,000 (1)
Thomas Bordeleau $100,000 (1)
Ivan Prosvetov $95,000 (2)
Dominic Toninato $91,000 (2)
Jake Christiansen $90,000 (1)
Josh Archibald $90,000 (3)
Jonas Rondbjerg $90,000 (1)
Bokondji Imama $87,853 (2)
Andrew Poturalski $85,000 (1)
Patric Hornqvist $80,000 (1)
Paul Cotter $80,000 (1)
Guillaume Brisebois $75,000 (1)
Luke Philp $75,000 (1)
Xavier Ouellet $75,000 (2)
Matej Blumel $75,000 (2)
Adam Raska $75,000 (1)
Lukas Sedlak $75,000 (1)
Total Farm Players28
Salary Commitment
Year 23 : $4,184,352
Year 24 : $1,238,852
Year 25 : $215,000
Year 26 : $0
Salary Average Commitment
Year 23 : $4,184,352
Year 24 : $1,238,852
Year 25 : $215,000
Year 26 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $68 - 6,335 - 90.50%
Level 2: 6000 - $42 - 5,331 - 88.85%
Level 3: 4000 - $22 - 3,137 - 78.44%
Level 4: 5000 - $19 - 2,836 - 56.73%
Luxury : 2000 - $150 - 1,335 - 66.73%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $199 - 1,435 - 71.75%
Farm Level 2: 1000 - $99 - 717 - 71.75%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %18,974 - 79.06%
Average Income per Game$1,362,364
Year to Date Revenue$40,870,916
Farm
Home Games Left19
Average Attendance - %2,152 - 71.75%
Average Income per Game$492,316
Year to Date Revenue$11,323,263

Expense

Pro Players Total Salaries$82,925,000
Farm Players Total Salaries$1,775,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,092,680
Farm Year To Date Expenses$1,142,672
Pro Salary Cap To Date$58,738,536
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,986,003
Farm Estimated Season Revenue$9,354,000
Pro Remaining Season Days56
Pro Expenses Per Days$434,505
Pro Estimated Expenses$24,332,280
Farm Remaining Season Days105
Farm Expenses Per Days$8,402
Farm Estimated Expenses$882,210
Estimated Season Expenses$25,214,490
Estimated Season Salary Cap$82,924,992
Estimate Under Maximum Salary Cap of $83,500,000$575,008
Estimate Over Minimum Salary Cap of $61,700,000 $21,224,992
Current Bank Account$108,406,749
Projected Bank Account$107,532,262

Pro Players Salaries

Mika Zibanejad $9,000,000 (4)
Miro Heiskanen $8,750,000 (5)
Kyle Connor $8,550,000 (7)
Sebastian Aho $8,000,000 (1)
Darnell Nurse $7,000,000 (3)
Jake Oettinger $5,500,000 (3)
Nikita Kucherov $4,800,000 (2)
Jordan Eberle $4,250,000 (1)
Boone Jenner $3,500,000 (1)
Ryan McDonagh $3,325,000 (1)
Jeff Carter $3,000,000 (1)
Alexander Romanov $3,000,000 (4)
Semyon Varlamov $3,000,000 (1)
Gabriel Vilardi $1,850,000 (2)
Zach Parise $1,750,000 (1)
Jake Evans $1,700,000 (2)
Lucas Raymond $1,500,000 (1)
Brendan Smith $1,250,000 (3)
Moritz Seider $1,200,000 (1)
Robert Bortuzzo $1,000,000 (2)
Oskar Sundqvist $1,000,000 (2)
Total Pro Players21
Salary Commitment
Year 23 : $82,925,000
Year 24 : $53,400,000
Year 25 : $43,050,000
Year 26 : $29,300,000
Salary Average Commitment
Year 23 : $91,050,000
Year 24 : $58,200,000
Year 25 : $43,050,000
Year 26 : $29,300,000
Salary Cap with 1 Way Contract
Year 23 : $82,925,000
Year 24 : $53,400,000
Year 25 : $43,050,000
Year 26 : $29,300,000

Farm Players Salaries

Dylan Guenther $150,000 (2)
Martin Kaut $120,000 (1)
Viktor Lodin $80,000 (1)
Joel Hofer $75,000 (1)
Brandon Scanlin $75,000 (1)
Michael Sgarbossa $75,000 (2)
Garrett Mitchell $75,000 (1)
Jamie Devane $75,000 (1)
Fredrik Olofsson $75,000 (1)
Mike Vecchione $75,000 (2)
Seth Helgeson $75,000 (1)
Robbie Russo $75,000 (1)
Luke Esposito $75,000 (2)
Samuel Ersson $75,000 (2)
Malte Stromwall $75,000 (1)
Marc Johnstone $75,000 (1)
Tyler Spezia $75,000 (1)
Yanni Kaldis $75,000 (1)
Wyatt Aamodt $75,000 (1)
Ronald Knot $75,000 (1)
Akira Schmid $75,000 (1)
Brennan Saulnier $75,000 (2)
Total Farm Players22
Salary Commitment
Year 23 : $1,775,000
Year 24 : $525,000
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $1,775,000
Year 24 : $525,000
Year 25 : $0
Year 26 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArrowhead Pond
Level 1: 7000 - $65 - 6,341 - 90.58%
Level 2: 6000 - $35 - 5,351 - 89.19%
Level 3: 4000 - $25 - 2,991 - 74.78%
Level 4: 5000 - $10 - 4,424 - 88.49%
Luxury : 2000 - $79 - 1,531 - 76.55%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,416 - 70.79%
Farm Level 2: 1000 - $100 - 711 - 71.05%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %20,639 - 85.99%
Average Income per Game$1,197,753
Year to Date Revenue$33,537,083
Farm
Home Games Left18
Average Attendance - %2,126 - 70.88%
Average Income per Game$487,216
Year to Date Revenue$11,693,185

Expense

Pro Players Total Salaries$81,100,500
Farm Players Total Salaries$2,230,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,191,785
Farm Year To Date Expenses$1,391,811
Pro Salary Cap To Date$57,837,550
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,570,789
Farm Estimated Season Revenue$8,769,889
Pro Remaining Season Days56
Pro Expenses Per Days$425,003
Pro Estimated Expenses$23,800,168
Farm Remaining Season Days105
Farm Expenses Per Days$10,290
Farm Estimated Expenses$1,080,450
Estimated Season Expenses$24,880,618
Estimated Season Salary Cap$81,491,838
Estimate Under Maximum Salary Cap of $83,500,000$2,008,162
Estimate Over Minimum Salary Cap of $61,700,000 $19,791,838
Current Bank Account$73,559,648
Projected Bank Account$73,019,708

Pro Players Salaries

Adam Fox $9,000,500 (6)
Vladimir Tarasenko $8,000,000 (1)
Dylan Larkin $6,750,000 (2)
Cam Fowler $6,500,000 (1)
Josh Norris $6,000,000 (1)
Darcy Kuemper $5,500,000 (4)
Martin Necas $5,500,000 (1)
Chris Kreider $5,500,000 (1)
David Krejci $4,500,000 (1)
Nick Jensen $4,250,000 (3)
Blake Coleman $3,800,000 (3)
Zach Whitecloud $2,750,000 (5)
Cody Ceci $2,750,000 (1)
Trevor Moore $2,000,000 (3)
Mason Marchment $1,500,000 (1)
Dan Vladar $1,500,000 (1)
Trent Frederic $1,400,000 (1)
Ilya Lyubushkin $1,300,000 (2)
Alexander Edler $1,000,000 (1)
Morgan Barron $850,000 (1)
Patrick Brown $750,000 (1)
Total Pro Players21
Salary Commitment
Year 23 : $81,100,500
Year 24 : $35,350,500
Year 25 : $27,300,500
Year 26 : $17,250,500
Salary Average Commitment
Year 23 : $81,100,500
Year 24 : $35,350,500
Year 25 : $27,300,500
Year 26 : $17,250,500
Salary Cap with 1 Way Contract
Year 23 : $81,100,500
Year 24 : $35,350,500
Year 25 : $27,300,500
Year 26 : $17,250,500

Farm Players Salaries

Riley Nash $150,000 (1)
Riley Tufte $120,000 (1)
Josh Leivo $120,000 (3)
Lukas Reichel $120,000 (1)
Peyton Krebs $120,000 (1)
Thomas Harley $120,000 (1)
Jack Quinn $120,000 (2)
Jacob MacDonald $110,000 (1)
Philippe Myers $100,000 (2)
Henrik Borgstrom $100,000 (1)
Pavel Dorofeyev $100,000 (1)
Anton Khudobin $100,000 (1)
Wayne Simmonds $100,000 (1)
Ryan Dzingel $95,000 (1)
Greg McKegg $95,000 (1)
Jacob Bryson $90,000 (1)
Jacob Moverare $90,000 (2)
Madison Bowey $80,000 (2)
Ken Appleby $75,000 (1)
Egor Zamula $75,000 (1)
Trey Fix-Wolansky $75,000 (1)
Austin Poganski $75,000 (1)
Total Farm Players22
Salary Commitment
Year 23 : $2,230,000
Year 24 : $510,000
Year 25 : $120,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,250,000
Year 24 : $510,000
Year 25 : $120,000
Year 26 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $72 - 5,914 - 98.56%
Level 2: 5000 - $43 - 4,493 - 89.87%
Level 3: 3000 - $25 - 2,865 - 95.51%
Level 4: 4000 - $16 - 3,671 - 91.79%
Luxury : 1000 - $180 - 981 - 98.10%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $125 - 1,970 - 98.52%
Farm Level 2: 1000 - $59 - 986 - 98.63%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %17,925 - 94.34%
Average Income per Game$1,277,144
Year to Date Revenue$37,037,179
Farm
Home Games Left18
Average Attendance - %2,957 - 98.56%
Average Income per Game$418,680
Year to Date Revenue$10,048,317

Expense

Pro Players Total Salaries$73,925,000
Farm Players Total Salaries$3,203,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$52,000,304
Farm Year To Date Expenses$1,598,578
Pro Salary Cap To Date$51,646,077
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,325,729
Farm Estimated Season Revenue$7,536,238
Pro Remaining Season Days56
Pro Expenses Per Days$387,630
Pro Estimated Expenses$21,707,280
Farm Remaining Season Days105
Farm Expenses Per Days$14,330
Farm Estimated Expenses$1,504,650
Estimated Season Expenses$23,211,930
Estimated Season Salary Cap$73,207,533
Estimate Under Maximum Salary Cap of $83,500,000$10,292,467
Estimate Over Minimum Salary Cap of $61,700,000 $11,507,533
Current Bank Account$119,955,185
Projected Bank Account$119,605,222

Pro Players Salaries

David Pastrnak $11,250,000 (8)
Brady Skjei $5,500,000 (4)
Anthony Mantha $5,350,000 (1)
Jared McCann $5,000,000 (4)
Brian Dumoulin $4,500,000 (1)
Filip Chytil $4,250,000 (3)
Thatcher Demko $4,200,000 (2)
Roope Hintz $4,150,000 (1)
Brandon Carlo $4,000,000 (4)
Kasperi Kapanen $3,400,000 (3)
Jesse Puljujarvi $3,300,000 (1)
Nick Leddy $3,000,000 (1)
Vitek Vanecek $2,500,000 (1)
Austin Watson $1,650,000 (2)
Michael McLeod $1,500,000 (2)
Brett Howden $1,500,000 (2)
Johnathan Kovacevic $1,300,000 (2)
Ryan McLeod $1,300,000 (2)
Mattias Janmark $1,250,000 (2)
Urho Vaakanainen $1,200,000 (1)
Haydn Fleury $1,000,000 (1)
Radim Simek $1,000,000 (1)
Joseph Woll $925,000 (2)
Fabian Zetterlund $900,000 (1)
Total Pro Players24
Salary Commitment
Year 23 : $73,925,000
Year 24 : $47,025,000
Year 25 : $33,400,000
Year 26 : $25,750,000
Salary Average Commitment
Year 23 : $74,425,000
Year 24 : $47,025,000
Year 25 : $33,400,000
Year 26 : $25,750,000
Salary Cap with 1 Way Contract
Year 23 : $73,925,000
Year 24 : $47,025,000
Year 25 : $33,400,000
Year 26 : $25,750,000

Farm Players Salaries

Evgeny Svechnikov $1,000,000 (2)
Jason Demers $125,000 (1)
Andreas Englund $125,000 (1)
Tyson Foerster $120,000 (2)
Lassi Thomson $120,000 (1)
Simon Ryfors $100,000 (1)
Mack Guzda $100,000 (2)
Lucas Johansen $100,000 (1)
Libor Hajek $97,500 (1)
Chris Terry $91,500 (1)
Scott Perunovich $90,000 (1)
Adam Klapka $87,500 (2)
Seth Griffith $87,500 (1)
Max McCormick $87,500 (1)
Riley Barber $87,500 (2)
Jackson Cates $87,500 (1)
Zach Fucale $85,000 (1)
Brad Malone $77,500 (1)
Laurent Dauphin $77,500 (1)
Mackenzie MacEachern $77,500 (2)
Joona Luoto $77,500 (1)
David Gust $77,000 (2)
Pat Nagle $75,000 (2)
Keaton Middleton $75,000 (1)
Keith Kinkaid $75,000 (2)
Total Farm Players25
Salary Commitment
Year 23 : $3,203,500
Year 24 : $799,500
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $3,203,500
Year 24 : $799,500
Year 25 : $0
Year 26 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Union Center
Level 1: 6000 - $75 - 5,273 - 87.89%
Level 2: 5000 - $47 - 3,903 - 78.06%
Level 3: 3000 - $26 - 2,929 - 97.65%
Level 4: 4000 - $15 - 3,878 - 96.95%
Luxury : 1000 - $192 - 951 - 95.11%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,439 - 71.94%
Farm Level 2: 1000 - $100 - 700 - 69.98%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %16,935 - 89.13%
Average Income per Game$1,233,090
Year to Date Revenue$33,293,428
Farm
Home Games Left18
Average Attendance - %2,139 - 71.29%
Average Income per Game$492,251
Year to Date Revenue$11,814,025

Expense

Pro Players Total Salaries$83,200,000
Farm Players Total Salaries$1,680,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,220,117
Farm Year To Date Expenses$1,074,925
Pro Salary Cap To Date$58,865,837
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,263,259
Farm Estimated Season Revenue$8,860,519
Pro Remaining Season Days56
Pro Expenses Per Days$435,938
Pro Estimated Expenses$24,412,528
Farm Remaining Season Days105
Farm Expenses Per Days$8,008
Farm Estimated Expenses$840,840
Estimated Season Expenses$25,253,368
Estimated Season Salary Cap$83,132,485
Estimate Under Maximum Salary Cap of $83,500,000$367,515
Estimate Over Minimum Salary Cap of $61,700,000 $21,432,485
Current Bank Account$10,265,695
Projected Bank Account$11,136,105

Pro Players Salaries

Seth Jones $8,750,000 (5)
Roman Josi $8,500,000 (1)
Nazem Kadri $8,500,000 (4)
Erik Johnson $7,000,000 (1)
Brayden Schenn $7,000,000 (2)
Jaden Schwartz $5,650,000 (3)
Phillip Danault $5,500,000 (4)
Philipp Grubauer $5,000,000 (3)
Gustav Nyquist $5,000,000 (2)
Anthony Beauvillier $3,750,000 (1)
Tyler Myers $3,500,000 (2)
Mason Appleton $2,100,000 (4)
Nick Ritchie $2,000,000 (5)
Marcus Johansson $2,000,000 (2)
Brock McGinn $1,850,000 (1)
Erik Gudbranson $1,750,000 (1)
Petr Mrazek $1,500,000 (1)
Rasmus Asplund $1,200,000 (2)
Jesper Boqvist $1,100,000 (1)
Ryan Lomberg $800,000 (1)
Nick Perbix $750,000 (1)
Total Pro Players21
Salary Commitment
Year 23 : $83,200,000
Year 24 : $56,200,000
Year 25 : $37,500,000
Year 26 : $26,850,000
Salary Average Commitment
Year 23 : $75,550,000
Year 24 : $56,200,000
Year 25 : $37,500,000
Year 26 : $26,850,000
Salary Cap with 1 Way Contract
Year 23 : $83,200,000
Year 24 : $56,200,000
Year 25 : $37,500,000
Year 26 : $26,850,000

Farm Players Salaries

Zack Kassian $80,000 (1)
Tobie Paquette-Bisson $80,000 (1)
Donald Busdeker $80,000 (1)
Fredrik Karlstrom $80,000 (2)
Jeremy McKenna $80,000 (1)
Jeremy Groleau $80,000 (1)
Erik Kallgren $75,000 (1)
Connor Bunnaman $75,000 (1)
Cooper Zech $75,000 (1)
Evan Weinger $75,000 (1)
Matthew Highmore $75,000 (1)
Bobby Trivigno $75,000 (1)
Tyrell Goulbourne $75,000 (1)
James Hamblin $75,000 (1)
Cam Johnson $75,000 (1)
Jonathan Aspirot $75,000 (1)
Trevor Carrick $75,000 (1)
Kyle MacLean $75,000 (1)
Vincent Arseneau $75,000 (1)
Samuel Asselin $75,000 (1)
Dennis Cesana $75,000 (1)
Brandon Baddock $75,000 (1)
Total Farm Players22
Salary Commitment
Year 23 : $1,680,000
Year 24 : $80,000
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $1,680,000
Year 24 : $80,000
Year 25 : $0
Year 26 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT Mobile Arena
Level 1: 6000 - $60 - 5,710 - 95.16%
Level 2: 5000 - $45 - 4,467 - 89.35%
Level 3: 2000 - $35 - 1,953 - 97.67%
Level 4: 4000 - $18 - 2,986 - 74.66%
Luxury : 1000 - $190 - 966 - 96.55%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,402 - 70.11%
Farm Level 2: 1000 - $100 - 708 - 70.83%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %16,082 - 89.35%
Average Income per Game$1,207,627
Year to Date Revenue$36,228,824
Farm
Home Games Left19
Average Attendance - %2,111 - 70.35%
Average Income per Game$484,955
Year to Date Revenue$11,153,960

Expense

Pro Players Total Salaries$82,050,000
Farm Players Total Salaries$2,200,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$822,818
Pro Year To Date Expenses$58,270,968
Farm Year To Date Expenses$1,382,576
Pro Salary Cap To Date$57,916,824
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,283,902
Farm Estimated Season Revenue$9,214,141
Pro Remaining Season Days56
Pro Expenses Per Days$429,948
Pro Estimated Expenses$24,077,088
Farm Remaining Season Days105
Farm Expenses Per Days$10,166
Farm Estimated Expenses$1,067,430
Estimated Season Expenses$25,144,518
Estimated Season Salary Cap$82,670,906
Estimate Under Maximum Salary Cap of $83,500,000$829,094
Estimate Over Minimum Salary Cap of $61,700,000 $20,970,906
Current Bank Account$50,266,421
Projected Bank Account$47,619,946

Pro Players Salaries

William Nylander $9,500,000 (6)
Andrei Kuzmenko $8,500,000 (4)
Jakub Voracek $8,200,000 (1)
Morgan Rielly $6,800,000 (3)
Joe Pavelski $6,000,000 (1)
Tristan Jarry $5,500,000 (4)
Ryan Hartman $5,000,000 (4)
Mattias Ekholm $4,675,000 (1)
Lawson Crouse $4,300,000 (4)
Bowen Byram $3,500,000 (1)
Anthony Duclair $3,500,000 (2)
James Van Riemsdyk $3,000,000 (1)
Sean Monahan $2,100,000 (1)
Luke Schenn $2,100,000 (2)
Zemgus Girgensons $1,600,000 (4)
Noel Acciari $1,500,000 (1)
Patrik Nemeth $1,500,000 (1)
Eric Comrie $1,400,000 (2)
Travis Hamonic $1,000,000 (1)
Craig Anderson $875,000 (1)
Darren Helm $750,000 (1)
Matt Irwin $750,000 (1)
Total Pro Players22
Salary Commitment
Year 23 : $82,050,000
Year 24 : $48,200,000
Year 25 : $41,200,000
Year 26 : $34,400,000
Salary Average Commitment
Year 23 : $89,100,000
Year 24 : $48,200,000
Year 25 : $41,200,000
Year 26 : $34,400,000
Salary Cap with 1 Way Contract
Year 23 : $82,050,000
Year 24 : $48,200,000
Year 25 : $41,200,000
Year 26 : $34,400,000

Farm Players Salaries

Brandon Bussi $150,000 (1)
Marco Rossi $150,000 (2)
Nick Cicek $100,000 (2)
Andrew Agozzino $90,000 (1)
Jordan Spence $90,000 (1)
Brendan Perlini $90,000 (3)
Brandon Gignac $80,000 (3)
Ben Harpur $80,000 (1)
Tyce Thompson $80,000 (1)
Alex Galchenyuk $80,000 (2)
Declan Carlile $80,000 (2)
Lucas Carlsson $80,000 (1)
Ryan Murray $75,000 (1)
Nate Thompson $75,000 (1)
Tyler Boland $75,000 (1)
Chris Driedger $75,000 (1)
Nathan Todd $75,000 (1)
Tyler Sikura $75,000 (1)
Evan Polei $75,000 (1)
Daniel Walcott $75,000 (1)
Jonny Brodzinski $75,000 (1)
Alexander True $75,000 (1)
Gerald Mayhew $75,000 (1)
Alan Quine $75,000 (1)
Tristan Mullin $75,000 (1)
Rourke Chartier $75,000 (1)
Total Farm Players26
Salary Commitment
Year 23 : $2,200,000
Year 24 : $580,000
Year 25 : $170,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,200,000
Year 24 : $580,000
Year 25 : $170,000
Year 26 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $75 - 5,282 - 88.03%
Level 2: 5000 - $50 - 3,813 - 76.26%
Level 3: 3000 - $30 - 2,270 - 75.68%
Level 4: 4000 - $20 - 2,727 - 68.17%
Luxury : 1000 - $205 - 904 - 90.40%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,831 - 91.54%
Farm Level 2: 1000 - $100 - 909 - 90.85%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %14,996 - 78.93%
Average Income per Game$1,223,251
Year to Date Revenue$34,251,021
Farm
Home Games Left18
Average Attendance - %2,739 - 91.31%
Average Income per Game$393,669
Year to Date Revenue$9,448,054

Expense

Pro Players Total Salaries$77,300,000
Farm Players Total Salaries$2,450,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$2,970,038
Pro Year To Date Expenses$55,442,665
Farm Year To Date Expenses$1,532,032
Pro Salary Cap To Date$55,088,518
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,902,260
Farm Estimated Season Revenue$7,086,040
Pro Remaining Season Days56
Pro Expenses Per Days$405,208
Pro Estimated Expenses$22,691,648
Farm Remaining Season Days105
Farm Expenses Per Days$11,203
Farm Estimated Expenses$1,176,315
Estimated Season Expenses$23,867,963
Estimated Season Salary Cap$80,604,380
Estimate Under Maximum Salary Cap of $83,500,000$2,895,620
Estimate Over Minimum Salary Cap of $61,700,000 $18,904,380
Current Bank Account$33,322,935
Projected Bank Account$32,443,272

Pro Players Salaries

Jack Hughes $8,000,000 (6)
Jeff Skinner $7,000,000 (4)
Jordan Binnington $6,000,000 (2)
Adam Henrique $5,500,000 (1)
Bryan Rust $5,000,000 (1)
Conor Garland $4,950,000 (4)
Colin White $4,750,000 (2)
Marcus Pettersson $4,100,000 (2)
Alexander Kerfoot $4,000,000 (1)
Marco Scandella $4,000,000 (1)
Ryan Suter $3,750,000 (1)
Nick Schmaltz $3,300,000 (1)
Justin Holl $3,250,000 (3)
Martin Jones $3,000,000 (1)
Jan Rutta $3,000,000 (2)
Tyler Johnson $2,000,000 (2)
Seth Jarvis $1,200,000 (1)
Jeremy Lauzon $1,000,000 (1)
Jake Muzzin $1,000,000 (1)
Nick Bjugstad $900,000 (1)
Jimmy Vesey $850,000 (1)
Pontus Holmberg $750,000 (1)
Total Pro Players22
Salary Commitment
Year 23 : $77,300,000
Year 24 : $43,050,000
Year 25 : $23,200,000
Year 26 : $19,950,000
Salary Average Commitment
Year 23 : $77,300,000
Year 24 : $43,050,000
Year 25 : $23,200,000
Year 26 : $19,950,000
Salary Cap with 1 Way Contract
Year 23 : $77,300,000
Year 24 : $43,050,000
Year 25 : $23,200,000
Year 26 : $19,950,000

Farm Players Salaries

Milos Kelemen $150,000 (1)
Mark Jankowski $150,000 (1)
Walker Duehr $130,000 (2)
Gabriel Carlsson $120,000 (2)
Ridly Greig $120,000 (2)
Tyler Wotherspoon $105,000 (1)
Alex Steeves $100,000 (1)
Adam Gaudette $100,000 (2)
Dennis Cholowski $100,000 (1)
Alex Barre-Boulet $100,000 (1)
Nicolas Meloche $95,000 (2)
Dysin Mayo $90,000 (1)
Pyotr Kochetkov $90,000 (1)
Wyatt Kaiser $90,000 (2)
Josh Jacobs $80,000 (2)
Mike Hardman $80,000 (1)
Jimmy Oligny $80,000 (1)
Nikolai Knyzhov $80,000 (1)
Jerad Rosburg $75,000 (1)
Ethen Frank $75,000 (1)
Sakari Manninen $75,000 (1)
Artem Anisimov $75,000 (1)
Robbie Payne $75,000 (1)
Devon Levi $75,000 (2)
Shane Gersich $70,000 (1)
Dominik Shine $70,000 (1)
Total Farm Players26
Salary Commitment
Year 23 : $2,450,000
Year 24 : $810,000
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $2,450,000
Year 24 : $810,000
Year 25 : $0
Year 26 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6500 - $100 - 3,157 - 48.57%
Level 2: 6500 - $60 - 2,603 - 40.04%
Level 3: 4500 - $30 - 1,800 - 40.00%
Level 4: 5500 - $15 - 2,270 - 41.28%
Luxury : 1000 - $220 - 728 - 72.82%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,431 - 71.54%
Farm Level 2: 1000 - $100 - 718 - 71.79%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %10,558 - 43.99%
Average Income per Game$1,228,756
Year to Date Revenue$35,633,914
Farm
Home Games Left18
Average Attendance - %2,149 - 71.63%
Average Income per Game$494,525
Year to Date Revenue$11,868,600

Expense

Pro Players Total Salaries$70,250,000
Farm Players Total Salaries$1,860,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,381,450
Pro Year To Date Expenses$54,196,620
Farm Year To Date Expenses$1,225,486
Pro Salary Cap To Date$53,842,437
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$14,745,068
Farm Estimated Season Revenue$8,901,450
Pro Remaining Season Days56
Pro Expenses Per Days$368,490
Pro Estimated Expenses$20,635,440
Farm Remaining Season Days105
Farm Expenses Per Days$8,755
Farm Estimated Expenses$919,275
Estimated Season Expenses$21,554,715
Estimated Season Salary Cap$78,713,447
Estimate Under Maximum Salary Cap of $83,500,000$4,786,553
Estimate Over Minimum Salary Cap of $61,700,000 $17,013,447
Current Bank Account$47,896,956
Projected Bank Account$49,988,759

Pro Players Salaries

Tomas Hertl $7,500,000 (3)
Tyler Bertuzzi $6,500,000 (2)
Mikael Granlund $5,900,000 (3)
Viktor Arvidsson $5,750,000 (2)
Rasmus Ristolainen $5,250,000 (1)
Tomas Tatar $5,000,000 (2)
Elvis Merzlikins $5,000,000 (4)
Pavel Zacha $4,750,000 (4)
Tony DeAngelo $3,500,000 (1)
Artem Zub $3,500,000 (3)
Trevor Van Riemsdyk $3,000,000 (3)
Scott Laughton $3,000,000 (3)
Nico Sturm $2,000,000 (3)
Logan Thompson $1,500,000 (2)
Philipp Kurashev $1,250,000 (2)
Victor Soderstrom $1,200,000 (1)
Adam Ruzicka $1,200,000 (2)
Kevin Stenlund $950,000 (3)
Mathieu Olivier $950,000 (2)
Wade Allison $950,000 (2)
Simon Benoit $850,000 (1)
Brandon Duhaime $750,000 (2)
Total Pro Players22
Salary Commitment
Year 23 : $70,250,000
Year 24 : $59,450,000
Year 25 : $35,600,000
Year 26 : $9,750,000
Salary Average Commitment
Year 23 : $79,800,000
Year 24 : $68,000,000
Year 25 : $44,150,000
Year 26 : $9,750,000
Salary Cap with 1 Way Contract
Year 23 : $70,250,000
Year 24 : $59,450,000
Year 25 : $35,600,000
Year 26 : $9,750,000

Farm Players Salaries

Jonatan Berggren $120,000 (2)
Mitchell Chaffee $110,000 (1)
Hugo Alnefelt $90,000 (1)
Jonas Johansson $90,000 (1)
Carsen Twarynski $85,000 (2)
Cole Smith $80,000 (1)
William Lockwood $80,000 (3)
Dryden Hunt $80,000 (2)
Carson Meyer $75,000 (2)
Dakota Mermis $75,000 (2)
Carl Dahlstrom $75,000 (1)
Brady Lyle $75,000 (2)
Brendan Gaunce $75,000 (1)
Gemel Smith $75,000 (1)
Ryan Bednard $75,000 (1)
Chase De Leo $75,000 (1)
Tim Berni $75,000 (2)
Matt Bartkowski $75,000 (1)
Jasper Weatherby $75,000 (1)
Joseph Gambardella $75,000 (1)
Jon Lizotte $75,000 (1)
John Stevens $75,000 (1)
Anthony Bitetto $75,000 (1)
Total Farm Players23
Salary Commitment
Year 23 : $1,860,000
Year 24 : $665,000
Year 25 : $80,000
Year 26 : $0
Salary Average Commitment
Year 23 : $1,835,000
Year 24 : $665,000
Year 25 : $80,000
Year 26 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 7000 - $70 - 5,602 - 80.03%
Level 2: 6000 - $40 - 4,297 - 71.62%
Level 3: 4000 - $20 - 3,114 - 77.84%
Level 4: 5000 - $10 - 4,176 - 83.53%
Luxury : 2000 - $145 - 1,378 - 68.89%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,429 - 71.43%
Farm Level 2: 1000 - $100 - 703 - 70.33%
Farm Total Capacity :3000

Income

Home Games Left12
Average Attendance - %18,567 - 77.36%
Average Income per Game$1,287,219
Year to Date Revenue$37,329,342
Farm
Home Games Left19
Average Attendance - %2,132 - 71.06%
Average Income per Game$489,400
Year to Date Revenue$11,256,205

Expense

Pro Players Total Salaries$80,825,000
Farm Players Total Salaries$2,010,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$57,605,248
Farm Year To Date Expenses$1,275,408
Pro Salary Cap To Date$57,251,104
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,446,624
Farm Estimated Season Revenue$9,298,604
Pro Remaining Season Days56
Pro Expenses Per Days$423,568
Pro Estimated Expenses$23,719,808
Farm Remaining Season Days105
Farm Expenses Per Days$9,378
Farm Estimated Expenses$984,690
Estimated Season Expenses$24,704,498
Estimated Season Salary Cap$80,825,088
Estimate Under Maximum Salary Cap of $83,500,000$2,674,912
Estimate Over Minimum Salary Cap of $61,700,000 $19,125,088
Current Bank Account$211,571,296
Projected Bank Account$211,612,026

Pro Players Salaries

Cale Makar $10,000,000 (4)
Ryan O'Reilly $7,750,000 (3)
Juuse Saros $7,750,000 (5)
Zach Werenski $6,500,000 (1)
Andrew Mangiapane $5,800,000 (2)
Brett Pesce $5,750,000 (5)
Oliver Bjorkstrand $5,400,000 (3)
Zach Hyman $4,600,000 (2)
Sam Bennett $4,425,000 (3)
Jonas Siegenthaler $3,400,000 (5)
Carter Verhaeghe $3,000,000 (1)
Radek Faksa $3,000,000 (3)
Stuart Skinner $2,600,000 (3)
Cal Clutterbuck $1,950,000 (2)
Jordan Martinook $1,800,000 (1)
Derek Ryan $1,750,000 (2)
Derek Forbort $1,500,000 (1)
Ty Dellandrea $1,400,000 (2)
Sean Durzi $900,000 (1)
Pierre Engvall $800,000 (1)
Kyle Burroughs $750,000 (1)
Total Pro Players21
Salary Commitment
Year 23 : $80,825,000
Year 24 : $65,575,000
Year 25 : $50,075,000
Year 26 : $26,900,000
Salary Average Commitment
Year 23 : $80,825,000
Year 24 : $65,575,000
Year 25 : $50,075,000
Year 26 : $26,900,000
Salary Cap with 1 Way Contract
Year 23 : $80,825,000
Year 24 : $65,575,000
Year 25 : $50,075,000
Year 26 : $26,900,000

Farm Players Salaries

Luka Profaca $150,000 (2)
Jet Greaves $150,000 (2)
Connor McMichael $120,000 (1)
Vincent Sevigny $100,000 (2)
Jake Lucchini $100,000 (1)
Phillip Di Giuseppe $100,000 (1)
Adam Brooks $90,000 (2)
Tyler Irvine $90,000 (1)
Nate Sucese $90,000 (1)
Joe Snively $90,000 (2)
Billy Sweezey $85,000 (1)
Jean-Sebastien Dea $80,000 (1)
Christopher Gibson $80,000 (1)
Beck Malenstyn $80,000 (2)
Garrett Wilson $80,000 (1)
Andy Welinski $75,000 (1)
Zach Sawchenko $75,000 (3)
Dillon Heatherington $75,000 (1)
Kyle Rau $75,000 (1)
Taylor Fedun $75,000 (1)
Tyler Angle $75,000 (2)
Brett Sutter $75,000 (1)
Total Farm Players22
Salary Commitment
Year 23 : $2,010,000
Year 24 : $810,000
Year 25 : $75,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,010,000
Year 24 : $810,000
Year 25 : $75,000
Year 26 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7000 - $75 - 5,235 - 74.78%
Level 2: 6000 - $42 - 5,163 - 86.05%
Level 3: 3000 - $26 - 2,920 - 97.34%
Level 4: 4000 - $16 - 3,721 - 93.04%
Luxury : 1500 - $160 - 1,339 - 89.23%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 1,449 - 72.44%
Farm Level 2: 1000 - $100 - 707 - 70.66%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %18,377 - 85.48%
Average Income per Game$1,313,706
Year to Date Revenue$35,470,057
Farm
Home Games Left18
Average Attendance - %2,155 - 71.85%
Average Income per Game$475,659
Year to Date Revenue$11,415,810

Expense

Pro Players Total Salaries$83,200,000
Farm Players Total Salaries$2,575,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,287,568
Farm Year To Date Expenses$1,594,192
Pro Salary Cap To Date$58,933,288
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,391,881
Farm Estimated Season Revenue$8,561,858
Pro Remaining Season Days56
Pro Expenses Per Days$435,938
Pro Estimated Expenses$24,412,528
Farm Remaining Season Days105
Farm Expenses Per Days$11,722
Farm Estimated Expenses$1,230,810
Estimated Season Expenses$25,643,338
Estimated Season Salary Cap$83,199,936
Estimate Under Maximum Salary Cap of $83,500,000$300,064
Estimate Over Minimum Salary Cap of $61,700,000 $21,499,936
Current Bank Account$17,244,918
Projected Bank Account$18,555,319

Pro Players Salaries

Jordan Kyrou $8,100,000 (8)
Ryan Strome $7,500,000 (3)
Mark Giordano $7,250,000 (1)
John Klingberg $6,200,000 (4)
Brock Boeser $6,000,000 (4)
Charlie Coyle $5,000,000 (2)
Shayne Gostisbehere $5,000,000 (4)
Jeremy Swayman $4,850,000 (5)
Nino Niederreiter $4,500,000 (4)
Alex Iafallo $4,000,000 (3)
Matt Dumba $3,000,000 (1)
Adin Hill $3,000,000 (2)
Jesper Fast $3,000,000 (2)
Andreas Athanasiou $2,500,000 (1)
Martin Fehervary $2,500,000 (3)
Justin Schultz $2,500,000 (2)
Conor Sheary $2,500,000 (4)
Colton Sissons $2,300,000 (3)
Kaapo Kahkonen $1,500,000 (2)
Patrick Maroon $1,000,000 (1)
Nathan Bastian $1,000,000 (1)
Total Pro Players21
Salary Commitment
Year 23 : $83,200,000
Year 24 : $68,450,000
Year 25 : $53,450,000
Year 26 : $37,150,000
Salary Average Commitment
Year 23 : $83,700,000
Year 24 : $68,950,000
Year 25 : $53,450,000
Year 26 : $37,150,000
Salary Cap with 1 Way Contract
Year 23 : $83,200,000
Year 24 : $68,450,000
Year 25 : $53,450,000
Year 26 : $37,150,000

Farm Players Salaries

Devin Shore $200,000 (1)
Danny Dekeyser $200,000 (1)
Jamie Drysdale $150,000 (1)
Kent Johnson $150,000 (2)
Alexander Holtz $150,000 (2)
Jake Neighbours $120,000 (2)
Philip Tomasino $120,000 (1)
Philip Broberg $120,000 (1)
Aatu Raty $100,000 (2)
Nikita Alexandrov $90,000 (2)
Frederic Allard $90,000 (1)
Adam Beckman $90,000 (1)
Ronnie Attard $90,000 (1)
Aliaksei Protas $80,000 (1)
Cory Schneider $75,000 (1)
Jack Rathbone $75,000 (1)
Henry Bowlby $75,000 (2)
Steven Kampfer $75,000 (1)
Justin Scott $75,000 (1)
Hayden Hodgson $75,000 (1)
Aidan Mcdonough $75,000 (2)
Olle Lycksell $75,000 (1)
Zach Jordan $75,000 (2)
Patrick Sieloff $75,000 (1)
Jussi Olkinuora $75,000 (1)
Total Farm Players25
Salary Commitment
Year 23 : $2,575,000
Year 24 : $835,000
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $2,575,000
Year 24 : $835,000
Year 25 : $0
Year 26 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7200 - $69 - 6,430 - 89.30%
Level 2: 6200 - $28 - 5,490 - 88.54%
Level 3: 3200 - $23 - 3,021 - 94.40%
Level 4: 5200 - $12 - 4,144 - 79.70%
Luxury : 2200 - $95 - 1,457 - 66.25%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $148 - 1,879 - 93.95%
Farm Level 2: 1000 - $79 - 951 - 95.13%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %20,542 - 85.59%
Average Income per Game$1,220,703
Year to Date Revenue$34,179,675
Farm
Home Games Left18
Average Attendance - %2,830 - 94.34%
Average Income per Game$489,472
Year to Date Revenue$11,747,318

Expense

Pro Players Total Salaries$83,825,000
Farm Players Total Salaries$3,390,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,221,640
Farm Year To Date Expenses$1,895,738
Pro Salary Cap To Date$58,867,496
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,869,135
Farm Estimated Season Revenue$8,810,488
Pro Remaining Season Days56
Pro Expenses Per Days$439,193
Pro Estimated Expenses$24,594,808
Farm Remaining Season Days105
Farm Expenses Per Days$15,104
Farm Estimated Expenses$1,585,920
Estimated Season Expenses$26,180,728
Estimated Season Salary Cap$83,316,480
Estimate Under Maximum Salary Cap of $83,500,000$183,520
Estimate Over Minimum Salary Cap of $61,700,000 $21,616,480
Current Bank Account$45,049,453
Projected Bank Account$43,548,348

Pro Players Salaries

Connor Hellebuyck $8,750,000 (5)
Jake Guentzel $8,500,000 (5)
Elias Lindholm $7,000,000 (1)
Filip Forsberg $7,000,000 (3)
Dougie Hamilton $7,000,000 (2)
Rasmus Andersson $6,000,000 (4)
Mikhail Sergachev $6,000,000 (2)
William Karlsson $5,750,000 (2)
Ryan Pulock $5,500,000 (2)
Trevor Zegras $4,750,000 (2)
Blake Wheeler $3,125,000 (2)
Connor Murphy $3,000,000 (3)
Andrew Copp $2,750,000 (1)
Sean Walker $1,500,000 (1)
Eric Robinson $1,500,000 (2)
Marc-Edouard Vlasic $1,125,000 (2)
Morgan Frost $1,000,000 (1)
Sam Lafferty $950,000 (1)
Keegan Kolesar $900,000 (1)
Andrew Cogliano $875,000 (1)
Connor Ingram $850,000 (2)
Total Pro Players21
Salary Commitment
Year 23 : $83,825,000
Year 24 : $68,850,000
Year 25 : $33,250,000
Year 26 : $23,250,000
Salary Average Commitment
Year 23 : $84,950,000
Year 24 : $69,975,000
Year 25 : $33,250,000
Year 26 : $23,250,000
Salary Cap with 1 Way Contract
Year 23 : $83,825,000
Year 24 : $68,850,000
Year 25 : $33,250,000
Year 26 : $23,250,000

Farm Players Salaries

Connor Dewar $900,000 (1)
Justin Richards $150,000 (1)
Alex Lyon $125,000 (1)
Arvid Soderblom $120,000 (1)
Justin Barron $120,000 (1)
Denis Malgin $100,000 (1)
Jordie Benn $100,000 (1)
Brad Hunt $100,000 (1)
Adam Ginning $100,000 (2)
Zac Dalpe $97,500 (1)
Ross Johnston $97,500 (3)
Michael Del Zotto $95,000 (1)
Ben Meyers $95,000 (1)
Drew O'Connor $95,000 (3)
Ryan Reaves $92,500 (1)
Zac Jones $92,500 (2)
Nathan Walker $92,500 (2)
Alex Chiasson $90,000 (1)
Anton Stralman $90,000 (1)
Ryan Carpenter $87,500 (1)
Nic Petan $85,000 (2)
Mark Borowiecki $80,000 (1)
Brett Seney $80,000 (2)
Adam Cracknell $80,000 (1)
Parker Wotherspoon $75,000 (1)
Nikita Nesterenko $75,000 (2)
Nick Swaney $75,000 (1)
Total Farm Players27
Salary Commitment
Year 23 : $3,390,000
Year 24 : $717,500
Year 25 : $192,500
Year 26 : $0
Salary Average Commitment
Year 23 : $3,390,000
Year 24 : $717,500
Year 25 : $192,500
Year 26 : $0

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotia Bank Arena
Level 1: 7750 - $65 - 6,211 - 80.14%
Level 2: 6750 - $31 - 5,444 - 80.65%
Level 3: 3250 - $21 - 3,029 - 93.20%
Level 4: 4250 - $14 - 3,817 - 89.82%
Luxury : 2000 - $100 - 1,457 - 72.86%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,453 - 72.67%
Farm Level 2: 1000 - $100 - 699 - 69.85%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %19,958 - 83.16%
Average Income per Game$1,141,266
Year to Date Revenue$30,814,181
Farm
Home Games Left18
Average Attendance - %2,152 - 71.73%
Average Income per Game$498,416
Year to Date Revenue$11,961,990

Expense

Pro Players Total Salaries$81,750,000
Farm Players Total Salaries$3,739,500
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$849,600
Pro Year To Date Expenses$58,571,200
Farm Year To Date Expenses$1,894,089
Pro Salary Cap To Date$58,217,042
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,977,723
Farm Estimated Season Revenue$8,971,492
Pro Remaining Season Days56
Pro Expenses Per Days$428,385
Pro Estimated Expenses$23,989,560
Farm Remaining Season Days105
Farm Expenses Per Days$16,554
Farm Estimated Expenses$1,738,170
Estimated Season Expenses$25,727,730
Estimated Season Salary Cap$82,910,378
Estimate Under Maximum Salary Cap of $83,500,000$589,622
Estimate Over Minimum Salary Cap of $61,700,000 $21,210,378
Current Bank Account$56,467,505
Projected Bank Account$55,688,990

Pro Players Salaries

Patrick Kane $10,225,000 (2)
Jonathan Huberdeau $9,400,000 (4)
Josh Morrissey $8,000,000 (5)
Patrice Bergeron $6,750,000 (1)
Anders Lee $6,400,000 (2)
Jared Spurgeon $6,125,000 (3)
Kyle Palmieri $4,500,000 (2)
Sergei Bobrovsky $4,250,000 (2)
Evgeny Kuznetsov $4,250,000 (1)
Ilya Mikheyev $3,300,000 (1)
Teddy Blueger $2,400,000 (1)
Ross Colton $2,250,000 (1)
Troy Stecher $2,250,000 (2)
Kyle Okposo $2,100,000 (1)
Alexandre Carrier $2,000,000 (1)
Nate Schmidt $2,000,000 (1)
Alex Stalock $1,350,000 (1)
Jon Merrill $1,200,000 (2)
Tyler Motte $1,200,000 (2)
Justin Bailey $900,000 (3)
Nikita Zaitsev $900,000 (2)
Total Pro Players21
Salary Commitment
Year 23 : $81,750,000
Year 24 : $55,350,000
Year 25 : $24,425,000
Year 26 : $17,400,000
Salary Average Commitment
Year 23 : $86,050,000
Year 24 : $55,400,000
Year 25 : $24,425,000
Year 26 : $17,400,000
Salary Cap with 1 Way Contract
Year 23 : $81,750,000
Year 24 : $55,350,000
Year 25 : $24,425,000
Year 26 : $17,400,000

Farm Players Salaries

Evgenii Dadonov $1,500,000 (1)
Pontus Andreasson $150,000 (1)
Max Jones $129,500 (1)
Matthew Murray $125,000 (1)
A.J. Greer $100,000 (2)
Adam Erne $100,000 (4)
Sheldon Dries $100,000 (1)
Scott Harrington $100,000 (1)
Magnus Hellberg $95,000 (2)
Chris Wagner $90,000 (1)
Jack Studnicka $90,000 (1)
Josh Brown $90,000 (2)
Chris Wideman $90,000 (1)
Jan Jenik $90,000 (1)
Vinnie Hinostroza $90,000 (1)
Sampo Ranta $90,000 (1)
Michael Eyssimont $85,000 (1)
Calle Rosen $85,000 (2)
Sam Carrick $85,000 (1)
Dustin Tokarski $80,000 (1)
Kevin Rooney $75,000 (2)
Mason Morelli $75,000 (2)
Andrej Sustr $75,000 (1)
Joel Hanley $75,000 (1)
Jordan Gross $75,000 (1)
Total Farm Players25
Salary Commitment
Year 23 : $3,739,500
Year 24 : $620,000
Year 25 : $100,000
Year 26 : $100,000
Salary Average Commitment
Year 23 : $3,739,500
Year 24 : $620,000
Year 25 : $100,000
Year 26 : $100,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $80 - 4,559 - 75.98%
Level 2: 6000 - $35 - 5,475 - 91.26%
Level 3: 5000 - $17 - 3,380 - 67.60%
Level 4: 5000 - $12 - 4,338 - 86.76%
Luxury : 2000 - $110 - 1,464 - 73.18%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,725 - 86.26%
Farm Level 2: 1000 - $100 - 868 - 86.77%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %19,216 - 80.07%
Average Income per Game$1,209,060
Year to Date Revenue$30,226,504
Farm
Home Games Left18
Average Attendance - %2,593 - 86.43%
Average Income per Game$504,665
Year to Date Revenue$12,111,951

Expense

Pro Players Total Salaries$82,400,000
Farm Players Total Salaries$2,335,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,720,856
Farm Year To Date Expenses$1,458,736
Pro Salary Cap To Date$58,366,712
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,344,963
Farm Estimated Season Revenue$9,083,963
Pro Remaining Season Days56
Pro Expenses Per Days$431,771
Pro Estimated Expenses$24,179,176
Farm Remaining Season Days105
Farm Expenses Per Days$10,726
Farm Estimated Expenses$1,126,230
Estimated Season Expenses$25,305,406
Estimated Season Salary Cap$82,400,064
Estimate Under Maximum Salary Cap of $83,500,000$1,099,936
Estimate Over Minimum Salary Cap of $61,700,000 $20,700,064
Current Bank Account$6,104,393
Projected Bank Account$9,227,913

Pro Players Salaries

Leon Draisaitl $10,500,000 (7)
Aleksander Barkov $9,700,000 (3)
Quinn Hughes $8,500,000 (4)
Alex Tuch $7,500,000 (7)
Igor Shesterkin $7,000,000 (5)
Esa Lindell $5,500,000 (3)
David Perron $5,200,000 (3)
Artturi Lehkonen $4,750,000 (5)
Anthony Cirelli $4,500,000 (2)
Ivan Barbashev $4,300,000 (5)
Thomas Novak $1,750,000 (1)
Mikey Anderson $1,750,000 (1)
Anthony Stolarz $1,500,000 (2)
Henri Jokiharju $1,500,000 (1)
Matt Boldy $1,500,000 (1)
Luke Glendening $1,500,000 (2)
William Borgen $1,250,000 (1)
Carl Grundstrom $1,000,000 (1)
Connor Clifton $850,000 (1)
Jacob Middleton $850,000 (1)
Michael Amadio $750,000 (1)
Noah Cates $750,000 (1)
Total Pro Players22
Salary Commitment
Year 23 : $82,400,000
Year 24 : $70,450,000
Year 25 : $62,950,000
Year 26 : $42,550,000
Salary Average Commitment
Year 23 : $82,400,000
Year 24 : $70,450,000
Year 25 : $62,950,000
Year 26 : $42,550,000
Salary Cap with 1 Way Contract
Year 23 : $82,400,000
Year 24 : $70,450,000
Year 25 : $62,950,000
Year 26 : $42,550,000

Farm Players Salaries

Cam York $150,000 (2)
Hunter Mckown $150,000 (2)
Dylan Holloway $120,000 (2)
Grigori Denisenko $100,000 (2)
Karson Kuhlman $100,000 (2)
Tyler Kleven $100,000 (2)
Joey Anderson $100,000 (1)
Samuel Bolduc $100,000 (2)
Jake Leschyshyn $90,000 (1)
Nico Daws $90,000 (1)
Markus Niemelainen $90,000 (1)
Nick Caamano $85,000 (1)
Henry Thrun $80,000 (2)
Brett Murray $80,000 (1)
Joel Teasdale $75,000 (1)
Elmer Soderblom $75,000 (2)
Dylan Wells $75,000 (1)
Maxime Lajoie $75,000 (1)
Noah Juulsen $75,000 (1)
Marian Studenic $75,000 (2)
Egor Sokolov $75,000 (1)
Declan Chisholm $75,000 (1)
Felix Sandstrom $75,000 (1)
Clark Bishop $75,000 (1)
Ben Jones $75,000 (1)
Austin Strand $75,000 (1)
Total Farm Players26
Salary Commitment
Year 23 : $2,335,000
Year 24 : $1,050,000
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $2,335,000
Year 24 : $1,050,000
Year 25 : $0
Year 26 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 7000 - $75 - 5,482 - 78.31%
Level 2: 6000 - $40 - 5,290 - 88.17%
Level 3: 3000 - $27 - 2,559 - 85.29%
Level 4: 4000 - $15 - 3,965 - 99.12%
Luxury : 1500 - $170 - 1,098 - 73.19%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 1,497 - 74.86%
Farm Level 2: 1000 - $100 - 742 - 74.18%
Farm Total Capacity :3000

Income

Home Games Left11
Average Attendance - %18,393 - 85.55%
Average Income per Game$1,267,645
Year to Date Revenue$38,029,349
Farm
Home Games Left18
Average Attendance - %2,239 - 74.63%
Average Income per Game$469,686
Year to Date Revenue$11,272,460

Expense

Pro Players Total Salaries$81,450,000
Farm Players Total Salaries$2,030,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$1,232,100
Pro Year To Date Expenses$57,029,144
Farm Year To Date Expenses$1,284,040
Pro Salary Cap To Date$56,675,000
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,944,095
Farm Estimated Season Revenue$8,454,345
Pro Remaining Season Days56
Pro Expenses Per Days$426,823
Pro Estimated Expenses$23,902,088
Farm Remaining Season Days105
Farm Expenses Per Days$9,461
Farm Estimated Expenses$993,405
Estimated Season Expenses$24,895,493
Estimated Season Salary Cap$81,663,364
Estimate Under Maximum Salary Cap of $83,500,000$1,836,636
Estimate Over Minimum Salary Cap of $61,700,000 $19,963,364
Current Bank Account$8,663,098
Projected Bank Account$6,166,045

Pro Players Salaries

J.T. Miller $8,200,000 (4)
Nick Suzuki $7,500,000 (7)
Andrei Svechnikov $6,900,000 (3)
Jacob Markstrom $6,500,000 (3)
Charlie McAvoy $6,250,000 (2)
Jacob Trouba $6,200,000 (4)
Neal Pionk $5,500,000 (2)
Devon Toews $5,250,000 (1)
Kevin Fiala $4,900,000 (1)
Matt Duchene $4,000,000 (2)
Calle Jarnkrok $3,300,000 (2)
Pierre-Olivier Joseph $2,500,000 (5)
Casey Cizikas $2,400,000 (3)
Warren Foegele $2,000,000 (5)
Thomas Greiss $2,000,000 (1)
Taylor Raddysh $1,750,000 (2)
Jani Hakanpaa $1,500,000 (1)
Blake Lizotte $1,500,000 (2)
Sam Gagner $1,250,000 (1)
Nicolas Aube-Kubel $1,250,000 (3)
Josh Mahura $800,000 (1)
Total Pro Players21
Salary Commitment
Year 23 : $81,450,000
Year 24 : $65,750,000
Year 25 : $43,450,000
Year 26 : $26,400,000
Salary Average Commitment
Year 23 : $83,450,000
Year 24 : $67,750,000
Year 25 : $43,450,000
Year 26 : $26,400,000
Salary Cap with 1 Way Contract
Year 23 : $81,450,000
Year 24 : $65,750,000
Year 25 : $43,450,000
Year 26 : $26,400,000

Farm Players Salaries

Alexander Nylander $125,000 (1)
Byron Froese $110,000 (1)
Calvin Pickard $100,000 (1)
Jonah Gadjovich $100,000 (1)
Semyon Der-Arguchintsev $90,000 (2)
Alec Regula $90,000 (1)
Cole Schwindt $90,000 (1)
Daniil Tarasov $90,000 (1)
Rem Pitlick $90,000 (1)
Dylan McIlrath $85,000 (1)
Alexei Toropchenko $80,000 (1)
Jacob Peterson $80,000 (1)
Filip Kral $75,000 (2)
Matthew Peca $75,000 (1)
Mark Kastelic $75,000 (1)
Cole Guttman $75,000 (1)
Dylan Coghlan $75,000 (1)
Michael Kesselring $75,000 (2)
Dominic Franco $75,000 (1)
Matthew Kessel $75,000 (2)
Anton Levtchi $75,000 (1)
Christian Wolanin $75,000 (2)
Max Veronneau $75,000 (1)
Tye Felhaber $75,000 (1)
Total Farm Players24
Salary Commitment
Year 23 : $2,030,000
Year 24 : $390,000
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $2,030,000
Year 24 : $390,000
Year 25 : $0
Year 26 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $75 - 5,124 - 85.41%
Level 2: 5000 - $50 - 3,821 - 76.42%
Level 3: 3000 - $35 - 2,864 - 95.48%
Level 4: 4000 - $25 - 2,938 - 73.44%
Luxury : 1000 - $175 - 987 - 98.70%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,438 - 71.89%
Farm Level 2: 1000 - $100 - 689 - 68.88%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %15,735 - 82.81%
Average Income per Game$1,202,929
Year to Date Revenue$33,682,014
Farm
Home Games Left18
Average Attendance - %2,127 - 70.89%
Average Income per Game$492,626
Year to Date Revenue$11,823,020

Expense

Pro Players Total Salaries$83,000,000
Farm Players Total Salaries$2,150,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,291,274
Farm Year To Date Expenses$1,442,462
Pro Salary Cap To Date$58,937,095
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$15,638,078
Farm Estimated Season Revenue$8,867,265
Pro Remaining Season Days56
Pro Expenses Per Days$434,896
Pro Estimated Expenses$24,354,176
Farm Remaining Season Days105
Farm Expenses Per Days$9,959
Farm Estimated Expenses$1,045,695
Estimated Season Expenses$25,399,871
Estimated Season Salary Cap$83,145,447
Estimate Under Maximum Salary Cap of $83,500,000$354,553
Estimate Over Minimum Salary Cap of $61,700,000 $21,445,447
Current Bank Account$17,402,536
Projected Bank Account$16,508,008

Pro Players Salaries

Sidney Crosby $10,500,000 (2)
Artemi Panarin $10,100,000 (4)
Andrei Vasilevskiy $8,300,000 (2)
Brock Nelson $6,500,000 (4)
Jonathan Marchessault $6,200,000 (2)
Max Pacioretty $6,100,000 (3)
Jaccob Slavin $5,750,000 (5)
Ryan Graves $4,250,000 (2)
Scott Mayfield $3,500,000 (4)
Evan Rodrigues $3,100,000 (3)
Karel Vejmelka $2,600,000 (2)
Gustav Forsling $2,500,000 (1)
Garnet Hathaway $2,500,000 (4)
Barclay Goodrow $2,225,000 (1)
Yegor Sharangovich $2,000,000 (1)
Erik Gustafsson $1,750,000 (1)
Zach Aston-Reese $1,700,000 (1)
Matt Benning $1,500,000 (1)
Lars Eller $1,125,000 (1)
Travis Boyd $800,000 (1)
Total Pro Players20
Salary Commitment
Year 23 : $83,000,000
Year 24 : $69,400,000
Year 25 : $37,550,000
Year 26 : $28,350,000
Salary Average Commitment
Year 23 : $86,400,000
Year 24 : $69,400,000
Year 25 : $37,550,000
Year 26 : $28,350,000
Salary Cap with 1 Way Contract
Year 23 : $83,000,000
Year 24 : $69,400,000
Year 25 : $37,550,000
Year 26 : $28,350,000

Farm Players Salaries

Ty Smith $120,000 (1)
Jon Gillies $100,000 (1)
Nicolas Beaudin $100,000 (1)
Cal O'Reilly $100,000 (1)
Collin Delia $100,000 (2)
Logan Shaw $90,000 (1)
Derrick Pouliot $90,000 (1)
Steven Fogarty $90,000 (1)
Danick Martel $85,000 (1)
Paul Ladue $85,000 (1)
Spencer Foo $85,000 (1)
Brogan Rafferty $85,000 (2)
Alex-Olivier Voyer $80,000 (1)
Kevin Gravel $80,000 (1)
Nick Jones $80,000 (2)
Brady Keeper $80,000 (1)
Jimmy Schuldt $80,000 (1)
Greg Printz $80,000 (2)
Dalton Smith $80,000 (2)
Buddy Robinson $80,000 (2)
Cale Fleury $80,000 (1)
Rafael Harvey-Pinard $75,000 (1)
Hunter Drew $75,000 (1)
Scott Wilson $75,000 (1)
Rhett Gardner $75,000 (1)
Total Farm Players25
Salary Commitment
Year 23 : $2,150,000
Year 24 : $505,000
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $2,150,000
Year 24 : $505,000
Year 25 : $0
Year 26 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $75 - 5,263 - 87.72%
Level 2: 5000 - $43 - 4,480 - 89.60%
Level 3: 3000 - $25 - 2,993 - 99.77%
Level 4: 4000 - $15 - 3,962 - 99.05%
Luxury : 1000 - $198 - 943 - 94.34%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,447 - 72.34%
Farm Level 2: 1000 - $100 - 705 - 70.48%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17,642 - 92.85%
Average Income per Game$1,260,451
Year to Date Revenue$32,771,715
Farm
Home Games Left18
Average Attendance - %2,152 - 71.72%
Average Income per Game$497,310
Year to Date Revenue$11,935,450

Expense

Pro Players Total Salaries$74,500,000
Farm Players Total Salaries$5,050,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,750,000
Pro Year To Date Expenses$55,436,188
Farm Year To Date Expenses$1,680,106
Pro Salary Cap To Date$54,878,886
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,906,759
Farm Estimated Season Revenue$8,951,588
Pro Remaining Season Days56
Pro Expenses Per Days$390,625
Pro Estimated Expenses$21,875,000
Farm Remaining Season Days105
Farm Expenses Per Days$21,992
Farm Estimated Expenses$2,309,160
Estimated Season Expenses$24,184,160
Estimated Season Salary Cap$81,358,062
Estimate Under Maximum Salary Cap of $83,500,000$2,141,938
Estimate Over Minimum Salary Cap of $61,700,000 $19,658,062
Current Bank Account$9,835,222
Projected Bank Account$13,509,409

Pro Players Salaries

Jonathan Toews $10,000,000 (1)
Mark Scheifele $10,000,000 (2)
Max Domi $5,200,000 (3)
Cole Caufield $4,500,000 (1)
Ben Chiarot $4,000,000 (2)
Tomas Nosek $4,000,000 (2)
Josh Manson $4,000,000 (2)
Antti Raanta $4,000,000 (2)
K'Andre Miller $3,800,000 (2)
Ilya Samsonov $3,500,000 (1)
Owen Tippett $3,500,000 (2)
Nicolas Roy $3,000,000 (1)
Luke Kunin $2,700,000 (1)
Justin Braun $2,250,000 (1)
Mathieu Joseph $2,250,000 (1)
Caleb Jones $2,200,000 (3)
Pierre-Edouard Bellemare $1,900,000 (2)
Eetu Luostarinen $1,500,000 (1)
Dylan Gambrell $1,300,000 (1)
Jaycob Megna $900,000 (1)
Total Pro Players20
Salary Commitment
Year 23 : $74,500,000
Year 24 : $42,600,000
Year 25 : $7,400,000
Year 26 : $0
Salary Average Commitment
Year 23 : $74,500,000
Year 24 : $42,600,000
Year 25 : $7,400,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $74,500,000
Year 24 : $42,600,000
Year 25 : $7,400,000
Year 26 : $0

Farm Players Salaries

Owen Power $1,500,000 (2)
Jesse Ylonen $1,000,000 (1)
Michael DiPietro $200,000 (1)
Riley Sheahan $190,000 (2)
Travis Dermott $190,000 (1)
Kieffer Bellows $150,000 (2)
Yegor Chinakhov $120,000 (1)
Kaiden Guhle $120,000 (2)
Simon Holmstrom $120,000 (2)
Nick Cousins $100,000 (1)
Anders Bjork $95,000 (1)
Tanner Fritz $95,000 (1)
Nick Wolff $90,000 (2)
Alex Petrovic $90,000 (1)
Logan Day $90,000 (1)
Gustav Olofsson $90,000 (1)
Dakota Joshua $90,000 (2)
Brandon Davidson $90,000 (2)
Brett Gallant $85,000 (1)
Jonathan Gruden $80,000 (2)
Cayden Primeau $80,000 (1)
CJ Suess $80,000 (1)
Jordan Harris $80,000 (1)
Isaak Phillips $75,000 (1)
Casey Fitzgerald $75,000 (1)
Arnaud Durandeau $75,000 (1)
Total Farm Players26
Salary Commitment
Year 23 : $5,050,000
Year 24 : $1,080,000
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $5,050,000
Year 24 : $1,080,000
Year 25 : $0
Year 26 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $78 - 5,616 - 80.23%
Level 2: 6000 - $46 - 4,782 - 79.70%
Level 3: 3000 - $28 - 2,527 - 84.23%
Level 4: 4000 - $17 - 3,317 - 82.92%
Luxury : 1500 - $190 - 1,172 - 78.11%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 2,000 - 100.00%
Farm Level 2: 1000 - $22 - 1,000 - 99.97%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %17,414 - 80.99%
Average Income per Game$1,300,034
Year to Date Revenue$36,400,946
Farm
Home Games Left18
Average Attendance - %3,000 - 99.99%
Average Income per Game$109,431
Year to Date Revenue$2,626,342

Expense

Pro Players Total Salaries$81,200,000
Farm Players Total Salaries$2,870,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$57,786,444
Farm Year To Date Expenses$1,458,158
Pro Salary Cap To Date$57,432,300
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,900,439
Farm Estimated Season Revenue$1,969,756
Pro Remaining Season Days56
Pro Expenses Per Days$425,521
Pro Estimated Expenses$23,829,176
Farm Remaining Season Days105
Farm Expenses Per Days$12,946
Farm Estimated Expenses$1,359,330
Estimated Season Expenses$25,188,506
Estimated Season Salary Cap$81,115,652
Estimate Under Maximum Salary Cap of $83,500,000$2,384,348
Estimate Over Minimum Salary Cap of $61,700,000 $19,415,652
Current Bank Account$4,688,507
Projected Bank Account($1,629,804)

Pro Players Salaries

Nathan MacKinnon $10,000,000 (3)
Kirill Kaprizov $9,000,000 (3)
Matthew Tkachuk $8,000,000 (1)
Aaron Ekblad $7,500,000 (5)
Frederik Andersen $5,500,000 (3)
Adam Pelech $5,300,000 (4)
Damon Severson $4,500,000 (4)
Dylan Cozens $4,500,000 (2)
Jake McCabe $4,000,000 (2)
Adam Lowry $3,500,000 (3)
Adrian Kempe $3,300,000 (1)
J.T. Compher $3,200,000 (1)
Mario Ferraro $2,750,000 (2)
Tanner Jeannot $2,100,000 (5)
Scott Wedgewood $1,700,000 (2)
Mason McTavish $1,500,000 (2)
Derick Brassard $1,100,000 (1)
Derek Stepan $1,000,000 (1)
Trevor Lewis $1,000,000 (1)
Mark Pysyk $900,000 (1)
Gustav Lindstrom $850,000 (2)
Total Pro Players21
Salary Commitment
Year 23 : $81,200,000
Year 24 : $62,700,000
Year 25 : $47,400,000
Year 26 : $19,400,000
Salary Average Commitment
Year 23 : $81,200,000
Year 24 : $62,700,000
Year 25 : $47,400,000
Year 26 : $19,400,000
Salary Cap with 1 Way Contract
Year 23 : $81,200,000
Year 24 : $62,700,000
Year 25 : $47,400,000
Year 26 : $19,400,000

Farm Players Salaries

Arthur Kaliyev $1,200,000 (1)
Nils Hoglander $130,000 (2)
Mike Reilly $110,000 (2)
William Bitten $90,000 (1)
Michael Hutchinson $90,000 (1)
Lawrence Pilut $85,000 (2)
Sheldon Rempal $80,000 (3)
Steven Santini $80,000 (3)
Kale Clague $80,000 (1)
Gabriel Dumont $80,000 (2)
Sean Farrell $80,000 (2)
Joel L'Esperance $80,000 (2)
Daniel O'Regan $80,000 (2)
Jeff Malot $80,000 (1)
Mitchell Stephens $75,000 (1)
Aaron Dell $75,000 (1)
Linus Hogberg $75,000 (3)
Glenn Gawdin $75,000 (1)
Mitch Reinke $75,000 (1)
Chase Pearson $75,000 (2)
Nils Aman $75,000 (2)
Total Farm Players21
Salary Commitment
Year 23 : $2,870,000
Year 24 : $1,030,000
Year 25 : $235,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,870,000
Year 24 : $1,030,000
Year 25 : $235,000
Year 26 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKey Bank Arena
Level 1: 7000 - $75 - 5,395 - 77.07%
Level 2: 6000 - $42 - 5,312 - 88.53%
Level 3: 3000 - $25 - 2,953 - 98.42%
Level 4: 4000 - $15 - 3,975 - 99.38%
Luxury : 1500 - $170 - 1,137 - 75.80%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $200 - 1,423 - 71.13%
Farm Level 2: 1000 - $100 - 699 - 69.87%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %18,771 - 87.31%
Average Income per Game$1,307,900
Year to Date Revenue$36,621,199
Farm
Home Games Left18
Average Attendance - %2,121 - 70.71%
Average Income per Game$487,341
Year to Date Revenue$11,696,185

Expense

Pro Players Total Salaries$84,400,000
Farm Players Total Salaries$2,070,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,134,368
Farm Year To Date Expenses$1,349,956
Pro Salary Cap To Date$58,780,222
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,002,700
Farm Estimated Season Revenue$8,772,139
Pro Remaining Season Days56
Pro Expenses Per Days$442,188
Pro Estimated Expenses$24,762,528
Farm Remaining Season Days105
Farm Expenses Per Days$9,627
Farm Estimated Expenses$1,010,835
Estimated Season Expenses$25,773,363
Estimated Season Salary Cap$83,396,870
Estimate Under Maximum Salary Cap of $83,500,000$103,130
Estimate Over Minimum Salary Cap of $61,700,000 $21,696,870
Current Bank Account$162,152,271
Projected Bank Account$162,153,747

Pro Players Salaries

Drew Doughty $9,500,000 (2)
Mitchell Marner $9,000,000 (1)
Logan Couture $8,500,000 (2)
Thomas Chabot $8,000,000 (7)
Robert Thomas $7,000,000 (2)
Steven Stamkos $5,250,000 (1)
Brandon Saad $4,500,000 (3)
Filip Hronek $4,400,000 (1)
John Marino $4,000,000 (2)
Marcus Foligno $3,500,000 (2)
Jesperi Kotkaniemi $3,100,000 (2)
Tom Wilson $2,675,000 (2)
Alexander Wennberg $2,600,000 (1)
Jack Campbell $2,500,000 (1)
Brenden Dillon $1,875,000 (1)
Charlie Lindgren $1,750,000 (1)
Evander Kane $1,750,000 (1)
Daniel Sprong $1,500,000 (1)
Dylan Samberg $1,000,000 (1)
Niko Mikkola $1,000,000 (1)
Reese Johnson $1,000,000 (1)
Total Pro Players21
Salary Commitment
Year 23 : $84,400,000
Year 24 : $50,775,000
Year 25 : $12,500,000
Year 26 : $8,000,000
Salary Average Commitment
Year 23 : $99,450,000
Year 24 : $53,450,000
Year 25 : $12,500,000
Year 26 : $8,000,000
Salary Cap with 1 Way Contract
Year 23 : $84,400,000
Year 24 : $50,775,000
Year 25 : $12,500,000
Year 26 : $8,000,000

Farm Players Salaries

Radim Zohorna $150,000 (4)
Joey Daccord $150,000 (2)
Riley Stillman $135,000 (1)
Ville Heinola $120,000 (1)
Rudolfs Balcers $120,000 (1)
TJ Tynan $120,000 (1)
Justin Danforth $110,000 (1)
Andy Andreoff $100,000 (1)
Bobby Brink $100,000 (1)
Liam Foudy $100,000 (2)
Sean Malone $100,000 (1)
Jayson Megna $100,000 (1)
Martin Frk $90,000 (1)
Bobby Nardella $90,000 (1)
Strauss Mann $90,000 (1)
Wyatt Kalynuk $90,000 (1)
Nathan Smith $80,000 (1)
Tyler Tucker $75,000 (2)
Matthew Phillips $75,000 (2)
Saku Maenalanen $75,000 (1)
Total Farm Players20
Salary Commitment
Year 23 : $2,070,000
Year 24 : $550,000
Year 25 : $150,000
Year 26 : $150,000
Salary Average Commitment
Year 23 : $2,070,000
Year 24 : $550,000
Year 25 : $150,000
Year 26 : $150,000

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 8000 - $60 - 6,441 - 80.51%
Level 2: 5500 - $35 - 5,375 - 97.72%
Level 3: 4000 - $19 - 3,228 - 80.69%
Level 4: 4500 - $12 - 4,345 - 96.57%
Luxury : 2000 - $150 - 1,344 - 67.19%
Total Capacity :24000
Farm
Farm Level 1: 2000 - $200 - 1,450 - 72.49%
Farm Level 2: 1000 - $100 - 716 - 71.58%
Farm Total Capacity :3000

Income

Home Games Left10
Average Attendance - %20,732 - 86.38%
Average Income per Game$1,216,198
Year to Date Revenue$37,702,130
Farm
Home Games Left18
Average Attendance - %2,166 - 72.19%
Average Income per Game$499,428
Year to Date Revenue$11,986,280

Expense

Pro Players Total Salaries$69,875,000
Farm Players Total Salaries$5,490,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$11,000,000
Pro Year To Date Expenses$50,936,199
Farm Year To Date Expenses$1,712,066
Pro Salary Cap To Date$50,582,054
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$12,161,977
Farm Estimated Season Revenue$8,989,710
Pro Remaining Season Days56
Pro Expenses Per Days$366,536
Pro Estimated Expenses$20,526,016
Farm Remaining Season Days105
Farm Expenses Per Days$23,817
Farm Estimated Expenses$2,500,785
Estimated Season Expenses$23,026,801
Estimated Season Salary Cap$81,962,246
Estimate Under Maximum Salary Cap of $83,500,000$1,537,754
Estimate Over Minimum Salary Cap of $61,700,000 $20,262,246
Current Bank Account$47,385,430
Projected Bank Account$45,510,316

Pro Players Salaries

Nicklas Backstrom $8,500,000 (2)
John Gibson $6,625,000 (2)
Ondrej Palat $6,000,000 (1)
Jake Debrusk $5,200,000 (4)
Tanner Pearson $4,500,000 (1)
Connor Brown $3,900,000 (2)
Matt Grzelcyk $3,500,000 (1)
Jordan Greenway $3,100,000 (3)
Joel Armia $3,000,000 (3)
Chris Tierney $3,000,000 (2)
Adam Boqvist $3,000,000 (4)
Pius Suter $3,000,000 (3)
Oliver Ekman-Larsson $2,800,000 (2)
Max Comtois $2,500,000 (2)
Oskar Lindblom $2,000,000 (2)
Laurent Brossoit $2,000,000 (1)
Erik Brannstrom $1,600,000 (1)
Ryan Donato $1,500,000 (1)
Eric Staal $1,500,000 (2)
Juuso Valimaki $1,400,000 (1)
Logan Stanley $1,250,000 (2)
Total Pro Players21
Salary Commitment
Year 23 : $69,875,000
Year 24 : $49,375,000
Year 25 : $17,300,000
Year 26 : $8,200,000
Salary Average Commitment
Year 23 : $69,875,000
Year 24 : $49,375,000
Year 25 : $17,300,000
Year 26 : $8,200,000
Salary Cap with 1 Way Contract
Year 23 : $69,875,000
Year 24 : $49,375,000
Year 25 : $17,300,000
Year 26 : $8,200,000

Farm Players Salaries

Nick Blankenburg $1,500,000 (1)
Conor Timmins $1,250,000 (3)
Brian Halonen $150,000 (1)
Wyatt Bongiovanni $150,000 (1)
Tobias Bjornfot $150,000 (3)
Max Ellis $150,000 (2)
Tye Kartye $150,000 (2)
Dino Kambeitz $150,000 (2)
Pavol Regenda $150,000 (2)
Lucas Condotta $150,000 (1)
Ville Petman $150,000 (2)
Aleksi Heponiemi $125,000 (2)
Oscar Dansk $100,000 (1)
Marshall Rifai $100,000 (2)
Luke Evangelista $100,000 (2)
Dmitri Samorukov $90,000 (1)
Josh Melnick $85,000 (2)
Bobby Lynch $85,000 (2)
Lukas Craggs $85,000 (2)
Lukas Dostal $80,000 (1)
Taylor Gauthier $80,000 (2)
William Lagesson $80,000 (1)
Max Willman $80,000 (1)
Jake McLaughlin $75,000 (1)
Ryan Wagner $75,000 (1)
Zach Giuttari $75,000 (1)
Alexandre Fortin $75,000 (1)
Total Farm Players27
Salary Commitment
Year 23 : $5,490,000
Year 24 : $1,685,000
Year 25 : $275,000
Year 26 : $0
Salary Average Commitment
Year 23 : $5,490,000
Year 24 : $1,685,000
Year 25 : $275,000
Year 26 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Arena
Level 1: 6000 - $75 - 5,397 - 89.96%
Level 2: 5000 - $45 - 4,349 - 86.99%
Level 3: 2000 - $25 - 2,000 - 100.00%
Level 4: 4000 - $15 - 3,983 - 99.58%
Luxury : 1000 - $150 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,425 - 71.24%
Farm Level 2: 1000 - $100 - 688 - 68.76%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %16,730 - 92.94%
Average Income per Game$1,178,315
Year to Date Revenue$30,636,186
Farm
Home Games Left18
Average Attendance - %2,112 - 70.41%
Average Income per Game$488,598
Year to Date Revenue$11,726,340

Expense

Pro Players Total Salaries$78,250,000
Farm Players Total Salaries$2,550,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$2,390,625
Pro Year To Date Expenses$57,676,800
Farm Year To Date Expenses$1,279,650
Pro Salary Cap To Date$57,322,656
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,674,723
Farm Estimated Season Revenue$8,794,755
Pro Remaining Season Days56
Pro Expenses Per Days$410,156
Pro Estimated Expenses$22,968,736
Farm Remaining Season Days105
Farm Expenses Per Days$11,618
Farm Estimated Expenses$1,219,890
Estimated Season Expenses$24,188,626
Estimated Season Salary Cap$82,536,193
Estimate Under Maximum Salary Cap of $83,500,000$963,807
Estimate Over Minimum Salary Cap of $61,700,000 $20,836,193
Current Bank Account$29,160,625
Projected Bank Account$31,441,477

Pro Players Salaries

Elias Pettersson $7,750,000 (3)
Sam Reinhart $7,000,000 (5)
Shea Theodore $6,250,000 (7)
Pavel Buchnevich $6,250,000 (3)
Dmitry Orlov $5,200,000 (4)
Jean-Gabriel Pageau $5,150,000 (2)
Jordan Staal $5,000,000 (3)
Linus Ullmark $4,600,000 (1)
Alec Martinez $4,500,000 (1)
Jason Zucker $4,000,000 (1)
TJ Brodie $4,000,000 (3)
Filip Gustavsson $3,500,000 (2)
Frank Vatrano $3,000,000 (2)
Matt Roy $3,000,000 (2)
Brandon Tanev $3,000,000 (2)
Radko Gudas $2,250,000 (1)
Jack McBain $1,000,000 (1)
Kirill Marchenko $1,000,000 (2)
Milan Lucic $1,000,000 (2)
Kiefer Sherwood $800,000 (3)
Total Pro Players20
Salary Commitment
Year 23 : $78,250,000
Year 24 : $61,900,000
Year 25 : $42,250,000
Year 26 : $18,450,000
Salary Average Commitment
Year 23 : $78,250,000
Year 24 : $61,900,000
Year 25 : $42,250,000
Year 26 : $18,450,000
Salary Cap with 1 Way Contract
Year 23 : $78,250,000
Year 24 : $61,900,000
Year 25 : $42,250,000
Year 26 : $18,450,000

Farm Players Salaries

Josiah Slavin $750,000 (1)
Robert Hagg $200,000 (2)
Alexander Alexeyev $120,000 (1)
Artemi Kniazev $100,000 (1)
Dmitry Osipov $80,000 (1)
Alex Limoges $80,000 (1)
Anthony Angello $80,000 (1)
Mason Jobst $80,000 (1)
Jimmy Huntington $80,000 (1)
C.J. Smith $80,000 (3)
Devin Cooley $75,000 (2)
Alex Kile $75,000 (1)
Bryce Kindopp $75,000 (1)
Dylan McLaughlin $75,000 (1)
Joseph Labate $75,000 (1)
Zane McIntyre $75,000 (1)
Justin Dowling $75,000 (1)
Matt Kiersted $75,000 (1)
Santeri Hatakka $75,000 (1)
Oskar Steen $75,000 (1)
Griffin Mendel $75,000 (1)
Ryan Schmelzer $75,000 (1)
Total Farm Players22
Salary Commitment
Year 23 : $2,550,000
Year 24 : $355,000
Year 25 : $80,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,550,000
Year 24 : $355,000
Year 25 : $80,000
Year 26 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $88 - 4,309 - 71.81%
Level 2: 5000 - $52 - 3,600 - 72.00%
Level 3: 2000 - $40 - 1,685 - 84.25%
Level 4: 4000 - $18 - 3,019 - 75.48%
Luxury : 1000 - $200 - 913 - 91.26%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $200 - 1,418 - 70.92%
Farm Level 2: 1000 - $100 - 709 - 70.88%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %13,525 - 75.14%
Average Income per Game$1,203,677
Year to Date Revenue$31,295,610
Farm
Home Games Left18
Average Attendance - %2,127 - 70.91%
Average Income per Game$487,866
Year to Date Revenue$11,708,780

Expense

Pro Players Total Salaries$62,500,000
Farm Players Total Salaries$4,760,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$10,925,000
Pro Year To Date Expenses$47,299,469
Farm Year To Date Expenses$1,719,381
Pro Salary Cap To Date$46,945,325
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,055,160
Farm Estimated Season Revenue$8,781,585
Pro Remaining Season Days56
Pro Expenses Per Days$328,125
Pro Estimated Expenses$18,375,000
Farm Remaining Season Days105
Farm Expenses Per Days$20,788
Farm Estimated Expenses$2,182,740
Estimated Season Expenses$20,557,740
Estimated Season Salary Cap$76,099,501
Estimate Under Maximum Salary Cap of $83,500,000$7,400,499
Estimate Over Minimum Salary Cap of $61,700,000 $14,399,501
Current Bank Account$20,867,058
Projected Bank Account$27,146,063

Pro Players Salaries

Tyler Seguin $6,500,000 (4)
Brendan Gallagher $6,375,000 (2)
T.J. Oshie $6,250,000 (1)
Jonathan Quick $4,250,000 (2)
Mike Hoffman $4,200,000 (1)
Olli Maatta $3,000,000 (1)
Michal Kempny $3,000,000 (1)
Zach Sanford $3,000,000 (3)
Jonathan Drouin $3,000,000 (2)
Denis Gurianov $3,000,000 (1)
Brendan Lemieux $2,750,000 (2)
Miles Wood $2,500,000 (1)
Mackenzie Blackwood $2,125,000 (1)
Parker Kelly $2,000,000 (1)
Jalen Chatfield $1,750,000 (2)
Carson Soucy $1,750,000 (1)
Quinton Byfield $1,500,000 (1)
Jake Sanderson $1,500,000 (2)
Dawson Mercer $1,200,000 (1)
Anton Lundell $1,200,000 (1)
J.J. Moser $900,000 (1)
Calvin De Haan $750,000 (1)
Total Pro Players22
Salary Commitment
Year 23 : $62,500,000
Year 24 : $29,125,000
Year 25 : $9,500,000
Year 26 : $6,500,000
Salary Average Commitment
Year 23 : $62,495,000
Year 24 : $29,120,000
Year 25 : $9,500,000
Year 26 : $6,500,000
Salary Cap with 1 Way Contract
Year 23 : $62,500,000
Year 24 : $29,125,000
Year 25 : $9,500,000
Year 26 : $6,500,000

Farm Players Salaries

Arber Xhekaj $1,500,000 (2)
Klim Kostin $1,200,000 (2)
Kevin Bahl $175,000 (3)
David Gustafsson $175,000 (2)
Alex Turcotte $150,000 (1)
Mackenzie Entwistle $125,000 (2)
Taro Hirose $100,000 (1)
Dan Renouf $100,000 (1)
Nikita Okhotiuk $90,000 (1)
Alex Gallant $85,000 (1)
Austin Wagner $85,000 (2)
Matt Tennyson $75,000 (1)
John Hayden $75,000 (1)
Juuso Parssinen $75,000 (2)
Troy Grosenick $75,000 (1)
Jacob Doty $75,000 (1)
Joseph Blandisi $75,000 (2)
Garret Sparks $75,000 (1)
Luke Johnson $75,000 (1)
Michael Mersch $75,000 (1)
Paul Thompson $75,000 (1)
Clifford Watson $75,000 (1)
Josh Healey $75,000 (1)
Mason Geertsen $75,000 (1)
Total Farm Players24
Salary Commitment
Year 23 : $4,760,000
Year 24 : $980,000
Year 25 : $175,000
Year 26 : $0
Salary Average Commitment
Year 23 : $4,760,000
Year 24 : $980,000
Year 25 : $175,000
Year 26 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $70 - 5,981 - 99.68%
Level 2: 5000 - $40 - 4,981 - 99.62%
Level 3: 3000 - $22 - 2,963 - 98.75%
Level 4: 4000 - $12 - 3,987 - 99.67%
Luxury : 1000 - $177 - 994 - 99.36%
Total Capacity :19000
Farm
Farm Level 1: 2000 - $200 - 1,444 - 72.18%
Farm Level 2: 1000 - $100 - 707 - 70.72%
Farm Total Capacity :3000

Income

Home Games Left13
Average Attendance - %18,905 - 99.50%
Average Income per Game$1,249,967
Year to Date Revenue$34,999,067
Farm
Home Games Left18
Average Attendance - %2,151 - 71.69%
Average Income per Game$494,636
Year to Date Revenue$11,871,270

Expense

Pro Players Total Salaries$76,600,000
Farm Players Total Salaries$1,845,000
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,675,000
Pro Year To Date Expenses$53,108,622
Farm Year To Date Expenses$1,182,248
Pro Salary Cap To Date$52,754,373
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$16,249,567
Farm Estimated Season Revenue$8,903,452
Pro Remaining Season Days56
Pro Expenses Per Days$401,562
Pro Estimated Expenses$22,487,472
Farm Remaining Season Days105
Farm Expenses Per Days$8,693
Farm Estimated Expenses$912,765
Estimated Season Expenses$23,400,237
Estimated Season Salary Cap$79,771,021
Estimate Under Maximum Salary Cap of $83,500,000$3,728,979
Estimate Over Minimum Salary Cap of $61,700,000 $18,071,021
Current Bank Account$24,879,936
Projected Bank Account$26,632,718

Pro Players Salaries

Tim Stutzle $10,000,000 (8)
Brady Tkachuk $8,500,000 (7)
Noah Dobson $6,000,000 (4)
Andre Burakovsky $5,500,000 (4)
Ville Husso $5,000,000 (4)
Joel Edmundson $4,000,000 (2)
Phil Kessel $4,000,000 (1)
Kevin Labanc $4,000,000 (1)
Rasmus Sandin $3,500,000 (3)
Robby Fabbri $3,000,000 (3)
Andreas Johnsson $2,750,000 (1)
Anton Forsberg $2,650,000 (1)
Josh Bailey $2,500,000 (1)
Sean Kuraly $2,500,000 (4)
Calen Addison $2,100,000 (2)
Ethan Bear $2,100,000 (2)
Casey Mittelstadt $2,000,000 (1)
Olli Juolevi $1,500,000 (1)
Noah Gregor $1,500,000 (2)
Danton Heinen $1,500,000 (1)
Steven Lorentz $1,250,000 (2)
Craig Smith $750,000 (1)
Total Pro Players22
Salary Commitment
Year 23 : $76,600,000
Year 24 : $54,950,000
Year 25 : $44,000,000
Year 26 : $37,500,000
Salary Average Commitment
Year 23 : $76,600,000
Year 24 : $54,950,000
Year 25 : $44,000,000
Year 26 : $37,500,000
Salary Cap with 1 Way Contract
Year 23 : $76,600,000
Year 24 : $54,950,000
Year 25 : $44,000,000
Year 26 : $37,500,000

Farm Players Salaries

Ryan Merkley $120,000 (1)
Vitali Kravtsov $120,000 (1)
Mads Sogaard $100,000 (1)
Vladislav Kolyachonok $100,000 (1)
Egor Afanasyev $100,000 (2)
Shane Bowers $100,000 (1)
Nils Lundkvist $100,000 (1)
Nicholas Robertson $100,000 (1)
Otto Koivula $90,000 (2)
Tanner Laczynski $85,000 (1)
Reilly Walsh $80,000 (1)
Michael McCarron $75,000 (1)
Chase Priskie $75,000 (1)
Drake Rymsha $75,000 (1)
Vincent Desharnais $75,000 (1)
Justin Brazeau $75,000 (1)
Jermaine Loewen $75,000 (1)
Scott Sabourin $75,000 (1)
Beck Warm $75,000 (1)
Tanner Kero $75,000 (1)
Axel Jonsson-Fjallby $75,000 (1)
Total Farm Players21
Salary Commitment
Year 23 : $1,845,000
Year 24 : $190,000
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $1,825,000
Year 24 : $190,000
Year 25 : $0
Year 26 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$61,700,000

Pro Players

Farm Players

Total Players

Avalanche $60,681,462 $81,951,044 $1,548,956 $20,251,044 222143
Blackhawks $42,329,078 $79,795,008 $3,704,992 $18,095,008 232144
Blue Jackets $3,455,339 $82,349,486 $1,150,514 $20,649,486 212142
Blues $18,097,613 $82,802,932 $697,068 $21,102,932 232548
Bruins $32,339,439 $83,117,431 $382,569 $21,417,431 202343
Canadiens $41,144,131 $83,034,882 $465,118 $21,334,882 202242
Canucks $18,995,527 $79,436,673 $4,063,327 $17,736,673 212142
Capitals $30,463,557 $82,870,500 $629,500 $21,170,500 212243
Coyotes $24,891,043 $79,925,628 $3,574,372 $18,225,628 202848
Devils $108,406,749 $82,924,992 $575,008 $21,224,992 212243
Ducks $73,559,648 $81,491,838 $2,008,162 $19,791,838 212243
Flames $119,955,185 $73,207,533 $10,292,467 $11,507,533 242549
Flyers $10,265,695 $83,132,485 $367,515 $21,432,485 212243
Golden Knights $50,266,421 $82,670,906 $829,094 $20,970,906 222648
Hurricanes $33,322,935 $80,604,380 $2,895,620 $18,904,380 222648
Islanders $47,896,956 $78,713,447 $4,786,553 $17,013,447 222345
Jets $211,571,296 $80,825,088 $2,674,912 $19,125,088 212243
Kings $17,244,918 $83,199,936 $300,064 $21,499,936 212546
Lightning $45,049,453 $83,316,480 $183,520 $21,616,480 212748
Maple Leafs $56,467,505 $82,910,378 $589,622 $21,210,378 212546
Oilers $6,104,393 $82,400,064 $1,099,936 $20,700,064 222648
Penguins $8,663,098 $81,663,364 $1,836,636 $19,963,364 212445
Predators $17,402,536 $83,145,447 $354,553 $21,445,447 202545
Rangers $9,835,222 $81,358,062 $2,141,938 $19,658,062 202646
Red Wings $4,688,507 $81,115,652 $2,384,348 $19,415,652 212142
Sabres $162,152,271 $83,396,870 $103,130 $21,696,870 212041
Senators $47,385,430 $81,962,246 $1,537,754 $20,262,246 212748
Sharks $29,160,625 $82,536,193 $963,807 $20,836,193 202242
Stars $20,867,058 $76,099,501 $7,400,499 $14,399,501 222446
Wild $24,879,936 $79,771,021 $3,728,979 $18,071,021 222143