Team FinanceLast Update - Monday, September 6, 2021 at 21:12
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $95 - 4,789 - 79.82%
Level 2: 5000 - $55 - 3,983 - 79.65%
Level 3: 2000 - $40 - 1,587 - 79.34%
Level 4: 4000 - $25 - 3,169 - 79.23%
Luxury : 1000 - $160 - 810 - 80.98%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,159 - 85.98%
Farm Level 2: 3000 - $12 - 2,579 - 85.97%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,337 - 79.65%
Average Income per Game$1,614,884
Year to Date Revenue$66,210,235
Farm
Home Games Left0
Average Attendance - %7,738 - 85.98%
Average Income per Game$201,035
Year to Date Revenue$8,242,438

Expense

Pro Players Total Salaries$68,169,999
Farm Players Total Salaries$3,286,981
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,948,000
Pro Year To Date Expenses$66,957,157
Farm Year To Date Expenses$3,167,487
Pro Salary Cap To Date$66,957,157
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$442,662
Pro Estimated Expenses$442,662
Farm Remaining Season Days0
Farm Expenses Per Days$21,768
Farm Estimated Expenses$0
Estimated Season Expenses$442,662
Season Salary Cap$70,117,999
Estimate Under Maximum Salary Cap of $81,500,000$11,382,001
Estimate Over Minimum Salary Cap of $60,200,000 $9,917,999
Current Bank Account$37,301,349
Projected Bank Account$36,858,687

Pro Players Salaries

Teuvo Teravainen $6,000,000 (5)
Boone Jenner $5,547,000 (1)
Mika Zibanejad $5,350,000 (1)
Matt Dumba $4,802,000 (1)
Ryan Strome $4,500,000 (2)
Jaccob Slavin $3,658,000 (1)
Christian Dvorak $3,578,000 (2)
Michael Stone $3,449,000 (1)
Robin Lehner $3,233,000 (2)
Evander Kane $3,171,000 (1)
Cody Franson $2,879,000 (1)
Nick Schmaltz $2,800,000 (5)
Mark Barberio $2,745,000 (2)
Troy Brouwer $2,446,000 (1)
Maxim Letunov $2,235,999 (1)
Brandon Pirri $1,950,000 (4)
Miikka Salomaki $1,850,000 (1)
Nic Dowd $1,662,000 (1)
Sean Kuraly $1,500,000 (1)
Jakob Chychrun $1,500,000 (5)
Zachary Sanford $1,216,000 (2)
James Reimer $1,125,000 (3)
Robert Hagg $973,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $68,169,999
Year 2024 : $28,647,000
Year 2025 : $13,375,000
Year 2026 : $12,250,000
Salary Average Commitment
Year 2023 : $70,669,999
Year 2024 : $28,647,000
Year 2025 : $13,375,000
Year 2026 : $12,250,000
Salary Cap with 1 Way Contract
Year 2023 : $68,169,999
Year 2024 : $28,647,000
Year 2025 : $13,375,000
Year 2026 : $12,250,000

Farm Players Salaries

Mattias Janmark $290,600 (1)
Casey Bailey $277,100 (2)
Jhonas Enroth $250,000 (2)
Beau Bennett $175,000 (1)
Nick Lappin $160,700 (1)
Jordan Subban $153,200 (1)
Mitchell Vande Sompel $150,000 (1)
Scott Mayfield $145,000 (2)
Kristofers Bindulis $140,000 (2)
Anton Lindholm $135,000 (1)
Zack Phillips $110,000 (2)
Quinton Howden $100,000 (1)
Daniel Renouf $100,000 (1)
Charles Hudon $100,000 (1)
Dennis Robertson $100,000 (1)
Ilya Konovalov $92,500 (2)
Luke Henman $85,000 (5)
Mario Ferraro $81,881 (4)
Austin Wagner $78,500 (1)
Reece Willcox $75,000 (6)
Dwight King $70,000 (1)
Mikko Koskinen $70,000 (1)
Linden Vey $70,000 (1)
Brandon Gignac $70,000 (1)
Deven Sideroff $70,000 (1)
Pascal Laberge $70,000 (1)
Marcus Pettersson $67,500 (4)
Total Farm Players27
Salary Commitment
Year 2023 : $3,286,981
Year 2024 : $1,323,981
Year 2025 : $309,381
Year 2026 : $309,381
Salary Average Commitment
Year 2023 : $3,286,981
Year 2024 : $1,323,981
Year 2025 : $309,381
Year 2026 : $309,381

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $95 - 5,798 - 96.63%
Level 2: 5000 - $55 - 4,879 - 97.58%
Level 3: 2000 - $40 - 1,944 - 97.22%
Level 4: 4000 - $25 - 3,907 - 97.68%
Luxury : 1000 - $160 - 982 - 98.20%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,658 - 94.30%
Farm Level 2: 3000 - $12 - 2,872 - 95.74%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %17,510 - 97.28%
Average Income per Game$1,723,605
Year to Date Revenue$70,667,822
Farm
Home Games Left0
Average Attendance - %8,530 - 94.78%
Average Income per Game$211,101
Year to Date Revenue$8,655,158

Expense

Pro Players Total Salaries$80,044,500
Farm Players Total Salaries$2,757,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,596,419
Farm Year To Date Expenses$2,746,174
Pro Salary Cap To Date$71,596,419
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$519,769
Pro Estimated Expenses$519,769
Farm Remaining Season Days0
Farm Expenses Per Days$18,263
Farm Estimated Expenses$0
Estimated Season Expenses$519,769
Season Salary Cap$80,044,500
Estimate Under Maximum Salary Cap of $81,500,000$1,455,500
Estimate Over Minimum Salary Cap of $60,200,000 $19,844,500
Current Bank Account$43,787,749
Projected Bank Account$43,267,980

Pro Players Salaries

Steven Stamkos $8,524,000 (3)
Joe Pavelski $7,000,000 (1)
Ryan Kesler $6,946,000 (1)
Jonathan Toews $6,775,000 (6)
Jacob Trouba $5,653,000 (1)
Justin Schultz $5,244,000 (3)
Morgan Rielly $5,000,000 (1)
Patrik Laine $4,500,000 (6)
Kyle Turris $4,129,000 (1)
Matthew Tkachuk $4,075,000 (1)
Philipp Grubauer $3,639,000 (1)
Erik Gudbranson $3,210,000 (1)
Brady Tkachuk $2,250,000 (6)
Christopher Tanev $2,198,500 (1)
Juuse Saros $2,168,000 (1)
Simon Despres $1,750,000 (3)
Luke Kunin $1,677,000 (1)
Nick Jensen $1,250,000 (3)
Kirill Maksimov $1,250,000 (5)
Pontus Aberg $1,205,000 (4)
Daniel Carr $811,000 (1)
Zach Smith $790,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $80,044,500
Year 2024 : $34,973,000
Year 2025 : $34,973,000
Year 2026 : $18,205,000
Salary Average Commitment
Year 2023 : $81,898,667
Year 2024 : $34,602,167
Year 2025 : $34,602,167
Year 2026 : $17,834,167
Salary Cap with 1 Way Contract
Year 2023 : $80,044,500
Year 2024 : $32,748,000
Year 2025 : $32,748,000
Year 2026 : $15,980,000

Farm Players Salaries

Michael Mersch $175,500 (1)
Ville Husso $175,000 (3)
Matthew Phillips $165,200 (1)
Jonathan Kovacevic $163,200 (3)
Dominik Masin $130,000 (3)
Andrey Pedan $105,500 (2)
Bobby Ryan $101,000 (1)
Tobias Lindberg $100,000 (1)
Chandler Stephenson $100,000 (2)
Tom Kuhnhackl $97,900 (1)
Michael Brodzinski $97,500 (4)
Alex Biega $95,000 (1)
Fedor Gordeev $92,500 (2)
Adam Beckman $92,500 (3)
Adam Werner $92,500 (2)
Kenny Agostino $92,500 (1)
Jacob Moverare $90,000 (4)
Michael Zalewski $85,600 (1)
Adam Brooks $80,300 (2)
Lance Bouma $75,700 (3)
Max Jones $71,400 (3)
Pheonix Copley $70,500 (1)
Dennis Yan $70,000 (1)
Cody Bass $70,000 (2)
Jordin Tootoo $70,000 (1)
Patrick Sieloff $69,900 (1)
Patrick Harper $68,500 (4)
Henri Kiviaho $60,000 (1)
Total Farm Players28
Salary Commitment
Year 2023 : $2,757,700
Year 2024 : $1,504,600
Year 2025 : $963,800
Year 2026 : $256,000
Salary Average Commitment
Year 2023 : $2,757,700
Year 2024 : $1,504,600
Year 2025 : $963,800
Year 2026 : $256,000

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 4,942 - 82.36%
Level 2: 5000 - $60 - 4,209 - 84.17%
Level 3: 2000 - $45 - 1,600 - 79.99%
Level 4: 4000 - $30 - 3,222 - 80.54%
Luxury : 1000 - $200 - 824 - 82.44%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,580 - 93.01%
Farm Level 2: 3000 - $12 - 2,798 - 93.26%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,796 - 82.20%
Average Income per Game$1,609,515
Year to Date Revenue$65,990,101
Farm
Home Games Left0
Average Attendance - %8,378 - 93.09%
Average Income per Game$207,698
Year to Date Revenue$8,515,602

Expense

Pro Players Total Salaries$77,143,154
Farm Players Total Salaries$3,064,700
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,411,080
Pro Year To Date Expenses$76,159,898
Farm Year To Date Expenses$3,130,765
Pro Salary Cap To Date$76,159,898
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$500,930
Pro Estimated Expenses$500,930
Farm Remaining Season Days0
Farm Expenses Per Days$20,296
Farm Estimated Expenses$0
Estimated Season Expenses$500,930
Season Salary Cap$78,554,234
Estimate Under Maximum Salary Cap of $81,500,000$2,945,766
Estimate Over Minimum Salary Cap of $60,200,000 $18,354,234
Current Bank Account($3,447,936)
Projected Bank Account($3,948,866)

Pro Players Salaries

Blake Wheeler $8,250,000 (2)
Patrice Bergeron $6,875,000 (1)
Brayden Point $6,750,000 (1)
Brad Marchand $6,125,000 (2)
Brady Skjei $5,000,000 (4)
Andrei Vasilevskiy $4,400,000 (1)
Sebastian Aho $4,000,000 (5)
Patrick Eaves $3,926,000 (1)
Tom Wilson $3,663,000 (1)
Alexander Edler $3,520,000 (2)
Adam Pardy $3,188,000 (1)
Colin White $3,000,000 (5)
Joel Edmundson $2,794,000 (1)
Derick Brassard $2,750,000 (6)
Troy Stecher $2,000,000 (3)
Brenden Dillon $2,000,000 (2)
Andrew Cogliano $1,750,000 (5)
Thomas Greiss $1,666,500 (3)
Pavel Zacha $1,500,000 (4)
Marek Langhamer $1,500,000 (3)
Alexey Marchenko $1,135,654 (3)
Ryan White $750,000 (3)
Brendan Smith $600,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $77,143,154
Year 2024 : $48,613,654
Year 2025 : $26,718,654
Year 2026 : $18,000,000
Salary Average Commitment
Year 2023 : $80,809,654
Year 2024 : $48,613,654
Year 2025 : $26,718,654
Year 2026 : $18,000,000
Salary Cap with 1 Way Contract
Year 2023 : $77,143,154
Year 2024 : $44,947,154
Year 2025 : $25,052,154
Year 2026 : $18,000,000

Farm Players Salaries

MacKenzie Weegar $250,000 (5)
Zack MacEwen $225,600 (1)
Colton Sissons $208,800 (1)
Jacob Graves $200,000 (1)
Calle Jarnkrok $200,000 (2)
Lukas Sedlak $200,000 (2)
Miro Aaltonen $188,700 (1)
Givani Smith $137,100 (1)
Brad Richardson $125,000 (1)
Marcus Foligno $100,000 (5)
Dylan Samberg $90,000 (6)
Arsen Khisamutdinov $87,500 (1)
Albin Grewe $87,500 (1)
Petter Granberg $85,000 (2)
Christian Wolanin $73,100 (1)
Brett McKenzie $71,400 (3)
Jujhar Khaira $70,000 (3)
Boyd Gordon $70,000 (4)
Cory Conacher $70,000 (3)
Michael Downing $70,000 (3)
Viktor Svedberg $70,000 (2)
Mason McDonald $70,000 (1)
Zachary Emond $70,000 (3)
Ian Scott $65,000 (3)
Danick Martel $60,000 (2)
Ben Thomson $60,000 (1)
Jansen Harkins $60,000 (3)
Total Farm Players27
Salary Commitment
Year 2023 : $3,064,700
Year 2024 : $1,601,400
Year 2025 : $986,400
Year 2026 : $510,000
Salary Average Commitment
Year 2023 : $3,064,700
Year 2024 : $1,601,400
Year 2025 : $986,400
Year 2026 : $510,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $100 - 5,129 - 85.48%
Level 2: 5000 - $60 - 4,272 - 85.44%
Level 3: 2000 - $45 - 1,644 - 82.21%
Level 4: 4000 - $30 - 3,257 - 81.43%
Luxury : 1000 - $200 - 849 - 84.85%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,595 - 93.26%
Farm Level 2: 3000 - $12 - 2,839 - 94.62%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,150 - 84.17%
Average Income per Game$1,654,757
Year to Date Revenue$67,845,034
Farm
Home Games Left0
Average Attendance - %8,434 - 93.71%
Average Income per Game$208,735
Year to Date Revenue$8,558,125

Expense

Pro Players Total Salaries$71,612,000
Farm Players Total Salaries$2,833,922
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,222,000
Pro Year To Date Expenses$74,569,916
Farm Year To Date Expenses$2,932,910
Pro Salary Cap To Date$74,569,916
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$465,013
Pro Estimated Expenses$465,013
Farm Remaining Season Days0
Farm Expenses Per Days$18,768
Farm Estimated Expenses$0
Estimated Season Expenses$465,013
Season Salary Cap$74,834,000
Estimate Under Maximum Salary Cap of $81,500,000$6,666,000
Estimate Over Minimum Salary Cap of $60,200,000 $14,634,000
Current Bank Account$19,381,467
Projected Bank Account$18,916,454

Pro Players Salaries

Sidney Crosby $10,119,000 (1)
Anze Kopitar $8,913,000 (1)
Vadim Shipachyov $5,939,000 (2)
Matt Duchene $5,000,000 (2)
Jeff Petry $4,268,000 (2)
TJ Brodie $4,192,000 (1)
Nate Schmidt $3,200,000 (4)
Mats Zuccarello $2,875,000 (6)
Nicholas Baptiste $2,863,000 (6)
Cam Talbot $2,829,000 (4)
Aaron Dell $2,500,000 (6)
Matt Calvert $2,286,000 (1)
Marko Dano $2,229,000 (1)
Christian Djoos $2,200,000 (6)
Bryan Little $2,175,000 (5)
Gustav Forsling $2,000,000 (1)
Reid Boucher $2,000,000 (5)
Dante Fabbro $1,900,000 (4)
Martin Reway $1,750,000 (3)
Jack Dougherty $1,000,000 (3)
Taylor Beck $700,000 (1)
William Carrier $674,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $71,612,000
Year 2024 : $45,549,000
Year 2025 : $30,342,000
Year 2026 : $27,592,000
Salary Average Commitment
Year 2023 : $77,336,000
Year 2024 : $45,549,000
Year 2025 : $30,342,000
Year 2026 : $27,592,000
Salary Cap with 1 Way Contract
Year 2023 : $71,612,000
Year 2024 : $40,499,000
Year 2025 : $25,292,000
Year 2026 : $22,542,000

Farm Players Salaries

Mark McNeill $255,100 (1)
Kevin Gravel $182,600 (1)
Vitek Vanecek $175,000 (6)
Max Zimmer $175,000 (2)
Colby Sissons $140,000 (2)
Petr Straka $140,000 (4)
Riley Sheahan $130,000 (1)
Marcus Davidsson $102,841 (2)
Erik Cernak $102,300 (1)
Matej Pekar $92,500 (3)
Alex Young $92,500 (3)
Kasimir Kaskisuo $90,000 (3)
Markus Niemelainen $90,000 (4)
Pavel Karnaukhov $90,000 (3)
Liam Hawel $87,500 (1)
D'artagnan Joly $87,500 (1)
Stelio Mattheos $81,881 (4)
Ryan Gropp $80,000 (2)
Riley Barber $77,500 (1)
Rinat Valiev $76,700 (2)
Blake Speers $75,000 (6)
Christopher Gibson $70,000 (2)
Tom Gilbert $70,000 (1)
JT Brown $70,000 (2)
Cody McLeod $70,000 (1)
Damir Sharipzyanov $70,000 (1)
Christian Thomas $60,000 (1)
Total Farm Players27
Salary Commitment
Year 2023 : $2,833,922
Year 2024 : $1,641,422
Year 2025 : $926,881
Year 2026 : $561,881
Salary Average Commitment
Year 2023 : $2,833,922
Year 2024 : $1,641,422
Year 2025 : $926,881
Year 2026 : $561,881

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,203 - 86.72%
Level 2: 5000 - $60 - 4,255 - 85.11%
Level 3: 2000 - $45 - 1,653 - 82.67%
Level 4: 4000 - $30 - 3,292 - 82.31%
Luxury : 1000 - $200 - 843 - 84.30%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,686 - 94.76%
Farm Level 2: 3000 - $12 - 2,810 - 93.67%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,247 - 84.71%
Average Income per Game$1,664,971
Year to Date Revenue$68,263,805
Farm
Home Games Left0
Average Attendance - %8,496 - 94.40%
Average Income per Game$211,035
Year to Date Revenue$8,652,429

Expense

Pro Players Total Salaries$76,998,000
Farm Players Total Salaries$2,575,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$863,000
Pro Year To Date Expenses$74,768,770
Farm Year To Date Expenses$2,733,729
Pro Salary Cap To Date$74,768,770
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$499,987
Pro Estimated Expenses$499,987
Farm Remaining Season Days0
Farm Expenses Per Days$17,055
Farm Estimated Expenses$0
Estimated Season Expenses$499,987
Season Salary Cap$77,861,000
Estimate Under Maximum Salary Cap of $81,500,000$3,639,000
Estimate Over Minimum Salary Cap of $60,200,000 $17,661,000
Current Bank Account$35,161,855
Projected Bank Account$34,661,868

Pro Players Salaries

Erik Karlsson $8,155,000 (1)
Tuukka Rask $6,767,000 (1)
David Krejci $6,114,000 (2)
Zach Parise $5,000,000 (3)
Charlie McAvoy $4,900,000 (2)
John Moore $4,722,000 (1)
Michael Grabner $3,965,000 (1)
Tanner Pearson $3,837,000 (2)
Tyson Barrie $3,500,000 (4)
Evan Fitzpatrick $3,100,000 (6)
John Hayden $3,064,000 (1)
Brandon Carlo $3,000,000 (4)
David Backes $2,850,000 (2)
Tim Schaller $2,795,000 (1)
Ryan Hartman $2,656,000 (1)
Jay Beagle $2,653,000 (1)
Travis Zajac $2,150,000 (2)
Trent Frederic $2,000,000 (3)
Dustin Brown $1,570,000 (1)
Matt Irwin $1,250,000 (3)
Jon Merrill $1,250,000 (1)
Jarred Tinordi $950,000 (1)
Chris VandeVelde $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $76,998,000
Year 2024 : $37,701,000
Year 2025 : $17,850,000
Year 2026 : $9,600,000
Salary Average Commitment
Year 2023 : $76,998,000
Year 2024 : $37,701,000
Year 2025 : $17,850,000
Year 2026 : $9,600,000
Salary Cap with 1 Way Contract
Year 2023 : $76,998,000
Year 2024 : $37,701,000
Year 2025 : $17,850,000
Year 2026 : $9,600,000

Farm Players Salaries

Danton Heinen $200,000 (5)
Riley Nash $194,500 (1)
Jack Studnicka $175,000 (6)
Oscar Dansk $160,800 (1)
Andrew Nielsen $150,000 (4)
Jeremy Lauzon $125,000 (5)
Emil Johansson $125,000 (4)
Alex Chiasson $95,000 (1)
Jakub Lauko $92,500 (2)
Cameron Hughes $92,500 (2)
Kevin Bahl $92,500 (3)
Par Lindholm $90,000 (2)
Oskar Steen $87,500 (1)
Sam Brittain $80,000 (1)
Benoit Pouliot $80,000 (1)
Paul Carey $80,000 (1)
Karson Kuhlman $80,000 (1)
Brent Regner $80,000 (1)
Connor Clifton $80,000 (2)
Borna Rendulic $75,000 (1)
Brian Strait $70,000 (1)
Peter Cehlarik $70,000 (1)
Andreas Borgman $70,000 (1)
Andrew Agozzino $70,000 (1)
Jeremy Swayman $60,000 (5)
Total Farm Players25
Salary Commitment
Year 2023 : $2,575,300
Year 2024 : $1,282,500
Year 2025 : $927,500
Year 2026 : $835,000
Salary Average Commitment
Year 2023 : $2,575,300
Year 2024 : $1,282,500
Year 2025 : $927,500
Year 2026 : $835,000

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 5,143 - 85.71%
Level 2: 5000 - $60 - 4,270 - 85.40%
Level 3: 2000 - $45 - 1,642 - 82.08%
Level 4: 4000 - $30 - 3,246 - 81.14%
Luxury : 1000 - $200 - 838 - 83.83%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,738 - 95.64%
Farm Level 2: 3000 - $12 - 2,843 - 94.78%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,138 - 84.10%
Average Income per Game$1,652,946
Year to Date Revenue$67,770,801
Farm
Home Games Left0
Average Attendance - %8,582 - 95.35%
Average Income per Game$213,091
Year to Date Revenue$8,736,732

Expense

Pro Players Total Salaries$77,345,000
Farm Players Total Salaries$2,822,783
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,000,000
Pro Year To Date Expenses$75,561,516
Farm Year To Date Expenses$2,929,113
Pro Salary Cap To Date$75,561,516
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$502,240
Pro Estimated Expenses$502,240
Farm Remaining Season Days0
Farm Expenses Per Days$18,694
Farm Estimated Expenses$0
Estimated Season Expenses$502,240
Season Salary Cap$79,345,000
Estimate Under Maximum Salary Cap of $81,500,000$2,155,000
Estimate Over Minimum Salary Cap of $60,200,000 $19,145,000
Current Bank Account$10,382,504
Projected Bank Account$9,880,264

Pro Players Salaries

Victor Hedman $8,284,000 (3)
Artemi Panarin $8,082,000 (1)
Carey Price $6,607,000 (3)
John Klingberg $6,000,000 (5)
Aleksander Barkov $5,900,000 (1)
Jonathan Marchessault $4,710,000 (1)
Brett Pesce $4,500,000 (6)
Nikolaj Ehlers $4,341,000 (3)
Brendan Gallagher $3,924,000 (2)
Alex Tuch $3,700,000 (6)
Josh Morrissey $3,677,000 (1)
Mark Stuart $3,006,000 (1)
Logan Stanley $2,500,000 (6)
Nick Suzuki $2,200,000 (4)
Nick Bonino $2,033,000 (1)
Maxime Comtois $2,000,000 (3)
Ryan Reaves $1,200,000 (2)
Radim Simek $1,031,000 (1)
Pierre-Edouard Bellemare $850,000 (2)
Jason Pominville $800,000 (1)
Jori Lehtera $700,000 (2)
Steven Kampfer $700,000 (4)
Jonathan Bernier $600,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $77,345,000
Year 2024 : $47,506,000
Year 2025 : $40,832,000
Year 2026 : $19,600,000
Salary Average Commitment
Year 2023 : $77,345,000
Year 2024 : $47,506,000
Year 2025 : $40,832,000
Year 2026 : $19,600,000
Salary Cap with 1 Way Contract
Year 2023 : $77,345,000
Year 2024 : $47,506,000
Year 2025 : $40,832,000
Year 2026 : $19,600,000

Farm Players Salaries

Nicolas Deslauriers $206,400 (1)
Samuel Girard (Out of Payroll) $200,000 (6)
Joe Veleno $190,000 (6)
Jesperi Kotkaniemi $180,000 (6)
Carl Hagelin $154,200 (1)
Devon Toews $150,000 (2)
Josh Mahura $130,000 (6)
Joni Ikonen $125,000 (1)
Samuel Montembeault $120,000 (3)
Cale Fleury $115,000 (1)
Julien Gauthier $100,000 (2)
Steve Oleksy $95,000 (2)
Dawson Mercer $92,500 (3)
Gianni Fairbrother $92,500 (3)
Cole Koepke $92,500 (3)
MacKenzie Entwistle $90,000 (3)
Cale Makar $88,083 (1)
Allan McShane $87,500 (1)
Matthew Peca $85,000 (2)
Carson Soucy $85,000 (3)
Erik Condra $85,000 (1)
Neal Pionk $85,000 (3)
Jimmy Vesey $84,100 (1)
Michael Leighton $80,000 (1)
Josh Jooris $70,000 (1)
Joseph Gambardella $70,000 (1)
Troy Grosenick $70,000 (1)
Total Farm Players27
Salary Commitment
Year 2023 : $3,022,783
Year 2024 : $1,787,500
Year 2025 : $1,357,500
Year 2026 : $700,000
Salary Average Commitment
Year 2023 : $3,022,783
Year 2024 : $1,787,500
Year 2025 : $1,357,500
Year 2026 : $700,000

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 4,872 - 81.19%
Level 2: 5000 - $60 - 4,033 - 80.66%
Level 3: 2000 - $45 - 1,529 - 76.47%
Level 4: 4000 - $30 - 3,035 - 75.89%
Luxury : 1000 - $200 - 784 - 78.39%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,692 - 94.86%
Farm Level 2: 3000 - $12 - 2,825 - 94.15%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,253 - 79.19%
Average Income per Game$1,558,236
Year to Date Revenue$63,887,667
Farm
Home Games Left0
Average Attendance - %8,516 - 94.62%
Average Income per Game$211,420
Year to Date Revenue$8,668,226

Expense

Pro Players Total Salaries$60,422,564
Farm Players Total Salaries$2,788,908
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,099,333
Pro Year To Date Expenses$63,386,983
Farm Year To Date Expenses$2,813,146
Pro Salary Cap To Date$63,386,983
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$392,354
Pro Estimated Expenses$392,354
Farm Remaining Season Days0
Farm Expenses Per Days$18,470
Farm Estimated Expenses$0
Estimated Season Expenses$392,354
Season Salary Cap$62,521,897
Estimate Under Maximum Salary Cap of $81,500,000$18,978,103
Estimate Over Minimum Salary Cap of $60,200,000 $2,321,897
Current Bank Account$34,579,377
Projected Bank Account$34,187,023

Pro Players Salaries

Thatcher Demko $5,883,000 (2)
Alexander Wennberg $4,600,000 (6)
Elias Pettersson $4,000,000 (6)
Josh Norris $3,846,000 (1)
Brandon Tanev $3,500,000 (5)
Kasperi Kapanen $3,200,000 (1)
Zach Hyman $3,014,000 (6)
Rasmus Dahlin $3,000,000 (6)
Jake Virtanen $2,960,000 (1)
Dylan DeMelo $2,905,000 (1)
Eetu Luostarinen $2,787,000 (3)
Zemgus Girgensons $2,500,000 (6)
Michael Del Zotto $2,450,000 (2)
Jacob Markstrom $2,444,000 (1)
Kale Clague $2,200,000 (6)
Olli Juolevi $2,000,000 (6)
Jake DeBrusk $1,750,000 (6)
Rasmus Andersson $1,733,564 (2)
Jesse Puljujarvi $1,500,000 (6)
Lucas Johansen $1,500,000 (6)
Benjamin Jones $1,500,000 (6)
Kole Lind $1,150,000 (4)
Total Pro Players22
Salary Commitment
Year 2023 : $60,422,564
Year 2024 : $45,067,564
Year 2025 : $35,001,000
Year 2026 : $32,214,000
Salary Average Commitment
Year 2023 : $60,422,564
Year 2024 : $45,067,564
Year 2025 : $35,001,000
Year 2026 : $32,214,000
Salary Cap with 1 Way Contract
Year 2023 : $60,422,564
Year 2024 : $45,067,564
Year 2025 : $35,001,000
Year 2026 : $32,214,000

Farm Players Salaries

Emil Pettersson $261,900 (2)
Carter Rowney $243,900 (1)
Josh Archibald $150,000 (1)
Jonathan Dahlen $146,200 (3)
Ethan Bear $121,500 (1)
Michael DiPietro $120,000 (5)
Adam Gaudette $109,500 (1)
Adin Hill $100,000 (2)
Tyler Benson $100,000 (1)
Carson Focht $92,500 (2)
Nicolas Meloche $90,000 (3)
Greg Meireles $87,500 (1)
Zachary Aston-Reese $85,000 (1)
Alexander Delnov $85,000 (3)
Dominik Simon $80,000 (2)
Jett Woo $80,000 (6)
Anatoly Golyshev $80,000 (2)
Tyler Steenbergen $80,000 (3)
Keegan Kanzig $70,000 (1)
Travis Boyd $70,000 (1)
Matt Hackett $70,000 (1)
Ashton Sautner $70,000 (1)
Luke Gazdic $70,000 (1)
Patrick McNally $70,000 (1)
Dmitrij Jaskin $70,000 (1)
Jack Rathbone $65,908 (4)
Michael Liambas $60,000 (1)
Cam Dineen $60,000 (1)
Total Farm Players28
Salary Commitment
Year 2023 : $2,788,908
Year 2024 : $1,281,508
Year 2025 : $667,108
Year 2026 : $265,908
Salary Average Commitment
Year 2023 : $2,788,908
Year 2024 : $1,281,508
Year 2025 : $667,108
Year 2026 : $265,908

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Center
Level 1: 6000 - $100 - 5,327 - 88.78%
Level 2: 5000 - $60 - 4,384 - 87.67%
Level 3: 2000 - $45 - 1,717 - 85.84%
Level 4: 4000 - $30 - 3,397 - 84.94%
Luxury : 1000 - $200 - 877 - 87.67%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,718 - 95.31%
Farm Level 2: 3000 - $12 - 2,872 - 95.72%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,701 - 87.23%
Average Income per Game$1,713,812
Year to Date Revenue$70,266,278
Farm
Home Games Left0
Average Attendance - %8,590 - 95.45%
Average Income per Game$212,905
Year to Date Revenue$8,729,107

Expense

Pro Players Total Salaries$81,443,750
Farm Players Total Salaries$3,184,171
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$80,466,882
Farm Year To Date Expenses$3,195,983
Pro Salary Cap To Date$80,466,882
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$528,856
Pro Estimated Expenses$528,856
Farm Remaining Season Days0
Farm Expenses Per Days$21,087
Farm Estimated Expenses$0
Estimated Season Expenses$528,856
Season Salary Cap$81,443,750
Estimate Under Maximum Salary Cap of $81,500,000$56,250
Estimate Over Minimum Salary Cap of $60,200,000 $21,243,750
Current Bank Account$57,248,494
Projected Bank Account$56,719,638

Pro Players Salaries

Thomas Chabot $8,000,000 (4)
Vladimir Tarasenko $7,500,000 (1)
Evgeny Kuznetsov $6,625,000 (6)
Claude Giroux $6,450,000 (6)
Alec Martinez $6,150,000 (4)
Gabriel Landeskog $5,101,000 (2)
Oliver Bjorkstrand $4,900,000 (5)
Frederik Andersen $4,735,000 (3)
Olli Maatta $3,900,000 (5)
Justin Faulk $3,708,000 (3)
Mikael Backlund $3,700,000 (3)
Oscar Klefbom $3,425,000 (6)
Patrick Maroon $2,300,000 (6)
Richard Panik $2,300,000 (6)
Morgan Frost $2,125,000 (1)
Adam Mascherin $1,821,750 (1)
Glenn Gawdin $1,650,000 (5)
Kevin Fiala $1,500,000 (1)
Laurent Brossoit $1,450,000 (5)
Ben Harpur $1,400,000 (3)
Shane Prince $1,153,000 (1)
Sam Steel $850,000 (6)
Josh Manson $700,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $81,443,750
Year 2024 : $67,144,000
Year 2025 : $62,043,000
Year 2026 : $48,500,000
Salary Average Commitment
Year 2023 : $83,443,750
Year 2024 : $67,144,000
Year 2025 : $62,043,000
Year 2026 : $48,500,000
Salary Cap with 1 Way Contract
Year 2023 : $81,443,750
Year 2024 : $66,644,000
Year 2025 : $61,543,000
Year 2026 : $48,000,000

Farm Players Salaries

Cal Petersen $300,000 (5)
Denis Gurianov $255,000 (2)
Zack Whitecloud $210,000 (1)
Jesper Fast $210,000 (4)
Ben Smith $187,600 (1)
Casey Fitzgerald $150,000 (6)
Nikolay Prokhorkin $140,000 (3)
Marcus Hogberg $140,000 (1)
Zachary Fucale $114,300 (1)
Jean-Sebastien Dea $107,871 (2)
Carl Dahlstrom $97,500 (1)
Bowen Byram $92,500 (2)
Rasmus Kupari $92,500 (2)
Ryan Suzuki $92,500 (3)
Noah Gregor $91,900 (3)
Alex Formenton $90,000 (5)
Brandon Hagel $87,500 (1)
Mac Hollowell $87,500 (1)
Jared McIsaac $87,500 (1)
Mitchell Stephens $82,500 (1)
Troy Terry $72,500 (6)
Ryan McLeod $70,000 (1)
Lauri Pajuniemi $70,000 (1)
Jonathan Gruden $70,000 (1)
Brandon Hickey $65,000 (4)
Janne Kuokkanen $60,000 (3)
Filip Ahl $60,000 (5)
Total Farm Players27
Salary Commitment
Year 2023 : $3,184,171
Year 2024 : $1,879,771
Year 2025 : $1,331,900
Year 2026 : $947,500
Salary Average Commitment
Year 2023 : $3,184,171
Year 2024 : $1,879,771
Year 2025 : $1,331,900
Year 2026 : $947,500

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $100 - 4,819 - 80.32%
Level 2: 5000 - $60 - 4,027 - 80.53%
Level 3: 2000 - $45 - 1,532 - 76.58%
Level 4: 4000 - $30 - 3,027 - 75.67%
Luxury : 1000 - $200 - 779 - 77.88%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,580 - 92.99%
Farm Level 2: 3000 - $12 - 2,862 - 95.39%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,183 - 78.79%
Average Income per Game$1,548,073
Year to Date Revenue$63,471,002
Farm
Home Games Left0
Average Attendance - %8,441 - 93.79%
Average Income per Game$208,598
Year to Date Revenue$8,552,503

Expense

Pro Players Total Salaries$49,713,623
Farm Players Total Salaries$2,742,900
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$13,655,167
Pro Year To Date Expenses$57,450,357
Farm Year To Date Expenses$2,716,113
Pro Salary Cap To Date$57,450,357
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$322,816
Pro Estimated Expenses$322,816
Farm Remaining Season Days0
Farm Expenses Per Days$18,165
Farm Estimated Expenses$0
Estimated Season Expenses$322,816
Season Salary Cap$63,368,790
Estimate Under Maximum Salary Cap of $81,500,000$18,131,210
Estimate Over Minimum Salary Cap of $60,200,000 $3,168,790
Current Bank Account$23,534,337
Projected Bank Account$23,211,521

Pro Players Salaries

Gustav Nyquist $4,092,000 (2)
Dominik Kubalik $3,700,000 (2)
Martin Marincin $3,682,000 (1)
Jared McCann $2,791,000 (1)
Alexander Burmistrov $2,757,000 (1)
Mikhail Grigorenko $2,703,000 (1)
Valeri Nichushkin $2,623,000 (1)
Gabriel Carlsson $2,617,000 (3)
Alexander Dergachyov $2,415,000 (1)
Clayton Keller $2,250,000 (4)
Kristers Gudlevskis $2,100,000 (4)
Ivan Barbashev $2,050,000 (6)
Jack Campbell $1,999,123 (5)
Ryan Poehling $1,900,000 (4)
Philippe Myers $1,875,000 (6)
Ryan Dzingel $1,700,000 (2)
Jacob Larsson $1,697,000 (1)
Erik Brannstrom $1,312,500 (1)
Markus Granlund $1,300,000 (3)
Jonathan Ericsson $1,250,000 (1)
Nick Bjugstad $1,250,000 (4)
Alexandre Texier $950,000 (4)
Gustav Olofsson $700,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $49,713,623
Year 2024 : $27,783,123
Year 2025 : $18,291,123
Year 2026 : $14,374,123
Salary Average Commitment
Year 2023 : $49,713,623
Year 2024 : $27,783,123
Year 2025 : $18,291,123
Year 2026 : $14,374,123
Salary Cap with 1 Way Contract
Year 2023 : $49,713,623
Year 2024 : $27,783,123
Year 2025 : $18,291,123
Year 2026 : $14,374,123

Farm Players Salaries

Adam Lowry $278,700 (1)
Tyson Jost $195,000 (6)
Kurtis Gabriel $175,000 (5)
Anton Blidh $145,000 (5)
Alex Iafallo $135,000 (5)
Alexei Bereglazov $100,000 (1)
Joakim Ryan $100,000 (5)
Collin Delia $99,000 (3)
Brandon Halverson $97,500 (5)
Connor Ingram $95,000 (4)
Filip Zadina $92,500 (3)
Dylan Cozens $92,500 (3)
Jack Quinn $92,500 (3)
Jordan Hollett $87,500 (4)
Kaapo Kakko $87,500 (1)
Calvin Thurkauf $85,000 (3)
Michael Spacek $79,400 (4)
Gregory Hofmann $75,800 (1)
Jens Looke $75,000 (3)
Santeri Virtanen $72,500 (5)
Cameron Schilling $70,000 (1)
Matt Taormina $70,000 (1)
Will ONeill $70,000 (1)
Mark Fraser $70,000 (1)
Michael Bunting $70,000 (3)
Kasper Kotkansalo $67,500 (5)
JD Greenway $65,000 (5)
Total Farm Players27
Salary Commitment
Year 2023 : $2,742,900
Year 2024 : $1,920,900
Year 2025 : $1,920,900
Year 2026 : $1,314,400
Salary Average Commitment
Year 2023 : $2,742,900
Year 2024 : $1,920,900
Year 2025 : $1,920,900
Year 2026 : $1,314,400

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5,118 - 85.29%
Level 2: 5000 - $60 - 4,447 - 88.94%
Level 3: 2000 - $45 - 1,669 - 83.47%
Level 4: 4000 - $30 - 3,375 - 84.38%
Luxury : 1000 - $200 - 845 - 84.50%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,814 - 96.90%
Farm Level 2: 3000 - $12 - 2,885 - 96.15%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,455 - 85.86%
Average Income per Game$1,674,738
Year to Date Revenue$68,664,243
Farm
Home Games Left0
Average Attendance - %8,699 - 96.65%
Average Income per Game$215,966
Year to Date Revenue$8,854,593

Expense

Pro Players Total Salaries$74,857,000
Farm Players Total Salaries$3,815,158
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$528,000
Pro Year To Date Expenses$74,799,995
Farm Year To Date Expenses$3,853,815
Pro Salary Cap To Date$74,799,995
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$486,084
Pro Estimated Expenses$486,084
Farm Remaining Season Days0
Farm Expenses Per Days$25,266
Farm Estimated Expenses$0
Estimated Season Expenses$486,084
Season Salary Cap$75,385,000
Estimate Under Maximum Salary Cap of $81,500,000$6,115,000
Estimate Over Minimum Salary Cap of $60,200,000 $15,185,000
Current Bank Account$20,025,228
Projected Bank Account$19,539,144

Pro Players Salaries

Marcus Johansson $6,000,000 (6)
Rickard Rakell $5,750,000 (4)
Jordan Staal $5,750,000 (6)
Zach Werenski $5,693,000 (1)
Mike Hoffman $5,604,000 (1)
Shayne Gostisbehere $5,250,000 (5)
Anthony Mantha $5,014,000 (6)
Taylor Hall $4,963,000 (4)
Jared Spurgeon $4,725,000 (1)
Adam Larsson $4,029,000 (2)
Paul Byron $3,014,000 (6)
Tobias Rieder $2,892,000 (1)
Eeli Tolvanen $2,647,000 (1)
Hampus Lindholm $2,400,000 (5)
Jon Gillies $2,262,000 (1)
Jonathan Quick $2,014,000 (6)
Sami Vatanen $1,907,000 (1)
Nathan Schnarr $1,500,000 (6)
Dale Weise $1,029,000 (3)
David Desharnais $850,000 (2)
Matt Martin $850,000 (2)
Ben Chiarot $714,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $74,857,000
Year 2024 : $50,663,000
Year 2025 : $44,934,000
Year 2026 : $43,905,000
Salary Average Commitment
Year 2023 : $79,014,000
Year 2024 : $50,663,000
Year 2025 : $44,934,000
Year 2026 : $43,905,000
Salary Cap with 1 Way Contract
Year 2023 : $74,857,000
Year 2024 : $48,413,000
Year 2025 : $42,684,000
Year 2026 : $41,655,000

Farm Players Salaries

Jamie McBain $300,000 (1)
Mason Appleton $300,000 (6)
Tyler Ennis $300,000 (1)
Anders Lindback $300,000 (1)
Jake Evans $300,000 (6)
Matt Lorito $200,000 (1)
Tomas Plekanec $175,000 (1)
Keith Kinkaid $167,000 (1)
Ivan Chekhovich $160,000 (4)
Louis Belpedio $156,400 (3)
Josef Korenar $145,000 (3)
Emil Bemstrom $140,000 (6)
Rob OGara $135,000 (1)
Connor Dewar $125,000 (6)
Eric Fehr $120,000 (2)
Evan McEneny $100,000 (1)
Buddy Robinson $100,000 (1)
Riley Sutter $100,000 (1)
Ryan MacInnis $97,558 (3)
Teddy Purcell $71,400 (1)
Tom Pyatt $71,400 (1)
Chris Martenet $71,400 (1)
MacKenze Stewart $60,000 (1)
Jakub Jerabek $60,000 (1)
Devante Stephens $60,000 (4)
Justin Dowling (Out of Payroll) $60,000 (1)
Total Farm Players26
Salary Commitment
Year 2023 : $3,875,158
Year 2024 : $1,603,958
Year 2025 : $1,483,958
Year 2026 : $1,085,000
Salary Average Commitment
Year 2023 : $3,875,158
Year 2024 : $1,603,958
Year 2025 : $1,483,958
Year 2026 : $1,085,000

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $100 - 5,089 - 84.82%
Level 2: 5000 - $60 - 4,226 - 84.51%
Level 3: 2000 - $45 - 1,648 - 82.40%
Level 4: 4000 - $30 - 3,242 - 81.04%
Luxury : 1000 - $200 - 818 - 81.83%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,659 - 94.32%
Farm Level 2: 3000 - $12 - 2,839 - 94.62%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,023 - 83.46%
Average Income per Game$1,635,336
Year to Date Revenue$67,048,785
Farm
Home Games Left0
Average Attendance - %8,498 - 94.42%
Average Income per Game$210,646
Year to Date Revenue$8,636,486

Expense

Pro Players Total Salaries$77,352,000
Farm Players Total Salaries$2,823,767
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$3,895,333
Pro Year To Date Expenses$75,449,663
Farm Year To Date Expenses$2,651,621
Pro Salary Cap To Date$75,449,663
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$502,286
Pro Estimated Expenses$502,286
Farm Remaining Season Days0
Farm Expenses Per Days$18,700
Farm Estimated Expenses$0
Estimated Season Expenses$502,286
Season Salary Cap$81,247,333
Estimate Under Maximum Salary Cap of $81,500,000$252,667
Estimate Over Minimum Salary Cap of $60,200,000 $21,047,333
Current Bank Account$15,915,707
Projected Bank Account$15,413,421

Pro Players Salaries

Aaron Ekblad $7,000,000 (6)
William Karlsson $6,225,000 (3)
Tomas Hertl $5,625,000 (1)
Pavel Buchnevich $4,750,000 (6)
Alex Galchenyuk $4,468,000 (1)
Petr Mrazek $4,130,000 (1)
Connor Murphy $3,750,000 (3)
Sven Andrighetto $3,750,000 (6)
David Savard $3,651,000 (2)
Evgeni Dadonov $3,583,000 (2)
Dan Girardi $3,500,000 (1)
Jason Demers $3,500,000 (2)
Mikkel Boedker $3,191,000 (3)
Patric Hornqvist $3,000,000 (1)
Jeff Carter $3,000,000 (2)
Nikita Zadorov $2,800,000 (6)
Thomas Vanek $2,447,000 (1)
David Rittich $2,250,000 (6)
Adam Erne $1,946,000 (1)
Michael Sgarbossa $1,936,000 (1)
Wade Allison $1,250,000 (4)
Marcus Kruger $1,000,000 (2)
John Nyberg $600,000 (4)
Total Pro Players23
Salary Commitment
Year 2023 : $77,352,000
Year 2024 : $50,300,000
Year 2025 : $35,566,000
Year 2026 : $22,400,000
Salary Average Commitment
Year 2023 : $77,352,000
Year 2024 : $50,300,000
Year 2025 : $35,566,000
Year 2026 : $22,400,000
Salary Cap with 1 Way Contract
Year 2023 : $77,352,000
Year 2024 : $50,300,000
Year 2025 : $35,566,000
Year 2026 : $22,400,000

Farm Players Salaries

Jordan Binnington $225,000 (6)
Noel Acciari $166,667 (2)
Connor Hurley $163,400 (3)
Jordan Oesterle $150,000 (4)
Nikita Popugaev $142,800 (3)
Curtis Lazar $140,000 (5)
Cristoval Nieves $130,000 (2)
Shane Starrett $120,000 (3)
Benoit-Olivier Groulx $100,000 (6)
Evan Barratt $100,000 (3)
Linus Nassen $100,000 (1)
Philippe Desrosiers $97,400 (3)
Isak Walther $92,500 (2)
Luka Burzan $92,500 (2)
Gabriel Fortier $90,000 (6)
Ethan Keppen $87,500 (1)
Oskari Laaksonen $87,500 (1)
Jack Roslovic $80,000 (4)
Chad Krys $80,000 (5)
Brad Morrison $80,000 (5)
Samuel Blais $78,500 (3)
Sergei Kalinin $75,000 (4)
Matthew Cairns $75,000 (1)
Chris Butler $70,000 (1)
Brian Gibbons $70,000 (1)
Andrew Bodnarchuk $70,000 (1)
Scott Harrington $60,000 (2)
Total Farm Players27
Salary Commitment
Year 2023 : $2,823,767
Year 2024 : $2,263,767
Year 2025 : $1,722,100
Year 2026 : $1,020,000
Salary Average Commitment
Year 2023 : $2,823,767
Year 2024 : $2,263,767
Year 2025 : $1,722,100
Year 2026 : $1,020,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,101 - 85.01%
Level 2: 5000 - $60 - 4,252 - 85.04%
Level 3: 2000 - $45 - 1,648 - 82.41%
Level 4: 4000 - $30 - 3,276 - 81.89%
Luxury : 1000 - $200 - 835 - 83.49%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,680 - 94.66%
Farm Level 2: 3000 - $12 - 2,841 - 94.70%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,112 - 83.95%
Average Income per Game$1,645,874
Year to Date Revenue$67,480,840
Farm
Home Games Left0
Average Attendance - %8,521 - 94.68%
Average Income per Game$211,304
Year to Date Revenue$8,663,470

Expense

Pro Players Total Salaries$78,869,500
Farm Players Total Salaries$2,164,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,363,000
Pro Year To Date Expenses$76,593,943
Farm Year To Date Expenses$2,108,086
Pro Salary Cap To Date$76,593,943
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$512,140
Pro Estimated Expenses$512,140
Farm Remaining Season Days0
Farm Expenses Per Days$14,333
Farm Estimated Expenses$0
Estimated Season Expenses$512,140
Season Salary Cap$80,232,500
Estimate Under Maximum Salary Cap of $81,500,000$1,267,500
Estimate Over Minimum Salary Cap of $60,200,000 $20,032,500
Current Bank Account$30,510,146
Projected Bank Account$29,998,006

Pro Players Salaries

Brayden Schenn $8,580,000 (1)
Mark Stone $6,800,000 (6)
Ryan Johansen $6,353,000 (1)
Sean Monahan $5,778,000 (1)
Charlie Coyle $5,593,000 (1)
Jeff Skinner $5,452,000 (2)
Chris Kreider $4,584,000 (1)
Danny DeKeyser $4,500,000 (2)
Jake Allen $4,346,000 (1)
Ian Cole $3,628,000 (1)
Jack Johnson $3,578,000 (1)
Marc Methot $3,051,000 (2)
Julius Honka $2,650,000 (5)
Vincent Trocheck $2,475,000 (5)
James van Riemsdyk $2,098,500 (1)
Jacob Josefson $2,000,000 (2)
Charlie Lindgren $1,961,000 (1)
Philip Samuelsson $1,600,000 (3)
Brian Boyle $1,500,000 (1)
Teemu Pulkkinen $942,000 (1)
Ian McCoshen $700,000 (2)
Casey Cizikas $700,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $78,869,500
Year 2024 : $32,403,000
Year 2025 : $16,000,000
Year 2026 : $14,400,000
Salary Average Commitment
Year 2023 : $82,443,000
Year 2024 : $32,403,000
Year 2025 : $16,000,000
Year 2026 : $14,400,000
Salary Cap with 1 Way Contract
Year 2023 : $78,869,500
Year 2024 : $29,928,000
Year 2025 : $13,525,000
Year 2026 : $11,925,000

Farm Players Salaries

Tomas Hyka $165,200 (1)
Linus Soderstrom $150,000 (6)
Serron Noel $150,000 (6)
Joshua Jacobs $120,000 (5)
Hunter Shinkaruk $101,200 (1)
Matteo Gennaro $92,500 (3)
Brandon Crawley $92,500 (3)
Tage Thompson $90,800 (3)
Kiefer Sherwood $82,300 (2)
Sean Day $80,000 (4)
Connor Hall $80,000 (3)
Sergey Zborovskiy $75,000 (2)
Shane Gersich $74,800 (3)
Jeff Glass $70,000 (1)
Scottie Upshall $70,000 (1)
Kyle Rau $70,000 (1)
Tom Sestito $70,000 (1)
Colin McDonald $70,000 (1)
Yaroslav Dyblenko $70,000 (1)
Griffen Molino $70,000 (1)
Mason Mitchell $70,000 (2)
Noah Rod $70,000 (3)
Harri Sateri $60,000 (1)
Julius Nattinen $60,000 (1)
Anthony Florentino $60,000 (1)
Total Farm Players25
Salary Commitment
Year 2023 : $2,164,300
Year 2024 : $1,227,900
Year 2025 : $1,000,600
Year 2026 : $500,000
Salary Average Commitment
Year 2023 : $2,164,300
Year 2024 : $1,227,900
Year 2025 : $1,000,600
Year 2026 : $500,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $200 - 4,320 - 72.00%
Level 2: 5000 - $150 - 3,600 - 72.00%
Level 3: 2000 - $70 - 1,476 - 73.80%
Level 4: 4000 - $50 - 2,906 - 72.65%
Luxury : 1000 - $300 - 736 - 73.59%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $30 - 5,467 - 91.12%
Farm Level 2: 3000 - $15 - 2,682 - 89.39%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %13,038 - 72.43%
Average Income per Game$1,593,946
Year to Date Revenue$65,351,791
Farm
Home Games Left0
Average Attendance - %8,149 - 90.54%
Average Income per Game$208,807
Year to Date Revenue$8,561,097

Expense

Pro Players Total Salaries$55,857,431
Farm Players Total Salaries$2,925,376
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$14,086,333
Pro Year To Date Expenses$58,766,032
Farm Year To Date Expenses$2,382,223
Pro Salary Cap To Date$58,766,032
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$362,711
Pro Estimated Expenses$362,711
Farm Remaining Season Days0
Farm Expenses Per Days$19,373
Farm Estimated Expenses$0
Estimated Season Expenses$362,711
Season Salary Cap$69,943,764
Estimate Under Maximum Salary Cap of $81,500,000$11,556,236
Estimate Over Minimum Salary Cap of $60,200,000 $9,743,764
Current Bank Account$27,427,567
Projected Bank Account$27,064,856

Pro Players Salaries

Cory Schneider $6,500,000 (3)
Kevin Hayes $6,274,654 (5)
Jason Spezza $6,000,000 (1)
Colin Wilson $4,384,000 (2)
Jaroslav Halak $3,349,000 (3)
Corey Perry $3,300,000 (1)
Miles Wood $2,939,000 (1)
Gemel Smith $2,867,000 (1)
Dylan Gambrell $2,794,000 (1)
Jordan Weal $2,762,000 (2)
Mike Green $2,750,000 (1)
Justin Abdelkader $1,750,000 (1)
Klim Kostin $1,700,000 (2)
Frederik Claesson $1,510,000 (1)
Alex Goligoski $1,500,000 (2)
Ben Hutton $1,000,000 (1)
Cameron Morrison $900,000 (4)
Cody Goloubef $777,777 (1)
Nikita Tryamkin $700,000 (6)
Michael Raffl $700,000 (1)
Jordan Schroeder $700,000 (1)
David Warsofsky $700,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $55,857,431
Year 2024 : $28,069,654
Year 2025 : $17,723,654
Year 2026 : $7,874,654
Salary Average Commitment
Year 2023 : $55,857,431
Year 2024 : $28,069,654
Year 2025 : $17,723,654
Year 2026 : $7,874,654
Salary Cap with 1 Way Contract
Year 2023 : $55,857,431
Year 2024 : $28,069,654
Year 2025 : $17,723,654
Year 2026 : $7,874,654

Farm Players Salaries

Philip Holm $200,000 (4)
Daniil Tarasov $183,600 (1)
Joseph Cramarossa $180,000 (2)
Anders Bjork $162,200 (1)
Craig Smith $161,300 (1)
Alexander Nylander $153,610 (3)
Colton White $146,655 (6)
Tommy Wingels $135,000 (2)
Jake Leschyshyn $107,344 (4)
Chad Ruhwedel $100,000 (2)
Sean Walker $97,200 (1)
Quinton Byfield $92,500 (3)
Cam Hillis $92,500 (3)
Matthew Wedman $92,500 (2)
Egor Afanasayev $92,500 (3)
Arthur Kaliyev $92,500 (2)
Noel Hoefenmayer $92,500 (3)
Quinn Hughes $91,667 (1)
Julian Melchiori $85,000 (3)
Conor Garland $77,500 (1)
Alex Stalock $75,000 (2)
Devin Setoguchi $70,000 (1)
Edward Pasquale $70,000 (1)
Kyle Brodziak $70,000 (1)
Adam Cracknell $70,000 (1)
Patrick Wiercioch $70,000 (1)
Carter Verhaeghe $64,300 (3)
Total Farm Players27
Salary Commitment
Year 2023 : $2,925,376
Year 2024 : $1,801,909
Year 2025 : $1,126,909
Year 2026 : $453,999
Salary Average Commitment
Year 2023 : $2,925,376
Year 2024 : $1,801,909
Year 2025 : $1,126,909
Year 2026 : $453,999

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT- Mobile Arena
Level 1: 6000 - $90 - 5,185 - 86.41%
Level 2: 5000 - $55 - 4,375 - 87.49%
Level 3: 2000 - $40 - 1,727 - 86.35%
Level 4: 4000 - $25 - 3,377 - 84.43%
Luxury : 1000 - $180 - 868 - 86.78%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,552 - 92.54%
Farm Level 2: 3000 - $12 - 2,810 - 93.67%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,531 - 86.28%
Average Income per Game$1,627,604
Year to Date Revenue$66,731,744
Farm
Home Games Left0
Average Attendance - %8,362 - 92.91%
Average Income per Game$207,028
Year to Date Revenue$8,488,150

Expense

Pro Players Total Salaries$81,328,666
Farm Players Total Salaries$3,427,850
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$80,215,845
Farm Year To Date Expenses$3,388,871
Pro Salary Cap To Date$80,215,845
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$528,108
Pro Estimated Expenses$528,108
Farm Remaining Season Days0
Farm Expenses Per Days$22,701
Farm Estimated Expenses$0
Estimated Season Expenses$528,108
Season Salary Cap$81,328,666
Estimate Under Maximum Salary Cap of $81,500,000$171,334
Estimate Over Minimum Salary Cap of $60,200,000 $21,128,666
Current Bank Account$18,271,994
Projected Bank Account$17,743,886

Pro Players Salaries

Alex Ovechkin $12,800,000 (2)
David Pastrnak $6,666,666 (2)
Esa Lindell $5,800,000 (5)
Calvin de Haan $5,422,000 (1)
Jake Guentzel $5,307,000 (3)
Cody Glass $4,989,000 (1)
Kirill Kaprizov $4,500,000 (3)
Mathew Barzal $3,960,000 (2)
Trevor van Riemsdyk $3,955,000 (1)
Jonas Brodin $3,211,000 (2)
Martin Necas $2,900,000 (6)
Ryan Donato $2,513,000 (3)
Semyon Varlamov $2,500,000 (6)
Carter Hart $2,492,000 (3)
Ondrej Kase $2,300,000 (1)
Miro Heiskanen $1,950,000 (5)
Jason Garrison $1,750,000 (1)
Evgeny Svechnikov $1,650,000 (3)
Andrew Peeke $1,650,000 (5)
Andreas Martinsen $1,500,000 (1)
Jason Robertson $1,500,000 (5)
Stanislav Galiev $1,313,000 (1)
Daniel Taylor $700,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $81,328,666
Year 2024 : $61,899,666
Year 2025 : $35,262,000
Year 2026 : $18,800,000
Salary Average Commitment
Year 2023 : $83,428,666
Year 2024 : $61,899,666
Year 2025 : $35,262,000
Year 2026 : $18,800,000
Salary Cap with 1 Way Contract
Year 2023 : $81,328,666
Year 2024 : $59,399,666
Year 2025 : $32,762,000
Year 2026 : $16,300,000

Farm Players Salaries

Shane Harper $261,900 (2)
Nicolas Roy $241,100 (3)
Daniel Sprong $202,100 (1)
Vladislav Gavrikov $185,000 (6)
Joel Eriksson-Ek $180,000 (5)
Martin Frk $176,600 (1)
Luke Green $175,000 (6)
Brandon Davidson $150,000 (2)
Urho Vaakanainen $150,000 (6)
Taro Hirose $145,000 (6)
Trevor Carrick $125,000 (2)
Jeremy Roy $98,700 (3)
Adam Helewka $95,000 (4)
Dylan Sikura $95,000 (4)
Dillon Heatherington $95,000 (2)
Cole Fonstad $92,500 (2)
Tyler Madden $92,500 (3)
Alec Regula $92,500 (3)
Sebastian Aho (D) $90,000 (4)
Ty Dellandrea $90,000 (6)
Nicolas Aube-Kubel $85,000 (6)
Bode Wilde $80,000 (6)
Nicholas Caamano $80,000 (3)
Ondrej Vala $77,500 (2)
Zachary Gallant $72,450 (3)
Viktor Stalberg $70,000 (1)
Justin Peters $70,000 (1)
Adam Vay $60,000 (1)
Total Farm Players28
Salary Commitment
Year 2023 : $3,427,850
Year 2024 : $2,849,150
Year 2025 : $2,047,250
Year 2026 : $1,370,000
Salary Average Commitment
Year 2023 : $3,427,850
Year 2024 : $2,849,150
Year 2025 : $2,047,250
Year 2026 : $1,370,000

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 4,990 - 83.17%
Level 2: 5000 - $60 - 4,172 - 83.44%
Level 3: 2000 - $45 - 1,606 - 80.28%
Level 4: 4000 - $30 - 3,247 - 81.17%
Luxury : 1000 - $200 - 807 - 80.66%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,542 - 92.36%
Farm Level 2: 3000 - $12 - 2,805 - 93.49%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,821 - 82.34%
Average Income per Game$1,609,701
Year to Date Revenue$65,997,746
Farm
Home Games Left0
Average Attendance - %8,346 - 92.74%
Average Income per Game$206,635
Year to Date Revenue$8,472,048

Expense

Pro Players Total Salaries$63,121,000
Farm Players Total Salaries$2,351,600
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$5,698,500
Pro Year To Date Expenses$67,243,445
Farm Year To Date Expenses$2,403,671
Pro Salary Cap To Date$67,243,445
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$409,877
Pro Estimated Expenses$409,877
Farm Remaining Season Days0
Farm Expenses Per Days$15,574
Farm Estimated Expenses$0
Estimated Season Expenses$409,877
Season Salary Cap$68,819,500
Estimate Under Maximum Salary Cap of $81,500,000$12,680,500
Estimate Over Minimum Salary Cap of $60,200,000 $8,619,500
Current Bank Account$11,545,626
Projected Bank Account$11,135,749

Pro Players Salaries

Nicklas Backstrom $6,753,000 (1)
Frank Vatrano $5,750,000 (5)
Nick Leddy $5,500,000 (3)
Nikita Zaitsev $5,000,000 (1)
Max Domi $4,737,000 (1)
John Gibson $4,628,000 (1)
Dylan Strome $3,700,000 (6)
Alex Petrovic $3,600,000 (5)
Roope Hintz $3,150,000 (3)
Shane Bowers $2,789,000 (2)
Greg Pateryn $2,309,000 (1)
Sonny Milano $2,258,000 (2)
Barrett Hayton $2,250,000 (6)
Tyler Wotherspoon $2,242,000 (1)
Ilya Sorokin $1,793,000 (1)
Adrian Kempe $1,200,000 (6)
Taylor Raddysh $1,012,000 (3)
Griffin Reinhart $800,000 (2)
Akil Thomas $800,000 (6)
Luke Schenn $750,000 (1)
Nicklas Jensen $700,000 (1)
Marcus Sorensen $700,000 (6)
Evan Rodrigues $700,000 (6)
Total Pro Players23
Salary Commitment
Year 2023 : $63,121,000
Year 2024 : $34,209,000
Year 2025 : $28,362,000
Year 2026 : $18,700,000
Salary Average Commitment
Year 2023 : $63,121,000
Year 2024 : $34,209,000
Year 2025 : $28,362,000
Year 2026 : $18,700,000
Salary Cap with 1 Way Contract
Year 2023 : $63,121,000
Year 2024 : $34,209,000
Year 2025 : $28,362,000
Year 2026 : $18,700,000

Farm Players Salaries

Kurtis MacDermid $245,400 (1)
Brandon Saigeon $150,000 (6)
Sean Maguire $146,200 (1)
Joel Kiviranta $100,000 (6)
Frederik Tiffels $100,000 (6)
Rafael Harvey Pinard $92,500 (2)
Mark Kastelic $92,500 (2)
Liam Kirk $92,500 (3)
Petrus Palmu $92,500 (3)
Mitchell Hoelscher $92,500 (3)
Graeme Clarke $92,500 (3)
Emilio Pettersen $90,000 (4)
Valentin Zykov $75,000 (6)
Patrick Cannone $70,000 (2)
Brian Lashoff $70,000 (1)
Mark Friedman $70,000 (6)
Roland McKeown $70,000 (2)
Tyler Wall $70,000 (6)
Linus Hultstrom $70,000 (2)
Joonas Lyytinen $70,000 (6)
Garret Sparks $70,000 (2)
Ryan Stanton $70,000 (2)
Filip Hallander $70,000 (6)
Mario Lucia $70,000 (2)
Nathan Noel $60,000 (1)
Greg McKegg $60,000 (1)
Total Farm Players26
Salary Commitment
Year 2023 : $2,351,600
Year 2024 : $1,770,000
Year 2025 : $1,165,000
Year 2026 : $795,000
Salary Average Commitment
Year 2023 : $2,351,600
Year 2024 : $1,770,000
Year 2025 : $1,165,000
Year 2026 : $795,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 5,126 - 85.43%
Level 2: 5000 - $60 - 4,289 - 85.79%
Level 3: 2000 - $45 - 1,661 - 83.06%
Level 4: 4000 - $30 - 3,302 - 82.55%
Luxury : 1000 - $200 - 837 - 83.70%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,597 - 93.28%
Farm Level 2: 3000 - $12 - 2,801 - 93.36%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,215 - 84.53%
Average Income per Game$1,655,626
Year to Date Revenue$67,880,648
Farm
Home Games Left0
Average Attendance - %8,397 - 93.31%
Average Income per Game$208,233
Year to Date Revenue$8,537,533

Expense

Pro Players Total Salaries$75,382,250
Farm Players Total Salaries$2,721,050
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,666,500
Pro Year To Date Expenses$77,241,937
Farm Year To Date Expenses$2,590,398
Pro Salary Cap To Date$77,241,937
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$489,495
Pro Estimated Expenses$489,495
Farm Remaining Season Days0
Farm Expenses Per Days$18,020
Farm Estimated Expenses$0
Estimated Season Expenses$489,495
Season Salary Cap$77,048,750
Estimate Under Maximum Salary Cap of $81,500,000$4,451,250
Estimate Over Minimum Salary Cap of $60,200,000 $16,848,750
Current Bank Account$7,285,531
Projected Bank Account$6,796,036

Pro Players Salaries

Connor McDavid $11,779,000 (3)
Patrick Kane $9,450,000 (3)
Drew Doughty $7,423,000 (1)
Shea Weber $6,500,000 (4)
Kyle Okposo $4,700,000 (6)
Jake Muzzin $3,907,000 (1)
Tomas Tatar $3,842,000 (2)
Alexander Radulov $3,750,000 (2)
Dion Phaneuf $3,663,500 (1)
Victor Olofsson $3,050,000 (2)
Brett Connolly $2,500,000 (1)
Justin Bailey $2,271,000 (1)
Leo Komarov $2,000,000 (1)
David Perron (Out of Payroll) $2,000,000 (1)
Jakub Voracek $1,992,500 (6)
Antoine Bibeau $1,986,250 (2)
Andreas Athanasiou $1,850,000 (3)
Markus Nutivaara $1,758,000 (1)
Roman Polak $950,000 (1)
Tyler Graovac $810,000 (1)
Cal Foote $600,000 (3)
Linus Ullmark $600,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $77,382,250
Year 2024 : $55,342,250
Year 2025 : $40,714,000
Year 2026 : $15,185,000
Salary Average Commitment
Year 2023 : $88,888,250
Year 2024 : $55,342,250
Year 2025 : $40,714,000
Year 2026 : $15,185,000
Salary Cap with 1 Way Contract
Year 2023 : $77,382,250
Year 2024 : $49,499,750
Year 2025 : $36,871,500
Year 2026 : $13,192,500

Farm Players Salaries

Andrew OBrien $275,000 (3)
Evan Cowley $134,000 (3)
Nicolas Petan $125,000 (4)
Ryan Johnston $125,000 (2)
Lucas Wallmark $104,200 (1)
Nick Merkley $101,600 (6)
Anton Slepyshev $100,000 (3)
Dylan Wells $95,000 (2)
Vili Saarijarvi $95,000 (4)
Jack Glover $95,000 (2)
Hudson Elynuik $95,000 (6)
Michael Prapavessis $95,000 (2)
Tristen Robins $92,500 (3)
Zachary Lauzon $90,000 (3)
Fredrik Karlstrom $90,000 (2)
Matthew Villalta $90,000 (6)
Alexander Chmelevski $87,500 (1)
David Gustafsson $81,750 (2)
Nick Henry $80,000 (6)
Kirill Ustimenko $80,000 (2)
Alexander True $77,500 (5)
Jake Walman $77,000 (1)
Jordan Stallard $75,000 (5)
Tomas Jurco $75,000 (2)
Eetu Tuulola $75,000 (1)
Connor Hobbs $70,000 (3)
Yannick Weber $70,000 (1)
Joseph Anderson $70,000 (4)
Total Farm Players28
Salary Commitment
Year 2023 : $2,721,050
Year 2024 : $2,307,350
Year 2025 : $1,570,600
Year 2026 : $809,100
Salary Average Commitment
Year 2023 : $2,721,050
Year 2024 : $2,307,350
Year 2025 : $1,570,600
Year 2026 : $809,100

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBells MTS Place
Level 1: 6000 - $100 - 4,998 - 83.30%
Level 2: 5000 - $60 - 4,256 - 85.13%
Level 3: 2000 - $45 - 1,610 - 80.49%
Level 4: 4000 - $30 - 3,214 - 80.35%
Luxury : 1000 - $200 - 804 - 80.37%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,670 - 94.50%
Farm Level 2: 3000 - $12 - 2,840 - 94.67%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,882 - 82.68%
Average Income per Game$1,616,336
Year to Date Revenue$66,269,795
Farm
Home Games Left0
Average Attendance - %8,510 - 94.55%
Average Income per Game$210,991
Year to Date Revenue$8,650,637

Expense

Pro Players Total Salaries$66,234,803
Farm Players Total Salaries$2,717,932
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,256,000
Pro Year To Date Expenses$69,328,389
Farm Year To Date Expenses$2,635,229
Pro Salary Cap To Date$69,328,389
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$430,096
Pro Estimated Expenses$430,096
Farm Remaining Season Days0
Farm Expenses Per Days$18,000
Farm Estimated Expenses$0
Estimated Season Expenses$430,096
Season Salary Cap$68,490,803
Estimate Under Maximum Salary Cap of $81,500,000$13,009,197
Estimate Over Minimum Salary Cap of $60,200,000 $8,290,803
Current Bank Account$8,049,129
Projected Bank Account$7,619,033

Pro Players Salaries

Filip Forsberg $7,031,000 (3)
Ryan Nugent-Hopkins $7,000,000 (6)
Connor Hellebuyck $6,166,666 (2)
Travis Konecny $5,500,000 (6)
Milan Lucic $4,436,434 (3)
Marco Roy $4,198,000 (1)
Noah Juulsen $3,950,000 (3)
Brock Nelson $3,000,000 (5)
Joshua Ho-Sang $2,950,000 (5)
Madison Bowey $2,853,654 (5)
Phillip Danault $2,853,654 (5)
Liam OBrien $2,155,775 (5)
JT Compher $1,965,566 (5)
Blake Siebenaler $1,942,000 (1)
Logan Shaw $1,853,000 (1)
Dylan McIlrath $1,764,636 (5)
Nikita Scherbak $1,658,426 (2)
Ryan Graves $1,232,454 (5)
Andreas Englund $1,154,864 (6)
Matt Beleskey $1,054,674 (1)
Louis Domingue $800,000 (1)
Christian Folin $714,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $66,234,803
Year 2024 : $58,673,129
Year 2025 : $57,848,037
Year 2026 : $42,430,603
Salary Average Commitment
Year 2023 : $76,234,803
Year 2024 : $65,673,129
Year 2025 : $57,848,037
Year 2026 : $42,430,603
Salary Cap with 1 Way Contract
Year 2023 : $66,234,803
Year 2024 : $55,673,129
Year 2025 : $47,848,037
Year 2026 : $32,430,603

Farm Players Salaries

Nick Cousins $176,600 (1)
Connor Crisp $163,677 (6)
John Quenneville $150,000 (3)
Grant Mismash $131,250 (1)
Johan Larsson $122,344 (2)
Niko Mikkola $120,000 (2)
Kenneth Appleby $113,547 (2)
Joshua Brown $109,157 (4)
Nick Paul $108,757 (2)
Ivan Prosvetov $92,500 (2)
Damien Giroux $92,500 (3)
Curtis Douglas $92,500 (3)
Cole Schwindt $92,500 (3)
Barclay Goodrow $92,500 (1)
Gavin Bayreuther $88,207 (4)
Callum Booth $87,678 (5)
Dylan Blujus $86,446 (4)
Justin Auger $85,000 (1)
Ben Betker $85,000 (1)
Max Reinhart $85,000 (1)
Dennis Gilbert $76,769 (2)
Tommy Hughes $70,000 (2)
Logan O'Connor $70,000 (1)
Drew Miller $70,000 (1)
Sam Lafferty $70,000 (1)
Clayton Phillips $66,000 (4)
Bokondji Imama $60,000 (1)
Brent Gates $60,000 (1)
Total Farm Players28
Salary Commitment
Year 2023 : $2,717,931
Year 2024 : $1,732,581
Year 2025 : $1,028,664
Year 2026 : $601,164
Salary Average Commitment
Year 2023 : $2,717,931
Year 2024 : $1,732,581
Year 2025 : $1,028,664
Year 2026 : $601,164

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $96 - 5,647 - 94.12%
Level 2: 5000 - $58 - 4,690 - 93.80%
Level 3: 2000 - $42 - 1,881 - 94.05%
Level 4: 4000 - $28 - 3,772 - 94.31%
Luxury : 1000 - $197 - 920 - 92.03%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,655 - 94.24%
Farm Level 2: 3000 - $12 - 2,850 - 94.99%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %16,911 - 93.95%
Average Income per Game$1,759,806
Year to Date Revenue$72,152,037
Farm
Home Games Left0
Average Attendance - %8,504 - 94.49%
Average Income per Game$210,674
Year to Date Revenue$8,637,627

Expense

Pro Players Total Salaries$79,869,000
Farm Players Total Salaries$2,426,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$974,667
Pro Year To Date Expenses$79,402,446
Farm Year To Date Expenses$2,469,813
Pro Salary Cap To Date$79,402,446
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$518,630
Pro Estimated Expenses$518,630
Farm Remaining Season Days0
Farm Expenses Per Days$16,069
Farm Estimated Expenses$0
Estimated Season Expenses$518,630
Season Salary Cap$80,843,667
Estimate Under Maximum Salary Cap of $81,500,000$656,333
Estimate Over Minimum Salary Cap of $60,200,000 $20,643,667
Current Bank Account$16,055,427
Projected Bank Account$15,536,797

Pro Players Salaries

PK Subban $9,100,000 (5)
Brent Burns $8,479,000 (1)
Nino Niederreiter $7,000,000 (3)
Bo Horvat $6,400,000 (6)
Josh Bailey $6,028,000 (1)
William Nylander $5,920,000 (3)
Andre Burakovsky $4,900,000 (2)
Karl Alzner $4,625,000 (5)
Owen Tippett $4,000,000 (5)
Yanni Gourde $3,514,000 (1)
Erik Gustafsson $2,800,000 (5)
Alex Nedeljkovic $2,762,000 (1)
Devan Dubnyk $2,500,000 (4)
Blake Coleman $1,800,000 (1)
Michael Dal Colle $1,750,000 (6)
Filip Sandberg $1,500,000 (2)
Nicolas Hague $1,500,000 (5)
Martins Dzierkals $1,400,000 (5)
Jesper Bratt $1,300,000 (4)
Libor Sulak $1,191,000 (2)
Ryan Murphy $700,000 (1)
Nikolai Kulemin $700,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $79,869,000
Year 2024 : $55,886,000
Year 2025 : $48,295,000
Year 2026 : $35,375,000
Salary Average Commitment
Year 2023 : $79,869,000
Year 2024 : $55,886,000
Year 2025 : $48,295,000
Year 2026 : $35,375,000
Salary Cap with 1 Way Contract
Year 2023 : $79,869,000
Year 2024 : $55,886,000
Year 2025 : $48,295,000
Year 2026 : $35,375,000

Farm Players Salaries

Lukas Vejdemo $191,700 (1)
Chaz Reddekopp $176,000 (1)
Angus Redmond $165,000 (6)
Joona Koppanen $139,700 (1)
Kaapo Kahkonen $125,000 (5)
Kevin Stenlund $120,000 (6)
Jonathan Ang $119,000 (3)
Joe Hicketts $105,000 (1)
Jiri Hudler $95,000 (1)
Semyon Der-Arguchintsev $92,500 (3)
Mavrik Bourque $92,500 (3)
Jesse Ylonen $92,500 (2)
Declan Chisholm $92,500 (3)
Austin Watson $90,000 (1)
Libor Hajek $85,000 (4)
Ben Thomas $85,000 (2)
Adam Ruzicka $80,000 (4)
Aleksi Saarela $80,000 (3)
Jonas Siegenthaler $80,000 (1)
Saku Maenalanen $70,000 (3)
Ryan Mantha $65,000 (2)
Hunter Miska $65,000 (2)
Rudolfs Balcers $60,000 (3)
Nick Shore $60,000 (1)
Total Farm Players24
Salary Commitment
Year 2023 : $2,426,400
Year 2024 : $1,489,000
Year 2025 : $1,181,500
Year 2026 : $575,000
Salary Average Commitment
Year 2023 : $2,426,400
Year 2024 : $1,489,000
Year 2025 : $1,181,500
Year 2026 : $575,000

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyArena
Level 1: 6000 - $100 - 5,005 - 83.42%
Level 2: 5000 - $60 - 4,184 - 83.68%
Level 3: 2000 - $45 - 1,606 - 80.32%
Level 4: 4000 - $30 - 3,270 - 81.75%
Luxury : 1000 - $200 - 815 - 81.47%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,721 - 95.36%
Farm Level 2: 3000 - $12 - 2,841 - 94.71%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,880 - 82.67%
Average Income per Game$1,616,447
Year to Date Revenue$66,274,335
Farm
Home Games Left0
Average Attendance - %8,563 - 95.14%
Average Income per Game$212,558
Year to Date Revenue$8,714,879

Expense

Pro Players Total Salaries$65,641,000
Farm Players Total Salaries$2,909,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$6,136,500
Pro Year To Date Expenses$68,391,702
Farm Year To Date Expenses$2,685,195
Pro Salary Cap To Date$68,391,702
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$426,240
Pro Estimated Expenses$426,240
Farm Remaining Season Days0
Farm Expenses Per Days$19,268
Farm Estimated Expenses$0
Estimated Season Expenses$426,240
Season Salary Cap$71,777,500
Estimate Under Maximum Salary Cap of $81,500,000$9,722,500
Estimate Over Minimum Salary Cap of $60,200,000 $11,577,500
Current Bank Account$26,141,186
Projected Bank Account$25,714,946

Pro Players Salaries

Kris Letang $7,800,000 (5)
Nathan MacKinnon $6,300,000 (1)
Alex Pietrangelo $5,568,000 (1)
Erik Johnson $5,000,000 (4)
Tyler Johnson $4,633,000 (1)
Casey Mittelstadt $4,206,000 (1)
Cody Eakin $3,541,000 (1)
Colton Parayko $3,500,000 (5)
Bryan Rust $3,500,000 (2)
Andrew Copp $3,300,000 (6)
Timo Meier $2,798,000 (2)
Jordan Greenway $2,755,000 (4)
Nathan Beaulieu $2,750,000 (3)
Igor Shesterkin $1,976,000 (1)
Anton Khudobin $1,650,000 (5)
Rourke Chartier $1,300,000 (6)
Cameron Gaunce $1,250,000 (1)
Connor Brickley $1,000,000 (2)
Klas Dahlbeck $814,000 (1)
Chris Terry $700,000 (1)
Yohann Auvitu $700,000 (1)
Blake Pietila $600,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $65,641,000
Year 2024 : $35,353,000
Year 2025 : $28,055,000
Year 2026 : $25,305,000
Salary Average Commitment
Year 2023 : $65,641,000
Year 2024 : $35,353,000
Year 2025 : $28,055,000
Year 2026 : $25,305,000
Salary Cap with 1 Way Contract
Year 2023 : $65,641,000
Year 2024 : $35,353,000
Year 2025 : $28,055,000
Year 2026 : $25,305,000

Farm Players Salaries

Brandon Gormley $266,600 (1)
Tyler Bertuzzi $220,000 (5)
Ryan Carter $206,200 (1)
Michael McNiven $199,500 (1)
Mantas Armalis $165,600 (1)
Sergey Tolchinsky $106,300 (1)
Jordan Nolan $100,000 (2)
Nathan Gerbe $100,000 (2)
Viktor Antipin $100,000 (4)
John Ramage $100,000 (1)
Samuel Henley $97,500 (6)
Maxim Shalunov $97,500 (6)
Drew Stafford $92,500 (1)
Colin Greening $92,500 (1)
Tyler Lewington $92,500 (6)
Kris Versteeg $80,000 (1)
Taylor Fedun $75,000 (1)
Nate Prosser $75,000 (1)
Andrew Campbell $75,000 (1)
Lucas Lessio $75,000 (1)
Nikita Korostelev $75,000 (3)
Jack Skille $75,000 (1)
Scott Wedgewood $75,000 (3)
Nicolas Kerdiles $70,000 (1)
Jay McClement $70,000 (1)
Tyler Pitlick $67,800 (1)
Colby Williams $60,000 (6)
Total Farm Players27
Salary Commitment
Year 2023 : $2,909,500
Year 2024 : $1,017,500
Year 2025 : $817,500
Year 2026 : $667,500
Salary Average Commitment
Year 2023 : $2,909,500
Year 2024 : $1,017,500
Year 2025 : $817,500
Year 2026 : $667,500

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $89 - 5,916 - 98.59%
Level 2: 5000 - $59 - 4,917 - 98.34%
Level 3: 2000 - $36 - 1,982 - 99.11%
Level 4: 4000 - $28 - 3,944 - 98.60%
Luxury : 1000 - $198 - 983 - 98.31%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,566 - 92.76%
Farm Level 2: 3000 - $12 - 2,835 - 94.49%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %17,742 - 98.57%
Average Income per Game$1,756,181
Year to Date Revenue$72,003,438
Farm
Home Games Left0
Average Attendance - %8,400 - 93.34%
Average Income per Game$207,792
Year to Date Revenue$8,519,459

Expense

Pro Players Total Salaries$79,424,500
Farm Players Total Salaries$2,097,200
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$233,333
Pro Year To Date Expenses$77,753,562
Farm Year To Date Expenses$2,191,022
Pro Salary Cap To Date$77,753,562
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$515,744
Pro Estimated Expenses$515,744
Farm Remaining Season Days0
Farm Expenses Per Days$13,889
Farm Estimated Expenses$0
Estimated Season Expenses$515,744
Season Salary Cap$79,657,833
Estimate Under Maximum Salary Cap of $81,500,000$1,842,167
Estimate Over Minimum Salary Cap of $60,200,000 $19,457,833
Current Bank Account$38,238,344
Projected Bank Account$37,722,600

Pro Players Salaries

Jack Eichel $10,000,000 (6)
Nikita Kucherov $8,131,000 (1)
Ryan Ellis $7,300,000 (6)
Victor Ejdsell $6,400,000 (6)
Mark Scheifele $6,125,000 (2)
Corey Crawford $5,050,000 (1)
Justin Braun $4,670,000 (1)
Alex Killorn $4,450,000 (3)
Nolan Patrick $3,500,000 (6)
TJ Oshie $3,500,000 (6)
Dustin Byfuglien $3,261,500 (1)
Joonas Korpisalo $2,950,000 (6)
Haydn Fleury $2,900,000 (6)
Matt Puempel $2,237,000 (1)
Dennis Cholowski $2,000,000 (6)
Victor Mete (Out of Payroll) $1,945,000 (1)
Henrik Borgstrom $1,650,000 (3)
Tomas Nosek $1,250,000 (3)
Dmitry Sokolov $975,000 (5)
Mathias Lafreniere $925,000 (2)
Jakub Nakladal $750,000 (1)
Matt Nieto $700,000 (1)
Aaron Ness $700,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $81,369,500
Year 2024 : $57,425,000
Year 2025 : $50,375,000
Year 2026 : $43,025,000
Salary Average Commitment
Year 2023 : $88,131,000
Year 2024 : $57,425,000
Year 2025 : $50,375,000
Year 2026 : $43,025,000
Salary Cap with 1 Way Contract
Year 2023 : $81,369,500
Year 2024 : $53,925,000
Year 2025 : $46,875,000
Year 2026 : $39,525,000

Farm Players Salaries

Reid Duke $192,000 (1)
Pavel Francouz $110,000 (6)
Dillon Dube $100,000 (6)
Filip Westerlund $95,200 (1)
Otto Koivula $95,000 (6)
Wyatte Wylie $92,500 (3)
Tyler Tucker $92,500 (3)
Giovanni Vallati $92,500 (2)
Dmitri Samorukov $92,500 (2)
Morgan Geekie $85,000 (5)
Patrick Brown $75,000 (2)
Kevin Czuczman $75,000 (1)
Sam Anas $75,000 (2)
Thomas Di Pauli $75,000 (3)
Juuso Riikola $75,000 (3)
Michael Chaput $75,000 (1)
Drew Shore $70,000 (1)
Taylor Leier $70,000 (1)
Jakub Skarek $70,000 (2)
Kevin Roy $70,000 (4)
Peter Budaj $70,000 (1)
Austin Czarnik $70,000 (1)
Lane Pederson $60,000 (2)
Matt Luff $60,000 (4)
Manuel Wiederer $60,000 (1)
Total Farm Players25
Salary Commitment
Year 2023 : $2,097,200
Year 2024 : $1,320,000
Year 2025 : $855,000
Year 2026 : $520,000
Salary Average Commitment
Year 2023 : $2,097,200
Year 2024 : $1,320,000
Year 2025 : $855,000
Year 2026 : $520,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $100 - 5,153 - 85.88%
Level 2: 5000 - $60 - 4,182 - 83.63%
Level 3: 2000 - $45 - 1,614 - 80.68%
Level 4: 4000 - $30 - 3,204 - 80.10%
Luxury : 1000 - $200 - 825 - 82.53%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,579 - 92.98%
Farm Level 2: 3000 - $12 - 2,849 - 94.95%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,977 - 83.21%
Average Income per Game$1,638,944
Year to Date Revenue$67,196,687
Farm
Home Games Left0
Average Attendance - %8,427 - 93.64%
Average Income per Game$208,382
Year to Date Revenue$8,543,660

Expense

Pro Players Total Salaries$75,120,000
Farm Players Total Salaries$2,058,817
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$2,475,000
Pro Year To Date Expenses$74,335,718
Farm Year To Date Expenses$2,200,722
Pro Salary Cap To Date$74,335,718
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$487,792
Pro Estimated Expenses$487,792
Farm Remaining Season Days0
Farm Expenses Per Days$13,635
Farm Estimated Expenses$0
Estimated Season Expenses$487,792
Season Salary Cap$77,595,000
Estimate Under Maximum Salary Cap of $81,500,000$3,905,000
Estimate Over Minimum Salary Cap of $60,200,000 $17,395,000
Current Bank Account$39,503,134
Projected Bank Account$39,015,342

Pro Players Salaries

Auston Matthews $7,446,000 (3)
Nazem Kadri $7,250,000 (5)
Max Pacioretty $6,214,000 (1)
Ryan Suter $6,000,000 (4)
Seth Jones $6,000,000 (5)
James Neal $5,862,000 (1)
Sam Reinhart $5,200,000 (1)
Mikko Rantanen $5,141,000 (4)
Cam Fowler $3,590,000 (6)
Alexander Georgiev $3,000,000 (6)
Hudson Fasching $2,783,000 (1)
Sam Gagner $2,250,000 (2)
Filip Chytil $2,000,000 (2)
Eric Comrie $1,680,000 (1)
Darnell Nurse $1,668,000 (1)
Zack Kassian $1,600,000 (2)
Nick Ritchie $1,253,000 (3)
Artturi Lehkonen $1,100,000 (5)
Jaret Anderson Dolan $1,000,000 (1)
Carter Hutton $900,000 (2)
Eric Gelinas $900,000 (1)
Carl Gunnarsson $783,000 (1)
Mark Pysyk $750,000 (1)
Ilya Kovalchuk $750,000 (1)
Total Pro Players24
Salary Commitment
Year 2023 : $75,120,000
Year 2024 : $47,530,000
Year 2025 : $40,780,000
Year 2026 : $32,081,000
Salary Average Commitment
Year 2023 : $75,120,000
Year 2024 : $47,530,000
Year 2025 : $40,780,000
Year 2026 : $32,081,000
Salary Cap with 1 Way Contract
Year 2023 : $75,120,000
Year 2024 : $47,530,000
Year 2025 : $40,780,000
Year 2026 : $32,081,000

Farm Players Salaries

Pierre Engvall $199,900 (6)
Jordan Kyrou $144,100 (3)
Jeremy Bracco $102,300 (1)
Anton Karlsson $100,000 (6)
Oliver Kylington $97,500 (6)
Cody Donaghey $95,000 (3)
Bobby Brink $92,500 (3)
Rasmus Sandin $89,417 (2)
Ryan Kujawinski $80,000 (1)
Joseph Woll $80,000 (5)
Jack Kopacka $76,700 (3)
Trevor Moore $71,400 (2)
Jalen Smereck (Out of Payroll) $70,000 (4)
Landon Bow $70,000 (1)
Calle Rosen $70,000 (1)
Connor Bunnaman $70,000 (1)
Nick Moutrey $70,000 (2)
Mirco Mueller $70,000 (1)
Jordie Benn $70,000 (1)
Freddie Hamilton $70,000 (1)
Ryan Garbutt $70,000 (1)
Ryan Carpenter $70,000 (1)
John Mitchell $70,000 (1)
Nick Perbix $70,000 (1)
John McFarland $60,000 (1)
Total Farm Players25
Salary Commitment
Year 2023 : $2,128,817
Year 2024 : $1,186,517
Year 2025 : $955,700
Year 2026 : $547,400
Salary Average Commitment
Year 2023 : $2,128,817
Year 2024 : $1,186,517
Year 2025 : $955,700
Year 2026 : $547,400

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Videotron
Level 1: 6000 - $100 - 4,896 - 81.60%
Level 2: 5000 - $60 - 4,088 - 81.77%
Level 3: 2000 - $45 - 1,566 - 78.31%
Level 4: 4000 - $30 - 3,133 - 78.33%
Luxury : 1000 - $200 - 798 - 79.79%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,646 - 94.10%
Farm Level 2: 3000 - $12 - 2,856 - 95.21%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,481 - 80.45%
Average Income per Game$1,577,817
Year to Date Revenue$64,690,487
Farm
Home Games Left0
Average Attendance - %8,503 - 94.47%
Average Income per Game$210,516
Year to Date Revenue$8,631,171

Expense

Pro Players Total Salaries$57,334,000
Farm Players Total Salaries$2,897,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$12,795,834
Pro Year To Date Expenses$58,673,186
Farm Year To Date Expenses$2,783,525
Pro Salary Cap To Date$58,673,186
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$372,299
Pro Estimated Expenses$372,299
Farm Remaining Season Days0
Farm Expenses Per Days$19,185
Farm Estimated Expenses$0
Estimated Season Expenses$372,299
Season Salary Cap$70,129,834
Estimate Under Maximum Salary Cap of $81,500,000$11,370,166
Estimate Over Minimum Salary Cap of $60,200,000 $9,929,834
Current Bank Account$33,166,581
Projected Bank Account$32,794,282

Pro Players Salaries

Kevin Labanc $5,758,000 (2)
Dylan Larkin $5,300,000 (6)
Ondrej Palat $5,200,000 (5)
Dmitry Orlov $4,750,000 (4)
Nikita Nesterov $3,743,000 (1)
Anthony Stolarz $2,959,000 (1)
Dillon Simpson $2,735,000 (1)
Chris Tierney $2,629,000 (1)
Cal Clutterbuck $2,500,000 (1)
Vladislav Namestnikov $2,444,000 (1)
Jan Rutta $2,250,000 (2)
Antoine Morand $2,250,000 (6)
Shawn Matthias $1,909,000 (1)
Dominic Toninato $1,859,000 (3)
Juuso Valimaki $1,750,000 (6)
Anders Nilsson $1,750,000 (3)
Conor Timmins $1,350,000 (4)
Brett Howden $1,250,000 (6)
Michael Amadio $1,184,000 (1)
Austin Poganski $1,139,000 (1)
Joey Laleggia $975,000 (3)
Peter Holland $900,000 (1)
Gabriel Vilardi $750,000 (5)
Total Pro Players23
Salary Commitment
Year 2023 : $57,334,000
Year 2024 : $37,192,000
Year 2025 : $29,184,000
Year 2026 : $24,600,000
Salary Average Commitment
Year 2023 : $59,334,000
Year 2024 : $37,192,000
Year 2025 : $29,184,000
Year 2026 : $24,600,000
Salary Cap with 1 Way Contract
Year 2023 : $57,334,000
Year 2024 : $35,192,000
Year 2025 : $27,184,000
Year 2026 : $22,600,000

Farm Players Salaries

Ukko-Pekka Luukkonen $250,000 (6)
AJ Greer $193,900 (2)
Jake Bean $189,900 (1)
Tanner Kero $187,600 (2)
Zach Senyshyn $149,600 (1)
Oscar Lindberg $130,400 (1)
Dominik Kahun $125,600 (1)
Stepan Falkovsky $100,000 (3)
Ville Pokka $100,000 (3)
Filip Chlapik $100,000 (4)
Martin Chromiak $92,500 (3)
Alex Beaucage $92,500 (3)
Blake Murray $92,500 (3)
Nick Robertson $92,500 (3)
Michal Teply $92,500 (3)
Cole Perfetti $92,500 (3)
Jamieson Rees $92,500 (3)
Adam Fox $87,500 (5)
Brendan Kichton $80,000 (2)
Zachary Leslie $77,500 (3)
Eamon McAdam $77,500 (2)
Vitaly Abramov $75,000 (6)
Veini Vehvilainen $75,000 (6)
Derek Dorsett $70,000 (1)
John Gilmour $60,000 (1)
Olle Eriksson Ek $60,000 (5)
Philipp Kurashev $60,000 (5)
Total Farm Players27
Salary Commitment
Year 2023 : $2,897,000
Year 2024 : $2,171,500
Year 2025 : $1,632,500
Year 2026 : $707,500
Salary Average Commitment
Year 2023 : $2,897,000
Year 2024 : $2,171,500
Year 2025 : $1,632,500
Year 2026 : $707,500

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 5,036 - 83.93%
Level 2: 5000 - $60 - 4,281 - 85.63%
Level 3: 2000 - $45 - 1,642 - 82.10%
Level 4: 4000 - $30 - 3,286 - 82.14%
Luxury : 1000 - $200 - 832 - 83.19%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,696 - 94.94%
Farm Level 2: 3000 - $12 - 2,852 - 95.08%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,077 - 83.76%
Average Income per Game$1,637,956
Year to Date Revenue$67,156,208
Farm
Home Games Left0
Average Attendance - %8,549 - 94.99%
Average Income per Game$211,964
Year to Date Revenue$8,690,539

Expense

Pro Players Total Salaries$73,424,676
Farm Players Total Salaries$4,130,200
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$7,720,833
Pro Year To Date Expenses$73,801,198
Farm Year To Date Expenses$4,260,685
Pro Salary Cap To Date$73,801,198
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$476,784
Pro Estimated Expenses$476,784
Farm Remaining Season Days0
Farm Expenses Per Days$27,352
Farm Estimated Expenses$0
Estimated Season Expenses$476,784
Season Salary Cap$81,145,509
Estimate Under Maximum Salary Cap of $81,500,000$354,491
Estimate Over Minimum Salary Cap of $60,200,000 $20,945,509
Current Bank Account$14,863,606
Projected Bank Account$14,386,822

Pro Players Salaries

Evgeni Malkin $14,000,000 (6)
Rasmus Ristolainen $10,160,000 (1)
Brandon Saad $5,500,000 (4)
Kris Russell $5,250,000 (4)
Nico Hischier $4,000,000 (4)
Connor Brown $3,954,000 (1)
Colton Sceviour $2,989,000 (1)
Will Butcher $2,631,000 (1)
Frans Nielsen $2,510,000 (2)
Radko Gudas $2,500,000 (4)
Gustav Lindstrom $2,500,000 (4)
Jake Oettinger $2,200,000 (4)
Ryan Callahan $2,000,000 (1)
Artem Anisimov $2,000,000 (3)
Andrei Svechnikov $2,000,000 (6)
Chris Driedger $1,606,286 (4)
Timothy Liljegren $1,500,000 (3)
Sami Niku $1,500,000 (6)
Tyler Soy $1,460,224 (5)
Gabriel Dumont $1,000,000 (6)
Daniel Winnik $750,000 (4)
Filip Hronek $714,166 (1)
Loui Eriksson $700,000 (6)
Total Pro Players23
Salary Commitment
Year 2023 : $73,424,676
Year 2024 : $53,976,510
Year 2025 : $50,466,510
Year 2026 : $44,966,510
Salary Average Commitment
Year 2023 : $76,424,676
Year 2024 : $53,976,510
Year 2025 : $50,466,510
Year 2026 : $44,966,510
Salary Cap with 1 Way Contract
Year 2023 : $73,424,676
Year 2024 : $50,976,510
Year 2025 : $48,466,510
Year 2026 : $44,966,510

Farm Players Salaries

Robbie Russo $300,000 (1)
Marek Hrivik $300,000 (1)
Nicklas Grossmann $295,000 (1)
Magnus Paajarvi $289,500 (2)
Robert Bortuzzo $285,000 (1)
Mark Letestu $243,300 (2)
Jyrki Jokipakka $235,000 (2)
Byron Froese $180,000 (2)
Casey Nelson $180,000 (1)
Jean-Francois Berube $175,000 (4)
Jesper Boqvist $150,000 (4)
Richard Bachman $150,000 (2)
Chris Wagner $141,900 (1)
Sheldon Dries (Out of Payroll) $125,500 (3)
Nathan Bastian $125,500 (3)
Gabriel Bourque $120,000 (1)
Robin Norell $110,000 (6)
Valtteri Filppula $100,000 (1)
Ryan Lindgren $92,500 (5)
David Cotton $92,500 (2)
Philip Tomasino $92,500 (3)
Jan Jenik $92,500 (3)
Samuel Poulin $92,500 (3)
Michael Rasmussen $87,500 (1)
Sean Durzi $70,000 (5)
Luke Glendening $70,000 (1)
Luke Opilka $60,000 (4)
Total Farm Players27
Salary Commitment
Year 2023 : $4,255,700
Year 2024 : $2,376,300
Year 2025 : $1,186,000
Year 2026 : $657,500
Salary Average Commitment
Year 2023 : $4,255,700
Year 2024 : $2,376,300
Year 2025 : $1,186,000
Year 2026 : $657,500

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $100 - 5,106 - 85.09%
Level 2: 5000 - $60 - 4,312 - 86.24%
Level 3: 2000 - $45 - 1,638 - 81.91%
Level 4: 4000 - $30 - 3,277 - 81.93%
Luxury : 1000 - $200 - 841 - 84.15%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,766 - 96.10%
Farm Level 2: 3000 - $12 - 2,850 - 94.98%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,174 - 84.30%
Average Income per Game$1,653,306
Year to Date Revenue$67,785,559
Farm
Home Games Left0
Average Attendance - %8,615 - 95.73%
Average Income per Game$214,005
Year to Date Revenue$8,774,217

Expense

Pro Players Total Salaries$67,308,165
Farm Players Total Salaries$2,423,800
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$74,616,519
Farm Year To Date Expenses$2,324,142
Pro Salary Cap To Date$74,616,519
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$437,066
Pro Estimated Expenses$437,066
Farm Remaining Season Days0
Farm Expenses Per Days$16,052
Farm Estimated Expenses$0
Estimated Season Expenses$437,066
Season Salary Cap$67,308,165
Estimate Under Maximum Salary Cap of $81,500,000$14,191,835
Estimate Over Minimum Salary Cap of $60,200,000 $7,108,165
Current Bank Account$29,013,663
Projected Bank Account$28,576,597

Pro Players Salaries

Ryan McDonagh (Out of Payroll) $6,686,000 (1)
Mikael Granlund $6,624,000 (1)
Cam Atkinson $5,816,000 (1)
Martin Jones $5,594,000 (1)
Eric Staal $4,500,000 (2)
Rick Nash $4,471,000 (1)
Tyler Bozak $4,467,000 (1)
Cliff Pu $4,466,000 (3)
Conor Sheary $4,055,000 (2)
Thomas Vannelli $3,900,000 (4)
Mattias Ekholm $3,750,000 (2)
Brett Ritchie $3,380,000 (2)
Jakob Silfverberg $3,000,000 (4)
Andrew Ladd $2,600,000 (1)
Adam Pelech $2,033,165 (2)
Michael Bournival $1,952,000 (1)
Henri Jokiharju $1,750,000 (3)
Joseph Blandisi $1,500,000 (5)
Spencer Abbott $1,000,000 (2)
Calvin Pickard $850,000 (5)
Thomas Hickey $800,000 (1)
Korbinian Holzer $800,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $73,994,165
Year 2024 : $34,184,165
Year 2025 : $15,466,000
Year 2026 : $9,250,000
Salary Average Commitment
Year 2023 : $73,994,165
Year 2024 : $34,184,165
Year 2025 : $15,466,000
Year 2026 : $9,250,000
Salary Cap with 1 Way Contract
Year 2023 : $73,994,165
Year 2024 : $34,184,165
Year 2025 : $15,466,000
Year 2026 : $9,250,000

Farm Players Salaries

Nikita Soshnikov $195,000 (1)
Phillip Di Giuseppe $175,000 (4)
Linus Arnesson $146,200 (1)
Alexandre Fortin $142,800 (1)
Daniel Vladar $140,000 (6)
Tanner Richard $125,000 (4)
Justin Almeida $125,000 (6)
Casey Desmith $100,000 (1)
Christian Jaros $92,500 (3)
Calen Addison $90,000 (6)
David Farrance $87,500 (4)
Andrej Nestrasil $80,400 (3)
Maxime Lagace $80,000 (1)
Trevor Lewis $80,000 (2)
Torrey Mitchell $80,000 (1)
Dominic Turgeon $80,000 (3)
Jared Cowen $80,000 (2)
Brian Flynn $75,000 (1)
Jussi Jokinen $75,000 (1)
Mike Blunden $70,000 (1)
Joakim Nordstrom $64,400 (1)
Alexandre Carrier $60,000 (1)
Juho Lammikko $60,000 (4)
Chase De Leo $60,000 (1)
Gustav Bouramman $60,000 (1)
Total Farm Players25
Salary Commitment
Year 2023 : $2,423,800
Year 2024 : $1,215,400
Year 2025 : $1,055,400
Year 2026 : $802,500
Salary Average Commitment
Year 2023 : $2,423,800
Year 2024 : $1,215,400
Year 2025 : $1,055,400
Year 2026 : $802,500

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5,246 - 87.43%
Level 2: 5000 - $60 - 4,382 - 87.64%
Level 3: 2000 - $45 - 1,682 - 84.09%
Level 4: 4000 - $30 - 3,371 - 84.27%
Luxury : 1000 - $200 - 853 - 85.32%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,684 - 94.73%
Farm Level 2: 3000 - $12 - 2,860 - 95.33%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,533 - 86.29%
Average Income per Game$1,691,025
Year to Date Revenue$69,332,014
Farm
Home Games Left0
Average Attendance - %8,544 - 94.93%
Average Income per Game$211,700
Year to Date Revenue$8,679,704

Expense

Pro Players Total Salaries$80,188,029
Farm Players Total Salaries$2,539,400
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$566,667
Pro Year To Date Expenses$77,824,007
Farm Year To Date Expenses$2,510,893
Pro Salary Cap To Date$77,824,007
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$520,701
Pro Estimated Expenses$520,701
Farm Remaining Season Days0
Farm Expenses Per Days$16,817
Farm Estimated Expenses$0
Estimated Season Expenses$520,701
Season Salary Cap$80,754,696
Estimate Under Maximum Salary Cap of $81,500,000$745,304
Estimate Over Minimum Salary Cap of $60,200,000 $20,554,696
Current Bank Account$19,885,711
Projected Bank Account$19,365,010

Pro Players Salaries

Jonathan Huberdeau $6,178,000 (3)
Nick Foligno $5,884,363 (2)
Dougie Hamilton $5,245,000 (2)
Anders Lee $5,000,000 (6)
Jaden Schwartz $4,984,000 (2)
Logan Couture $4,858,000 (2)
Paul Stastny $4,372,000 (1)
Josh Anderson $4,233,000 (1)
Damon Severson $4,166,666 (3)
Keith Yandle $4,000,000 (6)
Jordan Eberle $3,899,000 (2)
Brandon Dubinsky $3,750,000 (3)
Darcy Kuemper $3,414,000 (1)
Andrew MacDonald $3,365,000 (1)
Kyle Palmieri $3,238,000 (2)
Noah Hanifin $2,882,000 (1)
Ryan Pulock $2,726,000 (1)
Dustin Tokarski $1,953,000 (1)
Adam McQuaid $1,750,000 (3)
Jayson Megna $1,390,000 (3)
Matt Read $1,150,000 (2)
Matiss Kivlenieks $900,000 (1)
Michael Ferland $850,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $80,188,029
Year 2024 : $55,493,029
Year 2025 : $26,234,666
Year 2026 : $9,000,000
Salary Average Commitment
Year 2023 : $80,188,029
Year 2024 : $55,493,029
Year 2025 : $26,234,666
Year 2026 : $9,000,000
Salary Cap with 1 Way Contract
Year 2023 : $80,188,029
Year 2024 : $55,493,029
Year 2025 : $26,234,666
Year 2026 : $9,000,000

Farm Players Salaries

Anton Lander $262,200 (1)
Lauri Korpikoski $239,400 (1)
Anthony DeAngelo $220,000 (5)
Brian Dumoulin $200,000 (1)
MacKenzie Blackwood $135,000 (6)
Alex Lyon $131,300 (1)
Mark Jankowski $125,000 (5)
Sean Malone (Out of Payroll) $95,000 (2)
Jacob Leguerrier $92,500 (3)
Keean Washkurak $92,500 (2)
Kevin Rooney $87,500 (4)
Carl Grundstrom $85,000 (5)
Kevin Boyle $76,200 (1)
David Clarkson $75,000 (1)
Ales Hemsky $75,000 (1)
Zach Trotman $70,000 (1)
Adam Gilmour $70,000 (1)
Jared Boll $70,000 (1)
Adam Chapie $70,000 (1)
Dennis Rasmussen $62,800 (1)
Petteri Lindbohm $60,000 (2)
Jayce Hawryluk $60,000 (2)
Brendan Lemieux $60,000 (4)
Stuart Percy $60,000 (1)
Thomas Novak $60,000 (3)
Total Farm Players25
Salary Commitment
Year 2023 : $2,634,400
Year 2024 : $1,172,500
Year 2025 : $865,000
Year 2026 : $712,500
Salary Average Commitment
Year 2023 : $2,634,400
Year 2024 : $1,172,500
Year 2025 : $865,000
Year 2026 : $712,500

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $80 - 5,591 - 93.18%
Level 2: 5000 - $45 - 4,687 - 93.74%
Level 3: 2000 - $35 - 1,851 - 92.54%
Level 4: 4000 - $15 - 3,751 - 93.78%
Luxury : 1000 - $185 - 937 - 93.68%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,489 - 91.49%
Farm Level 2: 3000 - $12 - 2,794 - 93.13%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %16,817 - 93.43%
Average Income per Game$1,629,612
Year to Date Revenue$66,814,102
Farm
Home Games Left0
Average Attendance - %8,283 - 92.03%
Average Income per Game$204,905
Year to Date Revenue$8,401,113

Expense

Pro Players Total Salaries$68,357,000
Farm Players Total Salaries$2,314,958
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$7,248,000
Pro Year To Date Expenses$71,069,464
Farm Year To Date Expenses$2,278,404
Pro Salary Cap To Date$71,069,464
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$443,877
Pro Estimated Expenses$443,877
Farm Remaining Season Days0
Farm Expenses Per Days$15,331
Farm Estimated Expenses$0
Estimated Season Expenses$443,877
Season Salary Cap$75,605,000
Estimate Under Maximum Salary Cap of $81,500,000$5,895,000
Estimate Over Minimum Salary Cap of $60,200,000 $15,405,000
Current Bank Account$12,614,354
Projected Bank Account$12,170,477

Pro Players Salaries

Johnny Gaudreau $8,600,000 (6)
Jonathan Drouin $6,550,000 (6)
Erik Haula $5,086,000 (1)
Kevin Shattenkirk $4,752,000 (1)
Yegor Korshkov $4,550,000 (6)
Andrej Sekera $4,139,000 (2)
Tyler Motte $4,000,000 (3)
Cody Ceci $3,887,000 (1)
Laurent Dauphin $3,000,000 (5)
Anthony Duclair $2,950,000 (4)
Matthew Benning $2,734,000 (1)
Marc-Andre Fleury $2,400,000 (4)
Jake Dotchin $2,358,000 (2)
Matt Grzelcyk $2,250,000 (4)
Drake Caggiula $2,068,000 (1)
Christian Fischer $2,000,000 (6)
Tristan Jarry $1,600,000 (6)
Christoph Bertschy $1,309,000 (2)
Jordan Maletta $1,250,000 (4)
Kyle Quincey $1,124,000 (3)
Jakob Forsbacka Karlsson $950,000 (3)
Patrik Berglund $800,000 (4)
Total Pro Players22
Salary Commitment
Year 2023 : $68,357,000
Year 2024 : $50,830,000
Year 2025 : $43,024,000
Year 2026 : $36,950,000
Salary Average Commitment
Year 2023 : $69,357,000
Year 2024 : $50,830,000
Year 2025 : $43,024,000
Year 2026 : $36,950,000
Salary Cap with 1 Way Contract
Year 2023 : $68,357,000
Year 2024 : $49,830,000
Year 2025 : $42,024,000
Year 2026 : $35,950,000

Farm Players Salaries

Wade Megan $219,000 (1)
Jacob De La Rose $208,400 (1)
Kyle Wood $125,000 (4)
Nick Sorensen $125,000 (4)
Jack Badini $97,558 (5)
Matej MacHovsky $97,500 (4)
Milos Roman $92,500 (2)
Niklas Hansson $85,000 (3)
Henrik Haapala $85,000 (5)
Spencer Martin $85,000 (3)
Cavan Fitzgerald $85,000 (5)
Jonas Johansson $80,000 (5)
Paul Bittner $80,000 (6)
Viktor Loov $75,000 (3)
Daniel Pribyl $75,000 (2)
Andrew Desjardins $70,000 (1)
Boris Katchouk $70,000 (6)
Timothy Gettinger $70,000 (5)
Anton Cederholm $65,000 (1)
Guillaume Brisebois $65,000 (4)
Dean Kukan $60,000 (1)
Alexandre Grenier $60,000 (1)
Brooks Laich $60,000 (1)
Matthew Spencer $60,000 (1)
JC Beaudin $60,000 (3)
Steven Lorentz $60,000 (1)
Total Farm Players26
Salary Commitment
Year 2023 : $2,314,958
Year 2024 : $1,452,558
Year 2025 : $1,285,058
Year 2026 : $980,058
Salary Average Commitment
Year 2023 : $2,314,958
Year 2024 : $1,452,558
Year 2025 : $1,285,058
Year 2026 : $980,058

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $100 - 5,090 - 84.83%
Level 2: 5000 - $60 - 4,288 - 85.76%
Level 3: 2000 - $45 - 1,615 - 80.75%
Level 4: 4000 - $30 - 3,222 - 80.54%
Luxury : 1000 - $200 - 809 - 80.93%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,527 - 92.12%
Farm Level 2: 3000 - $12 - 2,831 - 94.37%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,023 - 83.46%
Average Income per Game$1,635,153
Year to Date Revenue$67,041,261
Farm
Home Games Left0
Average Attendance - %8,358 - 92.87%
Average Income per Game$206,591
Year to Date Revenue$8,470,220

Expense

Pro Players Total Salaries$72,063,000
Farm Players Total Salaries$2,755,500
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,936,093
Farm Year To Date Expenses$2,916,278
Pro Salary Cap To Date$76,936,093
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$467,942
Pro Estimated Expenses$467,942
Farm Remaining Season Days0
Farm Expenses Per Days$18,248
Farm Estimated Expenses$0
Estimated Season Expenses$467,942
Season Salary Cap$72,063,000
Estimate Under Maximum Salary Cap of $81,500,000$9,437,000
Estimate Over Minimum Salary Cap of $60,200,000 $11,863,000
Current Bank Account$10,873,866
Projected Bank Account$10,405,924

Pro Players Salaries

Leon Draisaitl $8,920,000 (3)
Tyler Myers (Out of Payroll) $5,305,000 (2)
Sergei Bobrovsky $5,279,000 (1)
Derek Stepan $5,250,000 (2)
Matt Niskanen $4,865,000 (2)
Elias Lindholm $4,850,000 (3)
Nikita Gusev $4,500,000 (1)
Radek Faksa $3,970,000 (1)
Robby Fabbri $3,687,000 (1)
Brandon Sutter $3,000,000 (4)
Adam Clendening $3,000,000 (4)
Carl Soderberg $2,711,000 (1)
Connor Carrick $2,500,000 (4)
Pierre-Luc Dubois $2,500,000 (6)
Antti Raanta $2,500,000 (6)
Josh Leivo $2,225,000 (4)
Michal Kempny $2,200,000 (1)
Kasper Bjorkqvist $2,200,000 (1)
Michael Frolik $1,973,000 (1)
Mikhail Sergachev $1,950,000 (6)
Lawson Crouse $1,500,000 (6)
Samuel Morin $1,406,000 (1)
Stephen Johns $1,077,000 (3)
Total Pro Players23
Salary Commitment
Year 2023 : $77,368,000
Year 2024 : $49,442,000
Year 2025 : $34,022,000
Year 2026 : $19,175,000
Salary Average Commitment
Year 2023 : $77,368,000
Year 2024 : $49,442,000
Year 2025 : $34,022,000
Year 2026 : $19,175,000
Salary Cap with 1 Way Contract
Year 2023 : $77,368,000
Year 2024 : $49,442,000
Year 2025 : $34,022,000
Year 2026 : $19,175,000

Farm Players Salaries

Scott Laughton $300,000 (5)
Felix Sandstrom $195,800 (3)
Michael McLeod (Out of Payroll) $172,400 (3)
Giovanni Fiore $159,000 (1)
Paul LaDue $150,000 (6)
Nick Schneider $140,000 (6)
Pierre-Olivier Joseph $138,000 (2)
Theodor Blueger $133,100 (1)
Nick Ellis $129,600 (3)
Darren Archibald $120,000 (6)
Jaycob Megna $120,000 (6)
Joseph LaBate $110,800 (1)
Riley Damiani $95,000 (6)
Jermaine Loewen $92,500 (2)
Nikita Alexandrov $92,500 (3)
Ryan McGregor $92,500 (3)
Alex Lintuniemi $90,000 (4)
Corey Tropp $85,000 (1)
Blake Comeau $85,000 (1)
Andrew Mangiapane $76,700 (1)
Keaton Thompson $75,000 (2)
Ben Street $75,000 (2)
Zac Dalpe $70,000 (1)
Mathew Bodie $70,000 (2)
Caleb Jones $60,000 (3)
Total Farm Players25
Salary Commitment
Year 2023 : $2,927,900
Year 2024 : $2,208,300
Year 2025 : $1,757,800
Year 2026 : $1,015,000
Salary Average Commitment
Year 2023 : $2,927,900
Year 2024 : $2,208,300
Year 2025 : $1,757,800
Year 2026 : $1,015,000

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $100 - 5,004 - 83.39%
Level 2: 5000 - $60 - 4,270 - 85.41%
Level 3: 2000 - $45 - 1,637 - 81.87%
Level 4: 4000 - $30 - 3,209 - 80.22%
Luxury : 1000 - $200 - 830 - 83.00%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,679 - 94.65%
Farm Level 2: 3000 - $12 - 2,813 - 93.77%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,950 - 83.06%
Average Income per Game$1,627,867
Year to Date Revenue$66,742,538
Farm
Home Games Left0
Average Attendance - %8,492 - 94.36%
Average Income per Game$210,877
Year to Date Revenue$8,645,939

Expense

Pro Players Total Salaries$77,485,000
Farm Players Total Salaries$2,720,200
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$77,452,138
Farm Year To Date Expenses$2,774,484
Pro Salary Cap To Date$77,452,138
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$503,149
Pro Estimated Expenses$503,149
Farm Remaining Season Days0
Farm Expenses Per Days$18,015
Farm Estimated Expenses$0
Estimated Season Expenses$503,149
Season Salary Cap$77,485,000
Estimate Under Maximum Salary Cap of $81,500,000$4,015,000
Estimate Over Minimum Salary Cap of $60,200,000 $17,285,000
Current Bank Account$27,178,262
Projected Bank Account$26,675,113

Pro Players Salaries

Jamie Benn $9,500,000 (2)
John Carlson $7,250,000 (6)
Oliver Ekman-Larsson $6,355,000 (3)
Ryan OReilly $6,000,000 (6)
Adam Henrique $6,000,000 (6)
Jason Zucker $5,799,000 (1)
Tyler Toffoli $5,015,000 (1)
Wayne Simmonds $4,500,000 (6)
Ryan Murray $3,782,000 (1)
Steve Mason $3,600,000 (1)
Ilya Samsonov $2,892,000 (3)
Mike Weber $2,750,000 (4)
Derek Forbort $2,700,000 (5)
Frederik Gauthier $2,571,000 (1)
Travis Sanheim $2,371,000 (2)
Michael Matheson $1,800,000 (4)
Seth Griffith (Out of Payroll) $1,800,000 (5)
Anthony Beauvillier $1,500,000 (5)
Scott Wilson $900,000 (1)
Brendan Gaunce $800,000 (1)
Garnet Hathaway $700,000 (2)
Chris Stewart $700,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $79,285,000
Year 2024 : $56,118,000
Year 2025 : $43,547,000
Year 2026 : $34,300,000
Salary Average Commitment
Year 2023 : $79,285,000
Year 2024 : $56,118,000
Year 2025 : $43,547,000
Year 2026 : $34,300,000
Salary Cap with 1 Way Contract
Year 2023 : $79,285,000
Year 2024 : $56,118,000
Year 2025 : $43,547,000
Year 2026 : $34,300,000

Farm Players Salaries

Andrew Poturalski $190,800 (1)
Max McCormick $175,000 (1)
Jalen Chatfield $159,300 (1)
Oskar Lindblom $142,800 (1)
Alexei Lipanov $125,000 (3)
Emerson Etem $110,400 (1)
Daniel Altshuller $110,000 (1)
Warren Foegele $100,000 (2)
Travis Dermott $98,400 (3)
Liam Foudy $92,500 (3)
Mikail Abramov $92,500 (3)
Samuel Houde $92,500 (3)
Michael Kapla $90,000 (3)
Mike Reilly $90,000 (1)
Derek Ryan $90,000 (2)
Keegan Kolesar $87,500 (3)
Devante Smith-Pelley $85,000 (2)
Jesse Gabrielle $80,000 (3)
Ty Rattie $80,000 (1)
Erik Burgdoerfer $75,000 (1)
Jeff Zatkoff $75,000 (1)
Matthew OConnor $70,000 (1)
Jakub Kindl $70,000 (3)
Jeremy Morin $70,000 (2)
Roman Lyubimov $70,000 (1)
Brady Austin $70,000 (1)
Derek Grant $68,500 (1)
Tim Heed $60,000 (1)
Total Farm Players28
Salary Commitment
Year 2023 : $2,720,200
Year 2024 : $1,173,400
Year 2025 : $828,400
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,720,200
Year 2024 : $1,173,400
Year 2025 : $828,400
Year 2026 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $100 - 5,209 - 86.82%
Level 2: 5000 - $60 - 4,295 - 85.90%
Level 3: 2000 - $45 - 1,657 - 82.83%
Level 4: 4000 - $30 - 3,319 - 82.98%
Luxury : 1000 - $200 - 837 - 83.72%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,689 - 94.81%
Farm Level 2: 3000 - $12 - 2,824 - 94.15%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %15,317 - 85.10%
Average Income per Game$1,669,077
Year to Date Revenue$68,432,156
Farm
Home Games Left0
Average Attendance - %8,513 - 94.59%
Average Income per Game$211,336
Year to Date Revenue$8,664,763

Expense

Pro Players Total Salaries$78,734,000
Farm Players Total Salaries$3,200,580
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,295,118
Farm Year To Date Expenses$3,135,923
Pro Salary Cap To Date$78,295,118
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$511,260
Pro Estimated Expenses$511,260
Farm Remaining Season Days0
Farm Expenses Per Days$21,196
Farm Estimated Expenses$0
Estimated Season Expenses$511,260
Season Salary Cap$78,734,000
Estimate Under Maximum Salary Cap of $81,500,000$2,766,000
Estimate Over Minimum Salary Cap of $60,200,000 $18,534,000
Current Bank Account$3,311,263
Projected Bank Account$2,800,003

Pro Players Salaries

Ryan Getzlaf $11,100,000 (6)
John Tavares $10,508,000 (1)
Viktor Arvidsson $8,200,000 (6)
Tyler Seguin $6,414,000 (3)
JT Miller $5,250,000 (3)
Torey Krug $4,854,000 (1)
Matt Murray $4,707,000 (3)
Ivan Provorov $4,474,000 (1)
Jake Gardiner $4,379,000 (2)
Travis Hamonic $4,238,000 (1)
David Schlemko $3,478,000 (1)
Robert Thomas $3,318,000 (1)
Anthony Cirelli $1,800,000 (6)
Remi Elie (Out of Payroll) $1,473,000 (1)
Connor Jones $1,014,000 (1)
Jordan Martinook $850,000 (1)
Nail Yakupov $750,000 (2)
Stefan Noesen $700,000 (2)
Spencer Foo $700,000 (2)
Jordan Schmaltz $700,000 (1)
Ludwig Bystrom $700,000 (1)
Magnus Hellberg $600,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $80,207,000
Year 2024 : $44,750,000
Year 2025 : $37,471,000
Year 2026 : $21,100,000
Salary Average Commitment
Year 2023 : $79,457,000
Year 2024 : $44,750,000
Year 2025 : $37,471,000
Year 2026 : $21,100,000
Salary Cap with 1 Way Contract
Year 2023 : $80,207,000
Year 2024 : $44,000,000
Year 2025 : $37,471,000
Year 2026 : $21,100,000

Farm Players Salaries

Sven Baertschi $300,000 (1)
David Booth $300,000 (1)
Oscar Fantenberg $300,000 (1)
Alex Grant $300,000 (1)
CJ Smith $160,400 (1)
Kole Sherwood $130,780 (3)
Parker Wotherspoon $128,500 (1)
Darren Helm $120,000 (1)
Filip Gustavsson $100,000 (6)
Joel Hanley $100,000 (1)
Joe Colborne $95,000 (4)
Aliaksei Protas $92,500 (3)
Drake Batherson $92,500 (3)
Nate Thompson $87,200 (1)
Tucker Poolman $80,000 (2)
Carsen Twarynski $75,000 (2)
Kerby Rychel $75,000 (1)
Oskar Sundqvist $73,700 (1)
Niklas Svedberg $70,000 (2)
Artur Kayumov $70,000 (2)
Luc Snuggerud $70,000 (2)
Jonas Gustavsson $70,000 (1)
Dmytro Timashov $70,000 (1)
Mason Raymond $60,000 (1)
Vladimir Sobotka $60,000 (1)
Maksim Sushko $60,000 (5)
Ilya Lyubushkin $60,000 (1)
Total Farm Players27
Salary Commitment
Year 2023 : $3,200,580
Year 2024 : $935,780
Year 2025 : $570,780
Year 2026 : $255,000
Salary Average Commitment
Year 2023 : $3,200,580
Year 2024 : $935,780
Year 2025 : $570,780
Year 2026 : $255,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $100 - 4,966 - 82.77%
Level 2: 5000 - $60 - 4,147 - 82.94%
Level 3: 2000 - $45 - 1,594 - 79.68%
Level 4: 4000 - $30 - 3,124 - 78.10%
Luxury : 1000 - $200 - 810 - 80.98%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,760 - 96.00%
Farm Level 2: 3000 - $12 - 2,872 - 95.73%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,641 - 81.34%
Average Income per Game$1,598,501
Year to Date Revenue$65,538,535
Farm
Home Games Left0
Average Attendance - %8,632 - 95.91%
Average Income per Game$214,147
Year to Date Revenue$8,780,010

Expense

Pro Players Total Salaries$76,939,244
Farm Players Total Salaries$2,127,300
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$1,632,667
Pro Year To Date Expenses$71,863,222
Farm Year To Date Expenses$2,135,158
Pro Salary Cap To Date$71,863,222
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$499,605
Pro Estimated Expenses$499,605
Farm Remaining Season Days0
Farm Expenses Per Days$14,088
Farm Estimated Expenses$0
Estimated Season Expenses$499,605
Season Salary Cap$78,571,911
Estimate Under Maximum Salary Cap of $81,500,000$2,928,089
Estimate Over Minimum Salary Cap of $60,200,000 $18,371,911
Current Bank Account$30,069,933
Projected Bank Account$29,570,328

Pro Players Salaries

Phil Kessel $6,350,000 (5)
Braden Holtby $6,164,000 (1)
Brock Boeser $5,875,000 (1)
Mitch Marner $5,700,000 (6)
Reilly Smith $5,200,000 (6)
Niklas Hjalmarsson $4,500,000 (6)
Brent Seabrook $4,250,000 (4)
Rasmus Asplund $4,225,000 (3)
Marc Staal $4,000,000 (2)
Alexei Emelin $3,936,000 (1)
Alex DeBrincat $3,760,000 (4)
Brock McGinn $3,750,000 (6)
Nick Holden $3,541,000 (1)
Colin Miller $3,490,000 (1)
Denis Malgin $2,517,000 (3)
Michael McCarron $2,074,244 (2)
Vladislav Kamenev $2,000,000 (5)
Jannik Hansen $1,800,000 (2)
Scott Darling $1,000,000 (4)
Kevin Connauton $942,000 (1)
Fabian Zetterlund $940,000 (5)
Erik Foley $925,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $76,939,244
Year 2024 : $53,991,244
Year 2025 : $45,192,000
Year 2026 : $38,450,000
Salary Average Commitment
Year 2023 : $77,939,244
Year 2024 : $53,991,244
Year 2025 : $45,192,000
Year 2026 : $38,450,000
Salary Cap with 1 Way Contract
Year 2023 : $76,939,244
Year 2024 : $52,991,244
Year 2025 : $44,192,000
Year 2026 : $37,450,000

Farm Players Salaries

Malcolm Subban $150,000 (4)
Luke Witkowski $130,900 (3)
Kyle Clifford $123,400 (1)
Robin Salo $103,000 (4)
Oleg Sosunov $97,500 (6)
Nathan Legare $92,500 (2)
Connor Zary $92,500 (3)
Jarret Tyszka $92,500 (2)
Cooper Marody $90,000 (6)
Andy Andreoff $90,000 (3)
Mathieu Joseph $90,000 (6)
Max Gildon $88,500 (4)
Keith Petruzzelli $85,000 (5)
Mark Fayne $81,300 (1)
Tyler Gaudet $80,200 (1)
Thomas Schemitsch (Out of Payroll) $80,000 (5)
German Rubtsov $75,000 (1)
Jason Kasdorf $70,000 (1)
Lucas Carlsson $65,000 (4)
Scott Reedy $65,000 (4)
Tanner Kaspick $65,000 (4)
Antoine Waked $60,000 (4)
Bobby Farnham $60,000 (1)
Lukas Radil $60,000 (1)
Skyler McKenzie $60,000 (5)
Gabriel Gagne $60,000 (5)
Total Farm Players26
Salary Commitment
Year 2023 : $2,207,300
Year 2024 : $1,657,400
Year 2025 : $1,472,400
Year 2026 : $1,159,000
Salary Average Commitment
Year 2023 : $2,207,300
Year 2024 : $1,657,400
Year 2025 : $1,472,400
Year 2026 : $1,159,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $85 - 5,742 - 95.71%
Level 2: 5000 - $60 - 4,175 - 83.49%
Level 3: 2000 - $40 - 1,923 - 96.17%
Level 4: 4000 - $25 - 3,911 - 97.78%
Luxury : 1000 - $190 - 961 - 96.08%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,692 - 94.87%
Farm Level 2: 3000 - $12 - 2,886 - 96.19%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %16,712 - 92.85%
Average Income per Game$1,643,924
Year to Date Revenue$67,400,903
Farm
Home Games Left0
Average Attendance - %8,578 - 95.31%
Average Income per Game$212,318
Year to Date Revenue$8,705,048

Expense

Pro Players Total Salaries$74,710,000
Farm Players Total Salaries$3,181,000
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$69,337,581
Farm Year To Date Expenses$3,000,086
Pro Salary Cap To Date$69,337,581
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$485,130
Pro Estimated Expenses$485,130
Farm Remaining Season Days0
Farm Expenses Per Days$21,066
Farm Estimated Expenses$0
Estimated Season Expenses$485,130
Season Salary Cap$74,710,000
Estimate Under Maximum Salary Cap of $81,500,000$6,790,000
Estimate Over Minimum Salary Cap of $60,200,000 $14,510,000
Current Bank Account$18,321,226
Projected Bank Account$17,836,096

Pro Players Salaries

Sean Couturier $8,055,000 (5)
Roman Josi $6,392,000 (1)
Mark Giordano $6,000,000 (1)
Jean-Gabriel Pageau $5,000,000 (6)
Marc-Edouard Vlasic $4,900,000 (4)
Martin Hanzal $4,634,000 (2)
Trey Fix-Wolansky $4,500,000 (4)
Shea Theodore $3,687,000 (1)
Kyle Connor $3,557,000 (3)
Joonas Donskoi $2,990,000 (5)
Harry Zolnierczyk $2,800,000 (3)
Patrik Nemeth $2,702,000 (1)
Joe Morrow $2,668,000 (1)
Kailer Yamamoto $2,541,000 (1)
Sam Bennett $2,500,000 (5)
Jonah Gadjovich $2,110,000 (1)
Jason Dickinson $2,100,000 (5)
Joel Armia $2,000,000 (3)
Brendan Perlini $2,000,000 (5)
Jakub Vrana $1,474,000 (1)
Pekka Rinne $700,000 (1)
Derrick Pouliot $700,000 (1)
Brian Elliott $700,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $74,710,000
Year 2024 : $45,036,000
Year 2025 : $40,402,000
Year 2026 : $32,045,000
Salary Average Commitment
Year 2023 : $74,710,000
Year 2024 : $45,036,000
Year 2025 : $40,402,000
Year 2026 : $32,045,000
Salary Cap with 1 Way Contract
Year 2023 : $74,710,000
Year 2024 : $45,036,000
Year 2025 : $40,402,000
Year 2026 : $32,045,000

Farm Players Salaries

Ilya Mikheyev $300,000 (6)
Lars Eller $285,000 (2)
Elvis Merzlikins $275,000 (6)
Filip Berglund $212,200 (3)
Alexander Kerfoot $210,900 (1)
Devin Shore $192,700 (1)
Anton Forsberg $165,700 (2)
Tyler Parsons $114,200 (1)
Maxime Lajoie $100,000 (1)
Aleksi Heponiemi $100,000 (5)
Eemeli Rasanen $97,500 (5)
Alexander Volkov $96,500 (5)
Cedric Pare $92,500 (3)
Ryan Spooner $90,000 (2)
Brett Leason $87,500 (1)
Isaac Ratcliffe $81,500 (5)
Igor Ozhiganov $80,000 (2)
Colin Blackwell $75,000 (6)
Lawrence Pilut $74,800 (2)
Andy Welinski $70,000 (1)
Matt Tennyson $70,000 (1)
Rem Pitlick $70,000 (1)
Johnathan MacLeod $60,000 (1)
Joachim Blichfeld $60,000 (2)
Tye McGinn $60,000 (1)
Jake Chelios $60,000 (1)
Total Farm Players26
Salary Commitment
Year 2023 : $3,181,000
Year 2024 : $2,085,700
Year 2025 : $1,330,200
Year 2026 : $1,025,500
Salary Average Commitment
Year 2023 : $3,181,000
Year 2024 : $2,085,700
Year 2025 : $1,330,200
Year 2026 : $1,025,500

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 4,786 - 79.77%
Level 2: 5000 - $60 - 4,044 - 80.89%
Level 3: 2000 - $45 - 1,505 - 75.24%
Level 4: 4000 - $30 - 3,019 - 75.48%
Luxury : 1000 - $200 - 779 - 77.93%
Total Capacity :18000
Farm
Farm Level 1: 6000 - $25 - 5,774 - 96.23%
Farm Level 2: 3000 - $12 - 2,898 - 96.61%
Farm Total Capacity :9000

Income

Home Games Left0
Average Attendance - %14,134 - 78.52%
Average Income per Game$1,542,794
Year to Date Revenue$63,254,566
Farm
Home Games Left0
Average Attendance - %8,672 - 96.35%
Average Income per Game$214,943
Year to Date Revenue$8,812,678

Expense

Pro Players Total Salaries$60,907,000
Farm Players Total Salaries$2,821,456
Coaches Total Salaries$0
Luxury Taxe Total$0
Special Salary Cap Value$6,947,667
Pro Year To Date Expenses$59,116,019
Farm Year To Date Expenses$3,045,910
Pro Salary Cap To Date$59,116,019
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$395,500
Pro Estimated Expenses$395,500
Farm Remaining Season Days0
Farm Expenses Per Days$18,685
Farm Estimated Expenses$0
Estimated Season Expenses$395,500
Season Salary Cap$67,854,667
Estimate Under Maximum Salary Cap of $81,500,000$13,645,333
Estimate Over Minimum Salary Cap of $60,200,000 $7,654,667
Current Bank Account$33,783,941
Projected Bank Account$33,388,441

Pro Players Salaries

Victor Rask $5,000,000 (3)
Brandon Montour $5,000,000 (4)
Ben Bishop $5,000,000 (3)
Andreas Johnsson $3,400,000 (2)
Cedric Paquette $3,306,000 (1)
Logan Brown $3,100,000 (2)
Mathieu Perreault $3,000,000 (3)
Marek Mazanec $2,761,000 (1)
Jamie McGinn $2,728,000 (2)
Justin Falk $2,600,000 (2)
Melker Karlsson $2,600,000 (3)
Ryan Sproul $2,500,000 (3)
Vinnie Hinostroza $2,500,000 (3)
Alan Quine $2,351,000 (1)
Brendan Guhle $2,250,000 (4)
Curtis McKenzie $2,225,000 (5)
Jakub Zboril $2,150,000 (4)
Nikolay Goldobin $2,150,000 (6)
Kieffer Bellows $1,500,000 (4)
Brayden McNabb $1,486,000 (1)
Andrew Shaw $1,200,000 (2)
Chris Wideman $1,100,000 (3)
Clarke MacArthur $1,000,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $60,907,000
Year 2024 : $50,003,000
Year 2025 : $36,975,000
Year 2026 : $15,275,000
Salary Average Commitment
Year 2023 : $60,576,400
Year 2024 : $50,003,000
Year 2025 : $36,975,000
Year 2026 : $15,275,000
Salary Cap with 1 Way Contract
Year 2023 : $60,907,000
Year 2024 : $50,003,000
Year 2025 : $36,975,000
Year 2026 : $15,275,000

Farm Players Salaries

Matthew Strome $230,000 (5)
Dillon Fournier $175,000 (1)
Vince Dunn $165,000 (3)
Garrett Pilon $135,100 (4)
Markus Hannikainen $128,900 (2)
Frederic Allard $128,856 (4)
Gilles Senn $125,000 (1)
Josh Brook $125,000 (6)
Andrei Altybarmakyan $120,000 (3)
Jimmy Hayes $110,000 (1)
Tom McCollum $110,000 (2)
Spencer Smallman $110,000 (4)
Hunter Drew $99,000 (3)
Arvid Holm $92,500 (3)
Daniel ORegan (Out of Payroll) $92,500 (3)
Evgeniy Oksentyuk $92,500 (3)
Alexander Khovanov $92,500 (3)
Connor McMicheal $92,500 (3)
Riley Tufte $92,500 (3)
Ryan Merkley $80,400 (6)
Anthony Bitetto $80,000 (2)
Anthony Salinitri $80,000 (6)
Josh Wesley $76,700 (3)
Kyle Capobianco $75,000 (6)
Alex Dostie $75,000 (3)
Adam Johnson $70,000 (1)
Justin Holl $60,000 (1)
Total Farm Players27
Salary Commitment
Year 2023 : $2,913,956
Year 2024 : $2,373,956
Year 2025 : $2,055,056
Year 2026 : $964,356
Salary Average Commitment
Year 2023 : $2,913,956
Year 2024 : $2,373,956
Year 2025 : $2,055,056
Year 2026 : $964,356

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $81,500,000
Available Cap Space

Over Minimum of
$60,200,000

Farm Salary Cap

Under Maximum of
$50,000,000

Pro Players

Farm Players

Total Players

Avalanche $37,301,349 $70,117,999 $11,382,001 $9,917,999 $3,286,981 $46,713,019 232750
Blackhawks $43,787,749 $80,044,500 $1,455,500 $19,844,500 $2,757,700 $47,242,300 222850
Blue Jackets ($3,447,936) $78,554,234 $2,945,766 $18,354,234 $3,064,700 $46,935,300 232750
Blues $19,381,467 $74,834,000 $6,666,000 $14,634,000 $2,833,922 $47,166,078 222749
Bruins $35,161,855 $77,861,000 $3,639,000 $17,661,000 $2,575,300 $47,424,700 232548
Canadiens $10,382,504 $79,345,000 $2,155,000 $19,145,000 $2,822,783 $47,177,217 232750
Canucks $34,579,377 $62,521,897 $18,978,103 $2,321,897 $2,788,908 $47,211,092 222850
Capitals $57,248,494 $81,443,750 $56,250 $21,243,750 $3,184,171 $46,815,829 232750
Coyotes $23,534,337 $63,368,790 $18,131,210 $3,168,790 $2,742,900 $47,257,100 232750
Devils $20,025,228 $75,385,000 $6,115,000 $15,185,000 $3,815,158 $46,184,842 222648
Ducks $15,915,707 $81,247,333 $252,667 $21,047,333 $2,823,767 $47,176,233 232750
Flames $30,510,146 $80,232,500 $1,267,500 $20,032,500 $2,164,300 $47,835,700 222547
Flyers $27,427,567 $69,943,764 $11,556,236 $9,743,764 $2,925,376 $47,074,624 222749
Golden Knights $18,271,994 $81,328,666 $171,334 $21,128,666 $3,427,850 $46,572,150 232851
Hurricanes $11,545,626 $68,819,500 $12,680,500 $8,619,500 $2,351,600 $47,648,400 232649
Islanders $7,285,531 $77,048,750 $4,451,250 $16,848,750 $2,721,050 $47,278,950 222850
Jets $8,049,129 $68,490,803 $13,009,197 $8,290,803 $2,717,932 $47,282,068 222850
Kings $16,055,427 $80,843,667 $656,333 $20,643,667 $2,426,400 $47,573,600 222446
Kraken $26,141,186 $71,777,500 $9,722,500 $11,577,500 $2,909,500 $47,090,500 222749
Lightning $38,238,344 $79,657,833 $1,842,167 $19,457,833 $2,097,200 $47,902,800 232548
Maple Leafs $39,503,134 $77,595,000 $3,905,000 $17,395,000 $2,058,817 $47,941,183 242549
Nordiques $33,166,581 $70,129,834 $11,370,166 $9,929,834 $2,897,000 $47,103,000 232750
Oilers $14,863,606 $81,145,509 $354,491 $20,945,509 $4,130,200 $45,869,800 232750
Penguins $29,013,663 $67,308,165 $14,191,835 $7,108,165 $2,423,800 $47,576,200 222547
Predators $19,885,711 $80,754,696 $745,304 $20,554,696 $2,539,400 $47,460,600 232548
Rangers $12,614,354 $75,605,000 $5,895,000 $15,405,000 $2,314,958 $47,685,042 222648
Red Wings $10,873,866 $72,063,000 $9,437,000 $11,863,000 $2,755,500 $47,244,500 232548
Sabres $27,178,262 $77,485,000 $4,015,000 $17,285,000 $2,720,200 $47,279,800 222850
Senators $3,311,263 $78,734,000 $2,766,000 $18,534,000 $3,200,580 $46,799,420 222749
Sharks $30,069,933 $78,571,911 $2,928,089 $18,371,911 $2,127,300 $47,872,700 222648
Stars $18,321,226 $74,710,000 $6,790,000 $14,510,000 $3,181,000 $46,819,000 232649
Wild $33,783,941 $67,854,667 $13,645,333 $7,654,667 $2,821,456 $47,178,544 232750