Team FinanceLast Update - April 19, 2024 at 14:36
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 - $300 - 4,159 - 69.31%
Level 2: 5000 - $250 - 3,029 - 60.58%
Level 3: 2000 - $150 - 1,445 - 72.25%
Level 4: 4000 - $75 - 3,900 - 97.49%
Luxury : 1000 - $300 - 790 - 78.98%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $75 - 1,104 - 55.19%
Farm Level 2: 1000 - $45 - 548 - 54.80%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %13,322 - 74.01%
Average Income per Game$2,659,755
Year to Date Revenue$109,049,959
Farm
Home Games Left0
Average Attendance - %1,652 - 55.06%
Average Income per Game$117,123
Year to Date Revenue$4,802,029

Expense

Pro Players Total Salaries$80,891,620
Farm Players Total Salaries$1,814,970
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,019,329
Farm Year To Date Expenses$2,555,492
Pro Salary Cap To Date$81,019,329
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$419,128
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,098
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,891,620
Estimate Under Maximum Salary Cap of $83,500,000$2,608,380
Estimate Over Minimum Salary Cap of $55,000,000 $25,891,620
Current Bank Account$154,540,883
Projected Bank Account$154,540,883

Pro Players Salaries

Artemi Panarin $11,642,860 (1)
Kyle Connor $8,571,429 (4)
Erik Karlsson $8,000,000 (2)
Jake Guentzel $7,200,000 (2)
Dougie Hamilton $6,900,000 (2)
J.T. Miller $6,825,000 (3)
Nathan MacKinnon $6,300,000 (1)
Bryan Rust $4,200,000 (2)
Pavel Buchnevich $3,900,000 (3)
Darnell Nurse $3,840,000 (3)
Charlie Coyle $3,200,000 (1)
Jared McCann $3,000,000 (4)
Petr Mrazek $2,000,000 (1)
Alexandre Carrier $791,583 (4)
Dylan Gambrell $770,000 (2)
Jarred Tinordi $700,000 (1)
Mason Marchment $695,750 (3)
Andrew Cogliano $650,001 (4)
Jani Hakanpaa $605,000 (2)
Chad Ruhwedel $550,000 (1)
Jake Oettinger $550,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $80,891,620
Year 2024 : $55,948,763
Year 2025 : $28,273,763
Year 2026 : $13,013,013
Salary Average Commitment
Year 2023 : $77,235,870
Year 2024 : $52,293,013
Year 2025 : $25,318,013
Year 2026 : $13,013,013
Salary Cap with 1 Way Contract
Year 2023 : $80,891,620
Year 2024 : $55,948,763
Year 2025 : $28,273,763
Year 2026 : $13,013,013

Farm Players Salaries

Josh Dickinson $92,500 (1)
Anton Lindholm $81,620 (4)
Dan Renouf $77,000 (2)
Jayson Megna $70,000 (1)
Peter Tischke $66,550 (4)
Hunter Miska $66,550 (4)
Jake Bean $63,250 (3)
Nick Henry $60,500 (2)
Ryan Wagner $60,500 (2)
Kevin Davis $60,500 (2)
Nate Clurman $60,500 (4)
Jakob Stukel $60,500 (2)
Kris Russell $60,000 (1)
Yannick Turcotte $55,000 (3)
Patrick Curry $55,000 (2)
Tyler Spezia $55,000 (2)
Zack Trott $55,000 (3)
Cedrick Andree $55,000 (2)
Gaetan Haas $55,000 (2)
Andrew D'Agostini $55,000 (2)
Scott Pooley $55,000 (2)
Ethan Prow $55,000 (1)
Billy Sweezey $55,000 (2)
Olivier Leblanc $55,000 (2)
Garrett Vanwyhe $55,000 (3)
Bobby Nardella $55,000 (1)
Odeen Tufto $55,000 (3)
Antoine Bibeau $55,000 (1)
Callum Booth $55,000 (1)
Anthony Greco $55,000 (2)
Total Farm Players30
Salary Commitment
Year 2023 : $1,814,970
Year 2024 : $1,372,470
Year 2025 : $558,470
Year 2026 : $275,220
Salary Average Commitment
Year 2023 : $1,806,720
Year 2024 : $1,364,220
Year 2025 : $550,220
Year 2026 : $275,220

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $300 - 3,946 - 65.77%
Level 2: 5000 - $250 - 2,889 - 57.77%
Level 3: 2000 - $150 - 1,341 - 67.05%
Level 4: 4000 - $75 - 3,706 - 92.65%
Luxury : 1000 - $300 - 737 - 73.72%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,950 - 97.48%
Farm Level 2: 1000 - $15 - 999 - 99.87%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %12,619 - 70.10%
Average Income per Game$2,539,515
Year to Date Revenue$104,120,108
Farm
Home Games Left0
Average Attendance - %2,948 - 98.28%
Average Income per Game$90,709
Year to Date Revenue$3,719,078

Expense

Pro Players Total Salaries$55,226,913
Farm Players Total Salaries$2,111,084
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,089,167
Farm Year To Date Expenses$2,639,152
Pro Salary Cap To Date$56,089,167
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$286,150
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,280
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$55,226,913
Estimate Under Maximum Salary Cap of $83,500,000$28,273,087
Estimate Over Minimum Salary Cap of $55,000,000 $226,913
Current Bank Account$164,453,995
Projected Bank Account$164,453,995

Pro Players Salaries

Tucker Poolman $11,000,000 (1)
Kyle Rau $9,000,000 (1)
Derek Stepan $6,500,000 (1)
Olli Maatta $4,695,832 (4)
Calvin De Haan $4,550,000 (1)
Milan Lucic $2,500,000 (1)
Eric Staal $1,999,999 (3)
Johan Larsson $1,782,500 (2)
Mark Jankowski $1,675,000 (1)
Brad Hunt $1,100,000 (2)
Denis Gurianov $983,582 (2)
Nils Lundkvist $975,000 (2)
Oskar Lindblom $925,000 (1)
Josh Mahura $825,000 (3)
Joe Vrbetic $750,000 (3)
Alec Regula $650,000 (1)
Cole Moberg $650,000 (1)
Juuso Parssinen $650,000 (3)
Mackenzie Entwistle $605,000 (2)
Philipp Kurashev $605,000 (2)
Reese Johnson $605,000 (2)
Taylor Raddysh $550,000 (1)
Adam Boqvist $550,000 (1)
Barrett Hayton $550,000 (1)
Vasili Demchenko $550,000 (3)
Total Pro Players25
Salary Commitment
Year 2023 : $55,226,913
Year 2024 : $16,126,913
Year 2025 : $9,470,831
Year 2026 : $4,695,832
Salary Average Commitment
Year 2023 : $55,464,413
Year 2024 : $16,247,746
Year 2025 : $9,591,664
Year 2026 : $4,695,832
Salary Cap with 1 Way Contract
Year 2023 : $55,226,913
Year 2024 : $16,126,913
Year 2025 : $9,470,831
Year 2026 : $4,695,832

Farm Players Salaries

Philip Broberg $97,500 (2)
Ryan Suzuki $97,500 (2)
Cole Guttman $95,000 (3)
Ian Mitchell $92,500 (1)
Dennis Gilbert $92,500 (1)
Nils Hoglander $89,167 (1)
Will Cuylle $85,083 (1)
Kurtis Gabriel $85,000 (1)
Hayden Hodgson $85,000 (1)
Dylan Sikura $82,500 (3)
Anthony Louis $75,000 (1)
Georgii Merkulov $75,000 (3)
William Lagesson $74,167 (1)
Alexandre Fortin $70,667 (1)
Michal Teply $65,000 (1)
Nikita Okhotiuk $65,000 (3)
Andrei Altybarmakyan $65,000 (1)
Dawson Barteaux $65,000 (1)
Nicolas Beaudin $60,500 (2)
Lucas Carlsson $60,500 (2)
Riley Sutter $60,500 (2)
Tyler Sikura $60,500 (1)
Jakob Pelletier $60,500 (4)
Jakub Galvas $60,500 (4)
Alex Nylander $60,500 (3)
Josh Lopina $60,500 (4)
Daniel Torgersson $60,500 (4)
Tyler Parsons $55,000 (3)
Zachary Emond $55,000 (2)
Total Farm Players29
Salary Commitment
Year 2023 : $2,111,084
Year 2024 : $1,106,500
Year 2025 : $675,000
Year 2026 : $242,000
Salary Average Commitment
Year 2023 : $2,165,167
Year 2024 : $1,112,917
Year 2025 : $681,417
Year 2026 : $242,000

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $250 - 5,543 - 92.38%
Level 2: 5000 - $150 - 4,830 - 96.61%
Level 3: 2000 - $100 - 1,938 - 96.89%
Level 4: 4000 - $75 - 3,841 - 96.01%
Luxury : 1000 - $300 - 762 - 76.20%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,973 - 98.63%
Farm Level 2: 1000 - $15 - 999 - 99.86%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,914 - 93.97%
Average Income per Game$2,748,243
Year to Date Revenue$112,677,962
Farm
Home Games Left0
Average Attendance - %2,971 - 99.04%
Average Income per Game$91,581
Year to Date Revenue$3,754,815

Expense

Pro Players Total Salaries$73,547,220
Farm Players Total Salaries$2,193,254
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,630,201
Farm Year To Date Expenses$2,830,849
Pro Salary Cap To Date$75,630,201
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$381,074
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,588
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$73,547,220
Estimate Under Maximum Salary Cap of $83,500,000$9,952,780
Estimate Over Minimum Salary Cap of $55,000,000 $18,547,220
Current Bank Account$168,255,576
Projected Bank Account$168,255,576

Pro Players Salaries

Vladimir Tarasenko $9,000,000 (3)
Yanni Gourde $8,400,000 (4)
Sean Monahan $7,331,250 (2)
Jordan Staal $7,000,000 (2)
Jeff Carter $6,973,182 (1)
Nicklas Backstrom $6,700,000 (1)
Zach Werenski $6,000,000 (4)
Kasperi Kapanen $3,680,000 (4)
Travis Sanheim $3,250,000 (1)
Andrew Copp $2,622,000 (3)
Oliver Bjorkstrand $2,500,000 (1)
Jake Middleton $2,000,000 (4)
Jack Johnson $1,499,999 (2)
Connor MacKey $1,017,500 (3)
Sam Steel $992,833 (4)
Kevin Stenlund $864,166 (1)
Akira Schmid $850,833 (2)
Oliver Kylington $840,457 (3)
Erik Kallgren $742,500 (4)
Dennis Hildeby $650,000 (3)
Fabian Zetterlund $632,500 (3)
Total Pro Players21
Salary Commitment
Year 2023 : $73,547,220
Year 2024 : $53,259,872
Year 2025 : $36,577,790
Year 2026 : $21,815,333
Salary Average Commitment
Year 2023 : $71,603,096
Year 2024 : $51,315,748
Year 2025 : $34,633,666
Year 2026 : $21,815,333
Salary Cap with 1 Way Contract
Year 2023 : $73,547,220
Year 2024 : $53,259,872
Year 2025 : $36,577,790
Year 2026 : $21,815,333

Farm Players Salaries

Hunter McKown $200,000 (4)
Henrik Borgstrom $100,000 (1)
Brian Halonen $97,500 (2)
Ethen Frank $97,500 (2)
Sheldon Rempal $87,413 (1)
Jett Woo $86,083 (1)
Tyler Angle $85,083 (1)
Chaz Lucius $85,000 (3)
Chris Wideman $85,000 (3)
Austin Strand $83,508 (1)
Josh Maniscalco $82,500 (1)
Jonas Rondbjerg $76,667 (2)
Matt Kiersted $76,250 (2)
Tristen Nielsen $71,500 (3)
Tim Berni $65,000 (3)
Pontus Holmberg $65,000 (3)
Jake Christiansen $65,000 (3)
Nikita Nesterenko $65,000 (3)
Ville Koivunen $65,000 (3)
Ryker Evans $65,000 (3)
Josh Dunne $65,000 (3)
Tyler Tullio $65,000 (3)
Jiri Patera $65,000 (3)
Zach Fucale $63,250 (1)
Cale Morris $60,500 (3)
Cale Fleury $60,500 (3)
Jamie Devane $55,000 (1)
Ryan Shea $55,000 (1)
Total Farm Players28
Salary Commitment
Year 2023 : $2,193,253
Year 2024 : $1,495,417
Year 2025 : $1,147,500
Year 2026 : $200,000
Salary Average Commitment
Year 2023 : $2,327,916
Year 2024 : $1,637,580
Year 2025 : $1,289,662
Year 2026 : $200,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Place
Level 1: 6000 - $251 - 5,656 - 94.27%
Level 2: 5000 - $200 - 3,670 - 73.40%
Level 3: 2000 - $110 - 1,872 - 93.59%
Level 4: 4000 - $80 - 3,752 - 93.81%
Luxury : 1000 - $300 - 747 - 74.70%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $28 - 1,998 - 99.92%
Farm Level 2: 1000 - $12 - 999 - 99.90%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %15,697 - 87.21%
Average Income per Game$2,780,336
Year to Date Revenue$113,993,769
Farm
Home Games Left0
Average Attendance - %2,997 - 99.91%
Average Income per Game$74,055
Year to Date Revenue$3,036,251

Expense

Pro Players Total Salaries$57,058,747
Farm Players Total Salaries$2,362,029
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$65,377,169
Farm Year To Date Expenses$3,333,773
Pro Salary Cap To Date$65,377,169
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$295,641
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,252
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$57,058,747
Estimate Under Maximum Salary Cap of $83,500,000$26,441,253
Estimate Over Minimum Salary Cap of $55,000,000 $2,058,747
Current Bank Account$116,604,725
Projected Bank Account$116,604,725

Pro Players Salaries

Jakub Voracek $8,250,000 (1)
Jeff Petry $6,600,000 (4)
Craig Anderson $6,000,000 (3)
Anthony Mantha $3,300,000 (1)
Oskar Sundqvist $3,162,500 (2)
Gustav Forsling $3,000,000 (4)
Robert Thomas $3,000,000 (3)
Jake Walman $3,000,000 (4)
Alex Iafallo $2,788,750 (4)
Ryan Donato $2,185,000 (3)
Ivan Barbashev $2,000,000 (4)
Zach Sanford $1,500,000 (1)
Adam Mascherin $1,499,999 (3)
Dmitry Kulikov $1,499,999 (3)
Matt Irwin $1,499,999 (3)
Nick Baptiste $1,000,000 (2)
Sammy Blais $935,000 (3)
Dante Fabbro $925,000 (1)
Niko Mikkola $842,500 (1)
Alexey Toropchenko $750,000 (2)
Mackenzie MacEachern $750,000 (1)
Ville Husso $700,000 (1)
Jordan Kyrou $660,000 (3)
Dakota Joshua $605,000 (2)
Evan Fitzpatrick $605,000 (2)
Total Pro Players25
Salary Commitment
Year 2023 : $57,058,747
Year 2024 : $40,791,247
Year 2025 : $34,668,747
Year 2026 : $17,388,750
Salary Average Commitment
Year 2023 : $56,603,747
Year 2024 : $40,311,247
Year 2025 : $34,188,747
Year 2026 : $17,388,750
Salary Cap with 1 Way Contract
Year 2023 : $57,058,747
Year 2024 : $40,791,247
Year 2025 : $34,668,747
Year 2026 : $17,388,750

Farm Players Salaries

Dean Kukan $150,000 (3)
Darren Raddysh $150,000 (3)
Gabriel Dumont $149,900 (3)
Sheldon Dries $100,000 (4)
Sam Carrick $100,000 (4)
Riley Nash $100,000 (4)
Hugh McGing $97,213 (4)
Malcolm Subban $85,000 (1)
Jake Neighbours $85,000 (3)
Nikita Alexandrov $83,083 (1)
Austin Poganski $82,400 (3)
Tyler Tucker $80,833 (1)
Joel Hofer $79,500 (1)
Nathan Walker $77,000 (2)
Nolan Stevens $77,000 (4)
Andreas Borgman $77,000 (4)
Klim Kostin $75,000 (2)
Vadim Zherenko $75,000 (1)
Mitch Reinke $75,000 (1)
Scott Perunovich $75,000 (2)
Shane Starrett $74,350 (4)
Mike Vecchione $70,000 (1)
Brendan Warren $63,250 (4)
Tanner Kaspick $60,500 (3)
Riley Stillman $55,000 (1)
Tomas Jurco $55,000 (2)
Evan Polei $55,000 (1)
Alex Belzile $55,000 (2)
Total Farm Players28
Salary Commitment
Year 2023 : $2,362,028
Year 2024 : $1,703,612
Year 2025 : $1,366,612
Year 2026 : $688,812
Salary Average Commitment
Year 2023 : $2,389,128
Year 2024 : $1,730,712
Year 2025 : $1,353,712
Year 2026 : $688,812

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $250 - 5,769 - 96.15%
Level 2: 5000 - $150 - 4,903 - 98.06%
Level 3: 2000 - $100 - 1,972 - 98.62%
Level 4: 4000 - $75 - 3,893 - 97.33%
Luxury : 1000 - $300 - 788 - 78.81%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,966 - 98.32%
Farm Level 2: 1000 - $15 - 999 - 99.87%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,325 - 96.25%
Average Income per Game$2,838,911
Year to Date Revenue$116,395,349
Farm
Home Games Left0
Average Attendance - %2,965 - 98.83%
Average Income per Game$91,346
Year to Date Revenue$3,745,181

Expense

Pro Players Total Salaries$74,239,167
Farm Players Total Salaries$2,059,693
Coaches Total Salaries$2,150,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,744,464
Farm Year To Date Expenses$2,751,868
Pro Salary Cap To Date$72,744,464
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$384,659
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,668
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$74,239,167
Estimate Under Maximum Salary Cap of $83,500,000$9,260,833
Estimate Over Minimum Salary Cap of $55,000,000 $19,239,167
Current Bank Account$141,443,275
Projected Bank Account$141,443,275

Pro Players Salaries

John Tavares $13,200,000 (3)
Dylan Larkin $7,320,000 (4)
Timo Meier $7,200,000 (4)
Aleksander Barkov $5,900,000 (1)
Jonathan Marchessault $5,000,000 (1)
Shayne Gostisbehere $4,500,000 (1)
J.T. Compher $4,025,000 (4)
Calle Jarnkrok $3,500,000 (3)
Jakub Vrana $3,350,000 (1)
Jesper Fast $3,000,000 (4)
Jesper Bratt $3,000,000 (4)
Brandon Hagel $3,000,000 (4)
Brandon Carlo $2,850,000 (1)
Ryan Hartman $2,000,000 (4)
Urho Vaakanainen $983,584 (4)
Braden Schneider $975,000 (2)
Jeremy Swayman $925,000 (1)
Jeremy Lauzon $822,250 (1)
Matt Roy $805,000 (2)
Dan Vladar $728,333 (1)
Martin Fehervary $605,000 (2)
Martin Necas $550,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $74,239,167
Year 2024 : $49,613,584
Year 2025 : $47,228,584
Year 2026 : $30,528,584
Salary Average Commitment
Year 2023 : $72,039,167
Year 2024 : $47,413,584
Year 2025 : $45,028,584
Year 2026 : $30,528,584
Salary Cap with 1 Way Contract
Year 2023 : $74,239,167
Year 2024 : $49,613,584
Year 2025 : $47,228,584
Year 2026 : $30,528,584

Farm Players Salaries

Chris Wagner $137,500 (1)
Jesse Puljujarvi $129,250 (3)
Brett Ritchie $100,000 (1)
Noah Juulsen $94,967 (2)
Zach Senyshyn $94,967 (3)
Anders Bjork $92,500 (1)
Jordan Greenway $91,667 (1)
Nolan Foote $89,417 (1)
Cameron Hughes $87,175 (2)
Graeme Clarke $85,083 (1)
Shakir Mukhamadullin $85,000 (3)
Karson Kuhlman $82,500 (1)
A.J. Greer $73,500 (1)
Jake Bischoff $71,667 (1)
Oscar Dansk $67,500 (1)
Cedric Pare $65,000 (3)
Curtis Hall $65,000 (3)
Victor Berglund $65,000 (3)
Josh Davies $65,000 (3)
Max Lagace $65,000 (3)
Joona Koppanen $60,500 (3)
Jesper Boqvist $60,500 (1)
Oskar Steen $60,500 (3)
Anton Blidh $60,500 (3)
Jack Studnicka $55,000 (1)
Mitch Eliot $55,000 (1)
Total Farm Players26
Salary Commitment
Year 2023 : $2,059,693
Year 2024 : $997,859
Year 2025 : $815,717
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,097,559
Year 2024 : $1,035,725
Year 2025 : $853,583
Year 2026 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $225 - 5,612 - 93.53%
Level 2: 5000 - $180 - 4,603 - 92.06%
Level 3: 2000 - $130 - 1,750 - 87.49%
Level 4: 4000 - $90 - 3,631 - 90.78%
Luxury : 1000 - $255 - 914 - 91.39%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $75 - 1,120 - 55.99%
Farm Level 2: 1000 - $45 - 549 - 54.85%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,509 - 91.72%
Average Income per Game$2,839,736
Year to Date Revenue$116,429,166
Farm
Home Games Left0
Average Attendance - %1,668 - 55.61%
Average Income per Game$118,108
Year to Date Revenue$4,842,435

Expense

Pro Players Total Salaries$57,169,507
Farm Players Total Salaries$2,073,561
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,371,906
Farm Year To Date Expenses$2,820,122
Pro Salary Cap To Date$73,371,906
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$296,215
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,116
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$57,169,507
Estimate Under Maximum Salary Cap of $83,500,000$26,330,493
Estimate Over Minimum Salary Cap of $55,000,000 $2,169,507
Current Bank Account$209,338,572
Projected Bank Account$209,338,572

Pro Players Salaries

Phil Kessel $6,800,000 (1)
Chris Kreider $5,550,000 (3)
Bo Horvat $5,500,000 (1)
Vincent Trocheck $5,462,500 (3)
Mike Matheson $4,875,000 (1)
Chris Tanev $4,750,000 (3)
Jacob Markstrom $4,400,000 (2)
Lars Eller $3,500,000 (4)
Kyle Okposo $3,500,000 (4)
Sam Montembeault $3,000,000 (1)
Jack Roslovic $2,000,000 (1)
Brendan Smith $1,550,000 (1)
Tyson Jost $1,018,707 (3)
Jordan Harris $875,000 (2)
Kaiden Guhle $850,000 (3)
Devon Toews $805,000 (2)
Steven Lorentz $800,800 (3)
Daniel Sprong $750,000 (1)
Andrew Peeke $632,500 (3)
Josh Archibald $550,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $57,169,507
Year 2024 : $32,144,507
Year 2025 : $26,064,507
Year 2026 : $7,000,000
Salary Average Commitment
Year 2023 : $55,390,373
Year 2024 : $30,365,373
Year 2025 : $24,285,373
Year 2026 : $7,000,000
Salary Cap with 1 Way Contract
Year 2023 : $57,169,507
Year 2024 : $32,144,507
Year 2025 : $26,064,507
Year 2026 : $7,000,000

Farm Players Salaries

Lucas Condotta $200,000 (4)
Hunter Shepard $180,000 (2)
Lukas Vejdemo $94,967 (4)
Matt Nieto $90,000 (2)
Aliaksei Protas $87,500 (2)
Laurent Dauphin $77,000 (3)
Michael McNiven $75,044 (4)
Ben Harpur $72,500 (1)
Joseph Blandisi $70,000 (1)
Otto Leskinen $66,550 (3)
Will Bitten $65,000 (1)
Samuel Houde $65,000 (3)
Jacob Lucchini $65,000 (3)
Tyce Thompson $65,000 (1)
Rafael Harvey-Pinard $65,000 (1)
Sasha Mutala $65,000 (3)
Jacob Leguerrier $65,000 (3)
Jayden Struble $65,000 (3)
Cameron Hillis $65,000 (1)
Declan Chisholm $65,000 (1)
Joel Teasdale $65,000 (1)
Cole Fonstad $65,000 (3)
Samuel Harvey $60,000 (2)
Kevin Connauton $55,000 (1)
Jimmy Schuldt $55,000 (2)
Gustav Olofsson $55,000 (1)
Devante Smith-Pelly $55,000 (2)
Total Farm Players27
Salary Commitment
Year 2023 : $2,073,561
Year 2024 : $1,431,061
Year 2025 : $903,561
Year 2026 : $370,011
Salary Average Commitment
Year 2023 : $2,196,977
Year 2024 : $1,474,061
Year 2025 : $946,561
Year 2026 : $370,011

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $300 - 3,982 - 66.36%
Level 2: 5000 - $275 - 2,662 - 53.24%
Level 3: 2000 - $180 - 1,137 - 56.86%
Level 4: 4000 - $90 - 3,617 - 90.42%
Luxury : 1000 - $300 - 738 - 73.85%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $75 - 1,116 - 55.82%
Farm Level 2: 1000 - $45 - 549 - 54.88%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %12,136 - 67.42%
Average Income per Game$2,580,962
Year to Date Revenue$105,819,440
Farm
Home Games Left0
Average Attendance - %1,665 - 55.50%
Average Income per Game$118,178
Year to Date Revenue$4,845,289

Expense

Pro Players Total Salaries$58,869,259
Farm Players Total Salaries$1,859,124
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$59,447,931
Farm Year To Date Expenses$2,537,937
Pro Salary Cap To Date$59,447,931
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$305,022
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,485
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$58,869,259
Estimate Under Maximum Salary Cap of $83,500,000$24,630,741
Estimate Over Minimum Salary Cap of $55,000,000 $3,869,259
Current Bank Account$131,285,550
Projected Bank Account$131,285,550

Pro Players Salaries

Martin Jones $6,900,000 (1)
Alex Goligoski $5,475,000 (1)
Jordan Binnington $5,280,000 (4)
T.J. Oshie $5,106,009 (4)
Alexander Yelesin $5,000,000 (1)
Tanner Pearson $4,312,500 (2)
Brendan Gallagher $4,312,500 (3)
Matt Benning $3,500,000 (3)
Josh Morrissey $3,150,000 (1)
Devin Shore $2,200,000 (3)
James Sanchez $1,750,000 (2)
Josh Leivo $1,500,000 (1)
Jake Virtanen $1,375,000 (2)
Tyler Motte $1,072,500 (3)
Jake Evans $1,063,750 (3)
K'Andre Miller $925,000 (1)
Cole Caufield $880,833 (1)
William Lockwood $850,000 (3)
Jalen Chatfield $841,500 (3)
Ethan Bear $828,000 (1)
Mason Appleton $741,667 (1)
Luke Evangelista $650,000 (3)
Kole Lind $605,000 (2)
Tanner Fritz $550,000 (1)
Total Pro Players24
Salary Commitment
Year 2023 : $58,869,259
Year 2024 : $32,918,759
Year 2025 : $24,876,259
Year 2026 : $10,386,009
Salary Average Commitment
Year 2023 : $58,649,009
Year 2024 : $32,698,509
Year 2025 : $24,711,009
Year 2026 : $10,386,009
Salary Cap with 1 Way Contract
Year 2023 : $58,869,259
Year 2024 : $32,918,759
Year 2025 : $24,876,259
Year 2026 : $10,386,009

Farm Players Salaries

Tobie Paquette-Bisson $125,000 (2)
Ridly Greig $92,500 (1)
Adam Gaudette $91,667 (1)
Alex Biega $82,500 (1)
Carson Focht $82,167 (1)
Philip Kemp $78,667 (1)
Carson Gicewicz $75,000 (1)
Ryan Ellis $70,000 (2)
Zane McIntyre $70,000 (1)
Alex Galchenyuk $70,000 (1)
Josh Teves $70,000 (1)
Justin Bailey $70,000 (1)
Scott Sabourin $70,000 (4)
Colton Point $65,123 (1)
Pekka Rinne $65,000 (1)
Olli Juolevi $60,500 (1)
Jimmy Huntington $60,500 (2)
Ethan Keppen $60,500 (2)
C.J. Suess $60,000 (4)
Rob Hamilton $55,000 (2)
Niklas Hjalmarsson $55,000 (1)
Logan Day $55,000 (1)
Frank Hora $55,000 (2)
Brenden Miller $55,000 (2)
Mathew Santos $55,000 (2)
Cory Conacher $55,000 (2)
Dylan Ferguson $55,000 (1)
Total Farm Players27
Salary Commitment
Year 2023 : $1,859,124
Year 2024 : $721,000
Year 2025 : $130,000
Year 2026 : $130,000
Salary Average Commitment
Year 2023 : $1,848,124
Year 2024 : $715,500
Year 2025 : $130,000
Year 2026 : $130,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - $250 - 5,712 - 95.20%
Level 2: 5000 - $150 - 4,834 - 96.69%
Level 3: 2000 - $100 - 1,930 - 96.49%
Level 4: 4000 - $75 - 3,878 - 96.95%
Luxury : 1000 - $300 - 781 - 78.12%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,972 - 98.58%
Farm Level 2: 1000 - $15 - 996 - 99.64%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,135 - 95.19%
Average Income per Game$2,775,567
Year to Date Revenue$113,798,229
Farm
Home Games Left0
Average Attendance - %2,968 - 98.93%
Average Income per Game$91,510
Year to Date Revenue$3,751,899

Expense

Pro Players Total Salaries$83,440,400
Farm Players Total Salaries$1,910,750
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,198,782
Farm Year To Date Expenses$2,674,060
Pro Salary Cap To Date$83,198,782
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$432,334
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,475
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$83,440,400
Estimate Under Maximum Salary Cap of $83,500,000$59,600
Estimate Over Minimum Salary Cap of $55,000,000 $28,440,400
Current Bank Account$104,869,022
Projected Bank Account$104,869,022

Pro Players Salaries

Mitchell Marner $13,071,600 (2)
Sebastian Aho $10,144,800 (4)
Matthew Tkachuk $7,000,000 (1)
Esa Lindell $6,960,000 (2)
Patrik Laine $6,750,000 (1)
Nick Schmaltz $6,727,500 (3)
Nick Suzuki $6,000,000 (4)
Cale Makar $6,000,000 (3)
Jean-Gabriel Pageau $3,565,000 (3)
Pierre-Luc Dubois $3,000,000 (4)
Radko Gudas $2,696,750 (2)
Jonas Siegenthaler $2,000,000 (4)
Pheonix Copley $2,000,000 (4)
Garnet Hathaway $1,725,000 (1)
David Kampf $1,100,000 (2)
Dylan Strome $992,833 (3)
Travis Boyd $880,000 (2)
Ryan Graves $845,250 (3)
Vitek Vanecek $716,667 (1)
Rasmus Sandin $632,500 (3)
John Marino $632,500 (2)
Total Pro Players21
Salary Commitment
Year 2023 : $83,440,400
Year 2024 : $67,248,733
Year 2025 : $41,907,883
Year 2026 : $23,144,800
Salary Average Commitment
Year 2023 : $76,431,483
Year 2024 : $60,464,816
Year 2025 : $35,123,966
Year 2026 : $23,144,800
Salary Cap with 1 Way Contract
Year 2023 : $83,440,400
Year 2024 : $67,248,733
Year 2025 : $41,907,883
Year 2026 : $23,144,800

Farm Players Salaries

Robert Hagg $115,000 (1)
Joe Snively $99,000 (3)
Colby Williams $77,000 (2)
Liam O'Brien $77,000 (2)
Michael Sgarbossa $77,000 (2)
Greg Printz $75,000 (4)
Chase Pearson $75,000 (4)
Jeremy McKenna $75,000 (4)
Josef Korenar $75,000 (2)
Jonathan Aspirot $75,000 (4)
Keith Kinkaid $75,000 (4)
Travis Barron $75,000 (4)
Alex Kannok Leipert $75,000 (1)
Wyatt Aamodt $75,000 (4)
Patrick Giles $75,000 (4)
Wyatt Bongiovanni $75,000 (4)
Bogdan Trineyev $75,000 (1)
Eddie Wittchow $75,000 (1)
Garrett Pilon $74,500 (1)
Kale Kessy $72,500 (1)
Cole Smith $63,250 (4)
Beck Malenstyn $60,500 (4)
Alexander Petrovic $55,000 (4)
Yanni Kaldis $55,000 (2)
Juuso Riikola $55,000 (2)
Carey Price $55,000 (1)
Total Farm Players26
Salary Commitment
Year 2023 : $1,910,750
Year 2024 : $1,368,750
Year 2025 : $952,750
Year 2026 : $853,750
Salary Average Commitment
Year 2023 : $1,910,750
Year 2024 : $1,368,750
Year 2025 : $952,750
Year 2026 : $853,750

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $274 - 4,520 - 75.33%
Level 2: 5000 - $174 - 4,757 - 95.14%
Level 3: 2000 - $110 - 1,920 - 96.02%
Level 4: 4000 - $94 - 3,723 - 93.09%
Luxury : 1000 - $300 - 756 - 75.64%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,950 - 97.51%
Farm Level 2: 1000 - $25 - 973 - 97.26%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %15,677 - 87.09%
Average Income per Game$2,759,741
Year to Date Revenue$113,149,371
Farm
Home Games Left0
Average Attendance - %2,923 - 97.43%
Average Income per Game$111,530
Year to Date Revenue$4,572,746

Expense

Pro Players Total Salaries$82,334,627
Farm Players Total Salaries$2,267,415
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,361,576
Farm Year To Date Expenses$3,115,322
Pro Salary Cap To Date$79,361,576
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$426,604
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,880
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,334,627
Estimate Under Maximum Salary Cap of $83,500,000$1,165,373
Estimate Over Minimum Salary Cap of $55,000,000 $27,334,627
Current Bank Account$158,754,600
Projected Bank Account$158,754,600

Pro Players Salaries

Patrick Kane $13,650,000 (1)
Ryan Suter $7,538,461 (1)
Erik Johnson $6,500,000 (2)
Jonathan Quick $6,500,000 (2)
Matt Dumba $6,000,001 (4)
Nate Schmidt $5,950,000 (1)
Justin Faulk $5,799,999 (4)
Tyler Toffoli (1 Way Contract) $5,552,000 (4)
Corey Perry $5,000,000 (1)
Nick Holden $4,000,000 (3)
Sam Bennett $3,000,000 (1)
Mason McTavish $2,000,000 (4)
Cody Glass $2,000,000 (4)
Trevor Zegras $925,000 (1)
Kevin Lankinen $925,000 (1)
Peyton Krebs $863,333 (2)
Michael Del Zotto $862,500 (2)
Matias Maccelli $825,000 (2)
Kyle Capobianco $797,500 (3)
William Carrier $797,500 (1)
Alex Debrincat $778,333 (1)
Gavin Bayreuther $770,000 (2)
Nick Blankenburg $650,000 (3)
David Krejci $650,000 (3)
Total Pro Players24
Salary Commitment
Year 2023 : $82,334,627
Year 2024 : $43,770,333
Year 2025 : $27,449,500
Year 2026 : $21,352,000
Salary Average Commitment
Year 2023 : $82,612,127
Year 2024 : $44,047,833
Year 2025 : $27,727,000
Year 2026 : $21,352,000
Salary Cap with 1 Way Contract
Year 2023 : $82,334,627
Year 2024 : $43,770,333
Year 2025 : $27,449,500
Year 2026 : $21,352,000

Farm Players Salaries

Griffin Mendel $150,000 (2)
Devin Cooley $150,000 (3)
Justin Danforth $100,000 (2)
Nolan Patrick $96,154 (3)
Scott Reedy $93,000 (1)
Jacob Perreault $92,500 (1)
Liam Foudy $89,417 (1)
Arturs Silovs $86,778 (3)
Max Jones $86,333 (1)
Samuel Bolduc $84,250 (1)
Jacob Ingham $81,833 (1)
Glenn Gawdin $80,000 (1)
Lane Pederson $75,900 (2)
Gianni Fairbrother $75,000 (1)
Joe Carroll $75,000 (2)
Daniil Miromanov $68,750 (2)
Pavol Regenda $65,000 (3)
Lukas Dostal $65,000 (3)
Felix Sandstrom $65,000 (3)
Egor Afanasyev $65,000 (3)
Nicolas Meloche $60,500 (2)
Brayden Pachal $60,500 (2)
Isaac Ratcliffe $60,500 (3)
Mikhail Maltsev $60,500 (4)
Aleksi Heponiemi $60,500 (2)
Declan Carlile $55,000 (2)
Jonah Gadjovich $55,000 (1)
Cam Dineen $55,000 (1)
Logan Nijhoff $55,000 (1)
Total Farm Players29
Salary Commitment
Year 2023 : $2,267,415
Year 2024 : $1,420,082
Year 2025 : $713,932
Year 2026 : $60,500
Salary Average Commitment
Year 2023 : $2,419,451
Year 2024 : $1,572,118
Year 2025 : $755,968
Year 2026 : $60,500

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $300 - 3,932 - 65.53%
Level 2: 5000 - $250 - 2,856 - 57.11%
Level 3: 2000 - $200 - 1,031 - 51.54%
Level 4: 4000 - $185 - 2,000 - 50.00%
Luxury : 1000 - $300 - 717 - 71.68%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,955 - 97.74%
Farm Level 2: 1000 - $22 - 983 - 98.29%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %10,535 - 58.53%
Average Income per Game$2,616,917
Year to Date Revenue$107,293,592
Farm
Home Games Left0
Average Attendance - %2,938 - 97.92%
Average Income per Game$98,145
Year to Date Revenue$4,023,931

Expense

Pro Players Total Salaries$58,596,581
Farm Players Total Salaries$1,873,500
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,531,895
Farm Year To Date Expenses$2,525,850
Pro Salary Cap To Date$58,531,895
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$303,609
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,738
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$58,596,581
Estimate Under Maximum Salary Cap of $83,500,000$24,903,419
Estimate Over Minimum Salary Cap of $55,000,000 $3,596,581
Current Bank Account$164,335,906
Projected Bank Account$164,335,906

Pro Players Salaries

Evgeni Malkin $9,500,000 (1)
Max Pacioretty $6,300,000 (4)
Evgenii Dadonov $5,600,000 (2)
Jake Muzzin $5,000,000 (1)
Craig Smith $4,000,000 (4)
Nathan Beaulieu $3,500,000 (1)
Mathieu Olivier $2,500,000 (4)
Jordan Oesterle $2,250,000 (2)
Joe Thornton $2,000,000 (1)
Anton Forsberg $2,000,000 (3)
Kyle Keyser $1,650,000 (4)
Dylan McIlrath $1,500,000 (2)
Casey Desmith $1,500,000 (2)
Vladimir Tkachyov $1,499,999 (3)
Patrick Marleau $1,000,000 (1)
Kevan Miller $1,000,000 (1)
Jakub Zboril $949,666 (3)
Quinton Byfield $925,000 (1)
Alexis Lafreniere $925,000 (1)
Ross Johnston $900,000 (3)
Seth Jarvis $894,167 (2)
Brett Seney $833,250 (3)
John Hayden $825,000 (3)
Colton White $801,166 (4)
Michael Pezzetta $743,333 (1)
Total Pro Players25
Salary Commitment
Year 2023 : $58,596,581
Year 2024 : $34,003,248
Year 2025 : $22,259,081
Year 2026 : $15,251,166
Salary Average Commitment
Year 2023 : $58,166,165
Year 2024 : $33,766,165
Year 2025 : $22,021,998
Year 2026 : $15,251,166
Salary Cap with 1 Way Contract
Year 2023 : $58,596,581
Year 2024 : $34,003,248
Year 2025 : $22,259,081
Year 2026 : $15,251,166

Farm Players Salaries

Will Cranley $150,000 (2)
Loui Eriksson $100,000 (1)
Brennan Saulnier $90,000 (1)
Hudson Elynuik $90,000 (2)
Sampo Ranta $87,500 (1)
Griffin Luce $87,500 (1)
Simon Edvinsson $85,000 (3)
Linden Marshall $85,000 (3)
Dakota Mermis $77,000 (2)
Zach Solow $77,000 (3)
Brandon Baddock $77,000 (1)
Michael Hutchinson $77,000 (3)
Louis Domingue $75,000 (1)
Matt Bartkowski $70,000 (1)
Matt Rempe $65,000 (3)
Jason Garrison $65,000 (1)
John Beecher $65,000 (3)
Andrew Perrott $65,000 (1)
Brooklyn Kalmikov $65,000 (1)
Patrick Bajkov $65,000 (3)
Mark Borowiecki $65,000 (1)
Adam Beckman $65,000 (3)
Cam Johnson $65,000 (3)
Jeffrey Viel $60,500 (4)
Total Farm Players24
Salary Commitment
Year 2023 : $1,873,500
Year 2024 : $1,026,500
Year 2025 : $709,500
Year 2026 : $60,500
Salary Average Commitment
Year 2023 : $1,928,417
Year 2024 : $1,081,417
Year 2025 : $764,417
Year 2026 : $60,500

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $250 - 5,570 - 92.84%
Level 2: 5000 - $150 - 4,811 - 96.23%
Level 3: 2000 - $100 - 1,930 - 96.51%
Level 4: 4000 - $75 - 3,802 - 95.06%
Luxury : 1000 - $300 - 751 - 75.10%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $75 - 1,126 - 56.32%
Farm Level 2: 1000 - $45 - 546 - 54.61%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,865 - 93.70%
Average Income per Game$2,745,589
Year to Date Revenue$112,569,165
Farm
Home Games Left0
Average Attendance - %1,672 - 55.75%
Average Income per Game$118,867
Year to Date Revenue$4,873,530

Expense

Pro Players Total Salaries$57,135,860
Farm Players Total Salaries$1,714,892
Coaches Total Salaries$1,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,570,862
Farm Year To Date Expenses$2,462,898
Pro Salary Cap To Date$56,570,862
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$296,041
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,901
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$57,135,860
Estimate Under Maximum Salary Cap of $83,500,000$26,364,140
Estimate Over Minimum Salary Cap of $55,000,000 $2,135,860
Current Bank Account$144,878,106
Projected Bank Account$144,878,106

Pro Players Salaries

John Gibson $8,320,000 (2)
Dmitry Orlov $5,865,000 (2)
Jakob Silfverberg $5,250,000 (1)
Rickard Rakell $4,357,860 (4)
Danton Heinen $3,703,000 (2)
Tyson Barrie $3,300,000 (2)
Brandon Sutter $3,250,000 (2)
Dino Kambeitz $3,000,000 (1)
Shawn Element $3,000,000 (1)
Cameron Hebig $3,000,000 (1)
Scott Laughton $2,645,000 (4)
Jack Sadek $1,500,000 (2)
Derek Ryan $1,250,000 (2)
Kiefer Sherwood $1,200,000 (3)
Zach Aston-Reese $1,150,000 (2)
Vitali Kravtsov $975,000 (2)
Simon Benoit $940,000 (4)
Alexander Holtz $925,000 (1)
Anthony Stolarz $900,000 (2)
Pierre-Olivier Joseph $700,000 (4)
Anttoni Honka $650,000 (3)
Jack Drury $650,000 (3)
Mitchell Stephens $605,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $57,135,860
Year 2024 : $41,355,860
Year 2025 : $11,142,860
Year 2026 : $8,642,860
Salary Average Commitment
Year 2023 : $58,965,860
Year 2024 : $43,185,860
Year 2025 : $11,517,860
Year 2026 : $8,642,860
Salary Cap with 1 Way Contract
Year 2023 : $57,135,860
Year 2024 : $41,355,860
Year 2025 : $11,142,860
Year 2026 : $8,642,860

Farm Players Salaries

Mike Hardman $100,000 (1)
Bryce Kindopp $92,500 (1)
Chase De Leo $82,500 (1)
Tarmo Reunanen $80,917 (1)
Axel Andersson $77,250 (1)
Brendan Guhle $76,725 (2)
Blake McLaughlin $65,000 (3)
Cole Krygier $65,000 (3)
Benoit-Olivier Groulx $65,000 (3)
Jamieson Rees $65,000 (3)
Garrett Metcalf $65,000 (3)
Mat Robson $55,000 (3)
Alex Whelan $55,000 (3)
Antoine Roussel $55,000 (2)
Adam Klapka $55,000 (2)
Adam Brubacher $55,000 (3)
Alec McCrea $55,000 (2)
Adam Karashik $55,000 (3)
Adam Parsells $55,000 (2)
Adrien Beraldo $55,000 (3)
Alex Breton $55,000 (3)
Anatoli Golyshev $55,000 (3)
Andrei Bakanov $55,000 (3)
Alec Rauhauser $55,000 (3)
Matt Tomkins $55,000 (3)
Mark Sinclair $55,000 (3)
Alex Dostie $55,000 (3)
Total Farm Players27
Salary Commitment
Year 2023 : $1,714,892
Year 2024 : $1,281,725
Year 2025 : $985,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,772,142
Year 2024 : $1,338,975
Year 2025 : $1,042,250
Year 2026 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $250 - 5,564 - 92.73%
Level 2: 5000 - $150 - 4,768 - 95.36%
Level 3: 2000 - $100 - 1,926 - 96.31%
Level 4: 4000 - $75 - 3,833 - 95.83%
Luxury : 1000 - $300 - 750 - 75.04%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $75 - 1,135 - 56.73%
Farm Level 2: 1000 - $40 - 635 - 63.46%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,842 - 93.57%
Average Income per Game$2,736,371
Year to Date Revenue$112,191,230
Farm
Home Games Left0
Average Attendance - %1,769 - 58.97%
Average Income per Game$122,492
Year to Date Revenue$5,022,175

Expense

Pro Players Total Salaries$82,097,131
Farm Players Total Salaries$2,605,733
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$82,097,182
Farm Year To Date Expenses$3,102,421
Pro Salary Cap To Date$82,097,182
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$425,374
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,227
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,097,131
Estimate Under Maximum Salary Cap of $83,500,000$1,402,869
Estimate Over Minimum Salary Cap of $55,000,000 $27,097,131
Current Bank Account$130,724,502
Projected Bank Account$130,724,502

Pro Players Salaries

Jacob Trouba $9,600,000 (2)
William Karlsson $6,785,000 (4)
Jack Hughes $6,000,000 (4)
Noah Hanifin $5,940,000 (2)
Blake Coleman $5,750,000 (3)
Nino Niederreiter $5,250,000 (1)
Jake Allen $5,220,000 (1)
Alex Wennberg $4,900,000 (1)
Boone Jenner $4,500,000 (3)
Cody Ceci $4,500,000 (1)
Erik Haula $4,000,002 (4)
Miles Wood $3,162,500 (1)
Vladislav Gavrikov $3,000,000 (1)
Owen Tippett $3,000,000 (4)
Adam Lowry $2,916,666 (1)
Jamie Oleksiak $2,565,000 (4)
Alexandar Georgiev $910,800 (2)
Juuso Valimaki $894,166 (1)
Rasmus Andersson $869,207 (3)
Yakov Trenin $840,457 (3)
Dillon Dube $778,333 (1)
Andrew Mangiapane $715,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $82,097,131
Year 2024 : $50,760,466
Year 2025 : $34,309,666
Year 2026 : $22,350,002
Salary Average Commitment
Year 2023 : $79,405,833
Year 2024 : $48,069,168
Year 2025 : $33,336,668
Year 2026 : $22,350,002
Salary Cap with 1 Way Contract
Year 2023 : $82,097,131
Year 2024 : $50,760,466
Year 2025 : $34,309,666
Year 2026 : $22,350,002

Farm Players Salaries

Collin Delia $200,000 (2)
Connor Carrick $125,000 (3)
Mitchell Vande Sompel $125,000 (2)
Colton Poolman $92,675 (3)
Jack Rathbone $92,500 (1)
Connor Zary $92,500 (1)
Mathias Emilio Pettersen $90,333 (1)
Marc McLaughlin $88,375 (2)
Brogan Rafferty $85,000 (4)
Gemel Smith $85,000 (2)
Brandt Clarke $85,000 (3)
Wayne Simmonds $85,000 (2)
Max Comtois $82,000 (1)
Dustin Wolf $81,583 (1)
Ryan Lomberg $77,000 (3)
Robbie Russo $75,000 (1)
Nathan Bastian $71,417 (1)
Luke Philp $66,550 (1)
Brandon Scanlin $65,000 (3)
Trenton Bliss $65,000 (2)
Montana Onyebuchi $65,000 (2)
Marcus Bjork $65,000 (3)
Adam Ruzicka $63,250 (4)
Tyler Benson $60,550 (3)
Martin Pospisil $60,500 (2)
Ivan Prosvetov $60,500 (4)
Julien Gauthier $60,500 (3)
Justin Kirkland $60,500 (3)
Filip Roos $60,000 (4)
Jaxson Stauber $55,000 (3)
Lukas Sedlak $55,000 (1)
Ben Gleason $55,000 (1)
Alexander True $55,000 (1)
Total Farm Players33
Salary Commitment
Year 2023 : $2,605,733
Year 2024 : $1,788,850
Year 2025 : $1,014,975
Year 2026 : $268,750
Salary Average Commitment
Year 2023 : $2,607,850
Year 2024 : $1,790,967
Year 2025 : $1,042,967
Year 2026 : $268,750

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $225 - 5,613 - 93.54%
Level 2: 5000 - $150 - 4,768 - 95.35%
Level 3: 2000 - $100 - 1,923 - 96.16%
Level 4: 4000 - $75 - 3,797 - 94.93%
Luxury : 1000 - $300 - 744 - 74.41%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,976 - 98.80%
Farm Level 2: 1000 - $15 - 997 - 99.71%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,845 - 93.58%
Average Income per Game$2,611,813
Year to Date Revenue$107,084,338
Farm
Home Games Left0
Average Attendance - %2,973 - 99.10%
Average Income per Game$91,684
Year to Date Revenue$3,759,051

Expense

Pro Players Total Salaries$63,994,134
Farm Players Total Salaries$1,993,833
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,707,306
Farm Year To Date Expenses$2,933,386
Pro Salary Cap To Date$57,707,306
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$331,576
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,393
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$63,994,134
Estimate Under Maximum Salary Cap of $83,500,000$19,505,866
Estimate Over Minimum Salary Cap of $55,000,000 $8,994,134
Current Bank Account$145,819,927
Projected Bank Account$145,819,927

Pro Players Salaries

Alex Ovechkin $12,400,000 (2)
Ivan Provorov $6,750,000 (1)
Tomas Hertl $6,750,000 (2)
Colton Parayko $6,600,000 (3)
Torey Krug $5,250,000 (1)
Brandon Tanev $4,600,000 (4)
Andreas Athanasiou $3,450,000 (1)
Jaroslav Halak $3,300,000 (1)
Vladislav Namestnikov $3,100,000 (4)
Nick Cousins $2,200,000 (3)
Kailer Yamamoto $1,028,291 (2)
Dawson Mercer $975,000 (2)
Luke Kunin $925,000 (1)
Bowen Byram $894,167 (1)
Parker Wotherspoon $880,000 (2)
Ty Smith $863,333 (1)
Dylan Guenther $850,000 (3)
Alex Lyon $825,000 (4)
Mark Friedman $824,084 (1)
Nicolas Aube-Kubel $770,000 (3)
Alex Barre-Boulet $759,258 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $63,994,134
Year 2024 : $40,978,292
Year 2025 : $18,945,000
Year 2026 : $8,525,000
Salary Average Commitment
Year 2023 : $58,747,637
Year 2024 : $35,731,795
Year 2025 : $17,819,167
Year 2026 : $8,525,000
Salary Cap with 1 Way Contract
Year 2023 : $63,994,134
Year 2024 : $40,978,292
Year 2025 : $18,945,000
Year 2026 : $8,525,000

Farm Players Salaries

Brad Richardson $125,000 (1)
Tanner Laczynski $101,750 (1)
Frederic Allard $100,000 (3)
Greg McKegg $100,000 (4)
Markus Nutivaara $100,000 (3)
Zac Dalpe $100,000 (4)
Jake Kielly $80,000 (1)
David Kase $76,833 (1)
Andy Andreoff $75,000 (1)
Reece Willcox $74,250 (1)
Gabriel Bourque $70,000 (1)
Cal O'Reilly $65,000 (1)
Joseph Cramarossa $65,000 (1)
Dominic Franco $65,000 (1)
Jachym Kondelik $65,000 (3)
Nick Wolff $65,000 (1)
Helge Grans $65,000 (3)
Darien Kielb $65,000 (1)
Matthew Abt $65,000 (3)
Christopher Gibson $65,000 (1)
Trey Fix-Wolansky $60,500 (2)
Max Willman $60,500 (1)
Jeremy Gregoire $60,000 (1)
Chris Nell $60,000 (1)
Cole Maier $55,000 (2)
Cooper Marody $55,000 (1)
J-F Berube $55,000 (2)
Total Farm Players27
Salary Commitment
Year 2023 : $1,993,833
Year 2024 : $765,500
Year 2025 : $595,000
Year 2026 : $200,000
Salary Average Commitment
Year 2023 : $2,018,333
Year 2024 : $795,500
Year 2025 : $625,000
Year 2026 : $200,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT Mobile Arena
Level 1: 6000 - $300 - 4,139 - 68.98%
Level 2: 5000 - $250 - 3,034 - 60.68%
Level 3: 2000 - $150 - 1,431 - 71.56%
Level 4: 4000 - $75 - 3,846 - 96.15%
Luxury : 1000 - $300 - 771 - 77.12%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $75 - 1,143 - 57.14%
Farm Level 2: 1000 - $45 - 572 - 57.18%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %13,221 - 73.45%
Average Income per Game$2,644,717
Year to Date Revenue$108,433,393
Farm
Home Games Left0
Average Attendance - %1,715 - 57.15%
Average Income per Game$121,473
Year to Date Revenue$4,980,377

Expense

Pro Players Total Salaries$67,997,574
Farm Players Total Salaries$2,596,542
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,997,567
Farm Year To Date Expenses$3,346,450
Pro Salary Cap To Date$67,997,567
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$352,319
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,175
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$67,997,574
Estimate Under Maximum Salary Cap of $83,500,000$15,502,426
Estimate Over Minimum Salary Cap of $55,000,000 $12,997,574
Current Bank Account$147,153,240
Projected Bank Account$147,153,240

Pro Players Salaries

Drew Doughty $13,200,000 (3)
Jonathan Huberdeau $7,670,000 (3)
Cam Fowler $6,500,000 (1)
Roope Hintz $6,000,000 (4)
Elias Pettersson $6,000,000 (3)
Seth Jones $5,400,000 (1)
John Klingberg $4,250,000 (1)
Phillip Danault $3,545,450 (3)
Connor Brown $2,310,000 (4)
Adam Pelech $1,840,000 (2)
Joel Eriksson Ek $1,487,500 (1)
Troy Terry $1,110,000 (3)
Andrei Svechnikov $1,110,000 (3)
Andrei Kuzmenko $950,000 (3)
Nico Hischier $925,000 (1)
Kirill Kaprizov $925,000 (1)
J.J. Moser $925,000 (1)
Clayton Keller $885,833 (1)
Matt Boldy $880,833 (2)
Mackenzie Blackwood $802,125 (1)
Carter Hart $730,833 (1)
Mario Ferraro $550,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $67,997,574
Year 2024 : $44,616,283
Year 2025 : $41,895,450
Year 2026 : $8,310,000
Salary Average Commitment
Year 2023 : $63,090,832
Year 2024 : $39,814,166
Year 2025 : $37,093,333
Year 2026 : $8,310,000
Salary Cap with 1 Way Contract
Year 2023 : $67,997,574
Year 2024 : $44,616,283
Year 2025 : $41,895,450
Year 2026 : $8,310,000

Farm Players Salaries

Jeremy Davies $150,000 (3)
John Lethemon $135,000 (4)
Wyatt Kalynuk $125,000 (4)
Timur Ibragimov $100,000 (4)
Matt Boudens $100,000 (4)
Jonathan Dahlen $100,000 (4)
Julian Napravnik $97,500 (2)
Vasily Podkolzin $97,500 (2)
Pavel Dorofeyev $92,500 (3)
Grigori Denisenko $92,500 (1)
Brayden Burke $92,500 (1)
Kirill Marchenko $92,500 (3)
Cole Sillinger $92,500 (2)
Yegor Chinakhov $92,500 (2)
Lukas Reichel $92,500 (2)
Tommy Nappier $90,000 (2)
Ronnie Attard $88,375 (2)
Ryan Merkley $86,333 (2)
Pyotr Kochetkov $84,250 (3)
Alex Steeves $83,417 (3)
Egor Zamula $75,667 (2)
Owen Sillinger $75,000 (3)
Fredrik Olofsson $75,000 (1)
Linus Karlsson $75,000 (3)
Tyler Wotherspoon $70,000 (1)
John Leonard $65,000 (1)
Hunter Drew $60,500 (1)
Nikolai Knyzhov $60,500 (1)
Navrin Mutter $55,000 (3)
Total Farm Players29
Salary Commitment
Year 2023 : $2,596,542
Year 2024 : $2,080,542
Year 2025 : $1,267,667
Year 2026 : $560,000
Salary Average Commitment
Year 2023 : $2,623,542
Year 2024 : $2,085,542
Year 2025 : $1,267,667
Year 2026 : $560,000

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $300 - 4,132 - 68.87%
Level 2: 5000 - $250 - 3,010 - 60.21%
Level 3: 2000 - $200 - 1,062 - 53.09%
Level 4: 4000 - $175 - 2,000 - 50.00%
Luxury : 1000 - $300 - 759 - 75.92%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,962 - 98.10%
Farm Level 2: 1000 - $15 - 996 - 99.60%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %10,963 - 60.91%
Average Income per Game$2,719,894
Year to Date Revenue$111,515,656
Farm
Home Games Left0
Average Attendance - %2,958 - 98.60%
Average Income per Game$91,134
Year to Date Revenue$3,736,500

Expense

Pro Players Total Salaries$81,659,932
Farm Players Total Salaries$2,182,200
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,898,096
Farm Year To Date Expenses$2,911,731
Pro Salary Cap To Date$75,898,096
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$423,108
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,544
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,659,932
Estimate Under Maximum Salary Cap of $83,500,000$1,840,068
Estimate Over Minimum Salary Cap of $55,000,000 $26,659,932
Current Bank Account$185,623,668
Projected Bank Account$185,623,668

Pro Players Salaries

Claude Giroux $9,930,000 (3)
Brent Burns $9,600,000 (4)
David Pastrnak $8,666,666 (4)
Ryan Nugent-Hopkins $6,900,000 (1)
Alexander Edler $6,000,000 (1)
Charlie McAvoy $6,000,000 (3)
Filip Forsberg $6,000,000 (1)
Mattias Ekholm $4,500,000 (4)
Brett Pesce $4,025,000 (1)
Samuel Girard $3,000,000 (4)
Mark Giordano $2,600,000 (2)
Radek Faksa $2,530,000 (4)
Darcy Kuemper $2,405,000 (3)
Anthony Duclair $1,897,500 (3)
Chandler Stephenson $1,207,500 (2)
Kevin Labanc $1,100,000 (3)
Alexander Barabanov $925,000 (1)
Warren Foegele $903,100 (3)
Caleb Jones $828,000 (3)
Christian Fischer $821,666 (1)
Ryan McLeod $665,500 (3)
Ross Colton $605,000 (1)
Filip Gustavsson $550,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $81,659,932
Year 2024 : $55,833,266
Year 2025 : $52,025,766
Year 2026 : $28,296,666
Salary Average Commitment
Year 2023 : $78,349,666
Year 2024 : $53,423,000
Year 2025 : $49,773,000
Year 2026 : $28,296,666
Salary Cap with 1 Way Contract
Year 2023 : $81,659,932
Year 2024 : $55,833,266
Year 2025 : $52,025,766
Year 2026 : $28,296,666

Farm Players Salaries

Michael McLeod $99,283 (3)
Joseph Cecconi $97,500 (3)
Victor Soderstrom $97,500 (2)
Aaron Dell $97,500 (2)
Andy Welinski $95,000 (2)
Greg Pateryn $95,000 (2)
Justin Scott $95,000 (3)
Remi Elie $95,000 (3)
Tomas Sholl $95,000 (2)
Thomas Hickey $92,500 (2)
Josiah Didier $90,000 (2)
Jacob Larsson $89,417 (1)
Nathan Smith $87,500 (1)
Saku Maenalanen $75,000 (1)
Jacob Kucharski $75,000 (1)
Jack Lafontaine $75,000 (1)
Max McCormick $70,000 (1)
Clark Bishop $70,000 (1)
Buddy Robinson $70,000 (1)
Brad Malone $70,000 (1)
Michael Dipietro $60,500 (4)
Jakub Lauko $60,500 (4)
Tanner Macmaster $55,000 (2)
Zach Nastasiuk $55,000 (1)
Janne Kuokkanen $55,000 (1)
Derek Barach $55,000 (2)
Bobby McMann $55,000 (2)
Devin Brosseau $55,000 (2)
Total Farm Players28
Salary Commitment
Year 2023 : $2,182,200
Year 2024 : $1,390,283
Year 2025 : $507,783
Year 2026 : $121,000
Salary Average Commitment
Year 2023 : $2,182,200
Year 2024 : $1,390,283
Year 2025 : $507,783
Year 2026 : $121,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $275 - 4,439 - 73.98%
Level 2: 5000 - $200 - 3,748 - 74.95%
Level 3: 2000 - $125 - 1,860 - 93.00%
Level 4: 4000 - $50 - 3,978 - 99.45%
Luxury : 1000 - $300 - 757 - 75.67%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $30 - 1,988 - 99.40%
Farm Level 2: 1000 - $15 - 999 - 99.87%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %14,781 - 82.12%
Average Income per Game$2,542,765
Year to Date Revenue$104,253,358
Farm
Home Games Left0
Average Attendance - %2,987 - 99.56%
Average Income per Game$81,339
Year to Date Revenue$3,334,908

Expense

Pro Players Total Salaries$55,030,810
Farm Players Total Salaries$1,846,883
Coaches Total Salaries$5,650,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,081,197
Farm Year To Date Expenses$2,492,433
Pro Salary Cap To Date$55,081,197
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$285,134
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,830
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$55,030,810
Estimate Under Maximum Salary Cap of $83,500,000$28,469,190
Estimate Over Minimum Salary Cap of $55,000,000 $30,810
Current Bank Account$152,903,059
Projected Bank Account$152,903,059

Pro Players Salaries

Mikael Granlund $9,250,000 (3)
Shea Theodore $6,240,000 (4)
Nick Leddy $5,500,000 (1)
Travis Hamonic $4,435,143 (2)
Casey Cizikas $3,350,000 (1)
Conor Sheary $3,300,000 (2)
Noah Dobson $3,000,000 (4)
Ilya Sorokin $2,400,000 (3)
Jimmy Vesey $2,275,000 (1)
Brett Kulak $2,000,000 (2)
Filip Chytil $2,000,000 (4)
Jesperi Kotkaniemi $2,000,000 (3)
Cam Talbot $1,900,000 (2)
Ryan Poehling $1,063,750 (3)
Lucas Raymond $975,000 (2)
Valeri Nichushkin $935,000 (1)
Marcus Pettersson $873,584 (3)
Wyatt Johnston $850,000 (3)
Blade Jenkins $803,333 (1)
5ebastian Aho $650,000 (3)
Boris Katchouk $625,000 (2)
Oliver Wahlstrom $605,000 (3)
Total Pro Players22
Salary Commitment
Year 2023 : $55,030,810
Year 2024 : $42,167,477
Year 2025 : $28,932,334
Year 2026 : $11,240,000
Salary Average Commitment
Year 2023 : $54,240,560
Year 2024 : $41,377,227
Year 2025 : $28,442,084
Year 2026 : $11,240,000
Salary Cap with 1 Way Contract
Year 2023 : $55,030,810
Year 2024 : $42,167,477
Year 2025 : $28,932,334
Year 2026 : $11,240,000

Farm Players Salaries

Robin Salo $101,750 (3)
Jesper Froden $100,000 (2)
Pat Maroon $99,000 (3)
Alexander Alexeyev $97,500 (1)
Matthew Robertson $92,500 (2)
Filip Hallander $92,500 (1)
Jan Jenik $87,500 (2)
Jan Mysak $85,083 (1)
Reece Newkirk $77,500 (2)
Dustin Tokarski $75,000 (1)
David Tendeck $72,500 (1)
Josh Norris $71,500 (1)
Cole Bardreau $70,000 (1)
Grant Hutton $66,550 (2)
Ben Meyers $65,000 (3)
Simon Holmstrom $65,000 (2)
Jakub Skarek $60,500 (2)
Arnaud Durandeau $60,500 (3)
Josh Brook $60,500 (2)
Mason Jobst $60,500 (2)
Kieffer Bellows $60,500 (2)
Mattias Norlinder $60,500 (4)
Bode Wilde $55,000 (1)
John Stevens $55,000 (1)
Jeff Kubiak $55,000 (1)
Total Farm Players25
Salary Commitment
Year 2023 : $1,846,883
Year 2024 : $1,117,800
Year 2025 : $386,750
Year 2026 : $60,500
Salary Average Commitment
Year 2023 : $1,862,133
Year 2024 : $1,133,050
Year 2025 : $407,500
Year 2026 : $60,500

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell MTS Center
Level 1: 6000 - $300 - 3,949 - 65.82%
Level 2: 5000 - $299 - 2,531 - 50.63%
Level 3: 2000 - $297 - 1,000 - 50.00%
Level 4: 4000 - $296 - 2,000 - 50.00%
Luxury : 1000 - $300 - 737 - 73.75%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $150 - 1,000 - 50.00%
Farm Level 2: 1000 - $149 - 500 - 50.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %10,218 - 56.77%
Average Income per Game$2,965,095
Year to Date Revenue$121,568,903
Farm
Home Games Left0
Average Attendance - %1,500 - 50.00%
Average Income per Game$244,705
Year to Date Revenue$10,032,905

Expense

Pro Players Total Salaries$56,557,625
Farm Players Total Salaries$1,839,125
Coaches Total Salaries$3,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$63,718,530
Farm Year To Date Expenses$2,367,257
Pro Salary Cap To Date$63,718,530
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$293,045
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,603
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$56,557,625
Estimate Under Maximum Salary Cap of $83,500,000$26,942,375
Estimate Over Minimum Salary Cap of $55,000,000 $1,557,625
Current Bank Account$223,759,107
Projected Bank Account$223,759,107

Pro Players Salaries

Tyler Seguin $11,327,500 (2)
David Savard $8,000,000 (4)
Adin Hill $8,000,000 (4)
Nikolaj Ehlers $6,000,000 (1)
Tomas Tatar $5,520,000 (3)
Neal Pionk $3,450,000 (3)
Carl Hagelin $2,750,000 (1)
Zack Kassian $1,950,000 (1)
Derick Brassard $1,380,000 (2)
Laurent Brossoit $1,225,000 (1)
Dylan Samberg $925,000 (1)
Henry Thrun $912,500 (2)
Jansen Harkins $882,625 (4)
Tyler Pitlick $632,500 (2)
Logan Stanley $632,500 (4)
Johnathan Kovacevic $605,000 (2)
Rasmus Kupari $605,000 (2)
Morgan Geekie $605,000 (3)
Keegan Kolesar $605,000 (3)
Kirby Dach $550,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $56,557,625
Year 2024 : $43,157,625
Year 2025 : $27,695,125
Year 2026 : $17,515,125
Salary Average Commitment
Year 2023 : $55,277,625
Year 2024 : $41,877,625
Year 2025 : $26,415,125
Year 2026 : $17,515,125
Salary Cap with 1 Way Contract
Year 2023 : $56,557,625
Year 2024 : $43,157,625
Year 2025 : $27,695,125
Year 2026 : $17,515,125

Farm Players Salaries

Carl Dahlstrom $93,500 (2)
Owen Beck $91,667 (3)
Arvid Soderblom $88,375 (1)
Cole Schwindt $87,000 (1)
Philip Tomasino $86,333 (2)
Arvid Holm $75,000 (1)
Tyler Madden $75,000 (1)
Daniil Chayka $75,000 (1)
Ivan Morozov $75,000 (1)
Henri Nikkanen $75,000 (1)
Simon Lundmark $75,000 (1)
Gage Quinney $71,500 (1)
Martin Frk $70,000 (1)
Anthony Bitetto $70,000 (1)
Dylan McLaughlin $69,000 (4)
Jean-Luc Foudy $65,000 (1)
Mikhail Berdin $63,250 (4)
Giovanni Vallati $63,250 (4)
Eric Comrie $63,250 (4)
Kristian Reichel $60,500 (2)
Alex Vlasic $60,500 (4)
Ville Heinola $60,500 (2)
Joona Luoto $60,500 (2)
Skyler McKenzie $55,000 (1)
Nelson Nogier $55,000 (1)
Kristian Vesalainen $55,000 (1)
Total Farm Players26
Salary Commitment
Year 2023 : $1,839,125
Year 2024 : $772,250
Year 2025 : $410,917
Year 2026 : $319,250
Salary Average Commitment
Year 2023 : $1,829,125
Year 2024 : $772,250
Year 2025 : $410,917
Year 2026 : $319,250

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $250 - 5,655 - 94.24%
Level 2: 5000 - $195 - 3,870 - 77.40%
Level 3: 2000 - $130 - 1,854 - 92.68%
Level 4: 4000 - $75 - 3,884 - 97.10%
Luxury : 1000 - $240 - 957 - 95.74%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,890 - 94.50%
Farm Level 2: 1000 - $30 - 946 - 94.60%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,219 - 90.11%
Average Income per Game$2,833,258
Year to Date Revenue$116,163,572
Farm
Home Games Left0
Average Attendance - %2,836 - 94.53%
Average Income per Game$133,942
Year to Date Revenue$5,491,619

Expense

Pro Players Total Salaries$78,185,506
Farm Players Total Salaries$2,349,506
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,011,444
Farm Year To Date Expenses$2,972,453
Pro Salary Cap To Date$79,011,444
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$405,106
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,219
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,185,506
Estimate Under Maximum Salary Cap of $83,500,000$5,314,494
Estimate Over Minimum Salary Cap of $55,000,000 $23,185,506
Current Bank Account$188,317,362
Projected Bank Account$188,317,362

Pro Players Salaries

Ryan Johansen $9,200,000 (2)
Jeff Skinner $9,000,002 (3)
Connor Hellebuyck $8,016,665 (3)
Kevin Hayes $7,500,002 (3)
Andreas Johnsson $5,500,002 (3)
T.J. Brodie $5,347,960 (3)
Tomas Nosek $4,791,000 (4)
Colton Sissons $3,920,000 (4)
Eric Robinson $3,450,000 (4)
Kyle Burroughs $3,251,000 (4)
David Rittich $3,000,000 (2)
Joel Edmundson $2,000,000 (3)
Trevor Lewis $2,000,000 (1)
Frederick Gaudreau $2,000,000 (3)
Mikey Anderson $2,000,000 (3)
Adam Larsson $2,000,000 (1)
Haydn Fleury $1,028,500 (4)
Trevor Moore $980,375 (3)
Blake Lizotte $925,000 (1)
Arthur Kaliyev $925,000 (1)
Sean Walker $745,000 (1)
Gabriel Vilardi $605,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $78,185,506
Year 2024 : $71,590,506
Year 2025 : $58,785,506
Year 2026 : $16,440,500
Salary Average Commitment
Year 2023 : $74,952,632
Year 2024 : $68,357,632
Year 2025 : $56,807,632
Year 2026 : $16,440,500
Salary Cap with 1 Way Contract
Year 2023 : $78,185,506
Year 2024 : $71,590,506
Year 2025 : $58,785,506
Year 2026 : $16,440,500

Farm Players Salaries

T.J. Tynan $200,000 (4)
Jayce Hawryluk $151,000 (4)
Nikita Scherbak $120,000 (1)
Mason Morelli $110,000 (4)
Jack Ahcan $92,500 (1)
Carson Meyer $90,200 (3)
Nico Daws $87,500 (2)
Tim Gettinger $85,100 (4)
Marco Rossi $85,000 (3)
Austin Wagner $84,508 (2)
Jordan Spence $82,500 (2)
Chaz Reddekopp $80,667 (1)
Roman Ahcan $80,000 (4)
Connor Ford $80,000 (4)
Joel L'Esperance $79,475 (3)
Daniel Brickley $77,000 (2)
Christopher Merisier-Ortiz $75,000 (4)
Matt Luff $74,556 (2)
Joel Kiviranta $66,500 (4)
Jacob Moverare $65,000 (1)
Olivier Rodrigue $65,000 (1)
Drake Rymsha $60,500 (2)
Joseph Woll $60,500 (3)
Cole Kehler $60,500 (2)
Leon Gawanke $60,500 (2)
Tobias Bjornfot $60,500 (2)
David Gustafsson $60,500 (2)
Kale Clague $55,000 (1)
Total Farm Players28
Salary Commitment
Year 2023 : $2,349,506
Year 2024 : $1,871,338
Year 2025 : $1,162,775
Year 2026 : $847,600
Salary Average Commitment
Year 2023 : $2,338,970
Year 2024 : $1,840,746
Year 2025 : $1,143,183
Year 2026 : $847,600

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $205 - 5,694 - 94.90%
Level 2: 5000 - $120 - 4,886 - 97.71%
Level 3: 2000 - $100 - 1,918 - 95.89%
Level 4: 4000 - $80 - 3,768 - 94.20%
Luxury : 1000 - $300 - 741 - 74.08%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 5000 - $70 - 3,002 - 60.05%
Farm Level 2: 3000 - $35 - 2,152 - 71.74%
Farm Total Capacity :8000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,007 - 94.48%
Average Income per Game$2,396,707
Year to Date Revenue$98,264,980
Farm
Home Games Left0
Average Attendance - %5,155 - 64.43%
Average Income per Game$311,185
Year to Date Revenue$12,758,579

Expense

Pro Players Total Salaries$71,980,659
Farm Players Total Salaries$2,289,927
Coaches Total Salaries$2,350,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,360,410
Farm Year To Date Expenses$3,125,313
Pro Salary Cap To Date$60,360,410
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$372,957
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,362
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$71,980,659
Estimate Under Maximum Salary Cap of $83,500,000$11,519,341
Estimate Over Minimum Salary Cap of $55,000,000 $16,980,659
Current Bank Account$107,998,746
Projected Bank Account$107,998,746

Pro Players Salaries

Ryan O'Reilly $8,000,000 (4)
Philipp Grubauer $6,500,000 (3)
Brayden Schenn $6,150,000 (4)
Brock Nelson $6,000,000 (1)
Mike Hoffman $5,187,500 (1)
Cal Petersen $5,000,000 (2)
Logan Thompson $5,000,000 (4)
Damon Severson $4,791,666 (4)
Josh Manson $4,100,000 (1)
Marcus Foligno $3,306,250 (2)
Cal Clutterbuck $3,300,000 (3)
Luke Schenn $3,000,000 (4)
Conor Garland $2,000,000 (1)
Matt Grzelcyk $2,000,000 (4)
Jason Dickinson $1,650,000 (3)
Erik Gustafsson $1,499,999 (3)
Robert Bortuzzo $1,450,000 (3)
Sonny Milano $1,005,244 (4)
Noah Cates $775,000 (1)
Zach Whitecloud $632,500 (3)
Ilya Mikheyev $632,500 (3)
Total Pro Players21
Salary Commitment
Year 2023 : $71,980,659
Year 2024 : $53,918,159
Year 2025 : $45,611,909
Year 2026 : $29,946,910
Salary Average Commitment
Year 2023 : $71,755,659
Year 2024 : $53,693,159
Year 2025 : $45,386,909
Year 2026 : $29,946,910
Salary Cap with 1 Way Contract
Year 2023 : $71,980,659
Year 2024 : $53,918,159
Year 2025 : $45,611,909
Year 2026 : $29,946,910

Farm Players Salaries

Jonny Brodzinski $165,000 (2)
Adam Erne $120,750 (2)
Corey Schueneman $105,000 (2)
Ryan Carpenter $100,000 (1)
Steven Fogarty $100,000 (2)
Lias Andersson $98,358 (4)
Austin Rueschhoff $95,000 (1)
Josh Melnick $92,500 (1)
Trevin Kozlowski $92,500 (1)
Alexei Melnichuk $92,500 (1)
Alex Nedeljkovic $88,500 (3)
Josh Jacobs $87,500 (2)
Alex Peters $87,500 (2)
Matthew Highmore $85,452 (1)
Victor Mete $82,317 (1)
Jordie Benn $80,000 (1)
Radim Zohorna $79,250 (1)
Tanner Kero $73,750 (1)
Anthony Richard $70,000 (2)
Taylor Fedun $70,000 (1)
Michael Mersch $67,500 (1)
Matt Villalta $66,550 (2)
Jimmy Oligny $65,000 (1)
Seth Helgeson $60,000 (1)
Rhett Gardner $55,000 (1)
Kyle Clifford $55,000 (2)
Alex-Olivier Voyer $55,000 (2)
Total Farm Players27
Salary Commitment
Year 2023 : $2,289,927
Year 2024 : $1,099,158
Year 2025 : $186,858
Year 2026 : $98,358
Salary Average Commitment
Year 2023 : $2,267,693
Year 2024 : $1,084,408
Year 2025 : $172,108
Year 2026 : $98,358

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $300 - 4,168 - 69.46%
Level 2: 5000 - $225 - 3,325 - 66.49%
Level 3: 2000 - $150 - 1,398 - 69.88%
Level 4: 4000 - $75 - 3,857 - 96.43%
Luxury : 1000 - $300 - 759 - 75.91%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $75 - 1,169 - 58.45%
Farm Level 2: 1000 - $45 - 580 - 58.05%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %13,506 - 75.03%
Average Income per Game$2,653,423
Year to Date Revenue$108,790,323
Farm
Home Games Left0
Average Attendance - %1,750 - 58.32%
Average Income per Game$124,043
Year to Date Revenue$5,085,778

Expense

Pro Players Total Salaries$80,027,581
Farm Players Total Salaries$2,245,949
Coaches Total Salaries$2,150,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,825,633
Farm Year To Date Expenses$2,895,854
Pro Salary Cap To Date$72,825,633
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$414,651
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,401
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,027,581
Estimate Under Maximum Salary Cap of $83,500,000$3,472,419
Estimate Over Minimum Salary Cap of $55,000,000 $25,027,581
Current Bank Account$168,335,445
Projected Bank Account$168,335,445

Pro Players Salaries

Nikita Kucherov $9,500,000 (3)
Johnny Gaudreau $8,775,000 (3)
Brayden Point $8,775,000 (4)
Victor Hedman $7,875,000 (1)
Alex Pietrangelo $7,800,000 (3)
Alex Killorn $5,340,000 (3)
Andrei Vasilevskiy $4,550,000 (2)
Brenden Dillon $3,924,000 (1)
Connor Murphy $3,850,000 (1)
Colin Miller $3,600,000 (2)
Ben Chiarot $3,500,000 (1)
Thomas Chabot $3,000,000 (4)
Michael Amadio $2,000,000 (4)
Pierre-Edouard Bellemare $1,250,000 (3)
Brock Boeser $977,500 (1)
Nick Bjugstad $901,000 (2)
Mikhail Sergachev $894,166 (1)
Mathieu Joseph $837,582 (4)
Anthony Cirelli $728,333 (1)
Carter Verhaeghe $700,000 (1)
Scott Wedgewood $700,000 (1)
Matt Martin $550,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $80,027,581
Year 2024 : $56,328,582
Year 2025 : $47,277,582
Year 2026 : $14,612,582
Salary Average Commitment
Year 2023 : $79,075,081
Year 2024 : $55,503,582
Year 2025 : $46,452,582
Year 2026 : $14,612,582
Salary Cap with 1 Way Contract
Year 2023 : $80,027,581
Year 2024 : $56,328,582
Year 2025 : $47,277,582
Year 2026 : $14,612,582

Farm Players Salaries

Ryan Murray $150,000 (3)
Curtis McElhinney $130,000 (1)
Drew O'Connor $101,750 (4)
Elvis Merzlikins $100,524 (4)
Darren Helm $90,100 (2)
Joel Hanley $90,100 (2)
Ryan Lohin $87,175 (4)
Cole Koepke $84,250 (1)
Tye Kartye $75,000 (1)
Curtis Douglas $75,000 (1)
Cameron Gaunce $70,000 (1)
Luke Witkowski $70,000 (1)
Kyle MacLean $66,550 (4)
Nikolas Brouillard $66,000 (1)
D.J. Busdeker $66,000 (1)
Gabriel Fortier $65,000 (1)
Kevin Gravel $65,000 (2)
Aaron Ness $65,000 (2)
Justin Brazeau $65,000 (2)
Adam Werner $65,000 (4)
Nick Perbix $65,000 (3)
Devante Stephens $60,500 (2)
Nate Schnarr $60,500 (2)
Peter Abbandonato $60,500 (2)
Jake McLaughlin $60,500 (3)
Alex Green $60,500 (4)
Spencer Martin $60,500 (2)
Sean Day $60,500 (2)
William Bitten $55,000 (2)
Alexei Lipanov $55,000 (2)
Total Farm Players30
Salary Commitment
Year 2023 : $2,245,949
Year 2024 : $1,544,699
Year 2025 : $756,999
Year 2026 : $481,499
Salary Average Commitment
Year 2023 : $2,242,616
Year 2024 : $1,539,199
Year 2025 : $751,499
Year 2026 : $481,499

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotia Bank Arena
Level 1: 6000 - $300 - 4,199 - 69.99%
Level 2: 5000 - $299 - 2,642 - 52.84%
Level 3: 2000 - $275 - 1,024 - 51.22%
Level 4: 4000 - $225 - 2,048 - 51.21%
Luxury : 1000 - $300 - 780 - 77.99%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $100 - 1,024 - 51.22%
Farm Level 2: 1000 - $75 - 512 - 51.20%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %10,694 - 59.41%
Average Income per Game$2,834,406
Year to Date Revenue$116,210,637
Farm
Home Games Left0
Average Attendance - %1,536 - 51.21%
Average Income per Game$148,476
Year to Date Revenue$6,087,536

Expense

Pro Players Total Salaries$82,789,839
Farm Players Total Salaries$2,240,376
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$82,119,809
Farm Year To Date Expenses$2,989,836
Pro Salary Cap To Date$82,119,809
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$428,963
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,773
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,789,839
Estimate Under Maximum Salary Cap of $83,500,000$710,161
Estimate Over Minimum Salary Cap of $55,000,000 $27,789,839
Current Bank Account$146,125,663
Projected Bank Account$146,125,663

Pro Players Salaries

Auston Matthews $13,500,000 (4)
William Nylander $8,354,839 (4)
Frederik Andersen $6,500,000 (4)
Teuvo Teravainen $6,210,000 (3)
Morgan Rielly $6,000,000 (3)
Travis Konecny $5,500,000 (1)
Mikael Backlund $5,350,000 (1)
Kyle Palmieri $5,347,500 (2)
Roman Josi $4,800,000 (2)
Nikita Zadorov $3,680,000 (2)
Derek Forbort $2,525,000 (1)
Anthony Beauvillier $2,415,000 (3)
Karel Vejmelka $2,250,000 (1)
Sam Lafferty $2,000,000 (2)
Lawson Crouse $1,800,000 (1)
Scott Mayfield $1,450,000 (1)
Anton Lundell $975,000 (2)
Ty Dellandrea $863,333 (1)
Connor Ingram $759,167 (1)
Calle Rosen $750,000 (1)
Dominik Kubalik $605,000 (3)
Sean Durzi $605,000 (2)
Timothy Liljegren $550,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $82,789,839
Year 2024 : $60,992,339
Year 2025 : $43,584,839
Year 2026 : $28,354,839
Salary Average Commitment
Year 2023 : $80,912,339
Year 2024 : $59,114,839
Year 2025 : $42,404,839
Year 2026 : $28,354,839
Salary Cap with 1 Way Contract
Year 2023 : $82,789,839
Year 2024 : $60,992,339
Year 2025 : $43,584,839
Year 2026 : $28,354,839

Farm Players Salaries

Daniil Tarasov $105,000 (3)
Ilya Lyubushkin $87,413 (1)
Adam Brooks $83,508 (3)
Filip Kral $81,000 (1)
Garrett Wilson $79,750 (2)
Dylan Coghlan $78,711 (1)
Mikko Kokkonen $75,000 (1)
Derrick Pouliot $75,000 (4)
Miikka Salomaki $75,000 (1)
Ryan McGregor $75,000 (1)
Max Veronneau $75,000 (1)
Ian Scott $75,000 (1)
Mikhail Abramov $75,000 (1)
William Stromgren $75,000 (1)
Chris Driedger $75,000 (4)
Pontus Aberg $75,000 (1)
Michael Krutil $75,000 (1)
Kalle Kossila $70,000 (1)
Dmytro Timashov $69,444 (1)
Joseph Duszak $66,550 (3)
Kristians Rubins $62,500 (2)
Connor Bunnaman $60,500 (3)
Marian Studenic $60,500 (3)
Roland McKeown $60,500 (3)
Ondrej Kase $60,000 (4)
Noah Philp $60,000 (4)
Angus Redmond $55,000 (1)
Magnus Hellberg $55,000 (1)
Parker Gahagen $55,000 (1)
Blake Christensen $55,000 (1)
Tom Aubrun $55,000 (1)
Zack Hayes $55,000 (1)
Total Farm Players32
Salary Commitment
Year 2023 : $2,240,375
Year 2024 : $848,808
Year 2025 : $706,558
Year 2026 : $270,000
Salary Average Commitment
Year 2023 : $2,215,734
Year 2024 : $824,167
Year 2025 : $681,917
Year 2026 : $270,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $250 - 5,818 - 96.96%
Level 2: 5000 - $150 - 4,846 - 96.91%
Level 3: 2000 - $100 - 1,949 - 97.43%
Level 4: 4000 - $75 - 3,880 - 97.00%
Luxury : 1000 - $300 - 777 - 77.66%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $75 - 1,178 - 58.88%
Farm Level 2: 1000 - $45 - 580 - 58.00%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,269 - 95.94%
Average Income per Game$2,793,963
Year to Date Revenue$114,552,481
Farm
Home Games Left0
Average Attendance - %1,758 - 58.59%
Average Income per Game$124,713
Year to Date Revenue$5,113,232

Expense

Pro Players Total Salaries$73,596,498
Farm Players Total Salaries$2,615,792
Coaches Total Salaries$1,650,000
Luxury Taxe Total$0
Pro Year To Date Expenses$62,199,063
Farm Year To Date Expenses$3,106,130
Pro Salary Cap To Date$62,199,063
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$381,329
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,857
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$73,596,498
Estimate Under Maximum Salary Cap of $83,500,000$9,903,502
Estimate Over Minimum Salary Cap of $55,000,000 $18,596,498
Current Bank Account$161,324,389
Projected Bank Account$161,324,389

Pro Players Salaries

Connor McDavid $12,500,000 (1)
Blake Wheeler $8,250,000 (1)
Ryan McDonagh $8,000,000 (3)
Jaden Schwartz $6,152,500 (4)
Jonathan Drouin $5,500,500 (4)
Joonas Korpisalo $5,000,000 (4)
Erik Gudbranson $4,000,000 (1)
Barclay Goodrow $4,000,000 (4)
Andre Burakovsky $3,737,500 (2)
James van Riemsdyk $3,500,500 (4)
Jordan Martinook $2,500,500 (4)
Austin Watson $2,499,999 (3)
Charlie Lindgren $1,999,999 (4)
Brady Tkachuk $1,110,000 (3)
Artem Zub $925,000 (1)
Shane Pinto $925,000 (1)
Carson Soucy $862,500 (2)
Jake Sanderson $850,000 (3)
Arber Xhekaj $650,000 (3)
Joel Farabee $632,500 (2)
Total Pro Players20
Salary Commitment
Year 2023 : $73,596,498
Year 2024 : $46,996,498
Year 2025 : $41,763,998
Year 2026 : $28,653,999
Salary Average Commitment
Year 2023 : $72,916,498
Year 2024 : $46,316,498
Year 2025 : $41,653,998
Year 2026 : $28,653,999
Salary Cap with 1 Way Contract
Year 2023 : $73,596,498
Year 2024 : $46,996,498
Year 2025 : $41,763,998
Year 2026 : $28,653,999

Farm Players Salaries

Brian Elliott $200,000 (3)
Vinnie Hinostroza $165,000 (2)
Dillon Heatherington $97,500 (3)
Nicolas Deslauriers $95,000 (1)
Zack Macewen $93,225 (1)
Mads Sogaard $92,500 (1)
Ben Hutton $85,050 (4)
Felix Robert $85,000 (2)
Kevin Mandolese $83,500 (1)
Mark Kastelic $82,167 (1)
Bokondji Imama $77,550 (4)
Eric Williams $77,500 (4)
Ryan MacKinnon $77,500 (4)
Josh Currie $77,500 (4)
Stefan Noesen $77,500 (3)
Rourke Chartier $71,500 (4)
Maxence Guenette $67,500 (2)
Parker Kelly $66,550 (1)
Cole Reinhardt $65,000 (3)
Roby Jarventie $65,000 (3)
Philippe Daoust $65,000 (3)
Tarun Fizer $65,000 (2)
Jorian Donovan $65,000 (3)
Nick Seeler $63,250 (4)
Maxime Lajoie $60,500 (2)
Spencer Asuchak $55,000 (4)
Easton Brodzinski $55,000 (1)
Colby McAuley $55,000 (4)
Graham McPhee $55,000 (2)
Kyle Betts $55,000 (2)
Hank Crone $55,000 (2)
Tag Bertuzzi $55,000 (1)
Matthew Boucher $55,000 (2)
Billy Constantinou $55,000 (1)
Total Farm Players34
Salary Commitment
Year 2023 : $2,615,792
Year 2024 : $1,937,850
Year 2025 : $1,274,850
Year 2026 : $639,850
Salary Average Commitment
Year 2023 : $2,631,267
Year 2024 : $1,967,850
Year 2025 : $1,304,850
Year 2026 : $639,850

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $250 - 5,551 - 92.52%
Level 2: 5000 - $150 - 4,813 - 96.26%
Level 3: 2000 - $100 - 1,954 - 97.69%
Level 4: 4000 - $75 - 3,851 - 96.28%
Luxury : 1000 - $300 - 761 - 76.13%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,960 - 97.99%
Farm Level 2: 1000 - $15 - 1,000 - 99.97%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,931 - 94.06%
Average Income per Game$2,727,620
Year to Date Revenue$111,832,406
Farm
Home Games Left0
Average Attendance - %2,959 - 98.65%
Average Income per Game$91,110
Year to Date Revenue$3,735,524

Expense

Pro Players Total Salaries$83,471,250
Farm Players Total Salaries$2,209,400
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,104,461
Farm Year To Date Expenses$2,879,359
Pro Salary Cap To Date$73,104,461
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$432,494
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,651
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$83,471,250
Estimate Under Maximum Salary Cap of $83,500,000$28,750
Estimate Over Minimum Salary Cap of $55,000,000 $28,471,250
Current Bank Account$139,206,530
Projected Bank Account$139,206,530

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (1)
Logan Couture $8,000,000 (1)
Aaron Ekblad $7,500,000 (1)
Matt Duchene $7,100,000 (1)
Mats Zuccarello $7,000,000 (2)
Adam Henrique $6,698,750 (1)
Hampus Lindholm $6,300,000 (4)
Elias Lindholm $4,850,000 (1)
David Perron $4,000,000 (1)
Nick Jensen $3,000,000 (3)
Kevin Fiala $3,000,000 (1)
Evan Bouchard $3,000,000 (4)
Pavel Zacha $2,587,500 (3)
Josh Anderson $2,127,500 (3)
Matt Murray $2,000,000 (4)
Yegor Sharangovich $2,000,000 (3)
Josh Brown $1,000,000 (4)
Matty Beniers $975,000 (2)
Cole Perfetti $975,000 (2)
Connor Clifton $725,000 (1)
Eeli Tolvanen $632,500 (3)
Total Pro Players21
Salary Commitment
Year 2023 : $83,471,250
Year 2024 : $31,597,500
Year 2025 : $22,647,500
Year 2026 : $12,300,000
Salary Average Commitment
Year 2023 : $76,223,750
Year 2024 : $30,900,000
Year 2025 : $21,950,000
Year 2026 : $12,300,000
Salary Cap with 1 Way Contract
Year 2023 : $83,471,250
Year 2024 : $31,597,500
Year 2025 : $22,647,500
Year 2026 : $12,300,000

Farm Players Salaries

Logan Shaw $149,500 (1)
Brady Keeper $92,500 (1)
Joey Anderson $92,500 (1)
Jordan Gross $92,500 (1)
Juraj Slafkovsky $85,000 (3)
Kevin Roy $85,000 (1)
Juho Lammikko $79,750 (3)
Vladislav Kolyachonok $79,500 (1)
Dryden Hunt $78,650 (3)
Dominic Toninato $77,500 (1)
Thomas Schemitsch $71,500 (1)
Danick Martel $70,000 (1)
Jiri Kulich $65,000 (3)
Denis Malgin $65,000 (3)
Henrik Rybinski $65,000 (3)
Tyler Inamoto $65,000 (3)
Patrick Shea $65,000 (3)
Ryan Bednard $60,500 (1)
Dominik Shine $55,000 (1)
Luke Esposito $55,000 (1)
Ryan Schmelzer $55,000 (1)
Dylan Blujus $55,000 (1)
Zach Giuttari $55,000 (1)
Rem Pitlick $55,000 (1)
Ashton Sautner $55,000 (1)
Cliff Pu $55,000 (1)
Kevin Poulin $55,000 (1)
Anton Khudobin $55,000 (1)
Brett Sutter $55,000 (1)
Brett Gallant $55,000 (1)
Jon Gillies $55,000 (1)
Shane Gersich $55,000 (1)
Total Farm Players32
Salary Commitment
Year 2023 : $2,209,400
Year 2024 : $568,400
Year 2025 : $568,400
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,255,000
Year 2024 : $614,000
Year 2025 : $614,000
Year 2026 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $250 - 5,602 - 93.36%
Level 2: 5000 - $150 - 4,790 - 95.79%
Level 3: 2000 - $100 - 1,942 - 97.10%
Level 4: 4000 - $75 - 3,794 - 94.84%
Luxury : 1000 - $300 - 749 - 74.86%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,949 - 97.44%
Farm Level 2: 1000 - $15 - 997 - 99.67%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %16,875 - 93.75%
Average Income per Game$2,739,649
Year to Date Revenue$112,325,622
Farm
Home Games Left0
Average Attendance - %2,945 - 98.18%
Average Income per Game$90,640
Year to Date Revenue$3,716,251

Expense

Pro Players Total Salaries$59,686,292
Farm Players Total Salaries$1,503,650
Coaches Total Salaries$2,150,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,252,833
Farm Year To Date Expenses$2,236,261
Pro Salary Cap To Date$70,252,833
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$309,255
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,479
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$59,686,292
Estimate Under Maximum Salary Cap of $83,500,000$23,813,708
Estimate Over Minimum Salary Cap of $55,000,000 $4,686,292
Current Bank Account$99,218,201
Projected Bank Account$99,218,201

Pro Players Salaries

Sidney Crosby $10,440,000 (2)
Brad Marchand $7,962,500 (3)
Kris Letang $7,250,000 (1)
Ondrej Palat $5,300,000 (1)
Tristan Jarry $5,000,000 (4)
Brian Dumoulin $4,100,000 (1)
Mattias Janmark $2,645,000 (2)
Phillip Di Giuseppe $2,600,000 (1)
Brock McGinn $2,100,000 (1)
Ryan Lindgren $2,000,000 (4)
Nic Dowd $2,000,000 (3)
Justin Holl $2,000,000 (4)
Teddy Blueger $859,625 (4)
Dylan Holloway $850,000 (3)
Nicolas Hague $791,667 (1)
Michael Bunting $737,500 (1)
Riley Barber $650,000 (3)
Valtteri Puustinen $650,000 (3)
Chase Priskie $650,000 (3)
Adam Huska $550,000 (3)
C.J. Motte $550,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $59,686,292
Year 2024 : $36,257,125
Year 2025 : $23,172,125
Year 2026 : $9,859,625
Salary Average Commitment
Year 2023 : $56,138,792
Year 2024 : $32,709,625
Year 2025 : $21,709,625
Year 2026 : $9,859,625
Salary Cap with 1 Way Contract
Year 2023 : $59,686,292
Year 2024 : $36,257,125
Year 2025 : $23,172,125
Year 2026 : $9,859,625

Farm Players Salaries

Sakari Manninen $120,000 (1)
Dysin Mayo $78,650 (2)
Dominik Simon $75,000 (1)
Anthony Angello $65,000 (3)
David Warsofsky $65,000 (3)
Justin Almeida $65,000 (3)
Sam Miletic $65,000 (3)
Adam Johnson $65,000 (3)
Kevin Czuczman $65,000 (3)
Ryan Stanton $65,000 (3)
Judd Caulfield $65,000 (3)
Lukas Klok $65,000 (3)
Cole Cassels $65,000 (3)
Otto Koivula $65,000 (3)
Jon Lizotte $65,000 (3)
Jordy Bellerive $65,000 (3)
Billy Christopoulos $55,000 (3)
Alex Gallant $55,000 (4)
Brandon Hawkins $55,000 (4)
Adam Smith $55,000 (4)
Alex D'Orio $55,000 (3)
Brad Thiessen $55,000 (3)
Abbott Girduckis $55,000 (4)
Total Farm Players23
Salary Commitment
Year 2023 : $1,503,650
Year 2024 : $1,308,650
Year 2025 : $1,230,000
Year 2026 : $220,000
Salary Average Commitment
Year 2023 : $1,638,650
Year 2024 : $1,443,650
Year 2025 : $1,365,000
Year 2026 : $220,000

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $300 - 4,137 - 68.94%
Level 2: 5000 - $250 - 2,953 - 59.05%
Level 3: 2000 - $150 - 1,408 - 70.42%
Level 4: 4000 - $75 - 3,826 - 95.66%
Luxury : 1000 - $300 - 763 - 76.29%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,949 - 97.45%
Farm Level 2: 1000 - $15 - 998 - 99.83%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %13,087 - 72.70%
Average Income per Game$2,637,271
Year to Date Revenue$108,128,121
Farm
Home Games Left0
Average Attendance - %2,947 - 98.24%
Average Income per Game$90,673
Year to Date Revenue$3,717,582

Expense

Pro Players Total Salaries$82,251,679
Farm Players Total Salaries$2,198,999
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,285,131
Farm Year To Date Expenses$3,017,490
Pro Salary Cap To Date$70,285,131
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$426,175
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,610
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,251,679
Estimate Under Maximum Salary Cap of $83,500,000$1,248,321
Estimate Over Minimum Salary Cap of $55,000,000 $27,251,679
Current Bank Account$137,875,210
Projected Bank Account$137,875,210

Pro Players Salaries

Anze Kopitar $10,000,000 (1)
Evgeny Kuznetsov $8,150,000 (2)
Jonathan Toews $7,200,000 (3)
Taylor Hall $6,900,000 (3)
Brandon Saad $6,900,000 (2)
Vince Dunn $6,000,000 (4)
Semyon Varlamov $6,000,000 (1)
Jakob Chychrun $5,520,000 (3)
Alex Stalock $4,000,000 (3)
Trevor van Riemsdyk $3,400,000 (3)
Patrik Nemeth $3,000,000 (1)
Xavier Ouellet $2,550,000 (1)
Jon Merrill $2,500,000 (3)
Noel Acciari $2,000,000 (3)
Nick Ritchie $1,723,763 (3)
Logan O'Connor $1,063,750 (4)
Pius Suter $1,063,750 (3)
Wade Allison $925,000 (1)
Radim Simek $776,250 (1)
Drake Batherson $736,666 (1)
Isac Lundestrom $632,500 (4)
Tommy Novak $605,000 (1)
Noah Gregor $605,000 (2)
Total Pro Players23
Salary Commitment
Year 2023 : $82,251,679
Year 2024 : $57,658,763
Year 2025 : $42,003,763
Year 2026 : $7,696,250
Salary Average Commitment
Year 2023 : $80,068,091
Year 2024 : $55,475,175
Year 2025 : $39,820,175
Year 2026 : $7,696,250
Salary Cap with 1 Way Contract
Year 2023 : $82,251,679
Year 2024 : $57,658,763
Year 2025 : $42,003,763
Year 2026 : $7,696,250

Farm Players Salaries

Braydon Coburn $170,000 (1)
Tory Dello $150,000 (2)
Danny O'Regan $150,000 (2)
Curtis McKenzie $100,000 (2)
Thomas Harley $97,500 (2)
Ilya Konovalov $96,250 (1)
Nicholas Robertson $92,500 (2)
Marc Del Gaizo $85,083 (1)
Egor Sokolov $81,833 (1)
Riley Damiani $80,333 (1)
Daniel Mannella $80,000 (3)
Henry Bowlby $80,000 (3)
Samuel Ersson $77,500 (1)
Joe Hicketts $77,000 (3)
Joseph Labate $75,000 (1)
Patrick Sieloff $75,000 (1)
Steven Santini $75,000 (1)
Daniel Walcott $75,000 (1)
Kyle Criscuolo $75,000 (1)
Michael Eyssimont $65,000 (3)
Jake Leschyshyn $60,500 (1)
Spencer Stastney $60,500 (3)
Martin Kaut $55,000 (1)
Paul Thompson $55,000 (1)
Brian Pinho $55,000 (1)
Josh Healey $55,000 (1)
Total Farm Players26
Salary Commitment
Year 2023 : $2,198,999
Year 2024 : $952,500
Year 2025 : $362,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,196,499
Year 2024 : $955,500
Year 2025 : $365,500
Year 2026 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $300 - 3,966 - 66.09%
Level 2: 5000 - $200 - 3,664 - 73.28%
Level 3: 2000 - $150 - 1,362 - 68.12%
Level 4: 4000 - $125 - 2,329 - 58.22%
Luxury : 1000 - $300 - 750 - 75.03%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,940 - 96.98%
Farm Level 2: 1000 - $15 - 996 - 99.62%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %12,072 - 67.06%
Average Income per Game$2,548,711
Year to Date Revenue$104,497,155
Farm
Home Games Left0
Average Attendance - %2,936 - 97.86%
Average Income per Game$90,285
Year to Date Revenue$3,701,678

Expense

Pro Players Total Salaries$71,385,233
Farm Players Total Salaries$1,910,083
Coaches Total Salaries$1,650,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,273,176
Farm Year To Date Expenses$2,565,517
Pro Salary Cap To Date$71,273,176
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$369,872
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,079
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$71,385,233
Estimate Under Maximum Salary Cap of $83,500,000$12,114,767
Estimate Over Minimum Salary Cap of $55,000,000 $16,385,233
Current Bank Account$134,369,721
Projected Bank Account$134,369,721

Pro Players Salaries

Steven Stamkos $11,050,000 (3)
Leon Draisaitl $11,050,000 (3)
John Carlson $9,600,000 (4)
Jared Spurgeon $6,224,400 (2)
Reilly Smith $6,000,000 (4)
Jonas Brodin $4,791,667 (4)
Ryan Strome $3,100,000 (1)
Brayden McNabb $2,875,000 (2)
Joel Armia $2,600,000 (1)
Adrian Kempe $2,400,000 (3)
Kevin Shattenkirk $2,012,500 (1)
Victor Olofsson $2,000,000 (4)
Ryan Pulock $2,000,000 (4)
Brett Howden $863,333 (1)
Michael Stone $750,000 (2)
Igor Shesterkin $715,000 (3)
Tanner Jeannot $713,333 (1)
Erik Cernak $697,500 (1)
Adam Fox $660,000 (2)
Dylan Garand $650,000 (3)
Conor Timmins $632,500 (4)
Total Pro Players21
Salary Commitment
Year 2023 : $71,385,233
Year 2024 : $61,398,567
Year 2025 : $50,889,167
Year 2026 : $25,024,167
Salary Average Commitment
Year 2023 : $65,820,233
Year 2024 : $55,833,567
Year 2025 : $45,324,167
Year 2026 : $25,024,167
Salary Cap with 1 Way Contract
Year 2023 : $71,385,233
Year 2024 : $61,398,567
Year 2025 : $50,889,167
Year 2026 : $25,024,167

Farm Players Salaries

Samuel Asselin $130,000 (2)
Justin Kapelmaster $110,000 (2)
Tyler Wall $101,750 (4)
Eduards Tralmaks $92,500 (1)
Zac Jones $92,500 (1)
Samuel Helenius $92,500 (2)
Ian McKinnon $85,000 (2)
Libor Hajek $83,333 (1)
Lauri Pajuniemi $77,500 (1)
Vinni Lettieri $77,000 (3)
Brandon Crawley $77,000 (3)
Turner Ottenbreit $75,000 (1)
Brendan Lemieux $70,000 (1)
Troy Grosenick $70,000 (1)
Brandon Coe $65,000 (3)
Karl Henriksson $65,000 (3)
Calle Sjalin $65,000 (3)
Adam Edstrom $65,000 (3)
Owen Pickering $65,000 (3)
Dylan Wells $65,000 (3)
Patrick Newell $60,500 (2)
Nick Jones $60,500 (3)
Mason Geertsen $55,000 (1)
Ken Appleby $55,000 (4)
Josh Wesley $55,000 (1)
Total Farm Players25
Salary Commitment
Year 2023 : $1,910,083
Year 2024 : $1,239,250
Year 2025 : $761,250
Year 2026 : $156,750
Salary Average Commitment
Year 2023 : $1,950,583
Year 2024 : $1,279,750
Year 2025 : $801,750
Year 2026 : $156,750

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $300 - 4,036 - 67.26%
Level 2: 5000 - $200 - 3,642 - 72.84%
Level 3: 2000 - $150 - 1,381 - 69.06%
Level 4: 4000 - $75 - 3,813 - 95.32%
Luxury : 1000 - $300 - 748 - 74.79%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $65 - 1,318 - 65.92%
Farm Level 2: 1000 - $45 - 557 - 55.73%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %13,620 - 75.66%
Average Income per Game$2,589,887
Year to Date Revenue$106,185,382
Farm
Home Games Left0
Average Attendance - %1,876 - 62.52%
Average Income per Game$120,742
Year to Date Revenue$4,950,425

Expense

Pro Players Total Salaries$55,799,582
Farm Players Total Salaries$2,267,083
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,503,168
Farm Year To Date Expenses$2,663,284
Pro Salary Cap To Date$57,503,168
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$289,117
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,894
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$55,799,582
Estimate Under Maximum Salary Cap of $83,500,000$27,700,418
Estimate Over Minimum Salary Cap of $55,000,000 $799,582
Current Bank Account$154,919,508
Projected Bank Account$154,919,508

Pro Players Salaries

Paul Ladue $7,000,000 (1)
Paul Stastny $6,666,666 (2)
Anders Lee $6,200,000 (2)
Gabriel Carlsson $5,500,000 (1)
Thomas Greiss $5,000,000 (1)
Anton Stralman $4,000,000 (1)
Sam Gagner $3,150,000 (1)
Ryan Reaves $3,000,000 (2)
Luke Glendening $1,800,000 (1)
Tyler Bertuzzi $1,680,000 (3)
Pierre Engvall $1,063,750 (3)
Robby Fabbri $1,035,000 (3)
Alex Newhook $975,000 (1)
Moritz Seider $975,000 (2)
Spencer Knight $975,000 (2)
Paul Cotter $950,000 (2)
Jack Quinn $925,000 (1)
Michael Rasmussen $880,000 (1)
Joe Veleno $850,000 (3)
Filip Hronek $714,166 (1)
Jonatan Berggren $650,000 (3)
Gustav Lindstrom $605,000 (3)
Evgeny Svechnikov $605,000 (2)
Trevor Carrick $600,000 (1)
Total Pro Players24
Salary Commitment
Year 2023 : $55,799,582
Year 2024 : $25,255,416
Year 2025 : $5,883,750
Year 2026 : $0
Salary Average Commitment
Year 2023 : $55,520,832
Year 2024 : $24,976,666
Year 2025 : $5,605,000
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $55,799,582
Year 2024 : $25,255,416
Year 2025 : $5,883,750
Year 2026 : $0

Farm Players Salaries

Jacob MacDonald $140,000 (1)
Tim Schaller $120,000 (1)
Adam Cracknell $100,000 (2)
Cory Schneider $99,000 (1)
Brendan Perlini $99,000 (1)
Dennis Cholowski $98,358 (1)
Andrew Poturalski $95,000 (1)
Bobby Brink $92,500 (2)
Taro Hirose $92,500 (1)
Wyatt Newpower $90,000 (2)
Joel Kellman $90,000 (1)
Filip Zadina $89,417 (1)
Calvin Pickard $82,500 (3)
Givani Smith $78,558 (1)
Jared McIsaac $76,417 (1)
Jet Greaves $75,000 (3)
Kaden Fulcher $73,333 (1)
Turner Elson $70,000 (1)
Elmer Soderblom $65,000 (3)
Victor Brattstrom $65,000 (3)
Nick Cicek $65,000 (3)
Lean Bergmann $60,500 (1)
Dave Gust $60,000 (3)
Steven Kampfer $60,000 (1)
Chris Terry $60,000 (2)
Brian Lashoff $60,000 (1)
Drake Caggiula $55,000 (1)
Jarid Lukosevicius $55,000 (1)
Total Farm Players28
Salary Commitment
Year 2023 : $2,267,083
Year 2024 : $755,000
Year 2025 : $412,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,302,334
Year 2024 : $806,333
Year 2025 : $463,833
Year 2026 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $285 - 4,285 - 71.42%
Level 2: 5000 - $210 - 3,430 - 68.60%
Level 3: 2000 - $140 - 1,439 - 71.95%
Level 4: 4000 - $95 - 3,719 - 92.97%
Luxury : 1000 - $295 - 784 - 78.35%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,974 - 98.68%
Farm Level 2: 1000 - $15 - 1,000 - 99.95%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %13,657 - 75.87%
Average Income per Game$2,738,862
Year to Date Revenue$112,293,322
Farm
Home Games Left0
Average Attendance - %2,973 - 99.11%
Average Income per Game$91,638
Year to Date Revenue$3,757,176

Expense

Pro Players Total Salaries$78,739,583
Farm Players Total Salaries$1,891,500
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,242,666
Farm Year To Date Expenses$2,649,906
Pro Salary Cap To Date$75,242,666
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$407,977
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,400
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,739,583
Estimate Under Maximum Salary Cap of $83,500,000$4,760,417
Estimate Over Minimum Salary Cap of $55,000,000 $23,739,583
Current Bank Account$75,181,237
Projected Bank Account$75,181,237

Pro Players Salaries

Jack Eichel $13,000,000 (4)
Joe Pavelski $10,080,000 (1)
Jaccob Slavin $6,360,000 (3)
Ian Cole $6,000,000 (4)
Alex Tuch $5,462,500 (2)
Tom Wilson $5,166,666 (1)
Nazem Kadri $5,117,500 (2)
Sam Reinhart $4,380,000 (2)
Brandon Montour $4,065,000 (4)
James Reimer $3,400,000 (1)
Jake McCabe $2,850,000 (1)
Henri Jokiharju $2,000,000 (4)
Antti Raanta $2,000,000 (2)
Linus Ullmark $1,722,500 (3)
Casey Mittelstadt $1,063,750 (3)
Zemgus Girgensons $1,000,000 (3)
Rasmus Dahlin $925,000 (1)
Tage Thompson $925,000 (1)
Mattias Samuelsson $925,000 (1)
Dylan Cozens $894,167 (1)
Curtis Lazar $770,000 (2)
Rasmus Asplund $632,500 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $78,739,583
Year 2024 : $53,573,750
Year 2025 : $35,211,250
Year 2026 : $25,065,000
Salary Average Commitment
Year 2023 : $76,330,833
Year 2024 : $51,165,000
Year 2025 : $33,615,000
Year 2026 : $25,065,000
Salary Cap with 1 Way Contract
Year 2023 : $78,739,583
Year 2024 : $53,573,750
Year 2025 : $35,211,250
Year 2026 : $25,065,000

Farm Players Salaries

Andrew Oglevie $92,500 (1)
Brandon Hickey $92,500 (1)
Arttu Ruotsalainen $92,500 (1)
Oskari Laaksonen $85,333 (1)
Jean-Sebastien Dea $77,000 (2)
Matej Pekar $76,417 (1)
Will Borgen $75,000 (2)
Sean Malone $71,500 (3)
Ben McCartney $67,500 (1)
Casey Fitzgerald $66,500 (4)
Lawrence Pilut $65,000 (3)
Lukas Rousek $65,000 (3)
Xavier Bourgault $65,000 (3)
William Trudeau $65,000 (3)
Filip Cederqvist $65,000 (3)
Linus Weissbach $65,000 (3)
Austin Osmanski $65,000 (3)
Tyson Kozak $65,000 (3)
Jacob Bryson $63,250 (3)
Jonas Johansson $60,500 (3)
Brett Murray $60,500 (4)
Ukko-Pekka Luukkonen $60,500 (3)
Sami Niku $55,000 (1)
Nic Petan $55,000 (1)
Kurtis MacDermid $55,000 (1)
Keegan Lowe $55,000 (1)
Brett Connolly $55,000 (1)
Michael Houser $55,000 (2)
Total Farm Players28
Salary Commitment
Year 2023 : $1,891,500
Year 2024 : $1,109,750
Year 2025 : $902,750
Year 2026 : $127,000
Salary Average Commitment
Year 2023 : $1,958,750
Year 2024 : $1,177,000
Year 2025 : $945,000
Year 2026 : $127,000

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCandian Tire Centre
Level 1: 6000 - $100 - 5,677 - 94.62%
Level 2: 5000 - $60 - 4,824 - 96.48%
Level 3: 2000 - $35 - 1,930 - 96.51%
Level 4: 4000 - $20 - 3,826 - 95.66%
Luxury : 1000 - $200 - 753 - 75.28%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,359 - 67.97%
Farm Level 2: 1000 - $15 - 685 - 68.51%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,011 - 94.50%
Average Income per Game$2,737,490
Year to Date Revenue$112,237,095
Farm
Home Games Left0
Average Attendance - %2,045 - 68.15%
Average Income per Game$115,626
Year to Date Revenue$4,740,676

Expense

Pro Players Total Salaries$66,187,500
Farm Players Total Salaries$2,334,737
Coaches Total Salaries$1,650,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,386,821
Farm Year To Date Expenses$2,919,924
Pro Salary Cap To Date$68,386,821
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$342,940
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,751
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$66,187,500
Estimate Under Maximum Salary Cap of $83,500,000$17,312,500
Estimate Over Minimum Salary Cap of $55,000,000 $11,187,500
Current Bank Account$162,868,208
Projected Bank Account$162,868,208

Pro Players Salaries

Mikko Rantanen $9,250,000 (1)
Oliver Ekman-Larsson $8,250,000 (3)
Miro Heiskanen $6,000,000 (4)
Nikita Zaitsev (1 Way Contract) $5,850,000 (1)
Tyler Johnson $5,750,000 (2)
Christian Dvorak $5,117,500 (3)
Colin White $4,750,000 (1)
Owen Power $3,000,000 (4)
Artturi Lehkonen $2,760,000 (3)
Jack McBain $2,000,000 (4)
Kaapo Kakko $2,000,000 (2)
Eetu Luostarinen $2,000,000 (2)
Zach Bogosian $2,000,000 (2)
Mike Reilly $1,725,000 (2)
Juuse Saros $1,500,000 (1)
Tim Stutzle $925,000 (1)
Jujhar Khaira $900,000 (3)
Jj Peterka $650,000 (3)
Andreas Englund $605,000 (4)
Stuart Skinner $605,000 (2)
Erik Brannstrom $550,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $66,187,500
Year 2024 : $43,362,500
Year 2025 : $29,282,500
Year 2026 : $11,605,000
Salary Average Commitment
Year 2023 : $64,880,000
Year 2024 : $42,055,000
Year 2025 : $28,255,000
Year 2026 : $11,605,000
Salary Cap with 1 Way Contract
Year 2023 : $66,187,500
Year 2024 : $43,362,500
Year 2025 : $29,282,500
Year 2026 : $11,605,000

Farm Players Salaries

Matthew Peca $130,000 (1)
Joey Daccord $101,750 (1)
Jacob Bernard-Docker $97,500 (2)
Michael Kesselring $92,500 (1)
Samu Tuomaala $92,500 (1)
Lassi Thomson $86,333 (2)
Logan Brown $86,333 (1)
Mavrik Bourque $85,000 (3)
Michael Carcone $84,700 (1)
Angus Crookshank $83,833 (1)
Kim Nousiainen $82,500 (2)
Filip Lindberg $79,750 (1)
Jonathan Gruden $78,833 (1)
Carsen Twarynski $77,500 (1)
Nick Caamano $77,500 (2)
Michael McCarron $77,000 (2)
Seth Griffith $75,000 (3)
Ty Ronning $75,000 (1)
Vasili Ponomaryov $75,000 (3)
Nathan Todd $73,205 (3)
Kaapo Kahkonen $66,000 (3)
Kaedan Korczak $65,000 (2)
Markus Nurmi $65,000 (3)
Eemil Viro $65,000 (3)
Mikael Pyyhtia $65,000 (3)
Rudolfs Balcers $60,500 (1)
Matthew Phillips $60,500 (3)
Viktor Lodin $60,500 (1)
Christian Wolanin $60,500 (3)
Callahan Burke $55,000 (1)
Total Farm Players30
Salary Commitment
Year 2023 : $2,334,737
Year 2024 : $1,176,038
Year 2025 : $690,205
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,355,454
Year 2024 : $1,213,705
Year 2025 : $713,955
Year 2026 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $100 - 5,960 - 99.33%
Level 2: 5000 - $80 - 4,967 - 99.34%
Level 3: 2000 - $60 - 1,981 - 99.03%
Level 4: 4000 - $40 - 3,973 - 99.32%
Luxury : 1000 - $200 - 959 - 95.94%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,924 - 96.18%
Farm Level 2: 1000 - $20 - 979 - 97.90%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,839 - 99.11%
Average Income per Game$1,415,272
Year to Date Revenue$58,026,171
Farm
Home Games Left0
Average Attendance - %2,903 - 96.75%
Average Income per Game$94,729
Year to Date Revenue$3,883,903

Expense

Pro Players Total Salaries$58,362,499
Farm Players Total Salaries$2,039,175
Coaches Total Salaries$2,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,191,076
Farm Year To Date Expenses$2,894,358
Pro Salary Cap To Date$56,191,076
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$302,396
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,981
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$58,362,499
Estimate Under Maximum Salary Cap of $83,500,000$25,137,501
Estimate Over Minimum Salary Cap of $55,000,000 $3,362,499
Current Bank Account$76,168,839
Projected Bank Account$76,168,839

Pro Players Salaries

Marc-Andre Fleury $10,000,000 (2)
Josh Bailey $5,750,000 (1)
Patric Hornqvist $5,300,000 (1)
Justin Braun $4,000,000 (1)
Marco Scandella $4,000,000 (1)
Mackenzie Weegar $3,000,000 (4)
Chris Tierney $2,937,500 (1)
Andrew Agozzino $2,500,000 (1)
Alex Chiasson $2,250,000 (1)
Austin Czarnik $2,000,000 (1)
Justin Dowling $2,000,000 (1)
Scott Harrington $2,000,000 (1)
Troy Stecher $2,000,000 (3)
Colin Blackwell $1,750,000 (1)
Nate Thompson $1,499,999 (3)
Jonathan Bernier $1,000,000 (1)
Travis Dermott $950,000 (1)
Nick Desimone $700,000 (1)
Ryan Dzingel $675,000 (1)
Braden Holtby $675,000 (1)
Joonas Donskoi $675,000 (1)
Michal Kempny $675,000 (1)
Bobby Ryan $675,000 (1)
Blake Comeau $675,000 (1)
Paul Byron $675,000 (1)
Total Pro Players25
Salary Commitment
Year 2023 : $58,362,499
Year 2024 : $16,499,999
Year 2025 : $6,499,999
Year 2026 : $3,000,000
Salary Average Commitment
Year 2023 : $58,362,499
Year 2024 : $16,499,999
Year 2025 : $6,499,999
Year 2026 : $3,000,000
Salary Cap with 1 Way Contract
Year 2023 : $58,362,499
Year 2024 : $16,499,999
Year 2025 : $6,499,999
Year 2026 : $3,000,000

Farm Players Salaries

Andrej Sustr $175,000 (1)
Kevin Rooney $150,000 (3)
Scott Darling $100,000 (1)
Guillaume Brisebois $100,000 (2)
Jasper Weatherby $90,750 (1)
Markus Niemelainen $89,925 (2)
Hudson Fasching $81,500 (2)
Adam Clendening $80,000 (1)
Byron Froese $75,000 (3)
James Hamblin $75,000 (2)
Garret Sparks $72,500 (1)
Andrew Shaw $67,500 (1)
Brandon Davidson $67,500 (1)
Sam Anas $67,500 (1)
Ilya Solovyov $67,500 (1)
Daniel D'Amato $67,500 (2)
Santtu Kinnunen $65,000 (3)
Isaak Phillips $65,000 (3)
Morgan Barron $65,000 (1)
Zach Sawchenko $65,000 (3)
Jeff Malott $60,500 (3)
Brett Leason $60,500 (2)
Riley Tufte $60,500 (2)
Shane Bowers $60,500 (2)
Emil Bemstrom $55,000 (1)
Cavan Fitzgerald $55,000 (1)
Total Farm Players26
Salary Commitment
Year 2023 : $2,039,175
Year 2024 : $1,075,925
Year 2025 : $480,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,092,092
Year 2024 : $1,101,342
Year 2025 : $505,917
Year 2026 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $250 - 5,662 - 94.36%
Level 2: 5000 - $150 - 4,870 - 97.40%
Level 3: 2000 - $100 - 1,928 - 96.42%
Level 4: 4000 - $75 - 3,854 - 96.36%
Luxury : 1000 - $300 - 776 - 77.56%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $35 - 1,970 - 98.51%
Farm Level 2: 1000 - $15 - 999 - 99.91%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,090 - 94.94%
Average Income per Game$2,778,229
Year to Date Revenue$113,907,400
Farm
Home Games Left0
Average Attendance - %2,969 - 98.98%
Average Income per Game$91,499
Year to Date Revenue$3,751,457

Expense

Pro Players Total Salaries$78,372,416
Farm Players Total Salaries$2,328,886
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,288,635
Farm Year To Date Expenses$2,983,688
Pro Salary Cap To Date$73,288,635
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$406,075
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,137
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,372,416
Estimate Under Maximum Salary Cap of $83,500,000$5,127,584
Estimate Over Minimum Salary Cap of $55,000,000 $23,372,416
Current Bank Account$139,612,004
Projected Bank Account$139,612,004

Pro Players Salaries

Jamie Benn $11,400,000 (1)
Evander Kane $8,400,000 (1)
Mark Scheifele $7,350,000 (2)
Patrice Bergeron $6,875,000 (1)
Rasmus Ristolainen $6,210,000 (3)
Quinn Hughes $6,000,000 (4)
Marcus Johansson $4,500,000 (1)
Viktor Arvidsson $4,250,000 (1)
Max Domi $3,150,000 (1)
Thatcher Demko $3,000,000 (4)
Zach Hyman $2,250,000 (1)
Pavel Francouz $2,200,000 (1)
Nick Bonino $2,000,000 (3)
Gustav Nyquist $1,900,000 (3)
Carl Grundstrom $1,017,500 (1)
Tony DeAngelo $992,833 (3)
Nicholas Paul $948,750 (3)
Dylan Demelo $900,000 (1)
Mathew Barzal $863,333 (1)
Cam York $850,000 (3)
Marc Staal $800,000 (2)
Derek Grant $700,000 (1)
Jason Robertson $660,000 (2)
Morgan Frost $605,000 (2)
Cal Foote $550,000 (1)
Total Pro Players25
Salary Commitment
Year 2023 : $78,372,416
Year 2024 : $31,316,583
Year 2025 : $21,901,583
Year 2026 : $9,000,000
Salary Average Commitment
Year 2023 : $79,524,166
Year 2024 : $32,560,833
Year 2025 : $24,480,833
Year 2026 : $9,000,000
Salary Cap with 1 Way Contract
Year 2023 : $78,372,416
Year 2024 : $31,316,583
Year 2025 : $21,901,583
Year 2026 : $9,000,000

Farm Players Salaries

Cam Atkinson $200,000 (4)
Tye Felhaber $149,900 (2)
Madison Bowey $110,000 (2)
Connor McMichael $97,500 (2)
Jamie Drysdale $92,500 (1)
Axel Jonsson-Fjallby $85,220 (3)
Kent Johnson $85,000 (3)
Evan Cormier $79,017 (2)
Bobby Lynch $75,000 (2)
Cole Schneider $75,000 (3)
Charles Hudon $75,000 (3)
Rocco Grimaldi $75,000 (3)
Ty Glover $75,000 (4)
Landon Bow $70,000 (1)
Jackson Cates $68,750 (3)
Matthew Maggio $65,000 (3)
Josiah Slavin $65,000 (1)
Jaret Anderson-Dolan $60,500 (4)
Kody Clark $60,500 (2)
Cole Clayton $57,500 (3)
Daniil Chechelev $57,500 (3)
Chad Yetman $55,000 (2)
Jacob Doty $55,000 (2)
Peter Krieger $55,000 (2)
Travis St. Denis $55,000 (2)
Max Martin $55,000 (2)
Charles-Edouard D'Astous $55,000 (2)
Riley McCourt $55,000 (2)
Chase Wouters $55,000 (4)
Dylan MacPherson $55,000 (2)
Andrej Sekera $55,000 (2)
Total Farm Players31
Salary Commitment
Year 2023 : $2,328,887
Year 2024 : $2,101,387
Year 2025 : $1,034,470
Year 2026 : $390,500
Salary Average Commitment
Year 2023 : $2,355,637
Year 2024 : $2,108,887
Year 2025 : $1,051,970
Year 2026 : $390,500

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $250 - 5,725 - 95.42%
Level 2: 5000 - $150 - 4,830 - 96.60%
Level 3: 2000 - $100 - 1,949 - 97.46%
Level 4: 4000 - $75 - 3,931 - 98.28%
Luxury : 1000 - $300 - 770 - 76.99%
Total Capacity :18000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $75 - 1,141 - 57.03%
Farm Level 2: 1000 - $45 - 565 - 56.46%
Farm Total Capacity :3000
Team Popularity : 100.00%

Income

Home Games Left0
Average Attendance - %17,206 - 95.59%
Average Income per Game$2,802,219
Year to Date Revenue$114,890,962
Farm
Home Games Left0
Average Attendance - %1,705 - 56.84%
Average Income per Game$120,938
Year to Date Revenue$4,958,469

Expense

Pro Players Total Salaries$81,171,663
Farm Players Total Salaries$2,160,033
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,494,582
Farm Year To Date Expenses$2,863,635
Pro Salary Cap To Date$79,494,582
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$420,579
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,260
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,171,663
Estimate Under Maximum Salary Cap of $83,500,000$2,328,337
Estimate Over Minimum Salary Cap of $55,000,000 $26,171,663
Current Bank Account$148,318,062
Projected Bank Account$148,318,062

Pro Players Salaries

Mark Stone $9,500,000 (1)
Zach Parise $7,538,461 (1)
Mika Zibanejad $6,420,000 (3)
Jason Zucker $6,325,000 (4)
Brady Skjei $6,300,000 (4)
Jordan Eberle $6,000,000 (3)
Nick Foligno $5,500,000 (1)
Alec Martinez $4,800,000 (2)
Tyler Myers $4,500,000 (4)
Alexander Kerfoot $3,600,000 (4)
Justin Schultz $3,500,500 (4)
Jan Rutta $3,250,000 (4)
Frank Vatrano $2,913,333 (2)
Evan Rodrigues $1,750,000 (1)
Jaycob Megna $1,499,999 (3)
Sean Kuraly $1,466,250 (3)
Jake Debrusk $992,833 (3)
Nico Sturm $961,537 (3)
Trent Frederic $925,000 (1)
Jack Campbell $776,250 (4)
Nicolas Roy $720,000 (1)
Marc-Edouard Vlasic $650,000 (2)
Alexander Romanov $650,000 (1)
Ilya Samsonov $632,500 (1)
Total Pro Players24
Salary Commitment
Year 2023 : $81,171,663
Year 2024 : $53,955,702
Year 2025 : $45,592,369
Year 2026 : $28,251,750
Salary Average Commitment
Year 2023 : $79,855,168
Year 2024 : $52,477,540
Year 2025 : $44,114,207
Year 2026 : $28,251,750
Salary Cap with 1 Way Contract
Year 2023 : $81,171,663
Year 2024 : $53,955,702
Year 2025 : $45,592,369
Year 2026 : $28,251,750

Farm Players Salaries

Patrick Brown $125,050 (4)
Mitchell Chaffee $101,750 (2)
Calen Addison $92,500 (1)
Ryan O'Rourke $88,667 (1)
Jesse Ylonen $88,083 (1)
Olle Eriksson Ek $85,128 (3)
Justin Barron $85,000 (3)
Tyson Foerster $85,000 (3)
Hunter Jones $82,583 (1)
Damien Giroux $81,833 (1)
Brett Brochu $80,000 (2)
Jacob Peterson $77,500 (1)
Louie Belpedio $75,000 (3)
Philippe Myers $67,889 (1)
Vincent Desharnais $66,550 (4)
Raphael Lavoie $65,000 (3)
Justus Annunen $65,000 (3)
Simon Johansson $65,000 (3)
Nick Swaney $65,000 (3)
Vladislav Firstov $65,000 (3)
Sam Poulin $65,000 (3)
Sam Hentges $65,000 (3)
Gage Goncalves $65,000 (3)
Kevin Bahl $60,500 (4)
Brandon Duhaime $60,500 (1)
Keaton Middleton $60,500 (2)
Cayden Primeau $60,500 (3)
Connor Dewar $60,500 (2)
Mason Shaw $55,000 (1)
Total Farm Players29
Salary Commitment
Year 2023 : $2,160,033
Year 2024 : $1,465,478
Year 2025 : $1,162,728
Year 2026 : $252,100
Salary Average Commitment
Year 2023 : $2,236,449
Year 2024 : $1,541,894
Year 2025 : $1,239,144
Year 2026 : $252,100

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$55,000,000

Pro Players

Farm Players

Total Players

Avalanche $154,540,883 $80,891,620 $2,608,380 $25,891,620 213051
Blackhawks $164,453,995 $55,226,913 $28,273,087 $226,913 252954
Blue Jackets $168,255,576 $73,547,220 $9,952,780 $18,547,220 212849
Blues $116,604,725 $57,058,747 $26,441,253 $2,058,747 252853
Bruins $141,443,275 $74,239,167 $9,260,833 $19,239,167 222648
Canadiens $209,338,572 $57,169,507 $26,330,493 $2,169,507 202747
Canucks $131,285,550 $58,869,259 $24,630,741 $3,869,259 242751
Capitals $104,869,022 $83,440,400 $59,600 $28,440,400 212647
Coyotes $158,754,600 $82,334,627 $1,165,373 $27,334,627 242953
Devils $164,335,906 $58,596,581 $24,903,419 $3,596,581 252449
Ducks $144,878,106 $57,135,860 $26,364,140 $2,135,860 232750
Flames $130,724,502 $82,097,131 $1,402,869 $27,097,131 223355
Flyers $145,819,927 $63,994,134 $19,505,866 $8,994,134 212748
Golden Knights $147,153,240 $67,997,574 $15,502,426 $12,997,574 222951
Hurricanes $185,623,668 $81,659,932 $1,840,068 $26,659,932 232851
Islanders $152,903,059 $55,030,810 $28,469,190 $30,810 222547
Jets $223,759,107 $56,557,625 $26,942,375 $1,557,625 202646
Kings $188,317,362 $78,185,506 $5,314,494 $23,185,506 222850
Kraken $107,998,746 $71,980,659 $11,519,341 $16,980,659 212748
Lightning $168,335,445 $80,027,581 $3,472,419 $25,027,581 223052
Maple Leafs $146,125,663 $82,789,839 $710,161 $27,789,839 233255
Oilers $161,324,389 $73,596,498 $9,903,502 $18,596,498 203454
Panthers $139,206,530 $83,471,250 $28,750 $28,471,250 213253
Penguins $99,218,201 $59,686,292 $23,813,708 $4,686,292 212344
Predators $137,875,210 $82,251,679 $1,248,321 $27,251,679 232649
Rangers $134,369,721 $71,385,233 $12,114,767 $16,385,233 212546
Red Wings $154,919,508 $55,799,582 $27,700,418 $799,582 242852
Sabres $75,181,237 $78,739,583 $4,760,417 $23,739,583 222850
Senators $162,868,208 $66,187,500 $17,312,500 $11,187,500 213051
Sharks $76,168,839 $58,362,499 $25,137,501 $3,362,499 252651
Stars $139,612,004 $78,372,416 $5,127,584 $23,372,416 253156
Wild $148,318,062 $81,171,663 $2,328,337 $26,171,663 242953