Login

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6050 - $400 - 3 631 - 60,01%
Level 2: 5050 - $200 - 3 359 - 66,51%
Level 3: 2050 - $125 - 1 291 - 62,95%
Level 4: 4050 - $75 - 2 707 - 66,83%
Luxury : 1000 - $500 - 739 - 73,87%
Total Capacity :18200
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $75 - 1 156 - 57,78%
Farm Level 2: 1000 - $35 - 625 - 62,48%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %11 725 - 64,42%
Average Income per Game$3,572,106
Year to Date Revenue$142,884,221
Farm
Home Games Left0
Average Attendance - %1 780 - 59,34%
Average Income per Game$135,663
Year to Date Revenue$5,155,182

Expense

Pro Players Total Salaries$90,934,097
Farm Players Total Salaries$2,850,000
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Special Salary Cap Value($3,410,000)
Pro Year To Date Expenses$90,772,211
Farm Year To Date Expenses$4,748,657
Pro Salary Cap To Date$85,006,434
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,572,106
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$523,712
Pro Estimated Expenses$3,142,272
Farm Remaining Season Days0
Farm Expenses Per Days$28,198
Farm Estimated Expenses$0
Estimated Season Expenses$3,142,272
Estimated Season Salary Cap$84,514,108
Estimate Under Maximum Salary Cap of $85,000,000$485,892
Estimate Over Minimum Salary Cap of $65,000,000 $19,514,108
Current Bank Account$177,272,451
Projected Bank Account$177,702,285

Pro Players Salaries

Aleksander Barkov $12,500,100 (7)
Roman Josi $9,059,000 (5)
Ryan Nugent-Hopkins $8,700,000 (6)
Steven Stamkos $8,500,000 (1)
Erik Johnson $8,000,000 (4)
Paul Stastny $6,300,000 (1)
Zach Hyman $5,900,000 (2)
John Marino $5,500,000 (1)
Viktor Arvidsson $4,250,000 (1)
Christopher Tanev $3,500,000 (2)
Nikita Tryamkin $3,100,000 (2)
Mackenzie Blackwood $3,000,000 (1)
Trevor Daley $1,750,000 (3)
Andrew Cogliano $1,400,000 (3)
Marc Methot $1,350,000 (1)
Cody Eakin $1,250,000 (3)
Marcus Johansson $1,200,000 (1)
Antti Raanta (1 Way Contract) $1,000,000 (2)
Cole Caufield $1,000,000 (1)
Ty Smith $975,000 (1)
Joseph Blandisi $950,000 (1)
Carter Rowney $900,000 (1)
Matias Maccelli $850,000 (2)
Total Pro Players23
Salary Commitment
Year 2023 : $90,934,097
Year 2024 : $57,009,097
Year 2025 : $42,659,097
Year 2026 : $38,259,097
Salary Average Commitment
Year 2023 : $82,934,097
Year 2024 : $57,009,097
Year 2025 : $42,659,097
Year 2026 : $38,259,097
Salary Cap with 1 Way Contract
Year 2023 : $90,934,097
Year 2024 : $57,009,097
Year 2025 : $42,659,097
Year 2026 : $38,259,097

Farm Players Salaries

Lukas Dostal $200,000 (1)
Logan Day $200,000 (4)
Marcus Foligno $160,000 (1)
Tim Heed $160,000 (3)
Corey Crawford $150,000 (2)
James Neal $150,000 (2)
Kevin Shattenkirk $135,000 (2)
Matt Grzelcyk $125,000 (3)
Artem Anisimov $120,000 (3)
Eric Gryba $120,000 (1)
Alex Belzile $120,000 (3)
Miikka Salomaki $100,000 (3)
Ryan Fitzgerald $100,000 (3)
Martin Hanzal $100,000 (1)
Tyler Motte $100,000 (3)
Landon Ferraro $100,000 (2)
Chris Terry $100,000 (2)
Aaron Dell $100,000 (1)
Martin Marincin $100,000 (1)
Connor Roulette $90,000 (3)
Cliff Pu $85,000 (1)
Danny O'Regan $85,000 (2)
Mikael Pyyhtia $75,000 (2)
Jesper Sellgren $75,000 (1)
Total Farm Players24
Salary Commitment
Year 2023 : $2,850,000
Year 2024 : $1,910,000
Year 2025 : $1,115,000
Year 2026 : $200,000
Salary Average Commitment
Year 2023 : $2,850,000
Year 2024 : $1,910,000
Year 2025 : $1,115,000
Year 2026 : $200,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6025 - $325 - 4 006 - 66,48%
Level 2: 5050 - $175 - 3 494 - 69,19%
Level 3: 2050 - $100 - 1 473 - 71,84%
Level 4: 4050 - $50 - 3 444 - 85,04%
Luxury : 1000 - $500 - 731 - 73,07%
Total Capacity :18175
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $45 - 1 977 - 98,87%
Farm Level 2: 1000 - $30 - 708 - 70,80%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %13 147 - 72,34%
Average Income per Game$3,487,986
Year to Date Revenue$139,519,440
Farm
Home Games Left0
Average Attendance - %2 685 - 89,51%
Average Income per Game$137,780
Year to Date Revenue$5,235,633

Expense

Pro Players Total Salaries$81,609,128
Farm Players Total Salaries$3,546,200
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value($363,904)
Pro Year To Date Expenses$86,277,004
Farm Year To Date Expenses$4,584,357
Pro Salary Cap To Date$81,437,458
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,487,986
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$463,150
Pro Estimated Expenses$2,778,900
Farm Remaining Season Days0
Farm Expenses Per Days$26,431
Farm Estimated Expenses$0
Estimated Season Expenses$2,778,900
Estimated Season Salary Cap$83,692,026
Estimate Under Maximum Salary Cap of $85,000,000$1,307,974
Estimate Over Minimum Salary Cap of $65,000,000 $18,692,026
Current Bank Account$114,667,594
Projected Bank Account$115,376,680

Pro Players Salaries

Zach Parise $7,538,461 (2)
Mats Zuccarello $7,500,000 (4)
Anders Lee $6,666,667 (2)
Ryan Murray $6,500,000 (1)
Jacob Markstrom $5,400,000 (1)
Tyler Toffoli $5,000,000 (1)
Ryan Dzingel $4,500,000 (1)
Rem Pitlick $3,560,000 (2)
Michael Rasmussen $3,500,000 (2)
Robert Thomas $3,500,000 (1)
Dante Fabbro $3,500,000 (3)
Cody Glass $3,500,000 (2)
Blake Coleman $3,250,000 (2)
Martin Fehervary $3,100,000 (3)
Brandon Hagel $3,100,000 (3)
Calvin de Haan $3,000,000 (2)
Matt Nieto $2,500,000 (3)
Joseph Woll $2,294,000 (2)
Carl Grundstrom $1,000,000 (2)
Brendan Smith $1,000,000 (1)
Zachary Jones $850,000 (1)
Joey Laleggia $850,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $81,609,128
Year 2024 : $54,859,128
Year 2025 : $19,700,000
Year 2026 : $7,500,000
Salary Average Commitment
Year 2023 : $70,895,667
Year 2024 : $47,820,667
Year 2025 : $19,700,000
Year 2026 : $7,500,000
Salary Cap with 1 Way Contract
Year 2023 : $81,609,128
Year 2024 : $54,859,128
Year 2025 : $19,700,000
Year 2026 : $7,500,000

Farm Players Salaries

Colin Miller $275,000 (1)
Axel Jonsson-Fjallby $252,800 (2)
Kole Sherwood $249,200 (2)
Brayden Pachal $249,000 (2)
Slater Koekkoek $210,000 (2)
Victor Mete $204,500 (2)
Andrew Mangiapane $170,000 (3)
Philippe Desrosiers $160,000 (3)
Christian Fischer $150,000 (1)
Vladislav Gavrikov $150,000 (1)
Andrew Agozzino $120,000 (3)
Jakub Lauko $100,700 (2)
Chad Johnson $100,000 (1)
Alex Newhook $97,500 (2)
Jack Quinn $97,500 (3)
Peyton Krebs $97,500 (2)
Phillip Di Giuseppe $92,500 (1)
Nolan Foote $90,000 (1)
Shane Pinto $90,000 (2)
Jesse Ylonen $90,000 (2)
Joakim Nordstrom $90,000 (1)
Justin Barron $90,000 (3)
Domenick Fensore $85,000 (2)
Nico Daws $85,000 (2)
Scott Reedy $75,000 (1)
Jacob Paquette $75,000 (1)
Total Farm Players26
Salary Commitment
Year 2023 : $3,546,200
Year 2024 : $2,448,700
Year 2025 : $637,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,626,400
Year 2024 : $2,448,700
Year 2025 : $637,500
Year 2026 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $200 - 5 974 - 99,56%
Level 2: 5000 - $150 - 4 843 - 96,86%
Level 3: 2000 - $85 - 1 982 - 99,11%
Level 4: 4000 - $60 - 3 290 - 82,24%
Luxury : 1000 - $235 - 1 000 - 99,99%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $40 - 1 949 - 97,45%
Farm Level 2: 1000 - $20 - 986 - 98,59%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 089 - 94,94%
Average Income per Game$3,152,542
Year to Date Revenue$126,101,693
Farm
Home Games Left0
Average Attendance - %2 935 - 97,83%
Average Income per Game$122,096
Year to Date Revenue$4,639,650

Expense

Pro Players Total Salaries$74,840,000
Farm Players Total Salaries$1,980,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,083,270
Farm Year To Date Expenses$3,070,566
Pro Salary Cap To Date$77,211,529
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,152,542
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$421,604
Pro Estimated Expenses$2,529,624
Farm Remaining Season Days0
Farm Expenses Per Days$17,326
Farm Estimated Expenses$0
Estimated Season Expenses$2,529,624
Estimated Season Salary Cap$79,612,813
Estimate Under Maximum Salary Cap of $85,000,000$5,387,187
Estimate Over Minimum Salary Cap of $65,000,000 $14,612,813
Current Bank Account$51,607,219
Projected Bank Account$52,230,137

Pro Players Salaries

Brayden Point $8,750,000 (4)
Evgeny Kuznetsov $7,800,000 (2)
Josh Norris $7,250,000 (5)
Ryan McDonagh $6,750,000 (3)
John Gibson $6,400,000 (4)
Bryan Rust $6,000,000 (3)
Esa Lindell $5,800,000 (2)
Charlie McAvoy $5,750,000 (1)
Michael Grabner $5,250,000 (1)
Luca Sbisa $3,500,000 (2)
Austin Watson $3,000,000 (1)
Sheldon Rempal $2,800,000 (4)
Jack Campbell $2,200,000 (3)
Alexander Nylander $1,990,000 (1)
Dmitri Samorukov $1,500,000 (3)
Logan Stanley $975,000 (1)
Vitek Vanecek $875,000 (1)
Brett Sutter $850,000 (1)
David Gust $800,000 (1)
Kyle Okposo $750,000 (2)
Derek Ryan $750,000 (2)
Alex Barre-Boulet $750,000 (1)
Nick Perbix $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $81,240,000
Year 2024 : $60,250,000
Year 2025 : $41,650,000
Year 2026 : $25,200,000
Salary Average Commitment
Year 2023 : $55,740,000
Year 2024 : $34,750,000
Year 2025 : $21,450,000
Year 2026 : $11,250,000
Salary Cap with 1 Way Contract
Year 2023 : $81,240,000
Year 2024 : $60,250,000
Year 2025 : $41,650,000
Year 2026 : $25,200,000

Farm Players Salaries

Matthew Kiersted $175,000 (1)
Logan Shaw $120,000 (1)
Denis Gurianov $100,000 (2)
Sebastian Repo $100,000 (2)
Dillon Heatherington $90,000 (1)
Parker Wotherspoon $90,000 (1)
Stefan Matteau $90,000 (1)
Noah Juulsen $90,000 (2)
Chad Krys $90,000 (1)
Jack Roslovic $87,500 (3)
William Bitten $85,000 (1)
Matt Bartkowski $85,000 (1)
Joel Hanley $85,000 (1)
Gustav Olofsson $85,000 (1)
Conner Bleackley $80,000 (1)
Tanner Kaspick $77,500 (1)
Blake Speers $75,000 (1)
Mason McDonald $75,000 (1)
Collin Delia $75,000 (2)
Miska Kukkonen $75,000 (1)
Cole Fonstad $75,000 (2)
Otto Kivenmaki $75,000 (1)
Total Farm Players22
Salary Commitment
Year 2023 : $1,980,000
Year 2024 : $527,500
Year 2025 : $87,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,980,000
Year 2024 : $527,500
Year 2025 : $87,500
Year 2026 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6000 - $400 - 3 493 - 58,22%
Level 2: 5000 - $200 - 3 225 - 64,49%
Level 3: 2000 - $125 - 1 258 - 62,91%
Level 4: 4000 - $75 - 2 609 - 65,24%
Luxury : 1000 - $500 - 735 - 73,49%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $75 - 1 171 - 58,56%
Farm Level 2: 1000 - $35 - 609 - 60,92%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %11 321 - 62,89%
Average Income per Game$3,453,456
Year to Date Revenue$138,138,248
Farm
Home Games Left0
Average Attendance - %1 780 - 59,34%
Average Income per Game$136,449
Year to Date Revenue$5,185,071

Expense

Pro Players Total Salaries$73,930,000
Farm Players Total Salaries$3,440,000
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,053,847
Pro Year To Date Expenses$79,476,498
Farm Year To Date Expenses$6,091,442
Pro Salary Cap To Date$74,636,920
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,453,456
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$422,086
Pro Estimated Expenses$2,532,516
Farm Remaining Season Days0
Farm Expenses Per Days$34,535
Farm Estimated Expenses$0
Estimated Season Expenses$2,532,516
Estimated Season Salary Cap$84,062,855
Estimate Under Maximum Salary Cap of $85,000,000$937,145
Estimate Over Minimum Salary Cap of $65,000,000 $19,062,855
Current Bank Account$115,680,146
Projected Bank Account$116,601,086

Pro Players Salaries

Carey Price $10,500,000 (3)
Oliver Ekman-Larsson $8,250,000 (4)
Kyle Turris $6,000,000 (1)
Brady Skjei $5,250,000 (1)
Craig Smith $5,000,000 (1)
Kevin Labanc $5,000,000 (3)
Alexander Kerfoot $4,900,000 (1)
Ondrej Kase $4,750,000 (3)
Sami Vatanen $4,000,000 (1)
Brock Nelson $4,000,000 (2)
Andrew Shaw $3,700,000 (1)
Anton Khudobin $2,000,000 (2)
Pavel Francouz $2,000,000 (1)
Filip Ahl $1,100,000 (2)
Brendan Leipsic $1,000,000 (1)
Nathan Walker $995,000 (2)
Marcus Pettersson $995,000 (2)
David Backes $980,000 (1)
Connor Clifton $925,000 (2)
Tomas Jurco $910,000 (3)
Tanner Kero $875,000 (2)
Dion Phaneuf $800,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $73,930,000
Year 2024 : $40,300,000
Year 2025 : $29,410,000
Year 2026 : $8,250,000
Salary Average Commitment
Year 2023 : $57,680,000
Year 2024 : $28,250,000
Year 2025 : $17,360,000
Year 2026 : $500,000
Salary Cap with 1 Way Contract
Year 2023 : $73,930,000
Year 2024 : $40,300,000
Year 2025 : $29,410,000
Year 2026 : $8,250,000

Farm Players Salaries

Petr Mrazek $290,000 (1)
Mark Borowiecki $250,000 (2)
Dale Weise $250,000 (2)
Erik Gudbranson $230,000 (2)
Jason Demers $200,000 (1)
Drake Rymsha $200,000 (2)
Igor Larionov $185,000 (3)
Sergei Goncharuk $170,000 (3)
David Kampf $150,000 (1)
Scott Harrington $150,000 (2)
Peter Holland $150,000 (2)
Andrej Sekera $145,000 (2)
Jordan Nolan $140,000 (2)
Chris Wagner $140,000 (2)
Korbinian Holzer $130,000 (1)
Jakub Vrana $130,000 (1)
Jack Dugan $125,000 (2)
Stefan Noesen $120,000 (2)
Mark Barberio $100,000 (3)
Barrett Hayton $95,000 (1)
Justus Annunen $90,000 (1)
Total Farm Players21
Salary Commitment
Year 2023 : $3,440,000
Year 2024 : $2,355,000
Year 2025 : $455,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,440,000
Year 2024 : $2,355,000
Year 2025 : $455,000
Year 2026 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6050 - $250 - 5 987 - 98,95%
Level 2: 5050 - $150 - 4 996 - 98,93%
Level 3: 2050 - $80 - 2 046 - 99,82%
Level 4: 4100 - $50 - 4 091 - 99,78%
Luxury : 1000 - $500 - 829 - 82,85%
Total Capacity :18250
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $75 - 1 449 - 72,44%
Farm Level 2: 1000 - $35 - 733 - 73,27%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 948 - 98,35%
Average Income per Game$3,479,180
Year to Date Revenue$139,167,189
Farm
Home Games Left0
Average Attendance - %2 181 - 72,71%
Average Income per Game$142,483
Year to Date Revenue$5,414,342

Expense

Pro Players Total Salaries$92,750,000
Farm Players Total Salaries$2,867,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value($1,677,048)
Pro Year To Date Expenses$87,025,143
Farm Year To Date Expenses$4,702,165
Pro Salary Cap To Date$83,153,496
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,479,180
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$517,380
Pro Estimated Expenses$3,104,280
Farm Remaining Season Days0
Farm Expenses Per Days$34,110
Farm Estimated Expenses$0
Estimated Season Expenses$3,104,280
Estimated Season Salary Cap$84,452,382
Estimate Under Maximum Salary Cap of $85,000,000$547,618
Estimate Over Minimum Salary Cap of $65,000,000 $19,452,382
Current Bank Account$103,057,925
Projected Bank Account$103,432,825

Pro Players Salaries

Jonathan Toews $9,000,000 (3)
Dylan Larkin $8,600,000 (5)
Jakub Voracek $8,250,000 (1)
David Krejci $6,400,000 (1)
Torey Krug $6,225,000 (1)
Ryan Pulock $5,500,000 (2)
Mike Hoffman $5,400,000 (1)
Max Domi $5,250,000 (2)
Carter Hutton $5,000,000 (1)
Lars Eller $4,000,000 (2)
Radko Gudas $4,000,000 (1)
Derek Forbort $3,750,000 (1)
Ilya Samsonov $3,600,000 (1)
Brandon Tanev $3,500,000 (2)
Kevin Lankinen $3,250,000 (1)
Markus Nurmi $3,000,000 (3)
Olli Juolevi $2,200,000 (1)
Dillon Dube $2,000,000 (1)
Bowen Byram $1,000,000 (2)
Dylan Cozens $975,000 (2)
Nikolai Knyzhov $950,000 (1)
Kirill Marchenko $900,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $92,750,000
Year 2024 : $40,825,000
Year 2025 : $20,600,000
Year 2026 : $8,600,000
Salary Average Commitment
Year 2023 : $92,750,000
Year 2024 : $40,825,000
Year 2025 : $20,600,000
Year 2026 : $8,600,000
Salary Cap with 1 Way Contract
Year 2023 : $92,750,000
Year 2024 : $40,825,000
Year 2025 : $20,600,000
Year 2026 : $8,600,000

Farm Players Salaries

Nick Bjugstad $290,000 (2)
Joachim Blichfeld $190,000 (2)
Lauri Pajuniemi $175,000 (1)
Slava Voynov $150,000 (2)
Landon Bow $140,000 (2)
Tanner Laczynski $140,000 (1)
Mitchell Fossier $132,000 (1)
Adam Helewka $120,000 (2)
Mikhail Vorobyov $120,000 (2)
Mackenzie MacEachern $110,000 (1)
Robbie Stucker $110,000 (2)
Vitali Kravstov $100,000 (1)
Chris Wideman $100,000 (1)
Adam Boqvist $97,500 (1)
Arthur Kaliyev $97,500 (2)
Tobias Bjornfot $90,000 (2)
Nicolas Beaudin $90,000 (1)
JJ Moser $85,000 (1)
Connor Hobbs $80,000 (1)
Christian Krygier $75,000 (1)
Martin Pospisil $75,000 (1)
Patrik Virta $75,000 (1)
Kassim Gaudet $75,000 (3)
Pier-Olivier Roy $75,000 (3)
Isaiah Saville $75,000 (2)
Total Farm Players25
Salary Commitment
Year 2023 : $2,867,000
Year 2024 : $1,532,500
Year 2025 : $150,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,867,000
Year 2024 : $1,532,500
Year 2025 : $150,000
Year 2026 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $225 - 5 045 - 84,09%
Level 2: 5000 - $101 - 4 429 - 88,57%
Level 3: 2000 - $75 - 1 721 - 86,04%
Level 4: 4000 - $30 - 3 555 - 88,89%
Luxury : 1000 - $400 - 887 - 88,69%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $59 - 1 468 - 73,39%
Farm Level 2: 1000 - $29 - 742 - 74,23%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %15 637 - 86,87%
Average Income per Game$3,276,007
Year to Date Revenue$131,040,266
Farm
Home Games Left0
Average Attendance - %2 210 - 73,67%
Average Income per Game$135,161
Year to Date Revenue$5,136,131

Expense

Pro Players Total Salaries$86,226,001
Farm Players Total Salaries$2,922,500
Coaches Total Salaries$5,800,000
Luxury Taxe Total$0
Special Salary Cap Value($2,450,000)
Pro Year To Date Expenses$86,535,310
Farm Year To Date Expenses$3,610,487
Pro Salary Cap To Date$81,635,833
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,276,007
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$487,840
Pro Estimated Expenses$2,927,040
Farm Remaining Season Days0
Farm Expenses Per Days$21,642
Farm Estimated Expenses$0
Estimated Season Expenses$2,927,040
Estimated Season Salary Cap$81,952,445
Estimate Under Maximum Salary Cap of $85,000,000$3,047,555
Estimate Over Minimum Salary Cap of $65,000,000 $16,952,445
Current Bank Account$236,224,155
Projected Bank Account$236,573,122

Pro Players Salaries

Patrick Kane $10,000,000 (3)
Kris Letang $7,250,000 (1)
Thomas Chabot $6,500,000 (4)
Mark Scheifele $6,125,000 (1)
Cam Atkinson $5,875,000 (2)
Matt Murray $5,750,000 (2)
Roope Hintz $5,500,000 (1)
Jakob Silfverberg $5,250,000 (1)
Josh Anderson $5,100,000 (2)
Brady Tkachuk $5,000,000 (3)
Brayden McNabb $4,500,000 (1)
Brett Howden $3,900,000 (2)
Philipp Grubauer $3,500,000 (1)
Nic Hague $2,750,000 (1)
Travis Sanheim $2,750,000 (2)
Steven Lorentz $1,500,000 (1)
Justin Braun (Out of Payroll) $1,457,500 (3)
Trevor Lewis $1,400,000 (2)
Nate Thompson (1 Way Contract) $1,001,001 (1)
-1 Way Contract Salary Cap : $1,001,001
Colin Wilson $920,000 (2)
Jaret Anderson-Dolan $900,000 (1)
Alex Biega $755,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $87,683,501
Year 2024 : $49,407,500
Year 2025 : $22,957,500
Year 2026 : $6,500,000
Salary Average Commitment
Year 2023 : $82,933,501
Year 2024 : $49,407,500
Year 2025 : $22,957,500
Year 2026 : $6,500,000
Salary Cap with 1 Way Contract
Year 2023 : $87,683,501
Year 2024 : $49,407,500
Year 2025 : $22,957,500
Year 2026 : $6,500,000

Farm Players Salaries

Oliver Bjorkstrand $275,000 (1)
Boone Jenner $255,000 (3)
Arnaud Durandeau $180,000 (2)
Brandan Duhaime $150,000 (2)
Vincent Desharnais $140,000 (2)
Henri Jokiharju $125,000 (2)
Gustav Lindstrom $125,000 (3)
Carter Verhaeghe $115,000 (2)
Nicolas Mattinen $110,000 (2)
Jonathan Ang $110,000 (2)
Ryan Hartman $110,000 (2)
Erik Foley $100,000 (2)
Pierre-Olivier Joseph $98,500 (2)
Alexandre Carrier $98,000 (2)
Paul Bittner $96,000 (2)
Peter Diliberatore $95,000 (3)
Jack Lafontaine $90,000 (1)
Ville Koivunen $90,000 (3)
Riley Sutter $85,000 (1)
Mitchell Miller $85,000 (3)
Logan Thompson $85,000 (2)
Dominik Masin $80,000 (1)
Travis Barron $75,000 (1)
Nikola Pasic $75,000 (2)
Samuel Hlavaj $75,000 (2)
Total Farm Players25
Salary Commitment
Year 2023 : $2,922,500
Year 2024 : $2,317,500
Year 2025 : $650,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,922,500
Year 2024 : $2,317,500
Year 2025 : $650,000
Year 2026 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6100 - $250 - 5 949 - 97,53%
Level 2: 5100 - $135 - 4 995 - 97,93%
Level 3: 2000 - $85 - 1 986 - 99,31%
Level 4: 4000 - $60 - 3 321 - 83,03%
Luxury : 1000 - $450 - 820 - 82,00%
Total Capacity :18200
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $55 - 1 569 - 78,43%
Farm Level 2: 1000 - $30 - 717 - 71,65%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 071 - 93,80%
Average Income per Game$3,613,531
Year to Date Revenue$144,541,257
Farm
Home Games Left0
Average Attendance - %2 285 - 76,17%
Average Income per Game$135,167
Year to Date Revenue$5,136,346

Expense

Pro Players Total Salaries$82,216,666
Farm Players Total Salaries$2,766,250
Coaches Total Salaries$5,833,333
Luxury Taxe Total$0
Special Salary Cap Value$3,000,000
Pro Year To Date Expenses$83,095,850
Farm Year To Date Expenses$4,249,837
Pro Salary Cap To Date$78,901,556
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,613,531
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$462,834
Pro Estimated Expenses$2,777,004
Farm Remaining Season Days0
Farm Expenses Per Days$24,804
Farm Estimated Expenses$0
Estimated Season Expenses$2,777,004
Estimated Season Salary Cap$84,539,522
Estimate Under Maximum Salary Cap of $85,000,000$460,478
Estimate Over Minimum Salary Cap of $65,000,000 $19,539,522
Current Bank Account$105,875,791
Projected Bank Account$106,712,318

Pro Players Salaries

Cale Makar $9,500,000 (8)
Kirill Kaprizov $9,000,000 (3)
Elias Pettersson $8,750,000 (6)
Cam Fowler $6,500,000 (3)
Connor Hellebuyck $6,166,666 (1)
Jeff Carter $6,000,000 (2)
Ivan Provorov $6,000,000 (1)
Anthony Duclair $5,000,000 (4)
Tyler Johnson $5,000,000 (1)
Alex Tuch $4,750,000 (3)
Artem Zub $3,000,000 (2)
Nick Blankenburg $1,500,000 (2)
Ryan Lindgren $1,500,000 (1)
Dennis Gilbert $1,400,000 (2)
Connor Mackey $1,250,000 (1)
Jake Sanderson $1,000,000 (3)
Brandon Dubinsky $950,000 (2)
Reid Boucher $950,000 (3)
Philip Tomasino $950,000 (2)
Curtis Lazar $800,000 (2)
Noah Cates $750,000 (1)
Arseni Gritsyuk $750,000 (2)
Akira Schmid $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $82,216,666
Year 2024 : $60,800,000
Year 2025 : $45,450,000
Year 2026 : $23,250,000
Salary Average Commitment
Year 2023 : $72,666,666
Year 2024 : $56,550,000
Year 2025 : $41,200,000
Year 2026 : $23,250,000
Salary Cap with 1 Way Contract
Year 2023 : $82,216,666
Year 2024 : $60,800,000
Year 2025 : $45,450,000
Year 2026 : $23,250,000

Farm Players Salaries

Patrik Berglund $187,500 (2)
Ryan McAllister $165,000 (3)
Joel Kiviranta $125,000 (1)
Dawson Davidson $125,000 (2)
Mitch Hults $125,000 (1)
Eric Comrie $125,000 (1)
Travis Dermott $120,000 (2)
Michael Amadio $110,000 (1)
Loui Eriksson $100,000 (1)
Haydn Fleury $99,500 (3)
Conor Garland $99,250 (1)
Taro Hirose $97,500 (1)
Ty Dellandrea $97,500 (1)
Andre Burakovsky $95,000 (1)
Damon Severson $95,000 (2)
Nic Dowd $95,000 (2)
Joseph Duszak $90,000 (1)
Mike Robinson $90,000 (1)
Otto Koivula $90,000 (1)
Colin Blackwell $90,000 (2)
Sebastian Walfridsson $90,000 (1)
Devon Toews $80,000 (2)
Luke Toporowski $75,000 (2)
Adam Ruzicka $75,000 (1)
Justin Bergeron $75,000 (1)
Oliver Tarnstrom $75,000 (3)
Tomas Vomacka $75,000 (1)
Total Farm Players27
Salary Commitment
Year 2023 : $2,766,250
Year 2024 : $1,207,000
Year 2025 : $339,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,766,250
Year 2024 : $1,207,000
Year 2025 : $339,500
Year 2026 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 6000 - $375 - 3 745 - 62,42%
Level 2: 5000 - $180 - 3 608 - 72,16%
Level 3: 2000 - $100 - 1 557 - 77,83%
Level 4: 4000 - $70 - 2 791 - 69,78%
Luxury : 1000 - $480 - 757 - 75,69%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $70 - 1 227 - 61,36%
Farm Level 2: 1000 - $33 - 650 - 65,02%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %12 458 - 69,21%
Average Income per Game$3,460,347
Year to Date Revenue$138,413,871
Farm
Home Games Left0
Average Attendance - %1 877 - 62,58%
Average Income per Game$134,201
Year to Date Revenue$5,099,634

Expense

Pro Players Total Salaries$71,703,000
Farm Players Total Salaries$2,487,700
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Special Salary Cap Value$4,378,507
Pro Year To Date Expenses$81,522,698
Farm Year To Date Expenses$3,580,155
Pro Salary Cap To Date$77,118,656
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,460,347
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$407,770
Pro Estimated Expenses$2,446,620
Farm Remaining Season Days0
Farm Expenses Per Days$21,440
Farm Estimated Expenses$0
Estimated Season Expenses$2,446,620
Estimated Season Salary Cap$83,797,797
Estimate Under Maximum Salary Cap of $85,000,000$1,202,203
Estimate Over Minimum Salary Cap of $65,000,000 $18,797,797
Current Bank Account$93,594,104
Projected Bank Account$94,607,831

Pro Players Salaries

Andrei Kuzmenko $8,000,000 (2)
TJ Brodie $7,000,000 (2)
Timo Meier $7,000,000 (1)
Brock Boeser $6,750,000 (4)
Jaden Schwartz $6,375,000 (3)
John Klingberg $6,000,000 (3)
James Reimer $5,000,000 (5)
Dylan Strome $4,150,000 (1)
Brett Pesce $4,025,000 (1)
Gabriel Vilardi $3,750,000 (3)
Oscar Klefbom $3,350,000 (3)
Antoine Morand (Out of Payroll) $3,250,000 (3)
Ivan Fedotov $3,000,000 (3)
Jakob Stenqvist $1,503,000 (1)
Kieffer Bellows $1,500,000 (1)
Marat Khairullin $1,000,000 (2)
Peetro Seppala  $1,000,000 (1)
Alex Killorn $800,000 (1)
Rickard Hugg $750,000 (1)
Aapeli Rasanen $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $74,953,000
Year 2024 : $53,475,000
Year 2025 : $37,475,000
Year 2026 : $11,750,000
Salary Average Commitment
Year 2023 : $68,847,167
Year 2024 : $53,475,000
Year 2025 : $37,475,000
Year 2026 : $11,750,000
Salary Cap with 1 Way Contract
Year 2023 : $74,953,000
Year 2024 : $53,475,000
Year 2025 : $37,475,000
Year 2026 : $11,750,000

Farm Players Salaries

Antti Suomela $150,000 (2)
Lawrence Pilut $150,000 (2)
Adin Hill $135,000 (3)
Tyler Lewington $130,000 (2)
Mikhail Maltsev $125,000 (1)
Mitchell Chaffee $120,000 (1)
Valtteri Puustinen $100,000 (1)
Adam Gaudette $100,000 (1)
Ryan Donato $97,500 (1)
Tye Felhaber $95,000 (2)
Henrik Borgstrom $90,000 (1)
Jonathan Bernier $90,000 (1)
Milos Roman $90,000 (1)
Filip Hallander (Out of Payroll) $90,000 (2)
Maros Jedlicka $85,000 (2)
Reilly Walsh $85,000 (1)
Anatoli Golyshev $85,000 (1)
Gerald Mayhew $80,000 (1)
Joe Hicketts $80,000 (2)
Jeremy Lauzon $80,000 (2)
Greg Carey $80,000 (2)
David Quenneville $77,600 (1)
Pavel Kousal $77,600 (1)
Petter Hansson $75,000 (1)
Nicolas Roy $75,000 (2)
Linus Oberg $75,000 (2)
Andrey Pedan $75,000 (1)
Louis Domingue $75,000 (1)
Total Farm Players28
Salary Commitment
Year 2023 : $2,667,700
Year 2024 : $1,225,000
Year 2025 : $135,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,667,700
Year 2024 : $1,225,000
Year 2025 : $135,000
Year 2026 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullett Arena
Level 1: 6000 - $240 - 5 962 - 99,36%
Level 2: 5000 - $150 - 4 912 - 98,23%
Level 3: 2000 - $97 - 1 537 - 76,85%
Level 4: 4000 - $55 - 3 944 - 98,60%
Luxury : 1000 - $467 - 783 - 78,26%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 988 - 99,40%
Farm Level 2: 1000 - $12 - 1 000 - 100,00%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 137 - 95,21%
Average Income per Game$3,581,666
Year to Date Revenue$143,266,640
Farm
Home Games Left0
Average Attendance - %2 988 - 99,60%
Average Income per Game$101,973
Year to Date Revenue$3,874,963

Expense

Pro Players Total Salaries$77,459,821
Farm Players Total Salaries$3,395,075
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$78,226,908
Farm Year To Date Expenses$4,915,534
Pro Salary Cap To Date$74,839,170
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,581,666
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$432,940
Pro Estimated Expenses$2,597,640
Farm Remaining Season Days0
Farm Expenses Per Days$28,460
Farm Estimated Expenses$0
Estimated Season Expenses$2,597,640
Estimated Season Salary Cap$77,324,514
Estimate Under Maximum Salary Cap of $85,000,000$7,675,486
Estimate Over Minimum Salary Cap of $65,000,000 $12,324,514
Current Bank Account$186,389,305
Projected Bank Account$187,373,331

Pro Players Salaries

Ryan Johansen $8,000,000 (2)
Marc-Edouard Vlasic $7,000,000 (3)
Hampus Lindholm $6,400,000 (3)
Tyson Barrie $6,225,000 (1)
Brandon Saad $5,000,000 (3)
JT Miller $5,000,000 (3)
Alex Ovechkin $5,000,000 (1)
Vladislav Namestnikov $4,700,000 (1)
Jeremy Swayman $4,333,333 (3)
Ryan Graves $3,500,000 (3)
Cole Perfetti $3,350,000 (2)
David Cotton $3,000,000 (3)
Greg Pateryn $3,000,000 (1)
John Hayden $2,975,000 (4)
Thomas Greiss $2,751,488 (2)
Blake Lizotte $2,650,000 (2)
Zack Kassian $1,875,000 (3)
Connor Bedard $1,000,000 (3)
Conor Timmins $950,000 (1)
Ben McCartney $750,000 (2)
Total Pro Players20
Salary Commitment
Year 2023 : $77,459,821
Year 2024 : $57,584,821
Year 2025 : $40,083,333
Year 2026 : $2,975,000
Salary Average Commitment
Year 2023 : $77,409,821
Year 2024 : $57,584,821
Year 2025 : $40,083,333
Year 2026 : $2,975,000
Salary Cap with 1 Way Contract
Year 2023 : $77,459,821
Year 2024 : $57,584,821
Year 2025 : $40,083,333
Year 2026 : $2,975,000

Farm Players Salaries

Justin Abdelkader $275,000 (3)
Noel Acciari $235,000 (2)
Ben Harpur $222,200 (2)
Edward Pasquale $215,000 (2)
Eamon McAdam $200,000 (4)
Brendan Perlini $197,500 (1)
Miles Wood $179,500 (3)
Rasmus Andersson $150,000 (1)
Micheal Ferland $150,000 (2)
Mikkel Boedker $150,000 (1)
Brian Flynn $133,375 (1)
Andreas Borgman $100,000 (2)
Kasimir Kaskisuo $97,500 (1)
Tanner Pearson $95,000 (2)
Matthew Robertson $92,500 (2)
Daniel Baker $92,500 (2)
Ryan Kesler $90,000 (1)
Jack Van De Leest $90,000 (2)
Jack Drury $90,000 (1)
Jonah Gadjovich $90,000 (2)
Benjamin Zloty $75,000 (2)
Kyle Crnkovic $75,000 (2)
Dakota Joshua $75,000 (1)
Saku Maenalanen $75,000 (1)
Carson Meyer $75,000 (1)
Cole Guttman $75,000 (1)
Total Farm Players26
Salary Commitment
Year 2023 : $3,395,075
Year 2024 : $2,186,700
Year 2025 : $654,500
Year 2026 : $200,000
Salary Average Commitment
Year 2023 : $3,395,075
Year 2024 : $2,186,700
Year 2025 : $654,500
Year 2026 : $200,000

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $200 - 5 956 - 99,26%
Level 2: 5000 - $100 - 4 997 - 99,94%
Level 3: 2000 - $50 - 2 000 - 100,00%
Level 4: 4000 - $40 - 3 995 - 99,87%
Luxury : 1000 - $400 - 979 - 97,86%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $50 - 1 940 - 96,99%
Farm Level 2: 1000 - $25 - 985 - 98,47%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 926 - 99,59%
Average Income per Game$2,927,548
Year to Date Revenue$117,101,900
Farm
Home Games Left0
Average Attendance - %2 925 - 97,49%
Average Income per Game$152,012
Year to Date Revenue$5,776,466

Expense

Pro Players Total Salaries$77,175,000
Farm Players Total Salaries$2,810,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$1,293,449
Pro Year To Date Expenses$81,197,037
Farm Year To Date Expenses$3,739,315
Pro Salary Cap To Date$77,325,376
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,927,548
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$434,091
Pro Estimated Expenses$2,604,546
Farm Remaining Season Days0
Farm Expenses Per Days$22,151
Farm Estimated Expenses$0
Estimated Season Expenses$2,604,546
Estimated Season Salary Cap$81,095,031
Estimate Under Maximum Salary Cap of $85,000,000$3,904,969
Estimate Over Minimum Salary Cap of $65,000,000 $16,095,031
Current Bank Account$78,205,945
Projected Bank Account$78,528,947

Pro Players Salaries

Erik Karlsson $11,500,000 (4)
Sergei Bobrovsky $10,000,000 (4)
Jeff Petry $6,000,000 (2)
Brendan Gallagher $5,300,000 (2)
Jordan Kyrou $4,500,000 (5)
Jesper Bratt $4,500,000 (6)
Kaapo Kakko $4,250,000 (4)
Victor Rask $3,750,000 (2)
Kailer Yamamoto $3,600,000 (1)
Vladimir Tkachev $3,000,000 (4)
Jesperi Kotkaniemi $3,000,000 (1)
Drake Batherson (1 Way Contract) $2,675,000 (2)
Filip Hronek $2,200,000 (1)
Casey Mittelstadt $2,200,000 (1)
Erik Brannstrom $2,000,000 (2)
Sam Bennett $2,000,000 (1)
Sean Day $1,500,000 (2)
Jason Dickinson $1,500,000 (2)
Dylan Guenther $1,000,000 (3)
William Eklund $1,000,000 (3)
Calle Clang $850,000 (2)
Alex Goligoski (1 Way Contract) $850,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $77,175,000
Year 2024 : $64,175,000
Year 2025 : $39,750,000
Year 2026 : $37,750,000
Salary Average Commitment
Year 2023 : $66,175,000
Year 2024 : $53,175,000
Year 2025 : $28,750,000
Year 2026 : $26,750,000
Salary Cap with 1 Way Contract
Year 2023 : $77,175,000
Year 2024 : $64,175,000
Year 2025 : $39,750,000
Year 2026 : $37,750,000

Farm Players Salaries

Marek Hecl $220,000 (1)
Madison Bowey $177,500 (3)
Gustav Forsling $150,000 (1)
Christian Djoos $140,000 (1)
Valeri Orekhov $110,000 (1)
Chris Nell $110,000 (2)
David Tomasek $110,000 (2)
Urho Vaakanainen $100,000 (2)
Ryan MacInnis $100,000 (2)
Jeremy Helvig $100,000 (2)
Tyler Parsons $100,000 (3)
Adam Erne $100,000 (1)
Hunter McKown $97,500 (3)
Jacob Bengtsson $97,500 (3)
Josh Archibald $97,500 (2)
Matt Brown $95,000 (3)
Michael McLeod $95,000 (2)
Austen Swankler $95,000 (3)
Jake Dotchin (Out of Payroll) $95,000 (2)
Aleksi Saarela $90,000 (2)
Lucas Johansen $90,000 (2)
Adrian Kempe $85,000 (1)
Graham Sward $75,000 (3)
Zachary Uens $75,000 (2)
Brett Stapley $75,000 (1)
Aidan Dudas $75,000 (2)
Joonas Oden $75,000 (1)
Ryan Francis $75,000 (3)
Total Farm Players28
Salary Commitment
Year 2023 : $2,905,000
Year 2024 : $1,950,000
Year 2025 : $812,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,905,000
Year 2024 : $1,950,000
Year 2025 : $812,500
Year 2026 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $225 - 5 990 - 99,83%
Level 2: 5000 - $180 - 3 610 - 72,20%
Level 3: 2000 - $110 - 1 459 - 72,97%
Level 4: 4332 - $60 - 3 337 - 77,03%
Luxury : 1000 - $395 - 986 - 98,62%
Total Capacity :18332
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $42 - 1 992 - 99,61%
Farm Level 2: 1000 - $18 - 999 - 99,90%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %15 382 - 83,91%
Average Income per Game$3,434,759
Year to Date Revenue$137,390,370
Farm
Home Games Left0
Average Attendance - %2 991 - 99,70%
Average Income per Game$127,064
Year to Date Revenue$4,828,425

Expense

Pro Players Total Salaries$82,682,142
Farm Players Total Salaries$2,755,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$86,259,553
Farm Year To Date Expenses$4,660,167
Pro Salary Cap To Date$81,419,975
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,434,759
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$468,888
Pro Estimated Expenses$2,813,328
Farm Remaining Season Days0
Farm Expenses Per Days$27,645
Farm Estimated Expenses$0
Estimated Season Expenses$2,813,328
Estimated Season Salary Cap$84,072,875
Estimate Under Maximum Salary Cap of $85,000,000$927,125
Estimate Over Minimum Salary Cap of $65,000,000 $19,072,875
Current Bank Account$111,348,980
Projected Bank Account$111,970,411

Pro Players Salaries

Nathan MacKinnon $10,500,000 (8)
Matthew Tkachuk (1 Way Contract) $8,750,000 (4)
Rasmus Ristolainen $8,000,000 (5)
Shea Weber $7,857,143 (3)
Phillip Danault $6,300,000 (3)
Brad Marchand $6,125,000 (2)
Travis Zajac $5,500,000 (1)
Tom Wilson $5,166,666 (1)
Igor Shestyorkin $4,400,000 (1)
Joel Armia $3,900,000 (2)
Thomas Novak $3,000,000 (4)
Darren Helm $2,700,000 (1)
Gilles Senn $2,333,333 (2)
Daniil Miromanov $1,250,000 (3)
Ryan Poehling $950,000 (1)
Mattias Samuelsson $950,000 (1)
Egor Sokolov $900,000 (1)
Dylan Samberg $900,000 (2)
Alec Regula $850,000 (1)
Jack Rathbone $850,000 (1)
Juuso Parssinen $750,000 (2)
Byron Froese $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $82,682,142
Year 2024 : $59,665,476
Year 2025 : $45,657,143
Year 2026 : $30,250,000
Salary Average Commitment
Year 2023 : $71,476,999
Year 2024 : $48,460,333
Year 2025 : $34,452,000
Year 2026 : $26,402,000
Salary Cap with 1 Way Contract
Year 2023 : $82,682,142
Year 2024 : $59,665,476
Year 2025 : $45,657,143
Year 2026 : $30,250,000

Farm Players Salaries

Arber Xhekaj $150,000 (3)
Brett Kulak $135,000 (2)
Yaniv Perets $125,000 (3)
Valeri Nichushkin $125,000 (3)
Jordan Subban $125,000 (2)
Mathieu Joseph $125,000 (3)
Mathieu Perreault $125,000 (1)
Pavel Buchnevich $125,000 (3)
Vinni Lettieri $125,000 (3)
Patrick Maroon $125,000 (1)
Joe Veleno $120,000 (1)
Zachary Fucale $110,000 (2)
Dominic Toninato $110,000 (2)
Rodion Amirov $97,500 (3)
Nick Jensen $97,500 (2)
Nils Aman $95,000 (3)
Lane Pederson $90,000 (2)
Patrick Khodorenko $90,000 (3)
Jack Ahcan $90,000 (2)
Colton White $90,000 (2)
Vincent Iorio $85,000 (3)
Joel Blomqvist $85,000 (3)
Linus Karlsson $85,000 (2)
Ryan Lohin $75,000 (2)
Cameron Lee $75,000 (1)
Adam Clendening $75,000 (1)
Total Farm Players26
Salary Commitment
Year 2023 : $2,755,000
Year 2024 : $2,235,000
Year 2025 : $1,227,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,755,000
Year 2024 : $2,235,000
Year 2025 : $1,227,500
Year 2026 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $250 - 5 901 - 98,35%
Level 2: 5000 - $150 - 4 866 - 97,32%
Level 3: 2000 - $80 - 1 995 - 99,77%
Level 4: 4000 - $65 - 3 061 - 76,53%
Luxury : 1000 - $450 - 828 - 82,75%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $50 - 1 971 - 98,54%
Farm Level 2: 1000 - $25 - 975 - 97,54%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %16 651 - 92,50%
Average Income per Game$3,670,093
Year to Date Revenue$146,803,709
Farm
Home Games Left0
Average Attendance - %2 946 - 98,21%
Average Income per Game$153,655
Year to Date Revenue$5,838,905

Expense

Pro Players Total Salaries$82,779,000
Farm Players Total Salaries$2,391,475
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$10,161
Pro Year To Date Expenses$83,632,591
Farm Year To Date Expenses$3,276,775
Pro Salary Cap To Date$80,632,590
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,670,093
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$458,711
Pro Estimated Expenses$2,752,266
Farm Remaining Season Days0
Farm Expenses Per Days$19,718
Farm Estimated Expenses$0
Estimated Season Expenses$2,752,266
Estimated Season Salary Cap$83,298,759
Estimate Under Maximum Salary Cap of $85,000,000$1,701,241
Estimate Over Minimum Salary Cap of $65,000,000 $18,298,759
Current Bank Account$104,165,131
Projected Bank Account$105,082,958

Pro Players Salaries

Sebastian Aho $8,454,000 (1)
Darnell Nurse $8,000,000 (8)
Sean Monahan $7,500,000 (6)
Alexander Radulov $5,600,000 (1)
Braden Holtby $5,575,000 (1)
Teuvo Teravainen $5,400,000 (1)
Ian Cole $5,250,000 (3)
Kasperi Kapanen $5,100,000 (4)
Brent Seabrook $5,000,000 (1)
Paul Byron (Out of Payroll) $4,250,000 (2)
Adam Lowry (1 Way Contract) $3,900,000 (1)
Jay Bouwmeester $3,500,000 (1)
Sergei Telegin $3,500,000 (3)
Colton Sceviour $3,000,000 (3)
Denis Alexeyev $3,000,000 (4)
Adrian Holesinsky $2,500,000 (2)
Nikolay Kulemin $2,300,000 (1)
Eetu Makiniemi $1,500,000 (2)
Michael Dal Colle $1,300,000 (1)
Daniil Pylenkov $850,000 (1)
John Moore $800,000 (1)
Tim Schaller $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $87,029,000
Year 2024 : $44,350,000
Year 2025 : $35,350,000
Year 2026 : $23,600,000
Salary Average Commitment
Year 2023 : $74,600,000
Year 2024 : $44,350,000
Year 2025 : $35,350,000
Year 2026 : $23,600,000
Salary Cap with 1 Way Contract
Year 2023 : $87,029,000
Year 2024 : $44,350,000
Year 2025 : $35,350,000
Year 2026 : $23,600,000

Farm Players Salaries

Kevin Rooney $148,975 (1)
Jujhar Khaira $140,000 (1)
Riley Stillman $110,000 (2)
Taylor Ward $110,000 (3)
Jonas Siegenthaler $100,000 (2)
Nicolas Aube-Kubel $100,000 (1)
Jacob de la Rose $100,000 (1)
Scott Laughton $100,000 (1)
Mason McTavish $97,500 (3)
Cam York $97,500 (2)
Callum Booth $97,500 (2)
Frederik Gauthier $95,000 (1)
Connor Ingram $95,000 (1)
Ryan Johnson $90,000 (2)
Ruslan Iskhakov $90,000 (2)
Gabriel Gagne $90,000 (2)
Pierre Engvall $87,500 (1)
Austin Strand $85,000 (1)
Theo Rochette $85,000 (2)
Dmytro Timashov $82,500 (1)
Cole Fraser $80,000 (1)
Sven Andrighetto $80,000 (1)
Brian Gibbons $80,000 (1)
Dawson Barteaux $75,000 (1)
Kaden Fulcher $75,000 (1)
Total Farm Players25
Salary Commitment
Year 2023 : $2,391,475
Year 2024 : $967,500
Year 2025 : $207,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,391,475
Year 2024 : $967,500
Year 2025 : $207,500
Year 2026 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6500 - $200 - 6 289 - 96,75%
Level 2: 5000 - $100 - 4 993 - 99,85%
Level 3: 2000 - $50 - 2 000 - 100,00%
Level 4: 4000 - $40 - 3 999 - 99,96%
Luxury : 1000 - $400 - 979 - 97,92%
Total Capacity :18500
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $50 - 1 964 - 98,21%
Farm Level 2: 1000 - $25 - 971 - 97,08%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %18 259 - 98,70%
Average Income per Game$3,010,826
Year to Date Revenue$120,433,025
Farm
Home Games Left0
Average Attendance - %2 935 - 97,84%
Average Income per Game$153,107
Year to Date Revenue$5,818,063

Expense

Pro Players Total Salaries$81,389,000
Farm Players Total Salaries$2,131,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value$2,800,000
Pro Year To Date Expenses$83,403,262
Farm Year To Date Expenses$3,835,853
Pro Salary Cap To Date$78,563,686
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,010,826
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$461,973
Pro Estimated Expenses$2,771,838
Farm Remaining Season Days0
Farm Expenses Per Days$24,017
Farm Estimated Expenses$0
Estimated Season Expenses$2,771,838
Estimated Season Salary Cap$83,975,096
Estimate Under Maximum Salary Cap of $85,000,000$1,024,904
Estimate Over Minimum Salary Cap of $65,000,000 $18,975,096
Current Bank Account$85,712,637
Projected Bank Account$85,951,625

Pro Players Salaries

Tomas Tatar $9,000,000 (1)
Aaron Ekblad $7,500,000 (2)
Joel Edmundson $7,000,000 (1)
Dougie Hamilton $6,000,000 (2)
Jordan Binnington $5,400,000 (2)
Ondrej Palat $5,300,000 (3)
Anthony Mantha $5,000,000 (2)
Ilya Sorokin $5,000,000 (1)
Juuse Saros $4,200,000 (4)
Dominik Kubalik $4,000,000 (3)
Calle Jarnkrok $3,800,000 (4)
Rodrigo Abols $3,000,000 (2)
Ben Chiarot $3,000,000 (2)
Alexander Yakovenko $2,650,000 (1)
Alexis Lafreniere $2,500,000 (2)
Quinton Byfield $2,464,000 (2)
Filip Chytil $1,200,000 (1)
Tim Stutzle $1,000,000 (1)
Liam Foudy $975,000 (1)
Fabian Zetterlund $900,000 (1)
Filip Kral $750,000 (1)
Michael Kesselring $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $81,389,000
Year 2024 : $52,914,000
Year 2025 : $17,300,000
Year 2026 : $8,000,000
Salary Average Commitment
Year 2023 : $81,389,000
Year 2024 : $52,914,000
Year 2025 : $17,300,000
Year 2026 : $8,000,000
Salary Cap with 1 Way Contract
Year 2023 : $81,389,000
Year 2024 : $52,914,000
Year 2025 : $17,300,000
Year 2026 : $8,000,000

Farm Players Salaries

Brandon Manning $160,000 (2)
Andrei Mironov $150,000 (1)
Andy Welinski $130,000 (1)
Mike Reilly $120,000 (1)
Nick Cousins $100,000 (1)
Yannick Weber $100,000 (1)
Brady Burns $96,000 (2)
Emil Johansson $95,000 (1)
Nikolay Goldobin $95,000 (1)
Eric Florchuk $85,000 (1)
Milan Kloucek $85,000 (1)
Calvin Thurkauf $80,000 (1)
Cedric Paquette $80,000 (2)
Adam Cracknell $80,000 (1)
Jonne Tammela $75,000 (1)
Janne Kuokkanen $75,000 (1)
Louie Belpedio $75,000 (1)
Nikita Jevpalovs $75,000 (1)
Sergey Zborovskiy $75,000 (1)
Mason Shaw $75,000 (1)
Angus Crookshank $75,000 (2)
Lukas Rousek $75,000 (1)
Mitchell Gibson $75,000 (1)
Total Farm Players23
Salary Commitment
Year 2023 : $2,131,000
Year 2024 : $411,000
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,131,000
Year 2024 : $411,000
Year 2025 : $0
Year 2026 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $400 - 3 665 - 61,08%
Level 2: 5000 - $200 - 3 296 - 65,92%
Level 3: 2000 - $125 - 1 291 - 64,57%
Level 4: 4000 - $75 - 2 706 - 67,66%
Luxury : 1000 - $500 - 745 - 74,55%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $75 - 1 127 - 56,33%
Farm Level 2: 1000 - $35 - 604 - 60,43%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %11 704 - 65,02%
Average Income per Game$3,577,752
Year to Date Revenue$143,110,061
Farm
Home Games Left0
Average Attendance - %1 731 - 57,70%
Average Income per Game$132,053
Year to Date Revenue$5,018,020

Expense

Pro Players Total Salaries$93,075,000
Farm Players Total Salaries$2,943,500
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Special Salary Cap Value($3,253,610)
Pro Year To Date Expenses$88,685,901
Farm Year To Date Expenses$4,491,869
Pro Salary Cap To Date$84,814,270
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,577,752
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$519,118
Pro Estimated Expenses$3,114,708
Farm Remaining Season Days0
Farm Expenses Per Days$27,288
Farm Estimated Expenses$0
Estimated Season Expenses$3,114,708
Estimated Season Salary Cap$84,547,022
Estimate Under Maximum Salary Cap of $85,000,000$452,978
Estimate Over Minimum Salary Cap of $65,000,000 $19,547,022
Current Bank Account$121,422,821
Projected Bank Account$121,885,865

Pro Players Salaries

Tyler Seguin $9,850,000 (4)
Jason Robertson $9,500,000 (8)
Tomas Hertl $8,400,000 (5)
Alex Pietrangelo $8,000,000 (3)
Gabriel Landeskog $7,500,000 (1)
Jacob Trouba $7,000,000 (4)
Erik Haula $6,750,000 (1)
Keith Yandle $6,000,000 (5)
Jordan Staal $5,500,000 (3)
Charlie Coyle $5,175,000 (1)
Anton Stralman $3,750,000 (2)
K'Andre Miller $3,150,000 (2)
Thomas Hickey $3,100,000 (2)
Tom Kuhnhackl $1,500,000 (3)
Brad Richardson $1,500,000 (3)
Jaroslav Halak (1 Way Contract) $1,000,000 (2)
Matthew Boldy $975,000 (2)
Mikhail Berdin $975,000 (1)
Richard Panik $900,000 (3)
Taylor Raddysh $900,000 (1)
Troy Stecher $850,000 (2)
Corey Perry (1 Way Contract) $800,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $93,075,000
Year 2024 : $70,975,000
Year 2025 : $58,150,000
Year 2026 : $40,750,000
Salary Average Commitment
Year 2023 : $77,425,000
Year 2024 : $55,325,000
Year 2025 : $42,500,000
Year 2026 : $25,100,000
Salary Cap with 1 Way Contract
Year 2023 : $93,075,000
Year 2024 : $70,975,000
Year 2025 : $58,150,000
Year 2026 : $40,750,000

Farm Players Salaries

Matt Roy $223,000 (1)
Stepan Starkov $220,000 (3)
Kiefer Sherwood $175,000 (1)
Mason Appleton $150,000 (3)
Ben Meyers $150,000 (2)
Christian Jaros $149,000 (3)
Pierrick Dube $130,000 (3)
Arshdeep Bains $130,000 (3)
Alex Steeves $130,000 (2)
Dan Renouf $120,000 (1)
Clay Hanus $110,000 (1)
Colton Point $99,000 (1)
Alexander Alexeyev $95,000 (1)
Trent Frederic $92,500 (2)
Artur Akhtyamov $90,000 (3)
Brett Leason $90,000 (1)
Topi Niemela $90,000 (3)
Vyacheslav Peksa $90,000 (3)
Ethan Bear $80,000 (1)
Sam Miletic $77,500 (3)
Mitchell Stephens $77,500 (3)
Danil Alalykin $75,000 (2)
Joachym Kondelik $75,000 (1)
Stephen Halliday $75,000 (2)
Logan Morrison $75,000 (3)
Jeremy Hanzel $75,000 (3)
Total Farm Players26
Salary Commitment
Year 2023 : $2,943,500
Year 2024 : $1,876,500
Year 2025 : $1,354,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,943,500
Year 2024 : $1,876,500
Year 2025 : $1,354,000
Year 2026 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $250 - 5 932 - 98,87%
Level 2: 5000 - $170 - 3 834 - 76,68%
Level 3: 2000 - $100 - 1 607 - 80,34%
Level 4: 4000 - $50 - 3 969 - 99,22%
Luxury : 1000 - $400 - 985 - 98,53%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $50 - 1 979 - 98,96%
Farm Level 2: 1000 - $25 - 983 - 98,35%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %16 327 - 90,71%
Average Income per Game$3,610,084
Year to Date Revenue$144,403,349
Farm
Home Games Left0
Average Attendance - %2 963 - 98,76%
Average Income per Game$154,438
Year to Date Revenue$5,868,625

Expense

Pro Players Total Salaries$100,775,000
Farm Players Total Salaries$2,602,500
Coaches Total Salaries$11,100,000
Luxury Taxe Total$0
Special Salary Cap Value($4,910,076)
Pro Year To Date Expenses$95,280,321
Farm Year To Date Expenses$4,606,431
Pro Salary Cap To Date$86,569,149
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,610,084
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$587,032
Pro Estimated Expenses$3,522,192
Farm Remaining Season Days0
Farm Expenses Per Days$27,340
Farm Estimated Expenses$0
Estimated Season Expenses$3,522,192
Estimated Season Salary Cap$84,892,497
Estimate Under Maximum Salary Cap of $85,000,000$107,503
Estimate Over Minimum Salary Cap of $65,000,000 $19,892,497
Current Bank Account$165,632,095
Projected Bank Account$165,719,987

Pro Players Salaries

Anze Kopitar $10,000,000 (1)
Artemi Panarin $10,000,000 (4)
Andrei Vasilevskiy $10,000,000 (5)
Evgeni Malkin $9,975,000 (3)
Mark Stone $9,500,000 (4)
Logan Couture $8,000,000 (4)
Colton Parayko $7,000,000 (4)
Jared Spurgeon $6,800,000 (2)
Miro Heiskanen $6,000,000 (2)
Jared McCann $4,500,000 (1)
Matt Calvert $3,500,000 (1)
Brenden Dillon $2,450,000 (1)
Steven Santini $2,400,000 (3)
Artur Kayumov $1,900,000 (1)
Alexander True $1,375,000 (2)
Will Borgen $1,250,000 (2)
Noah Gregor $1,250,000 (1)
Timothy Liljegren $1,100,000 (2)
Mike Green $1,000,000 (1)
Keith Kinkaid (1 Way Contract) $1,000,000 (1)
Dawson Mercer $975,000 (3)
Frans Nielsen (1 Way Contract) $800,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $100,775,000
Year 2024 : $74,375,000
Year 2025 : $57,850,000
Year 2026 : $44,500,000
Salary Average Commitment
Year 2023 : $74,975,000
Year 2024 : $48,575,000
Year 2025 : $32,050,000
Year 2026 : $18,700,000
Salary Cap with 1 Way Contract
Year 2023 : $100,775,000
Year 2024 : $74,375,000
Year 2025 : $57,850,000
Year 2026 : $44,500,000

Farm Players Salaries

Oskar Sundqvist $187,500 (2)
Ty Rattie $155,000 (2)
Kevin Lynch $150,000 (1)
Maxim Shabanov  $125,000 (3)
Alexander Yaremchuk $125,000 (2)
Matthew Galajda $125,000 (3)
Mikko Lehtonen $125,000 (2)
Chris Tierney $120,000 (1)
Kyle Criscuolo $120,000 (2)
Dylan Fabre $110,000 (3)
Inaki Baragano $100,000 (3)
Artyom Volchenkov $100,000 (3)
Jake Livingstone $100,000 (1)
Waltteri Merela  $100,000 (1)
Dennis Cholowski $90,000 (2)
Ilya Usov $85,000 (2)
Jan Jenik $85,000 (1)
Adam Wilsby $75,000 (1)
Eetu Pakkila $75,000 (1)
Isaak Phillips $75,000 (3)
Juuso Maenpaa $75,000 (3)
Patriks Zabusovs $75,000 (2)
Maximilian Glotzl $75,000 (3)
Ian Scott $75,000 (1)
Ivan Prosvetov $75,000 (1)
Total Farm Players25
Salary Commitment
Year 2023 : $2,602,500
Year 2024 : $1,747,500
Year 2025 : $785,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,602,500
Year 2024 : $1,747,500
Year 2025 : $785,000
Year 2026 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6000 - $270 - 5 905 - 98,41%
Level 2: 5000 - $190 - 3 520 - 70,40%
Level 3: 2000 - $70 - 2 000 - 99,99%
Level 4: 4000 - $55 - 3 956 - 98,90%
Luxury : 1000 - $500 - 740 - 73,97%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $60 - 1 435 - 71,77%
Farm Level 2: 1000 - $35 - 610 - 60,95%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %16 120 - 89,56%
Average Income per Game$3,738,130
Year to Date Revenue$149,525,181
Farm
Home Games Left0
Average Attendance - %2 045 - 68,16%
Average Income per Game$134,324
Year to Date Revenue$5,104,320

Expense

Pro Players Total Salaries$83,850,000
Farm Players Total Salaries$2,580,000
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$84,424,498
Farm Year To Date Expenses$4,567,762
Pro Salary Cap To Date$80,552,787
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,738,130
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$469,786
Pro Estimated Expenses$2,818,716
Farm Remaining Season Days0
Farm Expenses Per Days$26,628
Farm Estimated Expenses$0
Estimated Season Expenses$2,818,716
Estimated Season Salary Cap$83,243,163
Estimate Under Maximum Salary Cap of $85,000,000$1,756,837
Estimate Over Minimum Salary Cap of $65,000,000 $18,243,163
Current Bank Account$118,704,282
Projected Bank Account$119,623,696

Pro Players Salaries

Sean Couturier $11,000,000 (5)
Jonathan Huberdeau $7,500,000 (6)
Josh Morrissey $7,000,000 (5)
Mikhail Grigorenko $6,600,000 (3)
Andrei Svechnikov $6,450,000 (3)
Nick Schmaltz $5,850,000 (3)
Radek Faksa $5,250,000 (2)
Elvis Merzlikins $5,000,000 (4)
Noah Hanifin $4,950,000 (1)
Adam Larsson $4,150,000 (1)
Brandon Carlo $3,950,000 (1)
Morgan Geekie $3,700,000 (4)
Kale Clague $2,250,000 (2)
Zemgus Girgensons $1,850,000 (1)
Nathan Bastian $1,625,000 (1)
Morgan Frost $1,500,000 (1)
Spencer Smallman $1,250,000 (1)
Chase De Leo $1,200,000 (2)
Jordan Schmaltz $1,000,000 (3)
Strauss Mann $925,000 (1)
Akito Hirose $850,000 (2)
Total Pro Players21
Salary Commitment
Year 2023 : $83,850,000
Year 2024 : $63,650,000
Year 2025 : $54,100,000
Year 2026 : $34,200,000
Salary Average Commitment
Year 2023 : $78,550,000
Year 2024 : $58,300,000
Year 2025 : $48,750,000
Year 2026 : $34,200,000
Salary Cap with 1 Way Contract
Year 2023 : $83,850,000
Year 2024 : $63,650,000
Year 2025 : $54,100,000
Year 2026 : $34,200,000

Farm Players Salaries

Mark Jankowski $240,000 (1)
Markus Granlund $220,000 (1)
Thatcher Demko $200,000 (4)
Sam Malinski $150,000 (3)
Jake Virtanen $150,000 (2)
Joey Anderson $125,000 (1)
Emil Pettersson $120,000 (4)
Rinat Valiev $110,000 (2)
Max Sasson $100,000 (3)
Adam Kubik $100,000 (3)
Hunter Miska $100,000 (2)
Jayden Halbgewachs $100,000 (1)
Sebastian Aho $95,000 (1)
Filip Johansson $95,000 (2)
Blake Hillman $92,500 (3)
Robert Mastrosimone $90,000 (2)
Jake Leschyshyn $90,000 (1)
Ivan Morozov $90,000 (1)
Hudson Fasching $85,000 (2)
Charlie Lindgren $77,500 (1)
Spencer Stastney $75,000 (2)
Chaz Reddekopp $75,000 (1)
Total Farm Players22
Salary Commitment
Year 2023 : $2,580,000
Year 2024 : $1,467,500
Year 2025 : $762,500
Year 2026 : $320,000
Salary Average Commitment
Year 2023 : $2,580,000
Year 2024 : $1,467,500
Year 2025 : $762,500
Year 2026 : $320,000

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 6000 - $200 - 5 962 - 99,37%
Level 2: 5000 - $100 - 4 988 - 99,75%
Level 3: 2000 - $50 - 2 000 - 100,00%
Level 4: 4000 - $40 - 3 999 - 99,98%
Luxury : 1000 - $400 - 977 - 97,68%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $50 - 1 950 - 97,52%
Farm Level 2: 1000 - $25 - 968 - 96,77%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 926 - 99,59%
Average Income per Game$2,927,344
Year to Date Revenue$117,093,750
Farm
Home Games Left0
Average Attendance - %2 918 - 97,27%
Average Income per Game$152,139
Year to Date Revenue$5,781,280

Expense

Pro Players Total Salaries$80,398,461
Farm Players Total Salaries$2,915,000
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$83,384,305
Farm Year To Date Expenses$4,379,039
Pro Salary Cap To Date$80,964,516
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,927,344
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$443,307
Pro Estimated Expenses$2,659,842
Farm Remaining Season Days0
Farm Expenses Per Days$25,087
Farm Estimated Expenses$0
Estimated Season Expenses$2,659,842
Estimated Season Salary Cap$83,544,144
Estimate Under Maximum Salary Cap of $85,000,000$1,455,856
Estimate Over Minimum Salary Cap of $65,000,000 $18,544,144
Current Bank Account$113,917,943
Projected Bank Account$114,185,445

Pro Players Salaries

Phil Kessel $9,000,000 (3)
Blake Wheeler $8,250,000 (1)
Ryan Suter $7,538,461 (2)
Brayden Schenn $6,750,000 (2)
Zach Werenski $6,660,000 (4)
Frederik Andersen $6,100,000 (4)
Shea Theodore $5,200,000 (3)
David Savard $5,200,000 (3)
Gustav Nyquist $5,000,000 (2)
Brandon Montour $4,100,000 (1)
Chase Pearson $3,500,000 (3)
Tage Thompson $2,950,000 (1)
Sam Gagner $2,800,000 (1)
Evan Rodrigues $2,750,000 (3)
Alexander Samonov $1,750,000 (3)
Anton Levtchi $1,600,000 (1)
Michael McCarron $1,600,000 (1)
Jordan Martinook $1,500,000 (1)
Garnet Hathaway $1,500,000 (1)
Johnathan Kovacevic $1,150,000 (1)
Stuart Skinner $850,000 (1)
Braeden Bowman $750,000 (3)
Total Pro Players22
Salary Commitment
Year 2023 : $86,498,461
Year 2024 : $60,198,461
Year 2025 : $40,910,000
Year 2026 : $12,760,000
Salary Average Commitment
Year 2023 : $66,100,000
Year 2024 : $47,425,000
Year 2025 : $35,175,000
Year 2026 : $7,025,000
Salary Cap with 1 Way Contract
Year 2023 : $86,498,461
Year 2024 : $60,198,461
Year 2025 : $40,910,000
Year 2026 : $12,760,000

Farm Players Salaries

Zach Bogosian $280,000 (1)
Vinnie Hinostroza $250,000 (1)
Marcus Sorensen $165,000 (1)
Denis Malgin $150,000 (1)
Pavel Zacha $140,000 (1)
Alexandar Georgiev $120,000 (2)
Christoffer Ehn $110,000 (2)
Brian Boyle $100,000 (1)
Chase Priskie $100,000 (1)
Julien Gauthier $100,000 (1)
Philippe Myers $100,000 (3)
Nicolas Meloche $100,000 (3)
Zach Whitecloud $95,000 (2)
Nicholas Merkley $92,500 (3)
Cavan Fitzgerald $92,500 (2)
Dustin Tokarski $85,000 (1)
Liam Dower-Nilsson $85,000 (3)
Mark Letestu $75,000 (1)
Nikita Scherbak $75,000 (3)
Ben Hemmerling $75,000 (3)
Jordan Weal $75,000 (3)
Jeremy Roy $75,000 (3)
Mathew Ward $75,000 (3)
Nick Leivermann $75,000 (1)
Adam Werner $75,000 (1)
Ben Street $75,000 (1)
Jocktan Chainey $75,000 (1)
Total Farm Players27
Salary Commitment
Year 2023 : $2,915,000
Year 2024 : $1,170,000
Year 2025 : $752,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,915,000
Year 2024 : $1,170,000
Year 2025 : $752,500
Year 2026 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 6000 - $250 - 5 914 - 98,56%
Level 2: 5000 - $150 - 4 870 - 97,39%
Level 3: 2000 - $80 - 1 996 - 99,78%
Level 4: 4000 - $65 - 3 015 - 75,37%
Luxury : 1000 - $450 - 803 - 80,30%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $50 - 1 937 - 96,87%
Farm Level 2: 1000 - $25 - 974 - 97,42%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %16 597 - 92,20%
Average Income per Game$3,657,297
Year to Date Revenue$149,949,195
Farm
Home Games Left0
Average Attendance - %2 912 - 97,05%
Average Income per Game$151,532
Year to Date Revenue$5,758,216

Expense

Pro Players Total Salaries$82,416,000
Farm Players Total Salaries$2,477,500
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$84,054,045
Farm Year To Date Expenses$4,935,804
Pro Salary Cap To Date$79,214,467
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$467,465
Pro Estimated Expenses$2,804,790
Farm Remaining Season Days0
Farm Expenses Per Days$28,939
Farm Estimated Expenses$0
Estimated Season Expenses$2,804,790
Estimated Season Salary Cap$81,858,829
Estimate Under Maximum Salary Cap of $85,000,000$3,141,171
Estimate Over Minimum Salary Cap of $65,000,000 $16,858,829
Current Bank Account$78,938,390
Projected Bank Account$76,133,600

Pro Players Salaries

Matt Duchene $8,850,000 (2)
Alex DeBrincat $7,000,000 (3)
Rickard Rakell $6,666,000 (2)
Neal Pionk $6,500,000 (2)
Robin Lehner $6,500,000 (3)
Mikhail Sergachev $6,000,000 (3)
Kyle Connor $5,700,000 (1)
Mikael Backlund $5,350,000 (1)
Travis Hamonic $5,250,000 (3)
Stephen Johns $4,500,000 (2)
Michael Frolik $3,500,000 (1)
Luke Kunin $2,700,000 (3)
Alexander Romanov $2,500,000 (2)
Pierre-Edouard Bellemare $2,500,000 (1)
Michal Kempny $1,500,000 (1)
Arvid Holm $1,200,000 (2)
Matt Luff $1,200,000 (1)
Johan Larsson $1,000,000 (1)
Barclay Goodrow $1,000,000 (1)
Riley Sheahan $750,000 (1)
Trevor van Riemsdyk $750,000 (1)
Nikolai Kovalenko $750,000 (1)
Alex Chiasson $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $82,416,000
Year 2024 : $57,666,000
Year 2025 : $27,450,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $69,266,000
Year 2024 : $49,516,000
Year 2025 : $27,450,000
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $82,416,000
Year 2024 : $57,666,000
Year 2025 : $27,450,000
Year 2026 : $0

Farm Players Salaries

Max Veronneau $180,000 (2)
Ben Hutton $150,000 (2)
Elmer Soderblom $140,000 (1)
Simon Benoit $130,000 (1)
Frank Vatrano $120,000 (1)
Dryden McKay $100,000 (2)
John Leonard $100,000 (1)
Timothy Gettinger $100,000 (1)
Nolan Patrick $100,000 (1)
Ryan Shea $95,000 (1)
Pavel Shen $95,000 (1)
Evan Cormier $95,000 (2)
Jacob Middleton $92,500 (1)
Eric Cornel $90,000 (2)
Phil Varone $90,000 (1)
Lukas Sedlak $90,000 (1)
Jacob Olofsson $90,000 (1)
Samuel Morin $80,000 (2)
Deven Sideroff $80,000 (1)
David Pope $80,000 (2)
Cameron Hughes $80,000 (1)
Casey Fitzgerald $75,000 (1)
Toni Utunen $75,000 (2)
Danick Martel $75,000 (2)
Hayden Hawkey $75,000 (2)
Total Farm Players25
Salary Commitment
Year 2023 : $2,477,500
Year 2024 : $1,000,000
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,477,500
Year 2024 : $1,000,000
Year 2025 : $0
Year 2026 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $399 - 3 536 - 58,93%
Level 2: 5000 - $199 - 3 291 - 65,82%
Level 3: 2000 - $124 - 1 290 - 64,48%
Level 4: 6000 - $49 - 4 197 - 69,96%
Luxury : 1000 - $499 - 729 - 72,90%
Total Capacity :20000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $41 - 1 969 - 98,44%
Farm Level 2: 1000 - $23 - 973 - 97,31%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %13 042 - 65,21%
Average Income per Game$3,493,644
Year to Date Revenue$143,239,421
Farm
Home Games Left0
Average Attendance - %2 942 - 98,06%
Average Income per Game$128,875
Year to Date Revenue$4,897,254

Expense

Pro Players Total Salaries$83,054,999
Farm Players Total Salaries$3,646,800
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Special Salary Cap Value$511,764
Pro Year To Date Expenses$84,360,545
Farm Year To Date Expenses$5,607,723
Pro Salary Cap To Date$79,036,985
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$473,556
Pro Estimated Expenses$2,841,336
Farm Remaining Season Days0
Farm Expenses Per Days$32,830
Farm Estimated Expenses$0
Estimated Season Expenses$2,841,336
Estimated Season Salary Cap$82,213,613
Estimate Under Maximum Salary Cap of $85,000,000$2,786,387
Estimate Over Minimum Salary Cap of $65,000,000 $17,213,613
Current Bank Account$67,617,555
Projected Bank Account$64,776,219

Pro Players Salaries

Joel Farabee $6,250,000 (3)
Brandon Pirri $6,000,000 (1)
Patrik Nemeth $6,000,000 (3)
Bryan Little $5,291,666 (1)
Evgenii Dadonov $5,000,000 (4)
Colin White $5,000,000 (4)
Joey Keane $4,850,000 (8)
Darren Dietz $4,500,000 (3)
Tanner Fritz $4,500,000 (1)
Nikita Gusev $4,500,000 (1)
Alexander Wennberg $4,400,000 (4)
Jake Oettinger $4,333,333 (2)
Yegor Sharangovich $4,000,000 (2)
Casey Cizikas $3,500,000 (1)
Nick Foligno $3,000,000 (3)
Jack Johnson $3,000,000 (3)
Artyom Minulin $2,500,000 (2)
Dmitri Shugayev $2,000,000 (1)
Jordan Sambrook $1,000,000 (1)
Lias Andersson $980,000 (1)
Moritz Seider $950,000 (2)
Matej Blumel $750,000 (1)
Jacob Peterson $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $83,054,999
Year 2024 : $53,783,333
Year 2025 : $42,000,000
Year 2026 : $19,250,000
Salary Average Commitment
Year 2023 : $83,054,999
Year 2024 : $53,783,333
Year 2025 : $42,000,000
Year 2026 : $19,250,000
Salary Cap with 1 Way Contract
Year 2023 : $83,054,999
Year 2024 : $53,783,333
Year 2025 : $42,000,000
Year 2026 : $19,250,000

Farm Players Salaries

Nicolas Kerdiles $300,000 (3)
Anthony Angello $290,000 (5)
Alex Formenton $250,000 (1)
Simon Ryfors $250,000 (1)
Alex Iafallo $175,000 (2)
Jacob Bryson $175,000 (1)
Mareks Mitens $160,000 (1)
Joel L'esperance $150,000 (2)
Robert Hagg $150,000 (2)
Trevor Moore $140,000 (2)
Brendan Lemieux $135,000 (3)
Zach Metsa $130,000 (2)
Michael Bunting $125,000 (2)
Igor Ozhiganov $120,000 (1)
Lubos Horky $110,000 (1)
Dereck Baribeau $105,800 (2)
Chris Driedger $98,500 (1)
Oliver Wahlstrom $97,500 (1)
Juho Lammikko $95,000 (2)
Jeremy Bracco $95,000 (1)
David Noel $90,000 (1)
Jordan Spence $90,000 (2)
Artemi Knyazev $90,000 (2)
Parker Ford $75,000 (1)
Rhett Pitlick $75,000 (1)
Morgan Barron $75,000 (2)
Total Farm Players26
Salary Commitment
Year 2023 : $3,646,800
Year 2024 : $2,050,800
Year 2025 : $725,000
Year 2026 : $290,000
Salary Average Commitment
Year 2023 : $3,466,800
Year 2024 : $2,050,800
Year 2025 : $725,000
Year 2026 : $290,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $225 - 5 922 - 98,70%
Level 2: 5000 - $150 - 4 832 - 96,65%
Level 3: 2000 - $70 - 1 997 - 99,83%
Level 4: 4000 - $50 - 3 958 - 98,95%
Luxury : 1000 - $400 - 977 - 97,71%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 994 - 99,69%
Farm Level 2: 1000 - $15 - 999 - 99,91%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 686 - 98,26%
Average Income per Game$3,482,245
Year to Date Revenue$139,289,807
Farm
Home Games Left0
Average Attendance - %2 993 - 99,76%
Average Income per Game$105,964
Year to Date Revenue$4,026,625

Expense

Pro Players Total Salaries$76,350,000
Farm Players Total Salaries$2,207,500
Coaches Total Salaries$5,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$84,197,336
Farm Year To Date Expenses$3,234,334
Pro Salary Cap To Date$79,599,688
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,482,245
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$433,690
Pro Estimated Expenses$2,602,140
Farm Remaining Season Days0
Farm Expenses Per Days$18,358
Farm Estimated Expenses$0
Estimated Season Expenses$2,602,140
Estimated Season Salary Cap$82,049,422
Estimate Under Maximum Salary Cap of $85,000,000$2,950,578
Estimate Over Minimum Salary Cap of $65,000,000 $17,049,422
Current Bank Account$109,344,240
Projected Bank Account$110,224,345

Pro Players Salaries

Sidney Crosby $8,700,000 (2)
Brent Burns $8,000,000 (2)
Mika Zibanejad $8,000,000 (5)
David Perron $7,500,000 (2)
Shayne Gostisbehere $6,750,000 (3)
Nikolaj Ehlers $6,000,000 (2)
Jake Gardiner (Out of Payroll) $6,000,000 (3)
Kyle Palmieri $5,250,000 (2)
Dan Girardi $5,000,000 (1)
Adam Pelech $4,500,000 (4)
Nino Niederreiter $4,250,000 (2)
Alexandre Texier $2,900,000 (3)
Erik Kallgren $1,750,000 (1)
Owen Tippett $1,250,000 (1)
Gabriel Dumont $1,200,000 (1)
AJ Greer $1,100,000 (1)
Jonatan Berggren $900,000 (1)
Alex Vlasic $900,000 (2)
Michael Benning $900,000 (3)
Nikita Okhotyuk $750,000 (2)
Cayden Primeau $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $82,350,000
Year 2024 : $70,400,000
Year 2025 : $29,050,000
Year 2026 : $12,500,000
Salary Average Commitment
Year 2023 : $74,150,000
Year 2024 : $62,200,000
Year 2025 : $29,050,000
Year 2026 : $12,500,000
Salary Cap with 1 Way Contract
Year 2023 : $82,350,000
Year 2024 : $70,400,000
Year 2025 : $29,050,000
Year 2026 : $12,500,000

Farm Players Salaries

Kevin Fiala $150,000 (2)
Logan Brown $125,000 (1)
Dylan Coghlan $120,000 (1)
Spencer Martin $115,000 (3)
Robby Fabbri $100,000 (1)
Joshua Ho-Sang $100,000 (1)
Martin Kaut $97,500 (1)
Brandon Halverson $95,000 (1)
Gabriel Carlsson $95,000 (1)
Jakub Zboril $95,000 (2)
Vasiliy Ponomarev $90,000 (2)
David Gustafsson $90,000 (1)
Zach Senyshyn $90,000 (2)
Antonio Stranges $85,000 (3)
Dmitrij Jaskin $80,000 (1)
Alexandre Alain $80,000 (1)
Libor Hajek $75,000 (1)
Ostap Safin $75,000 (1)
Linus Ullmark $75,000 (1)
Juuso Riikola $75,000 (1)
Lucas Edmonds $75,000 (2)
Emile Poirier $75,000 (1)
Xavier Bernard $75,000 (2)
Austen Keating $75,000 (1)
Total Farm Players24
Salary Commitment
Year 2023 : $2,207,500
Year 2024 : $775,000
Year 2025 : $200,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,207,500
Year 2024 : $775,000
Year 2025 : $200,000
Year 2026 : $0

Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Videotron
Level 1: 6000 - $250 - 5 932 - 98,87%
Level 2: 5000 - $120 - 4 976 - 99,52%
Level 3: 4500 - $70 - 2 206 - 49,03%
Level 4: 4000 - $50 - 3 968 - 99,20%
Luxury : 1000 - $450 - 803 - 80,33%
Total Capacity :20500
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 997 - 99,83%
Farm Level 2: 1000 - $15 - 1 000 - 99,99%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %17 886 - 87,25%
Average Income per Game$3,493,179
Year to Date Revenue$143,220,326
Farm
Home Games Left0
Average Attendance - %2 997 - 99,89%
Average Income per Game$106,100
Year to Date Revenue$4,031,818

Expense

Pro Players Total Salaries$86,700,000
Farm Players Total Salaries$2,471,400
Coaches Total Salaries$6,600,000
Luxury Taxe Total$0
Special Salary Cap Value($2,116,000)
Pro Year To Date Expenses$87,327,003
Farm Year To Date Expenses$3,884,133
Pro Salary Cap To Date$83,049,418
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$490,909
Pro Estimated Expenses$2,945,454
Farm Remaining Season Days0
Farm Expenses Per Days$23,090
Farm Estimated Expenses$0
Estimated Season Expenses$2,945,454
Estimated Season Salary Cap$83,715,234
Estimate Under Maximum Salary Cap of $85,000,000$1,284,766
Estimate Over Minimum Salary Cap of $65,000,000 $18,715,234
Current Bank Account$100,793,187
Projected Bank Account$97,847,733

Pro Players Salaries

Connor McDavid $12,500,000 (3)
Mitchell Marner $11,500,000 (4)
Patrice Bergeron $10,000,000 (2)
Vladimir Tarasenko $8,500,000 (5)
Matt Dumba $7,550,000 (4)
Mathew Barzal $6,850,000 (1)
Juuso Valimaki $5,700,000 (2)
Mikey Anderson $4,350,000 (2)
Sam Reinhart (1 Way Contract) $4,000,000 (2)
Cam Talbot $3,500,000 (1)
Michael Stone $3,000,000 (2)
Andrew MacDonald $2,300,000 (2)
Alex Galchenyuk $1,450,000 (2)
Petr Kodytek $1,000,000 (1)
Libor Sulak $750,000 (1)
Par Lindholm $750,000 (1)
Connor Brown $750,000 (1)
Xavier Parent $750,000 (2)
Parker Foo $750,000 (1)
Karel Vejmelka $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $86,700,000
Year 2024 : $71,600,000
Year 2025 : $40,050,000
Year 2026 : $27,550,000
Salary Average Commitment
Year 2023 : $86,700,000
Year 2024 : $71,600,000
Year 2025 : $40,050,000
Year 2026 : $27,550,000
Salary Cap with 1 Way Contract
Year 2023 : $86,700,000
Year 2024 : $71,600,000
Year 2025 : $40,050,000
Year 2026 : $27,550,000

Farm Players Salaries

Anders Nilsson $150,000 (1)
Shane Bowers $100,000 (2)
Thomas Gregoire $98,900 (1)
Jake Evans $97,500 (1)
Luke Johnson $97,500 (1)
Nick Ritchie $90,000 (1)
Nic Petan $90,000 (1)
Yakov Trenin $90,000 (1)
Klim Kostin $90,000 (2)
Brennan Menell $85,000 (3)
Brad Morrison $85,000 (1)
Julius Bergman $85,000 (3)
Nathan Noel $85,000 (2)
Brett Pollock $82,500 (2)
Alexandre Fortin $80,000 (1)
Alexander Volkov $80,000 (3)
Andrei Svetlakov $80,000 (1)
Ross Colton $80,000 (1)
Alex D'Orio $75,000 (3)
Ryan Culkin $75,000 (1)
JC Beaudin $75,000 (3)
Hubert Labrie $75,000 (1)
Guillaume Brisebois $75,000 (1)
Evan Weinger $75,000 (1)
Joel Teasdale $75,000 (1)
Leon Gawanke $75,000 (1)
Allan McShane $75,000 (2)
Santeri Airola $75,000 (2)
Tristan Jarry $75,000 (2)
Total Farm Players29
Salary Commitment
Year 2023 : $2,471,400
Year 2024 : $982,500
Year 2025 : $400,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,471,400
Year 2024 : $982,500
Year 2025 : $400,000
Year 2026 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $150 - 6 000 - 100,00%
Level 2: 5000 - $110 - 4 997 - 99,94%
Level 3: 2000 - $85 - 1 992 - 99,62%
Level 4: 4000 - $75 - 2 688 - 67,19%
Luxury : 1000 - $250 - 1 000 - 100,00%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 998 - 99,91%
Farm Level 2: 1000 - $15 - 1 000 - 99,99%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %16 677 - 92,65%
Average Income per Game$2,588,243
Year to Date Revenue$103,529,712
Farm
Home Games Left0
Average Attendance - %2 998 - 99,94%
Average Income per Game$106,173
Year to Date Revenue$4,034,556

Expense

Pro Players Total Salaries$90,766,666
Farm Players Total Salaries$2,856,900
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value($2,450,000)
Pro Year To Date Expenses$87,266,944
Farm Year To Date Expenses$3,945,048
Pro Salary Cap To Date$84,363,180
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,588,243
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$501,426
Pro Estimated Expenses$3,008,556
Farm Remaining Season Days0
Farm Expenses Per Days$22,424
Farm Estimated Expenses$0
Estimated Season Expenses$3,008,556
Estimated Season Salary Cap$84,825,478
Estimate Under Maximum Salary Cap of $85,000,000$174,522
Estimate Over Minimum Salary Cap of $65,000,000 $19,825,478
Current Bank Account$64,361,177
Projected Bank Account$63,940,864

Pro Players Salaries

Jamie Benn $9,500,000 (2)
Seth Jones $9,250,000 (7)
David Pastrnak $9,000,000 (8)
Quinn Hughes $8,500,000 (8)
Mattias Ekholm $7,500,000 (2)
Marc-Andre Fleury $7,000,000 (1)
Jason Zucker $6,500,000 (2)
Yanni Gourde $5,166,666 (2)
Elias Lindholm $4,850,000 (1)
Tomas Hyka $3,900,000 (2)
C.J. Suess $3,000,000 (2)
Teddy Blueger $2,800,000 (1)
Justin Schultz $2,500,000 (2)
Tyler Bertuzzi $2,400,000 (2)
David Kase $2,000,000 (2)
Emil Djuse $1,750,000 (1)
Dylan Ferguson $1,500,000 (1)
Erik Gustafsson $1,000,000 (2)
Artturi Lehkonen $1,000,000 (1)
Derek Grant $900,000 (3)
Santtu Kinnunen $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $90,766,666
Year 2024 : $71,116,666
Year 2025 : $27,650,000
Year 2026 : $26,750,000
Salary Average Commitment
Year 2023 : $86,100,000
Year 2024 : $66,450,000
Year 2025 : $27,650,000
Year 2026 : $26,750,000
Salary Cap with 1 Way Contract
Year 2023 : $90,766,666
Year 2024 : $71,116,666
Year 2025 : $27,650,000
Year 2026 : $26,750,000

Farm Players Salaries

Derick Brassard $256,900 (1)
Bogdan Kiselevich $220,000 (2)
Nicolas Deslauriers $160,000 (2)
Jayce Hawryluk $140,000 (1)
Kevin Connauton $120,000 (2)
Andrew Poturalski $115,000 (1)
Ville Pokka $110,000 (1)
Filip Gustavsson $90,000 (3)
Alex Stalock $90,000 (3)
Andrew Ladd $90,000 (3)
Antoine Roussel $90,000 (3)
Ben Thomson $90,000 (3)
Carter Camper $90,000 (3)
Cole Schneider $90,000 (3)
Dryden Hunt $90,000 (3)
Filip Chlapik $90,000 (3)
Mitch Reinke $90,000 (3)
Nicholas Caamano $90,000 (3)
Sonny Milano $90,000 (3)
Adam Carlson $90,000 (3)
Adam Musil $90,000 (3)
Kenny Agostino $85,000 (1)
Griffin Reinhart $80,000 (1)
Connor Carrick $80,000 (1)
Joe Morrow $80,000 (1)
Christian Wolanin $75,000 (1)
Andrej Sustr $75,000 (1)
Brett Seney $0 (0)
Total Farm Players28
Salary Commitment
Year 2023 : $2,856,900
Year 2024 : $1,760,000
Year 2025 : $1,260,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,856,900
Year 2024 : $1,760,000
Year 2025 : $1,260,000
Year 2026 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live Arena
Level 1: 6000 - $400 - 3 582 - 59,69%
Level 2: 5000 - $200 - 3 312 - 66,25%
Level 3: 2000 - $125 - 1 286 - 64,32%
Level 4: 4000 - $75 - 2 688 - 67,21%
Luxury : 1000 - $500 - 760 - 76,04%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $75 - 1 184 - 59,21%
Farm Level 2: 1000 - $35 - 613 - 61,29%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %11 629 - 64,61%
Average Income per Game$3,547,209
Year to Date Revenue$141,888,376
Farm
Home Games Left0
Average Attendance - %1 797 - 59,90%
Average Income per Game$137,824
Year to Date Revenue$5,237,310

Expense

Pro Players Total Salaries$81,975,000
Farm Players Total Salaries$2,037,200
Coaches Total Salaries$4,950,000
Luxury Taxe Total$0
Special Salary Cap Value($3,512,500)
Pro Year To Date Expenses$84,815,391
Farm Year To Date Expenses$3,735,637
Pro Salary Cap To Date$81,621,255
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,547,209
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$456,016
Pro Estimated Expenses$2,736,096
Farm Remaining Season Days0
Farm Expenses Per Days$21,437
Farm Estimated Expenses$0
Estimated Season Expenses$2,736,096
Estimated Season Salary Cap$80,738,969
Estimate Under Maximum Salary Cap of $85,000,000$4,261,031
Estimate Over Minimum Salary Cap of $65,000,000 $15,738,969
Current Bank Account$141,589,796
Projected Bank Account$142,400,909

Pro Players Salaries

Mark Giordano $8,500,000 (1)
Filip Forsberg $8,500,000 (4)
Leon Draisaitl $8,500,000 (2)
John Carlson $8,000,000 (3)
Kevin Hayes $6,000,000 (1)
William Karlsson $5,900,000 (4)
Adam Henrique $5,825,000 (1)
Nico Hischier $5,750,000 (1)
Carter Hart $5,600,000 (1)
Dominik Lakatos $2,650,000 (2)
Frederick Gaudreau $2,500,000 (2)
Rushan Rafikov $2,400,000 (2)
Dmitry Orlov $2,300,000 (2)
Wyatt Kalynuk $2,000,000 (1)
Robin Kovacs $2,000,000 (1)
Igor Geraskin $1,500,000 (3)
Zach Aston-Reese $1,350,000 (1)
Rasmus Sandin $950,000 (1)
Wade Allison $900,000 (1)
Linus Soderstrom $850,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $81,975,000
Year 2024 : $42,250,000
Year 2025 : $23,900,000
Year 2026 : $14,400,000
Salary Average Commitment
Year 2023 : $70,700,000
Year 2024 : $41,600,000
Year 2025 : $23,250,000
Year 2026 : $13,750,000
Salary Cap with 1 Way Contract
Year 2023 : $81,975,000
Year 2024 : $42,250,000
Year 2025 : $23,900,000
Year 2026 : $14,400,000

Farm Players Salaries

Nikita Popugaev $120,000 (1)
Egor Yakovlev $100,000 (3)
Vladislav Yeryomenko $99,500 (2)
Yaroslav Askarov $97,500 (1)
Alexei Lipanov $97,500 (2)
Makar Khabarov $96,500 (3)
Pavel Dorofeyev $95,000 (2)
Jesper Boqvist $90,000 (1)
Nikita Zorkin $87,600 (3)
Kirill Kirsanov $85,000 (3)
Semyon Der-Arguchintsev $85,000 (1)
Ilya Mironov $85,000 (1)
Alexander Nikishin $85,000 (1)
Evgeny Svechnikov $80,000 (2)
Ivan Kulbakov $80,000 (1)
Nikolay Prokhorkin $76,000 (2)
Maxim Mamin $75,100 (4)
Al Montoya $75,000 (1)
Emil Bemstrom $75,000 (1)
Yaroslav Busygin $75,000 (3)
Matvei Averochkin $75,000 (1)
Yegor Vinogradov $75,000 (3)
Alexander Zhabreyev $75,000 (2)
Alexei Sergeyev $75,000 (1)
Ivan Chekhovich $75,000 (1)
Total Farm Players25
Salary Commitment
Year 2023 : $2,134,700
Year 2024 : $1,117,200
Year 2025 : $594,200
Year 2026 : $75,100
Salary Average Commitment
Year 2023 : $2,124,700
Year 2024 : $1,117,200
Year 2025 : $594,200
Year 2026 : $75,100

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $200 - 5 974 - 99,57%
Level 2: 5000 - $100 - 4 993 - 99,85%
Level 3: 2000 - $50 - 2 000 - 100,00%
Level 4: 4000 - $40 - 3 999 - 99,98%
Luxury : 1000 - $400 - 981 - 98,08%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $75 - 1 134 - 56,71%
Farm Level 2: 1000 - $35 - 603 - 60,25%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 947 - 99,70%
Average Income per Game$2,932,943
Year to Date Revenue$117,317,725
Farm
Home Games Left0
Average Attendance - %1 737 - 57,89%
Average Income per Game$132,692
Year to Date Revenue$5,042,280

Expense

Pro Players Total Salaries$83,445,699
Farm Players Total Salaries$2,930,500
Coaches Total Salaries$6,275,000
Luxury Taxe Total$0
Special Salary Cap Value$801,604
Pro Year To Date Expenses$85,140,758
Farm Year To Date Expenses$4,447,310
Pro Salary Cap To Date$80,518,964
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,932,943
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$471,768
Pro Estimated Expenses$2,830,608
Farm Remaining Season Days0
Farm Expenses Per Days$25,759
Farm Estimated Expenses$0
Estimated Season Expenses$2,830,608
Estimated Season Salary Cap$83,997,972
Estimate Under Maximum Salary Cap of $85,000,000$1,002,028
Estimate Over Minimum Salary Cap of $65,000,000 $18,997,972
Current Bank Account$51,518,948
Projected Bank Account$51,621,283

Pro Players Salaries

Jeff Skinner $9,000,000 (4)
William Nylander $6,962,366 (1)
Max Pacioretty $6,850,000 (2)
Mikael Granlund $6,500,000 (2)
Jake Muzzin $6,250,000 (3)
Darcy Kuemper $6,200,000 (1)
Clayton Keller $6,000,000 (3)
Matt Niskanen $5,000,000 (2)
Jake McCabe $4,550,000 (2)
Nazem Kadri $4,350,000 (3)
Maxime Comtois $3,900,000 (2)
CJ Smith $3,333,333 (2)
Mario Ferraro $2,900,000 (2)
Samuel Girard $2,200,000 (2)
Christian Folin $2,100,000 (2)
Jakob Forsbacka Karlsson $1,875,000 (2)
Ivan Barbashev $1,650,000 (1)
Patric Hornqvist $1,100,000 (1)
Victor Soderstrom $975,000 (2)
Rafael Harvey-Pinard $900,000 (1)
Dustin Wolf $850,000 (2)
Total Pro Players21
Salary Commitment
Year 2023 : $83,445,699
Year 2024 : $66,633,333
Year 2025 : $25,600,000
Year 2026 : $9,000,000
Salary Average Commitment
Year 2023 : $76,983,333
Year 2024 : $66,633,333
Year 2025 : $25,600,000
Year 2026 : $9,000,000
Salary Cap with 1 Way Contract
Year 2023 : $83,445,699
Year 2024 : $66,633,333
Year 2025 : $25,600,000
Year 2026 : $9,000,000

Farm Players Salaries

Alex Nedeljkovic $280,000 (1)
Brandon Gignac $150,000 (1)
Jacob Larsson $150,000 (3)
Jean-Sebastien Dea $150,000 (1)
Dalton Prout $145,000 (1)
Maksim Sushko $135,000 (1)
Nail Yakupov $115,000 (1)
Jesse Gabrielle $115,000 (1)
Jonas Johansson $110,000 (1)
Jamie Oleksiak $100,000 (1)
Nick Seeler $99,500 (2)
Ludwig Bystrom $97,500 (2)
Scott Mayfield $97,500 (2)
Daniel Audette $92,500 (2)
Joni Ikonen $90,000 (1)
Michael Pezzetta $90,000 (1)
Derrick Pouliot $88,500 (2)
Frederic Allard $87,500 (2)
Gabriel Fontaine $87,500 (2)
Dominik Kahun $87,500 (2)
Julius Honka $87,500 (1)
Jordan Kawaguchi $85,000 (1)
Ryan Collins $82,500 (1)
Michael McNiven $80,000 (1)
Ryan Hitchcock $77,500 (1)
Ben Jones $75,000 (1)
Jan Drozg $75,000 (1)
Total Farm Players27
Salary Commitment
Year 2023 : $2,930,500
Year 2024 : $888,000
Year 2025 : $150,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,930,500
Year 2024 : $888,000
Year 2025 : $150,000
Year 2026 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $200 - 5 995 - 99,91%
Level 2: 5000 - $100 - 4 997 - 99,94%
Level 3: 2000 - $50 - 2 000 - 100,00%
Level 4: 4000 - $40 - 3 999 - 99,98%
Luxury : 1000 - $400 - 981 - 98,07%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $50 - 1 948 - 97,41%
Farm Level 2: 1000 - $25 - 981 - 98,06%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %17 972 - 99,84%
Average Income per Game$2,938,596
Year to Date Revenue$120,482,425
Farm
Home Games Left0
Average Attendance - %2 929 - 97,63%
Average Income per Game$152,409
Year to Date Revenue$5,791,533

Expense

Pro Players Total Salaries$81,101,000
Farm Players Total Salaries$3,226,400
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value($1,881,818)
Pro Year To Date Expenses$86,906,331
Farm Year To Date Expenses$5,631,511
Pro Salary Cap To Date$82,550,742
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$457,759
Pro Estimated Expenses$2,746,554
Farm Remaining Season Days0
Farm Expenses Per Days$33,293
Farm Estimated Expenses$0
Estimated Season Expenses$2,746,554
Estimated Season Salary Cap$83,271,094
Estimate Under Maximum Salary Cap of $85,000,000$1,728,906
Estimate Over Minimum Salary Cap of $65,000,000 $18,271,094
Current Bank Account$90,921,315
Projected Bank Account$88,174,761

Pro Players Salaries

Drew Doughty $11,000,000 (4)
Claude Giroux $10,000,000 (3)
Evander Kane $7,000,000 (2)
Sean Durzi $6,100,000 (3)
Jonathan Drouin $5,700,000 (5)
Josh Bailey $5,000,000 (1)
Nikita Zaitsev $4,500,000 (1)
Scott Perunovich $3,750,000 (3)
Erik Cernak (Out of Payroll) $3,600,000 (1)
Colton Sissons $3,500,000 (2)
Nikita Zadorov $3,500,000 (1)
Kaapo Kahkonen (Out of Payroll) $3,500,000 (2)
Luke Glendening $3,400,000 (3)
Ilya Mikheyev $3,051,000 (1)
Derek Stepan $3,000,000 (3)
Samuel Bucek $2,800,000 (3)
Collin Adams $2,300,000 (2)
Felix Sandstrom $1,350,000 (3)
Zac Rinaldo $900,000 (1)
Nick Ebert $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $84,701,000
Year 2024 : $63,400,000
Year 2025 : $47,100,000
Year 2026 : $16,700,000
Salary Average Commitment
Year 2023 : $74,201,000
Year 2024 : $52,900,000
Year 2025 : $36,600,000
Year 2026 : $6,200,000
Salary Cap with 1 Way Contract
Year 2023 : $84,701,000
Year 2024 : $63,400,000
Year 2025 : $47,100,000
Year 2026 : $16,700,000

Farm Players Salaries

Adam Reideborn $250,000 (1)
Rasmus Asplund $200,000 (2)
Gabriel Bourque $175,000 (1)
Cal Foote $150,000 (1)
Tyler Bozak $150,000 (2)
Maxime Lajoie $138,500 (2)
Fredrik Claesson $125,000 (1)
Anders Bjork $112,600 (2)
Nico Sturm $110,000 (1)
Garrett Pilon $108,900 (1)
Maxime Fortier $100,800 (2)
Brayden Burke $100,800 (2)
Michael DiPietro $100,000 (1)
Adam Ollas Matsson $100,000 (1)
Philip Broberg $100,000 (1)
Alex Dostie $99,600 (2)
Jalen Smereck $99,100 (2)
David Sklenicka $96,100 (2)
Ian Mitchell $90,000 (1)
Cole McWard $90,000 (3)
Ryan McLeod $90,000 (1)
Ethan Keppen $85,000 (1)
Mackenzie Entwistle $85,000 (1)
Alex Lyon $85,000 (1)
Kole Lind $80,000 (1)
Oleg Sosunov $80,000 (1)
Sean Kuraly $75,000 (1)
Marian Studenic $75,000 (1)
Mac Hollowell $75,000 (1)
Total Farm Players29
Salary Commitment
Year 2023 : $3,226,400
Year 2024 : $1,187,500
Year 2025 : $90,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,206,400
Year 2024 : $1,187,500
Year 2025 : $90,000
Year 2026 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6100 - $400 - 3 625 - 59,42%
Level 2: 5100 - $200 - 3 292 - 64,55%
Level 3: 2100 - $125 - 1 269 - 60,43%
Level 4: 4200 - $75 - 2 692 - 64,09%
Luxury : 1000 - $500 - 739 - 73,91%
Total Capacity :18500
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $50 - 1 962 - 98,09%
Farm Level 2: 1000 - $35 - 614 - 61,39%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %11 616 - 62,79%
Average Income per Game$3,547,831
Year to Date Revenue$141,913,220
Farm
Home Games Left0
Average Attendance - %2 576 - 85,85%
Average Income per Game$149,467
Year to Date Revenue$5,679,742

Expense

Pro Players Total Salaries$79,175,000
Farm Players Total Salaries$2,705,000
Coaches Total Salaries$3,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$76,450,601
Farm Year To Date Expenses$3,686,917
Pro Salary Cap To Date$74,321,296
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,547,830
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$435,160
Pro Estimated Expenses$2,610,960
Farm Remaining Season Days0
Farm Expenses Per Days$22,703
Farm Estimated Expenses$0
Estimated Season Expenses$2,610,960
Estimated Season Salary Cap$76,861,672
Estimate Under Maximum Salary Cap of $85,000,000$8,138,328
Estimate Over Minimum Salary Cap of $65,000,000 $11,861,672
Current Bank Account$136,018,529
Projected Bank Account$136,955,399

Pro Players Salaries

John Tavares $11,000,000 (2)
Nikita Kucherov $9,500,000 (4)
Taylor Hall $9,000,000 (3)
Bo Horvat $7,500,000 (7)
Robin Press $5,500,000 (5)
Kevan Miller $4,500,000 (2)
Jake Bean $4,000,000 (1)
Daniel Vladar $4,000,000 (5)
Martin Necas $3,750,000 (1)
Adam McQuaid $3,500,000 (2)
Anthony Beauvillier $2,750,000 (1)
Sam Steel $2,500,000 (2)
Yegor Zaitsev $2,000,000 (2)
Eetu Luostarinen $1,875,000 (2)
Pontus Holmberg (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $1,500,000
Jimmy Howard $1,500,000 (1)
Calen Addison $900,000 (1)
Connor Dewar $850,000 (1)
Markus Nutivaara $800,000 (1)
Trey Fix-Wolansky $750,000 (1)
Philipp Kurashev $750,000 (2)
Sasha Chmelevski $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $79,175,000
Year 2024 : $61,625,000
Year 2025 : $35,500,000
Year 2026 : $26,500,000
Salary Average Commitment
Year 2023 : $70,175,000
Year 2024 : $52,625,000
Year 2025 : $26,500,000
Year 2026 : $17,500,000
Salary Cap with 1 Way Contract
Year 2023 : $79,175,000
Year 2024 : $61,625,000
Year 2025 : $35,500,000
Year 2026 : $26,500,000

Farm Players Salaries

Rudolfs Balcers $250,000 (2)
Victor Olofsson $250,000 (2)
Jakob Chychrun $200,000 (1)
Cory Schneider $150,000 (2)
Shawn Boudrias $120,000 (3)
Samuel Blais $100,000 (3)
Casey DeSmith $100,000 (1)
Ryan Spooner $100,000 (1)
Anthony Greco $95,000 (1)
Egor Afanasyev $95,000 (2)
Jared McIsaac $90,000 (2)
Cal Petersen $90,000 (2)
Colby Cave $90,000 (3)
Aleksi Heponiemi $90,000 (1)
Simon Holmstrom $90,000 (2)
Nick Robertson $90,000 (2)
Ty Emberson $85,000 (2)
Oscar Fantenberg $80,000 (1)
Julius Nattinen $80,000 (3)
Jonathon Martin $80,000 (2)
Dysin Mayo $77,500 (1)
Joona Koppanen $77,500 (2)
Nelson Nogier $75,000 (1)
Jake Walman $75,000 (2)
Hampus Gustafsson $75,000 (1)
Total Farm Players25
Salary Commitment
Year 2023 : $2,705,000
Year 2024 : $1,812,500
Year 2025 : $390,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,705,000
Year 2024 : $1,812,500
Year 2025 : $390,000
Year 2026 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $220 - 5 962 - 99,36%
Level 2: 5000 - $123 - 4 963 - 99,26%
Level 3: 2000 - $88 - 1 995 - 99,73%
Level 4: 4000 - $48 - 3 988 - 99,70%
Luxury : 1000 - $400 - 985 - 98,49%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $57 - 1 533 - 76,65%
Farm Level 2: 1000 - $27 - 815 - 81,49%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 892 - 99,40%
Average Income per Game$3,353,650
Year to Date Revenue$134,145,992
Farm
Home Games Left0
Average Attendance - %2 348 - 78,27%
Average Income per Game$136,733
Year to Date Revenue$5,195,836

Expense

Pro Players Total Salaries$80,275,000
Farm Players Total Salaries$2,537,500
Coaches Total Salaries$7,750,000
Luxury Taxe Total$0
Special Salary Cap Value$800,000
Pro Year To Date Expenses$83,703,631
Farm Year To Date Expenses$5,059,608
Pro Salary Cap To Date$78,622,056
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,353,650
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$457,353
Pro Estimated Expenses$2,744,118
Farm Remaining Season Days0
Farm Expenses Per Days$29,288
Farm Estimated Expenses$0
Estimated Season Expenses$2,744,118
Estimated Season Salary Cap$81,997,724
Estimate Under Maximum Salary Cap of $85,000,000$3,002,276
Estimate Over Minimum Salary Cap of $65,000,000 $16,997,724
Current Bank Account$165,365,849
Projected Bank Account$165,975,381

Pro Players Salaries

Johnny Gaudreau $10,000,000 (5)
Adam Fox $8,800,000 (8)
Victor Hedman $7,875,000 (2)
Reilly Smith $7,500,000 (4)
Tyler Myers $7,250,000 (2)
Andreas Athanasiou $4,200,000 (3)
Roman Polak $4,000,000 (1)
Jake Allen $3,800,000 (1)
Nick Abbruzzese $3,750,000 (3)
Sergei Shumakov $3,750,000 (2)
Jonathan Quick $3,250,000 (1)
Danny DeKeyser $2,950,000 (3)
Arttu Ruotsalainen $2,800,000 (1)
Radim Zohorna $1,500,000 (1)
Caleb Jones $1,500,000 (2)
Tyson Jost $1,300,000 (1)
Carl Dahlstrom $1,250,000 (1)
Devin Shore $1,150,000 (1)
Boo Nieves $1,000,000 (1)
Bobby Ryan $1,000,000 (1)
Robin Salo $900,000 (1)
Dmitri Rashevsky $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $80,275,000
Year 2024 : $58,325,000
Year 2025 : $37,200,000
Year 2026 : $26,300,000
Salary Average Commitment
Year 2023 : $78,525,000
Year 2024 : $56,575,000
Year 2025 : $37,200,000
Year 2026 : $26,300,000
Salary Cap with 1 Way Contract
Year 2023 : $80,275,000
Year 2024 : $58,325,000
Year 2025 : $37,200,000
Year 2026 : $26,300,000

Farm Players Salaries

Shane Starrett $275,000 (1)
Jean-Gabriel Pageau $275,000 (2)
Calle Rosen $175,000 (2)
Dmitry Kulikov $140,000 (1)
Tyler Angle  $130,000 (2)
Tyler Graovac $115,000 (1)
Nick Schneider $100,000 (2)
Axel Holmstrom $100,000 (1)
JJ Peterka $95,000 (3)
Nils Hoglander $95,000 (1)
Martins Dzierkals $85,000 (1)
Cam Dineen $85,000 (1)
Warren Foegele $80,000 (1)
Tanner Jeannot $80,000 (1)
Matthew Highmore $80,000 (1)
Jack Dougherty $80,000 (1)
Giovanni Fiore $80,000 (1)
Dominic Turgeon $80,000 (1)
Darren Raddysh $80,000 (1)
Oliver Kylington $80,000 (1)
Dmitry Osipov $77,500 (3)
Matt Tomkins $75,000 (1)
Pavel Koltygin $75,000 (2)
Total Farm Players23
Salary Commitment
Year 2023 : $2,537,500
Year 2024 : $927,500
Year 2025 : $172,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,537,500
Year 2024 : $927,500
Year 2025 : $172,500
Year 2026 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Center
Level 1: 6000 - $400 - 3 551 - 59,18%
Level 2: 5000 - $200 - 3 287 - 65,73%
Level 3: 2000 - $125 - 1 284 - 64,21%
Level 4: 4000 - $75 - 2 666 - 66,65%
Luxury : 1000 - $500 - 730 - 73,01%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 983 - 99,16%
Farm Level 2: 1000 - $15 - 999 - 99,86%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %11 518 - 63,99%
Average Income per Game$3,503,949
Year to Date Revenue$140,157,970
Farm
Home Games Left0
Average Attendance - %2 982 - 99,39%
Average Income per Game$105,488
Year to Date Revenue$4,008,531

Expense

Pro Players Total Salaries$89,784,000
Farm Players Total Salaries$2,003,100
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Special Salary Cap Value($5,425,000)
Pro Year To Date Expenses$91,843,345
Farm Year To Date Expenses$4,528,555
Pro Salary Cap To Date$85,067,958
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,503,949
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$517,561
Pro Estimated Expenses$3,105,366
Farm Remaining Season Days0
Farm Expenses Per Days$26,181
Farm Estimated Expenses$0
Estimated Season Expenses$3,105,366
Estimated Season Salary Cap$82,523,726
Estimate Under Maximum Salary Cap of $85,000,000$2,476,274
Estimate Over Minimum Salary Cap of $65,000,000 $17,523,726
Current Bank Account$98,552,904
Projected Bank Account$98,951,487

Pro Players Salaries

Auston Matthews $11,634,000 (1)
Jack Eichel $10,000,000 (3)
Rasmus Dahlin $7,500,000 (7)
Vincent Trocheck $7,500,000 (3)
Carl Soderberg $6,500,000 (3)
TJ Oshie $5,750,000 (2)
Martin Jones $5,750,000 (1)
Jordan Eberle $5,500,000 (1)
Josh Manson $4,500,000 (1)
Olli Maatta $4,100,000 (1)
Max Jones $3,300,000 (2)
Mark Pysyk $3,000,000 (1)
Carl Hagelin $2,500,000 (3)
Carl Gunnarsson $2,350,000 (1)
Josh Mahura $2,000,000 (2)
Joel Eriksson Ek $2,000,000 (1)
Jesper Fast $1,500,000 (1)
Trevor Zegras $1,000,000 (2)
Scott Darling $900,000 (2)
Jesse Puljujarvi $900,000 (1)
Steven Kampfer $800,000 (3)
Aaron Luchuk $800,000 (3)
Total Pro Players22
Salary Commitment
Year 2023 : $89,784,000
Year 2024 : $48,550,000
Year 2025 : $35,600,000
Year 2026 : $7,500,000
Salary Average Commitment
Year 2023 : $68,400,000
Year 2024 : $43,300,000
Year 2025 : $35,600,000
Year 2026 : $7,500,000
Salary Cap with 1 Way Contract
Year 2023 : $89,784,000
Year 2024 : $48,550,000
Year 2025 : $35,600,000
Year 2026 : $7,500,000

Farm Players Salaries

Mitchell Vande Sompel $125,000 (2)
Matvei Michkov $100,000 (3)
Ken Appleby $97,100 (1)
Dominik Bokk $95,000 (2)
Samuel Poulin $95,000 (2)
Nils Lundkvist $95,000 (1)
Connor McMichael $95,000 (2)
Justin Auger $90,000 (1)
Andreas Martinsen $89,500 (1)
Spencer Foo $87,500 (1)
Adam Brooks $85,000 (2)
Carsen Twarynski $84,000 (1)
Adam Plant $80,000 (3)
Bokondji Imama $80,000 (3)
Chris Butler $80,000 (2)
Tom McCollum $80,000 (3)
Charles D'Astous $80,000 (3)
Declan McDonnell $80,000 (3)
Slava Demin $80,000 (3)
Adam Huska $80,000 (3)
Matt Bradley $75,000 (1)
Andrew Nielsen $75,000 (2)
Hugh McGing $75,000 (2)
Total Farm Players23
Salary Commitment
Year 2023 : $2,003,100
Year 2024 : $1,385,000
Year 2025 : $660,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,003,100
Year 2024 : $1,385,000
Year 2025 : $660,000
Year 2026 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 6200 - $220 - 6 100 - 98,39%
Level 2: 5200 - $150 - 4 943 - 95,06%
Level 3: 2200 - $80 - 2 154 - 97,93%
Level 4: 4200 - $50 - 4 064 - 96,77%
Luxury : 1000 - $350 - 789 - 78,90%
Total Capacity :18800
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $50 - 1 966 - 98,31%
Farm Level 2: 1000 - $25 - 979 - 97,87%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %18 051 - 96,01%
Average Income per Game$3,533,079
Year to Date Revenue$141,323,160
Farm
Home Games Left0
Average Attendance - %2 945 - 98,17%
Average Income per Game$153,477
Year to Date Revenue$5,832,126

Expense

Pro Players Total Salaries$70,100,666
Farm Players Total Salaries$2,753,500
Coaches Total Salaries$5,400,000
Luxury Taxe Total$0
Special Salary Cap Value$2,335,294
Pro Year To Date Expenses$75,197,697
Farm Year To Date Expenses$3,693,498
Pro Salary Cap To Date$70,938,874
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,533,079
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$398,399
Pro Estimated Expenses$2,390,394
Farm Remaining Season Days0
Farm Expenses Per Days$21,823
Farm Estimated Expenses$0
Estimated Season Expenses$2,390,394
Estimated Season Salary Cap$75,523,388
Estimate Under Maximum Salary Cap of $85,000,000$9,476,612
Estimate Over Minimum Salary Cap of $65,000,000 $10,523,388
Current Bank Account$128,125,305
Projected Bank Account$129,267,990

Pro Players Salaries

Devan Dubnyk $7,500,000 (2)
Mikko Koskinen $7,000,000 (1)
Jack Hughes $6,000,000 (2)
Travis Konecny $5,125,000 (3)
Christian Dvorak (Out of Payroll) $4,450,000 (2)
Alec Martinez $4,000,000 (2)
Petrus Palmu $3,666,666 (3)
Ryan Strome $3,600,000 (1)
Brett Connolly $3,500,000 (1)
Nick Holden $3,500,000 (1)
Vince Dunn $3,500,000 (1)
Pius Suter $3,000,000 (1)
Kevin Stenlund $2,700,000 (3)
Cody Ceci $2,684,000 (3)
Lawson Crouse $2,500,000 (1)
Andrew Peeke $2,500,000 (2)
Tyler Benson $2,250,000 (1)
Jordan Greenway $2,000,000 (2)
Jonathan Dahlen $1,500,000 (2)
Noah Dobson $975,000 (1)
Mathieu Olivier $950,000 (1)
Kevin Bahl $900,000 (1)
Patrik Rybar $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $74,550,666
Year 2024 : $42,125,666
Year 2025 : $14,175,666
Year 2026 : $0
Salary Average Commitment
Year 2023 : $67,800,666
Year 2024 : $38,175,666
Year 2025 : $14,175,666
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $74,550,666
Year 2024 : $42,125,666
Year 2025 : $14,175,666
Year 2026 : $0

Farm Players Salaries

Troy Terry $250,000 (3)
Jason Spezza $150,000 (1)
John Quenneville $150,000 (2)
Sean Walker $150,000 (2)
MacKenzie Weegar $120,000 (3)
Pavol Regenda $120,000 (2)
Josef Korenar $110,000 (1)
Yegor Korshkov $100,000 (1)
Vasili Podkolzin $100,000 (2)
Spencer Knight $97,500 (2)
Thomas Harley $97,500 (1)
Rasmus Kupari $97,500 (1)
Kaiden Guhle $95,000 (3)
Isac Lundestrom $95,000 (1)
Benoit-Olivier Groulx $90,000 (1)
Wyatt Johnston $85,000 (2)
Jake Paterson $80,000 (2)
Brendan Guhle $80,000 (2)
Brady Gilmour $80,000 (2)
Matthew Phillips $77,000 (1)
Connor Bunnaman $77,000 (1)
Ben Gleason $77,000 (1)
Tarmo Reunanen $75,000 (1)
Alexei Toropchenko $75,000 (1)
Simon Lundmark $75,000 (2)
Samuel Walker $75,000 (1)
Egor Zamula $75,000 (2)
Total Farm Players27
Salary Commitment
Year 2023 : $2,753,500
Year 2024 : $1,557,500
Year 2025 : $465,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,753,500
Year 2024 : $1,557,500
Year 2025 : $465,000
Year 2026 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6150 - $400 - 3 578 - 58,18%
Level 2: 5100 - $200 - 3 283 - 64,36%
Level 3: 2100 - $125 - 1 290 - 61,41%
Level 4: 4200 - $75 - 2 695 - 64,18%
Luxury : 1000 - $500 - 745 - 74,51%
Total Capacity :18550
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $35 - 1 993 - 99,66%
Farm Level 2: 1000 - $15 - 999 - 99,94%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %11 591 - 62,48%
Average Income per Game$3,529,538
Year to Date Revenue$144,711,060
Farm
Home Games Left0
Average Attendance - %2 993 - 99,76%
Average Income per Game$105,944
Year to Date Revenue$4,025,863

Expense

Pro Players Total Salaries$85,475,000
Farm Players Total Salaries$2,551,300
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value($2,500,000)
Pro Year To Date Expenses$85,283,084
Farm Year To Date Expenses$3,448,683
Pro Salary Cap To Date$82,282,477
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$473,663
Pro Estimated Expenses$2,841,978
Farm Remaining Season Days0
Farm Expenses Per Days$20,066
Farm Estimated Expenses$0
Estimated Season Expenses$2,841,978
Estimated Season Salary Cap$82,524,993
Estimate Under Maximum Salary Cap of $85,000,000$2,475,007
Estimate Over Minimum Salary Cap of $65,000,000 $17,524,993
Current Bank Account$146,965,289
Projected Bank Account$144,123,311

Pro Players Salaries

Morgan Rielly $8,000,000 (7)
Patrik Laine $7,500,000 (1)
Pierre-Luc Dubois $7,400,000 (5)
Chris Kreider $6,500,000 (3)
Nick Suzuki $6,500,000 (4)
Jake Guentzel $6,000,000 (1)
Semyon Varlamov $5,000,000 (1)
Brian Dumoulin $5,000,000 (3)
Jonathan Marchessault $5,000,000 (1)
Mike Matheson $4,875,000 (3)
Kris Russell $3,100,000 (2)
Robert Bortuzzo $3,000,000 (1)
Mattias Janmark $3,000,000 (3)
JT Compher $2,875,000 (1)
Marc Staal $2,650,000 (2)
Malcolm Subban $1,850,000 (3)
Gage Quinney $1,350,000 (1)
Riley Nash $1,300,000 (1)
Eeli Tolvanen $1,300,000 (1)
Cooper Marody $1,300,000 (1)
Tom Pyatt $1,000,000 (1)
Braden Schneider $975,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $85,475,000
Year 2024 : $49,850,000
Year 2025 : $43,125,000
Year 2026 : $21,900,000
Salary Average Commitment
Year 2023 : $73,175,000
Year 2024 : $49,850,000
Year 2025 : $43,125,000
Year 2026 : $21,900,000
Salary Cap with 1 Way Contract
Year 2023 : $85,475,000
Year 2024 : $49,850,000
Year 2025 : $43,125,000
Year 2026 : $21,900,000

Farm Players Salaries

Chandler Stephenson $180,000 (1)
Jon Gillies $150,000 (3)
Kyle Capobianco $140,000 (2)
Michael Raffl $130,000 (1)
Marcus Hogberg $120,000 (2)
Dylan McIlrath $120,000 (2)
Karl Alzner $120,000 (2)
Evan McEneny $100,000 (3)
Chase Balisy $100,000 (1)
Nick DeSimone $100,000 (1)
Danton Heinen $100,000 (1)
Eric Robinson $100,000 (1)
Joakim Ryan $100,000 (3)
Connor Zary $97,500 (2)
Spencer Watson $97,200 (1)
Alexandre Ranger $96,500 (1)
Michael Brodzinski $95,400 (1)
Dante Salituro $92,200 (1)
Francis Perron $90,000 (2)
Kyle Wood $90,000 (2)
Nicholas Baptiste $90,000 (2)
Lucas Wallmark $85,000 (2)
Zack MacEwen $82,500 (2)
Jared Coreau $75,000 (3)
Total Farm Players24
Salary Commitment
Year 2023 : $2,551,300
Year 2024 : $1,460,000
Year 2025 : $425,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,551,300
Year 2024 : $1,460,000
Year 2025 : $425,000
Year 2026 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6600 - $400 - 3 610 - 54,69%
Level 2: 5000 - $200 - 3 282 - 65,64%
Level 3: 2000 - $125 - 1 290 - 64,50%
Level 4: 4000 - $75 - 2 628 - 65,71%
Luxury : 1000 - $500 - 741 - 74,06%
Total Capacity :18600
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $50 - 1 934 - 96,69%
Farm Level 2: 1000 - $25 - 970 - 97,01%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left0
Average Attendance - %11 550 - 62,10%
Average Income per Game$3,536,098
Year to Date Revenue$144,980,000
Farm
Home Games Left0
Average Attendance - %2 904 - 96,80%
Average Income per Game$151,183
Year to Date Revenue$5,744,969

Expense

Pro Players Total Salaries$85,201,000
Farm Players Total Salaries$2,820,000
Coaches Total Salaries$6,300,000
Luxury Taxe Total$0
Special Salary Cap Value($1,600,294)
Pro Year To Date Expenses$86,323,416
Farm Year To Date Expenses$5,294,007
Pro Salary Cap To Date$81,635,707
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$475,941
Pro Estimated Expenses$2,855,646
Farm Remaining Season Days0
Farm Expenses Per Days$30,930
Farm Estimated Expenses$0
Estimated Season Expenses$2,855,646
Estimated Season Salary Cap$82,769,133
Estimate Under Maximum Salary Cap of $85,000,000$2,230,867
Estimate Over Minimum Salary Cap of $65,000,000 $17,769,133
Current Bank Account$131,477,336
Projected Bank Account$128,621,690

Pro Players Salaries

Ryan O'Reilly $10,500,000 (6)
Mikko Rantanen $8,750,000 (4)
PK Subban $8,500,000 (4)
Nicklas Backstrom $7,751,000 (2)
James van Riemsdyk $6,750,000 (2)
Nate Schmidt $5,950,000 (2)
Tuukka Rask $5,750,000 (1)
Jaccob Slavin $5,300,000 (2)
Konstantin Okulov $4,000,000 (1)
Niklas Hjalmarsson $3,850,000 (2)
Jonas Brodin $3,300,000 (2)
Brandon Sutter $3,050,000 (2)
Andrew Copp $3,000,000 (2)
Nick Bonino (1 Way Contract) $2,500,000 (2)
Tyler Ennis $1,500,000 (3)
Nikita Tertyshny $1,000,000 (2)
Lucas Raymond $1,000,000 (2)
Sam Montembeault (1 Way Contract) $1,000,000 (1)
Anttoni Honka $900,000 (1)
Jesper Lindgren $850,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $85,201,000
Year 2024 : $72,701,000
Year 2025 : $29,250,000
Year 2026 : $27,750,000
Salary Average Commitment
Year 2023 : $71,701,000
Year 2024 : $59,201,000
Year 2025 : $21,200,000
Year 2026 : $19,700,000
Salary Cap with 1 Way Contract
Year 2023 : $85,201,000
Year 2024 : $72,701,000
Year 2025 : $29,250,000
Year 2026 : $27,750,000

Farm Players Salaries

Tony DeAngelo $200,000 (1)
Jordan Oesterle $200,000 (6)
Mirco Mueller $200,000 (3)
Will Reilly $200,000 (2)
Sven Baertschi $150,000 (6)
Daniel Sprong $150,000 (1)
Hannes Bjorninen $150,000 (1)
Henrik Haapala $125,000 (2)
Erik Condra $120,000 (2)
Sami Niku $120,000 (1)
David Rittich $100,000 (2)
Corban Knight $100,000 (1)
Anthony Stolarz $100,000 (2)
Hayden Verbeek $95,000 (2)
Anthony Richard $95,000 (2)
Ty Lewis $90,000 (2)
Jack Badini $85,000 (1)
Cale Fleury $85,000 (1)
Nate Prosser $80,000 (1)
Riley Damiani $75,000 (1)
Otto Somppi $75,000 (1)
Josiah Slavin $75,000 (1)
Gustav Bouramman $75,000 (1)
Oscar Dansk $75,000 (3)
Total Farm Players24
Salary Commitment
Year 2023 : $2,820,000
Year 2024 : $1,550,000
Year 2025 : $625,000
Year 2026 : $350,000
Salary Average Commitment
Year 2023 : $2,820,000
Year 2024 : $1,550,000
Year 2025 : $625,000
Year 2026 : $350,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $215 - 5 948 - 99,13%
Level 2: 5000 - $150 - 4 889 - 97,78%
Level 3: 2000 - $75 - 1 992 - 99,60%
Level 4: 4000 - $55 - 3 953 - 98,82%
Luxury : 1000 - $475 - 766 - 76,63%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 2000 - $50 - 1 963 - 98,17%
Farm Level 2: 1000 - $25 - 986 - 98,58%
Farm Total Capacity :3000
Team Popularity : 100,00%

Income

Home Games Left1
Average Attendance - %17 548 - 97,49%
Average Income per Game$3,428,679
Year to Date Revenue$137,147,177
Farm
Home Games Left0
Average Attendance - %2 949 - 98,31%
Average Income per Game$153,517
Year to Date Revenue$5,833,656

Expense

Pro Players Total Salaries$67,650,000
Farm Players Total Salaries$2,600,500
Coaches Total Salaries$12,000,000
Luxury Taxe Total$0
Special Salary Cap Value$12,440,024
Pro Year To Date Expenses$74,466,639
Farm Year To Date Expenses$7,429,994
Pro Salary Cap To Date$66,723,383
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,428,679
Farm Estimated Season Revenue$0
Pro Remaining Season Days6
Pro Expenses Per Days$404,545
Pro Estimated Expenses$2,427,270
Farm Remaining Season Days0
Farm Expenses Per Days$38,375
Farm Estimated Expenses$0
Estimated Season Expenses$2,427,270
Estimated Season Salary Cap$81,333,997
Estimate Under Maximum Salary Cap of $85,000,000$3,666,003
Estimate Over Minimum Salary Cap of $65,000,000 $16,333,997
Current Bank Account$150,455,515
Projected Bank Account$151,456,924

Pro Players Salaries

Ben Bishop $11,000,000 (3)
Anthony Cirelli $8,500,000 (4)
Ryan Ellis $6,250,000 (4)
Justin Faulk $6,200,000 (1)
Jake DeBrusk $4,800,000 (1)
Nick Leddy $4,000,000 (1)
Jordie Benn $3,750,000 (2)
Brad Hunt $3,000,000 (1)
Michael Del Zotto $3,000,000 (1)
Sheldon Dries $2,000,000 (2)
Givani Smith $1,750,000 (2)
Andreas Johnsson $1,700,000 (3)
William Carrier $1,575,000 (1)
Boris Katchouk $1,500,000 (1)
Anton Lundell $1,000,000 (1)
Seth Jarvis $975,000 (2)
Michael Carcone $950,000 (1)
Wayne Simmonds $950,000 (2)
Matt Martin $950,000 (2)
Joseph Gambardella $950,000 (1)
Vincent Dunn $950,000 (1)
Jaycob Megna $950,000 (3)
Merrick Madsen $950,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $67,650,000
Year 2024 : $38,775,000
Year 2025 : $28,400,000
Year 2026 : $14,750,000
Salary Average Commitment
Year 2023 : $61,900,000
Year 2024 : $33,025,000
Year 2025 : $22,650,000
Year 2026 : $9,000,000
Salary Cap with 1 Way Contract
Year 2023 : $67,650,000
Year 2024 : $38,775,000
Year 2025 : $28,400,000
Year 2026 : $14,750,000

Farm Players Salaries

Valentin Zykov $215,000 (3)
Hardy Haman Aktell $185,000 (3)
Daniil Isayev $175,000 (2)
Joonas Korpisalo $150,000 (2)
Greg Printz $135,000 (2)
Oskar Lindblom $130,000 (1)
Anthony Louis $126,000 (3)
Pontus Aberg $126,000 (3)
Josh Lopina $125,000 (2)
Johannes Kinnvall $113,500 (2)
Matt Puempel $100,000 (2)
Aurelien Dair $95,000 (3)
Brad Malone $95,000 (2)
Brian Elliott $95,000 (2)
Samuel Fagemo $90,000 (1)
Artyom Duda $90,000 (3)
Viljami Marjala $85,000 (3)
Bogdan Konyushkov $85,000 (3)
Nikita Alexandrov $80,000 (2)
Ian McCoshen $80,000 (1)
Valtteri Viirret $75,000 (3)
Victor Sjoholm $75,000 (3)
Ryan Zuhlsdorf $75,000 (1)
Total Farm Players23
Salary Commitment
Year 2023 : $2,600,500
Year 2024 : $2,225,500
Year 2025 : $1,157,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,600,500
Year 2024 : $2,225,500
Year 2025 : $1,157,000
Year 2026 : $0

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $85,000,000
Available Cap Space

Over Minimum of
$65,000,000

Pro Players

Farm Players

Total Players

Avalanche $177,272,451 $84,514,108 $485,892 $19,514,108 232447
Blackhawks $114,667,594 $83,692,026 $1,307,974 $18,692,026 222648
Blue Jackets $51,607,219 $79,612,813 $5,387,187 $14,612,813 232245
Blues $115,680,146 $84,062,855 $937,145 $19,062,855 222143
Bruins $103,057,925 $84,452,382 $547,618 $19,452,382 222547
Canadiens $236,224,155 $81,952,445 $3,047,555 $16,952,445 222547
Canucks $105,875,791 $84,539,522 $460,478 $19,539,522 232750
Capitals $93,594,104 $83,797,797 $1,202,203 $18,797,797 202848
Coyotes $186,389,305 $77,324,514 $7,675,486 $12,324,514 202646
Devils $78,205,945 $81,095,031 $3,904,969 $16,095,031 222850
Ducks $111,348,980 $84,072,875 $927,125 $19,072,875 222648
Flames $104,165,131 $83,298,759 $1,701,241 $18,298,759 222547
Flyers $85,712,637 $83,975,096 $1,024,904 $18,975,096 222345
Golden Knights $121,422,821 $84,547,022 $452,978 $19,547,022 222648
Hurricanes $165,632,095 $84,892,497 $107,503 $19,892,497 222547
Islanders $118,704,282 $83,243,163 $1,756,837 $18,243,163 212243
Jets $113,917,943 $83,544,144 $1,455,856 $18,544,144 222749
Kings $78,938,390 $81,858,829 $3,141,171 $16,858,829 232548
Kraken $67,617,555 $82,213,613 $2,786,387 $17,213,613 232649
Maple Leafs $109,344,240 $82,049,422 $2,950,578 $17,049,422 212445
Nordiques $100,793,187 $83,715,234 $1,284,766 $18,715,234 202949
Oilers $64,361,177 $84,825,478 $174,522 $19,825,478 212849
Panthers $141,589,796 $80,738,969 $4,261,031 $15,738,969 202545
Penguins $51,518,948 $83,997,972 $1,002,028 $18,997,972 212748
Predators $90,921,315 $83,271,094 $1,728,906 $18,271,094 202949
Rangers $136,018,529 $76,861,672 $8,138,328 $11,861,672 222547
Red Wings $165,365,849 $81,997,724 $3,002,276 $16,997,724 222345
Sabres $98,552,904 $82,523,726 $2,476,274 $17,523,726 222345
Senators $128,125,305 $75,523,388 $9,476,612 $10,523,388 232750
Sharks $146,965,289 $82,524,993 $2,475,007 $17,524,993 222446
Stars $131,477,336 $82,769,133 $2,230,867 $17,769,133 202444
Wild $150,455,515 $81,333,997 $3,666,003 $16,333,997 232346