Team FinanceLast Update - Tuesday, June 25, 2024 at 23:52
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $120 - 5,868 - 97.80%
Level 2: 5000 - $80 - 4,813 - 96.27%
Level 3: 2000 - $40 - 1,971 - 98.56%
Level 4: 4007 - $20 - 4,007 - 99.99%
Luxury : 1000 - $200 - 979 - 97.87%
Total Capacity :18007
Team Popularity : 100.00%
Farm
Farm Level 1: 4000 - $35 - 3,745 - 93.63%
Farm Level 2: 3500 - $15 - 3,283 - 93.81%
Farm Total Capacity :7500

Income

Home Games Left14
Average Attendance - %17,638 - 97.95%
Average Income per Game$1,660,524
Year to Date Revenue$44,834,153
Farm
Home Games Left14
Average Attendance - %7,029 - 93.72%
Average Income per Game$207,383
Year to Date Revenue$5,599,344

Expense

Pro Players Total Salaries$74,916,881
Farm Players Total Salaries$6,223,296
Coaches Total Salaries$2,550,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,304,670
Farm Year To Date Expenses$5,204,201
Pro Salary Cap To Date$59,029,670
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,247,339
Farm Estimated Season Revenue$2,903,364
Pro Remaining Season Days56
Pro Expenses Per Days$399,567
Pro Estimated Expenses$22,375,752
Farm Remaining Season Days56
Farm Expenses Per Days$36,319
Farm Estimated Expenses$2,033,864
Estimated Season Expenses$24,409,616
Season Salary Cap$74,916,881
Estimate Under Maximum Salary Cap of $89,762,500$14,845,619
Estimate Over Minimum Salary Cap of $61,700,000 $13,216,881
Current Bank Account$2,236,661
Projected Bank Account$3,977,748

Pro Players Salaries

Artemi Panarin $8,730,000 (3)
Dylan Larkin $8,700,000 (8)
Brady Tkachuk $8,205,714 (5)
Vince Dunn $7,350,000 (4)
Mason Marchment $4,950,000 (3)
Victor Olofsson $4,510,000 (1)
Sam Bennett $4,425,000 (2)
Robby Fabbri $4,000,000 (2)
KAndre Miller $3,872,000 (2)
David Savard $3,500,000 (2)
Niko Mikkola $2,500,000 (3)
Dominik Kubalik $2,500,000 (1)
Alexandre Carrier $2,500,000 (1)
Ethan Bear $2,200,000 (1)
Shane Pinto $1,325,000 (1)
Joey Daccord $1,200,000 (2)
Rafael Harvey-Pinard $1,100,000 (2)
Emil Bemstrom $900,000 (1)
Ridly Greig $894,167 (1)
Danton Heinen $780,000 (1)
Logan Thompson $775,000 (2)
Total Pro Players21
Salary Commitment
Year 2023 : $74,916,881
Year 2024 : $59,307,714
Year 2025 : $40,435,714
Year 2026 : $24,255,714
Salary Average Commitment
Year 2023 : $74,908,547
Year 2024 : $59,299,380
Year 2025 : $40,435,713
Year 2026 : $24,255,713
Salary Cap with 1 Way Contract
Year 2023 : $74,916,881
Year 2024 : $59,307,714
Year 2025 : $40,435,714
Year 2026 : $24,255,714

Farm Players Salaries

Devon Levi $313,333 (2)
David Farrance $270,000 (1)
Sean Farrell $251,667 (2)
Hendrix Lapierre (Out of Payroll) $221,167 (2)
Fabian Lysell $206,833 (3)
Alex Formenton $195,878 (1)
David Hrenak $194,250 (1)
Filip Lindberg $194,250 (1)
Amadeus Lombardi $185,333 (3)
Drew OConnor $185,000 (2)
Max Crozier $185,000 (2)
Emil Heineman $185,000 (2)
Santeri Hatakka $185,000 (1)
Gianni Fairbrother $180,667 (1)
Topi Niemela $171,333 (2)
Jack Rathbone $170,000 (1)
Luke Martin $165,375 (1)
Shane Gersich $165,375 (1)
Jeremie Biakabutuka $165,000 (3)
Joey Anderson $160,000 (1)
Matt Tennyson $158,000 (1)
Dylan Ferguson (Out of Payroll) $157,500 (1)
Denis Malgin $157,500 (1)
Akito Hirose $157,500 (2)
Noah Philp $157,500 (1)
Robbie Russo $157,500 (1)
Jerad Rosburg $156,000 (1)
Joseph Cecconi $155,000 (1)
Samuel Fagemo $155,000 (1)
Marian Studenic $155,000 (1)
Gabriel Fortier $155,000 (1)
William Lockwood $155,000 (2)
Cooper Marody $155,000 (1)
Victor Mete $155,000 (1)
Riley Sutter $155,000 (1)
Mitchell Hoelscher $155,000 (1)
Ethen Frank $155,000 (1)
Total Farm Players37
Salary Commitment
Year 2023 : $6,601,961
Year 2024 : $2,382,166
Year 2025 : $557,166
Year 2026 : $0
Salary Average Commitment
Year 2023 : $6,594,461
Year 2024 : $2,382,166
Year 2025 : $557,166
Year 2026 : $0

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $120 - 6,000 - 100.00%
Level 2: 5000 - $80 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 6500 - $20 - 4,993 - 76.82%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :20500
Team Popularity : 113.00%
Farm
Farm Level 1: 4000 - $35 - 3,773 - 94.33%
Farm Level 2: 3500 - $15 - 3,270 - 93.44%
Farm Total Capacity :7500

Income

Home Games Left13
Average Attendance - %18,993 - 92.65%
Average Income per Game$1,724,842
Year to Date Revenue$48,295,584
Farm
Home Games Left13
Average Attendance - %7,044 - 93.92%
Average Income per Game$208,289
Year to Date Revenue$5,832,092

Expense

Pro Players Total Salaries$87,916,666
Farm Players Total Salaries$6,686,794
Coaches Total Salaries$2,650,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,070,990
Farm Year To Date Expenses$5,487,069
Pro Salary Cap To Date$58,760,536
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,422,950
Farm Estimated Season Revenue$2,707,757
Pro Remaining Season Days56
Pro Expenses Per Days$467,535
Pro Estimated Expenses$26,181,960
Farm Remaining Season Days56
Farm Expenses Per Days$38,994
Farm Estimated Expenses$2,183,664
Estimated Season Expenses$28,365,624
Season Salary Cap$87,916,666
Estimate Under Maximum Salary Cap of $89,762,500$1,845,834
Estimate Over Minimum Salary Cap of $61,700,000 $26,216,666
Current Bank Account$65,314,228
Projected Bank Account$62,079,311

Pro Players Salaries

Connor McDavid $12,500,000 (3)
Tyler Seguin $8,870,000 (4)
Ryan McDonagh $6,410,000 (3)
Jonathan Toews $5,910,000 (1)
MacKenzie Weegar $5,310,000 (8)
Tom Wilson $5,166,666 (1)
Andre Burakovsky $4,950,000 (4)
Taylor Hall $4,500,000 (2)
Phillip Danault $4,400,000 (4)
David Perron $4,280,000 (1)
Nick Leddy $4,000,000 (3)
Ilya Samsonov $3,550,000 (1)
Devon Toews $3,280,000 (1)
Frank Vatrano $2,740,000 (2)
Henri Jokiharju $2,500,000 (1)
Dante Fabbro $2,500,000 (1)
Patrick Kane $2,340,000 (1)
Philipp Kurashev $2,250,000 (2)
Alex Stalock $880,000 (1)
Tyler Motte $800,000 (1)
Mark Jankowski $780,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $87,916,666
Year 2024 : $55,930,000
Year 2025 : $46,440,000
Year 2026 : $23,530,000
Salary Average Commitment
Year 2023 : $87,916,666
Year 2024 : $55,930,000
Year 2025 : $46,440,000
Year 2026 : $23,530,000
Salary Cap with 1 Way Contract
Year 2023 : $87,916,666
Year 2024 : $55,930,000
Year 2025 : $46,440,000
Year 2026 : $23,530,000

Farm Players Salaries

Brett Howden $380,000 (2)
Lars Eller $368,000 (2)
Chaz Lucius $258,833 (3)
Brandon Duhaime $220,000 (1)
Arthur Kaliyev $207,167 (1)
Connor Zary $207,167 (1)
Tye Felhaber $203,963 (1)
Joel Blomqvist $185,000 (3)
Layton Ahac $185,000 (1)
Brett Berard $185,000 (3)
Cross Hanas $185,000 (2)
Adam Ginning $185,000 (1)
Tyler Angle (Out of Payroll) $185,000 (1)
Owen Beck $183,667 (3)
Ole Bjorgvik-Holm $183,500 (1)
Zayde Wisdom $179,333 (2)
Matthew Robertson $179,333 (1)
Jacob Ingham $178,500 (1)
Ronan Seeley $167,500 (2)
Judd Caulfield $167,500 (2)
Jeremie Poirier $166,667 (2)
Andrew Cogliano $166,000 (1)
Jorian Donovan $163,667 (3)
Tyler Tucker $160,000 (2)
Mason Shaw $157,500 (1)
Ryan Francis $157,500 (1)
Jujhar Khaira $156,000 (1)
Nicholas Caamano $155,000 (1)
Alex Limoges $155,000 (1)
Noah Juulsen (Out of Payroll) $155,000 (2)
Jonas Johansson (Out of Payroll) $155,000 (2)
Mathias Laferriere $155,000 (1)
Navrin Mutter $155,000 (1)
Jordan Gross $155,000 (1)
Bobby McMann $155,000 (1)
Jet Greaves $155,000 (1)
Maxime Lajoie $155,000 (1)
Adam Brooks $155,000 (1)
Jaydon Dureau $155,000 (1)
Total Farm Players39
Salary Commitment
Year 2023 : $7,181,797
Year 2024 : $3,060,167
Year 2025 : $976,167
Year 2026 : $0
Salary Average Commitment
Year 2023 : $7,161,464
Year 2024 : $3,060,167
Year 2025 : $976,167
Year 2026 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $120 - 5,943 - 99.04%
Level 2: 5000 - $80 - 4,937 - 98.75%
Level 3: 2000 - $40 - 1,976 - 98.81%
Level 4: 4136 - $20 - 4,133 - 99.92%
Luxury : 1000 - $200 - 994 - 99.44%
Total Capacity :18136
Team Popularity : 103.00%
Farm
Farm Level 1: 4000 - $35 - 3,832 - 95.80%
Farm Level 2: 3500 - $15 - 3,314 - 94.67%
Farm Total Capacity :7500

Income

Home Games Left14
Average Attendance - %17,983 - 99.16%
Average Income per Game$1,689,002
Year to Date Revenue$45,603,043
Farm
Home Games Left14
Average Attendance - %7,145 - 95.27%
Average Income per Game$211,391
Year to Date Revenue$5,707,556

Expense

Pro Players Total Salaries$86,010,000
Farm Players Total Salaries$10,585,998
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,995,873
Farm Year To Date Expenses$7,167,937
Pro Salary Cap To Date$58,933,395
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,646,022
Farm Estimated Season Revenue$2,959,473
Pro Remaining Season Days56
Pro Expenses Per Days$455,781
Pro Estimated Expenses$25,523,736
Farm Remaining Season Days56
Farm Expenses Per Days$59,042
Farm Estimated Expenses$3,306,352
Estimated Season Expenses$28,830,088
Season Salary Cap$86,010,000
Estimate Under Maximum Salary Cap of $89,762,500$3,752,500
Estimate Over Minimum Salary Cap of $61,700,000 $24,310,000
Current Bank Account$9,190,105
Projected Bank Account$6,965,512

Pro Players Salaries

Robert Thomas $8,125,000 (8)
Jacob Trouba $8,000,000 (3)
Colton Parayko $6,500,000 (7)
Andrew Mangiapane $6,380,000 (2)
Adam Pelech $6,330,000 (6)
Brock Nelson $6,000,000 (2)
Nick Schmaltz $5,850,000 (3)
Teuvo Teravainen $5,400,000 (1)
Ivan Barbashev $5,000,000 (5)
Conor Garland $4,950,000 (3)
Adin Hill $4,900,000 (2)
Anthony Beauvillier $4,150,000 (1)
Adam Lowry $3,250,000 (3)
Trevor van Riemsdyk $3,000,000 (3)
Dillon Dube $2,300,000 (1)
Jake Sanderson $1,850,000 (1)
Alex Nedeljkovic $1,650,000 (1)
Joseph Veleno $825,000 (1)
Daniil Miromanov $775,000 (1)
AJ Greer $775,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $86,010,000
Year 2024 : $68,285,000
Year 2025 : $51,005,000
Year 2026 : $25,955,000
Salary Average Commitment
Year 2023 : $85,985,000
Year 2024 : $68,285,000
Year 2025 : $51,005,000
Year 2026 : $25,955,000
Salary Cap with 1 Way Contract
Year 2023 : $86,010,000
Year 2024 : $68,285,000
Year 2025 : $51,005,000
Year 2026 : $25,955,000

Farm Players Salaries

Josh Norris $1,590,000 (7)
Brock Faber $1,008,333 (2)
Simon Nemec $833,667 (3)
Matthew Phillips $775,000 (1)
Oliver Kylington $500,000 (1)
Simon Edvinsson $348,833 (3)
Adam Scheel $227,500 (1)
Josh Maniscalco $194,250 (1)
Dylan Garand $185,000 (1)
William Dufour $185,000 (2)
Oskar Back $185,000 (1)
Josh Lopina $185,000 (2)
Carter Savoie $185,000 (1)
Jiri Kulich $183,667 (3)
Nathan Legare $181,000 (1)
Aatu Raty $180,500 (2)
Simon Holmstrom $172,667 (1)
Adam Huska $165,375 (1)
Colton Point $165,375 (1)
Walker Duehr $165,000 (2)
Arshdeep Bains $163,333 (2)
Otto Koivula $160,000 (1)
Robin Salo $160,000 (1)
Tanner Kero $158,000 (1)
Jack Dugan $157,500 (1)
William Lagesson $156,000 (1)
Dennis Cholowski $155,000 (1)
Cameron Hughes $155,000 (1)
Brady Lyle $155,000 (1)
Carson Meyer $155,000 (1)
Tanner Laczynski $155,000 (1)
Hunter Shepard $155,000 (2)
Hugh McGing $155,000 (1)
Jacob Moverare $155,000 (1)
Jonathan Gruden $155,000 (1)
Kevin Gravel $155,000 (1)
Trey Fix-Wolansky $155,000 (2)
Scott Reedy $155,000 (1)
Parker Wotherspoon $155,000 (1)
Total Farm Players39
Salary Commitment
Year 2023 : $10,586,000
Year 2024 : $4,346,667
Year 2025 : $2,956,167
Year 2026 : $1,590,000
Salary Average Commitment
Year 2023 : $10,573,000
Year 2024 : $4,346,667
Year 2025 : $2,956,167
Year 2026 : $1,590,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $120 - 5,767 - 96.11%
Level 2: 5000 - $80 - 4,770 - 95.40%
Level 3: 2000 - $40 - 1,915 - 95.75%
Level 4: 5022 - $20 - 4,211 - 83.84%
Luxury : 1000 - $200 - 946 - 94.56%
Total Capacity :19022
Team Popularity : 96.00%
Farm
Farm Level 1: 4000 - $35 - 3,748 - 93.71%
Farm Level 2: 3500 - $15 - 3,335 - 95.29%
Farm Total Capacity :7500

Income

Home Games Left12
Average Attendance - %17,608 - 92.56%
Average Income per Game$1,637,041
Year to Date Revenue$47,474,185
Farm
Home Games Left12
Average Attendance - %7,083 - 94.44%
Average Income per Game$208,396
Year to Date Revenue$6,043,480

Expense

Pro Players Total Salaries$64,817,500
Farm Players Total Salaries$6,407,861
Coaches Total Salaries$4,104,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,238,158
Farm Year To Date Expenses$4,558,927
Pro Salary Cap To Date$48,198,158
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,644,490
Farm Estimated Season Revenue$2,500,750
Pro Remaining Season Days56
Pro Expenses Per Days$352,591
Pro Estimated Expenses$19,745,096
Farm Remaining Season Days56
Farm Expenses Per Days$39,749
Farm Estimated Expenses$2,225,944
Estimated Season Expenses$21,971,040
Season Salary Cap$64,817,500
Estimate Under Maximum Salary Cap of $89,762,500$24,945,000
Estimate Over Minimum Salary Cap of $61,700,000 $3,117,500
Current Bank Account$9,849,213
Projected Bank Account$10,023,413

Pro Players Salaries

Dustin Brown $5,875,000 (1)
Jaden Schwartz $5,780,000 (3)
Andrew Ladd $5,500,000 (1)
Rasmus Ristolainen $5,100,000 (4)
Mikael Granlund $5,000,000 (2)
Ryan Graves $4,950,000 (6)
Jesperi Kotkaniemi $4,820,000 (7)
Corey Perry $4,000,000 (1)
Erik Gudbranson $4,000,000 (3)
Radek Faksa $3,250,000 (2)
Joel Edmundson $3,150,000 (1)
Pyotr Kochetkov $2,000,000 (4)
Isac Lundestrom $1,800,000 (1)
Anton Lundell $1,775,000 (1)
Keegan Kolesar $1,400,000 (2)
Ryan Reaves $1,280,000 (3)
Kurtis MacDermid $987,500 (1)
Mads Sogaard $925,000 (1)
Jake Neighbours $863,333 (2)
Nicholas Robertson $796,667 (1)
Tyler Pitlick $790,000 (1)
Jacob MacDonald $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $64,817,500
Year 2024 : $38,443,333
Year 2025 : $27,930,000
Year 2026 : $16,870,000
Salary Average Commitment
Year 2023 : $64,802,500
Year 2024 : $38,443,333
Year 2025 : $27,930,000
Year 2026 : $16,870,000
Salary Cap with 1 Way Contract
Year 2023 : $64,817,500
Year 2024 : $38,443,333
Year 2025 : $27,930,000
Year 2026 : $16,870,000

Farm Players Salaries

James Neal $920,000 (1)
Logan Hutsko $194,250 (1)
Max Gildon $194,250 (1)
Josh Doan $185,000 (3)
Nate Thompson $176,400 (1)
Nikita Alexandrov $176,000 (1)
Ronnie Attard $170,000 (2)
Jordy Bellerive $165,375 (1)
Joseph LaBate $165,165 (1)
Seth Helgeson $163,721 (1)
Zach Giuttari $161,700 (1)
James Hamblin $161,500 (1)
Steven Santini $160,000 (1)
Jon Gillies $157,500 (1)
Will Butcher $156,000 (1)
Gustav Olofsson $156,000 (2)
Logan Lambdin $155,000 (2)
Cameron Crotty $155,000 (1)
Jake Bischoff $155,000 (1)
Anton Levtchi $155,000 (2)
Ashton Sautner $155,000 (1)
Jimmy Lambert $155,000 (2)
Mike Robinson $155,000 (2)
Matteo Gennaro $155,000 (1)
Matthew Strome $155,000 (1)
Ronald Knot $155,000 (2)
Andreas Wingerli $155,000 (1)
Connor Ford $155,000 (2)
Cristiano DiGiacinto $155,000 (1)
Drew Callin $155,000 (2)
Marc Gatcomb $155,000 (2)
Roman Ahcan $155,000 (2)
Luke Richardson $155,000 (2)
Mark Sinclair $155,000 (2)
John Ludvig $155,000 (2)
Total Farm Players35
Salary Commitment
Year 2023 : $6,407,861
Year 2024 : $2,371,000
Year 2025 : $185,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $6,387,861
Year 2024 : $2,371,000
Year 2025 : $185,000
Year 2026 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $120 - 5,980 - 99.67%
Level 2: 5000 - $80 - 4,973 - 99.47%
Level 3: 2000 - $40 - 1,993 - 99.64%
Level 4: 3565 - $20 - 3,565 - 100.00%
Luxury : 1000 - $200 - 996 - 99.64%
Total Capacity :17565
Team Popularity : 106.00%
Farm
Farm Level 1: 4000 - $35 - 3,764 - 94.09%
Farm Level 2: 3500 - $15 - 3,333 - 95.22%
Farm Total Capacity :7500

Income

Home Games Left11
Average Attendance - %17,508 - 99.67%
Average Income per Game$1,685,642
Year to Date Revenue$50,569,272
Farm
Home Games Left11
Average Attendance - %7,096 - 94.62%
Average Income per Game$208,975
Year to Date Revenue$6,269,247

Expense

Pro Players Total Salaries$80,527,857
Farm Players Total Salaries$5,409,141
Coaches Total Salaries$4,710,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,791,643
Farm Year To Date Expenses$4,432,369
Pro Salary Cap To Date$60,092,880
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,542,066
Farm Estimated Season Revenue$2,298,724
Pro Remaining Season Days56
Pro Expenses Per Days$439,260
Pro Estimated Expenses$24,598,560
Farm Remaining Season Days56
Farm Expenses Per Days$32,860
Farm Estimated Expenses$1,840,160
Estimated Season Expenses$26,438,720
Season Salary Cap$80,527,857
Estimate Under Maximum Salary Cap of $89,762,500$9,234,643
Estimate Over Minimum Salary Cap of $61,700,000 $18,827,857
Current Bank Account$26,020,891
Projected Bank Account$20,422,961

Pro Players Salaries

Charlie McAvoy $9,500,000 (7)
Sebastian Aho (Out of Payroll) $8,454,000 (1)
Nick Suzuki $7,875,000 (7)
Kyle Connor $7,142,857 (3)
Brad Marchand $5,840,000 (1)
Andrew Copp $5,630,000 (4)
Shea Theodore $5,200,000 (2)
Pavel Zacha $4,750,000 (4)
Filip Chytil $4,437,500 (4)
Joe Pavelski $4,130,000 (1)
Bryan Rust $3,840,000 (5)
Matt Grzelcyk $3,687,500 (1)
Jordan Staal $3,190,000 (4)
Nicolas Roy $3,000,000 (4)
Stuart Skinner $2,600,000 (3)
Trent Frederic $2,300,000 (2)
Ian Cole $2,250,000 (1)
Jani Hakanpaa $1,500,000 (1)
Nic Dowd $1,430,000 (2)
Rasmus Sandin $1,400,000 (1)
Nick Blankenburg $825,000 (1)
Joseph Woll (Out of Payroll) $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $89,756,857
Year 2024 : $61,670,357
Year 2025 : $51,965,357
Year 2026 : $42,222,500
Salary Average Commitment
Year 2023 : $89,748,524
Year 2024 : $61,662,024
Year 2025 : $51,965,357
Year 2026 : $42,222,500
Salary Cap with 1 Way Contract
Year 2023 : $89,756,857
Year 2024 : $61,670,357
Year 2025 : $51,965,357
Year 2026 : $42,222,500

Farm Players Salaries

Alexander Holtz $355,000 (1)
Paul Stastny $300,000 (1)
Ville Heinola $215,167 (1)
Josh Brook $200,839 (1)
Patrick Khodorenko $194,250 (1)
Jakub Galvas $194,250 (1)
Louis Crevier $185,000 (1)
Hugo Alnefelt $185,000 (1)
John Beecher $185,000 (2)
Cooper Zech $175,875 (1)
Oskar Olausson $172,667 (3)
Filip Kral $170,100 (1)
Sam Malinski $170,000 (2)
Kevin Poulin $169,785 (1)
Vadim Zherenko $169,333 (2)
Samuel Asselin $168,000 (1)
Tommy Cross $166,000 (1)
Zach Senyshyn $165,375 (1)
Josh Archibald $160,000 (2)
Henrik Borgstrom $157,500 (1)
Brandon Biro $155,000 (1)
Jesper Boqvist $155,000 (1)
Kristian Reichel $155,000 (1)
Ben Meyers (Out of Payroll) $155,000 (1)
Lawrence Pilut $155,000 (1)
Zack MacEwen $155,000 (3)
Nolan Stevens $155,000 (1)
Filip Chlapik $155,000 (1)
Justus Annunen $155,000 (1)
Joona Koppanen $155,000 (2)
Jack Badini $155,000 (1)
Total Farm Players31
Salary Commitment
Year 2023 : $5,564,141
Year 2024 : $1,167,000
Year 2025 : $327,667
Year 2026 : $0
Salary Average Commitment
Year 2023 : $5,551,641
Year 2024 : $1,167,000
Year 2025 : $327,667
Year 2026 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $120 - 5,910 - 98.50%
Level 2: 5000 - $80 - 4,925 - 98.50%
Level 3: 2000 - $40 - 1,955 - 97.75%
Level 4: 7237 - $20 - 4,437 - 61.31%
Luxury : 1000 - $200 - 975 - 97.53%
Total Capacity :21237
Team Popularity : 101.00%
Farm
Farm Level 1: 4000 - $35 - 3,794 - 94.86%
Farm Level 2: 3500 - $15 - 3,273 - 93.51%
Farm Total Capacity :7500

Income

Home Games Left11
Average Attendance - %18,202 - 85.71%
Average Income per Game$1,684,997
Year to Date Revenue$50,549,906
Farm
Home Games Left11
Average Attendance - %7,067 - 94.23%
Average Income per Game$209,175
Year to Date Revenue$6,275,254

Expense

Pro Players Total Salaries$78,005,833
Farm Players Total Salaries$6,022,700
Coaches Total Salaries$5,760,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,023,455
Farm Year To Date Expenses$5,968,608
Pro Salary Cap To Date$53,473,455
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$18,534,966
Farm Estimated Season Revenue$2,300,926
Pro Remaining Season Days56
Pro Expenses Per Days$425,030
Pro Estimated Expenses$23,801,680
Farm Remaining Season Days56
Farm Expenses Per Days$42,618
Farm Estimated Expenses$2,386,608
Estimated Season Expenses$26,188,288
Season Salary Cap$78,005,833
Estimate Under Maximum Salary Cap of $89,762,500$11,756,667
Estimate Over Minimum Salary Cap of $61,700,000 $16,305,833
Current Bank Account$63,200,612
Projected Bank Account$57,848,216

Pro Players Salaries

Mika Zibanejad $9,350,000 (7)
Aaron Ekblad $7,500,000 (2)
T.J. Oshie $5,750,000 (2)
Jakob Silfverberg $5,250,000 (1)
Michael Matheson $4,875,000 (3)
Jonathan Marchessault $4,500,000 (1)
Alexander Wennberg $4,500,000 (1)
Brandon Saad $4,500,000 (3)
Nikita Zadorov $4,130,000 (1)
Nino Niederreiter $3,800,000 (1)
Brandon Montour $3,500,000 (1)
Connor Clifton $3,333,333 (3)
Derek Forbort $3,000,000 (1)
Jesper Fast $2,640,000 (2)
Cam Talbot $2,200,000 (1)
Noel Acciari $2,200,000 (3)
Vladislav Namestnikov $2,200,000 (2)
Kirill Marchenko $1,562,500 (1)
Pheonix Copley $1,500,000 (1)
Ben Hutton $940,000 (1)
Lukas Sedlak $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $78,005,833
Year 2024 : $42,348,333
Year 2025 : $24,258,333
Year 2026 : $9,350,000
Salary Average Commitment
Year 2023 : $78,005,833
Year 2024 : $42,348,333
Year 2025 : $24,258,333
Year 2026 : $9,350,000
Salary Cap with 1 Way Contract
Year 2023 : $78,005,833
Year 2024 : $42,348,333
Year 2025 : $24,258,333
Year 2026 : $9,350,000

Farm Players Salaries

Jake Muzzin $844,000 (1)
Vasily Podkolzin $355,000 (1)
Turner Elson $305,000 (1)
Anthony Stolarz $242,000 (1)
Sampo Ranta $241,667 (1)
Arvid Soderblom $192,500 (2)
Charles Hudon $192,000 (1)
Ethan Prow (Out of Payroll) $192,000 (1)
Matej Pekar $191,800 (1)
Jayden Struble $185,000 (2)
Brett Sutter $182,000 (1)
Gabriel Dumont $174,000 (1)
Justin Dowling $170,000 (2)
Alex Galchenyuk $170,000 (1)
Jeffrey Viel (Out of Payroll) $170,000 (1)
Liam OBrien (Out of Payroll) $170,000 (1)
Chris Wideman $168,000 (1)
Dan Renouf $168,000 (1)
Curtis Douglas $167,500 (1)
Remi Poirier $167,333 (2)
Mark Kastelic $167,000 (2)
Logan Day $166,000 (1)
Tory Dello $161,700 (1)
Patrick Sieloff $161,700 (1)
Cale Fleury $160,000 (2)
Pat Nagle $158,000 (1)
Joseph Cramarossa $157,500 (1)
Egor Sokolov $155,000 (1)
Mac Hollowell $155,000 (1)
Spencer Smallman $155,000 (1)
Sasha Mutala $155,000 (1)
Ryan Carpenter $155,000 (1)
Total Farm Players32
Salary Commitment
Year 2023 : $6,554,700
Year 2024 : $1,041,833
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $6,547,200
Year 2024 : $1,041,833
Year 2025 : $0
Year 2026 : $0

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $120 - 5,912 - 98.53%
Level 2: 5000 - $80 - 4,881 - 97.62%
Level 3: 2000 - $40 - 1,982 - 99.11%
Level 4: 4630 - $20 - 4,392 - 94.87%
Luxury : 1000 - $200 - 981 - 98.13%
Total Capacity :18630
Team Popularity : 102.00%
Farm
Farm Level 1: 4000 - $35 - 3,729 - 93.22%
Farm Level 2: 3500 - $15 - 3,291 - 94.04%
Farm Total Capacity :7500

Income

Home Games Left15
Average Attendance - %18,148 - 97.41%
Average Income per Game$1,682,743
Year to Date Revenue$43,751,313
Farm
Home Games Left15
Average Attendance - %7,020 - 93.60%
Average Income per Game$206,859
Year to Date Revenue$5,378,337

Expense

Pro Players Total Salaries$73,259,167
Farm Players Total Salaries$4,462,334
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,229,934
Farm Year To Date Expenses$4,164,817
Pro Salary Cap To Date$53,167,440
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,241,142
Farm Estimated Season Revenue$3,102,887
Pro Remaining Season Days56
Pro Expenses Per Days$389,371
Pro Estimated Expenses$21,804,776
Farm Remaining Season Days56
Farm Expenses Per Days$27,148
Farm Estimated Expenses$1,520,288
Estimated Season Expenses$23,325,064
Season Salary Cap$73,259,167
Estimate Under Maximum Salary Cap of $89,762,500$16,503,333
Estimate Over Minimum Salary Cap of $61,700,000 $11,559,167
Current Bank Account$50,806,757
Projected Bank Account$55,825,722

Pro Players Salaries

Cale Makar $9,000,000 (4)
J.T. Miller $8,000,000 (7)
Jason Robertson (Out of Payroll) $7,750,000 (3)
Ivan Provorov $6,750,000 (2)
Pavel Buchnevich $5,800,000 (2)
Tristan Jarry (Out of Payroll) $5,380,000 (5)
Joel Eriksson Ek $5,250,000 (6)
Boone Jenner $3,750,000 (3)
Kyle Palmieri $3,750,000 (2)
Mason McTavish $3,394,167 (2)
Dylan DeMelo $3,000,000 (1)
Martin Fehervary (Out of Payroll) $2,675,000 (3)
Garnet Hathaway $2,380,000 (2)
Luke Kunin $2,250,000 (1)
Craig Anderson $2,000,000 (1)
Eetu Luostarinen $1,500,000 (1)
Dylan Samberg $1,400,000 (2)
Kevin Rooney $1,300,000 (1)
Jarred Tinordi $1,250,000 (1)
Philip Tomasino $1,005,000 (1)
Samuel Blais $1,000,000 (1)
Andreas Englund $1,000,000 (2)
Robert Bortuzzo $950,000 (1)
Zach Aston-Reese $780,000 (1)
Total Pro Players24
Salary Commitment
Year 2023 : $81,314,167
Year 2024 : $66,279,167
Year 2025 : $41,805,000
Year 2026 : $27,630,000
Salary Average Commitment
Year 2023 : $81,314,167
Year 2024 : $66,279,167
Year 2025 : $41,805,000
Year 2026 : $27,630,000
Salary Cap with 1 Way Contract
Year 2023 : $81,314,167
Year 2024 : $66,279,167
Year 2025 : $41,805,000
Year 2026 : $27,630,000

Farm Players Salaries

Thomas Greiss (Out of Payroll) $300,000 (1)
Josiah Slavin $194,250 (1)
Calle Clang $185,000 (2)
Linus Karlsson $185,000 (1)
Lukas Svejkovsky $185,000 (2)
Mikael Pyyhtia $185,000 (2)
Wyatte Wylie $183,750 (1)
Helge Grans $180,500 (2)
Daniil Chayka $176,000 (3)
Urho Vaakanainen $170,000 (1)
Alex Belzile $170,000 (2)
Philippe Daoust $164,333 (2)
Austin Strand $157,500 (1)
Radim Zohorna $156,000 (1)
Ryan Chyzowski $155,000 (1)
Kyle Clifford $155,000 (1)
Brett Leason $155,000 (1)
Isaac Poulter $155,000 (2)
Keaton Middleton $155,000 (2)
Brian Flynn $155,000 (1)
Jasper Weatherby $155,000 (1)
Jacob LeGuerrier $155,000 (1)
Dmitri Samorukov $155,000 (1)
Owen Sillinger $155,000 (1)
Dylan Gambrell $155,000 (1)
Lukas Rousek $155,000 (2)
Jesper Froden $155,000 (1)
Evan Cormier $155,000 (1)
Total Farm Players28
Salary Commitment
Year 2023 : $4,762,333
Year 2024 : $1,710,833
Year 2025 : $176,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $4,729,333
Year 2024 : $1,710,833
Year 2025 : $176,000
Year 2026 : $0

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $120 - 5,785 - 96.42%
Level 2: 5000 - $80 - 4,851 - 97.02%
Level 3: 2000 - $40 - 1,954 - 97.72%
Level 4: 4277 - $20 - 4,222 - 98.71%
Luxury : 1000 - $200 - 959 - 95.94%
Total Capacity :18277
Team Popularity : 100.00%
Farm
Farm Level 1: 4000 - $35 - 3,739 - 93.47%
Farm Level 2: 3500 - $15 - 3,298 - 94.23%
Farm Total Capacity :7500

Income

Home Games Left13
Average Attendance - %17,772 - 97.24%
Average Income per Game$1,652,339
Year to Date Revenue$46,265,489
Farm
Home Games Left13
Average Attendance - %7,037 - 93.82%
Average Income per Game$207,379
Year to Date Revenue$5,806,613

Expense

Pro Players Total Salaries$81,331,667
Farm Players Total Salaries$5,597,422
Coaches Total Salaries$2,961,111
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,492,385
Farm Year To Date Expenses$4,883,774
Pro Salary Cap To Date$56,996,957
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,480,406
Farm Estimated Season Revenue$2,695,927
Pro Remaining Season Days56
Pro Expenses Per Days$434,598
Pro Estimated Expenses$24,337,488
Farm Remaining Season Days56
Farm Expenses Per Days$33,580
Farm Estimated Expenses$1,880,480
Estimated Season Expenses$26,217,968
Season Salary Cap$81,331,667
Estimate Under Maximum Salary Cap of $89,762,500$8,430,833
Estimate Over Minimum Salary Cap of $61,700,000 $19,631,667
Current Bank Account$28,413,699
Projected Bank Account$26,372,064

Pro Players Salaries

Kirill Kaprizov $9,000,000 (3)
Miro Heiskanen $8,450,000 (6)
Roope Hintz $8,450,000 (8)
Tim Stuetzle $8,350,000 (8)
Morgan Rielly $7,500,000 (7)
Bo Horvat $6,380,000 (8)
Darcy Kuemper $5,250,000 (4)
Dylan Strome $5,000,000 (5)
Carter Verhaeghe $4,166,667 (2)
Morgan Frost $2,100,000 (1)
Kaapo Kakko $2,100,000 (1)
Luke Schenn $2,060,000 (3)
Sonny Milano $1,900,000 (3)
Barrett Hayton $1,775,000 (1)
Sean Durzi $1,700,000 (1)
Cam York $1,600,000 (2)
Eeli Tolvanen $1,450,000 (1)
Jordan Harris $1,400,000 (2)
Scott Wedgewood $1,000,000 (1)
J.J. Moser $925,000 (1)
Taylor Raddysh $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $81,331,667
Year 2024 : $69,506,667
Year 2025 : $62,340,000
Year 2026 : $49,380,000
Salary Average Commitment
Year 2023 : $81,315,000
Year 2024 : $69,506,667
Year 2025 : $62,340,000
Year 2026 : $49,380,000
Salary Cap with 1 Way Contract
Year 2023 : $81,331,667
Year 2024 : $69,506,667
Year 2025 : $62,340,000
Year 2026 : $49,380,000

Farm Players Salaries

Pontus Holmberg (Out of Payroll) $320,000 (2)
Carl Grundstrom (Out of Payroll) $260,000 (1)
Lassi Thomson $257,667 (1)
Justin Barron $231,667 (1)
Jakub Zboril $227,500 (1)
Antoine Morand $204,514 (1)
Rasmus Kupari $200,000 (2)
Filip Hallander $191,800 (1)
Ondrej Pavel $190,000 (2)
Gannon Laroque $185,000 (2)
Cole McWard $185,000 (1)
Filip Roos $185,000 (1)
Ryder Korczak $185,000 (2)
Ruslan Iskhakov $185,000 (1)
Artemi Kniazev $181,000 (1)
Julius Nattinen $178,274 (1)
Leevi Merilainen $164,000 (2)
Connor Dewar $160,000 (1)
Aleksi Heponiemi $157,500 (1)
Lukas Parik $157,500 (1)
Matt Luff $156,000 (1)
Rasmus Asplund $155,000 (1)
Olivier Rodrigue $155,000 (1)
Sean Day $155,000 (1)
Martin Pospisil $155,000 (1)
Tyler Madden $155,000 (1)
Valtteri Puustinen $155,000 (1)
Xavier Parent $155,000 (2)
Darren Raddysh $155,000 (1)
Egor Zamula $155,000 (1)
Felix Sandstrom $155,000 (1)
Erik Kallgren $155,000 (1)
Alexander Nylander $155,000 (1)
Adam Ruzicka $155,000 (1)
Total Farm Players34
Salary Commitment
Year 2023 : $6,177,422
Year 2024 : $1,399,000
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $6,171,922
Year 2024 : $1,399,000
Year 2025 : $0
Year 2026 : $0

Coyotes

Coyotes is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $120 - 5,771 - 96.18%
Level 2: 5000 - $80 - 4,781 - 95.62%
Level 3: 2000 - $40 - 1,887 - 94.33%
Level 4: 3799 - $20 - 3,799 - 100.00%
Luxury : 1000 - $200 - 966 - 96.62%
Total Capacity :17799
Team Popularity : 96.00%
Farm
Farm Level 1: 4000 - $35 - 3,747 - 93.68%
Farm Level 2: 3500 - $15 - 3,373 - 96.36%
Farm Total Capacity :7500

Income

Home Games Left12
Average Attendance - %17,204 - 96.66%
Average Income per Game$1,632,641
Year to Date Revenue$47,346,581
Farm
Home Games Left12
Average Attendance - %7,120 - 94.93%
Average Income per Game$209,007
Year to Date Revenue$6,061,213

Expense

Pro Players Total Salaries$54,303,333
Farm Players Total Salaries$7,300,748
Coaches Total Salaries$3,672,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$46,242,320
Farm Year To Date Expenses$6,061,122
Pro Salary Cap To Date$44,406,320
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,591,689
Farm Estimated Season Revenue$2,508,088
Pro Remaining Season Days56
Pro Expenses Per Days$296,330
Pro Estimated Expenses$16,594,480
Farm Remaining Season Days56
Farm Expenses Per Days$43,650
Farm Estimated Expenses$2,444,400
Estimated Season Expenses$19,038,880
Season Salary Cap$54,303,333
Estimate Under Maximum Salary Cap of $89,762,500$35,459,167
Estimate Over Minimum Salary Cap of $61,700,000 -$7,396,667
Current Bank Account$46,929,701
Projected Bank Account$49,990,598

Pro Players Salaries

Jonathan Huberdeau $11,550,000 (8)
Carey Price $8,930,000 (2)
Seth Jones (Out of Payroll) $8,550,000 (7)
Dylan Cozens (Out of Payroll) $7,100,000 (7)
Sidney Crosby (Out of Payroll) $6,960,000 (2)
Josh Anderson $5,500,000 (4)
Viktor Arvidsson $4,250,000 (1)
John Klingberg (Out of Payroll) $4,150,000 (1)
Jack Campbell $3,470,000 (1)
Anton Forsberg $2,150,000 (1)
Matt Martin $1,350,000 (1)
Alexander Edler $1,200,000 (1)
Steven Lorentz (Out of Payroll) $1,160,000 (1)
Nathan Beaulieu $890,000 (1)
Aliaksei Protas $888,333 (1)
Dakota Joshua $825,000 (1)
Reese Johnson (Out of Payroll) $800,000 (1)
Max McCormick $800,000 (1)
Mikey Eyssimont $800,000 (2)
Brad Hunt $800,000 (1)
Andy Andreoff $800,000 (1)
Simon Benoit $775,000 (1)
Vincent Desharnais (Out of Payroll) $775,000 (1)
Cole Smith $775,000 (1)
Total Pro Players24
Salary Commitment
Year 2023 : $75,248,333
Year 2024 : $49,390,000
Year 2025 : $32,700,000
Year 2026 : $32,700,000
Salary Average Commitment
Year 2023 : $75,235,833
Year 2024 : $49,390,000
Year 2025 : $32,700,000
Year 2026 : $32,700,000
Salary Cap with 1 Way Contract
Year 2023 : $75,248,333
Year 2024 : $49,390,000
Year 2025 : $32,700,000
Year 2026 : $32,700,000

Farm Players Salaries

Keith Yandle $952,000 (1)
Max Pacioretty $800,000 (1)
Luke Toporowski $190,000 (2)
Michael Milne $190,000 (2)
Michael Vukojevic $185,000 (1)
Calle Sjalin $185,000 (1)
Brandon Coe $185,000 (1)
Jamieson Rees $182,167 (1)
Noel Gunler $175,000 (2)
Max Ellis $167,750 (2)
Martin Chromiak $167,667 (1)
Dmitry Ovchinnikov $167,000 (1)
Adam Klapka $166,500 (1)
Keith Petruzzelli $163,500 (1)
Max Willman $162,000 (1)
Lukas Cormier $158,667 (2)
Simon Ryfors $157,500 (1)
Andrew Agozzino $156,000 (1)
Andy Welinski $155,000 (1)
Jett Alexander $155,000 (2)
Dominik Shine $155,000 (1)
Alex-Olivier Voyer $155,000 (1)
Frank Hora $155,000 (1)
Vincent Sevigny $155,000 (2)
Tommy Miller $155,000 (2)
Ryan Jones $155,000 (1)
Jonny Brodzinski $155,000 (1)
Travis Barron $155,000 (2)
Felix Robert $155,000 (1)
Greg Meireles $155,000 (2)
Matthew Wedman $155,000 (1)
Dustin Tokarski $155,000 (1)
Kirill Tyutyayev $155,000 (1)
Kyle MacLean $155,000 (2)
Dino Kambeitz $155,000 (1)
Ethan Keppen $155,000 (1)
Total Farm Players36
Salary Commitment
Year 2023 : $7,300,751
Year 2024 : $1,811,417
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $7,240,751
Year 2024 : $1,796,417
Year 2025 : $0
Year 2026 : $0

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $120 - 5,973 - 99.55%
Level 2: 5000 - $80 - 4,988 - 99.76%
Level 3: 2000 - $40 - 1,990 - 99.51%
Level 4: 3615 - $20 - 3,615 - 100.00%
Luxury : 1000 - $200 - 997 - 99.69%
Total Capacity :17615
Team Popularity : 107.00%
Farm
Farm Level 1: 4000 - $35 - 3,806 - 95.14%
Farm Level 2: 3500 - $15 - 3,315 - 94.73%
Farm Total Capacity :7500

Income

Home Games Left12
Average Attendance - %17,563 - 99.70%
Average Income per Game$1,687,138
Year to Date Revenue$48,927,003
Farm
Home Games Left12
Average Attendance - %7,121 - 94.95%
Average Income per Game$210,366
Year to Date Revenue$6,100,607

Expense

Pro Players Total Salaries$67,056,667
Farm Players Total Salaries$6,429,364
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$53,568,571
Farm Year To Date Expenses$5,324,378
Pro Salary Cap To Date$52,506,063
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,245,656
Farm Estimated Season Revenue$2,524,389
Pro Remaining Season Days56
Pro Expenses Per Days$357,066
Pro Estimated Expenses$19,995,696
Farm Remaining Season Days56
Farm Expenses Per Days$38,174
Farm Estimated Expenses$2,137,744
Estimated Season Expenses$22,133,440
Season Salary Cap$67,056,667
Estimate Under Maximum Salary Cap of $89,762,500$22,705,833
Estimate Over Minimum Salary Cap of $61,700,000 $5,356,667
Current Bank Account$13,542,224
Projected Bank Account$14,178,829

Pro Players Salaries

Jack Eichel $10,000,000 (3)
Elias Pettersson (Out of Payroll) $7,350,000 (1)
Nico Hischier (Out of Payroll) $7,250,000 (4)
Joshua Morrissey $6,250,000 (5)
Vladislav Gavrikov $5,880,000 (2)
Esa Lindell $5,800,000 (2)
Travis Konecny $5,500,000 (2)
Ville Husso $4,750,000 (2)
Connor Murphy $4,620,000 (3)
Jack Roslovic $4,000,000 (1)
Jeremy Swayman $3,475,000 (1)
Alex Iafallo (Out of Payroll) $3,120,000 (1)
Alex Vlasic $1,491,667 (1)
Philippe Myers $1,400,000 (1)
Kyle Burroughs $1,100,000 (3)
Jansen Harkins $850,000 (1)
Josh Leivo $790,000 (1)
Sam Anas $790,000 (1)
Matthew Highmore $780,000 (1)
Mike Sgarbossa $780,000 (2)
Haydn Fleury $775,000 (1)
Adam Gaudette $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $77,526,667
Year 2024 : $51,930,000
Year 2025 : $29,220,000
Year 2026 : $13,500,000
Salary Average Commitment
Year 2023 : $77,514,167
Year 2024 : $51,930,000
Year 2025 : $29,220,000
Year 2026 : $13,500,000
Salary Cap with 1 Way Contract
Year 2023 : $77,526,667
Year 2024 : $51,930,000
Year 2025 : $29,220,000
Year 2026 : $13,500,000

Farm Players Salaries

Cam Atkinson $1,292,000 (2)
Anthony Duclair $600,000 (1)
Cole Cassels (Out of Payroll) $191,100 (1)
Matt Stienburg $190,000 (2)
Thomas Bordeleau $185,000 (1)
Corson Ceulemans $185,000 (3)
Peetro Seppala $185,000 (1)
Jean-Luc Foudy $185,000 (1)
Filip Mesar $183,667 (3)
Samu Tuomaala $178,833 (2)
Cayden Primeau (Out of Payroll) $178,000 (2)
Viktor Lodin $174,300 (1)
Maxim Marushev $170,100 (1)
Adam Cracknell $166,000 (1)
Tanner MacMaster $165,165 (1)
David Tendeck $164,500 (1)
Brent Gates Jr $161,700 (1)
John Stevens $158,000 (1)
Olle Eriksson Ek $157,500 (1)
Olli Juolevi $157,500 (1)
Yanni Kaldis $157,500 (1)
Henry Bowlby $157,500 (1)
John Hayden $156,000 (1)
Luka Profaca $155,000 (2)
Declan Chisholm $155,000 (1)
Joey Keane $155,000 (1)
Mitchell Chaffee $155,000 (1)
Lucas Condotta $155,000 (1)
Wyatt Kalynuk $155,000 (1)
Matt Kiersted (Out of Payroll) $155,000 (1)
Jakub Skarek (Out of Payroll) $155,000 (2)
Total Farm Players31
Salary Commitment
Year 2023 : $6,739,365
Year 2024 : $2,517,500
Year 2025 : $368,667
Year 2026 : $0
Salary Average Commitment
Year 2023 : $6,726,865
Year 2024 : $2,517,500
Year 2025 : $368,667
Year 2026 : $0

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $120 - 5,754 - 95.90%
Level 2: 5000 - $80 - 4,765 - 95.31%
Level 3: 2000 - $40 - 1,913 - 95.63%
Level 4: 3174 - $20 - 3,174 - 100.00%
Luxury : 1000 - $200 - 939 - 93.86%
Total Capacity :17174
Team Popularity : 96.00%
Farm
Farm Level 1: 4000 - $35 - 3,726 - 93.16%
Farm Level 2: 3500 - $15 - 3,304 - 94.39%
Farm Total Capacity :7500

Income

Home Games Left13
Average Attendance - %16,545 - 96.34%
Average Income per Game$1,609,330
Year to Date Revenue$45,061,232
Farm
Home Games Left13
Average Attendance - %7,030 - 93.73%
Average Income per Game$206,971
Year to Date Revenue$5,795,190

Expense

Pro Players Total Salaries$69,230,000
Farm Players Total Salaries$7,335,466
Coaches Total Salaries$3,275,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,739,602
Farm Year To Date Expenses$5,576,981
Pro Salary Cap To Date$46,954,602
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,921,286
Farm Estimated Season Revenue$2,690,624
Pro Remaining Season Days56
Pro Expenses Per Days$373,698
Pro Estimated Expenses$20,927,088
Farm Remaining Season Days56
Farm Expenses Per Days$42,138
Farm Estimated Expenses$2,359,728
Estimated Season Expenses$23,286,816
Season Salary Cap$69,230,000
Estimate Under Maximum Salary Cap of $89,762,500$20,532,500
Estimate Over Minimum Salary Cap of $61,700,000 $7,530,000
Current Bank Account$7,486,009
Projected Bank Account$7,811,103

Pro Players Salaries

Mark Stone $9,500,000 (4)
Andrei Vasilevskiy $9,500,000 (5)
Hampus Lindholm $6,500,000 (7)
Jonas Brodin $6,000,000 (4)
Zach Hyman $5,500,000 (5)
Ryan Strome $5,000,000 (4)
Brendan Gallagher $4,880,000 (3)
Elias Lindholm $4,850,000 (1)
Jonas Siegenthaler $3,400,000 (5)
Cody Glass $2,500,000 (2)
Ryan McLeod $2,100,000 (2)
Ryan Donato $2,000,000 (2)
Anders Bjork $1,600,000 (1)
Samuel Montembeault $1,000,000 (1)
Michael Kesselring $925,000 (1)
Nathan Walker $850,000 (1)
MacKenzie Entwistle $800,000 (1)
Colton White $775,000 (1)
Parker Kelly $775,000 (1)
Brayden Pachal $775,000 (2)
Total Pro Players20
Salary Commitment
Year 2023 : $69,230,000
Year 2024 : $57,655,000
Year 2025 : $50,280,000
Year 2026 : $45,400,000
Salary Average Commitment
Year 2023 : $69,205,000
Year 2024 : $57,655,000
Year 2025 : $50,280,000
Year 2026 : $45,400,000
Salary Cap with 1 Way Contract
Year 2023 : $69,230,000
Year 2024 : $57,655,000
Year 2025 : $50,280,000
Year 2026 : $45,400,000

Farm Players Salaries

Ryan Ellis $1,188,000 (4)
Tanner Pearson $716,000 (1)
Mike Reilly $450,000 (1)
Rocco Grimaldi $364,000 (1)
Ross Johnston $220,000 (3)
Daniil Tarasov $210,000 (2)
Garrett Wilson $194,000 (1)
Dylan Blujus $192,000 (1)
Georgii Merkulov $185,000 (2)
Vladislav Firstov $185,000 (2)
Sam Hentges $185,000 (1)
Cole Schneider $182,000 (1)
Jordie Benn $174,000 (1)
Sam Poulin $172,667 (1)
Cameron Butler $171,667 (3)
Connor Corcoran $170,800 (1)
Keith Kinkaid $170,000 (1)
Tuukka Tieksola (Out of Payroll) $168,667 (1)
Ilya Nikolaev $167,333 (2)
Nick Cicek $167,000 (1)
Semyon Der-Arguchintsev $161,000 (1)
Mike Hardman $160,000 (1)
Alexander True $155,000 (1)
Daniil Chechelev $155,000 (1)
Turner Ottenbreit $155,000 (1)
Jake Christiansen $155,000 (1)
Jacob Pivonka $155,000 (1)
Will Bitten $155,000 (1)
Nathan Staios $155,000 (1)
Robert Calisti $155,000 (1)
Ivan Prosvetov $155,000 (1)
Beck Malenstyn $155,000 (1)
Total Farm Players32
Salary Commitment
Year 2023 : $7,504,134
Year 2024 : $2,327,000
Year 2025 : $1,579,667
Year 2026 : $1,188,000
Salary Average Commitment
Year 2023 : $7,484,134
Year 2024 : $2,327,000
Year 2025 : $1,579,667
Year 2026 : $1,188,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NamePengrowth Saddledome
Level 1: 6000 - $120 - 5,976 - 99.59%
Level 2: 5000 - $80 - 4,991 - 99.81%
Level 3: 2000 - $40 - 1,988 - 99.42%
Level 4: 5289 - $20 - 4,745 - 89.71%
Luxury : 1000 - $200 - 997 - 99.67%
Total Capacity :19289
Team Popularity : 106.00%
Farm
Farm Level 1: 4000 - $35 - 3,818 - 95.44%
Farm Level 2: 3500 - $15 - 3,281 - 93.73%
Farm Total Capacity :7500

Income

Home Games Left13
Average Attendance - %18,696 - 96.93%
Average Income per Game$1,713,614
Year to Date Revenue$47,981,197
Farm
Home Games Left13
Average Attendance - %7,098 - 94.64%
Average Income per Game$210,247
Year to Date Revenue$5,886,914

Expense

Pro Players Total Salaries$79,775,000
Farm Players Total Salaries$5,546,962
Coaches Total Salaries$3,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,113,891
Farm Year To Date Expenses$5,034,429
Pro Salary Cap To Date$54,583,891
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,276,984
Farm Estimated Season Revenue$2,733,210
Pro Remaining Season Days56
Pro Expenses Per Days$426,745
Pro Estimated Expenses$23,897,720
Farm Remaining Season Days56
Farm Expenses Per Days$36,390
Farm Estimated Expenses$2,037,840
Estimated Season Expenses$25,935,560
Season Salary Cap$79,775,000
Estimate Under Maximum Salary Cap of $89,762,500$9,987,500
Estimate Over Minimum Salary Cap of $61,700,000 $18,075,000
Current Bank Account$24,467,072
Projected Bank Account$23,541,706

Pro Players Salaries

Dougie Hamilton $9,000,000 (5)
Brent Burns $8,000,000 (2)
Logan Couture $7,200,000 (4)
Nikolaj Ehlers $6,000,000 (2)
Vincent Trocheck $5,880,000 (4)
Andrei Kuzmenko $5,500,000 (2)
Vladimir Tarasenko $5,250,000 (1)
Tyler Toffoli $4,460,000 (1)
Shayne Gostisbehere $4,330,000 (1)
Mathew Dumba $4,100,000 (1)
Marc-Andre Fleury $3,500,000 (1)
Erik Haula $3,150,000 (3)
Ilya Lyubushkin $2,750,000 (1)
Morgan Geekie $2,000,000 (2)
Michael McLeod $1,400,000 (1)
James Reimer $1,350,000 (1)
Nick Holden $1,130,000 (1)
Martin Frk $870,000 (1)
Patrick Brown $800,000 (2)
Austin Watson $780,000 (1)
Mackenzie MacEachern $775,000 (2)
Joe Hicketts $775,000 (1)
David Gustafsson $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $79,775,000
Year 2024 : $48,305,000
Year 2025 : $25,230,000
Year 2026 : $22,080,000
Salary Average Commitment
Year 2023 : $79,775,000
Year 2024 : $48,305,000
Year 2025 : $25,230,000
Year 2026 : $22,080,000
Salary Cap with 1 Way Contract
Year 2023 : $79,775,000
Year 2024 : $48,305,000
Year 2025 : $25,230,000
Year 2026 : $22,080,000

Farm Players Salaries

Eric Comrie $360,000 (1)
Martin Kaut $257,667 (1)
Darren Helm $250,000 (1)
Alexei Melnichuk $203,963 (1)
Donovan Sebrango $185,000 (1)
Henri Nikkanen $185,000 (2)
Maxime Fortier $185,000 (1)
Mattias Norlinder $185,000 (1)
Simon Johansson $185,000 (1)
Alex Lyon $180,000 (2)
Tristen Robins $178,833 (1)
Dylan Sikura $174,300 (1)
Daniel ORegan $174,000 (1)
Nate Sucese $172,200 (1)
Cal OReilly $170,000 (1)
Matt Bartkowski $166,000 (1)
Cory Schneider $158,000 (1)
Tyler Sikura (Out of Payroll) $158,000 (1)
Linus Sandin $157,500 (1)
Joona Luoto $157,500 (1)
Brett Seney $156,000 (1)
Christian Wolanin $156,000 (2)
Mason Morelli $155,000 (2)
Paul LaDue $155,000 (1)
Nikita Soshnikov $155,000 (1)
Evan Weinger $155,000 (1)
Dmitrij Jaskin $155,000 (1)
Fredrik Karlstrom $155,000 (1)
Jesper Sellgren $155,000 (1)
Brad Malone $155,000 (1)
Petteri Lindbohm $155,000 (1)
Ben Gleason $155,000 (2)
Total Farm Players32
Salary Commitment
Year 2023 : $5,704,963
Year 2024 : $831,000
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $5,674,463
Year 2024 : $831,000
Year 2025 : $0
Year 2026 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $120 - 5,841 - 97.34%
Level 2: 5000 - $80 - 4,853 - 97.06%
Level 3: 2000 - $40 - 1,941 - 97.04%
Level 4: 5519 - $20 - 4,336 - 78.57%
Luxury : 1000 - $200 - 958 - 95.80%
Total Capacity :19519
Team Popularity : 99.00%
Farm
Farm Level 1: 4000 - $35 - 3,752 - 93.81%
Farm Level 2: 3500 - $15 - 3,300 - 94.29%
Farm Total Capacity :7500

Income

Home Games Left13
Average Attendance - %17,929 - 91.85%
Average Income per Game$1,661,826
Year to Date Revenue$46,531,139
Farm
Home Games Left13
Average Attendance - %7,052 - 94.03%
Average Income per Game$207,953
Year to Date Revenue$5,822,686

Expense

Pro Players Total Salaries$69,625,000
Farm Players Total Salaries$5,115,754
Coaches Total Salaries$2,580,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,511,652
Farm Year To Date Expenses$4,372,933
Pro Salary Cap To Date$46,449,153
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,603,743
Farm Estimated Season Revenue$2,703,390
Pro Remaining Season Days56
Pro Expenses Per Days$370,443
Pro Estimated Expenses$20,744,808
Farm Remaining Season Days56
Farm Expenses Per Days$32,270
Farm Estimated Expenses$1,807,120
Estimated Season Expenses$22,551,928
Season Salary Cap$69,625,000
Estimate Under Maximum Salary Cap of $89,762,500$20,137,500
Estimate Over Minimum Salary Cap of $61,700,000 $7,925,000
Current Bank Account$11,747,316
Projected Bank Account$13,502,521

Pro Players Salaries

Mikko Rantanen $9,250,000 (2)
Leon Draisaitl $8,500,000 (2)
Quinn Hughes $7,850,000 (4)
Nazem Kadri $5,600,000 (6)
Evander Kane $5,130,000 (3)
Rickard Rakell $5,000,000 (5)
Noah Hanifin $4,950,000 (1)
Jakob Chychrun $4,600,000 (2)
Lucas Raymond $3,425,000 (1)
Frederick Gaudreau $2,050,000 (4)
Erik Brannstrom $2,000,000 (1)
Nick Deslauriers $1,710,000 (2)
Antti Raanta $1,500,000 (1)
Craig Smith $1,100,000 (1)
Akira Schmid $1,020,000 (1)
Nils Aman $925,000 (1)
Jonathan Drouin $910,000 (1)
Connor Carrick $850,000 (1)
Matt Irwin $850,000 (1)
Nick Cousins $830,000 (1)
Chad Ruhwedel $800,000 (1)
Cam Dineen $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $69,625,000
Year 2024 : $49,690,000
Year 2025 : $25,630,000
Year 2026 : $20,500,000
Salary Average Commitment
Year 2023 : $69,625,000
Year 2024 : $49,690,000
Year 2025 : $25,630,000
Year 2026 : $20,500,000
Salary Cap with 1 Way Contract
Year 2023 : $69,625,000
Year 2024 : $49,690,000
Year 2025 : $25,630,000
Year 2026 : $20,500,000

Farm Players Salaries

Cedric Paquette $210,000 (1)
Brandon Pirri $208,000 (1)
Richard Clune $200,000 (1)
Austin Carroll $198,000 (1)
Ilya Konovalov $194,250 (1)
Christopher Gibson $192,000 (1)
Nikita Korostelev $190,766 (1)
Karl Henriksson $185,000 (1)
Nate Clurman $185,000 (1)
Shawn St- Amant $181,682 (1)
Julien Nantel $181,427 (1)
Matt Read $178,000 (1)
Brendan Guhle $176,400 (1)
Artem Grushnikov $176,000 (3)
Macoy Erkamps $174,000 (1)
Brayden Tracey $172,667 (1)
Alexandre Fortin $171,402 (1)
Zac Dalpe $170,000 (2)
Kyle Wood $169,785 (1)
Spencer Martin $168,000 (1)
Ryan Fitzgerald $166,000 (1)
Beck Warm $165,375 (1)
Blake Speers (Out of Payroll) $165,375 (1)
Michael Liambas $164,000 (1)
Tanner Fritz $158,000 (1)
Cale Morris $157,500 (1)
Ed Wittchow $157,500 (1)
Wyatt Aamodt $155,000 (1)
Tobie Bisson $155,000 (2)
Jake Livingstone $155,000 (2)
Nicolas Beaudin (Out of Payroll) $155,000 (1)
Total Farm Players31
Salary Commitment
Year 2023 : $5,436,129
Year 2024 : $656,000
Year 2025 : $176,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $5,436,129
Year 2024 : $656,000
Year 2025 : $176,000
Year 2026 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $120 - 5,665 - 94.42%
Level 2: 5000 - $80 - 4,781 - 95.63%
Level 3: 2000 - $40 - 1,906 - 95.31%
Level 4: 3500 - $20 - 3,500 - 100.00%
Luxury : 1000 - $200 - 947 - 94.71%
Total Capacity :17500
Team Popularity : 96.00%
Farm
Farm Level 1: 4000 - $35 - 3,773 - 94.32%
Farm Level 2: 3500 - $15 - 3,329 - 95.13%
Farm Total Capacity :7500

Income

Home Games Left11
Average Attendance - %16,800 - 96.00%
Average Income per Game$1,607,717
Year to Date Revenue$48,231,506
Farm
Home Games Left11
Average Attendance - %7,102 - 94.70%
Average Income per Game$209,293
Year to Date Revenue$6,278,775

Expense

Pro Players Total Salaries$67,434,583
Farm Players Total Salaries$4,927,612
Coaches Total Salaries$3,240,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,078,610
Farm Year To Date Expenses$4,415,882
Pro Salary Cap To Date$47,548,610
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,684,886
Farm Estimated Season Revenue$2,302,218
Pro Remaining Season Days56
Pro Expenses Per Days$362,472
Pro Estimated Expenses$20,298,432
Farm Remaining Season Days56
Farm Expenses Per Days$31,290
Farm Estimated Expenses$1,752,240
Estimated Season Expenses$22,050,672
Season Salary Cap$67,434,583
Estimate Under Maximum Salary Cap of $89,762,500$22,327,917
Estimate Over Minimum Salary Cap of $61,700,000 $5,734,583
Current Bank Account$38,433,929
Projected Bank Account$36,370,361

Pro Players Salaries

Adam Fox $9,500,000 (6)
Matthew Boldy $7,000,000 (7)
Rasmus Dahlin $6,000,000 (1)
Jakub Vrana $5,250,000 (1)
Samuel Girard $5,000,000 (4)
Jake McCabe $4,000,000 (2)
Matias Maccelli $3,425,000 (3)
Alexandar Georgiev (Out of Payroll) $3,400,000 (2)
Alex Turcotte $2,444,167 (1)
Nick Bjugstad $2,100,000 (2)
Kevin Lankinen $2,000,000 (1)
Marcus Johansson $2,000,000 (2)
David Jiricek $1,918,333 (3)
Kent Johnson $1,850,000 (1)
Conor Sheary $1,800,000 (3)
Marco Rossi $1,713,333 (2)
Blake Lizotte $1,675,000 (1)
Ivan Morozov $1,562,500 (1)
Troy Stecher $1,100,000 (1)
Dmitry Kulikov $1,000,000 (1)
Juuso Valimaki $1,000,000 (1)
Lauri Pajuniemi $971,250 (1)
Nico Daws $925,000 (1)
Sheldon Rempal $840,000 (1)
Matt Nieto $810,000 (2)
Phil Di Giuseppe (Out of Payroll) $780,000 (2)
Brendan Lemieux $775,000 (1)
Caleb Jones $775,000 (1)
Total Pro Players28
Salary Commitment
Year 2023 : $71,614,583
Year 2024 : $43,446,666
Year 2025 : $28,643,333
Year 2026 : $21,500,000
Salary Average Commitment
Year 2023 : $71,614,583
Year 2024 : $43,446,666
Year 2025 : $28,643,333
Year 2026 : $21,500,000
Salary Cap with 1 Way Contract
Year 2023 : $71,614,583
Year 2024 : $43,446,666
Year 2025 : $28,643,333
Year 2026 : $21,500,000

Farm Players Salaries

Sebastian Cossa $342,667 (3)
Patrick Maroon $220,000 (1)
Mason Lohrei $210,000 (2)
Henry Thrun $206,250 (1)
Ryan Bednard $203,963 (1)
Ty Glover $185,000 (2)
Maxim Cajkovic $185,000 (1)
Jachym Kondelik $185,000 (1)
Blake McLaughlin $185,000 (1)
Roby Jarventie $185,000 (1)
Mackie Samoskevich $185,000 (2)
Michal Teply $183,833 (1)
Justin Sourdif $180,500 (2)
Samuel Knazko $180,500 (2)
Egor Afanasyev $179,233 (1)
Nolan Foote $172,667 (1)
Connor McMichael $172,667 (1)
Alexander Pashin $165,333 (2)
Jakub Lauko $157,500 (2)
Brian Lashoff $157,500 (1)
Liam Foudy $155,000 (1)
Brandon Scanlin $155,000 (1)
Jake Wise $155,000 (1)
Chase Wouters $155,000 (1)
Cam Lee $155,000 (1)
Jake Massie $155,000 (1)
Michael Karow $155,000 (2)
Devin Cooley (Out of Payroll) $155,000 (1)
Total Farm Players28
Salary Commitment
Year 2023 : $5,082,613
Year 2024 : $1,761,500
Year 2025 : $342,667
Year 2026 : $0
Salary Average Commitment
Year 2023 : $5,069,113
Year 2024 : $1,761,500
Year 2025 : $342,667
Year 2026 : $0

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $120 - 5,937 - 98.94%
Level 2: 5000 - $80 - 4,948 - 98.96%
Level 3: 2000 - $40 - 1,974 - 98.72%
Level 4: 4730 - $20 - 4,500 - 95.15%
Luxury : 1000 - $200 - 988 - 98.85%
Total Capacity :18730
Team Popularity : 104.00%
Farm
Farm Level 1: 4000 - $35 - 3,784 - 94.60%
Farm Level 2: 3500 - $15 - 3,325 - 95.00%
Farm Total Capacity :7500

Income

Home Games Left12
Average Attendance - %18,348 - 97.96%
Average Income per Game$1,696,161
Year to Date Revenue$49,188,674
Farm
Home Games Left12
Average Attendance - %7,109 - 94.79%
Average Income per Game$209,663
Year to Date Revenue$6,080,228

Expense

Pro Players Total Salaries$67,063,167
Farm Players Total Salaries$5,576,529
Coaches Total Salaries$3,198,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,031,087
Farm Year To Date Expenses$4,536,607
Pro Salary Cap To Date$47,297,087
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,353,934
Farm Estimated Season Revenue$2,515,956
Pro Remaining Season Days56
Pro Expenses Per Days$362,037
Pro Estimated Expenses$20,274,072
Farm Remaining Season Days56
Farm Expenses Per Days$32,951
Farm Estimated Expenses$1,845,256
Estimated Season Expenses$22,119,328
Season Salary Cap$67,063,167
Estimate Under Maximum Salary Cap of $89,762,500$22,699,333
Estimate Over Minimum Salary Cap of $61,700,000 $5,363,167
Current Bank Account$33,493,237
Projected Bank Account$34,243,799

Pro Players Salaries

Filip Forsberg $9,350,000 (7)
Ryan Johansen $8,000,000 (2)
Philipp Grubauer $6,490,000 (4)
William Karlsson $5,900,000 (4)
Oliver Bjorkstrand $5,400,000 (3)
Tyson Barrie $4,950,000 (1)
Carter Hart $3,979,000 (1)
Olli Maatta $3,000,000 (2)
Mason Appleton $2,166,667 (2)
Colin Miller $2,040,000 (1)
Maxime Comtois $2,037,500 (1)
Nico Sturm $2,000,000 (2)
Matty Beniers $1,850,000 (1)
Eric Robinson $1,600,000 (1)
Matt Benning $1,380,000 (3)
Braden Schneider $1,325,000 (1)
Kevin Bahl $1,050,000 (2)
Kevin Stenlund $1,000,000 (1)
Mattias Janmark $1,000,000 (1)
Zach Bogosian $940,000 (1)
Sebastian Aho. $830,000 (1)
Jacob Peterson $775,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $67,063,167
Year 2024 : $44,736,667
Year 2025 : $28,520,000
Year 2026 : $21,740,000
Salary Average Commitment
Year 2023 : $67,063,167
Year 2024 : $44,736,667
Year 2025 : $28,520,000
Year 2026 : $21,740,000
Salary Cap with 1 Way Contract
Year 2023 : $67,063,167
Year 2024 : $44,736,667
Year 2025 : $28,520,000
Year 2026 : $21,740,000

Farm Players Salaries

Oskar Lindblom (Out of Payroll) $526,000 (1)
Tyler Kleven $225,000 (2)
Justin Danforth $195,000 (1)
Pierrick Dube $190,000 (2)
Will Cranley $185,000 (2)
Damien Giroux $178,500 (1)
Keean Washkurak $175,000 (1)
Chase Pearson $172,745 (1)
Tyler Parks $169,785 (1)
Anttoni Honka $168,333 (2)
Ukko-Pekka Luukkonen $167,500 (1)
Reece Newkirk $165,667 (1)
Ryan Schmelzer $158,000 (1)
Derek Stepan (Out of Payroll) $158,000 (1)
Jean-Francois Berube $157,500 (1)
Alex Kannok Leipert $157,500 (1)
Nick Wolff $157,500 (1)
Mitchell Vande Sompel $157,500 (1)
Rhett Gardner $156,000 (2)
Corey Schueneman $156,000 (1)
Drake Caggiula $156,000 (2)
Marc Johnstone $155,000 (2)
Callahan Burke $155,000 (1)
Alex Whelan $155,000 (2)
Fredrik Olofsson $155,000 (1)
Benoit-Olivier Groulx $155,000 (1)
Darren Brady $155,000 (2)
John Quenneville $155,000 (2)
Matteo Pietroniro $155,000 (2)
Giovanni Vallati $155,000 (1)
Noel Hoefenmayer $155,000 (1)
Markus Nurmi $155,000 (2)
Mike OLeary $155,000 (1)
Pontus Andreasson $155,000 (2)
Malte Stromwall $155,000 (2)
Total Farm Players35
Salary Commitment
Year 2023 : $6,102,530
Year 2024 : $2,320,333
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $6,087,530
Year 2024 : $2,315,333
Year 2025 : $0
Year 2026 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6000 - $120 - 6,000 - 100.00%
Level 2: 5000 - $80 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 3225 - $20 - 3,225 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :17225
Team Popularity : 115.00%
Farm
Farm Level 1: 4000 - $35 - 3,848 - 96.19%
Farm Level 2: 3500 - $15 - 3,337 - 95.34%
Farm Total Capacity :7500

Income

Home Games Left12
Average Attendance - %17,225 - 100.00%
Average Income per Game$1,684,175
Year to Date Revenue$48,841,075
Farm
Home Games Left12
Average Attendance - %7,185 - 95.80%
Average Income per Game$212,435
Year to Date Revenue$6,160,613

Expense

Pro Players Total Salaries$86,142,143
Farm Players Total Salaries$6,324,748
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$56,677,007
Farm Year To Date Expenses$4,623,700
Pro Salary Cap To Date$55,614,499
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,210,100
Farm Estimated Season Revenue$2,549,219
Pro Remaining Season Days56
Pro Expenses Per Days$456,469
Pro Estimated Expenses$25,562,264
Farm Remaining Season Days56
Farm Expenses Per Days$36,848
Farm Estimated Expenses$2,063,488
Estimated Season Expenses$27,625,752
Season Salary Cap$86,142,143
Estimate Under Maximum Salary Cap of $89,762,500$3,620,357
Estimate Over Minimum Salary Cap of $61,700,000 $24,442,143
Current Bank Account$67,059,856
Projected Bank Account$62,193,423

Pro Players Salaries

Erik Karlsson $8,630,000 (4)
Tomas Hertl $8,540,000 (7)
Evgeny Kuznetsov $7,800,000 (2)
John Carlson $6,400,000 (3)
Cal Petersen $5,500,000 (2)
Ryan Pulock $5,230,000 (7)
Mike Hoffman $4,500,000 (1)
Jacob Markstrom $4,500,000 (3)
Michael Bunting $4,500,000 (3)
Joel Armia $3,400,000 (2)
Justin Holl $3,400,000 (3)
Ryan Lindgren $3,000,000 (1)
David Krejci $3,000,000 (1)
Colton Sissons $2,857,143 (3)
Patrik Nemeth $2,750,000 (1)
Tanner Jeannot $2,665,000 (2)
Sean Walker $2,650,000 (1)
Jason Dickinson $2,650,000 (1)
Brandon Hagel (Out of Payroll) $1,500,000 (1)
Travis Hamonic $1,100,000 (2)
Ben Harpur $790,000 (2)
Sam Gagner $780,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $86,142,143
Year 2024 : $65,312,143
Year 2025 : $44,057,143
Year 2026 : $22,400,000
Salary Average Commitment
Year 2023 : $86,142,143
Year 2024 : $65,312,143
Year 2025 : $44,057,143
Year 2026 : $22,400,000
Salary Cap with 1 Way Contract
Year 2023 : $86,142,143
Year 2024 : $65,312,143
Year 2025 : $44,057,143
Year 2026 : $22,400,000

Farm Players Salaries

Lukas Reichel (Out of Payroll) $1,337,500 (1)
Nicolas Aube-Kubel $245,000 (1)
Tyler Wall $203,963 (1)
Daemon Hunt $185,000 (1)
Jack Thompson $185,000 (1)
Jan Mysak $185,000 (1)
Matej Blumel $185,000 (1)
Oskari Salminen $185,000 (1)
Hudson Elynuik $169,785 (1)
Adam Clendening $166,000 (1)
Michael Pezzetta $162,500 (2)
Jeff Kubiak $162,000 (1)
Joel Teasdale $157,500 (1)
Tommy Nappier $157,500 (1)
Dylan McIlrath $156,000 (2)
Alex Petrovic $156,000 (1)
Vince Hinostroza (Out of Payroll) $156,000 (1)
Dakota Mermis $156,000 (1)
Zach Gallant $155,000 (1)
John Leonard $155,000 (1)
Justin Richards $155,000 (1)
Eetu Tuulola $155,000 (1)
Shawn Boudrias $155,000 (1)
Leon Gawanke $155,000 (1)
Eduards Tralmaks (Out of Payroll) $155,000 (1)
Riley McCourt $155,000 (1)
Nolan Maier $155,000 (2)
Mitchell Weeks $155,000 (2)
Vladimir Tkachev $155,000 (1)
Jeremy McKenna $155,000 (1)
Nathan Smith $155,000 (1)
Nick Swaney $155,000 (1)
Philip Kemp $155,000 (2)
Luke Philp (Out of Payroll) $155,000 (1)
Total Farm Players34
Salary Commitment
Year 2023 : $6,790,748
Year 2024 : $783,500
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $6,750,748
Year 2024 : $783,500
Year 2025 : $0
Year 2026 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $120 - 5,751 - 95.85%
Level 2: 5000 - $80 - 4,793 - 95.86%
Level 3: 2000 - $40 - 1,925 - 96.24%
Level 4: 1015 - $20 - 1,015 - 100.00%
Luxury : 1000 - $200 - 960 - 96.04%
Total Capacity :15015
Team Popularity : 97.00%
Farm
Farm Level 1: 4000 - $35 - 3,761 - 94.03%
Farm Level 2: 3500 - $15 - 3,275 - 93.56%
Farm Total Capacity :7500

Income

Home Games Left13
Average Attendance - %14,444 - 96.20%
Average Income per Game$1,567,342
Year to Date Revenue$43,885,564
Farm
Home Games Left13
Average Attendance - %7,036 - 93.81%
Average Income per Game$207,872
Year to Date Revenue$5,820,427

Expense

Pro Players Total Salaries$69,668,292
Farm Players Total Salaries$6,929,877
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,887,536
Farm Year To Date Expenses$5,543,169
Pro Salary Cap To Date$47,825,077
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,375,440
Farm Estimated Season Revenue$2,702,341
Pro Remaining Season Days56
Pro Expenses Per Days$370,668
Pro Estimated Expenses$20,757,408
Farm Remaining Season Days56
Farm Expenses Per Days$40,781
Farm Estimated Expenses$2,283,736
Estimated Season Expenses$23,041,144
Season Salary Cap$69,668,292
Estimate Under Maximum Salary Cap of $89,762,500$20,094,208
Estimate Over Minimum Salary Cap of $61,700,000 $7,968,292
Current Bank Account$8,014,184
Projected Bank Account$8,050,821

Pro Players Salaries

Marc-Edouard Vlasic $7,000,000 (3)
Mark Scheifele $6,125,000 (1)
Damon Severson $6,090,000 (7)
Travis Sanheim $6,090,000 (7)
Neal Pionk $5,875,000 (2)
Jordan Binnington $5,560,000 (3)
Tyler Bertuzzi $5,500,000 (1)
Ilya Mikheyev $4,750,000 (3)
Ross Colton $4,000,000 (4)
Cody Ceci $3,250,000 (2)
Max Domi $3,000,000 (1)
Warren Foegele $2,750,000 (1)
Owen Power $1,850,000 (1)
Ryan Poehling $1,400,000 (1)
Dawson Mercer $1,294,167 (1)
James van Riemsdyk $1,000,000 (1)
Ty Dellandrea $900,000 (1)
Oliver Wahlstrom $874,125 (1)
Jacob Bernard-Docker $805,000 (2)
Malcolm Subban $780,000 (1)
Paul Cotter $775,000 (3)
Total Pro Players21
Salary Commitment
Year 2023 : $69,668,292
Year 2024 : $44,195,000
Year 2025 : $34,265,000
Year 2026 : $16,180,000
Salary Average Commitment
Year 2023 : $69,668,292
Year 2024 : $44,195,000
Year 2025 : $34,265,000
Year 2026 : $16,180,000
Salary Cap with 1 Way Contract
Year 2023 : $69,668,292
Year 2024 : $44,195,000
Year 2025 : $34,265,000
Year 2026 : $16,180,000

Farm Players Salaries

Gabriel Landeskog $1,400,000 (6)
Jake Bean $466,667 (1)
Tim Schaller $380,000 (1)
Colin Blackwell $240,000 (1)
Alex Green $203,963 (1)
Cam Hillis $191,100 (1)
Justin Scott $186,900 (1)
Devante Stephens $185,956 (1)
William Stromgren $185,000 (3)
Filip Johansson $185,000 (1)
Graeme Clarke $185,000 (1)
Jon Lizotte $182,700 (1)
Dillon Hamaliuk $181,000 (1)
Riley Sheahan $180,600 (1)
Yan Kuznetsov $178,833 (1)
Mason Millman $174,000 (1)
Ty Ronning $165,375 (1)
Garret Sparks $165,375 (1)
Brandon Davidson $165,375 (1)
Shane Starrett $161,700 (1)
Yegor Chinakhov $160,000 (1)
Connor Bunnaman $157,500 (1)
John Lethemon $157,500 (1)
Madison Bowey $157,500 (1)
Luke Witkowski $157,500 (1)
Hayden Verbeek $155,333 (1)
Jake Leschyshyn (Out of Payroll) $155,000 (2)
Chris Wilkie $155,000 (1)
Tyler Wotherspoon $155,000 (1)
Jussi Olkinuora $155,000 (2)
Cole Maier (Out of Payroll) $155,000 (1)
Kristian Vesalainen $155,000 (1)
Total Farm Players32
Salary Commitment
Year 2023 : $7,239,877
Year 2024 : $1,895,000
Year 2025 : $1,585,000
Year 2026 : $1,400,000
Salary Average Commitment
Year 2023 : $7,195,210
Year 2024 : $1,893,333
Year 2025 : $1,585,000
Year 2026 : $1,400,000

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $120 - 5,894 - 98.23%
Level 2: 5000 - $80 - 4,916 - 98.33%
Level 3: 2000 - $40 - 1,963 - 98.15%
Level 4: 4118 - $20 - 4,111 - 99.84%
Luxury : 1000 - $200 - 984 - 98.45%
Total Capacity :18118
Team Popularity : 102.00%
Farm
Farm Level 1: 4000 - $35 - 3,688 - 92.20%
Farm Level 2: 3500 - $15 - 3,311 - 94.60%
Farm Total Capacity :7500

Income

Home Games Left15
Average Attendance - %17,869 - 98.63%
Average Income per Game$1,676,964
Year to Date Revenue$43,601,054
Farm
Home Games Left15
Average Attendance - %6,999 - 93.32%
Average Income per Game$205,560
Year to Date Revenue$5,344,567

Expense

Pro Players Total Salaries$87,655,833
Farm Players Total Salaries$5,143,718
Coaches Total Salaries$3,060,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,251,313
Farm Year To Date Expenses$4,486,197
Pro Salary Cap To Date$60,721,313
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,154,454
Farm Estimated Season Revenue$3,083,404
Pro Remaining Season Days56
Pro Expenses Per Days$467,791
Pro Estimated Expenses$26,196,296
Farm Remaining Season Days56
Farm Expenses Per Days$31,478
Farm Estimated Expenses$1,762,768
Estimated Season Expenses$27,959,064
Season Salary Cap$87,655,833
Estimate Under Maximum Salary Cap of $89,762,500$2,106,667
Estimate Over Minimum Salary Cap of $61,700,000 $25,955,833
Current Bank Account$10,079,198
Projected Bank Account$10,357,992

Pro Players Salaries

Johnny Gaudreau $10,730,000 (6)
Darnell Nurse $10,180,000 (7)
Alex Ovechkin $9,500,000 (3)
Mathew Barzal $9,150,000 (8)
Troy Terry $7,000,000 (7)
Kevin Hayes $6,790,000 (3)
Rasmus Andersson $4,550,000 (3)
Jean-Gabriel Pageau $4,250,000 (3)
Brandon Carlo $4,100,000 (4)
Ilya Sorokin $4,000,000 (1)
Noah Dobson $4,000,000 (2)
Alex Newhook $2,900,000 (4)
Matt Roy $2,840,000 (1)
Casey Cizikas $2,380,000 (4)
Logan OConnor $1,050,000 (2)
Josh Mahura $925,000 (1)
David Rittich $880,000 (1)
JJ Peterka $855,833 (2)
Riley Barber $790,000 (1)
Wade Allison $785,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $87,655,833
Year 2024 : $77,435,833
Year 2025 : $71,530,000
Year 2026 : $46,440,000
Salary Average Commitment
Year 2023 : $87,655,833
Year 2024 : $77,435,833
Year 2025 : $71,530,000
Year 2026 : $46,440,000
Salary Cap with 1 Way Contract
Year 2023 : $87,655,833
Year 2024 : $77,435,833
Year 2025 : $71,530,000
Year 2026 : $46,440,000

Farm Players Salaries

Jack LaFontaine $200,000 (1)
Brandon Gignac $193,550 (1)
Dysin Mayo $190,000 (2)
Ryker Evans (Out of Payroll) $185,000 (2)
Bogdan Trineyev $185,000 (2)
Ilya Usau $185,000 (2)
Isaak Phillips $185,000 (1)
Gage Goncalves (Out of Payroll) $183,833 (1)
Jack Kopacka $182,167 (1)
Brett Harrison $180,500 (3)
Danila Klimovich $178,833 (2)
Vincent Iorio $172,667 (3)
Angus Crookshank $167,667 (1)
William Villeneuve (Out of Payroll) $167,000 (1)
Jean-Christophe Beaudin $163,333 (2)
Oskar Steen $160,000 (1)
Logan Shaw (Out of Payroll) $160,000 (1)
Kaden Fulcher $157,500 (1)
Linus Hogberg $157,500 (1)
Callum Booth $157,500 (1)
Tyler Benson $157,500 (1)
Colton Poolman $155,000 (1)
Cole Moberg $155,000 (1)
Mikhail Maltsev $155,000 (1)
Louie Belpedio $155,000 (2)
Ken Appleby $155,000 (1)
Brendan Warren $155,000 (1)
Steven Fogarty $155,000 (1)
Carson Golder $155,000 (2)
Chase De Leo $155,000 (1)
Dennis Gilbert $155,000 (1)
Ryan Shea $155,000 (1)
Zane McIntyre $155,000 (1)
Scott Perunovich $155,000 (1)
Bryce Gervais $155,000 (1)
Total Farm Players35
Salary Commitment
Year 2023 : $5,839,550
Year 2024 : $1,750,333
Year 2025 : $353,167
Year 2026 : $0
Salary Average Commitment
Year 2023 : $5,811,550
Year 2024 : $1,750,333
Year 2025 : $353,167
Year 2026 : $0

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $120 - 5,478 - 91.29%
Level 2: 5000 - $80 - 4,578 - 91.55%
Level 3: 2000 - $40 - 1,844 - 92.18%
Level 4: 3151 - $20 - 3,151 - 100.00%
Luxury : 1000 - $200 - 926 - 92.64%
Total Capacity :17151
Team Popularity : 93.00%
Farm
Farm Level 1: 2000 - $35 - 1,902 - 95.08%
Farm Level 2: 1000 - $15 - 953 - 95.34%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %15,976 - 93.15%
Average Income per Game$1,547,415
Year to Date Revenue$40,232,796
Farm
Home Games Left15
Average Attendance - %2,855 - 95.17%
Average Income per Game$92,986
Year to Date Revenue$2,417,634

Expense

Pro Players Total Salaries$62,805,000
Farm Players Total Salaries$7,117,130
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$46,610,859
Farm Year To Date Expenses$5,180,818
Pro Salary Cap To Date$45,548,353
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,211,228
Farm Estimated Season Revenue$1,394,789
Pro Remaining Season Days56
Pro Expenses Per Days$334,922
Pro Estimated Expenses$18,755,632
Farm Remaining Season Days56
Farm Expenses Per Days$40,975
Farm Estimated Expenses$2,294,600
Estimated Season Expenses$21,050,232
Season Salary Cap$62,805,000
Estimate Under Maximum Salary Cap of $89,762,500$26,957,500
Estimate Over Minimum Salary Cap of $61,700,000 $1,105,000
Current Bank Account$17,464,374
Projected Bank Account$21,020,159

Pro Players Salaries

Nicklas Backstrom $9,200,000 (2)
Blake Wheeler $7,430,000 (1)
Ryan Suter $7,160,000 (2)
Tyler Johnson $5,500,000 (1)
Nikita Zaitsev $4,500,000 (1)
Joonas Korpisalo $3,600,000 (5)
Jake Walman $3,570,000 (3)
Karel Vejmelka $3,000,000 (2)
Pierre Engvall $3,000,000 (7)
Kyle Okposo $3,000,000 (1)
Noah Cates $2,490,000 (2)
Milan Lucic $1,500,000 (1)
William Carrier $1,400,000 (1)
Riley Stillman $1,350,000 (1)
Alexei Toropchenko $1,250,000 (1)
Ryan Lomberg $880,000 (1)
Erik Gustafsson $870,000 (1)
Hudson Fasching $780,000 (2)
Sheldon Dries $775,000 (1)
Boris Katchouk $775,000 (1)
Johnathan Kovacevic $775,000 (2)
Total Pro Players21
Salary Commitment
Year 2023 : $62,805,000
Year 2024 : $33,575,000
Year 2025 : $10,170,000
Year 2026 : $6,600,000
Salary Average Commitment
Year 2023 : $62,765,000
Year 2024 : $33,566,667
Year 2025 : $10,170,000
Year 2026 : $6,600,000
Salary Cap with 1 Way Contract
Year 2023 : $62,805,000
Year 2024 : $33,575,000
Year 2025 : $10,170,000
Year 2026 : $6,600,000

Farm Players Salaries

Loui Eriksson $1,200,000 (1)
Zack Kassian $640,000 (1)
Bobby Trivigno $248,750 (1)
Corey Andonovski $185,000 (1)
Michael Callahan $185,000 (1)
Declan Carlile (Out of Payroll) $185,000 (1)
Brian Halonen $185,000 (1)
Ville Koivunen $176,000 (3)
Filip Cederqvist $175,000 (1)
Raphael Lavoie $174,825 (1)
Isaac Ratcliffe $170,888 (1)
Denis Gurianov $170,000 (1)
Sam Carrick $170,000 (1)
Dennis Hildeby $168,667 (2)
Zachary Emond $168,000 (1)
Samuel Bolduc (Out of Payroll) $160,000 (2)
Colin Theisen $155,000 (1)
Griffin Mendel $155,000 (1)
Michael DiPietro $155,000 (1)
Strauss Mann $155,000 (2)
Billy Moskal $155,000 (2)
Shawn Element $155,000 (1)
Kyle Capobianco $155,000 (1)
Nate Knoepke $155,000 (1)
Isaac Johnson $155,000 (1)
Koletrane Wilson $155,000 (2)
Sebastian Repo $155,000 (1)
Daniel DAmato $155,000 (1)
Graham Slaggert $155,000 (1)
Adam Karashik $155,000 (1)
Artyom Serikov $155,000 (1)
Austin Osmanski $155,000 (1)
Billy Constantinou $155,000 (1)
Joe Murdaca $155,000 (1)
Brandon Kruse $155,000 (1)
Artur Tyanulin $155,000 (1)
Total Farm Players36
Salary Commitment
Year 2023 : $7,462,130
Year 2024 : $969,667
Year 2025 : $176,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $7,374,630
Year 2024 : $959,667
Year 2025 : $176,000
Year 2026 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $120 - 5,861 - 97.68%
Level 2: 5000 - $80 - 4,885 - 97.70%
Level 3: 2000 - $40 - 1,974 - 98.68%
Level 4: 5758 - $20 - 4,448 - 77.26%
Luxury : 1000 - $200 - 979 - 97.89%
Total Capacity :19758
Team Popularity : 101.00%
Farm
Farm Level 1: 4000 - $35 - 3,781 - 94.52%
Farm Level 2: 3500 - $15 - 3,307 - 94.47%
Farm Total Capacity :7500

Income

Home Games Left12
Average Attendance - %18,147 - 91.84%
Average Income per Game$1,676,442
Year to Date Revenue$48,616,825
Farm
Home Games Left12
Average Attendance - %7,087 - 94.50%
Average Income per Game$209,216
Year to Date Revenue$6,067,271

Expense

Pro Players Total Salaries$87,943,333
Farm Players Total Salaries$8,792,056
Coaches Total Salaries$4,406,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,105,469
Farm Year To Date Expenses$7,082,552
Pro Salary Cap To Date$61,902,579
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,117,307
Farm Estimated Season Revenue$2,510,595
Pro Remaining Season Days56
Pro Expenses Per Days$474,236
Pro Estimated Expenses$26,557,216
Farm Remaining Season Days56
Farm Expenses Per Days$52,542
Farm Estimated Expenses$2,942,352
Estimated Season Expenses$29,499,568
Season Salary Cap$87,943,333
Estimate Under Maximum Salary Cap of $89,762,500$1,819,167
Estimate Over Minimum Salary Cap of $61,700,000 $26,243,333
Current Bank Account$20,564,455
Projected Bank Account$13,692,789

Pro Players Salaries

Zachary Werenski $9,583,333 (5)
Brayden Point $9,500,000 (7)
Nikita Kucherov (Out of Payroll) $9,500,000 (4)
Jesper Bratt $7,875,000 (8)
Victor Hedman $7,875,000 (2)
Steven Stamkos $7,650,000 (1)
Anthony Cirelli $6,250,000 (8)
Michael Anderson $4,125,000 (8)
Artem Zub $3,910,000 (4)
Filip Gustavsson $3,750,000 (3)
Scott Mayfield $3,490,000 (5)
Scott Laughton $2,850,000 (3)
Alexis Lafreniere $2,325,000 (2)
Calle Jarnkrok $2,310,000 (3)
Connor Ingram $1,950,000 (3)
Michael Rasmussen $1,460,000 (1)
Timothy Liljegren $1,400,000 (1)
Morgan Barron $1,350,000 (2)
Nick Perbix (Out of Payroll) $1,125,000 (2)
Scott Harrington $790,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $89,068,333
Year 2024 : $77,768,333
Year 2025 : $65,093,333
Year 2026 : $54,233,333
Salary Average Commitment
Year 2023 : $89,068,333
Year 2024 : $77,768,333
Year 2025 : $65,093,333
Year 2026 : $54,233,333
Salary Cap with 1 Way Contract
Year 2023 : $89,068,333
Year 2024 : $77,768,333
Year 2025 : $65,093,333
Year 2026 : $54,233,333

Farm Players Salaries

Sean Couturier $1,472,000 (7)
Spencer Knight $900,000 (3)
Tyson Jost (Out of Payroll) $400,000 (1)
Marco Kasper $383,667 (3)
Filip Zadina $365,000 (2)
Cole Sillinger $326,667 (1)
Matt Coronato $298,333 (2)
Shakir Mukhamadullin $258,833 (2)
Ryan Merkley $232,667 (1)
Tarmo Reunanen $203,963 (1)
Bode Wilde $188,300 (1)
Aidan McDonough $185,000 (1)
Aleksandr Kisakov $185,000 (2)
Samuel Ersson (Out of Payroll) $185,000 (1)
Jack Finley $183,833 (1)
Vitali Kravtsov $183,750 (1)
Adam Sykora $183,667 (3)
Jonathan Dahlen $165,375 (1)
Travis Dermott $160,000 (1)
Luke Glendening $160,000 (2)
Connor Mackey $156,000 (1)
Akil Thomas $155,000 (1)
Jiri Patera $155,000 (1)
Reilly Walsh $155,000 (1)
Ian Mitchell $155,000 (1)
Patrick Harper $155,000 (1)
Kole Lind $155,000 (1)
Rourke Chartier $155,000 (1)
Roland McKeown $155,000 (1)
Garrett Pilon $155,000 (1)
Riley Damiani $155,000 (1)
Matthew Peca $155,000 (1)
Mitchell Stephens $155,000 (1)
Lucas Johansen (Out of Payroll) $155,000 (1)
Kevin Mandolese $155,000 (1)
Tim Gettinger (Out of Payroll) $155,000 (1)
Total Farm Players36
Salary Commitment
Year 2023 : $9,102,055
Year 2024 : $4,206,500
Year 2025 : $2,939,334
Year 2026 : $1,472,000
Salary Average Commitment
Year 2023 : $9,089,055
Year 2024 : $4,206,500
Year 2025 : $2,939,334
Year 2026 : $1,472,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $120 - 5,896 - 98.27%
Level 2: 5000 - $80 - 4,934 - 98.69%
Level 3: 2000 - $40 - 1,971 - 98.56%
Level 4: 4819 - $20 - 4,524 - 93.87%
Luxury : 1000 - $200 - 983 - 98.26%
Total Capacity :18819
Team Popularity : 103.00%
Farm
Farm Level 1: 4000 - $35 - 3,760 - 94.00%
Farm Level 2: 3500 - $15 - 3,295 - 94.14%
Farm Total Capacity :7500

Income

Home Games Left14
Average Attendance - %18,308 - 97.29%
Average Income per Game$1,688,376
Year to Date Revenue$45,586,161
Farm
Home Games Left14
Average Attendance - %7,055 - 94.07%
Average Income per Game$208,184
Year to Date Revenue$5,620,964

Expense

Pro Players Total Salaries$84,884,999
Farm Players Total Salaries$7,391,984
Coaches Total Salaries$2,902,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,446,275
Farm Year To Date Expenses$5,652,997
Pro Salary Cap To Date$58,936,060
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,637,269
Farm Estimated Season Revenue$2,914,574
Pro Remaining Season Days56
Pro Expenses Per Days$453,214
Pro Estimated Expenses$25,379,984
Farm Remaining Season Days56
Farm Expenses Per Days$42,510
Farm Estimated Expenses$2,380,560
Estimated Season Expenses$27,760,544
Season Salary Cap$84,884,999
Estimate Under Maximum Salary Cap of $89,762,500$4,877,501
Estimate Over Minimum Salary Cap of $61,700,000 $23,184,999
Current Bank Account$30,334,409
Projected Bank Account$29,125,708

Pro Players Salaries

Anze Kopitar $9,500,000 (1)
William Nylander $7,500,000 (1)
Jake Guentzel $6,000,000 (1)
Ryan Nugent-Hopkins $5,640,000 (6)
Adrian Kempe $5,500,000 (3)
Erik Cernak $5,200,000 (8)
Juuse Saros $5,000,000 (2)
Ben Chiarot $4,990,000 (3)
Jamie Oleksiak $4,600,000 (3)
Charlie Coyle $4,460,000 (3)
Trevor Moore $3,570,000 (5)
Kirby Dach $3,362,500 (3)
Mario Ferraro $3,250,000 (3)
William Borgen $2,970,000 (2)
Petr Mrazek $2,850,000 (1)
Casey Mittelstadt $2,500,000 (1)
Laurent Brossoit $1,750,000 (1)
Jack Quinn $1,713,333 (2)
Jack McBain $1,599,999 (2)
Kevin Shattenkirk $1,160,000 (1)
Luke Evangelista $919,167 (1)
Gavin Bayreuther $850,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $84,884,999
Year 2024 : $51,855,832
Year 2025 : $40,572,500
Year 2026 : $14,410,000
Salary Average Commitment
Year 2023 : $84,884,999
Year 2024 : $51,855,832
Year 2025 : $40,572,500
Year 2026 : $14,410,000
Salary Cap with 1 Way Contract
Year 2023 : $84,884,999
Year 2024 : $51,855,832
Year 2025 : $40,572,500
Year 2026 : $14,410,000

Farm Players Salaries

Jordan Greenway $600,000 (2)
Jacob Bryson $370,000 (1)
Phil Kessel $330,000 (1)
Max Jones $259,000 (1)
Mathieu Olivier $242,000 (1)
Kieffer Bellows $240,000 (1)
Owen Pickering $233,667 (3)
Rem Pitlick $220,000 (1)
Brian Elliott $198,000 (1)
Max Sasson $190,000 (2)
Carson Focht $185,500 (1)
Matthew Kessel (Out of Payroll) $185,000 (1)
Marc Del Gaizo $185,000 (1)
Emil Andrae $185,000 (3)
Henry Rybinski $185,000 (2)
William Trudeau $180,667 (2)
Ozzy Wiesblatt $178,833 (1)
Alex Laferriere $175,000 (2)
Devin Shore (Out of Payroll) $170,000 (1)
Gerald Mayhew $170,000 (1)
Troy Grosenick $170,000 (1)
Peter Abbandonato $169,785 (1)
Fraser Minten $169,167 (3)
Blade Jenkins $168,700 (1)
Joel LEsperance $166,000 (1)
Trent Miner $165,667 (1)
Mason Primeau $165,000 (1)
Gage Alexander $162,000 (2)
Wyatt Bongiovanni $160,500 (1)
Jimmy Huntington $157,500 (1)
Guillaume Brisebois $155,000 (2)
Shane Bowers $155,000 (1)
Jacob Larsson $155,000 (1)
Quinn Schmiemann $155,000 (2)
Connor Hvidston $155,000 (1)
Montana Onyebuchi $155,000 (1)
Jesse Ylonen $155,000 (1)
Nick Abruzzese $155,000 (2)
Total Farm Players38
Salary Commitment
Year 2023 : $7,576,986
Year 2024 : $2,545,501
Year 2025 : $587,834
Year 2026 : $0
Salary Average Commitment
Year 2023 : $7,571,986
Year 2024 : $2,545,501
Year 2025 : $587,834
Year 2026 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $120 - 5,783 - 96.38%
Level 2: 5000 - $80 - 4,739 - 94.77%
Level 3: 2000 - $40 - 1,874 - 93.69%
Level 4: 4641 - $20 - 4,172 - 89.90%
Luxury : 1000 - $200 - 949 - 94.88%
Total Capacity :18641
Team Popularity : 96.00%
Farm
Farm Level 1: 4000 - $35 - 3,770 - 94.24%
Farm Level 2: 3500 - $15 - 3,329 - 95.12%
Farm Total Capacity :7500

Income

Home Games Left16
Average Attendance - %17,516 - 93.96%
Average Income per Game$1,634,312
Year to Date Revenue$40,857,798
Farm
Home Games Left16
Average Attendance - %7,099 - 94.65%
Average Income per Game$209,162
Year to Date Revenue$5,229,052

Expense

Pro Players Total Salaries$84,550,449
Farm Players Total Salaries$5,540,375
Coaches Total Salaries$2,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$59,855,589
Farm Year To Date Expenses$4,747,761
Pro Salary Cap To Date$58,580,589
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,148,991
Farm Estimated Season Revenue$3,346,593
Pro Remaining Season Days56
Pro Expenses Per Days$449,742
Pro Estimated Expenses$25,185,552
Farm Remaining Season Days56
Farm Expenses Per Days$33,544
Farm Estimated Expenses$1,878,464
Estimated Season Expenses$27,064,016
Season Salary Cap$84,550,449
Estimate Under Maximum Salary Cap of $89,762,500$5,212,051
Estimate Over Minimum Salary Cap of $61,700,000 $22,850,449
Current Bank Account$3,827,963
Projected Bank Account$6,259,531

Pro Players Salaries

Auston Matthews $11,634,000 (1)
Mitchell Marner $10,893,000 (2)
Patrik Laine $8,700,000 (3)
Jack Hughes $8,000,000 (7)
Tage Thompson $7,142,857 (7)
Thatcher Demko $5,000,000 (3)
Justin Faulk $4,880,000 (4)
Christian Dvorak $4,450,000 (2)
Marcus Pettersson $4,025,175 (2)
TJ Brodie $3,750,000 (1)
Yegor Sharangovich $3,100,000 (2)
Zach Whitecloud $2,725,000 (5)
Brock McGinn $2,060,000 (2)
Miles Wood $1,880,000 (6)
Mackenzie Blackwood $1,760,000 (2)
Christian Fischer $1,125,000 (1)
Wyatt Johnston $1,000,417 (2)
Pierre-Olivier Joseph $825,000 (1)
Calen Addison $825,000 (1)
Kiefer Sherwood $775,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $84,550,449
Year 2024 : $65,616,449
Year 2025 : $38,327,857
Year 2026 : $24,627,857
Salary Average Commitment
Year 2023 : $84,525,448
Year 2024 : $65,616,448
Year 2025 : $38,327,856
Year 2026 : $24,627,856
Salary Cap with 1 Way Contract
Year 2023 : $84,550,449
Year 2024 : $65,616,449
Year 2025 : $38,327,857
Year 2026 : $24,627,857

Farm Players Salaries

Kaedan Korczak (Out of Payroll) $905,000 (1)
Jesse Puljujarvi $600,000 (1)
Victor Soderstrom $304,667 (1)
Nikolai Knyzhov $250,000 (2)
Tyrel Bauer $185,000 (2)
Daniel Torgersson $185,000 (2)
Adam Beckman $178,833 (1)
Parker Bell $171,500 (3)
Josh Davies $171,000 (3)
Elliot Desnoyers $170,833 (2)
Tyson Kozak $170,000 (2)
Joel Kiviranta (Out of Payroll) $170,000 (1)
Jonathan Davidsson $170,000 (1)
Yauheni Aksiantsiuk $165,667 (2)
Brett Brochu $165,375 (1)
Dylan Wells $157,500 (1)
Lias Andersson $155,000 (1)
Zachary Sawchenko $155,000 (1)
Anthony Richard $155,000 (1)
Cliff Pu $155,000 (1)
Brett Murray $155,000 (1)
Kyle Keyser $155,000 (1)
Chad Nychuk (Out of Payroll) $155,000 (2)
Gage Quinney $155,000 (2)
J.C. Beaudin $155,000 (1)
Zachary Massicotte $155,000 (2)
Simon Kubicek $155,000 (2)
Anton Stralman (Out of Payroll) $155,000 (1)
Thomas Caron $155,000 (1)
Nathan Larose $155,000 (1)
Michael Krutil $155,000 (1)
Michael McCarron $155,000 (1)
Anthony Angello $155,000 (2)
Total Farm Players33
Salary Commitment
Year 2023 : $6,755,375
Year 2024 : $2,244,000
Year 2025 : $342,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $6,717,875
Year 2024 : $2,234,000
Year 2025 : $342,500
Year 2026 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $120 - 5,852 - 97.54%
Level 2: 5000 - $80 - 4,908 - 98.15%
Level 3: 2000 - $40 - 1,968 - 98.41%
Level 4: 5250 - $20 - 4,378 - 83.40%
Luxury : 1000 - $200 - 964 - 96.43%
Total Capacity :19250
Team Popularity : 100.00%
Farm
Farm Level 1: 4000 - $35 - 3,742 - 93.55%
Farm Level 2: 3500 - $15 - 3,331 - 95.19%
Farm Total Capacity :7500

Income

Home Games Left14
Average Attendance - %18,071 - 93.88%
Average Income per Game$1,672,181
Year to Date Revenue$45,148,885
Farm
Home Games Left14
Average Attendance - %7,073 - 94.31%
Average Income per Game$208,084
Year to Date Revenue$5,618,256

Expense

Pro Players Total Salaries$73,050,000
Farm Players Total Salaries$5,837,898
Coaches Total Salaries$2,900,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$52,052,506
Farm Year To Date Expenses$4,462,909
Pro Salary Cap To Date$50,635,870
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,410,533
Farm Estimated Season Revenue$2,913,170
Pro Remaining Season Days56
Pro Expenses Per Days$390,885
Pro Estimated Expenses$21,889,560
Farm Remaining Season Days56
Farm Expenses Per Days$35,093
Farm Estimated Expenses$1,965,208
Estimated Season Expenses$23,854,768
Season Salary Cap$73,050,000
Estimate Under Maximum Salary Cap of $89,762,500$16,712,500
Estimate Over Minimum Salary Cap of $61,700,000 $11,350,000
Current Bank Account$50,097,118
Projected Bank Account$52,566,053

Pro Players Salaries

Alex DeBrincat $7,875,000 (4)
Clayton Keller $7,150,000 (5)
Dmitry Orlov $5,810,000 (2)
Joel Farabee $5,000,000 (5)
Kris Letang $4,880,000 (5)
Alex Tuch $4,750,000 (3)
Ryan OReilly $4,500,000 (4)
Nate Schmidt $4,460,000 (2)
Jordan Eberle $4,130,000 (1)
Alec Martinez $3,940,000 (1)
Radko Gudas $3,000,000 (3)
Nick Foligno $3,000,000 (1)
Kaapo Kahkonen $2,750,000 (1)
Vitek Vanecek $2,550,000 (2)
Alexander Barabanov $2,500,000 (1)
Daniel Sprong $2,000,000 (1)
Teddy Blueger $1,900,000 (1)
Pius Suter $1,200,000 (2)
Mark Giordano $880,000 (1)
Trevor Lewis $775,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $73,050,000
Year 2024 : $51,175,000
Year 2025 : $37,155,000
Year 2026 : $29,405,000
Salary Average Commitment
Year 2023 : $73,025,000
Year 2024 : $51,175,000
Year 2025 : $37,155,000
Year 2026 : $29,405,000
Salary Cap with 1 Way Contract
Year 2023 : $73,050,000
Year 2024 : $51,175,000
Year 2025 : $37,155,000
Year 2026 : $29,405,000

Farm Players Salaries

Tucker Poolman $376,000 (2)
Dylan Guenther $348,833 (2)
Alexandre Texier $305,000 (1)
Ryan Wagner $191,100 (1)
Andre Lee $185,000 (1)
Drew Helleson $185,000 (2)
Jack Drury $185,000 (1)
William Wallinder $185,000 (3)
Nikolai Kovalenko $185,000 (2)
Vladislav Kolyachonok $181,000 (1)
Derek Ryan $180,000 (2)
Jacob Perreault $178,833 (1)
Sean Malone $174,300 (1)
Amir Miftakhov $167,667 (1)
Liam Kirk $162,667 (1)
Joe Gambardella $157,500 (1)
Austin Rueschhoff $157,500 (1)
Rasmus Korhonen $157,500 (1)
Wyatt Newpower $157,500 (1)
Antoine Bibeau $157,500 (1)
Jean-Sebastien Dea $155,000 (1)
Tobias Bjornfot $155,000 (2)
Mathias Emilio Pettersen $155,000 (1)
Ty Emberson $155,000 (1)
Pierre-Edouard Bellemare $155,000 (1)
Gregory Hofmann $155,000 (1)
Matthew Boucher (Out of Payroll) $155,000 (2)
Louis Domingue $155,000 (1)
David Gust $155,000 (1)
Jack Ahcan $155,000 (2)
Brogan Rafferty $155,000 (2)
Brian Pinho $155,000 (1)
Jett Woo $155,000 (1)
Total Farm Players33
Salary Commitment
Year 2023 : $5,992,900
Year 2024 : $2,079,833
Year 2025 : $185,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $5,965,400
Year 2024 : $2,074,833
Year 2025 : $185,000
Year 2026 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $120 - 5,657 - 94.29%
Level 2: 5000 - $80 - 4,700 - 94.00%
Level 3: 2000 - $40 - 1,913 - 95.65%
Level 4: 4087 - $20 - 4,033 - 98.67%
Luxury : 1000 - $200 - 951 - 95.13%
Total Capacity :18087
Team Popularity : 95.00%
Farm
Farm Level 1: 4000 - $35 - 3,782 - 94.56%
Farm Level 2: 3500 - $15 - 3,341 - 95.45%
Farm Total Capacity :7500

Income

Home Games Left13
Average Attendance - %17,254 - 95.40%
Average Income per Game$1,612,655
Year to Date Revenue$45,154,336
Farm
Home Games Left13
Average Attendance - %7,123 - 94.98%
Average Income per Game$209,871
Year to Date Revenue$5,876,384

Expense

Pro Players Total Salaries$68,236,666
Farm Players Total Salaries$6,141,746
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,220,609
Farm Year To Date Expenses$5,389,867
Pro Salary Cap To Date$52,945,609
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,964,513
Farm Estimated Season Revenue$2,728,321
Pro Remaining Season Days56
Pro Expenses Per Days$364,774
Pro Estimated Expenses$20,427,344
Farm Remaining Season Days56
Farm Expenses Per Days$38,238
Farm Estimated Expenses$2,141,328
Estimated Season Expenses$22,568,672
Season Salary Cap$68,236,666
Estimate Under Maximum Salary Cap of $89,762,500$21,525,834
Estimate Over Minimum Salary Cap of $61,700,000 $6,536,666
Current Bank Account$42,738,089
Projected Bank Account$43,862,251

Pro Players Salaries

Alex Pietrangelo (Out of Payroll) $8,800,000 (4)
Andrei Svechnikov $7,750,000 (6)
Alex Killorn (Out of Payroll) $6,250,000 (4)
Connor Hellebuyck $6,166,666 (1)
Trevor Zegras $5,750,000 (3)
Martin Jones $5,750,000 (1)
Mikael Backlund $5,350,000 (1)
Mattias Ekholm (Out of Payroll) $4,690,000 (3)
Juraj Slafkovsky $4,450,000 (2)
Connor Brown $4,000,000 (1)
Artturi Lehkonen (Out of Payroll) $3,830,000 (4)
Brandon Tanev $3,500,000 (2)
Jeff Carter $3,125,000 (1)
Adam Boqvist $2,600,000 (2)
Nick Ritchie $1,880,000 (1)
Zach Benson $1,600,000 (3)
Travis Boyd $1,580,000 (1)
Josh Brown $1,275,000 (1)
Calvin de Haan $850,000 (1)
Sam Steel $850,000 (1)
Robert Hagg $850,000 (1)
Brendan Smith $830,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $81,726,666
Year 2024 : $49,220,000
Year 2025 : $38,670,000
Year 2026 : $26,630,000
Salary Average Commitment
Year 2023 : $81,726,666
Year 2024 : $49,220,000
Year 2025 : $38,670,000
Year 2026 : $26,630,000
Salary Cap with 1 Way Contract
Year 2023 : $81,726,666
Year 2024 : $49,220,000
Year 2025 : $38,670,000
Year 2026 : $26,630,000

Farm Players Salaries

Rudolfs Balcers (Out of Payroll) $310,000 (1)
Dylan Holloway $288,333 (1)
Isak Rosen $283,833 (3)
Brendan Perlini $201,923 (1)
Peter DiLiberatore $194,250 (1)
Colten Ellis $185,000 (1)
Olof Lindbom $185,000 (1)
Zach Uens $185,000 (2)
Spencer Stastney $185,000 (1)
Simon Lundmark (Out of Payroll) $185,000 (1)
Joseph Blandisi $182,000 (1)
Nikita Okhotyuk (Out of Payroll) $181,000 (1)
Tanner Dickinson $180,000 (1)
Adam Raska $180,000 (1)
Stanislav Svozil $176,000 (3)
Seth Barton $174,825 (1)
Mitch Eliot $170,000 (2)
Zack Hayes $169,050 (1)
Alex Steeves $166,833 (1)
Maxim Golod $166,600 (1)
Vasily Ponomarev $166,000 (2)
Brayden Burke $165,375 (1)
Matt Rempe $164,000 (2)
Cole Reinhardt $162,667 (1)
Arturs Silovs $159,222 (1)
Luke Henman $158,333 (1)
Xavier Bernard $157,500 (1)
Cole Clayton $155,000 (1)
Logan Nijhoff $155,000 (1)
Tristan Mullin $155,000 (1)
Ryan McGregor $155,000 (1)
Arvid Holm $155,000 (1)
Chris Ortiz $155,000 (1)
D.J. Busdeker $155,000 (1)
Grant Hutton $155,000 (2)
Glenn Gawdin $155,000 (1)
Matt Villalta $155,000 (1)
Brandon Cutler $155,000 (1)
Total Farm Players38
Salary Commitment
Year 2023 : $6,787,744
Year 2024 : $1,299,833
Year 2025 : $459,833
Year 2026 : $0
Salary Average Commitment
Year 2023 : $6,755,244
Year 2024 : $1,299,833
Year 2025 : $459,833
Year 2026 : $0

Predators

Predators is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $120 - 6,000 - 100.00%
Level 2: 5000 - $80 - 5,000 - 100.00%
Level 3: 2000 - $40 - 2,000 - 100.00%
Level 4: 3113 - $20 - 3,113 - 100.00%
Luxury : 1000 - $200 - 1,000 - 100.00%
Total Capacity :17113
Team Popularity : 114.00%
Farm
Farm Level 1: 4000 - $35 - 3,808 - 95.21%
Farm Level 2: 3500 - $15 - 3,327 - 95.05%
Farm Total Capacity :7500

Income

Home Games Left12
Average Attendance - %17,113 - 100.00%
Average Income per Game$1,681,599
Year to Date Revenue$48,766,371
Farm
Home Games Left12
Average Attendance - %7,135 - 95.14%
Average Income per Game$210,677
Year to Date Revenue$6,109,645

Expense

Pro Players Total Salaries$58,360,400
Farm Players Total Salaries$7,867,341
Coaches Total Salaries$3,660,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$46,896,635
Farm Year To Date Expenses$6,571,185
Pro Salary Cap To Date$45,366,635
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,179,188
Farm Estimated Season Revenue$2,528,129
Pro Remaining Season Days56
Pro Expenses Per Days$315,210
Pro Estimated Expenses$17,651,760
Farm Remaining Season Days56
Farm Expenses Per Days$48,788
Farm Estimated Expenses$2,732,128
Estimated Season Expenses$20,383,888
Season Salary Cap$58,360,400
Estimate Under Maximum Salary Cap of $89,762,500$31,402,100
Estimate Over Minimum Salary Cap of $61,700,000 -$3,339,600
Current Bank Account$35,976,629
Projected Bank Account$38,300,058

Pro Players Salaries

Cam Fowler $7,150,000 (3)
Ondrej Palat (Out of Payroll) $6,600,000 (4)
Torey Krug $5,530,000 (4)
Anthony DeAngelo $5,250,000 (1)
Mats Zuccarello $4,800,000 (1)
Blake Coleman $4,660,000 (4)
Barclay Goodrow $3,640,000 (4)
Brian Dumoulin $3,470,000 (2)
Evan Rodrigues $3,300,000 (4)
Brett Kulak $3,030,000 (3)
Frederik Andersen (Out of Payroll) $2,550,000 (2)
Nicolas Hague $2,294,150 (2)
Dan Vladar $2,200,000 (1)
Sean Monahan $2,000,000 (1)
Jordan Martinook $1,800,000 (1)
Tomas Tatar $1,650,000 (1)
Owen Tippett $1,500,000 (1)
Tim Berni $971,250 (1)
Eric Staal (Out of Payroll) $960,000 (1)
Michael Stone $960,000 (1)
Alex Chiasson $830,000 (1)
Vinni Lettieri $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $65,920,400
Year 2024 : $42,999,150
Year 2025 : $33,910,000
Year 2026 : $23,730,000
Salary Average Commitment
Year 2023 : $65,920,400
Year 2024 : $42,999,150
Year 2025 : $33,910,000
Year 2026 : $23,730,000
Salary Cap with 1 Way Contract
Year 2023 : $65,920,400
Year 2024 : $42,999,150
Year 2025 : $33,910,000
Year 2026 : $23,730,000

Farm Players Salaries

Robin Lehner $900,000 (2)
Zemgus Girgensons $500,000 (1)
Justin Braun $368,000 (1)
Michael Del Zotto $320,000 (1)
Jack Studnicka $305,000 (1)
Joakim Kemell $283,667 (3)
Cameron Morrison $194,250 (1)
Jaxson Stauber $185,000 (1)
Ville Petman $185,000 (1)
Santtu Kinnunen $185,000 (1)
C.J. Suess $180,000 (1)
Luke Esposito $174,000 (1)
Michael Hutchinson $174,000 (1)
Libor Hajek $168,000 (1)
Mason Jobst $166,425 (1)
Alan Quine $166,000 (1)
Karson Kuhlman $156,000 (1)
Kyle Criscuolo $156,000 (1)
Trevor Carrick $156,000 (1)
Dryden Hunt $155,000 (2)
Dillon Heatherington $155,000 (1)
Billy Sweezey $155,000 (1)
Clark Bishop $155,000 (2)
Justin Kirkland $155,000 (1)
Artem Anisimov $155,000 (2)
Kevin Connauton $155,000 (1)
Oscar Dansk $155,000 (1)
Mitch McLain $155,000 (1)
Taylor Fedun $155,000 (1)
Kai Wissmann $155,000 (2)
Nick DeSimone $155,000 (1)
Greg Printz $155,000 (2)
Griffin Luce $155,000 (2)
Greg McKegg $155,000 (1)
Jeff Malott $155,000 (1)
Kyle Olson $155,000 (1)
Taylor Ward $155,000 (1)
Byron Froese $155,000 (1)
Total Farm Players38
Salary Commitment
Year 2023 : $7,867,342
Year 2024 : $2,113,667
Year 2025 : $283,667
Year 2026 : $0
Salary Average Commitment
Year 2023 : $7,831,342
Year 2024 : $2,103,667
Year 2025 : $283,667
Year 2026 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $120 - 5,890 - 98.17%
Level 2: 5000 - $80 - 4,897 - 97.94%
Level 3: 2000 - $40 - 1,977 - 98.83%
Level 4: 4200 - $20 - 4,196 - 99.91%
Luxury : 1000 - $200 - 988 - 98.82%
Total Capacity :18200
Team Popularity : 103.00%
Farm
Farm Level 1: 4000 - $35 - 3,791 - 94.78%
Farm Level 2: 3500 - $15 - 3,305 - 94.42%
Farm Total Capacity :7500

Income

Home Games Left14
Average Attendance - %17,948 - 98.61%
Average Income per Game$1,678,048
Year to Date Revenue$45,307,309
Farm
Home Games Left14
Average Attendance - %7,096 - 94.61%
Average Income per Game$209,596
Year to Date Revenue$5,659,086

Expense

Pro Players Total Salaries$87,580,000
Farm Players Total Salaries$5,840,676
Coaches Total Salaries$4,367,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,142,634
Farm Year To Date Expenses$5,309,386
Pro Salary Cap To Date$59,371,778
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,492,679
Farm Estimated Season Revenue$2,934,341
Pro Remaining Season Days56
Pro Expenses Per Days$469,167
Pro Estimated Expenses$26,273,352
Farm Remaining Season Days56
Farm Expenses Per Days$40,144
Farm Estimated Expenses$2,248,064
Estimated Season Expenses$28,521,416
Season Salary Cap$87,580,000
Estimate Under Maximum Salary Cap of $89,762,500$2,182,500
Estimate Over Minimum Salary Cap of $61,700,000 $25,880,000
Current Bank Account$24,679,625
Projected Bank Account$22,585,229

Pro Players Salaries

Nathan MacKinnon $13,860,000 (8)
David Pastrnak $12,380,000 (8)
Roman Josi $9,960,000 (5)
Claude Giroux $6,500,000 (2)
Chris Kreider $6,500,000 (4)
Patrice Bergeron $5,500,000 (1)
Jake Oettinger $4,500,000 (2)
Adam Larsson $4,200,000 (2)
Evan Bouchard $3,900,000 (2)
Nicholas Paul $3,150,000 (6)
Martin Necas $3,000,000 (1)
Brayden McNabb $2,850,000 (2)
Chandler Stephenson $2,750,000 (1)
Jacob Middleton $2,330,000 (2)
Sam Lafferty $1,210,000 (1)
Jonathan Quick $970,000 (1)
Chris Terry $910,000 (1)
Michael Carcone $780,000 (2)
Jayson Megna $780,000 (1)
Nick Seeler $775,000 (1)
Michael Amadio $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $87,580,000
Year 2024 : $70,910,000
Year 2025 : $45,850,000
Year 2026 : $45,850,000
Salary Average Commitment
Year 2023 : $87,567,500
Year 2024 : $70,910,000
Year 2025 : $45,850,000
Year 2026 : $45,850,000
Salary Cap with 1 Way Contract
Year 2023 : $87,580,000
Year 2024 : $70,910,000
Year 2025 : $45,850,000
Year 2026 : $45,850,000

Farm Players Salaries

Jackson LaCombe $277,500 (1)
Brad Lambert $233,667 (3)
Jack St. Ivany $190,000 (1)
Cameron Gaunce $186,000 (1)
William Cuylle $185,000 (1)
Ryan Fanti $185,000 (1)
Hunter Skinner $185,000 (1)
Axel Andersson $183,050 (1)
Tyler Steenbergen $175,000 (1)
Anthony Bitetto $174,300 (1)
Mike Vecchione $174,000 (1)
Pascal Laberge $172,667 (1)
Bobby Lynch $169,785 (1)
Rory Kerins $169,333 (2)
Adam Edstrom $169,333 (2)
Evan Polei $165,375 (1)
Alexander Alexeyev $165,000 (2)
Aaron Dell $162,750 (1)
Jackson Cates $162,750 (1)
Ben McCartney $162,667 (1)
Gabriel Bourque $162,000 (1)
Buddy Robinson $158,000 (1)
T.J. Tynan $158,000 (1)
Bobby Nardella $157,500 (1)
Victor Brattstrom $157,500 (1)
Daniel Walcott $157,500 (1)
Josh Jacobs $156,000 (1)
Jake Lucchini $156,000 (1)
Hayden Hodgson $155,000 (1)
Bokondji Imama $155,000 (1)
Mason Geertsen $155,000 (1)
Scott Sabourin $155,000 (1)
Marshall Rifai $155,000 (2)
Collin Delia $155,000 (1)
Total Farm Players34
Salary Commitment
Year 2023 : $5,840,677
Year 2024 : $892,333
Year 2025 : $233,667
Year 2026 : $0
Salary Average Commitment
Year 2023 : $5,809,010
Year 2024 : $892,333
Year 2025 : $233,667
Year 2026 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $120 - 5,851 - 97.52%
Level 2: 5000 - $80 - 4,851 - 97.01%
Level 3: 2000 - $40 - 1,973 - 98.66%
Level 4: 6000 - $20 - 4,433 - 73.89%
Luxury : 1000 - $200 - 976 - 97.56%
Total Capacity :20000
Team Popularity : 100.00%
Farm
Farm Level 1: 4000 - $35 - 3,809 - 95.23%
Farm Level 2: 3500 - $15 - 3,315 - 94.70%
Farm Total Capacity :7500

Income

Home Games Left12
Average Attendance - %18,084 - 90.42%
Average Income per Game$1,670,881
Year to Date Revenue$48,455,549
Farm
Home Games Left12
Average Attendance - %7,124 - 94.98%
Average Income per Game$210,497
Year to Date Revenue$6,104,419

Expense

Pro Players Total Salaries$76,849,167
Farm Players Total Salaries$5,886,831
Coaches Total Salaries$3,550,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$54,262,854
Farm Year To Date Expenses$6,052,561
Pro Salary Cap To Date$52,987,854
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,050,572
Farm Estimated Season Revenue$2,525,966
Pro Remaining Season Days56
Pro Expenses Per Days$409,631
Pro Estimated Expenses$22,939,336
Farm Remaining Season Days56
Farm Expenses Per Days$39,775
Farm Estimated Expenses$2,227,400
Estimated Season Expenses$25,166,736
Season Salary Cap$76,849,167
Estimate Under Maximum Salary Cap of $89,762,500$12,913,333
Estimate Over Minimum Salary Cap of $61,700,000 $15,149,167
Current Bank Account$3,006,589
Projected Bank Account$416,391

Pro Players Salaries

Aleksander Barkov $10,000,000 (7)
Matthew Tkachuk $9,500,000 (7)
Jared Spurgeon $7,580,000 (4)
Sam Reinhart $6,500,000 (1)
John Gibson $6,400,000 (4)
Evgeni Malkin $6,100,000 (3)
Filip Hronek $4,400,000 (1)
Andreas Athanasiou $3,190,000 (2)
Gustav Nyquist $3,190,000 (2)
Kailer Yamamoto $3,100,000 (2)
Justin Schultz $3,000,000 (1)
Gustav Forsling $2,666,667 (1)
Alexander Romanov $2,500,000 (2)
Jaroslav Halak $1,880,000 (1)
Yakov Trenin $1,700,000 (1)
Nils Hoglander $1,100,000 (2)
Jonatan Berggren $925,000 (1)
Evgeny Svechnikov $787,500 (1)
Jack Johnson $780,000 (1)
Jalen Chatfield $775,000 (1)
Nic Petan $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $76,849,167
Year 2024 : $52,660,000
Year 2025 : $39,580,000
Year 2026 : $33,480,000
Salary Average Commitment
Year 2023 : $76,821,667
Year 2024 : $52,660,000
Year 2025 : $39,580,000
Year 2026 : $33,480,000
Salary Cap with 1 Way Contract
Year 2023 : $76,849,167
Year 2024 : $52,660,000
Year 2025 : $39,580,000
Year 2026 : $33,480,000

Farm Players Salaries

Anthony Mantha (Out of Payroll) $1,140,000 (1)
Luke Hughes $370,000 (2)
Linus Soderstrom $203,500 (1)
Gustav Lindstrom $190,000 (1)
Yegor Rykov $185,000 (1)
Matthew Knies $185,000 (2)
Ville Ottavainen $185,000 (3)
Carter Mazur $185,000 (3)
Kim Nousiainen $185,000 (2)
Igor Shvyrev $185,000 (1)
Albert Johansson $183,833 (1)
Dmitry Osipov $173,423 (1)
Adam Wilsby $168,500 (1)
Axel Rindell $167,750 (1)
Aidan Dudas $166,250 (1)
Cole Fonstad $165,375 (1)
Patrick Giles $162,500 (2)
Lukas Dostal $162,500 (2)
Justin Brazeau $161,700 (1)
Andreas Johnsson $160,000 (1)
Givani Smith $160,000 (2)
Gemel Smith $158,000 (1)
Magnus Hellberg $158,000 (1)
Laurent Dauphin $158,000 (1)
Gabriel Carlsson $157,500 (1)
Eetu Makiniemi $155,000 (1)
Lucas Carlsson (Out of Payroll) $155,000 (1)
Jake McGrew $155,000 (1)
Riley Bezeau $155,000 (2)
Xavier Ouellet $155,000 (1)
Filip Engaras $155,000 (2)
Alec Regula $155,000 (1)
Robbie Payne $155,000 (1)
Sam Houde $155,000 (2)
Joseph Vrbetic $155,000 (2)
Samuel Laberge $155,000 (1)
Total Farm Players36
Salary Commitment
Year 2023 : $7,181,831
Year 2024 : $2,215,000
Year 2025 : $370,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $7,133,831
Year 2024 : $2,215,000
Year 2025 : $370,000
Year 2026 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $120 - 5,706 - 95.09%
Level 2: 5000 - $80 - 4,730 - 94.60%
Level 3: 2000 - $40 - 1,892 - 94.59%
Level 4: 4690 - $20 - 4,212 - 89.81%
Luxury : 1000 - $200 - 942 - 94.20%
Total Capacity :18690
Team Popularity : 95.00%
Farm
Farm Level 1: 4000 - $35 - 3,760 - 94.00%
Farm Level 2: 3500 - $15 - 3,335 - 95.29%
Farm Total Capacity :7500

Income

Home Games Left12
Average Attendance - %17,482 - 93.53%
Average Income per Game$1,623,081
Year to Date Revenue$47,069,339
Farm
Home Games Left12
Average Attendance - %7,095 - 94.60%
Average Income per Game$208,873
Year to Date Revenue$6,057,313

Expense

Pro Players Total Salaries$80,086,667
Farm Players Total Salaries$10,596,062
Coaches Total Salaries$3,990,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$58,296,080
Farm Year To Date Expenses$7,913,763
Pro Salary Cap To Date$56,171,080
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,476,968
Farm Estimated Season Revenue$2,506,474
Pro Remaining Season Days56
Pro Expenses Per Days$432,743
Pro Estimated Expenses$24,233,608
Farm Remaining Season Days56
Farm Expenses Per Days$60,344
Farm Estimated Expenses$3,379,264
Estimated Season Expenses$27,612,872
Season Salary Cap$80,086,667
Estimate Under Maximum Salary Cap of $89,762,500$9,675,833
Estimate Over Minimum Salary Cap of $61,700,000 $18,386,667
Current Bank Account$46,940,407
Projected Bank Account$41,310,977

Pro Players Salaries

Thomas Chabot $8,000,000 (5)
Kevin Fiala $7,875,000 (6)
Cole Caufield $7,850,000 (8)
Matt Duchene $6,630,000 (2)
Adam Henrique $6,410,000 (1)
Igor Shesterkin $5,666,667 (2)
Jaccob Slavin $5,300,000 (2)
J.T. Compher $4,970,000 (4)
Nick Jensen (Out of Payroll) $4,050,000 (3)
Christopher Tanev $4,050,000 (1)
Gabriel Vilardi $3,437,500 (2)
Marcus Foligno $2,950,000 (1)
Mathieu Joseph $2,950,000 (3)
Andrew Peeke $2,750,000 (3)
Semyon Varlamov $2,200,000 (4)
Jeremy Lauzon $2,000,000 (3)
Jake Evans $1,700,000 (2)
Cole Perfetti $1,627,500 (1)
Jon Merrill $1,170,000 (1)
Tomas Nosek $1,000,000 (1)
Noah Gregor $775,000 (1)
Axel Jonsson-Fjallby $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $84,136,667
Year 2024 : $66,154,167
Year 2025 : $42,645,000
Year 2026 : $30,895,000
Salary Average Commitment
Year 2023 : $84,136,667
Year 2024 : $66,154,167
Year 2025 : $42,645,000
Year 2026 : $30,895,000
Salary Cap with 1 Way Contract
Year 2023 : $84,136,667
Year 2024 : $66,154,167
Year 2025 : $42,645,000
Year 2026 : $30,895,000

Farm Players Salaries

Shea Weber $1,571,429 (3)
Colin White $950,000 (2)
Leo Carlsson $840,000 (3)
Quinton Byfield $708,833 (1)
Anton Khudobin $660,000 (1)
Nils Lundkvist $355,000 (1)
William Eklund $348,833 (2)
Brandt Clarke $342,667 (3)
Frank Nazar $310,000 (3)
Peyton Krebs $255,167 (1)
Wyatt Kaiser (Out of Payroll) $241,667 (2)
Austin Wagner $226,667 (1)
Nicolas Meloche $199,500 (1)
Jason Polin $190,000 (1)
Josh Filmon $190,000 (3)
David Goyette $190,000 (3)
Ryan ORourke $185,000 (1)
Mavrik Bourque (Out of Payroll) $185,000 (1)
Samuel Walker $185,000 (1)
Clay Stevenson $185,000 (1)
Danil Gushchin $180,500 (2)
Tyler Tullio $166,667 (2)
Pavel Dorofeyev $165,000 (1)
Paul Thompson $163,800 (1)
Zac Jones $162,500 (2)
Austin Poganski $157,500 (1)
Nikolas Brouillard $156,000 (1)
Chris Wagner $156,000 (1)
Ty Smith $155,000 (1)
Brandon Bussi $155,000 (1)
Jeremy Davies $155,000 (1)
Kale Clague $155,000 (1)
Lucas Elvenes $155,000 (1)
Pavel Cajan $155,000 (2)
Sakari Manninen $155,000 (1)
Matthew Hellickson $155,000 (3)
Dylan St. Cyr $155,000 (2)
Riley Tufte (Out of Payroll) $155,000 (1)
Total Farm Players38
Salary Commitment
Year 2023 : $11,177,730
Year 2024 : $5,959,263
Year 2025 : $3,599,096
Year 2026 : $0
Salary Average Commitment
Year 2023 : $11,172,730
Year 2024 : $5,959,263
Year 2025 : $3,599,096
Year 2026 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - $120 - 5,969 - 99.49%
Level 2: 5000 - $80 - 4,979 - 99.58%
Level 3: 2000 - $40 - 1,993 - 99.67%
Level 4: 5153 - $20 - 4,644 - 90.13%
Luxury : 1000 - $200 - 997 - 99.70%
Total Capacity :19153
Team Popularity : 106.00%
Farm
Farm Level 1: 4000 - $35 - 3,821 - 95.53%
Farm Level 2: 3500 - $15 - 3,340 - 95.44%
Farm Total Capacity :7500

Income

Home Games Left10
Average Attendance - %18,583 - 97.02%
Average Income per Game$1,709,641
Year to Date Revenue$52,998,877
Farm
Home Games Left10
Average Attendance - %7,162 - 95.49%
Average Income per Game$211,433
Year to Date Revenue$6,554,426

Expense

Pro Players Total Salaries$66,855,833
Farm Players Total Salaries$6,368,034
Coaches Total Salaries$6,941,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$52,152,650
Farm Year To Date Expenses$6,595,580
Pro Salary Cap To Date$48,766,086
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$17,096,412
Farm Estimated Season Revenue$2,114,331
Pro Remaining Season Days56
Pro Expenses Per Days$373,109
Pro Estimated Expenses$20,894,104
Farm Remaining Season Days56
Farm Expenses Per Days$44,417
Farm Estimated Expenses$2,487,352
Estimated Season Expenses$23,381,456
Season Salary Cap$66,855,833
Estimate Under Maximum Salary Cap of $89,762,500$22,906,667
Estimate Over Minimum Salary Cap of $61,700,000 $5,155,833
Current Bank Account$10,789,130
Projected Bank Account$6,618,417

Pro Players Salaries

Timo Meier $8,800,000 (8)
John Tavares $8,250,000 (2)
Tyler Myers $6,600,000 (1)
Jason Zucker $5,830,000 (1)
Josh Manson $4,950,000 (3)
Valeri Nichushkin $4,590,000 (7)
Brenden Dillon $4,100,000 (1)
Jake Allen $4,040,000 (2)
Marco Scandella (Out of Payroll) $3,600,000 (1)
Carson Soucy $3,250,000 (3)
Jan Rutta $2,750,000 (2)
David Kampf $2,520,000 (4)
Casey DeSmith (Out of Payroll) $1,800,000 (1)
Derek Grant $1,730,000 (1)
Ryan Hartman $1,700,000 (1)
Cal Clutterbuck $1,580,000 (1)
Marc Staal $1,160,000 (1)
Stefan Noesen (Out of Payroll) $840,000 (1)
Ilya Solovyov $828,333 (1)
Thomas Novak $800,000 (1)
Curtis McKenzie $790,000 (1)
Julien Gauthier $787,500 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $71,295,833
Year 2024 : $39,937,500
Year 2025 : $24,110,000
Year 2026 : $15,910,000
Salary Average Commitment
Year 2023 : $71,295,833
Year 2024 : $39,937,500
Year 2025 : $24,110,000
Year 2026 : $15,910,000
Salary Cap with 1 Way Contract
Year 2023 : $71,295,833
Year 2024 : $39,937,500
Year 2025 : $24,110,000
Year 2026 : $15,910,000

Farm Players Salaries

Josh Bailey (Out of Payroll) $1,100,000 (1)
Brent Seabrook $1,032,000 (1)
Hunter McKown $273,333 (2)
Cameron Hebig $223,850 (1)
Oskari Laaksonen $194,250 (1)
Josh Melnick $194,250 (1)
Kyle Rau $192,000 (1)
Lucas Edmonds $190,000 (3)
Parker Ford $185,000 (2)
Brett Ritchie $184,000 (1)
Maxence Guenette $178,267 (1)
Riley Nash $170,000 (2)
Zach Sanford $168,000 (1)
Calvin Pickard $168,000 (1)
Joe Snively $168,000 (1)
Pavel Gogolev $166,833 (1)
Michael Houser (Out of Payroll) $166,000 (1)
Andrej Sustr $166,000 (1)
Derick Brassard $165,900 (1)
Jonathan Aspirot $161,350 (1)
Hunter Jones $157,500 (1)
Jeremy Groleau $157,500 (1)
Jimmy Schuldt $156,000 (1)
Mark Friedman $155,000 (1)
Marc McLaughlin $155,000 (1)
Patrick Guay $155,000 (2)
Tristen Nielsen $155,000 (1)
Liam Hawel $155,000 (1)
Jonas Rondbjerg $155,000 (2)
Lane Pederson $155,000 (2)
Chase Priskie $155,000 (1)
Cedric Pare $155,000 (1)
Matt Jurusik $155,000 (1)
Total Farm Players33
Salary Commitment
Year 2023 : $7,468,033
Year 2024 : $1,283,333
Year 2025 : $190,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $7,446,366
Year 2024 : $1,281,666
Year 2025 : $190,000
Year 2026 : $0

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - $120 - 5,924 - 98.73%
Level 2: 5000 - $80 - 4,945 - 98.90%
Level 3: 2000 - $40 - 1,970 - 98.50%
Level 4: 3562 - $20 - 3,562 - 100.00%
Luxury : 1000 - $200 - 985 - 98.46%
Total Capacity :17562
Team Popularity : 103.00%
Farm
Farm Level 1: 4000 - $35 - 3,775 - 94.37%
Farm Level 2: 3500 - $15 - 3,285 - 93.87%
Farm Total Capacity :7500

Income

Home Games Left15
Average Attendance - %17,385 - 98.99%
Average Income per Game$1,671,406
Year to Date Revenue$43,456,568
Farm
Home Games Left15
Average Attendance - %7,060 - 94.14%
Average Income per Game$208,613
Year to Date Revenue$5,423,948

Expense

Pro Players Total Salaries$82,610,000
Farm Players Total Salaries$6,164,876
Coaches Total Salaries$4,926,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$60,675,223
Farm Year To Date Expenses$5,086,098
Pro Salary Cap To Date$58,288,139
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,071,097
Farm Estimated Season Revenue$3,129,201
Pro Remaining Season Days56
Pro Expenses Per Days$447,812
Pro Estimated Expenses$25,077,472
Farm Remaining Season Days56
Farm Expenses Per Days$40,213
Farm Estimated Expenses$2,251,928
Estimated Season Expenses$27,329,400
Season Salary Cap$82,610,000
Estimate Under Maximum Salary Cap of $89,762,500$7,152,500
Estimate Over Minimum Salary Cap of $61,700,000 $20,910,000
Current Bank Account$40,776,982
Projected Bank Account$41,647,880

Pro Players Salaries

Sergei Bobrovsky $9,500,000 (3)
Jordan Kyrou $8,125,000 (8)
Zach Parise $7,540,000 (2)
Jamie Benn $7,130,000 (2)
Brayden Schenn $5,530,000 (5)
Brady Skjei $5,250,000 (1)
Jared McCann $5,000,000 (4)
Reilly Smith $5,000,000 (2)
Drake Batherson $4,975,000 (4)
John Marino $4,400,000 (3)
Yanni Gourde $4,130,000 (2)
Brett Pesce $4,025,000 (1)
Bowen Byram $3,850,000 (2)
Alex Goligoski $2,000,000 (1)
Charlie Lindgren $1,050,000 (2)
Curtis Lazar $1,000,000 (2)
Jordan Oesterle $930,000 (1)
Dustin Wolf $825,000 (1)
Nick Bonino $800,000 (1)
Marcus Bjork $775,000 (1)
Calle Rosen $775,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $82,610,000
Year 2024 : $67,230,000
Year 2025 : $37,530,000
Year 2026 : $23,630,000
Salary Average Commitment
Year 2023 : $82,595,000
Year 2024 : $67,230,000
Year 2025 : $37,530,000
Year 2026 : $23,630,000
Salary Cap with 1 Way Contract
Year 2023 : $82,610,000
Year 2024 : $67,230,000
Year 2025 : $37,530,000
Year 2026 : $23,630,000

Farm Players Salaries

Thomas Harley $257,667 (1)
Logan Brown $255,000 (1)
Mack Guzda $241,667 (1)
Conor Timmins $220,000 (2)
Matthew Maggio $190,000 (3)
Elmer Soderblom $185,000 (2)
Tye Kartye $185,000 (2)
Taylor Gauthier $185,000 (2)
Brendan Brisson $185,000 (2)
Alex Beaucage $185,000 (1)
Cole Schwindt $182,167 (1)
Samuel Helenius $180,500 (2)
Eemil Viro $180,500 (2)
Antonio Stranges $178,667 (2)
Josiah Didier $174,000 (1)
Ryan Suzuki $172,667 (1)
Jesper Vikman $171,600 (3)
Taro Hirose $170,000 (1)
Andrew Poturalski $168,000 (1)
Jonah Gadjovich $162,000 (1)
Philippe Desrosiers $157,500 (1)
Frederic Allard $157,500 (1)
Ryan Murray $157,500 (1)
Marcus Kallionkieli $156,944 (1)
Mitch Reinke $156,000 (1)
Tyce Thompson $155,000 (1)
Josh Dunne $155,000 (1)
Arnaud Durandeau $155,000 (1)
Joe Carroll $155,000 (1)
Drake Rymsha $155,000 (1)
Declan McDonnell $155,000 (1)
Matt Fonteyne $155,000 (1)
Ryan Sidorski $155,000 (2)
Steven Kampfer $155,000 (1)
Alex Barre-Boulet $155,000 (1)
Total Farm Players35
Salary Commitment
Year 2023 : $6,164,879
Year 2024 : $2,016,267
Year 2025 : $361,600
Year 2026 : $0
Salary Average Commitment
Year 2023 : $6,136,546
Year 2024 : $2,016,267
Year 2025 : $361,600
Year 2026 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $120 - 5,717 - 95.29%
Level 2: 5000 - $80 - 4,825 - 96.50%
Level 3: 2000 - $40 - 1,944 - 97.18%
Level 4: 4532 - $20 - 4,325 - 95.43%
Luxury : 1000 - $200 - 952 - 95.23%
Total Capacity :18532
Team Popularity : 98.00%
Farm
Farm Level 1: 4000 - $35 - 3,821 - 95.53%
Farm Level 2: 3500 - $15 - 3,301 - 94.32%
Farm Total Capacity :7500

Income

Home Games Left13
Average Attendance - %17,763 - 95.85%
Average Income per Game$1,640,826
Year to Date Revenue$45,943,121
Farm
Home Games Left13
Average Attendance - %7,122 - 94.96%
Average Income per Game$210,739
Year to Date Revenue$5,900,701

Expense

Pro Players Total Salaries$78,233,333
Farm Players Total Salaries$6,779,290
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$57,063,677
Farm Year To Date Expenses$5,581,748
Pro Salary Cap To Date$56,001,129
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,330,735
Farm Estimated Season Revenue$2,739,611
Pro Remaining Season Days56
Pro Expenses Per Days$415,278
Pro Estimated Expenses$23,255,568
Farm Remaining Season Days56
Farm Expenses Per Days$39,215
Farm Estimated Expenses$2,196,040
Estimated Season Expenses$25,451,608
Season Salary Cap$78,233,333
Estimate Under Maximum Salary Cap of $89,762,500$11,529,167
Estimate Over Minimum Salary Cap of $61,700,000 $16,533,333
Current Bank Account$44,579,920
Projected Bank Account$43,198,658

Pro Players Salaries

Drew Doughty $8,800,000 (4)
Mikhail Sergachev $8,500,000 (8)
Pierre-Luc Dubois $8,500,000 (8)
Jeff Skinner $7,900,000 (3)
Anders Lee $7,000,000 (3)
Oliver Ekman-Larsson $6,600,000 (3)
Linus Ullmark $5,000,000 (2)
Lawson Crouse $4,300,000 (4)
Alexander Kerfoot $3,850,000 (2)
Erik Johnson (Out of Payroll) $3,580,000 (1)
Kasperi Kapanen $3,200,000 (1)
Sean Kuraly $2,500,000 (2)
Pavel Francouz $2,000,000 (1)
Klim Kostin $2,000,000 (2)
Moritz Seider $1,713,333 (1)
Fabian Zetterlund $1,450,000 (2)
Nathan Bastian $1,350,000 (2)
Logan Stanley $1,000,000 (1)
Jimmy Vesey $880,000 (2)
Oskar Sundqvist (Out of Payroll) $850,000 (1)
Adam Erne $850,000 (1)
Jaycob Megna $840,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $82,663,333
Year 2024 : $68,630,000
Year 2025 : $51,600,000
Year 2026 : $30,100,000
Salary Average Commitment
Year 2023 : $82,663,333
Year 2024 : $68,630,000
Year 2025 : $51,600,000
Year 2026 : $30,100,000
Salary Cap with 1 Way Contract
Year 2023 : $82,663,333
Year 2024 : $68,630,000
Year 2025 : $51,600,000
Year 2026 : $30,100,000

Farm Players Salaries

Shane Wright $796,167 (3)
Chris Driedger $770,000 (1)
Xavier Bourgault $233,500 (2)
Bryce Kindopp $194,250 (1)
Grant Mismash $194,250 (1)
Jordan Spence $183,833 (1)
Tyson Foerster $178,833 (1)
Maxime Lagace $174,000 (1)
Jakob Pelletier $172,667 (1)
Xavier Simoneau $171,000 (2)
Casey Fitzgerald $170,000 (1)
Derrick Pouliot $170,000 (1)
Justin Bailey $170,000 (1)
Dominic Toninato $170,000 (2)
Isaiah Saville $169,933 (1)
Mikko Kokkonen $169,333 (2)
Austin Czarnik $168,000 (1)
Hunter Drew $166,600 (1)
Mikhail Abramov $161,889 (1)
Dereck Baribeau $161,700 (1)
Blake Murray $158,333 (1)
Matthew Cairns $157,500 (1)
Carsen Twarynski $157,500 (1)
Jared McIsaac $157,500 (1)
Samuel Dove-McFalls $157,500 (1)
Xavier Bouchard $157,500 (1)
Colby Sissons $157,500 (1)
Linus Weissbach $155,000 (1)
Markus Niemelainen $155,000 (1)
Jaret Anderson-Dolan $155,000 (1)
Cole Koepke $155,000 (1)
Jan Jenik $155,000 (1)
Matthew Murray $155,000 (1)
Total Farm Players33
Salary Commitment
Year 2023 : $6,779,288
Year 2024 : $1,540,000
Year 2025 : $796,167
Year 2026 : $0
Salary Average Commitment
Year 2023 : $6,771,788
Year 2024 : $1,540,000
Year 2025 : $796,167
Year 2026 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $120 - 5,879 - 97.99%
Level 2: 5000 - $80 - 4,933 - 98.65%
Level 3: 2000 - $40 - 1,971 - 98.57%
Level 4: 4064 - $20 - 4,063 - 99.97%
Luxury : 1000 - $200 - 986 - 98.57%
Total Capacity :18064
Team Popularity : 102.00%
Farm
Farm Level 1: 4000 - $35 - 3,801 - 95.04%
Farm Level 2: 3500 - $15 - 3,235 - 92.41%
Farm Total Capacity :7500

Income

Home Games Left12
Average Attendance - %17,832 - 98.71%
Average Income per Game$1,675,982
Year to Date Revenue$48,603,485
Farm
Home Games Left12
Average Attendance - %7,036 - 93.81%
Average Income per Game$208,804
Year to Date Revenue$6,055,307

Expense

Pro Players Total Salaries$62,522,381
Farm Players Total Salaries$7,795,984
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$45,088,930
Farm Year To Date Expenses$6,029,706
Pro Salary Cap To Date$44,026,386
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,111,787
Farm Estimated Season Revenue$2,505,644
Pro Remaining Season Days56
Pro Expenses Per Days$333,450
Pro Estimated Expenses$18,673,200
Farm Remaining Season Days56
Farm Expenses Per Days$47,375
Farm Estimated Expenses$2,653,000
Estimated Season Expenses$21,326,200
Season Salary Cap$62,522,381
Estimate Under Maximum Salary Cap of $89,762,500$27,240,119
Estimate Over Minimum Salary Cap of $61,700,000 $822,381
Current Bank Account$24,354,631
Projected Bank Account$25,645,862

Pro Players Salaries

Brock Boeser $6,650,000 (2)
Jakub Voracek $6,190,000 (1)
Patric Hornqvist $5,570,000 (1)
Danny DeKeyser $5,000,000 (1)
Kevin Labanc $4,725,000 (1)
Matt Murray $4,690,000 (1)
Jeff Petry $4,690,000 (2)
Mattias Samuelsson $4,285,714 (7)
Jake DeBrusk $4,000,000 (1)
Jason Demers $3,450,000 (1)
Radim Simek $1,690,000 (1)
Evgeny Dadonov $1,690,000 (2)
Seth Jarvis $1,394,167 (1)
Jesper Wallstedt $1,350,000 (2)
Kaiden Guhle $1,314,167 (1)
Cole Guttman $950,000 (1)
Juuso Parssinen $925,000 (1)
Arber Xhekaj $828,333 (1)
Callan Foote $800,000 (1)
Chris Tierney $780,000 (1)
Saku Maenalanen $775,000 (1)
Grigori Denisenko $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $62,522,381
Year 2024 : $19,440,714
Year 2025 : $4,285,714
Year 2026 : $4,285,714
Salary Average Commitment
Year 2023 : $62,522,381
Year 2024 : $19,440,714
Year 2025 : $4,285,714
Year 2026 : $4,285,714
Salary Cap with 1 Way Contract
Year 2023 : $62,522,381
Year 2024 : $19,440,714
Year 2025 : $4,285,714
Year 2026 : $4,285,714

Farm Players Salaries

Elvis Merzlikins $810,000 (4)
Jamie Drysdale $460,000 (3)
Yaroslav Askarov $355,000 (2)
Ondrej Kase $300,000 (1)
David Cotton $270,000 (1)
Bobby Brink $227,500 (1)
Mark Borowiecki $207,900 (1)
Aarne Talvitie $194,250 (1)
Wayne Simmonds $190,000 (1)
Ryan McAllister $190,000 (3)
Pavol Regenda $185,000 (1)
Josh Wilkins $185,000 (1)
Curtis Hall $185,000 (1)
Nikita Nesterenko $185,000 (1)
Jarid Lukosevicius $178,000 (1)
Frederic Brunet $172,000 (3)
Ryan Tverberg $170,333 (3)
Dylan Coghlan $170,000 (1)
Philip Broberg $170,000 (1)
Aaron Ness $166,000 (1)
Michael Mersch $164,000 (1)
Milos Kelemen $163,500 (1)
Cole Bardreau $158,000 (1)
Joel Hanley $158,000 (2)
Zachary Fucale $158,000 (1)
Olle Lycksell $157,500 (2)
Nate Schnarr $157,500 (1)
Cavan Fitzgerald $157,500 (1)
Anton Blidh $156,000 (2)
Brendan Gaunce $155,000 (1)
Ben Jones $155,000 (1)
Seth Griffith $155,000 (1)
Simon Knak $155,000 (1)
Joel Hofer $155,000 (2)
Lynden McCallum $155,000 (1)
Dean Stewart $155,000 (2)
Alex Peters $155,000 (2)
Linden Marshall $155,000 (1)
Total Farm Players38
Salary Commitment
Year 2023 : $7,795,983
Year 2024 : $3,093,833
Year 2025 : $1,802,333
Year 2026 : $810,000
Salary Average Commitment
Year 2023 : $7,780,983
Year 2024 : $3,093,833
Year 2025 : $1,802,333
Year 2026 : $810,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $89,762,500
Available Cap Space

Over Minimum of
$61,700,000

Pro Players

Farm Players

Total Players

Avalanche $2,236,661 $74,916,881 $14,845,619 $13,216,881 213758
Blackhawks $65,314,228 $87,916,666 $1,845,834 $26,216,666 213960
Blue Jackets $9,190,105 $86,010,000 $3,752,500 $24,310,000 203959
Blues $9,849,213 $64,817,500 $24,945,000 $3,117,500 223557
Bruins $26,020,891 $80,527,857 $9,234,643 $18,827,857 223153
Canadiens $63,200,612 $78,005,833 $11,756,667 $16,305,833 213253
Canucks $50,806,757 $73,259,167 $16,503,333 $11,559,167 242852
Capitals $28,413,699 $81,331,667 $8,430,833 $19,631,667 213455
Coyotes $46,929,701 $54,303,333 $35,459,167 -$7,396,667 243660
Devils $13,542,224 $67,056,667 $22,705,833 $5,356,667 223153
Ducks $7,486,009 $69,230,000 $20,532,500 $7,530,000 203252
Flames $24,467,072 $79,775,000 $9,987,500 $18,075,000 233255
Flyers $11,747,316 $69,625,000 $20,137,500 $7,925,000 223153
Golden Knights $38,433,929 $67,434,583 $22,327,917 $5,734,583 282856
Hurricanes $33,493,237 $67,063,167 $22,699,333 $5,363,167 223557
Islanders $67,059,856 $86,142,143 $3,620,357 $24,442,143 223456
Jets $8,014,184 $69,668,292 $20,094,208 $7,968,292 213253
Kings $10,079,198 $87,655,833 $2,106,667 $25,955,833 203555
Kraken $17,464,374 $62,805,000 $26,957,500 $1,105,000 213657
Lightning $20,564,455 $87,943,333 $1,819,167 $26,243,333 203656
Maple Leafs $30,334,409 $84,884,999 $4,877,501 $23,184,999 223860
Oilers $3,827,963 $84,550,449 $5,212,051 $22,850,449 203353
Panthers $50,097,118 $73,050,000 $16,712,500 $11,350,000 203353
Penguins $42,738,089 $68,236,666 $21,525,834 $6,536,666 223860
Predators $35,976,629 $58,360,400 $31,402,100 -$3,339,600 223860
Rangers $24,679,625 $87,580,000 $2,182,500 $25,880,000 213455
Red Wings $3,006,589 $76,849,167 $12,913,333 $15,149,167 213657
Sabres $46,940,407 $80,086,667 $9,675,833 $18,386,667 223860
Senators $10,789,130 $66,855,833 $22,906,667 $5,155,833 223355
Sharks $40,776,982 $82,610,000 $7,152,500 $20,910,000 213556
Stars $44,579,920 $78,233,333 $11,529,167 $16,533,333 223355
Wild $24,354,631 $62,522,381 $27,240,119 $822,381 223860