Team Finance for PROSIMLEAGUE.ca

Update - 10 avril 2024 at 20:01

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $102 - 5,989 - 99,82%
Level 2: 5000 - $62 - 4,663 - 93,25%
Level 3: 2000 - $38 - 2,000 - 100,00%
Level 4: 4000 - $30 - 3,315 - 82,88%
Luxury : 1000 - $240 - 796 - 79,60%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,945 - 97,24%
Farm Level 2: 1000 - $15 - 978 - 97,84%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,763 - 93,13%
Average Income per Game$1,291,580
Year to Date Revenue$52,954,782
Farm
Home Games Left-2
Average Attendance - %2,923 - 97,44%
Average Income per Game$78,609
Year to Date Revenue$3,222,960

Expense

Pro Players Total Salaries$85,229,475
Farm Players Total Salaries$1,111,900
Coaches Total Salaries$5,100,000
Luxury Taxe Total$0
Special Salary Cap Value($3,000,000)
Pro Year To Date Expenses$83,929,617
Farm Year To Date Expenses$2,031,175
Pro Salary Cap To Date$79,729,558
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($157,218)
Pro Remaining Season Days0
Pro Expenses Per Days$463,365
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,424
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,229,475
Estimate Under Maximum Salary Cap of $82,500,000$270,525
Estimate Over Minimum Salary Cap of $60,200,000 $22,029,475
Current Bank Account($2,377,232)
Projected Bank Account($2,534,450)

Pro Players Salaries

Claude Giroux $8,275,000 (2)
-Salary Average : $8,275,000
Ryan O'Reilly $7,500,000 (3)
-Salary Average : $7,500,000
Max Pacioretty $7,000,000 (4)
-Salary Average : $4,500,000
Taylor Hall $6,000,000 (2)
-Salary Average : $6,000,000
Brock Nelson $6,000,000 (5)
-Salary Average : $6,000,000
Jeff Petry $5,500,000 (1)
-Salary Average : $5,500,000
Frederik Andersen $4,500,000 (4)
-Salary Average : $5,000,000
Adam Larsson $4,166,666 (3)
-Salary Average : $4,166,666
Brian Dumoulin $4,100,000 (1)
-Salary Average : $4,100,000
Marcus Pettersson $3,899,000 (4)
-Salary Average : $3,899,000
Ben Chiarot $3,500,000 (3)
-Salary Average : $3,500,000
Jeff Carter $3,125,000 (3)
-Salary Average : $3,661,932
Jared McCann $2,940,000 (4)
-Salary Average : $1,250,000
Adam Lowry $2,916,666 (1)
-Salary Average : $2,916,666
Colton Sissons $2,857,143 (2)
-Salary Average : $2,857,143
Pheonix Copley $2,500,000 (4)
-Salary Average : $2,500,000
Mattias Janmark $2,250,000 (3)
-Salary Average : $2,250,000
Adrian Kempe $2,000,000 (3)
-Salary Average : $2,000,000
Brett Kulak $1,850,000 (1)
-Salary Average : $1,850,000
Luke Glendening $1,800,000 (1)
-Salary Average : $1,800,000
Cal Clutterbuck $1,600,000 (2)
-Salary Average : $1,600,000
Ben Hutton $950,000 (2)
-Salary Average : $950,000
Total Pro Players22
Salary Commitment
Year 2023 : $85,229,475
Year 2024 : $69,062,809
Year 2025 : $49,380,666
Year 2026 : $26,839,000
Salary Average Commitment
Year 2023 : $82,076,407
Year 2024 : $65,909,741
Year 2025 : $46,227,598
Year 2026 : $23,149,000
Salary Cap with 1 Way Contract
Year 2023 : $85,229,475
Year 2024 : $69,062,809
Year 2025 : $49,380,666
Year 2026 : $26,839,000

Farm Players Salaries

Arttu Ruotsalainen $92,500 (1)
Salary Average : $92,500
Peter Abbandonato $90,000 (1)
Salary Average : $70,000
Michael Joly $82,500 (2)
Salary Average : $82,500
Christopher Gibson $82,200 (2)
Salary Average : $82,200
Ian McCoshen $81,700 (2)
Salary Average : $81,700
Tomas Jurco $80,500 (2)
Salary Average : $80,500
Hudson Fasching $80,000 (1)
Salary Average : $80,000
Zayde Wisdom $79,750 (2)
Salary Average : $79,750
Dylan Wells $77,500 (3)
Salary Average : $77,500
Dryden Hunt $76,250 (4)
Salary Average : $76,250
Antoine Bibeau $75,000 (1)
Salary Average : $75,000
Colin Blackwell $72,500 (1)
Salary Average : $72,500
Dan Renouf $71,500 (2)
Salary Average : $71,500
Cameron Hebig $70,000 (1)
Salary Average : $70,000
Total Farm Players14
Salary Commitment
Year 2023 : $1,111,900
Year 2024 : $631,900
Year 2025 : $153,750
Year 2026 : $76,250
Salary Average Commitment
Year 2023 : $1,091,900
Year 2024 : $631,900
Year 2025 : $153,750
Year 2026 : $76,250

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $200 - 3,175 - 52,92%
Level 2: 5000 - $150 - 2,023 - 40,46%
Level 3: 2000 - $100 - 1,265 - 63,27%
Level 4: 4000 - $90 - 1,600 - 40,00%
Luxury : 1000 - $300 - 632 - 63,25%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,941 - 97,05%
Farm Level 2: 1000 - $15 - 991 - 99,10%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %8,696 - 48,31%
Average Income per Game$1,437,102
Year to Date Revenue$58,921,188
Farm
Home Games Left-2
Average Attendance - %2,932 - 97,74%
Average Income per Game$78,663
Year to Date Revenue$3,225,192

Expense

Pro Players Total Salaries$62,178,011
Farm Players Total Salaries$2,345,332
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,408,641
Farm Year To Date Expenses$2,648,204
Pro Salary Cap To Date$61,908,645
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($157,326)
Pro Remaining Season Days0
Pro Expenses Per Days$329,938
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,965
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$62,178,011
Estimate Under Maximum Salary Cap of $82,500,000$20,321,989
Estimate Over Minimum Salary Cap of $60,200,000 $1,978,011
Current Bank Account$88,482,770
Projected Bank Account$88,325,444

Pro Players Salaries

Shea Weber $7,857,143 (1)
-Salary Average : $7,857,143
Zdeno Chara $7,000,000 (1)
-Salary Average : $7,000,000
Brendan Smith $6,350,000 (1)
-Salary Average : $6,350,000
Jesperi Kotkaniemi $6,100,035 (1)
-Salary Average : $925,000
Colin White $4,750,000 (3)
-Salary Average : $4,750,000
Rasmus Andersson $4,550,000 (2)
-Salary Average : $4,550,000
Pavel Zacha $3,500,000 (5)
-Salary Average : $3,500,000
Pius Suter $3,250,000 (3)
-Salary Average : $3,250,000
Andreas Athanasiou $3,000,000 (2)
-Salary Average : $3,000,000
Denis Gurianov $2,550,000 (3)
-Salary Average : $894,166
Anders Nilsson $2,500,000 (1)
-Salary Average : $2,500,000
Oliver Kylington (Out of Payroll) $2,500,000 (5)
-Salary Average : $2,500,000
Ilya Lyubushkin $1,350,000 (1)
-Salary Average : $1,350,000
Anton Forsberg $999,999 (1)
-Salary Average : $999,999
Joel Farabee $925,000 (1)
-Salary Average : $925,000
Mason Appleton $900,000 (3)
-Salary Average : $900,000
Seth Jarvis $894,167 (1)
-Salary Average : $894,167
Bowen Byram $894,167 (2)
-Salary Average : $894,167
Rasmus Kupari $863,333 (1)
-Salary Average : $894,167
Fabian Zetterlund $809,167 (1)
-Salary Average : $809,167
Mason Marchment $800,000 (2)
-Salary Average : $800,000
Luke Evangelista $797,500 (2)
-Salary Average : $797,500
Filip Gustavsson $787,500 (5)
-Salary Average : $761,666
Philipp Kurashev $750,000 (2)
-Salary Average : $780,833
Total Pro Players24
Salary Commitment
Year 2023 : $64,678,011
Year 2024 : $29,029,167
Year 2025 : $18,237,500
Year 2026 : $6,787,500
Salary Average Commitment
Year 2023 : $57,882,975
Year 2024 : $27,378,332
Year 2025 : $16,555,832
Year 2026 : $6,761,666
Salary Cap with 1 Way Contract
Year 2023 : $64,678,011
Year 2024 : $29,029,167
Year 2025 : $18,237,500
Year 2026 : $6,787,500

Farm Players Salaries

Riley Stillman $135,000 (5)
Salary Average : $135,000
Carter Savoie $92,500 (3)
Salary Average : $69,375
Dylan Samberg $92,500 (2)
Salary Average : $92,500
Jesper Wallstedt $92,500 (2)
Salary Average : $92,500
Dominik Kahun $92,500 (1)
Salary Average : $92,500
Braden Schneider $92,500 (2)
Salary Average : $92,500
Zac Jones $92,500 (2)
Salary Average : $92,500
Evan Barratt $87,000 (2)
Salary Average : $87,000
Ryan Suzuki $86,333 (1)
Salary Average : $86,333
Brayden Tracey $86,333 (1)
Salary Average : $87,875
Ty Emberson $85,333 (2)
Salary Average : $85,333
Jack Rathbone $85,000 (2)
Salary Average : $87,500
Daniil Chayka $84,750 (3)
Salary Average : $63,563
Anton Levtchi $84,250 (1)
Salary Average : $84,250
Trent Miner $82,833 (1)
Salary Average : $50,000
Tuukka Tieksola $82,333 (1)
Salary Average : $82,333
Jimmy Huntington $80,917 (1)
Salary Average : $80,917
Olivier Rodrigue $79,500 (2)
Salary Average : $79,500
Liam Foudy $76,250 (1)
Salary Average : $82,833
Simon Benoit $75,000 (2)
Salary Average : $76,972
Derek Stepan $75,000 (5)
Salary Average : $170,833
German Rubtsov $75,000 (1)
Salary Average : $75,000
Sami Niku $75,000 (4)
Salary Average : $75,000
Sean Walker $74,500 (2)
Salary Average : $74,500
Otto Leskinen $70,000 (4)
Salary Average : $70,000
Jeremy McKenna $70,000 (2)
Salary Average : $70,000
Josh Doan $70,000 (1)
Salary Average : $70,000
Evan Cormier $70,000 (1)
Salary Average : $70,000
Total Farm Players28
Salary Commitment
Year 2023 : $2,345,332
Year 2024 : $1,458,583
Year 2025 : $532,250
Year 2026 : $355,000
Salary Average Commitment
Year 2023 : $2,376,616
Year 2024 : $1,514,575
Year 2025 : $583,771
Year 2026 : $450,833

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7825 - $100 - 6,684 - 85,42%
Level 2: 3900 - $60 - 3,900 - 100,00%
Level 3: 4900 - $40 - 3,102 - 63,31%
Level 4: 1900 - $30 - 1,900 - 100,00%
Luxury : 975 - $225 - 964 - 98,83%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 1,954 - 97,72%
Farm Level 2: 1000 - $15 - 978 - 97,85%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,550 - 84,87%
Average Income per Game$1,319,801
Year to Date Revenue$54,111,826
Farm
Home Games Left-2
Average Attendance - %2,933 - 97,76%
Average Income per Game$78,927
Year to Date Revenue$3,236,003

Expense

Pro Players Total Salaries$71,179,167
Farm Players Total Salaries$2,109,000
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Special Salary Cap Value($500,000)
Pro Year To Date Expenses$79,531,244
Farm Year To Date Expenses$2,902,430
Pro Salary Cap To Date$78,331,258
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($157,854)
Pro Remaining Season Days0
Pro Expenses Per Days$375,022
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,591
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$70,679,167
Estimate Under Maximum Salary Cap of $82,500,000$11,820,833
Estimate Over Minimum Salary Cap of $60,200,000 $10,479,167
Current Bank Account$3,886,888
Projected Bank Account$3,729,034

Pro Players Salaries

Patrick Kane $10,500,000 (2)
-Salary Average : $10,500,000
Patrik Laine $8,700,000 (4)
-Salary Average : $8,700,000
Jordan Eberle $6,000,000 (1)
-Salary Average : $6,000,000
Andrew Copp $5,625,000 (5)
-Salary Average : $5,625,000
Alec Martinez $5,250,000 (2)
-Salary Average : $4,000,000
Chris Tanev $4,500,000 (2)
-Salary Average : $4,450,000
Dylan DeMelo $4,000,000 (3)
-Salary Average : $4,000,000
Connor Murphy $3,850,000 (4)
-Salary Average : $3,850,000
Tyson Barrie $3,750,000 (3)
-Salary Average : $3,750,000
Jesse Puljujarvi $3,000,000 (3)
-Salary Average : $3,000,000
Danny DeKeyser $3,000,000 (2)
-Salary Average : $3,000,000
Yegor Sharangovich $2,000,000 (1)
-Salary Average : $775,833
Derick Brassard $1,900,000 (2)
-Salary Average : $1,900,000
Zach Sanford $1,500,000 (3)
-Salary Average : $1,500,000
Tyler Motte $1,350,000 (5)
-Salary Average : $1,350,000
Joonas Korpisalo $1,300,000 (4)
-Salary Average : $1,600,000
Ryan Carpenter $1,000,000 (1)
-Salary Average : $1,000,000
Dylan Cozens $894,167 (2)
-Salary Average : $894,167
Jacob Peterson $842,500 (1)
-Salary Average : $842,500
Victor Olofsson $767,500 (2)
-Salary Average : $767,500
Dan Vladar $750,000 (5)
-Salary Average : $750,000
Michael Stone $700,000 (3)
-Salary Average : $700,000
Total Pro Players22
Salary Commitment
Year 2023 : $71,179,167
Year 2024 : $61,336,667
Year 2025 : $34,525,000
Year 2026 : $21,575,000
Salary Average Commitment
Year 2023 : $68,955,000
Year 2024 : $60,336,667
Year 2025 : $34,825,000
Year 2026 : $21,875,000
Salary Cap with 1 Way Contract
Year 2023 : $71,179,167
Year 2024 : $61,336,667
Year 2025 : $34,525,000
Year 2026 : $21,575,000

Farm Players Salaries

Brett Ritchie $120,000 (1)
Salary Average : $120,000
Chris Wagner $120,000 (3)
Salary Average : $120,000
Kevin Connauton $100,000 (3)
Salary Average : $100,000
T.J. Hensick $100,000 (1)
Salary Average : $100,000
Sam Carrick $95,000 (2)
Salary Average : $95,000
Tanner Kaspick $92,500 (2)
Salary Average : $92,500
Louis Domingue $87,500 (3)
Salary Average : $87,500
Tommy Cross $87,500 (2)
Salary Average : $87,500
Maxim Cajkovic $85,083 (2)
Salary Average : $85,083
Jake Neighbours $83,583 (2)
Salary Average : $75,722
Gage Goncalves $82,000 (2)
Salary Average : $82,000
Ronan Seeley $81,000 (1)
Salary Average : $81,000
Leon Gawanke $79,667 (1)
Salary Average : $79,667
Felix Sandstrom $77,500 (2)
Salary Average : $77,500
Jakub Lauko $76,417 (1)
Salary Average : $78,667
William Bitten $76,250 (1)
Salary Average : $76,250
Ryan Culkin $75,000 (1)
Salary Average : $75,000
Mitchell Vande Sompel $75,000 (2)
Salary Average : $75,000
Michael Carcone $75,000 (2)
Salary Average : $50,000
Nate Thompson $75,000 (3)
Salary Average : $75,000
Daniel Audette $75,000 (1)
Salary Average : $75,000
Clark Bishop $75,000 (2)
Salary Average : $75,000
Julius Bergman $75,000 (1)
Salary Average : $75,000
Felix Bibeau $70,000 (2)
Salary Average : $70,000
Xavier Simoneau $70,000 (1)
Salary Average : $70,000
Total Farm Players25
Salary Commitment
Year 2023 : $2,109,000
Year 2024 : $1,280,666
Year 2025 : $382,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,078,389
Year 2024 : $1,247,805
Year 2025 : $382,500
Year 2026 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 7825 - $200 - 3,227 - 41,24%
Level 2: 3900 - $150 - 1,898 - 48,66%
Level 3: 4900 - $100 - 1,960 - 40,00%
Level 4: 1900 - $90 - 1,125 - 59,23%
Luxury : 975 - $300 - 634 - 65,07%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $35 - 1,942 - 97,09%
Farm Level 2: 1000 - $15 - 986 - 98,57%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %8,844 - 45,36%
Average Income per Game$1,445,523
Year to Date Revenue$59,266,425
Farm
Home Games Left-2
Average Attendance - %2,927 - 97,58%
Average Income per Game$78,610
Year to Date Revenue$3,223,013

Expense

Pro Players Total Salaries$57,560,832
Farm Players Total Salaries$1,762,966
Coaches Total Salaries$1,585,000
Luxury Taxe Total$0
Special Salary Cap Value$4,400,000
Pro Year To Date Expenses$62,488,789
Farm Year To Date Expenses$2,400,242
Pro Salary Cap To Date$61,703,766
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($157,220)
Pro Remaining Season Days0
Pro Expenses Per Days$302,310
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,280
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$61,960,832
Estimate Under Maximum Salary Cap of $82,500,000$20,539,168
Estimate Over Minimum Salary Cap of $60,200,000 $1,760,832
Current Bank Account$75,327,308
Projected Bank Account$75,170,088

Pro Players Salaries

Paul Stastny $6,500,000 (2)
-Salary Average : $6,500,000
Bryan Little $5,291,666 (1)
-Salary Average : $5,291,666
Kyle Palmieri $4,650,000 (2)
-Salary Average : $4,650,000
Nikita Zaitsev $4,500,000 (4)
-Salary Average : $4,500,000
Antti Raanta $4,250,000 (1)
-Salary Average : $4,250,000
Joonas Donskoi $3,900,000 (2)
-Salary Average : $3,900,000
David Rittich $3,500,000 (4)
-Salary Average : $3,500,000
Matt Roy $3,150,000 (5)
-Salary Average : $2,741,667
John Moore $2,750,000 (1)
-Salary Average : $2,750,000
Dante Fabbro $2,400,000 (1)
-Salary Average : $925,000
Dillon Dube $2,300,000 (5)
-Salary Average : $2,046,389
Jamie Oleksiak $2,137,500 (1)
-Salary Average : $2,137,500
Rocco Grimaldi $2,000,000 (4)
-Salary Average : $925,000
Ryan Donato $1,900,000 (3)
-Salary Average : $1,900,000
Jan Rutta $1,315,000 (4)
-Salary Average : $1,315,000
Nicolas Deslauriers $1,200,000 (1)
-Salary Average : $1,200,000
Lucas Raymond $925,000 (1)
-Salary Average : $783,333
Alex Newhook $908,333 (2)
-Salary Average : $908,333
Matias Maccelli $853,333 (2)
-Salary Average : $853,333
Lukas Rousek $830,000 (2)
-Salary Average : $830,000
Rafael Harvey-Pinard $825,000 (1)
-Salary Average : $825,000
Calle Rosen $750,000 (2)
-Salary Average : $750,000
Steven Lorentz $725,000 (4)
-Salary Average : $728,333
Total Pro Players23
Salary Commitment
Year 2023 : $57,560,832
Year 2024 : $37,781,666
Year 2025 : $19,390,000
Year 2026 : $17,490,000
Salary Average Commitment
Year 2023 : $54,210,554
Year 2024 : $36,048,055
Year 2025 : $17,656,389
Year 2026 : $15,756,389
Salary Cap with 1 Way Contract
Year 2023 : $57,560,832
Year 2024 : $37,781,666
Year 2025 : $19,390,000
Year 2026 : $17,490,000

Farm Players Salaries

Kasper Bjorkqvist $149,900 (4)
Salary Average : $149,900
Austin Wagner $127,500 (4)
Salary Average : $127,500
Charles Hudon $100,500 (2)
Salary Average : $100,500
Taylor Fedun $99,800 (2)
Salary Average : $99,800
Devon Levi $92,500 (2)
Salary Average : $61,667
Alexander Alexeyev $86,333 (1)
Salary Average : $86,333
Ridly Greig $86,333 (1)
Salary Average : $86,333
Tyson Foerster $86,333 (2)
Salary Average : $60,000
Kaiden Guhle $86,333 (2)
Salary Average : $60,000
Daniil Miromanov $84,250 (4)
Salary Average : $84,250
Kevin Poulin $82,500 (1)
Salary Average : $82,500
Nikita Alexandrov $81,667 (2)
Salary Average : $81,667
Nikita Okhotiuk $78,917 (1)
Salary Average : $79,500
Martin Marincin $75,100 (2)
Salary Average : $75,100
Jaret Anderson-Dolan $75,000 (2)
Salary Average : $74,750
Maxime Lajoie $75,000 (1)
Salary Average : $71,000
Mason Shaw $75,000 (2)
Salary Average : $75,000
Ryan MacInnis $75,000 (4)
Salary Average : $75,000
Carsen Twarynski $75,000 (1)
Salary Average : $77,583
Matthew Peca $70,000 (3)
Salary Average : $70,000
Total Farm Players20
Salary Commitment
Year 2023 : $1,762,966
Year 2024 : $1,278,883
Year 2025 : $506,650
Year 2026 : $436,650
Salary Average Commitment
Year 2023 : $1,678,383
Year 2024 : $1,195,134
Year 2025 : $506,650
Year 2026 : $436,650

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 6000 - $100 - 5,999 - 99,99%
Level 2: 5000 - $60 - 4,600 - 91,99%
Level 3: 2000 - $35 - 2,000 - 100,00%
Level 4: 4000 - $25 - 3,399 - 84,96%
Luxury : 1000 - $200 - 990 - 99,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,956 - 97,79%
Farm Level 2: 1000 - $15 - 978 - 97,81%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,988 - 94,38%
Average Income per Game$1,255,986
Year to Date Revenue$51,495,436
Farm
Home Games Left-2
Average Attendance - %2,934 - 97,80%
Average Income per Game$78,969
Year to Date Revenue$3,237,721

Expense

Pro Players Total Salaries$81,187,119
Farm Players Total Salaries$1,326,246
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value($1,269,230)
Pro Year To Date Expenses$77,499,400
Farm Year To Date Expenses$2,337,659
Pro Salary Cap To Date$76,149,384
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($157,938)
Pro Remaining Season Days0
Pro Expenses Per Days$427,653
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,535
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,917,889
Estimate Under Maximum Salary Cap of $82,500,000$2,582,111
Estimate Over Minimum Salary Cap of $60,200,000 $19,717,889
Current Bank Account$53,238,428
Projected Bank Account$53,080,490

Pro Players Salaries

Mitchell Marner $10,903,000 (5)
-Salary Average : $10,903,000
Ryan Suter $7,538,461 (1)
-Salary Average : $7,538,461
William Nylander $6,962,366 (2)
-Salary Average : $6,962,366
Nikolaj Ehlers $6,000,000 (4)
-Salary Average : $6,000,000
Rasmus Dahlin $6,000,000 (1)
-Salary Average : $925,000
Jaden Schwartz $5,500,000 (3)
-Salary Average : $5,500,000
William Karlsson $5,250,000 (1)
-Salary Average : $5,250,000
Sam Bennett $4,425,000 (1)
-Salary Average : $2,550,000
Jack Roslovic $4,000,000 (1)
-Salary Average : $3,015,476
Nikita Zadorov $3,750,000 (3)
-Salary Average : $3,200,000
Petr Mrazek $3,125,000 (2)
-Salary Average : $3,125,000
Ryan Strome $3,100,000 (2)
-Salary Average : $3,100,000
Luke Schenn $3,000,000 (3)
-Salary Average : $3,000,000
Calle Jarnkrok $3,000,000 (3)
-Salary Average : $3,000,000
Michael Rasmussen $1,460,000 (1)
-Salary Average : $894,166
Kirby Dach $925,000 (1)
-Salary Average : $925,000
Igor Shesterkin $925,000 (1)
-Salary Average : $925,000
Owen Power $916,667 (1)
-Salary Average : $600,000
Adam Boqvist $894,167 (1)
-Salary Average : $894,167
Dawson Mercer $894,167 (1)
-Salary Average : $894,167
Jesse Ylonen $880,833 (1)
-Salary Average : $880,833
Isac Lundestrom $874,125 (1)
-Salary Average : $925,000
Moritz Seider $863,333 (1)
-Salary Average : $925,000
Total Pro Players23
Salary Commitment
Year 2023 : $81,187,119
Year 2024 : $45,340,366
Year 2025 : $32,153,000
Year 2026 : $16,903,000
Salary Average Commitment
Year 2023 : $71,932,636
Year 2024 : $44,790,366
Year 2025 : $31,603,000
Year 2026 : $16,903,000
Salary Cap with 1 Way Contract
Year 2023 : $81,187,119
Year 2024 : $45,340,366
Year 2025 : $32,153,000
Year 2026 : $16,903,000

Farm Players Salaries

Zach Bogosian $130,000 (2)
Salary Average : $130,000
Henrik Borgstrom $130,000 (4)
Salary Average : $130,000
Nolan Patrick $120,000 (1)
Salary Average : $120,000
Pavel Dorofeyev $92,500 (2)
Salary Average : $92,500
Simon Edvinsson $92,500 (1)
Salary Average : $92,500
Grigori Denisenko $92,500 (1)
Salary Average : $92,500
Alexander Holtz $89,417 (2)
Salary Average : $90,445
Adam Ginning $88,375 (2)
Salary Average : $60,000
Blake McLaughlin $88,375 (1)
Salary Average : $88,375
Alexander Nylander $87,413 (1)
Salary Average : $86,333
Tye Kartye $85,917 (1)
Salary Average : $85,917
Aleksandr Kisakov $85,917 (2)
Salary Average : $85,917
Connor Ingram $73,333 (2)
Salary Average : $73,333
Alex Belzile $70,000 (1)
Salary Average : $70,000
Total Farm Players14
Salary Commitment
Year 2023 : $1,326,247
Year 2024 : $689,542
Year 2025 : $130,000
Year 2026 : $130,000
Salary Average Commitment
Year 2023 : $1,297,819
Year 2024 : $662,194
Year 2025 : $130,000
Year 2026 : $130,000

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6000 - $100 - 5,998 - 99,97%
Level 2: 5000 - $60 - 4,659 - 93,18%
Level 3: 2000 - $35 - 2,000 - 100,00%
Level 4: 4000 - $25 - 3,399 - 84,97%
Luxury : 1000 - $200 - 987 - 98,75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,958 - 97,92%
Farm Level 2: 1000 - $15 - 980 - 98,04%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,043 - 94,68%
Average Income per Game$1,254,790
Year to Date Revenue$51,446,410
Farm
Home Games Left-2
Average Attendance - %2,939 - 97,96%
Average Income per Game$79,086
Year to Date Revenue$3,242,518

Expense

Pro Players Total Salaries$82,214,165
Farm Players Total Salaries$1,871,373
Coaches Total Salaries$2,450,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$82,271,530
Farm Year To Date Expenses$2,701,636
Pro Salary Cap To Date$80,671,505
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($158,172)
Pro Remaining Season Days0
Pro Expenses Per Days$434,270
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,100
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,214,165
Estimate Under Maximum Salary Cap of $82,500,000$285,835
Estimate Over Minimum Salary Cap of $60,200,000 $22,014,165
Current Bank Account($8,480,237)
Projected Bank Account($8,638,409)

Pro Players Salaries

John Tavares $11,000,000 (1)
-Salary Average : $11,000,000
Kirill Kaprizov $9,000,000 (2)
-Salary Average : $6,308,334
Drew Doughty $7,000,000 (1)
-Salary Average : $7,000,000
Brock Boeser $6,650,000 (2)
-Salary Average : $6,391,666
Mats Zuccarello $6,000,000 (2)
-Salary Average : $5,500,000
Samuel Girard $5,000,000 (1)
-Salary Average : $728,333
Noah Hanifin $4,950,000 (5)
-Salary Average : $4,950,000
Anthony Cirelli $4,800,000 (2)
-Salary Average : $728,333
Sean Couturier $4,333,333 (4)
-Salary Average : $4,333,333
Devon Toews $4,100,000 (4)
-Salary Average : $700,000
Joel Edmundson $3,500,000 (2)
-Salary Average : $3,500,000
Kailer Yamamoto $3,100,000 (2)
-Salary Average : $2,458,333
Carson Soucy $2,750,000 (1)
-Salary Average : $750,000
Ethan Bear $2,200,000 (1)
-Salary Average : $600,000
Tyson Jost $2,000,000 (1)
-Salary Average : $2,000,000
Alex Stalock $1,499,999 (2)
-Salary Average : $1,499,999
Curtis Lazar $1,000,000 (3)
-Salary Average : $1,000,000
Sam Gagner $950,000 (1)
-Salary Average : $950,000
Matt Boldy $880,833 (1)
-Salary Average : $500,000
Jake Evans $750,000 (3)
-Salary Average : $750,000
Linus Ullmark $750,000 (1)
-Salary Average : $750,000
Total Pro Players21
Salary Commitment
Year 2023 : $82,214,165
Year 2024 : $49,683,332
Year 2025 : $15,133,333
Year 2026 : $13,383,333
Salary Average Commitment
Year 2023 : $62,398,331
Year 2024 : $38,119,998
Year 2025 : $11,733,333
Year 2026 : $9,983,333
Salary Cap with 1 Way Contract
Year 2023 : $82,214,165
Year 2024 : $49,683,332
Year 2025 : $15,133,333
Year 2026 : $13,383,333

Farm Players Salaries

Mikhail Grigorenko $120,000 (1)
Salary Average : $120,000
Daniil Tarasov $105,000 (2)
Salary Average : $100,833
Kaapo Kakko $92,500 (1)
Salary Average : $92,500
Morgan Barron $92,500 (2)
Salary Average : $92,500
Filip Lindberg $92,500 (2)
Salary Average : $92,500
Brett Howden $88,500 (1)
Salary Average : $86,333
Lauri Pajuniemi $88,375 (1)
Salary Average : $88,375
Calle Clang $87,833 (1)
Salary Average : $87,833
Nicolas Beaudin $86,333 (1)
Salary Average : $89,417
Nolan Foote $86,333 (2)
Salary Average : $86,333
Jack Quinn $86,333 (2)
Salary Average : $87,361
Hendrix Lapierre $86,333 (1)
Salary Average : $86,333
Malcolm Subban $85,000 (1)
Salary Average : $85,000
Will Cuylle $82,833 (1)
Salary Average : $82,833
Calen Addison $79,500 (1)
Salary Average : $79,500
Tyce Thompson $76,250 (2)
Salary Average : $81,250
Kristian Reichel $75,250 (1)
Salary Average : $75,250
Jonah Gadjovich $75,000 (2)
Salary Average : $76,111
Jack Dugan $75,000 (5)
Salary Average : $77,917
Matt Nieto $70,000 (2)
Salary Average : $70,000
Matthew Strome $70,000 (1)
Salary Average : $70,000
Josh Brook $70,000 (1)
Salary Average : $70,000
Total Farm Players22
Salary Commitment
Year 2023 : $1,871,373
Year 2024 : $758,916
Year 2025 : $75,000
Year 2026 : $75,000
Salary Average Commitment
Year 2023 : $1,878,179
Year 2024 : $764,805
Year 2025 : $77,917
Year 2026 : $77,917

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5,998 - 99,97%
Level 2: 5000 - $60 - 4,663 - 93,26%
Level 3: 2000 - $35 - 2,000 - 100,00%
Level 4: 4000 - $25 - 3,372 - 84,30%
Luxury : 1000 - $200 - 990 - 98,96%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,953 - 97,65%
Farm Level 2: 1000 - $15 - 969 - 96,88%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,023 - 94,57%
Average Income per Game$1,262,136
Year to Date Revenue$51,747,592
Farm
Home Games Left-2
Average Attendance - %2,922 - 97,40%
Average Income per Game$78,746
Year to Date Revenue$3,228,570

Expense

Pro Players Total Salaries$78,779,166
Farm Players Total Salaries$1,993,750
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Special Salary Cap Value$2,385,233
Pro Year To Date Expenses$71,997,812
Farm Year To Date Expenses$2,887,332
Pro Salary Cap To Date$70,797,753
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($157,491)
Pro Remaining Season Days0
Pro Expenses Per Days$414,400
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,994
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,164,399
Estimate Under Maximum Salary Cap of $82,500,000$1,335,601
Estimate Over Minimum Salary Cap of $60,200,000 $20,964,399
Current Bank Account$9,593,834
Projected Bank Account$9,436,343

Pro Players Salaries

Marcus Johansson $9,500,000 (1)
-Salary Average : $9,500,000
Tomas Hertl $8,500,000 (2)
-Salary Average : $8,500,000
Connor Hellebuyck $6,166,666 (3)
-Salary Average : $6,166,666
Nick Schmaltz $5,850,000 (2)
-Salary Average : $5,850,000
Rasmus Ristolainen $5,400,000 (3)
-Salary Average : $5,400,000
Craig Anderson $5,123,000 (1)
-Salary Average : $5,123,000
Tyler Johnson $5,000,000 (2)
-Salary Average : $5,000,000
Viktor Arvidsson $4,250,000 (1)
-Salary Average : $4,250,000
David Savard $4,250,000 (2)
-Salary Average : $4,250,000
Derek Grant $3,750,000 (3)
-Salary Average : $3,750,000
Martin Necas $3,000,000 (1)
-Salary Average : $1,931,666
Zach Whitecloud $2,750,000 (5)
-Salary Average : $2,412,500
Max Comtois $2,037,500 (2)
-Salary Average : $2,037,500
Nico Sturm $2,000,000 (2)
-Salary Average : $2,000,000
Alexandre Texier $1,525,000 (1)
-Salary Average : $897,500
Owen Tippett $1,500,000 (1)
-Salary Average : $1,181,666
Tage Thompson $1,400,000 (5)
-Salary Average : $1,400,000
Erik Gustafsson $1,200,000 (1)
-Salary Average : $1,200,000
Matt Benning $1,000,000 (1)
-Salary Average : $1,000,000
David Krejci $1,000,000 (3)
-Salary Average : $2,562,500
Mario Ferraro $925,000 (1)
-Salary Average : $925,000
Barrett Hayton $894,167 (1)
-Salary Average : $894,167
Cole Caufield $880,833 (2)
-Salary Average : $880,833
Eric Robinson $877,000 (2)
-Salary Average : $877,000
Total Pro Players24
Salary Commitment
Year 2023 : $78,779,166
Year 2024 : $49,861,999
Year 2025 : $20,466,666
Year 2026 : $4,150,000
Salary Average Commitment
Year 2023 : $77,989,998
Year 2024 : $51,086,999
Year 2025 : $21,691,666
Year 2026 : $3,812,500
Salary Cap with 1 Way Contract
Year 2023 : $78,779,166
Year 2024 : $49,861,999
Year 2025 : $20,466,666
Year 2026 : $4,150,000

Farm Players Salaries

Max Jones $129,500 (1)
Salary Average : $86,333
Michael Hutchinson $100,000 (4)
Salary Average : $100,000
Jeremy Lauzon $100,000 (1)
Salary Average : $50,000
Cole Sillinger $92,500 (1)
Salary Average : $78,333
Wyatt Kalynuk $92,500 (1)
Salary Average : $92,500
Oliver Wahlstrom $89,417 (1)
Salary Average : $92,500
Urho Vaakanainen $89,417 (1)
Salary Average : $89,417
Nils Hoglander $89,167 (1)
Salary Average : $50,000
Logan Hutsko $86,750 (1)
Salary Average : $74,500
Jakob Pelletier $86,333 (1)
Salary Average : $50,000
Dominik Bokk $86,333 (2)
Salary Average : $86,333
Oskari Laaksonen $85,333 (2)
Salary Average : $85,333
Conor Timmins $85,000 (2)
Salary Average : $85,000
Pyotr Kochetkov $84,250 (2)
Salary Average : $84,250
Jamieson Rees $83,917 (1)
Salary Average : $84,625
Nick Blankenburg $82,500 (1)
Salary Average : $82,500
Jan Jenik $79,500 (1)
Salary Average : $79,500
Jonathan Gruden $78,833 (1)
Salary Average : $78,833
Jake Leschyshyn $76,667 (2)
Salary Average : $77,056
Boris Katchouk $75,833 (1)
Salary Average : $83,333
Cale Morris $75,000 (2)
Salary Average : $50,000
Brandon Duhaime $75,000 (4)
Salary Average : $75,000
David Farrance $70,000 (2)
Salary Average : $77,500
Total Farm Players23
Salary Commitment
Year 2023 : $1,993,750
Year 2024 : $737,583
Year 2025 : $175,000
Year 2026 : $175,000
Salary Average Commitment
Year 2023 : $1,792,846
Year 2024 : $720,472
Year 2025 : $175,000
Year 2026 : $175,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Centre
Level 1: 8200 - $80 - 6,955 - 84,82%
Level 2: 4000 - $79 - 3,861 - 96,52%
Level 3: 5000 - $28 - 3,340 - 66,79%
Level 4: 2100 - $27 - 2,100 - 100,00%
Luxury : 1200 - $176 - 1,052 - 87,70%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $35 - 1,938 - 96,92%
Farm Level 2: 1000 - $17 - 784 - 78,35%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,308 - 84,43%
Average Income per Game$1,220,091
Year to Date Revenue$50,023,720
Farm
Home Games Left-2
Average Attendance - %2,722 - 90,73%
Average Income per Game$77,108
Year to Date Revenue$3,161,412

Expense

Pro Players Total Salaries$80,111,110
Farm Players Total Salaries$2,103,834
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Special Salary Cap Value$527,749
Pro Year To Date Expenses$81,500,674
Farm Year To Date Expenses$2,787,673
Pro Salary Cap To Date$80,500,613
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($154,215)
Pro Remaining Season Days0
Pro Expenses Per Days$420,265
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,528
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,638,859
Estimate Under Maximum Salary Cap of $82,500,000$1,861,141
Estimate Over Minimum Salary Cap of $60,200,000 $20,438,859
Current Bank Account$18,601,881
Projected Bank Account$18,447,666

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (3)
-Salary Average : $7,425,000
Matthew Tkachuk $9,500,000 (3)
-Salary Average : $8,875,000
John Carlson $8,000,000 (4)
-Salary Average : $3,967,000
Gustav Nyquist $5,500,000 (3)
-Salary Average : $5,312,500
Bo Horvat $5,500,000 (1)
-Salary Average : $5,500,000
Brady Skjei $5,250,000 (4)
-Salary Average : $5,250,000
Ville Husso $4,750,000 (5)
-Salary Average : $4,750,000
Nazem Kadri $4,500,000 (2)
-Salary Average : $4,500,000
Rickard Rakell $3,789,444 (3)
-Salary Average : $3,789,444
Pavel Buchnevich $3,250,000 (3)
-Salary Average : $3,250,000
Phillip Danault $3,083,333 (3)
-Salary Average : $3,083,333
Scott Laughton $3,000,000 (4)
-Salary Average : $3,000,000
Jake Bean $2,333,333 (3)
-Salary Average : $1,965,833
Zach Hyman $2,250,000 (2)
-Salary Average : $2,250,000
Zemgus Girgensons $2,200,000 (2)
-Salary Average : $2,200,000
Chad Ruhwedel $2,100,000 (2)
-Salary Average : $2,100,000
Sammy Blais $1,500,000 (2)
-Salary Average : $1,500,000
Jonas Siegenthaler $1,125,000 (2)
-Salary Average : $1,125,000
Alex Vlasic $916,667 (1)
-Salary Average : $916,667
Evan Bouchard $863,333 (2)
-Salary Average : $863,333
Evan Rodrigues $700,000 (1)
-Salary Average : $700,000
Total Pro Players21
Salary Commitment
Year 2023 : $80,111,110
Year 2024 : $72,994,443
Year 2025 : $58,456,110
Year 2026 : $21,000,000
Salary Average Commitment
Year 2023 : $72,323,110
Year 2024 : $65,206,443
Year 2025 : $50,668,110
Year 2026 : $16,967,000
Salary Cap with 1 Way Contract
Year 2023 : $80,111,110
Year 2024 : $72,994,443
Year 2025 : $58,456,110
Year 2026 : $21,000,000

Farm Players Salaries

Ian Mitchell $92,500 (2)
Salary Average : $92,500
Sampo Ranta $92,500 (1)
Salary Average : $92,500
Jacob Bernard-Docker $92,500 (1)
Salary Average : $92,500
Vladimir Tkachev $92,500 (1)
Salary Average : $92,500
Justin Barron $92,500 (1)
Salary Average : $92,500
Thomas Bordeleau $91,667 (1)
Salary Average : $91,667
Magnus Paajarvi $90,000 (1)
Salary Average : $90,000
Emil Heineman $89,750 (1)
Salary Average : $60,000
Oskar Back $85,083 (1)
Salary Average : $85,083
Jean-Luc Foudy $84,750 (2)
Salary Average : $79,833
Lukas Dostal $82,250 (1)
Salary Average : $82,250
Tommy Novak $81,750 (2)
Salary Average : $81,750
Nikolai Knyzhov $79,667 (1)
Salary Average : $79,667
Artemi Kniazev $78,917 (1)
Salary Average : $78,917
Max Willman $75,000 (2)
Salary Average : $75,000
Tanner Kero $75,000 (1)
Salary Average : $75,000
Max Veronneau $75,000 (1)
Salary Average : $75,000
Jakub Zboril $75,000 (1)
Salary Average : $75,000
Joni Tuulola $75,000 (2)
Salary Average : $75,000
Ashton Sautner $75,000 (2)
Salary Average : $75,000
Gabriel Carlsson $75,000 (2)
Salary Average : $75,000
Stefan Matteau $72,500 (2)
Salary Average : $72,500
Backup farm $70,000 (1)
Salary Average : $70,000
Tyler Steenbergen $70,000 (1)
Salary Average : $77,083
Brogan Rafferty $70,000 (2)
Salary Average : $70,000
Tyler Lewington $70,000 (1)
Salary Average : $70,000
Total Farm Players26
Salary Commitment
Year 2023 : $2,103,834
Year 2024 : $701,500
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,076,250
Year 2024 : $696,583
Year 2025 : $0
Year 2026 : $0

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $100 - 6,000 - 99,99%
Level 2: 5000 - $60 - 4,701 - 94,02%
Level 3: 2000 - $35 - 2,000 - 100,00%
Level 4: 4000 - $25 - 3,399 - 84,97%
Luxury : 1000 - $200 - 986 - 98,61%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,938 - 96,90%
Farm Level 2: 1000 - $15 - 976 - 97,57%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,085 - 94,92%
Average Income per Game$1,262,271
Year to Date Revenue$51,753,126
Farm
Home Games Left-2
Average Attendance - %2,914 - 97,12%
Average Income per Game$78,339
Year to Date Revenue$3,211,908

Expense

Pro Players Total Salaries$67,166,667
Farm Players Total Salaries$2,205,542
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$9,518,750
Pro Year To Date Expenses$67,657,504
Farm Year To Date Expenses$3,175,178
Pro Salary Cap To Date$66,620,731
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($156,678)
Pro Remaining Season Days0
Pro Expenses Per Days$354,231
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,609
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,685,417
Estimate Under Maximum Salary Cap of $82,500,000$5,814,583
Estimate Over Minimum Salary Cap of $60,200,000 $16,485,417
Current Bank Account$20,646,811
Projected Bank Account$20,490,133

Pro Players Salaries

Leon Draisaitl $8,500,000 (3)
-Salary Average : $8,500,000
Anders Lee $7,000,000 (4)
-Salary Average : $7,000,000
Adam Henrique $5,825,000 (1)
-Salary Average : $5,825,000
Anthony Mantha $5,700,000 (4)
-Salary Average : $5,700,000
Brandon Saad $4,500,000 (4)
-Salary Average : $4,800,000
Lawson Crouse $4,300,000 (5)
-Salary Average : $3,838,889
Cody Ceci $4,300,000 (1)
-Salary Average : $4,300,000
Connor Brown $3,600,000 (4)
-Salary Average : $500,000
Oskar Lindblom $3,000,000 (1)
-Salary Average : $3,000,000
Patrik Nemeth $3,000,000 (1)
-Salary Average : $3,000,000
Robby Fabbri $2,950,000 (4)
-Salary Average : $900,000
Brock McGinn $2,750,000 (4)
-Salary Average : $2,620,000
Trevor van Riemsdyk $2,300,000 (1)
-Salary Average : $2,300,000
Jesper Fast $2,000,000 (4)
-Salary Average : $1,950,000
Justin Holl $2,000,000 (2)
-Salary Average : $2,000,000
Pavel Francouz $1,450,000 (3)
-Salary Average : $1,450,000
J.J. Moser $886,667 (2)
-Salary Average : $886,667
Nick Suzuki $863,333 (1)
-Salary Average : $863,333
Logan Thompson $766,667 (1)
-Salary Average : $500,000
Matthew Phillips $750,000 (2)
-Salary Average : $744,444
Jake Middleton $725,000 (1)
-Salary Average : $500,000
Total Pro Players21
Salary Commitment
Year 2023 : $67,166,667
Year 2024 : $46,386,667
Year 2025 : $42,750,000
Year 2026 : $32,800,000
Salary Average Commitment
Year 2023 : $61,178,333
Year 2024 : $40,890,000
Year 2025 : $37,258,889
Year 2026 : $27,308,889
Salary Cap with 1 Way Contract
Year 2023 : $67,166,667
Year 2024 : $46,386,667
Year 2025 : $42,750,000
Year 2026 : $32,800,000

Farm Players Salaries

Hunter McKown $95,000 (2)
Salary Average : $95,000
Scott Perunovich $92,500 (1)
Salary Average : $92,500
Yan Kuznetsov $87,000 (1)
Salary Average : $50,000
Louis Crevier $85,083 (2)
Salary Average : $60,000
Jon Gillies $85,000 (3)
Salary Average : $85,000
Gianni Fairbrother $84,833 (2)
Salary Average : $84,833
Austin Rueschhoff $84,250 (2)
Salary Average : $84,250
Adam Klapka $83,250 (2)
Salary Average : $60,000
Reece Newkirk $82,833 (2)
Salary Average : $82,833
Jack Finley $79,750 (2)
Salary Average : $60,000
Gabriel Fortier $79,167 (2)
Salary Average : $79,167
Nathan Legare $78,917 (2)
Salary Average : $78,917
Mathias Laferriere $78,667 (2)
Salary Average : $78,667
Jalen Chatfield $76,250 (2)
Salary Average : $76,250
Vincent Desharnais $76,250 (4)
Salary Average : $76,250
Kale Clague $76,125 (1)
Salary Average : $76,167
Arnaud Durandeau $75,667 (1)
Salary Average : $75,667
Patrick Giles $75,000 (1)
Salary Average : $50,000
Stelio Mattheos $75,000 (1)
Salary Average : $77,958
Garret Sparks $75,000 (3)
Salary Average : $75,000
Justin Brazeau $75,000 (1)
Salary Average : $50,000
Alexey Toropchenko $75,000 (2)
Salary Average : $75,833
Colton Poolman $75,000 (1)
Salary Average : $84,250
Cedric Pare $75,000 (1)
Salary Average : $75,000
Travis Barron $70,000 (2)
Salary Average : $70,489
Brandon Gignac $70,000 (3)
Salary Average : $70,000
Luke Martin $70,000 (2)
Salary Average : $60,000
Alexander Peters $70,000 (1)
Salary Average : $60,000
Total Farm Players28
Salary Commitment
Year 2023 : $2,205,542
Year 2024 : $1,429,250
Year 2025 : $306,250
Year 2026 : $76,250
Salary Average Commitment
Year 2023 : $2,044,031
Year 2024 : $1,352,489
Year 2025 : $306,250
Year 2026 : $76,250

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 8000 - $93 - 6,756 - 84,45%
Level 2: 4000 - $70 - 4,000 - 100,00%
Level 3: 5000 - $36 - 3,191 - 63,83%
Level 4: 2000 - $35 - 2,000 - 100,00%
Luxury : 1500 - $160 - 1,083 - 72,21%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $31 - 1,975 - 98,75%
Farm Level 2: 1000 - $10 - 998 - 99,82%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,030 - 83,07%
Average Income per Game$1,294,610
Year to Date Revenue$53,079,025
Farm
Home Games Left-2
Average Attendance - %2,973 - 99,10%
Average Income per Game$67,644
Year to Date Revenue$2,773,414

Expense

Pro Players Total Salaries$66,099,287
Farm Players Total Salaries$1,030,000
Coaches Total Salaries$5,590,000
Luxury Taxe Total$0
Special Salary Cap Value$2,875,000
Pro Year To Date Expenses$75,395,756
Farm Year To Date Expenses$2,363,937
Pro Salary Cap To Date$71,255,743
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($135,288)
Pro Remaining Season Days0
Pro Expenses Per Days$363,934
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,850
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$68,974,287
Estimate Under Maximum Salary Cap of $82,500,000$13,525,713
Estimate Over Minimum Salary Cap of $60,200,000 $8,774,287
Current Bank Account$35,613,008
Projected Bank Account$35,477,720

Pro Players Salaries

Blake Wheeler $8,250,000 (4)
-Salary Average : $8,250,000
Kevin Hayes $7,142,857 (1)
-Salary Average : $7,142,857
Gabriel Landeskog $5,571,429 (3)
-Salary Average : $5,571,429
Alex Goligoski $5,475,000 (2)
-Salary Average : $5,475,000
Brenden Dillon $5,000,000 (1)
-Salary Average : $5,000,000
Calvin de Haan $4,550,000 (1)
-Salary Average : $4,550,000
Joel Armia $3,400,000 (4)
-Salary Average : $975,000
Brian Elliott $3,250,000 (1)
-Salary Average : $3,250,000
Tyler Pitlick $3,000,000 (3)
-Salary Average : $3,000,000
Nick Cousins $2,800,000 (1)
-Salary Average : $2,800,000
Carl Hagelin $2,750,000 (2)
-Salary Average : $2,750,000
Karel Vejmelka $2,725,000 (2)
-Salary Average : $2,725,000
Ryan Ellis $2,500,000 (1)
-Salary Average : $2,500,000
Teddy Blueger $2,200,000 (1)
-Salary Average : $500,000
Juuso Valimaki $1,550,000 (2)
-Salary Average : $1,550,000
Logan Stanley $900,000 (1)
-Salary Average : $863,333
Wyatt Johnston $894,167 (2)
-Salary Average : $894,167
Cole Perfetti $894,167 (2)
-Salary Average : $500,000
Tobias Bjornfot $894,167 (2)
-Salary Average : $894,167
Philip Tomasino $863,333 (1)
-Salary Average : $894,167
Aliaksei Protas $789,167 (1)
-Salary Average : $795,000
Filip Hallander (Out of Payroll) $764,167 (1)
-Salary Average : $500,000
unknown goalie $700,000 (1)
-Salary Average : $700,000
Total Pro Players23
Salary Commitment
Year 2023 : $66,863,454
Year 2024 : $35,403,930
Year 2025 : $20,221,429
Year 2026 : $11,650,000
Salary Average Commitment
Year 2023 : $62,080,120
Year 2024 : $32,584,763
Year 2025 : $17,796,429
Year 2026 : $9,225,000
Salary Cap with 1 Way Contract
Year 2023 : $66,863,454
Year 2024 : $35,403,930
Year 2025 : $20,221,429
Year 2026 : $11,650,000

Farm Players Salaries

Mark Letestu $100,000 (1)
Salary Average : $100,000
Curtis Hall $92,500 (2)
Salary Average : $92,500
Fabian Lysell $89,417 (2)
Salary Average : $89,417
Sam Poulin $86,333 (2)
Salary Average : $86,333
Marco Rossi $86,333 (2)
Salary Average : $86,333
Lucas Edmonds $86,167 (1)
Salary Average : $86,167
Michael Vukojevic $85,083 (2)
Salary Average : $85,083
Markus Nurmi $84,250 (2)
Salary Average : $84,250
Pavel Gogolev $83,417 (2)
Salary Average : $83,417
Ville Koivunen $82,833 (2)
Salary Average : $82,833
Nate Schnarr $78,667 (1)
Salary Average : $50,000
Zachary Leslie $75,000 (1)
Salary Average : $75,000
Total Farm Players12
Salary Commitment
Year 2023 : $1,030,000
Year 2024 : $690,166
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,001,333
Year 2024 : $690,166
Year 2025 : $0
Year 2026 : $0

Ducks

Ducks is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 8000 - $95 - 6,669 - 83,36%
Level 2: 4000 - $85 - 3,418 - 85,46%
Level 3: 4500 - $60 - 2,119 - 47,09%
Level 4: 1800 - $50 - 1,798 - 99,91%
Luxury : 1200 - $225 - 1,014 - 84,52%
Total Capacity :19500
Farm
Farm Level 1: 2000 - $30 - 1,957 - 97,87%
Farm Level 2: 1000 - $11 - 993 - 99,34%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,019 - 77,02%
Average Income per Game$1,388,879
Year to Date Revenue$56,944,036
Farm
Home Games Left-2
Average Attendance - %2,951 - 98,36%
Average Income per Game$66,169
Year to Date Revenue$2,712,944

Expense

Pro Players Total Salaries$84,297,500
Farm Players Total Salaries$2,073,416
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$83,422,864
Farm Year To Date Expenses$3,171,068
Pro Salary Cap To Date$82,122,928
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($132,339)
Pro Remaining Season Days0
Pro Expenses Per Days$443,510
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,406
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$84,297,500
Estimate Under Maximum Salary Cap of $82,500,000-$1,797,500
Estimate Over Minimum Salary Cap of $60,200,000 $24,097,500
Current Bank Account$69,782,713
Projected Bank Account$69,650,374

Pro Players Salaries

Connor McDavid $12,500,000 (3)
-Salary Average : $500,000
Nikita Kucherov $9,500,000 (4)
-Salary Average : $4,500,000
Cale Makar $9,000,000 (2)
-Salary Average : $6,293,610
Victor Hedman $7,875,000 (1)
-Salary Average : $7,875,000
Marc-Andre Fleury $7,000,000 (1)
-Salary Average : $500,000
Brad Marchand $6,125,000 (3)
-Salary Average : $6,125,000
Joel Eriksson Ek $5,250,000 (1)
-Salary Average : $3,368,750
Mikhail Sergachev $4,800,000 (1)
-Salary Average : $894,166
Jakub Vrana $3,350,000 (1)
-Salary Average : $3,350,000
Erik Cernak $2,950,000 (2)
-Salary Average : $2,950,000
Jason Dickinson $2,650,000 (3)
-Salary Average : $2,650,000
Valeri Nichushkin $2,500,000 (3)
-Salary Average : $2,500,000
Vladislav Gavrikov $2,000,000 (3)
-Salary Average : $2,000,000
Ryan Hartman $1,700,000 (4)
-Salary Average : $1,900,000
Logan O'Connor $1,050,000 (3)
-Salary Average : $1,050,000
Andrei Kuzmenko $950,000 (3)
-Salary Average : $950,000
Jonatan Berggren $925,000 (1)
-Salary Average : $925,000
Dennis Cholowski $900,000 (1)
-Salary Average : $900,000
Eetu Luostarinen $897,500 (1)
-Salary Average : $500,000
Jason Demers $800,000 (1)
-Salary Average : $500,000
Maxime Lagace $800,000 (2)
-Salary Average : $800,000
Cole Smith $775,000 (3)
-Salary Average : $775,000
Total Pro Players22
Salary Commitment
Year 2023 : $84,297,500
Year 2024 : $52,500,000
Year 2025 : $39,750,000
Year 2026 : $11,200,000
Salary Average Commitment
Year 2023 : $51,806,526
Year 2024 : $32,993,610
Year 2025 : $22,950,000
Year 2026 : $6,400,000
Salary Cap with 1 Way Contract
Year 2023 : $84,297,500
Year 2024 : $52,500,000
Year 2025 : $39,750,000
Year 2026 : $11,200,000

Farm Players Salaries

Jon Merrill $137,500 (1)
Salary Average : $137,500
Christian Djoos $125,000 (2)
Salary Average : $125,000
Adam Gaudette $99,750 (4)
Salary Average : $99,750
Jiri Kulich $95,000 (2)
Salary Average : $63,333
Shane Wright $95,000 (1)
Salary Average : $95,000
Xavier Bourgault $92,500 (1)
Salary Average : $92,500
Bobby Brink $92,500 (2)
Salary Average : $92,500
Tye Felhaber $92,500 (2)
Salary Average : $92,500
Lassi Thomson $86,333 (2)
Salary Average : $86,333
Jett Woo $86,083 (2)
Salary Average : $86,083
Danila Klimovich $85,583 (2)
Salary Average : $83,917
Jan Mysak $82,833 (2)
Salary Average : $60,000
Rasmus Asplund $82,500 (1)
Salary Average : $82,500
Blake Speers $80,000 (3)
Salary Average : $80,000
Veini Vehvilainen $80,000 (4)
Salary Average : $80,000
Kaedan Korczak $78,917 (2)
Salary Average : $78,917
Tucker Poolman $77,500 (3)
Salary Average : $77,500
Matej Pekar $76,417 (2)
Salary Average : $76,417
Dominik Simon $75,000 (2)
Salary Average : $75,000
Matthew Highmore $72,500 (3)
Salary Average : $72,500
Cole Hults $70,000 (1)
Salary Average : $70,000
Chase Wouters $70,000 (1)
Salary Average : $70,000
Xavier Bouchard $70,000 (1)
Salary Average : $70,000
Nikita Nesterov $70,000 (1)
Salary Average : $70,000
Total Farm Players24
Salary Commitment
Year 2023 : $2,073,416
Year 2024 : $1,385,916
Year 2025 : $409,750
Year 2026 : $179,750
Salary Average Commitment
Year 2023 : $2,017,250
Year 2024 : $1,329,750
Year 2025 : $409,750
Year 2026 : $179,750

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 7450 - $177 - 3,408 - 45,75%
Level 2: 3600 - $101 - 2,347 - 65,19%
Level 3: 4500 - $91 - 1,800 - 40,00%
Level 4: 1800 - $50 - 1,418 - 78,76%
Luxury : 1150 - $235 - 733 - 63,72%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $35 - 1,950 - 97,51%
Farm Level 2: 1000 - $18 - 874 - 87,44%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %9,705 - 52,46%
Average Income per Game$1,412,466
Year to Date Revenue$57,911,118
Farm
Home Games Left-2
Average Attendance - %2,825 - 94,15%
Average Income per Game$78,239
Year to Date Revenue$3,207,784

Expense

Pro Players Total Salaries$72,644,167
Farm Players Total Salaries$1,509,500
Coaches Total Salaries$1,990,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$74,247,673
Farm Year To Date Expenses$2,361,635
Pro Salary Cap To Date$73,047,752
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($156,477)
Pro Remaining Season Days0
Pro Expenses Per Days$382,612
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,915
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$72,644,167
Estimate Under Maximum Salary Cap of $82,500,000$9,855,833
Estimate Over Minimum Salary Cap of $60,200,000 $12,444,167
Current Bank Account$41,368,379
Projected Bank Account$41,211,902

Pro Players Salaries

Nicklas Backstrom $9,200,000 (4)
-Salary Average : $9,200,000
Jonathan Drouin $5,500,000 (3)
-Salary Average : $5,500,000
Jaccob Slavin $5,300,000 (1)
-Salary Average : $5,300,000
Torey Krug $5,250,000 (1)
-Salary Average : $5,250,000
Brayden Schenn $5,125,000 (2)
-Salary Average : $5,125,000
Tyler Bertuzzi $4,750,000 (4)
-Salary Average : $1,400,000
John Klingberg $4,250,000 (3)
-Salary Average : $4,250,000
James van Riemsdyk $4,250,000 (4)
-Salary Average : $4,250,000
Cam Talbot $4,000,000 (2)
-Salary Average : $4,000,000
Jake McCabe $4,000,000 (4)
-Salary Average : $4,000,000
Max Domi $3,000,000 (5)
-Salary Average : $3,000,000
Oliver Bjorkstrand $2,500,000 (3)
-Salary Average : $2,500,000
Andrew Mangiapane $2,425,000 (4)
-Salary Average : $715,000
Luke Kunin $2,300,000 (1)
-Salary Average : $2,300,000
Alex Wennberg $2,250,000 (3)
-Salary Average : $2,250,000
Martin Jones $2,000,000 (3)
-Salary Average : $3,000,000
Josh Anderson $1,850,000 (2)
-Salary Average : $1,850,000
Robert Hagg $1,600,000 (2)
-Salary Average : $1,600,000
Troy Terry $1,450,000 (5)
-Salary Average : $1,450,000
Rasmus Sandin $894,167 (1)
-Salary Average : $894,167
Nicolas Roy $750,000 (4)
-Salary Average : $720,000
Total Pro Players21
Salary Commitment
Year 2023 : $72,644,167
Year 2024 : $58,900,000
Year 2025 : $46,325,000
Year 2026 : $29,825,000
Salary Average Commitment
Year 2023 : $68,554,167
Year 2024 : $54,810,000
Year 2025 : $42,235,000
Year 2026 : $24,735,000
Salary Cap with 1 Way Contract
Year 2023 : $72,644,167
Year 2024 : $58,900,000
Year 2025 : $46,325,000
Year 2026 : $29,825,000

Farm Players Salaries

Nathan Beaulieu $125,000 (3)
Salary Average : $125,000
Ryan Lomberg $110,000 (2)
Salary Average : $110,000
Braden Holtby $85,000 (1)
Salary Average : $85,000
Jacob Lucchini $82,500 (1)
Salary Average : $82,500
Maxim Lamarche $82,500 (1)
Salary Average : $82,500
Laurent Dauphin $82,500 (1)
Salary Average : $82,500
Riley Damiani $80,333 (2)
Salary Average : $80,333
Johnathan Kovacevic $76,667 (5)
Salary Average : $76,667
Vincent Arseneau $72,500 (1)
Salary Average : $72,500
Kevin Roy $72,500 (1)
Salary Average : $72,500
Samuel Laberge $72,500 (1)
Salary Average : $72,500
Carl Grundstrom $72,500 (1)
Salary Average : $92,500
Alexis D'Aoust $72,500 (1)
Salary Average : $72,500
Alex Gallant $72,500 (1)
Salary Average : $72,500
Alexander Petrovic $70,000 (2)
Salary Average : $70,000
Ryan Fitzgerald $70,000 (2)
Salary Average : $70,000
Tom Kuhnhackl $70,000 (1)
Salary Average : $70,000
Brennan Menell $70,000 (3)
Salary Average : $70,000
James Phelan $70,000 (2)
Salary Average : $50,000
Total Farm Players19
Salary Commitment
Year 2023 : $1,509,500
Year 2024 : $672,000
Year 2025 : $271,667
Year 2026 : $76,667
Salary Average Commitment
Year 2023 : $1,509,500
Year 2024 : $652,000
Year 2025 : $271,667
Year 2026 : $76,667

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 8200 - $100 - 6,614 - 80,66%
Level 2: 4300 - $60 - 4,297 - 99,93%
Level 3: 5000 - $35 - 3,133 - 62,65%
Level 4: 2000 - $25 - 2,000 - 100,00%
Luxury : 1000 - $200 - 982 - 98,22%
Total Capacity :20500
Farm
Farm Level 1: 2000 - $35 - 1,960 - 97,98%
Farm Level 2: 1000 - $15 - 978 - 97,81%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,026 - 83,05%
Average Income per Game$1,298,653
Year to Date Revenue$53,244,760
Farm
Home Games Left-2
Average Attendance - %2,938 - 97,92%
Average Income per Game$79,093
Year to Date Revenue$3,242,812

Expense

Pro Players Total Salaries$84,613,461
Farm Players Total Salaries$2,530,916
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Special Salary Cap Value($2,119,230)
Pro Year To Date Expenses$82,998,689
Farm Year To Date Expenses$3,532,660
Pro Salary Cap To Date$80,498,652
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($158,186)
Pro Remaining Season Days0
Pro Expenses Per Days$451,365
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,295
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,494,231
Estimate Under Maximum Salary Cap of $82,500,000$5,769
Estimate Over Minimum Salary Cap of $60,200,000 $22,294,231
Current Bank Account$2,085,182
Projected Bank Account$1,926,996

Pro Players Salaries

Jakub Voracek $8,250,000 (1)
-Salary Average : $8,250,000
Zach Parise $7,538,461 (1)
-Salary Average : $7,538,461
Vladimir Tarasenko $7,500,000 (1)
-Salary Average : $7,500,000
Sam Reinhart $6,500,000 (4)
-Salary Average : $3,650,000
Mika Zibanejad $5,350,000 (2)
-Salary Average : $5,350,000
Jakob Silfverberg $5,250,000 (3)
-Salary Average : $3,750,000
Jonathan Marchessault $5,000,000 (4)
-Salary Average : $5,000,000
David Perron $4,750,000 (2)
-Salary Average : $4,416,666
TJ Brodie $4,650,000 (1)
-Salary Average : $4,650,000
John Marino $4,400,000 (2)
-Salary Average : $500,000
Elvis Merzlikins $4,000,000 (4)
-Salary Average : $874,125
Noel Acciari $4,000,000 (3)
-Salary Average : $4,000,000
Marco Scandella $3,275,000 (1)
-Salary Average : $3,275,000
Tomas Nosek $3,000,000 (2)
-Salary Average : $3,000,000
Ryan Lindgren $3,000,000 (2)
-Salary Average : $2,308,333
Brayden McNabb $2,500,000 (3)
-Salary Average : $2,500,000
Nick Holden $1,700,000 (1)
-Salary Average : $1,650,000
Jack Campbell $1,650,000 (3)
-Salary Average : $1,650,000
Matt Grzelcyk $1,400,000 (2)
-Salary Average : $1,400,000
Lukas Sedlak $900,000 (1)
-Salary Average : $900,000
Total Pro Players20
Salary Commitment
Year 2023 : $84,613,461
Year 2024 : $50,800,000
Year 2025 : $28,900,000
Year 2026 : $15,500,000
Salary Average Commitment
Year 2023 : $72,162,585
Year 2024 : $38,399,124
Year 2025 : $21,424,125
Year 2026 : $9,524,125
Salary Cap with 1 Way Contract
Year 2023 : $84,613,461
Year 2024 : $50,800,000
Year 2025 : $28,900,000
Year 2026 : $15,500,000

Farm Players Salaries

Aaron Dell $150,000 (3)
Salary Average : $150,000
Jeremy Helvig $150,000 (2)
Salary Average : $150,000
Reid Gardiner $150,000 (3)
Salary Average : $150,000
Egor Yakovlev $150,000 (3)
Salary Average : $150,000
Hunter Miska $100,000 (3)
Salary Average : $100,000
Eamon McAdam $100,000 (3)
Salary Average : $100,000
Hunter Warner $100,000 (3)
Salary Average : $100,000
Jakob Stukel $100,000 (3)
Salary Average : $100,000
Charlie Lindgren $100,000 (1)
Salary Average : $100,000
Jimmy Hayes $100,000 (1)
Salary Average : $100,000
Marcus Kruger $95,000 (1)
Salary Average : $95,000
Oscar Fantenberg $95,000 (3)
Salary Average : $95,000
Cam Lee $92,500 (2)
Salary Average : $92,500
Ty Rattie $90,000 (2)
Salary Average : $90,000
Paul LaDue $90,000 (2)
Salary Average : $90,000
Max Gildon $85,333 (2)
Salary Average : $85,333
Akira Schmid $85,083 (1)
Salary Average : $85,083
Amir Miftakhov $83,833 (1)
Salary Average : $83,833
Damien Giroux $81,833 (1)
Salary Average : $81,833
Oskar Steen $80,917 (1)
Salary Average : $80,917
Ryan Olsen $80,000 (2)
Salary Average : $80,000
Troy Bourke $80,000 (2)
Salary Average : $80,000
Dillon Hamaliuk $78,917 (2)
Salary Average : $78,917
Byron Froese $72,500 (3)
Salary Average : $72,500
Pascal Laberge $70,000 (2)
Salary Average : $72,694
Samuel Kurker $70,000 (2)
Salary Average : $70,000
Total Farm Players26
Salary Commitment
Year 2023 : $2,530,916
Year 2024 : $1,904,250
Year 2025 : $1,017,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,533,610
Year 2024 : $1,906,944
Year 2025 : $1,017,500
Year 2026 : $0

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 6000 - $115 - 5,540 - 92,34%
Level 2: 5000 - $96 - 3,025 - 60,50%
Level 3: 2000 - $84 - 1,535 - 76,73%
Level 4: 4000 - $60 - 1,623 - 40,58%
Luxury : 1000 - $299 - 640 - 64,00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $37 - 1,804 - 90,18%
Farm Level 2: 1000 - $17 - 896 - 89,60%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,363 - 68,69%
Average Income per Game$1,409,265
Year to Date Revenue$57,779,858
Farm
Home Games Left0
Average Attendance - %2,700 - 89,99%
Average Income per Game$74,466
Year to Date Revenue$3,053,116

Expense

Pro Players Total Salaries$78,811,806
Farm Players Total Salaries$5,274,000
Coaches Total Salaries$1,700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$80,106,724
Farm Year To Date Expenses$6,222,434
Pro Salary Cap To Date$79,306,726
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$412,496
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$31,990
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,811,806
Estimate Under Maximum Salary Cap of $82,500,000$3,688,194
Estimate Over Minimum Salary Cap of $60,200,000 $18,611,806
Current Bank Account$2,901,564
Projected Bank Account$2,901,564

Pro Players Salaries

Tyler Seguin $9,850,000 (4)
-Salary Average : $5,750,000
Alex DeBrincat $6,400,000 (1)
-Salary Average : $6,400,000
Evgeni Malkin $6,100,000 (3)
-Salary Average : $6,950,000
Cam Atkinson $5,875,000 (3)
-Salary Average : $5,875,000
Nino Niederreiter $5,250,000 (1)
-Salary Average : $5,250,000
Hampus Lindholm $5,205,556 (2)
-Salary Average : $5,205,556
Pierre-Luc Dubois $5,000,000 (1)
-Salary Average : $894,166
Jonathan Quick $4,900,000 (2)
-Salary Average : $4,900,000
Garnet Hathaway $4,800,000 (3)
-Salary Average : $4,800,000
Alex Tuch $4,750,000 (4)
-Salary Average : $4,750,000
Brett Pesce $4,020,000 (5)
-Salary Average : $4,020,000
Mattias Ekholm $3,750,000 (4)
-Salary Average : $3,750,000
Teuvo Teravainen $2,860,000 (1)
-Salary Average : $2,860,000
Filip Chytil $2,300,000 (2)
-Salary Average : $1,831,389
Robert Bortuzzo $2,200,000 (3)
-Salary Average : $2,200,000
Jack McBain $883,750 (1)
-Salary Average : $883,750
Juuso Parssinen $850,833 (1)
-Salary Average : $850,833
Adin Hill $800,000 (1)
-Salary Average : $800,000
Martin Fehervary $791,667 (1)
-Salary Average : $805,833
Chris Wideman $750,000 (2)
-Salary Average : $750,000
Kevin Rooney $750,000 (1)
-Salary Average : $750,000
Daniel Sprong $725,000 (2)
-Salary Average : $725,000
Total Pro Players22
Salary Commitment
Year 2023 : $78,811,806
Year 2024 : $55,225,556
Year 2025 : $41,345,000
Year 2026 : $22,370,000
Salary Average Commitment
Year 2023 : $71,001,527
Year 2024 : $51,506,945
Year 2025 : $38,095,000
Year 2026 : $18,270,000
Salary Cap with 1 Way Contract
Year 2023 : $78,811,806
Year 2024 : $55,225,556
Year 2025 : $41,345,000
Year 2026 : $22,370,000

Farm Players Salaries

Brendan Lemieux $150,000 (3)
Salary Average : $150,000
Nic Petan $150,000 (2)
Salary Average : $150,000
Jimmy Schuldt $150,000 (3)
Salary Average : $150,000
Connor Hobbs $150,000 (2)
Salary Average : $150,000
Zach Fucale $150,000 (3)
Salary Average : $150,000
Zack Kassian $150,000 (4)
Salary Average : $150,000
Ben Lovejoy $150,000 (2)
Salary Average : $150,000
Zack MacEwen $150,000 (3)
Salary Average : $150,000
Alex Lyon $150,000 (3)
Salary Average : $150,000
Dakota Mermis $130,000 (2)
Salary Average : $130,000
Dylan Sikura $130,000 (2)
Salary Average : $130,000
Anthony Richard $130,000 (3)
Salary Average : $130,000
Mackenzie MacEachern $110,000 (3)
Salary Average : $110,000
Jake Dotchin $100,000 (2)
Salary Average : $100,000
Nathan Walker $100,000 (1)
Salary Average : $100,000
Garrett Wilson $100,000 (1)
Salary Average : $100,000
Brad Lambert $95,000 (1)
Salary Average : $95,000
Andrew Oglevie $92,500 (2)
Salary Average : $92,500
Jake Christiansen $92,500 (2)
Salary Average : $92,500
Jack Ahcan $92,500 (1)
Salary Average : $92,500
Tim Berni $92,500 (1)
Salary Average : $92,500
John Leonard $92,500 (1)
Salary Average : $92,500
Matej Blumel $92,500 (1)
Salary Average : $60,000
Sebastian Cossa $89,417 (1)
Salary Average : $89,417
Jacob Bryson $88,917 (1)
Salary Average : $88,917
Ryan Fanti $88,375 (1)
Salary Average : $88,375
Peter DiLiberatore $88,083 (1)
Salary Average : $88,083
Elmer Soderblom $87,833 (2)
Salary Average : $60,000
Ruslan Iskhakov $85,500 (1)
Salary Average : $60,000
Tyler Angle $85,083 (1)
Salary Average : $50,000
Nick Abruzzese $85,000 (1)
Salary Average : $85,000
Samuel Knazko $84,750 (2)
Salary Average : $60,000
Ilya Konovalov $84,250 (1)
Salary Average : $72,833
Jordan Kawaguchi $84,250 (2)
Salary Average : $75,688
Josiah Slavin $84,250 (1)
Salary Average : $50,000
Cooper Zech $83,750 (2)
Salary Average : $79,167
Isaac Ratcliffe $81,375 (2)
Salary Average : $80,278
Tyler Tucker $80,833 (2)
Salary Average : $80,833
Tristen Robins $79,750 (1)
Salary Average : $79,750
Martin Pospisil $79,667 (1)
Salary Average : $79,667
Julien Gauthier $77,500 (1)
Salary Average : $86,333
Kyle Capobianco $76,250 (4)
Salary Average : $77,500
Egor Zamula $75,667 (1)
Salary Average : $75,667
Rhett Gardner $75,000 (1)
Salary Average : $75,000
Christian Wolanin $75,000 (4)
Salary Average : $90,000
Mac Hollowell $75,000 (1)
Salary Average : $77,488
Corey Schueneman $75,000 (2)
Salary Average : $75,000
Joachim Blichfeld $75,000 (1)
Salary Average : $73,667
Michael Pezzetta $75,000 (2)
Salary Average : $75,000
Xavier Ouellet $73,500 (3)
Salary Average : $73,500
Brett Seney $70,000 (2)
Salary Average : $70,000
Kirill Tyutyayev $70,000 (1)
Salary Average : $70,000
Brendan Perlini $70,000 (3)
Salary Average : $70,000
Kalle Kossila $70,000 (1)
Salary Average : $65,000
Arsen Khisamutdinov $0 (0)
Salary Average : $0
Total Farm Players55
Salary Commitment
Year 2023 : $5,274,000
Year 2024 : $3,152,541
Year 2025 : $1,434,750
Year 2026 : $301,250
Salary Average Commitment
Year 2023 : $5,089,662
Year 2024 : $3,101,966
Year 2025 : $1,451,000
Year 2026 : $317,500

Hurricanes

Hurricanes is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 9500 - $95 - 6,599 - 69,46%
Level 2: 5000 - $59 - 4,714 - 94,28%
Level 3: 6000 - $30 - 3,253 - 54,22%
Level 4: 3000 - $25 - 3,000 - 100,00%
Luxury : 1500 - $195 - 1,045 - 69,67%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $35 - 1,949 - 97,43%
Farm Level 2: 1000 - $15 - 985 - 98,55%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,611 - 74,44%
Average Income per Game$1,303,742
Year to Date Revenue$53,453,429
Farm
Home Games Left-2
Average Attendance - %2,934 - 97,80%
Average Income per Game$78,833
Year to Date Revenue$3,232,167

Expense

Pro Players Total Salaries$59,825,832
Farm Players Total Salaries$2,782,619
Coaches Total Salaries$2,090,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,880,044
Farm Year To Date Expenses$3,401,207
Pro Salary Cap To Date$61,440,044
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($157,667)
Pro Remaining Season Days0
Pro Expenses Per Days$317,440
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,786
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$59,825,832
Estimate Under Maximum Salary Cap of $82,500,000$22,674,168
Estimate Over Minimum Salary Cap of $60,200,000 -$374,168
Current Bank Account$45,009,751
Projected Bank Account$44,852,084

Pro Players Salaries

Adam Pelech $5,750,000 (4)
-Salary Average : $5,750,000
Ondrej Palat $5,300,000 (2)
-Salary Average : $5,300,000
Tom Wilson $5,166,666 (2)
-Salary Average : $5,166,666
Reilly Smith $5,000,000 (3)
-Salary Average : $5,000,000
Elias Lindholm $4,850,000 (5)
-Salary Average : $4,850,000
Nic Dowd $4,000,000 (2)
-Salary Average : $4,000,000
Kevin Shattenkirk $3,900,000 (2)
-Salary Average : $6,650,000
Philipp Grubauer $3,333,333 (2)
-Salary Average : $3,333,333
Travis Sanheim $3,250,000 (3)
-Salary Average : $3,250,000
Jesper Bratt $2,750,000 (1)
-Salary Average : $749,167
Warren Foegele $2,750,000 (1)
-Salary Average : $746,667
Nick Jensen $2,500,000 (2)
-Salary Average : $2,500,000
Alex Iafallo $2,450,000 (2)
-Salary Average : $2,450,000
Artturi Lehkonen $2,450,000 (3)
-Salary Average : $2,450,000
Darren Helm $1,250,000 (1)
-Salary Average : $1,250,000
Carter Verhaeghe $1,000,000 (1)
-Salary Average : $1,000,000
Adam Fox $925,000 (1)
-Salary Average : $925,000
Mattias Samuelsson $925,000 (2)
-Salary Average : $925,000
Sean Durzi $809,166 (1)
-Salary Average : $809,166
Eric Staal $750,000 (4)
-Salary Average : $1,300,000
Vitek Vanecek $716,667 (4)
-Salary Average : $716,667
Total Pro Players21
Salary Commitment
Year 2023 : $59,825,832
Year 2024 : $50,341,666
Year 2025 : $22,766,667
Year 2026 : $12,066,667
Salary Average Commitment
Year 2023 : $59,121,666
Year 2024 : $53,641,666
Year 2025 : $23,316,667
Year 2026 : $12,616,667
Salary Cap with 1 Way Contract
Year 2023 : $59,825,832
Year 2024 : $50,341,666
Year 2025 : $22,766,667
Year 2026 : $12,066,667

Farm Players Salaries

Vasily Podkolzin $92,500 (1)
Salary Average : $50,000
Reilly Walsh $92,500 (2)
Salary Average : $92,500
Connor Zary $89,417 (1)
Salary Average : $89,417
Oskar Olausson $89,417 (2)
Salary Average : $60,000
Karl Henriksson $87,000 (1)
Salary Average : $60,000
Donovan Sebrango $85,083 (1)
Salary Average : $85,083
Filip Cederqvist $85,000 (1)
Salary Average : $60,000
Grant Mismash $84,250 (2)
Salary Average : $84,250
Brett Leason $84,250 (1)
Salary Average : $84,250
William Lockwood $84,250 (1)
Salary Average : $84,250
Aatu Raty $83,667 (2)
Salary Average : $75,778
Albert Johansson $82,000 (1)
Salary Average : $71,000
Matt Filipe $81,750 (1)
Salary Average : $81,750
MacKenzie Entwistle $81,167 (1)
Salary Average : $81,167
Adam Ruzicka $80,167 (1)
Salary Average : $80,167
Calvin Pickard $80,000 (3)
Salary Average : $80,000
Marko Dano $80,000 (2)
Salary Average : $80,000
Aidan Dudas $78,667 (2)
Salary Average : $78,667
Egor Sokolov $78,667 (2)
Salary Average : $79,722
Brett Murray $77,500 (1)
Salary Average : $77,500
Joseph Woll $76,667 (5)
Salary Average : $77,222
Dennis Gilbert $76,200 (3)
Salary Average : $76,200
Josh Mahura $75,000 (4)
Salary Average : $74,900
Trevor Carrick $75,000 (3)
Salary Average : $75,000
Axel Jonsson-Fjallby $75,000 (2)
Salary Average : $75,000
Connor Bunnaman $75,000 (3)
Salary Average : $75,000
Zac Dalpe $75,000 (2)
Salary Average : $75,000
Jonathan Dahlen $75,000 (1)
Salary Average : $92,500
Anthony Stolarz $75,000 (2)
Salary Average : $75,000
Jonas Johansson $75,000 (4)
Salary Average : $50,000
Zach Sawchenko $72,500 (1)
Salary Average : $60,000
Gustav Olofsson $70,000 (2)
Salary Average : $70,000
Nick Moutrey $70,000 (1)
Salary Average : $70,000
Luka Burzan $70,000 (1)
Salary Average : $70,000
Joel Blomqvist $70,000 (1)
Salary Average : $70,000
Total Farm Players35
Salary Commitment
Year 2023 : $2,782,619
Year 2024 : $1,415,035
Year 2025 : $532,867
Year 2026 : $226,667
Salary Average Commitment
Year 2023 : $2,621,323
Year 2024 : $1,354,239
Year 2025 : $508,322
Year 2026 : $202,122

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBrooklyn Centre
Level 1: 6000 - $175 - 3,265 - 54,42%
Level 2: 5000 - $100 - 2,400 - 48,00%
Level 3: 2000 - $70 - 1,503 - 75,14%
Level 4: 4000 - $40 - 1,992 - 49,81%
Luxury : 1000 - $230 - 741 - 74,06%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1,298 - 64,91%
Farm Level 2: 1000 - $20 - 660 - 65,99%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %9,901 - 55,01%
Average Income per Game$1,366,612
Year to Date Revenue$56,031,086
Farm
Home Games Left-2
Average Attendance - %1,958 - 65,27%
Average Income per Game$68,040
Year to Date Revenue$2,789,620

Expense

Pro Players Total Salaries$81,412,732
Farm Players Total Salaries$3,321,083
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,317,055
Farm Year To Date Expenses$4,799,720
Pro Salary Cap To Date$80,767,122
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($136,079)
Pro Remaining Season Days0
Pro Expenses Per Days$424,677
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$24,980
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,412,732
Estimate Under Maximum Salary Cap of $82,500,000$1,087,268
Estimate Over Minimum Salary Cap of $60,200,000 $21,212,732
Current Bank Account$8,882,399
Projected Bank Account$8,746,320

Pro Players Salaries

Sebastian Aho $8,460,250 (2)
-Salary Average : $8,460,250
Andrei Svechnikov $7,750,000 (1)
-Salary Average : $4,337,500
Nico Hischier $7,250,000 (2)
-Salary Average : $7,250,000
Joe Pavelski $7,000,000 (2)
-Salary Average : $7,000,000
Matt Dumba $6,000,000 (4)
-Salary Average : $6,000,000
Justin Schultz $5,500,000 (1)
-Salary Average : $5,500,000
Shea Theodore $5,200,000 (5)
-Salary Average : $5,200,000
Yanni Gourde $5,166,666 (3)
-Salary Average : $4,125,000
Damon Severson $4,166,666 (4)
-Salary Average : $7,000,000
Jordie Benn $4,000,000 (1)
-Salary Average : $4,000,000
Jake Oettinger $4,000,000 (2)
-Salary Average : $2,975,000
Conor Sheary $3,000,000 (1)
-Salary Average : $3,000,000
Mikko Koskinen $2,500,000 (1)
-Salary Average : $2,500,000
Nicolas Hague $2,294,150 (2)
-Salary Average : $1,793,322
Ryan Murray $2,000,000 (4)
-Salary Average : $4,600,000
Tyler Bozak $2,000,000 (1)
-Salary Average : $2,000,000
Yakov Trenin $1,700,000 (2)
-Salary Average : $1,375,000
Nicolas Aube-Kubel $1,075,000 (1)
-Salary Average : $1,075,000
Stefan Noesen $925,000 (2)
-Salary Average : $925,000
Karson Kuhlman $725,000 (1)
-Salary Average : $725,000
Jonny Brodzinski $700,000 (3)
-Salary Average : $700,000
Total Pro Players21
Salary Commitment
Year 2023 : $81,412,732
Year 2024 : $54,862,732
Year 2025 : $23,233,332
Year 2026 : $17,366,666
Salary Average Commitment
Year 2023 : $80,541,072
Year 2024 : $57,403,572
Year 2025 : $27,625,000
Year 2026 : $22,800,000
Salary Cap with 1 Way Contract
Year 2023 : $81,412,732
Year 2024 : $54,862,732
Year 2025 : $23,233,332
Year 2026 : $17,366,666

Farm Players Salaries

Jean-Sebastien Dea $150,000 (3)
Salary Average : $150,000
Victor Rask $145,000 (1)
Salary Average : $145,000
Tom Pyatt $140,000 (2)
Salary Average : $140,000
Zac Rinaldo $140,000 (2)
Salary Average : $140,000
Connor Brickley $100,000 (1)
Salary Average : $100,000
Alan Quine $100,000 (1)
Salary Average : $100,000
Nate Prosser $100,000 (1)
Salary Average : $100,000
Roby Jarventie $92,500 (1)
Salary Average : $92,500
Jeremy Swayman $92,500 (1)
Salary Average : $50,000
Mike Hardman $91,250 (1)
Salary Average : $77,500
Will Borgen $90,000 (2)
Salary Average : $90,000
Layton Ahac $89,750 (1)
Salary Average : $50,000
Alex Beaucage $87,833 (1)
Salary Average : $87,833
Ryan Merkley $86,333 (1)
Salary Average : $50,000
Noel Gunler $86,250 (2)
Salary Average : $80,833
Henri Nikkanen $85,917 (1)
Salary Average : $85,917
Colten Ellis $85,083 (1)
Salary Average : $85,083
Isaiah Saville $84,967 (2)
Salary Average : $84,967
Dylan Garand $82,833 (1)
Salary Average : $82,833
Martin Chromiak $82,000 (1)
Salary Average : $82,000
Keith Petruzzelli $81,750 (2)
Salary Average : $77,833
Lucas Carlsson $80,000 (2)
Salary Average : $80,000
Samuel Fagemo $79,500 (1)
Salary Average : $79,500
Jared McIsaac $76,417 (1)
Salary Average : $50,000
Spencer Martin $76,200 (5)
Salary Average : $76,200
Nick Merkley $75,000 (4)
Salary Average : $75,000
Joey Laleggia $70,000 (2)
Salary Average : $67,500
Andrew Nielsen $70,000 (5)
Salary Average : $70,000
Dillon Simpson $70,000 (3)
Salary Average : $70,000
Julien Nantel $70,000 (3)
Salary Average : $70,000
Thomas Schemitsch $70,000 (5)
Salary Average : $70,000
Reid Boucher $70,000 (3)
Salary Average : $70,000
Ryan Gropp $70,000 (1)
Salary Average : $70,000
Matt Donovan $70,000 (1)
Salary Average : $67,500
Ryan Hitchcock $70,000 (1)
Salary Average : $70,000
Nick Henry $70,000 (2)
Salary Average : $73,278
Xavier Bernard $70,000 (1)
Salary Average : $70,000
Patrick Marleau $70,000 (2)
Salary Average : $70,000
Total Farm Players38
Salary Commitment
Year 2023 : $3,321,083
Year 2024 : $1,564,167
Year 2025 : $651,200
Year 2026 : $291,200
Salary Average Commitment
Year 2023 : $3,151,277
Year 2024 : $1,555,611
Year 2025 : $651,200
Year 2026 : $291,200

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 9200 - $100 - 6,557 - 71,27%
Level 2: 4900 - $60 - 4,562 - 93,09%
Level 3: 5600 - $35 - 3,088 - 55,15%
Level 4: 2225 - $25 - 2,225 - 100,00%
Luxury : 1075 - $200 - 1,024 - 95,22%
Total Capacity :23000
Farm
Farm Level 1: 2000 - $35 - 1,949 - 97,47%
Farm Level 2: 1000 - $15 - 975 - 97,47%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,456 - 75,89%
Average Income per Game$1,323,125
Year to Date Revenue$54,248,107
Farm
Home Games Left-2
Average Attendance - %2,924 - 97,47%
Average Income per Game$78,705
Year to Date Revenue$3,226,897

Expense

Pro Players Total Salaries$86,312,500
Farm Players Total Salaries$2,120,401
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value($9,600,000)
Pro Year To Date Expenses$90,102,444
Farm Year To Date Expenses$3,027,177
Pro Salary Cap To Date$85,102,452
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($157,410)
Pro Remaining Season Days0
Pro Expenses Per Days$473,122
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,168
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,712,500
Estimate Under Maximum Salary Cap of $82,500,000$5,787,500
Estimate Over Minimum Salary Cap of $60,200,000 $16,512,500
Current Bank Account$7,030,537
Projected Bank Account$6,873,127

Pro Players Salaries

Jamie Benn $9,500,000 (1)
-Salary Average : $9,500,000
Mikko Rantanen $9,250,000 (5)
-Salary Average : $9,250,000
Matt Duchene $8,000,000 (2)
-Salary Average : $8,000,000
Johnny Gaudreau $6,750,000 (3)
-Salary Average : $6,750,000
T.J. Oshie $5,750,000 (2)
-Salary Average : $5,750,000
Dougie Hamilton $5,750,000 (1)
-Salary Average : $5,750,000
J.T. Miller $5,250,000 (2)
-Salary Average : $5,250,000
Jared Spurgeon $5,187,500 (2)
-Salary Average : $5,187,500
Jean-Gabriel Pageau $5,000,000 (3)
-Salary Average : $5,000,000
Mike Matheson $4,875,000 (4)
-Salary Average : $4,875,000
Jakob Chychrun $4,600,000 (3)
-Salary Average : $4,600,000
Anton Stralman $4,000,000 (1)
-Salary Average : $4,000,000
Alexander Kerfoot $3,500,000 (4)
-Salary Average : $3,500,000
Erik Haula $2,375,000 (3)
-Salary Average : $2,750,000
Darcy Kuemper $1,850,000 (2)
-Salary Average : $1,850,000
William Carrier $1,400,000 (5)
-Salary Average : $1,400,000
Kirill Marchenko $925,000 (2)
-Salary Average : $925,000
Barclay Goodrow $925,000 (2)
-Salary Average : $925,000
Kaapo Kahkonen $725,000 (1)
-Salary Average : $725,000
Gustav Forsling $700,000 (3)
-Salary Average : $700,000
Total Pro Players20
Salary Commitment
Year 2023 : $86,312,500
Year 2024 : $66,337,500
Year 2025 : $38,450,000
Year 2026 : $19,025,000
Salary Average Commitment
Year 2023 : $86,687,500
Year 2024 : $66,712,500
Year 2025 : $38,825,000
Year 2026 : $19,025,000
Salary Cap with 1 Way Contract
Year 2023 : $86,312,500
Year 2024 : $66,337,500
Year 2025 : $38,450,000
Year 2026 : $19,025,000

Farm Players Salaries

Miikka Salomaki $150,000 (3)
Salary Average : $150,000
Connor Clifton $100,000 (2)
Salary Average : $100,000
Austin Poganski $92,500 (4)
Salary Average : $92,500
Michael Dal Colle $92,500 (4)
Salary Average : $92,500
Ben Thomas $92,500 (4)
Salary Average : $92,500
Phelix Martineau $92,500 (4)
Salary Average : $92,500
Vladislav Kamenev $92,500 (4)
Salary Average : $92,500
Keith Yandle $90,000 (1)
Salary Average : $90,000
John Ludvig $85,333 (2)
Salary Average : $85,333
Lawrence Pilut $85,000 (1)
Salary Average : $85,000
Mikko Kokkonen $84,667 (2)
Salary Average : $79,778
Pontus Andreasson $84,250 (1)
Salary Average : $84,250
Nathan Bastian $82,500 (1)
Salary Average : $71,417
Vladislav Kolyachonok $78,917 (2)
Salary Average : $79,111
Axel Andersson $77,250 (2)
Salary Average : $77,250
Tyler Parsons $77,150 (1)
Salary Average : $73,500
Bode Wilde $76,417 (1)
Salary Average : $77,833
Riley Sutter $76,417 (1)
Salary Average : $78,667
Noah Gregor $75,000 (1)
Salary Average : $76,833
Gavin Bayreuther $75,000 (4)
Salary Average : $100,000
Jacob Moverare $75,000 (1)
Salary Average : $70,556
Sean Day $75,000 (1)
Salary Average : $70,000
Cole Fonstad $70,000 (2)
Salary Average : $70,000
Jujhar Khaira $70,000 (1)
Salary Average : $67,500
Joseph Blandisi $70,000 (2)
Salary Average : $70,000
Total Farm Players25
Salary Commitment
Year 2023 : $2,120,401
Year 2024 : $1,253,667
Year 2025 : $687,500
Year 2026 : $537,500
Salary Average Commitment
Year 2023 : $2,119,528
Year 2024 : $1,273,972
Year 2025 : $712,500
Year 2026 : $562,500

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $160 - 3,993 - 66,54%
Level 2: 5000 - $100 - 2,908 - 58,16%
Level 3: 2000 - $85 - 1,492 - 74,59%
Level 4: 4000 - $55 - 1,804 - 45,10%
Luxury : 1000 - $333 - 565 - 56,51%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $50 - 1,169 - 58,47%
Farm Level 2: 1000 - $25 - 531 - 53,10%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10,761 - 59,78%
Average Income per Game$1,379,925
Year to Date Revenue$56,576,907
Farm
Home Games Left-2
Average Attendance - %1,700 - 56,68%
Average Income per Game$68,157
Year to Date Revenue$2,794,450

Expense

Pro Players Total Salaries$79,167,857
Farm Players Total Salaries$2,131,791
Coaches Total Salaries$1,350,000
Luxury Taxe Total$0
Special Salary Cap Value$660,000
Pro Year To Date Expenses$80,687,373
Farm Year To Date Expenses$2,595,528
Pro Salary Cap To Date$79,837,384
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($136,315)
Pro Remaining Season Days0
Pro Expenses Per Days$414,600
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,636
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,827,857
Estimate Under Maximum Salary Cap of $82,500,000$2,672,143
Estimate Over Minimum Salary Cap of $60,200,000 $19,627,857
Current Bank Account$17,491,734
Projected Bank Account$17,355,419

Pro Players Salaries

Artemi Panarin $11,642,860 (2)
-Salary Average : $11,642,857
Thomas Chabot $8,000,000 (4)
-Salary Average : $863,333
Evgeny Kuznetsov $7,800,000 (3)
-Salary Average : $7,800,000
Erik Karlsson $6,500,000 (1)
-Salary Average : $6,500,000
Filip Forsberg $6,000,000 (1)
-Salary Average : $6,000,000
Jason Zucker $5,500,000 (1)
-Salary Average : $5,500,000
Dmitry Orlov $5,100,000 (2)
-Salary Average : $5,100,000
Mikael Granlund $3,750,000 (3)
-Salary Average : $3,750,000
Andrei Vasilevskiy $3,500,000 (1)
-Salary Average : $3,500,000
Radko Gudas $3,350,000 (1)
-Salary Average : $3,350,000
Marcus Foligno $3,100,000 (4)
-Salary Average : $2,800,000
Leo Komarov $2,750,000 (1)
-Salary Average : $2,750,000
Alexander Romanov $2,500,000 (1)
-Salary Average : $1,697,084
Ryan Pulock $2,000,000 (2)
-Salary Average : $2,000,000
Trevor Moore $1,875,000 (2)
-Salary Average : $1,875,000
Ondrej Kase $1,500,000 (5)
-Salary Average : $1,683,333
Sam Montembeault $1,000,000 (5)
-Salary Average : $950,000
K'Andre Miller $925,000 (2)
-Salary Average : $925,000
Shane Pinto $925,000 (2)
-Salary Average : $925,000
Dakota Joshua $750,000 (1)
-Salary Average : $792,500
Lucas Wallmark $700,000 (2)
-Salary Average : $675,000
Total Pro Players21
Salary Commitment
Year 2023 : $79,167,857
Year 2024 : $48,317,857
Year 2025 : $25,150,000
Year 2026 : $13,600,000
Salary Average Commitment
Year 2023 : $71,079,107
Year 2024 : $40,989,523
Year 2025 : $17,846,666
Year 2026 : $6,296,666
Salary Cap with 1 Way Contract
Year 2023 : $79,167,857
Year 2024 : $48,317,857
Year 2025 : $25,150,000
Year 2026 : $13,600,000

Farm Players Salaries

Victor Mete $120,000 (1)
Salary Average : $74,833
Christian Fischer $112,588 (5)
Salary Average : $110,490
Max McCormick $100,000 (2)
Salary Average : $100,000
Gabriel Bourque $100,000 (2)
Salary Average : $100,000
Joonas Lyytinen $99,000 (1)
Salary Average : $99,000
Dean Kukan $90,000 (2)
Salary Average : $90,000
Arthur Kaliyev $89,417 (2)
Salary Average : $90,445
Linus Karlsson $88,375 (1)
Salary Average : $88,375
Kole Lind $87,413 (1)
Salary Average : $89,167
Daniel Torgersson $86,750 (2)
Salary Average : $60,000
Martin Kaut $86,333 (1)
Salary Average : $86,333
Mattias Norlinder $85,917 (1)
Salary Average : $85,917
Michael Dipietro $84,000 (2)
Salary Average : $83,056
Filip Larsson $83,667 (1)
Salary Average : $83,667
Samuel Helenius $82,833 (2)
Salary Average : $83,583
Maxence Guenette $81,333 (1)
Salary Average : $81,333
Taylor Raddysh $75,833 (1)
Salary Average : $83,333
Morgan Geekie $75,000 (1)
Salary Average : $76,333
Lucas Johansen $75,000 (1)
Salary Average : $92,500
Logan Brown $75,000 (1)
Salary Average : $86,333
Drake Rymsha $73,333 (1)
Salary Average : $73,333
Curtis McKenzie $70,000 (2)
Salary Average : $70,000
Matt Puempel $70,000 (3)
Salary Average : $70,000
Duncan Siemens $70,000 (3)
Salary Average : $70,000
Remi Elie $70,000 (2)
Salary Average : $70,000
Total Farm Players25
Salary Commitment
Year 2023 : $2,131,791
Year 2024 : $1,025,588
Year 2025 : $252,588
Year 2026 : $112,588
Salary Average Commitment
Year 2023 : $2,098,031
Year 2024 : $997,573
Year 2025 : $250,490
Year 2026 : $110,490

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 5750 - $125 - 5,115 - 88,95%
Level 2: 4750 - $75 - 4,460 - 93,90%
Level 3: 3750 - $50 - 2,940 - 78,40%
Level 4: 2750 - $45 - 2,248 - 81,76%
Luxury : 1000 - $250 - 755 - 75,52%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $25 - 2,986 - 99,53%
Farm Level 2: 2000 - $15 - 1,970 - 98,52%
Farm Total Capacity :5000

Income

Home Games Left0
Average Attendance - %15,518 - 86,21%
Average Income per Game$1,444,832
Year to Date Revenue$59,238,128
Farm
Home Games Left0
Average Attendance - %4,956 - 99,12%
Average Income per Game$98,990
Year to Date Revenue$4,058,581

Expense

Pro Players Total Salaries$68,953,993
Farm Players Total Salaries$2,729,333
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$8,000,000
Pro Year To Date Expenses$72,971,227
Farm Year To Date Expenses$3,904,525
Pro Salary Cap To Date$68,971,249
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$378,000
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,323
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,953,993
Estimate Under Maximum Salary Cap of $82,500,000$5,546,007
Estimate Over Minimum Salary Cap of $60,200,000 $16,753,993
Current Bank Account$30,143,816
Projected Bank Account$30,143,816

Pro Players Salaries

Mark Borowiecki $10,000,000 (1)
-Salary Average : $10,000,000
Andrew Cogliano $9,000,000 (2)
-Salary Average : $9,000,000
Niklas Hjalmarsson $5,000,000 (1)
-Salary Average : $5,000,000
Vinnie Hinostroza $5,000,000 (2)
-Salary Average : $5,000,000
Chris Driedger $4,899,999 (3)
-Salary Average : $600,000
Carter Hart $3,979,000 (1)
-Salary Average : $500,000
Casey Cizikas $3,500,000 (4)
-Salary Average : $3,500,000
Nick Ritchie $2,500,000 (4)
-Salary Average : $2,500,000
Devin Shore $2,300,000 (1)
-Salary Average : $2,300,000
Colin Miller $2,000,000 (3)
-Salary Average : $2,000,000
Adam Erne $2,000,000 (5)
-Salary Average : $2,000,000
Scott Harrington $1,700,000 (2)
-Salary Average : $1,700,000
Michael Raffl $1,500,000 (3)
-Salary Average : $1,500,000
Dylan Coghlan $1,499,999 (5)
-Salary Average : $1,499,999
Milan Lucic $1,499,999 (3)
-Salary Average : $1,499,999
Melker Karlsson $1,499,999 (2)
-Salary Average : $1,499,999
Andy Andreoff $1,499,999 (2)
-Salary Average : $1,499,999
Tanner Laczynski $1,499,999 (5)
-Salary Average : $1,499,999
Justin Bailey $1,499,999 (3)
-Salary Average : $1,499,999
Haydn Fleury $1,300,000 (4)
-Salary Average : $1,300,000
Sebastien Aho $1,000,000 (3)
-Salary Average : $1,000,000
Michael Mersch $950,000 (3)
-Salary Average : $950,000
Alexis Lafreniere $925,000 (2)
-Salary Average : $925,000
Scott Wedgewood $900,000 (4)
-Salary Average : $900,000
Ben Harpur $750,000 (5)
-Salary Average : $750,000
Mathieu Olivier $750,000 (5)
-Salary Average : $750,000
Total Pro Players26
Salary Commitment
Year 2023 : $68,953,993
Year 2024 : $47,674,993
Year 2025 : $28,049,995
Year 2026 : $14,699,998
Salary Average Commitment
Year 2023 : $61,174,994
Year 2024 : $43,374,994
Year 2025 : $23,749,996
Year 2026 : $14,699,998
Salary Cap with 1 Way Contract
Year 2023 : $68,953,993
Year 2024 : $47,674,993
Year 2025 : $28,049,995
Year 2026 : $14,699,998

Farm Players Salaries

Andreas Englund $150,000 (5)
Salary Average : $150,000
Steven Fogarty $150,000 (3)
Salary Average : $150,000
Joseph Cramarossa $150,000 (2)
Salary Average : $150,000
Seth Helgeson $150,000 (2)
Salary Average : $150,000
Jackson Cates $150,000 (5)
Salary Average : $150,000
Sheldon Rempal $150,000 (3)
Salary Average : $150,000
Brandon Davidson $150,000 (2)
Salary Average : $150,000
Nick Caamano $150,000 (5)
Salary Average : $150,000
David Jiricek $95,000 (1)
Salary Average : $95,000
Ryan Haggerty $95,000 (3)
Salary Average : $95,000
Kent Johnson $92,500 (1)
Salary Average : $92,500
Brendan Brisson $92,500 (1)
Salary Average : $92,500
Jack Drury $92,500 (2)
Salary Average : $92,500
Mads Sogaard $92,500 (2)
Salary Average : $92,500
Jordan Gross $92,500 (1)
Salary Average : $92,500
Markus Niemelainen $92,500 (3)
Salary Average : $92,500
Spencer Knight $92,500 (2)
Salary Average : $92,500
William Eklund $89,417 (1)
Salary Average : $89,417
Brandt Clarke $89,417 (2)
Salary Average : $60,000
JJ Peterka $88,667 (1)
Salary Average : $50,000
Ville Heinola $86,333 (1)
Salary Average : $92,500
Connor McMichael $86,333 (1)
Salary Average : $50,000
Nico Daws $85,083 (2)
Salary Average : $85,083
Ukko-Pekka Luukkonen $83,750 (2)
Salary Average : $81,778
Arber Xhekaj $82,833 (1)
Salary Average : $82,833
Total Farm Players25
Salary Commitment
Year 2023 : $2,729,333
Year 2024 : $1,923,250
Year 2025 : $937,500
Year 2026 : $450,000
Salary Average Commitment
Year 2023 : $2,629,111
Year 2024 : $1,891,861
Year 2025 : $937,500
Year 2026 : $450,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $125 - 5,097 - 84,96%
Level 2: 5000 - $75 - 4,502 - 90,04%
Level 3: 2000 - $60 - 1,985 - 99,27%
Level 4: 4000 - $18 - 3,655 - 91,38%
Luxury : 1000 - $215 - 983 - 98,33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,945 - 97,27%
Farm Level 2: 1000 - $15 - 980 - 97,96%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,223 - 90,13%
Average Income per Game$1,398,636
Year to Date Revenue$57,344,084
Farm
Home Games Left-2
Average Attendance - %2,925 - 97,50%
Average Income per Game$78,642
Year to Date Revenue$3,224,308

Expense

Pro Players Total Salaries$82,713,333
Farm Players Total Salaries$4,218,792
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Special Salary Cap Value($602,639)
Pro Year To Date Expenses$77,426,599
Farm Year To Date Expenses$4,885,232
Pro Salary Cap To Date$74,624,768
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($157,283)
Pro Remaining Season Days0
Pro Expenses Per Days$444,111
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,745
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,110,694
Estimate Under Maximum Salary Cap of $82,500,000$389,306
Estimate Over Minimum Salary Cap of $60,200,000 $21,910,694
Current Bank Account$62,571,905
Projected Bank Account$62,414,622

Pro Players Salaries

Mark Stone $9,500,000 (3)
-Salary Average : $9,500,000
Alex Pietrangelo $8,800,000 (3)
-Salary Average : $8,800,000
Patrice Bergeron $6,875,000 (1)
-Salary Average : $6,875,000
John Gibson $6,400,000 (2)
-Salary Average : $6,400,000
Timo Meier $6,000,000 (5)
-Salary Average : $6,000,000
Jake Guentzel $6,000,000 (5)
-Salary Average : $6,000,000
Jordan Staal $6,000,000 (2)
-Salary Average : $6,000,000
Morgan Rielly $5,000,000 (4)
-Salary Average : $5,000,000
Charlie McAvoy $4,900,000 (1)
-Salary Average : $4,900,000
Vincent Trocheck $4,750,000 (3)
-Salary Average : $4,750,000
Boone Jenner $3,750,000 (4)
-Salary Average : $2,900,000
Darnell Nurse $3,200,000 (2)
-Salary Average : $3,200,000
Roope Hintz $3,150,000 (5)
-Salary Average : $3,150,000
Ilya Sorokin $2,000,000 (1)
-Salary Average : $2,000,000
Brandon Hagel $1,500,000 (1)
-Salary Average : $880,833
Jani Hakanpaa $1,500,000 (2)
-Salary Average : $1,500,000
Anton Lundell $925,000 (1)
-Salary Average : $783,333
Ty Dellandrea $863,333 (1)
-Salary Average : $894,167
Mark Giordano $800,000 (3)
-Salary Average : $2,287,500
Tanner Jeannot $800,000 (2)
-Salary Average : $713,333
Total Pro Players20
Salary Commitment
Year 2023 : $82,713,333
Year 2024 : $65,650,000
Year 2025 : $47,750,000
Year 2026 : $23,900,000
Salary Average Commitment
Year 2023 : $82,534,166
Year 2024 : $66,200,833
Year 2025 : $48,387,500
Year 2026 : $23,050,000
Salary Cap with 1 Way Contract
Year 2023 : $82,713,333
Year 2024 : $65,650,000
Year 2025 : $47,750,000
Year 2026 : $23,900,000

Farm Players Salaries

Keaton Middleton $150,000 (5)
Salary Average : $150,000
John Lethemon $150,000 (1)
Salary Average : $150,000
Cooper Marody $150,000 (5)
Salary Average : $150,000
David Cotton $150,000 (2)
Salary Average : $150,000
Denis Malgin $150,000 (5)
Salary Average : $150,000
Johannes Kinnvall $150,000 (2)
Salary Average : $150,000
Steven Santini $150,000 (3)
Salary Average : $150,000
Lukas Jasek $150,000 (2)
Salary Average : $150,000
Riley Nash $150,000 (4)
Salary Average : $150,000
Colton White $150,000 (2)
Salary Average : $150,000
Mark Friedman $150,000 (4)
Salary Average : $150,000
Maxim Mamin $150,000 (4)
Salary Average : $150,000
Taro Hirose $150,000 (4)
Salary Average : $150,000
Riley Barber $147,500 (1)
Salary Average : $147,500
Michael Sgarbossa $125,000 (1)
Salary Average : $125,000
Fredrik Claesson $111,500 (1)
Salary Average : $111,500
Logan Shaw $100,000 (2)
Salary Average : $100,000
Gabriel Dumont $100,000 (1)
Salary Average : $100,000
A.J. Greer $95,000 (5)
Salary Average : $95,000
Dustin Tokarski $95,000 (1)
Salary Average : $95,000
Mitchell Stephens $95,000 (5)
Salary Average : $95,000
Tyler Wotherspoon $95,000 (2)
Salary Average : $95,000
Adam Scheel $92,500 (1)
Salary Average : $92,500
Brandon Scanlin $92,500 (1)
Salary Average : $92,500
Jacob Larsson $92,500 (2)
Salary Average : $92,500
Nolan Stevens $92,500 (1)
Salary Average : $92,500
John Hayden $92,500 (4)
Salary Average : $92,500
Seth Griffith $92,500 (5)
Salary Average : $92,500
Alex Limoges $90,000 (2)
Salary Average : $90,000
Robbie Russo $87,500 (1)
Salary Average : $87,500
Matt Kiersted $85,875 (1)
Salary Average : $85,875
Angus Crookshank $83,833 (1)
Salary Average : $83,833
Alex Steeves $83,417 (1)
Salary Average : $83,417
Mark Kastelic $82,167 (1)
Salary Average : $82,167
Leevi Merilainen $82,000 (2)
Salary Average : $82,000
Philippe Maillet $80,000 (1)
Salary Average : $80,000
Nikolas Brouillard $75,000 (1)
Salary Average : $50,000
Total Farm Players37
Salary Commitment
Year 2023 : $4,218,792
Year 2024 : $2,634,500
Year 2025 : $1,575,000
Year 2026 : $1,425,000
Salary Average Commitment
Year 2023 : $4,193,792
Year 2024 : $2,634,500
Year 2025 : $1,575,000
Year 2026 : $1,425,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 5,997 - 99,95%
Level 2: 5000 - $60 - 4,628 - 92,55%
Level 3: 2000 - $35 - 2,000 - 100,00%
Level 4: 4000 - $25 - 3,382 - 84,56%
Luxury : 1000 - $200 - 983 - 98,28%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,952 - 97,58%
Farm Level 2: 1000 - $15 - 987 - 98,74%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,990 - 94,39%
Average Income per Game$1,258,950
Year to Date Revenue$51,616,930
Farm
Home Games Left-2
Average Attendance - %2,939 - 97,97%
Average Income per Game$78,959
Year to Date Revenue$3,237,330

Expense

Pro Players Total Salaries$73,753,583
Farm Players Total Salaries$644,163
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Special Salary Cap Value$6,650,000
Pro Year To Date Expenses$72,509,381
Farm Year To Date Expenses$1,217,475
Pro Salary Cap To Date$71,209,402
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($157,919)
Pro Remaining Season Days0
Pro Expenses Per Days$388,879
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,001
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,403,583
Estimate Under Maximum Salary Cap of $82,500,000$2,096,417
Estimate Over Minimum Salary Cap of $60,200,000 $20,203,583
Current Bank Account$30,413,283
Projected Bank Account$30,255,364

Pro Players Salaries

Auston Matthews $11,640,250 (1)
-Salary Average : $500,000
Oliver Ekman-Larsson $8,250,000 (2)
-Salary Average : $8,250,000
Alexander Edler $6,000,000 (2)
-Salary Average : $6,000,000
Corey Perry $5,500,000 (2)
-Salary Average : $5,500,000
Kevin Labanc $4,725,000 (2)
-Salary Average : $4,725,000
Travis Zajac $4,500,000 (1)
-Salary Average : $4,500,000
Tyler Ennis $4,500,000 (3)
-Salary Average : $4,500,000
Christian Dvorak $4,450,000 (3)
-Salary Average : $4,450,000
Jonathan Bernier $4,000,000 (1)
-Salary Average : $4,000,000
Ryan Dzingel $3,375,000 (2)
-Salary Average : $3,375,000
Jack Johnson $3,250,000 (1)
-Salary Average : $3,250,000
Antoine Roussel $3,000,000 (1)
-Salary Average : $3,000,000
Ryan Reaves $1,750,000 (1)
-Salary Average : $1,750,000
Cedric Paquette $1,650,000 (2)
-Salary Average : $1,650,000
Dylan Gambrell $1,100,000 (3)
-Salary Average : $700,000
Yaroslav Askarov $925,000 (2)
-Salary Average : $925,000
Mason McTavish $894,167 (2)
-Salary Average : $894,167
Cam York $880,833 (1)
-Salary Average : $500,000
Victor Soderstrom $863,333 (2)
-Salary Average : $500,000
Cal Foote $850,000 (2)
-Salary Average : $850,000
Sam Steel $825,000 (2)
-Salary Average : $825,000
Brandon Bussi $825,000 (2)
-Salary Average : $825,000
Total Pro Players22
Salary Commitment
Year 2023 : $73,753,583
Year 2024 : $44,732,500
Year 2025 : $10,050,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $61,469,167
Year 2024 : $43,969,167
Year 2025 : $9,650,000
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $73,753,583
Year 2024 : $44,732,500
Year 2025 : $10,050,000
Year 2026 : $0

Farm Players Salaries

Mirco Mueller $140,000 (2)
Salary Average : $140,000
Logan Cooley $95,000 (1)
Salary Average : $95,000
Jamie Drysdale $92,500 (2)
Salary Average : $92,500
Libor Hajek $87,413 (1)
Salary Average : $83,333
Jack Thompson $82,833 (2)
Salary Average : $82,833
Otto Koivula $76,417 (1)
Salary Average : $78,667
Philippe Desrosiers $70,000 (1)
Salary Average : $70,000
Total Farm Players7
Salary Commitment
Year 2023 : $644,162
Year 2024 : $315,333
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $642,333
Year 2024 : $315,333
Year 2025 : $0
Year 2026 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $100 - 5,997 - 99,95%
Level 2: 5000 - $60 - 4,624 - 92,48%
Level 3: 2000 - $35 - 2,000 - 100,00%
Level 4: 4000 - $25 - 3,414 - 85,36%
Luxury : 1000 - $200 - 993 - 99,25%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,930 - 96,52%
Farm Level 2: 1000 - $15 - 974 - 97,37%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,027 - 94,60%
Average Income per Game$1,266,485
Year to Date Revenue$51,925,880
Farm
Home Games Left-2
Average Attendance - %2,904 - 96,80%
Average Income per Game$78,061
Year to Date Revenue$3,200,515

Expense

Pro Players Total Salaries$81,363,810
Farm Players Total Salaries$978,001
Coaches Total Salaries$2,332,500
Luxury Taxe Total$0
Special Salary Cap Value($4,000,000)
Pro Year To Date Expenses$75,720,999
Farm Year To Date Expenses$2,122,228
Pro Salary Cap To Date$74,121,014
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($156,123)
Pro Remaining Season Days0
Pro Expenses Per Days$429,864
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,863
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$77,363,810
Estimate Under Maximum Salary Cap of $82,500,000$5,136,190
Estimate Over Minimum Salary Cap of $60,200,000 $17,163,810
Current Bank Account$81,083,747
Projected Bank Account$80,927,624

Pro Players Salaries

Alex Killorn $10,500,000 (1)
-Salary Average : $10,500,000
Jacob Trouba $8,000,000 (2)
-Salary Average : $8,000,000
Ryan McDonagh $6,750,000 (1)
-Salary Average : $5,725,000
Cam Fowler $6,500,000 (2)
-Salary Average : $6,500,000
Mark Scheifele $6,125,000 (3)
-Salary Average : $6,125,000
Tyler Myers $6,000,000 (1)
-Salary Average : $6,000,000
Ryan Nugent-Hopkins $5,125,000 (4)
-Salary Average : $6,000,000
Blake Coleman $5,000,000 (4)
-Salary Average : $5,000,000
Travis Hamonic $3,857,143 (2)
-Salary Average : $3,857,143
Ryan Graves $3,166,667 (5)
-Salary Average : $3,305,556
Kevin Fiala $3,000,000 (3)
-Salary Average : $3,000,000
Jordan Kyrou $2,800,000 (3)
-Salary Average : $2,289,583
Frank Vatrano $2,533,333 (3)
-Salary Average : $2,533,333
Jordan Greenway $2,100,000 (2)
-Salary Average : $2,100,000
Ilya Samsonov $1,800,000 (5)
-Salary Average : $1,654,167
Laurent Brossoit $1,500,000 (3)
-Salary Average : $1,500,000
Trent Frederic $1,050,000 (1)
-Salary Average : $925,000
Tim Stutzle $925,000 (2)
-Salary Average : $925,000
Noah Dobson $894,167 (1)
-Salary Average : $894,167
Andrew Peeke $787,500 (1)
-Salary Average : $916,667
Parker Kelly $762,500 (2)
-Salary Average : $708,333
John Quenneville $750,000 (1)
-Salary Average : $750,000
Alex Nedeljkovic $737,500 (1)
-Salary Average : $737,500
Michael McCarron $700,000 (1)
-Salary Average : $700,000
Total Pro Players24
Salary Commitment
Year 2023 : $81,363,810
Year 2024 : $53,194,643
Year 2025 : $31,050,000
Year 2026 : $15,091,667
Salary Average Commitment
Year 2023 : $80,646,449
Year 2024 : $53,498,115
Year 2025 : $31,407,639
Year 2026 : $15,959,723
Salary Cap with 1 Way Contract
Year 2023 : $81,363,810
Year 2024 : $53,194,643
Year 2025 : $31,050,000
Year 2026 : $15,091,667

Farm Players Salaries

Serron Noel $89,417 (1)
Salary Average : $89,417
Alec Regula $86,667 (1)
Salary Average : $86,667
Philip Broberg $86,333 (1)
Salary Average : $86,333
Kim Nousiainen $85,917 (1)
Salary Average : $60,000
William Dufour $85,917 (2)
Salary Average : $60,000
Anttoni Honka $83,667 (1)
Salary Average : $83,667
Ozzy Wiesblatt $83,583 (2)
Salary Average : $60,000
Michal Teply $82,000 (1)
Salary Average : $82,583
Akil Thomas $79,500 (2)
Salary Average : $79,500
Evan Fitzpatrick $75,000 (1)
Salary Average : $77,000
Noel Hoefenmayer $70,000 (2)
Salary Average : $70,000
Xavier Parent $70,000 (1)
Salary Average : $60,000
Total Farm Players12
Salary Commitment
Year 2023 : $978,001
Year 2024 : $319,000
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $895,167
Year 2024 : $269,500
Year 2025 : $0
Year 2026 : $0

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBB and T Centre
Level 1: 8000 - $100 - 6,786 - 84,82%
Level 2: 4000 - $60 - 4,000 - 100,00%
Level 3: 5000 - $35 - 3,208 - 64,15%
Level 4: 2000 - $25 - 2,000 - 100,00%
Luxury : 1000 - $200 - 981 - 98,13%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1,952 - 97,62%
Farm Level 2: 1000 - $15 - 976 - 97,62%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,975 - 84,87%
Average Income per Game$1,305,207
Year to Date Revenue$53,513,479
Farm
Home Games Left-2
Average Attendance - %2,929 - 97,62%
Average Income per Game$78,827
Year to Date Revenue$3,231,891

Expense

Pro Players Total Salaries$77,777,500
Farm Players Total Salaries$1,101,083
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Special Salary Cap Value($998,000)
Pro Year To Date Expenses$73,347,015
Farm Year To Date Expenses$2,020,633
Pro Salary Cap To Date$72,146,972
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($157,653)
Pro Remaining Season Days0
Pro Expenses Per Days$409,210
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,368
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,779,500
Estimate Under Maximum Salary Cap of $82,500,000$5,720,500
Estimate Over Minimum Salary Cap of $60,200,000 $16,579,500
Current Bank Account$16,162,694
Projected Bank Account$16,005,041

Pro Players Salaries

Sidney Crosby $8,700,000 (3)
-Salary Average : $8,700,000
Evander Kane $7,000,000 (3)
-Salary Average : $7,000,000
Brayden Point $6,750,000 (1)
-Salary Average : $6,750,000
Chris Kreider $6,500,000 (1)
-Salary Average : $6,500,000
Jonathan Huberdeau $5,900,000 (3)
-Salary Average : $5,900,000
Charlie Coyle $5,250,000 (3)
-Salary Average : $5,250,000
Nick Bonino $5,000,000 (2)
-Salary Average : $5,000,000
Andre Burakovsky $4,900,000 (3)
-Salary Average : $4,900,000
Jonas Brodin $4,166,667 (2)
-Salary Average : $4,166,667
Brandon Carlo $4,100,000 (3)
-Salary Average : $3,787,500
Josh Manson $4,100,000 (2)
-Salary Average : $4,100,000
Brandon Montour $3,387,500 (1)
-Salary Average : $3,387,500
Derek Ryan $2,300,000 (1)
-Salary Average : $2,300,000
Juuse Saros $1,500,000 (1)
-Salary Average : $1,500,000
Nicholas Paul $1,350,000 (3)
-Salary Average : $1,350,000
Brandon Tanev $1,150,000 (1)
-Salary Average : $1,150,000
Ross Colton $1,125,000 (3)
-Salary Average : $700,000
Josh Leivo $1,000,000 (3)
-Salary Average : $1,000,000
Tony DeAngelo $1,000,000 (4)
-Salary Average : $925,000
Guillaume Brisebois $990,000 (2)
-Salary Average : $990,000
Cal Petersen $858,333 (3)
-Salary Average : $858,333
Marc Staal $750,000 (4)
-Salary Average : $5,700,000
Total Pro Players22
Salary Commitment
Year 2023 : $77,777,500
Year 2024 : $56,190,000
Year 2025 : $41,933,333
Year 2026 : $1,750,000
Salary Average Commitment
Year 2023 : $81,915,000
Year 2024 : $60,327,500
Year 2025 : $46,070,833
Year 2026 : $6,625,000
Salary Cap with 1 Way Contract
Year 2023 : $77,777,500
Year 2024 : $56,190,000
Year 2025 : $41,933,333
Year 2026 : $1,750,000

Farm Players Salaries

Magnus Hellberg $100,000 (1)
Salary Average : $100,000
Tobias Rieder $100,000 (2)
Salary Average : $100,000
Jeffrey Viel $99,000 (2)
Salary Average : $99,000
Mack Guzda $89,750 (1)
Salary Average : $89,750
Chad Krys $85,333 (1)
Salary Average : $85,333
Scott Reedy $84,250 (1)
Salary Average : $84,250
Kevin Mandolese $83,500 (2)
Salary Average : $88,167
Mason Primeau $82,500 (1)
Salary Average : $82,500
Robin Salo $80,000 (1)
Salary Average : $80,000
Collin Delia $76,750 (1)
Salary Average : $76,750
Olli Juolevi $75,000 (1)
Salary Average : $86,333
Givani Smith $75,000 (1)
Salary Average : $71,417
Patrick Guay $70,000 (1)
Salary Average : $70,000
Total Farm Players13
Salary Commitment
Year 2023 : $1,101,083
Year 2024 : $282,500
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,113,500
Year 2024 : $287,167
Year 2025 : $0
Year 2026 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $200 - 3,152 - 52,53%
Level 2: 5000 - $120 - 2,393 - 47,86%
Level 3: 2000 - $80 - 1,585 - 79,24%
Level 4: 4000 - $60 - 1,688 - 42,21%
Luxury : 1000 - $200 - 988 - 98,75%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,934 - 96,70%
Farm Level 2: 1000 - $15 - 979 - 97,90%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %9,805 - 54,47%
Average Income per Game$1,374,475
Year to Date Revenue$56,353,492
Farm
Home Games Left-2
Average Attendance - %2,913 - 97,10%
Average Income per Game$78,259
Year to Date Revenue$3,208,610

Expense

Pro Players Total Salaries$72,105,774
Farm Players Total Salaries$1,274,916
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Special Salary Cap Value$2,640,855
Pro Year To Date Expenses$78,729,445
Farm Year To Date Expenses$1,876,753
Pro Salary Cap To Date$76,479,451
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($156,518)
Pro Remaining Season Days0
Pro Expenses Per Days$385,263
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,787
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$74,746,629
Estimate Under Maximum Salary Cap of $82,500,000$7,753,371
Estimate Over Minimum Salary Cap of $60,200,000 $14,546,629
Current Bank Account$53,332,831
Projected Bank Account$53,176,313

Pro Players Salaries

Jack Eichel $10,000,000 (5)
-Salary Average : $10,000,000
Kyle Connor $7,142,857 (5)
-Salary Average : $7,142,857
Mathew Barzal $7,000,000 (2)
-Salary Average : $863,333
Ivan Provorov $6,750,000 (4)
-Salary Average : $6,750,000
David Pastrnak $6,666,667 (4)
-Salary Average : $6,666,666
Aleksander Barkov $5,900,000 (4)
-Salary Average : $500,000
Zach Werenski $5,000,000 (4)
-Salary Average : $5,000,000
Shayne Gostisbehere $4,500,000 (1)
-Salary Average : $4,500,000
Kasperi Kapanen $3,200,000 (3)
-Salary Average : $3,200,000
Henri Jokiharju $2,500,000 (1)
-Salary Average : $925,000
Sean Kuraly $2,500,000 (3)
-Salary Average : $808,750
Jimmy Vesey $2,275,000 (1)
-Salary Average : $2,275,000
Erik Gudbranson $1,950,000 (1)
-Salary Average : $3,500,000
Anthony Duclair $1,700,000 (3)
-Salary Average : $1,700,000
Jaroslav Halak $1,500,000 (2)
-Salary Average : $3,166,667
Michael McLeod $975,000 (4)
-Salary Average : $952,667
Jarred Tinordi $900,000 (3)
-Salary Average : $900,000
Nils Aman $883,750 (2)
-Salary Average : $883,750
Michael Amadio $762,500 (5)
-Salary Average : $762,500
Total Pro Players19
Salary Commitment
Year 2023 : $72,105,774
Year 2024 : $60,880,774
Year 2025 : $51,497,024
Year 2026 : $43,197,024
Salary Average Commitment
Year 2023 : $60,497,190
Year 2024 : $49,297,190
Year 2025 : $44,383,440
Year 2026 : $37,774,690
Salary Cap with 1 Way Contract
Year 2023 : $72,105,774
Year 2024 : $60,880,774
Year 2025 : $51,497,024
Year 2026 : $43,197,024

Farm Players Salaries

Jacob Markstrom $366,667 (2)
Salary Average : $366,667
Frans Nielsen $150,000 (2)
Salary Average : $150,000
Hunter Jones $82,583 (2)
Salary Average : $82,583
Filip Kral $81,000 (2)
Salary Average : $81,000
Blade Jenkins $80,333 (2)
Salary Average : $80,333
Ben Jones $76,000 (1)
Salary Average : $76,000
Reese Johnson $75,833 (3)
Salary Average : $75,833
Luca Sbisa $75,000 (2)
Salary Average : $75,000
Beck Malenstyn $75,000 (1)
Salary Average : $73,667
Joakim Ryan $72,500 (1)
Salary Average : $72,500
Ryan Chyzowski $70,000 (1)
Salary Average : $70,000
Kyle Olson $70,000 (1)
Salary Average : $70,000
Total Farm Players12
Salary Commitment
Year 2023 : $1,274,916
Year 2024 : $911,416
Year 2025 : $75,833
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,273,583
Year 2024 : $911,416
Year 2025 : $75,833
Year 2026 : $0

Predators

Predators is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $112 - 5,988 - 99,81%
Level 2: 5000 - $60 - 4,646 - 92,92%
Level 3: 2000 - $38 - 2,000 - 100,00%
Level 4: 4000 - $28 - 3,333 - 83,32%
Luxury : 1000 - $205 - 985 - 98,46%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,946 - 97,28%
Farm Level 2: 1000 - $15 - 969 - 96,93%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,952 - 94,18%
Average Income per Game$1,340,455
Year to Date Revenue$54,958,643
Farm
Home Games Left-2
Average Attendance - %2,915 - 97,17%
Average Income per Game$78,506
Year to Date Revenue$3,218,748

Expense

Pro Players Total Salaries$82,230,714
Farm Players Total Salaries$2,202,158
Coaches Total Salaries$1,723,500
Luxury Taxe Total$0
Special Salary Cap Value$450,544
Pro Year To Date Expenses$82,244,899
Farm Year To Date Expenses$3,017,712
Pro Salary Cap To Date$81,271,407
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($157,012)
Pro Remaining Season Days0
Pro Expenses Per Days$431,110
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,296
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,681,258
Estimate Under Maximum Salary Cap of $82,500,000-$181,258
Estimate Over Minimum Salary Cap of $60,200,000 $22,481,258
Current Bank Account$54,831,486
Projected Bank Account$54,674,474

Pro Players Salaries

Anze Kopitar $10,000,000 (2)
-Salary Average : $10,000,000
Brady Tkachuk $8,205,714 (2)
-Salary Average : $8,205,714
Logan Couture $8,000,000 (3)
-Salary Average : $8,000,000
Elias Pettersson $7,350,000 (2)
-Salary Average : $7,350,000
Clayton Keller $7,150,000 (1)
-Salary Average : $7,150,000
Travis Konecny $5,500,000 (4)
-Salary Average : $5,500,000
Colton Parayko $5,500,000 (1)
-Salary Average : $5,500,000
Seth Jones $5,400,000 (4)
-Salary Average : $5,400,000
Conor Garland $4,950,000 (2)
-Salary Average : $4,950,000
Jordan Binnington $4,400,000 (3)
-Salary Average : $4,400,000
Roman Josi $4,000,000 (1)
-Salary Average : $4,000,000
Derek Forbort $3,000,000 (5)
-Salary Average : $3,000,000
Radek Faksa $2,200,000 (2)
-Salary Average : $2,200,000
Zach Aston-Reese $1,000,000 (3)
-Salary Average : $1,000,000
Jack Hughes $925,000 (1)
-Salary Average : $925,000
Kevin Lankinen $850,000 (3)
-Salary Average : $850,000
Connor Dewar $800,000 (1)
-Salary Average : $800,000
Justin Braun $750,000 (1)
-Salary Average : $750,000
Mark Jankowski $750,000 (3)
-Salary Average : $750,000
Saku Maenalanen $750,000 (3)
-Salary Average : $750,000
Jake Walman $750,000 (3)
-Salary Average : $500,000
Total Pro Players21
Salary Commitment
Year 2023 : $82,230,714
Year 2024 : $63,105,714
Year 2025 : $30,400,000
Year 2026 : $13,900,000
Salary Average Commitment
Year 2023 : $81,980,714
Year 2024 : $62,855,714
Year 2025 : $30,150,000
Year 2026 : $13,900,000
Salary Cap with 1 Way Contract
Year 2023 : $82,230,714
Year 2024 : $63,105,714
Year 2025 : $30,400,000
Year 2026 : $13,900,000

Farm Players Salaries

Philippe Myers $140,000 (4)
Salary Average : $140,000
Kieffer Bellows $120,000 (5)
Salary Average : $120,000
Tyler Wall $92,500 (1)
Salary Average : $92,500
Wade Allison $92,500 (1)
Salary Average : $50,000
Dylan Holloway $92,500 (1)
Salary Average : $92,500
Rem Pitlick $91,783 (2)
Salary Average : $50,000
Emilio Pettersen $90,333 (2)
Salary Average : $90,333
Ryker Evans $89,750 (1)
Salary Average : $89,750
Arvid Soderblom $88,375 (1)
Salary Average : $88,375
Jakub Galvas $86,750 (2)
Salary Average : $86,750
Simon Holmstrom $86,333 (1)
Salary Average : $86,333
Samuel Ersson $85,917 (1)
Salary Average : $85,917
Vincent Iorio $84,500 (2)
Salary Average : $84,500
Alexander Khovanov $81,167 (1)
Salary Average : $81,167
Matthew Robertson $79,750 (1)
Salary Average : $79,750
Matt Irwin $75,000 (1)
Salary Average : $75,000
Ivan Prosvetov $75,000 (1)
Salary Average : $75,000
Jeremy Davies $75,000 (4)
Salary Average : $75,000
Lias Andersson $75,000 (1)
Salary Average : $75,000
Dominic Toninato $75,000 (3)
Salary Average : $75,000
Frederic Allard $75,000 (4)
Salary Average : $75,000
Kyle Rau $70,000 (2)
Salary Average : $70,000
Nikita Jevpalovs $70,000 (2)
Salary Average : $70,000
Tyler Graovac $70,000 (2)
Salary Average : $70,000
Lukas Parik $70,000 (1)
Salary Average : $70,000
Adam Helewka $70,000 (2)
Salary Average : $70,000
Total Farm Players26
Salary Commitment
Year 2023 : $2,202,158
Year 2024 : $1,118,366
Year 2025 : $485,000
Year 2026 : $410,000
Salary Average Commitment
Year 2023 : $2,117,875
Year 2024 : $1,076,583
Year 2025 : $485,000
Year 2026 : $410,000

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $115 - 5,982 - 99,70%
Level 2: 5000 - $75 - 4,477 - 89,53%
Level 3: 2000 - $45 - 2,000 - 100,00%
Level 4: 4000 - $32 - 3,227 - 80,67%
Luxury : 1000 - $220 - 978 - 97,83%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,465 - 73,25%
Farm Level 2: 1000 - $25 - 528 - 52,84%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,664 - 92,58%
Average Income per Game$1,467,441
Year to Date Revenue$60,165,068
Farm
Home Games Left-2
Average Attendance - %1,993 - 66,45%
Average Income per Game$68,223
Year to Date Revenue$2,797,128

Expense

Pro Players Total Salaries$74,674,125
Farm Players Total Salaries$1,295,250
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$75,014,594
Farm Year To Date Expenses$1,881,645
Pro Salary Cap To Date$74,364,744
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($136,445)
Pro Remaining Season Days0
Pro Expenses Per Days$390,280
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,820
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$74,674,125
Estimate Under Maximum Salary Cap of $82,500,000$7,825,875
Estimate Over Minimum Salary Cap of $60,200,000 $14,474,125
Current Bank Account$46,936,903
Projected Bank Account$46,800,458

Pro Players Salaries

Nick Leddy $7,000,000 (2)
-Salary Average : $7,000,000
Jake Allen $6,800,000 (2)
-Salary Average : $6,800,000
Pat Maroon $6,000,000 (1)
-Salary Average : $6,000,000
Brandon Dubinsky $6,000,000 (1)
-Salary Average : $6,000,000
Artem Anisimov $5,000,000 (1)
-Salary Average : $5,000,000
Olli Maatta $5,000,000 (3)
-Salary Average : $5,000,000
Craig Smith $4,250,000 (1)
-Salary Average : $4,250,000
Kris Russell $4,000,000 (1)
-Salary Average : $4,000,000
Cody Eakin $4,000,000 (2)
-Salary Average : $4,000,000
Frederick Gaudreau $4,000,000 (4)
-Salary Average : $4,000,000
Nick Foligno $3,800,000 (2)
-Salary Average : $4,366,666
Casey DeSmith $3,000,000 (3)
-Salary Average : $3,000,000
Kyle Clifford $3,000,000 (2)
-Salary Average : $3,000,000
Artem Zub $2,500,000 (5)
-Salary Average : $2,237,500
Greg McKegg $2,250,000 (1)
-Salary Average : $2,250,000
Dmitry Kulikov $2,250,000 (2)
-Salary Average : $4,333,333
Pierre Engvall $1,250,000 (1)
-Salary Average : $1,250,000
Joakim Kemell $950,000 (1)
-Salary Average : $950,000
Riley Tufte $925,000 (1)
-Salary Average : $925,000
Lukas Reichel $925,000 (2)
-Salary Average : $925,000
Erik Brannstrom $900,000 (2)
-Salary Average : $887,778
Jesper Boqvist $874,125 (1)
-Salary Average : $899,562
Total Pro Players22
Salary Commitment
Year 2023 : $74,674,125
Year 2024 : $43,175,000
Year 2025 : $14,500,000
Year 2026 : $6,500,000
Salary Average Commitment
Year 2023 : $77,074,839
Year 2024 : $45,550,277
Year 2025 : $14,237,500
Year 2026 : $6,237,500
Salary Cap with 1 Way Contract
Year 2023 : $74,674,125
Year 2024 : $43,175,000
Year 2025 : $14,500,000
Year 2026 : $6,500,000

Farm Players Salaries

Edward Pasquale $100,000 (1)
Salary Average : $100,000
Marek Mazanec $100,000 (1)
Salary Average : $100,000
Harri Sateri $100,000 (1)
Salary Average : $100,000
Jordan Schroeder $100,000 (1)
Salary Average : $100,000
Chaz Lucius $92,500 (1)
Salary Average : $92,500
Dylan Guenther $89,417 (1)
Salary Average : $89,417
Cole Schwindt $85,583 (2)
Salary Average : $86,056
Brandon Coe $85,083 (1)
Salary Average : $85,083
Justin Sourdif $84,750 (1)
Salary Average : $84,750
Cameron Hillis $83,833 (1)
Salary Average : $83,833
Alexander Pashin $82,667 (1)
Salary Average : $82,667
Jakub Skarek $76,417 (1)
Salary Average : $50,000
Cale Fleury $75,000 (1)
Salary Average : $76,083
Eric Comrie $70,000 (1)
Salary Average : $70,000
Maxim Letunov $70,000 (1)
Salary Average : $70,000
Total Farm Players15
Salary Commitment
Year 2023 : $1,295,250
Year 2024 : $85,583
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,270,388
Year 2024 : $86,056
Year 2025 : $0
Year 2026 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $100 - 5,996 - 99,94%
Level 2: 5000 - $70 - 4,530 - 90,59%
Level 3: 2000 - $50 - 2,000 - 100,00%
Level 4: 4000 - $40 - 2,480 - 62,00%
Luxury : 1000 - $300 - 635 - 63,52%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $45 - 1,302 - 65,10%
Farm Level 2: 1000 - $25 - 534 - 53,43%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,641 - 86,90%
Average Income per Game$1,320,657
Year to Date Revenue$54,146,950
Farm
Home Games Left-2
Average Attendance - %1,836 - 61,21%
Average Income per Game$68,354
Year to Date Revenue$2,802,525

Expense

Pro Players Total Salaries$65,290,833
Farm Players Total Salaries$1,644,568
Coaches Total Salaries$1,850,000
Luxury Taxe Total$0
Special Salary Cap Value$7,297,565
Pro Year To Date Expenses$68,116,838
Farm Year To Date Expenses$2,319,483
Pro Salary Cap To Date$66,916,796
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($136,709)
Pro Remaining Season Days0
Pro Expenses Per Days$344,512
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,889
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$72,588,398
Estimate Under Maximum Salary Cap of $82,500,000$9,911,602
Estimate Over Minimum Salary Cap of $60,200,000 $12,388,398
Current Bank Account$13,504,275
Projected Bank Account$13,367,566

Pro Players Salaries

Carey Price $10,500,000 (3)
-Salary Average : $10,500,000
Wayne Simmonds $8,000,000 (1)
-Salary Average : $8,000,000
Marc-Edouard Vlasic $7,000,000 (1)
-Salary Average : $5,625,000
Jake Muzzin $5,625,000 (1)
-Salary Average : $4,812,500
Anthony Beauvillier $4,150,000 (3)
-Salary Average : $4,150,000
Evgenii Dadonov $4,000,000 (1)
-Salary Average : $4,000,000
Michael Del Zotto $3,500,000 (1)
-Salary Average : $3,500,000
Jordan Oesterle $3,500,000 (1)
-Salary Average : $3,500,000
Blake Comeau $2,400,000 (2)
-Salary Average : $2,400,000
Micheal Ferland $2,300,000 (2)
-Salary Average : $2,300,000
Alex Chiasson $2,150,000 (1)
-Salary Average : $2,150,000
Filip Zadina $1,825,000 (3)
-Salary Average : $1,592,292
Connor Carrick $1,250,000 (1)
-Salary Average : $1,250,000
Danton Heinen $1,000,000 (1)
-Salary Average : $1,900,000
Connor Mackey $912,500 (2)
-Salary Average : $925,000
Mavrik Bourque $894,167 (1)
-Salary Average : $894,167
Cody Glass $863,333 (1)
-Salary Average : $863,333
Strauss Mann $842,500 (3)
-Salary Average : $631,875
Blake Lizotte $800,000 (1)
-Salary Average : $925,000
Kevin Bahl $795,000 (3)
-Salary Average : $795,000
Cameron Hughes $750,000 (2)
-Salary Average : $792,500
Evgeny Svechnikov $750,000 (1)
-Salary Average : $874,125
Shane Bowers $750,000 (3)
-Salary Average : $793,750
Dylan Ferguson $733,333 (1)
-Salary Average : $733,333
Total Pro Players24
Salary Commitment
Year 2023 : $65,290,833
Year 2024 : $25,225,000
Year 2025 : $18,862,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $63,907,875
Year 2024 : $24,880,417
Year 2025 : $18,462,917
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $65,290,833
Year 2024 : $25,225,000
Year 2025 : $18,862,500
Year 2026 : $0

Farm Players Salaries

Corey Andonovski $92,500 (1)
Salary Average : $92,500
Brandon Biro $92,500 (1)
Salary Average : $50,000
Bobby Trivigno $92,500 (3)
Salary Average : $86,875
Ronnie Attard $88,375 (1)
Salary Average : $88,375
Ryan O'Rourke $85,583 (1)
Salary Average : $85,583
Noah Philp $84,250 (1)
Salary Average : $84,250
Jasper Weatherby $84,250 (3)
Salary Average : $84,250
Curtis Douglas $83,750 (1)
Salary Average : $50,000
Daemon Hunt $82,833 (1)
Salary Average : $82,833
Eemil Viro $82,833 (1)
Salary Average : $82,833
Jacob Ingham $81,833 (2)
Salary Average : $81,833
Declan Chisholm $81,500 (1)
Salary Average : $50,000
Mikhail Abramov $80,944 (1)
Salary Average : $80,944
Joey Keane $80,917 (1)
Salary Average : $80,917
Malte Stromwall $75,000 (1)
Salary Average : $75,000
Nick Wolff $75,000 (1)
Salary Average : $50,000
Jayce Hawryluk $75,000 (3)
Salary Average : $73,750
Tyler Benson $75,000 (1)
Salary Average : $80,833
Cam Dineen $75,000 (3)
Salary Average : $74,875
Ben Gleason $75,000 (1)
Salary Average : $76,167
Total Farm Players20
Salary Commitment
Year 2023 : $1,644,568
Year 2024 : $408,583
Year 2025 : $326,750
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,511,818
Year 2024 : $401,583
Year 2025 : $319,750
Year 2026 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $100 - 6,000 - 100,00%
Level 2: 5000 - $70 - 4,517 - 90,34%
Level 3: 2000 - $65 - 1,905 - 95,24%
Level 4: 4000 - $30 - 3,238 - 80,94%
Luxury : 1000 - $300 - 642 - 64,21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,480 - 73,99%
Farm Level 2: 1000 - $20 - 665 - 66,50%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,301 - 90,56%
Average Income per Game$1,354,859
Year to Date Revenue$55,549,223
Farm
Home Games Left-2
Average Attendance - %2,145 - 71,49%
Average Income per Game$68,869
Year to Date Revenue$2,823,609

Expense

Pro Players Total Salaries$83,093,997
Farm Players Total Salaries$3,961,733
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Special Salary Cap Value($5,750,000)
Pro Year To Date Expenses$84,755,267
Farm Year To Date Expenses$5,059,228
Pro Salary Cap To Date$83,255,271
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($137,737)
Pro Remaining Season Days0
Pro Expenses Per Days$438,311
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,190
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$77,343,997
Estimate Under Maximum Salary Cap of $82,500,000$5,156,003
Estimate Over Minimum Salary Cap of $60,200,000 $17,143,997
Current Bank Account$44,703,481
Projected Bank Account$44,565,744

Pro Players Salaries

Ryan Johansen $8,000,000 (2)
-Salary Average : $8,000,000
Quinn Hughes $7,850,000 (1)
-Salary Average : $4,383,334
Aaron Ekblad $7,500,000 (2)
-Salary Average : $7,500,000
Nathan MacKinnon $6,300,000 (5)
-Salary Average : $6,300,000
Josh Morrissey $6,250,000 (1)
-Salary Average : $6,250,000
Dylan Larkin $6,100,000 (4)
-Salary Average : $6,100,000
Semyon Varlamov $5,900,000 (1)
-Salary Average : $5,900,000
Esa Lindell $5,800,000 (4)
-Salary Average : $2,200,000
Tyler Toffoli $4,250,000 (3)
-Salary Average : $4,250,000
Bryan Rust $3,500,000 (3)
-Salary Average : $3,500,000
David Kampf $3,500,000 (2)
-Salary Average : $3,500,000
Mathieu Joseph $2,950,000 (5)
-Salary Average : $2,581,250
Joel Kiviranta $2,000,000 (5)
-Salary Average : $2,000,000
Travis Dermott $2,000,000 (5)
-Salary Average : $2,000,000
Buddy Robinson $1,499,999 (5)
-Salary Average : $1,499,999
Nick Seeler $1,499,999 (3)
-Salary Average : $1,499,999
Brendan Gaunce $1,499,999 (4)
-Salary Average : $1,499,999
Trevor Lewis $1,499,000 (3)
-Salary Average : $1,499,000
Scott Mayfield $1,450,000 (4)
-Salary Average : $500,000
Andrew Agozzino $1,400,000 (5)
-Salary Average : $1,400,000
Gustav Lindstrom $850,000 (2)
-Salary Average : $850,000
Jason Robertson $795,000 (1)
-Salary Average : $795,000
Tristan Jarry $700,000 (2)
-Salary Average : $700,000
Total Pro Players23
Salary Commitment
Year 2023 : $83,093,997
Year 2024 : $62,298,997
Year 2025 : $41,748,997
Year 2026 : $30,999,998
Salary Average Commitment
Year 2023 : $74,708,581
Year 2024 : $57,380,247
Year 2025 : $36,830,247
Year 2026 : $26,081,248
Salary Cap with 1 Way Contract
Year 2023 : $83,093,997
Year 2024 : $62,298,997
Year 2025 : $41,748,997
Year 2026 : $30,999,998

Farm Players Salaries

Anders Bjork $150,000 (4)
Salary Average : $150,000
Loui Eriksson $150,000 (2)
Salary Average : $150,000
Thomas Greiss $150,000 (4)
Salary Average : $150,000
Danny O'Regan $150,000 (4)
Salary Average : $150,000
Glenn Gawdin $150,000 (4)
Salary Average : $150,000
Gerry Mayhew $150,000 (5)
Salary Average : $150,000
Noah Juulsen $150,000 (4)
Salary Average : $150,000
Cameron Morrison $150,000 (5)
Salary Average : $150,000
Steven Kampfer $149,900 (3)
Salary Average : $149,900
Joe Thornton $120,000 (3)
Salary Average : $120,000
Matt Read $120,000 (1)
Salary Average : $120,000
Chase Pearson $100,000 (2)
Salary Average : $100,000
David Backes $100,000 (3)
Salary Average : $100,000
Andrej Sekera $100,000 (1)
Salary Average : $100,000
Roland McKeown $100,000 (5)
Salary Average : $100,000
Mike Vecchione $100,000 (3)
Salary Average : $100,000
Simon Nemec $95,000 (1)
Salary Average : $95,000
Isak Rosen $92,500 (1)
Salary Average : $92,500
Josh Dunne $92,500 (1)
Salary Average : $50,000
Patrick Khodorenko $92,500 (2)
Salary Average : $92,500
Ben Meyers $91,250 (1)
Salary Average : $91,250
Nathan Smith $88,375 (1)
Salary Average : $88,375
Marc McLaughlin $88,375 (2)
Salary Average : $88,375
Justus Annunen $88,083 (1)
Salary Average : $88,233
Helge Grans $87,000 (1)
Salary Average : $87,000
Timur Ibragimov $81,333 (1)
Salary Average : $70,889
Mikhail Maltsev $80,917 (1)
Salary Average : $80,917
Alexandre Alain $80,000 (2)
Salary Average : $80,000
Alex Broadhurst $80,000 (1)
Salary Average : $80,000
Nicholas Robertson $79,667 (1)
Salary Average : $82,167
Lukas Cormier $79,333 (1)
Salary Average : $79,333
Joseph Duszak $75,000 (3)
Salary Average : $75,000
Chase DeLeo $75,000 (3)
Salary Average : $75,000
Chase Priskie $75,000 (3)
Salary Average : $50,000
Justin Kirkland $70,000 (2)
Salary Average : $70,000
Brian Pinho $70,000 (2)
Salary Average : $70,000
Joseph Gambardella $70,000 (2)
Salary Average : $70,000
Dryden McKay $70,000 (1)
Salary Average : $70,000
Jack LaFontaine $70,000 (1)
Salary Average : $70,000
Total Farm Players39
Salary Commitment
Year 2023 : $3,961,733
Year 2024 : $2,565,775
Year 2025 : $1,844,900
Year 2026 : $1,150,000
Salary Average Commitment
Year 2023 : $3,886,439
Year 2024 : $2,540,775
Year 2025 : $1,819,900
Year 2026 : $1,150,000

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $110 - 5,990 - 99,83%
Level 2: 5000 - $65 - 4,597 - 91,93%
Level 3: 2000 - $50 - 2,000 - 100,00%
Level 4: 4000 - $42 - 2,392 - 59,81%
Luxury : 1000 - $200 - 983 - 98,27%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $20 - 2,000 - 100,00%
Farm Level 2: 1000 - $10 - 999 - 99,94%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,962 - 88,68%
Average Income per Game$1,368,914
Year to Date Revenue$56,125,458
Farm
Home Games Left-2
Average Attendance - %2,999 - 99,98%
Average Income per Game$47,495
Year to Date Revenue$1,947,281

Expense

Pro Players Total Salaries$77,443,332
Farm Players Total Salaries$1,997,750
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,776,750
Pro Year To Date Expenses$76,895,899
Farm Year To Date Expenses$2,708,160
Pro Salary Cap To Date$75,645,937
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($94,989)
Pro Remaining Season Days0
Pro Expenses Per Days$407,737
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,237
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,220,082
Estimate Under Maximum Salary Cap of $82,500,000$279,918
Estimate Over Minimum Salary Cap of $60,200,000 $22,020,082
Current Bank Account$18,415,663
Projected Bank Account$18,320,674

Pro Players Salaries

Jonathan Toews $10,500,000 (5)
-Salary Average : $10,500,000
Miro Heiskanen $8,450,000 (1)
-Salary Average : $500,000
Josh Norris $7,950,000 (2)
-Salary Average : $5,608,334
Mikael Backlund $6,500,000 (5)
-Salary Average : $6,500,000
Tomas Tatar $5,500,000 (5)
-Salary Average : $5,500,000
Thatcher Demko $5,000,000 (4)
-Salary Average : $1,050,000
Drake Batherson $4,975,000 (4)
-Salary Average : $736,666
Lars Eller $4,500,000 (5)
-Salary Average : $4,500,000
Filip Hronek $4,400,000 (1)
-Salary Average : $4,400,000
Jake DeBrusk $3,675,000 (2)
-Salary Average : $863,333
Ian Cole $3,500,000 (5)
-Salary Average : $3,500,000
Neal Pionk $3,000,000 (2)
-Salary Average : $3,000,000
Mackenzie Blackwood $2,800,000 (3)
-Salary Average : $2,800,000
Pierre-Edouard Bellemare $1,499,999 (5)
-Salary Average : $1,499,999
Trevor Zegras $925,000 (1)
-Salary Average : $500,000
Matty Beniers $897,500 (1)
-Salary Average : $500,000
Gabriel Vilardi $894,167 (1)
-Salary Average : $894,167
Thomas Harley $863,333 (1)
-Salary Average : $863,333
Ty Smith $863,333 (1)
-Salary Average : $863,333
Ryan Poehling $750,000 (1)
-Salary Average : $750,000
Total Pro Players20
Salary Commitment
Year 2023 : $77,443,332
Year 2024 : $59,399,999
Year 2025 : $44,774,999
Year 2026 : $41,974,999
Salary Average Commitment
Year 2023 : $55,329,165
Year 2024 : $46,058,332
Year 2025 : $36,586,665
Year 2026 : $33,786,665
Salary Cap with 1 Way Contract
Year 2023 : $77,443,332
Year 2024 : $59,399,999
Year 2025 : $44,774,999
Year 2026 : $41,974,999

Farm Players Salaries

Matt Niskanen $150,000 (5)
Salary Average : $150,000
Julius Honka $150,000 (5)
Salary Average : $150,000
Chris Tierney $150,000 (5)
Salary Average : $150,000
Pekka Rinne $150,000 (5)
Salary Average : $150,000
Austin Watson $150,000 (5)
Salary Average : $150,000
Alex Galchenyuk $150,000 (5)
Salary Average : $150,000
Rudolfs Balcers $150,000 (5)
Salary Average : $150,000
Mathieu Perreault $140,000 (2)
Salary Average : $140,000
Curtis McElhinney $100,000 (1)
Salary Average : $100,000
Daniel Carr $100,000 (1)
Salary Average : $100,000
Greg Pateryn $100,000 (3)
Salary Average : $100,000
James Neal $100,000 (1)
Salary Average : $100,000
Quinton Byfield $89,417 (2)
Salary Average : $50,000
Raphael Lavoie $87,000 (2)
Salary Average : $87,000
Peyton Krebs $86,333 (2)
Salary Average : $86,333
Garrett Pilon $75,000 (1)
Salary Average : $75,000
Samuel Morin $70,000 (1)
Salary Average : $70,000
Total Farm Players17
Salary Commitment
Year 2023 : $1,997,750
Year 2024 : $1,552,750
Year 2025 : $1,150,000
Year 2026 : $1,050,000
Salary Average Commitment
Year 2023 : $1,958,333
Year 2024 : $1,513,333
Year 2025 : $1,150,000
Year 2026 : $1,050,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Centre
Level 1: 7700 - $100 - 6,688 - 86,85%
Level 2: 4100 - $60 - 4,100 - 100,00%
Level 3: 4750 - $45 - 2,998 - 63,12%
Level 4: 2050 - $35 - 2,050 - 100,00%
Luxury : 1400 - $175 - 1,035 - 73,90%
Total Capacity :20000
Farm
Farm Level 1: 2000 - $35 - 1,938 - 96,88%
Farm Level 2: 1000 - $15 - 983 - 98,26%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,870 - 84,35%
Average Income per Game$1,334,317
Year to Date Revenue$54,707,003
Farm
Home Games Left-2
Average Attendance - %2,920 - 97,34%
Average Income per Game$78,425
Year to Date Revenue$3,215,438

Expense

Pro Players Total Salaries$56,493,333
Farm Players Total Salaries$1,192,417
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Special Salary Cap Value$5,131,976
Pro Year To Date Expenses$68,947,945
Farm Year To Date Expenses$2,379,067
Pro Salary Cap To Date$67,747,989
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($156,851)
Pro Remaining Season Days0
Pro Expenses Per Days$298,929
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,396
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$61,625,309
Estimate Under Maximum Salary Cap of $82,500,000$20,874,691
Estimate Over Minimum Salary Cap of $60,200,000 $1,425,309
Current Bank Account$8,248,221
Projected Bank Account$8,091,370

Pro Players Salaries

Phil Kessel $8,000,000 (1)
-Salary Average : $8,000,000
Josh Bailey $6,000,000 (2)
-Salary Average : $6,000,000
Vince Dunn $4,000,000 (1)
-Salary Average : $500,000
Brendan Gallagher $3,750,000 (3)
-Salary Average : $3,750,000
Matt Murray $3,750,000 (2)
-Salary Average : $3,750,000
Tanner Pearson $3,750,000 (2)
-Salary Average : $3,750,000
Kyle Okposo $3,000,000 (2)
-Salary Average : $3,000,000
Miles Wood $2,750,000 (1)
-Salary Average : $2,750,000
Oskar Sundqvist $2,750,000 (2)
-Salary Average : $2,750,000
Casey Mittelstadt $2,500,000 (2)
-Salary Average : $1,958,042
Dominik Kubalik $2,500,000 (3)
-Salary Average : $2,500,000
Nate Schmidt $2,225,000 (1)
-Salary Average : $2,225,000
Ivan Barbashev $1,475,000 (3)
-Salary Average : $1,475,000
Eeli Tolvanen $1,450,000 (1)
-Salary Average : $894,166
Timothy Liljegren $1,400,000 (4)
-Salary Average : $1,400,000
Nick Bjugstad $1,000,000 (4)
-Salary Average : $1,000,000
Alexander Barabanov $1,000,000 (2)
-Salary Average : $925,000
Nils Lundkvist $925,000 (1)
-Salary Average : $783,333
Henry Thrun $912,500 (3)
-Salary Average : $912,500
Emil Bemstrom $900,000 (2)
-Salary Average : $908,333
Morgan Frost $863,333 (1)
-Salary Average : $863,333
Jordan Harris $842,500 (1)
-Salary Average : $842,500
Stuart Skinner $750,000 (1)
-Salary Average : $784,166
Total Pro Players23
Salary Commitment
Year 2023 : $56,493,333
Year 2024 : $34,687,500
Year 2025 : $11,037,500
Year 2026 : $2,400,000
Salary Average Commitment
Year 2023 : $51,721,373
Year 2024 : $34,078,875
Year 2025 : $11,037,500
Year 2026 : $2,400,000
Salary Cap with 1 Way Contract
Year 2023 : $56,493,333
Year 2024 : $34,687,500
Year 2025 : $11,037,500
Year 2026 : $2,400,000

Farm Players Salaries

Cole Guttman $95,000 (2)
Salary Average : $95,000
Drake Caggiula $90,000 (1)
Salary Average : $90,000
Hugo Alnefelt $85,083 (2)
Salary Average : $85,083
Ryan McLeod $83,417 (1)
Salary Average : $83,417
Benoit-Olivier Groulx $82,250 (2)
Salary Average : $82,250
Wyatte Wylie $82,083 (2)
Salary Average : $82,083
David Gustafsson $77,500 (2)
Salary Average : $77,500
Semyon Der-Arguchintsev $76,667 (2)
Salary Average : $76,667
Jonas Rondbjerg $76,667 (2)
Salary Average : $78,000
Jack Studnicka $76,250 (2)
Salary Average : $76,250
Olle Eriksson Ek $75,000 (2)
Salary Average : $75,000
Drew O'Connor $75,000 (4)
Salary Average : $75,000
Klim Kostin $75,000 (2)
Salary Average : $75,000
Keegan Kolesar $72,500 (2)
Salary Average : $70,250
Adam Clendening $70,000 (1)
Salary Average : $70,000
Total Farm Players15
Salary Commitment
Year 2023 : $1,192,417
Year 2024 : $949,000
Year 2025 : $75,000
Year 2026 : $75,000
Salary Average Commitment
Year 2023 : $1,191,500
Year 2024 : $948,083
Year 2025 : $75,000
Year 2026 : $75,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,998 - 99,96%
Level 2: 5000 - $60 - 4,643 - 92,86%
Level 3: 2000 - $35 - 2,000 - 100,00%
Level 4: 4000 - $25 - 3,376 - 84,39%
Luxury : 1000 - $200 - 991 - 99,12%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,935 - 96,75%
Farm Level 2: 1000 - $15 - 975 - 97,46%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,007 - 94,49%
Average Income per Game$1,250,584
Year to Date Revenue$51,273,963
Farm
Home Games Left-2
Average Attendance - %2,910 - 96,98%
Average Income per Game$78,225
Year to Date Revenue$3,207,222

Expense

Pro Players Total Salaries$63,574,167
Farm Players Total Salaries$1,157,917
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Special Salary Cap Value$6,134,500
Pro Year To Date Expenses$66,691,374
Farm Year To Date Expenses$2,201,833
Pro Salary Cap To Date$65,191,372
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($156,450)
Pro Remaining Season Days0
Pro Expenses Per Days$337,172
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$10,663
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$69,708,667
Estimate Under Maximum Salary Cap of $82,500,000$12,791,333
Estimate Over Minimum Salary Cap of $60,200,000 $9,508,667
Current Bank Account$2,563,217
Projected Bank Account$2,406,767

Pro Players Salaries

Sean Monahan $11,000,000 (2)
-Salary Average : $11,000,000
P.K. Subban $9,000,000 (1)
-Salary Average : $9,000,000
Kyle Turris $6,000,000 (1)
-Salary Average : $6,000,000
Patric Hornqvist $5,300,000 (1)
-Salary Average : $5,300,000
Mike Hoffman $5,187,500 (1)
-Salary Average : $5,187,500
Robin Lehner $5,000,000 (4)
-Salary Average : $4,000,000
Mike Reilly $3,000,000 (4)
-Salary Average : $725,000
Richard Panik $3,000,000 (1)
-Salary Average : $3,000,000
Jordan Martinook $2,500,000 (4)
-Salary Average : $2,500,000
Vladislav Namestnikov $2,000,000 (4)
-Salary Average : $1,937,500
Caleb Jones $1,350,000 (3)
-Salary Average : $1,350,000
Matt Luff $1,000,000 (4)
-Salary Average : $1,000,000
Martin Frk $1,000,000 (1)
-Salary Average : $500,000
Juraj Slafkovsky $950,000 (2)
-Salary Average : $950,000
Yegor Chinakhov $925,000 (2)
-Salary Average : $925,000
Alex Turcotte $894,167 (2)
-Salary Average : $904,445
Samuel Bolduc $842,500 (1)
-Salary Average : $842,500
Jordan Spence $820,000 (2)
-Salary Average : $820,000
Joel Hofer $795,000 (1)
-Salary Average : $809,166
Paul Cotter $760,000 (1)
-Salary Average : $770,000
Nicolas Meloche $750,000 (1)
-Salary Average : $853,333
Kevin Stenlund $750,000 (3)
-Salary Average : $750,000
Joey Anderson $750,000 (3)
-Salary Average : $750,000
Total Pro Players23
Salary Commitment
Year 2023 : $63,574,167
Year 2024 : $30,939,167
Year 2025 : $16,350,000
Year 2026 : $13,500,000
Salary Average Commitment
Year 2023 : $59,874,444
Year 2024 : $27,611,945
Year 2025 : $13,012,500
Year 2026 : $10,162,500
Salary Cap with 1 Way Contract
Year 2023 : $63,574,167
Year 2024 : $30,939,167
Year 2025 : $16,350,000
Year 2026 : $13,500,000

Farm Players Salaries

Tyler Madden $92,500 (1)
Salary Average : $92,500
Slater Koekkoek $92,500 (2)
Salary Average : $92,500
Drew Helleson $92,500 (2)
Salary Average : $92,500
Adam Beckman $89,417 (2)
Salary Average : $89,417
Cayden Primeau $88,083 (1)
Salary Average : $88,083
Vitali Kravtsov $87,500 (2)
Salary Average : $87,500
Taylor Gauthier $85,917 (2)
Salary Average : $85,917
Jachym Kondelik $85,500 (2)
Salary Average : $85,500
Simon Lundmark $85,083 (2)
Salary Average : $85,083
Egor Afanasyev $78,917 (2)
Salary Average : $78,917
Joseph Vrbetic $70,000 (2)
Salary Average : $70,000
Luke Toporowski $70,000 (2)
Salary Average : $70,000
Ivan Lodnia $70,000 (2)
Salary Average : $70,000
Ethan Keppen $70,000 (1)
Salary Average : $70,000
Total Farm Players14
Salary Commitment
Year 2023 : $1,157,917
Year 2024 : $907,334
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,157,917
Year 2024 : $907,334
Year 2025 : $0
Year 2026 : $0

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $105 - 5,998 - 99,96%
Level 2: 5000 - $65 - 4,630 - 92,61%
Level 3: 2000 - $40 - 2,000 - 100,00%
Level 4: 4000 - $23 - 3,466 - 86,66%
Luxury : 1000 - $225 - 985 - 98,51%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,945 - 97,23%
Farm Level 2: 1000 - $15 - 983 - 98,29%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,080 - 94,89%
Average Income per Game$1,331,651
Year to Date Revenue$54,597,688
Farm
Home Games Left-2
Average Attendance - %2,928 - 97,59%
Average Income per Game$78,667
Year to Date Revenue$3,225,330

Expense

Pro Players Total Salaries$81,020,833
Farm Players Total Salaries$3,177,487
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value($988,000)
Pro Year To Date Expenses$79,162,118
Farm Year To Date Expenses$5,134,179
Pro Salary Cap To Date$77,135,723
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue($157,333)
Pro Remaining Season Days0
Pro Expenses Per Days$430,160
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$26,826
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,032,833
Estimate Under Maximum Salary Cap of $82,500,000$2,467,167
Estimate Over Minimum Salary Cap of $60,200,000 $19,832,833
Current Bank Account$40,439,798
Projected Bank Account$40,282,465

Pro Players Salaries

Alex Ovechkin $9,500,000 (3)
-Salary Average : $9,540,000
Jeff Skinner $9,000,000 (1)
-Salary Average : $9,000,000
Steven Stamkos $8,500,000 (2)
-Salary Average : $8,500,000
Brent Burns $8,000,000 (1)
-Salary Average : $8,000,000
Justin Faulk $6,500,000 (3)
-Salary Average : $6,500,000
Kris Letang $6,100,000 (5)
-Salary Average : $6,100,000
Ilya Mikheyev $4,750,000 (5)
-Salary Average : $4,750,000
J.T. Compher $3,500,000 (5)
-Salary Average : $3,500,000
MacKenzie Weegar $3,250,000 (5)
-Salary Average : $2,975,000
Dylan Strome $3,000,000 (1)
-Salary Average : $863,333
Erik Johnson $3,000,000 (5)
-Salary Average : $3,000,000
Robert Thomas $2,800,000 (2)
-Salary Average : $2,800,000
Chandler Stephenson $2,500,000 (2)
-Salary Average : $2,500,000
Alexandar Georgiev $2,425,000 (3)
-Salary Average : $2,425,000
James Reimer $2,250,000 (3)
-Salary Average : $4,000,000
Sam Lafferty $1,850,000 (4)
-Salary Average : $1,850,000
Niko Mikkola $950,000 (1)
-Salary Average : $950,000
Noah Cates $925,000 (2)
-Salary Average : $925,000
Sonny Milano $750,000 (3)
-Salary Average : $987,500
Michael Bunting $737,500 (1)
-Salary Average : $737,500
Alexandre Carrier $733,333 (4)
-Salary Average : $688,333
Total Pro Players21
Salary Commitment
Year 2023 : $81,020,833
Year 2024 : $59,333,333
Year 2025 : $44,608,333
Year 2026 : $23,183,333
Salary Average Commitment
Year 2023 : $80,591,666
Year 2024 : $61,040,833
Year 2025 : $46,315,833
Year 2026 : $22,863,333
Salary Cap with 1 Way Contract
Year 2023 : $81,020,833
Year 2024 : $59,333,333
Year 2025 : $44,608,333
Year 2026 : $23,183,333

Farm Players Salaries

Justin Richards $95,000 (3)
Salary Average : $95,000
John Beecher $92,500 (1)
Salary Average : $60,000
Filip Roos $92,500 (3)
Salary Average : $92,500
Michael Chaput $90,000 (1)
Salary Average : $90,000
Ilya Usau $89,750 (2)
Salary Average : $89,750
Joe Veleno $89,417 (1)
Salary Average : $92,500
Ville Petman $88,375 (2)
Salary Average : $88,375
Pierre-Olivier Joseph $86,333 (1)
Salary Average : $86,333
Jacob Perreault $86,333 (2)
Salary Average : $88,389
Zach Uens $85,917 (2)
Salary Average : $85,917
Isaak Phillips $85,917 (2)
Salary Average : $85,917
Cross Hanas $85,917 (1)
Salary Average : $85,917
William Trudeau $85,667 (2)
Salary Average : $85,667
Calvin Thurkauf $85,000 (2)
Salary Average : $85,000
Jesper Froden $85,000 (2)
Salary Average : $85,000
J-F Berube $85,000 (1)
Salary Average : $85,000
Adam Wilsby $84,250 (2)
Salary Average : $84,250
Ole Bjorgvik-Holm $82,500 (2)
Salary Average : $82,500
Ty Tullio $82,333 (2)
Salary Average : $82,333
William Villeneuve $81,778 (1)
Salary Average : $81,778
Dustin Wolf $81,333 (2)
Salary Average : $81,333
Alex Barre-Boulet $80,000 (3)
Salary Average : $80,000
Ville Meskanen $80,000 (1)
Salary Average : $80,000
Pontus Aberg $80,000 (1)
Salary Average : $80,000
Blake Murray $79,167 (2)
Salary Average : $79,167
Brady Keeper $76,250 (2)
Salary Average : $76,250
Jaycob Megna $76,250 (4)
Salary Average : $76,250
Josh Jacobs $75,000 (2)
Salary Average : $75,000
Alexandre Fortin $75,000 (2)
Salary Average : $75,000
Dysin Mayo $75,000 (1)
Salary Average : $71,500
Radim Zohorna $75,000 (1)
Salary Average : $79,250
Dominic Turgeon $75,000 (1)
Salary Average : $75,000
Bokondji Imama $75,000 (2)
Salary Average : $75,000
Louie Belpedio $75,000 (1)
Salary Average : $50,000
Ronald Knot $75,000 (2)
Salary Average : $75,000
Sam Anas $72,500 (1)
Salary Average : $72,500
Ken Appleby $72,500 (1)
Salary Average : $72,500
Patrick Russell $70,000 (1)
Salary Average : $70,000
Radim Simek $70,000 (2)
Salary Average : $67,500
Total Farm Players39
Salary Commitment
Year 2023 : $3,177,487
Year 2024 : $1,891,542
Year 2025 : $343,750
Year 2026 : $76,250
Salary Average Commitment
Year 2023 : $3,123,376
Year 2024 : $1,891,098
Year 2025 : $343,750
Year 2026 : $76,250

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $82,500,000
Available Cap Space

Over Minimum of
$60,200,000

Pro Players

Farm Players

Total Players

Avalanche ($2,377,232) $82,229,475 $270,525 $22,029,475 221436
Blackhawks $88,482,770 $62,178,011 $20,321,989 $1,978,011 242852
Blue Jackets $3,886,888 $70,679,167 $11,820,833 $10,479,167 222547
Blues $75,327,308 $61,960,832 $20,539,168 $1,760,832 232043
Bruins $53,238,428 $79,917,889 $2,582,111 $19,717,889 231437
Canadiens ($8,480,237) $82,214,165 $285,835 $22,014,165 212243
Canucks $9,593,834 $81,164,399 $1,335,601 $20,964,399 242347
Capitals $18,601,881 $80,638,859 $1,861,141 $20,438,859 212647
Coyotes $20,646,811 $76,685,417 $5,814,583 $16,485,417 212849
Devils $35,613,008 $68,974,287 $13,525,713 $8,774,287 231235
Ducks $69,782,713 $84,297,500 -$1,797,500 $24,097,500 222446
Flames $41,368,379 $72,644,167 $9,855,833 $12,444,167 211940
Flyers $2,085,182 $82,494,231 $5,769 $22,294,231 202646
Golden Knights $2,901,564 $78,811,806 $3,688,194 $18,611,806 225577
Hurricanes $45,009,751 $59,825,832 $22,674,168 -$374,168 213556
Islanders $8,882,399 $81,412,732 $1,087,268 $21,212,732 213859
Jets $7,030,537 $76,712,500 $5,787,500 $16,512,500 202545
Kings $17,491,734 $79,827,857 $2,672,143 $19,627,857 212546
Kraken $30,143,816 $76,953,993 $5,546,007 $16,753,993 262551
Lightning $62,571,905 $82,110,694 $389,306 $21,910,694 203757
Maple Leafs $30,413,283 $80,403,583 $2,096,417 $20,203,583 22729
Oilers $81,083,747 $77,363,810 $5,136,190 $17,163,810 241236
Panthers $16,162,694 $76,779,500 $5,720,500 $16,579,500 221335
Penguins $53,332,831 $74,746,629 $7,753,371 $14,546,629 191231
Predators $54,831,486 $82,681,258 -$181,258 $22,481,258 212647
Rangers $46,936,903 $74,674,125 $7,825,875 $14,474,125 221537
Red Wings $13,504,275 $72,588,398 $9,911,602 $12,388,398 242044
Sabres $44,703,481 $77,343,997 $5,156,003 $17,143,997 233962
Senators $18,415,663 $82,220,082 $279,918 $22,020,082 201737
Sharks $8,248,221 $61,625,309 $20,874,691 $1,425,309 231538
Stars $2,563,217 $69,708,667 $12,791,333 $9,508,667 231437
Wild $40,439,798 $80,032,833 $2,467,167 $19,832,833 213960