Team FinanceLast Update - December 21, 2023 at 06:51
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $199 - 2,559 - 42.65%
Level 2: 5000 - $149 - 2,000 - 40.00%
Level 3: 2000 - $99 - 800 - 40.00%
Level 4: 4000 - $49 - 1,813 - 45.32%
Luxury : 1000 - $999 - 400 - 40.00%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %7,572 - 42.07%
Average Income per Game$2,048,512
Year to Date Revenue$34,824,698

Expense

Pro Players Total Salaries$59,762,500
Farm Players Total Salaries$0
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,036,260
Farm Year To Date Expenses$0
Pro Salary Cap To Date$23,895,635
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,164,280
Pro Remaining Season Days119
Pro Expenses Per Days$326,888
Pro Estimated Expenses$38,899,672
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$38,899,672
Season Salary Cap$59,762,500
Estimate Under Maximum Salary Cap of $83,500,000$23,737,500
Estimate Over Minimum Salary Cap of $55,000,000 $4,762,500
Current Bank Account$128,832,036
Projected Bank Account$139,096,644

Pro Players Salaries

Taylor Hall $8,500,000 (1)
Matt Duchene $7,500,000 (4)
Tyson Barrie $6,500,000 (1)
Philipp Grubauer (Out of Payroll) $5,000,000 (2)
Connor Carrick $3,000,000 (1)
Mario Ferraro $2,900,000 (2)
Dominik Kubalik $2,612,500 (2)
Sean Walker $2,600,000 (1)
Jonathan Drouin $2,500,000 (4)
Haydn Fleury $2,250,000 (1)
Nico Sturm $2,050,000 (3)
Semyon Varlamov $2,000,000 (2)
Tyson Jost $2,000,000 (1)
Henri Jokiharju $2,000,000 (2)
Eeli Tolvanen $2,000,000 (2)
Luke Kunin $2,000,000 (1)
Christian Wolanin $1,150,000 (2)
Alex Formenton $850,000 (2)
Paul Stastny $850,000 (3)
Thomas Novak $750,000 (2)
Ben Hutton $750,000 (1)
Jake Gardiner (Out of Payroll) $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $60,512,500
Year 2024 : $32,162,500
Year 2025 : $12,900,000
Year 2026 : $10,000,000
Salary Average Commitment
Year 2023 : $60,062,500
Year 2024 : $31,712,500
Year 2025 : $12,900,000
Year 2026 : $10,000,000
Salary Cap with 1 Way Contract
Year 2023 : $60,512,500
Year 2024 : $32,162,500
Year 2025 : $12,900,000
Year 2026 : $10,000,000

Farm Players Salaries

Pavel Francouz $250,000 (3)
Kyle Capobianco $101,000 (1)
Cameron Dineen $100,000 (1)
Connor Dewar $100,000 (4)
Oskar Olausson $95,000 (3)
Vitali Kravtsov $87,500 (2)
Nolan Patrick $85,000 (4)
Josh Lopina $80,000 (2)
Nathan Beaulieu $75,000 (1)
Brett Ritchie $75,000 (2)
Lukas Vejdemo $75,000 (1)
Rudolfs Balcers $75,000 (1)
Walker Duehr $75,000 (3)
Luka Burzan $75,000 (1)
Cameron Hughes $75,000 (2)
Mark Kastelic $75,000 (1)
Nathan Walker $75,000 (2)
Antoine Roussel $75,000 (1)
Total Farm Players18
Salary Commitment
Year 2023 : $1,648,500
Year 2024 : $997,500
Year 2025 : $605,000
Year 2026 : $185,000
Salary Average Commitment
Year 2023 : $1,542,000
Year 2024 : $927,500
Year 2025 : $550,000
Year 2026 : $160,000

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $100 - 5,695 - 94.92%
Level 2: 5000 - $60 - 4,869 - 97.37%
Level 3: 2000 - $35 - 1,949 - 97.45%
Level 4: 4000 - $25 - 3,867 - 96.67%
Luxury : 1000 - $200 - 966 - 96.61%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17,346 - 96.37%
Average Income per Game$1,817,459
Year to Date Revenue$27,261,890

Expense

Pro Players Total Salaries$69,900,000
Farm Players Total Salaries$0
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,314,588
Farm Year To Date Expenses$0
Pro Salary Cap To Date$26,554,147
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,253,943
Pro Remaining Season Days119
Pro Expenses Per Days$374,479
Pro Estimated Expenses$44,563,001
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$44,563,001
Season Salary Cap$69,900,000
Estimate Under Maximum Salary Cap of $83,500,000$13,600,000
Estimate Over Minimum Salary Cap of $55,000,000 $14,900,000
Current Bank Account$97,075,203
Projected Bank Account$99,766,145

Pro Players Salaries

Evgeny Kuznetsov $7,500,000 (3)
Dmitry Orlov $7,500,000 (3)
Sean Couturier $7,200,000 (3)
Nate Schmidt $6,500,000 (1)
Sam Bennett $5,500,000 (4)
Nikita Zadorov $5,500,000 (1)
Alex Goligoski $4,000,000 (2)
Frank Vatrano $3,750,000 (2)
Ryan Johansen $3,500,000 (3)
Chris Tierney $3,000,000 (1)
Mark Pysyk $2,900,000 (1)
David Kampf $2,500,000 (4)
Brendan Smith $2,500,000 (1)
Cal Clutterbuck $1,750,000 (1)
Adam Erne $1,500,000 (1)
Cam Talbot $1,500,000 (2)
Ukko-Pekka Luukkonen $900,000 (3)
Lucas Carlsson $850,000 (2)
Dennis Gilbert (Out of Payroll) $800,000 (1)
Reese Johnson $800,000 (3)
Nils Aman $750,000 (3)
Justin Kapelmaster $0 (0)
Total Pro Players22
Salary Commitment
Year 2023 : $70,700,000
Year 2024 : $46,250,000
Year 2025 : $36,150,000
Year 2026 : $8,000,000
Salary Average Commitment
Year 2023 : $68,680,000
Year 2024 : $47,467,500
Year 2025 : $35,950,000
Year 2026 : $8,000,000
Salary Cap with 1 Way Contract
Year 2023 : $70,700,000
Year 2024 : $46,250,000
Year 2025 : $36,150,000
Year 2026 : $8,000,000

Farm Players Salaries

Anders Bjork $125,000 (1)
Alex Lyon $100,000 (2)
Jiri Kulich $95,000 (3)
Kale Clague $95,000 (3)
T.J. Tynan $95,000 (1)
Nicholas Baptiste $92,500 (2)
Patrick Khodorenko $92,500 (2)
Joel Blomqvist $90,000 (2)
Matthew Robertson $90,000 (2)
Thomas Bordeleau $90,000 (2)
Nicolas Beaudin $85,000 (3)
Spencer Martin $85,000 (2)
Andrei Altybarmakyan $85,000 (1)
Dmitri Samorukov $85,000 (3)
Blake McLaughlin $85,000 (2)
Semyon Der-Arguchintsev $85,000 (2)
Matthew Peca $80,000 (2)
Rocco Grimaldi $80,000 (1)
Gregory Hofmann $80,000 (1)
Ryan Shea $80,000 (1)
Carter Savoie $80,000 (2)
Fredrik Olofsson $80,000 (3)
Nathan Todd $75,000 (1)
Alex Limoges $75,000 (1)
Liam Coughlin $75,000 (2)
Jakub Galvas $75,000 (2)
Jack St. Ivany $75,000 (3)
Total Farm Players27
Salary Commitment
Year 2023 : $2,330,000
Year 2024 : $1,635,000
Year 2025 : $515,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,222,500
Year 2024 : $1,575,000
Year 2025 : $525,000
Year 2026 : $0

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $100 - 5,702 - 95.04%
Level 2: 5000 - $60 - 4,881 - 97.61%
Level 3: 2000 - $35 - 1,945 - 97.24%
Level 4: 4000 - $25 - 3,836 - 95.90%
Luxury : 1000 - $200 - 963 - 96.26%
Total Capacity :18000

Income

Home Games Left22
Average Attendance - %17,327 - 96.26%
Average Income per Game$1,817,171
Year to Date Revenue$34,526,243

Expense

Pro Players Total Salaries$64,950,000
Farm Players Total Salaries$0
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,782,024
Farm Year To Date Expenses$0
Pro Salary Cap To Date$22,880,964
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$39,977,755
Pro Remaining Season Days119
Pro Expenses Per Days$364,323
Pro Estimated Expenses$43,354,437
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$43,354,437
Season Salary Cap$64,950,000
Estimate Under Maximum Salary Cap of $83,500,000$18,550,000
Estimate Over Minimum Salary Cap of $55,000,000 $9,950,000
Current Bank Account$57,530,931
Projected Bank Account$54,154,249

Pro Players Salaries

Jeff Skinner $7,500,000 (3)
Vladislav Gavrikov $6,000,000 (3)
J.T. Compher $5,100,000 (3)
Jean-Gabriel Pageau $5,000,000 (3)
Marcus Pettersson $4,750,000 (3)
Alexander Barabanov $4,000,000 (3)
Connor Clifton $3,750,000 (3)
Justin Holl $3,500,000 (3)
Gustav Nyquist $3,000,000 (2)
Ryan Murray $3,000,000 (2)
Brock McGinn $2,750,000 (2)
Travis Boyd $2,500,000 (3)
Jack Campbell $2,500,000 (1)
Zemgus Girgensons $2,000,000 (3)
Braden Holtby $2,000,000 (1)
Cody Eakin $1,800,000 (1)
Tyler Johnson $1,500,000 (1)
Eric Staal $950,000 (1)
Jake Walman $925,000 (1)
Dustin Tokarski $875,000 (1)
Alex Belzile $800,000 (1)
Tim Berni $750,000 (3)
Total Pro Players22
Salary Commitment
Year 2023 : $64,950,000
Year 2024 : $53,600,000
Year 2025 : $44,850,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $66,450,000
Year 2024 : $55,100,000
Year 2025 : $46,350,000
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $64,950,000
Year 2024 : $53,600,000
Year 2025 : $44,850,000
Year 2026 : $0

Farm Players Salaries

Oskari Salminen $125,000 (3)
Frederic Allard $100,000 (1)
Jacob LeGuerrier $95,000 (2)
Billy Constantinou $95,000 (2)
Montana Onyebuchi $95,000 (1)
Mitchell Chaffee $95,000 (2)
Ilya Solovyov $95,000 (1)
Linus Karlsson $85,000 (3)
Jack Badini $85,000 (1)
Nick Henry $80,000 (2)
Henrik Tikkanen $77,500 (3)
Brendan Warren $75,000 (1)
Kale Howarth $75,000 (2)
Tyler Angle $75,000 (1)
Ben McCartney $75,000 (3)
Santeri Hatakka $75,000 (2)
Linus Hogberg $75,000 (1)
Dino Kambeitz $0 (0)
Cam Morrison $0 (0)
Darien Kielb $0 (0)
Total Farm Players20
Salary Commitment
Year 2023 : $1,477,500
Year 2024 : $877,500
Year 2025 : $362,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,452,500
Year 2024 : $862,500
Year 2025 : $352,500
Year 2026 : $0

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $76 - 5,929 - 98.82%
Level 2: 5000 - $50 - 4,860 - 97.20%
Level 3: 2000 - $30 - 1,946 - 97.30%
Level 4: 4000 - $18 - 3,958 - 98.96%
Luxury : 1000 - $179 - 979 - 97.92%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17,673 - 98.18%
Average Income per Game$1,487,815
Year to Date Revenue$20,829,411

Expense

Pro Players Total Salaries$76,600,000
Farm Players Total Salaries$0
Coaches Total Salaries$950,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,430,990
Farm Year To Date Expenses$0
Pro Salary Cap To Date$29,069,786
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,171,007
Pro Remaining Season Days119
Pro Expenses Per Days$403,906
Pro Estimated Expenses$48,064,814
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$48,064,814
Season Salary Cap$76,600,000
Estimate Under Maximum Salary Cap of $83,500,000$6,900,000
Estimate Over Minimum Salary Cap of $55,000,000 $21,600,000
Current Bank Account$63,255,997
Projected Bank Account$55,362,190

Pro Players Salaries

Matthew Tkachuk $7,000,000 (1)
Timo Meier $6,500,000 (4)
Colton Parayko $5,900,000 (3)
Tage Thompson $5,800,000 (1)
Mike Matheson $5,000,000 (4)
TJ Brodie $5,000,000 (1)
Juuse Saros $4,800,000 (4)
Joe Pavelski $4,500,000 (3)
Frederik Andersen $4,250,000 (2)
Nick Jensen $4,000,000 (4)
Rasmus Dahlin $3,500,000 (1)
Boone Jenner $3,250,000 (3)
Marcus Foligno $2,500,000 (1)
Robert Thomas $2,500,000 (2)
Blake Coleman $2,500,000 (2)
Ivan Barbashev $2,250,000 (3)
Yegor Sharangovich $2,000,000 (1)
Brandon Hagel $1,800,000 (4)
Nicolas Hague $1,000,000 (2)
Mattias Samuelsson $900,000 (1)
Kirill Marchenko $900,000 (3)
Noah Cates $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2023 : $76,600,000
Year 2024 : $49,900,000
Year 2025 : $38,900,000
Year 2026 : $22,100,000
Salary Average Commitment
Year 2023 : $59,960,833
Year 2024 : $43,785,833
Year 2025 : $34,550,000
Year 2026 : $18,300,000
Salary Cap with 1 Way Contract
Year 2023 : $76,600,000
Year 2024 : $49,900,000
Year 2025 : $38,900,000
Year 2026 : $22,100,000

Farm Players Salaries

Matt Puempel $140,000 (1)
Sammy Blais $110,000 (3)
David Jiricek $95,000 (3)
Robert Bortuzzo $95,000 (1)
Brendan Brisson $95,000 (2)
Brayden Tracey $95,000 (1)
Rasmus Asplund $92,500 (1)
Mackenzie MacEachern $92,500 (1)
Scott Perunovich $90,000 (2)
Evan Barratt $85,000 (1)
Jordan Nolan $85,000 (1)
Joel Hofer $80,000 (1)
Colten Ellis $80,000 (2)
Jonathan Gruden $80,000 (1)
Vadim Zherenko $75,000 (3)
Alexey Toropchenko $75,000 (2)
Keean Washkurak $75,000 (2)
Hugh McGing $75,000 (1)
Austin Poganski $75,000 (3)
Trenton Bourque $75,000 (1)
Tyler Tucker $75,000 (1)
Mathias Laferriere $75,000 (2)
Gianni Fairbrother $75,000 (3)
Evan Fitzpatrick $75,000 (1)
Total Farm Players24
Salary Commitment
Year 2023 : $2,065,000
Year 2024 : $920,000
Year 2025 : $430,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,911,500
Year 2024 : $830,000
Year 2025 : $380,000
Year 2026 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 5,690 - 94.84%
Level 2: 5000 - $60 - 4,799 - 95.99%
Level 3: 2000 - $35 - 1,933 - 96.64%
Level 4: 4000 - $25 - 3,894 - 97.34%
Luxury : 1000 - $200 - 970 - 97.03%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17,286 - 96.03%
Average Income per Game$1,811,878
Year to Date Revenue$27,178,166

Expense

Pro Players Total Salaries$82,500,000
Farm Players Total Salaries$0
Coaches Total Salaries$3,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,507,776
Farm Year To Date Expenses$0
Pro Salary Cap To Date$31,367,224
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,108,821
Pro Remaining Season Days119
Pro Expenses Per Days$445,312
Pro Estimated Expenses$52,992,128
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$52,992,128
Season Salary Cap$82,500,000
Estimate Under Maximum Salary Cap of $83,500,000$1,000,000
Estimate Over Minimum Salary Cap of $55,000,000 $27,500,000
Current Bank Account$65,100,455
Projected Bank Account$59,217,148

Pro Players Salaries

David Pastrnak $11,250,000 (4)
Charlie McAvoy $9,500,000 (4)
Jamie Benn $9,500,000 (3)
Logan Couture $8,500,000 (3)
Hampus Lindholm $7,000,000 (3)
Brad Marchand $6,500,000 (4)
Charlie Coyle $5,350,000 (1)
Rickard Rakell $5,000,000 (3)
Brett Pesce $4,500,000 (4)
Jake DeBrusk $3,500,000 (1)
Matthew Benning $2,200,000 (1)
Andrew Cogliano $2,000,000 (1)
Martin Jones $1,250,000 (2)
Ryan Carpenter $1,000,000 (1)
Milan Lucic $1,000,000 (1)
Jakub Lauko $950,000 (4)
Nick Seeler $900,000 (2)
Matt Irwin $900,000 (2)
Jayson Megna $900,000 (2)
Jeremy Swayman $800,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $82,500,000
Year 2024 : $66,650,000
Year 2025 : $62,700,000
Year 2026 : $32,700,000
Salary Average Commitment
Year 2023 : $59,813,333
Year 2024 : $46,950,000
Year 2025 : $43,000,000
Year 2026 : $13,000,000
Salary Cap with 1 Way Contract
Year 2023 : $82,500,000
Year 2024 : $66,650,000
Year 2025 : $62,700,000
Year 2026 : $32,700,000

Farm Players Salaries

Jason Demers $175,000 (1)
Colin Blackwell $120,000 (3)
William Lagesson $110,000 (3)
MacKenzie Entwistle $95,000 (3)
Corey Schueneman $95,000 (3)
John Beecher $95,000 (2)
Karson Kuhlman $95,000 (1)
Luke Toporowski $95,000 (4)
Marc McLaughlin $95,000 (3)
Brandon Bussi $95,000 (3)
Brady Lyle $90,000 (4)
Ian Mitchell $90,000 (1)
Kyle Keyser $85,000 (4)
A.J. Greer $80,000 (1)
Curtis Hall $80,000 (1)
Michael Krutil $80,000 (1)
Joona Koppanen $80,000 (2)
Samuel Asselin $75,000 (1)
Victor Berglund $75,000 (2)
Nick Wolff $75,000 (2)
Cedric Pare $75,000 (2)
Pavel Shen $0 (0)
Jack Becker $0 (0)
Total Farm Players23
Salary Commitment
Year 2023 : $1,955,000
Year 2024 : $1,280,000
Year 2025 : $880,000
Year 2026 : $270,000
Salary Average Commitment
Year 2023 : $1,805,000
Year 2024 : $1,155,000
Year 2025 : $775,000
Year 2026 : $260,000

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 5,656 - 94.26%
Level 2: 5000 - $60 - 4,809 - 96.18%
Level 3: 2000 - $35 - 1,922 - 96.12%
Level 4: 4000 - $25 - 3,816 - 95.39%
Luxury : 1000 - $200 - 951 - 95.05%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17,154 - 95.30%
Average Income per Game$1,798,303
Year to Date Revenue$32,369,455

Expense

Pro Players Total Salaries$71,425,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,387,393
Farm Year To Date Expenses$0
Pro Salary Cap To Date$26,866,523
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,360,970
Pro Remaining Season Days119
Pro Expenses Per Days$392,839
Pro Estimated Expenses$46,747,841
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$46,747,841
Season Salary Cap$71,425,000
Estimate Under Maximum Salary Cap of $83,500,000$12,075,000
Estimate Over Minimum Salary Cap of $55,000,000 $16,425,000
Current Bank Account$78,927,623
Projected Bank Account$73,540,752

Pro Players Salaries

Nick Suzuki $7,875,000 (3)
Anders Lee $7,000,000 (4)
Marc-Edouard Vlasic $7,000,000 (2)
Nikolaj Ehlers $6,750,000 (4)
Samuel Girard $5,000,000 (1)
Jakob Silfverberg $4,750,000 (2)
Dmitry Kulikov $4,550,000 (1)
Radko Gudas $4,250,000 (4)
James van Riemsdyk $3,500,000 (4)
Karel Vejmelka $3,250,000 (3)
Olli Maatta $2,550,000 (3)
Lars Eller $2,500,000 (3)
Noel Acciari $2,225,000 (3)
Tomas Nosek $2,000,000 (3)
Pheonix Copley $1,875,000 (3)
Michael Amadio $1,000,000 (3)
Matthew Beniers $950,000 (2)
Cole Caufield $950,000 (1)
Jake Sanderson $950,000 (3)
Nick Cicek $925,000 (2)
Michael Pezzetta $825,000 (2)
Rafael Harvey-Pinard $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $71,425,000
Year 2024 : $60,175,000
Year 2025 : $45,725,000
Year 2026 : $21,500,000
Salary Average Commitment
Year 2023 : $79,721,666
Year 2024 : $72,943,333
Year 2025 : $58,775,000
Year 2026 : $25,000,000
Salary Cap with 1 Way Contract
Year 2023 : $71,425,000
Year 2024 : $60,175,000
Year 2025 : $45,725,000
Year 2026 : $21,500,000

Farm Players Salaries

Oskar Lindblom $275,000 (4)
Max Comtois $250,000 (3)
Nick Cousins $250,000 (1)
Nicolas Aube-Kubel $225,000 (3)
Drew O'Connor $145,000 (4)
Cal Foote $112,500 (1)
Pavol Regenda $97,500 (2)
Filip Roos $97,500 (2)
Ozzy Wiesblatt $95,000 (3)
Simon Nemec $95,000 (3)
Georgii Merkulov $95,000 (2)
Jesper Wallstedt $95,000 (3)
Ridly Greig $95,000 (1)
Jacob Christiansen $92,500 (2)
Jesse Ylonen $90,000 (1)
Daniil Chayka $90,000 (3)
Robin Salo $90,000 (2)
Daniel Torgersson $90,000 (2)
Jack Finley $90,000 (3)
Luke Evangelista $90,000 (1)
Helge Grans $90,000 (2)
Cale Fleury $85,000 (1)
Hugo Alnefelt $85,000 (2)
Jack Thompson $85,000 (3)
Dominic Toninato $78,500 (2)
Matt Kiersted $77,500 (2)
Samuel Ersson $75,000 (2)
Total Farm Players27
Salary Commitment
Year 2023 : $3,136,000
Year 2024 : $2,413,500
Year 2025 : $1,445,000
Year 2026 : $420,000
Salary Average Commitment
Year 2023 : $2,292,667
Year 2024 : $1,798,000
Year 2025 : $869,500
Year 2026 : $237,500

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $100 - 5,692 - 94.87%
Level 2: 5000 - $60 - 4,835 - 96.69%
Level 3: 2000 - $35 - 1,935 - 96.77%
Level 4: 4000 - $25 - 3,818 - 95.46%
Luxury : 1000 - $200 - 965 - 96.51%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17,246 - 95.81%
Average Income per Game$1,811,133
Year to Date Revenue$28,978,130

Expense

Pro Players Total Salaries$71,400,000
Farm Players Total Salaries$0
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,936,442
Farm Year To Date Expenses$0
Pro Salary Cap To Date$28,176,059
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,278,328
Pro Remaining Season Days119
Pro Expenses Per Days$382,292
Pro Estimated Expenses$45,492,748
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$45,492,748
Season Salary Cap$71,400,000
Estimate Under Maximum Salary Cap of $83,500,000$12,100,000
Estimate Over Minimum Salary Cap of $55,000,000 $16,400,000
Current Bank Account$43,939,384
Projected Bank Account$43,724,964

Pro Players Salaries

Quinn Hughes $7,850,000 (4)
J.T. Miller $7,500,000 (4)
Ivan Provorov $6,500,000 (1)
Torey Krug $6,500,000 (1)
Brock Boeser $6,000,000 (4)
Christopher Tanev $5,000,000 (1)
Thatcher Demko $5,000,000 (3)
Elias Pettersson $4,500,000 (1)
Conor Garland $3,500,000 (2)
Tanner Pearson $2,750,000 (2)
Troy Stecher $2,700,000 (1)
Alexander Kerfoot $2,500,000 (3)
Jesse Puljujarvi $2,500,000 (1)
Vinnie Hinostroza $2,000,000 (1)
Johnathan Kovacevic $1,500,000 (3)
Vasily Podkolzin $950,000 (2)
Quinton Byfield $950,000 (1)
Nils Hoglander $900,000 (1)
Mark Giordano $800,000 (1)
Arshdeep Bains $750,000 (3)
Arturs Silovs (Out of Payroll) $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $71,400,000
Year 2024 : $38,300,000
Year 2025 : $31,100,000
Year 2026 : $21,350,000
Salary Average Commitment
Year 2023 : $54,575,000
Year 2024 : $22,075,000
Year 2025 : $17,800,000
Year 2026 : $12,000,000
Salary Cap with 1 Way Contract
Year 2023 : $71,400,000
Year 2024 : $38,300,000
Year 2025 : $31,100,000
Year 2026 : $21,350,000

Farm Players Salaries

Kole Lind $95,000 (1)
Ben Meyers $92,500 (1)
Jonah Gadjovich $90,000 (1)
Guillaume Brisebois $90,000 (1)
Adam Gaudette $90,000 (3)
Jett Woo $90,000 (1)
Axel Andersson $90,000 (1)
William Lockwood $85,000 (1)
Zac Jones $85,000 (1)
Michal Teply $80,000 (1)
Ethan Keppen $80,000 (1)
Trent Miner $75,000 (1)
Carson Focht $75,000 (1)
Bear Hughes $75,000 (3)
Karel Plasek $75,000 (2)
David Tendeck $75,000 (2)
Eduards Tralmaks $0 (0)
Josh Dunne $0 (0)
Mitch Eliot $0 (0)
Michael DiPietro $0 (0)
Beck Warm $0 (0)
Mareks Mitens $0 (0)
Total Farm Players22
Salary Commitment
Year 2023 : $1,342,500
Year 2024 : $315,000
Year 2025 : $165,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,246,417
Year 2024 : $316,667
Year 2025 : $166,667
Year 2026 : $0

Capitals

Capitals is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $100 - 5,681 - 94.68%
Level 2: 5000 - $60 - 4,719 - 94.39%
Level 3: 2000 - $35 - 1,912 - 95.58%
Level 4: 4000 - $25 - 3,863 - 96.58%
Luxury : 1000 - $200 - 970 - 97.01%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17,145 - 95.25%
Average Income per Game$1,801,041
Year to Date Revenue$27,015,622

Expense

Pro Players Total Salaries$53,650,000
Farm Players Total Salaries$0
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,814,319
Farm Year To Date Expenses$0
Pro Salary Cap To Date$21,053,893
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,827,078
Pro Remaining Season Days119
Pro Expenses Per Days$289,844
Pro Estimated Expenses$34,491,436
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$34,491,436
Season Salary Cap$53,650,000
Estimate Under Maximum Salary Cap of $83,500,000$29,850,000
Estimate Over Minimum Salary Cap of $55,000,000 -$1,350,000
Current Bank Account$75,216,618
Projected Bank Account$87,552,260

Pro Players Salaries

Alex Ovechkin $10,000,000 (2)
Nicklas Backstrom $8,700,000 (1)
Tom Wilson $5,100,000 (3)
T.J. Oshie $5,000,000 (3)
Jakub Vrana (Out of Payroll) $4,000,000 (2)
Erik Johnson $3,000,000 (2)
Ilya Samsonov (Out of Payroll) $3,000,000 (2)
Carson Soucy $2,750,000 (2)
Colin Miller $2,000,000 (1)
Jordan Oesterle $1,650,000 (1)
Adam Klapka $1,250,000 (4)
Ville Petman $1,250,000 (4)
Nic Dowd $1,150,000 (1)
Jonas Siegenthaler $1,125,000 (2)
Martin Fehervary $1,000,000 (3)
Axel Jonsson Fjallby $1,000,000 (3)
Axel Jonsson-Fjallby $900,000 (1)
Aliaksei Protas $850,000 (1)
David Rittich $850,000 (3)
Brett Leason $800,000 (3)
Tyler Pitlick $775,000 (3)
Austin Czarnik $750,000 (2)
Brandon Dubinsky $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $57,650,000
Year 2024 : $41,650,000
Year 2025 : $17,025,000
Year 2026 : $2,500,000
Salary Average Commitment
Year 2023 : $51,265,128
Year 2024 : $37,805,128
Year 2025 : $16,791,666
Year 2026 : $2,500,000
Salary Cap with 1 Way Contract
Year 2023 : $57,650,000
Year 2024 : $41,650,000
Year 2025 : $17,025,000
Year 2026 : $2,500,000

Farm Players Salaries

Tyrel Bauer $115,000 (3)
Milos Kelemen $100,000 (4)
Alexander Alexeyev $100,000 (3)
Anthony Stolarz $95,000 (2)
Connor McMichael $95,000 (1)
Sebastian Cossa $95,000 (3)
Jan Mysak $90,000 (1)
Luka Profaca $85,000 (2)
Artyom Serikov $85,000 (2)
Beck Malenstyn $80,000 (2)
Garrett Pilon $80,000 (2)
Lucas Johansen $80,000 (3)
Kody Clark $80,000 (2)
Riley Sutter $80,000 (2)
Damien Riat $80,000 (1)
Bobby Nardella $75,000 (2)
Connor Hobbs $75,000 (1)
Shane Gersich $75,000 (1)
Tyson Kozak $75,000 (3)
Connor Corcoran $75,000 (2)
Alex Kannok Leipert $75,000 (2)
Benton Maass $75,000 (2)
Tobias Geisser $75,000 (2)
Total Farm Players23
Salary Commitment
Year 2023 : $1,940,000
Year 2024 : $1,525,000
Year 2025 : $565,000
Year 2026 : $100,000
Salary Average Commitment
Year 2023 : $1,835,611
Year 2024 : $1,470,611
Year 2025 : $530,000
Year 2026 : $100,000

Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $100 - 5,638 - 93.97%
Level 2: 5000 - $60 - 4,833 - 96.66%
Level 3: 2000 - $35 - 1,920 - 96.00%
Level 4: 4000 - $25 - 3,905 - 97.61%
Luxury : 1000 - $200 - 961 - 96.13%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17,257 - 95.87%
Average Income per Game$1,804,214
Year to Date Revenue$28,867,424

Expense

Pro Players Total Salaries$72,680,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,834,059
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,313,245
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,105,350
Pro Remaining Season Days119
Pro Expenses Per Days$399,375
Pro Estimated Expenses$47,525,625
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$47,525,625
Season Salary Cap$72,680,000
Estimate Under Maximum Salary Cap of $83,500,000$10,820,000
Estimate Over Minimum Salary Cap of $55,000,000 $17,680,000
Current Bank Account$108,783,782
Projected Bank Account$106,363,507

Pro Players Salaries

John Carlson $8,500,000 (3)
Cale Makar $8,500,000 (2)
Alex DeBrincat $7,000,000 (1)
Cam Atkinson $6,000,000 (2)
Mikael Backlund $5,500,000 (2)
Tyler Myers $5,500,000 (2)
Patrick Kane $5,500,000 (4)
Ilya Mikheyev $5,000,000 (1)
Robin Lehner $4,700,000 (1)
Lawrence Pilut $4,300,000 (1)
Barrett Hayton $2,000,000 (4)
Alexandre Texier $1,500,000 (3)
Cody Glass $1,250,000 (3)
Nick Blankenburg $1,050,000 (2)
Carl Grundstrom $1,000,000 (1)
Dakota Joshua $1,000,000 (3)
Brett Howden $950,000 (1)
Mason McTavish $950,000 (2)
Philippe Myers $900,000 (4)
Christian Fischer $830,000 (1)
Erik Kallgren $750,000 (2)
Total Pro Players21
Salary Commitment
Year 2023 : $72,680,000
Year 2024 : $48,900,000
Year 2025 : $20,650,000
Year 2026 : $8,400,000
Salary Average Commitment
Year 2023 : $69,113,888
Year 2024 : $45,728,889
Year 2025 : $17,678,889
Year 2026 : $6,928,889
Salary Cap with 1 Way Contract
Year 2023 : $72,680,000
Year 2024 : $48,900,000
Year 2025 : $20,650,000
Year 2026 : $8,400,000

Farm Players Salaries

Kyle Clifford $200,000 (1)
Max Ellis $105,000 (2)
Jackson Cates $105,000 (1)
Alex Steeves $105,000 (2)
Colin White $100,000 (4)
Victor Soderstrom $95,000 (1)
Yegor Chinakhov $95,000 (2)
Liam Foudy $95,000 (1)
Joseph Woll $95,000 (2)
Ryan Merkley $95,000 (1)
Josh Brook $90,000 (2)
Nikita Alexandrov $90,000 (1)
Lias Andersson $90,000 (2)
Aatu Raty $90,000 (2)
Nick Merkley $90,000 (1)
Logan Brown $86,444 (1)
Jack McBain $85,000 (2)
Jeremie Poirier $85,000 (3)
Daniil Tarasov $85,000 (1)
Cameron Crotty $85,000 (1)
David Farrance $85,000 (2)
Ty Emberson $85,000 (2)
Filip Larsson $80,000 (1)
Jesper Lindgren $80,000 (1)
Tanner Kaspick $80,000 (2)
Mac Hollowell $80,000 (2)
Ivan Prosvetov $80,000 (2)
Oskar Steen $80,000 (1)
Mitchell Stephens $80,000 (3)
Lane Pederson $80,000 (1)
Pontus Holmberg $75,000 (2)
Michael Callahan $75,000 (2)
Liam Kirk $75,000 (2)
Dean Stewart $75,000 (2)
Michael Karow $75,000 (2)
Filip Kral $75,000 (1)
Brendan Perlini $75,000 (4)
Nate Schnarr $75,000 (2)
Hudson Fasching $75,000 (3)
Total Farm Players39
Salary Commitment
Year 2023 : $3,451,444
Year 2024 : $2,030,000
Year 2025 : $415,000
Year 2026 : $175,000
Salary Average Commitment
Year 2023 : $3,616,777
Year 2024 : $2,315,000
Year 2025 : $795,000
Year 2026 : $565,000

Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 5,641 - 94.01%
Level 2: 5000 - $60 - 4,782 - 95.64%
Level 3: 2000 - $35 - 1,926 - 96.30%
Level 4: 4000 - $25 - 3,885 - 97.12%
Luxury : 1000 - $200 - 956 - 95.58%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17,189 - 95.50%
Average Income per Game$1,797,950
Year to Date Revenue$28,767,205

Expense

Pro Players Total Salaries$74,663,333
Farm Players Total Salaries$0
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$31,584,775
Farm Year To Date Expenses$0
Pro Salary Cap To Date$29,683,717
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,948,758
Pro Remaining Season Days119
Pro Expenses Per Days$414,913
Pro Estimated Expenses$49,374,647
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$49,374,647
Season Salary Cap$74,663,333
Estimate Under Maximum Salary Cap of $83,500,000$8,836,667
Estimate Over Minimum Salary Cap of $55,000,000 $19,663,333
Current Bank Account$53,565,934
Projected Bank Account$49,140,045

Pro Players Salaries

Jack Hughes $8,000,000 (4)
Nico Hischier $7,250,000 (1)
Cam Fowler $7,000,000 (4)
Kris Letang $6,500,000 (3)
Damon Severson $6,250,000 (4)
Jordan Eberle $5,500,000 (4)
Tomas Tatar $5,300,000 (2)
Yanni Gourde $5,250,000 (4)
Pavel Zacha $4,750,000 (4)
Kyle Palmieri (Out of Payroll) $4,650,000 (2)
Erik Gudbranson $4,500,000 (2)
Carey Price $2,750,000 (2)
Calvin de Haan $2,250,000 (3)
Joonas Korpisalo $2,200,000 (1)
Calle Jarnkrok $2,100,000 (3)
Travis Hamonic $1,000,000 (4)
Ty Smith $950,000 (1)
Michael McLeod $863,333 (1)
Jesper Bratt $750,000 (1)
Luke Schenn $750,000 (1)
Nick Shore $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $79,313,333
Year 2024 : $65,800,000
Year 2025 : $48,600,000
Year 2026 : $37,750,000
Salary Average Commitment
Year 2023 : $78,013,333
Year 2024 : $65,800,000
Year 2025 : $48,600,000
Year 2026 : $37,750,000
Salary Cap with 1 Way Contract
Year 2023 : $79,313,333
Year 2024 : $65,800,000
Year 2025 : $48,600,000
Year 2026 : $37,750,000

Farm Players Salaries

Jake McCabe $400,000 (2)
Mackenzie Blackwood $280,000 (3)
Laurent Brossoit $232,500 (2)
David Schlemko $210,000 (1)
Yaroslav Askarov $95,000 (3)
Tyler Bozak $95,000 (3)
Tristen Robins $90,000 (3)
Nikita Okhotiuk $90,000 (1)
Mack Guzda $87,500 (4)
Jesper Boqvist $87,413 (4)
Jay Beagle $85,000 (2)
Danny DeKeyser $85,000 (4)
Michael Vukojevic $85,000 (1)
Reilly Walsh $85,000 (1)
Zack Hayes $80,000 (1)
Antonio Stranges $80,000 (1)
Tyce Thompson $80,000 (1)
Xavier Bernard $80,000 (2)
Mikhail Maltsev $80,000 (4)
Robert Hagg $77,500 (4)
Brogan Rafferty $77,500 (4)
Colton White $76,200 (4)
Mathieu Olivier $75,000 (2)
Ronan Seeley $75,000 (3)
Marian Studenic $75,000 (2)
Brandon Gignac $75,000 (2)
Dakota Mermis $75,000 (1)
Nathan Bastian $75,000 (2)
Matt Tennyson $75,000 (4)
Chad Ruhwedel $75,000 (2)
Kieffer Bellows $75,000 (4)
Colby Sissons $75,000 (1)
Kevin Rooney $75,000 (1)
Eamon McAdam $75,000 (1)
Brandon Baddock $75,000 (1)
John Hayden $75,000 (2)
Brett Seney $75,000 (3)
Jayce Hawryluk $75,000 (3)
Max McCormick $75,000 (4)
Justin Falk $75,000 (1)
Fabian Zetterlund $75,000 (3)
Jeremy Groleau $75,000 (3)
Aarne Talvitie $75,000 (1)
Mitchell Hoelscher $75,000 (1)
Josh Jacobs $75,000 (3)
Evan Cormier $75,000 (1)
Zane McIntyre $75,000 (1)
Joey Anderson $75,000 (3)
Total Farm Players48
Salary Commitment
Year 2023 : $4,588,612
Year 2024 : $3,128,612
Year 2025 : $1,881,112
Year 2026 : $796,112
Salary Average Commitment
Year 2023 : $4,455,140
Year 2024 : $3,083,696
Year 2025 : $1,845,779
Year 2026 : $796,112

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $98 - 5,869 - 97.82%
Level 2: 5000 - $65 - 4,768 - 95.36%
Level 3: 2000 - $34 - 1,923 - 96.17%
Level 4: 4000 - $27 - 3,792 - 94.79%
Luxury : 1000 - $225 - 942 - 94.18%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17,294 - 96.08%
Average Income per Game$1,884,496
Year to Date Revenue$30,151,929

Expense

Pro Players Total Salaries$83,180,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,046,534
Farm Year To Date Expenses$0
Pro Salary Cap To Date$30,525,719
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,112,389
Pro Remaining Season Days119
Pro Expenses Per Days$454,062
Pro Estimated Expenses$54,033,378
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$54,033,378
Season Salary Cap$83,180,000
Estimate Under Maximum Salary Cap of $83,500,000$320,000
Estimate Over Minimum Salary Cap of $55,000,000 $28,180,000
Current Bank Account$75,142,490
Projected Bank Account$68,221,501

Pro Players Salaries

Mikko Rantanen $9,250,000 (2)
Mark Scheifele $8,500,000 (4)
Alex Pietrangelo $7,250,000 (1)
Clayton Keller $6,500,000 (2)
Kevin Fiala $6,000,000 (3)
Gabriel Landeskog $6,000,000 (2)
Nick Schmaltz $5,850,000 (4)
Phillip Danault $5,250,000 (2)
David Perron $4,700,000 (3)
Jonathan Marchessault $4,500,000 (3)
Jacob Markstrom $4,500,000 (1)
Andrew Copp $4,000,000 (2)
Ian Cole $3,400,000 (1)
Vince Dunn $2,250,000 (2)
Max Jones $1,050,000 (1)
Simon Benoit $900,000 (2)
Janis Jerome Moser $900,000 (2)
Ilya Lyubushkin $880,000 (1)
Kevin Stenlund $750,000 (1)
Troy Grosenick $750,000 (2)
Total Pro Players20
Salary Commitment
Year 2023 : $83,180,000
Year 2024 : $65,350,000
Year 2025 : $29,550,000
Year 2026 : $14,350,000
Salary Average Commitment
Year 2023 : $65,492,220
Year 2024 : $48,488,095
Year 2025 : $27,175,000
Year 2026 : $11,975,000
Salary Cap with 1 Way Contract
Year 2023 : $83,180,000
Year 2024 : $65,350,000
Year 2025 : $29,550,000
Year 2026 : $14,350,000

Farm Players Salaries

Ben Harpur $150,000 (1)
Isac Lundestrom $130,000 (2)
Marc Del Gaizo $95,000 (1)
Dominik Bokk $95,000 (1)
Lukas Dostal $85,000 (1)
Oskari Laaksonen $85,000 (1)
Garrett Metcalf $75,000 (2)
Olle Eriksson Ek $75,000 (1)
Josiah Slavin $75,000 (1)
Jacob Larsson $75,000 (1)
Charles Hudon $75,000 (1)
Patrick Sieloff $75,000 (1)
Andrew Poturalski $75,000 (1)
Markus Nurmi $0 (0)
Brent Gates $0 (0)
Total Farm Players15
Salary Commitment
Year 2023 : $1,165,000
Year 2024 : $205,000
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,077,500
Year 2024 : $167,500
Year 2025 : $0
Year 2026 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $100 - 5,838 - 97.30%
Level 2: 5000 - $60 - 4,850 - 97.00%
Level 3: 2000 - $35 - 1,960 - 97.99%
Level 4: 4000 - $25 - 3,835 - 95.86%
Luxury : 1000 - $200 - 981 - 98.09%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17,463 - 97.02%
Average Income per Game$1,840,759
Year to Date Revenue$27,611,384

Expense

Pro Players Total Salaries$69,366,555
Farm Players Total Salaries$0
Coaches Total Salaries$4,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,198,732
Farm Year To Date Expenses$0
Pro Salary Cap To Date$26,373,732
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,859,732
Pro Remaining Season Days119
Pro Expenses Per Days$386,284
Pro Estimated Expenses$45,967,796
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$45,967,796
Season Salary Cap$69,366,555
Estimate Under Maximum Salary Cap of $83,500,000$14,133,445
Estimate Over Minimum Salary Cap of $55,000,000 $14,366,555
Current Bank Account$79,586,903
Projected Bank Account$81,478,839

Pro Players Salaries

Ondrej Palat $6,250,000 (3)
Jake Guentzel $6,000,000 (4)
Elias Lindholm $5,757,000 (4)
Rasmus Ristolainen $5,520,000 (3)
Jaden Schwartz $5,500,000 (2)
Noah Hanifin $5,250,000 (4)
Andrew Mangiapane $4,750,000 (3)
Reilly Smith $4,500,000 (3)
Barclay Goodrow $4,475,000 (2)
Noah Dobson $3,500,000 (3)
Ryan Strome $3,500,000 (1)
Matt Roy $2,750,000 (1)
Oliver Kylington $2,575,000 (4)
Jordan Martinook $2,125,555 (2)
Logan Thompson $1,350,000 (4)
Adam Boqvist $1,250,000 (3)
Juuso Valimaki $975,000 (2)
Jalen Chatfield $975,000 (3)
William Borgen $864,000 (4)
Vasily Demchenko $750,000 (2)
Dustin Wolf $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $69,366,555
Year 2024 : $62,366,555
Year 2025 : $48,541,000
Year 2026 : $21,796,000
Salary Average Commitment
Year 2023 : $66,340,555
Year 2024 : $59,340,555
Year 2025 : $45,515,000
Year 2026 : $19,270,000
Salary Cap with 1 Way Contract
Year 2023 : $69,366,555
Year 2024 : $62,366,555
Year 2025 : $48,541,000
Year 2026 : $21,796,000

Farm Players Salaries

Wayne Simmonds $500,000 (1)
Kodie Curran $112,500 (2)
Sheldon Rempal $97,500 (3)
Marco Rossi $95,000 (2)
Jakob Pelletier $95,000 (2)
Dylan Guenther $95,000 (3)
Lassi Thomson $95,000 (1)
Ryker Evans $90,000 (3)
Jack Drury $90,000 (2)
Cross Hanas $90,000 (3)
Alexander Kisakov $90,000 (3)
Tyler Parsons $90,000 (1)
Vladislav Kolyachonok $90,000 (1)
Sam Steel $87,500 (1)
Alexander Nylander $86,500 (1)
Ilya Nikolayev $85,000 (3)
Lukas Cormier $85,000 (3)
Mikhail Abramov $80,000 (2)
Lucas Feuk $80,000 (3)
Martin Pospisil $80,000 (3)
Glenn Gawdin $77,500 (4)
Matthew Phillips $75,556 (1)
Ilya Usov $75,000 (3)
Gage Alexander $75,000 (3)
Xavier Simoneau $75,000 (3)
Ryan Lomberg $75,000 (2)
Carl-Johan Lerby $75,000 (1)
Total Farm Players27
Salary Commitment
Year 2023 : $2,742,056
Year 2024 : $1,642,500
Year 2025 : $1,095,000
Year 2026 : $77,500
Salary Average Commitment
Year 2023 : $2,525,888
Year 2024 : $1,477,500
Year 2025 : $992,500
Year 2026 : $70,000

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $100 - 5,540 - 92.33%
Level 2: 5000 - $60 - 4,876 - 97.52%
Level 3: 2000 - $35 - 1,958 - 97.89%
Level 4: 4000 - $25 - 3,831 - 95.77%
Luxury : 1000 - $200 - 969 - 96.94%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17,174 - 95.41%
Average Income per Game$1,794,993
Year to Date Revenue$28,719,892

Expense

Pro Players Total Salaries$67,300,000
Farm Players Total Salaries$0
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,239,848
Farm Year To Date Expenses$0
Pro Salary Cap To Date$25,289,327
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,874,831
Pro Remaining Season Days119
Pro Expenses Per Days$363,542
Pro Estimated Expenses$43,261,498
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$43,261,498
Season Salary Cap$67,300,000
Estimate Under Maximum Salary Cap of $83,500,000$16,200,000
Estimate Over Minimum Salary Cap of $55,000,000 $12,300,000
Current Bank Account$94,534,837
Projected Bank Account$96,148,170

Pro Players Salaries

Jonathan Huberdeau $10,000,000 (4)
Zach Werenski $9,000,000 (4)
Josh Anderson $5,500,000 (2)
Ben Chiarot $5,000,000 (3)
Dylan Strome $4,500,000 (2)
Alexander Edler $4,250,000 (1)
Craig Smith $4,250,000 (1)
Jake Allen $4,000,000 (2)
Mike Reilly $3,250,000 (2)
Nicolas Roy $3,000,000 (4)
Colton Sissons $2,800,000 (4)
Jake Evans $1,700,000 (3)
Eric Robinson $1,600,000 (3)
Alex Newhook $950,000 (1)
Kaiden Guhle $950,000 (3)
John Peterka $900,000 (2)
Kevin Bahl $900,000 (1)
Jordan Harris $850,000 (2)
Matias Maccelli $800,000 (2)
Charlie Lindgren $800,000 (1)
Mike Hardman (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $800,000
Arber Xhekaj $750,000 (3)
Jet Greaves $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $67,300,000
Year 2024 : $55,400,000
Year 2025 : $34,800,000
Year 2026 : $24,800,000
Salary Average Commitment
Year 2023 : $53,014,125
Year 2024 : $41,564,125
Year 2025 : $27,499,125
Year 2026 : $20,700,000
Salary Cap with 1 Way Contract
Year 2023 : $67,300,000
Year 2024 : $55,400,000
Year 2025 : $34,800,000
Year 2026 : $24,800,000

Farm Players Salaries

Bobby Brink $110,000 (2)
Nikolai Knyzhov $100,000 (4)
Justin Barron $95,000 (1)
Philip Tomasino $95,000 (1)
Connor Mackey $95,000 (4)
Juraj Slafkovsky $95,000 (3)
Alexander Holtz $95,000 (1)
Cole Sillinger $95,000 (2)
Trey Fix-Wolansky $95,000 (2)
Arvid Soderblom $90,000 (3)
Matthew Kessel $90,000 (1)
Ole Julian Bjorgvik Holm $90,000 (1)
Riley McKay $90,000 (3)
Adam Ginning $90,000 (3)
Justus Annunen $85,000 (1)
Adam Wilsby $85,000 (2)
Kirill Ustimenko $85,000 (2)
Hunter McKown $85,000 (1)
Donovan Sebrango $85,000 (1)
Philippe Daoust $85,000 (3)
Taylor Gauthier $85,000 (4)
Jan Jenik $85,000 (1)
Victor Mete $80,000 (2)
Simon Ryfors $80,000 (3)
William Trudeau $80,000 (3)
Andreas Johnsson $80,000 (3)
Mason Millman $80,000 (1)
Mark Friedman $77,500 (3)
Alex Barre-Boulet $76,000 (4)
Olle Lycksell $75,000 (3)
Mark Jankowski $75,000 (2)
Wyatt Kalynuk $75,000 (1)
Brandon Biro $75,000 (2)
Anthony Richard $75,000 (3)
Mattias Norlinder $75,000 (2)
Elliot Desnoyers $75,000 (3)
Yegor Zamula $75,000 (1)
Joe Vrbetic $75,000 (3)
John Parker-Jones $75,000 (2)
Peter Abbandonato $0 (0)
Josh Maniscalco $0 (0)
Stelio Mattheos $0 (0)
Total Farm Players42
Salary Commitment
Year 2023 : $3,308,500
Year 2024 : $2,273,500
Year 2025 : $1,423,500
Year 2026 : $356,000
Salary Average Commitment
Year 2023 : $3,135,917
Year 2024 : $2,195,917
Year 2025 : $1,375,917
Year 2026 : $356,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameMGM Grand
Level 1: 6000 - $125 - 4,097 - 68.29%
Level 2: 5000 - $85 - 3,128 - 62.56%
Level 3: 2000 - $50 - 1,324 - 66.18%
Level 4: 4000 - $45 - 2,051 - 51.27%
Luxury : 1000 - $235 - 777 - 77.66%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %11,376 - 63.20%
Average Income per Game$1,667,311
Year to Date Revenue$28,344,285

Expense

Pro Players Total Salaries$69,150,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,081,233
Farm Year To Date Expenses$0
Pro Salary Cap To Date$26,256,233
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$40,015,461
Pro Remaining Season Days119
Pro Expenses Per Days$385,156
Pro Estimated Expenses$45,833,564
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$45,833,564
Season Salary Cap$69,150,000
Estimate Under Maximum Salary Cap of $83,500,000$14,350,000
Estimate Over Minimum Salary Cap of $55,000,000 $14,150,000
Current Bank Account$60,173,788
Projected Bank Account$54,355,685

Pro Players Salaries

Artemi Panarin $11,500,000 (3)
Erik Karlsson $11,000,000 (4)
Brock Nelson $6,000,000 (4)
Jonas Brodin $5,100,000 (2)
Andre Burakovsky $4,500,000 (1)
Darcy Kuemper $4,500,000 (1)
Oliver Bjorkstrand $4,400,000 (2)
Chandler Stephenson $3,000,000 (2)
Nick Bonino $2,750,000 (2)
Jaroslav Halak $2,250,000 (1)
Max Pacioretty $2,250,000 (4)
Jack Roslovic $2,000,000 (1)
Ethan Bear $2,000,000 (2)
Kyle Okposo $2,000,000 (2)
William Carrier $1,300,000 (1)
Keegan Kolesar $1,300,000 (3)
Emil Bemstrom $900,000 (2)
Kaedan Korczak $900,000 (1)
Scott Harrington $750,000 (2)
Kevin Gravel $750,000 (2)
Total Pro Players20
Salary Commitment
Year 2023 : $69,150,000
Year 2024 : $53,700,000
Year 2025 : $32,050,000
Year 2026 : $19,250,000
Salary Average Commitment
Year 2023 : $51,907,023
Year 2024 : $41,612,857
Year 2025 : $31,592,857
Year 2026 : $19,250,000
Salary Cap with 1 Way Contract
Year 2023 : $69,150,000
Year 2024 : $53,700,000
Year 2025 : $32,050,000
Year 2026 : $19,250,000

Farm Players Salaries

Josh Leivo $200,000 (1)
Zach Sanford $120,000 (2)
Rem Pitlick $110,000 (3)
Malcolm Subban $100,000 (1)
Kurtis MacDermid $95,000 (2)
Ville Heinola $90,000 (2)
Valentin Zykov $90,000 (1)
Ivan Morozov $90,000 (2)
Andreas Englund $87,500 (1)
Sam Carrick $85,000 (3)
Pavel Dorofeyev $85,000 (1)
Gannon Laroque $80,000 (2)
Otto Somppi $80,000 (2)
Brandon Coe $80,000 (1)
Paul Cotter $77,500 (4)
Chris Wideman $77,500 (3)
Alexander Pashin $75,000 (3)
Isaiah Saville $75,000 (2)
Dylan Ferguson $75,000 (1)
Ben Jones $75,000 (2)
Lucas Elvenes $75,000 (2)
Mason Primeau $75,000 (1)
Peter DiLiberatore $75,000 (1)
Dmitri Ovchinnikov $75,000 (2)
Xavier Bouchard $75,000 (2)
Jiri Patera $75,000 (1)
Jack Dugan $75,000 (1)
Nick Campoli $0 (0)
Total Farm Players28
Salary Commitment
Year 2023 : $2,372,500
Year 2024 : $1,355,000
Year 2025 : $425,000
Year 2026 : $77,500
Salary Average Commitment
Year 2023 : $2,297,500
Year 2024 : $1,312,500
Year 2025 : $387,500
Year 2026 : $75,000

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $100 - 5,615 - 93.59%
Level 2: 5000 - $60 - 4,784 - 95.68%
Level 3: 2000 - $35 - 1,958 - 97.90%
Level 4: 4000 - $25 - 3,842 - 96.04%
Luxury : 1000 - $200 - 961 - 96.09%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17,160 - 95.33%
Average Income per Game$1,795,954
Year to Date Revenue$25,143,357

Expense

Pro Players Total Salaries$75,000,000
Farm Players Total Salaries$0
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,065,140
Farm Year To Date Expenses$0
Pro Salary Cap To Date$28,494,792
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,490,760
Pro Remaining Season Days119
Pro Expenses Per Days$398,438
Pro Estimated Expenses$47,414,122
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$47,414,122
Season Salary Cap$75,000,000
Estimate Under Maximum Salary Cap of $83,500,000$8,500,000
Estimate Over Minimum Salary Cap of $55,000,000 $20,000,000
Current Bank Account$79,749,063
Projected Bank Account$80,825,701

Pro Players Salaries

Sebastian Aho $8,000,000 (1)
Dougie Hamilton $6,750,000 (2)
Ryan McDonagh $6,500,000 (2)
Jaccob Slavin $5,500,000 (4)
Alex Tuch $5,500,000 (4)
Martin Necas $5,250,000 (3)
Tyler Toffoli $5,250,000 (1)
Nino Niederreiter $5,000,000 (3)
Travis Sanheim $4,500,000 (3)
Andrei Svechnikov $4,500,000 (1)
Marc-Andre Fleury $4,000,000 (2)
Gustav Forsling $2,700,000 (2)
Patrick Brown $2,000,000 (1)
Jani Hakanpaa $2,000,000 (4)
Eetu Luostarinen $1,750,000 (1)
Morgan Geekie $1,100,000 (2)
Kent Johnson $950,000 (2)
Jamie Drysdale $950,000 (1)
Warren Foegele $950,000 (1)
Trevor Zegras $950,000 (1)
Pyotr Kochetkov $900,000 (2)
Total Pro Players21
Salary Commitment
Year 2023 : $75,000,000
Year 2024 : $50,650,000
Year 2025 : $27,750,000
Year 2026 : $13,000,000
Salary Average Commitment
Year 2023 : $68,371,667
Year 2024 : $48,850,000
Year 2025 : $27,750,000
Year 2026 : $13,000,000
Salary Cap with 1 Way Contract
Year 2023 : $75,000,000
Year 2024 : $50,650,000
Year 2025 : $27,750,000
Year 2026 : $13,000,000

Farm Players Salaries

Janne Kuokkanen $140,000 (2)
Alex Nedeljkovic $125,000 (2)
Jake Bean $120,000 (2)
Julien Gauthier $100,000 (1)
German Rubtsov $95,000 (1)
Ryan Suzuki $95,000 (1)
Jamieson Rees $90,000 (1)
Vasili Ponomarev $90,000 (2)
Luke Martin $90,000 (2)
Will Cuylle $90,000 (1)
Jack LaFontaine $85,000 (2)
Anttoni Honka $85,000 (3)
Matt Filipe $85,000 (1)
Eetu Makiniemi $80,000 (2)
Tuukka Tieksola $80,000 (3)
Luke Henman $80,000 (2)
Callum Booth $80,000 (1)
William Villeneuve $80,000 (3)
Max Zimmer $80,000 (2)
David Cotton $75,000 (1)
Luke Stevens $75,000 (2)
Cavan Fitzgerald $75,000 (1)
Jesper Sellgren $75,000 (2)
Blake Murray $75,000 (3)
Jeremy Helvig $75,000 (1)
Total Farm Players25
Salary Commitment
Year 2023 : $2,220,000
Year 2024 : $1,360,000
Year 2025 : $320,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,891,250
Year 2024 : $1,131,250
Year 2025 : $300,000
Year 2026 : $0

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameBarclays Center
Level 1: 6000 - $100 - 5,808 - 96.80%
Level 2: 5000 - $60 - 4,719 - 94.37%
Level 3: 2000 - $35 - 1,919 - 95.93%
Level 4: 4000 - $25 - 3,759 - 93.96%
Luxury : 1000 - $200 - 957 - 95.69%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17,161 - 95.34%
Average Income per Game$1,812,436
Year to Date Revenue$32,623,848

Expense

Pro Players Total Salaries$56,900,000
Farm Players Total Salaries$0
Coaches Total Salaries$900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,925,283
Farm Year To Date Expenses$0
Pro Salary Cap To Date$21,583,062
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,686,028
Pro Remaining Season Days119
Pro Expenses Per Days$301,042
Pro Estimated Expenses$35,823,998
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$35,823,998
Season Salary Cap$56,900,000
Estimate Under Maximum Salary Cap of $83,500,000$26,600,000
Estimate Over Minimum Salary Cap of $55,000,000 $1,900,000
Current Bank Account$64,451,275
Projected Bank Account$70,313,305

Pro Players Salaries

Mathew Barzal $7,000,000 (1)
Thomas Chabot $7,000,000 (1)
Ryan Pulock $6,000,000 (3)
Pierre-Luc Dubois $5,000,000 (1)
Matt Murray $4,500,000 (1)
Anthony Beauvillier $4,150,000 (1)
Devon Toews $4,000,000 (2)
Derick Brassard $3,000,000 (1)
Casey Cizikas $3,000,000 (2)
Joel Farabee $3,000,000 (1)
Caleb Jones $2,000,000 (1)
Gage Goncalves $900,000 (2)
Ruslan Iskhakov $900,000 (3)
Samuel Bolduc $900,000 (1)
Drew Helleson $900,000 (2)
Arnaud Durandeau $800,000 (4)
Sebastian J Aho $800,000 (3)
Otto Koivula $800,000 (1)
Calvin Pickard $750,000 (1)
Blade Jenkins $750,000 (1)
Collin Adams $750,000 (2)
Total Pro Players21
Salary Commitment
Year 2023 : $56,900,000
Year 2024 : $18,050,000
Year 2025 : $8,500,000
Year 2026 : $800,000
Salary Average Commitment
Year 2023 : $30,153,332
Year 2024 : $10,220,000
Year 2025 : $4,270,000
Year 2026 : $750,000
Salary Cap with 1 Way Contract
Year 2023 : $56,900,000
Year 2024 : $18,050,000
Year 2025 : $8,500,000
Year 2026 : $800,000

Farm Players Salaries

Joel Kellman $90,000 (1)
Anatoli Golyshev $80,000 (2)
Adam Carlson $75,000 (1)
Reece Newkirk $75,000 (2)
Nick Pastujov $75,000 (2)
Cole Coskey $75,000 (1)
Total Farm Players6
Salary Commitment
Year 2023 : $470,000
Year 2024 : $230,000
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $440,000
Year 2024 : $225,000
Year 2025 : $0
Year 2026 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $200 - 2,525 - 42.09%
Level 2: 5000 - $175 - 2,000 - 40.00%
Level 3: 2000 - $125 - 800 - 40.00%
Level 4: 4000 - $100 - 1,600 - 40.00%
Luxury : 1000 - $300 - 606 - 60.64%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %7,532 - 41.84%
Average Income per Game$1,932,539
Year to Date Revenue$32,853,159

Expense

Pro Players Total Salaries$81,422,222
Farm Players Total Salaries$0
Coaches Total Salaries$4,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,742,472
Farm Year To Date Expenses$0
Pro Salary Cap To Date$30,917,472
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,380,930
Pro Remaining Season Days119
Pro Expenses Per Days$449,074
Pro Estimated Expenses$53,439,806
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$53,439,806
Season Salary Cap$81,422,222
Estimate Under Maximum Salary Cap of $83,500,000$2,077,778
Estimate Over Minimum Salary Cap of $55,000,000 $26,422,222
Current Bank Account$88,487,706
Projected Bank Account$81,428,830

Pro Players Salaries

John Tavares $11,000,000 (2)
Jacob Trouba $8,000,000 (2)
Nazem Kadri $7,500,000 (3)
Jared Spurgeon $7,000,000 (1)
William Karlsson $6,000,000 (4)
Kevin Hayes $6,000,000 (2)
Neal Pionk $5,250,000 (2)
Ryan OReilly $5,000,000 (3)
Alexander Wennberg $5,000,000 (4)
Derek Forbort $3,000,000 (1)
Blake Wheeler $3,000,000 (2)
Ryan Graves $2,950,000 (2)
Andrew Peeke $2,400,000 (3)
Antti Raanta $2,222,222 (3)
Nick Ritchie $2,000,000 (3)
Curtis Lazar $1,500,000 (2)
Daniel Vladar $1,000,000 (2)
Connor Zary $950,000 (2)
Jansen Harkins $850,000 (3)
David Gustafsson $800,000 (3)
Total Pro Players20
Salary Commitment
Year 2023 : $81,422,222
Year 2024 : $71,422,222
Year 2025 : $31,772,222
Year 2026 : $11,000,000
Salary Average Commitment
Year 2023 : $77,194,722
Year 2024 : $69,007,222
Year 2025 : $31,772,222
Year 2026 : $11,000,000
Salary Cap with 1 Way Contract
Year 2023 : $81,422,222
Year 2024 : $71,422,222
Year 2025 : $31,772,222
Year 2026 : $11,000,000

Farm Players Salaries

Joel Edmundson $400,000 (1)
Brad Hunt $150,000 (2)
Tucker Poolman $150,000 (2)
Libor Hajek $150,000 (1)
Logan Stanley $150,000 (1)
Kristian Vesalainen $90,000 (2)
Simon Lundmark $90,000 (2)
Adam Brooks $90,000 (1)
Kristian Reichel $90,000 (2)
Nathan Smith $85,000 (2)
Henri Nikkanen $80,000 (2)
Leon Gawanke $80,000 (2)
Joona Luoto $80,000 (2)
Arvid Holm $75,000 (2)
Croix Evingson $75,000 (2)
Carson Meyer $75,000 (1)
Curtis Douglas $75,000 (1)
Declan Chisholm $75,000 (1)
Wyatte Wylie $75,000 (1)
Giovanni Vallati $75,000 (2)
Jacob Cederholm $75,000 (1)
Total Farm Players21
Salary Commitment
Year 2023 : $2,285,000
Year 2024 : $1,120,000
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,170,000
Year 2024 : $1,090,000
Year 2025 : $0
Year 2026 : $0

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 5,734 - 95.57%
Level 2: 5000 - $60 - 4,792 - 95.85%
Level 3: 2000 - $35 - 1,912 - 95.59%
Level 4: 4000 - $25 - 3,853 - 96.32%
Luxury : 1000 - $200 - 970 - 96.98%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17,261 - 95.89%
Average Income per Game$1,815,012
Year to Date Revenue$25,410,162

Expense

Pro Players Total Salaries$55,650,000
Farm Players Total Salaries$0
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,769,549
Farm Year To Date Expenses$0
Pro Salary Cap To Date$20,628,924
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,005,312
Pro Remaining Season Days119
Pro Expenses Per Days$305,469
Pro Estimated Expenses$36,350,811
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$36,350,811
Season Salary Cap$55,650,000
Estimate Under Maximum Salary Cap of $83,500,000$27,850,000
Estimate Over Minimum Salary Cap of $55,000,000 $650,000
Current Bank Account$93,944,043
Projected Bank Account$106,598,544

Pro Players Salaries

Jakob Chychrun $6,000,000 (3)
Adrian Kempe $6,000,000 (4)
Nick Leddy $5,000,000 (1)
Kirby Dach $4,000,000 (4)
Petr Mrazek $3,500,000 (2)
Joel Armia $3,250,000 (2)
Jonny Brodzinski $2,500,000 (1)
Andrew Agozzino $2,500,000 (1)
Zac Dalpe $2,500,000 (1)
Byron Froese $2,500,000 (1)
Liam OBrien $2,500,000 (1)
Chris Terry $2,500,000 (1)
Sean Durzi $2,000,000 (2)
Casey Fitzgerald $1,500,000 (4)
Tobias Bjornfot $1,500,000 (4)
Rasmus Kupari $1,250,000 (3)
Jordan Gross $1,000,000 (1)
Austin Strand $1,000,000 (4)
Gabriel Vilardi $1,000,000 (2)
Alexis Lafreniere $950,000 (1)
Owen Power $950,000 (2)
Arthur Kaliyev $900,000 (1)
Ilya Sorokin $850,000 (1)
Total Pro Players23
Salary Commitment
Year 2023 : $55,650,000
Year 2024 : $31,950,000
Year 2025 : $21,250,000
Year 2026 : $14,000,000
Salary Average Commitment
Year 2023 : $42,200,000
Year 2024 : $18,950,000
Year 2025 : $10,600,000
Year 2026 : $5,250,000
Salary Cap with 1 Way Contract
Year 2023 : $55,650,000
Year 2024 : $31,950,000
Year 2025 : $21,250,000
Year 2026 : $14,000,000

Farm Players Salaries

Aaron Dell $200,000 (1)
Jaret Anderson-Dolan $150,000 (3)
Joakim Ryan $100,000 (1)
Michael Eyssimont $100,000 (4)
Alex Turcotte $95,000 (1)
Akil Thomas $95,000 (1)
Matt Villalta $90,000 (4)
Yan Kuznetsov $90,000 (2)
Alex Vlasic $90,000 (2)
Samuel Helenius $90,000 (2)
Bokondji Imama $90,000 (3)
Danila Klimovich $90,000 (2)
Samuel Fagemo $90,000 (1)
Tyler Madden $85,000 (1)
Samuel Knazko $85,000 (3)
Ronnie Attard $85,000 (2)
Lukas Parik $85,000 (2)
Mikko Kokkonen $85,000 (1)
Danil Gushchin $85,000 (2)
Brad Morrison $80,000 (1)
Aidan Dudas $80,000 (1)
Zayde Wisdom $80,000 (1)
Markus Phillips $80,000 (1)
Jordan Spence $80,000 (2)
Jacob Moverare $80,000 (1)
Kim Nousiainen $80,000 (2)
Patrick Guay $75,000 (3)
Cole Kehler $75,000 (1)
Ryan Francis $75,000 (2)
Matt Rempe $75,000 (3)
Nikita Scherbak $75,000 (1)
Simon Kubicek $75,000 (3)
Andre Lee $75,000 (2)
Olle Alsing $75,000 (1)
Cole Hults $75,000 (1)
Jacob Ingham $75,000 (1)
Johan Sodergran $0 (0)
Chaz Reddekopp $0 (0)
Total Farm Players38
Salary Commitment
Year 2023 : $3,190,000
Year 2024 : $1,665,000
Year 2025 : $740,000
Year 2026 : $190,000
Salary Average Commitment
Year 2023 : $2,910,000
Year 2024 : $1,485,000
Year 2025 : $650,000
Year 2026 : $175,000

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge
Level 1: 6000 - $100 - 5,727 - 95.45%
Level 2: 5000 - $60 - 4,809 - 96.18%
Level 3: 2000 - $35 - 1,933 - 96.64%
Level 4: 4000 - $25 - 3,859 - 96.48%
Luxury : 1000 - $200 - 978 - 97.84%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17,306 - 96.14%
Average Income per Game$1,819,328
Year to Date Revenue$30,928,571

Expense

Pro Players Total Salaries$82,861,111
Farm Players Total Salaries$0
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$30,816,993
Farm Year To Date Expenses$0
Pro Salary Cap To Date$30,056,559
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,663,865
Pro Remaining Season Days119
Pro Expenses Per Days$441,985
Pro Estimated Expenses$52,596,215
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$52,596,215
Season Salary Cap$82,861,111
Estimate Under Maximum Salary Cap of $83,500,000$638,889
Estimate Over Minimum Salary Cap of $55,000,000 $27,861,111
Current Bank Account$79,935,103
Projected Bank Account$71,002,753

Pro Players Salaries

Nathan MacKinnon $12,000,000 (4)
Anze Kopitar $9,500,000 (2)
Drew Doughty $9,000,000 (2)
Adam Henrique $6,500,000 (2)
Justin Faulk $6,500,000 (1)
Alex Killorn $6,000,000 (3)
Kevin Shattenkirk $4,250,000 (3)
David Savard $3,500,000 (2)
Connor Brown $3,250,000 (1)
Adam Lowry $3,250,000 (2)
Kasperi Kapanen $3,000,000 (2)
Danton Heinen $2,800,000 (2)
Jonathan Toews $2,500,000 (1)
Zach Whitecloud $2,500,000 (4)
Linus Ullmark $2,250,000 (1)
Miles Wood $1,500,000 (1)
Pat Maroon $1,111,111 (2)
Ville Husso $900,000 (2)
Oskar Sundqvist $900,000 (2)
Billy Sweezey $850,000 (3)
Jack Johnson $800,000 (2)
Total Pro Players21
Salary Commitment
Year 2023 : $82,861,111
Year 2024 : $66,861,111
Year 2025 : $25,600,000
Year 2026 : $14,500,000
Salary Average Commitment
Year 2023 : $74,144,444
Year 2024 : $60,961,111
Year 2025 : $19,900,000
Year 2026 : $8,800,000
Salary Cap with 1 Way Contract
Year 2023 : $82,861,111
Year 2024 : $66,861,111
Year 2025 : $25,600,000
Year 2026 : $14,500,000

Farm Players Salaries

Marco Scandella $420,000 (1)
Josh Archibald $200,000 (1)
Dysin Mayo $150,000 (1)
Michael McCarron $110,000 (1)
Justin Danforth $100,000 (1)
Dylan Holloway $95,000 (2)
Olli Juolevi $95,000 (1)
Austin Wagner $92,500 (1)
Mitch Reinke $92,500 (1)
Alex Stalock $80,000 (1)
Nick DeSimone $80,000 (1)
Devon Levi $75,000 (3)
Total Farm Players12
Salary Commitment
Year 2023 : $1,590,000
Year 2024 : $170,000
Year 2025 : $75,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,551,333
Year 2024 : $150,000
Year 2025 : $75,000
Year 2026 : $0

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $100 - 5,711 - 95.19%
Level 2: 5000 - $60 - 4,835 - 96.71%
Level 3: 2000 - $35 - 1,902 - 95.11%
Level 4: 4000 - $25 - 3,824 - 95.61%
Luxury : 1000 - $200 - 966 - 96.55%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17,239 - 95.77%
Average Income per Game$1,812,617
Year to Date Revenue$29,001,876

Expense

Pro Players Total Salaries$78,100,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$31,538,531
Farm Year To Date Expenses$0
Pro Salary Cap To Date$29,827,628
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,315,431
Pro Remaining Season Days119
Pro Expenses Per Days$430,208
Pro Estimated Expenses$51,194,752
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$51,194,752
Season Salary Cap$78,100,000
Estimate Under Maximum Salary Cap of $83,500,000$5,400,000
Estimate Over Minimum Salary Cap of $55,000,000 $23,100,000
Current Bank Account$51,181,549
Projected Bank Account$45,302,228

Pro Players Salaries

Nikita Kucherov $9,000,000 (3)
Andrei Vasilevskiy $9,000,000 (1)
Brayden Point $8,000,000 (2)
Victor Hedman $7,500,000 (4)
Patrik Laine $7,000,000 (1)
Jeff Petry $6,000,000 (2)
Mikhail Sergachev $6,000,000 (1)
Erik Cernak $5,000,000 (4)
Anthony Cirelli $4,800,000 (2)
Carter Verhaeghe $4,000,000 (2)
Adin Hill $1,950,000 (2)
Blake Lizotte $1,200,000 (4)
Jason Zucker $1,000,000 (1)
Dawson Mercer $950,000 (2)
Philipp Kurashev $950,000 (4)
Jack Quinn $950,000 (1)
Taylor Raddysh $850,000 (1)
Marcus Bjork $850,000 (3)
Zach Parise $850,000 (2)
Gavin Bayreuther $750,000 (1)
Nick Perbix $750,000 (2)
Will Cranley $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $78,100,000
Year 2024 : $51,800,000
Year 2025 : $24,500,000
Year 2026 : $14,650,000
Salary Average Commitment
Year 2023 : $71,400,000
Year 2024 : $51,100,000
Year 2025 : $24,500,000
Year 2026 : $14,650,000
Salary Cap with 1 Way Contract
Year 2023 : $78,100,000
Year 2024 : $51,800,000
Year 2025 : $24,500,000
Year 2026 : $14,650,000

Farm Players Salaries

Brendan Gallagher $425,000 (2)
Jacob Perreault $95,000 (1)
Nolan Foote $95,000 (1)
Gustav Lindstrom $95,000 (4)
Gabriel Fortier $90,000 (1)
Daemon Hunt $85,000 (3)
Connor Bunnaman $85,000 (1)
Maxim Cajkovic $85,000 (2)
Dmitri Semykin $85,000 (1)
Boris Katchouk $85,000 (1)
Alex Chiasson $85,000 (2)
Cam Hillis $85,000 (1)
Jakub Skarek $85,000 (2)
Jack Rathbone $80,000 (1)
Alex Green $80,000 (1)
Quinn Schmiemann $75,000 (3)
Cole Guttman $75,000 (3)
Greg Meireles $75,000 (2)
Samuel Walker $75,000 (3)
Ryan Lohin $75,000 (1)
Declan McDonnell $75,000 (1)
Cole Koepke $75,000 (1)
Ryan Zuhlsdorf $0 (0)
Brett Brochu $0 (0)
Total Farm Players24
Salary Commitment
Year 2023 : $2,165,000
Year 2024 : $1,160,000
Year 2025 : $405,000
Year 2026 : $95,000
Salary Average Commitment
Year 2023 : $2,010,000
Year 2024 : $1,090,000
Year 2025 : $395,000
Year 2026 : $95,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $100 - 5,633 - 93.88%
Level 2: 5000 - $60 - 4,788 - 95.77%
Level 3: 2000 - $35 - 1,914 - 95.69%
Level 4: 4000 - $25 - 3,855 - 96.37%
Luxury : 1000 - $200 - 967 - 96.67%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17,156 - 95.31%
Average Income per Game$1,798,821
Year to Date Revenue$28,781,130

Expense

Pro Players Total Salaries$82,270,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,981,814
Farm Year To Date Expenses$0
Pro Salary Cap To Date$31,308,918
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,970,516
Pro Remaining Season Days119
Pro Expenses Per Days$451,406
Pro Estimated Expenses$53,717,314
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$53,717,314
Season Salary Cap$82,270,000
Estimate Under Maximum Salary Cap of $83,500,000$1,230,000
Estimate Over Minimum Salary Cap of $55,000,000 $27,270,000
Current Bank Account$25,094,196
Projected Bank Account$16,347,398

Pro Players Salaries

Auston Matthews $12,000,000 (1)
Mitchell Marner $11,000,000 (3)
Bo Horvat $9,000,000 (4)
William Nylander $7,000,000 (4)
Morgan Rielly $7,000,000 (3)
Rasmus Andersson $4,500,000 (4)
Connor Murphy $4,500,000 (4)
Brandon Carlo $4,000,000 (4)
Carter Hart $3,800,000 (1)
Zach Hyman $3,250,000 (2)
Jordan Staal $3,000,000 (4)
Erik Gustafsson $2,450,000 (1)
Lawson Crouse $2,000,000 (2)
Jonathan Quick $1,500,000 (4)
Ross Colton $1,500,000 (4)
Nick Paul $1,020,000 (1)
Drake Batherson $1,000,000 (1)
Michael Bunting $950,000 (1)
Seth Jarvis $950,000 (1)
Jacob Middleton $950,000 (3)
Alexander Romanov $900,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $82,270,000
Year 2024 : $59,200,000
Year 2025 : $53,950,000
Year 2026 : $35,000,000
Salary Average Commitment
Year 2023 : $77,317,499
Year 2024 : $58,200,000
Year 2025 : $53,950,000
Year 2026 : $35,000,000
Salary Cap with 1 Way Contract
Year 2023 : $82,270,000
Year 2024 : $59,200,000
Year 2025 : $53,950,000
Year 2026 : $35,000,000

Farm Players Salaries

Kevin Labanc $400,000 (3)
Jeff Carter $360,000 (1)
Robby Fabbri $350,000 (3)
Jordan Greenway $300,000 (4)
Sean Kuraly $250,000 (2)
Ryan Reaves $175,000 (3)
Brendan Lemieux $150,000 (3)
Logan O'Connor $150,000 (4)
Conor Timmins $150,000 (4)
Zach Bogosian $100,000 (2)
Kasimir Kaskisuo $100,000 (1)
Collin Delia $100,000 (3)
Rasmus Sandin $90,000 (1)
Timothy Liljegren $90,000 (2)
J.D. Greenway $85,000 (2)
Devin Cooley $80,000 (4)
Keaton Middleton $80,000 (4)
Bobby McMann $80,000 (3)
Dmytro Timashov $80,000 (3)
Keith Kinkaid $80,000 (4)
Felix Sandstrom $80,000 (4)
Keenan Suthers $75,000 (4)
Ryan McGregor $75,000 (1)
Zachary Senyshyn $75,000 (3)
Noah Juulsen $75,000 (4)
Jordie Benn $75,000 (2)
Andrej Sustr $75,000 (3)
Zachary Fucale $75,000 (4)
Total Farm Players28
Salary Commitment
Year 2023 : $3,855,000
Year 2024 : $3,230,000
Year 2025 : $2,630,000
Year 2026 : $1,145,000
Salary Average Commitment
Year 2023 : $3,845,000
Year 2024 : $3,220,000
Year 2025 : $2,630,000
Year 2026 : $1,145,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6000 - $100 - 5,761 - 96.02%
Level 2: 5000 - $60 - 4,686 - 93.72%
Level 3: 2000 - $35 - 1,916 - 95.78%
Level 4: 4000 - $25 - 3,824 - 95.60%
Luxury : 1000 - $200 - 959 - 95.93%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17,146 - 95.26%
Average Income per Game$1,805,614
Year to Date Revenue$28,889,819

Expense

Pro Players Total Salaries$81,750,000
Farm Players Total Salaries$0
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$31,842,454
Farm Year To Date Expenses$0
Pro Salary Cap To Date$31,082,013
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$45,140,342
Pro Remaining Season Days119
Pro Expenses Per Days$436,198
Pro Estimated Expenses$51,907,562
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$51,907,562
Season Salary Cap$81,750,000
Estimate Under Maximum Salary Cap of $83,500,000$1,750,000
Estimate Over Minimum Salary Cap of $55,000,000 $26,750,000
Current Bank Account$63,094,108
Projected Bank Account$56,326,888

Pro Players Salaries

Connor McDavid $12,500,000 (3)
Leon Draisaitl $8,500,000 (4)
Josh Morrissey $6,200,000 (2)
Darnell Nurse $6,000,000 (1)
Ryan Nugent-Hopkins $6,000,000 (2)
Joel Eriksson Ek $5,250,000 (4)
Mats Zuccarello $5,000,000 (1)
Evander Kane $5,000,000 (4)
Filip Hronek $4,000,000 (1)
Erik Haula $3,150,000 (4)
Evan Bouchard $3,000,000 (2)
Ryan Suter $3,000,000 (1)
Brett Kulak $2,750,000 (3)
Stuart Skinner $2,600,000 (2)
Valeri Nichushkin $2,500,000 (2)
James Reimer $1,800,000 (1)
Frederick Gaudreau $1,700,000 (2)
Ryan McLeod $1,000,000 (2)
Derek Ryan $900,000 (2)
Klim Kostin $900,000 (2)
Total Pro Players20
Salary Commitment
Year 2023 : $81,750,000
Year 2024 : $61,950,000
Year 2025 : $37,150,000
Year 2026 : $21,900,000
Salary Average Commitment
Year 2023 : $63,535,832
Year 2024 : $49,821,666
Year 2025 : $33,387,500
Year 2026 : $18,137,500
Salary Cap with 1 Way Contract
Year 2023 : $81,750,000
Year 2024 : $61,950,000
Year 2025 : $37,150,000
Year 2026 : $21,900,000

Farm Players Salaries

Tye Kartye $130,000 (2)
Aleksi Saarela $130,000 (4)
Jujhar Khaira $125,000 (2)
Tyler Benson $100,000 (1)
Justin Schultz $100,000 (3)
Raphael Lavoie $95,000 (1)
Philip Broberg $95,000 (2)
Xavier Bourgault $95,000 (3)
Greg McKegg $95,000 (1)
Ryan Fanti $95,000 (1)
Olivier Rodrigue $90,000 (1)
Vincent Iorio $90,000 (3)
Dylan Wells $90,000 (1)
James Hamblin $85,000 (1)
Markus Niemelainen $85,000 (1)
Yevgeni Oksentyuk $85,000 (2)
Vincent Desharnais $80,000 (1)
Matej Blumel $80,000 (3)
Ostap Safin $80,000 (1)
Sam Gagner $80,000 (2)
Drake Caggiula $80,000 (2)
Devin Shore $75,000 (2)
Isaak Phillips $75,000 (1)
Michael Kesselring $75,000 (1)
Filip Engaras $75,000 (2)
Benjamin Gleason $75,000 (1)
Total Farm Players26
Salary Commitment
Year 2023 : $2,360,000
Year 2024 : $1,240,000
Year 2025 : $495,000
Year 2026 : $130,000
Salary Average Commitment
Year 2023 : $2,191,500
Year 2024 : $1,155,000
Year 2025 : $445,000
Year 2026 : $120,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $100 - 5,768 - 96.13%
Level 2: 5000 - $60 - 4,778 - 95.56%
Level 3: 2000 - $35 - 1,940 - 97.01%
Level 4: 4000 - $25 - 3,793 - 94.84%
Luxury : 1000 - $200 - 956 - 95.63%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17,236 - 95.76%
Average Income per Game$1,814,026
Year to Date Revenue$25,396,364

Expense

Pro Players Total Salaries$75,200,000
Farm Players Total Salaries$0
Coaches Total Salaries$3,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,625,029
Farm Year To Date Expenses$0
Pro Salary Cap To Date$28,256,279
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,978,702
Pro Remaining Season Days119
Pro Expenses Per Days$410,417
Pro Estimated Expenses$48,839,623
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$48,839,623
Season Salary Cap$75,200,000
Estimate Under Maximum Salary Cap of $83,500,000$8,300,000
Estimate Over Minimum Salary Cap of $55,000,000 $20,200,000
Current Bank Account$66,335,488
Projected Bank Account$66,474,567

Pro Players Salaries

Aleksander Barkov $10,000,000 (3)
Aaron Ekblad $7,500,000 (4)
Sam Reinhart $7,000,000 (4)
Mikael Granlund $6,500,000 (1)
Jordan Binnington $6,000,000 (2)
Vincent Trocheck $5,500,000 (3)
Elvis Merzlikins $5,400,000 (4)
Tyler Bertuzzi $5,250,000 (3)
Max Domi $3,500,000 (3)
Sean Monahan $2,500,000 (4)
MacKenzie Weegar $2,400,000 (1)
Tony DeAngelo $2,250,000 (4)
Oliver Ekman-Larsson $2,250,000 (2)
Josh Brown $2,000,000 (1)
Markus Nutivaara $1,750,000 (3)
Owen Tippett $1,500,000 (2)
Noah Gregor $1,150,000 (3)
Hendrix Lapierre $950,000 (2)
Grigori Denisenko $950,000 (1)
Jarred Tinordi (Out of Payroll) $900,000 (1)
Dryden Hunt $850,000 (3)
Total Pro Players21
Salary Commitment
Year 2023 : $76,100,000
Year 2024 : $63,350,000
Year 2025 : $52,650,000
Year 2026 : $24,650,000
Salary Average Commitment
Year 2023 : $68,390,000
Year 2024 : $57,765,000
Year 2025 : $48,015,000
Year 2026 : $24,650,000
Salary Cap with 1 Way Contract
Year 2023 : $76,100,000
Year 2024 : $63,350,000
Year 2025 : $52,650,000
Year 2026 : $24,650,000

Farm Players Salaries

Riley Stillman $135,000 (1)
Henrik Borgstrom $100,000 (1)
Spencer Knight $95,000 (1)
Anthony Greco $95,000 (1)
Serron Noel $90,000 (1)
Nathan Staios $85,917 (2)
Graeme Clarke $85,000 (1)
Derrick Pouliot $85,000 (1)
Logan Hutsko $85,000 (2)
Cole Schwindt $85,000 (1)
Max Gildon $85,000 (1)
John Ludvig $85,000 (1)
Liam Hawel $82,500 (1)
Ryan Bednard $80,000 (4)
Seth Griffith $76,250 (1)
Drake Rymsha $75,000 (2)
Valtteri Puustinen $75,000 (2)
Jonathan Ang $75,000 (1)
Cliff Pu $75,000 (1)
Sean Day $75,000 (1)
Benjamin Finkelstein $75,000 (2)
Patrick Bajkov $75,000 (1)
Matt Luff $75,000 (1)
Tyler Inamoto $75,000 (2)
Santtu Kinnunen $75,000 (3)
Ian McCoshen $75,000 (3)
Patrick Shea $75,000 (2)
Christopher Wilkie $75,000 (1)
Matthew Wedman $75,000 (2)
Henrik Rybinski $75,000 (3)
Jake Massie $0 (0)
Brady Keeper $0 (0)
Total Farm Players32
Salary Commitment
Year 2023 : $2,474,667
Year 2024 : $925,917
Year 2025 : $305,000
Year 2026 : $80,000
Salary Average Commitment
Year 2023 : $2,307,750
Year 2024 : $904,250
Year 2025 : $295,000
Year 2026 : $75,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $100 - 5,772 - 96.19%
Level 2: 5000 - $60 - 4,810 - 96.19%
Level 3: 2000 - $35 - 1,915 - 95.74%
Level 4: 4000 - $25 - 3,879 - 96.99%
Luxury : 1000 - $200 - 965 - 96.47%
Total Capacity :18000

Income

Home Games Left26
Average Attendance - %17,340 - 96.33%
Average Income per Game$1,821,766
Year to Date Revenue$27,326,489

Expense

Pro Players Total Salaries$72,250,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,900,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,708,336
Farm Year To Date Expenses$0
Pro Salary Cap To Date$28,035,407
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,365,914
Pro Remaining Season Days119
Pro Expenses Per Days$399,219
Pro Estimated Expenses$47,507,061
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$47,507,061
Season Salary Cap$72,250,000
Estimate Under Maximum Salary Cap of $83,500,000$11,250,000
Estimate Over Minimum Salary Cap of $55,000,000 $17,250,000
Current Bank Account$64,858,811
Projected Bank Account$64,717,664

Pro Players Salaries

Sidney Crosby $9,000,000 (4)
Mike Hoffman $6,750,000 (1)
Brady Skjei $6,000,000 (4)
Brayden Schenn $6,000,000 (1)
Jared McCann $5,400,000 (4)
Bryan Rust $5,125,000 (3)
Viktor Arvidsson $4,750,000 (4)
John Marino $4,400,000 (1)
Adam Larsson $4,000,000 (2)
Tristan Jarry $3,500,000 (2)
Jesper Fast $3,000,000 (4)
Garnet Hathaway $2,750,000 (3)
Teddy Blueger $2,500,000 (2)
Sonny Milano $2,200,000 (4)
Pierre-Olivier Joseph $1,600,000 (3)
Bowen Byram $950,000 (1)
Ryan Poehling $925,000 (3)
Calen Addison $900,000 (1)
Cole Smith $900,000 (3)
Sam Montembeault $850,000 (3)
Ryan Jones $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $72,250,000
Year 2024 : $52,500,000
Year 2025 : $42,500,000
Year 2026 : $30,350,000
Salary Average Commitment
Year 2023 : $66,183,750
Year 2024 : $47,658,750
Year 2025 : $42,358,750
Year 2026 : $30,350,000
Salary Cap with 1 Way Contract
Year 2023 : $72,250,000
Year 2024 : $52,500,000
Year 2025 : $42,500,000
Year 2026 : $30,350,000

Farm Players Salaries

Zach Aston-Reese $200,000 (2)
Samuel Poulin $95,000 (2)
Jake Lucchini $95,000 (1)
Filip Hallander $90,000 (2)
Clayton Phillips $85,000 (2)
Nathan Legare $85,000 (2)
Michael Milne $85,000 (3)
Alex D'Orio $75,000 (1)
Joe Masonius $75,000 (2)
William Reilly $75,000 (1)
Nikita Pavlychev $75,000 (1)
Jordan Bellerive $75,000 (3)
Anthony Angello $75,000 (3)
Joseph Blandisi $75,000 (1)
Total Farm Players14
Salary Commitment
Year 2023 : $1,260,000
Year 2024 : $865,000
Year 2025 : $235,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,015,800
Year 2024 : $660,800
Year 2025 : $220,800
Year 2026 : $0

Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $100 - 5,645 - 94.08%
Level 2: 5000 - $60 - 4,757 - 95.13%
Level 3: 2000 - $35 - 1,924 - 96.18%
Level 4: 4000 - $25 - 3,787 - 94.67%
Luxury : 1000 - $200 - 968 - 96.78%
Total Capacity :18000

Income

Home Games Left23
Average Attendance - %17,080 - 94.89%
Average Income per Game$1,796,098
Year to Date Revenue$32,329,759

Expense

Pro Players Total Salaries$57,700,000
Farm Players Total Salaries$0
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,482,798
Farm Year To Date Expenses$0
Pro Salary Cap To Date$21,733,850
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,310,248
Pro Remaining Season Days119
Pro Expenses Per Days$324,479
Pro Estimated Expenses$38,613,001
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$38,613,001
Season Salary Cap$57,700,000
Estimate Under Maximum Salary Cap of $83,500,000$25,800,000
Estimate Over Minimum Salary Cap of $55,000,000 $2,700,000
Current Bank Account$86,925,868
Projected Bank Account$89,623,115

Pro Players Salaries

Tomas Hertl $8,000,000 (3)
Josh Bailey $6,000,000 (2)
Brandon Saad $5,000,000 (1)
Cody Ceci $5,000,000 (1)
Corey Perry $4,500,000 (2)
Nick Bjugstad $3,500,000 (2)
Cayden Primeau (Out of Payroll) $2,500,000 (2)
Jimmy Vesey $2,500,000 (1)
Matt Grzelcyk $2,400,000 (1)
Ryan Donato $2,250,000 (1)
Marcus Johansson $2,100,000 (1)
Austin Watson $2,000,000 (2)
Ryan Hartman $1,700,000 (1)
T.J. Hensick $1,500,000 (2)
Jon Merrill $1,250,000 (1)
Casey Mittelstadt $1,250,000 (1)
Matt Nieto $1,200,000 (1)
Jaycob Megna $1,000,000 (1)
Connor Ingram $850,000 (1)
Yakov Trenin $850,000 (1)
Kyle Burroughs $800,000 (1)
Calle Rosen $800,000 (1)
Spencer Stastney $750,000 (2)
Total Pro Players23
Salary Commitment
Year 2023 : $57,700,000
Year 2024 : $28,750,000
Year 2025 : $8,000,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $57,490,000
Year 2024 : $28,750,000
Year 2025 : $8,000,000
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $57,700,000
Year 2024 : $28,750,000
Year 2025 : $8,000,000
Year 2026 : $0

Farm Players Salaries

Phil Di Giuseppe $250,000 (2)
Oliver Wahlstrom $150,000 (2)
Isak Rosen $95,000 (3)
Yegor Afanasyev $90,000 (2)
Grant Mismash $90,000 (2)
Nico Daws $85,000 (2)
Jean-Christophe Beaudin $82,500 (1)
Justin Brazeau $80,000 (2)
Rasmus Korhonen $80,000 (2)
Jachym Kondelik $80,000 (2)
Brandon Fortunato $75,000 (1)
Adam Smith $75,000 (2)
Juuso Parssinen $75,000 (3)
Tomas Vomacka $75,000 (3)
Zach Magwood $75,000 (1)
Patrick Harper $75,000 (1)
Josh Wilkins $0 (0)
Jeremy Davies $0 (0)
Total Farm Players18
Salary Commitment
Year 2023 : $1,532,500
Year 2024 : $1,225,000
Year 2025 : $245,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,395,000
Year 2024 : $1,080,000
Year 2025 : $225,000
Year 2026 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $125 - 4,021 - 67.02%
Level 2: 5000 - $75 - 3,640 - 72.80%
Level 3: 2000 - $45 - 1,423 - 71.16%
Level 4: 4000 - $30 - 3,065 - 76.63%
Luxury : 1000 - $250 - 714 - 71.36%
Total Capacity :18000

Income

Home Games Left28
Average Attendance - %12,863 - 71.46%
Average Income per Game$1,654,009
Year to Date Revenue$21,502,114

Expense

Pro Players Total Salaries$78,000,000
Farm Players Total Salaries$0
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$31,301,068
Farm Year To Date Expenses$0
Pro Salary Cap To Date$29,400,002
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,312,246
Pro Remaining Season Days119
Pro Expenses Per Days$432,292
Pro Estimated Expenses$51,442,748
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$51,442,748
Season Salary Cap$78,000,000
Estimate Under Maximum Salary Cap of $83,500,000$5,500,000
Estimate Over Minimum Salary Cap of $55,000,000 $23,000,000
Current Bank Account$21,602,011
Projected Bank Account$16,471,509

Pro Players Salaries

Seth Jones $9,000,000 (3)
Adam Fox $9,000,000 (4)
Mika Zibanejad $8,000,000 (3)
Evgeni Malkin $7,500,000 (1)
Chris Kreider $6,000,000 (1)
Claude Giroux $6,000,000 (3)
Igor Shesterkin $5,750,000 (4)
Pavel Buchnevich $5,500,000 (2)
Scott Laughton $3,175,000 (1)
Evan Rodrigues $3,000,000 (2)
Kaapo Kakko $2,500,000 (4)
Casey DeSmith $2,250,000 (1)
Phil Kessel $2,000,000 (1)
Trevor Moore $1,900,000 (1)
Ryan Lindgren $1,800,000 (1)
Marc Staal $1,300,000 (1)
KAndre Miller $950,000 (1)
Darren Raddysh $875,000 (1)
Morgan Barron $750,000 (1)
Kirill Kaprizov $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $78,000,000
Year 2024 : $48,750,000
Year 2025 : $40,250,000
Year 2026 : $17,250,000
Salary Average Commitment
Year 2023 : $65,680,000
Year 2024 : $39,025,000
Year 2025 : $32,775,000
Year 2026 : $12,425,000
Salary Cap with 1 Way Contract
Year 2023 : $78,000,000
Year 2024 : $48,750,000
Year 2025 : $40,250,000
Year 2026 : $17,250,000

Farm Players Salaries

Nils Lundkvist $95,000 (2)
Lukas Reichel $95,000 (2)
Justin Richards $92,500 (2)
Karl Henriksson $90,000 (3)
Louis Domingue $90,000 (1)
Olof Lindbom $90,000 (3)
Riley Nash $85,000 (1)
Austin Rueschhoff $85,000 (2)
Niko Mikkola $85,000 (1)
Brandon Crawley $82,500 (1)
Zach Uens $80,000 (2)
Hunter Skinner $80,000 (1)
Tarmo Reunanen $80,000 (1)
Kiefer Sherwood $80,000 (1)
Tyler Tullio $75,000 (3)
Tyler Wall $75,000 (1)
Paul Bittner $75,000 (1)
Calle Sjalin $75,000 (3)
Amir Miftakhov $75,000 (2)
Tim Gettinger $0 (0)
Total Farm Players20
Salary Commitment
Year 2023 : $1,585,000
Year 2024 : $852,500
Year 2025 : $330,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,493,750
Year 2024 : $777,500
Year 2025 : $300,000
Year 2026 : $0

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6000 - $100 - 5,719 - 95.32%
Level 2: 5000 - $60 - 4,803 - 96.07%
Level 3: 2000 - $35 - 1,882 - 94.09%
Level 4: 4000 - $25 - 3,908 - 97.69%
Luxury : 1000 - $200 - 958 - 95.78%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17,270 - 95.94%
Average Income per Game$1,810,737
Year to Date Revenue$30,782,536

Expense

Pro Players Total Salaries$73,950,000
Farm Players Total Salaries$0
Coaches Total Salaries$1,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,621,881
Farm Year To Date Expenses$0
Pro Salary Cap To Date$28,089,566
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,457,698
Pro Remaining Season Days119
Pro Expenses Per Days$392,448
Pro Estimated Expenses$46,701,312
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$46,701,312
Season Salary Cap$73,950,000
Estimate Under Maximum Salary Cap of $83,500,000$9,550,000
Estimate Over Minimum Salary Cap of $55,000,000 $18,950,000
Current Bank Account$71,174,847
Projected Bank Account$67,931,233

Pro Players Salaries

Filip Forsberg $9,000,000 (3)
Dylan Larkin $8,250,000 (4)
John Gibson $6,400,000 (4)
Teuvo Teravainen $6,000,000 (4)
Jake Muzzin $5,750,000 (1)
Shayne Gostisbehere $4,500,000 (2)
Pius Suter $4,250,000 (2)
Morgan Frost $4,000,000 (3)
Brandon Montour $3,725,000 (1)
Andreas Athanasiou $3,500,000 (1)
Kaapo Kahkonen $3,000,000 (2)
Nikita Zaitsev $3,000,000 (1)
Vladislav Namestnikov $2,500,000 (2)
Moritz Seider $2,500,000 (1)
Mattias Janmark $2,300,000 (1)
Joe Veleno $1,500,000 (3)
Mason Appleton $1,200,000 (3)
Matt Martin $1,000,000 (1)
Parker Wotherspoon $800,000 (1)
Trevor Lewis $775,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $73,950,000
Year 2024 : $50,600,000
Year 2025 : $36,350,000
Year 2026 : $20,650,000
Salary Average Commitment
Year 2023 : $63,950,000
Year 2024 : $44,100,000
Year 2025 : $29,850,000
Year 2026 : $18,500,000
Salary Cap with 1 Way Contract
Year 2023 : $73,950,000
Year 2024 : $50,600,000
Year 2025 : $36,350,000
Year 2026 : $20,650,000

Farm Players Salaries

Zack Kassian $320,000 (1)
Radim Simek $225,000 (2)
Filip Zadina $150,000 (3)
Chris Driedger $150,000 (2)
Eric Comrie $100,000 (1)
Givani Smith $90,000 (2)
Albert Johansson $90,000 (3)
Jared McIsaac $90,000 (1)
Shane Bowers $90,000 (2)
Keith Petruzzelli $85,000 (2)
Sheldon Dries $77,500 (2)
Cole Moberg $75,000 (1)
Elmer Soderblom $75,000 (3)
Patrick Holway $75,000 (2)
Kirill Tyutyayev $75,000 (2)
Kaden Fulcher $75,000 (2)
Alexandre Fortin $0 (0)
Hudson Elynuik $0 (0)
Total Farm Players18
Salary Commitment
Year 2023 : $1,842,500
Year 2024 : $1,257,500
Year 2025 : $315,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,633,334
Year 2024 : $1,063,334
Year 2025 : $239,417
Year 2026 : $0

Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6000 - $100 - 5,784 - 96.40%
Level 2: 5000 - $65 - 4,742 - 94.85%
Level 3: 2000 - $40 - 1,860 - 92.99%
Level 4: 4000 - $20 - 3,921 - 98.02%
Luxury : 1000 - $225 - 949 - 94.88%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17,256 - 95.87%
Average Income per Game$1,866,924
Year to Date Revenue$29,870,790

Expense

Pro Players Total Salaries$70,500,000
Farm Players Total Salaries$0
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,161,461
Farm Year To Date Expenses$0
Pro Salary Cap To Date$26,591,167
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,673,109
Pro Remaining Season Days119
Pro Expenses Per Days$375,000
Pro Estimated Expenses$44,625,000
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$44,625,000
Season Salary Cap$70,500,000
Estimate Under Maximum Salary Cap of $83,500,000$13,000,000
Estimate Over Minimum Salary Cap of $55,000,000 $15,500,000
Current Bank Account$80,623,473
Projected Bank Account$82,671,582

Pro Players Salaries

Jack Eichel $9,500,000 (4)
Steven Stamkos $8,000,000 (4)
Mattias Ekholm $7,000,000 (3)
Andrei Kuzmenko $6,750,000 (4)
Travis Konecny $5,500,000 (2)
Alec Martinez $4,000,000 (2)
Anthony Duclair $3,750,000 (1)
Brian Dumoulin $3,500,000 (4)
Nick Foligno $3,500,000 (1)
Brandon Tanev $2,750,000 (3)
Brayden McNabb $2,750,000 (3)
Dante Fabbro $2,500,000 (2)
Vitek Vanecek $2,500,000 (3)
Alexandre Carrier $2,500,000 (3)
Tim Stutzle $950,000 (1)
Dylan Cozens $950,000 (1)
Sam Lafferty $950,000 (2)
Steven Lorentz $850,000 (3)
Luke Glendening $800,000 (3)
Brendan Gaunce $750,000 (1)
Jonas Johansson $750,000 (3)
Total Pro Players21
Salary Commitment
Year 2023 : $70,500,000
Year 2024 : $60,600,000
Year 2025 : $47,650,000
Year 2026 : $27,750,000
Salary Average Commitment
Year 2023 : $64,373,333
Year 2024 : $57,008,333
Year 2025 : $46,883,333
Year 2026 : $28,750,000
Salary Cap with 1 Way Contract
Year 2023 : $70,500,000
Year 2024 : $60,600,000
Year 2025 : $47,650,000
Year 2026 : $27,750,000

Farm Players Salaries

Anton Khudobin $325,000 (1)
Simon Holmstrom $95,000 (3)
Jonas Rondbjerg $85,000 (1)
Will Butcher $85,000 (3)
Tyler Wotherspoon $85,000 (3)
Matej Pekar $80,000 (1)
Brett Murray $77,500 (2)
Devante Stephens $77,500 (4)
Brandon Kruse $75,000 (2)
Lukas Rousek $75,000 (2)
Filip Cederqvist $75,000 (3)
Linus Weissbach $75,000 (2)
Arttu Ruotsalainen $75,000 (1)
Alexander Volkov $75,000 (4)
Matthew Highmore $75,000 (3)
Total Farm Players15
Salary Commitment
Year 2023 : $1,435,000
Year 2024 : $870,000
Year 2025 : $567,500
Year 2026 : $152,500
Salary Average Commitment
Year 2023 : $1,415,000
Year 2024 : $865,000
Year 2025 : $565,000
Year 2026 : $170,000

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $100 - 5,644 - 94.07%
Level 2: 5000 - $60 - 4,764 - 95.27%
Level 3: 2000 - $35 - 1,951 - 97.55%
Level 4: 4000 - $25 - 3,818 - 95.46%
Luxury : 1000 - $200 - 971 - 97.15%
Total Capacity :18000

Income

Home Games Left24
Average Attendance - %17,148 - 95.27%
Average Income per Game$1,800,311
Year to Date Revenue$30,605,292

Expense

Pro Players Total Salaries$57,867,400
Farm Players Total Salaries$0
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,956,597
Farm Year To Date Expenses$0
Pro Salary Cap To Date$22,055,584
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,207,471
Pro Remaining Season Days119
Pro Expenses Per Days$327,434
Pro Estimated Expenses$38,964,646
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$38,964,646
Season Salary Cap$57,867,400
Estimate Under Maximum Salary Cap of $83,500,000$25,632,600
Estimate Over Minimum Salary Cap of $55,000,000 $2,867,400
Current Bank Account$121,292,857
Projected Bank Account$125,535,682

Pro Players Salaries

Josh Norris $7,750,000 (4)
Matt Dumba $6,500,000 (4)
Vladimir Tarasenko $5,017,400 (3)
Anthony Mantha $5,000,000 (1)
Alex Iafallo $4,000,000 (2)
Christian Dvorak $3,950,000 (3)
Artem Zub $3,375,000 (1)
Kailer Yamamoto $3,100,000 (2)
Mathieu Joseph $2,750,000 (4)
Alexandar Georgiev $2,500,000 (1)
Dillon Dube $2,000,000 (1)
Daniel Sprong $1,500,000 (4)
Trent Frederic $1,500,000 (2)
Michael Rasmussen $1,500,000 (1)
Troy Terry $1,450,000 (1)
Erik Brannstrom $1,250,000 (2)
Jakub Zboril $1,100,000 (1)
Josh Mahura $950,000 (1)
Peyton Krebs $950,000 (1)
Jacob Bernard-Docker $900,000 (2)
Filip Gustavsson $825,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $57,867,400
Year 2024 : $38,217,400
Year 2025 : $27,467,400
Year 2026 : $18,500,000
Salary Average Commitment
Year 2023 : $47,833,232
Year 2024 : $33,992,400
Year 2025 : $26,417,400
Year 2026 : $17,450,000
Salary Cap with 1 Way Contract
Year 2023 : $57,867,400
Year 2024 : $38,217,400
Year 2025 : $27,467,400
Year 2026 : $18,500,000

Farm Players Salaries

Cal Petersen $400,000 (3)
Anton Forsberg $292,000 (2)
Jacob Bryson $125,000 (1)
Cole Reinhardt $100,100 (1)
Joey Daccord $97,500 (1)
Fabian Lysell $95,000 (3)
Dylan Coghlan $95,000 (3)
Cam York $95,000 (1)
Jack Ahcan $92,500 (2)
Urho Vaakanainen $90,000 (2)
Artemi Kniazev $90,000 (2)
Roby Jarventie $90,000 (2)
Nicholas Robertson $90,000 (1)
Benoit-Olivier Groulx $90,000 (1)
Egor Sokolov $90,000 (1)
Mads Sogaard $90,000 (1)
Alexei Melnichuk $90,000 (1)
Kyle Wood $85,500 (1)
Jon Gillies $85,000 (1)
Matthew Cairns $85,000 (2)
Patrick Russell $85,000 (1)
Parker Kelly $80,000 (4)
Jeremy Bracco $80,000 (1)
Viktor Lodin $80,000 (2)
Jakob Stukel $80,000 (1)
Aaron Luchuk $80,000 (1)
Todd Burgess $80,000 (2)
Isaac Ratcliffe $80,000 (2)
Dylan Gambrell $79,500 (2)
Alexander True $77,500 (3)
Maxime Lajoie $77,500 (1)
Graham McPhee $75,000 (2)
Lauri Pajuniemi $75,000 (2)
Tanner Laczynski $75,000 (1)
Miles Gendron $75,000 (1)
Philip Kemp $75,000 (1)
Steven Santini $75,000 (1)
Kevin Mandolese $75,000 (1)
Maxence Guenette $75,000 (2)
Total Farm Players39
Salary Commitment
Year 2023 : $3,847,100
Year 2024 : $2,031,500
Year 2025 : $747,500
Year 2026 : $80,000
Salary Average Commitment
Year 2023 : $3,736,767
Year 2024 : $1,961,500
Year 2025 : $727,500
Year 2026 : $80,000

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6000 - $94 - 5,928 - 98.79%
Level 2: 5000 - $56 - 4,876 - 97.52%
Level 3: 2000 - $32 - 1,931 - 96.57%
Level 4: 4000 - $22 - 3,885 - 97.12%
Luxury : 1000 - $190 - 968 - 96.78%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17,588 - 97.71%
Average Income per Game$1,730,474
Year to Date Revenue$27,687,583

Expense

Pro Players Total Salaries$74,450,000
Farm Players Total Salaries$0
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$30,397,663
Farm Year To Date Expenses$0
Pro Salary Cap To Date$28,876,847
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$43,261,848
Pro Remaining Season Days119
Pro Expenses Per Days$408,594
Pro Estimated Expenses$48,622,686
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$48,622,686
Season Salary Cap$74,450,000
Estimate Under Maximum Salary Cap of $83,500,000$9,050,000
Estimate Over Minimum Salary Cap of $55,000,000 $19,450,000
Current Bank Account$52,376,115
Projected Bank Account$47,015,277

Pro Players Salaries

Roman Josi $8,500,000 (1)
Brady Tkachuk $8,200,000 (3)
Johnny Gaudreau $8,000,000 (3)
Jordan Kyrou $7,500,000 (1)
Connor Hellebuyck $6,000,000 (4)
Shea Theodore $5,750,000 (4)
Victor Olofsson $4,750,000 (3)
Josh Manson $4,500,000 (3)
Filip Chytil $4,250,000 (3)
Scott Mayfield $3,500,000 (4)
Jesperi Kotkaniemi $3,000,000 (1)
Conor Sheary $2,500,000 (3)
Tyler Motte $1,500,000 (2)
Dylan DeMelo $1,500,000 (1)
Shea Weber $1,000,000 (1)
Lucas Raymond $950,000 (2)
Josef Korenar $800,000 (1)
Michael Carcone $750,000 (3)
Jacob MacDonald $750,000 (2)
Zack MacEwen $750,000 (2)
Total Pro Players20
Salary Commitment
Year 2023 : $74,450,000
Year 2024 : $52,150,000
Year 2025 : $48,200,000
Year 2026 : $15,250,000
Salary Average Commitment
Year 2023 : $59,823,333
Year 2024 : $48,875,000
Year 2025 : $45,650,000
Year 2026 : $14,700,000
Salary Cap with 1 Way Contract
Year 2023 : $74,450,000
Year 2024 : $52,150,000
Year 2025 : $48,200,000
Year 2026 : $15,250,000

Farm Players Salaries

Travis Dermott $100,000 (3)
Simon Edvinsson $95,000 (3)
Maxim Letunov $95,000 (3)
Jake Neighbours $95,000 (2)
Tyson Foerster $95,000 (1)
Brayden Burke $95,000 (1)
Carsen Twarynski $90,000 (1)
Jake Leschyshyn $90,000 (2)
Ashton Sautner $90,000 (1)
Dillon Hamaliuk $90,000 (2)
Brandon Halverson $90,000 (3)
Hunter Jones $90,000 (1)
Layton Ahac $85,000 (1)
Zach Gallant $85,000 (1)
Eemil Viro $85,000 (3)
Jeffrey Viel $80,000 (2)
Nick Abruzzese $80,000 (2)
Alexander Chmelevski $80,000 (1)
Trevor Carrick $80,000 (1)
Jasper Weatherby $80,000 (2)
Max Lajoie $80,000 (1)
Oleg Sosunov $75,000 (1)
Jacob Peterson $75,000 (2)
Zachary Emond $75,000 (2)
John Leonard $75,000 (1)
Jake McGrew $75,000 (1)
Karlis Cukste $75,000 (1)
Angus Crookshank $75,000 (1)
Marcus Vela $75,000 (2)
Timur Ibragimov $75,000 (2)
Jayden Halbgewachs $0 (0)
Mike Robinson $0 (0)
Matthew Strome $0 (0)
Total Farm Players33
Salary Commitment
Year 2023 : $2,525,000
Year 2024 : $1,280,000
Year 2025 : $465,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,400,083
Year 2024 : $1,245,000
Year 2025 : $485,000
Year 2026 : $0

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $100 - 5,559 - 92.65%
Level 2: 5000 - $60 - 4,855 - 97.10%
Level 3: 2000 - $35 - 1,918 - 95.91%
Level 4: 4000 - $25 - 3,832 - 95.81%
Luxury : 1000 - $200 - 955 - 95.49%
Total Capacity :18000

Income

Home Games Left25
Average Attendance - %17,119 - 95.11%
Average Income per Game$1,789,655
Year to Date Revenue$28,634,485

Expense

Pro Players Total Salaries$63,478,333
Farm Players Total Salaries$0
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,859,860
Farm Year To Date Expenses$0
Pro Salary Cap To Date$23,795,230
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$44,741,383
Pro Remaining Season Days119
Pro Expenses Per Days$345,200
Pro Estimated Expenses$41,078,800
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$41,078,800
Season Salary Cap$63,478,333
Estimate Under Maximum Salary Cap of $83,500,000$20,021,667
Estimate Over Minimum Salary Cap of $55,000,000 $8,478,333
Current Bank Account$118,118,451
Projected Bank Account$121,781,034

Pro Players Salaries

Roope Hintz $8,000,000 (4)
Miro Heiskanen $8,000,000 (3)
Jason Robertson $7,500,000 (3)
John Klingberg $6,000,000 (3)
Esa Lindell $5,300,000 (4)
Evgenii Dadonov $5,000,000 (2)
Radek Faksa $3,000,000 (1)
Jason Dickinson $2,650,000 (3)
Trevor van Riemsdyk $2,300,000 (1)
Jamie Oleksiak $2,200,000 (2)
Pierre Engvall $2,000,000 (4)
Jan Rutta $1,500,000 (1)
Scott Wedgewood $1,250,000 (3)
Joel Kiviranta $1,200,000 (4)
Pierre-Edouard Bellemare $1,000,000 (2)
Wyatt Johnston $950,000 (3)
Jake Oettinger $950,000 (1)
Ty Dellandrea $863,333 (3)
Joel Hanley $800,000 (2)
Brayden Pachal $765,000 (1)
Akira Schmid $750,000 (2)
Stefan Noesen $750,000 (2)
Justin Dowling $750,000 (2)
Total Pro Players23
Salary Commitment
Year 2023 : $63,478,333
Year 2024 : $54,963,333
Year 2025 : $43,713,333
Year 2026 : $16,500,000
Salary Average Commitment
Year 2023 : $39,202,500
Year 2024 : $31,512,500
Year 2025 : $20,325,000
Year 2026 : $8,286,667
Salary Cap with 1 Way Contract
Year 2023 : $63,478,333
Year 2024 : $54,963,333
Year 2025 : $43,713,333
Year 2026 : $16,500,000

Farm Players Salaries

Denis Gurianov $200,000 (1)
Mavrik Bourque $95,000 (3)
Thomas Harley $95,000 (1)
Jake Christiansen $92,500 (1)
Samu Tuomaala $90,000 (2)
Fredrik Karlstrom $85,000 (2)
Oskar Back $85,000 (2)
Alex Beaucage $85,000 (2)
Scott Reedy $80,000 (1)
Alexander Petrovic $77,500 (3)
Matt D Murray $77,500 (2)
Kevin Connauton $77,500 (3)
Riley Damiani $75,000 (1)
Remi Poirier $75,000 (3)
Riley Tufte $75,000 (1)
Joel L'Esperance $75,000 (3)
Dillon Heatherington $75,000 (2)
Jerad Rosburg $75,000 (4)
Rory Kerins $75,000 (3)
William Dufour $75,000 (3)
Rhett Gardner $75,000 (3)
Joseph Cecconi $75,000 (1)
Nick Caamano $75,000 (1)
Tanner Kero $75,000 (2)
Taylor Fedun $75,000 (1)
Total Farm Players25
Salary Commitment
Year 2023 : $2,115,000
Year 2024 : $1,272,500
Year 2025 : $700,000
Year 2026 : $75,000
Salary Average Commitment
Year 2023 : $1,946,667
Year 2024 : $1,222,250
Year 2025 : $694,750
Year 2026 : $75,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 5,730 - 95.49%
Level 2: 5000 - $60 - 4,767 - 95.34%
Level 3: 2000 - $35 - 1,937 - 96.87%
Level 4: 4000 - $25 - 3,882 - 97.04%
Luxury : 1000 - $200 - 953 - 95.26%
Total Capacity :18000

Income

Home Games Left27
Average Attendance - %17,268 - 95.93%
Average Income per Game$1,809,383
Year to Date Revenue$25,331,364

Expense

Pro Players Total Salaries$82,025,000
Farm Players Total Salaries$0
Coaches Total Salaries$3,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,576,678
Farm Year To Date Expenses$0
Pro Salary Cap To Date$31,131,934
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,853,345
Pro Remaining Season Days119
Pro Expenses Per Days$447,005
Pro Estimated Expenses$53,193,595
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$53,193,595
Season Salary Cap$82,025,000
Estimate Under Maximum Salary Cap of $83,500,000$1,475,000
Estimate Over Minimum Salary Cap of $55,000,000 $27,025,000
Current Bank Account$69,024,392
Projected Bank Account$64,684,142

Pro Players Salaries

Sergei Bobrovsky $10,500,000 (3)
Mark Stone $9,600,000 (4)
Tyler Seguin $9,000,000 (4)
Brent Burns $8,000,000 (2)
Kyle Connor $6,950,000 (4)
Adam Pelech $6,500,000 (3)
Brenden Dillon $6,000,000 (1)
Mason Marchment $5,500,000 (3)
Mikey Anderson $4,125,000 (4)
Artturi Lehkonen $3,550,000 (3)
Tanner Jeannot $2,000,000 (4)
Jeremy Lauzon $2,000,000 (4)
Adam Ruzicka $1,000,000 (2)
Cole Perfetti $950,000 (1)
Matthew Boldy $950,000 (1)
Anton Lundell $950,000 (2)
Braden Schneider $950,000 (2)
Shane Pinto $900,000 (1)
Jonatan Berggren $900,000 (2)
Dylan Samberg $900,000 (1)
Kevin Lankinen $800,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $82,025,000
Year 2024 : $71,525,000
Year 2025 : $59,725,000
Year 2026 : $33,675,000
Salary Average Commitment
Year 2023 : $74,797,500
Year 2024 : $64,997,500
Year 2025 : $53,997,500
Year 2026 : $29,097,500
Salary Cap with 1 Way Contract
Year 2023 : $82,025,000
Year 2024 : $71,525,000
Year 2025 : $59,725,000
Year 2026 : $33,675,000

Farm Players Salaries

Nicolas Deslauriers $200,000 (2)
Brandon Duhaime $100,000 (4)
Radim Zohorna $100,000 (3)
William Eklund $95,000 (2)
Martin Kaut $95,000 (1)
Dennis Cholowski $92,500 (1)
Vladislav Firstov $90,000 (2)
Noel Gunler $90,000 (2)
Daniil Miromanov $90,000 (1)
Wade Allison $90,000 (1)
Ryan ORourke $90,000 (1)
Mason Shaw $85,000 (1)
Nicolas Meloche $85,000 (4)
Lucas Edmonds $85,000 (3)
Adam Beckman $85,000 (1)
Alexander Khovanov $85,000 (2)
Justin Sourdif $85,000 (3)
Jean-Luc Foudy $85,000 (1)
Alec Regula $85,000 (1)
Ivan Lodnia $85,000 (2)
Joel Teasdale $82,500 (2)
Will Bitten $80,500 (1)
Lukas Svejkovsky $80,000 (3)
Bryce Misley $80,000 (1)
Dylan Garand $80,000 (1)
Nic Petan $80,000 (2)
Cooper Marody $77,500 (3)
Jack Studnicka $77,500 (2)
Dmitry Sokolov $77,500 (1)
Brennan Menell $75,000 (1)
Gustav Bouramman $75,000 (1)
Adam Raska $75,000 (2)
Martin Chromiak $75,000 (3)
Filip Lindberg $75,000 (2)
Nick Swaney $75,000 (2)
Louie Belpedio $75,000 (2)
Simon Johansson $75,000 (3)
Chad Krys $75,000 (2)
Mathias Emilio Pettersen $75,000 (1)
Damien Giroux $75,000 (1)
Bode Wilde $75,000 (2)
Dmitry Zavgorodniy $75,000 (1)
Noel Hoefenmayer $75,000 (1)
Fedor Gordeev $75,000 (1)
Nick Boka $75,000 (2)
Dereck Baribeau $75,000 (1)
Shawn Boudrias $75,000 (3)
Dmitri Zavgorodny $0 (0)
Total Farm Players48
Salary Commitment
Year 2023 : $3,963,000
Year 2024 : $2,247,500
Year 2025 : $837,500
Year 2026 : $185,000
Salary Average Commitment
Year 2023 : $3,722,334
Year 2024 : $2,120,000
Year 2025 : $810,000
Year 2026 : $167,500

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$55,000,000

Pro Players

Farm Players

Total Players

Avalanche $128,832,036 $59,762,500 $23,737,500 $4,762,500 221840
Blackhawks $97,075,203 $69,900,000 $13,600,000 $14,900,000 222749
Blue Jackets $57,530,931 $64,950,000 $18,550,000 $9,950,000 222042
Blues $63,255,997 $76,600,000 $6,900,000 $21,600,000 222446
Bruins $65,100,455 $82,500,000 $1,000,000 $27,500,000 202343
Canadiens $78,927,623 $71,425,000 $12,075,000 $16,425,000 222749
Canucks $43,939,384 $71,400,000 $12,100,000 $16,400,000 212243
Capitals $75,216,618 $53,650,000 $29,850,000 -$1,350,000 232346
Coyotes $108,783,782 $72,680,000 $10,820,000 $17,680,000 213960
Devils $53,565,934 $74,663,333 $8,836,667 $19,663,333 214869
Ducks $75,142,490 $83,180,000 $320,000 $28,180,000 201535
Flames $79,586,903 $69,366,555 $14,133,445 $14,366,555 212748
Flyers $94,534,837 $67,300,000 $16,200,000 $12,300,000 234265
Golden Knights $60,173,788 $69,150,000 $14,350,000 $14,150,000 202848
Hurricanes $79,749,063 $75,000,000 $8,500,000 $20,000,000 212546
Islanders $64,451,275 $56,900,000 $26,600,000 $1,900,000 21627
Jets $88,487,706 $81,422,222 $2,077,778 $26,422,222 202141
Kings $93,944,043 $55,650,000 $27,850,000 $650,000 233861
Kraken $79,935,103 $82,861,111 $638,889 $27,861,111 211233
Lightning $51,181,549 $78,100,000 $5,400,000 $23,100,000 222446
Maple Leafs $25,094,196 $82,270,000 $1,230,000 $27,270,000 212849
Oilers $63,094,108 $81,750,000 $1,750,000 $26,750,000 202646
Panthers $66,335,488 $75,200,000 $8,300,000 $20,200,000 213253
Penguins $64,858,811 $72,250,000 $11,250,000 $17,250,000 211435
Predators $86,925,868 $57,700,000 $25,800,000 $2,700,000 231841
Rangers $21,602,011 $78,000,000 $5,500,000 $23,000,000 202040
Red Wings $71,174,847 $73,950,000 $9,550,000 $18,950,000 201838
Sabres $80,623,473 $70,500,000 $13,000,000 $15,500,000 211536
Senators $121,292,857 $57,867,400 $25,632,600 $2,867,400 213960
Sharks $52,376,115 $74,450,000 $9,050,000 $19,450,000 203353
Stars $118,118,451 $63,478,333 $20,021,667 $8,478,333 232548
Wild $69,024,392 $82,025,000 $1,475,000 $27,025,000 214869