Team FinanceLast Update - January 15, 2026 at 19:09
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Avalanches



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7200 - $85 - 6,995 - 97.16%
Level 2: 6100 - $60 - 5,950 - 97.53%
Level 3: 2500 - $40 - 2,438 - 97.54%
Level 4: 5000 - $25 - 4,919 - 98.38%
Luxury : 1200 - $120 - 1,166 - 97.15%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %21,468 - 97.58%
Average Income per Game$1,364,453
Year to Date Revenue$32,746,876

Expense

Pro Players Total Salaries$85,075,000
Farm Players Total Salaries$740,000
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,757,814
Farm Year To Date Expenses$466,371
Pro Salary Cap To Date$50,757,814
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,195,704
Pro Remaining Season Days73
Pro Expenses Per Days$491,763
Pro Estimated Expenses$35,898,699
Farm Remaining Season Days64
Farm Expenses Per Days$4,512
Farm Estimated Expenses$288,768
Estimated Season Expenses$36,187,467
Estimated Season Salary Cap$86,656,513
Estimate Under Maximum Salary Cap of $88,000,000$1,343,487
Estimate Over Minimum Salary Cap of $65,000,000 $21,656,513
Current Bank Account$88,939,924
Projected Bank Account$75,948,161

Pro Players Salaries

Nikita Kucherov $9,500,000 (5)
-Salary Remaining : $4,008,671
Nick Suzuki $7,875,000 (1)
-Salary Remaining : $3,322,977
Matt Boldy $7,000,000 (2)
-Salary Remaining : $2,953,757
Brett Pesce $6,900,000 (4)
-Salary Remaining : $2,911,561
Jonas Brodin $6,000,000 (3)
-Salary Remaining : $2,531,792
Dylan Strome $5,000,000 (2)
-Salary Remaining : $2,109,827
Pavel Zacha $4,750,000 (2)
-Salary Remaining : $2,004,335
Ryan Lindgren $4,500,000 (3)
-Salary Remaining : $1,898,844
Ryan O Reilly $4,500,000 (4)
-Salary Remaining : $1,898,844
Devon Toews $4,100,000 (2)
-Salary Remaining : $1,730,058
Jordan Martinook $3,625,000 (4)
-Salary Remaining : $1,529,624
Brandon Montour $3,500,000 (3)
-Salary Remaining : $1,476,879
Samuel Montembeault $3,150,000 (2)
-Salary Remaining : $1,329,191
Nicolas Roy $3,000,000 (2)
-Salary Remaining : $1,265,896
Trevor van Riemsdyk $3,000,000 (3)
-Salary Remaining : $1,265,896
Luke Kunin $2,750,000 (3)
-Salary Remaining : $1,160,405
Jeremy Lauzon (Out of Payroll) $2,000,000 (2)
-Salary Remaining : $843,931
Brandon Duhaime $1,850,000 (2)
-Salary Remaining : $780,636
David Rittich $1,300,000 (4)
-Salary Remaining : $548,555
Brett Leason $1,050,000 (4)
-Salary Remaining : $443,064
Uvis Balinskis $975,000 (3)
-Salary Remaining : $411,416
Matthew Coronato $750,000 (3)
-Salary Remaining : $316,474
Total Pro Players22
Salary Commitment
Year 26 : $87,075,000
Year 27 : $76,950,000
Year 28 : $64,549,998
Year 29 : $41,824,997
Salary Average Commitment
Year 26 : $4,700,000
Year 27 : $4,600,000
Year 28 : $1,900,000
Year 29 : $1,200,000
Salary Cap with 1 Way Contract
Year 26 : $87,075,000
Year 27 : $79,200,000
Year 28 : $48,350,000
Year 29 : $26,875,000

Farm Players Salaries

Nathan Bastian $135,000 (3)
Salary Remaining : $52,683
Louis Domingue $97,500 (2)
Salary Remaining : $38,049
Devin Cooley $97,500 (4)
Salary Remaining : $38,049
Ethen Frank $97,500 (4)
Salary Remaining : $38,049
Magnus Hellberg $90,000 (2)
Salary Remaining : $35,122
Andreas Englund $75,000 (2)
Salary Remaining : $29,268
Frank Nazar $75,000 (3)
Salary Remaining : $29,268
Juuso Parssinen $72,500 (1)
Salary Remaining : $28,293
Total Farm Players8
Salary Commitment
Year 26 : $740,000
Year 27 : $610,000
Year 28 : $1,270,000
Year 29 : $195,000
Salary Average Commitment
Year 26 : $142,500
Year 27 : $70,000
Year 28 : $40,000
Year 29 : $20,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Arena
Level 1: 7200 - $90 - 5,765 - 80.06%
Level 2: 6100 - $62 - 5,039 - 82.61%
Level 3: 2500 - $42 - 1,999 - 79.95%
Level 4: 5000 - $28 - 4,093 - 81.86%
Luxury : 1200 - $120 - 1,169 - 97.39%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %18,064 - 82.11%
Average Income per Game$1,216,833
Year to Date Revenue$29,203,992

Expense

Pro Players Total Salaries$78,775,000
Farm Players Total Salaries$2,397,000
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$45,410,538
Farm Year To Date Expenses$1,352,652
Pro Salary Cap To Date$45,323,838
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,686,161
Pro Remaining Season Days73
Pro Expenses Per Days$455,347
Pro Estimated Expenses$33,240,331
Farm Remaining Season Days64
Farm Expenses Per Days$14,616
Farm Estimated Expenses$935,424
Estimated Season Expenses$34,175,755
Estimated Season Salary Cap$78,564,169
Estimate Under Maximum Salary Cap of $88,000,000$9,435,831
Estimate Over Minimum Salary Cap of $65,000,000 $13,564,169
Current Bank Account$24,356,671
Projected Bank Account$10,867,077

Pro Players Salaries

Pavel Buchnevich $10,000,000 (4)
-Salary Remaining : $4,219,653
Charlie Mcavoy $9,500,000 (3)
-Salary Remaining : $4,008,671
Robert Thomas $8,125,000 (1)
-Salary Remaining : $3,428,468
John Gibson $6,400,000 (3)
-Salary Remaining : $2,700,578
Viktor Arvidsson $5,300,000 (2)
-Salary Remaining : $2,236,416
Pius Suter $5,200,000 (4)
-Salary Remaining : $2,194,220
Jared McCann $5,000,000 (5)
-Salary Remaining : $2,109,827
Joel Farabee $5,000,000 (1)
-Salary Remaining : $2,109,827
Justin Faulk $3,525,000 (1)
-Salary Remaining : $1,487,428
Miles Wood $3,000,000 (1)
-Salary Remaining : $1,265,896
Dominik Kubalik $2,500,000 (3)
-Salary Remaining : $1,054,913
Ville Husso $2,200,000 (4)
-Salary Remaining : $928,324
Mike Reilly $1,600,000 (3)
-Salary Remaining : $675,145
Victor Olofsson $1,300,000 (3)
-Salary Remaining : $548,555
Haydn Fleury $1,200,000 (4)
-Salary Remaining : $506,358
Kasperi Kapanen $1,000,000 (2)
-Salary Remaining : $421,965
Joey Anderson $975,000 (1)
-Salary Remaining : $411,416
Sheldon Dries $975,000 (2)
-Salary Remaining : $411,416
Noah Juulsen $775,000 (2)
-Salary Remaining : $327,023
Philippe Myers $775,000 (2)
-Salary Remaining : $327,023
Matvei Michkov $750,000 (3)
-Salary Remaining : $316,474
Leo Carlsson $750,000 (2)
-Salary Remaining : $316,474
Luke Hughes $750,000 (2)
-Salary Remaining : $316,474
Matias Maccelli $725,000 (1)
-Salary Remaining : $305,925
Calen Addison $725,000 (1)
-Salary Remaining : $305,925
Cameron York $725,000 (1)
-Salary Remaining : $305,925
Total Pro Players26
Salary Commitment
Year 26 : $78,775,000
Year 27 : $56,475,000
Year 28 : $45,650,000
Year 29 : $28,599,999
Salary Average Commitment
Year 26 : $31,045,000
Year 27 : $24,520,000
Year 28 : $22,520,000
Year 29 : $4,370,000
Salary Cap with 1 Way Contract
Year 26 : $78,775,000
Year 27 : $55,975,000
Year 28 : $45,650,000
Year 29 : $23,600,000

Farm Players Salaries

Jakub Vrana $525,000 (1)
Salary Remaining : $204,878
Jesperi Kotkaniemi $482,000 (2)
Salary Remaining : $188,098
Spencer Knight $450,000 (2)
Salary Remaining : $175,610
Cal Petersen $280,000 (2)
Salary Remaining : $109,268
Jacob Peterson $130,000 (1)
Salary Remaining : $50,732
Alex Steeves $130,000 (1)
Salary Remaining : $50,732
Vasily Podkolzin $100,000 (2)
Salary Remaining : $39,024
Mads Sogaard $77,500 (2)
Salary Remaining : $30,244
Joel Hofer $75,000 (2)
Salary Remaining : $29,268
Marat Khusnutdinov $75,000 (3)
Salary Remaining : $29,268
Jesse Ylonen $72,500 (1)
Salary Remaining : $28,293
Total Farm Players11
Salary Commitment
Year 26 : $2,397,000
Year 27 : $1,539,500
Year 28 : $75,000
Year 29 : $0
Salary Average Commitment
Year 26 : $937,500
Year 27 : $200,000
Year 28 : $75,000
Year 29 : $0

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7200 - $94 - 5,574 - 77.42%
Level 2: 6100 - $64 - 4,861 - 79.68%
Level 3: 2500 - $46 - 1,879 - 75.16%
Level 4: 5000 - $30 - 3,743 - 74.86%
Luxury : 1200 - $134 - 925 - 77.08%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %16,982 - 77.19%
Average Income per Game$1,204,036
Year to Date Revenue$28,896,874

Expense

Pro Players Total Salaries$77,388,500
Farm Players Total Salaries$1,145,000
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,577,752
Farm Year To Date Expenses$713,245
Pro Salary Cap To Date$43,500,301
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,468,619
Pro Remaining Season Days73
Pro Expenses Per Days$447,332
Pro Estimated Expenses$32,655,236
Farm Remaining Season Days64
Farm Expenses Per Days$6,982
Farm Estimated Expenses$446,848
Estimated Season Expenses$33,102,084
Estimated Season Salary Cap$73,961,376
Estimate Under Maximum Salary Cap of $88,000,000$14,038,624
Estimate Over Minimum Salary Cap of $65,000,000 $8,961,376
Current Bank Account$16,177,476
Projected Bank Account$3,544,011

Pro Players Salaries

Roman Josi $9,059,000 (4)
-Salary Remaining : $3,822,584
Mika Zibanejad $8,500,000 (2)
-Salary Remaining : $3,586,705
Casey Mittelstadt $5,750,000 (4)
-Salary Remaining : $2,426,301
Igor Shesterkin $5,667,000 (1)
-Salary Remaining : $2,391,277
Jake DeBrusk $5,500,000 (2)
-Salary Remaining : $2,320,809
Shea Theodore (Out of Payroll) $5,200,000 (1)
-Salary Remaining : $2,194,220
Samuel Girard $5,000,000 (3)
-Salary Remaining : $2,109,827
Joonas Korpisalo $4,000,000 (2)
-Salary Remaining : $1,687,861
Noah Dobson $4,000,000 (1)
-Salary Remaining : $1,687,861
Bowen Byram $3,850,000 (1)
-Salary Remaining : $1,624,566
Kirby Dach $3,362,500 (2)
-Salary Remaining : $1,418,858
Joel Armia $2,875,000 (2)
-Salary Remaining : $1,213,150
Nick Leddy $2,750,000 (1)
-Salary Remaining : $1,160,405
Danton Heinen $2,500,000 (1)
-Salary Remaining : $1,054,913
Cody Glass $2,500,000 (4)
-Salary Remaining : $1,054,913
John Klingberg (Out of Payroll) $2,100,000 (2)
-Salary Remaining : $886,127
Mason Appleton $1,650,000 (2)
-Salary Remaining : $696,243
Isac Lundestrom $1,500,000 (1)
-Salary Remaining : $632,948
Peyton Krebs $1,450,000 (2)
-Salary Remaining : $611,850
Jonah Gadjovich $775,000 (4)
-Salary Remaining : $327,023
Shane Wright $750,000 (3)
-Salary Remaining : $316,474
Lane Hutson $750,000 (3)
-Salary Remaining : $316,474
Total Pro Players22
Salary Commitment
Year 26 : $79,488,500
Year 27 : $54,021,500
Year 28 : $33,808,999
Year 29 : $39,058,997
Salary Average Commitment
Year 26 : $21,367,000
Year 27 : $7,700,000
Year 28 : $6,900,000
Year 29 : $400,000
Salary Cap with 1 Way Contract
Year 26 : $79,488,500
Year 27 : $54,021,500
Year 28 : $24,584,000
Year 29 : $18,084,000

Farm Players Salaries

Filip Zadina $182,500 (1)
Salary Remaining : $71,220
Max Pacioretty $97,500 (2)
Salary Remaining : $38,049
Nicolas Aube-Kubel $97,500 (2)
Salary Remaining : $38,049
Jacob Bryson $90,000 (3)
Salary Remaining : $35,122
Karson Kuhlman $82,500 (1)
Salary Remaining : $32,195
Zach Fucale $75,000 (1)
Salary Remaining : $29,268
Hendrix Lapierre $75,000 (2)
Salary Remaining : $29,268
Nolan Allan $75,000 (3)
Salary Remaining : $29,268
Marc Del Gaizo $75,000 (1)
Salary Remaining : $29,268
Emil Martinsen Lilleberg $75,000 (2)
Salary Remaining : $29,268
Oscar Back $75,000 (1)
Salary Remaining : $29,268
Elmer Soderblom $75,000 (3)
Salary Remaining : $29,268
Jack Campbell $70,000 (1)
Salary Remaining : $27,317
Total Farm Players13
Salary Commitment
Year 26 : $1,145,000
Year 27 : $585,000
Year 28 : $1,150,000
Year 29 : $0
Salary Average Commitment
Year 26 : $640,000
Year 27 : $330,000
Year 28 : $160,000
Year 29 : $0

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 7200 - $88 - 5,912 - 82.11%
Level 2: 6100 - $60 - 5,960 - 97.71%
Level 3: 2500 - $39 - 2,409 - 96.35%
Level 4: 5000 - $24 - 4,946 - 98.91%
Luxury : 1200 - $124 - 979 - 81.58%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %20,206 - 91.84%
Average Income per Game$1,260,401
Year to Date Revenue$30,249,620

Expense

Pro Players Total Salaries$87,434,857
Farm Players Total Salaries$1,145,000
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,931,583
Farm Year To Date Expenses$682,154
Pro Salary Cap To Date$50,758,163
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,426,814
Pro Remaining Season Days73
Pro Expenses Per Days$505,404
Pro Estimated Expenses$36,894,492
Farm Remaining Season Days64
Farm Expenses Per Days$6,982
Farm Estimated Expenses$446,848
Estimated Season Expenses$37,341,340
Estimated Season Salary Cap$87,652,655
Estimate Under Maximum Salary Cap of $88,000,000$347,345
Estimate Over Minimum Salary Cap of $65,000,000 $22,652,655
Current Bank Account$43,647,390
Projected Bank Account$27,732,864

Pro Players Salaries

Artemi Panarin $11,642,860 (2)
-Salary Remaining : $4,912,882
Jack Eichel $10,000,000 (2)
-Salary Remaining : $4,219,653
Patrik Laine $8,700,000 (3)
-Salary Remaining : $3,671,098
Leon Draisaitl $8,500,000 (1)
-Salary Remaining : $3,586,705
Ilya Sorokin $8,250,000 (3)
-Salary Remaining : $3,481,214
Andrei Svechnikov $7,750,000 (1)
-Salary Remaining : $3,270,231
Chris Kreider $6,500,000 (4)
-Salary Remaining : $2,742,775
Cam Fowler $6,500,000 (1)
-Salary Remaining : $2,742,775
Carter Verhaeghe $4,167,000 (1)
-Salary Remaining : $1,758,329
Ilya Lyubushkin $2,500,000 (2)
-Salary Remaining : $1,054,913
Barclay Goodrow $2,500,000 (3)
-Salary Remaining : $1,054,913
Scott Mayfield $1,800,000 (2)
-Salary Remaining : $759,538
Joel Hanley $1,500,000 (2)
-Salary Remaining : $632,948
Kevin Rooney $1,500,000 (3)
-Salary Remaining : $632,948
William Carrier $1,250,000 (4)
-Salary Remaining : $527,457
Joey Daccord $1,200,000 (2)
-Salary Remaining : $506,358
Tyler Motte $1,000,000 (4)
-Salary Remaining : $421,965
Fabian Zetterlund $725,000 (1)
-Salary Remaining : $305,925
Kaiden Guhle $725,000 (1)
-Salary Remaining : $305,925
Thomas Harley $725,000 (1)
-Salary Remaining : $305,925
Total Pro Players20
Salary Commitment
Year 26 : $87,434,857
Year 27 : $62,142,857
Year 28 : $30,999,999
Year 29 : $12,249,999
Salary Average Commitment
Year 26 : $13,775,000
Year 27 : $1,300,000
Year 28 : $700,000
Year 29 : $300,000
Salary Cap with 1 Way Contract
Year 26 : $87,434,857
Year 27 : $58,342,857
Year 28 : $29,700,000
Year 29 : $8,750,000

Farm Players Salaries

Mark Pysyk $140,000 (1)
Salary Remaining : $54,634
Jake Livingstone $102,500 (2)
Salary Remaining : $40,000
Akito Hirose $102,500 (2)
Salary Remaining : $40,000
Juho Lammikko $100,000 (1)
Salary Remaining : $39,024
Zach Parise $100,000 (1)
Salary Remaining : $39,024
Michael Stone $97,500 (1)
Salary Remaining : $38,049
Vadim Zherenko $95,000 (1)
Salary Remaining : $37,073
Michael McNiven $95,000 (4)
Salary Remaining : $37,073
Zachary Hayes $87,500 (1)
Salary Remaining : $34,146
Emil Andrae $75,000 (3)
Salary Remaining : $29,268
Declan Chisholm $75,000 (1)
Salary Remaining : $29,268
Anders Bjork $75,000 (2)
Salary Remaining : $29,268
Total Farm Players12
Salary Commitment
Year 26 : $1,145,000
Year 27 : $1,375,000
Year 28 : $170,000
Year 29 : $95,000
Salary Average Commitment
Year 26 : $580,000
Year 27 : $115,000
Year 28 : $85,000
Year 29 : $10,000

Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7200 - $88 - 5,907 - 82.05%
Level 2: 6100 - $63 - 4,905 - 80.41%
Level 3: 2500 - $43 - 2,003 - 80.14%
Level 4: 5000 - $27 - 4,936 - 98.72%
Luxury : 1200 - $123 - 994 - 82.83%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %18,746 - 85.21%
Average Income per Game$1,217,378
Year to Date Revenue$29,217,078

Expense

Pro Players Total Salaries$81,394,150
Farm Players Total Salaries$1,177,500
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,048,600
Farm Year To Date Expenses$713,732
Pro Salary Cap To Date$47,048,600
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,695,430
Pro Remaining Season Days73
Pro Expenses Per Days$470,486
Pro Estimated Expenses$34,345,478
Farm Remaining Season Days64
Farm Expenses Per Days$7,180
Farm Estimated Expenses$459,520
Estimated Season Expenses$34,804,998
Estimated Season Salary Cap$81,394,078
Estimate Under Maximum Salary Cap of $88,000,000$6,605,922
Estimate Over Minimum Salary Cap of $65,000,000 $16,394,078
Current Bank Account$24,109,891
Projected Bank Account$10,000,323

Pro Players Salaries

Damon Severson $6,250,000 (4)
-Salary Remaining : $2,637,283
Teuvo Teravainen $5,800,000 (4)
-Salary Remaining : $2,447,399
Jaccob Slavin $5,300,000 (3)
-Salary Remaining : $2,236,416
Travis Sanheim $5,250,000 (5)
-Salary Remaining : $2,215,318
JT Compher $5,100,000 (4)
-Salary Remaining : $2,152,023
Alex Wennberg $5,000,000 (4)
-Salary Remaining : $2,109,827
Nick Foligno $4,500,000 (4)
-Salary Remaining : $1,898,844
Blake Coleman $4,500,000 (1)
-Salary Remaining : $1,898,844
Mikey Anderson $4,125,000 (4)
-Salary Remaining : $1,740,607
Ryan Hartman $4,000,000 (4)
-Salary Remaining : $1,687,861
Alexandre Carrier $3,750,000 (2)
-Salary Remaining : $1,582,370
Yegor Sharangovich $3,100,000 (3)
-Salary Remaining : $1,308,092
Josh Anderson $2,775,000 (3)
-Salary Remaining : $1,170,954
Brett Kulak $2,750,000 (3)
-Salary Remaining : $1,160,405
Matt Grzelcyk $2,750,000 (3)
-Salary Remaining : $1,160,405
Noah Cates $2,625,000 (4)
-Salary Remaining : $1,107,659
Stuart Skinner $2,600,000 (4)
-Salary Remaining : $1,097,110
Trent Frederic $2,300,000 (3)
-Salary Remaining : $970,520
Nicolas Hague $2,294,150 (4)
-Salary Remaining : $968,052
Joe Veleno $2,275,000 (1)
-Salary Remaining : $959,971
Colin Miller $1,975,000 (2)
-Salary Remaining : $833,382
Alex Lyon $900,000 (2)
-Salary Remaining : $379,769
Pavel Dorofeyev $750,000 (2)
-Salary Remaining : $316,474
Jake Neighbours $725,000 (1)
-Salary Remaining : $305,925
Total Pro Players24
Salary Commitment
Year 26 : $81,394,150
Year 27 : $83,675,000
Year 28 : $88,699,998
Year 29 : $65,524,998
Salary Average Commitment
Year 26 : $8,437,500
Year 27 : $7,612,500
Year 28 : $6,562,500
Year 29 : $5,962,500
Salary Cap with 1 Way Contract
Year 26 : $81,394,150
Year 27 : $73,894,150
Year 28 : $66,519,150
Year 29 : $47,544,150

Farm Players Salaries

Thomas Novak $350,000 (2)
Salary Remaining : $136,585
Rasmus Kupari $100,000 (1)
Salary Remaining : $39,024
Oliver Wahlstrom $100,000 (1)
Salary Remaining : $39,024
Malcolm Subban $97,500 (3)
Salary Remaining : $38,049
Kyle MacLean $97,500 (3)
Salary Remaining : $38,049
Vincent Desharnais $97,500 (2)
Salary Remaining : $38,049
Ryan Shea $97,500 (4)
Salary Remaining : $38,049
Ivan Prosvetov $90,000 (4)
Salary Remaining : $35,122
Benoit Olivier Groulx $75,000 (1)
Salary Remaining : $29,268
Nils Aman $72,500 (1)
Salary Remaining : $28,293
Total Farm Players10
Salary Commitment
Year 26 : $1,177,500
Year 27 : $1,740,000
Year 28 : $1,292,500
Year 29 : $1,097,500
Salary Average Commitment
Year 26 : $290,000
Year 27 : $122,500
Year 28 : $40,000
Year 29 : $20,000

Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 7200 - $80 - 7,035 - 97.71%
Level 2: 6100 - $50 - 5,994 - 98.26%
Level 3: 2500 - $30 - 2,480 - 99.18%
Level 4: 5000 - $20 - 4,982 - 99.64%
Luxury : 1200 - $110 - 1,170 - 97.46%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %21,660 - 98.45%
Average Income per Game$1,211,788
Year to Date Revenue$29,082,913

Expense

Pro Players Total Salaries$88,968,833
Farm Players Total Salaries$1,157,500
Coaches Total Salaries$700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,404,266
Farm Year To Date Expenses$749,556
Pro Salary Cap To Date$50,066,477
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,600,397
Pro Remaining Season Days73
Pro Expenses Per Days$514,271
Pro Estimated Expenses$37,541,783
Farm Remaining Season Days64
Farm Expenses Per Days$7,058
Farm Estimated Expenses$451,712
Estimated Season Expenses$37,993,495
Estimated Season Salary Cap$86,157,750
Estimate Under Maximum Salary Cap of $88,000,000$1,842,250
Estimate Over Minimum Salary Cap of $65,000,000 $21,157,750
Current Bank Account$105,965,645
Projected Bank Account$88,572,547

Pro Players Salaries

Zach Werenski $9,583,333 (3)
-Salary Remaining : $4,043,834
Alex Ovechkin $9,500,000 (2)
-Salary Remaining : $4,008,671
Tim Stutzle $8,350,000 (3)
-Salary Remaining : $3,523,410
Quinn Hughes $7,850,000 (1)
-Salary Remaining : $3,312,428
William Nylander $6,963,000 (5)
-Salary Remaining : $2,938,145
Brock Nelson $6,000,000 (1)
-Salary Remaining : $2,531,792
William Karlsson $5,900,000 (2)
-Salary Remaining : $2,489,595
Esa Lindell $5,800,000 (3)
-Salary Remaining : $2,447,399
Rasmus Ristolainen $3,825,000 (4)
-Salary Remaining : $1,614,017
Filip Gustavsson $3,750,000 (3)
-Salary Remaining : $1,582,370
Gabriel Vilardi (Out of Payroll) $3,437,500 (1)
-Salary Remaining : $1,450,506
Jason Zucker $2,750,000 (1)
-Salary Remaining : $1,160,405
Jason Dickinson $2,650,000 (1)
-Salary Remaining : $1,118,208
Noel Acciari $2,500,000 (2)
-Salary Remaining : $1,054,913
Jacob Middleton $2,450,000 (4)
-Salary Remaining : $1,033,815
Joe Pavelski $1,200,000 (2)
-Salary Remaining : $506,358
James Reimer $1,200,000 (2)
-Salary Remaining : $506,358
Logan O Connor $1,050,000 (3)
-Salary Remaining : $443,064
Dmitry Kulikov $1,000,000 (2)
-Salary Remaining : $421,965
Justin Danforth $900,000 (3)
-Salary Remaining : $379,769
Mark Kastelic $835,000 (4)
-Salary Remaining : $352,341
Michael McCarron $750,000 (1)
-Salary Remaining : $316,474
Jake Sanderson $725,000 (1)
-Salary Remaining : $305,925
Total Pro Players23
Salary Commitment
Year 26 : $88,968,833
Year 27 : $71,975,000
Year 28 : $53,725,000
Year 29 : $21,241,667
Salary Average Commitment
Year 26 : $31,888,000
Year 27 : $19,063,000
Year 28 : $18,463,000
Year 29 : $7,263,000
Salary Cap with 1 Way Contract
Year 26 : $88,968,833
Year 27 : $64,806,333
Year 28 : $43,506,333
Year 29 : $14,073,000

Farm Players Salaries

Marc McLaughlin $130,000 (1)
Salary Remaining : $50,732
Tim Berni $120,000 (2)
Salary Remaining : $46,829
Tye Kartye $110,000 (3)
Salary Remaining : $42,927
Calle Jarnkrok $102,500 (1)
Salary Remaining : $40,000
Antti Raanta $97,500 (1)
Salary Remaining : $38,049
Collin Delia $97,500 (1)
Salary Remaining : $38,049
Cole Koepke $97,500 (4)
Salary Remaining : $38,049
Robert Bortuzzo $97,500 (1)
Salary Remaining : $38,049
Gustav Lindstrom $77,500 (4)
Salary Remaining : $30,244
John Leonard $77,500 (4)
Salary Remaining : $30,244
John Ludvig $75,000 (2)
Salary Remaining : $29,268
Albert Johansson $75,000 (2)
Salary Remaining : $29,268
Total Farm Players12
Salary Commitment
Year 26 : $1,157,500
Year 27 : $1,555,000
Year 28 : $2,207,500
Year 29 : $2,097,500
Salary Average Commitment
Year 26 : $430,000
Year 27 : $200,000
Year 28 : $40,000
Year 29 : $30,000

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7200 - $89 - 5,822 - 80.86%
Level 2: 6100 - $65 - 4,768 - 78.17%
Level 3: 2500 - $43 - 1,987 - 79.48%
Level 4: 5000 - $28 - 4,108 - 82.17%
Luxury : 1200 - $128 - 944 - 78.70%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %17,630 - 80.14%
Average Income per Game$1,195,461
Year to Date Revenue$28,691,073

Expense

Pro Players Total Salaries$86,310,714
Farm Players Total Salaries$1,110,000
Coaches Total Salaries$700,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,741,927
Farm Year To Date Expenses$666,865
Pro Salary Cap To Date$49,246,467
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,322,843
Pro Remaining Season Days73
Pro Expenses Per Days$498,906
Pro Estimated Expenses$36,420,138
Farm Remaining Season Days64
Farm Expenses Per Days$6,768
Farm Estimated Expenses$433,152
Estimated Season Expenses$36,853,290
Estimated Season Salary Cap$85,666,605
Estimate Under Maximum Salary Cap of $88,000,000$2,333,395
Estimate Over Minimum Salary Cap of $65,000,000 $20,666,605
Current Bank Account$106,711,809
Projected Bank Account$90,181,362

Pro Players Salaries

Cale Makar $9,000,000 (4)
-Salary Remaining : $3,797,688
Jack Hughes $9,000,000 (2)
-Salary Remaining : $3,797,688
Filip Forsberg $8,500,000 (4)
-Salary Remaining : $3,586,705
J.T. Miller $8,000,000 (2)
-Salary Remaining : $3,375,723
Connor Hellebuyck $7,850,000 (5)
-Salary Remaining : $3,312,428
Adam Larsson $5,000,000 (2)
-Salary Remaining : $2,109,827
Radko Gudas $5,000,000 (1)
-Salary Remaining : $2,109,827
Brayden McNabb $4,600,000 (2)
-Salary Remaining : $1,941,040
Mattias Samuelsson $4,285,714 (5)
-Salary Remaining : $1,808,423
Cody Ceci $4,100,000 (3)
-Salary Remaining : $1,730,058
Boone Jenner $3,750,000 (2)
-Salary Remaining : $1,582,370
Frank Vatrano $3,650,000 (3)
-Salary Remaining : $1,540,173
Eeli Tolvanen $3,475,000 (4)
-Salary Remaining : $1,466,329
Trevor Moore $2,300,000 (2)
-Salary Remaining : $970,520
Kevin Stenlund $2,000,000 (2)
-Salary Remaining : $843,931
Eric Comrie $1,250,000 (1)
-Salary Remaining : $527,457
Bobby McMann $1,000,000 (2)
-Salary Remaining : $421,965
Sam Carrick $975,000 (1)
-Salary Remaining : $411,416
Simon Benoit $975,000 (1)
-Salary Remaining : $411,416
Kiefer Sherwood $875,000 (1)
-Salary Remaining : $369,220
Wyatt Johnston $725,000 (1)
-Salary Remaining : $305,925
Total Pro Players21
Salary Commitment
Year 26 : $86,310,714
Year 27 : $77,160,714
Year 28 : $48,035,713
Year 29 : $41,285,712
Salary Average Commitment
Year 26 : $6,375,000
Year 27 : $2,700,000
Year 28 : $1,300,000
Year 29 : $1,100,000
Salary Cap with 1 Way Contract
Year 26 : $86,310,714
Year 27 : $76,510,714
Year 28 : $40,860,714
Year 29 : $33,110,714

Farm Players Salaries

Nils Hoglander $110,000 (1)
Salary Remaining : $42,927
Jaxson Stauber $97,500 (2)
Salary Remaining : $38,049
Mattias Janmark $97,500 (2)
Salary Remaining : $38,049
Derek Ryan $97,500 (4)
Salary Remaining : $38,049
Sam Malinski $97,500 (3)
Salary Remaining : $38,049
Cal Clutterbuck $97,500 (4)
Salary Remaining : $38,049
Marcus Johansson $97,500 (1)
Salary Remaining : $38,049
Nikolai Knyzhov $97,500 (2)
Salary Remaining : $38,049
Hudson Fasching $90,000 (2)
Salary Remaining : $35,122
Ian Mitchell $77,500 (4)
Salary Remaining : $30,244
Petr Kvaca $75,000 (1)
Salary Remaining : $29,268
Alexander Alexeyev $75,000 (1)
Salary Remaining : $29,268
Total Farm Players12
Salary Commitment
Year 26 : $1,110,000
Year 27 : $752,500
Year 28 : $1,292,500
Year 29 : $1,195,000
Salary Average Commitment
Year 26 : $310,000
Year 27 : $80,000
Year 28 : $40,000
Year 29 : $30,000

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 7200 - $87 - 5,955 - 82.70%
Level 2: 6100 - $61 - 5,140 - 84.26%
Level 3: 2500 - $40 - 2,425 - 96.99%
Level 4: 5000 - $25 - 4,888 - 97.75%
Luxury : 1200 - $122 - 1,006 - 83.82%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %19,413 - 88.24%
Average Income per Game$1,220,424
Year to Date Revenue$29,290,185

Expense

Pro Players Total Salaries$88,025,000
Farm Players Total Salaries$665,000
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,968,795
Farm Year To Date Expenses$439,616
Pro Salary Cap To Date$48,016,342
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,747,214
Pro Remaining Season Days73
Pro Expenses Per Days$508,815
Pro Estimated Expenses$37,143,495
Farm Remaining Season Days64
Farm Expenses Per Days$4,055
Farm Estimated Expenses$259,520
Estimated Season Expenses$37,403,015
Estimated Season Salary Cap$83,060,576
Estimate Under Maximum Salary Cap of $88,000,000$4,939,424
Estimate Over Minimum Salary Cap of $65,000,000 $18,060,576
Current Bank Account$110,502,614
Projected Bank Account$93,846,813

Pro Players Salaries

Connor McDavid $12,500,000 (2)
-Salary Remaining : $5,274,566
Rasmus Dahlin $11,000,000 (5)
-Salary Remaining : $4,641,618
Matthew Tkachuk $9,500,000 (3)
-Salary Remaining : $4,008,671
Jeremy Swayman $8,250,000 (4)
-Salary Remaining : $3,481,214
Mattias Ekholm $6,250,000 (4)
-Salary Remaining : $2,637,283
Brad Marchand $6,125,000 (5)
-Salary Remaining : $2,584,538
Ryan McDonagh $5,375,000 (2)
-Salary Remaining : $2,268,064
Drake Batherson (Out of Payroll) $4,975,000 (3)
-Salary Remaining : $2,099,277
Matt Roy $3,900,000 (2)
-Salary Remaining : $1,645,665
Alex Killorn $3,500,000 (2)
-Salary Remaining : $1,476,879
Carson Soucy $3,025,000 (3)
-Salary Remaining : $1,276,445
Cole Sillinger $2,250,000 (2)
-Salary Remaining : $949,422
Jake Evans $2,100,000 (3)
-Salary Remaining : $886,127
Ilya Samsonov $1,800,000 (2)
-Salary Remaining : $759,538
Joel Kiviranta $975,000 (3)
-Salary Remaining : $411,416
Connor Brown $975,000 (3)
-Salary Remaining : $411,416
Morgan Barron $975,000 (1)
-Salary Remaining : $411,416
Cale Fleury $800,000 (4)
-Salary Remaining : $337,572
Tyson Jost $775,000 (3)
-Salary Remaining : $327,023
Macklin Celebrini $750,000 (3)
-Salary Remaining : $316,474
Connor Zary $750,000 (2)
-Salary Remaining : $316,474
Henry Thrun $750,000 (2)
-Salary Remaining : $316,474
Justin Barron $725,000 (1)
-Salary Remaining : $305,925
Total Pro Players23
Salary Commitment
Year 26 : $88,025,000
Year 27 : $93,739,999
Year 28 : $67,689,998
Year 29 : $44,499,998
Salary Average Commitment
Year 26 : $14,225,000
Year 27 : $12,800,000
Year 28 : $10,700,000
Year 29 : $1,100,000
Salary Cap with 1 Way Contract
Year 26 : $88,025,000
Year 27 : $86,325,000
Year 28 : $55,500,000
Year 29 : $32,425,000

Farm Players Salaries

Arshdeep Bains $100,000 (3)
Salary Remaining : $39,024
Chris Driedger $97,500 (3)
Salary Remaining : $38,049
Antoine Bibeau $90,000 (2)
Salary Remaining : $35,122
Tobias Bjornfot $77,500 (1)
Salary Remaining : $30,244
Ville Heinola $75,000 (2)
Salary Remaining : $29,268
William Smith $75,000 (3)
Salary Remaining : $29,268
Emil Heineman $75,000 (3)
Salary Remaining : $29,268
Cutter Gauthier $75,000 (3)
Salary Remaining : $29,268
Total Farm Players8
Salary Commitment
Year 26 : $665,000
Year 27 : $587,500
Year 28 : $422,500
Year 29 : $0
Salary Average Commitment
Year 26 : $135,000
Year 27 : $135,000
Year 28 : $50,000
Year 29 : $0

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 7200 - $79 - 7,032 - 97.66%
Level 2: 6100 - $55 - 5,984 - 98.09%
Level 3: 2500 - $39 - 2,437 - 97.47%
Level 4: 5000 - $26 - 4,882 - 97.64%
Luxury : 1200 - $118 - 1,177 - 98.06%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %21,511 - 97.78%
Average Income per Game$1,295,229
Year to Date Revenue$31,085,502

Expense

Pro Players Total Salaries$60,592,000
Farm Players Total Salaries$842,500
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$44,585,554
Farm Year To Date Expenses$494,620
Pro Salary Cap To Date$44,478,615
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,018,897
Pro Remaining Season Days73
Pro Expenses Per Days$350,243
Pro Estimated Expenses$25,567,739
Farm Remaining Season Days64
Farm Expenses Per Days$5,137
Farm Estimated Expenses$328,768
Estimated Season Expenses$25,896,507
Estimated Season Salary Cap$70,046,354
Estimate Under Maximum Salary Cap of $88,000,000$17,953,646
Estimate Over Minimum Salary Cap of $65,000,000 $5,046,354
Current Bank Account$26,924,679
Projected Bank Account$23,047,069

Pro Players Salaries

Noah Hanifin $7,350,000 (2)
-Salary Remaining : $3,101,445
David Pastrnak $6,667,000 (5)
-Salary Remaining : $2,813,243
Shayne Gostisbehere $5,600,000 (2)
-Salary Remaining : $2,363,006
Frederik Andersen $4,500,000 (1)
-Salary Remaining : $1,898,844
Christopher Tanev $4,500,000 (4)
-Salary Remaining : $1,898,844
Lawson Crouse $4,300,000 (2)
-Salary Remaining : $1,814,451
Alex Iafallo $4,000,000 (1)
-Salary Remaining : $1,687,861
Jeff Petry $3,250,000 (1)
-Salary Remaining : $1,371,387
Cam Talbot $3,100,000 (1)
-Salary Remaining : $1,308,092
Marcus Foligno $3,100,000 (1)
-Salary Remaining : $1,308,092
Vladislav Namestnikov $2,500,000 (2)
-Salary Remaining : $1,054,913
Olli Maatta $2,500,000 (4)
-Salary Remaining : $1,054,913
Nick Bjugstad $2,100,000 (3)
-Salary Remaining : $886,127
Alexander Barabanov $1,500,000 (1)
-Salary Remaining : $632,948
Christian Fischer $1,125,000 (2)
-Salary Remaining : $474,711
Liam O Brien $1,000,000 (2)
-Salary Remaining : $421,965
Erik Gustafsson $975,000 (1)
-Salary Remaining : $411,416
Justin Dowling $950,000 (2)
-Salary Remaining : $400,867
Josh Dunne $800,000 (2)
-Salary Remaining : $337,572
Josh Mahura $775,000 (3)
-Salary Remaining : $327,023
Total Pro Players20
Salary Commitment
Year 26 : $60,592,000
Year 27 : $53,757,499
Year 28 : $21,257,500
Year 29 : $18,250,000
Salary Average Commitment
Year 26 : $14,767,000
Year 27 : $12,267,000
Year 28 : $11,467,000
Year 29 : $11,267,000
Salary Cap with 1 Way Contract
Year 26 : $60,592,000
Year 27 : $40,167,000
Year 28 : $16,542,000
Year 29 : $13,667,000

Farm Players Salaries

Mike Hardman $140,000 (1)
Salary Remaining : $54,634
Kenneth Appleby $95,000 (4)
Salary Remaining : $37,073
Jacob Moverare $77,500 (4)
Salary Remaining : $30,244
Mason Shaw $77,500 (4)
Salary Remaining : $30,244
Logan Brown $77,500 (3)
Salary Remaining : $30,244
Dylan Wells $75,000 (2)
Salary Remaining : $29,268
Wade Allison $75,000 (3)
Salary Remaining : $29,268
Laurent Dauphin $75,000 (1)
Salary Remaining : $29,268
Tyler Kleven $75,000 (3)
Salary Remaining : $29,268
Victor Mete $75,000 (3)
Salary Remaining : $29,268
Total Farm Players10
Salary Commitment
Year 26 : $842,500
Year 27 : $2,477,500
Year 28 : $5,170,000
Year 29 : $2,095,000
Salary Average Commitment
Year 26 : $392,500
Year 27 : $252,500
Year 28 : $177,500
Year 29 : $10,000

GoldenKnights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 7200 - $90 - 5,896 - 81.89%
Level 2: 6100 - $64 - 4,818 - 78.99%
Level 3: 2500 - $42 - 2,017 - 80.67%
Level 4: 5000 - $28 - 4,076 - 81.53%
Luxury : 1200 - $124 - 975 - 81.22%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %17,782 - 80.83%
Average Income per Game$1,205,031
Year to Date Revenue$28,920,745

Expense

Pro Players Total Salaries$79,487,500
Farm Players Total Salaries$735,000
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,168,200
Farm Year To Date Expenses$533,078
Pro Salary Cap To Date$47,168,200
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,485,528
Pro Remaining Season Days73
Pro Expenses Per Days$459,465
Pro Estimated Expenses$33,540,945
Farm Remaining Season Days64
Farm Expenses Per Days$4,482
Farm Estimated Expenses$286,848
Estimated Season Expenses$33,827,793
Estimated Season Salary Cap$80,709,145
Estimate Under Maximum Salary Cap of $88,000,000$7,290,855
Estimate Over Minimum Salary Cap of $65,000,000 $15,709,145
Current Bank Account$100,091,923
Projected Bank Account$86,749,658

Pro Players Salaries

Jamie Benn $9,000,000 (4)
-Salary Remaining : $3,797,688
Elvis Merzlikins $6,800,000 (3)
-Salary Remaining : $2,869,364
Jonathan Marchessault $6,125,000 (2)
-Salary Remaining : $2,584,538
Sean Durzi $6,000,000 (4)
-Salary Remaining : $2,531,792
Dmitry Orlov $5,100,000 (1)
-Salary Remaining : $2,152,023
David Perron $4,750,000 (2)
-Salary Remaining : $2,004,335
Anthony Mantha $4,600,000 (2)
-Salary Remaining : $1,941,040
Radek Faksa $4,100,000 (3)
-Salary Remaining : $1,730,058
Andre Burakovsky $3,250,000 (4)
-Salary Remaining : $1,371,387
Anthony Duclair $3,000,000 (1)
-Salary Remaining : $1,265,896
Brendan Gallagher $3,000,000 (2)
-Salary Remaining : $1,265,896
Ivan Fedotov $2,900,000 (4)
-Salary Remaining : $1,223,699
Sam Lafferty $2,500,000 (3)
-Salary Remaining : $1,054,913
Nico Sturm $2,500,000 (3)
-Salary Remaining : $1,054,913
Sammy Blais $2,250,000 (1)
-Salary Remaining : $949,422
Ethan Bear $2,062,500 (2)
-Salary Remaining : $870,303
Patrik Nemeth $1,250,000 (1)
-Salary Remaining : $527,457
Laurent Brossoit $1,200,000 (2)
-Salary Remaining : $506,358
Arttu Hyry $1,100,000 (4)
-Salary Remaining : $464,162
Zach Aston-Reese $975,000 (3)
-Salary Remaining : $411,416
Nikita Zaitsev $975,000 (3)
-Salary Remaining : $411,416
Jesse Puljujarvi $800,000 (3)
-Salary Remaining : $337,572
Kailer Yamamoto $775,000 (4)
-Salary Remaining : $327,023
Philip Kemp $775,000 (3)
-Salary Remaining : $327,023
Pontus Holmberg $750,000 (1)
-Salary Remaining : $316,474
Denton Mateychuk $750,000 (3)
-Salary Remaining : $316,474
Kevin Korchinski $750,000 (2)
-Salary Remaining : $316,474
John Jason Peterka $725,000 (1)
-Salary Remaining : $305,925
Kent Johnson $725,000 (1)
-Salary Remaining : $305,925
Total Pro Players29
Salary Commitment
Year 26 : $79,487,500
Year 27 : $65,599,999
Year 28 : $62,624,997
Year 29 : $33,249,998
Salary Average Commitment
Year 26 : $22,875,000
Year 27 : $15,400,000
Year 28 : $14,050,000
Year 29 : $12,500,000
Salary Cap with 1 Way Contract
Year 26 : $79,487,500
Year 27 : $65,687,500
Year 28 : $43,200,000
Year 29 : $23,025,000

Farm Players Salaries

Michael Houser $97,500 (1)
Salary Remaining : $38,049
Jon Gillies $97,500 (3)
Salary Remaining : $38,049
Josh Leivo $85,000 (1)
Salary Remaining : $33,171
Matt Luff $77,500 (2)
Salary Remaining : $30,244
Gerry Mayhew $77,500 (1)
Salary Remaining : $30,244
Olle Lycksell $75,000 (1)
Salary Remaining : $29,268
Jiri Kulich $75,000 (3)
Salary Remaining : $29,268
Evgeny Svechnikov $75,000 (2)
Salary Remaining : $29,268
Denis Malgin $75,000 (2)
Salary Remaining : $29,268
Total Farm Players9
Salary Commitment
Year 26 : $735,000
Year 27 : $2,250,000
Year 28 : $172,500
Year 29 : $0
Salary Average Commitment
Year 26 : $200,000
Year 27 : $50,000
Year 28 : $20,000
Year 29 : $0

Hawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7200 - $90 - 5,681 - 78.90%
Level 2: 6100 - $60 - 5,914 - 96.95%
Level 3: 2500 - $40 - 2,451 - 98.02%
Level 4: 5000 - $25 - 4,944 - 98.88%
Luxury : 1200 - $120 - 1,159 - 96.56%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %20,148 - 91.58%
Average Income per Game$1,275,841
Year to Date Revenue$30,620,193

Expense

Pro Players Total Salaries$83,655,000
Farm Players Total Salaries$1,065,000
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,418,041
Farm Year To Date Expenses$693,284
Pro Salary Cap To Date$50,418,041
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,689,303
Pro Remaining Season Days73
Pro Expenses Per Days$483,555
Pro Estimated Expenses$35,299,515
Farm Remaining Season Days64
Farm Expenses Per Days$6,494
Farm Estimated Expenses$415,616
Estimated Season Expenses$35,715,131
Estimated Season Salary Cap$85,717,556
Estimate Under Maximum Salary Cap of $88,000,000$2,282,444
Estimate Over Minimum Salary Cap of $65,000,000 $20,717,556
Current Bank Account$35,366,658
Projected Bank Account$21,340,830

Pro Players Salaries

Mitchell Marner $10,905,000 (2)
-Salary Remaining : $4,601,532
Sebastian Aho $9,750,000 (3)
-Salary Remaining : $4,114,162
Miro Heiskanen $8,450,000 (1)
-Salary Remaining : $3,565,607
Ivan Provorov $6,750,000 (2)
-Salary Remaining : $2,848,266
Martin Necas $6,500,000 (4)
-Salary Remaining : $2,742,775
Quinton Byfield $6,250,000 (4)
-Salary Remaining : $2,637,283
Jaden Schwartz $5,000,000 (1)
-Salary Remaining : $2,109,827
Ukko-Pekka Luukkonen $4,750,000 (4)
-Salary Remaining : $2,004,335
Rasmus Andersson $4,550,000 (2)
-Salary Remaining : $1,919,942
Mason Marchment $4,500,000 (3)
-Salary Remaining : $1,898,844
Jordan Eberle $3,325,000 (2)
-Salary Remaining : $1,403,035
Vladislav Gavrikov $3,250,000 (5)
-Salary Remaining : $1,371,387
Joel Edmundson $3,200,000 (2)
-Salary Remaining : $1,350,289
Warren Foegele $2,750,000 (1)
-Salary Remaining : $1,160,405
Ryan Mcleod $2,100,000 (1)
-Salary Remaining : $886,127
Pyotr Kochetkov $2,000,000 (4)
-Salary Remaining : $843,931
Michael Amadio $925,000 (1)
-Salary Remaining : $390,318
Ryker Evans $750,000 (3)
-Salary Remaining : $316,474
Nikolai Kovalenko $750,000 (3)
-Salary Remaining : $316,474
Jalen Chatfield $750,000 (2)
-Salary Remaining : $316,474
Jack Drury $725,000 (1)
-Salary Remaining : $305,925
Simon Holmstrom $725,000 (1)
-Salary Remaining : $305,925
Total Pro Players22
Salary Commitment
Year 26 : $88,655,000
Year 27 : $71,730,000
Year 28 : $45,749,999
Year 29 : $37,999,998
Salary Average Commitment
Year 26 : $36,515,000
Year 27 : $30,665,000
Year 28 : $12,610,000
Year 29 : $3,200,000
Salary Cap with 1 Way Contract
Year 26 : $88,655,000
Year 27 : $67,980,000
Year 28 : $38,500,000
Year 29 : $22,750,000

Farm Players Salaries

Nikita Nesterenko $120,000 (2)
Salary Remaining : $46,829
Trevor Lewis $95,000 (2)
Salary Remaining : $37,073
Michael Eyssimont $80,000 (2)
Salary Remaining : $31,220
Cal Foote $80,000 (4)
Salary Remaining : $31,220
Rasmus Asplund $80,000 (3)
Salary Remaining : $31,220
Kevin Mandolese $77,500 (1)
Salary Remaining : $30,244
MacKenzie Entwistle $77,500 (1)
Salary Remaining : $30,244
Connor Mackey $77,500 (2)
Salary Remaining : $30,244
Jaret Anderson-Dolan $77,500 (1)
Salary Remaining : $30,244
Erik Kallgren $75,000 (2)
Salary Remaining : $29,268
Tyler Tucker $75,000 (1)
Salary Remaining : $29,268
Kristian Reichel $75,000 (1)
Salary Remaining : $29,268
Josiah Slavin $75,000 (1)
Salary Remaining : $29,268
Total Farm Players13
Salary Commitment
Year 26 : $1,065,000
Year 27 : $1,592,500
Year 28 : $1,080,000
Year 29 : $1,000,000
Salary Average Commitment
Year 26 : $357,500
Year 27 : $112,500
Year 28 : $20,000
Year 29 : $10,000

Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7200 - $87 - 6,081 - 84.46%
Level 2: 6100 - $60 - 5,911 - 96.91%
Level 3: 2500 - $41 - 2,050 - 81.99%
Level 4: 5000 - $32 - 3,636 - 72.72%
Luxury : 1200 - $121 - 1,019 - 84.94%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %18,697 - 84.99%
Average Income per Game$1,255,736
Year to Date Revenue$30,137,674

Expense

Pro Players Total Salaries$92,333,333
Farm Players Total Salaries$695,000
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,920,113
Farm Year To Date Expenses$445,082
Pro Salary Cap To Date$47,920,113
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,347,519
Pro Remaining Season Days73
Pro Expenses Per Days$533,719
Pro Estimated Expenses$38,961,487
Farm Remaining Season Days64
Farm Expenses Per Days$4,238
Farm Estimated Expenses$271,232
Estimated Season Expenses$39,232,719
Estimated Season Salary Cap$86,881,600
Estimate Under Maximum Salary Cap of $88,000,000$1,118,400
Estimate Over Minimum Salary Cap of $65,000,000 $21,881,600
Current Bank Account$68,410,867
Projected Bank Account$50,525,667

Pro Players Salaries

Brayden Point $9,500,000 (1)
-Salary Remaining : $4,008,671
Steven Stamkos $8,000,000 (4)
-Salary Remaining : $3,375,723
Kevin Fiala $7,875,000 (2)
-Salary Remaining : $3,322,977
Ryan Pulock $7,700,000 (3)
-Salary Remaining : $3,249,133
Owen Tippett $6,200,000 (4)
-Salary Remaining : $2,616,185
Kevin Lankinen $5,600,000 (4)
-Salary Remaining : $2,363,006
Joel Eriksson Ek $5,250,000 (2)
-Salary Remaining : $2,215,318
Erik Cernak $5,200,000 (2)
-Salary Remaining : $2,194,220
Yanni Gourde $5,166,666 (1)
-Salary Remaining : $2,180,154
Anton Lundell $5,000,000 (3)
-Salary Remaining : $2,109,827
Christian Dvorak $4,450,000 (1)
-Salary Remaining : $1,877,746
Andrew Copp $4,250,000 (4)
-Salary Remaining : $1,793,353
Jake Allen $3,850,000 (4)
-Salary Remaining : $1,624,566
Alexander Romanov $2,500,000 (1)
-Salary Remaining : $1,054,913
Luke Schenn $2,000,000 (2)
-Salary Remaining : $843,931
David Kampf $1,975,000 (1)
-Salary Remaining : $833,382
Beck Malenstyn $1,700,000 (4)
-Salary Remaining : $717,341
Robby Fabbri $1,350,000 (4)
-Salary Remaining : $569,653
Jake Walman $1,250,000 (1)
-Salary Remaining : $527,457
Colin Blackwell $1,000,000 (3)
-Salary Remaining : $421,965
Nick Seeler $1,000,000 (2)
-Salary Remaining : $421,965
Johnathan Kovacevic $766,667 (3)
-Salary Remaining : $323,507
Dmitri Voronkov $750,000 (2)
-Salary Remaining : $316,474
Logan Couture (Out of Payroll) $100,000 (2)
-Salary Remaining : $42,197
Total Pro Players24
Salary Commitment
Year 26 : $92,433,333
Year 27 : $76,675,000
Year 28 : $46,600,000
Year 29 : $28,900,000
Salary Average Commitment
Year 26 : $16,500,000
Year 27 : $3,075,000
Year 28 : $1,725,000
Year 29 : $700,000
Salary Cap with 1 Way Contract
Year 26 : $92,433,333
Year 27 : $67,591,667
Year 28 : $45,416,667
Year 29 : $30,950,000

Farm Players Salaries

Martin Jones $100,000 (1)
Salary Remaining : $39,024
Nick Cicek $97,500 (2)
Salary Remaining : $38,049
Jonas Rondbjerg $97,500 (2)
Salary Remaining : $38,049
Skyler Brind Amour $97,500 (4)
Salary Remaining : $38,049
Felix Sandstrom $77,500 (2)
Salary Remaining : $30,244
Riley Stillman $77,500 (3)
Salary Remaining : $30,244
Zachary L Heureux $75,000 (3)
Salary Remaining : $29,268
Jordan Harris $72,500 (1)
Salary Remaining : $28,293
Total Farm Players8
Salary Commitment
Year 26 : $695,000
Year 27 : $1,445,000
Year 28 : $250,000
Year 29 : $97,500
Salary Average Commitment
Year 26 : $390,000
Year 27 : $247,500
Year 28 : $155,000
Year 29 : $10,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial
Level 1: 7200 - $77 - 7,041 - 97.79%
Level 2: 6100 - $57 - 6,040 - 99.02%
Level 3: 2500 - $42 - 2,022 - 80.87%
Level 4: 5000 - $34 - 3,375 - 67.49%
Luxury : 1200 - $126 - 958 - 79.87%
Total Capacity :22000

Income

Home Games Left18
Average Attendance - %19,436 - 88.34%
Average Income per Game$1,255,122
Year to Date Revenue$28,867,795

Expense

Pro Players Total Salaries$81,800,000
Farm Players Total Salaries$930,000
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,239,733
Farm Year To Date Expenses$603,798
Pro Salary Cap To Date$48,239,733
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,592,187
Pro Remaining Season Days73
Pro Expenses Per Days$472,832
Pro Estimated Expenses$34,516,736
Farm Remaining Season Days64
Farm Expenses Per Days$5,671
Farm Estimated Expenses$362,944
Estimated Season Expenses$34,879,680
Estimated Season Salary Cap$82,756,469
Estimate Under Maximum Salary Cap of $88,000,000$5,243,531
Estimate Over Minimum Salary Cap of $65,000,000 $17,756,469
Current Bank Account$69,148,981
Projected Bank Account$56,861,488

Pro Players Salaries

Timo Meier $8,800,000 (2)
-Salary Remaining : $3,713,295
Mikhail Sergachev $8,500,000 (3)
-Salary Remaining : $3,586,705
Filip Hronek $7,250,000 (3)
-Salary Remaining : $3,059,249
Darcy Kuemper $6,800,000 (1)
-Salary Remaining : $2,869,364
Brock Boeser $6,650,000 (2)
-Salary Remaining : $2,806,069
Nick Schmaltz $5,850,000 (5)
-Salary Remaining : $2,468,497
Brian Dumoulin $5,700,000 (1)
-Salary Remaining : $2,405,202
Jordan Binnington $5,200,000 (2)
-Salary Remaining : $2,194,220
Rasmus Sandin $4,600,000 (5)
-Salary Remaining : $1,941,040
Dawson Mercer $4,000,000 (3)
-Salary Remaining : $1,687,861
Michael Bunting $3,275,000 (4)
-Salary Remaining : $1,381,936
Henri Jokiharju $3,100,000 (4)
-Salary Remaining : $1,308,092
Evgenii Dadonov $2,000,000 (1)
-Salary Remaining : $843,931
Adam Gaudette $1,975,000 (3)
-Salary Remaining : $833,382
Jake Bean $1,750,000 (3)
-Salary Remaining : $738,439
Anthony Beauvillier $1,250,000 (2)
-Salary Remaining : $527,457
Kevin Hayes $1,175,000 (2)
-Salary Remaining : $495,809
Steven Lorentz $925,000 (1)
-Salary Remaining : $390,318
Valtteri Puustinen $775,000 (4)
-Salary Remaining : $327,023
Olen Zellweger $750,000 (3)
-Salary Remaining : $316,474
Adam Fantilli $750,000 (2)
-Salary Remaining : $316,474
Shane Pinto $725,000 (1)
-Salary Remaining : $305,925
Total Pro Players22
Salary Commitment
Year 26 : $81,800,000
Year 27 : $67,650,000
Year 28 : $63,349,997
Year 29 : $30,874,998
Salary Average Commitment
Year 26 : $12,275,000
Year 27 : $9,350,000
Year 28 : $8,100,000
Year 29 : $6,250,000
Salary Cap with 1 Way Contract
Year 26 : $81,800,000
Year 27 : $65,650,000
Year 28 : $41,825,000
Year 29 : $17,600,000

Farm Players Salaries

Nikolas Matinpalo $97,500 (4)
Salary Remaining : $38,049
Keaton Middleton $97,500 (4)
Salary Remaining : $38,049
Nikita Tolopilo $95,000 (4)
Salary Remaining : $37,073
Marc Gatcomb $95,000 (3)
Salary Remaining : $37,073
Ondrej Pavel $92,500 (3)
Salary Remaining : $36,098
Givani Smith $80,000 (3)
Salary Remaining : $31,220
Dennis Cholowski $77,500 (3)
Salary Remaining : $30,244
Leevi Merilainen $75,000 (3)
Salary Remaining : $29,268
Wyatt Kaiser $75,000 (2)
Salary Remaining : $29,268
Akira Schmid $72,500 (1)
Salary Remaining : $28,293
Victor Soderstrom $72,500 (1)
Salary Remaining : $28,293
Total Farm Players11
Salary Commitment
Year 26 : $930,000
Year 27 : $782,500
Year 28 : $2,552,500
Year 29 : $290,000
Salary Average Commitment
Year 26 : $365,000
Year 27 : $220,000
Year 28 : $145,000
Year 29 : $30,000

Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7200 - $89 - 5,703 - 79.21%
Level 2: 6100 - $63 - 4,937 - 80.93%
Level 3: 2500 - $43 - 2,018 - 80.72%
Level 4: 5000 - $27 - 4,882 - 97.64%
Luxury : 1200 - $129 - 940 - 78.35%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %18,480 - 84.00%
Average Income per Game$1,204,800
Year to Date Revenue$28,915,204

Expense

Pro Players Total Salaries$78,075,000
Farm Players Total Salaries$910,000
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,268,209
Farm Year To Date Expenses$530,989
Pro Salary Cap To Date$47,268,209
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,481,603
Pro Remaining Season Days73
Pro Expenses Per Days$451,301
Pro Estimated Expenses$32,944,973
Farm Remaining Season Days64
Farm Expenses Per Days$5,549
Farm Estimated Expenses$355,136
Estimated Season Expenses$33,300,109
Estimated Season Salary Cap$80,213,182
Estimate Under Maximum Salary Cap of $88,000,000$7,786,818
Estimate Over Minimum Salary Cap of $65,000,000 $15,213,182
Current Bank Account$24,909,403
Projected Bank Account$12,090,897

Pro Players Salaries

Erik Karlsson $11,500,000 (2)
-Salary Remaining : $4,852,601
Dougie Hamilton $8,500,000 (2)
-Salary Remaining : $3,586,705
Andrei Kuzmenko $6,900,000 (2)
-Salary Remaining : $2,911,561
Charlie Coyle $6,600,000 (2)
-Salary Remaining : $2,784,971
Hampus Lindholm $6,500,000 (3)
-Salary Remaining : $2,742,775
Ryan Strome $6,300,000 (3)
-Salary Remaining : $2,658,382
Ross Colton $4,000,000 (2)
-Salary Remaining : $1,687,861
Alex Nedeljkovic $3,750,000 (1)
-Salary Remaining : $1,582,370
Tony DeAngelo $3,500,000 (1)
-Salary Remaining : $1,476,879
Mathieu Joseph $2,950,000 (2)
-Salary Remaining : $1,244,798
Kaapo Kakko $2,400,000 (1)
-Salary Remaining : $1,012,717
Alexis Lafreniere $2,350,000 (1)
-Salary Remaining : $991,618
Morgan Geekie $2,000,000 (4)
-Salary Remaining : $843,931
Travis Hamonic $1,400,000 (2)
-Salary Remaining : $590,751
T.J. Brodie $1,350,000 (2)
-Salary Remaining : $569,653
Curtis Lazar $1,300,000 (4)
-Salary Remaining : $548,555
Alexei Toropchenko $1,250,000 (4)
-Salary Remaining : $527,457
Tanner Jeannot $1,200,000 (1)
-Salary Remaining : $506,358
Urho Vaakanainen $1,100,000 (4)
-Salary Remaining : $464,162
Justin Brazeau $1,000,000 (3)
-Salary Remaining : $421,965
John Beecher $750,000 (2)
-Salary Remaining : $316,474
Jakub Dobes $750,000 (2)
-Salary Remaining : $316,474
Jack Quinn $725,000 (1)
-Salary Remaining : $305,925
Total Pro Players23
Salary Commitment
Year 26 : $78,075,000
Year 27 : $68,550,000
Year 28 : $32,149,999
Year 29 : $26,799,998
Salary Average Commitment
Year 26 : $14,038,500
Year 27 : $8,513,500
Year 28 : $6,213,500
Year 29 : $300,000
Salary Cap with 1 Way Contract
Year 26 : $78,075,000
Year 27 : $64,150,000
Year 28 : $19,450,000
Year 29 : $5,650,000

Farm Players Salaries

Ty Dellandrea $130,000 (2)
Salary Remaining : $50,732
Collin Graf $120,000 (3)
Salary Remaining : $46,829
Dustin Tokarski $97,500 (1)
Salary Remaining : $38,049
Marian Studenic $97,500 (1)
Salary Remaining : $38,049
Jet Greaves $90,000 (2)
Salary Remaining : $35,122
Liam Foudy $77,500 (1)
Salary Remaining : $30,244
Nikita Okhotyuk $75,000 (2)
Salary Remaining : $29,268
Samuel Helenius $75,000 (3)
Salary Remaining : $29,268
Aatu Raty $75,000 (3)
Salary Remaining : $29,268
Jonatan Berggren $72,500 (1)
Salary Remaining : $28,293
Total Farm Players10
Salary Commitment
Year 26 : $910,000
Year 27 : $565,000
Year 28 : $270,000
Year 29 : $0
Salary Average Commitment
Year 26 : $287,500
Year 27 : $125,000
Year 28 : $30,000
Year 29 : $0

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 7200 - $84 - 7,129 - 99.01%
Level 2: 6100 - $59 - 5,925 - 97.12%
Level 3: 2500 - $38 - 2,450 - 98.02%
Level 4: 5000 - $25 - 4,861 - 97.22%
Luxury : 1200 - $120 - 1,191 - 99.22%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %21,555 - 97.98%
Average Income per Game$1,358,097
Year to Date Revenue$32,594,331

Expense

Pro Players Total Salaries$80,310,000
Farm Players Total Salaries$1,527,500
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$550,000
Pro Year To Date Expenses$46,742,111
Farm Year To Date Expenses$952,000
Pro Salary Cap To Date$46,398,191
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,087,651
Pro Remaining Season Days73
Pro Expenses Per Days$464,220
Pro Estimated Expenses$33,888,060
Farm Remaining Season Days64
Farm Expenses Per Days$9,314
Farm Estimated Expenses$596,096
Estimated Season Expenses$34,484,156
Estimated Season Salary Cap$80,836,251
Estimate Under Maximum Salary Cap of $88,000,000$7,163,749
Estimate Over Minimum Salary Cap of $65,000,000 $15,836,251
Current Bank Account$53,008,244
Projected Bank Account$41,611,739

Pro Players Salaries

Andrei Vasilevskiy $9,500,000 (4)
-Salary Remaining : $4,008,671
Nathan MacKinnon $9,000,000 (5)
-Salary Remaining : $3,797,688
Anze Kopitar $8,800,000 (2)
-Salary Remaining : $3,713,295
Mats Zuccarello $6,000,000 (2)
-Salary Remaining : $2,531,792
Kyle Palmieri $5,900,000 (2)
-Salary Remaining : $2,489,595
Travis Konecny $5,500,000 (2)
-Salary Remaining : $2,320,809
Jamie Oleksiak $4,600,000 (2)
-Salary Remaining : $1,941,040
Jonas Siegenthaler $3,400,000 (2)
-Salary Remaining : $1,434,682
Gustav Nyquist $3,250,000 (2)
-Salary Remaining : $1,371,387
Erik Haula $3,150,000 (2)
-Salary Remaining : $1,329,191
Timothy Liljegren $3,000,000 (4)
-Salary Remaining : $1,265,896
Maxim Tsyplakov $2,800,000 (4)
-Salary Remaining : $1,181,503
Anton Forsberg $2,750,000 (1)
-Salary Remaining : $1,160,405
Jonathan Drouin $2,500,000 (4)
-Salary Remaining : $1,054,913
Alexandre Texier $2,100,000 (1)
-Salary Remaining : $886,127
Erik Gudbranson $1,975,000 (1)
-Salary Remaining : $833,382
Cole Smith $1,300,000 (3)
-Salary Remaining : $548,555
Logan Stanley $1,250,000 (3)
-Salary Remaining : $527,457
Taylor Raddysh $1,000,000 (3)
-Salary Remaining : $421,965
Troy Stecher $975,000 (4)
-Salary Remaining : $411,416
David Gustafsson $835,000 (1)
-Salary Remaining : $352,341
Kevin Bahl $725,000 (1)
-Salary Remaining : $305,925
Total Pro Players22
Salary Commitment
Year 26 : $80,310,000
Year 27 : $80,775,000
Year 28 : $52,674,998
Year 29 : $45,874,998
Salary Average Commitment
Year 26 : $25,625,000
Year 27 : $23,300,000
Year 28 : $22,500,000
Year 29 : $21,600,000
Salary Cap with 1 Way Contract
Year 26 : $80,310,000
Year 27 : $71,925,000
Year 28 : $31,325,000
Year 29 : $27,775,000

Farm Players Salaries

T.J. Oshie $290,000 (1)
Salary Remaining : $113,171
Michael Mcleod $180,000 (3)
Salary Remaining : $70,244
Samuel Ersson $145,000 (1)
Salary Remaining : $56,585
Calvin Pickard $97,500 (3)
Salary Remaining : $38,049
Jujhar Khaira $97,500 (2)
Salary Remaining : $38,049
Spencer Stastney $97,500 (4)
Salary Remaining : $38,049
Austin Watson $97,500 (1)
Salary Remaining : $38,049
Nathan Walker $97,500 (3)
Salary Remaining : $38,049
Matt Nieto $97,500 (3)
Salary Remaining : $38,049
Devin Shore $97,500 (2)
Salary Remaining : $38,049
Nick Bonino $80,000 (2)
Salary Remaining : $31,220
Isaak Phillips $75,000 (2)
Salary Remaining : $29,268
Jackson Blake $75,000 (3)
Salary Remaining : $29,268
Total Farm Players13
Salary Commitment
Year 26 : $1,527,500
Year 27 : $995,000
Year 28 : $645,000
Year 29 : $97,500
Salary Average Commitment
Year 26 : $245,000
Year 27 : $165,000
Year 28 : $60,000
Year 29 : $10,000

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 7200 - $88 - 5,993 - 83.23%
Level 2: 6100 - $62 - 5,020 - 82.29%
Level 3: 2500 - $42 - 2,072 - 82.89%
Level 4: 5000 - $28 - 4,118 - 82.36%
Luxury : 1200 - $124 - 1,006 - 83.86%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %18,210 - 82.77%
Average Income per Game$1,212,363
Year to Date Revenue$29,096,711

Expense

Pro Players Total Salaries$86,475,000
Farm Players Total Salaries$975,000
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,377,417
Farm Year To Date Expenses$547,419
Pro Salary Cap To Date$49,021,919
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,610,170
Pro Remaining Season Days73
Pro Expenses Per Days$499,855
Pro Estimated Expenses$36,489,415
Farm Remaining Season Days64
Farm Expenses Per Days$5,945
Farm Estimated Expenses$380,480
Estimated Season Expenses$36,869,895
Estimated Season Salary Cap$85,511,334
Estimate Under Maximum Salary Cap of $88,000,000$2,488,666
Estimate Over Minimum Salary Cap of $65,000,000 $20,511,334
Current Bank Account$32,450,988
Projected Bank Account$16,191,263

Pro Players Salaries

Auston Matthews $13,250,000 (3)
-Salary Remaining : $5,591,040
Seth Jones $9,500,000 (4)
-Salary Remaining : $4,008,671
Mikko Rantanen $9,250,000 (2)
-Salary Remaining : $3,903,179
Kirill Kaprizov $9,000,000 (2)
-Salary Remaining : $3,797,688
Kris Letang $6,100,000 (2)
-Salary Remaining : $2,573,988
Sean Monahan $5,000,000 (4)
-Salary Remaining : $2,109,827
Alex Tuch $4,750,000 (5)
-Salary Remaining : $2,004,335
Brandon Carlo $4,100,000 (2)
-Salary Remaining : $1,730,058
Marcus Pettersson $4,025,000 (1)
-Salary Remaining : $1,698,410
Jake Oettinger $4,000,000 (4)
-Salary Remaining : $1,687,861
Nick Paul $3,150,000 (4)
-Salary Remaining : $1,329,191
Jordan Greenway $3,000,000 (2)
-Salary Remaining : $1,265,896
Chandler Stephenson $2,750,000 (3)
-Salary Remaining : $1,160,405
Nic Dowd $1,600,000 (1)
-Salary Remaining : $675,145
Erik Johnson $1,300,000 (1)
-Salary Remaining : $548,555
Scott Wedgewood $1,250,000 (2)
-Salary Remaining : $527,457
Corey Perry $1,000,000 (2)
-Salary Remaining : $421,965
James Van Riemsdyk $1,000,000 (3)
-Salary Remaining : $421,965
Dakota Joshua $975,000 (1)
-Salary Remaining : $411,416
Brandt Clarke $750,000 (3)
-Salary Remaining : $316,474
Matthew Beniers $725,000 (1)
-Salary Remaining : $305,925
Total Pro Players21
Salary Commitment
Year 26 : $86,475,000
Year 27 : $85,850,000
Year 28 : $53,649,999
Year 29 : $35,899,999
Salary Average Commitment
Year 26 : $43,125,000
Year 27 : $38,075,000
Year 28 : $37,375,000
Year 29 : $17,975,000
Salary Cap with 1 Way Contract
Year 26 : $86,475,000
Year 27 : $77,850,000
Year 28 : $44,150,000
Year 29 : $26,400,000

Farm Players Salaries

Roland Mckeown $100,000 (1)
Salary Remaining : $39,024
Matt Murray $97,500 (3)
Salary Remaining : $38,049
Wyatt Kalynuk $97,500 (1)
Salary Remaining : $38,049
Jon Merrill $97,500 (2)
Salary Remaining : $38,049
Daniel Sprong $95,000 (4)
Salary Remaining : $37,073
Matthew Murray $90,000 (2)
Salary Remaining : $35,122
Jonathan Dahlen $90,000 (2)
Salary Remaining : $35,122
Zack MacEwen $77,500 (3)
Salary Remaining : $30,244
Tanner Laczynski $77,500 (3)
Salary Remaining : $30,244
Jasper Weatherby $77,500 (3)
Salary Remaining : $30,244
Lukas Reichel $75,000 (2)
Salary Remaining : $29,268
Total Farm Players11
Salary Commitment
Year 26 : $975,000
Year 27 : $1,700,000
Year 28 : $1,347,500
Year 29 : $95,000
Salary Average Commitment
Year 26 : $360,000
Year 27 : $215,000
Year 28 : $110,000
Year 29 : $10,000

Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 7200 - $90 - 5,692 - 79.06%
Level 2: 6100 - $60 - 5,931 - 97.23%
Level 3: 2500 - $41 - 2,076 - 83.06%
Level 4: 5000 - $29 - 3,953 - 79.06%
Luxury : 1200 - $120 - 1,170 - 97.52%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %18,823 - 85.56%
Average Income per Game$1,256,707
Year to Date Revenue$30,160,970

Expense

Pro Players Total Salaries$88,027,357
Farm Players Total Salaries$972,500
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,493,520
Farm Year To Date Expenses$634,130
Pro Salary Cap To Date$50,112,020
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,364,020
Pro Remaining Season Days73
Pro Expenses Per Days$508,829
Pro Estimated Expenses$37,144,517
Farm Remaining Season Days64
Farm Expenses Per Days$5,930
Farm Estimated Expenses$379,520
Estimated Season Expenses$37,524,037
Estimated Season Salary Cap$87,256,537
Estimate Under Maximum Salary Cap of $88,000,000$743,463
Estimate Over Minimum Salary Cap of $65,000,000 $22,256,537
Current Bank Account$26,747,156
Projected Bank Account$10,587,139

Pro Players Salaries

Sergei Bobrovsky $10,000,000 (2)
-Salary Remaining : $4,219,653
Tomas Hertl $8,137,500 (3)
-Salary Remaining : $3,433,743
Josh Norris $7,950,000 (4)
-Salary Remaining : $3,354,624
Kyle Connor $7,142,857 (2)
-Salary Remaining : $3,014,038
Claude Giroux $6,500,000 (2)
-Salary Remaining : $2,742,775
Tom Wilson $6,500,000 (3)
-Salary Remaining : $2,742,775
MacKenzie Weegar $6,250,000 (3)
-Salary Remaining : $2,637,283
Adrian Kempe $5,500,000 (2)
-Salary Remaining : $2,320,809
Zach Hyman $5,500,000 (1)
-Salary Remaining : $2,320,809
K Andre Miller $3,872,000 (1)
-Salary Remaining : $1,633,850
Connor Murphy $3,300,000 (2)
-Salary Remaining : $1,392,486
Mario Ferraro $3,250,000 (4)
-Salary Remaining : $1,371,387
Matt Duchene $3,000,000 (4)
-Salary Remaining : $1,265,896
Artturi Lehkonen $2,500,000 (1)
-Salary Remaining : $1,054,913
Ryan Poehling $1,900,000 (4)
-Salary Remaining : $801,734
Connor Clifton $1,300,000 (2)
-Salary Remaining : $548,555
Parker Kelly $1,100,000 (1)
-Salary Remaining : $464,162
Petr Mrazek $1,100,000 (1)
-Salary Remaining : $464,162
Drew O Connor $975,000 (1)
-Salary Remaining : $411,416
Ryan Suter $775,000 (1)
-Salary Remaining : $327,023
Matthew Kessel $750,000 (1)
-Salary Remaining : $316,474
Owen Power $725,000 (1)
-Salary Remaining : $305,925
Total Pro Players22
Salary Commitment
Year 26 : $88,027,357
Year 27 : $72,230,357
Year 28 : $53,337,498
Year 29 : $32,449,998
Salary Average Commitment
Year 26 : $20,625,000
Year 27 : $14,450,000
Year 28 : $13,850,000
Year 29 : $8,200,000
Salary Cap with 1 Way Contract
Year 26 : $88,027,357
Year 27 : $70,730,357
Year 28 : $36,987,500
Year 29 : $16,100,000

Farm Players Salaries

Jack Williams $120,000 (4)
Salary Remaining : $46,829
Victor Ostman $97,500 (4)
Salary Remaining : $38,049
Vinnie Hinostroza $97,500 (4)
Salary Remaining : $38,049
Justin Kirkland $97,500 (4)
Salary Remaining : $38,049
Jonny Brodzinski $97,500 (3)
Salary Remaining : $38,049
Walker Duehr $97,500 (2)
Salary Remaining : $38,049
Sam Morton $97,500 (4)
Salary Remaining : $38,049
Karsen Dorwart $97,500 (4)
Salary Remaining : $38,049
Jack Ahcan $95,000 (1)
Salary Remaining : $37,073
Aleksei Kolosov $75,000 (3)
Salary Remaining : $29,268
Total Farm Players10
Salary Commitment
Year 26 : $972,500
Year 27 : $877,500
Year 28 : $780,000
Year 29 : $607,500
Salary Average Commitment
Year 26 : $225,000
Year 27 : $155,000
Year 28 : $145,000
Year 29 : $60,000

Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Center
Level 1: 7200 - $91 - 5,746 - 79.81%
Level 2: 6100 - $63 - 5,009 - 82.11%
Level 3: 2500 - $45 - 1,918 - 76.71%
Level 4: 5000 - $29 - 3,948 - 78.97%
Luxury : 1200 - $131 - 927 - 77.25%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %17,548 - 79.76%
Average Income per Game$1,207,128
Year to Date Revenue$28,971,079

Expense

Pro Players Total Salaries$87,750,000
Farm Players Total Salaries$1,267,500
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$49,735,226
Farm Year To Date Expenses$899,695
Pro Salary Cap To Date$49,735,226
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,521,181
Pro Remaining Season Days73
Pro Expenses Per Days$507,225
Pro Estimated Expenses$37,027,425
Farm Remaining Season Days64
Farm Expenses Per Days$7,729
Farm Estimated Expenses$494,656
Estimated Season Expenses$37,522,081
Estimated Season Salary Cap$86,762,651
Estimate Under Maximum Salary Cap of $88,000,000$1,237,349
Estimate Over Minimum Salary Cap of $65,000,000 $21,762,651
Current Bank Account$96,510,758
Projected Bank Account$79,509,858

Pro Players Salaries

Lucas Raymond $8,075,000 (3)
-Salary Remaining : $3,407,370
Jacob Trouba $8,000,000 (3)
-Salary Remaining : $3,375,723
Jesper Bratt $7,875,000 (4)
-Salary Remaining : $3,322,977
Cole Caufield $7,850,000 (6)
-Salary Remaining : $3,312,428
Nico Hischier $7,250,000 (4)
-Salary Remaining : $3,059,249
Nazem Kadri $7,000,000 (2)
-Salary Remaining : $2,953,757
Anthony Cirelli $6,250,000 (3)
-Salary Remaining : $2,637,283
Ryan Nugent-Hopkins $5,150,000 (2)
-Salary Remaining : $2,173,121
Nikita Zadorov $5,000,000 (4)
-Salary Remaining : $2,109,827
Adam Henrique $3,800,000 (4)
-Salary Remaining : $1,603,468
Anthony Stolarz $3,100,000 (3)
-Salary Remaining : $1,308,092
Jan Rutta $2,750,000 (1)
-Salary Remaining : $1,160,405
Zach Whitecloud $2,750,000 (2)
-Salary Remaining : $1,160,405
Martin Fehervary $2,675,000 (1)
-Salary Remaining : $1,128,757
Teddy Blueger $2,300,000 (4)
-Salary Remaining : $970,520
Frederick Gaudreau $1,575,000 (3)
-Salary Remaining : $664,595
Sean Walker $1,400,000 (2)
-Salary Remaining : $590,751
Oskar Sundqvist $1,225,000 (3)
-Salary Remaining : $516,908
Logan Thompson $1,200,000 (1)
-Salary Remaining : $506,358
Stefan Noesen $1,000,000 (2)
-Salary Remaining : $421,965
Jesper Boqvist $775,000 (4)
-Salary Remaining : $327,023
Alex Vlasic $750,000 (2)
-Salary Remaining : $316,474
Total Pro Players22
Salary Commitment
Year 26 : $87,750,000
Year 27 : $81,850,000
Year 28 : $63,800,000
Year 29 : $46,824,998
Salary Average Commitment
Year 26 : $16,650,000
Year 27 : $15,150,000
Year 28 : $13,900,000
Year 29 : $700,000
Salary Cap with 1 Way Contract
Year 26 : $87,750,000
Year 27 : $81,125,000
Year 28 : $63,075,000
Year 29 : $34,850,000

Farm Players Salaries

Hunter McKown $120,000 (2)
Salary Remaining : $46,829
Quinn Hutson $110,000 (4)
Salary Remaining : $42,927
Jacob Quillan $110,000 (4)
Salary Remaining : $42,927
Ivan Ivan $110,000 (4)
Salary Remaining : $42,927
Chase Bradley $110,000 (4)
Salary Remaining : $42,927
Nikita Prishchepov $100,000 (4)
Salary Remaining : $39,024
Ben Hutton $80,000 (3)
Salary Remaining : $31,220
Ben Meyers $80,000 (3)
Salary Remaining : $31,220
Joel Blomqvist $75,000 (3)
Salary Remaining : $29,268
Arturs Silovs $75,000 (2)
Salary Remaining : $29,268
Jakob Pelletier $75,000 (2)
Salary Remaining : $29,268
Thomas Bordeleau $75,000 (2)
Salary Remaining : $29,268
Nicholas Robertson $75,000 (2)
Salary Remaining : $29,268
Philip Broberg $72,500 (1)
Salary Remaining : $28,293
Total Farm Players14
Salary Commitment
Year 26 : $1,267,500
Year 27 : $1,195,000
Year 28 : $775,000
Year 29 : $540,000
Salary Average Commitment
Year 26 : $462,500
Year 27 : $390,000
Year 28 : $145,000
Year 29 : $50,000

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7200 - $85 - 7,084 - 98.40%
Level 2: 6100 - $59 - 5,999 - 98.35%
Level 3: 2500 - $42 - 2,012 - 80.50%
Level 4: 5000 - $28 - 4,158 - 83.17%
Luxury : 1200 - $121 - 1,005 - 83.71%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %20,259 - 92.09%
Average Income per Game$1,329,778
Year to Date Revenue$31,914,662

Expense

Pro Players Total Salaries$86,492,500
Farm Players Total Salaries$677,500
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$47,353,451
Farm Year To Date Expenses$485,146
Pro Salary Cap To Date$47,243,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,606,219
Pro Remaining Season Days73
Pro Expenses Per Days$499,957
Pro Estimated Expenses$36,496,861
Farm Remaining Season Days64
Farm Expenses Per Days$4,131
Farm Estimated Expenses$264,384
Estimated Season Expenses$36,761,245
Estimated Season Salary Cap$83,740,486
Estimate Under Maximum Salary Cap of $88,000,000$4,259,514
Estimate Over Minimum Salary Cap of $65,000,000 $18,740,486
Current Bank Account$40,877,975
Projected Bank Account$26,722,949

Pro Players Salaries

Aleksander Barkov $10,000,000 (5)
-Salary Remaining : $4,219,653
Mathew Barzal $9,150,000 (2)
-Salary Remaining : $3,860,983
Gabriel Landeskog $8,800,000 (2)
-Salary Remaining : $3,713,295
Moritz Seider $8,550,000 (2)
-Salary Remaining : $3,607,803
Aaron Ekblad $7,500,000 (1)
-Salary Remaining : $3,164,740
Valeri Nichushkin $6,125,000 (4)
-Salary Remaining : $2,584,538
Jeff Skinner $5,900,000 (1)
-Salary Remaining : $2,489,595
Filip Chytil $4,437,500 (1)
-Salary Remaining : $1,872,471
Ryan Graves $4,000,000 (2)
-Salary Remaining : $1,687,861
Nate Schmidt $3,600,000 (2)
-Salary Remaining : $1,519,075
Yakov Trenin $3,500,000 (2)
-Salary Remaining : $1,476,879
Philipp Grubauer $3,300,000 (2)
-Salary Remaining : $1,392,486
Juuso Valimaki $2,000,000 (4)
-Salary Remaining : $843,931
Cole Guttman $1,200,000 (2)
-Salary Remaining : $506,358
Connor Dewar $1,180,000 (4)
-Salary Remaining : $497,919
Zemgus Girgensons $1,100,000 (3)
-Salary Remaining : $464,162
Tomas Nosek $1,000,000 (2)
-Salary Remaining : $421,965
Mitchell Chaffee $975,000 (3)
-Salary Remaining : $411,416
Dysin Mayo $950,000 (2)
-Salary Remaining : $400,867
Wyatt Aamodt $950,000 (4)
-Salary Remaining : $400,867
Caleb Jones (Out of Payroll) $775,000 (2)
-Salary Remaining : $327,023
Fredrik Olofsson $775,000 (3)
-Salary Remaining : $327,023
Gage Goncalves $750,000 (2)
-Salary Remaining : $316,474
Iaroslav Askarov $750,000 (3)
-Salary Remaining : $316,474
Total Pro Players24
Salary Commitment
Year 26 : $87,267,500
Year 27 : $61,605,000
Year 28 : $40,674,998
Year 29 : $37,074,998
Salary Average Commitment
Year 26 : $19,400,000
Year 27 : $11,100,000
Year 28 : $8,000,000
Year 29 : $6,300,000
Salary Cap with 1 Way Contract
Year 26 : $87,267,500
Year 27 : $69,430,000
Year 28 : $23,855,000
Year 29 : $20,255,000

Farm Players Salaries

Clay Stevenson $95,000 (4)
Salary Remaining : $37,073
Matt Rempe $90,000 (3)
Salary Remaining : $35,122
Madison Bowey $90,000 (2)
Salary Remaining : $35,122
Joel Teasdale $90,000 (2)
Salary Remaining : $35,122
Callahan Burke $85,000 (2)
Salary Remaining : $33,171
Oskar Steen $80,000 (3)
Salary Remaining : $31,220
Rudolfs Balcers $75,000 (2)
Salary Remaining : $29,268
Cole Brady $72,500 (1)
Salary Remaining : $28,293
Total Farm Players8
Salary Commitment
Year 26 : $677,500
Year 27 : $1,530,000
Year 28 : $265,000
Year 29 : $95,000
Salary Average Commitment
Year 26 : $207,500
Year 27 : $135,000
Year 28 : $95,000
Year 29 : $10,000

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 7200 - $87 - 6,122 - 85.03%
Level 2: 6100 - $60 - 5,954 - 97.61%
Level 3: 2500 - $40 - 2,460 - 98.42%
Level 4: 5000 - $30 - 3,902 - 78.03%
Luxury : 1200 - $110 - 1,174 - 97.80%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %19,612 - 89.15%
Average Income per Game$1,283,841
Year to Date Revenue$30,812,194

Expense

Pro Players Total Salaries$85,783,333
Farm Players Total Salaries$1,365,000
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$950,000
Pro Year To Date Expenses$50,349,671
Farm Year To Date Expenses$748,027
Pro Salary Cap To Date$50,349,671
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,825,304
Pro Remaining Season Days73
Pro Expenses Per Days$495,857
Pro Estimated Expenses$36,197,561
Farm Remaining Season Days64
Farm Expenses Per Days$8,323
Farm Estimated Expenses$532,672
Estimated Season Expenses$36,730,233
Estimated Season Salary Cap$87,497,232
Estimate Under Maximum Salary Cap of $88,000,000$502,768
Estimate Over Minimum Salary Cap of $65,000,000 $22,497,232
Current Bank Account$111,821,634
Projected Bank Account$96,916,705

Pro Players Salaries

Adam Fox $9,500,000 (3)
-Salary Remaining : $4,008,671
Darnell Nurse $9,250,000 (4)
-Salary Remaining : $3,903,179
Morgan Rielly $7,500,000 (3)
-Salary Remaining : $3,164,740
Sam Reinhart $6,500,000 (5)
-Salary Remaining : $2,742,775
Trevor Zegras $5,750,000 (2)
-Salary Remaining : $2,426,301
Mikael Backlund $5,600,000 (2)
-Salary Remaining : $2,363,006
Mikael Granlund $5,000,000 (1)
-Salary Remaining : $2,109,827
Conor Garland $4,950,000 (1)
-Salary Remaining : $2,088,728
Jakob Chychrun $4,600,000 (3)
-Salary Remaining : $1,941,040
Scott Laughton $3,800,000 (3)
-Salary Remaining : $1,603,468
Ivan Barbashev $3,500,000 (1)
-Salary Remaining : $1,476,879
Janis Moser $3,375,000 (1)
-Salary Remaining : $1,424,133
Garnet Hathaway $3,000,000 (2)
-Salary Remaining : $1,265,896
Eetu Luostarinen $3,000,000 (4)
-Salary Remaining : $1,265,896
Vitek Vanecek $2,500,000 (1)
-Salary Remaining : $1,054,913
Mackenzie Blackwood $2,350,000 (2)
-Salary Remaining : $991,618
Morgan Frost $2,100,000 (4)
-Salary Remaining : $886,127
Ryan Donato $2,000,000 (1)
-Salary Remaining : $843,931
Boris Katchouk $758,333 (3)
-Salary Remaining : $319,990
Brock Faber $750,000 (2)
-Salary Remaining : $316,474
Total Pro Players20
Salary Commitment
Year 26 : $85,783,333
Year 27 : $76,175,000
Year 28 : $65,049,999
Year 29 : $37,874,998
Salary Average Commitment
Year 26 : $28,042,000
Year 27 : $19,275,000
Year 28 : $18,125,000
Year 29 : $6,800,000
Salary Cap with 1 Way Contract
Year 26 : $85,783,333
Year 27 : $64,458,333
Year 28 : $47,008,333
Year 29 : $20,850,000

Farm Players Salaries

Adam Boqvist $260,000 (1)
Salary Remaining : $101,463
Pierre Engvall $150,000 (1)
Salary Remaining : $58,537
Conor Timmins $110,000 (4)
Salary Remaining : $42,927
Thomas Greiss $100,000 (1)
Salary Remaining : $39,024
Pierrick Dube $97,500 (3)
Salary Remaining : $38,049
Matt Benning $97,500 (4)
Salary Remaining : $38,049
Maxime Comtois $97,500 (4)
Salary Remaining : $38,049
Kevin Labanc $80,000 (3)
Salary Remaining : $31,220
Matthew Berlin $75,000 (2)
Salary Remaining : $29,268
Simon Nemec $75,000 (2)
Salary Remaining : $29,268
Zachary Jones $75,000 (2)
Salary Remaining : $29,268
Zack Ostapchuk $75,000 (3)
Salary Remaining : $29,268
Nils Lundkvist $72,500 (1)
Salary Remaining : $28,293
Total Farm Players13
Salary Commitment
Year 26 : $1,365,000
Year 27 : $892,500
Year 28 : $667,500
Year 29 : $1,195,000
Salary Average Commitment
Year 26 : $437,500
Year 27 : $220,000
Year 28 : $60,000
Year 29 : $30,000

Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 7200 - $87 - 5,971 - 82.93%
Level 2: 6100 - $60 - 5,985 - 98.11%
Level 3: 2500 - $41 - 2,121 - 84.85%
Level 4: 5000 - $32 - 3,561 - 71.23%
Luxury : 1200 - $120 - 1,164 - 96.98%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %18,802 - 85.46%
Average Income per Game$1,267,905
Year to Date Revenue$30,429,731

Expense

Pro Players Total Salaries$85,242,000
Farm Players Total Salaries$975,000
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$48,954,910
Farm Year To Date Expenses$589,016
Pro Salary Cap To Date$48,954,910
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,554,393
Pro Remaining Season Days73
Pro Expenses Per Days$492,728
Pro Estimated Expenses$35,969,144
Farm Remaining Season Days64
Farm Expenses Per Days$5,945
Farm Estimated Expenses$380,480
Estimated Season Expenses$36,349,624
Estimated Season Salary Cap$84,924,054
Estimate Under Maximum Salary Cap of $88,000,000$3,075,946
Estimate Over Minimum Salary Cap of $65,000,000 $19,924,054
Current Bank Account$45,454,711
Projected Bank Account$30,659,480

Pro Players Salaries

Pierre-Luc Dubois $8,500,000 (3)
-Salary Remaining : $3,586,705
Victor Hedman $7,875,000 (4)
-Salary Remaining : $3,322,977
Dylan Cozens $7,100,000 (2)
-Salary Remaining : $2,995,954
Troy Terry $7,000,000 (3)
-Salary Remaining : $2,953,757
Brandon Hagel $6,500,000 (4)
-Salary Remaining : $2,742,775
Brayden Schenn $6,500,000 (1)
-Salary Remaining : $2,742,775
Mark Scheifele $6,125,000 (2)
-Salary Remaining : $2,584,538
Evgeni Malkin $6,100,000 (2)
-Salary Remaining : $2,573,988
Juuse Saros $5,000,000 (3)
-Salary Remaining : $2,109,827
Mike Matheson $4,875,000 (3)
-Salary Remaining : $2,057,081
Jordan Staal $3,600,000 (1)
-Salary Remaining : $1,519,075
Ben Chiarot $3,600,000 (2)
-Salary Remaining : $1,519,075
Ian Cole $2,975,000 (1)
-Salary Remaining : $1,255,347
Gustav Forsling $2,667,000 (1)
-Salary Remaining : $1,125,382
Barrett Hayton $2,650,000 (1)
-Salary Remaining : $1,118,208
Zach Bogosian $1,250,000 (2)
-Salary Remaining : $527,457
Bobby Brink $750,000 (2)
-Salary Remaining : $316,474
Dylan Holloway $725,000 (1)
-Salary Remaining : $305,925
Connor Ingram $725,000 (1)
-Salary Remaining : $305,925
Mason Mctavish $725,000 (1)
-Salary Remaining : $305,925
Total Pro Players20
Salary Commitment
Year 26 : $85,242,000
Year 27 : $64,800,000
Year 28 : $39,875,000
Year 29 : $14,500,000
Salary Average Commitment
Year 26 : $25,192,000
Year 27 : $20,050,000
Year 28 : $18,800,000
Year 29 : $7,975,000
Salary Cap with 1 Way Contract
Year 26 : $85,242,000
Year 27 : $64,675,000
Year 28 : $39,750,000
Year 29 : $14,375,000

Farm Players Salaries

Jamie Drysdale $230,000 (2)
Salary Remaining : $89,756
Marcus Hogberg $97,500 (4)
Salary Remaining : $38,049
Tanner Pearson $97,500 (4)
Salary Remaining : $38,049
Jack Johnson $97,500 (2)
Salary Remaining : $38,049
Lucas Carlsson $80,000 (3)
Salary Remaining : $31,220
Maxime Lajoie $77,500 (3)
Salary Remaining : $30,244
Jiri Patera $75,000 (1)
Salary Remaining : $29,268
David Jiricek $75,000 (2)
Salary Remaining : $29,268
Logan Stankoven $75,000 (3)
Salary Remaining : $29,268
Kristian Vesalainen $70,000 (1)
Salary Remaining : $27,317
Total Farm Players10
Salary Commitment
Year 26 : $975,000
Year 27 : $1,752,500
Year 28 : $2,270,000
Year 29 : $195,000
Salary Average Commitment
Year 26 : $280,000
Year 27 : $195,000
Year 28 : $110,000
Year 29 : $20,000

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 7200 - $90 - 5,724 - 79.50%
Level 2: 6100 - $62 - 5,074 - 83.17%
Level 3: 2500 - $45 - 1,905 - 76.18%
Level 4: 5000 - $28 - 4,163 - 83.25%
Luxury : 1200 - $130 - 947 - 78.95%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %17,812 - 80.96%
Average Income per Game$1,201,359
Year to Date Revenue$28,832,625

Expense

Pro Players Total Salaries$85,990,238
Farm Players Total Salaries$1,190,250
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Special Salary Cap Value$681,250
Pro Year To Date Expenses$47,585,254
Farm Year To Date Expenses$667,101
Pro Salary Cap To Date$47,585,254
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$20,423,109
Pro Remaining Season Days73
Pro Expenses Per Days$497,053
Pro Estimated Expenses$36,284,869
Farm Remaining Season Days64
Farm Expenses Per Days$7,258
Farm Estimated Expenses$464,512
Estimated Season Expenses$36,749,381
Estimated Season Salary Cap$84,551,373
Estimate Under Maximum Salary Cap of $88,000,000$3,448,627
Estimate Over Minimum Salary Cap of $65,000,000 $19,551,373
Current Bank Account$113,627,322
Projected Bank Account$97,301,050

Pro Players Salaries

Jake Guentzel $9,000,000 (4)
-Salary Remaining : $3,797,688
Brady Tkachuk $8,205,714 (1)
-Salary Remaining : $3,462,527
Vince Dunn $7,350,000 (2)
-Salary Remaining : $3,101,445
Tage Thompson $7,142,857 (3)
-Salary Remaining : $3,014,038
Josh Morrissey $6,250,000 (4)
-Salary Remaining : $2,637,283
Tyler Bertuzzi $6,000,000 (4)
-Salary Remaining : $2,531,792
Sean Couturier $5,900,000 (2)
-Salary Remaining : $2,489,595
Phillip Danault $5,500,000 (2)
-Salary Remaining : $2,320,809
Sam Bennett $4,425,000 (5)
-Salary Remaining : $1,867,197
David Savard $4,400,000 (2)
-Salary Remaining : $1,856,647
Matt Dumba $4,000,000 (4)
-Salary Remaining : $1,687,861
Alec Martinez $3,000,000 (1)
-Salary Remaining : $1,265,896
Adin Hill $2,750,000 (1)
-Salary Remaining : $1,160,405
Brandon Tanev $2,500,000 (1)
-Salary Remaining : $1,054,913
Nick Blankenburg $1,975,000 (1)
-Salary Remaining : $833,382
Casey DeSmith $1,800,000 (1)
-Salary Remaining : $759,538
Mathieu Olivier $1,400,000 (3)
-Salary Remaining : $590,751
Keegan Kolesar $1,400,000 (2)
-Salary Remaining : $590,751
Joseph Woll $766,667 (4)
-Salary Remaining : $323,507
Simon Edvinsson $750,000 (3)
-Salary Remaining : $316,474
Zachary Bolduc $750,000 (3)
-Salary Remaining : $316,474
Pierre Olivier Joseph $725,000 (1)
-Salary Remaining : $305,925
Evander Kane (Out of Payroll) $100,000 (1)
-Salary Remaining : $42,197
Total Pro Players23
Salary Commitment
Year 26 : $86,090,238
Year 27 : $72,609,524
Year 28 : $46,959,524
Year 29 : $36,916,667
Salary Average Commitment
Year 26 : $25,125,000
Year 27 : $19,825,000
Year 28 : $19,325,000
Year 29 : $16,975,000
Salary Cap with 1 Way Contract
Year 26 : $86,090,238
Year 27 : $65,034,524
Year 28 : $40,484,524
Year 29 : $30,441,667

Farm Players Salaries

Tyler Johnson $302,500 (2)
Salary Remaining : $118,049
Declan Carlile $97,500 (3)
Salary Remaining : $38,049
Cayden Primeau $89,000 (1)
Salary Remaining : $34,732
Nico Daws $81,250 (2)
Salary Remaining : $31,707
Kieffer Bellows $80,000 (3)
Salary Remaining : $31,220
Cole McWard $80,000 (2)
Salary Remaining : $31,220
Jansen Harkins $78,750 (2)
Salary Remaining : $30,732
Julien Gauthier $78,750 (3)
Salary Remaining : $30,732
Alex Nylander $77,500 (3)
Salary Remaining : $30,244
Ty Smith $77,500 (1)
Salary Remaining : $30,244
Alexander Holtz $75,000 (2)
Salary Remaining : $29,268
Vitali Kravtsov $72,500 (1)
Salary Remaining : $28,293
Total Farm Players12
Salary Commitment
Year 26 : $1,190,250
Year 27 : $1,872,500
Year 28 : $2,177,500
Year 29 : $0
Salary Average Commitment
Year 26 : $237,500
Year 27 : $145,000
Year 28 : $40,000
Year 29 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7200 - $58 - 7,154 - 99.36%
Level 2: 6100 - $55 - 5,994 - 98.26%
Level 3: 2500 - $38 - 2,419 - 96.78%
Level 4: 5000 - $25 - 4,843 - 96.87%
Luxury : 1200 - $120 - 1,184 - 98.64%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %21,594 - 98.15%
Average Income per Game$1,143,627
Year to Date Revenue$27,447,041

Expense

Pro Players Total Salaries$88,795,087
Farm Players Total Salaries$705,000
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,434,161
Farm Year To Date Expenses$482,616
Pro Salary Cap To Date$50,058,435
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$19,441,654
Pro Remaining Season Days73
Pro Expenses Per Days$513,266
Pro Estimated Expenses$37,468,418
Farm Remaining Season Days64
Farm Expenses Per Days$4,299
Farm Estimated Expenses$275,136
Estimated Season Expenses$37,743,554
Estimated Season Salary Cap$87,526,853
Estimate Under Maximum Salary Cap of $88,000,000$473,147
Estimate Over Minimum Salary Cap of $65,000,000 $22,526,853
Current Bank Account$116,860,161
Projected Bank Account$98,558,261

Pro Players Salaries

John Tavares $11,000,000 (4)
-Salary Remaining : $4,641,618
Sidney Crosby $8,700,000 (5)
-Salary Remaining : $3,671,098
John Carlson $8,000,000 (4)
-Salary Remaining : $3,375,723
Jason Robertson $7,750,000 (1)
-Salary Remaining : $3,270,231
Seth Jarvis $7,420,087 (3)
-Salary Remaining : $3,131,019
Drew Doughty $7,200,000 (1)
-Salary Remaining : $3,038,150
Vincent Trocheck $5,625,000 (3)
-Salary Remaining : $2,373,555
Brent Burns $5,500,000 (1)
-Salary Remaining : $2,320,809
Linus Ullmark $5,000,000 (3)
-Salary Remaining : $2,109,827
Jake Mccabe $4,000,000 (3)
-Salary Remaining : $1,687,861
Patrick Kane $3,800,000 (2)
-Salary Remaining : $1,603,468
Adam Lowry $3,250,000 (2)
-Salary Remaining : $1,371,387
Karel Vejmelka $2,725,000 (2)
-Salary Remaining : $1,149,855
Reilly Smith $2,000,000 (2)
-Salary Remaining : $843,931
Dylan Samberg $1,400,000 (4)
-Salary Remaining : $590,751
Calvin De Haan $950,000 (2)
-Salary Remaining : $400,867
Jackson Lacombe $750,000 (2)
-Salary Remaining : $316,474
Martin Pospisil $750,000 (1)
-Salary Remaining : $316,474
Logan Cooley $750,000 (2)
-Salary Remaining : $316,474
Dylan Guenther $750,000 (2)
-Salary Remaining : $316,474
Connor Bedard $750,000 (2)
-Salary Remaining : $316,474
Aliaksei Protas $725,000 (1)
-Salary Remaining : $305,925
Total Pro Players22
Salary Commitment
Year 26 : $88,795,087
Year 27 : $66,625,087
Year 28 : $50,875,086
Year 29 : $30,129,998
Salary Average Commitment
Year 26 : $7,250,000
Year 27 : $5,475,000
Year 28 : $2,025,000
Year 29 : $400,000
Salary Cap with 1 Way Contract
Year 26 : $88,795,087
Year 27 : $66,870,087
Year 28 : $51,145,087
Year 29 : $29,100,000

Farm Players Salaries

Jonas Johansson $125,000 (1)
Salary Remaining : $48,780
Daniil Tarasov $105,000 (4)
Salary Remaining : $40,976
Jarred Tinordi $97,500 (3)
Salary Remaining : $38,049
Axel Jonsson Fjallby $77,500 (3)
Salary Remaining : $30,244
Vladislav Kolyachonok $75,000 (2)
Salary Remaining : $29,268
Kaedan Korczak $75,000 (2)
Salary Remaining : $29,268
Mikael Pyyhtia $75,000 (3)
Salary Remaining : $29,268
Cole Schwindt $75,000 (2)
Salary Remaining : $29,268
Total Farm Players8
Salary Commitment
Year 26 : $705,000
Year 27 : $1,502,500
Year 28 : $2,172,500
Year 29 : $1,000,000
Salary Average Commitment
Year 26 : $337,500
Year 27 : $262,500
Year 28 : $102,500
Year 29 : $10,000

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 7200 - $88 - 5,837 - 81.07%
Level 2: 6100 - $59 - 5,988 - 98.17%
Level 3: 2500 - $37 - 2,447 - 97.89%
Level 4: 5000 - $26 - 4,901 - 98.02%
Luxury : 1200 - $121 - 1,000 - 83.33%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %20,174 - 91.70%
Average Income per Game$1,254,188
Year to Date Revenue$30,100,510

Expense

Pro Players Total Salaries$79,550,000
Farm Players Total Salaries$820,000
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$45,095,834
Farm Year To Date Expenses$551,278
Pro Salary Cap To Date$44,841,495
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,321,195
Pro Remaining Season Days73
Pro Expenses Per Days$459,827
Pro Estimated Expenses$33,567,371
Farm Remaining Season Days64
Farm Expenses Per Days$5,000
Farm Estimated Expenses$320,000
Estimated Season Expenses$33,887,371
Estimated Season Salary Cap$78,408,866
Estimate Under Maximum Salary Cap of $88,000,000$9,591,134
Estimate Over Minimum Salary Cap of $65,000,000 $13,408,866
Current Bank Account$62,051,371
Projected Bank Account$49,485,195

Pro Players Salaries

Elias Pettersson $11,600,000 (4)
-Salary Remaining : $4,894,798
Jonathan Huberdeau $10,500,000 (2)
-Salary Remaining : $4,430,636
Mark Stone $9,500,000 (5)
-Salary Remaining : $4,008,671
Thomas Chabot $8,000,000 (2)
-Salary Remaining : $3,375,723
Elias Lindholm $7,750,000 (4)
-Salary Remaining : $3,270,231
Clayton Keller $7,150,000 (4)
-Salary Remaining : $3,017,052
Andrew Mangiapane $4,000,000 (1)
-Salary Remaining : $1,687,861
Casey Cizikas $3,100,000 (2)
-Salary Remaining : $1,308,092
Justin Holl $2,000,000 (1)
-Salary Remaining : $843,931
Michael Kesselring $1,200,000 (2)
-Salary Remaining : $506,358
Pavol Regenda $1,100,000 (2)
-Salary Remaining : $464,162
Justin Hryckowian $1,100,000 (4)
-Salary Remaining : $464,162
Arvid Soderblom $1,100,000 (1)
-Salary Remaining : $464,162
Charlie Lindgren $1,100,000 (3)
-Salary Remaining : $464,162
Jake Christiansen $1,100,000 (1)
-Salary Remaining : $464,162
Nick Perbix $1,100,000 (2)
-Salary Remaining : $464,162
Oliver Kylington $1,050,000 (2)
-Salary Remaining : $443,064
Luke Glendening $1,000,000 (2)
-Salary Remaining : $421,965
Adam Klapka $1,000,000 (3)
-Salary Remaining : $421,965
Ilya Solovyov $1,000,000 (3)
-Salary Remaining : $421,965
Max Sasson $975,000 (4)
-Salary Remaining : $411,416
A.J. Greer $850,000 (2)
-Salary Remaining : $358,671
Kyle Capobianco $775,000 (3)
-Salary Remaining : $327,023
Marco Rossi $750,000 (2)
-Salary Remaining : $316,474
Samuel Bolduc $750,000 (2)
-Salary Remaining : $316,474
Total Pro Players25
Salary Commitment
Year 26 : $79,550,000
Year 27 : $80,299,999
Year 28 : $51,174,999
Year 29 : $38,574,999
Salary Average Commitment
Year 26 : $9,175,000
Year 27 : $5,250,000
Year 28 : $2,850,000
Year 29 : $1,200,000
Salary Cap with 1 Way Contract
Year 26 : $79,550,000
Year 27 : $71,350,000
Year 28 : $41,950,000
Year 29 : $38,075,000

Farm Players Salaries

Georgii Merkulov $120,000 (3)
Salary Remaining : $46,829
Logan Morrison $110,000 (3)
Salary Remaining : $42,927
Victor Mancini $110,000 (4)
Salary Remaining : $42,927
Tim Washe $100,000 (4)
Salary Remaining : $39,024
Olivier Rodrigue $97,500 (3)
Salary Remaining : $38,049
Georgi Romanov $97,500 (4)
Salary Remaining : $38,049
Evgeny Kuznetsov $95,000 (2)
Salary Remaining : $37,073
Mitchell Stephens $90,000 (2)
Salary Remaining : $35,122
Total Farm Players8
Salary Commitment
Year 26 : $820,000
Year 27 : $820,000
Year 28 : $635,000
Year 29 : $307,500
Salary Average Commitment
Year 26 : $167,500
Year 27 : $167,500
Year 28 : $147,500
Year 29 : $30,000

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 7200 - $110 - 4,780 - 66.39%
Level 2: 6100 - $89 - 3,581 - 58.71%
Level 3: 2500 - $53 - 1,592 - 63.67%
Level 4: 5000 - $25 - 4,883 - 97.66%
Luxury : 1200 - $120 - 1,178 - 98.18%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %16,014 - 72.79%
Average Income per Game$1,240,081
Year to Date Revenue$29,761,943

Expense

Pro Players Total Salaries$67,900,000
Farm Players Total Salaries$948,750
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$625,000
Pro Year To Date Expenses$38,451,293
Farm Year To Date Expenses$578,957
Pro Salary Cap To Date$38,382,505
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,081,376
Pro Remaining Season Days73
Pro Expenses Per Days$392,486
Pro Estimated Expenses$28,651,478
Farm Remaining Season Days64
Farm Expenses Per Days$5,785
Farm Estimated Expenses$370,240
Estimated Season Expenses$29,021,718
Estimated Season Salary Cap$65,148,221
Estimate Under Maximum Salary Cap of $88,000,000$22,851,779
Estimate Over Minimum Salary Cap of $65,000,000 $148,221
Current Bank Account$106,874,990
Projected Bank Account$98,934,648

Pro Players Salaries

Jordan Kyrou $8,125,000 (3)
-Salary Remaining : $3,428,468
Vladimir Tarasenko $7,500,000 (1)
-Salary Remaining : $3,164,740
Taylor Hall $6,000,000 (1)
-Salary Remaining : $2,531,792
Adam Pelech (Out of Payroll) $5,950,000 (4)
-Salary Remaining : $2,510,694
Alexander Kerfoot $5,300,000 (1)
-Salary Remaining : $2,236,416
John Marino $4,400,000 (3)
-Salary Remaining : $1,856,647
Max Domi $4,000,000 (4)
-Salary Remaining : $1,687,861
Ilya Mikheyev $3,850,000 (3)
-Salary Remaining : $1,624,566
Evan Rodrigues $3,800,000 (4)
-Salary Remaining : $1,603,468
Kaapo Kahkonen $3,200,000 (1)
-Salary Remaining : $1,350,289
Niko Mikkola $2,750,000 (3)
-Salary Remaining : $1,160,405
Pheonix Copley $1,500,000 (2)
-Salary Remaining : $632,948
Arber Xhekaj $1,000,000 (2)
-Salary Remaining : $421,965
Noah Gregor $1,000,000 (2)
-Salary Remaining : $421,965
Marcus Bjork $975,000 (2)
-Salary Remaining : $411,416
Michael Carcone $900,000 (2)
-Salary Remaining : $379,769
Brett Seney $825,000 (1)
-Salary Remaining : $348,121
Parker Wotherspoon $800,000 (3)
-Salary Remaining : $337,572
Emil Bemstrom $775,000 (4)
-Salary Remaining : $327,023
Alex Laferriere $750,000 (2)
-Salary Remaining : $316,474
Alex Turcotte $750,000 (2)
-Salary Remaining : $316,474
Ridly Greig $750,000 (2)
-Salary Remaining : $316,474
Jacob Bernard Docker $750,000 (1)
-Salary Remaining : $316,474
Pavel Mintyukov $750,000 (2)
-Salary Remaining : $316,474
William Cuylle $750,000 (2)
-Salary Remaining : $316,474
Tyson Foerster $750,000 (2)
-Salary Remaining : $316,474
Total Pro Players26
Salary Commitment
Year 26 : $67,900,000
Year 27 : $53,549,999
Year 28 : $43,674,999
Year 29 : $23,749,999
Salary Average Commitment
Year 26 : $10,200,000
Year 27 : $6,550,000
Year 28 : $1,550,000
Year 29 : $400,000
Salary Cap with 1 Way Contract
Year 26 : $67,900,000
Year 27 : $44,325,000
Year 28 : $34,450,000
Year 29 : $14,525,000

Farm Players Salaries

Arttu Ruotsalainen $97,500 (1)
Salary Remaining : $38,049
Sonny Milano $97,500 (4)
Salary Remaining : $38,049
Calle Rosen $97,500 (2)
Salary Remaining : $38,049
Jean-Francois Berube $90,000 (2)
Salary Remaining : $35,122
Dylan Sikura $90,000 (1)
Salary Remaining : $35,122
Joe Snively $87,500 (1)
Salary Remaining : $34,146
Justus Annunen $83,750 (1)
Salary Remaining : $32,683
Jackson Cates $77,500 (1)
Salary Remaining : $30,244
William Lockwood $77,500 (3)
Salary Remaining : $30,244
Drew Helleson $75,000 (2)
Salary Remaining : $29,268
Landon Slaggert $75,000 (3)
Salary Remaining : $29,268
Total Farm Players11
Salary Commitment
Year 26 : $948,750
Year 27 : $512,500
Year 28 : $250,000
Year 29 : $97,500
Salary Average Commitment
Year 26 : $545,000
Year 27 : $255,000
Year 28 : $160,000
Year 29 : $10,000

UtahHC



Arena Capacity - Ticket Price
Attendance - %

Arena NameDelta Center
Level 1: 7200 - $80 - 7,067 - 98.16%
Level 2: 6100 - $59 - 5,994 - 98.27%
Level 3: 2500 - $39 - 2,456 - 98.24%
Level 4: 5000 - $26 - 4,871 - 97.42%
Luxury : 1200 - $114 - 1,185 - 98.72%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %21,573 - 98.06%
Average Income per Game$1,327,592
Year to Date Revenue$31,862,213

Expense

Pro Players Total Salaries$69,100,000
Farm Players Total Salaries$1,132,500
Coaches Total Salaries$1,600,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$40,203,022
Farm Year To Date Expenses$658,721
Pro Salary Cap To Date$40,203,022
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,569,068
Pro Remaining Season Days73
Pro Expenses Per Days$399,422
Pro Estimated Expenses$29,157,806
Farm Remaining Season Days64
Farm Expenses Per Days$6,905
Farm Estimated Expenses$441,920
Estimated Season Expenses$29,599,726
Estimated Season Salary Cap$69,360,828
Estimate Under Maximum Salary Cap of $88,000,000$18,639,172
Estimate Over Minimum Salary Cap of $65,000,000 $4,360,828
Current Bank Account$51,345,833
Projected Bank Account$44,315,175

Pro Players Salaries

Oliver Ekman-Larsson $8,250,000 (1)
-Salary Remaining : $3,481,214
Oliver Bjorkstrand $6,800,000 (4)
-Salary Remaining : $2,869,364
Thatcher Demko $6,300,000 (4)
-Salary Remaining : $2,658,382
Brandon Saad $4,500,000 (2)
-Salary Remaining : $1,898,844
Nino Niederreiter $4,000,000 (2)
-Salary Remaining : $1,687,861
Tyler Myers $3,800,000 (2)
-Salary Remaining : $1,603,468
Josh Manson $3,750,000 (3)
-Salary Remaining : $1,582,370
Michael Rasmussen $3,200,000 (4)
-Salary Remaining : $1,350,289
Sean Kuraly $3,100,000 (2)
-Salary Remaining : $1,308,092
Alex Newhook $2,900,000 (2)
-Salary Remaining : $1,223,699
Will Borgen $2,700,000 (2)
-Salary Remaining : $1,139,306
Philipp Kurashev $2,250,000 (1)
-Salary Remaining : $949,422
Connor Mcmichael $2,100,000 (2)
-Salary Remaining : $886,127
Yegor Chinakhov $2,100,000 (2)
-Salary Remaining : $886,127
Blake Lizotte $1,850,000 (3)
-Salary Remaining : $780,636
Carl Grundstrom $1,800,000 (3)
-Salary Remaining : $759,538
Eric Robinson $1,500,000 (1)
-Salary Remaining : $632,948
Daniil Miromanov $1,300,000 (1)
-Salary Remaining : $548,555
Sam Steel $1,200,000 (3)
-Salary Remaining : $506,358
Max Jones $1,000,000 (3)
-Salary Remaining : $421,965
Egor Zamula $975,000 (1)
-Salary Remaining : $411,416
Josh Doan $750,000 (3)
-Salary Remaining : $316,474
Adam Edstrom $750,000 (2)
-Salary Remaining : $316,474
Mason Lohrei $750,000 (2)
-Salary Remaining : $316,474
Jordan Spence $750,000 (2)
-Salary Remaining : $316,474
Lukas Dostal $725,000 (1)
-Salary Remaining : $305,925
Total Pro Players26
Salary Commitment
Year 26 : $69,100,000
Year 27 : $56,400,000
Year 28 : $52,899,997
Year 29 : $16,300,000
Salary Average Commitment
Year 26 : $13,625,000
Year 27 : $10,000,000
Year 28 : $7,600,000
Year 29 : $300,000
Salary Cap with 1 Way Contract
Year 26 : $69,100,000
Year 27 : $54,100,000
Year 28 : $26,650,000
Year 29 : $16,300,000

Farm Players Salaries

Cameron Butler $110,000 (1)
Salary Remaining : $42,927
Louis Crevier $100,000 (3)
Salary Remaining : $39,024
Zach Sawchenko $97,500 (1)
Salary Remaining : $38,049
Brayden Pachal $97,500 (1)
Salary Remaining : $38,049
Jacob Gaucher $97,500 (4)
Salary Remaining : $38,049
Erik Brannstrom $90,000 (1)
Salary Remaining : $35,122
Philip Tomasino $82,500 (1)
Salary Remaining : $32,195
Arthur Kaliyev $82,500 (1)
Salary Remaining : $32,195
Devon Levi $75,000 (2)
Salary Remaining : $29,268
Jayden Struble $75,000 (2)
Salary Remaining : $29,268
Matthew Poitras $75,000 (3)
Salary Remaining : $29,268
Fedor Svechkov $75,000 (3)
Salary Remaining : $29,268
Conor Geekie $75,000 (3)
Salary Remaining : $29,268
Total Farm Players13
Salary Commitment
Year 26 : $1,132,500
Year 27 : $572,500
Year 28 : $422,500
Year 29 : $97,500
Salary Average Commitment
Year 26 : $380,000
Year 27 : $200,000
Year 28 : $50,000
Year 29 : $10,000

Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7200 - $85 - 7,034 - 97.69%
Level 2: 6100 - $60 - 5,983 - 98.08%
Level 3: 2500 - $35 - 2,451 - 98.06%
Level 4: 5000 - $25 - 4,924 - 98.48%
Luxury : 1200 - $100 - 1,191 - 99.24%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %21,583 - 98.10%
Average Income per Game$1,336,222
Year to Date Revenue$32,069,324

Expense

Pro Players Total Salaries$86,800,000
Farm Players Total Salaries$1,163,750
Coaches Total Salaries$800,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$50,209,816
Farm Year To Date Expenses$697,716
Pro Salary Cap To Date$50,209,816
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$22,715,771
Pro Remaining Season Days73
Pro Expenses Per Days$501,734
Pro Estimated Expenses$36,626,582
Farm Remaining Season Days64
Farm Expenses Per Days$7,096
Farm Estimated Expenses$454,144
Estimated Season Expenses$37,080,726
Estimated Season Salary Cap$86,836,398
Estimate Under Maximum Salary Cap of $88,000,000$1,163,602
Estimate Over Minimum Salary Cap of $65,000,000 $21,836,398
Current Bank Account$115,879,938
Projected Bank Account$101,514,983

Pro Players Salaries

Tyler Seguin $9,850,000 (1)
-Salary Remaining : $4,156,358
Alex Pietrangelo $9,000,000 (1)
-Salary Remaining : $3,797,688
Bo Horvat $8,500,000 (4)
-Salary Remaining : $3,586,705
Roope Hintz $8,450,000 (2)
-Salary Remaining : $3,565,607
Jared Spurgeon $7,600,000 (2)
-Salary Remaining : $3,206,936
Colton Parayko $6,500,000 (2)
-Salary Remaining : $2,742,775
Jacob Markstrom $6,000,000 (2)
-Salary Remaining : $2,531,792
Anders Lee $5,400,000 (2)
-Salary Remaining : $2,278,613
Bryan Rust $5,150,000 (5)
-Salary Remaining : $2,173,121
Evan Bouchard $3,900,000 (1)
-Salary Remaining : $1,645,665
Jack Roslovic $2,800,000 (2)
-Salary Remaining : $1,181,503
Andrew Peeke $2,750,000 (3)
-Salary Remaining : $1,160,405
Dylan Demelo $2,350,000 (2)
-Salary Remaining : $991,618
Daniel Vladar $2,200,000 (3)
-Salary Remaining : $928,324
Brett Howden $1,900,000 (3)
-Salary Remaining : $801,734
William Eklund $750,000 (2)
-Salary Remaining : $316,474
Matthew Knies $750,000 (2)
-Salary Remaining : $316,474
Juraj Slafkovsky $750,000 (2)
-Salary Remaining : $316,474
Dustin Wolf $750,000 (2)
-Salary Remaining : $316,474
Cole Perfetti $725,000 (1)
-Salary Remaining : $305,925
Jack Mcbain $725,000 (1)
-Salary Remaining : $305,925
Total Pro Players21
Salary Commitment
Year 26 : $86,800,000
Year 27 : $69,699,999
Year 28 : $36,149,998
Year 29 : $13,650,000
Salary Average Commitment
Year 26 : $11,350,000
Year 27 : $9,600,000
Year 28 : $5,900,000
Year 29 : $5,600,000
Salary Cap with 1 Way Contract
Year 26 : $86,800,000
Year 27 : $62,600,000
Year 28 : $20,500,000
Year 29 : $13,650,000

Farm Players Salaries

Braden Schneider $220,000 (2)
Salary Remaining : $85,854
Santeri Hatakka $130,000 (1)
Salary Remaining : $50,732
Scott Perunovich $115,000 (4)
Salary Remaining : $44,878
Yaniv Perets $97,500 (4)
Salary Remaining : $38,049
Jakub Lauko $78,750 (1)
Salary Remaining : $30,732
Ryan Johnson $75,000 (2)
Salary Remaining : $29,268
Zach Benson $75,000 (2)
Salary Remaining : $29,268
Ty Emberson $75,000 (1)
Salary Remaining : $29,268
Nikita Alexandrov $75,000 (2)
Salary Remaining : $29,268
Luke Evangelista $75,000 (2)
Salary Remaining : $29,268
Mackie Samoskevich $75,000 (3)
Salary Remaining : $29,268
Paul Cotter $72,500 (1)
Salary Remaining : $28,293
Total Farm Players12
Salary Commitment
Year 26 : $1,163,750
Year 27 : $770,000
Year 28 : $1,172,500
Year 29 : $1,097,500
Salary Average Commitment
Year 26 : $557,500
Year 27 : $340,000
Year 28 : $30,000
Year 29 : $20,000

Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7200 - $75 - 7,069 - 98.18%
Level 2: 6100 - $55 - 5,929 - 97.20%
Level 3: 2500 - $35 - 2,472 - 98.87%
Level 4: 5000 - $25 - 4,912 - 98.24%
Luxury : 1200 - $110 - 1,155 - 96.27%
Total Capacity :22000

Income

Home Games Left17
Average Attendance - %21,537 - 97.89%
Average Income per Game$1,240,348
Year to Date Revenue$29,768,346

Expense

Pro Players Total Salaries$90,675,000
Farm Players Total Salaries$1,132,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$575,000
Pro Year To Date Expenses$49,918,947
Farm Year To Date Expenses$633,426
Pro Salary Cap To Date$49,693,514
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$21,085,912
Pro Remaining Season Days73
Pro Expenses Per Days$524,133
Pro Estimated Expenses$38,261,709
Farm Remaining Season Days64
Farm Expenses Per Days$6,905
Farm Estimated Expenses$441,920
Estimated Season Expenses$38,703,629
Estimated Season Salary Cap$87,264,330
Estimate Under Maximum Salary Cap of $88,000,000$735,670
Estimate Over Minimum Salary Cap of $65,000,000 $22,264,330
Current Bank Account$30,945,564
Projected Bank Account$13,327,847

Pro Players Salaries

Dylan Larkin $8,700,000 (2)
-Salary Remaining : $3,671,098
Alex Debrincat $7,875,000 (3)
-Salary Remaining : $3,322,977
Tyler Toffoli $6,000,000 (4)
-Salary Remaining : $2,531,792
Nikolaj Ehlers $6,000,000 (1)
-Salary Remaining : $2,531,792
Neal Pionk $5,875,000 (1)
-Salary Remaining : $2,479,046
Artem Zub $5,800,000 (4)
-Salary Remaining : $2,447,399
Brady Skjei $5,250,000 (3)
-Salary Remaining : $2,215,318
Brenden Dillon $5,000,000 (1)
-Salary Remaining : $2,109,827
Rickard Rakell $5,000,000 (2)
-Salary Remaining : $2,109,827
Jean-Gabriel Pageau $5,000,000 (1)
-Salary Remaining : $2,109,827
Colton Sissons $3,600,000 (3)
-Salary Remaining : $1,519,075
Nick Jensen $3,500,000 (2)
-Salary Remaining : $1,476,879
Tristan Jarry $3,500,000 (4)
-Salary Remaining : $1,476,879
Lars Eller $3,100,000 (1)
-Salary Remaining : $1,308,092
Derek Forbort (Out of Payroll) $3,000,000 (1)
-Salary Remaining : $1,265,896
Marc-Andre Fleury $2,775,000 (2)
-Salary Remaining : $1,170,954
Alexandar Georgiev $2,500,000 (1)
-Salary Remaining : $1,054,913
Dante Fabbro $2,500,000 (3)
-Salary Remaining : $1,054,913
Jonathan Quick $1,600,000 (1)
-Salary Remaining : $675,145
Darren Raddysh $975,000 (2)
-Salary Remaining : $411,416
Mark Jankowski $900,000 (2)
-Salary Remaining : $379,769
Kyle Burroughs $750,000 (1)
-Salary Remaining : $316,474
Marco Kasper $750,000 (3)
-Salary Remaining : $316,474
Kirill Marchenko $725,000 (1)
-Salary Remaining : $305,925
Total Pro Players24
Salary Commitment
Year 26 : $90,675,000
Year 27 : $58,750,000
Year 28 : $36,900,000
Year 29 : $15,300,000
Salary Average Commitment
Year 26 : $35,500,000
Year 27 : $18,600,000
Year 28 : $10,050,000
Year 29 : $300,000
Salary Cap with 1 Way Contract
Year 26 : $90,675,000
Year 27 : $57,125,000
Year 28 : $35,275,000
Year 29 : $15,300,000

Farm Players Salaries

Jesper Fast $200,000 (1)
Salary Remaining : $78,049
Rafael Harvey Pinard $110,000 (4)
Salary Remaining : $42,927
Craig Smith $97,500 (1)
Salary Remaining : $38,049
Milos Kelemen $92,500 (1)
Salary Remaining : $36,098
Kaden Fulcher $90,000 (2)
Salary Remaining : $35,122
Arnaud Durandeau $82,500 (3)
Salary Remaining : $32,195
Michael Dipietro $77,500 (4)
Salary Remaining : $30,244
Brandon Scanlin $77,500 (3)
Salary Remaining : $30,244
Chris Tierney $77,500 (3)
Salary Remaining : $30,244
Travis Dermott $77,500 (2)
Salary Remaining : $30,244
Mavrik Bourque $75,000 (3)
Salary Remaining : $29,268
Bryce Kindopp $75,000 (1)
Salary Remaining : $29,268
Total Farm Players12
Salary Commitment
Year 26 : $1,132,500
Year 27 : $3,402,500
Year 28 : $2,312,500
Year 29 : $2,000,000
Salary Average Commitment
Year 26 : $305,000
Year 27 : $145,000
Year 28 : $125,000
Year 29 : $20,000

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $88,000,000
Available Cap Space

Over Minimum of
$65,000,000

Pro Players

Farm Players

Total Players

Avalanches $88,939,924 $86,656,513 $1,343,487 $21,656,513 22830
Blues $24,356,671 $78,564,169 $9,435,831 $13,564,169 261137
Bruins $16,177,476 $73,961,376 $14,038,624 $8,961,376 221335
Canadiens $43,647,390 $87,652,655 $347,345 $22,652,655 201232
Canucks $24,109,891 $81,394,078 $6,605,922 $16,394,078 241034
Capitals $105,965,645 $86,157,750 $1,842,250 $21,157,750 231235
Ducks $106,711,809 $85,666,605 $2,333,395 $20,666,605 211233
Flames $110,502,614 $83,060,576 $4,939,424 $18,060,576 23831
Flyers $26,924,679 $70,046,354 $17,953,646 $5,046,354 201030
GoldenKnights $100,091,923 $80,709,145 $7,290,855 $15,709,145 29938
Hawks $35,366,658 $85,717,556 $2,282,444 $20,717,556 221335
Hurricanes $68,410,867 $86,881,600 $1,118,400 $21,881,600 24832
Islanders $69,148,981 $82,756,469 $5,243,531 $17,756,469 221133
Jackets $24,909,403 $80,213,182 $7,786,818 $15,213,182 231033
Jets $53,008,244 $80,836,251 $7,163,749 $15,836,251 221335
Kings $32,450,988 $85,511,334 $2,488,666 $20,511,334 211132
Kraken $26,747,156 $87,256,537 $743,463 $22,256,537 221032
Leafs $96,510,758 $86,762,651 $1,237,349 $21,762,651 221436
Lightning $40,877,975 $83,740,486 $4,259,514 $18,740,486 24832
Oilers $111,821,634 $87,497,232 $502,768 $22,497,232 201333
Panthers $45,454,711 $84,924,054 $3,075,946 $19,924,054 201030
Penguins $113,627,322 $84,551,373 $3,448,627 $19,551,373 231235
Rangers $116,860,161 $87,526,853 $473,147 $22,526,853 22830
Senators $62,051,371 $78,408,866 $9,591,134 $13,408,866 25833
Stars $106,874,990 $65,148,221 $22,851,779 $148,221 261137
UtahHC $51,345,833 $69,360,828 $18,639,172 $4,360,828 261339
Wild $115,879,938 $86,836,398 $1,163,602 $21,836,398 211233
Wings $30,945,564 $87,264,330 $735,670 $22,264,330 241236