Please rotate your device to landscape mode for a better experience.
Login

Anaheim



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 8333 - $87 - 6,620 - 79.45%
Level 2: 6944 - $65 - 4,825 - 69.49%
Level 3: 2778 - $54 - 1,832 - 65.95%
Level 4: 5556 - $32 - 4,874 - 87.72%
Luxury : 1389 - $175 - 1,130 - 81.37%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $50 - 1,482 - 74.08%
Farm Level 2: 1000 - $30 - 721 - 72.07%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %19,282 - 77.13%
Average Income per Game$1,632,589
Year to Date Revenue$63,670,953
Farm
Home Games Left1
Average Attendance - %2,202 - 73.41%
Average Income per Game$129,189
Year to Date Revenue$5,167,541

Expense

Pro Players Total Salaries$66,780,500
Pro Players Total Average Salaries$66,780,500
Farm Players Total Salaries$2,050,900
Farm Players Total Average Salaries$2,050,900
Coaches Total Salaries$7,280,000
Luxury Taxe Total$0
Special Salary Cap Value$1,928,000
Pro Year To Date Expenses$65,177,450
Farm Year To Date Expenses$4,387,972
Pro Salary Cap Per Days$317,568
Pro Salary Cap To Date$58,677,556
Farm Salary Cap Per Days$10,517
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,265,177
Farm Estimated Season Revenue$129,189
Pro Remaining Season Days12
Pro Expenses Per Days$357,752
Pro Estimated Expenses$4,293,024
Farm Remaining Season Days7
Farm Expenses Per Days$23,389
Farm Estimated Expenses$163,723
Estimated Season Expenses$4,456,747
Estimated Season Salary Cap$64,416,372
Estimate Under Maximum Salary Cap of $65,000,000$583,628
Estimate Over Minimum Salary Cap of $40,000,000 $24,416,372
Current Bank Account$23,842,811
Projected Bank Account$22,780,430

Pro Players Salaries

Andrei Svechnikov (1 Way Contract) $6,600,000 (2)
-Salary Remaining : $396,000
Ivan Provorov (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $378,000
Rasmus Ristolainen (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $354,000
Martin Necas (1 Way Contract) $5,248,000 (2)
-Salary Remaining : $314,880
Adam Larsson (1 Way Contract) $5,200,000 (2)
-Salary Remaining : $312,000
Tim Stutzle (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $306,000
Bo Horvat (1 Way Contract) $4,612,500 (3)
-Salary Remaining : $276,750
Oscar Klefbom (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $234,000
Igor Shesterkin (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $228,000
Jared McCann (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $204,000
Joonas Korpisalo (1 Way Contract) $3,300,000 (2)
-1 Way Contract Salary Cap : $33,000
-Salary Remaining : $198,000
Mark Scheifele (1 Way Contract) $2,260,000 (1)
-Salary Remaining : $135,600
Brayden Schenn (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $120,000
Samuel Girard (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $114,000
Alex Iafallo (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $75,000
Blake Lizotte (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $66,000
Cal Foote $1,000,000 (2)
-Salary Remaining : $60,000
Spencer Knight $900,000 (3)
-Salary Remaining : $54,000
Wyatt Johnston $900,000 (2)
-Salary Remaining : $54,000
Liam Foudy $800,000 (1)
-Salary Remaining : $48,000
Jamie Benn (1 Way Contract) $710,000 (1)
-Salary Remaining : $42,600
Dmitry Voronkov $600,000 (2)
-Salary Remaining : $36,000
Total Pro Players22
Salary Commitment
Year 23 : $66,780,500
Year 24 : $50,460,500
Year 25 : $20,812,500
Year 26 : $3,900,000
Salary Average Commitment
Year 23 : $66,780,500
Year 24 : $50,460,500
Year 25 : $20,812,500
Year 26 : $3,900,000
Salary Cap with 1 Way Contract
Year 23 : $63,513,500
Year 24 : $47,193,500
Year 25 : $20,812,500
Year 26 : $3,900,000

Farm Players Salaries

Matt Dumba $176,000 (3)
Salary Remaining : $6,318
Vladislav Namestnikov $116,000 (1)
Salary Remaining : $4,164
Chris Tierney $110,000 (3)
Salary Remaining : $3,949
Calvin Pickard $100,000 (3)
Salary Remaining : $3,590
Mikko Lehtonen $99,000 (4)
Salary Remaining : $3,554
Casey DeSmith $96,100 (2)
Salary Remaining : $3,450
Joe Colborne $95,600 (2)
Salary Remaining : $3,432
Steven Lorentz $95,600 (2)
Salary Remaining : $3,432
Adam Henrique $95,100 (2)
Salary Remaining : $3,414
Sam Lafferty $95,000 (1)
Salary Remaining : $3,410
Caleb Jones $92,500 (1)
Salary Remaining : $3,321
Peyton Krebs $90,000 (2)
Salary Remaining : $3,231
Tobias Bjornfot $90,000 (2)
Salary Remaining : $3,231
Karson Kulhman $90,000 (2)
Salary Remaining : $3,231
Jansen Harkins $87,500 (3)
Salary Remaining : $3,141
Joakim Nygard $82,500 (2)
Salary Remaining : $2,962
Michael Bunting $82,500 (2)
Salary Remaining : $2,962
Jacob Bernard-Docker $80,000 (2)
Salary Remaining : $2,872
Brendan Smith $72,500 (2)
Salary Remaining : $2,603
Jakob Silfverberg $55,000 (2)
Salary Remaining : $1,974
Gage Goncalves $50,000 (2)
Salary Remaining : $1,795
Nikolai Kovalenko $50,000 (2)
Salary Remaining : $1,795
Nick Blankenburg $50,000 (1)
Salary Remaining : $1,795
Total Farm Players23
Salary Commitment
Year 23 : $2,050,900
Year 24 : $1,697,400
Year 25 : $572,500
Year 26 : $99,000
Salary Average Commitment
Year 23 : $2,050,900
Year 24 : $1,697,400
Year 25 : $572,500
Year 26 : $99,000

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 8333 - $87 - 5,652 - 67.83%
Level 2: 6944 - $56 - 5,384 - 77.54%
Level 3: 2778 - $43 - 2,165 - 77.92%
Level 4: 5556 - $32 - 4,379 - 78.82%
Luxury : 1389 - $175 - 1,152 - 82.90%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $50 - 1,489 - 74.47%
Farm Level 2: 1000 - $30 - 721 - 72.06%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %18,732 - 74.93%
Average Income per Game$1,626,601
Year to Date Revenue$65,064,020
Farm
Home Games Left1
Average Attendance - %2,210 - 73.67%
Average Income per Game$129,720
Year to Date Revenue$5,188,791

Expense

Pro Players Total Salaries$67,175,000
Pro Players Total Average Salaries$67,175,000
Farm Players Total Salaries$2,044,300
Farm Players Total Average Salaries$2,044,300
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,227,800
Pro Year To Date Expenses$64,619,850
Farm Year To Date Expenses$3,331,484
Pro Salary Cap Per Days$312,610
Pro Salary Cap To Date$59,035,779
Farm Salary Cap Per Days$10,484
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,626,600
Farm Estimated Season Revenue$129,720
Pro Remaining Season Days12
Pro Expenses Per Days$350,875
Pro Estimated Expenses$4,210,500
Farm Remaining Season Days7
Farm Expenses Per Days$18,176
Farm Estimated Expenses$127,232
Estimated Season Expenses$4,337,732
Estimated Season Salary Cap$64,014,899
Estimate Under Maximum Salary Cap of $65,000,000$985,101
Estimate Over Minimum Salary Cap of $40,000,000 $24,014,899
Current Bank Account$5,576,136
Projected Bank Account$2,994,724

Pro Players Salaries

Brock Boeser (1 Way Contract) $8,300,000 (3)
-Salary Remaining : $498,000
Jack Hughes (1 Way Contract) $7,900,000 (4)
-Salary Remaining : $474,000
Johnny Gaudreau (1 Way Contract) $5,880,000 (3)
-Salary Remaining : $352,800
Ryan Johansen (1 Way Contract) $5,180,000 (2)
-Salary Remaining : $310,800
Thomas Chabot (1 Way Contract) $5,050,000 (2)
-Salary Remaining : $303,000
Matt Grzelcyk (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $270,000
Colin White (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $222,000
Jake Oettinger (1 Way Contract) $2,850,000 (4)
-Salary Remaining : $171,000
Elias Lindholm (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $168,000
Chris Tanev (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $150,000
Calle Jarnkrok (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $150,000
John Carlson (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $138,000
Chris Kreider (1 Way Contract) $2,200,000 (1)
-1 Way Contract Salary Cap : $22,000
-Salary Remaining : $132,000
Jakub Vrana (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $84,000
Vladislav Kamenev (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $66,000
Nick Bjugstad (1 Way Contract) $1,050,000 (2)
-1 Way Contract Salary Cap : $10,500
-Salary Remaining : $63,000
Pavel Buchnevich (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $60,000
Mikael Granlund (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $60,000
Dylan DeMelo (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $60,000
Brett Kulak $975,000 (1)
-Salary Remaining : $58,500
Blake Coleman (1 Way Contract) $890,000 (3)
-Salary Remaining : $53,400
Austin Wagner (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $7,500
-Salary Remaining : $45,000
Charlie Coyle (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $7,000
-Salary Remaining : $42,000
Nico Sturm (1 Way Contract) $600,000 (1)
-Salary Remaining : $36,000
Brayden McNabb (1 Way Contract) $550,000 (3)
-Salary Remaining : $33,000
Louis Domingue $500,000 (2)
-Salary Remaining : $30,000
Total Pro Players26
Salary Commitment
Year 23 : $67,175,000
Year 24 : $54,550,000
Year 25 : $34,370,000
Year 26 : $15,250,000
Salary Average Commitment
Year 23 : $67,175,000
Year 24 : $54,550,000
Year 25 : $34,370,000
Year 26 : $15,250,000
Salary Cap with 1 Way Contract
Year 23 : $62,522,000
Year 24 : $53,510,500
Year 25 : $34,370,000
Year 26 : $15,250,000

Farm Players Salaries

Erik Gustafsson $200,000 (3)
Salary Remaining : $7,179
Evan Rodrigues $165,100 (3)
Salary Remaining : $5,927
Joshua Leivo $164,000 (3)
Salary Remaining : $5,887
Nikita Tryamkin $135,000 (1)
Salary Remaining : $4,846
Colin Blackwell $130,000 (3)
Salary Remaining : $4,667
T.J. Galiardi $120,000 (1)
Salary Remaining : $4,308
Joonas Donskoi $120,000 (1)
Salary Remaining : $4,308
Malcom Subban $115,000 (3)
Salary Remaining : $4,128
Dmitrij Jaskin $105,000 (2)
Salary Remaining : $3,769
Melker Karlsson $95,000 (1)
Salary Remaining : $3,410
Jake McCabe $92,500 (4)
Salary Remaining : $3,321
Radim Simek $90,000 (1)
Salary Remaining : $3,231
Brent Seabrook $85,000 (1)
Salary Remaining : $3,051
Anthony Mantha $82,500 (1)
Salary Remaining : $2,962
Boo Nieves $75,000 (2)
Salary Remaining : $2,692
Braden Holtby $60,000 (3)
Salary Remaining : $2,154
Egor Zamula $60,000 (1)
Salary Remaining : $2,154
Michael Chaput $50,200 (2)
Salary Remaining : $1,802
Connor Murphy $50,000 (3)
Salary Remaining : $1,795
Nathan Beaulieu $50,000 (1)
Salary Remaining : $1,795
Total Farm Players20
Salary Commitment
Year 23 : $2,044,300
Year 24 : $1,206,800
Year 25 : $976,600
Year 26 : $92,500
Salary Average Commitment
Year 23 : $2,044,300
Year 24 : $1,206,800
Year 25 : $976,600
Year 26 : $92,500

Buffalo



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6500 - $125 - 3,948 - 60.74%
Level 2: 5000 - $80 - 3,764 - 75.28%
Level 3: 2000 - $60 - 1,607 - 80.35%
Level 4: 4000 - $45 - 2,922 - 73.04%
Luxury : 1200 - $220 - 764 - 63.69%
Total Capacity :18700
Farm
Farm Level 1: 2000 - $50 - 1,483 - 74.17%
Farm Level 2: 1000 - $30 - 720 - 71.99%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %13,004 - 69.54%
Average Income per Game$1,479,105
Year to Date Revenue$59,164,188
Farm
Home Games Left1
Average Attendance - %2,203 - 73.44%
Average Income per Game$129,285
Year to Date Revenue$5,171,390

Expense

Pro Players Total Salaries$67,560,000
Pro Players Total Average Salaries$67,560,000
Farm Players Total Salaries$2,147,000
Farm Players Total Average Salaries$2,147,000
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$1,152,000
Pro Year To Date Expenses$62,163,250
Farm Year To Date Expenses$3,800,400
Pro Salary Cap Per Days$326,910
Pro Salary Cap To Date$59,526,100
Farm Salary Cap Per Days$11,010
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,479,105
Farm Estimated Season Revenue$129,285
Pro Remaining Season Days12
Pro Expenses Per Days$349,800
Pro Estimated Expenses$4,197,600
Farm Remaining Season Days7
Farm Expenses Per Days$20,241
Farm Estimated Expenses$141,687
Estimated Season Expenses$4,339,287
Estimated Season Salary Cap$64,601,020
Estimate Under Maximum Salary Cap of $65,000,000$398,980
Estimate Over Minimum Salary Cap of $40,000,000 $24,601,020
Current Bank Account$7,446,011
Projected Bank Account$4,715,114

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $480,000
Colton Sissons (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $360,000
Ryan Ellis (1 Way Contract) $5,275,000 (2)
-Salary Remaining : $316,500
Josh Morrissey (1 Way Contract) $5,040,000 (1)
-Salary Remaining : $302,400
Filip Chytil (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $294,000
Tanner Jeannot $4,400,000 (3)
-Salary Remaining : $264,000
Erik Karlsson (1 Way Contract) $4,150,000 (1)
-Salary Remaining : $249,000
Filip Hronek (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $234,000
Tyler Johnson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $210,000
Josh Norris (1 Way Contract) $2,900,000 (3)
-Salary Remaining : $174,000
Rem Pitlick (1 Way Contract) $2,900,000 (3)
-Salary Remaining : $174,000
Phillip Danault (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $150,000
Stuart Skinner (1 Way Contract) $2,400,000 (4)
-Salary Remaining : $144,000
Oliver Kylington (1 Way Contract) $2,200,000 (3)
-1 Way Contract Salary Cap : $22,000
-Salary Remaining : $132,000
Gabriel Vilardi (1 Way Contract) $2,100,000 (4)
-Salary Remaining : $126,000
Lucas Wallmark (1 Way Contract) $1,900,000 (1)
-Salary Remaining : $114,000
Tyler Myers (1 Way Contract) $1,520,000 (1)
-Salary Remaining : $91,200
Brady Skjei (1 Way Contract) $1,275,000 (3)
-Salary Remaining : $76,500
Oliver Bjorkstrand (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $60,000
Shane Pinto $900,000 (1)
-Salary Remaining : $54,000
Keith Kinkaid $800,000 (1)
-Salary Remaining : $48,000
Total Pro Players21
Salary Commitment
Year 23 : $67,560,000
Year 24 : $43,850,000
Year 25 : $24,175,000
Year 26 : $10,500,000
Salary Average Commitment
Year 23 : $67,560,000
Year 24 : $43,850,000
Year 25 : $24,175,000
Year 26 : $10,500,000
Salary Cap with 1 Way Contract
Year 23 : $65,382,000
Year 24 : $41,672,000
Year 25 : $21,997,000
Year 26 : $10,500,000

Farm Players Salaries

Kevin Hayes $180,000 (2)
Salary Remaining : $6,462
Brandon Sutter $172,000 (1)
Salary Remaining : $6,174
Justin Abdelkader $150,000 (2)
Salary Remaining : $5,385
Ilya Lyubushkin $130,000 (2)
Salary Remaining : $4,667
Thomas Greiss $130,000 (2)
Salary Remaining : $4,667
Sven Baertschi $125,000 (3)
Salary Remaining : $4,487
Tobias Rieder $110,000 (1)
Salary Remaining : $3,949
David Krejci $110,000 (1)
Salary Remaining : $3,949
Max Willman $97,500 (3)
Salary Remaining : $3,500
Zack Kassian $95,000 (2)
Salary Remaining : $3,410
Chris Driedger $92,500 (2)
Salary Remaining : $3,321
AJ Greer $90,000 (1)
Salary Remaining : $3,231
Dustin Byfuglien $87,500 (1)
Salary Remaining : $3,141
Calen Addison $80,000 (1)
Salary Remaining : $2,872
Martin Frk $80,000 (3)
Salary Remaining : $2,872
Brendan Guhle $77,500 (4)
Salary Remaining : $2,782
Lucas Lessio $77,500 (3)
Salary Remaining : $2,782
Miikka Salomaki $77,500 (3)
Salary Remaining : $2,782
Derek Meech $75,000 (1)
Salary Remaining : $2,692
Adam Ginning $60,000 (2)
Salary Remaining : $2,154
Albert Johansson $50,000 (2)
Salary Remaining : $1,795
Total Farm Players21
Salary Commitment
Year 23 : $2,147,000
Year 24 : $1,422,500
Year 25 : $535,000
Year 26 : $77,500
Salary Average Commitment
Year 23 : $2,147,000
Year 24 : $1,422,500
Year 25 : $535,000
Year 26 : $77,500

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8333 - $80 - 6,634 - 79.61%
Level 2: 6944 - $75 - 3,993 - 57.51%
Level 3: 2778 - $60 - 1,572 - 56.58%
Level 4: 5556 - $45 - 2,902 - 52.24%
Luxury : 1389 - $200 - 829 - 59.69%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $50 - 1,489 - 74.47%
Farm Level 2: 1000 - $30 - 724 - 72.45%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %15,930 - 63.72%
Average Income per Game$1,516,663
Year to Date Revenue$59,149,859
Farm
Home Games Left1
Average Attendance - %2,214 - 73.80%
Average Income per Game$129,881
Year to Date Revenue$5,195,228

Expense

Pro Players Total Salaries$64,823,000
Pro Players Total Average Salaries$64,823,000
Farm Players Total Salaries$1,635,000
Farm Players Total Average Salaries$1,587,500
Coaches Total Salaries$9,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$64,142,870
Farm Year To Date Expenses$5,511,032
Pro Salary Cap Per Days$324,115
Pro Salary Cap To Date$58,760,120
Farm Salary Cap Per Days$8,141
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,033,326
Farm Estimated Season Revenue$129,881
Pro Remaining Season Days12
Pro Expenses Per Days$349,615
Pro Estimated Expenses$4,195,380
Farm Remaining Season Days7
Farm Expenses Per Days$28,897
Farm Estimated Expenses$202,279
Estimated Season Expenses$4,397,659
Estimated Season Salary Cap$62,649,500
Estimate Under Maximum Salary Cap of $65,000,000$2,350,500
Estimate Over Minimum Salary Cap of $40,000,000 $22,649,500
Current Bank Account$21,826,318
Projected Bank Account$20,591,866

Pro Players Salaries

Yegor Sharangovich (1 Way Contract) $7,850,000 (3)
-Salary Remaining : $471,000
Ryan O'Reilly (1 Way Contract) $6,370,000 (1)
-Salary Remaining : $382,200
Radek Faksa (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $375,000
John Klingberg (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $348,000
Brett Pesce (1 Way Contract) $5,600,000 (1)
-Salary Remaining : $336,000
Pavel Zacha (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $330,000
Aleksander Barkov (1 Way Contract) $4,648,000 (1)
-Salary Remaining : $278,880
Ryan Pulock (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $240,000
John Marino (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $222,000
Linus Ullmark (1 Way Contract) $3,400,000 (3)
-Salary Remaining : $204,000
Ryan Poehling (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $138,000
Nick Leddy (1 Way Contract) $2,160,000 (1)
-Salary Remaining : $129,600
Jesse Puljujarvi (1 Way Contract) $1,950,000 (1)
-Salary Remaining : $117,000
Cole Caufield $900,000 (2)
-Salary Remaining : $54,000
Owen Tippett $900,000 (1)
-Salary Remaining : $54,000
Martin Fehervary $800,000 (2)
-Salary Remaining : $48,000
Curtis Lazar (1 Way Contract) $800,000 (1)
-Salary Remaining : $48,000
Logan Shaw $800,000 (2)
-Salary Remaining : $48,000
Mikael Backlund (1 Way Contract) $585,000 (2)
-Salary Remaining : $35,100
Sergei Bobrovsky (1 Way Contract) $510,000 (2)
-Salary Remaining : $30,600
Total Pro Players20
Salary Commitment
Year 23 : $64,823,000
Year 24 : $40,095,000
Year 25 : $11,250,000
Year 26 : $0
Salary Average Commitment
Year 23 : $64,823,000
Year 24 : $40,095,000
Year 25 : $11,250,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $64,823,000
Year 24 : $40,095,000
Year 25 : $11,250,000
Year 26 : $0

Farm Players Salaries

Jake Middleton $130,000 (1)
Salary Remaining : $4,667
Boris Katchouk $120,000 (3)
Salary Remaining : $4,308
Kevin Lankinen $120,000 (4)
Salary Remaining : $4,308
Jani Hakanpaa $100,000 (2)
Salary Remaining : $3,590
Christian Djoos $97,500 (4)
Salary Remaining : $3,500
Mitchell Stephens $95,000 (1)
Salary Remaining : $3,410
Noah Juulsen $95,000 (2)
Salary Remaining : $3,410
Braden Schneider $90,000 (3)
Salary Remaining : $3,231
Juho Lammikko $85,000 (1)
Salary Remaining : $3,051
Rourke Chartier $80,000 (2)
Salary Remaining : $2,872
Michael Dal Colle $80,000 (1)
Salary Remaining : $2,872
Daniel Brickley $77,500 (1)
Salary Remaining : $2,782
Josef Korenar $77,500 (1)
Salary Remaining : $2,782
Jakub Lauko $70,000 (2)
Salary Remaining : $2,513
Derrick Pouliot $67,500 (1)
Salary Remaining : $2,423
Jordan Szwarz $50,000 (1)
Salary Remaining : $1,795
Martin Pospisil $50,000 (2)
Salary Remaining : $1,795
Jean Gabriel Pageau $50,000 (1)
Salary Remaining : $1,795
Nicolas Deslauriers $50,000 (1)
Salary Remaining : $1,795
Josh Jooris $50,000 (1)
Salary Remaining : $1,795
Total Farm Players20
Salary Commitment
Year 23 : $1,635,000
Year 24 : $822,500
Year 25 : $427,500
Year 26 : $217,500
Salary Average Commitment
Year 23 : $1,587,500
Year 24 : $775,000
Year 25 : $380,000
Year 26 : $170,000

Colorado



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6500 - $87 - 6,364 - 97.91%
Level 2: 5000 - $56 - 5,000 - 100.00%
Level 3: 2000 - $43 - 2,000 - 100.00%
Level 4: 4000 - $32 - 4,000 - 100.00%
Luxury : 1000 - $175 - 1,000 - 100.00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $50 - 1,468 - 73.39%
Farm Level 2: 1000 - $30 - 727 - 72.68%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %18,364 - 99.26%
Average Income per Game$1,520,453
Year to Date Revenue$59,297,667
Farm
Home Games Left1
Average Attendance - %2,195 - 73.15%
Average Income per Game$128,508
Year to Date Revenue$5,140,309

Expense

Pro Players Total Salaries$60,650,000
Pro Players Total Average Salaries$60,650,000
Farm Players Total Salaries$2,126,000
Farm Players Total Average Salaries$2,126,000
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$61,104,375
Farm Year To Date Expenses$5,460,038
Pro Salary Cap Per Days$303,250
Pro Salary Cap To Date$56,326,875
Farm Salary Cap Per Days$10,903
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,040,906
Farm Estimated Season Revenue$128,508
Pro Remaining Season Days12
Pro Expenses Per Days$325,750
Pro Estimated Expenses$3,909,000
Farm Remaining Season Days7
Farm Expenses Per Days$28,851
Farm Estimated Expenses$201,957
Estimated Season Expenses$4,110,957
Estimated Season Salary Cap$59,965,875
Estimate Under Maximum Salary Cap of $65,000,000$5,034,125
Estimate Over Minimum Salary Cap of $40,000,000 $19,965,875
Current Bank Account$30,486,644
Projected Bank Account$29,545,101

Pro Players Salaries

Tage Thompson (1 Way Contract) $7,300,000 (3)
-Salary Remaining : $438,000
Miro Heiskanen (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $360,000
Casey Mittelstadt (1 Way Contract) $5,200,000 (3)
-Salary Remaining : $312,000
Nikolaj Ehlers (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $294,000
Alex DeBrincat (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $252,000
Jonathan Drouin (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $252,000
Eetu Luostarinen (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $246,000
Andrei Vasilevskiy (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $228,000
Sean Durzi (1 Way Contract) $3,450,000 (3)
-Salary Remaining : $207,000
Alexander Romanov (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $156,000
Tom Novak (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $132,000
Pheonix Copley $1,800,000 (1)
-Salary Remaining : $108,000
Alexandre Texier (1 Way Contract) $1,700,000 (4)
-Salary Remaining : $102,000
Roope Hintz (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $99,000
Joey Anderson (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $90,000
Patrick Kane (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $75,000
Jesper Boqvist (1 Way Contract) $975,000 (4)
-Salary Remaining : $58,500
Will Borgen $975,000 (2)
-Salary Remaining : $58,500
Kirill Marchenko $800,000 (1)
-Salary Remaining : $48,000
Conor Timmins $800,000 (1)
-Salary Remaining : $48,000
Andrew Peeke (1 Way Contract) $650,000 (1)
-Salary Remaining : $39,000
Jordan Spence $600,000 (2)
-Salary Remaining : $36,000
Total Pro Players22
Salary Commitment
Year 23 : $60,650,000
Year 24 : $49,500,000
Year 25 : $40,825,000
Year 26 : $9,475,000
Salary Average Commitment
Year 23 : $60,650,000
Year 24 : $49,500,000
Year 25 : $40,825,000
Year 26 : $9,475,000
Salary Cap with 1 Way Contract
Year 23 : $60,650,000
Year 24 : $49,500,000
Year 25 : $40,825,000
Year 26 : $9,475,000

Farm Players Salaries

Frederik Andersen $150,000 (2)
Salary Remaining : $5,385
Jesper Fast $120,000 (3)
Salary Remaining : $4,308
Ilya Mikheyev $105,000 (2)
Salary Remaining : $3,769
Valtteri Filppula $100,000 (1)
Salary Remaining : $3,590
Dylan Gambrell $100,000 (1)
Salary Remaining : $3,590
Mike Green $98,500 (1)
Salary Remaining : $3,536
Matt Read $97,500 (2)
Salary Remaining : $3,500
Alexander Barabanov $97,500 (3)
Salary Remaining : $3,500
Riley Stillman $95,000 (2)
Salary Remaining : $3,410
Cody Bass $95,000 (2)
Salary Remaining : $3,410
Charlie Lindgren $92,500 (3)
Salary Remaining : $3,321
Rasmus Kupari $90,000 (1)
Salary Remaining : $3,231
Ridly Greig $80,000 (3)
Salary Remaining : $2,872
Klim Kostin $80,000 (1)
Salary Remaining : $2,872
Nils Lundkvist $80,000 (2)
Salary Remaining : $2,872
Jesse Ylonen $80,000 (1)
Salary Remaining : $2,872
Jacob Larsson $75,000 (1)
Salary Remaining : $2,692
Matthew Phillips $75,000 (3)
Salary Remaining : $2,692
Antti Suomela $72,500 (1)
Salary Remaining : $2,603
Tyler Benson $67,500 (3)
Salary Remaining : $2,423
Marcus Pettersson $65,000 (1)
Salary Remaining : $2,333
Pyotr Kochetkov $60,000 (1)
Salary Remaining : $2,154
Cole Reinhardt $50,000 (2)
Salary Remaining : $1,795
Declan Chisholm $50,000 (2)
Salary Remaining : $1,795
Lucas Carlsson $50,000 (1)
Salary Remaining : $1,795
Total Farm Players25
Salary Commitment
Year 23 : $2,126,000
Year 24 : $1,255,000
Year 25 : $532,500
Year 26 : $0
Salary Average Commitment
Year 23 : $2,126,000
Year 24 : $1,255,000
Year 25 : $532,500
Year 26 : $0

Columbus



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 8333 - $80 - 6,643 - 79.72%
Level 2: 6944 - $50 - 5,968 - 85.94%
Level 3: 2778 - $35 - 2,621 - 94.34%
Level 4: 5556 - $25 - 5,057 - 91.02%
Luxury : 1389 - $180 - 1,106 - 79.65%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $50 - 1,468 - 73.41%
Farm Level 2: 1000 - $25 - 973 - 97.29%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %21,395 - 85.58%
Average Income per Game$1,557,790
Year to Date Revenue$60,753,813
Farm
Home Games Left1
Average Attendance - %2,441 - 81.37%
Average Income per Game$131,938
Year to Date Revenue$5,277,520

Expense

Pro Players Total Salaries$66,690,000
Pro Players Total Average Salaries$66,690,000
Farm Players Total Salaries$1,951,100
Farm Players Total Average Salaries$1,951,100
Coaches Total Salaries$9,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,990,350
Farm Year To Date Expenses$4,355,276
Pro Salary Cap Per Days$333,450
Pro Salary Cap To Date$60,663,875
Farm Salary Cap Per Days$10,006
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,115,580
Farm Estimated Season Revenue$131,938
Pro Remaining Season Days12
Pro Expenses Per Days$366,450
Pro Estimated Expenses$4,397,400
Farm Remaining Season Days7
Farm Expenses Per Days$22,826
Farm Estimated Expenses$159,782
Estimated Season Expenses$4,557,182
Estimated Season Salary Cap$64,665,275
Estimate Under Maximum Salary Cap of $65,000,000$334,725
Estimate Over Minimum Salary Cap of $40,000,000 $24,665,275
Current Bank Account$5,263,761
Projected Bank Account$3,954,097

Pro Players Salaries

Clayton Keller (1 Way Contract) $7,100,000 (3)
-Salary Remaining : $426,000
Jordan Kyrou (1 Way Contract) $6,200,000 (3)
-Salary Remaining : $372,000
Devon Toews (1 Way Contract) $5,900,000 (4)
-Salary Remaining : $354,000
Mikhail Sergachev (1 Way Contract) $5,450,000 (2)
-Salary Remaining : $327,000
Logan Couture (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $315,000
Pierre-Luc Dubois (1 Way Contract) $4,425,000 (3)
-Salary Remaining : $265,500
John Gibson (1 Way Contract) $4,300,000 (3)
-Salary Remaining : $258,000
Daniel Sprong (1 Way Contract) $3,840,000 (1)
-Salary Remaining : $230,400
Oliver Ekman-Larsson (1 Way Contract) $3,780,000 (1)
-Salary Remaining : $226,800
Jonathan Toews (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $210,000
Vincent Trocheck (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $189,000
Nicolas Hague (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $186,000
Luke Kunin (1 Way Contract) $2,550,000 (1)
-Salary Remaining : $153,000
Esa Lindell (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $96,000
Noah Gregor $1,600,000 (4)
-Salary Remaining : $96,000
Derek Forbort (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $78,000
Brendan Lemieux (1 Way Contract) $975,000 (2)
-Salary Remaining : $58,500
Tomas Hertl (1 Way Contract) $875,000 (2)
-Salary Remaining : $52,500
Jeff Skinner (1 Way Contract) $720,000 (2)
-Salary Remaining : $43,200
Marc-Andre Fleury (1 Way Contract) $575,000 (1)
-Salary Remaining : $34,500
Tyler Pitlick (1 Way Contract) $500,000 (1)
-Salary Remaining : $30,000
Total Pro Players21
Salary Commitment
Year 23 : $66,690,000
Year 24 : $42,245,000
Year 25 : $32,625,000
Year 26 : $7,500,000
Salary Average Commitment
Year 23 : $66,690,000
Year 24 : $42,245,000
Year 25 : $32,625,000
Year 26 : $7,500,000
Salary Cap with 1 Way Contract
Year 23 : $66,690,000
Year 24 : $42,245,000
Year 25 : $32,625,000
Year 26 : $7,500,000

Farm Players Salaries

Ryan Kesler $150,000 (1)
Salary Remaining : $5,385
Brenden Dillon $130,000 (2)
Salary Remaining : $4,667
Derick Brassard $121,000 (2)
Salary Remaining : $4,344
Jeff Petry $120,000 (3)
Salary Remaining : $4,308
Colin Wilson $110,000 (2)
Salary Remaining : $3,949
Frank Vatrano $110,000 (1)
Salary Remaining : $3,949
Matthew Benning $100,000 (1)
Salary Remaining : $3,590
Nick Cousins $100,000 (2)
Salary Remaining : $3,590
Jordan Martinook $100,000 (1)
Salary Remaining : $3,590
Dustin Brown $95,100 (1)
Salary Remaining : $3,414
Michael Stone $95,000 (2)
Salary Remaining : $3,410
Adin Hill $92,500 (1)
Salary Remaining : $3,321
Tomas Tatar $90,000 (2)
Salary Remaining : $3,231
Oscar Lindberg $90,000 (2)
Salary Remaining : $3,231
Chris Wagner $85,000 (2)
Salary Remaining : $3,051
Andreas Englund $82,500 (3)
Salary Remaining : $2,962
Cory Conacher $80,000 (2)
Salary Remaining : $2,872
Dylan Samberg $80,000 (1)
Salary Remaining : $2,872
Joseph Woll $70,000 (1)
Salary Remaining : $2,513
Chad Johnson $50,000 (2)
Salary Remaining : $1,795
Total Farm Players20
Salary Commitment
Year 23 : $1,951,100
Year 24 : $1,153,500
Year 25 : $202,500
Year 26 : $0
Salary Average Commitment
Year 23 : $1,951,100
Year 24 : $1,153,500
Year 25 : $202,500
Year 26 : $0

Dallas



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 8333 - $70 - 6,325 - 75.91%
Level 2: 6944 - $55 - 5,326 - 76.70%
Level 3: 2778 - $40 - 2,387 - 85.91%
Level 4: 5556 - $30 - 4,450 - 80.09%
Luxury : 1389 - $130 - 1,115 - 80.27%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $40 - 1,823 - 91.15%
Farm Level 2: 1000 - $20 - 921 - 92.15%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %19,602 - 78.41%
Average Income per Game$1,510,060
Year to Date Revenue$58,892,341
Farm
Home Games Left1
Average Attendance - %2,745 - 91.48%
Average Income per Game$129,988
Year to Date Revenue$5,199,510

Expense

Pro Players Total Salaries$60,315,500
Pro Players Total Average Salaries$60,315,500
Farm Players Total Salaries$2,085,600
Farm Players Total Average Salaries$2,085,600
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Special Salary Cap Value$922,500
Pro Year To Date Expenses$59,712,132
Farm Year To Date Expenses$2,990,332
Pro Salary Cap Per Days$301,578
Pro Salary Cap To Date$56,270,225
Farm Salary Cap Per Days$10,695
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,020,120
Farm Estimated Season Revenue$129,988
Pro Remaining Season Days12
Pro Expenses Per Days$319,578
Pro Estimated Expenses$3,834,936
Farm Remaining Season Days7
Farm Expenses Per Days$15,824
Farm Estimated Expenses$110,768
Estimated Season Expenses$3,945,704
Estimated Season Salary Cap$60,811,661
Estimate Under Maximum Salary Cap of $65,000,000$4,188,339
Estimate Over Minimum Salary Cap of $40,000,000 $20,811,661
Current Bank Account$18,871,645
Projected Bank Account$18,076,049

Pro Players Salaries

William Nylander (1 Way Contract) $7,200,000 (2)
-Salary Remaining : $432,000
Kailer Yamamoto (1 Way Contract) $5,950,000 (2)
-Salary Remaining : $357,000
Robert Thomas (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $348,000
Teuvo Teravainen (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $348,000
Mathew Barzal (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $288,000
Will Butcher (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $282,000
Matthew Tkachuk (1 Way Contract) $4,632,500 (1)
-Salary Remaining : $277,950
Jaccob Slavin (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $270,000
Haydn Fleury (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $216,000
Cam Atkinson (1 Way Contract) $2,651,000 (2)
-Salary Remaining : $159,060
Michael McLeod (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $132,000
Thatcher Demko (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $90,000
Oscar Fantenberg $1,281,000 (2)
-Salary Remaining : $76,860
Sami Niku (1 Way Contract) $1,100,000 (3)
-Salary Remaining : $66,000
Frederick Gaudreau (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $60,000
Owen Power $900,000 (1)
-Salary Remaining : $54,000
Brandon Tanev (1 Way Contract) $751,000 (1)
-Salary Remaining : $45,060
Fabian Zetterlund $700,000 (1)
-Salary Remaining : $42,000
Guillaume Latendresse (1 Way Contract) $650,000 (1)
-Salary Remaining : $39,000
Joel Hofer $600,000 (1)
-Salary Remaining : $36,000
Total Pro Players20
Salary Commitment
Year 23 : $60,315,500
Year 24 : $34,282,000
Year 25 : $11,400,000
Year 26 : $4,500,000
Salary Average Commitment
Year 23 : $60,315,500
Year 24 : $34,282,000
Year 25 : $11,400,000
Year 26 : $4,500,000
Salary Cap with 1 Way Contract
Year 23 : $60,315,500
Year 24 : $34,282,000
Year 25 : $11,400,000
Year 26 : $4,500,000

Farm Players Salaries

Devin Shore $131,000 (2)
Salary Remaining : $4,703
Riley Nash $121,000 (2)
Salary Remaining : $4,344
Brian Gibbons $121,000 (2)
Salary Remaining : $4,344
Matt Keetley $110,000 (2)
Salary Remaining : $3,949
Marc-Andre Cliche $110,000 (2)
Salary Remaining : $3,949
Gavin Bayreuther $100,000 (1)
Salary Remaining : $3,590
Gabriel Carlsson $100,000 (1)
Salary Remaining : $3,590
Austin Watson $99,100 (1)
Salary Remaining : $3,557
Darcy Kuemper $98,100 (2)
Salary Remaining : $3,522
Kyle Rau $95,000 (2)
Salary Remaining : $3,410
Niklas Hjalmarsson $90,000 (2)
Salary Remaining : $3,231
Leo Komarov $85,100 (1)
Salary Remaining : $3,055
Cody Goloubef $85,100 (1)
Salary Remaining : $3,055
Anton Stralman $85,100 (1)
Salary Remaining : $3,055
Cole Smith $85,000 (2)
Salary Remaining : $3,051
Cal Clutterbuck $85,000 (1)
Salary Remaining : $3,051
John Beecher $80,000 (2)
Salary Remaining : $2,872
Mattias Samuelsson $80,000 (2)
Salary Remaining : $2,872
Dennis Cholowski $80,000 (1)
Salary Remaining : $2,872
Benoit-Olivier Groulx $70,000 (1)
Salary Remaining : $2,513
Miika Wiikman $65,100 (1)
Salary Remaining : $2,337
Cole Schwindt $60,000 (2)
Salary Remaining : $2,154
Scott Wilson $50,000 (3)
Salary Remaining : $1,795
Total Farm Players23
Salary Commitment
Year 23 : $2,085,600
Year 24 : $1,231,100
Year 25 : $50,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,085,600
Year 24 : $1,231,100
Year 25 : $50,000
Year 26 : $0

Detroit



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $125 - 3,964 - 66.06%
Level 2: 5000 - $80 - 3,802 - 76.03%
Level 3: 2000 - $60 - 1,622 - 81.11%
Level 4: 4000 - $45 - 2,899 - 72.46%
Luxury : 1000 - $220 - 761 - 76.09%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $38 - 1,940 - 96.99%
Farm Level 2: 1000 - $18 - 984 - 98.42%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %13,047 - 72.48%
Average Income per Game$1,485,630
Year to Date Revenue$57,939,583
Farm
Home Games Left1
Average Attendance - %2,924 - 97.47%
Average Income per Game$123,431
Year to Date Revenue$4,937,236

Expense

Pro Players Total Salaries$57,910,000
Pro Players Total Average Salaries$57,910,000
Farm Players Total Salaries$1,858,000
Farm Players Total Average Salaries$1,858,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,787,500
Pro Year To Date Expenses$62,781,525
Farm Year To Date Expenses$4,435,334
Pro Salary Cap Per Days$258,489
Pro Salary Cap To Date$53,631,326
Farm Salary Cap Per Days$9,528
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,971,261
Farm Estimated Season Revenue$123,431
Pro Remaining Season Days12
Pro Expenses Per Days$304,550
Pro Estimated Expenses$3,654,600
Farm Remaining Season Days7
Farm Expenses Per Days$22,349
Farm Estimated Expenses$156,443
Estimated Season Expenses$3,811,043
Estimated Season Salary Cap$60,520,694
Estimate Under Maximum Salary Cap of $65,000,000$4,479,306
Estimate Over Minimum Salary Cap of $40,000,000 $20,520,694
Current Bank Account($916,457)
Projected Bank Account($1,632,808)

Pro Players Salaries

Bryan Rust (1 Way Contract) $7,660,000 (3)
-Salary Remaining : $459,600
Matt Duchene (1 Way Contract) $6,600,000 (3)
-Salary Remaining : $396,000
Alex Galchenyuk (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $318,000
Darnell Nurse (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $270,000
Henri Jokiharju $4,450,000 (4)
-Salary Remaining : $267,000
Dante Fabbro (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $216,000
Josh Manson (1 Way Contract) $2,950,000 (1)
-1 Way Contract Salary Cap : $29,500
-Salary Remaining : $177,000
Joel Armia (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $165,000
Tristan Jarry (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $150,000
Martin Jones (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $25,000
-Salary Remaining : $150,000
Jalen Chatfield $1,800,000 (2)
-Salary Remaining : $108,000
Jordan Greenway $1,800,000 (2)
-Salary Remaining : $108,000
Dakota Joshua (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $87,000
Bobby McMann (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $78,000
Jake Bean (1 Way Contract) $1,100,000 (3)
-Salary Remaining : $66,000
Vitek Vanecek (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $66,000
Keegan Kolesar (1 Way Contract) $925,000 (2)
-Salary Remaining : $55,500
Adam Boqvist $900,000 (2)
-Salary Remaining : $54,000
Matthew Peca (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $8,250
-Salary Remaining : $49,500
Alec Regula $800,000 (1)
-Salary Remaining : $48,000
Arber Xhekaj $700,000 (2)
-Salary Remaining : $42,000
Mason Shaw $700,000 (1)
-Salary Remaining : $42,000
Brett Leason $700,000 (1)
-Salary Remaining : $42,000
Connor Dewar $500,000 (1)
-Salary Remaining : $30,000
Cayden Primeau $500,000 (1)
-Salary Remaining : $30,000
Total Pro Players25
Salary Commitment
Year 23 : $57,910,000
Year 24 : $38,685,000
Year 25 : $31,460,000
Year 26 : $4,450,000
Salary Average Commitment
Year 23 : $57,910,000
Year 24 : $38,685,000
Year 25 : $31,460,000
Year 26 : $4,450,000
Salary Cap with 1 Way Contract
Year 23 : $51,697,750
Year 24 : $38,685,000
Year 25 : $31,460,000
Year 26 : $4,450,000

Farm Players Salaries

MacKenzie Weegar $180,000 (2)
Salary Remaining : $6,462
Jason Garrison $180,000 (1)
Salary Remaining : $6,462
Pierre-Edouard Bellemare $173,000 (1)
Salary Remaining : $6,210
Michael McCarron $155,000 (3)
Salary Remaining : $5,564
Zach Parise $150,000 (2)
Salary Remaining : $5,385
Michal Kempny $150,000 (1)
Salary Remaining : $5,385
Kevin Connauton $130,000 (1)
Salary Remaining : $4,667
Robin Lehner $110,000 (2)
Salary Remaining : $3,949
Ryan White $110,000 (1)
Salary Remaining : $3,949
Eric Robinson $100,000 (1)
Salary Remaining : $3,590
Ryan Lomberg $95,000 (1)
Salary Remaining : $3,410
John Quenneville $87,500 (3)
Salary Remaining : $3,141
Trevor Carrick $80,000 (1)
Salary Remaining : $2,872
Joseph Blandisi $80,000 (1)
Salary Remaining : $2,872
Riley Tufte $77,500 (3)
Salary Remaining : $2,782
Total Farm Players15
Salary Commitment
Year 23 : $1,858,000
Year 24 : $760,000
Year 25 : $320,000
Year 26 : $0
Salary Average Commitment
Year 23 : $1,858,000
Year 24 : $760,000
Year 25 : $320,000
Year 26 : $0

Edmonton



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $85 - 5,416 - 90.27%
Level 2: 5100 - $60 - 4,759 - 93.31%
Level 3: 2778 - $40 - 2,610 - 93.97%
Level 4: 5556 - $30 - 5,073 - 91.31%
Luxury : 1000 - $175 - 891 - 89.11%
Total Capacity :20434
Farm
Farm Level 1: 2000 - $45 - 1,904 - 95.20%
Farm Level 2: 1000 - $25 - 956 - 95.60%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %18,749 - 91.76%
Average Income per Game$1,496,667
Year to Date Revenue$58,370,002
Farm
Home Games Left1
Average Attendance - %2,860 - 95.33%
Average Income per Game$147,925
Year to Date Revenue$5,917,010

Expense

Pro Players Total Salaries$60,685,000
Pro Players Total Average Salaries$60,685,000
Farm Players Total Salaries$1,636,500
Farm Players Total Average Salaries$1,636,500
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,350,000
Pro Year To Date Expenses$58,142,650
Farm Year To Date Expenses$4,560,910
Pro Salary Cap Per Days$300,455
Pro Salary Cap To Date$53,363,200
Farm Salary Cap Per Days$8,392
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,993,333
Farm Estimated Season Revenue$147,925
Pro Remaining Season Days12
Pro Expenses Per Days$325,925
Pro Estimated Expenses$3,911,100
Farm Remaining Season Days7
Farm Expenses Per Days$23,777
Farm Estimated Expenses$166,439
Estimated Season Expenses$4,077,539
Estimated Season Salary Cap$58,318,660
Estimate Under Maximum Salary Cap of $65,000,000$6,681,340
Estimate Over Minimum Salary Cap of $40,000,000 $18,318,660
Current Bank Account$6,258,050
Projected Bank Account$5,321,769

Pro Players Salaries

Dylan Larkin (1 Way Contract) $7,900,000 (3)
-Salary Remaining : $474,000
Victor Hedman (1 Way Contract) $5,750,000 (1)
-Salary Remaining : $345,000
Jake Guentzel (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $324,000
Adam Pelech (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $312,000
Jake Virtanen (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $252,000
Vince Dunn (1 Way Contract) $3,900,000 (3)
-Salary Remaining : $234,000
Ryan McDonagh (1 Way Contract) $3,850,000 (1)
-Salary Remaining : $231,000
Mika Zibanejad (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $192,000
Viktor Arvidsson (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $156,000
Matt Murray (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $150,000
Sam Bennett (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $138,000
Juuse Saros (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $132,000
Kevin Shattenkirk (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $132,000
Brad Marchand (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $90,000
Evgeny Svechnikov (1 Way Contract) $1,100,000 (3)
-Salary Remaining : $66,000
Logan Stanley (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $66,000
Logan Cooley $900,000 (3)
-Salary Remaining : $54,000
Barrett Hayton $900,000 (1)
-Salary Remaining : $54,000
Marco Rossi $900,000 (3)
-Salary Remaining : $54,000
Samuel Blais (1 Way Contract) $650,000 (1)
-Salary Remaining : $39,000
Rudolfs Balcers (1 Way Contract) $625,000 (1)
-Salary Remaining : $37,500
Ben Chiarot (1 Way Contract) $610,000 (2)
-Salary Remaining : $36,600
Erik Gudbranson (1 Way Contract) $600,000 (1)
-Salary Remaining : $36,000
Semyon Varlamov (1 Way Contract) $600,000 (1)
-1 Way Contract Salary Cap : $6,000
-Salary Remaining : $36,000
Total Pro Players24
Salary Commitment
Year 23 : $60,685,000
Year 24 : $28,910,000
Year 25 : $26,800,000
Year 26 : $0
Salary Average Commitment
Year 23 : $60,685,000
Year 24 : $28,910,000
Year 25 : $26,800,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $60,091,000
Year 24 : $28,910,000
Year 25 : $26,800,000
Year 26 : $0

Farm Players Salaries

Miles Wood $125,000 (2)
Salary Remaining : $4,487
Jon Merrill $124,000 (1)
Salary Remaining : $4,451
Eeli Tolvanen $110,000 (1)
Salary Remaining : $3,949
Madison Bowey $105,000 (1)
Salary Remaining : $3,769
Morgan Barron $95,000 (1)
Salary Remaining : $3,410
Tyler Graovac $92,500 (3)
Salary Remaining : $3,321
Kale Clague $90,000 (1)
Salary Remaining : $3,231
Garnet Hathaway $90,000 (1)
Salary Remaining : $3,231
Jonathan Bernier $87,500 (1)
Salary Remaining : $3,141
John Hayden $82,500 (1)
Salary Remaining : $2,962
Jujhar Khaira $80,000 (1)
Salary Remaining : $2,872
Kole Sherwood $75,000 (1)
Salary Remaining : $2,692
Jordan Harris $70,000 (1)
Salary Remaining : $2,513
Tye Kartye $70,000 (1)
Salary Remaining : $2,513
Dominic Tonatino $67,500 (2)
Salary Remaining : $2,423
Valentin Zykov $62,500 (1)
Salary Remaining : $2,244
Mikkel Boedker $60,000 (1)
Salary Remaining : $2,154
Henry Thrun $50,000 (2)
Salary Remaining : $1,795
Keith Aulie $50,000 (2)
Salary Remaining : $1,795
Adam McQuaid $50,000 (1)
Salary Remaining : $1,795
Total Farm Players20
Salary Commitment
Year 23 : $1,636,500
Year 24 : $385,000
Year 25 : $92,500
Year 26 : $0
Salary Average Commitment
Year 23 : $1,636,500
Year 24 : $385,000
Year 25 : $92,500
Year 26 : $0

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $90 - 5,793 - 96.55%
Level 2: 5100 - $75 - 4,003 - 78.50%
Level 3: 2778 - $55 - 1,752 - 63.08%
Level 4: 5556 - $45 - 2,918 - 52.52%
Luxury : 1000 - $200 - 850 - 85.05%
Total Capacity :20434
Farm
Farm Level 1: 2000 - $50 - 1,456 - 72.81%
Farm Level 2: 1000 - $30 - 705 - 70.52%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %15,317 - 74.96%
Average Income per Game$1,514,611
Year to Date Revenue$59,069,843
Farm
Home Games Left1
Average Attendance - %2,161 - 72.05%
Average Income per Game$126,857
Year to Date Revenue$5,074,292

Expense

Pro Players Total Salaries$70,600,000
Pro Players Total Average Salaries$70,600,000
Farm Players Total Salaries$2,237,000
Farm Players Total Average Salaries$2,237,000
Coaches Total Salaries$9,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,128,750
Farm Year To Date Expenses$5,517,039
Pro Salary Cap Per Days$346,318
Pro Salary Cap To Date$60,828,998
Farm Salary Cap Per Days$11,472
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,029,223
Farm Estimated Season Revenue$126,857
Pro Remaining Season Days12
Pro Expenses Per Days$382,000
Pro Estimated Expenses$4,584,000
Farm Remaining Season Days7
Farm Expenses Per Days$29,421
Farm Estimated Expenses$205,947
Estimated Season Expenses$4,789,947
Estimated Season Salary Cap$64,984,814
Estimate Under Maximum Salary Cap of $65,000,000$15,186
Estimate Over Minimum Salary Cap of $40,000,000 $24,984,814
Current Bank Account$6,673,649
Projected Bank Account$5,039,782

Pro Players Salaries

Kyle Connor (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $450,000
Anthony Cirelli (1 Way Contract) $6,800,000 (2)
-Salary Remaining : $408,000
Brandon Carlo (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $378,000
Brandon Montour (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $360,000
Elias Pettersson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $330,000
Nico Hischier (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $324,000
Nick Paul (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $318,000
Shea Theodore (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $306,000
Josh Anderson (1 Way Contract) $4,300,000 (4)
-Salary Remaining : $258,000
Nicklas Backstrom (1 Way Contract) $3,400,000 (2)
-Salary Remaining : $204,000
Denis Gurianov (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $156,000
Mathieu Joseph (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $144,000
Dmitry Kulikov (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $120,000
Patrice Bergeron (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $81,000
Erik Haula (1 Way Contract) $1,150,000 (1)
-Salary Remaining : $69,000
Logan Thompson $950,000 (2)
-Salary Remaining : $57,000
Seth Jarvis $900,000 (2)
-Salary Remaining : $54,000
Al Montoya (1 Way Contract) $900,000 (1)
-Salary Remaining : $54,000
Jake Sanderson $900,000 (3)
-Salary Remaining : $54,000
Sean Kuraly (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $8,500
-Salary Remaining : $51,000
Michael Amadio (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $5,000
-Salary Remaining : $30,000
Andrej Meszaros (1 Way Contract) $500,000 (1)
-Salary Remaining : $30,000
Total Pro Players22
Salary Commitment
Year 23 : $70,600,000
Year 24 : $48,800,000
Year 25 : $17,500,000
Year 26 : $10,300,000
Salary Average Commitment
Year 23 : $70,600,000
Year 24 : $48,800,000
Year 25 : $17,500,000
Year 26 : $10,300,000
Salary Cap with 1 Way Contract
Year 23 : $69,263,500
Year 24 : $47,463,500
Year 25 : $17,500,000
Year 26 : $10,300,000

Farm Players Salaries

Jason Zucker $180,000 (2)
Salary Remaining : $6,462
Reilly Smith $175,000 (1)
Salary Remaining : $6,282
Kyle Turris $172,000 (1)
Salary Remaining : $6,174
Brandon Pirri $150,000 (1)
Salary Remaining : $5,385
Andy Greene $140,000 (1)
Salary Remaining : $5,026
Ryan Spooner $135,000 (2)
Salary Remaining : $4,846
Yanni Gourde $135,000 (2)
Salary Remaining : $4,846
Josh Mahura $110,000 (2)
Salary Remaining : $3,949
Mike Condon $100,000 (2)
Salary Remaining : $3,590
Niklaus Perbix $95,000 (2)
Salary Remaining : $3,410
Artem Zub $95,000 (1)
Salary Remaining : $3,410
Juraj Slafkovsky $90,000 (2)
Salary Remaining : $3,231
Philip Broberg $90,000 (2)
Salary Remaining : $3,231
Radim Zohorna $87,500 (2)
Salary Remaining : $3,141
Nikolai Knyzhov $80,000 (4)
Salary Remaining : $2,872
Jake Neighbours $80,000 (3)
Salary Remaining : $2,872
Mike Reilly $72,500 (2)
Salary Remaining : $2,603
Jordan Staal $50,000 (1)
Salary Remaining : $1,795
Alex Stalock $50,000 (1)
Salary Remaining : $1,795
Victor Rask $50,000 (1)
Salary Remaining : $1,795
Taylor Beck $50,000 (1)
Salary Remaining : $1,795
Kevin Rooney $50,000 (1)
Salary Remaining : $1,795
Total Farm Players22
Salary Commitment
Year 23 : $2,237,000
Year 24 : $1,255,000
Year 25 : $160,000
Year 26 : $80,000
Salary Average Commitment
Year 23 : $2,237,000
Year 24 : $1,255,000
Year 25 : $160,000
Year 26 : $80,000

Los Angeles



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $95 - 4,896 - 81.61%
Level 2: 5000 - $62 - 4,805 - 96.11%
Level 3: 2000 - $52 - 1,818 - 90.88%
Level 4: 4000 - $35 - 3,682 - 92.05%
Luxury : 1000 - $180 - 937 - 93.67%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,809 - 90.47%
Farm Level 2: 1000 - $25 - 928 - 92.79%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %16,138 - 89.66%
Average Income per Game$1,495,585
Year to Date Revenue$58,327,802
Farm
Home Games Left1
Average Attendance - %2,737 - 91.25%
Average Income per Game$135,632
Year to Date Revenue$5,425,280

Expense

Pro Players Total Salaries$51,750,000
Pro Players Total Average Salaries$51,750,000
Farm Players Total Salaries$1,985,000
Farm Players Total Average Salaries$1,985,000
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$1,766,400
Pro Year To Date Expenses$47,115,750
Farm Year To Date Expenses$3,364,838
Pro Salary Cap Per Days$227,030
Pro Salary Cap To Date$39,534,720
Farm Salary Cap Per Days$10,179
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,991,169
Farm Estimated Season Revenue$135,632
Pro Remaining Season Days12
Pro Expenses Per Days$262,500
Pro Estimated Expenses$3,150,000
Farm Remaining Season Days7
Farm Expenses Per Days$17,872
Farm Estimated Expenses$125,104
Estimated Season Expenses$3,275,104
Estimated Season Salary Cap$44,025,480
Estimate Under Maximum Salary Cap of $65,000,000$20,974,520
Estimate Over Minimum Salary Cap of $40,000,000 $4,025,480
Current Bank Account$18,090,953
Projected Bank Account$17,942,650

Pro Players Salaries

Adam Fox (1 Way Contract) $5,650,000 (2)
-Salary Remaining : $339,000
Anze Kopitar (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $306,000
Jared Spurgeon (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $246,000
Evgeny Kuznetsov (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $246,000
William Carrier (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $198,000
Troy Terry (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $195,000
Dominik Kubalik (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $180,000
Vladislav Gavrikov (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $162,000
Danny DeKeyser (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $150,000
Ryan Murray (1 Way Contract) $2,400,000 (3)
-1 Way Contract Salary Cap : $24,000
-Salary Remaining : $144,000
Calvin Petersen (1 Way Contract) $1,700,000 (3)
-1 Way Contract Salary Cap : $17,000
-Salary Remaining : $102,000
Tyler Motte (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $15,000
-Salary Remaining : $90,000
Pius Suter (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $72,000
Juuso Valimaki $1,100,000 (1)
-Salary Remaining : $66,000
Olli Maatta (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $66,000
Justin Pogge $1,100,000 (2)
-Salary Remaining : $66,000
Antti Raanta $1,000,000 (2)
-Salary Remaining : $60,000
Jonathan Kovacevic $950,000 (1)
-Salary Remaining : $57,000
Kaapo Kakko $900,000 (2)
-Salary Remaining : $54,000
Connor McMichael $900,000 (2)
-Salary Remaining : $54,000
Nils Hoglander $900,000 (2)
-Salary Remaining : $54,000
Kent Johnson $900,000 (3)
-Salary Remaining : $54,000
Alex Formenton $800,000 (1)
-Salary Remaining : $48,000
Pavel Dorofeyev $800,000 (2)
-Salary Remaining : $48,000
Lane Hutson (Out of Payroll) $800,000 (3)
-Salary Remaining : $48,000
Total Pro Players25
Salary Commitment
Year 23 : $51,750,000
Year 24 : $27,400,000
Year 25 : $9,050,000
Year 26 : $0
Salary Average Commitment
Year 23 : $51,750,000
Year 24 : $27,400,000
Year 25 : $9,050,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $46,206,000
Year 24 : $23,341,000
Year 25 : $4,991,000
Year 26 : $0

Farm Players Salaries

Mike Richards $150,000 (1)
Salary Remaining : $5,385
Nick Spaling $150,000 (2)
Salary Remaining : $5,385
Chandler Stephenson $140,000 (2)
Salary Remaining : $5,026
Nail Yakupov $130,000 (2)
Salary Remaining : $4,667
Max Domi $130,000 (1)
Salary Remaining : $4,667
Carl Grundstrom $125,000 (2)
Salary Remaining : $4,487
Nikolai Prokhorkin $110,000 (1)
Salary Remaining : $3,949
Laurent Dauphin $100,000 (1)
Salary Remaining : $3,590
Jacob De La Rose $97,500 (1)
Salary Remaining : $3,500
Denis Malgin $97,500 (1)
Salary Remaining : $3,500
Travis Dermott $97,500 (1)
Salary Remaining : $3,500
Spencer Martin $92,500 (3)
Salary Remaining : $3,321
Ben Hutton $90,000 (1)
Salary Remaining : $3,231
Olli Juolevi $85,000 (3)
Salary Remaining : $3,051
Maxim Tsyplakov $80,000 (1)
Salary Remaining : $2,872
Zac Jones $70,000 (2)
Salary Remaining : $2,513
Liam O'Brien $65,000 (1)
Salary Remaining : $2,333
Ryan Hartman $65,000 (1)
Salary Remaining : $2,333
Maxim Mamin $60,000 (1)
Salary Remaining : $2,154
Jacob Christiansen $50,000 (2)
Salary Remaining : $1,795
Total Farm Players20
Salary Commitment
Year 23 : $1,985,000
Year 24 : $842,500
Year 25 : $177,500
Year 26 : $0
Salary Average Commitment
Year 23 : $1,985,000
Year 24 : $842,500
Year 25 : $177,500
Year 26 : $0

Minnesota



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $80 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2720 - $50 - 1,937 - 71.22%
Level 4: 5480 - $30 - 4,883 - 89.11%
Luxury : 1000 - $175 - 1,000 - 100.00%
Total Capacity :20200
Farm
Farm Level 1: 2000 - $50 - 1,435 - 71.75%
Farm Level 2: 1000 - $30 - 712 - 71.25%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %18,821 - 93.17%
Average Income per Game$1,490,196
Year to Date Revenue$58,117,632
Farm
Home Games Left1
Average Attendance - %2,147 - 71.58%
Average Income per Game$125,716
Year to Date Revenue$5,028,635

Expense

Pro Players Total Salaries$60,488,700
Pro Players Total Average Salaries$60,488,700
Farm Players Total Salaries$1,570,000
Farm Players Total Average Salaries$1,570,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$6,550,000
Pro Year To Date Expenses$58,767,188
Farm Year To Date Expenses$3,440,678
Pro Salary Cap Per Days$299,968
Pro Salary Cap To Date$54,621,706
Farm Salary Cap Per Days$8,051
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,980,391
Farm Estimated Season Revenue$125,716
Pro Remaining Season Days12
Pro Expenses Per Days$319,944
Pro Estimated Expenses$3,839,328
Farm Remaining Season Days7
Farm Expenses Per Days$18,308
Farm Estimated Expenses$128,156
Estimated Season Expenses$3,967,484
Estimated Season Salary Cap$64,771,322
Estimate Under Maximum Salary Cap of $65,000,000$228,678
Estimate Over Minimum Salary Cap of $40,000,000 $24,771,322
Current Bank Account$7,289,203
Projected Bank Account$6,427,826

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $348,000
Alexander Wennberg (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $324,000
Ryan Nugent-Hopkins (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $318,000
Danton Heinen (1 Way Contract) $5,227,500 (1)
-Salary Remaining : $313,650
Nino Niederreiter (1 Way Contract) $4,950,000 (1)
-Salary Remaining : $297,000
Sidney Crosby (1 Way Contract) $4,911,200 (2)
-Salary Remaining : $294,672
Gabriel Landeskog (1 Way Contract) $4,725,000 (2)
-Salary Remaining : $283,500
Brady Tkachuk (1 Way Contract) $4,400,000 (2)
-Salary Remaining : $264,000
Travis Sanheim (1 Way Contract) $3,450,000 (1)
-Salary Remaining : $207,000
Alexandar Georgiyev (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $162,000
Matt Roy (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $156,000
Mattias Ekholm (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $96,000
Nicolas Meloche (1 Way Contract) $1,400,000 (4)
-Salary Remaining : $84,000
Erik Cernak (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $78,000
Ondrej Kase (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $78,000
Connor Clifton $975,000 (1)
-Salary Remaining : $58,500
Mason McTavish $900,000 (2)
-Salary Remaining : $54,000
Adam Fantilli $900,000 (3)
-Salary Remaining : $54,000
John Peterka $900,000 (2)
-Salary Remaining : $54,000
Darren Raddysh $750,000 (1)
-Salary Remaining : $45,000
Matt Irwin (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $5,000
-Salary Remaining : $30,000
Philipp Grubauer (1 Way Contract) $500,000 (2)
-Salary Remaining : $30,000
Total Pro Players22
Salary Commitment
Year 23 : $60,488,700
Year 24 : $30,036,200
Year 25 : $2,300,000
Year 26 : $1,400,000
Salary Average Commitment
Year 23 : $60,488,700
Year 24 : $30,036,200
Year 25 : $2,300,000
Year 26 : $1,400,000
Salary Cap with 1 Way Contract
Year 23 : $59,993,700
Year 24 : $29,541,200
Year 25 : $2,300,000
Year 26 : $1,400,000

Farm Players Salaries

Jonathan Dahlen $110,000 (1)
Salary Remaining : $3,949
Alexander True $105,000 (1)
Salary Remaining : $3,769
Valeri Nichushkin $100,000 (1)
Salary Remaining : $3,590
Nico Daws $97,500 (1)
Salary Remaining : $3,500
Kevin Labanc $97,500 (2)
Salary Remaining : $3,500
Dysin Mayo $95,000 (3)
Salary Remaining : $3,410
Christian Fischer $92,500 (2)
Salary Remaining : $3,321
Dylan Sikura $87,500 (1)
Salary Remaining : $3,141
Lawrence Pilut $82,500 (2)
Salary Remaining : $2,962
Kevin Gravel $77,500 (1)
Salary Remaining : $2,782
Tarmo Reunanen $75,000 (2)
Salary Remaining : $2,692
Gabriel Bourque $50,000 (1)
Salary Remaining : $1,795
Wayne Simmonds $50,000 (1)
Salary Remaining : $1,795
Derek Grant $50,000 (1)
Salary Remaining : $1,795
Patrik Berglund $50,000 (1)
Salary Remaining : $1,795
Devin Setoguchi $50,000 (1)
Salary Remaining : $1,795
Jon Gillies $50,000 (1)
Salary Remaining : $1,795
Ben Harpur $50,000 (1)
Salary Remaining : $1,795
Mike Santorelli $50,000 (1)
Salary Remaining : $1,795
Linus Karlsson $50,000 (2)
Salary Remaining : $1,795
Emil Martinsen Lilleberg $50,000 (2)
Salary Remaining : $1,795
Sam Gagner $50,000 (1)
Salary Remaining : $1,795
Total Farm Players22
Salary Commitment
Year 23 : $1,570,000
Year 24 : $542,500
Year 25 : $95,000
Year 26 : $0
Salary Average Commitment
Year 23 : $1,570,000
Year 24 : $542,500
Year 25 : $95,000
Year 26 : $0

Montreal



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6415 - $85 - 6,342 - 98.86%
Level 2: 5870 - $60 - 5,715 - 97.37%
Level 3: 2778 - $45 - 2,482 - 89.36%
Level 4: 5556 - $25 - 5,080 - 91.43%
Luxury : 1145 - $200 - 841 - 73.46%
Total Capacity :21764
Farm
Farm Level 1: 2000 - $50 - 1,458 - 72.90%
Farm Level 2: 1000 - $30 - 733 - 73.31%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %20,460 - 94.01%
Average Income per Game$1,601,383
Year to Date Revenue$64,055,304
Farm
Home Games Left1
Average Attendance - %2,191 - 73.04%
Average Income per Game$128,108
Year to Date Revenue$5,124,338

Expense

Pro Players Total Salaries$61,975,000
Pro Players Total Average Salaries$61,975,000
Farm Players Total Salaries$1,900,000
Farm Players Total Average Salaries$1,830,000
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$925,000
Pro Year To Date Expenses$59,015,125
Farm Year To Date Expenses$4,086,021
Pro Salary Cap Per Days$291,808
Pro Salary Cap To Date$53,200,827
Farm Salary Cap Per Days$9,385
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,601,383
Farm Estimated Season Revenue$128,108
Pro Remaining Season Days12
Pro Expenses Per Days$319,875
Pro Estimated Expenses$3,838,500
Farm Remaining Season Days7
Farm Expenses Per Days$22,564
Farm Estimated Expenses$157,948
Estimated Season Expenses$3,996,448
Estimated Season Salary Cap$57,627,523
Estimate Under Maximum Salary Cap of $65,000,000$7,372,477
Estimate Over Minimum Salary Cap of $40,000,000 $17,627,523
Current Bank Account$12,598,485
Projected Bank Account$10,331,528

Pro Players Salaries

Taylor Hall (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $450,000
Sami Vatanen (1 Way Contract) $7,400,000 (3)
-Salary Remaining : $444,000
Nick Suzuki (1 Way Contract) $6,700,000 (3)
-Salary Remaining : $402,000
Noah Cates (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $324,000
Hampus Lindholm (1 Way Contract) $5,200,000 (4)
-Salary Remaining : $312,000
Tyson Barrie (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $195,000
Torey Krug (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $180,000
Victor Olofsson (1 Way Contract) $2,700,000 (1)
-1 Way Contract Salary Cap : $27,000
-Salary Remaining : $162,000
Mackenzie Blackwood (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $162,000
Logan O'Connor (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $126,000
Ryan Donato (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $126,000
Stephen Johns (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $120,000
Sean Walker (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $120,000
Dillon Dube (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $96,000
Brendan Gallagher (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $60,000
Cory Schneider (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $9,500
-Salary Remaining : $57,000
Gustav Nyqvist (1 Way Contract) $900,000 (2)
-Salary Remaining : $54,000
Alexander Ovechkin (1 Way Contract) $900,000 (2)
-Salary Remaining : $54,000
Matthew Boldy $900,000 (1)
-Salary Remaining : $54,000
Mirco Mueller (1 Way Contract) $875,000 (1)
-Salary Remaining : $52,500
Mason Marchment (1 Way Contract) $850,000 (1)
-Salary Remaining : $51,000
Marcus Kruger $750,000 (1)
-Salary Remaining : $45,000
Philipp Kurashev $700,000 (1)
-Salary Remaining : $42,000
Dustin Wolf $500,000 (2)
-Salary Remaining : $30,000
Total Pro Players24
Salary Commitment
Year 23 : $61,975,000
Year 24 : $36,800,000
Year 25 : $29,800,000
Year 26 : $5,200,000
Salary Average Commitment
Year 23 : $61,975,000
Year 24 : $36,800,000
Year 25 : $29,800,000
Year 26 : $5,200,000
Salary Cap with 1 Way Contract
Year 23 : $58,361,500
Year 24 : $36,800,000
Year 25 : $29,800,000
Year 26 : $5,200,000

Farm Players Salaries

Tom Wilson $110,000 (2)
Salary Remaining : $3,949
Luca Sbisa $100,000 (2)
Salary Remaining : $3,590
Charles Hudon $100,000 (1)
Salary Remaining : $3,590
Sebastian Aho (D) $100,000 (2)
Salary Remaining : $3,590
Byron Froese $97,500 (2)
Salary Remaining : $3,500
Travis Zajac $95,000 (1)
Salary Remaining : $3,410
Fredrik Olofsson $92,500 (1)
Salary Remaining : $3,321
Parker Wotherspoon $92,500 (2)
Salary Remaining : $3,321
Oskar Olausson $90,000 (2)
Salary Remaining : $3,231
Tyler Ennis $90,000 (2)
Salary Remaining : $3,231
Casey Fitzgerald $87,500 (1)
Salary Remaining : $3,141
Libor Hajek $87,500 (2)
Salary Remaining : $3,141
Craig Smith $85,000 (1)
Salary Remaining : $3,051
Dryden Hunt $85,000 (1)
Salary Remaining : $3,051
Andrei Loktionov $85,000 (1)
Salary Remaining : $3,051
Magnus Hellberg $80,000 (1)
Salary Remaining : $2,872
Dillon Heatherington $80,000 (2)
Salary Remaining : $2,872
Simon Holmstrom $80,000 (2)
Salary Remaining : $2,872
Shane Bowers $80,000 (1)
Salary Remaining : $2,872
Zack MacEwen $67,500 (2)
Salary Remaining : $2,423
Anthony Stolarz $65,000 (1)
Salary Remaining : $2,333
Alex Laferriere $50,000 (3)
Salary Remaining : $1,795
Total Farm Players22
Salary Commitment
Year 23 : $1,900,000
Year 24 : $1,045,000
Year 25 : $50,000
Year 26 : $0
Salary Average Commitment
Year 23 : $1,830,000
Year 24 : $1,005,000
Year 25 : $50,000
Year 26 : $0

New Jersey



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $75 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $25 - 2,000 - 100.00%
Level 4: 4000 - $15 - 4,000 - 100.00%
Luxury : 1000 - $170 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $30 - 2,963 - 98.76%
Farm Level 2: 3000 - $15 - 2,993 - 99.75%
Farm Total Capacity :6000

Income

Home Games Left2
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,186,404
Year to Date Revenue$46,269,750
Farm
Home Games Left1
Average Attendance - %5,955 - 99.25%
Average Income per Game$180,590
Year to Date Revenue$7,223,597

Expense

Pro Players Total Salaries$46,235,000
Pro Players Total Average Salaries$46,235,000
Farm Players Total Salaries$1,141,000
Farm Players Total Average Salaries$1,141,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$13,750,000
Pro Year To Date Expenses$47,474,400
Farm Year To Date Expenses$1,575,202
Pro Salary Cap Per Days$223,750
Pro Salary Cap To Date$46,281,950
Farm Salary Cap Per Days$5,851
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,372,808
Farm Estimated Season Revenue$180,590
Pro Remaining Season Days12
Pro Expenses Per Days$236,175
Pro Estimated Expenses$2,834,100
Farm Remaining Season Days7
Farm Expenses Per Days$8,415
Farm Estimated Expenses$58,905
Estimated Season Expenses$2,893,005
Estimated Season Salary Cap$62,716,950
Estimate Under Maximum Salary Cap of $65,000,000$2,283,050
Estimate Over Minimum Salary Cap of $40,000,000 $22,716,950
Current Bank Account$23,443,745
Projected Bank Account$23,104,138

Pro Players Salaries

John Tavares (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $324,000
Nazem Kadri (1 Way Contract) $4,520,000 (2)
-Salary Remaining : $271,200
Nikita Zaitsev (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $210,000
Tyler Bertuzzi (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $180,000
Max Pacioretty (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $165,000
Petr Mrazek (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $162,000
Jake Evans (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $144,000
Alex Nedeljkovic (1 Way Contract) $2,350,000 (1)
-Salary Remaining : $141,000
Jack Roslovic (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $138,000
Carson Soucy (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $126,000
Drew Doughty (1 Way Contract) $1,990,000 (2)
-Salary Remaining : $119,400
Artemi Panarin $1,875,000 (1)
-Salary Remaining : $112,500
Christian Jaros (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $15,000
-Salary Remaining : $90,000
Axel Jonsson-Fjallby $1,300,000 (1)
-Salary Remaining : $78,000
Mark Kastelic $1,250,000 (1)
-Salary Remaining : $75,000
J.T. Compher (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $72,000
Mario Ferraro (1 Way Contract) $1,150,000 (2)
-Salary Remaining : $69,000
Brett Howden (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $66,000
Kevin Stenlund $1,100,000 (1)
-Salary Remaining : $66,000
Jeremy Lauzon (1 Way Contract) $925,000 (2)
-Salary Remaining : $55,500
Carter Hart $925,000 (2)
-Salary Remaining : $55,500
Jamie Oleksiak (1 Way Contract) $900,000 (2)
-Salary Remaining : $54,000
Total Pro Players22
Salary Commitment
Year 23 : $46,235,000
Year 24 : $18,960,000
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $46,235,000
Year 24 : $18,960,000
Year 25 : $0
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $44,750,000
Year 24 : $18,960,000
Year 25 : $0
Year 26 : $0

Farm Players Salaries

Wade Allison $120,000 (4)
Salary Remaining : $4,308
Tyson Jost $100,000 (2)
Salary Remaining : $3,590
Jiri Tlusty $70,000 (1)
Salary Remaining : $2,513
Joakim Ryan $51,000 (1)
Salary Remaining : $1,831
Craig Anderson $50,000 (1)
Salary Remaining : $1,795
Rob Schremp $50,000 (1)
Salary Remaining : $1,795
Jakub Jerabek $50,000 (1)
Salary Remaining : $1,795
Tanner Pearson $50,000 (1)
Salary Remaining : $1,795
Ron Hainsey $50,000 (1)
Salary Remaining : $1,795
Chad Ruhwedel $50,000 (1)
Salary Remaining : $1,795
Evgenii Dadonov $50,000 (2)
Salary Remaining : $1,795
Ryan Dzingel $50,000 (1)
Salary Remaining : $1,795
Jiri Sekac $50,000 (1)
Salary Remaining : $1,795
Nikolay Kulemin $50,000 (1)
Salary Remaining : $1,795
Brian Lashoff $50,000 (1)
Salary Remaining : $1,795
Clarke MacArthur $50,000 (1)
Salary Remaining : $1,795
Kyle Okposo $50,000 (1)
Salary Remaining : $1,795
Tom Kuhnhackl $50,000 (1)
Salary Remaining : $1,795
Marc-Andre Bourdon $50,000 (1)
Salary Remaining : $1,795
Marc Methot $50,000 (1)
Salary Remaining : $1,795
Total Farm Players20
Salary Commitment
Year 23 : $1,141,000
Year 24 : $270,000
Year 25 : $120,000
Year 26 : $120,000
Salary Average Commitment
Year 23 : $1,141,000
Year 24 : $270,000
Year 25 : $120,000
Year 26 : $120,000

NYIslanders



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $93 - 5,359 - 89.31%
Level 2: 5000 - $72 - 4,178 - 83.56%
Level 3: 2720 - $42 - 2,519 - 92.59%
Level 4: 5480 - $26 - 4,989 - 91.04%
Luxury : 1000 - $193 - 881 - 88.14%
Total Capacity :20200
Farm
Farm Level 1: 2000 - $50 - 1,480 - 74.01%
Farm Level 2: 1000 - $30 - 729 - 72.88%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17,926 - 88.74%
Average Income per Game$1,501,352
Year to Date Revenue$58,552,739
Farm
Home Games Left2
Average Attendance - %2,209 - 73.63%
Average Income per Game$129,424
Year to Date Revenue$5,047,542

Expense

Pro Players Total Salaries$60,930,000
Pro Players Total Average Salaries$60,930,000
Farm Players Total Salaries$2,019,500
Farm Players Total Average Salaries$2,019,500
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Special Salary Cap Value$2,977,500
Pro Year To Date Expenses$60,500,200
Farm Year To Date Expenses$5,257,068
Pro Salary Cap Per Days$304,650
Pro Salary Cap To Date$57,072,700
Farm Salary Cap Per Days$10,356
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,002,705
Farm Estimated Season Revenue$258,848
Pro Remaining Season Days12
Pro Expenses Per Days$319,650
Pro Estimated Expenses$3,835,800
Farm Remaining Season Days7
Farm Expenses Per Days$28,305
Farm Estimated Expenses$198,135
Estimated Season Expenses$4,033,935
Estimated Season Salary Cap$63,706,000
Estimate Under Maximum Salary Cap of $65,000,000$1,294,000
Estimate Over Minimum Salary Cap of $40,000,000 $23,706,000
Current Bank Account$9,216,162
Projected Bank Account$8,443,780

Pro Players Salaries

Connor McDavid (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $510,000
Nick Schmaltz (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $366,000
Cale Makar (1 Way Contract) $5,900,000 (2)
-Salary Remaining : $354,000
Charles McAvoy (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $348,000
Cody Ceci (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $348,000
Brandon Hagel $4,200,000 (2)
-Salary Remaining : $252,000
Steven Stamkos (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $225,000
Elvis Merzlikins (1 Way Contract) $3,375,000 (4)
-Salary Remaining : $202,500
Alexander Nylander (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $198,000
Andreas Athanasiou (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $162,000
Dmitry Orlov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $120,000
Brent Burns (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $105,000
Filip Gustavsson (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $84,000
Scott Laughton (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $75,000
Janne Kuokkanen $925,000 (1)
-Salary Remaining : $55,500
William Eklund $900,000 (2)
-Salary Remaining : $54,000
Dylan Cozens $900,000 (1)
-Salary Remaining : $54,000
Tyler Toffoli (1 Way Contract) $880,000 (2)
-Salary Remaining : $52,800
Jake Gardiner (1 Way Contract) $800,000 (1)
-Salary Remaining : $48,000
Ryan McLeod $700,000 (1)
-Salary Remaining : $42,000
Total Pro Players20
Salary Commitment
Year 23 : $60,930,000
Year 24 : $49,105,000
Year 25 : $9,175,000
Year 26 : $3,375,000
Salary Average Commitment
Year 23 : $60,930,000
Year 24 : $49,105,000
Year 25 : $9,175,000
Year 26 : $3,375,000
Salary Cap with 1 Way Contract
Year 23 : $60,930,000
Year 24 : $49,105,000
Year 25 : $9,175,000
Year 26 : $3,375,000

Farm Players Salaries

Klas Dahlbeck $176,000 (1)
Salary Remaining : $6,318
Alexander Steen $176,000 (1)
Salary Remaining : $6,318
Michael Del Zotto $175,000 (2)
Salary Remaining : $6,282
Sam Steel $105,000 (1)
Salary Remaining : $3,769
Marcus Foligno $100,000 (1)
Salary Remaining : $3,590
Marcus Johansson $97,500 (1)
Salary Remaining : $3,500
Tomas Jurco $97,500 (2)
Salary Remaining : $3,500
Trent Frederic $97,500 (1)
Salary Remaining : $3,500
Vasili Podkolzin $90,000 (2)
Salary Remaining : $3,231
Aleksi Heponiemi $90,000 (1)
Salary Remaining : $3,231
Alex Turcotte $90,000 (2)
Salary Remaining : $3,231
Bobby Brink $80,000 (2)
Salary Remaining : $2,872
Jack Studnicka $80,000 (1)
Salary Remaining : $2,872
Nicolas Petan $80,000 (1)
Salary Remaining : $2,872
Max Jones $75,000 (3)
Salary Remaining : $2,692
Michael Anderson $70,000 (1)
Salary Remaining : $2,513
Akira Schmid $70,000 (1)
Salary Remaining : $2,513
Alex Vlasic $70,000 (2)
Salary Remaining : $2,513
Marc Del Gaizo $50,000 (2)
Salary Remaining : $1,795
Jan Rutta $50,000 (1)
Salary Remaining : $1,795
Scott Harrington $50,000 (3)
Salary Remaining : $1,795
Arvid Soderblom $50,000 (1)
Salary Remaining : $1,795
Total Farm Players22
Salary Commitment
Year 23 : $2,019,500
Year 24 : $777,500
Year 25 : $125,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,019,500
Year 24 : $777,500
Year 25 : $125,000
Year 26 : $0

NYRangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $125 - 4,031 - 57.58%
Level 2: 6000 - $80 - 3,778 - 62.96%
Level 3: 2778 - $60 - 1,588 - 57.15%
Level 4: 5556 - $45 - 2,922 - 52.58%
Luxury : 1389 - $220 - 772 - 55.59%
Total Capacity :22723
Farm
Farm Level 1: 2000 - $50 - 1,487 - 74.34%
Farm Level 2: 1000 - $30 - 732 - 73.22%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %13,090 - 57.61%
Average Income per Game$1,493,917
Year to Date Revenue$58,262,750
Farm
Home Games Left1
Average Attendance - %2,219 - 73.96%
Average Income per Game$130,004
Year to Date Revenue$5,200,174

Expense

Pro Players Total Salaries$57,810,000
Pro Players Total Average Salaries$57,810,000
Farm Players Total Salaries$1,817,500
Farm Players Total Average Salaries$1,817,500
Coaches Total Salaries$7,375,000
Luxury Taxe Total$0
Special Salary Cap Value$500,000
Pro Year To Date Expenses$61,003,400
Farm Year To Date Expenses$3,672,796
Pro Salary Cap Per Days$289,050
Pro Salary Cap To Date$55,950,900
Farm Salary Cap Per Days$9,321
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,987,833
Farm Estimated Season Revenue$130,004
Pro Remaining Season Days12
Pro Expenses Per Days$315,925
Pro Estimated Expenses$3,791,100
Farm Remaining Season Days7
Farm Expenses Per Days$19,577
Farm Estimated Expenses$137,039
Estimated Season Expenses$3,928,139
Estimated Season Salary Cap$59,919,500
Estimate Under Maximum Salary Cap of $65,000,000$5,080,500
Estimate Over Minimum Salary Cap of $40,000,000 $19,919,500
Current Bank Account$8,462,048
Projected Bank Account$7,651,746

Pro Players Salaries

Jack Eichel (1 Way Contract) $7,800,000 (2)
-Salary Remaining : $468,000
Shayne Gostisbehere (1 Way Contract) $5,900,000 (2)
-Salary Remaining : $354,000
Alex Tuch (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $282,000
Brandon Saad (1 Way Contract) $4,160,000 (2)
-Salary Remaining : $249,600
Anthony Beauvillier (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $246,000
Noah Hanifin (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $216,000
Alex Pietrangelo (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $210,000
Kyle Palmieri (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $210,000
Ben Bishop (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $186,000
Nikita Zadorov (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $162,000
Ville Husso (1 Way Contract) $2,550,000 (4)
-Salary Remaining : $153,000
Alexei Toropchenko (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $120,000
Zach Hyman (1 Way Contract) $1,950,000 (1)
-Salary Remaining : $117,000
Roman Josi (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $114,000
Ryan Strome $1,800,000 (3)
-Salary Remaining : $108,000
Joel Kiviranta (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $72,000
Oskar Lindblom (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $60,000
Thomas Harley $900,000 (2)
-Salary Remaining : $54,000
Cody Glass (1 Way Contract) $850,000 (1)
-Salary Remaining : $51,000
Jack McBain $600,000 (1)
-Salary Remaining : $36,000
Total Pro Players20
Salary Commitment
Year 23 : $57,810,000
Year 24 : $37,110,000
Year 25 : $7,850,000
Year 26 : $2,550,000
Salary Average Commitment
Year 23 : $57,810,000
Year 24 : $37,110,000
Year 25 : $7,850,000
Year 26 : $2,550,000
Salary Cap with 1 Way Contract
Year 23 : $57,810,000
Year 24 : $37,110,000
Year 25 : $7,850,000
Year 26 : $2,550,000

Farm Players Salaries

Noel Acciari $162,500 (3)
Salary Remaining : $5,833
Stefan Noesen $110,000 (1)
Salary Remaining : $3,949
Richard Panik $97,500 (3)
Salary Remaining : $3,500
MacKenzie Entwistle $97,500 (2)
Salary Remaining : $3,500
Martin Marincin $97,500 (3)
Salary Remaining : $3,500
Zack Smith $95,000 (2)
Salary Remaining : $3,410
Nathan Walker $92,500 (4)
Salary Remaining : $3,321
Brandt Clarke $90,000 (3)
Salary Remaining : $3,231
Tyson Foerster $90,000 (3)
Salary Remaining : $3,231
Samuel Montembeault $87,500 (2)
Salary Remaining : $3,141
Travis Boyd $87,500 (4)
Salary Remaining : $3,141
Andrew Ladd $85,000 (1)
Salary Remaining : $3,051
Anders Nilsson $65,000 (2)
Salary Remaining : $2,333
Juuso Riikola $65,000 (1)
Salary Remaining : $2,333
Joe Morrow $65,000 (1)
Salary Remaining : $2,333
Steven Kampfer $65,000 (1)
Salary Remaining : $2,333
Jakub Kindl $65,000 (1)
Salary Remaining : $2,333
Mark Arcobello $50,000 (2)
Salary Remaining : $1,795
Carl Soderberg $50,000 (2)
Salary Remaining : $1,795
Jannik Hansen $50,000 (2)
Salary Remaining : $1,795
Michael Sauer $50,000 (1)
Salary Remaining : $1,795
Sheldon Dries $50,000 (2)
Salary Remaining : $1,795
Viktor Stalberg $50,000 (1)
Salary Remaining : $1,795
Total Farm Players23
Salary Commitment
Year 23 : $1,817,500
Year 24 : $1,262,500
Year 25 : $717,500
Year 26 : $180,000
Salary Average Commitment
Year 23 : $1,817,500
Year 24 : $1,262,500
Year 25 : $717,500
Year 26 : $180,000

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 7033 - $80 - 6,676 - 94.93%
Level 2: 6944 - $54 - 5,781 - 83.25%
Level 3: 2778 - $40 - 2,569 - 92.49%
Level 4: 5556 - $36 - 3,618 - 65.13%
Luxury : 1389 - $165 - 1,133 - 81.57%
Total Capacity :23700
Farm
Farm Level 1: 2000 - $50 - 1,488 - 74.42%
Farm Level 2: 1000 - $30 - 722 - 72.16%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %19,778 - 83.45%
Average Income per Game$1,577,005
Year to Date Revenue$61,503,211
Farm
Home Games Left1
Average Attendance - %2,210 - 73.67%
Average Income per Game$129,694
Year to Date Revenue$5,187,777

Expense

Pro Players Total Salaries$63,696,600
Pro Players Total Average Salaries$63,696,600
Farm Players Total Salaries$2,380,000
Farm Players Total Average Salaries$2,380,000
Coaches Total Salaries$7,202,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,877,804
Farm Year To Date Expenses$4,999,104
Pro Salary Cap Per Days$318,483
Pro Salary Cap To Date$59,244,679
Farm Salary Cap Per Days$12,205
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,154,011
Farm Estimated Season Revenue$129,694
Pro Remaining Season Days12
Pro Expenses Per Days$340,358
Pro Estimated Expenses$4,084,296
Farm Remaining Season Days7
Farm Expenses Per Days$26,703
Farm Estimated Expenses$186,921
Estimated Season Expenses$4,271,217
Estimated Season Salary Cap$63,066,475
Estimate Under Maximum Salary Cap of $65,000,000$1,933,525
Estimate Over Minimum Salary Cap of $40,000,000 $23,066,475
Current Bank Account$11,121,324
Projected Bank Account$10,133,812

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $7,200,000 (2)
-Salary Remaining : $432,000
Morgan Rielly (1 Way Contract) $7,200,000 (3)
-Salary Remaining : $432,000
Filip Forsberg (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $390,000
Sean Monahan (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $354,000
Tyler Seguin (1 Way Contract) $5,875,000 (1)
-Salary Remaining : $352,500
Damon Severson (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $312,000
Timo Meier (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $288,000
Ryan Graves (1 Way Contract) $4,600,000 (4)
-Salary Remaining : $276,000
Jaden Schwartz (1 Way Contract) $4,121,600 (1)
-Salary Remaining : $247,296
Jeremy Swayman (1 Way Contract) $3,700,000 (3)
-Salary Remaining : $222,000
Alexandre Carrier (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $90,000
Anton Lundell $900,000 (3)
-Salary Remaining : $54,000
Trevor Zegras $900,000 (1)
-Salary Remaining : $54,000
Bowen Byram $900,000 (2)
-Salary Remaining : $54,000
Isac Lundestrom $900,000 (2)
-Salary Remaining : $54,000
Dawson Mercer $900,000 (1)
-Salary Remaining : $54,000
Mike Smith (1 Way Contract) $750,000 (1)
-Salary Remaining : $45,000
Julien Gauthier $750,000 (2)
-Salary Remaining : $45,000
Janis Moser $600,000 (1)
-Salary Remaining : $36,000
Rick Nash (1 Way Contract) $500,000 (1)
-Salary Remaining : $30,000
Total Pro Players20
Salary Commitment
Year 23 : $63,696,600
Year 24 : $27,650,000
Year 25 : $17,900,000
Year 26 : $4,600,000
Salary Average Commitment
Year 23 : $63,696,600
Year 24 : $27,650,000
Year 25 : $17,900,000
Year 26 : $4,600,000
Salary Cap with 1 Way Contract
Year 23 : $63,696,600
Year 24 : $27,650,000
Year 25 : $17,900,000
Year 26 : $4,600,000

Farm Players Salaries

Robby Fabbri $167,500 (1)
Salary Remaining : $6,013
Alexander Edler $167,500 (1)
Salary Remaining : $6,013
Joe Pavelski $157,500 (2)
Salary Remaining : $5,654
Rasmus Asplund $147,500 (1)
Salary Remaining : $5,295
Ian Cole $147,500 (1)
Salary Remaining : $5,295
Michael Hutchinson $137,500 (2)
Salary Remaining : $4,936
Nikita Gusev $137,500 (2)
Salary Remaining : $4,936
Trevor Daley $137,500 (1)
Salary Remaining : $4,936
Lars Eller $117,500 (1)
Salary Remaining : $4,218
Mike Hoffman $117,500 (1)
Salary Remaining : $4,218
Corey Perry $117,500 (1)
Salary Remaining : $4,218
Evander Kane $112,500 (1)
Salary Remaining : $4,038
Markus Nutivaara $95,000 (2)
Salary Remaining : $3,410
Brendan Gaunce $92,500 (2)
Salary Remaining : $3,321
Niko Mikkola $90,000 (1)
Salary Remaining : $3,231
Urho Vaakanainen $80,000 (1)
Salary Remaining : $2,872
Michael Frolik $75,000 (1)
Salary Remaining : $2,692
Connor Mackey $72,500 (1)
Salary Remaining : $2,603
Paul Cotter $60,000 (2)
Salary Remaining : $2,154
Ondrej Pavelec $50,000 (1)
Salary Remaining : $1,795
Pontus Holmberg $50,000 (1)
Salary Remaining : $1,795
Nils Aman $50,000 (1)
Salary Remaining : $1,795
Total Farm Players22
Salary Commitment
Year 23 : $2,380,000
Year 24 : $680,000
Year 25 : $0
Year 26 : $0
Salary Average Commitment
Year 23 : $2,380,000
Year 24 : $680,000
Year 25 : $0
Year 26 : $0

Pittsburgh



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 7360 - $75 - 6,738 - 91.55%
Level 2: 5750 - $63 - 5,516 - 95.94%
Level 3: 2600 - $40 - 2,526 - 97.15%
Level 4: 4800 - $33 - 4,393 - 91.52%
Luxury : 1125 - $177 - 1,097 - 97.53%
Total Capacity :21635
Farm
Farm Level 1: 2000 - $47 - 1,657 - 82.87%
Farm Level 2: 1000 - $28 - 782 - 78.18%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %20,271 - 93.69%
Average Income per Game$1,605,093
Year to Date Revenue$64,203,735
Farm
Home Games Left1
Average Attendance - %2,439 - 81.31%
Average Income per Game$134,715
Year to Date Revenue$5,388,601

Expense

Pro Players Total Salaries$55,260,000
Pro Players Total Average Salaries$55,260,000
Farm Players Total Salaries$1,406,000
Farm Players Total Average Salaries$1,376,000
Coaches Total Salaries$7,226,000
Luxury Taxe Total$0
Special Salary Cap Value$2,631,000
Pro Year To Date Expenses$57,804,490
Farm Year To Date Expenses$4,244,407
Pro Salary Cap Per Days$249,570
Pro Salary Cap To Date$47,042,210
Farm Salary Cap Per Days$7,056
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,605,093
Farm Estimated Season Revenue$134,715
Pro Remaining Season Days12
Pro Expenses Per Days$297,430
Pro Estimated Expenses$3,569,160
Farm Remaining Season Days7
Farm Expenses Per Days$22,595
Farm Estimated Expenses$158,165
Estimated Season Expenses$3,727,325
Estimated Season Salary Cap$52,668,050
Estimate Under Maximum Salary Cap of $65,000,000$12,331,950
Estimate Over Minimum Salary Cap of $40,000,000 $12,668,050
Current Bank Account$12,765,776
Projected Bank Account$10,778,259

Pro Players Salaries

Tony DeAngelo $6,500,000 (1)
-Salary Remaining : $390,000
Noah Dobson (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $354,000
Dougie Hamilton (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $324,000
Kevin Fiala (1 Way Contract) $5,150,000 (2)
-Salary Remaining : $309,000
Jacob Trouba (1 Way Contract) $4,400,000 (4)
-Salary Remaining : $264,000
Jordan Eberle (1 Way Contract) $2,610,000 (1)
-Salary Remaining : $156,600
Rickard Rakell (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $132,000
Karel Vejmelka (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $126,000
Carter Verhaeghe (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $120,000
James Van Riemsdyk (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $20,000
-Salary Remaining : $120,000
Vladimir Tarasenko (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $102,000
Nick Merkley (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $96,000
Scott Mayfield (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $90,000
Nick Ritchie (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $12,000
-Salary Remaining : $72,000
Alex Killorn (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $72,000
Alec Martinez (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $72,000
Shea Weber (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $66,000
J.T. Miller (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $66,000
Eric Comrie $975,000 (2)
-Salary Remaining : $58,500
Michael Rasmussen $900,000 (1)
-Salary Remaining : $54,000
Kasperi Kapanen (1 Way Contract) $900,000 (1)
-Salary Remaining : $54,000
Zemgus Girgensons (1 Way Contract) $825,000 (4)
-Salary Remaining : $49,500
Mats Zuccarello (1 Way Contract) $600,000 (3)
-Salary Remaining : $36,000
Brock Nelson (1 Way Contract) $600,000 (2)
-1 Way Contract Salary Cap : $6,000
-Salary Remaining : $36,000
Matt Nieto (1 Way Contract) $600,000 (2)
-1 Way Contract Salary Cap : $6,000
-Salary Remaining : $36,000
Beau Bennett (Out of Payroll) $600,000 (2)
-Salary Remaining : $36,000
Alan Quine (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $5,000
-Salary Remaining : $30,000
Luke Schenn (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $5,000
-Salary Remaining : $30,000
Total Pro Players28
Salary Commitment
Year 23 : $55,860,000
Year 24 : $33,150,000
Year 25 : $11,725,000
Year 26 : $5,225,000
Salary Average Commitment
Year 23 : $55,860,000
Year 24 : $33,150,000
Year 25 : $11,725,000
Year 26 : $5,225,000
Salary Cap with 1 Way Contract
Year 23 : $50,514,000
Year 24 : $31,467,000
Year 25 : $11,725,000
Year 26 : $5,225,000

Farm Players Salaries

Derek Ryan $161,000 (3)
Salary Remaining : $5,779
Ryan Getzlaf $160,000 (3)
Salary Remaining : $5,744
Adam Erne $100,000 (1)
Salary Remaining : $3,590
Lukas Sedlak $100,000 (3)
Salary Remaining : $3,590
Tyler Bozak $100,000 (3)
Salary Remaining : $3,590
Ian McCoshen $100,000 (1)
Salary Remaining : $3,590
Jason Demers $100,000 (3)
Salary Remaining : $3,590
Robert Bortuzzo $100,000 (3)
Salary Remaining : $3,590
Louis Belpedio $92,500 (1)
Salary Remaining : $3,321
Felix Sandstrom $80,000 (1)
Salary Remaining : $2,872
Brendan Leipsic $80,000 (4)
Salary Remaining : $2,872
Ian Mitchell $70,000 (1)
Salary Remaining : $2,513
Daniel Vladar $62,500 (1)
Salary Remaining : $2,244
Josh Gorges $50,000 (1)
Salary Remaining : $1,795
Shane Prince $50,000 (1)
Salary Remaining : $1,795
Total Farm Players15
Salary Commitment
Year 23 : $1,406,000
Year 24 : $801,000
Year 25 : $801,000
Year 26 : $80,000
Salary Average Commitment
Year 23 : $1,376,000
Year 24 : $771,000
Year 25 : $771,000
Year 26 : $50,000

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8333 - $81 - 6,702 - 80.43%
Level 2: 6944 - $61 - 5,634 - 81.13%
Level 3: 2778 - $46 - 2,416 - 86.97%
Level 4: 5556 - $32 - 4,700 - 84.59%
Luxury : 1000 - $184 - 904 - 90.42%
Total Capacity :24611
Farm
Farm Level 1: 2000 - $50 - 1,474 - 73.68%
Farm Level 2: 1000 - $30 - 725 - 72.52%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %20,356 - 82.71%
Average Income per Game$1,666,680
Year to Date Revenue$65,000,534
Farm
Home Games Left1
Average Attendance - %2,199 - 73.29%
Average Income per Game$128,837
Year to Date Revenue$5,153,468

Expense

Pro Players Total Salaries$64,169,000
Pro Players Total Average Salaries$64,169,000
Farm Players Total Salaries$1,780,000
Farm Players Total Average Salaries$1,780,000
Coaches Total Salaries$8,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,649,360
Farm Year To Date Expenses$3,141,028
Pro Salary Cap Per Days$320,845
Pro Salary Cap To Date$60,377,860
Farm Salary Cap Per Days$9,128
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,333,361
Farm Estimated Season Revenue$128,837
Pro Remaining Season Days12
Pro Expenses Per Days$353,845
Pro Estimated Expenses$4,246,140
Farm Remaining Season Days7
Farm Expenses Per Days$16,821
Farm Estimated Expenses$117,747
Estimated Season Expenses$4,363,887
Estimated Season Salary Cap$64,228,000
Estimate Under Maximum Salary Cap of $65,000,000$772,000
Estimate Over Minimum Salary Cap of $40,000,000 $24,228,000
Current Bank Account$40,659,518
Projected Bank Account$39,757,829

Pro Players Salaries

Brayden Point (1 Way Contract) $9,400,000 (2)
-Salary Remaining : $564,000
Patrik Laine (1 Way Contract) $7,800,000 (2)
-Salary Remaining : $468,000
Moritz Seider (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $390,000
Zach Werenski (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $366,000
Ivan Barbashev (1 Way Contract) $4,840,000 (2)
-Salary Remaining : $290,400
Jordan Binnington (1 Way Contract) $4,400,000 (4)
-Salary Remaining : $264,000
Nikolay Goldobin (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $240,000
Warren Foegele (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $168,000
Jesper Bratt (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $165,000
Rasmus Andersson $2,700,000 (2)
-Salary Remaining : $162,000
Kris Letang (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $120,000
Sean Couturier (1 Way Contract) $1,904,000 (1)
-Salary Remaining : $114,240
Jake Walman (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $90,000
Nick Jensen (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $66,000
Nathan Bastian $1,000,000 (1)
-Salary Remaining : $60,000
Jack Campbell (1 Way Contract) $925,000 (2)
-Salary Remaining : $55,500
Joe Veleno $900,000 (1)
-Salary Remaining : $54,000
Dylan Guenther $900,000 (3)
-Salary Remaining : $54,000
Blake Wheeler (1 Way Contract) $900,000 (1)
-Salary Remaining : $54,000
Rasmus Sandin $900,000 (2)
-Salary Remaining : $54,000
Parker Kelly (1 Way Contract) $850,000 (3)
-Salary Remaining : $51,000
Total Pro Players21
Salary Commitment
Year 23 : $64,169,000
Year 24 : $45,515,000
Year 25 : $12,650,000
Year 26 : $10,900,000
Salary Average Commitment
Year 23 : $64,169,000
Year 24 : $45,515,000
Year 25 : $12,650,000
Year 26 : $10,900,000
Salary Cap with 1 Way Contract
Year 23 : $64,169,000
Year 24 : $45,515,000
Year 25 : $12,650,000
Year 26 : $10,900,000

Farm Players Salaries

Keith Yandle $175,000 (1)
Salary Remaining : $6,282
Zach Aston-Reese $150,000 (1)
Salary Remaining : $5,385
Ryan Suter $115,000 (2)
Salary Remaining : $4,128
Calle Rosen $105,000 (1)
Salary Remaining : $3,769
Jakob Markstrom $100,000 (2)
Salary Remaining : $3,590
Connor Ingram $95,000 (3)
Salary Remaining : $3,410
Saku Maenalanen $95,000 (3)
Salary Remaining : $3,410
Michael Pezzetta $92,500 (2)
Salary Remaining : $3,321
Michael Eyssimont $92,500 (2)
Salary Remaining : $3,321
Dominik Simon $87,500 (1)
Salary Remaining : $3,141
Jack Johnson $80,000 (2)
Salary Remaining : $2,872
Michael Grabner $75,000 (2)
Salary Remaining : $2,692
Sergei Kalinin $75,000 (2)
Salary Remaining : $2,692
Dennis Gilbert $72,500 (1)
Salary Remaining : $2,603
Brian Flynn $70,000 (1)
Salary Remaining : $2,513
Cole Koepke $50,000 (1)
Salary Remaining : $1,795
David Rundblad $50,000 (2)
Salary Remaining : $1,795
Sam Carrick $50,000 (1)
Salary Remaining : $1,795
Drew Larman $50,000 (1)
Salary Remaining : $1,795
Nikita Filatov $50,000 (1)
Salary Remaining : $1,795
Justin Schultz $50,000 (2)
Salary Remaining : $1,795
Total Farm Players21
Salary Commitment
Year 23 : $1,780,000
Year 24 : $920,000
Year 25 : $190,000
Year 26 : $0
Salary Average Commitment
Year 23 : $1,780,000
Year 24 : $920,000
Year 25 : $190,000
Year 26 : $0

Seattle



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 7250 - $80 - 6,622 - 91.34%
Level 2: 6000 - $50 - 5,729 - 95.48%
Level 3: 2778 - $32 - 2,587 - 93.11%
Level 4: 4500 - $25 - 4,472 - 99.38%
Luxury : 1050 - $145 - 1,050 - 100.00%
Total Capacity :21578
Farm
Farm Level 1: 2000 - $30 - 1,973 - 98.66%
Farm Level 2: 1000 - $20 - 979 - 97.93%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %20,459 - 94.82%
Average Income per Game$1,467,995
Year to Date Revenue$58,719,791
Farm
Home Games Left1
Average Attendance - %2,953 - 98.42%
Average Income per Game$106,357
Year to Date Revenue$4,254,281

Expense

Pro Players Total Salaries$53,969,000
Pro Players Total Average Salaries$53,969,000
Farm Players Total Salaries$1,863,250
Farm Players Total Average Salaries$1,863,250
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$5,797,500
Pro Year To Date Expenses$60,241,132
Farm Year To Date Expenses$3,106,989
Pro Salary Cap Per Days$233,705
Pro Salary Cap To Date$53,033,748
Farm Salary Cap Per Days$9,555
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,467,995
Farm Estimated Season Revenue$106,357
Pro Remaining Season Days12
Pro Expenses Per Days$284,845
Pro Estimated Expenses$3,418,140
Farm Remaining Season Days7
Farm Expenses Per Days$17,247
Farm Estimated Expenses$120,729
Estimated Season Expenses$3,538,869
Estimated Season Salary Cap$61,635,708
Estimate Under Maximum Salary Cap of $65,000,000$3,364,292
Estimate Over Minimum Salary Cap of $40,000,000 $21,635,708
Current Bank Account$6,932,131
Projected Bank Account$4,967,614

Pro Players Salaries

Jonathan Marchessault (1 Way Contract) $8,101,000 (2)
-Salary Remaining : $486,060
Auston Matthews (1 Way Contract) $6,900,000 (1)
-Salary Remaining : $414,000
Colton Parayko (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $360,000
Travis Konecny (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $246,000
Claude Giroux (1 Way Contract) $3,600,000 (3)
-1 Way Contract Salary Cap : $36,000
-Salary Remaining : $216,000
Artturi Lehkonen (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $186,000
Adrian Kempe (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $168,000
Ilya Sorokin $2,650,000 (1)
-Salary Remaining : $159,000
Conor Sheary (1 Way Contract) $2,151,000 (1)
-1 Way Contract Salary Cap : $21,510
-Salary Remaining : $129,060
Drake Batherson (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $108,000
Brian Dumoulin (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $87,000
Philippe Myers (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $84,000
Carey Price (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $66,000
Brock McGinn (1 Way Contract) $1,100,000 (4)
-Salary Remaining : $66,000
Zach Bogosian (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $10,000
-Salary Remaining : $60,000
Rasmus Dahlin $900,000 (1)
-Salary Remaining : $54,000
Jordan Weal (1 Way Contract) $890,000 (3)
-Salary Remaining : $53,400
Zach Whitecloud (1 Way Contract) $825,000 (2)
-Salary Remaining : $49,500
Kurtis Macdermid $800,000 (3)
-Salary Remaining : $48,000
Jordie Benn $750,000 (1)
-Salary Remaining : $45,000
Mattias Janmark (1 Way Contract) $550,000 (3)
-1 Way Contract Salary Cap : $5,500
-Salary Remaining : $33,000
Peter Holland (1 Way Contract) $501,000 (2)
-Salary Remaining : $30,060
Cedric Paquette (1 Way Contract) $501,000 (3)
-Salary Remaining : $30,060
Jason Spezza (1 Way Contract) $500,000 (1)
-Salary Remaining : $30,000
Nicolas Aube-Kubel (1 Way Contract) $500,000 (1)
-Salary Remaining : $30,000
Total Pro Players25
Salary Commitment
Year 23 : $53,969,000
Year 24 : $33,968,000
Year 25 : $7,441,000
Year 26 : $1,100,000
Salary Average Commitment
Year 23 : $53,969,000
Year 24 : $33,968,000
Year 25 : $7,441,000
Year 26 : $1,100,000
Salary Cap with 1 Way Contract
Year 23 : $46,741,010
Year 24 : $28,869,500
Year 25 : $3,332,500
Year 26 : $1,100,000

Farm Players Salaries

Boone Jenner $182,600 (2)
Salary Remaining : $6,555
Kevan Miller $131,000 (2)
Salary Remaining : $4,703
Vinnie Hinostroza $120,000 (3)
Salary Remaining : $4,308
Jimmy Vesey $120,000 (1)
Salary Remaining : $4,308
Mikhail Grigorenko $110,000 (3)
Salary Remaining : $3,949
Patrik Nemeth $100,000 (2)
Salary Remaining : $3,590
Michael Bournival $100,000 (1)
Salary Remaining : $3,590
Adam Lowry $100,000 (2)
Salary Remaining : $3,590
Phillip Di Giuseppe $95,000 (4)
Salary Remaining : $3,410
Joel Farabee $90,000 (1)
Salary Remaining : $3,231
Cole Perfetti $90,000 (3)
Salary Remaining : $3,231
Connor Carrick $80,100 (1)
Salary Remaining : $2,875
Freddie Hamilton $80,100 (1)
Salary Remaining : $2,875
Pierre-Olivier Joseph $80,000 (1)
Salary Remaining : $2,872
Frederik Gauthier $72,500 (4)
Salary Remaining : $2,603
Ukko-Pekka Luukkonen $60,000 (1)
Salary Remaining : $2,154
Brett Bellemore $50,900 (1)
Salary Remaining : $1,827
Matt Martin $50,900 (1)
Salary Remaining : $1,827
Steve Mason $50,150 (2)
Salary Remaining : $1,800
Kevin Poulin $50,000 (1)
Salary Remaining : $1,795
Alexey Marchenko $50,000 (3)
Salary Remaining : $1,795
Total Farm Players21
Salary Commitment
Year 23 : $1,863,250
Year 24 : $1,101,250
Year 25 : $537,500
Year 26 : $167,500
Salary Average Commitment
Year 23 : $1,863,250
Year 24 : $1,101,250
Year 25 : $537,500
Year 26 : $167,500

St. Louis



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6400 - $88 - 6,358 - 99.34%
Level 2: 6944 - $62 - 5,753 - 82.85%
Level 3: 2778 - $39 - 2,539 - 91.39%
Level 4: 5556 - $30 - 4,918 - 88.52%
Luxury : 1389 - $120 - 1,203 - 86.57%
Total Capacity :23067
Farm
Farm Level 1: 2000 - $42 - 1,904 - 95.19%
Farm Level 2: 1000 - $25 - 952 - 95.18%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %20,771 - 90.05%
Average Income per Game$1,624,082
Year to Date Revenue$64,963,296
Farm
Home Games Left1
Average Attendance - %2,856 - 95.18%
Average Income per Game$140,065
Year to Date Revenue$5,602,600

Expense

Pro Players Total Salaries$61,100,000
Pro Players Total Average Salaries$60,800,000
Farm Players Total Salaries$1,410,000
Farm Players Total Average Salaries$1,390,000
Coaches Total Salaries$6,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$62,266,000
Farm Year To Date Expenses$3,273,604
Pro Salary Cap Per Days$304,000
Pro Salary Cap To Date$57,942,000
Farm Salary Cap Per Days$7,128
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,624,082
Farm Estimated Season Revenue$140,065
Pro Remaining Season Days12
Pro Expenses Per Days$327,000
Pro Estimated Expenses$3,924,000
Farm Remaining Season Days7
Farm Expenses Per Days$16,462
Farm Estimated Expenses$115,234
Estimated Season Expenses$4,039,234
Estimated Season Salary Cap$61,590,000
Estimate Under Maximum Salary Cap of $65,000,000$3,410,000
Estimate Over Minimum Salary Cap of $40,000,000 $21,590,000
Current Bank Account$21,098,224
Projected Bank Account$18,823,137

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $8,100,000 (1)
-Salary Remaining : $486,000
William Karlsson (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $348,000
Christian Dvorak (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $330,000
Jonas Brodin (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $294,000
Maxime Comtois (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $252,000
Ryan Lindgren (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $234,000
Morgan Geekie (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $228,000
Oskar Sundqvist (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $192,000
Barclay Goodrow (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $192,000
Joel Edmundson (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $168,000
David Savard (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $150,000
Andre Burakovsky (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $138,000
Ilya Samsonov (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $114,000
Markus Granlund (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $15,000
-Salary Remaining : $90,000
Laurent Brossoit (1 Way Contract) $1,450,000 (2)
-Salary Remaining : $87,000
Johan Larsson (1 Way Contract) $1,300,000 (2)
-1 Way Contract Salary Cap : $13,000
-Salary Remaining : $78,000
Justin Danforth $1,200,000 (2)
-Salary Remaining : $72,000
Trevor van Riemsdyk (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $66,000
T.J. Brodie (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $60,000
Aliaksei Protas $800,000 (2)
-Salary Remaining : $48,000
Matias Maccelli $800,000 (2)
-Salary Remaining : $48,000
Jackson LaCombe $800,000 (2)
-Salary Remaining : $48,000
Brock Faber $800,000 (3)
-Salary Remaining : $48,000
Taylor Leier (1 Way Contract) $550,000 (2)
-Salary Remaining : $33,000
Mikko Koskinen $500,000 (1)
-Salary Remaining : $30,000
Total Pro Players25
Salary Commitment
Year 23 : $63,900,000
Year 24 : $40,700,000
Year 25 : $11,400,000
Year 26 : $3,800,000
Salary Average Commitment
Year 23 : $63,600,000
Year 24 : $40,400,000
Year 25 : $11,400,000
Year 26 : $3,800,000
Salary Cap with 1 Way Contract
Year 23 : $60,828,000
Year 24 : $39,113,000
Year 25 : $11,400,000
Year 26 : $3,800,000

Farm Players Salaries

Brendan Perlini $105,000 (1)
Salary Remaining : $3,769
Derek Stepan $105,000 (1)
Salary Remaining : $3,769
Wyatt Kalynuk $95,000 (2)
Salary Remaining : $3,410
Tyler Lewington $90,000 (1)
Salary Remaining : $3,231
Jayce Hawryluk $87,500 (1)
Salary Remaining : $3,141
Frederic Allard $85,000 (4)
Salary Remaining : $3,051
Drake Caggiula $72,500 (2)
Salary Remaining : $2,603
Mason Lohrei $70,000 (2)
Salary Remaining : $2,513
Scott Wedgewood $50,000 (2)
Salary Remaining : $1,795
Nathan Gerbe $50,000 (1)
Salary Remaining : $1,795
Marco Scandella $50,000 (1)
Salary Remaining : $1,795
Pat Maroon $50,000 (1)
Salary Remaining : $1,795
Brett Ritchie $50,000 (2)
Salary Remaining : $1,795
Bryan Little $50,000 (1)
Salary Remaining : $1,795
Jordan Schroeder $50,000 (1)
Salary Remaining : $1,795
Dave Bolland $50,000 (1)
Salary Remaining : $1,795
Cam Talbot $50,000 (1)
Salary Remaining : $1,795
Martin Hanzal $50,000 (1)
Salary Remaining : $1,795
Mark Pysyk $50,000 (2)
Salary Remaining : $1,795
Dylan McIlrath $50,000 (1)
Salary Remaining : $1,795
Sven Andrighetto $50,000 (1)
Salary Remaining : $1,795
Darren Archibald $50,000 (1)
Salary Remaining : $1,795
Total Farm Players22
Salary Commitment
Year 23 : $1,410,000
Year 24 : $472,500
Year 25 : $85,000
Year 26 : $85,000
Salary Average Commitment
Year 23 : $1,390,000
Year 24 : $452,500
Year 25 : $85,000
Year 26 : $85,000

Tampa Bay



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $80 - 6,000 - 100.00%
Level 2: 5000 - $65 - 4,713 - 94.26%
Level 3: 2720 - $50 - 1,919 - 70.54%
Level 4: 5480 - $22 - 5,109 - 93.22%
Luxury : 1000 - $184 - 934 - 93.44%
Total Capacity :20200
Farm
Farm Level 1: 2000 - $50 - 1,485 - 74.23%
Farm Level 2: 1000 - $30 - 729 - 72.91%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %18,675 - 92.45%
Average Income per Game$1,449,037
Year to Date Revenue$56,512,441
Farm
Home Games Left1
Average Attendance - %2,214 - 73.79%
Average Income per Game$129,743
Year to Date Revenue$5,189,719

Expense

Pro Players Total Salaries$55,140,000
Pro Players Total Average Salaries$55,140,000
Farm Players Total Salaries$1,577,000
Farm Players Total Average Salaries$1,577,000
Coaches Total Salaries$5,900,000
Luxury Taxe Total$0
Special Salary Cap Value$2,520,000
Pro Year To Date Expenses$60,971,650
Farm Year To Date Expenses$2,780,212
Pro Salary Cap Per Days$275,700
Pro Salary Cap To Date$56,234,661
Farm Salary Cap Per Days$8,087
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,898,074
Farm Estimated Season Revenue$129,743
Pro Remaining Season Days12
Pro Expenses Per Days$298,200
Pro Estimated Expenses$3,578,400
Farm Remaining Season Days7
Farm Expenses Per Days$15,267
Farm Estimated Expenses$106,869
Estimated Season Expenses$3,685,269
Estimated Season Salary Cap$62,063,061
Estimate Under Maximum Salary Cap of $65,000,000$2,936,939
Estimate Over Minimum Salary Cap of $40,000,000 $22,063,061
Current Bank Account$1,213,117
Projected Bank Account$555,665

Pro Players Salaries

Evan Bouchard (1 Way Contract) $6,800,000 (4)
-Salary Remaining : $408,000
Mikko Rantanen (1 Way Contract) $5,900,000 (3)
-Salary Remaining : $354,000
Anthony Duclair (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $306,000
Evgeni Malkin (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $300,000
Mike Matheson (1 Way Contract) $4,900,000 (4)
-Salary Remaining : $294,000
David Pastrnak (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $288,000
Colin Miller (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $246,000
Erik Brannstrom (1 Way Contract) $3,200,000 (4)
-Salary Remaining : $192,000
Lawson Crouse (1 Way Contract) $2,950,000 (3)
-Salary Remaining : $177,000
Nicklas Bergfors $1,750,000 (2)
-Salary Remaining : $105,000
Anders Bjork $1,400,000 (1)
-Salary Remaining : $84,000
Taylor Raddysh $1,400,000 (1)
-Salary Remaining : $84,000
Adam Ruzicka (1 Way Contract) $1,200,000 (4)
-Salary Remaining : $72,000
Kieffer Bellows $1,000,000 (2)
-Salary Remaining : $60,000
Samuel Morin (1 Way Contract) $950,000 (1)
-Salary Remaining : $57,000
Filip Zadina $900,000 (1)
-Salary Remaining : $54,000
Jesperi Kotkaniemi $900,000 (1)
-Salary Remaining : $54,000
Brandon Davidson $890,000 (1)
-Salary Remaining : $53,400
Ryan Miller $800,000 (1)
-Salary Remaining : $48,000
Kaedan Korczak $700,000 (1)
-Salary Remaining : $42,000
Lukas Dostal $500,000 (2)
-Salary Remaining : $30,000
Total Pro Players21
Salary Commitment
Year 23 : $55,140,000
Year 24 : $33,200,000
Year 25 : $24,950,000
Year 26 : $16,100,000
Salary Average Commitment
Year 23 : $55,140,000
Year 24 : $33,200,000
Year 25 : $24,950,000
Year 26 : $16,100,000
Salary Cap with 1 Way Contract
Year 23 : $55,140,000
Year 24 : $33,200,000
Year 25 : $24,950,000
Year 26 : $16,100,000

Farm Players Salaries

Cale Fleury $125,000 (3)
Salary Remaining : $4,487
James Reimer $80,000 (1)
Salary Remaining : $2,872
Anders Lee $80,000 (1)
Salary Remaining : $2,872
Carl Hagelin $80,000 (1)
Salary Remaining : $2,872
Justin Bailey $80,000 (1)
Salary Remaining : $2,872
Nikita Nesterov $80,000 (1)
Salary Remaining : $2,872
Trevor Moore $80,000 (1)
Salary Remaining : $2,872
Devan Dubnyk $80,000 (1)
Salary Remaining : $2,872
Chris Wideman $75,000 (1)
Salary Remaining : $2,692
Ryan Johnson $70,000 (2)
Salary Remaining : $2,513
Pontus Aberg $70,000 (1)
Salary Remaining : $2,513
Dustin Tokarski $67,000 (1)
Salary Remaining : $2,405
Corey Crawford $60,000 (2)
Salary Remaining : $2,154
Rocco Grimaldi $50,000 (1)
Salary Remaining : $1,795
Travis Hamonic $50,000 (1)
Salary Remaining : $1,795
Mark Barberio $50,000 (1)
Salary Remaining : $1,795
David Desharnais $50,000 (1)
Salary Remaining : $1,795
Damien Giroux $50,000 (1)
Salary Remaining : $1,795
Trevor Lewis $50,000 (1)
Salary Remaining : $1,795
Alex Goligoski $50,000 (1)
Salary Remaining : $1,795
Dylan Olsen $50,000 (1)
Salary Remaining : $1,795
Ben Jones $50,000 (1)
Salary Remaining : $1,795
Landon Slaggert $50,000 (3)
Salary Remaining : $1,795
Jori Lehtera $50,000 (1)
Salary Remaining : $1,795
Total Farm Players24
Salary Commitment
Year 23 : $1,577,000
Year 24 : $305,000
Year 25 : $175,000
Year 26 : $0
Salary Average Commitment
Year 23 : $1,577,000
Year 24 : $305,000
Year 25 : $175,000
Year 26 : $0

Vancouver



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 8333 - $115 - 4,268 - 51.22%
Level 2: 6944 - $75 - 3,981 - 57.33%
Level 3: 2778 - $55 - 1,757 - 63.24%
Level 4: 5556 - $40 - 3,318 - 59.72%
Luxury : 1289 - $200 - 842 - 65.31%
Total Capacity :24900
Farm
Farm Level 1: 2000 - $50 - 1,472 - 73.60%
Farm Level 2: 1000 - $30 - 725 - 72.48%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %14,166 - 56.89%
Average Income per Game$1,474,701
Year to Date Revenue$57,513,353
Farm
Home Games Left1
Average Attendance - %2,197 - 73.23%
Average Income per Game$128,718
Year to Date Revenue$5,148,734

Expense

Pro Players Total Salaries$62,576,000
Pro Players Total Average Salaries$62,576,000
Farm Players Total Salaries$1,788,400
Farm Players Total Average Salaries$1,788,400
Coaches Total Salaries$4,975,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$63,737,440
Farm Year To Date Expenses$2,316,401
Pro Salary Cap Per Days$312,880
Pro Salary Cap To Date$59,742,440
Farm Salary Cap Per Days$9,171
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,949,403
Farm Estimated Season Revenue$128,718
Pro Remaining Season Days12
Pro Expenses Per Days$334,130
Pro Estimated Expenses$4,009,560
Farm Remaining Season Days7
Farm Expenses Per Days$12,889
Farm Estimated Expenses$90,223
Estimated Season Expenses$4,099,783
Estimated Season Salary Cap$63,497,000
Estimate Under Maximum Salary Cap of $65,000,000$1,503,000
Estimate Over Minimum Salary Cap of $40,000,000 $23,497,000
Current Bank Account$6,053,978
Projected Bank Account$5,032,316

Pro Players Salaries

Jason Robertson (1 Way Contract) $6,900,000 (3)
-Salary Remaining : $414,000
Mitchell Marner (1 Way Contract) $6,150,000 (2)
-Salary Remaining : $369,000
Quinn Hughes (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $360,000
Aaron Ekblad (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $360,000
Jakob Chychrun $5,650,000 (2)
-Salary Remaining : $339,000
Leon Draisaitl (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $330,000
Dylan Strome (1 Way Contract) $3,700,000 (3)
-Salary Remaining : $222,000
Connor Hellebuyck (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $210,000
Andrew Mangiapane (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $186,000
Conor Garland (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $186,000
Gustav Forsling (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $144,000
Mason Appleton (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $114,000
Jakub Zboril (1 Way Contract) $1,600,000 (3)
-Salary Remaining : $96,000
Ross Colton (1 Way Contract) $1,400,000 (3)
-Salary Remaining : $84,000
Yakov Trenin (1 Way Contract) $1,400,000 (3)
-Salary Remaining : $84,000
Justin Holl (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $72,000
Anton Forsberg $950,000 (3)
-Salary Remaining : $57,000
Andrew Copp (1 Way Contract) $825,000 (1)
-Salary Remaining : $49,500
Nic Dowd (1 Way Contract) $801,000 (1)
-Salary Remaining : $48,060
Alexander Kerfoot (1 Way Contract) $500,000 (1)
-Salary Remaining : $30,000
Total Pro Players20
Salary Commitment
Year 23 : $62,576,000
Year 24 : $36,250,000
Year 25 : $15,950,000
Year 26 : $0
Salary Average Commitment
Year 23 : $62,576,000
Year 24 : $36,250,000
Year 25 : $15,950,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $62,576,000
Year 24 : $36,250,000
Year 25 : $15,950,000
Year 26 : $0

Farm Players Salaries

Brandon Duhaime $105,000 (3)
Salary Remaining : $3,769
Oscar Moller $98,900 (2)
Salary Remaining : $3,550
Jordan Oesterle $97,500 (3)
Salary Remaining : $3,500
Cameron Gaunce $97,500 (2)
Salary Remaining : $3,500
Jeff Schultz $97,500 (3)
Salary Remaining : $3,500
Loui Eriksson $97,000 (1)
Salary Remaining : $3,482
Cody Eakin $95,000 (3)
Salary Remaining : $3,410
Tomas Nosek $90,000 (2)
Salary Remaining : $3,231
Artem Anisimov $90,000 (2)
Salary Remaining : $3,231
Matt Hunwick $87,500 (1)
Salary Remaining : $3,141
John Moore $85,000 (3)
Salary Remaining : $3,051
Maxime Talbot $80,000 (1)
Salary Remaining : $2,872
Josh Bailey $80,000 (1)
Salary Remaining : $2,872
Nick Foligno $80,000 (1)
Salary Remaining : $2,872
Jakub Voracek $80,000 (1)
Salary Remaining : $2,872
Jonathan Quick $75,000 (3)
Salary Remaining : $2,692
Scott Darling $75,000 (3)
Salary Remaining : $2,692
Nicolas Kerdiles $60,000 (1)
Salary Remaining : $2,154
Nick Shore $57,500 (3)
Salary Remaining : $2,064
Vladimir Sobotka $55,000 (3)
Salary Remaining : $1,974
Josh Archibald $55,000 (3)
Salary Remaining : $1,974
Casey Nelson $50,000 (3)
Salary Remaining : $1,795
Total Farm Players22
Salary Commitment
Year 23 : $1,788,400
Year 24 : $1,223,900
Year 25 : $847,500
Year 26 : $0
Salary Average Commitment
Year 23 : $1,788,400
Year 24 : $1,223,900
Year 25 : $847,500
Year 26 : $0

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 7333 - $75 - 6,799 - 92.72%
Level 2: 6944 - $59 - 5,873 - 84.58%
Level 3: 2778 - $36 - 2,603 - 93.71%
Level 4: 5556 - $29 - 4,994 - 89.89%
Luxury : 1089 - $160 - 1,077 - 98.93%
Total Capacity :23700
Farm
Farm Level 1: 2000 - $50 - 1,466 - 73.30%
Farm Level 2: 1000 - $30 - 712 - 71.25%
Farm Total Capacity :3000

Income

Home Games Left1
Average Attendance - %21,347 - 90.07%
Average Income per Game$1,574,567
Year to Date Revenue$62,982,677
Farm
Home Games Left1
Average Attendance - %2,178 - 72.62%
Average Income per Game$127,810
Year to Date Revenue$5,112,406

Expense

Pro Players Total Salaries$70,014,000
Pro Players Total Average Salaries$67,932,750
Farm Players Total Salaries$2,285,600
Farm Players Total Average Salaries$2,285,600
Coaches Total Salaries$2,375,000
Luxury Taxe Total$0
Special Salary Cap Value$1,162,000
Pro Year To Date Expenses$63,072,770
Farm Year To Date Expenses$2,835,864
Pro Salary Cap Per Days$321,844
Pro Salary Cap To Date$58,246,242
Farm Salary Cap Per Days$11,721
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,574,567
Farm Estimated Season Revenue$127,810
Pro Remaining Season Days12
Pro Expenses Per Days$358,820
Pro Estimated Expenses$4,305,840
Farm Remaining Season Days7
Farm Expenses Per Days$14,926
Farm Estimated Expenses$104,482
Estimated Season Expenses$4,410,322
Estimated Season Salary Cap$63,270,370
Estimate Under Maximum Salary Cap of $65,000,000$1,729,630
Estimate Over Minimum Salary Cap of $40,000,000 $23,270,370
Current Bank Account$5,840,680
Projected Bank Account$3,132,735

Pro Players Salaries

Cam Fowler (1 Way Contract) $8,755,000 (2)
-Salary Remaining : $525,300
Lucas Raymond (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $480,000
Sebastian Aho (1 Way Contract) $7,700,000 (2)
-Salary Remaining : $462,000
David Kampf (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $435,000
Justin Faulk (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $351,000
Andrei Kuzmenko (1 Way Contract) $4,484,000 (2)
-Salary Remaining : $269,040
Jake Allen (1 Way Contract) $3,950,000 (2)
-Salary Remaining : $237,000
Neal Pionk (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $228,000
Sonny Milano (1 Way Contract) $2,775,000 (2)
-Salary Remaining : $166,500
Ondrej Palat (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $165,000
Pierre Engvall (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $138,000
Nicolas Roy (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $138,000
Adam Gaudette (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $20,000
-Salary Remaining : $120,000
Gregory Hofmann (1 Way Contract) $1,600,000 (4)
-1 Way Contract Salary Cap : $16,000
-Salary Remaining : $96,000
Dominik Kahun $1,300,000 (1)
-Salary Remaining : $78,000
Dylan Holloway $900,000 (3)
-Salary Remaining : $54,000
Alexis Lafreniere $900,000 (2)
-Salary Remaining : $54,000
Kevin Bahl $800,000 (2)
-Salary Remaining : $48,000
K'Andre Miller $800,000 (1)
-Salary Remaining : $48,000
Jayden Struble $700,000 (3)
-Salary Remaining : $42,000
Will Cuylle $600,000 (3)
-Salary Remaining : $36,000
Carter Hutton $500,000 (1)
-Salary Remaining : $30,000
Total Pro Players22
Salary Commitment
Year 23 : $70,014,000
Year 24 : $48,514,000
Year 25 : $11,800,000
Year 26 : $9,600,000
Salary Average Commitment
Year 23 : $67,932,750
Year 24 : $46,432,750
Year 25 : $11,800,000
Year 26 : $9,600,000
Salary Cap with 1 Way Contract
Year 23 : $64,368,750
Year 24 : $44,848,750
Year 25 : $10,216,000
Year 26 : $8,016,000

Farm Players Salaries

Jaroslav Halak $200,100 (2)
Salary Remaining : $7,183
Phil Kessel $195,000 (1)
Salary Remaining : $7,000
Cody Hodgson $190,000 (1)
Salary Remaining : $6,821
Nate Schmidt $165,000 (1)
Salary Remaining : $5,923
Alexander Burmistrov $155,000 (2)
Salary Remaining : $5,564
Casey Cizikas $150,200 (2)
Salary Remaining : $5,392
Luke Glendening $110,200 (2)
Salary Remaining : $3,956
Igor Ozhiganov $110,000 (2)
Salary Remaining : $3,949
Robert Hagg $95,000 (2)
Salary Remaining : $3,410
Jake Dotchin $95,000 (3)
Salary Remaining : $3,410
Radko Gudas $95,000 (2)
Salary Remaining : $3,410
Jhonas Enroth $90,000 (1)
Salary Remaining : $3,231
Max Veronneau $77,500 (1)
Salary Remaining : $2,782
Filip Chlapik $75,000 (2)
Salary Remaining : $2,692
Aaron Dell $75,000 (2)
Salary Remaining : $2,692
Micheal Ferland $75,000 (2)
Salary Remaining : $2,692
Tanner Kero $75,000 (2)
Salary Remaining : $2,692
Nick Seeler $72,500 (2)
Salary Remaining : $2,603
J.T. Brown $70,100 (2)
Salary Remaining : $2,516
Brett Connolly $65,000 (2)
Salary Remaining : $2,333
Jacob Bryson $50,000 (1)
Salary Remaining : $1,795
Total Farm Players21
Salary Commitment
Year 23 : $2,285,600
Year 24 : $1,518,100
Year 25 : $95,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,285,600
Year 24 : $1,518,100
Year 25 : $95,000
Year 26 : $0

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - $87 - 6,000 - 99.99%
Level 2: 6000 - $65 - 4,766 - 79.43%
Level 3: 2778 - $54 - 1,763 - 63.45%
Level 4: 4000 - $32 - 4,000 - 100.00%
Luxury : 1389 - $175 - 1,121 - 80.74%
Total Capacity :20167
Farm
Farm Level 1: 2000 - $50 - 1,470 - 73.50%
Farm Level 2: 1000 - $30 - 717 - 71.69%
Farm Total Capacity :3000

Income

Home Games Left2
Average Attendance - %17,649 - 87.52%
Average Income per Game$1,553,820
Year to Date Revenue$60,598,970
Farm
Home Games Left1
Average Attendance - %2,187 - 72.90%
Average Income per Game$128,262
Year to Date Revenue$5,130,473

Expense

Pro Players Total Salaries$58,275,000
Pro Players Total Average Salaries$58,275,000
Farm Players Total Salaries$1,715,000
Farm Players Total Average Salaries$1,715,000
Coaches Total Salaries$2,700,000
Luxury Taxe Total$0
Special Salary Cap Value$324,000
Pro Year To Date Expenses$60,238,500
Farm Year To Date Expenses$2,810,412
Pro Salary Cap Per Days$291,375
Pro Salary Cap To Date$58,828,500
Farm Salary Cap Per Days$8,795
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,107,639
Farm Estimated Season Revenue$128,262
Pro Remaining Season Days12
Pro Expenses Per Days$298,875
Pro Estimated Expenses$3,586,500
Farm Remaining Season Days7
Farm Expenses Per Days$14,949
Farm Estimated Expenses$104,643
Estimated Season Expenses$3,691,143
Estimated Season Salary Cap$62,649,000
Estimate Under Maximum Salary Cap of $65,000,000$2,351,000
Estimate Over Minimum Salary Cap of $40,000,000 $22,649,000
Current Bank Account$46,107,578
Projected Bank Account$45,652,336

Pro Players Salaries

Seth Jones (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $456,000
Mark Stone (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $384,000
Jake DeBrusk (1 Way Contract) $6,200,000 (3)
-Salary Remaining : $372,000
Sam Reinhart (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $360,000
Mark Jankowski (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $288,000
Timothy Liljegren (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $228,000
Joel Eriksson Ek $2,800,000 (2)
-Salary Remaining : $168,000
Troy Stecher (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $168,000
Teddy Blueger (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $144,000
Jonas Siegenthaler (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $138,000
Emil Bemstrom (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $120,000
Jeff Carter (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $108,000
Marc-Edouard Vlasic (1 Way Contract) $1,350,000 (2)
-Salary Remaining : $81,000
Calvin De Haan (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $66,000
Tuukka Rask (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $60,000
Michal Neuvirth $1,000,000 (1)
-Salary Remaining : $60,000
Kaiden Guhle $900,000 (3)
-Salary Remaining : $54,000
Connor Brown (1 Way Contract) $750,000 (2)
-Salary Remaining : $45,000
Jason Dickinson (1 Way Contract) $750,000 (2)
-Salary Remaining : $45,000
David Perron (1 Way Contract) $750,000 (2)
-Salary Remaining : $45,000
Erik Johnson (1 Way Contract) $675,000 (1)
-Salary Remaining : $40,500
Andreas Johnson (1 Way Contract) $600,000 (1)
-Salary Remaining : $36,000
TJ Oshie (1 Way Contract) $500,000 (2)
-Salary Remaining : $30,000
Total Pro Players23
Salary Commitment
Year 23 : $58,275,000
Year 24 : $28,600,000
Year 25 : $15,700,000
Year 26 : $6,600,000
Salary Average Commitment
Year 23 : $58,275,000
Year 24 : $28,600,000
Year 25 : $15,700,000
Year 26 : $6,600,000
Salary Cap with 1 Way Contract
Year 23 : $58,275,000
Year 24 : $28,600,000
Year 25 : $15,700,000
Year 26 : $6,600,000

Farm Players Salaries

Mark Giordano $147,500 (1)
Salary Remaining : $5,295
Paul Byron $140,000 (1)
Salary Remaining : $5,026
Austin Czarnik $135,000 (2)
Salary Remaining : $4,846
Darren Helm $120,000 (1)
Salary Remaining : $4,308
Mathieu Perreault $110,000 (1)
Salary Remaining : $3,949
Kari Lehtonen $97,500 (2)
Salary Remaining : $3,500
Deryk Engelland $95,000 (1)
Salary Remaining : $3,410
Cole Sillinger $90,000 (3)
Salary Remaining : $3,231
Duncan Siemens $87,500 (4)
Salary Remaining : $3,141
Ethan Bear $87,500 (1)
Salary Remaining : $3,141
Andrej Sekera $87,500 (1)
Salary Remaining : $3,141
Anton Slepyshev $77,500 (3)
Salary Remaining : $2,782
Cody Franson $75,000 (1)
Salary Remaining : $2,692
Alex Chiasson $75,000 (2)
Salary Remaining : $2,692
James Neal $75,000 (1)
Salary Remaining : $2,692
Benoit Pouliot $65,000 (1)
Salary Remaining : $2,333
Paul Carey $50,000 (1)
Salary Remaining : $1,795
Andrew Cogliano $50,000 (2)
Salary Remaining : $1,795
Anders Lindback $50,000 (1)
Salary Remaining : $1,795
Total Farm Players19
Salary Commitment
Year 23 : $1,715,000
Year 24 : $612,500
Year 25 : $255,000
Year 26 : $87,500
Salary Average Commitment
Year 23 : $1,715,000
Year 24 : $612,500
Year 25 : $255,000
Year 26 : $87,500

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

Under Maximum of $65,000,000
Available Cap Space

Over Minimum of
$40,000,000

Pro Players

Farm Players

Total Players

Anaheim $23,842,811 $64,416,372 $583,628 $24,416,372 222345
Boston $5,576,136 $64,014,899 $985,101 $24,014,899 262046
Buffalo $7,446,011 $64,601,020 $398,980 $24,601,020 212142
Chicago $21,826,318 $62,649,500 $2,350,500 $22,649,500 202040
Colorado $30,486,644 $59,965,875 $5,034,125 $19,965,875 222547
Columbus $5,263,761 $64,665,275 $334,725 $24,665,275 212041
Dallas $18,871,645 $60,811,661 $4,188,339 $20,811,661 202343
Detroit ($916,457) $60,520,694 $4,479,306 $20,520,694 251540
Edmonton $6,258,050 $58,318,660 $6,681,340 $18,318,660 242044
Floride $6,673,649 $64,984,814 $15,186 $24,984,814 222244
Los Angeles $18,090,953 $44,025,480 $20,974,520 $4,025,480 252045
Minnesota $7,289,203 $64,771,322 $228,678 $24,771,322 222244
Montreal $12,598,485 $57,627,523 $7,372,477 $17,627,523 242246
New Jersey $23,443,745 $62,716,950 $2,283,050 $22,716,950 222042
NYIslanders $9,216,162 $63,706,000 $1,294,000 $23,706,000 202242
NYRangers $8,462,048 $59,919,500 $5,080,500 $19,919,500 202343
Philadelphie $11,121,324 $63,066,475 $1,933,525 $23,066,475 202242
Pittsburgh $12,765,776 $52,668,050 $12,331,950 $12,668,050 281543
San Jose $40,659,518 $64,228,000 $772,000 $24,228,000 212142
Seattle $6,932,131 $61,635,708 $3,364,292 $21,635,708 252146
St. Louis $21,098,224 $61,590,000 $3,410,000 $21,590,000 252247
Tampa Bay $1,213,117 $62,063,061 $2,936,939 $22,063,061 212445
Vancouver $6,053,978 $63,497,000 $1,503,000 $23,497,000 202242
Washington $5,840,680 $63,270,370 $1,729,630 $23,270,370 222143
Winnipeg $46,107,578 $62,649,000 $2,351,000 $22,649,000 231942