Team FinanceLast Update - Tuesday, March 26, 2024 at 18:07
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $95 - 5,665 - 94.42%
Level 2: 5000 - $55 - 4,772 - 95.45%
Level 3: 2000 - $32 - 1,942 - 97.10%
Level 4: 4000 - $20 - 3,773 - 94.31%
Luxury : 1000 - $190 - 952 - 95.17%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $37 - 1,902 - 95.08%
Farm Level 2: 1000 - $18 - 952 - 95.21%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17,104 - 95.02%
Average Income per Game$1,175,040
Year to Date Revenue$36,426,248
Farm
Home Games Left4
Average Attendance - %2,854 - 95.12%
Average Income per Game$91,872
Year to Date Revenue$2,756,155

Expense

Pro Players Total Salaries$81,751,000
Farm Players Total Salaries$3,186,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$64,088,521
Farm Year To Date Expenses$2,804,575
Pro Salary Cap To Date$64,088,521
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$8,225,282
Farm Estimated Season Revenue$367,487
Pro Remaining Season Days32
Pro Expenses Per Days$541,397
Pro Estimated Expenses$17,324,704
Farm Remaining Season Days18
Farm Expenses Per Days$23,255
Farm Estimated Expenses$418,590
Estimated Season Expenses$17,743,294
Season Salary Cap$81,751,000
Estimate Under Maximum Salary Cap of $88,500,000$6,749,000
Estimate Over Minimum Salary Cap of $0 $81,751,000
Current Bank Account$9,251,855
Projected Bank Account$101,330

Pro Players Salaries

Artemi Panarin $10,000,000 (4)
-Salary Remaining : $2,119,205
Charlie McAvoy $8,550,000 (3)
-Salary Remaining : $1,811,921
Dylan Larkin $7,700,000 (2)
-Salary Remaining : $1,631,788
Igor Shesterkin $6,250,000 (1)
-Salary Remaining : $1,324,503
Mathew Barzal $6,000,000 (1)
-Salary Remaining : $1,271,523
Vincent Trocheck $5,500,000 (3)
-Salary Remaining : $1,165,563
Kris Letang $5,250,000 (2)
-Salary Remaining : $1,112,583
Nick Schmaltz $4,850,000 (2)
-Salary Remaining : $1,027,815
Mats Zuccarello $4,000,000 (2)
-Salary Remaining : $847,682
Evgeni Dadonov $4,000,000 (3)
-Salary Remaining : $847,682
Brayden McNabb $3,950,000 (3)
-Salary Remaining : $837,086
Boone Jenner $3,750,000 (4)
-Salary Remaining : $794,702
Dmitry Orlov $2,751,000 (2)
-Salary Remaining : $582,993
Chandler Stephenson $2,400,000 (3)
-Salary Remaining : $508,609
Moritz Seider $1,000,000 (2)
-Salary Remaining : $211,921
Jonathan Quick $1,000,000 (1)
-Salary Remaining : $211,921
Robert Thomas $850,000 (2)
-Salary Remaining : $180,132
Daniel Sprong $850,000 (1)
-Salary Remaining : $180,132
Morgan Frost $850,000 (3)
-Salary Remaining : $180,132
K'Andre Miller $850,000 (2)
-Salary Remaining : $180,132
Luke Schenn $500,000 (3)
-Salary Remaining : $105,960
Spencer Martin $500,000 (3)
-Salary Remaining : $105,960
Kiefer Sherwood $400,000 (4)
-Salary Remaining : $84,768
Total Pro Players23
Salary Commitment
Year 2023 : $81,751,000
Year 2024 : $67,651,000
Year 2025 : $40,400,000
Year 2026 : $14,150,000
Salary Average Commitment
Year 2023 : $76,251,001
Year 2024 : $62,151,001
Year 2025 : $34,900,001
Year 2026 : $14,150,000
Salary Cap with 1 Way Contract
Year 2023 : $81,751,000
Year 2024 : $67,651,000
Year 2025 : $40,400,000
Year 2026 : $14,150,000

Farm Players Salaries

Kevin Lankinen $390,000 (1)
Salary Remaining : $51,241
Kasperi Kapanen $276,000 (4)
Salary Remaining : $36,263
Nick Blankenburg $250,000 (3)
Salary Remaining : $32,847
Andreas Johnsson $230,000 (3)
Salary Remaining : $30,219
Pavel Gogolev $150,000 (2)
Salary Remaining : $19,708
Luke Glendening $150,000 (2)
Salary Remaining : $19,708
Jakub Vrana $150,000 (4)
Salary Remaining : $19,708
Andrew Peeke $150,000 (2)
Salary Remaining : $19,708
Paul Stastny $100,000 (2)
Salary Remaining : $13,139
Jesper Fast $100,000 (2)
Salary Remaining : $13,139
Alex Barre-Boulet $100,000 (4)
Salary Remaining : $13,139
Jakub Zboril $100,000 (1)
Salary Remaining : $13,139
Julius Honka $100,000 (1)
Salary Remaining : $13,139
Sam Steel $85,000 (3)
Salary Remaining : $11,168
Laurent Brossoit $75,000 (3)
Salary Remaining : $9,854
Nic Petan $75,000 (3)
Salary Remaining : $9,854
Justin Richards $75,000 (2)
Salary Remaining : $9,854
Dmitrij Jaskin $75,000 (2)
Salary Remaining : $9,854
Drew O'Connor $75,000 (2)
Salary Remaining : $9,854
Sean Durzi $70,000 (2)
Salary Remaining : $9,197
Sebastian AhoD $70,000 (1)
Salary Remaining : $9,197
Joseph Woll $70,000 (2)
Salary Remaining : $9,197
Cedric Lacroix $50,000 (1)
Salary Remaining : $6,569
Arvin Atwal $50,000 (1)
Salary Remaining : $6,569
Dryden Hunt $50,000 (1)
Salary Remaining : $6,569
Hayden Verbeek $40,000 (1)
Salary Remaining : $5,255
Oskar Steen $40,000 (4)
Salary Remaining : $5,255
Brendan Guhle $40,000 (3)
Salary Remaining : $5,255
Total Farm Players28
Salary Commitment
Year 2023 : $3,186,000
Year 2024 : $2,336,000
Year 2025 : $1,321,000
Year 2026 : $566,000
Salary Average Commitment
Year 2023 : $3,186,000
Year 2024 : $2,336,000
Year 2025 : $1,321,000
Year 2026 : $566,000

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameGila River Arena
Level 1: 6000 - $100 - 4,729 - 78.82%
Level 2: 5000 - $60 - 3,763 - 75.27%
Level 3: 2000 - $35 - 1,505 - 75.27%
Level 4: 4000 - $20 - 3,780 - 94.51%
Luxury : 1000 - $200 - 772 - 77.16%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,891 - 94.55%
Farm Level 2: 1000 - $15 - 982 - 98.17%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,550 - 80.83%
Average Income per Game$1,030,426
Year to Date Revenue$31,943,210
Farm
Home Games Left4
Average Attendance - %2,873 - 95.75%
Average Income per Game$84,954
Year to Date Revenue$2,548,606

Expense

Pro Players Total Salaries$84,425,000
Farm Players Total Salaries$3,677,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,238,443
Farm Year To Date Expenses$3,236,577
Pro Salary Cap To Date$67,238,443
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,212,983
Farm Estimated Season Revenue$339,814
Pro Remaining Season Days32
Pro Expenses Per Days$559,106
Pro Estimated Expenses$17,891,392
Farm Remaining Season Days18
Farm Expenses Per Days$26,843
Farm Estimated Expenses$483,174
Estimated Season Expenses$18,374,566
Season Salary Cap$84,425,000
Estimate Under Maximum Salary Cap of $88,500,000$4,075,000
Estimate Over Minimum Salary Cap of $0 $84,425,000
Current Bank Account$11,039,240
Projected Bank Account$217,471

Pro Players Salaries

Steven Stamkos $10,750,000 (3)
-Salary Remaining : $2,278,146
Adam Fox $9,000,000 (3)
-Salary Remaining : $1,907,285
Leon Draisaitl $8,750,000 (4)
-Salary Remaining : $1,854,305
Miro Heiskanen $8,000,000 (4)
-Salary Remaining : $1,695,364
Jacob Markstrom $8,000,000 (3)
-Salary Remaining : $1,695,364
Elias Lindholm $5,500,000 (3)
-Salary Remaining : $1,165,563
Jesper Bratt $5,450,000 (1)
-Salary Remaining : $1,154,967
Noah Hanifin $4,700,000 (2)
-Salary Remaining : $996,026
Roope Hintz $4,500,000 (2)
-Salary Remaining : $953,642
Carter Verhaeghe $4,075,000 (4)
-Salary Remaining : $863,576
Bryan Little $3,500,000 (1)
-Salary Remaining : $741,722
Jamie Benn $2,500,000 (3)
-Salary Remaining : $529,801
Rickard Rakell $2,500,000 (3)
-Salary Remaining : $529,801
Reilly Smith $2,000,000 (3)
-Salary Remaining : $423,841
Casey Mittelstadt $1,250,000 (2)
-Salary Remaining : $264,901
Brady Tkachuk $1,250,000 (1)
-Salary Remaining : $264,901
Ryan Lindgren $850,000 (1)
-Salary Remaining : $180,132
Ukko-Pekka Luukkonen $850,000 (3)
-Salary Remaining : $180,132
Mario Ferraro $600,000 (1)
-Salary Remaining : $127,152
Mikey Anderson $400,000 (2)
-Salary Remaining : $84,768
Total Pro Players20
Salary Commitment
Year 2023 : $84,425,000
Year 2024 : $72,775,000
Year 2025 : $61,925,000
Year 2026 : $20,825,000
Salary Average Commitment
Year 2023 : $64,825,003
Year 2024 : $53,175,003
Year 2025 : $42,325,003
Year 2026 : $20,825,000
Salary Cap with 1 Way Contract
Year 2023 : $84,425,000
Year 2024 : $72,775,000
Year 2025 : $61,925,000
Year 2026 : $20,825,000

Farm Players Salaries

Josh Manson $370,000 (1)
Salary Remaining : $48,613
Semyon Varlamov $350,000 (2)
Salary Remaining : $45,985
Tanner Pearson $325,000 (2)
Salary Remaining : $42,701
Denis Malgin $150,000 (1)
Salary Remaining : $19,708
Jesse Puljujarvi $150,000 (2)
Salary Remaining : $19,708
Conor Garland $125,000 (4)
Salary Remaining : $16,423
Juuso Valimaki $100,000 (3)
Salary Remaining : $13,139
Anders Lee $100,000 (3)
Salary Remaining : $13,139
Lias Andersson $100,000 (3)
Salary Remaining : $13,139
Jonathan Toews $100,000 (3)
Salary Remaining : $13,139
Angus Redmond $100,000 (2)
Salary Remaining : $13,139
Joel L'Esperance $100,000 (1)
Salary Remaining : $13,139
Jack Roslovic $85,000 (2)
Salary Remaining : $11,168
Jack McBain $85,000 (3)
Salary Remaining : $11,168
Nicolas Meloche $85,000 (2)
Salary Remaining : $11,168
Max Jones $85,000 (3)
Salary Remaining : $11,168
Kale Clague $85,000 (3)
Salary Remaining : $11,168
Oliver Ekman-Larsson $80,000 (2)
Salary Remaining : $10,511
Jan Rutta $80,000 (3)
Salary Remaining : $10,511
Jamie Oleksiak $80,000 (3)
Salary Remaining : $10,511
Connor Brown $77,500 (3)
Salary Remaining : $10,182
Kole Lind $75,000 (4)
Salary Remaining : $9,854
Jake Livingstone $75,000 (4)
Salary Remaining : $9,854
Marcus Johansson $75,000 (2)
Salary Remaining : $9,854
Kevin Bahl $70,000 (3)
Salary Remaining : $9,197
Dillon Dube $70,000 (2)
Salary Remaining : $9,197
Cam Dineen $70,000 (3)
Salary Remaining : $9,197
Will Bitten $70,000 (3)
Salary Remaining : $9,197
Sam Lafferty $60,000 (3)
Salary Remaining : $7,883
Juho Lammikko $60,000 (1)
Salary Remaining : $7,883
Trevor Moore $50,000 (1)
Salary Remaining : $6,569
Kristians Rubins $50,000 (1)
Salary Remaining : $6,569
Joel Kiviranta $50,000 (1)
Salary Remaining : $6,569
Jake Walman $50,000 (1)
Salary Remaining : $6,569
Nick Perbix $40,000 (3)
Salary Remaining : $5,255
Total Farm Players35
Salary Commitment
Year 2023 : $3,677,500
Year 2024 : $2,797,500
Year 2025 : $1,477,500
Year 2026 : $275,000
Salary Average Commitment
Year 2023 : $3,677,500
Year 2024 : $2,797,500
Year 2025 : $1,477,500
Year 2026 : $275,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $100 - 4,615 - 76.91%
Level 2: 5000 - $60 - 3,771 - 75.43%
Level 3: 2000 - $35 - 1,531 - 76.57%
Level 4: 4000 - $25 - 2,616 - 65.40%
Luxury : 1000 - $200 - 769 - 76.86%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,945 - 97.24%
Farm Level 2: 1000 - $15 - 966 - 96.62%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %13,303 - 73.90%
Average Income per Game$1,008,533
Year to Date Revenue$31,264,513
Farm
Home Games Left4
Average Attendance - %2,911 - 97.04%
Average Income per Game$86,692
Year to Date Revenue$2,600,760

Expense

Pro Players Total Salaries$81,675,000
Farm Players Total Salaries$2,205,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$62,523,953
Farm Year To Date Expenses$1,845,006
Pro Salary Cap To Date$62,523,953
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,059,729
Farm Estimated Season Revenue$346,768
Pro Remaining Season Days32
Pro Expenses Per Days$540,894
Pro Estimated Expenses$17,308,608
Farm Remaining Season Days18
Farm Expenses Per Days$16,095
Farm Estimated Expenses$289,710
Estimated Season Expenses$17,598,318
Season Salary Cap$81,675,000
Estimate Under Maximum Salary Cap of $88,500,000$6,825,000
Estimate Over Minimum Salary Cap of $0 $81,675,000
Current Bank Account$10,415,077
Projected Bank Account$223,256

Pro Players Salaries

Tyler Seguin $9,750,000 (2)
-Salary Remaining : $2,066,225
Colton Parayko $8,000,000 (3)
-Salary Remaining : $1,695,364
Patrice Bergeron $7,000,000 (1)
-Salary Remaining : $1,483,444
John Carlson $6,500,000 (3)
-Salary Remaining : $1,377,483
Jared Spurgeon $6,500,000 (3)
-Salary Remaining : $1,377,483
Brad Marchand $6,125,000 (2)
-Salary Remaining : $1,298,013
Travis Sanheim $6,000,000 (3)
-Salary Remaining : $1,271,523
Anthony Cirelli $5,500,000 (4)
-Salary Remaining : $1,165,563
Linus Ullmark $4,000,000 (3)
-Salary Remaining : $847,682
Jake DeBrusk $3,500,000 (2)
-Salary Remaining : $741,722
Matt Grzelcyk $3,000,000 (1)
-Salary Remaining : $635,762
Jeff Carter $3,000,000 (2)
-Salary Remaining : $635,762
Nick Paul $2,500,000 (2)
-Salary Remaining : $529,801
T.J. Oshie $2,000,000 (1)
-Salary Remaining : $423,841
Frank Vatrano $1,750,000 (3)
-Salary Remaining : $370,861
Nick Bonino $1,500,000 (1)
-Salary Remaining : $317,881
Kevin Shattenkirk $1,000,000 (1)
-Salary Remaining : $211,921
Connor Clifton $1,000,000 (1)
-Salary Remaining : $211,921
Noel Acciari $1,000,000 (3)
-Salary Remaining : $211,921
Trent Frederic $850,000 (1)
-Salary Remaining : $180,132
Blake Wheeler $800,000 (1)
-Salary Remaining : $169,536
Jeremy Swayman $400,000 (1)
-Salary Remaining : $84,768
Total Pro Players22
Salary Commitment
Year 2023 : $81,675,000
Year 2024 : $64,125,000
Year 2025 : $39,250,000
Year 2026 : $5,500,000
Salary Average Commitment
Year 2023 : $81,675,000
Year 2024 : $64,125,000
Year 2025 : $39,250,000
Year 2026 : $5,500,000
Salary Cap with 1 Way Contract
Year 2023 : $81,675,000
Year 2024 : $64,125,000
Year 2025 : $39,250,000
Year 2026 : $5,500,000

Farm Players Salaries

Jack Ahcan $275,000 (2)
Salary Remaining : $36,131
Milan Lucic $150,000 (1)
Salary Remaining : $19,708
Barclay Goodrow $150,000 (1)
Salary Remaining : $19,708
Cam York $100,000 (2)
Salary Remaining : $13,139
Kyle Keyser $95,000 (2)
Salary Remaining : $12,482
Marc McLaughlin $95,000 (2)
Salary Remaining : $12,482
Mike Reilly $95,000 (1)
Salary Remaining : $12,482
Alex Chiasson $90,000 (1)
Salary Remaining : $11,825
Alex Petrovic $90,000 (1)
Salary Remaining : $11,825
Anton Blidh $90,000 (1)
Salary Remaining : $11,825
Jack Dougherty $90,000 (2)
Salary Remaining : $11,825
Jayson Megna $90,000 (2)
Salary Remaining : $11,825
Cameron Hughes $90,000 (1)
Salary Remaining : $11,825
Filip Gustavsson $90,000 (1)
Salary Remaining : $11,825
Trevor Lewis $90,000 (2)
Salary Remaining : $11,825
A.J. Greer $90,000 (1)
Salary Remaining : $11,825
Markus Niemelainen $85,000 (2)
Salary Remaining : $11,168
Sean Day $70,000 (2)
Salary Remaining : $9,197
Jack Studnicka $70,000 (1)
Salary Remaining : $9,197
Jakub Lauko $70,000 (3)
Salary Remaining : $9,197
Blake Siebenaler $60,000 (1)
Salary Remaining : $7,883
Brandon Gignac $40,000 (2)
Salary Remaining : $5,255
Tim Gettinger $40,000 (2)
Salary Remaining : $5,255
Total Farm Players23
Salary Commitment
Year 2023 : $2,205,000
Year 2024 : $1,140,000
Year 2025 : $70,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,205,000
Year 2024 : $1,140,000
Year 2025 : $70,000
Year 2026 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $83 - 5,755 - 95.92%
Level 2: 6000 - $28 - 5,535 - 92.26%
Level 3: 2000 - $27 - 1,918 - 95.90%
Level 4: 3000 - $22 - 2,941 - 98.02%
Luxury : 1000 - $175 - 953 - 95.33%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $39 - 1,915 - 95.75%
Farm Level 2: 1000 - $17 - 940 - 94.04%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %17,102 - 95.01%
Average Income per Game$961,758
Year to Date Revenue$30,776,267
Farm
Home Games Left4
Average Attendance - %2,855 - 95.18%
Average Income per Game$95,204
Year to Date Revenue$2,856,122

Expense

Pro Players Total Salaries$78,690,000
Farm Players Total Salaries$3,079,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$61,868,299
Farm Year To Date Expenses$2,665,046
Pro Salary Cap To Date$61,868,299
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,770,550
Farm Estimated Season Revenue$380,816
Pro Remaining Season Days32
Pro Expenses Per Days$521,126
Pro Estimated Expenses$16,676,032
Farm Remaining Season Days18
Farm Expenses Per Days$22,474
Farm Estimated Expenses$404,532
Estimated Season Expenses$17,080,564
Season Salary Cap$78,690,000
Estimate Under Maximum Salary Cap of $88,500,000$9,810,000
Estimate Over Minimum Salary Cap of $0 $78,690,000
Current Bank Account$10,957,838
Projected Bank Account$28,640

Pro Players Salaries

J.T. Miller $8,000,000 (4)
-Salary Remaining : $1,695,364
Filip Forsberg $7,200,000 (3)
-Salary Remaining : $1,525,828
Hampus Lindholm $6,500,000 (4)
-Salary Remaining : $1,377,483
Valeri Nichushkin $6,000,000 (4)
-Salary Remaining : $1,271,523
Oliver Bjorkstrand $5,400,000 (3)
-Salary Remaining : $1,144,371
Tony DeAngelo $4,500,000 (1)
-Salary Remaining : $953,642
Mikael Granlund $4,250,000 (1)
-Salary Remaining : $900,662
Mikhail Sergachev $4,000,000 (1)
-Salary Remaining : $847,682
Thatcher Demko $3,750,000 (1)
-Salary Remaining : $794,702
Dylan Strome $3,500,000 (1)
-Salary Remaining : $741,722
Lars Eller $3,500,000 (1)
-Salary Remaining : $741,722
Erik Cernak $2,950,000 (2)
-Salary Remaining : $625,166
Radko Gudas $2,790,000 (4)
-Salary Remaining : $591,258
Luke Kunin $2,750,000 (3)
-Salary Remaining : $582,781
Jeff Skinner $2,650,000 (1)
-Salary Remaining : $561,589
Jordan Staal $2,000,000 (4)
-Salary Remaining : $423,841
Brett Howden $1,900,000 (3)
-Salary Remaining : $402,649
Brandon Hagel $1,500,000 (2)
-Salary Remaining : $317,881
Logan Thompson $1,250,000 (4)
-Salary Remaining : $264,901
Trevor Zegras $1,250,000 (1)
-Salary Remaining : $264,901
Andreas Englund $1,100,000 (4)
-Salary Remaining : $233,113
Jordan Kyrou $850,000 (1)
-Salary Remaining : $180,132
Alexandre Texier $700,000 (1)
-Salary Remaining : $148,344
Andrew Shortridge $400,000 (1)
-Salary Remaining : $84,768
Total Pro Players24
Salary Commitment
Year 2023 : $78,690,000
Year 2024 : $49,340,000
Year 2025 : $44,890,000
Year 2026 : $27,640,000
Salary Average Commitment
Year 2023 : $63,990,003
Year 2024 : $42,140,001
Year 2025 : $37,690,001
Year 2026 : $27,640,000
Salary Cap with 1 Way Contract
Year 2023 : $78,690,000
Year 2024 : $49,340,000
Year 2025 : $44,890,000
Year 2026 : $27,640,000

Farm Players Salaries

Craig Smith $310,000 (1)
Salary Remaining : $40,730
Nikita Gusev $305,000 (1)
Salary Remaining : $40,073
Vladislav Gavrikov $209,000 (1)
Salary Remaining : $27,460
Alexander Kerfoot $200,000 (3)
Salary Remaining : $26,277
Brandon Saad $150,000 (4)
Salary Remaining : $19,708
Conor Sheary $150,000 (3)
Salary Remaining : $19,708
Kyle Okposo $150,000 (2)
Salary Remaining : $19,708
Pius Suter $150,000 (2)
Salary Remaining : $19,708
Anthony Stolarz $110,000 (2)
Salary Remaining : $14,453
Michael Rasmussen $100,000 (2)
Salary Remaining : $13,139
Ty Smith $100,000 (2)
Salary Remaining : $13,139
Ryan Carpenter $100,000 (1)
Salary Remaining : $13,139
Colby Sissons $100,000 (4)
Salary Remaining : $13,139
Brady Norrish $100,000 (4)
Salary Remaining : $13,139
Luke Green $100,000 (4)
Salary Remaining : $13,139
Alex D'Orio $95,000 (2)
Salary Remaining : $12,482
Arturs Silovs $95,000 (2)
Salary Remaining : $12,482
Parker Wotherspoon $85,000 (4)
Salary Remaining : $11,168
Nils Hoglander $85,000 (1)
Salary Remaining : $11,168
Shane Pinto $85,000 (1)
Salary Remaining : $11,168
Zach Sanford $80,000 (2)
Salary Remaining : $10,511
Kyle Capobianco $70,000 (2)
Salary Remaining : $9,197
Gustav Lindstrom $70,000 (1)
Salary Remaining : $9,197
Alexei Toropchenko $40,000 (3)
Salary Remaining : $5,255
Morgan Barron $40,000 (3)
Salary Remaining : $5,255
Total Farm Players25
Salary Commitment
Year 2023 : $3,079,000
Year 2024 : $1,915,000
Year 2025 : $965,000
Year 2026 : $535,000
Salary Average Commitment
Year 2023 : $3,079,000
Year 2024 : $1,915,000
Year 2025 : $965,000
Year 2026 : $535,000

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 6000 - $90 - 5,671 - 94.52%
Level 2: 5000 - $50 - 4,775 - 95.50%
Level 3: 2000 - $30 - 1,929 - 96.47%
Level 4: 4000 - $20 - 3,781 - 94.52%
Luxury : 1000 - $180 - 955 - 95.50%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $60 - 1,093 - 54.64%
Farm Level 2: 1000 - $30 - 508 - 50.76%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17,112 - 95.07%
Average Income per Game$1,107,315
Year to Date Revenue$34,326,779
Farm
Home Games Left4
Average Attendance - %1,600 - 53.35%
Average Income per Game$84,835
Year to Date Revenue$2,545,044

Expense

Pro Players Total Salaries$85,525,000
Farm Players Total Salaries$2,470,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,975,316
Farm Year To Date Expenses$2,175,965
Pro Salary Cap To Date$66,975,316
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,751,208
Farm Estimated Season Revenue$339,339
Pro Remaining Season Days32
Pro Expenses Per Days$566,391
Pro Estimated Expenses$18,124,512
Farm Remaining Season Days18
Farm Expenses Per Days$18,029
Farm Estimated Expenses$324,522
Estimated Season Expenses$18,449,034
Season Salary Cap$85,525,000
Estimate Under Maximum Salary Cap of $88,500,000$2,975,000
Estimate Over Minimum Salary Cap of $0 $85,525,000
Current Bank Account$11,241,467
Projected Bank Account$882,980

Pro Players Salaries

Nathan MacKinnon $12,600,000 (3)
-Salary Remaining : $2,670,199
Sebastian Aho $8,000,000 (1)
-Salary Remaining : $1,695,364
Victor Hedman $7,375,000 (2)
-Salary Remaining : $1,562,914
Sergei Bobrovsky $7,200,000 (1)
-Salary Remaining : $1,525,828
Evander Kane $6,500,000 (2)
-Salary Remaining : $1,377,483
Josh Morrissey $6,250,000 (3)
-Salary Remaining : $1,324,503
Jaccob Slavin $5,300,000 (2)
-Salary Remaining : $1,123,179
Pavel Buchnevich $5,000,000 (2)
-Salary Remaining : $1,059,603
Brett Pesce $4,500,000 (1)
-Salary Remaining : $953,642
Chris Tanev $4,000,000 (3)
-Salary Remaining : $847,682
Andre Burakovsky $3,900,000 (1)
-Salary Remaining : $826,490
Karel Vejmelka $3,000,000 (2)
-Salary Remaining : $635,762
Warren Foegele $2,750,000 (1)
-Salary Remaining : $582,781
Martin Necas $2,700,000 (1)
-Salary Remaining : $572,185
Jack Hughes $1,500,000 (2)
-Salary Remaining : $317,881
Matt Boldy $1,250,000 (2)
-Salary Remaining : $264,901
Jake Bean $1,000,000 (2)
-Salary Remaining : $211,921
Sammy Blais $700,000 (1)
-Salary Remaining : $148,344
Nicolas Roy $600,000 (2)
-Salary Remaining : $127,152
Noah Gregor $600,000 (2)
-Salary Remaining : $127,152
Jalen Chatfield $400,000 (2)
-Salary Remaining : $84,768
Hudson Fasching $400,000 (3)
-Salary Remaining : $84,768
Total Pro Players22
Salary Commitment
Year 2023 : $85,525,000
Year 2024 : $55,775,000
Year 2025 : $23,250,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $85,525,000
Year 2024 : $55,775,000
Year 2025 : $23,250,000
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $85,525,000
Year 2024 : $55,775,000
Year 2025 : $23,250,000
Year 2026 : $0

Farm Players Salaries

Jake Allen $385,000 (2)
Salary Remaining : $50,584
Brock McGinn $275,000 (2)
Salary Remaining : $36,131
Miles Wood $250,000 (3)
Salary Remaining : $32,847
Mackenzie Blackwood $235,000 (2)
Salary Remaining : $30,876
Sean Walker $200,000 (1)
Salary Remaining : $26,277
Nolan Patrick $150,000 (2)
Salary Remaining : $19,708
Taylor Raddysh $85,000 (2)
Salary Remaining : $11,168
Jonah Gadjovich $85,000 (2)
Salary Remaining : $11,168
Daniel Altshuller $80,000 (1)
Salary Remaining : $10,511
Caleb Jones $80,000 (2)
Salary Remaining : $10,511
Dylan Gambrell $70,000 (1)
Salary Remaining : $9,197
Janne Kuokkanen $70,000 (2)
Salary Remaining : $9,197
Dominic Turgeon $70,000 (1)
Salary Remaining : $9,197
William Lagesson $70,000 (2)
Salary Remaining : $9,197
Kyle Wood $60,000 (1)
Salary Remaining : $7,883
Clark Bishop $55,000 (1)
Salary Remaining : $7,226
Gage Quinney $50,000 (1)
Salary Remaining : $6,569
Hunter Miska $40,000 (1)
Salary Remaining : $5,255
Lucas Carlsson $40,000 (2)
Salary Remaining : $5,255
Nathan Smith $40,000 (3)
Salary Remaining : $5,255
Sami Niku $40,000 (3)
Salary Remaining : $5,255
Axel Jonsson-Fjallby $40,000 (1)
Salary Remaining : $5,255
Total Farm Players22
Salary Commitment
Year 2023 : $2,470,000
Year 2024 : $1,805,000
Year 2025 : $330,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,470,000
Year 2024 : $1,805,000
Year 2025 : $330,000
Year 2026 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $100 - 4,701 - 78.35%
Level 2: 5000 - $55 - 4,731 - 94.61%
Level 3: 2000 - $35 - 1,525 - 76.27%
Level 4: 4000 - $21 - 3,737 - 93.43%
Luxury : 1000 - $200 - 785 - 78.45%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $37 - 1,919 - 95.96%
Farm Level 2: 1000 - $17 - 954 - 95.43%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %15,479 - 85.99%
Average Income per Game$1,069,994
Year to Date Revenue$33,169,825
Farm
Home Games Left4
Average Attendance - %2,874 - 95.78%
Average Income per Game$91,596
Year to Date Revenue$2,747,893

Expense

Pro Players Total Salaries$62,635,000
Farm Players Total Salaries$3,076,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$49,027,587
Farm Year To Date Expenses$2,705,633
Pro Salary Cap To Date$49,027,587
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,489,960
Farm Estimated Season Revenue$366,386
Pro Remaining Season Days32
Pro Expenses Per Days$414,801
Pro Estimated Expenses$13,273,632
Farm Remaining Season Days18
Farm Expenses Per Days$22,453
Farm Estimated Expenses$404,154
Estimated Season Expenses$13,677,786
Season Salary Cap$62,635,000
Estimate Under Maximum Salary Cap of $88,500,000$25,865,000
Estimate Over Minimum Salary Cap of $0 $62,635,000
Current Bank Account$6,517,561
Projected Bank Account$696,121

Pro Players Salaries

Drew Doughty $7,510,000 (2)
-Salary Remaining : $1,591,523
Troy Terry $7,000,000 (4)
-Salary Remaining : $1,483,444
Mason Marchment $6,750,000 (3)
-Salary Remaining : $1,430,464
Mark Scheifele $6,000,000 (1)
-Salary Remaining : $1,271,523
Esa Lindell $4,800,000 (1)
-Salary Remaining : $1,017,219
Sam Bennett $4,425,000 (2)
-Salary Remaining : $937,748
Devon Toews $4,100,000 (2)
-Salary Remaining : $868,874
Kaapo Kahkonen $3,950,000 (1)
-Salary Remaining : $837,086
Viktor Arvidsson $3,500,000 (2)
-Salary Remaining : $741,722
Artturi Lehkonen $2,300,000 (1)
-Salary Remaining : $487,417
John Gibson $2,250,000 (2)
-Salary Remaining : $476,821
Tage Thompson $1,400,000 (2)
-Salary Remaining : $296,689
Bowen Byram $1,250,000 (2)
-Salary Remaining : $264,901
Jesperi Kotkaniemi $1,250,000 (2)
-Salary Remaining : $264,901
Cole Perfetti $1,250,000 (3)
-Salary Remaining : $264,901
Kaiden Guhle $1,000,000 (3)
-Salary Remaining : $211,921
Ryan Poehling $850,000 (3)
-Salary Remaining : $180,132
Matt Calvert $750,000 (1)
-Salary Remaining : $158,940
Rasmus Andersson $700,000 (2)
-Salary Remaining : $148,344
Kaedan Korczak $600,000 (3)
-Salary Remaining : $127,152
Felix Sandstrom $600,000 (2)
-Salary Remaining : $127,152
Keegan Kolesar $400,000 (3)
-Salary Remaining : $84,768
Total Pro Players22
Salary Commitment
Year 2023 : $62,635,000
Year 2024 : $44,835,000
Year 2025 : $17,850,000
Year 2026 : $7,000,000
Salary Average Commitment
Year 2023 : $58,685,001
Year 2024 : $44,835,000
Year 2025 : $17,850,000
Year 2026 : $7,000,000
Salary Cap with 1 Way Contract
Year 2023 : $62,635,000
Year 2024 : $44,835,000
Year 2025 : $17,850,000
Year 2026 : $7,000,000

Farm Players Salaries

Joel Armia $340,000 (2)
Salary Remaining : $44,672
Erik Gudbranson $325,000 (2)
Salary Remaining : $42,701
Niko Mikkola $190,000 (1)
Salary Remaining : $24,964
Dysin Mayo $187,500 (3)
Salary Remaining : $24,635
Henrik Borgstrom $100,000 (2)
Salary Remaining : $13,139
Devon Levi $92,500 (3)
Salary Remaining : $12,153
Aidan McDonough $92,500 (2)
Salary Remaining : $12,153
Pavol Regenda $92,500 (3)
Salary Remaining : $12,153
Elmer Soderblom $92,500 (3)
Salary Remaining : $12,153
Libor Hajek $85,000 (3)
Salary Remaining : $11,168
Dominik Masin $85,000 (1)
Salary Remaining : $11,168
Connor McMichael $85,000 (3)
Salary Remaining : $11,168
Conner Bleackley $85,000 (1)
Salary Remaining : $11,168
Ryan McLeod $85,000 (3)
Salary Remaining : $11,168
Riley Tufte $85,000 (3)
Salary Remaining : $11,168
Tobias Bjornfot $85,000 (3)
Salary Remaining : $11,168
Will Cranley $84,500 (3)
Salary Remaining : $11,102
Denis Gurianov $80,000 (2)
Salary Remaining : $10,511
Alexander Volkov $70,000 (2)
Salary Remaining : $9,197
Eric Cornel $70,000 (1)
Salary Remaining : $9,197
Benoit-Olivier Groulx $70,000 (3)
Salary Remaining : $9,197
Ben Thomas $69,000 (1)
Salary Remaining : $9,066
Adam Ollas Mattsson $62,500 (1)
Salary Remaining : $8,212
William Lockwood $60,000 (3)
Salary Remaining : $7,883
Radel Fazleev $52,500 (1)
Salary Remaining : $6,898
Cayden Primeau $50,000 (2)
Salary Remaining : $6,569
Fabian Zetterlund $50,000 (3)
Salary Remaining : $6,569
Wyatt Kaiser $50,000 (3)
Salary Remaining : $6,569
Jake Massie $40,000 (2)
Salary Remaining : $5,255
Joonas Lyytinen $40,000 (2)
Salary Remaining : $5,255
Alexandre Fortin $40,000 (3)
Salary Remaining : $5,255
Daniel O'Regan $40,000 (3)
Salary Remaining : $5,255
Dan Renouf $40,000 (3)
Salary Remaining : $5,255
Total Farm Players33
Salary Commitment
Year 2023 : $3,076,000
Year 2024 : $2,462,000
Year 2025 : $1,324,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,006,000
Year 2024 : $2,392,000
Year 2025 : $1,324,500
Year 2026 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $105 - 4,425 - 73.75%
Level 2: 5000 - $65 - 3,455 - 69.10%
Level 3: 2000 - $40 - 1,336 - 66.78%
Level 4: 4000 - $30 - 2,242 - 56.04%
Luxury : 1000 - $200 - 773 - 77.29%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,912 - 95.60%
Farm Level 2: 1000 - $20 - 773 - 77.30%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %12,230 - 67.94%
Average Income per Game$1,012,669
Year to Date Revenue$32,405,409
Farm
Home Games Left4
Average Attendance - %2,685 - 89.50%
Average Income per Game$86,501
Year to Date Revenue$2,595,023

Expense

Pro Players Total Salaries$87,750,000
Farm Players Total Salaries$3,550,000
Coaches Total Salaries$1,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,333,266
Farm Year To Date Expenses$2,935,207
Pro Salary Cap To Date$69,333,266
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,076,014
Farm Estimated Season Revenue$346,003
Pro Remaining Season Days32
Pro Expenses Per Days$581,126
Pro Estimated Expenses$18,596,032
Farm Remaining Season Days18
Farm Expenses Per Days$25,912
Farm Estimated Expenses$466,416
Estimated Season Expenses$19,062,448
Season Salary Cap$87,750,000
Estimate Under Maximum Salary Cap of $88,500,000$750,000
Estimate Over Minimum Salary Cap of $0 $87,750,000
Current Bank Account$12,302,005
Projected Bank Account($338,426)

Pro Players Salaries

Connor McDavid $11,000,000 (4)
-Salary Remaining : $2,331,126
Mikko Rantanen $7,525,000 (2)
-Salary Remaining : $1,594,702
Matthew Tkachuk $6,800,000 (1)
-Salary Remaining : $1,441,060
Chris Kreider $6,000,000 (1)
-Salary Remaining : $1,271,523
John Tavares $6,000,000 (3)
-Salary Remaining : $1,271,523
Brent Burns $5,000,000 (1)
-Salary Remaining : $1,059,603
Kevin Fiala $4,750,000 (1)
-Salary Remaining : $1,006,623
Tyler Myers $4,500,000 (1)
-Salary Remaining : $953,642
Alec Martinez $4,000,000 (2)
-Salary Remaining : $847,682
Nazem Kadri $4,000,000 (3)
-Salary Remaining : $847,682
Travis Zajac $3,500,000 (1)
-Salary Remaining : $741,722
Justin Faulk $3,500,000 (1)
-Salary Remaining : $741,722
William Carrier $3,250,000 (4)
-Salary Remaining : $688,742
Tyler Johnson $3,000,000 (3)
-Salary Remaining : $635,762
Adam Henrique $2,550,000 (2)
-Salary Remaining : $540,397
Oscar Klefbom $2,500,000 (3)
-Salary Remaining : $529,801
Nino Niederreiter $2,500,000 (2)
-Salary Remaining : $529,801
Robin Lehner $2,000,000 (1)
-Salary Remaining : $423,841
Antti Raanta $2,000,000 (2)
-Salary Remaining : $423,841
Jake McCabe $1,500,000 (3)
-Salary Remaining : $317,881
Marc Staal $1,100,000 (2)
-Salary Remaining : $233,113
Aaron Dell $775,000 (1)
-Salary Remaining : $164,238
Total Pro Players22
Salary Commitment
Year 2023 : $87,750,000
Year 2024 : $50,925,000
Year 2025 : $31,250,000
Year 2026 : $14,250,000
Salary Average Commitment
Year 2023 : $87,750,000
Year 2024 : $50,925,000
Year 2025 : $31,250,000
Year 2026 : $14,250,000
Salary Cap with 1 Way Contract
Year 2023 : $87,750,000
Year 2024 : $50,925,000
Year 2025 : $31,250,000
Year 2026 : $14,250,000

Farm Players Salaries

Alexander Edler $350,000 (1)
Salary Remaining : $45,985
Scott Laughton $300,000 (3)
Salary Remaining : $39,416
Matthew Nieto $200,000 (3)
Salary Remaining : $26,277
Brett Kulak $200,000 (2)
Salary Remaining : $26,277
Calvin de Haan $200,000 (1)
Salary Remaining : $26,277
Scott Wedgewood $200,000 (3)
Salary Remaining : $26,277
Michael Amadio $150,000 (3)
Salary Remaining : $19,708
Andrew Shaw $150,000 (2)
Salary Remaining : $19,708
Justin Danforth $150,000 (1)
Salary Remaining : $19,708
Michael McCarron $150,000 (3)
Salary Remaining : $19,708
Michael Raffl $150,000 (1)
Salary Remaining : $19,708
Colin Wilson $150,000 (1)
Salary Remaining : $19,708
Marcus Kruger $100,000 (1)
Salary Remaining : $13,139
Kasimir Kaskisuo $100,000 (2)
Salary Remaining : $13,139
Bobby Shea $100,000 (2)
Salary Remaining : $13,139
Chaz Reddekopp $100,000 (2)
Salary Remaining : $13,139
Nathan Bastian $85,000 (3)
Salary Remaining : $11,168
Rasmus Asplund $85,000 (2)
Salary Remaining : $11,168
Dennis Cholowski $85,000 (2)
Salary Remaining : $11,168
Gabriel Fortier $70,000 (3)
Salary Remaining : $9,197
Wade Allison $70,000 (2)
Salary Remaining : $9,197
Brett Pollock $70,000 (1)
Salary Remaining : $9,197
Mike Amadio $60,000 (1)
Salary Remaining : $7,883
Justin Kirkland $60,000 (1)
Salary Remaining : $7,883
Ross Colton $55,000 (1)
Salary Remaining : $7,226
Anders Bjork $40,000 (1)
Salary Remaining : $5,255
Josh Teves $40,000 (3)
Salary Remaining : $5,255
Jonathan Ang $40,000 (3)
Salary Remaining : $5,255
Cale Fleury $40,000 (4)
Salary Remaining : $5,255
Total Farm Players29
Salary Commitment
Year 2023 : $3,550,000
Year 2024 : $2,165,000
Year 2025 : $1,275,000
Year 2026 : $40,000
Salary Average Commitment
Year 2023 : $3,550,000
Year 2024 : $2,165,000
Year 2025 : $1,275,000
Year 2026 : $40,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $120 - 3,953 - 65.89%
Level 2: 5000 - $55 - 4,752 - 95.04%
Level 3: 2000 - $30 - 1,903 - 95.17%
Level 4: 4000 - $15 - 3,923 - 98.08%
Luxury : 1000 - $225 - 680 - 68.02%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,944 - 97.22%
Farm Level 2: 1000 - $15 - 983 - 98.26%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %15,212 - 84.51%
Average Income per Game$1,054,966
Year to Date Revenue$32,703,936
Farm
Home Games Left4
Average Attendance - %2,927 - 97.57%
Average Income per Game$86,933
Year to Date Revenue$2,607,982

Expense

Pro Players Total Salaries$87,780,000
Farm Players Total Salaries$3,378,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,444,073
Farm Year To Date Expenses$3,275,903
Pro Salary Cap To Date$67,444,073
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,384,760
Farm Estimated Season Revenue$347,731
Pro Remaining Season Days32
Pro Expenses Per Days$581,325
Pro Estimated Expenses$18,602,400
Farm Remaining Season Days18
Farm Expenses Per Days$24,657
Farm Estimated Expenses$443,826
Estimated Season Expenses$19,046,226
Season Salary Cap$87,780,000
Estimate Under Maximum Salary Cap of $88,500,000$720,000
Estimate Over Minimum Salary Cap of $0 $87,780,000
Current Bank Account$12,940,579
Projected Bank Account$1,626,844

Pro Players Salaries

Connor Hellebuyck $11,760,000 (3)
-Salary Remaining : $2,492,185
Bryan Rust $7,190,000 (3)
-Salary Remaining : $1,523,709
Darnell Nurse $6,750,000 (1)
-Salary Remaining : $1,430,464
Evgeny Kuznetsov $6,300,000 (2)
-Salary Remaining : $1,335,099
Anze Kopitar $6,000,000 (3)
-Salary Remaining : $1,271,523
Vince Dunn $6,000,000 (2)
-Salary Remaining : $1,271,523
Ryan O'Reilly $5,100,000 (4)
-Salary Remaining : $1,080,795
Jake Guentzel $5,100,000 (1)
-Salary Remaining : $1,080,795
Jean-Gabriel Pageau $5,000,000 (2)
-Salary Remaining : $1,059,603
Brock Boeser $5,000,000 (2)
-Salary Remaining : $1,059,603
Alex Goligoski $4,500,000 (2)
-Salary Remaining : $953,642
Mikael Backlund $3,990,000 (4)
-Salary Remaining : $845,563
Erik Haula $3,990,000 (4)
-Salary Remaining : $845,563
Mike Smith (Out of Payroll) $3,500,000 (1)
-Salary Remaining : $741,722
Calle Jarnkrok $2,300,000 (3)
-Salary Remaining : $487,417
Jani Hakanpaa $1,500,000 (4)
-Salary Remaining : $317,881
Gabriel Vilardi $1,250,000 (3)
-Salary Remaining : $264,901
Barrett Hayton $1,250,000 (3)
-Salary Remaining : $264,901
Ondrej Kase $1,200,000 (3)
-Salary Remaining : $254,305
Philip Tomasino $850,000 (2)
-Salary Remaining : $180,132
Keith Kinkaid $750,000 (4)
-Salary Remaining : $158,940
Zach Whitecloud $600,000 (1)
-Salary Remaining : $127,152
Leon Gawanke $600,000 (1)
-Salary Remaining : $127,152
Noah Cates $400,000 (3)
-Salary Remaining : $84,768
Josef Korenar $400,000 (4)
-Salary Remaining : $84,768
Total Pro Players25
Salary Commitment
Year 2023 : $91,280,000
Year 2024 : $74,730,000
Year 2025 : $47,080,000
Year 2026 : $15,730,000
Salary Average Commitment
Year 2023 : $89,180,002
Year 2024 : $73,230,001
Year 2025 : $45,580,001
Year 2026 : $14,230,001
Salary Cap with 1 Way Contract
Year 2023 : $91,280,000
Year 2024 : $74,730,000
Year 2025 : $47,080,000
Year 2026 : $15,730,000

Farm Players Salaries

Jaden Schwartz $399,000 (4)
Salary Remaining : $52,423
Gustav Nyquist $399,000 (4)
Salary Remaining : $52,423
David Savard $350,000 (2)
Salary Remaining : $45,985
Marcus Foligno $225,000 (2)
Salary Remaining : $29,562
Corey Perry $210,000 (1)
Salary Remaining : $27,591
Tyson Jost $200,000 (3)
Salary Remaining : $26,277
Johan Larsson $140,000 (2)
Salary Remaining : $18,394
Michael McLeod $140,000 (3)
Salary Remaining : $18,394
Ryan Dzingel $110,000 (2)
Salary Remaining : $14,453
Scott Czarnowczan $100,000 (2)
Salary Remaining : $13,139
Graham Knott $100,000 (2)
Salary Remaining : $13,139
Matt Marcinew $100,000 (2)
Salary Remaining : $13,139
Ludvig Larsson $100,000 (2)
Salary Remaining : $13,139
Adam Plant $100,000 (2)
Salary Remaining : $13,139
Jordie Benn $90,000 (1)
Salary Remaining : $11,825
Jayce Hawryluk $85,000 (1)
Salary Remaining : $11,168
Jon Gillies $75,000 (1)
Salary Remaining : $9,854
Jujhar Khaira $75,000 (3)
Salary Remaining : $9,854
Julius Bergman $70,000 (1)
Salary Remaining : $9,197
Nico Sturm $60,000 (1)
Salary Remaining : $7,883
Cliff Pu $60,000 (3)
Salary Remaining : $7,883
Pierre Engvall $60,000 (1)
Salary Remaining : $7,883
Blake Speers $50,000 (2)
Salary Remaining : $6,569
Brandon Duhaime $40,000 (2)
Salary Remaining : $5,255
David Ayres $40,000 (1)
Salary Remaining : $5,255
Total Farm Players25
Salary Commitment
Year 2023 : $3,378,000
Year 2024 : $2,688,000
Year 2025 : $1,273,000
Year 2026 : $798,000
Salary Average Commitment
Year 2023 : $3,378,000
Year 2024 : $2,688,000
Year 2025 : $1,273,000
Year 2026 : $798,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $100 - 4,618 - 76.96%
Level 2: 5000 - $60 - 3,766 - 75.33%
Level 3: 2000 - $35 - 1,524 - 76.20%
Level 4: 4000 - $25 - 2,665 - 66.63%
Luxury : 1000 - $200 - 773 - 77.27%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,910 - 95.49%
Farm Level 2: 1000 - $15 - 976 - 97.57%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %13,346 - 74.15%
Average Income per Game$1,010,387
Year to Date Revenue$31,322,004
Farm
Home Games Left5
Average Attendance - %2,885 - 96.18%
Average Income per Game$85,549
Year to Date Revenue$2,480,935

Expense

Pro Players Total Salaries$84,225,000
Farm Players Total Salaries$3,010,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,068,675
Farm Year To Date Expenses$2,610,988
Pro Salary Cap To Date$66,068,675
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,072,711
Farm Estimated Season Revenue$427,747
Pro Remaining Season Days32
Pro Expenses Per Days$557,781
Pro Estimated Expenses$17,848,992
Farm Remaining Season Days18
Farm Expenses Per Days$21,971
Farm Estimated Expenses$395,478
Estimated Season Expenses$18,244,470
Season Salary Cap$84,225,000
Estimate Under Maximum Salary Cap of $88,500,000$4,275,000
Estimate Over Minimum Salary Cap of $0 $84,225,000
Current Bank Account$11,043,388
Projected Bank Account$299,376

Pro Players Salaries

Nikita Kucherov $13,200,000 (3)
-Salary Remaining : $2,797,351
Matt Duchene $8,000,000 (2)
-Salary Remaining : $1,695,364
Andrei Svechnikov $7,750,000 (3)
-Salary Remaining : $1,642,384
Cale Makar $7,600,000 (4)
-Salary Remaining : $1,610,596
Elias Pettersson $7,350,000 (1)
-Salary Remaining : $1,557,616
Ben Bishop $6,000,000 (1)
-Salary Remaining : $1,271,523
Andrew Mangiapane $5,800,000 (2)
-Salary Remaining : $1,229,139
John Marino $5,600,000 (1)
-Salary Remaining : $1,186,755
Teuvo Teravainen $4,500,000 (4)
-Salary Remaining : $953,642
Cody Ceci $3,250,000 (2)
-Salary Remaining : $688,742
Nicklas Backstrom $2,000,000 (1)
-Salary Remaining : $423,841
Dan Vladar $2,000,000 (2)
-Salary Remaining : $423,841
Mattias Ekholm $2,000,000 (3)
-Salary Remaining : $423,841
Dylan Cozens $1,500,000 (2)
-Salary Remaining : $317,881
Jason Robertson $850,000 (1)
-Salary Remaining : $180,132
Mark Giordano $800,000 (2)
-Salary Remaining : $169,536
Ryan McDonagh $800,000 (4)
-Salary Remaining : $169,536
Thomas Novak $800,000 (2)
-Salary Remaining : $169,536
Jonas Johansson $775,000 (4)
-Salary Remaining : $164,238
Filip Hronek $700,000 (1)
-Salary Remaining : $148,344
Ryan Strome $600,000 (4)
-Salary Remaining : $127,152
Frederick Gaudreau $600,000 (4)
-Salary Remaining : $127,152
Cam Fowler $600,000 (4)
-Salary Remaining : $127,152
Alex Wennberg $600,000 (4)
-Salary Remaining : $127,152
Trevor van Riemsdyk $550,000 (2)
-Salary Remaining : $116,556
Total Pro Players25
Salary Commitment
Year 2023 : $84,225,000
Year 2024 : $61,725,000
Year 2025 : $39,025,000
Year 2026 : $16,075,000
Salary Average Commitment
Year 2023 : $84,225,000
Year 2024 : $61,725,000
Year 2025 : $39,025,000
Year 2026 : $16,075,000
Salary Cap with 1 Way Contract
Year 2023 : $84,225,000
Year 2024 : $61,725,000
Year 2025 : $39,025,000
Year 2026 : $16,075,000

Farm Players Salaries

Adin Hill $397,500 (1)
Salary Remaining : $52,226
Frederik Andersen $340,000 (2)
Salary Remaining : $44,672
Marco Scandella $300,000 (1)
Salary Remaining : $39,416
Henri Jokiharju $250,000 (2)
Salary Remaining : $32,847
Riley Stillman $150,000 (4)
Salary Remaining : $19,708
Tanner Jeannot $125,000 (2)
Salary Remaining : $16,423
Christian Fischer $125,000 (4)
Salary Remaining : $16,423
Keegan Kanzig $100,000 (2)
Salary Remaining : $13,139
Bryan Moore $100,000 (2)
Salary Remaining : $13,139
Will Pelletier $100,000 (2)
Salary Remaining : $13,139
Pascal Laberge $85,000 (3)
Salary Remaining : $11,168
Mark Jankowski $77,500 (4)
Salary Remaining : $10,182
Anton Karlsson $70,000 (1)
Salary Remaining : $9,197
Nate Schmidt $60,000 (2)
Salary Remaining : $7,883
Victor Rask $60,000 (3)
Salary Remaining : $7,883
Mason Appleton $60,000 (3)
Salary Remaining : $7,883
Teddy Blueger $60,000 (3)
Salary Remaining : $7,883
Justin Schultz $60,000 (2)
Salary Remaining : $7,883
Nick Leddy $60,000 (1)
Salary Remaining : $7,883
Travis Boyd $60,000 (4)
Salary Remaining : $7,883
Rem Pitlick $60,000 (2)
Salary Remaining : $7,883
Nicholas Paul $60,000 (4)
Salary Remaining : $7,883
Mattias Janmark $60,000 (3)
Salary Remaining : $7,883
Robert Hagg $55,000 (3)
Salary Remaining : $7,226
Carey Price $55,000 (2)
Salary Remaining : $7,226
Matthew Phillips $40,000 (3)
Salary Remaining : $5,255
Damien Riat $40,000 (2)
Salary Remaining : $5,255
Total Farm Players27
Salary Commitment
Year 2023 : $3,010,000
Year 2024 : $2,182,500
Year 2025 : $892,500
Year 2026 : $472,500
Salary Average Commitment
Year 2023 : $3,010,000
Year 2024 : $2,182,500
Year 2025 : $892,500
Year 2026 : $472,500

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $100 - 4,647 - 77.45%
Level 2: 5000 - $60 - 3,766 - 75.32%
Level 3: 2000 - $35 - 1,495 - 74.73%
Level 4: 4000 - $20 - 3,752 - 93.80%
Luxury : 1000 - $200 - 778 - 77.79%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,926 - 96.29%
Farm Level 2: 1000 - $15 - 978 - 97.76%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,438 - 80.21%
Average Income per Game$1,022,289
Year to Date Revenue$31,690,959
Farm
Home Games Left4
Average Attendance - %2,903 - 96.78%
Average Income per Game$86,173
Year to Date Revenue$2,585,183

Expense

Pro Players Total Salaries$55,273,000
Farm Players Total Salaries$1,643,800
Coaches Total Salaries$750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,550,234
Farm Year To Date Expenses$1,446,223
Pro Salary Cap To Date$47,550,234
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,156,023
Farm Estimated Season Revenue$344,691
Pro Remaining Season Days32
Pro Expenses Per Days$366,046
Pro Estimated Expenses$11,713,472
Farm Remaining Season Days18
Farm Expenses Per Days$11,999
Farm Estimated Expenses$215,982
Estimated Season Expenses$11,929,454
Season Salary Cap$55,273,000
Estimate Under Maximum Salary Cap of $88,500,000$33,227,000
Estimate Over Minimum Salary Cap of $0 $55,273,000
Current Bank Account$7,004,797
Projected Bank Account$2,576,057

Pro Players Salaries

Jack Eichel $10,000,000 (4)
-Salary Remaining : $2,119,205
Morgan Rielly $5,500,000 (3)
-Salary Remaining : $1,165,563
Torey Krug $5,500,000 (2)
-Salary Remaining : $1,165,563
Cal Petersen $5,000,000 (2)
-Salary Remaining : $1,059,603
John Klingberg $4,500,000 (2)
-Salary Remaining : $953,642
Petr Mrazek $3,800,000 (1)
-Salary Remaining : $805,298
Victor Olofsson $3,525,000 (1)
-Salary Remaining : $747,020
Jason Dickinson $2,650,000 (2)
-Salary Remaining : $561,589
Nick Jensen $2,500,000 (2)
-Salary Remaining : $529,801
Sean Monahan $1,985,000 (1)
-Salary Remaining : $420,662
Daniil Miromanov $1,500,000 (3)
-Salary Remaining : $317,881
Brendan Lemieux $1,400,000 (1)
-Salary Remaining : $296,689
Sonny Milano $1,000,000 (1)
-Salary Remaining : $211,921
Cam Talbot $1,000,000 (1)
-Salary Remaining : $211,921
Nikita Scherbak $850,000 (1)
-Salary Remaining : $180,132
Joey Anderson $800,000 (1)
-Salary Remaining : $169,536
Darren Raddysh $763,000 (1)
-Salary Remaining : $161,695
Stefan Noesen $750,000 (2)
-Salary Remaining : $158,940
Gabriel Carlsson $750,000 (1)
-Salary Remaining : $158,940
Blake Lizotte $650,000 (1)
-Salary Remaining : $137,748
Morgan Geekie $600,000 (2)
-Salary Remaining : $127,152
Nick Ritchie $250,000 (1)
-Salary Remaining : $52,980
Total Pro Players22
Salary Commitment
Year 2023 : $55,273,000
Year 2024 : $38,500,000
Year 2025 : $17,000,000
Year 2026 : $10,000,000
Salary Average Commitment
Year 2023 : $55,273,000
Year 2024 : $38,500,000
Year 2025 : $17,000,000
Year 2026 : $10,000,000
Salary Cap with 1 Way Contract
Year 2023 : $55,273,000
Year 2024 : $38,500,000
Year 2025 : $17,000,000
Year 2026 : $10,000,000

Farm Players Salaries

Zemgus Girgensons $250,000 (1)
Salary Remaining : $32,847
Michael Dal Colle $125,000 (1)
Salary Remaining : $16,423
Eddie Wittchow $100,000 (2)
Salary Remaining : $13,139
Anthony Beauregard $100,000 (3)
Salary Remaining : $13,139
Boston Leier $100,000 (2)
Salary Remaining : $13,139
Arvid Soderblom $90,000 (3)
Salary Remaining : $11,825
Devin Shore $85,000 (1)
Salary Remaining : $11,168
Jake Christiansen $80,000 (3)
Salary Remaining : $10,511
Jake Virtanen $80,000 (3)
Salary Remaining : $10,511
Timothy Gettinger $77,500 (1)
Salary Remaining : $10,182
Brendan Gaunce $76,300 (2)
Salary Remaining : $10,025
Dominic Toninato $75,000 (1)
Salary Remaining : $9,854
Brayden Burke $65,000 (1)
Salary Remaining : $8,540
Dakota Mermis $50,000 (1)
Salary Remaining : $6,569
Veini Vehvilainen $50,000 (3)
Salary Remaining : $6,569
Matt Finn $40,000 (3)
Salary Remaining : $5,255
Steve Johnson $40,000 (3)
Salary Remaining : $5,255
Ben Youds $40,000 (3)
Salary Remaining : $5,255
Matthew Spencer $40,000 (2)
Salary Remaining : $5,255
Adam Rockwood $40,000 (3)
Salary Remaining : $5,255
Abbott Girduckis $40,000 (1)
Salary Remaining : $5,255
Total Farm Players21
Salary Commitment
Year 2023 : $1,643,800
Year 2024 : $876,300
Year 2025 : $560,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,567,500
Year 2024 : $800,000
Year 2025 : $560,000
Year 2026 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $100 - 4,690 - 78.17%
Level 2: 5000 - $60 - 3,789 - 75.78%
Level 3: 2000 - $35 - 1,507 - 75.37%
Level 4: 4000 - $25 - 2,668 - 66.69%
Luxury : 1000 - $200 - 770 - 77.01%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,942 - 97.12%
Farm Level 2: 1000 - $15 - 967 - 96.66%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %13,424 - 74.58%
Average Income per Game$1,018,311
Year to Date Revenue$31,567,632
Farm
Home Games Left4
Average Attendance - %2,909 - 96.97%
Average Income per Game$86,609
Year to Date Revenue$2,598,266

Expense

Pro Players Total Salaries$88,103,333
Farm Players Total Salaries$2,302,083
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,154,786
Farm Year To Date Expenses$1,960,236
Pro Salary Cap To Date$69,154,786
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,128,175
Farm Estimated Season Revenue$346,435
Pro Remaining Season Days32
Pro Expenses Per Days$583,466
Pro Estimated Expenses$18,670,912
Farm Remaining Season Days18
Farm Expenses Per Days$16,804
Farm Estimated Expenses$302,472
Estimated Season Expenses$18,973,384
Season Salary Cap$88,103,333
Estimate Under Maximum Salary Cap of $88,500,000$396,667
Estimate Over Minimum Salary Cap of $0 $88,103,333
Current Bank Account$7,068,139
Projected Bank Account($4,430,635)

Pro Players Salaries

David Pastrnak $10,125,000 (4)
-Salary Remaining : $2,145,695
Dougie Hamilton $9,000,000 (4)
-Salary Remaining : $1,907,285
Patrik Laine $8,700,000 (2)
-Salary Remaining : $1,843,709
Seth Jones $7,300,000 (1)
-Salary Remaining : $1,547,020
Sam Reinhart $5,850,000 (1)
-Salary Remaining : $1,239,735
Adam Pelech $5,175,000 (3)
-Salary Remaining : $1,096,689
Jonathan Marchessault $5,000,000 (4)
-Salary Remaining : $1,059,603
Dominik Kubalik $4,525,000 (1)
-Salary Remaining : $958,940
Filip Chytil $4,437,500 (4)
-Salary Remaining : $940,397
Pavel Zacha $4,275,000 (2)
-Salary Remaining : $905,960
Robby Fabbri $4,000,000 (1)
-Salary Remaining : $847,682
Mathew Dumba $3,990,000 (4)
-Salary Remaining : $845,563
Nikita Zadorov $3,750,000 (1)
-Salary Remaining : $794,702
Alexandar Georgiev $3,400,000 (1)
-Salary Remaining : $720,530
Jake Middleton $2,700,000 (4)
-Salary Remaining : $572,185
Kirby Dach $1,500,000 (3)
-Salary Remaining : $317,881
Matty Beniers $1,250,000 (3)
-Salary Remaining : $264,901
Dawson Mercer $1,000,000 (2)
-Salary Remaining : $211,921
Akira Schmid $850,833 (2)
-Salary Remaining : $180,309
Matthew Highmore $775,000 (4)
-Salary Remaining : $164,238
Ilya Sorokin $500,000 (1)
-Salary Remaining : $105,960
Total Pro Players21
Salary Commitment
Year 2023 : $88,103,333
Year 2024 : $58,778,333
Year 2025 : $43,952,500
Year 2026 : $36,027,500
Salary Average Commitment
Year 2023 : $74,653,336
Year 2024 : $49,328,335
Year 2025 : $38,777,501
Year 2026 : $36,027,500
Salary Cap with 1 Way Contract
Year 2023 : $88,103,333
Year 2024 : $58,778,333
Year 2025 : $43,952,500
Year 2026 : $36,027,500

Farm Players Salaries

Nicolas Hague $229,500 (2)
Salary Remaining : $30,153
Ethan Bear $220,000 (2)
Salary Remaining : $28,905
Ryan Donato $200,000 (1)
Salary Remaining : $26,277
Alexis Lafreniere $150,000 (2)
Salary Remaining : $19,708
Emil Larmi $100,000 (2)
Salary Remaining : $13,139
Tom Aubrun $100,000 (2)
Salary Remaining : $13,139
Nico Daws $85,083 (2)
Salary Remaining : $11,179
Jesper Boqvist $85,000 (3)
Salary Remaining : $11,168
Tyler Benson $85,000 (3)
Salary Remaining : $11,168
Vinni Lettieri $77,500 (4)
Salary Remaining : $10,182
Victor Mete $70,000 (3)
Salary Remaining : $9,197
Dmitry Sokolov $70,000 (3)
Salary Remaining : $9,197
Mathieu Olivier $50,000 (3)
Salary Remaining : $6,569
Jansen Harkins $50,000 (3)
Salary Remaining : $6,569
Carson Meyer $50,000 (3)
Salary Remaining : $6,569
Calvin Thurkauf $50,000 (3)
Salary Remaining : $6,569
Brennan Menell $50,000 (3)
Salary Remaining : $6,569
Aleksi Saarela $50,000 (3)
Salary Remaining : $6,569
Jackson Cates $50,000 (3)
Salary Remaining : $6,569
David Cotton $50,000 (3)
Salary Remaining : $6,569
Zach Senyshyn $50,000 (3)
Salary Remaining : $6,569
Kasper Bjorkqvist $50,000 (3)
Salary Remaining : $6,569
Jeffrey Viel $50,000 (3)
Salary Remaining : $6,569
Austin Strand $50,000 (3)
Salary Remaining : $6,569
Chase Pearson $50,000 (3)
Salary Remaining : $6,569
Casey Fitzgerald $50,000 (3)
Salary Remaining : $6,569
Jeremy Davies $50,000 (3)
Salary Remaining : $6,569
Tyler Steenbergen $40,000 (3)
Salary Remaining : $5,255
Johnathan Kovacevic $40,000 (3)
Salary Remaining : $5,255
Total Farm Players29
Salary Commitment
Year 2023 : $2,302,083
Year 2024 : $2,102,083
Year 2025 : $1,217,500
Year 2026 : $77,500
Salary Average Commitment
Year 2023 : $2,302,083
Year 2024 : $2,102,083
Year 2025 : $1,217,500
Year 2026 : $77,500

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $100 - 4,723 - 78.72%
Level 2: 5000 - $60 - 3,694 - 73.88%
Level 3: 2000 - $35 - 1,508 - 75.40%
Level 4: 4000 - $20 - 3,783 - 94.59%
Luxury : 1000 - $200 - 782 - 78.21%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,929 - 96.46%
Farm Level 2: 1000 - $15 - 968 - 96.83%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,491 - 80.51%
Average Income per Game$1,027,802
Year to Date Revenue$31,861,858
Farm
Home Games Left4
Average Attendance - %2,898 - 96.58%
Average Income per Game$86,150
Year to Date Revenue$2,584,488

Expense

Pro Players Total Salaries$86,609,500
Farm Players Total Salaries$2,900,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$69,442,639
Farm Year To Date Expenses$2,630,565
Pro Salary Cap To Date$69,442,639
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,194,613
Farm Estimated Season Revenue$344,598
Pro Remaining Season Days32
Pro Expenses Per Days$573,573
Pro Estimated Expenses$18,354,336
Farm Remaining Season Days18
Farm Expenses Per Days$21,168
Farm Estimated Expenses$381,024
Estimated Season Expenses$18,735,360
Season Salary Cap$86,609,500
Estimate Under Maximum Salary Cap of $88,500,000$1,890,500
Estimate Over Minimum Salary Cap of $0 $86,609,500
Current Bank Account$11,591,462
Projected Bank Account$395,313

Pro Players Salaries

Zach Werenski $9,100,000 (4)
-Salary Remaining : $1,928,477
Alex Pietrangelo $8,600,000 (4)
-Salary Remaining : $1,822,517
Roman Josi $7,600,000 (1)
-Salary Remaining : $1,610,596
Sean Couturier $6,750,500 (3)
-Salary Remaining : $1,430,570
Aaron Ekblad $6,750,000 (4)
-Salary Remaining : $1,430,464
Philipp Grubauer $6,000,000 (2)
-Salary Remaining : $1,271,523
Neal Pionk $5,875,000 (2)
-Salary Remaining : $1,245,033
Ryan Nugent-Hopkins $4,950,000 (4)
-Salary Remaining : $1,049,007
Tom Wilson $4,895,000 (4)
-Salary Remaining : $1,037,351
Alex Tuch $4,500,000 (1)
-Salary Remaining : $953,642
Tyler Toffoli $4,250,000 (2)
-Salary Remaining : $900,662
Carter Hart $3,979,000 (3)
-Salary Remaining : $843,232
Brady Skjei $3,250,000 (4)
-Salary Remaining : $688,742
Zach Parise $3,110,000 (1)
-Salary Remaining : $659,073
Nick Bjugstad $1,750,000 (4)
-Salary Remaining : $370,861
Radim Zohorna $1,250,000 (2)
-Salary Remaining : $264,901
Ryan Reaves $850,000 (4)
-Salary Remaining : $180,132
Nicolas Deslauriers $825,000 (4)
-Salary Remaining : $174,834
Paul Cotter $775,000 (4)
-Salary Remaining : $164,238
David Rittich $750,000 (4)
-Salary Remaining : $158,940
Egor Sharangovich $400,000 (1)
-Salary Remaining : $84,768
Pontus Holmberg $400,000 (3)
-Salary Remaining : $84,768
Total Pro Players22
Salary Commitment
Year 2023 : $86,609,500
Year 2024 : $70,999,500
Year 2025 : $53,624,500
Year 2026 : $42,495,000
Salary Average Commitment
Year 2023 : $86,609,500
Year 2024 : $70,999,500
Year 2025 : $53,624,500
Year 2026 : $42,495,000
Salary Cap with 1 Way Contract
Year 2023 : $86,609,500
Year 2024 : $70,999,500
Year 2025 : $53,624,500
Year 2026 : $42,495,000

Farm Players Salaries

Anthony Duclair $300,000 (1)
Salary Remaining : $39,416
Jack Johnson $200,000 (1)
Salary Remaining : $26,277
Tomas Nosek $180,000 (2)
Salary Remaining : $23,650
Nick Foligno $175,000 (4)
Salary Remaining : $22,993
Jeremy Lauzon $150,000 (2)
Salary Remaining : $19,708
Chris Driedger $150,000 (4)
Salary Remaining : $19,708
Joel Farabee $100,000 (1)
Salary Remaining : $13,139
Garnet Hathaway $95,000 (4)
Salary Remaining : $12,482
Joey Daccord $95,000 (4)
Salary Remaining : $12,482
Mike Hoffman $95,000 (4)
Salary Remaining : $12,482
Alex Vlasic $85,000 (3)
Salary Remaining : $11,168
Michael Pezzetta $85,000 (4)
Salary Remaining : $11,168
Dylan Coghlan $85,000 (1)
Salary Remaining : $11,168
Jack Campbell $85,000 (4)
Salary Remaining : $11,168
Curtis Lazar $80,000 (1)
Salary Remaining : $10,511
Matt Luff $77,500 (1)
Salary Remaining : $10,182
Karson Kuhlman $77,500 (1)
Salary Remaining : $10,182
Will Butcher $75,000 (1)
Salary Remaining : $9,854
Kurtis MacDermid $75,000 (4)
Salary Remaining : $9,854
Alexander True $75,000 (1)
Salary Remaining : $9,854
Samuel Fagemo $70,000 (3)
Salary Remaining : $9,197
Tyler Motte $65,000 (4)
Salary Remaining : $8,540
Ryan Lomberg $65,000 (4)
Salary Remaining : $8,540
Vincent Desharnais $60,000 (4)
Salary Remaining : $7,883
Jack Rathbone $60,000 (1)
Salary Remaining : $7,883
Colton White $60,000 (2)
Salary Remaining : $7,883
Noah Juulsen $50,000 (1)
Salary Remaining : $6,569
Andrei Altybarmakyan $50,000 (3)
Salary Remaining : $6,569
Jacob Bryson $40,000 (1)
Salary Remaining : $5,255
Joona Koppanen $40,000 (3)
Salary Remaining : $5,255
Total Farm Players30
Salary Commitment
Year 2023 : $2,900,000
Year 2024 : $1,680,000
Year 2025 : $1,290,000
Year 2026 : $1,045,000
Salary Average Commitment
Year 2023 : $2,825,000
Year 2024 : $1,680,000
Year 2025 : $1,290,000
Year 2026 : $1,045,000

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMSG Center
Level 1: 6000 - $100 - 4,729 - 78.82%
Level 2: 5000 - $70 - 3,184 - 63.68%
Level 3: 2000 - $35 - 1,512 - 75.61%
Level 4: 4000 - $20 - 3,790 - 94.75%
Luxury : 1000 - $200 - 766 - 76.64%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $60 - 1,100 - 55.02%
Farm Level 2: 1000 - $30 - 505 - 50.47%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %13,982 - 77.68%
Average Income per Game$1,026,715
Year to Date Revenue$31,828,167
Farm
Home Games Left5
Average Attendance - %1,605 - 53.50%
Average Income per Game$85,227
Year to Date Revenue$2,471,590

Expense

Pro Players Total Salaries$62,025,000
Farm Players Total Salaries$1,445,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,998,860
Farm Year To Date Expenses$1,305,266
Pro Salary Cap To Date$42,998,860
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,187,005
Farm Estimated Season Revenue$426,136
Pro Remaining Season Days32
Pro Expenses Per Days$410,762
Pro Estimated Expenses$13,144,384
Farm Remaining Season Days18
Farm Expenses Per Days$10,547
Farm Estimated Expenses$189,846
Estimated Season Expenses$13,334,230
Season Salary Cap$62,025,000
Estimate Under Maximum Salary Cap of $88,500,000$26,475,000
Estimate Over Minimum Salary Cap of $0 $62,025,000
Current Bank Account$4,383,715
Projected Bank Account($1,337,374)

Pro Players Salaries

Pierre-Luc Dubois $8,500,000 (4)
-Salary Remaining : $1,801,325
MacKenzie Weegar $6,250,000 (4)
-Salary Remaining : $1,324,503
Nikolaj Ehlers $6,000,000 (4)
-Salary Remaining : $1,271,523
Anthony Mantha $5,700,000 (1)
-Salary Remaining : $1,207,947
Andrew Copp $5,625,000 (4)
-Salary Remaining : $1,192,053
Braden Holtby $4,000,000 (3)
-Salary Remaining : $847,682
Jared McCann $3,750,000 (1)
-Salary Remaining : $794,702
Tomas Tatar $3,000,000 (2)
-Salary Remaining : $635,762
Sean Kuraly $2,500,000 (2)
-Salary Remaining : $529,801
Eric Robinson $1,500,000 (3)
-Salary Remaining : $317,881
Jimmy Vesey $1,500,000 (3)
-Salary Remaining : $317,881
James van Riemsdyk $1,500,000 (3)
-Salary Remaining : $317,881
Justin Braun $1,500,000 (3)
-Salary Remaining : $317,881
Nick Holden $1,500,000 (3)
-Salary Remaining : $317,881
Cole Sillinger $1,250,000 (2)
-Salary Remaining : $264,901
David Kampf $1,000,000 (3)
-Salary Remaining : $211,921
Ilya Samsonov $1,000,000 (1)
-Salary Remaining : $211,921
Marcus Pettersson $850,000 (1)
-Salary Remaining : $180,132
Samuel Girard $850,000 (3)
-Salary Remaining : $180,132
Ilya Lyubushkin $800,000 (4)
-Salary Remaining : $169,536
Oliver Kylington $800,000 (2)
-Salary Remaining : $169,536
Nic Dowd $750,000 (2)
-Salary Remaining : $158,940
Martin Fehervary $700,000 (2)
-Salary Remaining : $148,344
Jaroslav Halak $600,000 (1)
-Salary Remaining : $127,152
Jakob Silfverberg $600,000 (2)
-Salary Remaining : $127,152
Total Pro Players25
Salary Commitment
Year 2023 : $62,025,000
Year 2024 : $50,125,000
Year 2025 : $40,525,000
Year 2026 : $27,175,000
Salary Average Commitment
Year 2023 : $62,025,000
Year 2024 : $50,125,000
Year 2025 : $40,525,000
Year 2026 : $27,175,000
Salary Cap with 1 Way Contract
Year 2023 : $62,025,000
Year 2024 : $50,125,000
Year 2025 : $40,525,000
Year 2026 : $27,175,000

Farm Players Salaries

Josh Bailey $150,000 (3)
Salary Remaining : $19,708
Ryan Culkin $100,000 (2)
Salary Remaining : $13,139
Jonathan Racine $100,000 (2)
Salary Remaining : $13,139
Ben Marshall $100,000 (2)
Salary Remaining : $13,139
Colton Phinney $100,000 (2)
Salary Remaining : $13,139
Maxime Comtois $85,000 (1)
Salary Remaining : $11,168
Stuart Skinner $80,000 (3)
Salary Remaining : $10,511
Connor Ingram $80,000 (4)
Salary Remaining : $10,511
Dylan Sadowy $60,000 (1)
Salary Remaining : $7,883
Matt Nieto $60,000 (2)
Salary Remaining : $7,883
Jordy Bellerive $50,000 (1)
Salary Remaining : $6,569
Tony Turgeon $50,000 (1)
Salary Remaining : $6,569
Gemel Smith $50,000 (3)
Salary Remaining : $6,569
Lane Pederson $50,000 (2)
Salary Remaining : $6,569
Liam O'Brien $50,000 (3)
Salary Remaining : $6,569
Jonathan Davidsson $40,000 (2)
Salary Remaining : $5,255
Hayden Shaw $40,000 (1)
Salary Remaining : $5,255
Liam Pecararo $40,000 (2)
Salary Remaining : $5,255
Nicholas Welsh $40,000 (3)
Salary Remaining : $5,255
Lucas Johansen $40,000 (3)
Salary Remaining : $5,255
Mike Downing $40,000 (2)
Salary Remaining : $5,255
Alex Belzile $40,000 (2)
Salary Remaining : $5,255
Total Farm Players22
Salary Commitment
Year 2023 : $1,445,000
Year 2024 : $1,160,000
Year 2025 : $490,000
Year 2026 : $80,000
Salary Average Commitment
Year 2023 : $1,445,000
Year 2024 : $1,160,000
Year 2025 : $490,000
Year 2026 : $80,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6000 - $90 - 5,681 - 94.69%
Level 2: 5000 - $50 - 4,816 - 96.32%
Level 3: 2000 - $30 - 1,915 - 95.74%
Level 4: 4000 - $20 - 3,726 - 93.15%
Luxury : 1000 - $180 - 951 - 95.14%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $60 - 1,081 - 54.05%
Farm Level 2: 1000 - $30 - 517 - 51.72%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17,089 - 94.94%
Average Income per Game$1,108,097
Year to Date Revenue$34,350,995
Farm
Home Games Left4
Average Attendance - %1,598 - 53.27%
Average Income per Game$84,396
Year to Date Revenue$2,531,872

Expense

Pro Players Total Salaries$86,900,500
Farm Players Total Salaries$3,117,100
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,484,500
Farm Year To Date Expenses$2,737,975
Pro Salary Cap To Date$68,484,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,756,676
Farm Estimated Season Revenue$337,583
Pro Remaining Season Days32
Pro Expenses Per Days$575,500
Pro Estimated Expenses$18,416,000
Farm Remaining Season Days18
Farm Expenses Per Days$22,753
Farm Estimated Expenses$409,554
Estimated Season Expenses$18,825,554
Season Salary Cap$86,900,500
Estimate Under Maximum Salary Cap of $88,500,000$1,599,500
Estimate Over Minimum Salary Cap of $0 $86,900,500
Current Bank Account$10,949,893
Projected Bank Account$218,598

Pro Players Salaries

Mika Zibanejad $9,500,000 (3)
-Salary Remaining : $2,013,245
Andrei Kuzmenko $8,000,000 (4)
-Salary Remaining : $1,695,364
Mark Stone $7,400,000 (3)
-Salary Remaining : $1,568,212
Claude Giroux $6,750,000 (3)
-Salary Remaining : $1,430,464
Thomas Chabot $6,000,000 (3)
-Salary Remaining : $1,271,523
Taylor Hall $5,250,000 (4)
-Salary Remaining : $1,112,583
Charlie Coyle $5,250,000 (2)
-Salary Remaining : $1,112,583
Vladimir Tarasenko $5,000,000 (4)
-Salary Remaining : $1,059,603
Darcy Kuemper $4,250,000 (3)
-Salary Remaining : $900,662
Jakob Chychrun $4,000,000 (1)
-Salary Remaining : $847,682
Drake Batherson $3,950,000 (3)
-Salary Remaining : $837,086
Joonas Korpisalo $3,950,000 (4)
-Salary Remaining : $837,086
Kyle Palmieri $3,250,500 (4)
-Salary Remaining : $688,848
Matt Roy $2,650,000 (4)
-Salary Remaining : $561,589
Casey Cizikas $2,500,000 (2)
-Salary Remaining : $529,801
Tim Stutzle $1,500,000 (2)
-Salary Remaining : $317,881
Rasmus Dahlin $1,500,000 (2)
-Salary Remaining : $317,881
Artem Zub $1,250,000 (2)
-Salary Remaining : $264,901
Jake Sanderson $1,250,000 (3)
-Salary Remaining : $264,901
Patrick Maroon $1,000,000 (4)
-Salary Remaining : $211,921
Tyson Barrie $800,000 (4)
-Salary Remaining : $169,536
Andreas Athanasiou $700,000 (4)
-Salary Remaining : $148,344
Matt Martin $600,000 (4)
-Salary Remaining : $127,152
Cal Clutterbuck $600,000 (4)
-Salary Remaining : $127,152
Total Pro Players24
Salary Commitment
Year 2023 : $86,900,500
Year 2024 : $82,900,500
Year 2025 : $70,900,500
Year 2026 : $31,800,500
Salary Average Commitment
Year 2023 : $85,650,501
Year 2024 : $81,650,501
Year 2025 : $69,650,501
Year 2026 : $31,800,500
Salary Cap with 1 Way Contract
Year 2023 : $86,900,500
Year 2024 : $82,900,500
Year 2025 : $70,900,500
Year 2026 : $31,800,500

Farm Players Salaries

Arber Xhekaj $300,000 (4)
Salary Remaining : $39,416
Olli Maatta $250,000 (4)
Salary Remaining : $32,847
Dmitry Kulikov $225,000 (2)
Salary Remaining : $29,562
Anton Forsberg $200,000 (4)
Salary Remaining : $26,277
Mathieu Joseph $195,000 (2)
Salary Remaining : $25,620
Parker Kelly $155,050 (3)
Salary Remaining : $20,372
Austin Watson $150,000 (2)
Salary Remaining : $19,708
Philippe Myers $145,050 (2)
Salary Remaining : $19,058
Colin White $120,000 (1)
Salary Remaining : $15,766
Travis Hamonic $110,000 (4)
Salary Remaining : $14,453
Josh Norris $100,000 (2)
Salary Remaining : $13,139
Julien Gauthier $100,000 (2)
Salary Remaining : $13,139
Vladislav Namestnikov $97,500 (4)
Salary Remaining : $12,810
Jacob Larsson $85,000 (2)
Salary Remaining : $11,168
Pierre-Olivier Joseph $85,000 (3)
Salary Remaining : $11,168
Ridly Greig $85,000 (3)
Salary Remaining : $11,168
Zack MacEwen $77,500 (4)
Salary Remaining : $10,182
Alex Formenton $77,000 (3)
Salary Remaining : $10,117
Ville Husso $75,000 (1)
Salary Remaining : $9,854
Josh Jacobs $70,000 (1)
Salary Remaining : $9,197
Tyler Kleven $70,000 (3)
Salary Remaining : $9,197
Mads Sogaard $70,000 (3)
Salary Remaining : $9,197
Eric Staal $65,000 (1)
Salary Remaining : $8,540
Mark Kastelic $50,000 (3)
Salary Remaining : $6,569
Boris Katchouk $40,000 (1)
Salary Remaining : $5,255
Kevin Mandolese $40,000 (3)
Salary Remaining : $5,255
Cole Reinhardt $40,000 (3)
Salary Remaining : $5,255
Dillon Heatherington $40,000 (4)
Salary Remaining : $5,255
Total Farm Players28
Salary Commitment
Year 2023 : $3,117,100
Year 2024 : $2,747,100
Year 2025 : $1,747,050
Year 2026 : $1,075,000
Salary Average Commitment
Year 2023 : $2,997,100
Year 2024 : $2,747,100
Year 2025 : $1,747,050
Year 2026 : $1,075,000

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $100 - 4,704 - 78.41%
Level 2: 5000 - $60 - 3,772 - 75.45%
Level 3: 2000 - $35 - 1,484 - 74.21%
Level 4: 4000 - $25 - 2,649 - 66.23%
Luxury : 1000 - $200 - 765 - 76.54%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,942 - 97.11%
Farm Level 2: 1000 - $15 - 975 - 97.45%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %13,376 - 74.31%
Average Income per Game$1,016,446
Year to Date Revenue$31,509,818
Farm
Home Games Left4
Average Attendance - %2,917 - 97.22%
Average Income per Game$86,722
Year to Date Revenue$2,601,669

Expense

Pro Players Total Salaries$88,050,000
Farm Players Total Salaries$2,695,000
Coaches Total Salaries$2,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,589,095
Farm Year To Date Expenses$2,429,228
Pro Salary Cap To Date$68,589,095
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,115,120
Farm Estimated Season Revenue$346,889
Pro Remaining Season Days32
Pro Expenses Per Days$583,113
Pro Estimated Expenses$18,659,616
Farm Remaining Season Days18
Farm Expenses Per Days$19,672
Farm Estimated Expenses$354,096
Estimated Season Expenses$19,013,712
Season Salary Cap$88,050,000
Estimate Under Maximum Salary Cap of $88,500,000$450,000
Estimate Over Minimum Salary Cap of $0 $88,050,000
Current Bank Account$11,559,154
Projected Bank Account$7,451

Pro Players Salaries

Gabriel Landeskog $11,100,000 (3)
-Salary Remaining : $2,352,318
Evgeni Malkin $7,000,000 (3)
-Salary Remaining : $1,483,444
Bo Horvat $7,000,000 (4)
-Salary Remaining : $1,483,444
Max Domi $6,000,000 (1)
-Salary Remaining : $1,271,523
Phillip Danault $5,000,000 (2)
-Salary Remaining : $1,059,603
Jacob Trouba $4,700,000 (2)
-Salary Remaining : $996,026
Carson Soucy $4,500,000 (3)
-Salary Remaining : $953,642
Erik Karlsson $4,500,000 (2)
-Salary Remaining : $953,642
Yanni Gourde $4,500,000 (2)
-Salary Remaining : $953,642
Alex Killorn $4,350,000 (1)
-Salary Remaining : $921,854
Lawson Crouse $4,300,000 (2)
-Salary Remaining : $911,258
Ondrej Palat $4,000,000 (1)
-Salary Remaining : $847,682
Ryan Graves $4,000,000 (4)
-Salary Remaining : $847,682
Rasmus Ristolainen $3,850,000 (3)
-Salary Remaining : $815,894
David Perron $3,750,000 (3)
-Salary Remaining : $794,702
Brandon Tanev $3,000,000 (3)
-Salary Remaining : $635,762
Alex Lyon $1,500,000 (2)
-Salary Remaining : $317,881
Ben Chiarot $1,350,000 (3)
-Salary Remaining : $286,093
Casey DeSmith $1,000,000 (2)
-Salary Remaining : $211,921
James Reimer $1,000,000 (2)
-Salary Remaining : $211,921
Vitek Vanecek $650,000 (1)
-Salary Remaining : $137,748
Will Borgen $500,000 (2)
-Salary Remaining : $105,960
Brendan Perlini $500,000 (2)
-Salary Remaining : $105,960
Total Pro Players23
Salary Commitment
Year 2023 : $88,050,000
Year 2024 : $73,050,000
Year 2025 : $45,550,000
Year 2026 : $11,000,000
Salary Average Commitment
Year 2023 : $88,050,000
Year 2024 : $73,050,000
Year 2025 : $45,550,000
Year 2026 : $11,000,000
Salary Cap with 1 Way Contract
Year 2023 : $88,050,000
Year 2024 : $73,050,000
Year 2025 : $45,550,000
Year 2026 : $11,000,000

Farm Players Salaries

Brenden Dillon $390,000 (1)
Salary Remaining : $51,241
Brandon Sutter $250,000 (3)
Salary Remaining : $32,847
Patrik Nemeth $225,000 (1)
Salary Remaining : $29,562
Joshua Ho-Sang $150,000 (1)
Salary Remaining : $19,708
Vinnie Hinostroza $150,000 (2)
Salary Remaining : $19,708
Ian Cole $150,000 (3)
Salary Remaining : $19,708
Drew Melanson $100,000 (4)
Salary Remaining : $13,139
Jake Horton $100,000 (4)
Salary Remaining : $13,139
Drake Rymsha $100,000 (4)
Salary Remaining : $13,139
Filip Larsson $100,000 (4)
Salary Remaining : $13,139
Spencer Naas $100,000 (4)
Salary Remaining : $13,139
Christopher Brown $100,000 (4)
Salary Remaining : $13,139
John Leonard $100,000 (1)
Salary Remaining : $13,139
Patrick Harper $100,000 (4)
Salary Remaining : $13,139
Ian McKinnon $100,000 (4)
Salary Remaining : $13,139
Brett Welychka $100,000 (4)
Salary Remaining : $13,139
Calen Addison $70,000 (3)
Salary Remaining : $9,197
Miles Gendron $70,000 (1)
Salary Remaining : $9,197
Josh Mahura $60,000 (1)
Salary Remaining : $7,883
Louie Belpedio $60,000 (1)
Salary Remaining : $7,883
Zach Sawchenko $40,000 (4)
Salary Remaining : $5,255
Reese Johnson $40,000 (4)
Salary Remaining : $5,255
Igor Shvyrev $40,000 (3)
Salary Remaining : $5,255
Total Farm Players23
Salary Commitment
Year 2023 : $2,695,000
Year 2024 : $1,640,000
Year 2025 : $1,490,000
Year 2026 : $980,000
Salary Average Commitment
Year 2023 : $2,695,000
Year 2024 : $1,640,000
Year 2025 : $1,490,000
Year 2026 : $980,000

Quebec Nordiques



Arena Capacity - Ticket Price
Attendance - %

Arena NameColisée de Québec
Level 1: 6000 - $90 - 5,718 - 95.29%
Level 2: 5000 - $50 - 4,862 - 97.25%
Level 3: 2000 - $30 - 1,924 - 96.18%
Level 4: 4000 - $20 - 3,745 - 93.63%
Luxury : 1000 - $180 - 945 - 94.53%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $60 - 1,091 - 54.53%
Farm Level 2: 1000 - $30 - 507 - 50.70%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %17,194 - 95.52%
Average Income per Game$1,113,500
Year to Date Revenue$34,518,489
Farm
Home Games Left4
Average Attendance - %1,598 - 53.25%
Average Income per Game$84,681
Year to Date Revenue$2,540,443

Expense

Pro Players Total Salaries$60,600,000
Farm Players Total Salaries$1,900,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,580,173
Farm Year To Date Expenses$1,589,894
Pro Salary Cap To Date$47,580,173
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,794,498
Farm Estimated Season Revenue$338,726
Pro Remaining Season Days32
Pro Expenses Per Days$401,325
Pro Estimated Expenses$12,842,400
Farm Remaining Season Days18
Farm Expenses Per Days$13,869
Farm Estimated Expenses$249,642
Estimated Season Expenses$13,092,042
Season Salary Cap$60,600,000
Estimate Under Maximum Salary Cap of $88,500,000$27,900,000
Estimate Over Minimum Salary Cap of $0 $60,600,000
Current Bank Account$5,341,386
Projected Bank Account$382,568

Pro Players Salaries

Patrick Kane $6,250,000 (2)
-Salary Remaining : $1,324,503
Brock Nelson $6,000,000 (2)
-Salary Remaining : $1,271,523
William Karlsson $5,750,000 (1)
-Salary Remaining : $1,218,543
Blake Coleman $4,500,000 (2)
-Salary Remaining : $953,642
Alexander Wennberg $4,500,000 (1)
-Salary Remaining : $953,642
Brandon Carlo $4,100,000 (3)
-Salary Remaining : $868,874
Jordan Binnington $4,000,000 (2)
-Salary Remaining : $847,682
Anthony Beauvillier $4,000,000 (2)
-Salary Remaining : $847,682
Jordan Eberle $3,550,000 (2)
-Salary Remaining : $752,318
Erik Johnson $3,500,000 (2)
-Salary Remaining : $741,722
Jordan Greenway $3,000,000 (2)
-Salary Remaining : $635,762
Brian Dumoulin $2,500,000 (2)
-Salary Remaining : $529,801
Ivan Barbashev $2,250,000 (1)
-Salary Remaining : $476,821
Derek Grant $1,500,000 (2)
-Salary Remaining : $317,881
Daniel Taylor $1,000,000 (2)
-Salary Remaining : $211,921
Alex Stalock $800,000 (2)
-Salary Remaining : $169,536
Kris Russell $600,000 (2)
-Salary Remaining : $127,152
Ben Hutton $600,000 (2)
-Salary Remaining : $127,152
Jake Muzzin $600,000 (2)
-Salary Remaining : $127,152
Andrew Cogliano $600,000 (2)
-Salary Remaining : $127,152
Dakota Joshua $600,000 (2)
-Salary Remaining : $127,152
Gerry Mayhew $400,000 (2)
-Salary Remaining : $84,768
Total Pro Players22
Salary Commitment
Year 2023 : $60,600,000
Year 2024 : $48,100,000
Year 2025 : $4,100,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $56,100,001
Year 2024 : $43,600,001
Year 2025 : $4,100,000
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $60,600,000
Year 2024 : $48,100,000
Year 2025 : $4,100,000
Year 2026 : $0

Farm Players Salaries

Jakub Voracek $525,000 (1)
Salary Remaining : $68,978
Francis Marotte $100,000 (2)
Salary Remaining : $13,139
Barry Goers $100,000 (1)
Salary Remaining : $13,139
Steenn Pasichnuk $100,000 (2)
Salary Remaining : $13,139
Cal Foote $100,000 (3)
Salary Remaining : $13,139
Brycen Martin $70,000 (1)
Salary Remaining : $9,197
Maxim Letunov $70,000 (1)
Salary Remaining : $9,197
Givani Smith $65,000 (1)
Salary Remaining : $8,540
Dmytro Timashov $60,000 (1)
Salary Remaining : $7,883
Adam Mascherin $60,000 (3)
Salary Remaining : $7,883
Michael Stone $60,000 (3)
Salary Remaining : $7,883
Keaton Middleton $60,000 (3)
Salary Remaining : $7,883
Jordan Gross $50,000 (1)
Salary Remaining : $6,569
Jacob Doty $50,000 (1)
Salary Remaining : $6,569
Nick Merkley $50,000 (3)
Salary Remaining : $6,569
Robin Salo $50,000 (3)
Salary Remaining : $6,569
Andrew Nielson $50,000 (3)
Salary Remaining : $6,569
Dylan Wells $40,000 (3)
Salary Remaining : $5,255
Simon Benoit $40,000 (4)
Salary Remaining : $5,255
Peter Holland $40,000 (2)
Salary Remaining : $5,255
Justin Taylor $40,000 (1)
Salary Remaining : $5,255
Cole Smith $40,000 (3)
Salary Remaining : $5,255
Derek Ryan $40,000 (2)
Salary Remaining : $5,255
Billy Sweezey $40,000 (4)
Salary Remaining : $5,255
Total Farm Players24
Salary Commitment
Year 2023 : $1,900,000
Year 2024 : $870,000
Year 2025 : $590,000
Year 2026 : $80,000
Salary Average Commitment
Year 2023 : $1,900,000
Year 2024 : $870,000
Year 2025 : $590,000
Year 2026 : $80,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion
Level 1: 6000 - $90 - 5,631 - 93.85%
Level 2: 5000 - $60 - 3,790 - 75.80%
Level 3: 2000 - $30 - 1,928 - 96.40%
Level 4: 4000 - $20 - 3,834 - 95.84%
Luxury : 1000 - $180 - 931 - 93.14%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $60 - 1,082 - 54.09%
Farm Level 2: 1000 - $30 - 510 - 51.04%
Farm Total Capacity :3000

Income

Home Games Left6
Average Attendance - %16,114 - 89.52%
Average Income per Game$1,088,148
Year to Date Revenue$34,820,738
Farm
Home Games Left4
Average Attendance - %1,592 - 53.07%
Average Income per Game$84,233
Year to Date Revenue$2,526,994

Expense

Pro Players Total Salaries$85,675,000
Farm Players Total Salaries$1,690,700
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,127,998
Farm Year To Date Expenses$1,447,409
Pro Salary Cap To Date$67,127,998
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,528,888
Farm Estimated Season Revenue$336,933
Pro Remaining Season Days32
Pro Expenses Per Days$567,384
Pro Estimated Expenses$18,156,288
Farm Remaining Season Days18
Farm Expenses Per Days$12,341
Farm Estimated Expenses$222,138
Estimated Season Expenses$18,378,426
Season Salary Cap$85,675,000
Estimate Under Maximum Salary Cap of $88,500,000$2,825,000
Estimate Over Minimum Salary Cap of $0 $85,675,000
Current Bank Account$12,011,883
Projected Bank Account$499,278

Pro Players Salaries

Brayden Point $9,500,000 (3)
-Salary Remaining : $2,013,245
Timo Meier $8,800,000 (4)
-Salary Remaining : $1,864,901
Alex DeBrincat $7,875,000 (3)
-Salary Remaining : $1,668,874
Logan Couture $7,500,000 (2)
-Salary Remaining : $1,589,404
Elvis Merzlikins $7,000,000 (1)
-Salary Remaining : $1,483,444
Ryan Pulock $6,000,000 (3)
-Salary Remaining : $1,271,523
J.T. Compher $5,100,000 (3)
-Salary Remaining : $1,080,795
Tyler Bertuzzi $4,950,000 (1)
-Salary Remaining : $1,049,007
Christian Dvorak $4,450,000 (2)
-Salary Remaining : $943,046
Ryan Ellis $4,000,000 (1)
-Salary Remaining : $847,682
Brandon Montour $3,500,000 (1)
-Salary Remaining : $741,722
Martin Jones $3,500,000 (1)
-Salary Remaining : $741,722
Jonas Siegenthaler $3,000,000 (3)
-Salary Remaining : $635,762
Justin Holl $2,400,000 (2)
-Salary Remaining : $508,609
Pheonix Copley $2,000,000 (1)
-Salary Remaining : $423,841
Kailer Yamamoto $1,350,000 (1)
-Salary Remaining : $286,093
Nick Seeler $1,000,000 (2)
-Salary Remaining : $211,921
Cole Caufield $1,000,000 (2)
-Salary Remaining : $211,921
Seth Jarvis $1,000,000 (3)
-Salary Remaining : $211,921
Eetu Luostarinen $850,000 (2)
-Salary Remaining : $180,132
Chris Bigras $500,000 (1)
-Salary Remaining : $105,960
Rafael Harvey-Pinard $400,000 (2)
-Salary Remaining : $84,768
Total Pro Players22
Salary Commitment
Year 2023 : $85,675,000
Year 2024 : $58,875,000
Year 2025 : $41,275,000
Year 2026 : $8,800,000
Salary Average Commitment
Year 2023 : $85,675,000
Year 2024 : $58,875,000
Year 2025 : $41,275,000
Year 2026 : $8,800,000
Salary Cap with 1 Way Contract
Year 2023 : $85,675,000
Year 2024 : $58,875,000
Year 2025 : $41,275,000
Year 2026 : $8,800,000

Farm Players Salaries

Colton Sissons $285,700 (2)
Salary Remaining : $37,537
Alex Nedeljkovic $150,000 (1)
Salary Remaining : $19,708
Jake Evans $75,000 (2)
Salary Remaining : $9,854
Samuel Blais $75,000 (2)
Salary Remaining : $9,854
Spencer Foo $75,000 (1)
Salary Remaining : $9,854
Mitchell Stephens $75,000 (1)
Salary Remaining : $9,854
C.J. Smith $75,000 (1)
Salary Remaining : $9,854
Logan O'Connor $75,000 (2)
Salary Remaining : $9,854
Kevin Stenlund $75,000 (2)
Salary Remaining : $9,854
Mason Shaw $70,000 (3)
Salary Remaining : $9,197
Jasper Weatherby $50,000 (3)
Salary Remaining : $6,569
Brogan Rafferty $50,000 (1)
Salary Remaining : $6,569
Landon Bow $40,000 (1)
Salary Remaining : $5,255
Dmitry Osipov $40,000 (1)
Salary Remaining : $5,255
Otto Koivula $40,000 (3)
Salary Remaining : $5,255
Tim Soderlund $40,000 (3)
Salary Remaining : $5,255
Mikael Hakkarainen $40,000 (3)
Salary Remaining : $5,255
Michael Eyssimont $40,000 (3)
Salary Remaining : $5,255
Alex Limoges $40,000 (2)
Salary Remaining : $5,255
Jack Dugan $40,000 (2)
Salary Remaining : $5,255
Joel Teasdale $40,000 (2)
Salary Remaining : $5,255
Jeff Malott $40,000 (2)
Salary Remaining : $5,255
Scott Perunovich $40,000 (3)
Salary Remaining : $5,255
Marcus Bjork $40,000 (3)
Salary Remaining : $5,255
Oscar Dansk $40,000 (1)
Salary Remaining : $5,255
Nelson Nogier $40,000 (1)
Salary Remaining : $5,255
Total Farm Players26
Salary Commitment
Year 2023 : $1,690,700
Year 2024 : $1,105,700
Year 2025 : $360,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,690,700
Year 2024 : $1,105,700
Year 2025 : $360,000
Year 2026 : $0

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $100 - 4,546 - 75.77%
Level 2: 5000 - $60 - 3,795 - 75.90%
Level 3: 2000 - $35 - 1,497 - 74.84%
Level 4: 4000 - $20 - 3,784 - 94.61%
Luxury : 1000 - $200 - 773 - 77.34%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,945 - 97.26%
Farm Level 2: 1000 - $15 - 968 - 96.82%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,396 - 79.98%
Average Income per Game$1,013,344
Year to Date Revenue$31,413,658
Farm
Home Games Left4
Average Attendance - %2,913 - 97.11%
Average Income per Game$86,732
Year to Date Revenue$2,601,965

Expense

Pro Players Total Salaries$87,450,000
Farm Players Total Salaries$2,725,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$63,570,238
Farm Year To Date Expenses$2,929,880
Pro Salary Cap To Date$63,570,238
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,093,407
Farm Estimated Season Revenue$346,929
Pro Remaining Season Days32
Pro Expenses Per Days$579,139
Pro Estimated Expenses$18,532,448
Farm Remaining Season Days18
Farm Expenses Per Days$19,891
Farm Estimated Expenses$358,038
Estimated Season Expenses$18,890,486
Season Salary Cap$87,450,000
Estimate Under Maximum Salary Cap of $88,500,000$1,050,000
Estimate Over Minimum Salary Cap of $0 $87,450,000
Current Bank Account$10,235,960
Projected Bank Account($1,214,190)

Pro Players Salaries

Aleksander Barkov $9,000,000 (4)
-Salary Remaining : $1,907,285
Jonathan Huberdeau $8,000,000 (4)
-Salary Remaining : $1,695,364
Kirill Kaprizov $7,000,000 (2)
-Salary Remaining : $1,483,444
Nico Hischier $6,000,000 (2)
-Salary Remaining : $1,271,523
Johnny Gaudreau $6,000,000 (1)
-Salary Remaining : $1,271,523
Ivan Provorov $5,500,000 (4)
-Salary Remaining : $1,165,563
Travis Konecny $5,500,000 (2)
-Salary Remaining : $1,165,563
Joel Eriksson Ek $5,250,000 (3)
-Salary Remaining : $1,112,583
Shayne Gostisbehere $4,750,000 (3)
-Salary Remaining : $1,006,623
Juuse Saros $4,500,000 (4)
-Salary Remaining : $953,642
Jacob Middleton $3,000,000 (3)
-Salary Remaining : $635,762
Kevin Hayes $2,750,000 (3)
-Salary Remaining : $582,781
Evan Rodrigues $2,500,000 (3)
-Salary Remaining : $529,801
Scott Mayfield $2,500,000 (4)
-Salary Remaining : $529,801
Alexander Barabanov $2,500,000 (3)
-Salary Remaining : $529,801
Juuso Parssinen $2,500,000 (4)
-Salary Remaining : $529,801
Matt Murray $2,000,000 (3)
-Salary Remaining : $423,841
Erik Gustafsson $1,800,000 (4)
-Salary Remaining : $381,457
Quinn Hughes $1,500,000 (2)
-Salary Remaining : $317,881
Lucas Raymond $1,250,000 (2)
-Salary Remaining : $264,901
Michael Anderson $1,000,000 (3)
-Salary Remaining : $211,921
Clayton Keller $1,000,000 (1)
-Salary Remaining : $211,921
Michael Hutchinson $750,000 (1)
-Salary Remaining : $158,940
Gustav Forsling $500,000 (1)
-Salary Remaining : $105,960
Guillaume Brisebois $400,000 (3)
-Salary Remaining : $84,768
Total Pro Players25
Salary Commitment
Year 2023 : $87,450,000
Year 2024 : $79,200,000
Year 2025 : $57,950,000
Year 2026 : $33,800,000
Salary Average Commitment
Year 2023 : $78,450,001
Year 2024 : $70,200,001
Year 2025 : $48,950,001
Year 2026 : $24,800,001
Salary Cap with 1 Way Contract
Year 2023 : $87,450,000
Year 2024 : $79,200,000
Year 2025 : $57,950,000
Year 2026 : $33,800,000

Farm Players Salaries

Brendan Gallagher $200,000 (4)
Salary Remaining : $26,277
Ben Meyers $180,000 (3)
Salary Remaining : $23,650
Zach Aston-Reese $170,000 (1)
Salary Remaining : $22,336
Alexei Protas $170,000 (4)
Salary Remaining : $22,336
Egor Zamula $150,000 (3)
Salary Remaining : $19,708
Max Pacioretty $150,000 (4)
Salary Remaining : $19,708
Samuel Ersson $150,000 (4)
Salary Remaining : $19,708
Nikolai Knyzhov $130,000 (4)
Salary Remaining : $17,080
Logan Brown $125,000 (2)
Salary Remaining : $16,423
Akito Hirose $120,000 (4)
Salary Remaining : $15,766
Matt Kiersted $100,000 (3)
Salary Remaining : $13,139
Erik Kallgren $100,000 (3)
Salary Remaining : $13,139
Nils Aman $100,000 (4)
Salary Remaining : $13,139
Brandon Biro $100,000 (3)
Salary Remaining : $13,139
Filip Roos $100,000 (4)
Salary Remaining : $13,139
Wyatt Kalynuk $90,000 (3)
Salary Remaining : $11,825
Hunter McKown $90,000 (4)
Salary Remaining : $11,825
Thomas Bordeleau $85,000 (2)
Salary Remaining : $11,168
Logan Stanley $85,000 (3)
Salary Remaining : $11,168
Nikita Nesterenko $80,000 (4)
Salary Remaining : $10,511
Matt Boudens $80,000 (1)
Salary Remaining : $10,511
Reilly Walsh $80,000 (3)
Salary Remaining : $10,511
Tarmo Reunanen $50,000 (3)
Salary Remaining : $6,569
Robin Kovacs $40,000 (2)
Salary Remaining : $5,255
Total Farm Players24
Salary Commitment
Year 2023 : $2,725,000
Year 2024 : $2,475,000
Year 2025 : $2,225,000
Year 2026 : $1,290,000
Salary Average Commitment
Year 2023 : $2,725,000
Year 2024 : $2,475,000
Year 2025 : $2,225,000
Year 2026 : $1,290,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Arena
Level 1: 6000 - $100 - 4,611 - 76.85%
Level 2: 5000 - $60 - 3,790 - 75.79%
Level 3: 2000 - $35 - 1,521 - 76.05%
Level 4: 4000 - $20 - 3,781 - 94.53%
Luxury : 1000 - $200 - 781 - 78.14%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,925 - 96.23%
Farm Level 2: 1000 - $15 - 960 - 96.05%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,484 - 80.47%
Average Income per Game$1,022,261
Year to Date Revenue$31,690,081
Farm
Home Games Left4
Average Attendance - %2,885 - 96.17%
Average Income per Game$85,859
Year to Date Revenue$2,575,765

Expense

Pro Players Total Salaries$88,320,000
Farm Players Total Salaries$1,827,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,476,017
Farm Year To Date Expenses$1,457,900
Pro Salary Cap To Date$67,476,017
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,155,825
Farm Estimated Season Revenue$343,435
Pro Remaining Season Days32
Pro Expenses Per Days$584,901
Pro Estimated Expenses$18,716,832
Farm Remaining Season Days18
Farm Expenses Per Days$13,339
Farm Estimated Expenses$240,102
Estimated Season Expenses$18,956,934
Season Salary Cap$88,320,000
Estimate Under Maximum Salary Cap of $88,500,000$180,000
Estimate Over Minimum Salary Cap of $0 $88,320,000
Current Bank Account$10,755,577
Projected Bank Account($702,097)

Pro Players Salaries

Auston Matthews $10,500,000 (1)
-Salary Remaining : $2,225,166
Mitch Marner $9,903,000 (2)
-Salary Remaining : $2,098,649
Alex Ovechkin $9,500,000 (3)
-Salary Remaining : $2,013,245
Andrei Vasilevskiy $9,500,000 (2)
-Salary Remaining : $2,013,245
Sidney Crosby $8,700,000 (1)
-Salary Remaining : $1,843,709
William Nylander $7,500,000 (3)
-Salary Remaining : $1,589,404
Shea Weber $7,000,000 (3)
-Salary Remaining : $1,483,444
Zach Hyman $6,500,000 (2)
-Salary Remaining : $1,377,483
Kyle Connor $5,750,000 (2)
-Salary Remaining : $1,218,543
Marc-Andre Fleury $3,500,000 (2)
-Salary Remaining : $741,722
Jeff Petry $1,250,000 (2)
-Salary Remaining : $264,901
Ryan Hartman $1,200,000 (1)
-Salary Remaining : $254,305
Timothy Liljegren $1,000,000 (1)
-Salary Remaining : $211,921
Nick Suzuki $1,000,000 (3)
-Salary Remaining : $211,921
Dante Fabbro $1,000,000 (2)
-Salary Remaining : $211,921
Noah Dobson $1,000,000 (3)
-Salary Remaining : $211,921
Alexander Romanov $800,000 (3)
-Salary Remaining : $169,536
Alexandre Carrier $700,000 (1)
-Salary Remaining : $148,344
Yakov Trenin $700,000 (1)
-Salary Remaining : $148,344
Michael Bunting $667,000 (1)
-Salary Remaining : $141,351
Ilya Mikheyev $650,000 (1)
-Salary Remaining : $137,748
Total Pro Players21
Salary Commitment
Year 2023 : $88,320,000
Year 2024 : $64,203,000
Year 2025 : $26,800,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $78,417,001
Year 2024 : $54,300,001
Year 2025 : $26,800,000
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $88,320,000
Year 2024 : $64,203,000
Year 2025 : $26,800,000
Year 2026 : $0

Farm Players Salaries

Alexander Nylander $125,000 (3)
Salary Remaining : $16,423
Brandon Fortunato $100,000 (2)
Salary Remaining : $13,139
Anton Lundell $100,000 (2)
Salary Remaining : $13,139
Evgeny Svechnikov $100,000 (1)
Salary Remaining : $13,139
Kieffer Bellows $95,000 (1)
Salary Remaining : $12,482
Carl Grundstrom $87,500 (1)
Salary Remaining : $11,496
Shane Bowers $85,000 (1)
Salary Remaining : $11,168
Conor Timmins $85,000 (3)
Salary Remaining : $11,168
Travis Dermott $85,000 (1)
Salary Remaining : $11,168
Jake Oettinger $85,000 (3)
Salary Remaining : $11,168
Nic Hague $85,000 (3)
Salary Remaining : $11,168
Frederic Allard $80,000 (1)
Salary Remaining : $10,511
Alex Galchenyuk $75,000 (1)
Salary Remaining : $9,854
Mikhail Maltsev $70,000 (1)
Salary Remaining : $9,197
Nicolas Aube-Kubel $60,000 (1)
Salary Remaining : $7,883
Adam Erne $60,000 (2)
Salary Remaining : $7,883
Nick Cousins $60,000 (2)
Salary Remaining : $7,883
Nathan Noel $50,000 (3)
Salary Remaining : $6,569
Matteo Gennaro $50,000 (3)
Salary Remaining : $6,569
Aaron Luchuk $50,000 (3)
Salary Remaining : $6,569
Chris Carlisle $40,000 (1)
Salary Remaining : $5,255
Sam Lofquist $40,000 (1)
Salary Remaining : $5,255
Linus Hogberg $40,000 (3)
Salary Remaining : $5,255
Olivier LeBlanc $40,000 (2)
Salary Remaining : $5,255
Dustin Tokarski $40,000 (1)
Salary Remaining : $5,255
Jack LaFontaine $40,000 (4)
Salary Remaining : $5,255
Total Farm Players26
Salary Commitment
Year 2023 : $1,827,500
Year 2024 : $930,000
Year 2025 : $610,000
Year 2026 : $40,000
Salary Average Commitment
Year 2023 : $1,807,500
Year 2024 : $950,000
Year 2025 : $610,000
Year 2026 : $40,000

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $100 - 4,655 - 77.59%
Level 2: 5000 - $60 - 3,784 - 75.67%
Level 3: 2000 - $35 - 1,489 - 74.46%
Level 4: 4000 - $20 - 3,732 - 93.31%
Luxury : 1000 - $200 - 772 - 77.18%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $35 - 1,921 - 96.05%
Farm Level 2: 1000 - $15 - 972 - 97.16%
Farm Total Capacity :3000

Income

Home Games Left7
Average Attendance - %14,432 - 80.18%
Average Income per Game$1,022,351
Year to Date Revenue$31,692,896
Farm
Home Games Left4
Average Attendance - %2,893 - 96.42%
Average Income per Game$85,899
Year to Date Revenue$2,576,966

Expense

Pro Players Total Salaries$80,200,000
Farm Players Total Salaries$3,535,000
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$62,598,020
Farm Year To Date Expenses$3,011,792
Pro Salary Cap To Date$62,598,020
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,156,460
Farm Estimated Season Revenue$343,595
Pro Remaining Season Days32
Pro Expenses Per Days$531,126
Pro Estimated Expenses$16,996,032
Farm Remaining Season Days18
Farm Expenses Per Days$25,803
Farm Estimated Expenses$464,454
Estimated Season Expenses$17,460,486
Season Salary Cap$80,200,000
Estimate Under Maximum Salary Cap of $88,500,000$8,300,000
Estimate Over Minimum Salary Cap of $0 $80,200,000
Current Bank Account$8,868,665
Projected Bank Account($1,091,766)

Pro Players Salaries

Brayden Schenn $7,600,000 (3)
-Salary Remaining : $1,610,596
Tomas Hertl $7,500,000 (3)
-Salary Remaining : $1,589,404
Damon Severson $5,250,000 (4)
-Salary Remaining : $1,112,583
Tristan Jarry $5,000,000 (4)
-Salary Remaining : $1,059,603
Josh Anderson $4,900,000 (1)
-Salary Remaining : $1,038,411
Shea Theodore $4,850,000 (3)
-Salary Remaining : $1,027,815
Cam Atkinson $4,600,000 (3)
-Salary Remaining : $974,834
Joe Pavelski $4,500,000 (2)
-Salary Remaining : $953,642
Adam Larsson $4,000,000 (2)
-Salary Remaining : $847,682
Alex Iafallo $3,750,000 (2)
-Salary Remaining : $794,702
Jonas Brodin $3,650,000 (3)
-Salary Remaining : $773,510
Ryan Johansen $3,500,000 (4)
-Salary Remaining : $741,722
Jason Zucker $3,350,000 (2)
-Salary Remaining : $709,934
Adam Lowry $3,250,000 (2)
-Salary Remaining : $688,742
Kevin Labanc $3,000,000 (4)
-Salary Remaining : $635,762
Dylan DeMelo $2,500,000 (1)
-Salary Remaining : $529,801
Adrian Kempe $2,000,000 (2)
-Salary Remaining : $423,841
Derek Forbort $1,750,000 (1)
-Salary Remaining : $370,861
Jaxson Stauber $1,500,000 (4)
-Salary Remaining : $317,881
Mike Matheson $1,500,000 (1)
-Salary Remaining : $317,881
Danton Heinen $1,250,000 (1)
-Salary Remaining : $264,901
Samuel Montembeault $1,000,000 (1)
-Salary Remaining : $211,921
Total Pro Players22
Salary Commitment
Year 2023 : $80,200,000
Year 2024 : $67,300,000
Year 2025 : $46,450,000
Year 2026 : $18,250,000
Salary Average Commitment
Year 2023 : $80,200,000
Year 2024 : $67,300,000
Year 2025 : $46,450,000
Year 2026 : $18,250,000
Salary Cap with 1 Way Contract
Year 2023 : $80,200,000
Year 2024 : $67,300,000
Year 2025 : $46,450,000
Year 2026 : $18,250,000

Farm Players Salaries

TJ Brodie $390,000 (1)
Salary Remaining : $51,241
Ryan Suter $350,000 (2)
Salary Remaining : $45,985
Jaycob Megna $250,000 (2)
Salary Remaining : $32,847
Jonathan Drouin $225,000 (2)
Salary Remaining : $29,562
Dmitry Zavgorodniy $200,000 (2)
Salary Remaining : $26,277
Damien Giroux $200,000 (2)
Salary Remaining : $26,277
Mathias Emilio Pettersen $200,000 (2)
Salary Remaining : $26,277
Antoine Morand $200,000 (2)
Salary Remaining : $26,277
Colin Miller $180,000 (2)
Salary Remaining : $23,650
Charlie Lindgren $175,000 (2)
Salary Remaining : $22,993
Jacob Ingham $150,000 (2)
Salary Remaining : $19,708
Tyler Angle $150,000 (2)
Salary Remaining : $19,708
Connor Carrick $150,000 (1)
Salary Remaining : $19,708
Charlie Gerard $100,000 (4)
Salary Remaining : $13,139
Blake Christensen $100,000 (4)
Salary Remaining : $13,139
Alexandre Ranger $100,000 (4)
Salary Remaining : $13,139
Adam Raska $85,000 (1)
Salary Remaining : $11,168
Steven Lorentz $85,000 (1)
Salary Remaining : $11,168
James Hamblin $85,000 (1)
Salary Remaining : $11,168
Nathan Paetsch $40,000 (1)
Salary Remaining : $5,255
Joel Rechlicz $40,000 (4)
Salary Remaining : $5,255
Mac Hollowell $40,000 (4)
Salary Remaining : $5,255
Michael Doherty $40,000 (1)
Salary Remaining : $5,255
Total Farm Players23
Salary Commitment
Year 2023 : $3,535,000
Year 2024 : $2,660,000
Year 2025 : $380,000
Year 2026 : $380,000
Salary Average Commitment
Year 2023 : $3,535,000
Year 2024 : $2,660,000
Year 2025 : $380,000
Year 2026 : $380,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $88,500,000
Available Cap Space

Over Minimum of
$0

Pro Players

Farm Players

Total Players

Anaheim Ducks $9,251,855 $81,751,000 $6,749,000 $81,751,000 232851
Arizona Coyotes $11,039,240 $84,425,000 $4,075,000 $84,425,000 203555
Boston Bruins $10,415,077 $81,675,000 $6,825,000 $81,675,000 222345
Calgary Flames $10,957,838 $78,690,000 $9,810,000 $78,690,000 242549
Carolina Hurricanes $11,241,467 $85,525,000 $2,975,000 $85,525,000 222244
Colorado Avalanche $6,517,561 $62,635,000 $25,865,000 $62,635,000 223355
Detroit Red Wings $12,302,005 $87,750,000 $750,000 $87,750,000 222951
Edmonton Oilers $12,940,579 $87,780,000 $720,000 $87,780,000 252550
Florida Panthers $11,043,388 $84,225,000 $4,275,000 $84,225,000 252752
Los Angeles Kings $7,004,797 $55,273,000 $33,227,000 $55,273,000 222143
Minnesota Wild $7,068,139 $88,103,333 $396,667 $88,103,333 212950
Montreal Canadiens $11,591,462 $86,609,500 $1,890,500 $86,609,500 223052
New York Rangers $4,383,715 $62,025,000 $26,475,000 $62,025,000 252247
Ottawa Senators $10,949,893 $86,900,500 $1,599,500 $86,900,500 242852
Pittsburgh Penguins $11,559,154 $88,050,000 $450,000 $88,050,000 232346
Quebec Nordiques $5,341,386 $60,600,000 $27,900,000 $60,600,000 222446
San Jose Sharks $12,011,883 $85,675,000 $2,825,000 $85,675,000 222648
Seattle Kraken $10,235,960 $87,450,000 $1,050,000 $87,450,000 252449
Toronto Maple Leafs $10,755,577 $88,320,000 $180,000 $88,320,000 212647
Vegas Golden Knights $8,868,665 $80,200,000 $8,300,000 $80,200,000 222345