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

Anaheim



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 8333 - $87 - 6,602 - 79.23%
Level 2: 6944 - $65 - 4,801 - 69.13%
Level 3: 2778 - $54 - 1,825 - 65.68%
Level 4: 5556 - $32 - 4,868 - 87.61%
Luxury : 1389 - $175 - 1,128 - 81.18%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $50 - 1,484 - 74.21%
Farm Level 2: 1000 - $30 - 719 - 71.92%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,223 - 76.89%
Average Income per Game$1,629,475
Year to Date Revenue$66,808,462
Farm
Home Games Left0
Average Attendance - %2,203 - 73.44%
Average Income per Game$129,307
Year to Date Revenue$5,301,569

Expense

Pro Players Total Salaries$66,780,500
Pro Players Total Average Salaries$66,780,500
Farm Players Total Salaries$2,050,900
Farm Players Total Average Salaries$2,050,900
Coaches Total Salaries$7,280,000
Luxury Taxe Total$0
Special Salary Cap Value$1,928,000
Pro Year To Date Expenses$69,470,474
Farm Year To Date Expenses$4,551,695
Pro Salary Cap Per Days$317,568
Pro Salary Cap To Date$62,488,372
Farm Salary Cap Per Days$10,517
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$357,752
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$23,389
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,416,372
Estimate Under Maximum Salary Cap of $65,000,000$583,628
Estimate Over Minimum Salary Cap of $40,000,000 $24,416,372
Current Bank Account$22,657,601
Projected Bank Account$22,657,601

Pro Players Salaries

Andrei Svechnikov (1 Way Contract) $6,600,000 (2)
-Salary Remaining : $0
Ivan Provorov (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $0
Rasmus Ristolainen (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $0
Martin Necas (1 Way Contract) $5,248,000 (2)
-Salary Remaining : $0
Adam Larsson (1 Way Contract) $5,200,000 (2)
-Salary Remaining : $0
Tim Stutzle (1 Way Contract) $5,100,000 (3)
-Salary Remaining : $0
Bo Horvat (1 Way Contract) $4,612,500 (3)
-Salary Remaining : $0
Oscar Klefbom (1 Way Contract) $3,900,000 (4)
-Salary Remaining : $0
Igor Shesterkin (1 Way Contract) $3,800,000 (2)
-Salary Remaining : $0
Jared McCann (1 Way Contract) $3,400,000 (1)
-Salary Remaining : $0
Joonas Korpisalo (1 Way Contract) $3,300,000 (2)
-1 Way Contract Salary Cap : $33,000
-Salary Remaining : $0
Mark Scheifele (1 Way Contract) $2,260,000 (1)
-Salary Remaining : $0
Brayden Schenn (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Samuel Girard (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $0
Alex Iafallo (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
Blake Lizotte (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $0
Cal Foote $1,000,000 (2)
-Salary Remaining : $0
Spencer Knight $900,000 (3)
-Salary Remaining : $0
Wyatt Johnston $900,000 (2)
-Salary Remaining : $0
Liam Foudy $800,000 (1)
-Salary Remaining : $0
Jamie Benn (1 Way Contract) $710,000 (1)
-Salary Remaining : $0
Dmitry Voronkov $600,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 23 : $66,780,500
Year 24 : $50,460,500
Year 25 : $20,812,500
Year 26 : $3,900,000
Salary Average Commitment
Year 23 : $66,780,500
Year 24 : $50,460,500
Year 25 : $20,812,500
Year 26 : $3,900,000
Salary Cap with 1 Way Contract
Year 23 : $63,513,500
Year 24 : $47,193,500
Year 25 : $20,812,500
Year 26 : $3,900,000

Farm Players Salaries

Matt Dumba $176,000 (3)
Salary Remaining : $0
Vladislav Namestnikov $116,000 (1)
Salary Remaining : $0
Chris Tierney $110,000 (3)
Salary Remaining : $0
Calvin Pickard $100,000 (3)
Salary Remaining : $0
Mikko Lehtonen $99,000 (4)
Salary Remaining : $0
Casey DeSmith $96,100 (2)
Salary Remaining : $0
Joe Colborne $95,600 (2)
Salary Remaining : $0
Steven Lorentz $95,600 (2)
Salary Remaining : $0
Adam Henrique $95,100 (2)
Salary Remaining : $0
Sam Lafferty $95,000 (1)
Salary Remaining : $0
Caleb Jones $92,500 (1)
Salary Remaining : $0
Peyton Krebs $90,000 (2)
Salary Remaining : $0
Tobias Bjornfot $90,000 (2)
Salary Remaining : $0
Karson Kulhman $90,000 (2)
Salary Remaining : $0
Jansen Harkins $87,500 (3)
Salary Remaining : $0
Joakim Nygard $82,500 (2)
Salary Remaining : $0
Michael Bunting $82,500 (2)
Salary Remaining : $0
Jacob Bernard-Docker $80,000 (2)
Salary Remaining : $0
Brendan Smith $72,500 (2)
Salary Remaining : $0
Jakob Silfverberg $55,000 (2)
Salary Remaining : $0
Gage Goncalves $50,000 (2)
Salary Remaining : $0
Nikolai Kovalenko $50,000 (2)
Salary Remaining : $0
Nick Blankenburg $50,000 (1)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 23 : $2,050,900
Year 24 : $1,697,400
Year 25 : $572,500
Year 26 : $99,000
Salary Average Commitment
Year 23 : $2,050,900
Year 24 : $1,697,400
Year 25 : $572,500
Year 26 : $99,000

Boston



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 8333 - $87 - 5,686 - 68.23%
Level 2: 6944 - $56 - 5,387 - 77.58%
Level 3: 2778 - $43 - 2,170 - 78.10%
Level 4: 5556 - $32 - 4,394 - 79.08%
Luxury : 1389 - $175 - 1,150 - 82.78%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $50 - 1,492 - 74.59%
Farm Level 2: 1000 - $30 - 721 - 72.10%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,786 - 75.14%
Average Income per Game$1,628,693
Year to Date Revenue$66,776,409
Farm
Home Games Left0
Average Attendance - %2,213 - 73.76%
Average Income per Game$129,893
Year to Date Revenue$5,325,613

Expense

Pro Players Total Salaries$67,175,000
Pro Players Total Average Salaries$67,175,000
Farm Players Total Salaries$2,044,300
Farm Players Total Average Salaries$2,044,300
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,227,800
Pro Year To Date Expenses$68,830,350
Farm Year To Date Expenses$3,458,716
Pro Salary Cap Per Days$312,610
Pro Salary Cap To Date$62,787,099
Farm Salary Cap Per Days$10,484
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$350,875
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,176
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,014,899
Estimate Under Maximum Salary Cap of $65,000,000$985,101
Estimate Over Minimum Salary Cap of $40,000,000 $24,014,899
Current Bank Account$3,087,615
Projected Bank Account$3,087,615

Pro Players Salaries

Brock Boeser (1 Way Contract) $8,300,000 (3)
-Salary Remaining : $0
Jack Hughes (1 Way Contract) $7,900,000 (4)
-Salary Remaining : $0
Johnny Gaudreau (1 Way Contract) $5,880,000 (3)
-Salary Remaining : $0
Ryan Johansen (1 Way Contract) $5,180,000 (2)
-Salary Remaining : $0
Thomas Chabot (1 Way Contract) $5,050,000 (2)
-Salary Remaining : $0
Matt Grzelcyk (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $0
Colin White (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $0
Jake Oettinger (1 Way Contract) $2,850,000 (4)
-Salary Remaining : $0
Elias Lindholm (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
Chris Tanev (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Calle Jarnkrok (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
John Carlson (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $0
Chris Kreider (1 Way Contract) $2,200,000 (1)
-1 Way Contract Salary Cap : $22,000
-Salary Remaining : $0
Jakub Vrana (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $0
Vladislav Kamenev (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $0
Nick Bjugstad (1 Way Contract) $1,050,000 (2)
-1 Way Contract Salary Cap : $10,500
-Salary Remaining : $0
Pavel Buchnevich (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
Mikael Granlund (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
Dylan DeMelo (1 Way Contract) $1,000,000 (3)
-Salary Remaining : $0
Brett Kulak $975,000 (1)
-Salary Remaining : $0
Blake Coleman (1 Way Contract) $890,000 (3)
-Salary Remaining : $0
Austin Wagner (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $7,500
-Salary Remaining : $0
Charlie Coyle (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $7,000
-Salary Remaining : $0
Nico Sturm (1 Way Contract) $600,000 (1)
-Salary Remaining : $0
Brayden McNabb (1 Way Contract) $550,000 (3)
-Salary Remaining : $0
Louis Domingue $500,000 (2)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 23 : $67,175,000
Year 24 : $54,550,000
Year 25 : $34,370,000
Year 26 : $15,250,000
Salary Average Commitment
Year 23 : $67,175,000
Year 24 : $54,550,000
Year 25 : $34,370,000
Year 26 : $15,250,000
Salary Cap with 1 Way Contract
Year 23 : $62,522,000
Year 24 : $53,510,500
Year 25 : $34,370,000
Year 26 : $15,250,000

Farm Players Salaries

Erik Gustafsson $200,000 (3)
Salary Remaining : $0
Evan Rodrigues $165,100 (3)
Salary Remaining : $0
Joshua Leivo $164,000 (3)
Salary Remaining : $0
Nikita Tryamkin $135,000 (1)
Salary Remaining : $0
Colin Blackwell $130,000 (3)
Salary Remaining : $0
T.J. Galiardi $120,000 (1)
Salary Remaining : $0
Joonas Donskoi $120,000 (1)
Salary Remaining : $0
Malcom Subban $115,000 (3)
Salary Remaining : $0
Dmitrij Jaskin $105,000 (2)
Salary Remaining : $0
Melker Karlsson $95,000 (1)
Salary Remaining : $0
Jake McCabe $92,500 (4)
Salary Remaining : $0
Radim Simek $90,000 (1)
Salary Remaining : $0
Brent Seabrook $85,000 (1)
Salary Remaining : $0
Anthony Mantha $82,500 (1)
Salary Remaining : $0
Boo Nieves $75,000 (2)
Salary Remaining : $0
Braden Holtby $60,000 (3)
Salary Remaining : $0
Egor Zamula $60,000 (1)
Salary Remaining : $0
Michael Chaput $50,200 (2)
Salary Remaining : $0
Connor Murphy $50,000 (3)
Salary Remaining : $0
Nathan Beaulieu $50,000 (1)
Salary Remaining : $0
Total Farm Players20
Salary Commitment
Year 23 : $2,044,300
Year 24 : $1,206,800
Year 25 : $976,600
Year 26 : $92,500
Salary Average Commitment
Year 23 : $2,044,300
Year 24 : $1,206,800
Year 25 : $976,600
Year 26 : $92,500

Buffalo



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 6500 - $125 - 3,948 - 60.74%
Level 2: 5000 - $80 - 3,767 - 75.34%
Level 3: 2000 - $60 - 1,604 - 80.20%
Level 4: 4000 - $45 - 2,921 - 73.02%
Luxury : 1200 - $220 - 764 - 63.66%
Total Capacity :18700
Farm
Farm Level 1: 2000 - $50 - 1,481 - 74.03%
Farm Level 2: 1000 - $30 - 719 - 71.88%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,004 - 69.54%
Average Income per Game$1,479,346
Year to Date Revenue$60,653,200
Farm
Home Games Left0
Average Attendance - %2,199 - 73.31%
Average Income per Game$129,049
Year to Date Revenue$5,291,013

Expense

Pro Players Total Salaries$68,860,000
Pro Players Total Average Salaries$68,860,000
Farm Players Total Salaries$2,017,000
Farm Players Total Average Salaries$2,017,000
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Special Salary Cap Value$1,152,000
Pro Year To Date Expenses$66,377,600
Farm Year To Date Expenses$3,942,087
Pro Salary Cap Per Days$333,410
Pro Salary Cap To Date$63,465,770
Farm Salary Cap Per Days$10,344
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$356,300
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,574
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,617,770
Estimate Under Maximum Salary Cap of $65,000,000$382,230
Estimate Over Minimum Salary Cap of $40,000,000 $24,617,770
Current Bank Account$4,698,609
Projected Bank Account$4,698,609

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
Colton Sissons (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Ryan Ellis (1 Way Contract) $5,275,000 (2)
-Salary Remaining : $0
Josh Morrissey (1 Way Contract) $5,040,000 (1)
-Salary Remaining : $0
Filip Chytil (1 Way Contract) $4,900,000 (1)
-Salary Remaining : $0
Tanner Jeannot $4,400,000 (3)
-Salary Remaining : $0
Erik Karlsson (1 Way Contract) $4,150,000 (1)
-Salary Remaining : $0
Filip Hronek (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $0
Tyler Johnson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Josh Norris (1 Way Contract) $2,900,000 (3)
-Salary Remaining : $0
Rem Pitlick (1 Way Contract) $2,900,000 (3)
-Salary Remaining : $0
Phillip Danault (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Stuart Skinner (1 Way Contract) $2,400,000 (4)
-Salary Remaining : $0
Oliver Kylington (1 Way Contract) $2,200,000 (3)
-1 Way Contract Salary Cap : $22,000
-Salary Remaining : $0
Gabriel Vilardi (1 Way Contract) $2,100,000 (4)
-Salary Remaining : $0
Lucas Wallmark (1 Way Contract) $1,900,000 (1)
-Salary Remaining : $0
Tyler Myers (1 Way Contract) $1,520,000 (1)
-Salary Remaining : $0
Ilya Lyubushkin $1,300,000 (2)
-Salary Remaining : $0
Brady Skjei (1 Way Contract) $1,275,000 (3)
-Salary Remaining : $0
Oliver Bjorkstrand (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
Shane Pinto $900,000 (1)
-Salary Remaining : $0
Keith Kinkaid $800,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 23 : $68,860,000
Year 24 : $45,150,000
Year 25 : $24,175,000
Year 26 : $10,500,000
Salary Average Commitment
Year 23 : $68,860,000
Year 24 : $45,150,000
Year 25 : $24,175,000
Year 26 : $10,500,000
Salary Cap with 1 Way Contract
Year 23 : $66,682,000
Year 24 : $42,972,000
Year 25 : $21,997,000
Year 26 : $10,500,000

Farm Players Salaries

Kevin Hayes $180,000 (2)
Salary Remaining : $0
Brandon Sutter $172,000 (1)
Salary Remaining : $0
Justin Abdelkader $150,000 (2)
Salary Remaining : $0
Thomas Greiss $130,000 (2)
Salary Remaining : $0
Sven Baertschi $125,000 (3)
Salary Remaining : $0
Tobias Rieder $110,000 (1)
Salary Remaining : $0
David Krejci $110,000 (1)
Salary Remaining : $0
Max Willman $97,500 (3)
Salary Remaining : $0
Zack Kassian $95,000 (2)
Salary Remaining : $0
Chris Driedger $92,500 (2)
Salary Remaining : $0
AJ Greer $90,000 (1)
Salary Remaining : $0
Dustin Byfuglien $87,500 (1)
Salary Remaining : $0
Calen Addison $80,000 (1)
Salary Remaining : $0
Martin Frk $80,000 (3)
Salary Remaining : $0
Brendan Guhle $77,500 (4)
Salary Remaining : $0
Lucas Lessio $77,500 (3)
Salary Remaining : $0
Miikka Salomaki $77,500 (3)
Salary Remaining : $0
Derek Meech $75,000 (1)
Salary Remaining : $0
Adam Ginning $60,000 (2)
Salary Remaining : $0
Albert Johansson $50,000 (2)
Salary Remaining : $0
Total Farm Players20
Salary Commitment
Year 23 : $2,017,000
Year 24 : $1,292,500
Year 25 : $535,000
Year 26 : $77,500
Salary Average Commitment
Year 23 : $2,017,000
Year 24 : $1,292,500
Year 25 : $535,000
Year 26 : $77,500

Chicago



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8333 - $80 - 6,632 - 79.58%
Level 2: 6944 - $75 - 3,979 - 57.31%
Level 3: 2778 - $60 - 1,574 - 56.67%
Level 4: 5556 - $45 - 2,900 - 52.19%
Luxury : 1389 - $200 - 831 - 59.85%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $50 - 1,492 - 74.59%
Farm Level 2: 1000 - $30 - 725 - 72.54%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,916 - 63.67%
Average Income per Game$1,516,217
Year to Date Revenue$62,164,915
Farm
Home Games Left0
Average Attendance - %2,217 - 73.91%
Average Income per Game$130,078
Year to Date Revenue$5,333,212

Expense

Pro Players Total Salaries$64,823,000
Pro Players Total Average Salaries$64,823,000
Farm Players Total Salaries$1,635,000
Farm Players Total Average Salaries$1,587,500
Coaches Total Salaries$9,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$68,338,250
Farm Year To Date Expenses$5,713,311
Pro Salary Cap Per Days$324,115
Pro Salary Cap To Date$62,649,500
Farm Salary Cap Per Days$8,141
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$349,615
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$28,897
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$62,649,500
Estimate Under Maximum Salary Cap of $65,000,000$2,350,500
Estimate Over Minimum Salary Cap of $40,000,000 $22,649,500
Current Bank Account$20,581,699
Projected Bank Account$20,581,699

Pro Players Salaries

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

Farm Players Salaries

Jake Middleton $130,000 (1)
Salary Remaining : $0
Boris Katchouk $120,000 (3)
Salary Remaining : $0
Kevin Lankinen $120,000 (4)
Salary Remaining : $0
Jani Hakanpaa $100,000 (2)
Salary Remaining : $0
Christian Djoos $97,500 (4)
Salary Remaining : $0
Mitchell Stephens $95,000 (1)
Salary Remaining : $0
Noah Juulsen $95,000 (2)
Salary Remaining : $0
Braden Schneider $90,000 (3)
Salary Remaining : $0
Juho Lammikko $85,000 (1)
Salary Remaining : $0
Rourke Chartier $80,000 (2)
Salary Remaining : $0
Michael Dal Colle $80,000 (1)
Salary Remaining : $0
Daniel Brickley $77,500 (1)
Salary Remaining : $0
Josef Korenar $77,500 (1)
Salary Remaining : $0
Jakub Lauko $70,000 (2)
Salary Remaining : $0
Derrick Pouliot $67,500 (1)
Salary Remaining : $0
Jordan Szwarz $50,000 (1)
Salary Remaining : $0
Martin Pospisil $50,000 (2)
Salary Remaining : $0
Jean Gabriel Pageau $50,000 (1)
Salary Remaining : $0
Nicolas Deslauriers $50,000 (1)
Salary Remaining : $0
Josh Jooris $50,000 (1)
Salary Remaining : $0
Total Farm Players20
Salary Commitment
Year 23 : $1,635,000
Year 24 : $822,500
Year 25 : $427,500
Year 26 : $217,500
Salary Average Commitment
Year 23 : $1,587,500
Year 24 : $775,000
Year 25 : $380,000
Year 26 : $170,000

Colorado



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6500 - $87 - 6,362 - 97.88%
Level 2: 5000 - $56 - 5,000 - 100.00%
Level 3: 2000 - $43 - 2,000 - 100.00%
Level 4: 4000 - $32 - 4,000 - 100.00%
Luxury : 1000 - $175 - 1,000 - 100.00%
Total Capacity :18500
Farm
Farm Level 1: 2000 - $50 - 1,470 - 73.49%
Farm Level 2: 1000 - $30 - 726 - 72.62%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,362 - 99.25%
Average Income per Game$1,520,633
Year to Date Revenue$62,345,963
Farm
Home Games Left0
Average Attendance - %2,196 - 73.20%
Average Income per Game$128,618
Year to Date Revenue$5,273,351

Expense

Pro Players Total Salaries$60,650,000
Pro Players Total Average Salaries$60,650,000
Farm Players Total Salaries$2,126,000
Farm Players Total Average Salaries$2,126,000
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$65,013,375
Farm Year To Date Expenses$5,661,995
Pro Salary Cap Per Days$303,250
Pro Salary Cap To Date$59,965,875
Farm Salary Cap Per Days$10,903
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$325,750
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$28,851
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$59,965,875
Estimate Under Maximum Salary Cap of $65,000,000$5,034,125
Estimate Over Minimum Salary Cap of $40,000,000 $19,965,875
Current Bank Account$29,557,025
Projected Bank Account$29,557,025

Pro Players Salaries

Tage Thompson (1 Way Contract) $7,300,000 (3)
-Salary Remaining : $0
Miro Heiskanen (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Casey Mittelstadt (1 Way Contract) $5,200,000 (3)
-Salary Remaining : $0
Nikolaj Ehlers (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $0
Alex DeBrincat (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $0
Jonathan Drouin (1 Way Contract) $4,200,000 (4)
-Salary Remaining : $0
Eetu Luostarinen (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $0
Andrei Vasilevskiy (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $0
Sean Durzi (1 Way Contract) $3,450,000 (3)
-Salary Remaining : $0
Alexander Romanov (1 Way Contract) $2,600,000 (4)
-Salary Remaining : $0
Tom Novak (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $0
Pheonix Copley $1,800,000 (1)
-Salary Remaining : $0
Alexandre Texier (1 Way Contract) $1,700,000 (4)
-Salary Remaining : $0
Roope Hintz (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $0
Joey Anderson (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Patrick Kane (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
Jesper Boqvist (1 Way Contract) $975,000 (4)
-Salary Remaining : $0
Will Borgen $975,000 (2)
-Salary Remaining : $0
Kirill Marchenko $800,000 (1)
-Salary Remaining : $0
Conor Timmins $800,000 (1)
-Salary Remaining : $0
Andrew Peeke (1 Way Contract) $650,000 (1)
-Salary Remaining : $0
Jordan Spence $600,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 23 : $60,650,000
Year 24 : $49,500,000
Year 25 : $40,825,000
Year 26 : $9,475,000
Salary Average Commitment
Year 23 : $60,650,000
Year 24 : $49,500,000
Year 25 : $40,825,000
Year 26 : $9,475,000
Salary Cap with 1 Way Contract
Year 23 : $60,650,000
Year 24 : $49,500,000
Year 25 : $40,825,000
Year 26 : $9,475,000

Farm Players Salaries

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

Columbus



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 8333 - $80 - 6,650 - 79.81%
Level 2: 6944 - $50 - 5,960 - 85.83%
Level 3: 2778 - $35 - 2,622 - 94.37%
Level 4: 5556 - $25 - 5,067 - 91.20%
Luxury : 1389 - $180 - 1,095 - 78.86%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $50 - 1,471 - 73.57%
Farm Level 2: 1000 - $25 - 972 - 97.17%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21,394 - 85.58%
Average Income per Game$1,555,946
Year to Date Revenue$63,793,769
Farm
Home Games Left0
Average Attendance - %2,443 - 81.44%
Average Income per Game$132,116
Year to Date Revenue$5,416,739

Expense

Pro Players Total Salaries$66,690,000
Pro Players Total Average Salaries$66,690,000
Farm Players Total Salaries$1,951,100
Farm Players Total Average Salaries$1,951,100
Coaches Total Salaries$9,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,387,750
Farm Year To Date Expenses$4,515,058
Pro Salary Cap Per Days$333,450
Pro Salary Cap To Date$64,665,275
Farm Salary Cap Per Days$10,006
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$366,450
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,826
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,665,275
Estimate Under Maximum Salary Cap of $65,000,000$334,725
Estimate Over Minimum Salary Cap of $40,000,000 $24,665,275
Current Bank Account$3,885,754
Projected Bank Account$3,885,754

Pro Players Salaries

Clayton Keller (1 Way Contract) $7,100,000 (3)
-Salary Remaining : $0
Jordan Kyrou (1 Way Contract) $6,200,000 (3)
-Salary Remaining : $0
Devon Toews (1 Way Contract) $5,900,000 (4)
-Salary Remaining : $0
Mikhail Sergachev (1 Way Contract) $5,450,000 (2)
-Salary Remaining : $0
Logan Couture (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $0
Pierre-Luc Dubois (1 Way Contract) $4,425,000 (3)
-Salary Remaining : $0
John Gibson (1 Way Contract) $4,300,000 (3)
-Salary Remaining : $0
Daniel Sprong (1 Way Contract) $3,840,000 (1)
-Salary Remaining : $0
Oliver Ekman-Larsson (1 Way Contract) $3,780,000 (1)
-Salary Remaining : $0
Jonathan Toews (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Vincent Trocheck (1 Way Contract) $3,150,000 (1)
-Salary Remaining : $0
Nicolas Hague (1 Way Contract) $3,100,000 (3)
-Salary Remaining : $0
Luke Kunin (1 Way Contract) $2,550,000 (1)
-Salary Remaining : $0
Esa Lindell (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $0
Noah Gregor $1,600,000 (4)
-Salary Remaining : $0
Derek Forbort (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $0
Brendan Lemieux (1 Way Contract) $975,000 (2)
-Salary Remaining : $0
Tomas Hertl (1 Way Contract) $875,000 (2)
-Salary Remaining : $0
Jeff Skinner (1 Way Contract) $720,000 (2)
-Salary Remaining : $0
Marc-Andre Fleury (1 Way Contract) $575,000 (1)
-Salary Remaining : $0
Tyler Pitlick (1 Way Contract) $500,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 23 : $66,690,000
Year 24 : $42,245,000
Year 25 : $32,625,000
Year 26 : $7,500,000
Salary Average Commitment
Year 23 : $66,690,000
Year 24 : $42,245,000
Year 25 : $32,625,000
Year 26 : $7,500,000
Salary Cap with 1 Way Contract
Year 23 : $66,690,000
Year 24 : $42,245,000
Year 25 : $32,625,000
Year 26 : $7,500,000

Farm Players Salaries

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

Dallas



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 8333 - $70 - 6,324 - 75.89%
Level 2: 6944 - $55 - 5,339 - 76.88%
Level 3: 2778 - $40 - 2,399 - 86.34%
Level 4: 5556 - $30 - 4,461 - 80.29%
Luxury : 1389 - $130 - 1,120 - 80.67%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $40 - 1,827 - 91.37%
Farm Level 2: 1000 - $20 - 923 - 92.34%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,643 - 78.57%
Average Income per Game$1,506,755
Year to Date Revenue$61,776,935
Farm
Home Games Left0
Average Attendance - %2,751 - 91.69%
Average Income per Game$130,110
Year to Date Revenue$5,334,510

Expense

Pro Players Total Salaries$60,085,500
Pro Players Total Average Salaries$60,085,500
Farm Players Total Salaries$2,108,600
Farm Players Total Average Salaries$2,108,600
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Special Salary Cap Value$922,500
Pro Year To Date Expenses$63,540,168
Farm Year To Date Expenses$3,101,218
Pro Salary Cap Per Days$300,428
Pro Salary Cap To Date$59,882,261
Farm Salary Cap Per Days$10,813
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$318,428
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,942
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$60,804,761
Estimate Under Maximum Salary Cap of $65,000,000$4,195,239
Estimate Over Minimum Salary Cap of $40,000,000 $20,804,761
Current Bank Account$17,952,317
Projected Bank Account$17,952,317

Pro Players Salaries

William Nylander (1 Way Contract) $7,200,000 (2)
-Salary Remaining : $0
Kailer Yamamoto (1 Way Contract) $5,950,000 (2)
-Salary Remaining : $0
Robert Thomas (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $0
Teuvo Teravainen (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $0
Mathew Barzal (1 Way Contract) $4,800,000 (2)
-Salary Remaining : $0
Will Butcher (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $0
Matthew Tkachuk (1 Way Contract) $4,632,500 (1)
-Salary Remaining : $0
Jaccob Slavin (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $0
Haydn Fleury (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $0
Cam Atkinson (1 Way Contract) $2,651,000 (2)
-Salary Remaining : $0
Michael McLeod (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $0
Thatcher Demko (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
Sami Niku (1 Way Contract) $1,100,000 (3)
-Salary Remaining : $0
Frederick Gaudreau (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
Gabriel Carlsson $1,000,000 (1)
-Salary Remaining : $0
Owen Power $900,000 (1)
-Salary Remaining : $0
Brandon Tanev (1 Way Contract) $751,000 (1)
-Salary Remaining : $0
Fabian Zetterlund $700,000 (1)
-Salary Remaining : $0
Miika Wiikman $651,000 (1)
-Salary Remaining : $0
Guillaume Latendresse (1 Way Contract) $650,000 (1)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 23 : $60,085,500
Year 24 : $33,001,000
Year 25 : $11,400,000
Year 26 : $4,500,000
Salary Average Commitment
Year 23 : $60,085,500
Year 24 : $33,001,000
Year 25 : $11,400,000
Year 26 : $4,500,000
Salary Cap with 1 Way Contract
Year 23 : $60,085,500
Year 24 : $33,001,000
Year 25 : $11,400,000
Year 26 : $4,500,000

Farm Players Salaries

Devin Shore $131,000 (2)
Salary Remaining : $0
Oscar Fantenberg $128,100 (2)
Salary Remaining : $0
Riley Nash $121,000 (2)
Salary Remaining : $0
Brian Gibbons $121,000 (2)
Salary Remaining : $0
Matt Keetley $110,000 (2)
Salary Remaining : $0
Marc-Andre Cliche $110,000 (2)
Salary Remaining : $0
Gavin Bayreuther $100,000 (1)
Salary Remaining : $0
Austin Watson $99,100 (1)
Salary Remaining : $0
Darcy Kuemper $98,100 (2)
Salary Remaining : $0
Kyle Rau $95,000 (2)
Salary Remaining : $0
Niklas Hjalmarsson $90,000 (2)
Salary Remaining : $0
Leo Komarov $85,100 (1)
Salary Remaining : $0
Cody Goloubef $85,100 (1)
Salary Remaining : $0
Anton Stralman $85,100 (1)
Salary Remaining : $0
Cole Smith $85,000 (2)
Salary Remaining : $0
Cal Clutterbuck $85,000 (1)
Salary Remaining : $0
John Beecher $80,000 (2)
Salary Remaining : $0
Mattias Samuelsson $80,000 (2)
Salary Remaining : $0
Dennis Cholowski $80,000 (1)
Salary Remaining : $0
Benoit-Olivier Groulx $70,000 (1)
Salary Remaining : $0
Cole Schwindt $60,000 (2)
Salary Remaining : $0
Joel Hofer $60,000 (1)
Salary Remaining : $0
Scott Wilson $50,000 (3)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 23 : $2,108,600
Year 24 : $1,359,200
Year 25 : $50,000
Year 26 : $0
Salary Average Commitment
Year 23 : $2,108,600
Year 24 : $1,359,200
Year 25 : $50,000
Year 26 : $0

Detroit



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $125 - 3,967 - 66.11%
Level 2: 5000 - $80 - 3,797 - 75.94%
Level 3: 2000 - $60 - 1,620 - 81.00%
Level 4: 4000 - $45 - 2,889 - 72.23%
Luxury : 1000 - $220 - 761 - 76.09%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $38 - 1,941 - 97.07%
Farm Level 2: 1000 - $18 - 983 - 98.35%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,034 - 72.41%
Average Income per Game$1,485,405
Year to Date Revenue$60,901,608
Farm
Home Games Left0
Average Attendance - %2,925 - 97.49%
Average Income per Game$123,488
Year to Date Revenue$5,062,994

Expense

Pro Players Total Salaries$57,910,000
Pro Players Total Average Salaries$57,910,000
Farm Players Total Salaries$1,858,000
Farm Players Total Average Salaries$1,858,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$3,787,500
Pro Year To Date Expenses$66,436,125
Farm Year To Date Expenses$4,591,777
Pro Salary Cap Per Days$258,489
Pro Salary Cap To Date$56,733,194
Farm Salary Cap Per Days$9,528
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$304,550
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,349
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$60,520,694
Estimate Under Maximum Salary Cap of $65,000,000$4,479,306
Estimate Over Minimum Salary Cap of $40,000,000 $20,520,694
Current Bank Account($1,639,717)
Projected Bank Account($1,639,717)

Pro Players Salaries

Bryan Rust (1 Way Contract) $7,660,000 (3)
-Salary Remaining : $0
Matt Duchene (1 Way Contract) $6,600,000 (3)
-Salary Remaining : $0
Alex Galchenyuk (1 Way Contract) $5,300,000 (3)
-Salary Remaining : $0
Darnell Nurse (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
Henri Jokiharju $4,450,000 (4)
-Salary Remaining : $0
Dante Fabbro (1 Way Contract) $3,600,000 (3)
-Salary Remaining : $0
Josh Manson (1 Way Contract) $2,950,000 (1)
-1 Way Contract Salary Cap : $29,500
-Salary Remaining : $0
Joel Armia (1 Way Contract) $2,750,000 (3)
-Salary Remaining : $0
Tristan Jarry (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Martin Jones (1 Way Contract) $2,500,000 (1)
-1 Way Contract Salary Cap : $25,000
-Salary Remaining : $0
Jalen Chatfield $1,800,000 (2)
-Salary Remaining : $0
Jordan Greenway $1,800,000 (2)
-Salary Remaining : $0
Dakota Joshua (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $0
Bobby McMann (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $0
Jake Bean (1 Way Contract) $1,100,000 (3)
-Salary Remaining : $0
Vitek Vanecek (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $0
Keegan Kolesar (1 Way Contract) $925,000 (2)
-Salary Remaining : $0
Adam Boqvist $900,000 (2)
-Salary Remaining : $0
Matthew Peca (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $8,250
-Salary Remaining : $0
Alec Regula $800,000 (1)
-Salary Remaining : $0
Arber Xhekaj $700,000 (2)
-Salary Remaining : $0
Mason Shaw $700,000 (1)
-Salary Remaining : $0
Brett Leason $700,000 (1)
-Salary Remaining : $0
Connor Dewar $500,000 (1)
-Salary Remaining : $0
Cayden Primeau $500,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 23 : $57,910,000
Year 24 : $38,685,000
Year 25 : $31,460,000
Year 26 : $4,450,000
Salary Average Commitment
Year 23 : $57,910,000
Year 24 : $38,685,000
Year 25 : $31,460,000
Year 26 : $4,450,000
Salary Cap with 1 Way Contract
Year 23 : $51,697,750
Year 24 : $38,685,000
Year 25 : $31,460,000
Year 26 : $4,450,000

Farm Players Salaries

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

Edmonton



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 6000 - $85 - 5,445 - 90.74%
Level 2: 5100 - $60 - 4,775 - 93.64%
Level 3: 2778 - $40 - 2,619 - 94.26%
Level 4: 5556 - $30 - 5,057 - 91.02%
Luxury : 1000 - $175 - 896 - 89.64%
Total Capacity :20434
Farm
Farm Level 1: 2000 - $45 - 1,905 - 95.24%
Farm Level 2: 1000 - $25 - 957 - 95.70%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,792 - 91.97%
Average Income per Game$1,499,547
Year to Date Revenue$61,481,440
Farm
Home Games Left0
Average Attendance - %2,862 - 95.39%
Average Income per Game$148,012
Year to Date Revenue$6,068,494

Expense

Pro Players Total Salaries$60,685,000
Pro Players Total Average Salaries$60,685,000
Farm Players Total Salaries$1,636,500
Farm Players Total Average Salaries$1,636,500
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Special Salary Cap Value$1,350,000
Pro Year To Date Expenses$62,053,750
Farm Year To Date Expenses$4,727,349
Pro Salary Cap Per Days$300,455
Pro Salary Cap To Date$56,968,660
Farm Salary Cap Per Days$8,392
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$325,925
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$23,777
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$58,318,660
Estimate Under Maximum Salary Cap of $65,000,000$6,681,340
Estimate Over Minimum Salary Cap of $40,000,000 $18,318,660
Current Bank Account$5,443,433
Projected Bank Account$5,443,433

Pro Players Salaries

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

Farm Players Salaries

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

Floride



Arena Capacity - Ticket Price
Attendance - %

Arena NameBBT Center
Level 1: 6000 - $90 - 5,787 - 96.45%
Level 2: 5100 - $75 - 4,005 - 78.54%
Level 3: 2778 - $55 - 1,750 - 63.00%
Level 4: 5556 - $45 - 2,918 - 52.52%
Luxury : 1000 - $200 - 848 - 84.79%
Total Capacity :20434
Farm
Farm Level 1: 2000 - $50 - 1,453 - 72.65%
Farm Level 2: 1000 - $30 - 705 - 70.49%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15,308 - 74.91%
Average Income per Game$1,513,755
Year to Date Revenue$62,063,967
Farm
Home Games Left0
Average Attendance - %2,158 - 71.93%
Average Income per Game$126,624
Year to Date Revenue$5,191,580

Expense

Pro Players Total Salaries$70,600,000
Pro Players Total Average Salaries$70,600,000
Farm Players Total Salaries$2,237,000
Farm Players Total Average Salaries$2,237,000
Coaches Total Salaries$9,300,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$71,712,750
Farm Year To Date Expenses$5,722,986
Pro Salary Cap Per Days$346,318
Pro Salary Cap To Date$64,984,814
Farm Salary Cap Per Days$11,472
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$382,000
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$29,421
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,984,814
Estimate Under Maximum Salary Cap of $65,000,000$15,186
Estimate Over Minimum Salary Cap of $40,000,000 $24,984,814
Current Bank Account$4,995,114
Projected Bank Account$4,995,114

Pro Players Salaries

Kyle Connor (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $0
Anthony Cirelli (1 Way Contract) $6,800,000 (2)
-Salary Remaining : $0
Brandon Carlo (1 Way Contract) $6,300,000 (3)
-Salary Remaining : $0
Brandon Montour (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Elias Pettersson (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Nico Hischier (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $0
Nick Paul (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $0
Shea Theodore (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $0
Josh Anderson (1 Way Contract) $4,300,000 (4)
-Salary Remaining : $0
Nicklas Backstrom (1 Way Contract) $3,400,000 (2)
-Salary Remaining : $0
Denis Gurianov (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $0
Mathieu Joseph (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $0
Dmitry Kulikov (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Patrice Bergeron (1 Way Contract) $1,350,000 (1)
-Salary Remaining : $0
Erik Haula (1 Way Contract) $1,150,000 (1)
-Salary Remaining : $0
Logan Thompson $950,000 (2)
-Salary Remaining : $0
Seth Jarvis $900,000 (2)
-Salary Remaining : $0
Al Montoya (1 Way Contract) $900,000 (1)
-Salary Remaining : $0
Jake Sanderson $900,000 (3)
-Salary Remaining : $0
Sean Kuraly (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $8,500
-Salary Remaining : $0
Michael Amadio (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $5,000
-Salary Remaining : $0
Andrej Meszaros (1 Way Contract) $500,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 23 : $70,600,000
Year 24 : $48,800,000
Year 25 : $17,500,000
Year 26 : $10,300,000
Salary Average Commitment
Year 23 : $70,600,000
Year 24 : $48,800,000
Year 25 : $17,500,000
Year 26 : $10,300,000
Salary Cap with 1 Way Contract
Year 23 : $69,263,500
Year 24 : $47,463,500
Year 25 : $17,500,000
Year 26 : $10,300,000

Farm Players Salaries

Jason Zucker $180,000 (2)
Salary Remaining : $0
Reilly Smith $175,000 (1)
Salary Remaining : $0
Kyle Turris $172,000 (1)
Salary Remaining : $0
Brandon Pirri $150,000 (1)
Salary Remaining : $0
Andy Greene $140,000 (1)
Salary Remaining : $0
Ryan Spooner $135,000 (2)
Salary Remaining : $0
Yanni Gourde $135,000 (2)
Salary Remaining : $0
Josh Mahura $110,000 (2)
Salary Remaining : $0
Mike Condon $100,000 (2)
Salary Remaining : $0
Niklaus Perbix $95,000 (2)
Salary Remaining : $0
Artem Zub $95,000 (1)
Salary Remaining : $0
Juraj Slafkovsky $90,000 (2)
Salary Remaining : $0
Philip Broberg $90,000 (2)
Salary Remaining : $0
Radim Zohorna $87,500 (2)
Salary Remaining : $0
Nikolai Knyzhov $80,000 (4)
Salary Remaining : $0
Jake Neighbours $80,000 (3)
Salary Remaining : $0
Mike Reilly $72,500 (2)
Salary Remaining : $0
Jordan Staal $50,000 (1)
Salary Remaining : $0
Alex Stalock $50,000 (1)
Salary Remaining : $0
Victor Rask $50,000 (1)
Salary Remaining : $0
Taylor Beck $50,000 (1)
Salary Remaining : $0
Kevin Rooney $50,000 (1)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 23 : $2,237,000
Year 24 : $1,255,000
Year 25 : $160,000
Year 26 : $80,000
Salary Average Commitment
Year 23 : $2,237,000
Year 24 : $1,255,000
Year 25 : $160,000
Year 26 : $80,000

Los Angeles



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $95 - 4,910 - 81.83%
Level 2: 5000 - $62 - 4,815 - 96.30%
Level 3: 2000 - $52 - 1,821 - 91.06%
Level 4: 4000 - $35 - 3,691 - 92.28%
Luxury : 1000 - $180 - 937 - 93.70%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $40 - 1,814 - 90.68%
Farm Level 2: 1000 - $25 - 928 - 92.77%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16,174 - 89.85%
Average Income per Game$1,496,063
Year to Date Revenue$61,338,600
Farm
Home Games Left0
Average Attendance - %2,741 - 91.38%
Average Income per Game$135,692
Year to Date Revenue$5,563,378

Expense

Pro Players Total Salaries$53,950,000
Pro Players Total Average Salaries$53,950,000
Farm Players Total Salaries$1,985,000
Farm Players Total Average Salaries$1,985,000
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Special Salary Cap Value$1,766,400
Pro Year To Date Expenses$50,265,750
Farm Year To Date Expenses$3,489,942
Pro Salary Cap Per Days$228,665
Pro Salary Cap To Date$42,161,430
Farm Salary Cap Per Days$10,179
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$273,500
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,872
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$43,927,830
Estimate Under Maximum Salary Cap of $65,000,000$21,072,170
Estimate Over Minimum Salary Cap of $40,000,000 $3,927,830
Current Bank Account$17,964,745
Projected Bank Account$17,964,745

Pro Players Salaries

Adam Fox (1 Way Contract) $5,650,000 (2)
-Salary Remaining : $0
Anze Kopitar (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $0
Jared Spurgeon (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $0
Evgeny Kuznetsov (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $0
William Carrier (1 Way Contract) $3,300,000 (1)
-Salary Remaining : $0
Troy Terry (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $0
Dominik Kubalik (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Vladislav Gavrikov (1 Way Contract) $2,700,000 (1)
-1 Way Contract Salary Cap : $27,000
-Salary Remaining : $0
Danny DeKeyser (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Ryan Murray (1 Way Contract) $2,400,000 (3)
-1 Way Contract Salary Cap : $24,000
-Salary Remaining : $0
Rickard Rakell (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $0
Calvin Petersen (1 Way Contract) $1,700,000 (3)
-1 Way Contract Salary Cap : $17,000
-Salary Remaining : $0
Tyler Motte (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $15,000
-Salary Remaining : $0
Pius Suter (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $0
Juuso Valimaki $1,100,000 (1)
-Salary Remaining : $0
Olli Maatta (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $0
Justin Pogge $1,100,000 (2)
-Salary Remaining : $0
Antti Raanta $1,000,000 (2)
-Salary Remaining : $0
Jonathan Kovacevic $950,000 (1)
-Salary Remaining : $0
Nils Hoglander $900,000 (2)
-Salary Remaining : $0
Kaapo Kakko $900,000 (2)
-Salary Remaining : $0
Kent Johnson $900,000 (3)
-Salary Remaining : $0
Connor McMichael $900,000 (2)
-Salary Remaining : $0
Pavel Dorofeyev $800,000 (2)
-Salary Remaining : $0
Lane Hutson $800,000 (3)
-Salary Remaining : $0
Alex Formenton $800,000 (1)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 23 : $53,950,000
Year 24 : $27,400,000
Year 25 : $9,050,000
Year 26 : $0
Salary Average Commitment
Year 23 : $53,950,000
Year 24 : $27,400,000
Year 25 : $9,050,000
Year 26 : $0
Salary Cap with 1 Way Contract
Year 23 : $45,733,000
Year 24 : $23,341,000
Year 25 : $4,991,000
Year 26 : $0

Farm Players Salaries

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

Minnesota



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $80 - 6,000 - 100.00%
Level 2: 5000 - $60 - 5,000 - 100.00%
Level 3: 2720 - $50 - 1,931 - 70.99%
Level 4: 5480 - $30 - 4,877 - 89.00%
Luxury : 1000 - $175 - 1,000 - 100.00%
Total Capacity :20200
Farm
Farm Level 1: 2000 - $50 - 1,435 - 71.76%
Farm Level 2: 1000 - $30 - 713 - 71.35%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,808 - 93.11%
Average Income per Game$1,489,959
Year to Date Revenue$61,088,307
Farm
Home Games Left0
Average Attendance - %2,149 - 71.62%
Average Income per Game$125,773
Year to Date Revenue$5,156,709

Expense

Pro Players Total Salaries$60,488,700
Pro Players Total Average Salaries$60,488,700
Farm Players Total Salaries$1,570,000
Farm Players Total Average Salaries$1,570,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$6,550,000
Pro Year To Date Expenses$62,606,516
Farm Year To Date Expenses$3,568,834
Pro Salary Cap Per Days$299,968
Pro Salary Cap To Date$58,221,322
Farm Salary Cap Per Days$8,051
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$319,944
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,308
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,771,322
Estimate Under Maximum Salary Cap of $65,000,000$228,678
Estimate Over Minimum Salary Cap of $40,000,000 $24,771,322
Current Bank Account$6,420,468
Projected Bank Account$6,420,468

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $0
Alexander Wennberg (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $0
Ryan Nugent-Hopkins (1 Way Contract) $5,300,000 (2)
-Salary Remaining : $0
Danton Heinen (1 Way Contract) $5,227,500 (1)
-Salary Remaining : $0
Nino Niederreiter (1 Way Contract) $4,950,000 (1)
-Salary Remaining : $0
Sidney Crosby (1 Way Contract) $4,911,200 (2)
-Salary Remaining : $0
Gabriel Landeskog (1 Way Contract) $4,725,000 (2)
-Salary Remaining : $0
Brady Tkachuk (1 Way Contract) $4,400,000 (2)
-Salary Remaining : $0
Travis Sanheim (1 Way Contract) $3,450,000 (1)
-Salary Remaining : $0
Alexandar Georgiyev (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $0
Matt Roy (1 Way Contract) $2,600,000 (1)
-Salary Remaining : $0
Mattias Ekholm (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $0
Nicolas Meloche (1 Way Contract) $1,400,000 (4)
-Salary Remaining : $0
Erik Cernak (1 Way Contract) $1,300,000 (1)
-Salary Remaining : $0
Ondrej Kase (1 Way Contract) $1,300,000 (2)
-Salary Remaining : $0
Connor Clifton $975,000 (1)
-Salary Remaining : $0
Mason McTavish $900,000 (2)
-Salary Remaining : $0
Adam Fantilli $900,000 (3)
-Salary Remaining : $0
John Peterka $900,000 (2)
-Salary Remaining : $0
Darren Raddysh $750,000 (1)
-Salary Remaining : $0
Matt Irwin (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $5,000
-Salary Remaining : $0
Philipp Grubauer (1 Way Contract) $500,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 23 : $60,488,700
Year 24 : $30,036,200
Year 25 : $2,300,000
Year 26 : $1,400,000
Salary Average Commitment
Year 23 : $60,488,700
Year 24 : $30,036,200
Year 25 : $2,300,000
Year 26 : $1,400,000
Salary Cap with 1 Way Contract
Year 23 : $59,993,700
Year 24 : $29,541,200
Year 25 : $2,300,000
Year 26 : $1,400,000

Farm Players Salaries

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

Montreal



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6415 - $85 - 6,343 - 98.88%
Level 2: 5870 - $60 - 5,716 - 97.38%
Level 3: 2778 - $45 - 2,479 - 89.24%
Level 4: 5556 - $25 - 5,087 - 91.56%
Luxury : 1145 - $200 - 840 - 73.36%
Total Capacity :21764
Farm
Farm Level 1: 2000 - $50 - 1,459 - 72.93%
Farm Level 2: 1000 - $30 - 732 - 73.25%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,466 - 94.04%
Average Income per Game$1,601,594
Year to Date Revenue$65,665,373
Farm
Home Games Left0
Average Attendance - %2,191 - 73.03%
Average Income per Game$128,118
Year to Date Revenue$5,252,858

Expense

Pro Players Total Salaries$61,975,000
Pro Players Total Average Salaries$61,975,000
Farm Players Total Salaries$1,900,000
Farm Players Total Average Salaries$1,830,000
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$925,000
Pro Year To Date Expenses$62,853,625
Farm Year To Date Expenses$4,243,969
Pro Salary Cap Per Days$291,808
Pro Salary Cap To Date$56,702,523
Farm Salary Cap Per Days$9,385
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$319,875
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,564
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$57,627,523
Estimate Under Maximum Salary Cap of $65,000,000$7,372,477
Estimate Over Minimum Salary Cap of $40,000,000 $17,627,523
Current Bank Account$10,340,626
Projected Bank Account$10,340,626

Pro Players Salaries

Taylor Hall (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $0
Sami Vatanen (1 Way Contract) $7,400,000 (3)
-Salary Remaining : $0
Nick Suzuki (1 Way Contract) $6,700,000 (3)
-Salary Remaining : $0
Noah Cates (1 Way Contract) $5,400,000 (3)
-Salary Remaining : $0
Hampus Lindholm (1 Way Contract) $5,200,000 (4)
-Salary Remaining : $0
Tyson Barrie (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $0
Torey Krug (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Victor Olofsson (1 Way Contract) $2,700,000 (1)
-1 Way Contract Salary Cap : $27,000
-Salary Remaining : $0
Mackenzie Blackwood (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $0
Logan O'Connor (1 Way Contract) $2,100,000 (3)
-Salary Remaining : $0
Ryan Donato (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $0
Stephen Johns (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Sean Walker (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Dillon Dube (1 Way Contract) $1,600,000 (1)
-Salary Remaining : $0
Brendan Gallagher (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
Cory Schneider (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $9,500
-Salary Remaining : $0
Gustav Nyqvist (1 Way Contract) $900,000 (2)
-Salary Remaining : $0
Alexander Ovechkin (1 Way Contract) $900,000 (2)
-Salary Remaining : $0
Matthew Boldy $900,000 (1)
-Salary Remaining : $0
Mirco Mueller (1 Way Contract) $875,000 (1)
-Salary Remaining : $0
Mason Marchment (1 Way Contract) $850,000 (1)
-Salary Remaining : $0
Marcus Kruger $750,000 (1)
-Salary Remaining : $0
Philipp Kurashev $700,000 (1)
-Salary Remaining : $0
Dustin Wolf $500,000 (2)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 23 : $61,975,000
Year 24 : $36,800,000
Year 25 : $29,800,000
Year 26 : $5,200,000
Salary Average Commitment
Year 23 : $61,975,000
Year 24 : $36,800,000
Year 25 : $29,800,000
Year 26 : $5,200,000
Salary Cap with 1 Way Contract
Year 23 : $58,361,500
Year 24 : $36,800,000
Year 25 : $29,800,000
Year 26 : $5,200,000

Farm Players Salaries

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

New Jersey



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $75 - 6,000 - 100.00%
Level 2: 5000 - $45 - 5,000 - 100.00%
Level 3: 2000 - $25 - 2,000 - 100.00%
Level 4: 4000 - $15 - 4,000 - 100.00%
Luxury : 1000 - $170 - 1,000 - 100.00%
Total Capacity :18000
Farm
Farm Level 1: 3000 - $30 - 2,962 - 98.73%
Farm Level 2: 3000 - $15 - 2,993 - 99.76%
Farm Total Capacity :6000

Income

Home Games Left0
Average Attendance - %18,000 - 100.00%
Average Income per Game$1,186,762
Year to Date Revenue$48,657,250
Farm
Home Games Left0
Average Attendance - %5,955 - 99.24%
Average Income per Game$180,557
Year to Date Revenue$7,402,850

Expense

Pro Players Total Salaries$46,235,000
Pro Players Total Average Salaries$46,235,000
Farm Players Total Salaries$1,141,000
Farm Players Total Average Salaries$1,141,000
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$13,750,000
Pro Year To Date Expenses$50,308,500
Farm Year To Date Expenses$1,634,107
Pro Salary Cap Per Days$223,750
Pro Salary Cap To Date$48,966,950
Farm Salary Cap Per Days$5,851
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$236,175
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$8,415
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$62,716,950
Estimate Under Maximum Salary Cap of $65,000,000$2,283,050
Estimate Over Minimum Salary Cap of $40,000,000 $22,716,950
Current Bank Account$23,117,493
Projected Bank Account$23,117,493

Pro Players Salaries

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

Farm Players Salaries

Wade Allison $120,000 (4)
Salary Remaining : $0
Tyson Jost $100,000 (2)
Salary Remaining : $0
Jiri Tlusty $70,000 (1)
Salary Remaining : $0
Joakim Ryan $51,000 (1)
Salary Remaining : $0
Craig Anderson $50,000 (1)
Salary Remaining : $0
Rob Schremp $50,000 (1)
Salary Remaining : $0
Jakub Jerabek $50,000 (1)
Salary Remaining : $0
Tanner Pearson $50,000 (1)
Salary Remaining : $0
Ron Hainsey $50,000 (1)
Salary Remaining : $0
Chad Ruhwedel $50,000 (1)
Salary Remaining : $0
Evgenii Dadonov $50,000 (2)
Salary Remaining : $0
Ryan Dzingel $50,000 (1)
Salary Remaining : $0
Jiri Sekac $50,000 (1)
Salary Remaining : $0
Nikolay Kulemin $50,000 (1)
Salary Remaining : $0
Brian Lashoff $50,000 (1)
Salary Remaining : $0
Clarke MacArthur $50,000 (1)
Salary Remaining : $0
Kyle Okposo $50,000 (1)
Salary Remaining : $0
Tom Kuhnhackl $50,000 (1)
Salary Remaining : $0
Marc-Andre Bourdon $50,000 (1)
Salary Remaining : $0
Marc Methot $50,000 (1)
Salary Remaining : $0
Total Farm Players20
Salary Commitment
Year 23 : $1,141,000
Year 24 : $270,000
Year 25 : $120,000
Year 26 : $120,000
Salary Average Commitment
Year 23 : $1,141,000
Year 24 : $270,000
Year 25 : $120,000
Year 26 : $120,000

NYIslanders



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $93 - 5,340 - 88.99%
Level 2: 5000 - $72 - 4,181 - 83.62%
Level 3: 2720 - $42 - 2,524 - 92.81%
Level 4: 5480 - $26 - 4,994 - 91.12%
Luxury : 1000 - $193 - 880 - 88.02%
Total Capacity :20200
Farm
Farm Level 1: 2000 - $50 - 1,477 - 73.83%
Farm Level 2: 1000 - $30 - 728 - 72.76%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,919 - 88.71%
Average Income per Game$1,499,783
Year to Date Revenue$61,491,089
Farm
Home Games Left0
Average Attendance - %2,204 - 73.47%
Average Income per Game$129,137
Year to Date Revenue$5,294,605

Expense

Pro Players Total Salaries$61,930,000
Pro Players Total Average Salaries$61,930,000
Farm Players Total Salaries$1,919,500
Farm Players Total Average Salaries$1,919,500
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Special Salary Cap Value$2,977,500
Pro Year To Date Expenses$64,361,000
Farm Year To Date Expenses$5,455,203
Pro Salary Cap Per Days$309,650
Pro Salary Cap To Date$60,753,500
Farm Salary Cap Per Days$9,844
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$324,650
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$27,792
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$63,731,000
Estimate Under Maximum Salary Cap of $65,000,000$1,269,000
Estimate Over Minimum Salary Cap of $40,000,000 $23,731,000
Current Bank Account$8,342,640
Projected Bank Account$8,342,640

Pro Players Salaries

Connor McDavid (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $0
Nick Schmaltz (1 Way Contract) $6,100,000 (2)
-Salary Remaining : $0
Cale Makar (1 Way Contract) $5,900,000 (2)
-Salary Remaining : $0
Charles McAvoy (1 Way Contract) $5,800,000 (1)
-Salary Remaining : $0
Cody Ceci (1 Way Contract) $5,800,000 (3)
-Salary Remaining : $0
Brandon Hagel $4,200,000 (2)
-Salary Remaining : $0
Steven Stamkos (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $0
Elvis Merzlikins (1 Way Contract) $3,375,000 (4)
-Salary Remaining : $0
Alexander Nylander (1 Way Contract) $3,300,000 (2)
-Salary Remaining : $0
Andreas Athanasiou (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $0
Dmitry Orlov (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Brent Burns (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $0
Filip Gustavsson (1 Way Contract) $1,400,000 (2)
-Salary Remaining : $0
Scott Laughton (1 Way Contract) $1,250,000 (2)
-Salary Remaining : $0
Marcus Foligno $1,000,000 (1)
-Salary Remaining : $0
Janne Kuokkanen $925,000 (1)
-Salary Remaining : $0
William Eklund $900,000 (2)
-Salary Remaining : $0
Dylan Cozens $900,000 (1)
-Salary Remaining : $0
Tyler Toffoli (1 Way Contract) $880,000 (2)
-Salary Remaining : $0
Jake Gardiner (1 Way Contract) $800,000 (1)
-Salary Remaining : $0
Ryan McLeod $700,000 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 23 : $61,930,000
Year 24 : $49,105,000
Year 25 : $9,175,000
Year 26 : $3,375,000
Salary Average Commitment
Year 23 : $61,930,000
Year 24 : $49,105,000
Year 25 : $9,175,000
Year 26 : $3,375,000
Salary Cap with 1 Way Contract
Year 23 : $61,930,000
Year 24 : $49,105,000
Year 25 : $9,175,000
Year 26 : $3,375,000

Farm Players Salaries

Klas Dahlbeck $176,000 (1)
Salary Remaining : $0
Alexander Steen $176,000 (1)
Salary Remaining : $0
Michael Del Zotto $175,000 (2)
Salary Remaining : $0
Sam Steel $105,000 (1)
Salary Remaining : $0
Tomas Jurco $97,500 (2)
Salary Remaining : $0
Trent Frederic $97,500 (1)
Salary Remaining : $0
Marcus Johansson $97,500 (1)
Salary Remaining : $0
Vasili Podkolzin $90,000 (2)
Salary Remaining : $0
Alex Turcotte $90,000 (2)
Salary Remaining : $0
Aleksi Heponiemi $90,000 (1)
Salary Remaining : $0
Nicolas Petan $80,000 (1)
Salary Remaining : $0
Jack Studnicka $80,000 (1)
Salary Remaining : $0
Bobby Brink $80,000 (2)
Salary Remaining : $0
Max Jones $75,000 (3)
Salary Remaining : $0
Akira Schmid $70,000 (1)
Salary Remaining : $0
Michael Anderson $70,000 (1)
Salary Remaining : $0
Alex Vlasic $70,000 (2)
Salary Remaining : $0
Scott Harrington $50,000 (3)
Salary Remaining : $0
Jan Rutta $50,000 (1)
Salary Remaining : $0
Marc Del Gaizo $50,000 (2)
Salary Remaining : $0
Arvid Soderblom $50,000 (1)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 23 : $1,919,500
Year 24 : $777,500
Year 25 : $125,000
Year 26 : $0
Salary Average Commitment
Year 23 : $1,919,500
Year 24 : $777,500
Year 25 : $125,000
Year 26 : $0

NYRangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $125 - 4,009 - 57.27%
Level 2: 6000 - $80 - 3,773 - 62.88%
Level 3: 2778 - $60 - 1,585 - 57.05%
Level 4: 5556 - $45 - 2,917 - 52.51%
Luxury : 1389 - $220 - 774 - 55.71%
Total Capacity :22723
Farm
Farm Level 1: 2000 - $50 - 1,486 - 74.30%
Farm Level 2: 1000 - $30 - 733 - 73.30%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %13,057 - 57.46%
Average Income per Game$1,490,436
Year to Date Revenue$61,107,868
Farm
Home Games Left0
Average Attendance - %2,219 - 73.97%
Average Income per Game$129,991
Year to Date Revenue$5,329,626

Expense

Pro Players Total Salaries$57,810,000
Pro Players Total Average Salaries$57,810,000
Farm Players Total Salaries$1,817,500
Farm Players Total Average Salaries$1,817,500
Coaches Total Salaries$7,375,000
Luxury Taxe Total$0
Special Salary Cap Value$500,000
Pro Year To Date Expenses$64,794,500
Farm Year To Date Expenses$3,809,835
Pro Salary Cap Per Days$289,050
Pro Salary Cap To Date$59,419,500
Farm Salary Cap Per Days$9,321
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$315,925
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,577
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$59,919,500
Estimate Under Maximum Salary Cap of $65,000,000$5,080,500
Estimate Over Minimum Salary Cap of $40,000,000 $19,919,500
Current Bank Account$7,508,479
Projected Bank Account$7,508,479

Pro Players Salaries

Jack Eichel (1 Way Contract) $7,800,000 (2)
-Salary Remaining : $0
Shayne Gostisbehere (1 Way Contract) $5,900,000 (2)
-Salary Remaining : $0
Alex Tuch (1 Way Contract) $4,700,000 (1)
-Salary Remaining : $0
Brandon Saad (1 Way Contract) $4,160,000 (2)
-Salary Remaining : $0
Anthony Beauvillier (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $0
Noah Hanifin (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $0
Alex Pietrangelo (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Kyle Palmieri (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
Ben Bishop (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $0
Nikita Zadorov (1 Way Contract) $2,700,000 (1)
-Salary Remaining : $0
Ville Husso (1 Way Contract) $2,550,000 (4)
-Salary Remaining : $0
Alexei Toropchenko (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Zach Hyman (1 Way Contract) $1,950,000 (1)
-Salary Remaining : $0
Roman Josi (1 Way Contract) $1,900,000 (2)
-Salary Remaining : $0
Ryan Strome $1,800,000 (3)
-Salary Remaining : $0
Joel Kiviranta (1 Way Contract) $1,200,000 (1)
-Salary Remaining : $0
Oskar Lindblom (1 Way Contract) $1,000,000 (2)
-Salary Remaining : $0
Thomas Harley $900,000 (2)
-Salary Remaining : $0
Cody Glass (1 Way Contract) $850,000 (1)
-Salary Remaining : $0
Jack McBain $600,000 (1)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 23 : $57,810,000
Year 24 : $37,110,000
Year 25 : $7,850,000
Year 26 : $2,550,000
Salary Average Commitment
Year 23 : $57,810,000
Year 24 : $37,110,000
Year 25 : $7,850,000
Year 26 : $2,550,000
Salary Cap with 1 Way Contract
Year 23 : $57,810,000
Year 24 : $37,110,000
Year 25 : $7,850,000
Year 26 : $2,550,000

Farm Players Salaries

Noel Acciari $162,500 (3)
Salary Remaining : $0
Stefan Noesen $110,000 (1)
Salary Remaining : $0
Richard Panik $97,500 (3)
Salary Remaining : $0
MacKenzie Entwistle $97,500 (2)
Salary Remaining : $0
Martin Marincin $97,500 (3)
Salary Remaining : $0
Zack Smith $95,000 (2)
Salary Remaining : $0
Nathan Walker $92,500 (4)
Salary Remaining : $0
Brandt Clarke $90,000 (3)
Salary Remaining : $0
Tyson Foerster $90,000 (3)
Salary Remaining : $0
Samuel Montembeault $87,500 (2)
Salary Remaining : $0
Travis Boyd $87,500 (4)
Salary Remaining : $0
Andrew Ladd $85,000 (1)
Salary Remaining : $0
Anders Nilsson $65,000 (2)
Salary Remaining : $0
Juuso Riikola $65,000 (1)
Salary Remaining : $0
Joe Morrow $65,000 (1)
Salary Remaining : $0
Steven Kampfer $65,000 (1)
Salary Remaining : $0
Jakub Kindl $65,000 (1)
Salary Remaining : $0
Mark Arcobello $50,000 (2)
Salary Remaining : $0
Carl Soderberg $50,000 (2)
Salary Remaining : $0
Jannik Hansen $50,000 (2)
Salary Remaining : $0
Michael Sauer $50,000 (1)
Salary Remaining : $0
Sheldon Dries $50,000 (2)
Salary Remaining : $0
Viktor Stalberg $50,000 (1)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 23 : $1,817,500
Year 24 : $1,262,500
Year 25 : $717,500
Year 26 : $180,000
Salary Average Commitment
Year 23 : $1,817,500
Year 24 : $1,262,500
Year 25 : $717,500
Year 26 : $180,000

Philadelphie



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 7033 - $80 - 6,678 - 94.95%
Level 2: 6944 - $54 - 5,783 - 83.28%
Level 3: 2778 - $40 - 2,564 - 92.28%
Level 4: 5556 - $36 - 3,615 - 65.06%
Luxury : 1389 - $165 - 1,130 - 81.38%
Total Capacity :23700
Farm
Farm Level 1: 2000 - $50 - 1,488 - 74.41%
Farm Level 2: 1000 - $30 - 722 - 72.21%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,769 - 83.41%
Average Income per Game$1,576,535
Year to Date Revenue$64,637,952
Farm
Home Games Left0
Average Attendance - %2,210 - 73.68%
Average Income per Game$129,705
Year to Date Revenue$5,317,890

Expense

Pro Players Total Salaries$63,696,600
Pro Players Total Average Salaries$63,696,600
Farm Players Total Salaries$2,380,000
Farm Players Total Average Salaries$2,380,000
Coaches Total Salaries$7,202,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,962,100
Farm Year To Date Expenses$5,186,025
Pro Salary Cap Per Days$318,483
Pro Salary Cap To Date$63,066,475
Farm Salary Cap Per Days$12,205
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$340,358
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$26,703
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$63,066,475
Estimate Under Maximum Salary Cap of $65,000,000$1,933,525
Estimate Over Minimum Salary Cap of $40,000,000 $23,066,475
Current Bank Account$10,114,961
Projected Bank Account$10,114,961

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $7,200,000 (2)
-Salary Remaining : $0
Morgan Rielly (1 Way Contract) $7,200,000 (3)
-Salary Remaining : $0
Filip Forsberg (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $0
Sean Monahan (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $0
Tyler Seguin (1 Way Contract) $5,875,000 (1)
-Salary Remaining : $0
Damon Severson (1 Way Contract) $5,200,000 (1)
-Salary Remaining : $0
Timo Meier (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $0
Ryan Graves (1 Way Contract) $4,600,000 (4)
-Salary Remaining : $0
Jaden Schwartz (1 Way Contract) $4,121,600 (1)
-Salary Remaining : $0
Jeremy Swayman (1 Way Contract) $3,700,000 (3)
-Salary Remaining : $0
Alexandre Carrier (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Anton Lundell $900,000 (3)
-Salary Remaining : $0
Trevor Zegras $900,000 (1)
-Salary Remaining : $0
Bowen Byram $900,000 (2)
-Salary Remaining : $0
Isac Lundestrom $900,000 (2)
-Salary Remaining : $0
Dawson Mercer $900,000 (1)
-Salary Remaining : $0
Mike Smith (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
Julien Gauthier $750,000 (2)
-Salary Remaining : $0
Janis Moser $600,000 (1)
-Salary Remaining : $0
Rick Nash (1 Way Contract) $500,000 (1)
-Salary Remaining : $0
Total Pro Players20
Salary Commitment
Year 23 : $63,696,600
Year 24 : $27,650,000
Year 25 : $17,900,000
Year 26 : $4,600,000
Salary Average Commitment
Year 23 : $63,696,600
Year 24 : $27,650,000
Year 25 : $17,900,000
Year 26 : $4,600,000
Salary Cap with 1 Way Contract
Year 23 : $63,696,600
Year 24 : $27,650,000
Year 25 : $17,900,000
Year 26 : $4,600,000

Farm Players Salaries

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

Pittsburgh



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 7360 - $75 - 6,743 - 91.62%
Level 2: 5750 - $63 - 5,522 - 96.04%
Level 3: 2600 - $40 - 2,528 - 97.22%
Level 4: 4800 - $33 - 4,377 - 91.19%
Luxury : 1125 - $177 - 1,098 - 97.59%
Total Capacity :21635
Farm
Farm Level 1: 2000 - $47 - 1,654 - 82.71%
Farm Level 2: 1000 - $28 - 783 - 78.28%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,268 - 93.68%
Average Income per Game$1,605,878
Year to Date Revenue$65,841,006
Farm
Home Games Left0
Average Attendance - %2,437 - 81.23%
Average Income per Game$134,553
Year to Date Revenue$5,516,675

Expense

Pro Players Total Salaries$53,660,000
Pro Players Total Average Salaries$53,660,000
Farm Players Total Salaries$1,406,000
Farm Players Total Average Salaries$1,376,000
Coaches Total Salaries$7,226,000
Luxury Taxe Total$0
Special Salary Cap Value$2,631,000
Pro Year To Date Expenses$61,208,650
Farm Year To Date Expenses$4,402,572
Pro Salary Cap Per Days$238,570
Pro Salary Cap To Date$49,924,370
Farm Salary Cap Per Days$7,056
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$289,430
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,595
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$52,555,370
Estimate Under Maximum Salary Cap of $65,000,000$12,444,630
Estimate Over Minimum Salary Cap of $40,000,000 $12,555,370
Current Bank Account$10,968,796
Projected Bank Account$10,968,796

Pro Players Salaries

Tony DeAngelo $6,500,000 (1)
-Salary Remaining : $0
Noah Dobson (1 Way Contract) $5,900,000 (1)
-Salary Remaining : $0
Dougie Hamilton (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $0
Kevin Fiala (1 Way Contract) $5,150,000 (2)
-Salary Remaining : $0
Jacob Trouba (1 Way Contract) $4,400,000 (4)
-Salary Remaining : $0
Jordan Eberle (1 Way Contract) $2,610,000 (1)
-Salary Remaining : $0
Karel Vejmelka (1 Way Contract) $2,100,000 (2)
-Salary Remaining : $0
Carter Verhaeghe (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
James Van Riemsdyk (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $20,000
-Salary Remaining : $0
Vladimir Tarasenko (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $0
Nick Merkley (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $0
Scott Mayfield (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Nick Ritchie (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $12,000
-Salary Remaining : $0
Alec Martinez (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $0
Alex Killorn (1 Way Contract) $1,200,000 (3)
-Salary Remaining : $0
J.T. Miller (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $0
Shea Weber (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $0
Eric Comrie $975,000 (2)
-Salary Remaining : $0
Kasperi Kapanen (1 Way Contract) $900,000 (1)
-Salary Remaining : $0
Michael Rasmussen $900,000 (1)
-Salary Remaining : $0
Zemgus Girgensons (1 Way Contract) $825,000 (4)
-Salary Remaining : $0
Mats Zuccarello (1 Way Contract) $600,000 (3)
-Salary Remaining : $0
Brock Nelson (1 Way Contract) $600,000 (2)
-1 Way Contract Salary Cap : $6,000
-Salary Remaining : $0
Beau Bennett (Out of Payroll) $600,000 (2)
-Salary Remaining : $0
Matt Nieto (1 Way Contract) $600,000 (2)
-1 Way Contract Salary Cap : $6,000
-Salary Remaining : $0
Alan Quine (1 Way Contract) $500,000 (1)
-1 Way Contract Salary Cap : $5,000
-Salary Remaining : $0
Luke Schenn (1 Way Contract) $500,000 (2)
-1 Way Contract Salary Cap : $5,000
-Salary Remaining : $0
Total Pro Players27
Salary Commitment
Year 23 : $53,660,000
Year 24 : $33,150,000
Year 25 : $11,725,000
Year 26 : $5,225,000
Salary Average Commitment
Year 23 : $53,660,000
Year 24 : $33,150,000
Year 25 : $11,725,000
Year 26 : $5,225,000
Salary Cap with 1 Way Contract
Year 23 : $48,314,000
Year 24 : $31,467,000
Year 25 : $11,725,000
Year 26 : $5,225,000

Farm Players Salaries

Derek Ryan $161,000 (3)
Salary Remaining : $0
Ryan Getzlaf $160,000 (3)
Salary Remaining : $0
Adam Erne $100,000 (1)
Salary Remaining : $0
Lukas Sedlak $100,000 (3)
Salary Remaining : $0
Tyler Bozak $100,000 (3)
Salary Remaining : $0
Ian McCoshen $100,000 (1)
Salary Remaining : $0
Jason Demers $100,000 (3)
Salary Remaining : $0
Robert Bortuzzo $100,000 (3)
Salary Remaining : $0
Louis Belpedio $92,500 (1)
Salary Remaining : $0
Felix Sandstrom $80,000 (1)
Salary Remaining : $0
Brendan Leipsic $80,000 (4)
Salary Remaining : $0
Ian Mitchell $70,000 (1)
Salary Remaining : $0
Daniel Vladar $62,500 (1)
Salary Remaining : $0
Josh Gorges $50,000 (1)
Salary Remaining : $0
Shane Prince $50,000 (1)
Salary Remaining : $0
Total Farm Players15
Salary Commitment
Year 23 : $1,406,000
Year 24 : $801,000
Year 25 : $801,000
Year 26 : $80,000
Salary Average Commitment
Year 23 : $1,376,000
Year 24 : $771,000
Year 25 : $771,000
Year 26 : $50,000

San Jose



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 8333 - $81 - 6,702 - 80.43%
Level 2: 6944 - $61 - 5,627 - 81.04%
Level 3: 2778 - $46 - 2,418 - 87.02%
Level 4: 5556 - $32 - 4,696 - 84.52%
Luxury : 1000 - $184 - 906 - 90.59%
Total Capacity :24611
Farm
Farm Level 1: 2000 - $50 - 1,474 - 73.68%
Farm Level 2: 1000 - $30 - 726 - 72.55%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,349 - 82.68%
Average Income per Game$1,665,349
Year to Date Revenue$68,279,290
Farm
Home Games Left0
Average Attendance - %2,199 - 73.31%
Average Income per Game$128,857
Year to Date Revenue$5,283,122

Expense

Pro Players Total Salaries$64,169,000
Pro Players Total Average Salaries$64,169,000
Farm Players Total Salaries$1,780,000
Farm Players Total Average Salaries$1,780,000
Coaches Total Salaries$8,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,895,500
Farm Year To Date Expenses$3,258,775
Pro Salary Cap Per Days$320,845
Pro Salary Cap To Date$64,228,000
Farm Salary Cap Per Days$9,128
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$353,845
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,821
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$64,228,000
Estimate Under Maximum Salary Cap of $65,000,000$772,000
Estimate Over Minimum Salary Cap of $40,000,000 $24,228,000
Current Bank Account$39,704,041
Projected Bank Account$39,704,041

Pro Players Salaries

Brayden Point (1 Way Contract) $9,400,000 (2)
-Salary Remaining : $0
Patrik Laine (1 Way Contract) $7,800,000 (2)
-Salary Remaining : $0
Moritz Seider (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $0
Zach Werenski (1 Way Contract) $6,100,000 (1)
-Salary Remaining : $0
Ivan Barbashev (1 Way Contract) $4,840,000 (2)
-Salary Remaining : $0
Jordan Binnington (1 Way Contract) $4,400,000 (4)
-Salary Remaining : $0
Nikolay Goldobin (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Warren Foegele (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $0
Jesper Bratt (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Rasmus Andersson $2,700,000 (2)
-Salary Remaining : $0
Kris Letang (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Sean Couturier (1 Way Contract) $1,904,000 (1)
-Salary Remaining : $0
Jake Walman (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Nick Jensen (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $0
Nathan Bastian $1,000,000 (1)
-Salary Remaining : $0
Jack Campbell (1 Way Contract) $925,000 (2)
-Salary Remaining : $0
Joe Veleno $900,000 (1)
-Salary Remaining : $0
Dylan Guenther $900,000 (3)
-Salary Remaining : $0
Blake Wheeler (1 Way Contract) $900,000 (1)
-Salary Remaining : $0
Rasmus Sandin $900,000 (2)
-Salary Remaining : $0
Parker Kelly (1 Way Contract) $850,000 (3)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 23 : $64,169,000
Year 24 : $45,515,000
Year 25 : $12,650,000
Year 26 : $10,900,000
Salary Average Commitment
Year 23 : $64,169,000
Year 24 : $45,515,000
Year 25 : $12,650,000
Year 26 : $10,900,000
Salary Cap with 1 Way Contract
Year 23 : $64,169,000
Year 24 : $45,515,000
Year 25 : $12,650,000
Year 26 : $10,900,000

Farm Players Salaries

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

Seattle



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 7250 - $80 - 6,625 - 91.38%
Level 2: 6000 - $50 - 5,726 - 95.44%
Level 3: 2778 - $32 - 2,587 - 93.12%
Level 4: 4500 - $25 - 4,473 - 99.40%
Luxury : 1050 - $145 - 1,050 - 100.00%
Total Capacity :21578
Farm
Farm Level 1: 2000 - $30 - 1,971 - 98.56%
Farm Level 2: 1000 - $20 - 980 - 97.98%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,461 - 94.82%
Average Income per Game$1,467,803
Year to Date Revenue$60,179,913
Farm
Home Games Left0
Average Attendance - %2,951 - 98.37%
Average Income per Game$106,289
Year to Date Revenue$4,357,867

Expense

Pro Players Total Salaries$54,069,000
Pro Players Total Average Salaries$54,069,000
Farm Players Total Salaries$1,853,250
Farm Players Total Average Salaries$1,853,250
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$5,797,500
Pro Year To Date Expenses$63,660,272
Farm Year To Date Expenses$3,227,718
Pro Salary Cap Per Days$234,205
Pro Salary Cap To Date$55,839,208
Farm Salary Cap Per Days$9,504
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$285,345
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,196
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$61,636,708
Estimate Under Maximum Salary Cap of $65,000,000$3,363,292
Estimate Over Minimum Salary Cap of $40,000,000 $21,636,708
Current Bank Account$4,955,970
Projected Bank Account$4,955,970

Pro Players Salaries

Jonathan Marchessault (1 Way Contract) $8,101,000 (2)
-Salary Remaining : $0
Auston Matthews (1 Way Contract) $6,900,000 (1)
-Salary Remaining : $0
Colton Parayko (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Travis Konecny (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $0
Claude Giroux (1 Way Contract) $3,600,000 (3)
-1 Way Contract Salary Cap : $36,000
-Salary Remaining : $0
Artturi Lehkonen (1 Way Contract) $3,100,000 (2)
-Salary Remaining : $0
Adrian Kempe (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
Ilya Sorokin $2,650,000 (1)
-Salary Remaining : $0
Conor Sheary (1 Way Contract) $2,151,000 (1)
-1 Way Contract Salary Cap : $21,510
-Salary Remaining : $0
Drake Batherson (1 Way Contract) $1,800,000 (2)
-Salary Remaining : $0
Brian Dumoulin (1 Way Contract) $1,450,000 (1)
-Salary Remaining : $0
Philippe Myers (1 Way Contract) $1,400,000 (1)
-Salary Remaining : $0
Brock McGinn (1 Way Contract) $1,100,000 (4)
-Salary Remaining : $0
Carey Price (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $0
Michael Bournival $1,000,000 (1)
-Salary Remaining : $0
Zach Bogosian (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $10,000
-Salary Remaining : $0
Jordan Weal (1 Way Contract) $890,000 (3)
-Salary Remaining : $0
Zach Whitecloud (1 Way Contract) $825,000 (2)
-Salary Remaining : $0
Kurtis Macdermid $800,000 (3)
-Salary Remaining : $0
Jordie Benn $750,000 (1)
-Salary Remaining : $0
Mattias Janmark (1 Way Contract) $550,000 (3)
-1 Way Contract Salary Cap : $5,500
-Salary Remaining : $0
Peter Holland (1 Way Contract) $501,000 (2)
-Salary Remaining : $0
Cedric Paquette (1 Way Contract) $501,000 (3)
-Salary Remaining : $0
Jason Spezza (1 Way Contract) $500,000 (1)
-Salary Remaining : $0
Nicolas Aube-Kubel (1 Way Contract) $500,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 23 : $54,069,000
Year 24 : $33,968,000
Year 25 : $7,441,000
Year 26 : $1,100,000
Salary Average Commitment
Year 23 : $54,069,000
Year 24 : $33,968,000
Year 25 : $7,441,000
Year 26 : $1,100,000
Salary Cap with 1 Way Contract
Year 23 : $46,841,010
Year 24 : $28,869,500
Year 25 : $3,332,500
Year 26 : $1,100,000

Farm Players Salaries

Boone Jenner $182,600 (2)
Salary Remaining : $0
Kevan Miller $131,000 (2)
Salary Remaining : $0
Vinnie Hinostroza $120,000 (3)
Salary Remaining : $0
Jimmy Vesey $120,000 (1)
Salary Remaining : $0
Mikhail Grigorenko $110,000 (3)
Salary Remaining : $0
Patrik Nemeth $100,000 (2)
Salary Remaining : $0
Adam Lowry $100,000 (2)
Salary Remaining : $0
Phillip Di Giuseppe $95,000 (4)
Salary Remaining : $0
Cole Perfetti $90,000 (3)
Salary Remaining : $0
Rasmus Dahlin $90,000 (1)
Salary Remaining : $0
Joel Farabee $90,000 (1)
Salary Remaining : $0
Freddie Hamilton $80,100 (1)
Salary Remaining : $0
Connor Carrick $80,100 (1)
Salary Remaining : $0
Pierre-Olivier Joseph $80,000 (1)
Salary Remaining : $0
Frederik Gauthier $72,500 (4)
Salary Remaining : $0
Ukko-Pekka Luukkonen $60,000 (1)
Salary Remaining : $0
Matt Martin $50,900 (1)
Salary Remaining : $0
Brett Bellemore $50,900 (1)
Salary Remaining : $0
Steve Mason $50,150 (2)
Salary Remaining : $0
Kevin Poulin $50,000 (1)
Salary Remaining : $0
Alexey Marchenko $50,000 (3)
Salary Remaining : $0
Total Farm Players21
Salary Commitment
Year 23 : $1,853,250
Year 24 : $1,101,250
Year 25 : $537,500
Year 26 : $167,500
Salary Average Commitment
Year 23 : $1,853,250
Year 24 : $1,101,250
Year 25 : $537,500
Year 26 : $167,500

St. Louis



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6400 - $88 - 6,359 - 99.36%
Level 2: 6944 - $62 - 5,743 - 82.70%
Level 3: 2778 - $39 - 2,533 - 91.18%
Level 4: 5556 - $30 - 4,910 - 88.38%
Luxury : 1389 - $120 - 1,203 - 86.63%
Total Capacity :23067
Farm
Farm Level 1: 2000 - $42 - 1,904 - 95.21%
Farm Level 2: 1000 - $25 - 953 - 95.30%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,748 - 89.95%
Average Income per Game$1,623,131
Year to Date Revenue$66,548,376
Farm
Home Games Left0
Average Attendance - %2,857 - 95.24%
Average Income per Game$140,130
Year to Date Revenue$5,745,327

Expense

Pro Players Total Salaries$63,900,000
Pro Players Total Average Salaries$63,600,000
Farm Players Total Salaries$1,410,000
Farm Players Total Average Salaries$1,390,000
Coaches Total Salaries$6,100,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$66,344,000
Farm Year To Date Expenses$3,388,838
Pro Salary Cap Per Days$304,140
Pro Salary Cap To Date$61,591,540
Farm Salary Cap Per Days$7,128
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$341,000
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,462
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$61,591,540
Estimate Under Maximum Salary Cap of $65,000,000$3,408,460
Estimate Over Minimum Salary Cap of $40,000,000 $21,591,540
Current Bank Account$18,632,797
Projected Bank Account$18,632,797

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $8,100,000 (1)
-Salary Remaining : $0
William Karlsson (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $0
Christian Dvorak (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Jonas Brodin (1 Way Contract) $4,900,000 (3)
-Salary Remaining : $0
Maxime Comtois (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $0
Ryan Lindgren (1 Way Contract) $3,900,000 (2)
-Salary Remaining : $0
Morgan Geekie (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $0
Oskar Sundqvist (1 Way Contract) $3,200,000 (2)
-Salary Remaining : $0
Barclay Goodrow (1 Way Contract) $3,200,000 (1)
-Salary Remaining : $0
Joel Edmundson (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $0
David Savard (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Andre Burakovsky (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $0
Ilya Samsonov (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $0
Markus Granlund (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $15,000
-Salary Remaining : $0
Laurent Brossoit (1 Way Contract) $1,450,000 (2)
-Salary Remaining : $0
Johan Larsson (1 Way Contract) $1,300,000 (2)
-1 Way Contract Salary Cap : $13,000
-Salary Remaining : $0
Justin Danforth $1,200,000 (2)
-Salary Remaining : $0
Trevor van Riemsdyk (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $0
T.J. Brodie (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
Aliaksei Protas $800,000 (2)
-Salary Remaining : $0
Matias Maccelli $800,000 (2)
-Salary Remaining : $0
Jackson LaCombe $800,000 (2)
-Salary Remaining : $0
Brock Faber $800,000 (3)
-Salary Remaining : $0
Taylor Leier (1 Way Contract) $550,000 (2)
-Salary Remaining : $0
Mikko Koskinen $500,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 23 : $63,900,000
Year 24 : $40,700,000
Year 25 : $11,400,000
Year 26 : $3,800,000
Salary Average Commitment
Year 23 : $63,600,000
Year 24 : $40,400,000
Year 25 : $11,400,000
Year 26 : $3,800,000
Salary Cap with 1 Way Contract
Year 23 : $60,828,000
Year 24 : $39,113,000
Year 25 : $11,400,000
Year 26 : $3,800,000

Farm Players Salaries

Brendan Perlini $105,000 (1)
Salary Remaining : $0
Derek Stepan $105,000 (1)
Salary Remaining : $0
Wyatt Kalynuk $95,000 (2)
Salary Remaining : $0
Tyler Lewington $90,000 (1)
Salary Remaining : $0
Jayce Hawryluk $87,500 (1)
Salary Remaining : $0
Frederic Allard $85,000 (4)
Salary Remaining : $0
Drake Caggiula $72,500 (2)
Salary Remaining : $0
Mason Lohrei $70,000 (2)
Salary Remaining : $0
Scott Wedgewood $50,000 (2)
Salary Remaining : $0
Nathan Gerbe $50,000 (1)
Salary Remaining : $0
Marco Scandella $50,000 (1)
Salary Remaining : $0
Pat Maroon $50,000 (1)
Salary Remaining : $0
Brett Ritchie $50,000 (2)
Salary Remaining : $0
Bryan Little $50,000 (1)
Salary Remaining : $0
Jordan Schroeder $50,000 (1)
Salary Remaining : $0
Dave Bolland $50,000 (1)
Salary Remaining : $0
Cam Talbot $50,000 (1)
Salary Remaining : $0
Martin Hanzal $50,000 (1)
Salary Remaining : $0
Mark Pysyk $50,000 (2)
Salary Remaining : $0
Dylan McIlrath $50,000 (1)
Salary Remaining : $0
Sven Andrighetto $50,000 (1)
Salary Remaining : $0
Darren Archibald $50,000 (1)
Salary Remaining : $0
Total Farm Players22
Salary Commitment
Year 23 : $1,410,000
Year 24 : $472,500
Year 25 : $85,000
Year 26 : $85,000
Salary Average Commitment
Year 23 : $1,390,000
Year 24 : $452,500
Year 25 : $85,000
Year 26 : $85,000

Tampa Bay



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6000 - $80 - 6,000 - 100.00%
Level 2: 5000 - $65 - 4,699 - 93.99%
Level 3: 2720 - $50 - 1,915 - 70.40%
Level 4: 5480 - $22 - 5,103 - 93.13%
Luxury : 1000 - $184 - 936 - 93.57%
Total Capacity :20200
Farm
Farm Level 1: 2000 - $50 - 1,481 - 74.06%
Farm Level 2: 1000 - $30 - 729 - 72.89%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,653 - 92.34%
Average Income per Game$1,448,310
Year to Date Revenue$59,380,706
Farm
Home Games Left0
Average Attendance - %2,210 - 73.67%
Average Income per Game$129,497
Year to Date Revenue$5,309,369

Expense

Pro Players Total Salaries$55,140,000
Pro Players Total Average Salaries$55,140,000
Farm Players Total Salaries$1,577,000
Farm Players Total Average Salaries$1,577,000
Coaches Total Salaries$5,900,000
Luxury Taxe Total$0
Special Salary Cap Value$2,520,000
Pro Year To Date Expenses$64,550,050
Farm Year To Date Expenses$2,887,081
Pro Salary Cap Per Days$275,700
Pro Salary Cap To Date$59,543,061
Farm Salary Cap Per Days$8,087
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$298,200
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,267
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$62,063,061
Estimate Under Maximum Salary Cap of $65,000,000$2,936,939
Estimate Over Minimum Salary Cap of $40,000,000 $22,063,061
Current Bank Account$515,763
Projected Bank Account$515,763

Pro Players Salaries

Evan Bouchard (1 Way Contract) $6,800,000 (4)
-Salary Remaining : $0
Mikko Rantanen (1 Way Contract) $5,900,000 (3)
-Salary Remaining : $0
Anthony Duclair (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $0
Evgeni Malkin (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Mike Matheson (1 Way Contract) $4,900,000 (4)
-Salary Remaining : $0
David Pastrnak (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $0
Colin Miller (1 Way Contract) $4,100,000 (1)
-Salary Remaining : $0
Erik Brannstrom (1 Way Contract) $3,200,000 (4)
-Salary Remaining : $0
Lawson Crouse (1 Way Contract) $2,950,000 (3)
-Salary Remaining : $0
Nicklas Bergfors $1,750,000 (2)
-Salary Remaining : $0
Anders Bjork $1,400,000 (1)
-Salary Remaining : $0
Taylor Raddysh $1,400,000 (1)
-Salary Remaining : $0
Adam Ruzicka (1 Way Contract) $1,200,000 (4)
-Salary Remaining : $0
Kieffer Bellows $1,000,000 (2)
-Salary Remaining : $0
Samuel Morin (1 Way Contract) $950,000 (1)
-Salary Remaining : $0
Filip Zadina $900,000 (1)
-Salary Remaining : $0
Jesperi Kotkaniemi $900,000 (1)
-Salary Remaining : $0
Brandon Davidson $890,000 (1)
-Salary Remaining : $0
Ryan Miller $800,000 (1)
-Salary Remaining : $0
Kaedan Korczak $700,000 (1)
-Salary Remaining : $0
Lukas Dostal $500,000 (2)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 23 : $55,140,000
Year 24 : $33,200,000
Year 25 : $24,950,000
Year 26 : $16,100,000
Salary Average Commitment
Year 23 : $55,140,000
Year 24 : $33,200,000
Year 25 : $24,950,000
Year 26 : $16,100,000
Salary Cap with 1 Way Contract
Year 23 : $55,140,000
Year 24 : $33,200,000
Year 25 : $24,950,000
Year 26 : $16,100,000

Farm Players Salaries

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

Vancouver



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 8333 - $115 - 4,261 - 51.13%
Level 2: 6944 - $75 - 3,981 - 57.33%
Level 3: 2778 - $55 - 1,758 - 63.28%
Level 4: 5556 - $40 - 3,327 - 59.88%
Luxury : 1289 - $200 - 839 - 65.09%
Total Capacity :24900
Farm
Farm Level 1: 2000 - $50 - 1,475 - 73.75%
Farm Level 2: 1000 - $30 - 725 - 72.50%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,165 - 56.89%
Average Income per Game$1,473,897
Year to Date Revenue$60,429,778
Farm
Home Games Left0
Average Attendance - %2,200 - 73.33%
Average Income per Game$128,926
Year to Date Revenue$5,285,975

Expense

Pro Players Total Salaries$62,576,000
Pro Players Total Average Salaries$62,576,000
Farm Players Total Salaries$1,788,400
Farm Players Total Average Salaries$1,788,400
Coaches Total Salaries$4,975,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$67,747,000
Farm Year To Date Expenses$2,406,624
Pro Salary Cap Per Days$312,880
Pro Salary Cap To Date$63,497,000
Farm Salary Cap Per Days$9,171
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$334,130
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,889
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$63,497,000
Estimate Under Maximum Salary Cap of $65,000,000$1,503,000
Estimate Over Minimum Salary Cap of $40,000,000 $23,497,000
Current Bank Account$5,007,861
Projected Bank Account$5,007,861

Pro Players Salaries

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

Farm Players Salaries

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

Washington



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 7333 - $75 - 6,792 - 92.62%
Level 2: 6944 - $59 - 5,862 - 84.42%
Level 3: 2778 - $36 - 2,601 - 93.61%
Level 4: 5556 - $29 - 4,994 - 89.88%
Luxury : 1089 - $160 - 1,078 - 98.96%
Total Capacity :23700
Farm
Farm Level 1: 2000 - $50 - 1,469 - 73.45%
Farm Level 2: 1000 - $30 - 713 - 71.32%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21,326 - 89.99%
Average Income per Game$1,573,265
Year to Date Revenue$64,503,861
Farm
Home Games Left0
Average Attendance - %2,182 - 72.74%
Average Income per Game$128,040
Year to Date Revenue$5,249,620

Expense

Pro Players Total Salaries$70,014,000
Pro Players Total Average Salaries$67,932,750
Farm Players Total Salaries$2,285,600
Farm Players Total Average Salaries$2,285,600
Coaches Total Salaries$2,375,000
Luxury Taxe Total$0
Special Salary Cap Value$1,162,000
Pro Year To Date Expenses$67,378,610
Farm Year To Date Expenses$2,940,346
Pro Salary Cap Per Days$321,844
Pro Salary Cap To Date$62,108,370
Farm Salary Cap Per Days$11,721
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$358,820
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,926
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$63,270,370
Estimate Under Maximum Salary Cap of $65,000,000$1,729,630
Estimate Over Minimum Salary Cap of $40,000,000 $23,270,370
Current Bank Account$3,088,756
Projected Bank Account$3,088,756

Pro Players Salaries

Cam Fowler (1 Way Contract) $8,755,000 (2)
-Salary Remaining : $0
Lucas Raymond (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $0
Sebastian Aho (1 Way Contract) $7,700,000 (2)
-Salary Remaining : $0
David Kampf (1 Way Contract) $7,250,000 (1)
-Salary Remaining : $0
Justin Faulk (1 Way Contract) $5,850,000 (1)
-Salary Remaining : $0
Andrei Kuzmenko (1 Way Contract) $4,484,000 (2)
-Salary Remaining : $0
Jake Allen (1 Way Contract) $3,950,000 (2)
-Salary Remaining : $0
Neal Pionk (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $0
Sonny Milano (1 Way Contract) $2,775,000 (2)
-Salary Remaining : $0
Ondrej Palat (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
Pierre Engvall (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $0
Nicolas Roy (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $0
Adam Gaudette (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $20,000
-Salary Remaining : $0
Gregory Hofmann (1 Way Contract) $1,600,000 (4)
-1 Way Contract Salary Cap : $16,000
-Salary Remaining : $0
Dominik Kahun $1,300,000 (1)
-Salary Remaining : $0
Dylan Holloway $900,000 (3)
-Salary Remaining : $0
Alexis Lafreniere $900,000 (2)
-Salary Remaining : $0
Kevin Bahl $800,000 (2)
-Salary Remaining : $0
K'Andre Miller $800,000 (1)
-Salary Remaining : $0
Jayden Struble $700,000 (3)
-Salary Remaining : $0
Will Cuylle $600,000 (3)
-Salary Remaining : $0
Carter Hutton $500,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 23 : $70,014,000
Year 24 : $48,514,000
Year 25 : $11,800,000
Year 26 : $9,600,000
Salary Average Commitment
Year 23 : $67,932,750
Year 24 : $46,432,750
Year 25 : $11,800,000
Year 26 : $9,600,000
Salary Cap with 1 Way Contract
Year 23 : $64,368,750
Year 24 : $44,848,750
Year 25 : $10,216,000
Year 26 : $8,016,000

Farm Players Salaries

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

Winnipeg



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Center
Level 1: 6000 - $87 - 6,000 - 99.99%
Level 2: 6000 - $65 - 4,770 - 79.51%
Level 3: 2778 - $54 - 1,761 - 63.40%
Level 4: 4000 - $32 - 4,000 - 100.00%
Luxury : 1389 - $175 - 1,121 - 80.73%
Total Capacity :20167
Farm
Farm Level 1: 2000 - $50 - 1,469 - 73.43%
Farm Level 2: 1000 - $30 - 717 - 71.73%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,653 - 87.53%
Average Income per Game$1,554,595
Year to Date Revenue$63,738,410
Farm
Home Games Left0
Average Attendance - %2,186 - 72.86%
Average Income per Game$128,182
Year to Date Revenue$5,255,442

Expense

Pro Players Total Salaries$58,275,000
Pro Players Total Average Salaries$58,275,000
Farm Players Total Salaries$1,715,000
Farm Players Total Average Salaries$1,715,000
Coaches Total Salaries$2,700,000
Luxury Taxe Total$0
Special Salary Cap Value$324,000
Pro Year To Date Expenses$63,825,000
Farm Year To Date Expenses$2,915,055
Pro Salary Cap Per Days$291,375
Pro Salary Cap To Date$62,325,000
Farm Salary Cap Per Days$8,795
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$298,875
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,949
Farm Estimated Expenses$0
Estimated Season Expenses$0
Estimated Season Salary Cap$62,649,000
Estimate Under Maximum Salary Cap of $65,000,000$2,351,000
Estimate Over Minimum Salary Cap of $40,000,000 $22,649,000
Current Bank Account$45,680,844
Projected Bank Account$45,680,844

Pro Players Salaries

Seth Jones (1 Way Contract) $7,600,000 (1)
-Salary Remaining : $0
Mark Stone (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $0
Jake DeBrusk (1 Way Contract) $6,200,000 (3)
-Salary Remaining : $0
Sam Reinhart (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Mark Jankowski (1 Way Contract) $4,800,000 (1)
-Salary Remaining : $0
Timothy Liljegren (1 Way Contract) $3,800,000 (4)
-Salary Remaining : $0
Joel Eriksson Ek $2,800,000 (2)
-Salary Remaining : $0
Troy Stecher (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $0
Teddy Blueger (1 Way Contract) $2,400,000 (1)
-Salary Remaining : $0
Jonas Siegenthaler (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $0
Emil Bemstrom (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Jeff Carter (1 Way Contract) $1,800,000 (1)
-Salary Remaining : $0
Marc-Edouard Vlasic (1 Way Contract) $1,350,000 (2)
-Salary Remaining : $0
Calvin De Haan (1 Way Contract) $1,100,000 (1)
-Salary Remaining : $0
Tuukka Rask (1 Way Contract) $1,000,000 (1)
-Salary Remaining : $0
Michal Neuvirth $1,000,000 (1)
-Salary Remaining : $0
Kaiden Guhle $900,000 (3)
-Salary Remaining : $0
Connor Brown (1 Way Contract) $750,000 (2)
-Salary Remaining : $0
Jason Dickinson (1 Way Contract) $750,000 (2)
-Salary Remaining : $0
David Perron (1 Way Contract) $750,000 (2)
-Salary Remaining : $0
Erik Johnson (1 Way Contract) $675,000 (1)
-Salary Remaining : $0
Andreas Johnson (1 Way Contract) $600,000 (1)
-Salary Remaining : $0
TJ Oshie (1 Way Contract) $500,000 (2)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 23 : $58,275,000
Year 24 : $28,600,000
Year 25 : $15,700,000
Year 26 : $6,600,000
Salary Average Commitment
Year 23 : $58,275,000
Year 24 : $28,600,000
Year 25 : $15,700,000
Year 26 : $6,600,000
Salary Cap with 1 Way Contract
Year 23 : $58,275,000
Year 24 : $28,600,000
Year 25 : $15,700,000
Year 26 : $6,600,000

Farm Players Salaries

Mark Giordano $147,500 (1)
Salary Remaining : $0
Paul Byron $140,000 (1)
Salary Remaining : $0
Austin Czarnik $135,000 (2)
Salary Remaining : $0
Darren Helm $120,000 (1)
Salary Remaining : $0
Mathieu Perreault $110,000 (1)
Salary Remaining : $0
Kari Lehtonen $97,500 (2)
Salary Remaining : $0
Deryk Engelland $95,000 (1)
Salary Remaining : $0
Cole Sillinger $90,000 (3)
Salary Remaining : $0
Duncan Siemens $87,500 (4)
Salary Remaining : $0
Ethan Bear $87,500 (1)
Salary Remaining : $0
Andrej Sekera $87,500 (1)
Salary Remaining : $0
Anton Slepyshev $77,500 (3)
Salary Remaining : $0
Cody Franson $75,000 (1)
Salary Remaining : $0
Alex Chiasson $75,000 (2)
Salary Remaining : $0
James Neal $75,000 (1)
Salary Remaining : $0
Benoit Pouliot $65,000 (1)
Salary Remaining : $0
Paul Carey $50,000 (1)
Salary Remaining : $0
Andrew Cogliano $50,000 (2)
Salary Remaining : $0
Anders Lindback $50,000 (1)
Salary Remaining : $0
Total Farm Players19
Salary Commitment
Year 23 : $1,715,000
Year 24 : $612,500
Year 25 : $255,000
Year 26 : $87,500
Salary Average Commitment
Year 23 : $1,715,000
Year 24 : $612,500
Year 25 : $255,000
Year 26 : $87,500

Salary Cap Centrale

Team

Current Fund

Estimated Season Salary Cap

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

Over Minimum of
$40,000,000

Pro Players

Farm Players

Total Players

Anaheim $22,657,601 $64,416,372 $583,628 $24,416,372 222345
Boston $3,087,615 $64,014,899 $985,101 $24,014,899 262046
Buffalo $4,698,609 $64,617,770 $382,230 $24,617,770 222042
Chicago $20,581,699 $62,649,500 $2,350,500 $22,649,500 202040
Colorado $29,557,025 $59,965,875 $5,034,125 $19,965,875 222547
Columbus $3,885,754 $64,665,275 $334,725 $24,665,275 212041
Dallas $17,952,317 $60,804,761 $4,195,239 $20,804,761 202343
Detroit ($1,639,717) $60,520,694 $4,479,306 $20,520,694 251540
Edmonton $5,443,433 $58,318,660 $6,681,340 $18,318,660 242044
Floride $4,995,114 $64,984,814 $15,186 $24,984,814 222244
Los Angeles $17,964,745 $43,927,830 $21,072,170 $3,927,830 262046
Minnesota $6,420,468 $64,771,322 $228,678 $24,771,322 222244
Montreal $10,340,626 $57,627,523 $7,372,477 $17,627,523 242246
New Jersey $23,117,493 $62,716,950 $2,283,050 $22,716,950 222042
NYIslanders $8,342,640 $63,731,000 $1,269,000 $23,731,000 212142
NYRangers $7,508,479 $59,919,500 $5,080,500 $19,919,500 202343
Philadelphie $10,114,961 $63,066,475 $1,933,525 $23,066,475 202242
Pittsburgh $10,968,796 $52,555,370 $12,444,630 $12,555,370 271542
San Jose $39,704,041 $64,228,000 $772,000 $24,228,000 212142
Seattle $4,955,970 $61,636,708 $3,363,292 $21,636,708 252146
St. Louis $18,632,797 $61,591,540 $3,408,460 $21,591,540 252247
Tampa Bay $515,763 $62,063,061 $2,936,939 $22,063,061 212445
Vancouver $5,007,861 $63,497,000 $1,503,000 $23,497,000 202242
Washington $3,088,756 $63,270,370 $1,729,630 $23,270,370 222143
Winnipeg $45,680,844 $62,649,000 $2,351,000 $22,649,000 231942