Connexion

Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6144 - $155 - 6 099 - 99,27%
Level 2: 5000 - $100 - 4 898 - 97,96%
Level 3: 2000 - $80 - 2 000 - 100,00%
Level 4: 4000 - $60 - 3 958 - 98,95%
Luxury : 1000 - $355 - 867 - 86,68%
Total Capacity :18144

Income

Home Games Left32
Average Attendance - %17 822 - 98,22%
Average Income per Game$3,189,101
Year to Date Revenue$28,701,907

Expense

Pro Players Total Salaries$81,506,206
Farm Players Total Salaries$3,265,684
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,311,007
Farm Year To Date Expenses$1,022,421
Pro Salary Cap To Date$17,352,918
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$102,051,225
Pro Remaining Season Days122
Pro Expenses Per Days$554,879
Pro Estimated Expenses$67,695,238
Farm Remaining Season Days122
Farm Expenses Per Days$30,746
Farm Estimated Expenses$3,751,012
Estimated Season Expenses$71,446,250
Season Salary Cap$81,506,206
Estimate Under Maximum Salary Cap of $93,500,000$11,993,794
Estimate Over Minimum Salary Cap of $70,000,000 $11,506,206
Current Bank Account$27,881,380
Projected Bank Account$58,486,355

Pro Players Salaries

Mattias Ekholm $6,250,000 (2)
-Salary Remaining : $4,919,355
-Salary Average : $6,250,000
-Salary Average Remaining : $4,919,355
Oliver Bjorkstrand $5,838,751 (2)
-Salary Remaining : $4,595,662
-Salary Average : $5,838,751
-Salary Average Remaining : $4,595,662
Joel Eriksson Ek $5,250,000 (4)
-Salary Remaining : $4,132,258
-Salary Average : $5,250,000
-Salary Average Remaining : $4,132,258
Brandon Saad $4,974,250 (2)
-Salary Remaining : $3,915,216
-Salary Average : $4,974,250
-Salary Average Remaining : $3,915,216
Conor Garland $4,950,000 (3)
-Salary Remaining : $3,896,129
-Salary Average : $4,950,000
-Salary Average Remaining : $3,896,129
Charlie McAvoy $4,900,000 (3)
-Salary Remaining : $3,856,774
-Salary Average : $4,900,000
-Salary Average Remaining : $3,856,774
Elias Lindholm $4,850,000 (2)
-Salary Remaining : $3,817,419
-Salary Average : $4,850,000
-Salary Average Remaining : $3,817,419
Marcus Pettersson $4,774,926 (3)
-Salary Remaining : $3,758,329
-Salary Average : $4,774,926
-Salary Average Remaining : $3,758,329
Evander Kane $4,608,696 (2)
-Salary Remaining : $3,627,490
-Salary Average : $4,608,696
-Salary Average Remaining : $3,627,490
Nikita Zaitsev $4,500,000 (1)
-Salary Remaining : $3,541,935
-Salary Average : $4,500,000
-Salary Average Remaining : $3,541,935
Christian Dvorak $4,450,000 (3)
-Salary Remaining : $3,502,581
-Salary Average : $4,450,000
-Salary Average Remaining : $3,502,581
Jack Roslovic $4,000,000 (4)
-Salary Remaining : $3,148,387
-Salary Average : $4,000,000
-Salary Average Remaining : $3,148,387
Pavel Zacha $3,500,000 (4)
-Salary Remaining : $2,754,839
-Salary Average : $3,500,000
-Salary Average Remaining : $2,754,839
Kaapo Kahkonen $3,275,000 (3)
-Salary Remaining : $2,577,742
-Salary Average : $3,275,000
-Salary Average Remaining : $2,577,742
Roope Hintz $3,150,000 (4)
-Salary Remaining : $2,479,355
-Salary Average : $3,150,000
-Salary Average Remaining : $2,479,355
Vladislav Gavrikov $2,800,000 (4)
-Salary Remaining : $2,203,871
-Salary Average : $2,800,000
-Salary Average Remaining : $2,203,871
Frank Vatrano $2,533,333 (1)
-Salary Remaining : $1,993,978
-Salary Average : $3,131,330
-Salary Average Remaining : $2,464,660
Nick Jensen $2,500,000 (1)
-Salary Remaining : $1,967,742
-Salary Average : $2,500,000
-Salary Average Remaining : $1,967,742
Trevor Moore $2,401,250 (3)
-Salary Remaining : $1,890,016
-Salary Average : $2,401,250
-Salary Average Remaining : $1,890,016
Ilya Sorokin $2,000,000 (1)
-Salary Remaining : $1,574,194
-Salary Average : $2,000,000
-Salary Average Remaining : $1,574,194
Total Pro Players20
Salary Commitment
Year 2023 : $81,506,206
Year 2024 : $69,972,873
Year 2025 : $43,451,176
Year 2026 : $18,700,000
Salary Average Commitment
Year 2023 : $82,104,203
Year 2024 : $69,972,873
Year 2025 : $43,451,176
Year 2026 : $18,700,000
Salary Cap with 1 Way Contract
Year 2023 : $81,506,206
Year 2024 : $69,972,873
Year 2025 : $43,451,176
Year 2026 : $18,700,000

Farm Players Salaries

Craig Smith $310,000 (1)
Salary Remaining : $244,000
Salary Average : $310,000
Salary Average Remaining : $244,000
David Jiricek $195,000 (3)
Salary Remaining : $153,484
Salary Average : $195,000
Salary Average Remaining : $153,484
Sonny Milano $170,000 (2)
Salary Remaining : $133,806
Salary Average : $170,000
Salary Average Remaining : $133,806
Riley Stillman $135,000 (4)
Salary Remaining : $106,258
Salary Average : $135,000
Salary Average Remaining : $106,258
Georgii Merkulov $120,251 (3)
Salary Remaining : $94,649
Salary Average : $120,251
Salary Average Remaining : $94,649
Ville Heinola $107,583 (3)
Salary Remaining : $84,678
Salary Average : $107,583
Salary Average Remaining : $84,678
Eetu Makiniemi $100,000 (2)
Salary Remaining : $78,710
Salary Average : $100,000
Salary Average Remaining : $78,710
Lucas Edmonds $95,000 (3)
Salary Remaining : $74,774
Salary Average : $95,000
Salary Average Remaining : $74,774
Robin Salo $93,775 (2)
Salary Remaining : $73,810
Salary Average : $93,775
Salary Average Remaining : $73,810
Mikhail Maltsev $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Jesse Ylonen $92,500 (1)
Salary Remaining : $72,806
Salary Average : $88,083
Salary Average Remaining : $69,330
Donovan Sebrango $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Jack Drury $92,500 (2)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Ryker Evans $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
John Ludvig $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Albert Johansson $91,917 (3)
Salary Remaining : $72,347
Salary Average : $91,917
Salary Average Remaining : $72,347
Jakub Skarek $91,333 (3)
Salary Remaining : $71,888
Salary Average : $91,333
Salary Average Remaining : $71,888
Mackenzie Blackwood (Out of Payroll) $91,333 (1)
Salary Remaining : $71,888
Salary Average : $91,333
Salary Average Remaining : $71,888
Kaedan Korczak $90,500 (1)
Salary Remaining : $71,232
Salary Average : $79,500
Salary Average Remaining : $62,574
Jan Jenik $90,250 (1)
Salary Remaining : $71,035
Salary Average : $79,500
Salary Average Remaining : $62,574
Adam Raska $90,000 (2)
Salary Remaining : $70,839
Salary Average : $90,000
Salary Average Remaining : $70,839
Isaiah Saville $86,242 (2)
Salary Remaining : $67,881
Salary Average : $86,242
Salary Average Remaining : $67,881
Rasmus Asplund $82,500 (1)
Salary Remaining : $64,935
Salary Average : $82,500
Salary Average Remaining : $64,935
Cole Reinhardt $81,333 (2)
Salary Remaining : $64,017
Salary Average : $81,333
Salary Average Remaining : $64,017
Connor Dewar $80,000 (4)
Salary Remaining : $62,968
Salary Average : $80,000
Salary Average Remaining : $62,968
Ryan Jones $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Gabriel Carlsson $75,000 (4)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Drew Helleson $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Nicolas Roy $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Tyler Benson $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Charles Hudon $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Cale Fleury $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Casey Fitzgerald $75,000 (4)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players33
Salary Commitment
Year 2023 : $3,357,017
Year 2024 : $2,189,934
Year 2025 : $1,251,084
Year 2026 : $365,000
Salary Average Commitment
Year 2023 : $3,330,850
Year 2024 : $2,189,934
Year 2025 : $1,251,084
Year 2026 : $365,000

Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 5613 - $325 - 3 263 - 58,13%
Level 2: 4613 - $275 - 2 362 - 51,20%
Level 3: 1613 - $225 - 997 - 61,84%
Level 4: 3613 - $75 - 2 824 - 78,16%
Luxury : 2113 - $475 - 1 056 - 49,98%
Total Capacity :17565

Income

Home Games Left32
Average Attendance - %10 502 - 59,79%
Average Income per Game$3,985,096
Year to Date Revenue$35,865,865

Expense

Pro Players Total Salaries$93,265,833
Farm Players Total Salaries$2,541,249
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,563,058
Farm Year To Date Expenses$847,954
Pro Salary Cap To Date$19,817,885
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$127,523,076
Pro Remaining Season Days122
Pro Expenses Per Days$624,296
Pro Estimated Expenses$76,164,112
Farm Remaining Season Days122
Farm Expenses Per Days$26,073
Farm Estimated Expenses$3,180,906
Estimated Season Expenses$79,345,018
Season Salary Cap$93,265,833
Estimate Under Maximum Salary Cap of $93,500,000$234,167
Estimate Over Minimum Salary Cap of $70,000,000 $23,265,833
Current Bank Account$90,120,348
Projected Bank Account$138,298,406

Pro Players Salaries

Connor McDavid $12,500,000 (4)
-Salary Remaining : $9,838,710
-Salary Average : $12,500,000
-Salary Average Remaining : $9,838,710
Alex Pietrangelo $10,050,000 (2)
-Salary Remaining : $7,910,323
-Salary Average : $10,050,000
-Salary Average Remaining : $7,910,323
Sergei Bobrovsky $10,000,000 (2)
-Salary Remaining : $7,870,968
-Salary Average : $10,000,000
-Salary Average Remaining : $7,870,968
Ryan Johansen $8,000,000 (2)
-Salary Remaining : $6,296,774
-Salary Average : $8,000,000
-Salary Average Remaining : $6,296,774
Patrik Laine $7,500,000 (1)
-Salary Remaining : $5,903,226
-Salary Average : $7,500,000
-Salary Average Remaining : $5,903,226
Brad Marchand $6,125,000 (2)
-Salary Remaining : $4,820,968
-Salary Average : $6,125,000
-Salary Average Remaining : $4,820,968
Zach Hyman $5,500,000 (4)
-Salary Remaining : $4,329,032
-Salary Average : $5,500,000
-Salary Average Remaining : $4,329,032
Matt Roy $5,150,000 (3)
-Salary Remaining : $4,053,548
-Salary Average : $5,150,000
-Salary Average Remaining : $4,053,548
Anthony Cirelli $4,800,000 (1)
-Salary Remaining : $3,778,065
-Salary Average : $4,800,000
-Salary Average Remaining : $3,778,065
Alex Killorn $4,450,000 (1)
-Salary Remaining : $3,502,581
-Salary Average : $4,450,000
-Salary Average Remaining : $3,502,581
Radko Gudas $3,000,000 (1)
-Salary Remaining : $2,361,290
-Salary Average : $3,000,000
-Salary Average Remaining : $2,361,290
Jordan Kyrou $2,800,000 (1)
-Salary Remaining : $2,203,871
-Salary Average : $2,800,000
-Salary Average Remaining : $2,203,871
Artem Zub $1,775,000 (1)
-Salary Remaining : $1,397,097
-Salary Average : $1,775,000
-Salary Average Remaining : $1,397,097
Pius Suter $1,775,000 (1)
-Salary Remaining : $1,397,097
-Salary Average : $1,775,000
-Salary Average Remaining : $1,397,097
Sean Durzi $1,700,000 (2)
-Salary Remaining : $1,338,065
-Salary Average : $1,700,000
-Salary Average Remaining : $1,338,065
Anders Bjork $1,600,000 (1)
-Salary Remaining : $1,259,355
-Salary Average : $1,600,000
-Salary Average Remaining : $1,259,355
Lawson Crouse $1,533,333 (2)
-Salary Remaining : $1,206,881
-Salary Average : $1,533,333
-Salary Average Remaining : $1,206,881
Dawson Mercer $1,294,167 (2)
-Salary Remaining : $1,018,635
-Salary Average : $1,294,167
-Salary Average Remaining : $1,018,635
Sam Lafferty $1,150,000 (1)
-Salary Remaining : $905,161
-Salary Average : $1,150,000
-Salary Average Remaining : $905,161
Filip Hronek $913,333 (1)
-Salary Remaining : $718,881
-Salary Average : $913,333
-Salary Average Remaining : $718,881
Jeremy Lauzon $850,000 (3)
-Salary Remaining : $669,032
-Salary Average : $850,000
-Salary Average Remaining : $669,032
Adin Hill $800,000 (2)
-Salary Remaining : $629,677
-Salary Average : $800,000
-Salary Average Remaining : $629,677
Total Pro Players22
Salary Commitment
Year 2023 : $93,265,833
Year 2024 : $63,502,500
Year 2025 : $24,000,000
Year 2026 : $18,000,000
Salary Average Commitment
Year 2023 : $93,265,833
Year 2024 : $63,502,500
Year 2025 : $24,000,000
Year 2026 : $18,000,000
Salary Cap with 1 Way Contract
Year 2023 : $93,265,833
Year 2024 : $63,502,500
Year 2025 : $24,000,000
Year 2026 : $18,000,000

Farm Players Salaries

Oskar Sundqvist $275,000 (1)
Salary Remaining : $216,452
Salary Average : $275,000
Salary Average Remaining : $216,452
Ryan Donato $190,000 (2)
Salary Remaining : $149,548
Salary Average : $83,250
Salary Average Remaining : $65,526
Isak Rosen $145,000 (3)
Salary Remaining : $114,129
Salary Average : $145,000
Salary Average Remaining : $114,129
Matt Grzelcyk $140,000 (1)
Salary Remaining : $110,194
Salary Average : $140,000
Salary Average Remaining : $110,194
Jack McBain $135,000 (3)
Salary Remaining : $106,258
Salary Average : $135,000
Salary Average Remaining : $106,258
Martin Kaut $128,833 (1)
Salary Remaining : $101,404
Salary Average : $128,833
Salary Average Remaining : $101,404
Pierre Engvall $125,000 (1)
Salary Remaining : $98,387
Salary Average : $125,000
Salary Average Remaining : $98,387
Jakub Zboril $113,750 (4)
Salary Remaining : $89,532
Salary Average : $113,750
Salary Average Remaining : $89,532
Tobias Bjornfot $105,250 (3)
Salary Remaining : $82,842
Salary Average : $105,250
Salary Average Remaining : $82,842
Nick Cousins $100,000 (1)
Salary Remaining : $78,710
Salary Average : $100,000
Salary Average Remaining : $78,710
Pyotr Kochetkov $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Michael Vukojevic $92,500 (1)
Salary Remaining : $72,806
Salary Average : $45,000
Salary Average Remaining : $35,419
Spencer Knight $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Jachym Kondelik $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Joel Hofer $91,083 (1)
Salary Remaining : $71,691
Salary Average : $45,000
Salary Average Remaining : $35,419
Akil Thomas $91,083 (1)
Salary Remaining : $71,691
Salary Average : $45,000
Salary Average Remaining : $35,419
David Gustafsson $77,500 (3)
Salary Remaining : $61,000
Salary Average : $77,500
Salary Average Remaining : $61,000
Dustin Tokarski $77,500 (1)
Salary Remaining : $61,000
Salary Average : $77,500
Salary Average Remaining : $61,000
Chris Wideman $76,250 (1)
Salary Remaining : $60,016
Salary Average : $76,250
Salary Average Remaining : $60,016
Jeremy Davies $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Zach Senyshyn (Out of Payroll) $75,000 (4)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Jean-Sebastien Dea $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Hudson Elynuik $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Cam Dineen $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players24
Salary Commitment
Year 2023 : $2,616,249
Year 2024 : $1,026,500
Year 2025 : $836,500
Year 2026 : $188,750
Salary Average Commitment
Year 2023 : $2,369,833
Year 2024 : $919,750
Year 2025 : $836,500
Year 2026 : $188,750

Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 6527 - $350 - 2 967 - 45,46%
Level 2: 5527 - $300 - 2 250 - 40,70%
Level 3: 3527 - $250 - 1 411 - 40,01%
Level 4: 4524 - $100 - 2 185 - 48,30%
Luxury : 1000 - $500 - 578 - 57,80%
Total Capacity :21105

Income

Home Games Left33
Average Attendance - %9 391 - 44,49%
Average Income per Game$3,834,646
Year to Date Revenue$30,677,164

Expense

Pro Players Total Salaries$92,863,458
Farm Players Total Salaries$2,759,935
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,181,247
Farm Year To Date Expenses$812,364
Pro Salary Cap To Date$19,648,990
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$126,543,302
Pro Remaining Season Days122
Pro Expenses Per Days$615,248
Pro Estimated Expenses$75,060,256
Farm Remaining Season Days122
Farm Expenses Per Days$24,258
Farm Estimated Expenses$2,959,476
Estimated Season Expenses$78,019,732
Season Salary Cap$92,863,458
Estimate Under Maximum Salary Cap of $93,500,000$636,542
Estimate Over Minimum Salary Cap of $70,000,000 $22,863,458
Current Bank Account$64,248,548
Projected Bank Account$112,772,118

Pro Players Salaries

Tyler Seguin $12,350,000 (3)
-Salary Remaining : $9,720,645
-Salary Average : $12,350,000
-Salary Average Remaining : $9,720,645
Jamie Benn $12,000,000 (3)
-Salary Remaining : $9,445,161
-Salary Average : $12,000,000
-Salary Average Remaining : $9,445,161
Ryan O'Reilly $10,000,000 (3)
-Salary Remaining : $7,870,968
-Salary Average : $10,000,000
-Salary Average Remaining : $7,870,968
Yanni Gourde $6,166,666 (2)
-Salary Remaining : $4,853,763
-Salary Average : $6,166,666
-Salary Average Remaining : $4,853,763
Rasmus Dahlin $6,000,000 (3)
-Salary Remaining : $4,722,581
-Salary Average : $6,000,000
-Salary Average Remaining : $4,722,581
Mats Zuccarello $6,000,000 (2)
-Salary Remaining : $4,722,581
-Salary Average : $6,000,000
-Salary Average Remaining : $4,722,581
William Karlsson $5,900,000 (4)
-Salary Remaining : $4,643,871
-Salary Average : $5,900,000
-Salary Average Remaining : $4,643,871
Zachary Werenski $5,000,000 (1)
-Salary Remaining : $3,935,484
-Salary Average : $5,000,000
-Salary Average Remaining : $3,935,484
Jesperi Kotkaniemi $4,820,000 (3)
-Salary Remaining : $3,793,806
-Salary Average : $4,820,000
-Salary Average Remaining : $3,793,806
Ryan Murray $4,600,000 (1)
-Salary Remaining : $3,620,645
-Salary Average : $4,600,000
-Salary Average Remaining : $3,620,645
Calvin De Haan $4,550,000 (1)
-Salary Remaining : $3,581,290
-Salary Average : $4,550,000
-Salary Average Remaining : $3,581,290
Mike Hoffman $4,000,000 (1)
-Salary Remaining : $3,148,387
-Salary Average : $4,000,000
-Salary Average Remaining : $3,148,387
Jake McCabe $2,850,000 (1)
-Salary Remaining : $2,243,226
-Salary Average : $2,850,000
-Salary Average Remaining : $2,243,226
Parker Kelly $1,726,667 (2)
-Salary Remaining : $1,359,054
-Salary Average : $1,726,667
-Salary Average Remaining : $1,359,054
Nathan Smith $1,350,000 (2)
-Salary Remaining : $1,062,581
-Salary Average : $1,350,000
-Salary Average Remaining : $1,062,581
Joshua Brown $1,300,125 (3)
-Salary Remaining : $1,023,324
-Salary Average : $1,300,125
-Salary Average Remaining : $1,023,324
Samuel Montembeault $1,000,000 (4)
-Salary Remaining : $787,097
-Salary Average : $1,000,000
-Salary Average Remaining : $787,097
Christian Fischer $1,000,000 (1)
-Salary Remaining : $787,097
-Salary Average : $1,000,000
-Salary Average Remaining : $787,097
Vitek Vanecek $750,000 (3)
-Salary Remaining : $590,323
-Salary Average : $750,000
-Salary Average Remaining : $590,323
Alexey Toropchenko $750,000 (4)
-Salary Remaining : $590,323
-Salary Average : $750,000
-Salary Average Remaining : $590,323
Adam Gaudette $750,000 (4)
-Salary Remaining : $590,323
-Salary Average : $750,000
-Salary Average Remaining : $590,323
Total Pro Players21
Salary Commitment
Year 2023 : $92,863,458
Year 2024 : $70,863,458
Year 2025 : $55,620,125
Year 2026 : $8,400,000
Salary Average Commitment
Year 2023 : $92,863,458
Year 2024 : $70,863,458
Year 2025 : $55,620,125
Year 2026 : $8,400,000
Salary Cap with 1 Way Contract
Year 2023 : $92,863,458
Year 2024 : $70,863,458
Year 2025 : $55,620,125
Year 2026 : $8,400,000

Farm Players Salaries

Will Butcher $373,333 (2)
Salary Remaining : $293,849
Salary Average : $373,333
Salary Average Remaining : $293,849
Yaroslav Askarov $177,500 (3)
Salary Remaining : $139,710
Salary Average : $177,500
Salary Average Remaining : $139,710
Drew O'Connor $177,500 (1)
Salary Remaining : $139,710
Salary Average : $177,500
Salary Average Remaining : $139,710
Andrew Poturalski $175,000 (2)
Salary Remaining : $137,742
Salary Average : $175,000
Salary Average Remaining : $137,742
Nathan Walker $175,000 (2)
Salary Remaining : $137,742
Salary Average : $175,000
Salary Average Remaining : $137,742
Dylan Guenther $174,417 (3)
Salary Remaining : $137,283
Salary Average : $174,417
Salary Average Remaining : $137,283
Peyton Krebs $127,500 (1)
Salary Remaining : $100,355
Salary Average : $127,500
Salary Average Remaining : $100,355
Akira Schmid $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Jacob Peterson $92,500 (4)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Alex Green $92,500 (1)
Salary Remaining : $72,806
Salary Average : $45,000
Salary Average Remaining : $35,419
Hunter Skinner (Out of Payroll) $92,500 (2)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Arvid Soderblom $92,500 (2)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Cross Hanas $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Mavrik Bourque $89,417 (3)
Salary Remaining : $70,380
Salary Average : $89,417
Salary Average Remaining : $70,380
Guillaume Brisebois $88,833 (1)
Salary Remaining : $69,920
Salary Average : $88,833
Salary Average Remaining : $69,920
Lias Andersson $87,413 (2)
Salary Remaining : $68,802
Salary Average : $87,413
Salary Average Remaining : $68,802
Libor Hajek $87,413 (1)
Salary Remaining : $68,802
Salary Average : $87,413
Salary Average Remaining : $68,802
Jonah Gadjovich $86,333 (2)
Salary Remaining : $67,953
Salary Average : $86,333
Salary Average Remaining : $67,953
Will Bitten $84,000 (2)
Salary Remaining : $66,116
Salary Average : $84,000
Salary Average Remaining : $66,116
William Villeneuve $81,778 (3)
Salary Remaining : $64,367
Salary Average : $81,778
Salary Average Remaining : $64,367
Blade Jenkins $80,333 (1)
Salary Remaining : $63,230
Salary Average : $80,333
Salary Average Remaining : $63,230
Oskar Steen $80,000 (1)
Salary Remaining : $62,968
Salary Average : $80,000
Salary Average Remaining : $62,968
Semyon Der-Arguchintsev $76,667 (3)
Salary Remaining : $60,344
Salary Average : $76,667
Salary Average Remaining : $60,344
Andy Welinski $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players24
Salary Commitment
Year 2023 : $2,852,435
Year 2024 : $2,043,358
Year 2025 : $877,279
Year 2026 : $92,500
Salary Average Commitment
Year 2023 : $2,804,935
Year 2024 : $2,043,358
Year 2025 : $877,279
Year 2026 : $92,500

Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6200 - $240 - 4 590 - 74,04%
Level 2: 5200 - $150 - 4 494 - 86,43%
Level 3: 3100 - $90 - 2 317 - 74,74%
Level 4: 4043 - $70 - 3 457 - 85,52%
Luxury : 1000 - $450 - 652 - 65,22%
Total Capacity :19543

Income

Home Games Left32
Average Attendance - %15 511 - 79,37%
Average Income per Game$3,754,623
Year to Date Revenue$33,791,606

Expense

Pro Players Total Salaries$79,899,047
Farm Players Total Salaries$3,063,034
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,203,400
Farm Year To Date Expenses$955,995
Pro Salary Cap To Date$19,245,343
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$120,147,932
Pro Remaining Season Days122
Pro Expenses Per Days$544,510
Pro Estimated Expenses$66,430,220
Farm Remaining Season Days122
Farm Expenses Per Days$29,439
Farm Estimated Expenses$3,591,558
Estimated Season Expenses$70,021,778
Season Salary Cap$79,899,047
Estimate Under Maximum Salary Cap of $93,500,000$13,600,953
Estimate Over Minimum Salary Cap of $70,000,000 $9,899,047
Current Bank Account$79,825,570
Projected Bank Account$129,951,724

Pro Players Salaries

Artemi Panarin $11,642,860 (2)
-Salary Remaining : $9,164,055
-Salary Average : $11,642,857
-Salary Average Remaining : $9,164,055
Adam Fox (Out of Payroll) $9,500,000 (1)
-Salary Remaining : $7,477,419
-Salary Average : $9,500,000
-Salary Average Remaining : $7,477,419
Evgeny Kuznetsov $7,800,000 (1)
-Salary Remaining : $6,139,355
-Salary Average : $7,800,000
-Salary Average Remaining : $6,139,355
Kevin Hayes $7,642,857 (2)
-Salary Remaining : $6,015,668
-Salary Average : $7,642,858
-Salary Average Remaining : $6,015,669
Chris Kreider $6,500,000 (4)
-Salary Remaining : $5,116,129
-Salary Average : $6,500,000
-Salary Average Remaining : $5,116,129
Joshua Morrissey $6,500,000 (2)
-Salary Remaining : $5,116,129
-Salary Average : $6,500,000
-Salary Average Remaining : $5,116,129
Jacob Markstrom $6,000,000 (1)
-Salary Remaining : $4,722,581
-Salary Average : $6,000,000
-Salary Average Remaining : $4,722,581
Jonas Brodin $6,000,000 (1)
-Salary Remaining : $4,722,581
-Salary Average : $6,000,000
-Salary Average Remaining : $4,722,581
Alexander Edler $4,550,000 (2)
-Salary Remaining : $3,581,290
-Salary Average : $4,550,000
-Salary Average Remaining : $3,581,290
Ryan Strome $4,500,000 (1)
-Salary Remaining : $3,541,935
-Salary Average : $4,500,000
-Salary Average Remaining : $3,541,935
Kasperi Kapanen $3,200,000 (3)
-Salary Remaining : $2,518,710
-Salary Average : $3,200,000
-Salary Average Remaining : $2,518,710
Mathieu Joseph $2,950,000 (4)
-Salary Remaining : $2,321,935
-Salary Average : $2,950,000
-Salary Average Remaining : $2,321,935
Nicholas Paul $2,400,000 (2)
-Salary Remaining : $1,889,032
-Salary Average : $2,400,000
-Salary Average Remaining : $1,889,032
Calle Jarnkrok $2,100,000 (3)
-Salary Remaining : $1,652,903
-Salary Average : $2,100,000
-Salary Average Remaining : $1,652,903
Jake Evans $1,700,000 (3)
-Salary Remaining : $1,338,065
-Salary Average : $1,700,000
-Salary Average Remaining : $1,338,065
Troy Stecher $1,700,000 (1)
-Salary Remaining : $1,338,065
-Salary Average : $1,700,000
-Salary Average Remaining : $1,338,065
Ty Smith $1,263,333 (3)
-Salary Remaining : $994,365
-Salary Average : $1,263,333
-Salary Average Remaining : $994,365
Jake Walman $1,050,000 (3)
-Salary Remaining : $826,452
-Salary Average : $1,050,000
-Salary Average Remaining : $826,452
Dustin Wolf $825,000 (2)
-Salary Remaining : $649,355
-Salary Average : $825,000
-Salary Average Remaining : $649,355
Nathan Bastian $825,000 (1)
-Salary Remaining : $649,355
-Salary Average : $825,000
-Salary Average Remaining : $649,355
Logan O'Connor $750,000 (2)
-Salary Remaining : $590,323
-Salary Average : $750,000
-Salary Average Remaining : $590,323
Total Pro Players21
Salary Commitment
Year 2023 : $89,399,047
Year 2024 : $53,074,047
Year 2025 : $18,763,333
Year 2026 : $9,450,000
Salary Average Commitment
Year 2023 : $89,399,048
Year 2024 : $53,074,048
Year 2025 : $18,763,333
Year 2026 : $9,450,000
Salary Cap with 1 Way Contract
Year 2023 : $89,399,047
Year 2024 : $53,074,047
Year 2025 : $18,763,333
Year 2026 : $9,450,000

Farm Players Salaries

Quinton Byfield $354,417 (1)
Salary Remaining : $278,960
Salary Average : $354,417
Salary Average Remaining : $278,960
Andreas Johnsson $340,000 (1)
Salary Remaining : $267,613
Salary Average : $340,000
Salary Average Remaining : $267,613
Grigori Denisenko $177,500 (1)
Salary Remaining : $139,710
Salary Average : $45,000
Salary Average Remaining : $35,419
David Farrance $135,000 (1)
Salary Remaining : $106,258
Salary Average : $135,000
Salary Average Remaining : $106,258
Thomas Harley $128,833 (1)
Salary Remaining : $101,404
Salary Average : $128,833
Salary Average Remaining : $101,404
John Leonard $113,750 (1)
Salary Remaining : $89,532
Salary Average : $113,750
Salary Average Remaining : $89,532
Jordan Harris $113,750 (3)
Salary Remaining : $89,532
Salary Average : $113,750
Salary Average Remaining : $89,532
Zachary Jones $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Stelio Mattheos $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Simon Lundmark $92,500 (2)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Layton Ahac $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Tye Kartye $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Josiah Slavin $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Brandon Gignac $92,167 (1)
Salary Remaining : $72,544
Salary Average : $92,167
Salary Average Remaining : $72,544
Josh Brook $91,083 (2)
Salary Remaining : $71,691
Salary Average : $91,083
Salary Average Remaining : $71,691
Jan Mysak $90,250 (3)
Salary Remaining : $71,035
Salary Average : $90,250
Salary Average Remaining : $71,035
Alex Limoges $86,700 (1)
Salary Remaining : $68,241
Salary Average : $86,700
Salary Average Remaining : $68,241
Taro Hirose $85,000 (1)
Salary Remaining : $66,903
Salary Average : $85,000
Salary Average Remaining : $66,903
Nicholas Robertson $82,167 (1)
Salary Remaining : $64,673
Salary Average : $82,167
Salary Average Remaining : $64,673
Leevi Merilainen $82,000 (3)
Salary Remaining : $64,542
Salary Average : $82,000
Salary Average Remaining : $64,542
Jiri Patera $80,000 (2)
Salary Remaining : $62,968
Salary Average : $80,000
Salary Average Remaining : $62,968
Mark Friedman $77,500 (1)
Salary Remaining : $61,000
Salary Average : $77,500
Salary Average Remaining : $61,000
Joseph Woll $76,667 (1)
Salary Remaining : $60,344
Salary Average : $76,667
Salary Average Remaining : $60,344
Tyce Thompson $76,250 (2)
Salary Remaining : $60,016
Salary Average : $76,250
Salary Average Remaining : $60,016
Lane Pederson $75,000 (4)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Givani Smith $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Michael Sgarbossa $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players27
Salary Commitment
Year 2023 : $3,063,034
Year 2024 : $1,035,833
Year 2025 : $546,000
Year 2026 : $75,000
Salary Average Commitment
Year 2023 : $2,930,534
Year 2024 : $1,035,833
Year 2025 : $546,000
Year 2026 : $75,000

Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 5800 - $350 - 3 068 - 52,89%
Level 2: 3800 - $300 - 2 133 - 56,12%
Level 3: 2713 - $250 - 1 356 - 49,98%
Level 4: 3800 - $100 - 2 246 - 59,12%
Luxury : 1000 - $500 - 597 - 59,74%
Total Capacity :17113

Income

Home Games Left33
Average Attendance - %9 400 - 54,93%
Average Income per Game$3,837,923
Year to Date Revenue$30,703,387

Expense

Pro Players Total Salaries$92,272,500
Farm Players Total Salaries$4,703,300
Coaches Total Salaries$3,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,810,912
Farm Year To Date Expenses$1,205,354
Pro Salary Cap To Date$19,278,655
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$126,651,471
Pro Remaining Season Days122
Pro Expenses Per Days$611,435
Pro Estimated Expenses$74,595,070
Farm Remaining Season Days122
Farm Expenses Per Days$36,795
Farm Estimated Expenses$4,488,990
Estimated Season Expenses$79,084,060
Season Salary Cap$92,272,500
Estimate Under Maximum Salary Cap of $93,500,000$1,227,500
Estimate Over Minimum Salary Cap of $70,000,000 $22,272,500
Current Bank Account$53,498,144
Projected Bank Account$101,065,555

Pro Players Salaries

Erik Karlsson $10,255,000 (2)
-Salary Remaining : $8,071,677
-Salary Average : $10,255,000
-Salary Average Remaining : $8,071,677
Vladimir Tarasenko $10,000,000 (2)
-Salary Remaining : $7,870,968
-Salary Average : $10,000,000
-Salary Average Remaining : $7,870,968
Nikita Kucherov $9,500,000 (1)
-Salary Remaining : $7,477,419
-Salary Average : $9,500,000
-Salary Average Remaining : $7,477,419
Steven Stamkos $8,500,000 (1)
-Salary Remaining : $6,690,323
-Salary Average : $8,500,000
-Salary Average Remaining : $6,690,323
Logan Couture $8,000,000 (2)
-Salary Remaining : $6,296,774
-Salary Average : $8,000,000
-Salary Average Remaining : $6,296,774
Jared Spurgeon $7,575,000 (1)
-Salary Remaining : $5,962,258
-Salary Average : $7,575,000
-Salary Average Remaining : $5,962,258
TJ Brodie $5,500,000 (3)
-Salary Remaining : $4,329,032
-Salary Average : $5,500,000
-Salary Average Remaining : $4,329,032
Ryan Graves $4,416,667 (2)
-Salary Remaining : $3,476,344
-Salary Average : $4,416,667
-Salary Average Remaining : $3,476,344
Andrei Kuzmenko $4,300,000 (3)
-Salary Remaining : $3,384,516
-Salary Average : $4,300,000
-Salary Average Remaining : $3,384,516
Brenden Dillon $3,900,000 (1)
-Salary Remaining : $3,069,677
-Salary Average : $3,900,000
-Salary Average Remaining : $3,069,677
Max Domi $3,000,000 (4)
-Salary Remaining : $2,361,290
-Salary Average : $3,000,000
-Salary Average Remaining : $2,361,290
Dominik Kubalik $2,975,000 (3)
-Salary Remaining : $2,341,613
-Salary Average : $2,975,000
-Salary Average Remaining : $2,341,613
Niko Mikkola $2,900,000 (3)
-Salary Remaining : $2,282,581
-Salary Average : $2,900,000
-Salary Average Remaining : $2,282,581
Linus Ullmark $2,600,000 (1)
-Salary Remaining : $2,046,452
-Salary Average : $2,600,000
-Salary Average Remaining : $2,046,452
Marcus Johansson $1,600,000 (3)
-Salary Remaining : $1,259,355
-Salary Average : $1,600,000
-Salary Average Remaining : $1,259,355
Mattias Janmark $1,500,000 (3)
-Salary Remaining : $1,180,645
-Salary Average : $1,500,000
-Salary Average Remaining : $1,180,645
Brandon Hagel $1,500,000 (4)
-Salary Remaining : $1,180,645
-Salary Average : $1,500,000
-Salary Average Remaining : $1,180,645
Jake Oettinger $1,387,500 (2)
-Salary Remaining : $1,092,097
-Salary Average : $1,387,500
-Salary Average Remaining : $1,092,097
Nic Dowd $1,250,000 (2)
-Salary Remaining : $983,871
-Salary Average : $1,250,000
-Salary Average Remaining : $983,871
Rasmus Andersson $863,333 (1)
-Salary Remaining : $679,527
-Salary Average : $863,333
-Salary Average Remaining : $679,527
Frederick Gaudreau $750,000 (1)
-Salary Remaining : $590,323
-Salary Average : $750,000
-Salary Average Remaining : $590,323
Total Pro Players21
Salary Commitment
Year 2023 : $92,272,500
Year 2024 : $58,584,167
Year 2025 : $23,275,000
Year 2026 : $4,500,000
Salary Average Commitment
Year 2023 : $92,272,500
Year 2024 : $58,584,167
Year 2025 : $23,275,000
Year 2026 : $4,500,000
Salary Cap with 1 Way Contract
Year 2023 : $92,272,500
Year 2024 : $58,584,167
Year 2025 : $23,275,000
Year 2026 : $4,500,000

Farm Players Salaries

Nikita Zadorov $395,000 (3)
Salary Remaining : $310,903
Salary Average : $395,000
Salary Average Remaining : $310,903
Casey Cizikas $335,000 (1)
Salary Remaining : $263,677
Salary Average : $335,000
Salary Average Remaining : $263,677
Miles Wood $330,000 (3)
Salary Remaining : $259,742
Salary Average : $330,000
Salary Average Remaining : $259,742
Andrew Mangiapane $242,500 (3)
Salary Remaining : $190,871
Salary Average : $242,500
Salary Average Remaining : $190,871
Maxime Comtois $203,750 (2)
Salary Remaining : $160,371
Salary Average : $203,750
Salary Average Remaining : $160,371
Jack Quinn $177,500 (1)
Salary Remaining : $139,710
Salary Average : $45,000
Salary Average Remaining : $35,419
Mark Jankowski $167,500 (1)
Salary Remaining : $131,839
Salary Average : $167,500
Salary Average Remaining : $131,839
Blake Lizotte $167,500 (4)
Salary Remaining : $131,839
Salary Average : $167,500
Salary Average Remaining : $131,839
Anthony Duclair $165,000 (1)
Salary Remaining : $129,871
Salary Average : $165,000
Salary Average Remaining : $129,871
Vincent Desharnais $151,250 (3)
Salary Remaining : $119,048
Salary Average : $151,250
Salary Average Remaining : $119,048
Samuel Blais $150,000 (3)
Salary Remaining : $118,065
Salary Average : $150,000
Salary Average Remaining : $118,065
Juuso Valimaki $131,917 (1)
Salary Remaining : $103,831
Salary Average : $131,917
Salary Average Remaining : $103,831
Urho Vaakanainen $130,250 (2)
Salary Remaining : $102,519
Salary Average : $130,250
Salary Average Remaining : $102,519
Joe Snively $125,000 (2)
Salary Remaining : $98,387
Salary Average : $125,000
Salary Average Remaining : $98,387
Sampo Ranta $120,833 (1)
Salary Remaining : $95,107
Salary Average : $0
Salary Average Remaining : $0
Xavier Bourgault $116,750 (3)
Salary Remaining : $91,894
Salary Average : $116,750
Salary Average Remaining : $91,894
Zach Bogosian $100,000 (1)
Salary Remaining : $78,710
Salary Average : $100,000
Salary Average Remaining : $78,710
Markus Niemelainen $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Hugo Alnefelt $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Radim Zohorna $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Karl Henriksson $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Ukko-Pekka Luukkonen $91,083 (2)
Salary Remaining : $71,691
Salary Average : $91,083
Salary Average Remaining : $71,691
Jack Finley $89,667 (3)
Salary Remaining : $70,576
Salary Average : $89,667
Salary Average Remaining : $70,576
Yan Kuznetsov $89,417 (3)
Salary Remaining : $70,380
Salary Average : $89,417
Salary Average Remaining : $70,380
Alexander Pashin $82,667 (3)
Salary Remaining : $65,067
Salary Average : $82,667
Salary Average Remaining : $65,067
Ben McCartney $81,333 (3)
Salary Remaining : $64,017
Salary Average : $81,333
Salary Average Remaining : $64,017
Morgan Frost $80,000 (4)
Salary Remaining : $62,968
Salary Average : $80,000
Salary Average Remaining : $62,968
Ryan McLeod $79,800 (4)
Salary Remaining : $62,810
Salary Average : $79,800
Salary Average Remaining : $62,810
Kyle Keyser $77,500 (1)
Salary Remaining : $61,000
Salary Average : $77,500
Salary Average Remaining : $61,000
Dylan Coghlan $76,250 (3)
Salary Remaining : $60,016
Salary Average : $76,250
Salary Average Remaining : $60,016
Alex Barre-Boulet $75,833 (3)
Salary Remaining : $59,688
Salary Average : $75,833
Salary Average Remaining : $59,688
Cooper Marody $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Lucas Johansen $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Morgan Geekie $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Hunter Shepard $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players35
Salary Commitment
Year 2023 : $4,703,300
Year 2024 : $3,243,050
Year 2025 : $2,617,967
Year 2026 : $327,300
Salary Average Commitment
Year 2023 : $4,449,967
Year 2024 : $3,243,050
Year 2025 : $2,617,967
Year 2026 : $327,300

Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 6273 - $170 - 6 122 - 97,60%
Level 2: 5273 - $120 - 4 937 - 93,63%
Level 3: 2273 - $90 - 2 248 - 98,92%
Level 4: 4273 - $50 - 4 087 - 95,65%
Luxury : 1000 - $320 - 992 - 99,21%
Total Capacity :19092

Income

Home Games Left32
Average Attendance - %18 388 - 96,31%
Average Income per Game$3,512,643
Year to Date Revenue$31,613,791

Expense

Pro Players Total Salaries$93,075,000
Farm Players Total Salaries$3,800,667
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,526,136
Farm Year To Date Expenses$1,308,585
Pro Salary Cap To Date$19,780,970
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$112,404,590
Pro Remaining Season Days122
Pro Expenses Per Days$623,065
Pro Estimated Expenses$76,013,930
Farm Remaining Season Days122
Farm Expenses Per Days$37,424
Farm Estimated Expenses$4,565,728
Estimated Season Expenses$80,579,658
Season Salary Cap$93,075,000
Estimate Under Maximum Salary Cap of $93,500,000$425,000
Estimate Over Minimum Salary Cap of $70,000,000 $23,075,000
Current Bank Account$68,644,565
Projected Bank Account$100,469,497

Pro Players Salaries

Mikko Rantanen $9,250,000 (4)
-Salary Remaining : $7,280,645
-Salary Average : $9,250,000
-Salary Average Remaining : $7,280,645
Matt Duchene $8,000,000 (2)
-Salary Remaining : $6,296,774
-Salary Average : $8,000,000
-Salary Average Remaining : $6,296,774
Victor Hedman $7,875,000 (2)
-Salary Remaining : $6,198,387
-Salary Average : $7,875,000
-Salary Average Remaining : $6,198,387
Jason Robertson $7,750,000 (4)
-Salary Remaining : $6,100,000
-Salary Average : $7,750,000
-Salary Average Remaining : $6,100,000
Andrei Svechnikov $7,750,000 (3)
-Salary Remaining : $6,100,000
-Salary Average : $7,750,000
-Salary Average Remaining : $6,100,000
Anders Lee (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $5,509,677
-Salary Average : $7,000,000
-Salary Average Remaining : $5,509,677
Nathan MacKinnon $6,300,000 (2)
-Salary Remaining : $4,958,710
-Salary Average : $6,300,000
-Salary Average Remaining : $4,958,710
Brandon Montour $6,000,000 (3)
-Salary Remaining : $4,722,581
-Salary Average : $6,000,000
-Salary Average Remaining : $4,722,581
Jean-Gabriel Pageau $5,000,000 (4)
-Salary Remaining : $3,935,484
-Salary Average : $5,000,000
-Salary Average Remaining : $3,935,484
Tomas Tatar $4,500,000 (3)
-Salary Remaining : $3,541,935
-Salary Average : $4,500,000
-Salary Average Remaining : $3,541,935
Vince Dunn $4,000,000 (4)
-Salary Remaining : $3,148,387
-Salary Average : $4,000,000
-Salary Average Remaining : $3,148,387
Alexander Barabanov $3,500,000 (2)
-Salary Remaining : $2,754,839
-Salary Average : $3,500,000
-Salary Average Remaining : $2,754,839
Dylan DeMelo $3,000,000 (1)
-Salary Remaining : $2,361,290
-Salary Average : $3,000,000
-Salary Average Remaining : $2,361,290
Evan Rodrigues $3,000,000 (2)
-Salary Remaining : $2,361,290
-Salary Average : $3,000,000
-Salary Average Remaining : $2,361,290
Martin Jones $2,250,000 (1)
-Salary Remaining : $1,770,968
-Salary Average : $2,250,000
-Salary Average Remaining : $1,770,968
Marc Staal $2,000,000 (1)
-Salary Remaining : $1,574,194
-Salary Average : $2,000,000
-Salary Average Remaining : $1,574,194
Scott Wedgewood $1,825,000 (2)
-Salary Remaining : $1,436,452
-Salary Average : $1,825,000
-Salary Average Remaining : $1,436,452
Eetu Luostarinen $1,500,000 (1)
-Salary Remaining : $1,180,645
-Salary Average : $1,500,000
-Salary Average Remaining : $1,180,645
Troy Terry $1,450,000 (1)
-Salary Remaining : $1,141,290
-Salary Average : $1,450,000
-Salary Average Remaining : $1,141,290
Jonas Siegenthaler $1,125,000 (4)
-Salary Remaining : $885,484
-Salary Average : $1,125,000
-Salary Average Remaining : $885,484
Total Pro Players20
Salary Commitment
Year 2023 : $93,075,000
Year 2024 : $82,875,000
Year 2025 : $45,375,000
Year 2026 : $27,125,000
Salary Average Commitment
Year 2023 : $93,075,000
Year 2024 : $82,875,000
Year 2025 : $45,375,000
Year 2026 : $27,125,000
Salary Cap with 1 Way Contract
Year 2023 : $93,075,000
Year 2024 : $82,875,000
Year 2025 : $45,375,000
Year 2026 : $27,125,000

Farm Players Salaries

Connor Murphy $385,000 (1)
Salary Remaining : $303,032
Salary Average : $385,000
Salary Average Remaining : $303,032
Petr Mrazek $380,000 (1)
Salary Remaining : $299,097
Salary Average : $380,000
Salary Average Remaining : $299,097
Colin Miller (Out of Payroll) $340,000 (2)
Salary Remaining : $267,613
Salary Average : $340,000
Salary Average Remaining : $267,613
Pheonix Copley (Out of Payroll) $332,500 (3)
Salary Remaining : $261,710
Salary Average : $332,500
Salary Average Remaining : $261,710
Justin Schultz $300,000 (2)
Salary Remaining : $236,129
Salary Average : $300,000
Salary Average Remaining : $236,129
Jaroslav Halak (Out of Payroll) $300,000 (1)
Salary Remaining : $236,129
Salary Average : $300,000
Salary Average Remaining : $236,129
Erik Gustafsson $280,000 (3)
Salary Remaining : $220,387
Salary Average : $280,000
Salary Average Remaining : $220,387
Zemgus Girgensons $220,000 (2)
Salary Remaining : $173,161
Salary Average : $220,000
Salary Average Remaining : $173,161
Jesper Fast $200,000 (2)
Salary Remaining : $157,419
Salary Average : $200,000
Salary Average Remaining : $157,419
Jordan Martinook $200,000 (3)
Salary Remaining : $157,419
Salary Average : $200,000
Salary Average Remaining : $157,419
Philip Broberg $171,333 (3)
Salary Remaining : $134,856
Salary Average : $171,333
Salary Average Remaining : $134,856
Brian Elliott $170,000 (2)
Salary Remaining : $133,806
Salary Average : $170,000
Salary Average Remaining : $133,806
Oliver Wahlstrom $143,167 (3)
Salary Remaining : $112,686
Salary Average : $143,167
Salary Average Remaining : $112,686
Noel Acciari $125,000 (2)
Salary Remaining : $98,387
Salary Average : $125,000
Salary Average Remaining : $98,387
Nicolas Beaudin $110,500 (3)
Salary Remaining : $86,974
Salary Average : $110,500
Salary Average Remaining : $86,974
Juraj Slafkovsky $95,000 (3)
Salary Remaining : $74,774
Salary Average : $95,000
Salary Average Remaining : $74,774
Michael Milne $95,000 (3)
Salary Remaining : $74,774
Salary Average : $95,000
Salary Average Remaining : $74,774
Peter Abbandonato $95,000 (1)
Salary Remaining : $74,774
Salary Average : $95,000
Salary Average Remaining : $74,774
Daniil Chayka $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Ryan O'Rourke $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Josh Doan $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Nico Daws $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Cal Foote $85,000 (2)
Salary Remaining : $66,903
Salary Average : $85,000
Salary Average Remaining : $66,903
Arnaud Durandeau $75,667 (1)
Salary Remaining : $59,557
Salary Average : $75,667
Salary Average Remaining : $59,557
Mitchell Stephens (Out of Payroll) $75,000 (4)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Stefan Noesen $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Brandon Duhaime $75,000 (4)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Chad Ruhwedel $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Justin Danforth $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Alex Chiasson (Out of Payroll) $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players30
Salary Commitment
Year 2023 : $4,923,167
Year 2024 : $3,687,500
Year 2025 : $2,022,500
Year 2026 : $150,000
Salary Average Commitment
Year 2023 : $4,923,167
Year 2024 : $3,687,500
Year 2025 : $2,022,500
Year 2026 : $150,000

Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Arena
Level 1: 6650 - $300 - 3 779 - 56,83%
Level 2: 5650 - $250 - 3 108 - 55,01%
Level 3: 2250 - $200 - 1 239 - 55,05%
Level 4: 4250 - $100 - 2 350 - 55,29%
Luxury : 1000 - $500 - 578 - 57,83%
Total Capacity :19800

Income

Home Games Left32
Average Attendance - %11 054 - 55,83%
Average Income per Game$3,997,074
Year to Date Revenue$35,973,666

Expense

Pro Players Total Salaries$92,096,332
Farm Players Total Salaries$2,597,917
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,189,205
Farm Year To Date Expenses$1,126,897
Pro Salary Cap To Date$19,550,491
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$127,906,368
Pro Remaining Season Days122
Pro Expenses Per Days$613,525
Pro Estimated Expenses$74,850,050
Farm Remaining Season Days122
Farm Expenses Per Days$32,890
Farm Estimated Expenses$4,012,580
Estimated Season Expenses$78,862,630
Season Salary Cap$92,096,332
Estimate Under Maximum Salary Cap of $93,500,000$1,403,668
Estimate Over Minimum Salary Cap of $70,000,000 $22,096,332
Current Bank Account$84,323,059
Projected Bank Account$133,366,797

Pro Players Salaries

Mitchell Marner $10,903,000 (4)
-Salary Remaining : $8,581,716
-Salary Average : $10,903,000
-Salary Average Remaining : $8,581,716
Jonathan Marchessault $7,500,000 (3)
-Salary Remaining : $5,903,226
-Salary Average : $7,500,000
-Salary Average Remaining : $5,903,226
Connor Hellebuyck $6,166,666 (4)
-Salary Remaining : $4,853,763
-Salary Average : $6,166,666
-Salary Average Remaining : $4,853,763
Aleksander Barkov $5,900,000 (3)
-Salary Remaining : $4,643,871
-Salary Average : $5,900,000
-Salary Average Remaining : $4,643,871
Bo Horvat $5,500,000 (1)
-Salary Remaining : $4,329,032
-Salary Average : $5,500,000
-Salary Average Remaining : $4,329,032
Travis Konecny $5,500,000 (4)
-Salary Remaining : $4,329,032
-Salary Average : $5,500,000
-Salary Average Remaining : $4,329,032
Rasmus Ristolainen $5,400,000 (2)
-Salary Remaining : $4,250,323
-Salary Average : $5,400,000
-Salary Average Remaining : $4,250,323
Reilly Smith $5,000,000 (4)
-Salary Remaining : $3,935,484
-Salary Average : $5,000,000
-Salary Average Remaining : $3,935,484
Morgan Rielly $5,000,000 (1)
-Salary Remaining : $3,935,484
-Salary Average : $5,000,000
-Salary Average Remaining : $3,935,484
Shayne Gostisbehere $4,750,000 (2)
-Salary Remaining : $3,738,710
-Salary Average : $4,750,000
-Salary Average Remaining : $3,738,710
Vincent Trocheck $4,750,000 (1)
-Salary Remaining : $3,738,710
-Salary Average : $4,750,000
-Salary Average Remaining : $3,738,710
Jeff Carter $4,125,000 (2)
-Salary Remaining : $3,246,774
-Salary Average : $4,125,000
-Salary Average Remaining : $3,246,774
Adam Larsson $4,000,000 (2)
-Salary Remaining : $3,148,387
-Salary Average : $4,000,000
-Salary Average Remaining : $3,148,387
Mason McTavish $3,394,167 (3)
-Salary Remaining : $2,671,538
-Salary Average : $3,394,167
-Salary Average Remaining : $2,671,538
Erik Cernak $2,950,000 (4)
-Salary Remaining : $2,321,935
-Salary Average : $2,950,000
-Salary Average Remaining : $2,321,935
Jesper Bratt $2,750,000 (2)
-Salary Remaining : $2,164,516
-Salary Average : $2,750,000
-Salary Average Remaining : $2,164,516
Alex Stalock $2,000,000 (3)
-Salary Remaining : $1,574,194
-Salary Average : $2,000,000
-Salary Average Remaining : $1,574,194
Jake Sanderson $1,850,000 (3)
-Salary Remaining : $1,456,129
-Salary Average : $1,850,000
-Salary Average Remaining : $1,456,129
Moritz Seider $1,713,333 (2)
-Salary Remaining : $1,348,559
-Salary Average : $1,713,333
-Salary Average Remaining : $1,348,559
Ryan Hartman $1,700,000 (2)
-Salary Remaining : $1,338,065
-Salary Average : $1,700,000
-Salary Average Remaining : $1,338,065
Filip Chytil $1,244,166 (1)
-Salary Remaining : $979,279
-Salary Average : $894,166
-Salary Average Remaining : $703,795
Total Pro Players21
Salary Commitment
Year 2023 : $92,096,332
Year 2024 : $75,602,166
Year 2025 : $51,163,833
Year 2026 : $30,519,666
Salary Average Commitment
Year 2023 : $91,746,332
Year 2024 : $75,602,166
Year 2025 : $51,163,833
Year 2026 : $30,519,666
Salary Cap with 1 Way Contract
Year 2023 : $92,096,332
Year 2024 : $75,602,166
Year 2025 : $51,163,833
Year 2026 : $30,519,666

Farm Players Salaries

Alex Nedeljkovic $300,000 (2)
Salary Remaining : $236,129
Salary Average : $300,000
Salary Average Remaining : $236,129
Andrew Copp $228,000 (2)
Salary Remaining : $179,458
Salary Average : $228,000
Salary Average Remaining : $179,458
Cal Clutterbuck $175,000 (1)
Salary Remaining : $137,742
Salary Average : $175,000
Salary Average Remaining : $137,742
Jordan Oesterle (Out of Payroll) $135,000 (1)
Salary Remaining : $106,258
Salary Average : $135,000
Salary Average Remaining : $106,258
Derek Stepan $135,000 (2)
Salary Remaining : $106,258
Salary Average : $135,000
Salary Average Remaining : $106,258
Jan Rutta $130,000 (1)
Salary Remaining : $102,323
Salary Average : $130,000
Salary Average Remaining : $102,323
Andrew Cogliano $125,000 (1)
Salary Remaining : $98,387
Salary Average : $125,000
Salary Average Remaining : $98,387
Ryan Merkley $116,333 (1)
Salary Remaining : $91,566
Salary Average : $116,333
Salary Average Remaining : $91,566
Brendan Smith $110,000 (1)
Salary Remaining : $86,581
Salary Average : $110,000
Salary Average Remaining : $86,581
Arthur Kaliyev $106,667 (1)
Salary Remaining : $83,957
Salary Average : $92,500
Salary Average Remaining : $72,806
Emil Andrae $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Adam Beckman $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Alex Vlasic (Out of Payroll) $91,667 (2)
Salary Remaining : $72,151
Salary Average : $91,667
Salary Average Remaining : $72,151
Justin Sourdif $90,250 (3)
Salary Remaining : $71,035
Salary Average : $90,250
Salary Average Remaining : $71,035
Samuel Helenius $90,250 (2)
Salary Remaining : $71,035
Salary Average : $90,250
Salary Average Remaining : $71,035
Brett Howden $90,000 (1)
Salary Remaining : $70,839
Salary Average : $90,000
Salary Average Remaining : $70,839
Ryan Suzuki $89,417 (1)
Salary Remaining : $70,380
Salary Average : $89,417
Salary Average Remaining : $70,380
Cayden Primeau $89,000 (3)
Salary Remaining : $70,052
Salary Average : $89,000
Salary Average Remaining : $70,052
Gabriel Fortier $88,000 (1)
Salary Remaining : $69,265
Salary Average : $88,000
Salary Average Remaining : $69,265
Kiefer Sherwood $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Collin Delia $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Michael Eyssimont $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Joel Hanley $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Mackenzie MacEachern $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Andrew Nielsen $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players25
Salary Commitment
Year 2023 : $2,824,584
Year 2024 : $1,341,667
Year 2025 : $346,750
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,810,417
Year 2024 : $1,341,667
Year 2025 : $346,750
Year 2026 : $0

Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 6000 - $120 - 6 000 - 100,00%
Level 2: 4500 - $100 - 4 500 - 100,00%
Level 3: 2500 - $65 - 2 489 - 99,54%
Level 4: 4347 - $25 - 4 312 - 99,19%
Luxury : 1000 - $150 - 1 000 - 100,00%
Total Capacity :18347

Income

Home Games Left32
Average Attendance - %18 300 - 99,75%
Average Income per Game$2,368,435
Year to Date Revenue$21,315,912

Expense

Pro Players Total Salaries$91,269,167
Farm Players Total Salaries$3,662,959
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,971,979
Farm Year To Date Expenses$1,107,045
Pro Salary Cap To Date$19,333,264
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$75,789,909
Pro Remaining Season Days122
Pro Expenses Per Days$608,188
Pro Estimated Expenses$74,198,936
Farm Remaining Season Days122
Farm Expenses Per Days$33,309
Farm Estimated Expenses$4,063,698
Estimated Season Expenses$78,262,634
Season Salary Cap$91,269,167
Estimate Under Maximum Salary Cap of $93,500,000$2,230,833
Estimate Over Minimum Salary Cap of $70,000,000 $21,269,167
Current Bank Account$19,900,720
Projected Bank Account$17,427,995

Pro Players Salaries

John Carlson $8,000,000 (2)
-Salary Remaining : $6,296,774
-Salary Average : $8,000,000
-Salary Average Remaining : $6,296,774
Nick Suzuki $7,875,000 (2)
-Salary Remaining : $6,198,387
-Salary Average : $7,875,000
-Salary Average Remaining : $6,198,387
Valeri Nichushkin $7,375,000 (2)
-Salary Remaining : $5,804,839
-Salary Average : $7,375,000
-Salary Average Remaining : $5,804,839
Elias Pettersson $7,350,000 (2)
-Salary Remaining : $5,785,161
-Salary Average : $7,350,000
-Salary Average Remaining : $5,785,161
Ivan Provorov $6,750,000 (3)
-Salary Remaining : $5,312,903
-Salary Average : $6,750,000
-Salary Average Remaining : $5,312,903
David Pastrnak $6,666,667 (3)
-Salary Remaining : $5,247,312
-Salary Average : $6,666,667
-Salary Average Remaining : $5,247,312
Jake Guentzel $6,000,000 (2)
-Salary Remaining : $4,722,581
-Salary Average : $6,000,000
-Salary Average Remaining : $4,722,581
Tomas Hertl $5,625,000 (1)
-Salary Remaining : $4,427,419
-Salary Average : $5,625,000
-Salary Average Remaining : $4,427,419
Ryan Nugent-Hopkins $5,125,000 (4)
-Salary Remaining : $4,033,871
-Salary Average : $5,125,000
-Salary Average Remaining : $4,033,871
Ilya Mikheyev $4,750,000 (1)
-Salary Remaining : $3,738,710
-Salary Average : $4,750,000
-Salary Average Remaining : $3,738,710
Jakob Chychrun $4,600,000 (1)
-Salary Remaining : $3,620,645
-Salary Average : $4,600,000
-Salary Average Remaining : $3,620,645
Kirby Dach $3,362,500 (2)
-Salary Remaining : $2,646,613
-Salary Average : $3,362,500
-Salary Average Remaining : $2,646,613
Antti Raanta $3,125,000 (2)
-Salary Remaining : $2,459,677
-Salary Average : $3,125,000
-Salary Average Remaining : $2,459,677
Casey Mittelstadt $2,500,000 (2)
-Salary Remaining : $1,967,742
-Salary Average : $2,500,000
-Salary Average Remaining : $1,967,742
Brayden McNabb $2,500,000 (1)
-Salary Remaining : $1,967,742
-Salary Average : $2,500,000
-Salary Average Remaining : $1,967,742
Jani Hakanpaa $1,750,000 (2)
-Salary Remaining : $1,377,419
-Salary Average : $1,750,000
-Salary Average Remaining : $1,377,419
Evan Bouchard $1,596,667 (3)
-Salary Remaining : $1,256,731
-Salary Average : $1,596,667
-Salary Average Remaining : $1,256,731
David Kampf $1,500,000 (1)
-Salary Remaining : $1,180,645
-Salary Average : $1,500,000
-Salary Average Remaining : $1,180,645
Michael Rasmussen $1,460,000 (2)
-Salary Remaining : $1,149,161
-Salary Average : $1,460,000
-Salary Average Remaining : $1,149,161
Cole Caufield $1,308,333 (1)
-Salary Remaining : $1,029,785
-Salary Average : $1,308,333
-Salary Average Remaining : $1,029,785
Cody Ceci $1,250,000 (1)
-Salary Remaining : $983,871
-Salary Average : $1,250,000
-Salary Average Remaining : $983,871
Logan Thompson $800,000 (1)
-Salary Remaining : $629,677
-Salary Average : $800,000
-Salary Average Remaining : $629,677
Total Pro Players22
Salary Commitment
Year 2023 : $91,269,167
Year 2024 : $68,935,834
Year 2025 : $20,138,334
Year 2026 : $5,125,000
Salary Average Commitment
Year 2023 : $91,269,167
Year 2024 : $68,935,834
Year 2025 : $20,138,334
Year 2026 : $5,125,000
Salary Cap with 1 Way Contract
Year 2023 : $91,269,167
Year 2024 : $68,935,834
Year 2025 : $20,138,334
Year 2026 : $5,125,000

Farm Players Salaries

Simon Nemec $400,000 (3)
Salary Remaining : $314,839
Salary Average : $400,000
Salary Average Remaining : $314,839
Alexis Lafreniere $377,500 (1)
Salary Remaining : $297,129
Salary Average : $92,500
Salary Average Remaining : $72,806
Denis Gurianov $255,000 (3)
Salary Remaining : $200,710
Salary Average : $255,000
Salary Average Remaining : $200,710
Vasily Podkolzin $177,500 (3)
Salary Remaining : $139,710
Salary Average : $177,500
Salary Average Remaining : $139,710
Juuso Parssinen $155,000 (3)
Salary Remaining : $122,000
Salary Average : $155,000
Salary Average Remaining : $122,000
Erik Brannstrom $131,333 (3)
Salary Remaining : $103,372
Salary Average : $131,333
Salary Average Remaining : $103,372
Max Jones $129,500 (1)
Salary Remaining : $101,929
Salary Average : $129,500
Salary Average Remaining : $101,929
Liam Foudy $126,917 (1)
Salary Remaining : $99,896
Salary Average : $89,417
Salary Average Remaining : $70,380
Wade Allison $113,750 (1)
Salary Remaining : $89,532
Salary Average : $113,750
Salary Average Remaining : $89,532
Fabian Zetterlund $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Mads Sogaard $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Mattias Samuelsson $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Tyler Angle $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Jean-Luc Foudy $92,500 (1)
Salary Remaining : $72,806
Salary Average : $45,000
Salary Average Remaining : $35,419
Adam Ginning $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Tyler Madden $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Zach Aston-Reese $92,500 (2)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Daemon Hunt $90,250 (3)
Salary Remaining : $71,035
Salary Average : $90,250
Salary Average Remaining : $71,035
Aliaksei Protas $89,417 (1)
Salary Remaining : $70,380
Salary Average : $89,417
Salary Average Remaining : $70,380
Jacob Perreault $89,417 (3)
Salary Remaining : $70,380
Salary Average : $89,417
Salary Average Remaining : $70,380
Riley Damiani $89,167 (1)
Salary Remaining : $70,183
Salary Average : $89,167
Salary Average Remaining : $70,183
Arvid Holm $87,333 (1)
Salary Remaining : $68,740
Salary Average : $87,333
Salary Average Remaining : $68,740
Isaac Ratcliffe $81,375 (2)
Salary Remaining : $64,050
Salary Average : $81,375
Salary Average Remaining : $64,050
Fredrik Karlstrom $79,500 (1)
Salary Remaining : $62,574
Salary Average : $79,500
Salary Average Remaining : $62,574
Martin Pospisil $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Evgeny Svechnikov $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Erik Kallgren $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Josh Mahura $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Denis Malgin $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Matthew Phillips $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Olli Juolevi (Out of Payroll) $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players31
Salary Commitment
Year 2023 : $3,737,959
Year 2024 : $2,032,375
Year 2025 : $1,783,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,367,959
Year 2024 : $2,032,375
Year 2025 : $1,783,500
Year 2026 : $0

Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7744 - $180 - 6 022 - 77,77%
Level 2: 4250 - $135 - 4 250 - 100,00%
Level 3: 2250 - $90 - 2 229 - 99,07%
Level 4: 4256 - $65 - 2 975 - 69,90%
Luxury : 1000 - $360 - 753 - 75,29%
Total Capacity :19500

Income

Home Games Left32
Average Attendance - %16 229 - 83,23%
Average Income per Game$3,633,354
Year to Date Revenue$32,700,182

Expense

Pro Players Total Salaries$93,417,042
Farm Players Total Salaries$3,501,416
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,395,559
Farm Year To Date Expenses$915,620
Pro Salary Cap To Date$19,650,411
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$116,267,314
Pro Remaining Season Days122
Pro Expenses Per Days$625,271
Pro Estimated Expenses$76,283,062
Farm Remaining Season Days122
Farm Expenses Per Days$25,816
Farm Estimated Expenses$3,149,552
Estimated Season Expenses$79,432,614
Season Salary Cap$93,417,042
Estimate Under Maximum Salary Cap of $93,500,000$82,958
Estimate Over Minimum Salary Cap of $70,000,000 $23,417,042
Current Bank Account$70,473,190
Projected Bank Account$107,307,890

Pro Players Salaries

Drew Doughty $11,000,000 (1)
-Salary Remaining : $8,658,065
-Salary Average : $11,000,000
-Salary Average Remaining : $8,658,065
Patrick Kane $10,500,000 (1)
-Salary Remaining : $8,264,516
-Salary Average : $10,500,000
-Salary Average Remaining : $8,264,516
Evgeni Malkin $9,500,000 (2)
-Salary Remaining : $7,477,419
-Salary Average : $9,500,000
-Salary Average Remaining : $7,477,419
Jack Hughes $8,000,000 (3)
-Salary Remaining : $6,296,774
-Salary Average : $8,000,000
-Salary Average Remaining : $6,296,774
Igor Shesterkin $5,666,667 (3)
-Salary Remaining : $4,460,215
-Salary Average : $5,666,667
-Salary Average Remaining : $4,460,215
Darnell Nurse $5,600,000 (2)
-Salary Remaining : $4,407,742
-Salary Average : $5,600,000
-Salary Average Remaining : $4,407,742
Jaden Schwartz $5,500,000 (3)
-Salary Remaining : $4,329,032
-Salary Average : $5,500,000
-Salary Average Remaining : $4,329,032
Jaccob Slavin $5,300,000 (1)
-Salary Remaining : $4,171,613
-Salary Average : $5,300,000
-Salary Average Remaining : $4,171,613
J.T. Miller $5,250,000 (4)
-Salary Remaining : $4,132,258
-Salary Average : $5,250,000
-Salary Average Remaining : $4,132,258
John Marino $4,400,000 (4)
-Salary Remaining : $3,463,226
-Salary Average : $4,400,000
-Salary Average Remaining : $3,463,226
Kevin Shattenkirk $3,926,250 (3)
-Salary Remaining : $3,090,339
-Salary Average : $3,926,250
-Salary Average Remaining : $3,090,339
Mikael Granlund $3,750,000 (1)
-Salary Remaining : $2,951,613
-Salary Average : $3,750,000
-Salary Average Remaining : $2,951,613
Jake DeBrusk $3,675,000 (3)
-Salary Remaining : $2,892,581
-Salary Average : $3,675,000
-Salary Average Remaining : $2,892,581
Neal Pionk $3,000,000 (2)
-Salary Remaining : $2,361,290
-Salary Average : $3,000,000
-Salary Average Remaining : $2,361,290
Zach Parise $2,400,000 (3)
-Salary Remaining : $1,889,032
-Salary Average : $2,400,000
-Salary Average Remaining : $1,889,032
Kaapo Kakko $2,100,000 (3)
-Salary Remaining : $1,652,903
-Salary Average : $2,100,000
-Salary Average Remaining : $1,652,903
Tage Thompson $1,400,000 (1)
-Salary Remaining : $1,101,935
-Salary Average : $1,400,000
-Salary Average Remaining : $1,101,935
Isac Lundestrom $874,125 (3)
-Salary Remaining : $688,021
-Salary Average : $874,125
-Salary Average Remaining : $688,021
Gabriel Vilardi $825,000 (4)
-Salary Remaining : $649,355
-Salary Average : $825,000
-Salary Average Remaining : $649,355
Connor Ingram $750,000 (2)
-Salary Remaining : $590,323
-Salary Average : $750,000
-Salary Average Remaining : $590,323
Total Pro Players20
Salary Commitment
Year 2023 : $93,417,042
Year 2024 : $61,467,042
Year 2025 : $42,617,042
Year 2026 : $10,475,000
Salary Average Commitment
Year 2023 : $93,417,042
Year 2024 : $61,467,042
Year 2025 : $42,617,042
Year 2026 : $10,475,000
Salary Cap with 1 Way Contract
Year 2023 : $93,417,042
Year 2024 : $61,467,042
Year 2025 : $42,617,042
Year 2026 : $10,475,000

Farm Players Salaries

Connor Brown (Out of Payroll) $360,000 (2)
Salary Remaining : $283,355
Salary Average : $360,000
Salary Average Remaining : $283,355
Alexander Kerfoot $350,000 (2)
Salary Remaining : $275,484
Salary Average : $350,000
Salary Average Remaining : $275,484
Jakub Vrana $335,000 (2)
Salary Remaining : $263,677
Salary Average : $335,000
Salary Average Remaining : $263,677
Zach Whitecloud $275,000 (2)
Salary Remaining : $216,452
Salary Average : $275,000
Salary Average Remaining : $216,452
Adam Boqvist $260,000 (4)
Salary Remaining : $204,645
Salary Average : $260,000
Salary Average Remaining : $204,645
Ethan Bear $200,000 (2)
Salary Remaining : $157,419
Salary Average : $200,000
Salary Average Remaining : $157,419
Brendan Lemieux $155,000 (2)
Salary Remaining : $122,000
Salary Average : $155,000
Salary Average Remaining : $122,000
Rudolfs Balcers $155,000 (3)
Salary Remaining : $122,000
Salary Average : $155,000
Salary Average Remaining : $122,000
Bobby Brink $113,750 (3)
Salary Remaining : $89,532
Salary Average : $113,750
Salary Average Remaining : $89,532
Rem Pitlick $110,000 (1)
Salary Remaining : $86,581
Salary Average : $110,000
Salary Average Remaining : $86,581
Jack Johnson $100,000 (3)
Salary Remaining : $78,710
Salary Average : $100,000
Salary Average Remaining : $78,710
Trevor Lewis $100,000 (1)
Salary Remaining : $78,710
Salary Average : $100,000
Salary Average Remaining : $78,710
Jon Merrill $93,750 (1)
Salary Remaining : $73,790
Salary Average : $93,750
Salary Average Remaining : $73,790
Yegor Sharangovich $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Jacob Bryson $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Alexander Kisakov $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Matej Pekar $91,333 (1)
Salary Remaining : $71,888
Salary Average : $76,417
Salary Average Remaining : $60,147
Logan Stanley $90,000 (1)
Salary Remaining : $70,839
Salary Average : $90,000
Salary Average Remaining : $70,839
William Borgen $90,000 (4)
Salary Remaining : $70,839
Salary Average : $90,000
Salary Average Remaining : $70,839
Nolan Foote $86,333 (3)
Salary Remaining : $67,953
Salary Average : $86,333
Salary Average Remaining : $67,953
Kevin Stenlund $85,000 (3)
Salary Remaining : $66,903
Salary Average : $85,000
Salary Average Remaining : $66,903
Curtis Douglas $83,750 (3)
Salary Remaining : $65,919
Salary Average : $83,750
Salary Average Remaining : $65,919
Dylan Ferguson $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Derick Brassard $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Zach Sawchenko $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Aleksi Heponiemi $75,000 (4)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Aaron Dell $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Logan Brown $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players28
Salary Commitment
Year 2023 : $3,861,416
Year 2024 : $2,966,333
Year 2025 : $1,216,333
Year 2026 : $425,000
Salary Average Commitment
Year 2023 : $3,846,500
Year 2024 : $2,966,333
Year 2025 : $1,216,333
Year 2026 : $425,000

Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 6475 - $155 - 6 081 - 93,92%
Level 2: 5375 - $84 - 5 290 - 98,42%
Level 3: 2375 - $66 - 2 368 - 99,69%
Level 4: 4290 - $45 - 4 031 - 93,97%
Luxury : 1000 - $310 - 980 - 97,98%
Total Capacity :19515

Income

Home Games Left32
Average Attendance - %18 750 - 96,08%
Average Income per Game$3,022,232
Year to Date Revenue$27,200,089

Expense

Pro Players Total Salaries$75,399,167
Farm Players Total Salaries$3,025,084
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,710,305
Farm Year To Date Expenses$849,837
Pro Salary Cap To Date$16,071,590
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$96,711,428
Pro Remaining Season Days122
Pro Expenses Per Days$505,801
Pro Estimated Expenses$61,707,722
Farm Remaining Season Days122
Farm Expenses Per Days$25,968
Farm Estimated Expenses$3,168,096
Estimated Season Expenses$64,875,818
Season Salary Cap$75,399,167
Estimate Under Maximum Salary Cap of $93,500,000$18,100,833
Estimate Over Minimum Salary Cap of $70,000,000 $5,399,167
Current Bank Account$35,258,550
Projected Bank Account$67,094,160

Pro Players Salaries

Jack Eichel $10,000,000 (2)
-Salary Remaining : $7,870,968
-Salary Average : $10,000,000
-Salary Average Remaining : $7,870,968
Gustav Nyquist $6,250,000 (2)
-Salary Remaining : $4,919,355
-Salary Average : $6,250,000
-Salary Average Remaining : $4,919,355
Erik Johnson $6,000,000 (1)
-Salary Remaining : $4,722,581
-Salary Average : $6,000,000
-Salary Average Remaining : $4,722,581
Esa Lindell $5,800,000 (2)
-Salary Remaining : $4,565,161
-Salary Average : $5,800,000
-Salary Average Remaining : $4,565,161
Andre Burakovsky $5,500,000 (4)
-Salary Remaining : $4,329,032
-Salary Average : $5,500,000
-Salary Average Remaining : $4,329,032
Cam Talbot $4,916,667 (2)
-Salary Remaining : $3,869,893
-Salary Average : $4,916,667
-Salary Average Remaining : $3,869,893
Tyler Bertuzzi $4,750,000 (2)
-Salary Remaining : $3,738,710
-Salary Average : $4,750,000
-Salary Average Remaining : $3,738,710
Sam Bennett $4,425,000 (3)
-Salary Remaining : $3,482,903
-Salary Average : $4,425,000
-Salary Average Remaining : $3,482,903
Jordan Binnington $4,400,000 (1)
-Salary Remaining : $3,463,226
-Salary Average : $4,400,000
-Salary Average Remaining : $3,463,226
David Savard $4,000,000 (2)
-Salary Remaining : $3,148,387
-Salary Average : $4,000,000
-Salary Average Remaining : $3,148,387
J.T. Compher (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $2,754,839
-Salary Average : $3,500,000
-Salary Average Remaining : $2,754,839
Dylan Strome $3,338,333 (1)
-Salary Remaining : $2,627,591
-Salary Average : $3,338,333
-Salary Average Remaining : $2,627,591
Erik Gudbranson $3,200,000 (2)
-Salary Remaining : $2,518,710
-Salary Average : $3,200,000
-Salary Average Remaining : $2,518,710
Brett Kulak $2,850,000 (2)
-Salary Remaining : $2,243,226
-Salary Average : $2,850,000
-Salary Average Remaining : $2,243,226
Dylan Cozens $1,744,167 (3)
-Salary Remaining : $1,372,828
-Salary Average : $1,744,167
-Salary Average Remaining : $1,372,828
Andreas Athanasiou $1,200,000 (2)
-Salary Remaining : $944,516
-Salary Average : $450,000
-Salary Average Remaining : $354,194
Pavel Dorofeyev $925,000 (1)
-Salary Remaining : $728,065
-Salary Average : $450,000
-Salary Average Remaining : $354,194
J.J. Moser $925,000 (1)
-Salary Remaining : $728,065
-Salary Average : $925,000
-Salary Average Remaining : $728,065
Victor Olofsson $925,000 (1)
-Salary Remaining : $728,065
-Salary Average : $925,000
-Salary Average Remaining : $728,065
Conor Sheary (1 Way Contract) $750,000 (1)
-Salary Remaining : $590,323
-Salary Average : $750,000
-Salary Average Remaining : $590,323
Total Pro Players20
Salary Commitment
Year 2023 : $75,399,167
Year 2024 : $54,635,834
Year 2025 : $11,669,167
Year 2026 : $5,500,000
Salary Average Commitment
Year 2023 : $74,174,167
Year 2024 : $53,885,834
Year 2025 : $11,669,167
Year 2026 : $5,500,000
Salary Cap with 1 Way Contract
Year 2023 : $75,399,167
Year 2024 : $54,635,834
Year 2025 : $11,669,167
Year 2026 : $5,500,000

Farm Players Salaries

Philippe Myers $255,000 (3)
Salary Remaining : $200,710
Salary Average : $255,000
Salary Average Remaining : $200,710
Wyatt Kalynuk $177,500 (1)
Salary Remaining : $139,710
Salary Average : $177,500
Salary Average Remaining : $139,710
Morgan Barron $177,500 (1)
Salary Remaining : $139,710
Salary Average : $177,500
Salary Average Remaining : $139,710
Braden Schneider $132,500 (3)
Salary Remaining : $104,290
Salary Average : $132,500
Salary Average Remaining : $104,290
Nils Hoglander $112,500 (1)
Salary Remaining : $88,548
Salary Average : $89,167
Salary Average Remaining : $70,183
Justus Annunen $105,000 (1)
Salary Remaining : $82,645
Salary Average : $45,000
Salary Average Remaining : $35,419
Connor Zary $103,583 (2)
Salary Remaining : $81,530
Salary Average : $103,583
Salary Average Remaining : $81,530
Henrik Borgstrom $100,000 (3)
Salary Remaining : $78,710
Salary Average : $100,000
Salary Average Remaining : $78,710
Noah Gregor $95,000 (1)
Salary Remaining : $74,774
Salary Average : $95,000
Salary Average Remaining : $74,774
Jonatan Berggren $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Daniel Torgersson $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Ville Koivunen $90,250 (3)
Salary Remaining : $71,035
Salary Average : $90,250
Salary Average Remaining : $71,035
Kevin Bahl $90,250 (1)
Salary Remaining : $71,035
Salary Average : $90,250
Salary Average Remaining : $71,035
Daniil Gushchin $90,250 (3)
Salary Remaining : $71,035
Salary Average : $90,250
Salary Average Remaining : $71,035
Jarred Tinordi $90,000 (1)
Salary Remaining : $70,839
Salary Average : $90,000
Salary Average Remaining : $70,839
Dennis Cholowski $90,000 (1)
Salary Remaining : $70,839
Salary Average : $90,000
Salary Average Remaining : $70,839
Noel Gunler $89,667 (2)
Salary Remaining : $70,576
Salary Average : $89,667
Salary Average Remaining : $70,576
Alec Regula $89,417 (1)
Salary Remaining : $70,380
Salary Average : $89,417
Salary Average Remaining : $70,380
Simon Holmstrom $86,333 (3)
Salary Remaining : $67,953
Salary Average : $86,333
Salary Average Remaining : $67,953
Gustav Lindstrom $85,000 (2)
Salary Remaining : $66,903
Salary Average : $85,000
Salary Average Remaining : $66,903
Vadim Zherenko $84,667 (1)
Salary Remaining : $66,641
Salary Average : $84,667
Salary Average Remaining : $66,641
Seth Barton $83,250 (2)
Salary Remaining : $65,526
Salary Average : $83,250
Salary Average Remaining : $65,526
Carson Meyer $82,000 (2)
Salary Remaining : $64,542
Salary Average : $82,000
Salary Average Remaining : $64,542
Aidan Dudas $79,167 (1)
Salary Remaining : $62,312
Salary Average : $79,167
Salary Average Remaining : $62,312
Michael Amadio $76,250 (2)
Salary Remaining : $60,016
Salary Average : $76,250
Salary Average Remaining : $60,016
Michael Hutchinson (Out of Payroll) $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Jordie Benn $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Victor Mete $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Philipp Kurashev $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Jansen Harkins $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Joey Anderson $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players31
Salary Commitment
Year 2023 : $3,100,084
Year 2024 : $1,609,083
Year 2025 : $1,014,333
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,016,751
Year 2024 : $1,609,083
Year 2025 : $1,014,333
Year 2026 : $0

Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Centre
Level 1: 6200 - $195 - 5 936 - 95,75%
Level 2: 5200 - $115 - 4 894 - 94,12%
Level 3: 2200 - $80 - 2 200 - 100,00%
Level 4: 4052 - $65 - 3 741 - 92,33%
Luxury : 1000 - $287 - 991 - 99,12%
Total Capacity :18652

Income

Home Games Left32
Average Attendance - %17 763 - 95,23%
Average Income per Game$3,611,921
Year to Date Revenue$32,507,286

Expense

Pro Players Total Salaries$82,930,417
Farm Players Total Salaries$3,069,582
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,401,328
Farm Year To Date Expenses$971,709
Pro Salary Cap To Date$17,656,155
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$115,581,461
Pro Remaining Season Days122
Pro Expenses Per Days$557,616
Pro Estimated Expenses$68,029,152
Farm Remaining Season Days122
Farm Expenses Per Days$29,481
Farm Estimated Expenses$3,596,682
Estimated Season Expenses$71,625,834
Season Salary Cap$82,930,417
Estimate Under Maximum Salary Cap of $93,500,000$10,569,583
Estimate Over Minimum Salary Cap of $70,000,000 $12,930,417
Current Bank Account$52,474,209
Projected Bank Account$96,429,836

Pro Players Salaries

Jeff Skinner $11,500,000 (2)
-Salary Remaining : $9,051,613
-Salary Average : $11,500,000
-Salary Average Remaining : $9,051,613
Brent Burns $10,500,000 (2)
-Salary Remaining : $8,264,516
-Salary Average : $10,500,000
-Salary Average Remaining : $8,264,516
Phillip Danault $5,500,000 (4)
-Salary Remaining : $4,329,032
-Salary Average : $5,500,000
-Salary Average Remaining : $4,329,032
Mika Zibanejad $5,350,000 (1)
-Salary Remaining : $4,210,968
-Salary Average : $5,350,000
-Salary Average Remaining : $4,210,968
Paul Stastny $5,250,000 (2)
-Salary Remaining : $4,132,258
-Salary Average : $5,250,000
-Salary Average Remaining : $4,132,258
Nino Niederreiter $5,250,000 (1)
-Salary Remaining : $4,132,258
-Salary Average : $5,250,000
-Salary Average Remaining : $4,132,258
Joel Farabee $5,000,000 (1)
-Salary Remaining : $3,935,484
-Salary Average : $5,000,000
-Salary Average Remaining : $3,935,484
Samuel Girard $5,000,000 (1)
-Salary Remaining : $3,935,484
-Salary Average : $5,000,000
-Salary Average Remaining : $3,935,484
Josh Bailey $5,000,000 (1)
-Salary Remaining : $3,935,484
-Salary Average : $5,000,000
-Salary Average Remaining : $3,935,484
Devon Toews $4,100,000 (2)
-Salary Remaining : $3,227,097
-Salary Average : $4,100,000
-Salary Average Remaining : $3,227,097
Jake Allen $4,000,000 (2)
-Salary Remaining : $3,148,387
-Salary Average : $4,000,000
-Salary Average Remaining : $3,148,387
Marco Scandella $3,275,000 (1)
-Salary Remaining : $2,577,742
-Salary Average : $3,275,000
-Salary Average Remaining : $2,577,742
Dante Fabbro $2,400,000 (1)
-Salary Remaining : $1,889,032
-Salary Average : $2,400,000
-Salary Average Remaining : $1,889,032
Ivan Barbashev $2,250,000 (3)
-Salary Remaining : $1,770,968
-Salary Average : $2,250,000
-Salary Average Remaining : $1,770,968
Anton Forsberg $2,150,000 (2)
-Salary Remaining : $1,692,258
-Salary Average : $2,150,000
-Salary Average Remaining : $1,692,258
Luke Glendening $1,500,000 (2)
-Salary Remaining : $1,180,645
-Salary Average : $1,500,000
-Salary Average Remaining : $1,180,645
Kaiden Guhle $1,283,333 (3)
-Salary Remaining : $1,010,107
-Salary Average : $1,283,333
-Salary Average Remaining : $1,010,107
Wyatt Johnston $1,000,417 (3)
-Salary Remaining : $787,425
-Salary Average : $1,000,417
-Salary Average Remaining : $787,425
Michael Mcleod $975,000 (3)
-Salary Remaining : $767,419
-Salary Average : $975,000
-Salary Average Remaining : $767,419
Luke Evangelista $896,667 (3)
-Salary Remaining : $705,764
-Salary Average : $896,667
-Salary Average Remaining : $705,764
Eric Staal $750,000 (2)
-Salary Remaining : $590,323
-Salary Average : $750,000
-Salary Average Remaining : $590,323
Total Pro Players21
Salary Commitment
Year 2023 : $82,930,417
Year 2024 : $51,655,417
Year 2025 : $11,905,417
Year 2026 : $5,500,000
Salary Average Commitment
Year 2023 : $82,930,417
Year 2024 : $51,655,417
Year 2025 : $11,905,417
Year 2026 : $5,500,000
Salary Cap with 1 Way Contract
Year 2023 : $82,930,417
Year 2024 : $51,655,417
Year 2025 : $11,905,417
Year 2026 : $5,500,000

Farm Players Salaries

Chris Driedger $350,000 (2)
Salary Remaining : $275,484
Salary Average : $350,000
Salary Average Remaining : $275,484
Alex Turcotte $247,500 (1)
Salary Remaining : $194,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Nils Lundkvist $177,500 (3)
Salary Remaining : $139,710
Salary Average : $177,500
Salary Average Remaining : $139,710
Marco Rossi $174,417 (3)
Salary Remaining : $137,283
Salary Average : $174,417
Salary Average Remaining : $137,283
Tyson Jost $167,333 (1)
Salary Remaining : $131,707
Salary Average : $167,333
Salary Average Remaining : $131,707
Garnet Hathaway $150,000 (2)
Salary Remaining : $118,065
Salary Average : $150,000
Salary Average Remaining : $118,065
Ronnie Attard $135,000 (1)
Salary Remaining : $106,258
Salary Average : $135,000
Salary Average Remaining : $106,258
Lassi Thomson $135,000 (1)
Salary Remaining : $106,258
Salary Average : $89,417
Salary Average Remaining : $70,380
Jacob Bernard-Docker $120,833 (3)
Salary Remaining : $95,107
Salary Average : $120,833
Salary Average Remaining : $95,107
Hendrix Lapierre $110,583 (3)
Salary Remaining : $87,040
Salary Average : $110,583
Salary Average Remaining : $87,040
Ryan Dzingel $110,000 (2)
Salary Remaining : $86,581
Salary Average : $110,000
Salary Average Remaining : $86,581
Ryan Carpenter $100,000 (2)
Salary Remaining : $78,710
Salary Average : $100,000
Salary Average Remaining : $78,710
Helge Grans $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Blake McLaughlin $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Samuel Knazko $90,250 (3)
Salary Remaining : $71,035
Salary Average : $90,250
Salary Average Remaining : $71,035
Will Cuylle $90,250 (3)
Salary Remaining : $71,035
Salary Average : $90,250
Salary Average Remaining : $71,035
Vincent Iorio $89,417 (3)
Salary Remaining : $70,380
Salary Average : $89,417
Salary Average Remaining : $70,380
Tyson Foerster $86,333 (3)
Salary Remaining : $67,953
Salary Average : $86,333
Salary Average Remaining : $67,953
Malcolm Subban $85,000 (2)
Salary Remaining : $66,903
Salary Average : $85,000
Salary Average Remaining : $66,903
Tuukka Tieksola $84,333 (3)
Salary Remaining : $66,378
Salary Average : $84,333
Salary Average Remaining : $66,378
Tyler Tucker $80,833 (3)
Salary Remaining : $63,624
Salary Average : $80,833
Salary Average Remaining : $63,624
Matt Irwin $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Louis Domingue $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Greg McKegg $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Carl Grundstrom $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players25
Salary Commitment
Year 2023 : $3,069,582
Year 2024 : $2,309,749
Year 2025 : $1,364,749
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,868,999
Year 2024 : $2,309,749
Year 2025 : $1,364,749
Year 2026 : $0

Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 6000 - $350 - 3 325 - 55,42%
Level 2: 4919 - $300 - 2 705 - 54,99%
Level 3: 1990 - $250 - 1 094 - 54,97%
Level 4: 3900 - $100 - 2 247 - 57,61%
Luxury : 1000 - $500 - 588 - 58,84%
Total Capacity :17809

Income

Home Games Left33
Average Attendance - %9 959 - 55,92%
Average Income per Game$4,123,743
Year to Date Revenue$32,989,941

Expense

Pro Players Total Salaries$78,007,143
Farm Players Total Salaries$5,985,080
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,986,906
Farm Year To Date Expenses$888,480
Pro Salary Cap To Date$18,188,513
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$136,083,507
Pro Remaining Season Days122
Pro Expenses Per Days$522,627
Pro Estimated Expenses$63,760,494
Farm Remaining Season Days122
Farm Expenses Per Days$45,065
Farm Estimated Expenses$5,497,930
Estimated Season Expenses$69,258,424
Season Salary Cap$77,257,143
Estimate Under Maximum Salary Cap of $93,500,000$16,242,857
Estimate Over Minimum Salary Cap of $70,000,000 $7,257,143
Current Bank Account$26,553,877
Projected Bank Account$93,378,960

Pro Players Salaries

Thomas Chabot $8,000,000 (4)
-Salary Remaining : $6,296,774
-Salary Average : $8,000,000
-Salary Average Remaining : $6,296,774
Sean Monahan (Out of Payroll) $7,375,000 (3)
-Salary Remaining : $5,804,839
-Salary Average : $7,375,000
-Salary Average Remaining : $5,804,839
Brayden Point $6,750,000 (3)
-Salary Remaining : $5,312,903
-Salary Average : $6,750,000
-Salary Average Remaining : $5,312,903
Alex DeBrincat $6,400,000 (1)
-Salary Remaining : $5,037,419
-Salary Average : $6,400,000
-Salary Average Remaining : $5,037,419
Matt Dumba $6,000,000 (2)
-Salary Remaining : $4,722,581
-Salary Average : $6,000,000
-Salary Average Remaining : $4,722,581
Jordan Staal $6,000,000 (1)
-Salary Remaining : $4,722,581
-Salary Average : $6,000,000
-Salary Average Remaining : $4,722,581
Jonathan Huberdeau $5,900,000 (4)
-Salary Remaining : $4,643,871
-Salary Average : $5,900,000
-Salary Average Remaining : $4,643,871
Ben Chiarot $5,500,000 (2)
-Salary Remaining : $4,329,032
-Salary Average : $5,500,000
-Salary Average Remaining : $4,329,032
Pierre-Luc Dubois $5,000,000 (1)
-Salary Remaining : $3,935,484
-Salary Average : $5,000,000
-Salary Average Remaining : $3,935,484
Mario Ferraro $3,250,000 (1)
-Salary Remaining : $2,558,065
-Salary Average : $3,250,000
-Salary Average Remaining : $2,558,065
Cole Guttman $2,950,000 (3)
-Salary Remaining : $2,321,935
-Salary Average : $2,950,000
-Salary Average Remaining : $2,321,935
Colton Sissons $2,857,143 (1)
-Salary Remaining : $2,248,848
-Salary Average : $2,857,143
-Salary Average Remaining : $2,248,848
Brandon Carlo $2,850,000 (1)
-Salary Remaining : $2,243,226
-Salary Average : $2,850,000
-Salary Average Remaining : $2,243,226
Joonas Korpisalo $2,800,000 (1)
-Salary Remaining : $2,203,871
-Salary Average : $2,800,000
-Salary Average Remaining : $2,203,871
Erik Haula $2,625,000 (1)
-Salary Remaining : $2,066,129
-Salary Average : $2,625,000
-Salary Average Remaining : $2,066,129
Artturi Lehkonen $2,300,000 (3)
-Salary Remaining : $1,810,323
-Salary Average : $2,300,000
-Salary Average Remaining : $1,810,323
Alexander Wennberg $2,250,000 (2)
-Salary Remaining : $1,770,968
-Salary Average : $2,250,000
-Salary Average Remaining : $1,770,968
Matthew Beniers $1,850,000 (3)
-Salary Remaining : $1,456,129
-Salary Average : $1,850,000
-Salary Average Remaining : $1,456,129
Ilya Samsonov $1,800,000 (4)
-Salary Remaining : $1,416,774
-Salary Average : $1,800,000
-Salary Average Remaining : $1,416,774
Kirill Kaprizov $1,387,500 (1)
-Salary Remaining : $1,092,097
-Salary Average : $1,387,500
-Salary Average Remaining : $1,092,097
Andrew Peeke $787,500 (4)
-Salary Remaining : $619,839
-Salary Average : $787,500
-Salary Average Remaining : $619,839
Gemel Smith (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $590,323
-Salary Average : $750,000
-Salary Average Remaining : $590,323
Total Pro Players22
Salary Commitment
Year 2023 : $85,382,143
Year 2024 : $51,462,500
Year 2025 : $37,712,500
Year 2026 : $16,487,500
Salary Average Commitment
Year 2023 : $85,382,143
Year 2024 : $51,462,500
Year 2025 : $37,712,500
Year 2026 : $16,487,500
Salary Cap with 1 Way Contract
Year 2023 : $84,632,143
Year 2024 : $51,462,500
Year 2025 : $37,712,500
Year 2026 : $16,487,500

Farm Players Salaries

Kailer Yamamoto $3,100,000 (2)
Salary Remaining : $2,440,000
Salary Average : $3,100,000
Salary Average Remaining : $2,440,000
Bowen Byram $339,417 (3)
Salary Remaining : $267,154
Salary Average : $339,417
Salary Average Remaining : $267,154
Elmer Soderblom $292,500 (3)
Salary Remaining : $230,226
Salary Average : $292,500
Salary Average Remaining : $230,226
Nick Blankenburg $282,500 (3)
Salary Remaining : $222,355
Salary Average : $282,500
Salary Average Remaining : $222,355
Mark Kastelic $157,167 (2)
Salary Remaining : $123,705
Salary Average : $157,167
Salary Average Remaining : $123,705
Victor Soderstrom $152,333 (1)
Salary Remaining : $119,901
Salary Average : $152,333
Salary Average Remaining : $119,901
Nick Cicek $122,375 (3)
Salary Remaining : $96,321
Salary Average : $122,375
Salary Average Remaining : $96,321
Nicolas Meloche $95,000 (4)
Salary Remaining : $74,774
Salary Average : $95,000
Salary Average Remaining : $74,774
Valtteri Puustinen $93,750 (2)
Salary Remaining : $73,790
Salary Average : $93,750
Salary Average Remaining : $73,790
William Lockwood $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Karel Vejmelka $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
William Trudeau $91,708 (3)
Salary Remaining : $72,183
Salary Average : $91,708
Salary Average Remaining : $72,183
Egor Afanasyev $90,917 (2)
Salary Remaining : $71,560
Salary Average : $90,917
Salary Average Remaining : $71,560
Nathan Legare $90,500 (3)
Salary Remaining : $71,232
Salary Average : $90,500
Salary Average Remaining : $71,232
Matthew Robertson $89,667 (3)
Salary Remaining : $70,576
Salary Average : $89,667
Salary Average Remaining : $70,576
Danila Klimovich $89,417 (3)
Salary Remaining : $70,380
Salary Average : $89,417
Salary Average Remaining : $70,380
Jesper Boqvist $87,413 (4)
Salary Remaining : $68,802
Salary Average : $87,413
Salary Average Remaining : $68,802
Logan Hutsko $86,750 (2)
Salary Remaining : $68,281
Salary Average : $86,750
Salary Average Remaining : $68,281
Declan Chisholm $82,750 (2)
Salary Remaining : $65,132
Salary Average : $82,750
Salary Average Remaining : $65,132
Paul Cotter $79,667 (3)
Salary Remaining : $62,705
Salary Average : $79,667
Salary Average Remaining : $62,705
Jack Studnicka $76,250 (2)
Salary Remaining : $60,016
Salary Average : $76,250
Salary Average Remaining : $60,016
Ivan Prosvetov $75,000 (4)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Joel L'Esperance $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Daniel Vladar $75,000 (4)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Sean Day $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players25
Salary Commitment
Year 2023 : $5,985,081
Year 2024 : $2,950,247
Year 2025 : $2,052,663
Year 2026 : $332,412
Salary Average Commitment
Year 2023 : $5,985,081
Year 2024 : $2,950,247
Year 2025 : $2,052,663
Year 2026 : $332,412

Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6500 - $175 - 6 066 - 93,33%
Level 2: 5500 - $100 - 5 003 - 90,97%
Level 3: 2500 - $75 - 2 442 - 97,69%
Level 4: 4200 - $50 - 4 025 - 95,84%
Luxury : 1017 - $350 - 980 - 96,33%
Total Capacity :19717

Income

Home Games Left32
Average Attendance - %18 517 - 93,91%
Average Income per Game$3,410,999
Year to Date Revenue$30,698,990

Expense

Pro Players Total Salaries$93,108,033
Farm Players Total Salaries$2,927,704
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,558,736
Farm Year To Date Expenses$949,982
Pro Salary Cap To Date$19,813,566
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,151,964
Pro Remaining Season Days122
Pro Expenses Per Days$623,278
Pro Estimated Expenses$76,039,916
Farm Remaining Season Days122
Farm Expenses Per Days$28,566
Farm Estimated Expenses$3,485,052
Estimated Season Expenses$79,524,968
Season Salary Cap$93,108,033
Estimate Under Maximum Salary Cap of $93,500,000$391,967
Estimate Over Minimum Salary Cap of $70,000,000 $23,108,033
Current Bank Account$30,972,146
Projected Bank Account$60,599,142

Pro Players Salaries

Sebastian Aho $8,454,000 (1)
-Salary Remaining : $6,654,116
-Salary Average : $8,454,000
-Salary Average Remaining : $6,654,116
Brayden Schenn $7,750,000 (2)
-Salary Remaining : $6,100,000
-Salary Average : $7,750,000
-Salary Average Remaining : $6,100,000
Nico Hischier $7,250,000 (2)
-Salary Remaining : $5,706,452
-Salary Average : $7,250,000
-Salary Average Remaining : $5,706,452
William Nylander $6,962,366 (3)
-Salary Remaining : $5,480,056
-Salary Average : $6,962,366
-Salary Average Remaining : $5,480,056
Mark Giordano $6,750,000 (1)
-Salary Remaining : $5,312,903
-Salary Average : $6,750,000
-Salary Average Remaining : $5,312,903
Jason Zucker $6,750,000 (2)
-Salary Remaining : $5,312,903
-Salary Average : $6,750,000
-Salary Average Remaining : $5,312,903
Teuvo Teravainen $6,650,000 (3)
-Salary Remaining : $5,234,194
-Salary Average : $6,650,000
-Salary Average Remaining : $5,234,194
Cam Fowler $6,500,000 (1)
-Salary Remaining : $5,116,129
-Salary Average : $6,500,000
-Salary Average Remaining : $5,116,129
Filip Forsberg $6,000,000 (2)
-Salary Remaining : $4,722,581
-Salary Average : $6,000,000
-Salary Average Remaining : $4,722,581
Jeff Petry $5,500,000 (1)
-Salary Remaining : $4,329,032
-Salary Average : $5,500,000
-Salary Average Remaining : $4,329,032
Juuse Saros $5,000,000 (4)
-Salary Remaining : $3,935,484
-Salary Average : $5,000,000
-Salary Average Remaining : $3,935,484
Patrik Nemeth $4,500,000 (3)
-Salary Remaining : $3,541,935
-Salary Average : $4,500,000
-Salary Average Remaining : $3,541,935
Teddy Blueger $3,200,000 (2)
-Salary Remaining : $2,518,710
-Salary Average : $3,200,000
-Salary Average Remaining : $2,518,710
Gustav Forsling $2,666,667 (3)
-Salary Remaining : $2,098,925
-Salary Average : $2,666,667
-Salary Average Remaining : $2,098,925
Dillon Dube $2,300,000 (2)
-Salary Remaining : $1,810,323
-Salary Average : $2,300,000
-Salary Average Remaining : $1,810,323
Eric Robinson $1,975,000 (2)
-Salary Remaining : $1,554,516
-Salary Average : $1,975,000
-Salary Average Remaining : $1,554,516
Scott Mayfield $1,450,000 (1)
-Salary Remaining : $1,141,290
-Salary Average : $1,450,000
-Salary Average Remaining : $1,141,290
Nick Bjugstad $1,400,000 (2)
-Salary Remaining : $1,101,935
-Salary Average : $1,400,000
-Salary Average Remaining : $1,101,935
Derek Ryan $1,250,000 (1)
-Salary Remaining : $983,871
-Salary Average : $1,250,000
-Salary Average Remaining : $983,871
Kevin Lankinen $800,000 (1)
-Salary Remaining : $629,677
-Salary Average : $800,000
-Salary Average Remaining : $629,677
Total Pro Players20
Salary Commitment
Year 2023 : $93,108,033
Year 2024 : $62,404,033
Year 2025 : $25,779,033
Year 2026 : $5,000,000
Salary Average Commitment
Year 2023 : $93,108,033
Year 2024 : $62,404,033
Year 2025 : $25,779,033
Year 2026 : $5,000,000
Salary Cap with 1 Way Contract
Year 2023 : $93,108,033
Year 2024 : $62,404,033
Year 2025 : $25,779,033
Year 2026 : $5,000,000

Farm Players Salaries

Anton Khudobin $333,333 (1)
Salary Remaining : $262,366
Salary Average : $333,333
Salary Average Remaining : $262,366
Robert Hagg $160,000 (1)
Salary Remaining : $125,935
Salary Average : $160,000
Salary Average Remaining : $125,935
Artemi Knyazev $140,500 (3)
Salary Remaining : $110,587
Salary Average : $140,500
Salary Average Remaining : $110,587
Colin Blackwell $120,000 (1)
Salary Remaining : $94,452
Salary Average : $120,000
Salary Average Remaining : $94,452
Austin Wagner $113,333 (1)
Salary Remaining : $89,204
Salary Average : $113,333
Salary Average Remaining : $89,204
Jett Woo $104,417 (3)
Salary Remaining : $82,186
Salary Average : $104,417
Salary Average Remaining : $82,186
Ben Meyers $103,125 (1)
Salary Remaining : $81,169
Salary Average : $103,125
Salary Average Remaining : $81,169
Samuel Ersson $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Lauri Pajuniemi $92,500 (2)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Carsen Twarynski $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Spencer Stastney (Out of Payroll) $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Santtu Kinnunen $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Michael Kesselring $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Olivier Rodrigue $91,083 (3)
Salary Remaining : $71,691
Salary Average : $91,083
Salary Average Remaining : $71,691
Dylan Garand $90,250 (3)
Salary Remaining : $71,035
Salary Average : $90,250
Salary Average Remaining : $71,035
Alex Steeves $89,667 (2)
Salary Remaining : $70,576
Salary Average : $89,667
Salary Average Remaining : $70,576
Brayden Tracey $89,417 (1)
Salary Remaining : $70,380
Salary Average : $45,000
Salary Average Remaining : $35,419
Kole Lind $87,413 (2)
Salary Remaining : $68,802
Salary Average : $87,413
Salary Average Remaining : $68,802
Leon Gawanke $86,000 (2)
Salary Remaining : $67,690
Salary Average : $86,000
Salary Average Remaining : $67,690
Egor Sokolov $85,000 (2)
Salary Remaining : $66,903
Salary Average : $85,000
Salary Average Remaining : $66,903
Dakota Joshua $82,500 (1)
Salary Remaining : $64,935
Salary Average : $82,500
Salary Average Remaining : $64,935
Blake Murray $79,167 (1)
Salary Remaining : $62,312
Salary Average : $79,167
Salary Average Remaining : $62,312
Kyle Capobianco $77,500 (1)
Salary Remaining : $61,000
Salary Average : $77,500
Salary Average Remaining : $61,000
Andrew Agozzino $77,500 (1)
Salary Remaining : $61,000
Salary Average : $77,500
Salary Average Remaining : $61,000
Julien Gauthier $77,500 (1)
Salary Remaining : $61,000
Salary Average : $77,500
Salary Average Remaining : $61,000
Adam Ruzicka $76,250 (2)
Salary Remaining : $60,016
Salary Average : $76,250
Salary Average Remaining : $60,016
Chase De Leo $76,250 (1)
Salary Remaining : $60,016
Salary Average : $76,250
Salary Average Remaining : $60,016
Xavier Simoneau $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Justin Bailey $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Keaton Middleton $75,000 (4)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players30
Salary Commitment
Year 2023 : $3,020,205
Year 2024 : $1,278,080
Year 2025 : $761,250
Year 2026 : $75,000
Salary Average Commitment
Year 2023 : $2,975,787
Year 2024 : $1,278,080
Year 2025 : $761,250
Year 2026 : $75,000

Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6024 - $125 - 6 018 - 99,90%
Level 2: 5024 - $80 - 5 024 - 100,00%
Level 3: 2024 - $50 - 2 024 - 100,00%
Level 4: 4024 - $25 - 4 024 - 100,00%
Luxury : 1000 - $180 - 1 000 - 100,00%
Total Capacity :18096

Income

Home Games Left32
Average Attendance - %18 090 - 99,97%
Average Income per Game$2,288,616
Year to Date Revenue$20,597,546

Expense

Pro Players Total Salaries$90,854,000
Farm Players Total Salaries$3,797,414
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,591,055
Farm Year To Date Expenses$913,283
Pro Salary Cap To Date$19,058,787
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$73,235,719
Pro Remaining Season Days122
Pro Expenses Per Days$602,284
Pro Estimated Expenses$73,478,648
Farm Remaining Season Days122
Farm Expenses Per Days$27,725
Farm Estimated Expenses$3,382,450
Estimated Season Expenses$76,861,098
Season Salary Cap$90,854,000
Estimate Under Maximum Salary Cap of $93,500,000$2,646,000
Estimate Over Minimum Salary Cap of $70,000,000 $20,854,000
Current Bank Account$34,958,997
Projected Bank Account$31,333,618

Pro Players Salaries

Blake Wheeler $9,125,000 (2)
-Salary Remaining : $7,182,258
-Salary Average : $9,125,000
-Salary Average Remaining : $7,182,258
Quinn Hughes $7,850,000 (3)
-Salary Remaining : $6,178,710
-Salary Average : $7,850,000
-Salary Average Remaining : $6,178,710
Joe Pavelski $7,250,000 (3)
-Salary Remaining : $5,706,452
-Salary Average : $7,250,000
-Salary Average Remaining : $5,706,452
Matthew Tkachuk $7,000,000 (2)
-Salary Remaining : $5,509,677
-Salary Average : $7,000,000
-Salary Average Remaining : $5,509,677
Johnny Gaudreau $6,750,000 (1)
-Salary Remaining : $5,312,903
-Salary Average : $6,750,000
-Salary Average Remaining : $5,312,903
Shea Theodore $6,450,000 (3)
-Salary Remaining : $5,076,774
-Salary Average : $6,450,000
-Salary Average Remaining : $5,076,774
John Gibson $6,400,000 (1)
-Salary Remaining : $5,037,419
-Salary Average : $6,400,000
-Salary Average Remaining : $5,037,419
Ondrej Palat $5,300,000 (2)
-Salary Remaining : $4,171,613
-Salary Average : $5,300,000
-Salary Average Remaining : $4,171,613
Tyler Toffoli (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $3,935,484
-Salary Average : $5,000,000
-Salary Average Remaining : $3,935,484
Josh Manson $4,600,000 (2)
-Salary Remaining : $3,620,645
-Salary Average : $4,600,000
-Salary Average Remaining : $3,620,645
Nazem Kadri $4,500,000 (2)
-Salary Remaining : $3,541,935
-Salary Average : $4,500,000
-Salary Average Remaining : $3,541,935
Carter Hart $3,979,000 (1)
-Salary Remaining : $3,131,858
-Salary Average : $3,979,000
-Salary Average Remaining : $3,131,858
Radek Faksa $3,500,000 (3)
-Salary Remaining : $2,754,839
-Salary Average : $3,500,000
-Salary Average Remaining : $2,754,839
Ryan Lindgren $3,000,000 (4)
-Salary Remaining : $2,361,290
-Salary Average : $3,000,000
-Salary Average Remaining : $2,361,290
Dmitry Kulikov $2,250,000 (1)
-Salary Remaining : $1,770,968
-Salary Average : $2,250,000
-Salary Average Remaining : $1,770,968
Tomas Nosek $2,000,000 (3)
-Salary Remaining : $1,574,194
-Salary Average : $2,000,000
-Salary Average Remaining : $1,574,194
Owen Power $1,850,000 (3)
-Salary Remaining : $1,456,129
-Salary Average : $1,850,000
-Salary Average Remaining : $1,456,129
Anton Lundell $1,775,000 (3)
-Salary Remaining : $1,397,097
-Salary Average : $1,775,000
-Salary Average Remaining : $1,397,097
William Carrier $1,400,000 (2)
-Salary Remaining : $1,101,935
-Salary Average : $1,400,000
-Salary Average Remaining : $1,101,935
Rafael Harvey-Pinard $875,000 (1)
-Salary Remaining : $688,710
-Salary Average : $450,000
-Salary Average Remaining : $354,194
Total Pro Players20
Salary Commitment
Year 2023 : $90,854,000
Year 2024 : $70,600,000
Year 2025 : $33,675,000
Year 2026 : $3,000,000
Salary Average Commitment
Year 2023 : $90,429,000
Year 2024 : $70,600,000
Year 2025 : $33,675,000
Year 2026 : $3,000,000
Salary Cap with 1 Way Contract
Year 2023 : $90,854,000
Year 2024 : $70,600,000
Year 2025 : $33,675,000
Year 2026 : $3,000,000

Farm Players Salaries

Nicolas Hague $229,415 (4)
Salary Remaining : $180,572
Salary Average : $229,415
Salary Average Remaining : $180,572
Alexander Holtz $177,500 (1)
Salary Remaining : $139,710
Salary Average : $92,500
Salary Average Remaining : $72,806
Jamie Drysdale $177,500 (1)
Salary Remaining : $139,710
Salary Average : $177,500
Salary Average Remaining : $139,710
Ryan Reaves $175,000 (1)
Salary Remaining : $137,742
Salary Average : $175,000
Salary Average Remaining : $137,742
Alex Newhook (Out of Payroll) $149,167 (1)
Salary Remaining : $117,409
Salary Average : $149,167
Salary Average Remaining : $117,409
Mack Guzda $145,833 (3)
Salary Remaining : $114,785
Salary Average : $145,833
Salary Average Remaining : $114,785
Keegan Kolesar $140,000 (3)
Salary Remaining : $110,194
Salary Average : $140,000
Salary Average Remaining : $110,194
Jesper Wallstedt $135,000 (3)
Salary Remaining : $106,258
Salary Average : $135,000
Salary Average Remaining : $106,258
Chaz Lucius $132,500 (3)
Salary Remaining : $104,290
Salary Average : $132,500
Salary Average Remaining : $104,290
Cam York $130,833 (1)
Salary Remaining : $102,978
Salary Average : $130,833
Salary Average Remaining : $102,978
Brad Lambert $120,000 (3)
Salary Remaining : $94,452
Salary Average : $120,000
Salary Average Remaining : $94,452
Trent Frederic $113,750 (1)
Salary Remaining : $89,532
Salary Average : $113,750
Salary Average Remaining : $89,532
Dylan Gambrell $110,000 (3)
Salary Remaining : $86,581
Salary Average : $110,000
Salary Average Remaining : $86,581
Nicolas Deslauriers $100,000 (2)
Salary Remaining : $78,710
Salary Average : $100,000
Salary Average Remaining : $78,710
Charlie Lindgren $100,000 (2)
Salary Remaining : $78,710
Salary Average : $100,000
Salary Average Remaining : $78,710
Zack MacEwen $98,750 (3)
Salary Remaining : $77,726
Salary Average : $98,750
Salary Average Remaining : $77,726
Adam Klapka $95,750 (3)
Salary Remaining : $75,365
Salary Average : $95,750
Salary Average Remaining : $75,365
Simon Benoit $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
John-Jason Peterka $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Tim Berni $92,500 (2)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Emil Heineman $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Lukas Dostal $91,083 (1)
Salary Remaining : $71,691
Salary Average : $45,000
Salary Average Remaining : $35,419
Eemil Viro $90,250 (3)
Salary Remaining : $71,035
Salary Average : $90,250
Salary Average Remaining : $71,035
Aatu Raty $90,250 (3)
Salary Remaining : $71,035
Salary Average : $90,250
Salary Average Remaining : $71,035
Kurtis MacDermid $87,500 (2)
Salary Remaining : $68,871
Salary Average : $87,500
Salary Average Remaining : $68,871
Jakub Lauko $87,167 (3)
Salary Remaining : $68,609
Salary Average : $87,167
Salary Average Remaining : $68,609
Jakob Pelletier $86,333 (3)
Salary Remaining : $67,953
Salary Average : $86,333
Salary Average Remaining : $67,953
Samuel Poulin $86,333 (2)
Salary Remaining : $67,953
Salary Average : $86,333
Salary Average Remaining : $67,953
Caleb Jones $85,000 (3)
Salary Remaining : $66,903
Salary Average : $85,000
Salary Average Remaining : $66,903
Mikko Kokkonen $84,667 (3)
Salary Remaining : $66,641
Salary Average : $84,667
Salary Average Remaining : $66,641
Martin Chromiak $82,000 (3)
Salary Remaining : $64,542
Salary Average : $82,000
Salary Average Remaining : $64,542
Alex Belzile $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Matthew Highmore $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Dillon Heatherington $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Corey Perry $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Austin Poganski $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players36
Salary Commitment
Year 2023 : $3,946,581
Year 2024 : $2,689,248
Year 2025 : $2,072,915
Year 2026 : $229,415
Salary Average Commitment
Year 2023 : $3,815,498
Year 2024 : $2,689,248
Year 2025 : $2,072,915
Year 2026 : $229,415

Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6295 - $175 - 6 205 - 98,56%
Level 2: 4295 - $125 - 4 295 - 100,00%
Level 3: 2295 - $100 - 2 293 - 99,93%
Level 4: 3289 - $75 - 3 178 - 96,64%
Luxury : 1000 - $250 - 997 - 99,69%
Total Capacity :17174

Income

Home Games Left32
Average Attendance - %16 968 - 98,80%
Average Income per Game$2,550,632
Year to Date Revenue$22,955,690

Expense

Pro Players Total Salaries$85,734,722
Farm Players Total Salaries$3,324,384
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,859,650
Farm Year To Date Expenses$923,596
Pro Salary Cap To Date$17,220,935
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$81,620,231
Pro Remaining Season Days122
Pro Expenses Per Days$572,482
Pro Estimated Expenses$69,842,804
Farm Remaining Season Days122
Farm Expenses Per Days$27,899
Farm Estimated Expenses$3,403,678
Estimated Season Expenses$73,246,482
Season Salary Cap$85,734,722
Estimate Under Maximum Salary Cap of $93,500,000$7,765,278
Estimate Over Minimum Salary Cap of $70,000,000 $15,734,722
Current Bank Account$58,819,594
Projected Bank Account$67,193,343

Pro Players Salaries

Jonathan Toews $10,500,000 (1)
-Salary Remaining : $8,264,516
-Salary Average : $10,500,000
-Salary Average Remaining : $8,264,516
Mark Stone $9,500,000 (2)
-Salary Remaining : $7,477,419
-Salary Average : $9,500,000
-Salary Average Remaining : $7,477,419
Joshua Norris $7,950,000 (1)
-Salary Remaining : $6,257,419
-Salary Average : $7,950,000
-Salary Average Remaining : $6,257,419
James van Riemsdyk $7,000,000 (1)
-Salary Remaining : $5,509,677
-Salary Average : $7,000,000
-Salary Average Remaining : $5,509,677
Adrian Kempe $5,500,000 (4)
-Salary Remaining : $4,329,032
-Salary Average : $5,500,000
-Salary Average Remaining : $4,329,032
Brady Skjei $5,250,000 (3)
-Salary Remaining : $4,132,258
-Salary Average : $5,250,000
-Salary Average Remaining : $4,132,258
Jakob Silfverberg $5,250,000 (1)
-Salary Remaining : $4,132,258
-Salary Average : $5,250,000
-Salary Average Remaining : $4,132,258
Hampus Lindholm $5,205,556 (1)
-Salary Remaining : $4,097,276
-Salary Average : $5,205,556
-Salary Average Remaining : $4,097,276
Rickard Rakell $5,000,000 (3)
-Salary Remaining : $3,935,484
-Salary Average : $5,000,000
-Salary Average Remaining : $3,935,484
Damon Severson $4,166,666 (1)
-Salary Remaining : $3,279,569
-Salary Average : $4,166,666
-Salary Average Remaining : $3,279,569
Noah Dobson $4,000,000 (3)
-Salary Remaining : $3,148,387
-Salary Average : $4,000,000
-Salary Average Remaining : $3,148,387
Robert Thomas $2,800,000 (3)
-Salary Remaining : $2,203,871
-Salary Average : $2,800,000
-Salary Average Remaining : $2,203,871
Chandler Stephenson $2,750,000 (1)
-Salary Remaining : $2,164,516
-Salary Average : $2,750,000
-Salary Average Remaining : $2,164,516
Alexandar Georgiev $2,425,000 (1)
-Salary Remaining : $1,908,710
-Salary Average : $2,425,000
-Salary Average Remaining : $1,908,710
Justin Holl $2,000,000 (3)
-Salary Remaining : $1,574,194
-Salary Average : $2,000,000
-Salary Average Remaining : $1,574,194
Kirill Marchenko $1,562,500 (1)
-Salary Remaining : $1,229,839
-Salary Average : $1,562,500
-Salary Average Remaining : $1,229,839
Matthew Boldy $1,325,000 (3)
-Salary Remaining : $1,042,903
-Salary Average : $1,325,000
-Salary Average Remaining : $1,042,903
Jeremy Swayman $1,050,000 (1)
-Salary Remaining : $826,452
-Salary Average : $1,050,000
-Salary Average Remaining : $826,452
Derek Forbort $1,000,000 (1)
-Salary Remaining : $787,097
-Salary Average : $1,000,000
-Salary Average Remaining : $787,097
Nico Sturm $750,000 (1)
-Salary Remaining : $590,323
-Salary Average : $750,000
-Salary Average Remaining : $590,323
Jimmy Vesey $750,000 (3)
-Salary Remaining : $590,323
-Salary Average : $750,000
-Salary Average Remaining : $590,323
Total Pro Players21
Salary Commitment
Year 2023 : $85,734,722
Year 2024 : $36,125,000
Year 2025 : $26,625,000
Year 2026 : $5,500,000
Salary Average Commitment
Year 2023 : $85,734,722
Year 2024 : $36,125,000
Year 2025 : $26,625,000
Year 2026 : $5,500,000
Salary Cap with 1 Way Contract
Year 2023 : $85,734,722
Year 2024 : $36,125,000
Year 2025 : $26,625,000
Year 2026 : $5,500,000

Farm Players Salaries

Henri Jokiharju $250,000 (2)
Salary Remaining : $196,774
Salary Average : $250,000
Salary Average Remaining : $196,774
Simon Edvinsson $177,500 (3)
Salary Remaining : $139,710
Salary Average : $177,500
Salary Average Remaining : $139,710
Michael Anderson $177,500 (1)
Salary Remaining : $139,710
Salary Average : $45,000
Salary Average Remaining : $35,419
William Eklund $174,417 (3)
Salary Remaining : $137,283
Salary Average : $174,417
Salary Average Remaining : $137,283
Yegor Chinakhov $157,500 (2)
Salary Remaining : $123,968
Salary Average : $157,500
Salary Average Remaining : $123,968
Jack Rathbone $149,167 (1)
Salary Remaining : $117,409
Salary Average : $149,167
Salary Average Remaining : $117,409
Fabian Lysell $106,500 (1)
Salary Remaining : $83,826
Salary Average : $106,500
Salary Average Remaining : $83,826
Rasmus Kupari $105,083 (1)
Salary Remaining : $82,711
Salary Average : $105,083
Salary Average Remaining : $82,711
Nils Aman $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Alex Beaucage $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Samuel Bolduc $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Matthew Kessel $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Nick Perbix $92,500 (2)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Jacob Christiansen $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Samuel Walker $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
William Dufour $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Daniil Tarasov $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Raphael Lavoie $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Jordan Spence $91,917 (1)
Salary Remaining : $72,347
Salary Average : $91,917
Salary Average Remaining : $72,347
Benoit-Olivier Groulx $91,083 (1)
Salary Remaining : $71,691
Salary Average : $91,083
Salary Average Remaining : $71,691
Oskar Olausson $89,417 (1)
Salary Remaining : $70,380
Salary Average : $89,417
Salary Average Remaining : $70,380
Cody Glass $87,413 (2)
Salary Remaining : $68,802
Salary Average : $87,413
Salary Average Remaining : $68,802
Axel Andersson $87,167 (1)
Salary Remaining : $68,609
Salary Average : $87,167
Salary Average Remaining : $68,609
Tristen Robins $86,333 (1)
Salary Remaining : $67,953
Salary Average : $86,333
Salary Average Remaining : $67,953
Nikolai Knyzhov $85,000 (1)
Salary Remaining : $66,903
Salary Average : $85,000
Salary Average Remaining : $66,903
Vasili Ponomaryov $83,000 (2)
Salary Remaining : $65,329
Salary Average : $83,000
Salary Average Remaining : $65,329
Walker Duehr $82,500 (1)
Salary Remaining : $64,935
Salary Average : $82,500
Salary Average Remaining : $64,935
Jeremie Poirier $82,333 (3)
Salary Remaining : $64,804
Salary Average : $82,333
Salary Average Remaining : $64,804
Mikhail Abramov $80,944 (1)
Salary Remaining : $63,711
Salary Average : $80,944
Salary Average Remaining : $63,711
Arturs Silovs $79,611 (1)
Salary Remaining : $62,662
Salary Average : $79,611
Salary Average Remaining : $62,662
Yegor Zamula (Out of Payroll) $78,667 (1)
Salary Remaining : $61,918
Salary Average : $78,667
Salary Average Remaining : $61,918
Jonas Johansson $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players32
Salary Commitment
Year 2023 : $3,403,051
Year 2024 : $1,364,663
Year 2025 : $694,250
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,270,551
Year 2024 : $1,364,663
Year 2025 : $694,250
Year 2026 : $0

Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6325 - $160 - 6 126 - 96,85%
Level 2: 5325 - $125 - 4 759 - 89,37%
Level 3: 2325 - $80 - 2 297 - 98,80%
Level 4: 4314 - $60 - 3 907 - 90,58%
Luxury : 1000 - $300 - 985 - 98,48%
Total Capacity :19289

Income

Home Games Left32
Average Attendance - %18 074 - 93,70%
Average Income per Game$3,410,092
Year to Date Revenue$30,690,827

Expense

Pro Players Total Salaries$89,816,249
Farm Players Total Salaries$2,321,002
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,497,075
Farm Year To Date Expenses$727,386
Pro Salary Cap To Date$18,645,473
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$109,122,940
Pro Remaining Season Days122
Pro Expenses Per Days$605,266
Pro Estimated Expenses$73,842,452
Farm Remaining Season Days122
Farm Expenses Per Days$21,426
Farm Estimated Expenses$2,613,972
Estimated Season Expenses$76,456,424
Season Salary Cap$89,816,249
Estimate Under Maximum Salary Cap of $93,500,000$3,683,751
Estimate Over Minimum Salary Cap of $70,000,000 $19,816,249
Current Bank Account$94,606,861
Projected Bank Account$127,273,377

Pro Players Salaries

John Tavares (Out of Payroll) $11,000,000 (2)
-Salary Remaining : $8,658,065
-Salary Average : $11,000,000
-Salary Average Remaining : $8,658,065
Miro Heiskanen $8,450,000 (2)
-Salary Remaining : $6,650,968
-Salary Average : $8,450,000
-Salary Average Remaining : $6,650,968
Brock Nelson $7,250,000 (1)
-Salary Remaining : $5,706,452
-Salary Average : $7,250,000
-Salary Average Remaining : $5,706,452
Mathew Barzal $7,000,000 (4)
-Salary Remaining : $5,509,677
-Salary Average : $7,000,000
-Salary Average Remaining : $5,509,677
Dougie Hamilton $5,750,000 (1)
-Salary Remaining : $4,525,806
-Salary Average : $5,750,000
-Salary Average Remaining : $4,525,806
Bryan Rust $5,625,000 (2)
-Salary Remaining : $4,427,419
-Salary Average : $5,625,000
-Salary Average Remaining : $4,427,419
Tom Wilson $5,166,666 (1)
-Salary Remaining : $4,066,666
-Salary Average : $5,166,666
-Salary Average Remaining : $4,066,666
Thatcher Demko $5,000,000 (4)
-Salary Remaining : $3,935,484
-Salary Average : $5,000,000
-Salary Average Remaining : $3,935,484
Drake Batherson $4,975,000 (1)
-Salary Remaining : $3,915,806
-Salary Average : $4,975,000
-Salary Average Remaining : $3,915,806
Alex Tuch $4,750,000 (3)
-Salary Remaining : $3,738,710
-Salary Average : $4,750,000
-Salary Average Remaining : $3,738,710
Anthony Beauvillier $4,150,000 (3)
-Salary Remaining : $3,266,452
-Salary Average : $4,150,000
-Salary Average Remaining : $3,266,452
Joel Edmundson $3,500,000 (1)
-Salary Remaining : $2,754,839
-Salary Average : $3,500,000
-Salary Average Remaining : $2,754,839
Andrei Vasilevskiy $3,500,000 (1)
-Salary Remaining : $2,754,839
-Salary Average : $3,500,000
-Salary Average Remaining : $2,754,839
Scott Laughton $2,300,000 (1)
-Salary Remaining : $1,810,323
-Salary Average : $2,300,000
-Salary Average Remaining : $1,810,323
Ryan Pulock $2,000,000 (1)
-Salary Remaining : $1,574,194
-Salary Average : $2,000,000
-Salary Average Remaining : $1,574,194
Trevor Zegras $1,775,000 (3)
-Salary Remaining : $1,397,097
-Salary Average : $1,775,000
-Salary Average Remaining : $1,397,097
Austin Watson $1,506,250 (2)
-Salary Remaining : $1,185,565
-Salary Average : $1,506,250
-Salary Average Remaining : $1,185,565
Travis Hamonic $1,250,000 (2)
-Salary Remaining : $983,871
-Salary Average : $1,250,000
-Salary Average Remaining : $983,871
Alexander Romanov $1,177,500 (1)
-Salary Remaining : $926,806
-Salary Average : $894,167
-Salary Average Remaining : $703,796
Philip Tomasino $1,005,000 (4)
-Salary Remaining : $791,032
-Salary Average : $1,005,000
-Salary Average Remaining : $791,032
Matthew Benning $1,000,000 (2)
-Salary Remaining : $787,097
-Salary Average : $1,000,000
-Salary Average Remaining : $787,097
Calen Addison $910,833 (3)
-Salary Remaining : $716,914
-Salary Average : $910,833
-Salary Average Remaining : $716,914
Nicolas Petan $775,000 (2)
-Salary Remaining : $610,000
-Salary Average : $775,000
-Salary Average Remaining : $610,000
Total Pro Players23
Salary Commitment
Year 2023 : $89,816,249
Year 2024 : $54,197,083
Year 2025 : $24,590,833
Year 2026 : $13,005,000
Salary Average Commitment
Year 2023 : $89,532,916
Year 2024 : $54,197,083
Year 2025 : $24,590,833
Year 2026 : $13,005,000
Salary Cap with 1 Way Contract
Year 2023 : $89,816,249
Year 2024 : $54,197,083
Year 2025 : $24,590,833
Year 2026 : $13,005,000

Farm Players Salaries

Owen Tippett $159,667 (2)
Salary Remaining : $125,673
Salary Average : $159,667
Salary Average Remaining : $125,673
Dylan Holloway $144,167 (3)
Salary Remaining : $113,473
Salary Average : $144,167
Salary Average Remaining : $113,473
Haydn Fleury $130,000 (3)
Salary Remaining : $102,323
Salary Average : $130,000
Salary Average Remaining : $102,323
Colin White $120,000 (4)
Salary Remaining : $94,452
Salary Average : $120,000
Salary Average Remaining : $94,452
Jesse Puljujarvi $117,500 (1)
Salary Remaining : $92,484
Salary Average : $117,500
Salary Average Remaining : $92,484
Corson Ceulemans $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Jasper Weatherby $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
John Beecher $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Emil Bemstrom $90,000 (2)
Salary Remaining : $70,839
Salary Average : $90,000
Salary Average Remaining : $70,839
Jonas Rondbjerg $90,000 (1)
Salary Remaining : $70,839
Salary Average : $80,667
Salary Average Remaining : $63,493
Nathan Schnarr $89,417 (1)
Salary Remaining : $70,380
Salary Average : $89,417
Salary Average Remaining : $70,380
Johnathan Kovacevic $89,167 (3)
Salary Remaining : $70,183
Salary Average : $89,167
Salary Average Remaining : $70,183
Ridly Greig $86,333 (3)
Salary Remaining : $67,953
Salary Average : $86,333
Salary Average Remaining : $67,953
Mattias Norlinder $85,917 (3)
Salary Remaining : $67,625
Salary Average : $85,917
Salary Average Remaining : $67,625
Jamieson Rees $83,917 (3)
Salary Remaining : $66,051
Salary Average : $83,917
Salary Average Remaining : $66,051
Filip Gustavsson $78,750 (3)
Salary Remaining : $61,984
Salary Average : $78,750
Salary Average Remaining : $61,984
Joel Teasdale $78,667 (1)
Salary Remaining : $61,918
Salary Average : $78,667
Salary Average Remaining : $61,918
Matt Nieto $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Anthony Stolarz $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Mitchell Vande Sompel $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Parker Wotherspoon $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Jaret Anderson-Dolan $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Curtis Lazar $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Madison Bowey (Out of Payroll) $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Riley Tufte $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Adam Brooks $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players26
Salary Commitment
Year 2023 : $2,396,002
Year 2024 : $1,570,418
Year 2025 : $1,245,751
Year 2026 : $120,000
Salary Average Commitment
Year 2023 : $2,386,669
Year 2024 : $1,570,418
Year 2025 : $1,245,751
Year 2026 : $120,000

Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 5842 - $350 - 3 154 - 53,99%
Level 2: 3842 - $230 - 2 777 - 72,27%
Level 3: 2842 - $180 - 1 421 - 50,00%
Level 4: 3842 - $100 - 2 203 - 57,34%
Luxury : 1000 - $500 - 597 - 59,71%
Total Capacity :17368

Income

Home Games Left33
Average Attendance - %10 152 - 58,45%
Average Income per Game$3,750,535
Year to Date Revenue$30,004,278

Expense

Pro Players Total Salaries$90,133,174
Farm Players Total Salaries$2,512,708
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,387,057
Farm Year To Date Expenses$716,015
Pro Salary Cap To Date$18,748,342
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$123,767,647
Pro Remaining Season Days122
Pro Expenses Per Days$600,859
Pro Estimated Expenses$73,304,798
Farm Remaining Season Days122
Farm Expenses Per Days$22,663
Farm Estimated Expenses$2,764,886
Estimated Season Expenses$76,069,684
Season Salary Cap$90,133,174
Estimate Under Maximum Salary Cap of $93,500,000$3,366,826
Estimate Over Minimum Salary Cap of $70,000,000 $20,133,174
Current Bank Account$30,122,123
Projected Bank Account$77,820,086

Pro Players Salaries

Marc-Andre Fleury $9,500,000 (2)
-Salary Remaining : $7,477,419
-Salary Average : $9,500,000
-Salary Average Remaining : $7,477,419
Brady Tkachuk $8,330,674 (3)
-Salary Remaining : $6,557,047
-Salary Average : $8,330,674
-Salary Average Remaining : $6,557,047
Marc-Edouard Vlasic $7,050,000 (1)
-Salary Remaining : $5,549,032
-Salary Average : $7,050,000
-Salary Average Remaining : $5,549,032
Boone Jenner $6,250,000 (2)
-Salary Remaining : $4,919,355
-Salary Average : $6,250,000
-Salary Average Remaining : $4,919,355
Josh Anderson $6,000,000 (2)
-Salary Remaining : $4,722,581
-Salary Average : $6,000,000
-Salary Average Remaining : $4,722,581
Nate Schmidt $5,950,000 (1)
-Salary Remaining : $4,683,226
-Salary Average : $5,950,000
-Salary Average Remaining : $4,683,226
Nick Schmaltz $5,850,000 (3)
-Salary Remaining : $4,604,516
-Salary Average : $5,850,000
-Salary Average Remaining : $4,604,516
Kevin Fiala $5,100,000 (3)
-Salary Remaining : $4,014,194
-Salary Average : $5,100,000
-Salary Average Remaining : $4,014,194
Dmitry Orlov $5,100,000 (4)
-Salary Remaining : $4,014,194
-Salary Average : $5,100,000
-Salary Average Remaining : $4,014,194
Tyson Barrie $4,500,000 (2)
-Salary Remaining : $3,541,935
-Salary Average : $4,500,000
-Salary Average Remaining : $3,541,935
Brett Pesce $4,025,000 (2)
-Salary Remaining : $3,168,065
-Salary Average : $4,025,000
-Salary Average Remaining : $3,168,065
Tim Stutzle $3,425,000 (4)
-Salary Remaining : $2,695,806
-Salary Average : $3,425,000
-Salary Average Remaining : $2,695,806
Adam Lowry $3,312,500 (2)
-Salary Remaining : $2,607,258
-Salary Average : $3,312,500
-Salary Average Remaining : $2,607,258
Pavel Buchnevich $3,250,000 (2)
-Salary Remaining : $2,558,065
-Salary Average : $3,250,000
-Salary Average Remaining : $2,558,065
Jared McCann (1 Way Contract) $2,940,000 (3)
-Salary Remaining : $2,314,065
-Salary Average : $2,940,000
-Salary Average Remaining : $2,314,065
Brock McGinn $2,100,000 (1)
-Salary Remaining : $1,652,903
-Salary Average : $2,100,000
-Salary Average Remaining : $1,652,903
Yakov Trenin $1,700,000 (4)
-Salary Remaining : $1,338,065
-Salary Average : $1,700,000
-Salary Average Remaining : $1,338,065
Derek Grant $1,625,000 (1)
-Salary Remaining : $1,279,032
-Salary Average : $1,625,000
-Salary Average Remaining : $1,279,032
Adam Pelech $1,600,000 (1)
-Salary Remaining : $1,259,355
-Salary Average : $1,600,000
-Salary Average Remaining : $1,259,355
K'Andre Miller $1,275,000 (1)
-Salary Remaining : $1,003,548
-Salary Average : $1,275,000
-Salary Average Remaining : $1,003,548
Alex Lyon $1,250,000 (2)
-Salary Remaining : $983,871
-Salary Average : $1,250,000
-Salary Average Remaining : $983,871
Total Pro Players21
Salary Commitment
Year 2023 : $90,133,174
Year 2024 : $70,533,174
Year 2025 : $32,445,674
Year 2026 : $10,225,000
Salary Average Commitment
Year 2023 : $90,133,174
Year 2024 : $70,533,174
Year 2025 : $32,445,674
Year 2026 : $10,225,000
Salary Cap with 1 Way Contract
Year 2023 : $90,133,174
Year 2024 : $70,533,174
Year 2025 : $32,445,674
Year 2026 : $10,225,000

Farm Players Salaries

Jake Bean $233,333 (3)
Salary Remaining : $183,656
Salary Average : $233,333
Salary Average Remaining : $183,656
Eeli Tolvanen $145,000 (1)
Salary Remaining : $114,129
Salary Average : $145,000
Salary Average Remaining : $114,129
Seth Jarvis $142,500 (1)
Salary Remaining : $112,161
Salary Average : $142,500
Salary Average Remaining : $112,161
Arber Xhekaj $132,833 (3)
Salary Remaining : $104,553
Salary Average : $132,833
Salary Average Remaining : $104,553
Joseph Veleno $121,292 (2)
Salary Remaining : $95,468
Salary Average : $121,292
Salary Average Remaining : $95,468
Klim Kostin $107,583 (3)
Salary Remaining : $84,678
Salary Average : $107,583
Salary Average Remaining : $84,678
Cole Schwindt $92,500 (1)
Salary Remaining : $72,806
Salary Average : $87,000
Salary Average Remaining : $68,477
Carter Savoie $92,500 (4)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Oskari Laaksonen $92,500 (1)
Salary Remaining : $72,806
Salary Average : $85,333
Salary Average Remaining : $67,166
Graeme Clarke $92,500 (1)
Salary Remaining : $72,806
Salary Average : $85,083
Salary Average Remaining : $66,969
Vladislav Kolyachonok $91,083 (1)
Salary Remaining : $71,691
Salary Average : $91,083
Salary Average Remaining : $71,691
Cameron Hillis $91,000 (1)
Salary Remaining : $71,626
Salary Average : $91,000
Salary Average Remaining : $71,626
Henrik Rybinski $85,917 (1)
Salary Remaining : $67,625
Salary Average : $85,917
Salary Average Remaining : $67,625
Arshdeep Bains $81,667 (1)
Salary Remaining : $64,280
Salary Average : $81,667
Salary Average Remaining : $64,280
Maxime Lajoie $78,000 (1)
Salary Remaining : $61,394
Salary Average : $71,000
Salary Average Remaining : $55,884
Brandon Bussi $77,500 (1)
Salary Remaining : $61,000
Salary Average : $77,500
Salary Average Remaining : $61,000
Jaycob Megna $76,875 (1)
Salary Remaining : $60,508
Salary Average : $76,875
Salary Average Remaining : $60,508
Joey Daccord $76,875 (3)
Salary Remaining : $60,508
Salary Average : $76,875
Salary Average Remaining : $60,508
Calvin Pickard $76,250 (1)
Salary Remaining : $60,016
Salary Average : $76,250
Salary Average Remaining : $60,016
Ty Ronning $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Jacob Moverare $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Justin Kirkland $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Kieffer Bellows $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Anthony Richard $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Alexandre Carrier $75,000 (4)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Luke Martin $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players26
Salary Commitment
Year 2023 : $2,512,708
Year 2024 : $839,416
Year 2025 : $718,124
Year 2026 : $167,500
Salary Average Commitment
Year 2023 : $2,485,624
Year 2024 : $839,416
Year 2025 : $718,124
Year 2026 : $167,500

Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Centre
Level 1: 5100 - $350 - 3 114 - 61,05%
Level 2: 4100 - $300 - 2 125 - 51,82%
Level 3: 2100 - $250 - 957 - 45,59%
Level 4: 3021 - $100 - 2 196 - 72,71%
Luxury : 1000 - $500 - 590 - 59,04%
Total Capacity :15321

Income

Home Games Left32
Average Attendance - %8 983 - 58,63%
Average Income per Game$3,697,253
Year to Date Revenue$33,275,276

Expense

Pro Players Total Salaries$89,914,357
Farm Players Total Salaries$3,305,750
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,143,142
Farm Year To Date Expenses$865,765
Pro Salary Cap To Date$19,185,080
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$118,312,092
Pro Remaining Season Days122
Pro Expenses Per Days$609,125
Pro Estimated Expenses$74,313,250
Farm Remaining Season Days122
Farm Expenses Per Days$27,779
Farm Estimated Expenses$3,389,038
Estimated Season Expenses$77,702,288
Season Salary Cap$89,914,357
Estimate Under Maximum Salary Cap of $93,500,000$3,585,643
Estimate Over Minimum Salary Cap of $70,000,000 $19,914,357
Current Bank Account$69,491,948
Projected Bank Account$110,101,752

Pro Players Salaries

Auston Matthews $11,634,000 (1)
-Salary Remaining : $9,157,084
-Salary Average : $11,634,000
-Salary Average Remaining : $9,157,084
Cale Makar $9,000,000 (2)
-Salary Remaining : $7,083,871
-Salary Average : $9,000,000
-Salary Average Remaining : $7,083,871
Max Pacioretty $8,500,000 (1)
-Salary Remaining : $6,690,323
-Salary Average : $8,500,000
-Salary Average Remaining : $6,690,323
Kyle Connor $7,142,857 (4)
-Salary Remaining : $5,622,120
-Salary Average : $7,142,857
-Salary Average Remaining : $5,622,120
Jordan Eberle $6,500,000 (3)
-Salary Remaining : $5,116,129
-Salary Average : $6,500,000
-Salary Average Remaining : $5,116,129
Mark Scheifele $6,125,000 (4)
-Salary Remaining : $4,820,968
-Salary Average : $6,125,000
-Salary Average Remaining : $4,820,968
Travis Sanheim $4,675,000 (3)
-Salary Remaining : $3,679,677
-Salary Average : $4,675,000
-Salary Average Remaining : $3,679,677
Christopher Tanev $4,500,000 (1)
-Salary Remaining : $3,541,935
-Salary Average : $4,500,000
-Salary Average Remaining : $3,541,935
David Perron $4,000,000 (1)
-Salary Remaining : $3,148,387
-Salary Average : $4,000,000
-Salary Average Remaining : $3,148,387
Lucas Raymond $3,425,000 (3)
-Salary Remaining : $2,695,806
-Salary Average : $3,425,000
-Salary Average Remaining : $2,695,806
Laurent Brossoit $3,325,000 (3)
-Salary Remaining : $2,617,097
-Salary Average : $3,325,000
-Salary Average Remaining : $2,617,097
Tanner Jeannot $3,300,000 (2)
-Salary Remaining : $2,597,419
-Salary Average : $3,300,000
-Salary Average Remaining : $2,597,419
Anthony Mantha $3,300,000 (1)
-Salary Remaining : $2,597,419
-Salary Average : $3,300,000
-Salary Average Remaining : $2,597,419
Olli Maatta $3,250,000 (2)
-Salary Remaining : $2,558,065
-Salary Average : $3,250,000
-Salary Average Remaining : $2,558,065
Ilya Lyubushkin $2,850,000 (2)
-Salary Remaining : $2,243,226
-Salary Average : $2,850,000
-Salary Average Remaining : $2,243,226
Jason Dickinson $2,650,000 (3)
-Salary Remaining : $2,085,806
-Salary Average : $2,650,000
-Salary Average Remaining : $2,085,806
Noah Cates $2,387,500 (2)
-Salary Remaining : $1,879,194
-Salary Average : $2,387,500
-Salary Average Remaining : $1,879,194
Robert Bortuzzo $1,375,000 (1)
-Salary Remaining : $1,082,258
-Salary Average : $1,375,000
-Salary Average Remaining : $1,082,258
Tyler Motte $1,225,000 (2)
-Salary Remaining : $964,194
-Salary Average : $1,225,000
-Salary Average Remaining : $964,194
Stuart Skinner $750,000 (2)
-Salary Remaining : $590,323
-Salary Average : $750,000
-Salary Average Remaining : $590,323
Total Pro Players20
Salary Commitment
Year 2023 : $89,914,357
Year 2024 : $56,605,357
Year 2025 : $33,842,857
Year 2026 : $13,267,857
Salary Average Commitment
Year 2023 : $89,914,357
Year 2024 : $56,605,357
Year 2025 : $33,842,857
Year 2026 : $13,267,857
Salary Cap with 1 Way Contract
Year 2023 : $89,914,357
Year 2024 : $56,605,357
Year 2025 : $33,842,857
Year 2026 : $13,267,857

Farm Players Salaries

Tucker Poolman $350,000 (2)
Salary Remaining : $275,484
Salary Average : $350,000
Salary Average Remaining : $275,484
Dysin Mayo $325,000 (2)
Salary Remaining : $255,806
Salary Average : $325,000
Salary Average Remaining : $255,806
Scott Perunovich $217,500 (2)
Salary Remaining : $171,194
Salary Average : $217,500
Salary Average Remaining : $171,194
Eric Comrie $205,000 (2)
Salary Remaining : $161,355
Salary Average : $205,000
Salary Average Remaining : $161,355
Justin Richards $142,500 (1)
Salary Remaining : $112,161
Salary Average : $142,500
Salary Average Remaining : $112,161
David Cotton $135,000 (1)
Salary Remaining : $106,258
Salary Average : $135,000
Salary Average Remaining : $106,258
Matt Kiersted $135,000 (1)
Salary Remaining : $106,258
Salary Average : $135,000
Salary Average Remaining : $106,258
Shakir Mukhamadullin $129,417 (3)
Salary Remaining : $101,863
Salary Average : $129,417
Salary Average Remaining : $101,863
Jujhar Khaira $120,000 (2)
Salary Remaining : $94,452
Salary Average : $120,000
Salary Average Remaining : $94,452
Steven Lorentz $105,000 (1)
Salary Remaining : $82,645
Salary Average : $105,000
Salary Average Remaining : $82,645
Patrick Maroon $100,000 (1)
Salary Remaining : $78,710
Salary Average : $100,000
Salary Average Remaining : $78,710
Felix Robert $95,000 (1)
Salary Remaining : $74,774
Salary Average : $95,000
Salary Average Remaining : $74,774
Kyle Olson $95,000 (1)
Salary Remaining : $74,774
Salary Average : $45,000
Salary Average Remaining : $35,419
Zachary Sanford $85,000 (1)
Salary Remaining : $66,903
Salary Average : $85,000
Salary Average Remaining : $66,903
Maxence Guenette $81,333 (1)
Salary Remaining : $64,017
Salary Average : $81,333
Salary Average Remaining : $64,017
Otto Koivula $80,000 (1)
Salary Remaining : $62,968
Salary Average : $80,000
Salary Average Remaining : $62,968
Ty Emberson $77,500 (1)
Salary Remaining : $61,000
Salary Average : $77,500
Salary Average Remaining : $61,000
Dryden Hunt $76,250 (3)
Salary Remaining : $60,016
Salary Average : $76,250
Salary Average Remaining : $60,016
Bobby McMann $76,250 (1)
Salary Remaining : $60,016
Salary Average : $76,250
Salary Average Remaining : $60,016
Olle Eriksson Ek $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Scott Harrington $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Ben Harpur $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Mathieu Olivier $75,000 (4)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Magnus Hellberg $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Tim Gettinger $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Cole Smith $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Simon Ryfors $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Sam Gagner $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players28
Salary Commitment
Year 2023 : $3,305,750
Year 2024 : $1,648,167
Year 2025 : $355,667
Year 2026 : $75,000
Salary Average Commitment
Year 2023 : $3,255,750
Year 2024 : $1,648,167
Year 2025 : $355,667
Year 2026 : $75,000

Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 6070 - $200 - 5 908 - 97,33%
Level 2: 5070 - $140 - 4 817 - 95,01%
Level 3: 2070 - $70 - 2 070 - 100,00%
Level 4: 4020 - $60 - 3 919 - 97,48%
Luxury : 1000 - $290 - 990 - 98,98%
Total Capacity :18230

Income

Home Games Left33
Average Attendance - %17 703 - 97,11%
Average Income per Game$3,759,248
Year to Date Revenue$30,073,981

Expense

Pro Players Total Salaries$85,473,332
Farm Players Total Salaries$2,319,328
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,873,812
Farm Year To Date Expenses$599,999
Pro Salary Cap To Date$17,915,744
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$124,055,172
Pro Remaining Season Days122
Pro Expenses Per Days$580,473
Pro Estimated Expenses$70,817,706
Farm Remaining Season Days122
Farm Expenses Per Days$18,189
Farm Estimated Expenses$2,219,058
Estimated Season Expenses$73,036,764
Season Salary Cap$85,473,332
Estimate Under Maximum Salary Cap of $93,500,000$8,026,668
Estimate Over Minimum Salary Cap of $70,000,000 $15,473,332
Current Bank Account$39,827,037
Projected Bank Account$90,845,445

Pro Players Salaries

Nicklas Backstrom $11,200,000 (2)
-Salary Remaining : $8,815,484
-Salary Average : $11,200,000
-Salary Average Remaining : $8,815,484
Ryan McDonagh $9,250,000 (2)
-Salary Remaining : $7,280,645
-Salary Average : $9,250,000
-Salary Average Remaining : $7,280,645
Claude Giroux $8,275,000 (2)
-Salary Remaining : $6,513,226
-Salary Average : $8,275,000
-Salary Average Remaining : $6,513,226
Jacob Trouba $8,000,000 (1)
-Salary Remaining : $6,296,774
-Salary Average : $8,000,000
-Salary Average Remaining : $6,296,774
Clayton Keller (1 Way Contract) $7,150,000 (1)
-Salary Remaining : $5,627,742
-Salary Average : $7,150,000
-Salary Average Remaining : $5,627,742
Tyler Johnson $6,000,000 (3)
-Salary Remaining : $4,722,581
-Salary Average : $6,000,000
-Salary Average Remaining : $4,722,581
Adam Henrique $5,825,000 (1)
-Salary Remaining : $4,584,839
-Salary Average : $5,825,000
-Salary Average Remaining : $4,584,839
Nick Leddy $5,500,000 (1)
-Salary Remaining : $4,329,032
-Salary Average : $5,500,000
-Salary Average Remaining : $4,329,032
Elvis Merzlikins $5,400,000 (1)
-Salary Remaining : $4,250,323
-Salary Average : $5,400,000
-Salary Average Remaining : $4,250,323
Mikhail Sergachev $4,800,000 (1)
-Salary Remaining : $3,778,065
-Salary Average : $4,800,000
-Salary Average Remaining : $3,778,065
Tristan Jarry $3,500,000 (4)
-Salary Remaining : $2,754,839
-Salary Average : $3,500,000
-Salary Average Remaining : $2,754,839
Alex Iafallo $2,425,000 (1)
-Salary Remaining : $1,908,710
-Salary Average : $2,425,000
-Salary Average Remaining : $1,908,710
Martin Necas $1,400,833 (1)
-Salary Remaining : $1,102,591
-Salary Average : $1,400,833
-Salary Average Remaining : $1,102,591
Ty Dellandrea $1,400,833 (1)
-Salary Remaining : $1,102,591
-Salary Average : $863,333
-Salary Average Remaining : $679,527
Timothy Liljegren $1,263,333 (2)
-Salary Remaining : $994,365
-Salary Average : $1,263,333
-Salary Average Remaining : $994,365
Matias Maccelli $925,000 (3)
-Salary Remaining : $728,065
-Salary Average : $925,000
-Salary Average Remaining : $728,065
Mason Appleton $900,000 (3)
-Salary Remaining : $708,387
-Salary Average : $900,000
-Salary Average Remaining : $708,387
Taylor Raddysh $758,333 (1)
-Salary Remaining : $596,881
-Salary Average : $758,333
-Salary Average Remaining : $596,881
Daniel Sprong $750,000 (3)
-Salary Remaining : $590,323
-Salary Average : $750,000
-Salary Average Remaining : $590,323
Jacob Middleton $750,000 (3)
-Salary Remaining : $590,323
-Salary Average : $750,000
-Salary Average Remaining : $590,323
Total Pro Players20
Salary Commitment
Year 2023 : $85,473,332
Year 2024 : $42,813,333
Year 2025 : $12,825,000
Year 2026 : $3,500,000
Salary Average Commitment
Year 2023 : $84,935,832
Year 2024 : $42,813,333
Year 2025 : $12,825,000
Year 2026 : $3,500,000
Salary Cap with 1 Way Contract
Year 2023 : $85,473,332
Year 2024 : $42,813,333
Year 2025 : $12,825,000
Year 2026 : $3,500,000

Farm Players Salaries

Cole Sillinger $163,333 (3)
Salary Remaining : $128,559
Salary Average : $163,333
Salary Average Remaining : $128,559
Phillip Di Giuseppe $100,000 (1)
Salary Remaining : $78,710
Salary Average : $100,000
Salary Average Remaining : $78,710
Nicolas Aube-Kubel $100,000 (1)
Salary Remaining : $78,710
Salary Average : $100,000
Salary Average Remaining : $78,710
Thomas Bordeleau $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Brendan Brisson $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Isaak Phillips $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Reilly Walsh $92,500 (2)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Matej Blumel $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Filip Hallander $91,333 (3)
Salary Remaining : $71,888
Salary Average : $91,333
Salary Average Remaining : $71,888
Samuel Fagemo $91,083 (3)
Salary Remaining : $71,691
Salary Average : $91,083
Salary Average Remaining : $71,691
Jack Thompson $90,250 (3)
Salary Remaining : $71,035
Salary Average : $90,250
Salary Average Remaining : $71,035
Nikita Alexandrov $89,417 (1)
Salary Remaining : $70,380
Salary Average : $89,417
Salary Average Remaining : $70,380
Martin Fehervary $88,000 (3)
Salary Remaining : $69,265
Salary Average : $88,000
Salary Average Remaining : $69,265
Vitali Kravtsov $87,500 (3)
Salary Remaining : $68,871
Salary Average : $87,500
Salary Average Remaining : $68,871
Alexander Nylander $87,413 (1)
Salary Remaining : $68,802
Salary Average : $87,413
Salary Average Remaining : $68,802
Dmitri Samorukov $86,333 (3)
Salary Remaining : $67,953
Salary Average : $86,333
Salary Average Remaining : $67,953
Conor Timmins $85,000 (1)
Salary Remaining : $66,903
Salary Average : $85,000
Salary Average Remaining : $66,903
Remi Poirier $83,667 (1)
Salary Remaining : $65,854
Salary Average : $83,667
Salary Average Remaining : $65,854
Pierre-Olivier Joseph $82,500 (2)
Salary Remaining : $64,935
Salary Average : $82,500
Salary Average Remaining : $64,935
Lukas Cormier $79,333 (3)
Salary Remaining : $62,443
Salary Average : $79,333
Salary Average Remaining : $62,443
Jake Leschyshyn $76,667 (2)
Salary Remaining : $60,344
Salary Average : $76,667
Salary Average Remaining : $60,344
Michael Pezzetta $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Axel Jonsson-Fjallby $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Ryan Poehling $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Felix Sandstrom $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Keith Kinkaid $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players26
Salary Commitment
Year 2023 : $2,319,328
Year 2024 : $1,456,332
Year 2025 : $1,129,665
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,319,328
Year 2024 : $1,456,332
Year 2025 : $1,129,665
Year 2026 : $0

Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 6092 - $155 - 6 034 - 99,05%
Level 2: 5085 - $125 - 4 848 - 95,34%
Level 3: 2085 - $80 - 2 085 - 100,00%
Level 4: 4085 - $65 - 3 903 - 95,55%
Luxury : 1000 - $285 - 977 - 97,73%
Total Capacity :18347

Income

Home Games Left33
Average Attendance - %17 847 - 97,28%
Average Income per Game$3,338,003
Year to Date Revenue$26,704,026

Expense

Pro Players Total Salaries$86,198,917
Farm Players Total Salaries$2,855,166
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,547,193
Farm Year To Date Expenses$720,884
Pro Salary Cap To Date$19,802,020
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$110,154,107
Pro Remaining Season Days122
Pro Expenses Per Days$578,703
Pro Estimated Expenses$70,601,766
Farm Remaining Season Days122
Farm Expenses Per Days$21,646
Farm Estimated Expenses$2,640,812
Estimated Season Expenses$73,242,578
Season Salary Cap$86,198,917
Estimate Under Maximum Salary Cap of $93,500,000$7,301,083
Estimate Over Minimum Salary Cap of $70,000,000 $16,198,917
Current Bank Account$41,707,883
Projected Bank Account$78,619,412

Pro Players Salaries

Anze Kopitar $10,000,000 (1)
-Salary Remaining : $7,870,968
-Salary Average : $10,000,000
-Salary Average Remaining : $7,870,968
Roman Josi $9,059,000 (2)
-Salary Remaining : $7,130,310
-Salary Average : $9,059,000
-Salary Average Remaining : $7,130,310
Leon Draisaitl $8,500,000 (1)
-Salary Remaining : $6,690,323
-Salary Average : $8,500,000
-Salary Average Remaining : $6,690,323
Kris Letang (Out of Payroll) $7,250,000 (1)
-Salary Remaining : $5,706,452
-Salary Average : $7,250,000
-Salary Average Remaining : $5,706,452
Philipp Grubauer $6,900,000 (2)
-Salary Remaining : $5,430,968
-Salary Average : $5,900,000
-Salary Average Remaining : $4,643,871
Carter Verhaeghe $6,666,667 (3)
-Salary Remaining : $5,247,312
-Salary Average : $6,666,666
-Salary Average Remaining : $5,247,311
Sam Reinhart $6,500,000 (3)
-Salary Remaining : $5,116,129
-Salary Average : $6,500,000
-Salary Average Remaining : $5,116,129
Colton Parayko $6,500,000 (4)
-Salary Remaining : $5,116,129
-Salary Average : $6,500,000
-Salary Average Remaining : $5,116,129
Seth Jones $5,400,000 (1)
-Salary Remaining : $4,250,323
-Salary Average : $5,400,000
-Salary Average Remaining : $4,250,323
Charlie Coyle $5,375,000 (3)
-Salary Remaining : $4,230,645
-Salary Average : $5,375,000
-Salary Average Remaining : $4,230,645
Michael Matheson $5,075,000 (3)
-Salary Remaining : $3,994,516
-Salary Average : $5,075,000
-Salary Average Remaining : $3,994,516
Marcus Foligno $3,183,250 (2)
-Salary Remaining : $2,505,526
-Salary Average : $3,183,250
-Salary Average Remaining : $2,505,526
Ian Cole $2,925,000 (2)
-Salary Remaining : $2,302,258
-Salary Average : $2,925,000
-Salary Average Remaining : $2,302,258
Darcy Kuemper $1,850,000 (1)
-Salary Remaining : $1,456,129
-Salary Average : $1,850,000
-Salary Average Remaining : $1,456,129
Kent Johnson $1,850,000 (3)
-Salary Remaining : $1,456,129
-Salary Average : $1,850,000
-Salary Average Remaining : $1,456,129
Barrett Hayton $1,775,000 (4)
-Salary Remaining : $1,397,097
-Salary Average : $1,775,000
-Salary Average Remaining : $1,397,097
Cole Perfetti $1,627,500 (3)
-Salary Remaining : $1,281,000
-Salary Average : $1,627,500
-Salary Average Remaining : $1,281,000
Lukas Reichel $1,337,500 (3)
-Salary Remaining : $1,052,742
-Salary Average : $1,337,500
-Salary Average Remaining : $1,052,742
Thomas Novak $925,000 (2)
-Salary Remaining : $728,065
-Salary Average : $925,000
-Salary Average Remaining : $728,065
Mason Marchment $750,000 (1)
-Salary Remaining : $590,323
-Salary Average : $750,000
-Salary Average Remaining : $590,323
Total Pro Players20
Salary Commitment
Year 2023 : $93,448,917
Year 2024 : $59,698,917
Year 2025 : $36,706,667
Year 2026 : $8,275,000
Salary Average Commitment
Year 2023 : $92,448,916
Year 2024 : $58,698,916
Year 2025 : $36,706,666
Year 2026 : $8,275,000
Salary Cap with 1 Way Contract
Year 2023 : $93,448,917
Year 2024 : $59,698,917
Year 2025 : $36,706,667
Year 2026 : $8,275,000

Farm Players Salaries

Brandon Tanev $352,500 (2)
Salary Remaining : $277,452
Salary Average : $352,500
Salary Average Remaining : $277,452
Tyler Pitlick $175,000 (1)
Salary Remaining : $137,742
Salary Average : $175,000
Salary Average Remaining : $137,742
Hunter McKown $139,792 (3)
Salary Remaining : $110,030
Salary Average : $139,792
Salary Average Remaining : $110,030
Justin Barron $115,833 (1)
Salary Remaining : $91,172
Salary Average : $45,000
Salary Average Remaining : $35,419
Filip Roos $95,625 (3)
Salary Remaining : $75,266
Salary Average : $95,625
Salary Average Remaining : $75,266
Pavel Francouz $95,000 (1)
Salary Remaining : $74,774
Salary Average : $95,000
Salary Average Remaining : $74,774
Marcus Bjork $95,000 (3)
Salary Remaining : $74,774
Salary Average : $95,000
Salary Average Remaining : $74,774
Matt Villalta $92,750 (1)
Salary Remaining : $73,003
Salary Average : $92,750
Salary Average Remaining : $73,003
Joshua Dunne $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Ruslan Iskhakov $92,500 (4)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Mike Hardman $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Trey Fix-Wolansky $92,500 (3)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Reese Johnson $92,500 (2)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Antonio Stranges $89,333 (3)
Salary Remaining : $70,314
Salary Average : $89,333
Salary Average Remaining : $70,314
Angus Crookshank $83,833 (4)
Salary Remaining : $65,985
Salary Average : $83,833
Salary Average Remaining : $65,985
Jordan Gross $78,750 (3)
Salary Remaining : $61,984
Salary Average : $78,750
Salary Average Remaining : $61,984
Jeff Malott $78,000 (3)
Salary Remaining : $61,394
Salary Average : $78,000
Salary Average Remaining : $61,394
Dennis Gilbert $76,250 (1)
Salary Remaining : $60,016
Salary Average : $76,250
Salary Average Remaining : $60,016
Matt Luff $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Colton White (Out of Payroll) $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Otto Leskinen $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Corey Schueneman $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Marian Studenic $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Karson Kuhlman $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Frederic Allard $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Garrett Pilon $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
William Lagesson $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Jon Gillies $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Mason Shaw $75,000 (4)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Vinni Lettieri $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players30
Salary Commitment
Year 2023 : $2,930,166
Year 2024 : $1,815,333
Year 2025 : $995,333
Year 2026 : $251,333
Salary Average Commitment
Year 2023 : $2,859,333
Year 2024 : $1,815,333
Year 2025 : $995,333
Year 2026 : $251,333

Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 6150 - $120 - 6 148 - 99,97%
Level 2: 4150 - $110 - 4 150 - 100,00%
Level 3: 2131 - $80 - 2 131 - 100,00%
Level 4: 4131 - $70 - 3 497 - 84,65%
Luxury : 1000 - $130 - 1 000 - 100,00%
Total Capacity :17562

Income

Home Games Left33
Average Attendance - %16 926 - 96,38%
Average Income per Game$2,591,864
Year to Date Revenue$20,734,914

Expense

Pro Players Total Salaries$89,459,125
Farm Players Total Salaries$2,544,667
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,304,619
Farm Year To Date Expenses$762,915
Pro Salary Cap To Date$18,399,789
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$85,531,520
Pro Remaining Season Days122
Pro Expenses Per Days$599,736
Pro Estimated Expenses$73,167,792
Farm Remaining Season Days122
Farm Expenses Per Days$22,869
Farm Estimated Expenses$2,790,018
Estimated Season Expenses$75,957,810
Season Salary Cap$88,709,125
Estimate Under Maximum Salary Cap of $93,500,000$4,790,875
Estimate Over Minimum Salary Cap of $70,000,000 $18,709,125
Current Bank Account$25,493,939
Projected Bank Account$35,067,649

Pro Players Salaries

Aaron Ekblad (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $5,903,226
-Salary Average : $7,500,000
-Salary Average Remaining : $5,903,226
Justin Faulk $6,500,000 (1)
-Salary Remaining : $5,116,129
-Salary Average : $6,500,000
-Salary Average Remaining : $5,116,129
Kyle Okposo $6,000,000 (2)
-Salary Remaining : $4,722,581
-Salary Average : $6,000,000
-Salary Average Remaining : $4,722,581
Timo Meier $6,000,000 (2)
-Salary Remaining : $4,722,581
-Salary Average : $6,000,000
-Salary Average Remaining : $4,722,581
Nikolaj Ehlers $6,000,000 (3)
-Salary Remaining : $4,722,581
-Salary Average : $6,000,000
-Salary Average Remaining : $4,722,581
Tyler Myers $6,000,000 (1)
-Salary Remaining : $4,722,581
-Salary Average : $6,000,000
-Salary Average Remaining : $4,722,581
Taylor Hall $6,000,000 (2)
-Salary Remaining : $4,722,581
-Salary Average : $6,000,000
-Salary Average Remaining : $4,722,581
Jonathan Drouin $5,500,000 (1)
-Salary Remaining : $4,329,032
-Salary Average : $5,500,000
-Salary Average Remaining : $4,329,032
Kyle Palmieri $5,500,000 (2)
-Salary Remaining : $4,329,032
-Salary Average : $5,500,000
-Salary Average Remaining : $4,329,032
Evgeni Dadonov $5,000,000 (1)
-Salary Remaining : $3,935,484
-Salary Average : $5,000,000
-Salary Average Remaining : $3,935,484
Frederik Andersen $5,000,000 (1)
-Salary Remaining : $3,935,484
-Salary Average : $5,000,000
-Salary Average Remaining : $3,935,484
Noah Hanifin $4,950,000 (4)
-Salary Remaining : $3,896,129
-Salary Average : $4,950,000
-Salary Average Remaining : $3,896,129
Mikael Backlund $3,500,000 (1)
-Salary Remaining : $2,754,839
-Salary Average : $3,500,000
-Salary Average Remaining : $2,754,839
MacKenzie Weegar $3,250,000 (4)
-Salary Remaining : $2,558,065
-Salary Average : $3,250,000
-Salary Average Remaining : $2,558,065
Sean Kuraly $3,000,000 (3)
-Salary Remaining : $2,361,290
-Salary Average : $3,000,000
-Salary Average Remaining : $2,361,290
David Rittich $2,750,000 (1)
-Salary Remaining : $2,164,516
-Salary Average : $2,750,000
-Salary Average Remaining : $2,164,516
Rasmus Sandin $1,400,000 (3)
-Salary Remaining : $1,101,935
-Salary Average : $1,400,000
-Salary Average Remaining : $1,101,935
Shane Pinto $1,325,000 (3)
-Salary Remaining : $1,042,903
-Salary Average : $1,325,000
-Salary Average Remaining : $1,042,903
Danton Heinen $1,110,000 (3)
-Salary Remaining : $873,677
-Salary Average : $1,110,000
-Salary Average Remaining : $873,677
Sam Steel $874,125 (1)
-Salary Remaining : $688,021
-Salary Average : $874,125
-Salary Average Remaining : $688,021
Trevor van Riemsdyk $800,000 (1)
-Salary Remaining : $629,677
-Salary Average : $800,000
-Salary Average Remaining : $629,677
Ross Colton $750,000 (1)
-Salary Remaining : $590,323
-Salary Average : $750,000
-Salary Average Remaining : $590,323
Brayden Burke (1 Way Contract) $750,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $590,323
-Salary Average : $750,000
-Salary Average Remaining : $590,323
Total Pro Players23
Salary Commitment
Year 2023 : $89,459,125
Year 2024 : $45,285,000
Year 2025 : $21,785,000
Year 2026 : $8,950,000
Salary Average Commitment
Year 2023 : $89,459,125
Year 2024 : $45,285,000
Year 2025 : $21,785,000
Year 2026 : $8,950,000
Salary Cap with 1 Way Contract
Year 2023 : $88,709,125
Year 2024 : $44,535,000
Year 2025 : $21,035,000
Year 2026 : $8,200,000

Farm Players Salaries

Jordan Greenway $300,000 (4)
Salary Remaining : $236,129
Salary Average : $300,000
Salary Average Remaining : $236,129
Jaxson Stauber $295,000 (1)
Salary Remaining : $232,194
Salary Average : $295,000
Salary Average Remaining : $232,194
Luke Schenn $185,000 (2)
Salary Remaining : $145,613
Salary Average : $185,000
Salary Average Remaining : $145,613
Ian Mitchell $177,500 (2)
Salary Remaining : $139,710
Salary Average : $177,500
Salary Average Remaining : $139,710
Filip Zadina $174,417 (3)
Salary Remaining : $137,283
Salary Average : $174,417
Salary Average Remaining : $137,283
Connor Clifton $100,000 (2)
Salary Remaining : $78,710
Salary Average : $100,000
Salary Average Remaining : $78,710
Roby Jarventie $92,500 (2)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Max Gildon $92,500 (2)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Nikita Okhotiuk $90,500 (3)
Salary Remaining : $71,232
Salary Average : $90,500
Salary Average Remaining : $71,232
Jared McIsaac $89,667 (3)
Salary Remaining : $70,576
Salary Average : $89,667
Salary Average Remaining : $70,576
Maxime Lagace $87,500 (1)
Salary Remaining : $68,871
Salary Average : $87,500
Salary Average Remaining : $68,871
Ozzy Wiesblatt $86,333 (3)
Salary Remaining : $67,953
Salary Average : $86,333
Salary Average Remaining : $67,953
Filip Cederqvist $85,000 (1)
Salary Remaining : $66,903
Salary Average : $85,000
Salary Average Remaining : $66,903
Ronan Seeley $83,750 (3)
Salary Remaining : $65,919
Salary Average : $83,750
Salary Average Remaining : $65,919
Brett Leason $77,500 (2)
Salary Remaining : $61,000
Salary Average : $77,500
Salary Average Remaining : $61,000
Spencer Martin $76,250 (1)
Salary Remaining : $60,016
Salary Average : $76,250
Salary Average Remaining : $60,016
AJ Greer $76,250 (4)
Salary Remaining : $60,016
Salary Average : $76,250
Salary Average Remaining : $60,016
Noah Juulsen $75,000 (4)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Beck Malenstyn $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Brett Seney $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Jordy Bellerive $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Shane Bowers $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players22
Salary Commitment
Year 2023 : $2,544,667
Year 2024 : $1,925,917
Year 2025 : $1,050,917
Year 2026 : $451,250
Salary Average Commitment
Year 2023 : $2,544,667
Year 2024 : $1,925,917
Year 2025 : $1,050,917
Year 2026 : $451,250

Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6223 - $210 - 5 794 - 93,10%
Level 2: 5223 - $160 - 4 807 - 92,04%
Level 3: 2323 - $125 - 2 247 - 96,71%
Level 4: 4323 - $85 - 2 628 - 60,79%
Luxury : 1000 - $300 - 972 - 97,20%
Total Capacity :19092

Income

Home Games Left32
Average Attendance - %16 448 - 86,15%
Average Income per Game$4,144,723
Year to Date Revenue$37,302,506

Expense

Pro Players Total Salaries$78,100,962
Farm Players Total Salaries$5,524,168
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,080,775
Farm Year To Date Expenses$921,037
Pro Salary Cap To Date$16,335,613
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$132,631,132
Pro Remaining Season Days122
Pro Expenses Per Days$526,458
Pro Estimated Expenses$64,227,876
Farm Remaining Season Days122
Farm Expenses Per Days$42,091
Farm Estimated Expenses$5,135,102
Estimated Season Expenses$69,362,978
Season Salary Cap$78,100,962
Estimate Under Maximum Salary Cap of $93,500,000$15,399,038
Estimate Over Minimum Salary Cap of $70,000,000 $8,100,962
Current Bank Account$86,190,936
Projected Bank Account$149,459,090

Pro Players Salaries

Alex Ovechkin $9,538,462 (1)
-Salary Remaining : $7,507,693
-Salary Average : $9,538,462
-Salary Average Remaining : $7,507,693
Sidney Crosby $8,700,000 (3)
-Salary Remaining : $6,847,742
-Salary Average : $8,700,000
-Salary Average Remaining : $6,847,742
T.J. Oshie $6,375,000 (2)
-Salary Remaining : $5,017,742
-Salary Average : $6,375,000
-Salary Average Remaining : $5,017,742
Dylan Larkin $6,100,000 (4)
-Salary Remaining : $4,801,290
-Salary Average : $6,100,000
-Salary Average Remaining : $4,801,290
Brock Boeser $5,875,000 (1)
-Salary Remaining : $4,624,194
-Salary Average : $5,875,000
-Salary Average Remaining : $4,624,194
Semyon Varlamov $5,625,000 (3)
-Salary Remaining : $4,427,419
-Salary Average : $5,625,000
-Salary Average Remaining : $4,427,419
Viktor Arvidsson $4,250,000 (1)
-Salary Remaining : $3,345,161
-Salary Average : $4,250,000
-Salary Average Remaining : $3,345,161
Brian Dumoulin $4,100,000 (1)
-Salary Remaining : $3,227,097
-Salary Average : $4,100,000
-Salary Average Remaining : $3,227,097
Alec Martinez $4,000,000 (1)
-Salary Remaining : $3,148,387
-Salary Average : $4,000,000
-Salary Average Remaining : $3,148,387
Ryan Suter $3,650,000 (2)
-Salary Remaining : $2,872,903
-Salary Average : $3,650,000
-Salary Average Remaining : $2,872,903
Lars Eller $3,500,000 (1)
-Salary Remaining : $2,754,839
-Salary Average : $3,500,000
-Salary Average Remaining : $2,754,839
Robby Fabbri $2,950,000 (2)
-Salary Remaining : $2,321,935
-Salary Average : $2,950,000
-Salary Average Remaining : $2,321,935
Warren Foegele $2,750,000 (2)
-Salary Remaining : $2,164,516
-Salary Average : $2,750,000
-Salary Average Remaining : $2,164,516
Casey DeSmith $2,375,000 (2)
-Salary Remaining : $1,869,355
-Salary Average : $2,375,000
-Salary Average Remaining : $1,869,355
Jamie Oleksiak $2,137,500 (1)
-Salary Remaining : $1,682,419
-Salary Average : $2,137,500
-Salary Average Remaining : $1,682,419
Nick Bonino $2,050,000 (2)
-Salary Remaining : $1,613,548
-Salary Average : $2,050,000
-Salary Average Remaining : $1,613,548
Dylan Samberg $1,175,000 (1)
-Salary Remaining : $924,839
-Salary Average : $1,175,000
-Salary Average Remaining : $924,839
Pierre-edouard Bellemare $1,000,000 (3)
-Salary Remaining : $787,097
-Salary Average : $1,000,000
-Salary Average Remaining : $787,097
Anthony Deangelo $1,000,000 (2)
-Salary Remaining : $787,097
-Salary Average : $1,000,000
-Salary Average Remaining : $787,097
Michael Bunting (1 Way Contract) $950,000 (2)
-Salary Remaining : $747,742
-Salary Average : $2,949,000
-Salary Average Remaining : $2,321,148
Total Pro Players20
Salary Commitment
Year 2023 : $78,100,962
Year 2024 : $43,525,000
Year 2025 : $21,425,000
Year 2026 : $6,100,000
Salary Average Commitment
Year 2023 : $80,099,962
Year 2024 : $45,524,000
Year 2025 : $21,425,000
Year 2026 : $6,100,000
Salary Cap with 1 Way Contract
Year 2023 : $78,100,962
Year 2024 : $43,525,000
Year 2025 : $21,425,000
Year 2026 : $6,100,000

Farm Players Salaries

Luke Kunin $2,300,000 (1)
Salary Remaining : $1,810,323
Salary Average : $2,300,000
Salary Average Remaining : $1,810,323
Nathan Beaulieu $850,000 (1)
Salary Remaining : $669,032
Salary Average : $850,000
Salary Average Remaining : $669,032
Travis Dermott $150,000 (3)
Salary Remaining : $118,065
Salary Average : $150,000
Salary Average Remaining : $118,065
Joakim Kemell $145,000 (3)
Salary Remaining : $114,129
Salary Average : $145,000
Salary Average Remaining : $114,129
Marc McLaughlin $105,000 (1)
Salary Remaining : $82,645
Salary Average : $105,000
Salary Average Remaining : $82,645
Vinnie Hinostroza (Out of Payroll) $100,000 (1)
Salary Remaining : $78,710
Salary Average : $100,000
Salary Average Remaining : $78,710
Adam Erne $99,750 (1)
Salary Remaining : $78,513
Salary Average : $99,750
Salary Average Remaining : $78,513
Jiri Kulich $95,000 (3)
Salary Remaining : $74,774
Salary Average : $95,000
Salary Average Remaining : $74,774
Strauss Mann $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Taylor Gauthier $92,500 (2)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Linus Weissbach $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Cameron Crotty $92,500 (1)
Salary Remaining : $72,806
Salary Average : $92,500
Salary Average Remaining : $72,806
Gage Goncalves $91,917 (2)
Salary Remaining : $72,347
Salary Average : $91,917
Salary Average Remaining : $72,347
Michal Teply $91,917 (2)
Salary Remaining : $72,347
Salary Average : $91,917
Salary Average Remaining : $72,347
Connor Mackey $91,250 (2)
Salary Remaining : $71,823
Salary Average : $91,250
Salary Average Remaining : $71,823
Connor McMichael $89,417 (1)
Salary Remaining : $70,380
Salary Average : $89,417
Salary Average Remaining : $70,380
Matthew Strome $87,917 (1)
Salary Remaining : $69,199
Salary Average : $87,917
Salary Average Remaining : $69,199
Jake Neighbours $86,333 (3)
Salary Remaining : $67,953
Salary Average : $86,333
Salary Average Remaining : $67,953
Alexander Alexeyev $86,333 (2)
Salary Remaining : $67,953
Salary Average : $86,333
Salary Average Remaining : $67,953
Elliot Desnoyers $85,417 (3)
Salary Remaining : $67,231
Salary Average : $85,417
Salary Average Remaining : $67,231
Anttoni Honka $84,167 (3)
Salary Remaining : $66,247
Salary Average : $84,167
Salary Average Remaining : $66,247
Viktor Lodin $83,000 (1)
Salary Remaining : $65,329
Salary Average : $83,000
Salary Average Remaining : $65,329
Keith Petruzzelli $81,750 (2)
Salary Remaining : $64,345
Salary Average : $81,750
Salary Average Remaining : $64,345
Tanner Laczynski (Out of Payroll) $76,250 (3)
Salary Remaining : $60,016
Salary Average : $76,250
Salary Average Remaining : $60,016
Jalen Chatfield $75,000 (2)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Jacob Larsson $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Nicholas Caamano $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Riley Nash $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Austin Strand $75,000 (3)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Martin Frk $75,000 (1)
Salary Remaining : $59,032
Salary Average : $75,000
Salary Average Remaining : $59,032
Total Farm Players30
Salary Commitment
Year 2023 : $5,700,418
Year 2024 : $1,482,834
Year 2025 : $872,167
Year 2026 : $0
Salary Average Commitment
Year 2023 : $5,700,418
Year 2024 : $1,482,834
Year 2025 : $872,167
Year 2026 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $93,500,000
Available Cap Space

Over Minimum of
$70,000,000

Farm Salary Cap

Under Maximum of
$99,000,000

Pro Players

Farm Players

Total Players

Blue Jackets $27,881,380 $81,506,206 $11,993,794 $11,506,206 $3,265,684 $95,734,316 203353
Bruins $90,120,348 $93,265,833 $234,167 $23,265,833 $2,541,249 $96,458,751 222446
Canadiens $64,248,548 $92,863,458 $636,542 $22,863,458 $2,759,935 $96,240,065 212445
Flyers $79,825,570 $79,899,047 $13,600,953 $9,899,047 $3,063,034 $95,936,966 212748
Islanders $53,498,144 $92,272,500 $1,227,500 $22,272,500 $4,703,300 $94,296,700 213556
Lightning $68,644,565 $93,075,000 $425,000 $23,075,000 $3,800,667 $95,199,333 203050
Maple Leafs $84,323,059 $92,096,332 $1,403,668 $22,096,332 $2,597,917 $96,402,083 212546
Penguins $19,900,720 $91,269,167 $2,230,833 $21,269,167 $3,662,959 $95,337,041 223153
Rangers $70,473,190 $93,417,042 $82,958 $23,417,042 $3,501,416 $95,498,584 202848
Red Wings $35,258,550 $75,399,167 $18,100,833 $5,399,167 $3,025,084 $95,974,916 203151
Senators $52,474,209 $82,930,417 $10,569,583 $12,930,417 $3,069,582 $95,930,418 212546
Avalanche $26,553,877 $77,257,143 $16,242,857 $7,257,143 $5,985,080 $93,014,920 222547
Blackhawks $30,972,146 $93,108,033 $391,967 $23,108,033 $2,927,704 $96,072,296 203050
Blues $34,958,997 $90,854,000 $2,646,000 $20,854,000 $3,797,414 $95,202,586 203656
Ducks $58,819,594 $85,734,722 $7,765,278 $15,734,722 $3,324,384 $95,675,616 213253
Flames $94,606,861 $89,816,249 $3,683,751 $19,816,249 $2,321,002 $96,678,998 232649
Golden Knights $30,122,123 $90,133,174 $3,366,826 $20,133,174 $2,512,708 $96,487,292 212647
Jets $69,491,948 $89,914,357 $3,585,643 $19,914,357 $3,305,750 $95,694,250 202848
Kings $39,827,037 $85,473,332 $8,026,668 $15,473,332 $2,319,328 $96,680,672 202646
Oilers $41,707,883 $86,198,917 $7,301,083 $16,198,917 $2,855,166 $96,144,834 203050
Sharks $25,493,939 $88,709,125 $4,790,875 $18,709,125 $2,544,667 $96,455,333 232245
Stars $86,190,936 $78,100,962 $15,399,038 $8,100,962 $5,524,168 $93,475,832 203050