Team FinanceLast Update - 9 avril 2024 at 17:33
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

CAROLINE



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $140 - 6 944 - 99,20%
Level 2: 6050 - $85 - 5 786 - 95,64%
Level 3: 3000 - $50 - 3 000 - 100,00%
Level 4: 5001 - $35 - 4 914 - 98,26%
Luxury : 2045 - $300 - 1 805 - 88,28%
Total Capacity :23096
Farm
Farm Level 1: 2000 - $35 - 1 982 - 99,10%
Farm Level 2: 1000 - $20 - 983 - 98,26%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %22 449 - 97,20%
Average Income per Game$2,909,492
Year to Date Revenue$122,198,645
Farm
Home Games Left0
Average Attendance - %2 965 - 98,82%
Average Income per Game$111,281
Year to Date Revenue$4,673,802

Expense

Pro Players Total Salaries$87,550,000
Farm Players Total Salaries$3,350,000
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$82,625,603
Farm Year To Date Expenses$5,385,448
Pro Salary Cap To Date$80,641,873
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$728,049
Pro Estimated Expenses$728,049
Farm Remaining Season Days1
Farm Expenses Per Days$43,496
Farm Estimated Expenses$43,496
Estimated Season Expenses$771,545
Season Salary Cap$87,550,000
Estimate Under Maximum Salary Cap of $92,000,000$4,450,000
Estimate Over Minimum Salary Cap of $62,000,000 $25,550,000
Current Bank Account$250,243,182
Projected Bank Account$249,471,637

Pro Players Salaries

Brayden Point $11,000,000 (3)
Blake Wheeler $9,000,000 (1)
Ryan McDonagh $7,000,000 (2)
Chandler Stephenson $6,500,000 (1)
Brayden Schenn $6,000,000 (2)
Elias Pettersson $5,000,000 (2)
Rasmus Dahlin $5,000,000 (4)
Vladislav Gavrikov $5,000,000 (2)
Evgenii Dadonov $5,000,000 (1)
Ian Cole $5,000,000 (2)
Casey Cizikas $4,000,000 (2)
Mikhail Sergachev $3,000,000 (1)
Gabriel Vilardi $3,000,000 (4)
Jesper Bratt $3,000,000 (2)
Noah Dobson $2,000,000 (4)
Robin Lehner $1,500,000 (2)
Dillon Dube $1,000,000 (2)
William Carrier $1,000,000 (2)
Mathieu Joseph $1,000,000 (2)
Jake Evans $1,000,000 (3)
Sean Kuraly $850,000 (1)
Rafael Harvey-Pinard $850,000 (2)
Logan Thompson $850,000 (1)
Collin Delia (Out of Payroll) $700,000 (2)
Total Pro Players24
Salary Commitment
Year 21 : $88,250,000
Year 22 : $65,050,000
Year 23 : $22,000,000
Year 24 : $10,000,000
Salary Average Commitment
Year 21 : $89,900,000
Year 22 : $65,050,000
Year 23 : $22,000,000
Year 24 : $10,000,000
Salary Cap with 1 Way Contract
Year 21 : $88,250,000
Year 22 : $63,050,000
Year 23 : $22,000,000
Year 24 : $10,000,000

Farm Players Salaries

Trevor van Riemsdyk $300,000 (2)
Chris Tierney $300,000 (1)
Darren Helm $300,000 (1)
Morgan Frost $200,000 (4)
Denis Gurianov $150,000 (2)
Robert Hagg $100,000 (1)
Jaret Anderson-Dolan $100,000 (3)
Nils Hoglander $100,000 (4)
Carl Grundstrom $100,000 (2)
Kevin Bahl $100,000 (4)
Alexandre Carrier $100,000 (1)
Urho Vaakanainen $100,000 (2)
Charles Norris $100,000 (1)
Juho Lammikko $100,000 (2)
Sammy Blais $100,000 (3)
Philipp Kurashev $100,000 (4)
John Hayden $95,000 (2)
Joe Hicketts $85,000 (2)
Riley Stillman $85,000 (1)
Alexis Lafreniere $85,000 (2)
Cam Dineen $85,000 (2)
William Dufour $85,000 (3)
Philip Tomasino $85,000 (2)
Yegor Sharangovich $85,000 (1)
Cole Guttman $85,000 (3)
Sean Farrell $85,000 (3)
Louis Domingue $70,000 (1)
Nico Daws $70,000 (1)
Total Farm Players28
Salary Commitment
Year 21 : $3,350,000
Year 22 : $2,140,000
Year 23 : $955,000
Year 24 : $500,000
Salary Average Commitment
Year 21 : $3,350,000
Year 22 : $2,140,000
Year 23 : $955,000
Year 24 : $500,000

CHICAGO



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 8000 - $499 - 5 861 - 73,26%
Level 2: 8000 - $399 - 4 534 - 56,68%
Level 3: 3750 - $299 - 2 279 - 60,77%
Level 4: 4000 - $199 - 2 717 - 67,92%
Luxury : 1250 - $599 - 1 070 - 85,59%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $20 - 2 000 - 99,98%
Farm Level 2: 1000 - $10 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 461 - 65,84%
Average Income per Game$4,124,444
Year to Date Revenue$173,226,627
Farm
Home Games Left0
Average Attendance - %3 000 - 99,99%
Average Income per Game$62,490
Year to Date Revenue$2,624,575

Expense

Pro Players Total Salaries$54,000,000
Farm Players Total Salaries$1,447,500
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Special Salary Cap Value$20,500,000
Pro Year To Date Expenses$72,601,627
Farm Year To Date Expenses$4,377,280
Pro Salary Cap To Date$67,642,272
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$479,675
Pro Estimated Expenses$479,675
Farm Remaining Season Days1
Farm Expenses Per Days$36,159
Farm Estimated Expenses$36,159
Estimated Season Expenses$515,834
Season Salary Cap$74,500,000
Estimate Under Maximum Salary Cap of $92,000,000$17,500,000
Estimate Over Minimum Salary Cap of $62,000,000 $12,500,000
Current Bank Account$323,290,321
Projected Bank Account$322,774,487

Pro Players Salaries

Kevin Fiala $8,000,000 (2)
Mikko Rantanen $6,500,000 (1)
Andrew Copp $6,000,000 (2)
Jack Hughes $6,000,000 (4)
Brian Dumoulin $6,000,000 (2)
Adam Fox $5,000,000 (3)
Nick Jensen (Out of Payroll) $5,000,000 (2)
Jarred Tinordi $2,000,000 (2)
Austin Czarnik $1,000,000 (2)
Ben Harpur $1,000,000 (2)
Zach Bogosian $1,000,000 (1)
Michaël Fleury $1,000,000 (1)
Matt Irwin $1,000,000 (1)
Frederik Gauthier $1,000,000 (1)
Kurtis MacDermid $1,000,000 (3)
Jack Campbell $1,000,000 (2)
Vinnie Hinostroza $950,000 (2)
Petr Mrazek $900,000 (1)
Alex Newhook $850,000 (1)
Anton Lundell $850,000 (2)
Trevor Zegras $850,000 (1)
Ukko-Pekka Luukkonen $700,000 (1)
Joe Veleno $700,000 (1)
Akira Schmid $700,000 (1)
Total Pro Players24
Salary Commitment
Year 21 : $59,000,000
Year 22 : $43,800,000
Year 23 : $12,000,000
Year 24 : $6,000,000
Salary Average Commitment
Year 21 : $59,000,000
Year 22 : $43,800,000
Year 23 : $12,000,000
Year 24 : $6,000,000
Salary Cap with 1 Way Contract
Year 21 : $59,000,000
Year 22 : $43,800,000
Year 23 : $12,000,000
Year 24 : $6,000,000

Farm Players Salaries

Tanner Kero $100,000 (1)
Steven Fogarty $100,000 (2)
Sheldon Rempal $100,000 (2)
Joshua Ho-Sang $100,000 (1)
C.J. Smith $95,000 (1)
Antti Suomela $85,000 (1)
Max Veronneau $85,000 (2)
Ben Jones $85,000 (2)
Brandt Clarke $85,000 (2)
Will Bitten $85,000 (3)
Jeremy Davies $85,000 (3)
Nicholas Robertson $85,000 (3)
Louis Belpedio $77,500 (1)
Ben Gleason $70,000 (2)
David Jiricek $70,000 (3)
Vasili Podkolzin $70,000 (1)
Chris Driedger $70,000 (3)
Danny O'Regan $0 (0)
Total Farm Players18
Salary Commitment
Year 21 : $1,447,500
Year 22 : $920,000
Year 23 : $395,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,447,500
Year 22 : $920,000
Year 23 : $395,000
Year 24 : $0

COLORADO



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7350 - $999 - 3 139 - 42,71%
Level 2: 6348 - $65 - 6 337 - 99,83%
Level 3: 4150 - $35 - 3 845 - 92,65%
Level 4: 5302 - $25 - 5 200 - 98,08%
Luxury : 1850 - $999 - 793 - 42,86%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $35 - 1 986 - 99,31%
Farm Level 2: 1000 - $15 - 987 - 98,68%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 315 - 77,26%
Average Income per Game$5,289,843
Year to Date Revenue$222,173,407
Farm
Home Games Left0
Average Attendance - %2 973 - 99,10%
Average Income per Game$105,400
Year to Date Revenue$4,426,798

Expense

Pro Players Total Salaries$82,700,000
Farm Players Total Salaries$980,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$92,061,396
Farm Year To Date Expenses$4,141,170
Pro Salary Cap To Date$88,093,879
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$704,878
Pro Estimated Expenses$704,878
Farm Remaining Season Days1
Farm Expenses Per Days$32,358
Farm Estimated Expenses$32,358
Estimated Season Expenses$737,236
Season Salary Cap$82,700,000
Estimate Under Maximum Salary Cap of $92,000,000$9,300,000
Estimate Over Minimum Salary Cap of $62,000,000 $20,700,000
Current Bank Account$219,268,662
Projected Bank Account$218,531,426

Pro Players Salaries

Evgeni Malkin $11,000,000 (2)
Joe Pavelski $9,000,000 (1)
Aaron Ekblad $9,000,000 (2)
Darnell Nurse (Out of Payroll) $7,000,000 (2)
Juuse Saros $6,500,000 (1)
Jacob Trouba $6,000,000 (3)
Jacob Markstrom $5,000,000 (1)
Nico Hischier $5,000,000 (3)
Elias Lindholm $4,500,000 (1)
Roope Hintz $4,000,000 (2)
Dougie Hamilton $4,000,000 (2)
Phillip Danault $4,000,000 (1)
Ryan Pulock $4,000,000 (3)
Filip Forsberg $3,000,000 (1)
Josh Archibald $1,000,000 (1)
Sonny Milano $1,000,000 (3)
Dylan Gambrell $1,000,000 (2)
Jimmy Frappier $1,000,000 (1)
Pierre Engvall $1,000,000 (3)
Andrei Kuzmenko $1,000,000 (3)
Frederick Gaudreau $850,000 (2)
Mason Appleton $850,000 (1)
Mike Reilly $0 (0)
Total Pro Players23
Salary Commitment
Year 21 : $89,700,000
Year 22 : $54,850,000
Year 23 : $18,000,000
Year 24 : $0
Salary Average Commitment
Year 21 : $89,700,000
Year 22 : $54,850,000
Year 23 : $18,000,000
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $89,700,000
Year 22 : $54,850,000
Year 23 : $18,000,000
Year 24 : $0

Farm Players Salaries

Martin Kaut $100,000 (3)
Remi Elie $100,000 (1)
Adam Gaudette $95,000 (2)
Ville Husso $90,000 (3)
Arvid Soderblom $85,000 (3)
Pavel Dorofeyev $85,000 (3)
Connor McMichael $85,000 (2)
Peyton Krebs $85,000 (2)
Emil Bemstrom $85,000 (3)
Niko Mikkola $85,000 (3)
Karson Kuhlman $85,000 (3)
Christian Djoos $0 (0)
Nick Ritchie $0 (0)
Connor Carrick $0 (0)
Nick Bjugstad $0 (0)
Total Farm Players15
Salary Commitment
Year 21 : $980,000
Year 22 : $880,000
Year 23 : $615,000
Year 24 : $0
Salary Average Commitment
Year 21 : $980,000
Year 22 : $880,000
Year 23 : $615,000
Year 24 : $0

COLUMBUS



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6300 - $999 - 3 330 - 52,86%
Level 2: 5300 - $70 - 5 300 - 100,00%
Level 3: 1800 - $50 - 1 800 - 100,00%
Level 4: 3774 - $30 - 3 774 - 100,00%
Luxury : 1000 - $225 - 1 000 - 100,00%
Total Capacity :18174
Farm
Farm Level 1: 2000 - $35 - 1 986 - 99,31%
Farm Level 2: 1000 - $15 - 998 - 99,76%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %15 204 - 83,66%
Average Income per Game$3,626,800
Year to Date Revenue$152,325,600
Farm
Home Games Left0
Average Attendance - %2 984 - 99,46%
Average Income per Game$105,603
Year to Date Revenue$4,435,314

Expense

Pro Players Total Salaries$83,150,000
Farm Players Total Salaries$4,130,000
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Special Salary Cap Value$8,000,000
Pro Year To Date Expenses$88,306,486
Farm Year To Date Expenses$7,791,861
Pro Salary Cap To Date$87,314,606
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$684,146
Pro Estimated Expenses$684,146
Farm Remaining Season Days1
Farm Expenses Per Days$74,228
Farm Estimated Expenses$74,228
Estimated Season Expenses$758,374
Season Salary Cap$91,150,000
Estimate Under Maximum Salary Cap of $92,000,000$850,000
Estimate Over Minimum Salary Cap of $62,000,000 $29,150,000
Current Bank Account$58,533,164
Projected Bank Account$57,774,790

Pro Players Salaries

Steven Stamkos $12,000,000 (2)
Johnny Gaudreau $10,000,000 (2)
Artturi Lehkonen $8,500,000 (1)
Jack Eichel $7,750,000 (2)
Connor Hellebuyck $6,000,000 (2)
Morgan Rielly $5,000,000 (3)
Sam Bennett $4,750,000 (1)
Kirby Dach $4,000,000 (4)
Jakob Silfverberg $4,000,000 (1)
Ryan Ellis $4,000,000 (2)
Brady Skjei $3,750,000 (1)
Jesper Fast $3,000,000 (2)
Radek Faksa $3,000,000 (3)
Jesperi Kotkaniemi $1,000,000 (3)
Matt Dumba $1,000,000 (3)
Eetu Luostarinen $1,000,000 (3)
Matthew Benning $950,000 (1)
Elvis Merzlikins $900,000 (3)
Artem Zub $850,000 (1)
Joonas Korpisalo $850,000 (1)
Tanner Jeannot $850,000 (1)
Total Pro Players21
Salary Commitment
Year 21 : $83,150,000
Year 22 : $58,650,000
Year 23 : $15,900,000
Year 24 : $4,000,000
Salary Average Commitment
Year 21 : $83,450,000
Year 22 : $58,650,000
Year 23 : $15,900,000
Year 24 : $4,000,000
Salary Cap with 1 Way Contract
Year 21 : $83,150,000
Year 22 : $58,650,000
Year 23 : $15,900,000
Year 24 : $4,000,000

Farm Players Salaries

Alex Killorn $900,000 (1)
Jakub Vrana $500,000 (1)
Marcus Foligno $200,000 (1)
Jake Gardiner $100,000 (1)
Xavier Ouellet $100,000 (2)
Sam Carrick $100,000 (2)
Conor Sheary $100,000 (1)
Derek Ryan $100,000 (2)
Jack Rathbone $100,000 (4)
Keegan Kolesar $100,000 (3)
Kale Clague $100,000 (3)
Michael McCarron $100,000 (3)
Zachary Jones $100,000 (4)
Drew O'Connor $100,000 (3)
Adam Erne $100,000 (2)
Nicolas Aube-Kubel $95,000 (2)
Jimmy Schuldt $95,000 (2)
Josh Dunne $85,000 (1)
Hunter McKown $85,000 (3)
Alex Steeves $85,000 (2)
Matthew Poitras $85,000 (3)
Nick Abruzzese $85,000 (2)
Henry Thrun $85,000 (3)
Joshua Roy $70,000 (3)
Jet Greaves $70,000 (3)
Jiri Patera $70,000 (3)
Alexander Holtz $70,000 (1)
Hendrix Lapierre $70,000 (1)
Semyon Der-Arguchintsev $70,000 (2)
Devon Levi $70,000 (3)
Yaniv Perets $70,000 (3)
Alexei Toropchenko $70,000 (2)
Total Farm Players32
Salary Commitment
Year 21 : $4,130,000
Year 22 : $2,105,000
Year 23 : $1,205,000
Year 24 : $200,000
Salary Average Commitment
Year 21 : $4,130,000
Year 22 : $2,105,000
Year 23 : $1,205,000
Year 24 : $200,000

DALLAS



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 7000 - $99 - 7 000 - 100,00%
Level 2: 7000 - $74 - 6 610 - 94,42%
Level 3: 4000 - $59 - 3 336 - 83,39%
Level 4: 5000 - $36 - 4 826 - 96,53%
Luxury : 2000 - $250 - 1 876 - 93,79%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $25 - 1 999 - 99,96%
Farm Level 2: 1000 - $10 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %23 648 - 94,59%
Average Income per Game$2,527,053
Year to Date Revenue$106,136,225
Farm
Home Games Left0
Average Attendance - %2 999 - 99,97%
Average Income per Game$74,972
Year to Date Revenue$3,148,844

Expense

Pro Players Total Salaries$84,900,000
Farm Players Total Salaries$2,740,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,625,000
Pro Year To Date Expenses$87,935,783
Farm Year To Date Expenses$6,989,906
Pro Salary Cap To Date$84,960,176
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$714,634
Pro Estimated Expenses$714,634
Farm Remaining Season Days1
Farm Expenses Per Days$54,797
Farm Estimated Expenses$54,797
Estimated Season Expenses$769,431
Season Salary Cap$90,525,000
Estimate Under Maximum Salary Cap of $92,000,000$1,475,000
Estimate Over Minimum Salary Cap of $62,000,000 $28,525,000
Current Bank Account$287,244,965
Projected Bank Account$286,475,534

Pro Players Salaries

William Nylander $9,750,000 (2)
Jake Guentzel $9,000,000 (3)
Dmitry Orlov $7,000,000 (2)
Jared McCann $6,750,000 (2)
Joshua Morrissey $5,500,000 (1)
Mark Giordano $5,000,000 (2)
Dylan Strome $5,000,000 (3)
Nick Suzuki $5,000,000 (3)
Jason Robertson $5,000,000 (3)
Radko Gudas $4,000,000 (1)
Erik Cernak $3,750,000 (1)
Anthony Deangelo $3,000,000 (3)
Dylan DeMelo $3,000,000 (2)
Brock Boeser $2,750,000 (1)
Trevor Moore $2,000,000 (2)
Anthony Cirelli $2,000,000 (2)
Yakov Trenin $2,000,000 (2)
Thatcher Demko $1,500,000 (1)
Mike Modano $1,000,000 (3)
Daniel Sprong $1,000,000 (2)
Adin Hill $900,000 (2)
Total Pro Players21
Salary Commitment
Year 21 : $84,900,000
Year 22 : $67,400,000
Year 23 : $28,000,000
Year 24 : $0
Salary Average Commitment
Year 21 : $84,900,000
Year 22 : $67,400,000
Year 23 : $28,000,000
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $84,900,000
Year 22 : $67,400,000
Year 23 : $28,000,000
Year 24 : $0

Farm Players Salaries

Andrew Cogliano $300,000 (2)
A.J. Greer $100,000 (1)
Ty Smith $100,000 (4)
Alexander Nylander $100,000 (1)
Nicolas Hague $100,000 (3)
Calen Addison $100,000 (4)
Will Butcher $100,000 (1)
Hudson Fasching $95,000 (2)
Miles Wood $95,000 (2)
Mackenzie Blackwood $90,000 (1)
Alex Nedeljkovic $90,000 (3)
Wyatt Kalynuk $85,000 (1)
Ben Meyers $85,000 (2)
Vincent Iorio $85,000 (3)
Isac Lundestrom $85,000 (1)
Arshdeep Bains $85,000 (3)
Eetu Makiniemi $85,000 (2)
Arttu Ruotsalainen $85,000 (1)
Ross Colton $85,000 (1)
Scott Reedy $85,000 (2)
Lukas Reichel $85,000 (1)
Braden Schneider $85,000 (2)
Valtteri Puustinen $85,000 (2)
Nick Perbix $85,000 (3)
Nick Blankenburg $85,000 (2)
Mads Sogaard $70,000 (2)
Jayden Halbgewachs $70,000 (1)
Anton Levtchi $70,000 (2)
Pavol Regenda $70,000 (2)
Total Farm Players29
Salary Commitment
Year 21 : $2,740,000
Year 22 : $1,855,000
Year 23 : $645,000
Year 24 : $200,000
Salary Average Commitment
Year 21 : $2,740,000
Year 22 : $1,855,000
Year 23 : $645,000
Year 24 : $200,000

DETROIT



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 8400 - $96 - 8 328 - 99,14%
Level 2: 6400 - $74 - 6 333 - 98,95%
Level 3: 4150 - $58 - 3 530 - 85,05%
Level 4: 4500 - $45 - 4 191 - 93,14%
Luxury : 1550 - $340 - 1 550 - 100,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $22 - 2 000 - 100,00%
Farm Level 2: 1000 - $19 - 978 - 97,76%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %23 931 - 95,72%
Average Income per Game$2,720,047
Year to Date Revenue$114,241,962
Farm
Home Games Left0
Average Attendance - %2 978 - 99,25%
Average Income per Game$76,793
Year to Date Revenue$3,225,319

Expense

Pro Players Total Salaries$84,350,000
Farm Players Total Salaries$2,250,000
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,500,000
Pro Year To Date Expenses$87,595,937
Farm Year To Date Expenses$6,513,910
Pro Salary Cap To Date$82,636,561
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$726,423
Pro Estimated Expenses$726,423
Farm Remaining Season Days1
Farm Expenses Per Days$50,813
Farm Estimated Expenses$50,813
Estimated Season Expenses$777,236
Season Salary Cap$87,850,000
Estimate Under Maximum Salary Cap of $92,000,000$4,150,000
Estimate Over Minimum Salary Cap of $62,000,000 $25,850,000
Current Bank Account$190,580,335
Projected Bank Account$189,803,099

Pro Players Salaries

Nathan MacKinnon $10,500,000 (1)
Aleksander Barkov $10,500,000 (1)
Brent Burns $9,000,000 (2)
Andrei Vasilevskiy $7,000,000 (3)
Victor Hedman $6,000,000 (1)
Cale Makar $5,500,000 (3)
Kirill Kaprizov $5,250,000 (1)
Jaccob Slavin $5,000,000 (3)
Max Pacioretty $4,000,000 (1)
Charlie McAvoy $4,000,000 (2)
Clayton Keller $3,000,000 (1)
Artemi Panarin $2,750,000 (2)
Nick Leddy $2,500,000 (2)
Logan Couture $2,250,000 (1)
Blake Coleman $2,000,000 (2)
John Gibson $1,250,000 (2)
Jordan Martinook $1,000,000 (1)
Nathan Marois $1,000,000 (1)
Tim Stutzle $1,000,000 (3)
Moritz Seider $850,000 (1)
Total Pro Players20
Salary Commitment
Year 21 : $84,350,000
Year 22 : $41,000,000
Year 23 : $18,500,000
Year 24 : $0
Salary Average Commitment
Year 21 : $86,350,000
Year 22 : $42,000,000
Year 23 : $18,500,000
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $84,350,000
Year 22 : $40,000,000
Year 23 : $18,500,000
Year 24 : $0

Farm Players Salaries

Brenden Dillon $600,000 (2)
Erik Haula $500,000 (2)
Kaapo Kakko $150,000 (4)
Calvin Petersen $100,000 (1)
Kaapo Kahkonen $100,000 (2)
Thomas Greiss $100,000 (1)
Greg McKegg $100,000 (2)
Josh Leivo $100,000 (2)
Michael Sgarbossa $100,000 (1)
Kevin Connauton $100,000 (1)
Kyle Clifford $100,000 (1)
Wayne Simmonds $100,000 (1)
Anders Bjork $100,000 (1)
Total Farm Players13
Salary Commitment
Year 21 : $2,250,000
Year 22 : $1,550,000
Year 23 : $150,000
Year 24 : $150,000
Salary Average Commitment
Year 21 : $2,200,000
Year 22 : $1,500,000
Year 23 : $150,000
Year 24 : $150,000

FLORIDE



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live Arena
Level 1: 7000 - $90 - 7 000 - 100,00%
Level 2: 5900 - $60 - 5 900 - 100,00%
Level 3: 2900 - $35 - 2 900 - 100,00%
Level 4: 4973 - $25 - 4 973 - 100,00%
Luxury : 1500 - $250 - 1 500 - 100,00%
Total Capacity :22273
Farm
Farm Level 1: 2000 - $35 - 1 984 - 99,18%
Farm Level 2: 1000 - $15 - 998 - 99,83%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %22 273 - 100,00%
Average Income per Game$1,981,031
Year to Date Revenue$83,203,302
Farm
Home Games Left0
Average Attendance - %2 982 - 99,39%
Average Income per Game$105,498
Year to Date Revenue$4,430,917

Expense

Pro Players Total Salaries$68,750,000
Farm Players Total Salaries$2,930,000
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Special Salary Cap Value$21,675,000
Pro Year To Date Expenses$72,971,144
Farm Year To Date Expenses$6,066,343
Pro Salary Cap To Date$68,011,796
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$599,593
Pro Estimated Expenses$599,593
Farm Remaining Season Days1
Farm Expenses Per Days$48,211
Farm Estimated Expenses$48,211
Estimated Season Expenses$647,804
Season Salary Cap$90,425,000
Estimate Under Maximum Salary Cap of $92,000,000$1,575,000
Estimate Over Minimum Salary Cap of $62,000,000 $28,425,000
Current Bank Account$105,402,741
Projected Bank Account$104,754,937

Pro Players Salaries

Ryan Nugent-Hopkins $11,000,000 (2)
Bo Horvat $9,500,000 (1)
Matt Duchene $5,500,000 (1)
Patrik Laine $5,500,000 (1)
Andrei Svechnikov $5,000,000 (3)
Dylan Cozens $4,500,000 (4)
Brandon Carlo $4,500,000 (1)
Brock Nelson $4,500,000 (2)
Nikolaj Ehlers $4,000,000 (1)
Jake DeBrusk $2,000,000 (1)
Jamie Oleksiak $2,000,000 (1)
Joel Eriksson Ek $1,500,000 (1)
Marc Levesque $1,000,000 (3)
Owen Tippett $1,000,000 (2)
Travis Sanheim $1,000,000 (1)
Gustav Forsling $1,000,000 (1)
Michael Matheson $950,000 (1)
Ilya Samsonov $900,000 (2)
Michael Bunting $850,000 (1)
David Kampf $850,000 (1)
Brandon Hagel $850,000 (2)
Stuart Skinner $850,000 (1)
Total Pro Players22
Salary Commitment
Year 21 : $68,750,000
Year 22 : $28,750,000
Year 23 : $10,500,000
Year 24 : $4,500,000
Salary Average Commitment
Year 21 : $68,750,000
Year 22 : $28,750,000
Year 23 : $10,500,000
Year 24 : $4,500,000
Salary Cap with 1 Way Contract
Year 21 : $68,750,000
Year 22 : $28,750,000
Year 23 : $10,500,000
Year 24 : $4,500,000

Farm Players Salaries

Jonas Brodin $400,000 (1)
Josh Bailey $300,000 (2)
Pierre-edouard Bellemare $300,000 (1)
Ian Mitchell $100,000 (3)
Lias Andersson $100,000 (2)
Alex Formenton $100,000 (2)
Brett Kulak $100,000 (1)
William Borgen $100,000 (3)
Alexandre Texier $100,000 (3)
Kieffer Bellows $100,000 (3)
Janne Kuokkanen $100,000 (2)
Philippe Myers $100,000 (2)
Conor Timmins $100,000 (3)
Joel Kiviranta $100,000 (3)
Jonathan Quick $100,000 (2)
Nikita Zadorov $95,000 (1)
Jacob Middleton $85,000 (3)
Joe Snively $85,000 (1)
Mattias Samuelsson $85,000 (1)
Seth Jarvis $85,000 (2)
Stanislav Svozil $85,000 (3)
Daniil Tarasov $70,000 (1)
Marc McLaughlin $70,000 (2)
Pyotr Kochetkov $70,000 (2)
Total Farm Players24
Salary Commitment
Year 21 : $2,930,000
Year 22 : $1,795,000
Year 23 : $770,000
Year 24 : $0
Salary Average Commitment
Year 21 : $2,930,000
Year 22 : $1,795,000
Year 23 : $770,000
Year 24 : $0

ISLANDERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6400 - $95 - 6 400 - 100,00%
Level 2: 5200 - $65 - 5 200 - 100,00%
Level 3: 5866 - $45 - 3 727 - 63,53%
Level 4: 5834 - $30 - 5 289 - 90,67%
Luxury : 1700 - $205 - 1 700 - 100,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $35 - 1 994 - 99,68%
Farm Level 2: 1000 - $15 - 996 - 99,56%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %22 316 - 89,27%
Average Income per Game$2,026,115
Year to Date Revenue$85,096,838
Farm
Home Games Left0
Average Attendance - %2 989 - 99,64%
Average Income per Game$105,890
Year to Date Revenue$4,447,368

Expense

Pro Players Total Salaries$74,850,000
Farm Players Total Salaries$3,330,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$9,500,000
Pro Year To Date Expenses$75,674,384
Farm Year To Date Expenses$4,223,549
Pro Salary Cap To Date$70,715,045
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$649,187
Pro Estimated Expenses$649,187
Farm Remaining Season Days1
Farm Expenses Per Days$31,138
Farm Estimated Expenses$31,138
Estimated Season Expenses$680,325
Season Salary Cap$84,350,000
Estimate Under Maximum Salary Cap of $92,000,000$7,650,000
Estimate Over Minimum Salary Cap of $62,000,000 $22,350,000
Current Bank Account$134,389,473
Projected Bank Account$133,709,148

Pro Players Salaries

Mats Zuccarello $10,000,000 (2)
Travis Konecny $8,000,000 (3)
David Krejci $7,000,000 (1)
Cam Atkinson $7,000,000 (2)
Anders Lee $6,000,000 (1)
Carter Verhaeghe $5,750,000 (2)
Mikael Granlund $5,000,000 (2)
Kyle Palmieri $4,000,000 (1)
Shayne Gostisbehere $3,000,000 (2)
Igor Shesterkin $3,000,000 (3)
Sergei Bobrovsky $3,000,000 (1)
Erik Gudbranson $2,000,000 (1)
Zemgus Girgensons $1,000,000 (3)
Dante Fabbro $1,000,000 (3)
Erik Gustafsson $1,000,000 (1)
Lucas Raymond $1,000,000 (2)
Erik Brannstrom $1,000,000 (3)
Carey Price $1,000,000 (2)
Frank Guy $1,000,000 (1)
Robert Thomas $1,000,000 (2)
Samuel Girard (Out of Payroll) $1,000,000 (1)
Dawson Mercer $850,000 (2)
Owen Power $850,000 (3)
Pheonix Copley $700,000 (1)
Alexander Alexeyev $700,000 (2)
Total Pro Players25
Salary Commitment
Year 21 : $75,850,000
Year 22 : $53,150,000
Year 23 : $17,850,000
Year 24 : $0
Salary Average Commitment
Year 21 : $78,850,000
Year 22 : $53,150,000
Year 23 : $17,850,000
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $75,850,000
Year 22 : $50,150,000
Year 23 : $14,850,000
Year 24 : $0

Farm Players Salaries

Robby Fabbri $300,000 (3)
Stefan Noesen $200,000 (2)
Barrett Hayton $200,000 (4)
Casey Mittelstadt $150,000 (2)
Luke Evangelista $100,000 (3)
Brett Howden $100,000 (2)
Colin White $100,000 (1)
Josh Mahura $100,000 (3)
Filip Zadina $100,000 (4)
Oliver Wahlstrom $100,000 (3)
Vladislav Kolyachonok $85,000 (2)
Logan Stanley $85,000 (1)
Shane Wright $85,000 (3)
Luke Hughes $85,000 (3)
Nils Aman $85,000 (3)
Thomas Bordeleau $85,000 (3)
Tyson Foerster $85,000 (3)
Nils Lundkvist $85,000 (1)
Cam York $85,000 (1)
Oskar Steen $85,000 (3)
Parker Kelly $85,000 (3)
Dakota Joshua $85,000 (3)
Nikita Alexandrov $85,000 (3)
Calvin Pickard $75,000 (2)
Lucas Johansen $70,000 (2)
Nikita Okhotyuk $70,000 (2)
Lassi Thomson $70,000 (1)
Jordan Harris $70,000 (2)
Samuel Knazko $70,000 (3)
Artemi Kniazev $70,000 (3)
Mackie Samoskevich $70,000 (3)
Emil Andrae $70,000 (3)
Wyatt Kaiser $70,000 (3)
Zachary Fucale $70,000 (2)
Total Farm Players34
Salary Commitment
Year 21 : $3,330,000
Year 22 : $2,905,000
Year 23 : $2,015,000
Year 24 : $300,000
Salary Average Commitment
Year 21 : $3,330,000
Year 22 : $2,905,000
Year 23 : $2,015,000
Year 24 : $300,000

LOSANGELES



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $120 - 4 084 - 58,34%
Level 2: 7000 - $100 - 6 574 - 93,91%
Level 3: 4000 - $50 - 3 738 - 93,46%
Level 4: 5000 - $40 - 4 889 - 97,79%
Luxury : 2000 - $225 - 1 831 - 91,55%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $999 - 723 - 36,13%
Farm Level 2: 1000 - $20 - 964 - 96,41%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21 116 - 84,46%
Average Income per Game$4,329,786
Year to Date Revenue$181,851,024
Farm
Home Games Left0
Average Attendance - %1 687 - 56,22%
Average Income per Game$207,474
Year to Date Revenue$8,713,926

Expense

Pro Players Total Salaries$89,250,000
Farm Players Total Salaries$5,015,000
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$93,308,518
Farm Year To Date Expenses$8,883,209
Pro Salary Cap To Date$88,349,200
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$766,260
Pro Estimated Expenses$766,260
Farm Remaining Season Days1
Farm Expenses Per Days$73,293
Farm Estimated Expenses$73,293
Estimated Season Expenses$839,553
Season Salary Cap$89,250,000
Estimate Under Maximum Salary Cap of $92,000,000$2,750,000
Estimate Over Minimum Salary Cap of $62,000,000 $27,250,000
Current Bank Account$179,701,201
Projected Bank Account$178,861,648

Pro Players Salaries

J.T. Miller $11,000,000 (2)
Jonathan Huberdeau $11,000,000 (2)
Claude Giroux $10,000,000 (2)
Tomas Hertl $8,500,000 (1)
Pavel Buchnevich $7,500,000 (1)
Rasmus Ristolainen $7,000,000 (1)
Sean Couturier $6,000,000 (2)
Evgeny Kuznetsov $5,000,000 (1)
Jeff Petry $3,500,000 (1)
Noah Hanifin $3,000,000 (3)
Damon Severson $2,500,000 (1)
Tyler Myers $2,500,000 (2)
Valeri Nichushkin $2,000,000 (1)
Shea Weber $2,000,000 (1)
Alexander Kerfoot $2,000,000 (3)
Nick Schmaltz $1,500,000 (1)
Michael Mcleod $1,000,000 (2)
Mario Ferraro $1,000,000 (1)
Vitek Vanecek $850,000 (1)
Kevin Lankinen $700,000 (2)
Alex Tuch $700,000 (1)
Total Pro Players21
Salary Commitment
Year 21 : $89,250,000
Year 22 : $47,200,000
Year 23 : $8,000,000
Year 24 : $0
Salary Average Commitment
Year 21 : $92,250,000
Year 22 : $50,200,000
Year 23 : $8,000,000
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $89,250,000
Year 22 : $47,200,000
Year 23 : $5,000,000
Year 24 : $0

Farm Players Salaries

Darcy Kuemper $700,000 (1)
Kyle Okposo $600,000 (1)
Evander Kane $600,000 (2)
Ilya Mikheyev $375,000 (1)
Tanner Pearson $300,000 (1)
Jordan Greenway $200,000 (2)
Matthew Nieto $200,000 (1)
Jonas Siegenthaler $200,000 (3)
Torey Krug $200,000 (2)
Brian Elliott $150,000 (1)
Evan Bouchard $150,000 (3)
Juuso Valimaki $100,000 (2)
John Quenneville $100,000 (1)
Nicolas Deslauriers $100,000 (1)
Michael Dal Colle $100,000 (1)
Carl Dahlstrom $100,000 (1)
Dustin Tokarski $100,000 (1)
Jeremy Lauzon $100,000 (2)
Kailer Yamamoto $100,000 (2)
Martin Charron $100,000 (4)
Christian Wolanin $100,000 (1)
Givani Smith $85,000 (3)
Maxim Letunov $85,000 (2)
Jack Drury $85,000 (3)
Jack McBain $85,000 (2)
Total Farm Players25
Salary Commitment
Year 21 : $5,015,000
Year 22 : $2,090,000
Year 23 : $620,000
Year 24 : $100,000
Salary Average Commitment
Year 21 : $5,015,000
Year 22 : $2,090,000
Year 23 : $620,000
Year 24 : $100,000

MINNESOTA



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7500 - $250 - 7 209 - 96,12%
Level 2: 7250 - $115 - 4 685 - 64,62%
Level 3: 4250 - $85 - 2 461 - 57,91%
Level 4: 4000 - $65 - 3 044 - 76,09%
Luxury : 2000 - $350 - 1 763 - 88,15%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $130 - 900 - 45,00%
Farm Level 2: 1000 - $75 - 236 - 23,62%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19 163 - 76,65%
Average Income per Game$4,162,694
Year to Date Revenue$174,833,150
Farm
Home Games Left0
Average Attendance - %1 136 - 37,87%
Average Income per Game$168,375
Year to Date Revenue$7,071,756

Expense

Pro Players Total Salaries$84,175,000
Farm Players Total Salaries$2,970,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value$6,000,000
Pro Year To Date Expenses$88,620,112
Farm Year To Date Expenses$6,352,924
Pro Salary Cap To Date$84,652,653
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$716,870
Pro Estimated Expenses$716,870
Farm Remaining Season Days1
Farm Expenses Per Days$48,537
Farm Estimated Expenses$48,537
Estimated Season Expenses$765,407
Season Salary Cap$90,175,000
Estimate Under Maximum Salary Cap of $92,000,000$1,825,000
Estimate Over Minimum Salary Cap of $62,000,000 $28,175,000
Current Bank Account$213,526,760
Projected Bank Account$212,761,353

Pro Players Salaries

Anze Kopitar $12,000,000 (2)
Nikita Kucherov $11,000,000 (2)
Charlie Coyle $8,000,000 (2)
Patrick Kane $6,000,000 (1)
Tyler Toffoli $6,000,000 (1)
Jared Spurgeon $6,000,000 (1)
Brayden McNabb $6,000,000 (2)
Justin Faulk $6,000,000 (1)
Sean Monahan $5,000,000 (1)
Jake McCabe $4,000,000 (2)
Linus Ullmark $3,000,000 (2)
David Perron $2,250,000 (1)
Alex DeBrincat $2,000,000 (1)
J.T. Compher $1,875,000 (2)
Jason Zucker $1,000,000 (1)
Jeff Skinner $1,000,000 (1)
Wade Allison $850,000 (1)
Olli Maatta $750,000 (1)
Scott Mayfield $750,000 (1)
Lukas Dostal (Out of Payroll) $700,000 (1)
Marc-Edouard Vlasic $700,000 (1)
Samuel Ersson (Out of Payroll) $700,000 (2)
Jesse Puljujarvi $0 (0)
Total Pro Players23
Salary Commitment
Year 21 : $85,575,000
Year 22 : $46,575,000
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $84,075,000
Year 22 : $46,575,000
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $85,575,000
Year 22 : $46,575,000
Year 23 : $0
Year 24 : $0

Farm Players Salaries

James van Riemsdyk $500,000 (2)
Brandon Tanev $200,000 (1)
Alec Martinez $200,000 (2)
Joonas Donskoi $100,000 (1)
Paul Coffey $100,000 (4)
Ville Heinola $100,000 (4)
David Gustafsson $100,000 (4)
Alex True $100,000 (3)
Justin Schultz $100,000 (1)
Mark Jankowski $100,000 (3)
Jacob Bryson (Out of Payroll) $85,000 (1)
Adam Ruzicka $85,000 (1)
Riley Tufte $85,000 (2)
Fabian Zetterlund $85,000 (1)
Morgan Barron $85,000 (1)
Ridly Greig $85,000 (3)
Elliot Desnoyers $85,000 (3)
Trey Fix-Wolansky $85,000 (1)
Jean-Francois Berube $75,000 (1)
Oskar Olausson $70,000 (3)
Jack LaFontaine $70,000 (2)
Kasper Bjorkqvist $70,000 (2)
Jakub Lauko $70,000 (2)
Connor Mackey $70,000 (1)
Tyce Thompson $70,000 (1)
Damien Giroux $70,000 (3)
Nikita Nesterenko $70,000 (3)
Matt Villata $70,000 (3)
Alex Laferriere $70,000 (3)
Olli Juolevi $0 (0)
Scott Harrington $0 (0)
Total Farm Players31
Salary Commitment
Year 21 : $3,055,000
Year 22 : $2,015,000
Year 23 : $1,020,000
Year 24 : $300,000
Salary Average Commitment
Year 21 : $3,055,000
Year 22 : $2,015,000
Year 23 : $1,020,000
Year 24 : $300,000

MONTREAL



Arena Capacity - Ticket Price
Attendance - %

Arena NameCentre Bell
Level 1: 9000 - $94 - 8 780 - 97,56%
Level 2: 6000 - $85 - 5 931 - 98,85%
Level 3: 2500 - $72 - 2 477 - 99,07%
Level 4: 6000 - $20 - 5 597 - 93,29%
Luxury : 1500 - $415 - 1 417 - 94,46%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $32 - 1 993 - 99,67%
Farm Level 2: 1000 - $15 - 999 - 99,92%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %24 202 - 96,81%
Average Income per Game$2,672,477
Year to Date Revenue$112,244,021
Farm
Home Games Left0
Average Attendance - %2 993 - 99,75%
Average Income per Game$98,472
Year to Date Revenue$4,135,841

Expense

Pro Players Total Salaries$84,400,000
Farm Players Total Salaries$3,440,000
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Special Salary Cap Value$4,000,000
Pro Year To Date Expenses$92,348,779
Farm Year To Date Expenses$5,568,648
Pro Salary Cap To Date$87,389,413
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$726,829
Pro Estimated Expenses$726,829
Farm Remaining Season Days1
Farm Expenses Per Days$44,228
Farm Estimated Expenses$44,228
Estimated Season Expenses$771,057
Season Salary Cap$88,400,000
Estimate Under Maximum Salary Cap of $92,000,000$3,600,000
Estimate Over Minimum Salary Cap of $62,000,000 $26,400,000
Current Bank Account$712,960,034
Projected Bank Account$712,188,977

Pro Players Salaries

Connor McDavid $10,500,000 (1)
David Pastrnak $10,500,000 (1)
Roman Josi $8,000,000 (1)
Ryan O'Reilly $7,000,000 (2)
Boone Jenner $7,000,000 (2)
Auston Matthews $6,000,000 (1)
Mitchell Marner $5,500,000 (1)
Nick Bonino $5,000,000 (1)
Ivan Provorov $5,000,000 (1)
Jonathan Toews $5,000,000 (1)
Jordan Kyrou $4,000,000 (3)
Miro Heiskanen $3,000,000 (2)
Martin Necas $1,500,000 (2)
Jake Sanderson $1,000,000 (3)
Frank Lalancette $1,000,000 (1)
Tyler Johnson $1,000,000 (1)
Marcus Pettersson $1,000,000 (1)
Jani Hakanpaa $850,000 (2)
Jeremy Swayman $850,000 (1)
Carter Hart $700,000 (2)
Total Pro Players20
Salary Commitment
Year 21 : $84,400,000
Year 22 : $25,050,000
Year 23 : $5,000,000
Year 24 : $0
Salary Average Commitment
Year 21 : $83,150,000
Year 22 : $25,050,000
Year 23 : $5,000,000
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $84,400,000
Year 22 : $25,050,000
Year 23 : $5,000,000
Year 24 : $0

Farm Players Salaries

Ryan Suter $600,000 (2)
Ondrej Palat $500,000 (2)
Lars Eller $300,000 (2)
Garnet Hathaway $300,000 (1)
Cody Ceci $150,000 (1)
Cooper Marody $100,000 (1)
John Leonard $100,000 (3)
Sean Walker $100,000 (3)
Mason Marchment $100,000 (2)
Lane Pederson $100,000 (3)
Anthony Stolarz $95,000 (1)
David Rittich $90,000 (1)
Cayden Primeau $85,000 (3)
Lawrence Pilut $85,000 (2)
Ilya Lyubushkin $85,000 (2)
Dysin Mayo $85,000 (2)
Eric Robinson $85,000 (2)
Simon Benoit $85,000 (3)
Adam Beckman $85,000 (1)
Jack Quinn (Out of Payroll) $85,000 (2)
Yegor Chinakhov $85,000 (1)
Jasper Weatherby $85,000 (2)
Wyatt Johnston (Out of Payroll) $85,000 (2)
Antoine Bibeau $70,000 (2)
Dmitri Samorukov $70,000 (2)
Total Farm Players25
Salary Commitment
Year 21 : $3,610,000
Year 22 : $2,705,000
Year 23 : $470,000
Year 24 : $0
Salary Average Commitment
Year 21 : $3,760,000
Year 22 : $2,705,000
Year 23 : $470,000
Year 24 : $0

NASHVILLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 8075 - $999 - 3 437 - 42,57%
Level 2: 5350 - $78 - 5 350 - 100,00%
Level 3: 2250 - $65 - 2 250 - 100,00%
Level 4: 4550 - $32 - 4 547 - 99,94%
Luxury : 1225 - $450 - 1 204 - 98,27%
Total Capacity :21450
Farm
Farm Level 1: 2000 - $55 - 1 698 - 84,92%
Farm Level 2: 1000 - $30 - 592 - 59,15%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %16 788 - 78,27%
Average Income per Game$5,387,487
Year to Date Revenue$226,274,447
Farm
Home Games Left0
Average Attendance - %2 290 - 76,33%
Average Income per Game$138,951
Year to Date Revenue$5,835,927

Expense

Pro Players Total Salaries$49,350,000
Farm Players Total Salaries$1,710,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Special Salary Cap Value$36,800,000
Pro Year To Date Expenses$58,044,702
Farm Year To Date Expenses$4,666,154
Pro Salary Cap To Date$56,060,972
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$417,480
Pro Estimated Expenses$417,480
Farm Remaining Season Days1
Farm Expenses Per Days$38,293
Farm Estimated Expenses$38,293
Estimated Season Expenses$455,773
Season Salary Cap$86,150,000
Estimate Under Maximum Salary Cap of $92,000,000$5,850,000
Estimate Over Minimum Salary Cap of $62,000,000 $24,150,000
Current Bank Account$195,535,928
Projected Bank Account$195,080,155

Pro Players Salaries

Paul Stastny $6,000,000 (1)
Kevin Shattenkirk $6,000,000 (2)
Alexander Edler $5,000,000 (1)
Marc Staal $5,000,000 (2)
Scott Laughton $3,500,000 (1)
Jack Johnson $3,000,000 (1)
Christian Dvorak $3,000,000 (1)
Andreas Athanasiou $2,750,000 (1)
Joel Farabee $2,000,000 (3)
Michael Anderson $1,500,000 (4)
Timothy Liljegren $1,000,000 (3)
Trent Frederic $1,000,000 (2)
Phillip Di Giuseppe $1,000,000 (2)
Alex Stalock $1,000,000 (2)
Micheal Ferland $1,000,000 (1)
Jesper Boqvist $1,000,000 (3)
Rasmus Kupari $1,000,000 (4)
Martin Jones $1,000,000 (1)
Ryan Lindgren $1,000,000 (2)
Charlie Lindgren $900,000 (2)
Juuso Parssinen $850,000 (3)
Mason McTavish $850,000 (3)
Total Pro Players22
Salary Commitment
Year 21 : $49,350,000
Year 22 : $24,100,000
Year 23 : $8,200,000
Year 24 : $2,500,000
Salary Average Commitment
Year 21 : $49,350,000
Year 22 : $24,100,000
Year 23 : $8,200,000
Year 24 : $2,500,000
Salary Cap with 1 Way Contract
Year 21 : $49,350,000
Year 22 : $24,100,000
Year 23 : $8,200,000
Year 24 : $2,500,000

Farm Players Salaries

Brendan Gaunce $100,000 (2)
Laurent Dauphin $100,000 (2)
Oliver Kylington $100,000 (3)
Liam Foudy $100,000 (3)
Jansen Harkins $100,000 (2)
Steven Santini $95,000 (2)
Andreas Englund $85,000 (2)
Dominic Turgeon $85,000 (1)
Tristen Robins $85,000 (3)
Rasmus Asplund $85,000 (1)
Guillaume Brisebois $85,000 (2)
Jonas Johansson $85,000 (2)
Robin Salo $85,000 (2)
Marco Rossi $85,000 (2)
Lukas Rousek $85,000 (3)
Frederic Allard $70,000 (1)
Jonathan Gruden $70,000 (3)
Jonas Rondbjerg $70,000 (1)
Yegor Zamula $70,000 (1)
Felix Sandstrom $70,000 (1)
Total Farm Players20
Salary Commitment
Year 21 : $1,710,000
Year 22 : $1,260,000
Year 23 : $440,000
Year 24 : $0
Salary Average Commitment
Year 21 : $1,710,000
Year 22 : $1,260,000
Year 23 : $440,000
Year 24 : $0

PITTSBURGH

PITTSBURGH is over or under the salary cap!



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 9500 - $96 - 8 839 - 93,04%
Level 2: 6000 - $80 - 5 798 - 96,63%
Level 3: 3000 - $60 - 2 921 - 97,37%
Level 4: 5000 - $35 - 4 879 - 97,58%
Luxury : 1500 - $250 - 1 457 - 97,16%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $30 - 1 998 - 99,92%
Farm Level 2: 1000 - $12 - 1 000 - 100,00%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %23 894 - 95,57%
Average Income per Game$2,560,359
Year to Date Revenue$107,535,062
Farm
Home Games Left0
Average Attendance - %2 998 - 99,95%
Average Income per Game$89,942
Year to Date Revenue$3,777,562

Expense

Pro Players Total Salaries$97,100,000
Farm Players Total Salaries$3,385,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$94,962,212
Farm Year To Date Expenses$4,255,935
Pro Salary Cap To Date$90,002,806
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$830,081
Pro Estimated Expenses$830,081
Farm Remaining Season Days1
Farm Expenses Per Days$31,585
Farm Estimated Expenses$31,585
Estimated Season Expenses$861,666
Season Salary Cap$97,100,000
Estimate Under Maximum Salary Cap of $92,000,000-$5,100,000
Estimate Over Minimum Salary Cap of $62,000,000 $35,100,000
Current Bank Account$419,933,823
Projected Bank Account$419,072,157

Pro Players Salaries

Brad Marchand $11,000,000 (1)
John Carlson $9,000,000 (2)
Vincent Trocheck $8,000,000 (2)
Reilly Smith $7,000,000 (2)
Bryan Little $6,000,000 (2)
Zach Hyman $6,000,000 (1)
Nazem Kadri $5,500,000 (1)
Tyler Seguin $5,000,000 (1)
Colton Sissons $5,000,000 (2)
Esa Lindell $4,750,000 (1)
Brandon Montour $4,500,000 (1)
Victor Olofsson $4,000,000 (2)
Mark Stone $3,500,000 (1)
Tage Thompson $3,500,000 (2)
David Savard $3,000,000 (1)
Ryan Graves $3,000,000 (1)
Tristan Jarry $3,000,000 (2)
Yanni Gourde $2,000,000 (1)
James Reimer $1,500,000 (1)
Dan Duch $1,000,000 (1)
Cole Caufield $850,000 (1)
Total Pro Players21
Salary Commitment
Year 21 : $97,100,000
Year 22 : $49,000,000
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $97,766,666
Year 22 : $46,666,666
Year 23 : $0
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $97,100,000
Year 22 : $45,500,000
Year 23 : $0
Year 24 : $0

Farm Players Salaries

Bryan Rust $800,000 (1)
TJ Brodie $400,000 (2)
Trevor Lewis $300,000 (2)
Paul Byron $200,000 (1)
Brendan Gallagher $200,000 (1)
Teddy Blueger $175,000 (1)
Adam Brooks $100,000 (2)
Matt Tennyson $100,000 (1)
Henrik Borgstrom $100,000 (2)
Jake Muzzin $100,000 (2)
Jayson Megna $100,000 (1)
Taylor Fedun $100,000 (2)
Maxim Mamin $100,000 (1)
Warren Foegele $100,000 (1)
Riley Barber $95,000 (1)
Malcolm Subban $90,000 (1)
Gavin Bayreuther $85,000 (1)
Jon Gillies $85,000 (1)
Dan Vladar $85,000 (1)
Evgeny Svechnikov $70,000 (1)
Robbie Russo $0 (0)
Total Farm Players21
Salary Commitment
Year 21 : $3,385,000
Year 22 : $1,100,000
Year 23 : $0
Year 24 : $0
Salary Average Commitment
Year 21 : $3,385,000
Year 22 : $1,100,000
Year 23 : $0
Year 24 : $0

RANGERS



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 8000 - $100 - 7 955 - 99,43%
Level 2: 7000 - $70 - 6 642 - 94,89%
Level 3: 3000 - $55 - 2 983 - 99,43%
Level 4: 5200 - $35 - 5 027 - 96,68%
Luxury : 1800 - $400 - 1 530 - 84,98%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $45 - 1 805 - 90,24%
Farm Level 2: 1000 - $25 - 735 - 73,50%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %24 137 - 96,55%
Average Income per Game$2,765,402
Year to Date Revenue$116,146,863
Farm
Home Games Left0
Average Attendance - %2 540 - 84,66%
Average Income per Game$124,483
Year to Date Revenue$5,228,292

Expense

Pro Players Total Salaries$87,125,000
Farm Players Total Salaries$3,805,000
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$81,855,711
Farm Year To Date Expenses$5,105,941
Pro Salary Cap To Date$77,888,175
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$740,854
Pro Estimated Expenses$740,854
Farm Remaining Season Days1
Farm Expenses Per Days$35,000
Farm Estimated Expenses$35,000
Estimated Season Expenses$775,854
Season Salary Cap$87,125,000
Estimate Under Maximum Salary Cap of $92,000,000$4,875,000
Estimate Over Minimum Salary Cap of $62,000,000 $25,125,000
Current Bank Account$206,834,796
Projected Bank Account$206,058,942

Pro Players Salaries

Alex Pietrangelo $10,000,000 (2)
Frederik Andersen $8,000,000 (1)
Jordan Staal $7,000,000 (1)
Mikael Backlund $7,000,000 (2)
Erik Karlsson $7,000,000 (1)
Andre Burakovsky $5,750,000 (2)
Taylor Hall $5,000,000 (1)
Kris Letang $4,500,000 (2)
Thomas Chabot $4,000,000 (3)
Nicholas Paul $4,000,000 (2)
Timo Meier $3,750,000 (1)
Jonathan Marchessault $3,500,000 (1)
Ivan Barbashev $2,375,000 (1)
Adam Pelech $2,000,000 (1)
Brandon Saad $2,000,000 (1)
Lawson Crouse $2,000,000 (1)
Nicolas Roy $2,000,000 (2)
Adrian Kempe $1,500,000 (1)
Jason Dickinson $1,000,000 (2)
Rasmus Andersson $1,000,000 (1)
Joshua Norris $1,000,000 (4)
Matthew Beniers $1,000,000 (3)
Alexandar Georgiev $900,000 (1)
Andrew Peeke $850,000 (1)
Total Pro Players24
Salary Commitment
Year 21 : $87,125,000
Year 22 : $40,250,000
Year 23 : $6,000,000
Year 24 : $1,000,000
Salary Average Commitment
Year 21 : $87,125,000
Year 22 : $40,250,000
Year 23 : $6,000,000
Year 24 : $1,000,000
Salary Cap with 1 Way Contract
Year 21 : $87,125,000
Year 22 : $40,250,000
Year 23 : $6,000,000
Year 24 : $1,000,000

Farm Players Salaries

Ben Chiarot $500,000 (2)
Shea Theodore (Out of Payroll) $400,000 (2)
Mike Hoffman $400,000 (1)
Nate Schmidt $200,000 (2)
Nikita Zaitsev $200,000 (2)
Martin Fehervary (Out of Payroll) $150,000 (4)
Andreas Johnsson $100,000 (3)
Ryan Poehling $100,000 (3)
Tobias Bjornfot $100,000 (4)
Jordan Oesterle $100,000 (1)
Cody Glass $100,000 (3)
Caleb Jones $100,000 (2)
Milan Lucic $100,000 (1)
Dennis Cholowski $100,000 (3)
Jonathan Drouin $100,000 (1)
Bowen Byram $100,000 (4)
Cale Fleury $100,000 (3)
Samuel Montembeault $90,000 (1)
Ryan MacInnis $85,000 (1)
Carson Soucy $85,000 (2)
Aatu Raty $85,000 (3)
Karel Vejmelka $85,000 (2)
Quinton Byfield $85,000 (3)
Alec Regula $85,000 (2)
Scott Perunovich $85,000 (1)
Alex Vlasic $85,000 (2)
Matias Maccelli $85,000 (2)
Bobby Brink $85,000 (2)
Jonatan Berggren $85,000 (3)
Jackson LaCombe $85,000 (3)
Leevi Merilainen $85,000 (3)
Jacob Perreault $70,000 (3)
Yaroslav Askarov $70,000 (3)
Hugo Alnefelt $70,000 (3)
Nic Petan $0 (0)
Garret Sparks $0 (0)
Total Farm Players36
Salary Commitment
Year 21 : $4,355,000
Year 22 : $3,395,000
Year 23 : $1,485,000
Year 24 : $350,000
Salary Average Commitment
Year 21 : $4,355,000
Year 22 : $3,395,000
Year 23 : $1,485,000
Year 24 : $350,000

SANJOSE



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center at San Jose
Level 1: 7400 - $120 - 7 358 - 99,43%
Level 2: 7400 - $80 - 6 469 - 87,42%
Level 3: 3978 - $70 - 3 105 - 78,07%
Level 4: 4822 - $40 - 4 604 - 95,48%
Luxury : 1400 - $500 - 1 150 - 82,13%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $40 - 1 980 - 98,98%
Farm Level 2: 1000 - $20 - 992 - 99,20%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %22 686 - 90,75%
Average Income per Game$2,971,180
Year to Date Revenue$124,789,548
Farm
Home Games Left0
Average Attendance - %2 972 - 99,05%
Average Income per Game$123,775
Year to Date Revenue$5,198,550

Expense

Pro Players Total Salaries$81,950,000
Farm Players Total Salaries$4,610,000
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Special Salary Cap Value$5,000,000
Pro Year To Date Expenses$87,155,676
Farm Year To Date Expenses$9,284,306
Pro Salary Cap To Date$83,188,222
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$698,780
Pro Estimated Expenses$698,780
Farm Remaining Season Days1
Farm Expenses Per Days$78,130
Farm Estimated Expenses$78,130
Estimated Season Expenses$776,910
Season Salary Cap$86,950,000
Estimate Under Maximum Salary Cap of $92,000,000$5,050,000
Estimate Over Minimum Salary Cap of $62,000,000 $24,950,000
Current Bank Account$337,460,082
Projected Bank Account$336,683,172

Pro Players Salaries

Sam Reinhart $9,500,000 (1)
Jamie Benn $9,000,000 (2)
Rickard Rakell $8,000,000 (2)
Ryan Hartman $6,000,000 (2)
Ilya Sorokin $6,000,000 (3)
Kyle Connor $5,500,000 (1)
Adam Larsson $5,000,000 (2)
Troy Terry $5,000,000 (2)
Jaden Schwartz $5,000,000 (1)
Pavel Zacha $4,750,000 (2)
Calle Jarnkrok $4,000,000 (2)
Dmitry Kulikov (Out of Payroll) $3,000,000 (1)
Ryan Johansen (Out of Payroll) $3,000,000 (1)
Travis Hamonic $3,000,000 (1)
Matt Roy $2,000,000 (3)
John Marino $2,000,000 (3)
Jakob Chychrun $1,500,000 (1)
Michael Rasmussen $1,000,000 (2)
Eeli Tolvanen $1,000,000 (2)
Vince Dunn $1,000,000 (2)
Jack Studnicka $1,000,000 (4)
Sasha Chmelevski $850,000 (2)
Filip Gustavsson $850,000 (2)
Total Pro Players23
Salary Commitment
Year 21 : $87,950,000
Year 22 : $57,450,000
Year 23 : $11,000,000
Year 24 : $1,000,000
Salary Average Commitment
Year 21 : $87,950,000
Year 22 : $57,450,000
Year 23 : $11,000,000
Year 24 : $1,000,000
Salary Cap with 1 Way Contract
Year 21 : $87,950,000
Year 22 : $57,450,000
Year 23 : $11,000,000
Year 24 : $1,000,000

Farm Players Salaries

Luke Schenn $400,000 (1)
Conor Garland $400,000 (1)
Anthony Beauvillier $375,000 (2)
Kasperi Kapanen $375,000 (2)
Gustav Nyquist $300,000 (2)
Noel Acciari $300,000 (2)
John Klingberg $200,000 (1)
Jan Rutta $200,000 (2)
Anton Forsberg $125,000 (1)
Ryan Donato $100,000 (1)
Max Jones $100,000 (2)
Victor Soderstrom $100,000 (4)
Maurice Ponton $100,000 (4)
Rocco Grimaldi $100,000 (1)
Connor Brown $100,000 (3)
Kevin Labanc $100,000 (3)
Matt Grzelcyk $100,000 (1)
Tyson Jost $100,000 (3)
Ethan Bear $100,000 (2)
Pierre-Olivier Joseph $100,000 (4)
Connor Ingram $85,000 (3)
Taylor Raddysh $85,000 (2)
Dylan Coghlan $85,000 (2)
Brett Leason $85,000 (3)
Mark Kastelic $85,000 (2)
Jacob Peterson $85,000 (2)
Jake Neighbours $85,000 (3)
John-Jason Peterka $85,000 (3)
Brock Faber $85,000 (3)
Joel Hofer $70,000 (2)
Total Farm Players30
Salary Commitment
Year 21 : $4,610,000
Year 22 : $3,185,000
Year 23 : $1,025,000
Year 24 : $300,000
Salary Average Commitment
Year 21 : $4,610,000
Year 22 : $3,185,000
Year 23 : $1,025,000
Year 24 : $300,000

SEATTLE



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 8400 - $200 - 8 052 - 95,86%
Level 2: 6400 - $150 - 3 877 - 60,57%
Level 3: 3100 - $75 - 2 875 - 92,74%
Level 4: 5065 - $50 - 4 303 - 84,96%
Luxury : 1600 - $400 - 1 506 - 94,14%
Total Capacity :24565
Farm
Farm Level 1: 2000 - $40 - 1 986 - 99,32%
Farm Level 2: 1000 - $30 - 658 - 65,80%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20 613 - 83,91%
Average Income per Game$3,742,455
Year to Date Revenue$157,183,090
Farm
Home Games Left0
Average Attendance - %2 644 - 88,15%
Average Income per Game$121,031
Year to Date Revenue$5,083,308

Expense

Pro Players Total Salaries$88,500,000
Farm Players Total Salaries$3,255,000
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,500,000
Pro Year To Date Expenses$89,755,714
Farm Year To Date Expenses$7,764,364
Pro Salary Cap To Date$84,796,327
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$760,163
Pro Estimated Expenses$760,163
Farm Remaining Season Days1
Farm Expenses Per Days$67,114
Farm Estimated Expenses$67,114
Estimated Season Expenses$827,277
Season Salary Cap$92,000,000
Estimate Under Maximum Salary Cap of $92,000,000$0
Estimate Over Minimum Salary Cap of $62,000,000 $30,000,000
Current Bank Account$108,163,862
Projected Bank Account$107,336,585

Pro Players Salaries

Mark Scheifele $9,000,000 (2)
John Tavares $9,000,000 (1)
Mathew Barzal $8,000,000 (3)
Vladimir Tarasenko $8,000,000 (2)
Colton Parayko $6,000,000 (2)
Matthew Tkachuk $5,000,000 (1)
Josh Manson $4,000,000 (2)
Nick Foligno $4,000,000 (2)
Zachary Werenski $4,000,000 (3)
Nic Dowd $4,000,000 (1)
Derek Forbort $4,000,000 (1)
Nino Niederreiter $4,000,000 (1)
Alexander Barabanov $3,750,000 (2)
MacKenzie Weegar $3,500,000 (1)
Frank Vatrano $2,750,000 (2)
Joel Edmundson $2,000,000 (2)
Barclay Goodrow $2,000,000 (2)
Alex Iafallo $2,000,000 (2)
Antti Raanta $1,500,000 (2)
Philipp Grubauer $1,000,000 (2)
Scott Wedgewood $1,000,000 (2)
Total Pro Players21
Salary Commitment
Year 21 : $88,500,000
Year 22 : $61,000,000
Year 23 : $12,000,000
Year 24 : $0
Salary Average Commitment
Year 21 : $90,500,000
Year 22 : $61,000,000
Year 23 : $12,000,000
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $88,500,000
Year 22 : $59,000,000
Year 23 : $12,000,000
Year 24 : $0

Farm Players Salaries

Patric Hornqvist $400,000 (1)
Marco Scandella $400,000 (1)
Stephane Richer $100,000 (3)
Cedric Paquette $100,000 (1)
Nick Merkley $100,000 (1)
Curtis Lazar (Out of Payroll) $100,000 (1)
Derrick Pouliot $100,000 (1)
Alex Goligoski $100,000 (2)
Austin Wagner $100,000 (2)
Kevin Stenlund $100,000 (2)
Robert Bortuzzo $100,000 (2)
Troy Grosenick $100,000 (2)
Alex Petrovic $100,000 (2)
Zach Aston-Reese $100,000 (3)
Oskar Lindblom $100,000 (1)
Matthew Peca $100,000 (2)
Jaroslav Halak $100,000 (1)
Pius Suter $95,000 (2)
Brogan Rafferty $90,000 (1)
Vinni Lettieri $90,000 (1)
Cole Sillinger $85,000 (2)
Justin Kirkland $85,000 (3)
Radim Zohorna $85,000 (1)
Mike Hardman $85,000 (1)
Walker Duehr $85,000 (3)
Ben Bishop $75,000 (1)
Josef Korenar $70,000 (1)
Tyler Wotherspoon $70,000 (2)
Alexandre Fortin $70,000 (2)
Christopher Gibson $70,000 (1)
Alex Galchenyuk $0 (0)
Total Farm Players31
Salary Commitment
Year 21 : $3,355,000
Year 22 : $1,390,000
Year 23 : $370,000
Year 24 : $0
Salary Average Commitment
Year 21 : $3,315,000
Year 22 : $1,390,000
Year 23 : $370,000
Year 24 : $0

STLOUIS



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Center
Level 1: 6450 - $500 - 4 521 - 70,09%
Level 2: 5450 - $410 - 2 502 - 45,90%
Level 3: 2450 - $350 - 1 193 - 48,71%
Level 4: 4472 - $250 - 1 858 - 41,54%
Luxury : 1200 - $700 - 967 - 80,61%
Total Capacity :20022
Farm
Farm Level 1: 2000 - $50 - 1 732 - 86,59%
Farm Level 2: 1000 - $35 - 513 - 51,33%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %11 041 - 55,15%
Average Income per Game$4,658,669
Year to Date Revenue$195,664,091
Farm
Home Games Left0
Average Attendance - %2 245 - 74,84%
Average Income per Game$130,699
Year to Date Revenue$5,489,378

Expense

Pro Players Total Salaries$80,700,000
Farm Players Total Salaries$2,512,500
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,500,000
Pro Year To Date Expenses$82,057,302
Farm Year To Date Expenses$7,377,333
Pro Salary Cap To Date$78,089,841
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$688,618
Pro Estimated Expenses$688,618
Farm Remaining Season Days1
Farm Expenses Per Days$61,077
Farm Estimated Expenses$61,077
Estimated Season Expenses$749,695
Season Salary Cap$84,200,000
Estimate Under Maximum Salary Cap of $92,000,000$7,800,000
Estimate Over Minimum Salary Cap of $62,000,000 $22,200,000
Current Bank Account$127,013,151
Projected Bank Account$126,263,456

Pro Players Salaries

Mika Zibanejad $11,000,000 (2)
Drew Doughty $8,000,000 (1)
Mattias Ekholm $7,000,000 (1)
Nicklas Backstrom $6,000,000 (2)
Brady Tkachuk $5,500,000 (3)
Christopher Tanev $5,000,000 (1)
Kevin Hayes $5,000,000 (1)
Max Domi $4,500,000 (1)
Marcus Johansson $4,000,000 (1)
Oliver Bjorkstrand $3,500,000 (1)
Viktor Arvidsson $3,000,000 (1)
Ryan Strome $3,000,000 (2)
Quinn Hughes $3,000,000 (3)
Cam Fowler $3,000,000 (1)
Tomas Tatar $3,000,000 (1)
Corey Perry $2,000,000 (2)
Semyon Varlamov $1,500,000 (2)
Zach Whitecloud $950,000 (2)
Jordan Binnington $900,000 (2)
Noah Cates (Out of Payroll) $850,000 (2)
J.J. Moser $850,000 (2)
Total Pro Players21
Salary Commitment
Year 21 : $81,550,000
Year 22 : $35,550,000
Year 23 : $8,500,000
Year 24 : $0
Salary Average Commitment
Year 21 : $81,050,000
Year 22 : $35,550,000
Year 23 : $8,500,000
Year 24 : $0
Salary Cap with 1 Way Contract
Year 21 : $81,550,000
Year 22 : $35,550,000
Year 23 : $8,500,000
Year 24 : $0

Farm Players Salaries

Sam Gagner $300,000 (1)
Jimmy Vesey $200,000 (2)
Max Comtois $150,000 (2)
Paul Kariya $100,000 (3)
Richard Panik $100,000 (1)
Joey Anderson $100,000 (3)
Christian Fischer $100,000 (1)
Libor Hajek $100,000 (3)
Cal Foote (Out of Payroll) $100,000 (3)
Jujhar Khaira $100,000 (3)
Blake Lizotte $100,000 (2)
Taro Hirose $95,000 (1)
Seth Griffith $95,000 (1)
Danton Heinen $90,000 (1)
Sebastian AhoD $85,000 (1)
Matthew Phillips $85,000 (2)
Johnathan Kovacevic $85,000 (2)
Paul Cotter $85,000 (2)
Grigory Denisenko $85,000 (1)
Filip Hallander $85,000 (2)
Elmer Soderblom $85,000 (2)
Spencer Martin $77,500 (1)
Joey Daccord $70,000 (2)
Chase Priskie $70,000 (1)
David Farrance $70,000 (1)
Total Farm Players25
Salary Commitment
Year 21 : $2,612,500
Year 22 : $1,445,000
Year 23 : $500,000
Year 24 : $0
Salary Average Commitment
Year 21 : $2,612,500
Year 22 : $1,445,000
Year 23 : $500,000
Year 24 : $0

TAMPABAY



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 9000 - $100 - 8 424 - 93,60%
Level 2: 6000 - $70 - 5 985 - 99,76%
Level 3: 3000 - $50 - 3 000 - 100,00%
Level 4: 4135 - $30 - 4 135 - 100,00%
Luxury : 2865 - $249 - 1 811 - 63,22%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $35 - 1 984 - 99,20%
Farm Level 2: 1000 - $15 - 991 - 99,08%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %23 356 - 93,42%
Average Income per Game$2,483,100
Year to Date Revenue$104,290,204
Farm
Home Games Left0
Average Attendance - %2 975 - 99,16%
Average Income per Game$105,374
Year to Date Revenue$4,425,705

Expense

Pro Players Total Salaries$56,850,000
Farm Players Total Salaries$2,720,000
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Special Salary Cap Value$17,500,000
Pro Year To Date Expenses$61,395,566
Farm Year To Date Expenses$3,093,833
Pro Salary Cap To Date$56,436,172
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$502,846
Pro Estimated Expenses$502,846
Farm Remaining Season Days1
Farm Expenses Per Days$26,179
Farm Estimated Expenses$26,179
Estimated Season Expenses$529,025
Season Salary Cap$74,350,000
Estimate Under Maximum Salary Cap of $92,000,000$17,650,000
Estimate Over Minimum Salary Cap of $62,000,000 $12,350,000
Current Bank Account$220,945,960
Projected Bank Account$220,416,935

Pro Players Salaries

Jake Oettinger $9,000,000 (3)
Adam Henrique $6,000,000 (1)
Erik Johnson $6,000,000 (1)
Jeff Carter $6,000,000 (2)
Jordan Eberle $6,000,000 (1)
Jakub Voracek $4,000,000 (2)
Andrew Mangiapane $4,000,000 (1)
Justin Holl $3,000,000 (1)
Sam Steel $1,000,000 (2)
Pat Maroon $1,000,000 (1)
Jake Bean $1,000,000 (3)
Jack Roslovic $1,000,000 (1)
Rod LittleBitOfLove $1,000,000 (1)
Riley Nash $1,000,000 (2)
Cam Talbot $1,000,000 (2)
Patrik Nemeth $1,000,000 (1)
Tyler Motte $1,000,000 (2)
Filip Chytil $1,000,000 (2)
Nathan Bastian $1,000,000 (2)
Rasmus Sandin $1,000,000 (4)
Matthew Boldy $850,000 (1)
Dylan Ferguson $0 (0)
Total Pro Players22
Salary Commitment
Year 21 : $56,850,000
Year 22 : $27,000,000
Year 23 : $11,000,000
Year 24 : $1,000,000
Salary Average Commitment
Year 21 : $56,500,000
Year 22 : $27,000,000
Year 23 : $11,000,000
Year 24 : $1,000,000
Salary Cap with 1 Way Contract
Year 21 : $56,850,000
Year 22 : $27,000,000
Year 23 : $11,000,000
Year 24 : $1,000,000

Farm Players Salaries

Craig Smith $400,000 (1)
Victor Mete $100,000 (1)
Julien Gauthier $100,000 (2)
Thomas Harley $100,000 (4)
Denis Malgin $100,000 (1)
Zac Dalpe $100,000 (2)
Jacob Larsson $100,000 (3)
Alex Barre-Boulet $100,000 (3)
Brendan Lemieux $100,000 (2)
Jayce Hawryluk $100,000 (2)
Travis Dermott $100,000 (2)
Laurent Brossoit $90,000 (1)
Ty Dellandrea $85,000 (2)
Jonathan Dahlen $85,000 (1)
Ronnie Attard $85,000 (2)
Jamie Drysdale $85,000 (2)
William Lockwood $85,000 (2)
Cole Perfetti $85,000 (2)
Gabriel Fortier $85,000 (2)
Morgan Geekie $85,000 (2)
Nolan Foote $85,000 (1)
Dillon Heatherington $85,000 (2)
Connor Dewar $85,000 (1)
Dustin Wolf $85,000 (3)
Alex Turcotte $70,000 (1)
Justin Barron $70,000 (1)
Nicolas Beaudin $70,000 (4)
Brett Ritchie $0 (0)
Total Farm Players28
Salary Commitment
Year 21 : $2,720,000
Year 22 : $1,635,000
Year 23 : $455,000
Year 24 : $170,000
Salary Average Commitment
Year 21 : $2,720,000
Year 22 : $1,635,000
Year 23 : $455,000
Year 24 : $170,000

VANCOUVER



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7650 - $95 - 7 640 - 99,86%
Level 2: 6350 - $65 - 6 323 - 99,57%
Level 3: 3600 - $40 - 3 590 - 99,72%
Level 4: 5600 - $25 - 5 428 - 96,94%
Luxury : 1800 - $999 - 720 - 40,00%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $40 - 1 976 - 98,78%
Farm Level 2: 1000 - $20 - 984 - 98,36%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %23 701 - 94,80%
Average Income per Game$2,669,178
Year to Date Revenue$112,105,479
Farm
Home Games Left0
Average Attendance - %2 959 - 98,64%
Average Income per Game$123,367
Year to Date Revenue$5,181,400

Expense

Pro Players Total Salaries$92,000,000
Farm Players Total Salaries$3,790,000
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$93,791,461
Farm Year To Date Expenses$6,504,635
Pro Salary Cap To Date$88,832,101
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$788,618
Pro Estimated Expenses$788,618
Farm Remaining Season Days1
Farm Expenses Per Days$55,203
Farm Estimated Expenses$55,203
Estimated Season Expenses$843,821
Season Salary Cap$92,000,000
Estimate Under Maximum Salary Cap of $92,000,000$0
Estimate Over Minimum Salary Cap of $62,000,000 $30,000,000
Current Bank Account$503,534,315
Projected Bank Account$502,690,494

Pro Players Salaries

Sidney Crosby $12,000,000 (2)
Alex Ovechkin $12,000,000 (1)
Gabriel Landeskog $11,000,000 (2)
Chris Kreider $11,000,000 (2)
Leon Draisaitl $10,750,000 (2)
Devon Toews $4,500,000 (3)
Tom Wilson $4,000,000 (3)
William Karlsson $4,000,000 (2)
Marc-Andre Fleury $4,000,000 (2)
Connor Murphy $4,000,000 (2)
Neal Pionk $3,750,000 (2)
Adam Lowry $2,500,000 (2)
Alexei Cherepanov $1,000,000 (4)
Pavel Francouz $1,000,000 (2)
Hampus Lindholm $1,000,000 (1)
Luke Kunin $1,000,000 (2)
Jake Walman $1,000,000 (3)
Joel Armia $1,000,000 (1)
Filip Hronek $950,000 (2)
Ryan McLeod $850,000 (1)
Sean Durzi $700,000 (1)
Total Pro Players21
Salary Commitment
Year 21 : $92,000,000
Year 22 : $78,500,000
Year 23 : $12,000,000
Year 24 : $1,000,000
Salary Average Commitment
Year 21 : $93,000,000
Year 22 : $77,450,000
Year 23 : $11,500,000
Year 24 : $1,000,000
Salary Cap with 1 Way Contract
Year 21 : $92,000,000
Year 22 : $76,450,000
Year 23 : $10,500,000
Year 24 : $1,000,000

Farm Players Salaries

Cal Clutterbuck $400,000 (2)
Evan Rodrigues $300,000 (2)
Casey DeSmith (Out of Payroll) $150,000 (1)
Rudolfs Balcers $100,000 (2)
Tomas Nosek $100,000 (1)
Haydn Fleury $100,000 (1)
Travis Boyd $100,000 (2)
Klim Kostin $100,000 (4)
Nick Cousins $100,000 (2)
Rem Pitlick $100,000 (2)
Gustav Lindstrom $100,000 (3)
Luke Glendening $100,000 (2)
Tyler Pitlick $100,000 (2)
Oskar Sundqvist $100,000 (3)
Jon Merrill $100,000 (2)
Calvin De Haan $100,000 (2)
Troy Stecher $100,000 (3)
Zachary Sanford $100,000 (3)
Riley Damiani $85,000 (1)
Reilly Walsh $85,000 (2)
Jonah Gadjovich $85,000 (1)
Isaak Phillips $85,000 (3)
Logan Brown $85,000 (1)
Linus Karlsson $85,000 (3)
Matt Murray $85,000 (1)
Mackenzie Entwistle $85,000 (1)
Cole McWard $70,000 (3)
Justus Annunen $70,000 (1)
Noah Juulsen $70,000 (2)
Joey Keane $70,000 (1)
Jake Leschyshyn $70,000 (1)
Martin Pospisil $70,000 (3)
Jan Jenik $70,000 (1)
Ryan Merkley $70,000 (1)
Marc Del Gaizo $70,000 (3)
Dylan Samberg $70,000 (1)
Ben McCartney $70,000 (1)
Matthew Knies $70,000 (3)
Jake Livingstone $70,000 (3)
Total Farm Players39
Salary Commitment
Year 21 : $3,940,000
Year 22 : $2,675,000
Year 23 : $1,020,000
Year 24 : $100,000
Salary Average Commitment
Year 21 : $3,958,083
Year 22 : $2,675,000
Year 23 : $1,020,000
Year 24 : $100,000

WASHINGTON



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7634 - $85 - 7 634 - 100,00%
Level 2: 6362 - $75 - 6 258 - 98,37%
Level 3: 3286 - $51 - 3 229 - 98,27%
Level 4: 5228 - $35 - 4 860 - 92,97%
Luxury : 2490 - $110 - 1 951 - 78,35%
Total Capacity :25000
Farm
Farm Level 1: 2000 - $40 - 1 981 - 99,03%
Farm Level 2: 1000 - $20 - 982 - 98,20%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %23 933 - 95,73%
Average Income per Game$2,095,458
Year to Date Revenue$88,009,252
Farm
Home Games Left0
Average Attendance - %2 963 - 98,75%
Average Income per Game$123,582
Year to Date Revenue$5,190,450

Expense

Pro Players Total Salaries$79,850,000
Farm Players Total Salaries$2,395,000
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Special Salary Cap Value$9,550,000
Pro Year To Date Expenses$84,978,486
Farm Year To Date Expenses$7,336,968
Pro Salary Cap To Date$80,019,101
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days1
Pro Expenses Per Days$689,837
Pro Estimated Expenses$689,837
Farm Remaining Season Days1
Farm Expenses Per Days$60,122
Farm Estimated Expenses$60,122
Estimated Season Expenses$749,959
Season Salary Cap$89,400,000
Estimate Under Maximum Salary Cap of $92,000,000$2,600,000
Estimate Over Minimum Salary Cap of $62,000,000 $27,400,000
Current Bank Account$62,035,379
Projected Bank Account$61,285,420

Pro Players Salaries

Dylan Larkin $9,000,000 (1)
T.J. Oshie $7,000,000 (1)
Jean-Gabriel Pageau $6,000,000 (2)
Seth Jones $6,000,000 (1)
Sebastian Aho $5,500,000 (1)
Tyler Bertuzzi $5,000,000 (1)
Alexander Wennberg $4,000,000 (1)
K'Andre Miller $4,000,000 (4)
Oliver Ekman-Larsson $4,000,000 (2)
Pierre-Luc Dubois $4,000,000 (1)
Josh Anderson $4,000,000 (2)
Brett Pesce $4,000,000 (2)
Teuvo Teravainen $3,000,000 (3)
Drake Batherson $3,000,000 (2)
Tyson Barrie $2,000,000 (1)
Alexander Romanov $2,000,000 (4)
Dominik Kubalik $2,000,000 (2)
Jake Allen $1,500,000 (1)
Adam Boqvist $1,000,000 (4)
Ben King $1,000,000 (3)
Henri Jokiharju $1,000,000 (2)
Spencer Knight $850,000 (2)
Total Pro Players22
Salary Commitment
Year 21 : $79,850,000
Year 22 : $35,850,000
Year 23 : $11,000,000
Year 24 : $7,000,000
Salary Average Commitment
Year 21 : $78,350,000
Year 22 : $35,850,000
Year 23 : $11,000,000
Year 24 : $7,000,000
Salary Cap with 1 Way Contract
Year 21 : $79,850,000
Year 22 : $35,850,000
Year 23 : $11,000,000
Year 24 : $7,000,000

Farm Players Salaries

Anthony Mantha $400,000 (2)
Anthony Duclair $100,000 (3)
Ben Hutton $100,000 (2)
Maxime Lajoie $100,000 (2)
Brock McGinn $100,000 (2)
Nolan Patrick $100,000 (2)
Otto Koivula $100,000 (3)
Mattias Janmark $100,000 (1)
Vladislav Namestnikov $100,000 (1)
Eric Comrie $95,000 (2)
Samuel Bolduc $85,000 (3)
Jacob Moverare $85,000 (2)
Yegor Sokolov $85,000 (1)
Arthur Kaliyev $85,000 (1)
Mattias Norlinder $85,000 (1)
Jordan Spence $85,000 (2)
Shane Pinto $85,000 (1)
Sampo Ranta $85,000 (1)
Ivan Prosvetov $70,000 (1)
Nicolas Meloche $70,000 (1)
Joseph Woll $70,000 (1)
Aliaksei Protas $70,000 (1)
Michael Dipietro $70,000 (3)
Sean Day $70,000 (1)
Nathan Beaulieu $0 (0)
Total Farm Players25
Salary Commitment
Year 21 : $2,395,000
Year 22 : $1,420,000
Year 23 : $355,000
Year 24 : $0
Salary Average Commitment
Year 21 : $2,402,500
Year 22 : $1,420,000
Year 23 : $355,000
Year 24 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $92,000,000
Available Cap Space

Over Minimum of
$62,000,000

Farm Salary Cap

Under Maximum of
$10,000,000

Pro Players

Farm Players

Total Players

CAROLINE $250,243,182 $87,550,000 $4,450,000 $25,550,000 $3,350,000 $6,650,000 242852
CHICAGO $323,290,321 $74,500,000 $17,500,000 $12,500,000 $1,447,500 $8,552,500 241842
COLORADO $219,268,662 $82,700,000 $9,300,000 $20,700,000 $980,000 $9,020,000 231538
COLUMBUS $58,533,164 $91,150,000 $850,000 $29,150,000 $4,130,000 $5,870,000 213253
DALLAS $287,244,965 $90,525,000 $1,475,000 $28,525,000 $2,740,000 $7,260,000 212950
DETROIT $190,580,335 $87,850,000 $4,150,000 $25,850,000 $2,250,000 $7,750,000 201333
FLORIDE $105,402,741 $90,425,000 $1,575,000 $28,425,000 $2,930,000 $7,070,000 222446
ISLANDERS $134,389,473 $84,350,000 $7,650,000 $22,350,000 $3,330,000 $6,670,000 253459
LOSANGELES $179,701,201 $89,250,000 $2,750,000 $27,250,000 $5,015,000 $4,985,000 212546
MINNESOTA $213,526,760 $90,175,000 $1,825,000 $28,175,000 $2,970,000 $7,030,000 233154
MONTREAL $712,960,034 $88,400,000 $3,600,000 $26,400,000 $3,440,000 $6,560,000 202545
NASHVILLE $195,535,928 $86,150,000 $5,850,000 $24,150,000 $1,710,000 $8,290,000 222042
PITTSBURGH $419,933,823 $97,100,000 -$5,100,000 $35,100,000 $3,385,000 $6,615,000 212142
RANGERS $206,834,796 $87,125,000 $4,875,000 $25,125,000 $3,805,000 $6,195,000 243660
SANJOSE $337,460,082 $86,950,000 $5,050,000 $24,950,000 $4,610,000 $5,390,000 233053
SEATTLE $108,163,862 $92,000,000 $0 $30,000,000 $3,255,000 $6,745,000 213152
STLOUIS $127,013,151 $84,200,000 $7,800,000 $22,200,000 $2,512,500 $7,487,500 212546
TAMPABAY $220,945,960 $74,350,000 $17,650,000 $12,350,000 $2,720,000 $7,280,000 222850
VANCOUVER $503,534,315 $92,000,000 $0 $30,000,000 $3,790,000 $6,210,000 213960
WASHINGTON $62,035,379 $89,400,000 $2,600,000 $27,400,000 $2,395,000 $7,605,000 222547