Team FinanceLast Update - October 3, 2026 at 20:00
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7000 - $100 - 5,347 - 76.39%
Level 2: 6000 - $60 - 5,785 - 96.41%
Level 3: 2500 - $35 - 2,429 - 97.17%
Level 4: 4500 - $25 - 4,414 - 98.08%
Luxury : 1500 - $200 - 1,017 - 67.81%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,896 - 94.80%
Farm Level 2: 1000 - $15 - 961 - 96.12%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,992 - 88.33%
Average Income per Game$1,908,089
Year to Date Revenue$51,518,398
Farm
Home Games Left17
Average Attendance - %2,857 - 95.24%
Average Income per Game$80,781
Year to Date Revenue$2,019,520

Expense

Pro Players Total Salaries$93,155,000
Farm Players Total Salaries$1,361,800
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,779,840
Farm Year To Date Expenses$1,842,041
Pro Salary Cap To Date$55,537,260
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,621,332
Farm Estimated Season Revenue$1,373,274
Pro Remaining Season Days42
Pro Expenses Per Days$846,504
Pro Estimated Expenses$35,553,168
Farm Remaining Season Days53
Farm Expenses Per Days$23,079
Farm Estimated Expenses$1,223,187
Estimated Season Expenses$36,776,355
Season Salary Cap$92,230,000
Estimate Under Maximum Salary Cap of $121,219,847$28,989,847
Estimate Over Minimum Salary Cap of $76,900,000 $15,330,000
Current Bank Account$241,844,459
Projected Bank Account$235,062,710

Pro Players Salaries

Linus Ullmark (1 Way Contract) $8,250,000 (4)
Victor Hedman (1 Way Contract) $8,000,000 (4)
Shea Theodore (1 Way Contract) $7,425,000 (5)
Viktor Arvidsson (1 Way Contract) $6,830,000 (2)
Connor Murphy (1 Way Contract) $6,020,000 (2)
Marcus Pettersson (1 Way Contract) $5,500,000 (5)
Frederick Gaudreau (1 Way Contract) $5,100,000 (2)
Ryan Strome (1 Way Contract) $5,000,000 (1)
Pavel Zacha (1 Way Contract) $4,750,000 (4)
Mikael Backlund (1 Way Contract) $4,500,000 (1)
Ryan Graves (1 Way Contract) $4,500,000 (2)
Lawson Crouse (1 Way Contract) $4,300,000 (1)
Filip Gustavsson (1 Way Contract) $3,750,000 (1)
Anthony Duclair (1 Way Contract) $3,500,000 (3)
Adam Henrique $3,000,000 (2)
Ryan McLeod (1 Way Contract) $2,100,000 (1)
Dominik Shine $1,000,000 (4)
Matthew Highmore $1,000,000 (4)
Cameron Johnson (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Xavier Bourgault $925,000 (4)
Noah Ostlund $925,000 (2)
Christian Wolanin (1 Way Contract) $900,000 (2)
Samuel Honzek $886,667 (2)
Nick Lardis $865,000 (5)
Brennan Othmann $863,333 (2)
John Leonard $852,500 (1)
Jonny Brodzinski (1 Way Contract) $787,500 (1)
Jacob MacDonald (1 Way Contract) $700,000 (1)
Total Pro Players28
Salary Commitment
Year 2038 : $93,155,000
Year 2039 : $71,165,000
Year 2040 : $41,215,000
Year 2041 : $37,715,000
Salary Average Commitment
Year 2038 : $38,430,417
Year 2039 : $32,424,167
Year 2040 : $7,812,500
Year 2041 : $7,112,500
Salary Cap with 1 Way Contract
Year 2038 : $92,230,000
Year 2039 : $70,240,000
Year 2040 : $41,215,000
Year 2041 : $37,715,000

Farm Players Salaries

Tyler Inamoto $110,000 (2)
Aku Raty $90,750 (1)
Zac Funk $90,500 (4)
Colby Barlow $88,667 (5)
Hunter Haight $88,125 (2)
Calle Clang $87,800 (1)
Viktor Neuchev $87,000 (2)
Gabriel Szturc $87,000 (4)
Alex Jefferies $86,750 (3)
Kyle Masters $86,500 (2)
Kaleb Lawrence (Out of Payroll) $85,250 (1)
Hiroki Gojsic $83,750 (2)
Roman Schmidt $80,583 (5)
Isaiah George $79,375 (2)
Mike Callahan $75,000 (2)
Owen Lindmark $70,000 (1)
Cameron Morrison $70,000 (1)
Total Farm Players17
Salary Commitment
Year 2038 : $1,447,050
Year 2039 : $1,043,250
Year 2040 : $433,500
Year 2041 : $346,750
Salary Average Commitment
Year 2038 : $1,304,416
Year 2039 : $925,416
Year 2040 : $386,250
Year 2041 : $316,250

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - $150 - 3,589 - 51.28%
Level 2: 6000 - $110 - 2,798 - 46.64%
Level 3: 2500 - $100 - 1,003 - 40.11%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,059 - 70.57%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,091 - 54.54%
Farm Level 2: 1000 - $30 - 454 - 45.41%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %10,249 - 47.67%
Average Income per Game$1,967,088
Year to Date Revenue$53,111,378
Farm
Home Games Left17
Average Attendance - %1,545 - 51.50%
Average Income per Game$68,162
Year to Date Revenue$1,704,040

Expense

Pro Players Total Salaries$103,539,280
Farm Players Total Salaries$1,423,375
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,663,433
Farm Year To Date Expenses$1,599,645
Pro Salary Cap To Date$65,259,470
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,506,321
Farm Estimated Season Revenue$1,158,747
Pro Remaining Season Days42
Pro Expenses Per Days$933,976
Pro Estimated Expenses$39,226,992
Farm Remaining Season Days53
Farm Expenses Per Days$19,543
Farm Estimated Expenses$1,035,779
Estimated Season Expenses$40,262,771
Season Salary Cap$102,539,280
Estimate Under Maximum Salary Cap of $121,219,847$18,680,567
Estimate Over Minimum Salary Cap of $76,900,000 $25,639,280
Current Bank Account$304,049,349
Projected Bank Account$294,451,646

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (3)
Mitch Marner (1 Way Contract) $12,000,000 (5)
Elias Pettersson (1 Way Contract) $11,600,000 (2)
Rasmus Dahlin (1 Way Contract) $11,000,000 (4)
Vladislav Gavrikov (1 Way Contract) $7,000,000 (5)
Brayden McNabb (1 Way Contract) $5,500,000 (5)
Darcy Kuemper (1 Way Contract) $5,250,000 (4)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (5)
Rickard Rakell (1 Way Contract) $5,000,000 (2)
Thatcher Demko (1 Way Contract) $5,000,000 (3)
John Marino (1 Way Contract) $4,400,000 (3)
John Tavares (1 Way Contract) $4,389,280 (5)
Corey Perry (1 Way Contract) $3,200,000 (5)
Martin Fehervary (1 Way Contract) $2,675,000 (2)
Anton Forsberg (1 Way Contract) $2,000,000 (1)
Juuso Valimaki (Out of Payroll) $2,000,000 (2)
-1 Way Contract Salary Cap : $850,000
Teddy Blueger (1 Way Contract) $1,800,000 (1)
Josh Brown (1 Way Contract) $1,000,000 (3)
Mitchell Vande Sompel (1 Way Contract) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
Mattias Janmark $800,000 (3)
Brock McGinn $800,000 (3)
Andreas Athanasiou (Out of Payroll) $800,000 (3)
Sam Lafferty $800,000 (3)
Colin Blackwell (Out of Payroll) $775,000 (1)
Nick Seeler $700,000 (5)
Total Pro Players25
Salary Commitment
Year 2038 : $107,114,280
Year 2039 : $102,539,280
Year 2040 : $81,264,280
Year 2041 : $55,164,280
Salary Average Commitment
Year 2038 : $44,287,375
Year 2039 : $40,418,000
Year 2040 : $37,211,750
Year 2041 : $31,036,750
Salary Cap with 1 Way Contract
Year 2038 : $104,964,280
Year 2039 : $100,389,280
Year 2040 : $80,264,280
Year 2041 : $54,164,280

Farm Players Salaries

Calle Rosen (Out of Payroll) $200,000 (2)
Ashton Sautner $200,000 (2)
Cavan Fitzgerald $100,000 (5)
Nolan Kneen $93,500 (1)
Sebastian Aho $90,750 (1)
Justin Dowling (Out of Payroll) $90,000 (2)
Mason Jobst $90,000 (2)
Ryder Rolston $89,500 (3)
Cameron Crotty $85,250 (1)
Jake Wahlin $80,000 (5)
Jack Becker (Out of Payroll) $80,000 (1)
Spencer Smallman $80,000 (5)
Christopher Brown $80,000 (3)
Mitchell Gibson $79,375 (1)
Harrison Blaisdell $75,000 (1)
Hunter Miska $70,000 (1)
Jeremy Michel $70,000 (1)
Cooper Walker $70,000 (1)
Jeremy Brodeur $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2038 : $1,793,375
Year 2039 : $1,009,500
Year 2040 : $429,500
Year 2041 : $260,000
Salary Average Commitment
Year 2038 : $1,707,500
Year 2039 : $995,000
Year 2040 : $415,000
Year 2041 : $260,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 6,613 - 94.46%
Level 2: 6000 - $55 - 5,770 - 96.17%
Level 3: 2500 - $36 - 2,401 - 96.04%
Level 4: 4500 - $21 - 4,405 - 97.90%
Luxury : 1500 - $150 - 1,423 - 94.89%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,912 - 95.62%
Farm Level 2: 1000 - $15 - 947 - 94.67%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %20,613 - 95.87%
Average Income per Game$1,944,391
Year to Date Revenue$54,442,937
Farm
Home Games Left17
Average Attendance - %2,859 - 95.30%
Average Income per Game$81,135
Year to Date Revenue$2,028,370

Expense

Pro Players Total Salaries$116,006,607
Farm Players Total Salaries$1,355,850
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,839,027
Farm Year To Date Expenses$3,057,600
Pro Salary Cap To Date$67,732,497
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,221,468
Farm Estimated Season Revenue$1,379,292
Pro Remaining Season Days42
Pro Expenses Per Days$1,079,704
Pro Estimated Expenses$45,347,568
Farm Remaining Season Days53
Farm Expenses Per Days$43,192
Farm Estimated Expenses$2,289,176
Estimated Season Expenses$47,636,744
Season Salary Cap$109,174,104
Estimate Under Maximum Salary Cap of $121,219,847$12,045,743
Estimate Over Minimum Salary Cap of $76,900,000 $32,274,104
Current Bank Account$55,793,041
Projected Bank Account$36,757,057

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (5)
Charlie McAvoy (1 Way Contract) $9,500,000 (5)
Nikolaj Ehlers (1 Way Contract) $8,500,000 (5)
Roope Hintz (1 Way Contract) $8,450,000 (3)
Pavel Buchnevich (1 Way Contract) $8,000,000 (4)
Sam Bennett (1 Way Contract) $8,000,000 (5)
Tage Thompson (1 Way Contract) $7,142,857 (2)
Mattias Ekholm (1 Way Contract) $6,500,000 (1)
Travis Sanheim $6,250,000 (3)
Logan Thompson (1 Way Contract) $5,850,000 (5)
Vincent Trocheck (1 Way Contract) $5,625,000 (3)
Elvis Merzlikins (1 Way Contract) $5,400,000 (3)
Rasmus Ristolainen (1 Way Contract) $5,100,000 (1)
Haydn Fleury (1 Way Contract) $4,000,000 (3)
Drew O'Connor (1 Way Contract) $2,500,000 (3)
Zach Aston-Reese (1 Way Contract) $2,000,000 (3)
Kevin Stenlund (1 Way Contract) $2,000,000 (1)
Tye Kartye (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $100,000
Matt Grzelcyk (1 Way Contract) $1,000,000 (1)
Jon Merrill (1 Way Contract) $1,000,000 (3)
Vinnie Hinostroza (1 Way Contract) $950,000 (2)
Nick DeSimone (1 Way Contract) $925,000 (3)
Brian Pinho (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Fraser Minten $881,250 (2)
Tomas Suchanek (1 Way Contract) $870,000 (3)
-1 Way Contract Salary Cap : $0
Adam Ginning (1 Way Contract) $787,500 (1)
-1 Way Contract Salary Cap : $0
Connor Mackey (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jonathan Gruden (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Vladislav Kolyachonok (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Tyson Kozak (1 Way Contract) $775,000 (5)
-1 Way Contract Salary Cap : $0
Total Pro Players30
Salary Commitment
Year 2038 : $116,006,607
Year 2039 : $98,294,107
Year 2040 : $89,320,000
Year 2041 : $50,125,000
Salary Average Commitment
Year 2038 : $42,453,464
Year 2039 : $32,143,642
Year 2040 : $29,387,392
Year 2041 : $14,532,927
Salary Cap with 1 Way Contract
Year 2038 : $109,174,104
Year 2039 : $94,574,104
Year 2040 : $85,600,000
Year 2041 : $49,350,000

Farm Players Salaries

Xavier Simoneau $90,000 (1)
Shakir Mukhamadullin $89,400 (2)
Dylan Peterson $86,750 (2)
Jaydon Dureau $85,000 (1)
Alex Young $84,700 (1)
Logan Neaton $80,000 (1)
Kyle Jackson $80,000 (1)
Scott Reedy $80,000 (1)
Jackson Kunz $79,375 (1)
Cole McWard $77,500 (2)
Matt Kiersted $77,500 (3)
Simon Lundmark $77,500 (3)
Zach Sawchenko $77,500 (2)
Jacob Julien $75,000 (2)
Parker Bell $75,000 (2)
Kyle Aucoin $70,625 (2)
Noah Beck $70,000 (1)
Total Farm Players17
Salary Commitment
Year 2038 : $1,355,850
Year 2039 : $706,775
Year 2040 : $155,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,252,375
Year 2039 : $672,375
Year 2040 : $140,000
Year 2041 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Saddledome
Level 1: 7000 - $80 - 6,657 - 95.10%
Level 2: 6000 - $55 - 5,800 - 96.66%
Level 3: 2500 - $35 - 2,392 - 95.68%
Level 4: 4500 - $20 - 4,389 - 97.54%
Luxury : 1500 - $130 - 1,451 - 96.77%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,378 - 68.91%
Farm Level 2: 1000 - $20 - 675 - 67.48%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,690 - 96.23%
Average Income per Game$1,805,538
Year to Date Revenue$48,749,535
Farm
Home Games Left16
Average Attendance - %2,053 - 68.43%
Average Income per Game$68,625
Year to Date Revenue$1,784,240

Expense

Pro Players Total Salaries$99,439,167
Farm Players Total Salaries$1,403,500
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$67,004,208
Farm Year To Date Expenses$1,020,793
Pro Salary Cap To Date$61,627,231
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,083,075
Farm Estimated Season Revenue$1,097,994
Pro Remaining Season Days42
Pro Expenses Per Days$933,090
Pro Estimated Expenses$39,189,780
Farm Remaining Season Days53
Farm Expenses Per Days$15,351
Farm Estimated Expenses$813,603
Estimated Season Expenses$40,003,383
Season Salary Cap$96,889,168
Estimate Under Maximum Salary Cap of $121,219,847$24,330,679
Estimate Over Minimum Salary Cap of $76,900,000 $19,989,168
Current Bank Account$140,765,146
Projected Bank Account$128,942,832

Pro Players Salaries

Auston Matthews (1 Way Contract) $13,250,000 (3)
Adam Fox (1 Way Contract) $9,500,000 (1)
Dylan Larkin (1 Way Contract) $8,700,000 (2)
Connor Hellebuyck (1 Way Contract) $8,500,000 (2)
Andrei Svechnikov (1 Way Contract) $7,750,000 (4)
Matthew Knies (1 Way Contract) $7,750,000 (5)
Gustav Forsling (1 Way Contract) $5,750,000 (3)
Michael Matheson (1 Way Contract) $4,875,000 (1)
Filip Chytil (1 Way Contract) $4,437,500 (1)
Dawson Mercer (1 Way Contract) $4,000,000 (4)
Kirill Marchenko (1 Way Contract) $3,850,000 (3)
Nicholas Paul $3,150,000 (2)
Jamie Drysdale (1 Way Contract) $2,300,000 (1)
Cole Sillinger (1 Way Contract) $2,250,000 (3)
Jake Allen (1 Way Contract) $1,010,000 (3)
Philipp Kurashev $1,000,000 (1)
Noah Cates $1,000,000 (1)
Nicholas Robertson (1 Way Contract) $962,500 (1)
-1 Way Contract Salary Cap : $0
Mavrik Bourque (1 Way Contract) $950,000 (1)
Cooper Black $950,000 (1)
Collin Graf $941,667 (1)
Olen Zellweger $881,250 (1)
Marat Khusnutdinov $881,250 (1)
Alexander Nikishin $837,500 (1)
Arseny Gritsyuk $825,000 (1)
Devon Levi (1 Way Contract) $812,500 (3)
-1 Way Contract Salary Cap : $0
Matthew Robertson $775,000 (3)
Calen Addison (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
John St. Ivany $775,000 (2)
Nicolas Hague (1 Way Contract) $0 (0)
Total Pro Players30
Salary Commitment
Year 2038 : $99,439,167
Year 2039 : $68,322,500
Year 2040 : $47,197,500
Year 2041 : $19,500,000
Salary Average Commitment
Year 2038 : $28,285,834
Year 2039 : $16,635,000
Year 2040 : $11,016,250
Year 2041 : $5,581,250
Salary Cap with 1 Way Contract
Year 2038 : $96,889,160
Year 2039 : $67,510,000
Year 2040 : $46,385,000
Year 2041 : $19,500,000

Farm Players Salaries

Rutger McGroarty $92,500 (2)
Stian Solberg $92,500 (3)
Lian Bichsel $92,500 (1)
Shane Wright $88,667 (3)
Colton Dach $88,125 (2)
Jacob Quillan $87,500 (1)
Xavier Parent $85,000 (1)
Brett Harrison $83,750 (2)
Daemon Hunt $83,750 (1)
Brandon Hickey $83,750 (1)
Danny Zhilkin $80,333 (3)
Domenick Fensore $77,500 (1)
Ivan Ivan $77,000 (1)
Brett Berard $75,000 (2)
Kirill Gerasimyuk $75,000 (2)
Marshall Warren $70,625 (1)
Ty Gallagher $70,000 (2)
Total Farm Players17
Salary Commitment
Year 2038 : $1,403,500
Year 2039 : $745,875
Year 2040 : $261,500
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,279,250
Year 2039 : $719,250
Year 2040 : $256,750
Year 2041 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $81 - 6,593 - 94.19%
Level 2: 6000 - $60 - 5,594 - 93.23%
Level 3: 2500 - $42 - 2,342 - 93.68%
Level 4: 4500 - $23 - 4,335 - 96.33%
Luxury : 1500 - $146 - 1,439 - 95.92%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $29 - 1,891 - 94.57%
Farm Level 2: 1000 - $17 - 955 - 95.52%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,303 - 94.43%
Average Income per Game$1,903,940
Year to Date Revenue$51,406,383
Farm
Home Games Left16
Average Attendance - %2,847 - 94.88%
Average Income per Game$71,087
Year to Date Revenue$1,848,253

Expense

Pro Players Total Salaries$89,948,917
Farm Players Total Salaries$1,174,800
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,514,844
Farm Year To Date Expenses$890,349
Pro Salary Cap To Date$57,137,647
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,559,102
Farm Estimated Season Revenue$1,137,386
Pro Remaining Season Days42
Pro Expenses Per Days$835,831
Pro Estimated Expenses$35,104,902
Farm Remaining Season Days53
Farm Expenses Per Days$11,490
Farm Estimated Expenses$608,970
Estimated Season Expenses$35,713,872
Season Salary Cap$89,073,914
Estimate Under Maximum Salary Cap of $121,219,847$32,145,933
Estimate Over Minimum Salary Cap of $76,900,000 $12,173,914
Current Bank Account$200,085,014
Projected Bank Account$194,067,630

Pro Players Salaries

Jacob Markstrom (1 Way Contract) $9,500,000 (2)
Jordan Kyrou $8,125,000 (2)
Nazem Kadri (1 Way Contract) $7,500,000 (4)
Brett Pesce (1 Way Contract) $7,200,000 (4)
Neal Pionk (1 Way Contract) $6,250,000 (2)
Robby Fabbri (1 Way Contract) $5,500,000 (2)
Kaiden Guhle (1 Way Contract) $5,500,000 (5)
Sean Monahan (1 Way Contract) $5,500,000 (3)
Erik Cernak (1 Way Contract) $5,200,000 (3)
Conor Garland (1 Way Contract) $4,950,000 (2)
Dakota Joshua (1 Way Contract) $3,350,000 (1)
Carson Soucy (1 Way Contract) $3,250,000 (2)
Alex Newhook (Out of Payroll) $2,900,000 (4)
Yegor Chinakhov (1 Way Contract) $2,100,000 (2)
Pyotr Kochetkov (1 Way Contract) $2,000,000 (3)
Morgan Barron (1 Way Contract) $1,850,000 (4)
Samuel Ersson (1 Way Contract) $1,450,000 (2)
Drew Helleson (1 Way Contract) $1,100,000 (2)
Cal Foote $1,000,000 (1)
Macklin Celebrini $925,000 (1)
Brad Lambert $925,000 (4)
Reid Schaefer $925,000 (4)
Calum Ritchie $925,000 (3)
Noah Warren $881,250 (1)
Jeremy Hanzel (1 Way Contract) $875,000 (4)
-1 Way Contract Salary Cap : $0
A.J. Greer $850,000 (1)
Jonas Rondbjerg $775,000 (2)
Linus Karlsson $775,000 (1)
Johnathan Kovacevic (1 Way Contract) $767,667 (1)
Total Pro Players29
Salary Commitment
Year 2038 : $92,848,917
Year 2039 : $84,300,000
Year 2040 : $41,300,000
Year 2041 : $27,675,000
Salary Average Commitment
Year 2038 : $50,893,750
Year 2039 : $45,587,500
Year 2040 : $23,243,750
Year 2041 : $19,631,250
Salary Cap with 1 Way Contract
Year 2038 : $91,973,915
Year 2039 : $83,425,000
Year 2040 : $40,425,000
Year 2041 : $26,800,000

Farm Players Salaries

Zach Dean $92,500 (2)
Jackson Hallum $92,500 (2)
Bryce Montgomery $87,500 (4)
Jayden Grubbe $86,800 (2)
Jake Wise $83,750 (1)
Alexander Campbell $83,750 (1)
Mathieu Cataford $81,000 (4)
Alex Kannok Leipert $77,000 (1)
Mitchell Weeks $70,000 (1)
Bailey Brkin $70,000 (1)
Demetrios Koumontzis $70,000 (1)
Xavier Bernard $70,000 (1)
Michal Stinil $70,000 (1)
Ryan McCleary $70,000 (1)
Nick Capone $70,000 (1)
Total Farm Players15
Salary Commitment
Year 2038 : $1,174,800
Year 2039 : $440,300
Year 2040 : $168,500
Year 2041 : $168,500
Salary Average Commitment
Year 2038 : $1,100,625
Year 2039 : $386,875
Year 2040 : $154,375
Year 2041 : $154,375

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 5,151 - 73.58%
Level 2: 6000 - $60 - 5,536 - 92.27%
Level 3: 2500 - $43 - 2,305 - 92.20%
Level 4: 4500 - $23 - 4,316 - 95.91%
Luxury : 1500 - $160 - 1,393 - 92.90%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,909 - 95.43%
Farm Level 2: 1000 - $15 - 961 - 96.08%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,701 - 86.98%
Average Income per Game$1,890,184
Year to Date Revenue$51,034,956
Farm
Home Games Left17
Average Attendance - %2,869 - 95.64%
Average Income per Game$77,393
Year to Date Revenue$1,934,814

Expense

Pro Players Total Salaries$88,171,667
Farm Players Total Salaries$1,992,392
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,625,194
Farm Year To Date Expenses$1,394,485
Pro Salary Cap To Date$51,746,852
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,352,753
Farm Estimated Season Revenue$1,315,674
Pro Remaining Season Days42
Pro Expenses Per Days$833,378
Pro Estimated Expenses$35,001,876
Farm Remaining Season Days53
Farm Expenses Per Days$20,100
Farm Estimated Expenses$1,065,300
Estimated Season Expenses$36,067,176
Season Salary Cap$87,021,664
Estimate Under Maximum Salary Cap of $121,219,847$34,198,183
Estimate Over Minimum Salary Cap of $76,900,000 $10,121,664
Current Bank Account$98,991,145
Projected Bank Account$92,592,396

Pro Players Salaries

Olli Maatta (1 Way Contract) $6,500,000 (3)
Damon Severson (1 Way Contract) $6,500,000 (2)
David Perron (1 Way Contract) $6,500,000 (3)
Pierre Engvall (1 Way Contract) $5,000,000 (2)
Miles Wood (1 Way Contract) $5,000,000 (3)
Rasmus Sandin (1 Way Contract) $4,600,000 (3)
Cam Talbot (1 Way Contract) $4,500,000 (3)
Fabian Zetterlund (1 Way Contract) $4,275,000 (1)
Joonas Korpisalo (1 Way Contract) $4,000,000 (3)
-1 Way Contract Salary Cap : $2,850,000
Connor Clifton $3,950,000 (3)
Max Domi (1 Way Contract) $3,750,000 (2)
Matias Maccelli (1 Way Contract) $3,425,000 (2)
Kevin Lankinen (1 Way Contract) $3,000,000 (2)
Beck Malenstyn (1 Way Contract) $2,916,667 (1)
Tanner Jeannot (1 Way Contract) $2,665,000 (1)
Derek Forbort (1 Way Contract) $2,000,000 (1)
Tyler Motte (1 Way Contract) $2,000,000 (2)
Ethen Frank $2,000,000 (1)
Oliver Wahlstrom $1,950,000 (1)
Justin Barron (1 Way Contract) $1,750,000 (3)
Spencer Stastney $1,525,000 (3)
Jonathan Aspirot $1,500,000 (1)
Samuel Blais $1,500,000 (4)
Josh Mahura $1,500,000 (1)
Cole Koepke $1,250,000 (1)
Tyson Jost (1 Way Contract) $1,000,000 (1)
Seth Griffith (1 Way Contract) $950,000 (2)
Daniil But $925,000 (2)
Cale Fleury (1 Way Contract) $890,000 (2)
Dustin Wolf (1 Way Contract) $850,000 (2)
Total Pro Players30
Salary Commitment
Year 2038 : $88,171,667
Year 2039 : $64,115,000
Year 2040 : $37,825,000
Year 2041 : $1,000,000
Salary Average Commitment
Year 2038 : $54,135,250
Year 2039 : $46,860,250
Year 2040 : $29,875,000
Year 2041 : $1,000,000
Salary Cap with 1 Way Contract
Year 2038 : $87,021,667
Year 2039 : $65,965,000
Year 2040 : $38,675,000
Year 2041 : $1,500,000

Farm Players Salaries

Ethan Bear $200,000 (1)
Keaton Middleton $100,000 (1)
Aidan McDonough $92,500 (1)
Lenni Hameenaho $88,125 (2)
Chase Bradley (Out of Payroll) $87,500 (2)
Trevor Kuntar $87,000 (3)
Cross Hanas $86,000 (2)
Ryan McGregor $85,250 (1)
Hunter Skinner $85,250 (1)
Jacob Paquette $84,700 (1)
Ondrej Becher $83,750 (1)
Keith Petruzzelli $82,000 (1)
Sawyer Mynio $80,667 (3)
Ben Gleason $80,000 (1)
Luca Pinelli $79,375 (2)
Mason Beaupit $79,375 (1)
Erik Portillo $78,400 (3)
Jack Studnicka $77,500 (2)
Michael Milne $77,500 (2)
Noah Philp (Out of Payroll) $77,500 (1)
Jake Livingstone $77,500 (1)
Skyler Brind'Amour $77,500 (2)
Ethan Haider $70,000 (1)
Quinn Olson $70,000 (2)
Roddy Ross $70,000 (1)
Total Farm Players25
Salary Commitment
Year 2038 : $2,157,392
Year 2039 : $889,567
Year 2040 : $246,067
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,903,125
Year 2039 : $854,375
Year 2040 : $223,750
Year 2041 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7000 - $100 - 5,241 - 74.88%
Level 2: 6000 - $60 - 5,719 - 95.31%
Level 3: 2500 - $35 - 2,458 - 98.30%
Level 4: 4500 - $20 - 4,453 - 98.96%
Luxury : 1500 - $200 - 1,025 - 68.31%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,856 - 92.80%
Farm Level 2: 1000 - $15 - 960 - 95.96%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,896 - 87.89%
Average Income per Game$1,858,453
Year to Date Revenue$50,178,238
Farm
Home Games Left17
Average Attendance - %2,816 - 93.86%
Average Income per Game$79,357
Year to Date Revenue$1,983,920

Expense

Pro Players Total Salaries$106,400,000
Farm Players Total Salaries$1,672,291
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,550,508
Farm Year To Date Expenses$2,183,585
Pro Salary Cap To Date$66,780,586
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,876,799
Farm Estimated Season Revenue$1,349,066
Pro Remaining Season Days42
Pro Expenses Per Days$994,690
Pro Estimated Expenses$41,776,980
Farm Remaining Season Days53
Farm Expenses Per Days$29,615
Farm Estimated Expenses$1,569,595
Estimated Season Expenses$43,346,575
Season Salary Cap$106,400,000
Estimate Under Maximum Salary Cap of $121,219,847$14,819,847
Estimate Over Minimum Salary Cap of $76,900,000 $29,500,000
Current Bank Account$216,324,647
Projected Bank Account$202,203,937

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,250,000 (2)
Cale Makar (1 Way Contract) $9,000,000 (1)
Timo Meier (1 Way Contract) $8,800,000 (2)
Jake Oettinger (1 Way Contract) $8,250,000 (1)
Jacob Trouba (1 Way Contract) $8,000,000 (4)
Brock Boeser (1 Way Contract) $7,250,000 (5)
Brady Skjei (1 Way Contract) $7,000,000 (3)
Hampus Lindholm (1 Way Contract) $6,500,000 (1)
Brandon Hagel (1 Way Contract) $6,500,000 (1)
Nick Schmaltz (1 Way Contract) $5,850,000 (2)
Ryan Hartman (1 Way Contract) $5,000,000 (5)
William Borgen (1 Way Contract) $4,100,000 (4)
Boone Jenner (1 Way Contract) $3,750,000 (1)
Ridly Greig $3,250,000 (3)
Luke Evangelista $3,000,000 (1)
Eetu Luostarinen (1 Way Contract) $3,000,000 (3)
Jack McBain (1 Way Contract) $1,600,000 (6)
Simon Benoit $1,350,000 (1)
Daniil Tarasov $1,050,000 (1)
Juuso Parssinen (1 Way Contract) $975,000 (1)
Zachary L'Heureux $925,000 (2)
Total Pro Players21
Salary Commitment
Year 2038 : $106,400,000
Year 2039 : $68,675,000
Year 2040 : $41,850,000
Year 2041 : $28,600,000
Salary Average Commitment
Year 2038 : $33,842,858
Year 2039 : $26,975,000
Year 2040 : $23,725,000
Year 2041 : $15,325,000
Salary Cap with 1 Way Contract
Year 2038 : $106,400,000
Year 2039 : $66,025,000
Year 2040 : $39,200,000
Year 2041 : $25,950,000

Farm Players Salaries

Philip Tomasino $175,000 (1)
Quentin Musty $92,500 (3)
Jack Peart $92,500 (1)
Emil Andrae $90,333 (1)
Aleksi Heimosalmi $88,125 (2)
Ville Koivunen $88,125 (2)
Oscar Fisker Molgaard $88,125 (3)
Jacob Perreault (Out of Payroll) $86,336 (1)
Carson Lambos $86,333 (1)
Matthew Villalta $83,750 (1)
Hunter Brzustewicz (Out of Payroll) $83,750 (3)
Ayrton Martino $83,750 (2)
Aleksanteri Kaskimaki $83,750 (1)
Sasha Pastujov $82,500 (1)
Jack Rathbone $80,000 (1)
Hunter McKown $80,000 (1)
Thomas Bordeleau $77,500 (1)
Jason Polin $77,500 (1)
Marc McLaughlin $77,500 (1)
Parker Gahagen $75,000 (1)
Ryan Fanti $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2038 : $1,842,377
Year 2039 : $524,375
Year 2040 : $264,375
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,714,084
Year 2039 : $514,709
Year 2040 : $272,834
Year 2041 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - $93 - 6,527 - 93.24%
Level 2: 6000 - $62 - 5,671 - 94.51%
Level 3: 2500 - $44 - 2,378 - 95.11%
Level 4: 4500 - $29 - 4,035 - 89.67%
Luxury : 1500 - $166 - 1,416 - 94.40%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $34 - 1,911 - 95.53%
Farm Level 2: 1000 - $15 - 949 - 94.87%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,026 - 93.15%
Average Income per Game$2,121,206
Year to Date Revenue$57,272,552
Farm
Home Games Left18
Average Attendance - %2,859 - 95.31%
Average Income per Game$79,193
Year to Date Revenue$1,900,639

Expense

Pro Players Total Salaries$86,145,189
Farm Players Total Salaries$1,818,075
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,377,495
Farm Year To Date Expenses$1,192,372
Pro Salary Cap To Date$53,109,144
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$31,818,084
Farm Estimated Season Revenue$1,425,479
Pro Remaining Season Days42
Pro Expenses Per Days$771,196
Pro Estimated Expenses$32,390,232
Farm Remaining Season Days53
Farm Expenses Per Days$18,694
Farm Estimated Expenses$990,782
Estimated Season Expenses$33,381,014
Season Salary Cap$83,445,192
Estimate Under Maximum Salary Cap of $121,219,847$37,774,655
Estimate Over Minimum Salary Cap of $76,900,000 $6,545,192
Current Bank Account$152,866,656
Projected Bank Account$152,729,205

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,500,000 (5)
Roman Josi (1 Way Contract) $9,059,000 (4)
Moritz Seider (1 Way Contract) $8,550,000 (3)
Tim Stutzle (1 Way Contract) $8,350,000 (2)
Sean Durzi (1 Way Contract) $6,000,000 (2)
Jake DeBrusk (1 Way Contract) $5,500,000 (4)
Frank Vatrano (1 Way Contract) $4,571,189 (3)
Artturi Lehkonen (1 Way Contract) $4,500,000 (1)
Phillip Danault (1 Way Contract) $4,250,000 (2)
Jake Neighbours (1 Way Contract) $3,750,000 (2)
Warren Foegele (1 Way Contract) $3,500,000 (2)
Anthony Beauvillier (1 Way Contract) $2,750,000 (2)
Alex Lyon (1 Way Contract) $2,250,000 (2)
Jacob Bryson $1,850,000 (1)
Matthew Benning $1,250,000 (1)
Brendan Gaunce $1,000,000 (4)
Jaycob Megna (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Louis Belpedio $1,000,000 (4)
Calvin Pickard (1 Way Contract) $1,000,000 (1)
Wyatt Kaiser (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Cal Petersen (1 Way Contract) $900,000 (5)
David Gustafsson (1 Way Contract) $890,000 (2)
Justin Kirkland $775,000 (2)
Filip Hallander (1 Way Contract) $775,000 (3)
Shane Bowers (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Lane Pederson (1 Way Contract) $775,000 (1)
Dakota Mermis $700,000 (4)
Total Pro Players27
Salary Commitment
Year 2038 : $86,145,189
Year 2039 : $75,095,189
Year 2040 : $42,555,189
Year 2041 : $28,659,000
Salary Average Commitment
Year 2038 : $25,056,250
Year 2039 : $19,950,000
Year 2040 : $9,025,000
Year 2041 : $6,925,000
Salary Cap with 1 Way Contract
Year 2038 : $83,445,192
Year 2039 : $74,070,192
Year 2040 : $41,555,188
Year 2041 : $27,659,000

Farm Players Salaries

Roland McKeown $100,000 (3)
Joe Hicketts $100,000 (4)
Hunter Shepard $90,000 (5)
Anthony Angello $90,000 (2)
Matthew Stienburg $90,000 (1)
Julian Lutz $88,125 (1)
Kale Clague $85,250 (1)
Jimmy Huntington $85,250 (1)
Ethan Keppen $84,700 (1)
Gabriel D'Aigle $83,750 (3)
Evan Vierling $82,500 (2)
Ryan Jones $80,000 (3)
Adam Erne $80,000 (3)
Brody Lamb $79,375 (2)
Dillon Hamaliuk $79,000 (1)
Kole Lind $77,500 (1)
Chase Lang $77,500 (2)
Aaron Luchuk $77,500 (2)
Jack Gorniak $77,000 (1)
Ashton Cumby $70,625 (3)
Kai Schwindt $70,000 (1)
Isak Posch $70,000 (3)
Total Farm Players22
Salary Commitment
Year 2038 : $1,818,075
Year 2039 : $1,106,250
Year 2040 : $699,375
Year 2041 : $190,000
Salary Average Commitment
Year 2038 : $1,736,875
Year 2039 : $1,056,875
Year 2040 : $674,375
Year 2041 : $190,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 7000 - $100 - 5,277 - 75.38%
Level 2: 6000 - $60 - 5,633 - 93.89%
Level 3: 2500 - $45 - 2,361 - 94.42%
Level 4: 4500 - $35 - 3,063 - 68.07%
Luxury : 1500 - $180 - 1,113 - 74.21%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,392 - 69.58%
Farm Level 2: 1000 - $20 - 681 - 68.13%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17,447 - 81.15%
Average Income per Game$1,906,421
Year to Date Revenue$51,473,368
Farm
Home Games Left16
Average Attendance - %2,073 - 69.09%
Average Income per Game$69,288
Year to Date Revenue$1,801,500

Expense

Pro Players Total Salaries$88,541,143
Farm Players Total Salaries$1,567,359
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,973,492
Farm Year To Date Expenses$1,199,793
Pro Salary Cap To Date$53,357,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,596,316
Farm Estimated Season Revenue$1,108,615
Pro Remaining Season Days42
Pro Expenses Per Days$836,647
Pro Estimated Expenses$35,139,174
Farm Remaining Season Days53
Farm Expenses Per Days$16,672
Farm Estimated Expenses$883,616
Estimated Season Expenses$36,022,790
Season Salary Cap$84,667,896
Estimate Under Maximum Salary Cap of $121,219,847$36,551,951
Estimate Over Minimum Salary Cap of $76,900,000 $7,767,896
Current Bank Account$63,930,445
Projected Bank Account$57,612,586

Pro Players Salaries

Evan Bouchard (1 Way Contract) $10,000,000 (5)
Nikita Kucherov (1 Way Contract) $9,500,000 (2)
Oliver Bjorkstrand (1 Way Contract) $7,000,000 (3)
Brendan Gallagher (1 Way Contract) $6,500,000 (1)
Anthony Cirelli (1 Way Contract) $6,250,000 (3)
Jonas Brodin (1 Way Contract) $5,000,000 (5)
Jeff Skinner (1 Way Contract) $4,250,000 (4)
Michael Anderson (1 Way Contract) $4,125,000 (2)
Alex Laferriere (1 Way Contract) $4,100,000 (4)
Nick Leddy (1 Way Contract) $4,000,000 (1)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (2)
Connor Brown (1 Way Contract) $3,000,000 (5)
Colton Sissons $2,857,143 (1)
Nick Perbix (1 Way Contract) $2,750,000 (3)
Charlie Lindgren (1 Way Contract) $1,750,000 (3)
Sean Kuraly (1 Way Contract) $1,667,000 (3)
Urho Vaakanainen (1 Way Contract) $1,550,000 (2)
Victor Olofsson (1 Way Contract) $1,250,000 (3)
Maxim Shabanov (1 Way Contract) $975,000 (1)
Ryan Tverberg (1 Way Contract) $852,000 (3)
-1 Way Contract Salary Cap : $0
Arturs Silovs (1 Way Contract) $850,000 (3)
Logan Stankoven (1 Way Contract) $815,000 (6)
-1 Way Contract Salary Cap : $0
Pheonix Copley (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Jackson Blake (1 Way Contract) $793,750 (6)
Scott Perunovich (1 Way Contract) $775,000 (3)
Patrick Brown $775,000 (2)
Paul Cotter $775,000 (2)
Max Crozier $775,000 (3)
Jared Wright (1 Way Contract) $706,250 (3)
-1 Way Contract Salary Cap : $0
Nikita Prishchepov (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players30
Salary Commitment
Year 2038 : $88,541,143
Year 2039 : $85,283,169
Year 2040 : $65,158,169
Year 2041 : $37,467,002
Salary Average Commitment
Year 2038 : $40,711,941
Year 2039 : $35,178,608
Year 2040 : $30,448,250
Year 2041 : $13,168,750
Salary Cap with 1 Way Contract
Year 2038 : $84,667,896
Year 2039 : $70,335,752
Year 2040 : $50,210,752
Year 2041 : $27,143,750

Farm Players Salaries

Axel Sandin-Pellikka $92,500 (2)
Zeev Buium $92,500 (2)
Lukas Dragicevic $89,167 (4)
Anton Wahlberg $88,125 (2)
Owen Beck $88,125 (2)
Lukas Fischer $88,125 (2)
Jack Hughes $88,125 (2)
Victor Mancini $87,000 (2)
Nikita Novikov $86,750 (2)
Tristan Bertucci $84,667 (4)
Lucas Ciona $83,000 (2)
Henrik Tikkanen $82,400 (3)
Vilmer Alriksson $79,375 (2)
Tyson Jugnauth $79,375 (2)
Jakov Novak $77,500 (2)
Lucas Mercuri $70,625 (2)
Trevor Janicke $70,000 (2)
Matthew Thiessen $70,000 (2)
Sheldon Dries $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2038 : $1,567,359
Year 2039 : $1,504,334
Year 2040 : $258,834
Year 2041 : $173,834
Salary Average Commitment
Year 2038 : $1,503,000
Year 2039 : $1,433,000
Year 2040 : $258,625
Year 2041 : $176,250

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $70 - 6,952 - 99.32%
Level 2: 6000 - $55 - 5,922 - 98.70%
Level 3: 2500 - $40 - 2,462 - 98.46%
Level 4: 4500 - $25 - 4,438 - 98.62%
Luxury : 1500 - $150 - 1,477 - 98.47%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,978 - 98.89%
Farm Level 2: 1000 - $20 - 694 - 69.37%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %21,251 - 98.84%
Average Income per Game$1,852,574
Year to Date Revenue$50,019,502
Farm
Home Games Left16
Average Attendance - %2,672 - 89.05%
Average Income per Game$63,320
Year to Date Revenue$1,646,320

Expense

Pro Players Total Salaries$117,335,000
Farm Players Total Salaries$1,396,525
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,618,668
Farm Year To Date Expenses$2,112,211
Pro Salary Cap To Date$65,919,377
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,788,612
Farm Estimated Season Revenue$1,013,120
Pro Remaining Season Days42
Pro Expenses Per Days$1,091,460
Pro Estimated Expenses$45,841,320
Farm Remaining Season Days53
Farm Expenses Per Days$27,391
Farm Estimated Expenses$1,451,723
Estimated Season Expenses$47,293,043
Season Salary Cap$114,715,000
Estimate Under Maximum Salary Cap of $121,219,847$6,504,847
Estimate Over Minimum Salary Cap of $76,900,000 $37,815,000
Current Bank Account$102,761,542
Projected Bank Account$84,270,231

Pro Players Salaries

Brent Burns (1 Way Contract) $8,500,000 (2)
Bo Horvat (1 Way Contract) $8,500,000 (3)
Thomas Chabot (1 Way Contract) $8,000,000 (5)
Jack Hughes (1 Way Contract) $8,000,000 (3)
Joshua Norris (1 Way Contract) $7,950,000 (1)
K'Andre Miller (1 Way Contract) $7,500,000 (5)
Dylan Cozens (1 Way Contract) $7,100,000 (3)
Gabriel Landeskog (1 Way Contract) $7,000,000 (4)
Mason McTavish (1 Way Contract) $7,000,000 (5)
Bowen Byram (1 Way Contract) $6,250,000 (4)
Brad Marchand (1 Way Contract) $6,125,000 (1)
Samuel Girard (1 Way Contract) $5,000,000 (4)
Jamie Oleksiak (1 Way Contract) $4,600,000 (1)
Evan Rodrigues (1 Way Contract) $4,500,000 (3)
Quinton Byfield (1 Way Contract) $3,500,000 (2)
Joel Hofer (1 Way Contract) $3,400,000 (3)
Adam Lowry (1 Way Contract) $3,250,000 (1)
Jordan Staal (1 Way Contract) $2,900,000 (2)
Arber Xhekaj (1 Way Contract) $1,300,000 (2)
Connor Dewar (1 Way Contract) $1,250,000 (5)
Luke Glendening (1 Way Contract) $1,200,000 (3)
Jakub Dobes $965,000 (2)
Matthew Schaefer $925,000 (3)
Nico Myatovic (1 Way Contract) $900,000 (4)
-1 Way Contract Salary Cap : $0
Conor Geekie (1 Way Contract) $890,000 (4)
-1 Way Contract Salary Cap : $0
Donovan Sebrango (1 Way Contract) $830,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players26
Salary Commitment
Year 2038 : $117,335,000
Year 2039 : $95,580,000
Year 2040 : $78,415,000
Year 2041 : $44,790,000
Salary Average Commitment
Year 2038 : $46,185,715
Year 2039 : $42,687,500
Year 2040 : $25,837,500
Year 2041 : $15,962,500
Salary Cap with 1 Way Contract
Year 2038 : $114,715,000
Year 2039 : $92,790,000
Year 2040 : $75,625,000
Year 2041 : $42,000,000

Farm Players Salaries

Owen Michaels $148,000 (3)
Arshdeep Bains $100,000 (3)
Marco Kasper $92,500 (4)
Sam Colangelo $88,125 (3)
Christian Kyrou $88,000 (2)
Tyler Tullio $82,400 (3)
Ethan Edwards $79,375 (1)
Kevin He $79,375 (3)
Nathan Walker $77,500 (2)
Nathaniel Day $70,625 (2)
Dru Krebs $70,625 (1)
Luke Mittelstadt $70,000 (2)
Sloan Stanick $70,000 (1)
Kenta Isogai $70,000 (3)
Jeremie Biakabutuka $70,000 (3)
Charlie Wright $70,000 (1)
Sahil Panwar (Out of Payroll) $70,000 (3)
Anson Thornton $70,000 (3)
Total Farm Players18
Salary Commitment
Year 2038 : $1,466,525
Year 2039 : $1,128,000
Year 2040 : $821,875
Year 2041 : $92,500
Salary Average Commitment
Year 2038 : $1,425,708
Year 2039 : $1,135,708
Year 2040 : $841,333
Year 2041 : $70,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 5,414 - 77.34%
Level 2: 6000 - $49 - 5,865 - 97.75%
Level 3: 2500 - $44 - 2,388 - 95.51%
Level 4: 4500 - $29 - 4,271 - 94.91%
Luxury : 1500 - $184 - 1,110 - 73.97%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,985 - 99.24%
Farm Level 2: 1000 - $13 - 948 - 94.84%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %19,047 - 88.59%
Average Income per Game$1,872,025
Year to Date Revenue$50,544,677
Farm
Home Games Left18
Average Attendance - %2,933 - 97.77%
Average Income per Game$55,993
Year to Date Revenue$1,343,832

Expense

Pro Players Total Salaries$84,965,000
Farm Players Total Salaries$1,609,313
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$58,874,251
Farm Year To Date Expenses$1,494,482
Pro Salary Cap To Date$54,622,034
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,080,376
Farm Estimated Season Revenue$1,007,874
Pro Remaining Season Days42
Pro Expenses Per Days$805,000
Pro Estimated Expenses$33,810,000
Farm Remaining Season Days53
Farm Expenses Per Days$21,043
Farm Estimated Expenses$1,115,279
Estimated Season Expenses$34,925,279
Season Salary Cap$83,040,000
Estimate Under Maximum Salary Cap of $121,219,847$38,179,847
Estimate Over Minimum Salary Cap of $76,900,000 $6,140,000
Current Bank Account$187,381,106
Projected Bank Account$181,544,077

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (1)
Cole Caufield (1 Way Contract) $7,850,000 (6)
Vince Dunn (1 Way Contract) $7,350,000 (2)
Matt Coronato (1 Way Contract) $6,500,000 (5)
Justin Faulk (1 Way Contract) $6,500,000 (1)
Morgan Geekie (1 Way Contract) $5,500,000 (5)
Joel Farabee (1 Way Contract) $5,000,000 (5)
Dylan DeMelo (1 Way Contract) $4,900,000 (3)
Alex Tuch (1 Way Contract) $4,750,000 (1)
Joseph Woll (1 Way Contract) $4,000,000 (4)
Thomas Novak (1 Way Contract) $3,500,000 (3)
Mason Appleton (1 Way Contract) $3,400,000 (4)
Adam Boqvist (1 Way Contract) $2,600,000 (1)
Keegan Kolesar (1 Way Contract) $2,500,000 (2)
Connor Ingram (1 Way Contract) $1,950,000 (2)
Michael Kesselring (1 Way Contract) $1,400,000 (1)
-1 Way Contract Salary Cap : $250,000
Brayden Pachal (1 Way Contract) $1,250,000 (4)
James van Riemsdyk $1,000,000 (2)
Jackson LaCombe (1 Way Contract) $925,000 (2)
Cayden Primeau $890,000 (3)
Alex Formenton (1 Way Contract) $850,000 (2)
Oskar Back $775,000 (3)
Yan Kuznetsov (1 Way Contract) $775,000 (1)
Pavol Regenda $775,000 (2)
Alex Turcotte (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players25
Salary Commitment
Year 2038 : $84,965,000
Year 2039 : $59,675,000
Year 2040 : $44,325,000
Year 2041 : $33,550,000
Salary Average Commitment
Year 2038 : $34,872,619
Year 2039 : $30,372,619
Year 2040 : $18,639,286
Year 2041 : $15,200,000
Salary Cap with 1 Way Contract
Year 2038 : $83,040,000
Year 2039 : $58,915,000
Year 2040 : $43,565,000
Year 2041 : $33,500,000

Farm Players Salaries

Isak Rosen $90,000 (3)
Theodor Niederbach $88,125 (2)
Shai Buium $88,125 (1)
Antonio Stranges $85,000 (3)
Ludwig Persson $83,750 (2)
Will Reynolds $83,750 (3)
Aidan Hreschuk $83,750 (2)
Oskar Pettersson $83,500 (5)
Artem Guryev $82,500 (1)
Charlie Leddy $79,375 (2)
Samuel Sjolund $79,375 (1)
Terrell Goldsmith $79,375 (3)
Hunter McDonald $77,688 (1)
Jack Finley $77,500 (4)
Brian Halonen $77,500 (5)
Mason Shaw $77,500 (2)
Hugh McGing $77,500 (3)
Ty Murchison $75,000 (2)
Owen Flores $70,000 (2)
Luke Cavallin $70,000 (2)
Total Farm Players20
Salary Commitment
Year 2038 : $1,609,312
Year 2039 : $1,284,125
Year 2040 : $656,625
Year 2041 : $248,500
Salary Average Commitment
Year 2038 : $1,541,292
Year 2039 : $1,233,792
Year 2040 : $602,792
Year 2041 : $229,667

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live
Level 1: 7000 - $99 - 5,402 - 77.18%
Level 2: 6000 - $60 - 5,780 - 96.33%
Level 3: 2500 - $49 - 1,840 - 73.61%
Level 4: 4500 - $26 - 4,387 - 97.49%
Luxury : 1500 - $178 - 1,164 - 77.60%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,420 - 71.02%
Farm Level 2: 1000 - $15 - 967 - 96.71%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,573 - 86.39%
Average Income per Game$1,926,649
Year to Date Revenue$52,019,510
Farm
Home Games Left16
Average Attendance - %2,387 - 79.58%
Average Income per Game$71,319
Year to Date Revenue$1,854,295

Expense

Pro Players Total Salaries$104,285,000
Farm Players Total Salaries$1,313,437
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,576,239
Farm Year To Date Expenses$1,273,074
Pro Salary Cap To Date$64,658,767
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,899,728
Farm Estimated Season Revenue$1,141,105
Pro Remaining Season Days42
Pro Expenses Per Days$958,274
Pro Estimated Expenses$40,247,508
Farm Remaining Season Days53
Farm Expenses Per Days$18,657
Farm Estimated Expenses$988,821
Estimated Season Expenses$41,236,329
Season Salary Cap$100,260,000
Estimate Under Maximum Salary Cap of $121,219,847$20,959,847
Estimate Over Minimum Salary Cap of $76,900,000 $23,360,000
Current Bank Account$142,509,420
Projected Bank Account$131,313,924

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $12,000,000 (3)
Jack Eichel (1 Way Contract) $10,000,000 (3)
Brayden Point (1 Way Contract) $9,000,000 (1)
Filip Forsberg (1 Way Contract) $8,500,000 (2)
Juuse Saros (1 Way Contract) $7,740,000 (4)
Gustav Nyquist (1 Way Contract) $7,500,000 (4)
Joey Daccord (1 Way Contract) $7,000,000 (4)
Dylan Strome (1 Way Contract) $5,000,000 (1)
Drake Batherson (1 Way Contract) $4,975,000 (4)
Matt Duchene (1 Way Contract) $4,500,000 (4)
Brandon Carlo (1 Way Contract) $4,000,000 (3)
Cole Perfetti (1 Way Contract) $3,250,000 (3)
Erik Haula (1 Way Contract) $3,150,000 (2)
Henri Jokiharju (1 Way Contract) $3,100,000 (1)
Timothy Liljegren (1 Way Contract) $3,000,000 (1)
Taylor Raddysh $2,000,000 (1)
Jake Christiansen (1 Way Contract) $1,600,000 (2)
-1 Way Contract Salary Cap : $450,000
Jack Ahcan (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $50,000
Alec Regula $1,000,000 (4)
Corson Ceulemans (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Tyler Tucker (1 Way Contract) $925,000 (3)
Tristen Nielsen $870,000 (1)
Austin Watson (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Gage Goncalves $775,000 (1)
Joona Koppanen $775,000 (1)
Joel Hanley $700,000 (1)
Declan Chisholm $0 (0)
Total Pro Players27
Salary Commitment
Year 2038 : $104,285,000
Year 2039 : $77,865,000
Year 2040 : $63,815,000
Year 2041 : $32,415,000
Salary Average Commitment
Year 2038 : $39,279,167
Year 2039 : $27,435,417
Year 2040 : $21,010,417
Year 2041 : $16,860,417
Salary Cap with 1 Way Contract
Year 2038 : $100,260,000
Year 2039 : $74,990,000
Year 2040 : $62,890,000
Year 2041 : $32,715,000

Farm Players Salaries

Ben Kraws $100,000 (2)
Nathan Gaucher $92,500 (1)
Filip Mesar $92,500 (2)
Antti Tuomisto $88,125 (1)
Gabriel Eliasson $88,125 (3)
Ville Ottavainen $87,313 (1)
Sam Stange $79,375 (1)
Aaron Huglen $79,375 (1)
Matthew Strome $78,000 (1)
Nathan Clurman $77,500 (1)
Trey Fix-Wolansky $77,500 (1)
Jake Leschyshyn $77,500 (2)
Carson Meyer $77,500 (1)
Kyle Capobianco $77,500 (3)
Jared Woolley $70,625 (3)
T.J. Semptimphelter $70,000 (1)
Total Farm Players16
Salary Commitment
Year 2038 : $1,313,437
Year 2039 : $506,250
Year 2040 : $236,250
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,176,167
Year 2039 : $475,542
Year 2040 : $228,750
Year 2041 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 6,797 - 97.09%
Level 2: 6000 - $60 - 5,731 - 95.51%
Level 3: 2500 - $35 - 2,427 - 97.08%
Level 4: 4500 - $20 - 4,453 - 98.96%
Luxury : 1500 - $200 - 1,026 - 68.38%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,409 - 70.47%
Farm Level 2: 1000 - $15 - 962 - 96.24%
Farm Total Capacity :3000

Income

Home Games Left16
Average Attendance - %20,434 - 95.04%
Average Income per Game$1,836,808
Year to Date Revenue$47,757,012
Farm
Home Games Left17
Average Attendance - %2,372 - 79.06%
Average Income per Game$70,816
Year to Date Revenue$1,770,395

Expense

Pro Players Total Salaries$113,770,000
Farm Players Total Salaries$1,601,800
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$70,054,118
Farm Year To Date Expenses$1,998,694
Pro Salary Cap To Date$68,423,662
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,388,930
Farm Estimated Season Revenue$1,203,869
Pro Remaining Season Days42
Pro Expenses Per Days$1,015,664
Pro Estimated Expenses$42,657,888
Farm Remaining Season Days53
Farm Expenses Per Days$29,047
Farm Estimated Expenses$1,539,491
Estimated Season Expenses$44,197,379
Season Salary Cap$112,175,000
Estimate Under Maximum Salary Cap of $121,219,847$9,044,847
Estimate Over Minimum Salary Cap of $76,900,000 $35,275,000
Current Bank Account$92,591,632
Projected Bank Account$78,987,052

Pro Players Salaries

Patrik Laine (1 Way Contract) $8,700,000 (1)
Pierre-Luc Dubois (1 Way Contract) $8,500,000 (2)
Kevin Fiala (1 Way Contract) $7,950,000 (5)
Vladimir Tarasenko (1 Way Contract) $7,500,000 (3)
Tyler Bertuzzi (1 Way Contract) $7,200,000 (4)
Cam Fowler $6,500,000 (2)
Cody Ceci (1 Way Contract) $6,500,000 (1)
Colton Parayko (1 Way Contract) $6,500,000 (1)
Valeri Nichushkin (1 Way Contract) $6,250,000 (5)
Jordan Eberle (1 Way Contract) $5,600,000 (1)
Jason Dickinson (1 Way Contract) $4,250,000 (2)
John Klingberg (1 Way Contract) $4,000,000 (4)
Nino Niederreiter (1 Way Contract) $4,000,000 (3)
Alexandre Carrier (1 Way Contract) $3,950,000 (2)
Brandon Saad (1 Way Contract) $3,750,000 (4)
Jordan Martinook (1 Way Contract) $3,100,000 (1)
David Rittich (1 Way Contract) $3,000,000 (4)
Trevor van Riemsdyk (1 Way Contract) $3,000,000 (2)
Jack Roslovic (1 Way Contract) $2,800,000 (1)
Sam Steel (1 Way Contract) $2,100,000 (3)
Pontus Holmberg $1,600,000 (4)
Ty Dellandrea (1 Way Contract) $1,300,000 (3)
Alexandre Texier (1 Way Contract) $1,000,000 (4)
Matthew Rempe (1 Way Contract) $820,000 (1)
-1 Way Contract Salary Cap : $0
Louis Crevier $800,000 (1)
Mitchell Stephens $775,000 (2)
Devin Cooley $775,000 (2)
Akil Thomas (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Adam Wilsby (1 Way Contract) $775,000 (4)
Total Pro Players29
Salary Commitment
Year 2038 : $113,770,000
Year 2039 : $78,650,000
Year 2040 : $50,900,000
Year 2041 : $35,225,000
Salary Average Commitment
Year 2038 : $60,274,250
Year 2039 : $40,520,000
Year 2040 : $31,595,000
Year 2041 : $21,675,000
Salary Cap with 1 Way Contract
Year 2038 : $112,175,000
Year 2039 : $78,175,000
Year 2040 : $50,425,000
Year 2041 : $35,525,000

Farm Players Salaries

Brendan Brisson $100,000 (3)
Jalen Smereck $90,000 (3)
Nikita Pavlychev $90,000 (3)
David Cotton $87,500 (1)
Judd Caulfield $83,800 (2)
Jett Woo (Out of Payroll) $77,500 (2)
Atro Leppanen $77,000 (1)
Michael Karow $77,000 (1)
Cooper Marody $76,500 (1)
Isaac Belliveau $75,000 (2)
Michael Callahan $75,000 (1)
Donavan Houle $70,000 (1)
Chris Ortiz $70,000 (1)
Max Wanner $70,000 (2)
J.R. Avon $70,000 (1)
Jordan Papirny (Out of Payroll) $70,000 (1)
Brandon Halverson $70,000 (4)
Chris Terry $70,000 (1)
Samuel Walker $70,000 (1)
Patrick Guay $70,000 (1)
Chase Wheatcroft $70,000 (2)
William Rousseau $70,000 (2)
Jacob Leguerrier $70,000 (1)
Total Farm Players23
Salary Commitment
Year 2038 : $1,749,300
Year 2039 : $786,300
Year 2040 : $340,000
Year 2041 : $85,000
Salary Average Commitment
Year 2038 : $1,655,000
Year 2039 : $745,000
Year 2040 : $320,000
Year 2041 : $70,000

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $85 - 6,618 - 94.54%
Level 2: 6000 - $60 - 5,717 - 95.28%
Level 3: 2500 - $41 - 2,389 - 95.54%
Level 4: 4500 - $29 - 4,247 - 94.38%
Luxury : 1500 - $159 - 1,438 - 95.84%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,877 - 93.85%
Farm Level 2: 1000 - $16 - 961 - 96.11%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %20,408 - 94.92%
Average Income per Game$2,012,218
Year to Date Revenue$56,342,101
Farm
Home Games Left17
Average Attendance - %2,838 - 94.60%
Average Income per Game$77,648
Year to Date Revenue$1,941,212

Expense

Pro Players Total Salaries$91,305,834
Farm Players Total Salaries$1,921,457
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,421,380
Farm Year To Date Expenses$2,230,036
Pro Salary Cap To Date$56,299,038
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,171,050
Farm Estimated Season Revenue$1,320,024
Pro Remaining Season Days42
Pro Expenses Per Days$847,839
Pro Estimated Expenses$35,609,238
Farm Remaining Season Days53
Farm Expenses Per Days$31,625
Farm Estimated Expenses$1,676,125
Estimated Season Expenses$37,285,363
Season Salary Cap$87,630,832
Estimate Under Maximum Salary Cap of $121,219,847$33,589,015
Estimate Over Minimum Salary Cap of $76,900,000 $10,730,832
Current Bank Account$162,249,079
Projected Bank Account$154,454,790

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,500,000 (5)
Jesper Bratt (1 Way Contract) $7,875,000 (5)
Jared Spurgeon (1 Way Contract) $7,575,000 (2)
Yanni Gourde (1 Way Contract) $5,166,667 (1)
Radko Gudas (1 Way Contract) $5,000,000 (4)
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (2)
Kaapo Kakko (1 Way Contract) $4,525,000 (3)
Spencer Knight (1 Way Contract) $4,500,000 (2)
Pius Suter (1 Way Contract) $4,125,000 (2)
Barclay Goodrow (1 Way Contract) $3,641,667 (3)
Shayne Gostisbehere (1 Way Contract) $3,200,000 (3)
Jonathan Drouin (1 Way Contract) $3,000,000 (1)
Mathieu Olivier (1 Way Contract) $3,000,000 (5)
Ville Husso (1 Way Contract) $3,000,000 (2)
Jake Evans (1 Way Contract) $2,850,000 (4)
Conor Timmins (1 Way Contract) $2,200,000 (2)
Nico Sturm (1 Way Contract) $2,000,000 (1)
Matt Murray (1 Way Contract) $1,200,000 (2)
Jonas Johansson $1,200,000 (5)
Laurent Brossoit (1 Way Contract) $1,100,000 (5)
-1 Way Contract Salary Cap : $0
Brandt Clarke $1,000,000 (1)
Nick Blankenburg (1 Way Contract) $1,000,000 (2)
Tobias Bjornfot $1,000,000 (1)
Josh Doan (1 Way Contract) $925,000 (6)
Dylan McIlrath (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Kurtis MacDermid (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $0
Dominic Toninato (1 Way Contract) $900,000 (4)
Alex Steeves (1 Way Contract) $852,500 (3)
Tomas Nosek (1 Way Contract) $800,000 (4)
Samuel Laberge (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Jayson Megna (1 Way Contract) $775,000 (2)
Total Pro Players31
Salary Commitment
Year 2038 : $91,305,834
Year 2039 : $85,936,667
Year 2040 : $55,066,667
Year 2041 : $41,175,000
Salary Average Commitment
Year 2038 : $52,357,083
Year 2039 : $43,768,750
Year 2040 : $27,362,500
Year 2041 : $23,300,000
Salary Cap with 1 Way Contract
Year 2038 : $87,630,840
Year 2039 : $75,464,168
Year 2040 : $46,269,168
Year 2041 : $34,050,000

Farm Players Salaries

David Jiricek $100,000 (1)
Denis Smirnov $100,000 (1)
Mike Hardman $100,000 (2)
Matthew Poitras $96,938 (1)
Evan Cormier $96,800 (1)
Lucas Johansen $93,775 (1)
Guillaume Brisebois $93,775 (1)
Maveric Lamoureux $92,500 (2)
Daylan Kuefler $92,400 (1)
Chase De Leo $90,000 (2)
Kasper Halttunen $88,125 (1)
Dawson Barteaux $88,000 (1)
Josh Lopina $87,833 (1)
Colby Ambrosio $87,313 (1)
Casey Fitzgerald $85,250 (2)
Gavin Hayes $83,750 (1)
Julien Gauthier $77,500 (2)
Matt Tomkins $77,500 (5)
Rem Pitlick (Out of Payroll) $77,500 (3)
Chase Stillman (Out of Payroll) $77,000 (1)
Ty Young $75,000 (2)
Justin Gill $75,000 (1)
Brandon Saigeon $70,000 (1)
Dryden McKay $70,000 (1)
Total Farm Players24
Salary Commitment
Year 2038 : $2,075,958
Year 2039 : $675,250
Year 2040 : $155,000
Year 2041 : $77,500
Salary Average Commitment
Year 2038 : $1,862,417
Year 2039 : $608,667
Year 2040 : $155,000
Year 2041 : $77,500

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $77 - 6,797 - 97.10%
Level 2: 6000 - $54 - 5,762 - 96.04%
Level 3: 2500 - $36 - 2,432 - 97.28%
Level 4: 4500 - $23 - 4,369 - 97.09%
Luxury : 1500 - $151 - 1,444 - 96.28%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,399 - 69.96%
Farm Level 2: 1000 - $20 - 683 - 68.29%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %20,804 - 96.76%
Average Income per Game$1,848,525
Year to Date Revenue$51,758,710
Farm
Home Games Left17
Average Attendance - %2,082 - 69.40%
Average Income per Game$69,625
Year to Date Revenue$1,740,620

Expense

Pro Players Total Salaries$113,141,250
Farm Players Total Salaries$1,269,500
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,188,358
Farm Year To Date Expenses$1,285,293
Pro Salary Cap To Date$67,337,048
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,879,355
Farm Estimated Season Revenue$1,183,622
Pro Remaining Season Days42
Pro Expenses Per Days$1,045,498
Pro Estimated Expenses$43,910,916
Farm Remaining Season Days53
Farm Expenses Per Days$18,302
Farm Estimated Expenses$970,006
Estimated Season Expenses$44,880,922
Season Salary Cap$106,356,256
Estimate Under Maximum Salary Cap of $121,219,847$14,863,591
Estimate Over Minimum Salary Cap of $76,900,000 $29,456,256
Current Bank Account$104,852,977
Projected Bank Account$87,035,032

Pro Players Salaries

Jake McCabe (1 Way Contract) $12,000,000 (5)
Sean Couturier (1 Way Contract) $10,100,000 (5)
Travis Konecny (1 Way Contract) $8,750,000 (3)
Miro Heiskanen (1 Way Contract) $8,450,000 (4)
John Carlson $8,000,000 (1)
Aaron Ekblad $7,500,000 (1)
Brett Kulak (1 Way Contract) $6,500,000 (5)
Casey Mittelstadt (1 Way Contract) $5,750,000 (3)
Christian Dvorak $5,600,000 (4)
Anton Lundell (1 Way Contract) $5,000,000 (3)
Robert Thomas (1 Way Contract) $5,000,000 (1)
Jared McCann (1 Way Contract) $4,250,000 (1)
Thomas Harley (1 Way Contract) $4,000,000 (2)
Michael Rasmussen (1 Way Contract) $3,200,000 (3)
Danton Heinen (1 Way Contract) $2,250,000 (1)
-1 Way Contract Salary Cap : $1,100,000
Ryker Evans (1 Way Contract) $2,000,000 (4)
Peyton Krebs (1 Way Contract) $1,450,000 (6)
Elmer Soderblom (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $100,000
Nick Bjugstad (1 Way Contract) $1,200,000 (5)
Sebastian Cossa (1 Way Contract) $1,000,000 (6)
-1 Way Contract Salary Cap : $0
Martin Pospisil (1 Way Contract) $1,000,000 (2)
Vasili Podkolzin (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Michael DiPietro $1,000,000 (2)
Dylan Coghlan (1 Way Contract) $935,000 (1)
-1 Way Contract Salary Cap : $0
Simon Edvinsson $925,000 (1)
Beckett Sennecke $925,000 (2)
Cutter Gauthier $925,000 (2)
Justus Annunen $837,500 (1)
Noah Laba $793,750 (2)
Kyle MacLean (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jiri Patera (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players31
Salary Commitment
Year 2038 : $113,141,250
Year 2039 : $86,718,750
Year 2040 : $77,075,000
Year 2041 : $52,350,000
Salary Average Commitment
Year 2038 : $56,031,250
Year 2039 : $48,787,500
Year 2040 : $43,250,000
Year 2041 : $38,650,000
Salary Cap with 1 Way Contract
Year 2038 : $106,356,248
Year 2039 : $78,743,752
Year 2040 : $70,100,000
Year 2041 : $47,300,000

Farm Players Salaries

Christian Krygier $100,000 (1)
Dmitry Kuzmin $100,000 (1)
Hendrix Lapierre $92,500 (1)
Georgii Merkulov $92,500 (1)
Calle Odelius $88,125 (2)
David Spacek $86,250 (1)
Joni Jurmo $83,750 (1)
Kyle Keyser $82,500 (1)
Dylan Duke $79,375 (1)
Bogdan Trineyev $77,500 (2)
Valtteri Puustinen $77,500 (1)
Jamieson Rees $77,500 (1)
Graeme Clarke $77,500 (2)
Raphael Lavoie $77,500 (1)
Zachary Massicotte $77,000 (1)
Total Farm Players15
Salary Commitment
Year 2038 : $1,269,500
Year 2039 : $243,125
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,104,375
Year 2039 : $228,125
Year 2040 : $0
Year 2041 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - $75 - 6,850 - 97.85%
Level 2: 6000 - $40 - 5,936 - 98.93%
Level 3: 2500 - $28 - 2,469 - 98.77%
Level 4: 4500 - $17 - 4,486 - 99.68%
Luxury : 1500 - $113 - 1,483 - 98.89%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 857 - 42.86%
Farm Level 2: 1000 - $30 - 443 - 44.27%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %21,224 - 98.72%
Average Income per Game$1,585,614
Year to Date Revenue$42,811,575
Farm
Home Games Left17
Average Attendance - %1,300 - 43.33%
Average Income per Game$68,996
Year to Date Revenue$1,724,895

Expense

Pro Players Total Salaries$85,254,725
Farm Players Total Salaries$1,617,958
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,841,288
Farm Year To Date Expenses$1,244,982
Pro Salary Cap To Date$50,879,925
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,784,208
Farm Estimated Season Revenue$1,172,929
Pro Remaining Season Days42
Pro Expenses Per Days$807,564
Pro Estimated Expenses$33,917,688
Farm Remaining Season Days53
Farm Expenses Per Days$17,080
Farm Estimated Expenses$905,240
Estimated Season Expenses$34,822,928
Season Salary Cap$82,115,000
Estimate Under Maximum Salary Cap of $121,219,847$39,104,847
Estimate Over Minimum Salary Cap of $76,900,000 $5,215,000
Current Bank Account$190,965,593
Projected Bank Account$181,099,802

Pro Players Salaries

Mats Zuccarello (1 Way Contract) $7,800,000 (3)
Brayden Schenn (1 Way Contract) $6,500,000 (3)
Brenden Dillon (1 Way Contract) $5,800,000 (2)
Sean Walker (1 Way Contract) $5,000,000 (3)
Ilya Mikheyev (1 Way Contract) $4,750,000 (1)
Matt Roy (1 Way Contract) $4,600,000 (2)
Michael Bunting (1 Way Contract) $4,500,000 (2)
Morgan Frost (1 Way Contract) $4,375,000 (3)
Noah Dobson (1 Way Contract) $4,000,000 (1)
Will Cuylle (1 Way Contract) $3,900,000 (3)
Tyson Foerster (1 Way Contract) $3,750,000 (3)
Justin Holl (1 Way Contract) $3,400,000 (1)
Samuel Montembeault $3,150,000 (2)
Scott Laughton (1 Way Contract) $3,000,000 (1)
Scott Wedgewood (1 Way Contract) $2,500,000 (3)
Trent Frederic (1 Way Contract) $2,300,000 (6)
-1 Way Contract Salary Cap : $1,150,000
Carl Grundstrom (1 Way Contract) $1,800,000 (2)
Tyler Kleven $1,600,000 (2)
Justin Brazeau (1 Way Contract) $1,500,000 (3)
Daniil Miromanov (1 Way Contract) $1,250,000 (1)
Fyodor Svechkov (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $100,000
Pierre-Olivier Joseph (1 Way Contract) $1,000,000 (1)
Ivan Demidov $925,000 (3)
Tom Willander $925,000 (3)
Michael McCarron (1 Way Contract) $900,000 (1)
Riley Tufte $852,500 (3)
Alexander Holtz (1 Way Contract) $839,725 (2)
-1 Way Contract Salary Cap : $0
Ian Moore $837,500 (2)
Luke Kunin (1 Way Contract) $775,000 (2)
Brett Leason $775,000 (3)
Michal Postava $700,000 (3)
Total Pro Players31
Salary Commitment
Year 2038 : $85,254,725
Year 2039 : $68,852,225
Year 2040 : $44,950,000
Year 2041 : $3,850,000
Salary Average Commitment
Year 2038 : $47,446,333
Year 2039 : $39,496,333
Year 2040 : $22,715,833
Year 2041 : $925,000
Salary Cap with 1 Way Contract
Year 2038 : $82,115,004
Year 2039 : $63,815,000
Year 2040 : $40,752,500
Year 2041 : $1,150,000

Farm Players Salaries

Ryan O'Rourke $100,000 (1)
Helge Grans $97,000 (1)
William Wallinder $97,000 (1)
Konsta Helenius $92,500 (3)
Sean Behrens $90,583 (2)
John Beecher $90,000 (3)
Luke Tuch $88,125 (5)
Robert Mastrosimone $88,125 (2)
William Stromgren $88,125 (2)
Damian Clara $88,125 (3)
Artyom Duda $88,125 (2)
Keeghan Howdeshell $85,250 (2)
Marek Alscher $83,750 (2)
Nathan Legare $83,750 (2)
Joshua Dunne $77,500 (3)
Riley Hughes $70,000 (2)
Montana Onyebuchi $70,000 (1)
Luke Krys $70,000 (1)
Riley Mercer $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2038 : $1,617,958
Year 2039 : $1,146,208
Year 2040 : $438,125
Year 2041 : $87,500
Salary Average Commitment
Year 2038 : $1,487,000
Year 2039 : $1,100,750
Year 2040 : $396,750
Year 2041 : $70,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 6,730 - 96.15%
Level 2: 6000 - $58 - 5,810 - 96.84%
Level 3: 2500 - $35 - 2,443 - 97.73%
Level 4: 4500 - $20 - 4,452 - 98.93%
Luxury : 1500 - $180 - 1,130 - 75.36%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,907 - 95.36%
Farm Level 2: 1000 - $15 - 961 - 96.12%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,566 - 95.66%
Average Income per Game$1,967,920
Year to Date Revenue$53,133,836
Farm
Home Games Left17
Average Attendance - %2,869 - 95.62%
Average Income per Game$81,173
Year to Date Revenue$2,029,335

Expense

Pro Players Total Salaries$91,289,499
Farm Players Total Salaries$1,172,042
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$60,672,379
Farm Year To Date Expenses$1,840,415
Pro Salary Cap To Date$50,825,666
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,518,798
Farm Estimated Season Revenue$1,379,948
Pro Remaining Season Days42
Pro Expenses Per Days$852,119
Pro Estimated Expenses$35,788,998
Farm Remaining Season Days53
Farm Expenses Per Days$25,581
Farm Estimated Expenses$1,355,793
Estimated Season Expenses$37,144,791
Season Salary Cap$79,890,832
Estimate Under Maximum Salary Cap of $121,219,847$41,329,015
Estimate Over Minimum Salary Cap of $76,900,000 $2,990,832
Current Bank Account$153,148,970
Projected Bank Account$146,902,925

Pro Players Salaries

Zach Werenski $9,583,333 (5)
Brandon Montour (1 Way Contract) $7,600,000 (3)
Tyler Toffoli (1 Way Contract) $7,000,000 (3)
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
Yegor Sharangovich (1 Way Contract) $5,750,000 (1)
Dmitry Orlov (1 Way Contract) $4,750,000 (2)
Marcus Foligno (1 Way Contract) $4,000,000 (2)
Tyler Myers (1 Way Contract) $4,000,000 (1)
Eeli Tolvanen (1 Way Contract) $3,475,000 (1)
Luke Schenn (1 Way Contract) $2,750,000 (1)
Barrett Hayton (1 Way Contract) $2,650,000 (3)
Michael Amadio (1 Way Contract) $2,600,000 (4)
Anthony Mantha (1 Way Contract) $2,500,000 (1)
Alex Nedeljkovic (1 Way Contract) $2,400,000 (4)
Casey DeSmith (1 Way Contract) $2,350,000 (5)
Braden Schneider (1 Way Contract) $2,200,000 (2)
Claude Giroux (1 Way Contract) $2,000,000 (1)
Jonatan Berggren (1 Way Contract) $1,825,000 (2)
-1 Way Contract Salary Cap : $675,000
Bobby Brink (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $350,000
Jayden Struble (1 Way Contract) $1,412,500 (3)
-1 Way Contract Salary Cap : $262,500
Lukas Reichel (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $50,000
Ben Hutton (1 Way Contract) $1,100,000 (4)
Leevi Merilainen (1 Way Contract) $1,050,000 (1)
-1 Way Contract Salary Cap : $0
Adam Fantilli (1 Way Contract) $950,000 (1)
Simon Nemec (1 Way Contract) $918,333 (2)
-1 Way Contract Salary Cap : $0
Landon Slaggert (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Adam Edstrom $850,000 (1)
William Carrier (1 Way Contract) $845,000 (1)
Samuel Helenius (1 Way Contract) $805,333 (1)
-1 Way Contract Salary Cap : $0
Chris Wagner (1 Way Contract) $800,000 (2)
Jack Thompson (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Nikita Alexandrov $775,000 (1)
Liam Foudy $775,000 (1)
Angus Crookshank (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Cole Guttman (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Ryan Johnson (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Arno Tiefensee $750,000 (1)
Total Pro Players37
Salary Commitment
Year 2038 : $91,289,499
Year 2039 : $57,914,166
Year 2040 : $39,145,833
Year 2041 : $18,808,333
Salary Average Commitment
Year 2038 : $69,548,750
Year 2039 : $37,707,083
Year 2040 : $25,882,083
Year 2041 : $7,950,000
Salary Cap with 1 Way Contract
Year 2038 : $79,890,840
Year 2039 : $48,370,832
Year 2040 : $35,545,832
Year 2041 : $18,033,332

Farm Players Salaries

Tyler Boucher $92,500 (1)
Ivan Miroshnichenko $92,500 (1)
Dmitry Simashev $92,500 (2)
Zayne Parekh $92,500 (2)
Luca Del Bel Belluz $88,125 (2)
Scott Morrow $88,125 (1)
Ryan Hofer $85,167 (1)
Elias PetterssonD $83,750 (2)
Mikey Eyssimont $80,000 (5)
Tyler Brennan $79,375 (2)
Cole O'Hara $79,375 (2)
Nick Abruzzese $77,500 (1)
Dominic James $70,625 (1)
Matvei Petrov $70,000 (1)
Total Farm Players14
Salary Commitment
Year 2038 : $1,172,042
Year 2039 : $595,625
Year 2040 : $80,000
Year 2041 : $80,000
Salary Average Commitment
Year 2038 : $1,114,875
Year 2039 : $568,208
Year 2040 : $80,000
Year 2041 : $80,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 7000 - $85 - 6,521 - 93.15%
Level 2: 6000 - $52 - 5,701 - 95.02%
Level 3: 2500 - $34 - 2,384 - 95.35%
Level 4: 4500 - $18 - 4,472 - 99.38%
Luxury : 1500 - $165 - 1,406 - 93.74%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,882 - 94.08%
Farm Level 2: 1000 - $15 - 955 - 95.46%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,484 - 95.28%
Average Income per Game$1,853,980
Year to Date Revenue$50,057,469
Farm
Home Games Left17
Average Attendance - %2,836 - 94.54%
Average Income per Game$80,172
Year to Date Revenue$2,004,305

Expense

Pro Players Total Salaries$99,581,500
Farm Players Total Salaries$1,628,570
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$61,812,720
Farm Year To Date Expenses$2,057,348
Pro Salary Cap To Date$54,744,585
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,809,705
Farm Estimated Season Revenue$1,362,927
Pro Remaining Season Days42
Pro Expenses Per Days$934,350
Pro Estimated Expenses$39,242,700
Farm Remaining Season Days53
Farm Expenses Per Days$29,263
Farm Estimated Expenses$1,550,939
Estimated Season Expenses$40,793,639
Season Salary Cap$94,162,504
Estimate Under Maximum Salary Cap of $121,219,847$27,057,343
Estimate Over Minimum Salary Cap of $76,900,000 $17,262,504
Current Bank Account$118,206,629
Projected Bank Account$106,585,622

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $10,500,000 (1)
Sebastian Aho (1 Way Contract) $9,750,000 (4)
Jamie Benn (1 Way Contract) $9,500,000 (1)
Jaccob Slavin (1 Way Contract) $7,500,000 (2)
Adam Pelech (1 Way Contract) $6,500,000 (2)
William Karlsson $5,900,000 (1)
Andrew Copp (1 Way Contract) $5,850,000 (5)
Jeff Petry (1 Way Contract) $5,500,000 (4)
Ryan Lindgren (1 Way Contract) $4,500,000 (4)
Carter Verhaeghe (1 Way Contract) $4,250,000 (1)
Jordan Greenway (1 Way Contract) $4,000,000 (4)
Derrick Pouliot (1 Way Contract) $2,500,000 (3)
-1 Way Contract Salary Cap : $1,350,000
Maxim Tsyplakov (1 Way Contract) $2,250,000 (3)
Carter Hart $2,000,000 (3)
Jake Bean (1 Way Contract) $1,750,000 (3)
Nils Lundkvist (1 Way Contract) $1,250,000 (1)
Albert Johansson (1 Way Contract) $1,125,000 (3)
Cole Smith (1 Way Contract) $1,000,000 (1)
Caleb Jones (1 Way Contract) $900,000 (4)
Akira Schmid (1 Way Contract) $875,000 (2)
Jacob Bernard-Docker (1 Way Contract) $875,000 (2)
Riley Duran (1 Way Contract) $870,000 (3)
-1 Way Contract Salary Cap : $0
Maxim Groshev (1 Way Contract) $870,000 (3)
-1 Way Contract Salary Cap : $0
Zachary Bolduc (1 Way Contract) $865,000 (3)
-1 Way Contract Salary Cap : $0
Fabian Lysell (1 Way Contract) $864,000 (2)
-1 Way Contract Salary Cap : $0
Simon Holmstrom (1 Way Contract) $850,000 (1)
Ilya Protas $837,500 (2)
Matt Kessel (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Max Sasson (1 Way Contract) $775,000 (2)
Nolan Foote $775,000 (1)
Jaret Anderson-Dolan (1 Way Contract) $775,000 (2)
Samuel Bolduc $775,000 (1)
Rafael Harvey-Pinard $775,000 (1)
Logan Brown (1 Way Contract) $775,000 (2)
Adam Klapka $700,000 (1)
Total Pro Players35
Salary Commitment
Year 2038 : $99,581,500
Year 2039 : $63,306,500
Year 2040 : $42,730,000
Year 2041 : $30,500,000
Salary Average Commitment
Year 2038 : $61,720,000
Year 2039 : $39,812,500
Year 2040 : $19,662,500
Year 2041 : $11,668,750
Salary Cap with 1 Way Contract
Year 2038 : $94,162,496
Year 2039 : $57,887,500
Year 2040 : $38,975,000
Year 2041 : $30,500,000

Farm Players Salaries

Etienne Morin $96,938 (1)
Zachary Uens $94,508 (1)
Nate Danielson $92,500 (2)
Michael Brandsegg-Nygard $92,500 (2)
Ryan Chesley $88,125 (2)
Jordan Frasca $86,000 (1)
Taylor Gauthier $86,000 (1)
Alexander Pashin $83,000 (1)
Walker Duehr $82,500 (1)
Noel Gunler $81,500 (2)
Owen Protz $79,375 (3)
Jake Chiasson $79,375 (1)
Cole Clayton $77,500 (2)
Will Cranley $77,500 (2)
Michael Koster $75,000 (1)
Artem Shlaine $75,000 (1)
Landon Sim $70,625 (2)
Chase Yoder $70,625 (1)
Isaac Poulter $70,000 (1)
Declan Mcdonnell $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2038 : $1,628,571
Year 2039 : $659,625
Year 2040 : $79,375
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,547,000
Year 2039 : $642,000
Year 2040 : $79,375
Year 2041 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 6,739 - 96.27%
Level 2: 6000 - $60 - 5,792 - 96.54%
Level 3: 2500 - $50 - 1,867 - 74.69%
Level 4: 4500 - $20 - 4,460 - 99.11%
Luxury : 1500 - $170 - 1,450 - 96.67%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,925 - 96.23%
Farm Level 2: 1000 - $15 - 959 - 95.85%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,309 - 94.46%
Average Income per Game$2,060,868
Year to Date Revenue$55,643,424
Farm
Home Games Left18
Average Attendance - %2,883 - 96.10%
Average Income per Game$81,736
Year to Date Revenue$1,961,675

Expense

Pro Players Total Salaries$116,281,250
Farm Players Total Salaries$1,431,250
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$74,992,919
Farm Year To Date Expenses$1,432,550
Pro Salary Cap To Date$68,624,766
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,913,013
Farm Estimated Season Revenue$1,471,256
Pro Remaining Season Days42
Pro Expenses Per Days$1,073,285
Pro Estimated Expenses$45,077,970
Farm Remaining Season Days53
Farm Expenses Per Days$19,607
Farm Estimated Expenses$1,039,171
Estimated Season Expenses$46,117,141
Season Salary Cap$110,056,248
Estimate Under Maximum Salary Cap of $121,219,847$11,163,599
Estimate Over Minimum Salary Cap of $76,900,000 $33,156,248
Current Bank Account$279,597,960
Projected Bank Account$265,865,088

Pro Players Salaries

Luke Hughes (1 Way Contract) $9,000,000 (5)
Alex Pietrangelo (1 Way Contract) $8,800,000 (1)
Mark Scheifele (1 Way Contract) $8,500,000 (3)
Mikhail Sergachev (1 Way Contract) $8,500,000 (3)
Ilya Sorokin (1 Way Contract) $8,250,000 (4)
Tomas Hertl (1 Way Contract) $8,137,500 (5)
Jason Robertson (1 Way Contract) $7,750,000 (5)
Gabriel Vilardi (1 Way Contract) $7,500,000 (5)
Tom Wilson (1 Way Contract) $6,500,000 (3)
Jake Guentzel (1 Way Contract) $6,000,000 (6)
Adrian Kempe (1 Way Contract) $5,500,000 (6)
Charlie Coyle (1 Way Contract) $5,250,000 (6)
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (4)
Jake Walman (1 Way Contract) $3,400,000 (2)
Mario Ferraro $3,250,000 (1)
Mason Lohrei (1 Way Contract) $3,200,000 (3)
Alex Iafallo (1 Way Contract) $1,900,000 (2)
Petr Mrazek (1 Way Contract) $1,350,000 (1)
Eric Robinson (1 Way Contract) $1,150,000 (3)
Dryden Hunt (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Ryan Leonard $925,000 (2)
Joe Veleno (1 Way Contract) $900,000 (2)
Carter Mazur (Out of Payroll) $837,500 (5)
-1 Way Contract Salary Cap : $0
Cameron Hughes (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Erik Gustafsson $793,750 (1)
Patrick Giles (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Lukas Cormier (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Clay Stevenson (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Tim Washe (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Josh Samanski (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Braeden Bowman (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players31
Salary Commitment
Year 2038 : $117,118,750
Year 2039 : $111,712,500
Year 2040 : $103,037,500
Year 2041 : $71,637,500
Salary Average Commitment
Year 2038 : $39,931,250
Year 2039 : $36,200,000
Year 2040 : $30,300,000
Year 2041 : $22,581,250
Salary Cap with 1 Way Contract
Year 2038 : $110,056,256
Year 2039 : $95,862,504
Year 2040 : $88,737,504
Year 2041 : $60,887,500

Farm Players Salaries

Matvei Gridin $92,500 (2)
Seamus Casey $88,125 (1)
Jagger Firkus $88,125 (2)
Carson Rehkopf $88,125 (3)
Dylan Garand $79,375 (2)
Colton White $79,375 (1)
Connor Clattenburg $75,000 (2)
Matthew Seminoff $70,625 (2)
Cole Reinhardt $70,000 (1)
Corey Schueneman $70,000 (1)
Kyle Burroughs $70,000 (1)
Taylor Ward $70,000 (1)
T.J. Hughes $70,000 (1)
Tyson Gross $70,000 (2)
Viking Gustavsson-Nyberg $70,000 (2)
Avery Hayes $70,000 (2)
Mikulas Hovorka $70,000 (1)
Simon Zajicek $70,000 (1)
Georgi Romanov $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2038 : $1,431,250
Year 2039 : $703,750
Year 2040 : $88,125
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,438,084
Year 2039 : $695,834
Year 2040 : $89,167
Year 2041 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $84 - 6,696 - 95.66%
Level 2: 6000 - $60 - 5,632 - 93.87%
Level 3: 2500 - $43 - 2,352 - 94.07%
Level 4: 4500 - $27 - 4,277 - 95.05%
Luxury : 1500 - $223 - 891 - 59.43%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,899 - 94.97%
Farm Level 2: 1000 - $15 - 954 - 95.39%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %19,848 - 92.32%
Average Income per Game$1,960,520
Year to Date Revenue$52,934,035
Farm
Home Games Left17
Average Attendance - %2,853 - 95.11%
Average Income per Game$80,788
Year to Date Revenue$2,019,695

Expense

Pro Players Total Salaries$89,906,950
Farm Players Total Salaries$1,402,188
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,199,582
Farm Year To Date Expenses$1,794,375
Pro Salary Cap To Date$53,819,865
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,407,797
Farm Estimated Season Revenue$1,373,393
Pro Remaining Season Days42
Pro Expenses Per Days$813,336
Pro Estimated Expenses$34,160,112
Farm Remaining Season Days53
Farm Expenses Per Days$23,405
Farm Estimated Expenses$1,240,465
Estimated Season Expenses$35,400,577
Season Salary Cap$88,119,450
Estimate Under Maximum Salary Cap of $121,219,847$33,100,397
Estimate Over Minimum Salary Cap of $76,900,000 $11,219,450
Current Bank Account$266,468,631
Projected Bank Account$261,849,244

Pro Players Salaries

Reilly Smith (1 Way Contract) $9,000,000 (1)
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (3)
Philipp Grubauer (1 Way Contract) $6,500,000 (3)
Matt Dumba (1 Way Contract) $6,000,000 (2)
Andrew Mangiapane (1 Way Contract) $5,300,000 (1)
J.T. Compher (1 Way Contract) $5,100,000 (2)
Evander Kane (1 Way Contract) $5,000,000 (3)
Colin White (1 Way Contract) $4,750,000 (3)
Alex Vlasic (1 Way Contract) $4,600,000 (2)
Mattias Samuelsson (1 Way Contract) $4,285,700 (2)
Dmitri Voronkov (1 Way Contract) $4,175,000 (2)
Joel Edmundson (1 Way Contract) $4,000,000 (2)
Ross Colton (1 Way Contract) $4,000,000 (1)
Nils Hoglander (1 Way Contract) $3,000,000 (5)
Cody Glass (1 Way Contract) $2,500,000 (2)
Ryan Poehling (1 Way Contract) $1,900,000 (1)
Isac Lundestrom $1,500,000 (1)
Max Jones (1 Way Contract) $1,000,000 (2)
Kasperi Kapanen (1 Way Contract) $1,000,000 (3)
Dysin Mayo (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $0
Easton Cowan $925,000 (2)
Sam Rinzel $925,000 (2)
Ilya Nabokov $881,250 (2)
Emil Lilleberg (1 Way Contract) $870,000 (1)
Dennis Hildeby (1 Way Contract) $845,000 (1)
Ty Nelson (1 Way Contract) $837,500 (1)
-1 Way Contract Salary Cap : $0
Dylan Gambrell $775,000 (3)
Jeffrey Viel $775,000 (3)
Dennis Cholowski $762,500 (1)
Nikita Grebenkin $750,000 (1)
Total Pro Players30
Salary Commitment
Year 2038 : $89,906,950
Year 2039 : $63,191,950
Year 2040 : $28,800,000
Year 2041 : $3,000,000
Salary Average Commitment
Year 2038 : $55,893,333
Year 2039 : $39,337,500
Year 2040 : $22,000,000
Year 2041 : $700,000
Salary Cap with 1 Way Contract
Year 2038 : $88,119,452
Year 2039 : $63,191,950
Year 2040 : $28,800,000
Year 2041 : $3,000,000

Farm Players Salaries

Ben Meyers $125,000 (1)
David Reinbacher $100,000 (1)
Austin Poganski $100,000 (4)
Ben Danford $92,500 (3)
Filip Bystedt $92,500 (1)
Brayden Yager $92,500 (2)
Evan Gardner $88,125 (3)
Hunter Drew $88,000 (1)
Florian Xhekaj $87,313 (1)
Aydar Suniev $83,750 (2)
Jakub Malek $79,375 (2)
Dans Locmelis $79,375 (1)
Gustav Olofsson $77,500 (1)
Sandis Vilmanis $75,000 (1)
Jackson Dorrington $70,625 (2)
Connor Kurth $70,625 (1)
Total Farm Players16
Salary Commitment
Year 2038 : $1,402,188
Year 2039 : $606,875
Year 2040 : $280,625
Year 2041 : $100,000
Salary Average Commitment
Year 2038 : $1,287,250
Year 2039 : $614,250
Year 2040 : $280,625
Year 2041 : $100,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo
Level 1: 7000 - $150 - 3,477 - 49.67%
Level 2: 6000 - $110 - 2,718 - 45.30%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 998 - 66.51%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,129 - 56.45%
Farm Level 2: 1000 - $30 - 459 - 45.88%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %9,993 - 46.48%
Average Income per Game$1,910,342
Year to Date Revenue$51,579,239
Farm
Home Games Left17
Average Attendance - %1,588 - 52.93%
Average Income per Game$70,219
Year to Date Revenue$1,755,480

Expense

Pro Players Total Salaries$99,201,250
Farm Players Total Salaries$1,478,502
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,214,533
Farm Year To Date Expenses$1,306,043
Pro Salary Cap To Date$64,957,904
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,655,133
Farm Estimated Season Revenue$1,193,726
Pro Remaining Season Days42
Pro Expenses Per Days$895,586
Pro Estimated Expenses$37,614,612
Farm Remaining Season Days53
Farm Expenses Per Days$18,375
Farm Estimated Expenses$973,875
Estimated Season Expenses$38,588,487
Season Salary Cap$99,201,250
Estimate Under Maximum Salary Cap of $121,219,847$22,018,597
Estimate Over Minimum Salary Cap of $76,900,000 $22,301,250
Current Bank Account$4,127,956
Projected Bank Account-$4,611,672

Pro Players Salaries

Ivan Provorov (1 Way Contract) $8,750,000 (5)
Anders Lee (1 Way Contract) $7,250,000 (4)
Filip Hronek (1 Way Contract) $7,250,000 (4)
Troy Terry (1 Way Contract) $7,000,000 (2)
Alex Killorn (1 Way Contract) $6,750,000 (3)
Jaden Schwartz (1 Way Contract) $5,500,000 (1)
Artem Zub (1 Way Contract) $5,350,000 (3)
Jean-Gabriel Pageau (1 Way Contract) $5,250,000 (5)
Ukko-Pekka Luukkonen (1 Way Contract) $4,750,000 (3)
Karel Vejmelka (1 Way Contract) $4,750,000 (5)
Mason Marchment (1 Way Contract) $4,500,000 (1)
Vitek Vanecek (1 Way Contract) $3,400,000 (1)
Noah Juulsen (1 Way Contract) $2,850,000 (5)
Kiefer Sherwood (1 Way Contract) $2,600,000 (3)
Brett Howden (1 Way Contract) $2,500,000 (5)
Dylan Holloway (1 Way Contract) $2,300,000 (1)
Radek Faksa (1 Way Contract) $2,250,000 (4)
Ryan Donato (1 Way Contract) $2,000,000 (1)
Adam Gaudette (1 Way Contract) $2,000,000 (5)
Blake Lizotte (1 Way Contract) $1,850,000 (2)
Troy Stecher (1 Way Contract) $1,300,000 (5)
Logan O'Connor (1 Way Contract) $1,050,000 (1)
Parker Wotherspoon (1 Way Contract) $1,000,000 (4)
Eric Comrie (1 Way Contract) $975,000 (1)
Connor Bedard (1 Way Contract) $950,000 (1)
Logan Mailloux $925,000 (1)
Theo Lindstein $925,000 (2)
Dillon Dube $881,250 (1)
Arttu Hyry (1 Way Contract) $870,000 (2)
Kailer Yamamoto (1 Way Contract) $775,000 (2)
Nikolai Kovalenko $700,000 (1)
Total Pro Players31
Salary Commitment
Year 2038 : $99,201,250
Year 2039 : $76,020,000
Year 2040 : $64,600,000
Year 2041 : $45,150,000
Salary Average Commitment
Year 2038 : $66,481,250
Year 2039 : $58,575,000
Year 2040 : $54,400,000
Year 2041 : $39,000,000
Salary Cap with 1 Way Contract
Year 2038 : $99,201,250
Year 2039 : $76,020,000
Year 2040 : $64,600,000
Year 2041 : $45,150,000

Farm Players Salaries

Ryan Mast $100,000 (4)
Jeremie Poirier $100,000 (4)
Danila Klimovich $100,000 (3)
Kevin Wall $94,002 (1)
Marek Vanacker $92,500 (2)
Carson Wetsch $83,750 (2)
Josh Bloom $83,750 (1)
Martin Chromiak $82,000 (1)
Amir Miftakhov $80,000 (5)
Nathan Smith $80,000 (1)
Cameron Whitehead $79,375 (1)
Matthew Phillips $77,500 (2)
Blake Hillman $75,000 (2)
Alex Gagne $70,625 (1)
Kienan Draper $70,000 (1)
Theo Rochette $70,000 (2)
Tag Bertuzzi $70,000 (1)
Riley Fiddler-Schultz $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2038 : $1,478,502
Year 2039 : $778,750
Year 2040 : $380,000
Year 2041 : $280,000
Salary Average Commitment
Year 2038 : $1,260,833
Year 2039 : $685,833
Year 2040 : $293,958
Year 2041 : $223,958

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7000 - $85 - 6,711 - 95.87%
Level 2: 6000 - $69 - 4,469 - 74.48%
Level 3: 2500 - $52 - 1,769 - 70.75%
Level 4: 4500 - $40 - 2,757 - 61.26%
Luxury : 1500 - $140 - 1,457 - 97.15%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,925 - 96.27%
Farm Level 2: 1000 - $17 - 952 - 95.17%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %17,162 - 79.82%
Average Income per Game$1,914,678
Year to Date Revenue$51,696,297
Farm
Home Games Left17
Average Attendance - %2,877 - 95.90%
Average Income per Game$73,940
Year to Date Revenue$1,848,501

Expense

Pro Players Total Salaries$105,539,250
Farm Players Total Salaries$2,001,375
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,604,304
Farm Year To Date Expenses$1,697,469
Pro Salary Cap To Date$66,405,206
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,720,165
Farm Estimated Season Revenue$1,256,981
Pro Remaining Season Days42
Pro Expenses Per Days$964,949
Pro Estimated Expenses$40,527,858
Farm Remaining Season Days53
Farm Expenses Per Days$24,205
Farm Estimated Expenses$1,282,865
Estimated Season Expenses$41,810,723
Season Salary Cap$105,539,250
Estimate Under Maximum Salary Cap of $121,219,847$15,680,597
Estimate Over Minimum Salary Cap of $76,900,000 $28,639,250
Current Bank Account$243,003,185
Projected Bank Account$231,169,608

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (2)
Aleksander Barkov (1 Way Contract) $10,000,000 (4)
Sidney Crosby (1 Way Contract) $8,700,000 (3)
Leon Draisaitl (1 Way Contract) $8,500,000 (2)
Brady Tkachuk (1 Way Contract) $8,200,000 (5)
Jake Sanderson (1 Way Contract) $8,000,000 (4)
Seth Jarvis $7,420,000 (5)
Martin Necas (1 Way Contract) $6,500,000 (1)
Joshua Morrissey (1 Way Contract) $6,250,000 (2)
Zach Hyman (1 Way Contract) $5,500,000 (3)
Nikita Zadorov (1 Way Contract) $5,000,000 (3)
Ian Cole (1 Way Contract) $2,800,000 (1)
Niko Mikkola (1 Way Contract) $2,500,000 (1)
Pavel Dorofeyev (1 Way Contract) $1,850,000 (3)
Bobby McMann (1 Way Contract) $1,500,000 (1)
Charles-Edouard D'Astous $1,000,000 (1)
Logan Cooley $950,000 (3)
Leo Carlsson $950,000 (2)
Brock Faber (1 Way Contract) $925,000 (1)
Wyatt Johnston $900,000 (1)
Emil Heineman $900,000 (3)
Lane Hutson $881,250 (1)
Lukas Dostal $813,000 (2)
Jalen Chatfield (1 Way Contract) $800,000 (4)
Vincent Desharnais $700,000 (5)
Evgeny Dadonov $700,000 (5)
Jet Greaves $700,000 (1)
Total Pro Players27
Salary Commitment
Year 2038 : $105,539,250
Year 2039 : $88,033,000
Year 2040 : $58,920,000
Year 2041 : $35,820,000
Salary Average Commitment
Year 2038 : $30,753,750
Year 2039 : $19,341,250
Year 2040 : $9,768,750
Year 2041 : $5,450,000
Salary Cap with 1 Way Contract
Year 2038 : $105,539,250
Year 2039 : $87,833,000
Year 2040 : $58,720,000
Year 2041 : $35,820,000

Farm Players Salaries

Roby Jarventie $95,000 (2)
Dalibor Dvorsky $92,500 (2)
Mackie Samoskevich $92,500 (1)
Kevin Korchinski $92,500 (4)
Artyom Levshunov $92,500 (2)
Otto Stenberg $92,500 (3)
Gabe Perreault $92,500 (3)
Jacob Gaucher $90,000 (2)
Jaroslav Chmelar $86,750 (1)
Marco Rossi $86,500 (1)
Joshua Roy $85,000 (4)
Denver Barkey $83,750 (3)
Ethan Del Mastro $79,375 (2)
Max Lundgren $70,000 (5)
Karsen Dorwart $70,000 (1)
Kai Uchacz $70,000 (2)
Jarred Tinordi $70,000 (3)
Luke Haymes $70,000 (2)
Jake Livanavage $70,000 (5)
Simon Despres $70,000 (4)
Alex Tracy $70,000 (5)
Kevin Gravel $70,000 (2)
Sam Morton $70,000 (4)
Victor Ostman $70,000 (2)
Quinn Hutson $70,000 (5)
Total Farm Players25
Salary Commitment
Year 2038 : $2,001,375
Year 2039 : $1,683,125
Year 2040 : $953,750
Year 2041 : $615,000
Salary Average Commitment
Year 2038 : $2,016,709
Year 2039 : $1,674,959
Year 2040 : $931,667
Year 2041 : $587,500

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - $150 - 3,508 - 50.12%
Level 2: 6000 - $100 - 3,047 - 50.78%
Level 3: 2500 - $45 - 2,373 - 94.94%
Level 4: 4500 - $40 - 2,735 - 60.78%
Luxury : 1500 - $150 - 1,444 - 96.27%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,835 - 91.77%
Farm Level 2: 1000 - $15 - 958 - 95.80%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %13,108 - 60.97%
Average Income per Game$1,882,954
Year to Date Revenue$50,839,754
Farm
Home Games Left17
Average Attendance - %2,793 - 93.11%
Average Income per Game$78,608
Year to Date Revenue$1,965,190

Expense

Pro Players Total Salaries$104,450,000
Farm Players Total Salaries$1,703,750
Coaches Total Salaries$6,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$68,617,048
Farm Year To Date Expenses$1,009,456
Pro Salary Cap To Date$63,371,451
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,244,308
Farm Estimated Season Revenue$1,336,329
Pro Remaining Season Days42
Pro Expenses Per Days$977,434
Pro Estimated Expenses$41,052,228
Farm Remaining Season Days53
Farm Expenses Per Days$14,546
Farm Estimated Expenses$770,938
Estimated Season Expenses$41,823,166
Season Salary Cap$102,150,000
Estimate Under Maximum Salary Cap of $121,219,847$19,069,847
Estimate Over Minimum Salary Cap of $76,900,000 $25,250,000
Current Bank Account$166,169,982
Projected Bank Account$153,927,453

Pro Players Salaries

Igor Shesterkin (1 Way Contract) $11,500,000 (4)
Quinn Hughes (1 Way Contract) $8,500,000 (4)
Owen Power (1 Way Contract) $8,350,000 (3)
Lucas Raymond (1 Way Contract) $8,075,000 (4)
Juraj Slafkovsky (1 Way Contract) $7,600,000 (5)
Kyle Connor (1 Way Contract) $7,200,000 (3)
Matthew Boldy $7,000,000 (1)
Dylan Samberg (1 Way Contract) $5,750,000 (5)
Trevor Zegras $5,750,000 (3)
William Eklund (1 Way Contract) $5,600,000 (4)
Jakob Chychrun (1 Way Contract) $5,600,000 (2)
Nick Foligno (1 Way Contract) $4,500,000 (1)
Scott Mayfield (1 Way Contract) $3,500,000 (5)
Aliaksei Protas (1 Way Contract) $3,375,000 (4)
Connor McMichael (1 Way Contract) $2,100,000 (1)
Nikolai Knyzhov (1 Way Contract) $1,400,000 (1)
-1 Way Contract Salary Cap : $250,000
Alex Barre-Boulet (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $150,000
Aatu Raty (1 Way Contract) $1,300,000 (3)
Ville Heinola $1,200,000 (3)
Pavel Mintyukov (1 Way Contract) $1,200,000 (1)
Sam Dickinson $925,000 (3)
Will Smith $925,000 (2)
Yaroslav Askarov (1 Way Contract) $925,000 (1)
Jakob Pelletier $875,000 (1)
Total Pro Players24
Salary Commitment
Year 2038 : $104,450,000
Year 2039 : $85,150,000
Year 2040 : $78,625,000
Year 2041 : $53,900,000
Salary Average Commitment
Year 2038 : $25,829,583
Year 2039 : $16,386,250
Year 2040 : $14,786,250
Year 2041 : $10,393,750
Salary Cap with 1 Way Contract
Year 2038 : $102,150,000
Year 2039 : $85,150,000
Year 2040 : $78,625,000
Year 2041 : $53,900,000

Farm Players Salaries

Jacob Ingham $100,000 (1)
Luke Prokop $100,000 (1)
Ozzy Wiesblatt $100,000 (1)
Mason Primeau $100,000 (1)
Josiah Slavin $100,000 (1)
Nathan Noel $100,000 (1)
Carter Yakemchuk $92,500 (3)
James Hagens $92,500 (3)
Mads Sogaard $88,125 (1)
Nathan Villeneuve $88,125 (2)
Jani Nyman $88,125 (3)
Angus Booth $79,375 (2)
Cooper Moore $75,000 (1)
Jared Davidson $75,000 (1)
Alex Bump $75,000 (2)
Zachary Gallant $70,000 (1)
Nolan Allan $70,000 (1)
Jackson Edward $70,000 (2)
Massimo Rizzo $70,000 (1)
Braden Doyle $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2038 : $1,703,750
Year 2039 : $585,625
Year 2040 : $273,125
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,514,876
Year 2039 : $604,876
Year 2040 : $275,917
Year 2041 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Arena
Level 1: 7000 - $85 - 6,652 - 95.03%
Level 2: 6000 - $60 - 5,688 - 94.81%
Level 3: 2500 - $44 - 2,358 - 94.32%
Level 4: 4500 - $27 - 4,376 - 97.24%
Luxury : 1500 - $225 - 908 - 60.56%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,900 - 94.98%
Farm Level 2: 1000 - $15 - 946 - 94.59%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %19,982 - 92.94%
Average Income per Game$1,986,144
Year to Date Revenue$55,612,020
Farm
Home Games Left16
Average Attendance - %2,846 - 94.85%
Average Income per Game$80,677
Year to Date Revenue$2,097,595

Expense

Pro Players Total Salaries$90,435,774
Farm Players Total Salaries$1,542,153
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$57,116,293
Farm Year To Date Expenses$1,375,675
Pro Salary Cap To Date$55,528,285
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,806,010
Farm Estimated Season Revenue$1,290,828
Pro Remaining Season Days42
Pro Expenses Per Days$809,166
Pro Estimated Expenses$33,984,972
Farm Remaining Season Days53
Farm Expenses Per Days$20,501
Farm Estimated Expenses$1,086,553
Estimated Season Expenses$35,071,525
Season Salary Cap$89,660,773
Estimate Under Maximum Salary Cap of $121,219,847$31,559,074
Estimate Over Minimum Salary Cap of $76,900,000 $12,760,773
Current Bank Account$261,022,006
Projected Bank Account$255,047,319

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (3)
Mika Zibanejad (1 Way Contract) $8,500,000 (1)
Kevin Hayes (1 Way Contract) $8,000,000 (3)
Andrei Kuzmenko (1 Way Contract) $7,500,000 (5)
Chris Kreider (1 Way Contract) $6,500,000 (3)
Kris Letang (1 Way Contract) $6,100,000 (1)
Shane Pinto (1 Way Contract) $5,000,000 (4)
Christopher Tanev $4,500,000 (2)
Patrick Kane (1 Way Contract) $4,000,000 (1)
Ilya Lyubushkin (1 Way Contract) $3,500,000 (3)
Joel Armia (1 Way Contract) $3,400,000 (1)
Dante Fabbro (1 Way Contract) $3,100,000 (2)
Garnet Hathaway (1 Way Contract) $3,000,000 (1)
Tony DeAngelo (1 Way Contract) $3,000,000 (2)
Stuart Skinner (1 Way Contract) $2,600,000 (1)
Dan Vladar (1 Way Contract) $2,200,000 (1)
Ilya Solovyov (1 Way Contract) $1,000,000 (4)
Jiri Kulich (Out of Payroll) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Tristan Luneau (1 Way Contract) $1,000,000 (4)
Ben Jones $1,000,000 (1)
Porter Martone $925,000 (3)
Nils Aman (1 Way Contract) $883,750 (1)
Emmitt Finnie (1 Way Contract) $821,667 (3)
Nikita Nesterenko $787,500 (1)
MacKenzie Entwistle (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Joel Nystrom $700,000 (1)
Total Pro Players26
Salary Commitment
Year 2038 : $91,435,774
Year 2039 : $58,264,524
Year 2040 : $47,664,524
Year 2041 : $15,275,000
Salary Average Commitment
Year 2038 : $49,175,000
Year 2039 : $39,556,250
Year 2040 : $34,931,250
Year 2041 : $14,600,000
Salary Cap with 1 Way Contract
Year 2038 : $89,660,776
Year 2039 : $56,489,524
Year 2040 : $45,889,524
Year 2041 : $14,500,000

Farm Players Salaries

Remi Poirier $100,000 (3)
Mathias Laferriere $100,000 (1)
Gavin Brindley $95,000 (3)
Liam Greentree $92,500 (3)
David Goyette $89,167 (1)
Matthew Maggio $87,000 (1)
Alexis Gendron $86,000 (3)
Phillip Kemp $85,250 (1)
Ben Hemmerling $82,111 (1)
Rory Kerins $77,500 (1)
Filip Engaras $77,000 (1)
Charles-Alexis Legault $75,000 (1)
Quinn Beauchesne $75,000 (3)
Josh Filmon $70,625 (1)
Logan Flodell $70,000 (1)
Dyllan Gill $70,000 (1)
Abram Wiebe $70,000 (2)
Domenic DiVincentiis $70,000 (2)
Tyler Angle $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2038 : $1,542,153
Year 2039 : $588,500
Year 2040 : $448,500
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,393,361
Year 2039 : $535,625
Year 2040 : $395,625
Year 2041 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - $85 - 6,671 - 95.29%
Level 2: 6000 - $60 - 5,757 - 95.96%
Level 3: 2500 - $44 - 2,409 - 96.35%
Level 4: 4500 - $27 - 4,336 - 96.35%
Luxury : 1500 - $225 - 922 - 61.47%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,938 - 96.88%
Farm Level 2: 1000 - $15 - 975 - 97.50%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,095 - 93.46%
Average Income per Game$2,001,004
Year to Date Revenue$54,027,105
Farm
Home Games Left17
Average Attendance - %2,913 - 97.09%
Average Income per Game$82,442
Year to Date Revenue$2,061,040

Expense

Pro Players Total Salaries$112,134,107
Farm Players Total Salaries$1,094,084
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$71,459,080
Farm Year To Date Expenses$1,888,964
Pro Salary Cap To Date$64,536,014
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,015,058
Farm Estimated Season Revenue$1,401,507
Pro Remaining Season Days42
Pro Expenses Per Days$1,027,735
Pro Estimated Expenses$43,164,870
Farm Remaining Season Days53
Farm Expenses Per Days$24,952
Farm Estimated Expenses$1,322,456
Estimated Season Expenses$44,487,326
Season Salary Cap$104,317,856
Estimate Under Maximum Salary Cap of $121,219,847$16,901,991
Estimate Over Minimum Salary Cap of $76,900,000 $27,417,856
Current Bank Account$201,922,828
Projected Bank Account$188,852,067

Pro Players Salaries

Erik Karlsson (1 Way Contract) $10,000,000 (5)
Alex Ovechkin (1 Way Contract) $9,500,000 (2)
Jeremy Swayman (1 Way Contract) $8,250,000 (4)
Brock Nelson (1 Way Contract) $7,500,000 (4)
Nico Hischier (1 Way Contract) $7,250,000 (2)
Dylan Guenther (1 Way Contract) $7,142,857 (4)
Ryan Pulock (1 Way Contract) $6,150,000 (1)
Teuvo Teravainen (1 Way Contract) $5,400,000 (2)
Adam Larsson (1 Way Contract) $5,250,000 (4)
Blake Coleman (1 Way Contract) $4,900,000 (2)
Ben Chiarot (1 Way Contract) $4,750,000 (2)
Dmitry Kulikov (1 Way Contract) $4,500,000 (1)
Trevor Moore (1 Way Contract) $4,200,000 (3)
Oskar Sundqvist (1 Way Contract) $4,000,000 (1)
J.J. Moser (1 Way Contract) $3,750,000 (1)
Stefan Noesen (1 Way Contract) $2,600,000 (1)
-1 Way Contract Salary Cap : $1,450,000
Anthony Stolarz (1 Way Contract) $2,500,000 (2)
Jesper Boqvist (1 Way Contract) $1,500,000 (3)
Nico Daws $1,200,000 (3)
Noel Acciari (1 Way Contract) $1,200,000 (3)
Henry Thrun (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Frank Nazar (1 Way Contract) $925,000 (6)
Oliver Kapanen (1 Way Contract) $881,250 (3)
-1 Way Contract Salary Cap : $0
Vyacheslav Buteyets (1 Way Contract) $875,000 (5)
-1 Way Contract Salary Cap : $0
Justin Sourdif (1 Way Contract) $825,000 (3)
-1 Way Contract Salary Cap : $0
Kaedan Korczak (1 Way Contract) $825,000 (1)
Ronan Seeley (1 Way Contract) $810,000 (1)
-1 Way Contract Salary Cap : $0
Andreas Englund (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Nikita Tolopilo (1 Way Contract) $775,000 (3)
James Hamblin (1 Way Contract) $775,000 (5)
-1 Way Contract Salary Cap : $0
Marc Del Gaizo (Out of Payroll) $775,000 (2)
-1 Way Contract Salary Cap : $0
Vitali Pinchuk (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Justin Hryckowian (1 Way Contract) $700,000 (5)
Alexander Petrovic $700,000 (1)
Total Pro Players34
Salary Commitment
Year 2038 : $112,909,107
Year 2039 : $95,985,348
Year 2040 : $59,910,348
Year 2041 : $47,442,848
Salary Average Commitment
Year 2038 : $75,589,108
Year 2039 : $64,564,108
Year 2040 : $37,771,250
Year 2041 : $29,675,000
Salary Cap with 1 Way Contract
Year 2038 : $104,317,856
Year 2039 : $82,942,856
Year 2040 : $48,642,856
Year 2041 : $39,767,856

Farm Players Salaries

Matvei Michkov $92,500 (3)
Evan Nause $86,417 (2)
Tommy Lafreniere $83,750 (3)
Vincent Iorio $81,417 (2)
Ludvig Jansson $79,375 (2)
Cam Squires $79,375 (2)
Conner Roulette $79,375 (1)
Arthur Kaliyev $77,500 (2)
Jack Malone $77,500 (2)
Frederic Brunet $75,000 (1)
Tyler Muszelik $70,625 (2)
Tyrel Bauer $70,625 (1)
Fabian Wagner $70,625 (2)
Drew Commesso $70,000 (5)
Total Farm Players14
Salary Commitment
Year 2038 : $1,094,084
Year 2039 : $891,584
Year 2040 : $266,250
Year 2041 : $87,500
Salary Average Commitment
Year 2038 : $1,094,931
Year 2039 : $874,931
Year 2040 : $246,250
Year 2041 : $70,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 6,477 - 92.53%
Level 2: 6000 - $57 - 5,637 - 93.95%
Level 3: 2500 - $42 - 2,342 - 93.66%
Level 4: 4500 - $25 - 4,283 - 95.18%
Luxury : 1500 - $133 - 1,447 - 96.44%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,986 - 99.32%
Farm Level 2: 1000 - $17 - 945 - 94.45%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,185 - 93.88%
Average Income per Game$1,930,404
Year to Date Revenue$52,120,896
Farm
Home Games Left17
Average Attendance - %2,931 - 97.70%
Average Income per Game$59,759
Year to Date Revenue$1,493,963

Expense

Pro Players Total Salaries$80,631,667
Farm Players Total Salaries$2,038,563
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,258,666
Farm Year To Date Expenses$1,790,643
Pro Salary Cap To Date$52,833,443
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,956,053
Farm Estimated Season Revenue$1,015,895
Pro Remaining Season Days42
Pro Expenses Per Days$748,953
Pro Estimated Expenses$31,456,026
Farm Remaining Season Days53
Farm Expenses Per Days$24,505
Farm Estimated Expenses$1,298,765
Estimated Season Expenses$32,754,791
Season Salary Cap$79,831,667
Estimate Under Maximum Salary Cap of $121,219,847$41,388,180
Estimate Over Minimum Salary Cap of $76,900,000 $2,931,667
Current Bank Account$76,554,462
Projected Bank Account$73,771,619

Pro Players Salaries

Noah Hanifin (1 Way Contract) $7,350,000 (4)
John Gibson (1 Way Contract) $6,500,000 (2)
Josh Anderson (1 Way Contract) $5,600,000 (1)
Tristan Jarry (1 Way Contract) $5,400,000 (2)
Alexander Wennberg (1 Way Contract) $5,000,000 (2)
Ivan Barbashev (1 Way Contract) $5,000,000 (2)
Brandon Tanev (1 Way Contract) $5,000,000 (3)
Nick Jensen (1 Way Contract) $4,500,000 (4)
Jake Middleton (1 Way Contract) $4,000,000 (3)
Zach Bogosian (1 Way Contract) $4,000,000 (2)
Erik Gudbranson (1 Way Contract) $4,000,000 (1)
Jack Quinn (1 Way Contract) $3,500,000 (2)
Calle Jarnkrok (Out of Payroll) $3,500,000 (2)
Kirby Dach (1 Way Contract) $3,300,000 (1)
Ty Emberson (1 Way Contract) $2,000,000 (4)
Travis Hamonic (1 Way Contract) $2,000,000 (3)
Jack Drury (1 Way Contract) $1,800,000 (1)
Riley Stillman (1 Way Contract) $1,500,000 (1)
Philippe Myers (1 Way Contract) $1,450,000 (2)
Samuel Poulin $1,000,000 (1)
Sam Carrick $1,000,000 (1)
Nick Cousins (1 Way Contract) $925,000 (3)
Jimmy Snuggerud $925,000 (2)
Alexander Nylander $852,500 (1)
Zemgus Girgensons $850,000 (3)
Benoit-Olivier Groulx (1 Way Contract) $850,000 (2)
Jackson Parsons $829,167 (3)
Jan Jenik (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Benjamin Gleason $700,000 (1)
Total Pro Players29
Salary Commitment
Year 2038 : $84,131,667
Year 2039 : $64,379,167
Year 2040 : $27,454,167
Year 2041 : $13,850,000
Salary Average Commitment
Year 2038 : $45,810,775
Year 2039 : $35,729,525
Year 2040 : $21,129,167
Year 2041 : $7,425,000
Salary Cap with 1 Way Contract
Year 2038 : $83,331,664
Year 2039 : $63,579,168
Year 2040 : $27,454,167
Year 2041 : $13,850,000

Farm Players Salaries

Ronnie Attard $100,000 (1)
Serron Noel $100,000 (1)
Cole Fraser $99,825 (1)
Eduard Sale $92,500 (2)
Michael Pezzetta $89,650 (1)
Isaac Ratcliffe $89,650 (1)
Colin Ralph $88,125 (3)
Kalle Vaisanen $87,313 (1)
Ethan Cardwell $87,313 (1)
Keean Washkurak $86,250 (2)
Miko Matikka $83,750 (2)
Tomas Hamara $83,750 (2)
Yegor Sidorov $83,750 (2)
Jake Boltmann $83,750 (1)
Pavel Moysevich $83,750 (3)
Caedan Bankier (Out of Payroll) $80,000 (1)
Travis Hayes $79,375 (3)
Sergei Murashov $79,375 (2)
Cameron Berg $79,375 (1)
Luca Cagnoni $79,375 (2)
Josh Davies $77,688 (1)
Justin Ertel $77,000 (1)
Bryce McConnell-Barker $77,000 (1)
Ruslan Khazheyev $75,000 (2)
Ryan Healey $75,000 (2)
Total Farm Players25
Salary Commitment
Year 2038 : $2,118,562
Year 2039 : $990,000
Year 2040 : $251,250
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,910,917
Year 2039 : $977,792
Year 2040 : $251,250
Year 2041 : $0

Utah Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullet Arena
Level 1: 7000 - $90 - 6,606 - 94.37%
Level 2: 6000 - $65 - 4,607 - 76.78%
Level 3: 2500 - $50 - 1,768 - 70.72%
Level 4: 4500 - $30 - 4,252 - 94.48%
Luxury : 1500 - $175 - 1,163 - 77.56%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,954 - 97.70%
Farm Level 2: 1000 - $15 - 970 - 96.99%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %18,396 - 85.56%
Average Income per Game$1,957,168
Year to Date Revenue$54,800,710
Farm
Home Games Left17
Average Attendance - %2,924 - 97.46%
Average Income per Game$63,399
Year to Date Revenue$1,584,970

Expense

Pro Players Total Salaries$85,457,500
Farm Players Total Salaries$1,893,042
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$66,658,240
Farm Year To Date Expenses$2,899,495
Pro Salary Cap To Date$60,595,857
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,400,355
Farm Estimated Season Revenue$1,077,780
Pro Remaining Season Days42
Pro Expenses Per Days$809,358
Pro Estimated Expenses$33,993,036
Farm Remaining Season Days53
Farm Expenses Per Days$43,492
Farm Estimated Expenses$2,305,076
Estimated Season Expenses$36,298,112
Season Salary Cap$79,257,500
Estimate Under Maximum Salary Cap of $121,219,847$41,962,347
Estimate Over Minimum Salary Cap of $76,900,000 $2,357,500
Current Bank Account$126,223,018
Projected Bank Account$118,403,041

Pro Players Salaries

William Nylander (1 Way Contract) $11,500,000 (3)
Seth Jones (Out of Payroll) $9,500,000 (1)
Elias Lindholm (1 Way Contract) $7,750,000 (4)
John-Jason Peterka (1 Way Contract) $7,700,000 (5)
Ryan McDonagh (1 Way Contract) $7,200,000 (3)
Chandler Stephenson (1 Way Contract) $6,250,000 (3)
Jordan Binnington (1 Way Contract) $6,000,000 (4)
Kevin Bahl (1 Way Contract) $5,350,000 (5)
Cam York (1 Way Contract) $5,150,000 (5)
Sam Malinski (1 Way Contract) $4,750,000 (5)
Yakov Trenin (1 Way Contract) $3,500,000 (3)
Nicolas Roy (1 Way Contract) $3,000,000 (1)
Conor Sheary (1 Way Contract) $2,000,000 (4)
Brandon Duhaime (1 Way Contract) $1,850,000 (1)
Nathan Bastian (1 Way Contract) $1,350,000 (1)
-1 Way Contract Salary Cap : $200,000
James Reimer (1 Way Contract) $1,150,000 (3)
Tanner Pearson (1 Way Contract) $1,000,000 (1)
Dennis Gilbert (1 Way Contract) $975,000 (4)
-1 Way Contract Salary Cap : $0
Zach Benson $950,000 (2)
Clark Bishop (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Nikolas Matinpalo (1 Way Contract) $875,000 (3)
Justin Bailey (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Jeff Malott (1 Way Contract) $800,000 (5)
-1 Way Contract Salary Cap : $0
Tanner Laczynski (1 Way Contract) $775,000 (1)
Jacob Moverare (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Mikael Pyyhtia (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Matt Luff $775,000 (1)
Zachary Metsa $770,000 (1)
Ken Appleby $762,500 (3)
Total Pro Players29
Salary Commitment
Year 2038 : $94,957,500
Year 2039 : $74,387,500
Year 2040 : $71,712,500
Year 2041 : $40,475,000
Salary Average Commitment
Year 2038 : $30,868,750
Year 2039 : $22,975,000
Year 2040 : $20,300,000
Year 2041 : $8,150,000
Salary Cap with 1 Way Contract
Year 2038 : $88,757,500
Year 2039 : $70,887,500
Year 2040 : $69,937,500
Year 2041 : $38,700,000

Farm Players Salaries

Ethan Samson $100,000 (1)
Jonathan Lekkerimaki $92,500 (1)
Ryan Ufko $92,500 (3)
Terik Parascak $92,500 (2)
Trey Augustine $88,125 (3)
Matyas Sapovaliv $88,125 (1)
Tucker Robertson $87,000 (1)
Maksymilian Szuber $85,917 (1)
Carter Gylander $85,500 (1)
William Lockwood $85,250 (1)
Stanislav Svozil $82,500 (2)
Kirill Kudryavtsev $82,500 (1)
Maxim Barbashev $77,500 (1)
Cedric Pare $77,500 (1)
Josh Nodler $77,500 (1)
Gunnarwolfe Fontaine $77,500 (1)
Reilly Webb $77,500 (1)
Brandon Scanlin $77,500 (1)
Travis Mitchell $77,500 (2)
Marshall Rifai $77,500 (3)
Ilya Safonov $70,625 (2)
Trey Taylor $70,000 (1)
Anri Ravinskis (Out of Payroll) $70,000 (1)
Noah Powell $70,000 (1)
Total Farm Players24
Salary Commitment
Year 2038 : $1,963,042
Year 2039 : $581,250
Year 2040 : $258,125
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,833,750
Year 2039 : $540,625
Year 2040 : $237,500
Year 2041 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - $120 - 4,360 - 62.29%
Level 2: 6000 - $80 - 3,779 - 62.99%
Level 3: 2500 - $55 - 1,624 - 64.94%
Level 4: 4500 - $35 - 3,012 - 66.94%
Luxury : 1500 - $200 - 1,008 - 67.18%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,907 - 95.33%
Farm Level 2: 1000 - $15 - 971 - 97.10%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %13,783 - 64.11%
Average Income per Game$1,820,534
Year to Date Revenue$49,154,416
Farm
Home Games Left17
Average Attendance - %2,878 - 95.92%
Average Income per Game$81,293
Year to Date Revenue$2,032,330

Expense

Pro Players Total Salaries$108,952,834
Farm Players Total Salaries$797,956
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$73,438,707
Farm Year To Date Expenses$1,634,017
Pro Salary Cap To Date$62,784,376
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,308,009
Farm Estimated Season Revenue$1,381,984
Pro Remaining Season Days42
Pro Expenses Per Days$1,017,282
Pro Estimated Expenses$42,725,844
Farm Remaining Season Days53
Farm Expenses Per Days$22,564
Farm Estimated Expenses$1,195,892
Estimated Season Expenses$43,921,736
Season Salary Cap$98,987,828
Estimate Under Maximum Salary Cap of $121,219,847$22,232,019
Estimate Over Minimum Salary Cap of $76,900,000 $22,087,828
Current Bank Account$48,043,865
Projected Bank Account$32,812,122

Pro Players Salaries

Mathew Barzal (1 Way Contract) $9,150,000 (3)
Dougie Hamilton (1 Way Contract) $8,750,000 (4)
Steven Stamkos (1 Way Contract) $8,000,000 (4)
J.T. Miller (1 Way Contract) $8,000,000 (1)
Alex DeBrincat (1 Way Contract) $7,875,000 (2)
Devon Toews (1 Way Contract) $7,250,000 (3)
Jonathan Marchessault (1 Way Contract) $5,500,000 (3)
Mackenzie Blackwood (1 Way Contract) $5,250,000 (5)
Bryan Rust (1 Way Contract) $5,125,000 (3)
Philip Broberg (1 Way Contract) $4,600,000 (3)
Vladislav Namestnikov (1 Way Contract) $4,250,000 (5)
Brian Dumoulin (1 Way Contract) $4,000,000 (3)
Lars Eller (1 Way Contract) $3,500,000 (3)
Taylor Hall (1 Way Contract) $3,166,667 (4)
Mathieu Joseph (1 Way Contract) $3,000,000 (3)
Arvid Soderblom (1 Way Contract) $2,750,000 (4)
Semyon Varlamov (Out of Payroll) $2,750,000 (1)
-1 Way Contract Salary Cap : $1,600,000
Jeremy Lauzon (1 Way Contract) $2,000,000 (1)
Justin Danforth (1 Way Contract) $1,667,000 (4)
Mark Kastelic (1 Way Contract) $1,566,667 (4)
Mike Reilly (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Logan Shaw $1,000,000 (5)
Darren Raddysh (1 Way Contract) $975,000 (2)
Matthew Peca (1 Way Contract) $900,000 (4)
-1 Way Contract Salary Cap : $0
Glenn Gawdin (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Travis Dermott (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Jacob Fowler $837,500 (2)
Mitchell Chaffee (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Laurent Dauphin (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
John Hayden (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Maxence Guenette (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Lucas Condotta (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Noah Gregor (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Declan Carlile (1 Way Contract) $775,000 (2)
Nick Cicek (1 Way Contract) $770,000 (1)
-1 Way Contract Salary Cap : $0
Sean Day (1 Way Contract) $770,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players36
Salary Commitment
Year 2038 : $111,702,834
Year 2039 : $95,062,834
Year 2040 : $83,000,334
Year 2041 : $37,300,334
Salary Average Commitment
Year 2038 : $60,567,000
Year 2039 : $50,917,000
Year 2040 : $46,154,500
Year 2041 : $30,367,000
Salary Cap with 1 Way Contract
Year 2038 : $100,587,832
Year 2039 : $88,987,832
Year 2040 : $78,525,336
Year 2041 : $36,400,336

Farm Players Salaries

Owen Pickering $92,500 (1)
Patrick Moynihan $85,456 (1)
Ryan Francis $80,000 (1)
John Farinacci $77,500 (1)
Boris Katchouk $77,500 (1)
Mason Millman $77,500 (1)
Carson Focht $77,500 (1)
Adam Beckman $77,500 (1)
Tye Felhaber $77,500 (1)
Niilopekka Muhonen $75,000 (3)
Total Farm Players10
Salary Commitment
Year 2038 : $797,956
Year 2039 : $75,000
Year 2040 : $75,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $787,500
Year 2039 : $75,000
Year 2040 : $75,000
Year 2041 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $99 - 5,360 - 76.57%
Level 2: 6000 - $74 - 4,117 - 68.61%
Level 3: 2500 - $60 - 1,518 - 60.70%
Level 4: 4500 - $35 - 3,114 - 69.19%
Luxury : 1500 - $170 - 1,451 - 96.74%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,902 - 95.12%
Farm Level 2: 1000 - $15 - 978 - 97.79%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %15,559 - 72.37%
Average Income per Game$1,910,183
Year to Date Revenue$51,574,940
Farm
Home Games Left18
Average Attendance - %2,880 - 96.01%
Average Income per Game$81,250
Year to Date Revenue$1,949,995

Expense

Pro Players Total Salaries$84,717,850
Farm Players Total Salaries$1,677,025
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$62,665,648
Farm Year To Date Expenses$2,255,445
Pro Salary Cap To Date$58,213,854
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,652,744
Farm Estimated Season Revenue$1,462,496
Pro Remaining Season Days42
Pro Expenses Per Days$802,813
Pro Estimated Expenses$33,718,146
Farm Remaining Season Days53
Farm Expenses Per Days$29,653
Farm Estimated Expenses$1,571,609
Estimated Season Expenses$35,289,755
Season Salary Cap$84,717,850
Estimate Under Maximum Salary Cap of $121,219,847$36,501,997
Estimate Over Minimum Salary Cap of $76,900,000 $7,817,850
Current Bank Account$101,642,927
Projected Bank Account$96,468,412

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,500,000 (2)
Kirill Kaprizov (1 Way Contract) $9,000,000 (3)
Nick Suzuki (1 Way Contract) $7,875,000 (3)
Morgan Rielly (1 Way Contract) $7,500,000 (3)
Matty Beniers $7,142,850 (3)
Ryan Suter (1 Way Contract) $7,000,000 (2)
Adin Hill (1 Way Contract) $6,250,000 (4)
Joel Eriksson Ek (1 Way Contract) $5,250,000 (4)
Alexander Kerfoot (Out of Payroll) $5,000,000 (2)
Rasmus Andersson (1 Way Contract) $4,550,000 (1)
Zach Whitecloud (1 Way Contract) $2,750,000 (1)
Matthew Nieto $2,500,000 (2)
Alexander Romanov (1 Way Contract) $2,500,000 (1)
Alexis Lafreniere (1 Way Contract) $2,400,000 (6)
Kent Johnson (1 Way Contract) $1,800,000 (3)
Alexey Toropchenko $1,700,000 (2)
Logan Stanley (1 Way Contract) $1,250,000 (1)
Connor Zary (1 Way Contract) $1,000,000 (5)
Ryan Suzuki (1 Way Contract) $1,000,000 (3)
Cole Schwindt $1,000,000 (2)
Jordan Spence (1 Way Contract) $1,000,000 (2)
Isaak Phillips $925,000 (3)
Parker Kelly (1 Way Contract) $825,000 (3)
Total Pro Players23
Salary Commitment
Year 2038 : $89,717,850
Year 2039 : $86,467,850
Year 2040 : $58,767,850
Year 2041 : $22,800,000
Salary Average Commitment
Year 2038 : $31,372,917
Year 2039 : $27,385,417
Year 2040 : $9,596,667
Year 2041 : $3,387,500
Salary Cap with 1 Way Contract
Year 2038 : $89,717,850
Year 2039 : $78,667,850
Year 2040 : $50,967,850
Year 2041 : $14,900,000

Farm Players Salaries

Joel Blomqvist $92,500 (2)
Jordan Harris $92,500 (2)
Danila Yurov $92,500 (2)
Ben Kindel $92,500 (3)
Denton Mateychuk $92,500 (2)
Liam Ohgren $92,500 (3)
Eemil Viro $92,125 (1)
Ryan Greene $88,125 (3)
William Villeneuve $87,400 (1)
Dmitri Kuzmin $83,750 (2)
Adam Engstrom $83,750 (2)
Jakub Demek $79,375 (2)
Amadeus Lombardi $79,375 (5)
Zayde Wisdom $79,375 (2)
Gavin White $79,375 (2)
Stephen Halliday $79,375 (2)
Jacob Melanson $75,000 (2)
Ole Julian Bjorgvik Holm $75,000 (1)
Carl Lindbom $70,000 (2)
Ben McCartney $70,000 (2)
Total Farm Players20
Salary Commitment
Year 2038 : $1,677,025
Year 2039 : $1,437,500
Year 2040 : $367,500
Year 2041 : $90,000
Salary Average Commitment
Year 2038 : $1,555,917
Year 2039 : $1,322,792
Year 2040 : $348,125
Year 2041 : $70,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 6,703 - 95.76%
Level 2: 6000 - $50 - 5,853 - 97.56%
Level 3: 2500 - $30 - 2,468 - 98.73%
Level 4: 4500 - $20 - 4,444 - 98.75%
Luxury : 1500 - $150 - 1,444 - 96.25%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,962 - 98.10%
Farm Level 2: 1000 - $10 - 998 - 99.81%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,912 - 97.27%
Average Income per Game$1,880,415
Year to Date Revenue$50,771,217
Farm
Home Games Left17
Average Attendance - %2,960 - 98.67%
Average Income per Game$59,032
Year to Date Revenue$1,475,805

Expense

Pro Players Total Salaries$119,700,000
Farm Players Total Salaries$1,560,675
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,371,458
Farm Year To Date Expenses$1,498,825
Pro Salary Cap To Date$67,115,263
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,206,232
Farm Estimated Season Revenue$1,003,547
Pro Remaining Season Days42
Pro Expenses Per Days$1,112,389
Pro Estimated Expenses$46,720,338
Farm Remaining Season Days53
Farm Expenses Per Days$20,651
Farm Estimated Expenses$1,094,503
Estimated Season Expenses$47,814,841
Season Salary Cap$117,337,500
Estimate Under Maximum Salary Cap of $121,219,847$3,882,347
Estimate Over Minimum Salary Cap of $76,900,000 $40,437,500
Current Bank Account$23,419,847
Projected Bank Account$4,814,785

Pro Players Salaries

Mikael Granlund (1 Way Contract) $10,000,000 (4)
Sergei Bobrovsky (1 Way Contract) $10,000,000 (1)
Tyler Seguin (1 Way Contract) $9,850,000 (3)
Ryan O'Reilly (1 Way Contract) $8,700,000 (4)
Sam Reinhart (1 Way Contract) $8,625,000 (4)
Esa Lindell (1 Way Contract) $8,500,000 (1)
Clayton Keller (1 Way Contract) $7,150,000 (2)
MacKenzie Weegar (1 Way Contract) $6,250,000 (3)
Owen Tippett (1 Way Contract) $6,200,000 (4)
Jason Zucker (1 Way Contract) $6,000,000 (1)
Kyle Palmieri (1 Way Contract) $6,000,000 (4)
Josh Manson (1 Way Contract) $4,500,000 (3)
Andre Burakovsky (1 Way Contract) $4,000,000 (3)
Casey Cizikas (1 Way Contract) $3,500,000 (2)
Nic Dowd (1 Way Contract) $3,000,000 (3)
Andrew Peeke $2,750,000 (1)
Brandon Bussi (1 Way Contract) $1,900,000 (3)
Zac Jones $1,500,000 (1)
Curtis Lazar (1 Way Contract) $1,250,000 (2)
Mark Jankowski (1 Way Contract) $1,000,000 (1)
Marc Gatcomb (1 Way Contract) $900,000 (5)
Nate Schmidt (1 Way Contract) $900,000 (1)
Uvis Balinskis (1 Way Contract) $875,000 (2)
Ross Johnston $850,000 (4)
Parker Ford $812,500 (2)
Joey Anderson (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Jansen Harkins (1 Way Contract) $787,500 (1)
-1 Way Contract Salary Cap : $0
Ryan Shea (1 Way Contract) $775,000 (2)
William Lagesson (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Trent Miner $775,000 (1)
Colten Ellis (1 Way Contract) $775,000 (3)
Total Pro Players31
Salary Commitment
Year 2038 : $119,700,000
Year 2039 : $86,687,500
Year 2040 : $71,525,000
Year 2041 : $41,250,000
Salary Average Commitment
Year 2038 : $86,481,250
Year 2039 : $65,806,250
Year 2040 : $57,150,000
Year 2041 : $30,450,000
Salary Cap with 1 Way Contract
Year 2038 : $117,337,496
Year 2039 : $85,912,496
Year 2040 : $71,550,000
Year 2041 : $41,275,000

Farm Players Salaries

Cam Dineen $93,775 (1)
Carson Bjarnason $88,125 (2)
Wilmer Skoog $85,000 (3)
Curtis Douglas $85,000 (2)
Steven Santini $85,000 (4)
Blade Jenkins $84,700 (1)
Jordan Sambrook $84,700 (1)
Noel Nordh $83,750 (2)
Coulson Pitre $83,750 (3)
Jonah Gadjovich $77,500 (3)
Thomas Milic $75,000 (1)
Loke Johansson $70,625 (2)
Matyas Melovsky $70,625 (2)
Dylan Roobroeck $70,625 (2)
Tuomas Uronen $70,625 (2)
Trent Swick $70,625 (2)
Hunter St. Martin $70,625 (3)
Austin Roest $70,625 (2)
Maros Jedlicka $70,000 (1)
Jake Schmaltz $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2038 : $1,560,675
Year 2039 : $1,082,500
Year 2040 : $401,875
Year 2041 : $85,000
Salary Average Commitment
Year 2038 : $1,466,000
Year 2039 : $1,046,000
Year 2040 : $366,000
Year 2041 : $70,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $121,219,847
Available Cap Space

Over Minimum of
$76,900,000

Farm Salary Cap

Under Maximum of
$10,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $241,844,459 $92,230,000 $28,989,847 $15,330,000 $1,361,800 $8,638,200 281745
Boston Bruins $304,049,349 $102,539,280 $18,680,567 $25,639,280 $1,423,375 $8,576,625 251944
Buffalo Sabres $55,793,041 $109,174,104 $12,045,743 $32,274,104 $1,355,850 $8,644,150 301747
Calgary Flames $140,765,146 $96,889,168 $24,330,679 $19,989,168 $1,403,500 $8,596,500 301747
Carolina Hurricanes $200,085,014 $89,073,914 $32,145,933 $12,173,914 $1,174,800 $8,825,200 291544
Chicago Blackhawks $98,991,145 $87,021,664 $34,198,183 $10,121,664 $1,992,392 $8,007,608 302555
Colorado Avalanche $216,324,647 $106,400,000 $14,819,847 $29,500,000 $1,672,291 $8,327,709 212142
Columbus Blue Jackets $152,866,656 $83,445,192 $37,774,655 $6,545,192 $1,818,075 $8,181,925 272249
Dallas Stars $63,930,445 $84,667,896 $36,551,951 $7,767,896 $1,567,359 $8,432,641 301949
Detroit Red Wings $102,761,542 $114,715,000 $6,504,847 $37,815,000 $1,396,525 $8,603,475 261844
Edmonton Oilers $187,381,106 $83,040,000 $38,179,847 $6,140,000 $1,609,313 $8,390,687 252045
Florida Panthers $142,509,420 $100,260,000 $20,959,847 $23,360,000 $1,313,437 $8,686,563 271643
Los Angeles Kings $92,591,632 $112,175,000 $9,044,847 $35,275,000 $1,601,800 $8,398,200 292352
Minnesota Wild $162,249,079 $87,630,832 $33,589,015 $10,730,832 $1,921,457 $8,078,543 312455
Montreal Canadiens $104,852,977 $106,356,256 $14,863,591 $29,456,256 $1,269,500 $8,730,500 311546
Nashville Predators $190,965,593 $82,115,000 $39,104,847 $5,215,000 $1,617,958 $8,382,042 311950
New Jersey Devils $153,148,970 $79,890,832 $41,329,015 $2,990,832 $1,172,042 $8,827,958 371451
New York Islanders $118,206,629 $94,162,504 $27,057,343 $17,262,504 $1,628,570 $8,371,430 352055
New York Rangers $279,597,960 $110,056,248 $11,163,599 $33,156,248 $1,431,250 $8,568,750 311950
Ottawa Senators $266,468,631 $88,119,450 $33,100,397 $11,219,450 $1,402,188 $8,597,812 301646
Philadelphia Flyers $4,127,956 $99,201,250 $22,018,597 $22,301,250 $1,478,502 $8,521,498 311849
Pittsburgh Penguins $243,003,185 $105,539,250 $15,680,597 $28,639,250 $2,001,375 $7,998,625 272552
San Jose Sharks $166,169,982 $102,150,000 $19,069,847 $25,250,000 $1,703,750 $8,296,250 242044
St. Louis Blues $261,022,006 $89,660,773 $31,559,074 $12,760,773 $1,542,153 $8,457,847 261945
Tampa Bay Lightning $201,922,828 $104,317,856 $16,901,991 $27,417,856 $1,094,084 $8,905,916 341448
Toronto Maple Leafs $76,554,462 $79,831,667 $41,388,180 $2,931,667 $2,038,563 $7,961,437 292554
Utah Mammoth $126,223,018 $79,257,500 $41,962,347 $2,357,500 $1,893,042 $8,106,958 292453
Vancouver Canucks $48,043,865 $98,987,828 $22,232,019 $22,087,828 $797,956 $9,202,044 361046
Washington Capitals $101,642,927 $84,717,850 $36,501,997 $7,817,850 $1,677,025 $8,322,975 232043
Winnipeg Jets $23,419,847 $117,337,500 $3,882,347 $40,437,500 $1,560,675 $8,439,325 312051