Team FinanceLast Update - November 2, 2022 at 19:08
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 - 5,184 - 74.06%
Level 2: 6000 - $60 - 5,609 - 93.49%
Level 3: 2500 - $35 - 2,412 - 96.48%
Level 4: 4500 - $25 - 4,313 - 95.84%
Luxury : 1500 - $200 - 1,014 - 67.59%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,870 - 93.50%
Farm Level 2: 1000 - $15 - 949 - 94.89%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,533 - 86.20%
Average Income per Game$1,862,519
Year to Date Revenue$76,363,259
Farm
Home Games Left0
Average Attendance - %2,819 - 93.96%
Average Income per Game$79,681
Year to Date Revenue$3,266,925

Expense

Pro Players Total Salaries$86,258,667
Farm Players Total Salaries$1,340,078
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$88,470,935
Farm Year To Date Expenses$2,581,493
Pro Salary Cap To Date$81,619,816
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$573,035
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,463
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$84,392,916
Estimate Under Maximum Salary Cap of $96,170,000$11,777,084
Estimate Over Minimum Salary Cap of $60,500,000 $23,892,916
Current Bank Account$138,421,554
Projected Bank Account$138,421,554

Pro Players Salaries

Logan Couture (1 Way Contract) $9,100,000 (4)
Victor Hedman $7,875,000 (6)
Patrice Bergeron (1 Way Contract) $6,875,000 (4)
Adam Henrique (1 Way Contract) $5,900,000 (3)
Jake Muzzin (1 Way Contract) $5,625,000 (4)
Mikael Backlund $5,350,000 (3)
Ondrej Palat (1 Way Contract) $5,300,000 (3)
Shea Theodore $5,200,000 (6)
Linus Ullmark (1 Way Contract) $5,000,000 (5)
Ryan Strome (1 Way Contract) $4,500,000 (2)
Marcus Pettersson $4,025,000 (3)
Jani Hakanpaa $3,420,000 (4)
Ryan Graves $3,166,667 (3)
Anthony Duclair (1 Way Contract) $3,000,000 (3)
Pavel Zacha (1 Way Contract) $1,680,000 (3)
Conor Sheary (1 Way Contract) $1,500,000 (2)
Ville Husso $1,000,000 (2)
Curtis Lazar (1 Way Contract) $1,000,000 (4)
Kieffer Bellows (1 Way Contract) $984,500 (3)
-1 Way Contract Salary Cap : $0
Tim Gettinger $907,500 (3)
Kole Lind $881,250 (3)
Ryan McLeod (1 Way Contract) $881,250 (3)
-1 Way Contract Salary Cap : $0
Stuart Skinner $837,500 (2)
Frederik Gauthier $800,000 (3)
Anthony Bitetto $750,000 (4)
Michael Dal Colle (1 Way Contract) $700,000 (2)
Total Pro Players26
Salary Commitment
Year 2032 : $86,258,667
Year 2033 : $87,085,958
Year 2034 : $78,548,458
Year 2035 : $44,845,000
Salary Average Commitment
Year 2032 : $34,115,893
Year 2033 : $34,115,893
Year 2034 : $30,359,643
Year 2035 : $16,340,000
Salary Cap with 1 Way Contract
Year 2032 : $84,392,916
Year 2033 : $84,392,916
Year 2034 : $75,855,416
Year 2035 : $44,845,000

Farm Players Salaries

Filip Gustavsson $100,000 (5)
Remi Elie $100,000 (3)
Dylan Labbe $100,000 (5)
Kevin Czuczman $100,000 (2)
Cameron Morrison $96,938 (3)
Samuel Poulin $92,500 (2)
Croix Evingson $92,500 (2)
Frederic Allard $92,125 (5)
Greg Chase $86,515 (3)
Calvin Pickard $85,000 (5)
Doyle Somerby $84,500 (2)
Vincent Dunn $82,500 (3)
Stephen Harper $82,500 (3)
Tyler Inamoto $75,000 (5)
Jeremy Gregoire $70,000 (3)
Total Farm Players15
Salary Commitment
Year 2032 : $1,340,078
Year 2033 : $1,376,200
Year 2034 : $1,006,700
Year 2035 : $460,000
Salary Average Commitment
Year 2032 : $1,075,000
Year 2033 : $1,075,000
Year 2034 : $765,000
Year 2035 : $345,000

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullet Arena
Level 1: 7000 - $90 - 6,648 - 94.97%
Level 2: 6000 - $65 - 4,578 - 76.30%
Level 3: 2500 - $50 - 1,745 - 69.79%
Level 4: 4500 - $30 - 3,361 - 74.68%
Luxury : 1500 - $175 - 1,174 - 78.27%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,970 - 98.48%
Farm Level 2: 1000 - $15 - 962 - 96.23%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,505 - 81.42%
Average Income per Game$1,921,172
Year to Date Revenue$78,768,069
Farm
Home Games Left0
Average Attendance - %2,932 - 97.73%
Average Income per Game$63,673
Year to Date Revenue$2,610,610

Expense

Pro Players Total Salaries$99,890,833
Farm Players Total Salaries$1,489,650
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$97,012,574
Farm Year To Date Expenses$2,728,478
Pro Salary Cap To Date$85,308,131
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$660,813
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,579
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$94,128,336
Estimate Under Maximum Salary Cap of $96,170,000$2,041,664
Estimate Over Minimum Salary Cap of $60,500,000 $33,628,336
Current Bank Account$81,341,387
Projected Bank Account$81,341,387

Pro Players Salaries

Evgeni Malkin $10,000,000 (2)
Claude Giroux $8,275,000 (1)
Duncan Keith $8,200,000 (1)
William Nylander $7,000,000 (3)
Frederik Andersen (1 Way Contract) $7,000,000 (6)
Jeff Petry (1 Way Contract) $6,200,000 (1)
Travis Hamonic $6,000,000 (1)
Jonathan Huberdeau (1 Way Contract) $5,900,000 (2)
Tomas Hertl (1 Way Contract) $5,625,000 (6)
Marco Scandella (1 Way Contract) $4,500,000 (4)
Alex Killorn $4,450,000 (2)
Joonas Donskoi (1 Way Contract) $3,900,000 (2)
Erik Gudbranson (1 Way Contract) $3,400,000 (2)
Nick Leddy (1 Way Contract) $3,333,333 (4)
Chandler Stephenson (1 Way Contract) $2,750,000 (3)
James Reimer (1 Way Contract) $2,250,000 (2)
Slater Koekkoek (1 Way Contract) $1,000,000 (2)
Taro Hirose (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Derek Ryan (1 Way Contract) $995,000 (3)
Otto Leskinen (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Josh Norris (1 Way Contract) $925,000 (2)
Tanner Jeannot $925,000 (2)
Andrew Nielsen (1 Way Contract) $837,500 (1)
-1 Way Contract Salary Cap : $0
Zac Dalpe (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Gemel Smith $750,000 (2)
A.J. Greer (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Kevin Rooney (1 Way Contract) $750,000 (1)
Kole Sherwood (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Matt Luff (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players29
Salary Commitment
Year 2032 : $99,890,833
Year 2033 : $70,990,833
Year 2034 : $33,565,833
Year 2035 : $21,970,833
Salary Average Commitment
Year 2032 : $60,428,333
Year 2033 : $34,828,333
Year 2034 : $12,378,333
Year 2035 : $8,758,333
Salary Cap with 1 Way Contract
Year 2032 : $94,128,336
Year 2033 : $64,703,332
Year 2034 : $31,203,332
Year 2035 : $20,458,333

Farm Players Salaries

Dmitrij Jaskin $320,000 (1)
Leon Gawanke $91,000 (1)
Max Zimmer $88,000 (2)
Adam Helewka $84,700 (2)
Ryan Murphy $84,700 (1)
Eetu Tuulola $80,917 (2)
Ryan McGregor $80,333 (2)
Antti Suomela $80,000 (3)
Adam Werner $75,000 (1)
Pat Nagle $75,000 (1)
Cole Hults $75,000 (2)
Nelson Nogier $75,000 (2)
Brett McKenzie $70,000 (1)
Maxence Guenette $70,000 (3)
Jeremy Michel $70,000 (2)
Cedric Pare $70,000 (2)
Total Farm Players16
Salary Commitment
Year 2032 : $1,489,650
Year 2033 : $756,250
Year 2034 : $150,000
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,150,325
Year 2033 : $720,325
Year 2034 : $150,000
Year 2035 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - $150 - 3,542 - 50.60%
Level 2: 6000 - $110 - 2,751 - 45.86%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,035 - 69.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,124 - 56.20%
Farm Level 2: 1000 - $30 - 459 - 45.91%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10,128 - 47.11%
Average Income per Game$1,941,370
Year to Date Revenue$79,596,161
Farm
Home Games Left0
Average Attendance - %1,583 - 52.77%
Average Income per Game$69,973
Year to Date Revenue$2,868,910

Expense

Pro Players Total Salaries$87,993,000
Farm Players Total Salaries$1,978,125
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$86,964,518
Farm Year To Date Expenses$2,547,683
Pro Salary Cap To Date$82,964,511
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$571,385
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,240
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$87,993,000
Estimate Under Maximum Salary Cap of $96,170,000$8,177,000
Estimate Over Minimum Salary Cap of $60,500,000 $27,493,000
Current Bank Account$89,403,197
Projected Bank Account$89,403,197

Pro Players Salaries

John Tavares (1 Way Contract) $11,500,000 (4)
Drew Doughty (1 Way Contract) $11,000,000 (6)
Mitch Marner (1 Way Contract) $10,893,000 (6)
Jacob Trouba (1 Way Contract) $8,000,000 (5)
Aaron Ekblad $7,500,000 (2)
Bo Horvat (1 Way Contract) $5,500,000 (4)
Thatcher Demko (1 Way Contract) $5,000,000 (5)
Boone Jenner (1 Way Contract) $4,250,000 (3)
Brandon Tanev (1 Way Contract) $3,500,000 (4)
Andrew Copp (1 Way Contract) $2,600,000 (2)
Nick Jensen $2,500,000 (2)
Ben Hutton (1 Way Contract) $2,250,000 (1)
Mitch Gillam (1 Way Contract) $2,000,000 (3)
Marc Staal (1 Way Contract) $1,750,000 (4)
Ryan Hartman (1 Way Contract) $1,700,000 (2)
Matt Benning (1 Way Contract) $1,500,000 (2)
Matthew Boldy $925,000 (2)
Tim Stutzle $925,000 (3)
Colin Blackwell (1 Way Contract) $900,000 (5)
Chad Ruhwedel $800,000 (2)
Pat Maroon $800,000 (4)
Matt Grzelcyk $750,000 (1)
Brendan Smith (1 Way Contract) $750,000 (1)
Matt Martin $700,000 (2)
Total Pro Players24
Salary Commitment
Year 2032 : $87,993,000
Year 2033 : $84,793,000
Year 2034 : $66,028,000
Year 2035 : $58,853,000
Salary Average Commitment
Year 2032 : $31,410,858
Year 2033 : $29,210,858
Year 2034 : $21,992,108
Year 2035 : $18,199,250
Salary Cap with 1 Way Contract
Year 2032 : $87,993,000
Year 2033 : $84,243,000
Year 2034 : $66,018,000
Year 2035 : $58,843,000

Farm Players Salaries

Daniel Brickley $130,000 (2)
Garret Sparks $100,000 (3)
Linus Sandin $100,000 (2)
Joseph Duszak $92,500 (3)
Devin Cooley $92,500 (2)
Alex Turcotte $92,500 (2)
Henry Bowlby (Out of Payroll) $92,500 (2)
Joona Luoto $92,500 (2)
Maxim Cajkovic $83,750 (3)
Daniil Chechelev $79,375 (3)
Todd Burgess $79,375 (3)
Joshua Lammon $75,000 (1)
Griffin Luce $75,000 (2)
Hunter Miska $75,000 (3)
Jake Wahlin $75,000 (3)
Jesse Mycan $75,000 (3)
Luke Stevens $75,000 (3)
Justin Taylor $75,000 (3)
Eric Israel $75,000 (2)
Ross Olsson $75,000 (3)
Calle Rosen $75,000 (2)
Tad Kozun $75,000 (1)
Chris Wilkie $70,625 (1)
Dylan Blujus $70,000 (2)
Nolan Kneen $70,000 (2)
Total Farm Players25
Salary Commitment
Year 2032 : $2,070,625
Year 2033 : $1,833,125
Year 2034 : $868,125
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,887,500
Year 2033 : $1,677,500
Year 2034 : $787,500
Year 2035 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 6,713 - 95.90%
Level 2: 6000 - $55 - 5,694 - 94.89%
Level 3: 2500 - $36 - 2,419 - 96.75%
Level 4: 4500 - $21 - 4,389 - 97.54%
Luxury : 1500 - $150 - 1,412 - 94.13%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,893 - 94.67%
Farm Level 2: 1000 - $15 - 966 - 96.63%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,627 - 95.94%
Average Income per Game$1,949,485
Year to Date Revenue$79,928,878
Farm
Home Games Left0
Average Attendance - %2,860 - 95.32%
Average Income per Game$80,763
Year to Date Revenue$3,311,270

Expense

Pro Players Total Salaries$79,006,974
Farm Players Total Salaries$2,017,197
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$87,581,458
Farm Year To Date Expenses$2,978,790
Pro Salary Cap To Date$82,163,690
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$503,149
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,516
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,143,640
Estimate Under Maximum Salary Cap of $96,170,000$20,026,360
Estimate Over Minimum Salary Cap of $60,500,000 $15,643,640
Current Bank Account$41,467,353
Projected Bank Account$41,467,353

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (6)
Pavel Buchnevich (1 Way Contract) $8,118,641 (5)
Ryan Suter (1 Way Contract) $6,900,000 (4)
Evgeny Dadonov $5,500,000 (2)
Gustav Nyquist $5,500,000 (3)
Rasmus Ristolainen (1 Way Contract) $5,400,000 (5)
Charlie McAvoy (1 Way Contract) $4,900,000 (6)
Nazem Kadri (1 Way Contract) $4,500,000 (6)
Vincent Trocheck $4,500,000 (4)
Sam Bennett (1 Way Contract) $4,425,000 (4)
Brandon Sutter (1 Way Contract) $3,100,000 (2)
Laurent Brossoit (1 Way Contract) $2,325,000 (2)
Mark Borowiecki (1 Way Contract) $2,200,000 (3)
Justin Holl (1 Way Contract) $2,000,000 (3)
Tage Thompson (1 Way Contract) $1,400,000 (3)
Zach Whitecloud (1 Way Contract) $1,300,000 (2)
Jonny Brodzinski $1,100,000 (1)
Nicolas Aube-Kubel (1 Way Contract) $1,075,000 (2)
Nicolas Meloche (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Spencer Martin (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Brendan Gaunce $925,000 (1)
Morgan Frost (1 Way Contract) $863,333 (4)
-1 Way Contract Salary Cap : $0
Keith Kinkaid $750,000 (2)
Ryan Lomberg (1 Way Contract) $725,000 (4)
Total Pro Players24
Salary Commitment
Year 2032 : $79,006,974
Year 2033 : $83,731,141
Year 2034 : $68,931,141
Year 2035 : $57,831,141
Salary Average Commitment
Year 2032 : $44,211,500
Year 2033 : $42,586,500
Year 2034 : $36,711,500
Year 2035 : $27,718,642
Salary Cap with 1 Way Contract
Year 2032 : $76,143,640
Year 2033 : $74,118,640
Year 2034 : $60,068,640
Year 2035 : $48,968,640

Farm Players Salaries

Carter Hutton $100,000 (2)
Hudson Elynuik $100,000 (1)
Maxim Letunov $100,000 (1)
Byron Froese $100,000 (2)
Jayce Hawryluk $100,000 (1)
Ryan Collins $100,000 (2)
Vitali Kravtsov $92,500 (2)
Matt Kiersted $92,500 (2)
Michael Chaput $90,000 (1)
David Drake $88,330 (1)
Kaedan Korczak $88,125 (2)
Vladislav Kolyachonok $88,125 (3)
Jake Kupsky $87,780 (1)
Damien Riat $87,313 (1)
Jonathan Davidsson $85,250 (1)
Andrei Altybarmakyan $83,750 (1)
Hugh McGing $82,500 (1)
Scott Reedy $79,375 (3)
Matt Schmalz $78,650 (1)
Brian Pinho $77,000 (1)
Sasha Mutala $75,000 (2)
Patrick Holway $71,000 (2)
Nick Swaney $70,000 (2)
Total Farm Players23
Salary Commitment
Year 2032 : $2,017,197
Year 2033 : $961,500
Year 2034 : $172,375
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,701,250
Year 2033 : $866,250
Year 2034 : $158,125
Year 2035 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Saddledome
Level 1: 7000 - $80 - 6,723 - 96.05%
Level 2: 6000 - $55 - 5,830 - 97.17%
Level 3: 2500 - $35 - 2,448 - 97.91%
Level 4: 4500 - $20 - 4,401 - 97.80%
Luxury : 1500 - $130 - 1,451 - 96.75%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,369 - 68.45%
Farm Level 2: 1000 - $20 - 670 - 67.01%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,854 - 96.99%
Average Income per Game$1,819,127
Year to Date Revenue$74,584,224
Farm
Home Games Left0
Average Attendance - %2,039 - 67.97%
Average Income per Game$68,164
Year to Date Revenue$2,794,740

Expense

Pro Players Total Salaries$91,087,915
Farm Players Total Salaries$1,391,542
Coaches Total Salaries$6,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$90,092,362
Farm Year To Date Expenses$2,076,079
Pro Salary Cap To Date$81,375,883
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$603,031
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,982
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$88,350,662
Estimate Under Maximum Salary Cap of $96,170,000$7,819,338
Estimate Over Minimum Salary Cap of $60,500,000 $27,850,662
Current Bank Account$90,713,050
Projected Bank Account$90,713,050

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,634,000 (3)
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (1)
Andrei Svechnikov (1 Way Contract) $7,750,000 (5)
Connor Hellebuyck (1 Way Contract) $6,166,666 (4)
Dylan Larkin (1 Way Contract) $6,100,000 (2)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (3)
Dustin Brown (1 Way Contract) $4,500,000 (1)
Alexander Edler $4,500,000 (1)
Sean Couturier (1 Way Contract) $4,333,333 (6)
Jonas Brodin (1 Way Contract) $4,166,666 (6)
Ilya Sorokin (1 Way Contract) $4,000,000 (5)
J.T. Compher (1 Way Contract) $3,500,000 (2)
Frank Vatrano (1 Way Contract) $3,000,000 (1)
Oskar Lindblom (1 Way Contract) $3,000,000 (3)
Gustav Forsling (1 Way Contract) $2,666,667 (4)
Lawson Crouse (1 Way Contract) $1,533,333 (2)
Tyler Motte (1 Way Contract) $1,225,000 (2)
Christian Fischer (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Mark Jankowski (1 Way Contract) $1,000,000 (1)
Ilya Mikheyev (1 Way Contract) $1,000,000 (2)
Alexandre Texier (1 Way Contract) $987,250 (3)
-1 Way Contract Salary Cap : $0
Adam Fox $925,000 (2)
Jeremy Lauzon $881,250 (2)
Michael Amadio (1 Way Contract) $837,500 (2)
Felix Sandstrom $837,500 (1)
William Lagesson $793,750 (3)
Mathieu Joseph (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Mikey Eyssimont $750,000 (3)
Vince Dunn (1 Way Contract) $0 (0)
Total Pro Players29
Salary Commitment
Year 2032 : $91,087,915
Year 2033 : $75,439,416
Year 2034 : $57,042,333
Year 2035 : $34,333,333
Salary Average Commitment
Year 2032 : $28,550,000
Year 2033 : $17,862,500
Year 2034 : $9,406,250
Year 2035 : $4,837,500
Salary Cap with 1 Way Contract
Year 2032 : $88,350,664
Year 2033 : $66,263,164
Year 2034 : $50,261,082
Year 2035 : $29,083,332

Farm Players Salaries

Jon Gillies $105,000 (1)
Jordan Kyrou $96,250 (3)
Daniil Tarasov $92,500 (2)
Dawson Mercer $92,500 (3)
Owen Tippett $92,500 (2)
Jack Studnicka $88,125 (2)
Kale Clague $88,125 (1)
Ukko-Pekka Luukkonen $88,125 (1)
Nicolas Hague $88,125 (2)
Oskari Laaksonen $83,750 (2)
Blake Hillman $82,500 (1)
Mikhail Maltsev $80,917 (2)
Ivan Prosvetov $79,375 (2)
Mikhail Abramov $79,375 (3)
Philipp Kurashev $79,375 (3)
Rourke Chartier $75,000 (1)
Jacob Bryson $0 (0)
Total Farm Players17
Salary Commitment
Year 2032 : $1,391,542
Year 2033 : $1,136,542
Year 2034 : $531,250
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,302,500
Year 2033 : $916,250
Year 2034 : $321,250
Year 2035 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $70 - 6,773 - 96.76%
Level 2: 6000 - $55 - 5,749 - 95.82%
Level 3: 2500 - $40 - 2,398 - 95.92%
Level 4: 4500 - $25 - 4,316 - 95.91%
Luxury : 1500 - $150 - 1,423 - 94.85%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,987 - 99.36%
Farm Level 2: 1000 - $20 - 703 - 70.34%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,659 - 96.09%
Average Income per Game$1,799,240
Year to Date Revenue$73,768,858
Farm
Home Games Left0
Average Attendance - %2,691 - 89.69%
Average Income per Game$63,750
Year to Date Revenue$2,613,770

Expense

Pro Players Total Salaries$71,975,000
Farm Players Total Salaries$1,578,870
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,592,245
Farm Year To Date Expenses$3,460,007
Pro Salary Cap To Date$72,306,053
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$484,317
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$26,708
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$66,825,000
Estimate Under Maximum Salary Cap of $96,170,000$29,345,000
Estimate Over Minimum Salary Cap of $60,500,000 $6,325,000
Current Bank Account$105,169,016
Projected Bank Account$105,169,016

Pro Players Salaries

John Gibson $6,400,000 (5)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (4)
Mathew Dumba (1 Way Contract) $6,000,000 (4)
Jordan Staal (1 Way Contract) $6,000,000 (3)
Ryan Nugent-Hopkins (1 Way Contract) $6,000,000 (6)
Jonathan Drouin (1 Way Contract) $5,500,000 (5)
Seth Jones (1 Way Contract) $5,400,000 (2)
Max Domi (1 Way Contract) $5,300,000 (2)
Joel Edmundson (1 Way Contract) $3,500,000 (3)
Ethan Bear (1 Way Contract) $2,000,000 (3)
Alex Galchenyuk (1 Way Contract) $1,950,000 (3)
Sonny Milano (1 Way Contract) $1,700,000 (2)
Jordan Greenway $1,250,000 (2)
Joshua Ho-Sang (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $175,000
Darren Helm (1 Way Contract) $1,250,000 (2)
Casey Mittelstadt (1 Way Contract) $1,250,000 (5)
-1 Way Contract Salary Cap : $175,000
Kailer Yamamoto (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $175,000
Joe Hicketts (1 Way Contract) $1,250,000 (4)
Josh Brown (1 Way Contract) $1,200,000 (2)
Malcolm Subban (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Jake Walman $1,000,000 (2)
Anthony Stolarz (1 Way Contract) $1,000,000 (3)
Jujhar Khaira $975,000 (2)
Josh Maniscalco (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Brady Keeper (1 Way Contract) $925,000 (4)
Caleb Jones (1 Way Contract) $850,000 (2)
Sam Gagner (1 Way Contract) $850,000 (3)
Total Pro Players27
Salary Commitment
Year 2032 : $71,975,000
Year 2033 : $70,050,000
Year 2034 : $48,325,000
Year 2035 : $33,075,000
Salary Average Commitment
Year 2032 : $33,596,431
Year 2033 : $33,596,431
Year 2034 : $23,766,966
Year 2035 : $11,967,858
Salary Cap with 1 Way Contract
Year 2032 : $66,825,000
Year 2033 : $66,825,000
Year 2034 : $47,550,000
Year 2035 : $32,250,000

Farm Players Salaries

Gabriel Vilardi $125,000 (3)
Dylan Cozens $92,500 (2)
Givani Smith $92,500 (2)
Jamie Drysdale $92,500 (3)
Jake Bischoff $92,000 (2)
Dennis Cholowski $90,000 (2)
Jared McIsaac $88,125 (3)
Chase Pearson $87,413 (2)
Keith Petruzzelli $83,750 (3)
Connor Dewar $82,583 (3)
Markus Phillips $82,500 (4)
Jordan Sambrook $75,000 (3)
Bokondji Imama $75,000 (2)
Mitchell Hoelscher $70,000 (2)
Jeremy McKenna $70,000 (3)
Kaid Oliver $70,000 (2)
Benjamin Tardif $70,000 (2)
Declan Mcdonnell $70,000 (3)
Marcus Crawford $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2032 : $1,578,871
Year 2033 : $1,573,871
Year 2034 : $764,458
Year 2035 : $82,500
Salary Average Commitment
Year 2032 : $1,408,125
Year 2033 : $1,408,125
Year 2034 : $693,750
Year 2035 : $79,375

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 5,114 - 73.06%
Level 2: 6000 - $60 - 5,642 - 94.04%
Level 3: 2500 - $43 - 2,284 - 91.34%
Level 4: 4500 - $23 - 4,279 - 95.10%
Luxury : 1500 - $160 - 1,414 - 94.26%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,870 - 93.52%
Farm Level 2: 1000 - $15 - 958 - 95.84%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,734 - 87.13%
Average Income per Game$1,896,519
Year to Date Revenue$77,757,297
Farm
Home Games Left0
Average Attendance - %2,829 - 94.29%
Average Income per Game$76,099
Year to Date Revenue$3,120,066

Expense

Pro Players Total Salaries$79,551,250
Farm Players Total Salaries$2,751,738
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,162,256
Farm Year To Date Expenses$2,741,149
Pro Salary Cap To Date$76,601,231
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$509,635
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,774
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,476,250
Estimate Under Maximum Salary Cap of $96,170,000$17,693,750
Estimate Over Minimum Salary Cap of $60,500,000 $17,976,250
Current Bank Account$59,550,478
Projected Bank Account$59,550,478

Pro Players Salaries

Elias Pettersson (1 Way Contract) $7,350,000 (3)
Viktor Arvidsson (1 Way Contract) $6,500,000 (3)
Josh Morrissey (1 Way Contract) $6,250,000 (2)
Zach Werenski $6,000,000 (1)
Nikita Zaitsev (1 Way Contract) $5,900,000 (3)
Tyler Toffoli (1 Way Contract) $5,850,000 (4)
Victor Rask $4,750,000 (1)
Kevin Labanc (1 Way Contract) $4,725,000 (2)
Riley Sheahan $4,700,000 (1)
Mattias Janmark (1 Way Contract) $3,030,000 (1)
Alex Nedeljkovic (1 Way Contract) $3,000,000 (2)
Jordan Martinook (1 Way Contract) $2,500,000 (4)
Carter Rowney (1 Way Contract) $2,300,000 (3)
Jordie Benn (1 Way Contract) $2,200,000 (2)
Mark Pysyk (1 Way Contract) $2,100,000 (4)
William Carrier (1 Way Contract) $1,850,000 (3)
Brendan Lemieux (1 Way Contract) $1,550,000 (2)
Kyle Turris (1 Way Contract) $1,500,000 (5)
Kevin Roy (1 Way Contract) $1,400,000 (1)
-1 Way Contract Salary Cap : $325,000
Matthew Highmore $1,350,000 (1)
Jalen Chatfield $1,000,000 (1)
Kevin Lankinen $1,000,000 (2)
Alexis Lafreniere $925,000 (3)
Dilllion Heatherington $921,250 (1)
Devan Dubnyk (1 Way Contract) $900,000 (3)
Total Pro Players25
Salary Commitment
Year 2032 : $79,551,250
Year 2033 : $56,400,000
Year 2034 : $37,675,000
Year 2035 : $11,950,000
Salary Average Commitment
Year 2032 : $35,856,250
Year 2033 : $26,306,250
Year 2034 : $19,081,250
Year 2035 : $6,800,000
Salary Cap with 1 Way Contract
Year 2032 : $78,476,250
Year 2033 : $56,400,000
Year 2034 : $37,675,000
Year 2035 : $11,950,000

Farm Players Salaries

Braden Holtby $850,000 (2)
Justin Woods $130,000 (1)
Paul Bittner $100,000 (1)
Keaton Thompson $100,000 (1)
Nolan Valleau $100,000 (2)
Andreas Englund $96,938 (1)
Justin Scott $96,800 (1)
Josh Wesley $96,500 (1)
Ryan Kuffner $95,000 (2)
Lucas Carlsson $90,750 (1)
Andrew Peeke $88,125 (2)
Terrance Amorosa $84,500 (2)
Ryan Zuhlsdorf $82,500 (1)
Tanner Kaspick $80,000 (1)
Matteson Iacopelli $78,000 (2)
Macoy Erkamps $77,500 (2)
Hayden Hodgson $75,000 (2)
Graham McPhee $75,000 (2)
Adam Carlson $74,500 (2)
Greg Meireles $70,625 (1)
Jeff Kubiak $70,000 (2)
Taylor Cammarata $70,000 (2)
Matt Ustaski $70,000 (2)
Total Farm Players23
Salary Commitment
Year 2032 : $2,751,738
Year 2033 : $1,807,625
Year 2034 : $0
Year 2035 : $0
Salary Average Commitment
Year 2032 : $2,380,000
Year 2033 : $1,690,000
Year 2034 : $0
Year 2035 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7000 - $100 - 5,213 - 74.46%
Level 2: 6000 - $60 - 5,680 - 94.67%
Level 3: 2500 - $35 - 2,422 - 96.90%
Level 4: 4500 - $20 - 4,409 - 97.97%
Luxury : 1500 - $200 - 1,021 - 68.05%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,900 - 95.00%
Farm Level 2: 1000 - $15 - 962 - 96.16%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,744 - 87.18%
Average Income per Game$1,846,363
Year to Date Revenue$75,700,868
Farm
Home Games Left0
Average Attendance - %2,862 - 95.39%
Average Income per Game$80,928
Year to Date Revenue$3,318,030

Expense

Pro Players Total Salaries$88,586,700
Farm Players Total Salaries$1,584,900
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$90,138,771
Farm Year To Date Expenses$4,828,306
Pro Salary Cap To Date$84,014,544
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$587,495
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$34,216
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$87,586,704
Estimate Under Maximum Salary Cap of $96,170,000$8,583,296
Estimate Over Minimum Salary Cap of $60,500,000 $27,086,704
Current Bank Account$136,768,246
Projected Bank Account$136,768,246

Pro Players Salaries

Cale Makar (1 Way Contract) $9,000,000 (5)
Nicklas Backstrom (1 Way Contract) $8,500,000 (4)
John Carlson (1 Way Contract) $8,000,000 (4)
David Pastrnak (1 Way Contract) $6,670,000 (3)
Jacob Markstrom (1 Way Contract) $6,000,000 (4)
Brock Boeser $5,875,000 (4)
Teuvo Teravainen $5,400,000 (3)
Hampus Lindholm $5,250,000 (2)
Pierre-Luc Dubois (1 Way Contract) $5,000,000 (3)
Elias Lindholm (1 Way Contract) $4,850,000 (4)
Ian Cole (1 Way Contract) $4,250,000 (1)
Damon Severson (1 Way Contract) $4,166,700 (3)
Anthony Beauvillier (1 Way Contract) $2,400,000 (3)
Zach Aston-Reese $1,800,000 (2)
Brandon Hagel $1,500,000 (3)
Dmitry Kulikov (1 Way Contract) $1,500,000 (2)
Scott Mayfield (1 Way Contract) $1,450,000 (2)
Frederick Gaudreau $1,200,000 (2)
Teddy Blueger (1 Way Contract) $1,000,000 (2)
Grant Hutton (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Jake Oettinger (1 Way Contract) $1,000,000 (4)
Nick Schneider $1,000,000 (1)
Wade Allison $925,000 (3)
Matthew Nieto (1 Way Contract) $850,000 (2)
Total Pro Players24
Salary Commitment
Year 2032 : $88,586,700
Year 2033 : $88,761,700
Year 2034 : $75,671,700
Year 2035 : $48,000,000
Salary Average Commitment
Year 2032 : $19,574,733
Year 2033 : $18,649,733
Year 2034 : $12,074,108
Year 2035 : $5,925,000
Salary Cap with 1 Way Contract
Year 2032 : $87,586,696
Year 2033 : $82,336,696
Year 2034 : $69,286,696
Year 2035 : $43,225,000

Farm Players Salaries

Cavan Fitzgerald $100,000 (2)
Mitch Eliot $100,000 (1)
Steven Fogarty $100,000 (3)
Ben Gleason $100,000 (2)
Brandon Fortunato $100,000 (1)
Simon Benoit $100,000 (2)
Jacob Pritchard $100,000 (1)
Philip Tomasino $92,500 (2)
Nolan Foote $92,500 (2)
Cale Fleury $82,500 (2)
Ryan Bednard $82,500 (1)
Buddy Robinson $80,000 (2)
Adam Cracknell $79,900 (1)
Tyler Benson $75,000 (2)
Connor Bunnaman $75,000 (2)
Sam Miletic $75,000 (1)
Stefan Matteau $75,000 (1)
Loui Eriksson $75,000 (1)
Total Farm Players18
Salary Commitment
Year 2032 : $1,584,900
Year 2033 : $868,800
Year 2034 : $76,300
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,527,175
Year 2033 : $889,775
Year 2034 : $83,750
Year 2035 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - $95 - 5,411 - 77.31%
Level 2: 6000 - $60 - 5,812 - 96.87%
Level 3: 2500 - $36 - 2,453 - 98.11%
Level 4: 4500 - $22 - 4,456 - 99.03%
Luxury : 1500 - $185 - 1,058 - 70.53%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,866 - 93.28%
Farm Level 2: 1000 - $15 - 962 - 96.20%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,191 - 89.26%
Average Income per Game$1,880,187
Year to Date Revenue$77,087,657
Farm
Home Games Left0
Average Attendance - %2,828 - 94.25%
Average Income per Game$79,723
Year to Date Revenue$3,268,640

Expense

Pro Players Total Salaries$82,215,000
Farm Players Total Salaries$2,213,000
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$87,139,972
Farm Year To Date Expenses$5,703,215
Pro Salary Cap To Date$81,139,985
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$547,919
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$42,634
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,215,000
Estimate Under Maximum Salary Cap of $96,170,000$13,955,000
Estimate Over Minimum Salary Cap of $60,500,000 $21,715,000
Current Bank Account$70,320,510
Projected Bank Account$70,320,510

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (3)
Jakub Voracek (1 Way Contract) $8,250,000 (5)
James van Riemsdyk (1 Way Contract) $7,500,000 (3)
Matthew Tkachuk (1 Way Contract) $7,000,000 (1)
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (4)
Semyon Varlamov $5,000,000 (1)
John Marino (1 Way Contract) $4,400,000 (5)
Phillip Danault (1 Way Contract) $4,250,000 (4)
Cody Ceci (1 Way Contract) $4,150,000 (2)
Radek Faksa (1 Way Contract) $3,250,000 (4)
Marc-Edouard Vlasic (1 Way Contract) $3,000,000 (1)
Erik Cernak (1 Way Contract) $2,950,000 (4)
Vladislav Gavrikov (1 Way Contract) $2,800,000 (4)
Corey Perry (1 Way Contract) $2,750,000 (1)
Casey Cizikas (1 Way Contract) $2,750,000 (4)
Zemgus Girgensons (1 Way Contract) $2,200,000 (2)
Michael Del Zotto (1 Way Contract) $1,500,000 (1)
Brad Hunt $1,100,000 (3)
Jimmy Vesey (1 Way Contract) $990,000 (1)
Hunter Shepard $825,000 (1)
Michael Hutchinson (1 Way Contract) $750,000 (1)
Matt Moulson $700,000 (3)
Patrick Marleau $700,000 (3)
Total Pro Players23
Salary Commitment
Year 2032 : $82,215,000
Year 2033 : $60,400,000
Year 2034 : $54,050,000
Year 2035 : $34,050,000
Salary Average Commitment
Year 2032 : $37,031,250
Year 2033 : $26,431,250
Year 2034 : $24,856,250
Year 2035 : $14,156,250
Salary Cap with 1 Way Contract
Year 2032 : $82,215,000
Year 2033 : $60,400,000
Year 2034 : $54,050,000
Year 2035 : $34,050,000

Farm Players Salaries

Michael Rasmussen $146,000 (1)
Fredrik Claesson $110,000 (3)
Jaycob Megna $110,000 (3)
Jonathan Ang $100,000 (1)
Shane Bowers $100,000 (1)
Barrett Hayton $100,000 (1)
Mike Robinson $100,000 (1)
Chris Mueller $100,000 (1)
Dominic Toninato $100,000 (1)
Garrett Pilon $100,000 (1)
Patrick Bajkov $100,000 (1)
William Lochead $100,000 (1)
Mason McDonald $100,000 (1)
Miles Gendron $100,000 (1)
Moritz Seider $92,500 (2)
Brady Lyle $92,500 (3)
Justin Richards $92,500 (2)
Liam Pecararo $84,700 (1)
Eric Knodel $80,000 (1)
Jayson Megna $79,900 (1)
Seth Griffith $79,900 (1)
Ryan Stanton $75,000 (2)
Alex D'Orio $70,000 (1)
Total Farm Players23
Salary Commitment
Year 2032 : $2,213,000
Year 2033 : $572,500
Year 2034 : $312,500
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,875,425
Year 2033 : $532,500
Year 2034 : $312,500
Year 2035 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 7000 - $80 - 6,676 - 95.37%
Level 2: 6000 - $61 - 5,551 - 92.51%
Level 3: 2500 - $40 - 2,361 - 94.42%
Level 4: 4500 - $25 - 4,242 - 94.28%
Luxury : 1500 - $150 - 1,413 - 94.20%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,919 - 95.96%
Farm Level 2: 1000 - $15 - 945 - 94.55%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,242 - 94.15%
Average Income per Game$1,914,774
Year to Date Revenue$78,505,733
Farm
Home Games Left0
Average Attendance - %2,865 - 95.49%
Average Income per Game$71,756
Year to Date Revenue$2,942,010

Expense

Pro Players Total Salaries$67,400,000
Farm Players Total Salaries$2,390,625
Coaches Total Salaries$6,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,065,225
Farm Year To Date Expenses$2,152,070
Pro Salary Cap To Date$70,065,238
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$455,901
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,587
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$67,400,000
Estimate Under Maximum Salary Cap of $96,170,000$28,770,000
Estimate Over Minimum Salary Cap of $60,500,000 $6,900,000
Current Bank Account$128,353,351
Projected Bank Account$128,353,351

Pro Players Salaries

Zach Parise $7,500,000 (2)
Rasmus Dahlin (1 Way Contract) $6,000,000 (3)
Marcus Johansson (1 Way Contract) $5,500,000 (3)
Jakob Silfverberg (1 Way Contract) $5,250,000 (3)
Brandon Saad (1 Way Contract) $4,500,000 (5)
Vladislav Namestnikov (1 Way Contract) $4,250,000 (3)
Kevin Shattenkirk (1 Way Contract) $3,900,000 (4)
Anton Khudobin (1 Way Contract) $3,500,000 (4)
Jason Spezza (1 Way Contract) $3,300,000 (1)
Marcus Foligno (1 Way Contract) $3,100,000 (5)
Riley Nash (1 Way Contract) $2,800,000 (2)
Conor Garland (1 Way Contract) $1,800,000 (6)
Brad Richardson (1 Way Contract) $1,800,000 (2)
Robert Bortuzzo (1 Way Contract) $1,750,000 (2)
Jan Rutta (1 Way Contract) $1,750,000 (2)
Jack Campbell (1 Way Contract) $1,650,000 (2)
Robert Hagg (1 Way Contract) $1,600,000 (3)
Cal Foote $1,500,000 (3)
Andrej Sekera (1 Way Contract) $1,500,000 (2)
Nathan Gerbe $1,300,000 (2)
Carl Dahlstrom $1,250,000 (2)
Sam Lafferty (1 Way Contract) $1,000,000 (5)
Egor Sharangovich (1 Way Contract) $900,000 (3)
Total Pro Players23
Salary Commitment
Year 2032 : $67,400,000
Year 2033 : $61,550,000
Year 2034 : $40,250,000
Year 2035 : $21,100,000
Salary Average Commitment
Year 2032 : $39,417,858
Year 2033 : $36,117,858
Year 2034 : $16,436,608
Year 2035 : $6,711,608
Salary Cap with 1 Way Contract
Year 2032 : $67,400,000
Year 2033 : $64,100,000
Year 2034 : $42,800,000
Year 2035 : $17,800,000

Farm Players Salaries

Karson Kuhlman $125,000 (3)
Alexei Lipanov $100,000 (2)
John Lethemon $100,000 (1)
Jonas Rondbjerg $100,000 (2)
Kasper Bjorkqvist $95,000 (2)
Josh Teves $92,500 (1)
Kaiden Guhle $92,500 (3)
Yegor Chinakhov $92,500 (3)
Pyotr Kochetkov $88,125 (2)
Martin Pospisil $87,500 (2)
Michael Lackey $85,000 (2)
Zach Sawchenko $85,000 (2)
Jack Massie $85,000 (1)
Jack Badini $83,750 (2)
Seth Helgeson $80,000 (1)
Kim Nousiainen $79,375 (2)
Xavier Bernard $79,375 (2)
Jackson Leppard $70,000 (2)
Patrick Shea $70,000 (2)
Sean Josling $70,000 (3)
Mason Mannek $70,000 (3)
Felix Robert $70,000 (3)
Joseph Garreffa $70,000 (3)
Donald Busdeker $70,000 (3)
Bailey Brkin $70,000 (2)
Billy Constantinou $70,000 (3)
Nolan Kneen $70,000 (2)
Michal Stinil $70,000 (2)
Riley McCourt $70,000 (3)
Total Farm Players29
Salary Commitment
Year 2032 : $2,390,625
Year 2033 : $2,018,125
Year 2034 : $785,000
Year 2035 : $0
Salary Average Commitment
Year 2032 : $2,235,000
Year 2033 : $1,923,125
Year 2034 : $767,500
Year 2035 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $75 - 6,828 - 97.54%
Level 2: 6000 - $40 - 5,952 - 99.20%
Level 3: 2500 - $28 - 2,485 - 99.40%
Level 4: 4500 - $17 - 4,475 - 99.44%
Luxury : 1500 - $113 - 1,486 - 99.09%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 879 - 43.93%
Farm Level 2: 1000 - $30 - 464 - 46.43%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %21,226 - 98.73%
Average Income per Game$1,585,061
Year to Date Revenue$64,987,487
Farm
Home Games Left0
Average Attendance - %1,343 - 44.76%
Average Income per Game$71,034
Year to Date Revenue$2,912,375

Expense

Pro Players Total Salaries$69,866,667
Farm Players Total Salaries$1,586,425
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,236,921
Farm Year To Date Expenses$2,046,454
Pro Salary Cap To Date$65,197,204
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$471,222
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,570
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$65,566,668
Estimate Under Maximum Salary Cap of $96,170,000$30,603,332
Estimate Over Minimum Salary Cap of $60,500,000 $5,066,668
Current Bank Account$123,350,491
Projected Bank Account$123,350,491

Pro Players Salaries

Reilly Smith (1 Way Contract) $6,250,000 (2)
Timo Meier $6,000,000 (1)
Yanni Gourde (1 Way Contract) $5,166,667 (1)
Juuse Saros (1 Way Contract) $5,000,000 (5)
Nikita Zadorov (1 Way Contract) $4,000,000 (3)
Alexander Kerfoot $3,500,000 (2)
Dominik Kubalik (1 Way Contract) $3,400,000 (2)
Adam Lowry (1 Way Contract) $3,250,000 (5)
Jordan Oesterle (1 Way Contract) $2,800,000 (5)
Danton Heinen (1 Way Contract) $2,800,000 (1)
Blake Comeau (1 Way Contract) $2,750,000 (2)
Miles Wood (1 Way Contract) $2,750,000 (2)
Denis Gurianov (1 Way Contract) $2,550,000 (3)
Artyom Zub (1 Way Contract) $2,500,000 (4)
Tyler Pitlick (1 Way Contract) $1,750,000 (3)
Blake Lizotte (1 Way Contract) $1,500,000 (1)
Victor Mete (1 Way Contract) $1,500,000 (2)
Noah Dobson (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $175,000
Daniel Sprong (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $175,000
Ben Harpur $1,250,000 (3)
Trent Frederic (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $175,000
Kris Russell (1 Way Contract) $1,250,000 (1)
Logan Stanley (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $175,000
Sam Steel (1 Way Contract) $1,100,000 (1)
Sam Montembeault (1 Way Contract) $1,000,000 (3)
Connor Clifton $1,000,000 (1)
Michael Bunting (1 Way Contract) $950,000 (3)
Logan Thompson $850,000 (1)
Total Pro Players28
Salary Commitment
Year 2032 : $69,866,667
Year 2033 : $48,950,000
Year 2034 : $27,550,000
Year 2035 : $13,550,000
Salary Average Commitment
Year 2032 : $28,095,894
Year 2033 : $17,752,144
Year 2034 : $11,580,715
Year 2035 : $5,174,465
Salary Cap with 1 Way Contract
Year 2032 : $65,566,668
Year 2033 : $45,725,000
Year 2034 : $25,400,000
Year 2035 : $13,550,000

Farm Players Salaries

Christian Wolanin $99,000 (1)
Alexandre Goulet $96,800 (1)
Peyton Krebs $92,500 (3)
Joshua Dunne $92,500 (2)
Carl Grundstrom $90,000 (1)
Mario Culina $90,000 (2)
Brett Leason $88,125 (2)
Frank Hora $85,000 (1)
Keeghan Howdeshell $85,000 (2)
Jordan Topping $85,000 (2)
Justin Brazeau $85,000 (2)
Samuel Asselin $85,000 (3)
Anthony Angello $82,500 (1)
Olivier Galipeau $80,000 (1)
Cameron Gaunce $70,000 (1)
Daniil Miromanov $70,000 (1)
Thomas Sigouin $70,000 (2)
Brennan Menell $70,000 (1)
Carmine-Anthony Pagliarulo $70,000 (3)
Total Farm Players19
Salary Commitment
Year 2032 : $1,586,425
Year 2033 : $843,125
Year 2034 : $247,500
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,342,500
Year 2033 : $695,000
Year 2034 : $210,000
Year 2035 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 5,376 - 76.80%
Level 2: 6000 - $49 - 5,841 - 97.36%
Level 3: 2500 - $44 - 2,397 - 95.89%
Level 4: 4500 - $29 - 3,603 - 80.07%
Luxury : 1500 - $184 - 1,115 - 74.37%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,971 - 98.55%
Farm Level 2: 1000 - $13 - 970 - 96.95%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,334 - 85.27%
Average Income per Game$1,838,210
Year to Date Revenue$75,366,624
Farm
Home Games Left0
Average Attendance - %2,941 - 98.02%
Average Income per Game$55,968
Year to Date Revenue$2,294,693

Expense

Pro Players Total Salaries$83,571,250
Farm Players Total Salaries$1,776,018
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$87,143,707
Farm Year To Date Expenses$2,181,736
Pro Salary Cap To Date$82,195,531
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$543,921
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,239
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,496,250
Estimate Under Maximum Salary Cap of $96,170,000$13,673,750
Estimate Over Minimum Salary Cap of $60,500,000 $21,996,250
Current Bank Account$175,492,498
Projected Bank Account$175,492,498

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (2)
Kirill Kaprizov (1 Way Contract) $9,000,000 (5)
Ryan Johansen (1 Way Contract) $8,000,000 (3)
Taylor Hall (1 Way Contract) $8,000,000 (5)
Cam Fowler (1 Way Contract) $6,500,000 (4)
Anton Stralman (1 Way Contract) $5,500,000 (2)
Alex Tuch (1 Way Contract) $4,750,000 (2)
Erik Haula (1 Way Contract) $4,000,000 (2)
Tyler Bertuzzi (1 Way Contract) $3,500,000 (3)
Craig Smith (1 Way Contract) $3,300,000 (3)
Markus Nutivaara (1 Way Contract) $2,700,000 (3)
-1 Way Contract Salary Cap : $1,625,000
Philippe Myers (1 Way Contract) $2,550,000 (3)
Scott Laughton (1 Way Contract) $2,300,000 (5)
Radim Simek (1 Way Contract) $2,250,000 (2)
Dean Kukan (1 Way Contract) $1,650,000 (1)
Anders Bjork (1 Way Contract) $1,600,000 (3)
Olli Juolevi $1,240,000 (2)
Chris Driedger (1 Way Contract) $1,000,000 (5)
Oliver Wahlstrom (1 Way Contract) $925,000 (3)
Jack Quinn $925,000 (3)
Jesse Ylonen $881,250 (2)
Roman Durny $750,000 (3)
Morgan Barron $750,000 (3)
Total Pro Players23
Salary Commitment
Year 2032 : $83,571,250
Year 2033 : $83,071,250
Year 2034 : $52,950,000
Year 2035 : $29,000,000
Salary Average Commitment
Year 2032 : $18,037,500
Year 2033 : $17,337,500
Year 2034 : $9,206,250
Year 2035 : $2,975,000
Salary Cap with 1 Way Contract
Year 2032 : $82,496,250
Year 2033 : $80,846,250
Year 2034 : $50,725,000
Year 2035 : $26,800,000

Farm Players Salaries

Alex Lyon $100,000 (1)
Dylan Wells $99,825 (2)
Colby Williams $99,000 (2)
Jansen Harkins $96,938 (5)
Joseph Masonius $94,001 (3)
Philip Broberg $92,500 (3)
Liam Foudy $92,500 (3)
Dylan Holloway $92,500 (3)
Vinny Lettieri $90,750 (3)
Joel Daccord $88,330 (2)
Kody Clark $88,125 (3)
Adam Brooks $87,725 (5)
Will Bitten $87,313 (3)
Alex Green $87,313 (4)
Sheldon Rempal $84,700 (3)
Oskar Back $83,750 (3)
Riley Sutter $79,375 (3)
Bryce Misley $79,375 (2)
Steven Ruggiero $77,000 (2)
Jacob Leguerrier $75,000 (3)
Total Farm Players20
Salary Commitment
Year 2032 : $1,776,018
Year 2033 : $1,597,093
Year 2034 : $1,153,562
Year 2035 : $248,612
Salary Average Commitment
Year 2032 : $1,560,625
Year 2033 : $1,490,625
Year 2034 : $1,130,625
Year 2035 : $237,500

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live
Level 1: 7000 - $99 - 5,415 - 77.35%
Level 2: 6000 - $60 - 5,764 - 96.06%
Level 3: 2500 - $49 - 1,765 - 70.59%
Level 4: 4500 - $26 - 4,416 - 98.14%
Luxury : 1500 - $178 - 1,174 - 78.26%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,365 - 68.25%
Farm Level 2: 1000 - $15 - 925 - 92.53%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,533 - 86.20%
Average Income per Game$1,932,302
Year to Date Revenue$79,224,383
Farm
Home Games Left0
Average Attendance - %2,290 - 76.35%
Average Income per Game$68,482
Year to Date Revenue$2,807,775

Expense

Pro Players Total Salaries$84,352,940
Farm Players Total Salaries$1,267,875
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$89,171,169
Farm Year To Date Expenses$5,064,348
Pro Salary Cap To Date$78,653,950
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$548,776
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$39,312
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$77,827,942
Estimate Under Maximum Salary Cap of $96,170,000$18,342,058
Estimate Over Minimum Salary Cap of $60,500,000 $17,327,942
Current Bank Account$58,157,699
Projected Bank Account$58,157,699

Pro Players Salaries

Aleksander Barkov $10,000,000 (5)
Kyle Connor (1 Way Contract) $7,142,857 (5)
Alex DeBrincat (1 Way Contract) $6,400,000 (2)
Filip Forsberg (1 Way Contract) $6,000,000 (3)
Adam Pelech $5,750,000 (4)
Joel Eriksson Ek $5,250,000 (5)
Drake Batherson (1 Way Contract) $4,975,000 (5)
Travis Sanheim $4,600,000 (4)
Josh Manson (1 Way Contract) $4,100,000 (1)
Olli Maatta (1 Way Contract) $4,033,333 (4)
Brandon Montour (1 Way Contract) $3,500,000 (3)
Brandon Carlo (1 Way Contract) $2,850,000 (1)
Ilya Samsonov $2,000,000 (1)
Mathieu Perreault (1 Way Contract) $2,000,000 (1)
Jon Merrill (1 Way Contract) $1,850,000 (1)
Juuso Valimaki (1 Way Contract) $1,600,000 (3)
-1 Way Contract Salary Cap : $525,000
Austin Watson $1,500,000 (3)
Austin Wagner (1 Way Contract) $1,133,000 (3)
Dan Vladar $1,000,000 (2)
Jack Ahcan (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Patrick Khodorenko (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Jack Hughes $925,000 (2)
Joel Teasdale (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Jake Christiansen (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Brandon Biro (1 Way Contract) $925,000 (5)
-1 Way Contract Salary Cap : $0
Laurent Dauphin $800,000 (2)
Jeremy Swayman $793,750 (1)
Jakub Galvas (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Dylan McLaughlin $700,000 (2)
Total Pro Players29
Salary Commitment
Year 2032 : $84,352,940
Year 2033 : $68,309,190
Year 2034 : $58,484,190
Year 2035 : $42,751,190
Salary Average Commitment
Year 2032 : $24,095,536
Year 2033 : $15,875,000
Year 2034 : $12,375,000
Year 2035 : $6,625,000
Salary Cap with 1 Way Contract
Year 2032 : $77,827,944
Year 2033 : $64,234,192
Year 2034 : $54,409,192
Year 2035 : $41,751,192

Farm Players Salaries

Henri Jokiharju $250,000 (4)
Kyle Capobianco $100,000 (3)
K'Andre Miller $92,500 (1)
Olivier Rodrigue $88,125 (2)
Kevin Lohan $80,000 (2)
Jonah Gadjovich $78,500 (2)
J.C. Beaudin $77,500 (2)
Mark Kastelic $75,000 (3)
Chaz Reddekopp $75,000 (2)
Olle Eriksson-Ek $70,625 (1)
Jermaine Loewen $70,625 (5)
Cole Candella $70,000 (2)
Trey Fix-Wolansky $70,000 (3)
Ryan Lohin $70,000 (3)
Total Farm Players14
Salary Commitment
Year 2032 : $1,267,875
Year 2033 : $1,126,312
Year 2034 : $657,188
Year 2035 : $327,688
Salary Average Commitment
Year 2032 : $998,750
Year 2033 : $858,750
Year 2034 : $420,000
Year 2035 : $140,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 6,726 - 96.09%
Level 2: 6000 - $60 - 5,676 - 94.61%
Level 3: 2500 - $35 - 2,410 - 96.39%
Level 4: 4500 - $20 - 4,426 - 98.35%
Luxury : 1500 - $200 - 1,008 - 67.22%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,376 - 68.82%
Farm Level 2: 1000 - $15 - 936 - 93.65%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,247 - 94.17%
Average Income per Game$1,817,175
Year to Date Revenue$74,504,190
Farm
Home Games Left0
Average Attendance - %2,313 - 77.09%
Average Income per Game$69,102
Year to Date Revenue$2,833,165

Expense

Pro Players Total Salaries$84,120,000
Farm Players Total Salaries$1,701,984
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,058,675
Farm Year To Date Expenses$2,384,984
Pro Salary Cap To Date$80,596,298
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$528,696
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,298
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,625,000
Estimate Under Maximum Salary Cap of $96,170,000$13,545,000
Estimate Over Minimum Salary Cap of $60,500,000 $22,125,000
Current Bank Account$29,562,285
Projected Bank Account$29,562,285

Pro Players Salaries

Jamie Benn $9,000,000 (2)
Kevin Hayes (1 Way Contract) $7,200,000 (2)
Nate Schmidt (1 Way Contract) $5,950,000 (2)
Jack Johnson $5,250,000 (2)
Antti Raanta (1 Way Contract) $5,100,000 (1)
Justin Braun (1 Way Contract) $5,000,000 (1)
Mike Matheson (1 Way Contract) $4,900,000 (5)
Jamie Oleksiak (1 Way Contract) $4,600,000 (5)
Tomas Tatar (1 Way Contract) $4,500,000 (3)
Colin Miller $3,900,000 (2)
Connor Brown (1 Way Contract) $3,600,000 (2)
Tanner Pearson (1 Way Contract) $3,500,000 (3)
Kasperi Kapanen (1 Way Contract) $3,200,000 (3)
Petr Mrazek (1 Way Contract) $3,125,000 (2)
Antoine Roussel (1 Way Contract) $3,000,000 (2)
Rocco Grimaldi $2,000,000 (1)
Brett Kulak (1 Way Contract) $1,850,000 (1)
Keith Yandle (1 Way Contract) $1,850,000 (3)
Nick Cousins (1 Way Contract) $1,800,000 (2)
Haydn Fleury (1 Way Contract) $1,300,000 (2)
Jacob Larsson $1,200,000 (2)
Alex Chiasson (1 Way Contract) $800,000 (2)
Samuel Morin (1 Way Contract) $770,000 (1)
-1 Way Contract Salary Cap : $0
Austin Czarnik (1 Way Contract) $725,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players24
Salary Commitment
Year 2032 : $84,120,000
Year 2033 : $69,400,000
Year 2034 : $22,550,000
Year 2035 : $9,500,000
Salary Average Commitment
Year 2032 : $45,977,679
Year 2033 : $32,677,679
Year 2034 : $11,075,000
Year 2035 : $2,075,000
Salary Cap with 1 Way Contract
Year 2032 : $82,625,000
Year 2033 : $68,675,000
Year 2034 : $22,550,000
Year 2035 : $9,500,000

Farm Players Salaries

Jesse Lees $150,000 (1)
Pheonix Copley $110,000 (2)
Darren Raddysh $110,000 (1)
Alexander True $100,000 (2)
Devante Stephens $99,825 (1)
Stefan LeBlanc $99,000 (1)
Alexis D'Aoust $96,800 (1)
Jaret Anderson-Dolan $90,448 (2)
Luke Esposito $88,000 (1)
Christopher Brown $84,700 (1)
Michael Vecchione $84,700 (1)
Garrett Metcalf $80,513 (1)
Matt Bradley $77,000 (1)
Chase Perry $75,000 (1)
C.J. Smith $75,000 (2)
Maxime Lajoie $71,000 (1)
Adam Larkin $70,000 (1)
Chris Martenet $70,000 (2)
Tyler Lewington $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2032 : $1,701,984
Year 2033 : $445,448
Year 2034 : $0
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,347,500
Year 2033 : $372,500
Year 2034 : $0
Year 2035 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $86 - 6,605 - 94.36%
Level 2: 6000 - $55 - 5,682 - 94.70%
Level 3: 2500 - $41 - 2,308 - 92.33%
Level 4: 4500 - $24 - 4,348 - 96.62%
Luxury : 1500 - $168 - 1,394 - 92.93%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,887 - 94.36%
Farm Level 2: 1000 - $16 - 941 - 94.08%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,338 - 94.59%
Average Income per Game$2,007,167
Year to Date Revenue$82,293,834
Farm
Home Games Left0
Average Attendance - %2,828 - 94.27%
Average Income per Game$81,224
Year to Date Revenue$3,330,183

Expense

Pro Players Total Salaries$72,145,035
Farm Players Total Salaries$1,748,643
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,376,881
Farm Year To Date Expenses$5,586,647
Pro Salary Cap To Date$68,508,661
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$485,373
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$42,900
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$66,070,036
Estimate Under Maximum Salary Cap of $96,170,000$30,099,964
Estimate Over Minimum Salary Cap of $60,500,000 $5,570,036
Current Bank Account$46,478,651
Projected Bank Account$46,478,651

Pro Players Salaries

Jeff Skinner (1 Way Contract) $9,000,000 (1)
Max Pacioretty (1 Way Contract) $7,000,000 (3)
Jesperi Kotkaniemi (1 Way Contract) $6,100,035 (3)
-1 Way Contract Salary Cap : $5,025,035
Jared Spurgeon (1 Way Contract) $5,400,000 (4)
Nino Niederreiter (1 Way Contract) $5,250,000 (3)
Shayne Gostisbehere $4,500,000 (2)
Tyson Barrie (1 Way Contract) $4,500,000 (4)
Cam Talbot (1 Way Contract) $4,500,000 (3)
Andreas Johnsson (1 Way Contract) $3,400,000 (3)
Filip Chytil (1 Way Contract) $2,300,000 (2)
-1 Way Contract Salary Cap : $1,225,000
Pius Suter (1 Way Contract) $2,000,000 (4)
Zach Sanford (Out of Payroll) $2,000,000 (3)
Tomas Nosek (1 Way Contract) $1,800,000 (4)
Garnet Hathaway $1,500,000 (1)
Casey DeSmith $1,500,000 (2)
Connor Carrick $1,500,000 (2)
Pierre-Edouard Bellemare (1 Way Contract) $1,400,000 (1)
Max Jones (1 Way Contract) $1,295,000 (3)
-1 Way Contract Salary Cap : $220,000
Devin Shore (1 Way Contract) $1,000,000 (2)
Phil Di Giuseppe (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Evan Rodrigues (1 Way Contract) $1,000,000 (1)
Nic Petan $975,000 (3)
Kaapo Kakko (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Egor Zamula (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Jacob MacDonald $925,000 (3)
Brian Lashoff $900,000 (2)
Justin Bailey $800,000 (2)
Jake Evans (1 Way Contract) $750,000 (4)
Total Pro Players28
Salary Commitment
Year 2032 : $74,145,035
Year 2033 : $60,045,035
Year 2034 : $45,620,035
Year 2035 : $15,400,000
Salary Average Commitment
Year 2032 : $32,458,929
Year 2033 : $28,483,929
Year 2034 : $21,925,000
Year 2035 : $9,300,000
Salary Cap with 1 Way Contract
Year 2032 : $68,070,036
Year 2033 : $55,170,036
Year 2034 : $43,745,036
Year 2035 : $14,450,000

Farm Players Salaries

Juuso Riikola $115,000 (2)
Lucas Johansen $112,800 (3)
Austin Strand $100,000 (6)
Clark Bishop $100,000 (2)
Conor Timmins $96,938 (3)
Keaton Middleton $96,044 (6)
Kristian Reichel $92,500 (2)
Tobias Bjornfot $92,500 (2)
Drew O'Connor $92,500 (2)
Mike Hardman $92,500 (2)
Mathieu Olivier $92,500 (2)
Jake Leschyshyn $88,125 (2)
Nathan Bastian $88,125 (3)
Alexander Nylander $87,413 (2)
Jack Ramsey $84,700 (1)
Chris Nell $82,000 (2)
Evan Cormier $80,000 (6)
Philippe Desrosiers $80,000 (3)
Cameron Darcy $75,000 (2)
Total Farm Players19
Salary Commitment
Year 2032 : $1,748,644
Year 2033 : $1,723,891
Year 2034 : $688,800
Year 2035 : $288,000
Salary Average Commitment
Year 2032 : $1,538,750
Year 2033 : $1,468,750
Year 2034 : $580,625
Year 2035 : $241,875

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $77 - 6,825 - 97.50%
Level 2: 6000 - $54 - 5,730 - 95.50%
Level 3: 2500 - $36 - 2,434 - 97.37%
Level 4: 4500 - $23 - 4,409 - 97.97%
Luxury : 1500 - $151 - 1,441 - 96.07%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,417 - 70.83%
Farm Level 2: 1000 - $20 - 694 - 69.37%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,839 - 96.92%
Average Income per Game$1,816,333
Year to Date Revenue$74,469,665
Farm
Home Games Left0
Average Attendance - %2,110 - 70.34%
Average Income per Game$70,537
Year to Date Revenue$2,892,000

Expense

Pro Players Total Salaries$81,715,000
Farm Players Total Salaries$1,987,750
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$87,274,785
Farm Year To Date Expenses$3,613,132
Pro Salary Cap To Date$80,593,412
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$544,814
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,297
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,715,000
Estimate Under Maximum Salary Cap of $96,170,000$15,455,000
Estimate Over Minimum Salary Cap of $60,500,000 $20,215,000
Current Bank Account$95,212,117
Projected Bank Account$95,212,117

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (4)
Mikko Rantanen (Out of Payroll) $9,250,000 (6)
Dougie Hamilton (1 Way Contract) $9,000,000 (5)
Miro Heiskanen $8,450,000 (5)
Brayden Point (1 Way Contract) $6,750,000 (2)
David Savard $6,000,000 (2)
Travis Konecny $5,500,000 (6)
Brady Skjei (1 Way Contract) $5,250,000 (4)
T.J. Brodie (1 Way Contract) $5,000,000 (3)
Darcy Kuemper (1 Way Contract) $4,500,000 (3)
Jared McCann (1 Way Contract) $2,940,000 (2)
Robert Thomas $2,800,000 (2)
Luke Kunin (1 Way Contract) $2,300,000 (2)
Janne Kuokkanen $1,825,000 (2)
Sammy Blais $1,500,000 (3)
Luke Glendening $1,500,000 (2)
Anton Forsberg $1,350,000 (2)
Alex Stalock (1 Way Contract) $1,300,000 (2)
Kevin Stenlund $1,250,000 (3)
Dylan Gambrell $1,100,000 (2)
Joey Anderson (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Isac Lundestrom $925,000 (5)
Adam Boqvist (1 Way Contract) $925,000 (6)
Evan Polei $700,000 (3)
Total Pro Players24
Salary Commitment
Year 2032 : $90,965,000
Year 2033 : $93,585,000
Year 2034 : $65,720,000
Year 2035 : $52,700,000
Salary Average Commitment
Year 2032 : $28,943,750
Year 2033 : $28,943,750
Year 2034 : $15,118,750
Year 2035 : $7,412,500
Salary Cap with 1 Way Contract
Year 2032 : $89,965,000
Year 2033 : $89,965,000
Year 2034 : $62,100,000
Year 2035 : $49,150,000

Farm Players Salaries

Eeli Tolvanen $145,000 (3)
Jonas Johansson $100,000 (3)
Aleksi Heponiemi $100,000 (3)
Beck Malenstyn $100,000 (5)
Charlie Lindgren $100,000 (6)
Alexander Alexeyev $92,500 (2)
Vasili Podkolzin $92,500 (3)
Trevor Zegras $92,500 (3)
Anton Lundell $92,500 (3)
Cam York $92,500 (2)
Rasmus Asplund $89,000 (2)
Axel Andersson $88,125 (2)
Nikita Okhotyuk $88,125 (2)
Fabian Zetterlund $83,750 (3)
Michael Kesselring $70,625 (2)
Christiano DiGiacinto $70,625 (2)
Tyler Nanne $70,000 (3)
Jacob Friend $70,000 (5)
Josh Leivo $70,000 (3)
Blake Siebenaler $70,000 (5)
Robbie Payne $70,000 (1)
Nolan Vesey $70,000 (3)
Joey Ratelle $70,000 (3)
Total Farm Players23
Salary Commitment
Year 2032 : $1,987,750
Year 2033 : $1,976,125
Year 2034 : $1,384,625
Year 2035 : $364,000
Salary Average Commitment
Year 2032 : $1,740,625
Year 2033 : $1,670,625
Year 2034 : $1,161,875
Year 2035 : $270,000

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - $80 - 6,812 - 97.31%
Level 2: 6000 - $55 - 5,823 - 97.05%
Level 3: 2500 - $35 - 2,421 - 96.83%
Level 4: 4500 - $20 - 4,411 - 98.02%
Luxury : 1500 - $130 - 1,471 - 98.05%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,426 - 71.28%
Farm Level 2: 1000 - $20 - 690 - 69.03%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,937 - 97.38%
Average Income per Game$1,831,732
Year to Date Revenue$75,101,014
Farm
Home Games Left0
Average Attendance - %2,116 - 70.53%
Average Income per Game$70,827
Year to Date Revenue$2,903,900

Expense

Pro Players Total Salaries$82,893,500
Farm Players Total Salaries$1,661,875
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$86,661,688
Farm Year To Date Expenses$2,253,002
Pro Salary Cap To Date$82,970,137
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$533,500
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,133
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,093,504
Estimate Under Maximum Salary Cap of $96,170,000$14,076,496
Estimate Over Minimum Salary Cap of $60,500,000 $21,593,504
Current Bank Account$51,478,601
Projected Bank Account$51,478,601

Pro Players Salaries

Roman Josi (1 Way Contract) $9,000,000 (5)
Evgeny Kuznetsov $7,800,000 (2)
Mathew Barzal (1 Way Contract) $7,000,000 (4)
Anders Lee (1 Way Contract) $7,000,000 (3)
Brock Nelson (1 Way Contract) $6,000,000 (1)
Cam Atkinson (1 Way Contract) $5,875,000 (3)
Jaden Schwartz (1 Way Contract) $5,500,000 (5)
Alex Goligoski (1 Way Contract) $5,350,000 (3)
Mikael Granlund (1 Way Contract) $5,000,000 (5)
Barclay Goodrow (1 Way Contract) $3,641,000 (5)
Tristan Jarry (1 Way Contract) $3,500,000 (3)
Patrik Nemeth (1 Way Contract) $3,250,000 (4)
Colton Sissons $2,850,000 (2)
Jordan Eberle (1 Way Contract) $1,982,500 (3)
David Kampf $1,500,000 (3)
Nathan Beaulieu (1 Way Contract) $1,250,000 (3)
Jonas Siegenthaler (1 Way Contract) $1,125,000 (3)
Andrew Agozzino (1 Way Contract) $900,000 (4)
Mitchell Stephens (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Dakota Mermis $750,000 (3)
Matt Irwin (1 Way Contract) $720,000 (2)
Josh Archibald $700,000 (2)
John Moore $700,000 (3)
Justin Kapelmaster $700,000 (3)
Total Pro Players24
Salary Commitment
Year 2032 : $82,893,500
Year 2033 : $82,524,000
Year 2034 : $70,454,000
Year 2035 : $34,191,000
Salary Average Commitment
Year 2032 : $28,141,786
Year 2033 : $27,216,786
Year 2034 : $24,171,786
Year 2035 : $10,125,000
Salary Cap with 1 Way Contract
Year 2032 : $82,093,504
Year 2033 : $76,093,504
Year 2034 : $64,023,500
Year 2035 : $34,291,000

Farm Players Salaries

Mark Friedman $100,000 (3)
Paul Cotter $92,500 (4)
Brandon Duhaime $92,500 (3)
Brinson Pasichnuk $92,500 (2)
Lukas Vejdemo $85,000 (2)
Mitch Reinke $80,000 (2)
Michael McNiven $80,000 (2)
Dylan Olsen $80,000 (2)
Brad Malone $80,000 (4)
Jasper Weatherby $79,375 (3)
Zach Pochiro $79,375 (2)
Ryan Shea $79,375 (3)
Matt Bartkowski $75,000 (2)
Matthew Peca $75,000 (2)
Carson Meyer $70,625 (3)
Collin Adams $70,625 (3)
Kristians Rubins $70,000 (2)
Kevin Connauton $70,000 (2)
Alexei Melnichik $70,000 (2)
Alex Peters $70,000 (1)
Christopher Gibson $70,000 (3)
Total Farm Players21
Salary Commitment
Year 2032 : $1,661,875
Year 2033 : $1,545,600
Year 2034 : $728,100
Year 2035 : $168,800
Salary Average Commitment
Year 2032 : $1,525,625
Year 2033 : $1,455,625
Year 2034 : $662,500
Year 2035 : $149,375

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 6,508 - 92.97%
Level 2: 6000 - $58 - 5,692 - 94.87%
Level 3: 2500 - $35 - 2,403 - 96.12%
Level 4: 4500 - $20 - 4,382 - 97.38%
Luxury : 1500 - $180 - 1,110 - 74.02%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,931 - 96.57%
Farm Level 2: 1000 - $15 - 969 - 96.94%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,096 - 93.47%
Average Income per Game$1,918,352
Year to Date Revenue$78,652,451
Farm
Home Games Left0
Average Attendance - %2,901 - 96.69%
Average Income per Game$82,142
Year to Date Revenue$3,367,810

Expense

Pro Players Total Salaries$70,739,240
Farm Players Total Salaries$1,623,166
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$82,375,251
Farm Year To Date Expenses$3,182,140
Pro Salary Cap To Date$72,318,614
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$470,430
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$23,307
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$67,069,656
Estimate Under Maximum Salary Cap of $96,170,000$29,100,344
Estimate Over Minimum Salary Cap of $60,500,000 $6,569,656
Current Bank Account$129,998,333
Projected Bank Account$129,998,333

Pro Players Salaries

Phil Kessel (1 Way Contract) $6,800,000 (2)
Justin Faulk (1 Way Contract) $6,500,000 (3)
Brayden Schenn (1 Way Contract) $6,000,000 (2)
Danny DeKeyser $5,500,000 (2)
Charlie Coyle (1 Way Contract) $5,400,000 (1)
Robin Lehner (1 Way Contract) $5,000,000 (3)
Tyler Johnson (1 Way Contract) $5,000,000 (2)
Mikhail Sergachev (1 Way Contract) $4,800,000 (4)
Artturi Lehkonen (1 Way Contract) $2,300,000 (2)
Justin Schultz (1 Way Contract) $2,250,000 (4)
Nick Bjugstad (1 Way Contract) $2,000,000 (2)
Jack Roslovic (1 Way Contract) $1,934,657 (2)
Trevor Moore (1 Way Contract) $1,875,000 (2)
Andrew Ladd $1,500,000 (3)
Ryan Donato (1 Way Contract) $1,500,000 (2)
Ilya Lyubushkin (1 Way Contract) $1,350,000 (1)
Brendan Guhle $1,100,000 (2)
Michael Raffl (1 Way Contract) $1,100,000 (1)
Dylan Coghlan (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Evgeny Svechnikov $1,000,000 (2)
Dominik Simon (1 Way Contract) $1,000,000 (1)
Arrtu Ruotsalainen (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Radim Zohorna (1 Way Contract) $925,000 (2)
Martin Fehervary (1 Way Contract) $881,250 (3)
-1 Way Contract Salary Cap : $0
Klim Kostin (1 Way Contract) $863,333 (2)
-1 Way Contract Salary Cap : $0
Colton Sceviour (1 Way Contract) $750,000 (2)
Erik Kallgren $750,000 (2)
Lane Pederson (1 Way Contract) $735,000 (2)
Total Pro Players28
Salary Commitment
Year 2032 : $70,739,240
Year 2033 : $60,617,083
Year 2034 : $21,693,750
Year 2035 : $7,050,000
Salary Average Commitment
Year 2032 : $27,753,572
Year 2033 : $24,728,572
Year 2034 : $6,806,250
Year 2035 : $3,175,000
Salary Cap with 1 Way Contract
Year 2032 : $67,069,656
Year 2033 : $58,219,656
Year 2034 : $20,050,000
Year 2035 : $7,050,000

Farm Players Salaries

Greg McKegg $100,000 (1)
Andrew Shortridge $96,558 (2)
Colton Point $92,500 (2)
Braden Schneider $92,500 (3)
Nils Hoglander $88,125 (2)
Boris Katchouk $88,125 (2)
Zac Jones $83,750 (3)
Reilly Walsh $83,750 (3)
Declan Chisholm $81,500 (2)
Cole Schneider $79,900 (1)
Kyle Olson $79,375 (1)
Sasha Chmelevski $78,333 (2)
Brett Murray $77,500 (2)
Aaron Dell $75,000 (4)
Logan O'Connor $72,500 (2)
Joel L'Esperance $72,500 (2)
Luka Burzan $70,625 (2)
Oskar Steen $70,625 (3)
Filip Lindberg $70,000 (1)
Fedor Gordeev $70,000 (2)
Total Farm Players20
Salary Commitment
Year 2032 : $1,623,166
Year 2033 : $1,281,625
Year 2034 : $423,750
Year 2035 : $75,000
Salary Average Commitment
Year 2032 : $1,465,275
Year 2033 : $1,152,250
Year 2034 : $363,750
Year 2035 : $70,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 7000 - $85 - 6,654 - 95.06%
Level 2: 6000 - $52 - 5,740 - 95.67%
Level 3: 2500 - $34 - 2,447 - 97.88%
Level 4: 4500 - $18 - 4,443 - 98.72%
Luxury : 1500 - $165 - 1,434 - 95.59%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,894 - 94.69%
Farm Level 2: 1000 - $15 - 955 - 95.51%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,717 - 96.36%
Average Income per Game$1,883,081
Year to Date Revenue$77,206,311
Farm
Home Games Left0
Average Attendance - %2,849 - 94.97%
Average Income per Game$80,611
Year to Date Revenue$3,305,060

Expense

Pro Players Total Salaries$82,994,000
Farm Players Total Salaries$1,124,683
Coaches Total Salaries$1,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,201,471
Farm Year To Date Expenses$1,078,942
Pro Salary Cap To Date$80,983,923
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$521,702
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$9,139
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,994,000
Estimate Under Maximum Salary Cap of $96,170,000$14,176,000
Estimate Over Minimum Salary Cap of $60,500,000 $21,494,000
Current Bank Account$114,712,542
Projected Bank Account$114,712,542

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,500,000 (2)
Ryan O'Reilly $7,500,000 (5)
Ryan McDonagh (1 Way Contract) $6,750,000 (5)
Sam Reinhart (1 Way Contract) $6,500,000 (5)
Mattias Ekholm (1 Way Contract) $6,250,000 (5)
Brad Marchand $6,125,000 (5)
William Karlsson (1 Way Contract) $5,900,000 (4)
Jonathan Bernier (1 Way Contract) $4,125,000 (4)
Jake Debrusk (1 Way Contract) $3,675,000 (3)
MacKenzie Weegar (1 Way Contract) $3,250,000 (4)
Derek Forbort (1 Way Contract) $3,000,000 (5)
Kevin Fiala (1 Way Contract) $3,000,000 (6)
Oskar Sundqvist (1 Way Contract) $2,750,000 (1)
Warren Foegele (1 Way Contract) $2,750,000 (5)
Sean Walker (1 Way Contract) $2,650,000 (5)
Anthony DeAngelo (1 Way Contract) $2,000,000 (2)
Calle Jarnkrok (1 Way Contract) $2,000,000 (3)
Johan Larsson (1 Way Contract) $1,400,000 (1)
Gabriel Carlsson $1,000,000 (2)
Carter Verhaeghe (1 Way Contract) $1,000,000 (5)
John Hayden (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Cameron Johnson $969,000 (1)
Christian Jaros (1 Way Contract) $900,000 (2)
Total Pro Players23
Salary Commitment
Year 2032 : $82,994,000
Year 2033 : $83,366,667
Year 2034 : $70,966,667
Year 2035 : $64,966,667
Salary Average Commitment
Year 2032 : $29,703,572
Year 2033 : $24,053,572
Year 2034 : $20,978,572
Year 2035 : $19,403,572
Salary Cap with 1 Way Contract
Year 2032 : $81,994,000
Year 2033 : $76,875,000
Year 2034 : $64,475,000
Year 2035 : $58,800,000

Farm Players Salaries

Callum Booth $100,000 (1)
Brett Seney $100,000 (1)
Tyler Wotherspoon $100,000 (1)
Logan Brown $100,000 (2)
Kristian Vesalainen $100,000 (2)
Parker Gahagen $96,558 (1)
Simon Holmstrom $92,500 (2)
Dennis Gilbert $92,500 (1)
Dominik Bokk $92,500 (2)
Tommy Novak $90,000 (1)
Eetu Luostarinen $90,000 (1)
Trenton Bourque $70,625 (1)
Total Farm Players12
Salary Commitment
Year 2032 : $1,124,683
Year 2033 : $385,000
Year 2034 : $0
Year 2035 : $0
Salary Average Commitment
Year 2032 : $930,625
Year 2033 : $325,000
Year 2034 : $0
Year 2035 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 6,674 - 95.34%
Level 2: 6000 - $60 - 5,682 - 94.70%
Level 3: 2500 - $50 - 1,762 - 70.48%
Level 4: 4500 - $20 - 4,443 - 98.72%
Luxury : 1500 - $170 - 1,430 - 95.35%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,927 - 96.37%
Farm Level 2: 1000 - $15 - 969 - 96.86%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,990 - 92.98%
Average Income per Game$2,028,866
Year to Date Revenue$83,183,508
Farm
Home Games Left0
Average Attendance - %2,896 - 96.53%
Average Income per Game$81,985
Year to Date Revenue$3,361,400

Expense

Pro Players Total Salaries$90,735,000
Farm Players Total Salaries$2,149,842
Coaches Total Salaries$6,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$94,069,160
Farm Year To Date Expenses$3,049,086
Pro Salary Cap To Date$84,469,578
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$600,839
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$22,014
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$87,060,000
Estimate Under Maximum Salary Cap of $96,170,000$9,110,000
Estimate Over Minimum Salary Cap of $60,500,000 $26,560,000
Current Bank Account$152,337,937
Projected Bank Account$152,337,937

Pro Players Salaries

Anze Kopitar $10,000,000 (3)
Alex Pietrangelo (Out of Payroll) $8,800,000 (4)
T.J. Oshie $7,640,000 (1)
Marc-Andre Fleury $7,000,000 (1)
Gabriel Landeskog (1 Way Contract) $7,000,000 (5)
Patrik Laine $6,750,000 (2)
Mark Scheifele (1 Way Contract) $6,125,000 (4)
Jake Guentzel $6,000,000 (2)
Samuel Girard $5,000,000 (4)
Nick Bonino (1 Way Contract) $4,100,000 (2)
Alec Martinez $4,050,000 (3)
Ben Chiarot (1 Way Contract) $3,500,000 (3)
Victor Olofsson $3,500,000 (2)
Carter Hart (1 Way Contract) $2,500,000 (6)
-1 Way Contract Salary Cap : $1,425,000
Ryan Dzingel (1 Way Contract) $2,350,000 (2)
Pavel Francouz $2,300,000 (3)
Adrian Kempe (1 Way Contract) $2,000,000 (6)
Mike Reilly (1 Way Contract) $1,500,000 (3)
Ivan Barbashev (1 Way Contract) $1,475,000 (3)
Trevor van Riemsdyk (1 Way Contract) $1,400,000 (1)
Derek Stepan (1 Way Contract) $1,350,000 (1)
Mario Ferraro $1,000,000 (2)
Jesper Boqvist (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Arvid Soderblom (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Mason Marchment (1 Way Contract) $800,000 (2)
Jason Robertson (1 Way Contract) $795,000 (6)
Axel Jonsson Fjallby (1 Way Contract) $750,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players27
Salary Commitment
Year 2032 : $99,535,000
Year 2033 : $89,054,000
Year 2034 : $65,679,000
Year 2035 : $40,404,000
Salary Average Commitment
Year 2032 : $41,802,500
Year 2033 : $25,762,500
Year 2034 : $16,300,000
Year 2035 : $6,493,750
Salary Cap with 1 Way Contract
Year 2032 : $95,860,000
Year 2033 : $78,470,000
Year 2034 : $53,970,000
Year 2035 : $31,145,000

Farm Players Salaries

Joel Hanley $150,000 (4)
Derrick Pouliot $100,000 (1)
Ken Appleby $100,000 (1)
Brandon Crawley $100,000 (2)
Sam Anas $100,000 (1)
Louie Belpedio $100,000 (1)
Connor Mackey $100,000 (2)
Jean-Sebastien Dea $96,800 (1)
Kalle Kossila $92,500 (1)
Logan Day $92,500 (1)
Spencer Knight $92,500 (3)
Mitchell Chaffee $92,500 (2)
Roland McKeown $88,125 (1)
Kevin Bahl $88,125 (2)
Ian Mitchell $88,125 (3)
Adam Ruzicka $79,375 (4)
Joseph LaBate $75,000 (1)
Cole Smith $75,000 (2)
Andy Andreoff $75,000 (1)
Jack Dugan $75,000 (2)
Liam Hawel $75,000 (2)
Joachim Blichfeld $73,667 (4)
Arnaud Durandeau $70,625 (2)
Lucas Elvenes $70,000 (4)
Total Farm Players24
Salary Commitment
Year 2032 : $2,149,842
Year 2033 : $1,299,583
Year 2034 : $605,833
Year 2035 : $420,833
Salary Average Commitment
Year 2032 : $1,790,000
Year 2033 : $1,072,500
Year 2034 : $456,875
Year 2035 : $276,250

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $85 - 6,587 - 94.10%
Level 2: 6000 - $60 - 5,601 - 93.34%
Level 3: 2500 - $44 - 2,343 - 93.74%
Level 4: 4500 - $27 - 4,226 - 93.92%
Luxury : 1500 - $225 - 890 - 59.36%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,866 - 93.28%
Farm Level 2: 1000 - $15 - 933 - 93.35%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,648 - 91.38%
Average Income per Game$1,957,105
Year to Date Revenue$80,241,300
Farm
Home Games Left0
Average Attendance - %2,799 - 93.30%
Average Income per Game$79,299
Year to Date Revenue$3,251,245

Expense

Pro Players Total Salaries$79,343,750
Farm Players Total Salaries$1,452,375
Coaches Total Salaries$2,950,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,407,581
Farm Year To Date Expenses$2,203,606
Pro Salary Cap To Date$78,214,744
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$499,030
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,928
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,268,750
Estimate Under Maximum Salary Cap of $96,170,000$17,901,250
Estimate Over Minimum Salary Cap of $60,500,000 $17,768,750
Current Bank Account$97,493,172
Projected Bank Account$97,493,172

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $15,000,000 (1)
Connor McDavid (1 Way Contract) $12,500,000 (4)
Johnny Gaudreau (1 Way Contract) $6,875,000 (5)
Jordan Binnington $6,000,000 (5)
Connor Murphy (1 Way Contract) $4,400,000 (2)
John Klingberg (1 Way Contract) $4,250,000 (2)
Robby Fabbri (1 Way Contract) $4,000,000 (4)
Jeff Carter (1 Way Contract) $4,000,000 (2)
Jake Allen $3,000,000 (2)
Max Comtois (1 Way Contract) $2,100,000 (2)
-1 Way Contract Salary Cap : $1,025,000
Adam Erne (1 Way Contract) $2,100,000 (2)
Zach Bogosian (1 Way Contract) $2,000,000 (1)
Joel Kellman $1,800,000 (2)
Brandon Pirri (1 Way Contract) $1,340,000 (3)
Dylan McIlrath $1,100,000 (4)
Vinnie Hinostroza (1 Way Contract) $1,000,000 (3)
Filip Zadina (1 Way Contract) $985,000 (2)
Alex Vlasic (1 Way Contract) $881,250 (3)
Josh Mahura $837,500 (1)
Dylan Sikura $800,000 (2)
Glenn Gawdin $750,000 (2)
Gustav Olofsson $750,000 (2)
Marian Studenic $750,000 (2)
Boo Nieves $725,000 (2)
Brandon Davidson $700,000 (2)
Teemu Kivihalme $700,000 (1)
Total Pro Players26
Salary Commitment
Year 2032 : $79,343,750
Year 2033 : $63,729,583
Year 2034 : $36,731,250
Year 2035 : $33,350,000
Salary Average Commitment
Year 2032 : $41,058,038
Year 2033 : $22,520,538
Year 2034 : $5,902,680
Year 2035 : $3,453,572
Salary Cap with 1 Way Contract
Year 2032 : $78,268,750
Year 2033 : $59,731,250
Year 2034 : $33,696,250
Year 2035 : $30,475,000

Farm Players Salaries

Aaron Ness $100,000 (1)
Hunter Drew $90,000 (4)
Jack McBain $83,750 (2)
Jordan Gross $80,000 (2)
Viktor Lodin $79,375 (2)
Nathan Schnarr $79,000 (2)
Jayden Halbgewachs $79,000 (2)
Jake Kielly $75,000 (3)
Kurtis Gabriel $75,000 (2)
Jeffrey Viel $75,000 (2)
Noah Juulsen $75,000 (2)
Olle Lycksell $70,625 (2)
Arvid Holm $70,625 (1)
Benjamin Finkelstein $70,000 (2)
Karch Bachman $70,000 (2)
Peter Abbandonato $70,000 (2)
Will Merchant $70,000 (2)
Evan Weinger $70,000 (2)
Trevor Hamilton $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2032 : $1,452,375
Year 2033 : $1,281,750
Year 2034 : $165,000
Year 2035 : $90,000
Salary Average Commitment
Year 2032 : $1,386,825
Year 2033 : $1,216,825
Year 2034 : $139,325
Year 2035 : $69,325

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo
Level 1: 7000 - $150 - 3,481 - 49.73%
Level 2: 6000 - $110 - 2,721 - 45.35%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,009 - 67.27%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,126 - 56.29%
Farm Level 2: 1000 - $30 - 464 - 46.37%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %10,011 - 46.56%
Average Income per Game$1,915,061
Year to Date Revenue$78,517,516
Farm
Home Games Left0
Average Attendance - %1,590 - 52.99%
Average Income per Game$70,206
Year to Date Revenue$2,878,440

Expense

Pro Players Total Salaries$78,341,667
Farm Players Total Salaries$1,654,992
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$82,120,792
Farm Year To Date Expenses$2,440,994
Pro Salary Cap To Date$70,137,274
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$523,861
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$19,813
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$72,166,664
Estimate Under Maximum Salary Cap of $96,170,000$24,003,336
Estimate Over Minimum Salary Cap of $60,500,000 $11,666,664
Current Bank Account$68,637,220
Projected Bank Account$68,637,220

Pro Players Salaries

Brendan Gallagher (1 Way Contract) $6,500,000 (5)
Tyler Myers (1 Way Contract) $6,000,000 (2)
Esa Lindell (1 Way Contract) $5,800,000 (2)
Anthony Mantha (1 Way Contract) $5,700,000 (3)
Colton Parayko (1 Way Contract) $5,500,000 (2)
Tom Wilson (1 Way Contract) $5,200,000 (3)
Dmitry Orlov (1 Way Contract) $5,100,000 (3)
Noah Hanifin (1 Way Contract) $4,950,000 (3)
Andre Burakovsky (1 Way Contract) $4,900,000 (2)
Jakub Vrana (1 Way Contract) $3,350,000 (5)
Jonathan Quick (1 Way Contract) $2,500,000 (3)
Andrew Cogliano (1 Way Contract) $2,250,000 (2)
Eric Staal (1 Way Contract) $2,000,000 (2)
Milan Lucic (1 Way Contract) $1,950,000 (1)
David Rittich (1 Way Contract) $1,950,000 (2)
-1 Way Contract Salary Cap : $875,000
Tim Schaller (1 Way Contract) $1,800,000 (2)
-1 Way Contract Salary Cap : $725,000
Noel Acciari $1,666,667 (1)
Calvin Petersen $1,300,000 (1)
Pierre Engvall (1 Way Contract) $1,250,000 (2)
Dysin Mayo $1,000,000 (1)
Eric Robinson $975,000 (2)
Nico Sturm (1 Way Contract) $925,000 (2)
Josef Korenar (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Martin Frk (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $0
Kurtis MacDermid (1 Way Contract) $875,000 (2)
Alex Biega (1 Way Contract) $875,000 (2)
Luke Witkowski (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Drake Caggiula (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Paul Thompson (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players29
Salary Commitment
Year 2032 : $78,341,667
Year 2033 : $73,625,000
Year 2034 : $36,700,000
Year 2035 : $11,750,000
Salary Average Commitment
Year 2032 : $30,787,500
Year 2033 : $27,587,500
Year 2034 : $7,750,000
Year 2035 : $925,000
Salary Cap with 1 Way Contract
Year 2032 : $72,166,664
Year 2033 : $66,250,000
Year 2034 : $33,300,000
Year 2035 : $9,850,000

Farm Players Salaries

Steven Santini $141,667 (1)
Nick Deslauriers $100,000 (2)
Brogan Rafferty $100,000 (1)
Ashton Sautner $93,500 (1)
Austin Rueschhoff $92,500 (1)
Nolan Stevens $90,000 (1)
Dillon Hamaliuk $88,125 (2)
Ryan Jones $88,000 (1)
Brendan De Jong $84,700 (1)
Matthew Cairns $83,750 (2)
J.D. Greenway $83,750 (2)
Alex Formenton $80,000 (2)
Noah Gregor $80,000 (2)
Travis Barron $77,000 (2)
Aaron Luchuk $77,000 (1)
Martin Chromiak $75,000 (3)
Dominic Turgeon $75,000 (1)
Liam O'Brien $75,000 (2)
Marc Michaelis $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2032 : $1,654,992
Year 2033 : $810,625
Year 2034 : $75,000
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,423,572
Year 2033 : $771,072
Year 2034 : $75,000
Year 2035 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7000 - $77 - 6,916 - 98.80%
Level 2: 6000 - $64 - 4,810 - 80.16%
Level 3: 2500 - $45 - 2,027 - 81.06%
Level 4: 4500 - $32 - 3,312 - 73.60%
Luxury : 1500 - $120 - 1,490 - 99.35%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $28 - 1,924 - 96.18%
Farm Level 2: 1000 - $18 - 762 - 76.20%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %18,554 - 86.30%
Average Income per Game$1,812,364
Year to Date Revenue$74,306,920
Farm
Home Games Left0
Average Attendance - %2,686 - 89.52%
Average Income per Game$67,575
Year to Date Revenue$2,770,584

Expense

Pro Players Total Salaries$93,093,750
Farm Players Total Salaries$1,702,500
Coaches Total Salaries$4,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$87,168,157
Farm Year To Date Expenses$2,491,501
Pro Salary Cap To Date$83,486,559
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$587,539
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$18,302
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$90,225,000
Estimate Under Maximum Salary Cap of $96,170,000$5,945,000
Estimate Over Minimum Salary Cap of $60,500,000 $29,725,000
Current Bank Account$154,511,891
Projected Bank Account$154,511,891

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (3)
Andrei Vasilevskiy (1 Way Contract) $9,000,000 (4)
Sidney Crosby (1 Way Contract) $8,700,000 (3)
Leon Draisaitl (1 Way Contract) $8,500,000 (3)
Thomas Chabot (1 Way Contract) $7,900,000 (1)
Mark Giordano (1 Way Contract) $6,750,000 (2)
Nathan MacKinnon $6,300,000 (3)
Darnell Nurse (1 Way Contract) $5,600,000 (2)
Jaccob Slavin (1 Way Contract) $5,300,000 (4)
P.K. Subban (1 Way Contract) $4,350,000 (5)
Alexander Radulov (1 Way Contract) $3,500,000 (4)
Roope Hintz (1 Way Contract) $3,150,000 (4)
Andrew Mangiapane (1 Way Contract) $2,425,000 (2)
Troy Terry (1 Way Contract) $1,450,000 (3)
-1 Way Contract Salary Cap : $375,000
Martin Necas (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Chris Wagner (1 Way Contract) $1,000,000 (1)
Joel Farabee $925,000 (1)
Ryan Lindgren $925,000 (1)
Niko Mikkola $850,000 (3)
Jesper Bratt (1 Way Contract) $825,000 (2)
Michael Anderson (1 Way Contract) $793,750 (2)
-1 Way Contract Salary Cap : $0
Greg Pateryn (1 Way Contract) $750,000 (4)
Chris Tierney $750,000 (2)
Sam Carrick $750,000 (2)
Bobby Ryan $700,000 (1)
Sergei Bobrovsky (1 Way Contract) $700,000 (4)
Nic Dowd (1 Way Contract) $700,000 (2)
Total Pro Players27
Salary Commitment
Year 2032 : $93,093,750
Year 2033 : $83,700,000
Year 2034 : $62,050,000
Year 2035 : $26,750,000
Salary Average Commitment
Year 2032 : $33,549,108
Year 2033 : $22,442,858
Year 2034 : $15,742,858
Year 2035 : $11,900,000
Salary Cap with 1 Way Contract
Year 2032 : $90,225,000
Year 2033 : $78,775,000
Year 2034 : $60,975,000
Year 2035 : $26,750,000

Farm Players Salaries

Oliver Kylington $100,000 (2)
Henrik Borgstrom $100,000 (2)
Seth Jarvis $92,500 (3)
Alex Newhook $92,500 (2)
Bowen Byram $92,500 (2)
Rasmus Sandin $92,500 (2)
Erik Brannstrom $92,500 (2)
Cole Caufield $92,500 (2)
Ty Smith $92,500 (4)
Cal O'Reilly $90,000 (2)
Benoit-Olivier Groulx $88,125 (2)
Alexander Romanov $88,125 (2)
Aliaksei Protas $83,750 (3)
Rudolfs Balcers $80,000 (2)
Nicholas Caamano $75,000 (2)
Jean-Francois Berube $70,000 (3)
Scott Harrington $70,000 (2)
Sheldon Dries $70,000 (4)
Matt Tennyson $70,000 (2)
Charles Williams $70,000 (3)
Brady Tkachuk $0 (0)
Total Farm Players21
Salary Commitment
Year 2032 : $1,702,500
Year 2033 : $1,711,045
Year 2034 : $479,083
Year 2035 : $162,833
Salary Average Commitment
Year 2032 : $1,610,625
Year 2033 : $1,610,625
Year 2034 : $478,750
Year 2035 : $162,500

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - $150 - 3,414 - 48.78%
Level 2: 6000 - $100 - 2,898 - 48.30%
Level 3: 2500 - $45 - 1,923 - 76.92%
Level 4: 4500 - $40 - 2,504 - 55.65%
Luxury : 1500 - $150 - 1,422 - 94.78%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,888 - 94.42%
Farm Level 2: 1000 - $15 - 957 - 95.67%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %12,161 - 56.56%
Average Income per Game$1,790,827
Year to Date Revenue$73,423,891
Farm
Home Games Left0
Average Attendance - %2,845 - 94.84%
Average Income per Game$80,447
Year to Date Revenue$3,298,335

Expense

Pro Players Total Salaries$70,363,250
Farm Players Total Salaries$2,356,375
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$76,674,094
Farm Year To Date Expenses$3,283,928
Pro Salary Cap To Date$70,133,947
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$477,411
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,048
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$70,363,250
Estimate Under Maximum Salary Cap of $96,170,000$25,806,750
Estimate Over Minimum Salary Cap of $60,500,000 $9,863,250
Current Bank Account$61,091,254
Projected Bank Account$61,091,254

Pro Players Salaries

Jonathan Toews (1 Way Contract) $11,500,000 (3)
Matt Duchene (1 Way Contract) $8,000,000 (2)
Quinn Hughes (1 Way Contract) $7,850,000 (5)
Nico Hischier (1 Way Contract) $7,250,000 (3)
Neal Pionk (1 Way Contract) $5,850,000 (4)
Igor Shesterkin (1 Way Contract) $5,700,000 (5)
Jakob Chychrun (1 Way Contract) $5,060,000 (3)
Zack Kassian (1 Way Contract) $3,200,000 (2)
Paul Byron (1 Way Contract) $2,000,000 (3)
Michael Stone $2,000,000 (3)
Jacob de La Rose $1,400,000 (1)
Colin White $1,200,000 (1)
Alex Barre-Boulet $1,150,000 (3)
Eric Comrie (1 Way Contract) $1,070,000 (3)
Ryan Carpenter $1,000,000 (1)
Nikolai Knyzhov (1 Way Contract) $925,000 (2)
Connor McMichael $925,000 (2)
Kirby Dach $925,000 (2)
Jonathan Dahlen $881,250 (1)
Ross Colton $880,000 (1)
Jacob Middleton $847,000 (1)
Jacob Peterson $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2032 : $70,363,250
Year 2033 : $64,155,000
Year 2034 : $49,430,000
Year 2035 : $19,400,000
Salary Average Commitment
Year 2032 : $16,861,108
Year 2033 : $12,268,750
Year 2034 : $9,418,750
Year 2035 : $3,518,750
Salary Cap with 1 Way Contract
Year 2032 : $70,363,250
Year 2033 : $64,155,000
Year 2034 : $49,430,000
Year 2035 : $19,400,000

Farm Players Salaries

Jake Bean $230,000 (5)
Keegan Kolesar $120,000 (1)
Parker Wotherspoon $119,000 (4)
Blake Speers $110,000 (1)
Casey Fitzgerald $109,000 (3)
Taylor Raddysh $105,000 (1)
Dylan Samberg $99,000 (3)
Nathan Noel $97,500 (2)
Luke Green $94,000 (4)
Ty Dellandrea $92,500 (1)
Ville Heinola $92,500 (2)
Zach Gallant $92,500 (1)
Michael DiPietro $92,500 (1)
Spencer Smallman $91,000 (1)
Ian Scott $90,000 (3)
Jett Woo $88,125 (1)
Chris Leblanc $85,000 (1)
Matthew Strome $85,000 (1)
Gianni Fairbrother $83,750 (2)
Matteo Gennaro $81,000 (1)
Antoine Waked $77,000 (1)
Michael Pezzetta $77,000 (1)
Mason Primeau $75,000 (3)
Jacob Ingham $70,000 (1)
Total Farm Players24
Salary Commitment
Year 2032 : $2,356,375
Year 2033 : $1,089,750
Year 2034 : $816,000
Year 2035 : $443,000
Salary Average Commitment
Year 2032 : $1,848,700
Year 2033 : $768,075
Year 2034 : $548,700
Year 2035 : $241,250

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Arena
Level 1: 7000 - $85 - 6,623 - 94.62%
Level 2: 6000 - $60 - 5,680 - 94.66%
Level 3: 2500 - $44 - 2,346 - 93.85%
Level 4: 4500 - $27 - 4,315 - 95.89%
Luxury : 1500 - $225 - 903 - 60.17%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,896 - 94.82%
Farm Level 2: 1000 - $15 - 957 - 95.72%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,867 - 92.40%
Average Income per Game$1,976,607
Year to Date Revenue$81,040,896
Farm
Home Games Left0
Average Attendance - %2,854 - 95.12%
Average Income per Game$80,732
Year to Date Revenue$3,310,025

Expense

Pro Players Total Salaries$88,132,440
Farm Players Total Salaries$1,508,462
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,499,832
Farm Year To Date Expenses$2,276,380
Pro Salary Cap To Date$83,029,339
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$551,133
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,735
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$87,124,107
Estimate Under Maximum Salary Cap of $96,170,000$9,045,893
Estimate Over Minimum Salary Cap of $60,500,000 $26,624,107
Current Bank Account$142,466,157
Projected Bank Account$142,466,157

Pro Players Salaries

Artemi Panarin $11,642,860 (2)
Kris Letang (1 Way Contract) $8,000,000 (4)
Mike Smith (1 Way Contract) $6,500,000 (2)
Chris Kreider (1 Way Contract) $6,500,000 (4)
Mika Zibanejad (1 Way Contract) $5,350,000 (2)
Brenden Dillon (1 Way Contract) $5,000,000 (3)
Chris Tanev $5,000,000 (2)
Radko Gudas (1 Way Contract) $4,200,000 (2)
Alex Iafallo (1 Way Contract) $4,000,000 (4)
Andreas Athanasiou (1 Way Contract) $3,500,000 (3)
Lars Eller (1 Way Contract) $3,500,000 (1)
Matt Roy (1 Way Contract) $3,150,000 (3)
Dylan DeMelo (1 Way Contract) $3,000,000 (4)
Sean Kuraly (1 Way Contract) $2,800,000 (3)
Joel Armia (1 Way Contract) $2,600,000 (5)
Alexandar Georgiev (1 Way Contract) $2,425,000 (1)
Troy Stecher (1 Way Contract) $2,325,000 (2)
Jesper Fast (1 Way Contract) $2,000,000 (3)
Cedric Paquette (1 Way Contract) $1,650,000 (1)
Nick Paul (1 Way Contract) $1,350,000 (2)
Sami Niku (1 Way Contract) $1,008,333 (1)
-1 Way Contract Salary Cap : $0
Mason Appleton (1 Way Contract) $1,000,000 (5)
Shane Pinto $881,250 (2)
Andrew Hammond $750,000 (1)
Total Pro Players24
Salary Commitment
Year 2032 : $88,132,440
Year 2033 : $79,634,107
Year 2034 : $43,010,000
Year 2035 : $27,060,000
Salary Average Commitment
Year 2032 : $39,172,073
Year 2033 : $36,268,501
Year 2034 : $14,339,036
Year 2035 : $4,495,536
Salary Cap with 1 Way Contract
Year 2032 : $87,124,106
Year 2033 : $78,799,107
Year 2034 : $41,550,000
Year 2035 : $25,100,000

Farm Players Salaries

Brayden Burke $101,750 (1)
Chase Priskie $101,750 (3)
Zack MacEwen $100,000 (1)
Dakota Joshua $99,000 (4)
Scott Perunovich $92,500 (1)
Emil Bemstrom $92,500 (2)
Otto Somppi $90,000 (1)
Noel Hoefenmayer $87,313 (2)
Nick Henry $85,000 (1)
Ben Jones $77,000 (2)
Dawson Barteaux $77,000 (3)
John Leonard $77,000 (3)
Mathias Laferriere $77,000 (2)
Filip Engras $70,650 (2)
Phillip Kemp $70,000 (1)
Tyler Angle $70,000 (2)
Ilya Solovyov $70,000 (3)
Mat Robson $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2032 : $1,508,462
Year 2033 : $880,712
Year 2034 : $406,250
Year 2035 : $82,500
Salary Average Commitment
Year 2032 : $1,287,275
Year 2033 : $774,775
Year 2034 : $349,125
Year 2035 : $70,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - $85 - 6,566 - 93.79%
Level 2: 6000 - $60 - 5,533 - 92.22%
Level 3: 2500 - $44 - 2,296 - 91.86%
Level 4: 4500 - $27 - 4,147 - 92.15%
Luxury : 1500 - $225 - 889 - 59.26%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,890 - 94.49%
Farm Level 2: 1000 - $15 - 951 - 95.09%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %19,431 - 90.38%
Average Income per Game$1,941,605
Year to Date Revenue$79,605,786
Farm
Home Games Left0
Average Attendance - %2,841 - 94.69%
Average Income per Game$80,408
Year to Date Revenue$3,296,745

Expense

Pro Players Total Salaries$76,034,083
Farm Players Total Salaries$1,395,244
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,722,924
Farm Year To Date Expenses$3,546,203
Pro Salary Cap To Date$68,129,047
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$503,317
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,338
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$68,502,832
Estimate Under Maximum Salary Cap of $96,170,000$27,667,168
Estimate Over Minimum Salary Cap of $60,500,000 $8,002,832
Current Bank Account$168,050,143
Projected Bank Account$168,050,143

Pro Players Salaries

Jason Zucker (1 Way Contract) $6,500,000 (4)
Josh Bailey (1 Way Contract) $6,200,000 (4)
Elvis Merzlikins $5,400,000 (5)
Adam Larsson (1 Way Contract) $5,250,000 (5)
Matt Murray (1 Way Contract) $5,250,000 (1)
-1 Way Contract Salary Cap : $4,175,000
Ryan Pulock (1 Way Contract) $5,000,000 (2)
Blake Coleman (1 Way Contract) $4,050,000 (4)
Jake Gardiner (1 Way Contract) $4,000,000 (1)
Cody Eakin (1 Way Contract) $3,300,000 (3)
Joe Thornton (1 Way Contract) $3,200,000 (3)
Carl Hagelin (1 Way Contract) $2,750,000 (3)
Brock McGinn (1 Way Contract) $2,750,000 (5)
Richard Panik $2,750,000 (1)
Luke Schenn (1 Way Contract) $1,950,000 (1)
Travis Dermott (1 Way Contract) $1,500,000 (2)
Tyson Jost (1 Way Contract) $1,250,000 (3)
Joel Kiviranta (1 Way Contract) $1,050,000 (2)
Rasmus Kupari (1 Way Contract) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
Austin Poganski (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Jordy Bellerive (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Gage Quinney $990,000 (2)
Will Borgen (1 Way Contract) $962,000 (5)
Jacob Bernard-Docker $925,000 (2)
Lean Bergmann (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Kyle Clifford (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Arthur Kaliyev (1 Way Contract) $881,250 (2)
-1 Way Contract Salary Cap : $0
Cody Glass (1 Way Contract) $863,333 (2)
Dryden Hunt (1 Way Contract) $762,500 (2)
Justin Dowling (Out of Payroll) $750,000 (3)
-1 Way Contract Salary Cap : $0
Nathan Walker $750,000 (4)
Kiefer Sherwood (1 Way Contract) $750,000 (2)
Sebastian AhoD $725,000 (2)
Jakub Zboril (1 Way Contract) $725,000 (5)
-1 Way Contract Salary Cap : $0
Brian Elliott $700,000 (3)
Total Pro Players34
Salary Commitment
Year 2032 : $76,784,083
Year 2033 : $63,394,583
Year 2034 : $47,587,500
Year 2035 : $34,887,500
Salary Average Commitment
Year 2032 : $43,823,216
Year 2033 : $35,467,858
Year 2034 : $25,692,858
Year 2035 : $15,242,858
Salary Cap with 1 Way Contract
Year 2032 : $68,502,832
Year 2033 : $55,627,832
Year 2034 : $43,062,000
Year 2035 : $31,862,000

Farm Players Salaries

Michael Houser $100,000 (2)
Mason Jobst $100,000 (1)
Tye Felhaber $100,000 (2)
C.J. Suess $100,000 (1)
Kevin Gravel $100,000 (2)
Jimmy Schuldt $100,000 (3)
Nick Boka $93,669 (1)
Ryan Merkley $92,500 (2)
Matt Brassard $84,700 (1)
Semyon Der-Arguchinstev $83,750 (2)
Riley Barber $80,000 (2)
Cory Schneider $75,000 (1)
Scott Wilson $75,000 (1)
Shawn Boudrias $70,625 (2)
Damien Giroux $70,000 (2)
Tyler Tucker $70,000 (4)
Total Farm Players16
Salary Commitment
Year 2032 : $1,395,244
Year 2033 : $861,750
Year 2034 : $172,500
Year 2035 : $87,500
Salary Average Commitment
Year 2032 : $1,189,375
Year 2033 : $759,375
Year 2034 : $140,000
Year 2035 : $70,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 6,673 - 95.33%
Level 2: 6000 - $57 - 5,718 - 95.29%
Level 3: 2500 - $42 - 2,404 - 96.15%
Level 4: 4500 - $25 - 4,351 - 96.68%
Luxury : 1500 - $133 - 1,470 - 98.03%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,966 - 98.31%
Farm Level 2: 1000 - $17 - 950 - 94.95%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,616 - 95.89%
Average Income per Game$1,974,437
Year to Date Revenue$80,951,914
Farm
Home Games Left0
Average Attendance - %2,916 - 97.19%
Average Income per Game$59,397
Year to Date Revenue$2,435,274

Expense

Pro Players Total Salaries$102,950,000
Farm Players Total Salaries$1,390,207
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$90,409,985
Farm Year To Date Expenses$3,009,442
Pro Salary Cap To Date$84,758,732
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$645,652
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,837
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$95,875,000
Estimate Under Maximum Salary Cap of $96,170,000$295,000
Estimate Over Minimum Salary Cap of $60,500,000 $35,375,000
Current Bank Account$38,875,748
Projected Bank Account$38,875,748

Pro Players Salaries

Patrick Kane $10,500,000 (2)
Morgan Rielly (1 Way Contract) $7,500,000 (5)
Clayton Keller (1 Way Contract) $7,150,000 (3)
-1 Way Contract Salary Cap : $6,075,000
Ivan Provorov (1 Way Contract) $6,750,000 (6)
Sean Monahan $6,375,000 (2)
Ryan Ellis (1 Way Contract) $6,250,000 (2)
Philipp Grubauer (1 Way Contract) $5,900,000 (5)
Nick Schmaltz (1 Way Contract) $5,850,000 (3)
Josh Anderson (1 Way Contract) $5,500,000 (5)
Anthony Cirelli (1 Way Contract) $4,800,000 (3)
-1 Way Contract Salary Cap : $3,725,000
Alexander Wennberg (1 Way Contract) $4,500,000 (4)
Brett Pesce (1 Way Contract) $4,100,000 (5)
Ondrej Kase (1 Way Contract) $2,900,000 (2)
Ryan Reaves (1 Way Contract) $2,800,000 (3)
-1 Way Contract Salary Cap : $1,725,000
Carson Soucy $2,750,000 (3)
Valeri Nichushkin (1 Way Contract) $2,500,000 (2)
Jarred Tinordi $2,200,000 (4)
Ross Johnston (1 Way Contract) $1,710,000 (3)
-1 Way Contract Salary Cap : $635,000
Jason Dickinson (1 Way Contract) $1,500,000 (5)
Brendan Perlini $1,400,000 (2)
Riley Stillman (1 Way Contract) $1,350,000 (2)
Julien Gauthier $1,170,000 (2)
Chad Krys (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Adam Scheel (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Beck Warm (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
James Neal (1 Way Contract) $900,000 (2)
Martin Jones $800,000 (1)
Travis Boyd (1 Way Contract) $770,000 (3)
Cooper Marody (1 Way Contract) $750,000 (4)
Ryan Poehling $750,000 (4)
Andrew Poturalski $750,000 (2)
Total Pro Players31
Salary Commitment
Year 2032 : $102,950,000
Year 2033 : $100,225,000
Year 2034 : $66,975,000
Year 2035 : $40,900,000
Salary Average Commitment
Year 2032 : $31,337,500
Year 2033 : $30,637,500
Year 2034 : $21,700,000
Year 2035 : $13,875,000
Salary Cap with 1 Way Contract
Year 2032 : $95,875,000
Year 2033 : $95,075,000
Year 2034 : $60,980,000
Year 2035 : $39,450,000

Farm Players Salaries

Lias Andersson $133,957 (2)
Nick DeSimone $100,000 (4)
Evan Bouchard $95,000 (2)
Cole Fraser $90,750 (4)
Roby Jarventie $88,125 (3)
Serron Noel $88,125 (3)
Nicolas Beaudin $87,500 (2)
Jakub Skarek $85,000 (4)
Ty Emberson $83,750 (3)
Jimmy Huntington $81,000 (2)
Isaac Ratcliffe $81,000 (2)
Jake Elmer $81,000 (2)
Parker Kelly $75,000 (2)
Nicholas Merkley $75,000 (2)
Joshua Jacobs $75,000 (2)
Joseph Blandisi $70,000 (2)
Total Farm Players16
Salary Commitment
Year 2032 : $1,390,207
Year 2033 : $1,345,707
Year 2034 : $491,250
Year 2035 : $231,250
Salary Average Commitment
Year 2032 : $1,192,500
Year 2033 : $1,192,500
Year 2034 : $492,500
Year 2035 : $232,500

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - $120 - 4,474 - 63.91%
Level 2: 6000 - $80 - 3,886 - 64.77%
Level 3: 2500 - $55 - 1,650 - 66.00%
Level 4: 4500 - $35 - 3,025 - 67.23%
Luxury : 1500 - $200 - 1,066 - 71.09%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,934 - 96.70%
Farm Level 2: 1000 - $15 - 972 - 97.18%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %14,102 - 65.59%
Average Income per Game$1,873,966
Year to Date Revenue$76,832,592
Farm
Home Games Left0
Average Attendance - %2,906 - 96.86%
Average Income per Game$82,269
Year to Date Revenue$3,373,035

Expense

Pro Players Total Salaries$99,886,000
Farm Players Total Salaries$1,579,830
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$95,044,429
Farm Year To Date Expenses$3,694,797
Pro Salary Cap To Date$87,314,232
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$639,043
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$26,715
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$95,380,000
Estimate Under Maximum Salary Cap of $96,170,000$790,000
Estimate Over Minimum Salary Cap of $60,500,000 $34,880,000
Current Bank Account$13,645,790
Projected Bank Account$13,645,790

Pro Players Salaries

Carey Price $10,500,000 (1)
Steven Stamkos (1 Way Contract) $9,000,000 (5)
Shea Weber (1 Way Contract) $9,000,000 (1)
Blake Wheeler $8,250,000 (2)
Torey Krug $7,800,000 (3)
Evander Kane (1 Way Contract) $7,000,000 (4)
Jonathan Marchessault (1 Way Contract) $6,000,000 (3)
Mats Zuccarello $6,000,000 (2)
J.T. Miller (1 Way Contract) $5,250,000 (2)
Brian Dumoulin $4,200,000 (3)
Devon Toews (1 Way Contract) $4,100,000 (4)
David Perron (1 Way Contract) $4,000,000 (3)
Bryan Rust (1 Way Contract) $3,500,000 (4)
Zdeno Chara $2,650,000 (2)
Ryan Murray (1 Way Contract) $2,000,000 (1)
Brian Boyle (1 Way Contract) $2,000,000 (2)
Jesse Puljujarvi (1 Way Contract) $1,175,000 (2)
-1 Way Contract Salary Cap : $100,000
Jonathan Aspirot (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Dereck Baribeau (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Jay Beagle (1 Way Contract) $900,000 (4)
Karel Vejmelka (1 Way Contract) $855,000 (6)
Derick Brassard $825,000 (1)
Sven Baertschi (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Gavin Bayreuther (1 Way Contract) $781,000 (2)
-1 Way Contract Salary Cap : $0
Trevor Lewis $750,000 (1)
Andy Greene $700,000 (1)
Total Pro Players26
Salary Commitment
Year 2032 : $99,886,000
Year 2033 : $79,325,000
Year 2034 : $50,600,000
Year 2035 : $28,850,000
Salary Average Commitment
Year 2032 : $55,193,750
Year 2033 : $40,193,750
Year 2034 : $30,318,750
Year 2035 : $12,318,750
Salary Cap with 1 Way Contract
Year 2032 : $95,380,000
Year 2033 : $71,605,000
Year 2034 : $47,355,000
Year 2035 : $25,355,000

Farm Players Salaries

Guillaume Brisebois $100,000 (1)
Ty Lewis $100,000 (1)
Anthony Greco $100,000 (1)
Marcus Vela $100,000 (1)
Trevor Carrick $96,800 (1)
Quinton Byfield $92,500 (3)
Sean Day $92,500 (2)
Alan Quine $90,750 (1)
Brad Morrison $89,943 (1)
Ryan Fitzgerald $87,313 (1)
Pierre-Olivier Joseph $86,400 (2)
David Cotton $85,875 (1)
Eetu Makiniemi $79,375 (2)
Mason Millman $79,375 (3)
Luke Martin $77,000 (1)
Matt Filipe $77,000 (1)
Alexandre Fortin (Out of Payroll) $77,000 (1)
Chase De Leo $75,000 (1)
Justin Almeida $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2032 : $1,656,831
Year 2033 : $430,150
Year 2034 : $171,875
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,407,500
Year 2033 : $427,500
Year 2034 : $171,875
Year 2035 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $95 - 5,443 - 77.75%
Level 2: 6000 - $65 - 4,544 - 75.73%
Level 3: 2500 - $45 - 1,917 - 76.67%
Level 4: 4500 - $25 - 4,273 - 94.95%
Luxury : 1500 - $175 - 1,158 - 77.20%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $37 - 1,556 - 77.80%
Farm Level 2: 1000 - $20 - 692 - 69.21%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,334 - 80.62%
Average Income per Game$1,800,098
Year to Date Revenue$73,804,007
Farm
Home Games Left0
Average Attendance - %2,248 - 74.94%
Average Income per Game$71,418
Year to Date Revenue$2,928,120

Expense

Pro Players Total Salaries$71,965,000
Farm Players Total Salaries$1,837,125
Coaches Total Salaries$12,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,193,186
Farm Year To Date Expenses$7,643,542
Pro Salary Cap To Date$75,385,741
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$484,255
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$58,486
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$68,965,000
Estimate Under Maximum Salary Cap of $96,170,000$27,205,000
Estimate Over Minimum Salary Cap of $60,500,000 $8,465,000
Current Bank Account$40,119,995
Projected Bank Account$40,119,995

Pro Players Salaries

Brent Burns (1 Way Contract) $9,690,000 (4)
Vladimir Tarasenko $7,500,000 (3)
Zach Hyman $5,000,000 (5)
Rasmus Andersson (1 Way Contract) $4,550,000 (4)
Mikko Koskinen $4,500,000 (1)
Christian Dvorak (1 Way Contract) $4,450,000 (2)
Erik Johnson (1 Way Contract) $4,350,000 (4)
Rickard Rakell (1 Way Contract) $4,000,000 (4)
Alexandre Carrier (1 Way Contract) $3,900,000 (5)
Kyle Palmieri (1 Way Contract) $3,600,000 (5)
Jake McCabe (1 Way Contract) $2,850,000 (4)
Michal Kempny (1 Way Contract) $2,500,000 (2)
Nick Holden (Out of Payroll) $2,500,000 (3)
Tucker Poolman $2,500,000 (4)
Adin Hill (1 Way Contract) $2,175,000 (2)
Nick Ritchie (1 Way Contract) $1,700,000 (1)
Derek Grant (1 Way Contract) $1,200,000 (4)
Vitek Vanecek (1 Way Contract) $1,000,000 (4)
Nick Suzuki (1 Way Contract) $1,000,000 (5)
Nolan Patrick (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Michael McLeod (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Yakov Trenin (1 Way Contract) $1,000,000 (2)
Libor Hajek (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Erik Gustafsson (1 Way Contract) $800,000 (2)
Tyler Ennis (1 Way Contract) $700,000 (2)
Dylan Strome (1 Way Contract) $0 (0)
Total Pro Players26
Salary Commitment
Year 2032 : $74,465,000
Year 2033 : $76,925,000
Year 2034 : $63,300,000
Year 2035 : $53,300,000
Salary Average Commitment
Year 2032 : $29,291,072
Year 2033 : $26,741,072
Year 2034 : $19,847,322
Year 2035 : $18,597,322
Salary Cap with 1 Way Contract
Year 2032 : $71,465,000
Year 2033 : $65,265,000
Year 2034 : $53,640,000
Year 2035 : $43,640,000

Farm Players Salaries

Kyle Keyser $100,000 (3)
German Rubtsov $100,000 (3)
Gabriel Bourque $100,000 (2)
Cam Lee $100,000 (4)
Brett Lernout $100,000 (2)
Anthony Richard $100,000 (3)
Danick Martel $100,000 (3)
Graham Knott $97,500 (3)
Victor Soderstrom $92,500 (2)
Pavel Gogolev $92,500 (3)
Urho Vaakanainen $92,500 (3)
Martin Kaut $92,500 (2)
Morgan Geekie $92,125 (1)
Tyler Parsons $88,125 (2)
Mattias Samuelsson $88,125 (3)
Alexander Volkov $88,125 (1)
MacKenzie Entwistle $83,750 (2)
Xavier Ouellet $80,000 (1)
Mason Shaw $79,375 (2)
Adam Raska $70,000 (3)
Total Farm Players20
Salary Commitment
Year 2032 : $1,837,125
Year 2033 : $1,603,250
Year 2034 : $950,625
Year 2035 : $100,000
Salary Average Commitment
Year 2032 : $1,630,000
Year 2033 : $1,393,125
Year 2034 : $827,500
Year 2035 : $92,500

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 6,640 - 94.86%
Level 2: 6000 - $50 - 5,742 - 95.70%
Level 3: 2500 - $30 - 2,462 - 98.47%
Level 4: 4500 - $20 - 4,383 - 97.39%
Luxury : 1500 - $150 - 1,409 - 93.92%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,955 - 97.74%
Farm Level 2: 1000 - $10 - 995 - 99.47%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %20,636 - 95.98%
Average Income per Game$1,853,952
Year to Date Revenue$76,012,028
Farm
Home Games Left0
Average Attendance - %2,950 - 98.32%
Average Income per Game$58,819
Year to Date Revenue$2,411,565

Expense

Pro Players Total Salaries$78,768,333
Farm Players Total Salaries$1,002,875
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,722,156
Farm Year To Date Expenses$4,252,339
Pro Salary Cap To Date$75,858,839
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$526,511
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$29,872
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,693,332
Estimate Under Maximum Salary Cap of $96,170,000$20,476,668
Estimate Over Minimum Salary Cap of $60,500,000 $15,193,332
Current Bank Account$8,582,006
Projected Bank Account$8,582,006

Pro Players Salaries

Mike Hoffman (1 Way Contract) $8,000,000 (3)
Patric Hornqvist (1 Way Contract) $6,500,000 (4)
Joe Pavelski (1 Way Contract) $6,500,000 (2)
Calvin de Haan (1 Way Contract) $6,100,000 (4)
Tyler Bozak (1 Way Contract) $5,000,000 (4)
Filip Hronek (1 Way Contract) $4,400,000 (3)
Nick Foligno (1 Way Contract) $4,100,000 (4)
Thomas Greiss (1 Way Contract) $4,000,000 (1)
Paul Stastny (1 Way Contract) $3,750,000 (4)
Brayden McNabb (1 Way Contract) $3,750,000 (4)
Will Butcher $3,733,333 (1)
Mackenzie Blackwood (1 Way Contract) $2,800,000 (1)
Dante Fabbro (1 Way Contract) $2,400,000 (2)
Dillon Dube (1 Way Contract) $2,300,000 (3)
-1 Way Contract Salary Cap : $1,225,000
Kyle Okposo (1 Way Contract) $2,200,000 (4)
Cal Clutterbuck (1 Way Contract) $2,000,000 (2)
Adam Gaudette (1 Way Contract) $1,250,000 (2)
Vladimir Tkachev (1 Way Contract) $1,250,000 (3)
Joonas Korpisalo (1 Way Contract) $1,100,000 (4)
Madison Bowey (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Collin Delia (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Kaapo Kahkonen (1 Way Contract) $1,000,000 (1)
Nicolas Roy $1,000,000 (2)
Gustav Lindstrom $985,000 (2)
Timothy Liljegren $925,000 (2)
Lucas Raymond $925,000 (3)
Nate Thompson $800,000 (1)
Total Pro Players27
Salary Commitment
Year 2032 : $78,768,333
Year 2033 : $65,435,000
Year 2034 : $49,375,000
Year 2035 : $32,500,000
Salary Average Commitment
Year 2032 : $38,516,965
Year 2033 : $34,316,965
Year 2034 : $20,985,715
Year 2035 : $9,510,715
Salary Cap with 1 Way Contract
Year 2032 : $75,693,336
Year 2033 : $63,360,000
Year 2034 : $48,300,000
Year 2035 : $32,500,000

Farm Players Salaries

Mitchell Vande Sompel $100,000 (1)
Brett Howden $100,000 (2)
Cam Dineen $100,000 (1)
Rem Pitlick $93,000 (3)
Blade Jenkins $92,500 (3)
Rhett Gardner $92,500 (3)
Mackenzie MacEachern $92,500 (2)
Stefan Noesen $90,000 (3)
Ty Ronning $88,000 (1)
Ethan Keppen $79,375 (2)
Troy Grosenick $75,000 (1)
Total Farm Players11
Salary Commitment
Year 2032 : $1,002,875
Year 2033 : $724,375
Year 2034 : $402,500
Year 2035 : $0
Salary Average Commitment
Year 2032 : $809,375
Year 2033 : $544,375
Year 2034 : $325,625
Year 2035 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $96,170,000
Available Cap Space

Over Minimum of
$60,500,000

Farm Salary Cap

Under Maximum of
$10,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $138,421,554 $84,392,916 $11,777,084 $23,892,916 $1,340,078 $8,659,922 261541
Arizona Coyotes $81,341,387 $94,128,336 $2,041,664 $33,628,336 $1,489,650 $8,510,350 291645
Boston Bruins $89,403,197 $87,993,000 $8,177,000 $27,493,000 $1,978,125 $8,021,875 242549
Buffalo Sabres $41,467,353 $76,143,640 $20,026,360 $15,643,640 $2,017,197 $7,982,803 242347
Calgary Flames $90,713,050 $88,350,662 $7,819,338 $27,850,662 $1,391,542 $8,608,458 291746
Carolina Hurricanes $105,169,016 $66,825,000 $29,345,000 $6,325,000 $1,578,870 $8,421,130 271946
Chicago Blackhawks $59,550,478 $78,476,250 $17,693,750 $17,976,250 $2,751,738 $7,248,262 252348
Colorado Avalanche $136,768,246 $87,586,704 $8,583,296 $27,086,704 $1,584,900 $8,415,100 241842
Columbus Blue Jackets $70,320,510 $82,215,000 $13,955,000 $21,715,000 $2,213,000 $7,787,000 232346
Dallas Stars $128,353,351 $67,400,000 $28,770,000 $6,900,000 $2,390,625 $7,609,375 232952
Detroit Red Wings $123,350,491 $65,566,668 $30,603,332 $5,066,668 $1,586,425 $8,413,575 281947
Edmonton Oilers $175,492,498 $82,496,250 $13,673,750 $21,996,250 $1,776,018 $8,223,982 232043
Florida Panthers $58,157,699 $77,827,942 $18,342,058 $17,327,942 $1,267,875 $8,732,125 291443
Los Angeles Kings $29,562,285 $82,625,000 $13,545,000 $22,125,000 $1,701,984 $8,298,016 241943
Minnesota Wild $46,478,651 $66,070,036 $30,099,964 $5,570,036 $1,748,643 $8,251,357 281947
Montreal Canadiens $95,212,117 $80,715,000 $15,455,000 $20,215,000 $1,987,750 $8,012,250 242347
Nashville Predators $51,478,601 $82,093,504 $14,076,496 $21,593,504 $1,661,875 $8,338,125 242145
New Jersey Devils $129,998,333 $67,069,656 $29,100,344 $6,569,656 $1,623,166 $8,376,834 282048
New York Islanders $114,712,542 $81,994,000 $14,176,000 $21,494,000 $1,124,683 $8,875,317 231235
New York Rangers $152,337,937 $87,060,000 $9,110,000 $26,560,000 $2,149,842 $7,850,158 272451
Ottawa Senators $97,493,172 $78,268,750 $17,901,250 $17,768,750 $1,452,375 $8,547,625 261945
Philadelphia Flyers $68,637,220 $72,166,664 $24,003,336 $11,666,664 $1,654,992 $8,345,008 291948
Pittsburgh Penguins $154,511,891 $90,225,000 $5,945,000 $29,725,000 $1,702,500 $8,297,500 272148
San Jose Sharks $61,091,254 $70,363,250 $25,806,750 $9,863,250 $2,356,375 $7,643,625 222446
St. Louis Blues $142,466,157 $87,124,107 $9,045,893 $26,624,107 $1,508,462 $8,491,538 241842
Tampa Bay Lightning $168,050,143 $68,502,832 $27,667,168 $8,002,832 $1,395,244 $8,604,756 341650
Toronto Maple Leafs $38,875,748 $95,875,000 $295,000 $35,375,000 $1,390,207 $8,609,793 311647
Vancouver Canucks $13,645,790 $95,380,000 $790,000 $34,880,000 $1,579,830 $8,420,170 261945
Washington Capitals $40,119,995 $68,965,000 $27,205,000 $8,465,000 $1,837,125 $8,162,875 262046
Winnipeg Jets $8,582,006 $75,693,332 $20,476,668 $15,193,332 $1,002,875 $8,997,125 271138