Team FinanceLast Update - March 26, 2023 at 19:06
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 - 5,261 - 75.15%
Level 2: 6000 - $60 - 5,675 - 94.58%
Level 3: 2500 - $35 - 2,458 - 98.31%
Level 4: 4500 - $25 - 4,403 - 97.84%
Luxury : 1500 - $200 - 1,034 - 68.93%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,866 - 93.30%
Farm Level 2: 1000 - $15 - 949 - 94.89%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,830 - 87.58%
Average Income per Game$1,891,494
Year to Date Revenue$15,131,948
Farm
Home Games Left34
Average Attendance - %2,815 - 93.83%
Average Income per Game$79,543
Year to Date Revenue$556,800

Expense

Pro Players Total Salaries$89,200,833
Farm Players Total Salaries$1,498,637
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,092,666
Farm Year To Date Expenses$484,080
Pro Salary Cap To Date$17,304,838
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,419,286
Farm Estimated Season Revenue$2,704,457
Pro Remaining Season Days112
Pro Expenses Per Days$680,006
Pro Estimated Expenses$76,160,672
Farm Remaining Season Days116
Farm Expenses Per Days$17,352
Farm Estimated Expenses$2,012,832
Estimated Season Expenses$78,173,504
Season Salary Cap$86,261,664
Estimate Under Maximum Salary Cap of $90,640,000$4,378,336
Estimate Over Minimum Salary Cap of $61,000,000 $25,261,664
Current Bank Account$177,512,695
Projected Bank Account$164,462,934

Pro Players Salaries

Logan Couture (1 Way Contract) $9,100,000 (3)
Victor Hedman $7,875,000 (5)
Patrice Bergeron (1 Way Contract) $6,875,000 (3)
Adam Henrique (1 Way Contract) $5,900,000 (2)
Jake Muzzin (1 Way Contract) $5,625,000 (3)
Mikael Backlund $5,350,000 (2)
Ondrej Palat (1 Way Contract) $5,300,000 (2)
Shea Theodore $5,200,000 (5)
Linus Ullmark (Out of Payroll) $5,000,000 (4)
Ryan Strome (1 Way Contract) $4,500,000 (1)
Marcus Pettersson $4,025,000 (2)
Jani Hakanpaa $3,420,000 (3)
Ryan Graves $3,166,667 (2)
Anthony Duclair (1 Way Contract) $3,000,000 (2)
Jon Merrill (1 Way Contract) $2,550,000 (4)
Pavel Zacha (1 Way Contract) $2,250,000 (2)
Ben Hutton (1 Way Contract) $2,100,000 (4)
-1 Way Contract Salary Cap : $1,025,000
Conor Sheary (1 Way Contract) $1,500,000 (1)
Curtis Lazar (1 Way Contract) $1,000,000 (3)
Ville Husso $1,000,000 (1)
Mark Friedman $1,000,000 (2)
Ryan McLeod (1 Way Contract) $970,000 (2)
-1 Way Contract Salary Cap : $0
Kieffer Bellows (1 Way Contract) $894,166 (2)
-1 Way Contract Salary Cap : $0
Kevin Rooney (1 Way Contract) $850,000 (5)
Noah Juulsen $750,000 (1)
Total Pro Players25
Salary Commitment
Year 2033 : $89,200,833
Year 2034 : $81,450,833
Year 2035 : $49,595,000
Year 2036 : $23,575,000
Salary Average Commitment
Year 2033 : $36,447,143
Year 2034 : $33,528,393
Year 2035 : $21,140,000
Year 2036 : $7,675,000
Salary Cap with 1 Way Contract
Year 2033 : $86,261,664
Year 2034 : $78,511,664
Year 2035 : $48,520,000
Year 2036 : $22,500,000

Farm Players Salaries

Cameron Morrison $100,000 (2)
Tyler Inamoto $100,000 (4)
Filip Gustavsson $100,000 (4)
Tim Gettinger $99,825 (2)
Kole Lind $96,938 (2)
Joe Veleno $92,500 (3)
Samuel Poulin $92,500 (2)
Samuel Poulin $92,500 (1)
Xavier Bourgault $92,500 (3)
Croix Evingson $92,500 (1)
Dennis Cholowski $90,000 (1)
Stuart Skinner $83,750 (1)
Bokondji Imama $75,000 (1)
Frederic Allard $75,000 (4)
Anthony Bitetto $75,000 (3)
Benton Maass $70,625 (1)
Jeremy McKenna $70,000 (2)
Total Farm Players17
Salary Commitment
Year 2033 : $1,498,637
Year 2034 : $994,262
Year 2035 : $535,000
Year 2036 : $275,000
Salary Average Commitment
Year 2033 : $1,290,000
Year 2034 : $855,625
Year 2035 : $465,000
Year 2036 : $210,000

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullet Arena
Level 1: 7000 - $90 - 6,683 - 95.48%
Level 2: 6000 - $65 - 4,851 - 80.86%
Level 3: 2500 - $50 - 1,752 - 70.09%
Level 4: 4500 - $30 - 3,487 - 77.49%
Luxury : 1500 - $175 - 1,229 - 81.96%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,942 - 97.09%
Farm Level 2: 1000 - $15 - 950 - 95.04%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,003 - 83.74%
Average Income per Game$1,973,052
Year to Date Revenue$15,784,419
Farm
Home Games Left33
Average Attendance - %2,892 - 96.41%
Average Income per Game$62,803
Year to Date Revenue$502,420

Expense

Pro Players Total Salaries$90,627,083
Farm Players Total Salaries$735,458
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,320,783
Farm Year To Date Expenses$369,526
Pro Salary Cap To Date$14,923,310
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,110,728
Farm Estimated Season Revenue$2,072,482
Pro Remaining Season Days112
Pro Expenses Per Days$693,765
Pro Estimated Expenses$77,701,680
Farm Remaining Season Days116
Farm Expenses Per Days$12,052
Farm Estimated Expenses$1,398,032
Estimated Season Expenses$79,099,712
Season Salary Cap$79,080,832
Estimate Under Maximum Salary Cap of $90,640,000$11,559,168
Estimate Over Minimum Salary Cap of $61,000,000 $18,080,832
Current Bank Account$118,045,305
Projected Bank Account$106,128,803

Pro Players Salaries

Evgeni Malkin $10,000,000 (1)
Tomas Hertl (1 Way Contract) $8,137,500 (5)
William Nylander $7,000,000 (2)
Frederik Andersen (1 Way Contract) $6,000,000 (5)
Tyler Myers (1 Way Contract) $6,000,000 (1)
Jonathan Huberdeau (1 Way Contract) $5,900,000 (1)
Marco Scandella (1 Way Contract) $4,500,000 (3)
Alex Killorn $4,450,000 (1)
Joonas Donskoi (1 Way Contract) $3,900,000 (1)
Erik Gudbranson (1 Way Contract) $3,400,000 (1)
Nick Leddy (1 Way Contract) $3,333,333 (3)
Chandler Stephenson (1 Way Contract) $2,750,000 (2)
Luke Schenn (1 Way Contract) $2,250,000 (5)
James Reimer (1 Way Contract) $2,250,000 (1)
Corey Perry (1 Way Contract) $1,750,000 (4)
Pierre-Edouard Bellemare (1 Way Contract) $1,350,000 (4)
Garnet Hathaway (1 Way Contract) $1,010,000 (3)
Dysin Mayo (1 Way Contract) $1,000,000 (6)
Slater Koekkoek (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Marcus Bjork (1 Way Contract) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
Joshua Norris (1 Way Contract) $925,000 (6)
Otto Leskinen (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Tanner Jeannot (1 Way Contract) $925,000 (2)
Andrew Nielsen (1 Way Contract) $921,250 (2)
-1 Way Contract Salary Cap : $0
Wayne Simmonds (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $0
Greg McKegg (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Andy Andreoff (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Jordan Gross (1 Way Contract) $800,000 (4)
Mike Vecchione (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Cory Schneider (1 Way Contract) $750,000 (3)
-1 Way Contract Salary Cap : $0
Trevor Lewis (1 Way Contract) $750,000 (2)
Zac Dalpe (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Phil DiGiuseppe (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
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
John Moore $700,000 (2)
Linus Weissbach (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players37
Salary Commitment
Year 2033 : $90,627,083
Year 2034 : $58,785,833
Year 2035 : $39,743,333
Year 2036 : $30,150,000
Salary Average Commitment
Year 2033 : $53,693,333
Year 2034 : $29,693,333
Year 2035 : $18,968,333
Year 2036 : $9,375,000
Salary Cap with 1 Way Contract
Year 2033 : $79,080,832
Year 2034 : $43,180,832
Year 2035 : $31,055,832
Year 2036 : $22,212,500

Farm Players Salaries

Ken Appleby $100,000 (4)
Leon Gawanke $100,000 (2)
Tyler Tucker $87,500 (3)
Ryan McGregor $80,333 (2)
Brett McKenzie $77,000 (2)
Liam Hawel $75,000 (2)
Cedric Pare $75,000 (2)
Nils Aman $70,625 (2)
Shane Starrett (Out of Payroll) $70,000 (1)
Maxence Guenette $70,000 (2)
Total Farm Players10
Salary Commitment
Year 2033 : $805,458
Year 2034 : $669,708
Year 2035 : $163,750
Year 2036 : $76,250
Salary Average Commitment
Year 2033 : $705,625
Year 2034 : $635,625
Year 2035 : $140,000
Year 2036 : $70,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - $150 - 3,495 - 49.93%
Level 2: 6000 - $110 - 2,691 - 44.85%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,008 - 67.21%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,138 - 56.90%
Farm Level 2: 1000 - $30 - 448 - 44.77%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %9,994 - 46.49%
Average Income per Game$1,913,058
Year to Date Revenue$13,391,405
Farm
Home Games Left34
Average Attendance - %1,586 - 52.86%
Average Income per Game$70,331
Year to Date Revenue$492,320

Expense

Pro Players Total Salaries$85,553,000
Farm Players Total Salaries$1,566,875
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,362,704
Farm Year To Date Expenses$424,306
Pro Salary Cap To Date$16,562,715
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,043,967
Farm Estimated Season Revenue$2,391,269
Pro Remaining Season Days112
Pro Expenses Per Days$639,664
Pro Estimated Expenses$71,642,368
Farm Remaining Season Days116
Farm Expenses Per Days$15,048
Farm Estimated Expenses$1,745,568
Estimated Season Expenses$73,387,936
Season Salary Cap$85,553,000
Estimate Under Maximum Salary Cap of $90,640,000$5,087,000
Estimate Over Minimum Salary Cap of $61,000,000 $24,553,000
Current Bank Account$171,700,961
Projected Bank Account$165,748,261

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,000,000 (5)
Mitch Marner (1 Way Contract) $10,903,000 (5)
Jacob Trouba (1 Way Contract) $8,000,000 (4)
Morgan Rielly (1 Way Contract) $7,500,000 (4)
Aaron Ekblad $7,500,000 (6)
Bo Horvat (1 Way Contract) $5,500,000 (3)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (5)
Thatcher Demko (1 Way Contract) $5,000,000 (4)
Boone Jenner (1 Way Contract) $4,250,000 (2)
Connor Brown (1 Way Contract) $3,600,000 (1)
Craig Smith (1 Way Contract) $3,300,000 (2)
Nick Jensen $2,500,000 (1)
Martin Jones $2,500,000 (4)
Marc Staal (1 Way Contract) $1,750,000 (3)
David Krejci (1 Way Contract) $1,500,000 (1)
Derick Brassard (1 Way Contract) $1,200,000 (3)
Matt Benning (1 Way Contract) $1,000,000 (1)
Tim Stutzle $925,000 (2)
Colin Blackwell (1 Way Contract) $900,000 (4)
Chad Ruhwedel $800,000 (1)
Pat Maroon $800,000 (3)
Total Pro Players21
Salary Commitment
Year 2033 : $85,553,000
Year 2034 : $76,153,000
Year 2035 : $67,678,000
Year 2036 : $58,428,000
Salary Average Commitment
Year 2033 : $30,548,358
Year 2034 : $24,892,108
Year 2035 : $23,099,250
Year 2036 : $18,424,250
Salary Cap with 1 Way Contract
Year 2033 : $85,553,000
Year 2034 : $76,153,000
Year 2035 : $67,678,000
Year 2036 : $58,428,000

Farm Players Salaries

Garret Sparks (Out of Payroll) $100,000 (2)
Devin Cooley (Out of Payroll) $92,500 (3)
Henry Bowlby $92,500 (3)
Joona Luoto $92,500 (3)
Jack Quinn $92,500 (2)
Drew Helleson $88,125 (3)
Blake McLaughlin $83,750 (2)
Maxim Cajkovic $83,750 (2)
Daniil Chechelev $79,375 (2)
Matej Blumel $79,375 (2)
Lucas Feuk $79,375 (3)
Griffin Luce $75,000 (3)
Justin Taylor $75,000 (2)
Jake Wahlin $75,000 (2)
Todd Burgess (Out of Payroll) $75,000 (2)
Luke Stevens $75,000 (2)
Ross Olsson $75,000 (2)
Jake Massie $70,625 (3)
Nolan Kneen $70,000 (3)
Dylan Blujus $70,000 (1)
Justin Hamonic $70,000 (1)
Jack Becker $70,000 (4)
Josh Lammon $70,000 (3)
Total Farm Players23
Salary Commitment
Year 2033 : $1,834,375
Year 2034 : $1,645,750
Year 2035 : $752,000
Year 2036 : $70,000
Salary Average Commitment
Year 2033 : $1,678,750
Year 2034 : $1,538,750
Year 2035 : $728,125
Year 2036 : $70,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 6,432 - 91.88%
Level 2: 6000 - $55 - 5,678 - 94.64%
Level 3: 2500 - $36 - 2,418 - 96.73%
Level 4: 4500 - $21 - 4,368 - 97.08%
Luxury : 1500 - $150 - 1,420 - 94.69%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,851 - 92.54%
Farm Level 2: 1000 - $15 - 971 - 97.14%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20,317 - 94.50%
Average Income per Game$1,911,698
Year to Date Revenue$13,381,886
Farm
Home Games Left33
Average Attendance - %2,822 - 94.08%
Average Income per Game$79,351
Year to Date Revenue$634,810

Expense

Pro Players Total Salaries$88,335,141
Farm Players Total Salaries$1,859,471
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,852,530
Farm Year To Date Expenses$559,023
Pro Salary Cap To Date$17,099,945
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,997,732
Farm Estimated Season Revenue$2,618,591
Pro Remaining Season Days112
Pro Expenses Per Days$645,251
Pro Estimated Expenses$72,268,112
Farm Remaining Season Days116
Farm Expenses Per Days$19,857
Farm Estimated Expenses$2,303,412
Estimated Season Expenses$74,571,524
Season Salary Cap$85,772,640
Estimate Under Maximum Salary Cap of $90,640,000$4,867,360
Estimate Over Minimum Salary Cap of $61,000,000 $24,772,640
Current Bank Account$77,176,176
Projected Bank Account$70,220,975

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (5)
Charlie McAvoy (1 Way Contract) $9,500,000 (5)
Pavel Buchnevich (1 Way Contract) $8,118,641 (4)
Nazem Kadri (1 Way Contract) $7,000,000 (5)
Ryan Suter (1 Way Contract) $6,900,000 (3)
Evgeny Dadonov $5,500,000 (1)
Gustav Nyquist $5,500,000 (2)
Rasmus Ristolainen (1 Way Contract) $5,400,000 (4)
Vincent Trocheck $4,500,000 (3)
Sam Bennett (1 Way Contract) $4,425,000 (3)
Carter Hart (1 Way Contract) $3,979,000 (5)
Pavel Francouz $2,300,000 (2)
Andrew Cogliano (1 Way Contract) $2,250,000 (1)
Mark Borowiecki (1 Way Contract) $2,200,000 (2)
Justin Holl (1 Way Contract) $2,000,000 (2)
Tage Thompson (1 Way Contract) $1,400,000 (2)
Zach Whitecloud (1 Way Contract) $1,300,000 (1)
Brendan Gaunce $925,000 (1)
Vitali Kravtsov (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Morgan Frost (1 Way Contract) $925,000 (3)
Fredrik Karlstrom (1 Way Contract) $837,500 (2)
-1 Way Contract Salary Cap : $0
Alan Quine (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Nicolas Meloche (1 Way Contract) $750,000 (1)
Jake Gardiner (1 Way Contract) $700,000 (2)
Brad Richardson (1 Way Contract) $700,000 (2)
Total Pro Players25
Salary Commitment
Year 2033 : $88,335,141
Year 2034 : $77,472,641
Year 2035 : $60,247,641
Year 2036 : $43,497,641
Salary Average Commitment
Year 2033 : $45,092,750
Year 2034 : $40,630,250
Year 2035 : $27,199,892
Year 2036 : $15,714,177
Salary Cap with 1 Way Contract
Year 2033 : $85,772,640
Year 2034 : $75,047,640
Year 2035 : $60,247,641
Year 2036 : $43,497,641

Farm Players Salaries

Jayce Hawryluk $110,000 (2)
Byron Froese $100,000 (1)
David Drake $97,163 (1)
Jake Kupsky $96,558 (1)
Andrei Altybarmakyan $92,500 (1)
Matt Kiersted $92,500 (1)
Adam Ginning $88,125 (2)
Jonatan Berggren $88,125 (2)
Vladislav Kolyachonok $88,125 (2)
Kaedan Korczak $88,125 (1)
Adam Ruzicka $88,000 (3)
Brian Pinho $85,000 (2)
Hugh McGing $85,000 (2)
Scott Reedy $84,250 (2)
Sasha Mutala $75,000 (1)
Kale Howarth $75,000 (2)
Keith Kinkaid $75,000 (1)
Patrick Holway $71,000 (1)
Joe Vrbetic $70,000 (3)
Tyler Wotherspoon $70,000 (1)
Lawrence Pilut $70,000 (1)
Nick Swaney $70,000 (2)
Total Farm Players22
Salary Commitment
Year 2033 : $1,859,471
Year 2034 : $876,625
Year 2035 : $158,000
Year 2036 : $0
Salary Average Commitment
Year 2033 : $1,634,375
Year 2034 : $829,375
Year 2035 : $140,000
Year 2036 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Saddledome
Level 1: 7000 - $80 - 6,828 - 97.55%
Level 2: 6000 - $55 - 5,888 - 98.14%
Level 3: 2500 - $35 - 2,479 - 99.15%
Level 4: 4500 - $20 - 4,466 - 99.24%
Luxury : 1500 - $130 - 1,482 - 98.80%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,391 - 69.55%
Farm Level 2: 1000 - $20 - 671 - 67.06%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %21,143 - 98.34%
Average Income per Game$1,845,894
Year to Date Revenue$14,767,151
Farm
Home Games Left34
Average Attendance - %2,062 - 68.72%
Average Income per Game$69,051
Year to Date Revenue$483,360

Expense

Pro Players Total Salaries$86,539,416
Farm Players Total Salaries$1,786,918
Coaches Total Salaries$6,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,083,468
Farm Year To Date Expenses$487,403
Pro Salary Cap To Date$16,691,497
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,914,498
Farm Estimated Season Revenue$2,347,749
Pro Remaining Season Days112
Pro Expenses Per Days$660,996
Pro Estimated Expenses$74,031,552
Farm Remaining Season Days116
Farm Expenses Per Days$17,617
Farm Estimated Expenses$2,043,572
Estimated Season Expenses$76,075,124
Season Salary Cap$86,539,416
Estimate Under Maximum Salary Cap of $90,640,000$4,100,584
Estimate Over Minimum Salary Cap of $61,000,000 $25,539,416
Current Bank Account$132,858,982
Projected Bank Account$120,046,105

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,640,250 (2)
Andrei Svechnikov (1 Way Contract) $7,750,000 (4)
Sean Couturier (1 Way Contract) $7,750,000 (5)
Tyler Seguin (1 Way Contract) $7,600,000 (5)
Connor Hellebuyck (1 Way Contract) $6,166,666 (3)
Dylan Larkin (1 Way Contract) $6,100,000 (1)
Jonas Brodin (1 Way Contract) $6,000,000 (5)
Ryan Ellis (1 Way Contract) $6,000,000 (5)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (2)
J.T. Compher (1 Way Contract) $3,500,000 (1)
Jordan Kyrou $2,800,000 (2)
Gustav Forsling (1 Way Contract) $2,666,667 (3)
Alexander Edler $2,500,000 (5)
Ilya Mikheyev (1 Way Contract) $1,645,000 (1)
Lawson Crouse (1 Way Contract) $1,533,333 (1)
Alexandre Texier (1 Way Contract) $1,525,000 (2)
Tyler Motte (1 Way Contract) $1,225,000 (1)
Christian Fischer (1 Way Contract) $1,000,000 (1)
Adam Fox $925,000 (1)
Nicolas Hague $881,250 (1)
Jeremy Lauzon $881,250 (1)
Mathieu Joseph (1 Way Contract) $750,000 (1)
Scott Wedgewood (1 Way Contract) $700,000 (5)
Vince Dunn (1 Way Contract) $0 (0)
Total Pro Players24
Salary Commitment
Year 2033 : $86,539,416
Year 2034 : $68,098,583
Year 2035 : $47,133,333
Year 2036 : $38,300,000
Salary Average Commitment
Year 2033 : $32,325,000
Year 2034 : $23,825,000
Year 2035 : $20,800,000
Year 2036 : $19,350,000
Salary Cap with 1 Way Contract
Year 2033 : $86,539,416
Year 2034 : $68,098,583
Year 2035 : $47,133,333
Year 2036 : $38,300,000

Farm Players Salaries

Jon Gillies $105,000 (1)
Kale Clague $96,938 (1)
Ukko-Pekka Luukkonen $96,938 (1)
Owen Tippett $92,500 (1)
Daniil Tarasov $92,500 (1)
Nils Lundkvist $92,500 (3)
Cole Sillinger $92,500 (3)
Dawson Mercer $92,500 (2)
Felix Sandstrom $92,125 (1)
Oskari Laaksonen $83,750 (1)
Jordan Harris $83,750 (2)
Rourke Chartier $82,500 (1)
Mikhail Maltsev $80,917 (1)
Mikhail Abramov $79,375 (2)
Philipp Kurashev $79,375 (2)
Ivan Prosvetov $79,375 (1)
William Lagesson $79,375 (2)
Noah Cates $75,000 (1)
Michael Eyssimont $70,000 (1)
Jack Studnicka $70,000 (1)
Brandon Bussi $70,000 (5)
Jacob Bryson $0 (0)
Total Farm Players22
Salary Commitment
Year 2033 : $1,786,918
Year 2034 : $669,375
Year 2035 : $255,000
Year 2036 : $70,000
Salary Average Commitment
Year 2033 : $1,519,375
Year 2034 : $540,625
Year 2035 : $140,000
Year 2036 : $70,000

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $80 - 6,786 - 96.95%
Level 2: 6000 - $61 - 5,769 - 96.16%
Level 3: 2500 - $40 - 2,395 - 95.79%
Level 4: 4500 - $25 - 4,420 - 98.22%
Luxury : 1500 - $150 - 1,414 - 94.27%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,941 - 97.03%
Farm Level 2: 1000 - $15 - 977 - 97.65%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20,784 - 96.67%
Average Income per Game$1,956,706
Year to Date Revenue$13,696,939
Farm
Home Games Left33
Average Attendance - %2,917 - 97.24%
Average Income per Game$72,866
Year to Date Revenue$582,930

Expense

Pro Players Total Salaries$69,047,250
Farm Players Total Salaries$1,842,500
Coaches Total Salaries$6,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,896,050
Farm Year To Date Expenses$391,311
Pro Salary Cap To Date$13,481,045
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,527,989
Farm Estimated Season Revenue$2,404,586
Pro Remaining Season Days112
Pro Expenses Per Days$536,052
Pro Estimated Expenses$60,037,824
Farm Remaining Season Days116
Farm Expenses Per Days$13,490
Farm Estimated Expenses$1,564,840
Estimated Season Expenses$61,602,664
Season Salary Cap$67,972,250
Estimate Under Maximum Salary Cap of $90,640,000$22,667,750
Estimate Over Minimum Salary Cap of $61,000,000 $6,972,250
Current Bank Account$146,430,742
Projected Bank Account$153,760,653

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $9,000,000 (4)
Sean Monahan (1 Way Contract) $6,375,000 (4)
Rasmus Dahlin (1 Way Contract) $6,000,000 (2)
Jakob Silfverberg (1 Way Contract) $5,250,000 (2)
Conor Garland (1 Way Contract) $4,950,000 (5)
Brandon Saad (1 Way Contract) $4,500,000 (4)
Barclay Goodrow (1 Way Contract) $3,641,000 (4)
Patrik Nemeth (1 Way Contract) $3,250,000 (3)
Marcus Foligno (1 Way Contract) $3,100,000 (4)
Carson Soucy $2,750,000 (2)
Nick Ritchie (1 Way Contract) $2,500,000 (2)
Vladislav Namestnikov (1 Way Contract) $2,500,000 (2)
Tucker Poolman $2,500,000 (3)
Adam Erne (1 Way Contract) $2,100,000 (3)
Yegor Sharangovich (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $925,000
Haydn Fleury (1 Way Contract) $1,300,000 (5)
Carl Dahlstrom $1,250,000 (3)
Sam Lafferty (1 Way Contract) $1,150,000 (4)
Eric Comrie (Out of Payroll) $1,070,000 (2)
Oliver Kylington (1 Way Contract) $1,000,000 (5)
Pyotr Kochetkov (1 Way Contract) $881,250 (3)
Cooper Marody (1 Way Contract) $800,000 (3)
Brandon Pirri (1 Way Contract) $800,000 (2)
Gemel Smith $750,000 (1)
Bailey Brkin $700,000 (3)
Total Pro Players25
Salary Commitment
Year 2033 : $70,117,250
Year 2034 : $69,848,500
Year 2035 : $46,978,500
Year 2036 : $35,953,500
Salary Average Commitment
Year 2033 : $31,323,216
Year 2034 : $30,673,216
Year 2035 : $23,355,358
Year 2036 : $15,492,858
Salary Cap with 1 Way Contract
Year 2033 : $69,042,250
Year 2034 : $68,292,250
Year 2035 : $46,497,250
Year 2036 : $35,016,000

Farm Players Salaries

Cal Foote $150,000 (2)
Alexei Lipanov $100,000 (3)
Jonas Rondbjerg $100,000 (3)
Felix Robert $95,000 (2)
Yegor Chinakhov $92,500 (2)
Wyatt Kalynuk $92,500 (3)
Kaiden Guhle $92,500 (2)
Martin Pospisil $87,500 (3)
Zach Sawchenko $85,000 (3)
Jack Badini $83,750 (3)
Kim Nousiainen $79,375 (5)
Xavier Bernard $79,375 (3)
Joseph Cecconi $75,000 (3)
Michal Stinil $70,000 (3)
Billy Constantinou $70,000 (2)
Riley McCourt $70,000 (2)
Nikita Pavlychev $70,000 (5)
Donald Busdeker $70,000 (2)
Mason Mannek $70,000 (2)
Sean Josling $70,000 (2)
Jackson Leppard $70,000 (3)
Malte Stromwall $70,000 (3)
Total Farm Players22
Salary Commitment
Year 2033 : $1,842,500
Year 2034 : $1,861,700
Year 2035 : $1,081,700
Year 2036 : $173,000
Salary Average Commitment
Year 2033 : $1,699,375
Year 2034 : $1,699,375
Year 2035 : $1,001,875
Year 2036 : $149,375

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 5,196 - 74.22%
Level 2: 6000 - $60 - 5,613 - 93.55%
Level 3: 2500 - $43 - 2,338 - 93.52%
Level 4: 4500 - $23 - 4,384 - 97.41%
Luxury : 1500 - $160 - 1,397 - 93.11%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,940 - 97.01%
Farm Level 2: 1000 - $15 - 953 - 95.28%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,927 - 88.03%
Average Income per Game$1,908,908
Year to Date Revenue$15,271,267
Farm
Home Games Left33
Average Attendance - %2,893 - 96.43%
Average Income per Game$78,320
Year to Date Revenue$626,556

Expense

Pro Players Total Salaries$85,445,000
Farm Players Total Salaries$1,386,575
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,631,884
Farm Year To Date Expenses$403,006
Pro Salary Cap To Date$17,131,877
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,993,976
Farm Estimated Season Revenue$2,584,544
Pro Remaining Season Days112
Pro Expenses Per Days$628,179
Pro Estimated Expenses$70,356,048
Farm Remaining Season Days116
Farm Expenses Per Days$14,837
Farm Estimated Expenses$1,721,092
Estimated Season Expenses$72,077,140
Season Salary Cap$85,445,000
Estimate Under Maximum Salary Cap of $90,640,000$5,195,000
Estimate Over Minimum Salary Cap of $61,000,000 $24,445,000
Current Bank Account$95,940,911
Projected Bank Account$89,442,291

Pro Players Salaries

Zach Werenski (1 Way Contract) $9,600,000 (5)
Elias Pettersson (1 Way Contract) $7,350,000 (2)
Patrik Laine $6,750,000 (1)
Viktor Arvidsson (1 Way Contract) $6,500,000 (2)
Josh Morrissey (1 Way Contract) $6,250,000 (1)
Jordan Staal (1 Way Contract) $6,000,000 (2)
Nikita Zaitsev (1 Way Contract) $5,900,000 (2)
Tyler Toffoli (1 Way Contract) $5,850,000 (3)
Kevin Labanc (1 Way Contract) $4,725,000 (1)
Alec Martinez $4,050,000 (2)
Mattias Janmark (1 Way Contract) $3,400,000 (4)
Alex Nedeljkovic (1 Way Contract) $3,000,000 (1)
Jordan Martinook (1 Way Contract) $2,500,000 (3)
Riley Sheahan (1 Way Contract) $2,500,000 (2)
Mark Pysyk (1 Way Contract) $2,100,000 (3)
William Carrier (1 Way Contract) $1,850,000 (2)
Matthew Highmore $1,600,000 (4)
Nicolas Aube-Kubel (1 Way Contract) $1,075,000 (1)
Anthony Stolarz (Out of Payroll) $1,000,000 (2)
Jalen Chatfield $1,000,000 (1)
Kevin Lankinen $1,000,000 (1)
Dilllon Heatherington (1 Way Contract) $975,000 (3)
Adam Carlson $745,000 (1)
Joel L'Esperance $725,000 (1)
Total Pro Players24
Salary Commitment
Year 2033 : $86,445,000
Year 2034 : $61,175,000
Year 2035 : $26,025,000
Year 2036 : $14,600,000
Salary Average Commitment
Year 2033 : $34,705,358
Year 2034 : $27,774,108
Year 2035 : $8,050,000
Year 2036 : $2,050,000
Salary Cap with 1 Way Contract
Year 2033 : $86,445,000
Year 2034 : $61,175,000
Year 2035 : $26,025,000
Year 2036 : $14,600,000

Farm Players Salaries

Justin Woods $130,000 (1)
Nolan Valleau $100,000 (1)
Lucas Carlsson $93,700 (3)
Alexis Lafreniere $92,500 (2)
Kent Johnson $92,500 (3)
Ryan Zuhlsdorf $90,750 (1)
David Gustafsson $88,125 (2)
Tanner Kaspick $82,500 (3)
Keaton Thompson $81,500 (3)
Andreas Englund $81,500 (3)
Justin Scott $80,000 (3)
Matteson Iacopelli $78,000 (1)
Greg Meireles $75,500 (3)
Hayden Hodgson $75,000 (1)
Graham McPhee $75,000 (1)
Jeff Kubiak (Out of Payroll) $70,000 (1)
Matt Ustaski $70,000 (1)
Total Farm Players17
Salary Commitment
Year 2033 : $1,456,575
Year 2034 : $767,825
Year 2035 : $587,200
Year 2036 : $0
Salary Average Commitment
Year 2033 : $1,248,125
Year 2034 : $688,125
Year 2035 : $507,500
Year 2036 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7000 - $100 - 5,306 - 75.80%
Level 2: 6000 - $60 - 5,776 - 96.27%
Level 3: 2500 - $35 - 2,470 - 98.80%
Level 4: 4500 - $20 - 4,367 - 97.05%
Luxury : 1500 - $200 - 1,025 - 68.34%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,933 - 96.66%
Farm Level 2: 1000 - $15 - 990 - 98.98%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,945 - 88.11%
Average Income per Game$1,871,460
Year to Date Revenue$14,971,676
Farm
Home Games Left33
Average Attendance - %2,923 - 97.43%
Average Income per Game$82,510
Year to Date Revenue$660,080

Expense

Pro Players Total Salaries$86,476,700
Farm Players Total Salaries$2,200,425
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,193,550
Farm Year To Date Expenses$976,877
Pro Salary Cap To Date$16,993,552
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,758,164
Farm Estimated Season Revenue$2,722,830
Pro Remaining Season Days112
Pro Expenses Per Days$660,548
Pro Estimated Expenses$73,981,376
Farm Remaining Season Days116
Farm Expenses Per Days$36,114
Farm Estimated Expenses$4,189,224
Estimated Season Expenses$78,170,600
Season Salary Cap$86,476,700
Estimate Under Maximum Salary Cap of $90,640,000$4,163,300
Estimate Over Minimum Salary Cap of $61,000,000 $25,476,700
Current Bank Account$182,212,155
Projected Bank Account$168,522,549

Pro Players Salaries

Cale Makar (1 Way Contract) $9,000,000 (4)
Matt Duchene (1 Way Contract) $8,000,000 (1)
John Carlson (1 Way Contract) $8,000,000 (3)
David Pastrnak (1 Way Contract) $6,670,000 (2)
Brock Boeser $6,650,000 (3)
Jacob Markstrom (1 Way Contract) $6,000,000 (3)
Teuvo Teravainen $5,400,000 (2)
Hampus Lindholm $5,250,000 (1)
Pierre-Luc Dubois (1 Way Contract) $5,000,000 (2)
Elias Lindholm (1 Way Contract) $4,850,000 (3)
Damon Severson (1 Way Contract) $4,166,700 (2)
Anthony Beauvillier (1 Way Contract) $4,150,000 (2)
Jake Oettinger (1 Way Contract) $4,000,000 (3)
Teddy Blueger (1 Way Contract) $2,000,000 (1)
Brandon Hagel $1,500,000 (2)
Dmitry Kulikov (1 Way Contract) $1,500,000 (1)
Scott Mayfield (1 Way Contract) $1,450,000 (1)
Frederick Gaudreau $1,200,000 (1)
Matthew Nieto (1 Way Contract) $850,000 (1)
Zach Aston-Reese $840,000 (1)
Total Pro Players20
Salary Commitment
Year 2033 : $86,476,700
Year 2034 : $65,386,700
Year 2035 : $38,500,000
Year 2036 : $9,000,000
Salary Average Commitment
Year 2033 : $16,843,483
Year 2034 : $10,267,858
Year 2035 : $5,000,000
Year 2036 : $925,000
Salary Cap with 1 Way Contract
Year 2033 : $86,476,700
Year 2034 : $65,386,700
Year 2035 : $38,500,000
Year 2036 : $9,000,000

Farm Players Salaries

Mason Jobst $110,000 (1)
Cavan Fitzgerald $100,000 (1)
Steven Kampfer $100,000 (3)
Xavier Ouellet $100,000 (3)
Joseph LaBate $100,000 (2)
Simon Benoit $100,000 (1)
Ben Gleason $100,000 (1)
Brandon Fortunato $100,000 (1)
Mitch Eliot $100,000 (1)
Grant Hutton $100,000 (3)
Nolan Foote $92,500 (1)
Philip Tomasino $92,500 (1)
Pascal Laberge $88,125 (1)
Joseph Woll $83,750 (1)
Cale Fleury $82,500 (1)
Travis Barron $80,000 (1)
Shawn Boudrias $80,000 (1)
Wade Allison $78,500 (2)
Steven Fogarty $76,300 (2)
Tyler Benson $75,000 (1)
Connor Bunnaman $75,000 (1)
Buddy Robinson $75,000 (1)
Tanner Laczynski $70,625 (1)
Peter Thome $70,625 (1)
Charles Williams $70,000 (2)
Total Farm Players25
Salary Commitment
Year 2033 : $2,200,425
Year 2034 : $624,800
Year 2035 : $300,000
Year 2036 : $0
Salary Average Commitment
Year 2033 : $2,053,525
Year 2034 : $584,375
Year 2035 : $242,500
Year 2036 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - $91 - 6,509 - 92.98%
Level 2: 6000 - $57 - 5,614 - 93.56%
Level 3: 2500 - $34 - 2,322 - 92.89%
Level 4: 4500 - $27 - 4,419 - 98.20%
Luxury : 1500 - $167 - 1,270 - 84.63%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,899 - 94.93%
Farm Level 2: 1000 - $15 - 950 - 95.04%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,133 - 93.64%
Average Income per Game$1,984,770
Year to Date Revenue$15,878,156
Farm
Home Games Left34
Average Attendance - %2,849 - 94.97%
Average Income per Game$79,337
Year to Date Revenue$555,358

Expense

Pro Players Total Salaries$75,476,250
Farm Players Total Salaries$2,126,375
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,097,444
Farm Year To Date Expenses$1,114,565
Pro Salary Cap To Date$14,897,448
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,497,394
Farm Estimated Season Revenue$2,697,453
Pro Remaining Season Days112
Pro Expenses Per Days$581,973
Pro Estimated Expenses$65,180,976
Farm Remaining Season Days116
Farm Expenses Per Days$39,072
Farm Estimated Expenses$4,532,352
Estimated Season Expenses$69,713,328
Season Salary Cap$75,476,250
Estimate Under Maximum Salary Cap of $90,640,000$15,163,750
Estimate Over Minimum Salary Cap of $61,000,000 $14,476,250
Current Bank Account$111,321,985
Projected Bank Account$109,803,504

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (2)
Matthew Tkachuk (1 Way Contract) $9,500,000 (5)
Jakub Voracek (1 Way Contract) $8,250,000 (4)
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (3)
John Marino (1 Way Contract) $4,400,000 (4)
Phillip Danault (1 Way Contract) $4,250,000 (3)
Cody Ceci (1 Way Contract) $4,150,000 (1)
Radek Faksa (1 Way Contract) $3,250,000 (3)
Oskar Lindblom (1 Way Contract) $3,000,000 (2)
Erik Cernak (1 Way Contract) $2,950,000 (3)
Vladislav Gavrikov (1 Way Contract) $2,800,000 (3)
Casey Cizikas (1 Way Contract) $2,750,000 (3)
Laurent Brossoit (1 Way Contract) $2,325,000 (1)
Zemgus Girgensons (1 Way Contract) $2,200,000 (1)
Michael Rasmussen $1,550,000 (1)
Nathan Beaulieu (1 Way Contract) $1,250,000 (2)
Brad Hunt $1,100,000 (2)
Barrett Hayton $1,100,000 (1)
Devin Shore (1 Way Contract) $1,000,000 (1)
Jake Bischoff $920,000 (1)
Frank Vatrano (1 Way Contract) $900,000 (3)
Sean Durzi $881,250 (1)
Malcolm Subban (1 Way Contract) $850,000 (2)
Sergei Bobrovsky (1 Way Contract) $700,000 (3)
Total Pro Players24
Salary Commitment
Year 2033 : $75,476,250
Year 2034 : $61,350,000
Year 2035 : $45,150,000
Year 2036 : $22,150,000
Salary Average Commitment
Year 2033 : $25,981,250
Year 2034 : $20,056,250
Year 2035 : $16,256,250
Year 2036 : $9,893,750
Salary Cap with 1 Way Contract
Year 2033 : $75,476,250
Year 2034 : $61,350,000
Year 2035 : $45,150,000
Year 2036 : $22,150,000

Farm Players Salaries

Connor Carrick $150,000 (1)
Garrett Pilon $110,000 (1)
Jonathan Ang $110,000 (1)
Dominic Toninato $110,000 (1)
Shane Bowers $110,000 (1)
Patrick Bajkov $110,000 (1)
Mason McDonald $100,000 (1)
Jake Neighbours $92,500 (3)
Justin Richards $92,500 (1)
Brady Lyle $92,500 (2)
Moritz Seider $92,500 (1)
Hunter Shepard $90,750 (1)
Cal O'Reilly $90,000 (1)
Robin Salo (Out of Payroll) $88,125 (1)
Mike Robinson $83,750 (1)
Miles Gendron $83,750 (1)
Keegan Iverson $83,750 (1)
Collin Adams $80,000 (2)
Clayton Phillips $79,375 (2)
Dakota Mermis $75,000 (2)
Matt Bartkowski $75,000 (1)
Mitch Reinke $75,000 (1)
Ivan Kosorenkov $70,000 (1)
Zach Pochiro $70,000 (1)
Total Farm Players24
Salary Commitment
Year 2033 : $2,214,500
Year 2034 : $419,375
Year 2035 : $92,500
Year 2036 : $0
Salary Average Commitment
Year 2033 : $1,785,893
Year 2034 : $395,000
Year 2035 : $92,500
Year 2036 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 7000 - $80 - 6,879 - 98.27%
Level 2: 6000 - $55 - 5,695 - 94.91%
Level 3: 2500 - $35 - 2,440 - 97.59%
Level 4: 4500 - $20 - 4,412 - 98.03%
Luxury : 1500 - $130 - 1,451 - 96.76%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,417 - 70.84%
Farm Level 2: 1000 - $20 - 693 - 69.26%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,876 - 97.10%
Average Income per Game$1,826,454
Year to Date Revenue$14,611,633
Farm
Home Games Left34
Average Attendance - %2,109 - 70.31%
Average Income per Game$70,520
Year to Date Revenue$493,640

Expense

Pro Players Total Salaries$89,088,000
Farm Players Total Salaries$1,458,800
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,239,397
Farm Year To Date Expenses$380,919
Pro Salary Cap To Date$17,531,782
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,272,986
Farm Estimated Season Revenue$2,397,680
Pro Remaining Season Days112
Pro Expenses Per Days$650,629
Pro Estimated Expenses$72,870,448
Farm Remaining Season Days116
Farm Expenses Per Days$13,603
Farm Estimated Expenses$1,577,948
Estimated Season Expenses$74,448,396
Season Salary Cap$87,550,000
Estimate Under Maximum Salary Cap of $90,640,000$3,090,000
Estimate Over Minimum Salary Cap of $61,000,000 $26,550,000
Current Bank Account$58,948,128
Projected Bank Account$47,170,398

Pro Players Salaries

Roman Josi (1 Way Contract) $9,000,000 (4)
Evgeny Kuznetsov $7,800,000 (1)
Mathew Barzal (1 Way Contract) $7,000,000 (3)
Anders Lee (1 Way Contract) $7,000,000 (2)
Jeff Skinner (1 Way Contract) $7,000,000 (5)
Cam Atkinson (1 Way Contract) $5,875,000 (2)
Jaden Schwartz (1 Way Contract) $5,500,000 (4)
Andrei Kuzmenko (1 Way Contract) $5,500,000 (5)
Alex Goligoski (1 Way Contract) $5,350,000 (2)
Mikael Granlund (1 Way Contract) $5,000,000 (4)
Josh Manson (1 Way Contract) $4,000,000 (5)
Tristan Jarry (1 Way Contract) $3,500,000 (2)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (2)
Colton Sissons $2,850,000 (1)
Michael Del Zotto (1 Way Contract) $2,000,000 (5)
David Kampf $1,500,000 (2)
Thomas Greiss (1 Way Contract) $1,250,000 (3)
Derek Stepan (1 Way Contract) $925,000 (5)
Niko Mikkola $850,000 (2)
Andrew Agozzino (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Robert Hagg (1 Way Contract) $800,000 (2)
Ryan Carpenter (1 Way Contract) $750,000 (4)
Mitchell Stephens (1 Way Contract) $738,000 (2)
-1 Way Contract Salary Cap : $0
Josh Archibald $700,000 (1)
Total Pro Players24
Salary Commitment
Year 2033 : $89,088,000
Year 2034 : $77,738,000
Year 2035 : $48,725,000
Year 2036 : $39,675,000
Salary Average Commitment
Year 2033 : $40,639,286
Year 2034 : $38,314,286
Year 2035 : $27,600,000
Year 2036 : $24,625,000
Salary Cap with 1 Way Contract
Year 2033 : $87,550,000
Year 2034 : $76,200,000
Year 2035 : $47,925,000
Year 2036 : $39,675,000

Farm Players Salaries

Cole Perfetti $92,500 (3)
Paul Cotter $92,500 (3)
Brinson Pasichnuk $92,500 (1)
Jasper Weatherby $84,300 (2)
Fredrik Olofsson $79,375 (1)
Alex Peters $77,000 (1)
Michael McNiven $75,000 (1)
Brandon Duhaime $75,000 (2)
Seth Griffith $75,000 (2)
Matthew Peca $75,000 (1)
Ryan Shea $75,000 (2)
Brandon Saigeon $75,000 (1)
Nathan Clurman $70,625 (1)
Gerald Mayhew $70,000 (1)
Logan Shaw $70,000 (1)
Kristians Rubins $70,000 (1)
Kevin Connauton $70,000 (1)
Justin Danforth $70,000 (1)
Christopher Gibson $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2033 : $1,458,800
Year 2034 : $564,300
Year 2035 : $185,000
Year 2036 : $0
Salary Average Commitment
Year 2033 : $1,410,000
Year 2034 : $555,000
Year 2035 : $171,875
Year 2036 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $70 - 6,848 - 97.83%
Level 2: 6000 - $55 - 5,757 - 95.95%
Level 3: 2500 - $40 - 2,384 - 95.37%
Level 4: 4500 - $25 - 4,218 - 93.72%
Luxury : 1500 - $150 - 1,392 - 92.78%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,983 - 99.16%
Farm Level 2: 1000 - $20 - 673 - 67.34%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,598 - 95.81%
Average Income per Game$1,796,267
Year to Date Revenue$14,370,134
Farm
Home Games Left34
Average Attendance - %2,657 - 88.55%
Average Income per Game$63,047
Year to Date Revenue$441,330

Expense

Pro Players Total Salaries$68,600,000
Farm Players Total Salaries$1,379,208
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,869,131
Farm Year To Date Expenses$696,140
Pro Salary Cap To Date$12,661,983
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,276,803
Farm Estimated Season Revenue$2,143,603
Pro Remaining Season Days112
Pro Expenses Per Days$532,857
Pro Estimated Expenses$59,679,984
Farm Remaining Season Days116
Farm Expenses Per Days$23,467
Farm Estimated Expenses$2,722,172
Estimated Season Expenses$62,402,156
Season Salary Cap$63,850,000
Estimate Under Maximum Salary Cap of $90,640,000$26,790,000
Estimate Over Minimum Salary Cap of $61,000,000 $2,850,000
Current Bank Account$131,142,202
Projected Bank Account$130,160,452

Pro Players Salaries

John Gibson $6,400,000 (4)
Taylor Hall (1 Way Contract) $6,000,000 (4)
Mathew Dumba (1 Way Contract) $6,000,000 (3)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (3)
Esa Lindell (1 Way Contract) $5,800,000 (1)
Seth Jones (1 Way Contract) $5,400,000 (6)
Juuse Saros (1 Way Contract) $5,000,000 (4)
Jamie Oleksiak (1 Way Contract) $4,600,000 (4)
Andreas Athanasiou (1 Way Contract) $3,000,000 (2)
Casey Mittelstadt (1 Way Contract) $2,500,000 (4)
-1 Way Contract Salary Cap : $1,425,000
Ethan Bear (1 Way Contract) $2,000,000 (2)
Sonny Milano (1 Way Contract) $1,700,000 (5)
Brendan Lemieux (1 Way Contract) $1,550,000 (3)
Jacob Larsson $1,250,000 (3)
Darren Helm (Out of Payroll) $1,250,000 (1)
Jordan Greenway (1 Way Contract) $1,250,000 (5)
Kailer Yamamoto (1 Way Contract) $1,175,000 (5)
-1 Way Contract Salary Cap : $100,000
Jesse Puljujarvi (1 Way Contract) $1,175,000 (3)
Jujhar Khaira $975,000 (3)
Jack Hughes $925,000 (3)
Ben Meyers (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Josh Maniscalco (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Caleb Jones (1 Way Contract) $850,000 (3)
Sam Gagner (1 Way Contract) $850,000 (2)
Mason Marchment (1 Way Contract) $800,000 (6)
Brady Keeper (1 Way Contract) $800,000 (3)
Joe Hicketts (1 Way Contract) $750,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players27
Salary Commitment
Year 2033 : $69,850,000
Year 2034 : $76,028,000
Year 2035 : $70,178,000
Year 2036 : $46,500,000
Salary Average Commitment
Year 2033 : $29,040,823
Year 2034 : $27,690,823
Year 2035 : $23,997,323
Year 2036 : $8,967,858
Salary Cap with 1 Way Contract
Year 2033 : $65,100,000
Year 2034 : $58,050,000
Year 2035 : $52,200,000
Year 2036 : $32,675,000

Farm Players Salaries

Gabriel Vilardi $125,000 (2)
Givani Smith $92,500 (3)
Josh Mahura $92,125 (3)
Blake Hillman $90,750 (3)
Jared McIsaac $88,125 (2)
Akil Thomas $88,125 (2)
Keith Petruzzelli $83,750 (2)
Connor Dewar $82,583 (2)
Nathan Walker $75,000 (3)
Remi Poirier $70,625 (3)
Victor Brattstrom $70,625 (3)
Mitchell Hoelscher $70,000 (3)
Jeremy Davies $70,000 (3)
Joseph Garreffa $70,000 (2)
Benjamin Tardif $70,000 (3)
Declan Mcdonnell $70,000 (2)
Jordan Sambrook $70,000 (2)
Total Farm Players17
Salary Commitment
Year 2033 : $1,379,208
Year 2034 : $1,350,708
Year 2035 : $673,125
Year 2036 : $0
Salary Average Commitment
Year 2033 : $1,264,500
Year 2034 : $1,264,500
Year 2035 : $663,125
Year 2036 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $195 - 5,281 - 75.44%
Level 2: 6000 - $150 - 5,717 - 95.28%
Level 3: 2500 - $75 - 2,405 - 96.20%
Level 4: 4500 - $35 - 3,720 - 82.67%
Luxury : 1500 - $350 - 1,136 - 75.70%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $23 - 1,992 - 99.59%
Farm Level 2: 1000 - $15 - 962 - 96.19%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %18,258 - 84.92%
Average Income per Game$1,826,129
Year to Date Revenue$12,782,906
Farm
Home Games Left33
Average Attendance - %2,954 - 98.46%
Average Income per Game$56,796
Year to Date Revenue$454,371

Expense

Pro Players Total Salaries$71,722,675
Farm Players Total Salaries$1,248,062
Coaches Total Salaries$2,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,960,051
Farm Year To Date Expenses$345,161
Pro Salary Cap To Date$15,880,577
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,088,401
Farm Estimated Season Revenue$1,874,280
Pro Remaining Season Days112
Pro Expenses Per Days$526,591
Pro Estimated Expenses$58,978,192
Farm Remaining Season Days116
Farm Expenses Per Days$11,445
Farm Estimated Expenses$1,327,620
Estimated Season Expenses$60,305,812
Season Salary Cap$69,797,676
Estimate Under Maximum Salary Cap of $90,640,000$20,842,324
Estimate Over Minimum Salary Cap of $61,000,000 $8,797,676
Current Bank Account$219,861,687
Projected Bank Account$223,518,556

Pro Players Salaries

Erik Karlsson (Out of Payroll) $11,500,000 (1)
Johnny Gaudreau (1 Way Contract) $9,750,000 (4)
Kirill Kaprizov (1 Way Contract) $9,000,000 (4)
Cam Fowler (1 Way Contract) $6,500,000 (3)
Jordan Binnington $6,000,000 (4)
Max Domi (1 Way Contract) $5,300,000 (3)
Alex Tuch (1 Way Contract) $4,750,000 (6)
Jeff Carter (1 Way Contract) $4,000,000 (1)
Erik Haula (1 Way Contract) $4,000,000 (1)
Tyler Bertuzzi (1 Way Contract) $3,500,000 (2)
Philippe Myers (1 Way Contract) $2,550,000 (2)
Radim Simek (1 Way Contract) $2,250,000 (1)
Robert Bortuzzo (1 Way Contract) $1,750,000 (1)
Anders Bjork (1 Way Contract) $1,600,000 (2)
Markus Nutivaara (1 Way Contract) $1,500,000 (2)
Olli Juolevi $1,240,000 (3)
Sakari Manninen (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Pavol Regenda (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Dylan Holloway $925,000 (2)
Morgan Barron (Out of Payroll) $925,000 (2)
Philip Broberg $925,000 (2)
Joel Daccord $883,300 (3)
Jesse Ylonen $881,250 (3)
Alex Green $873,125 (3)
Oliver Wahlstrom (1 Way Contract) $850,000 (2)
Drake Caggiula (1 Way Contract) $770,000 (3)
Total Pro Players26
Salary Commitment
Year 2033 : $84,147,675
Year 2034 : $57,704,125
Year 2035 : $43,929,125
Year 2036 : $29,500,000
Salary Average Commitment
Year 2033 : $22,034,822
Year 2034 : $16,059,822
Year 2035 : $8,653,572
Year 2036 : $3,028,572
Salary Cap with 1 Way Contract
Year 2033 : $82,222,675
Year 2034 : $58,722,675
Year 2035 : $45,947,675
Year 2036 : $29,500,000

Farm Players Salaries

Jake Walman $100,000 (1)
Joseph Masonius $100,000 (2)
Dylan Wells $99,825 (3)
Alex Turcotte $92,500 (3)
Chase Pearson $87,413 (3)
Oskar Back $83,750 (2)
Adam Wilsby $79,375 (2)
Bryce Misley $79,375 (3)
Riley Sutter $76,300 (2)
Liam Foudy $76,300 (2)
Adam Brooks $76,300 (4)
Sheldon Rempal $76,300 (2)
Jacob Leguerrier $75,000 (2)
Vinny Lettieri $75,000 (2)
Jiri Patera $70,625 (1)
Total Farm Players15
Salary Commitment
Year 2033 : $1,248,063
Year 2034 : $1,054,008
Year 2035 : $411,983
Year 2036 : $76,300
Salary Average Commitment
Year 2033 : $1,138,750
Year 2034 : $984,375
Year 2035 : $364,375
Year 2036 : $70,000

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live
Level 1: 7000 - $99 - 5,473 - 78.19%
Level 2: 6000 - $60 - 5,542 - 92.37%
Level 3: 2500 - $49 - 1,769 - 70.77%
Level 4: 4500 - $26 - 4,291 - 95.36%
Luxury : 1500 - $178 - 1,156 - 77.08%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,438 - 71.90%
Farm Level 2: 1000 - $15 - 988 - 98.80%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,232 - 84.80%
Average Income per Game$1,904,895
Year to Date Revenue$15,239,159
Farm
Home Games Left34
Average Attendance - %2,426 - 80.87%
Average Income per Game$72,340
Year to Date Revenue$506,380

Expense

Pro Players Total Salaries$77,196,690
Farm Players Total Salaries$1,354,001
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,433,178
Farm Year To Date Expenses$1,034,268
Pro Salary Cap To Date$14,097,462
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,861,531
Farm Estimated Season Revenue$2,459,560
Pro Remaining Season Days112
Pro Expenses Per Days$579,976
Pro Estimated Expenses$64,957,312
Farm Remaining Season Days116
Farm Expenses Per Days$37,181
Farm Estimated Expenses$4,312,996
Estimated Season Expenses$69,270,308
Season Salary Cap$69,221,688
Estimate Under Maximum Salary Cap of $90,640,000$21,418,312
Estimate Over Minimum Salary Cap of $61,000,000 $8,221,688
Current Bank Account$109,086,142
Projected Bank Account$105,136,925

Pro Players Salaries

Nico Hischier (1 Way Contract) $7,250,000 (2)
Kyle Connor (1 Way Contract) $7,142,857 (4)
Alex DeBrincat (1 Way Contract) $6,400,000 (3)
Filip Forsberg (1 Way Contract) $6,000,000 (2)
Adam Pelech $5,750,000 (3)
Samuel Girard $5,000,000 (3)
Drake Batherson (1 Way Contract) $4,975,000 (4)
Travis Sanheim $4,600,000 (3)
Brandon Carlo (1 Way Contract) $4,100,000 (5)
Olli Maatta (1 Way Contract) $4,033,333 (3)
Dylan Strome $3,500,000 (1)
Ilya Samsonov $2,000,000 (1)
Juuso Valimaki (1 Way Contract) $1,600,000 (2)
-1 Way Contract Salary Cap : $525,000
Austin Watson $1,500,000 (2)
Austin Wagner (1 Way Contract) $1,133,000 (2)
-1 Way Contract Salary Cap : $58,000
Jeremy Swayman $1,050,000 (1)
Jack Ahcan (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
K'Andre Miller $1,000,000 (1)
Mark Jankowski (1 Way Contract) $1,000,000 (3)
Patrick Khodorenko (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Jake Christiansen (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Joel Teasdale (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Kyle Capobianco $1,000,000 (2)
Brandon Biro (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Michael Amadio (1 Way Contract) $837,500 (3)
Jakub Galvas (1 Way Contract) $825,000 (1)
-1 Way Contract Salary Cap : $0
Laurent Dauphin $800,000 (1)
Dylan McLaughlin $700,000 (1)
Total Pro Players28
Salary Commitment
Year 2033 : $77,196,690
Year 2034 : $64,996,690
Year 2035 : $44,513,690
Year 2036 : $17,217,857
Salary Average Commitment
Year 2033 : $24,368,750
Year 2034 : $15,268,750
Year 2035 : $8,593,750
Year 2036 : $2,975,000
Salary Cap with 1 Way Contract
Year 2033 : $69,221,696
Year 2034 : $60,171,692
Year 2035 : $43,838,692
Year 2036 : $16,217,857

Farm Players Salaries

Henri Jokiharju $250,000 (3)
Isak Rosen $92,500 (3)
Pavel Gogolev $92,500 (2)
Olivier Rodrigue $88,125 (1)
Karson Kuhlman $85,000 (2)
Jonah Gadjovich $78,500 (1)
Olle Eriksson-Ek $77,688 (1)
Jermaine Loewen $77,688 (4)
Trey Fix-Wolansky $77,000 (2)
Joona Koppanen $75,000 (3)
Chaz Reddekopp $75,000 (1)
Carson Meyer $75,000 (2)
Lukas Vejdemo (Out of Payroll) $75,000 (1)
Tristen Nielsen $70,000 (2)
Cole Candella $70,000 (1)
Ryan Lohin $70,000 (2)
Total Farm Players16
Salary Commitment
Year 2033 : $1,429,000
Year 2034 : $964,688
Year 2035 : $495,188
Year 2036 : $77,688
Salary Average Commitment
Year 2033 : $1,211,250
Year 2034 : $772,500
Year 2035 : $307,500
Year 2036 : $70,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 6,750 - 96.42%
Level 2: 6000 - $60 - 5,666 - 94.44%
Level 3: 2500 - $35 - 2,455 - 98.18%
Level 4: 4500 - $20 - 4,429 - 98.41%
Luxury : 1500 - $200 - 1,018 - 67.83%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,376 - 68.79%
Farm Level 2: 1000 - $15 - 959 - 95.87%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,316 - 94.49%
Average Income per Game$1,824,017
Year to Date Revenue$14,592,137
Farm
Home Games Left34
Average Attendance - %2,334 - 77.81%
Average Income per Game$69,409
Year to Date Revenue$485,865

Expense

Pro Players Total Salaries$87,312,500
Farm Players Total Salaries$1,537,237
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,644,833
Farm Year To Date Expenses$493,360
Pro Salary Cap To Date$17,014,833
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,192,565
Farm Estimated Season Revenue$2,359,916
Pro Remaining Season Days112
Pro Expenses Per Days$630,804
Pro Estimated Expenses$70,650,048
Farm Remaining Season Days116
Farm Expenses Per Days$17,620
Farm Estimated Expenses$2,043,920
Estimated Season Expenses$72,693,968
Season Salary Cap$85,162,504
Estimate Under Maximum Salary Cap of $90,640,000$5,477,496
Estimate Over Minimum Salary Cap of $61,000,000 $24,162,504
Current Bank Account$59,870,843
Projected Bank Account$49,729,356

Pro Players Salaries

John Tavares (1 Way Contract) $11,500,000 (3)
Jamie Benn $9,000,000 (1)
Claude Giroux (1 Way Contract) $7,500,000 (5)
Calvin de Haan (1 Way Contract) $6,100,000 (3)
Nate Schmidt (1 Way Contract) $5,950,000 (1)
Mike Matheson (1 Way Contract) $4,900,000 (4)
Tomas Tatar (1 Way Contract) $4,500,000 (2)
Colin Miller $3,900,000 (1)
Tanner Pearson (1 Way Contract) $3,500,000 (2)
Brandon Tanev (1 Way Contract) $3,500,000 (3)
Kasperi Kapanen (1 Way Contract) $3,200,000 (2)
Jonathan Bernier $3,200,000 (2)
Petr Mrazek (1 Way Contract) $3,125,000 (1)
-1 Way Contract Salary Cap : $2,050,000
Antoine Roussel (1 Way Contract) $3,000,000 (1)
Brett Kulak (1 Way Contract) $2,750,000 (5)
Troy Stecher (1 Way Contract) $1,700,000 (1)
Jack Campbell (1 Way Contract) $1,650,000 (1)
Daniel Sprong (1 Way Contract) $1,250,000 (2)
John Hayden (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $25,000
Alex Galchenyuk (1 Way Contract) $1,050,000 (2)
Stefan Noesen $1,000,000 (2)
Taro Hirose (1 Way Contract) $850,000 (2)
Jonathan Kovacevic $837,500 (1)
Chase Perry $825,000 (1)
Austin Czarnik (1 Way Contract) $725,000 (1)
Markus Niemelainen $700,000 (1)
Total Pro Players26
Salary Commitment
Year 2033 : $87,312,500
Year 2034 : $54,800,000
Year 2035 : $36,250,000
Year 2036 : $15,150,000
Salary Average Commitment
Year 2033 : $42,858,929
Year 2034 : $26,550,000
Year 2035 : $13,225,000
Year 2036 : $11,175,000
Salary Cap with 1 Way Contract
Year 2033 : $85,162,500
Year 2034 : $54,800,000
Year 2035 : $36,250,000
Year 2036 : $15,150,000

Farm Players Salaries

Stefan LeBlanc $100,000 (1)
Devante Stephens $100,000 (1)
Gabriel Bourque $100,000 (1)
Luke Esposito $97,500 (1)
Christopher Brown $95,000 (1)
Jaret Anderson-Dolan $90,448 (1)
Garrett Metcalf $88,564 (1)
Maxime Lajoie $78,100 (1)
Adam Larkin $77,000 (1)
Sam Carrick $75,000 (1)
C.J. Smith $75,000 (1)
Pontus Holmberg $70,625 (2)
Chris Martenet $70,000 (1)
Denis Malgin $70,000 (1)
Patrick Shea $70,000 (1)
Cameron Hughes $70,000 (1)
Austin Osmanski $70,000 (1)
Matt Martin $70,000 (1)
Connor Hobbs $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2033 : $1,537,237
Year 2034 : $70,625
Year 2035 : $0
Year 2036 : $0
Salary Average Commitment
Year 2033 : $1,360,625
Year 2034 : $70,625
Year 2035 : $0
Year 2036 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $84 - 6,707 - 95.82%
Level 2: 6000 - $58 - 5,794 - 96.56%
Level 3: 2500 - $40 - 2,442 - 97.67%
Level 4: 4500 - $23 - 4,276 - 95.02%
Luxury : 1500 - $169 - 1,469 - 97.91%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $36 - 1,646 - 82.29%
Farm Level 2: 1000 - $16 - 939 - 93.91%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20,688 - 96.22%
Average Income per Game$2,002,689
Year to Date Revenue$14,018,825
Farm
Home Games Left34
Average Attendance - %2,585 - 86.17%
Average Income per Game$74,290
Year to Date Revenue$520,033

Expense

Pro Players Total Salaries$82,760,035
Farm Players Total Salaries$1,825,766
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,680,573
Farm Year To Date Expenses$1,145,099
Pro Salary Cap To Date$15,650,573
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,091,436
Farm Estimated Season Revenue$2,525,875
Pro Remaining Season Days112
Pro Expenses Per Days$634,000
Pro Estimated Expenses$71,008,000
Farm Remaining Season Days116
Farm Expenses Per Days$40,457
Farm Estimated Expenses$4,693,012
Estimated Season Expenses$75,701,012
Season Salary Cap$78,610,032
Estimate Under Maximum Salary Cap of $90,640,000$12,029,968
Estimate Over Minimum Salary Cap of $61,000,000 $17,610,032
Current Bank Account$71,780,881
Projected Bank Account$66,697,180

Pro Players Salaries

Max Pacioretty (1 Way Contract) $7,000,000 (2)
T.J. Oshie (1 Way Contract) $6,300,000 (4)
Jesperi Kotkaniemi (1 Way Contract) $6,100,035 (2)
-1 Way Contract Salary Cap : $5,025,035
Jonathan Drouin (1 Way Contract) $5,500,000 (4)
Yanni Gourde (1 Way Contract) $5,400,000 (4)
Jared Spurgeon (1 Way Contract) $5,400,000 (3)
Tyson Barrie (1 Way Contract) $4,500,000 (3)
Shayne Gostisbehere $4,500,000 (1)
Cam Talbot (1 Way Contract) $4,500,000 (2)
Nino Niederreiter (1 Way Contract) $4,000,000 (2)
Andreas Johnsson (1 Way Contract) $3,400,000 (2)
Marc-Edouard Vlasic (1 Way Contract) $3,300,000 (4)
Jan Rutta $3,000,000 (5)
Filip Chytil (1 Way Contract) $2,300,000 (1)
-1 Way Contract Salary Cap : $1,225,000
Pius Suter (1 Way Contract) $2,000,000 (3)
Zach Sanford (1 Way Contract) $2,000,000 (2)
Tomas Nosek (1 Way Contract) $1,800,000 (3)
Jake Evans (1 Way Contract) $1,700,000 (3)
Casey DeSmith $1,500,000 (1)
Max Jones (1 Way Contract) $1,295,000 (2)
-1 Way Contract Salary Cap : $220,000
Casey Fitzgerald $1,090,000 (2)
Austin Strand $1,000,000 (5)
Nathan Bastian $1,000,000 (2)
Kaapo Kakko (1 Way Contract) $1,000,000 (1)
Egor Zamula (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Justin Bailey $800,000 (1)
Christian Wolanin $750,000 (2)
Justin Kapelmaster $700,000 (2)
Total Pro Players28
Salary Commitment
Year 2033 : $82,760,035
Year 2034 : $71,735,035
Year 2035 : $39,900,000
Year 2036 : $24,500,000
Salary Average Commitment
Year 2033 : $47,506,250
Year 2034 : $43,043,750
Year 2035 : $28,925,000
Year 2036 : $19,625,000
Salary Cap with 1 Way Contract
Year 2033 : $78,610,032
Year 2034 : $69,585,036
Year 2035 : $39,900,000
Year 2036 : $24,500,000

Farm Players Salaries

Lucas Johansen $112,800 (2)
Drew O'Connor $100,000 (1)
Conor Timmins $100,000 (2)
Nic Petan $100,000 (2)
Clark Bishop $100,000 (1)
Keaton Middleton $100,000 (5)
Jake Leschyshyn $96,937 (1)
Alexander Nylander $96,154 (1)
Tobias Bjornfot $92,500 (1)
Mike Hardman $92,500 (1)
Mathieu Olivier $92,500 (1)
Kristian Reichel $92,500 (1)
Brian Lashoff $90,000 (1)
Bode Wilde $88,125 (2)
Evan Cormier (Out of Payroll) $88,000 (5)
Philippe Desrosiers $88,000 (2)
David Farrance $83,750 (2)
Carter Savoie $79,375 (3)
Cameron Darcy $75,000 (1)
Pat Nagle $75,000 (5)
Denis Smirnov $70,625 (1)
Total Farm Players21
Salary Commitment
Year 2033 : $1,913,766
Year 2034 : $915,050
Year 2035 : $342,375
Year 2036 : $263,000
Salary Average Commitment
Year 2033 : $1,648,750
Year 2034 : $782,500
Year 2035 : $303,750
Year 2036 : $224,375

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $77 - 6,705 - 95.79%
Level 2: 6000 - $54 - 5,953 - 99.22%
Level 3: 2500 - $36 - 2,407 - 96.27%
Level 4: 4500 - $23 - 4,325 - 96.11%
Luxury : 1500 - $151 - 1,446 - 96.39%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,412 - 70.61%
Farm Level 2: 1000 - $20 - 702 - 70.21%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20,836 - 96.91%
Average Income per Game$1,850,937
Year to Date Revenue$12,956,562
Farm
Home Games Left33
Average Attendance - %2,114 - 70.48%
Average Income per Game$70,533
Year to Date Revenue$564,260

Expense

Pro Players Total Salaries$80,036,250
Farm Players Total Salaries$1,494,500
Coaches Total Salaries$6,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,809,601
Farm Year To Date Expenses$438,564
Pro Salary Cap To Date$14,994,954
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,931,873
Farm Estimated Season Revenue$2,327,572
Pro Remaining Season Days112
Pro Expenses Per Days$614,545
Pro Estimated Expenses$68,829,040
Farm Remaining Season Days116
Farm Expenses Per Days$14,545
Farm Estimated Expenses$1,687,220
Estimated Season Expenses$70,516,260
Season Salary Cap$76,886,248
Estimate Under Maximum Salary Cap of $90,640,000$13,753,752
Estimate Over Minimum Salary Cap of $61,000,000 $15,886,248
Current Bank Account$118,706,410
Projected Bank Account$113,449,595

Pro Players Salaries

Mikko Rantanen $9,250,000 (5)
Dougie Hamilton (1 Way Contract) $9,000,000 (4)
Miro Heiskanen $8,450,000 (4)
Brayden Point (1 Way Contract) $6,750,000 (1)
Travis Konecny $5,500,000 (5)
Brady Skjei (1 Way Contract) $5,250,000 (3)
T.J. Brodie (1 Way Contract) $5,000,000 (2)
Darcy Kuemper (1 Way Contract) $4,500,000 (2)
Jared McCann (1 Way Contract) $2,940,000 (1)
Robert Thomas $2,800,000 (1)
Adam Boqvist (1 Way Contract) $2,600,000 (5)
Luke Kunin (1 Way Contract) $2,300,000 (1)
-1 Way Contract Salary Cap : $1,225,000
Isac Lundestrom $1,800,000 (4)
Sammy Blais $1,500,000 (2)
Luke Glendening $1,500,000 (1)
Eeli Tolvanen $1,450,000 (2)
Anton Forsberg $1,350,000 (1)
Alex Stalock (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $225,000
Dylan Gambrell $1,100,000 (1)
Joey Anderson (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Beck Malenstyn $1,000,000 (4)
Anton Lundell $925,000 (2)
Trevor Zegras $925,000 (2)
Cam York $925,000 (1)
Fabian Zetterlund $921,250 (2)
Total Pro Players25
Salary Commitment
Year 2033 : $80,036,250
Year 2034 : $59,071,250
Year 2035 : $43,850,000
Year 2036 : $37,600,000
Salary Average Commitment
Year 2033 : $25,125,000
Year 2034 : $17,481,250
Year 2035 : $7,512,500
Year 2036 : $5,750,000
Salary Cap with 1 Way Contract
Year 2033 : $76,886,250
Year 2034 : $58,071,250
Year 2035 : $42,850,000
Year 2036 : $37,600,000

Farm Players Salaries

Janne Kuokkanen $182,500 (1)
Jonas Johansson $100,000 (2)
Vasili Podkolzin $92,500 (2)
Thomas Harley $92,500 (3)
Alexander Alexeyev $92,500 (1)
Rasmus Asplund $89,000 (1)
Nikita Okhotyuk $88,125 (1)
Axel Andersson $88,125 (1)
Matias Maccelli $79,375 (2)
Nolan Vesey $77,000 (2)
Jacob Friend $77,000 (4)
Blake Siebenaler $77,000 (4)
Tyler Nanne $77,000 (2)
Christiano DiGiacinto $70,625 (1)
Cole Koepke $70,625 (1)
Michael Kesselring $70,625 (1)
Will Reilly (Out of Payroll) $70,000 (1)
Nick Pastujov $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2033 : $1,564,500
Year 2034 : $672,375
Year 2035 : $246,500
Year 2036 : $154,000
Salary Average Commitment
Year 2033 : $1,351,875
Year 2034 : $614,375
Year 2035 : $232,500
Year 2036 : $140,000

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - $75 - 6,720 - 96.00%
Level 2: 6000 - $40 - 5,822 - 97.03%
Level 3: 2500 - $28 - 2,478 - 99.12%
Level 4: 4500 - $17 - 4,449 - 98.86%
Luxury : 1500 - $113 - 1,488 - 99.20%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 871 - 43.56%
Farm Level 2: 1000 - $30 - 448 - 44.80%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,956 - 97.47%
Average Income per Game$1,564,518
Year to Date Revenue$12,516,147
Farm
Home Games Left33
Average Attendance - %1,319 - 43.98%
Average Income per Game$70,071
Year to Date Revenue$560,570

Expense

Pro Players Total Salaries$68,375,000
Farm Players Total Salaries$1,553,125
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,125,883
Farm Year To Date Expenses$399,224
Pro Salary Cap To Date$12,766,413
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,629,106
Farm Estimated Season Revenue$2,312,351
Pro Remaining Season Days112
Pro Expenses Per Days$526,250
Pro Estimated Expenses$58,940,000
Farm Remaining Season Days116
Farm Expenses Per Days$14,258
Farm Estimated Expenses$1,653,928
Estimated Season Expenses$60,593,928
Season Salary Cap$66,225,000
Estimate Under Maximum Salary Cap of $90,640,000$24,415,000
Estimate Over Minimum Salary Cap of $61,000,000 $5,225,000
Current Bank Account$175,928,111
Projected Bank Account$169,275,640

Pro Players Salaries

Reilly Smith (1 Way Contract) $6,250,000 (1)
Timo Meier (1 Way Contract) $6,000,000 (2)
Philipp Grubauer (1 Way Contract) $5,900,000 (4)
Scott Laughton (1 Way Contract) $4,000,000 (4)
Nikita Zadorov (1 Way Contract) $4,000,000 (2)
Alexander Kerfoot $3,500,000 (1)
Dominik Kubalik (1 Way Contract) $3,400,000 (1)
Adam Lowry (1 Way Contract) $3,250,000 (4)
Joe Thornton (1 Way Contract) $3,200,000 (2)
Jordan Oesterle (1 Way Contract) $2,800,000 (4)
Blake Comeau (1 Way Contract) $2,750,000 (1)
Miles Wood (1 Way Contract) $2,750,000 (1)
Denis Gurianov (1 Way Contract) $2,550,000 (2)
Artyom Zub (1 Way Contract) $2,500,000 (3)
Tyler Pitlick (1 Way Contract) $1,750,000 (2)
-1 Way Contract Salary Cap : $675,000
Blake Lizotte (1 Way Contract) $1,650,000 (3)
Victor Mete (1 Way Contract) $1,500,000 (1)
Ben Harpur $1,250,000 (2)
Logan Stanley (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $175,000
Noah Dobson (1 Way Contract) $1,250,000 (1)
Trent Frederic (1 Way Contract) $1,050,000 (2)
Danton Heinen (1 Way Contract) $1,000,000 (2)
Sam Montembeault (1 Way Contract) $1,000,000 (2)
Connor Clifton (1 Way Contract) $1,000,000 (1)
Logan Thompson (1 Way Contract) $950,000 (5)
Michael Bunting (1 Way Contract) $950,000 (2)
Sam Steel (1 Way Contract) $925,000 (2)
Total Pro Players27
Salary Commitment
Year 2033 : $68,375,000
Year 2034 : $45,975,000
Year 2035 : $21,050,000
Year 2036 : $16,900,000
Salary Average Commitment
Year 2033 : $32,227,144
Year 2034 : $25,305,715
Year 2035 : $12,780,715
Year 2036 : $11,085,715
Salary Cap with 1 Way Contract
Year 2033 : $66,225,000
Year 2034 : $43,825,000
Year 2035 : $21,050,000
Year 2036 : $16,900,000

Farm Players Salaries

Carl Grundstrom $140,000 (4)
Peyton Krebs $92,500 (2)
Joshua Dunne $92,500 (1)
Mario Culina $90,000 (1)
Brett Leason $88,125 (1)
Keeghan Howdeshell $85,000 (1)
Justin Brazeau $85,000 (1)
Samuel Asselin $85,000 (2)
Anthony Angello $82,500 (2)
Daniil Miromanov $82,500 (4)
Chase Lang $70,000 (1)
Alex Breton $70,000 (1)
Olivier Galipeau $70,000 (2)
Thomas Sigouin $70,000 (1)
Brandon Gignac $70,000 (1)
Brycen Martin $70,000 (1)
Shane Gersich $70,000 (1)
Riley Tufte $70,000 (1)
Frank Hora $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2033 : $1,553,125
Year 2034 : $622,500
Year 2035 : $222,500
Year 2036 : $222,500
Salary Average Commitment
Year 2033 : $1,333,125
Year 2034 : $498,125
Year 2035 : $158,125
Year 2036 : $158,125

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 6,487 - 92.68%
Level 2: 6000 - $58 - 5,812 - 96.86%
Level 3: 2500 - $35 - 2,431 - 97.23%
Level 4: 4500 - $20 - 4,384 - 97.43%
Luxury : 1500 - $180 - 1,163 - 77.51%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,920 - 95.98%
Farm Level 2: 1000 - $15 - 945 - 94.51%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20,277 - 94.31%
Average Income per Game$1,941,481
Year to Date Revenue$13,590,370
Farm
Home Games Left34
Average Attendance - %2,865 - 95.49%
Average Income per Game$81,362
Year to Date Revenue$569,535

Expense

Pro Players Total Salaries$84,692,083
Farm Players Total Salaries$1,650,167
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,490,208
Farm Year To Date Expenses$598,982
Pro Salary Cap To Date$15,474,355
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,010,369
Farm Estimated Season Revenue$2,766,313
Pro Remaining Season Days112
Pro Expenses Per Days$640,658
Pro Estimated Expenses$71,753,696
Farm Remaining Season Days116
Farm Expenses Per Days$21,876
Farm Estimated Expenses$2,537,616
Estimated Season Expenses$74,291,312
Season Salary Cap$79,625,000
Estimate Under Maximum Salary Cap of $90,640,000$11,015,000
Estimate Over Minimum Salary Cap of $61,000,000 $18,625,000
Current Bank Account$153,936,548
Projected Bank Account$148,421,918

Pro Players Salaries

James van Riemsdyk (1 Way Contract) $7,500,000 (2)
Phil Kessel (1 Way Contract) $6,800,000 (1)
Justin Faulk (1 Way Contract) $6,500,000 (2)
Brayden Schenn (1 Way Contract) $6,000,000 (1)
Danny DeKeyser $5,500,000 (1)
Robin Lehner (1 Way Contract) $5,000,000 (2)
Jeff Petry (1 Way Contract) $5,000,000 (5)
Mikhail Sergachev (1 Way Contract) $4,800,000 (3)
Matt Grzelcyk (1 Way Contract) $4,500,000 (5)
Evan Rodrigues (1 Way Contract) $3,750,000 (4)
Chris Driedger (1 Way Contract) $3,500,000 (4)
Victor Olofsson $3,500,000 (1)
Ilya Lyubushkin (1 Way Contract) $2,750,000 (3)
Artturi Lehkonen (1 Way Contract) $2,300,000 (1)
Nick Bjugstad (1 Way Contract) $2,000,000 (1)
Jack Roslovic (1 Way Contract) $1,900,000 (1)
Trevor Moore (1 Way Contract) $1,875,000 (1)
Andrew Ladd $1,500,000 (2)
Mike Reilly (1 Way Contract) $1,500,000 (2)
Dominik Simon (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $25,000
Henrik Borgstrom $1,000,000 (1)
Radim Zohorna (1 Way Contract) $925,000 (1)
Martin Fehervary (1 Way Contract) $881,250 (2)
-1 Way Contract Salary Cap : $0
Klim Kostin (1 Way Contract) $863,333 (1)
-1 Way Contract Salary Cap : $0
Dylan Coghlan (1 Way Contract) $762,500 (2)
-1 Way Contract Salary Cap : $0
Ryan Donato (1 Way Contract) $750,000 (1)
Evgeny Svechnikov $750,000 (1)
Justin Dowling (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Lane Pederson (1 Way Contract) $735,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players29
Salary Commitment
Year 2033 : $84,692,083
Year 2034 : $48,693,750
Year 2035 : $24,300,000
Year 2036 : $16,750,000
Salary Average Commitment
Year 2033 : $42,497,250
Year 2034 : $30,547,250
Year 2035 : $17,966,000
Year 2036 : $13,950,000
Salary Cap with 1 Way Contract
Year 2033 : $79,625,000
Year 2034 : $46,300,000
Year 2035 : $24,300,000
Year 2036 : $16,750,000

Farm Players Salaries

C.J. Suess $110,000 (1)
Reilly Walsh $92,500 (2)
Braden Schneider $92,500 (2)
Mason McTavish $92,500 (3)
Nils Hoglander $88,125 (1)
Boris Katchouk $88,125 (1)
Kyle Olson $87,500 (1)
Zac Jones $83,750 (2)
Declan Chisholm $81,500 (1)
Oskar Steen $80,000 (2)
Nick Abruzzese $79,375 (2)
Fedor Gordeev $79,167 (1)
Brett Murray $77,500 (1)
Filip Lindberg $77,000 (1)
Akira Schmid $75,000 (2)
Colton Point $75,000 (1)
Aaron Dell $75,000 (3)
Samuel Ersson $75,000 (2)
Luka Burzan $70,625 (1)
Matthew Hellickson $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2033 : $1,650,167
Year 2034 : $745,625
Year 2035 : $167,500
Year 2036 : $0
Salary Average Commitment
Year 2033 : $1,473,750
Year 2034 : $685,625
Year 2035 : $162,500
Year 2036 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 7000 - $85 - 6,664 - 95.20%
Level 2: 6000 - $52 - 5,797 - 96.61%
Level 3: 2500 - $34 - 2,446 - 97.83%
Level 4: 4500 - $18 - 4,477 - 99.49%
Luxury : 1500 - $165 - 1,427 - 95.13%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,893 - 94.67%
Farm Level 2: 1000 - $15 - 950 - 94.99%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,810 - 96.79%
Average Income per Game$1,887,881
Year to Date Revenue$15,103,049
Farm
Home Games Left34
Average Attendance - %2,843 - 94.78%
Average Income per Game$80,518
Year to Date Revenue$563,625

Expense

Pro Players Total Salaries$87,881,667
Farm Players Total Salaries$1,639,500
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,795,983
Farm Year To Date Expenses$740,495
Pro Salary Cap To Date$17,595,966
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,300,077
Farm Estimated Season Revenue$2,737,607
Pro Remaining Season Days112
Pro Expenses Per Days$670,583
Pro Estimated Expenses$75,105,296
Farm Remaining Season Days116
Farm Expenses Per Days$25,274
Farm Estimated Expenses$2,931,784
Estimated Season Expenses$78,037,080
Season Salary Cap$87,881,667
Estimate Under Maximum Salary Cap of $90,640,000$2,758,333
Estimate Over Minimum Salary Cap of $61,000,000 $26,881,667
Current Bank Account$123,406,290
Projected Bank Account$110,406,894

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,500,000 (1)
Ryan O'Reilly $7,500,000 (4)
Ryan McDonagh (1 Way Contract) $6,750,000 (4)
Sam Reinhart (1 Way Contract) $6,500,000 (4)
Mattias Ekholm (1 Way Contract) $6,250,000 (4)
Brad Marchand $6,125,000 (4)
Marc-Andre Fleury (1 Way Contract) $6,000,000 (5)
Kevin Fiala (1 Way Contract) $6,000,000 (5)
William Karlsson (1 Way Contract) $5,900,000 (3)
Carter Verhaeghe (1 Way Contract) $4,166,667 (4)
Jake DeBrusk (1 Way Contract) $4,000,000 (2)
MacKenzie Weegar (1 Way Contract) $3,250,000 (3)
Oskar Sundqvist (1 Way Contract) $3,000,000 (1)
Derek Forbort (1 Way Contract) $3,000,000 (4)
Sean Walker (1 Way Contract) $2,650,000 (4)
Anthony DeAngelo (Out of Payroll) $2,000,000 (1)
Calle Jarnkrok (1 Way Contract) $2,000,000 (2)
Jimmy Vesey (1 Way Contract) $1,900,000 (3)
Kevin Stenlund $1,250,000 (2)
Troy Grosenick (1 Way Contract) $1,150,000 (2)
Gabriel Carlsson $1,000,000 (1)
Eetu Luostarinen $990,000 (1)
Total Pro Players22
Salary Commitment
Year 2033 : $89,881,667
Year 2034 : $74,391,667
Year 2035 : $65,991,667
Year 2036 : $54,941,667
Salary Average Commitment
Year 2033 : $30,066,072
Year 2034 : $26,341,072
Year 2035 : $22,966,072
Year 2036 : $14,153,572
Salary Cap with 1 Way Contract
Year 2033 : $89,881,667
Year 2034 : $74,391,667
Year 2035 : $65,991,667
Year 2036 : $54,941,667

Farm Players Salaries

Darren Raddysh $110,000 (1)
Brett Seney $110,000 (1)
Callum Booth $100,000 (1)
Danick Martel $100,000 (2)
Cameron Gaunce $100,000 (3)
Jarred Tinordi $100,000 (2)
Logan Brown $100,000 (1)
Dennis Gilbert $100,000 (1)
Cameron Johnson $100,000 (1)
Madison Bowey $100,000 (2)
Robbie Payne $100,000 (3)
Parker Gahagen $100,000 (2)
Aleksi Heponiemi $100,000 (2)
Simon Holmstrom $92,500 (1)
Joseph Blandisi $80,000 (2)
Evan Polei $77,000 (2)
Louick Marcotte $70,000 (1)
Total Farm Players17
Salary Commitment
Year 2033 : $1,639,500
Year 2034 : $857,000
Year 2035 : $200,000
Year 2036 : $0
Salary Average Commitment
Year 2033 : $1,338,125
Year 2034 : $755,625
Year 2035 : $200,000
Year 2036 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 6,513 - 93.04%
Level 2: 6000 - $60 - 5,611 - 93.51%
Level 3: 2500 - $50 - 1,788 - 71.52%
Level 4: 4500 - $20 - 4,302 - 95.59%
Luxury : 1500 - $170 - 1,370 - 91.32%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,896 - 94.79%
Farm Level 2: 1000 - $15 - 945 - 94.50%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %19,583 - 91.08%
Average Income per Game$1,983,272
Year to Date Revenue$15,866,176
Farm
Home Games Left34
Average Attendance - %2,841 - 94.69%
Average Income per Game$80,525
Year to Date Revenue$563,675

Expense

Pro Players Total Salaries$90,351,500
Farm Players Total Salaries$1,360,688
Coaches Total Salaries$8,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,083,774
Farm Year To Date Expenses$783,745
Pro Salary Cap To Date$16,676,594
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,447,976
Farm Estimated Season Revenue$2,737,850
Pro Remaining Season Days112
Pro Expenses Per Days$688,225
Pro Estimated Expenses$77,081,200
Farm Remaining Season Days116
Farm Expenses Per Days$26,810
Farm Estimated Expenses$3,109,960
Estimated Season Expenses$80,191,160
Season Salary Cap$83,531,248
Estimate Under Maximum Salary Cap of $90,640,000$7,108,752
Estimate Over Minimum Salary Cap of $61,000,000 $22,531,248
Current Bank Account$201,420,027
Projected Bank Account$189,414,693

Pro Players Salaries

Anze Kopitar $10,000,000 (2)
Alex Pietrangelo (1 Way Contract) $8,800,000 (3)
Zach Parise $7,500,000 (1)
Gabriel Landeskog (1 Way Contract) $7,000,000 (4)
Mark Scheifele (1 Way Contract) $6,125,000 (3)
Jake Guentzel (1 Way Contract) $6,000,000 (6)
Jason Robertson (1 Way Contract) $5,000,000 (5)
Adrian Kempe (1 Way Contract) $4,500,000 (5)
Semyon Varlamov (1 Way Contract) $4,250,000 (4)
Ilya Sorokin (1 Way Contract) $4,000,000 (4)
Ben Chiarot (1 Way Contract) $3,500,000 (2)
Brandon Montour (1 Way Contract) $3,500,000 (2)
Brandon Sutter (1 Way Contract) $3,100,000 (1)
Justin Schultz (1 Way Contract) $2,250,000 (3)
Nick Bonino (1 Way Contract) $2,050,000 (1)
Nick Cousins (1 Way Contract) $1,800,000 (1)
Mario Ferraro $1,000,000 (6)
Connor Mackey (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Dereck Baribeau (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Kevin Bahl (1 Way Contract) $881,250 (3)
-1 Way Contract Salary Cap : $0
Andrew Peeke $881,250 (6)
Pierre-Olivier Joseph (1 Way Contract) $864,000 (3)
-1 Way Contract Salary Cap : $0
Milan Lucic (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
Jansen Harkins $850,000 (4)
Jayson Megna (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Axel Jonsson Fjallby (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Anton Khudobin (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Logan O'Connor (1 Way Contract) $725,000 (6)
James Neal (1 Way Contract) $700,000 (2)
Total Pro Players29
Salary Commitment
Year 2033 : $90,351,500
Year 2034 : $77,900,000
Year 2035 : $58,650,000
Year 2036 : $38,650,000
Salary Average Commitment
Year 2033 : $37,068,750
Year 2034 : $23,368,750
Year 2035 : $18,618,750
Year 2036 : $12,893,750
Salary Cap with 1 Way Contract
Year 2033 : $83,531,248
Year 2034 : $69,081,248
Year 2035 : $51,381,248
Year 2036 : $34,206,250

Farm Players Salaries

Louie Belpedio $100,000 (4)
Logan Day $100,000 (2)
Jean-Sebastien Dea $100,000 (1)
Roland McKeown $96,938 (1)
Mitchell Chaffee (Out of Payroll) $92,500 (4)
Joachim Blichfeld $92,500 (3)
Spencer Knight $92,500 (2)
Samuel Fagemo $88,125 (2)
Adam Beckman $83,750 (3)
Lukas Cormier $83,750 (3)
Mark Kastelic $82,500 (2)
Matt Kessel $75,000 (2)
Jack Dugan $75,000 (2)
Ryan Francis $75,000 (3)
Sam Anas $75,000 (2)
Arnaud Durandeau $70,625 (4)
Juuso Parssinen $70,000 (3)
Total Farm Players17
Salary Commitment
Year 2033 : $1,453,188
Year 2034 : $1,269,375
Year 2035 : $681,250
Year 2036 : $276,250
Salary Average Commitment
Year 2033 : $1,306,250
Year 2034 : $1,166,250
Year 2035 : $611,875
Year 2036 : $233,125

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $85 - 6,538 - 93.40%
Level 2: 6000 - $60 - 5,627 - 93.79%
Level 3: 2500 - $44 - 2,295 - 91.79%
Level 4: 4500 - $27 - 4,181 - 92.92%
Luxury : 1500 - $225 - 873 - 58.22%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,875 - 93.77%
Farm Level 2: 1000 - $15 - 950 - 95.01%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %19,515 - 90.77%
Average Income per Game$1,942,546
Year to Date Revenue$13,597,825
Farm
Home Games Left34
Average Attendance - %2,826 - 94.19%
Average Income per Game$79,892
Year to Date Revenue$559,245

Expense

Pro Players Total Salaries$79,787,583
Farm Players Total Salaries$1,653,250
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,610,463
Farm Year To Date Expenses$376,870
Pro Salary Cap To Date$16,010,076
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,046,579
Farm Estimated Season Revenue$2,716,333
Pro Remaining Season Days112
Pro Expenses Per Days$574,197
Pro Estimated Expenses$64,310,064
Farm Remaining Season Days116
Farm Expenses Per Days$14,953
Farm Estimated Expenses$1,734,548
Estimated Season Expenses$66,044,612
Season Salary Cap$77,831,332
Estimate Under Maximum Salary Cap of $90,640,000$12,808,668
Estimate Over Minimum Salary Cap of $61,000,000 $16,831,332
Current Bank Account$148,977,409
Projected Bank Account$151,695,709

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (3)
Braden Holtby $8,500,000 (1)
Ryan Johansen (1 Way Contract) $8,000,000 (2)
David Savard $6,000,000 (1)
Jordan Eberle (1 Way Contract) $5,500,000 (2)
Anton Stralman (1 Way Contract) $5,500,000 (1)
Connor Murphy (1 Way Contract) $4,400,000 (1)
John Klingberg (1 Way Contract) $4,250,000 (1)
Robby Fabbri (1 Way Contract) $4,000,000 (3)
Zack Kassian (1 Way Contract) $3,200,000 (1)
Jonathan Quick (1 Way Contract) $2,500,000 (2)
Max Comtois (1 Way Contract) $2,100,000 (1)
-1 Way Contract Salary Cap : $1,025,000
Zach Bogosian (1 Way Contract) $1,750,000 (2)
Ryan Hartman (1 Way Contract) $1,700,000 (3)
Vinnie Hinostroza (1 Way Contract) $1,700,000 (2)
Joel Hanley $1,500,000 (3)
Nate Thompson (Out of Payroll) $1,050,000 (3)
Dan Vladar $1,000,000 (1)
Chris Wagner (1 Way Contract) $950,000 (3)
Alex Vlasic (1 Way Contract) $881,250 (2)
-1 Way Contract Salary Cap : $0
Filip Zadina (1 Way Contract) $873,333 (1)
Brad Malone $763,000 (3)
Chris Tierney $750,000 (1)
Richard Panik (Out of Payroll) $750,000 (2)
Andrew Poturalski $750,000 (1)
Matt Irwin (1 Way Contract) $720,000 (1)
Total Pro Players26
Salary Commitment
Year 2033 : $81,587,583
Year 2034 : $43,544,250
Year 2035 : $22,463,000
Year 2036 : $0
Salary Average Commitment
Year 2033 : $39,501,608
Year 2034 : $14,263,750
Year 2035 : $5,450,000
Year 2036 : $0
Salary Cap with 1 Way Contract
Year 2033 : $79,631,333
Year 2034 : $42,663,000
Year 2035 : $22,463,000
Year 2036 : $0

Farm Players Salaries

Dylan McIlrath $110,000 (3)
Arvid Holm $92,500 (3)
Hunter Drew $90,000 (3)
Carsen Twarynski $83,750 (1)
Dmitry Semykin $83,750 (2)
Jack McBain $83,750 (1)
Dylan Sikura $80,000 (1)
Viktor Lodin $79,375 (1)
Nathan Schnarr $79,000 (1)
Aaron Ness $75,500 (3)
Glenn Gawdin $75,000 (1)
Nicholas Caamano $75,000 (1)
Gustav Olofsson $75,000 (1)
Marian Studenic $75,000 (1)
Jeffrey Viel $75,000 (1)
Olle Lycksell $70,625 (1)
Peter Abbandonato $70,000 (1)
Brandon Davidson $70,000 (1)
Evan Weinger $70,000 (1)
Teemu Kivihalme $70,000 (1)
Rasmus Korhonen $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2033 : $1,653,250
Year 2034 : $451,750
Year 2035 : $368,000
Year 2036 : $0
Salary Average Commitment
Year 2033 : $1,559,325
Year 2034 : $388,075
Year 2035 : $304,325
Year 2036 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo
Level 1: 7000 - $150 - 3,428 - 48.97%
Level 2: 6000 - $110 - 2,715 - 45.25%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,006 - 67.09%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,123 - 56.15%
Farm Level 2: 1000 - $30 - 475 - 47.54%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %9,949 - 46.28%
Average Income per Game$1,901,376
Year to Date Revenue$13,309,634
Farm
Home Games Left33
Average Attendance - %1,598 - 53.28%
Average Income per Game$70,411
Year to Date Revenue$563,290

Expense

Pro Players Total Salaries$78,170,000
Farm Players Total Salaries$1,606,800
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,408,276
Farm Year To Date Expenses$502,288
Pro Salary Cap To Date$15,752,279
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,646,794
Farm Estimated Season Revenue$2,323,571
Pro Remaining Season Days112
Pro Expenses Per Days$601,214
Pro Estimated Expenses$67,335,968
Farm Remaining Season Days116
Farm Expenses Per Days$18,103
Farm Estimated Expenses$2,099,948
Estimated Season Expenses$69,435,916
Season Salary Cap$70,345,000
Estimate Under Maximum Salary Cap of $90,640,000$20,295,000
Estimate Over Minimum Salary Cap of $61,000,000 $9,345,000
Current Bank Account$99,677,080
Projected Bank Account$97,211,529

Pro Players Salaries

Brendan Gallagher (1 Way Contract) $6,500,000 (4)
Anthony Mantha (1 Way Contract) $5,700,000 (2)
Colton Parayko (1 Way Contract) $5,500,000 (1)
Tom Wilson (1 Way Contract) $5,200,000 (2)
Dmitry Orlov (1 Way Contract) $5,100,000 (2)
Tyler Johnson (1 Way Contract) $5,000,000 (1)
Tyler Bozak (1 Way Contract) $5,000,000 (3)
-1 Way Contract Salary Cap : $3,925,000
Noah Hanifin (1 Way Contract) $4,950,000 (2)
Andre Burakovsky (1 Way Contract) $4,900,000 (6)
Jake Allen $3,000,000 (1)
Warren Foegele (1 Way Contract) $2,400,000 (5)
Jordie Benn (1 Way Contract) $2,200,000 (1)
Rocco Grimaldi (1 Way Contract) $2,050,000 (2)
Brian Boyle (1 Way Contract) $2,000,000 (1)
David Rittich (1 Way Contract) $1,950,000 (1)
Tim Schaller (1 Way Contract) $1,800,000 (1)
-1 Way Contract Salary Cap : $725,000
Travis Dermott (1 Way Contract) $1,500,000 (2)
Pierre Engvall (1 Way Contract) $1,250,000 (2)
Josh Brown (1 Way Contract) $1,200,000 (5)
Derek Ryan (1 Way Contract) $995,000 (2)
Eric Robinson (1 Way Contract) $975,000 (4)
Nico Sturm (1 Way Contract) $925,000 (6)
Martin Frk (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
Kurtis MacDermid (1 Way Contract) $875,000 (1)
-1 Way Contract Salary Cap : $0
Nathan Smith $837,500 (2)
Luke Witkowski (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Noah Gregor (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Jonny Brodzinski (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Ryan Lomberg (1 Way Contract) $800,000 (3)
Alex Formenton (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Spencer Martin (1 Way Contract) $762,500 (3)
Paul Thompson (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players32
Salary Commitment
Year 2033 : $78,170,000
Year 2034 : $57,750,000
Year 2035 : $25,837,500
Year 2036 : $19,275,000
Salary Average Commitment
Year 2033 : $38,176,250
Year 2034 : $18,938,750
Year 2035 : $7,706,250
Year 2036 : $5,606,250
Salary Cap with 1 Way Contract
Year 2033 : $70,344,992
Year 2034 : $49,970,000
Year 2035 : $22,387,500
Year 2036 : $16,900,000

Farm Players Salaries

Hudson Elynuik $110,000 (1)
Nolan Stevens $100,000 (1)
Steven Santini $100,000 (1)
Brandon Crawley $100,000 (2)
Brogan Rafferty $100,000 (1)
Nick Deslauriers $100,000 (1)
Ashton Sautner $100,000 (1)
Austin Rueschhoff $100,000 (1)
Ryan Jones $96,800 (1)
Dillon Hamaliuk $88,125 (1)
J.D. Greenway $83,750 (1)
Matthew Cairns $83,750 (1)
Lukas Svejkovsky $79,375 (3)
Liam O'Brien $75,000 (1)
Martin Chromiak $75,000 (2)
Andrew Shortridge $75,000 (1)
Dustin Tokarski $70,000 (1)
Louis Domingue $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2033 : $1,606,800
Year 2034 : $229,375
Year 2035 : $79,375
Year 2036 : $0
Salary Average Commitment
Year 2033 : $1,312,947
Year 2034 : $224,375
Year 2035 : $79,375
Year 2036 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7000 - $77 - 6,663 - 95.19%
Level 2: 6000 - $64 - 4,836 - 80.60%
Level 3: 2500 - $45 - 2,062 - 82.46%
Level 4: 4500 - $32 - 3,113 - 69.18%
Luxury : 1500 - $120 - 1,485 - 99.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $28 - 1,978 - 98.89%
Farm Level 2: 1000 - $18 - 743 - 74.30%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %18,159 - 84.46%
Average Income per Game$1,777,817
Year to Date Revenue$14,222,536
Farm
Home Games Left33
Average Attendance - %2,721 - 90.69%
Average Income per Game$68,751
Year to Date Revenue$550,008

Expense

Pro Players Total Salaries$90,819,167
Farm Players Total Salaries$1,407,628
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,311,875
Farm Year To Date Expenses$580,636
Pro Salary Cap To Date$17,430,447
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,667,961
Farm Estimated Season Revenue$2,268,783
Pro Remaining Season Days112
Pro Expenses Per Days$659,423
Pro Estimated Expenses$73,855,376
Farm Remaining Season Days116
Farm Expenses Per Days$20,192
Farm Estimated Expenses$2,342,272
Estimated Season Expenses$76,197,648
Season Salary Cap$87,119,168
Estimate Under Maximum Salary Cap of $90,640,000$3,520,832
Estimate Over Minimum Salary Cap of $61,000,000 $26,119,168
Current Bank Account$199,627,862
Projected Bank Account$184,366,958

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (2)
Andrei Vasilevskiy (1 Way Contract) $9,000,000 (3)
Sidney Crosby (1 Way Contract) $8,700,000 (2)
Leon Draisaitl (1 Way Contract) $8,500,000 (2)
Thomas Chabot (1 Way Contract) $8,000,000 (5)
Mark Giordano (1 Way Contract) $6,750,000 (1)
Nathan MacKinnon $6,300,000 (2)
Darnell Nurse (1 Way Contract) $5,600,000 (1)
Jaccob Slavin (1 Way Contract) $5,300,000 (3)
Kevin Shattenkirk (1 Way Contract) $3,900,000 (3)
Roope Hintz (1 Way Contract) $3,150,000 (3)
Jesper Bratt (1 Way Contract) $2,750,000 (1)
Andrew Mangiapane (1 Way Contract) $2,425,000 (1)
Troy Terry (1 Way Contract) $1,450,000 (2)
Joel Farabee $1,000,000 (1)
Martin Necas (1 Way Contract) $1,000,000 (5)
Cole Caufield (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Michael Anderson (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Bowen Byram (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Erik Brannstrom (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Alexander Romanov $894,167 (1)
Rudolfs Balcers (1 Way Contract) $800,000 (3)
Jaroslav Halak $700,000 (5)
Jason Demers (1 Way Contract) $700,000 (3)
Nic Dowd (1 Way Contract) $700,000 (1)
Total Pro Players25
Salary Commitment
Year 2033 : $90,819,167
Year 2034 : $72,832,000
Year 2035 : $36,500,000
Year 2036 : $11,700,000
Salary Average Commitment
Year 2033 : $18,449,108
Year 2034 : $13,286,608
Year 2035 : $8,650,000
Year 2036 : $2,325,000
Salary Cap with 1 Way Contract
Year 2033 : $87,119,167
Year 2034 : $67,000,000
Year 2035 : $32,550,000
Year 2036 : $9,700,000

Farm Players Salaries

Zach Senyshyn $92,500 (3)
Wyatt Johnston $92,500 (3)
Jake Sanderson $92,500 (3)
Marco Rossi $92,500 (3)
Seth Jarvis $92,500 (2)
Alex Newhook $92,500 (3)
Rasmus Sandin $89,420 (3)
Benoit-Olivier Groulx $88,125 (4)
Ty Smith $86,333 (3)
Aliaksei Protas $83,750 (2)
Otto Koivula $79,375 (6)
Scott Harrington $75,000 (1)
Matthew Phillips $70,625 (1)
Alex Lyon $70,000 (2)
Michael Sgarbossa $70,000 (1)
Michael McCarron $70,000 (3)
Jean-Francois Berube $70,000 (2)
Brady Tkachuk $0 (0)
Total Farm Players18
Salary Commitment
Year 2033 : $1,407,628
Year 2034 : $1,185,083
Year 2035 : $868,833
Year 2036 : $162,500
Salary Average Commitment
Year 2033 : $1,366,875
Year 2034 : $1,156,250
Year 2035 : $840,000
Year 2036 : $167,500

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - $150 - 3,449 - 49.27%
Level 2: 6000 - $100 - 3,010 - 50.16%
Level 3: 2500 - $45 - 2,038 - 81.53%
Level 4: 4500 - $40 - 2,493 - 55.41%
Luxury : 1500 - $150 - 1,421 - 94.76%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,916 - 95.79%
Farm Level 2: 1000 - $15 - 939 - 93.86%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %12,412 - 57.73%
Average Income per Game$1,822,223
Year to Date Revenue$14,577,786
Farm
Home Games Left34
Average Attendance - %2,854 - 95.15%
Average Income per Game$81,134
Year to Date Revenue$567,935

Expense

Pro Players Total Salaries$70,885,000
Farm Players Total Salaries$1,877,313
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,542,496
Farm Year To Date Expenses$566,604
Pro Salary Cap To Date$15,234,825
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,133,367
Farm Estimated Season Revenue$2,758,541
Pro Remaining Season Days112
Pro Expenses Per Days$552,750
Pro Estimated Expenses$61,908,000
Farm Remaining Season Days116
Farm Expenses Per Days$19,981
Farm Estimated Expenses$2,317,796
Estimated Season Expenses$64,225,796
Season Salary Cap$70,885,000
Estimate Under Maximum Salary Cap of $90,640,000$19,755,000
Estimate Over Minimum Salary Cap of $61,000,000 $9,885,000
Current Bank Account$103,960,375
Projected Bank Account$102,626,487

Pro Players Salaries

Jonathan Toews (1 Way Contract) $11,500,000 (2)
Aleksander Barkov $10,000,000 (4)
Nicklas Backstrom (1 Way Contract) $8,500,000 (3)
Quinn Hughes (1 Way Contract) $7,850,000 (4)
Kevin Hayes (Out of Payroll) $7,200,000 (1)
Neal Pionk (1 Way Contract) $5,850,000 (3)
Igor Shesterkin (1 Way Contract) $5,700,000 (4)
Jakob Chychrun (1 Way Contract) $5,060,000 (2)
Jacob Middleton (1 Way Contract) $2,450,000 (3)
Jake Bean (Out of Payroll) $2,300,000 (4)
Michael Stone (Out of Payroll) $2,000,000 (2)
Paul Byron (1 Way Contract) $2,000,000 (2)
Colin White $1,350,000 (1)
Keegan Kolesar $1,300,000 (1)
Alex Barre-Boulet $1,150,000 (2)
Pheonix Copley $1,100,000 (1)
Ross Colton $950,000 (1)
Kirby Dach $925,000 (1)
Matt Boldy $925,000 (1)
Owen Power $925,000 (3)
William Eklund $925,000 (3)
Nikolai Knyzhov (1 Way Contract) $925,000 (1)
Erik Kallgren $750,000 (1)
Jacob Peterson $750,000 (1)
Total Pro Players24
Salary Commitment
Year 2033 : $82,385,000
Year 2034 : $66,210,000
Year 2035 : $44,500,000
Year 2036 : $25,850,000
Salary Average Commitment
Year 2033 : $19,468,750
Year 2034 : $12,193,750
Year 2035 : $7,918,750
Year 2036 : $3,568,750
Salary Cap with 1 Way Contract
Year 2033 : $82,385,000
Year 2034 : $66,210,000
Year 2035 : $44,500,000
Year 2036 : $25,850,000

Farm Players Salaries

Parker Wotherspoon (Out of Payroll) $119,000 (3)
Taylor Raddysh $110,000 (1)
Zach Gallant $100,000 (1)
Michael Dipietro $100,000 (1)
Spencer Smallman $100,000 (1)
Ty Dellandrea $100,000 (1)
Dylan Samberg $99,000 (2)
Nathan Noel $97,500 (1)
Jett Woo $96,938 (1)
Connor McMichael $92,500 (1)
Matthew Strome $92,500 (1)
Ville Heinola $92,500 (1)
Ozzy Wiesblatt $92,500 (3)
Michael Pezzetta $85,000 (1)
Tyler Madden $83,750 (2)
Gianni Fairbrother $83,750 (1)
Nico Daws $83,750 (2)
Jacob Ingham $77,000 (1)
Mason Primeau $75,000 (2)
Michael Brodzinski $75,000 (1)
Adam Parsells $70,625 (1)
Josiah Slavin $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2033 : $1,996,313
Year 2034 : $553,000
Year 2035 : $211,500
Year 2036 : $0
Salary Average Commitment
Year 2033 : $1,609,375
Year 2034 : $474,375
Year 2035 : $157,500
Year 2036 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Arena
Level 1: 7000 - $85 - 6,522 - 93.17%
Level 2: 6000 - $60 - 5,416 - 90.26%
Level 3: 2500 - $44 - 2,416 - 96.65%
Level 4: 4500 - $27 - 4,144 - 92.08%
Luxury : 1500 - $225 - 930 - 62.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,872 - 93.62%
Farm Level 2: 1000 - $15 - 962 - 96.18%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %19,428 - 90.36%
Average Income per Game$1,947,090
Year to Date Revenue$13,629,631
Farm
Home Games Left33
Average Attendance - %2,834 - 94.47%
Average Income per Game$79,959
Year to Date Revenue$639,675

Expense

Pro Players Total Salaries$80,959,107
Farm Players Total Salaries$1,318,337
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,413,605
Farm Year To Date Expenses$367,914
Pro Salary Cap To Date$16,163,600
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,201,065
Farm Estimated Season Revenue$2,638,659
Pro Remaining Season Days112
Pro Expenses Per Days$582,565
Pro Estimated Expenses$65,247,280
Farm Remaining Season Days116
Farm Expenses Per Days$13,322
Farm Estimated Expenses$1,545,352
Estimated Season Expenses$66,792,632
Season Salary Cap$80,259,104
Estimate Under Maximum Salary Cap of $90,640,000$10,380,896
Estimate Over Minimum Salary Cap of $61,000,000 $19,259,104
Current Bank Account$186,459,515
Projected Bank Account$188,506,607

Pro Players Salaries

Artemi Panarin $11,642,860 (1)
Kris Letang (1 Way Contract) $8,000,000 (3)
Chris Kreider (1 Way Contract) $6,500,000 (3)
Mike Smith (1 Way Contract) $6,500,000 (1)
Mika Zibanejad (1 Way Contract) $5,350,000 (1)
Chris Tanev $5,000,000 (1)
Brenden Dillon (1 Way Contract) $5,000,000 (2)
Radko Gudas (1 Way Contract) $4,200,000 (1)
Alex Iafallo (1 Way Contract) $4,000,000 (3)
Joel Armia (1 Way Contract) $3,400,000 (4)
Alexandar Georgiev (1 Way Contract) $3,400,000 (3)
Matt Roy (1 Way Contract) $3,150,000 (2)
Dylan DeMelo (1 Way Contract) $3,000,000 (3)
Sean Kuraly (1 Way Contract) $2,800,000 (2)
Mason Appleton (1 Way Contract) $2,160,000 (4)
Jesper Fast (1 Way Contract) $2,000,000 (2)
Nick Paul (1 Way Contract) $1,350,000 (1)
Zack MacEwen $1,100,000 (1)
Shane Pinto $881,250 (1)
Dakota Joshua $825,000 (3)
Mitch Gillam (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players21
Salary Commitment
Year 2033 : $80,959,107
Year 2034 : $44,235,000
Year 2035 : $31,285,000
Year 2036 : $5,560,000
Salary Average Commitment
Year 2033 : $40,275,001
Year 2034 : $17,645,536
Year 2035 : $8,595,536
Year 2036 : $1,356,250
Salary Cap with 1 Way Contract
Year 2033 : $80,259,104
Year 2034 : $44,235,000
Year 2035 : $31,285,000
Year 2036 : $5,560,000

Farm Players Salaries

Brayden Burke $110,000 (1)
Chase Priskie $101,750 (2)
Scott Perunovich $100,000 (1)
Emil Bemstrom $92,500 (1)
Nick Henry $92,500 (1)
Noel Hoefenmayer $87,313 (1)
Mathias Laferriere $77,000 (1)
Dawson Barteaux $77,000 (2)
Phillip Kemp $77,000 (1)
Ben Jones $77,000 (1)
John Leonard $75,000 (2)
Filip Engras $70,650 (1)
Rory Kerins $70,625 (3)
Logan Flodell $70,000 (1)
Ilya Solovyov $70,000 (2)
Tyler Angle $70,000 (1)
Total Farm Players16
Salary Commitment
Year 2033 : $1,318,337
Year 2034 : $394,375
Year 2035 : $70,625
Year 2036 : $0
Salary Average Commitment
Year 2033 : $1,125,400
Year 2034 : $349,750
Year 2035 : $70,625
Year 2036 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - $85 - 6,889 - 98.42%
Level 2: 6000 - $60 - 5,634 - 93.90%
Level 3: 2500 - $44 - 2,374 - 94.95%
Level 4: 4500 - $27 - 4,325 - 96.12%
Luxury : 1500 - $225 - 940 - 62.67%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,899 - 94.94%
Farm Level 2: 1000 - $15 - 978 - 97.84%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,163 - 93.78%
Average Income per Game$2,020,998
Year to Date Revenue$16,167,985
Farm
Home Games Left33
Average Attendance - %2,877 - 95.91%
Average Income per Game$81,136
Year to Date Revenue$649,090

Expense

Pro Players Total Salaries$84,444,583
Farm Players Total Salaries$1,122,700
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,454,347
Farm Year To Date Expenses$323,781
Pro Salary Cap To Date$15,493,286
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,692,938
Farm Estimated Season Revenue$2,677,496
Pro Remaining Season Days112
Pro Expenses Per Days$638,890
Pro Estimated Expenses$71,555,680
Farm Remaining Season Days116
Farm Expenses Per Days$11,269
Farm Estimated Expenses$1,307,204
Estimated Season Expenses$72,862,884
Season Salary Cap$75,100,000
Estimate Under Maximum Salary Cap of $90,640,000$15,540,000
Estimate Over Minimum Salary Cap of $61,000,000 $14,100,000
Current Bank Account$176,524,090
Projected Bank Account$173,031,640

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $10,500,000 (5)
Brock Nelson (1 Way Contract) $7,000,000 (5)
Jason Zucker (1 Way Contract) $6,500,000 (3)
Josh Bailey (1 Way Contract) $6,200,000 (3)
Elvis Merzlikins $5,400,000 (4)
Matt Murray (1 Way Contract) $5,250,000 (1)
Adam Larsson (1 Way Contract) $5,250,000 (4)
Charlie Coyle (1 Way Contract) $5,000,000 (5)
Ryan Pulock (1 Way Contract) $5,000,000 (1)
Blake Coleman (1 Way Contract) $4,050,000 (3)
Carl Hagelin (Out of Payroll) $2,750,000 (2)
Brock McGinn (1 Way Contract) $2,750,000 (4)
Tyson Jost (1 Way Contract) $2,000,000 (2)
Noel Acciari (1 Way Contract) $2,000,000 (4)
Rasmus Kupari (1 Way Contract) $1,850,000 (4)
-1 Way Contract Salary Cap : $775,000
Jakub Zboril (1 Way Contract) $1,137,500 (4)
Ryan Murray (1 Way Contract) $1,100,000 (2)
Jordy Bellerive (1 Way Contract) $1,100,000 (1)
-1 Way Contract Salary Cap : $25,000
Derrick Pouliot $1,000,000 (1)
Nick Cicek (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Will Borgen (1 Way Contract) $1,000,000 (4)
James Hamblin (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Cole Smith $925,000 (1)
Kyle Clifford (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Alex Steeves (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Arber Xhekaj (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Arthur Kaliyev (1 Way Contract) $881,250 (1)
-1 Way Contract Salary Cap : $0
Cody Glass (1 Way Contract) $863,333 (1)
-1 Way Contract Salary Cap : $0
Dryden Hunt (1 Way Contract) $762,500 (1)
Josh Leivo $750,000 (2)
Kiefer Sherwood (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Sebastian AhoD $725,000 (1)
Total Pro Players32
Salary Commitment
Year 2033 : $87,194,583
Year 2034 : $69,012,500
Year 2035 : $62,412,500
Year 2036 : $41,887,500
Salary Average Commitment
Year 2033 : $57,780,358
Year 2034 : $49,580,358
Year 2035 : $42,680,358
Year 2036 : $33,455,358
Salary Cap with 1 Way Contract
Year 2033 : $77,849,992
Year 2034 : $64,162,500
Year 2035 : $57,562,500
Year 2036 : $40,812,500

Farm Players Salaries

Michael Houser $100,000 (1)
Kevin Gravel $100,000 (1)
Dylan Guenther $92,500 (3)
Jacob Bernard-Docker (Out of Payroll) $92,500 (1)
Ryan Merkley $92,500 (1)
John-Jason Peterka $88,125 (3)
Janis Moser $88,125 (2)
Riley Barber $88,000 (1)
Jimmy Schuldt $85,000 (2)
Luke Martin $84,700 (1)
Semyon Der-Arguchinstev $83,750 (1)
Michael Hutchinson $75,000 (1)
Gage Quinney $75,000 (1)
Zane McIntyre (Out of Payroll) $70,000 (2)
Kevin Poulin $70,000 (2)
Total Farm Players15
Salary Commitment
Year 2033 : $1,285,200
Year 2034 : $493,750
Year 2035 : $180,625
Year 2036 : $0
Salary Average Commitment
Year 2033 : $1,173,125
Year 2034 : $478,750
Year 2035 : $180,625
Year 2036 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 6,629 - 94.70%
Level 2: 6000 - $57 - 5,704 - 95.07%
Level 3: 2500 - $42 - 2,391 - 95.65%
Level 4: 4500 - $25 - 4,243 - 94.29%
Luxury : 1500 - $133 - 1,489 - 99.28%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,984 - 99.21%
Farm Level 2: 1000 - $17 - 960 - 95.99%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,457 - 95.15%
Average Income per Game$1,966,363
Year to Date Revenue$15,730,906
Farm
Home Games Left34
Average Attendance - %2,944 - 98.13%
Average Income per Game$59,969
Year to Date Revenue$419,781

Expense

Pro Players Total Salaries$87,290,000
Farm Players Total Salaries$1,500,707
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,898,035
Farm Year To Date Expenses$478,089
Pro Salary Cap To Date$17,175,179
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,889,987
Farm Estimated Season Revenue$2,038,936
Pro Remaining Season Days112
Pro Expenses Per Days$630,643
Pro Estimated Expenses$70,632,016
Farm Remaining Season Days116
Farm Expenses Per Days$17,366
Farm Estimated Expenses$2,014,456
Estimated Season Expenses$72,646,472
Season Salary Cap$85,290,000
Estimate Under Maximum Salary Cap of $90,640,000$5,350,000
Estimate Over Minimum Salary Cap of $61,000,000 $24,290,000
Current Bank Account$84,944,571
Projected Bank Account$79,227,022

Pro Players Salaries

Patrick Kane $10,500,000 (1)
Clayton Keller (1 Way Contract) $7,150,000 (2)
Ivan Provorov (1 Way Contract) $7,000,000 (5)
Nick Schmaltz (1 Way Contract) $5,850,000 (2)
Josh Anderson (1 Way Contract) $5,500,000 (4)
Jakub Vrana (1 Way Contract) $5,250,000 (4)
Anthony Cirelli (1 Way Contract) $4,800,000 (2)
Alexander Wennberg (1 Way Contract) $4,500,000 (3)
Brett Pesce (1 Way Contract) $4,100,000 (4)
Andrew Copp (1 Way Contract) $3,640,000 (1)
Joel Edmundson (1 Way Contract) $3,500,000 (2)
Antti Raanta (1 Way Contract) $3,400,000 (3)
Ryan Lindgren $3,000,000 (4)
Mackenzie Blackwood (1 Way Contract) $2,800,000 (1)
Jason Dickinson (1 Way Contract) $2,650,000 (4)
Valeri Nichushkin (1 Way Contract) $2,500,000 (1)
Ivan Barbashev (1 Way Contract) $2,250,000 (2)
Ryan Reaves (1 Way Contract) $1,750,000 (2)
-1 Way Contract Salary Cap : $675,000
Travis Boyd (1 Way Contract) $1,750,000 (2)
Riley Stillman (1 Way Contract) $1,350,000 (1)
Ondrej Kase (1 Way Contract) $1,250,000 (1)
Ross Johnston (Out of Payroll) $1,100,000 (2)
-1 Way Contract Salary Cap : $25,000
Evan Bouchard $950,000 (1)
Dylan Cozens $925,000 (1)
Adam Scheel (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players25
Salary Commitment
Year 2033 : $88,390,000
Year 2034 : $63,550,000
Year 2035 : $35,400,000
Year 2036 : $27,500,000
Salary Average Commitment
Year 2033 : $24,843,750
Year 2034 : $18,962,500
Year 2035 : $11,000,000
Year 2036 : $6,900,000
Salary Cap with 1 Way Contract
Year 2033 : $85,315,000
Year 2034 : $61,400,000
Year 2035 : $35,400,000
Year 2036 : $27,500,000

Farm Players Salaries

Lias Andersson $133,957 (1)
Jamie Drysdale $92,500 (2)
Roby Jarventie $88,125 (2)
Serron Noel $88,125 (2)
Nicolas Beaudin $87,500 (1)
Jakub Skarek $85,000 (3)
Ty Emberson $83,750 (2)
Isaac Ratcliffe $81,000 (1)
Jake Elmer $81,000 (1)
Jimmy Huntington $81,000 (1)
Julien Gauthier $77,500 (1)
Nick DeSimone $76,250 (3)
Nicholas Merkley $75,000 (1)
Parker Kelly $75,000 (1)
Ryan Poehling $75,000 (3)
Joshua Jacobs $75,000 (1)
Brendan Perlini $75,000 (1)
Cole Fraser $70,000 (3)
Total Farm Players18
Salary Commitment
Year 2033 : $1,500,707
Year 2034 : $658,750
Year 2035 : $306,250
Year 2036 : $0
Salary Average Commitment
Year 2033 : $1,400,000
Year 2034 : $655,000
Year 2035 : $302,500
Year 2036 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - $120 - 4,432 - 63.31%
Level 2: 6000 - $80 - 3,760 - 62.66%
Level 3: 2500 - $55 - 1,599 - 63.94%
Level 4: 4500 - $35 - 2,883 - 64.06%
Luxury : 1500 - $200 - 991 - 66.08%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,927 - 96.37%
Farm Level 2: 1000 - $15 - 970 - 97.03%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %13,663 - 63.55%
Average Income per Game$1,817,203
Year to Date Revenue$14,537,624
Farm
Home Games Left34
Average Attendance - %2,898 - 96.59%
Average Income per Game$82,014
Year to Date Revenue$574,100

Expense

Pro Players Total Salaries$84,450,000
Farm Players Total Salaries$1,555,875
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,612,500
Farm Year To Date Expenses$683,140
Pro Salary Cap To Date$16,077,860
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,967,699
Farm Estimated Season Revenue$2,788,486
Pro Remaining Season Days112
Pro Expenses Per Days$624,643
Pro Estimated Expenses$69,960,016
Farm Remaining Season Days116
Farm Expenses Per Days$24,694
Farm Estimated Expenses$2,864,504
Estimated Season Expenses$72,824,520
Season Salary Cap$80,525,000
Estimate Under Maximum Salary Cap of $90,640,000$10,115,000
Estimate Over Minimum Salary Cap of $61,000,000 $19,525,000
Current Bank Account$50,862,533
Projected Bank Account$40,794,198

Pro Players Salaries

Steven Stamkos (1 Way Contract) $9,000,000 (4)
Blake Wheeler $8,250,000 (1)
Torey Krug $7,800,000 (2)
Evander Kane (1 Way Contract) $7,000,000 (3)
Mats Zuccarello $6,000,000 (1)
J.T. Miller (1 Way Contract) $5,250,000 (1)
Bryan Rust (1 Way Contract) $5,125,000 (3)
Jonathan Marchessault (1 Way Contract) $5,000,000 (2)
David Perron (1 Way Contract) $4,750,000 (2)
Brian Dumoulin $4,200,000 (2)
Devon Toews (1 Way Contract) $4,100,000 (3)
Karel Vejmelka (1 Way Contract) $2,725,000 (5)
Eric Staal (1 Way Contract) $2,000,000 (1)
Trevor van Riemsdyk (1 Way Contract) $2,000,000 (5)
Brendan Smith (1 Way Contract) $1,250,000 (3)
Kris Russell (1 Way Contract) $1,050,000 (3)
Arvid Soderblom (Out of Payroll) $925,000 (2)
-1 Way Contract Salary Cap : $0
Jesper Boqvist (1 Way Contract) $925,000 (1)
Jonathan Aspirot (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Jacob MacDonald $925,000 (2)
Jay Beagle (1 Way Contract) $900,000 (3)
Chase De Leo $825,000 (1)
Alex Chiasson (Out of Payroll) $800,000 (1)
Adam Cracknell (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Seth Helgeson (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Gavin Bayreuther (1 Way Contract) $750,000 (1)
Austin Poganski (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
Cole Schneider (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Brian Elliott $700,000 (2)
Total Pro Players29
Salary Commitment
Year 2033 : $86,175,000
Year 2034 : $59,700,000
Year 2035 : $33,150,000
Year 2036 : $13,725,000
Salary Average Commitment
Year 2033 : $47,100,000
Year 2034 : $39,143,750
Year 2035 : $16,618,750
Year 2036 : $11,700,000
Salary Cap with 1 Way Contract
Year 2033 : $81,325,000
Year 2034 : $56,525,000
Year 2035 : $33,150,000
Year 2036 : $13,725,000

Farm Players Salaries

Guillaume Brisebois $100,000 (1)
Trevor Carrick $100,000 (1)
Ryan Fitzgerald $95,000 (1)
David Cotton $95,000 (1)
Quinton Byfield $92,500 (2)
Sean Day $92,500 (1)
Ian Mitchell $92,500 (2)
Ryan Bednard $90,750 (1)
Aatu Raty $88,125 (3)
Alexandre Fortin $85,000 (1)
Matt Filipe $85,000 (1)
Ivan Lodnia $83,750 (2)
Mason Millman $79,375 (2)
Eetu Makiniemi $79,375 (1)
Justin Almeida $77,000 (1)
Tye Felhaber $75,000 (1)
Damien Giroux $75,000 (1)
Santtu Kinnunen $70,000 (2)
Total Farm Players18
Salary Commitment
Year 2033 : $1,555,875
Year 2034 : $506,250
Year 2035 : $88,125
Year 2036 : $0
Salary Average Commitment
Year 2033 : $1,365,000
Year 2034 : $501,875
Year 2035 : $88,125
Year 2036 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $95 - 5,736 - 81.94%
Level 2: 6000 - $65 - 4,669 - 77.81%
Level 3: 2500 - $45 - 1,941 - 77.65%
Level 4: 4500 - $25 - 4,395 - 97.66%
Luxury : 1500 - $175 - 1,210 - 80.63%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $37 - 1,521 - 76.07%
Farm Level 2: 1000 - $20 - 651 - 65.06%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %17,949 - 83.49%
Average Income per Game$1,873,246
Year to Date Revenue$14,985,964
Farm
Home Games Left34
Average Attendance - %2,172 - 72.40%
Average Income per Game$69,304
Year to Date Revenue$485,130

Expense

Pro Players Total Salaries$85,270,000
Farm Players Total Salaries$1,433,875
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,976,465
Farm Year To Date Expenses$481,127
Pro Salary Cap To Date$16,168,778
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,817,102
Farm Estimated Season Revenue$2,356,346
Pro Remaining Season Days112
Pro Expenses Per Days$651,929
Pro Estimated Expenses$73,016,048
Farm Remaining Season Days116
Farm Expenses Per Days$16,902
Farm Estimated Expenses$1,960,632
Estimated Season Expenses$74,976,680
Season Salary Cap$82,270,000
Estimate Under Maximum Salary Cap of $90,640,000$8,370,000
Estimate Over Minimum Salary Cap of $61,000,000 $21,270,000
Current Bank Account$75,241,417
Projected Bank Account$64,438,185

Pro Players Salaries

Brent Burns (1 Way Contract) $8,000,000 (3)
Nick Suzuki (1 Way Contract) $7,800,000 (4)
Vladimir Tarasenko $7,500,000 (2)
Joel Eriksson Ek $5,250,000 (4)
Zach Hyman $5,000,000 (4)
Rickard Rakell (1 Way Contract) $5,000,000 (3)
Rasmus Andersson (1 Way Contract) $4,550,000 (3)
Christian Dvorak (1 Way Contract) $4,450,000 (1)
Erik Johnson (1 Way Contract) $4,350,000 (3)
Jake McCabe (1 Way Contract) $4,000,000 (3)
Alexandre Carrier (1 Way Contract) $3,900,000 (4)
Marcus Johansson (1 Way Contract) $3,750,000 (3)
Kyle Palmieri (1 Way Contract) $3,600,000 (4)
Vitek Vanecek (1 Way Contract) $3,400,000 (3)
Nick Holden $2,500,000 (2)
Adin Hill (1 Way Contract) $2,175,000 (1)
Derek Grant (1 Way Contract) $1,200,000 (3)
Jaycob Megna $1,100,000 (2)
Charlie Lindgren $1,100,000 (5)
Nolan Patrick (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Michael McLeod (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Yakov Trenin (1 Way Contract) $1,000,000 (1)
Libor Hajek (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Riley Nash (1 Way Contract) $995,000 (2)
Calvin Pickard $850,000 (4)
Erik Gustafsson (1 Way Contract) $800,000 (1)
Total Pro Players26
Salary Commitment
Year 2033 : $85,270,000
Year 2034 : $73,845,000
Year 2035 : $61,750,000
Year 2036 : $27,500,000
Salary Average Commitment
Year 2033 : $32,461,072
Year 2034 : $27,067,322
Year 2035 : $23,722,322
Year 2036 : $11,300,000
Salary Cap with 1 Way Contract
Year 2033 : $82,270,000
Year 2034 : $73,845,000
Year 2035 : $61,750,000
Year 2036 : $27,500,000

Farm Players Salaries

Kyle Keyser $100,000 (2)
Martin Kaut $100,000 (1)
Anthony Richard $100,000 (2)
Morgan Geekie $100,000 (1)
Urho Vaakanainen $100,000 (2)
Tyler Parsons $97,000 (1)
Victor Soderstrom $92,500 (1)
Matty Beniers $92,500 (3)
Evan Fitzpatrick $88,125 (1)
Mattias Samuelsson $88,125 (2)
MacKenzie Entwistle (Out of Payroll) $83,750 (1)
Alec Regula $83,750 (2)
Jakub Lauko $83,750 (2)
Mason Shaw $79,375 (1)
Alexei Toropchenko $79,375 (2)
Samuel Dove-McFalls $79,375 (1)
Adam Raska $70,000 (2)
Total Farm Players17
Salary Commitment
Year 2033 : $1,517,625
Year 2034 : $797,500
Year 2035 : $92,500
Year 2036 : $0
Salary Average Commitment
Year 2033 : $1,366,042
Year 2034 : $732,917
Year 2035 : $70,000
Year 2036 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 6,683 - 95.47%
Level 2: 6000 - $50 - 5,771 - 96.18%
Level 3: 2500 - $30 - 2,440 - 97.59%
Level 4: 4500 - $20 - 4,426 - 98.34%
Luxury : 1500 - $150 - 1,448 - 96.50%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,976 - 98.78%
Farm Level 2: 1000 - $10 - 994 - 99.43%
Farm Total Capacity :3000

Income

Home Games Left33
Average Attendance - %20,766 - 96.59%
Average Income per Game$1,870,617
Year to Date Revenue$14,964,939
Farm
Home Games Left33
Average Attendance - %2,970 - 99.00%
Average Income per Game$59,333
Year to Date Revenue$474,665

Expense

Pro Players Total Salaries$89,038,333
Farm Players Total Salaries$1,263,500
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,367,676
Farm Year To Date Expenses$492,666
Pro Salary Cap To Date$16,214,085
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,730,373
Farm Estimated Season Revenue$1,957,993
Pro Remaining Season Days112
Pro Expenses Per Days$678,845
Pro Estimated Expenses$76,030,640
Farm Remaining Season Days116
Farm Expenses Per Days$15,719
Farm Estimated Expenses$1,823,404
Estimated Season Expenses$77,854,044
Season Salary Cap$86,113,336
Estimate Under Maximum Salary Cap of $90,640,000$4,526,664
Estimate Over Minimum Salary Cap of $61,000,000 $25,113,336
Current Bank Account$46,021,267
Projected Bank Account$31,855,589

Pro Players Salaries

Mike Hoffman (1 Way Contract) $8,000,000 (2)
Patric Hornqvist (1 Way Contract) $6,500,000 (3)
Joe Pavelski (1 Way Contract) $6,500,000 (1)
Justin Braun (1 Way Contract) $5,500,000 (3)
Jack Johnson $5,250,000 (1)
Travis Hamonic (1 Way Contract) $5,200,000 (4)
Ian Cole (1 Way Contract) $5,000,000 (2)
Filip Hronek (1 Way Contract) $4,400,000 (2)
Lars Eller (1 Way Contract) $4,150,000 (4)
Nick Foligno (1 Way Contract) $4,100,000 (3)
Brayden McNabb (1 Way Contract) $3,750,000 (3)
Paul Stastny (1 Way Contract) $3,750,000 (3)
Will Butcher $3,733,333 (1)
Kaapo Kahkonen (1 Way Contract) $2,750,000 (2)
Dante Fabbro (1 Way Contract) $2,400,000 (1)
Dillon Dube (1 Way Contract) $2,300,000 (2)
-1 Way Contract Salary Cap : $1,225,000
Kyle Okposo (1 Way Contract) $2,200,000 (3)
Cal Clutterbuck (1 Way Contract) $2,000,000 (1)
Adam Gaudette (1 Way Contract) $1,250,000 (1)
Joonas Korpisalo (1 Way Contract) $1,100,000 (3)
Rem Pitlick $1,100,000 (2)
Joel Kiviranta (1 Way Contract) $1,050,000 (1)
Nicolas Roy $1,000,000 (1)
Collin Delia (1 Way Contract) $1,000,000 (1)
Tommy Novak $990,000 (1)
Nick Blankenburg (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Beck Warm (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Sheldon Dries $765,000 (3)
Calle Rosen $750,000 (1)
Calvin Petersen $700,000 (1)
Total Pro Players30
Salary Commitment
Year 2033 : $89,038,333
Year 2034 : $61,490,000
Year 2035 : $37,940,000
Year 2036 : $9,350,000
Salary Average Commitment
Year 2033 : $62,398,215
Year 2034 : $40,373,215
Year 2035 : $24,585,715
Year 2036 : $9,350,000
Salary Cap with 1 Way Contract
Year 2033 : $86,113,336
Year 2034 : $59,490,000
Year 2035 : $37,015,000
Year 2036 : $9,350,000

Farm Players Salaries

Brett Howden $150,000 (1)
Rhett Gardner $100,000 (2)
Mitchell Vande Sompel $100,000 (2)
Alexander True $100,000 (1)
Cam Dineen $100,000 (2)
Gustav Lindstrom $98,500 (1)
Ty Ronning $95,000 (1)
Lucas Raymond $92,500 (2)
Blade Jenkins $92,500 (2)
Mackenzie MacEachern $92,500 (1)
Timothy Liljegren $92,500 (1)
Ethan Keppen $79,375 (1)
Tyler Wall $70,625 (1)
Total Farm Players13
Salary Commitment
Year 2033 : $1,263,500
Year 2034 : $485,000
Year 2035 : $0
Year 2036 : $0
Salary Average Commitment
Year 2033 : $1,026,875
Year 2034 : $394,375
Year 2035 : $0
Year 2036 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $90,640,000
Available Cap Space

Over Minimum of
$61,000,000

Farm Salary Cap

Under Maximum of
$10,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $177,512,695 $86,261,664 $4,378,336 $25,261,664 $1,498,637 $8,501,363 251742
Arizona Coyotes $118,045,305 $79,080,832 $11,559,168 $18,080,832 $735,458 $9,264,542 371047
Boston Bruins $171,700,961 $85,553,000 $5,087,000 $24,553,000 $1,566,875 $8,433,125 212344
Buffalo Sabres $77,176,176 $85,772,640 $4,867,360 $24,772,640 $1,859,471 $8,140,529 252247
Calgary Flames $132,858,982 $86,539,416 $4,100,584 $25,539,416 $1,786,918 $8,213,082 242246
Carolina Hurricanes $146,430,742 $67,972,250 $22,667,750 $6,972,250 $1,842,500 $8,157,500 252247
Chicago Blackhawks $95,940,911 $85,445,000 $5,195,000 $24,445,000 $1,386,575 $8,613,425 241741
Colorado Avalanche $182,212,155 $86,476,700 $4,163,300 $25,476,700 $2,200,425 $7,799,575 202545
Columbus Blue Jackets $111,321,985 $75,476,250 $15,163,750 $14,476,250 $2,126,375 $7,873,625 242448
Dallas Stars $58,948,128 $87,550,000 $3,090,000 $26,550,000 $1,458,800 $8,541,200 241943
Detroit Red Wings $131,142,202 $63,850,000 $26,790,000 $2,850,000 $1,379,208 $8,620,792 271744
Edmonton Oilers $219,861,687 $69,797,676 $20,842,324 $8,797,676 $1,248,062 $8,751,938 261541
Florida Panthers $109,086,142 $69,221,688 $21,418,312 $8,221,688 $1,354,001 $8,645,999 281644
Los Angeles Kings $59,870,843 $85,162,504 $5,477,496 $24,162,504 $1,537,237 $8,462,763 261945
Minnesota Wild $71,780,881 $78,610,032 $12,029,968 $17,610,032 $1,825,766 $8,174,234 282149
Montreal Canadiens $118,706,410 $76,886,248 $13,753,752 $15,886,248 $1,494,500 $8,505,500 251843
Nashville Predators $175,928,111 $66,225,000 $24,415,000 $5,225,000 $1,553,125 $8,446,875 271946
New Jersey Devils $153,936,548 $79,625,000 $11,015,000 $18,625,000 $1,650,167 $8,349,833 292049
New York Islanders $123,406,290 $87,881,667 $2,758,333 $26,881,667 $1,639,500 $8,360,500 221739
New York Rangers $201,420,027 $83,531,248 $7,108,752 $22,531,248 $1,360,688 $8,639,312 291746
Ottawa Senators $148,977,409 $77,831,332 $12,808,668 $16,831,332 $1,653,250 $8,346,750 262147
Philadelphia Flyers $99,677,080 $70,345,000 $20,295,000 $9,345,000 $1,606,800 $8,393,200 321850
Pittsburgh Penguins $199,627,862 $87,119,168 $3,520,832 $26,119,168 $1,407,628 $8,592,372 251843
San Jose Sharks $103,960,375 $70,885,000 $19,755,000 $9,885,000 $1,877,313 $8,122,687 242246
St. Louis Blues $186,459,515 $80,259,104 $10,380,896 $19,259,104 $1,318,337 $8,681,663 211637
Tampa Bay Lightning $176,524,090 $75,100,000 $15,540,000 $14,100,000 $1,122,700 $8,877,300 321547
Toronto Maple Leafs $84,944,571 $85,290,000 $5,350,000 $24,290,000 $1,500,707 $8,499,293 251843
Vancouver Canucks $50,862,533 $80,525,000 $10,115,000 $19,525,000 $1,555,875 $8,444,125 291847
Washington Capitals $75,241,417 $82,270,000 $8,370,000 $21,270,000 $1,433,875 $8,566,125 261743
Winnipeg Jets $46,021,267 $86,113,336 $4,526,664 $25,113,336 $1,263,500 $8,736,500 301343