Team FinanceLast Update - August 7, 2026 at 20:02
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 - 5,492 - 78.46%
Level 2: 6000 - $60 - 5,772 - 96.20%
Level 3: 2500 - $35 - 2,457 - 98.27%
Level 4: 4500 - $25 - 4,464 - 99.20%
Luxury : 1500 - $200 - 1,026 - 68.41%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,939 - 96.93%
Farm Level 2: 1000 - $15 - 962 - 96.22%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %19,211 - 89.35%
Average Income per Game$1,934,512
Year to Date Revenue$13,541,583
Farm
Home Games Left37
Average Attendance - %2,901 - 96.69%
Average Income per Game$82,284
Year to Date Revenue$411,420

Expense

Pro Players Total Salaries$90,480,000
Farm Players Total Salaries$1,714,550
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,702,319
Farm Year To Date Expenses$485,946
Pro Salary Cap To Date$15,035,832
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,707,915
Farm Estimated Season Revenue$3,044,508
Pro Remaining Season Days94
Pro Expenses Per Days$822,832
Pro Estimated Expenses$77,346,208
Farm Remaining Season Days105
Farm Expenses Per Days$25,924
Farm Estimated Expenses$2,722,020
Estimated Season Expenses$80,068,228
Season Salary Cap$89,555,000
Estimate Under Maximum Salary Cap of $110,933,333$21,378,333
Estimate Over Minimum Salary Cap of $76,900,000 $12,655,000
Current Bank Account$245,693,160
Projected Bank Account$236,377,355

Pro Players Salaries

Linus Ullmark (1 Way Contract) $8,250,000 (4)
Victor Hedman (1 Way Contract) $8,000,000 (4)
Shea Theodore (1 Way Contract) $7,425,000 (5)
Viktor Arvidsson (1 Way Contract) $6,830,000 (2)
Connor Murphy (1 Way Contract) $6,020,000 (2)
Marcus Pettersson (1 Way Contract) $5,500,000 (5)
Frederick Gaudreau (1 Way Contract) $5,100,000 (2)
Ryan Strome (1 Way Contract) $5,000,000 (1)
Pavel Zacha (1 Way Contract) $4,750,000 (4)
Mikael Backlund (1 Way Contract) $4,500,000 (1)
Ryan Graves (1 Way Contract) $4,500,000 (2)
Lawson Crouse (1 Way Contract) $4,300,000 (1)
Filip Gustavsson (1 Way Contract) $3,750,000 (1)
Anthony Duclair (1 Way Contract) $3,500,000 (3)
Adam Henrique $3,000,000 (2)
Ryan McLeod (1 Way Contract) $2,100,000 (1)
Dominik Shine $1,000,000 (4)
Matthew Highmore $1,000,000 (4)
Cameron Johnson (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Noah Ostlund $925,000 (2)
Christian Wolanin (1 Way Contract) $900,000 (2)
Nick Lardis $865,000 (5)
John Leonard $852,500 (1)
Jonny Brodzinski (1 Way Contract) $787,500 (1)
Jacob MacDonald (1 Way Contract) $700,000 (1)
Total Pro Players25
Salary Commitment
Year 2038 : $90,480,000
Year 2039 : $68,490,000
Year 2040 : $40,290,000
Year 2041 : $36,790,000
Salary Average Commitment
Year 2038 : $35,980,417
Year 2039 : $29,974,167
Year 2040 : $7,112,500
Year 2041 : $6,412,500
Salary Cap with 1 Way Contract
Year 2038 : $89,555,000
Year 2039 : $67,565,000
Year 2040 : $40,290,000
Year 2041 : $36,790,000

Farm Players Salaries

Tyler Inamoto $110,000 (2)
Xavier Bourgault $92,500 (4)
Aku Raty $90,750 (1)
Zac Funk $90,500 (4)
Samuel Honzek $88,667 (2)
Colby Barlow $88,667 (5)
Hunter Haight $88,125 (2)
Calle Clang $87,800 (1)
Viktor Neuchev $87,000 (2)
Gabriel Szturc $87,000 (4)
Alex Jefferies $86,750 (3)
Kyle Masters $86,500 (2)
Brennan Othmann $86,333 (2)
Kaleb Lawrence $85,250 (1)
Hiroki Gojsic $83,750 (2)
Roman Schmidt $80,583 (5)
Isaiah George $79,375 (2)
Mike Callahan $75,000 (2)
Cameron Morrison $70,000 (1)
Owen Lindmark $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2038 : $1,714,550
Year 2039 : $1,310,750
Year 2040 : $526,000
Year 2041 : $439,250
Salary Average Commitment
Year 2038 : $1,549,416
Year 2039 : $1,170,416
Year 2040 : $456,250
Year 2041 : $386,250

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - $150 - 3,550 - 50.71%
Level 2: 6000 - $110 - 2,818 - 46.97%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,017 - 67.80%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,065 - 53.24%
Farm Level 2: 1000 - $30 - 466 - 46.57%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %10,185 - 47.37%
Average Income per Game$1,948,706
Year to Date Revenue$15,589,647
Farm
Home Games Left36
Average Attendance - %1,531 - 51.02%
Average Income per Game$67,212
Year to Date Revenue$403,270

Expense

Pro Players Total Salaries$106,314,280
Farm Players Total Salaries$1,873,375
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,149,310
Farm Year To Date Expenses$437,743
Pro Salary Cap To Date$17,482,049
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,256,000
Farm Estimated Season Revenue$2,419,620
Pro Remaining Season Days94
Pro Expenses Per Days$958,533
Pro Estimated Expenses$90,102,102
Farm Remaining Season Days105
Farm Expenses Per Days$23,172
Farm Estimated Expenses$2,433,060
Estimated Season Expenses$92,535,162
Season Salary Cap$104,164,280
Estimate Under Maximum Salary Cap of $110,933,333$6,769,053
Estimate Over Minimum Salary Cap of $76,900,000 $27,264,280
Current Bank Account$315,902,873
Projected Bank Account$292,043,331

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (3)
Mitch Marner (1 Way Contract) $12,000,000 (5)
Elias Pettersson (1 Way Contract) $11,600,000 (2)
Rasmus Dahlin (1 Way Contract) $11,000,000 (4)
Vladislav Gavrikov (1 Way Contract) $7,000,000 (5)
Brayden McNabb (1 Way Contract) $5,500,000 (5)
Darcy Kuemper (1 Way Contract) $5,250,000 (4)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (5)
Rickard Rakell (1 Way Contract) $5,000,000 (2)
Thatcher Demko (1 Way Contract) $5,000,000 (3)
John Marino (1 Way Contract) $4,400,000 (3)
John Tavares (1 Way Contract) $4,389,280 (5)
Corey Perry (1 Way Contract) $3,200,000 (5)
Martin Fehervary (1 Way Contract) $2,675,000 (2)
Juuso Valimaki (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $850,000
Anton Forsberg (1 Way Contract) $2,000,000 (1)
Teddy Blueger (1 Way Contract) $1,800,000 (1)
Josh Brown (1 Way Contract) $1,000,000 (3)
Mitchell Vande Sompel (1 Way Contract) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
Mattias Janmark $800,000 (3)
Brock McGinn $800,000 (3)
Andreas Athanasiou $800,000 (3)
Colin Blackwell (1 Way Contract) $775,000 (1)
Nick Seeler $700,000 (5)
Total Pro Players24
Salary Commitment
Year 2038 : $106,314,280
Year 2039 : $101,739,280
Year 2040 : $80,464,280
Year 2041 : $55,164,280
Salary Average Commitment
Year 2038 : $43,487,375
Year 2039 : $39,618,000
Year 2040 : $36,411,750
Year 2041 : $31,036,750
Salary Cap with 1 Way Contract
Year 2038 : $104,164,280
Year 2039 : $99,589,280
Year 2040 : $79,464,280
Year 2041 : $54,164,280

Farm Players Salaries

Calle Rosen $200,000 (2)
Ashton Sautner $200,000 (2)
Cavan Fitzgerald $100,000 (5)
Nolan Kneen $93,500 (1)
Sebastian Aho $90,750 (1)
Justin Dowling $90,000 (2)
Mason Jobst $90,000 (2)
Ryder Rolston $89,500 (3)
Cameron Crotty $85,250 (1)
Jake Wahlin $80,000 (5)
Sam Lafferty $80,000 (3)
Jack Becker $80,000 (1)
Spencer Smallman $80,000 (5)
Christopher Brown $80,000 (3)
Mitchell Gibson $79,375 (1)
Harrison Blaisdell $75,000 (1)
Hunter Miska $70,000 (1)
Jeremy Michel $70,000 (1)
Cooper Walker $70,000 (1)
Jeremy Brodeur $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2038 : $1,873,375
Year 2039 : $1,089,500
Year 2040 : $509,500
Year 2041 : $260,000
Salary Average Commitment
Year 2038 : $1,787,500
Year 2039 : $1,075,000
Year 2040 : $495,000
Year 2041 : $260,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 6,532 - 93.32%
Level 2: 6000 - $55 - 5,831 - 97.18%
Level 3: 2500 - $36 - 2,331 - 93.25%
Level 4: 4500 - $21 - 4,446 - 98.80%
Luxury : 1500 - $150 - 1,421 - 94.73%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,891 - 94.55%
Farm Level 2: 1000 - $15 - 958 - 95.78%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20,561 - 95.63%
Average Income per Game$1,935,566
Year to Date Revenue$15,484,524
Farm
Home Games Left37
Average Attendance - %2,849 - 94.96%
Average Income per Game$80,552
Year to Date Revenue$402,760

Expense

Pro Players Total Salaries$112,531,607
Farm Players Total Salaries$1,355,850
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,782,470
Farm Year To Date Expenses$815,059
Pro Salary Cap To Date$17,578,374
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,809,227
Farm Estimated Season Revenue$2,980,424
Pro Remaining Season Days94
Pro Expenses Per Days$1,048,952
Pro Estimated Expenses$98,601,488
Farm Remaining Season Days105
Farm Expenses Per Days$43,192
Farm Estimated Expenses$4,535,160
Estimated Season Expenses$103,136,648
Season Salary Cap$105,419,104
Estimate Under Maximum Salary Cap of $110,933,333$5,514,229
Estimate Over Minimum Salary Cap of $76,900,000 $28,519,104
Current Bank Account$73,508,116
Projected Bank Account$39,161,119

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (5)
Charlie McAvoy (1 Way Contract) $9,500,000 (5)
Nikolaj Ehlers (1 Way Contract) $8,500,000 (5)
Roope Hintz (1 Way Contract) $8,450,000 (3)
Pavel Buchnevich (1 Way Contract) $8,000,000 (4)
Sam Bennett (1 Way Contract) $8,000,000 (5)
Tage Thompson (1 Way Contract) $7,142,857 (2)
Mattias Ekholm (1 Way Contract) $6,500,000 (1)
Travis Sanheim $6,250,000 (3)
Logan Thompson (1 Way Contract) $5,850,000 (5)
Vincent Trocheck (1 Way Contract) $5,625,000 (3)
Rasmus Ristolainen (1 Way Contract) $5,100,000 (1)
Haydn Fleury (1 Way Contract) $4,000,000 (3)
Drew O'Connor (1 Way Contract) $2,500,000 (3)
Zach Aston-Reese (1 Way Contract) $2,000,000 (3)
Kevin Stenlund (1 Way Contract) $2,000,000 (1)
Jonatan Berggren (1 Way Contract) $1,825,000 (2)
-1 Way Contract Salary Cap : $675,000
Tye Kartye (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $100,000
Ben Hutton (1 Way Contract) $1,100,000 (4)
Jon Merrill (1 Way Contract) $1,000,000 (3)
Vinnie Hinostroza (1 Way Contract) $950,000 (2)
Brian Pinho (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Nick DeSimone (1 Way Contract) $925,000 (3)
Fraser Minten $881,250 (2)
Tomas Suchanek (1 Way Contract) $870,000 (3)
Adam Ginning (1 Way Contract) $787,500 (1)
-1 Way Contract Salary Cap : $0
Connor Mackey (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jonathan Gruden (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Vladislav Kolyachonok (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Tyson Kozak (1 Way Contract) $775,000 (5)
-1 Way Contract Salary Cap : $0
Total Pro Players30
Salary Commitment
Year 2038 : $112,531,607
Year 2039 : $95,819,107
Year 2040 : $85,020,000
Year 2041 : $51,225,000
Salary Average Commitment
Year 2038 : $39,097,214
Year 2039 : $33,287,392
Year 2040 : $29,649,892
Year 2041 : $15,632,927
Salary Cap with 1 Way Contract
Year 2038 : $105,419,104
Year 2039 : $91,819,104
Year 2040 : $82,170,000
Year 2041 : $50,450,000

Farm Players Salaries

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

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Saddledome
Level 1: 7000 - $80 - 6,827 - 97.52%
Level 2: 6000 - $55 - 5,700 - 95.00%
Level 3: 2500 - $35 - 2,393 - 95.72%
Level 4: 4500 - $20 - 4,414 - 98.09%
Luxury : 1500 - $130 - 1,480 - 98.68%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,351 - 67.57%
Farm Level 2: 1000 - $20 - 689 - 68.90%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,814 - 96.81%
Average Income per Game$1,823,895
Year to Date Revenue$12,767,265
Farm
Home Games Left37
Average Attendance - %2,040 - 68.01%
Average Income per Game$67,836
Year to Date Revenue$339,180

Expense

Pro Players Total Salaries$101,975,833
Farm Players Total Salaries$1,227,333
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,101,912
Farm Year To Date Expenses$264,548
Pro Salary Cap To Date$16,659,446
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,836,325
Farm Estimated Season Revenue$2,509,932
Pro Remaining Season Days94
Pro Expenses Per Days$955,538
Pro Estimated Expenses$89,820,572
Farm Remaining Season Days105
Farm Expenses Per Days$13,930
Farm Estimated Expenses$1,462,650
Estimated Season Expenses$91,283,222
Season Salary Cap$99,425,832
Estimate Under Maximum Salary Cap of $110,933,333$11,507,501
Estimate Over Minimum Salary Cap of $76,900,000 $22,525,832
Current Bank Account$152,996,357
Projected Bank Account$128,059,392

Pro Players Salaries

Auston Matthews (1 Way Contract) $13,250,000 (3)
Adam Fox (1 Way Contract) $9,500,000 (1)
Dylan Larkin (1 Way Contract) $8,700,000 (2)
Connor Hellebuyck (1 Way Contract) $8,500,000 (2)
Matthew Knies (1 Way Contract) $7,750,000 (5)
Andrei Svechnikov (1 Way Contract) $7,750,000 (4)
Gustav Forsling (1 Way Contract) $5,750,000 (3)
Michael Matheson (1 Way Contract) $4,875,000 (1)
Filip Chytil (1 Way Contract) $4,437,500 (1)
Dawson Mercer (1 Way Contract) $4,000,000 (4)
Kirill Marchenko (1 Way Contract) $3,850,000 (3)
Nicholas Paul $3,150,000 (2)
Jamie Drysdale (1 Way Contract) $2,300,000 (1)
Cole Sillinger (1 Way Contract) $2,250,000 (3)
Jake Allen (1 Way Contract) $1,010,000 (3)
Philipp Kurashev $1,000,000 (1)
Noah Cates $1,000,000 (1)
Nicholas Robertson (1 Way Contract) $962,500 (1)
-1 Way Contract Salary Cap : $0
Cooper Black $950,000 (1)
Mavrik Bourque (1 Way Contract) $950,000 (1)
Collin Graf $941,667 (1)
Shane Wright $886,666 (3)
Olen Zellweger $881,250 (1)
Marat Khusnutdinov $881,250 (1)
Jacob Quillan $875,000 (1)
Alexander Nikishin $837,500 (1)
Arseny Gritsyuk $825,000 (1)
Devon Levi (1 Way Contract) $812,500 (3)
-1 Way Contract Salary Cap : $0
Calen Addison (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Rafael Harvey-Pinard $775,000 (1)
John St. Ivany $775,000 (2)
Matthew Robertson $775,000 (3)
Nicolas Hague (1 Way Contract) $0 (0)
Total Pro Players33
Salary Commitment
Year 2038 : $101,975,833
Year 2039 : $69,209,166
Year 2040 : $48,084,166
Year 2041 : $19,500,000
Salary Average Commitment
Year 2038 : $30,610,834
Year 2039 : $17,560,000
Year 2040 : $11,941,250
Year 2041 : $5,581,250
Salary Cap with 1 Way Contract
Year 2038 : $99,425,832
Year 2039 : $68,396,664
Year 2040 : $47,271,664
Year 2041 : $19,500,000

Farm Players Salaries

Lian Bichsel $92,500 (1)
Stian Solberg $92,500 (3)
Rutger McGroarty $92,500 (2)
Colton Dach $88,125 (2)
Xavier Parent $85,000 (1)
Brett Harrison $83,750 (2)
Daemon Hunt $83,750 (1)
Brandon Hickey $83,750 (1)
Danny Zhilkin $80,333 (3)
Domenick Fensore $77,500 (1)
Ivan Ivan $77,000 (1)
Kirill Gerasimyuk $75,000 (2)
Brett Berard $75,000 (2)
Marshall Warren $70,625 (1)
Ty Gallagher $70,000 (2)
Total Farm Players15
Salary Commitment
Year 2038 : $1,227,333
Year 2039 : $657,208
Year 2040 : $172,833
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,116,750
Year 2039 : $626,750
Year 2040 : $164,250
Year 2041 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $81 - 6,564 - 93.78%
Level 2: 6000 - $60 - 5,693 - 94.89%
Level 3: 2500 - $42 - 2,304 - 92.15%
Level 4: 4500 - $23 - 4,380 - 97.34%
Luxury : 1500 - $146 - 1,479 - 98.58%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $29 - 1,882 - 94.10%
Farm Level 2: 1000 - $17 - 944 - 94.35%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,420 - 94.98%
Average Income per Game$1,917,178
Year to Date Revenue$13,420,245
Farm
Home Games Left36
Average Attendance - %2,826 - 94.18%
Average Income per Game$70,618
Year to Date Revenue$423,705

Expense

Pro Players Total Salaries$90,117,667
Farm Players Total Salaries$1,447,925
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,453,128
Farm Year To Date Expenses$251,320
Pro Salary Cap To Date$16,549,374
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,101,225
Farm Estimated Season Revenue$2,542,230
Pro Remaining Season Days94
Pro Expenses Per Days$837,324
Pro Estimated Expenses$78,708,456
Farm Remaining Season Days105
Farm Expenses Per Days$13,693
Farm Estimated Expenses$1,437,765
Estimated Season Expenses$80,146,221
Season Salary Cap$89,242,664
Estimate Under Maximum Salary Cap of $110,933,333$21,690,669
Estimate Over Minimum Salary Cap of $76,900,000 $12,342,664
Current Bank Account$227,040,984
Projected Bank Account$216,538,218

Pro Players Salaries

Jacob Markstrom (1 Way Contract) $9,500,000 (2)
Jordan Kyrou $8,125,000 (2)
Nazem Kadri (1 Way Contract) $7,500,000 (4)
Brett Pesce (1 Way Contract) $7,200,000 (4)
Neal Pionk (1 Way Contract) $6,250,000 (2)
Robby Fabbri (1 Way Contract) $5,500,000 (2)
Kaiden Guhle (1 Way Contract) $5,500,000 (5)
Sean Monahan (1 Way Contract) $5,500,000 (3)
Erik Cernak (1 Way Contract) $5,200,000 (3)
Conor Garland (1 Way Contract) $4,950,000 (2)
Dakota Joshua (1 Way Contract) $3,350,000 (1)
Carson Soucy (1 Way Contract) $3,250,000 (2)
Alex Newhook (1 Way Contract) $2,900,000 (4)
Yegor Chinakhov (1 Way Contract) $2,100,000 (2)
Pyotr Kochetkov (1 Way Contract) $2,000,000 (3)
Morgan Barron (1 Way Contract) $1,850,000 (4)
Samuel Ersson (1 Way Contract) $1,450,000 (2)
Drew Helleson (1 Way Contract) $1,100,000 (2)
Cal Foote $1,000,000 (1)
Macklin Celebrini $925,000 (1)
Calum Ritchie $925,000 (3)
Jeremy Hanzel (1 Way Contract) $875,000 (4)
-1 Way Contract Salary Cap : $0
A.J. Greer $850,000 (1)
Jonas Rondbjerg $775,000 (2)
Linus Karlsson $775,000 (1)
Johnathan Kovacevic (1 Way Contract) $767,667 (1)
Total Pro Players26
Salary Commitment
Year 2038 : $90,117,667
Year 2039 : $82,450,000
Year 2040 : $39,450,000
Year 2041 : $25,825,000
Salary Average Commitment
Year 2038 : $48,112,500
Year 2039 : $43,687,500
Year 2040 : $21,343,750
Year 2041 : $17,731,250
Salary Cap with 1 Way Contract
Year 2038 : $89,242,667
Year 2039 : $81,575,000
Year 2040 : $38,575,000
Year 2041 : $24,950,000

Farm Players Salaries

Jackson Hallum $92,500 (2)
Reid Schaefer $92,500 (4)
Zach Dean $92,500 (2)
Brad Lambert $92,500 (4)
Noah Warren $88,125 (1)
Bryce Montgomery $87,500 (4)
Jayden Grubbe $86,800 (2)
Jake Wise $83,750 (1)
Alexander Campbell $83,750 (1)
Mathieu Cataford $81,000 (4)
Alex Kannok Leipert $77,000 (1)
Demetrios Koumontzis $70,000 (1)
Bailey Brkin $70,000 (1)
Xavier Bernard $70,000 (1)
Michal Stinil $70,000 (1)
Ryan McCleary $70,000 (1)
Nick Capone $70,000 (1)
Mitchell Weeks $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2038 : $1,447,925
Year 2039 : $625,300
Year 2040 : $353,500
Year 2041 : $353,500
Salary Average Commitment
Year 2038 : $1,378,750
Year 2039 : $576,875
Year 2040 : $344,375
Year 2041 : $344,375

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 5,117 - 73.10%
Level 2: 6000 - $60 - 5,612 - 93.54%
Level 3: 2500 - $43 - 2,343 - 93.73%
Level 4: 4500 - $23 - 4,437 - 98.59%
Luxury : 1500 - $160 - 1,428 - 95.17%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,929 - 96.47%
Farm Level 2: 1000 - $15 - 980 - 97.98%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %18,936 - 88.08%
Average Income per Game$1,906,615
Year to Date Revenue$13,346,308
Farm
Home Games Left37
Average Attendance - %2,909 - 96.97%
Average Income per Game$78,367
Year to Date Revenue$391,836

Expense

Pro Players Total Salaries$78,576,500
Farm Players Total Salaries$1,830,825
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,748,889
Farm Year To Date Expenses$333,627
Pro Salary Cap To Date$13,682,516
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,731,540
Farm Estimated Season Revenue$2,899,586
Pro Remaining Season Days94
Pro Expenses Per Days$748,465
Pro Estimated Expenses$70,355,710
Farm Remaining Season Days105
Farm Expenses Per Days$18,797
Farm Estimated Expenses$1,973,685
Estimated Season Expenses$72,329,395
Season Salary Cap$78,576,500
Estimate Under Maximum Salary Cap of $110,933,333$32,356,833
Estimate Over Minimum Salary Cap of $76,900,000 $1,676,500
Current Bank Account$112,998,755
Projected Bank Account$110,300,486

Pro Players Salaries

Clayton Keller (1 Way Contract) $7,150,000 (2)
David Perron (1 Way Contract) $6,500,000 (3)
Olli Maatta (1 Way Contract) $6,500,000 (3)
Damon Severson (1 Way Contract) $6,500,000 (2)
Rasmus Sandin (1 Way Contract) $4,600,000 (3)
Cam Talbot (1 Way Contract) $4,500,000 (3)
Fabian Zetterlund (1 Way Contract) $4,275,000 (1)
Pierre Engvall (1 Way Contract) $4,000,000 (2)
Miles Wood (1 Way Contract) $4,000,000 (3)
Connor Clifton $3,950,000 (3)
Max Domi (1 Way Contract) $3,750,000 (2)
Matias Maccelli (1 Way Contract) $3,425,000 (2)
Kevin Lankinen (1 Way Contract) $3,000,000 (2)
Tanner Jeannot (1 Way Contract) $2,665,000 (1)
Tyler Motte (1 Way Contract) $2,000,000 (2)
Derek Forbort (1 Way Contract) $2,000,000 (1)
Oliver Wahlstrom (Out of Payroll) $1,900,000 (1)
Beck Malenstyn (1 Way Contract) $1,350,000 (1)
Justin Barron (1 Way Contract) $1,250,000 (3)
Jonathan Aspirot $1,000,000 (1)
Josh Mahura $1,000,000 (1)
Samuel Blais $1,000,000 (4)
Seth Griffith (1 Way Contract) $950,000 (2)
Cole Koepke $852,500 (1)
Cale Fleury (1 Way Contract) $800,000 (2)
Erik Portillo $784,000 (3)
Tyson Jost (1 Way Contract) $775,000 (1)
Total Pro Players27
Salary Commitment
Year 2038 : $80,476,500
Year 2039 : $64,659,000
Year 2040 : $33,084,000
Year 2041 : $1,000,000
Salary Average Commitment
Year 2038 : $51,310,250
Year 2039 : $44,785,250
Year 2040 : $28,775,000
Year 2041 : $1,000,000
Salary Cap with 1 Way Contract
Year 2038 : $80,476,500
Year 2039 : $64,659,000
Year 2040 : $33,084,000
Year 2041 : $1,000,000

Farm Players Salaries

Ethan Bear $200,000 (1)
Keaton Middleton $100,000 (1)
Aidan McDonough $92,500 (1)
Chase Bradley $87,500 (2)
Trevor Kuntar $87,000 (3)
Cross Hanas $86,000 (2)
Hunter Skinner $85,250 (1)
Ryan McGregor $85,250 (1)
Jacob Paquette $84,700 (1)
Ondrej Becher $83,750 (1)
Keith Petruzzelli $82,000 (1)
Ben Gleason $80,000 (1)
Mason Beaupit $79,375 (1)
Jack Studnicka $77,500 (2)
Michael Milne $77,500 (2)
Noah Philp $77,500 (1)
Jake Livingstone $77,500 (1)
Skyler Brind'Amour $77,500 (2)
Ethan Haider $70,000 (1)
Quinn Olson $70,000 (2)
Roddy Ross $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2038 : $1,830,825
Year 2039 : $563,000
Year 2040 : $87,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,581,875
Year 2039 : $533,125
Year 2040 : $70,000
Year 2041 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7000 - $100 - 5,442 - 77.74%
Level 2: 6000 - $60 - 5,812 - 96.86%
Level 3: 2500 - $35 - 2,446 - 97.86%
Level 4: 4500 - $20 - 4,491 - 99.79%
Luxury : 1500 - $200 - 1,018 - 67.86%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,884 - 94.18%
Farm Level 2: 1000 - $15 - 937 - 93.70%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %19,209 - 89.34%
Average Income per Game$1,895,184
Year to Date Revenue$15,161,473
Farm
Home Games Left36
Average Attendance - %2,821 - 94.02%
Average Income per Game$79,983
Year to Date Revenue$479,900

Expense

Pro Players Total Salaries$100,631,250
Farm Players Total Salaries$1,859,877
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,213,342
Farm Year To Date Expenses$598,902
Pro Salary Cap To Date$17,204,486
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,436,260
Farm Estimated Season Revenue$2,879,400
Pro Remaining Season Days94
Pro Expenses Per Days$943,639
Pro Estimated Expenses$88,702,066
Farm Remaining Season Days105
Farm Expenses Per Days$31,128
Farm Estimated Expenses$3,268,440
Estimated Season Expenses$91,970,506
Season Salary Cap$100,631,250
Estimate Under Maximum Salary Cap of $110,933,333$10,302,083
Estimate Over Minimum Salary Cap of $76,900,000 $23,731,250
Current Bank Account$233,725,711
Projected Bank Account$209,070,865

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,250,000 (2)
Cale Makar (1 Way Contract) $9,000,000 (1)
Jake Oettinger (1 Way Contract) $8,250,000 (1)
Jacob Trouba (1 Way Contract) $8,000,000 (4)
Brock Boeser (1 Way Contract) $7,250,000 (5)
Brady Skjei (1 Way Contract) $7,000,000 (3)
Brandon Hagel (1 Way Contract) $6,500,000 (1)
Hampus Lindholm (1 Way Contract) $6,500,000 (1)
Nick Schmaltz (1 Way Contract) $5,850,000 (2)
Ryan Hartman (1 Way Contract) $5,000,000 (5)
Boone Jenner (1 Way Contract) $3,750,000 (1)
Calle Jarnkrok (1 Way Contract) $3,500,000 (2)
Scott Mayfield (1 Way Contract) $3,500,000 (5)
Ridly Greig $3,250,000 (3)
Eetu Luostarinen (1 Way Contract) $3,000,000 (3)
Luke Evangelista $3,000,000 (1)
Simon Benoit $1,350,000 (1)
Daniil Tarasov $1,050,000 (1)
Juuso Parssinen (1 Way Contract) $975,000 (1)
Tyler Tucker (1 Way Contract) $925,000 (3)
Egor Afanasyev $881,250 (1)
Zemgus Girgensons $850,000 (3)
Total Pro Players22
Salary Commitment
Year 2038 : $100,631,250
Year 2039 : $59,375,000
Year 2040 : $38,775,000
Year 2041 : $23,750,000
Salary Average Commitment
Year 2038 : $39,099,108
Year 2039 : $31,531,250
Year 2040 : $26,406,250
Year 2041 : $14,806,250
Salary Cap with 1 Way Contract
Year 2038 : $100,631,250
Year 2039 : $59,375,000
Year 2040 : $38,775,000
Year 2041 : $23,750,000

Farm Players Salaries

Philip Tomasino $175,000 (1)
Zachary L'Heureux $92,500 (2)
Quentin Musty $92,500 (3)
Jack Peart $92,500 (1)
Emil Andrae $90,333 (1)
Aleksi Heimosalmi $88,125 (2)
Ville Koivunen $88,125 (2)
Oscar Fisker Molgaard $88,125 (3)
Jacob Perreault $86,336 (1)
Carson Lambos $86,333 (1)
Matthew Villalta $83,750 (1)
Hunter Brzustewicz $83,750 (3)
Ayrton Martino $83,750 (2)
Aleksanteri Kaskimaki $83,750 (1)
Sasha Pastujov $82,500 (1)
Jack Rathbone $80,000 (1)
Hunter McKown $80,000 (1)
Thomas Bordeleau $77,500 (1)
Jason Polin $77,500 (1)
Marc McLaughlin $77,500 (1)
Parker Gahagen (Out of Payroll) $75,000 (1)
Ryan Fanti $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2038 : $1,934,877
Year 2039 : $616,875
Year 2040 : $264,375
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,784,084
Year 2039 : $584,709
Year 2040 : $272,834
Year 2041 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - $94 - 6,541 - 93.44%
Level 2: 6000 - $62 - 5,754 - 95.90%
Level 3: 2500 - $41 - 2,337 - 93.47%
Level 4: 4500 - $30 - 3,777 - 83.93%
Luxury : 1500 - $169 - 1,437 - 95.78%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $34 - 1,898 - 94.92%
Farm Level 2: 1000 - $15 - 945 - 94.54%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %19,845 - 92.30%
Average Income per Game$2,135,335
Year to Date Revenue$17,082,682
Farm
Home Games Left37
Average Attendance - %2,844 - 94.79%
Average Income per Game$78,727
Year to Date Revenue$393,633

Expense

Pro Players Total Salaries$88,720,189
Farm Players Total Salaries$1,436,325
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,046,755
Farm Year To Date Expenses$298,316
Pro Salary Cap To Date$14,376,621
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,601,398
Farm Estimated Season Revenue$2,912,884
Pro Remaining Season Days94
Pro Expenses Per Days$793,984
Pro Estimated Expenses$74,634,496
Farm Remaining Season Days105
Farm Expenses Per Days$15,616
Farm Estimated Expenses$1,639,680
Estimated Season Expenses$76,274,176
Season Salary Cap$85,795,192
Estimate Under Maximum Salary Cap of $110,933,333$25,138,141
Estimate Over Minimum Salary Cap of $76,900,000 $8,895,192
Current Bank Account$152,394,576
Projected Bank Account$151,634,682

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,500,000 (5)
Roman Josi (1 Way Contract) $9,059,000 (4)
Moritz Seider (1 Way Contract) $8,550,000 (3)
Tim Stutzle (1 Way Contract) $8,350,000 (2)
Sean Durzi (1 Way Contract) $6,000,000 (2)
Jake DeBrusk (1 Way Contract) $5,500,000 (4)
Frank Vatrano (1 Way Contract) $4,571,189 (3)
Artturi Lehkonen (1 Way Contract) $4,500,000 (1)
Phillip Danault (1 Way Contract) $4,250,000 (2)
Jake Neighbours (1 Way Contract) $3,750,000 (2)
-1 Way Contract Salary Cap : $2,600,000
Warren Foegele (1 Way Contract) $3,500,000 (2)
Anthony Beauvillier (1 Way Contract) $2,750,000 (2)
Alex Lyon (1 Way Contract) $2,250,000 (1)
Jacob Bryson $1,850,000 (1)
Matthew Benning $1,250,000 (1)
Jaycob Megna (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Calvin Pickard (1 Way Contract) $1,000,000 (1)
Tanner Pearson (1 Way Contract) $1,000,000 (1)
Brendan Gaunce $1,000,000 (4)
Louis Belpedio $1,000,000 (4)
Wyatt Kaiser (1 Way Contract) $925,000 (1)
Cal Petersen (1 Way Contract) $900,000 (5)
David Gustafsson (1 Way Contract) $890,000 (2)
Justin Bailey (1 Way Contract) $800,000 (2)
Justin Kirkland $775,000 (2)
Trent Miner $775,000 (1)
Filip Hallander (1 Way Contract) $775,000 (3)
Shane Bowers (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Lane Pederson (1 Way Contract) $775,000 (1)
Dakota Mermis $700,000 (4)
Total Pro Players30
Salary Commitment
Year 2038 : $88,720,189
Year 2039 : $74,395,189
Year 2040 : $42,555,189
Year 2041 : $28,659,000
Salary Average Commitment
Year 2038 : $27,556,250
Year 2039 : $18,500,000
Year 2040 : $9,025,000
Year 2041 : $6,925,000
Salary Cap with 1 Way Contract
Year 2038 : $85,795,192
Year 2039 : $71,470,192
Year 2040 : $41,555,188
Year 2041 : $27,659,000

Farm Players Salaries

Joe Hicketts $100,000 (4)
Roland McKeown $100,000 (3)
Matthew Stienburg $90,000 (1)
Anthony Angello $90,000 (2)
Hunter Shepard $90,000 (5)
Julian Lutz $88,125 (1)
Kale Clague $85,250 (1)
Ethan Keppen $84,700 (1)
Gabriel D'Aigle $83,750 (3)
Evan Vierling $82,500 (2)
Adam Erne $80,000 (3)
Ryan Jones $80,000 (3)
Brody Lamb $79,375 (2)
Chase Lang $77,500 (2)
Aaron Luchuk $77,500 (2)
Jack Gorniak $77,000 (1)
Ashton Cumby $70,625 (3)
Total Farm Players17
Salary Commitment
Year 2038 : $1,436,325
Year 2039 : $1,011,250
Year 2040 : $604,375
Year 2041 : $190,000
Salary Average Commitment
Year 2038 : $1,368,750
Year 2039 : $986,875
Year 2040 : $604,375
Year 2041 : $190,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 7000 - $100 - 5,158 - 73.69%
Level 2: 6000 - $60 - 5,659 - 94.31%
Level 3: 2500 - $45 - 2,370 - 94.79%
Level 4: 4500 - $35 - 3,150 - 70.00%
Luxury : 1500 - $180 - 1,117 - 74.48%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,365 - 68.23%
Farm Level 2: 1000 - $20 - 657 - 65.68%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %17,454 - 81.18%
Average Income per Game$1,897,215
Year to Date Revenue$13,280,504
Farm
Home Games Left37
Average Attendance - %2,021 - 67.38%
Average Income per Game$67,720
Year to Date Revenue$338,600

Expense

Pro Players Total Salaries$86,744,143
Farm Players Total Salaries$1,814,059
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,236,294
Farm Year To Date Expenses$356,120
Pro Salary Cap To Date$14,092,931
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,402,520
Farm Estimated Season Revenue$2,505,640
Pro Remaining Season Days94
Pro Expenses Per Days$820,745
Pro Estimated Expenses$77,150,030
Farm Remaining Season Days105
Farm Expenses Per Days$18,662
Farm Estimated Expenses$1,959,510
Estimated Season Expenses$79,109,540
Season Salary Cap$85,944,144
Estimate Under Maximum Salary Cap of $110,933,333$24,989,189
Estimate Over Minimum Salary Cap of $76,900,000 $9,044,144
Current Bank Account$73,105,552
Projected Bank Account$62,904,172

Pro Players Salaries

Evan Bouchard (1 Way Contract) $10,000,000 (5)
Tyler Seguin (1 Way Contract) $9,850,000 (3)
Nikita Kucherov (1 Way Contract) $9,500,000 (2)
Anthony Cirelli (1 Way Contract) $6,250,000 (3)
Jonas Brodin (1 Way Contract) $5,000,000 (5)
Michael Anderson (1 Way Contract) $4,125,000 (2)
Alex Laferriere (1 Way Contract) $4,100,000 (4)
Nick Leddy (1 Way Contract) $4,000,000 (1)
Casey Cizikas (1 Way Contract) $3,500,000 (2)
Yakov Trenin (1 Way Contract) $3,500,000 (3)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (2)
Connor Brown (1 Way Contract) $3,000,000 (5)
Colton Sissons $2,857,143 (1)
Nick Perbix (1 Way Contract) $2,750,000 (3)
Brandon Duhaime (1 Way Contract) $1,850,000 (1)
Charlie Lindgren (1 Way Contract) $1,750,000 (3)
Sean Kuraly (1 Way Contract) $1,667,000 (3)
Nathan Bastian (1 Way Contract) $1,350,000 (1)
Victor Olofsson (1 Way Contract) $1,250,000 (3)
Marc Gatcomb $900,000 (1)
Arturs Silovs $850,000 (1)
Pheonix Copley (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Scott Perunovich (1 Way Contract) $775,000 (3)
Patrick Brown $775,000 (2)
Paul Cotter $775,000 (2)
Zachary Metsa $770,000 (1)
Sheldon Dries $700,000 (1)
Trevor Janicke $700,000 (2)
Total Pro Players28
Salary Commitment
Year 2038 : $86,744,143
Year 2039 : $72,667,000
Year 2040 : $49,892,000
Year 2041 : $22,100,000
Salary Average Commitment
Year 2038 : $41,699,441
Year 2039 : $32,566,108
Year 2040 : $24,560,750
Year 2041 : $7,243,750
Salary Cap with 1 Way Contract
Year 2038 : $85,944,144
Year 2039 : $72,667,000
Year 2040 : $49,892,000
Year 2041 : $22,100,000

Farm Players Salaries

Axel Sandin-Pellikka $92,500 (2)
Zeev Buium $92,500 (2)
Lukas Dragicevic $89,167 (4)
Anton Wahlberg $88,125 (2)
Jack Hughes $88,125 (1)
Lukas Fischer $88,125 (2)
Owen Beck $88,125 (2)
Victor Mancini $87,000 (2)
Nikita Novikov $86,750 (2)
Ryan Tverberg $85,200 (1)
Tristan Bertucci $84,667 (4)
Lucas Ciona $83,000 (1)
Henrik Tikkanen $82,400 (1)
Logan Stankoven $81,500 (1)
Tyson Jugnauth $79,375 (2)
Jackson Blake $79,375 (1)
Vilmer Alriksson $79,375 (2)
Jakov Novak $77,500 (1)
Lucas Mercuri $70,625 (2)
Jared Wright $70,625 (1)
Matthew Thiessen $70,000 (1)
Nikita Prishchepov $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2038 : $1,814,059
Year 2039 : $1,026,334
Year 2040 : $173,834
Year 2041 : $173,834
Salary Average Commitment
Year 2038 : $1,741,125
Year 2039 : $1,000,000
Year 2040 : $176,250
Year 2041 : $176,250

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $70 - 6,876 - 98.23%
Level 2: 6000 - $55 - 5,876 - 97.93%
Level 3: 2500 - $40 - 2,451 - 98.05%
Level 4: 4500 - $25 - 4,378 - 97.28%
Luxury : 1500 - $150 - 1,467 - 97.81%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,965 - 98.23%
Farm Level 2: 1000 - $20 - 707 - 70.73%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %21,047 - 97.89%
Average Income per Game$1,835,717
Year to Date Revenue$14,685,737
Farm
Home Games Left36
Average Attendance - %2,672 - 89.06%
Average Income per Game$63,259
Year to Date Revenue$379,555

Expense

Pro Players Total Salaries$108,585,000
Farm Players Total Salaries$1,720,900
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,512,081
Farm Year To Date Expenses$574,169
Pro Salary Cap To Date$16,823,761
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,414,382
Farm Estimated Season Revenue$2,277,330
Pro Remaining Season Days94
Pro Expenses Per Days$1,014,027
Pro Estimated Expenses$95,318,538
Farm Remaining Season Days105
Farm Expenses Per Days$30,007
Farm Estimated Expenses$3,150,735
Estimated Season Expenses$98,469,273
Season Salary Cap$104,965,000
Estimate Under Maximum Salary Cap of $110,933,333$5,968,333
Estimate Over Minimum Salary Cap of $76,900,000 $28,065,000
Current Bank Account$126,655,641
Projected Bank Account$92,878,080

Pro Players Salaries

Bo Horvat (1 Way Contract) $8,500,000 (3)
Brent Burns (1 Way Contract) $8,500,000 (2)
Thomas Chabot (1 Way Contract) $8,000,000 (5)
Jack Hughes (1 Way Contract) $8,000,000 (3)
K'Andre Miller (1 Way Contract) $7,500,000 (5)
Dylan Cozens (1 Way Contract) $7,100,000 (3)
Gabriel Landeskog (1 Way Contract) $7,000,000 (4)
Mason McTavish (1 Way Contract) $7,000,000 (5)
Bowen Byram (1 Way Contract) $6,250,000 (4)
Brad Marchand (1 Way Contract) $6,125,000 (1)
Samuel Girard (1 Way Contract) $5,000,000 (4)
Jamie Oleksiak (1 Way Contract) $4,600,000 (1)
Evan Rodrigues (1 Way Contract) $4,500,000 (3)
Quinton Byfield (1 Way Contract) $3,500,000 (2)
Joel Hofer (1 Way Contract) $3,400,000 (3)
Jordan Staal (1 Way Contract) $2,900,000 (2)
Peyton Krebs (1 Way Contract) $1,450,000 (6)
Arber Xhekaj (1 Way Contract) $1,300,000 (2)
Connor Dewar (1 Way Contract) $1,250,000 (5)
Luke Glendening (1 Way Contract) $1,200,000 (3)
Sebastian Cossa (1 Way Contract) $1,000,000 (6)
-1 Way Contract Salary Cap : $0
Jakub Dobes $965,000 (2)
Matthew Schaefer $925,000 (3)
Nico Myatovic (1 Way Contract) $900,000 (4)
-1 Way Contract Salary Cap : $0
Conor Geekie (1 Way Contract) $890,000 (4)
-1 Way Contract Salary Cap : $0
Donovan Sebrango (1 Way Contract) $830,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players26
Salary Commitment
Year 2038 : $108,585,000
Year 2039 : $102,080,000
Year 2040 : $84,915,000
Year 2041 : $51,290,000
Salary Average Commitment
Year 2038 : $46,300,000
Year 2039 : $44,312,500
Year 2040 : $27,462,500
Year 2041 : $17,587,500
Salary Cap with 1 Way Contract
Year 2038 : $104,965,000
Year 2039 : $94,240,000
Year 2040 : $77,075,000
Year 2041 : $43,450,000

Farm Players Salaries

Owen Michaels $148,000 (3)
Brendan Brisson $100,000 (3)
Arshdeep Bains $100,000 (3)
Marco Kasper $92,500 (4)
Sam Colangelo $88,125 (3)
Christian Kyrou $88,000 (2)
Tyler Tullio $82,400 (3)
Kevin He $79,375 (3)
Ethan Edwards $79,375 (1)
Cole O'Hara $79,375 (2)
Nathan Walker $77,500 (2)
Michael Callahan $75,000 (1)
Nathaniel Day $70,625 (2)
Dru Krebs $70,625 (1)
Luke Mittelstadt $70,000 (2)
Kenta Isogai $70,000 (3)
Chase Wheatcroft $70,000 (2)
Jeremie Biakabutuka $70,000 (3)
Charlie Wright $70,000 (1)
Sahil Panwar $70,000 (3)
Anson Thornton $70,000 (3)
Total Farm Players21
Salary Commitment
Year 2038 : $1,720,900
Year 2039 : $1,352,375
Year 2040 : $896,875
Year 2041 : $92,500
Salary Average Commitment
Year 2038 : $1,635,708
Year 2039 : $1,345,708
Year 2040 : $911,333
Year 2041 : $70,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 5,456 - 77.94%
Level 2: 6000 - $49 - 5,829 - 97.15%
Level 3: 2500 - $44 - 2,412 - 96.49%
Level 4: 4500 - $29 - 4,276 - 95.03%
Luxury : 1500 - $184 - 1,111 - 74.04%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,975 - 98.73%
Farm Level 2: 1000 - $13 - 944 - 94.36%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %19,084 - 88.76%
Average Income per Game$1,877,797
Year to Date Revenue$13,144,576
Farm
Home Games Left37
Average Attendance - %2,918 - 97.27%
Average Income per Game$55,708
Year to Date Revenue$278,540

Expense

Pro Players Total Salaries$90,615,000
Farm Players Total Salaries$1,679,313
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,947,877
Farm Year To Date Expenses$408,983
Pro Salary Cap To Date$15,658,934
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,722,880
Farm Estimated Season Revenue$2,061,196
Pro Remaining Season Days94
Pro Expenses Per Days$855,000
Pro Estimated Expenses$80,370,000
Farm Remaining Season Days105
Farm Expenses Per Days$21,607
Farm Estimated Expenses$2,268,735
Estimated Season Expenses$82,638,735
Season Salary Cap$89,840,000
Estimate Under Maximum Salary Cap of $110,933,333$21,093,333
Estimate Over Minimum Salary Cap of $76,900,000 $12,940,000
Current Bank Account$191,927,586
Projected Bank Account$177,072,927

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (1)
Cole Caufield (1 Way Contract) $7,850,000 (6)
Vince Dunn (1 Way Contract) $7,350,000 (2)
Brendan Gallagher (1 Way Contract) $6,500,000 (1)
Matt Coronato (1 Way Contract) $6,500,000 (5)
Justin Faulk (1 Way Contract) $6,500,000 (1)
Morgan Geekie (1 Way Contract) $5,500,000 (5)
Joel Farabee (1 Way Contract) $5,000,000 (5)
Dylan DeMelo (1 Way Contract) $4,900,000 (3)
Alex Tuch (1 Way Contract) $4,750,000 (1)
Joseph Woll (1 Way Contract) $4,000,000 (4)
Thomas Novak (1 Way Contract) $3,500,000 (3)
Mason Appleton (1 Way Contract) $3,400,000 (4)
Adam Boqvist (1 Way Contract) $2,600,000 (1)
Keegan Kolesar (1 Way Contract) $2,500,000 (2)
Connor Ingram (1 Way Contract) $1,950,000 (2)
Michael Kesselring (1 Way Contract) $1,400,000 (1)
Brayden Pachal (1 Way Contract) $1,250,000 (4)
James van Riemsdyk $1,000,000 (2)
Jackson LaCombe (1 Way Contract) $925,000 (2)
Cayden Primeau $890,000 (3)
Oskar Back $775,000 (1)
Yan Kuznetsov (1 Way Contract) $775,000 (1)
Pavol Regenda $775,000 (1)
Alex Turcotte (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players25
Salary Commitment
Year 2038 : $90,615,000
Year 2039 : $57,225,000
Year 2040 : $43,500,000
Year 2041 : $33,550,000
Salary Average Commitment
Year 2038 : $34,172,619
Year 2039 : $28,272,619
Year 2040 : $17,939,286
Year 2041 : $15,200,000
Salary Cap with 1 Way Contract
Year 2038 : $89,840,000
Year 2039 : $56,515,000
Year 2040 : $42,790,000
Year 2041 : $33,500,000

Farm Players Salaries

Isak Rosen $90,000 (3)
Theodor Niederbach $88,125 (2)
Shai Buium $88,125 (1)
Antonio Stranges $85,000 (3)
Ludwig Persson $83,750 (2)
Aidan Hreschuk $83,750 (2)
Will Reynolds $83,750 (3)
Oskar Pettersson $83,500 (5)
Artem Guryev $82,500 (1)
Terrell Goldsmith $79,375 (3)
Samuel Sjolund $79,375 (1)
Charlie Leddy $79,375 (2)
Hunter McDonald $77,688 (1)
Mason Shaw $77,500 (2)
Hugh McGing $77,500 (3)
Brian Halonen $77,500 (5)
Jack Finley $77,500 (4)
Ty Murchison $75,000 (2)
Owen Flores $70,000 (2)
Isak Posch $70,000 (3)
Luke Cavallin $70,000 (2)
Total Farm Players21
Salary Commitment
Year 2038 : $1,679,312
Year 2039 : $1,379,125
Year 2040 : $751,625
Year 2041 : $248,500
Salary Average Commitment
Year 2038 : $1,611,292
Year 2039 : $1,303,792
Year 2040 : $672,792
Year 2041 : $229,667

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live
Level 1: 7000 - $99 - 5,230 - 74.72%
Level 2: 6000 - $60 - 5,650 - 94.17%
Level 3: 2500 - $49 - 1,793 - 71.73%
Level 4: 4500 - $26 - 4,349 - 96.65%
Luxury : 1500 - $178 - 1,163 - 77.53%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,457 - 72.84%
Farm Level 2: 1000 - $15 - 991 - 99.13%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %18,185 - 84.58%
Average Income per Game$1,884,443
Year to Date Revenue$15,075,545
Farm
Home Games Left36
Average Attendance - %2,448 - 81.61%
Average Income per Game$73,143
Year to Date Revenue$438,860

Expense

Pro Players Total Salaries$106,935,000
Farm Players Total Salaries$1,165,937
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,050,840
Farm Year To Date Expenses$327,420
Pro Salary Cap To Date$17,215,664
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,071,066
Farm Estimated Season Revenue$2,633,160
Pro Remaining Season Days94
Pro Expenses Per Days$981,726
Pro Estimated Expenses$92,282,244
Farm Remaining Season Days105
Farm Expenses Per Days$17,467
Farm Estimated Expenses$1,834,035
Estimated Season Expenses$94,116,279
Season Salary Cap$106,010,000
Estimate Under Maximum Salary Cap of $110,933,333$4,923,333
Estimate Over Minimum Salary Cap of $76,900,000 $29,110,000
Current Bank Account$155,621,073
Projected Bank Account$128,209,020

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $12,000,000 (3)
Jack Eichel (1 Way Contract) $10,000,000 (3)
Brayden Point (1 Way Contract) $9,000,000 (1)
Filip Forsberg (1 Way Contract) $8,500,000 (2)
Juuse Saros (1 Way Contract) $7,740,000 (4)
Gustav Nyquist (1 Way Contract) $7,500,000 (4)
Joey Daccord (1 Way Contract) $7,000,000 (4)
Dylan Strome (1 Way Contract) $5,000,000 (1)
Drake Batherson (1 Way Contract) $4,975,000 (4)
Matt Duchene (1 Way Contract) $4,500,000 (4)
Brandon Carlo (1 Way Contract) $4,000,000 (3)
Cole Perfetti (1 Way Contract) $3,250,000 (3)
Erik Haula (1 Way Contract) $3,150,000 (2)
Henri Jokiharju (1 Way Contract) $3,100,000 (1)
Timothy Liljegren (1 Way Contract) $3,000,000 (1)
Taylor Raddysh $2,000,000 (1)
Jake Christiansen (1 Way Contract) $1,600,000 (2)
Urho Vaakanainen (1 Way Contract) $1,550,000 (2)
Curtis Lazar (1 Way Contract) $1,250,000 (2)
Jack Ahcan (1 Way Contract) $1,200,000 (1)
Alec Regula $1,000,000 (4)
Corson Ceulemans (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Tristen Nielsen $870,000 (1)
Austin Watson (1 Way Contract) $800,000 (2)
Joona Koppanen $775,000 (1)
Gage Goncalves $775,000 (1)
Kyle Capobianco $775,000 (3)
Joel Hanley $700,000 (1)
Declan Chisholm $0 (0)
Total Pro Players29
Salary Commitment
Year 2038 : $106,935,000
Year 2039 : $80,515,000
Year 2040 : $63,665,000
Year 2041 : $32,415,000
Salary Average Commitment
Year 2038 : $41,454,167
Year 2039 : $29,610,417
Year 2040 : $21,010,417
Year 2041 : $16,860,417
Salary Cap with 1 Way Contract
Year 2038 : $106,010,000
Year 2039 : $79,590,000
Year 2040 : $62,740,000
Year 2041 : $32,715,000

Farm Players Salaries

Ben Kraws $100,000 (2)
Nathan Gaucher $92,500 (1)
Filip Mesar $92,500 (2)
Antti Tuomisto $88,125 (1)
Gabriel Eliasson $88,125 (3)
Ville Ottavainen $87,313 (1)
Sam Stange $79,375 (1)
Aaron Huglen $79,375 (1)
Matthew Strome $78,000 (1)
Nathan Clurman $77,500 (1)
Trey Fix-Wolansky $77,500 (1)
Jake Leschyshyn $77,500 (2)
Carson Meyer $77,500 (1)
Jared Woolley $70,625 (3)
T.J. Semptimphelter (Out of Payroll) $70,000 (1)
Total Farm Players15
Salary Commitment
Year 2038 : $1,235,937
Year 2039 : $428,750
Year 2040 : $158,750
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,106,167
Year 2039 : $405,542
Year 2040 : $158,750
Year 2041 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 6,787 - 96.96%
Level 2: 6000 - $60 - 5,710 - 95.17%
Level 3: 2500 - $35 - 2,412 - 96.46%
Level 4: 4500 - $20 - 4,434 - 98.54%
Luxury : 1500 - $200 - 1,005 - 67.03%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,428 - 71.39%
Farm Level 2: 1000 - $15 - 970 - 97.02%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,348 - 94.64%
Average Income per Game$1,826,457
Year to Date Revenue$12,785,199
Farm
Home Games Left36
Average Attendance - %2,398 - 79.93%
Average Income per Game$71,666
Year to Date Revenue$429,995

Expense

Pro Players Total Salaries$107,545,000
Farm Players Total Salaries$1,511,800
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,426,483
Farm Year To Date Expenses$529,319
Pro Salary Cap To Date$17,990,161
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,925,995
Farm Estimated Season Revenue$2,579,970
Pro Remaining Season Days94
Pro Expenses Per Days$960,575
Pro Estimated Expenses$90,294,050
Farm Remaining Season Days105
Farm Expenses Per Days$28,321
Farm Estimated Expenses$2,973,705
Estimated Season Expenses$93,267,755
Season Salary Cap$105,950,000
Estimate Under Maximum Salary Cap of $110,933,333$4,983,333
Estimate Over Minimum Salary Cap of $76,900,000 $29,050,000
Current Bank Account$112,526,429
Projected Bank Account$85,764,639

Pro Players Salaries

Pierre-Luc Dubois (1 Way Contract) $8,500,000 (2)
Kevin Fiala (1 Way Contract) $7,950,000 (5)
Vladimir Tarasenko (1 Way Contract) $7,500,000 (3)
Tyler Bertuzzi (1 Way Contract) $7,200,000 (4)
Cam Fowler $6,500,000 (2)
Cody Ceci (1 Way Contract) $6,500,000 (1)
Colton Parayko (1 Way Contract) $6,500,000 (1)
Valeri Nichushkin (1 Way Contract) $6,250,000 (5)
Jordan Eberle (1 Way Contract) $5,600,000 (1)
Jason Dickinson (1 Way Contract) $4,250,000 (2)
Nino Niederreiter (1 Way Contract) $4,000,000 (3)
John Klingberg (1 Way Contract) $4,000,000 (4)
Alexandre Carrier (1 Way Contract) $3,950,000 (2)
Brandon Saad (1 Way Contract) $3,750,000 (4)
Adam Lowry (1 Way Contract) $3,250,000 (1)
Jordan Martinook (1 Way Contract) $3,100,000 (1)
Trevor van Riemsdyk (1 Way Contract) $3,000,000 (2)
David Rittich $3,000,000 (1)
Jack Roslovic (1 Way Contract) $2,800,000 (1)
Sam Steel (1 Way Contract) $2,100,000 (3)
Pontus Holmberg $1,600,000 (4)
Ty Dellandrea (1 Way Contract) $1,300,000 (3)
Alexandre Texier (1 Way Contract) $1,000,000 (1)
Matthew Rempe (1 Way Contract) $820,000 (1)
-1 Way Contract Salary Cap : $0
Louis Crevier $800,000 (1)
Adam Wilsby (1 Way Contract) $775,000 (4)
Devin Cooley $775,000 (2)
Akil Thomas (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players28
Salary Commitment
Year 2038 : $107,545,000
Year 2039 : $74,175,000
Year 2040 : $47,200,000
Year 2041 : $31,525,000
Salary Average Commitment
Year 2038 : $54,556,965
Year 2039 : $36,120,000
Year 2040 : $27,895,000
Year 2041 : $17,975,000
Salary Cap with 1 Way Contract
Year 2038 : $105,950,000
Year 2039 : $73,400,000
Year 2040 : $46,425,000
Year 2041 : $31,525,000

Farm Players Salaries

Nikita Pavlychev $90,000 (3)
Jalen Smereck $90,000 (3)
David Cotton $87,500 (1)
Judd Caulfield $83,800 (2)
Mitchell Stephens $77,500 (2)
Jett Woo $77,500 (2)
Atro Leppanen $77,000 (1)
Michael Karow $77,000 (1)
Cooper Marody $76,500 (1)
Isaac Belliveau $75,000 (2)
Chris Terry $70,000 (1)
Jacob Leguerrier $70,000 (1)
Brandon Halverson $70,000 (1)
Samuel Walker $70,000 (1)
Patrick Guay $70,000 (1)
William Rousseau $70,000 (2)
Max Wanner $70,000 (2)
Chris Ortiz $70,000 (1)
Donavan Houle $70,000 (1)
Jordan Papirny $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2038 : $1,511,800
Year 2039 : $633,800
Year 2040 : $180,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,445,000
Year 2039 : $605,000
Year 2040 : $180,000
Year 2041 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $87 - 6,855 - 97.93%
Level 2: 6000 - $58 - 5,696 - 94.93%
Level 3: 2500 - $39 - 2,406 - 96.23%
Level 4: 4500 - $28 - 4,132 - 91.82%
Luxury : 1500 - $158 - 1,440 - 95.98%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,818 - 90.90%
Farm Level 2: 1000 - $16 - 928 - 92.78%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20,528 - 95.48%
Average Income per Game$2,019,554
Year to Date Revenue$16,156,435
Farm
Home Games Left37
Average Attendance - %2,746 - 91.53%
Average Income per Game$76,493
Year to Date Revenue$382,466

Expense

Pro Players Total Salaries$92,080,834
Farm Players Total Salaries$1,845,957
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,221,563
Farm Year To Date Expenses$596,684
Pro Salary Cap To Date$15,174,439
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,664,849
Farm Estimated Season Revenue$2,830,248
Pro Remaining Season Days94
Pro Expenses Per Days$854,698
Pro Estimated Expenses$80,341,612
Farm Remaining Season Days105
Farm Expenses Per Days$31,016
Farm Estimated Expenses$3,256,680
Estimated Season Expenses$83,598,292
Season Salary Cap$90,405,836
Estimate Under Maximum Salary Cap of $110,933,333$20,527,497
Estimate Over Minimum Salary Cap of $76,900,000 $13,505,836
Current Bank Account$166,337,836
Projected Bank Account$154,234,641

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,500,000 (5)
Jesper Bratt (1 Way Contract) $7,875,000 (5)
Jared Spurgeon (1 Way Contract) $7,575,000 (2)
Yanni Gourde (1 Way Contract) $5,166,667 (1)
Radko Gudas (1 Way Contract) $5,000,000 (4)
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (2)
Kaapo Kakko (1 Way Contract) $4,525,000 (3)
Spencer Knight (1 Way Contract) $4,500,000 (2)
Pius Suter (1 Way Contract) $4,125,000 (2)
Barclay Goodrow (1 Way Contract) $3,641,667 (3)
Shayne Gostisbehere (1 Way Contract) $3,200,000 (3)
Ville Husso (1 Way Contract) $3,000,000 (2)
Jonathan Drouin (1 Way Contract) $3,000,000 (1)
Mathieu Olivier (1 Way Contract) $3,000,000 (5)
Jake Evans (1 Way Contract) $2,850,000 (4)
Conor Timmins (1 Way Contract) $2,200,000 (2)
Nico Sturm (1 Way Contract) $2,000,000 (1)
Jonas Johansson $1,200,000 (5)
Matt Murray (1 Way Contract) $1,200,000 (2)
Laurent Brossoit (1 Way Contract) $1,100,000 (5)
Tobias Bjornfot $1,000,000 (1)
Nick Blankenburg (1 Way Contract) $1,000,000 (2)
Brandt Clarke $1,000,000 (1)
Josh Doan (1 Way Contract) $925,000 (6)
Dylan McIlrath (1 Way Contract) $900,000 (3)
Dominic Toninato (1 Way Contract) $900,000 (4)
Kurtis MacDermid (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $0
Alex Steeves (1 Way Contract) $852,500 (3)
Tomas Nosek (1 Way Contract) $800,000 (4)
Julien Gauthier $775,000 (2)
Samuel Laberge (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Jayson Megna (1 Way Contract) $775,000 (2)
Total Pro Players32
Salary Commitment
Year 2038 : $92,080,834
Year 2039 : $86,711,667
Year 2040 : $55,066,667
Year 2041 : $41,175,000
Salary Average Commitment
Year 2038 : $53,057,083
Year 2039 : $44,468,750
Year 2040 : $27,362,500
Year 2041 : $23,300,000
Salary Cap with 1 Way Contract
Year 2038 : $90,405,832
Year 2039 : $78,239,160
Year 2040 : $48,269,167
Year 2041 : $35,150,000

Farm Players Salaries

Mike Hardman $100,000 (2)
David Jiricek $100,000 (1)
Denis Smirnov $100,000 (1)
Matthew Poitras $96,938 (1)
Evan Cormier $96,800 (1)
Lucas Johansen $93,775 (1)
Guillaume Brisebois $93,775 (1)
Maveric Lamoureux $92,500 (2)
Daylan Kuefler $92,400 (1)
Chase De Leo $90,000 (2)
Kasper Halttunen $88,125 (1)
Dawson Barteaux $88,000 (1)
Josh Lopina $87,833 (1)
Colby Ambrosio $87,313 (1)
Casey Fitzgerald $85,250 (2)
Gavin Hayes $83,750 (1)
Matt Tomkins (Out of Payroll) $77,500 (5)
Rem Pitlick $77,500 (3)
Chase Stillman $77,000 (1)
Justin Gill $75,000 (1)
Dryden McKay $70,000 (1)
Brandon Saigeon $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2038 : $1,923,458
Year 2039 : $522,750
Year 2040 : $155,000
Year 2041 : $77,500
Salary Average Commitment
Year 2038 : $1,722,417
Year 2039 : $468,667
Year 2040 : $155,000
Year 2041 : $77,500

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $77 - 6,916 - 98.80%
Level 2: 6000 - $54 - 5,733 - 95.56%
Level 3: 2500 - $36 - 2,468 - 98.73%
Level 4: 4500 - $23 - 4,359 - 96.86%
Luxury : 1500 - $151 - 1,448 - 96.50%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,402 - 70.09%
Farm Level 2: 1000 - $20 - 685 - 68.50%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,924 - 97.32%
Average Income per Game$1,862,266
Year to Date Revenue$13,035,859
Farm
Home Games Left37
Average Attendance - %2,087 - 69.56%
Average Income per Game$69,772
Year to Date Revenue$348,860

Expense

Pro Players Total Salaries$113,672,500
Farm Players Total Salaries$1,256,375
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,009,586
Farm Year To Date Expenses$338,099
Pro Salary Cap To Date$18,258,481
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,179,295
Farm Estimated Season Revenue$2,581,564
Pro Remaining Season Days94
Pro Expenses Per Days$1,050,199
Pro Estimated Expenses$98,718,706
Farm Remaining Season Days105
Farm Expenses Per Days$18,197
Farm Estimated Expenses$1,910,685
Estimated Season Expenses$100,629,391
Season Salary Cap$108,822,500
Estimate Under Maximum Salary Cap of $110,933,333$2,110,833
Estimate Over Minimum Salary Cap of $76,900,000 $31,922,500
Current Bank Account$133,014,361
Projected Bank Account$100,145,829

Pro Players Salaries

Jake McCabe (1 Way Contract) $12,000,000 (5)
Sean Couturier (1 Way Contract) $10,100,000 (5)
Travis Konecny (1 Way Contract) $8,750,000 (3)
Miro Heiskanen (1 Way Contract) $8,450,000 (4)
John Carlson $8,000,000 (1)
Aaron Ekblad $7,500,000 (1)
Brett Kulak (1 Way Contract) $6,500,000 (5)
Casey Mittelstadt (1 Way Contract) $5,750,000 (3)
Christian Dvorak $5,600,000 (4)
Anton Lundell (1 Way Contract) $5,000,000 (3)
Robert Thomas (1 Way Contract) $5,000,000 (1)
Jared McCann (1 Way Contract) $4,250,000 (1)
Thomas Harley (1 Way Contract) $4,000,000 (2)
Michael Rasmussen (1 Way Contract) $3,200,000 (3)
-1 Way Contract Salary Cap : $2,050,000
Danton Heinen (1 Way Contract) $2,250,000 (1)
Ryker Evans (1 Way Contract) $2,000,000 (4)
Claude Giroux (1 Way Contract) $2,000,000 (1)
Elmer Soderblom (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $100,000
Nick Bjugstad (1 Way Contract) $1,200,000 (5)
Martin Pospisil (1 Way Contract) $1,000,000 (2)
Vasili Podkolzin (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Michael DiPietro $1,000,000 (2)
Dylan Coghlan (1 Way Contract) $935,000 (1)
Beckett Sennecke $925,000 (2)
Cutter Gauthier $925,000 (2)
Simon Edvinsson $925,000 (1)
Georgii Merkulov $925,000 (1)
Dustin Wolf (1 Way Contract) $850,000 (2)
Justus Annunen $837,500 (1)
Kyle MacLean (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jiri Patera (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players31
Salary Commitment
Year 2038 : $113,672,500
Year 2039 : $80,275,000
Year 2040 : $70,575,000
Year 2041 : $45,850,000
Salary Average Commitment
Year 2038 : $62,737,500
Year 2039 : $47,068,750
Year 2040 : $41,625,000
Year 2041 : $37,025,000
Salary Cap with 1 Way Contract
Year 2038 : $108,822,496
Year 2039 : $76,200,000
Year 2040 : $67,500,000
Year 2041 : $45,850,000

Farm Players Salaries

Christian Krygier $100,000 (1)
Dmitry Kuzmin $100,000 (1)
Hendrix Lapierre $92,500 (1)
Calle Odelius $88,125 (2)
David Spacek $86,250 (1)
Joni Jurmo $83,750 (1)
Kyle Keyser $82,500 (1)
Noah Laba $79,375 (2)
Dylan Duke $79,375 (1)
Bogdan Trineyev $77,500 (2)
Valtteri Puustinen $77,500 (1)
Jamieson Rees $77,500 (1)
Graeme Clarke $77,500 (2)
Raphael Lavoie $77,500 (1)
Zachary Massicotte $77,000 (1)
Total Farm Players15
Salary Commitment
Year 2038 : $1,256,375
Year 2039 : $322,500
Year 2040 : $0
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,091,250
Year 2039 : $307,500
Year 2040 : $0
Year 2041 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - $75 - 6,971 - 99.58%
Level 2: 6000 - $40 - 5,964 - 99.40%
Level 3: 2500 - $28 - 2,489 - 99.56%
Level 4: 4500 - $17 - 4,488 - 99.74%
Luxury : 1500 - $113 - 1,471 - 98.05%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 887 - 44.33%
Farm Level 2: 1000 - $30 - 438 - 43.78%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %21,383 - 99.46%
Average Income per Game$1,599,581
Year to Date Revenue$11,197,069
Farm
Home Games Left36
Average Attendance - %1,325 - 44.15%
Average Income per Game$70,768
Year to Date Revenue$424,610

Expense

Pro Players Total Salaries$83,617,225
Farm Players Total Salaries$1,851,708
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,274,093
Farm Year To Date Expenses$330,979
Pro Salary Cap To Date$13,466,614
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,985,345
Farm Estimated Season Revenue$2,547,660
Pro Remaining Season Days94
Pro Expenses Per Days$793,073
Pro Estimated Expenses$74,548,862
Farm Remaining Season Days105
Farm Expenses Per Days$18,965
Farm Estimated Expenses$1,991,325
Estimated Season Expenses$76,540,187
Season Salary Cap$80,477,504
Estimate Under Maximum Salary Cap of $110,933,333$30,455,829
Estimate Over Minimum Salary Cap of $76,900,000 $3,577,504
Current Bank Account$200,532,000
Projected Bank Account$182,524,818

Pro Players Salaries

Mats Zuccarello (1 Way Contract) $7,800,000 (3)
Brayden Schenn (1 Way Contract) $6,500,000 (3)
Brenden Dillon (1 Way Contract) $5,800,000 (2)
Sean Walker (1 Way Contract) $5,000,000 (3)
Ilya Mikheyev (1 Way Contract) $4,750,000 (1)
Matt Roy (1 Way Contract) $4,600,000 (2)
Michael Bunting (1 Way Contract) $4,500,000 (2)
Morgan Frost (1 Way Contract) $4,375,000 (3)
Noah Dobson (1 Way Contract) $4,000,000 (1)
Will Cuylle (1 Way Contract) $3,900,000 (3)
Tyson Foerster (1 Way Contract) $3,750,000 (3)
Justin Holl (1 Way Contract) $3,400,000 (1)
Samuel Montembeault $3,150,000 (2)
Scott Laughton (1 Way Contract) $3,000,000 (1)
Scott Wedgewood (1 Way Contract) $2,500,000 (3)
Trent Frederic (1 Way Contract) $2,300,000 (6)
-1 Way Contract Salary Cap : $1,150,000
Carl Grundstrom (1 Way Contract) $1,800,000 (2)
Jack McBain (1 Way Contract) $1,600,000 (6)
Tyler Kleven $1,600,000 (2)
Justin Brazeau (1 Way Contract) $1,500,000 (3)
Daniil Miromanov (1 Way Contract) $1,250,000 (1)
Fyodor Svechkov (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $100,000
Pierre-Olivier Joseph (1 Way Contract) $1,000,000 (1)
Ivan Demidov $925,000 (3)
Michael McCarron (1 Way Contract) $900,000 (1)
Riley Tufte $852,500 (3)
Alexander Holtz (1 Way Contract) $839,725 (2)
-1 Way Contract Salary Cap : $0
Luke Kunin (1 Way Contract) $775,000 (1)
Total Pro Players28
Salary Commitment
Year 2038 : $83,617,225
Year 2039 : $68,739,725
Year 2040 : $46,450,000
Year 2041 : $8,100,000
Salary Average Commitment
Year 2038 : $44,871,333
Year 2039 : $36,221,333
Year 2040 : $21,065,833
Year 2041 : $1,625,000
Salary Cap with 1 Way Contract
Year 2038 : $80,477,496
Year 2039 : $61,402,500
Year 2040 : $39,952,500
Year 2041 : $2,750,000

Farm Players Salaries

Ryan O'Rourke $100,000 (1)
Helge Grans $97,000 (1)
William Wallinder $97,000 (1)
Konsta Helenius $92,500 (3)
Tom Willander $92,500 (3)
Sean Behrens $90,583 (2)
John Beecher (Out of Payroll) $90,000 (3)
William Stromgren $88,125 (2)
Robert Mastrosimone $88,125 (2)
Artyom Duda $88,125 (2)
Luke Tuch $88,125 (5)
Damian Clara $88,125 (3)
Keeghan Howdeshell $85,250 (2)
Nathan Legare $83,750 (2)
Ian Moore $83,750 (2)
Marek Alscher $83,750 (2)
Brett Leason $77,500 (3)
Joshua Dunne $77,500 (3)
Riley Hughes $70,000 (2)
Riley Mercer $70,000 (2)
Michal Postava $70,000 (3)
Luke Krys $70,000 (1)
Montana Onyebuchi $70,000 (1)
Total Farm Players23
Salary Commitment
Year 2038 : $1,941,708
Year 2039 : $1,504,958
Year 2040 : $713,125
Year 2041 : $87,500
Salary Average Commitment
Year 2038 : $1,814,500
Year 2039 : $1,428,250
Year 2040 : $631,750
Year 2041 : $70,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 6,634 - 94.77%
Level 2: 6000 - $58 - 5,798 - 96.63%
Level 3: 2500 - $35 - 2,406 - 96.23%
Level 4: 4500 - $20 - 4,486 - 99.69%
Luxury : 1500 - $180 - 1,098 - 73.17%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,843 - 92.17%
Farm Level 2: 1000 - $15 - 971 - 97.10%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %20,421 - 94.98%
Average Income per Game$1,944,171
Year to Date Revenue$11,665,023
Farm
Home Games Left37
Average Attendance - %2,814 - 93.81%
Average Income per Game$79,084
Year to Date Revenue$395,420

Expense

Pro Players Total Salaries$93,514,499
Farm Players Total Salaries$1,167,667
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,563,498
Farm Year To Date Expenses$490,808
Pro Salary Cap To Date$13,933,413
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,990,138
Farm Estimated Season Revenue$2,926,108
Pro Remaining Season Days94
Pro Expenses Per Days$871,810
Pro Estimated Expenses$81,950,140
Farm Remaining Season Days105
Farm Expenses Per Days$25,546
Farm Estimated Expenses$2,682,330
Estimated Season Expenses$84,632,470
Season Salary Cap$83,265,840
Estimate Under Maximum Salary Cap of $110,933,333$27,667,493
Estimate Over Minimum Salary Cap of $76,900,000 $6,365,840
Current Bank Account$155,504,730
Projected Bank Account$143,788,506

Pro Players Salaries

Zach Werenski $9,583,333 (5)
Brandon Montour (1 Way Contract) $7,600,000 (3)
Tyler Toffoli (1 Way Contract) $7,000,000 (3)
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
Yegor Sharangovich (1 Way Contract) $5,750,000 (1)
Elvis Merzlikins (1 Way Contract) $5,400,000 (3)
Dmitry Orlov (1 Way Contract) $4,750,000 (2)
Tyler Myers (1 Way Contract) $4,000,000 (1)
Marcus Foligno (1 Way Contract) $4,000,000 (2)
Eeli Tolvanen (1 Way Contract) $3,475,000 (1)
Luke Schenn (1 Way Contract) $2,750,000 (1)
Barrett Hayton (1 Way Contract) $2,650,000 (3)
Michael Amadio (1 Way Contract) $2,600,000 (4)
Anthony Mantha (1 Way Contract) $2,500,000 (1)
Alex Nedeljkovic (1 Way Contract) $2,400,000 (4)
Casey DeSmith (1 Way Contract) $2,350,000 (5)
Braden Schneider (1 Way Contract) $2,200,000 (2)
Zac Jones $1,500,000 (1)
Bobby Brink (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $350,000
Jayden Struble (1 Way Contract) $1,412,500 (3)
-1 Way Contract Salary Cap : $262,500
Lukas Reichel (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $50,000
Leevi Merilainen (1 Way Contract) $1,050,000 (1)
-1 Way Contract Salary Cap : $0
Matt Grzelcyk (1 Way Contract) $1,000,000 (1)
Adam Fantilli (1 Way Contract) $950,000 (1)
Simon Nemec (1 Way Contract) $918,333 (2)
-1 Way Contract Salary Cap : $0
Landon Slaggert (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Adam Edstrom $850,000 (1)
William Carrier (1 Way Contract) $845,000 (1)
Samuel Helenius (1 Way Contract) $805,333 (1)
-1 Way Contract Salary Cap : $0
Chris Wagner (1 Way Contract) $800,000 (2)
Jack Thompson (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Nikita Alexandrov $775,000 (1)
Liam Foudy $775,000 (1)
Angus Crookshank (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Cole Guttman (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Ryan Johnson (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Total Pro Players36
Salary Commitment
Year 2038 : $93,514,499
Year 2039 : $60,389,166
Year 2040 : $43,445,833
Year 2041 : $17,708,333
Salary Average Commitment
Year 2038 : $65,255,000
Year 2039 : $36,563,333
Year 2040 : $25,619,583
Year 2041 : $6,850,000
Salary Cap with 1 Way Contract
Year 2038 : $83,265,832
Year 2039 : $51,995,832
Year 2040 : $39,845,832
Year 2041 : $16,933,332

Farm Players Salaries

Tyler Boucher $92,500 (1)
Ivan Miroshnichenko $92,500 (1)
Dmitry Simashev $92,500 (2)
Zayne Parekh $92,500 (2)
Luca Del Bel Belluz $88,125 (2)
Scott Morrow $88,125 (1)
Ryan Hofer $85,167 (1)
Elias PetterssonD $83,750 (2)
Mikey Eyssimont $80,000 (5)
Tyler Brennan $79,375 (2)
Nick Abruzzese $77,500 (1)
Arno Tiefensee $75,000 (1)
Dominic James $70,625 (1)
Matvei Petrov $70,000 (1)
Total Farm Players14
Salary Commitment
Year 2038 : $1,167,667
Year 2039 : $516,250
Year 2040 : $80,000
Year 2041 : $80,000
Salary Average Commitment
Year 2038 : $1,129,875
Year 2039 : $498,208
Year 2040 : $80,000
Year 2041 : $80,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 7000 - $85 - 6,459 - 92.27%
Level 2: 6000 - $52 - 5,777 - 96.29%
Level 3: 2500 - $34 - 2,401 - 96.02%
Level 4: 4500 - $18 - 4,475 - 99.45%
Luxury : 1500 - $165 - 1,435 - 95.68%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,874 - 93.71%
Farm Level 2: 1000 - $15 - 963 - 96.25%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,547 - 95.57%
Average Income per Game$1,860,123
Year to Date Revenue$13,020,858
Farm
Home Games Left36
Average Attendance - %2,837 - 94.56%
Average Income per Game$80,033
Year to Date Revenue$480,200

Expense

Pro Players Total Salaries$93,431,500
Farm Players Total Salaries$1,628,570
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,916,803
Farm Year To Date Expenses$539,039
Pro Salary Cap To Date$14,103,431
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,104,290
Farm Estimated Season Revenue$2,881,200
Pro Remaining Season Days94
Pro Expenses Per Days$879,925
Pro Estimated Expenses$82,712,950
Farm Remaining Season Days105
Farm Expenses Per Days$29,263
Farm Estimated Expenses$3,072,615
Estimated Season Expenses$85,785,565
Season Salary Cap$88,012,496
Estimate Under Maximum Salary Cap of $110,933,333$22,920,837
Estimate Over Minimum Salary Cap of $76,900,000 $11,112,496
Current Bank Account$127,060,139
Projected Bank Account$109,260,064

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $10,500,000 (1)
Sebastian Aho (1 Way Contract) $9,750,000 (4)
Jamie Benn (1 Way Contract) $9,500,000 (1)
Jaccob Slavin (1 Way Contract) $7,500,000 (2)
Adam Pelech (1 Way Contract) $6,500,000 (2)
William Karlsson $5,900,000 (1)
Andrew Copp (1 Way Contract) $5,850,000 (5)
Ryan Lindgren (1 Way Contract) $4,500,000 (4)
Carter Verhaeghe (1 Way Contract) $4,250,000 (1)
Jordan Greenway (1 Way Contract) $4,000,000 (4)
Derrick Pouliot (1 Way Contract) $2,500,000 (3)
-1 Way Contract Salary Cap : $1,350,000
Maxim Tsyplakov (1 Way Contract) $2,250,000 (3)
Carter Hart $2,000,000 (3)
Jake Bean (1 Way Contract) $1,750,000 (3)
Nils Lundkvist (1 Way Contract) $1,250,000 (1)
Albert Johansson (1 Way Contract) $1,125,000 (3)
Cole Smith (1 Way Contract) $1,000,000 (1)
Joe Veleno (1 Way Contract) $900,000 (2)
Caleb Jones (1 Way Contract) $900,000 (4)
Akira Schmid (1 Way Contract) $875,000 (2)
Jacob Bernard-Docker (1 Way Contract) $875,000 (2)
Maxim Groshev (1 Way Contract) $870,000 (3)
-1 Way Contract Salary Cap : $0
Riley Duran (1 Way Contract) $870,000 (3)
-1 Way Contract Salary Cap : $0
Zachary Bolduc (1 Way Contract) $865,000 (3)
-1 Way Contract Salary Cap : $0
Fabian Lysell (1 Way Contract) $864,000 (2)
-1 Way Contract Salary Cap : $0
Simon Holmstrom (1 Way Contract) $850,000 (1)
Ilya Protas $837,500 (2)
Matt Kessel (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Jaret Anderson-Dolan (1 Way Contract) $775,000 (2)
Logan Brown (1 Way Contract) $775,000 (2)
Samuel Bolduc $775,000 (1)
Nolan Foote $775,000 (1)
Adam Klapka $700,000 (1)
Total Pro Players33
Salary Commitment
Year 2038 : $93,431,500
Year 2039 : $57,931,500
Year 2040 : $37,230,000
Year 2041 : $25,000,000
Salary Average Commitment
Year 2038 : $55,520,000
Year 2039 : $34,312,500
Year 2040 : $14,162,500
Year 2041 : $6,168,750
Salary Cap with 1 Way Contract
Year 2038 : $88,012,496
Year 2039 : $52,512,500
Year 2040 : $33,475,000
Year 2041 : $25,000,000

Farm Players Salaries

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

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 6,633 - 94.75%
Level 2: 6000 - $60 - 5,866 - 97.76%
Level 3: 2500 - $50 - 1,917 - 76.68%
Level 4: 4500 - $20 - 4,389 - 97.54%
Luxury : 1500 - $170 - 1,441 - 96.10%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,889 - 94.47%
Farm Level 2: 1000 - $15 - 962 - 96.22%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,246 - 94.17%
Average Income per Game$2,052,567
Year to Date Revenue$14,367,967
Farm
Home Games Left37
Average Attendance - %2,852 - 95.05%
Average Income per Game$80,562
Year to Date Revenue$402,810

Expense

Pro Players Total Salaries$112,100,000
Farm Players Total Salaries$1,616,875
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,689,377
Farm Year To Date Expenses$394,211
Pro Salary Cap To Date$18,285,391
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,839,835
Farm Estimated Season Revenue$2,980,794
Pro Remaining Season Days94
Pro Expenses Per Days$1,036,283
Pro Estimated Expenses$97,410,602
Farm Remaining Season Days105
Farm Expenses Per Days$21,104
Farm Estimated Expenses$2,215,920
Estimated Season Expenses$99,626,522
Season Salary Cap$108,750,000
Estimate Under Maximum Salary Cap of $110,933,333$2,183,333
Estimate Over Minimum Salary Cap of $76,900,000 $31,850,000
Current Bank Account$293,105,519
Projected Bank Account$268,299,626

Pro Players Salaries

Luke Hughes (1 Way Contract) $9,000,000 (5)
Alex Pietrangelo (1 Way Contract) $8,800,000 (1)
Mark Scheifele (1 Way Contract) $8,500,000 (3)
Mikhail Sergachev (1 Way Contract) $8,500,000 (3)
Ilya Sorokin (1 Way Contract) $8,250,000 (4)
Elias Lindholm (1 Way Contract) $7,750,000 (4)
Jason Robertson (1 Way Contract) $7,750,000 (5)
Gabriel Vilardi (1 Way Contract) $7,500,000 (5)
Tom Wilson (1 Way Contract) $6,500,000 (3)
Jake Guentzel (1 Way Contract) $6,000,000 (1)
Adrian Kempe (1 Way Contract) $5,500,000 (1)
Charlie Coyle (1 Way Contract) $5,250,000 (1)
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (4)
Jake Walman (1 Way Contract) $3,400,000 (2)
Mario Ferraro $3,250,000 (1)
Mason Lohrei (1 Way Contract) $3,200,000 (3)
Alex Iafallo (1 Way Contract) $1,900,000 (2)
Petr Mrazek (1 Way Contract) $1,350,000 (1)
Eric Robinson (1 Way Contract) $1,150,000 (3)
Dryden Hunt (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Ryan Leonard $925,000 (2)
Cameron Hughes (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Max Sasson (1 Way Contract) $775,000 (2)
Patrick Giles (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Lukas Cormier (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players25
Salary Commitment
Year 2038 : $112,100,000
Year 2039 : $81,150,000
Year 2040 : $72,600,000
Year 2041 : $44,750,000
Salary Average Commitment
Year 2038 : $35,393,750
Year 2039 : $24,525,000
Year 2040 : $18,625,000
Year 2041 : $14,043,750
Salary Cap with 1 Way Contract
Year 2038 : $108,750,000
Year 2039 : $78,600,000
Year 2040 : $71,600,000
Year 2041 : $43,750,000

Farm Players Salaries

Matvei Gridin $92,500 (2)
Seamus Casey $88,125 (1)
Jagger Firkus $88,125 (2)
Carson Rehkopf $88,125 (3)
Carter Mazur $83,750 (1)
Stanislav Svozil $82,500 (2)
Dylan Garand $79,375 (2)
Marshall Rifai $77,500 (3)
Clay Stevenson $77,500 (1)
Travis Mitchell $77,500 (2)
Ken Appleby $76,250 (3)
Connor Clattenburg $75,000 (2)
Matthew Seminoff $70,625 (2)
Tyson Gross $70,000 (2)
Avery Hayes $70,000 (2)
Josh Samanski $70,000 (1)
Tim Washe $70,000 (1)
Trey Taylor $70,000 (1)
Mikulas Hovorka $70,000 (1)
Braeden Bowman $70,000 (1)
Viking Gustavsson-Nyberg $70,000 (2)
Total Farm Players21
Salary Commitment
Year 2038 : $1,616,875
Year 2039 : $1,017,500
Year 2040 : $241,875
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,594,584
Year 2039 : $975,834
Year 2040 : $229,167
Year 2041 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $84 - 6,613 - 94.47%
Level 2: 6000 - $60 - 5,731 - 95.51%
Level 3: 2500 - $43 - 2,342 - 93.69%
Level 4: 4500 - $27 - 4,321 - 96.03%
Luxury : 1500 - $223 - 889 - 59.27%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,983 - 99.15%
Farm Level 2: 1000 - $15 - 948 - 94.82%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %19,896 - 92.54%
Average Income per Game$1,959,286
Year to Date Revenue$13,715,002
Farm
Home Games Left36
Average Attendance - %2,931 - 97.71%
Average Income per Game$83,628
Year to Date Revenue$501,765

Expense

Pro Players Total Salaries$87,175,700
Farm Players Total Salaries$1,675,313
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,002,985
Farm Year To Date Expenses$489,941
Pro Salary Cap To Date$14,366,161
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,575,010
Farm Estimated Season Revenue$3,010,590
Pro Remaining Season Days94
Pro Expenses Per Days$789,165
Pro Estimated Expenses$74,181,510
Farm Remaining Season Days105
Farm Expenses Per Days$25,607
Farm Estimated Expenses$2,688,735
Estimated Season Expenses$76,870,245
Season Salary Cap$85,388,200
Estimate Under Maximum Salary Cap of $110,933,333$25,545,133
Estimate Over Minimum Salary Cap of $76,900,000 $8,488,200
Current Bank Account$268,232,699
Projected Bank Account$262,948,054

Pro Players Salaries

Reilly Smith (1 Way Contract) $9,000,000 (1)
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (3)
Philipp Grubauer (1 Way Contract) $6,500,000 (3)
Matt Dumba (1 Way Contract) $6,000,000 (2)
Andrew Mangiapane (1 Way Contract) $5,300,000 (1)
J.T. Compher (1 Way Contract) $5,100,000 (2)
Evander Kane (1 Way Contract) $5,000,000 (3)
Colin White (1 Way Contract) $4,750,000 (3)
Alex Vlasic (1 Way Contract) $4,600,000 (2)
Mattias Samuelsson (1 Way Contract) $4,285,700 (2)
Dmitri Voronkov (1 Way Contract) $4,175,000 (2)
Ross Colton (1 Way Contract) $4,000,000 (1)
Joel Edmundson (1 Way Contract) $4,000,000 (2)
Nils Hoglander (1 Way Contract) $3,000,000 (5)
Cody Glass (1 Way Contract) $2,500,000 (2)
Ryan Poehling (1 Way Contract) $1,900,000 (1)
Isac Lundestrom $1,500,000 (1)
Kasperi Kapanen (1 Way Contract) $1,000,000 (3)
Max Jones (1 Way Contract) $1,000,000 (2)
Dysin Mayo (1 Way Contract) $950,000 (1)
-1 Way Contract Salary Cap : $0
Emil Lilleberg (1 Way Contract) $870,000 (1)
Dennis Hildeby (1 Way Contract) $845,000 (1)
Ty Nelson (1 Way Contract) $837,500 (1)
-1 Way Contract Salary Cap : $0
Jeffrey Viel $775,000 (3)
Dylan Gambrell $775,000 (3)
Dennis Cholowski $762,500 (1)
Nikita Grebenkin $750,000 (1)
Total Pro Players27
Salary Commitment
Year 2038 : $87,175,700
Year 2039 : $60,460,700
Year 2040 : $28,800,000
Year 2041 : $3,000,000
Salary Average Commitment
Year 2038 : $53,162,083
Year 2039 : $36,606,250
Year 2040 : $22,000,000
Year 2041 : $700,000
Salary Cap with 1 Way Contract
Year 2038 : $85,388,204
Year 2039 : $60,460,700
Year 2040 : $28,800,000
Year 2041 : $3,000,000

Farm Players Salaries

Ben Meyers $125,000 (1)
David Reinbacher $100,000 (1)
Austin Poganski $100,000 (4)
Ben Danford $92,500 (3)
Brayden Yager $92,500 (2)
Easton Cowan $92,500 (2)
Filip Bystedt $92,500 (1)
Sam Rinzel $92,500 (2)
Ilya Nabokov $88,125 (2)
Evan Gardner $88,125 (3)
Hunter Drew $88,000 (1)
Florian Xhekaj $87,313 (1)
Aydar Suniev $83,750 (2)
Dans Locmelis $79,375 (1)
Jakub Malek $79,375 (2)
Gustav Olofsson $77,500 (1)
Sandis Vilmanis $75,000 (1)
Jackson Dorrington $70,625 (2)
Connor Kurth $70,625 (1)
Total Farm Players19
Salary Commitment
Year 2038 : $1,675,312
Year 2039 : $880,000
Year 2040 : $280,625
Year 2041 : $100,000
Salary Average Commitment
Year 2038 : $1,560,375
Year 2039 : $887,375
Year 2040 : $280,625
Year 2041 : $100,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo
Level 1: 7000 - $150 - 3,455 - 49.36%
Level 2: 6000 - $110 - 2,762 - 46.04%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,001 - 66.71%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,082 - 54.11%
Farm Level 2: 1000 - $30 - 446 - 44.60%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %10,018 - 46.60%
Average Income per Game$1,913,579
Year to Date Revenue$13,395,055
Farm
Home Games Left37
Average Attendance - %1,528 - 50.94%
Average Income per Game$67,490
Year to Date Revenue$337,450

Expense

Pro Players Total Salaries$108,481,250
Farm Players Total Salaries$1,571,002
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,576,490
Farm Year To Date Expenses$352,815
Pro Salary Cap To Date$18,240,209
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,975,275
Farm Estimated Season Revenue$2,497,130
Pro Remaining Season Days94
Pro Expenses Per Days$977,710
Pro Estimated Expenses$91,904,740
Farm Remaining Season Days105
Farm Expenses Per Days$19,121
Farm Estimated Expenses$2,007,705
Estimated Season Expenses$93,912,445
Season Salary Cap$108,481,250
Estimate Under Maximum Salary Cap of $110,933,333$2,452,083
Estimate Over Minimum Salary Cap of $76,900,000 $31,581,250
Current Bank Account$4,117,013
Projected Bank Account-$20,323,027

Pro Players Salaries

Ivan Provorov (1 Way Contract) $8,750,000 (5)
Patrik Laine (1 Way Contract) $8,700,000 (1)
Esa Lindell (1 Way Contract) $8,500,000 (1)
Anders Lee (1 Way Contract) $7,250,000 (4)
Filip Hronek (1 Way Contract) $7,250,000 (4)
Troy Terry (1 Way Contract) $7,000,000 (2)
Alex Killorn (1 Way Contract) $6,750,000 (3)
Jaden Schwartz (1 Way Contract) $5,500,000 (1)
Artem Zub (1 Way Contract) $5,350,000 (3)
Jean-Gabriel Pageau (1 Way Contract) $5,250,000 (5)
Ukko-Pekka Luukkonen (1 Way Contract) $4,750,000 (3)
Karel Vejmelka (1 Way Contract) $4,750,000 (5)
Vitek Vanecek (1 Way Contract) $3,400,000 (1)
Noah Juulsen (1 Way Contract) $2,850,000 (5)
Kiefer Sherwood (1 Way Contract) $2,600,000 (3)
Brett Howden (1 Way Contract) $2,500,000 (5)
Dylan Holloway (1 Way Contract) $2,300,000 (1)
Radek Faksa (1 Way Contract) $2,250,000 (4)
Ryan Donato (1 Way Contract) $2,000,000 (1)
Adam Gaudette (1 Way Contract) $2,000,000 (5)
Blake Lizotte (1 Way Contract) $1,850,000 (2)
Troy Stecher (1 Way Contract) $1,300,000 (5)
Logan O'Connor (1 Way Contract) $1,050,000 (1)
Parker Wotherspoon (1 Way Contract) $1,000,000 (4)
Eric Comrie (1 Way Contract) $975,000 (1)
Connor Bedard (1 Way Contract) $950,000 (1)
Dillon Dube $881,250 (1)
Kailer Yamamoto (1 Way Contract) $775,000 (2)
Total Pro Players28
Salary Commitment
Year 2038 : $108,481,250
Year 2039 : $74,225,000
Year 2040 : $64,600,000
Year 2041 : $45,150,000
Salary Average Commitment
Year 2038 : $76,859,250
Year 2039 : $56,950,000
Year 2040 : $54,400,000
Year 2041 : $39,000,000
Salary Cap with 1 Way Contract
Year 2038 : $108,481,250
Year 2039 : $74,225,000
Year 2040 : $64,600,000
Year 2041 : $45,150,000

Farm Players Salaries

Ryan Mast $100,000 (4)
Jeremie Poirier $100,000 (4)
Danila Klimovich $100,000 (3)
Kevin Wall $94,002 (1)
Logan Mailloux $92,500 (1)
Marek Vanacker $92,500 (2)
Carson Wetsch $83,750 (2)
Josh Bloom $83,750 (1)
Martin Chromiak $82,000 (1)
Nathan Smith $80,000 (1)
Amir Miftakhov $80,000 (5)
Cameron Whitehead $79,375 (1)
Matthew Phillips $77,500 (2)
Blake Hillman $75,000 (2)
Alex Gagne $70,625 (1)
Theo Rochette $70,000 (2)
Kienan Draper $70,000 (1)
Tag Bertuzzi $70,000 (1)
Riley Fiddler-Schultz $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2038 : $1,571,002
Year 2039 : $778,750
Year 2040 : $380,000
Year 2041 : $280,000
Salary Average Commitment
Year 2038 : $1,330,833
Year 2039 : $685,833
Year 2040 : $293,958
Year 2041 : $223,958

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7000 - $85 - 6,582 - 94.03%
Level 2: 6000 - $69 - 4,303 - 71.72%
Level 3: 2500 - $52 - 1,739 - 69.57%
Level 4: 4500 - $40 - 2,647 - 58.82%
Luxury : 1500 - $140 - 1,452 - 96.77%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,896 - 94.78%
Farm Level 2: 1000 - $17 - 974 - 97.38%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %16,723 - 77.78%
Average Income per Game$1,871,293
Year to Date Revenue$14,970,342
Farm
Home Games Left36
Average Attendance - %2,869 - 95.64%
Average Income per Game$73,420
Year to Date Revenue$440,521

Expense

Pro Players Total Salaries$105,539,250
Farm Players Total Salaries$2,001,375
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,420,761
Farm Year To Date Expenses$439,374
Pro Salary Cap To Date$17,832,260
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,623,954
Farm Estimated Season Revenue$2,643,126
Pro Remaining Season Days94
Pro Expenses Per Days$964,949
Pro Estimated Expenses$90,705,206
Farm Remaining Season Days105
Farm Expenses Per Days$24,205
Farm Estimated Expenses$2,541,525
Estimated Season Expenses$93,246,731
Season Salary Cap$105,539,250
Estimate Under Maximum Salary Cap of $110,933,333$5,394,083
Estimate Over Minimum Salary Cap of $76,900,000 $28,639,250
Current Bank Account$256,813,543
Projected Bank Account$229,833,892

Pro Players Salaries

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

Farm Players Salaries

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

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - $150 - 3,541 - 50.58%
Level 2: 6000 - $100 - 3,032 - 50.54%
Level 3: 2500 - $45 - 2,350 - 94.01%
Level 4: 4500 - $40 - 2,845 - 63.23%
Luxury : 1500 - $150 - 1,430 - 95.32%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,832 - 91.58%
Farm Level 2: 1000 - $15 - 975 - 97.48%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %13,198 - 61.39%
Average Income per Game$1,889,887
Year to Date Revenue$13,229,210
Farm
Home Games Left36
Average Attendance - %2,806 - 93.54%
Average Income per Game$78,725
Year to Date Revenue$472,350

Expense

Pro Players Total Salaries$100,950,000
Farm Players Total Salaries$1,603,750
Coaches Total Salaries$6,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$18,007,298
Farm Year To Date Expenses$264,470
Pro Salary Cap To Date$16,581,198
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,146,050
Farm Estimated Season Revenue$2,834,100
Pro Remaining Season Days94
Pro Expenses Per Days$946,460
Pro Estimated Expenses$88,967,240
Farm Remaining Season Days105
Farm Expenses Per Days$13,740
Farm Estimated Expenses$1,442,700
Estimated Season Expenses$90,409,940
Season Salary Cap$98,650,000
Estimate Under Maximum Salary Cap of $110,933,333$12,283,333
Estimate Over Minimum Salary Cap of $76,900,000 $21,750,000
Current Bank Account$178,421,334
Projected Bank Account$156,991,544

Pro Players Salaries

Igor Shesterkin (1 Way Contract) $11,500,000 (4)
Quinn Hughes (1 Way Contract) $8,500,000 (4)
Owen Power (1 Way Contract) $8,350,000 (3)
Lucas Raymond (1 Way Contract) $8,075,000 (4)
Juraj Slafkovsky (1 Way Contract) $7,600,000 (5)
Kyle Connor (1 Way Contract) $7,200,000 (3)
Matthew Boldy $7,000,000 (1)
Trevor Zegras $5,750,000 (3)
Dylan Samberg (1 Way Contract) $5,750,000 (5)
William Eklund (1 Way Contract) $5,600,000 (4)
Jakob Chychrun (1 Way Contract) $5,600,000 (2)
Nick Foligno (1 Way Contract) $4,500,000 (1)
Aliaksei Protas (1 Way Contract) $3,375,000 (4)
Connor McMichael (1 Way Contract) $2,100,000 (1)
Nikolai Knyzhov (1 Way Contract) $1,400,000 (1)
-1 Way Contract Salary Cap : $250,000
Alex Barre-Boulet (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $150,000
Aatu Raty (1 Way Contract) $1,300,000 (3)
Ville Heinola $1,200,000 (3)
Pavel Mintyukov (1 Way Contract) $1,200,000 (1)
Sam Dickinson $925,000 (3)
Will Smith $925,000 (2)
Yaroslav Askarov (1 Way Contract) $925,000 (1)
Jakob Pelletier $875,000 (1)
Total Pro Players23
Salary Commitment
Year 2038 : $100,950,000
Year 2039 : $81,650,000
Year 2040 : $75,125,000
Year 2041 : $50,400,000
Salary Average Commitment
Year 2038 : $24,948,333
Year 2039 : $15,505,000
Year 2040 : $13,905,000
Year 2041 : $9,512,500
Salary Cap with 1 Way Contract
Year 2038 : $98,650,000
Year 2039 : $81,650,000
Year 2040 : $75,125,000
Year 2041 : $50,400,000

Farm Players Salaries

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

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Arena
Level 1: 7000 - $85 - 6,682 - 95.45%
Level 2: 6000 - $60 - 5,853 - 97.55%
Level 3: 2500 - $44 - 2,332 - 93.26%
Level 4: 4500 - $27 - 4,432 - 98.48%
Luxury : 1500 - $225 - 909 - 60.60%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,922 - 96.10%
Farm Level 2: 1000 - $15 - 953 - 95.33%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %20,207 - 93.99%
Average Income per Game$2,005,387
Year to Date Revenue$14,037,709
Farm
Home Games Left36
Average Attendance - %2,875 - 95.84%
Average Income per Game$81,570
Year to Date Revenue$489,420

Expense

Pro Players Total Salaries$88,935,774
Farm Players Total Salaries$1,442,153
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,346,727
Farm Year To Date Expenses$378,897
Pro Salary Cap To Date$14,858,720
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,188,545
Farm Estimated Season Revenue$2,936,520
Pro Remaining Season Days94
Pro Expenses Per Days$795,892
Pro Estimated Expenses$74,813,848
Farm Remaining Season Days105
Farm Expenses Per Days$19,695
Farm Estimated Expenses$2,067,975
Estimated Season Expenses$76,881,823
Season Salary Cap$87,160,771
Estimate Under Maximum Salary Cap of $110,933,333$23,772,562
Estimate Over Minimum Salary Cap of $76,900,000 $10,260,771
Current Bank Account$289,558,574
Projected Bank Account$285,801,816

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (3)
Mika Zibanejad (1 Way Contract) $8,500,000 (1)
Kevin Hayes (1 Way Contract) $8,000,000 (3)
Andrei Kuzmenko (1 Way Contract) $7,500,000 (5)
Chris Kreider (1 Way Contract) $6,500,000 (3)
Kris Letang (1 Way Contract) $6,100,000 (1)
Shane Pinto (1 Way Contract) $5,000,000 (4)
Christopher Tanev $4,500,000 (2)
Patrick Kane (1 Way Contract) $4,000,000 (1)
Joel Armia (1 Way Contract) $3,400,000 (1)
Dante Fabbro (1 Way Contract) $3,100,000 (2)
Tony DeAngelo (1 Way Contract) $3,000,000 (2)
Garnet Hathaway (1 Way Contract) $3,000,000 (1)
Stuart Skinner (1 Way Contract) $2,600,000 (1)
Dan Vladar (1 Way Contract) $2,200,000 (1)
Remi Poirier $1,000,000 (3)
Ilya Solovyov (1 Way Contract) $1,000,000 (4)
Jiri Kulich (1 Way Contract) $1,000,000 (3)
Tristan Luneau (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Ben Jones $1,000,000 (1)
Porter Martone $925,000 (3)
Nils Aman (1 Way Contract) $883,750 (1)
Emmitt Finnie (1 Way Contract) $821,667 (3)
Nikita Nesterenko $787,500 (1)
MacKenzie Entwistle (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Joel Nystrom $700,000 (1)
Total Pro Players26
Salary Commitment
Year 2038 : $88,935,774
Year 2039 : $55,764,524
Year 2040 : $45,164,524
Year 2041 : $15,275,000
Salary Average Commitment
Year 2038 : $46,375,000
Year 2039 : $36,756,250
Year 2040 : $32,131,250
Year 2041 : $14,600,000
Salary Cap with 1 Way Contract
Year 2038 : $87,160,776
Year 2039 : $53,989,524
Year 2040 : $43,389,524
Year 2041 : $13,500,000

Farm Players Salaries

Mathias Laferriere $100,000 (1)
Gavin Brindley $95,000 (3)
Liam Greentree $92,500 (3)
David Goyette $89,167 (1)
Matthew Maggio $87,000 (1)
Alexis Gendron $86,000 (3)
Phillip Kemp $85,250 (1)
Ben Hemmerling $82,111 (1)
Rory Kerins $77,500 (1)
Filip Engaras $77,000 (1)
Charles-Alexis Legault $75,000 (1)
Quinn Beauchesne $75,000 (3)
Josh Filmon $70,625 (1)
Domenic DiVincentiis $70,000 (2)
Dyllan Gill $70,000 (1)
Abram Wiebe $70,000 (2)
Tyler Angle $70,000 (1)
Logan Flodell $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2038 : $1,442,153
Year 2039 : $488,500
Year 2040 : $348,500
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,323,361
Year 2039 : $465,625
Year 2040 : $325,625
Year 2041 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - $85 - 6,573 - 93.90%
Level 2: 6000 - $60 - 5,753 - 95.89%
Level 3: 2500 - $44 - 2,404 - 96.15%
Level 4: 4500 - $27 - 4,340 - 96.45%
Luxury : 1500 - $225 - 920 - 61.32%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,917 - 95.83%
Farm Level 2: 1000 - $15 - 960 - 96.03%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %19,990 - 92.98%
Average Income per Game$1,987,379
Year to Date Revenue$13,911,656
Farm
Home Games Left36
Average Attendance - %2,877 - 95.89%
Average Income per Game$81,483
Year to Date Revenue$488,895

Expense

Pro Players Total Salaries$109,327,857
Farm Players Total Salaries$1,334,709
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,046,270
Farm Year To Date Expenses$505,522
Pro Salary Cap To Date$17,203,892
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,558,280
Farm Estimated Season Revenue$2,933,370
Pro Remaining Season Days94
Pro Expenses Per Days$1,002,901
Pro Estimated Expenses$94,272,694
Farm Remaining Season Days105
Farm Expenses Per Days$26,893
Farm Estimated Expenses$2,823,765
Estimated Season Expenses$97,096,459
Season Salary Cap$102,317,856
Estimate Under Maximum Salary Cap of $110,933,333$8,615,477
Estimate Over Minimum Salary Cap of $76,900,000 $25,417,856
Current Bank Account$214,031,486
Projected Bank Account$189,426,677

Pro Players Salaries

Erik Karlsson (1 Way Contract) $10,000,000 (5)
Alex Ovechkin (1 Way Contract) $9,500,000 (2)
Brock Nelson (1 Way Contract) $7,500,000 (4)
Nico Hischier (1 Way Contract) $7,250,000 (2)
Dylan Guenther (1 Way Contract) $7,142,857 (4)
Ryan Pulock (1 Way Contract) $6,150,000 (1)
Jordan Binnington (1 Way Contract) $6,000,000 (4)
Teuvo Teravainen (1 Way Contract) $5,400,000 (2)
Adam Larsson (1 Way Contract) $5,250,000 (4)
Blake Coleman (1 Way Contract) $4,900,000 (2)
Ben Chiarot (1 Way Contract) $4,750,000 (2)
Dmitry Kulikov (1 Way Contract) $4,500,000 (1)
Trevor Moore (1 Way Contract) $4,200,000 (1)
Oskar Sundqvist (1 Way Contract) $4,000,000 (1)
J.J. Moser (1 Way Contract) $3,750,000 (1)
Stefan Noesen (1 Way Contract) $2,600,000 (1)
-1 Way Contract Salary Cap : $1,450,000
Anthony Stolarz (1 Way Contract) $2,500,000 (2)
Jesper Boqvist (1 Way Contract) $1,500,000 (3)
Noel Acciari (1 Way Contract) $1,200,000 (3)
Nico Daws $1,200,000 (3)
Henry Thrun (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Zach Benson $950,000 (2)
Frank Nazar $925,000 (1)
Vyacheslav Buteyets (1 Way Contract) $875,000 (5)
-1 Way Contract Salary Cap : $0
Justin Sourdif (1 Way Contract) $825,000 (3)
-1 Way Contract Salary Cap : $0
Kaedan Korczak (1 Way Contract) $825,000 (1)
Ronan Seeley (1 Way Contract) $810,000 (1)
-1 Way Contract Salary Cap : $0
Andreas Englund (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Nikita Tolopilo (1 Way Contract) $775,000 (3)
James Hamblin (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Marc Del Gaizo (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Alexander Petrovic $700,000 (1)
Total Pro Players32
Salary Commitment
Year 2038 : $109,327,857
Year 2039 : $80,092,857
Year 2040 : $43,067,857
Year 2041 : $36,767,857
Salary Average Commitment
Year 2038 : $71,389,108
Year 2039 : $57,589,108
Year 2040 : $29,846,250
Year 2041 : $24,300,000
Salary Cap with 1 Way Contract
Year 2038 : $102,317,856
Year 2039 : $75,817,856
Year 2040 : $40,567,856
Year 2041 : $35,892,856

Farm Players Salaries

Matvei Michkov $92,500 (1)
Oliver Kapanen $88,125 (1)
Evan Nause $86,417 (2)
Tommy Lafreniere $83,750 (3)
Kirill Kudryavtsev $82,500 (1)
Vincent Iorio $81,417 (2)
Ludvig Jansson $79,375 (2)
Cam Squires $79,375 (2)
Conner Roulette $79,375 (1)
Arthur Kaliyev $77,500 (2)
Jack Malone $77,500 (1)
Frederic Brunet $75,000 (1)
Tyrel Bauer $70,625 (1)
Tyler Muszelik $70,625 (2)
Fabian Wagner $70,625 (2)
Vitali Pinchuk $70,000 (1)
Drew Commesso $70,000 (1)
Total Farm Players17
Salary Commitment
Year 2038 : $1,334,709
Year 2039 : $629,084
Year 2040 : $83,750
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,339,931
Year 2039 : $642,431
Year 2040 : $83,750
Year 2041 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 6,688 - 95.54%
Level 2: 6000 - $57 - 5,605 - 93.42%
Level 3: 2500 - $42 - 2,358 - 94.34%
Level 4: 4500 - $25 - 4,385 - 97.43%
Luxury : 1500 - $133 - 1,472 - 98.16%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,999 - 99.95%
Farm Level 2: 1000 - $17 - 944 - 94.40%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20,508 - 95.39%
Average Income per Game$1,965,602
Year to Date Revenue$15,724,817
Farm
Home Games Left36
Average Attendance - %2,943 - 98.10%
Average Income per Game$60,026
Year to Date Revenue$360,156

Expense

Pro Players Total Salaries$95,592,500
Farm Players Total Salaries$1,943,187
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$15,930,959
Farm Year To Date Expenses$468,786
Pro Salary Cap To Date$14,950,868
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,830,472
Farm Estimated Season Revenue$2,160,936
Pro Remaining Season Days94
Pro Expenses Per Days$881,350
Pro Estimated Expenses$82,846,900
Farm Remaining Season Days105
Farm Expenses Per Days$23,735
Farm Estimated Expenses$2,492,175
Estimated Season Expenses$85,339,075
Season Salary Cap$94,792,496
Estimate Under Maximum Salary Cap of $110,933,333$16,140,837
Estimate Over Minimum Salary Cap of $76,900,000 $17,892,496
Current Bank Account$80,674,140
Projected Bank Account$64,326,473

Pro Players Salaries

Timo Meier (1 Way Contract) $8,800,000 (2)
Noah Hanifin (1 Way Contract) $7,350,000 (4)
John Gibson (1 Way Contract) $6,500,000 (2)
MacKenzie Weegar (1 Way Contract) $6,250,000 (3)
Josh Anderson (1 Way Contract) $5,600,000 (1)
Tristan Jarry (1 Way Contract) $5,400,000 (2)
Alexander Wennberg (1 Way Contract) $5,000,000 (2)
Brandon Tanev (1 Way Contract) $5,000,000 (3)
Ivan Barbashev (1 Way Contract) $5,000,000 (2)
Nick Jensen (1 Way Contract) $4,500,000 (4)
Zach Bogosian (1 Way Contract) $4,000,000 (2)
Erik Gudbranson (1 Way Contract) $4,000,000 (1)
Jake Middleton (1 Way Contract) $4,000,000 (3)
Ilya Lyubushkin (1 Way Contract) $3,500,000 (3)
Jack Quinn (1 Way Contract) $3,500,000 (2)
Kirby Dach (1 Way Contract) $3,300,000 (1)
Travis Hamonic (1 Way Contract) $2,000,000 (3)
Jack Drury (1 Way Contract) $1,800,000 (1)
Riley Stillman (1 Way Contract) $1,500,000 (1)
Philippe Myers (1 Way Contract) $1,450,000 (2)
Samuel Poulin $1,000,000 (1)
Sam Carrick $1,000,000 (1)
Nick Cousins (1 Way Contract) $925,000 (3)
Jimmy Snuggerud $925,000 (2)
Alexander Nylander $852,500 (1)
Benoit-Olivier Groulx (1 Way Contract) $850,000 (2)
Jackson Parsons (Out of Payroll) $829,167 (3)
Jan Jenik (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Dillon Hamaliuk $790,000 (1)
Total Pro Players29
Salary Commitment
Year 2038 : $96,421,667
Year 2039 : $76,579,167
Year 2040 : $34,354,167
Year 2041 : $11,850,000
Salary Average Commitment
Year 2038 : $48,485,775
Year 2039 : $38,404,525
Year 2040 : $26,379,167
Year 2041 : $5,425,000
Salary Cap with 1 Way Contract
Year 2038 : $95,621,664
Year 2039 : $75,779,168
Year 2040 : $34,354,167
Year 2041 : $11,850,000

Farm Players Salaries

Serron Noel $100,000 (1)
Ronnie Attard $100,000 (1)
Cole Fraser $99,825 (1)
Michael Pezzetta $89,650 (1)
Isaac Ratcliffe $89,650 (1)
Colin Ralph $88,125 (3)
Kalle Vaisanen $87,313 (1)
Ethan Cardwell $87,313 (1)
Keean Washkurak $86,250 (2)
Jimmy Huntington $85,250 (1)
Jake Boltmann $83,750 (1)
Pavel Moysevich $83,750 (3)
Miko Matikka $83,750 (2)
Tomas Hamara (Out of Payroll) $83,750 (2)
Yegor Sidorov $83,750 (2)
Caedan Bankier $80,000 (1)
Cameron Berg $79,375 (1)
Sergei Murashov $79,375 (2)
Travis Hayes $79,375 (3)
Josh Davies $77,688 (1)
Justin Ertel $77,000 (1)
Bryce McConnell-Barker $77,000 (1)
Ryan Healey $75,000 (2)
Benjamin Gleason $70,000 (1)
Total Farm Players24
Salary Commitment
Year 2038 : $2,026,936
Year 2039 : $743,125
Year 2040 : $251,250
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,802,750
Year 2039 : $729,625
Year 2040 : $251,250
Year 2041 : $0

Utah Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullet Arena
Level 1: 7000 - $90 - 6,746 - 96.38%
Level 2: 6000 - $65 - 4,583 - 76.39%
Level 3: 2500 - $50 - 1,696 - 67.84%
Level 4: 4500 - $30 - 4,255 - 94.55%
Luxury : 1500 - $175 - 1,133 - 75.51%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,962 - 98.11%
Farm Level 2: 1000 - $15 - 970 - 97.04%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %18,413 - 85.64%
Average Income per Game$1,960,447
Year to Date Revenue$13,723,132
Farm
Home Games Left37
Average Attendance - %2,933 - 97.75%
Average Income per Game$63,611
Year to Date Revenue$318,055

Expense

Pro Players Total Salaries$100,407,500
Farm Players Total Salaries$1,579,917
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,169,398
Farm Year To Date Expenses$748,695
Pro Salary Cap To Date$17,572,502
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,615,660
Farm Estimated Season Revenue$2,353,607
Pro Remaining Season Days94
Pro Expenses Per Days$941,659
Pro Estimated Expenses$88,515,946
Farm Remaining Season Days105
Farm Expenses Per Days$40,967
Farm Estimated Expenses$4,301,535
Estimated Season Expenses$92,817,481
Season Salary Cap$96,957,504
Estimate Under Maximum Salary Cap of $110,933,333$13,975,829
Estimate Over Minimum Salary Cap of $76,900,000 $20,057,504
Current Bank Account$133,518,167
Projected Bank Account$111,669,953

Pro Players Salaries

William Nylander (1 Way Contract) $11,500,000 (3)
Seth Jones (1 Way Contract) $9,500,000 (1)
Jeremy Swayman (1 Way Contract) $8,250,000 (4)
Tomas Hertl (1 Way Contract) $8,137,500 (5)
Joshua Norris (1 Way Contract) $7,950,000 (1)
John-Jason Peterka (1 Way Contract) $7,700,000 (5)
Ryan McDonagh (1 Way Contract) $7,200,000 (3)
Chandler Stephenson (1 Way Contract) $6,250,000 (3)
Kevin Bahl (1 Way Contract) $5,350,000 (5)
Cam York (1 Way Contract) $5,150,000 (5)
Sam Malinski (1 Way Contract) $4,750,000 (5)
William Borgen (1 Way Contract) $4,100,000 (4)
Nicolas Roy (1 Way Contract) $3,000,000 (1)
Conor Sheary (1 Way Contract) $2,000,000 (4)
James Reimer (1 Way Contract) $1,150,000 (3)
Maxim Shabanov (1 Way Contract) $975,000 (1)
Dennis Gilbert (1 Way Contract) $975,000 (4)
-1 Way Contract Salary Cap : $0
Clark Bishop (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Nikolas Matinpalo (1 Way Contract) $875,000 (3)
Arttu Hyry (1 Way Contract) $870,000 (2)
Tanner Laczynski (1 Way Contract) $775,000 (1)
Jacob Moverare (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Mikael Pyyhtia (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Matt Luff $775,000 (1)
Justin Hryckowian $700,000 (1)
Total Pro Players25
Salary Commitment
Year 2038 : $100,407,500
Year 2039 : $75,182,500
Year 2040 : $73,387,500
Year 2041 : $46,412,500
Salary Average Commitment
Year 2038 : $30,050,000
Year 2039 : $23,250,000
Year 2040 : $21,625,000
Year 2041 : $10,875,000
Salary Cap with 1 Way Contract
Year 2038 : $96,957,496
Year 2039 : $73,282,504
Year 2040 : $72,412,504
Year 2041 : $45,437,500

Farm Players Salaries

Ethan Samson $100,000 (1)
Jonathan Lekkerimaki $92,500 (1)
Ryan Ufko $92,500 (3)
Terik Parascak $92,500 (2)
Trey Augustine $88,125 (3)
Matyas Sapovaliv $88,125 (1)
Tucker Robertson $87,000 (1)
Maksymilian Szuber $85,917 (1)
Carter Gylander $85,500 (1)
William Lockwood $85,250 (1)
Maxim Barbashev $77,500 (1)
Kole Lind $77,500 (1)
Cedric Pare $77,500 (1)
Reilly Webb $77,500 (1)
Gunnarwolfe Fontaine $77,500 (1)
Josh Nodler $77,500 (1)
Brandon Scanlin $77,500 (1)
Noah Powell $70,000 (1)
Anri Ravinskis $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2038 : $1,579,917
Year 2039 : $273,125
Year 2040 : $180,625
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,488,750
Year 2039 : $260,000
Year 2040 : $167,500
Year 2041 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - $120 - 4,361 - 62.30%
Level 2: 6000 - $80 - 3,800 - 63.33%
Level 3: 2500 - $55 - 1,581 - 63.25%
Level 4: 4500 - $35 - 2,994 - 66.53%
Luxury : 1500 - $200 - 1,011 - 67.43%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,852 - 92.62%
Farm Level 2: 1000 - $15 - 965 - 96.50%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %13,747 - 63.94%
Average Income per Game$1,819,767
Year to Date Revenue$12,738,368
Farm
Home Games Left37
Average Attendance - %2,817 - 93.91%
Average Income per Game$79,309
Year to Date Revenue$396,545

Expense

Pro Players Total Salaries$110,865,334
Farm Players Total Salaries$881,706
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,617,838
Farm Year To Date Expenses$437,615
Pro Salary Cap To Date$16,784,564
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,691,840
Farm Estimated Season Revenue$2,934,433
Pro Remaining Season Days94
Pro Expenses Per Days$1,034,206
Pro Estimated Expenses$97,215,364
Farm Remaining Season Days105
Farm Expenses Per Days$23,240
Farm Estimated Expenses$2,440,200
Estimated Season Expenses$99,655,564
Season Salary Cap$99,750,328
Estimate Under Maximum Salary Cap of $110,933,333$11,183,005
Estimate Over Minimum Salary Cap of $76,900,000 $22,850,328
Current Bank Account$65,009,303
Projected Bank Account$31,980,012

Pro Players Salaries

Mathew Barzal (1 Way Contract) $9,150,000 (3)
Dougie Hamilton (1 Way Contract) $8,750,000 (4)
Steven Stamkos (1 Way Contract) $8,000,000 (4)
J.T. Miller (1 Way Contract) $8,000,000 (1)
Alex DeBrincat (1 Way Contract) $7,875,000 (2)
Devon Toews (1 Way Contract) $7,250,000 (3)
Jonathan Marchessault (1 Way Contract) $5,500,000 (3)
Mackenzie Blackwood (1 Way Contract) $5,250,000 (5)
Bryan Rust (1 Way Contract) $5,125,000 (3)
Philip Broberg (1 Way Contract) $4,600,000 (3)
Vladislav Namestnikov (1 Way Contract) $4,250,000 (5)
Brian Dumoulin (1 Way Contract) $4,000,000 (3)
Lars Eller (1 Way Contract) $3,500,000 (3)
Taylor Hall (1 Way Contract) $3,166,667 (4)
Mathieu Joseph (1 Way Contract) $3,000,000 (3)
Arvid Soderblom (1 Way Contract) $2,750,000 (4)
Semyon Varlamov (1 Way Contract) $2,750,000 (1)
-1 Way Contract Salary Cap : $1,600,000
Jeremy Lauzon (1 Way Contract) $2,000,000 (1)
Justin Danforth (1 Way Contract) $1,667,000 (4)
Mark Kastelic (1 Way Contract) $1,566,667 (4)
Mike Reilly (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Logan Shaw $1,000,000 (5)
Darren Raddysh (1 Way Contract) $975,000 (2)
Travis Dermott (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Glenn Gawdin (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Matthew Peca (1 Way Contract) $900,000 (4)
-1 Way Contract Salary Cap : $0
Laurent Dauphin (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Mitchell Chaffee (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
John Hayden (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Declan Carlile (1 Way Contract) $775,000 (2)
Lucas Condotta (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Noah Gregor (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Maxence Guenette (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Nick Cicek (1 Way Contract) $770,000 (1)
-1 Way Contract Salary Cap : $0
Sean Day (1 Way Contract) $770,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players35
Salary Commitment
Year 2038 : $110,865,334
Year 2039 : $94,225,334
Year 2040 : $83,000,334
Year 2041 : $37,300,334
Salary Average Commitment
Year 2038 : $59,729,500
Year 2039 : $50,079,500
Year 2040 : $46,154,500
Year 2041 : $30,367,000
Salary Cap with 1 Way Contract
Year 2038 : $99,750,328
Year 2039 : $88,150,336
Year 2040 : $78,525,336
Year 2041 : $36,400,336

Farm Players Salaries

Owen Pickering $92,500 (1)
Patrick Moynihan $85,456 (1)
Jacob Fowler $83,750 (2)
Ryan Francis $80,000 (1)
John Farinacci $77,500 (1)
Boris Katchouk $77,500 (1)
Mason Millman $77,500 (1)
Carson Focht $77,500 (1)
Adam Beckman $77,500 (1)
Tye Felhaber $77,500 (1)
Niilopekka Muhonen $75,000 (3)
Total Farm Players11
Salary Commitment
Year 2038 : $881,706
Year 2039 : $158,750
Year 2040 : $75,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $871,250
Year 2039 : $158,750
Year 2040 : $75,000
Year 2041 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $99 - 5,614 - 80.20%
Level 2: 6000 - $74 - 3,971 - 66.19%
Level 3: 2500 - $60 - 1,499 - 59.98%
Level 4: 4500 - $35 - 3,137 - 69.72%
Luxury : 1500 - $170 - 1,428 - 95.18%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,956 - 97.78%
Farm Level 2: 1000 - $15 - 977 - 97.74%
Farm Total Capacity :3000

Income

Home Games Left35
Average Attendance - %15,649 - 72.79%
Average Income per Game$1,925,251
Year to Date Revenue$13,476,760
Farm
Home Games Left37
Average Attendance - %2,933 - 97.77%
Average Income per Game$83,107
Year to Date Revenue$415,535

Expense

Pro Players Total Salaries$98,317,850
Farm Players Total Salaries$2,215,150
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$17,403,003
Farm Year To Date Expenses$651,835
Pro Salary Cap To Date$16,200,788
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,383,800
Farm Estimated Season Revenue$3,074,959
Pro Remaining Season Days94
Pro Expenses Per Days$923,167
Pro Estimated Expenses$86,777,698
Farm Remaining Season Days105
Farm Expenses Per Days$33,993
Farm Estimated Expenses$3,569,265
Estimated Season Expenses$90,346,963
Season Salary Cap$97,167,848
Estimate Under Maximum Salary Cap of $110,933,333$13,765,485
Estimate Over Minimum Salary Cap of $76,900,000 $20,267,848
Current Bank Account$104,626,542
Projected Bank Account$84,738,338

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,500,000 (2)
Kirill Kaprizov (1 Way Contract) $9,000,000 (3)
Nick Suzuki (1 Way Contract) $7,875,000 (3)
Morgan Rielly (1 Way Contract) $7,500,000 (3)
Matty Beniers $7,142,850 (3)
Ryan Suter (1 Way Contract) $7,000,000 (2)
Adin Hill (1 Way Contract) $6,250,000 (4)
Jeff Petry (1 Way Contract) $5,500,000 (4)
Joel Eriksson Ek (1 Way Contract) $5,250,000 (4)
Alexander Kerfoot (1 Way Contract) $5,000,000 (2)
Rasmus Andersson (1 Way Contract) $4,550,000 (1)
Jeff Skinner (1 Way Contract) $4,250,000 (4)
Zach Whitecloud (1 Way Contract) $2,750,000 (1)
Alexander Romanov (1 Way Contract) $2,500,000 (1)
Matthew Nieto $2,500,000 (2)
Alexis Lafreniere $2,400,000 (1)
Kent Johnson (1 Way Contract) $1,800,000 (3)
-1 Way Contract Salary Cap : $650,000
Alexey Toropchenko $1,700,000 (2)
Logan Stanley (1 Way Contract) $1,250,000 (1)
Jordan Spence (1 Way Contract) $1,000,000 (2)
Joel Blomqvist $925,000 (2)
Denton Mateychuk $925,000 (2)
Jordan Harris $925,000 (2)
Parker Kelly (1 Way Contract) $825,000 (3)
Total Pro Players24
Salary Commitment
Year 2038 : $98,317,850
Year 2039 : $84,867,850
Year 2040 : $55,392,850
Year 2041 : $21,250,000
Salary Average Commitment
Year 2038 : $40,093,750
Year 2039 : $35,406,250
Year 2040 : $16,162,500
Year 2041 : $11,512,500
Salary Cap with 1 Way Contract
Year 2038 : $97,167,848
Year 2039 : $83,717,848
Year 2040 : $54,242,848
Year 2041 : $21,250,000

Farm Players Salaries

Connor Zary $100,000 (1)
Ryan Suzuki $100,000 (1)
Cole Schwindt $100,000 (2)
Isaak Phillips $92,500 (3)
Liam Ohgren $92,500 (1)
Jean-Luc Foudy $92,500 (1)
Ben Kindel $92,500 (3)
Danila Yurov $92,500 (2)
Eemil Viro $92,125 (1)
Ryan Greene $88,125 (1)
Francesco Pinelli $88,125 (2)
William Villeneuve $87,400 (1)
Dmitri Kuzmin $83,750 (2)
Devin Kaplan $83,750 (2)
Adam Engstrom $83,750 (2)
Redmond Savage $79,375 (2)
Zayde Wisdom $79,375 (2)
Stephen Halliday $79,375 (2)
Jakub Demek $79,375 (2)
Amadeus Lombardi $79,375 (1)
Tanner Dickinson $79,375 (1)
Gavin White $79,375 (2)
Ole Julian Bjorgvik Holm $75,000 (1)
Jacob Melanson $75,000 (2)
Ben McCartney $70,000 (2)
Carl Lindbom $70,000 (2)
Total Farm Players26
Salary Commitment
Year 2038 : $2,215,150
Year 2039 : $1,328,750
Year 2040 : $185,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $2,040,376
Year 2039 : $1,254,126
Year 2040 : $183,417
Year 2041 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 6,559 - 93.71%
Level 2: 6000 - $50 - 5,906 - 98.43%
Level 3: 2500 - $30 - 2,476 - 99.04%
Level 4: 4500 - $20 - 4,448 - 98.84%
Luxury : 1500 - $150 - 1,448 - 96.53%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,928 - 96.38%
Farm Level 2: 1000 - $10 - 999 - 99.90%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %20,837 - 96.91%
Average Income per Game$1,866,849
Year to Date Revenue$14,934,791
Farm
Home Games Left36
Average Attendance - %2,927 - 97.56%
Average Income per Game$58,182
Year to Date Revenue$349,090

Expense

Pro Players Total Salaries$101,475,000
Farm Players Total Salaries$1,908,217
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,641,481
Farm Year To Date Expenses$453,043
Pro Salary Cap To Date$15,226,549
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,472,862
Farm Estimated Season Revenue$2,094,540
Pro Remaining Season Days94
Pro Expenses Per Days$951,106
Pro Estimated Expenses$89,403,964
Farm Remaining Season Days105
Farm Expenses Per Days$23,453
Farm Estimated Expenses$2,462,565
Estimated Season Expenses$91,866,529
Season Salary Cap$99,112,500
Estimate Under Maximum Salary Cap of $110,933,333$11,820,833
Estimate Over Minimum Salary Cap of $76,900,000 $22,212,500
Current Bank Account$43,232,465
Projected Bank Account$16,933,338

Pro Players Salaries

Mikael Granlund (1 Way Contract) $10,000,000 (4)
Sergei Bobrovsky (1 Way Contract) $10,000,000 (1)
Ryan O'Reilly (1 Way Contract) $8,700,000 (4)
Sam Reinhart (1 Way Contract) $8,625,000 (4)
Oliver Bjorkstrand (1 Way Contract) $7,000,000 (3)
Owen Tippett (1 Way Contract) $6,200,000 (4)
Kyle Palmieri (1 Way Contract) $6,000,000 (4)
Jason Zucker (1 Way Contract) $6,000,000 (1)
Josh Manson (1 Way Contract) $4,500,000 (3)
Mason Marchment (1 Way Contract) $4,500,000 (1)
Joonas Korpisalo (1 Way Contract) $4,000,000 (3)
Andre Burakovsky (1 Way Contract) $4,000,000 (3)
Nic Dowd (1 Way Contract) $3,000,000 (3)
Andrew Peeke $2,750,000 (1)
Ty Emberson (1 Way Contract) $2,000,000 (4)
Brandon Bussi (1 Way Contract) $1,900,000 (3)
Mark Jankowski (1 Way Contract) $1,000,000 (1)
Nate Schmidt (1 Way Contract) $900,000 (1)
Uvis Balinskis (1 Way Contract) $875,000 (2)
Curtis Douglas $850,000 (2)
Spencer Stastney $825,000 (3)
Parker Ford $812,500 (2)
Joey Anderson (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Jeff Malott (1 Way Contract) $800,000 (5)
Jansen Harkins (1 Way Contract) $787,500 (1)
-1 Way Contract Salary Cap : $0
Jonah Gadjovich $775,000 (3)
Ryan Shea (1 Way Contract) $775,000 (2)
William Lagesson (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Ethen Frank $775,000 (1)
Max Crozier $775,000 (3)
Colten Ellis (1 Way Contract) $775,000 (3)
Total Pro Players31
Salary Commitment
Year 2038 : $101,475,000
Year 2039 : $73,987,500
Year 2040 : $69,875,000
Year 2041 : $42,325,000
Salary Average Commitment
Year 2038 : $69,056,250
Year 2039 : $56,606,250
Year 2040 : $52,650,000
Year 2041 : $31,850,000
Salary Cap with 1 Way Contract
Year 2038 : $99,112,504
Year 2039 : $73,187,504
Year 2040 : $69,875,000
Year 2041 : $42,325,000

Farm Players Salaries

Cam Dineen $93,775 (1)
Eduard Sale $92,500 (2)
Daniil But $92,500 (2)
Theo Lindstein $92,500 (2)
Carson Bjarnason $88,125 (2)
Lenni Hameenaho $88,125 (2)
Blade Jenkins $84,700 (1)
Jordan Sambrook $84,700 (1)
Noel Nordh $83,750 (2)
Coulson Pitre $83,750 (3)
Sawyer Mynio $80,667 (3)
Luca Pinelli $79,375 (2)
Luca Cagnoni $79,375 (2)
Ruslan Khazheyev $75,000 (2)
Thomas Milic $75,000 (1)
Matyas Melovsky $70,625 (2)
Tuomas Uronen $70,625 (2)
Loke Johansson $70,625 (2)
Trent Swick $70,625 (2)
Hunter St. Martin $70,625 (3)
Austin Roest $70,625 (2)
Dylan Roobroeck $70,625 (2)
Jake Schmaltz $70,000 (1)
Maros Jedlicka $70,000 (1)
Total Farm Players24
Salary Commitment
Year 2038 : $1,908,217
Year 2039 : $1,430,042
Year 2040 : $235,042
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,870,417
Year 2039 : $1,450,417
Year 2040 : $239,750
Year 2041 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $110,933,333
Available Cap Space

Over Minimum of
$76,900,000

Farm Salary Cap

Under Maximum of
$10,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $245,693,160 $89,555,000 $21,378,333 $12,655,000 $1,714,550 $8,285,450 252045
Boston Bruins $315,902,873 $104,164,280 $6,769,053 $27,264,280 $1,873,375 $8,126,625 242044
Buffalo Sabres $73,508,116 $105,419,104 $5,514,229 $28,519,104 $1,355,850 $8,644,150 301747
Calgary Flames $152,996,357 $99,425,832 $11,507,501 $22,525,832 $1,227,333 $8,772,667 331548
Carolina Hurricanes $227,040,984 $89,242,664 $21,690,669 $12,342,664 $1,447,925 $8,552,075 261844
Chicago Blackhawks $112,998,755 $78,576,500 $32,356,833 $1,676,500 $1,830,825 $8,169,175 272148
Colorado Avalanche $233,725,711 $100,631,250 $10,302,083 $23,731,250 $1,859,877 $8,140,123 222244
Columbus Blue Jackets $152,394,576 $85,795,192 $25,138,141 $8,895,192 $1,436,325 $8,563,675 301747
Dallas Stars $73,105,552 $85,944,144 $24,989,189 $9,044,144 $1,814,059 $8,185,941 282250
Detroit Red Wings $126,655,641 $104,965,000 $5,968,333 $28,065,000 $1,720,900 $8,279,100 262147
Edmonton Oilers $191,927,586 $89,840,000 $21,093,333 $12,940,000 $1,679,313 $8,320,687 252146
Florida Panthers $155,621,073 $106,010,000 $4,923,333 $29,110,000 $1,165,937 $8,834,063 291544
Los Angeles Kings $112,526,429 $105,950,000 $4,983,333 $29,050,000 $1,511,800 $8,488,200 282048
Minnesota Wild $166,337,836 $90,405,836 $20,527,497 $13,505,836 $1,845,957 $8,154,043 322254
Montreal Canadiens $133,014,361 $108,822,500 $2,110,833 $31,922,500 $1,256,375 $8,743,625 311546
Nashville Predators $200,532,000 $80,477,504 $30,455,829 $3,577,504 $1,851,708 $8,148,292 282351
New Jersey Devils $155,504,730 $83,265,840 $27,667,493 $6,365,840 $1,167,667 $8,832,333 361450
New York Islanders $127,060,139 $88,012,496 $22,920,837 $11,112,496 $1,628,570 $8,371,430 332053
New York Rangers $293,105,519 $108,750,000 $2,183,333 $31,850,000 $1,616,875 $8,383,125 252146
Ottawa Senators $268,232,699 $85,388,200 $25,545,133 $8,488,200 $1,675,313 $8,324,687 271946
Philadelphia Flyers $4,117,013 $108,481,250 $2,452,083 $31,581,250 $1,571,002 $8,428,998 281947
Pittsburgh Penguins $256,813,543 $105,539,250 $5,394,083 $28,639,250 $2,001,375 $7,998,625 272552
San Jose Sharks $178,421,334 $98,650,000 $12,283,333 $21,750,000 $1,603,750 $8,396,250 232043
St. Louis Blues $289,558,574 $87,160,771 $23,772,562 $10,260,771 $1,442,153 $8,557,847 261844
Tampa Bay Lightning $214,031,486 $102,317,856 $8,615,477 $25,417,856 $1,334,709 $8,665,291 321749
Toronto Maple Leafs $80,674,140 $94,792,496 $16,140,837 $17,892,496 $1,943,187 $8,056,813 292453
Utah Mammoth $133,518,167 $96,957,504 $13,975,829 $20,057,504 $1,579,917 $8,420,083 251944
Vancouver Canucks $65,009,303 $99,750,328 $11,183,005 $22,850,328 $881,706 $9,118,294 351146
Washington Capitals $104,626,542 $97,167,848 $13,765,485 $20,267,848 $2,215,150 $7,784,850 242650
Winnipeg Jets $43,232,465 $99,112,500 $11,820,833 $22,212,500 $1,908,217 $8,091,783 312455