Team FinanceLast Update - August 3, 2026 at 19:24
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 - 5,578 - 79.68%
Level 2: 6000 - $60 - 5,835 - 97.24%
Level 3: 2500 - $35 - 2,451 - 98.05%
Level 4: 4500 - $25 - 4,458 - 99.07%
Luxury : 1500 - $200 - 1,022 - 68.16%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,929 - 96.45%
Farm Level 2: 1000 - $15 - 953 - 95.28%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %19,344 - 89.97%
Average Income per Game$1,951,255
Year to Date Revenue$11,707,527
Farm
Home Games Left38
Average Attendance - %2,882 - 96.06%
Average Income per Game$81,806
Year to Date Revenue$327,225

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$11,588,159
Farm Year To Date Expenses$356,326
Pro Salary Cap To Date$11,073,222
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,245,162
Farm Estimated Season Revenue$3,108,638
Pro Remaining Season Days99
Pro Expenses Per Days$822,832
Pro Estimated Expenses$81,460,368
Farm Remaining Season Days110
Farm Expenses Per Days$25,924
Farm Estimated Expenses$2,851,640
Estimated Season Expenses$84,312,008
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$248,018,689
Projected Bank Account$237,060,481

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 - 3,531 - 50.45%
Level 2: 6000 - $110 - 2,797 - 46.61%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,007 - 67.11%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,069 - 53.43%
Farm Level 2: 1000 - $30 - 463 - 46.30%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %10,135 - 47.14%
Average Income per Game$1,938,021
Year to Date Revenue$11,628,124
Farm
Home Games Left37
Average Attendance - %1,532 - 51.05%
Average Income per Game$67,320
Year to Date Revenue$336,600

Expense

Pro Players Total Salaries$99,181,947
Farm Players Total Salaries$1,704,000
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,492,899
Farm Year To Date Expenses$325,340
Pro Salary Cap To Date$13,009,266
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,768,744
Farm Estimated Season Revenue$2,490,840
Pro Remaining Season Days99
Pro Expenses Per Days$895,415
Pro Estimated Expenses$88,646,085
Farm Remaining Season Days110
Farm Expenses Per Days$21,806
Farm Estimated Expenses$2,398,660
Estimated Season Expenses$91,044,745
Season Salary Cap$98,181,947
Estimate Under Maximum Salary Cap of $110,933,333$12,751,386
Estimate Over Minimum Salary Cap of $76,900,000 $21,281,947
Current Bank Account$316,643,494
Projected Bank Account$297,858,333

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)
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 (Out of Payroll) $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)
Drew Helleson (1 Way Contract) $1,100,000 (2)
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
Brock McGinn $800,000 (3)
Andreas Athanasiou $800,000 (3)
Mattias Janmark $800,000 (3)
Colin Blackwell (1 Way Contract) $775,000 (1)
Johnathan Kovacevic (1 Way Contract) $767,667 (1)
Nick Seeler $700,000 (5)
Total Pro Players25
Salary Commitment
Year 2038 : $101,181,947
Year 2039 : $95,839,280
Year 2040 : $73,464,280
Year 2041 : $48,164,280
Salary Average Commitment
Year 2038 : $44,374,875
Year 2039 : $39,805,500
Year 2040 : $35,718,000
Year 2041 : $30,343,000
Salary Cap with 1 Way Contract
Year 2038 : $99,031,947
Year 2039 : $93,689,280
Year 2040 : $72,464,280
Year 2041 : $47,164,280

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 (Out of Payroll) $90,000 (2)
Mason Jobst $90,000 (2)
Ryder Rolston $89,500 (3)
Cameron Crotty $85,250 (1)
Jake Wahlin $80,000 (5)
Sam Lafferty $80,000 (3)
Jack Becker $80,000 (1)
Spencer Smallman $80,000 (5)
Christopher Brown $80,000 (3)
Mitchell Gibson (Out of Payroll) $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 - 6,425 - 91.79%
Level 2: 6000 - $55 - 5,865 - 97.74%
Level 3: 2500 - $36 - 2,343 - 93.71%
Level 4: 4500 - $21 - 4,428 - 98.40%
Luxury : 1500 - $150 - 1,406 - 93.73%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,864 - 93.19%
Farm Level 2: 1000 - $15 - 947 - 94.73%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %20,467 - 95.19%
Average Income per Game$1,920,670
Year to Date Revenue$11,524,019
Farm
Home Games Left38
Average Attendance - %2,811 - 93.70%
Average Income per Game$79,440
Year to Date Revenue$317,760

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$14,537,710
Farm Year To Date Expenses$599,099
Pro Salary Cap To Date$12,913,814
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,144,114
Farm Estimated Season Revenue$3,018,720
Pro Remaining Season Days99
Pro Expenses Per Days$1,048,952
Pro Estimated Expenses$103,846,248
Farm Remaining Season Days110
Farm Expenses Per Days$43,192
Farm Estimated Expenses$4,751,120
Estimated Season Expenses$108,597,368
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$74,923,331
Projected Bank Account$38,488,797

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 - 6,909 - 98.70%
Level 2: 6000 - $55 - 5,740 - 95.66%
Level 3: 2500 - $35 - 2,375 - 95.01%
Level 4: 4500 - $20 - 4,400 - 97.77%
Luxury : 1500 - $130 - 1,481 - 98.73%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,356 - 67.80%
Farm Level 2: 1000 - $20 - 690 - 69.03%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %20,904 - 97.23%
Average Income per Game$1,835,743
Year to Date Revenue$11,014,459
Farm
Home Games Left38
Average Attendance - %2,046 - 68.21%
Average Income per Game$68,045
Year to Date Revenue$272,180

Expense

Pro Players Total Salaries$101,200,833
Farm Players Total Salaries$1,227,333
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,324,222
Farm Year To Date Expenses$194,898
Pro Salary Cap To Date$12,260,071
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,086,754
Farm Estimated Season Revenue$2,585,710
Pro Remaining Season Days99
Pro Expenses Per Days$948,680
Pro Estimated Expenses$93,919,320
Farm Remaining Season Days110
Farm Expenses Per Days$13,930
Farm Estimated Expenses$1,532,300
Estimated Season Expenses$95,451,620
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$156,023,891
Projected Bank Account$129,244,735

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 (Out of Payroll) $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 - 6,576 - 93.94%
Level 2: 6000 - $60 - 5,705 - 95.08%
Level 3: 2500 - $42 - 2,337 - 93.47%
Level 4: 4500 - $23 - 4,434 - 98.53%
Luxury : 1500 - $146 - 1,497 - 99.83%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $29 - 1,871 - 93.54%
Farm Level 2: 1000 - $17 - 953 - 95.30%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %20,549 - 95.57%
Average Income per Game$1,927,570
Year to Date Revenue$9,637,850
Farm
Home Games Left37
Average Attendance - %2,824 - 94.13%
Average Income per Game$70,454
Year to Date Revenue$352,271

Expense

Pro Players Total Salaries$100,050,000
Farm Players Total Salaries$1,447,925
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,050,162
Farm Year To Date Expenses$182,855
Pro Salary Cap To Date$12,384,238
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,320,090
Farm Estimated Season Revenue$2,606,805
Pro Remaining Season Days99
Pro Expenses Per Days$925,221
Pro Estimated Expenses$91,596,879
Farm Remaining Season Days110
Farm Expenses Per Days$13,693
Farm Estimated Expenses$1,506,230
Estimated Season Expenses$93,103,109
Season Salary Cap$99,175,000
Estimate Under Maximum Salary Cap of $110,933,333$11,758,333
Estimate Over Minimum Salary Cap of $76,900,000 $22,275,000
Current Bank Account$227,658,586
Projected Bank Account$208,482,372

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)
Vladislav Gavrikov (1 Way Contract) $7,000,000 (5)
Neal Pionk (1 Way Contract) $6,250,000 (2)
Owen Tippett (1 Way Contract) $6,200,000 (4)
Kaiden Guhle (1 Way Contract) $5,500,000 (5)
Sean Monahan (1 Way Contract) $5,500,000 (3)
Robby Fabbri (1 Way Contract) $5,500,000 (2)
Erik Cernak (1 Way Contract) $5,200,000 (3)
Conor Garland (1 Way Contract) $4,950,000 (2)
Carson Soucy (1 Way Contract) $3,250,000 (2)
Alex Newhook (1 Way Contract) $2,900,000 (4)
Jack Roslovic (1 Way Contract) $2,800,000 (1)
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)
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
Jonas Rondbjerg $775,000 (2)
Linus Karlsson $775,000 (1)
Total Pro Players25
Salary Commitment
Year 2038 : $100,050,000
Year 2039 : $94,550,000
Year 2040 : $52,650,000
Year 2041 : $39,025,000
Salary Average Commitment
Year 2038 : $47,225,000
Year 2039 : $44,200,000
Year 2040 : $22,737,500
Year 2041 : $19,125,000
Salary Cap with 1 Way Contract
Year 2038 : $99,175,000
Year 2039 : $93,675,000
Year 2040 : $51,775,000
Year 2041 : $38,150,000

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 - 5,090 - 72.72%
Level 2: 6000 - $60 - 5,584 - 93.06%
Level 3: 2500 - $43 - 2,351 - 94.06%
Level 4: 4500 - $23 - 4,424 - 98.32%
Luxury : 1500 - $160 - 1,435 - 95.69%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,940 - 97.00%
Farm Level 2: 1000 - $15 - 975 - 97.48%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %18,885 - 87.84%
Average Income per Game$1,902,114
Year to Date Revenue$9,510,571
Farm
Home Games Left38
Average Attendance - %2,915 - 97.16%
Average Income per Game$78,641
Year to Date Revenue$314,565

Expense

Pro Players Total Salaries$81,951,500
Farm Players Total Salaries$1,683,325
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$10,907,671
Farm Year To Date Expenses$245,592
Pro Salary Cap To Date$10,106,786
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,378,225
Farm Estimated Season Revenue$2,988,368
Pro Remaining Season Days99
Pro Expenses Per Days$778,332
Pro Estimated Expenses$77,054,868
Farm Remaining Season Days110
Farm Expenses Per Days$17,607
Farm Estimated Expenses$1,936,770
Estimated Season Expenses$78,991,638
Season Salary Cap$81,951,500
Estimate Under Maximum Salary Cap of $110,933,333$28,981,833
Estimate Over Minimum Salary Cap of $76,900,000 $5,051,500
Current Bank Account$113,015,000
Projected Bank Account$107,389,955

Pro Players Salaries

Clayton Keller (1 Way Contract) $7,150,000 (2)
Olli Maatta (1 Way Contract) $6,500,000 (3)
Damon Severson (1 Way Contract) $6,500,000 (2)
David Perron (1 Way Contract) $6,500,000 (3)
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)
Derek Forbort (1 Way Contract) $2,000,000 (1)
Tyler Motte (1 Way Contract) $2,000,000 (2)
Oliver Wahlstrom $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)
Noah Philp $775,000 (1)
Tyson Jost (1 Way Contract) $775,000 (1)
Ethan Haider $700,000 (1)
Total Pro Players29
Salary Commitment
Year 2038 : $81,951,500
Year 2039 : $64,659,000
Year 2040 : $33,084,000
Year 2041 : $1,000,000
Salary Average Commitment
Year 2038 : $52,710,250
Year 2039 : $44,785,250
Year 2040 : $28,775,000
Year 2041 : $1,000,000
Salary Cap with 1 Way Contract
Year 2038 : $81,951,500
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)
Skyler Brind'Amour $77,500 (2)
Jake Livingstone $77,500 (1)
Michael Milne $77,500 (2)
Jack Studnicka $77,500 (2)
Quinn Olson $70,000 (2)
Roddy Ross $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2038 : $1,683,325
Year 2039 : $563,000
Year 2040 : $87,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,441,875
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 - 5,393 - 77.04%
Level 2: 6000 - $60 - 5,866 - 97.76%
Level 3: 2500 - $35 - 2,480 - 99.19%
Level 4: 4500 - $20 - 4,488 - 99.72%
Luxury : 1500 - $200 - 992 - 66.12%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,928 - 96.38%
Farm Level 2: 1000 - $15 - 931 - 93.10%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %19,217 - 89.38%
Average Income per Game$1,886,476
Year to Date Revenue$11,318,853
Farm
Home Games Left38
Average Attendance - %2,859 - 95.28%
Average Income per Game$81,428
Year to Date Revenue$325,710

Expense

Pro Players Total Salaries$99,750,000
Farm Players Total Salaries$1,934,877
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,518,541
Farm Year To Date Expenses$441,447
Pro Salary Cap To Date$12,775,173
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,913,118
Farm Estimated Season Revenue$3,094,245
Pro Remaining Season Days99
Pro Expenses Per Days$935,841
Pro Estimated Expenses$92,648,259
Farm Remaining Season Days110
Farm Expenses Per Days$31,733
Farm Estimated Expenses$3,490,630
Estimated Season Expenses$96,138,889
Season Salary Cap$99,750,000
Estimate Under Maximum Salary Cap of $110,933,333$11,183,333
Estimate Over Minimum Salary Cap of $76,900,000 $22,850,000
Current Bank Account$234,581,157
Projected Bank Account$209,449,631

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)
Zemgus Girgensons $850,000 (3)
Total Pro Players21
Salary Commitment
Year 2038 : $99,750,000
Year 2039 : $59,375,000
Year 2040 : $38,775,000
Year 2041 : $23,750,000
Salary Average Commitment
Year 2038 : $38,399,108
Year 2039 : $31,531,250
Year 2040 : $26,406,250
Year 2041 : $14,806,250
Salary Cap with 1 Way Contract
Year 2038 : $99,750,000
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 $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 - 6,576 - 93.95%
Level 2: 6000 - $63 - 5,819 - 96.98%
Level 3: 2500 - $41 - 2,317 - 92.66%
Level 4: 4500 - $30 - 3,673 - 81.61%
Luxury : 1500 - $168 - 1,416 - 94.38%
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 Left36
Average Attendance - %19,800 - 92.09%
Average Income per Game$2,138,965
Year to Date Revenue$12,833,789
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$11,076,835
Farm Year To Date Expenses$220,236
Pro Salary Cap To Date$10,580,376
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$77,002,734
Farm Estimated Season Revenue$2,912,884
Pro Remaining Season Days99
Pro Expenses Per Days$793,984
Pro Estimated Expenses$78,604,416
Farm Remaining Season Days110
Farm Expenses Per Days$15,616
Farm Estimated Expenses$1,717,760
Estimated Season Expenses$80,322,176
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$152,193,683
Projected Bank Account$151,787,125

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 - 5,125 - 73.22%
Level 2: 6000 - $60 - 5,696 - 94.94%
Level 3: 2500 - $45 - 2,397 - 95.89%
Level 4: 4500 - $35 - 3,139 - 69.76%
Luxury : 1500 - $180 - 1,129 - 75.23%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,342 - 67.11%
Farm Level 2: 1000 - $20 - 645 - 64.45%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %17,486 - 81.33%
Average Income per Game$1,899,991
Year to Date Revenue$11,399,945
Farm
Home Games Left38
Average Attendance - %1,987 - 66.23%
Average Income per Game$66,580
Year to Date Revenue$266,320

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$11,132,569
Farm Year To Date Expenses$262,810
Pro Salary Cap To Date$10,290,091
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,399,670
Farm Estimated Season Revenue$2,530,040
Pro Remaining Season Days99
Pro Expenses Per Days$820,745
Pro Estimated Expenses$81,253,755
Farm Remaining Season Days110
Farm Expenses Per Days$18,662
Farm Estimated Expenses$2,052,820
Estimated Season Expenses$83,306,575
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$75,349,748
Projected Bank Account$62,972,883

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 - 6,846 - 97.80%
Level 2: 6000 - $55 - 5,957 - 99.28%
Level 3: 2500 - $40 - 2,466 - 98.65%
Level 4: 4500 - $25 - 4,365 - 97.00%
Luxury : 1500 - $150 - 1,456 - 97.08%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,957 - 97.87%
Farm Level 2: 1000 - $20 - 717 - 71.74%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %21,091 - 98.10%
Average Income per Game$1,837,261
Year to Date Revenue$11,023,563
Farm
Home Games Left37
Average Attendance - %2,675 - 89.16%
Average Income per Game$63,283
Year to Date Revenue$316,415

Expense

Pro Players Total Salaries$103,685,000
Farm Players Total Salaries$1,720,900
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,660,089
Farm Year To Date Expenses$424,134
Pro Salary Cap To Date$12,397,433
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,141,378
Farm Estimated Season Revenue$2,341,471
Pro Remaining Season Days99
Pro Expenses Per Days$970,664
Pro Estimated Expenses$96,095,736
Farm Remaining Season Days110
Farm Expenses Per Days$30,007
Farm Estimated Expenses$3,300,770
Estimated Season Expenses$99,396,506
Season Salary Cap$100,065,000
Estimate Under Maximum Salary Cap of $110,933,333$10,868,333
Estimate Over Minimum Salary Cap of $76,900,000 $23,165,000
Current Bank Account$131,932,354
Projected Bank Account$101,018,697

Pro Players Salaries

Brent Burns (1 Way Contract) $8,500,000 (2)
Bo Horvat (1 Way Contract) $8,500,000 (3)
Thomas Chabot (1 Way Contract) $8,000,000 (5)
Jack Hughes (1 Way Contract) $8,000,000 (3)
K'Andre Miller (1 Way Contract) $7,500,000 (5)
Dylan Cozens (1 Way Contract) $7,100,000 (3)
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)
Quinton Byfield (1 Way Contract) $3,500,000 (2)
Joel Hofer (1 Way Contract) $3,400,000 (3)
Dakota Joshua (1 Way Contract) $3,350,000 (1)
Adam Lowry (1 Way Contract) $3,250,000 (1)
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 : $103,685,000
Year 2039 : $90,580,000
Year 2040 : $73,415,000
Year 2041 : $44,290,000
Salary Average Commitment
Year 2038 : $36,310,715
Year 2039 : $32,812,500
Year 2040 : $15,962,500
Year 2041 : $10,587,500
Salary Cap with 1 Way Contract
Year 2038 : $100,065,000
Year 2039 : $82,740,000
Year 2040 : $65,575,000
Year 2041 : $36,450,000

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 - 5,435 - 77.64%
Level 2: 6000 - $49 - 5,887 - 98.12%
Level 3: 2500 - $44 - 2,404 - 96.17%
Level 4: 4500 - $29 - 4,304 - 95.64%
Luxury : 1500 - $184 - 1,105 - 73.69%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,968 - 98.41%
Farm Level 2: 1000 - $13 - 954 - 95.40%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %19,135 - 89.00%
Average Income per Game$1,878,132
Year to Date Revenue$9,390,659
Farm
Home Games Left38
Average Attendance - %2,922 - 97.41%
Average Income per Game$55,704
Year to Date Revenue$222,814

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$12,672,877
Farm Year To Date Expenses$300,948
Pro Salary Cap To Date$11,683,714
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,490,877
Farm Estimated Season Revenue$2,116,733
Pro Remaining Season Days99
Pro Expenses Per Days$855,000
Pro Estimated Expenses$84,645,000
Farm Remaining Season Days110
Farm Expenses Per Days$21,607
Farm Estimated Expenses$2,376,770
Estimated Season Expenses$87,021,770
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$192,500,978
Projected Bank Account$177,086,818

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 - 5,215 - 74.49%
Level 2: 6000 - $60 - 5,673 - 94.55%
Level 3: 2500 - $49 - 1,810 - 72.41%
Level 4: 4500 - $26 - 4,299 - 95.53%
Luxury : 1500 - $178 - 1,191 - 79.39%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,453 - 72.66%
Farm Level 2: 1000 - $15 - 991 - 99.05%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %18,188 - 84.59%
Average Income per Game$1,890,902
Year to Date Revenue$11,345,412
Farm
Home Games Left38
Average Attendance - %2,444 - 81.46%
Average Income per Game$72,988
Year to Date Revenue$291,950

Expense

Pro Players Total Salaries$107,935,000
Farm Players Total Salaries$1,065,937
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,106,814
Farm Year To Date Expenses$243,309
Pro Salary Cap To Date$12,489,558
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,072,472
Farm Estimated Season Revenue$2,773,525
Pro Remaining Season Days99
Pro Expenses Per Days$990,575
Pro Estimated Expenses$98,066,925
Farm Remaining Season Days110
Farm Expenses Per Days$16,661
Farm Estimated Expenses$1,832,710
Estimated Season Expenses$99,899,635
Season Salary Cap$107,010,000
Estimate Under Maximum Salary Cap of $110,933,333$3,923,333
Estimate Over Minimum Salary Cap of $76,900,000 $30,110,000
Current Bank Account$156,772,167
Projected Bank Account$127,718,529

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)
Ben Kraws $1,000,000 (2)
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 Players30
Salary Commitment
Year 2038 : $107,935,000
Year 2039 : $81,515,000
Year 2040 : $63,665,000
Year 2041 : $32,415,000
Salary Average Commitment
Year 2038 : $42,154,167
Year 2039 : $30,310,417
Year 2040 : $21,010,417
Year 2041 : $16,860,417
Salary Cap with 1 Way Contract
Year 2038 : $107,010,000
Year 2039 : $80,590,000
Year 2040 : $62,740,000
Year 2041 : $32,715,000

Farm Players Salaries

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 Players14
Salary Commitment
Year 2038 : $1,135,937
Year 2039 : $328,750
Year 2040 : $158,750
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,036,167
Year 2039 : $335,542
Year 2040 : $158,750
Year 2041 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 6,738 - 96.26%
Level 2: 6000 - $60 - 5,741 - 95.68%
Level 3: 2500 - $35 - 2,406 - 96.25%
Level 4: 4500 - $20 - 4,467 - 99.27%
Luxury : 1500 - $200 - 985 - 65.69%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,424 - 71.20%
Farm Level 2: 1000 - $15 - 964 - 96.42%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %20,338 - 94.59%
Average Income per Game$1,818,493
Year to Date Revenue$9,092,464
Farm
Home Games Left37
Average Attendance - %2,388 - 79.61%
Average Income per Game$71,423
Year to Date Revenue$357,115

Expense

Pro Players Total Salaries$108,495,000
Farm Players Total Salaries$1,511,800
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,589,980
Farm Year To Date Expenses$387,714
Pro Salary Cap To Date$13,268,478
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,284,234
Farm Estimated Season Revenue$2,642,651
Pro Remaining Season Days99
Pro Expenses Per Days$968,982
Pro Estimated Expenses$95,929,218
Farm Remaining Season Days110
Farm Expenses Per Days$28,321
Farm Estimated Expenses$3,115,310
Estimated Season Expenses$99,044,528
Season Salary Cap$106,900,000
Estimate Under Maximum Salary Cap of $110,933,333$4,033,333
Estimate Over Minimum Salary Cap of $76,900,000 $30,000,000
Current Bank Account$109,738,922
Projected Bank Account$80,621,279

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)
Gabriel Landeskog (1 Way Contract) $7,000,000 (4)
Cam Fowler $6,500,000 (2)
Cody Ceci (1 Way Contract) $6,500,000 (1)
Colton Parayko (1 Way Contract) $6,500,000 (1)
Valeri Nichushkin (1 Way Contract) $6,250,000 (5)
Jordan Eberle (1 Way Contract) $5,600,000 (1)
Jason Dickinson (1 Way Contract) $4,250,000 (2)
John Klingberg (1 Way Contract) $4,000,000 (4)
Nino Niederreiter (1 Way Contract) $4,000,000 (3)
Alexandre Carrier (1 Way Contract) $3,950,000 (2)
Brandon Saad (1 Way Contract) $3,750,000 (4)
Jordan Martinook (1 Way Contract) $3,100,000 (1)
Trevor van Riemsdyk (1 Way Contract) $3,000,000 (2)
David Rittich $3,000,000 (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 Players27
Salary Commitment
Year 2038 : $108,495,000
Year 2039 : $81,175,000
Year 2040 : $54,200,000
Year 2041 : $38,525,000
Salary Average Commitment
Year 2038 : $60,046,250
Year 2039 : $43,120,000
Year 2040 : $34,895,000
Year 2041 : $24,975,000
Salary Cap with 1 Way Contract
Year 2038 : $106,900,000
Year 2039 : $80,400,000
Year 2040 : $53,425,000
Year 2041 : $38,525,000

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 - 6,864 - 98.05%
Level 2: 6000 - $58 - 5,661 - 94.34%
Level 3: 2500 - $39 - 2,378 - 95.10%
Level 4: 4500 - $28 - 4,147 - 92.15%
Luxury : 1500 - $158 - 1,421 - 94.73%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,833 - 91.64%
Farm Level 2: 1000 - $16 - 910 - 90.98%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %20,470 - 95.21%
Average Income per Game$2,008,116
Year to Date Revenue$12,048,693
Farm
Home Games Left38
Average Attendance - %2,743 - 91.42%
Average Income per Game$77,105
Year to Date Revenue$308,419

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$11,948,073
Farm Year To Date Expenses$441,604
Pro Salary Cap To Date$11,174,179
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,292,158
Farm Estimated Season Revenue$2,929,980
Pro Remaining Season Days99
Pro Expenses Per Days$854,698
Pro Estimated Expenses$84,615,102
Farm Remaining Season Days110
Farm Expenses Per Days$31,016
Farm Estimated Expenses$3,411,760
Estimated Season Expenses$88,026,862
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$166,584,617
Projected Bank Account$153,779,893

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 - 6,924 - 98.91%
Level 2: 6000 - $54 - 5,767 - 96.12%
Level 3: 2500 - $36 - 2,463 - 98.51%
Level 4: 4500 - $23 - 4,335 - 96.33%
Luxury : 1500 - $151 - 1,442 - 96.13%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,434 - 71.68%
Farm Level 2: 1000 - $20 - 675 - 67.48%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %20,931 - 97.35%
Average Income per Game$1,863,462
Year to Date Revenue$11,180,770
Farm
Home Games Left38
Average Attendance - %2,108 - 70.28%
Average Income per Game$70,835
Year to Date Revenue$283,340

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$14,758,591
Farm Year To Date Expenses$247,114
Pro Salary Cap To Date$13,443,326
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,084,620
Farm Estimated Season Revenue$2,691,730
Pro Remaining Season Days99
Pro Expenses Per Days$1,050,199
Pro Estimated Expenses$103,969,701
Farm Remaining Season Days110
Farm Expenses Per Days$18,197
Farm Estimated Expenses$2,001,670
Estimated Season Expenses$105,971,371
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$136,435,732
Projected Bank Account$100,240,711

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 - 6,959 - 99.41%
Level 2: 6000 - $40 - 5,950 - 99.16%
Level 3: 2500 - $28 - 2,485 - 99.38%
Level 4: 4500 - $17 - 4,484 - 99.64%
Luxury : 1500 - $113 - 1,493 - 99.55%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 898 - 44.91%
Farm Level 2: 1000 - $30 - 436 - 43.58%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %21,370 - 99.40%
Average Income per Game$1,600,896
Year to Date Revenue$8,004,480
Farm
Home Games Left38
Average Attendance - %1,334 - 44.47%
Average Income per Game$71,459
Year to Date Revenue$285,835

Expense

Pro Players Total Salaries$81,117,225
Farm Players Total Salaries$1,941,708
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$11,308,728
Farm Year To Date Expenses$235,428
Pro Salary Cap To Date$9,905,664
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,233,152
Farm Estimated Season Revenue$2,715,432
Pro Remaining Season Days99
Pro Expenses Per Days$770,949
Pro Estimated Expenses$76,323,951
Farm Remaining Season Days110
Farm Expenses Per Days$19,691
Farm Estimated Expenses$2,166,010
Estimated Season Expenses$78,489,961
Season Salary Cap$77,977,504
Estimate Under Maximum Salary Cap of $110,933,333$32,955,829
Estimate Over Minimum Salary Cap of $76,900,000 $1,077,504
Current Bank Account$201,261,552
Projected Bank Account$184,720,175

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 (Out of Payroll) $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 $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$90,414,499
Farm Players Total Salaries$1,167,667
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$12,314,184
Farm Year To Date Expenses$362,332
Pro Salary Cap To Date$10,358,819
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,990,138
Farm Estimated Season Revenue$2,926,108
Pro Remaining Season Days99
Pro Expenses Per Days$844,376
Pro Estimated Expenses$83,593,224
Farm Remaining Season Days110
Farm Expenses Per Days$25,546
Farm Estimated Expenses$2,810,060
Estimated Season Expenses$86,403,284
Season Salary Cap$80,165,840
Estimate Under Maximum Salary Cap of $110,933,333$30,767,493
Estimate Over Minimum Salary Cap of $76,900,000 $3,265,840
Current Bank Account$159,882,520
Projected Bank Account$146,395,482

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)
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)
Nicolas Roy (1 Way Contract) $3,000,000 (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 : $90,414,499
Year 2039 : $60,389,166
Year 2040 : $43,445,833
Year 2041 : $17,708,333
Salary Average Commitment
Year 2038 : $55,905,000
Year 2039 : $36,563,333
Year 2040 : $25,619,583
Year 2041 : $6,850,000
Salary Cap with 1 Way Contract
Year 2038 : $80,165,832
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 (Out of Payroll) $92,500 (2)
Jonathan Lekkerimaki $92,500 (1)
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 Players15
Salary Commitment
Year 2038 : $1,260,167
Year 2039 : $516,250
Year 2040 : $80,000
Year 2041 : $80,000
Salary Average Commitment
Year 2038 : $1,222,375
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 - 6,506 - 92.94%
Level 2: 6000 - $52 - 5,740 - 95.67%
Level 3: 2500 - $34 - 2,384 - 95.36%
Level 4: 4500 - $18 - 4,471 - 99.36%
Luxury : 1500 - $165 - 1,442 - 96.14%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,849 - 92.45%
Farm Level 2: 1000 - $15 - 955 - 95.50%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %20,543 - 95.55%
Average Income per Game$1,863,975
Year to Date Revenue$11,183,852
Farm
Home Games Left37
Average Attendance - %2,804 - 93.47%
Average Income per Game$79,040
Year to Date Revenue$395,200

Expense

Pro Players Total Salaries$91,719,000
Farm Players Total Salaries$1,461,070
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$11,577,798
Farm Year To Date Expenses$396,918
Pro Salary Cap To Date$10,269,691
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,103,112
Farm Estimated Season Revenue$2,924,480
Pro Remaining Season Days99
Pro Expenses Per Days$864,770
Pro Estimated Expenses$85,612,230
Farm Remaining Season Days110
Farm Expenses Per Days$27,912
Farm Estimated Expenses$3,070,320
Estimated Season Expenses$88,682,550
Season Salary Cap$86,300,000
Estimate Under Maximum Salary Cap of $110,933,333$24,633,333
Estimate Over Minimum Salary Cap of $76,900,000 $9,400,000
Current Bank Account$129,619,259
Projected Bank Account$110,964,301

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $10,500,000 (1)
Sebastian Aho (1 Way Contract) $9,750,000 (4)
Sam Reinhart (1 Way Contract) $8,625,000 (4)
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)
Matt Kessel (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Jaret Anderson-Dolan (1 Way Contract) $775,000 (2)
Samuel Bolduc $775,000 (1)
Logan Brown (1 Way Contract) $775,000 (2)
Nolan Foote $775,000 (1)
Adam Klapka $700,000 (1)
Total Pro Players32
Salary Commitment
Year 2038 : $91,719,000
Year 2039 : $65,719,000
Year 2040 : $45,855,000
Year 2041 : $33,625,000
Salary Average Commitment
Year 2038 : $49,332,500
Year 2039 : $37,125,000
Year 2040 : $17,812,500
Year 2041 : $9,818,750
Salary Cap with 1 Way Contract
Year 2038 : $86,300,000
Year 2039 : $60,300,000
Year 2040 : $42,100,000
Year 2041 : $33,625,000

Farm Players Salaries

Etienne Morin $96,938 (1)
Zachary Uens $94,508 (1)
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 (Out of Payroll) $75,000 (1)
Landon Sim $70,625 (2)
Chase Yoder $70,625 (1)
Declan Mcdonnell $70,000 (1)
Isaac Poulter $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2038 : $1,536,071
Year 2039 : $567,125
Year 2040 : $79,375
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,458,333
Year 2039 : $553,333
Year 2040 : $79,375
Year 2041 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 6,571 - 93.88%
Level 2: 6000 - $60 - 5,844 - 97.39%
Level 3: 2500 - $50 - 1,907 - 76.29%
Level 4: 4500 - $20 - 4,371 - 97.13%
Luxury : 1500 - $170 - 1,432 - 95.44%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,914 - 95.71%
Farm Level 2: 1000 - $15 - 953 - 95.28%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %20,125 - 93.60%
Average Income per Game$2,038,613
Year to Date Revenue$12,231,679
Farm
Home Games Left38
Average Attendance - %2,867 - 95.57%
Average Income per Game$81,290
Year to Date Revenue$325,160

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$14,507,962
Farm Year To Date Expenses$288,691
Pro Salary Cap To Date$13,473,446
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$73,390,074
Farm Estimated Season Revenue$3,089,020
Pro Remaining Season Days99
Pro Expenses Per Days$1,036,283
Pro Estimated Expenses$102,592,017
Farm Remaining Season Days110
Farm Expenses Per Days$21,104
Farm Estimated Expenses$2,321,440
Estimated Season Expenses$104,913,457
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$296,178,516
Projected Bank Account$267,744,153

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 - 5,686 - 94.77%
Level 3: 2500 - $43 - 2,338 - 93.52%
Level 4: 4500 - $27 - 4,327 - 96.16%
Luxury : 1500 - $223 - 881 - 58.73%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,980 - 98.98%
Farm Level 2: 1000 - $15 - 947 - 94.72%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %19,845 - 92.30%
Average Income per Game$1,952,619
Year to Date Revenue$11,715,713
Farm
Home Games Left37
Average Attendance - %2,927 - 97.56%
Average Income per Game$83,494
Year to Date Revenue$417,470

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$11,057,160
Farm Year To Date Expenses$361,906
Pro Salary Cap To Date$10,587,921
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,294,278
Farm Estimated Season Revenue$3,089,278
Pro Remaining Season Days99
Pro Expenses Per Days$789,165
Pro Estimated Expenses$78,127,335
Farm Remaining Season Days110
Farm Expenses Per Days$25,607
Farm Estimated Expenses$2,816,770
Estimated Season Expenses$80,944,105
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$270,222,975
Projected Bank Account$262,662,426

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 - 3,431 - 49.02%
Level 2: 6000 - $110 - 2,769 - 46.15%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,005 - 66.99%
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 Left36
Average Attendance - %10,005 - 46.53%
Average Income per Game$1,910,498
Year to Date Revenue$11,462,987
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$13,687,940
Farm Year To Date Expenses$257,210
Pro Salary Cap To Date$13,440,154
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,777,922
Farm Estimated Season Revenue$2,497,130
Pro Remaining Season Days99
Pro Expenses Per Days$977,710
Pro Estimated Expenses$96,793,290
Farm Remaining Season Days110
Farm Expenses Per Days$19,121
Farm Estimated Expenses$2,103,310
Estimated Season Expenses$98,896,600
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$7,169,100
Projected Bank Account-$20,452,448

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 - 6,695 - 95.65%
Level 2: 6000 - $69 - 4,393 - 73.22%
Level 3: 2500 - $52 - 1,721 - 68.83%
Level 4: 4500 - $40 - 2,592 - 57.59%
Luxury : 1500 - $140 - 1,446 - 96.42%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,917 - 95.83%
Farm Level 2: 1000 - $17 - 980 - 97.96%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %16,847 - 78.36%
Average Income per Game$1,889,107
Year to Date Revenue$11,334,642
Farm
Home Games Left37
Average Attendance - %2,896 - 96.54%
Average Income per Game$74,151
Year to Date Revenue$370,756

Expense

Pro Players Total Salaries$105,539,250
Farm Players Total Salaries$1,931,375
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,596,016
Farm Year To Date Expenses$321,174
Pro Salary Cap To Date$13,162,380
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,007,852
Farm Estimated Season Revenue$2,743,594
Pro Remaining Season Days99
Pro Expenses Per Days$964,949
Pro Estimated Expenses$95,529,951
Farm Remaining Season Days110
Farm Expenses Per Days$23,640
Farm Estimated Expenses$2,600,400
Estimated Season Expenses$98,130,351
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$258,051,023
Projected Bank Account$230,672,118

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)
Gabe Perreault $92,500 (3)
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)
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)
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 Players24
Salary Commitment
Year 2038 : $1,931,375
Year 2039 : $1,613,125
Year 2040 : $883,750
Year 2041 : $545,000
Salary Average Commitment
Year 2038 : $1,946,709
Year 2039 : $1,604,959
Year 2040 : $861,667
Year 2041 : $517,500

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - $150 - 3,569 - 50.98%
Level 2: 6000 - $100 - 3,088 - 51.47%
Level 3: 2500 - $45 - 2,350 - 94.01%
Level 4: 4500 - $40 - 2,855 - 63.44%
Luxury : 1500 - $150 - 1,433 - 95.53%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,795 - 89.74%
Farm Level 2: 1000 - $15 - 1,000 - 99.98%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %13,295 - 61.84%
Average Income per Game$1,905,726
Year to Date Revenue$11,434,356
Farm
Home Games Left38
Average Attendance - %2,795 - 93.15%
Average Income per Game$77,813
Year to Date Revenue$311,250

Expense

Pro Players Total Salaries$100,950,000
Farm Players Total Salaries$1,703,750
Coaches Total Salaries$6,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$13,274,998
Farm Year To Date Expenses$194,158
Pro Salary Cap To Date$12,216,153
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,606,136
Farm Estimated Season Revenue$2,956,875
Pro Remaining Season Days99
Pro Expenses Per Days$946,460
Pro Estimated Expenses$93,699,540
Farm Remaining Season Days110
Farm Expenses Per Days$14,546
Farm Estimated Expenses$1,600,060
Estimated Season Expenses$95,299,600
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$181,267,992
Projected Bank Account$157,531,403

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 $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 - 6,629 - 94.69%
Level 2: 6000 - $60 - 5,855 - 97.59%
Level 3: 2500 - $44 - 2,350 - 93.98%
Level 4: 4500 - $27 - 4,435 - 98.56%
Luxury : 1500 - $225 - 899 - 59.93%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,926 - 96.29%
Farm Level 2: 1000 - $15 - 955 - 95.54%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %20,167 - 93.80%
Average Income per Game$1,996,801
Year to Date Revenue$11,980,807
Farm
Home Games Left37
Average Attendance - %2,881 - 96.04%
Average Income per Game$81,734
Year to Date Revenue$408,670

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$11,367,267
Farm Year To Date Expenses$280,422
Pro Salary Cap To Date$11,002,050
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,884,842
Farm Estimated Season Revenue$3,024,158
Pro Remaining Season Days99
Pro Expenses Per Days$795,892
Pro Estimated Expenses$78,793,308
Farm Remaining Season Days110
Farm Expenses Per Days$19,695
Farm Estimated Expenses$2,166,450
Estimated Season Expenses$80,959,758
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$291,498,857
Projected Bank Account$285,448,099

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 - 6,632 - 94.75%
Level 2: 6000 - $60 - 5,826 - 97.09%
Level 3: 2500 - $44 - 2,403 - 96.11%
Level 4: 4500 - $27 - 4,393 - 97.61%
Luxury : 1500 - $225 - 920 - 61.36%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,921 - 96.04%
Farm Level 2: 1000 - $15 - 958 - 95.80%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %20,174 - 93.83%
Average Income per Game$2,003,567
Year to Date Revenue$12,021,402
Farm
Home Games Left38
Average Attendance - %2,879 - 95.96%
Average Income per Game$81,596
Year to Date Revenue$326,385

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$14,031,765
Farm Year To Date Expenses$371,057
Pro Salary Cap To Date$12,676,552
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$72,128,412
Farm Estimated Season Revenue$3,100,658
Pro Remaining Season Days99
Pro Expenses Per Days$1,002,901
Pro Estimated Expenses$99,287,199
Farm Remaining Season Days110
Farm Expenses Per Days$26,893
Farm Estimated Expenses$2,958,230
Estimated Season Expenses$102,245,429
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$217,127,692
Projected Bank Account$190,111,333

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 - 6,622 - 94.60%
Level 2: 6000 - $57 - 5,558 - 92.64%
Level 3: 2500 - $42 - 2,360 - 94.40%
Level 4: 4500 - $25 - 4,404 - 97.87%
Luxury : 1500 - $133 - 1,480 - 98.67%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,999 - 99.93%
Farm Level 2: 1000 - $17 - 961 - 96.13%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %20,425 - 95.00%
Average Income per Game$1,955,285
Year to Date Revenue$11,731,707
Farm
Home Games Left38
Average Attendance - %2,960 - 98.66%
Average Income per Game$60,308
Year to Date Revenue$241,233

Expense

Pro Players Total Salaries$95,569,167
Farm Players Total Salaries$2,112,187
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$11,532,168
Farm Year To Date Expenses$347,372
Pro Salary Cap To Date$10,794,998
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,390,242
Farm Estimated Season Revenue$2,291,714
Pro Remaining Season Days99
Pro Expenses Per Days$881,143
Pro Estimated Expenses$87,233,157
Farm Remaining Season Days110
Farm Expenses Per Days$25,098
Farm Estimated Expenses$2,760,780
Estimated Season Expenses$89,993,937
Season Salary Cap$93,619,167
Estimate Under Maximum Salary Cap of $110,933,333$17,314,166
Estimate Over Minimum Salary Cap of $76,900,000 $16,719,167
Current Bank Account$81,082,312
Projected Bank Account$63,770,331

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)
Ivan Barbashev (1 Way Contract) $5,000,000 (2)
Brandon Tanev (1 Way Contract) $5,000,000 (3)
Nick Jensen (1 Way Contract) $4,500,000 (4)
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)
-1 Way Contract Salary Cap : $350,000
Philippe Myers (1 Way Contract) $1,450,000 (2)
Sam Carrick $1,000,000 (1)
Samuel Poulin $1,000,000 (1)
Nick Cousins (1 Way Contract) $925,000 (3)
Jimmy Snuggerud $925,000 (2)
Benoit-Olivier Groulx (1 Way Contract) $850,000 (2)
Jackson Parsons $829,167 (3)
Jan Jenik (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Dillon Hamaliuk $790,000 (1)
Total Pro Players28
Salary Commitment
Year 2038 : $95,569,167
Year 2039 : $76,579,167
Year 2040 : $34,354,167
Year 2041 : $11,850,000
Salary Average Commitment
Year 2038 : $47,785,775
Year 2039 : $38,404,525
Year 2040 : $26,379,167
Year 2041 : $5,425,000
Salary Cap with 1 Way Contract
Year 2038 : $93,619,168
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)
Alexander Nylander $85,250 (1)
Jake Boltmann $83,750 (1)
Pavel Moysevich $83,750 (3)
Miko Matikka $83,750 (2)
Tomas Hamara $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 Players25
Salary Commitment
Year 2038 : $2,112,186
Year 2039 : $743,125
Year 2040 : $251,250
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,872,750
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 - 6,704 - 95.77%
Level 2: 6000 - $65 - 4,610 - 76.84%
Level 3: 2500 - $50 - 1,708 - 68.31%
Level 4: 4500 - $30 - 4,214 - 93.64%
Luxury : 1500 - $175 - 1,138 - 75.84%
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 Left36
Average Attendance - %18,374 - 85.46%
Average Income per Game$1,957,740
Year to Date Revenue$11,746,438
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$108,782,500
Farm Players Total Salaries$1,409,917
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$14,124,820
Farm Year To Date Expenses$549,344
Pro Salary Cap To Date$12,946,064
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$70,478,628
Farm Estimated Season Revenue$2,353,607
Pro Remaining Season Days99
Pro Expenses Per Days$1,015,774
Pro Estimated Expenses$100,561,626
Farm Remaining Season Days110
Farm Expenses Per Days$39,596
Farm Estimated Expenses$4,355,560
Estimated Season Expenses$104,917,186
Season Salary Cap$105,332,504
Estimate Under Maximum Salary Cap of $110,933,333$5,600,829
Estimate Over Minimum Salary Cap of $76,900,000 $28,432,504
Current Bank Account$136,785,402
Projected Bank Account$104,700,451

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)
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
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)
Evan Rodrigues (1 Way Contract) $4,500,000 (3)
William Borgen (1 Way Contract) $4,100,000 (4)
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)
Kole Lind $775,000 (1)
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 Players27
Salary Commitment
Year 2038 : $108,782,500
Year 2039 : $79,682,500
Year 2040 : $77,887,500
Year 2041 : $46,412,500
Salary Average Commitment
Year 2038 : $44,781,250
Year 2039 : $27,750,000
Year 2040 : $26,125,000
Year 2041 : $10,875,000
Salary Cap with 1 Way Contract
Year 2038 : $105,332,496
Year 2039 : $77,782,504
Year 2040 : $76,912,504
Year 2041 : $45,437,500

Farm Players Salaries

Ethan Samson $100,000 (1)
Ryan Ufko $92,500 (3)
Terik Parascak $92,500 (2)
Matyas Sapovaliv $88,125 (1)
Trey Augustine $88,125 (3)
Tucker Robertson $87,000 (1)
Maksymilian Szuber $85,917 (1)
Carter Gylander $85,500 (1)
William Lockwood $85,250 (1)
Josh Nodler $77,500 (1)
Maxim Barbashev $77,500 (1)
Brandon Scanlin $77,500 (1)
Cedric Pare $77,500 (1)
Reilly Webb $77,500 (1)
Gunnarwolfe Fontaine $77,500 (1)
Noah Powell $70,000 (1)
Anri Ravinskis $70,000 (1)
Total Farm Players17
Salary Commitment
Year 2038 : $1,409,917
Year 2039 : $273,125
Year 2040 : $180,625
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,308,125
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 - 4,353 - 62.19%
Level 2: 6000 - $80 - 3,790 - 63.17%
Level 3: 2500 - $55 - 1,566 - 62.63%
Level 4: 4500 - $35 - 3,024 - 67.19%
Luxury : 1500 - $200 - 1,027 - 68.49%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,852 - 92.60%
Farm Level 2: 1000 - $15 - 956 - 95.63%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %13,760 - 64.00%
Average Income per Game$1,822,240
Year to Date Revenue$10,933,442
Farm
Home Games Left38
Average Attendance - %2,808 - 93.61%
Average Income per Game$79,164
Year to Date Revenue$316,655

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$14,446,808
Farm Year To Date Expenses$321,415
Pro Salary Cap To Date$12,370,834
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,600,652
Farm Estimated Season Revenue$3,008,222
Pro Remaining Season Days99
Pro Expenses Per Days$1,034,206
Pro Estimated Expenses$102,386,394
Farm Remaining Season Days110
Farm Expenses Per Days$23,240
Farm Estimated Expenses$2,556,400
Estimated Season Expenses$104,942,794
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$68,411,717
Projected Bank Account$32,077,797

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 - 5,574 - 79.63%
Level 2: 6000 - $74 - 3,955 - 65.92%
Level 3: 2500 - $60 - 1,498 - 59.94%
Level 4: 4500 - $35 - 3,217 - 71.48%
Luxury : 1500 - $170 - 1,433 - 95.55%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,945 - 97.23%
Farm Level 2: 1000 - $15 - 984 - 98.35%
Farm Total Capacity :3000

Income

Home Games Left37
Average Attendance - %15,678 - 72.92%
Average Income per Game$1,923,134
Year to Date Revenue$9,615,672
Farm
Home Games Left38
Average Attendance - %2,928 - 97.60%
Average Income per Game$82,810
Year to Date Revenue$331,240

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$12,787,168
Farm Year To Date Expenses$481,870
Pro Salary Cap To Date$11,901,328
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$71,155,973
Farm Estimated Season Revenue$3,146,780
Pro Remaining Season Days99
Pro Expenses Per Days$923,167
Pro Estimated Expenses$91,393,533
Farm Remaining Season Days110
Farm Expenses Per Days$33,993
Farm Estimated Expenses$3,739,230
Estimated Season Expenses$95,132,763
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$105,466,959
Projected Bank Account$84,636,949

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 - 6,563 - 93.76%
Level 2: 6000 - $50 - 5,895 - 98.25%
Level 3: 2500 - $30 - 2,470 - 98.81%
Level 4: 4500 - $20 - 4,430 - 98.45%
Luxury : 1500 - $150 - 1,449 - 96.59%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,938 - 96.89%
Farm Level 2: 1000 - $10 - 999 - 99.88%
Farm Total Capacity :3000

Income

Home Games Left36
Average Attendance - %20,807 - 96.78%
Average Income per Game$1,865,973
Year to Date Revenue$11,195,836
Farm
Home Games Left37
Average Attendance - %2,937 - 97.89%
Average Income per Game$58,433
Year to Date Revenue$292,165

Expense

Pro Players Total Salaries$98,762,500
Farm Players Total Salaries$1,815,717
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$11,903,649
Farm Year To Date Expenses$336,524
Pro Salary Cap To Date$10,858,739
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,175,016
Farm Estimated Season Revenue$2,162,021
Pro Remaining Season Days99
Pro Expenses Per Days$927,102
Pro Estimated Expenses$91,783,098
Farm Remaining Season Days110
Farm Expenses Per Days$22,707
Farm Estimated Expenses$2,497,770
Estimated Season Expenses$94,280,868
Season Salary Cap$96,399,996
Estimate Under Maximum Salary Cap of $110,933,333$14,533,337
Estimate Over Minimum Salary Cap of $76,900,000 $19,499,996
Current Bank Account$44,290,936
Projected Bank Account$19,347,105

Pro Players Salaries

Mikael Granlund (1 Way Contract) $10,000,000 (4)
Sergei Bobrovsky (1 Way Contract) $10,000,000 (1)
Jamie Benn (1 Way Contract) $9,500,000 (1)
Ryan O'Reilly (1 Way Contract) $8,700,000 (4)
Oliver Bjorkstrand (1 Way Contract) $7,000,000 (3)
Jason Zucker (1 Way Contract) $6,000,000 (1)
Kyle Palmieri (1 Way Contract) $6,000,000 (4)
Mason Marchment (1 Way Contract) $4,500,000 (1)
Josh Manson (1 Way Contract) $4,500,000 (3)
Andre Burakovsky (1 Way Contract) $4,000,000 (3)
Joonas Korpisalo (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)
Daniil But $925,000 (2)
Nate Schmidt (1 Way Contract) $900,000 (1)
Uvis Balinskis (1 Way Contract) $875,000 (2)
Curtis Douglas $850,000 (2)
A.J. Greer $850,000 (1)
Ilya Protas $837,500 (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 Players33
Salary Commitment
Year 2038 : $98,762,500
Year 2039 : $60,925,000
Year 2040 : $55,050,000
Year 2041 : $27,500,000
Salary Average Commitment
Year 2038 : $76,168,750
Year 2039 : $54,018,750
Year 2040 : $48,300,000
Year 2041 : $27,500,000
Salary Cap with 1 Way Contract
Year 2038 : $96,400,000
Year 2039 : $60,125,000
Year 2040 : $55,050,000
Year 2041 : $27,500,000

Farm Players Salaries

Cam Dineen $93,775 (1)
Nate Danielson $92,500 (2)
Eduard Sale (Out of Payroll) $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)
Maros Jedlicka $70,000 (1)
Jake Schmaltz $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 : $1,866,584
Year 2039 : $1,446,584
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 $248,018,689 $89,555,000 $21,378,333 $12,655,000 $1,714,550 $8,285,450 252045
Boston Bruins $316,643,494 $98,181,947 $12,751,386 $21,281,947 $1,704,000 $8,296,000 252045
Buffalo Sabres $74,923,331 $105,419,104 $5,514,229 $28,519,104 $1,355,850 $8,644,150 301747
Calgary Flames $156,023,891 $99,425,832 $11,507,501 $22,525,832 $1,227,333 $8,772,667 331548
Carolina Hurricanes $227,658,586 $99,175,000 $11,758,333 $22,275,000 $1,447,925 $8,552,075 251843
Chicago Blackhawks $113,015,000 $81,951,500 $28,981,833 $5,051,500 $1,683,325 $8,316,675 291948
Colorado Avalanche $234,581,157 $99,750,000 $11,183,333 $22,850,000 $1,934,877 $8,065,123 212243
Columbus Blue Jackets $152,193,683 $85,795,192 $25,138,141 $8,895,192 $1,436,325 $8,563,675 301747
Dallas Stars $75,349,748 $85,944,144 $24,989,189 $9,044,144 $1,814,059 $8,185,941 282250
Detroit Red Wings $131,932,354 $100,065,000 $10,868,333 $23,165,000 $1,720,900 $8,279,100 262147
Edmonton Oilers $192,500,978 $89,840,000 $21,093,333 $12,940,000 $1,679,313 $8,320,687 252146
Florida Panthers $156,772,167 $107,010,000 $3,923,333 $30,110,000 $1,065,937 $8,934,063 301444
Los Angeles Kings $109,738,922 $106,900,000 $4,033,333 $30,000,000 $1,511,800 $8,488,200 272047
Minnesota Wild $166,584,617 $90,405,836 $20,527,497 $13,505,836 $1,845,957 $8,154,043 322254
Montreal Canadiens $136,435,732 $108,822,500 $2,110,833 $31,922,500 $1,256,375 $8,743,625 311546
Nashville Predators $201,261,552 $77,977,504 $32,955,829 $1,077,504 $1,941,708 $8,058,292 282351
New Jersey Devils $159,882,520 $80,165,840 $30,767,493 $3,265,840 $1,167,667 $8,832,333 361551
New York Islanders $129,619,259 $86,300,000 $24,633,333 $9,400,000 $1,461,070 $8,538,930 321951
New York Rangers $296,178,516 $108,750,000 $2,183,333 $31,850,000 $1,616,875 $8,383,125 252146
Ottawa Senators $270,222,975 $85,388,200 $25,545,133 $8,488,200 $1,675,313 $8,324,687 271946
Philadelphia Flyers $7,169,100 $108,481,250 $2,452,083 $31,581,250 $1,571,002 $8,428,998 281947
Pittsburgh Penguins $258,051,023 $105,539,250 $5,394,083 $28,639,250 $1,931,375 $8,068,625 272451
San Jose Sharks $181,267,992 $98,650,000 $12,283,333 $21,750,000 $1,703,750 $8,296,250 232043
St. Louis Blues $291,498,857 $87,160,771 $23,772,562 $10,260,771 $1,442,153 $8,557,847 261844
Tampa Bay Lightning $217,127,692 $102,317,856 $8,615,477 $25,417,856 $1,334,709 $8,665,291 321749
Toronto Maple Leafs $81,082,312 $93,619,167 $17,314,166 $16,719,167 $2,112,187 $7,887,813 282553
Utah Mammoth $136,785,402 $105,332,504 $5,600,829 $28,432,504 $1,409,917 $8,590,083 271744
Vancouver Canucks $68,411,717 $99,750,328 $11,183,005 $22,850,328 $881,706 $9,118,294 351146
Washington Capitals $105,466,959 $97,167,848 $13,765,485 $20,267,848 $2,215,150 $7,784,850 242650
Winnipeg Jets $44,290,936 $96,399,996 $14,533,337 $19,499,996 $1,815,717 $8,184,283 332457