Team FinanceLast Update - August 18, 2022 at 19:07
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 - 5,144 - 73.49%
Level 2: 6000 - $60 - 5,636 - 93.93%
Level 3: 2500 - $35 - 2,401 - 96.04%
Level 4: 4500 - $25 - 4,283 - 95.17%
Luxury : 1500 - $200 - 1,029 - 68.62%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,854 - 92.70%
Farm Level 2: 1000 - $15 - 951 - 95.10%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,493 - 86.01%
Average Income per Game$1,861,782
Year to Date Revenue$48,406,336
Farm
Home Games Left10
Average Attendance - %2,805 - 93.50%
Average Income per Game$79,155
Year to Date Revenue$2,453,820

Expense

Pro Players Total Salaries$83,759,917
Farm Players Total Salaries$1,426,828
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,361,227
Farm Year To Date Expenses$1,913,910
Pro Salary Cap To Date$48,587,617
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,926,732
Farm Estimated Season Revenue$791,555
Pro Remaining Season Days64
Pro Expenses Per Days$557,515
Pro Estimated Expenses$35,680,960
Farm Remaining Season Days37
Farm Expenses Per Days$18,111
Farm Estimated Expenses$670,107
Estimated Season Expenses$36,351,067
Season Salary Cap$82,775,415
Estimate Under Maximum Salary Cap of $88,835,000$6,059,585
Estimate Over Minimum Salary Cap of $60,500,000 $22,275,415
Current Bank Account$146,428,817
Projected Bank Account$138,796,037

Pro Players Salaries

Logan Couture (1 Way Contract) $9,100,000 (4)
Victor Hedman $7,875,000 (6)
Patrice Bergeron (1 Way Contract) $6,875,000 (4)
Adam Henrique (1 Way Contract) $5,900,000 (3)
Jake Muzzin (1 Way Contract) $5,625,000 (4)
Mikael Backlund $5,350,000 (3)
Ondrej Palat (1 Way Contract) $5,300,000 (3)
Shea Theodore $5,200,000 (6)
Linus Ullmark (1 Way Contract) $5,000,000 (5)
Ryan Strome (1 Way Contract) $4,500,000 (2)
Marcus Pettersson $4,025,000 (3)
Jani Hakanpaa $3,420,000 (4)
Ryan Graves $3,166,667 (3)
Anthony Duclair (1 Way Contract) $3,000,000 (3)
Pavel Zacha (1 Way Contract) $1,680,000 (3)
Conor Sheary (1 Way Contract) $1,500,000 (2)
Curtis Lazar (1 Way Contract) $1,000,000 (4)
Ville Husso $1,000,000 (2)
Kieffer Bellows (1 Way Contract) $984,500 (3)
-1 Way Contract Salary Cap : $0
Frederic Allard $921,250 (1)
Ryan McLeod (Out of Payroll) $881,250 (3)
-1 Way Contract Salary Cap : $0
Stuart Skinner $837,500 (2)
Frederik Gauthier $800,000 (3)
Anthony Bitetto (Out of Payroll) $750,000 (4)
Michael Dal Colle (1 Way Contract) $700,000 (2)
Total Pro Players25
Salary Commitment
Year 2032 : $85,391,167
Year 2033 : $85,118,333
Year 2034 : $76,580,833
Year 2035 : $44,845,000
Salary Average Commitment
Year 2032 : $33,234,643
Year 2033 : $32,534,643
Year 2034 : $28,778,393
Year 2035 : $16,340,000
Salary Cap with 1 Way Contract
Year 2032 : $83,525,412
Year 2033 : $82,604,164
Year 2034 : $74,066,664
Year 2035 : $44,845,000

Farm Players Salaries

Filip Gustavsson $100,000 (1)
Remi Elie $100,000 (3)
Dylan Labbe $100,000 (1)
Kevin Czuczman $100,000 (2)
Cameron Morrison $96,938 (3)
Samuel Poulin $92,500 (2)
Croix Evingson $92,500 (2)
Tim Gettinger $90,750 (3)
Kole Lind $88,125 (3)
Greg Chase $86,515 (3)
Calvin Pickard $85,000 (5)
Doyle Somerby $84,500 (2)
Vincent Dunn $82,500 (3)
Stephen Harper $82,500 (3)
Tyler Inamoto $75,000 (1)
Jeremy Gregoire $70,000 (3)
Total Farm Players16
Salary Commitment
Year 2032 : $1,426,828
Year 2033 : $1,197,962
Year 2034 : $828,462
Year 2035 : $85,000
Salary Average Commitment
Year 2032 : $1,163,125
Year 2033 : $953,125
Year 2034 : $643,125
Year 2035 : $65,000

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameACME Centre
Level 1: 7000 - $90 - 6,629 - 94.70%
Level 2: 6000 - $65 - 4,591 - 76.52%
Level 3: 2500 - $50 - 1,765 - 70.61%
Level 4: 4500 - $30 - 3,316 - 73.70%
Luxury : 1500 - $175 - 1,201 - 80.06%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,966 - 98.28%
Farm Level 2: 1000 - $15 - 959 - 95.92%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17,502 - 81.41%
Average Income per Game$1,926,440
Year to Date Revenue$52,013,883
Farm
Home Games Left10
Average Attendance - %2,925 - 97.49%
Average Income per Game$63,529
Year to Date Revenue$1,969,410

Expense

Pro Players Total Salaries$92,940,833
Farm Players Total Salaries$1,474,950
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$56,719,941
Farm Year To Date Expenses$2,039,817
Pro Salary Cap To Date$49,830,565
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,970,162
Farm Estimated Season Revenue$635,294
Pro Remaining Season Days64
Pro Expenses Per Days$617,645
Pro Estimated Expenses$39,529,280
Farm Remaining Season Days37
Farm Expenses Per Days$18,470
Farm Estimated Expenses$683,390
Estimated Season Expenses$40,212,670
Season Salary Cap$86,253,336
Estimate Under Maximum Salary Cap of $88,835,000$2,581,664
Estimate Over Minimum Salary Cap of $60,500,000 $25,753,336
Current Bank Account$94,927,295
Projected Bank Account$82,320,081

Pro Players Salaries

Evgeni Malkin $10,000,000 (2)
Duncan Keith $8,200,000 (1)
William Nylander $7,000,000 (3)
Frederik Andersen $7,000,000 (1)
Jason Zucker (1 Way Contract) $6,500,000 (4)
Jeff Petry (1 Way Contract) $6,200,000 (1)
Travis Hamonic $6,000,000 (1)
Jonathan Huberdeau (1 Way Contract) $5,900,000 (2)
Tomas Hertl (1 Way Contract) $5,625,000 (6)
Joonas Donskoi (1 Way Contract) $3,900,000 (2)
Erik Gudbranson (1 Way Contract) $3,400,000 (2)
Nick Leddy (1 Way Contract) $3,333,333 (4)
Chandler Stephenson (1 Way Contract) $2,750,000 (3)
James Reimer (1 Way Contract) $2,250,000 (2)
Mark Borowiecki (1 Way Contract) $2,200,000 (3)
Darren Helm (1 Way Contract) $1,250,000 (2)
Nicolas Aube-Kubel (1 Way Contract) $1,075,000 (2)
Slater Koekkoek (1 Way Contract) $1,000,000 (2)
Taro Hirose (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Derek Ryan (1 Way Contract) $995,000 (3)
Tanner Jeannot $925,000 (2)
Josh Norris (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Otto Leskinen (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Andrew Nielsen (1 Way Contract) $837,500 (1)
-1 Way Contract Salary Cap : $0
Zac Dalpe (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Gemel Smith (Out of Payroll) $750,000 (2)
A.J. Greer (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Kevin Rooney (1 Way Contract) $750,000 (1)
Kole Sherwood (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Matt Luff (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players30
Salary Commitment
Year 2032 : $93,690,833
Year 2033 : $67,065,833
Year 2034 : $31,765,833
Year 2035 : $17,970,833
Salary Average Commitment
Year 2032 : $60,409,583
Year 2033 : $34,809,583
Year 2034 : $10,778,333
Year 2035 : $4,958,333
Salary Cap with 1 Way Contract
Year 2032 : $87,003,336
Year 2033 : $58,853,332
Year 2034 : $28,403,332
Year 2035 : $15,458,333

Farm Players Salaries

Dmitrij Jaskin $320,000 (1)
Leon Gawanke $91,000 (1)
Max Zimmer $88,000 (2)
Ryan Murphy $84,700 (1)
Adam Helewka (Out of Payroll) $84,700 (2)
Eetu Tuulola $80,917 (2)
Ryan McGregor $80,333 (2)
Antti Suomela $80,000 (3)
Nelson Nogier $75,000 (2)
Adam Werner $75,000 (1)
Cole Hults $75,000 (2)
Pat Nagle $75,000 (1)
Jeremy Michel $70,000 (2)
Filip Lindberg $70,000 (1)
Maxence Guenette $70,000 (3)
Brett McKenzie $70,000 (1)
Cedric Pare $70,000 (2)
Total Farm Players17
Salary Commitment
Year 2032 : $1,559,650
Year 2033 : $756,250
Year 2034 : $150,000
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,220,325
Year 2033 : $720,325
Year 2034 : $150,000
Year 2035 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Harvard Square
Level 1: 7000 - $150 - 3,510 - 50.15%
Level 2: 6000 - $110 - 2,718 - 45.29%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,016 - 67.74%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,138 - 56.90%
Farm Level 2: 1000 - $30 - 456 - 45.56%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %10,044 - 46.72%
Average Income per Game$1,923,183
Year to Date Revenue$50,002,750
Farm
Home Games Left10
Average Attendance - %1,594 - 53.12%
Average Income per Game$70,572
Year to Date Revenue$2,187,740

Expense

Pro Players Total Salaries$86,243,000
Farm Players Total Salaries$1,693,750
Coaches Total Salaries$4,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$50,700,216
Farm Year To Date Expenses$1,859,176
Pro Salary Cap To Date$48,290,286
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,847,740
Farm Estimated Season Revenue$705,723
Pro Remaining Season Days64
Pro Expenses Per Days$560,516
Pro Estimated Expenses$35,873,024
Farm Remaining Season Days37
Farm Expenses Per Days$17,118
Farm Estimated Expenses$633,366
Estimated Season Expenses$36,506,390
Season Salary Cap$86,243,000
Estimate Under Maximum Salary Cap of $88,835,000$2,592,000
Estimate Over Minimum Salary Cap of $60,500,000 $25,743,000
Current Bank Account$96,081,425
Projected Bank Account$89,128,498

Pro Players Salaries

John Tavares (1 Way Contract) $11,500,000 (4)
Drew Doughty (1 Way Contract) $11,000,000 (6)
Mitch Marner (1 Way Contract) $10,893,000 (6)
Jacob Trouba (1 Way Contract) $8,000,000 (5)
Aaron Ekblad $7,500,000 (2)
Bo Horvat (1 Way Contract) $5,500,000 (4)
Thatcher Demko (1 Way Contract) $5,000,000 (5)
Boone Jenner (1 Way Contract) $4,250,000 (3)
Brandon Tanev (1 Way Contract) $3,500,000 (4)
Andrew Copp (1 Way Contract) $2,600,000 (2)
Nick Jensen $2,500,000 (2)
Ben Hutton (1 Way Contract) $2,250,000 (1)
Mitch Gillam (1 Way Contract) $2,000,000 (3)
Ryan Hartman (1 Way Contract) $1,700,000 (2)
Matt Benning (1 Way Contract) $1,500,000 (2)
Matthew Boldy $925,000 (2)
Tim Stutzle $925,000 (3)
Colin Blackwell (1 Way Contract) $900,000 (5)
Chad Ruhwedel $800,000 (2)
Pat Maroon $800,000 (4)
Matt Grzelcyk $750,000 (1)
Brendan Smith (1 Way Contract) $750,000 (1)
Matt Martin $700,000 (2)
Total Pro Players23
Salary Commitment
Year 2032 : $86,243,000
Year 2033 : $83,043,000
Year 2034 : $64,278,000
Year 2035 : $57,103,000
Salary Average Commitment
Year 2032 : $29,660,858
Year 2033 : $27,460,858
Year 2034 : $20,242,108
Year 2035 : $16,449,250
Salary Cap with 1 Way Contract
Year 2032 : $86,243,000
Year 2033 : $82,493,000
Year 2034 : $64,268,000
Year 2035 : $57,093,000

Farm Players Salaries

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

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampax Centre
Level 1: 7000 - $90 - 6,739 - 96.26%
Level 2: 6000 - $55 - 5,689 - 94.81%
Level 3: 2500 - $36 - 2,423 - 96.91%
Level 4: 4500 - $21 - 4,431 - 98.47%
Luxury : 1500 - $150 - 1,406 - 93.71%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,902 - 95.10%
Farm Level 2: 1000 - $15 - 962 - 96.21%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,687 - 96.22%
Average Income per Game$1,952,593
Year to Date Revenue$50,767,428
Farm
Home Games Left10
Average Attendance - %2,864 - 95.47%
Average Income per Game$80,999
Year to Date Revenue$2,510,955

Expense

Pro Players Total Salaries$89,218,641
Farm Players Total Salaries$2,122,997
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$53,618,210
Farm Year To Date Expenses$2,145,184
Pro Salary Cap To Date$50,115,127
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,288,901
Farm Estimated Season Revenue$809,985
Pro Remaining Season Days64
Pro Expenses Per Days$566,575
Pro Estimated Expenses$36,260,800
Farm Remaining Season Days37
Farm Expenses Per Days$23,306
Farm Estimated Expenses$862,322
Estimated Season Expenses$37,123,122
Season Salary Cap$87,143,640
Estimate Under Maximum Salary Cap of $88,835,000$1,691,360
Estimate Over Minimum Salary Cap of $60,500,000 $26,643,640
Current Bank Account$47,302,442
Projected Bank Account$40,278,206

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (6)
Pavel Buchnevich (1 Way Contract) $8,118,641 (5)
Marc-Andre Fleury $7,000,000 (1)
Ryan Suter (1 Way Contract) $6,900,000 (4)
Evgeny Dadonov $5,500,000 (2)
Gustav Nyquist $5,500,000 (3)
Rasmus Ristolainen (1 Way Contract) $5,400,000 (5)
Charlie McAvoy (1 Way Contract) $4,900,000 (6)
Vincent Trocheck $4,500,000 (4)
Nazem Kadri $4,500,000 (1)
Sam Bennett (1 Way Contract) $4,425,000 (4)
Victor Olofsson $3,500,000 (2)
Joel Edmundson (1 Way Contract) $3,500,000 (3)
Brandon Sutter (1 Way Contract) $3,100,000 (2)
Troy Stecher (1 Way Contract) $2,325,000 (2)
Justin Holl (1 Way Contract) $2,000,000 (3)
Tage Thompson (1 Way Contract) $1,400,000 (3)
-1 Way Contract Salary Cap : $325,000
Ilya Lyubushkin (1 Way Contract) $1,350,000 (1)
Zach Whitecloud (1 Way Contract) $1,300,000 (2)
Jonny Brodzinski $1,100,000 (1)
Nicolas Meloche (Out of Payroll) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Spencer Martin (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Brendan Gaunce $925,000 (1)
Keith Kinkaid $750,000 (2)
Ryan Lomberg (1 Way Contract) $725,000 (4)
Total Pro Players25
Salary Commitment
Year 2032 : $90,218,641
Year 2033 : $78,906,141
Year 2034 : $62,306,141
Year 2035 : $49,906,141
Salary Average Commitment
Year 2032 : $49,667,750
Year 2033 : $35,617,750
Year 2034 : $29,967,750
Year 2035 : $22,293,642
Salary Cap with 1 Way Contract
Year 2032 : $87,143,640
Year 2033 : $72,268,640
Year 2034 : $55,793,640
Year 2035 : $44,468,640

Farm Players Salaries

Joel Hanley $150,000 (4)
Carter Hutton $100,000 (2)
Hudson Elynuik $100,000 (1)
Maxim Letunov $100,000 (1)
Byron Froese $100,000 (2)
Jayce Hawryluk $100,000 (1)
Ryan Collins $100,000 (2)
Jean-Sebastien Dea $96,800 (1)
Matt Kiersted $92,500 (2)
Vitali Kravtsov $92,500 (2)
Michael Chaput $90,000 (1)
David Drake $88,330 (1)
Kaedan Korczak $88,125 (2)
Vladislav Kolyachonok $88,125 (3)
Jake Kupsky $87,780 (1)
Damien Riat $87,313 (1)
Jonathan Davidsson $85,250 (1)
Andrei Altybarmakyan $83,750 (1)
Hugh McGing $82,500 (1)
Scott Reedy $79,375 (3)
Matt Schmalz $78,650 (1)
Brian Pinho $77,000 (1)
Sasha Mutala $75,000 (2)
Total Farm Players23
Salary Commitment
Year 2032 : $2,122,997
Year 2033 : $970,500
Year 2034 : $322,375
Year 2035 : $150,000
Salary Average Commitment
Year 2032 : $1,701,250
Year 2033 : $796,250
Year 2034 : $228,125
Year 2035 : $70,000

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Stinky Pinky Forum
Level 1: 7000 - $80 - 6,675 - 95.36%
Level 2: 6000 - $55 - 5,836 - 97.27%
Level 3: 2500 - $35 - 2,439 - 97.56%
Level 4: 4500 - $20 - 4,377 - 97.26%
Luxury : 1500 - $130 - 1,443 - 96.20%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,375 - 68.74%
Farm Level 2: 1000 - $20 - 670 - 67.00%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,770 - 96.60%
Average Income per Game$1,811,093
Year to Date Revenue$47,088,419
Farm
Home Games Left10
Average Attendance - %2,045 - 68.16%
Average Income per Game$68,389
Year to Date Revenue$2,120,060

Expense

Pro Players Total Salaries$83,456,665
Farm Players Total Salaries$1,479,667
Coaches Total Salaries$6,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$53,033,726
Farm Year To Date Expenses$1,470,955
Pro Salary Cap To Date$47,790,435
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,166,396
Farm Estimated Season Revenue$683,890
Pro Remaining Season Days64
Pro Expenses Per Days$555,631
Pro Estimated Expenses$35,560,384
Farm Remaining Season Days37
Farm Expenses Per Days$16,639
Farm Estimated Expenses$615,643
Estimated Season Expenses$36,176,027
Season Salary Cap$79,644,414
Estimate Under Maximum Salary Cap of $88,835,000$9,190,586
Estimate Over Minimum Salary Cap of $60,500,000 $19,144,414
Current Bank Account$102,906,325
Projected Bank Account$94,580,584

Pro Players Salaries

Auston Matthews $11,634,000 (1)
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (1)
Connor Hellebuyck (1 Way Contract) $6,166,666 (4)
Dylan Larkin (1 Way Contract) $6,100,000 (2)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (3)
Dustin Brown (1 Way Contract) $4,500,000 (1)
Alexander Edler $4,500,000 (1)
Sean Couturier (1 Way Contract) $4,333,333 (6)
Jonas Brodin (1 Way Contract) $4,166,666 (1)
Ilya Sorokin (1 Way Contract) $4,000,000 (5)
J.T. Compher (1 Way Contract) $3,500,000 (2)
Oskar Lindblom (1 Way Contract) $3,000,000 (3)
Frank Vatrano (1 Way Contract) $3,000,000 (1)
Gustav Forsling (1 Way Contract) $2,666,667 (4)
Lawson Crouse (1 Way Contract) $1,533,333 (2)
-1 Way Contract Salary Cap : $458,333
Tyler Motte (1 Way Contract) $1,225,000 (2)
Vinnie Hinostroza $1,000,000 (1)
Christian Fischer (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Mark Jankowski (1 Way Contract) $1,000,000 (1)
Ilya Mikheyev (1 Way Contract) $1,000,000 (2)
Alexandre Texier (1 Way Contract) $987,250 (3)
-1 Way Contract Salary Cap : $0
Adam Fox $925,000 (2)
Felix Sandstrom $837,500 (1)
Michael Amadio (1 Way Contract) $837,500 (2)
William Lagesson $793,750 (1)
Mikey Eyssimont $750,000 (3)
Mathieu Joseph (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Vince Dunn (1 Way Contract) $0 (0)
Andrei Svechnikov $0 (0)
Total Pro Players29
Salary Commitment
Year 2032 : $83,456,665
Year 2033 : $48,374,166
Year 2034 : $30,858,333
Year 2035 : $20,583,333
Salary Average Commitment
Year 2032 : $27,668,750
Year 2033 : $13,637,500
Year 2034 : $6,062,500
Year 2035 : $3,212,500
Salary Cap with 1 Way Contract
Year 2032 : $79,644,416
Year 2033 : $39,962,496
Year 2034 : $25,916,666
Year 2035 : $17,166,666

Farm Players Salaries

Jon Gillies $105,000 (1)
Jordan Kyrou $96,250 (1)
Daniil Tarasov $92,500 (2)
Dawson Mercer $92,500 (3)
Owen Tippett $92,500 (2)
Jack Studnicka $88,125 (2)
Kale Clague $88,125 (1)
Ukko-Pekka Luukkonen $88,125 (1)
Nicolas Hague $88,125 (2)
Jeremy Lauzon $88,125 (2)
Oskari Laaksonen $83,750 (2)
Blake Hillman $82,500 (1)
Mikhail Maltsev $80,917 (2)
Ivan Prosvetov $79,375 (2)
Mikhail Abramov $79,375 (3)
Philipp Kurashev $79,375 (1)
Rourke Chartier $75,000 (1)
Jacob Bryson $0 (0)
Total Farm Players18
Salary Commitment
Year 2032 : $1,479,667
Year 2033 : $865,292
Year 2034 : $171,875
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,390,625
Year 2033 : $855,000
Year 2034 : $171,875
Year 2035 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $70 - 6,866 - 98.09%
Level 2: 6000 - $55 - 5,783 - 96.38%
Level 3: 2500 - $40 - 2,403 - 96.13%
Level 4: 4500 - $25 - 4,294 - 95.43%
Luxury : 1500 - $150 - 1,436 - 95.70%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,989 - 99.47%
Farm Level 2: 1000 - $20 - 691 - 69.11%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,782 - 96.66%
Average Income per Game$1,814,095
Year to Date Revenue$47,166,472
Farm
Home Games Left10
Average Attendance - %2,681 - 89.35%
Average Income per Game$63,559
Year to Date Revenue$1,970,325

Expense

Pro Players Total Salaries$81,400,000
Farm Players Total Salaries$1,668,870
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$53,069,255
Farm Year To Date Expenses$2,471,903
Pro Salary Cap To Date$45,288,818
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,211,426
Farm Estimated Season Revenue$635,589
Pro Remaining Season Days64
Pro Expenses Per Days$542,857
Pro Estimated Expenses$34,742,848
Farm Remaining Season Days37
Farm Expenses Per Days$27,380
Farm Estimated Expenses$1,013,060
Estimated Season Expenses$35,755,908
Season Salary Cap$75,175,000
Estimate Under Maximum Salary Cap of $88,835,000$13,660,000
Estimate Over Minimum Salary Cap of $60,500,000 $14,675,000
Current Bank Account$110,434,279
Projected Bank Account$102,525,386

Pro Players Salaries

Patrick Kane $10,500,000 (2)
John Gibson $6,400,000 (5)
Sean Monahan $6,375,000 (2)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (4)
Mathew Dumba (1 Way Contract) $6,000,000 (4)
Ryan Nugent-Hopkins (1 Way Contract) $6,000,000 (6)
Jonathan Drouin (1 Way Contract) $5,500,000 (5)
Seth Jones (1 Way Contract) $5,400,000 (2)
Max Domi (1 Way Contract) $5,300,000 (2)
Jordan Martinook (1 Way Contract) $2,500,000 (4)
Ethan Bear (1 Way Contract) $2,000,000 (3)
Alex Galchenyuk (1 Way Contract) $1,950,000 (3)
Sonny Milano (1 Way Contract) $1,700,000 (2)
Brendan Lemieux (1 Way Contract) $1,550,000 (2)
Kyle Turris (1 Way Contract) $1,500,000 (5)
Joe Hicketts (1 Way Contract) $1,250,000 (4)
-1 Way Contract Salary Cap : $175,000
Kailer Yamamoto (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $175,000
Joshua Ho-Sang (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $175,000
Casey Mittelstadt (1 Way Contract) $1,250,000 (5)
-1 Way Contract Salary Cap : $175,000
Josh Brown (1 Way Contract) $1,200,000 (2)
Malcolm Subban (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Anthony Stolarz (1 Way Contract) $1,000,000 (3)
Jujhar Khaira $975,000 (2)
Josh Maniscalco (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Brady Keeper (1 Way Contract) $925,000 (4)
Caleb Jones (1 Way Contract) $850,000 (2)
Sam Gagner (1 Way Contract) $850,000 (3)
Total Pro Players27
Salary Commitment
Year 2032 : $81,400,000
Year 2033 : $79,475,000
Year 2034 : $42,825,000
Year 2035 : $37,075,000
Salary Average Commitment
Year 2032 : $30,121,431
Year 2033 : $30,121,431
Year 2034 : $21,085,716
Year 2035 : $15,967,858
Salary Cap with 1 Way Contract
Year 2032 : $75,175,000
Year 2033 : $75,175,000
Year 2034 : $40,975,000
Year 2035 : $35,175,000

Farm Players Salaries

Jordan Greenway $125,000 (2)
Jamie Drysdale $92,500 (3)
Dylan Cozens $92,500 (2)
Givani Smith $92,500 (2)
Jake Bischoff $92,000 (2)
Brian Lashoff $90,000 (2)
Dennis Cholowski $90,000 (2)
Jared McIsaac $88,125 (3)
Chase Pearson $87,413 (2)
Keith Petruzzelli $83,750 (3)
Connor Dewar $82,583 (3)
Markus Phillips $82,500 (4)
Bokondji Imama $75,000 (2)
Jordan Sambrook $75,000 (3)
Mitchell Hoelscher $70,000 (2)
Jeremy McKenna $70,000 (1)
Kaid Oliver $70,000 (2)
Benjamin Tardif $70,000 (2)
Declan Mcdonnell $70,000 (3)
Marcus Crawford $70,000 (2)
Total Farm Players20
Salary Commitment
Year 2032 : $1,668,871
Year 2033 : $1,593,871
Year 2034 : $569,458
Year 2035 : $82,500
Salary Average Commitment
Year 2032 : $1,496,250
Year 2033 : $1,426,250
Year 2034 : $553,750
Year 2035 : $79,375

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameChicago Stadium
Level 1: 7000 - $100 - 5,147 - 73.54%
Level 2: 6000 - $60 - 5,709 - 95.15%
Level 3: 2500 - $43 - 2,291 - 91.64%
Level 4: 4500 - $23 - 4,285 - 95.23%
Luxury : 1500 - $160 - 1,415 - 94.30%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,887 - 94.35%
Farm Level 2: 1000 - $15 - 960 - 95.96%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,847 - 87.66%
Average Income per Game$1,908,203
Year to Date Revenue$49,613,268
Farm
Home Games Left10
Average Attendance - %2,847 - 94.89%
Average Income per Game$76,664
Year to Date Revenue$2,376,570

Expense

Pro Players Total Salaries$75,951,250
Farm Players Total Salaries$2,572,863
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,638,697
Farm Year To Date Expenses$1,935,972
Pro Salary Cap To Date$45,391,958
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,623,039
Farm Estimated Season Revenue$766,635
Pro Remaining Season Days64
Pro Expenses Per Days$487,275
Pro Estimated Expenses$31,185,600
Farm Remaining Season Days37
Farm Expenses Per Days$21,439
Farm Estimated Expenses$793,243
Estimated Season Expenses$31,978,843
Season Salary Cap$75,951,250
Estimate Under Maximum Salary Cap of $88,835,000$12,883,750
Estimate Over Minimum Salary Cap of $60,500,000 $15,451,250
Current Bank Account$65,991,689
Projected Bank Account$63,402,520

Pro Players Salaries

Elias Pettersson (1 Way Contract) $7,350,000 (3)
Viktor Arvidsson (1 Way Contract) $6,500,000 (3)
Josh Morrissey (1 Way Contract) $6,250,000 (2)
Zach Werenski $6,000,000 (1)
Nikita Zaitsev (1 Way Contract) $5,900,000 (3)
Tyler Toffoli (1 Way Contract) $5,850,000 (4)
Victor Rask $4,750,000 (1)
Kevin Labanc (1 Way Contract) $4,725,000 (2)
Riley Sheahan $4,700,000 (1)
Mattias Janmark (1 Way Contract) $3,030,000 (1)
Alex Nedeljkovic (1 Way Contract) $3,000,000 (2)
Carter Rowney (1 Way Contract) $2,300,000 (3)
Jordie Benn (1 Way Contract) $2,200,000 (2)
Mark Pysyk (1 Way Contract) $2,100,000 (4)
Luke Schenn (1 Way Contract) $1,950,000 (1)
William Carrier (1 Way Contract) $1,850,000 (3)
Kevin Roy (1 Way Contract) $1,400,000 (1)
Matthew Highmore $1,350,000 (1)
Jalen Chatfield $1,000,000 (1)
Kevin Lankinen $1,000,000 (2)
Alexis Lafreniere $925,000 (3)
Dilllion Heatherington $921,250 (1)
Devan Dubnyk (1 Way Contract) $900,000 (3)
Andrew Peeke (Out of Payroll) $881,250 (2)
Total Pro Players24
Salary Commitment
Year 2032 : $76,832,500
Year 2033 : $51,731,250
Year 2034 : $33,675,000
Year 2035 : $7,950,000
Salary Average Commitment
Year 2032 : $33,806,250
Year 2033 : $22,306,250
Year 2034 : $15,081,250
Year 2035 : $2,800,000
Salary Cap with 1 Way Contract
Year 2032 : $76,832,500
Year 2033 : $51,731,250
Year 2034 : $33,675,000
Year 2035 : $7,950,000

Farm Players Salaries

Braden Holtby $850,000 (2)
Justin Woods $130,000 (1)
Paul Bittner $100,000 (1)
Keaton Thompson $100,000 (1)
Nolan Valleau $100,000 (2)
Andreas Englund $96,938 (1)
Justin Scott $96,800 (1)
Josh Wesley $96,500 (1)
Ryan Kuffner $95,000 (2)
Lucas Carlsson (Out of Payroll) $90,750 (1)
Terrance Amorosa $84,500 (2)
Ryan Zuhlsdorf $82,500 (1)
Tanner Kaspick $80,000 (1)
Matteson Iacopelli $78,000 (2)
Macoy Erkamps $77,500 (2)
Hayden Hodgson $75,000 (2)
Graham McPhee $75,000 (2)
Adam Carlson $74,500 (2)
Greg Meireles $70,625 (1)
Jeff Kubiak $70,000 (2)
Taylor Cammarata $70,000 (2)
Matt Ustaski $70,000 (2)
Total Farm Players22
Salary Commitment
Year 2032 : $2,663,613
Year 2033 : $1,719,500
Year 2034 : $0
Year 2035 : $0
Salary Average Commitment
Year 2032 : $2,310,000
Year 2033 : $1,620,000
Year 2034 : $0
Year 2035 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - $100 - 5,269 - 75.28%
Level 2: 6000 - $60 - 5,689 - 94.81%
Level 3: 2500 - $35 - 2,408 - 96.33%
Level 4: 4500 - $20 - 4,405 - 97.88%
Luxury : 1500 - $200 - 1,020 - 67.99%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,892 - 94.59%
Farm Level 2: 1000 - $15 - 958 - 95.84%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,791 - 87.40%
Average Income per Game$1,854,479
Year to Date Revenue$48,216,454
Farm
Home Games Left10
Average Attendance - %2,850 - 95.01%
Average Income per Game$80,588
Year to Date Revenue$2,498,225

Expense

Pro Players Total Salaries$85,661,700
Farm Players Total Salaries$1,877,400
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$53,446,087
Farm Year To Date Expenses$3,481,543
Pro Salary Cap To Date$49,831,177
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,817,185
Farm Estimated Season Revenue$805,879
Pro Remaining Season Days64
Pro Expenses Per Days$569,327
Pro Estimated Expenses$36,436,928
Farm Remaining Season Days37
Farm Expenses Per Days$36,399
Farm Estimated Expenses$1,346,763
Estimated Season Expenses$37,783,691
Season Salary Cap$85,661,700
Estimate Under Maximum Salary Cap of $88,835,000$3,173,300
Estimate Over Minimum Salary Cap of $60,500,000 $25,161,700
Current Bank Account$146,503,474
Projected Bank Account$137,342,847

Pro Players Salaries

Cale Makar (1 Way Contract) $9,000,000 (5)
Nicklas Backstrom (1 Way Contract) $8,500,000 (4)
John Carlson (1 Way Contract) $8,000,000 (4)
David Pastrnak (1 Way Contract) $6,670,000 (3)
Jacob Markstrom (1 Way Contract) $6,000,000 (4)
Brock Boeser $5,875,000 (4)
Teuvo Teravainen $5,400,000 (3)
Hampus Lindholm $5,250,000 (2)
Pierre-Luc Dubois (1 Way Contract) $5,000,000 (3)
Elias Lindholm (1 Way Contract) $4,850,000 (4)
Ian Cole (1 Way Contract) $4,250,000 (1)
Damon Severson (1 Way Contract) $4,166,700 (3)
Anthony Beauvillier (1 Way Contract) $2,400,000 (1)
Zach Aston-Reese $1,800,000 (1)
Brandon Hagel $1,500,000 (3)
Dmitry Kulikov (1 Way Contract) $1,500,000 (2)
Scott Mayfield (1 Way Contract) $1,450,000 (2)
Frederick Gaudreau $1,200,000 (2)
Jake Oettinger $1,000,000 (1)
Teddy Blueger (1 Way Contract) $1,000,000 (2)
Matthew Nieto (1 Way Contract) $850,000 (2)
Total Pro Players21
Salary Commitment
Year 2032 : $85,661,700
Year 2033 : $77,986,700
Year 2034 : $65,736,700
Year 2035 : $43,000,000
Salary Average Commitment
Year 2032 : $16,843,483
Year 2033 : $13,193,483
Year 2034 : $8,417,858
Year 2035 : $4,075,000
Salary Cap with 1 Way Contract
Year 2032 : $85,661,700
Year 2033 : $76,211,700
Year 2034 : $64,961,700
Year 2035 : $42,225,000

Farm Players Salaries

Nick Schneider $100,000 (1)
Jacob Pritchard $100,000 (1)
Steven Fogarty $100,000 (1)
Simon Benoit $100,000 (1)
Brandon Fortunato $100,000 (1)
Mitch Eliot $100,000 (1)
Ben Gleason $100,000 (1)
Grant Hutton $100,000 (1)
Cavan Fitzgerald $100,000 (1)
Nolan Foote $92,500 (2)
Philip Tomasino $92,500 (2)
Wade Allison $92,500 (1)
Ryan Bednard $82,500 (1)
Cale Fleury $82,500 (2)
Buddy Robinson $80,000 (1)
Adam Cracknell $79,900 (1)
Tyler Benson $75,000 (1)
Connor Bunnaman $75,000 (2)
Sam Miletic $75,000 (1)
Stefan Matteau $75,000 (1)
Loui Eriksson $75,000 (1)
Total Farm Players21
Salary Commitment
Year 2032 : $1,877,400
Year 2033 : $342,500
Year 2034 : $0
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,800,300
Year 2033 : $322,900
Year 2034 : $0
Year 2035 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7000 - $95 - 5,321 - 76.02%
Level 2: 6000 - $60 - 5,852 - 97.53%
Level 3: 2500 - $36 - 2,460 - 98.41%
Level 4: 4500 - $22 - 4,446 - 98.79%
Luxury : 1500 - $185 - 1,035 - 69.01%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,869 - 93.45%
Farm Level 2: 1000 - $15 - 959 - 95.89%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %19,114 - 88.90%
Average Income per Game$1,879,367
Year to Date Revenue$48,863,543
Farm
Home Games Left10
Average Attendance - %2,828 - 94.26%
Average Income per Game$79,797
Year to Date Revenue$2,473,720

Expense

Pro Players Total Salaries$77,215,000
Farm Players Total Salaries$2,018,300
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,073,156
Farm Year To Date Expenses$4,143,167
Pro Salary Cap To Date$48,458,257
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,190,506
Farm Estimated Season Revenue$797,974
Pro Remaining Season Days64
Pro Expenses Per Days$516,863
Pro Estimated Expenses$33,079,232
Farm Remaining Season Days37
Farm Expenses Per Days$41,181
Farm Estimated Expenses$1,523,697
Estimated Season Expenses$34,602,929
Season Salary Cap$77,215,000
Estimate Under Maximum Salary Cap of $88,835,000$11,620,000
Estimate Over Minimum Salary Cap of $60,500,000 $16,715,000
Current Bank Account$85,749,416
Projected Bank Account$80,134,967

Pro Players Salaries

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

Farm Players Salaries

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

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameSouthwest Airlines Center
Level 1: 7000 - $80 - 6,774 - 96.76%
Level 2: 6000 - $61 - 5,604 - 93.39%
Level 3: 2500 - $40 - 2,352 - 94.10%
Level 4: 4500 - $25 - 4,265 - 94.77%
Luxury : 1500 - $150 - 1,428 - 95.19%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,917 - 95.84%
Farm Level 2: 1000 - $15 - 944 - 94.43%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,422 - 94.99%
Average Income per Game$1,934,914
Year to Date Revenue$50,307,764
Farm
Home Games Left10
Average Attendance - %2,861 - 95.37%
Average Income per Game$71,666
Year to Date Revenue$2,221,650

Expense

Pro Players Total Salaries$65,900,000
Farm Players Total Salaries$1,977,500
Coaches Total Salaries$6,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$47,383,852
Farm Year To Date Expenses$1,596,158
Pro Salary Cap To Date$43,768,953
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,023,710
Farm Estimated Season Revenue$716,661
Pro Remaining Season Days64
Pro Expenses Per Days$446,584
Pro Estimated Expenses$28,581,376
Farm Remaining Season Days37
Farm Expenses Per Days$15,504
Farm Estimated Expenses$573,648
Estimated Season Expenses$29,155,024
Season Salary Cap$65,900,000
Estimate Under Maximum Salary Cap of $88,835,000$22,935,000
Estimate Over Minimum Salary Cap of $60,500,000 $5,400,000
Current Bank Account$128,672,307
Projected Bank Account$129,257,654

Pro Players Salaries

Zach Parise $7,500,000 (2)
Rasmus Dahlin (1 Way Contract) $6,000,000 (3)
Marcus Johansson (1 Way Contract) $5,500,000 (1)
Jakob Silfverberg $5,250,000 (1)
Brandon Saad (1 Way Contract) $4,500,000 (5)
Vladislav Namestnikov (1 Way Contract) $4,250,000 (1)
Kevin Shattenkirk (1 Way Contract) $3,900,000 (4)
Anton Khudobin (1 Way Contract) $3,500,000 (4)
Jason Spezza (1 Way Contract) $3,300,000 (1)
Marcus Foligno (1 Way Contract) $3,100,000 (5)
Riley Nash (1 Way Contract) $2,800,000 (2)
Brad Richardson (1 Way Contract) $1,800,000 (2)
Conor Garland (1 Way Contract) $1,800,000 (6)
Jan Rutta (1 Way Contract) $1,750,000 (2)
Robert Bortuzzo (1 Way Contract) $1,750,000 (2)
Jack Campbell (1 Way Contract) $1,650,000 (2)
Robert Hagg (1 Way Contract) $1,600,000 (1)
Andrej Sekera (1 Way Contract) $1,500,000 (2)
Nathan Gerbe $1,300,000 (2)
Carl Dahlstrom $1,250,000 (2)
Sam Lafferty $1,000,000 (1)
Egor Sharangovich $900,000 (1)
Total Pro Players22
Salary Commitment
Year 2032 : $65,900,000
Year 2033 : $47,250,000
Year 2034 : $25,950,000
Year 2035 : $19,950,000
Salary Average Commitment
Year 2032 : $38,492,858
Year 2033 : $26,524,108
Year 2034 : $6,842,858
Year 2035 : $5,917,858
Salary Cap with 1 Way Contract
Year 2032 : $65,900,000
Year 2033 : $44,100,000
Year 2034 : $22,800,000
Year 2035 : $16,800,000

Farm Players Salaries

Cal Foote $150,000 (3)
Karson Kuhlman $125,000 (1)
John Lethemon $100,000 (1)
Alexei Lipanov $100,000 (2)
Jonas Rondbjerg $100,000 (2)
Kasper Bjorkqvist $95,000 (2)
Josh Teves $92,500 (1)
Yegor Chinakhov $92,500 (3)
Martin Pospisil $87,500 (2)
Zach Sawchenko $85,000 (2)
Jack Massie $85,000 (1)
Michael Lackey $85,000 (2)
Seth Helgeson $80,000 (1)
Bailey Brkin $70,000 (2)
Sean Josling $70,000 (1)
Joseph Garreffa $70,000 (1)
Donald Busdeker $70,000 (1)
Riley McCourt $70,000 (3)
Billy Constantinou $70,000 (3)
Nolan Kneen $70,000 (2)
Michal Stinil $70,000 (2)
Mason Mannek (Out of Payroll) $70,000 (3)
Jackson Leppard $70,000 (2)
Felix Robert $70,000 (1)
Total Farm Players24
Salary Commitment
Year 2032 : $2,047,500
Year 2033 : $1,285,000
Year 2034 : $452,500
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,834,375
Year 2033 : $1,150,000
Year 2034 : $395,000
Year 2035 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - $75 - 6,811 - 97.29%
Level 2: 6000 - $40 - 5,965 - 99.41%
Level 3: 2500 - $28 - 2,479 - 99.17%
Level 4: 4500 - $17 - 4,475 - 99.44%
Luxury : 1500 - $113 - 1,482 - 98.77%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 881 - 44.03%
Farm Level 2: 1000 - $30 - 461 - 46.06%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %21,211 - 98.66%
Average Income per Game$1,582,822
Year to Date Revenue$41,153,361
Farm
Home Games Left10
Average Attendance - %1,341 - 44.71%
Average Income per Game$71,059
Year to Date Revenue$2,202,840

Expense

Pro Players Total Salaries$69,866,667
Farm Players Total Salaries$1,586,425
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,272,196
Farm Year To Date Expenses$1,470,364
Pro Salary Cap To Date$39,326,933
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$23,742,324
Farm Estimated Season Revenue$710,594
Pro Remaining Season Days64
Pro Expenses Per Days$471,222
Pro Estimated Expenses$30,158,208
Farm Remaining Season Days37
Farm Expenses Per Days$15,570
Farm Estimated Expenses$576,090
Estimated Season Expenses$30,734,298
Season Salary Cap$65,566,668
Estimate Under Maximum Salary Cap of $88,835,000$23,268,332
Estimate Over Minimum Salary Cap of $60,500,000 $5,066,668
Current Bank Account$143,051,659
Projected Bank Account$136,770,279

Pro Players Salaries

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

Farm Players Salaries

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

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Centre
Level 1: 7000 - $99 - 5,361 - 76.59%
Level 2: 6000 - $49 - 5,849 - 97.49%
Level 3: 2500 - $44 - 2,414 - 96.58%
Level 4: 4500 - $29 - 3,600 - 80.00%
Luxury : 1500 - $184 - 1,117 - 74.48%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,988 - 99.42%
Farm Level 2: 1000 - $13 - 971 - 97.13%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,342 - 85.31%
Average Income per Game$1,838,011
Year to Date Revenue$47,788,284
Farm
Home Games Left10
Average Attendance - %2,960 - 98.65%
Average Income per Game$56,369
Year to Date Revenue$1,747,453

Expense

Pro Players Total Salaries$84,454,550
Farm Players Total Salaries$1,687,688
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,350,569
Farm Year To Date Expenses$1,587,799
Pro Salary Cap To Date$49,419,800
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,570,164
Farm Estimated Season Revenue$563,695
Pro Remaining Season Days64
Pro Expenses Per Days$549,407
Pro Estimated Expenses$35,162,048
Farm Remaining Season Days37
Farm Expenses Per Days$15,580
Farm Estimated Expenses$576,460
Estimated Season Expenses$35,738,508
Season Salary Cap$83,379,550
Estimate Under Maximum Salary Cap of $88,835,000$5,455,450
Estimate Over Minimum Salary Cap of $60,500,000 $22,879,550
Current Bank Account$182,753,993
Projected Bank Account$175,149,344

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (2)
Kirill Kaprizov (1 Way Contract) $9,000,000 (5)
Ryan Johansen (1 Way Contract) $8,000,000 (3)
Taylor Hall (1 Way Contract) $8,000,000 (1)
Cam Fowler (1 Way Contract) $6,500,000 (4)
Anton Stralman (1 Way Contract) $5,500,000 (2)
Alex Tuch (1 Way Contract) $4,750,000 (2)
Erik Haula (1 Way Contract) $4,000,000 (2)
Tyler Bertuzzi (1 Way Contract) $3,500,000 (3)
Craig Smith (1 Way Contract) $3,300,000 (3)
Markus Nutivaara (1 Way Contract) $2,700,000 (1)
-1 Way Contract Salary Cap : $1,625,000
Philippe Myers (1 Way Contract) $2,550,000 (3)
Scott Laughton (1 Way Contract) $2,300,000 (1)
Radim Simek (1 Way Contract) $2,250,000 (2)
Dean Kukan (1 Way Contract) $1,650,000 (1)
Anders Bjork (1 Way Contract) $1,600,000 (3)
Olli Juolevi $1,240,000 (2)
Chris Driedger $1,000,000 (1)
Oliver Wahlstrom $925,000 (1)
Jack Quinn $925,000 (3)
Joel Daccord $883,300 (2)
Jesse Ylonen $881,250 (2)
Morgan Barron $750,000 (1)
Roman Durny $750,000 (1)
Total Pro Players24
Salary Commitment
Year 2032 : $84,454,550
Year 2033 : $66,379,550
Year 2034 : $35,375,000
Year 2035 : $15,500,000
Salary Average Commitment
Year 2032 : $18,737,500
Year 2033 : $12,687,500
Year 2034 : $3,856,250
Year 2035 : $700,000
Salary Cap with 1 Way Contract
Year 2032 : $83,379,550
Year 2033 : $66,379,550
Year 2034 : $35,375,000
Year 2035 : $15,500,000

Farm Players Salaries

Alex Lyon $100,000 (1)
Dylan Wells $99,825 (2)
Colby Williams $99,000 (2)
Jansen Harkins $96,938 (1)
Joseph Masonius $94,001 (1)
Philip Broberg $92,500 (3)
Liam Foudy $92,500 (1)
Dylan Holloway $92,500 (3)
Vinny Lettieri $90,750 (1)
Kody Clark $88,125 (1)
Adam Brooks $87,725 (1)
Will Bitten $87,313 (1)
Alex Green $87,313 (4)
Sheldon Rempal $84,700 (1)
Oskar Back $83,750 (3)
Riley Sutter $79,375 (1)
Bryce Misley $79,375 (2)
Steven Ruggiero $77,000 (2)
Jacob Leguerrier $75,000 (3)
Total Farm Players19
Salary Commitment
Year 2032 : $1,687,688
Year 2033 : $786,263
Year 2034 : $431,062
Year 2035 : $87,312
Salary Average Commitment
Year 2032 : $1,490,625
Year 2033 : $713,125
Year 2034 : $423,125
Year 2035 : $79,375

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Fortress
Level 1: 7000 - $100 - 5,355 - 76.49%
Level 2: 6000 - $60 - 5,737 - 95.61%
Level 3: 2500 - $50 - 1,772 - 70.90%
Level 4: 4500 - $25 - 4,385 - 97.44%
Luxury : 1500 - $180 - 1,178 - 78.54%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,366 - 68.30%
Farm Level 2: 1000 - $15 - 930 - 93.01%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,426 - 85.70%
Average Income per Game$1,922,018
Year to Date Revenue$49,972,463
Farm
Home Games Left10
Average Attendance - %2,296 - 76.54%
Average Income per Game$68,591
Year to Date Revenue$2,126,335

Expense

Pro Players Total Salaries$85,977,940
Farm Players Total Salaries$1,105,375
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$53,688,907
Farm Year To Date Expenses$3,671,438
Pro Salary Cap To Date$47,198,710
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,830,267
Farm Estimated Season Revenue$685,915
Pro Remaining Season Days64
Pro Expenses Per Days$558,869
Pro Estimated Expenses$35,767,616
Farm Remaining Season Days37
Farm Expenses Per Days$38,100
Farm Estimated Expenses$1,409,700
Estimated Season Expenses$37,177,316
Season Salary Cap$79,127,942
Estimate Under Maximum Salary Cap of $88,835,000$9,707,058
Estimate Over Minimum Salary Cap of $60,500,000 $18,627,942
Current Bank Account$65,099,511
Projected Bank Account$57,438,377

Pro Players Salaries

Aleksander Barkov $10,000,000 (5)
Kyle Connor (1 Way Contract) $7,142,857 (1)
Alex DeBrincat (1 Way Contract) $6,400,000 (2)
Filip Forsberg (1 Way Contract) $6,000,000 (3)
Adam Pelech $5,750,000 (4)
Joel Eriksson Ek $5,250,000 (5)
Drake Batherson (1 Way Contract) $4,975,000 (5)
Travis Sanheim $4,600,000 (4)
Josh Manson (1 Way Contract) $4,100,000 (1)
Olli Maatta (1 Way Contract) $4,033,333 (4)
Brandon Montour (1 Way Contract) $3,500,000 (3)
Brandon Carlo (1 Way Contract) $2,850,000 (1)
Henri Jokiharju $2,500,000 (4)
Ilya Samsonov $2,000,000 (1)
Mathieu Perreault (1 Way Contract) $2,000,000 (1)
Jon Merrill (1 Way Contract) $1,850,000 (1)
Juuso Valimaki (1 Way Contract) $1,600,000 (3)
-1 Way Contract Salary Cap : $525,000
Austin Watson $1,500,000 (3)
Austin Wagner (1 Way Contract) $1,133,000 (3)
-1 Way Contract Salary Cap : $58,000
Jack Ahcan (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
K'Andre Miller $925,000 (1)
Jack Hughes $925,000 (2)
Patrick Khodorenko (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Brandon Biro (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Joel Teasdale (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Jake Christiansen (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Jeremy Swayman $793,750 (1)
Jakub Galvas (1 Way Contract) $750,000 (1)
Dylan McLaughlin $700,000 (2)
Total Pro Players29
Salary Commitment
Year 2032 : $85,977,940
Year 2033 : $58,866,333
Year 2034 : $50,841,333
Year 2035 : $37,108,333
Salary Average Commitment
Year 2032 : $24,095,536
Year 2033 : $11,750,000
Year 2034 : $9,650,000
Year 2035 : $5,750,000
Salary Cap with 1 Way Contract
Year 2032 : $79,127,942
Year 2033 : $56,716,332
Year 2034 : $48,691,332
Year 2035 : $37,108,333

Farm Players Salaries

Dan Vladar $100,000 (2)
Kyle Capobianco $100,000 (3)
Olivier Rodrigue $88,125 (2)
Laurent Dauphin $80,000 (2)
Kevin Lohan $80,000 (2)
Jonah Gadjovich $78,500 (2)
J.C. Beaudin $77,500 (2)
Mark Kastelic $75,000 (1)
Chaz Reddekopp $75,000 (2)
Olle Eriksson-Ek $70,625 (1)
Jermaine Loewen $70,625 (1)
Cole Candella $70,000 (2)
Trey Fix-Wolansky $70,000 (1)
Ryan Lohin $70,000 (3)
Total Farm Players14
Salary Commitment
Year 2032 : $1,105,375
Year 2033 : $819,125
Year 2034 : $170,000
Year 2035 : $0
Salary Average Commitment
Year 2032 : $998,750
Year 2033 : $718,750
Year 2034 : $140,000
Year 2035 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Thunderdome
Level 1: 7000 - $75 - 6,721 - 96.01%
Level 2: 6000 - $60 - 5,616 - 93.60%
Level 3: 2500 - $35 - 2,418 - 96.72%
Level 4: 4500 - $20 - 4,445 - 98.77%
Luxury : 1500 - $200 - 1,020 - 68.03%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,376 - 68.81%
Farm Level 2: 1000 - $15 - 929 - 92.87%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %20,220 - 94.05%
Average Income per Game$1,815,757
Year to Date Revenue$49,025,451
Farm
Home Games Left10
Average Attendance - %2,305 - 76.83%
Average Income per Game$68,976
Year to Date Revenue$2,138,250

Expense

Pro Players Total Salaries$82,920,000
Farm Players Total Salaries$1,641,984
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$49,327,506
Farm Year To Date Expenses$1,728,995
Pro Salary Cap To Date$47,847,373
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,420,604
Farm Estimated Season Revenue$689,758
Pro Remaining Season Days64
Pro Expenses Per Days$521,242
Pro Estimated Expenses$33,359,488
Farm Remaining Season Days37
Farm Expenses Per Days$17,851
Farm Estimated Expenses$660,487
Estimated Season Expenses$34,019,975
Season Salary Cap$81,425,000
Estimate Under Maximum Salary Cap of $88,835,000$7,410,000
Estimate Over Minimum Salary Cap of $60,500,000 $20,925,000
Current Bank Account$41,066,999
Projected Bank Account$33,157,386

Pro Players Salaries

Jamie Benn $9,000,000 (2)
Kevin Hayes (1 Way Contract) $7,200,000 (2)
Nate Schmidt (1 Way Contract) $5,950,000 (2)
Jack Johnson $5,250,000 (2)
Antti Raanta (1 Way Contract) $5,100,000 (1)
Justin Braun (1 Way Contract) $5,000,000 (1)
Mike Matheson (1 Way Contract) $4,900,000 (5)
Jamie Oleksiak (1 Way Contract) $4,600,000 (5)
Tomas Tatar (1 Way Contract) $4,500,000 (3)
Colin Miller $3,900,000 (2)
Connor Brown (1 Way Contract) $3,600,000 (2)
Tanner Pearson (1 Way Contract) $3,500,000 (3)
Kasperi Kapanen (1 Way Contract) $3,200,000 (3)
Petr Mrazek (1 Way Contract) $3,125,000 (2)
Antoine Roussel (1 Way Contract) $3,000,000 (2)
Rocco Grimaldi $2,000,000 (1)
Brett Kulak (1 Way Contract) $1,850,000 (1)
Keith Yandle (1 Way Contract) $1,850,000 (3)
Nick Cousins (1 Way Contract) $1,800,000 (2)
Haydn Fleury (1 Way Contract) $1,300,000 (2)
Alex Chiasson (1 Way Contract) $800,000 (2)
Samuel Morin (1 Way Contract) $770,000 (1)
-1 Way Contract Salary Cap : $0
Austin Czarnik (1 Way Contract) $725,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players23
Salary Commitment
Year 2032 : $82,920,000
Year 2033 : $68,200,000
Year 2034 : $22,550,000
Year 2035 : $9,500,000
Salary Average Commitment
Year 2032 : $45,052,679
Year 2033 : $31,752,679
Year 2034 : $11,075,000
Year 2035 : $2,075,000
Salary Cap with 1 Way Contract
Year 2032 : $81,425,000
Year 2033 : $67,475,000
Year 2034 : $22,550,000
Year 2035 : $9,500,000

Farm Players Salaries

Jesse Lees $150,000 (1)
Jacob Larsson $120,000 (2)
Darren Raddysh $110,000 (1)
Alexander True $100,000 (2)
Devante Stephens $99,825 (1)
Stefan LeBlanc $99,000 (1)
Alexis D'Aoust $96,800 (1)
Jaret Anderson-Dolan $90,448 (2)
Luke Esposito $88,000 (1)
Michael Vecchione $84,700 (1)
Christopher Brown $84,700 (1)
Garrett Metcalf $80,513 (1)
Matt Bradley $77,000 (1)
Chase Perry $75,000 (1)
C.J. Smith $75,000 (2)
Maxime Lajoie $71,000 (1)
Tyler Lewington $70,000 (1)
Adam Larkin $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2032 : $1,641,984
Year 2033 : $385,448
Year 2034 : $0
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,300,000
Year 2033 : $325,000
Year 2034 : $0
Year 2035 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Asylum
Level 1: 7000 - $89 - 6,598 - 94.25%
Level 2: 6000 - $57 - 5,660 - 94.33%
Level 3: 2500 - $40 - 2,259 - 90.38%
Level 4: 4500 - $24 - 4,362 - 96.94%
Luxury : 1500 - $171 - 1,402 - 93.47%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,873 - 93.67%
Farm Level 2: 1000 - $16 - 934 - 93.43%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,281 - 94.33%
Average Income per Game$2,024,280
Year to Date Revenue$52,631,282
Farm
Home Games Left10
Average Attendance - %2,808 - 93.59%
Average Income per Game$80,672
Year to Date Revenue$2,500,834

Expense

Pro Players Total Salaries$68,070,000
Farm Players Total Salaries$1,556,143
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,631,627
Farm Year To Date Expenses$4,047,710
Pro Salary Cap To Date$41,469,929
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$30,364,201
Farm Estimated Season Revenue$806,721
Pro Remaining Season Days64
Pro Expenses Per Days$460,062
Pro Estimated Expenses$29,443,968
Farm Remaining Season Days37
Farm Expenses Per Days$41,464
Farm Estimated Expenses$1,534,168
Estimated Season Expenses$30,978,136
Season Salary Cap$63,070,000
Estimate Under Maximum Salary Cap of $88,835,000$25,765,000
Estimate Over Minimum Salary Cap of $60,500,000 $2,570,000
Current Bank Account$49,270,941
Projected Bank Account$49,463,727

Pro Players Salaries

Jeff Skinner (1 Way Contract) $9,000,000 (1)
Max Pacioretty (1 Way Contract) $7,000,000 (3)
Jesperi Kotkaniemi (Out of Payroll) $6,100,035 (3)
Jared Spurgeon (1 Way Contract) $5,400,000 (4)
Nino Niederreiter (1 Way Contract) $5,250,000 (3)
Shayne Gostisbehere $4,500,000 (2)
Tyson Barrie (1 Way Contract) $4,500,000 (4)
Cam Talbot (1 Way Contract) $4,500,000 (3)
Andreas Johnsson (1 Way Contract) $3,400,000 (3)
Filip Chytil (1 Way Contract) $2,300,000 (2)
-1 Way Contract Salary Cap : $1,225,000
Zach Sanford (1 Way Contract) $2,000,000 (3)
Pius Suter (1 Way Contract) $2,000,000 (4)
Tomas Nosek (1 Way Contract) $1,800,000 (4)
Connor Carrick $1,500,000 (2)
Garnet Hathaway $1,500,000 (1)
Casey DeSmith $1,500,000 (2)
Pierre-Edouard Bellemare (1 Way Contract) $1,400,000 (1)
Max Jones (1 Way Contract) $1,295,000 (3)
-1 Way Contract Salary Cap : $220,000
Devin Shore (1 Way Contract) $1,000,000 (2)
Evan Rodrigues (1 Way Contract) $1,000,000 (1)
Phil Di Giuseppe (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Nic Petan $975,000 (3)
Tobias Bjornfot $925,000 (2)
Egor Zamula (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Kaapo Kakko (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Jacob MacDonald $925,000 (3)
Justin Bailey $800,000 (2)
Jake Evans (1 Way Contract) $750,000 (4)
Total Pro Players28
Salary Commitment
Year 2032 : $74,170,035
Year 2033 : $60,070,035
Year 2034 : $45,620,035
Year 2035 : $15,400,000
Salary Average Commitment
Year 2032 : $32,683,929
Year 2033 : $28,708,929
Year 2034 : $21,925,000
Year 2035 : $9,300,000
Salary Cap with 1 Way Contract
Year 2032 : $69,170,036
Year 2033 : $56,270,036
Year 2034 : $44,820,036
Year 2035 : $14,450,000

Farm Players Salaries

Juuso Riikola $115,000 (2)
Lucas Johansen $112,800 (3)
Austin Strand $100,000 (6)
Clark Bishop (Out of Payroll) $100,000 (2)
Conor Timmins $96,938 (3)
Keaton Middleton $96,044 (6)
Drew O'Connor $92,500 (2)
Mike Hardman $92,500 (2)
Mathieu Olivier $92,500 (2)
Kristian Reichel $92,500 (2)
Jake Leschyshyn $88,125 (2)
Nathan Bastian $88,125 (3)
Alexander Nylander $87,413 (2)
Jack Ramsey $84,700 (1)
Chris Nell $82,000 (2)
Philippe Desrosiers $80,000 (3)
Evan Cormier $80,000 (6)
Cameron Darcy $75,000 (2)
Total Farm Players18
Salary Commitment
Year 2032 : $1,656,144
Year 2033 : $1,631,391
Year 2034 : $688,800
Year 2035 : $288,000
Salary Average Commitment
Year 2032 : $1,446,250
Year 2033 : $1,376,250
Year 2034 : $580,625
Year 2035 : $241,875

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhil McGroin Centre
Level 1: 7000 - $76 - 6,831 - 97.59%
Level 2: 6000 - $53 - 5,694 - 94.90%
Level 3: 2500 - $35 - 2,433 - 97.33%
Level 4: 4500 - $21 - 4,422 - 98.27%
Luxury : 1500 - $151 - 1,446 - 96.37%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,414 - 70.71%
Farm Level 2: 1000 - $20 - 696 - 69.59%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,826 - 96.86%
Average Income per Game$1,813,707
Year to Date Revenue$47,156,383
Farm
Home Games Left10
Average Attendance - %2,110 - 70.34%
Average Income per Game$70,490
Year to Date Revenue$2,185,180

Expense

Pro Players Total Salaries$83,136,250
Farm Players Total Salaries$2,832,500
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$52,917,059
Farm Year To Date Expenses$2,831,419
Pro Salary Cap To Date$49,121,877
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,205,606
Farm Estimated Season Revenue$704,897
Pro Remaining Season Days64
Pro Expenses Per Days$553,641
Pro Estimated Expenses$35,433,024
Farm Remaining Season Days37
Farm Expenses Per Days$28,601
Farm Estimated Expenses$1,058,237
Estimated Season Expenses$36,491,261
Season Salary Cap$82,061,250
Estimate Under Maximum Salary Cap of $88,835,000$6,773,750
Estimate Over Minimum Salary Cap of $60,500,000 $21,561,250
Current Bank Account$102,331,454
Projected Bank Account$93,750,696

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (4)
Mikko Rantanen $9,250,000 (6)
Dougie Hamilton (1 Way Contract) $9,000,000 (5)
Brayden Point (1 Way Contract) $6,750,000 (2)
Jordan Staal (1 Way Contract) $6,000,000 (3)
David Savard $6,000,000 (2)
Travis Konecny $5,500,000 (6)
Brady Skjei (1 Way Contract) $5,250,000 (4)
T.J. Brodie (1 Way Contract) $5,000,000 (3)
Darcy Kuemper (1 Way Contract) $4,500,000 (3)
Jared McCann (1 Way Contract) $2,940,000 (2)
Luke Kunin (1 Way Contract) $2,300,000 (2)
-1 Way Contract Salary Cap : $1,225,000
Luke Glendening $1,500,000 (2)
Sammy Blais (Out of Payroll) $1,500,000 (3)
Anton Forsberg $1,350,000 (2)
Alex Stalock (1 Way Contract) $1,300,000 (2)
Kevin Stenlund $1,250,000 (3)
Dylan Gambrell $1,100,000 (2)
Joey Anderson (1 Way Contract) $1,000,000 (4)
Jake Walman $1,000,000 (2)
Rasmus Asplund $890,000 (2)
Michael Kesselring $706,250 (2)
Evan Polei $700,000 (1)
Total Pro Players23
Salary Commitment
Year 2032 : $84,636,250
Year 2033 : $83,936,250
Year 2034 : $58,100,000
Year 2035 : $39,850,000
Salary Average Commitment
Year 2032 : $32,581,250
Year 2033 : $31,881,250
Year 2034 : $17,443,750
Year 2035 : $4,637,500
Salary Cap with 1 Way Contract
Year 2032 : $83,561,250
Year 2033 : $82,861,250
Year 2034 : $58,100,000
Year 2035 : $39,850,000

Farm Players Salaries

Miro Heiskanen $845,000 (5)
Robert Thomas $280,000 (2)
Janne Kuokkanen $182,500 (2)
Eeli Tolvanen $145,000 (3)
Jonas Johansson $100,000 (1)
Beck Malenstyn $100,000 (5)
Aleksi Heponiemi $100,000 (3)
Charlie Lindgren $100,000 (1)
Isac Lundestrom $92,500 (5)
Cam York $92,500 (2)
Alexander Alexeyev $92,500 (2)
Adam Boqvist $92,500 (1)
Nikita Okhotyuk $88,125 (2)
Axel Andersson $88,125 (2)
Fabian Zetterlund $83,750 (1)
Josh Leivo $70,000 (3)
Tyler Nanne $70,000 (1)
Robbie Payne $70,000 (1)
Nolan Vesey $70,000 (1)
Joey Ratelle $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2032 : $2,832,500
Year 2033 : $2,268,750
Year 2034 : $1,445,000
Year 2035 : $1,125,000
Salary Average Commitment
Year 2032 : $1,552,500
Year 2033 : $971,250
Year 2034 : $510,625
Year 2035 : $260,000

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Centre of the Universe
Level 1: 7000 - $80 - 6,782 - 96.89%
Level 2: 6000 - $55 - 5,811 - 96.86%
Level 3: 2500 - $35 - 2,420 - 96.80%
Level 4: 4500 - $20 - 4,396 - 97.70%
Luxury : 1500 - $130 - 1,474 - 98.25%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,425 - 71.26%
Farm Level 2: 1000 - $20 - 689 - 68.87%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,884 - 97.13%
Average Income per Game$1,827,395
Year to Date Revenue$47,512,262
Farm
Home Games Left10
Average Attendance - %2,114 - 70.46%
Average Income per Game$70,784
Year to Date Revenue$2,194,300

Expense

Pro Players Total Salaries$86,636,000
Farm Players Total Salaries$1,679,375
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,769,762
Farm Year To Date Expenses$1,681,818
Pro Salary Cap To Date$49,719,488
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,410,920
Farm Estimated Season Revenue$707,839
Pro Remaining Season Days64
Pro Expenses Per Days$556,745
Pro Estimated Expenses$35,631,680
Farm Remaining Season Days37
Farm Expenses Per Days$16,264
Farm Estimated Expenses$601,768
Estimated Season Expenses$36,233,448
Season Salary Cap$84,936,000
Estimate Under Maximum Salary Cap of $88,835,000$3,899,000
Estimate Over Minimum Salary Cap of $60,500,000 $24,436,000
Current Bank Account$48,643,359
Projected Bank Account$40,528,670

Pro Players Salaries

Roman Josi (1 Way Contract) $9,000,000 (5)
Evgeny Kuznetsov $7,800,000 (2)
Anders Lee (1 Way Contract) $7,000,000 (3)
Mathew Barzal (1 Way Contract) $7,000,000 (4)
Brock Nelson $6,000,000 (1)
Cam Atkinson (1 Way Contract) $5,875,000 (3)
Jaden Schwartz (1 Way Contract) $5,500,000 (5)
Alex Goligoski (1 Way Contract) $5,350,000 (3)
Mikael Granlund (1 Way Contract) $5,000,000 (5)
Barclay Goodrow (1 Way Contract) $3,641,000 (5)
Tristan Jarry (1 Way Contract) $3,500,000 (3)
Alexander Radulov (1 Way Contract) $3,500,000 (4)
Patrik Nemeth (1 Way Contract) $3,250,000 (4)
Colton Sissons $2,850,000 (2)
Marc Staal (1 Way Contract) $1,750,000 (4)
David Kampf $1,500,000 (3)
Nathan Beaulieu (1 Way Contract) $1,250,000 (3)
Andrew Agozzino (1 Way Contract) $900,000 (4)
-1 Way Contract Salary Cap : $0
Niko Mikkola $850,000 (3)
Mitchell Stephens (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Brendan Gaunce $800,000 (4)
Matt Irwin (1 Way Contract) $720,000 (2)
Josh Archibald $700,000 (2)
Andy Greene $700,000 (1)
John Moore $700,000 (3)
Justin Kapelmaster $700,000 (3)
Total Pro Players26
Salary Commitment
Year 2032 : $86,636,000
Year 2033 : $79,736,000
Year 2034 : $67,666,000
Year 2035 : $40,203,000
Salary Average Commitment
Year 2032 : $32,159,286
Year 2033 : $30,534,286
Year 2034 : $27,489,286
Year 2035 : $16,075,000
Salary Cap with 1 Way Contract
Year 2032 : $84,936,000
Year 2033 : $78,236,000
Year 2034 : $66,166,000
Year 2035 : $39,441,000

Farm Players Salaries

Jonas Siegenthaler $112,500 (1)
Mark Friedman (Out of Payroll) $100,000 (3)
Paul Cotter $92,500 (4)
Brandon Duhaime $92,500 (3)
Brinson Pasichnuk $92,500 (2)
Lukas Vejdemo $85,000 (2)
Mitch Reinke $80,000 (2)
Michael McNiven $80,000 (2)
Dylan Olsen $80,000 (2)
Brad Malone $80,000 (4)
Jasper Weatherby $79,375 (3)
Zach Pochiro $79,375 (2)
Ryan Shea $79,375 (3)
Matt Bartkowski $75,000 (2)
Dakota Mermis $75,000 (3)
Matthew Peca $75,000 (2)
Carson Meyer $70,625 (3)
Collin Adams $70,625 (3)
Kristians Rubins $70,000 (2)
Kevin Connauton $70,000 (2)
Alexei Melnichik $70,000 (2)
Christopher Gibson $70,000 (3)
Total Farm Players22
Salary Commitment
Year 2032 : $1,779,375
Year 2033 : $1,620,600
Year 2034 : $803,100
Year 2035 : $168,800
Salary Average Commitment
Year 2032 : $1,590,625
Year 2033 : $1,525,625
Year 2034 : $732,500
Year 2035 : $149,375

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Rock
Level 1: 7000 - $90 - 6,591 - 94.16%
Level 2: 6000 - $58 - 5,773 - 96.22%
Level 3: 2500 - $35 - 2,409 - 96.37%
Level 4: 4500 - $20 - 4,376 - 97.25%
Luxury : 1500 - $180 - 1,126 - 75.06%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,931 - 96.56%
Farm Level 2: 1000 - $15 - 970 - 97.02%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,276 - 94.31%
Average Income per Game$1,940,830
Year to Date Revenue$50,461,581
Farm
Home Games Left10
Average Attendance - %2,901 - 96.71%
Average Income per Game$82,146
Year to Date Revenue$2,546,540

Expense

Pro Players Total Salaries$80,064,240
Farm Players Total Salaries$1,596,708
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,227,434
Farm Year To Date Expenses$2,303,656
Pro Salary Cap To Date$45,066,314
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,112,451
Farm Estimated Season Revenue$821,465
Pro Remaining Season Days64
Pro Expenses Per Days$528,349
Pro Estimated Expenses$33,814,336
Farm Remaining Season Days37
Farm Expenses Per Days$23,110
Farm Estimated Expenses$855,070
Estimated Season Expenses$34,669,406
Season Salary Cap$74,584,656
Estimate Under Maximum Salary Cap of $88,835,000$14,250,344
Estimate Over Minimum Salary Cap of $60,500,000 $14,084,656
Current Bank Account$133,012,494
Projected Bank Account$128,277,004

Pro Players Salaries

Claude Giroux $8,275,000 (1)
Phil Kessel (1 Way Contract) $6,800,000 (2)
Justin Faulk (1 Way Contract) $6,500,000 (3)
Brayden Schenn (1 Way Contract) $6,000,000 (2)
Danny DeKeyser $5,500,000 (2)
Charlie Coyle (1 Way Contract) $5,400,000 (1)
Robin Lehner (1 Way Contract) $5,000,000 (3)
Tyler Johnson (1 Way Contract) $5,000,000 (2)
-1 Way Contract Salary Cap : $3,925,000
Mikhail Sergachev (1 Way Contract) $4,800,000 (4)
Marco Scandella (1 Way Contract) $4,500,000 (4)
Artturi Lehkonen (1 Way Contract) $2,300,000 (2)
Justin Schultz (1 Way Contract) $2,250,000 (4)
Nick Bjugstad (1 Way Contract) $2,000,000 (2)
Jack Roslovic (1 Way Contract) $1,934,657 (2)
Trevor Moore (1 Way Contract) $1,875,000 (2)
Ryan Donato (1 Way Contract) $1,500,000 (2)
Andrew Ladd $1,500,000 (3)
Michael Raffl (1 Way Contract) $1,100,000 (1)
Dylan Coghlan (1 Way Contract) $1,000,000 (3)
Dominik Simon (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Radim Zohorna (1 Way Contract) $925,000 (2)
Arrtu Ruotsalainen (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Martin Fehervary (1 Way Contract) $881,250 (3)
-1 Way Contract Salary Cap : $0
Klim Kostin (1 Way Contract) $863,333 (2)
-1 Way Contract Salary Cap : $0
Erik Kallgren $750,000 (2)
Colton Sceviour (1 Way Contract) $750,000 (2)
Lane Pederson (1 Way Contract) $735,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players27
Salary Commitment
Year 2032 : $80,064,240
Year 2033 : $63,267,083
Year 2034 : $26,193,750
Year 2035 : $11,550,000
Salary Average Commitment
Year 2032 : $29,522,322
Year 2033 : $27,422,322
Year 2034 : $11,306,250
Year 2035 : $7,675,000
Salary Cap with 1 Way Contract
Year 2032 : $74,584,656
Year 2033 : $59,809,656
Year 2034 : $25,550,000
Year 2035 : $11,550,000

Farm Players Salaries

Brendan Guhle $110,000 (2)
Evgeny Svechnikov $100,000 (2)
Greg McKegg $100,000 (1)
Andrew Shortridge $96,558 (2)
Colton Point $92,500 (2)
Braden Schneider $92,500 (3)
Nils Hoglander $88,125 (2)
Reilly Walsh $83,750 (3)
Zac Jones $83,750 (3)
Declan Chisholm $81,500 (2)
Cole Schneider $79,900 (1)
Kyle Olson $79,375 (1)
Sasha Chmelevski (Out of Payroll) $78,333 (2)
Brett Murray $77,500 (2)
Aaron Dell $75,000 (4)
Joel L'Esperance $72,500 (2)
Logan O'Connor $72,500 (2)
Oskar Steen $70,625 (3)
Luka Burzan $70,625 (2)
Fedor Gordeev $70,000 (2)
Total Farm Players20
Salary Commitment
Year 2032 : $1,675,041
Year 2033 : $1,378,500
Year 2034 : $423,750
Year 2035 : $75,000
Salary Average Commitment
Year 2032 : $1,487,775
Year 2033 : $1,244,750
Year 2034 : $363,750
Year 2035 : $70,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNasseau Colisieum
Level 1: 7000 - $85 - 6,636 - 94.80%
Level 2: 6000 - $52 - 5,737 - 95.62%
Level 3: 2500 - $34 - 2,439 - 97.55%
Level 4: 4500 - $18 - 4,435 - 98.56%
Luxury : 1500 - $165 - 1,430 - 95.33%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,902 - 95.09%
Farm Level 2: 1000 - $15 - 952 - 95.15%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %20,677 - 96.17%
Average Income per Game$1,879,008
Year to Date Revenue$48,854,217
Farm
Home Games Left10
Average Attendance - %2,853 - 95.11%
Average Income per Game$80,833
Year to Date Revenue$2,505,810

Expense

Pro Players Total Salaries$82,994,000
Farm Players Total Salaries$832,183
Coaches Total Salaries$1,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$50,862,853
Farm Year To Date Expenses$776,271
Pro Salary Cap To Date$48,654,002
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,185,125
Farm Estimated Season Revenue$808,326
Pro Remaining Season Days64
Pro Expenses Per Days$521,702
Pro Estimated Expenses$33,388,928
Farm Remaining Season Days37
Farm Expenses Per Days$6,957
Farm Estimated Expenses$257,409
Estimated Season Expenses$33,646,337
Season Salary Cap$79,844,000
Estimate Under Maximum Salary Cap of $88,835,000$8,991,000
Estimate Over Minimum Salary Cap of $60,500,000 $19,344,000
Current Bank Account$131,950,479
Projected Bank Account$127,297,593

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,500,000 (2)
-1 Way Contract Salary Cap : $7,425,000
Ryan O'Reilly $7,500,000 (5)
Ryan McDonagh (1 Way Contract) $6,750,000 (5)
Sam Reinhart (1 Way Contract) $6,500,000 (5)
Mattias Ekholm (1 Way Contract) $6,250,000 (5)
Brad Marchand $6,125,000 (5)
William Karlsson (1 Way Contract) $5,900,000 (4)
Jonathan Bernier (1 Way Contract) $4,125,000 (4)
Jake Debrusk (1 Way Contract) $3,675,000 (3)
-1 Way Contract Salary Cap : $2,600,000
MacKenzie Weegar (1 Way Contract) $3,250,000 (4)
Derek Forbort (1 Way Contract) $3,000,000 (5)
Kevin Fiala (1 Way Contract) $3,000,000 (6)
Oskar Sundqvist (1 Way Contract) $2,750,000 (1)
Warren Foegele (1 Way Contract) $2,750,000 (5)
Sean Walker (1 Way Contract) $2,650,000 (5)
Anthony DeAngelo (1 Way Contract) $2,000,000 (2)
Calle Jarnkrok (1 Way Contract) $2,000,000 (3)
Johan Larsson (1 Way Contract) $1,400,000 (1)
Gabriel Carlsson $1,000,000 (2)
Carter Verhaeghe (1 Way Contract) $1,000,000 (5)
John Hayden (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Cameron Johnson $969,000 (1)
Christian Jaros (1 Way Contract) $900,000 (2)
Total Pro Players23
Salary Commitment
Year 2032 : $82,994,000
Year 2033 : $83,366,667
Year 2034 : $70,966,667
Year 2035 : $64,966,667
Salary Average Commitment
Year 2032 : $29,703,572
Year 2033 : $24,053,572
Year 2034 : $20,978,572
Year 2035 : $19,403,572
Salary Cap with 1 Way Contract
Year 2032 : $79,844,000
Year 2033 : $74,725,000
Year 2034 : $63,400,000
Year 2035 : $58,800,000

Farm Players Salaries

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

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameGWC Gardens
Level 1: 7000 - $90 - 6,674 - 95.34%
Level 2: 6000 - $60 - 5,658 - 94.30%
Level 3: 2500 - $50 - 1,739 - 69.54%
Level 4: 4500 - $20 - 4,422 - 98.27%
Luxury : 1500 - $170 - 1,421 - 94.71%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,929 - 96.43%
Farm Level 2: 1000 - $15 - 967 - 96.65%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %19,913 - 92.62%
Average Income per Game$2,021,955
Year to Date Revenue$54,592,793
Farm
Home Games Left9
Average Attendance - %2,895 - 96.51%
Average Income per Game$82,002
Year to Date Revenue$2,624,050

Expense

Pro Players Total Salaries$87,573,333
Farm Players Total Salaries$1,810,542
Coaches Total Salaries$6,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$54,657,121
Farm Year To Date Expenses$2,279,322
Pro Salary Cap To Date$49,128,773
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$28,307,374
Farm Estimated Season Revenue$738,014
Pro Remaining Season Days64
Pro Expenses Per Days$581,201
Pro Estimated Expenses$37,196,864
Farm Remaining Season Days37
Farm Expenses Per Days$19,482
Farm Estimated Expenses$720,834
Estimated Season Expenses$37,917,698
Season Salary Cap$84,090,000
Estimate Under Maximum Salary Cap of $88,835,000$4,745,000
Estimate Over Minimum Salary Cap of $60,500,000 $23,590,000
Current Bank Account$163,191,675
Projected Bank Account$154,319,365

Pro Players Salaries

Anze Kopitar $10,000,000 (3)
Alex Pietrangelo (1 Way Contract) $8,800,000 (4)
T.J. Oshie $7,640,000 (1)
Gabriel Landeskog (1 Way Contract) $7,000,000 (5)
Patrik Laine $6,750,000 (2)
Mark Scheifele (1 Way Contract) $6,125,000 (4)
Jake Guentzel $6,000,000 (2)
Samuel Girard $5,000,000 (4)
Nick Bonino (1 Way Contract) $4,100,000 (2)
Alec Martinez $4,050,000 (3)
Ben Chiarot (1 Way Contract) $3,500,000 (3)
Carter Hart (1 Way Contract) $2,500,000 (6)
-1 Way Contract Salary Cap : $1,425,000
Ryan Dzingel (1 Way Contract) $2,350,000 (2)
Pavel Francouz (Out of Payroll) $2,300,000 (3)
Adrian Kempe (1 Way Contract) $2,000,000 (6)
Mike Reilly (1 Way Contract) $1,500,000 (3)
Ivan Barbashev (1 Way Contract) $1,475,000 (3)
Derek Stepan (1 Way Contract) $1,350,000 (1)
Mario Ferraro $1,000,000 (2)
Jesper Boqvist (Out of Payroll) $925,000 (2)
-1 Way Contract Salary Cap : $0
Arvid Soderblom (1 Way Contract) $925,000 (3)
Morgan Frost (1 Way Contract) $863,333 (4)
-1 Way Contract Salary Cap : $0
Mason Marchment (1 Way Contract) $800,000 (2)
Jason Robertson (1 Way Contract) $795,000 (6)
-1 Way Contract Salary Cap : $0
Axel Jonsson Fjallby (1 Way Contract) $750,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players25
Salary Commitment
Year 2032 : $88,498,333
Year 2033 : $86,479,000
Year 2034 : $66,604,000
Year 2035 : $41,329,000
Salary Average Commitment
Year 2032 : $33,665,000
Year 2033 : $26,025,000
Year 2034 : $17,225,000
Year 2035 : $7,418,750
Salary Cap with 1 Way Contract
Year 2032 : $84,090,000
Year 2033 : $75,100,000
Year 2034 : $54,100,000
Year 2035 : $30,350,000

Farm Players Salaries

Ken Appleby $100,000 (1)
Brandon Crawley $100,000 (2)
Sam Anas $100,000 (1)
Louie Belpedio $100,000 (1)
Connor Mackey $100,000 (2)
Derrick Pouliot $100,000 (1)
Spencer Knight $92,500 (3)
Kalle Kossila (Out of Payroll) $92,500 (1)
Mitchell Chaffee $92,500 (2)
Logan Day $92,500 (1)
Kevin Bahl $88,125 (2)
Ian Mitchell $88,125 (3)
Roland McKeown $88,125 (1)
Adam Ruzicka $79,375 (4)
Joseph LaBate $75,000 (1)
Cole Smith $75,000 (2)
Andy Andreoff $75,000 (1)
Jack Dugan $75,000 (2)
Liam Hawel $75,000 (2)
Joachim Blichfeld $73,667 (4)
Arnaud Durandeau $70,625 (2)
Lucas Elvenes $70,000 (4)
Total Farm Players22
Salary Commitment
Year 2032 : $1,903,042
Year 2033 : $1,149,583
Year 2034 : $455,833
Year 2035 : $270,833
Salary Average Commitment
Year 2032 : $1,650,000
Year 2033 : $1,002,500
Year 2034 : $386,875
Year 2035 : $206,250

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 7000 - $85 - 6,569 - 93.85%
Level 2: 6000 - $60 - 5,594 - 93.24%
Level 3: 2500 - $44 - 2,380 - 95.20%
Level 4: 4500 - $27 - 4,271 - 94.92%
Luxury : 1500 - $225 - 890 - 59.35%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,853 - 92.67%
Farm Level 2: 1000 - $15 - 939 - 93.86%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %19,705 - 91.65%
Average Income per Game$1,958,478
Year to Date Revenue$50,920,417
Farm
Home Games Left10
Average Attendance - %2,792 - 93.07%
Average Income per Game$78,948
Year to Date Revenue$2,447,400

Expense

Pro Players Total Salaries$79,356,250
Farm Players Total Salaries$1,681,125
Coaches Total Salaries$2,950,000
Luxury Taxe Total$0
Pro Year To Date Expenses$49,404,957
Farm Year To Date Expenses$1,485,464
Pro Salary Cap To Date$48,237,713
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,377,164
Farm Estimated Season Revenue$789,484
Pro Remaining Season Days64
Pro Expenses Per Days$499,107
Pro Estimated Expenses$31,942,848
Farm Remaining Season Days37
Farm Expenses Per Days$19,635
Farm Estimated Expenses$726,495
Estimated Season Expenses$32,669,343
Season Salary Cap$76,325,000
Estimate Under Maximum Salary Cap of $88,835,000$12,510,000
Estimate Over Minimum Salary Cap of $60,500,000 $15,825,000
Current Bank Account$96,389,210
Projected Bank Account$93,886,515

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $15,000,000 (1)
Connor McDavid (1 Way Contract) $12,500,000 (4)
Johnny Gaudreau (1 Way Contract) $6,875,000 (5)
Jordan Binnington $6,000,000 (5)
Connor Murphy (1 Way Contract) $4,400,000 (2)
John Klingberg (1 Way Contract) $4,250,000 (2)
Jeff Carter (1 Way Contract) $4,000,000 (2)
Robby Fabbri (1 Way Contract) $4,000,000 (4)
Cody Eakin (1 Way Contract) $3,300,000 (3)
-1 Way Contract Salary Cap : $2,225,000
Jake Allen $3,000,000 (2)
Adam Erne (1 Way Contract) $2,100,000 (2)
Max Comtois (1 Way Contract) $2,100,000 (2)
-1 Way Contract Salary Cap : $1,025,000
Zach Bogosian (1 Way Contract) $2,000,000 (1)
Joel Kellman $1,800,000 (2)
Brandon Pirri (1 Way Contract) $1,340,000 (3)
Dylan McIlrath $1,100,000 (4)
Filip Zadina (1 Way Contract) $985,000 (2)
Alex Vlasic (1 Way Contract) $881,250 (3)
-1 Way Contract Salary Cap : $0
Dylan Sikura $800,000 (2)
Gustav Olofsson $750,000 (2)
Glenn Gawdin $750,000 (2)
Boo Nieves $725,000 (2)
Teemu Kivihalme $700,000 (1)
Total Pro Players23
Salary Commitment
Year 2032 : $79,356,250
Year 2033 : $63,879,583
Year 2034 : $38,331,250
Year 2035 : $33,350,000
Salary Average Commitment
Year 2032 : $38,770,538
Year 2033 : $21,070,538
Year 2034 : $5,902,680
Year 2035 : $3,453,572
Salary Cap with 1 Way Contract
Year 2032 : $76,325,000
Year 2033 : $58,625,000
Year 2034 : $34,040,000
Year 2035 : $30,475,000

Farm Players Salaries

Aaron Ness $100,000 (1)
Hunter Drew $90,000 (4)
Jack McBain $83,750 (2)
Josh Mahura $83,750 (1)
Jordan Gross $80,000 (2)
Viktor Lodin $79,375 (2)
Jayden Halbgewachs $79,000 (2)
Nathan Schnarr $79,000 (2)
Kurtis Gabriel $75,000 (2)
Marian Studenic $75,000 (2)
Noah Juulsen $75,000 (2)
Jake Kielly $75,000 (3)
Jeffrey Viel $75,000 (2)
Arvid Holm $70,625 (1)
Olle Lycksell $70,625 (2)
Brandon Davidson $70,000 (2)
Will Merchant $70,000 (2)
Benjamin Finkelstein $70,000 (2)
Karch Bachman $70,000 (2)
Evan Weinger $70,000 (2)
Trevor Hamilton $70,000 (2)
Peter Abbandonato $70,000 (2)
Total Farm Players22
Salary Commitment
Year 2032 : $1,681,125
Year 2033 : $1,426,750
Year 2034 : $165,000
Year 2035 : $90,000
Salary Average Commitment
Year 2032 : $1,615,575
Year 2033 : $1,361,825
Year 2034 : $139,325
Year 2035 : $69,325

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 7000 - $150 - 3,508 - 50.11%
Level 2: 6000 - $110 - 2,744 - 45.74%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,023 - 68.22%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,125 - 56.27%
Farm Level 2: 1000 - $30 - 459 - 45.90%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %10,076 - 46.86%
Average Income per Game$1,929,147
Year to Date Revenue$52,086,972
Farm
Home Games Left10
Average Attendance - %1,584 - 52.81%
Average Income per Game$70,039
Year to Date Revenue$2,171,200

Expense

Pro Players Total Salaries$76,675,000
Farm Players Total Salaries$1,633,492
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$50,621,609
Farm Year To Date Expenses$1,710,220
Pro Salary Cap To Date$43,471,158
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,008,060
Farm Estimated Season Revenue$700,387
Pro Remaining Season Days64
Pro Expenses Per Days$513,509
Pro Estimated Expenses$32,864,576
Farm Remaining Season Days37
Farm Expenses Per Days$19,653
Farm Estimated Expenses$727,161
Estimated Season Expenses$33,591,737
Season Salary Cap$70,500,000
Estimate Under Maximum Salary Cap of $88,835,000$18,335,000
Estimate Over Minimum Salary Cap of $60,500,000 $10,000,000
Current Bank Account$72,729,393
Projected Bank Account$66,846,103

Pro Players Salaries

Brendan Gallagher (1 Way Contract) $6,500,000 (5)
Tyler Myers (1 Way Contract) $6,000,000 (2)
Esa Lindell (1 Way Contract) $5,800,000 (2)
Anthony Mantha (1 Way Contract) $5,700,000 (3)
Colton Parayko (1 Way Contract) $5,500,000 (2)
Tom Wilson (1 Way Contract) $5,200,000 (3)
Dmitry Orlov (1 Way Contract) $5,100,000 (3)
Noah Hanifin (1 Way Contract) $4,950,000 (3)
Andre Burakovsky (1 Way Contract) $4,900,000 (2)
Jakub Vrana $3,350,000 (1)
Jonathan Quick (1 Way Contract) $2,500,000 (3)
Andrew Cogliano (1 Way Contract) $2,250,000 (2)
Eric Staal (1 Way Contract) $2,000,000 (2)
Milan Lucic (1 Way Contract) $1,950,000 (1)
David Rittich (1 Way Contract) $1,950,000 (2)
-1 Way Contract Salary Cap : $875,000
Tim Schaller (1 Way Contract) $1,800,000 (2)
-1 Way Contract Salary Cap : $725,000
Noel Acciari (Out of Payroll) $1,666,667 (1)
Calvin Petersen $1,300,000 (1)
Pierre Engvall (1 Way Contract) $1,250,000 (2)
Dysin Mayo $1,000,000 (1)
Eric Robinson $975,000 (2)
Nico Sturm (1 Way Contract) $925,000 (2)
Josef Korenar (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Martin Frk (1 Way Contract) $900,000 (2)
-1 Way Contract Salary Cap : $0
Kurtis MacDermid (1 Way Contract) $875,000 (2)
Alex Biega (1 Way Contract) $875,000 (2)
Luke Witkowski (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Drake Caggiula (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Paul Thompson (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players29
Salary Commitment
Year 2032 : $78,341,667
Year 2033 : $68,375,000
Year 2034 : $31,450,000
Year 2035 : $6,500,000
Salary Average Commitment
Year 2032 : $30,787,500
Year 2033 : $26,662,500
Year 2034 : $6,825,000
Year 2035 : $0
Salary Cap with 1 Way Contract
Year 2032 : $72,166,664
Year 2033 : $62,900,000
Year 2034 : $29,950,000
Year 2035 : $6,500,000

Farm Players Salaries

Steven Santini $141,667 (1)
Nick Deslauriers $100,000 (2)
Brogan Rafferty $100,000 (1)
Ashton Sautner $93,500 (1)
Austin Rueschhoff (Out of Payroll) $92,500 (1)
Nolan Stevens $90,000 (1)
Dillon Hamaliuk $88,125 (2)
Ryan Jones $88,000 (1)
Brendan De Jong $84,700 (1)
J.D. Greenway $83,750 (2)
Matthew Cairns $83,750 (2)
Alex Formenton $80,000 (2)
Noah Gregor $80,000 (2)
Travis Barron $77,000 (2)
Aaron Luchuk $77,000 (1)
Dominic Turgeon $75,000 (1)
Liam O'Brien $75,000 (2)
Martin Chromiak $75,000 (3)
Patrick Holway $71,000 (2)
Marc Michaelis $70,000 (2)
Total Farm Players20
Salary Commitment
Year 2032 : $1,725,992
Year 2033 : $881,625
Year 2034 : $75,000
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,493,572
Year 2033 : $841,072
Year 2034 : $75,000
Year 2035 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Igloo
Level 1: 7000 - $77 - 6,870 - 98.14%
Level 2: 6000 - $64 - 4,771 - 79.52%
Level 3: 2500 - $45 - 2,012 - 80.47%
Level 4: 4500 - $32 - 3,263 - 72.50%
Luxury : 1500 - $120 - 1,486 - 99.07%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $28 - 1,924 - 96.19%
Farm Level 2: 1000 - $18 - 767 - 76.73%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %18,401 - 85.59%
Average Income per Game$1,799,319
Year to Date Revenue$46,782,302
Farm
Home Games Left10
Average Attendance - %2,691 - 89.70%
Average Income per Game$67,676
Year to Date Revenue$2,097,966

Expense

Pro Players Total Salaries$86,376,250
Farm Players Total Salaries$1,690,625
Coaches Total Salaries$4,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$50,562,255
Farm Year To Date Expenses$1,811,946
Pro Salary Cap To Date$48,489,117
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,989,790
Farm Estimated Season Revenue$676,763
Pro Remaining Season Days64
Pro Expenses Per Days$545,815
Pro Estimated Expenses$34,932,160
Farm Remaining Season Days37
Farm Expenses Per Days$18,214
Farm Estimated Expenses$673,918
Estimated Season Expenses$35,606,078
Season Salary Cap$84,301,248
Estimate Under Maximum Salary Cap of $88,835,000$4,533,752
Estimate Over Minimum Salary Cap of $60,500,000 $23,801,248
Current Bank Account$168,600,112
Projected Bank Account$160,660,587

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (3)
Andrei Vasilevskiy (1 Way Contract) $9,000,000 (4)
Sidney Crosby (1 Way Contract) $8,700,000 (3)
Leon Draisaitl (1 Way Contract) $8,500,000 (3)
Thomas Chabot (1 Way Contract) $7,900,000 (1)
Mark Giordano (1 Way Contract) $6,750,000 (2)
Nathan MacKinnon $6,300,000 (3)
Darnell Nurse (1 Way Contract) $5,600,000 (2)
Jaccob Slavin (1 Way Contract) $5,300,000 (4)
Roope Hintz (1 Way Contract) $3,150,000 (4)
Andrew Mangiapane (1 Way Contract) $2,425,000 (2)
Jordan Eberle (1 Way Contract) $1,982,500 (1)
Troy Terry (1 Way Contract) $1,450,000 (3)
-1 Way Contract Salary Cap : $375,000
Martin Necas (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Chris Wagner (1 Way Contract) $1,000,000 (1)
Joel Farabee $925,000 (1)
Ryan Lindgren $925,000 (1)
Jesper Bratt (1 Way Contract) $825,000 (2)
Michael Anderson (1 Way Contract) $793,750 (2)
Greg Pateryn (1 Way Contract) $750,000 (4)
Chris Tierney $750,000 (2)
Sam Carrick $750,000 (2)
Bobby Ryan $700,000 (1)
Sergei Bobrovsky (1 Way Contract) $700,000 (4)
Nic Dowd (1 Way Contract) $700,000 (2)
Total Pro Players25
Salary Commitment
Year 2032 : $86,376,250
Year 2033 : $75,000,000
Year 2034 : $53,350,000
Year 2035 : $18,900,000
Salary Average Commitment
Year 2032 : $26,981,608
Year 2033 : $13,892,858
Year 2034 : $7,192,858
Year 2035 : $4,050,000
Salary Cap with 1 Way Contract
Year 2032 : $84,301,254
Year 2033 : $70,868,750
Year 2034 : $52,275,000
Year 2035 : $18,900,000

Farm Players Salaries

Oliver Kylington (Out of Payroll) $100,000 (2)
Henrik Borgstrom $100,000 (2)
Ty Smith $92,500 (4)
Seth Jarvis $92,500 (3)
Alex Newhook $92,500 (2)
Bowen Byram $92,500 (2)
Rasmus Sandin $92,500 (2)
Erik Brannstrom $92,500 (2)
Cole Caufield $92,500 (2)
Cal O'Reilly $90,000 (2)
Alexander Romanov $88,125 (2)
Boris Katchouk $88,125 (2)
Benoit-Olivier Groulx $88,125 (2)
Aliaksei Protas $83,750 (3)
Rudolfs Balcers $80,000 (2)
Nicholas Caamano $75,000 (2)
Jean-Francois Berube $70,000 (3)
Scott Harrington $70,000 (1)
Sheldon Dries $70,000 (1)
Matt Tennyson $70,000 (1)
Charles Williams $70,000 (1)
Brady Tkachuk $0 (0)
Total Farm Players22
Salary Commitment
Year 2032 : $1,790,625
Year 2033 : $1,502,670
Year 2034 : $332,583
Year 2035 : $86,333
Salary Average Commitment
Year 2032 : $1,698,750
Year 2033 : $1,418,750
Year 2034 : $338,750
Year 2035 : $92,500

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameEA Sports Shark Tank
Level 1: 7000 - $150 - 3,440 - 49.14%
Level 2: 6000 - $100 - 2,915 - 48.59%
Level 3: 2500 - $45 - 1,930 - 77.18%
Level 4: 4500 - $40 - 2,510 - 55.78%
Luxury : 1500 - $150 - 1,441 - 96.06%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,899 - 94.95%
Farm Level 2: 1000 - $15 - 960 - 96.01%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %12,236 - 56.91%
Average Income per Game$1,804,223
Year to Date Revenue$46,909,796
Farm
Home Games Left10
Average Attendance - %2,859 - 95.31%
Average Income per Game$80,870
Year to Date Revenue$2,506,965

Expense

Pro Players Total Salaries$70,363,250
Farm Players Total Salaries$2,356,375
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,160,453
Farm Year To Date Expenses$2,357,152
Pro Salary Cap To Date$42,204,116
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,063,344
Farm Estimated Season Revenue$808,698
Pro Remaining Season Days64
Pro Expenses Per Days$477,411
Pro Estimated Expenses$30,554,304
Farm Remaining Season Days37
Farm Expenses Per Days$25,048
Farm Estimated Expenses$926,776
Estimated Season Expenses$31,481,080
Season Salary Cap$70,363,250
Estimate Under Maximum Salary Cap of $88,835,000$18,471,750
Estimate Over Minimum Salary Cap of $60,500,000 $9,863,250
Current Bank Account$63,226,206
Projected Bank Account$59,617,168

Pro Players Salaries

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

Farm Players Salaries

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

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSaavis Center
Level 1: 7000 - $85 - 6,594 - 94.20%
Level 2: 6000 - $60 - 5,685 - 94.75%
Level 3: 2500 - $44 - 2,346 - 93.84%
Level 4: 4500 - $27 - 4,292 - 95.39%
Luxury : 1500 - $225 - 901 - 60.07%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,897 - 94.85%
Farm Level 2: 1000 - $15 - 960 - 96.03%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %19,818 - 92.18%
Average Income per Game$1,971,922
Year to Date Revenue$53,241,900
Farm
Home Games Left10
Average Attendance - %2,857 - 95.24%
Average Income per Game$80,799
Year to Date Revenue$2,504,760

Expense

Pro Players Total Salaries$84,176,190
Farm Players Total Salaries$1,653,462
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$50,252,632
Farm Year To Date Expenses$1,653,299
Pro Salary Cap To Date$49,365,068
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,606,911
Farm Estimated Season Revenue$807,987
Pro Remaining Season Days64
Pro Expenses Per Days$526,560
Pro Estimated Expenses$33,699,840
Farm Remaining Season Days37
Farm Expenses Per Days$16,817
Farm Estimated Expenses$622,229
Estimated Season Expenses$34,322,069
Season Salary Cap$83,167,857
Estimate Under Maximum Salary Cap of $88,835,000$5,667,143
Estimate Over Minimum Salary Cap of $60,500,000 $22,667,857
Current Bank Account$148,732,177
Projected Bank Account$142,825,006

Pro Players Salaries

Artemi Panarin $11,642,860 (2)
Kris Letang (1 Way Contract) $8,000,000 (4)
Mike Smith (1 Way Contract) $6,500,000 (2)
Chris Kreider (1 Way Contract) $6,500,000 (4)
Mika Zibanejad (1 Way Contract) $5,350,000 (2)
Chris Tanev $5,000,000 (2)
Brenden Dillon (1 Way Contract) $5,000,000 (3)
Radko Gudas (1 Way Contract) $4,200,000 (2)
Alex Iafallo (1 Way Contract) $4,000,000 (4)
Lars Eller (1 Way Contract) $3,500,000 (1)
Andreas Athanasiou (1 Way Contract) $3,500,000 (1)
Matt Roy (1 Way Contract) $3,150,000 (3)
Dylan DeMelo (1 Way Contract) $3,000,000 (4)
Sean Kuraly (1 Way Contract) $2,800,000 (3)
Joel Armia (1 Way Contract) $2,600,000 (1)
Alexandar Georgiev (1 Way Contract) $2,425,000 (1)
Jesper Fast (1 Way Contract) $2,000,000 (3)
Cedric Paquette (1 Way Contract) $1,650,000 (1)
Nick Paul (1 Way Contract) $1,350,000 (2)
Sami Niku (1 Way Contract) $1,008,333 (1)
-1 Way Contract Salary Cap : $0
Mason Appleton (1 Way Contract) $1,000,000 (1)
Total Pro Players21
Salary Commitment
Year 2032 : $84,176,190
Year 2033 : $68,492,857
Year 2034 : $34,450,000
Year 2035 : $21,500,000
Salary Average Commitment
Year 2032 : $37,022,073
Year 2033 : $32,718,751
Year 2034 : $12,189,286
Year 2035 : $3,139,286
Salary Cap with 1 Way Contract
Year 2032 : $83,167,856
Year 2033 : $68,492,857
Year 2034 : $34,450,000
Year 2035 : $21,500,000

Farm Players Salaries

Brayden Burke $101,750 (1)
Chase Priskie $101,750 (3)
Zack MacEwen $100,000 (1)
Dakota Joshua $99,000 (1)
Scott Perunovich $92,500 (1)
Emil Bemstrom $92,500 (2)
Otto Somppi $90,000 (1)
Shane Pinto (Out of Payroll) $88,125 (2)
Noel Hoefenmayer $87,313 (2)
Nick Henry $85,000 (1)
Ben Jones $77,000 (2)
Dawson Barteaux $77,000 (3)
John Leonard $77,000 (1)
Mathias Laferriere $77,000 (2)
Andrew Hammond $75,000 (1)
Filip Engras $70,650 (2)
Phillip Kemp $70,000 (1)
Nick Swaney $70,000 (2)
Tyler Angle $70,000 (2)
Ilya Solovyov $70,000 (3)
Mat Robson $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2032 : $1,741,588
Year 2033 : $881,338
Year 2034 : $248,750
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,502,275
Year 2033 : $775,400
Year 2034 : $209,750
Year 2035 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameElectric Storm Centre
Level 1: 7000 - $85 - 6,636 - 94.80%
Level 2: 6000 - $60 - 5,555 - 92.58%
Level 3: 2500 - $44 - 2,354 - 94.17%
Level 4: 4500 - $27 - 4,151 - 92.25%
Luxury : 1500 - $225 - 899 - 59.93%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,900 - 95.02%
Farm Level 2: 1000 - $15 - 953 - 95.30%
Farm Total Capacity :3000

Income

Home Games Left15
Average Attendance - %19,595 - 91.14%
Average Income per Game$1,959,797
Year to Date Revenue$50,954,719
Farm
Home Games Left10
Average Attendance - %2,853 - 95.11%
Average Income per Game$80,806
Year to Date Revenue$2,504,980

Expense

Pro Players Total Salaries$69,584,083
Farm Players Total Salaries$1,307,744
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$48,786,241
Farm Year To Date Expenses$2,621,855
Pro Salary Cap To Date$41,888,927
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$29,396,953
Farm Estimated Season Revenue$808,058
Pro Remaining Season Days64
Pro Expenses Per Days$463,255
Pro Estimated Expenses$29,648,320
Farm Remaining Season Days37
Farm Expenses Per Days$24,685
Farm Estimated Expenses$913,345
Estimated Season Expenses$30,561,665
Season Salary Cap$63,189,500
Estimate Under Maximum Salary Cap of $88,835,000$25,645,500
Estimate Over Minimum Salary Cap of $60,500,000 $2,689,500
Current Bank Account$171,468,342
Projected Bank Account$171,111,688

Pro Players Salaries

Josh Bailey (1 Way Contract) $6,200,000 (4)
Elvis Merzlikins $5,400,000 (5)
Matt Murray (1 Way Contract) $5,250,000 (1)
-1 Way Contract Salary Cap : $4,175,000
Adam Larsson (1 Way Contract) $5,250,000 (5)
Ryan Pulock (1 Way Contract) $5,000,000 (2)
Alex Killorn $4,450,000 (2)
Blake Coleman (1 Way Contract) $4,050,000 (4)
Jake Gardiner (1 Way Contract) $4,000,000 (1)
Joe Thornton (1 Way Contract) $3,200,000 (3)
Richard Panik $2,750,000 (1)
Brock McGinn (1 Way Contract) $2,750,000 (5)
Carl Hagelin (1 Way Contract) $2,750,000 (3)
Laurent Brossoit (1 Way Contract) $2,325,000 (2)
Travis Dermott (1 Way Contract) $1,500,000 (2)
Trevor van Riemsdyk (1 Way Contract) $1,400,000 (1)
Tyson Jost (1 Way Contract) $1,250,000 (3)
Joel Kiviranta (1 Way Contract) $1,050,000 (2)
Austin Poganski (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Jordy Bellerive (Out of Payroll) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Rasmus Kupari (Out of Payroll) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
Gage Quinney $990,000 (2)
Will Borgen (1 Way Contract) $962,000 (5)
Lean Bergmann (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Kyle Clifford (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Arthur Kaliyev (1 Way Contract) $881,250 (2)
-1 Way Contract Salary Cap : $0
Cody Glass (1 Way Contract) $863,333 (2)
-1 Way Contract Salary Cap : $0
Riley Barber $800,000 (2)
Dryden Hunt (1 Way Contract) $762,500 (2)
Nathan Walker $750,000 (4)
Justin Dowling (Out of Payroll) $750,000 (3)
-1 Way Contract Salary Cap : $0
Kiefer Sherwood (Out of Payroll) $750,000 (2)
Jakub Zboril (1 Way Contract) $725,000 (5)
-1 Way Contract Salary Cap : $0
Sebastian AhoD $725,000 (2)
Brian Elliott $700,000 (3)
Total Pro Players34
Salary Commitment
Year 2032 : $73,084,083
Year 2033 : $60,324,583
Year 2034 : $37,787,500
Year 2035 : $28,387,500
Salary Average Commitment
Year 2032 : $42,573,216
Year 2033 : $34,767,858
Year 2034 : $24,292,858
Year 2035 : $14,542,858
Salary Cap with 1 Way Contract
Year 2032 : $63,939,500
Year 2033 : $51,614,500
Year 2034 : $33,262,000
Year 2035 : $25,362,000

Farm Players Salaries

Michael Houser $100,000 (2)
Mason Jobst (Out of Payroll) $100,000 (1)
Tye Felhaber $100,000 (2)
C.J. Suess $100,000 (1)
Kevin Gravel $100,000 (2)
Jimmy Schuldt $100,000 (3)
Nick Boka $93,669 (1)
Jacob Bernard-Docker $92,500 (2)
Ryan Merkley $92,500 (2)
Matt Brassard $84,700 (1)
Semyon Der-Arguchinstev $83,750 (2)
Cory Schneider $75,000 (1)
Scott Wilson $75,000 (1)
Shawn Boudrias $70,625 (2)
Damien Giroux $70,000 (2)
Tyler Tucker $70,000 (4)
Total Farm Players16
Salary Commitment
Year 2032 : $1,407,744
Year 2033 : $866,250
Year 2034 : $172,500
Year 2035 : $87,500
Salary Average Commitment
Year 2032 : $1,190,000
Year 2033 : $760,000
Year 2034 : $140,000
Year 2035 : $70,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 6,604 - 94.34%
Level 2: 6000 - $57 - 5,747 - 95.78%
Level 3: 2500 - $42 - 2,412 - 96.47%
Level 4: 4500 - $25 - 4,353 - 96.73%
Luxury : 1500 - $133 - 1,469 - 97.94%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,976 - 98.79%
Farm Level 2: 1000 - $17 - 948 - 94.79%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %20,584 - 95.74%
Average Income per Game$1,967,936
Year to Date Revenue$53,134,272
Farm
Home Games Left10
Average Attendance - %2,924 - 97.45%
Average Income per Game$59,580
Year to Date Revenue$1,846,979

Expense

Pro Players Total Salaries$83,995,000
Farm Players Total Salaries$2,083,207
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,119,841
Farm Year To Date Expenses$2,251,965
Pro Salary Cap To Date$48,331,330
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$27,551,104
Farm Estimated Season Revenue$595,800
Pro Remaining Season Days64
Pro Expenses Per Days$527,919
Pro Estimated Expenses$33,786,816
Farm Remaining Season Days37
Farm Expenses Per Days$23,009
Farm Estimated Expenses$851,333
Estimated Season Expenses$34,638,149
Season Salary Cap$81,220,000
Estimate Under Maximum Salary Cap of $88,835,000$7,615,000
Estimate Over Minimum Salary Cap of $60,500,000 $20,720,000
Current Bank Account$54,838,776
Projected Bank Account$48,347,531

Pro Players Salaries

Morgan Rielly (1 Way Contract) $7,500,000 (5)
Clayton Keller (1 Way Contract) $7,150,000 (3)
Ivan Provorov (1 Way Contract) $6,750,000 (6)
Ryan Ellis $6,250,000 (1)
Philipp Grubauer (1 Way Contract) $5,900,000 (5)
Nick Schmaltz (1 Way Contract) $5,850,000 (3)
Josh Anderson (1 Way Contract) $5,500,000 (5)
Anthony Cirelli (1 Way Contract) $4,800,000 (3)
Alexander Wennberg (1 Way Contract) $4,500,000 (4)
P.K. Subban (1 Way Contract) $4,350,000 (5)
Brett Pesce (1 Way Contract) $4,100,000 (5)
Ondrej Kase (1 Way Contract) $2,900,000 (2)
Carson Soucy $2,750,000 (3)
Valeri Nichushkin (1 Way Contract) $2,500,000 (2)
Jarred Tinordi $2,200,000 (4)
Jason Dickinson $1,500,000 (1)
Brendan Perlini $1,400,000 (2)
Riley Stillman (1 Way Contract) $1,350,000 (2)
Beck Warm (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Chad Krys (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Adam Scheel (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
James Neal (1 Way Contract) $900,000 (2)
Martin Jones $800,000 (1)
Travis Boyd (1 Way Contract) $770,000 (1)
Cooper Marody (1 Way Contract) $750,000 (4)
Andrew Poturalski $750,000 (2)
Total Pro Players26
Salary Commitment
Year 2032 : $83,995,000
Year 2033 : $72,675,000
Year 2034 : $63,325,000
Year 2035 : $41,850,000
Salary Average Commitment
Year 2032 : $29,687,500
Year 2033 : $26,712,500
Year 2034 : $20,275,000
Year 2035 : $16,600,000
Salary Cap with 1 Way Contract
Year 2032 : $81,220,000
Year 2033 : $71,900,000
Year 2034 : $62,100,000
Year 2035 : $41,550,000

Farm Players Salaries

Ryan Reaves $280,000 (1)
Ross Johnston $171,000 (1)
Lias Andersson $133,957 (2)
Gabriel Vilardi $125,000 (3)
Julien Gauthier $117,000 (2)
Nick DeSimone $100,000 (1)
Evan Bouchard $95,000 (2)
Cole Fraser $90,750 (4)
Roby Jarventie $88,125 (3)
Serron Noel $88,125 (3)
Nicolas Beaudin $87,500 (2)
Jakub Skarek $85,000 (4)
Ty Emberson $83,750 (3)
Isaac Ratcliffe $81,000 (2)
Jimmy Huntington $81,000 (2)
Jake Elmer $81,000 (2)
Ryan Poehling $75,000 (4)
Joshua Jacobs $75,000 (2)
Nicholas Merkley (Out of Payroll) $75,000 (2)
Parker Kelly $75,000 (2)
Joseph Blandisi $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2032 : $2,158,207
Year 2033 : $1,476,957
Year 2034 : $615,000
Year 2035 : $230,000
Salary Average Commitment
Year 2032 : $1,770,000
Year 2033 : $1,262,500
Year 2034 : $540,000
Year 2035 : $210,000

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Beer Gardens
Level 1: 7000 - $120 - 4,394 - 62.77%
Level 2: 6000 - $80 - 3,829 - 63.82%
Level 3: 2500 - $55 - 1,617 - 64.68%
Level 4: 4500 - $35 - 2,955 - 65.67%
Luxury : 1500 - $200 - 1,047 - 69.80%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,919 - 95.96%
Farm Level 2: 1000 - $15 - 968 - 96.82%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %13,842 - 64.38%
Average Income per Game$1,840,677
Year to Date Revenue$49,698,267
Farm
Home Games Left11
Average Attendance - %2,887 - 96.25%
Average Income per Game$81,694
Year to Date Revenue$2,450,830

Expense

Pro Players Total Salaries$92,686,000
Farm Players Total Salaries$1,836,830
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$55,478,893
Farm Year To Date Expenses$2,660,809
Pro Salary Cap To Date$50,663,495
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,769,472
Farm Estimated Season Revenue$898,638
Pro Remaining Season Days64
Pro Expenses Per Days$594,323
Pro Estimated Expenses$38,036,672
Farm Remaining Season Days37
Farm Expenses Per Days$28,633
Farm Estimated Expenses$1,059,421
Estimated Season Expenses$39,096,093
Season Salary Cap$88,180,000
Estimate Under Maximum Salary Cap of $88,835,000$655,000
Estimate Over Minimum Salary Cap of $60,500,000 $27,680,000
Current Bank Account$31,188,784
Projected Bank Account$18,760,801

Pro Players Salaries

Carey Price $10,500,000 (1)
Steven Stamkos (1 Way Contract) $9,000,000 (5)
Blake Wheeler $8,250,000 (2)
Torey Krug $7,800,000 (3)
Evander Kane (1 Way Contract) $7,000,000 (4)
Jonathan Marchessault (1 Way Contract) $6,000,000 (3)
Mats Zuccarello $6,000,000 (2)
J.T. Miller (1 Way Contract) $5,250,000 (2)
Brian Dumoulin $4,200,000 (3)
Devon Toews (1 Way Contract) $4,100,000 (4)
David Perron (1 Way Contract) $4,000,000 (3)
Bryan Rust (1 Way Contract) $3,500,000 (4)
Zdeno Chara $2,650,000 (2)
Michal Kempny (1 Way Contract) $2,500,000 (2)
Ryan Murray (1 Way Contract) $2,000,000 (1)
Brian Boyle (1 Way Contract) $2,000,000 (2)
Jesse Puljujarvi (1 Way Contract) $1,175,000 (2)
-1 Way Contract Salary Cap : $100,000
Jonathan Aspirot (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Dereck Baribeau (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Jay Beagle (1 Way Contract) $900,000 (4)
Karel Vejmelka (1 Way Contract) $855,000 (6)
Derick Brassard $825,000 (1)
Sven Baertschi (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Gavin Bayreuther (1 Way Contract) $781,000 (2)
-1 Way Contract Salary Cap : $0
Trevor Lewis $750,000 (1)
Total Pro Players25
Salary Commitment
Year 2032 : $92,686,000
Year 2033 : $81,825,000
Year 2034 : $50,600,000
Year 2035 : $28,850,000
Salary Average Commitment
Year 2032 : $46,093,750
Year 2033 : $41,693,750
Year 2034 : $30,318,750
Year 2035 : $12,318,750
Salary Cap with 1 Way Contract
Year 2032 : $88,180,000
Year 2033 : $74,105,000
Year 2034 : $47,355,000
Year 2035 : $25,355,000

Farm Players Salaries

Pheonix Copley $110,000 (2)
Guillaume Brisebois $100,000 (1)
Marcus Vela $100,000 (1)
Anthony Greco $100,000 (1)
Ty Lewis $100,000 (1)
Trevor Carrick $96,800 (1)
Quinton Byfield $92,500 (3)
Sean Day $92,500 (2)
Alan Quine $90,750 (1)
Brad Morrison $89,943 (1)
Ryan Fitzgerald $87,313 (1)
Pierre-Olivier Joseph $86,400 (2)
David Cotton $85,875 (1)
Mason Millman $79,375 (3)
Eetu Makiniemi $79,375 (2)
Alexandre Fortin $77,000 (1)
Luke Martin $77,000 (1)
Matt Filipe $77,000 (1)
Chase De Leo $75,000 (1)
Adam Raska $70,000 (3)
Justin Almeida $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2032 : $1,836,831
Year 2033 : $610,150
Year 2034 : $241,875
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,547,500
Year 2033 : $567,500
Year 2034 : $241,875
Year 2035 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Alpine Center
Level 1: 7000 - $95 - 5,492 - 78.45%
Level 2: 6000 - $65 - 4,610 - 76.83%
Level 3: 2500 - $45 - 1,921 - 76.84%
Level 4: 4500 - $25 - 4,291 - 95.35%
Luxury : 1500 - $175 - 1,167 - 77.81%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $37 - 1,562 - 78.09%
Farm Level 2: 1000 - $20 - 691 - 69.14%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %17,481 - 81.31%
Average Income per Game$1,816,800
Year to Date Revenue$49,053,608
Farm
Home Games Left10
Average Attendance - %2,253 - 75.11%
Average Income per Game$71,618
Year to Date Revenue$2,220,146

Expense

Pro Players Total Salaries$80,965,000
Farm Players Total Salaries$1,574,625
Coaches Total Salaries$12,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,493,549
Farm Year To Date Expenses$5,509,530
Pro Salary Cap To Date$46,232,681
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$25,435,204
Farm Estimated Season Revenue$716,176
Pro Remaining Season Days64
Pro Expenses Per Days$540,155
Pro Estimated Expenses$34,569,920
Farm Remaining Season Days37
Farm Expenses Per Days$56,527
Farm Estimated Expenses$2,091,499
Estimated Season Expenses$36,661,419
Season Salary Cap$77,965,000
Estimate Under Maximum Salary Cap of $88,835,000$10,870,000
Estimate Over Minimum Salary Cap of $60,500,000 $17,465,000
Current Bank Account$49,495,270
Projected Bank Account$38,985,231

Pro Players Salaries

Brent Burns (1 Way Contract) $9,690,000 (1)
Shea Weber (1 Way Contract) $9,000,000 (1)
Vladimir Tarasenko $7,500,000 (3)
Zach Hyman $5,000,000 (5)
Rasmus Andersson (1 Way Contract) $4,550,000 (4)
Mikko Koskinen $4,500,000 (1)
Christian Dvorak (1 Way Contract) $4,450,000 (2)
Erik Johnson (1 Way Contract) $4,350,000 (4)
Rickard Rakell (1 Way Contract) $4,000,000 (4)
Alexandre Carrier (1 Way Contract) $3,900,000 (5)
Kyle Palmieri (1 Way Contract) $3,600,000 (5)
Jake McCabe (1 Way Contract) $2,850,000 (1)
Tucker Poolman $2,500,000 (4)
Nick Holden $2,500,000 (3)
Adin Hill (1 Way Contract) $2,175,000 (2)
Nick Ritchie (1 Way Contract) $1,700,000 (1)
Derek Grant (1 Way Contract) $1,200,000 (4)
Nick Suzuki (1 Way Contract) $1,000,000 (5)
Nolan Patrick (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Vitek Vanecek (1 Way Contract) $1,000,000 (1)
Michael McLeod (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Yakov Trenin (1 Way Contract) $1,000,000 (2)
Libor Hajek (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Erik Gustafsson (1 Way Contract) $800,000 (2)
Tyler Ennis (1 Way Contract) $700,000 (2)
Dylan Strome (1 Way Contract) $0 (0)
Total Pro Players26
Salary Commitment
Year 2032 : $80,965,000
Year 2033 : $58,025,000
Year 2034 : $47,900,000
Year 2035 : $37,900,000
Salary Average Commitment
Year 2032 : $37,691,072
Year 2033 : $22,778,572
Year 2034 : $18,084,822
Year 2035 : $16,834,822
Salary Cap with 1 Way Contract
Year 2032 : $77,965,000
Year 2033 : $49,225,000
Year 2034 : $40,100,000
Year 2035 : $30,100,000

Farm Players Salaries

Kyle Keyser $100,000 (1)
German Rubtsov $100,000 (3)
Gabriel Bourque $100,000 (2)
Cam Lee $100,000 (1)
Brett Lernout (Out of Payroll) $100,000 (2)
Anthony Richard $100,000 (3)
Danick Martel $100,000 (3)
Graham Knott $97,500 (3)
Victor Soderstrom $92,500 (2)
Pavel Gogolev (Out of Payroll) $92,500 (3)
Urho Vaakanainen $92,500 (1)
Martin Kaut $92,500 (2)
Morgan Geekie $92,125 (1)
Tyler Parsons $88,125 (1)
Mattias Samuelsson $88,125 (3)
Alexander Volkov $88,125 (1)
MacKenzie Entwistle $83,750 (2)
Xavier Ouellet $80,000 (1)
Mason Shaw $79,375 (2)
Total Farm Players19
Salary Commitment
Year 2032 : $1,767,125
Year 2033 : $1,136,250
Year 2034 : $580,625
Year 2035 : $0
Salary Average Commitment
Year 2032 : $1,560,000
Year 2033 : $975,625
Year 2034 : $480,000
Year 2035 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe MTS Centre
Level 1: 7000 - $88 - 6,673 - 95.33%
Level 2: 6000 - $50 - 5,797 - 96.62%
Level 3: 2500 - $30 - 2,449 - 97.95%
Level 4: 4500 - $20 - 4,399 - 97.77%
Luxury : 1500 - $150 - 1,410 - 94.02%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,954 - 97.70%
Farm Level 2: 1000 - $10 - 996 - 99.62%
Farm Total Capacity :3000

Income

Home Games Left14
Average Attendance - %20,729 - 96.41%
Average Income per Game$1,862,682
Year to Date Revenue$50,292,420
Farm
Home Games Left10
Average Attendance - %2,950 - 98.34%
Average Income per Game$58,811
Year to Date Revenue$1,823,145

Expense

Pro Players Total Salaries$78,843,333
Farm Players Total Salaries$902,875
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$51,404,807
Farm Year To Date Expenses$3,184,955
Pro Salary Cap To Date$46,099,249
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$26,077,551
Farm Estimated Season Revenue$588,111
Pro Remaining Season Days64
Pro Expenses Per Days$526,977
Pro Estimated Expenses$33,726,528
Farm Remaining Season Days37
Farm Expenses Per Days$29,126
Farm Estimated Expenses$1,077,662
Estimated Season Expenses$34,804,190
Season Salary Cap$75,768,332
Estimate Under Maximum Salary Cap of $88,835,000$13,066,668
Estimate Over Minimum Salary Cap of $60,500,000 $15,268,332
Current Bank Account$16,658,711
Projected Bank Account$8,520,183

Pro Players Salaries

Mike Hoffman (1 Way Contract) $8,000,000 (3)
Patric Hornqvist (1 Way Contract) $6,500,000 (4)
Joe Pavelski (1 Way Contract) $6,500,000 (2)
Calvin de Haan (1 Way Contract) $6,100,000 (4)
Tyler Bozak (1 Way Contract) $5,000,000 (4)
Filip Hronek (1 Way Contract) $4,400,000 (3)
Nick Foligno (1 Way Contract) $4,100,000 (4)
Thomas Greiss (Out of Payroll) $4,000,000 (1)
Paul Stastny (1 Way Contract) $3,750,000 (4)
Brayden McNabb (1 Way Contract) $3,750,000 (4)
Will Butcher $3,733,333 (1)
Mackenzie Blackwood (1 Way Contract) $2,800,000 (1)
Dante Fabbro (1 Way Contract) $2,400,000 (2)
Dillon Dube (1 Way Contract) $2,300,000 (3)
-1 Way Contract Salary Cap : $1,225,000
Kyle Okposo (1 Way Contract) $2,200,000 (4)
Cal Clutterbuck (1 Way Contract) $2,000,000 (2)
Adam Gaudette (1 Way Contract) $1,250,000 (1)
Vladimir Tkachev (1 Way Contract) $1,250,000 (3)
Joonas Korpisalo (1 Way Contract) $1,100,000 (4)
Madison Bowey (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Collin Delia (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Kaapo Kahkonen (1 Way Contract) $1,000,000 (1)
Brett Howden $1,000,000 (1)
Nicolas Roy $1,000,000 (2)
Gustav Lindstrom $985,000 (2)
Lucas Raymond $925,000 (3)
Nate Thompson $800,000 (1)
Total Pro Players27
Salary Commitment
Year 2032 : $78,843,333
Year 2033 : $63,260,000
Year 2034 : $49,375,000
Year 2035 : $32,500,000
Salary Average Commitment
Year 2032 : $38,241,965
Year 2033 : $32,641,965
Year 2034 : $20,985,715
Year 2035 : $9,510,715
Salary Cap with 1 Way Contract
Year 2032 : $75,768,336
Year 2033 : $61,185,000
Year 2034 : $48,300,000
Year 2035 : $32,500,000

Farm Players Salaries

Mitchell Vande Sompel $100,000 (1)
Cam Dineen $100,000 (1)
Rem Pitlick $93,000 (1)
Blade Jenkins $92,500 (3)
Rhett Gardner (Out of Payroll) $92,500 (1)
Mackenzie MacEachern $92,500 (2)
Timothy Liljegren $92,500 (2)
Stefan Noesen $90,000 (1)
Ty Ronning $88,000 (1)
Ethan Keppen $79,375 (2)
Troy Grosenick $75,000 (1)
Total Farm Players11
Salary Commitment
Year 2032 : $995,375
Year 2033 : $356,875
Year 2034 : $92,500
Year 2035 : $0
Salary Average Commitment
Year 2032 : $836,875
Year 2033 : $338,750
Year 2034 : $92,500
Year 2035 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $88,835,000
Available Cap Space

Over Minimum of
$60,500,000

Farm Salary Cap

Under Maximum of
$10,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $146,428,817 $82,775,415 $6,059,585 $22,275,415 $1,426,828 $8,573,172 251641
Arizona Coyotes $94,927,295 $86,253,336 $2,581,664 $25,753,336 $1,474,950 $8,525,050 301747
Boston Bruins $96,081,425 $86,243,000 $2,592,000 $25,743,000 $1,693,750 $8,306,250 232548
Buffalo Sabres $47,302,442 $87,143,640 $1,691,360 $26,643,640 $2,122,997 $7,877,003 252348
Calgary Flames $102,906,325 $79,644,414 $9,190,586 $19,144,414 $1,479,667 $8,520,333 291847
Carolina Hurricanes $110,434,279 $75,175,000 $13,660,000 $14,675,000 $1,668,870 $8,331,130 272047
Chicago Blackhawks $65,991,689 $75,951,250 $12,883,750 $15,451,250 $2,572,863 $7,427,137 242246
Colorado Avalanche $146,503,474 $85,661,700 $3,173,300 $25,161,700 $1,877,400 $8,122,600 212142
Columbus Blue Jackets $85,749,416 $77,215,000 $11,620,000 $16,715,000 $2,018,300 $7,981,700 232346
Dallas Stars $128,672,307 $65,900,000 $22,935,000 $5,400,000 $1,977,500 $8,022,500 222446
Detroit Red Wings $143,051,659 $65,566,668 $23,268,332 $5,066,668 $1,586,425 $8,413,575 281947
Edmonton Oilers $182,753,993 $83,379,550 $5,455,450 $22,879,550 $1,687,688 $8,312,312 241943
Florida Panthers $65,099,511 $79,127,942 $9,707,058 $18,627,942 $1,105,375 $8,894,625 291443
Los Angeles Kings $41,066,999 $81,425,000 $7,410,000 $20,925,000 $1,641,984 $8,358,016 231841
Minnesota Wild $49,270,941 $63,070,000 $25,765,000 $2,570,000 $1,556,143 $8,443,857 281846
Montreal Canadiens $102,331,454 $82,061,250 $6,773,750 $21,561,250 $2,832,500 $7,167,500 232043
Nashville Predators $48,643,359 $84,936,000 $3,899,000 $24,436,000 $1,679,375 $8,320,625 262248
New Jersey Devils $133,012,494 $74,584,656 $14,250,344 $14,084,656 $1,596,708 $8,403,292 272047
New York Islanders $131,950,479 $79,844,000 $8,991,000 $19,344,000 $832,183 $9,167,817 231235
New York Rangers $163,191,675 $84,090,000 $4,745,000 $23,590,000 $1,810,542 $8,189,458 252247
Ottawa Senators $96,389,210 $76,325,000 $12,510,000 $15,825,000 $1,681,125 $8,318,875 232245
Philadelphia Flyers $72,729,393 $70,500,000 $18,335,000 $10,000,000 $1,633,492 $8,366,508 292049
Pittsburgh Penguins $168,600,112 $84,301,248 $4,533,752 $23,801,248 $1,690,625 $8,309,375 252247
San Jose Sharks $63,226,206 $70,363,250 $18,471,750 $9,863,250 $2,356,375 $7,643,625 222446
St. Louis Blues $148,732,177 $83,167,857 $5,667,143 $22,667,857 $1,653,462 $8,346,538 212142
Tampa Bay Lightning $171,468,342 $63,189,500 $25,645,500 $2,689,500 $1,307,744 $8,692,256 341650
Toronto Maple Leafs $54,838,776 $81,220,000 $7,615,000 $20,720,000 $2,083,207 $7,916,793 262147
Vancouver Canucks $31,188,784 $88,180,000 $655,000 $27,680,000 $1,836,830 $8,163,170 252146
Washington Capitals $49,495,270 $77,965,000 $10,870,000 $17,465,000 $1,574,625 $8,425,375 261945
Winnipeg Jets $16,658,711 $75,768,332 $13,066,668 $15,268,332 $902,875 $9,097,125 271138