Team FinanceLast Update - August 18, 2026 at 19:53
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 - 5,482 - 78.32%
Level 2: 6000 - $60 - 5,787 - 96.45%
Level 3: 2500 - $35 - 2,452 - 98.08%
Level 4: 4500 - $25 - 4,428 - 98.40%
Luxury : 1500 - $200 - 1,022 - 68.15%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,916 - 95.81%
Farm Level 2: 1000 - $15 - 956 - 95.56%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19,172 - 89.17%
Average Income per Game$1,931,680
Year to Date Revenue$19,316,800
Farm
Home Games Left33
Average Attendance - %2,872 - 95.73%
Average Income per Game$81,401
Year to Date Revenue$732,610

Expense

Pro Players Total Salaries$89,480,000
Farm Players Total Salaries$1,814,550
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,859,839
Farm Year To Date Expenses$747,990
Pro Salary Cap To Date$22,890,260
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,813,760
Farm Estimated Season Revenue$2,686,237
Pro Remaining Season Days84
Pro Expenses Per Days$813,982
Pro Estimated Expenses$68,374,488
Farm Remaining Season Days95
Farm Expenses Per Days$26,730
Farm Estimated Expenses$2,539,350
Estimated Season Expenses$70,913,838
Season Salary Cap$88,555,000
Estimate Under Maximum Salary Cap of $114,261,000$25,706,000
Estimate Over Minimum Salary Cap of $76,900,000 $11,655,000
Current Bank Account$243,370,003
Projected Bank Account$236,956,162

Pro Players Salaries

Linus Ullmark (1 Way Contract) $8,250,000 (4)
Victor Hedman (1 Way Contract) $8,000,000 (4)
Shea Theodore (1 Way Contract) $7,425,000 (5)
Viktor Arvidsson (1 Way Contract) $6,830,000 (2)
Connor Murphy (1 Way Contract) $6,020,000 (2)
Marcus Pettersson (1 Way Contract) $5,500,000 (5)
Frederick Gaudreau (1 Way Contract) $5,100,000 (2)
Ryan Strome (1 Way Contract) $5,000,000 (1)
Pavel Zacha (1 Way Contract) $4,750,000 (4)
Mikael Backlund (1 Way Contract) $4,500,000 (1)
Ryan Graves (1 Way Contract) $4,500,000 (2)
Lawson Crouse (1 Way Contract) $4,300,000 (1)
Filip Gustavsson (1 Way Contract) $3,750,000 (1)
Anthony Duclair (1 Way Contract) $3,500,000 (3)
Adam Henrique $3,000,000 (2)
Ryan McLeod (1 Way Contract) $2,100,000 (1)
Dominik Shine $1,000,000 (4)
Cameron Johnson (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Noah Ostlund $925,000 (2)
Christian Wolanin (1 Way Contract) $900,000 (2)
Nick Lardis $865,000 (5)
John Leonard $852,500 (1)
Jonny Brodzinski (1 Way Contract) $787,500 (1)
Jacob MacDonald (1 Way Contract) $700,000 (1)
Total Pro Players24
Salary Commitment
Year 2038 : $89,480,000
Year 2039 : $67,490,000
Year 2040 : $39,290,000
Year 2041 : $35,790,000
Salary Average Commitment
Year 2038 : $34,980,417
Year 2039 : $28,974,167
Year 2040 : $6,112,500
Year 2041 : $5,412,500
Salary Cap with 1 Way Contract
Year 2038 : $88,555,000
Year 2039 : $66,565,000
Year 2040 : $39,290,000
Year 2041 : $35,790,000

Farm Players Salaries

Tyler Inamoto $110,000 (2)
Matthew Highmore $100,000 (4)
Xavier Bourgault $92,500 (4)
Aku Raty $90,750 (1)
Zac Funk $90,500 (4)
Samuel Honzek $88,667 (2)
Colby Barlow $88,667 (5)
Hunter Haight $88,125 (2)
Calle Clang $87,800 (1)
Viktor Neuchev $87,000 (2)
Gabriel Szturc $87,000 (4)
Alex Jefferies $86,750 (3)
Kyle Masters $86,500 (2)
Brennan Othmann $86,333 (2)
Kaleb Lawrence $85,250 (1)
Hiroki Gojsic $83,750 (2)
Roman Schmidt $80,583 (5)
Isaiah George $79,375 (2)
Mike Callahan $75,000 (2)
Cameron Morrison $70,000 (1)
Owen Lindmark $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2038 : $1,814,550
Year 2039 : $1,410,750
Year 2040 : $626,000
Year 2041 : $539,250
Salary Average Commitment
Year 2038 : $1,649,416
Year 2039 : $1,270,416
Year 2040 : $556,250
Year 2041 : $486,250

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - $150 - 3,542 - 50.60%
Level 2: 6000 - $110 - 2,802 - 46.70%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,034 - 68.95%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,075 - 53.75%
Farm Level 2: 1000 - $30 - 461 - 46.12%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %10,178 - 47.34%
Average Income per Game$1,949,366
Year to Date Revenue$21,443,023
Farm
Home Games Left33
Average Attendance - %1,536 - 51.21%
Average Income per Game$67,587
Year to Date Revenue$608,280

Expense

Pro Players Total Salaries$105,514,280
Farm Players Total Salaries$1,873,375
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,727,561
Farm Year To Date Expenses$667,528
Pro Salary Cap To Date$26,693,049
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,430,338
Farm Estimated Season Revenue$2,230,360
Pro Remaining Season Days84
Pro Expenses Per Days$951,454
Pro Estimated Expenses$79,922,136
Farm Remaining Season Days95
Farm Expenses Per Days$23,172
Farm Estimated Expenses$2,201,340
Estimated Season Expenses$82,123,476
Season Salary Cap$103,364,280
Estimate Under Maximum Salary Cap of $114,261,000$10,896,720
Estimate Over Minimum Salary Cap of $76,900,000 $26,464,280
Current Bank Account$312,153,223
Projected Bank Account$292,690,445

Pro Players Salaries

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

Farm Players Salaries

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

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 6,453 - 92.18%
Level 2: 6000 - $55 - 5,790 - 96.50%
Level 3: 2500 - $36 - 2,357 - 94.27%
Level 4: 4500 - $21 - 4,407 - 97.94%
Luxury : 1500 - $150 - 1,400 - 93.33%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,914 - 95.71%
Farm Level 2: 1000 - $15 - 967 - 96.68%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20,407 - 94.92%
Average Income per Game$1,917,013
Year to Date Revenue$21,087,145
Farm
Home Games Left32
Average Attendance - %2,881 - 96.03%
Average Income per Game$81,496
Year to Date Revenue$814,955

Expense

Pro Players Total Salaries$116,006,607
Farm Players Total Salaries$1,355,850
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$30,518,006
Farm Year To Date Expenses$1,246,979
Pro Salary Cap To Date$27,173,342
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,427,409
Farm Estimated Season Revenue$2,607,856
Pro Remaining Season Days84
Pro Expenses Per Days$1,079,704
Pro Estimated Expenses$90,695,136
Farm Remaining Season Days95
Farm Expenses Per Days$43,192
Farm Estimated Expenses$4,103,240
Estimated Season Expenses$94,798,376
Season Salary Cap$109,174,104
Estimate Under Maximum Salary Cap of $114,261,000$5,086,896
Estimate Over Minimum Salary Cap of $76,900,000 $32,274,104
Current Bank Account$68,355,476
Projected Bank Account$35,592,365

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (5)
Charlie McAvoy (1 Way Contract) $9,500,000 (5)
Nikolaj Ehlers (1 Way Contract) $8,500,000 (5)
Roope Hintz (1 Way Contract) $8,450,000 (3)
Pavel Buchnevich (1 Way Contract) $8,000,000 (4)
Sam Bennett (1 Way Contract) $8,000,000 (5)
Tage Thompson (1 Way Contract) $7,142,857 (2)
Mattias Ekholm (1 Way Contract) $6,500,000 (1)
Travis Sanheim $6,250,000 (3)
Logan Thompson (1 Way Contract) $5,850,000 (5)
Vincent Trocheck (1 Way Contract) $5,625,000 (3)
Elvis Merzlikins (1 Way Contract) $5,400,000 (3)
Rasmus Ristolainen (1 Way Contract) $5,100,000 (1)
Haydn Fleury (1 Way Contract) $4,000,000 (3)
Drew O'Connor (1 Way Contract) $2,500,000 (3)
Zach Aston-Reese (1 Way Contract) $2,000,000 (3)
Kevin Stenlund (1 Way Contract) $2,000,000 (1)
Tye Kartye (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $100,000
Matt Grzelcyk (1 Way Contract) $1,000,000 (1)
Jon Merrill (1 Way Contract) $1,000,000 (3)
Vinnie Hinostroza (1 Way Contract) $950,000 (2)
Nick DeSimone (1 Way Contract) $925,000 (3)
Brian Pinho (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Fraser Minten $881,250 (2)
Tomas Suchanek (1 Way Contract) $870,000 (3)
-1 Way Contract Salary Cap : $0
Adam Ginning (1 Way Contract) $787,500 (1)
-1 Way Contract Salary Cap : $0
Connor Mackey (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jonathan Gruden (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Vladislav Kolyachonok (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Tyson Kozak (1 Way Contract) $775,000 (5)
-1 Way Contract Salary Cap : $0
Total Pro Players30
Salary Commitment
Year 2038 : $116,006,607
Year 2039 : $98,294,107
Year 2040 : $89,320,000
Year 2041 : $50,125,000
Salary Average Commitment
Year 2038 : $42,453,464
Year 2039 : $32,143,642
Year 2040 : $29,387,392
Year 2041 : $14,532,927
Salary Cap with 1 Way Contract
Year 2038 : $109,174,104
Year 2039 : $94,574,104
Year 2040 : $85,600,000
Year 2041 : $49,350,000

Farm Players Salaries

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

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Saddledome
Level 1: 7000 - $80 - 6,785 - 96.93%
Level 2: 6000 - $55 - 5,747 - 95.78%
Level 3: 2500 - $35 - 2,389 - 95.56%
Level 4: 4500 - $20 - 4,366 - 97.03%
Luxury : 1500 - $130 - 1,467 - 97.77%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,349 - 67.43%
Farm Level 2: 1000 - $20 - 674 - 67.39%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,753 - 96.53%
Average Income per Game$1,818,450
Year to Date Revenue$18,184,502
Farm
Home Games Left33
Average Attendance - %2,023 - 67.42%
Average Income per Game$67,424
Year to Date Revenue$606,820

Expense

Pro Players Total Salaries$101,975,833
Farm Players Total Salaries$1,143,583
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,657,292
Farm Year To Date Expenses$401,148
Pro Salary Cap To Date$25,458,196
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,190,406
Farm Estimated Season Revenue$2,225,007
Pro Remaining Season Days84
Pro Expenses Per Days$955,538
Pro Estimated Expenses$80,265,192
Farm Remaining Season Days95
Farm Expenses Per Days$13,255
Farm Estimated Expenses$1,259,225
Estimated Season Expenses$81,524,417
Season Salary Cap$99,425,832
Estimate Under Maximum Salary Cap of $114,261,000$14,835,168
Estimate Over Minimum Salary Cap of $76,900,000 $22,525,832
Current Bank Account$148,989,254
Projected Bank Account$127,880,250

Pro Players Salaries

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

Farm Players Salaries

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

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $81 - 6,627 - 94.67%
Level 2: 6000 - $60 - 5,710 - 95.17%
Level 3: 2500 - $42 - 2,337 - 93.47%
Level 4: 4500 - $23 - 4,363 - 96.95%
Luxury : 1500 - $146 - 1,467 - 97.78%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $29 - 1,889 - 94.45%
Farm Level 2: 1000 - $17 - 961 - 96.07%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20,504 - 95.37%
Average Income per Game$1,925,154
Year to Date Revenue$21,176,690
Farm
Home Games Left33
Average Attendance - %2,850 - 94.99%
Average Income per Game$71,112
Year to Date Revenue$640,011

Expense

Pro Players Total Salaries$87,217,667
Farm Players Total Salaries$1,377,925
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,749,379
Farm Year To Date Expenses$387,120
Pro Salary Cap To Date$24,369,962
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,679,763
Farm Estimated Season Revenue$2,346,707
Pro Remaining Season Days84
Pro Expenses Per Days$811,661
Pro Estimated Expenses$68,179,524
Farm Remaining Season Days95
Farm Expenses Per Days$13,128
Farm Estimated Expenses$1,247,160
Estimated Season Expenses$69,426,684
Season Salary Cap$86,342,664
Estimate Under Maximum Salary Cap of $114,261,000$27,918,336
Estimate Over Minimum Salary Cap of $76,900,000 $9,442,664
Current Bank Account$203,915,773
Projected Bank Account$196,515,559

Pro Players Salaries

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

Farm Players Salaries

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

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 5,141 - 73.44%
Level 2: 6000 - $60 - 5,623 - 93.71%
Level 3: 2500 - $43 - 2,329 - 93.17%
Level 4: 4500 - $23 - 4,387 - 97.49%
Luxury : 1500 - $160 - 1,412 - 94.12%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,907 - 95.37%
Farm Level 2: 1000 - $15 - 969 - 96.90%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18,891 - 87.87%
Average Income per Game$1,904,788
Year to Date Revenue$20,952,664
Farm
Home Games Left34
Average Attendance - %2,876 - 95.88%
Average Income per Game$77,478
Year to Date Revenue$619,827

Expense

Pro Players Total Salaries$78,926,500
Farm Players Total Salaries$2,171,492
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,316,280
Farm Year To Date Expenses$535,332
Pro Salary Cap To Date$20,718,932
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,048,417
Farm Estimated Season Revenue$2,634,265
Pro Remaining Season Days84
Pro Expenses Per Days$751,562
Pro Estimated Expenses$63,131,208
Farm Remaining Season Days95
Farm Expenses Per Days$21,544
Farm Estimated Expenses$2,046,680
Estimated Season Expenses$65,177,888
Season Salary Cap$78,926,500
Estimate Under Maximum Salary Cap of $114,261,000$35,334,500
Estimate Over Minimum Salary Cap of $76,900,000 $2,026,500
Current Bank Account$101,761,933
Projected Bank Account$98,266,727

Pro Players Salaries

David Perron (1 Way Contract) $6,500,000 (3)
Damon Severson (1 Way Contract) $6,500,000 (2)
Olli Maatta (1 Way Contract) $6,500,000 (3)
Rasmus Sandin (1 Way Contract) $4,600,000 (3)
Cam Talbot (1 Way Contract) $4,500,000 (3)
Fabian Zetterlund (1 Way Contract) $4,275,000 (1)
Joonas Korpisalo (1 Way Contract) $4,000,000 (3)
Pierre Engvall (1 Way Contract) $4,000,000 (2)
Miles Wood (1 Way Contract) $4,000,000 (3)
Connor Clifton $3,950,000 (3)
Max Domi (1 Way Contract) $3,750,000 (2)
Matias Maccelli (1 Way Contract) $3,425,000 (2)
Kevin Lankinen (1 Way Contract) $3,000,000 (2)
Tanner Jeannot (1 Way Contract) $2,665,000 (1)
Tyler Motte (1 Way Contract) $2,000,000 (2)
Derek Forbort (1 Way Contract) $2,000,000 (1)
Oliver Wahlstrom $1,900,000 (1)
Beck Malenstyn (1 Way Contract) $1,350,000 (1)
Justin Barron (1 Way Contract) $1,250,000 (3)
Jonathan Aspirot $1,000,000 (1)
Samuel Blais $1,000,000 (4)
Josh Mahura $1,000,000 (1)
Seth Griffith (1 Way Contract) $950,000 (2)
Cole Koepke $852,500 (1)
Spencer Stastney $825,000 (3)
Cale Fleury (1 Way Contract) $800,000 (2)
Erik Portillo $784,000 (3)
Ethen Frank $775,000 (1)
Tyson Jost (1 Way Contract) $775,000 (1)
Total Pro Players29
Salary Commitment
Year 2038 : $78,926,500
Year 2039 : $62,334,000
Year 2040 : $37,909,000
Year 2041 : $1,000,000
Salary Average Commitment
Year 2038 : $53,210,250
Year 2039 : $45,935,250
Year 2040 : $30,575,000
Year 2041 : $1,000,000
Salary Cap with 1 Way Contract
Year 2038 : $78,926,500
Year 2039 : $62,334,000
Year 2040 : $37,909,000
Year 2041 : $1,000,000

Farm Players Salaries

Ethan Bear $200,000 (1)
Keaton Middleton $100,000 (1)
Daniil But $92,500 (2)
Aidan McDonough $92,500 (1)
Lenni Hameenaho $88,125 (2)
Chase Bradley $87,500 (2)
Trevor Kuntar $87,000 (3)
Cross Hanas $86,000 (2)
Hunter Skinner $85,250 (1)
Ryan McGregor $85,250 (1)
Jacob Paquette $84,700 (1)
Ondrej Becher $83,750 (1)
Keith Petruzzelli $82,000 (1)
Sawyer Mynio $80,667 (3)
Ben Gleason $80,000 (1)
Mason Beaupit $79,375 (1)
Luca Pinelli $79,375 (2)
Michael Milne $77,500 (2)
Noah Philp $77,500 (1)
Skyler Brind'Amour $77,500 (2)
Jack Studnicka $77,500 (2)
Jake Livingstone $77,500 (1)
Quinn Olson $70,000 (2)
Roddy Ross $70,000 (1)
Ethan Haider $70,000 (1)
Total Farm Players25
Salary Commitment
Year 2038 : $2,171,492
Year 2039 : $903,667
Year 2040 : $167,667
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,925,625
Year 2039 : $876,875
Year 2040 : $153,750
Year 2041 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7000 - $100 - 5,429 - 77.56%
Level 2: 6000 - $60 - 5,825 - 97.08%
Level 3: 2500 - $35 - 2,444 - 97.77%
Level 4: 4500 - $20 - 4,479 - 99.53%
Luxury : 1500 - $200 - 1,023 - 68.21%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,870 - 93.52%
Farm Level 2: 1000 - $15 - 942 - 94.24%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %19,200 - 89.30%
Average Income per Game$1,895,508
Year to Date Revenue$20,850,591
Farm
Home Games Left34
Average Attendance - %2,813 - 93.76%
Average Income per Game$79,599
Year to Date Revenue$636,790

Expense

Pro Players Total Salaries$109,900,000
Farm Players Total Salaries$1,767,377
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,246,970
Farm Year To Date Expenses$898,651
Pro Salary Cap To Date$26,707,139
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,760,756
Farm Estimated Season Revenue$2,706,358
Pro Remaining Season Days84
Pro Expenses Per Days$1,025,664
Pro Estimated Expenses$86,155,776
Farm Remaining Season Days95
Farm Expenses Per Days$30,382
Farm Estimated Expenses$2,886,290
Estimated Season Expenses$89,042,066
Season Salary Cap$109,900,000
Estimate Under Maximum Salary Cap of $114,261,000$4,361,000
Estimate Over Minimum Salary Cap of $76,900,000 $33,000,000
Current Bank Account$229,238,342
Projected Bank Account$201,663,390

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,250,000 (2)
Cale Makar (1 Way Contract) $9,000,000 (1)
Timo Meier (1 Way Contract) $8,800,000 (2)
Jake Oettinger (1 Way Contract) $8,250,000 (1)
Jacob Trouba (1 Way Contract) $8,000,000 (4)
Brock Boeser (1 Way Contract) $7,250,000 (5)
Brady Skjei (1 Way Contract) $7,000,000 (3)
Brandon Hagel (1 Way Contract) $6,500,000 (1)
Hampus Lindholm (1 Way Contract) $6,500,000 (1)
Nick Schmaltz (1 Way Contract) $5,850,000 (2)
Ryan Hartman (1 Way Contract) $5,000,000 (5)
William Borgen (1 Way Contract) $4,100,000 (4)
Boone Jenner (1 Way Contract) $3,750,000 (1)
Ilya Lyubushkin (1 Way Contract) $3,500,000 (3)
Ridly Greig $3,250,000 (3)
Luke Evangelista $3,000,000 (1)
Eetu Luostarinen (1 Way Contract) $3,000,000 (3)
Jack McBain (1 Way Contract) $1,600,000 (6)
Simon Benoit $1,350,000 (1)
Daniil Tarasov $1,050,000 (1)
Juuso Parssinen (1 Way Contract) $975,000 (1)
Zachary L'Heureux $925,000 (2)
Total Pro Players22
Salary Commitment
Year 2038 : $109,900,000
Year 2039 : $72,175,000
Year 2040 : $45,350,000
Year 2041 : $28,600,000
Salary Average Commitment
Year 2038 : $37,342,858
Year 2039 : $30,475,000
Year 2040 : $27,225,000
Year 2041 : $15,325,000
Salary Cap with 1 Way Contract
Year 2038 : $109,900,000
Year 2039 : $69,525,000
Year 2040 : $42,700,000
Year 2041 : $25,950,000

Farm Players Salaries

Philip Tomasino $175,000 (1)
Quentin Musty $92,500 (3)
Jack Peart $92,500 (1)
Emil Andrae $90,333 (1)
Aleksi Heimosalmi $88,125 (2)
Ville Koivunen $88,125 (2)
Oscar Fisker Molgaard $88,125 (3)
Jacob Perreault $86,336 (1)
Carson Lambos $86,333 (1)
Matthew Villalta $83,750 (1)
Hunter Brzustewicz $83,750 (3)
Ayrton Martino $83,750 (2)
Aleksanteri Kaskimaki $83,750 (1)
Sasha Pastujov $82,500 (1)
Jack Rathbone $80,000 (1)
Hunter McKown $80,000 (1)
Thomas Bordeleau $77,500 (1)
Jason Polin $77,500 (1)
Marc McLaughlin $77,500 (1)
Parker Gahagen (Out of Payroll) $75,000 (1)
Ryan Fanti $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2038 : $1,842,377
Year 2039 : $524,375
Year 2040 : $264,375
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,714,084
Year 2039 : $514,709
Year 2040 : $272,834
Year 2041 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - $94 - 6,588 - 94.11%
Level 2: 6000 - $63 - 5,737 - 95.62%
Level 3: 2500 - $42 - 2,362 - 94.49%
Level 4: 4500 - $30 - 3,924 - 87.20%
Luxury : 1500 - $169 - 1,437 - 95.77%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $34 - 1,904 - 95.19%
Farm Level 2: 1000 - $15 - 956 - 95.64%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20,048 - 93.25%
Average Income per Game$2,145,657
Year to Date Revenue$23,602,226
Farm
Home Games Left33
Average Attendance - %2,860 - 95.34%
Average Income per Game$79,079
Year to Date Revenue$711,710

Expense

Pro Players Total Salaries$87,945,189
Farm Players Total Salaries$1,414,450
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,979,737
Farm Year To Date Expenses$451,653
Pro Salary Cap To Date$21,929,512
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,515,364
Farm Estimated Season Revenue$2,609,603
Pro Remaining Season Days84
Pro Expenses Per Days$787,126
Pro Estimated Expenses$66,118,584
Farm Remaining Season Days95
Farm Expenses Per Days$15,439
Farm Estimated Expenses$1,466,705
Estimated Season Expenses$67,585,289
Season Salary Cap$84,095,192
Estimate Under Maximum Salary Cap of $114,261,000$30,165,808
Estimate Over Minimum Salary Cap of $76,900,000 $7,195,192
Current Bank Account$151,145,878
Projected Bank Account$152,685,556

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,500,000 (5)
Roman Josi (1 Way Contract) $9,059,000 (4)
Moritz Seider (1 Way Contract) $8,550,000 (3)
Tim Stutzle (1 Way Contract) $8,350,000 (2)
Sean Durzi (1 Way Contract) $6,000,000 (2)
Jake DeBrusk (1 Way Contract) $5,500,000 (4)
Frank Vatrano (1 Way Contract) $4,571,189 (3)
Artturi Lehkonen (1 Way Contract) $4,500,000 (1)
Phillip Danault (1 Way Contract) $4,250,000 (2)
Jake Neighbours (1 Way Contract) $3,750,000 (2)
-1 Way Contract Salary Cap : $2,600,000
Warren Foegele (1 Way Contract) $3,500,000 (2)
Anthony Beauvillier (1 Way Contract) $2,750,000 (2)
Alex Lyon (1 Way Contract) $2,250,000 (1)
Jacob Bryson $1,850,000 (1)
Matthew Benning $1,250,000 (1)
Jaycob Megna (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Calvin Pickard (1 Way Contract) $1,000,000 (1)
Louis Belpedio $1,000,000 (4)
Brendan Gaunce $1,000,000 (4)
Tanner Pearson (1 Way Contract) $1,000,000 (1)
Wyatt Kaiser (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Cal Petersen (1 Way Contract) $900,000 (5)
David Gustafsson (1 Way Contract) $890,000 (2)
Justin Bailey (1 Way Contract) $800,000 (2)
Filip Hallander (1 Way Contract) $775,000 (3)
Shane Bowers (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Lane Pederson (1 Way Contract) $775,000 (1)
Justin Kirkland $775,000 (2)
Dakota Mermis $700,000 (4)
Total Pro Players29
Salary Commitment
Year 2038 : $87,945,189
Year 2039 : $74,395,189
Year 2040 : $42,555,189
Year 2041 : $28,659,000
Salary Average Commitment
Year 2038 : $26,856,250
Year 2039 : $18,500,000
Year 2040 : $9,025,000
Year 2041 : $6,925,000
Salary Cap with 1 Way Contract
Year 2038 : $84,095,192
Year 2039 : $71,470,184
Year 2040 : $41,555,188
Year 2041 : $27,659,000

Farm Players Salaries

Roland McKeown $100,000 (3)
Joe Hicketts $100,000 (4)
Hunter Shepard (Out of Payroll) $90,000 (5)
Matthew Stienburg $90,000 (1)
Anthony Angello $90,000 (2)
Julian Lutz $88,125 (1)
Kale Clague $85,250 (1)
Ethan Keppen $84,700 (1)
Gabriel D'Aigle $83,750 (3)
Evan Vierling $82,500 (2)
Ryan Jones $80,000 (3)
Adam Erne $80,000 (3)
Brody Lamb (Out of Payroll) $79,375 (2)
Chase Lang $77,500 (2)
Kole Lind $77,500 (1)
Aaron Luchuk $77,500 (2)
Jack Gorniak $77,000 (1)
Ashton Cumby $70,625 (3)
Isak Posch $70,000 (3)
Total Farm Players19
Salary Commitment
Year 2038 : $1,583,825
Year 2039 : $1,106,250
Year 2040 : $699,375
Year 2041 : $190,000
Salary Average Commitment
Year 2038 : $1,526,875
Year 2039 : $1,056,875
Year 2040 : $674,375
Year 2041 : $190,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 7000 - $100 - 5,157 - 73.68%
Level 2: 6000 - $60 - 5,682 - 94.71%
Level 3: 2500 - $45 - 2,409 - 96.36%
Level 4: 4500 - $35 - 3,121 - 69.36%
Luxury : 1500 - $180 - 1,108 - 73.85%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,389 - 69.45%
Farm Level 2: 1000 - $20 - 680 - 67.98%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %17,478 - 81.29%
Average Income per Game$1,897,853
Year to Date Revenue$18,978,532
Farm
Home Games Left32
Average Attendance - %2,069 - 68.96%
Average Income per Game$69,156
Year to Date Revenue$691,560

Expense

Pro Players Total Salaries$81,336,143
Farm Players Total Salaries$1,497,359
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,558,297
Farm Year To Date Expenses$514,940
Pro Salary Cap To Date$21,570,509
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,731,302
Farm Estimated Season Revenue$2,212,992
Pro Remaining Season Days84
Pro Expenses Per Days$772,886
Pro Estimated Expenses$64,922,424
Farm Remaining Season Days95
Farm Expenses Per Days$16,108
Farm Estimated Expenses$1,530,260
Estimated Season Expenses$66,452,684
Season Salary Cap$78,162,896
Estimate Under Maximum Salary Cap of $114,261,000$36,098,104
Estimate Over Minimum Salary Cap of $76,900,000 $1,262,896
Current Bank Account$70,675,717
Projected Bank Account$67,167,327

Pro Players Salaries

Evan Bouchard (1 Way Contract) $10,000,000 (5)
Tyler Seguin (1 Way Contract) $9,850,000 (3)
Nikita Kucherov (1 Way Contract) $9,500,000 (2)
Anthony Cirelli (1 Way Contract) $6,250,000 (3)
Jonas Brodin (1 Way Contract) $5,000,000 (5)
Michael Anderson (1 Way Contract) $4,125,000 (2)
Alex Laferriere (1 Way Contract) $4,100,000 (4)
Nick Leddy (1 Way Contract) $4,000,000 (1)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (2)
Connor Brown (1 Way Contract) $3,000,000 (5)
Colton Sissons $2,857,143 (1)
Nick Perbix (1 Way Contract) $2,750,000 (3)
Charlie Lindgren (1 Way Contract) $1,750,000 (3)
Sean Kuraly (1 Way Contract) $1,667,000 (3)
Nathan Bastian (1 Way Contract) $1,350,000 (1)
Victor Olofsson (1 Way Contract) $1,250,000 (3)
Maxim Shabanov (1 Way Contract) $975,000 (1)
Marc Gatcomb (1 Way Contract) $900,000 (5)
Ryan Tverberg (1 Way Contract) $852,000 (3)
-1 Way Contract Salary Cap : $0
Arturs Silovs (1 Way Contract) $850,000 (3)
Logan Stankoven (1 Way Contract) $815,000 (6)
-1 Way Contract Salary Cap : $0
Pheonix Copley (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Jackson Blake (1 Way Contract) $793,750 (6)
Scott Perunovich (1 Way Contract) $775,000 (3)
Patrick Brown $775,000 (2)
Paul Cotter $775,000 (2)
Zachary Metsa $770,000 (1)
Jared Wright (1 Way Contract) $706,250 (3)
-1 Way Contract Salary Cap : $0
Sheldon Dries $700,000 (1)
Nikita Prishchepov (Out of Payroll) $700,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players30
Salary Commitment
Year 2038 : $82,036,143
Year 2039 : $82,433,169
Year 2040 : $63,858,169
Year 2041 : $34,092,002
Salary Average Commitment
Year 2038 : $40,486,941
Year 2039 : $32,853,608
Year 2040 : $29,048,250
Year 2041 : $9,618,750
Salary Cap with 1 Way Contract
Year 2038 : $78,162,896
Year 2039 : $67,510,752
Year 2040 : $48,935,752
Year 2041 : $23,793,750

Farm Players Salaries

Axel Sandin-Pellikka $92,500 (2)
Zeev Buium $92,500 (2)
Lukas Dragicevic $89,167 (4)
Anton Wahlberg $88,125 (2)
Owen Beck $88,125 (2)
Lukas Fischer $88,125 (2)
Jack Hughes $88,125 (2)
Victor Mancini $87,000 (2)
Nikita Novikov $86,750 (2)
Tristan Bertucci $84,667 (4)
Lucas Ciona $83,000 (2)
Henrik Tikkanen $82,400 (3)
Vilmer Alriksson $79,375 (2)
Tyson Jugnauth $79,375 (2)
Jakov Novak $77,500 (2)
Lucas Mercuri $70,625 (2)
Trevor Janicke $70,000 (2)
Matthew Thiessen $70,000 (2)
Total Farm Players18
Salary Commitment
Year 2038 : $1,497,359
Year 2039 : $1,504,334
Year 2040 : $258,834
Year 2041 : $173,834
Salary Average Commitment
Year 2038 : $1,433,000
Year 2039 : $1,433,000
Year 2040 : $258,625
Year 2041 : $176,250

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $70 - 6,910 - 98.71%
Level 2: 6000 - $55 - 5,902 - 98.37%
Level 3: 2500 - $40 - 2,447 - 97.88%
Level 4: 4500 - $25 - 4,386 - 97.47%
Luxury : 1500 - $150 - 1,459 - 97.26%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,976 - 98.82%
Farm Level 2: 1000 - $20 - 692 - 69.18%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %21,104 - 98.16%
Average Income per Game$1,839,645
Year to Date Revenue$20,236,091
Farm
Home Games Left33
Average Attendance - %2,668 - 88.94%
Average Income per Game$63,244
Year to Date Revenue$569,195

Expense

Pro Players Total Salaries$91,910,000
Farm Players Total Salaries$1,549,025
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,148,364
Farm Year To Date Expenses$870,827
Pro Salary Cap To Date$25,652,964
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,028,984
Farm Estimated Season Revenue$2,087,048
Pro Remaining Season Days84
Pro Expenses Per Days$866,460
Pro Estimated Expenses$72,782,640
Farm Remaining Season Days95
Farm Expenses Per Days$28,621
Farm Estimated Expenses$2,718,995
Estimated Season Expenses$75,501,635
Season Salary Cap$89,290,000
Estimate Under Maximum Salary Cap of $114,261,000$24,971,000
Estimate Over Minimum Salary Cap of $76,900,000 $12,390,000
Current Bank Account$122,462,694
Projected Bank Account$106,077,091

Pro Players Salaries

Bo Horvat (1 Way Contract) $8,500,000 (3)
Brent Burns (1 Way Contract) $8,500,000 (2)
Jack Hughes (Out of Payroll) $8,000,000 (3)
Thomas Chabot (Out of Payroll) $8,000,000 (5)
K'Andre Miller (1 Way Contract) $7,500,000 (5)
Dylan Cozens (1 Way Contract) $7,100,000 (3)
Mason McTavish (1 Way Contract) $7,000,000 (5)
Gabriel Landeskog (1 Way Contract) $7,000,000 (4)
Bowen Byram (1 Way Contract) $6,250,000 (4)
Brad Marchand (1 Way Contract) $6,125,000 (1)
Samuel Girard (1 Way Contract) $5,000,000 (4)
Jamie Oleksiak (1 Way Contract) $4,600,000 (1)
Evan Rodrigues (1 Way Contract) $4,500,000 (3)
Quinton Byfield (1 Way Contract) $3,500,000 (2)
Joel Hofer (1 Way Contract) $3,400,000 (3)
Jordan Staal (1 Way Contract) $2,900,000 (2)
Arber Xhekaj (1 Way Contract) $1,300,000 (2)
Connor Dewar (1 Way Contract) $1,250,000 (5)
Luke Glendening (1 Way Contract) $1,200,000 (3)
Jakub Dobes $965,000 (2)
Matthew Schaefer $925,000 (3)
Marco Kasper $925,000 (4)
Nico Myatovic (1 Way Contract) $900,000 (4)
-1 Way Contract Salary Cap : $0
Conor Geekie (1 Way Contract) $890,000 (4)
-1 Way Contract Salary Cap : $0
Dustin Wolf (1 Way Contract) $850,000 (2)
Donovan Sebrango (1 Way Contract) $830,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players26
Salary Commitment
Year 2038 : $107,910,000
Year 2039 : $97,355,000
Year 2040 : $79,340,000
Year 2041 : $45,715,000
Salary Average Commitment
Year 2038 : $46,075,000
Year 2039 : $44,087,500
Year 2040 : $26,537,500
Year 2041 : $16,662,500
Salary Cap with 1 Way Contract
Year 2038 : $105,290,000
Year 2039 : $94,565,000
Year 2040 : $76,550,000
Year 2041 : $42,925,000

Farm Players Salaries

Owen Michaels $148,000 (3)
Brendan Brisson $100,000 (3)
Arshdeep Bains $100,000 (3)
Sam Colangelo $88,125 (3)
Christian Kyrou $88,000 (2)
Tyler Tullio $82,400 (3)
Kevin He $79,375 (3)
Ethan Edwards $79,375 (1)
Nathan Walker $77,500 (2)
Michael Callahan $75,000 (1)
Nathaniel Day $70,625 (2)
Dru Krebs $70,625 (1)
Luke Mittelstadt $70,000 (2)
Kenta Isogai $70,000 (3)
Chase Wheatcroft $70,000 (2)
Jeremie Biakabutuka $70,000 (3)
Charlie Wright $70,000 (1)
Sahil Panwar $70,000 (3)
Anson Thornton $70,000 (3)
Total Farm Players19
Salary Commitment
Year 2038 : $1,549,025
Year 2039 : $1,180,500
Year 2040 : $804,375
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,495,708
Year 2039 : $1,205,708
Year 2040 : $841,333
Year 2041 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 5,463 - 78.04%
Level 2: 6000 - $49 - 5,766 - 96.10%
Level 3: 2500 - $44 - 2,412 - 96.48%
Level 4: 4500 - $29 - 4,283 - 95.17%
Luxury : 1500 - $184 - 1,093 - 72.84%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,984 - 99.21%
Farm Level 2: 1000 - $13 - 948 - 94.83%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %19,016 - 88.45%
Average Income per Game$1,869,549
Year to Date Revenue$20,565,043
Farm
Home Games Left34
Average Attendance - %2,932 - 97.75%
Average Income per Game$55,978
Year to Date Revenue$447,824

Expense

Pro Players Total Salaries$89,215,000
Farm Players Total Salaries$1,609,313
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,411,154
Farm Year To Date Expenses$620,541
Pro Salary Cap To Date$23,522,651
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,956,030
Farm Estimated Season Revenue$1,903,252
Pro Remaining Season Days84
Pro Expenses Per Days$842,611
Pro Estimated Expenses$70,779,324
Farm Remaining Season Days95
Farm Expenses Per Days$21,043
Farm Estimated Expenses$1,999,085
Estimated Season Expenses$72,778,409
Season Salary Cap$88,440,000
Estimate Under Maximum Salary Cap of $114,261,000$25,821,000
Estimate Over Minimum Salary Cap of $76,900,000 $11,540,000
Current Bank Account$190,842,502
Projected Bank Account$177,923,375

Pro Players Salaries

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

Farm Players Salaries

Isak Rosen $90,000 (3)
Theodor Niederbach $88,125 (2)
Shai Buium $88,125 (1)
Antonio Stranges $85,000 (3)
Ludwig Persson $83,750 (2)
Will Reynolds $83,750 (3)
Aidan Hreschuk $83,750 (2)
Oskar Pettersson $83,500 (5)
Artem Guryev $82,500 (1)
Charlie Leddy $79,375 (2)
Samuel Sjolund $79,375 (1)
Terrell Goldsmith $79,375 (3)
Hunter McDonald $77,688 (1)
Jack Finley $77,500 (4)
Brian Halonen $77,500 (5)
Mason Shaw $77,500 (2)
Hugh McGing $77,500 (3)
Ty Murchison $75,000 (2)
Owen Flores $70,000 (2)
Luke Cavallin $70,000 (2)
Total Farm Players20
Salary Commitment
Year 2038 : $1,609,312
Year 2039 : $1,284,125
Year 2040 : $656,625
Year 2041 : $248,500
Salary Average Commitment
Year 2038 : $1,541,292
Year 2039 : $1,233,792
Year 2040 : $602,792
Year 2041 : $229,667

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live
Level 1: 7000 - $99 - 5,302 - 75.75%
Level 2: 6000 - $60 - 5,676 - 94.59%
Level 3: 2500 - $49 - 1,795 - 71.82%
Level 4: 4500 - $26 - 4,390 - 97.56%
Luxury : 1500 - $178 - 1,154 - 76.95%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,453 - 72.67%
Farm Level 2: 1000 - $15 - 991 - 99.09%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18,318 - 85.20%
Average Income per Game$1,896,834
Year to Date Revenue$20,865,169
Farm
Home Games Left33
Average Attendance - %2,444 - 81.47%
Average Income per Game$72,997
Year to Date Revenue$656,970

Expense

Pro Players Total Salaries$107,860,000
Farm Players Total Salaries$1,235,937
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,892,658
Farm Year To Date Expenses$506,045
Pro Salary Cap To Date$26,621,639
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,801,840
Farm Estimated Season Revenue$2,408,890
Pro Remaining Season Days84
Pro Expenses Per Days$989,912
Pro Estimated Expenses$83,152,608
Farm Remaining Season Days95
Farm Expenses Per Days$18,032
Farm Estimated Expenses$1,713,040
Estimated Season Expenses$84,865,648
Season Salary Cap$106,935,000
Estimate Under Maximum Salary Cap of $114,261,000$7,326,000
Estimate Over Minimum Salary Cap of $76,900,000 $30,035,000
Current Bank Account$151,608,364
Projected Bank Account$127,953,446

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $12,000,000 (3)
Jack Eichel (1 Way Contract) $10,000,000 (3)
Brayden Point (1 Way Contract) $9,000,000 (1)
Filip Forsberg (1 Way Contract) $8,500,000 (2)
Juuse Saros (1 Way Contract) $7,740,000 (4)
Gustav Nyquist (1 Way Contract) $7,500,000 (4)
Joey Daccord (1 Way Contract) $7,000,000 (4)
Dylan Strome (1 Way Contract) $5,000,000 (1)
Drake Batherson (1 Way Contract) $4,975,000 (4)
Matt Duchene (1 Way Contract) $4,500,000 (4)
Brandon Carlo (1 Way Contract) $4,000,000 (3)
Cole Perfetti (1 Way Contract) $3,250,000 (3)
Erik Haula (1 Way Contract) $3,150,000 (2)
Henri Jokiharju (1 Way Contract) $3,100,000 (1)
Timothy Liljegren (1 Way Contract) $3,000,000 (1)
Taylor Raddysh $2,000,000 (1)
Jake Christiansen (1 Way Contract) $1,600,000 (2)
Urho Vaakanainen (1 Way Contract) $1,550,000 (2)
Curtis Lazar (1 Way Contract) $1,250,000 (2)
Jack Ahcan (1 Way Contract) $1,200,000 (1)
Alec Regula $1,000,000 (4)
Corson Ceulemans (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Tyler Tucker (1 Way Contract) $925,000 (3)
Tristen Nielsen $870,000 (1)
Austin Watson (1 Way Contract) $800,000 (2)
Gage Goncalves $775,000 (1)
Joona Koppanen $775,000 (1)
Kyle Capobianco $775,000 (3)
Joel Hanley $700,000 (1)
Declan Chisholm $0 (0)
Total Pro Players30
Salary Commitment
Year 2038 : $107,860,000
Year 2039 : $81,440,000
Year 2040 : $64,590,000
Year 2041 : $32,415,000
Salary Average Commitment
Year 2038 : $42,154,167
Year 2039 : $30,310,417
Year 2040 : $21,710,417
Year 2041 : $16,860,417
Salary Cap with 1 Way Contract
Year 2038 : $106,935,000
Year 2039 : $80,515,000
Year 2040 : $63,665,000
Year 2041 : $32,715,000

Farm Players Salaries

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

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 6,851 - 97.87%
Level 2: 6000 - $60 - 5,720 - 95.33%
Level 3: 2500 - $35 - 2,423 - 96.91%
Level 4: 4500 - $20 - 4,454 - 98.98%
Luxury : 1500 - $200 - 994 - 66.24%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,438 - 71.91%
Farm Level 2: 1000 - $15 - 965 - 96.54%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,441 - 95.08%
Average Income per Game$1,832,127
Year to Date Revenue$18,321,272
Farm
Home Games Left33
Average Attendance - %2,404 - 80.12%
Average Income per Game$72,006
Year to Date Revenue$648,055

Expense

Pro Players Total Salaries$107,545,000
Farm Players Total Salaries$1,511,800
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,032,233
Farm Year To Date Expenses$812,529
Pro Salary Cap To Date$27,366,271
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,628,070
Farm Estimated Season Revenue$2,376,202
Pro Remaining Season Days84
Pro Expenses Per Days$960,575
Pro Estimated Expenses$80,688,300
Farm Remaining Season Days95
Farm Expenses Per Days$28,321
Farm Estimated Expenses$2,690,495
Estimated Season Expenses$83,378,795
Season Salary Cap$105,950,000
Estimate Under Maximum Salary Cap of $114,261,000$8,311,000
Estimate Over Minimum Salary Cap of $76,900,000 $29,050,000
Current Bank Account$108,391,602
Projected Bank Account$86,017,079

Pro Players Salaries

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

Farm Players Salaries

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

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $86 - 6,769 - 96.70%
Level 2: 6000 - $58 - 5,682 - 94.70%
Level 3: 2500 - $40 - 2,387 - 95.50%
Level 4: 4500 - $28 - 4,220 - 93.77%
Luxury : 1500 - $157 - 1,418 - 94.52%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,828 - 91.41%
Farm Level 2: 1000 - $16 - 930 - 93.03%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20,476 - 95.24%
Average Income per Game$2,006,775
Year to Date Revenue$22,074,528
Farm
Home Games Left34
Average Attendance - %2,759 - 91.95%
Average Income per Game$76,250
Year to Date Revenue$610,002

Expense

Pro Players Total Salaries$92,080,834
Farm Players Total Salaries$1,923,457
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,768,543
Farm Year To Date Expenses$913,094
Pro Salary Cap To Date$23,174,959
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,210,033
Farm Estimated Season Revenue$2,592,508
Pro Remaining Season Days84
Pro Expenses Per Days$854,698
Pro Estimated Expenses$71,794,632
Farm Remaining Season Days95
Farm Expenses Per Days$31,641
Farm Estimated Expenses$3,005,895
Estimated Season Expenses$74,800,527
Season Salary Cap$90,405,836
Estimate Under Maximum Salary Cap of $114,261,000$23,855,164
Estimate Over Minimum Salary Cap of $76,900,000 $13,505,836
Current Bank Account$163,620,075
Projected Bank Account$153,622,089

Pro Players Salaries

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

Farm Players Salaries

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

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $77 - 6,890 - 98.42%
Level 2: 6000 - $54 - 5,724 - 95.40%
Level 3: 2500 - $36 - 2,433 - 97.31%
Level 4: 4500 - $23 - 4,365 - 97.01%
Luxury : 1500 - $151 - 1,443 - 96.21%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,406 - 70.28%
Farm Level 2: 1000 - $20 - 682 - 68.22%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20,855 - 97.00%
Average Income per Game$1,855,765
Year to Date Revenue$20,413,412
Farm
Home Games Left33
Average Attendance - %2,088 - 69.60%
Average Income per Game$69,871
Year to Date Revenue$628,840

Expense

Pro Players Total Salaries$112,272,500
Farm Players Total Salaries$1,256,375
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$30,431,933
Farm Year To Date Expenses$520,069
Pro Salary Cap To Date$27,775,961
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,528,707
Farm Estimated Season Revenue$2,305,747
Pro Remaining Season Days84
Pro Expenses Per Days$1,037,810
Pro Estimated Expenses$87,176,040
Farm Remaining Season Days95
Farm Expenses Per Days$18,197
Farm Estimated Expenses$1,728,715
Estimated Season Expenses$88,904,755
Season Salary Cap$106,272,496
Estimate Under Maximum Salary Cap of $114,261,000$7,988,504
Estimate Over Minimum Salary Cap of $76,900,000 $29,372,496
Current Bank Account$116,917,548
Projected Bank Account$87,847,247

Pro Players Salaries

Jake McCabe (1 Way Contract) $12,000,000 (5)
Sean Couturier (1 Way Contract) $10,100,000 (5)
Travis Konecny (1 Way Contract) $8,750,000 (3)
Miro Heiskanen (1 Way Contract) $8,450,000 (4)
John Carlson $8,000,000 (1)
Aaron Ekblad $7,500,000 (1)
Brett Kulak (1 Way Contract) $6,500,000 (5)
Casey Mittelstadt (1 Way Contract) $5,750,000 (3)
Christian Dvorak $5,600,000 (4)
Anton Lundell (1 Way Contract) $5,000,000 (3)
Robert Thomas (1 Way Contract) $5,000,000 (1)
Jared McCann (1 Way Contract) $4,250,000 (1)
Thomas Harley (1 Way Contract) $4,000,000 (2)
Michael Rasmussen (1 Way Contract) $3,200,000 (3)
-1 Way Contract Salary Cap : $2,050,000
Danton Heinen (1 Way Contract) $2,250,000 (1)
Ryker Evans (1 Way Contract) $2,000,000 (4)
-1 Way Contract Salary Cap : $850,000
Peyton Krebs (1 Way Contract) $1,450,000 (6)
Elmer Soderblom (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $100,000
Nick Bjugstad (1 Way Contract) $1,200,000 (5)
Sebastian Cossa (1 Way Contract) $1,000,000 (6)
-1 Way Contract Salary Cap : $0
Martin Pospisil (1 Way Contract) $1,000,000 (2)
Vasili Podkolzin (Out of Payroll) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Michael DiPietro $1,000,000 (2)
Dylan Coghlan (1 Way Contract) $935,000 (1)
Simon Edvinsson $925,000 (1)
Georgii Merkulov $925,000 (1)
Beckett Sennecke $925,000 (2)
Cutter Gauthier $925,000 (2)
Justus Annunen $837,500 (1)
Kyle MacLean (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jiri Patera (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players31
Salary Commitment
Year 2038 : $113,272,500
Year 2039 : $85,925,000
Year 2040 : $77,075,000
Year 2041 : $52,350,000
Salary Average Commitment
Year 2038 : $56,162,500
Year 2039 : $47,993,750
Year 2040 : $43,250,000
Year 2041 : $38,650,000
Salary Cap with 1 Way Contract
Year 2038 : $106,272,496
Year 2039 : $75,650,000
Year 2040 : $67,800,000
Year 2041 : $46,150,000

Farm Players Salaries

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

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - $75 - 6,915 - 98.79%
Level 2: 6000 - $40 - 5,965 - 99.41%
Level 3: 2500 - $28 - 2,492 - 99.69%
Level 4: 4500 - $17 - 4,492 - 99.82%
Luxury : 1500 - $113 - 1,480 - 98.63%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 867 - 43.37%
Farm Level 2: 1000 - $30 - 442 - 44.22%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21,344 - 99.27%
Average Income per Game$1,595,149
Year to Date Revenue$15,951,487
Farm
Home Games Left33
Average Attendance - %1,310 - 43.65%
Average Income per Game$69,643
Year to Date Revenue$626,790

Expense

Pro Players Total Salaries$83,779,725
Farm Players Total Salaries$1,587,333
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,360,793
Farm Year To Date Expenses$502,864
Pro Salary Cap To Date$20,744,494
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,044,758
Farm Estimated Season Revenue$2,298,230
Pro Remaining Season Days84
Pro Expenses Per Days$794,511
Pro Estimated Expenses$66,738,924
Farm Remaining Season Days95
Farm Expenses Per Days$16,833
Farm Estimated Expenses$1,599,135
Estimated Season Expenses$68,338,059
Season Salary Cap$80,640,000
Estimate Under Maximum Salary Cap of $114,261,000$33,621,000
Estimate Over Minimum Salary Cap of $76,900,000 $3,740,000
Current Bank Account$197,230,013
Projected Bank Account$182,234,942

Pro Players Salaries

Mats Zuccarello (1 Way Contract) $7,800,000 (3)
Brayden Schenn (1 Way Contract) $6,500,000 (3)
Brenden Dillon (1 Way Contract) $5,800,000 (2)
Sean Walker (1 Way Contract) $5,000,000 (3)
Ilya Mikheyev (1 Way Contract) $4,750,000 (1)
Matt Roy (1 Way Contract) $4,600,000 (2)
Michael Bunting (1 Way Contract) $4,500,000 (2)
Morgan Frost (1 Way Contract) $4,375,000 (3)
Noah Dobson (1 Way Contract) $4,000,000 (1)
Will Cuylle (1 Way Contract) $3,900,000 (3)
Tyson Foerster (1 Way Contract) $3,750,000 (3)
Justin Holl (1 Way Contract) $3,400,000 (1)
Samuel Montembeault $3,150,000 (2)
Scott Laughton (1 Way Contract) $3,000,000 (1)
Scott Wedgewood (1 Way Contract) $2,500,000 (3)
Trent Frederic (1 Way Contract) $2,300,000 (6)
-1 Way Contract Salary Cap : $1,150,000
Carl Grundstrom (1 Way Contract) $1,800,000 (2)
Tyler Kleven $1,600,000 (2)
Justin Brazeau (1 Way Contract) $1,500,000 (3)
Daniil Miromanov (1 Way Contract) $1,250,000 (1)
Fyodor Svechkov (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $100,000
Pierre-Olivier Joseph (1 Way Contract) $1,000,000 (1)
Tom Willander $925,000 (3)
Ivan Demidov $925,000 (3)
Michael McCarron (1 Way Contract) $900,000 (1)
Riley Tufte $852,500 (3)
Alexander Holtz (1 Way Contract) $839,725 (2)
-1 Way Contract Salary Cap : $0
Ian Moore $837,500 (2)
Luke Kunin (1 Way Contract) $775,000 (1)
Total Pro Players29
Salary Commitment
Year 2038 : $83,779,725
Year 2039 : $66,252,225
Year 2040 : $43,125,000
Year 2041 : $3,850,000
Salary Average Commitment
Year 2038 : $46,046,333
Year 2039 : $37,396,333
Year 2040 : $21,315,833
Year 2041 : $925,000
Salary Cap with 1 Way Contract
Year 2038 : $80,640,004
Year 2039 : $61,565,000
Year 2040 : $39,277,500
Year 2041 : $1,150,000

Farm Players Salaries

Ryan O'Rourke $100,000 (1)
Helge Grans $97,000 (1)
William Wallinder $97,000 (1)
Konsta Helenius $92,500 (3)
Sean Behrens $90,583 (2)
John Beecher (Out of Payroll) $90,000 (3)
Damian Clara $88,125 (3)
Luke Tuch $88,125 (5)
Robert Mastrosimone (Out of Payroll) $88,125 (2)
William Stromgren $88,125 (2)
Artyom Duda $88,125 (2)
Keeghan Howdeshell $85,250 (2)
Marek Alscher $83,750 (2)
Nathan Legare $83,750 (2)
Joshua Dunne $77,500 (3)
Brett Leason $77,500 (3)
Montana Onyebuchi $70,000 (1)
Riley Hughes $70,000 (2)
Michal Postava $70,000 (3)
Luke Krys $70,000 (1)
Riley Mercer $70,000 (2)
Total Farm Players21
Salary Commitment
Year 2038 : $1,765,458
Year 2039 : $1,328,708
Year 2040 : $620,625
Year 2041 : $87,500
Salary Average Commitment
Year 2038 : $1,627,000
Year 2039 : $1,240,750
Year 2040 : $536,750
Year 2041 : $70,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 6,734 - 96.19%
Level 2: 6000 - $58 - 5,838 - 97.30%
Level 3: 2500 - $35 - 2,416 - 96.63%
Level 4: 4500 - $20 - 4,460 - 99.10%
Luxury : 1500 - $180 - 1,100 - 73.33%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,847 - 92.34%
Farm Level 2: 1000 - $15 - 966 - 96.59%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20,547 - 95.57%
Average Income per Game$1,961,402
Year to Date Revenue$21,575,418
Farm
Home Games Left33
Average Attendance - %2,813 - 93.76%
Average Income per Game$79,126
Year to Date Revenue$712,130

Expense

Pro Players Total Salaries$91,139,499
Farm Players Total Salaries$1,247,042
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,024,959
Farm Year To Date Expenses$748,188
Pro Salary Cap To Date$21,027,738
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,803,451
Farm Estimated Season Revenue$2,611,143
Pro Remaining Season Days84
Pro Expenses Per Days$850,792
Pro Estimated Expenses$71,466,528
Farm Remaining Season Days95
Farm Expenses Per Days$26,186
Farm Estimated Expenses$2,487,670
Estimated Season Expenses$73,954,198
Season Salary Cap$80,640,832
Estimate Under Maximum Salary Cap of $114,261,000$33,620,168
Estimate Over Minimum Salary Cap of $76,900,000 $3,740,832
Current Bank Account$157,012,994
Projected Bank Account$146,473,390

Pro Players Salaries

Zach Werenski $9,583,333 (5)
Brandon Montour (1 Way Contract) $7,600,000 (3)
Tyler Toffoli (1 Way Contract) $7,000,000 (3)
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
Yegor Sharangovich (1 Way Contract) $5,750,000 (1)
Dmitry Orlov (1 Way Contract) $4,750,000 (2)
Tyler Myers (1 Way Contract) $4,000,000 (1)
Marcus Foligno (1 Way Contract) $4,000,000 (2)
Eeli Tolvanen (1 Way Contract) $3,475,000 (1)
Luke Schenn (1 Way Contract) $2,750,000 (1)
Barrett Hayton (1 Way Contract) $2,650,000 (3)
Michael Amadio (1 Way Contract) $2,600,000 (4)
Anthony Mantha (1 Way Contract) $2,500,000 (1)
Alex Nedeljkovic (1 Way Contract) $2,400,000 (4)
Casey DeSmith (1 Way Contract) $2,350,000 (5)
Braden Schneider (1 Way Contract) $2,200,000 (2)
Claude Giroux (1 Way Contract) $2,000,000 (1)
Jonatan Berggren (1 Way Contract) $1,825,000 (2)
-1 Way Contract Salary Cap : $675,000
Zac Jones $1,500,000 (1)
Bobby Brink (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $350,000
Jayden Struble (1 Way Contract) $1,412,500 (3)
-1 Way Contract Salary Cap : $262,500
Lukas Reichel (1 Way Contract) $1,200,000 (2)
-1 Way Contract Salary Cap : $50,000
Ben Hutton (1 Way Contract) $1,100,000 (4)
Leevi Merilainen (1 Way Contract) $1,050,000 (1)
-1 Way Contract Salary Cap : $0
Adam Fantilli (1 Way Contract) $950,000 (1)
Simon Nemec (1 Way Contract) $918,333 (2)
-1 Way Contract Salary Cap : $0
Landon Slaggert (Out of Payroll) $900,000 (3)
-1 Way Contract Salary Cap : $0
Adam Edstrom $850,000 (1)
William Carrier (1 Way Contract) $845,000 (1)
Samuel Helenius (1 Way Contract) $805,333 (1)
-1 Way Contract Salary Cap : $0
Chris Wagner (1 Way Contract) $800,000 (2)
Jack Thompson (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Nikita Alexandrov $775,000 (1)
Liam Foudy $775,000 (1)
Angus Crookshank (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Cole Guttman (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Ryan Johnson (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Total Pro Players37
Salary Commitment
Year 2038 : $92,039,499
Year 2039 : $57,914,166
Year 2040 : $39,145,833
Year 2041 : $18,808,333
Salary Average Commitment
Year 2038 : $69,398,750
Year 2039 : $37,707,083
Year 2040 : $25,882,083
Year 2041 : $7,950,000
Salary Cap with 1 Way Contract
Year 2038 : $80,640,840
Year 2039 : $48,370,832
Year 2040 : $35,545,832
Year 2041 : $18,033,332

Farm Players Salaries

Tyler Boucher $92,500 (1)
Ivan Miroshnichenko $92,500 (1)
Dmitry Simashev $92,500 (2)
Zayne Parekh $92,500 (2)
Luca Del Bel Belluz $88,125 (2)
Scott Morrow $88,125 (1)
Ryan Hofer $85,167 (1)
Elias PetterssonD $83,750 (2)
Mikey Eyssimont $80,000 (5)
Tyler Brennan $79,375 (2)
Cole O'Hara $79,375 (2)
Nick Abruzzese $77,500 (1)
Arno Tiefensee $75,000 (1)
Dominic James $70,625 (1)
Matvei Petrov $70,000 (1)
Total Farm Players15
Salary Commitment
Year 2038 : $1,247,042
Year 2039 : $595,625
Year 2040 : $80,000
Year 2041 : $80,000
Salary Average Commitment
Year 2038 : $1,199,875
Year 2039 : $568,208
Year 2040 : $80,000
Year 2041 : $80,000

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 7000 - $85 - 6,506 - 92.94%
Level 2: 6000 - $52 - 5,821 - 97.01%
Level 3: 2500 - $34 - 2,378 - 95.13%
Level 4: 4500 - $18 - 4,480 - 99.55%
Luxury : 1500 - $165 - 1,428 - 95.23%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,853 - 92.63%
Farm Level 2: 1000 - $15 - 952 - 95.23%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20,613 - 95.87%
Average Income per Game$1,866,769
Year to Date Revenue$20,534,461
Farm
Home Games Left33
Average Attendance - %2,805 - 93.50%
Average Income per Game$79,128
Year to Date Revenue$712,155

Expense

Pro Players Total Salaries$93,431,500
Farm Players Total Salaries$1,628,570
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,716,053
Farm Year To Date Expenses$831,669
Pro Salary Cap To Date$21,892,151
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,869,845
Farm Estimated Season Revenue$2,611,235
Pro Remaining Season Days84
Pro Expenses Per Days$879,925
Pro Estimated Expenses$73,913,700
Farm Remaining Season Days95
Farm Expenses Per Days$29,263
Farm Estimated Expenses$2,779,985
Estimated Season Expenses$76,693,685
Season Salary Cap$88,012,496
Estimate Under Maximum Salary Cap of $114,261,000$26,248,504
Estimate Over Minimum Salary Cap of $76,900,000 $11,112,496
Current Bank Account$125,713,817
Projected Bank Account$109,501,212

Pro Players Salaries

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

Farm Players Salaries

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

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 6,646 - 94.94%
Level 2: 6000 - $60 - 5,904 - 98.41%
Level 3: 2500 - $50 - 1,879 - 75.15%
Level 4: 4500 - $20 - 4,423 - 98.28%
Luxury : 1500 - $170 - 1,456 - 97.05%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,906 - 95.29%
Farm Level 2: 1000 - $15 - 969 - 96.89%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,307 - 94.45%
Average Income per Game$2,059,505
Year to Date Revenue$20,595,049
Farm
Home Games Left33
Average Attendance - %2,875 - 95.82%
Average Income per Game$81,236
Year to Date Revenue$731,120

Expense

Pro Players Total Salaries$112,287,500
Farm Players Total Salaries$1,463,125
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$30,098,450
Farm Year To Date Expenses$597,771
Pro Salary Cap To Date$27,886,936
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,904,157
Farm Estimated Season Revenue$2,680,773
Pro Remaining Season Days84
Pro Expenses Per Days$1,037,942
Pro Estimated Expenses$87,187,128
Farm Remaining Season Days95
Farm Expenses Per Days$19,864
Farm Estimated Expenses$1,887,080
Estimated Season Expenses$89,074,208
Season Salary Cap$108,162,496
Estimate Under Maximum Salary Cap of $114,261,000$6,098,504
Estimate Over Minimum Salary Cap of $76,900,000 $31,262,496
Current Bank Account$289,048,278
Projected Bank Account$268,559,000

Pro Players Salaries

Luke Hughes (1 Way Contract) $9,000,000 (5)
Alex Pietrangelo (1 Way Contract) $8,800,000 (1)
Mikhail Sergachev (1 Way Contract) $8,500,000 (3)
Mark Scheifele (1 Way Contract) $8,500,000 (3)
Ilya Sorokin (1 Way Contract) $8,250,000 (4)
Jason Robertson (1 Way Contract) $7,750,000 (5)
Elias Lindholm (1 Way Contract) $7,750,000 (4)
Gabriel Vilardi (1 Way Contract) $7,500,000 (5)
Tom Wilson (1 Way Contract) $6,500,000 (3)
Jake Guentzel (1 Way Contract) $6,000,000 (1)
Adrian Kempe (1 Way Contract) $5,500,000 (1)
Charlie Coyle (1 Way Contract) $5,250,000 (1)
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (4)
Jake Walman (1 Way Contract) $3,400,000 (2)
Mario Ferraro $3,250,000 (1)
Mason Lohrei (1 Way Contract) $3,200,000 (3)
Alex Iafallo (1 Way Contract) $1,900,000 (2)
Petr Mrazek (Out of Payroll) $1,350,000 (1)
Eric Robinson (1 Way Contract) $1,150,000 (3)
Dryden Hunt (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Ryan Leonard $925,000 (2)
Cameron Hughes (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Patrick Giles (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Lukas Cormier (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Max Sasson (1 Way Contract) $775,000 (2)
Clay Stevenson (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Ken Appleby $762,500 (3)
Total Pro Players27
Salary Commitment
Year 2038 : $113,637,500
Year 2039 : $82,762,500
Year 2040 : $74,212,500
Year 2041 : $44,750,000
Salary Average Commitment
Year 2038 : $36,993,750
Year 2039 : $26,125,000
Year 2040 : $20,225,000
Year 2041 : $14,043,750
Salary Cap with 1 Way Contract
Year 2038 : $109,512,500
Year 2039 : $79,362,500
Year 2040 : $72,362,500
Year 2041 : $43,750,000

Farm Players Salaries

Matvei Gridin $92,500 (2)
Seamus Casey $88,125 (1)
Jagger Firkus $88,125 (2)
Carson Rehkopf $88,125 (3)
Carter Mazur $83,750 (1)
Stanislav Svozil $82,500 (2)
Dylan Garand $79,375 (2)
Marshall Rifai $77,500 (3)
Travis Mitchell $77,500 (2)
Connor Clattenburg $75,000 (2)
Matthew Seminoff $70,625 (2)
Tyson Gross $70,000 (2)
Viking Gustavsson-Nyberg $70,000 (2)
Josh Samanski $70,000 (1)
Tim Washe $70,000 (1)
Trey Taylor $70,000 (1)
Mikulas Hovorka $70,000 (1)
Avery Hayes $70,000 (2)
Braeden Bowman $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2038 : $1,463,125
Year 2039 : $941,250
Year 2040 : $165,625
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,434,584
Year 2039 : $905,834
Year 2040 : $159,167
Year 2041 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $84 - 6,630 - 94.72%
Level 2: 6000 - $60 - 5,728 - 95.46%
Level 3: 2500 - $43 - 2,322 - 92.88%
Level 4: 4500 - $27 - 4,289 - 95.32%
Luxury : 1500 - $223 - 884 - 58.93%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,946 - 97.29%
Farm Level 2: 1000 - $15 - 944 - 94.39%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19,853 - 92.34%
Average Income per Game$1,956,911
Year to Date Revenue$19,569,111
Farm
Home Games Left33
Average Attendance - %2,890 - 96.33%
Average Income per Game$82,264
Year to Date Revenue$740,380

Expense

Pro Players Total Salaries$87,175,700
Farm Players Total Salaries$1,675,313
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,894,635
Farm Year To Date Expenses$746,011
Pro Salary Cap To Date$21,922,641
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,621,155
Farm Estimated Season Revenue$2,714,727
Pro Remaining Season Days84
Pro Expenses Per Days$789,165
Pro Estimated Expenses$66,289,860
Farm Remaining Season Days95
Farm Expenses Per Days$25,607
Farm Estimated Expenses$2,432,665
Estimated Season Expenses$68,722,525
Season Salary Cap$85,388,200
Estimate Under Maximum Salary Cap of $114,261,000$28,872,800
Estimate Over Minimum Salary Cap of $76,900,000 $8,488,200
Current Bank Account$266,177,703
Projected Bank Account$262,791,060

Pro Players Salaries

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

Farm Players Salaries

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

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo
Level 1: 7000 - $150 - 3,506 - 50.08%
Level 2: 6000 - $110 - 2,736 - 45.61%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,008 - 67.19%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,122 - 56.12%
Farm Level 2: 1000 - $30 - 456 - 45.59%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %10,050 - 46.75%
Average Income per Game$1,922,812
Year to Date Revenue$21,150,937
Farm
Home Games Left33
Average Attendance - %1,578 - 52.61%
Average Income per Game$69,793
Year to Date Revenue$628,140

Expense

Pro Players Total Salaries$106,106,250
Farm Players Total Salaries$1,571,002
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,346,069
Farm Year To Date Expenses$541,787
Pro Salary Cap To Date$27,832,798
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,607,186
Farm Estimated Season Revenue$2,303,180
Pro Remaining Season Days84
Pro Expenses Per Days$956,692
Pro Estimated Expenses$80,362,128
Farm Remaining Season Days95
Farm Expenses Per Days$19,121
Farm Estimated Expenses$1,816,495
Estimated Season Expenses$82,178,623
Season Salary Cap$106,106,250
Estimate Under Maximum Salary Cap of $114,261,000$8,154,750
Estimate Over Minimum Salary Cap of $76,900,000 $29,206,250
Current Bank Account$2,205,034
Projected Bank Account-$18,063,223

Pro Players Salaries

Ivan Provorov (1 Way Contract) $8,750,000 (5)
Patrik Laine (1 Way Contract) $8,700,000 (1)
Anders Lee (1 Way Contract) $7,250,000 (4)
Filip Hronek (1 Way Contract) $7,250,000 (4)
Troy Terry (1 Way Contract) $7,000,000 (2)
Alex Killorn (1 Way Contract) $6,750,000 (3)
Jaden Schwartz (1 Way Contract) $5,500,000 (1)
Artem Zub (1 Way Contract) $5,350,000 (3)
Jean-Gabriel Pageau (1 Way Contract) $5,250,000 (5)
Ukko-Pekka Luukkonen (1 Way Contract) $4,750,000 (3)
Karel Vejmelka (1 Way Contract) $4,750,000 (5)
Mason Marchment (1 Way Contract) $4,500,000 (1)
Vitek Vanecek (1 Way Contract) $3,400,000 (1)
Noah Juulsen (1 Way Contract) $2,850,000 (5)
Kiefer Sherwood (1 Way Contract) $2,600,000 (3)
Brett Howden (1 Way Contract) $2,500,000 (5)
Dylan Holloway (1 Way Contract) $2,300,000 (1)
Radek Faksa (1 Way Contract) $2,250,000 (4)
Adam Gaudette (1 Way Contract) $2,000,000 (5)
Ryan Donato (1 Way Contract) $2,000,000 (1)
Blake Lizotte (1 Way Contract) $1,850,000 (2)
Troy Stecher (1 Way Contract) $1,300,000 (5)
Logan O'Connor (1 Way Contract) $1,050,000 (1)
Parker Wotherspoon (1 Way Contract) $1,000,000 (4)
Eric Comrie (1 Way Contract) $975,000 (1)
Connor Bedard (1 Way Contract) $950,000 (1)
Theo Lindstein $925,000 (2)
Dillon Dube $881,250 (1)
Kailer Yamamoto (1 Way Contract) $775,000 (2)
Nikolai Kovalenko $700,000 (1)
Total Pro Players30
Salary Commitment
Year 2038 : $106,106,250
Year 2039 : $75,150,000
Year 2040 : $64,600,000
Year 2041 : $45,150,000
Salary Average Commitment
Year 2038 : $70,909,250
Year 2039 : $57,875,000
Year 2040 : $54,400,000
Year 2041 : $39,000,000
Salary Cap with 1 Way Contract
Year 2038 : $106,106,250
Year 2039 : $75,150,000
Year 2040 : $64,600,000
Year 2041 : $45,150,000

Farm Players Salaries

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

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7000 - $85 - 6,606 - 94.38%
Level 2: 6000 - $69 - 4,338 - 72.31%
Level 3: 2500 - $52 - 1,721 - 68.86%
Level 4: 4500 - $40 - 2,673 - 59.39%
Luxury : 1500 - $140 - 1,426 - 95.08%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,915 - 95.76%
Farm Level 2: 1000 - $17 - 960 - 96.03%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %16,765 - 77.98%
Average Income per Game$1,872,881
Year to Date Revenue$20,601,687
Farm
Home Games Left33
Average Attendance - %2,875 - 95.85%
Average Income per Game$73,779
Year to Date Revenue$664,011

Expense

Pro Players Total Salaries$105,539,250
Farm Players Total Salaries$2,001,375
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,076,446
Farm Year To Date Expenses$680,859
Pro Salary Cap To Date$27,178,214
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,059,300
Farm Estimated Season Revenue$2,434,707
Pro Remaining Season Days84
Pro Expenses Per Days$964,949
Pro Estimated Expenses$81,055,716
Farm Remaining Season Days95
Farm Expenses Per Days$24,205
Farm Estimated Expenses$2,299,475
Estimated Season Expenses$83,355,191
Season Salary Cap$105,539,250
Estimate Under Maximum Salary Cap of $114,261,000$8,721,750
Estimate Over Minimum Salary Cap of $76,900,000 $28,639,250
Current Bank Account$252,771,208
Projected Bank Account$229,910,024

Pro Players Salaries

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

Farm Players Salaries

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

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - $150 - 3,549 - 50.69%
Level 2: 6000 - $100 - 3,014 - 50.23%
Level 3: 2500 - $45 - 2,375 - 94.99%
Level 4: 4500 - $40 - 2,810 - 62.45%
Luxury : 1500 - $150 - 1,441 - 96.10%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,845 - 92.23%
Farm Level 2: 1000 - $15 - 973 - 97.28%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %13,189 - 61.34%
Average Income per Game$1,891,018
Year to Date Revenue$20,801,196
Farm
Home Games Left33
Average Attendance - %2,817 - 93.91%
Average Income per Game$79,155
Year to Date Revenue$712,395

Expense

Pro Players Total Salaries$104,450,000
Farm Players Total Salaries$1,703,750
Coaches Total Salaries$6,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,564,820
Farm Year To Date Expenses$409,124
Pro Salary Cap To Date$25,404,207
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,621,552
Farm Estimated Season Revenue$2,612,115
Pro Remaining Season Days84
Pro Expenses Per Days$977,434
Pro Estimated Expenses$82,104,456
Farm Remaining Season Days95
Farm Expenses Per Days$14,546
Farm Estimated Expenses$1,381,870
Estimated Season Expenses$83,486,326
Season Salary Cap$102,150,000
Estimate Under Maximum Salary Cap of $114,261,000$12,111,000
Estimate Over Minimum Salary Cap of $76,900,000 $25,250,000
Current Bank Account$176,531,189
Projected Bank Account$154,278,530

Pro Players Salaries

Igor Shesterkin (1 Way Contract) $11,500,000 (4)
Quinn Hughes (1 Way Contract) $8,500,000 (4)
Owen Power (1 Way Contract) $8,350,000 (3)
Lucas Raymond (1 Way Contract) $8,075,000 (4)
Juraj Slafkovsky (1 Way Contract) $7,600,000 (5)
Kyle Connor (1 Way Contract) $7,200,000 (3)
Matthew Boldy $7,000,000 (1)
Dylan Samberg (1 Way Contract) $5,750,000 (5)
Trevor Zegras $5,750,000 (3)
William Eklund (1 Way Contract) $5,600,000 (4)
Jakob Chychrun (1 Way Contract) $5,600,000 (2)
Nick Foligno (1 Way Contract) $4,500,000 (1)
Scott Mayfield (1 Way Contract) $3,500,000 (5)
Aliaksei Protas (1 Way Contract) $3,375,000 (4)
Connor McMichael (1 Way Contract) $2,100,000 (1)
Nikolai Knyzhov (1 Way Contract) $1,400,000 (1)
-1 Way Contract Salary Cap : $250,000
Alex Barre-Boulet (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $150,000
Aatu Raty (1 Way Contract) $1,300,000 (3)
Ville Heinola $1,200,000 (3)
Pavel Mintyukov (1 Way Contract) $1,200,000 (1)
Sam Dickinson $925,000 (3)
Will Smith $925,000 (2)
Yaroslav Askarov (1 Way Contract) $925,000 (1)
Jakob Pelletier $875,000 (1)
Total Pro Players24
Salary Commitment
Year 2038 : $104,450,000
Year 2039 : $85,150,000
Year 2040 : $78,625,000
Year 2041 : $53,900,000
Salary Average Commitment
Year 2038 : $25,829,583
Year 2039 : $16,386,250
Year 2040 : $14,786,250
Year 2041 : $10,393,750
Salary Cap with 1 Way Contract
Year 2038 : $102,150,000
Year 2039 : $85,150,000
Year 2040 : $78,625,000
Year 2041 : $53,900,000

Farm Players Salaries

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

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Arena
Level 1: 7000 - $85 - 6,604 - 94.34%
Level 2: 6000 - $60 - 5,765 - 96.09%
Level 3: 2500 - $44 - 2,342 - 93.66%
Level 4: 4500 - $27 - 4,423 - 98.28%
Luxury : 1500 - $225 - 925 - 61.67%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,899 - 94.95%
Farm Level 2: 1000 - $15 - 959 - 95.87%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20,058 - 93.30%
Average Income per Game$1,993,359
Year to Date Revenue$21,926,952
Farm
Home Games Left33
Average Attendance - %2,858 - 95.26%
Average Income per Game$80,845
Year to Date Revenue$727,605

Expense

Pro Players Total Salaries$86,935,774
Farm Players Total Salaries$1,542,153
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,243,698
Farm Year To Date Expenses$580,683
Pro Salary Cap To Date$22,457,017
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,794,137
Farm Estimated Season Revenue$2,667,885
Pro Remaining Season Days84
Pro Expenses Per Days$778,193
Pro Estimated Expenses$65,368,212
Farm Remaining Season Days95
Farm Expenses Per Days$20,501
Farm Estimated Expenses$1,947,595
Estimated Season Expenses$67,315,807
Season Salary Cap$84,160,771
Estimate Under Maximum Salary Cap of $114,261,000$30,100,229
Estimate Over Minimum Salary Cap of $76,900,000 $7,260,771
Current Bank Account$260,634,535
Projected Bank Account$257,780,750

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (3)
Mika Zibanejad (1 Way Contract) $8,500,000 (1)
Kevin Hayes (1 Way Contract) $8,000,000 (3)
Andrei Kuzmenko (1 Way Contract) $7,500,000 (5)
Chris Kreider (1 Way Contract) $6,500,000 (3)
Kris Letang (1 Way Contract) $6,100,000 (1)
Shane Pinto (1 Way Contract) $5,000,000 (4)
Christopher Tanev $4,500,000 (2)
Patrick Kane (1 Way Contract) $4,000,000 (1)
Joel Armia (1 Way Contract) $3,400,000 (1)
Dante Fabbro (1 Way Contract) $3,100,000 (2)
Tony DeAngelo (1 Way Contract) $3,000,000 (2)
Garnet Hathaway (1 Way Contract) $3,000,000 (1)
Stuart Skinner (1 Way Contract) $2,600,000 (1)
Dan Vladar (1 Way Contract) $2,200,000 (1)
Ilya Solovyov (Out of Payroll) $1,000,000 (4)
Jiri Kulich (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Tristan Luneau (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Ben Jones $1,000,000 (1)
Porter Martone $925,000 (3)
Nils Aman (1 Way Contract) $883,750 (1)
Emmitt Finnie (1 Way Contract) $821,667 (3)
Nikita Nesterenko $787,500 (1)
MacKenzie Entwistle (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Joel Nystrom $700,000 (1)
Total Pro Players25
Salary Commitment
Year 2038 : $87,935,774
Year 2039 : $54,764,524
Year 2040 : $44,164,524
Year 2041 : $15,275,000
Salary Average Commitment
Year 2038 : $45,675,000
Year 2039 : $36,056,250
Year 2040 : $31,431,250
Year 2041 : $14,600,000
Salary Cap with 1 Way Contract
Year 2038 : $85,160,776
Year 2039 : $51,989,524
Year 2040 : $41,389,524
Year 2041 : $13,500,000

Farm Players Salaries

Remi Poirier $100,000 (3)
Mathias Laferriere $100,000 (1)
Gavin Brindley $95,000 (3)
Liam Greentree $92,500 (3)
David Goyette $89,167 (1)
Matthew Maggio $87,000 (1)
Alexis Gendron $86,000 (3)
Phillip Kemp $85,250 (1)
Ben Hemmerling $82,111 (1)
Rory Kerins $77,500 (1)
Filip Engaras $77,000 (1)
Charles-Alexis Legault $75,000 (1)
Quinn Beauchesne $75,000 (3)
Josh Filmon $70,625 (1)
Logan Flodell $70,000 (1)
Dyllan Gill $70,000 (1)
Abram Wiebe $70,000 (2)
Domenic DiVincentiis $70,000 (2)
Tyler Angle $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2038 : $1,542,153
Year 2039 : $588,500
Year 2040 : $448,500
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,393,361
Year 2039 : $535,625
Year 2040 : $395,625
Year 2041 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - $85 - 6,554 - 93.63%
Level 2: 6000 - $60 - 5,707 - 95.12%
Level 3: 2500 - $44 - 2,402 - 96.09%
Level 4: 4500 - $27 - 4,328 - 96.18%
Luxury : 1500 - $225 - 910 - 60.69%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,922 - 96.08%
Farm Level 2: 1000 - $15 - 970 - 97.04%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19,902 - 92.57%
Average Income per Game$1,977,112
Year to Date Revenue$19,771,121
Farm
Home Games Left33
Average Attendance - %2,892 - 96.40%
Average Income per Game$81,811
Year to Date Revenue$736,300

Expense

Pro Players Total Salaries$109,327,857
Farm Players Total Salaries$1,334,709
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,075,280
Farm Year To Date Expenses$774,452
Pro Salary Cap To Date$26,258,572
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,267,587
Farm Estimated Season Revenue$2,699,767
Pro Remaining Season Days84
Pro Expenses Per Days$1,002,901
Pro Estimated Expenses$84,243,684
Farm Remaining Season Days95
Farm Expenses Per Days$26,893
Farm Estimated Expenses$2,554,835
Estimated Season Expenses$86,798,519
Season Salary Cap$102,317,856
Estimate Under Maximum Salary Cap of $114,261,000$11,943,144
Estimate Over Minimum Salary Cap of $76,900,000 $25,417,856
Current Bank Account$209,840,416
Projected Bank Account$189,009,251

Pro Players Salaries

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

Farm Players Salaries

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

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 6,516 - 93.08%
Level 2: 6000 - $57 - 5,683 - 94.72%
Level 3: 2500 - $42 - 2,337 - 93.49%
Level 4: 4500 - $25 - 4,325 - 96.11%
Luxury : 1500 - $133 - 1,461 - 97.42%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,999 - 99.96%
Farm Level 2: 1000 - $17 - 939 - 93.88%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20,323 - 94.52%
Average Income per Game$1,943,704
Year to Date Revenue$21,380,746
Farm
Home Games Left34
Average Attendance - %2,938 - 97.93%
Average Income per Game$59,942
Year to Date Revenue$479,538

Expense

Pro Players Total Salaries$84,221,667
Farm Players Total Salaries$2,273,813
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,366,357
Farm Year To Date Expenses$712,896
Pro Salary Cap To Date$22,961,486
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,254,830
Farm Estimated Season Revenue$2,038,036
Pro Remaining Season Days84
Pro Expenses Per Days$780,723
Pro Estimated Expenses$65,580,732
Farm Remaining Season Days95
Farm Expenses Per Days$26,402
Farm Estimated Expenses$2,508,190
Estimated Season Expenses$68,088,922
Season Salary Cap$83,421,667
Estimate Under Maximum Salary Cap of $114,261,000$30,839,333
Estimate Over Minimum Salary Cap of $76,900,000 $6,521,667
Current Bank Account$77,769,943
Projected Bank Account$71,973,887

Pro Players Salaries

Noah Hanifin (1 Way Contract) $7,350,000 (4)
John Gibson (1 Way Contract) $6,500,000 (2)
Josh Anderson (1 Way Contract) $5,600,000 (1)
Tristan Jarry (1 Way Contract) $5,400,000 (2)
Alexander Wennberg (1 Way Contract) $5,000,000 (2)
Ivan Barbashev (1 Way Contract) $5,000,000 (2)
Brandon Tanev (1 Way Contract) $5,000,000 (3)
Nick Jensen (1 Way Contract) $4,500,000 (4)
Zach Bogosian (1 Way Contract) $4,000,000 (2)
Erik Gudbranson (1 Way Contract) $4,000,000 (1)
Jake Middleton (1 Way Contract) $4,000,000 (3)
Calle Jarnkrok (1 Way Contract) $3,500,000 (2)
Jack Quinn (1 Way Contract) $3,500,000 (2)
Kirby Dach (1 Way Contract) $3,300,000 (1)
Ty Emberson (1 Way Contract) $2,000,000 (4)
Travis Hamonic (1 Way Contract) $2,000,000 (3)
Jack Drury (1 Way Contract) $1,800,000 (1)
Riley Stillman (1 Way Contract) $1,500,000 (1)
Philippe Myers (1 Way Contract) $1,450,000 (2)
Sam Carrick $1,000,000 (1)
Samuel Poulin $1,000,000 (1)
Nick Cousins (1 Way Contract) $925,000 (3)
Jimmy Snuggerud $925,000 (2)
Alexander Nylander $852,500 (1)
Zemgus Girgensons $850,000 (3)
Benoit-Olivier Groulx (1 Way Contract) $850,000 (2)
Jackson Parsons $829,167 (3)
Jan Jenik (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Dillon Hamaliuk $790,000 (1)
Total Pro Players29
Salary Commitment
Year 2038 : $84,221,667
Year 2039 : $64,379,167
Year 2040 : $27,454,167
Year 2041 : $13,850,000
Salary Average Commitment
Year 2038 : $45,810,775
Year 2039 : $35,729,525
Year 2040 : $21,129,167
Year 2041 : $7,425,000
Salary Cap with 1 Way Contract
Year 2038 : $83,421,664
Year 2039 : $63,579,168
Year 2040 : $27,454,167
Year 2041 : $13,850,000

Farm Players Salaries

Serron Noel $100,000 (1)
Ronnie Attard $100,000 (1)
Cole Fraser $99,825 (1)
Eduard Sale $92,500 (2)
Michael Pezzetta $89,650 (1)
Isaac Ratcliffe $89,650 (1)
Colin Ralph $88,125 (3)
Kalle Vaisanen $87,313 (1)
Ethan Cardwell $87,313 (1)
Keean Washkurak $86,250 (2)
Jimmy Huntington $85,250 (1)
Jake Boltmann $83,750 (1)
Yegor Sidorov $83,750 (2)
Pavel Moysevich $83,750 (3)
Tomas Hamara $83,750 (2)
Miko Matikka $83,750 (2)
Caedan Bankier $80,000 (1)
Cameron Berg $79,375 (1)
Sergei Murashov $79,375 (2)
Travis Hayes $79,375 (3)
Luca Cagnoni $79,375 (2)
Josh Davies $77,688 (1)
Justin Ertel $77,000 (1)
Bryce McConnell-Barker $77,000 (1)
Ryan Healey $75,000 (2)
Ruslan Khazheyev $75,000 (2)
Benjamin Gleason $70,000 (1)
Total Farm Players27
Salary Commitment
Year 2038 : $2,273,812
Year 2039 : $990,000
Year 2040 : $251,250
Year 2041 : $0
Salary Average Commitment
Year 2038 : $2,050,917
Year 2039 : $977,792
Year 2040 : $251,250
Year 2041 : $0

Utah Mammoth



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullet Arena
Level 1: 7000 - $90 - 6,750 - 96.43%
Level 2: 6000 - $65 - 4,579 - 76.32%
Level 3: 2500 - $50 - 1,726 - 69.03%
Level 4: 4500 - $30 - 4,241 - 94.24%
Luxury : 1500 - $175 - 1,138 - 75.85%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,940 - 96.98%
Farm Level 2: 1000 - $15 - 973 - 97.29%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18,433 - 85.74%
Average Income per Game$1,963,462
Year to Date Revenue$21,598,087
Farm
Home Games Left33
Average Attendance - %2,913 - 97.09%
Average Income per Game$63,085
Year to Date Revenue$567,765

Expense

Pro Players Total Salaries$100,682,500
Farm Players Total Salaries$1,416,917
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$28,411,875
Farm Year To Date Expenses$1,149,359
Pro Salary Cap To Date$25,978,699
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,867,336
Farm Estimated Season Revenue$2,081,805
Pro Remaining Season Days84
Pro Expenses Per Days$944,093
Pro Estimated Expenses$79,303,812
Farm Remaining Season Days95
Farm Expenses Per Days$39,653
Farm Estimated Expenses$3,767,035
Estimated Season Expenses$83,070,847
Season Salary Cap$97,232,496
Estimate Under Maximum Salary Cap of $114,261,000$17,028,504
Estimate Over Minimum Salary Cap of $76,900,000 $20,332,496
Current Bank Account$131,999,691
Projected Bank Account$111,877,985

Pro Players Salaries

William Nylander (1 Way Contract) $11,500,000 (3)
Seth Jones (1 Way Contract) $9,500,000 (1)
Jeremy Swayman (1 Way Contract) $8,250,000 (4)
Tomas Hertl (1 Way Contract) $8,137,500 (5)
Joshua Norris (1 Way Contract) $7,950,000 (1)
John-Jason Peterka (1 Way Contract) $7,700,000 (5)
Ryan McDonagh (1 Way Contract) $7,200,000 (3)
Chandler Stephenson (1 Way Contract) $6,250,000 (3)
Kevin Bahl (1 Way Contract) $5,350,000 (5)
Cam York (1 Way Contract) $5,150,000 (5)
Sam Malinski (1 Way Contract) $4,750,000 (5)
Yakov Trenin (1 Way Contract) $3,500,000 (3)
Nicolas Roy (1 Way Contract) $3,000,000 (1)
Conor Sheary (1 Way Contract) $2,000,000 (4)
Brandon Duhaime (1 Way Contract) $1,850,000 (1)
James Reimer (1 Way Contract) $1,150,000 (3)
Dennis Gilbert (1 Way Contract) $975,000 (4)
-1 Way Contract Salary Cap : $0
Clark Bishop (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Nikolas Matinpalo (1 Way Contract) $875,000 (3)
Arttu Hyry (1 Way Contract) $870,000 (2)
Tanner Laczynski (1 Way Contract) $775,000 (1)
Jacob Moverare (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Mikael Pyyhtia (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Matt Luff $775,000 (1)
Justin Hryckowian $700,000 (1)
Total Pro Players25
Salary Commitment
Year 2038 : $100,682,500
Year 2039 : $74,582,500
Year 2040 : $72,787,500
Year 2041 : $42,312,500
Salary Average Commitment
Year 2038 : $30,143,750
Year 2039 : $23,250,000
Year 2040 : $21,625,000
Year 2041 : $10,175,000
Salary Cap with 1 Way Contract
Year 2038 : $97,232,504
Year 2039 : $72,682,504
Year 2040 : $71,812,504
Year 2041 : $41,337,500

Farm Players Salaries

Ethan Samson $100,000 (1)
Jonathan Lekkerimaki $92,500 (1)
Ryan Ufko $92,500 (3)
Terik Parascak $92,500 (2)
Trey Augustine $88,125 (3)
Matyas Sapovaliv $88,125 (1)
Tucker Robertson $87,000 (1)
Maksymilian Szuber $85,917 (1)
Carter Gylander (Out of Payroll) $85,500 (1)
William Lockwood $85,250 (1)
Maxim Barbashev $77,500 (1)
Cedric Pare $77,500 (1)
Reilly Webb $77,500 (1)
Gunnarwolfe Fontaine $77,500 (1)
Josh Nodler $77,500 (1)
Brandon Scanlin $77,500 (1)
Noah Powell $70,000 (1)
Anri Ravinskis $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2038 : $1,502,417
Year 2039 : $273,125
Year 2040 : $180,625
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,400,625
Year 2039 : $260,000
Year 2040 : $167,500
Year 2041 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - $120 - 4,303 - 61.47%
Level 2: 6000 - $80 - 3,757 - 62.62%
Level 3: 2500 - $55 - 1,598 - 63.91%
Level 4: 4500 - $35 - 2,966 - 65.90%
Luxury : 1500 - $200 - 997 - 66.47%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,852 - 92.61%
Farm Level 2: 1000 - $15 - 969 - 96.91%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %13,621 - 63.35%
Average Income per Game$1,799,960
Year to Date Revenue$19,799,560
Farm
Home Games Left33
Average Attendance - %2,821 - 94.04%
Average Income per Game$79,361
Year to Date Revenue$714,245

Expense

Pro Players Total Salaries$110,090,334
Farm Players Total Salaries$801,706
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,953,040
Farm Year To Date Expenses$668,077
Pro Salary Cap To Date$25,612,024
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,798,760
Farm Estimated Season Revenue$2,618,898
Pro Remaining Season Days84
Pro Expenses Per Days$1,027,348
Pro Estimated Expenses$86,297,232
Farm Remaining Season Days95
Farm Expenses Per Days$22,594
Farm Estimated Expenses$2,146,430
Estimated Season Expenses$88,443,662
Season Salary Cap$99,750,328
Estimate Under Maximum Salary Cap of $114,261,000$14,510,672
Estimate Over Minimum Salary Cap of $76,900,000 $22,850,328
Current Bank Account$61,822,531
Projected Bank Account$31,796,527

Pro Players Salaries

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

Farm Players Salaries

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

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $99 - 5,478 - 78.26%
Level 2: 6000 - $74 - 4,020 - 67.00%
Level 3: 2500 - $60 - 1,541 - 61.65%
Level 4: 4500 - $35 - 3,128 - 69.52%
Luxury : 1500 - $170 - 1,447 - 96.48%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,921 - 96.06%
Farm Level 2: 1000 - $15 - 970 - 96.96%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %15,615 - 72.63%
Average Income per Game$1,918,839
Year to Date Revenue$21,107,233
Farm
Home Games Left33
Average Attendance - %2,891 - 96.36%
Average Income per Game$81,786
Year to Date Revenue$736,075

Expense

Pro Players Total Salaries$97,542,850
Farm Players Total Salaries$1,869,525
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,620,955
Farm Year To Date Expenses$986,191
Pro Salary Cap To Date$24,785,992
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,484,020
Farm Estimated Season Revenue$2,698,942
Pro Remaining Season Days84
Pro Expenses Per Days$916,308
Pro Estimated Expenses$76,969,872
Farm Remaining Season Days95
Farm Expenses Per Days$31,206
Farm Estimated Expenses$2,964,570
Estimated Season Expenses$79,934,442
Season Salary Cap$96,392,848
Estimate Under Maximum Salary Cap of $114,261,000$17,868,152
Estimate Over Minimum Salary Cap of $76,900,000 $19,492,848
Current Bank Account$103,025,247
Projected Bank Account$85,273,767

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,500,000 (2)
Kirill Kaprizov (1 Way Contract) $9,000,000 (3)
Nick Suzuki (1 Way Contract) $7,875,000 (3)
Morgan Rielly (1 Way Contract) $7,500,000 (3)
Matty Beniers $7,142,850 (3)
Ryan Suter (1 Way Contract) $7,000,000 (2)
Adin Hill (1 Way Contract) $6,250,000 (4)
Jeff Petry (1 Way Contract) $5,500,000 (4)
Joel Eriksson Ek (1 Way Contract) $5,250,000 (4)
Alexander Kerfoot (1 Way Contract) $5,000,000 (2)
Rasmus Andersson (1 Way Contract) $4,550,000 (1)
Jeff Skinner (1 Way Contract) $4,250,000 (4)
Zach Whitecloud (1 Way Contract) $2,750,000 (1)
Matthew Nieto $2,500,000 (2)
Alexander Romanov (1 Way Contract) $2,500,000 (1)
Alexis Lafreniere $2,400,000 (1)
Kent Johnson (1 Way Contract) $1,800,000 (3)
-1 Way Contract Salary Cap : $650,000
Alexey Toropchenko $1,700,000 (2)
Logan Stanley (1 Way Contract) $1,250,000 (1)
Connor Zary $1,000,000 (1)
Ryan Suzuki $1,000,000 (1)
Jordan Spence (1 Way Contract) $1,000,000 (2)
Parker Kelly (1 Way Contract) $825,000 (3)
Total Pro Players23
Salary Commitment
Year 2038 : $97,542,850
Year 2039 : $82,092,850
Year 2040 : $55,392,850
Year 2041 : $21,250,000
Salary Average Commitment
Year 2038 : $39,393,750
Year 2039 : $33,081,250
Year 2040 : $16,162,500
Year 2041 : $11,512,500
Salary Cap with 1 Way Contract
Year 2038 : $96,392,848
Year 2039 : $80,942,848
Year 2040 : $54,242,848
Year 2041 : $21,250,000

Farm Players Salaries

Cole Schwindt $100,000 (2)
Joel Blomqvist $92,500 (2)
Jordan Harris $92,500 (2)
Danila Yurov $92,500 (2)
Ben Kindel $92,500 (3)
Isaak Phillips $92,500 (3)
Denton Mateychuk $92,500 (2)
Liam Ohgren $92,500 (1)
Eemil Viro $92,125 (1)
Ryan Greene $88,125 (1)
William Villeneuve $87,400 (1)
Dmitri Kuzmin $83,750 (2)
Adam Engstrom $83,750 (2)
Jakub Demek $79,375 (2)
Amadeus Lombardi $79,375 (1)
Zayde Wisdom $79,375 (2)
Gavin White $79,375 (2)
Stephen Halliday $79,375 (2)
Jacob Melanson $75,000 (2)
Ole Julian Bjorgvik Holm $75,000 (1)
Carl Lindbom $70,000 (2)
Ben McCartney $70,000 (2)
Total Farm Players22
Salary Commitment
Year 2038 : $1,869,525
Year 2039 : $1,355,000
Year 2040 : $185,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,728,834
Year 2039 : $1,245,084
Year 2040 : $183,417
Year 2041 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 6,680 - 95.42%
Level 2: 6000 - $50 - 5,905 - 98.42%
Level 3: 2500 - $30 - 2,468 - 98.70%
Level 4: 4500 - $20 - 4,434 - 98.54%
Luxury : 1500 - $150 - 1,462 - 97.45%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,950 - 97.51%
Farm Level 2: 1000 - $10 - 999 - 99.93%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20,949 - 97.44%
Average Income per Game$1,884,931
Year to Date Revenue$20,734,243
Farm
Home Games Left33
Average Attendance - %2,950 - 98.32%
Average Income per Game$58,749
Year to Date Revenue$528,740

Expense

Pro Players Total Salaries$115,600,000
Farm Players Total Salaries$1,398,175
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,442,809
Farm Year To Date Expenses$679,584
Pro Salary Cap To Date$24,287,832
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,432,867
Farm Estimated Season Revenue$1,938,713
Pro Remaining Season Days84
Pro Expenses Per Days$1,076,106
Pro Estimated Expenses$90,392,904
Farm Remaining Season Days95
Farm Expenses Per Days$19,340
Farm Estimated Expenses$1,837,300
Estimated Season Expenses$92,230,204
Season Salary Cap$113,237,500
Estimate Under Maximum Salary Cap of $114,261,000$1,023,500
Estimate Over Minimum Salary Cap of $76,900,000 $36,337,500
Current Bank Account$39,183,698
Projected Bank Account$7,325,074

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (1)
Mikael Granlund (1 Way Contract) $10,000,000 (4)
Ryan O'Reilly (1 Way Contract) $8,700,000 (4)
Sam Reinhart (1 Way Contract) $8,625,000 (4)
Esa Lindell (1 Way Contract) $8,500,000 (1)
Clayton Keller (1 Way Contract) $7,150,000 (2)
Oliver Bjorkstrand (1 Way Contract) $7,000,000 (3)
MacKenzie Weegar (1 Way Contract) $6,250,000 (3)
Owen Tippett (1 Way Contract) $6,200,000 (4)
Kyle Palmieri (1 Way Contract) $6,000,000 (4)
Jason Zucker (1 Way Contract) $6,000,000 (1)
Josh Manson (1 Way Contract) $4,500,000 (3)
Andre Burakovsky (1 Way Contract) $4,000,000 (3)
Casey Cizikas (1 Way Contract) $3,500,000 (2)
Nic Dowd (1 Way Contract) $3,000,000 (3)
Andrew Peeke $2,750,000 (1)
Brandon Bussi (1 Way Contract) $1,900,000 (3)
Mark Jankowski (1 Way Contract) $1,000,000 (1)
Nate Schmidt (1 Way Contract) $900,000 (1)
Uvis Balinskis (1 Way Contract) $875,000 (2)
Curtis Douglas $850,000 (2)
Ross Johnston $850,000 (4)
Parker Ford $812,500 (2)
Jeff Malott (Out of Payroll) $800,000 (5)
Joey Anderson (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Jansen Harkins (1 Way Contract) $787,500 (1)
-1 Way Contract Salary Cap : $0
Max Crozier $775,000 (3)
William Lagesson (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jonah Gadjovich $775,000 (3)
Trent Miner $775,000 (1)
Ryan Shea (1 Way Contract) $775,000 (2)
Colten Ellis (1 Way Contract) $775,000 (3)
Total Pro Players32
Salary Commitment
Year 2038 : $116,400,000
Year 2039 : $84,912,500
Year 2040 : $70,150,000
Year 2041 : $41,175,000
Salary Average Commitment
Year 2038 : $83,881,250
Year 2039 : $63,906,250
Year 2040 : $55,800,000
Year 2041 : $30,550,000
Salary Cap with 1 Way Contract
Year 2038 : $114,037,496
Year 2039 : $84,112,496
Year 2040 : $70,150,000
Year 2041 : $41,175,000

Farm Players Salaries

Cam Dineen $93,775 (1)
Carson Bjarnason $88,125 (2)
Wilmer Skoog $85,000 (3)
Steven Santini $85,000 (4)
Blade Jenkins $84,700 (1)
Jordan Sambrook $84,700 (1)
Noel Nordh $83,750 (2)
Coulson Pitre $83,750 (3)
Thomas Milic $75,000 (1)
Loke Johansson $70,625 (2)
Matyas Melovsky $70,625 (2)
Trent Swick $70,625 (2)
Tuomas Uronen $70,625 (2)
Hunter St. Martin $70,625 (3)
Austin Roest $70,625 (2)
Dylan Roobroeck $70,625 (2)
Jake Schmaltz $70,000 (1)
Maros Jedlicka $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2038 : $1,398,175
Year 2039 : $920,000
Year 2040 : $324,375
Year 2041 : $85,000
Salary Average Commitment
Year 2038 : $1,326,000
Year 2039 : $906,000
Year 2040 : $296,000
Year 2041 : $70,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $114,261,000
Available Cap Space

Over Minimum of
$76,900,000

Farm Salary Cap

Under Maximum of
$10,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $243,370,003 $88,555,000 $25,706,000 $11,655,000 $1,814,550 $8,185,450 242145
Boston Bruins $312,153,223 $103,364,280 $10,896,720 $26,464,280 $1,873,375 $8,126,625 242044
Buffalo Sabres $68,355,476 $109,174,104 $5,086,896 $32,274,104 $1,355,850 $8,644,150 301747
Calgary Flames $148,989,254 $99,425,832 $14,835,168 $22,525,832 $1,143,583 $8,856,417 331548
Carolina Hurricanes $203,915,773 $86,342,664 $27,918,336 $9,442,664 $1,377,925 $8,622,075 261844
Chicago Blackhawks $101,761,933 $78,926,500 $35,334,500 $2,026,500 $2,171,492 $7,828,508 292554
Colorado Avalanche $229,238,342 $109,900,000 $4,361,000 $33,000,000 $1,767,377 $8,232,623 222143
Columbus Blue Jackets $151,145,878 $84,095,192 $30,165,808 $7,195,192 $1,414,450 $8,585,550 291948
Dallas Stars $70,675,717 $78,162,896 $36,098,104 $1,262,896 $1,497,359 $8,502,641 301848
Detroit Red Wings $122,462,694 $89,290,000 $24,971,000 $12,390,000 $1,549,025 $8,450,975 261945
Edmonton Oilers $190,842,502 $88,440,000 $25,821,000 $11,540,000 $1,609,313 $8,390,687 252045
Florida Panthers $151,608,364 $106,935,000 $7,326,000 $30,035,000 $1,235,937 $8,764,063 301545
Los Angeles Kings $108,391,602 $105,950,000 $8,311,000 $29,050,000 $1,511,800 $8,488,200 282048
Minnesota Wild $163,620,075 $90,405,836 $23,855,164 $13,505,836 $1,923,457 $8,076,543 322254
Montreal Canadiens $116,917,548 $106,272,496 $7,988,504 $29,372,496 $1,256,375 $8,743,625 311546
Nashville Predators $197,230,013 $80,640,000 $33,621,000 $3,740,000 $1,587,333 $8,412,667 292150
New Jersey Devils $157,012,994 $80,640,832 $33,620,168 $3,740,832 $1,247,042 $8,752,958 371552
New York Islanders $125,713,817 $88,012,496 $26,248,504 $11,112,496 $1,628,570 $8,371,430 332053
New York Rangers $289,048,278 $108,162,496 $6,098,504 $31,262,496 $1,463,125 $8,536,875 271946
Ottawa Senators $266,177,703 $85,388,200 $28,872,800 $8,488,200 $1,675,313 $8,324,687 271946
Philadelphia Flyers $2,205,034 $106,106,250 $8,154,750 $29,206,250 $1,571,002 $8,428,998 301949
Pittsburgh Penguins $252,771,208 $105,539,250 $8,721,750 $28,639,250 $2,001,375 $7,998,625 272552
San Jose Sharks $176,531,189 $102,150,000 $12,111,000 $25,250,000 $1,703,750 $8,296,250 242044
St. Louis Blues $260,634,535 $84,160,771 $30,100,229 $7,260,771 $1,542,153 $8,457,847 251944
Tampa Bay Lightning $209,840,416 $102,317,856 $11,943,144 $25,417,856 $1,334,709 $8,665,291 321749
Toronto Maple Leafs $77,769,943 $83,421,667 $30,839,333 $6,521,667 $2,273,813 $7,726,187 292756
Utah Mammoth $131,999,691 $97,232,496 $17,028,504 $20,332,496 $1,416,917 $8,583,083 251843
Vancouver Canucks $61,822,531 $99,750,328 $14,510,672 $22,850,328 $801,706 $9,198,294 351146
Washington Capitals $103,025,247 $96,392,848 $17,868,152 $19,492,848 $1,869,525 $8,130,475 232245
Winnipeg Jets $39,183,698 $113,237,500 $1,023,500 $36,337,500 $1,398,175 $8,601,825 321850