Team FinanceLast Update - September 2, 2026 at 19:07
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7000 - $100 - 5,431 - 77.59%
Level 2: 6000 - $60 - 5,844 - 97.39%
Level 3: 2500 - $35 - 2,446 - 97.85%
Level 4: 4500 - $25 - 4,405 - 97.89%
Luxury : 1500 - $200 - 1,024 - 68.27%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,921 - 96.05%
Farm Level 2: 1000 - $15 - 958 - 95.76%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %19,150 - 89.07%
Average Income per Game$1,928,507
Year to Date Revenue$30,856,106
Farm
Home Games Left28
Average Attendance - %2,879 - 95.95%
Average Income per Game$81,597
Year to Date Revenue$1,142,360

Expense

Pro Players Total Salaries$88,780,000
Farm Players Total Salaries$1,814,550
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$36,038,599
Farm Year To Date Expenses$1,147,538
Pro Salary Cap To Date$34,614,380
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,141,172
Farm Estimated Season Revenue$2,284,720
Pro Remaining Season Days69
Pro Expenses Per Days$807,788
Pro Estimated Expenses$55,737,372
Farm Remaining Season Days80
Farm Expenses Per Days$26,730
Farm Estimated Expenses$2,138,400
Estimated Season Expenses$57,875,772
Season Salary Cap$87,855,000
Estimate Under Maximum Salary Cap of $117,689,172$29,834,172
Estimate Over Minimum Salary Cap of $76,900,000 $10,955,000
Current Bank Account$242,740,751
Projected Bank Account$237,290,871

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 (Out of Payroll) $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 - 3,559 - 50.85%
Level 2: 6000 - $110 - 2,806 - 46.76%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,043 - 69.54%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,110 - 55.51%
Farm Level 2: 1000 - $30 - 461 - 46.14%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %10,208 - 47.48%
Average Income per Game$1,956,556
Year to Date Revenue$33,261,449
Farm
Home Games Left28
Average Attendance - %1,572 - 52.39%
Average Income per Game$69,355
Year to Date Revenue$970,970

Expense

Pro Players Total Salaries$106,314,280
Farm Players Total Salaries$1,873,375
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$41,967,505
Farm Year To Date Expenses$1,005,358
Pro Salary Cap To Date$40,453,355
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,913,896
Farm Estimated Season Revenue$1,941,940
Pro Remaining Season Days69
Pro Expenses Per Days$958,533
Pro Estimated Expenses$66,138,777
Farm Remaining Season Days80
Farm Expenses Per Days$23,172
Farm Estimated Expenses$1,853,760
Estimated Season Expenses$67,992,537
Season Salary Cap$104,164,280
Estimate Under Maximum Salary Cap of $117,689,172$13,524,892
Estimate Over Minimum Salary Cap of $76,900,000 $27,264,280
Current Bank Account$309,756,565
Projected Bank Account$292,619,864

Pro Players Salaries

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

Farm Players Salaries

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

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 6,526 - 93.23%
Level 2: 6000 - $55 - 5,802 - 96.70%
Level 3: 2500 - $36 - 2,393 - 95.70%
Level 4: 4500 - $21 - 4,416 - 98.13%
Luxury : 1500 - $150 - 1,416 - 94.38%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,923 - 96.13%
Farm Level 2: 1000 - $15 - 951 - 95.09%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,553 - 95.59%
Average Income per Game$1,933,600
Year to Date Revenue$32,871,205
Farm
Home Games Left28
Average Attendance - %2,873 - 95.78%
Average Income per Game$81,551
Year to Date Revenue$1,141,720

Expense

Pro Players Total Salaries$116,006,607
Farm Players Total Salaries$1,266,450
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,713,566
Farm Year To Date Expenses$1,894,138
Pro Salary Cap To Date$41,673,186
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,340,007
Farm Estimated Season Revenue$2,283,440
Pro Remaining Season Days69
Pro Expenses Per Days$1,079,704
Pro Estimated Expenses$74,499,576
Farm Remaining Season Days80
Farm Expenses Per Days$42,471
Farm Estimated Expenses$3,397,680
Estimated Season Expenses$77,897,256
Season Salary Cap$109,174,104
Estimate Under Maximum Salary Cap of $117,689,172$8,515,068
Estimate Over Minimum Salary Cap of $76,900,000 $32,274,104
Current Bank Account$63,623,582
Projected Bank Account$36,349,773

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 (Out of Payroll) $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 - 6,730 - 96.15%
Level 2: 6000 - $55 - 5,830 - 97.16%
Level 3: 2500 - $35 - 2,403 - 96.12%
Level 4: 4500 - $20 - 4,396 - 97.69%
Luxury : 1500 - $130 - 1,463 - 97.55%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,366 - 68.31%
Farm Level 2: 1000 - $20 - 673 - 67.30%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %20,822 - 96.85%
Average Income per Game$1,819,734
Year to Date Revenue$29,115,738
Farm
Home Games Left27
Average Attendance - %2,039 - 67.98%
Average Income per Game$68,111
Year to Date Revenue$1,021,660

Expense

Pro Players Total Salaries$99,439,167
Farm Players Total Salaries$1,403,500
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$41,810,778
Farm Year To Date Expenses$616,014
Pro Salary Cap To Date$38,476,729
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,313,074
Farm Estimated Season Revenue$1,838,988
Pro Remaining Season Days69
Pro Expenses Per Days$933,090
Pro Estimated Expenses$64,383,210
Farm Remaining Season Days80
Farm Expenses Per Days$15,351
Farm Estimated Expenses$1,228,080
Estimated Season Expenses$65,611,290
Season Salary Cap$96,889,168
Estimate Under Maximum Salary Cap of $117,689,172$20,800,004
Estimate Over Minimum Salary Cap of $76,900,000 $19,989,168
Current Bank Account$145,966,978
Projected Bank Account$129,507,750

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)
Andrei Svechnikov (1 Way Contract) $7,750,000 (4)
Matthew Knies (1 Way Contract) $7,750,000 (5)
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
Mavrik Bourque (1 Way Contract) $950,000 (1)
Cooper Black $950,000 (1)
Collin Graf $941,667 (1)
Olen Zellweger $881,250 (1)
Marat Khusnutdinov $881,250 (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
Matthew Robertson $775,000 (3)
Calen Addison (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
John St. Ivany $775,000 (2)
Nicolas Hague (1 Way Contract) $0 (0)
Total Pro Players30
Salary Commitment
Year 2038 : $99,439,167
Year 2039 : $68,322,500
Year 2040 : $47,197,500
Year 2041 : $19,500,000
Salary Average Commitment
Year 2038 : $28,285,834
Year 2039 : $16,635,000
Year 2040 : $11,016,250
Year 2041 : $5,581,250
Salary Cap with 1 Way Contract
Year 2038 : $96,889,160
Year 2039 : $67,510,000
Year 2040 : $46,385,000
Year 2041 : $19,500,000

Farm Players Salaries

Rutger McGroarty $92,500 (2)
Stian Solberg $92,500 (3)
Lian Bichsel $92,500 (1)
Shane Wright $88,667 (3)
Colton Dach $88,125 (2)
Jacob Quillan $87,500 (1)
Xavier Parent $85,000 (1)
Brett Harrison $83,750 (2)
Daemon Hunt $83,750 (1)
Brandon Hickey $83,750 (1)
Danny Zhilkin $80,333 (3)
Domenick Fensore $77,500 (1)
Ivan Ivan $77,000 (1)
Brett Berard $75,000 (2)
Kirill Gerasimyuk $75,000 (2)
Marshall Warren $70,625 (1)
Ty Gallagher $70,000 (2)
Total Farm Players17
Salary Commitment
Year 2038 : $1,403,500
Year 2039 : $745,875
Year 2040 : $261,500
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,279,250
Year 2039 : $719,250
Year 2040 : $256,750
Year 2041 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $81 - 6,605 - 94.35%
Level 2: 6000 - $60 - 5,691 - 94.84%
Level 3: 2500 - $42 - 2,337 - 93.48%
Level 4: 4500 - $23 - 4,368 - 97.07%
Luxury : 1500 - $146 - 1,445 - 96.33%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $29 - 1,874 - 93.68%
Farm Level 2: 1000 - $17 - 962 - 96.24%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %20,445 - 95.09%
Average Income per Game$1,916,095
Year to Date Revenue$30,657,522
Farm
Home Games Left28
Average Attendance - %2,836 - 94.53%
Average Income per Game$70,695
Year to Date Revenue$989,728

Expense

Pro Players Total Salaries$85,648,917
Farm Players Total Salaries$1,174,800
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$38,191,653
Farm Year To Date Expenses$587,544
Pro Salary Cap To Date$36,098,744
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,818,473
Farm Estimated Season Revenue$1,979,456
Pro Remaining Season Days69
Pro Expenses Per Days$797,778
Pro Estimated Expenses$55,046,682
Farm Remaining Season Days80
Farm Expenses Per Days$11,490
Farm Estimated Expenses$919,200
Estimated Season Expenses$55,965,882
Season Salary Cap$84,773,914
Estimate Under Maximum Salary Cap of $117,689,172$32,915,258
Estimate Over Minimum Salary Cap of $76,900,000 $7,873,914
Current Bank Account$201,103,624
Projected Bank Account$196,935,671

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 (Out of Payroll) $7,200,000 (4)
Neal Pionk (1 Way Contract) $6,250,000 (2)
Robby Fabbri (1 Way Contract) $5,500,000 (2)
Kaiden Guhle (1 Way Contract) $5,500,000 (5)
Sean Monahan (1 Way Contract) $5,500,000 (3)
Erik Cernak (1 Way Contract) $5,200,000 (3)
Conor Garland (1 Way Contract) $4,950,000 (2)
Dakota Joshua (1 Way Contract) $3,350,000 (1)
Carson Soucy (1 Way Contract) $3,250,000 (2)
Alex Newhook (1 Way Contract) $2,900,000 (4)
Yegor Chinakhov (1 Way Contract) $2,100,000 (2)
Pyotr Kochetkov (1 Way Contract) $2,000,000 (3)
Morgan Barron (1 Way Contract) $1,850,000 (4)
Samuel Ersson (1 Way Contract) $1,450,000 (2)
Drew Helleson (1 Way Contract) $1,100,000 (2)
Cal Foote $1,000,000 (1)
Macklin Celebrini $925,000 (1)
Brad Lambert $925,000 (4)
Reid Schaefer $925,000 (4)
Calum Ritchie $925,000 (3)
Noah Warren $881,250 (1)
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 Players29
Salary Commitment
Year 2038 : $92,848,917
Year 2039 : $84,300,000
Year 2040 : $41,300,000
Year 2041 : $27,675,000
Salary Average Commitment
Year 2038 : $50,893,750
Year 2039 : $45,587,500
Year 2040 : $23,243,750
Year 2041 : $19,631,250
Salary Cap with 1 Way Contract
Year 2038 : $91,973,915
Year 2039 : $83,425,000
Year 2040 : $40,425,000
Year 2041 : $26,800,000

Farm Players Salaries

Zach Dean $92,500 (2)
Jackson Hallum $92,500 (2)
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)
Mitchell Weeks $70,000 (1)
Bailey Brkin $70,000 (1)
Demetrios Koumontzis $70,000 (1)
Xavier Bernard $70,000 (1)
Michal Stinil $70,000 (1)
Ryan McCleary $70,000 (1)
Nick Capone $70,000 (1)
Total Farm Players15
Salary Commitment
Year 2038 : $1,174,800
Year 2039 : $440,300
Year 2040 : $168,500
Year 2041 : $168,500
Salary Average Commitment
Year 2038 : $1,100,625
Year 2039 : $386,875
Year 2040 : $154,375
Year 2041 : $154,375

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 5,120 - 73.14%
Level 2: 6000 - $60 - 5,576 - 92.94%
Level 3: 2500 - $43 - 2,322 - 92.88%
Level 4: 4500 - $23 - 4,375 - 97.21%
Luxury : 1500 - $160 - 1,409 - 93.92%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,919 - 95.95%
Farm Level 2: 1000 - $15 - 962 - 96.24%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,802 - 87.45%
Average Income per Game$1,895,911
Year to Date Revenue$32,230,480
Farm
Home Games Left28
Average Attendance - %2,881 - 96.05%
Average Income per Game$77,762
Year to Date Revenue$1,088,673

Expense

Pro Players Total Salaries$80,976,500
Farm Players Total Salaries$2,083,992
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,772,016
Farm Year To Date Expenses$854,382
Pro Salary Cap To Date$31,378,200
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,397,765
Farm Estimated Season Revenue$2,177,346
Pro Remaining Season Days69
Pro Expenses Per Days$769,704
Pro Estimated Expenses$53,109,576
Farm Remaining Season Days80
Farm Expenses Per Days$20,839
Farm Estimated Expenses$1,667,120
Estimated Season Expenses$54,776,696
Season Salary Cap$80,976,500
Estimate Under Maximum Salary Cap of $117,689,172$36,712,672
Estimate Over Minimum Salary Cap of $76,900,000 $4,076,500
Current Bank Account$101,733,809
Projected Bank Account$96,532,224

Pro Players Salaries

Damon Severson (1 Way Contract) $6,500,000 (2)
David Perron (1 Way Contract) $6,500,000 (3)
Olli Maatta (1 Way Contract) $6,500,000 (3)
Miles Wood (1 Way Contract) $5,000,000 (3)
Rasmus Sandin (1 Way Contract) $4,600,000 (3)
Cam Talbot (1 Way Contract) $4,500,000 (3)
Fabian Zetterlund (1 Way Contract) $4,275,000 (1)
Pierre Engvall (1 Way Contract) $4,000,000 (2)
Joonas Korpisalo (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 $1,950,000 (1)
Justin Barron (1 Way Contract) $1,750,000 (3)
Samuel Blais $1,500,000 (4)
Beck Malenstyn (1 Way Contract) $1,350,000 (1)
Jonathan Aspirot $1,000,000 (1)
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 : $80,976,500
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 : $80,976,500
Year 2039 : $64,334,000
Year 2040 : $39,909,000
Year 2041 : $1,500,000

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 (Out of Payroll) $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 - 5,374 - 76.76%
Level 2: 6000 - $60 - 5,782 - 96.36%
Level 3: 2500 - $35 - 2,454 - 98.17%
Level 4: 4500 - $20 - 4,455 - 98.99%
Luxury : 1500 - $200 - 1,019 - 67.94%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,867 - 93.36%
Farm Level 2: 1000 - $15 - 948 - 94.84%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %19,083 - 88.76%
Average Income per Game$1,881,943
Year to Date Revenue$30,111,083
Farm
Home Games Left27
Average Attendance - %2,816 - 93.86%
Average Income per Game$79,580
Year to Date Revenue$1,193,705

Expense

Pro Players Total Salaries$109,900,000
Farm Players Total Salaries$1,842,377
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,631,930
Farm Year To Date Expenses$1,359,121
Pro Salary Cap To Date$41,295,629
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,930,510
Farm Estimated Season Revenue$2,148,669
Pro Remaining Season Days69
Pro Expenses Per Days$1,025,664
Pro Estimated Expenses$70,770,816
Farm Remaining Season Days80
Farm Expenses Per Days$30,987
Farm Estimated Expenses$2,478,960
Estimated Season Expenses$73,249,776
Season Salary Cap$109,900,000
Estimate Under Maximum Salary Cap of $117,689,172$7,789,172
Estimate Over Minimum Salary Cap of $76,900,000 $33,000,000
Current Bank Account$223,210,319
Projected Bank Account$201,039,722

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 $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 - 6,549 - 93.55%
Level 2: 6000 - $61 - 5,670 - 94.50%
Level 3: 2500 - $44 - 2,370 - 94.79%
Level 4: 4500 - $30 - 4,009 - 89.10%
Luxury : 1500 - $169 - 1,421 - 94.74%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $34 - 1,911 - 95.54%
Farm Level 2: 1000 - $15 - 943 - 94.31%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %20,019 - 93.11%
Average Income per Game$2,134,065
Year to Date Revenue$34,145,041
Farm
Home Games Left28
Average Attendance - %2,854 - 95.13%
Average Income per Game$79,115
Year to Date Revenue$1,107,613

Expense

Pro Players Total Salaries$85,945,189
Farm Players Total Salaries$1,571,200
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$34,595,910
Farm Year To Date Expenses$697,136
Pro Salary Cap To Date$33,112,504
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,485,692
Farm Estimated Season Revenue$2,215,226
Pro Remaining Season Days69
Pro Expenses Per Days$769,426
Pro Estimated Expenses$53,090,394
Farm Remaining Season Days80
Farm Expenses Per Days$16,703
Farm Estimated Expenses$1,336,240
Estimated Season Expenses$54,426,634
Season Salary Cap$84,245,192
Estimate Under Maximum Salary Cap of $117,689,172$33,443,980
Estimate Over Minimum Salary Cap of $76,900,000 $7,345,192
Current Bank Account$150,222,940
Projected Bank Account$153,497,224

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)
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)
Brendan Gaunce $1,000,000 (4)
Louis Belpedio $1,000,000 (4)
Calvin Pickard (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)
Justin Kirkland $775,000 (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)
Dakota Mermis $700,000 (4)
Total Pro Players27
Salary Commitment
Year 2038 : $85,945,189
Year 2039 : $73,395,189
Year 2040 : $41,555,189
Year 2041 : $27,659,000
Salary Average Commitment
Year 2038 : $24,856,250
Year 2039 : $17,500,000
Year 2040 : $8,025,000
Year 2041 : $5,925,000
Salary Cap with 1 Way Contract
Year 2038 : $84,245,192
Year 2039 : $72,620,192
Year 2040 : $41,555,189
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)
Anthony Angello $90,000 (2)
Matthew Stienburg $90,000 (1)
Julian Lutz $88,125 (1)
Kale Clague $85,250 (1)
Jimmy Huntington $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)
Dillon Hamaliuk $79,000 (1)
Kole Lind $77,500 (1)
Chase Lang $77,500 (2)
Aaron Luchuk (Out of Payroll) $77,500 (2)
Jack Gorniak $77,000 (1)
Ashton Cumby $70,625 (3)
Kai Schwindt $70,000 (1)
Isak Posch $70,000 (3)
Total Farm Players22
Salary Commitment
Year 2038 : $1,818,075
Year 2039 : $1,106,250
Year 2040 : $699,375
Year 2041 : $190,000
Salary Average Commitment
Year 2038 : $1,736,875
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 - 5,211 - 74.44%
Level 2: 6000 - $60 - 5,692 - 94.87%
Level 3: 2500 - $45 - 2,384 - 95.36%
Level 4: 4500 - $35 - 3,071 - 68.25%
Luxury : 1500 - $180 - 1,112 - 74.15%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,384 - 69.20%
Farm Level 2: 1000 - $20 - 677 - 67.69%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %17,470 - 81.26%
Average Income per Game$1,903,578
Year to Date Revenue$30,457,246
Farm
Home Games Left27
Average Attendance - %2,061 - 68.70%
Average Income per Game$68,900
Year to Date Revenue$1,033,500

Expense

Pro Players Total Salaries$95,586,143
Farm Players Total Salaries$1,497,359
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$35,930,796
Farm Year To Date Expenses$756,560
Pro Salary Cap To Date$32,644,789
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,493,025
Farm Estimated Season Revenue$1,860,300
Pro Remaining Season Days69
Pro Expenses Per Days$898,992
Pro Estimated Expenses$62,030,448
Farm Remaining Season Days80
Farm Expenses Per Days$16,108
Farm Estimated Expenses$1,288,640
Estimated Season Expenses$63,319,088
Season Salary Cap$91,712,896
Estimate Under Maximum Salary Cap of $117,689,172$25,976,276
Estimate Over Minimum Salary Cap of $76,900,000 $14,812,896
Current Bank Account$65,632,252
Projected Bank Account$53,666,489

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)
Brendan Gallagher (1 Way Contract) $6,500,000 (1)
Anthony Cirelli (1 Way Contract) $6,250,000 (3)
Jonas Brodin (1 Way Contract) $5,000,000 (5)
Jeff Skinner (1 Way Contract) $4,250,000 (4)
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)
Urho Vaakanainen (1 Way Contract) $1,550,000 (2)
Nathan Bastian (1 Way Contract) $1,350,000 (1)
Victor Olofsson (1 Way Contract) $1,250,000 (3)
Curtis Lazar (1 Way Contract) $1,250,000 (2)
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 (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players34
Salary Commitment
Year 2038 : $95,586,143
Year 2039 : $89,483,169
Year 2040 : $68,108,169
Year 2041 : $38,342,002
Salary Average Commitment
Year 2038 : $46,911,941
Year 2039 : $39,278,608
Year 2040 : $33,298,250
Year 2041 : $13,868,750
Salary Cap with 1 Way Contract
Year 2038 : $91,712,896
Year 2039 : $74,560,752
Year 2040 : $53,185,752
Year 2041 : $28,043,750

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 - 6,931 - 99.02%
Level 2: 6000 - $55 - 5,923 - 98.71%
Level 3: 2500 - $40 - 2,458 - 98.31%
Level 4: 4500 - $25 - 4,414 - 98.08%
Luxury : 1500 - $150 - 1,469 - 97.96%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,985 - 99.24%
Farm Level 2: 1000 - $20 - 698 - 69.84%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %21,195 - 98.58%
Average Income per Game$1,847,586
Year to Date Revenue$31,408,954
Farm
Home Games Left28
Average Attendance - %2,683 - 89.44%
Average Income per Game$63,588
Year to Date Revenue$890,235

Expense

Pro Players Total Salaries$110,235,000
Farm Players Total Salaries$1,781,525
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$43,038,629
Farm Year To Date Expenses$1,324,944
Pro Salary Cap To Date$39,398,979
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,189,638
Farm Estimated Season Revenue$1,780,470
Pro Remaining Season Days69
Pro Expenses Per Days$1,028,628
Pro Estimated Expenses$70,975,332
Farm Remaining Season Days80
Farm Expenses Per Days$30,496
Farm Estimated Expenses$2,439,680
Estimated Season Expenses$73,415,012
Season Salary Cap$107,615,000
Estimate Under Maximum Salary Cap of $117,689,172$10,074,172
Estimate Over Minimum Salary Cap of $76,900,000 $30,715,000
Current Bank Account$109,612,215
Projected Bank Account$84,167,311

Pro Players Salaries

Bo Horvat (1 Way Contract) $8,500,000 (3)
Brent Burns (1 Way Contract) $8,500,000 (2)
Thomas Chabot (1 Way Contract) $8,000,000 (5)
Jack Hughes (1 Way Contract) $8,000,000 (3)
K'Andre Miller (1 Way Contract) $7,500,000 (5)
Dylan Cozens (1 Way Contract) $7,100,000 (3)
Gabriel Landeskog (1 Way Contract) $7,000,000 (4)
Mason McTavish (1 Way Contract) $7,000,000 (5)
Bowen Byram (1 Way Contract) $6,250,000 (4)
Brad Marchand (1 Way Contract) $6,125,000 (1)
Samuel Girard (1 Way Contract) $5,000,000 (4)
Jamie Oleksiak (1 Way Contract) $4,600,000 (1)
Evan Rodrigues (1 Way Contract) $4,500,000 (3)
Quinton Byfield (1 Way Contract) $3,500,000 (2)
Joel Hofer (1 Way Contract) $3,400,000 (3)
Adam Lowry (1 Way Contract) $3,250,000 (1)
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)
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 : $110,235,000
Year 2039 : $96,430,000
Year 2040 : $78,415,000
Year 2041 : $44,790,000
Salary Average Commitment
Year 2038 : $46,185,715
Year 2039 : $43,387,500
Year 2040 : $25,837,500
Year 2041 : $15,962,500
Salary Cap with 1 Way Contract
Year 2038 : $107,615,000
Year 2039 : $93,640,000
Year 2040 : $75,625,000
Year 2041 : $42,000,000

Farm Players Salaries

Owen Michaels $148,000 (3)
Brendan Brisson $100,000 (3)
Arshdeep Bains $100,000 (3)
Marco Kasper $92,500 (4)
Sam Colangelo $88,125 (3)
Christian Kyrou $88,000 (2)
Tyler Tullio $82,400 (3)
Ethan Edwards $79,375 (1)
Kevin He $79,375 (3)
Nathan Walker $77,500 (2)
Michael Callahan $75,000 (1)
Dru Krebs $70,625 (1)
Nathaniel Day $70,625 (2)
Sahil Panwar $70,000 (3)
Charlie Wright $70,000 (1)
Jeremie Biakabutuka $70,000 (3)
Anson Thornton $70,000 (3)
J.R. Avon $70,000 (1)
Kenta Isogai $70,000 (3)
Sloan Stanick $70,000 (1)
Chase Wheatcroft $70,000 (2)
Luke Mittelstadt $70,000 (2)
Total Farm Players22
Salary Commitment
Year 2038 : $1,781,525
Year 2039 : $1,273,000
Year 2040 : $896,875
Year 2041 : $92,500
Salary Average Commitment
Year 2038 : $1,705,708
Year 2039 : $1,275,708
Year 2040 : $911,333
Year 2041 : $70,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 5,424 - 77.49%
Level 2: 6000 - $49 - 5,825 - 97.09%
Level 3: 2500 - $44 - 2,396 - 95.83%
Level 4: 4500 - $29 - 4,301 - 95.57%
Luxury : 1500 - $184 - 1,104 - 73.61%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,985 - 99.23%
Farm Level 2: 1000 - $13 - 946 - 94.56%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %19,050 - 88.60%
Average Income per Game$1,870,998
Year to Date Revenue$29,935,970
Farm
Home Games Left27
Average Attendance - %2,930 - 97.67%
Average Income per Game$55,953
Year to Date Revenue$839,288

Expense

Pro Players Total Salaries$81,940,000
Farm Players Total Salaries$1,531,813
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$37,583,277
Farm Year To Date Expenses$932,736
Pro Salary Cap To Date$34,802,300
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,645,951
Farm Estimated Season Revenue$1,510,718
Pro Remaining Season Days69
Pro Expenses Per Days$778,230
Pro Estimated Expenses$53,697,870
Farm Remaining Season Days80
Farm Expenses Per Days$20,418
Farm Estimated Expenses$1,633,440
Estimated Season Expenses$55,331,310
Season Salary Cap$81,940,000
Estimate Under Maximum Salary Cap of $117,689,172$35,749,172
Estimate Over Minimum Salary Cap of $76,900,000 $5,040,000
Current Bank Account$188,120,575
Projected Bank Account$182,945,934

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)
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 (3)
Yan Kuznetsov (1 Way Contract) $775,000 (1)
Pavol Regenda $775,000 (2)
Alex Turcotte (Out of Payroll) $775,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players24
Salary Commitment
Year 2038 : $84,115,000
Year 2039 : $58,825,000
Year 2040 : $44,325,000
Year 2041 : $33,550,000
Salary Average Commitment
Year 2038 : $34,172,619
Year 2039 : $29,672,619
Year 2040 : $18,639,286
Year 2041 : $15,200,000
Salary Cap with 1 Way Contract
Year 2038 : $83,340,000
Year 2039 : $58,065,000
Year 2040 : $43,565,000
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 (Out of Payroll) $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 - 5,340 - 76.29%
Level 2: 6000 - $60 - 5,747 - 95.78%
Level 3: 2500 - $49 - 1,823 - 72.93%
Level 4: 4500 - $26 - 4,372 - 97.15%
Luxury : 1500 - $178 - 1,148 - 76.51%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,437 - 71.83%
Farm Level 2: 1000 - $15 - 970 - 96.99%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,430 - 85.72%
Average Income per Game$1,908,356
Year to Date Revenue$32,442,054
Farm
Home Games Left27
Average Attendance - %2,407 - 80.22%
Average Income per Game$72,013
Year to Date Revenue$1,080,195

Expense

Pro Players Total Salaries$104,285,000
Farm Players Total Salaries$1,313,437
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,702,841
Farm Year To Date Expenses$776,495
Pro Salary Cap To Date$40,702,828
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,708,903
Farm Estimated Season Revenue$1,944,351
Pro Remaining Season Days69
Pro Expenses Per Days$958,274
Pro Estimated Expenses$66,120,906
Farm Remaining Season Days80
Farm Expenses Per Days$18,657
Farm Estimated Expenses$1,492,560
Estimated Season Expenses$67,613,466
Season Salary Cap$100,260,000
Estimate Under Maximum Salary Cap of $117,689,172$17,429,172
Estimate Over Minimum Salary Cap of $76,900,000 $23,360,000
Current Bank Account$148,527,841
Projected Bank Account$130,567,629

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)
-1 Way Contract Salary Cap : $450,000
Jack Ahcan (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $50,000
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)
-1 Way Contract Salary Cap : $0
Gage Goncalves $775,000 (1)
Joona Koppanen $775,000 (1)
Joel Hanley $700,000 (1)
Declan Chisholm $0 (0)
Total Pro Players27
Salary Commitment
Year 2038 : $104,285,000
Year 2039 : $77,865,000
Year 2040 : $63,815,000
Year 2041 : $32,415,000
Salary Average Commitment
Year 2038 : $39,279,167
Year 2039 : $27,435,417
Year 2040 : $21,010,417
Year 2041 : $16,860,417
Salary Cap with 1 Way Contract
Year 2038 : $100,260,000
Year 2039 : $74,990,000
Year 2040 : $62,890,000
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)
Kyle Capobianco $77,500 (3)
Jared Woolley $70,625 (3)
T.J. Semptimphelter $70,000 (1)
Total Farm Players16
Salary Commitment
Year 2038 : $1,313,437
Year 2039 : $506,250
Year 2040 : $236,250
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,176,167
Year 2039 : $475,542
Year 2040 : $228,750
Year 2041 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 6,787 - 96.95%
Level 2: 6000 - $60 - 5,770 - 96.17%
Level 3: 2500 - $35 - 2,424 - 96.95%
Level 4: 4500 - $20 - 4,471 - 99.36%
Luxury : 1500 - $200 - 1,006 - 67.07%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,433 - 71.67%
Farm Level 2: 1000 - $15 - 973 - 97.33%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %20,458 - 95.15%
Average Income per Game$1,833,709
Year to Date Revenue$29,339,338
Farm
Home Games Left27
Average Attendance - %2,407 - 80.22%
Average Income per Game$71,936
Year to Date Revenue$1,079,040

Expense

Pro Players Total Salaries$112,995,000
Farm Players Total Salaries$1,357,800
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,655,017
Farm Year To Date Expenses$1,232,364
Pro Salary Cap To Date$41,644,594
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,676,424
Farm Estimated Season Revenue$1,942,272
Pro Remaining Season Days69
Pro Expenses Per Days$1,008,805
Pro Estimated Expenses$69,607,545
Farm Remaining Season Days80
Farm Expenses Per Days$27,079
Farm Estimated Expenses$2,166,320
Estimated Season Expenses$71,773,865
Season Salary Cap$111,400,000
Estimate Under Maximum Salary Cap of $117,689,172$6,289,172
Estimate Over Minimum Salary Cap of $76,900,000 $34,500,000
Current Bank Account$104,798,034
Projected Bank Account$82,642,865

Pro Players Salaries

Patrik Laine (1 Way Contract) $8,700,000 (1)
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)
Cody Ceci (1 Way Contract) $6,500,000 (1)
Cam Fowler $6,500,000 (2)
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)
Jordan Martinook (1 Way Contract) $3,100,000 (1)
Trevor van Riemsdyk (1 Way Contract) $3,000,000 (2)
David Rittich (1 Way Contract) $3,000,000 (4)
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 (4)
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 : $112,995,000
Year 2039 : $77,875,000
Year 2040 : $50,900,000
Year 2041 : $35,225,000
Salary Average Commitment
Year 2038 : $59,574,250
Year 2039 : $39,820,000
Year 2040 : $31,595,000
Year 2041 : $21,675,000
Salary Cap with 1 Way Contract
Year 2038 : $111,400,000
Year 2039 : $77,400,000
Year 2040 : $50,425,000
Year 2041 : $35,525,000

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 (Out of Payroll) $77,000 (1)
Michael Karow (Out of Payroll) $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 (4)
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 : $718,800
Year 2040 : $265,000
Year 2041 : $85,000
Salary Average Commitment
Year 2038 : $1,445,000
Year 2039 : $675,000
Year 2040 : $250,000
Year 2041 : $70,000

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $85 - 6,639 - 94.85%
Level 2: 6000 - $61 - 5,742 - 95.70%
Level 3: 2500 - $39 - 2,376 - 95.05%
Level 4: 4500 - $29 - 4,227 - 93.93%
Luxury : 1500 - $156 - 1,426 - 95.06%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,859 - 92.95%
Farm Level 2: 1000 - $16 - 953 - 95.32%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,410 - 94.93%
Average Income per Game$2,005,981
Year to Date Revenue$34,101,685
Farm
Home Games Left28
Average Attendance - %2,812 - 93.74%
Average Income per Game$77,187
Year to Date Revenue$1,080,617

Expense

Pro Players Total Salaries$92,080,834
Farm Players Total Salaries$1,826,657
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$37,535,914
Farm Year To Date Expenses$1,386,928
Pro Salary Cap To Date$35,154,499
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,149,537
Farm Estimated Season Revenue$2,161,234
Pro Remaining Season Days69
Pro Expenses Per Days$854,698
Pro Estimated Expenses$58,974,162
Farm Remaining Season Days80
Farm Expenses Per Days$30,860
Farm Estimated Expenses$2,468,800
Estimated Season Expenses$61,442,962
Season Salary Cap$90,405,836
Estimate Under Maximum Salary Cap of $117,689,172$27,283,336
Estimate Over Minimum Salary Cap of $76,900,000 $13,505,836
Current Bank Account$162,876,642
Projected Bank Account$153,744,451

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 (Out of Payroll) $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 - 6,781 - 96.87%
Level 2: 6000 - $54 - 5,754 - 95.90%
Level 3: 2500 - $36 - 2,430 - 97.20%
Level 4: 4500 - $23 - 4,361 - 96.91%
Luxury : 1500 - $151 - 1,450 - 96.69%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,407 - 70.36%
Farm Level 2: 1000 - $20 - 686 - 68.59%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,775 - 96.63%
Average Income per Game$1,846,983
Year to Date Revenue$31,398,710
Farm
Home Games Left27
Average Attendance - %2,093 - 69.77%
Average Income per Game$70,009
Year to Date Revenue$1,050,140

Expense

Pro Players Total Salaries$113,272,500
Farm Players Total Salaries$1,256,375
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$46,078,724
Farm Year To Date Expenses$793,024
Pro Salary Cap To Date$41,882,936
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,174,574
Farm Estimated Season Revenue$1,890,252
Pro Remaining Season Days69
Pro Expenses Per Days$1,046,659
Pro Estimated Expenses$72,219,471
Farm Remaining Season Days80
Farm Expenses Per Days$18,197
Farm Estimated Expenses$1,455,760
Estimated Season Expenses$73,675,231
Season Salary Cap$106,272,496
Estimate Under Maximum Salary Cap of $117,689,172$11,416,676
Estimate Over Minimum Salary Cap of $76,900,000 $29,372,496
Current Bank Account$112,404,400
Projected Bank Account$86,793,995

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 (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Michael DiPietro $1,000,000 (2)
Dylan Coghlan (1 Way Contract) $935,000 (1)
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 - 6,859 - 97.99%
Level 2: 6000 - $40 - 5,933 - 98.88%
Level 3: 2500 - $28 - 2,486 - 99.43%
Level 4: 4500 - $17 - 4,479 - 99.53%
Luxury : 1500 - $113 - 1,479 - 98.62%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 869 - 43.45%
Farm Level 2: 1000 - $30 - 445 - 44.48%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %21,236 - 98.77%
Average Income per Game$1,586,339
Year to Date Revenue$25,381,416
Farm
Home Games Left28
Average Attendance - %1,314 - 43.80%
Average Income per Game$69,833
Year to Date Revenue$977,665

Expense

Pro Players Total Salaries$83,779,725
Farm Players Total Salaries$1,765,458
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$35,278,458
Farm Year To Date Expenses$771,922
Pro Salary Cap To Date$31,448,914
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$41,244,801
Farm Estimated Season Revenue$1,955,330
Pro Remaining Season Days69
Pro Expenses Per Days$794,511
Pro Estimated Expenses$54,821,259
Farm Remaining Season Days80
Farm Expenses Per Days$18,270
Farm Estimated Expenses$1,461,600
Estimated Season Expenses$56,282,859
Season Salary Cap$80,640,000
Estimate Under Maximum Salary Cap of $117,689,172$37,049,172
Estimate Over Minimum Salary Cap of $76,900,000 $3,740,000
Current Bank Account$194,824,094
Projected Bank Account$181,741,366

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 (2)
Total Pro Players29
Salary Commitment
Year 2038 : $83,779,725
Year 2039 : $67,027,225
Year 2040 : $43,125,000
Year 2041 : $3,850,000
Salary Average Commitment
Year 2038 : $46,046,333
Year 2039 : $38,096,333
Year 2040 : $21,315,833
Year 2041 : $925,000
Salary Cap with 1 Way Contract
Year 2038 : $80,640,004
Year 2039 : $62,340,000
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 $90,000 (3)
Damian Clara $88,125 (3)
Luke Tuch $88,125 (5)
Robert Mastrosimone $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 - 6,767 - 96.67%
Level 2: 6000 - $58 - 5,808 - 96.80%
Level 3: 2500 - $35 - 2,429 - 97.15%
Level 4: 4500 - $20 - 4,473 - 99.40%
Luxury : 1500 - $180 - 1,111 - 74.05%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,881 - 94.07%
Farm Level 2: 1000 - $15 - 965 - 96.55%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,588 - 95.76%
Average Income per Game$1,967,258
Year to Date Revenue$33,443,389
Farm
Home Games Left27
Average Attendance - %2,847 - 94.89%
Average Income per Game$80,329
Year to Date Revenue$1,204,930

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$37,786,839
Farm Year To Date Expenses$1,140,978
Pro Salary Cap To Date$31,732,278
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,181,454
Farm Estimated Season Revenue$2,168,874
Pro Remaining Season Days69
Pro Expenses Per Days$850,792
Pro Estimated Expenses$58,704,648
Farm Remaining Season Days80
Farm Expenses Per Days$26,186
Farm Estimated Expenses$2,094,880
Estimated Season Expenses$60,799,528
Season Salary Cap$80,640,832
Estimate Under Maximum Salary Cap of $117,689,172$37,048,340
Estimate Over Minimum Salary Cap of $76,900,000 $3,740,832
Current Bank Account$156,219,095
Projected Bank Account$146,769,895

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 - 6,501 - 92.87%
Level 2: 6000 - $52 - 5,770 - 96.16%
Level 3: 2500 - $34 - 2,397 - 95.90%
Level 4: 4500 - $18 - 4,472 - 99.39%
Luxury : 1500 - $165 - 1,426 - 95.10%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,896 - 94.79%
Farm Level 2: 1000 - $15 - 949 - 94.85%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %20,567 - 95.66%
Average Income per Game$1,862,522
Year to Date Revenue$31,662,876
Farm
Home Games Left28
Average Attendance - %2,844 - 94.81%
Average Income per Game$80,583
Year to Date Revenue$1,128,155

Expense

Pro Players Total Salaries$94,206,500
Farm Players Total Salaries$1,551,070
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$37,962,934
Farm Year To Date Expenses$1,268,497
Pro Salary Cap To Date$33,623,237
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$46,563,053
Farm Estimated Season Revenue$2,256,310
Pro Remaining Season Days69
Pro Expenses Per Days$886,783
Pro Estimated Expenses$61,188,027
Farm Remaining Season Days80
Farm Expenses Per Days$28,638
Farm Estimated Expenses$2,291,040
Estimated Season Expenses$63,479,067
Season Salary Cap$88,787,504
Estimate Under Maximum Salary Cap of $117,689,172$28,901,668
Estimate Over Minimum Salary Cap of $76,900,000 $11,887,504
Current Bank Account$123,574,523
Projected Bank Account$108,914,819

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)
Caleb Jones (1 Way Contract) $900,000 (4)
Joe Veleno (1 Way Contract) $900,000 (2)
Akira Schmid (1 Way Contract) $875,000 (2)
Jacob Bernard-Docker (1 Way Contract) $875,000 (2)
Riley Duran (1 Way Contract) $870,000 (3)
-1 Way Contract Salary Cap : $0
Maxim Groshev (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
Nolan Foote $775,000 (1)
Logan Brown (1 Way Contract) $775,000 (2)
Jaret Anderson-Dolan (1 Way Contract) $775,000 (2)
Samuel Bolduc $775,000 (1)
Rafael Harvey-Pinard $775,000 (1)
Adam Klapka $700,000 (1)
Total Pro Players34
Salary Commitment
Year 2038 : $94,206,500
Year 2039 : $57,931,500
Year 2040 : $37,230,000
Year 2041 : $25,000,000
Salary Average Commitment
Year 2038 : $56,220,000
Year 2039 : $34,312,500
Year 2040 : $14,162,500
Year 2041 : $6,168,750
Salary Cap with 1 Way Contract
Year 2038 : $88,787,496
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 (Out of Payroll) $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 - 6,776 - 96.80%
Level 2: 6000 - $60 - 5,788 - 96.47%
Level 3: 2500 - $50 - 1,912 - 76.47%
Level 4: 4500 - $20 - 4,452 - 98.92%
Luxury : 1500 - $170 - 1,454 - 96.94%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,922 - 96.11%
Farm Level 2: 1000 - $15 - 963 - 96.31%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %20,381 - 94.80%
Average Income per Game$2,069,461
Year to Date Revenue$33,111,377
Farm
Home Games Left28
Average Attendance - %2,885 - 96.17%
Average Income per Game$81,721
Year to Date Revenue$1,144,095

Expense

Pro Players Total Salaries$116,575,000
Farm Players Total Salaries$1,169,375
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,865,038
Farm Year To Date Expenses$888,624
Pro Salary Cap To Date$42,364,256
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,805,988
Farm Estimated Season Revenue$2,288,190
Pro Remaining Season Days69
Pro Expenses Per Days$1,075,885
Pro Estimated Expenses$74,236,065
Farm Remaining Season Days80
Farm Expenses Per Days$17,495
Farm Estimated Expenses$1,399,600
Estimated Season Expenses$75,635,665
Season Salary Cap$109,512,496
Estimate Under Maximum Salary Cap of $117,689,172$8,176,676
Estimate Over Minimum Salary Cap of $76,900,000 $32,612,496
Current Bank Account$285,920,140
Projected Bank Account$266,378,653

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)
Elias Lindholm (1 Way Contract) $7,750,000 (4)
Jason Robertson (1 Way Contract) $7,750,000 (5)
Gabriel Vilardi (1 Way Contract) $7,500,000 (5)
Tom Wilson (1 Way Contract) $6,500,000 (3)
Jake Guentzel (1 Way Contract) $6,000,000 (1)
Adrian Kempe (1 Way Contract) $5,500,000 (1)
Charlie Coyle (1 Way Contract) $5,250,000 (1)
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (4)
Jake Walman (1 Way Contract) $3,400,000 (2)
Mario Ferraro $3,250,000 (1)
Mason Lohrei (1 Way Contract) $3,200,000 (3)
Alex Iafallo (1 Way Contract) $1,900,000 (2)
Petr Mrazek (1 Way Contract) $1,350,000 (1)
Eric Robinson (1 Way Contract) $1,150,000 (3)
Dryden Hunt (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Ryan Leonard $925,000 (2)
Carter Mazur (1 Way Contract) $837,500 (5)
-1 Way Contract Salary Cap : $0
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
Max Sasson (1 Way Contract) $775,000 (2)
Lukas Cormier (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Clay Stevenson (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Ken Appleby $762,500 (3)
Josh Samanski (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Tim Washe (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Braeden Bowman (1 Way Contract) $700,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players31
Salary Commitment
Year 2038 : $116,575,000
Year 2039 : $86,337,500
Year 2040 : $77,787,500
Year 2041 : $45,625,000
Salary Average Commitment
Year 2038 : $39,931,250
Year 2039 : $29,062,500
Year 2040 : $23,162,500
Year 2041 : $14,743,750
Salary Cap with 1 Way Contract
Year 2038 : $109,512,496
Year 2039 : $79,362,496
Year 2040 : $72,362,496
Year 2041 : $43,750,000

Farm Players Salaries

Matvei Gridin $92,500 (2)
Carson Rehkopf $88,125 (3)
Jagger Firkus $88,125 (2)
Seamus Casey $88,125 (1)
Stanislav Svozil $82,500 (2)
Dylan Garand $79,375 (2)
Travis Mitchell $77,500 (2)
Marshall Rifai $77,500 (3)
Connor Clattenburg $75,000 (2)
Matthew Seminoff $70,625 (2)
Avery Hayes $70,000 (2)
Tyson Gross $70,000 (2)
Viking Gustavsson-Nyberg $70,000 (2)
Trey Taylor $70,000 (1)
Mikulas Hovorka $70,000 (1)
Total Farm Players15
Salary Commitment
Year 2038 : $1,169,375
Year 2039 : $941,250
Year 2040 : $165,625
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,140,834
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 - 6,622 - 94.61%
Level 2: 6000 - $60 - 5,629 - 93.82%
Level 3: 2500 - $43 - 2,319 - 92.76%
Level 4: 4500 - $27 - 4,270 - 94.89%
Luxury : 1500 - $223 - 891 - 59.41%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,935 - 96.76%
Farm Level 2: 1000 - $15 - 946 - 94.61%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %19,732 - 91.78%
Average Income per Game$1,948,572
Year to Date Revenue$31,177,149
Farm
Home Games Left28
Average Attendance - %2,881 - 96.05%
Average Income per Game$81,927
Year to Date Revenue$1,146,980

Expense

Pro Players Total Salaries$87,175,700
Farm Players Total Salaries$1,595,937
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$34,732,110
Farm Year To Date Expenses$1,123,610
Pro Salary Cap To Date$33,257,361
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,662,867
Farm Estimated Season Revenue$2,293,960
Pro Remaining Season Days69
Pro Expenses Per Days$789,165
Pro Estimated Expenses$54,452,385
Farm Remaining Season Days80
Farm Expenses Per Days$24,967
Farm Estimated Expenses$1,997,360
Estimated Season Expenses$56,449,745
Season Salary Cap$85,388,200
Estimate Under Maximum Salary Cap of $117,689,172$32,300,972
Estimate Over Minimum Salary Cap of $76,900,000 $8,488,200
Current Bank Account$265,977,267
Projected Bank Account$262,484,349

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 (Out of Payroll) $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 - 3,499 - 49.99%
Level 2: 6000 - $110 - 2,707 - 45.12%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,015 - 67.66%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,118 - 55.91%
Farm Level 2: 1000 - $30 - 457 - 45.71%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %10,022 - 46.61%
Average Income per Game$1,918,642
Year to Date Revenue$30,698,276
Farm
Home Games Left28
Average Attendance - %1,575 - 52.51%
Average Income per Game$69,625
Year to Date Revenue$974,750

Expense

Pro Players Total Salaries$98,331,250
Farm Players Total Salaries$1,478,502
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,283,619
Farm Year To Date Expenses$824,126
Pro Salary Cap To Date$41,504,863
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,884,698
Farm Estimated Season Revenue$1,949,500
Pro Remaining Season Days69
Pro Expenses Per Days$887,887
Pro Estimated Expenses$61,264,203
Farm Remaining Season Days80
Farm Expenses Per Days$18,375
Farm Estimated Expenses$1,470,000
Estimated Season Expenses$62,734,203
Season Salary Cap$98,331,250
Estimate Under Maximum Salary Cap of $117,689,172$19,357,922
Estimate Over Minimum Salary Cap of $76,900,000 $21,431,250
Current Bank Account$6,879,094
Projected Bank Account-$4,020,911

Pro Players Salaries

Ivan Provorov (1 Way Contract) $8,750,000 (5)
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)
Logan Mailloux $925,000 (1)
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 : $98,331,250
Year 2039 : $75,150,000
Year 2040 : $64,600,000
Year 2041 : $45,150,000
Salary Average Commitment
Year 2038 : $65,781,250
Year 2039 : $57,875,000
Year 2040 : $54,400,000
Year 2041 : $39,000,000
Salary Cap with 1 Way Contract
Year 2038 : $98,331,250
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)
Marek Vanacker $92,500 (2)
Carson Wetsch $83,750 (2)
Josh Bloom $83,750 (1)
Martin Chromiak $82,000 (1)
Amir Miftakhov $80,000 (5)
Nathan Smith $80,000 (1)
Cameron Whitehead $79,375 (1)
Matthew Phillips $77,500 (2)
Blake Hillman $75,000 (2)
Alex Gagne $70,625 (1)
Kienan Draper $70,000 (1)
Theo Rochette $70,000 (2)
Tag Bertuzzi $70,000 (1)
Riley Fiddler-Schultz $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2038 : $1,478,502
Year 2039 : $778,750
Year 2040 : $380,000
Year 2041 : $280,000
Salary Average Commitment
Year 2038 : $1,260,833
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 - 6,722 - 96.02%
Level 2: 6000 - $69 - 4,448 - 74.13%
Level 3: 2500 - $52 - 1,753 - 70.13%
Level 4: 4500 - $40 - 2,702 - 60.05%
Luxury : 1500 - $140 - 1,440 - 96.03%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,922 - 96.08%
Farm Level 2: 1000 - $17 - 954 - 95.38%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %17,065 - 79.37%
Average Income per Game$1,905,928
Year to Date Revenue$32,400,780
Farm
Home Games Left28
Average Attendance - %2,875 - 95.85%
Average Income per Game$73,864
Year to Date Revenue$1,034,091

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$42,550,681
Farm Year To Date Expenses$1,043,934
Pro Salary Cap To Date$41,187,854
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,648,206
Farm Estimated Season Revenue$2,068,182
Pro Remaining Season Days69
Pro Expenses Per Days$964,949
Pro Estimated Expenses$66,581,481
Farm Remaining Season Days80
Farm Expenses Per Days$24,205
Farm Estimated Expenses$1,936,400
Estimated Season Expenses$68,517,881
Season Salary Cap$105,539,250
Estimate Under Maximum Salary Cap of $117,689,172$12,149,922
Estimate Over Minimum Salary Cap of $76,900,000 $28,639,250
Current Bank Account$249,600,416
Projected Bank Account$230,798,923

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 - 3,553 - 50.76%
Level 2: 6000 - $100 - 3,024 - 50.40%
Level 3: 2500 - $45 - 2,370 - 94.81%
Level 4: 4500 - $40 - 2,776 - 61.69%
Luxury : 1500 - $150 - 1,438 - 95.84%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,841 - 92.05%
Farm Level 2: 1000 - $15 - 966 - 96.63%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %13,161 - 61.22%
Average Income per Game$1,890,446
Year to Date Revenue$30,247,134
Farm
Home Games Left27
Average Attendance - %2,807 - 93.58%
Average Income per Game$78,931
Year to Date Revenue$1,183,970

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$42,226,330
Farm Year To Date Expenses$619,554
Pro Salary Cap To Date$38,963,937
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,151,593
Farm Estimated Season Revenue$2,131,146
Pro Remaining Season Days69
Pro Expenses Per Days$977,434
Pro Estimated Expenses$67,442,946
Farm Remaining Season Days80
Farm Expenses Per Days$14,546
Farm Estimated Expenses$1,163,680
Estimated Season Expenses$68,606,626
Season Salary Cap$102,150,000
Estimate Under Maximum Salary Cap of $117,689,172$15,539,172
Estimate Over Minimum Salary Cap of $76,900,000 $25,250,000
Current Bank Account$171,576,762
Projected Bank Account$154,252,875

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 - 6,693 - 95.62%
Level 2: 6000 - $60 - 5,680 - 94.66%
Level 3: 2500 - $44 - 2,353 - 94.14%
Level 4: 4500 - $27 - 4,406 - 97.92%
Luxury : 1500 - $225 - 915 - 61.02%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,907 - 95.37%
Farm Level 2: 1000 - $15 - 949 - 94.91%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %20,048 - 93.25%
Average Income per Game$1,993,870
Year to Date Revenue$31,901,926
Farm
Home Games Left27
Average Attendance - %2,856 - 95.22%
Average Income per Game$80,995
Year to Date Revenue$1,214,925

Expense

Pro Players Total Salaries$90,585,774
Farm Players Total Salaries$1,207,153
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$35,233,849
Farm Year To Date Expenses$863,083
Pro Salary Cap To Date$34,105,354
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,840,630
Farm Estimated Season Revenue$2,186,865
Pro Remaining Season Days69
Pro Expenses Per Days$810,494
Pro Estimated Expenses$55,924,086
Farm Remaining Season Days80
Farm Expenses Per Days$17,800
Farm Estimated Expenses$1,424,000
Estimated Season Expenses$57,348,086
Season Salary Cap$89,810,773
Estimate Under Maximum Salary Cap of $117,689,172$27,878,399
Estimate Over Minimum Salary Cap of $76,900,000 $12,910,773
Current Bank Account$258,824,278
Projected Bank Account$255,503,687

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 (1 Way Contract) $1,000,000 (4)
Jiri Kulich (1 Way Contract) $1,000,000 (3)
Tristan Luneau (1 Way Contract) $1,000,000 (4)
Ben Jones $1,000,000 (1)
Gavin Brindley $950,000 (3)
Liam Greentree $925,000 (3)
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
Rory Kerins $775,000 (1)
Joel Nystrom $700,000 (1)
Total Pro Players28
Salary Commitment
Year 2038 : $90,585,774
Year 2039 : $56,639,524
Year 2040 : $46,039,524
Year 2041 : $15,275,000
Salary Average Commitment
Year 2038 : $48,181,250
Year 2039 : $37,862,500
Year 2040 : $33,237,500
Year 2041 : $14,600,000
Salary Cap with 1 Way Contract
Year 2038 : $89,810,776
Year 2039 : $55,864,524
Year 2040 : $45,264,524
Year 2041 : $14,500,000

Farm Players Salaries

Remi Poirier $100,000 (3)
Mathias Laferriere $100,000 (1)
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)
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)
Domenic DiVincentiis $70,000 (2)
Dyllan Gill (Out of Payroll) $70,000 (1)
Abram Wiebe $70,000 (2)
Tyler Angle $70,000 (1)
Total Farm Players16
Salary Commitment
Year 2038 : $1,277,153
Year 2039 : $401,000
Year 2040 : $261,000
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,142,736
Year 2039 : $355,000
Year 2040 : $215,000
Year 2041 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - $85 - 6,633 - 94.76%
Level 2: 6000 - $60 - 5,750 - 95.83%
Level 3: 2500 - $44 - 2,403 - 96.11%
Level 4: 4500 - $27 - 4,337 - 96.37%
Luxury : 1500 - $225 - 925 - 61.64%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,946 - 97.31%
Farm Level 2: 1000 - $15 - 970 - 97.01%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %20,048 - 93.24%
Average Income per Game$1,996,121
Year to Date Revenue$31,937,933
Farm
Home Games Left27
Average Attendance - %2,916 - 97.21%
Average Income per Game$82,669
Year to Date Revenue$1,240,035

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$44,118,795
Farm Year To Date Expenses$1,177,847
Pro Salary Cap To Date$39,840,592
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$51,899,141
Farm Estimated Season Revenue$2,232,063
Pro Remaining Season Days69
Pro Expenses Per Days$1,002,901
Pro Estimated Expenses$69,200,169
Farm Remaining Season Days80
Farm Expenses Per Days$26,893
Farm Estimated Expenses$2,151,440
Estimated Season Expenses$71,351,609
Season Salary Cap$102,317,856
Estimate Under Maximum Salary Cap of $117,689,172$15,371,316
Estimate Over Minimum Salary Cap of $76,900,000 $25,417,856
Current Bank Account$207,064,053
Projected Bank Account$189,843,648

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 - 6,568 - 93.83%
Level 2: 6000 - $57 - 5,657 - 94.29%
Level 3: 2500 - $42 - 2,338 - 93.53%
Level 4: 4500 - $25 - 4,309 - 95.76%
Luxury : 1500 - $133 - 1,459 - 97.28%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,991 - 99.54%
Farm Level 2: 1000 - $17 - 939 - 93.88%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %20,332 - 94.57%
Average Income per Game$1,947,514
Year to Date Revenue$31,160,227
Farm
Home Games Left27
Average Attendance - %2,930 - 97.65%
Average Income per Game$59,757
Year to Date Revenue$896,358

Expense

Pro Players Total Salaries$83,431,667
Farm Players Total Salaries$2,188,563
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$35,922,777
Farm Year To Date Expenses$1,100,556
Pro Salary Cap To Date$33,817,466
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,635,369
Farm Estimated Season Revenue$1,613,444
Pro Remaining Season Days69
Pro Expenses Per Days$773,732
Pro Estimated Expenses$53,387,508
Farm Remaining Season Days80
Farm Expenses Per Days$25,714
Farm Estimated Expenses$2,057,120
Estimated Season Expenses$55,444,628
Season Salary Cap$81,781,667
Estimate Under Maximum Salary Cap of $117,689,172$35,907,505
Estimate Over Minimum Salary Cap of $76,900,000 $4,881,667
Current Bank Account$76,022,164
Projected Bank Account$72,826,349

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)
Ivan Barbashev (1 Way Contract) $5,000,000 (2)
Alexander Wennberg (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)
-1 Way Contract Salary Cap : $0
Jackson Parsons $829,167 (3)
Jan Jenik (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players28
Salary Commitment
Year 2038 : $83,431,667
Year 2039 : $64,379,167
Year 2040 : $27,454,167
Year 2041 : $13,850,000
Salary Average Commitment
Year 2038 : $45,110,775
Year 2039 : $35,729,525
Year 2040 : $21,129,167
Year 2041 : $7,425,000
Salary Cap with 1 Way Contract
Year 2038 : $81,781,664
Year 2039 : $62,729,168
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)
Ethan Cardwell $87,313 (1)
Kalle Vaisanen $87,313 (1)
Keean Washkurak $86,250 (2)
Miko Matikka $83,750 (2)
Jake Boltmann $83,750 (1)
Pavel Moysevich $83,750 (3)
Yegor Sidorov $83,750 (2)
Tomas Hamara $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)
Bryce McConnell-Barker $77,000 (1)
Justin Ertel $77,000 (1)
Ruslan Khazheyev $75,000 (2)
Ryan Healey $75,000 (2)
Benjamin Gleason $70,000 (1)
Total Farm Players26
Salary Commitment
Year 2038 : $2,188,562
Year 2039 : $990,000
Year 2040 : $251,250
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,980,917
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 - 6,718 - 95.98%
Level 2: 6000 - $65 - 4,622 - 77.04%
Level 3: 2500 - $50 - 1,758 - 70.31%
Level 4: 4500 - $30 - 4,223 - 93.83%
Luxury : 1500 - $175 - 1,141 - 76.07%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,943 - 97.14%
Farm Level 2: 1000 - $15 - 970 - 96.96%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %18,462 - 85.87%
Average Income per Game$1,965,807
Year to Date Revenue$33,418,727
Farm
Home Games Left28
Average Attendance - %2,912 - 97.08%
Average Income per Game$63,113
Year to Date Revenue$883,575

Expense

Pro Players Total Salaries$102,682,500
Farm Players Total Salaries$1,502,417
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,738,370
Farm Year To Date Expenses$1,750,934
Pro Salary Cap To Date$39,050,769
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$49,145,187
Farm Estimated Season Revenue$1,767,150
Pro Remaining Season Days69
Pro Expenses Per Days$961,792
Pro Estimated Expenses$66,363,648
Farm Remaining Season Days80
Farm Expenses Per Days$40,342
Farm Estimated Expenses$3,227,360
Estimated Season Expenses$69,591,008
Season Salary Cap$99,232,496
Estimate Under Maximum Salary Cap of $117,689,172$18,456,676
Estimate Over Minimum Salary Cap of $76,900,000 $22,332,496
Current Bank Account$129,208,071
Projected Bank Account$110,529,400

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)
Tanner Pearson (1 Way Contract) $1,000,000 (1)
Jaycob Megna (1 Way Contract) $1,000,000 (4)
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 Players27
Salary Commitment
Year 2038 : $102,682,500
Year 2039 : $75,582,500
Year 2040 : $73,787,500
Year 2041 : $43,312,500
Salary Average Commitment
Year 2038 : $32,143,750
Year 2039 : $24,250,000
Year 2040 : $22,625,000
Year 2041 : $11,175,000
Salary Cap with 1 Way Contract
Year 2038 : $99,232,504
Year 2039 : $73,682,504
Year 2040 : $72,812,504
Year 2041 : $42,337,500

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 $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 - 4,378 - 62.54%
Level 2: 6000 - $80 - 3,759 - 62.65%
Level 3: 2500 - $55 - 1,619 - 64.76%
Level 4: 4500 - $35 - 2,973 - 66.07%
Luxury : 1500 - $200 - 996 - 66.43%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,873 - 93.65%
Farm Level 2: 1000 - $15 - 966 - 96.59%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %13,726 - 63.84%
Average Income per Game$1,815,498
Year to Date Revenue$29,047,968
Farm
Home Games Left27
Average Attendance - %2,839 - 94.63%
Average Income per Game$80,046
Year to Date Revenue$1,200,695

Expense

Pro Players Total Salaries$110,865,334
Farm Players Total Salaries$881,706
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$45,459,272
Farm Year To Date Expenses$1,016,677
Pro Salary Cap To Date$38,853,214
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,202,948
Farm Estimated Season Revenue$2,161,251
Pro Remaining Season Days69
Pro Expenses Per Days$1,034,206
Pro Estimated Expenses$71,360,214
Farm Remaining Season Days80
Farm Expenses Per Days$23,240
Farm Estimated Expenses$1,859,200
Estimated Season Expenses$73,219,414
Season Salary Cap$99,750,328
Estimate Under Maximum Salary Cap of $117,689,172$17,938,844
Estimate Over Minimum Salary Cap of $76,900,000 $22,850,328
Current Bank Account$55,702,557
Projected Bank Account$31,847,342

Pro Players Salaries

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

Farm Players Salaries

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

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $99 - 5,381 - 76.87%
Level 2: 6000 - $74 - 4,083 - 68.05%
Level 3: 2500 - $60 - 1,521 - 60.86%
Level 4: 4500 - $35 - 3,103 - 68.96%
Luxury : 1500 - $170 - 1,451 - 96.73%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,929 - 96.43%
Farm Level 2: 1000 - $15 - 972 - 97.20%
Farm Total Capacity :3000

Income

Home Games Left25
Average Attendance - %15,539 - 72.28%
Average Income per Game$1,909,286
Year to Date Revenue$32,457,856
Farm
Home Games Left28
Average Attendance - %2,901 - 96.68%
Average Income per Game$82,078
Year to Date Revenue$1,149,085

Expense

Pro Players Total Salaries$93,292,850
Farm Players Total Salaries$1,869,525
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$40,064,695
Farm Year To Date Expenses$1,454,281
Pro Salary Cap To Date$37,280,614
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,732,141
Farm Estimated Season Revenue$2,298,170
Pro Remaining Season Days69
Pro Expenses Per Days$878,698
Pro Estimated Expenses$60,630,162
Farm Remaining Season Days80
Farm Expenses Per Days$31,206
Farm Estimated Expenses$2,496,480
Estimated Season Expenses$63,126,642
Season Salary Cap$92,142,848
Estimate Under Maximum Salary Cap of $117,689,172$25,546,324
Estimate Over Minimum Salary Cap of $76,900,000 $15,242,848
Current Bank Account$105,127,050
Projected Bank Account$92,030,719

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)
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 (1 Way Contract) $2,400,000 (6)
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 Way Contract) $1,000,000 (5)
Ryan Suzuki (1 Way Contract) $1,000,000 (3)
Jordan Spence (1 Way Contract) $1,000,000 (2)
Parker Kelly (1 Way Contract) $825,000 (3)
Total Pro Players22
Salary Commitment
Year 2038 : $93,292,850
Year 2039 : $90,042,850
Year 2040 : $63,342,850
Year 2041 : $28,300,000
Salary Average Commitment
Year 2038 : $35,143,750
Year 2039 : $31,156,250
Year 2040 : $14,237,500
Year 2041 : $8,887,500
Salary Cap with 1 Way Contract
Year 2038 : $92,142,848
Year 2039 : $81,092,848
Year 2040 : $54,392,848
Year 2041 : $20,400,000

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 (3)
Eemil Viro $92,125 (1)
Ryan Greene $88,125 (3)
William Villeneuve $87,400 (1)
Dmitri Kuzmin $83,750 (2)
Adam Engstrom $83,750 (2)
Jakub Demek $79,375 (2)
Amadeus Lombardi $79,375 (5)
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 : $1,630,000
Year 2040 : $460,000
Year 2041 : $90,000
Salary Average Commitment
Year 2038 : $1,728,834
Year 2039 : $1,495,709
Year 2040 : $434,042
Year 2041 : $70,000

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 6,671 - 95.29%
Level 2: 6000 - $50 - 5,855 - 97.59%
Level 3: 2500 - $30 - 2,476 - 99.02%
Level 4: 4500 - $20 - 4,441 - 98.69%
Luxury : 1500 - $150 - 1,448 - 96.53%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,960 - 97.98%
Farm Level 2: 1000 - $10 - 1,000 - 99.96%
Farm Total Capacity :3000

Income

Home Games Left26
Average Attendance - %20,890 - 97.16%
Average Income per Game$1,877,450
Year to Date Revenue$30,039,207
Farm
Home Games Left28
Average Attendance - %2,959 - 98.64%
Average Income per Game$58,985
Year to Date Revenue$825,790

Expense

Pro Players Total Salaries$116,400,000
Farm Players Total Salaries$1,398,175
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$42,669,359
Farm Year To Date Expenses$968,546
Pro Salary Cap To Date$39,404,310
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$48,813,711
Farm Estimated Season Revenue$1,651,580
Pro Remaining Season Days69
Pro Expenses Per Days$1,083,186
Pro Estimated Expenses$74,739,834
Farm Remaining Season Days80
Farm Expenses Per Days$19,340
Farm Estimated Expenses$1,547,200
Estimated Season Expenses$76,287,034
Season Salary Cap$114,037,500
Estimate Under Maximum Salary Cap of $117,689,172$3,651,672
Estimate Over Minimum Salary Cap of $76,900,000 $37,137,500
Current Bank Account$32,270,200
Projected Bank Account$6,448,457

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 (1 Way Contract) $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 $117,689,172
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 $242,740,751 $87,855,000 $29,834,172 $10,955,000 $1,814,550 $8,185,450 242145
Boston Bruins $309,756,565 $104,164,280 $13,524,892 $27,264,280 $1,873,375 $8,126,625 242044
Buffalo Sabres $63,623,582 $109,174,104 $8,515,068 $32,274,104 $1,266,450 $8,733,550 301747
Calgary Flames $145,966,978 $96,889,168 $20,800,004 $19,989,168 $1,403,500 $8,596,500 301747
Carolina Hurricanes $201,103,624 $84,773,914 $32,915,258 $7,873,914 $1,174,800 $8,825,200 291544
Chicago Blackhawks $101,733,809 $80,976,500 $36,712,672 $4,076,500 $2,083,992 $7,916,008 292554
Colorado Avalanche $223,210,319 $109,900,000 $7,789,172 $33,000,000 $1,842,377 $8,157,623 222143
Columbus Blue Jackets $150,222,940 $84,245,192 $33,443,980 $7,345,192 $1,571,200 $8,428,800 272249
Dallas Stars $65,632,252 $91,712,896 $25,976,276 $14,812,896 $1,497,359 $8,502,641 341852
Detroit Red Wings $109,612,215 $107,615,000 $10,074,172 $30,715,000 $1,781,525 $8,218,475 262248
Edmonton Oilers $188,120,575 $81,940,000 $35,749,172 $5,040,000 $1,531,813 $8,468,187 242044
Florida Panthers $148,527,841 $100,260,000 $17,429,172 $23,360,000 $1,313,437 $8,686,563 271643
Los Angeles Kings $104,798,034 $111,400,000 $6,289,172 $34,500,000 $1,357,800 $8,642,200 282048
Minnesota Wild $162,876,642 $90,405,836 $27,283,336 $13,505,836 $1,826,657 $8,173,343 322254
Montreal Canadiens $112,404,400 $106,272,496 $11,416,676 $29,372,496 $1,256,375 $8,743,625 311546
Nashville Predators $194,824,094 $80,640,000 $37,049,172 $3,740,000 $1,765,458 $8,234,542 292150
New Jersey Devils $156,219,095 $80,640,832 $37,048,340 $3,740,832 $1,247,042 $8,752,958 371552
New York Islanders $123,574,523 $88,787,504 $28,901,668 $11,887,504 $1,551,070 $8,448,930 342054
New York Rangers $285,920,140 $109,512,496 $8,176,676 $32,612,496 $1,169,375 $8,830,625 311546
Ottawa Senators $265,977,267 $85,388,200 $32,300,972 $8,488,200 $1,595,937 $8,404,063 271946
Philadelphia Flyers $6,879,094 $98,331,250 $19,357,922 $21,431,250 $1,478,502 $8,521,498 301848
Pittsburgh Penguins $249,600,416 $105,539,250 $12,149,922 $28,639,250 $2,001,375 $7,998,625 272552
San Jose Sharks $171,576,762 $102,150,000 $15,539,172 $25,250,000 $1,703,750 $8,296,250 242044
St. Louis Blues $258,824,278 $89,810,773 $27,878,399 $12,910,773 $1,207,153 $8,792,847 281644
Tampa Bay Lightning $207,064,053 $102,317,856 $15,371,316 $25,417,856 $1,334,709 $8,665,291 321749
Toronto Maple Leafs $76,022,164 $81,781,667 $35,907,505 $4,881,667 $2,188,563 $7,811,437 282654
Utah Mammoth $129,208,071 $99,232,496 $18,456,676 $22,332,496 $1,502,417 $8,497,583 271845
Vancouver Canucks $55,702,557 $99,750,328 $17,938,844 $22,850,328 $881,706 $9,118,294 351146
Washington Capitals $105,127,050 $92,142,848 $25,546,324 $15,242,848 $1,869,525 $8,130,475 222244
Winnipeg Jets $32,270,200 $114,037,500 $3,651,672 $37,137,500 $1,398,175 $8,601,825 321850