Team FinanceLast Update - August 23, 2026 at 19:27
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 - 5,480 - 78.28%
Level 2: 6000 - $60 - 5,808 - 96.79%
Level 3: 2500 - $35 - 2,452 - 98.08%
Level 4: 4500 - $25 - 4,410 - 97.99%
Luxury : 1500 - $200 - 1,016 - 67.74%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,925 - 96.23%
Farm Level 2: 1000 - $15 - 953 - 95.26%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %19,165 - 89.14%
Average Income per Game$1,930,630
Year to Date Revenue$25,098,194
Farm
Home Games Left32
Average Attendance - %2,877 - 95.91%
Average Income per Game$81,650
Year to Date Revenue$816,500

Expense

Pro Players Total Salaries$89,480,000
Farm Players Total Salaries$1,814,550
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,929,749
Farm Year To Date Expenses$881,640
Pro Salary Cap To Date$26,808,625
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,988,279
Farm Estimated Season Revenue$2,612,800
Pro Remaining Season Days79
Pro Expenses Per Days$813,982
Pro Estimated Expenses$64,304,578
Farm Remaining Season Days90
Farm Expenses Per Days$26,730
Farm Estimated Expenses$2,405,700
Estimated Season Expenses$66,710,278
Season Salary Cap$88,555,000
Estimate Under Maximum Salary Cap of $114,261,000$25,706,000
Estimate Over Minimum Salary Cap of $76,900,000 $11,655,000
Current Bank Account$245,031,727
Projected Bank Account$236,922,528

Pro Players Salaries

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

Farm Players Salaries

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

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - $150 - 3,551 - 50.73%
Level 2: 6000 - $110 - 2,822 - 47.03%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,040 - 69.30%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,078 - 53.89%
Farm Level 2: 1000 - $30 - 461 - 46.09%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %10,212 - 47.50%
Average Income per Game$1,956,330
Year to Date Revenue$25,432,289
Farm
Home Games Left32
Average Attendance - %1,539 - 51.29%
Average Income per Game$67,717
Year to Date Revenue$677,170

Expense

Pro Players Total Salaries$106,314,280
Farm Players Total Salaries$1,788,125
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,506,068
Farm Year To Date Expenses$779,953
Pro Salary Cap To Date$31,287,929
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,733,568
Farm Estimated Season Revenue$2,166,944
Pro Remaining Season Days79
Pro Expenses Per Days$958,533
Pro Estimated Expenses$75,724,107
Farm Remaining Season Days90
Farm Expenses Per Days$22,485
Farm Estimated Expenses$2,023,650
Estimated Season Expenses$77,747,757
Season Salary Cap$104,164,280
Estimate Under Maximum Salary Cap of $114,261,000$10,096,720
Estimate Over Minimum Salary Cap of $76,900,000 $27,264,280
Current Bank Account$311,320,447
Projected Bank Account$292,473,202

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 (Out of Payroll) $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 - 6,519 - 93.13%
Level 2: 6000 - $55 - 5,822 - 97.04%
Level 3: 2500 - $36 - 2,379 - 95.15%
Level 4: 4500 - $21 - 4,422 - 98.26%
Luxury : 1500 - $150 - 1,412 - 94.11%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,911 - 95.53%
Farm Level 2: 1000 - $15 - 958 - 95.84%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20,554 - 95.60%
Average Income per Game$1,932,832
Year to Date Revenue$25,126,818
Farm
Home Games Left31
Average Attendance - %2,869 - 95.63%
Average Income per Game$81,245
Year to Date Revenue$893,690

Expense

Pro Players Total Salaries$116,006,607
Farm Players Total Salaries$1,355,850
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$35,916,526
Farm Year To Date Expenses$1,462,939
Pro Salary Cap To Date$32,011,756
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,052,132
Farm Estimated Season Revenue$2,518,581
Pro Remaining Season Days79
Pro Expenses Per Days$1,079,704
Pro Estimated Expenses$85,296,616
Farm Remaining Season Days90
Farm Expenses Per Days$43,192
Farm Estimated Expenses$3,887,280
Estimated Season Expenses$89,183,896
Season Salary Cap$109,174,104
Estimate Under Maximum Salary Cap of $114,261,000$5,086,896
Estimate Over Minimum Salary Cap of $76,900,000 $32,274,104
Current Bank Account$66,859,404
Projected Bank Account$36,246,221

Pro Players Salaries

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

Farm Players Salaries

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

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Saddledome
Level 1: 7000 - $80 - 6,729 - 96.13%
Level 2: 6000 - $55 - 5,776 - 96.26%
Level 3: 2500 - $35 - 2,408 - 96.30%
Level 4: 4500 - $20 - 4,389 - 97.52%
Luxury : 1500 - $130 - 1,472 - 98.14%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,353 - 67.63%
Farm Level 2: 1000 - $20 - 666 - 66.65%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20,772 - 96.62%
Average Income per Game$1,816,850
Year to Date Revenue$21,802,199
Farm
Home Games Left31
Average Attendance - %2,019 - 67.30%
Average Income per Game$67,435
Year to Date Revenue$741,780

Expense

Pro Players Total Salaries$101,975,833
Farm Players Total Salaries$1,143,583
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,434,982
Farm Year To Date Expenses$467,423
Pro Salary Cap To Date$29,857,571
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,505,498
Farm Estimated Season Revenue$2,090,471
Pro Remaining Season Days79
Pro Expenses Per Days$955,538
Pro Estimated Expenses$75,487,502
Farm Remaining Season Days90
Farm Expenses Per Days$13,255
Farm Estimated Expenses$1,192,950
Estimated Season Expenses$76,680,452
Season Salary Cap$99,425,832
Estimate Under Maximum Salary Cap of $114,261,000$14,835,168
Estimate Over Minimum Salary Cap of $76,900,000 $22,525,832
Current Bank Account$147,897,946
Projected Bank Account$127,813,463

Pro Players Salaries

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

Farm Players Salaries

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

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $81 - 6,636 - 94.80%
Level 2: 6000 - $60 - 5,691 - 94.86%
Level 3: 2500 - $42 - 2,346 - 93.84%
Level 4: 4500 - $23 - 4,366 - 97.02%
Luxury : 1500 - $146 - 1,455 - 97.03%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $29 - 1,892 - 94.61%
Farm Level 2: 1000 - $17 - 965 - 96.46%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20,494 - 95.32%
Average Income per Game$1,922,717
Year to Date Revenue$24,995,320
Farm
Home Games Left32
Average Attendance - %2,857 - 95.22%
Average Income per Game$71,269
Year to Date Revenue$712,691

Expense

Pro Players Total Salaries$90,117,667
Farm Players Total Salaries$1,447,925
Coaches Total Salaries$4,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,910,336
Farm Year To Date Expenses$455,020
Pro Salary Cap To Date$28,293,088
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,758,791
Farm Estimated Season Revenue$2,280,611
Pro Remaining Season Days79
Pro Expenses Per Days$837,324
Pro Estimated Expenses$66,148,596
Farm Remaining Season Days90
Farm Expenses Per Days$13,693
Farm Estimated Expenses$1,232,370
Estimated Season Expenses$67,380,966
Season Salary Cap$89,242,664
Estimate Under Maximum Salary Cap of $114,261,000$25,018,336
Estimate Over Minimum Salary Cap of $76,900,000 $12,342,664
Current Bank Account$203,578,226
Projected Bank Account$194,236,662

Pro Players Salaries

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

Farm Players Salaries

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

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 5,189 - 74.13%
Level 2: 6000 - $60 - 5,609 - 93.48%
Level 3: 2500 - $43 - 2,340 - 93.60%
Level 4: 4500 - $23 - 4,364 - 96.99%
Luxury : 1500 - $160 - 1,411 - 94.05%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,914 - 95.68%
Farm Level 2: 1000 - $15 - 966 - 96.60%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18,913 - 87.97%
Average Income per Game$1,910,408
Year to Date Revenue$24,835,302
Farm
Home Games Left32
Average Attendance - %2,880 - 95.98%
Average Income per Game$77,636
Year to Date Revenue$776,355

Expense

Pro Players Total Salaries$80,976,500
Farm Players Total Salaries$2,171,492
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,074,976
Farm Year To Date Expenses$643,052
Pro Salary Cap To Date$24,212,140
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,401,828
Farm Estimated Season Revenue$2,484,336
Pro Remaining Season Days79
Pro Expenses Per Days$769,704
Pro Estimated Expenses$60,806,616
Farm Remaining Season Days90
Farm Expenses Per Days$21,544
Farm Estimated Expenses$1,938,960
Estimated Season Expenses$62,745,576
Season Salary Cap$80,976,500
Estimate Under Maximum Salary Cap of $114,261,000$33,284,500
Estimate Over Minimum Salary Cap of $76,900,000 $4,076,500
Current Bank Account$101,934,683
Projected Bank Account$97,075,271

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 $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 - 5,380 - 76.86%
Level 2: 6000 - $60 - 5,806 - 96.76%
Level 3: 2500 - $35 - 2,449 - 97.97%
Level 4: 4500 - $20 - 4,458 - 99.07%
Luxury : 1500 - $200 - 1,028 - 68.51%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,886 - 94.29%
Farm Level 2: 1000 - $15 - 946 - 94.60%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %19,121 - 88.93%
Average Income per Game$1,887,484
Year to Date Revenue$24,537,291
Farm
Home Games Left31
Average Attendance - %2,832 - 94.39%
Average Income per Game$80,190
Year to Date Revenue$882,095

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$33,375,290
Farm Year To Date Expenses$1,052,376
Pro Salary Cap To Date$31,569,969
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,737,034
Farm Estimated Season Revenue$2,485,904
Pro Remaining Season Days79
Pro Expenses Per Days$1,025,664
Pro Estimated Expenses$81,027,456
Farm Remaining Season Days90
Farm Expenses Per Days$30,987
Farm Estimated Expenses$2,788,830
Estimated Season Expenses$83,816,286
Season Salary Cap$109,900,000
Estimate Under Maximum Salary Cap of $114,261,000$4,361,000
Estimate Over Minimum Salary Cap of $76,900,000 $33,000,000
Current Bank Account$227,888,302
Projected Bank Account$201,294,954

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 - $95 - 6,599 - 94.27%
Level 2: 6000 - $62 - 5,654 - 94.24%
Level 3: 2500 - $43 - 2,367 - 94.68%
Level 4: 4500 - $29 - 3,940 - 87.55%
Luxury : 1500 - $169 - 1,429 - 95.27%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $34 - 1,893 - 94.66%
Farm Level 2: 1000 - $15 - 950 - 94.96%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %19,989 - 92.97%
Average Income per Game$2,140,016
Year to Date Revenue$27,820,209
Farm
Home Games Left32
Average Attendance - %2,843 - 94.76%
Average Income per Game$78,613
Year to Date Revenue$786,128

Expense

Pro Players Total Salaries$87,170,189
Farm Players Total Salaries$1,571,200
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,908,508
Farm Year To Date Expenses$530,106
Pro Salary Cap To Date$25,664,033
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,060,466
Farm Estimated Season Revenue$2,515,610
Pro Remaining Season Days79
Pro Expenses Per Days$780,267
Pro Estimated Expenses$61,641,093
Farm Remaining Season Days90
Farm Expenses Per Days$16,703
Farm Estimated Expenses$1,503,270
Estimated Season Expenses$63,144,363
Season Salary Cap$83,470,192
Estimate Under Maximum Salary Cap of $114,261,000$30,790,808
Estimate Over Minimum Salary Cap of $76,900,000 $6,570,192
Current Bank Account$151,431,055
Projected Bank Account$152,862,768

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)
Jaycob Megna (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Calvin Pickard (1 Way Contract) $1,000,000 (1)
Louis Belpedio $1,000,000 (4)
Brendan Gaunce $1,000,000 (4)
Tanner Pearson (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Wyatt Kaiser (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Cal Petersen (1 Way Contract) $900,000 (5)
David Gustafsson (1 Way Contract) $890,000 (2)
Justin Bailey (1 Way Contract) $800,000 (2)
Filip Hallander (Out of Payroll) $775,000 (3)
Shane Bowers (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Lane Pederson (1 Way Contract) $775,000 (1)
Justin Kirkland $775,000 (2)
Dakota Mermis $700,000 (4)
Total Pro Players29
Salary Commitment
Year 2038 : $87,945,189
Year 2039 : $74,395,189
Year 2040 : $42,555,189
Year 2041 : $28,659,000
Salary Average Commitment
Year 2038 : $26,856,250
Year 2039 : $18,500,000
Year 2040 : $9,025,000
Year 2041 : $6,925,000
Salary Cap with 1 Way Contract
Year 2038 : $84,245,192
Year 2039 : $72,620,184
Year 2040 : $41,555,188
Year 2041 : $27,659,000

Farm Players Salaries

Roland McKeown $100,000 (3)
Joe Hicketts $100,000 (4)
Hunter Shepard (Out of Payroll) $90,000 (5)
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 - 5,185 - 74.07%
Level 2: 6000 - $60 - 5,720 - 95.34%
Level 3: 2500 - $45 - 2,407 - 96.30%
Level 4: 4500 - $35 - 3,092 - 68.71%
Luxury : 1500 - $180 - 1,099 - 73.29%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,380 - 69.00%
Farm Level 2: 1000 - $20 - 678 - 67.85%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %17,504 - 81.41%
Average Income per Game$1,901,456
Year to Date Revenue$24,718,928
Farm
Home Games Left31
Average Attendance - %2,059 - 68.62%
Average Income per Game$68,773
Year to Date Revenue$756,500

Expense

Pro Players Total Salaries$82,036,143
Farm Players Total Salaries$1,497,359
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,441,312
Farm Year To Date Expenses$595,480
Pro Salary Cap To Date$25,029,044
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,142,224
Farm Estimated Season Revenue$2,131,955
Pro Remaining Season Days79
Pro Expenses Per Days$779,081
Pro Estimated Expenses$61,547,399
Farm Remaining Season Days90
Farm Expenses Per Days$16,108
Farm Estimated Expenses$1,449,720
Estimated Season Expenses$62,997,119
Season Salary Cap$78,162,896
Estimate Under Maximum Salary Cap of $114,261,000$36,098,104
Estimate Over Minimum Salary Cap of $76,900,000 $1,262,896
Current Bank Account$72,517,498
Projected Bank Account$66,794,558

Pro Players Salaries

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

Farm Players Salaries

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

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $70 - 6,924 - 98.91%
Level 2: 6000 - $55 - 5,917 - 98.62%
Level 3: 2500 - $40 - 2,455 - 98.21%
Level 4: 4500 - $25 - 4,404 - 97.86%
Luxury : 1500 - $150 - 1,460 - 97.33%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,979 - 98.94%
Farm Level 2: 1000 - $20 - 696 - 69.64%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %21,159 - 98.42%
Average Income per Game$1,843,694
Year to Date Revenue$23,968,020
Farm
Home Games Left32
Average Attendance - %2,675 - 89.17%
Average Income per Game$63,396
Year to Date Revenue$633,955

Expense

Pro Players Total Salaries$99,910,000
Farm Players Total Salaries$1,759,025
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,834,649
Farm Year To Date Expenses$1,020,708
Pro Salary Cap To Date$29,957,829
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,467,122
Farm Estimated Season Revenue$2,028,656
Pro Remaining Season Days79
Pro Expenses Per Days$937,257
Pro Estimated Expenses$74,043,303
Farm Remaining Season Days90
Farm Expenses Per Days$30,315
Farm Estimated Expenses$2,728,350
Estimated Season Expenses$76,771,653
Season Salary Cap$97,290,000
Estimate Under Maximum Salary Cap of $114,261,000$16,971,000
Estimate Over Minimum Salary Cap of $76,900,000 $20,390,000
Current Bank Account$121,423,217
Projected Bank Account$100,147,342

Pro Players Salaries

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

Farm Players Salaries

Owen Michaels $148,000 (3)
Brendan Brisson $100,000 (3)
Arshdeep Bains $100,000 (3)
Sam Colangelo $88,125 (3)
Christian Kyrou $88,000 (2)
Tyler Tullio $82,400 (3)
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)
Eetu Liukas $70,000 (1)
Luke Mittelstadt $70,000 (2)
Total Farm Players22
Salary Commitment
Year 2038 : $1,759,025
Year 2039 : $1,180,500
Year 2040 : $804,375
Year 2041 : $0
Salary Average Commitment
Year 2038 : $1,705,708
Year 2039 : $1,205,708
Year 2040 : $841,333
Year 2041 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 5,417 - 77.38%
Level 2: 6000 - $49 - 5,786 - 96.43%
Level 3: 2500 - $44 - 2,410 - 96.40%
Level 4: 4500 - $29 - 4,301 - 95.57%
Luxury : 1500 - $184 - 1,102 - 73.49%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,979 - 98.95%
Farm Level 2: 1000 - $13 - 946 - 94.62%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %19,016 - 88.44%
Average Income per Game$1,867,516
Year to Date Revenue$22,410,195
Farm
Home Games Left31
Average Attendance - %2,925 - 97.50%
Average Income per Game$55,836
Year to Date Revenue$614,200

Expense

Pro Players Total Salaries$89,215,000
Farm Players Total Salaries$1,609,313
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,624,209
Farm Year To Date Expenses$725,756
Pro Salary Cap To Date$27,435,926
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,025,488
Farm Estimated Season Revenue$1,730,927
Pro Remaining Season Days79
Pro Expenses Per Days$842,611
Pro Estimated Expenses$66,566,269
Farm Remaining Season Days90
Farm Expenses Per Days$21,043
Farm Estimated Expenses$1,893,870
Estimated Season Expenses$68,460,139
Season Salary Cap$88,440,000
Estimate Under Maximum Salary Cap of $114,261,000$25,821,000
Estimate Over Minimum Salary Cap of $76,900,000 $11,540,000
Current Bank Account$188,535,760
Projected Bank Account$177,832,036

Pro Players Salaries

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

Farm Players Salaries

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

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live
Level 1: 7000 - $99 - 5,316 - 75.94%
Level 2: 6000 - $60 - 5,725 - 95.42%
Level 3: 2500 - $49 - 1,803 - 72.14%
Level 4: 4500 - $26 - 4,393 - 97.62%
Luxury : 1500 - $178 - 1,157 - 77.12%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,454 - 72.71%
Farm Level 2: 1000 - $15 - 993 - 99.25%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18,395 - 85.56%
Average Income per Game$1,904,685
Year to Date Revenue$24,760,901
Farm
Home Games Left31
Average Attendance - %2,447 - 81.56%
Average Income per Game$73,059
Year to Date Revenue$803,650

Expense

Pro Players Total Salaries$107,860,000
Farm Players Total Salaries$1,235,937
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,842,218
Farm Year To Date Expenses$596,205
Pro Salary Cap To Date$31,353,274
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,235,856
Farm Estimated Season Revenue$2,264,832
Pro Remaining Season Days79
Pro Expenses Per Days$989,912
Pro Estimated Expenses$78,203,048
Farm Remaining Season Days90
Farm Expenses Per Days$18,032
Farm Estimated Expenses$1,622,880
Estimated Season Expenses$79,825,928
Season Salary Cap$106,935,000
Estimate Under Maximum Salary Cap of $114,261,000$7,326,000
Estimate Over Minimum Salary Cap of $76,900,000 $30,035,000
Current Bank Account$150,611,056
Projected Bank Account$128,285,816

Pro Players Salaries

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

Farm Players Salaries

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

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 6,800 - 97.14%
Level 2: 6000 - $60 - 5,767 - 96.11%
Level 3: 2500 - $35 - 2,436 - 97.43%
Level 4: 4500 - $20 - 4,462 - 99.15%
Luxury : 1500 - $200 - 999 - 66.61%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,433 - 71.65%
Farm Level 2: 1000 - $15 - 966 - 96.64%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20,463 - 95.18%
Average Income per Game$1,833,169
Year to Date Revenue$21,998,033
Farm
Home Games Left31
Average Attendance - %2,399 - 79.98%
Average Income per Game$71,812
Year to Date Revenue$789,930

Expense

Pro Players Total Salaries$107,545,000
Farm Players Total Salaries$1,511,800
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,759,887
Farm Year To Date Expenses$954,134
Pro Salary Cap To Date$31,979,104
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,995,082
Farm Estimated Season Revenue$2,226,166
Pro Remaining Season Days79
Pro Expenses Per Days$960,575
Pro Estimated Expenses$75,885,425
Farm Remaining Season Days90
Farm Expenses Per Days$28,321
Farm Estimated Expenses$2,548,890
Estimated Season Expenses$78,434,315
Season Salary Cap$105,950,000
Estimate Under Maximum Salary Cap of $114,261,000$8,311,000
Estimate Over Minimum Salary Cap of $76,900,000 $29,050,000
Current Bank Account$107,340,979
Projected Bank Account$86,127,912

Pro Players Salaries

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

Farm Players Salaries

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

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $87 - 6,735 - 96.22%
Level 2: 6000 - $59 - 5,690 - 94.83%
Level 3: 2500 - $40 - 2,377 - 95.09%
Level 4: 4500 - $29 - 4,223 - 93.84%
Luxury : 1500 - $156 - 1,413 - 94.18%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,834 - 91.69%
Farm Level 2: 1000 - $16 - 944 - 94.42%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20,438 - 95.06%
Average Income per Game$2,005,230
Year to Date Revenue$26,067,990
Farm
Home Games Left32
Average Attendance - %2,778 - 92.60%
Average Income per Game$76,450
Year to Date Revenue$764,498

Expense

Pro Players Total Salaries$92,080,834
Farm Players Total Salaries$1,923,457
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,042,033
Farm Year To Date Expenses$1,071,299
Pro Salary Cap To Date$27,175,219
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,151,670
Farm Estimated Season Revenue$2,446,394
Pro Remaining Season Days79
Pro Expenses Per Days$854,698
Pro Estimated Expenses$67,521,142
Farm Remaining Season Days90
Farm Expenses Per Days$31,641
Farm Estimated Expenses$2,847,690
Estimated Season Expenses$70,368,832
Season Salary Cap$90,405,836
Estimate Under Maximum Salary Cap of $114,261,000$23,855,164
Estimate Over Minimum Salary Cap of $76,900,000 $13,505,836
Current Bank Account$163,336,338
Projected Bank Account$153,565,570

Pro Players Salaries

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

Farm Players Salaries

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

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $77 - 6,824 - 97.48%
Level 2: 6000 - $54 - 5,745 - 95.75%
Level 3: 2500 - $36 - 2,439 - 97.57%
Level 4: 4500 - $23 - 4,352 - 96.70%
Luxury : 1500 - $151 - 1,452 - 96.79%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,421 - 71.06%
Farm Level 2: 1000 - $20 - 678 - 67.78%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20,811 - 96.80%
Average Income per Game$1,851,758
Year to Date Revenue$24,072,854
Farm
Home Games Left31
Average Attendance - %2,099 - 69.97%
Average Income per Game$70,407
Year to Date Revenue$774,480

Expense

Pro Players Total Salaries$112,272,500
Farm Players Total Salaries$1,256,375
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$35,620,983
Farm Year To Date Expenses$611,054
Pro Salary Cap To Date$32,478,286
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,700,982
Farm Estimated Season Revenue$2,182,625
Pro Remaining Season Days79
Pro Expenses Per Days$1,037,810
Pro Estimated Expenses$81,986,990
Farm Remaining Season Days90
Farm Expenses Per Days$18,197
Farm Estimated Expenses$1,637,730
Estimated Season Expenses$83,624,720
Season Salary Cap$106,272,496
Estimate Under Maximum Salary Cap of $114,261,000$7,988,504
Estimate Over Minimum Salary Cap of $76,900,000 $29,372,496
Current Bank Account$115,442,595
Projected Bank Account$87,701,482

Pro Players Salaries

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

Farm Players Salaries

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

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - $75 - 6,869 - 98.13%
Level 2: 6000 - $40 - 5,941 - 99.02%
Level 3: 2500 - $28 - 2,490 - 99.58%
Level 4: 4500 - $17 - 4,487 - 99.71%
Luxury : 1500 - $113 - 1,474 - 98.26%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 870 - 43.51%
Farm Level 2: 1000 - $30 - 440 - 44.00%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %21,261 - 98.89%
Average Income per Game$1,587,377
Year to Date Revenue$19,048,525
Farm
Home Games Left32
Average Attendance - %1,310 - 43.67%
Average Income per Game$69,763
Year to Date Revenue$697,630

Expense

Pro Players Total Salaries$83,779,725
Farm Players Total Salaries$1,677,333
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,333,348
Farm Year To Date Expenses$589,933
Pro Salary Cap To Date$24,312,634
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$47,621,312
Farm Estimated Season Revenue$2,232,416
Pro Remaining Season Days79
Pro Expenses Per Days$794,511
Pro Estimated Expenses$62,766,369
Farm Remaining Season Days90
Farm Expenses Per Days$17,559
Farm Estimated Expenses$1,580,310
Estimated Season Expenses$64,346,679
Season Salary Cap$80,640,000
Estimate Under Maximum Salary Cap of $114,261,000$33,621,000
Estimate Over Minimum Salary Cap of $76,900,000 $3,740,000
Current Bank Account$196,338,267
Projected Bank Account$181,845,316

Pro Players Salaries

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

Farm Players Salaries

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

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 6,741 - 96.31%
Level 2: 6000 - $58 - 5,803 - 96.71%
Level 3: 2500 - $35 - 2,422 - 96.89%
Level 4: 4500 - $20 - 4,466 - 99.24%
Luxury : 1500 - $180 - 1,106 - 73.76%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,868 - 93.39%
Farm Level 2: 1000 - $15 - 964 - 96.38%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20,539 - 95.53%
Average Income per Game$1,961,643
Year to Date Revenue$25,501,364
Farm
Home Games Left31
Average Attendance - %2,832 - 94.38%
Average Income per Game$79,828
Year to Date Revenue$878,105

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$29,278,919
Farm Year To Date Expenses$879,118
Pro Salary Cap To Date$24,595,918
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,887,658
Farm Estimated Season Revenue$2,474,660
Pro Remaining Season Days79
Pro Expenses Per Days$850,792
Pro Estimated Expenses$67,212,568
Farm Remaining Season Days90
Farm Expenses Per Days$26,186
Farm Estimated Expenses$2,356,740
Estimated Season Expenses$69,569,308
Season Salary Cap$80,640,832
Estimate Under Maximum Salary Cap of $114,261,000$33,620,168
Estimate Over Minimum Salary Cap of $76,900,000 $3,740,832
Current Bank Account$156,720,025
Projected Bank Account$146,513,035

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 - 6,535 - 93.36%
Level 2: 6000 - $52 - 5,784 - 96.40%
Level 3: 2500 - $34 - 2,397 - 95.88%
Level 4: 4500 - $18 - 4,483 - 99.62%
Luxury : 1500 - $165 - 1,427 - 95.11%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,879 - 93.93%
Farm Level 2: 1000 - $15 - 942 - 94.17%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20,625 - 95.93%
Average Income per Game$1,868,204
Year to Date Revenue$24,286,653
Farm
Home Games Left31
Average Attendance - %2,820 - 94.01%
Average Income per Game$79,878
Year to Date Revenue$878,660

Expense

Pro Players Total Salaries$93,431,500
Farm Players Total Salaries$1,628,570
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$29,115,678
Farm Year To Date Expenses$977,984
Pro Salary Cap To Date$25,786,511
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,177,918
Farm Estimated Season Revenue$2,476,224
Pro Remaining Season Days79
Pro Expenses Per Days$879,925
Pro Estimated Expenses$69,514,075
Farm Remaining Season Days90
Farm Expenses Per Days$29,263
Farm Estimated Expenses$2,633,670
Estimated Season Expenses$72,147,745
Season Salary Cap$88,012,496
Estimate Under Maximum Salary Cap of $114,261,000$26,248,504
Estimate Over Minimum Salary Cap of $76,900,000 $11,112,496
Current Bank Account$125,086,574
Projected Bank Account$109,592,971

Pro Players Salaries

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

Farm Players Salaries

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

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 6,726 - 96.09%
Level 2: 6000 - $60 - 5,853 - 97.54%
Level 3: 2500 - $50 - 1,889 - 75.58%
Level 4: 4500 - $20 - 4,440 - 98.68%
Luxury : 1500 - $170 - 1,455 - 97.01%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,915 - 95.76%
Farm Level 2: 1000 - $15 - 963 - 96.25%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20,364 - 94.71%
Average Income per Game$2,066,848
Year to Date Revenue$26,869,022
Farm
Home Games Left32
Average Attendance - %2,878 - 95.92%
Average Income per Game$81,470
Year to Date Revenue$814,695

Expense

Pro Players Total Salaries$112,287,500
Farm Players Total Salaries$1,463,125
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$35,288,160
Farm Year To Date Expenses$697,091
Pro Salary Cap To Date$32,672,886
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,938,588
Farm Estimated Season Revenue$2,607,024
Pro Remaining Season Days79
Pro Expenses Per Days$1,037,942
Pro Estimated Expenses$81,997,418
Farm Remaining Season Days90
Farm Expenses Per Days$19,864
Farm Estimated Expenses$1,787,760
Estimated Season Expenses$83,785,178
Season Salary Cap$108,162,496
Estimate Under Maximum Salary Cap of $114,261,000$6,098,504
Estimate Over Minimum Salary Cap of $76,900,000 $31,262,496
Current Bank Account$290,116,796
Projected Bank Account$268,877,230

Pro Players Salaries

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

Farm Players Salaries

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

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $84 - 6,654 - 95.05%
Level 2: 6000 - $60 - 5,677 - 94.62%
Level 3: 2500 - $43 - 2,309 - 92.38%
Level 4: 4500 - $27 - 4,312 - 95.81%
Luxury : 1500 - $223 - 890 - 59.32%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,938 - 96.92%
Farm Level 2: 1000 - $15 - 942 - 94.15%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %19,842 - 92.29%
Average Income per Game$1,957,383
Year to Date Revenue$25,445,978
Farm
Home Games Left32
Average Attendance - %2,880 - 95.99%
Average Income per Game$81,963
Year to Date Revenue$819,630

Expense

Pro Players Total Salaries$87,175,700
Farm Players Total Salaries$1,675,313
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,840,460
Farm Year To Date Expenses$874,046
Pro Salary Cap To Date$25,700,881
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,764,105
Farm Estimated Season Revenue$2,622,816
Pro Remaining Season Days79
Pro Expenses Per Days$789,165
Pro Estimated Expenses$62,344,035
Farm Remaining Season Days90
Farm Expenses Per Days$25,607
Farm Estimated Expenses$2,304,630
Estimated Season Expenses$64,648,665
Season Salary Cap$85,388,200
Estimate Under Maximum Salary Cap of $114,261,000$28,872,800
Estimate Over Minimum Salary Cap of $76,900,000 $8,488,200
Current Bank Account$268,059,960
Projected Bank Account$262,798,216

Pro Players Salaries

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

Farm Players Salaries

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

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo
Level 1: 7000 - $150 - 3,490 - 49.85%
Level 2: 6000 - $110 - 2,702 - 45.03%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,021 - 68.07%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,118 - 55.90%
Farm Level 2: 1000 - $30 - 459 - 45.94%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %10,012 - 46.57%
Average Income per Game$1,917,396
Year to Date Revenue$24,926,150
Farm
Home Games Left32
Average Attendance - %1,577 - 52.58%
Average Income per Game$69,677
Year to Date Revenue$696,770

Expense

Pro Players Total Salaries$106,106,250
Farm Players Total Salaries$1,571,002
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,129,529
Farm Year To Date Expenses$637,392
Pro Salary Cap To Date$32,527,763
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$55,604,488
Farm Estimated Season Revenue$2,229,664
Pro Remaining Season Days79
Pro Expenses Per Days$956,692
Pro Estimated Expenses$75,578,668
Farm Remaining Season Days90
Farm Expenses Per Days$19,121
Farm Estimated Expenses$1,720,890
Estimated Season Expenses$77,299,558
Season Salary Cap$106,106,250
Estimate Under Maximum Salary Cap of $114,261,000$8,154,750
Estimate Over Minimum Salary Cap of $76,900,000 $29,206,250
Current Bank Account$1,169,812
Projected Bank Account-$18,295,594

Pro Players Salaries

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

Farm Players Salaries

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

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7000 - $85 - 6,636 - 94.80%
Level 2: 6000 - $69 - 4,354 - 72.56%
Level 3: 2500 - $52 - 1,740 - 69.61%
Level 4: 4500 - $40 - 2,666 - 59.24%
Luxury : 1500 - $140 - 1,422 - 94.81%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,924 - 96.18%
Farm Level 2: 1000 - $17 - 964 - 96.43%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %16,818 - 78.22%
Average Income per Game$1,878,391
Year to Date Revenue$24,419,085
Farm
Home Games Left32
Average Attendance - %2,888 - 96.26%
Average Income per Game$74,101
Year to Date Revenue$741,011

Expense

Pro Players Total Salaries$105,539,250
Farm Players Total Salaries$2,001,375
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,901,191
Farm Year To Date Expenses$801,884
Pro Salary Cap To Date$31,848,094
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,473,343
Farm Estimated Season Revenue$2,371,235
Pro Remaining Season Days79
Pro Expenses Per Days$964,949
Pro Estimated Expenses$76,230,971
Farm Remaining Season Days90
Farm Expenses Per Days$24,205
Farm Estimated Expenses$2,178,450
Estimated Season Expenses$78,409,421
Season Salary Cap$105,539,250
Estimate Under Maximum Salary Cap of $114,261,000$8,721,750
Estimate Over Minimum Salary Cap of $76,900,000 $28,639,250
Current Bank Account$251,719,836
Projected Bank Account$230,154,993

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 - 3,558 - 50.84%
Level 2: 6000 - $100 - 3,017 - 50.28%
Level 3: 2500 - $45 - 2,367 - 94.70%
Level 4: 4500 - $40 - 2,779 - 61.76%
Luxury : 1500 - $150 - 1,447 - 96.45%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,860 - 92.98%
Farm Level 2: 1000 - $15 - 978 - 97.77%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %13,168 - 61.25%
Average Income per Game$1,892,503
Year to Date Revenue$24,602,537
Farm
Home Games Left31
Average Attendance - %2,837 - 94.58%
Average Income per Game$79,750
Year to Date Revenue$877,250

Expense

Pro Players Total Salaries$104,450,000
Farm Players Total Salaries$1,511,250
Coaches Total Salaries$6,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$32,451,990
Farm Year To Date Expenses$477,944
Pro Salary Cap To Date$29,924,117
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$54,882,583
Farm Estimated Season Revenue$2,472,250
Pro Remaining Season Days79
Pro Expenses Per Days$977,434
Pro Estimated Expenses$77,217,286
Farm Remaining Season Days90
Farm Expenses Per Days$12,994
Farm Estimated Expenses$1,169,460
Estimated Season Expenses$78,386,746
Season Salary Cap$102,150,000
Estimate Under Maximum Salary Cap of $114,261,000$12,111,000
Estimate Over Minimum Salary Cap of $76,900,000 $25,250,000
Current Bank Account$175,541,395
Projected Bank Account$154,509,482

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 (Out of Payroll) $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 (Out of Payroll) $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 - 6,665 - 95.21%
Level 2: 6000 - $60 - 5,744 - 95.74%
Level 3: 2500 - $44 - 2,366 - 94.64%
Level 4: 4500 - $27 - 4,432 - 98.50%
Luxury : 1500 - $225 - 923 - 61.55%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,913 - 95.66%
Farm Level 2: 1000 - $15 - 952 - 95.15%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20,131 - 93.63%
Average Income per Game$2,000,575
Year to Date Revenue$26,007,477
Farm
Home Games Left31
Average Attendance - %2,865 - 95.49%
Average Income per Game$81,238
Year to Date Revenue$893,615

Expense

Pro Players Total Salaries$87,935,774
Farm Players Total Salaries$1,542,153
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$27,152,361
Farm Year To Date Expenses$682,382
Pro Salary Cap To Date$26,198,645
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,016,679
Farm Estimated Season Revenue$2,518,370
Pro Remaining Season Days79
Pro Expenses Per Days$787,042
Pro Estimated Expenses$62,176,318
Farm Remaining Season Days90
Farm Expenses Per Days$20,501
Farm Estimated Expenses$1,845,090
Estimated Season Expenses$64,021,408
Season Salary Cap$85,160,771
Estimate Under Maximum Salary Cap of $114,261,000$29,100,229
Estimate Over Minimum Salary Cap of $76,900,000 $8,260,771
Current Bank Account$260,870,708
Projected Bank Account$257,384,349

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)
-1 Way Contract Salary Cap : $0
Tristan Luneau (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Ben Jones $1,000,000 (1)
Porter Martone $925,000 (3)
Nils Aman (1 Way Contract) $883,750 (1)
Emmitt Finnie (1 Way Contract) $821,667 (3)
Nikita Nesterenko $787,500 (1)
MacKenzie Entwistle (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Joel Nystrom $700,000 (1)
Total Pro Players25
Salary Commitment
Year 2038 : $87,935,774
Year 2039 : $54,764,524
Year 2040 : $44,164,524
Year 2041 : $15,275,000
Salary Average Commitment
Year 2038 : $45,675,000
Year 2039 : $36,056,250
Year 2040 : $31,431,250
Year 2041 : $14,600,000
Salary Cap with 1 Way Contract
Year 2038 : $85,160,776
Year 2039 : $51,989,524
Year 2040 : $41,389,524
Year 2041 : $13,500,000

Farm Players Salaries

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

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - $85 - 6,592 - 94.16%
Level 2: 6000 - $60 - 5,715 - 95.25%
Level 3: 2500 - $44 - 2,408 - 96.34%
Level 4: 4500 - $27 - 4,330 - 96.22%
Luxury : 1500 - $225 - 917 - 61.14%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,924 - 96.21%
Farm Level 2: 1000 - $15 - 964 - 96.39%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %19,962 - 92.85%
Average Income per Game$1,985,302
Year to Date Revenue$25,808,921
Farm
Home Games Left32
Average Attendance - %2,888 - 96.27%
Average Income per Game$81,806
Year to Date Revenue$818,055

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$34,089,785
Farm Year To Date Expenses$908,917
Pro Salary Cap To Date$30,785,912
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,573,747
Farm Estimated Season Revenue$2,617,776
Pro Remaining Season Days79
Pro Expenses Per Days$1,002,901
Pro Estimated Expenses$79,229,179
Farm Remaining Season Days90
Farm Expenses Per Days$26,893
Farm Estimated Expenses$2,420,370
Estimated Season Expenses$81,649,549
Season Salary Cap$102,317,856
Estimate Under Maximum Salary Cap of $114,261,000$11,943,144
Estimate Over Minimum Salary Cap of $76,900,000 $25,417,856
Current Bank Account$210,811,001
Projected Bank Account$189,352,975

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 - 6,539 - 93.42%
Level 2: 6000 - $57 - 5,665 - 94.42%
Level 3: 2500 - $42 - 2,329 - 93.17%
Level 4: 4500 - $25 - 4,312 - 95.82%
Luxury : 1500 - $133 - 1,455 - 96.99%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,999 - 99.97%
Farm Level 2: 1000 - $17 - 951 - 95.10%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %20,300 - 94.42%
Average Income per Game$1,942,972
Year to Date Revenue$25,258,636
Farm
Home Games Left32
Average Attendance - %2,950 - 98.35%
Average Income per Game$60,154
Year to Date Revenue$601,538

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$28,235,017
Farm Year To Date Expenses$845,441
Pro Salary Cap To Date$26,580,146
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,346,188
Farm Estimated Season Revenue$1,924,922
Pro Remaining Season Days79
Pro Expenses Per Days$773,732
Pro Estimated Expenses$61,124,828
Farm Remaining Season Days90
Farm Expenses Per Days$25,714
Farm Estimated Expenses$2,314,260
Estimated Season Expenses$63,439,088
Season Salary Cap$81,781,667
Estimate Under Maximum Salary Cap of $114,261,000$32,479,333
Estimate Over Minimum Salary Cap of $76,900,000 $4,881,667
Current Bank Account$77,768,628
Projected Bank Account$72,600,650

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 - 6,734 - 96.20%
Level 2: 6000 - $65 - 4,651 - 77.52%
Level 3: 2500 - $50 - 1,753 - 70.11%
Level 4: 4500 - $30 - 4,262 - 94.72%
Luxury : 1500 - $175 - 1,128 - 75.23%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,946 - 97.29%
Farm Level 2: 1000 - $15 - 976 - 97.56%
Farm Total Capacity :3000

Income

Home Games Left29
Average Attendance - %18,529 - 86.18%
Average Income per Game$1,968,866
Year to Date Revenue$25,595,258
Farm
Home Games Left32
Average Attendance - %2,921 - 97.38%
Average Income per Game$63,277
Year to Date Revenue$632,765

Expense

Pro Players Total Salaries$100,682,500
Farm Players Total Salaries$1,502,417
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$33,132,340
Farm Year To Date Expenses$1,351,069
Pro Salary Cap To Date$30,281,024
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,097,114
Farm Estimated Season Revenue$2,024,848
Pro Remaining Season Days79
Pro Expenses Per Days$944,093
Pro Estimated Expenses$74,583,347
Farm Remaining Season Days90
Farm Expenses Per Days$40,342
Farm Estimated Expenses$3,630,780
Estimated Season Expenses$78,214,127
Season Salary Cap$97,232,496
Estimate Under Maximum Salary Cap of $114,261,000$17,028,504
Estimate Over Minimum Salary Cap of $76,900,000 $20,332,496
Current Bank Account$131,139,687
Projected Bank Account$112,047,522

Pro Players Salaries

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

Farm Players Salaries

Ethan Samson $100,000 (1)
Jonathan Lekkerimaki $92,500 (1)
Ryan Ufko $92,500 (3)
Terik Parascak $92,500 (2)
Trey Augustine $88,125 (3)
Matyas Sapovaliv $88,125 (1)
Tucker Robertson $87,000 (1)
Maksymilian Szuber $85,917 (1)
Carter Gylander $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 - 4,316 - 61.65%
Level 2: 6000 - $80 - 3,734 - 62.23%
Level 3: 2500 - $55 - 1,600 - 63.98%
Level 4: 4500 - $35 - 2,988 - 66.40%
Luxury : 1500 - $200 - 993 - 66.18%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,864 - 93.22%
Farm Level 2: 1000 - $15 - 962 - 96.15%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %13,630 - 63.39%
Average Income per Game$1,799,458
Year to Date Revenue$21,593,498
Farm
Home Games Left32
Average Attendance - %2,826 - 94.20%
Average Income per Game$79,677
Year to Date Revenue$796,765

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$35,117,212
Farm Year To Date Expenses$784,277
Pro Salary Cap To Date$30,025,754
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$53,983,745
Farm Estimated Season Revenue$2,549,648
Pro Remaining Season Days79
Pro Expenses Per Days$1,034,206
Pro Estimated Expenses$81,702,274
Farm Remaining Season Days90
Farm Expenses Per Days$23,240
Farm Estimated Expenses$2,091,600
Estimated Season Expenses$83,793,874
Season Salary Cap$99,750,328
Estimate Under Maximum Salary Cap of $114,261,000$14,510,672
Estimate Over Minimum Salary Cap of $76,900,000 $22,850,328
Current Bank Account$58,418,617
Projected Bank Account$31,158,136

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 - 5,430 - 77.56%
Level 2: 6000 - $74 - 4,009 - 66.82%
Level 3: 2500 - $60 - 1,538 - 61.53%
Level 4: 4500 - $35 - 3,146 - 69.90%
Luxury : 1500 - $170 - 1,452 - 96.78%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,929 - 96.46%
Farm Level 2: 1000 - $15 - 973 - 97.26%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %15,574 - 72.44%
Average Income per Game$1,912,199
Year to Date Revenue$22,946,392
Farm
Home Games Left32
Average Attendance - %2,902 - 96.72%
Average Income per Game$82,108
Year to Date Revenue$821,075

Expense

Pro Players Total Salaries$97,542,850
Farm Players Total Salaries$1,869,525
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$31,202,495
Farm Year To Date Expenses$1,142,221
Pro Salary Cap To Date$29,051,162
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,365,980
Farm Estimated Season Revenue$2,627,440
Pro Remaining Season Days79
Pro Expenses Per Days$916,308
Pro Estimated Expenses$72,388,332
Farm Remaining Season Days90
Farm Expenses Per Days$31,206
Farm Estimated Expenses$2,808,540
Estimated Season Expenses$75,196,872
Season Salary Cap$96,392,848
Estimate Under Maximum Salary Cap of $114,261,000$17,868,152
Estimate Over Minimum Salary Cap of $76,900,000 $19,492,848
Current Bank Account$100,211,836
Projected Bank Account$85,008,384

Pro Players Salaries

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

Farm Players Salaries

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

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 6,630 - 94.72%
Level 2: 6000 - $50 - 5,885 - 98.09%
Level 3: 2500 - $30 - 2,467 - 98.70%
Level 4: 4500 - $20 - 4,440 - 98.66%
Luxury : 1500 - $150 - 1,463 - 97.50%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,955 - 97.76%
Farm Level 2: 1000 - $10 - 999 - 99.94%
Farm Total Capacity :3000

Income

Home Games Left30
Average Attendance - %20,885 - 97.14%
Average Income per Game$1,877,285
Year to Date Revenue$22,527,419
Farm
Home Games Left32
Average Attendance - %2,955 - 98.49%
Average Income per Game$58,874
Year to Date Revenue$588,740

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$31,837,499
Farm Year To Date Expenses$776,284
Pro Salary Cap To Date$29,312,500
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,318,548
Farm Estimated Season Revenue$1,883,968
Pro Remaining Season Days79
Pro Expenses Per Days$1,083,186
Pro Estimated Expenses$85,571,694
Farm Remaining Season Days90
Farm Expenses Per Days$19,340
Farm Estimated Expenses$1,740,600
Estimated Season Expenses$87,312,294
Season Salary Cap$114,037,500
Estimate Under Maximum Salary Cap of $114,261,000$223,500
Estimate Over Minimum Salary Cap of $76,900,000 $37,137,500
Current Bank Account$35,545,484
Projected Bank Account$6,435,706

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 $114,261,000
Available Cap Space

Over Minimum of
$76,900,000

Farm Salary Cap

Under Maximum of
$10,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $245,031,727 $88,555,000 $25,706,000 $11,655,000 $1,814,550 $8,185,450 242145
Boston Bruins $311,320,447 $104,164,280 $10,096,720 $27,264,280 $1,788,125 $8,211,875 242044
Buffalo Sabres $66,859,404 $109,174,104 $5,086,896 $32,274,104 $1,355,850 $8,644,150 301747
Calgary Flames $147,897,946 $99,425,832 $14,835,168 $22,525,832 $1,143,583 $8,856,417 331548
Carolina Hurricanes $203,578,226 $89,242,664 $25,018,336 $12,342,664 $1,447,925 $8,552,075 261844
Chicago Blackhawks $101,934,683 $80,976,500 $33,284,500 $4,076,500 $2,171,492 $7,828,508 292554
Colorado Avalanche $227,888,302 $109,900,000 $4,361,000 $33,000,000 $1,842,377 $8,157,623 222143
Columbus Blue Jackets $151,431,055 $83,470,192 $30,790,808 $6,570,192 $1,571,200 $8,428,800 292251
Dallas Stars $72,517,498 $78,162,896 $36,098,104 $1,262,896 $1,497,359 $8,502,641 301848
Detroit Red Wings $121,423,217 $97,290,000 $16,971,000 $20,390,000 $1,759,025 $8,240,975 262248
Edmonton Oilers $188,535,760 $88,440,000 $25,821,000 $11,540,000 $1,609,313 $8,390,687 252045
Florida Panthers $150,611,056 $106,935,000 $7,326,000 $30,035,000 $1,235,937 $8,764,063 301545
Los Angeles Kings $107,340,979 $105,950,000 $8,311,000 $29,050,000 $1,511,800 $8,488,200 282048
Minnesota Wild $163,336,338 $90,405,836 $23,855,164 $13,505,836 $1,923,457 $8,076,543 322254
Montreal Canadiens $115,442,595 $106,272,496 $7,988,504 $29,372,496 $1,256,375 $8,743,625 311546
Nashville Predators $196,338,267 $80,640,000 $33,621,000 $3,740,000 $1,677,333 $8,322,667 292150
New Jersey Devils $156,720,025 $80,640,832 $33,620,168 $3,740,832 $1,247,042 $8,752,958 371552
New York Islanders $125,086,574 $88,012,496 $26,248,504 $11,112,496 $1,628,570 $8,371,430 332053
New York Rangers $290,116,796 $108,162,496 $6,098,504 $31,262,496 $1,463,125 $8,536,875 271946
Ottawa Senators $268,059,960 $85,388,200 $28,872,800 $8,488,200 $1,675,313 $8,324,687 271946
Philadelphia Flyers $1,169,812 $106,106,250 $8,154,750 $29,206,250 $1,571,002 $8,428,998 301949
Pittsburgh Penguins $251,719,836 $105,539,250 $8,721,750 $28,639,250 $2,001,375 $7,998,625 272552
San Jose Sharks $175,541,395 $102,150,000 $12,111,000 $25,250,000 $1,511,250 $8,488,750 242044
St. Louis Blues $260,870,708 $85,160,771 $29,100,229 $8,260,771 $1,542,153 $8,457,847 251944
Tampa Bay Lightning $210,811,001 $102,317,856 $11,943,144 $25,417,856 $1,334,709 $8,665,291 321749
Toronto Maple Leafs $77,768,628 $81,781,667 $32,479,333 $4,881,667 $2,188,563 $7,811,437 282654
Utah Mammoth $131,139,687 $97,232,496 $17,028,504 $20,332,496 $1,502,417 $8,497,583 251843
Vancouver Canucks $58,418,617 $99,750,328 $14,510,672 $22,850,328 $881,706 $9,118,294 351146
Washington Capitals $100,211,836 $96,392,848 $17,868,152 $19,492,848 $1,869,525 $8,130,475 232245
Winnipeg Jets $35,545,484 $114,037,500 $223,500 $37,137,500 $1,398,175 $8,601,825 321850