Login

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Pond
Level 1: 8000 - $73 - 7,736 - 96.70%
Level 2: 5000 - $39 - 4,808 - 96.16%
Level 3: 3000 - $24 - 3,000 - 100.00%
Level 4: 5150 - $14 - 5,150 - 100.00%
Luxury : 850 - $170 - 768 - 90.35%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $39 - 1,836 - 91.80%
Farm Level 2: 1000 - $18 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %21,462 - 97.55%
Average Income per Game$1,530,081
Year to Date Revenue$1,530,081
Farm
Home Games Left35
Average Attendance - %2,836 - 94.53%
Average Income per Game$89,604
Year to Date Revenue$89,604

Expense

Pro Players Total Salaries$62,864,167
Farm Players Total Salaries$1,719,041
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,665,834
Farm Year To Date Expenses$62,767
Pro Salary Cap To Date$1,639,518
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,203,240
Farm Estimated Season Revenue$3,136,140
Pro Remaining Season Days148
Pro Expenses Per Days$420,159
Pro Estimated Expenses$62,183,532
Farm Remaining Season Days141
Farm Expenses Per Days$15,304
Farm Estimated Expenses$2,157,864
Estimated Season Expenses$64,341,396
Season Salary Cap$62,864,167
Estimate Under Maximum Salary Cap of $82,500,000$19,635,833
Estimate Over Minimum Salary Cap of $61,000,000 $1,864,167
Current Bank Account$106,005,010
Projected Bank Account$106,002,994

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (2)
Hampus Lindholm (1 Way Contract) $6,500,000 (4)
Cam Fowler (1 Way Contract) $6,500,000 (2)
John Gibson (1 Way Contract) $6,400,000 (2)
Adam Henrique (1 Way Contract) $5,825,000 (2)
Jakob Silfverberg (1 Way Contract) $5,250,000 (2)
Kevin Shattenkirk (1 Way Contract) $3,900,000 (1)
Michael Del Zotto (1 Way Contract) $2,500,000 (1)
Artem Zub (1 Way Contract) $2,500,000 (1)
Isac Lundestrom (1 Way Contract) $1,800,000 (2)
Nicolas Deslauriers (1 Way Contract) $1,750,000 (2)
Derek Grant (1 Way Contract) $1,500,000 (1)
Troy Terry (1 Way Contract) $1,450,000 (1)
Max Jones (1 Way Contract) $1,295,000 (2)
Anthony Stolarz (1 Way Contract) $950,000 (1)
Trevor Zegras $925,000 (1)
Mason McTavish $894,167 (3)
Sam Steel (1 Way Contract) $825,000 (1)
Vinni Lettieri $750,000 (1)
Simon Benoit $750,000 (1)
Sonny Milano (1 Way Contract) $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $62,864,167
Year 2024 : $46,064,167
Year 2025 : $7,394,167
Year 2026 : $6,500,000
Salary Average Commitment
Year 2023 : $62,864,167
Year 2024 : $46,064,167
Year 2025 : $7,394,167
Year 2026 : $6,500,000
Salary Cap with 1 Way Contract
Year 2023 : $62,864,167
Year 2024 : $46,064,167
Year 2025 : $7,394,167
Year 2026 : $6,500,000

Farm Players Salaries

Jamie Drysdale $92,500 (1)
Bryce Kindopp $92,500 (1)
Jacob Perreault $89,417 (3)
Blake McLaughlin $88,375 (2)
Josh Lopina $87,833 (3)
Brayden Tracey $86,333 (2)
Lukas Dostal $82,250 (1)
Benoit-Olivier Groulx $82,250 (1)
Gage Alexander $81,000 (3)
Michael Vecchione $80,000 (1)
John Stevens $80,000 (1)
Brian Lashoff $80,000 (1)
Andrej Sustr $80,000 (1)
Matt Berlin $80,000 (1)
Brett Sutter $80,000 (1)
Hunter Drew $79,333 (1)
Axel Andersson $77,250 (1)
Jacob Larsson $75,000 (1)
Gerald Mayhew $75,000 (1)
Jayson Megna $75,000 (1)
Josh Mahura $75,000 (1)
Total Farm Players21
Salary Commitment
Year 2023 : $1,719,041
Year 2024 : $432,958
Year 2025 : $258,250
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,706,791
Year 2024 : $432,958
Year 2025 : $258,250
Year 2026 : $0

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $78 - 7,298 - 91.23%
Level 2: 5000 - $43 - 4,415 - 88.30%
Level 3: 3000 - $26 - 2,767 - 92.23%
Level 4: 5150 - $18 - 4,948 - 96.08%
Luxury : 850 - $175 - 841 - 98.94%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,494 - 74.70%
Farm Level 2: 1000 - $20 - 986 - 98.60%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %20,269 - 92.13%
Average Income per Game$1,590,232
Year to Date Revenue$1,590,232
Farm
Home Games Left35
Average Attendance - %2,480 - 82.67%
Average Income per Game$94,420
Year to Date Revenue$94,420

Expense

Pro Players Total Salaries$73,865,333
Farm Players Total Salaries$2,561,382
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,979,513
Farm Year To Date Expenses$83,469
Pro Salary Cap To Date$1,953,197
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,609,280
Farm Estimated Season Revenue$3,304,700
Pro Remaining Season Days148
Pro Expenses Per Days$492,535
Pro Estimated Expenses$72,895,180
Farm Remaining Season Days141
Farm Expenses Per Days$21,113
Farm Estimated Expenses$2,976,933
Estimated Season Expenses$75,872,113
Season Salary Cap$73,865,333
Estimate Under Maximum Salary Cap of $82,500,000$8,634,667
Estimate Over Minimum Salary Cap of $61,000,000 $12,865,333
Current Bank Account$86,629,950
Projected Bank Account$77,671,817

Pro Players Salaries

Drew Doughty (1 Way Contract) $11,000,000 (2)
Clayton Keller (1 Way Contract) $7,150,000 (2)
Nick Schmaltz (1 Way Contract) $5,850,000 (2)
Ilya Mikheyev (1 Way Contract) $5,000,000 (4)
Jakob Chychrun (1 Way Contract) $4,600,000 (2)
Mason Marchment (1 Way Contract) $4,500,000 (4)
Mike Hoffman (1 Way Contract) $3,500,000 (2)
Anton Forsberg (1 Way Contract) $3,200,000 (3)
Zack Kassian (1 Way Contract) $3,200,000 (2)
-1 Way Contract Salary Cap : $3,200,000
Justin Schultz (1 Way Contract) $3,100,000 (2)
Jesse Puljujarvi (1 Way Contract) $3,100,000 (1)
Mike Reilly (1 Way Contract) $3,000,000 (2)
Kaapo Kahkonen (1 Way Contract) $2,750,000 (2)
Tucker Poolman (1 Way Contract) $2,500,000 (1)
Barrett Hayton (1 Way Contract) $1,775,000 (2)
Chris Wagner (1 Way Contract) $1,350,000 (1)
Patrick Maroon (1 Way Contract) $1,250,000 (2)
Jakub Zboril (1 Way Contract) $1,200,000 (2)
Nick Cousins (1 Way Contract) $1,125,000 (2)
Ross Johnston $1,100,000 (4)
Nick Bjugstad (1 Way Contract) $950,000 (1)
Zack MacEwen (1 Way Contract) $925,000 (1)
J.J. Moser $887,000 (2)
Matias Maccelli $853,333 (1)
Total Pro Players24
Salary Commitment
Year 2023 : $73,865,333
Year 2024 : $64,187,000
Year 2025 : $13,800,000
Year 2026 : $10,600,000
Salary Average Commitment
Year 2023 : $73,865,333
Year 2024 : $64,187,000
Year 2025 : $13,800,000
Year 2026 : $10,600,000
Salary Cap with 1 Way Contract
Year 2023 : $73,865,333
Year 2024 : $64,187,000
Year 2025 : $13,800,000
Year 2026 : $10,600,000

Farm Players Salaries

Juraj Slafkovsky $95,000 (3)
Jiri Kulich $95,000 (4)
Cameron Crotty $92,500 (1)
Morgan Barron $92,500 (1)
Vadim Zherenko $90,000 (3)
Dylan Guenther $89,417 (3)
Ronnie Attard $88,400 (1)
Victor Soderstrom $86,400 (2)
Samuel Poulin $86,333 (2)
Nolan Foote $86,333 (2)
Ty Emberson $85,333 (1)
Malcolm Subban $85,000 (1)
Karson Kuhlman $85,000 (1)
Conor Timmins $85,000 (1)
Jack Rathbone $85,000 (2)
Ben McCartney $81,333 (1)
Ryan McGregor $80,333 (1)
Jan Jenik $79,500 (1)
Vladislav Kolyachonok $79,000 (2)
T.J. Tynan $78,750 (1)
Jackson Cates $78,500 (1)
Nolan Stevens $77,500 (1)
Liam O'Brien $77,500 (1)
Kyle Capobianco $76,250 (2)
Clark Bishop $75,500 (1)
Michael Carcone $75,000 (1)
Ivan Prosvetov $75,000 (1)
Cam Dineen $75,000 (1)
William Lockwood $75,000 (1)
Josh Doan $75,000 (1)
Hudson Fasching $75,000 (1)
Total Farm Players31
Salary Commitment
Year 2023 : $2,561,382
Year 2024 : $868,733
Year 2025 : $369,417
Year 2026 : $95,000
Salary Average Commitment
Year 2023 : $2,561,382
Year 2024 : $868,733
Year 2025 : $369,417
Year 2026 : $95,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 8000 - $82 - 7,719 - 96.49%
Level 2: 5000 - $47 - 5,000 - 100.00%
Level 3: 3000 - $31 - 2,283 - 76.10%
Level 4: 5150 - $20 - 4,463 - 86.66%
Luxury : 850 - $195 - 642 - 75.53%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $55 - 1,478 - 73.90%
Farm Level 2: 1000 - $25 - 620 - 62.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %20,107 - 91.40%
Average Income per Game$1,718,240
Year to Date Revenue$1,718,240
Farm
Home Games Left35
Average Attendance - %2,098 - 69.93%
Average Income per Game$96,790
Year to Date Revenue$96,790

Expense

Pro Players Total Salaries$77,769,667
Farm Players Total Salaries$2,622,534
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,072,884
Farm Year To Date Expenses$86,140
Pro Salary Cap To Date$2,046,572
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$68,729,600
Farm Estimated Season Revenue$3,387,650
Pro Remaining Season Days148
Pro Expenses Per Days$518,221
Pro Estimated Expenses$76,696,708
Farm Remaining Season Days141
Farm Expenses Per Days$21,535
Farm Estimated Expenses$3,036,435
Estimated Season Expenses$79,733,143
Season Salary Cap$77,769,667
Estimate Under Maximum Salary Cap of $82,500,000$4,730,333
Estimate Over Minimum Salary Cap of $61,000,000 $16,769,667
Current Bank Account$87,029,328
Projected Bank Account$79,413,435

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (2)
Sidney Crosby (1 Way Contract) $8,700,000 (2)
James van Riemsdyk (1 Way Contract) $7,000,000 (1)
David Pastrnak (1 Way Contract) $6,666,667 (1)
Alex DeBrincat (1 Way Contract) $6,400,000 (1)
Brad Marchand (1 Way Contract) $6,125,000 (2)
Dylan Larkin (1 Way Contract) $6,100,000 (1)
Brandon Carlo (1 Way Contract) $4,100,000 (1)
Ilya Sorokin (1 Way Contract) $4,000,000 (2)
Noah Dobson (1 Way Contract) $4,000,000 (3)
Charlie Coyle (1 Way Contract) $2,625,000 (2)
Sean Durzi (1 Way Contract) $2,500,000 (2)
Evan Rodrigues (1 Way Contract) $2,000,000 (1)
Trevor Moore (1 Way Contract) $1,875,000 (1)
Tomas Nosek (1 Way Contract) $1,750,000 (1)
Trent Frederic (1 Way Contract) $1,050,000 (1)
Jeremy Swayman $925,000 (1)
Evan Bouchard $863,333 (1)
Ryan McLeod (1 Way Contract) $798,000 (1)
Martin Fehervary $791,667 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $77,769,667
Year 2024 : $37,450,000
Year 2025 : $4,000,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $77,769,667
Year 2024 : $37,450,000
Year 2025 : $4,000,000
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $77,769,667
Year 2024 : $37,450,000
Year 2025 : $4,000,000
Year 2026 : $0

Farm Players Salaries

Georgii Merkulov $115,625 (3)
Marc McLaughlin $110,469 (1)
Tye Kartye $107,396 (3)
Seth Barton $104,063 (1)
Pontus Holmberg $103,438 (1)
Kurtis MacDermid $99,000 (2)
Mark Friedman $95,000 (2)
Noel Hoefenmayer $93,750 (1)
John Beecher $92,500 (3)
Ian Mitchell $92,500 (1)
Curtis Hall $92,500 (2)
Fabian Lysell $89,417 (4)
Cole Perfetti $89,417 (2)
Michael Callahan $88,375 (2)
William Dufour $85,917 (3)
Nick Perbix $84,250 (1)
Brandon Bussi $82,500 (1)
Brady Lyle $80,000 (1)
Jack Ahcan $80,000 (1)
Samuel Asselin $80,000 (1)
Nolan Maier $77,500 (1)
Jakub Lauko $76,417 (1)
Cameron Hughes $76,250 (2)
Jack Studnicka $76,250 (2)
Tristen Nielsen $75,000 (1)
Kyle Keyser $75,000 (1)
Joona Koppanen $75,000 (1)
Dino Kambeitz $75,000 (1)
David Tendeck $75,000 (1)
Drew O'Connor $75,000 (1)
Total Farm Players30
Salary Commitment
Year 2023 : $2,622,533
Year 2024 : $1,107,647
Year 2025 : $490,855
Year 2026 : $89,417
Salary Average Commitment
Year 2023 : $2,622,533
Year 2024 : $1,107,647
Year 2025 : $490,855
Year 2026 : $89,417

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $77 - 7,283 - 91.04%
Level 2: 5000 - $43 - 4,893 - 97.86%
Level 3: 3000 - $25 - 2,889 - 96.30%
Level 4: 5150 - $18 - 5,087 - 98.78%
Luxury : 850 - $170 - 849 - 99.88%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $55 - 1,552 - 77.60%
Farm Level 2: 1000 - $25 - 690 - 69.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %21,001 - 95.46%
Average Income per Game$1,608,173
Year to Date Revenue$1,608,173
Farm
Home Games Left35
Average Attendance - %2,242 - 74.73%
Average Income per Game$102,610
Year to Date Revenue$102,610

Expense

Pro Players Total Salaries$62,242,709
Farm Players Total Salaries$2,715,688
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,664,280
Farm Year To Date Expenses$88,708
Pro Salary Cap To Date$1,637,968
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,326,920
Farm Estimated Season Revenue$3,591,350
Pro Remaining Season Days148
Pro Expenses Per Days$416,070
Pro Estimated Expenses$61,578,360
Farm Remaining Season Days141
Farm Expenses Per Days$22,177
Farm Estimated Expenses$3,126,957
Estimated Season Expenses$64,705,317
Season Salary Cap$62,242,709
Estimate Under Maximum Salary Cap of $82,500,000$20,257,291
Estimate Over Minimum Salary Cap of $61,000,000 $1,242,709
Current Bank Account$103,264,774
Projected Bank Account$106,477,727

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (2)
Milan Lucic (1 Way Contract) $6,500,000 (1)
Rasmus Dahlin (1 Way Contract) $6,000,000 (2)
Kyle Okposo (1 Way Contract) $6,000,000 (1)
Jonathan Quick (1 Way Contract) $5,800,000 (1)
Victor Olofsson (1 Way Contract) $4,750,000 (1)
Sean Walker (1 Way Contract) $3,312,500 (2)
Casey Mittelstadt (1 Way Contract) $2,500,000 (2)
Henri Jokiharju (1 Way Contract) $2,500,000 (2)
Zemgus Girgensons (1 Way Contract) $2,200,000 (1)
Jacob Bryson $1,850,000 (2)
Anders Bjork (1 Way Contract) $1,600,000 (1)
Tage Thompson (1 Way Contract) $1,400,000 (1)
Akira Schmid $1,063,541 (2)
Mattias Samuelsson $925,000 (1)
Owen Power (1 Way Contract) $916,667 (2)
Dylan Cozens $894,167 (1)
Jack Quinn $894,167 (3)
John-Jason Peterka $886,667 (3)
John Hayden $750,000 (1)
Will Butcher $750,000 (1)
Brett Murray $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $62,242,709
Year 2024 : $29,923,542
Year 2025 : $1,780,834
Year 2026 : $0
Salary Average Commitment
Year 2023 : $62,242,709
Year 2024 : $29,923,542
Year 2025 : $1,780,834
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $62,242,709
Year 2024 : $29,923,542
Year 2025 : $1,780,834
Year 2026 : $0

Farm Players Salaries

Keean Washkurak $107,813 (2)
Henrik Rybinski $97,500 (3)
Connor Corcoran $95,000 (1)
Simon Nemec $95,000 (4)
Riley Bezeau $93,750 (1)
Jeremy McKenna $93,750 (1)
Patrick Guay $93,750 (1)
Daniel D'Amato $93,750 (1)
Charles Hudon $93,500 (1)
Isak Rosen $92,500 (4)
Brian Halonen $92,500 (1)
Matthew Kessel $88,375 (2)
Andrew Perrott $87,500 (1)
Oskari Laaksonen $85,333 (1)
Justin Richards $85,000 (1)
Linus Weissbach $84,250 (1)
Ukko-Pekka Luukkonen $83,750 (2)
Rasmus Asplund $82,500 (1)
Marc Gatcomb $82,500 (1)
Tyler Parks $80,000 (1)
Greg Meireles $80,000 (1)
Matej Pekar $76,417 (1)
Brandon Biro $76,250 (2)
Cole Clayton $75,000 (1)
Luke Toporowski $75,000 (1)
Vincent Sevigny $75,000 (1)
Dean Stewart $75,000 (1)
Samuel Houde $75,000 (1)
Darien Kielb $75,000 (1)
Casey Fitzgerald $75,000 (1)
Ryan Bednard $75,000 (1)
Isaac Poulter $75,000 (1)
Total Farm Players32
Salary Commitment
Year 2023 : $2,715,687
Year 2024 : $641,187
Year 2025 : $285,000
Year 2026 : $187,500
Salary Average Commitment
Year 2023 : $2,715,687
Year 2024 : $641,187
Year 2025 : $285,000
Year 2026 : $187,500

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameTegera Arena
Level 1: 8000 - $120 - 4,663 - 58.29%
Level 2: 5000 - $70 - 2,599 - 51.98%
Level 3: 3000 - $50 - 1,500 - 50.00%
Level 4: 5150 - $35 - 2,595 - 50.39%
Luxury : 850 - $220 - 560 - 65.88%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $55 - 1,327 - 66.35%
Farm Level 2: 1000 - $25 - 675 - 67.50%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %11,917 - 54.17%
Average Income per Game$1,535,467
Year to Date Revenue$1,535,467
Farm
Home Games Left35
Average Attendance - %2,002 - 66.73%
Average Income per Game$89,860
Year to Date Revenue$89,860

Expense

Pro Players Total Salaries$79,496,667
Farm Players Total Salaries$3,263,935
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,118,332
Farm Year To Date Expenses$103,832
Pro Salary Cap To Date$2,092,016
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,418,680
Farm Estimated Season Revenue$3,145,100
Pro Remaining Season Days148
Pro Expenses Per Days$529,583
Pro Estimated Expenses$78,378,284
Farm Remaining Season Days141
Farm Expenses Per Days$25,958
Farm Estimated Expenses$3,660,078
Estimated Season Expenses$82,038,362
Season Salary Cap$79,496,667
Estimate Under Maximum Salary Cap of $82,500,000$3,003,333
Estimate Over Minimum Salary Cap of $61,000,000 $18,496,667
Current Bank Account$71,501,526
Projected Bank Account$54,026,944

Pro Players Salaries

Mika Zibanejad (1 Way Contract) $8,500,000 (4)
Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (2)
Evgeny Kuznetsov (1 Way Contract) $7,800,000 (2)
Elias Pettersson (1 Way Contract) $7,350,000 (2)
Taylor Hall (1 Way Contract) $6,000,000 (3)
Jacob Markstrom (1 Way Contract) $6,000,000 (2)
Andrew Mangiapane (1 Way Contract) $5,800,000 (3)
Anthony Mantha (1 Way Contract) $5,700,000 (2)
Mikael Backlund (1 Way Contract) $5,350,000 (2)
Elias Lindholm (1 Way Contract) $4,850,000 (2)
Rasmus Andersson (1 Way Contract) $4,550,000 (2)
Cal Clutterbuck (1 Way Contract) $1,750,000 (2)
Matt Martin (1 Way Contract) $1,500,000 (2)
Luke Schenn (1 Way Contract) $1,062,500 (1)
Connor Mackey $912,500 (1)
Erik Brannstrom (1 Way Contract) $900,000 (1)
Emil Bemstrom $900,000 (2)
Mark Kastelic $821,667 (1)
Alexander Edler (1 Way Contract) $750,000 (1)
Daniel Vladar $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $79,496,667
Year 2024 : $74,300,000
Year 2025 : $20,300,000
Year 2026 : $8,500,000
Salary Average Commitment
Year 2023 : $79,496,667
Year 2024 : $74,300,000
Year 2025 : $20,300,000
Year 2026 : $8,500,000
Salary Cap with 1 Way Contract
Year 2023 : $79,496,667
Year 2024 : $74,300,000
Year 2025 : $20,300,000
Year 2026 : $8,500,000

Farm Players Salaries

Oliver Kylington $250,000 (2)
Wayne Simmonds $112,500 (1)
Nils Aman $110,469 (2)
Elmer Soderblom $109,792 (3)
Oskari Salminen $106,875 (2)
Olle Lycksell $104,688 (1)
Ilya Solovyov $103,542 (2)
Seth Griffith $95,313 (2)
Andrei Bakanov $93,750 (1)
Fredrik Olofsson $93,750 (1)
Tyler Pitlick $93,750 (1)
Mathias Emilio Pettersen $90,333 (1)
Emil Heineman $89,750 (3)
Linus Karlsson $88,375 (2)
Yan Kuznetsov $87,000 (2)
Calle Sjalin $85,500 (2)
Samuel Helenius $85,083 (3)
Jeremie Poirier $82,333 (3)
Dustin Wolf $81,333 (2)
Denis Malgin $80,100 (1)
Jon Gillies $80,000 (1)
Oscar Dansk $80,000 (1)
Samuel Fagemo $79,500 (1)
Byron Froese $76,250 (2)
Dillon Heatherington $76,250 (2)
Jacob Moverare $76,250 (2)
Glenn Gawdin $76,250 (2)
Joel Hanley $75,200 (1)
Emil Andrae $75,000 (1)
Maxime Lagace $75,000 (1)
Derrick Pouliot $75,000 (1)
Colton Poolman $75,000 (1)
Martin Pospisil $75,000 (1)
Max Veronneau $75,000 (1)
Justin Kirkland $75,000 (1)
Luke Philp $75,000 (1)
Total Farm Players36
Salary Commitment
Year 2023 : $3,263,935
Year 2024 : $1,680,364
Year 2025 : $366,958
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,263,935
Year 2024 : $1,680,364
Year 2025 : $366,958
Year 2026 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameHogne Arena
Level 1: 8000 - $90 - 6,073 - 75.91%
Level 2: 5000 - $48 - 3,620 - 72.40%
Level 3: 3000 - $28 - 2,656 - 88.53%
Level 4: 5150 - $20 - 4,539 - 88.14%
Luxury : 850 - $177 - 733 - 86.24%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,565 - 78.25%
Farm Level 2: 1000 - $20 - 900 - 90.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %17,621 - 80.10%
Average Income per Game$1,512,676
Year to Date Revenue$1,512,676
Farm
Home Games Left35
Average Attendance - %2,465 - 82.17%
Average Income per Game$96,250
Year to Date Revenue$96,250

Expense

Pro Players Total Salaries$80,241,917
Farm Players Total Salaries$2,088,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,137,944
Farm Year To Date Expenses$71,408
Pro Salary Cap To Date$2,111,628
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,507,040
Farm Estimated Season Revenue$3,368,750
Pro Remaining Season Days148
Pro Expenses Per Days$534,486
Pro Estimated Expenses$79,103,928
Farm Remaining Season Days141
Farm Expenses Per Days$17,852
Farm Estimated Expenses$2,517,132
Estimated Season Expenses$81,621,060
Season Salary Cap$80,241,917
Estimate Under Maximum Salary Cap of $82,500,000$2,258,083
Estimate Over Minimum Salary Cap of $61,000,000 $19,241,917
Current Bank Account$62,839,146
Projected Bank Account$45,093,876

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,460,250 (2)
Andrei Svechnikov (1 Way Contract) $7,750,000 (3)
Jordan Staal (1 Way Contract) $6,000,000 (1)
Teuvo Teravainen (1 Way Contract) $5,400,000 (2)
Jaccob Slavin (1 Way Contract) $5,300,000 (2)
Brady Skjei (1 Way Contract) $5,250,000 (2)
Anthony Deangelo (1 Way Contract) $5,000,000 (2)
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (4)
Brett Pesce (1 Way Contract) $4,025,000 (2)
Nino Niederreiter (1 Way Contract) $4,000,000 (2)
Ian Cole (1 Way Contract) $3,750,000 (1)
Martin Necas (1 Way Contract) $3,000,000 (2)
Laurent Brossoit (1 Way Contract) $2,900,000 (1)
Ilya Lyubushkin (1 Way Contract) $2,750,000 (2)
Ethan Bear (1 Way Contract) $2,200,000 (1)
Antti Raanta (1 Way Contract) $2,000,000 (1)
Jesper Fast (1 Way Contract) $2,000,000 (1)
Conor Sheary (1 Way Contract) $1,875,000 (1)
Steven Lorentz $1,050,000 (2)
Michael Mcleod (1 Way Contract) $975,000 (1)
Seth Jarvis $894,167 (2)
Pyotr Kochetkov $842,500 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $80,241,917
Year 2024 : $57,699,417
Year 2025 : $12,570,000
Year 2026 : $4,820,000
Salary Average Commitment
Year 2023 : $80,241,917
Year 2024 : $57,699,417
Year 2025 : $12,570,000
Year 2026 : $4,820,000
Salary Cap with 1 Way Contract
Year 2023 : $80,241,917
Year 2024 : $57,699,417
Year 2025 : $12,570,000
Year 2026 : $4,820,000

Farm Players Salaries

Jack Drury $92,500 (2)
Eetu Makiniemi $86,750 (1)
Ryan Suzuki $86,333 (2)
Noel Gunler $86,250 (3)
Josh Maniscalco $86,000 (1)
Pontus Andreasson $85,000 (1)
Jamieson Rees $83,917 (2)
Anttoni Honka $83,667 (3)
Ville Koivunen $82,833 (4)
Alexander Pashin $82,667 (3)
Tuukka Tieksola $82,333 (2)
Vasili Ponomaryov $81,500 (2)
Jordy Bellerive $80,000 (1)
Peter Abbandonato $77,500 (1)
Zach Senyshyn $77,500 (1)
Stelio Mattheos $77,500 (1)
Mitchell Vande Sompel $77,500 (1)
Felix Sandstrom $77,500 (2)
Jalen Chatfield $76,250 (2)
Cavan Fitzgerald $75,000 (1)
Jack LaFontaine $75,000 (1)
Anthony Vincent $75,000 (1)
Andrew Nielsen $75,000 (1)
Maxime Lajoie $75,000 (1)
Adam Clendening $75,000 (1)
Lukas Sedlak $75,000 (1)
Total Farm Players26
Salary Commitment
Year 2023 : $2,088,500
Year 2024 : $915,750
Year 2025 : $335,417
Year 2026 : $82,833
Salary Average Commitment
Year 2023 : $2,088,500
Year 2024 : $915,750
Year 2025 : $335,417
Year 2026 : $82,833

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $72 - 8,000 - 100.00%
Level 2: 5000 - $40 - 4,539 - 90.78%
Level 3: 3000 - $24 - 3,000 - 100.00%
Level 4: 5150 - $16 - 4,637 - 90.04%
Luxury : 850 - $165 - 847 - 99.65%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,484 - 74.20%
Farm Level 2: 1000 - $21 - 949 - 94.90%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %21,023 - 95.56%
Average Income per Game$1,554,825
Year to Date Revenue$1,554,825
Farm
Home Games Left35
Average Attendance - %2,433 - 81.10%
Average Income per Game$94,129
Year to Date Revenue$94,129

Expense

Pro Players Total Salaries$56,044,167
Farm Players Total Salaries$2,678,999
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$5,250,000
Pro Year To Date Expenses$1,484,261
Farm Year To Date Expenses$89,468
Pro Salary Cap To Date$1,457,945
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,193,000
Farm Estimated Season Revenue$3,294,515
Pro Remaining Season Days148
Pro Expenses Per Days$375,291
Pro Estimated Expenses$55,543,068
Farm Remaining Season Days141
Farm Expenses Per Days$21,924
Farm Estimated Expenses$3,091,284
Estimated Season Expenses$58,634,352
Season Salary Cap$61,294,167
Estimate Under Maximum Salary Cap of $82,500,000$21,205,833
Estimate Over Minimum Salary Cap of $61,000,000 $294,167
Current Bank Account$79,250,888
Projected Bank Account$86,104,051

Pro Players Salaries

Jacob Trouba (1 Way Contract) $8,000,000 (2)
Torey Krug (1 Way Contract) $6,500,000 (2)
Jonathan Drouin (1 Way Contract) $5,500,000 (1)
Evgeni Dadonov (1 Way Contract) $5,000,000 (1)
Anthony Cirelli (1 Way Contract) $4,800,000 (1)
Petr Mrazek (1 Way Contract) $3,800,000 (2)
Alexander Kerfoot (1 Way Contract) $3,500,000 (1)
Ryan Lindgren (1 Way Contract) $3,000,000 (2)
Mackenzie Blackwood (1 Way Contract) $2,800,000 (1)
Vladislav Namestnikov (1 Way Contract) $2,500,000 (1)
Samuel Blais (1 Way Contract) $1,525,000 (1)
Frederick Gaudreau (1 Way Contract) $1,500,000 (1)
Ryan Donato (1 Way Contract) $1,500,000 (1)
Michael Anderson (1 Way Contract) $1,000,000 (1)
Trevor van Riemsdyk (1 Way Contract) $950,000 (1)
Lukas Reichel $925,000 (1)
Quinton Byfield $894,167 (2)
Calvin De Haan (1 Way Contract) $850,000 (1)
Adam Gaudette $750,000 (1)
Philipp Kurashev (1 Way Contract) $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $56,044,167
Year 2024 : $22,194,167
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $56,044,167
Year 2024 : $22,194,167
Year 2025 : $0
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $56,044,167
Year 2024 : $22,194,167
Year 2025 : $0
Year 2026 : $0

Farm Players Salaries

Vinnie Hinostroza $170,000 (1)
Cole Guttman $118,750 (2)
Ben Hutton $105,000 (2)
Trevor Carrick $93,750 (1)
Alex Vlasic $91,667 (2)
Hunter Shepard $90,000 (1)
Aliaksei Protas $88,833 (1)
Jesse Ylonen $88,083 (1)
Alec Regula $86,667 (1)
Nicolas Beaudin $86,333 (1)
Oskar Olausson $86,333 (4)
Isaak Phillips $85,917 (2)
Josiah Slavin $84,250 (1)
Jake Neighbours $83,583 (3)
Will Cuylle $82,833 (3)
Michal Teply $82,000 (2)
Mike Hardman $80,000 (2)
Oskar Steen $80,000 (2)
Mackenzie Entwistle $80,000 (2)
Reese Johnson $80,000 (2)
Hayden Hodgson $80,000 (2)
Lucas Carlsson $80,000 (1)
Zane McIntyre $75,000 (1)
Wyatt Kalynuk $75,000 (1)
D.J. Busdeker $75,000 (1)
Cam Morrison $75,000 (1)
Carson Gicewicz $75,000 (1)
Axel Jonsson-Fjallby $75,000 (1)
Troy Grosenick $75,000 (1)
Tyler Benson $75,000 (1)
Henrik Borgstrom $75,000 (1)
Total Farm Players31
Salary Commitment
Year 2023 : $2,678,999
Year 2024 : $1,136,083
Year 2025 : $252,749
Year 2026 : $86,333
Salary Average Commitment
Year 2023 : $2,678,999
Year 2024 : $1,136,083
Year 2025 : $252,749
Year 2026 : $86,333

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameSwartzonker Center
Level 1: 8000 - $90 - 6,409 - 80.11%
Level 2: 5000 - $50 - 4,010 - 80.20%
Level 3: 3000 - $35 - 2,176 - 72.53%
Level 4: 5150 - $25 - 3,262 - 63.34%
Luxury : 850 - $190 - 638 - 75.06%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $55 - 1,480 - 74.00%
Farm Level 2: 1000 - $25 - 639 - 63.90%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %16,495 - 74.98%
Average Income per Game$1,573,798
Year to Date Revenue$1,573,798
Farm
Home Games Left35
Average Attendance - %2,119 - 70.63%
Average Income per Game$97,375
Year to Date Revenue$97,375

Expense

Pro Players Total Salaries$80,089,500
Farm Players Total Salaries$2,169,782
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,133,936
Farm Year To Date Expenses$73,648
Pro Salary Cap To Date$2,107,620
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,951,920
Farm Estimated Season Revenue$3,408,125
Pro Remaining Season Days148
Pro Expenses Per Days$533,484
Pro Estimated Expenses$78,955,632
Farm Remaining Season Days141
Farm Expenses Per Days$18,412
Farm Estimated Expenses$2,596,092
Estimated Season Expenses$81,551,724
Season Salary Cap$80,089,500
Estimate Under Maximum Salary Cap of $82,500,000$2,410,500
Estimate Over Minimum Salary Cap of $61,000,000 $19,089,500
Current Bank Account$85,714,026
Projected Bank Account$70,522,347

Pro Players Salaries

Mikko Rantanen (1 Way Contract) $9,250,000 (2)
Cale Makar (1 Way Contract) $9,000,000 (3)
Victor Hedman (1 Way Contract) $7,875,000 (2)
Gabriel Landeskog (1 Way Contract) $7,000,000 (3)
Nathan MacKinnon (1 Way Contract) $6,300,000 (1)
Valeri Nichushkin (1 Way Contract) $6,125,000 (4)
Erik Johnson (1 Way Contract) $6,000,000 (1)
Darcy Kuemper (1 Way Contract) $5,250,000 (3)
Samuel Girard (1 Way Contract) $5,000,000 (2)
J.T. Compher (1 Way Contract) $3,500,000 (1)
Travis Hamonic (1 Way Contract) $3,000,000 (1)
Nico Sturm (1 Way Contract) $2,000,000 (3)
Pavel Francouz (1 Way Contract) $2,000,000 (2)
Brett Howden (1 Way Contract) $1,500,000 (1)
Darren Helm $1,125,000 (1)
Logan O'Connor (1 Way Contract) $1,050,000 (3)
Alex Newhook $908,333 (1)
Bowen Byram $894,167 (1)
Mikhail Maltsev $800,000 (1)
Jaycob Megna (1 Way Contract) $762,000 (2)
Kiefer Sherwood $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $80,089,500
Year 2024 : $55,312,000
Year 2025 : $30,425,000
Year 2026 : $6,125,000
Salary Average Commitment
Year 2023 : $79,881,167
Year 2024 : $55,312,000
Year 2025 : $30,425,000
Year 2026 : $6,125,000
Salary Cap with 1 Way Contract
Year 2023 : $80,089,500
Year 2024 : $55,312,000
Year 2025 : $30,425,000
Year 2026 : $6,125,000

Farm Players Salaries

Lucas Condotta $103,750 (1)
Brandon Gignac $93,750 (1)
Sampo Ranta $92,500 (1)
Drew Helleson $92,500 (3)
Justin Barron $92,500 (2)
Ben Meyers $91,250 (1)
Strauss Mann $90,000 (1)
Justus Annunen $88,083 (1)
Jean-Luc Foudy $87,833 (3)
Alex Beaucage $87,833 (2)
Martin Kaut $86,333 (1)
Danila Zhuravlyov $85,500 (2)
Anton Levtchi $84,200 (1)
Tyler Sikura $80,000 (1)
Justin Addamo $80,000 (1)
Malte Stromwall $80,000 (1)
Dennis Gilbert $76,250 (2)
Jordan Gross $76,250 (2)
Daniel Renouf $76,250 (1)
Jonas Johansson $75,000 (1)
Shane Bowers $75,000 (1)
Callahan Burke $75,000 (1)
Danny O'Regan $75,000 (1)
Ryan Wagner $75,000 (1)
Keaton Middleton $75,000 (1)
Dylan Sikura $75,000 (1)
Total Farm Players26
Salary Commitment
Year 2023 : $2,169,782
Year 2024 : $598,666
Year 2025 : $180,333
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,169,782
Year 2024 : $598,666
Year 2025 : $180,333
Year 2026 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameTortorella
Level 1: 8000 - $78 - 7,109 - 88.86%
Level 2: 5000 - $45 - 4,595 - 91.90%
Level 3: 3000 - $25 - 2,943 - 98.10%
Level 4: 5150 - $17 - 5,061 - 98.27%
Luxury : 850 - $170 - 850 - 100.00%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,543 - 77.15%
Farm Level 2: 1000 - $20 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %20,558 - 93.45%
Average Income per Game$1,587,430
Year to Date Revenue$1,587,430
Farm
Home Games Left35
Average Attendance - %2,543 - 84.77%
Average Income per Game$97,150
Year to Date Revenue$97,150

Expense

Pro Players Total Salaries$81,371,666
Farm Players Total Salaries$1,876,083
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,167,676
Farm Year To Date Expenses$65,548
Pro Salary Cap To Date$2,141,360
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,497,200
Farm Estimated Season Revenue$3,400,250
Pro Remaining Season Days148
Pro Expenses Per Days$541,919
Pro Estimated Expenses$80,204,012
Farm Remaining Season Days141
Farm Expenses Per Days$16,387
Farm Estimated Expenses$2,310,567
Estimated Season Expenses$82,514,579
Season Salary Cap$81,371,666
Estimate Under Maximum Salary Cap of $82,500,000$1,128,334
Estimate Over Minimum Salary Cap of $61,000,000 $20,371,666
Current Bank Account$68,330,106
Projected Bank Account$52,712,977

Pro Players Salaries

Zachary Werenski (1 Way Contract) $9,583,333 (4)
Patrik Laine (1 Way Contract) $8,700,000 (4)
Jakub Voracek (1 Way Contract) $8,250,000 (2)
Justin Faulk (1 Way Contract) $6,500,000 (2)
Ryan Strome (1 Way Contract) $6,250,000 (4)
Gustav Nyquist (1 Way Contract) $5,500,000 (1)
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (3)
Jack Roslovic (1 Way Contract) $4,000,000 (2)
Boone Jenner (1 Way Contract) $4,000,000 (4)
Andreas Athanasiou (1 Way Contract) $3,750,000 (1)
Max Domi (1 Way Contract) $3,000,000 (1)
Vladislav Gavrikov (1 Way Contract) $2,800,000 (1)
Adam Boqvist (1 Way Contract) $2,600,000 (3)
Jake Bean (1 Way Contract) $2,333,333 (2)
Eric Robinson (1 Way Contract) $1,600,000 (2)
Joonas Korpisalo (1 Way Contract) $1,430,000 (1)
Corey Perry (1 Way Contract) $1,250,000 (1)
Zach Bogosian (1 Way Contract) $1,062,500 (2)
Kirill Marchenko $925,000 (2)
Brian Elliott (1 Way Contract) $900,000 (1)
Andrew Peeke (1 Way Contract) $787,500 (1)
Kevin Stenlund $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $81,371,666
Year 2024 : $61,204,166
Year 2025 : $36,533,333
Year 2026 : $28,533,333
Salary Average Commitment
Year 2023 : $81,371,666
Year 2024 : $61,204,166
Year 2025 : $36,533,333
Year 2026 : $28,533,333
Salary Cap with 1 Way Contract
Year 2023 : $81,371,666
Year 2024 : $61,204,166
Year 2025 : $36,533,333
Year 2026 : $28,533,333

Farm Players Salaries

Daniil Tarasov $105,000 (3)
Jacob Christiansen $92,500 (1)
Cole Sillinger $92,500 (2)
Yegor Chinakhov $92,500 (1)
Kent Johnson $92,500 (2)
Connor Zary $86,333 (3)
Michael Milne $86,167 (3)
Tyler Angle $85,083 (2)
Samuel Knazko $84,750 (3)
Ole Julian Bjorgvik Holm $82,500 (3)
Liam Foudy $76,250 (2)
Sean Malone $75,000 (1)
Dylan Ferguson $75,000 (1)
Corson Ceulemans $75,000 (1)
Trey Fix-Wolansky $75,000 (1)
Gabriel Dumont $75,000 (1)
Cory Conacher $75,000 (1)
Alan Quine $75,000 (1)
Scott Harrington $75,000 (1)
Christopher Gibson $75,000 (1)
Ethan Prow $75,000 (1)
Gavin Bayreuther $75,000 (1)
Carson Meyer $75,000 (1)
Total Farm Players23
Salary Commitment
Year 2023 : $1,876,083
Year 2024 : $791,083
Year 2025 : $444,750
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,876,083
Year 2024 : $791,083
Year 2025 : $444,750
Year 2026 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameLowTax Arena
Level 1: 8000 - $79 - 7,240 - 90.50%
Level 2: 5000 - $43 - 4,894 - 97.88%
Level 3: 3000 - $23 - 3,000 - 100.00%
Level 4: 5150 - $17 - 4,926 - 95.65%
Luxury : 850 - $175 - 850 - 100.00%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,426 - 71.30%
Farm Level 2: 1000 - $20 - 914 - 91.40%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %20,910 - 95.05%
Average Income per Game$1,615,002
Year to Date Revenue$1,615,002
Farm
Home Games Left35
Average Attendance - %2,340 - 78.00%
Average Income per Game$89,580
Year to Date Revenue$89,580

Expense

Pro Players Total Salaries$75,212,083
Farm Players Total Salaries$2,112,833
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,005,580
Farm Year To Date Expenses$72,080
Pro Salary Cap To Date$1,979,264
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,600,080
Farm Estimated Season Revenue$3,135,300
Pro Remaining Season Days148
Pro Expenses Per Days$501,395
Pro Estimated Expenses$74,206,460
Farm Remaining Season Days141
Farm Expenses Per Days$18,020
Farm Estimated Expenses$2,540,820
Estimated Season Expenses$76,747,280
Season Salary Cap$75,212,083
Estimate Under Maximum Salary Cap of $82,500,000$7,287,917
Estimate Over Minimum Salary Cap of $61,000,000 $14,212,083
Current Bank Account$84,670,587
Projected Bank Account$75,658,687

Pro Players Salaries

Jamie Benn (1 Way Contract) $9,500,000 (2)
Miro Heiskanen (1 Way Contract) $8,450,000 (3)
Jason Robertson (1 Way Contract) $7,750,000 (4)
Matt Duchene (1 Way Contract) $7,000,000 (2)
Joe Pavelski (1 Way Contract) $6,500,000 (1)
Timo Meier (1 Way Contract) $6,000,000 (1)
Esa Lindell (1 Way Contract) $5,800,000 (2)
Jake Oettinger (1 Way Contract) $4,000,000 (3)
Radek Faksa (1 Way Contract) $3,250,000 (2)
Roope Hintz (1 Way Contract) $3,150,000 (1)
Zach Whitecloud (1 Way Contract) $2,750,000 (4)
Maxime Comtois (1 Way Contract) $2,037,500 (1)
Blake Lizotte (1 Way Contract) $1,675,000 (2)
Jani Hakanpaa (1 Way Contract) $1,500,000 (2)
Andrei Kuzmenko (1 Way Contract) $1,187,500 (1)
Joel Kiviranta $1,050,000 (1)
Pheonix Copley (1 Way Contract) $1,031,250 (1)
Dysin Mayo $950,000 (3)
Cam York $880,833 (1)
Zach Parise (1 Way Contract) $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $75,212,083
Year 2024 : $52,625,000
Year 2025 : $23,900,000
Year 2026 : $10,500,000
Salary Average Commitment
Year 2023 : $75,212,083
Year 2024 : $52,625,000
Year 2025 : $23,900,000
Year 2026 : $10,500,000
Salary Cap with 1 Way Contract
Year 2023 : $75,212,083
Year 2024 : $52,625,000
Year 2025 : $23,900,000
Year 2026 : $10,500,000

Farm Players Salaries

Mack Guzda $89,750 (2)
Mavrik Bourque $89,417 (3)
Ty Dellandrea $86,333 (1)
Xavier Simoneau $85,500 (1)
Oskar Back $85,083 (2)
Antonio Stranges $84,667 (3)
Markus Nurmi $84,250 (1)
Riley Damiani $80,333 (1)
Josh Jacobs $77,500 (1)
Cedric Pare $75,000 (1)
Benjamin Gleason $75,000 (1)
Justin Scott $75,000 (1)
Nicholas Caamano $75,000 (1)
Riley Tufte $75,000 (1)
Fredrik Karlstrom $75,000 (1)
Michael Houser $75,000 (1)
Quinn Schmiemann $75,000 (1)
Kirill Tyutyayev $75,000 (1)
Tim Schaller $75,000 (1)
Rhett Gardner $75,000 (1)
Reece Vitelli $75,000 (1)
Xavier Parent $75,000 (1)
Cam Hausinger $75,000 (1)
Jerad Rosburg $75,000 (1)
Griffin Luce $75,000 (1)
Olle Eriksson Ek $75,000 (1)
Tobie Paquette-Bisson $75,000 (1)
Total Farm Players27
Salary Commitment
Year 2023 : $2,112,833
Year 2024 : $348,917
Year 2025 : $174,084
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,112,833
Year 2024 : $348,917
Year 2025 : $174,084
Year 2026 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $85 - 5,933 - 74.16%
Level 2: 5000 - $50 - 3,785 - 75.70%
Level 3: 3000 - $35 - 1,872 - 62.40%
Level 4: 5150 - $25 - 3,372 - 65.48%
Luxury : 850 - $200 - 564 - 66.35%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 2,000 - 100.00%
Farm Level 2: 1000 - $25 - 623 - 62.30%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %15,526 - 70.57%
Average Income per Game$1,424,701
Year to Date Revenue$1,424,701
Farm
Home Games Left35
Average Attendance - %2,623 - 87.43%
Average Income per Game$115,575
Year to Date Revenue$115,575

Expense

Pro Players Total Salaries$82,173,333
Farm Players Total Salaries$2,126,408
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,188,772
Farm Year To Date Expenses$72,452
Pro Salary Cap To Date$2,162,456
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$56,988,040
Farm Estimated Season Revenue$4,045,125
Pro Remaining Season Days148
Pro Expenses Per Days$547,193
Pro Estimated Expenses$80,984,564
Farm Remaining Season Days141
Farm Expenses Per Days$18,113
Farm Estimated Expenses$2,553,933
Estimated Season Expenses$83,538,497
Season Salary Cap$82,173,333
Estimate Under Maximum Salary Cap of $82,500,000$326,667
Estimate Over Minimum Salary Cap of $61,000,000 $21,173,333
Current Bank Account$82,518,466
Projected Bank Account$60,013,134

Pro Players Salaries

Mark Stone (1 Way Contract) $9,500,000 (2)
Tomas Hertl (1 Way Contract) $8,137,500 (4)
Brent Burns (1 Way Contract) $8,000,000 (2)
Chris Kreider (1 Way Contract) $6,500,000 (2)
Jordan Binnington (1 Way Contract) $6,000,000 (3)
Andrew Copp (1 Way Contract) $5,625,000 (2)
Bo Horvat (1 Way Contract) $5,500,000 (1)
Blake Coleman (1 Way Contract) $5,300,000 (2)
Tyson Barrie (1 Way Contract) $4,500,000 (2)
Nick Leddy (1 Way Contract) $4,000,000 (3)
Marcus Foligno (1 Way Contract) $3,100,000 (2)
Alex Nedeljkovic (1 Way Contract) $3,000,000 (1)
Tyson Jost (1 Way Contract) $2,500,000 (1)
Adam Erne (1 Way Contract) $2,100,000 (1)
Kaapo Kakko (1 Way Contract) $2,100,000 (2)
Troy Stecher (1 Way Contract) $1,562,500 (1)
Austin Watson (1 Way Contract) $1,500,000 (1)
Michael Rasmussen (1 Way Contract) $1,460,000 (2)
Braden Schneider $925,000 (2)
Moritz Seider $863,333 (2)
Total Pro Players20
Salary Commitment
Year 2023 : $82,173,333
Year 2024 : $66,010,833
Year 2025 : $18,137,500
Year 2026 : $8,137,500
Salary Average Commitment
Year 2023 : $82,173,333
Year 2024 : $66,010,833
Year 2025 : $18,137,500
Year 2026 : $8,137,500
Salary Cap with 1 Way Contract
Year 2023 : $82,173,333
Year 2024 : $66,010,833
Year 2025 : $18,137,500
Year 2026 : $8,137,500

Farm Players Salaries

Filip Zadina $182,500 (3)
Taylor Gauthier $107,396 (3)
Adam Klapka $104,063 (2)
Tyrel Bauer $99,000 (3)
Jonatan Berggren $92,500 (2)
Corey Andonovski $92,500 (2)
Chase Pearson $91,783 (1)
Samuel Ersson $85,917 (2)
Cross Hanas $85,917 (3)
Sam Hentges $85,500 (2)
Donovan Sebrango $85,083 (3)
Taro Hirose $85,000 (2)
Gustav Lindstrom $85,000 (1)
Eemil Viro $82,833 (3)
Wyatt Newpower $80,000 (1)
Michael Sgarbossa $80,000 (1)
Jared McIsaac $76,417 (1)
Logan Brown $75,000 (1)
Mitchell Stephens $75,000 (1)
Victor Brattstrom $75,000 (1)
Givani Smith $75,000 (1)
Logan Nijhoff $75,000 (1)
Chad Nychuk $75,000 (1)
Victor Mete $75,000 (1)
Total Farm Players24
Salary Commitment
Year 2023 : $2,126,408
Year 2024 : $1,188,208
Year 2025 : $642,729
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,126,408
Year 2024 : $1,188,208
Year 2025 : $642,729
Year 2026 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $80 - 7,569 - 94.61%
Level 2: 5000 - $45 - 4,814 - 96.28%
Level 3: 3000 - $25 - 2,759 - 91.97%
Level 4: 5150 - $21 - 3,761 - 73.03%
Luxury : 850 - $180 - 826 - 97.18%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,483 - 74.15%
Farm Level 2: 1000 - $20 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %19,729 - 89.68%
Average Income per Game$1,672,595
Year to Date Revenue$1,672,595
Farm
Home Games Left35
Average Attendance - %2,483 - 82.77%
Average Income per Game$94,150
Year to Date Revenue$94,150

Expense

Pro Players Total Salaries$79,699,999
Farm Players Total Salaries$2,635,499
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,114,802
Farm Year To Date Expenses$87,427
Pro Salary Cap To Date$2,088,487
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$66,903,800
Farm Estimated Season Revenue$3,295,250
Pro Remaining Season Days148
Pro Expenses Per Days$530,921
Pro Estimated Expenses$78,576,308
Farm Remaining Season Days141
Farm Expenses Per Days$21,624
Farm Estimated Expenses$3,048,984
Estimated Season Expenses$81,625,292
Season Salary Cap$79,699,999
Estimate Under Maximum Salary Cap of $82,500,000$2,800,001
Estimate Over Minimum Salary Cap of $61,000,000 $18,699,999
Current Bank Account$57,689,746
Projected Bank Account$46,263,504

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (4)
Leon Draisaitl (1 Way Contract) $8,500,000 (2)
Mathew Barzal (1 Way Contract) $7,000,000 (1)
Zach Hyman (1 Way Contract) $6,750,000 (3)
Colton Parayko (1 Way Contract) $6,500,000 (4)
Ryan Nugent-Hopkins (1 Way Contract) $5,250,000 (3)
Jeff Petry (1 Way Contract) $4,999,999 (3)
Michael Matheson (1 Way Contract) $4,875,000 (2)
Filip Hronek (1 Way Contract) $4,400,000 (2)
Alex Iafallo (1 Way Contract) $4,250,000 (2)
Jordan Kyrou (1 Way Contract) $2,800,000 (1)
Erik Haula (1 Way Contract) $2,375,000 (1)
Nick Bonino (1 Way Contract) $2,050,000 (1)
Noel Acciari (1 Way Contract) $1,562,500 (1)
Kevin Lankinen (1 Way Contract) $1,500,000 (1)
Brandon Hagel (1 Way Contract) $1,500,000 (2)
Jordan Martinook $1,350,000 (2)
Justin Braun (1 Way Contract) $1,250,000 (1)
David Krejci (1 Way Contract) $1,000,000 (1)
Marc Staal (1 Way Contract) $937,500 (1)
Devin Shore (1 Way Contract) $850,000 (1)
Stuart Skinner $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $79,699,999
Year 2024 : $57,624,999
Year 2025 : $32,749,999
Year 2026 : $15,750,000
Salary Average Commitment
Year 2023 : $79,699,999
Year 2024 : $57,624,999
Year 2025 : $32,749,999
Year 2026 : $15,750,000
Salary Cap with 1 Way Contract
Year 2023 : $79,699,999
Year 2024 : $57,624,999
Year 2025 : $32,749,999
Year 2026 : $15,750,000

Farm Players Salaries

Austin Czarnik $95,000 (2)
David Rittich $95,000 (1)
Sam Carrick $95,000 (2)
Tyson Kozak $95,000 (3)
Ryan Murray $93,750 (1)
Michael Hutchinson $93,750 (1)
Matt Irwin $93,750 (1)
Carter Savoie $92,500 (2)
Matej Blumel $92,500 (2)
Dylan Holloway $92,500 (2)
Michael Kesselring $92,500 (2)
Josh Archibald $90,000 (1)
Raphael Lavoie $87,000 (1)
Ville Heinola $86,333 (2)
Philip Broberg $86,333 (2)
Dylan Garand $82,833 (3)
Tyler Tullio $82,333 (3)
Ronan Seeley $81,000 (3)
Greg McKegg $80,000 (2)
Austin Rueschhoff $80,000 (1)
Olivier Rodrigue $79,500 (1)
Ryan Carpenter $79,000 (1)
Philip Kemp $78,667 (1)
Adam Cracknell $77,500 (1)
Joona Luoto $77,500 (1)
Dmitri Samorukov $77,500 (1)
Sakari Manninen $77,500 (1)
Markus Niemelainen $76,250 (2)
Justin Dowling $75,000 (1)
William Lagesson $75,000 (1)
Joseph Gambardella $75,000 (1)
Total Farm Players31
Salary Commitment
Year 2023 : $2,635,499
Year 2024 : $1,230,082
Year 2025 : $341,166
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,635,499
Year 2024 : $1,230,082
Year 2025 : $341,166
Year 2026 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameNiinimaa Arena
Level 1: 8000 - $78 - 7,822 - 97.78%
Level 2: 5000 - $47 - 4,814 - 96.28%
Level 3: 3000 - $25 - 3,000 - 100.00%
Level 4: 5150 - $18 - 5,150 - 100.00%
Luxury : 850 - $160 - 850 - 100.00%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,800 - 90.00%
Farm Level 2: 1000 - $20 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %21,636 - 98.35%
Average Income per Game$1,698,710
Year to Date Revenue$1,698,710
Farm
Home Games Left35
Average Attendance - %2,800 - 93.33%
Average Income per Game$110,000
Year to Date Revenue$110,000

Expense

Pro Players Total Salaries$78,236,667
Farm Players Total Salaries$2,764,833
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,079,633
Farm Year To Date Expenses$90,645
Pro Salary Cap To Date$2,053,317
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,948,400
Farm Estimated Season Revenue$3,850,000
Pro Remaining Season Days148
Pro Expenses Per Days$521,294
Pro Estimated Expenses$77,151,512
Farm Remaining Season Days141
Farm Expenses Per Days$22,516
Farm Estimated Expenses$3,174,756
Estimated Season Expenses$80,326,268
Season Salary Cap$78,236,667
Estimate Under Maximum Salary Cap of $82,500,000$4,263,333
Estimate Over Minimum Salary Cap of $61,000,000 $17,236,667
Current Bank Account$77,518,758
Projected Bank Account$68,990,890

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,000,000 (4)
Seth Jones (1 Way Contract) $9,500,000 (4)
Aaron Ekblad (1 Way Contract) $7,500,000 (2)
Sam Reinhart (1 Way Contract) $6,500,000 (2)
Claude Giroux (1 Way Contract) $6,500,000 (3)
Robin Lehner (1 Way Contract) $5,000,000 (2)
Sam Bennett (1 Way Contract) $4,425,000 (3)
Carter Verhaeghe (1 Way Contract) $4,166,667 (3)
Brandon Montour (1 Way Contract) $3,500,000 (2)
Evander Kane (1 Way Contract) $3,500,000 (2)
MacKenzie Weegar (1 Way Contract) $3,250,000 (1)
Radko Gudas (1 Way Contract) $2,500,000 (1)
Dmitry Kulikov (1 Way Contract) $2,250,000 (1)
Jake Evans (1 Way Contract) $1,700,000 (3)
Nic Dowd (1 Way Contract) $1,625,000 (3)
Ondrej Kase (1 Way Contract) $1,550,000 (1)
Eetu Luostarinen (1 Way Contract) $1,500,000 (2)
Samuel Montembeault (1 Way Contract) $1,490,000 (2)
Alex Chiasson (1 Way Contract) $937,500 (1)
Jacob Peterson $842,500 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $78,236,667
Year 2024 : $66,906,667
Year 2025 : $37,916,667
Year 2026 : $19,500,000
Salary Average Commitment
Year 2023 : $78,236,667
Year 2024 : $66,906,667
Year 2025 : $37,916,667
Year 2026 : $19,500,000
Salary Cap with 1 Way Contract
Year 2023 : $78,236,667
Year 2024 : $66,906,667
Year 2025 : $37,916,667
Year 2026 : $19,500,000

Farm Players Salaries

Kevin Rooney $120,000 (2)
Kieffer Bellows $120,000 (1)
Nicolas Meloche $95,000 (1)
Joakim Kemell $95,000 (4)
Spencer Knight $92,500 (1)
Anton Lundell $92,500 (1)
Marcus Bjork $92,500 (1)
Grigori Denisenko $92,500 (1)
Wyatt Johnston $89,417 (3)
Logan Hutsko $86,750 (1)
Zach Uens $85,917 (3)
Cole Schwindt $85,583 (2)
John Ludvig $85,333 (1)
Max Gildon $85,333 (1)
Justin Sourdif $84,750 (3)
Noah Philp $84,250 (1)
Nick DeSimone $76,250 (2)
Xavier Ouellet $76,250 (2)
Madison Bowey $75,000 (1)
Mitchell Weeks $75,000 (1)
Noah Juulsen $75,000 (1)
Andy Welinski $75,000 (1)
Derek Stepan $75,000 (1)
Aleksi Heponiemi $75,000 (1)
Alex Galchenyuk $75,000 (1)
Rocco Grimaldi $75,000 (1)
Mason Jobst $75,000 (1)
Henry Bowlby $75,000 (1)
Jake Kupsky $75,000 (1)
Jesper Froden $75,000 (1)
Eduards Tralmaks $75,000 (1)
Rourke Chartier $75,000 (1)
Shane Gersich $75,000 (1)
Total Farm Players33
Salary Commitment
Year 2023 : $2,764,833
Year 2024 : $713,167
Year 2025 : $355,084
Year 2026 : $95,000
Salary Average Commitment
Year 2023 : $2,764,833
Year 2024 : $713,167
Year 2025 : $355,084
Year 2026 : $95,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $80 - 7,947 - 99.34%
Level 2: 5000 - $43 - 4,777 - 95.54%
Level 3: 3000 - $27 - 2,910 - 96.98%
Level 4: 5150 - $20 - 4,784 - 92.89%
Luxury : 850 - $180 - 823 - 96.76%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,862 - 93.10%
Farm Level 2: 1000 - $20 - 900 - 90.00%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %21,240 - 96.55%
Average Income per Game$1,733,552
Year to Date Revenue$3,467,104
Farm
Home Games Left35
Average Attendance - %2,762 - 92.07%
Average Income per Game$111,100
Year to Date Revenue$111,100

Expense

Pro Players Total Salaries$73,129,166
Farm Players Total Salaries$2,006,110
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,950,768
Farm Year To Date Expenses$69,199
Pro Salary Cap To Date$1,924,452
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$67,608,528
Farm Estimated Season Revenue$3,888,500
Pro Remaining Season Days148
Pro Expenses Per Days$487,692
Pro Estimated Expenses$72,178,416
Farm Remaining Season Days141
Farm Expenses Per Days$17,284
Farm Estimated Expenses$2,437,044
Estimated Season Expenses$74,615,460
Season Salary Cap$73,129,166
Estimate Under Maximum Salary Cap of $82,500,000$9,370,834
Estimate Over Minimum Salary Cap of $61,000,000 $12,129,166
Current Bank Account$72,418,271
Projected Bank Account$69,299,839

Pro Players Salaries

Johnny Gaudreau (1 Way Contract) $9,750,000 (4)
Phillip Danault (1 Way Contract) $5,500,000 (3)
Josh Anderson (1 Way Contract) $5,500,000 (2)
Elvis Merzlikins (1 Way Contract) $5,400,000 (4)
Christopher Tanev (1 Way Contract) $4,500,000 (1)
Connor Murphy (1 Way Contract) $4,400,000 (3)
Lawson Crouse (1 Way Contract) $4,300,000 (4)
Damon Severson (1 Way Contract) $4,166,666 (1)
Nick Foligno (1 Way Contract) $3,800,000 (1)
Kirby Dach (1 Way Contract) $3,362,500 (4)
Matt Roy (1 Way Contract) $3,150,000 (2)
Derek Forbort (1 Way Contract) $3,000,000 (2)
James Reimer (1 Way Contract) $2,812,500 (1)
Alexander Barabanov (1 Way Contract) $2,525,000 (2)
Calle Jarnkrok (1 Way Contract) $2,100,000 (4)
Eric Comrie (1 Way Contract) $1,800,000 (2)
Juuso Valimaki (1 Way Contract) $1,550,000 (1)
Riley Stillman (1 Way Contract) $1,350,000 (2)
Ryan Reaves (1 Way Contract) $1,312,500 (1)
Mattias Janmark (1 Way Contract) $1,250,000 (1)
Riley Nash (1 Way Contract) $800,000 (1)
Morgan Frost (1 Way Contract) $800,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $73,129,166
Year 2024 : $52,137,500
Year 2025 : $34,812,500
Year 2026 : $24,912,500
Salary Average Commitment
Year 2023 : $73,129,166
Year 2024 : $52,137,500
Year 2025 : $34,812,500
Year 2026 : $24,912,500
Salary Cap with 1 Way Contract
Year 2023 : $73,129,166
Year 2024 : $52,137,500
Year 2025 : $34,812,500
Year 2026 : $24,912,500

Farm Players Salaries

Austin Wagner $113,333 (1)
Arvid Soderblom $110,469 (1)
Simon Johansson $106,875 (2)
Filip Cederqvist $106,250 (2)
Jonny Brodzinski $95,313 (2)
Anton Blidh $93,750 (1)
Tyler Madden $92,500 (1)
Andre Lee $88,375 (2)
Joshua Dunne $87,413 (1)
Helge Grans $87,000 (3)
Ty Smith $86,333 (1)
Rasmus Kupari $86,333 (1)
Jordan Spence $82,000 (2)
Martin Chromiak $82,000 (3)
Akil Thomas $79,500 (1)
Matt Villalta $78,750 (1)
Aidan Dudas $78,667 (1)
Turner Elson $76,250 (2)
Jaret Anderson-Dolan $75,000 (1)
Nathan Todd $75,000 (1)
Kale Clague $75,000 (1)
Christian Wolanin $75,000 (1)
Hugh McGing $75,000 (1)
Total Farm Players23
Salary Commitment
Year 2023 : $2,006,111
Year 2024 : $724,063
Year 2025 : $169,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,006,111
Year 2024 : $724,063
Year 2025 : $169,000
Year 2026 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameWild Kids Arena
Level 1: 8000 - $75 - 6,365 - 79.56%
Level 2: 5000 - $45 - 3,795 - 75.90%
Level 3: 3000 - $35 - 1,835 - 61.17%
Level 4: 5150 - $20 - 4,933 - 95.79%
Luxury : 850 - $190 - 656 - 77.12%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,490 - 74.50%
Farm Level 2: 1000 - $25 - 726 - 72.60%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %17,583 - 79.92%
Average Income per Game$1,506,901
Year to Date Revenue$3,013,801
Farm
Home Games Left35
Average Attendance - %2,216 - 73.87%
Average Income per Game$92,650
Year to Date Revenue$92,650

Expense

Pro Players Total Salaries$67,710,417
Farm Players Total Salaries$2,475,729
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,808,168
Farm Year To Date Expenses$82,088
Pro Salary Cap To Date$1,781,852
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,769,120
Farm Estimated Season Revenue$3,242,750
Pro Remaining Season Days148
Pro Expenses Per Days$452,042
Pro Estimated Expenses$66,902,216
Farm Remaining Season Days141
Farm Expenses Per Days$20,522
Farm Estimated Expenses$2,893,602
Estimated Season Expenses$69,795,818
Season Salary Cap$67,710,417
Estimate Under Maximum Salary Cap of $82,500,000$14,789,583
Estimate Over Minimum Salary Cap of $61,000,000 $6,710,417
Current Bank Account$93,525,030
Projected Bank Account$85,741,082

Pro Players Salaries

Nicklas Backstrom (1 Way Contract) $9,200,000 (2)
Kevin Fiala (1 Way Contract) $7,875,000 (4)
Joel Eriksson Ek (1 Way Contract) $7,500,000 (3)
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (2)
Tyler Myers (1 Way Contract) $6,000,000 (2)
Jonas Brodin (1 Way Contract) $6,000,000 (3)
Matt Dumba (1 Way Contract) $6,000,000 (1)
Cam Talbot (1 Way Contract) $3,666,667 (1)
Jordan Greenway (1 Way Contract) $3,000,000 (3)
Mike Smith (1 Way Contract) $2,200,000 (1)
Marcus Johansson (1 Way Contract) $1,375,000 (1)
Nick Blankenburg (1 Way Contract) $1,031,250 (2)
Patrick Brown (1 Way Contract) $937,500 (1)
Eric Staal (1 Way Contract) $937,500 (1)
Mark Jankowski (1 Way Contract) $937,500 (1)
Nils Hoglander $891,667 (1)
Peyton Krebs $863,333 (2)
Calen Addison $795,000 (1)
Ryan Poehling $750,000 (1)
Brandon Duhaime $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $67,710,417
Year 2024 : $48,469,583
Year 2025 : $24,375,000
Year 2026 : $7,875,000
Salary Average Commitment
Year 2023 : $67,160,417
Year 2024 : $47,919,583
Year 2025 : $24,375,000
Year 2026 : $7,875,000
Salary Cap with 1 Way Contract
Year 2023 : $67,710,417
Year 2024 : $48,469,583
Year 2025 : $24,375,000
Year 2026 : $7,875,000

Farm Players Salaries

Remi Poirier $104,583 (3)
Matthew Peca $95,313 (2)
Magnus Hellberg $93,750 (1)
Michael Stone $93,750 (1)
Jesper Wallstedt $92,500 (3)
Vasily Podkolzin $92,500 (1)
Marco Rossi $89,417 (3)
Tobias Bjornfot $89,417 (1)
Ryan O'Rourke $89,417 (2)
Lucas Edmonds $86,167 (3)
Jon Merrill $85,000 (1)
Daemon Hunt $82,833 (3)
Albert Johansson $82,000 (2)
Damien Giroux $81,833 (1)
Connor Dewar $80,000 (2)
Saku Maenalanen $80,000 (1)
Matthew Robertson $79,750 (2)
Will Bitten $76,250 (2)
Brad Malone $76,250 (2)
Nick Swaney $75,000 (1)
Fabian Zetterlund $75,000 (1)
Mason Shaw $75,000 (1)
Mitchell Chaffee $75,000 (1)
Artyom Anisimov $75,000 (1)
Brendan Warren $75,000 (1)
Turner Ottenbreit $75,000 (1)
Dakota Mermis $75,000 (1)
Zach Jordan $75,000 (1)
Joe Hicketts $75,000 (1)
Kyle Rau $75,000 (1)
Total Farm Players30
Salary Commitment
Year 2023 : $2,475,730
Year 2024 : $1,034,480
Year 2025 : $455,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,469,167
Year 2024 : $1,027,917
Year 2025 : $455,500
Year 2026 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $81 - 7,744 - 96.80%
Level 2: 5000 - $47 - 4,505 - 90.10%
Level 3: 3000 - $28 - 3,000 - 100.00%
Level 4: 5150 - $21 - 4,219 - 81.92%
Luxury : 850 - $182 - 809 - 95.18%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,454 - 72.70%
Farm Level 2: 1000 - $20 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %20,277 - 92.17%
Average Income per Game$1,726,666
Year to Date Revenue$1,726,666
Farm
Home Games Left35
Average Attendance - %2,454 - 81.80%
Average Income per Game$92,700
Year to Date Revenue$92,700

Expense

Pro Players Total Salaries$66,465,463
Farm Players Total Salaries$1,999,100
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,775,408
Farm Year To Date Expenses$68,940
Pro Salary Cap To Date$1,749,092
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,066,640
Farm Estimated Season Revenue$3,244,500
Pro Remaining Season Days148
Pro Expenses Per Days$443,852
Pro Estimated Expenses$65,690,096
Farm Remaining Season Days141
Farm Expenses Per Days$17,235
Farm Estimated Expenses$2,430,135
Estimated Season Expenses$68,120,231
Season Salary Cap$66,465,463
Estimate Under Maximum Salary Cap of $82,500,000$16,034,537
Estimate Over Minimum Salary Cap of $61,000,000 $5,465,463
Current Bank Account$75,873,178
Projected Bank Account$80,064,087

Pro Players Salaries

Matthew Tkachuk (1 Way Contract) $9,500,000 (4)
Nick Suzuki (1 Way Contract) $7,875,000 (4)
Christian Dvorak (1 Way Contract) $4,450,000 (2)
Anthony Beauvillier (1 Way Contract) $4,150,000 (2)
Frank Vatrano (1 Way Contract) $3,650,000 (3)
Joel Edmundson (1 Way Contract) $3,500,000 (2)
Jan Rutta (1 Way Contract) $3,437,500 (1)
Andreas Johnsson (1 Way Contract) $3,400,000 (1)
Kasperi Kapanen (1 Way Contract) $3,200,000 (2)
Patrik Nemeth (1 Way Contract) $3,125,000 (1)
Jason Dickinson (1 Way Contract) $2,800,000 (2)
Oskar Sundqvist (1 Way Contract) $2,750,000 (1)
Chris Driedger (1 Way Contract) $2,625,000 (2)
Nick Ritchie (1 Way Contract) $2,500,000 (1)
Denis Gurianov (1 Way Contract) $2,175,000 (1)
Ilya Samsonov (1 Way Contract) $1,800,000 (1)
Caleb Jones (1 Way Contract) $1,350,000 (1)
Cole Caufield $880,833 (1)
Kaiden Guhle $864,000 (3)
Jordan Harris $842,500 (1)
Zach Aston-Reese (1 Way Contract) $840,630 (1)
Chris Tierney $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $66,465,463
Year 2024 : $42,614,000
Year 2025 : $21,889,000
Year 2026 : $17,375,000
Salary Average Commitment
Year 2023 : $66,465,463
Year 2024 : $42,614,000
Year 2025 : $21,889,000
Year 2026 : $17,375,000
Salary Cap with 1 Way Contract
Year 2023 : $66,465,463
Year 2024 : $42,614,000
Year 2025 : $21,889,000
Year 2026 : $17,375,000

Farm Players Salaries

Cooper Marody $95,000 (2)
Alex Limoges $95,000 (1)
Reilly Walsh $92,500 (1)
Cayden Primeau $89,000 (3)
Mattias Norlinder $86,000 (2)
William Trudeau $85,700 (3)
Cameron Hillis $83,833 (1)
Jan Mysak $82,900 (3)
Rafael Harvey-Pinard $82,500 (1)
Chase Priskie $80,000 (1)
Semyon Der-Arguchintsev $76,667 (1)
Laurent Dauphin $75,000 (1)
Jacob Lucchini $75,000 (1)
Louie Belpedio $75,000 (1)
Mason Morelli $75,000 (1)
Jordan Papirny $75,000 (1)
Michael Pezzetta $75,000 (1)
Joe Vrbetic $75,000 (1)
Joel Teasdale $75,000 (1)
Kristians Rubins $75,000 (1)
Otto Leskinen $75,000 (1)
Dylan McIlrath $75,000 (1)
John Quenneville $75,000 (1)
Josh Melnick $75,000 (1)
Joseph Blandisi $75,000 (1)
Total Farm Players25
Salary Commitment
Year 2023 : $1,999,100
Year 2024 : $438,600
Year 2025 : $257,600
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,999,100
Year 2024 : $438,600
Year 2025 : $257,600
Year 2026 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameJimbo Invest Arena
Level 1: 8000 - $72 - 7,595 - 94.94%
Level 2: 5000 - $40 - 4,802 - 96.04%
Level 3: 3000 - $22 - 2,982 - 99.40%
Level 4: 5150 - $15 - 4,932 - 95.77%
Luxury : 850 - $170 - 817 - 96.06%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,647 - 82.35%
Farm Level 2: 1000 - $20 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %21,128 - 96.03%
Average Income per Game$1,515,791
Year to Date Revenue$3,031,581
Farm
Home Games Left35
Average Attendance - %2,647 - 88.23%
Average Income per Game$102,350
Year to Date Revenue$102,350

Expense

Pro Players Total Salaries$78,389,476
Farm Players Total Salaries$1,944,829
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,089,196
Farm Year To Date Expenses$67,444
Pro Salary Cap To Date$2,062,880
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,115,830
Farm Estimated Season Revenue$3,582,250
Pro Remaining Season Days148
Pro Expenses Per Days$522,299
Pro Estimated Expenses$77,300,252
Farm Remaining Season Days141
Farm Expenses Per Days$16,861
Farm Estimated Expenses$2,377,401
Estimated Season Expenses$79,677,653
Season Salary Cap$78,389,476
Estimate Under Maximum Salary Cap of $82,500,000$4,110,524
Estimate Over Minimum Salary Cap of $61,000,000 $17,389,476
Current Bank Account$88,660,237
Projected Bank Account$71,680,664

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $9,500,000 (3)
Roman Josi (1 Way Contract) $9,059,000 (2)
Filip Forsberg (1 Way Contract) $8,750,000 (4)
Ryan Johansen (1 Way Contract) $8,000,000 (2)
Ryan O'Reilly (1 Way Contract) $7,500,000 (1)
Mattias Ekholm (1 Way Contract) $6,250,000 (3)
Mikael Granlund (1 Way Contract) $5,000,000 (2)
Juuse Saros (1 Way Contract) $5,000,000 (3)
Colton Sissons (1 Way Contract) $2,857,143 (2)
Luke Kunin (1 Way Contract) $2,750,000 (2)
Philippe Myers (1 Way Contract) $2,550,000 (1)
Dante Fabbro (1 Way Contract) $2,400,000 (1)
Matthew Benning (1 Way Contract) $1,562,500 (4)
Eeli Tolvanen (1 Way Contract) $1,450,000 (2)
Nathan Beaulieu (1 Way Contract) $1,062,500 (1)
Juuso Parssinen $850,833 (2)
Thomas Novak $800,000 (1)
Luke Evangelista $797,500 (3)
Alexandre Carrier $750,000 (1)
Cole Smith $750,000 (1)
Connor Ingram $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $78,389,476
Year 2024 : $61,826,976
Year 2025 : $31,860,000
Year 2026 : $10,312,500
Salary Average Commitment
Year 2023 : $78,389,476
Year 2024 : $61,826,976
Year 2025 : $31,860,000
Year 2026 : $10,312,500
Salary Cap with 1 Way Contract
Year 2023 : $78,389,476
Year 2024 : $61,826,976
Year 2025 : $31,860,000
Year 2026 : $10,312,500

Farm Players Salaries

Rem Pitlick $110,000 (2)
Alex Lyon $93,750 (1)
Marc Del Gaizo $92,500 (1)
Mark Borowiecki $90,000 (1)
Cody Glass $87,413 (1)
Jakub Galvas $87,000 (1)
Jachym Kondelik $85,500 (2)
Adam Wilsby $84,250 (2)
James Hamblin $80,750 (2)
Egor Afanasyev $78,917 (2)
Devin Cooley $78,750 (1)
Simon Ryfors $76,000 (1)
Brayden Burke $75,000 (1)
Logan Flodell $75,000 (1)
Frederic Allard $75,000 (1)
Jeremy Davies $75,000 (1)
Mathieu Olivier $75,000 (1)
Anthony Richard $75,000 (1)
David Farrance $75,000 (1)
Hudson Elynuik $75,000 (1)
Ben Harpur $75,000 (1)
Gabriel Carlsson $75,000 (1)
Matt Luff $75,000 (1)
Michael McCarron $75,000 (1)
Total Farm Players24
Salary Commitment
Year 2023 : $1,944,829
Year 2024 : $439,417
Year 2025 : $0
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,944,829
Year 2024 : $439,417
Year 2025 : $0
Year 2026 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $82 - 7,045 - 88.06%
Level 2: 5000 - $48 - 3,724 - 74.48%
Level 3: 3000 - $26 - 2,878 - 95.93%
Level 4: 5150 - $25 - 3,270 - 63.50%
Luxury : 850 - $205 - 556 - 65.41%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,809 - 90.45%
Farm Level 2: 1000 - $20 - 986 - 98.60%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %17,473 - 79.42%
Average Income per Game$1,530,230
Year to Date Revenue$1,530,230
Farm
Home Games Left35
Average Attendance - %2,795 - 93.17%
Average Income per Game$110,170
Year to Date Revenue$110,170

Expense

Pro Players Total Salaries$80,044,167
Farm Players Total Salaries$1,890,329
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,144,242
Farm Year To Date Expenses$64,734
Pro Salary Cap To Date$2,117,926
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,209,200
Farm Estimated Season Revenue$3,855,950
Pro Remaining Season Days148
Pro Expenses Per Days$533,185
Pro Estimated Expenses$78,911,380
Farm Remaining Season Days141
Farm Expenses Per Days$16,485
Farm Estimated Expenses$2,324,385
Estimated Season Expenses$81,235,765
Season Salary Cap$80,044,167
Estimate Under Maximum Salary Cap of $82,500,000$2,455,833
Estimate Over Minimum Salary Cap of $61,000,000 $19,044,167
Current Bank Account$77,934,855
Projected Bank Account$61,764,240

Pro Players Salaries

John Tavares (1 Way Contract) $11,000,000 (2)
Dougie Hamilton (1 Way Contract) $9,000,000 (3)
John Carlson (1 Way Contract) $8,000,000 (2)
Jack Hughes (1 Way Contract) $8,000,000 (4)
Mark Scheifele (1 Way Contract) $6,125,000 (2)
Mats Zuccarello (1 Way Contract) $6,000,000 (2)
Jesper Bratt (1 Way Contract) $5,450,000 (1)
Ben Chiarot (1 Way Contract) $4,750,000 (4)
Marc-Andre Fleury (1 Way Contract) $4,200,000 (2)
Logan Couture (1 Way Contract) $4,000,000 (2)
Jonas Siegenthaler (1 Way Contract) $3,000,000 (1)
Craig Anderson (1 Way Contract) $1,875,000 (1)
Yakov Trenin (1 Way Contract) $1,700,000 (2)
Garnet Hathaway (1 Way Contract) $1,500,000 (1)
Erik Gustafsson (1 Way Contract) $1,000,000 (1)
Michael Bunting (1 Way Contract) $950,000 (1)
Riley Sheahan $950,000 (1)
Jarred Tinordi $900,000 (1)
Dawson Mercer $894,167 (2)
Daniel Sprong (1 Way Contract) $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $80,044,167
Year 2024 : $63,669,167
Year 2025 : $21,750,000
Year 2026 : $12,750,000
Salary Average Commitment
Year 2023 : $80,044,167
Year 2024 : $63,669,167
Year 2025 : $21,750,000
Year 2026 : $12,750,000
Salary Cap with 1 Way Contract
Year 2023 : $80,044,167
Year 2024 : $63,669,167
Year 2025 : $21,750,000
Year 2026 : $12,750,000

Farm Players Salaries

Shakir Mukhamadullin $89,417 (3)
Alexander Holtz $89,417 (2)
Jesper Boqvist $87,413 (1)
Nico Daws $85,083 (2)
Graeme Clarke $85,083 (2)
Aarne Talvitie $84,250 (1)
Kevin Bahl $79,500 (1)
Nikita Okhotiuk $78,917 (2)
Mitchell Balmas $77,500 (1)
Aaron Dell $77,500 (1)
AJ Greer $76,250 (1)
Tyce Thompson $76,250 (2)
Colton White $76,250 (2)
Sheldon Dries $76,250 (2)
Chase De Leo $76,250 (1)
Jeff Kubiak $75,000 (1)
Nathan Schnarr $75,000 (1)
Marian Studenic $75,000 (1)
Nate Thompson $75,000 (1)
Tommy Apap $75,000 (1)
Kyle Marino $75,000 (1)
Michael Karow $75,000 (1)
Jeremy Groleau $75,000 (1)
Garret Sparks $75,000 (1)
Total Farm Players24
Salary Commitment
Year 2023 : $1,890,329
Year 2024 : $656,667
Year 2025 : $89,417
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,890,329
Year 2024 : $656,667
Year 2025 : $89,417
Year 2026 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Coliseum
Level 1: 8000 - $82 - 8,000 - 100.00%
Level 2: 5000 - $46 - 5,000 - 100.00%
Level 3: 3000 - $26 - 2,883 - 96.08%
Level 4: 5150 - $24 - 3,424 - 66.48%
Luxury : 850 - $178 - 837 - 98.41%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $40 - 1,834 - 91.70%
Farm Level 2: 1000 - $22 - 843 - 84.30%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %20,143 - 91.56%
Average Income per Game$1,776,089
Year to Date Revenue$3,552,178
Farm
Home Games Left35
Average Attendance - %2,677 - 89.23%
Average Income per Game$91,906
Year to Date Revenue$91,906

Expense

Pro Players Total Salaries$77,567,857
Farm Players Total Salaries$2,161,486
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$2,625,000
Pro Year To Date Expenses$2,067,576
Farm Year To Date Expenses$73,420
Pro Salary Cap To Date$2,041,260
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$69,267,471
Farm Estimated Season Revenue$3,216,710
Pro Remaining Season Days148
Pro Expenses Per Days$516,894
Pro Estimated Expenses$76,500,312
Farm Remaining Season Days141
Farm Expenses Per Days$18,355
Farm Estimated Expenses$2,588,055
Estimated Season Expenses$79,088,367
Season Salary Cap$80,192,857
Estimate Under Maximum Salary Cap of $82,500,000$2,307,143
Estimate Over Minimum Salary Cap of $61,000,000 $19,192,857
Current Bank Account$76,898,776
Projected Bank Account$70,294,590

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (2)
Anders Lee (1 Way Contract) $7,000,000 (2)
Ryan Pulock (1 Way Contract) $6,150,000 (4)
William Karlsson (1 Way Contract) $5,900,000 (2)
Adam Pelech (1 Way Contract) $5,750,000 (3)
Josh Bailey (1 Way Contract) $5,000,000 (2)
Linus Ullmark (1 Way Contract) $5,000,000 (3)
Semyon Varlamov (1 Way Contract) $5,000,000 (1)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (2)
Nikita Zadorov (1 Way Contract) $3,750,000 (2)
Matt Grzelcyk (1 Way Contract) $3,687,500 (2)
Casey Cizikas (1 Way Contract) $2,500,000 (3)
Miles Wood (1 Way Contract) $2,400,000 (1)
Colin Miller (1 Way Contract) $1,800,000 (1)
Scott Mayfield (1 Way Contract) $1,450,000 (1)
Morgan Geekie $1,400,000 (1)
Curtis Lazar (1 Way Contract) $1,000,000 (3)
Otto Koivula $800,000 (2)
Chad Ruhwedel (1 Way Contract) $800,000 (2)
Cole Schneider $775,000 (1)
Adam Ruzicka $762,500 (2)
Total Pro Players21
Salary Commitment
Year 2023 : $77,567,857
Year 2024 : $64,742,857
Year 2025 : $20,400,000
Year 2026 : $6,150,000
Salary Average Commitment
Year 2023 : $77,567,857
Year 2024 : $64,742,857
Year 2025 : $20,400,000
Year 2026 : $6,150,000
Salary Cap with 1 Way Contract
Year 2023 : $77,567,857
Year 2024 : $64,742,857
Year 2025 : $20,400,000
Year 2026 : $6,150,000

Farm Players Salaries

Filip Roos $115,625 (2)
Vitali Kravtsov $87,500 (1)
Simon Holmstrom $86,333 (2)
Ruslan Iskhakov $85,500 (2)
Kevin Gravel $85,000 (1)
Samuel Bolduc $84,250 (1)
Aatu Raty $83,667 (3)
Sebastian 96 Aho $82,500 (1)
Brad Hunt $82,500 (1)
Blade Jenkins $80,333 (1)
Robin Salo $80,000 (2)
Arturs Silovs $78,611 (2)
Taylor Fedun $77,000 (1)
Jakub Skarek $76,417 (1)
Arnaud Durandeau $76,250 (2)
Cole Cassels $75,000 (1)
Andreas Englund $75,000 (1)
Cameron Hebig $75,000 (1)
Colt Conrad $75,000 (1)
Evan Polei $75,000 (1)
Owen Sillinger $75,000 (1)
Colin Theisen $75,000 (1)
James Greenway $75,000 (1)
Dominik Shine $75,000 (1)
Mathew Santos $75,000 (1)
Garrett Metcalf $75,000 (1)
Vincent Arseneau $75,000 (1)
Total Farm Players27
Salary Commitment
Year 2023 : $2,161,486
Year 2024 : $605,986
Year 2025 : $83,667
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,161,486
Year 2024 : $605,986
Year 2025 : $83,667
Year 2026 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 8000 - $78 - 7,101 - 88.76%
Level 2: 5000 - $42 - 5,000 - 100.00%
Level 3: 3000 - $26 - 2,842 - 94.73%
Level 4: 5150 - $19 - 4,997 - 97.03%
Luxury : 850 - $175 - 850 - 100.00%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,618 - 80.90%
Farm Level 2: 1000 - $20 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %20,790 - 94.50%
Average Income per Game$1,611,380
Year to Date Revenue$1,611,380
Farm
Home Games Left35
Average Attendance - %2,618 - 87.27%
Average Income per Game$100,900
Year to Date Revenue$100,900

Expense

Pro Players Total Salaries$81,566,667
Farm Players Total Salaries$2,505,438
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,166,722
Farm Year To Date Expenses$83,546
Pro Salary Cap To Date$2,140,406
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,455,200
Farm Estimated Season Revenue$3,531,500
Pro Remaining Season Days148
Pro Expenses Per Days$543,202
Pro Estimated Expenses$80,393,896
Farm Remaining Season Days141
Farm Expenses Per Days$20,727
Farm Estimated Expenses$2,922,507
Estimated Season Expenses$83,316,403
Season Salary Cap$81,566,667
Estimate Under Maximum Salary Cap of $82,500,000$933,333
Estimate Over Minimum Salary Cap of $61,000,000 $20,566,667
Current Bank Account$73,854,983
Projected Bank Account$58,525,280

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (2)
Adam Fox (1 Way Contract) $9,500,000 (4)
Kirill Kaprizov (1 Way Contract) $9,000,000 (3)
Nico Hischier (1 Way Contract) $7,250,000 (2)
Igor Shesterkin (1 Way Contract) $5,666,667 (3)
Adrian Kempe (1 Way Contract) $5,500,000 (4)
John Marino (1 Way Contract) $4,400,000 (3)
Tyler Toffoli (1 Way Contract) $4,250,000 (2)
Brian Dumoulin (1 Way Contract) $4,100,000 (1)
Patrice Bergeron (1 Way Contract) $3,000,000 (1)
Warren Foegele (1 Way Contract) $2,750,000 (2)
Filip Chytil (1 Way Contract) $2,300,000 (1)
Dillon Dube (1 Way Contract) $2,300,000 (2)
Casey DeSmith (1 Way Contract) $1,800,000 (2)
Ryan Hartman (1 Way Contract) $1,700,000 (2)
Rasmus Sandin (1 Way Contract) $1,400,000 (2)
Brendan Smith (1 Way Contract) $1,375,000 (2)
Alexis Lafreniere $925,000 (1)
Lucas Raymond $925,000 (2)
K'Andre Miller $925,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $81,566,667
Year 2024 : $70,316,667
Year 2025 : $34,066,667
Year 2026 : $15,000,000
Salary Average Commitment
Year 2023 : $81,566,667
Year 2024 : $70,316,667
Year 2025 : $34,066,667
Year 2026 : $15,000,000
Salary Cap with 1 Way Contract
Year 2023 : $81,566,667
Year 2024 : $70,316,667
Year 2025 : $34,066,667
Year 2026 : $15,000,000

Farm Players Salaries

Spencer Stastney $115,625 (2)
Ilya Usov $112,188 (3)
Pavol Regenda $106,875 (2)
Santtu Kinnunen $106,875 (2)
Max Ellis $104,844 (2)
Arshdeep Bains $102,083 (3)
Wyatt Bongiovanni $100,313 (2)
Louis Domingue $96,875 (2)
Ken Appleby $95,313 (2)
Pierrick Dube $93,750 (1)
Riley McKay $93,750 (1)
Matteo Pietroniro $93,750 (1)
Luke Martin $93,750 (1)
Cale Morris $93,750 (1)
Ryan Shea $93,750 (1)
Tye Felhaber $93,750 (1)
Marshall Rifai $93,750 (1)
Nils Lundkvist $92,500 (1)
Zachary Jones $92,500 (1)
Oliver Wahlstrom $89,417 (1)
Hunter Skinner $85,033 (2)
Luka Burzan $80,000 (1)
Jack Dugan $75,000 (1)
Graham Slaggert $75,000 (1)
Bobby Lynch $75,000 (1)
Nolan Yaremko $75,000 (1)
Roman Ahcan $75,000 (1)
Total Farm Players27
Salary Commitment
Year 2023 : $2,505,440
Year 2024 : $1,026,023
Year 2025 : $214,271
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,505,440
Year 2024 : $1,026,023
Year 2025 : $214,271
Year 2026 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameLave Arena MMXXIV
Level 1: 8000 - $85 - 5,805 - 72.56%
Level 2: 5000 - $49 - 3,848 - 76.96%
Level 3: 3000 - $27 - 2,640 - 88.00%
Level 4: 5150 - $19 - 5,062 - 98.29%
Luxury : 850 - $180 - 790 - 92.94%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,642 - 82.10%
Farm Level 2: 1000 - $20 - 921 - 92.10%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %18,145 - 82.48%
Average Income per Game$1,477,536
Year to Date Revenue$1,477,536
Farm
Home Games Left35
Average Attendance - %2,563 - 85.43%
Average Income per Game$100,520
Year to Date Revenue$100,520

Expense

Pro Players Total Salaries$64,243,000
Farm Players Total Salaries$2,560,744
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$7,500,000
Pro Year To Date Expenses$1,716,920
Farm Year To Date Expenses$84,436
Pro Salary Cap To Date$1,690,604
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,101,440
Farm Estimated Season Revenue$3,518,200
Pro Remaining Season Days148
Pro Expenses Per Days$429,230
Pro Estimated Expenses$63,526,040
Farm Remaining Season Days141
Farm Expenses Per Days$21,109
Farm Estimated Expenses$2,976,369
Estimated Season Expenses$66,502,409
Season Salary Cap$71,743,000
Estimate Under Maximum Salary Cap of $82,500,000$10,757,000
Estimate Over Minimum Salary Cap of $61,000,000 $10,743,000
Current Bank Account$60,437,043
Projected Bank Account$56,554,274

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (2)
Jake Muzzin (1 Way Contract) $5,625,000 (2)
Patric Hornqvist (1 Way Contract) $5,300,000 (1)
-1 Way Contract Salary Cap : $5,300,000
Kevin Labanc (1 Way Contract) $4,725,000 (2)
Matt Murray (1 Way Contract) $4,687,500 (1)
-1 Way Contract Salary Cap : $4,687,500
Joel Armia (1 Way Contract) $3,700,000 (2)
Tanner Pearson (1 Way Contract) $3,250,000 (2)
Pius Suter (1 Way Contract) $3,250,000 (1)
Craig Smith (1 Way Contract) $3,100,000 (1)
Oskar Lindblom (1 Way Contract) $3,000,000 (1)
Brett Kulak (1 Way Contract) $2,755,000 (4)
Brock McGinn (1 Way Contract) $2,750,000 (3)
Jacob Middleton (1 Way Contract) $2,450,000 (3)
Adin Hill (1 Way Contract) $2,175,000 (1)
Keegan Kolesar (1 Way Contract) $1,400,000 (3)
Sam Lafferty (1 Way Contract) $1,150,000 (2)
Noah Gregor (1 Way Contract) $950,000 (1)
Nikolai Knyzhov $850,000 (1)
Matt Nieto (1 Way Contract) $850,000 (1)
Vincent Desharnais $763,000 (2)
Haydn Fleury $762,500 (2)
Sam Gagner (1 Way Contract) $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $64,243,000
Year 2024 : $39,330,500
Year 2025 : $9,355,000
Year 2026 : $2,755,000
Salary Average Commitment
Year 2023 : $64,243,000
Year 2024 : $39,330,500
Year 2025 : $9,355,000
Year 2026 : $2,755,000
Salary Cap with 1 Way Contract
Year 2023 : $64,243,000
Year 2024 : $39,330,500
Year 2025 : $9,355,000
Year 2026 : $2,755,000

Farm Players Salaries

Louis Crevier $106,354 (2)
Raivis Ansons $105,521 (3)
Jaydon Dureau $105,208 (3)
Matt Kiersted $95,313 (2)
John Lethemon $93,750 (1)
William Eklund $89,500 (4)
Joseph Veleno $89,500 (1)
Ridly Greig $86,400 (3)
Ryan Merkley $86,333 (1)
Brandon Coe $85,083 (2)
Adam Raska $84,833 (2)
Jasper Weatherby $84,250 (1)
Ozzy Wiesblatt $83,600 (3)
Timur Ibragimov $81,333 (1)
Tristen Robins $79,750 (3)
Artemi Knyazev $78,917 (2)
Ryan Dzingel $75,100 (1)
Rudolfs Balcers $75,000 (1)
Lane Pederson $75,000 (1)
John Leonard $75,000 (1)
Sebastian Cossa $75,000 (1)
Nathan Clurman $75,000 (1)
Spencer Smallman $75,000 (2)
Zach Sawchenko $75,000 (1)
Wyatt Aamodt $75,000 (1)
Jonah Gadjovich $75,000 (1)
Luka Profaca $75,000 (1)
Kyle MacLean $75,000 (1)
Griffin Mendel $75,000 (1)
Jeffrey Viel $75,000 (1)
Montana Onyebuchi $75,000 (1)
Total Farm Players31
Salary Commitment
Year 2023 : $2,560,745
Year 2024 : $1,075,479
Year 2025 : $549,979
Year 2026 : $89,500
Salary Average Commitment
Year 2023 : $2,560,745
Year 2024 : $1,075,479
Year 2025 : $549,979
Year 2026 : $89,500

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $105 - 5,312 - 66.40%
Level 2: 5000 - $60 - 3,034 - 60.68%
Level 3: 3000 - $40 - 1,633 - 54.43%
Level 4: 5150 - $30 - 2,690 - 52.23%
Luxury : 850 - $220 - 596 - 70.12%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $55 - 1,392 - 69.60%
Farm Level 2: 1000 - $25 - 625 - 62.50%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %13,265 - 60.30%
Average Income per Game$1,515,241
Year to Date Revenue$1,515,241
Farm
Home Games Left35
Average Attendance - %2,017 - 67.23%
Average Income per Game$92,185
Year to Date Revenue$92,185

Expense

Pro Players Total Salaries$81,310,815
Farm Players Total Salaries$2,248,656
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,184,765
Farm Year To Date Expenses$73,865
Pro Salary Cap To Date$2,158,449
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,609,640
Farm Estimated Season Revenue$3,226,475
Pro Remaining Season Days148
Pro Expenses Per Days$541,519
Pro Estimated Expenses$80,144,812
Farm Remaining Season Days141
Farm Expenses Per Days$18,956
Farm Estimated Expenses$2,672,796
Estimated Season Expenses$82,817,608
Season Salary Cap$81,310,815
Estimate Under Maximum Salary Cap of $82,500,000$1,189,185
Estimate Over Minimum Salary Cap of $61,000,000 $20,310,815
Current Bank Account$79,579,798
Projected Bank Account$60,598,305

Pro Players Salaries

Sean Couturier (1 Way Contract) $7,750,000 (4)
Kevin Hayes (1 Way Contract) $7,142,857 (2)
Ivan Provorov (1 Way Contract) $6,750,000 (2)
Cam Atkinson (1 Way Contract) $5,875,000 (2)
Pavel Buchnevich (1 Way Contract) $5,800,000 (3)
Tom Wilson (1 Way Contract) $5,166,666 (2)
Rasmus Ristolainen (1 Way Contract) $5,100,000 (4)
Joel Farabee (1 Way Contract) $5,000,000 (4)
Travis Sanheim (1 Way Contract) $4,675,000 (1)
Frederik Andersen (1 Way Contract) $4,500,000 (1)
Viktor Arvidsson (1 Way Contract) $4,250,000 (2)
Jake Allen (1 Way Contract) $3,593,750 (1)
Scott Laughton (1 Way Contract) $3,000,000 (3)
Anthony Duclair (1 Way Contract) $3,000,000 (2)
Ryan Suter (1 Way Contract) $2,950,000 (3)
Alex Goligoski (1 Way Contract) $2,000,000 (2)
Owen Tippett (1 Way Contract) $1,950,000 (2)
Christian Fischer (1 Way Contract) $1,125,875 (1)
Noah Cates $925,000 (1)
Yegor Zamula $756,667 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $81,310,815
Year 2024 : $65,734,523
Year 2025 : $29,600,000
Year 2026 : $17,850,000
Salary Average Commitment
Year 2023 : $81,310,815
Year 2024 : $65,734,523
Year 2025 : $29,600,000
Year 2026 : $17,850,000
Salary Cap with 1 Way Contract
Year 2023 : $81,310,815
Year 2024 : $65,734,523
Year 2025 : $29,600,000
Year 2026 : $17,850,000

Farm Players Salaries

Carl Grundstrom $130,000 (1)
Ville Petman $110,469 (2)
Kim Nousiainen $107,396 (3)
Zachary Sanford $106,250 (1)
Hunter McKown $102,083 (3)
Nicolas Aube-Kubel $100,000 (1)
Pavel Cajan $93,750 (1)
Tanner Kero $93,750 (1)
Jack St. Ivany $85,750 (2)
Cole Bardreau $85,000 (1)
Elliot Desnoyers $82,500 (3)
Wyatte Wylie $82,083 (1)
Isaac Ratcliffe $81,375 (1)
Zayde Wisdom $79,750 (3)
Wade Allison $78,500 (1)
Tanner Laczynski $76,250 (2)
Steven Fogarty $76,250 (2)
Brendan Gaunce $76,250 (2)
Calvin Pickard $76,250 (2)
Max Willman $75,000 (1)
Connor Bunnaman $75,000 (1)
Colin Swoyer $75,000 (1)
Linus Hogberg $75,000 (1)
Olli Juolevi $75,000 (1)
Josh Brook $75,000 (1)
Keith Kinkaid $75,000 (1)
Total Farm Players26
Salary Commitment
Year 2023 : $2,248,656
Year 2024 : $872,948
Year 2025 : $371,729
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,248,656
Year 2024 : $872,948
Year 2025 : $371,729
Year 2026 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameYellow Bridge Arena
Level 1: 8000 - $80 - 7,028 - 87.84%
Level 2: 5000 - $39 - 4,753 - 95.05%
Level 3: 3000 - $25 - 2,849 - 94.95%
Level 4: 5150 - $19 - 4,853 - 94.23%
Luxury : 850 - $175 - 799 - 94.00%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,700 - 85.00%
Farm Level 2: 1000 - $20 - 956 - 95.60%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %20,281 - 92.18%
Average Income per Game$1,565,680
Year to Date Revenue$3,131,360
Farm
Home Games Left35
Average Attendance - %2,656 - 88.53%
Average Income per Game$104,120
Year to Date Revenue$104,120

Expense

Pro Players Total Salaries$77,354,342
Farm Players Total Salaries$1,944,751
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,057,022
Farm Year To Date Expenses$67,958
Pro Salary Cap To Date$2,030,706
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,061,520
Farm Estimated Season Revenue$3,644,200
Pro Remaining Season Days148
Pro Expenses Per Days$515,489
Pro Estimated Expenses$76,292,372
Farm Remaining Season Days141
Farm Expenses Per Days$16,860
Farm Estimated Expenses$2,377,260
Estimated Season Expenses$78,669,632
Season Salary Cap$77,354,342
Estimate Under Maximum Salary Cap of $82,500,000$5,145,658
Estimate Over Minimum Salary Cap of $61,000,000 $16,354,342
Current Bank Account$82,920,962
Projected Bank Account$68,957,050

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (2)
Jared Spurgeon (1 Way Contract) $7,575,000 (2)
John Klingberg (1 Way Contract) $7,000,000 (1)
Max Pacioretty (1 Way Contract) $7,000,000 (1)
Jason Zucker (1 Way Contract) $5,500,000 (1)
TJ Brodie (1 Way Contract) $5,000,000 (2)
Tyler Johnson (1 Way Contract) $5,000,000 (2)
Marcus Pettersson (1 Way Contract) $4,025,175 (2)
Tristan Jarry (1 Way Contract) $3,500,000 (1)
Alexandar Georgiev (1 Way Contract) $3,400,000 (3)
Kailer Yamamoto (1 Way Contract) $3,100,000 (2)
Carson Soucy (1 Way Contract) $2,750,000 (1)
Radim Simek (1 Way Contract) $2,250,000 (2)
Teddy Blueger (1 Way Contract) $2,200,000 (1)
Mason Appleton (1 Way Contract) $2,166,667 (1)
Luke Glendening (1 Way Contract) $1,125,000 (1)
Danton Heinen (1 Way Contract) $1,000,000 (1)
Derick Brassard (1 Way Contract) $937,500 (1)
Nathan Bastian (1 Way Contract) $825,000 (1)
Radim Zohorna $750,000 (1)
Alexander Nylander $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $77,354,342
Year 2024 : $41,850,175
Year 2025 : $3,400,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $77,354,342
Year 2024 : $41,850,175
Year 2025 : $3,400,000
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $77,354,342
Year 2024 : $41,850,175
Year 2025 : $3,400,000
Year 2026 : $0

Farm Players Salaries

Xavier Bouchard $93,750 (1)
Filip Lindberg $92,500 (1)
Xavier Bourgault $92,500 (3)
Lauri Pajuniemi $88,375 (1)
Adam Ginning $88,375 (1)
Lukas Svejkovsky $85,917 (3)
Felix Robert $85,750 (1)
Valtteri Puustinen $84,250 (1)
Pierre-Olivier Joseph $82,500 (2)
Libor Hajek $80,000 (1)
Julien Gauthier $80,000 (1)
Blake Murray $79,167 (2)
Nathan Legare $78,917 (2)
Jonathan Gruden $78,833 (1)
Anthony Angello $77,500 (1)
Filip Hallander $76,417 (1)
Calle Clang $75,000 (1)
Filip Engaras $75,000 (1)
Greg Printz $75,000 (1)
Kyle Olson $75,000 (1)
Carsen Twarynski $75,000 (1)
Cooper Zech $75,000 (1)
Christopher Merisier-Ortiz $75,000 (1)
Cory Schneider $75,000 (1)
Total Farm Players24
Salary Commitment
Year 2023 : $1,944,751
Year 2024 : $419,001
Year 2025 : $178,417
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,944,751
Year 2024 : $419,001
Year 2025 : $178,417
Year 2026 : $0

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $77 - 7,941 - 99.26%
Level 2: 5000 - $45 - 4,937 - 98.74%
Level 3: 3000 - $25 - 2,901 - 96.68%
Level 4: 5150 - $17 - 5,150 - 100.00%
Luxury : 850 - $177 - 798 - 93.82%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $55 - 1,324 - 66.20%
Farm Level 2: 1000 - $25 - 712 - 71.20%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %21,726 - 98.75%
Average Income per Game$1,690,915
Year to Date Revenue$3,381,829
Farm
Home Games Left35
Average Attendance - %2,036 - 67.87%
Average Income per Game$90,620
Year to Date Revenue$90,620

Expense

Pro Players Total Salaries$80,849,464
Farm Players Total Salaries$2,603,958
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,153,932
Farm Year To Date Expenses$85,628
Pro Salary Cap To Date$2,127,616
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,945,666
Farm Estimated Season Revenue$3,171,700
Pro Remaining Season Days148
Pro Expenses Per Days$538,483
Pro Estimated Expenses$79,695,484
Farm Remaining Season Days141
Farm Expenses Per Days$21,407
Farm Estimated Expenses$3,018,387
Estimated Season Expenses$82,713,871
Season Salary Cap$80,849,464
Estimate Under Maximum Salary Cap of $82,500,000$1,650,536
Estimate Over Minimum Salary Cap of $61,000,000 $19,849,464
Current Bank Account$56,778,674
Projected Bank Account$43,182,169

Pro Players Salaries

Brady Tkachuk (1 Way Contract) $8,205,714 (3)
Thomas Chabot (1 Way Contract) $8,000,000 (2)
Brayden Schenn (1 Way Contract) $6,500,000 (2)
Bryan Rust (1 Way Contract) $6,406,250 (4)
Nate Schmidt (1 Way Contract) $5,950,000 (2)
T.J. Oshie (1 Way Contract) $5,750,000 (3)
Dmitry Orlov (1 Way Contract) $5,100,000 (1)
Conor Garland (1 Way Contract) $4,950,000 (3)
Tyler Bertuzzi (1 Way Contract) $4,750,000 (1)
Kyle Palmieri (1 Way Contract) $4,500,000 (3)
Josh Manson (1 Way Contract) $4,500,000 (4)
Connor Brown (1 Way Contract) $3,600,000 (1)
Nicholas Paul (1 Way Contract) $3,150,000 (4)
Yegor Sharangovich (1 Way Contract) $2,000,000 (1)
Parker Kelly (1 Way Contract) $1,500,000 (2)
Joshua Brown (1 Way Contract) $1,275,000 (2)
Pierre-edouard Bellemare (1 Way Contract) $1,250,000 (1)
Jake Sanderson $925,000 (2)
Tim Stutzle $925,000 (1)
Charlie Lindgren (1 Way Contract) $825,000 (3)
Filip Gustavsson $787,500 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $80,849,464
Year 2024 : $62,436,964
Year 2025 : $38,286,964
Year 2026 : $14,056,250
Salary Average Commitment
Year 2023 : $80,849,464
Year 2024 : $62,436,964
Year 2025 : $38,286,964
Year 2026 : $14,056,250
Salary Cap with 1 Way Contract
Year 2023 : $80,849,464
Year 2024 : $62,436,964
Year 2025 : $38,286,964
Year 2026 : $14,056,250

Farm Players Salaries

Alexander Kisakov $107,396 (3)
Alex Steeves $104,271 (2)
Reece Newkirk $103,542 (2)
Justin Danforth $97,500 (2)
Brad Lambert $95,000 (1)
Collin Adams $95,000 (1)
Ethen Frank $93,750 (1)
Mads Sogaard $92,500 (2)
Bobby Trivigno $92,500 (2)
Pavel Dorofeyev $92,500 (1)
Thomas Bordeleau $91,667 (2)
Roby Jarventie $89,417 (3)
Lassi Thomson $86,333 (2)
Peetro Seppala $85,500 (2)
Daniil Chayka $84,750 (1)
Taylor Ward $84,250 (1)
Angus Crookshank $83,833 (2)
Nick Cicek $83,500 (2)
Kevin Mandolese $83,500 (1)
Viktor Lodin $83,000 (1)
Daniil Gushchin $82,833 (3)
Leevi Merilainen $82,000 (3)
Cole Reinhardt $81,333 (2)
Jonathan Aspirot $76,833 (1)
Kevin Connauton $76,250 (2)
Matthew Phillips $75,000 (1)
Chase Wouters $75,000 (1)
Joseph Cecconi $75,000 (1)
Brogan Rafferty $75,000 (1)
Matthew Murray $75,000 (1)
Total Farm Players30
Salary Commitment
Year 2023 : $2,603,958
Year 2024 : $1,440,375
Year 2025 : $361,646
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,603,958
Year 2024 : $1,440,375
Year 2025 : $361,646
Year 2026 : $0

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $75 - 7,950 - 99.38%
Level 2: 5000 - $45 - 4,417 - 88.34%
Level 3: 3000 - $25 - 2,680 - 89.33%
Level 4: 5150 - $15 - 5,150 - 100.00%
Luxury : 850 - $140 - 825 - 97.06%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,465 - 73.25%
Farm Level 2: 1000 - $20 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %21,022 - 95.55%
Average Income per Game$1,571,600
Year to Date Revenue$1,571,600
Farm
Home Games Left35
Average Attendance - %2,465 - 82.17%
Average Income per Game$93,250
Year to Date Revenue$93,250

Expense

Pro Players Total Salaries$69,216,666
Farm Players Total Salaries$1,889,584
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$1,847,808
Farm Year To Date Expenses$65,920
Pro Salary Cap To Date$1,821,492
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,864,000
Farm Estimated Season Revenue$3,263,750
Pro Remaining Season Days148
Pro Expenses Per Days$461,952
Pro Estimated Expenses$68,368,896
Farm Remaining Season Days141
Farm Expenses Per Days$16,480
Farm Estimated Expenses$2,323,680
Estimated Season Expenses$70,692,576
Season Salary Cap$69,216,666
Estimate Under Maximum Salary Cap of $82,500,000$13,283,334
Estimate Over Minimum Salary Cap of $61,000,000 $8,216,666
Current Bank Account$75,439,551
Projected Bank Account$70,874,725

Pro Players Salaries

Kris Letang (1 Way Contract) $6,100,000 (4)
Evgeni Malkin (1 Way Contract) $6,100,000 (4)
Philipp Grubauer (1 Way Contract) $5,900,000 (3)
Jaden Schwartz (1 Way Contract) $5,500,000 (3)
Jordan Eberle (1 Way Contract) $5,500,000 (2)
Yanni Gourde (1 Way Contract) $5,166,666 (2)
Jared McCann (1 Way Contract) $5,000,000 (4)
Jamie Oleksiak (1 Way Contract) $4,800,000 (3)
Alexander Wennberg (1 Way Contract) $4,500,000 (2)
Adam Larsson (1 Way Contract) $4,000,000 (3)
Vince Dunn (1 Way Contract) $4,000,000 (1)
Brandon Tanev (1 Way Contract) $3,500,000 (2)
Jeremy Lauzon (1 Way Contract) $2,000,000 (4)
Paul Stastny (1 Way Contract) $1,500,000 (1)
Colin Blackwell (1 Way Contract) $1,200,000 (2)
Scott Wedgewood (1 Way Contract) $1,100,000 (2)
William Borgen $900,000 (1)
Matthew Beniers $900,000 (2)
Buddy Robinson $800,000 (1)
Evgeny Svechnikov $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $69,216,666
Year 2024 : $61,266,666
Year 2025 : $39,400,000
Year 2026 : $19,200,000
Salary Average Commitment
Year 2023 : $69,216,666
Year 2024 : $61,266,666
Year 2025 : $39,400,000
Year 2026 : $19,200,000
Salary Cap with 1 Way Contract
Year 2023 : $69,216,666
Year 2024 : $61,266,666
Year 2025 : $39,400,000
Year 2026 : $19,200,000

Farm Players Salaries

Dryden Hunt $100,000 (1)
Andrew Agozzino $90,000 (2)
Ryker Evans $89,750 (3)
Alex Turcotte $89,417 (2)
Kole Lind $85,000 (1)
Chris Wideman $80,000 (2)
Luke Henman $79,167 (2)
Dennis Cholowski $76,250 (2)
Anthony Bitetto $75,000 (1)
Connor Carrick $75,000 (1)
Alex True $75,000 (1)
Gustav Olofsson $75,000 (1)
Ben Tardif $75,000 (1)
Joey Daccord $75,000 (1)
Callum Booth $75,000 (1)
Cale Fleury $75,000 (1)
Gabriel Bourque $75,000 (1)
Scott Sabourin $75,000 (1)
Jayce Hawryluk $75,000 (1)
Garrett Wilson $75,000 (1)
Zac Dalpe $75,000 (1)
Luke Witkowski $75,000 (1)
Pat Nagle $75,000 (1)
Ryan Chyzowski $75,000 (1)
Total Farm Players24
Salary Commitment
Year 2023 : $1,889,584
Year 2024 : $504,584
Year 2025 : $89,750
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,889,584
Year 2024 : $504,584
Year 2025 : $89,750
Year 2026 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $77 - 8,000 - 100.00%
Level 2: 5000 - $49 - 3,556 - 71.12%
Level 3: 3000 - $30 - 2,177 - 72.57%
Level 4: 5150 - $18 - 5,150 - 100.00%
Luxury : 850 - $182 - 785 - 92.35%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,803 - 90.15%
Farm Level 2: 1000 - $20 - 975 - 97.50%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %19,668 - 89.40%
Average Income per Game$1,625,775
Year to Date Revenue$1,625,775
Farm
Home Games Left35
Average Attendance - %2,778 - 92.60%
Average Income per Game$109,650
Year to Date Revenue$109,650

Expense

Pro Players Total Salaries$63,348,333
Farm Players Total Salaries$2,225,500
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$5,250,000
Pro Year To Date Expenses$1,693,376
Farm Year To Date Expenses$76,973
Pro Salary Cap To Date$1,667,060
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,031,000
Farm Estimated Season Revenue$3,837,750
Pro Remaining Season Days148
Pro Expenses Per Days$423,344
Pro Estimated Expenses$62,654,912
Farm Remaining Season Days141
Farm Expenses Per Days$18,797
Farm Estimated Expenses$2,650,377
Estimated Season Expenses$65,305,289
Season Salary Cap$68,598,333
Estimate Under Maximum Salary Cap of $82,500,000$13,901,667
Estimate Over Minimum Salary Cap of $61,000,000 $7,598,333
Current Bank Account$80,400,957
Projected Bank Account$83,964,418

Pro Players Salaries

Joshua Morrissey (1 Way Contract) $6,250,000 (2)
Tomas Tatar (1 Way Contract) $5,600,000 (1)
Travis Konecny (1 Way Contract) $5,500,000 (2)
Alec Martinez (1 Way Contract) $5,300,000 (2)
Brendan Gallagher (1 Way Contract) $4,875,000 (4)
Colin White (1 Way Contract) $4,750,000 (2)
Ville Husso (1 Way Contract) $4,750,000 (3)
Brandon Saad (1 Way Contract) $4,700,000 (3)
Jack Campbell (1 Way Contract) $3,750,000 (2)
Ivan Barbashev (1 Way Contract) $3,000,000 (1)
Nicolas Roy (1 Way Contract) $3,000,000 (4)
Jack Johnson (1 Way Contract) $3,000,000 (1)
Niko Mikkola (1 Way Contract) $1,900,000 (1)
Jake Walman (1 Way Contract) $1,050,000 (1)
Arber Xhekaj (1 Way Contract) $1,035,000 (2)
Dylan Gambrell $950,000 (1)
Philip Tomasino $863,333 (2)
Dakota Joshua (1 Way Contract) $825,000 (2)
Jordie Benn (1 Way Contract) $750,000 (1)
Alexey Toropchenko $750,000 (1)
Klim Kostin $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $63,348,333
Year 2024 : $45,598,333
Year 2025 : $17,325,000
Year 2026 : $7,875,000
Salary Average Commitment
Year 2023 : $63,348,333
Year 2024 : $45,598,333
Year 2025 : $17,325,000
Year 2026 : $7,875,000
Salary Cap with 1 Way Contract
Year 2023 : $63,348,333
Year 2024 : $45,598,333
Year 2025 : $17,325,000
Year 2026 : $7,875,000

Farm Players Salaries

Anton Khudobin $333,333 (1)
Jordan Oesterle $150,000 (1)
David Jiricek $95,000 (4)
Simon Edvinsson $92,500 (4)
Bobby Brink $92,500 (2)
Yaroslav Askarov $92,500 (3)
Ryan Lomberg $90,000 (2)
Curtis McKenzie $90,000 (1)
Karl Henriksson $87,000 (2)
Michael Mersch $85,000 (1)
Chris Terry $85,000 (1)
Nikita Alexandrov $81,667 (2)
Tyler Tucker $80,833 (1)
Jean-Sebastien Dea $80,000 (1)
Kyle Clifford $80,000 (2)
Joel Hofer $79,500 (1)
Mathias Laferriere $78,667 (1)
Matt Tennyson $77,000 (1)
Steven Kampfer $75,000 (1)
Scott Perunovich $75,000 (1)
Cal O'Reilly $75,000 (1)
Nathan Walker $75,000 (1)
Steven Santini $75,000 (1)
Total Farm Players23
Salary Commitment
Year 2023 : $2,225,500
Year 2024 : $711,167
Year 2025 : $280,000
Year 2026 : $187,500
Salary Average Commitment
Year 2023 : $2,225,500
Year 2024 : $711,167
Year 2025 : $280,000
Year 2026 : $187,500

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $77 - 7,858 - 98.23%
Level 2: 5000 - $40 - 4,928 - 98.56%
Level 3: 3000 - $25 - 2,828 - 94.27%
Level 4: 5150 - $17 - 5,150 - 100.00%
Luxury : 850 - $172 - 850 - 100.00%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,727 - 86.35%
Farm Level 2: 1000 - $20 - 972 - 97.20%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %21,614 - 98.25%
Average Income per Game$1,648,888
Year to Date Revenue$1,648,888
Farm
Home Games Left35
Average Attendance - %2,699 - 89.97%
Average Income per Game$105,790
Year to Date Revenue$105,790

Expense

Pro Players Total Salaries$80,020,833
Farm Players Total Salaries$1,987,499
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,132,128
Farm Year To Date Expenses$68,620
Pro Salary Cap To Date$2,105,812
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$65,955,520
Farm Estimated Season Revenue$3,702,650
Pro Remaining Season Days148
Pro Expenses Per Days$533,032
Pro Estimated Expenses$78,888,736
Farm Remaining Season Days141
Farm Expenses Per Days$17,155
Farm Estimated Expenses$2,418,855
Estimated Season Expenses$81,307,591
Season Salary Cap$80,020,833
Estimate Under Maximum Salary Cap of $82,500,000$2,479,167
Estimate Over Minimum Salary Cap of $61,000,000 $19,020,833
Current Bank Account$79,134,826
Projected Bank Account$67,485,405

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,500,000 (2)
Nikita Kucherov (1 Way Contract) $9,500,000 (2)
Brayden Point (1 Way Contract) $9,500,000 (4)
Steven Stamkos (1 Way Contract) $8,500,000 (2)
Ryan McDonagh (1 Way Contract) $6,750,000 (2)
Andre Burakovsky (1 Way Contract) $5,500,000 (4)
Jakub Vrana (1 Way Contract) $5,250,000 (2)
Mikhail Sergachev (1 Way Contract) $4,800,000 (1)
Devon Toews (1 Way Contract) $4,100,000 (2)
Dylan Strome (1 Way Contract) $3,500,000 (1)
Erik Cernak (1 Way Contract) $2,950,000 (1)
Mathieu Joseph (1 Way Contract) $2,950,000 (4)
Brendan Lemieux (1 Way Contract) $1,350,000 (1)
Ross Colton (1 Way Contract) $1,125,000 (1)
Thomas Greiss (1 Way Contract) $937,500 (1)
Andy Andreoff $775,000 (2)
Logan Shaw $775,000 (1)
Taylor Raddysh $758,333 (2)
Nick Seeler $750,000 (2)
Robert Bortuzzo (1 Way Contract) $750,000 (2)
Total Pro Players20
Salary Commitment
Year 2023 : $80,020,833
Year 2024 : $64,583,333
Year 2025 : $17,950,000
Year 2026 : $17,950,000
Salary Average Commitment
Year 2023 : $80,020,833
Year 2024 : $64,583,333
Year 2025 : $17,950,000
Year 2026 : $17,950,000
Salary Cap with 1 Way Contract
Year 2023 : $80,020,833
Year 2024 : $64,583,333
Year 2025 : $17,950,000
Year 2026 : $17,950,000

Farm Players Salaries

Keith Petruzzelli $95,000 (2)
Ty Glover $90,000 (3)
Declan Carlile $85,500 (2)
Hugo Alnefelt $85,083 (2)
Milos Kelemen $85,000 (2)
Cal Foote $85,000 (1)
Cole Koepke $84,250 (1)
Jack Thompson $82,833 (3)
Gage Goncalves $82,000 (2)
Jack Finley $79,750 (3)
Gabriel Fortier $79,167 (1)
Darren Raddysh $76,250 (2)
Martin Frk $76,000 (1)
Boris Katchouk $75,833 (2)
Alex Barre-Boulet $75,833 (2)
Alex Kannok Leipert $75,000 (1)
Mitch Reinke $75,000 (1)
Daniel Walcott $75,000 (1)
Alex Green $75,000 (1)
Zach Solow $75,000 (1)
Evan Cormier $75,000 (1)
Gemel Smith $75,000 (1)
Nikita Pavlychev $75,000 (1)
Jimmy Huntington $75,000 (1)
Sean Day $75,000 (1)
Total Farm Players25
Salary Commitment
Year 2023 : $1,987,499
Year 2024 : $913,082
Year 2025 : $252,583
Year 2026 : $0
Salary Average Commitment
Year 2023 : $1,987,499
Year 2024 : $913,082
Year 2025 : $252,583
Year 2026 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe ACC
Level 1: 8000 - $98 - 4,466 - 55.83%
Level 2: 5000 - $48 - 2,635 - 52.70%
Level 3: 3000 - $34 - 1,500 - 50.00%
Level 4: 5150 - $22 - 2,603 - 50.54%
Luxury : 850 - $188 - 611 - 71.88%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $41 - 2,000 - 100.00%
Farm Level 2: 1000 - $18 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %11,815 - 53.70%
Average Income per Game$1,521,134
Year to Date Revenue$1,521,134
Farm
Home Games Left35
Average Attendance - %3,000 - 100.00%
Average Income per Game$100,000
Year to Date Revenue$100,000

Expense

Pro Players Total Salaries$79,963,042
Farm Players Total Salaries$2,488,369
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,130,608
Farm Year To Date Expenses$82,436
Pro Salary Cap To Date$2,104,292
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,845,360
Farm Estimated Season Revenue$3,500,000
Pro Remaining Season Days148
Pro Expenses Per Days$532,652
Pro Estimated Expenses$78,832,496
Farm Remaining Season Days141
Farm Expenses Per Days$20,609
Farm Estimated Expenses$2,905,869
Estimated Season Expenses$81,738,365
Season Salary Cap$79,963,042
Estimate Under Maximum Salary Cap of $82,500,000$2,536,958
Estimate Over Minimum Salary Cap of $61,000,000 $18,963,042
Current Bank Account$75,319,090
Projected Bank Account$57,926,085

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,640,250 (2)
Mitchell Marner (1 Way Contract) $10,903,000 (2)
Morgan Rielly (1 Way Contract) $7,500,000 (4)
Jake Guentzel (1 Way Contract) $6,000,000 (2)
Carter Hart (1 Way Contract) $6,000,000 (2)
Jonathan Toews (1 Way Contract) $5,250,000 (1)
David Perron (1 Way Contract) $4,750,000 (2)
Jake DeBrusk (1 Way Contract) $4,000,000 (2)
Pavel Zacha (1 Way Contract) $3,500,000 (1)
David Savard (1 Way Contract) $3,500,000 (2)
Gustav Forsling (1 Way Contract) $2,666,667 (2)
Pierre Engvall (1 Way Contract) $2,250,000 (1)
Justin Holl (1 Way Contract) $2,000,000 (1)
David Kampf (1 Way Contract) $1,500,000 (1)
Timothy Liljegren (1 Way Contract) $1,400,000 (2)
Nick Holden (1 Way Contract) $1,300,000 (1)
Trevor Lewis (1 Way Contract) $1,000,000 (1)
Joseph Woll (1 Way Contract) $1,000,000 (3)
Jujhar Khaira (1 Way Contract) $975,000 (1)
Stefan Noesen (1 Way Contract) $953,125 (2)
Phillip Di Giuseppe (1 Way Contract) $937,500 (1)
Alex Stalock (1 Way Contract) $937,500 (1)
Total Pro Players22
Salary Commitment
Year 2023 : $79,963,042
Year 2024 : $60,313,042
Year 2025 : $8,500,000
Year 2026 : $7,500,000
Salary Average Commitment
Year 2023 : $79,963,042
Year 2024 : $60,313,042
Year 2025 : $8,500,000
Year 2026 : $7,500,000
Salary Cap with 1 Way Contract
Year 2023 : $79,963,042
Year 2024 : $60,313,042
Year 2025 : $8,500,000
Year 2026 : $7,500,000

Farm Players Salaries

Travis Dermott $150,000 (1)
Anton Stralman $125,000 (1)
Max McCormick $95,313 (2)
Alex Petrovic $93,750 (1)
Samuel Laberge $93,750 (1)
Brendan Perlini $93,750 (1)
Jett Alexander $93,750 (1)
Parker Wotherspoon $93,750 (1)
Luke Richardson $93,750 (1)
Nick Abruzzese $85,000 (1)
Mikko Kokkonen $84,667 (3)
Curtis Douglas $83,750 (2)
William Villeneuve $81,778 (3)
Filip Kral $81,000 (1)
Mikhail Abramov $80,944 (2)
Nicholas Robertson $79,667 (2)
Michael Amadio $76,250 (2)
Adam Brooks $76,250 (2)
Bobby McMann $76,250 (2)
Shawn Element $75,000 (1)
Mitchell Hoelscher $75,000 (1)
Erik Kallgren $75,000 (1)
Alex Whelan $75,000 (1)
Walker Duehr $75,000 (1)
Tim Gettinger $75,000 (1)
Connor Ford $75,000 (1)
Mac Hollowell $75,000 (1)
Brett Seney $75,000 (1)
Joey Anderson $75,000 (1)
Total Farm Players29
Salary Commitment
Year 2023 : $2,488,368
Year 2024 : $734,868
Year 2025 : $166,445
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,488,368
Year 2024 : $734,868
Year 2025 : $166,445
Year 2026 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 8000 - $85 - 7,357 - 91.96%
Level 2: 5000 - $47 - 4,068 - 81.35%
Level 3: 3000 - $29 - 2,250 - 74.98%
Level 4: 5150 - $22 - 4,453 - 86.47%
Luxury : 850 - $193 - 649 - 76.35%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $45 - 2,000 - 100.00%
Farm Level 2: 1000 - $20 - 892 - 89.20%
Farm Total Capacity :3000

Income

Home Games Left39
Average Attendance - %18,776 - 85.35%
Average Income per Game$1,644,725
Year to Date Revenue$3,289,450
Farm
Home Games Left35
Average Attendance - %2,892 - 96.40%
Average Income per Game$107,840
Year to Date Revenue$107,840

Expense

Pro Players Total Salaries$75,274,983
Farm Players Total Salaries$2,526,922
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,007,236
Farm Year To Date Expenses$81,652
Pro Salary Cap To Date$1,980,920
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,144,275
Farm Estimated Season Revenue$3,774,400
Pro Remaining Season Days148
Pro Expenses Per Days$501,809
Pro Estimated Expenses$74,267,732
Farm Remaining Season Days141
Farm Expenses Per Days$20,875
Farm Estimated Expenses$2,943,375
Estimated Season Expenses$77,211,107
Season Salary Cap$75,274,983
Estimate Under Maximum Salary Cap of $82,500,000$7,225,017
Estimate Over Minimum Salary Cap of $61,000,000 $14,274,983
Current Bank Account$81,807,443
Projected Bank Account$72,515,011

Pro Players Salaries

Blake Wheeler (1 Way Contract) $8,250,000 (2)
Sean Monahan (1 Way Contract) $6,375,000 (1)
Rickard Rakell (1 Way Contract) $6,250,000 (4)
Reilly Smith (1 Way Contract) $6,250,000 (3)
Brock Nelson (1 Way Contract) $6,000,000 (2)
Shea Theodore (1 Way Contract) $5,200,000 (2)
Thatcher Demko (1 Way Contract) $5,000,000 (3)
Drake Batherson (1 Way Contract) $4,975,000 (3)
Erik Gudbranson (1 Way Contract) $4,400,000 (4)
Cody Ceci (1 Way Contract) $4,062,500 (3)
Marco Scandella (1 Way Contract) $3,275,000 (2)
Jeff Carter (1 Way Contract) $3,125,000 (2)
Martin Jones (1 Way Contract) $2,500,000 (1)
Nicolas Hague (1 Way Contract) $2,294,150 (3)
Olli Maatta (1 Way Contract) $2,250,000 (1)
Nolan Patrick (1 Way Contract) $1,500,000 (1)
Jimmy Vesey (1 Way Contract) $1,000,000 (1)
Shane Pinto $925,000 (1)
Matthew Boldy $880,833 (1)
Nicolas Petan $762,500 (2)
Total Pro Players20
Salary Commitment
Year 2023 : $75,274,983
Year 2024 : $59,844,150
Year 2025 : $33,231,650
Year 2026 : $10,650,000
Salary Average Commitment
Year 2023 : $75,099,983
Year 2024 : $59,844,150
Year 2025 : $33,231,650
Year 2026 : $10,650,000
Salary Cap with 1 Way Contract
Year 2023 : $75,274,983
Year 2024 : $59,844,150
Year 2025 : $33,231,650
Year 2026 : $10,650,000

Farm Players Salaries

Brandon Scanlin $115,620 (1)
Jaxson Stauber $110,469 (2)
Clay Stevenson $106,875 (2)
Matthew Rempe $102,500 (3)
Maxence Guenette $101,667 (2)
Navrin Mutter $97,083 (3)
Brandt Clarke $89,417 (1)
Arthur Kaliyev $89,417 (2)
Jack McBain $88,375 (1)
Thomas Harley $86,333 (2)
Tyson Foerster $86,333 (3)
Jett Woo $86,083 (1)
Scott Reedy $84,250 (1)
Patrick Giles $81,250 (2)
Spencer Martin $76,250 (2)
Travis Barron $75,000 (1)
Tommy Miller $75,000 (1)
Jermaine Loewen $75,000 (1)
Brady Keeper $75,000 (1)
Justin Brazeau $75,000 (1)
Kyle Burroughs $75,000 (1)
Devante Stephens $75,000 (1)
Joey Abate $75,000 (1)
Isaac Johnson $75,000 (1)
Guillaume Brisebois $75,000 (1)
Matthew Strome $75,000 (1)
Sheldon Rempal $75,000 (2)
Trenton Bliss $75,000 (1)
Matthew Wedman $75,000 (1)
Tanner Kaspick $75,000 (1)
Total Farm Players30
Salary Commitment
Year 2023 : $2,526,922
Year 2024 : $1,013,177
Year 2025 : $285,916
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,526,922
Year 2024 : $1,013,177
Year 2025 : $285,916
Year 2026 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $100 - 5,132 - 64.15%
Level 2: 5000 - $60 - 3,125 - 62.50%
Level 3: 3000 - $46 - 1,500 - 50.00%
Level 4: 5150 - $35 - 2,609 - 50.66%
Luxury : 850 - $200 - 582 - 68.47%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,457 - 72.85%
Farm Level 2: 1000 - $20 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %12,948 - 58.85%
Average Income per Game$1,456,348
Year to Date Revenue$1,456,348
Farm
Home Games Left35
Average Attendance - %2,457 - 81.90%
Average Income per Game$92,850
Year to Date Revenue$92,850

Expense

Pro Players Total Salaries$81,004,167
Farm Players Total Salaries$2,272,575
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,151,836
Farm Year To Date Expenses$77,131
Pro Salary Cap To Date$2,125,520
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,253,920
Farm Estimated Season Revenue$3,249,750
Pro Remaining Season Days148
Pro Expenses Per Days$539,501
Pro Estimated Expenses$79,846,148
Farm Remaining Season Days141
Farm Expenses Per Days$19,121
Farm Estimated Expenses$2,696,061
Estimated Season Expenses$82,542,209
Season Salary Cap$81,004,167
Estimate Under Maximum Salary Cap of $82,500,000$1,495,833
Estimate Over Minimum Salary Cap of $61,000,000 $20,004,167
Current Bank Account$80,874,551
Projected Bank Account$59,836,012

Pro Players Salaries

Anze Kopitar (1 Way Contract) $10,000,000 (2)
Alex Pietrangelo (1 Way Contract) $8,800,000 (2)
Joshua Norris (1 Way Contract) $7,950,000 (4)
Quinn Hughes (1 Way Contract) $7,850,000 (3)
Nazem Kadri (1 Way Contract) $7,100,000 (4)
Jonathan Marchessault (1 Way Contract) $5,000,000 (2)
Alex Tuch (1 Way Contract) $4,750,000 (2)
Robby Fabbri (1 Way Contract) $4,000,000 (3)
Barclay Goodrow (1 Way Contract) $3,900,000 (3)
Mario Ferraro (1 Way Contract) $3,250,000 (4)
Brayden McNabb (1 Way Contract) $2,850,000 (3)
Chandler Stephenson (1 Way Contract) $2,750,000 (2)
Nick Jensen (1 Way Contract) $2,500,000 (1)
Jaroslav Halak (1 Way Contract) $1,875,000 (1)
Andrew Cogliano (1 Way Contract) $1,500,000 (1)
Derek Ryan (1 Way Contract) $1,400,000 (1)
William Carrier $1,400,000 (2)
Josh Leivo $937,500 (1)
Gabriel Vilardi (1 Way Contract) $825,000 (1)
Mark Giordano (1 Way Contract) $800,000 (2)
Tanner Jeannot (1 Way Contract) $800,000 (1)
Logan Thompson (1 Way Contract) $766,667 (3)
Total Pro Players22
Salary Commitment
Year 2023 : $81,004,167
Year 2024 : $71,166,667
Year 2025 : $37,666,667
Year 2026 : $18,300,000
Salary Average Commitment
Year 2023 : $81,004,167
Year 2024 : $71,166,667
Year 2025 : $37,666,667
Year 2026 : $18,300,000
Salary Cap with 1 Way Contract
Year 2023 : $81,004,167
Year 2024 : $71,166,667
Year 2025 : $37,666,667
Year 2026 : $18,300,000

Farm Players Salaries

Tim Berni $115,625 (1)
Lukas Rousek $103,750 (1)
Andrew Poturalski $95,000 (2)
Alex Belzile $93,750 (1)
Collin Delia $93,750 (1)
Brett Ritchie $93,750 (1)
Brendan Brisson $92,500 (3)
Layton Ahac $89,750 (2)
Peter Diliberatore $88,083 (1)
Jakob Pelletier $86,333 (2)
Mason Primeau $82,500 (2)
Maxim Marushev $81,000 (1)
Zackary Hayes $80,500 (1)
Jiri Patera $80,000 (1)
Robbie Russo $80,000 (1)
Lukas Cormier $79,333 (3)
Kaedan Korczak $78,917 (2)
Jake Leschyshyn $76,667 (3)
Jonas Rondbjerg $76,667 (3)
Daniil Miromanov $76,450 (2)
Dylan Coghlan $76,250 (1)
Jet Greaves $76,000 (2)
Paul Cotter $76,000 (1)
Gage Quinney $75,000 (1)
Brayden Pachal $75,000 (1)
Matthew Highmore $75,000 (1)
Benjamin Jones $75,000 (1)
Total Farm Players27
Salary Commitment
Year 2023 : $2,272,575
Year 2024 : $910,117
Year 2025 : $325,167
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,272,575
Year 2024 : $910,117
Year 2025 : $325,167
Year 2026 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameHB Palace
Level 1: 8000 - $78 - 7,210 - 90.13%
Level 2: 5000 - $44 - 4,463 - 89.26%
Level 3: 3000 - $25 - 2,646 - 88.20%
Level 4: 5150 - $18 - 5,150 - 100.00%
Luxury : 850 - $172 - 850 - 100.00%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,687 - 84.35%
Farm Level 2: 1000 - $20 - 1,000 - 100.00%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %20,319 - 92.36%
Average Income per Game$1,585,065
Year to Date Revenue$1,585,065
Farm
Home Games Left35
Average Attendance - %2,687 - 89.57%
Average Income per Game$104,350
Year to Date Revenue$104,350

Expense

Pro Players Total Salaries$81,717,916
Farm Players Total Salaries$2,047,259
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,176,788
Farm Year To Date Expenses$70,268
Pro Salary Cap To Date$2,150,472
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,402,600
Farm Estimated Season Revenue$3,652,250
Pro Remaining Season Days148
Pro Expenses Per Days$544,197
Pro Estimated Expenses$80,541,156
Farm Remaining Season Days141
Farm Expenses Per Days$17,567
Farm Estimated Expenses$2,476,947
Estimated Season Expenses$83,018,103
Season Salary Cap$81,717,916
Estimate Under Maximum Salary Cap of $82,500,000$782,084
Estimate Over Minimum Salary Cap of $61,000,000 $20,717,916
Current Bank Account$86,609,583
Projected Bank Account$70,646,330

Pro Players Salaries

Vladimir Tarasenko (1 Way Contract) $7,500,000 (1)
Vincent Trocheck (1 Way Contract) $7,031,250 (4)
Jeff Skinner (1 Way Contract) $6,750,000 (1)
Brock Boeser (1 Way Contract) $6,650,000 (3)
Ondrej Palat (1 Way Contract) $6,000,000 (4)
Jake McCabe (1 Way Contract) $5,000,000 (3)
Noah Hanifin (1 Way Contract) $4,950,000 (2)
Artturi Lehkonen (1 Way Contract) $4,500,000 (4)
Shayne Gostisbehere (1 Way Contract) $4,500,000 (1)
Nikita Zaitsev (1 Way Contract) $4,500,000 (2)
Alex Killorn (1 Way Contract) $4,450,000 (1)
Lars Eller (1 Way Contract) $3,500,000 (1)
Vitek Vanecek (1 Way Contract) $3,400,000 (3)
Ryan Graves (1 Way Contract) $3,166,667 (1)
Robert Thomas (1 Way Contract) $2,800,000 (1)
Karel Vejmelka (1 Way Contract) $2,725,000 (3)
Travis Boyd (1 Way Contract) $1,750,000 (2)
Alexander Alexeyev $863,333 (1)
Connor McMichael $863,333 (2)
Egor Sokolov $818,333 (1)
Total Pro Players20
Salary Commitment
Year 2023 : $81,717,916
Year 2024 : $47,369,583
Year 2025 : $35,306,250
Year 2026 : $17,531,250
Salary Average Commitment
Year 2023 : $81,717,916
Year 2024 : $47,369,583
Year 2025 : $35,306,250
Year 2026 : $17,531,250
Salary Cap with 1 Way Contract
Year 2023 : $81,717,916
Year 2024 : $47,369,583
Year 2025 : $35,306,250
Year 2026 : $17,531,250

Farm Players Salaries

Samuel Walker $94,050 (2)
Jacob Bernard-Docker $92,500 (1)
Dylan Wells $90,000 (1)
Nathan Burke $90,000 (1)
John Parker-Jones $90,000 (1)
Adam Beckman $89,417 (2)
Danila Klimovich $88,667 (3)
Ryan Fanti $88,375 (2)
Hendrix Lapierre $86,333 (3)
Michael Vukojevic $85,083 (2)
Vincent Iorio $81,417 (4)
Calle Rosen $80,000 (2)
Joe Snively $80,000 (2)
Brian Pinho $77,500 (1)
Brett Leason $77,500 (2)
Riley Sutter $76,417 (1)
Beck Malenstyn $76,250 (2)
David Gust $76,250 (2)
Jacob MacDonald $76,250 (2)
Lucas Johansen $76,250 (2)
Zachary Fucale $75,000 (1)
Mackenzie MacEachern $75,000 (1)
Garrett Pilon $75,000 (1)
Joel L'Esperance $75,000 (1)
Lawrence Pilut $75,000 (1)
Total Farm Players25
Salary Commitment
Year 2023 : $2,047,259
Year 2024 : $1,155,842
Year 2025 : $256,417
Year 2026 : $81,417
Salary Average Commitment
Year 2023 : $2,047,259
Year 2024 : $1,155,842
Year 2025 : $256,417
Year 2026 : $81,417

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameArena
Level 1: 8000 - $85 - 6,697 - 83.71%
Level 2: 5000 - $50 - 3,983 - 79.66%
Level 3: 3000 - $30 - 2,269 - 75.63%
Level 4: 5150 - $25 - 3,124 - 60.66%
Luxury : 850 - $185 - 592 - 69.65%
Total Capacity :22000
Team Popularity : 100.00%
Farm
Farm Level 1: 2000 - $50 - 1,472 - 73.60%
Farm Level 2: 1000 - $25 - 688 - 68.80%
Farm Total Capacity :3000

Income

Home Games Left40
Average Attendance - %16,665 - 75.75%
Average Income per Game$1,525,887
Year to Date Revenue$1,525,887
Farm
Home Games Left35
Average Attendance - %2,160 - 72.00%
Average Income per Game$90,800
Year to Date Revenue$90,800

Expense

Pro Players Total Salaries$79,121,889
Farm Players Total Salaries$2,087,625
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$2,108,472
Farm Year To Date Expenses$71,384
Pro Salary Cap To Date$2,082,156
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,035,480
Farm Estimated Season Revenue$3,178,000
Pro Remaining Season Days148
Pro Expenses Per Days$527,118
Pro Estimated Expenses$78,013,464
Farm Remaining Season Days141
Farm Expenses Per Days$17,846
Farm Estimated Expenses$2,516,286
Estimated Season Expenses$80,529,750
Season Salary Cap$79,121,889
Estimate Under Maximum Salary Cap of $82,500,000$3,378,111
Estimate Over Minimum Salary Cap of $61,000,000 $18,121,889
Current Bank Account$73,571,804
Projected Bank Account$57,255,534

Pro Players Salaries

Kyle Connor (1 Way Contract) $7,142,857 (2)
William Nylander (1 Way Contract) $6,962,366 (2)
Connor Hellebuyck (1 Way Contract) $6,166,666 (2)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (2)
Pierre-Luc Dubois (1 Way Contract) $6,000,000 (1)
Jonathan Huberdeau (1 Way Contract) $5,900,000 (1)
Neal Pionk (1 Way Contract) $5,875,000 (3)
Patrick Kane (1 Way Contract) $5,250,000 (1)
J.T. Miller (1 Way Contract) $5,250,000 (1)
Brenden Dillon (1 Way Contract) $3,900,000 (2)
Adam Lowry (1 Way Contract) $3,250,000 (2)
Sean Kuraly (1 Way Contract) $3,125,000 (3)
Dylan DeMelo (1 Way Contract) $3,000,000 (2)
Alexander Romanov (1 Way Contract) $2,500,000 (3)
Dominik Kubalik (1 Way Contract) $2,500,000 (2)
Phil Kessel (1 Way Contract) $1,500,000 (1)
Tyler Motte (1 Way Contract) $1,350,000 (1)
Connor Clifton $1,000,000 (1)
Logan Stanley (1 Way Contract) $900,000 (1)
Robert Hagg (1 Way Contract) $800,000 (1)
Devon Levi $750,000 (1)
Total Pro Players21
Salary Commitment
Year 2023 : $79,121,889
Year 2024 : $50,421,889
Year 2025 : $11,500,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $79,121,889
Year 2024 : $50,421,889
Year 2025 : $11,500,000
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $79,121,889
Year 2024 : $50,421,889
Year 2025 : $11,500,000
Year 2026 : $0

Farm Players Salaries

Dylan Samberg $92,500 (1)
Chaz Lucius $92,500 (4)
Nathan Smith $88,375 (1)
Daniel Torgersson $86,750 (3)
Henri Nikkanen $85,917 (3)
Simon Lundmark $85,083 (2)
Jansen Harkins $85,000 (2)
Urho Vaakanainen $85,000 (2)
Arvid Holm $84,583 (1)
Dustin Tokarski $82,500 (1)
Declan Chisholm $81,500 (1)
Riley Barber $77,500 (1)
David Gustafsson $77,500 (2)
Drake Caggiula $77,500 (1)
Kristian Reichel $77,500 (2)
Johnathan Kovacevic $76,667 (3)
Jeff Malott $76,250 (2)
Isaiah Saville $75,000 (1)
Michael O'Leary $75,000 (1)
Austin Strand $75,000 (1)
Michael Eyssimont $75,000 (1)
Leon Gawanke $75,000 (1)
Lias Andersson $75,000 (1)
Justin Bailey $75,000 (1)
Dominic Toninato $75,000 (1)
Austin Poganski $75,000 (1)
Total Farm Players26
Salary Commitment
Year 2023 : $2,087,625
Year 2024 : $828,167
Year 2025 : $341,834
Year 2026 : $92,500
Salary Average Commitment
Year 2023 : $2,087,625
Year 2024 : $828,167
Year 2025 : $341,834
Year 2026 : $92,500

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $82,500,000
Available Cap Space

Over Minimum of
$61,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $106,005,010 $62,864,167 $19,635,833 $1,864,167 212142
Arizona Coyotes $86,629,950 $73,865,333 $8,634,667 $12,865,333 243155
Boston Bruins $87,029,328 $77,769,667 $4,730,333 $16,769,667 203050
Buffalo Sabres $103,264,774 $62,242,709 $20,257,291 $1,242,709 223254
Calgary Flames $71,501,526 $79,496,667 $3,003,333 $18,496,667 203656
Carolina Hurricanes $62,839,146 $80,241,917 $2,258,083 $19,241,917 222648
Chicago Blackhawks $79,250,888 $61,294,167 $21,205,833 $294,167 203151
Colorado Avalanche $85,714,026 $80,089,500 $2,410,500 $19,089,500 212647
Columbus Blue Jackets $68,330,106 $81,371,666 $1,128,334 $20,371,666 222345
Dallas Stars $84,670,587 $75,212,083 $7,287,917 $14,212,083 202747
Detroit Red Wings $82,518,466 $82,173,333 $326,667 $21,173,333 202444
Edmonton Oilers $57,689,746 $79,699,999 $2,800,001 $18,699,999 223153
Florida Panthers $77,518,758 $78,236,667 $4,263,333 $17,236,667 203353
Los Angeles Kings $72,418,271 $73,129,166 $9,370,834 $12,129,166 222345
Minnesota Wild $93,525,030 $67,710,417 $14,789,583 $6,710,417 203050
Montreal Canadiens $75,873,178 $66,465,463 $16,034,537 $5,465,463 222547
Nashville Predators $88,660,237 $78,389,476 $4,110,524 $17,389,476 212445
New Jersey Devils $77,934,855 $80,044,167 $2,455,833 $19,044,167 202444
New York Islanders $76,898,776 $80,192,857 $2,307,143 $19,192,857 212748
New York Rangers $73,854,983 $81,566,667 $933,333 $20,566,667 202747
Ottawa Senators $60,437,043 $71,743,000 $10,757,000 $10,743,000 223153
Philadelphia Flyers $79,579,798 $81,310,815 $1,189,185 $20,310,815 202646
Pittsburgh Penguins $82,920,962 $77,354,342 $5,145,658 $16,354,342 212445
San Jose Sharks $56,778,674 $80,849,464 $1,650,536 $19,849,464 213051
Seattle Kraken $75,439,551 $69,216,666 $13,283,334 $8,216,666 202444
St. Louis Blues $80,400,957 $68,598,333 $13,901,667 $7,598,333 212344
Tampa Bay Lightning $79,134,826 $80,020,833 $2,479,167 $19,020,833 202545
Toronto Maple Leafs $75,319,090 $79,963,042 $2,536,958 $18,963,042 222951
Vancouver Canucks $81,807,443 $75,274,983 $7,225,017 $14,274,983 203050
Vegas Golden Knights $80,874,551 $81,004,167 $1,495,833 $20,004,167 222749
Washington Capitals $86,609,583 $81,717,916 $782,084 $20,717,916 202545
Winnipeg Jets $73,571,804 $79,121,889 $3,378,111 $18,121,889 212647