Team FinanceLast Update - April 19, 2024 at 21:53
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 6000 - $165 - 5,727 - 95.44%
Level 2: 5000 - $98 - 4,782 - 95.63%
Level 3: 2000 - $60 - 1,910 - 95.52%
Level 4: 4000 - $45 - 3,860 - 96.50%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,923 - 96.15%
Farm Level 2: 1000 - $17 - 967 - 96.70%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,219 - 95.66%
Average Income per Game$1,996,043
Year to Date Revenue$81,837,766
Farm
Home Games Left0
Average Attendance - %2,890 - 96.33%
Average Income per Game$56,821
Year to Date Revenue$2,329,656

Expense

Pro Players Total Salaries$82,633,792
Farm Players Total Salaries$2,128,622
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,960,495
Farm Year To Date Expenses$2,406,982
Pro Salary Cap To Date$77,815,986
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$435,593
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,389
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,383,792
Estimate Under Maximum Salary Cap of $81,500,000$1,116,208
Estimate Over Minimum Salary Cap of $60,240,000 $20,143,792
Current Bank Account$19,120,086
Projected Bank Account$19,120,086

Pro Players Salaries

Erik Cernak (1 Way Contract) $8,200,000 (3)
-Salary Remaining : $0
Jordan Staal (1 Way Contract) $7,410,000 (2)
-Salary Remaining : $0
Brock Boeser (1 Way Contract) $7,140,000 (2)
-Salary Remaining : $0
Daniel Sprong (1 Way Contract) $6,600,000 (2)
-Salary Remaining : $0
Max Comtois (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Brady Tkachuk (1 Way Contract) $5,460,000 (3)
-Salary Remaining : $0
Shea Theodore (1 Way Contract) $5,200,000 (2)
-Salary Remaining : $0
Ryan Johansen (1 Way Contract) $4,500,000 (4)
-Salary Remaining : $0
Carter Hart (1 Way Contract) $3,979,000 (2)
-Salary Remaining : $0
Alexander Edler (1 Way Contract) $3,500,000 (2)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $0
Joel Edmundson (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Ryan Graves (1 Way Contract) $3,166,667 (2)
-Salary Remaining : $0
Mikey Anderson (1 Way Contract) $3,120,000 (3)
-Salary Remaining : $0
William Karlsson (1 Way Contract) $2,950,000 (2)
-Salary Remaining : $0
Trent Frederic (1 Way Contract) $1,680,000 (4)
-Salary Remaining : $0
Sammy Blais (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
Simon Benoit (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
David Rittich $1,499,000 (3)
-Salary Remaining : $0
Josh Archibald $1,450,000 (3)
-Salary Remaining : $0
Wade Allison $1,340,000 (2)
-Salary Remaining : $0
Gaetan Haas $915,000 (1)
-Salary Remaining : $0
Mark Pysyk $900,000 (2)
-Salary Remaining : $0
Sam Steel $874,125 (2)
-Salary Remaining : $0
Jordan Weal (1 Way Contract) $750,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
ANA CAPHIT $0 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2023 : $82,633,792
Year 2024 : $80,902,125
Year 2025 : $28,159,000
Year 2026 : $8,430,000
Salary Average Commitment
Year 2023 : $74,003,459
Year 2024 : $71,588,459
Year 2025 : $26,374,000
Year 2026 : $7,300,000
Salary Cap with 1 Way Contract
Year 2023 : $80,383,792
Year 2024 : $77,968,792
Year 2025 : $27,409,000
Year 2026 : $7,680,000

Farm Players Salaries

Dylan Wells $149,900 (2)
Salary Remaining : $0
Lukas Dostal $143,000 (1)
Salary Remaining : $0
Brayden Tracey $136,000 (3)
Salary Remaining : $0
Kodie Curran $100,000 (1)
Salary Remaining : $0
Hunter Drew $93,500 (1)
Salary Remaining : $0
Bryce Kindopp $92,500 (2)
Salary Remaining : $0
Keith Yandle $90,000 (1)
Salary Remaining : $0
Jacob Perreault $89,417 (2)
Salary Remaining : $0
Connor Dewar $82,583 (2)
Salary Remaining : $0
Benoit-Olivier Groulx $82,250 (1)
Salary Remaining : $0
Jack Badini $80,500 (2)
Salary Remaining : $0
Brendan Guhle $80,000 (1)
Salary Remaining : $0
Maxim Golod $79,333 (2)
Salary Remaining : $0
Olle Eriksson Ek $77,389 (2)
Salary Remaining : $0
Axel Andersson $77,250 (1)
Salary Remaining : $0
Luke Philp $75,000 (4)
Salary Remaining : $0
Ethan Bowen $75,000 (2)
Salary Remaining : $0
Calle Rosen $75,000 (2)
Salary Remaining : $0
Oskar Steen $75,000 (3)
Salary Remaining : $0
William Francis $75,000 (2)
Salary Remaining : $0
Sam Carrick $75,000 (2)
Salary Remaining : $0
Bobby Ryan $75,000 (2)
Salary Remaining : $0
T.J. Tynan $75,000 (2)
Salary Remaining : $0
Josh Mahura $75,000 (1)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2023 : $2,128,622
Year 2024 : $1,387,622
Year 2025 : $286,000
Year 2026 : $75,000
Salary Average Commitment
Year 2023 : $2,221,455
Year 2024 : $1,387,622
Year 2025 : $286,000
Year 2026 : $75,000

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameJobing.com Arena
Level 1: 6000 - $165 - 5,764 - 96.07%
Level 2: 5000 - $98 - 4,828 - 96.56%
Level 3: 2000 - $60 - 1,919 - 95.97%
Level 4: 4000 - $45 - 3,829 - 95.73%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,923 - 96.15%
Farm Level 2: 1000 - $17 - 962 - 96.23%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,281 - 96.00%
Average Income per Game$2,005,892
Year to Date Revenue$82,241,582
Farm
Home Games Left0
Average Attendance - %2,885 - 96.18%
Average Income per Game$56,744
Year to Date Revenue$2,326,501

Expense

Pro Players Total Salaries$75,165,165
Farm Players Total Salaries$2,442,406
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,036,253
Farm Year To Date Expenses$2,672,118
Pro Salary Cap To Date$69,473,718
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$396,694
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,023
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$67,665,167
Estimate Under Maximum Salary Cap of $81,500,000$13,834,833
Estimate Over Minimum Salary Cap of $60,240,000 $7,425,167
Current Bank Account$42,369,114
Projected Bank Account$42,369,114

Pro Players Salaries

Dylan Larkin (1 Way Contract) $8,400,000 (4)
-Salary Remaining : $0
Vladimir Tarasenko (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $0
Rasmus Ristolainen (1 Way Contract) $5,400,000 (1)
-Salary Remaining : $0
ARI CAPHIT $4,500,000 (1)
-Salary Remaining : $0
Vladislav Gavrikov (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $0
Justin Schultz (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Anthony Cirelli (1 Way Contract) $3,400,000 (2)
-Salary Remaining : $0
Paul Stastny (1 Way Contract) $3,250,000 (3)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $0
Carey Price (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Derek Forbort (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $1,500,000
-Salary Remaining : $0
Dylan Strome (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Keegan Kolesar (1 Way Contract) $2,497,000 (2)
-1 Way Contract Salary Cap : $997,000
-Salary Remaining : $0
Artturi Lehkonen (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $0
Logan Stanley (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $0
Zemgus Girgensons (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $0
Yakov Trenin (1 Way Contract) $2,090,000 (3)
-Salary Remaining : $0
Mattias Janmark (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
Braden Holtby (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Shane Pinto (1 Way Contract) $1,560,000 (2)
-1 Way Contract Salary Cap : $60,000
-Salary Remaining : $0
Janis Moser $1,499,999 (3)
-Salary Remaining : $0
Karel Vejmelka $1,499,999 (3)
-Salary Remaining : $0
Nicolas Deslauriers $1,499,000 (2)
-Salary Remaining : $0
Nolan Patrick $1,200,000 (1)
-Salary Remaining : $0
Kevin Stenlund $1,050,000 (1)
-Salary Remaining : $0
Ian Mitchell $925,000 (1)
-Salary Remaining : $0
Bowen Byram $894,167 (2)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 2023 : $75,165,165
Year 2024 : $53,790,165
Year 2025 : $28,239,998
Year 2026 : $13,400,000
Salary Average Commitment
Year 2023 : $74,698,998
Year 2024 : $53,323,998
Year 2025 : $27,960,498
Year 2026 : $12,940,000
Salary Cap with 1 Way Contract
Year 2023 : $67,665,165
Year 2024 : $47,790,165
Year 2025 : $26,739,998
Year 2026 : $13,400,000

Farm Players Salaries

Mattias Maccelli $149,990 (3)
Salary Remaining : $0
Liam O'Brien $120,000 (3)
Salary Remaining : $0
Ivan Prosvetov $110,000 (4)
Salary Remaining : $0
Juraj Slafkovsky $110,000 (3)
Salary Remaining : $0
Bokondji Imama $97,000 (3)
Salary Remaining : $0
Vladislav Kolyachonok $97,000 (4)
Salary Remaining : $0
Lucas Wallmark $95,000 (2)
Salary Remaining : $0
Cameron Crotty $91,000 (3)
Salary Remaining : $0
Justin Barron $89,000 (4)
Salary Remaining : $0
Ryan McGregor $89,000 (2)
Salary Remaining : $0
Cayden Primeau $88,083 (1)
Salary Remaining : $0
Klim Kostin $86,333 (1)
Salary Remaining : $0
Michael Carcone $85,000 (3)
Salary Remaining : $0
Cole Hults $85,000 (1)
Salary Remaining : $0
Jake Virtanen $75,000 (1)
Salary Remaining : $0
Jan Drozg $75,000 (2)
Salary Remaining : $0
Jeremy McKenna $75,000 (2)
Salary Remaining : $0
Mareks Mitens $75,000 (2)
Salary Remaining : $0
Michael O'Leary $75,000 (2)
Salary Remaining : $0
Noel Hoefenmayer $75,000 (1)
Salary Remaining : $0
Riley McKay $75,000 (2)
Salary Remaining : $0
Vincent Desharnais $75,000 (2)
Salary Remaining : $0
Zach Solow $75,000 (2)
Salary Remaining : $0
Ty Emberson $75,000 (2)
Salary Remaining : $0
Kyle Topping $75,000 (2)
Salary Remaining : $0
Mitchell Hoelscher $75,000 (2)
Salary Remaining : $0
Cole Fonstad $75,000 (2)
Salary Remaining : $0
Alex-Olivier Voyer $75,000 (2)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2023 : $2,442,406
Year 2024 : $2,032,990
Year 2025 : $948,990
Year 2026 : $296,000
Salary Average Commitment
Year 2023 : $2,446,073
Year 2024 : $2,036,657
Year 2025 : $948,990
Year 2026 : $296,000

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 6000 - $165 - 5,725 - 95.41%
Level 2: 5000 - $98 - 4,794 - 95.89%
Level 3: 2000 - $60 - 1,923 - 96.15%
Level 4: 4000 - $45 - 3,835 - 95.88%
Luxury : 1000 - $313 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,920 - 96.00%
Farm Level 2: 1000 - $17 - 959 - 95.91%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,219 - 95.66%
Average Income per Game$1,997,075
Year to Date Revenue$81,880,075
Farm
Home Games Left0
Average Attendance - %2,879 - 95.97%
Average Income per Game$56,622
Year to Date Revenue$2,321,510

Expense

Pro Players Total Salaries$88,784,365
Farm Players Total Salaries$2,324,332
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$87,057,710
Farm Year To Date Expenses$2,475,736
Pro Salary Cap To Date$80,130,259
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$467,627
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,408
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,294,364
Estimate Under Maximum Salary Cap of $81,500,000$205,636
Estimate Over Minimum Salary Cap of $60,240,000 $21,054,364
Current Bank Account$8,766,877
Projected Bank Account$8,766,877

Pro Players Salaries

John Tavares (1 Way Contract) $12,000,000 (4)
-Salary Remaining : $0
Max Pacioretty (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $0
Anthony Mantha (1 Way Contract) $5,700,000 (1)
-Salary Remaining : $0
Darnell Nurse (1 Way Contract) $5,600,000 (2)
-Salary Remaining : $0
Taylor Hall (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Anders Lee (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
Reilly Smith (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Charlie McAvoy (1 Way Contract) $4,900,000 (5)
-Salary Remaining : $0
Brandon Carlo (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $0
Vitek Vanecek (1 Way Contract) $3,880,615 (2)
-Salary Remaining : $0
Nazem Kadri (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Linus Ullmark (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Sean Kuraly (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Barclay Goodrow (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $0
Filip Hronek (1 Way Contract) $2,200,000 (2)
-Salary Remaining : $0
Cam York (1 Way Contract) $2,000,000 (4)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Caleb Jones (1 Way Contract) $1,900,000 (3)
-1 Way Contract Salary Cap : $400,000
-Salary Remaining : $0
Alexander Kerfoot (1 Way Contract) $1,750,000 (2)
-Salary Remaining : $0
BOS CAPHIT (1 Way Contract) $1,625,000 (1)
-Salary Remaining : $0
Marco Scandella (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Alexander Radulov (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Jay Beagle (1 Way Contract) $1,490,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Ryan Nugent-Hopkins (1 Way Contract) $1,281,250 (1)
-Salary Remaining : $0
Urho Vaakanainen $894,167 (2)
-Salary Remaining : $0
Erik Brannstrom $863,333 (1)
-Salary Remaining : $0
Curtis Lazar $800,000 (1)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 2023 : $88,784,365
Year 2024 : $72,514,782
Year 2025 : $47,700,000
Year 2026 : $35,200,000
Salary Average Commitment
Year 2023 : $91,526,865
Year 2024 : $73,757,282
Year 2025 : $48,942,500
Year 2026 : $34,640,000
Salary Cap with 1 Way Contract
Year 2023 : $81,294,366
Year 2024 : $65,024,783
Year 2025 : $43,200,000
Year 2026 : $30,900,000

Farm Players Salaries

Alexander Barabanov $145,000 (2)
Salary Remaining : $0
Kevin Rooney $145,000 (3)
Salary Remaining : $0
Chris Wagner $144,000 (1)
Salary Remaining : $0
Mathieu Olivier $134,999 (4)
Salary Remaining : $0
Ryan Suzuki $108,750 (4)
Salary Remaining : $0
Tyler Ennis $100,000 (1)
Salary Remaining : $0
Quinton Byfield $92,000 (2)
Salary Remaining : $0
Laurent Dauphin $92,000 (2)
Salary Remaining : $0
Samuel Asselin $90,000 (2)
Salary Remaining : $0
Pat Maroon $90,000 (1)
Salary Remaining : $0
Josh Melnick $89,000 (3)
Salary Remaining : $0
Jeff Malott $85,000 (2)
Salary Remaining : $0
Mason Millman $81,833 (1)
Salary Remaining : $0
Matt Filipe $81,750 (1)
Salary Remaining : $0
Brady Lyle $80,000 (1)
Salary Remaining : $0
Sergei Bobrovsky $80,000 (2)
Salary Remaining : $0
Morgan Klimchuk $80,000 (2)
Salary Remaining : $0
Logan Thompson $80,000 (1)
Salary Remaining : $0
Ryan Getzlaf $75,000 (4)
Salary Remaining : $0
Joona Koppanen $75,000 (1)
Salary Remaining : $0
Tyler Lewington $75,000 (2)
Salary Remaining : $0
Kyle Keyser $75,000 (2)
Salary Remaining : $0
Michael Stone $75,000 (2)
Salary Remaining : $0
Victor Berglund $75,000 (2)
Salary Remaining : $0
Philip Svedeback $75,000 (3)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2023 : $2,324,332
Year 2024 : $1,591,749
Year 2025 : $627,749
Year 2026 : $318,749
Salary Average Commitment
Year 2023 : $2,318,082
Year 2024 : $1,589,999
Year 2025 : $625,999
Year 2026 : $316,999

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameHSBC Arena
Level 1: 6000 - $165 - 5,767 - 96.11%
Level 2: 5000 - $98 - 4,767 - 95.34%
Level 3: 2000 - $60 - 1,935 - 96.75%
Level 4: 4000 - $45 - 3,804 - 95.10%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,920 - 96.00%
Farm Level 2: 1000 - $17 - 962 - 96.16%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,213 - 95.63%
Average Income per Game$2,000,214
Year to Date Revenue$82,008,781
Farm
Home Games Left0
Average Attendance - %2,882 - 96.05%
Average Income per Game$56,667
Year to Date Revenue$2,323,349

Expense

Pro Players Total Salaries$83,040,000
Farm Players Total Salaries$2,352,797
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,087,941
Farm Year To Date Expenses$3,411,415
Pro Salary Cap To Date$80,087,985
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$437,708
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$17,462
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,040,000
Estimate Under Maximum Salary Cap of $81,500,000$1,460,000
Estimate Over Minimum Salary Cap of $60,240,000 $19,800,000
Current Bank Account$18,482,086
Projected Bank Account$18,482,086

Pro Players Salaries

Steven Stamkos (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $0
John Carlson (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
Johnny Gaudreau (1 Way Contract) $7,370,000 (1)
-Salary Remaining : $0
T.J. Oshie (1 Way Contract) $6,250,000 (4)
-Salary Remaining : $0
Jake Muzzin (1 Way Contract) $5,625,000 (1)
-Salary Remaining : $0
Cal Foote (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $0
Gustav Forsling (1 Way Contract) $5,125,000 (2)
-Salary Remaining : $0
Ryan Strome (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Chris Driedger (1 Way Contract) $4,000,000 (1)
-Salary Remaining : $0
Ryan Hartman (1 Way Contract) $3,360,000 (1)
-Salary Remaining : $0
Oskar Lindblom (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Rasmus Asplund (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
Patrik Nemeth (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $0
Miles Wood (1 Way Contract) $2,380,000 (1)
-Salary Remaining : $0
Zach Sanford (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Cedric Paquette (1 Way Contract) $1,750,000 (3)
-1 Way Contract Salary Cap : $250,000
-Salary Remaining : $0
BUF CAPHIT $1,500,000 (2)
-Salary Remaining : $0
Matt Puempel $1,450,000 (2)
-Salary Remaining : $0
Tage Thompson $1,400,000 (2)
-Salary Remaining : $0
Nikita Nesterov $1,350,000 (3)
-Salary Remaining : $0
Max Jones $1,295,000 (1)
-Salary Remaining : $0
Jonas Johansson $1,210,000 (1)
-Salary Remaining : $0
Joel Kiviranta $1,050,000 (2)
-Salary Remaining : $0
Arttu Ruotsalainen $925,000 (2)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2023 : $83,040,000
Year 2024 : $55,000,000
Year 2025 : $14,850,000
Year 2026 : $11,750,000
Salary Average Commitment
Year 2023 : $77,266,667
Year 2024 : $52,491,667
Year 2025 : $14,850,000
Year 2026 : $11,750,000
Salary Cap with 1 Way Contract
Year 2023 : $80,040,000
Year 2024 : $52,000,000
Year 2025 : $13,350,000
Year 2026 : $11,750,000

Farm Players Salaries

Mikhail Grigorenko $149,990 (3)
Salary Remaining : $0
Dillon Simpson $149,990 (2)
Salary Remaining : $0
Josh Leivo $120,000 (3)
Salary Remaining : $0
Philippe Desrosiers $119,000 (4)
Salary Remaining : $0
Sean Malone $115,700 (3)
Salary Remaining : $0
Oskari Laaksonen $115,700 (2)
Salary Remaining : $0
Dakota Joshua $95,000 (4)
Salary Remaining : $0
Ryan MacInnis $92,000 (3)
Salary Remaining : $0
Shane Bowers $88,000 (2)
Salary Remaining : $0
Lukas Rousek $87,000 (3)
Salary Remaining : $0
Brett Murray $85,000 (2)
Salary Remaining : $0
Linus Weissbach $84,000 (2)
Salary Remaining : $0
Matej Pekar $76,417 (1)
Salary Remaining : $0
Jimmy Schuldt $75,000 (1)
Salary Remaining : $0
Casey Fitzgerald $75,000 (1)
Salary Remaining : $0
Cameron Schilling $75,000 (3)
Salary Remaining : $0
Tyler Wall $75,000 (2)
Salary Remaining : $0
Pascal Aquin $75,000 (2)
Salary Remaining : $0
Rinat Valiev $75,000 (3)
Salary Remaining : $0
Robert Lynch $75,000 (2)
Salary Remaining : $0
Scott Conway $75,000 (1)
Salary Remaining : $0
Will Graber $75,000 (2)
Salary Remaining : $0
Yanni Kaldis $75,000 (2)
Salary Remaining : $0
Alex Dubeau $75,000 (2)
Salary Remaining : $0
Alexei Melnichuk $75,000 (4)
Salary Remaining : $0
Brandon Davidson $75,000 (2)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 2023 : $2,352,797
Year 2024 : $2,051,380
Year 2025 : $1,003,690
Year 2026 : $289,000
Salary Average Commitment
Year 2023 : $2,293,740
Year 2024 : $1,992,323
Year 2025 : $962,990
Year 2026 : $289,000

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 6000 - $165 - 5,734 - 95.57%
Level 2: 5000 - $98 - 4,830 - 96.61%
Level 3: 2000 - $60 - 1,924 - 96.20%
Level 4: 4000 - $45 - 3,833 - 95.82%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,932 - 96.61%
Farm Level 2: 1000 - $17 - 964 - 96.39%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,261 - 95.90%
Average Income per Game$2,001,636
Year to Date Revenue$82,067,066
Farm
Home Games Left0
Average Attendance - %2,896 - 96.54%
Average Income per Game$56,964
Year to Date Revenue$2,335,540

Expense

Pro Players Total Salaries$74,191,894
Farm Players Total Salaries$2,712,517
Coaches Total Salaries$5,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$82,152,533
Farm Year To Date Expenses$3,992,064
Pro Salary Cap To Date$75,566,608
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$409,854
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,638
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$72,691,894
Estimate Under Maximum Salary Cap of $81,500,000$8,808,106
Estimate Over Minimum Salary Cap of $60,240,000 $12,451,894
Current Bank Account$17,336,559
Projected Bank Account$17,336,559

Pro Players Salaries

Miro Heiskanen (1 Way Contract) $8,450,000 (2)
-Salary Remaining : $0
CGY CAPHIT (1 Way Contract) $7,390,000 (2)
-Salary Remaining : $0
Alex Debrincat (1 Way Contract) $6,400,000 (1)
-Salary Remaining : $0
Rasmus Dahlin (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Jeff Carter (1 Way Contract) $5,272,727 (2)
-Salary Remaining : $0
Elias Lindholm (1 Way Contract) $4,850,000 (1)
-Salary Remaining : $0
Vincent Trocheck (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $0
Conor Timmins (1 Way Contract) $4,200,000 (2)
-Salary Remaining : $0
Ethan Bear (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Casey Desmith (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $0
Darcy Kuemper (1 Way Contract) $3,250,000 (1)
-Salary Remaining : $0
Alex Nylander (1 Way Contract) $3,240,000 (1)
-Salary Remaining : $0
Will Butcher (1 Way Contract) $2,875,000 (4)
-Salary Remaining : $0
Andrew Poturalski (1 Way Contract) $1,812,500 (4)
-Salary Remaining : $0
Alexandre Texier (1 Way Contract) $1,525,000 (2)
-1 Way Contract Salary Cap : $25,000
-Salary Remaining : $0
Troy Terry $1,450,000 (1)
-Salary Remaining : $0
Kyle Clifford $1,000,000 (2)
-Salary Remaining : $0
Eeli Tolvanen $863,334 (2)
-Salary Remaining : $0
Martin Necas $863,333 (2)
-Salary Remaining : $0
Olli Juolevi $750,000 (2)
-Salary Remaining : $0
Cooper Marody $750,000 (1)
-Salary Remaining : $0
Andrew Cogliano $750,000 (4)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2023 : $74,191,894
Year 2024 : $53,251,894
Year 2025 : $9,187,500
Year 2026 : $9,187,500
Salary Average Commitment
Year 2023 : $68,091,018
Year 2024 : $49,266,893
Year 2025 : $9,359,166
Year 2026 : $9,359,166
Salary Cap with 1 Way Contract
Year 2023 : $72,691,895
Year 2024 : $52,751,895
Year 2025 : $9,187,500
Year 2026 : $9,187,500

Farm Players Salaries

Kevin Connauton $149,900 (4)
Salary Remaining : $0
Jayce Hawryluk $147,500 (4)
Salary Remaining : $0
Axel Jonsson-Fjallby $145,000 (2)
Salary Remaining : $0
Jaydon Dureau $145,000 (2)
Salary Remaining : $0
Eetu Tuulola $145,000 (2)
Salary Remaining : $0
Thomas Schemitsch $145,000 (2)
Salary Remaining : $0
Tanner Kaspick $145,000 (2)
Salary Remaining : $0
Matthew Phillips $109,200 (3)
Salary Remaining : $0
Victor Soderstrom $105,000 (1)
Salary Remaining : $0
Adam Ruzicka $92,000 (2)
Salary Remaining : $0
Daniil Chechelev $90,000 (2)
Salary Remaining : $0
Filip Zadina $89,417 (2)
Salary Remaining : $0
Glenn Gawdin $89,000 (2)
Salary Remaining : $0
Dustin Wolf $88,000 (2)
Salary Remaining : $0
Marc-Andre Gaudet $85,000 (2)
Salary Remaining : $0
Cole Jordan $84,000 (2)
Salary Remaining : $0
Cameron Whynot $84,000 (2)
Salary Remaining : $0
Lucas Feuk $84,000 (2)
Salary Remaining : $0
Lucas Ciona $84,000 (2)
Salary Remaining : $0
Declan Chisholm $81,500 (2)
Salary Remaining : $0
Nikita Scherbak $75,000 (1)
Salary Remaining : $0
Mitchell Mattson $75,000 (2)
Salary Remaining : $0
Kevin Gravel $75,000 (2)
Salary Remaining : $0
Demetrios Koumontzis $75,000 (2)
Salary Remaining : $0
Joshua Nodler $75,000 (2)
Salary Remaining : $0
Rory Kerins $75,000 (4)
Salary Remaining : $0
Scott Wedgewood $75,000 (4)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2023 : $2,712,517
Year 2024 : $2,532,517
Year 2025 : $556,600
Year 2026 : $447,400
Salary Average Commitment
Year 2023 : $2,657,428
Year 2024 : $2,496,095
Year 2025 : $522,400
Year 2026 : $447,400

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NameRBC Center
Level 1: 6000 - $165 - 5,781 - 96.35%
Level 2: 5000 - $98 - 4,780 - 95.60%
Level 3: 2000 - $60 - 1,926 - 96.28%
Level 4: 4000 - $45 - 3,840 - 96.00%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,917 - 95.83%
Farm Level 2: 1000 - $17 - 962 - 96.18%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,266 - 95.92%
Average Income per Game$2,004,840
Year to Date Revenue$82,198,454
Farm
Home Games Left0
Average Attendance - %2,878 - 95.95%
Average Income per Game$56,598
Year to Date Revenue$2,320,533

Expense

Pro Players Total Salaries$81,595,166
Farm Players Total Salaries$2,332,954
Coaches Total Salaries$2,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,434,179
Farm Year To Date Expenses$2,523,153
Pro Salary Cap To Date$77,584,204
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$434,610
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,453
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,595,166
Estimate Under Maximum Salary Cap of $81,500,000$5,904,834
Estimate Over Minimum Salary Cap of $60,240,000 $15,355,166
Current Bank Account$16,789,904
Projected Bank Account$16,789,904

Pro Players Salaries

CAR CAPHIT (1 Way Contract) $10,616,670 (2)
-Salary Remaining : $0
Gustav Nyquist (1 Way Contract) $6,350,000 (3)
-Salary Remaining : $0
Braden Schneider (1 Way Contract) $5,999,999 (4)
-Salary Remaining : $0
Adam Pelech (1 Way Contract) $5,760,000 (3)
-Salary Remaining : $0
Laurent Brossoit (1 Way Contract) $4,850,000 (4)
-Salary Remaining : $0
Phillip Danault (1 Way Contract) $4,760,000 (3)
-Salary Remaining : $0
Jake Gardiner (1 Way Contract) $4,050,000 (2)
-1 Way Contract Salary Cap : $2,550,000
-Salary Remaining : $0
Dylan Cozens (1 Way Contract) $3,920,000 (4)
-Salary Remaining : $0
Ben Chiarot (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Sami Vatanen (1 Way Contract) $3,240,000 (2)
-Salary Remaining : $0
Dylan Demelo (1 Way Contract) $3,080,000 (2)
-Salary Remaining : $0
Robby Fabbri (1 Way Contract) $2,950,000 (2)
-Salary Remaining : $0
Casey Mittelstadt (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Ivan Barbashev (1 Way Contract) $2,250,000 (2)
-1 Way Contract Salary Cap : $750,000
-Salary Remaining : $0
Kyle Turris (1 Way Contract) $2,150,000 (1)
-1 Way Contract Salary Cap : $650,000
-Salary Remaining : $0
Nicholas Shore (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Tyler Johnson (1 Way Contract) $1,955,500 (4)
-Salary Remaining : $0
Mathieu Joseph (1 Way Contract) $1,713,000 (1)
-Salary Remaining : $0
Brandon Hagel (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Brett Connolly $1,450,000 (2)
-Salary Remaining : $0
Austin Wagner $1,375,000 (3)
-Salary Remaining : $0
Jacob Larsson $1,200,000 (2)
-Salary Remaining : $0
Ben Hutton $950,000 (1)
-Salary Remaining : $0
Alexis Lafreniere $925,000 (2)
-Salary Remaining : $0
Anton Forsberg $900,000 (2)
-Salary Remaining : $0
Riley Sheahan $850,000 (1)
-Salary Remaining : $0
Sam Gagner $800,000 (2)
-Salary Remaining : $0
Total Pro Players27
Salary Commitment
Year 2023 : $81,595,166
Year 2024 : $65,065,499
Year 2025 : $36,790,499
Year 2026 : $16,725,499
Salary Average Commitment
Year 2023 : $74,235,082
Year 2024 : $66,072,082
Year 2025 : $34,720,415
Year 2026 : $16,227,499
Salary Cap with 1 Way Contract
Year 2023 : $75,595,164
Year 2024 : $68,932,164
Year 2025 : $36,470,499
Year 2026 : $16,725,499

Farm Players Salaries

Jared Coreau $149,900 (2)
Salary Remaining : $0
Thomas Hickey $149,587 (2)
Salary Remaining : $0
Michael Frolik $149,569 (2)
Salary Remaining : $0
Michael Sgarbossa $147,565 (2)
Salary Remaining : $0
Matt Irwin $135,000 (2)
Salary Remaining : $0
Colton Sceviour $126,500 (3)
Salary Remaining : $0
Trevor Lewis $100,000 (3)
Salary Remaining : $0
Tobias Rieder $100,000 (1)
Salary Remaining : $0
Taylor Leier $96,500 (2)
Salary Remaining : $0
Malte Setkov $87,000 (3)
Salary Remaining : $0
Dominik Bokk $86,333 (2)
Salary Remaining : $0
Jason Demers $85,000 (2)
Salary Remaining : $0
Joakim Nordstrom $85,000 (3)
Salary Remaining : $0
Kasimir Kaskisuo $85,000 (2)
Salary Remaining : $0
Joseph Woll $75,000 (2)
Salary Remaining : $0
Lenni Killinen $75,000 (2)
Salary Remaining : $0
Justin Dowling $75,000 (2)
Salary Remaining : $0
Lucas Mercuri $75,000 (3)
Salary Remaining : $0
Robert Orr $75,000 (3)
Salary Remaining : $0
Jalen Chatfield $75,000 (2)
Salary Remaining : $0
Greg Pateryn $75,000 (1)
Salary Remaining : $0
Markus Phillips $75,000 (3)
Salary Remaining : $0
Alex Lyon $75,000 (2)
Salary Remaining : $0
Carter Rowney $75,000 (2)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2023 : $2,332,952
Year 2024 : $2,157,952
Year 2025 : $623,500
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,332,952
Year 2024 : $2,157,952
Year 2025 : $623,500
Year 2026 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 6000 - $165 - 5,740 - 95.67%
Level 2: 5000 - $98 - 4,805 - 96.11%
Level 3: 2000 - $60 - 1,909 - 95.46%
Level 4: 4000 - $45 - 3,860 - 96.50%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,928 - 96.42%
Farm Level 2: 1000 - $17 - 963 - 96.27%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,255 - 95.86%
Average Income per Game$2,000,533
Year to Date Revenue$82,021,864
Farm
Home Games Left0
Average Attendance - %2,891 - 96.37%
Average Income per Game$56,864
Year to Date Revenue$2,331,431

Expense

Pro Players Total Salaries$81,401,218
Farm Players Total Salaries$2,431,300
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$82,112,138
Farm Year To Date Expenses$2,544,358
Pro Salary Cap To Date$81,112,186
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$429,173
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,965
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,401,218
Estimate Under Maximum Salary Cap of $81,500,000$98,782
Estimate Over Minimum Salary Cap of $60,240,000 $21,161,218
Current Bank Account$8,528,690
Projected Bank Account$8,528,690

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (2)
-Salary Remaining : $0
Mikko Rantanen (1 Way Contract) $9,500,000 (2)
-Salary Remaining : $0
Rickard Rakell (1 Way Contract) $7,480,000 (3)
-Salary Remaining : $0
Evgeni Malkin (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $0
Jeff Petry (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $0
Anthony Duclair (1 Way Contract) $6,200,000 (3)
-Salary Remaining : $0
Nicolas Beaudin (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $0
Jared McCann (1 Way Contract) $2,940,000 (2)
-Salary Remaining : $0
Jake Allen (1 Way Contract) $2,875,000 (1)
-Salary Remaining : $0
Riley Stillman (1 Way Contract) $2,700,000 (2)
-Salary Remaining : $0
Samuel Girard (1 Way Contract) $2,500,000 (5)
-Salary Remaining : $0
Zach Werenski (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Mikhail Sergachev (1 Way Contract) $2,400,000 (2)
-Salary Remaining : $0
Tyler Motte (1 Way Contract) $2,250,000 (4)
-Salary Remaining : $0
Jason Zucker (1 Way Contract) $2,250,000 (4)
-Salary Remaining : $0
Jack Roslovic (1 Way Contract) $1,838,362 (2)
-Salary Remaining : $0
Victor Rask (1 Way Contract) $1,650,000 (4)
-Salary Remaining : $0
Andrei Kuzmenko $1,499,999 (3)
-Salary Remaining : $0
Josh Brown $975,000 (4)
-Salary Remaining : $0
Anthony Stolarz $950,000 (2)
-Salary Remaining : $0
Mason Appleton $900,000 (2)
-Salary Remaining : $0
Radek Faksa $750,000 (1)
-Salary Remaining : $0
Brendan Woods $750,000 (2)
-Salary Remaining : $0
CHI CAPHIT $0 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2023 : $81,401,218
Year 2024 : $79,156,218
Year 2025 : $39,284,999
Year 2026 : $24,105,000
Salary Average Commitment
Year 2023 : $83,499,246
Year 2024 : $77,374,246
Year 2025 : $37,586,360
Year 2026 : $23,329,000
Salary Cap with 1 Way Contract
Year 2023 : $81,401,218
Year 2024 : $75,276,218
Year 2025 : $35,404,999
Year 2026 : $20,225,000

Farm Players Salaries

Callum Booth $150,000 (2)
Salary Remaining : $0
Andrei Altybarmakian $142,800 (1)
Salary Remaining : $0
Jonah Gadjovich $134,000 (3)
Salary Remaining : $0
Arthur Kaliyev $110,000 (2)
Salary Remaining : $0
Blake Comeau $100,000 (2)
Salary Remaining : $0
Ryan Carpenter $97,500 (4)
Salary Remaining : $0
Otto Leskinen $97,000 (1)
Salary Remaining : $0
Henrik Borgstrom $97,000 (4)
Salary Remaining : $0
Derek Stepan $87,500 (2)
Salary Remaining : $0
Evan Barratt $87,000 (2)
Salary Remaining : $0
Alec Regula $87,000 (4)
Salary Remaining : $0
Chad Krys $85,333 (2)
Salary Remaining : $0
Isaak Phillips $85,000 (3)
Salary Remaining : $0
Kevin Poulin $85,000 (2)
Salary Remaining : $0
MacKenzie Entwistle $81,167 (2)
Salary Remaining : $0
Max McCormick $80,000 (2)
Salary Remaining : $0
Joseph Gambardella $75,000 (2)
Salary Remaining : $0
Jonathan Ang $75,000 (2)
Salary Remaining : $0
Lean Bergmann $75,000 (2)
Salary Remaining : $0
Joakim Nygard $75,000 (2)
Salary Remaining : $0
JC Lipon $75,000 (2)
Salary Remaining : $0
Matej Chalupa $75,000 (2)
Salary Remaining : $0
Dennis Yan $75,000 (2)
Salary Remaining : $0
Brandon Hickey $75,000 (2)
Salary Remaining : $0
Sam Miletic $75,000 (2)
Salary Remaining : $0
Tobie Paquette-Bisson $75,000 (2)
Salary Remaining : $0
Alex D'Orio $75,000 (1)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2023 : $2,431,300
Year 2024 : $2,116,500
Year 2025 : $500,500
Year 2026 : $281,500
Salary Average Commitment
Year 2023 : $2,431,300
Year 2024 : $2,116,500
Year 2025 : $500,500
Year 2026 : $281,500

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 6000 - $165 - 5,704 - 95.07%
Level 2: 5000 - $98 - 4,775 - 95.50%
Level 3: 2000 - $60 - 1,934 - 96.71%
Level 4: 4000 - $45 - 3,866 - 96.65%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,932 - 96.58%
Farm Level 2: 1000 - $17 - 957 - 95.67%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,220 - 95.66%
Average Income per Game$1,993,418
Year to Date Revenue$81,730,131
Farm
Home Games Left0
Average Attendance - %2,888 - 96.27%
Average Income per Game$56,825
Year to Date Revenue$2,329,844

Expense

Pro Players Total Salaries$89,855,024
Farm Players Total Salaries$2,063,817
Coaches Total Salaries$2,050,000
Luxury Taxe Total$0
Pro Year To Date Expenses$86,036,450
Farm Year To Date Expenses$3,025,360
Pro Salary Cap To Date$74,708,313
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$473,203
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,218
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,355,024
Estimate Under Maximum Salary Cap of $81,500,000$2,144,976
Estimate Over Minimum Salary Cap of $60,240,000 $19,115,024
Current Bank Account$20,306,904
Projected Bank Account$20,306,904

Pro Players Salaries

COL CAPHIT (1 Way Contract) $8,815,000 (2)
-Salary Remaining : $0
Sidney Crosby (1 Way Contract) $8,300,000 (3)
-Salary Remaining : $0
Ryan Pulock (1 Way Contract) $7,450,000 (3)
-Salary Remaining : $0
Kasperi Kapanen (1 Way Contract) $6,800,000 (4)
-Salary Remaining : $0
Jesperi Kotkaniemi (1 Way Contract) $6,100,035 (5)
-Salary Remaining : $0
Jonathan Drouin (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Vitali Kravtsov (1 Way Contract) $3,500,000 (4)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $0
Pavel Buchnevich (1 Way Contract) $3,420,000 (3)
-Salary Remaining : $0
Erik Gustafsson (1 Way Contract) $3,250,000 (3)
-Salary Remaining : $0
Jacob Markstrom (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Dominik Kubalik (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
Kaapo Kakko (1 Way Contract) $2,760,000 (5)
-Salary Remaining : $0
Markus Nutivaara (1 Way Contract) $2,700,000 (1)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $0
Pierre-Luc Dubois (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Andrew Peeke (1 Way Contract) $2,375,000 (1)
-Salary Remaining : $0
Tyson Barrie (1 Way Contract) $2,250,000 (4)
-Salary Remaining : $0
Marcus Sorensen (1 Way Contract) $2,000,000 (2)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Antti Raanta (1 Way Contract) $2,000,000 (1)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Casey Cizikas (1 Way Contract) $1,920,000 (4)
-Salary Remaining : $0
Janne Kuokkanen (1 Way Contract) $1,825,000 (2)
-1 Way Contract Salary Cap : $325,000
-Salary Remaining : $0
Justin Braun (1 Way Contract) $1,800,000 (1)
-1 Way Contract Salary Cap : $300,000
-Salary Remaining : $0
Zach Bogosian (1 Way Contract) $1,540,000 (2)
-1 Way Contract Salary Cap : $40,000
-Salary Remaining : $0
Lawson Crouse (1 Way Contract) $1,533,333 (2)
-Salary Remaining : $0
Jake Sanderson $1,499,999 (3)
-Salary Remaining : $0
Matt Boldy $1,499,990 (2)
-Salary Remaining : $0
Olli Maatta (1 Way Contract) $1,041,667 (1)
-Salary Remaining : $0
Spencer Knight $925,000 (2)
-Salary Remaining : $0
Juho Lammikko $750,000 (1)
-Salary Remaining : $0
Total Pro Players28
Salary Commitment
Year 2023 : $89,855,024
Year 2024 : $68,363,322
Year 2025 : $52,099,999
Year 2026 : $24,040,000
Salary Average Commitment
Year 2023 : $88,339,246
Year 2024 : $69,716,329
Year 2025 : $50,455,506
Year 2026 : $23,755,507
Salary Cap with 1 Way Contract
Year 2023 : $79,355,021
Year 2024 : $64,888,358
Year 2025 : $45,750,035
Year 2026 : $21,830,035

Farm Players Salaries

Sam Lafferty $147,500 (4)
Salary Remaining : $0
Dominik Simon $147,500 (3)
Salary Remaining : $0
Mikko Lehtonen $147,500 (4)
Salary Remaining : $0
Matthew Highmore $144,500 (3)
Salary Remaining : $0
Alexei Protas $126,100 (4)
Salary Remaining : $0
Ville Heinola $118,300 (4)
Salary Remaining : $0
Kirill Marchenko $110,000 (3)
Salary Remaining : $0
Collin Delia $100,000 (2)
Salary Remaining : $0
Lukas Reichel $97,000 (3)
Salary Remaining : $0
Roby Jarventie $92,500 (2)
Salary Remaining : $0
Jack Ahcan $92,500 (1)
Salary Remaining : $0
Pavol Regenda $89,000 (3)
Salary Remaining : $0
John Moore $86,500 (2)
Salary Remaining : $0
Filip Gustavsson $85,000 (3)
Salary Remaining : $0
Ben Meyers $84,000 (2)
Salary Remaining : $0
Jamieson Rees $83,917 (2)
Salary Remaining : $0
Zayde Wisdom $82,000 (1)
Salary Remaining : $0
Trent Miner $80,000 (1)
Salary Remaining : $0
Roland McKeown $75,000 (1)
Salary Remaining : $0
Wyatt Aamodt $75,000 (2)
Salary Remaining : $0
Total Farm Players20
Salary Commitment
Year 2023 : $2,063,817
Year 2024 : $1,734,317
Year 2025 : $1,212,400
Year 2026 : $539,400
Salary Average Commitment
Year 2023 : $2,049,937
Year 2024 : $1,720,437
Year 2025 : $1,198,520
Year 2026 : $525,520

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 6000 - $165 - 5,724 - 95.39%
Level 2: 5000 - $98 - 4,812 - 96.24%
Level 3: 2000 - $60 - 1,920 - 96.02%
Level 4: 4000 - $45 - 3,825 - 95.63%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,930 - 96.50%
Farm Level 2: 1000 - $17 - 960 - 96.05%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,221 - 95.67%
Average Income per Game$1,997,557
Year to Date Revenue$81,899,850
Farm
Home Games Left0
Average Attendance - %2,890 - 96.35%
Average Income per Game$56,858
Year to Date Revenue$2,331,173

Expense

Pro Players Total Salaries$81,176,307
Farm Players Total Salaries$2,173,413
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,950,184
Farm Year To Date Expenses$2,569,207
Pro Salary Cap To Date$78,309,594
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$430,606
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,622
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,676,307
Estimate Under Maximum Salary Cap of $81,500,000$1,823,693
Estimate Over Minimum Salary Cap of $60,240,000 $19,436,307
Current Bank Account$26,354,951
Projected Bank Account$26,354,951

Pro Players Salaries

CBJ CAPHIT (1 Way Contract) $19,012,500 (2)
-Salary Remaining : $0
Shea Weber (1 Way Contract) $7,857,143 (2)
-Salary Remaining : $0
Mikael Backlund (1 Way Contract) $6,375,000 (3)
-Salary Remaining : $0
Adam Henrique (1 Way Contract) $5,250,000 (3)
-Salary Remaining : $0
Elvis Merzlikins (1 Way Contract) $5,250,000 (4)
-Salary Remaining : $0
Michael Del Zotto (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $0
Cole Perfetti (1 Way Contract) $3,999,999 (4)
-1 Way Contract Salary Cap : $2,499,999
-Salary Remaining : $0
Colin Blackwell (1 Way Contract) $3,631,000 (2)
-Salary Remaining : $0
Ian Cole (1 Way Contract) $3,600,000 (2)
-Salary Remaining : $0
Brett Ritchie (1 Way Contract) $3,400,000 (3)
-Salary Remaining : $0
Mike Hoffman (1 Way Contract) $3,360,000 (1)
-Salary Remaining : $0
Nick Paul (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
Nicolas Roy (1 Way Contract) $2,125,000 (3)
-Salary Remaining : $0
Ryan Murray (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Matt Murray $1,499,000 (2)
-Salary Remaining : $0
Gabriel Carlsson $1,210,000 (3)
-Salary Remaining : $0
Kieffer Bellows $894,166 (1)
-Salary Remaining : $0
Evan Bouchard $863,333 (2)
-Salary Remaining : $0
Tyler Angle $850,833 (2)
-Salary Remaining : $0
Mike Condon $850,000 (1)
-Salary Remaining : $0
Brandon Duhaime $850,000 (3)
-Salary Remaining : $0
Carson Meyer $820,000 (2)
-Salary Remaining : $0
Antoine Morand $778,333 (2)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $81,176,307
Year 2024 : $55,059,641
Year 2025 : $30,959,999
Year 2026 : $11,749,999
Salary Average Commitment
Year 2023 : $68,625,057
Year 2024 : $60,950,891
Year 2025 : $28,444,999
Year 2026 : $11,749,999
Salary Cap with 1 Way Contract
Year 2023 : $79,676,309
Year 2024 : $70,372,143
Year 2025 : $29,460,000
Year 2026 : $10,249,999

Farm Players Salaries

Juuso Riikola $149,990 (4)
Salary Remaining : $0
Dillon Heatherington $149,990 (4)
Salary Remaining : $0
Michael Spacek $149,900 (2)
Salary Remaining : $0
Jacob Christiansen $115,700 (1)
Salary Remaining : $0
Ole Julian Bjorgvik Holm $95,000 (2)
Salary Remaining : $0
Daniil Tarasov $92,500 (2)
Salary Remaining : $0
Joakim Ryan $90,000 (2)
Salary Remaining : $0
Joshua Anderson $90,000 (2)
Salary Remaining : $0
Adam Beckman $87,000 (4)
Salary Remaining : $0
Nick Wolff $87,000 (1)
Salary Remaining : $0
Connor McMichael $86,333 (1)
Salary Remaining : $0
Luca Sbisa $80,000 (2)
Salary Remaining : $0
Brendan Warren $75,000 (2)
Salary Remaining : $0
Gavin Bayreuther $75,000 (2)
Salary Remaining : $0
Josh Dunne $75,000 (1)
Salary Remaining : $0
Jeremy Helvig $75,000 (2)
Salary Remaining : $0
Kyle Burroughs $75,000 (2)
Salary Remaining : $0
Nathan Gerbe $75,000 (1)
Salary Remaining : $0
Nick Schilkey $75,000 (1)
Salary Remaining : $0
Nikolay Goldobin $75,000 (2)
Salary Remaining : $0
Trey Fix-Wolansky $75,000 (1)
Salary Remaining : $0
Tyler Sikura $75,000 (1)
Salary Remaining : $0
Zac Rinaldo $75,000 (2)
Salary Remaining : $0
Brendan Gaunce $75,000 (1)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2023 : $2,173,413
Year 2024 : $1,434,380
Year 2025 : $386,980
Year 2026 : $386,980
Salary Average Commitment
Year 2023 : $2,165,563
Year 2024 : $1,434,380
Year 2025 : $386,980
Year 2026 : $386,980

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 6000 - $165 - 5,731 - 95.52%
Level 2: 5000 - $98 - 4,815 - 96.29%
Level 3: 2000 - $60 - 1,918 - 95.90%
Level 4: 4000 - $45 - 3,865 - 96.62%
Luxury : 1000 - $313 - 941 - 94.14%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,922 - 96.11%
Farm Level 2: 1000 - $17 - 968 - 96.76%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,270 - 95.94%
Average Income per Game$2,001,110
Year to Date Revenue$82,045,526
Farm
Home Games Left0
Average Attendance - %2,890 - 96.33%
Average Income per Game$56,818
Year to Date Revenue$2,329,535

Expense

Pro Players Total Salaries$82,311,500
Farm Players Total Salaries$2,196,333
Coaches Total Salaries$1,910,000
Luxury Taxe Total$0
Pro Year To Date Expenses$79,282,536
Farm Year To Date Expenses$2,440,933
Pro Salary Cap To Date$75,513,295
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$437,352
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,741
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$77,062,500
Estimate Under Maximum Salary Cap of $81,500,000$4,437,500
Estimate Over Minimum Salary Cap of $60,240,000 $16,822,500
Current Bank Account$28,416,814
Projected Bank Account$28,416,814

Pro Players Salaries

Jonathan Huberdeau (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $0
Aleksander Barkov (1 Way Contract) $5,900,000 (2)
-Salary Remaining : $0
Neal Pionk (1 Way Contract) $5,760,000 (3)
-Salary Remaining : $0
Hampus Lindholm (1 Way Contract) $5,740,000 (2)
-Salary Remaining : $0
Jared Spurgeon (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Mika Zibanejad (1 Way Contract) $5,350,000 (2)
-Salary Remaining : $0
Kevin Labanc (1 Way Contract) $4,725,000 (2)
-Salary Remaining : $0
Brandon Saad (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Connor Murphy (1 Way Contract) $4,500,000 (2)
-Salary Remaining : $0
Jack Campbell (1 Way Contract) $3,700,000 (2)
-Salary Remaining : $0
Ryan Lindgren (1 Way Contract) $3,400,000 (4)
-Salary Remaining : $0
Cam Fowler (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
Denis Gurianov (1 Way Contract) $2,550,000 (2)
-Salary Remaining : $0
DAL CAPHIT $2,500,000 (1)
-Salary Remaining : $0
Luke Kunin (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $0
Alex Wennberg (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $0
Sam Bennett (1 Way Contract) $2,212,500 (1)
-Salary Remaining : $0
Dean Kukan (1 Way Contract) $1,650,000 (2)
-1 Way Contract Salary Cap : $150,000
-Salary Remaining : $0
Austin Watson (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Jujhar Khaira (1 Way Contract) $1,499,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Joel L'Esperance $1,300,000 (2)
-Salary Remaining : $0
Nick Ritchie (1 Way Contract) $1,250,000 (1)
-Salary Remaining : $0
Jack Hughes $925,000 (2)
-Salary Remaining : $0
Kevin Lankinen $800,000 (2)
-Salary Remaining : $0
Radko Gudas (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2023 : $82,311,500
Year 2024 : $70,350,000
Year 2025 : $23,160,000
Year 2026 : $11,900,000
Salary Average Commitment
Year 2023 : $83,122,334
Year 2024 : $71,448,334
Year 2025 : $23,187,500
Year 2026 : $11,380,000
Salary Cap with 1 Way Contract
Year 2023 : $77,062,504
Year 2024 : $68,850,000
Year 2025 : $23,160,000
Year 2026 : $11,900,000

Farm Players Salaries

Danton Heinen $145,000 (4)
Salary Remaining : $0
James Reimer $145,000 (3)
Salary Remaining : $0
Jonas Rondbjerg $134,000 (2)
Salary Remaining : $0
Riley Damiani $119,000 (1)
Salary Remaining : $0
Mark Borowiecki $110,000 (3)
Salary Remaining : $0
Antonio Stranges $97,000 (4)
Salary Remaining : $0
Adam Scheel $92,500 (1)
Salary Remaining : $0
Tye Felhaber $92,500 (2)
Salary Remaining : $0
Jacob Peterson $92,000 (2)
Salary Remaining : $0
Jan Jenik $89,000 (2)
Salary Remaining : $0
Riley Tufte $89,000 (2)
Salary Remaining : $0
Jon Merrill $85,000 (2)
Salary Remaining : $0
Dmitri Semykin $81,333 (1)
Salary Remaining : $0
Joseph Cecconi $75,000 (1)
Salary Remaining : $0
Jerad Rosburg $75,000 (2)
Salary Remaining : $0
Joel Hanley $75,000 (1)
Salary Remaining : $0
Pheonix Copley $75,000 (1)
Salary Remaining : $0
Justin Bailey $75,000 (1)
Salary Remaining : $0
Justin Kloos $75,000 (1)
Salary Remaining : $0
Rhett Gardner $75,000 (1)
Salary Remaining : $0
Tanner Kero $75,000 (1)
Salary Remaining : $0
Albin Eriksson $75,000 (3)
Salary Remaining : $0
Jacob Ingham $75,000 (2)
Salary Remaining : $0
Ben Gleason $75,000 (1)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2023 : $2,196,333
Year 2024 : $1,303,500
Year 2025 : $572,000
Year 2026 : $242,000
Salary Average Commitment
Year 2023 : $2,161,333
Year 2024 : $1,307,167
Year 2025 : $572,000
Year 2026 : $242,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 6000 - $165 - 5,702 - 95.03%
Level 2: 5000 - $98 - 4,807 - 96.14%
Level 3: 2000 - $60 - 1,932 - 96.60%
Level 4: 4000 - $45 - 3,856 - 96.41%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,941 - 97.03%
Farm Level 2: 1000 - $17 - 964 - 96.42%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,237 - 95.76%
Average Income per Game$1,995,583
Year to Date Revenue$81,818,906
Farm
Home Games Left0
Average Attendance - %2,905 - 96.82%
Average Income per Game$57,143
Year to Date Revenue$2,342,846

Expense

Pro Players Total Salaries$85,247,459
Farm Players Total Salaries$2,171,800
Coaches Total Salaries$6,545,000
Luxury Taxe Total$0
Pro Year To Date Expenses$88,974,496
Farm Year To Date Expenses$3,080,260
Pro Salary Cap To Date$80,124,839
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$472,877
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,520
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,747,456
Estimate Under Maximum Salary Cap of $81,500,000$752,544
Estimate Over Minimum Salary Cap of $60,240,000 $20,507,456
Current Bank Account$7,241,226
Projected Bank Account$7,241,226

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $8,750,000 (2)
-Salary Remaining : $0
Kyle Connor (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $0
Brock Nelson (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Connor Brown (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Josh Morrissey (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Erik Johnson (1 Way Contract) $5,750,000 (2)
-Salary Remaining : $0
Travis Sanheim (1 Way Contract) $5,000,000 (4)
-Salary Remaining : $0
Andrei Vasilevskiy (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $0
Nicklas Backstrom (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $0
Michael Bunting (1 Way Contract) $3,500,000 (4)
-Salary Remaining : $0
David Pastrnak (1 Way Contract) $3,333,334 (2)
-Salary Remaining : $0
Chris Tierney (1 Way Contract) $3,000,000 (3)
-Salary Remaining : $0
Philippe Myers (1 Way Contract) $2,990,000 (4)
-Salary Remaining : $0
Carl Hagelin (1 Way Contract) $2,750,000 (2)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $0
Connor Clifton (1 Way Contract) $2,500,000 (3)
-Salary Remaining : $0
DET CAPHIT (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Thomas Greiss (1 Way Contract) $1,925,000 (1)
-Salary Remaining : $0
Taro Hirose (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
Vinni Lettieri (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Brian Lashoff (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Chase Pearson $1,200,000 (4)
-Salary Remaining : $0
Brendan Perlini $1,000,000 (4)
-Salary Remaining : $0
Mathias Brome $950,000 (2)
-Salary Remaining : $0
David Savard (1 Way Contract) $875,000 (1)
-Salary Remaining : $0
Libor Hajek $874,125 (2)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2023 : $85,247,459
Year 2024 : $75,847,459
Year 2025 : $33,690,000
Year 2026 : $22,190,000
Salary Average Commitment
Year 2023 : $88,007,459
Year 2024 : $73,257,459
Year 2025 : $30,850,000
Year 2026 : $21,750,000
Salary Cap with 1 Way Contract
Year 2023 : $80,747,461
Year 2024 : $71,347,461
Year 2025 : $33,690,000
Year 2026 : $22,190,000

Farm Players Salaries

Alex Biega $149,900 (3)
Salary Remaining : $0
Alexander Chmelevski $149,900 (3)
Salary Remaining : $0
Nathan Staios $145,000 (2)
Salary Remaining : $0
Stefan Matteau $145,000 (3)
Salary Remaining : $0
James Hamblin $145,000 (2)
Salary Remaining : $0
Jared McIsaac $97,500 (1)
Salary Remaining : $0
Seth Barton $89,000 (4)
Salary Remaining : $0
Milos Keleman $87,000 (3)
Salary Remaining : $0
Donovan Sebrango $85,083 (1)
Salary Remaining : $0
Wyatt Newpower $85,000 (3)
Salary Remaining : $0
Brendan Lemieux $82,500 (2)
Salary Remaining : $0
Joey Keane $80,917 (1)
Salary Remaining : $0
Nate Clurman $77,500 (3)
Salary Remaining : $0
Cole Schneider $77,500 (1)
Salary Remaining : $0
Brent Gates Jr. $75,000 (1)
Salary Remaining : $0
Byron Froese $75,000 (2)
Salary Remaining : $0
Sean Bonar $75,000 (2)
Salary Remaining : $0
Johan Sodergran $75,000 (4)
Salary Remaining : $0
Jeremy Brodeur $75,000 (2)
Salary Remaining : $0
Thomas Gregoire $75,000 (1)
Salary Remaining : $0
Kasper Bjorkqvist $75,000 (2)
Salary Remaining : $0
Adam Wilcox $75,000 (1)
Salary Remaining : $0
Kyle Criscuolo $75,000 (2)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 2023 : $2,171,800
Year 2024 : $1,605,800
Year 2025 : $858,300
Year 2026 : $164,000
Salary Average Commitment
Year 2023 : $2,150,717
Year 2024 : $1,605,800
Year 2025 : $858,300
Year 2026 : $164,000

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $165 - 5,748 - 95.80%
Level 2: 5000 - $98 - 4,785 - 95.71%
Level 3: 2000 - $60 - 1,924 - 96.18%
Level 4: 4000 - $45 - 3,812 - 95.29%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,926 - 96.30%
Farm Level 2: 1000 - $17 - 963 - 96.34%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,209 - 95.60%
Average Income per Game$1,998,552
Year to Date Revenue$81,940,647
Farm
Home Games Left0
Average Attendance - %2,890 - 96.32%
Average Income per Game$56,826
Year to Date Revenue$2,329,866

Expense

Pro Players Total Salaries$82,661,000
Farm Players Total Salaries$2,262,967
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,578,966
Farm Year To Date Expenses$2,452,551
Pro Salary Cap To Date$79,078,998
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$448,755
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,088
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,661,000
Estimate Under Maximum Salary Cap of $81,500,000$1,839,000
Estimate Over Minimum Salary Cap of $60,240,000 $19,421,000
Current Bank Account$15,186,476
Projected Bank Account$15,186,476

Pro Players Salaries

Alex Tuch (1 Way Contract) $7,700,000 (2)
-Salary Remaining : $0
Patrik Laine (1 Way Contract) $7,500,000 (1)
-Salary Remaining : $0
Logan Couture (1 Way Contract) $7,480,000 (2)
-Salary Remaining : $0
Jordan Kyrou (1 Way Contract) $6,720,000 (4)
-Salary Remaining : $0
Torey Krug (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $0
Bo Horvat (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Thatcher Demko (1 Way Contract) $4,950,000 (3)
-Salary Remaining : $0
Kevin Shattenkirk (1 Way Contract) $3,900,000 (2)
-1 Way Contract Salary Cap : $2,400,000
-Salary Remaining : $0
Yegor Sharangovich (1 Way Contract) $3,780,000 (3)
-Salary Remaining : $0
Matt Grzelcyk (1 Way Contract) $3,687,500 (2)
-Salary Remaining : $0
Owen Tippett (1 Way Contract) $2,875,000 (4)
-Salary Remaining : $0
Nick Merkley (1 Way Contract) $2,530,000 (4)
-Salary Remaining : $0
Cam Atkinson (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
Alec Martinez (1 Way Contract) $2,400,000 (3)
-Salary Remaining : $0
Jakub Zboril (1 Way Contract) $2,351,000 (2)
-Salary Remaining : $0
Max Domi (1 Way Contract) $2,040,000 (1)
-Salary Remaining : $0
Erik Gudbranson (1 Way Contract) $1,950,000 (2)
-Salary Remaining : $0
Sonny Milano (1 Way Contract) $1,600,000 (2)
-1 Way Contract Salary Cap : $100,000
-Salary Remaining : $0
Semyon Varlamov (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
Adam Gaudette $997,500 (1)
-Salary Remaining : $0
Slater Koekkoek $925,000 (2)
-Salary Remaining : $0
Alexander Volkov $925,000 (2)
-Salary Remaining : $0
Devin Shore $850,000 (1)
-Salary Remaining : $0
Tyler Benson $750,000 (1)
-Salary Remaining : $0
William Lagesson $750,000 (2)
-Salary Remaining : $0
EDM CAPHIT $0 (1)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 2023 : $82,661,000
Year 2024 : $62,523,500
Year 2025 : $25,755,000
Year 2026 : $14,625,000
Salary Average Commitment
Year 2023 : $85,338,666
Year 2024 : $58,441,166
Year 2025 : $22,482,666
Year 2026 : $13,082,666
Salary Cap with 1 Way Contract
Year 2023 : $79,661,004
Year 2024 : $59,523,500
Year 2025 : $25,755,000
Year 2026 : $14,625,000

Farm Players Salaries

Marcus Hogberg $149,900 (4)
Salary Remaining : $0
Anton Stralman $149,900 (3)
Salary Remaining : $0
Ondrej Kase $120,000 (2)
Salary Remaining : $0
Seth Griffith $113,750 (2)
Salary Remaining : $0
Ryan Merkley $110,000 (2)
Salary Remaining : $0
Par Lindholm $110,000 (2)
Salary Remaining : $0
Andy Miele $100,000 (2)
Salary Remaining : $0
Joshua Ho-Sang $97,500 (2)
Salary Remaining : $0
Michael Kesselring $92,500 (1)
Salary Remaining : $0
Sampo Ranta $92,500 (2)
Salary Remaining : $0
Dmitri Samorukov $91,000 (2)
Salary Remaining : $0
Miikka Salomaki $88,000 (4)
Salary Remaining : $0
Ryan Gropp $88,000 (4)
Salary Remaining : $0
Olivier Rodrigue $85,000 (4)
Salary Remaining : $0
Ryan McLeod $83,417 (1)
Salary Remaining : $0
Milan Lucic $80,000 (2)
Salary Remaining : $0
Brendan Smith $80,000 (2)
Salary Remaining : $0
Philip Kemp $78,667 (2)
Salary Remaining : $0
Ukko-Pekka Luukkonen $77,833 (1)
Salary Remaining : $0
Markus Niemelainen $75,000 (3)
Salary Remaining : $0
Kirill Maksimov $75,000 (1)
Salary Remaining : $0
Tom Kuhnhackl $75,000 (1)
Salary Remaining : $0
Dennis Gilbert $75,000 (1)
Salary Remaining : $0
Brett Brochu $75,000 (2)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2023 : $2,262,967
Year 2024 : $1,784,217
Year 2025 : $635,800
Year 2026 : $410,900
Salary Average Commitment
Year 2023 : $2,378,634
Year 2024 : $1,786,384
Year 2025 : $642,550
Year 2026 : $410,900

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 6000 - $165 - 5,735 - 95.58%
Level 2: 5000 - $98 - 4,803 - 96.06%
Level 3: 2000 - $60 - 1,930 - 96.51%
Level 4: 4000 - $45 - 3,842 - 96.04%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,921 - 96.03%
Farm Level 2: 1000 - $17 - 963 - 96.26%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,249 - 95.83%
Average Income per Game$1,999,780
Year to Date Revenue$81,990,999
Farm
Home Games Left0
Average Attendance - %2,883 - 96.11%
Average Income per Game$56,696
Year to Date Revenue$2,324,550

Expense

Pro Players Total Salaries$90,129,583
Farm Players Total Salaries$2,778,500
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$90,278,047
Farm Year To Date Expenses$2,864,607
Pro Salary Cap To Date$79,464,006
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$474,633
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,773
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,129,584
Estimate Under Maximum Salary Cap of $81,500,000$370,416
Estimate Over Minimum Salary Cap of $60,240,000 $20,889,584
Current Bank Account$2,481,841
Projected Bank Account$2,481,841

Pro Players Salaries

Leon Draisaitl (1 Way Contract) $8,500,000 (2)
-Salary Remaining : $0
Patrice Bergeron (1 Way Contract) $6,875,000 (2)
-Salary Remaining : $0
Jakub Vrana (1 Way Contract) $6,600,000 (4)
-Salary Remaining : $0
Drew Doughty (1 Way Contract) $6,180,000 (1)
-Salary Remaining : $0
Nikolaj Ehlers (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Juuse Saros (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
FLO CAPHIT (1 Way Contract) $4,560,000 (2)
-Salary Remaining : $0
Nikita Zadorov (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $0
Brayden McNabb (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
Tomas Hertl (1 Way Contract) $3,375,000 (3)
-Salary Remaining : $0
Dante Fabbro (1 Way Contract) $2,875,000 (3)
-Salary Remaining : $0
Andrew Copp (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Zach Hyman (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Shayne Gostisbehere (1 Way Contract) $2,625,000 (2)
-Salary Remaining : $0
Yanni Gourde (1 Way Contract) $2,583,333 (1)
-Salary Remaining : $0
Tomas Tatar (1 Way Contract) $2,500,000 (1)
-Salary Remaining : $0
Teddy Blueger (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $0
Adin Hill (1 Way Contract) $2,175,000 (1)
-Salary Remaining : $0
Jakub Voracek (1 Way Contract) $2,062,500 (1)
-Salary Remaining : $0
Ryan Fitzgerald (1 Way Contract) $1,650,000 (4)
-1 Way Contract Salary Cap : $150,000
-Salary Remaining : $0
Riley Barber (1 Way Contract) $1,500,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Parker Milner (1 Way Contract) $1,500,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Matt Benning (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Luke Johnson (1 Way Contract) $1,500,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Jarred Tinordi (1 Way Contract) $1,500,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Mike Matheson (1 Way Contract) $1,218,750 (1)
-Salary Remaining : $0
Noah Gregor (1 Way Contract) $1,150,000 (2)
-Salary Remaining : $0
Tj Brodie (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
Total Pro Players28
Salary Commitment
Year 2023 : $90,129,583
Year 2024 : $70,020,000
Year 2025 : $35,625,000
Year 2026 : $18,250,000
Salary Average Commitment
Year 2023 : $96,406,667
Year 2024 : $66,417,084
Year 2025 : $31,864,584
Year 2026 : $16,900,000
Salary Cap with 1 Way Contract
Year 2023 : $81,129,582
Year 2024 : $55,960,000
Year 2025 : $21,250,000
Year 2026 : $10,750,000

Farm Players Salaries

Kenny Agostino $149,900 (3)
Salary Remaining : $0
Alexandre Alain $149,900 (2)
Salary Remaining : $0
Cavan Fitzgerald $149,900 (3)
Salary Remaining : $0
Travis Boyd $149,900 (3)
Salary Remaining : $0
Ryan Lomberg $149,900 (4)
Salary Remaining : $0
Artem Anisimov $145,000 (2)
Salary Remaining : $0
Paul Byron $145,000 (3)
Salary Remaining : $0
Kiefer Sherwood $145,000 (3)
Salary Remaining : $0
Dakota Mermis $125,000 (4)
Salary Remaining : $0
Fredrik Claesson $125,000 (2)
Salary Remaining : $0
Gilles Senn $100,000 (2)
Salary Remaining : $0
Christian Wolanin $100,000 (4)
Salary Remaining : $0
Joel Kellman $100,000 (3)
Salary Remaining : $0
Aleksi Heponiemi $97,000 (4)
Salary Remaining : $0
Rem Pitlick $97,000 (3)
Salary Remaining : $0
Dominic Turgeon $90,000 (3)
Salary Remaining : $0
Jimmy Huntington $85,000 (3)
Salary Remaining : $0
Kyle Maclean $75,000 (2)
Salary Remaining : $0
Darren Archibald $75,000 (1)
Salary Remaining : $0
Tomas Jurco $75,000 (2)
Salary Remaining : $0
Trevor Carrick $75,000 (4)
Salary Remaining : $0
Chad Ruhwedel $75,000 (1)
Salary Remaining : $0
Tucker Poolman $75,000 (2)
Salary Remaining : $0
Marc Del Gaizo $75,000 (2)
Salary Remaining : $0
Christopher Gibson $75,000 (4)
Salary Remaining : $0
Louis Domingue $75,000 (1)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 2023 : $2,778,500
Year 2024 : $2,553,500
Year 2025 : $1,733,600
Year 2026 : $621,900
Salary Average Commitment
Year 2023 : $2,778,500
Year 2024 : $2,553,500
Year 2025 : $1,733,600
Year 2026 : $621,900

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 6000 - $165 - 5,748 - 95.80%
Level 2: 5000 - $98 - 4,812 - 96.24%
Level 3: 2000 - $60 - 1,930 - 96.48%
Level 4: 4000 - $45 - 3,815 - 95.39%
Luxury : 1000 - $313 - 941 - 94.12%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,930 - 96.50%
Farm Level 2: 1000 - $17 - 962 - 96.19%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,246 - 95.81%
Average Income per Game$2,002,049
Year to Date Revenue$82,084,028
Farm
Home Games Left0
Average Attendance - %2,892 - 96.40%
Average Income per Game$56,881
Year to Date Revenue$2,332,130

Expense

Pro Players Total Salaries$85,133,323
Farm Players Total Salaries$2,619,433
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$85,935,166
Farm Year To Date Expenses$2,913,428
Pro Salary Cap To Date$80,806,247
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$453,819
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,945
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,383,324
Estimate Under Maximum Salary Cap of $81,500,000$116,676
Estimate Over Minimum Salary Cap of $60,240,000 $21,143,324
Current Bank Account$12,673,949
Projected Bank Account$12,673,949

Pro Players Salaries

Erik Karlsson (1 Way Contract) $9,680,000 (3)
-Salary Remaining : $0
LA CAPHIT (1 Way Contract) $7,625,000 (1)
-Salary Remaining : $0
Dougie Hamilton (1 Way Contract) $7,000,000 (1)
-Salary Remaining : $0
Sam Reinhart (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $0
Jake Guentzel (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Jordan Binnington (1 Way Contract) $6,000,000 (2)
-Salary Remaining : $0
Cody Glass (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Carter Verhaeghe (1 Way Contract) $5,100,000 (1)
-Salary Remaining : $0
Sean Couturier (1 Way Contract) $4,333,333 (2)
-Salary Remaining : $0
Tobias Bjornfot (1 Way Contract) $3,740,000 (2)
-Salary Remaining : $0
MacKenzie Weegar (1 Way Contract) $3,250,000 (2)
-Salary Remaining : $0
Travis Hamonic (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Evgeny Kuznetsov (1 Way Contract) $2,200,000 (1)
-Salary Remaining : $0
Beck Malenstyn (1 Way Contract) $2,025,000 (1)
-1 Way Contract Salary Cap : $525,000
-Salary Remaining : $0
Vladislav Namestnikov (1 Way Contract) $1,750,000 (3)
-Salary Remaining : $0
Robert Hagg (1 Way Contract) $1,680,000 (2)
-Salary Remaining : $0
Sebastien Aho (1 Way Contract) $1,562,500 (2)
-1 Way Contract Salary Cap : $62,500
-Salary Remaining : $0
Anton Lundell $1,499,990 (2)
-Salary Remaining : $0
Alexandar Georgiev (1 Way Contract) $1,212,500 (1)
-Salary Remaining : $0
Jasper Weatherby $1,100,000 (2)
-Salary Remaining : $0
Clark Bishop $1,100,000 (3)
-Salary Remaining : $0
Christian Djoos $1,000,000 (2)
-Salary Remaining : $0
Julien Gauthier $775,000 (2)
-Salary Remaining : $0
Rocco Grimaldi (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Brandon Tanev (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2023 : $85,133,323
Year 2024 : $48,970,823
Year 2025 : $12,530,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $81,817,490
Year 2024 : $49,754,990
Year 2025 : $14,412,500
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $81,383,328
Year 2024 : $47,470,822
Year 2025 : $12,530,000
Year 2026 : $0

Farm Players Salaries

Jacob De La Rose $145,000 (2)
Salary Remaining : $0
Michael Krutil $145,000 (2)
Salary Remaining : $0
Tyler Tucker $145,000 (2)
Salary Remaining : $0
Akil Thomas $110,000 (3)
Salary Remaining : $0
Sean Day $100,100 (4)
Salary Remaining : $0
Kyle Rau $100,000 (2)
Salary Remaining : $0
Tim Berni $97,000 (3)
Salary Remaining : $0
John Leonard $92,500 (2)
Salary Remaining : $0
Dominic Toninato $92,000 (2)
Salary Remaining : $0
Marian Studenic $90,000 (1)
Salary Remaining : $0
Anthony Richard $90,000 (3)
Salary Remaining : $0
Joel Nystrom $88,000 (3)
Salary Remaining : $0
Kale Clague $88,000 (1)
Salary Remaining : $0
Gage Goncalves $87,000 (4)
Salary Remaining : $0
Rasmus Kupari $86,333 (1)
Salary Remaining : $0
Devan Dubnyk $85,000 (4)
Salary Remaining : $0
Devin Cooley $78,500 (1)
Salary Remaining : $0
Danny O'Regan $75,000 (1)
Salary Remaining : $0
Kyle Okposo $75,000 (1)
Salary Remaining : $0
William Christopoulos $75,000 (1)
Salary Remaining : $0
Matt Martin $75,000 (1)
Salary Remaining : $0
Maxime Lajoie $75,000 (1)
Salary Remaining : $0
Mike Vecchione $75,000 (1)
Salary Remaining : $0
Ryan Poehling $75,000 (2)
Salary Remaining : $0
Zach Senyshyn $75,000 (2)
Salary Remaining : $0
Navrin Mutter $75,000 (2)
Salary Remaining : $0
Jacob Moverare $75,000 (3)
Salary Remaining : $0
Daniil Sobolev $75,000 (3)
Salary Remaining : $0
Mitchell Stephens $75,000 (2)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 2023 : $2,619,433
Year 2024 : $1,826,600
Year 2025 : $807,100
Year 2026 : $272,100
Salary Average Commitment
Year 2023 : $2,614,413
Year 2024 : $1,821,580
Year 2025 : $802,080
Year 2026 : $267,080

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 6000 - $165 - 5,712 - 95.19%
Level 2: 5000 - $98 - 4,789 - 95.77%
Level 3: 2000 - $60 - 1,927 - 96.37%
Level 4: 4000 - $45 - 3,832 - 95.79%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,930 - 96.49%
Farm Level 2: 1000 - $17 - 955 - 95.55%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,199 - 95.55%
Average Income per Game$1,993,996
Year to Date Revenue$81,753,836
Farm
Home Games Left0
Average Attendance - %2,885 - 96.18%
Average Income per Game$56,770
Year to Date Revenue$2,327,562

Expense

Pro Players Total Salaries$65,516,557
Farm Players Total Salaries$2,322,183
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,909,111
Farm Year To Date Expenses$2,630,422
Pro Salary Cap To Date$76,815,349
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$346,440
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,397
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$65,516,557
Estimate Under Maximum Salary Cap of $81,500,000$15,983,443
Estimate Over Minimum Salary Cap of $60,240,000 $5,276,557
Current Bank Account$25,956,079
Projected Bank Account$25,956,079

Pro Players Salaries

MIN CAPHIT (1 Way Contract) $17,325,000 (2)
-Salary Remaining : $0
Nathan MacKinnon (1 Way Contract) $6,300,000 (2)
-Salary Remaining : $0
Jamie Benn (1 Way Contract) $6,000,000 (3)
-Salary Remaining : $0
Roman Josi (1 Way Contract) $5,500,000 (3)
-Salary Remaining : $0
Teuvo Teravainen (1 Way Contract) $5,400,000 (2)
-Salary Remaining : $0
Kris Letang (1 Way Contract) $3,600,000 (4)
-Salary Remaining : $0
Viktor Arvidsson (1 Way Contract) $3,100,000 (4)
-Salary Remaining : $0
Josh Manson (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $0
Evgenii Dadonov (1 Way Contract) $1,900,000 (3)
-Salary Remaining : $0
Mitchell Chaffee (1 Way Contract) $1,900,000 (4)
-Salary Remaining : $0
Nick Seeler (1 Way Contract) $1,560,000 (1)
-Salary Remaining : $0
Garnet Hathaway (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Moritz Seider $1,499,990 (2)
-Salary Remaining : $0
Magnus Hellberg $1,499,900 (3)
-Salary Remaining : $0
Vinnie Hinostroza $1,050,000 (1)
-Salary Remaining : $0
Jake Oettinger $925,000 (1)
-Salary Remaining : $0
Nils Hoglander $891,667 (2)
-Salary Remaining : $0
Arber Xhekaj $840,000 (2)
-Salary Remaining : $0
Zack MacEwen $825,000 (2)
-Salary Remaining : $0
Greg McKegg $800,000 (2)
-Salary Remaining : $0
Gabriel Dumont $800,000 (2)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 2023 : $65,516,557
Year 2024 : $52,036,557
Year 2025 : $24,379,900
Year 2026 : $8,600,000
Salary Average Commitment
Year 2023 : $61,830,723
Year 2024 : $59,105,723
Year 2025 : $24,236,566
Year 2026 : $8,600,000
Salary Cap with 1 Way Contract
Year 2023 : $65,516,557
Year 2024 : $61,981,557
Year 2025 : $23,499,900
Year 2026 : $8,600,000

Farm Players Salaries

Zac Dalpe $149,900 (3)
Salary Remaining : $0
Kurtis MacDermid $145,000 (3)
Salary Remaining : $0
Eric Comrie $112,000 (2)
Salary Remaining : $0
Nate Prosser $100,100 (1)
Salary Remaining : $0
Damien Giroux $100,100 (4)
Salary Remaining : $0
Matt Nieto $100,000 (2)
Salary Remaining : $0
Angus Crookshank $95,000 (3)
Salary Remaining : $0
Reid Duke $95,000 (2)
Salary Remaining : $0
Daemon Hunt $89,000 (4)
Salary Remaining : $0
Ryan O'Rourke $87,000 (1)
Salary Remaining : $0
Mason Shaw $85,000 (2)
Salary Remaining : $0
Fredrik Karlstrom $84,000 (2)
Salary Remaining : $0
Hunter Jones $82,583 (2)
Salary Remaining : $0
Luke Evangelista $82,500 (3)
Salary Remaining : $0
Tyler Wotherspoon $80,000 (1)
Salary Remaining : $0
Will Borgen $80,000 (1)
Salary Remaining : $0
Logan Day $80,000 (1)
Salary Remaining : $0
Steven Fogarty $75,000 (1)
Salary Remaining : $0
Arshdeep Bains $75,000 (3)
Salary Remaining : $0
Ilya Usov $75,000 (3)
Salary Remaining : $0
Jakub Galvas $75,000 (2)
Salary Remaining : $0
Alexander Khovanov $75,000 (2)
Salary Remaining : $0
Brayden Burke $75,000 (1)
Salary Remaining : $0
Anton Blidh $75,000 (1)
Salary Remaining : $0
Adam Werner $75,000 (1)
Salary Remaining : $0
Andreas Martinsen $75,000 (1)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 2023 : $2,322,183
Year 2024 : $1,520,083
Year 2025 : $811,500
Year 2026 : $189,100
Salary Average Commitment
Year 2023 : $2,317,363
Year 2024 : $1,525,313
Year 2025 : $810,980
Year 2026 : $189,080

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 6000 - $165 - 5,705 - 95.09%
Level 2: 5000 - $98 - 4,814 - 96.27%
Level 3: 2000 - $60 - 1,919 - 95.97%
Level 4: 4000 - $45 - 3,826 - 95.66%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,938 - 96.88%
Farm Level 2: 1000 - $17 - 959 - 95.93%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,205 - 95.58%
Average Income per Game$1,994,690
Year to Date Revenue$81,782,309
Farm
Home Games Left0
Average Attendance - %2,897 - 96.56%
Average Income per Game$56,996
Year to Date Revenue$2,336,846

Expense

Pro Players Total Salaries$76,957,303
Farm Players Total Salaries$2,150,350
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$75,415,393
Farm Year To Date Expenses$2,425,776
Pro Salary Cap To Date$71,688,840
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$406,028
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,502
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$73,957,303
Estimate Under Maximum Salary Cap of $81,500,000$7,542,697
Estimate Over Minimum Salary Cap of $60,240,000 $13,717,303
Current Bank Account$16,807,117
Projected Bank Account$16,807,117

Pro Players Salaries

Mark Stone (1 Way Contract) $9,875,000 (1)
-Salary Remaining : $0
Matthew Tkachuk (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $0
Jakob Silfverberg (1 Way Contract) $5,250,000 (1)
-1 Way Contract Salary Cap : $3,750,000
-Salary Remaining : $0
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Noah Hanifin (1 Way Contract) $4,950,000 (2)
-Salary Remaining : $0
Brian Dumoulin (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $0
Vince Dunn (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Brenden Dillon (1 Way Contract) $3,900,000 (1)
-Salary Remaining : $0
Alexander Steen (1 Way Contract) $3,599,000 (1)
-1 Way Contract Salary Cap : $2,099,000
-Salary Remaining : $0
Gabriel Landeskog (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Colton Parayko (1 Way Contract) $2,750,000 (2)
-Salary Remaining : $0
Andrew Mangiapane (1 Way Contract) $2,425,000 (1)
-Salary Remaining : $0
Jamie Oleksiak (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $0
MTL CAPHIT (1 Way Contract) $2,250,000 (2)
-Salary Remaining : $0
Charlie Coyle (1 Way Contract) $2,125,000 (1)
-Salary Remaining : $0
Alex Killorn (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $0
Tyson Jost (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Brett Kulak (1 Way Contract) $1,850,000 (1)
-Salary Remaining : $0
Jake Evans (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $0
Dan Vladar $1,499,990 (2)
-Salary Remaining : $0
Lucas Raymond $1,499,990 (2)
-Salary Remaining : $0
Nico Dawes $1,499,990 (2)
-Salary Remaining : $0
Cole Caufield $920,000 (3)
-Salary Remaining : $0
Nick Suzuki $863,333 (2)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2023 : $76,957,303
Year 2024 : $40,083,303
Year 2025 : $920,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $84,436,970
Year 2024 : $47,200,470
Year 2025 : $912,167
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $73,957,303
Year 2024 : $41,833,303
Year 2025 : $920,000
Year 2026 : $0

Farm Players Salaries

Dmitry Zavgorodniy $149,500 (2)
Salary Remaining : $0
Jesse Ylonen $127,400 (4)
Salary Remaining : $0
Cole Schwindt $114,400 (3)
Salary Remaining : $0
Jan Mysak $96,800 (3)
Salary Remaining : $0
Cameron Hillis $93,750 (4)
Salary Remaining : $0
Hugo Alnefelt $90,000 (2)
Salary Remaining : $0
Luke Hughes $89,000 (3)
Salary Remaining : $0
Martin Pospisil $89,000 (3)
Salary Remaining : $0
Kaedan Korczak $88,000 (3)
Salary Remaining : $0
William Dufour $88,000 (3)
Salary Remaining : $0
Erik Portillo $87,000 (3)
Salary Remaining : $0
Griffin Luce $87,000 (1)
Salary Remaining : $0
Sean Farrell $85,000 (2)
Salary Remaining : $0
Jordan Harris $85,000 (2)
Salary Remaining : $0
Jack Studnicka $84,000 (2)
Salary Remaining : $0
Brett Stapley $84,000 (2)
Salary Remaining : $0
Yan Kuznetsov $82,500 (4)
Salary Remaining : $0
Anthony Peluso $80,000 (2)
Salary Remaining : $0
John Ludvig $75,000 (1)
Salary Remaining : $0
Niklaus Perbix $75,000 (2)
Salary Remaining : $0
Adam Raska $75,000 (2)
Salary Remaining : $0
Zach Gallant $75,000 (1)
Salary Remaining : $0
Mattias Norlinder $75,000 (3)
Salary Remaining : $0
Cory Schneider $75,000 (1)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2023 : $2,150,350
Year 2024 : $1,838,350
Year 2025 : $1,030,850
Year 2026 : $303,650
Salary Average Commitment
Year 2023 : $2,135,820
Year 2024 : $1,813,487
Year 2025 : $1,005,987
Year 2026 : $302,920

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 6000 - $165 - 5,759 - 95.98%
Level 2: 5000 - $98 - 4,828 - 96.56%
Level 3: 2000 - $60 - 1,923 - 96.17%
Level 4: 4000 - $45 - 3,844 - 96.10%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,927 - 96.35%
Farm Level 2: 1000 - $17 - 953 - 95.32%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,294 - 96.08%
Average Income per Game$2,005,872
Year to Date Revenue$82,240,744
Farm
Home Games Left0
Average Attendance - %2,880 - 96.01%
Average Income per Game$56,672
Year to Date Revenue$2,323,562

Expense

Pro Players Total Salaries$78,210,666
Farm Players Total Salaries$2,900,540
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$77,000,656
Farm Year To Date Expenses$4,876,513
Pro Salary Cap To Date$75,000,688
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$417,764
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$25,524
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,210,666
Estimate Under Maximum Salary Cap of $81,500,000$3,289,334
Estimate Over Minimum Salary Cap of $60,240,000 $17,970,666
Current Bank Account$12,461,948
Projected Bank Account$12,461,948

Pro Players Salaries

Cale Makar (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $0
Kevin Hayes (1 Way Contract) $6,250,000 (2)
-Salary Remaining : $0
Esa Lindell (1 Way Contract) $5,800,000 (2)
-Salary Remaining : $0
Tristan Jarry (1 Way Contract) $5,460,000 (2)
-Salary Remaining : $0
Joonas Donskoi (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $0
Jonathan Toews (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $0
Andre Burakovsky (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $0
Alex Iafallo (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $0
Rasmus Andersson (1 Way Contract) $4,100,000 (4)
-Salary Remaining : $0
Josh Anderson (1 Way Contract) $3,760,000 (1)
-Salary Remaining : $0
Isac Lundestrom (1 Way Contract) $3,220,000 (3)
-Salary Remaining : $0
Juuso Valimaki (1 Way Contract) $2,875,000 (2)
-Salary Remaining : $0
Joonas Korpisalo (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $0
Robert Thomas (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $0
Travis Dermott (1 Way Contract) $2,300,000 (3)
-Salary Remaining : $0
Tanner Jeannot (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $0
Alex Formenton (1 Way Contract) $2,134,000 (1)
-Salary Remaining : $0
Owen Power $1,499,999 (3)
-Salary Remaining : $0
Frank Vatrano (1 Way Contract) $1,266,667 (1)
-Salary Remaining : $0
Jason Robertson $795,000 (2)
-Salary Remaining : $0
Jansen Harkins $750,000 (3)
-Salary Remaining : $0
Anthony Louis $750,000 (2)
-Salary Remaining : $0
NSH CAPHIT $750,000 (1)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $78,210,666
Year 2024 : $58,549,999
Year 2025 : $11,869,999
Year 2026 : $4,100,000
Salary Average Commitment
Year 2023 : $74,700,666
Year 2024 : $55,239,999
Year 2025 : $11,869,999
Year 2026 : $4,100,000
Salary Cap with 1 Way Contract
Year 2023 : $78,210,666
Year 2024 : $58,549,999
Year 2025 : $11,869,999
Year 2026 : $4,100,000

Farm Players Salaries

Jack Quinn $149,990 (3)
Salary Remaining : $0
Nathan Walker $149,900 (2)
Salary Remaining : $0
James Neal $149,900 (2)
Salary Remaining : $0
Jordan Gross $149,900 (2)
Salary Remaining : $0
Dustin Tokarski $149,900 (2)
Salary Remaining : $0
Alex Barre-Boulet $140,000 (4)
Salary Remaining : $0
Matt Villalta $121,000 (1)
Salary Remaining : $0
Juuso Parssinen $120,000 (3)
Salary Remaining : $0
Michael Raffl $110,000 (2)
Salary Remaining : $0
Felix Robert $106,700 (1)
Salary Remaining : $0
Brogan Rafferty $99,000 (2)
Salary Remaining : $0
Mathieu Perreault $95,000 (1)
Salary Remaining : $0
Filip Chlapik $93,750 (2)
Salary Remaining : $0
Matt Luff $89,000 (1)
Salary Remaining : $0
Frederic Allard $89,000 (2)
Salary Remaining : $0
Zach Jordan $88,000 (1)
Salary Remaining : $0
Evan Weinger $87,000 (1)
Salary Remaining : $0
Victor Hadfield $82,500 (2)
Salary Remaining : $0
Michael Kapla $80,000 (2)
Salary Remaining : $0
Michael McCarron $75,000 (1)
Salary Remaining : $0
Maxim Marushev $75,000 (1)
Salary Remaining : $0
Connor Ingram $75,000 (2)
Salary Remaining : $0
Nic Petan $75,000 (1)
Salary Remaining : $0
Ryan Collins $75,000 (2)
Salary Remaining : $0
Ty Ronning $75,000 (1)
Salary Remaining : $0
Daniil Miromanov $75,000 (2)
Salary Remaining : $0
Cameron Hughes $75,000 (1)
Salary Remaining : $0
Jacob Leguerrier $75,000 (4)
Salary Remaining : $0
Giovanni Vallati $75,000 (2)
Salary Remaining : $0
Total Farm Players29
Salary Commitment
Year 2023 : $2,900,540
Year 2024 : $1,938,840
Year 2025 : $484,990
Year 2026 : $215,000
Salary Average Commitment
Year 2023 : $2,929,857
Year 2024 : $1,989,740
Year 2025 : $484,990
Year 2026 : $215,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 6000 - $165 - 5,773 - 96.22%
Level 2: 5000 - $98 - 4,783 - 95.66%
Level 3: 2000 - $60 - 1,905 - 95.27%
Level 4: 4000 - $45 - 3,795 - 94.87%
Luxury : 1000 - $313 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,925 - 96.25%
Farm Level 2: 1000 - $17 - 960 - 96.04%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,198 - 95.54%
Average Income per Game$2,001,064
Year to Date Revenue$82,043,625
Farm
Home Games Left0
Average Attendance - %2,885 - 96.18%
Average Income per Game$56,750
Year to Date Revenue$2,326,733

Expense

Pro Players Total Salaries$78,493,508
Farm Players Total Salaries$2,795,950
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,679,623
Farm Year To Date Expenses$2,985,386
Pro Salary Cap To Date$79,836,504
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$420,539
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,864
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,493,510
Estimate Under Maximum Salary Cap of $81,500,000$6,006,490
Estimate Over Minimum Salary Cap of $60,240,000 $15,253,510
Current Bank Account$8,380,852
Projected Bank Account$8,380,852

Pro Players Salaries

NJ CAPHIT $9,962,500 (2)
-Salary Remaining : $0
Jonathan Marchessault (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $0
Jesper Bratt (1 Way Contract) $6,720,000 (4)
-Salary Remaining : $0
Connor Hellebuyck (1 Way Contract) $6,166,666 (2)
-Salary Remaining : $0
Nick Schmaltz (1 Way Contract) $5,850,000 (2)
-Salary Remaining : $0
Nick Leddy (1 Way Contract) $5,500,000 (1)
-Salary Remaining : $0
Marcus Pettersson (1 Way Contract) $4,025,175 (2)
-Salary Remaining : $0
Tyler Myers (1 Way Contract) $3,920,000 (4)
-Salary Remaining : $0
Oskar Sundqvist (1 Way Contract) $2,750,000 (2)
-1 Way Contract Salary Cap : $1,250,000
-Salary Remaining : $0
Nick Bonino (1 Way Contract) $2,700,000 (2)
-1 Way Contract Salary Cap : $1,200,000
-Salary Remaining : $0
Noel Acciari (1 Way Contract) $2,640,000 (3)
-Salary Remaining : $0
Cody Ceci (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
Dillon Dube (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $0
Jordan Greenway (1 Way Contract) $2,100,000 (1)
-Salary Remaining : $0
David Kampf (1 Way Contract) $2,000,000 (3)
-Salary Remaining : $0
Brandon Montour (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Brent Burns (1 Way Contract) $1,750,000 (4)
-Salary Remaining : $0
Ilya Mikheyev (1 Way Contract) $1,700,000 (3)
-Salary Remaining : $0
Johan Larsson $1,400,000 (2)
-Salary Remaining : $0
Dawson Mercer $1,300,000 (2)
-Salary Remaining : $0
Akira Schmid $1,100,000 (2)
-Salary Remaining : $0
Mikhail Maltsev $809,167 (2)
-Salary Remaining : $0
Blake Lizotte $800,000 (2)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $78,493,508
Year 2024 : $59,881,008
Year 2025 : $29,730,000
Year 2026 : $14,890,000
Salary Average Commitment
Year 2023 : $73,080,925
Year 2024 : $61,180,925
Year 2025 : $28,323,667
Year 2026 : $14,512,000
Salary Cap with 1 Way Contract
Year 2023 : $75,493,507
Year 2024 : $63,593,507
Year 2025 : $29,730,000
Year 2026 : $14,890,000

Farm Players Salaries

Kyle Wood $145,000 (2)
Salary Remaining : $0
Kris Russell $125,000 (1)
Salary Remaining : $0
Grigori Denisenko $113,000 (2)
Salary Remaining : $0
Curtis Hall $111,250 (4)
Salary Remaining : $0
Bode Wilde $110,000 (3)
Salary Remaining : $0
Nick Baptiste $109,200 (1)
Salary Remaining : $0
Jeremy Groleau $105,000 (2)
Salary Remaining : $0
Riley Nash $100,000 (3)
Salary Remaining : $0
Danil Yurtaykin $97,500 (3)
Salary Remaining : $0
Reilly Walsh $97,000 (4)
Salary Remaining : $0
Michael Houser $95,000 (2)
Salary Remaining : $0
Igor Shvyrev $93,750 (3)
Salary Remaining : $0
Graeme Clarke $92,000 (2)
Salary Remaining : $0
Tyce Thompson $91,250 (2)
Salary Remaining : $0
Jaroslav Halak $90,000 (3)
Salary Remaining : $0
Trenton Bourque $88,000 (3)
Salary Remaining : $0
Ryker Evans $88,000 (3)
Salary Remaining : $0
Colton Point $87,000 (4)
Salary Remaining : $0
Ruslan Iskhakov $87,000 (3)
Salary Remaining : $0
Michael Vukojevic $85,083 (1)
Salary Remaining : $0
Kole Lind $84,000 (2)
Salary Remaining : $0
Nate Schnarr $84,000 (2)
Salary Remaining : $0
Kevin Bahl $84,000 (2)
Salary Remaining : $0
Christian Jaros $80,000 (2)
Salary Remaining : $0
Nikita Okhotyuk $78,917 (1)
Salary Remaining : $0
Robbie Russo $75,000 (2)
Salary Remaining : $0
Shakir Mukhamadullin $75,000 (3)
Salary Remaining : $0
Charles-Edouard D'Astous $75,000 (4)
Salary Remaining : $0
Mackie Samoskevich $75,000 (3)
Salary Remaining : $0
Aarne Talvitie $75,000 (2)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 2023 : $2,795,950
Year 2024 : $2,397,750
Year 2025 : $1,274,500
Year 2026 : $370,250
Salary Average Commitment
Year 2023 : $2,721,934
Year 2024 : $2,340,834
Year 2025 : $1,231,916
Year 2026 : $366,500

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 6000 - $165 - 5,736 - 95.60%
Level 2: 5000 - $98 - 4,791 - 95.83%
Level 3: 2000 - $60 - 1,926 - 96.29%
Level 4: 4000 - $45 - 3,827 - 95.67%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,919 - 95.95%
Farm Level 2: 1000 - $17 - 956 - 95.63%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,220 - 95.67%
Average Income per Game$1,997,931
Year to Date Revenue$81,915,174
Farm
Home Games Left0
Average Attendance - %2,875 - 95.84%
Average Income per Game$56,556
Year to Date Revenue$2,318,795

Expense

Pro Players Total Salaries$80,856,142
Farm Players Total Salaries$2,390,500
Coaches Total Salaries$5,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,481,364
Farm Year To Date Expenses$2,791,093
Pro Salary Cap To Date$78,481,302
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$447,167
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,534
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,856,142
Estimate Under Maximum Salary Cap of $81,500,000$643,858
Estimate Over Minimum Salary Cap of $60,240,000 $20,616,142
Current Bank Account$3,557,695
Projected Bank Account$3,557,695

Pro Players Salaries

P.K. Subban (1 Way Contract) $9,000,000 (2)
-Salary Remaining : $0
Filip Forsberg (1 Way Contract) $8,500,000 (4)
-Salary Remaining : $0
Kevin Fiala (1 Way Contract) $8,249,999 (4)
-Salary Remaining : $0
Nate Schmidt (1 Way Contract) $6,800,000 (4)
-Salary Remaining : $0
J.T. Miller (1 Way Contract) $5,250,000 (2)
-Salary Remaining : $0
Adam Larsson (1 Way Contract) $4,800,000 (3)
-Salary Remaining : $0
Craig Smith (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $0
Anthony Beauvillier (1 Way Contract) $4,150,000 (1)
-Salary Remaining : $0
Ilya Sorokin (1 Way Contract) $4,000,000 (4)
-Salary Remaining : $0
Evander Kane (1 Way Contract) $3,990,000 (2)
-Salary Remaining : $0
Petr Mrazek (1 Way Contract) $3,750,000 (3)
-Salary Remaining : $0
Scott Mayfield (1 Way Contract) $3,640,000 (4)
-Salary Remaining : $0
Colton Sissons (1 Way Contract) $2,857,143 (2)
-Salary Remaining : $0
Andreas Athanasiou (1 Way Contract) $2,530,000 (3)
-Salary Remaining : $0
NYI CAPHIT (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Mats Zuccarello (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
Leo Komarov $1,499,000 (2)
-Salary Remaining : $0
Ross Johnston $990,000 (2)
-Salary Remaining : $0
Gustav Lindstrom $850,000 (2)
-Salary Remaining : $0
Ben Harpur $800,000 (2)
-Salary Remaining : $0
Reid Boucher (1 Way Contract) $750,000 (2)
-Salary Remaining : $0
Michael Dal Colle $750,000 (2)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2023 : $80,856,142
Year 2024 : $75,766,142
Year 2025 : $49,029,999
Year 2026 : $33,749,999
Salary Average Commitment
Year 2023 : $80,028,142
Year 2024 : $73,878,142
Year 2025 : $46,431,999
Year 2026 : $31,781,999
Salary Cap with 1 Way Contract
Year 2023 : $80,856,142
Year 2024 : $74,706,142
Year 2025 : $47,969,999
Year 2026 : $32,689,999

Farm Players Salaries

Dereck Baribeau $149,900 (4)
Salary Remaining : $0
Cal Clutterbuck $149,900 (3)
Salary Remaining : $0
Chris Terry $149,900 (2)
Salary Remaining : $0
Jack Kopacka $145,000 (2)
Salary Remaining : $0
Donald Busdeker $145,000 (2)
Salary Remaining : $0
Julian Melchiori $145,000 (2)
Salary Remaining : $0
Richard Panik $137,500 (2)
Salary Remaining : $0
Eric Knodel $135,800 (1)
Salary Remaining : $0
Devante Stephens $97,000 (4)
Salary Remaining : $0
Brad Hunt $95,000 (2)
Salary Remaining : $0
Keaton Middleton $89,000 (3)
Salary Remaining : $0
Otto Koivula $88,000 (2)
Salary Remaining : $0
Stelio Mattheos $87,000 (2)
Salary Remaining : $0
Jakub Skarek $85,000 (3)
Salary Remaining : $0
Arnaud Durandeau $84,000 (3)
Salary Remaining : $0
Andy Greene $82,500 (3)
Salary Remaining : $0
Givani Smith $75,000 (1)
Salary Remaining : $0
Curtis Douglas $75,000 (2)
Salary Remaining : $0
Grant Hutton $75,000 (1)
Salary Remaining : $0
Robin Salo $75,000 (2)
Salary Remaining : $0
Reece Newkirk $75,000 (2)
Salary Remaining : $0
Matt Tennyson $75,000 (1)
Salary Remaining : $0
Michael McNiven $75,000 (2)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 2023 : $2,390,500
Year 2024 : $2,029,700
Year 2025 : $737,300
Year 2026 : $246,900
Salary Average Commitment
Year 2023 : $2,360,100
Year 2024 : $2,029,700
Year 2025 : $737,300
Year 2026 : $246,900

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 6000 - $165 - 5,791 - 96.51%
Level 2: 5000 - $98 - 4,833 - 96.66%
Level 3: 2000 - $60 - 1,922 - 96.12%
Level 4: 4000 - $45 - 3,839 - 95.96%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,920 - 95.99%
Farm Level 2: 1000 - $17 - 960 - 96.03%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,325 - 96.25%
Average Income per Game$2,011,386
Year to Date Revenue$82,466,823
Farm
Home Games Left0
Average Attendance - %2,880 - 96.00%
Average Income per Game$56,642
Year to Date Revenue$2,322,318

Expense

Pro Players Total Salaries$77,878,154
Farm Players Total Salaries$2,729,350
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,487,759
Farm Year To Date Expenses$6,016,500
Pro Salary Cap To Date$73,698,698
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$410,824
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$31,924
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$73,378,156
Estimate Under Maximum Salary Cap of $81,500,000$8,121,844
Estimate Over Minimum Salary Cap of $60,240,000 $13,138,156
Current Bank Account$28,131,151
Projected Bank Account$28,131,151

Pro Players Salaries

NYR CAPHIT (1 Way Contract) $9,705,000 (1)
-Salary Remaining : $0
Brayden Point (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $0
Marc-Edouard Vlasic (1 Way Contract) $6,000,000 (2)
-1 Way Contract Salary Cap : $4,500,000
-Salary Remaining : $0
Matt Dumba (1 Way Contract) $6,000,000 (1)
-Salary Remaining : $0
Michael McLeod (1 Way Contract) $5,999,999 (4)
-Salary Remaining : $0
Trevor Zegras (1 Way Contract) $4,510,000 (2)
-Salary Remaining : $0
Nikita Zaitsev (1 Way Contract) $4,500,000 (1)
-Salary Remaining : $0
Calle Jarnkrok (1 Way Contract) $4,160,000 (3)
-Salary Remaining : $0
Thomas Harley (1 Way Contract) $4,000,000 (4)
-1 Way Contract Salary Cap : $2,500,000
-Salary Remaining : $0
Warren Foegele (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Artem Zub (1 Way Contract) $2,500,000 (2)
-Salary Remaining : $0
Haydn Fleury (1 Way Contract) $2,380,000 (2)
-Salary Remaining : $0
Conor Sheary (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $0
Kaapo Kahkonen (1 Way Contract) $2,230,988 (2)
-Salary Remaining : $0
Samuel Bolduc (1 Way Contract) $1,550,000 (3)
-1 Way Contract Salary Cap : $50,000
-Salary Remaining : $0
Josh Bailey (1 Way Contract) $1,550,000 (4)
-Salary Remaining : $0
Scott Harrington $1,499,000 (2)
-Salary Remaining : $0
Drake Caggiula $1,499,000 (3)
-Salary Remaining : $0
William Carrier $1,400,000 (2)
-Salary Remaining : $0
Dryden Hunt $1,300,000 (1)
-Salary Remaining : $0
Victor Mete $1,200,000 (1)
-Salary Remaining : $0
Joel Farabee $925,000 (2)
-Salary Remaining : $0
Oliver Wahlstrom $894,167 (1)
-Salary Remaining : $0
Ryan Suter $775,000 (1)
-Salary Remaining : $0
Stuart Skinner $750,000 (1)
-Salary Remaining : $0
Tyler Bertuzzi (1 Way Contract) $750,000 (1)
-Salary Remaining : $0
Total Pro Players26
Salary Commitment
Year 2023 : $77,878,154
Year 2024 : $49,253,987
Year 2025 : $18,758,999
Year 2026 : $11,549,999
Salary Average Commitment
Year 2023 : $72,105,654
Year 2024 : $44,018,987
Year 2025 : $16,598,999
Year 2026 : $11,549,999
Salary Cap with 1 Way Contract
Year 2023 : $73,378,155
Year 2024 : $44,753,988
Year 2025 : $15,758,999
Year 2026 : $10,049,999

Farm Players Salaries

Jordan Oesterle $149,900 (3)
Salary Remaining : $0
Andrew Hammond $149,900 (3)
Salary Remaining : $0
Yegor Rykov $149,900 (2)
Salary Remaining : $0
Nick Holden $149,900 (2)
Salary Remaining : $0
Derick Brassard $149,500 (3)
Salary Remaining : $0
Dmitry Sokolov $149,000 (2)
Salary Remaining : $0
Jack Johnson $115,000 (1)
Salary Remaining : $0
Brandon Sutter $112,500 (1)
Salary Remaining : $0
Corey Perry $100,000 (1)
Salary Remaining : $0
Joel Hofer $100,000 (1)
Salary Remaining : $0
Morgan Barron $92,500 (2)
Salary Remaining : $0
Justin Richards $92,500 (2)
Salary Remaining : $0
Peyton Krebs $92,000 (2)
Salary Remaining : $0
Ronald Attard $92,000 (2)
Salary Remaining : $0
Noah Cates $92,000 (2)
Salary Remaining : $0
Will Cuylle $87,000 (4)
Salary Remaining : $0
Austin Rueschhoff $84,250 (1)
Salary Remaining : $0
Martin Kaut $84,000 (1)
Salary Remaining : $0
Keith Kinkaid $82,500 (1)
Salary Remaining : $0
Markus Hannikainen $80,000 (1)
Salary Remaining : $0
Jonny Brodzinski $75,000 (2)
Salary Remaining : $0
Jeremy Davies $75,000 (1)
Salary Remaining : $0
Hunter Skinner $75,000 (2)
Salary Remaining : $0
Erik Condra $75,000 (1)
Salary Remaining : $0
Mason Geertsen $75,000 (2)
Salary Remaining : $0
Tim Gettinger $75,000 (2)
Salary Remaining : $0
Mason McTavish $75,000 (3)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2023 : $2,729,350
Year 2024 : $1,896,090
Year 2025 : $686,290
Year 2026 : $87,000
Salary Average Commitment
Year 2023 : $2,761,176
Year 2024 : $1,871,093
Year 2025 : $661,293
Year 2026 : $87,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 6000 - $165 - 5,729 - 95.48%
Level 2: 5000 - $98 - 4,777 - 95.54%
Level 3: 2000 - $60 - 1,924 - 96.19%
Level 4: 4000 - $45 - 3,826 - 95.64%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,933 - 96.67%
Farm Level 2: 1000 - $17 - 955 - 95.46%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,196 - 95.53%
Average Income per Game$1,995,223
Year to Date Revenue$81,804,142
Farm
Home Games Left0
Average Attendance - %2,888 - 96.27%
Average Income per Game$56,832
Year to Date Revenue$2,330,092

Expense

Pro Players Total Salaries$81,706,666
Farm Players Total Salaries$2,317,166
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,598,080
Farm Year To Date Expenses$2,581,964
Pro Salary Cap To Date$77,621,518
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$433,368
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,371
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,206,666
Estimate Under Maximum Salary Cap of $81,500,000$1,293,334
Estimate Over Minimum Salary Cap of $60,240,000 $19,966,666
Current Bank Account$15,905,120
Projected Bank Account$15,905,120

Pro Players Salaries

OTT CAPHIT $16,300,000 (2)
-Salary Remaining : $0
Mathew Barzal (1 Way Contract) $7,000,000 (2)
-Salary Remaining : $0
Sean Monahan (1 Way Contract) $6,820,000 (1)
-Salary Remaining : $0
Chris Kreider (1 Way Contract) $6,500,000 (1)
-Salary Remaining : $0
Jaccob Slavin (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Ivan Provorov (1 Way Contract) $5,700,000 (4)
-Salary Remaining : $0
Timo Meier (1 Way Contract) $5,040,000 (1)
-Salary Remaining : $0
Alex Ovechkin (1 Way Contract) $4,640,000 (2)
-Salary Remaining : $0
Damon Severson (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Marcus Foligno (1 Way Contract) $3,100,000 (1)
-Salary Remaining : $0
Ben Bishop (1 Way Contract) $2,916,666 (1)
-Salary Remaining : $0
Adrian Kempe (1 Way Contract) $2,380,000 (2)
-Salary Remaining : $0
Zach Aston-Reese (1 Way Contract) $1,725,000 (2)
-Salary Remaining : $0
Zac Jones (1 Way Contract) $1,560,000 (3)
-1 Way Contract Salary Cap : $60,000
-Salary Remaining : $0
Jacob MacDonald (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Mark Jankowski $1,250,000 (2)
-Salary Remaining : $0
Jeremy Swayman $925,000 (2)
-Salary Remaining : $0
Tim Stutzle $925,000 (2)
-Salary Remaining : $0
Adam Fox $925,000 (1)
-Salary Remaining : $0
Josh Currie $750,000 (1)
-Salary Remaining : $0
Nic Dowd $750,000 (2)
-Salary Remaining : $0
Dan Fucking Renouf $750,000 (2)
-Salary Remaining : $0
Andrew Agozzino $750,000 (2)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $81,706,666
Year 2024 : $40,241,666
Year 2025 : $13,260,000
Year 2026 : $11,700,000
Salary Average Commitment
Year 2023 : $74,408,332
Year 2024 : $47,341,666
Year 2025 : $13,120,000
Year 2026 : $11,700,000
Salary Cap with 1 Way Contract
Year 2023 : $80,206,664
Year 2024 : $50,655,000
Year 2025 : $11,760,000
Year 2026 : $11,700,000

Farm Players Salaries

Yegor Sokolov $116,400 (3)
Salary Remaining : $0
Samuel Ersson $110,000 (3)
Salary Remaining : $0
Andreas Englund $110,000 (3)
Salary Remaining : $0
Andy Welinski $110,000 (3)
Salary Remaining : $0
Jack Rathbone $106,700 (3)
Salary Remaining : $0
Michael Dipietro $96,000 (2)
Salary Remaining : $0
Jack Dougherty $92,400 (2)
Salary Remaining : $0
Tyler Kleven $91,000 (3)
Salary Remaining : $0
Lassi Thomson $86,333 (1)
Salary Remaining : $0
Ilya Nikolayev $85,000 (2)
Salary Remaining : $0
Jake Leschyshyn $85,000 (2)
Salary Remaining : $0
Cole Reinhardt $84,000 (1)
Salary Remaining : $0
Mark Kastelic $84,000 (2)
Salary Remaining : $0
Kevin Mandolese $83,500 (1)
Salary Remaining : $0
Jonathan Aspirot $76,833 (2)
Salary Remaining : $0
Parker Kelly $75,000 (2)
Salary Remaining : $0
Tommy Novak $75,000 (1)
Salary Remaining : $0
Santeri Hatakka $75,000 (2)
Salary Remaining : $0
Vitaly Abramov $75,000 (1)
Salary Remaining : $0
Gerald Mayhew $75,000 (2)
Salary Remaining : $0
Connor MacKey $75,000 (1)
Salary Remaining : $0
Conner Bleackley $75,000 (1)
Salary Remaining : $0
Jack Gorniak $75,000 (2)
Salary Remaining : $0
Carter Camper $75,000 (1)
Salary Remaining : $0
Branden Troock $75,000 (1)
Salary Remaining : $0
Austin Czarnik $75,000 (2)
Salary Remaining : $0
Marcus Kallionkieli $75,000 (2)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2023 : $2,317,166
Year 2024 : $1,613,333
Year 2025 : $644,100
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,287,741
Year 2024 : $1,583,908
Year 2025 : $632,075
Year 2026 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 6000 - $165 - 5,738 - 95.63%
Level 2: 5000 - $98 - 4,746 - 94.93%
Level 3: 2000 - $60 - 1,923 - 96.15%
Level 4: 4000 - $45 - 3,851 - 96.27%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,913 - 95.65%
Farm Level 2: 1000 - $17 - 958 - 95.75%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,198 - 95.54%
Average Income per Game$1,994,744
Year to Date Revenue$81,784,500
Farm
Home Games Left0
Average Attendance - %2,871 - 95.68%
Average Income per Game$56,451
Year to Date Revenue$2,314,479

Expense

Pro Players Total Salaries$82,986,500
Farm Players Total Salaries$2,071,333
Coaches Total Salaries$2,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,730,900
Farm Year To Date Expenses$2,342,099
Pro Salary Cap To Date$79,497,252
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$442,638
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,090
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,987,496
Estimate Under Maximum Salary Cap of $81,500,000$1,512,504
Estimate Over Minimum Salary Cap of $60,240,000 $19,747,496
Current Bank Account$10,379,648
Projected Bank Account$10,379,648

Pro Players Salaries

Oliver Ekman-Larsson (1 Way Contract) $8,250,000 (1)
-Salary Remaining : $0
Tom Wilson (1 Way Contract) $8,000,000 (4)
-Salary Remaining : $0
Quinn Hughes (1 Way Contract) $7,850,000 (2)
-Salary Remaining : $0
Ryan O'Reilly (1 Way Contract) $7,500,000 (2)
-Salary Remaining : $0
Justin Faulk (1 Way Contract) $7,125,000 (2)
-Salary Remaining : $0
Mark Scheifele (1 Way Contract) $6,125,000 (2)
-Salary Remaining : $0
Philipp Grubauer (1 Way Contract) $5,900,000 (2)
-Salary Remaining : $0
Seth Jones (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $0
Bryan Rust (1 Way Contract) $3,500,000 (1)
-Salary Remaining : $0
Brendan Gallagher (1 Way Contract) $3,250,000 (5)
-Salary Remaining : $0
Brad Marchand (1 Way Contract) $3,062,500 (1)
-Salary Remaining : $0
PHI CAPHIT $3,000,000 (2)
-Salary Remaining : $0
Jonas Brodin (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
Adam Lowry (1 Way Contract) $1,625,000 (1)
-Salary Remaining : $0
Trevor Van Riemsdyk (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Victor Olofsson (1 Way Contract) $1,500,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Alex Chiasson (1 Way Contract) $1,499,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Frederik Andersen (1 Way Contract) $1,125,000 (2)
-Salary Remaining : $0
Christian Fischer $1,000,000 (1)
-Salary Remaining : $0
Dominik Kahun $975,000 (1)
-Salary Remaining : $0
Mason Marchment $800,000 (2)
-Salary Remaining : $0
Logan O'Connor $750,000 (2)
-Salary Remaining : $0
Steven Lorentz $750,000 (2)
-Salary Remaining : $0
Total Pro Players23
Salary Commitment
Year 2023 : $82,986,500
Year 2024 : $63,125,000
Year 2025 : $15,800,000
Year 2026 : $15,800,000
Salary Average Commitment
Year 2023 : $84,843,166
Year 2024 : $59,306,666
Year 2025 : $15,190,000
Year 2026 : $15,190,000
Salary Cap with 1 Way Contract
Year 2023 : $79,987,504
Year 2024 : $58,575,000
Year 2025 : $11,250,000
Year 2026 : $11,250,000

Farm Players Salaries

Robert Bortuzzo $137,500 (1)
Salary Remaining : $0
Kirill Ustimenko $110,000 (2)
Salary Remaining : $0
Evan Rodrigues $100,000 (1)
Salary Remaining : $0
Evan Fitzpatrick $100,000 (3)
Salary Remaining : $0
Connor Bunnaman $97,000 (1)
Salary Remaining : $0
Cooper Zech $91,000 (4)
Salary Remaining : $0
Tanner Laczynski $89,000 (2)
Salary Remaining : $0
Matej Blumel $89,000 (3)
Salary Remaining : $0
Jackson Cates $89,000 (2)
Salary Remaining : $0
Wyatte Wylie $88,000 (3)
Salary Remaining : $0
David Kase $87,000 (1)
Salary Remaining : $0
Jordan Kawaguchi $84,250 (1)
Salary Remaining : $0
Linus Hogberg $81,500 (1)
Salary Remaining : $0
Isaac Ratcliffe $78,083 (2)
Salary Remaining : $0
Gianni Fairbrother $75,000 (4)
Salary Remaining : $0
Connor Lacouvee $75,000 (1)
Salary Remaining : $0
Guillaume Brisebois $75,000 (1)
Salary Remaining : $0
Luka Burzan $75,000 (3)
Salary Remaining : $0
John Hayden $75,000 (1)
Salary Remaining : $0
Linus Sandin $75,000 (2)
Salary Remaining : $0
Maksim Sushko $75,000 (2)
Salary Remaining : $0
Sheldon Dries $75,000 (2)
Salary Remaining : $0
Taylor Fedun $75,000 (2)
Salary Remaining : $0
Maxime Fortier $75,000 (1)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2023 : $2,071,333
Year 2024 : $1,184,083
Year 2025 : $518,000
Year 2026 : $166,000
Salary Average Commitment
Year 2023 : $2,071,333
Year 2024 : $1,184,083
Year 2025 : $518,000
Year 2026 : $166,000

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Center
Level 1: 6000 - $165 - 5,806 - 96.76%
Level 2: 5000 - $98 - 4,804 - 96.07%
Level 3: 2000 - $60 - 1,923 - 96.14%
Level 4: 4000 - $45 - 3,834 - 95.85%
Luxury : 1000 - $313 - 941 - 94.13%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,922 - 96.11%
Farm Level 2: 1000 - $17 - 959 - 95.85%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,308 - 96.15%
Average Income per Game$1,953,494
Year to Date Revenue$80,093,266
Farm
Home Games Left0
Average Attendance - %2,881 - 96.03%
Average Income per Game$56,662
Year to Date Revenue$2,323,156

Expense

Pro Players Total Salaries$72,031,666
Farm Players Total Salaries$2,783,407
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$72,743,068
Farm Year To Date Expenses$3,101,859
Pro Salary Cap To Date$65,407,186
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$382,977
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,799
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$66,031,665
Estimate Under Maximum Salary Cap of $81,500,000$15,468,335
Estimate Over Minimum Salary Cap of $60,240,000 $5,791,665
Current Bank Account$28,662,213
Projected Bank Account$28,662,213

Pro Players Salaries

Jordan Eberle (1 Way Contract) $7,250,000 (3)
-Salary Remaining : $0
Pavel Zacha (1 Way Contract) $6,630,000 (3)
-Salary Remaining : $0
Brayden Schenn (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $0
John Gibson (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $0
Drake Batherson (1 Way Contract) $4,975,000 (1)
-Salary Remaining : $0
PIT CAPHIT (1 Way Contract) $4,833,333 (1)
-Salary Remaining : $0
Jonathan Bernier (1 Way Contract) $4,125,000 (2)
-1 Way Contract Salary Cap : $2,625,000
-Salary Remaining : $0
Lars Eller (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $2,000,000
-Salary Remaining : $0
Henri Jokiharju (1 Way Contract) $3,375,000 (2)
-Salary Remaining : $0
Pius Suter (1 Way Contract) $3,250,000 (2)
-1 Way Contract Salary Cap : $1,750,000
-Salary Remaining : $0
Mackenzie Blackwood (1 Way Contract) $2,800,000 (2)
-Salary Remaining : $0
Calvin De Haan (1 Way Contract) $2,550,000 (2)
-Salary Remaining : $0
Gabriel Vilardi (1 Way Contract) $2,530,000 (2)
-Salary Remaining : $0
Jeff Skinner (1 Way Contract) $2,420,000 (2)
-1 Way Contract Salary Cap : $920,000
-Salary Remaining : $0
Radim Simek (1 Way Contract) $2,250,000 (1)
-Salary Remaining : $0
Michael Rasmussen $1,460,000 (1)
-Salary Remaining : $0
Scott Perunovich $1,100,000 (2)
-Salary Remaining : $0
Jesper Boqvist $925,000 (1)
-Salary Remaining : $0
K'Andre Miller $925,000 (2)
-Salary Remaining : $0
Nick Blankenburg $920,000 (2)
-Salary Remaining : $0
Jonathan Dahlen $920,000 (2)
-Salary Remaining : $0
Ty Smith $863,333 (2)
-Salary Remaining : $0
Filip Hallander $840,000 (2)
-Salary Remaining : $0
Valtteri Puustinen $840,000 (2)
-Salary Remaining : $0
Boo Nieves $750,000 (1)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2023 : $72,031,666
Year 2024 : $53,338,333
Year 2025 : $25,880,000
Year 2026 : $12,000,000
Salary Average Commitment
Year 2023 : $68,231,388
Year 2024 : $47,538,055
Year 2025 : $21,500,000
Year 2026 : $12,000,000
Salary Cap with 1 Way Contract
Year 2023 : $66,031,665
Year 2024 : $48,838,333
Year 2025 : $25,880,000
Year 2026 : $12,000,000

Farm Players Salaries

Nils Lundkvist $149,990 (3)
Salary Remaining : $0
Colin Miller $149,000 (4)
Salary Remaining : $0
Cody Eakin $145,000 (2)
Salary Remaining : $0
Ryan Dzingel $145,000 (3)
Salary Remaining : $0
Calen Addison $140,000 (3)
Salary Remaining : $0
Kent Johnson $140,000 (3)
Salary Remaining : $0
Jan Rutta $125,000 (4)
Salary Remaining : $0
Gabriel Bourque $125,000 (1)
Salary Remaining : $0
Nicholas Robertson $110,000 (4)
Salary Remaining : $0
Nicolas Aube-Kubel $100,000 (4)
Salary Remaining : $0
Oskari Salminen $96,000 (3)
Salary Remaining : $0
Drew O'Connor $92,500 (1)
Salary Remaining : $0
Brandon Halverson $90,000 (1)
Salary Remaining : $0
Marc McLaughlin $90,000 (2)
Salary Remaining : $0
Adam Boqvist $89,417 (1)
Salary Remaining : $0
Peetro Seppala $84,000 (2)
Salary Remaining : $0
Eric Staal $82,500 (3)
Salary Remaining : $0
Steven Kampfer $80,000 (1)
Salary Remaining : $0
Mark Friedman $75,000 (2)
Salary Remaining : $0
Brandon Scanlin $75,000 (2)
Salary Remaining : $0
Jaxson Stauber $75,000 (2)
Salary Remaining : $0
Taylor Ward $75,000 (2)
Salary Remaining : $0
Kirill Tankov $75,000 (2)
Salary Remaining : $0
Carsen Twarynski $75,000 (1)
Salary Remaining : $0
Jason Polin $75,000 (3)
Salary Remaining : $0
Anthony Bitetto $75,000 (2)
Salary Remaining : $0
Anthony Angello $75,000 (1)
Salary Remaining : $0
Justin Almeida $75,000 (2)
Salary Remaining : $0
Total Farm Players28
Salary Commitment
Year 2023 : $2,783,407
Year 2024 : $2,156,490
Year 2025 : $1,312,490
Year 2026 : $484,000
Salary Average Commitment
Year 2023 : $2,773,407
Year 2024 : $2,146,490
Year 2025 : $1,302,490
Year 2026 : $474,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavilion at San Jose
Level 1: 6000 - $165 - 5,697 - 94.96%
Level 2: 5000 - $98 - 4,786 - 95.73%
Level 3: 2000 - $60 - 1,923 - 96.17%
Level 4: 4000 - $45 - 3,842 - 96.05%
Luxury : 1000 - $313 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,933 - 96.67%
Farm Level 2: 1000 - $17 - 960 - 96.04%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,190 - 95.50%
Average Income per Game$1,992,087
Year to Date Revenue$81,675,564
Farm
Home Games Left0
Average Attendance - %2,894 - 96.46%
Average Income per Game$56,928
Year to Date Revenue$2,334,045

Expense

Pro Players Total Salaries$81,987,000
Farm Players Total Salaries$2,064,450
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$82,375,343
Farm Year To Date Expenses$2,661,588
Pro Salary Cap To Date$80,117,497
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$437,432
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$13,877
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,487,000
Estimate Under Maximum Salary Cap of $81,500,000$1,013,000
Estimate Over Minimum Salary Cap of $60,240,000 $20,247,000
Current Bank Account$10,835,673
Projected Bank Account$10,835,673

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (2)
-Salary Remaining : $0
Alex Pietrangelo (1 Way Contract) $8,800,000 (2)
-Salary Remaining : $0
Tyler Toffoli (1 Way Contract) $6,820,000 (1)
-Salary Remaining : $0
Ondrej Palat (1 Way Contract) $5,300,000 (1)
-Salary Remaining : $0
Tyler Seguin (1 Way Contract) $5,090,000 (1)
-Salary Remaining : $0
Oscar Klefbom (1 Way Contract) $4,167,000 (2)
-Salary Remaining : $0
Mattias Ekholm (1 Way Contract) $3,750,000 (2)
-Salary Remaining : $0
Boone Jenner (1 Way Contract) $3,740,000 (3)
-Salary Remaining : $0
Dmitry Orlov (1 Way Contract) $3,600,000 (1)
-Salary Remaining : $0
Nino Niederreiter (1 Way Contract) $3,570,000 (1)
-Salary Remaining : $0
Roope Hintz (1 Way Contract) $3,150,000 (2)
-Salary Remaining : $0
Alex Nedeljkovic (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Luke Schenn (1 Way Contract) $2,760,000 (3)
-Salary Remaining : $0
Ville Husso (1 Way Contract) $2,240,000 (3)
-Salary Remaining : $0
Valeri Nichushkin (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
David Perron (1 Way Contract) $2,000,000 (1)
-Salary Remaining : $0
Danny Dekeyser (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Nick Cousins (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Luke Glendening (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Mike Reilly (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Scott Laughton (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Eric Robinson $1,250,000 (3)
-Salary Remaining : $0
Nico Sturm $750,000 (1)
-Salary Remaining : $0
SJ CAPHIT $0 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2023 : $81,987,000
Year 2024 : $54,857,000
Year 2025 : $11,490,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $85,518,250
Year 2024 : $54,518,250
Year 2025 : $10,651,250
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $80,487,000
Year 2024 : $53,357,000
Year 2025 : $11,490,000
Year 2026 : $0

Farm Players Salaries

Fedor Gordeev $145,000 (1)
Salary Remaining : $0
Jayden Halbgewachs $105,000 (2)
Salary Remaining : $0
Lane Pederson $100,100 (3)
Salary Remaining : $0
Ryan Murphy $100,000 (2)
Salary Remaining : $0
Jake McGrew $97,900 (2)
Salary Remaining : $0
Brandon Coe $95,700 (4)
Salary Remaining : $0
Logan Brown $90,000 (2)
Salary Remaining : $0
Justin Brazeau $90,000 (3)
Salary Remaining : $0
Jordie Benn $90,000 (1)
Salary Remaining : $0
Scott Reedy $84,250 (1)
Salary Remaining : $0
Yevgeni Kashnikov $84,000 (2)
Salary Remaining : $0
Jeremy Roy $82,500 (1)
Salary Remaining : $0
Dillon Hamaliuk $75,000 (2)
Salary Remaining : $0
Gannon Laroque $75,000 (2)
Salary Remaining : $0
Jacob Middleton $75,000 (2)
Salary Remaining : $0
Aaron Dell $75,000 (1)
Salary Remaining : $0
Jarid Lukosevicius $75,000 (2)
Salary Remaining : $0
Tyler Graovac $75,000 (1)
Salary Remaining : $0
Jeffrey Viel $75,000 (2)
Salary Remaining : $0
Tye McGinn $75,000 (2)
Salary Remaining : $0
Spencer Martin $75,000 (2)
Salary Remaining : $0
Nicolas Meloche $75,000 (1)
Salary Remaining : $0
Max Willman $75,000 (1)
Salary Remaining : $0
Tom McCollum $75,000 (1)
Salary Remaining : $0
Total Farm Players24
Salary Commitment
Year 2023 : $2,064,450
Year 2024 : $1,287,700
Year 2025 : $285,800
Year 2026 : $95,700
Salary Average Commitment
Year 2023 : $2,094,150
Year 2024 : $1,317,400
Year 2025 : $285,800
Year 2026 : $95,700

Seattle Kraken



Arena Capacity - Ticket Price
Attendance - %

Arena NameClimate Pledge Arena
Level 1: 6000 - $165 - 5,767 - 96.11%
Level 2: 5000 - $98 - 4,807 - 96.14%
Level 3: 2000 - $60 - 1,925 - 96.27%
Level 4: 4000 - $45 - 3,870 - 96.75%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,913 - 95.67%
Farm Level 2: 1000 - $17 - 958 - 95.78%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,309 - 96.16%
Average Income per Game$2,006,483
Year to Date Revenue$82,265,785
Farm
Home Games Left0
Average Attendance - %2,871 - 95.70%
Average Income per Game$56,463
Year to Date Revenue$2,314,973

Expense

Pro Players Total Salaries$81,997,874
Farm Players Total Salaries$1,932,583
Coaches Total Salaries$7,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$92,090,033
Farm Year To Date Expenses$2,096,578
Pro Salary Cap To Date$77,590,062
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$463,531
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$11,368
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$74,497,875
Estimate Under Maximum Salary Cap of $81,500,000$7,002,125
Estimate Over Minimum Salary Cap of $60,240,000 $14,257,875
Current Bank Account$11,202,112
Projected Bank Account$11,202,112

Pro Players Salaries

Kirill Kaprizov (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $0
Sebastian Aho (1 Way Contract) $8,460,250 (1)
-Salary Remaining : $0
Clayton Keller (1 Way Contract) $7,200,000 (2)
-Salary Remaining : $0
Aaron Ekblad (1 Way Contract) $5,700,000 (2)
-Salary Remaining : $0
SEA CAPHIT (1 Way Contract) $5,187,500 (1)
-Salary Remaining : $0
Barrett Hayton (1 Way Contract) $4,750,000 (3)
-Salary Remaining : $0
Jakob Chychrun (1 Way Contract) $4,600,000 (1)
-Salary Remaining : $0
Jesse Puljujarvi (1 Way Contract) $4,200,000 (1)
-Salary Remaining : $0
Kaiden Guhle (1 Way Contract) $3,750,000 (4)
-Salary Remaining : $0
Zach Whitecloud (1 Way Contract) $2,927,000 (2)
-Salary Remaining : $0
Mario Ferraro (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Andreas Johnsson (1 Way Contract) $2,575,000 (2)
-Salary Remaining : $0
Jamie Drysdale (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $0
Joel Teasdale (1 Way Contract) $2,000,000 (4)
-1 Way Contract Salary Cap : $500,000
-Salary Remaining : $0
Liam Foudy (1 Way Contract) $1,999,000 (3)
-1 Way Contract Salary Cap : $499,000
-Salary Remaining : $0
Ryan Donato (1 Way Contract) $1,700,000 (1)
-Salary Remaining : $0
Tanner Dickinson (1 Way Contract) $1,700,000 (2)
-1 Way Contract Salary Cap : $200,000
-Salary Remaining : $0
Dennis Cholowski (1 Way Contract) $1,500,000 (4)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Chris Bigras (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Devon Levi $1,499,999 (3)
-Salary Remaining : $0
Taylor Raddysh $1,400,000 (4)
-Salary Remaining : $0
Emil Bemstrom $925,000 (2)
-Salary Remaining : $0
Lias Andersson $874,125 (2)
-Salary Remaining : $0
Antoine Roussel $750,000 (2)
-Salary Remaining : $0
Anton Khudobin $750,000 (4)
-Salary Remaining : $0
Alexandre Carrier $750,000 (1)
-Salary Remaining : $0
Derek Ryan $750,000 (1)
-Salary Remaining : $0
Total Pro Players27
Salary Commitment
Year 2023 : $81,997,874
Year 2024 : $49,800,124
Year 2025 : $27,148,999
Year 2026 : $18,900,000
Salary Average Commitment
Year 2023 : $79,872,874
Year 2024 : $49,800,124
Year 2025 : $27,148,999
Year 2026 : $18,900,000
Salary Cap with 1 Way Contract
Year 2023 : $74,497,876
Year 2024 : $43,800,124
Year 2025 : $22,648,999
Year 2026 : $15,900,000

Farm Players Salaries

J.J. Peterka $140,000 (3)
Salary Remaining : $0
Mads Sogaard $134,000 (3)
Salary Remaining : $0
Jonas Siegenthaler $112,500 (2)
Salary Remaining : $0
Ridly Greig $89,417 (1)
Salary Remaining : $0
Simon Holmstrom $86,333 (1)
Salary Remaining : $0
Max Gildon $85,333 (2)
Salary Remaining : $0
Matt Kiersted $85,000 (1)
Salary Remaining : $0
Will Cranley $75,000 (2)
Salary Remaining : $0
Peter Abbandonato $75,000 (2)
Salary Remaining : $0
Cole Coskey $75,000 (1)
Salary Remaining : $0
Dylan Gambrell $75,000 (4)
Salary Remaining : $0
Ethan Prow $75,000 (1)
Salary Remaining : $0
Felix Bibeau $75,000 (1)
Salary Remaining : $0
Lucas Carlsson $75,000 (1)
Salary Remaining : $0
Will Bitten $75,000 (4)
Salary Remaining : $0
Samuel Morin $75,000 (1)
Salary Remaining : $0
Samuel Harvey $75,000 (1)
Salary Remaining : $0
Connor Corcoran $75,000 (4)
Salary Remaining : $0
Krystof Hrabik $75,000 (2)
Salary Remaining : $0
Sasha Mutala $75,000 (4)
Salary Remaining : $0
Keean Washkurak $75,000 (2)
Salary Remaining : $0
Mat Robson $75,000 (2)
Salary Remaining : $0
Cale Fleury $75,000 (2)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 2023 : $1,932,583
Year 2024 : $1,221,833
Year 2025 : $574,000
Year 2026 : $300,000
Salary Average Commitment
Year 2023 : $1,932,583
Year 2024 : $1,221,833
Year 2025 : $574,000
Year 2026 : $300,000

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 6000 - $165 - 5,734 - 95.57%
Level 2: 5000 - $98 - 4,808 - 96.15%
Level 3: 2000 - $60 - 1,924 - 96.19%
Level 4: 4000 - $45 - 3,849 - 96.23%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,914 - 95.69%
Farm Level 2: 1000 - $17 - 963 - 96.29%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,255 - 95.86%
Average Income per Game$2,000,165
Year to Date Revenue$82,006,766
Farm
Home Games Left0
Average Attendance - %2,877 - 95.89%
Average Income per Game$56,561
Year to Date Revenue$2,318,988

Expense

Pro Players Total Salaries$77,480,499
Farm Players Total Salaries$2,883,765
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$80,136,795
Farm Year To Date Expenses$3,803,220
Pro Salary Cap To Date$78,136,815
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$413,961
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,228
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$77,480,499
Estimate Under Maximum Salary Cap of $81,500,000$4,019,501
Estimate Over Minimum Salary Cap of $60,240,000 $17,240,499
Current Bank Account$20,708,166
Projected Bank Account$20,708,166

Pro Players Salaries

STL CAPHIT (1 Way Contract) $18,810,000 (2)
-Salary Remaining : $0
Blake Wheeler (1 Way Contract) $8,500,000 (3)
-Salary Remaining : $0
Conor Garland (1 Way Contract) $7,000,000 (4)
-Salary Remaining : $0
John Klingberg (1 Way Contract) $6,500,000 (4)
-Salary Remaining : $0
Robin Lehner (1 Way Contract) $6,000,000 (4)
-Salary Remaining : $0
Mikael Granlund (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Morgan Rielly (1 Way Contract) $3,000,000 (1)
-Salary Remaining : $0
German Rubtsov (1 Way Contract) $2,800,000 (4)
-Salary Remaining : $0
Brady Skjei (1 Way Contract) $2,625,000 (1)
-Salary Remaining : $0
Brock McGinn (1 Way Contract) $2,500,000 (4)
-Salary Remaining : $0
Carl Grundstrom (1 Way Contract) $2,343,000 (2)
-Salary Remaining : $0
Jesper Fast (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Dmitry Kulikov (1 Way Contract) $2,000,000 (4)
-Salary Remaining : $0
Adam Mascherin (1 Way Contract) $1,900,000 (4)
-Salary Remaining : $0
Marcus Johansson (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Joey Daccord (1 Way Contract) $1,500,000 (3)
-Salary Remaining : $0
Nathan Beaulieu $1,250,000 (2)
-Salary Remaining : $0
Jacob Bryson $889,166 (1)
-Salary Remaining : $0
Ty Dellandrea $863,333 (3)
-Salary Remaining : $0
Wayne Simmonds $750,000 (2)
-Salary Remaining : $0
Nathan Todd $750,000 (2)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 2023 : $77,480,499
Year 2024 : $62,983,000
Year 2025 : $41,500,000
Year 2026 : $28,700,000
Salary Average Commitment
Year 2023 : $68,249,110
Year 2024 : $61,734,944
Year 2025 : $34,291,944
Year 2026 : $28,700,000
Salary Cap with 1 Way Contract
Year 2023 : $77,480,499
Year 2024 : $70,966,333
Year 2025 : $39,563,333
Year 2026 : $28,700,000

Farm Players Salaries

Zach Fucale $149,990 (3)
Salary Remaining : $0
Nikita Gusev $149,900 (3)
Salary Remaining : $0
Luke Martin $145,000 (2)
Salary Remaining : $0
Hudson Elynuik $145,000 (2)
Salary Remaining : $0
Ivan Chekhovich $145,000 (2)
Salary Remaining : $0
Oliver Kylington $134,000 (3)
Salary Remaining : $0
Yegor Chinakhov $121,250 (3)
Salary Remaining : $0
Jonatan Berggren $120,000 (3)
Salary Remaining : $0
Charlie Lindgren $110,000 (2)
Salary Remaining : $0
Josef Korenar $110,000 (3)
Salary Remaining : $0
Dylan Samberg $92,500 (2)
Salary Remaining : $0
Akito Hirose $91,000 (3)
Salary Remaining : $0
David Cotton $85,875 (1)
Salary Remaining : $0
Philipp Kurashev $84,250 (3)
Salary Remaining : $0
Alex Limoges $75,000 (2)
Salary Remaining : $0
Andrew MacWilliam $75,000 (2)
Salary Remaining : $0
Andreas Wingerli $75,000 (2)
Salary Remaining : $0
Eric Cornel $75,000 (2)
Salary Remaining : $0
Gage Quinney $75,000 (2)
Salary Remaining : $0
Matt Mangene $75,000 (2)
Salary Remaining : $0
Jacob Nilsson $75,000 (2)
Salary Remaining : $0
John Nyberg $75,000 (2)
Salary Remaining : $0
Kalle Kossila $75,000 (2)
Salary Remaining : $0
Kai Edmonds $75,000 (2)
Salary Remaining : $0
Nelson Nogier $75,000 (1)
Salary Remaining : $0
Nolan Stevens $75,000 (2)
Salary Remaining : $0
Philip Holm $75,000 (2)
Salary Remaining : $0
TJ Brennan $75,000 (2)
Salary Remaining : $0
Sam Anas $75,000 (3)
Salary Remaining : $0
A.J. Greer $75,000 (2)
Salary Remaining : $0
Total Farm Players30
Salary Commitment
Year 2023 : $2,883,765
Year 2024 : $2,820,640
Year 2025 : $1,133,140
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,925,620
Year 2024 : $2,764,745
Year 2025 : $1,077,245
Year 2026 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameSt. Pete Times Forum
Level 1: 6000 - $165 - 5,709 - 95.16%
Level 2: 5000 - $98 - 4,810 - 96.20%
Level 3: 2000 - $60 - 1,921 - 96.04%
Level 4: 4000 - $45 - 3,805 - 95.13%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,933 - 96.65%
Farm Level 2: 1000 - $17 - 965 - 96.46%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,185 - 95.47%
Average Income per Game$1,994,108
Year to Date Revenue$81,758,441
Farm
Home Games Left0
Average Attendance - %2,897 - 96.58%
Average Income per Game$56,988
Year to Date Revenue$2,336,528

Expense

Pro Players Total Salaries$80,978,833
Farm Players Total Salaries$2,202,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,551,635
Farm Year To Date Expenses$3,478,918
Pro Salary Cap To Date$72,223,516
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$442,598
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$16,677
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,478,833
Estimate Under Maximum Salary Cap of $81,500,000$2,021,167
Estimate Over Minimum Salary Cap of $60,240,000 $19,238,833
Current Bank Account$6,207,129
Projected Bank Account$6,207,129

Pro Players Salaries

Jack Eichel (1 Way Contract) $12,000,000 (5)
-Salary Remaining : $0
TB CAPHIT $10,791,670 (2)
-Salary Remaining : $0
James Van Riemsdyk (1 Way Contract) $7,000,000 (3)
-Salary Remaining : $0
William Nylander (1 Way Contract) $6,200,000 (3)
-Salary Remaining : $0
Oliver Bjorkstrand (1 Way Contract) $5,625,000 (3)
-Salary Remaining : $0
Blake Coleman (1 Way Contract) $4,900,000 (2)
-Salary Remaining : $0
Colin White (1 Way Contract) $4,750,000 (2)
-Salary Remaining : $0
Christian Dvorak (1 Way Contract) $4,200,000 (3)
-Salary Remaining : $0
Jake McCabe (1 Way Contract) $4,000,000 (5)
-Salary Remaining : $0
Sean Durzi (1 Way Contract) $3,400,000 (2)
-Salary Remaining : $0
Ross Colton (1 Way Contract) $2,999,000 (3)
-Salary Remaining : $0
Zack Kassian (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Matt Roy (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $0
Matt Donovan (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Nick Bjugstad (1 Way Contract) $1,500,000 (1)
-Salary Remaining : $0
Richard Bachman $1,210,000 (2)
-Salary Remaining : $0
Dominik Masin $1,164,000 (1)
-Salary Remaining : $0
Adam Erne (1 Way Contract) $1,100,000 (2)
-Salary Remaining : $0
Nick Caamano $970,000 (2)
-Salary Remaining : $0
Cole Koepke $890,000 (4)
-Salary Remaining : $0
Cam Talbot $850,000 (4)
-Salary Remaining : $0
Nicolas Hague $791,667 (2)
-Salary Remaining : $0
Niko Mikkola $787,500 (2)
-Salary Remaining : $0
Darren Raddysh $750,000 (1)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2023 : $80,978,833
Year 2024 : $72,679,000
Year 2025 : $40,764,000
Year 2026 : $14,740,000
Salary Average Commitment
Year 2023 : $77,102,251
Year 2024 : $73,770,251
Year 2025 : $41,139,000
Year 2026 : $15,340,000
Salary Cap with 1 Way Contract
Year 2023 : $79,478,831
Year 2024 : $76,064,831
Year 2025 : $43,764,000
Year 2026 : $17,740,000

Farm Players Salaries

Alex Galchenyuk $145,000 (4)
Salary Remaining : $0
Jimmy Vesey $145,000 (4)
Salary Remaining : $0
Alex Green $89,000 (4)
Salary Remaining : $0
Jack Thompson $89,000 (4)
Salary Remaining : $0
Simon Ryfors $84,000 (2)
Salary Remaining : $0
MacKenzie MacEachern $75,000 (3)
Salary Remaining : $0
Cameron Gaunce $75,000 (1)
Salary Remaining : $0
Cole Maier $75,000 (1)
Salary Remaining : $0
Declan McDonnell $75,000 (4)
Salary Remaining : $0
Henry Bowlby $75,000 (1)
Salary Remaining : $0
Jack Rodewald $75,000 (1)
Salary Remaining : $0
James de Haas $75,000 (1)
Salary Remaining : $0
Joey Anderson $75,000 (1)
Salary Remaining : $0
Joseph Labate $75,000 (1)
Salary Remaining : $0
Maxime Lagace $75,000 (2)
Salary Remaining : $0
Martin Ouellette $75,000 (1)
Salary Remaining : $0
Michael Mersch $75,000 (1)
Salary Remaining : $0
Miles Gendron $75,000 (1)
Salary Remaining : $0
Mitchell Vande Sompel $75,000 (1)
Salary Remaining : $0
Nick Henry $75,000 (4)
Salary Remaining : $0
Remi Elie $75,000 (1)
Salary Remaining : $0
Tyler Bozak $75,000 (2)
Salary Remaining : $0
Xavier Ouellet $75,000 (2)
Salary Remaining : $0
Odeen Tufto $75,000 (4)
Salary Remaining : $0
Cedrick Andree $75,000 (4)
Salary Remaining : $0
Jon Gillies $75,000 (3)
Salary Remaining : $0
Matthew Strome $75,000 (2)
Salary Remaining : $0
Total Farm Players27
Salary Commitment
Year 2023 : $2,202,000
Year 2024 : $1,302,000
Year 2025 : $918,000
Year 2026 : $768,000
Salary Average Commitment
Year 2023 : $2,202,000
Year 2024 : $1,302,000
Year 2025 : $918,000
Year 2026 : $768,000

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 6000 - $165 - 5,748 - 95.80%
Level 2: 5000 - $98 - 4,808 - 96.17%
Level 3: 2000 - $60 - 1,916 - 95.82%
Level 4: 4000 - $45 - 3,862 - 96.55%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,931 - 96.55%
Farm Level 2: 1000 - $17 - 963 - 96.30%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,275 - 95.97%
Average Income per Game$2,002,675
Year to Date Revenue$82,109,684
Farm
Home Games Left0
Average Attendance - %2,894 - 96.47%
Average Income per Game$56,923
Year to Date Revenue$2,333,857

Expense

Pro Players Total Salaries$71,649,233
Farm Players Total Salaries$2,278,217
Coaches Total Salaries$3,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$78,076,128
Farm Year To Date Expenses$3,105,033
Pro Salary Cap To Date$75,576,096
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$386,194
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$15,772
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$71,649,233
Estimate Under Maximum Salary Cap of $81,500,000$9,850,767
Estimate Over Minimum Salary Cap of $60,240,000 $11,409,233
Current Bank Account$19,822,826
Projected Bank Account$19,822,826

Pro Players Salaries

TOR CAPHIT (1 Way Contract) $13,170,000 (2)
-Salary Remaining : $0
Phil Kessel (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
Elias Pettersson (1 Way Contract) $7,350,000 (2)
-Salary Remaining : $0
Kirby Dach (1 Way Contract) $5,999,000 (3)
-Salary Remaining : $0
Ryan Ellis (1 Way Contract) $4,250,000 (3)
-Salary Remaining : $0
Brett Pesce (1 Way Contract) $4,025,000 (5)
-Salary Remaining : $0
Nick Foligno (1 Way Contract) $3,800,000 (1)
-Salary Remaining : $0
Kyle Palmieri (1 Way Contract) $3,000,000 (2)
-Salary Remaining : $0
Timothy Liljegren (1 Way Contract) $2,760,000 (3)
-Salary Remaining : $0
Carson Soucy (1 Way Contract) $2,750,000 (1)
-Salary Remaining : $0
Brennan Menell (1 Way Contract) $2,600,000 (2)
-Salary Remaining : $0
Jake Bean (1 Way Contract) $2,333,333 (3)
-Salary Remaining : $0
Rudolfs Balcers (1 Way Contract) $1,550,000 (2)
-Salary Remaining : $0
Joel Armia (1 Way Contract) $1,500,000 (4)
-Salary Remaining : $0
Wyatt Johnston $1,499,900 (3)
-Salary Remaining : $0
Jaret Anderson-Dolan $1,300,000 (3)
-Salary Remaining : $0
Pierre Engvall $1,250,000 (4)
-Salary Remaining : $0
Michael Amadio $1,012,000 (3)
-Salary Remaining : $0
Carl Soderberg $1,000,000 (2)
-Salary Remaining : $0
Andrej Sekera $900,000 (4)
-Salary Remaining : $0
Malcolm Subban $850,000 (2)
-Salary Remaining : $0
Michael Hutchinson $750,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2023 : $71,649,233
Year 2024 : $56,420,900
Year 2025 : $29,070,900
Year 2026 : $10,430,000
Salary Average Commitment
Year 2023 : $61,850,843
Year 2024 : $54,550,843
Year 2025 : $22,732,510
Year 2026 : $9,871,500
Salary Cap with 1 Way Contract
Year 2023 : $71,649,233
Year 2024 : $64,349,233
Year 2025 : $26,829,233
Year 2026 : $7,675,000

Farm Players Salaries

Tyler Steenbergen $131,000 (1)
Salary Remaining : $0
Kurtis Gabriel $126,000 (3)
Salary Remaining : $0
Cliff Pu $110,000 (2)
Salary Remaining : $0
Connor Zary $105,600 (1)
Salary Remaining : $0
Yannick Veilleux $100,000 (2)
Salary Remaining : $0
Joseph Duszak $97,000 (4)
Salary Remaining : $0
Justus Annunen $96,000 (3)
Salary Remaining : $0
Semyon Der-Arguchintsev $95,700 (2)
Salary Remaining : $0
Cameron Hebig $90,000 (1)
Salary Remaining : $0
Mac Hollowell $88,000 (2)
Salary Remaining : $0
Nick Abruzzese $87,000 (3)
Salary Remaining : $0
Yegor Zamula $85,000 (2)
Salary Remaining : $0
Pavel Gogolev $83,417 (1)
Salary Remaining : $0
Emile Poirier $80,000 (2)
Salary Remaining : $0
Kristians Rubins $78,500 (1)
Salary Remaining : $0
Teemu Kivihalme $75,000 (2)
Salary Remaining : $0
Ian Scott $75,000 (3)
Salary Remaining : $0
Nick Desimone $75,000 (2)
Salary Remaining : $0
Marko Dano $75,000 (2)
Salary Remaining : $0
Mikhail Abramov $75,000 (3)
Salary Remaining : $0
William Villeneuve $75,000 (3)
Salary Remaining : $0
Mikko Kokkonen $75,000 (3)
Salary Remaining : $0
Derek Grant $75,000 (1)
Salary Remaining : $0
Adam Carlson $75,000 (2)
Salary Remaining : $0
Carl Dahlstrom $75,000 (1)
Salary Remaining : $0
Calvin Pickard $75,000 (2)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 2023 : $2,278,217
Year 2024 : $1,639,700
Year 2025 : $706,000
Year 2026 : $97,000
Salary Average Commitment
Year 2023 : $2,213,717
Year 2024 : $1,593,000
Year 2025 : $655,000
Year 2026 : $97,000

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 6000 - $165 - 5,730 - 95.50%
Level 2: 5000 - $98 - 4,827 - 96.54%
Level 3: 2000 - $60 - 1,928 - 96.39%
Level 4: 4000 - $45 - 3,806 - 95.16%
Luxury : 1000 - $313 - 941 - 94.15%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,921 - 96.07%
Farm Level 2: 1000 - $17 - 965 - 96.47%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,232 - 95.74%
Average Income per Game$2,000,113
Year to Date Revenue$82,004,640
Farm
Home Games Left0
Average Attendance - %2,886 - 96.21%
Average Income per Game$56,751
Year to Date Revenue$2,326,785

Expense

Pro Players Total Salaries$86,518,833
Farm Players Total Salaries$2,486,135
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$86,315,902
Farm Year To Date Expenses$2,833,513
Pro Salary Cap To Date$77,714,852
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$455,827
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$14,251
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,518,833
Estimate Under Maximum Salary Cap of $81,500,000$981,167
Estimate Over Minimum Salary Cap of $60,240,000 $20,278,833
Current Bank Account$33,105,290
Projected Bank Account$33,105,290

Pro Players Salaries

Patrick Kane (1 Way Contract) $11,875,000 (4)
-Salary Remaining : $0
VAN CAPHIT (1 Way Contract) $11,845,830 (2)
-Salary Remaining : $0
Matt Duchene (1 Way Contract) $9,520,000 (3)
-Salary Remaining : $0
David Krejci (1 Way Contract) $7,250,000 (2)
-Salary Remaining : $0
Ryan McDonagh (1 Way Contract) $6,750,000 (2)
-Salary Remaining : $0
Eetu Luostarinen (1 Way Contract) $5,500,000 (4)
-Salary Remaining : $0
Josh Norris (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Calvin Petersen (1 Way Contract) $4,000,000 (2)
-Salary Remaining : $0
Nikolai Knyzhov (1 Way Contract) $2,800,000 (1)
-Salary Remaining : $0
Justin Holl (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Trevor Moore (1 Way Contract) $1,875,000 (2)
-Salary Remaining : $0
Jake Walman (1 Way Contract) $1,839,000 (2)
-1 Way Contract Salary Cap : $339,000
-Salary Remaining : $0
Kevin Roy (1 Way Contract) $1,700,000 (4)
-Salary Remaining : $0
Jani Hakanpaa (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Ilya Lyubushkin (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Tyler Pitlick (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Jeremy Bracco $1,499,000 (2)
-Salary Remaining : $0
Tanner Pearson $1,495,000 (4)
-Salary Remaining : $0
Alex Vlasic $1,300,000 (2)
-Salary Remaining : $0
Reese Johnson $1,100,000 (2)
-Salary Remaining : $0
Colton White $920,000 (2)
-Salary Remaining : $0
Mikko Koskinen $900,000 (1)
-Salary Remaining : $0
Jeremy Lauzon $850,000 (2)
-Salary Remaining : $0
Phillip Di Giuseppe $750,000 (2)
-Salary Remaining : $0
Chase De Leo $750,000 (2)
-Salary Remaining : $0
Total Pro Players25
Salary Commitment
Year 2023 : $86,518,833
Year 2024 : $75,756,333
Year 2025 : $31,590,000
Year 2026 : $20,570,000
Salary Average Commitment
Year 2023 : $78,839,250
Year 2024 : $75,642,583
Year 2025 : $28,695,000
Year 2026 : $19,195,000
Salary Cap with 1 Way Contract
Year 2023 : $80,518,832
Year 2024 : $76,818,832
Year 2025 : $30,090,000
Year 2026 : $20,570,000

Farm Players Salaries

J.C. Beaudin $149,990 (3)
Salary Remaining : $0
Griffen Outhouse $149,900 (2)
Salary Remaining : $0
Shawn Boudrias $149,900 (3)
Salary Remaining : $0
Joachim Blichfeld $149,900 (3)
Salary Remaining : $0
Lucas Elvenes $147,500 (4)
Salary Remaining : $0
Otto Somppi $106,250 (1)
Salary Remaining : $0
Ethan Keppen $93,750 (2)
Salary Remaining : $0
Jack McBain $92,000 (2)
Salary Remaining : $0
Wyatt Kaiser $91,000 (3)
Salary Remaining : $0
Jordy Bellerive $91,000 (2)
Salary Remaining : $0
Tyson Foerster $89,417 (1)
Salary Remaining : $0
Carson Focht $84,000 (3)
Salary Remaining : $0
Riku Tohila $84,000 (2)
Salary Remaining : $0
Bryce Montgomery $84,000 (2)
Salary Remaining : $0
Taige Harding $84,000 (2)
Salary Remaining : $0
Fabian Zetterlund $80,917 (2)
Salary Remaining : $0
Patrick Russell $80,000 (1)
Salary Remaining : $0
Arturs Silovs $78,611 (2)
Salary Remaining : $0
Vasily Demchenko $75,000 (2)
Salary Remaining : $0
James Fisher $75,000 (2)
Salary Remaining : $0
Kaleb Lawrence $75,000 (2)
Salary Remaining : $0
Madison Bowey $75,000 (2)
Salary Remaining : $0
Joe Veleno $75,000 (1)
Salary Remaining : $0
Robert Calisti $75,000 (2)
Salary Remaining : $0
Joe Carroll $75,000 (2)
Salary Remaining : $0
Yegor Yegorov $75,000 (3)
Salary Remaining : $0
Total Farm Players26
Salary Commitment
Year 2023 : $2,486,135
Year 2024 : $2,135,468
Year 2025 : $847,290
Year 2026 : $147,500
Salary Average Commitment
Year 2023 : $2,450,197
Year 2024 : $2,130,780
Year 2025 : $847,290
Year 2026 : $147,500

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $165 - 5,742 - 95.69%
Level 2: 5000 - $98 - 4,821 - 96.43%
Level 3: 2000 - $60 - 1,915 - 95.77%
Level 4: 4000 - $45 - 3,838 - 95.94%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,923 - 96.15%
Farm Level 2: 1000 - $17 - 954 - 95.44%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,256 - 95.87%
Average Income per Game$2,001,711
Year to Date Revenue$82,070,133
Farm
Home Games Left0
Average Attendance - %2,877 - 95.91%
Average Income per Game$56,606
Year to Date Revenue$2,320,850

Expense

Pro Players Total Salaries$81,489,407
Farm Players Total Salaries$2,576,133
Coaches Total Salaries$4,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$84,573,000
Farm Year To Date Expenses$3,753,729
Pro Salary Cap To Date$81,073,032
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$442,653
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$20,188
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,489,407
Estimate Under Maximum Salary Cap of $81,500,000$10,593
Estimate Over Minimum Salary Cap of $60,240,000 $21,249,407
Current Bank Account$8,575,816
Projected Bank Account$8,575,816

Pro Players Salaries

Auston Matthews (1 Way Contract) $11,640,250 (2)
-Salary Remaining : $0
Jacob Trouba (1 Way Contract) $9,520,000 (2)
-Salary Remaining : $0
Claude Giroux (1 Way Contract) $8,580,000 (2)
-Salary Remaining : $0
Victor Hedman (1 Way Contract) $7,875,000 (2)
-Salary Remaining : $0
Igor Shesterkin (1 Way Contract) $5,666,667 (2)
-Salary Remaining : $0
Travis Konecny (1 Way Contract) $5,500,000 (2)
-Salary Remaining : $0
Joel Eriksson Ek (1 Way Contract) $5,250,000 (1)
-Salary Remaining : $0
Anze Kopitar (1 Way Contract) $5,000,000 (2)
-Salary Remaining : $0
Devon Toews (1 Way Contract) $4,100,000 (2)
-Salary Remaining : $0
Christopher Tanev (1 Way Contract) $2,812,500 (1)
-Salary Remaining : $0
Wyatt Kalynuk (1 Way Contract) $2,760,000 (4)
-Salary Remaining : $0
Noah Dobson (1 Way Contract) $2,300,000 (2)
-Salary Remaining : $0
Filip Chytil (1 Way Contract) $2,300,000 (1)
-Salary Remaining : $0
Jason Dickinson (1 Way Contract) $1,650,000 (1)
-Salary Remaining : $0
Patric Hornqvist (1 Way Contract) $1,500,000 (2)
-Salary Remaining : $0
Matthew Beniers $1,499,990 (2)
-Salary Remaining : $0
Martin Jones $1,000,000 (1)
-Salary Remaining : $0
Pavel Dorofeyev $900,000 (3)
-Salary Remaining : $0
Brett Howden $885,000 (1)
-Salary Remaining : $0
Ben Jones $750,000 (1)
-Salary Remaining : $0
VGS CAPHIT $0 (1)
-Salary Remaining : $0
Total Pro Players21
Salary Commitment
Year 2023 : $81,489,407
Year 2024 : $66,841,907
Year 2025 : $3,660,000
Year 2026 : $2,760,000
Salary Average Commitment
Year 2023 : $81,646,782
Year 2024 : $65,311,782
Year 2025 : $3,293,000
Year 2026 : $2,393,000
Salary Cap with 1 Way Contract
Year 2023 : $81,489,407
Year 2024 : $66,841,907
Year 2025 : $3,660,000
Year 2026 : $2,760,000

Farm Players Salaries

Adam Cracknell $150,000 (2)
Salary Remaining : $0
Colin McDonald $150,000 (2)
Salary Remaining : $0
Loui Eriksson $150,000 (2)
Salary Remaining : $0
Nathan Paetsch $150,000 (2)
Salary Remaining : $0
Johnny Boychuk $150,000 (2)
Salary Remaining : $0
Paul Bittner $149,900 (2)
Salary Remaining : $0
Dylan Sikura $145,000 (2)
Salary Remaining : $0
Brayden Pachal $110,000 (1)
Salary Remaining : $0
Jack Dugan $106,700 (3)
Salary Remaining : $0
Evan Cormier $96,000 (4)
Salary Remaining : $0
William Lockwood $95,700 (3)
Salary Remaining : $0
Cole Moberg $95,000 (2)
Salary Remaining : $0
Layton Ahac $89,750 (2)
Salary Remaining : $0
Peter Diliberatore $88,083 (2)
Salary Remaining : $0
Pierre-Olivier Joseph $85,000 (3)
Salary Remaining : $0
Paul Cotter $85,000 (3)
Salary Remaining : $0
Jiri Patera $80,000 (4)
Salary Remaining : $0
Jaycob Megna $75,000 (1)
Salary Remaining : $0
Ryan Bednard $75,000 (1)
Salary Remaining : $0
Joseph Cramarossa $75,000 (2)
Salary Remaining : $0
Lukas Vejdemo $75,000 (3)
Salary Remaining : $0
Patrick Brown $75,000 (1)
Salary Remaining : $0
Sven Baertschi $75,000 (2)
Salary Remaining : $0
Zack Hayes $75,000 (2)
Salary Remaining : $0
Mason Primeau $75,000 (3)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2023 : $2,576,133
Year 2024 : $2,241,133
Year 2025 : $698,400
Year 2026 : $176,000
Salary Average Commitment
Year 2023 : $2,541,233
Year 2024 : $2,222,983
Year 2025 : $680,250
Year 2026 : $176,000

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 6000 - $165 - 5,745 - 95.75%
Level 2: 5000 - $98 - 4,831 - 96.62%
Level 3: 2000 - $60 - 1,923 - 96.15%
Level 4: 4000 - $45 - 3,868 - 96.70%
Luxury : 1000 - $310 - 963 - 96.31%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,923 - 96.17%
Farm Level 2: 1000 - $17 - 963 - 96.30%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,330 - 96.28%
Average Income per Game$1,983,508
Year to Date Revenue$81,323,808
Farm
Home Games Left0
Average Attendance - %2,886 - 96.21%
Average Income per Game$56,429
Year to Date Revenue$2,313,607

Expense

Pro Players Total Salaries$77,886,574
Farm Players Total Salaries$2,166,106
Coaches Total Salaries$6,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$83,496,644
Farm Year To Date Expenses$2,325,513
Pro Salary Cap To Date$71,074,771
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$436,909
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,584
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$73,386,574
Estimate Under Maximum Salary Cap of $81,500,000$8,113,426
Estimate Over Minimum Salary Cap of $60,240,000 $13,146,574
Current Bank Account$18,801,226
Projected Bank Account$18,801,226

Pro Players Salaries

Mitchell Marner (1 Way Contract) $9,500,000 (4)
-Salary Remaining : $0
WSH CAPHIT (1 Way Contract) $9,425,750 (2)
-Salary Remaining : $0
Nick Jensen (1 Way Contract) $8,750,000 (3)
-Salary Remaining : $0
Andrei Svechnikov (1 Way Contract) $7,750,000 (2)
-Salary Remaining : $0
Nico Hischier (1 Way Contract) $7,250,000 (2)
-Salary Remaining : $0
Jake Debrusk (1 Way Contract) $5,700,000 (4)
-Salary Remaining : $0
Mattias Samuelsson (1 Way Contract) $3,080,000 (3)
-Salary Remaining : $0
Tuukka Rask (1 Way Contract) $2,850,000 (4)
-Salary Remaining : $0
Erik Haula (1 Way Contract) $2,375,000 (1)
-Salary Remaining : $0
John Marino (1 Way Contract) $2,300,000 (4)
-Salary Remaining : $0
Frederick Gaudreau (1 Way Contract) $2,100,000 (4)
-1 Way Contract Salary Cap : $600,000
-Salary Remaining : $0
Pavel Francouz (1 Way Contract) $2,000,000 (2)
-Salary Remaining : $0
Alexei Toropchenko (1 Way Contract) $1,800,000 (2)
-1 Way Contract Salary Cap : $300,000
-Salary Remaining : $0
Troy Stecher (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $0
Oliwer Kaski (1 Way Contract) $1,600,000 (2)
-Salary Remaining : $0
Nick Schneider (1 Way Contract) $1,500,000 (2)
-1 Way Contract Salary Cap : $0
-Salary Remaining : $0
Seth Jarvis $1,499,990 (2)
-Salary Remaining : $0
Evgeny Svechnikov $1,430,000 (1)
-Salary Remaining : $0
Nathan Bastian $1,340,000 (3)
-Salary Remaining : $0
Rasmus Sandin $894,167 (1)
-Salary Remaining : $0
Martin Fehervary $791,667 (1)
-Salary Remaining : $0
Morgan Geekie $750,000 (1)
-Salary Remaining : $0
Karson Kuhlman $750,000 (2)
-Salary Remaining : $0
Sam Vigneault $750,000 (2)
-Salary Remaining : $0
Total Pro Players24
Salary Commitment
Year 2023 : $77,886,574
Year 2024 : $65,269,990
Year 2025 : $35,620,000
Year 2026 : $22,450,000
Salary Average Commitment
Year 2023 : $71,987,824
Year 2024 : $66,302,865
Year 2025 : $33,465,000
Year 2026 : $22,450,000
Salary Cap with 1 Way Contract
Year 2023 : $73,386,576
Year 2024 : $67,145,742
Year 2025 : $34,120,000
Year 2026 : $20,950,000

Farm Players Salaries

Pyotr Kochetkov $149,990 (3)
Salary Remaining : $0
Tony Deangelo $149,900 (4)
Salary Remaining : $0
Tyler Parks $145,000 (2)
Salary Remaining : $0
Nikita Pavlychev $120,000 (4)
Salary Remaining : $0
Cole Sillinger $110,000 (2)
Salary Remaining : $0
Nolan Foote $106,800 (4)
Salary Remaining : $0
Alexander Alexeyev $105,000 (3)
Salary Remaining : $0
Mario Kempe $100,000 (2)
Salary Remaining : $0
Marc Staal $100,000 (2)
Salary Remaining : $0
Santtu Kinnunen $87,000 (3)
Salary Remaining : $0
Vincent Iorio $87,000 (3)
Salary Remaining : $0
Dawson Barteaux $78,333 (2)
Salary Remaining : $0
Brady Keeper $76,250 (1)
Salary Remaining : $0
Boris Katchouk $75,833 (1)
Salary Remaining : $0
Wiley Sherman $75,000 (2)
Salary Remaining : $0
Lance Bouma $75,000 (2)
Salary Remaining : $0
Jordan Murray $75,000 (2)
Salary Remaining : $0
Jonathon Martin $75,000 (2)
Salary Remaining : $0
Dmitry Osipov $75,000 (2)
Salary Remaining : $0
Anttoni Honka $75,000 (3)
Salary Remaining : $0
Blake Murray $75,000 (3)
Salary Remaining : $0
Beck Warm $75,000 (2)
Salary Remaining : $0
Sebastian Repo $75,000 (2)
Salary Remaining : $0
Total Farm Players23
Salary Commitment
Year 2023 : $2,166,106
Year 2024 : $2,014,023
Year 2025 : $955,690
Year 2026 : $376,700
Salary Average Commitment
Year 2023 : $2,132,013
Year 2024 : $1,979,930
Year 2025 : $921,597
Year 2026 : $372,607

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 6000 - $165 - 5,744 - 95.73%
Level 2: 5000 - $98 - 4,772 - 95.44%
Level 3: 2000 - $60 - 1,934 - 96.69%
Level 4: 4000 - $45 - 3,827 - 95.66%
Luxury : 1000 - $313 - 940 - 94.00%
Total Capacity :18000
Farm
Farm Level 1: 2000 - $21 - 1,921 - 96.06%
Farm Level 2: 1000 - $17 - 964 - 96.36%
Farm Total Capacity :3000

Income

Home Games Left0
Average Attendance - %17,216 - 95.65%
Average Income per Game$1,997,840
Year to Date Revenue$81,911,425
Farm
Home Games Left0
Average Attendance - %2,885 - 96.16%
Average Income per Game$56,728
Year to Date Revenue$2,325,848

Expense

Pro Players Total Salaries$70,127,816
Farm Players Total Salaries$2,164,717
Coaches Total Salaries$3,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$81,289,463
Farm Year To Date Expenses$2,556,994
Pro Salary Cap To Date$76,203,598
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days0
Pro Expenses Per Days$383,478
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$12,577
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$68,627,816
Estimate Under Maximum Salary Cap of $81,500,000$12,872,184
Estimate Over Minimum Salary Cap of $60,240,000 $8,387,816
Current Bank Account$16,516,823
Projected Bank Account$16,516,823

Pro Players Salaries

WPG CAPHIT (1 Way Contract) $13,888,750 (2)
-Salary Remaining : $0
Thomas Chabot (1 Way Contract) $8,000,000 (2)
-Salary Remaining : $0
Chandler Stephenson (1 Way Contract) $7,900,000 (4)
-Salary Remaining : $0
Alexander Romanov (1 Way Contract) $4,100,000 (3)
-Salary Remaining : $0
Alex Newhook (1 Way Contract) $3,999,999 (4)
-1 Way Contract Salary Cap : $2,499,999
-Salary Remaining : $0
Sean Walker (1 Way Contract) $3,800,000 (3)
-Salary Remaining : $0
Tomas Nosek (1 Way Contract) $3,500,000 (3)
-Salary Remaining : $0
J.T. Compher (1 Way Contract) $3,500,000 (2)
-Salary Remaining : $0
Dylan Coghlan (1 Way Contract) $3,400,000 (3)
-Salary Remaining : $0
Jaden Schwartz (1 Way Contract) $3,200,000 (4)
-Salary Remaining : $0
Ilya Samsonov (1 Way Contract) $3,000,000 (4)
-Salary Remaining : $0
Anders Bjork (1 Way Contract) $1,700,000 (2)
-Salary Remaining : $0
Jordan Martinook (1 Way Contract) $1,650,000 (3)
-Salary Remaining : $0
Morgan Frost $1,499,900 (3)
-Salary Remaining : $0
Kailer Yamamoto $1,175,000 (2)
-Salary Remaining : $0
Stefan Noesen $920,000 (2)
-Salary Remaining : $0
Kristian Vesalainen $894,167 (2)
-Salary Remaining : $0
Tyson Galloway $850,000 (2)
-Salary Remaining : $0
Emil Djuse $800,000 (2)
-Salary Remaining : $0
Ryan Haggerty $800,000 (2)
-Salary Remaining : $0
Daniel Carr $800,000 (2)
-Salary Remaining : $0
Erik Kallgren $750,000 (1)
-Salary Remaining : $0
Total Pro Players22
Salary Commitment
Year 2023 : $70,127,816
Year 2024 : $62,269,066
Year 2025 : $36,049,899
Year 2026 : $18,099,999
Salary Average Commitment
Year 2023 : $66,573,441
Year 2024 : $65,823,441
Year 2025 : $36,049,899
Year 2026 : $18,099,999
Salary Cap with 1 Way Contract
Year 2023 : $68,627,819
Year 2024 : $67,877,819
Year 2025 : $34,549,899
Year 2026 : $16,599,999

Farm Players Salaries

Josh Brook $135,800 (1)
Salary Remaining : $0
Jett Woo $134,000 (3)
Salary Remaining : $0
Mikhail Berdin $100,000 (2)
Salary Remaining : $0
Nathan Smith $92,000 (2)
Salary Remaining : $0
Sami Niku $92,000 (3)
Salary Remaining : $0
Philip Tomasino $91,000 (3)
Salary Remaining : $0
Ozzy Wiesblatt $89,000 (4)
Salary Remaining : $0
Jakub Lauko $85,000 (3)
Salary Remaining : $0
Kristian Reichel $85,000 (2)
Salary Remaining : $0
Sam Montembeault $85,000 (4)
Salary Remaining : $0
Johnny Kovacevic $85,000 (2)
Salary Remaining : $0
Rafael Harvey-Pinard $82,500 (2)
Salary Remaining : $0
David Gustafsson $81,750 (2)
Salary Remaining : $0
Tim Schaller $80,000 (2)
Salary Remaining : $0
Kevin Boyle $80,000 (2)
Salary Remaining : $0
Gustav Olofsson $80,000 (2)
Salary Remaining : $0
Gabriel Fortier $79,167 (2)
Salary Remaining : $0
Parker Wotherspoon $77,500 (2)
Salary Remaining : $0
Tarmo Reunanen $77,500 (1)
Salary Remaining : $0
Joe Hicketts $77,500 (1)
Salary Remaining : $0
Leon Gawanke $75,000 (3)
Salary Remaining : $0
Joona Luoto $75,000 (1)
Salary Remaining : $0
Michael Eyssimont $75,000 (2)
Salary Remaining : $0
CJ Suess $75,000 (2)
Salary Remaining : $0
Alexander True $75,000 (2)
Salary Remaining : $0
Total Farm Players25
Salary Commitment
Year 2023 : $2,164,717
Year 2024 : $1,798,917
Year 2025 : $651,000
Year 2026 : $174,000
Salary Average Commitment
Year 2023 : $2,146,817
Year 2024 : $1,798,917
Year 2025 : $651,000
Year 2026 : $174,000

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $81,500,000
Available Cap Space

Over Minimum of
$60,240,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $19,120,086 $80,383,792 $1,116,208 $20,143,792 252449
Arizona Coyotes $42,369,114 $67,665,167 $13,834,833 $7,425,167 262854
Boston Bruins $8,766,877 $81,294,364 $205,636 $21,054,364 262551
Buffalo Sabres $18,482,086 $80,040,000 $1,460,000 $19,800,000 242650
Calgary Flames $17,336,559 $72,691,894 $8,808,106 $12,451,894 222749
Carolina Hurricanes $16,789,904 $75,595,166 $5,904,834 $15,355,166 272451
Chicago Blackhawks $8,528,690 $81,401,218 $98,782 $21,161,218 242751
Colorado Avalanche $20,306,904 $79,355,024 $2,144,976 $19,115,024 282048
Columbus Blue Jackets $26,354,951 $79,676,307 $1,823,693 $19,436,307 232447
Dallas Stars $28,416,814 $77,062,500 $4,437,500 $16,822,500 252449
Detroit Red Wings $7,241,226 $80,747,456 $752,544 $20,507,456 252348
Edmonton Oilers $15,186,476 $79,661,000 $1,839,000 $19,421,000 262450
Florida Panthers $2,481,841 $81,129,584 $370,416 $20,889,584 282654
Los Angeles Kings $12,673,949 $81,383,324 $116,676 $21,143,324 252954
Minnesota Wild $25,956,079 $65,516,557 $15,983,443 $5,276,557 212647
Montreal Canadiens $16,807,117 $73,957,303 $7,542,697 $13,717,303 242448
Nashville Predators $12,461,948 $78,210,666 $3,289,334 $17,970,666 232952
New Jersey Devils $8,380,852 $75,493,510 $6,006,490 $15,253,510 233053
New York Islanders $3,557,695 $80,856,142 $643,858 $20,616,142 222345
New York Rangers $28,131,151 $73,378,156 $8,121,844 $13,138,156 262753
Ottawa Senators $15,905,120 $80,206,666 $1,293,334 $19,966,666 232750
Philadelphia Flyers $10,379,648 $79,987,496 $1,512,504 $19,747,496 232447
Pittsburgh Penguins $28,662,213 $66,031,665 $15,468,335 $5,791,665 252853
San Jose Sharks $10,835,673 $80,487,000 $1,013,000 $20,247,000 242448
Seattle Kraken $11,202,112 $74,497,875 $7,002,125 $14,257,875 272350
St. Louis Blues $20,708,166 $77,480,499 $4,019,501 $17,240,499 213051
Tampa Bay Lightning $6,207,129 $79,478,833 $2,021,167 $19,238,833 242751
Toronto Maple Leafs $19,822,826 $71,649,233 $9,850,767 $11,409,233 222648
Vancouver Canucks $33,105,290 $80,518,833 $981,167 $20,278,833 252651
Vegas Golden Knights $8,575,816 $81,489,407 $10,593 $21,249,407 212546
Washington Capitals $18,801,226 $73,386,574 $8,113,426 $13,146,574 242347
Winnipeg Jets $16,516,823 $68,627,816 $12,872,184 $8,387,816 222547