Connexion

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 5000 - $58 - 4 662 - 93,24%
Level 2: 5000 - $38 - 4 637 - 92,74%
Level 3: 5000 - $18 - 4 794 - 95,88%
Level 4: 4000 - $14 - 3 809 - 95,23%
Luxury : 1000 - $150 - 892 - 89,16%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $30 - 5 000 - 100,00%
Farm Level 2: 5000 - $25 - 3 045 - 60,90%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left3
Average Attendance - %18 794 - 93,97%
Average Income per Game$1,072,737
Year to Date Revenue$40,763,998
Farm
Home Games Left3
Average Attendance - %8 045 - 80,45%
Average Income per Game$336,927
Year to Date Revenue$12,803,234

Expense

Pro Players Total Salaries$64,001,000
Farm Players Total Salaries$4,431,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value($1,250,000)
Pro Year To Date Expenses$59,336,966
Farm Year To Date Expenses$4,149,385
Pro Salary Cap To Date$58,405,400
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,218,210
Farm Estimated Season Revenue$1,010,782
Pro Remaining Season Days13
Pro Expenses Per Days$342,111
Pro Estimated Expenses$4,447,443
Farm Remaining Season Days13
Farm Expenses Per Days$24,637
Farm Estimated Expenses$320,281
Estimated Season Expenses$4,767,724
Season Salary Cap$62,751,000
Estimate Under Maximum Salary Cap of $85,000,000$22,249,000
Estimate Over Minimum Salary Cap of $55,000,000 $7,751,000
Current Bank Account$83,329,737
Projected Bank Account$82,791,005

Pro Players Salaries

Wojtek Wolski $6,000,000 (1)
-Salary Remaining : $410,526
Jack Campbell $5,626,000 (8)
-Salary Remaining : $384,937
Greg Carey $5,000,000 (3)
-Salary Remaining : $342,105
Adam Henrique $5,000,000 (2)
-Salary Remaining : $342,105
Taylor Doherty $4,200,000 (6)
-Salary Remaining : $287,368
Stéphane Da Costa $3,500,000 (1)
-Salary Remaining : $239,474
Yannick Weber $3,500,000 (2)
-Salary Remaining : $239,474
IIja Zubov $3,000,000 (1)
-Salary Remaining : $205,263
Dustin Boyd $3,000,000 (3)
-Salary Remaining : $205,263
Dustin Jeffrey $3,000,000 (2)
-Salary Remaining : $205,263
Vincent Trochek $2,400,000 (1)
-Salary Remaining : $164,211
Nathan Beaulieu $2,250,000 (2)
-Salary Remaining : $153,947
Jeremy Blain $2,175,000 (1)
-Salary Remaining : $148,816
Peter Cehlarik $2,100,000 (3)
-Salary Remaining : $143,684
Luciano Aquino $2,100,000 (2)
-Salary Remaining : $143,684
Martin Jones $2,000,000 (1)
-Salary Remaining : $136,842
Gustav Possler $1,800,000 (3)
-Salary Remaining : $123,158
Brandon Gormley $1,750,000 (3)
-Salary Remaining : $119,737
Anthony Stolarz $1,750,000 (2)
-Salary Remaining : $119,737
Oscar Sundqvist $1,300,000 (3)
-Salary Remaining : $88,947
Darren Dietz $950,000 (1)
-Salary Remaining : $65,000
Joseph Duszak $850,000 (2)
-Salary Remaining : $58,158
David Bernhardt $750,000 (2)
-Salary Remaining : $51,316
Total Pro Players23
Salary Commitment
Year 2023 : $64,001,000
Year 2024 : $43,976,000
Year 2025 : $24,776,000
Year 2026 : $9,826,000
Salary Average Commitment
Year 2023 : $60,701,000
Year 2024 : $40,676,000
Year 2025 : $21,476,000
Year 2026 : $6,526,000
Salary Cap with 1 Way Contract
Year 2023 : $64,001,000
Year 2024 : $43,976,000
Year 2025 : $24,776,000
Year 2026 : $9,826,000

Farm Players Salaries

Tobias Stephan $300,000 (1)
Salary Remaining : $20,526
Felix Sandstrom $240,000 (2)
Salary Remaining : $16,421
Devante Smith-Pelly $240,000 (2)
Salary Remaining : $16,421
Anatoli Golyshev $200,000 (3)
Salary Remaining : $13,684
Ondrej Kase $200,000 (3)
Salary Remaining : $13,684
Ryan Sproul $198,000 (2)
Salary Remaining : $13,547
Zack Leslie $195,000 (2)
Salary Remaining : $13,342
Mirco Muller $170,000 (3)
Salary Remaining : $11,632
Jake Ryczek $160,000 (2)
Salary Remaining : $10,947
Kristopher Letang $150,000 (1)
Salary Remaining : $10,263
Christoph Bertschy $137,000 (3)
Salary Remaining : $9,374
Stelio Mattheos $132,000 (2)
Salary Remaining : $9,032
Liam Foudy $132,000 (3)
Salary Remaining : $9,032
Connor McClennon $130,000 (2)
Salary Remaining : $8,895
Gage Goncalves $130,000 (2)
Salary Remaining : $8,895
Owen Tippett $128,000 (2)
Salary Remaining : $8,758
Joey Keane $125,000 (2)
Salary Remaining : $8,553
Denis Malgin $125,000 (1)
Salary Remaining : $8,553
Pavel Dorofeyev $120,000 (3)
Salary Remaining : $8,211
Niklas Tikkinen $120,000 (2)
Salary Remaining : $8,211
Tyler Lewington $120,000 (1)
Salary Remaining : $8,211
Brett Leason $120,000 (2)
Salary Remaining : $8,211
Dmitri Sokolov $114,000 (1)
Salary Remaining : $7,800
Pascal Laberge $114,000 (1)
Salary Remaining : $7,800
Simon Holmstrom $110,000 (3)
Salary Remaining : $7,526
Leon Gawanke $110,000 (2)
Salary Remaining : $7,526
Mitchell Heard $105,000 (1)
Salary Remaining : $7,184
Brett Ritchie $105,000 (1)
Salary Remaining : $7,184
Adam Ruzicka $101,000 (1)
Salary Remaining : $6,911
Jaydon Dureau $100,000 (2)
Salary Remaining : $6,842
Total Farm Players30
Salary Commitment
Year 2023 : $4,431,000
Year 2024 : $3,197,000
Year 2025 : $1,069,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $4,431,000
Year 2024 : $3,197,000
Year 2025 : $1,069,000
Year 2026 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Banknorth Garden
Level 1: 5000 - $60 - 4 591 - 91,82%
Level 2: 5000 - $38 - 4 631 - 92,63%
Level 3: 5000 - $28 - 4 413 - 88,26%
Level 4: 4000 - $18 - 3 590 - 89,75%
Luxury : 1000 - $135 - 893 - 89,34%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $25 - 5 000 - 100,00%
Farm Level 2: 5000 - $13 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left2
Average Attendance - %18 119 - 90,59%
Average Income per Game$1,129,348
Year to Date Revenue$44,044,565
Farm
Home Games Left2
Average Attendance - %10 000 - 100,00%
Average Income per Game$283,100
Year to Date Revenue$11,040,900

Expense

Pro Players Total Salaries$65,200,000
Farm Players Total Salaries$5,730,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$750,000
Pro Year To Date Expenses$60,436,018
Farm Year To Date Expenses$6,173,385
Pro Salary Cap To Date$59,504,466
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,258,696
Farm Estimated Season Revenue$566,200
Pro Remaining Season Days13
Pro Expenses Per Days$348,421
Pro Estimated Expenses$4,529,473
Farm Remaining Season Days13
Farm Expenses Per Days$35,421
Farm Estimated Expenses$460,473
Estimated Season Expenses$4,989,946
Season Salary Cap$65,950,000
Estimate Under Maximum Salary Cap of $85,000,000$19,050,000
Estimate Over Minimum Salary Cap of $55,000,000 $10,950,000
Current Bank Account$55,695,206
Projected Bank Account$53,530,156

Pro Players Salaries

Tuukka Rask $5,000,000 (4)
-Salary Remaining : $342,105
Ondrej Palat $5,000,000 (8)
-Salary Remaining : $342,105
Chris Summers $5,000,000 (2)
-Salary Remaining : $342,105
William Wrenn $5,000,000 (3)
-Salary Remaining : $342,105
Ryan Murphy $4,000,000 (2)
-Salary Remaining : $273,684
Mason Raymond $4,000,000 (1)
-Salary Remaining : $273,684
Andre Pettersson $4,000,000 (4)
-Salary Remaining : $273,684
Martins Dzierkals $3,750,000 (2)
-Salary Remaining : $256,579
Axel Holmstrom $3,450,000 (1)
-Salary Remaining : $236,053
Hampus Melen $3,300,000 (3)
-Salary Remaining : $225,789
Wacey Rabbit $2,850,000 (1)
-Salary Remaining : $195,000
Matej Chalupa $2,200,000 (3)
-Salary Remaining : $150,526
Cody Goloubef $2,200,000 (6)
-Salary Remaining : $150,526
Matthew Boldy $2,100,000 (4)
-Salary Remaining : $143,684
Johnathan MacCleod $2,000,000 (3)
-Salary Remaining : $136,842
Daniel Bernhardt $2,000,000 (3)
-Salary Remaining : $136,842
Niklas Nordgren $1,800,000 (1)
-Salary Remaining : $123,158
Braden Schneider $1,800,000 (5)
-Salary Remaining : $123,158
Rasmus Sandin $1,600,000 (3)
-Salary Remaining : $109,474
Malcolm Subban $1,400,000 (2)
-Salary Remaining : $95,789
Brett Sutter $1,000,000 (1)
-Salary Remaining : $68,421
Henri Jokiharju $900,000 (2)
-Salary Remaining : $61,579
Tarmo Reunanen $850,000 (2)
-Salary Remaining : $58,158
Total Pro Players23
Salary Commitment
Year 2023 : $65,200,000
Year 2024 : $52,100,000
Year 2025 : $36,200,000
Year 2026 : $20,100,000
Salary Average Commitment
Year 2023 : $62,800,000
Year 2024 : $50,700,000
Year 2025 : $34,800,000
Year 2026 : $18,700,000
Salary Cap with 1 Way Contract
Year 2023 : $65,200,000
Year 2024 : $52,100,000
Year 2025 : $36,200,000
Year 2026 : $20,100,000

Farm Players Salaries

Taylor Dakers $300,000 (1)
Salary Remaining : $20,526
Oliver Bjorkstrand $280,000 (2)
Salary Remaining : $19,158
Bulat Shafigullin $277,000 (3)
Salary Remaining : $18,953
Jason Dickinson $270,000 (3)
Salary Remaining : $18,474
Pavel Buchnevich $215,000 (3)
Salary Remaining : $14,711
Adam Erne $200,000 (3)
Salary Remaining : $13,684
Adam Wilcox $200,000 (2)
Salary Remaining : $13,684
Max Veronneau $198,000 (1)
Salary Remaining : $13,547
Dustin Wolf $194,000 (3)
Salary Remaining : $13,274
Kasper Bjorkqvist $192,000 (2)
Salary Remaining : $13,137
Joshua Jacobs $187,000 (1)
Salary Remaining : $12,795
Dawson Mercer (Out of Payroll) $185,000 (1)
Salary Remaining : $12,658
Sonny Milano $180,000 (3)
Salary Remaining : $12,316
Ben Blood $180,000 (2)
Salary Remaining : $12,316
Erik Cernak $175,000 (2)
Salary Remaining : $11,974
Ryan Spooner $160,000 (1)
Salary Remaining : $10,947
Jake DeBrusk $160,000 (1)
Salary Remaining : $10,947
Jeremy Roy $150,000 (2)
Salary Remaining : $10,263
Daniel Walcott $150,000 (1)
Salary Remaining : $10,263
Cameron Crotty $140,000 (2)
Salary Remaining : $9,579
Miro Heiskanen $140,000 (3)
Salary Remaining : $9,579
Morgan Rielly $140,000 (2)
Salary Remaining : $9,579
Lucas Elevenes $137,000 (3)
Salary Remaining : $9,374
Jack Drury $135,000 (3)
Salary Remaining : $9,237
Sean Behrens $130,000 (1)
Salary Remaining : $8,895
Arvid Costmar $130,000 (1)
Salary Remaining : $8,895
Daniel Torgersson $130,000 (1)
Salary Remaining : $8,895
William Stromgren $130,000 (2)
Salary Remaining : $8,895
Theo Jacobsson $130,000 (1)
Salary Remaining : $8,895
Lias Andersson $120,000 (3)
Salary Remaining : $8,211
Adam Beckman $115,000 (3)
Salary Remaining : $7,868
Alexander Suzdalev $100,000 (2)
Salary Remaining : $6,842
Rory Kerins $100,000 (3)
Salary Remaining : $6,842
Sean Farrell $100,000 (1)
Salary Remaining : $6,842
Total Farm Players34
Salary Commitment
Year 2023 : $5,730,000
Year 2024 : $3,770,000
Year 2025 : $2,083,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $5,730,000
Year 2024 : $3,770,000
Year 2025 : $2,083,000
Year 2026 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameFirst Niagara Center
Level 1: 5000 - $250 - 3 373 - 67,46%
Level 2: 5000 - $175 - 3 338 - 66,76%
Level 3: 5000 - $100 - 3 288 - 65,76%
Level 4: 4000 - $65 - 2 663 - 66,58%
Luxury : 1000 - $325 - 655 - 65,46%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $50 - 4 089 - 81,78%
Farm Level 2: 5000 - $30 - 3 421 - 68,42%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left3
Average Attendance - %13 317 - 66,58%
Average Income per Game$1,511,990
Year to Date Revenue$57,455,635
Farm
Home Games Left3
Average Attendance - %7 510 - 75,10%
Average Income per Game$353,984
Year to Date Revenue$13,451,385

Expense

Pro Players Total Salaries$53,153,009
Farm Players Total Salaries$3,827,800
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$2,250,000
Pro Year To Date Expenses$65,226,320
Farm Year To Date Expenses$3,730,795
Pro Salary Cap To Date$64,294,760
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,535,971
Farm Estimated Season Revenue$1,061,951
Pro Remaining Season Days13
Pro Expenses Per Days$285,016
Pro Estimated Expenses$3,705,208
Farm Remaining Season Days13
Farm Expenses Per Days$21,462
Farm Estimated Expenses$279,006
Estimated Season Expenses$3,984,214
Season Salary Cap$55,403,009
Estimate Under Maximum Salary Cap of $85,000,000$29,596,991
Estimate Over Minimum Salary Cap of $55,000,000 $403,009
Current Bank Account$77,699,667
Projected Bank Account$79,313,375

Pro Players Salaries

Mike Lundin (Out of Payroll) $10,000,000 (1)
-Salary Remaining : $684,211
Ryan McDonagh $7,601,000 (3)
-Salary Remaining : $520,068
Alexander Petrovic $5,701,000 (3)
-Salary Remaining : $390,068
Nikita Gusev $4,500,000 (3)
-Salary Remaining : $307,895
Cam Dineen $4,000,009 (2)
-Salary Remaining : $273,685
Magnus Nygren $3,599,999 (2)
-Salary Remaining : $246,316
Michal Neuvirth $2,851,000 (3)
-Salary Remaining : $195,068
Jake Oettinger $2,800,000 (3)
-Salary Remaining : $191,579
Stanislav Galiev $2,250,000 (3)
-Salary Remaining : $153,947
Craig Cunningham $2,200,000 (1)
-Salary Remaining : $150,526
Emil Djuse $2,200,000 (2)
-Salary Remaining : $150,526
Nick Schmaltz $2,200,000 (1)
-Salary Remaining : $150,526
Teemu Pulkkinen $2,100,000 (1)
-Salary Remaining : $143,684
Chris Holt $2,000,000 (1)
-Salary Remaining : $136,842
Tobias Lindberg $1,700,000 (2)
-Salary Remaining : $116,316
Julius Vähätalo $1,650,000 (3)
-Salary Remaining : $112,895
Nicolas Meloche $1,500,000 (1)
-Salary Remaining : $102,632
Cam York $1,250,000 (2)
-Salary Remaining : $85,526
Anthony Mantha $1,000,000 (2)
-Salary Remaining : $68,421
Jordan Kyrou $800,000 (1)
-Salary Remaining : $54,737
Glenn Gawdin $750,000 (2)
-Salary Remaining : $51,316
Marek Hrivik $500,001 (3)
-Salary Remaining : $34,211
Total Pro Players22
Salary Commitment
Year 2023 : $63,153,009
Year 2024 : $42,353,009
Year 2025 : $27,853,001
Year 2026 : $0
Salary Average Commitment
Year 2023 : $63,153,009
Year 2024 : $42,353,009
Year 2025 : $27,853,001
Year 2026 : $0
Salary Cap with 1 Way Contract
Year 2023 : $63,153,009
Year 2024 : $42,353,009
Year 2025 : $27,853,001
Year 2026 : $0

Farm Players Salaries

Nail Yakupov $340,000 (1)
Salary Remaining : $23,263
Jaedon Descheneau $280,000 (2)
Salary Remaining : $19,158
Shamil Shmakov $260,000 (3)
Salary Remaining : $17,789
Seth Jarvis $220,000 (3)
Salary Remaining : $15,053
Urho Vaakanainen $200,000 (3)
Salary Remaining : $13,684
Mitchell Miller $185,000 (2)
Salary Remaining : $12,658
Antti Suomela $160,000 (1)
Salary Remaining : $10,947
Logan Stanley $140,000 (2)
Salary Remaining : $9,579
Josh Mahura $140,000 (1)
Salary Remaining : $9,579
Lukas Cormier $130,000 (1)
Salary Remaining : $8,895
Ridly Greig $130,000 (2)
Salary Remaining : $8,895
Semyon Vyazovoy $130,000 (2)
Salary Remaining : $8,895
Petr Hauser $130,000 (2)
Salary Remaining : $8,895
Lucas Edmonds $130,000 (2)
Salary Remaining : $8,895
Riley Kidney $130,000 (3)
Salary Remaining : $8,895
Gabriel Carlsson $120,000 (1)
Salary Remaining : $8,211
Jiri Tlusty $101,800 (1)
Salary Remaining : $6,965
Kyle Cumiskey $101,000 (1)
Salary Remaining : $6,911
Martin Houle $100,000 (2)
Salary Remaining : $6,842
Maxim Beryozkin $100,000 (2)
Salary Remaining : $6,842
Oskar Jellvik $100,000 (2)
Salary Remaining : $6,842
Dmitri Ovchinikov $100,000 (3)
Salary Remaining : $6,842
Jacob Bernard-Docker $100,000 (1)
Salary Remaining : $6,842
Connor McMichael $100,000 (1)
Salary Remaining : $6,842
Miguel Tourigny $100,000 (3)
Salary Remaining : $6,842
Matthew Maggio $100,000 (3)
Salary Remaining : $6,842
Total Farm Players26
Salary Commitment
Year 2023 : $3,827,800
Year 2024 : $2,535,000
Year 2025 : $1,110,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,727,800
Year 2024 : $2,535,000
Year 2025 : $1,110,000
Year 2026 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Saddledome
Level 1: 5000 - $60 - 4 587 - 91,74%
Level 2: 5000 - $38 - 4 620 - 92,40%
Level 3: 5000 - $20 - 4 750 - 95,00%
Level 4: 4000 - $10 - 3 885 - 97,13%
Luxury : 1000 - $150 - 890 - 88,95%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $35 - 4 518 - 90,36%
Farm Level 2: 5000 - $15 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left2
Average Attendance - %18 732 - 93,66%
Average Income per Game$1,069,911
Year to Date Revenue$41,726,525
Farm
Home Games Left2
Average Attendance - %9 518 - 95,18%
Average Income per Game$347,373
Year to Date Revenue$13,547,551

Expense

Pro Players Total Salaries$84,950,000
Farm Players Total Salaries$3,265,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value($250,000)
Pro Year To Date Expenses$77,271,388
Farm Year To Date Expenses$3,463,523
Pro Salary Cap To Date$76,339,834
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,139,822
Farm Estimated Season Revenue$694,746
Pro Remaining Season Days13
Pro Expenses Per Days$452,368
Pro Estimated Expenses$5,880,784
Farm Remaining Season Days13
Farm Expenses Per Days$18,500
Farm Estimated Expenses$240,500
Estimated Season Expenses$6,121,284
Season Salary Cap$84,700,000
Estimate Under Maximum Salary Cap of $85,000,000$300,000
Estimate Over Minimum Salary Cap of $55,000,000 $29,700,000
Current Bank Account$38,345,030
Projected Bank Account$35,058,314

Pro Players Salaries

Sidney Crosby $10,000,000 (4)
-Salary Remaining : $684,211
Alexander Ovechkin $8,500,000 (2)
-Salary Remaining : $581,579
Jeff Glass $6,500,000 (2)
-Salary Remaining : $444,737
Kenndal McArdle $6,000,000 (3)
-Salary Remaining : $410,526
Ludvig Rensfeldt $5,300,000 (6)
-Salary Remaining : $362,632
Alex Galchenyuk $5,250,000 (2)
-Salary Remaining : $359,211
Cal Clutterbuck $5,000,000 (3)
-Salary Remaining : $342,105
Thomas Hickey $4,500,000 (5)
-Salary Remaining : $307,895
Michael Sgarbossa $4,250,000 (8)
-Salary Remaining : $290,789
John Curry $4,100,000 (1)
-Salary Remaining : $280,526
Charles-Olivier Roussel $4,000,000 (7)
-Salary Remaining : $273,684
Lucas Raymond $2,500,000 (5)
-Salary Remaining : $171,053
Vitaly Abramov $2,400,000 (3)
-Salary Remaining : $164,211
Jonathan Drouin $2,400,000 (3)
-Salary Remaining : $164,211
Nikita Zadorov $2,250,000 (3)
-Salary Remaining : $153,947
Tyler Vesel $2,250,000 (2)
-Salary Remaining : $153,947
Brock Beukeboom $2,100,000 (1)
-Salary Remaining : $143,684
Bode Wilde $2,000,000 (2)
-Salary Remaining : $136,842
Mark Friedman $1,950,000 (1)
-Salary Remaining : $133,421
Kevin Labanc $1,700,000 (1)
-Salary Remaining : $116,316
Derrick Pouliot $1,000,000 (2)
-Salary Remaining : $68,421
Patrik Bartosak $1,000,000 (1)
-Salary Remaining : $68,421
Total Pro Players22
Salary Commitment
Year 2023 : $84,950,000
Year 2024 : $74,100,000
Year 2025 : $48,600,000
Year 2026 : $30,550,000
Salary Average Commitment
Year 2023 : $84,250,000
Year 2024 : $73,400,000
Year 2025 : $47,900,000
Year 2026 : $29,850,000
Salary Cap with 1 Way Contract
Year 2023 : $84,950,000
Year 2024 : $74,100,000
Year 2025 : $48,600,000
Year 2026 : $30,550,000

Farm Players Salaries

Boone Jenner (Out of Payroll) $920,000 (1)
Salary Remaining : $62,947
Alexander Khovanov $250,000 (5)
Salary Remaining : $17,105
Roland McKeown $200,000 (1)
Salary Remaining : $13,684
Marcus Karlström $200,000 (3)
Salary Remaining : $13,684
Christian Thomas $200,000 (1)
Salary Remaining : $13,684
Niklas Hansson $190,000 (2)
Salary Remaining : $13,000
Mitch Eliot $170,000 (2)
Salary Remaining : $11,632
Stephen Desrochers $167,000 (1)
Salary Remaining : $11,426
Luke Martin $160,000 (3)
Salary Remaining : $10,947
Jake Christiansen $150,000 (3)
Salary Remaining : $10,263
Roni Hirvonen $140,000 (3)
Salary Remaining : $9,579
Ryan Suzuki $130,000 (1)
Salary Remaining : $8,895
Nolan Allan $130,000 (1)
Salary Remaining : $8,895
Daniil Chechelev $130,000 (1)
Salary Remaining : $8,895
Denis Smirnov $115,000 (2)
Salary Remaining : $7,868
Dillon Dube $110,000 (3)
Salary Remaining : $7,526
Jonah Gadjovich $110,000 (3)
Salary Remaining : $7,526
Kevin Stenlund $105,000 (2)
Salary Remaining : $7,184
Julien Gauthier $102,000 (2)
Salary Remaining : $6,979
Kristian Røykas Marthinsen $102,000 (3)
Salary Remaining : $6,979
Adam Ollas Mattsson $102,000 (3)
Salary Remaining : $6,979
Reid Boucher $102,000 (1)
Salary Remaining : $6,979
Jakub Malek $100,000 (2)
Salary Remaining : $6,842
Jan Mysak $100,000 (1)
Salary Remaining : $6,842
Total Farm Players24
Salary Commitment
Year 2023 : $4,185,000
Year 2024 : $2,106,000
Year 2025 : $1,324,000
Year 2026 : $250,000
Salary Average Commitment
Year 2023 : $4,185,000
Year 2024 : $2,106,000
Year 2025 : $1,324,000
Year 2026 : $250,000

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 5000 - $85 - 4 068 - 81,36%
Level 2: 5000 - $49 - 4 375 - 87,50%
Level 3: 5000 - $30 - 4 404 - 88,07%
Level 4: 4000 - $17 - 3 640 - 91,01%
Luxury : 1000 - $189 - 790 - 78,97%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $35 - 4 543 - 90,85%
Farm Level 2: 5000 - $15 - 4 988 - 99,76%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left2
Average Attendance - %17 277 - 86,38%
Average Income per Game$1,346,086
Year to Date Revenue$52,497,363
Farm
Home Games Left2
Average Attendance - %9 531 - 95,31%
Average Income per Game$348,380
Year to Date Revenue$13,586,820

Expense

Pro Players Total Salaries$65,370,000
Farm Players Total Salaries$3,446,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value($250,000)
Pro Year To Date Expenses$60,408,062
Farm Year To Date Expenses$3,256,943
Pro Salary Cap To Date$59,476,508
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,692,172
Farm Estimated Season Revenue$696,760
Pro Remaining Season Days13
Pro Expenses Per Days$349,316
Pro Estimated Expenses$4,541,108
Farm Remaining Season Days13
Farm Expenses Per Days$19,453
Farm Estimated Expenses$252,889
Estimated Season Expenses$4,793,997
Season Salary Cap$65,120,000
Estimate Under Maximum Salary Cap of $85,000,000$19,880,000
Estimate Over Minimum Salary Cap of $55,000,000 $10,120,000
Current Bank Account$80,881,924
Projected Bank Account$79,476,859

Pro Players Salaries

Taylor Hall $6,500,000 (6)
-Salary Remaining : $444,737
Louis Leblanc $5,450,000 (8)
-Salary Remaining : $372,895
Saku Mäenalanen $5,400,000 (2)
-Salary Remaining : $369,474
Peter Aston $4,500,000 (3)
-Salary Remaining : $307,895
Jordan LaVallee $4,100,000 (2)
-Salary Remaining : $280,526
Mikhail Grigorenko $3,800,000 (3)
-Salary Remaining : $260,000
Pierre-Luc Dubois $3,500,000 (2)
-Salary Remaining : $239,474
Jonathan Quick $2,800,000 (1)
-Salary Remaining : $191,579
Griffin Reinhart $2,750,000 (3)
-Salary Remaining : $188,158
Luke Schenn $2,700,000 (5)
-Salary Remaining : $184,737
Oscar Klefbom $2,400,000 (1)
-Salary Remaining : $164,211
Nick Merkley $2,300,000 (1)
-Salary Remaining : $157,368
Aaron Ekblad $2,300,000 (3)
-Salary Remaining : $157,368
Anthony DeAngelo $2,150,000 (3)
-Salary Remaining : $147,105
Cole Caufield $2,100,000 (4)
-Salary Remaining : $143,684
Miroslav Svoboda $1,950,000 (3)
-Salary Remaining : $133,421
Taylor Cammarata $1,860,000 (3)
-Salary Remaining : $127,263
Alex Barré-Boulet $1,860,000 (3)
-Salary Remaining : $127,263
Victor Olofsson $1,800,000 (3)
-Salary Remaining : $123,158
Zach Werenski $1,550,000 (2)
-Salary Remaining : $106,053
Samuel Morin $1,500,000 (3)
-Salary Remaining : $102,632
Daniil Tarasov $1,100,000 (1)
-Salary Remaining : $75,263
Tyler Steenbergen $1,000,000 (2)
-Salary Remaining : $68,421
Total Pro Players23
Salary Commitment
Year 2023 : $65,370,000
Year 2024 : $55,770,000
Year 2025 : $40,220,000
Year 2026 : $16,750,000
Salary Average Commitment
Year 2023 : $60,610,000
Year 2024 : $52,410,000
Year 2025 : $36,860,000
Year 2026 : $14,750,000
Salary Cap with 1 Way Contract
Year 2023 : $65,370,000
Year 2024 : $56,770,000
Year 2025 : $41,220,000
Year 2026 : $16,750,000

Farm Players Salaries

Todd Bugess $230,000 (1)
Salary Remaining : $15,737
Nicholas Henry $200,000 (2)
Salary Remaining : $13,684
Frans Tuohimaa $200,000 (2)
Salary Remaining : $13,684
Juraj Slafkovsky $185,000 (2)
Salary Remaining : $12,658
Cutter Gauthier $185,000 (2)
Salary Remaining : $12,658
Mitchell Wheaton $176,000 (3)
Salary Remaining : $12,042
Adam Lowry $170,000 (1)
Salary Remaining : $11,632
Martin Frk $150,000 (2)
Salary Remaining : $10,263
Connor Carrick $150,000 (2)
Salary Remaining : $10,263
Henry Thrun $145,000 (2)
Salary Remaining : $9,921
Filip Sveningsson $140,000 (1)
Salary Remaining : $9,579
Michael Hrabal $130,000 (3)
Salary Remaining : $8,895
Topias Leinonen $130,000 (2)
Salary Remaining : $8,895
Matthew Cairns $125,000 (3)
Salary Remaining : $8,553
Alex Dostie $120,000 (2)
Salary Remaining : $8,211
Christopher Lalancette $102,000 (2)
Salary Remaining : $6,979
Tyler Soy $102,000 (2)
Salary Remaining : $6,979
Reid Duke $102,000 (1)
Salary Remaining : $6,979
Marek Tvrdon $102,000 (1)
Salary Remaining : $6,979
Artyom Manyukan $101,000 (1)
Salary Remaining : $6,911
Anthony Salinitri $101,000 (1)
Salary Remaining : $6,911
Yann Sauve $100,000 (3)
Salary Remaining : $6,842
Will Borgen $100,000 (2)
Salary Remaining : $6,842
Jakub Votja (Out of Payroll) $100,000 (2)
Salary Remaining : $6,842
Luke Mittlestadt $100,000 (3)
Salary Remaining : $6,842
Total Farm Players25
Salary Commitment
Year 2023 : $3,446,000
Year 2024 : $2,500,000
Year 2025 : $631,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,446,000
Year 2024 : $2,500,000
Year 2025 : $631,000
Year 2026 : $0

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe United Center
Level 1: 5000 - $24 - 4 862 - 97,25%
Level 2: 5000 - $23 - 4 872 - 97,44%
Level 3: 5000 - $18 - 4 725 - 94,51%
Level 4: 4000 - $15 - 3 779 - 94,47%
Luxury : 1000 - $100 - 971 - 97,10%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $12 - 5 000 - 100,00%
Farm Level 2: 5000 - $7 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left1
Average Attendance - %19 209 - 96,05%
Average Income per Game$696,702
Year to Date Revenue$27,868,098
Farm
Home Games Left1
Average Attendance - %10 000 - 100,00%
Average Income per Game$141,550
Year to Date Revenue$5,662,000

Expense

Pro Players Total Salaries$71,925,000
Farm Players Total Salaries$5,149,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,454,274
Farm Year To Date Expenses$4,643,827
Pro Salary Cap To Date$69,522,720
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$696,702
Farm Estimated Season Revenue$141,550
Pro Remaining Season Days13
Pro Expenses Per Days$383,816
Pro Estimated Expenses$4,989,608
Farm Remaining Season Days13
Farm Expenses Per Days$28,416
Farm Estimated Expenses$369,408
Estimated Season Expenses$5,359,016
Season Salary Cap$71,925,000
Estimate Under Maximum Salary Cap of $85,000,000$13,075,000
Estimate Over Minimum Salary Cap of $55,000,000 $16,925,000
Current Bank Account($3,017,526)
Projected Bank Account($7,538,290)

Pro Players Salaries

Shea Weber $8,000,000 (1)
-Salary Remaining : $547,368
Patrick Kane (Out of Payroll) $6,750,000 (4)
-Salary Remaining : $461,842
Cody Franson $5,900,000 (4)
-Salary Remaining : $403,684
Andrei Vasilevski $5,750,000 (8)
-Salary Remaining : $393,421
Alexander Burmistrov $4,500,000 (2)
-Salary Remaining : $307,895
Shawn Matthias $4,350,000 (1)
-Salary Remaining : $297,632
Sam Bennett $4,200,000 (3)
-Salary Remaining : $287,368
Christian Fisher $3,800,000 (2)
-Salary Remaining : $260,000
Viktor Stahlberg $3,500,000 (2)
-Salary Remaining : $239,474
Jack Lafontaine $3,500,000 (2)
-Salary Remaining : $239,474
William Karlsson $3,000,000 (2)
-Salary Remaining : $205,263
Alexander Nylander $2,800,000 (3)
-Salary Remaining : $191,579
Jonas Brodin $2,800,000 (1)
-Salary Remaining : $191,579
Kailer Yamamoto $2,400,000 (2)
-Salary Remaining : $164,211
Cody Ceci $2,000,000 (3)
-Salary Remaining : $136,842
Matthew Puempel $1,800,000 (2)
-Salary Remaining : $123,158
Emerson Etem $1,800,000 (3)
-Salary Remaining : $123,158
Justin Faulk $1,500,000 (2)
-Salary Remaining : $102,632
Tobias Bjornfot $1,300,000 (2)
-Salary Remaining : $88,947
Mike Matheson $1,250,000 (3)
-Salary Remaining : $85,526
Jordan Sambrook $1,025,000 (3)
-Salary Remaining : $70,132
Total Pro Players21
Salary Commitment
Year 2023 : $71,925,000
Year 2024 : $56,775,000
Year 2025 : $31,475,000
Year 2026 : $18,400,000
Salary Average Commitment
Year 2023 : $71,525,000
Year 2024 : $56,375,000
Year 2025 : $31,075,000
Year 2026 : $18,000,000
Salary Cap with 1 Way Contract
Year 2023 : $71,925,000
Year 2024 : $56,775,000
Year 2025 : $31,475,000
Year 2026 : $18,400,000

Farm Players Salaries

Alex Foster $737,000 (1)
Salary Remaining : $50,426
Martin Pospisil $240,000 (2)
Salary Remaining : $16,421
Jerome Gauthier-Leduc $220,000 (1)
Salary Remaining : $15,053
Tyson Jost (Out of Payroll) $220,000 (3)
Salary Remaining : $15,053
Timo Pielmeier $200,000 (1)
Salary Remaining : $13,684
Nick Ebert $190,000 (3)
Salary Remaining : $13,000
Kevin Korchinski $185,000 (2)
Salary Remaining : $12,658
Gabriel Perreault $185,000 (3)
Salary Remaining : $12,658
Isaac Howard (Out of Payroll) $185,000 (2)
Salary Remaining : $12,658
Scott Harrington $170,000 (2)
Salary Remaining : $11,632
Brandon Crawley $166,000 (3)
Salary Remaining : $11,358
John Ludvig $165,000 (2)
Salary Remaining : $11,289
Blake Speers $160,000 (3)
Salary Remaining : $10,947
Ross Colton $156,000 (2)
Salary Remaining : $10,674
Wyatt Wylie $150,000 (3)
Salary Remaining : $10,263
Noel Gunler $145,000 (3)
Salary Remaining : $9,921
Michael Mcleod (Out of Payroll) $140,000 (3)
Salary Remaining : $9,579
Emil Bemstrom $140,000 (1)
Salary Remaining : $9,579
Xavier Bernard $140,000 (2)
Salary Remaining : $9,579
Shane Pinto $136,000 (2)
Salary Remaining : $9,305
Thimo Nickl $132,000 (3)
Salary Remaining : $9,032
Eric Engstrand $131,000 (3)
Salary Remaining : $8,963
William Dufour (Out of Payroll) $130,000 (2)
Salary Remaining : $8,895
Rem Pitlick $104,000 (1)
Salary Remaining : $7,116
Nick Swaney $104,000 (1)
Salary Remaining : $7,116
Rodion Amirov $102,000 (3)
Salary Remaining : $6,979
Kyle Okposo $100,600 (3)
Salary Remaining : $6,883
Ryan Poehling $100,400 (1)
Salary Remaining : $6,869
Ty Nelson $100,000 (2)
Salary Remaining : $6,842
David Spacek $100,000 (3)
Salary Remaining : $6,842
Jan Bednar $100,000 (2)
Salary Remaining : $6,842
Georgi Romanov $100,000 (3)
Salary Remaining : $6,842
Total Farm Players32
Salary Commitment
Year 2023 : $5,334,000
Year 2024 : $3,728,600
Year 2025 : $2,021,600
Year 2026 : $0
Salary Average Commitment
Year 2023 : $5,028,000
Year 2024 : $3,430,600
Year 2025 : $1,723,600
Year 2026 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 5000 - $68 - 4 551 - 91,02%
Level 2: 5000 - $39 - 4 610 - 92,19%
Level 3: 5000 - $18 - 4 778 - 95,55%
Level 4: 4000 - $9 - 3 858 - 96,44%
Luxury : 1000 - $140 - 897 - 89,72%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $45 - 3 514 - 70,27%
Farm Level 2: 5000 - $23 - 3 350 - 67,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left3
Average Attendance - %18 693 - 93,47%
Average Income per Game$1,096,008
Year to Date Revenue$41,648,287
Farm
Home Games Left3
Average Attendance - %6 863 - 68,63%
Average Income per Game$350,381
Year to Date Revenue$13,314,479

Expense

Pro Players Total Salaries$68,525,000
Farm Players Total Salaries$4,096,100
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value($500,000)
Pro Year To Date Expenses$64,176,224
Farm Year To Date Expenses$4,124,746
Pro Salary Cap To Date$63,244,569
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,288,023
Farm Estimated Season Revenue$1,051,143
Pro Remaining Season Days13
Pro Expenses Per Days$365,921
Pro Estimated Expenses$4,756,973
Farm Remaining Season Days13
Farm Expenses Per Days$22,874
Farm Estimated Expenses$297,362
Estimated Season Expenses$5,054,335
Season Salary Cap$68,025,000
Estimate Under Maximum Salary Cap of $85,000,000$16,975,000
Estimate Over Minimum Salary Cap of $55,000,000 $13,025,000
Current Bank Account$83,439,994
Projected Bank Account$82,724,825

Pro Players Salaries

Colin Smith $5,800,000 (3)
-Salary Remaining : $396,842
Fredrik Pettersson-Wentzel $5,750,000 (7)
-Salary Remaining : $393,421
Brad Cole $5,500,000 (2)
-Salary Remaining : $376,316
Wayne Simmonds $4,000,000 (4)
-Salary Remaining : $273,684
Jesse Graham $4,000,000 (2)
-Salary Remaining : $273,684
Jack Skille $3,900,000 (3)
-Salary Remaining : $266,842
Andrew Mangiapane $3,700,000 (1)
-Salary Remaining : $253,158
Sean Couturier $3,400,000 (4)
-Salary Remaining : $232,632
Radko Gudas $3,000,000 (3)
-Salary Remaining : $205,263
Jordan Caron $3,000,000 (5)
-Salary Remaining : $205,263
Brandon Saad $2,750,000 (8)
-Salary Remaining : $188,158
Brayden Tracey $2,400,000 (4)
-Salary Remaining : $164,211
Hunter Shinkaruk $2,375,000 (2)
-Salary Remaining : $162,500
Adam Mascherin $2,350,000 (1)
-Salary Remaining : $160,789
Xavier Ouellet $2,250,000 (1)
-Salary Remaining : $153,947
Igor Shestyorkin $2,000,000 (1)
-Salary Remaining : $136,842
Steve Santini $2,000,000 (3)
-Salary Remaining : $136,842
Filip Zadina $2,000,000 (3)
-Salary Remaining : $136,842
Jayden Halbgewachs $2,000,000 (1)
-Salary Remaining : $136,842
Jeremy Morin $1,950,000 (3)
-Salary Remaining : $133,421
Veeti Vainio $1,875,000 (1)
-Salary Remaining : $128,289
Gleason Fournier $1,575,000 (2)
-Salary Remaining : $107,763
Calle Anderson $950,000 (2)
-Salary Remaining : $65,000
Total Pro Players23
Salary Commitment
Year 2023 : $68,525,000
Year 2024 : $54,350,000
Year 2025 : $39,950,000
Year 2026 : $21,300,000
Salary Average Commitment
Year 2023 : $65,025,000
Year 2024 : $53,550,000
Year 2025 : $39,150,000
Year 2026 : $21,300,000
Salary Cap with 1 Way Contract
Year 2023 : $68,525,000
Year 2024 : $54,350,000
Year 2025 : $39,950,000
Year 2026 : $21,300,000

Farm Players Salaries

Victor Rask $220,000 (2)
Salary Remaining : $15,053
Calvin Pickard $190,000 (1)
Salary Remaining : $13,000
Will Smith $185,000 (3)
Salary Remaining : $12,658
Ollen Zellweger $185,000 (3)
Salary Remaining : $12,658
Dylan Guenther $185,000 (1)
Salary Remaining : $12,658
Louis Domingue $171,100 (3)
Salary Remaining : $11,707
Kevin Bahl $165,000 (2)
Salary Remaining : $11,289
Curtis Lazar $160,000 (1)
Salary Remaining : $10,947
Johan Ryno $150,000 (1)
Salary Remaining : $10,263
Callum Booth $140,000 (1)
Salary Remaining : $9,579
Connor Dewar $140,000 (2)
Salary Remaining : $9,579
Justin Bailey $140,000 (2)
Salary Remaining : $9,579
Daniil Misyul $140,000 (2)
Salary Remaining : $9,579
Philip Broberg $140,000 (2)
Salary Remaining : $9,579
Parker Wotherspoon $136,000 (2)
Salary Remaining : $9,305
Owen Pickering $130,000 (3)
Salary Remaining : $8,895
Filip Bystedt $130,000 (2)
Salary Remaining : $8,895
Isak Rosen $130,000 (1)
Salary Remaining : $8,895
Deamon Hunt $130,000 (1)
Salary Remaining : $8,895
Hunter Brzustewicz $130,000 (3)
Salary Remaining : $8,895
Yakov Trenin $125,000 (1)
Salary Remaining : $8,553
Eemeli Rasanen $120,000 (1)
Salary Remaining : $8,211
Terrance Armarosa $120,000 (2)
Salary Remaining : $8,211
Scott Perunovich $114,000 (1)
Salary Remaining : $7,800
Nicholas Boka $110,000 (1)
Salary Remaining : $7,526
Matej Pekar $110,000 (1)
Salary Remaining : $7,526
Lucas Feuk $100,000 (1)
Salary Remaining : $6,842
Jani Nyman $100,000 (2)
Salary Remaining : $6,842
Anton Wahlberg $100,000 (3)
Salary Remaining : $6,842
Total Farm Players29
Salary Commitment
Year 2023 : $4,096,100
Year 2024 : $2,332,100
Year 2025 : $901,100
Year 2026 : $0
Salary Average Commitment
Year 2023 : $4,121,100
Year 2024 : $2,357,100
Year 2025 : $901,100
Year 2026 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerican Airlines Center
Level 1: 5000 - $65 - 4 496 - 89,91%
Level 2: 5000 - $25 - 4 842 - 96,84%
Level 3: 5000 - $15 - 4 771 - 95,43%
Level 4: 4000 - $10 - 3 879 - 96,98%
Luxury : 1000 - $118 - 935 - 93,52%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $15 - 5 000 - 100,00%
Farm Level 2: 5000 - $5 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left2
Average Attendance - %18 923 - 94,62%
Average Income per Game$944,608
Year to Date Revenue$36,839,724
Farm
Home Games Left2
Average Attendance - %10 000 - 100,00%
Average Income per Game$149,000
Year to Date Revenue$5,811,000

Expense

Pro Players Total Salaries$63,790,001
Farm Players Total Salaries$4,652,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value($250,000)
Pro Year To Date Expenses$61,625,921
Farm Year To Date Expenses$4,484,075
Pro Salary Cap To Date$60,694,365
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,889,217
Farm Estimated Season Revenue$298,000
Pro Remaining Season Days13
Pro Expenses Per Days$341,000
Pro Estimated Expenses$4,433,000
Farm Remaining Season Days13
Farm Expenses Per Days$25,800
Farm Estimated Expenses$335,400
Estimated Season Expenses$4,768,400
Season Salary Cap$63,540,001
Estimate Under Maximum Salary Cap of $85,000,000$21,459,999
Estimate Over Minimum Salary Cap of $55,000,000 $8,540,001
Current Bank Account$38,240,738
Projected Bank Account$35,659,555

Pro Players Salaries

Alexander Semin $6,400,000 (1)
-Salary Remaining : $437,895
Oscar Lindberg $6,250,000 (7)
-Salary Remaining : $427,632
Mattias Ritola $6,090,000 (1)
-Salary Remaining : $416,684
Alexander Nedeljkovic $4,500,000 (1)
-Salary Remaining : $307,895
Peter Mueller $4,000,000 (4)
-Salary Remaining : $273,684
Stefan Meyer $3,500,000 (2)
-Salary Remaining : $239,474
David Musil $3,500,000 (4)
-Salary Remaining : $239,474
Thomas Hyka $3,175,000 (1)
-Salary Remaining : $217,237
David Savard $2,900,000 (6)
-Salary Remaining : $198,421
Travis Sanheim $2,750,000 (5)
-Salary Remaining : $188,158
Bobby Sanguinetti $2,750,000 (4)
-Salary Remaining : $188,158
Scott Wilson $2,000,000 (1)
-Salary Remaining : $136,842
Kieffer Bellows $1,950,000 (2)
-Salary Remaining : $133,421
Nikolai Prokhorkin $1,900,000 (1)
-Salary Remaining : $130,000
Adam Brooks $1,800,000 (1)
-Salary Remaining : $123,158
Joren Van Pottelberghe $1,600,000 (1)
-Salary Remaining : $109,474
Matthew Dumba $1,600,000 (2)
-Salary Remaining : $109,474
Kale Clague $1,600,000 (2)
-Salary Remaining : $109,474
Nicolas Beaudin $1,425,000 (1)
-Salary Remaining : $97,500
Igor Shvyryov $1,400,000 (1)
-Salary Remaining : $95,789
Lukas Vejdemo $1,200,000 (3)
-Salary Remaining : $82,105
Ty Rattie $1,000,000 (1)
-Salary Remaining : $68,421
Jason Zucker $500,001 (3)
-Salary Remaining : $34,211
Total Pro Players23
Salary Commitment
Year 2023 : $63,790,001
Year 2024 : $33,000,001
Year 2025 : $24,350,001
Year 2026 : $22,650,000
Salary Average Commitment
Year 2023 : $54,540,001
Year 2024 : $26,250,001
Year 2025 : $17,100,001
Year 2026 : $15,400,000
Salary Cap with 1 Way Contract
Year 2023 : $63,790,001
Year 2024 : $32,500,001
Year 2025 : $23,850,001
Year 2026 : $22,150,000

Farm Players Salaries

Michael Hutchinson $300,000 (2)
Salary Remaining : $20,526
Kyle Wood $300,000 (1)
Salary Remaining : $20,526
Ronan Seeley $270,000 (5)
Salary Remaining : $18,474
Jonathan Gruden $245,000 (3)
Salary Remaining : $16,763
Petrus Palmu $220,000 (2)
Salary Remaining : $15,053
Connor Brown $220,000 (2)
Salary Remaining : $15,053
Keegan Kanzig $200,000 (1)
Salary Remaining : $13,684
Jonathan Ismael-Diaby $190,000 (2)
Salary Remaining : $13,000
Jacob Perreault $185,000 (1)
Salary Remaining : $12,658
Alex Theriau $180,000 (2)
Salary Remaining : $12,316
Ryan Hartman $180,000 (2)
Salary Remaining : $12,316
Jared McCann $160,000 (1)
Salary Remaining : $10,947
Luke Green $150,000 (2)
Salary Remaining : $10,263
Victor Mete $140,000 (2)
Salary Remaining : $9,579
Matthew Hackett $135,000 (2)
Salary Remaining : $9,237
William Eklund $130,000 (2)
Salary Remaining : $8,895
Semyon Der-Arguchintsev $130,000 (2)
Salary Remaining : $8,895
Hunter Shepard $130,000 (1)
Salary Remaining : $8,895
Samuel Poulin $130,000 (1)
Salary Remaining : $8,895
Ville Ottaivanen $130,000 (2)
Salary Remaining : $8,895
Drake Batherson $125,000 (2)
Salary Remaining : $8,553
Mike Amadio $102,000 (1)
Salary Remaining : $6,979
Max Jones $100,000 (2)
Salary Remaining : $6,842
Alexei Protas $100,000 (2)
Salary Remaining : $6,842
Ryan Francis $100,000 (2)
Salary Remaining : $6,842
Jack Thompson $100,000 (2)
Salary Remaining : $6,842
Simon Robertsson $100,000 (1)
Salary Remaining : $6,842
Tyler Kleven $100,000 (2)
Salary Remaining : $6,842
Caden Price $100,000 (3)
Salary Remaining : $6,842
Total Farm Players29
Salary Commitment
Year 2023 : $4,652,000
Year 2024 : $3,345,000
Year 2025 : $615,000
Year 2026 : $270,000
Salary Average Commitment
Year 2023 : $4,652,000
Year 2024 : $3,345,000
Year 2025 : $615,000
Year 2026 : $270,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 5000 - $106 - 2 947 - 58,93%
Level 2: 5000 - $79 - 2 612 - 52,23%
Level 3: 5000 - $66 - 2 057 - 41,13%
Level 4: 4000 - $29 - 2 435 - 60,86%
Luxury : 1000 - $129 - 916 - 91,61%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $40 - 3 974 - 79,49%
Farm Level 2: 5000 - $30 - 2 543 - 50,86%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left4
Average Attendance - %10 966 - 54,83%
Average Income per Game$1,256,348
Year to Date Revenue$46,484,885
Farm
Home Games Left4
Average Attendance - %6 518 - 65,18%
Average Income per Game$350,555
Year to Date Revenue$12,970,525

Expense

Pro Players Total Salaries$54,700,000
Farm Players Total Salaries$5,733,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$2,500,000
Pro Year To Date Expenses$55,133,576
Farm Year To Date Expenses$3,997,789
Pro Salary Cap To Date$54,202,018
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,025,393
Farm Estimated Season Revenue$1,402,219
Pro Remaining Season Days13
Pro Expenses Per Days$293,158
Pro Estimated Expenses$3,811,054
Farm Remaining Season Days13
Farm Expenses Per Days$31,489
Farm Estimated Expenses$409,357
Estimated Season Expenses$4,220,411
Season Salary Cap$57,200,000
Estimate Under Maximum Salary Cap of $85,000,000$27,800,000
Estimate Over Minimum Salary Cap of $55,000,000 $2,200,000
Current Bank Account$85,492,714
Projected Bank Account$87,699,915

Pro Players Salaries

Mattias Tedenby $5,000,000 (1)
-Salary Remaining : $342,105
Tomas Tatar $5,000,000 (4)
-Salary Remaining : $342,105
Steven Stamkos $4,500,000 (5)
-Salary Remaining : $307,895
Juuse Saros $4,100,000 (3)
-Salary Remaining : $280,526
Jamie Benn $3,750,000 (2)
-Salary Remaining : $256,579
Jacob Josefson $3,750,000 (7)
-Salary Remaining : $256,579
Sean Monahan $2,725,000 (3)
-Salary Remaining : $186,447
Nikita Kucherov $2,100,000 (1)
-Salary Remaining : $143,684
Stuart Percy $2,100,000 (2)
-Salary Remaining : $143,684
Nico Hischier $2,000,000 (1)
-Salary Remaining : $136,842
Filip Hronek $2,000,000 (1)
-Salary Remaining : $136,842
Alexei Marchenko $2,000,000 (2)
-Salary Remaining : $136,842
Zachary Yuen $1,950,000 (2)
-Salary Remaining : $133,421
Julius Bergman $1,850,000 (3)
-Salary Remaining : $126,579
Rasmus Andersson $1,800,000 (1)
-Salary Remaining : $123,158
Tomas Vomacka $1,650,000 (3)
-Salary Remaining : $112,895
Keegan Lowe $1,500,000 (2)
-Salary Remaining : $102,632
Hampus Lindholm $1,500,000 (3)
-Salary Remaining : $102,632
Ivan Barbashev $1,400,000 (3)
-Salary Remaining : $95,789
Travis Konecny $1,200,000 (1)
-Salary Remaining : $82,105
Scott Laughton $1,000,000 (2)
-Salary Remaining : $68,421
Jannik Hansen $1,000,000 (2)
-Salary Remaining : $68,421
Yannick Riendeau $825,000 (1)
-Salary Remaining : $56,447
Total Pro Players23
Salary Commitment
Year 2023 : $54,700,000
Year 2024 : $39,775,000
Year 2025 : $26,475,000
Year 2026 : $13,250,000
Salary Average Commitment
Year 2023 : $51,450,000
Year 2024 : $36,525,000
Year 2025 : $23,225,000
Year 2026 : $10,000,000
Salary Cap with 1 Way Contract
Year 2023 : $54,700,000
Year 2024 : $39,775,000
Year 2025 : $26,475,000
Year 2026 : $13,250,000

Farm Players Salaries

Chris Butler $950,000 (1)
Salary Remaining : $65,000
Tyler Ennis $750,000 (1)
Salary Remaining : $51,316
Zack Kassian $750,000 (2)
Salary Remaining : $51,316
Michal Repik $300,000 (1)
Salary Remaining : $20,526
Ayrton Martino $185,000 (1)
Salary Remaining : $12,658
Simon Nemec $185,000 (2)
Salary Remaining : $12,658
Patrik Laine $170,000 (2)
Salary Remaining : $11,632
K'andre Miller $160,000 (3)
Salary Remaining : $10,947
Zachary Senyshyn $160,000 (1)
Salary Remaining : $10,947
Dmitri Zaitsev $150,000 (1)
Salary Remaining : $10,263
Dalton Smith $130,000 (2)
Salary Remaining : $8,895
Liam Dower Nilsson (Out of Payroll) $130,000 (2)
Salary Remaining : $8,895
Michael Vukojevic $130,000 (2)
Salary Remaining : $8,895
Brandan Guhle $125,000 (2)
Salary Remaining : $8,553
Nils Lundkvist $124,000 (3)
Salary Remaining : $8,484
Anton Lundell $120,000 (2)
Salary Remaining : $8,211
Joel Armia $120,000 (2)
Salary Remaining : $8,211
Valeri Nichushkin $120,000 (2)
Salary Remaining : $8,211
Jean-Gabriel Pageau $102,000 (1)
Salary Remaining : $6,979
Eeli Tolvanen $102,000 (1)
Salary Remaining : $6,979
Andrew Welinski $100,000 (1)
Salary Remaining : $6,842
Jonathan Boutin $100,000 (1)
Salary Remaining : $6,842
Arseni Sergeyev $100,000 (1)
Salary Remaining : $6,842
Samuel Bolduc $100,000 (2)
Salary Remaining : $6,842
Alexander Pashin $100,000 (2)
Salary Remaining : $6,842
Alexander Gordin $100,000 (2)
Salary Remaining : $6,842
Kaiden Guhle $100,000 (1)
Salary Remaining : $6,842
John Beecher $100,000 (2)
Salary Remaining : $6,842
Yaroslav Askarov $100,000 (1)
Salary Remaining : $6,842
Total Farm Players29
Salary Commitment
Year 2023 : $5,863,000
Year 2024 : $2,064,000
Year 2025 : $284,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $5,839,000
Year 2024 : $2,040,000
Year 2025 : $260,000
Year 2026 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Place
Level 1: 5000 - $180 - 2 895 - 57,89%
Level 2: 5000 - $105 - 2 895 - 57,89%
Level 3: 5000 - $72 - 2 895 - 57,89%
Level 4: 4000 - $42 - 2 316 - 57,89%
Luxury : 1000 - $400 - 579 - 57,89%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $35 - 4 542 - 90,83%
Farm Level 2: 5000 - $15 - 4 977 - 99,54%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left3
Average Attendance - %11 579 - 57,89%
Average Income per Game$2,029,772
Year to Date Revenue$77,131,340
Farm
Home Games Left3
Average Attendance - %9 519 - 95,19%
Average Income per Game$348,082
Year to Date Revenue$13,227,097

Expense

Pro Players Total Salaries$72,875,001
Farm Players Total Salaries$5,453,222
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value($1,000,000)
Pro Year To Date Expenses$68,568,852
Farm Year To Date Expenses$5,243,977
Pro Salary Cap To Date$67,637,292
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,089,316
Farm Estimated Season Revenue$1,044,244
Pro Remaining Season Days13
Pro Expenses Per Days$388,816
Pro Estimated Expenses$5,054,608
Farm Remaining Season Days13
Farm Expenses Per Days$30,017
Farm Estimated Expenses$390,221
Estimated Season Expenses$5,444,829
Season Salary Cap$71,875,001
Estimate Under Maximum Salary Cap of $85,000,000$13,124,999
Estimate Over Minimum Salary Cap of $55,000,000 $16,875,001
Current Bank Account$70,513,292
Projected Bank Account$72,202,023

Pro Players Salaries

Anze Kopitar $8,000,000 (3)
-Salary Remaining : $547,368
Ryan Ellis $6,125,000 (6)
-Salary Remaining : $419,079
Corey Perry $6,000,000 (2)
-Salary Remaining : $410,526
Jonathan Toews $5,700,000 (4)
-Salary Remaining : $390,000
Jordan Weal $5,650,000 (8)
-Salary Remaining : $386,579
Elias Lindholm $5,300,000 (3)
-Salary Remaining : $362,632
Matt Carle $4,800,000 (1)
-Salary Remaining : $328,421
Travis Hamonic $3,250,000 (3)
-Salary Remaining : $222,368
Haydn Fleury $2,900,000 (1)
-Salary Remaining : $198,421
Guillaume Gelinas $2,800,000 (1)
-Salary Remaining : $191,579
Artturi Lehkonen $2,500,000 (3)
-Salary Remaining : $171,053
Filip Forsberg $2,500,000 (2)
-Salary Remaining : $171,053
Zion Nybeck $2,400,000 (5)
-Salary Remaining : $164,211
Mikhail Sergachyov $2,250,000 (3)
-Salary Remaining : $153,947
Michael Latta $2,000,001 (3)
-Salary Remaining : $136,842
Alexandre R. Picard $2,000,000 (1)
-Salary Remaining : $136,842
Hayden Hawkey $1,650,000 (3)
-Salary Remaining : $112,895
Alex Lyon $1,600,000 (1)
-Salary Remaining : $109,474
Julius Nattinen $1,400,000 (2)
-Salary Remaining : $95,789
Juuso Valimaki $1,300,000 (1)
-Salary Remaining : $88,947
Anton Rodin $1,000,000 (1)
-Salary Remaining : $68,421
J.T. Compher $900,000 (2)
-Salary Remaining : $61,579
Connor Hobbs $850,000 (2)
-Salary Remaining : $58,158
Total Pro Players23
Salary Commitment
Year 2023 : $72,875,001
Year 2024 : $56,475,001
Year 2025 : $44,825,001
Year 2026 : $19,875,000
Salary Average Commitment
Year 2023 : $72,375,001
Year 2024 : $55,975,001
Year 2025 : $44,325,001
Year 2026 : $19,875,000
Salary Cap with 1 Way Contract
Year 2023 : $72,875,001
Year 2024 : $56,475,001
Year 2025 : $44,825,001
Year 2026 : $19,875,000

Farm Players Salaries

Dan Fritsche $300,000 (1)
Salary Remaining : $20,526
Zach Torquato $300,000 (3)
Salary Remaining : $20,526
Dylan Olsen $300,000 (2)
Salary Remaining : $20,526
Matthew Clark $300,000 (1)
Salary Remaining : $20,526
Stefan Elliott $300,000 (2)
Salary Remaining : $20,526
Sean Durzi $260,000 (1)
Salary Remaining : $17,789
Landon Ferraro $222,222 (3)
Salary Remaining : $15,205
Ilya Konovalov $220,000 (2)
Salary Remaining : $15,053
Jacob Dion $210,000 (3)
Salary Remaining : $14,368
Nico Daws $185,000 (1)
Salary Remaining : $12,658
Matt Coronato $185,000 (1)
Salary Remaining : $12,658
Adam Fantilli $185,000 (3)
Salary Remaining : $12,658
Nathan Legare $185,000 (1)
Salary Remaining : $12,658
Shakir Mukhamadullin $185,000 (1)
Salary Remaining : $12,658
Fabian Lysell $185,000 (1)
Salary Remaining : $12,658
Maxime Fortier $180,000 (1)
Salary Remaining : $12,316
Filip Johansson $170,000 (2)
Salary Remaining : $11,632
Ty Ronning $160,000 (3)
Salary Remaining : $10,947
Kenny Ryan $140,000 (2)
Salary Remaining : $9,579
Dennis Yan $140,000 (2)
Salary Remaining : $9,579
Thomas Novak $135,000 (1)
Salary Remaining : $9,237
Martin Fehervary $132,000 (3)
Salary Remaining : $9,032
Calle Jarnkrok $130,000 (2)
Salary Remaining : $8,895
Brock Faber $130,000 (2)
Salary Remaining : $8,895
Robby Fabbri $110,000 (3)
Salary Remaining : $7,526
Alex Tuch $102,000 (1)
Salary Remaining : $6,979
Nick Ritchie $102,000 (3)
Salary Remaining : $6,979
Yegor Afanasyev $100,000 (1)
Salary Remaining : $6,842
Artyom Grushnikov $100,000 (3)
Salary Remaining : $6,842
Fyodor Svechkov $100,000 (1)
Salary Remaining : $6,842
Total Farm Players30
Salary Commitment
Year 2023 : $5,453,222
Year 2024 : $3,051,222
Year 2025 : $1,521,222
Year 2026 : $0
Salary Average Commitment
Year 2023 : $5,433,222
Year 2024 : $3,031,222
Year 2025 : $1,501,222
Year 2026 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameBankAtlantic Center
Level 1: 5000 - $60 - 4 634 - 92,68%
Level 2: 5000 - $50 - 4 385 - 87,70%
Level 3: 5000 - $40 - 3 967 - 79,33%
Level 4: 4000 - $30 - 3 000 - 75,00%
Luxury : 1000 - $135 - 914 - 91,43%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $35 - 4 452 - 89,04%
Farm Level 2: 5000 - $15 - 4 993 - 99,87%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left3
Average Attendance - %16 900 - 84,50%
Average Income per Game$1,295,373
Year to Date Revenue$49,224,168
Farm
Home Games Left3
Average Attendance - %9 445 - 94,45%
Average Income per Game$343,770
Year to Date Revenue$13,063,249

Expense

Pro Players Total Salaries$79,150,000
Farm Players Total Salaries$3,630,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$1,750,000
Pro Year To Date Expenses$73,675,020
Farm Year To Date Expenses$3,986,566
Pro Salary Cap To Date$72,743,394
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,886,119
Farm Estimated Season Revenue$1,031,309
Pro Remaining Season Days13
Pro Expenses Per Days$421,842
Pro Estimated Expenses$5,483,946
Farm Remaining Season Days13
Farm Expenses Per Days$20,421
Farm Estimated Expenses$265,473
Estimated Season Expenses$5,749,419
Season Salary Cap$80,900,000
Estimate Under Maximum Salary Cap of $85,000,000$4,100,000
Estimate Over Minimum Salary Cap of $55,000,000 $25,900,000
Current Bank Account$35,335,332
Projected Bank Account$34,503,341

Pro Players Salaries

Paul Stastny $7,500,000 (3)
-Salary Remaining : $513,158
Markus Granlund $6,600,000 (2)
-Salary Remaining : $451,579
Sam Gagner $6,500,000 (6)
-Salary Remaining : $444,737
Joey Laleggia $6,225,000 (8)
-Salary Remaining : $425,921
Anders Nilsson $5,500,000 (6)
-Salary Remaining : $376,316
William Nylander $4,600,000 (5)
-Salary Remaining : $314,737
Olli Määtä $4,200,000 (1)
-Salary Remaining : $287,368
Dylan Strome $4,000,000 (1)
-Salary Remaining : $273,684
Alex Plante $4,000,000 (3)
-Salary Remaining : $273,684
Andrew Cogliano $3,800,000 (3)
-Salary Remaining : $260,000
Madison Bowey $3,500,000 (3)
-Salary Remaining : $239,474
Conor Garland $3,000,000 (1)
-Salary Remaining : $205,263
Kaapo Kakko $2,600,000 (4)
-Salary Remaining : $177,895
Alexis Lafreniere $2,400,000 (5)
-Salary Remaining : $164,211
Elias Pettersson (1 Way Contract) $2,200,000 (3)
-Salary Remaining : $150,526
Cole Perfetti $2,200,000 (2)
-Salary Remaining : $150,526
Erik Kallgren $1,800,000 (1)
-Salary Remaining : $123,158
Gustav Lindstrom $1,650,000 (3)
-Salary Remaining : $112,895
Tyler Cuma $1,500,000 (3)
-Salary Remaining : $102,632
Nolan Patrick $1,500,000 (2)
-Salary Remaining : $102,632
Dennis Cholowski $1,425,000 (1)
-Salary Remaining : $97,500
Victor Soderstrom $1,350,000 (1)
-Salary Remaining : $92,368
Lukas Dostal $1,100,000 (3)
-Salary Remaining : $75,263
Total Pro Players23
Salary Commitment
Year 2023 : $79,150,000
Year 2024 : $63,375,000
Year 2025 : $53,075,000
Year 2026 : $27,825,000
Salary Average Commitment
Year 2023 : $76,350,000
Year 2024 : $63,375,000
Year 2025 : $53,075,000
Year 2026 : $27,825,000
Salary Cap with 1 Way Contract
Year 2023 : $79,150,000
Year 2024 : $63,375,000
Year 2025 : $53,075,000
Year 2026 : $27,825,000

Farm Players Salaries

Sam Colangelo $220,000 (3)
Salary Remaining : $15,053
Jesper Wallstedt $185,000 (1)
Salary Remaining : $12,658
Samu Salminen $185,000 (2)
Salary Remaining : $12,658
Anton Johannesson $185,000 (2)
Salary Remaining : $12,658
Dmitri Simashev $185,000 (3)
Salary Remaining : $12,658
Dalibor Dvorsky (Out of Payroll) $185,000 (3)
Salary Remaining : $12,658
Mattias Havelid $185,000 (2)
Salary Remaining : $12,658
Frank Nazar $185,000 (2)
Salary Remaining : $12,658
Danila Yurov (Out of Payroll) $185,000 (2)
Salary Remaining : $12,658
Mavrik Bourque $185,000 (1)
Salary Remaining : $12,658
Chaz Lucius $185,000 (2)
Salary Remaining : $12,658
Justin Barron $170,000 (3)
Salary Remaining : $11,632
Blake Coleman $150,000 (1)
Salary Remaining : $10,263
Robbie Earl $150,000 (1)
Salary Remaining : $10,263
Kevin Lalande $150,000 (3)
Salary Remaining : $10,263
Vyacheslav Vojnov $150,000 (1)
Salary Remaining : $10,263
Hugo Gabrielson $130,000 (2)
Salary Remaining : $8,895
Martin Chromniak $130,000 (3)
Salary Remaining : $8,895
Sasha Pastujov $130,000 (3)
Salary Remaining : $8,895
Sergei Mursahov $130,000 (2)
Salary Remaining : $8,895
Boris Valabik $120,000 (1)
Salary Remaining : $8,211
David Fischer $120,000 (3)
Salary Remaining : $8,211
Ben Jones $100,000 (2)
Salary Remaining : $6,842
Matthew Strome $100,000 (2)
Salary Remaining : $6,842
Roman Schmidt $100,000 (1)
Salary Remaining : $6,842
Leevi Aaltonen $100,000 (2)
Salary Remaining : $6,842
Total Farm Players26
Salary Commitment
Year 2023 : $4,000,000
Year 2024 : $2,960,000
Year 2025 : $1,290,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,915,000
Year 2024 : $2,960,000
Year 2025 : $1,290,000
Year 2026 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameStaples Center
Level 1: 5000 - $60 - 4 595 - 91,90%
Level 2: 5000 - $38 - 4 645 - 92,90%
Level 3: 5000 - $27 - 4 489 - 89,78%
Level 4: 4000 - $15 - 3 799 - 94,98%
Luxury : 1000 - $135 - 918 - 91,83%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $33 - 5 000 - 100,00%
Farm Level 2: 5000 - $17 - 4 638 - 92,76%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left5
Average Attendance - %18 446 - 92,23%
Average Income per Game$1,100,311
Year to Date Revenue$39,611,208
Farm
Home Games Left5
Average Attendance - %9 638 - 96,38%
Average Income per Game$357,142
Year to Date Revenue$12,857,125

Expense

Pro Players Total Salaries$74,050,001
Farm Players Total Salaries$7,043,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value($1,000,000)
Pro Year To Date Expenses$65,259,719
Farm Year To Date Expenses$6,258,968
Pro Salary Cap To Date$64,328,158
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,501,557
Farm Estimated Season Revenue$1,785,712
Pro Remaining Season Days13
Pro Expenses Per Days$395,000
Pro Estimated Expenses$5,135,000
Farm Remaining Season Days13
Farm Expenses Per Days$38,384
Farm Estimated Expenses$498,992
Estimated Season Expenses$5,633,992
Season Salary Cap$73,050,001
Estimate Under Maximum Salary Cap of $85,000,000$11,949,999
Estimate Over Minimum Salary Cap of $55,000,000 $18,050,001
Current Bank Account$26,956,380
Projected Bank Account$28,609,657

Pro Players Salaries

Mikael Granlund $7,500,000 (8)
-Salary Remaining : $513,158
Thomas Vanek $6,700,000 (1)
-Salary Remaining : $458,421
Dustin Brown $6,500,000 (2)
-Salary Remaining : $444,737
Nathan MacKinnon $5,800,000 (3)
-Salary Remaining : $396,842
Evgeny Grachev $5,100,000 (1)
-Salary Remaining : $348,947
Drew Doughty $4,800,000 (6)
-Salary Remaining : $328,421
Brandon Pirri $4,500,000 (7)
-Salary Remaining : $307,895
Fredrik Karlstrom $3,750,000 (2)
-Salary Remaining : $256,579
Nigel Williams $3,750,000 (4)
-Salary Remaining : $256,579
Louis Caporusso $3,750,000 (5)
-Salary Remaining : $256,579
Tomas Jurco $3,250,000 (2)
-Salary Remaining : $222,368
Carter Hart $3,000,000 (3)
-Salary Remaining : $205,263
Alex Turcotte $2,300,000 (5)
-Salary Remaining : $157,368
Adam Boqvist $2,200,000 (4)
-Salary Remaining : $150,526
Dillon Heatherington $1,900,000 (3)
-Salary Remaining : $130,000
Zachary Lauzon $1,600,000 (1)
-Salary Remaining : $109,474
Thomas Chabot $1,500,000 (2)
-Salary Remaining : $102,632
Tyler Wotherspoon $1,500,000 (2)
-Salary Remaining : $102,632
Ryan Dzingel $1,400,000 (1)
-Salary Remaining : $95,789
Brady Skjei $1,250,000 (1)
-Salary Remaining : $85,526
Nino Niederreiter $975,000 (3)
-Salary Remaining : $66,711
Oskar Lindblom $525,000 (2)
-Salary Remaining : $35,921
Josh Harding $500,001 (1)
-Salary Remaining : $34,211
Total Pro Players23
Salary Commitment
Year 2023 : $74,050,001
Year 2024 : $57,500,000
Year 2025 : $40,475,000
Year 2026 : $28,800,000
Salary Average Commitment
Year 2023 : $75,850,001
Year 2024 : $58,700,000
Year 2025 : $41,675,000
Year 2026 : $30,000,000
Salary Cap with 1 Way Contract
Year 2023 : $74,050,001
Year 2024 : $57,500,000
Year 2025 : $40,475,000
Year 2026 : $28,800,000

Farm Players Salaries

Matt Lashoff $2,000,000 (1)
Salary Remaining : $136,842
Marcus Johansson $380,000 (1)
Salary Remaining : $26,000
Ted Purcell $300,000 (2)
Salary Remaining : $20,526
Jeff Carter $300,000 (2)
Salary Remaining : $20,526
Stephen Johns $300,000 (3)
Salary Remaining : $20,526
Artem Anisimov $300,000 (2)
Salary Remaining : $20,526
Brett Ponich $300,000 (1)
Salary Remaining : $20,526
Tristan Jarry $200,000 (2)
Salary Remaining : $13,684
Zachary L'heureux $185,000 (2)
Salary Remaining : $12,658
Connor Zary $185,000 (1)
Salary Remaining : $12,658
Noah Warren $185,000 (2)
Salary Remaining : $12,658
Vasili Ponomaryov $185,000 (2)
Salary Remaining : $12,658
Artur Akhtyamov $185,000 (1)
Salary Remaining : $12,658
Mason Lohrei $185,000 (1)
Salary Remaining : $12,658
Eduard Sale $185,000 (3)
Salary Remaining : $12,658
Marc-Edouard Vlasic $180,000 (1)
Salary Remaining : $12,316
Jack Rathbone $155,000 (3)
Salary Remaining : $10,605
Justin Keller $150,000 (2)
Salary Remaining : $10,263
Mikael Backlund $150,000 (1)
Salary Remaining : $10,263
Nicholas Robertson $130,000 (1)
Salary Remaining : $8,895
Pavel Mintyukov $130,000 (3)
Salary Remaining : $8,895
Theo Lindstein $130,000 (3)
Salary Remaining : $8,895
Colton Point $128,000 (3)
Salary Remaining : $8,758
Jakub Vrana $110,000 (3)
Salary Remaining : $7,526
Riku Helenius $105,000 (2)
Salary Remaining : $7,184
Benjamin Breault $100,000 (2)
Salary Remaining : $6,842
Nikita Alexandrov $100,000 (1)
Salary Remaining : $6,842
Dmitri Kostenko $100,000 (3)
Salary Remaining : $6,842
Total Farm Players28
Salary Commitment
Year 2023 : $7,043,000
Year 2024 : $3,248,000
Year 2025 : $1,238,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $7,043,000
Year 2024 : $3,248,000
Year 2025 : $1,238,000
Year 2026 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 5000 - $76 - 4 339 - 86,78%
Level 2: 5000 - $41 - 4 504 - 90,08%
Level 3: 5000 - $26 - 4 440 - 88,79%
Level 4: 4000 - $12 - 3 895 - 97,37%
Luxury : 1000 - $160 - 890 - 89,05%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $30 - 5 000 - 100,00%
Farm Level 2: 5000 - $10 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left2
Average Attendance - %18 068 - 90,34%
Average Income per Game$1,220,424
Year to Date Revenue$47,596,533
Farm
Home Games Left2
Average Attendance - %10 000 - 100,00%
Average Income per Game$298,000
Year to Date Revenue$11,622,000

Expense

Pro Players Total Salaries$71,174,999
Farm Players Total Salaries$4,075,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$1,125,000
Pro Year To Date Expenses$68,108,119
Farm Year To Date Expenses$3,803,658
Pro Salary Cap To Date$67,176,557
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,440,848
Farm Estimated Season Revenue$596,000
Pro Remaining Season Days13
Pro Expenses Per Days$379,868
Pro Estimated Expenses$4,938,284
Farm Remaining Season Days13
Farm Expenses Per Days$22,763
Farm Estimated Expenses$295,919
Estimated Season Expenses$5,234,203
Season Salary Cap$72,299,999
Estimate Under Maximum Salary Cap of $85,000,000$12,700,001
Estimate Over Minimum Salary Cap of $55,000,000 $17,299,999
Current Bank Account$41,251,702
Projected Bank Account$39,054,347

Pro Players Salaries

Paul Byron $6,100,000 (1)
-Salary Remaining : $417,368
Zack Phillips $6,000,000 (3)
-Salary Remaining : $410,526
Simon Hjalmarsson $5,000,000 (4)
-Salary Remaining : $342,105
Connor Hellebuyck $5,000,000 (4)
-Salary Remaining : $342,105
Luka Sbisa $4,500,000 (5)
-Salary Remaining : $307,895
Matthew Tkachuk $4,000,000 (2)
-Salary Remaining : $273,684
Juraj Simek $4,000,000 (3)
-Salary Remaining : $273,684
Alex Debrincat $4,000,000 (2)
-Salary Remaining : $273,684
Jarred Tinordi $4,000,000 (8)
-Salary Remaining : $273,684
Joonas Donskoi $4,000,000 (2)
-Salary Remaining : $273,684
Josh Morrissey $3,500,000 (3)
-Salary Remaining : $239,474
Brendan Smith $3,000,000 (4)
-Salary Remaining : $205,263
Brian Lee $2,250,000 (1)
-Salary Remaining : $153,947
Sam Reinhart $2,225,000 (3)
-Salary Remaining : $152,237
Lucas Johansen $2,150,000 (3)
-Salary Remaining : $147,105
Samuel Girard $2,100,000 (2)
-Salary Remaining : $143,684
Lucas Wallmark $2,000,000 (3)
-Salary Remaining : $136,842
John McFarland $1,650,000 (3)
-Salary Remaining : $112,895
Nicolas Blanchard $1,499,999 (1)
-Salary Remaining : $102,632
Samuel Ersson $1,300,000 (3)
-Salary Remaining : $88,947
Zachary Nagelvoort $1,100,000 (2)
-Salary Remaining : $75,263
Ryan Culkin $900,000 (2)
-Salary Remaining : $61,579
Vincent Dunn $900,000 (1)
-Salary Remaining : $61,579
Total Pro Players23
Salary Commitment
Year 2023 : $71,174,999
Year 2024 : $60,425,000
Year 2025 : $44,325,000
Year 2026 : $21,500,000
Salary Average Commitment
Year 2023 : $68,024,999
Year 2024 : $58,225,000
Year 2025 : $42,625,000
Year 2026 : $19,800,000
Salary Cap with 1 Way Contract
Year 2023 : $71,174,999
Year 2024 : $60,425,000
Year 2025 : $44,325,000
Year 2026 : $21,500,000

Farm Players Salaries

Alexander Edler $750,000 (1)
Salary Remaining : $51,316
Semyon Varlamov $300,000 (1)
Salary Remaining : $20,526
Matthew Spencer $195,000 (2)
Salary Remaining : $13,342
Noah Ostlund $185,000 (2)
Salary Remaining : $12,658
Yevgeni Oksentyuk $185,000 (1)
Salary Remaining : $12,658
Calen Addison (Out of Payroll) $183,000 (2)
Salary Remaining : $12,521
Jack Dugan $180,000 (1)
Salary Remaining : $12,316
Ryan O'Rourke $180,000 (1)
Salary Remaining : $12,316
Chris Martenet $160,000 (2)
Salary Remaining : $10,947
Mason Shaw $160,000 (2)
Salary Remaining : $10,947
Hugo Carpentier $150,000 (1)
Salary Remaining : $10,263
Filip Lindberg $150,000 (1)
Salary Remaining : $10,263
Filip Hallander $140,000 (1)
Salary Remaining : $9,579
Bo Horvat $140,000 (2)
Salary Remaining : $9,579
Connor Hall $135,000 (2)
Salary Remaining : $9,237
William Wallinder (Out of Payroll) $130,000 (1)
Salary Remaining : $8,895
Ryan Johnson $128,000 (2)
Salary Remaining : $8,758
Benoit-Olivier Groulx $120,000 (2)
Salary Remaining : $8,211
Patrick Bartschi (Out of Payroll) $105,000 (1)
Salary Remaining : $7,184
Mario Kempe $105,000 (3)
Salary Remaining : $7,184
Cole Guttman $105,000 (3)
Salary Remaining : $7,184
Olle Lycksell $105,000 (3)
Salary Remaining : $7,184
J.T.Miller $102,000 (1)
Salary Remaining : $6,979
Mike Hoffman $100,000 (2)
Salary Remaining : $6,842
Cameron Abney $100,000 (2)
Salary Remaining : $6,842
Brian Foster $100,000 (2)
Salary Remaining : $6,842
Serron Noel $100,000 (1)
Salary Remaining : $6,842
Total Farm Players27
Salary Commitment
Year 2023 : $4,493,000
Year 2024 : $2,021,000
Year 2025 : $315,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $4,493,000
Year 2024 : $2,021,000
Year 2025 : $315,000
Year 2026 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Centre
Level 1: 5000 - $55 - 4 659 - 93,18%
Level 2: 5000 - $35 - 4 715 - 94,30%
Level 3: 5000 - $15 - 4 740 - 94,79%
Level 4: 4000 - $10 - 3 890 - 97,24%
Luxury : 1000 - $145 - 886 - 88,59%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $30 - 5 000 - 100,00%
Farm Level 2: 5000 - $10 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left5
Average Attendance - %18 889 - 94,44%
Average Income per Game$982,962
Year to Date Revenue$35,386,634
Farm
Home Games Left5
Average Attendance - %10 000 - 100,00%
Average Income per Game$298,000
Year to Date Revenue$10,728,000

Expense

Pro Players Total Salaries$83,305,001
Farm Players Total Salaries$6,328,505
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value($10,250,000)
Pro Year To Date Expenses$69,745,443
Farm Year To Date Expenses$5,834,406
Pro Salary Cap To Date$68,813,856
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,914,810
Farm Estimated Season Revenue$1,490,000
Pro Remaining Season Days13
Pro Expenses Per Days$443,711
Pro Estimated Expenses$5,768,243
Farm Remaining Season Days13
Farm Expenses Per Days$34,624
Farm Estimated Expenses$450,112
Estimated Season Expenses$6,218,355
Season Salary Cap$73,055,001
Estimate Under Maximum Salary Cap of $85,000,000$11,944,999
Estimate Over Minimum Salary Cap of $55,000,000 $18,055,001
Current Bank Account$48,983,451
Projected Bank Account$49,169,906

Pro Players Salaries

Rick Nash $10,000,000 (1)
-Salary Remaining : $684,211
Tyler Seguin $8,500,000 (3)
-Salary Remaining : $581,579
Brent Seabrook $6,800,000 (1)
-Salary Remaining : $465,263
Zach Parise $6,750,000 (1)
-Salary Remaining : $461,842
Brett MacLean $6,500,000 (3)
-Salary Remaining : $444,737
John Gaudreau $6,250,000 (1)
-Salary Remaining : $427,632
Tyler Toffoli $5,250,000 (6)
-Salary Remaining : $359,211
Adam Dennis $4,800,000 (2)
-Salary Remaining : $328,421
John Moore $4,200,000 (7)
-Salary Remaining : $287,368
Gabriel Landeskog $3,100,000 (6)
-Salary Remaining : $212,105
Francois Bouchard $3,000,000 (3)
-Salary Remaining : $205,263
Erik Brannstrom $2,630,000 (3)
-Salary Remaining : $179,947
Jamieson Oleksiak $2,250,000 (2)
-Salary Remaining : $153,947
Michael St-Croix $2,250,000 (2)
-Salary Remaining : $153,947
Mattias Janmark Nylén $2,000,000 (1)
-Salary Remaining : $136,842
Joe Colborne $1,500,000 (1)
-Salary Remaining : $102,632
Jack Johnson $1,500,000 (1)
-Salary Remaining : $102,632
Jared McIsaac $1,425,000 (1)
-Salary Remaining : $97,500
Zack Fucale $1,400,000 (3)
-Salary Remaining : $95,789
Alexandre Carrier $1,000,000 (2)
-Salary Remaining : $68,421
Vladimir Zharkov $950,000 (3)
-Salary Remaining : $65,000
Mathieu Brisebois $750,000 (3)
-Salary Remaining : $51,316
Al Montoya $500,001 (2)
-Salary Remaining : $34,211
Total Pro Players23
Salary Commitment
Year 2023 : $83,305,001
Year 2024 : $47,080,001
Year 2025 : $36,280,000
Year 2026 : $12,550,000
Salary Average Commitment
Year 2023 : $80,055,001
Year 2024 : $46,630,001
Year 2025 : $35,830,000
Year 2026 : $12,100,000
Salary Cap with 1 Way Contract
Year 2023 : $83,305,001
Year 2024 : $47,080,001
Year 2025 : $36,280,000
Year 2026 : $12,550,000

Farm Players Salaries

Alexei Emelin $440,000 (1)
Salary Remaining : $30,105
Jordan Schmaltz $340,000 (1)
Salary Remaining : $23,263
Atte Engren $300,000 (2)
Salary Remaining : $20,526
Charles Hudon $280,000 (2)
Salary Remaining : $19,158
Brendan Brisson $250,000 (3)
Salary Remaining : $17,105
Ian Mitchell $240,000 (3)
Salary Remaining : $16,421
Tomas Kundratek $200,505 (1)
Salary Remaining : $13,719
Felix Bibeau $200,000 (2)
Salary Remaining : $13,684
Marc-Olivier Roy $200,000 (3)
Salary Remaining : $13,684
Reilly Walsh $196,000 (3)
Salary Remaining : $13,411
Nicolas Roy $195,000 (2)
Salary Remaining : $13,342
Logan Cooley $185,000 (2)
Salary Remaining : $12,658
Simon Edvinsson $185,000 (1)
Salary Remaining : $12,658
Axel Sandin-Pellikka $185,000 (3)
Salary Remaining : $12,658
Brendan Lemieux $165,000 (1)
Salary Remaining : $11,289
Frederick Gauthier $163,000 (3)
Salary Remaining : $11,153
Matt Brassard (Out of Payroll) $160,000 (2)
Salary Remaining : $10,947
Maxime Comtois $150,000 (2)
Salary Remaining : $10,263
Dan Vladar $150,000 (3)
Salary Remaining : $10,263
Lian Bischel $130,000 (2)
Salary Remaining : $8,895
Alex Beaucage $130,000 (1)
Salary Remaining : $8,895
Justin Robidas $130,000 (3)
Salary Remaining : $8,895
Thomas Milic $130,000 (3)
Salary Remaining : $8,895
Alex Cotton $130,000 (1)
Salary Remaining : $8,895
Alexis Vanier $128,000 (3)
Salary Remaining : $8,758
Jason Gregoire $120,000 (1)
Salary Remaining : $8,211
Ty Dellandrea $102,000 (3)
Salary Remaining : $6,979
William Carrier $102,000 (1)
Salary Remaining : $6,979
Jesperi Kotkaniemi $102,000 (2)
Salary Remaining : $6,979
Patrice Cormier $100,000 (3)
Salary Remaining : $6,842
Benjamin Finkelstein $100,000 (2)
Salary Remaining : $6,842
Justin Haché $100,000 (3)
Salary Remaining : $6,842
Peter Olvecky $100,000 (2)
Salary Remaining : $6,842
Brent Aubin $100,000 (3)
Salary Remaining : $6,842
Kalle Vaisanen $100,000 (1)
Salary Remaining : $6,842
Xavier Bourgault $100,000 (2)
Salary Remaining : $6,842
Joshua Roy $100,000 (3)
Salary Remaining : $6,842
Brennan Othmann $100,000 (2)
Salary Remaining : $6,842
Matthew Samoskevich $100,000 (1)
Salary Remaining : $6,842
Jordan Harris $100,000 (2)
Salary Remaining : $6,842
Total Farm Players40
Salary Commitment
Year 2023 : $6,488,505
Year 2024 : $4,476,000
Year 2025 : $2,274,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $6,488,505
Year 2024 : $4,476,000
Year 2025 : $2,274,000
Year 2026 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 5000 - $77 - 4 383 - 87,65%
Level 2: 5000 - $55 - 4 206 - 84,13%
Level 3: 5000 - $44 - 3 077 - 61,54%
Level 4: 4000 - $22 - 3 449 - 86,22%
Luxury : 1000 - $135 - 895 - 89,48%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $28 - 5 000 - 100,00%
Farm Level 2: 5000 - $12 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left3
Average Attendance - %16 009 - 80,05%
Average Income per Game$1,328,107
Year to Date Revenue$50,468,053
Farm
Home Games Left3
Average Attendance - %10 000 - 100,00%
Average Income per Game$298,000
Year to Date Revenue$11,324,000

Expense

Pro Players Total Salaries$50,638,000
Farm Players Total Salaries$4,224,600
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$5,750,000
Pro Year To Date Expenses$51,628,242
Farm Year To Date Expenses$4,193,514
Pro Salary Cap To Date$50,696,674
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,984,320
Farm Estimated Season Revenue$894,000
Pro Remaining Season Days13
Pro Expenses Per Days$271,779
Pro Estimated Expenses$3,533,127
Farm Remaining Season Days13
Farm Expenses Per Days$23,551
Farm Estimated Expenses$306,163
Estimated Season Expenses$3,839,290
Season Salary Cap$56,388,000
Estimate Under Maximum Salary Cap of $85,000,000$28,612,000
Estimate Over Minimum Salary Cap of $55,000,000 $1,388,000
Current Bank Account$78,247,803
Projected Bank Account$79,286,833

Pro Players Salaries

Nikolai Ehlers $6,600,000 (5)
-Salary Remaining : $451,579
Adam Larsson $5,200,000 (3)
-Salary Remaining : $355,789
Joel Vermin $4,835,000 (3)
-Salary Remaining : $330,816
Sebastian Wannstrom $4,000,000 (2)
-Salary Remaining : $273,684
Joonas Korpisalo $3,700,000 (3)
-Salary Remaining : $253,158
Joey Leach $3,500,000 (1)
-Salary Remaining : $239,474
Sebastian Aho $3,000,000 (4)
-Salary Remaining : $205,263
Thomas Spelling $2,800,000 (2)
-Salary Remaining : $191,579
Connor McDavid $2,500,000 (1)
-Salary Remaining : $171,053
Akil Thomas $2,100,000 (5)
-Salary Remaining : $143,684
Aaron Palushaj $1,580,000 (3)
-Salary Remaining : $108,105
Corey Schneider $1,500,000 (3)
-Salary Remaining : $102,632
Sebastian Collberg $1,200,000 (2)
-Salary Remaining : $82,105
Kyle Palmieri $1,165,000 (3)
-Salary Remaining : $79,711
Gregory Hofmann $1,000,000 (1)
-Salary Remaining : $68,421
Quinn Hughes $975,000 (2)
-Salary Remaining : $66,711
Gustav Bouramman $950,000 (2)
-Salary Remaining : $65,000
Damon Severson $850,000 (2)
-Salary Remaining : $58,158
Jacob Larsson $850,000 (1)
-Salary Remaining : $58,158
Morgan Ellis $833,000 (2)
-Salary Remaining : $56,995
Jeff Skinner $800,000 (3)
-Salary Remaining : $54,737
Matt Iacopelli $700,000 (3)
-Salary Remaining : $47,895
Total Pro Players22
Salary Commitment
Year 2023 : $50,638,000
Year 2024 : $42,788,000
Year 2025 : $31,180,000
Year 2026 : $11,700,000
Salary Average Commitment
Year 2023 : $50,188,000
Year 2024 : $43,088,000
Year 2025 : $31,480,000
Year 2026 : $11,700,000
Salary Cap with 1 Way Contract
Year 2023 : $50,638,000
Year 2024 : $42,788,000
Year 2025 : $31,180,000
Year 2026 : $11,700,000

Farm Players Salaries

Nick Sørensen $520,000 (3)
Salary Remaining : $35,579
Tyler Ruegsegger $244,000 (2)
Salary Remaining : $16,695
Christopher Gibson $240,000 (2)
Salary Remaining : $16,421
Morten Madsen $199,000 (1)
Salary Remaining : $13,616
Max Nicastro $196,000 (2)
Salary Remaining : $13,411
Noah Hanifin $190,000 (1)
Salary Remaining : $13,000
Philip Larsen $174,000 (3)
Salary Remaining : $11,905
Joachim Blichfeld $168,000 (3)
Salary Remaining : $11,495
Michael Rasmussen $166,600 (3)
Salary Remaining : $11,399
Nicklas Jensen $160,000 (2)
Salary Remaining : $10,947
Cliff Pu $153,000 (2)
Salary Remaining : $10,468
Brad Richardson $150,000 (1)
Salary Remaining : $10,263
Dante Fabbro $145,000 (3)
Salary Remaining : $9,921
Marcus Karlberg $140,000 (1)
Salary Remaining : $9,579
Klim Kostin $139,000 (3)
Salary Remaining : $9,511
Vincent Iorio $130,000 (2)
Salary Remaining : $8,895
Mads Soogard $130,000 (2)
Salary Remaining : $8,895
Jase Weslosky $120,000 (2)
Salary Remaining : $8,211
Hudson Elynuik $120,000 (1)
Salary Remaining : $8,211
Isaac Ratcliffe $120,000 (2)
Salary Remaining : $8,211
Patrick Bajkov $120,000 (1)
Salary Remaining : $8,211
Amadeus Lombardi $100,000 (3)
Salary Remaining : $6,842
Yegor Zamula $100,000 (1)
Salary Remaining : $6,842
Matvei Petrov (Out of Payroll) $100,000 (3)
Salary Remaining : $6,842
Oscar Fisker Molgaard $100,000 (3)
Salary Remaining : $6,842
Stanislav Svozil $100,000 (3)
Salary Remaining : $6,842
Luca Del Bel Belluz $100,000 (3)
Salary Remaining : $6,842
Total Farm Players27
Salary Commitment
Year 2023 : $4,324,600
Year 2024 : $2,905,600
Year 2025 : $1,412,600
Year 2026 : $0
Salary Average Commitment
Year 2023 : $3,924,600
Year 2024 : $2,905,600
Year 2025 : $1,412,600
Year 2026 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNassau Veterans Memorial Coliseum
Level 1: 5000 - $59 - 4 714 - 94,29%
Level 2: 5000 - $34 - 4 716 - 94,33%
Level 3: 5000 - $21 - 4 691 - 93,81%
Level 4: 4000 - $20 - 3 566 - 89,14%
Luxury : 1000 - $145 - 903 - 90,35%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $33 - 5 000 - 100,00%
Farm Level 2: 5000 - $12 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left2
Average Attendance - %18 590 - 92,95%
Average Income per Game$1,083,207
Year to Date Revenue$42,245,068
Farm
Home Games Left2
Average Attendance - %10 000 - 100,00%
Average Income per Game$311,372
Year to Date Revenue$12,143,500

Expense

Pro Players Total Salaries$63,587,500
Farm Players Total Salaries$5,528,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$250,000
Pro Year To Date Expenses$60,136,605
Farm Year To Date Expenses$5,132,679
Pro Salary Cap To Date$59,205,042
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,166,414
Farm Estimated Season Revenue$622,744
Pro Remaining Season Days13
Pro Expenses Per Days$339,934
Pro Estimated Expenses$4,419,142
Farm Remaining Season Days13
Farm Expenses Per Days$30,411
Farm Estimated Expenses$395,343
Estimated Season Expenses$4,814,485
Season Salary Cap$63,837,500
Estimate Under Maximum Salary Cap of $85,000,000$21,162,500
Estimate Over Minimum Salary Cap of $55,000,000 $8,837,500
Current Bank Account$65,177,371
Projected Bank Account$63,152,044

Pro Players Salaries

Evgeni Malkin $8,250,000 (3)
-Salary Remaining : $564,474
Nikita Filatov $6,800,000 (7)
-Salary Remaining : $465,263
Milan Michalek $6,400,000 (2)
-Salary Remaining : $437,895
Kristers Gudlevskis $4,400,000 (2)
-Salary Remaining : $301,053
Jake Bean $3,600,000 (3)
-Salary Remaining : $246,316
James Van Riemsdyk $3,500,000 (3)
-Salary Remaining : $239,474
Tyler Myers $3,462,500 (1)
-Salary Remaining : $236,908
Martin Gernat $3,400,000 (4)
-Salary Remaining : $232,632
Jesper Boqvist $2,900,000 (4)
-Salary Remaining : $198,421
Sam Steel $2,600,000 (3)
-Salary Remaining : $177,895
Mark McNeill $2,500,000 (2)
-Salary Remaining : $171,053
Trevor Zegras $2,100,000 (3)
-Salary Remaining : $143,684
Ben Harpur (Out of Payroll) $2,100,000 (3)
-Salary Remaining : $143,684
Yevgeni Svechnikov $2,000,000 (1)
-Salary Remaining : $136,842
Andrei Svechnikov $1,800,000 (3)
-Salary Remaining : $123,158
Jake Sanderson $1,750,000 (5)
-Salary Remaining : $119,737
Michael Caruso $1,499,999 (2)
-Salary Remaining : $102,632
Matej Tomek $1,400,000 (1)
-Salary Remaining : $95,789
Oliver Wahlstrom $1,250,000 (1)
-Salary Remaining : $85,526
Alexander Alexeyev $1,250,000 (1)
-Salary Remaining : $85,526
Alexander Steen $1,200,000 (1)
-Salary Remaining : $82,105
Connor Timmins $1,025,000 (1)
-Salary Remaining : $70,132
Brayden Schenn $500,001 (2)
-Salary Remaining : $34,211
Total Pro Players23
Salary Commitment
Year 2023 : $65,687,500
Year 2024 : $54,100,000
Year 2025 : $38,800,000
Year 2026 : $14,850,000
Salary Average Commitment
Year 2023 : $64,937,500
Year 2024 : $53,350,000
Year 2025 : $38,050,000
Year 2026 : $14,850,000
Salary Cap with 1 Way Contract
Year 2023 : $65,687,500
Year 2024 : $54,100,000
Year 2025 : $38,800,000
Year 2026 : $14,850,000

Farm Players Salaries

Justin Peters $300,000 (2)
Salary Remaining : $20,526
Alex Stalock $300,000 (1)
Salary Remaining : $20,526
Mike Green $300,000 (1)
Salary Remaining : $20,526
Will Weber $300,000 (2)
Salary Remaining : $20,526
Mattias Karlsson $300,000 (2)
Salary Remaining : $20,526
Colton White $290,000 (1)
Salary Remaining : $19,842
Jake Virtanen $260,000 (3)
Salary Remaining : $17,789
Nicolas Deschamps $220,000 (1)
Salary Remaining : $15,053
Sebastien Cossa $185,000 (1)
Salary Remaining : $12,658
Jordan Dumais $185,000 (2)
Salary Remaining : $12,658
William Villeneuve $185,000 (2)
Salary Remaining : $12,658
Marko Dano $180,000 (3)
Salary Remaining : $12,316
Mikhail Shalagin $170,000 (3)
Salary Remaining : $11,632
Alex Hutchings $160,000 (1)
Salary Remaining : $10,947
Pavel Novak $143,000 (3)
Salary Remaining : $9,784
Kaspars Daugavins $140,000 (3)
Salary Remaining : $9,579
Matias Maccelli $140,000 (2)
Salary Remaining : $9,579
Nicolas Mattinen $140,000 (3)
Salary Remaining : $9,579
Matthew Robertson $140,000 (3)
Salary Remaining : $9,579
Hendrix Lapierre $130,000 (1)
Salary Remaining : $8,895
Brandt Clarke $130,000 (3)
Salary Remaining : $8,895
Yegor Sokolov $120,000 (2)
Salary Remaining : $8,211
Janne Kuokkanen $110,000 (1)
Salary Remaining : $7,526
Sergei Kolosov $100,000 (1)
Salary Remaining : $6,842
Ethan Del Mastro $100,000 (1)
Salary Remaining : $6,842
Justin Sourdif $100,000 (2)
Salary Remaining : $6,842
Red Savage $100,000 (1)
Salary Remaining : $6,842
Aleksi Heimosalmi $100,000 (1)
Salary Remaining : $6,842
Ludwig Persson $100,000 (2)
Salary Remaining : $6,842
Miko Matikka $100,000 (2)
Salary Remaining : $6,842
Donovan Sebrango $100,000 (2)
Salary Remaining : $6,842
Joel Ratkovic Berndtsson $100,000 (3)
Salary Remaining : $6,842
Ryder Korczak $100,000 (3)
Salary Remaining : $6,842
Total Farm Players33
Salary Commitment
Year 2023 : $5,528,000
Year 2024 : $3,433,000
Year 2025 : $1,503,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $5,508,000
Year 2024 : $3,413,000
Year 2025 : $1,503,000
Year 2026 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 5000 - $70 - 4 425 - 88,50%
Level 2: 5000 - $40 - 4 540 - 90,80%
Level 3: 5000 - $24 - 4 603 - 92,07%
Level 4: 4000 - $14 - 3 884 - 97,11%
Luxury : 1000 - $169 - 867 - 86,75%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $35 - 4 620 - 92,39%
Farm Level 2: 5000 - $15 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left4
Average Attendance - %18 320 - 91,60%
Average Income per Game$1,196,176
Year to Date Revenue$44,258,518
Farm
Home Games Left4
Average Attendance - %9 620 - 96,20%
Average Income per Game$352,662
Year to Date Revenue$13,048,487

Expense

Pro Players Total Salaries$76,800,000
Farm Players Total Salaries$5,080,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$70,779,178
Farm Year To Date Expenses$4,869,859
Pro Salary Cap To Date$69,847,627
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,784,705
Farm Estimated Season Revenue$1,410,647
Pro Remaining Season Days13
Pro Expenses Per Days$409,474
Pro Estimated Expenses$5,323,162
Farm Remaining Season Days13
Farm Expenses Per Days$28,053
Farm Estimated Expenses$364,689
Estimated Season Expenses$5,687,851
Season Salary Cap$76,800,000
Estimate Under Maximum Salary Cap of $85,000,000$8,200,000
Estimate Over Minimum Salary Cap of $55,000,000 $21,800,000
Current Bank Account$47,177,141
Projected Bank Account$47,684,642

Pro Players Salaries

John Carlson $10,000,000 (3)
-Salary Remaining : $684,211
Patrice Bergeron $7,500,000 (2)
-Salary Remaining : $513,158
Marc-Andre Fleury $7,100,000 (2)
-Salary Remaining : $485,789
Gustav Nyquist $5,250,000 (6)
-Salary Remaining : $359,211
Peter Holland $5,000,000 (2)
-Salary Remaining : $342,105
Kyle Turris $4,500,000 (4)
-Salary Remaining : $307,895
Kevin Shattenkirk $4,500,000 (5)
-Salary Remaining : $307,895
Chris Lawrence $4,000,000 (4)
-Salary Remaining : $273,684
Ryan Suter $4,000,000 (1)
-Salary Remaining : $273,684
Ryan Johansen $3,700,000 (1)
-Salary Remaining : $253,158
Carter Ashton $3,000,000 (2)
-Salary Remaining : $205,263
Evan Bouchard $2,000,000 (3)
-Salary Remaining : $136,842
Jacob Chychrun $2,000,000 (2)
-Salary Remaining : $136,842
Jett Woo $1,800,000 (2)
-Salary Remaining : $123,158
Jens Looke $1,700,000 (3)
-Salary Remaining : $116,316
Peter Thome $1,700,000 (2)
-Salary Remaining : $116,316
Noah Dobson $1,600,000 (4)
-Salary Remaining : $109,474
Alex Broadhurst $1,400,000 (1)
-Salary Remaining : $95,789
Antoine Morand $1,350,000 (3)
-Salary Remaining : $92,368
Cameron Gaunce $1,275,000 (2)
-Salary Remaining : $87,237
Nicholas Aube-Kubel $1,250,000 (1)
-Salary Remaining : $85,526
Jonathan Audy-Marchessault $1,200,000 (1)
-Salary Remaining : $82,105
Matt Nieto $975,000 (1)
-Salary Remaining : $66,711
Total Pro Players23
Salary Commitment
Year 2023 : $76,800,000
Year 2024 : $64,275,000
Year 2025 : $34,900,000
Year 2026 : $19,850,000
Salary Average Commitment
Year 2023 : $74,800,000
Year 2024 : $62,275,000
Year 2025 : $32,900,000
Year 2026 : $17,850,000
Salary Cap with 1 Way Contract
Year 2023 : $76,800,000
Year 2024 : $64,275,000
Year 2025 : $34,900,000
Year 2026 : $19,850,000

Farm Players Salaries

Chris Terry $340,000 (1)
Salary Remaining : $23,263
Kirby Dach $290,000 (5)
Salary Remaining : $19,842
Jiri Hudler $250,000 (1)
Salary Remaining : $17,105
Kerby Rychel $240,000 (3)
Salary Remaining : $16,421
Jamie Drysdale $225,000 (3)
Salary Remaining : $15,395
Lassi Thomson $220,000 (2)
Salary Remaining : $15,053
Braydon Coburn $200,000 (1)
Salary Remaining : $13,684
Jayce Hawryluk $188,000 (1)
Salary Remaining : $12,863
Vyacheslav Peksa $185,000 (2)
Salary Remaining : $12,658
Jonathan Lekkerimaki $185,000 (2)
Salary Remaining : $12,658
Ivan Miroshnichenko $185,000 (2)
Salary Remaining : $12,658
Spencer Knight $185,000 (1)
Salary Remaining : $12,658
Petter Hansson $180,000 (2)
Salary Remaining : $12,316
Mark Dekanich $180,000 (3)
Salary Remaining : $12,316
Mika Zibanejad $180,000 (3)
Salary Remaining : $12,316
Anthony Duclair $170,000 (2)
Salary Remaining : $11,632
Jakov Novak $140,000 (1)
Salary Remaining : $9,579
Joe Veleno $140,000 (2)
Salary Remaining : $9,579
Kole Lind $140,000 (1)
Salary Remaining : $9,579
Logan Brown $132,000 (3)
Salary Remaining : $9,032
Maveric Lamoureux $130,000 (2)
Salary Remaining : $8,895
Jeremie Poirier $130,000 (2)
Salary Remaining : $8,895
Jack Quinn $130,000 (1)
Salary Remaining : $8,895
Ivan Vishnevskiy $120,000 (1)
Salary Remaining : $8,211
Philipp Kurashev $115,000 (2)
Salary Remaining : $7,868
Marc Staal $100,000 (1)
Salary Remaining : $6,842
Luke Evangelista (Out of Payroll) $100,000 (2)
Salary Remaining : $6,842
Ozzy Wiesblatt $100,000 (2)
Salary Remaining : $6,842
Connor Kurth $100,000 (2)
Salary Remaining : $6,842
Arber Xhekaj $100,000 (3)
Salary Remaining : $6,842
Tyler Tullio $100,000 (2)
Salary Remaining : $6,842
Total Farm Players31
Salary Commitment
Year 2023 : $5,180,000
Year 2024 : $3,387,000
Year 2025 : $1,347,000
Year 2026 : $290,000
Salary Average Commitment
Year 2023 : $5,180,000
Year 2024 : $3,387,000
Year 2025 : $1,347,000
Year 2026 : $290,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 5000 - $125 - 2 592 - 51,85%
Level 2: 5000 - $80 - 2 643 - 52,85%
Level 3: 5000 - $65 - 2 239 - 44,77%
Level 4: 4000 - $50 - 1 718 - 42,95%
Luxury : 1000 - $180 - 813 - 81,32%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $50 - 3 248 - 64,95%
Farm Level 2: 5000 - $30 - 2 798 - 55,95%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left6
Average Attendance - %10 005 - 50,02%
Average Income per Game$1,332,206
Year to Date Revenue$46,627,200
Farm
Home Games Left6
Average Attendance - %6 045 - 60,45%
Average Income per Game$343,181
Year to Date Revenue$12,011,342

Expense

Pro Players Total Salaries$72,055,001
Farm Players Total Salaries$3,335,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$6,775,000
Pro Year To Date Expenses$65,728,316
Farm Year To Date Expenses$3,382,087
Pro Salary Cap To Date$64,796,749
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$7,993,234
Farm Estimated Season Revenue$2,059,087
Pro Remaining Season Days13
Pro Expenses Per Days$384,500
Pro Estimated Expenses$4,998,500
Farm Remaining Season Days13
Farm Expenses Per Days$18,868
Farm Estimated Expenses$245,284
Estimated Season Expenses$5,243,784
Season Salary Cap$78,830,001
Estimate Under Maximum Salary Cap of $85,000,000$6,169,999
Estimate Over Minimum Salary Cap of $55,000,000 $23,830,001
Current Bank Account$44,925,593
Projected Bank Account$49,734,130

Pro Players Salaries

Erik Christensen $10,000,000 (1)
-Salary Remaining : $684,211
Anton Volchenkov $6,400,000 (1)
-Salary Remaining : $437,895
Leland Irving $6,000,000 (5)
-Salary Remaining : $410,526
Sven Baertschi $6,000,000 (2)
-Salary Remaining : $410,526
Richard Panik $4,500,000 (7)
-Salary Remaining : $307,895
Victor Hedman $4,500,000 (6)
-Salary Remaining : $307,895
Jakub Voracek $4,000,000 (5)
-Salary Remaining : $273,684
Mark Scheifele $3,250,000 (1)
-Salary Remaining : $222,368
Travis Dermott $3,100,000 (1)
-Salary Remaining : $212,105
Logan Couture $2,500,000 (3)
-Salary Remaining : $171,053
Jesse Puljujarvi $2,500,000 (3)
-Salary Remaining : $171,053
Jordan Subban $2,400,000 (4)
-Salary Remaining : $164,211
Nick Suzuki $2,200,000 (4)
-Salary Remaining : $150,526
Brayden Burke $2,175,000 (2)
-Salary Remaining : $148,816
Charlie McAvoy (1 Way Contract) $2,050,000 (3)
-Salary Remaining : $140,263
Ethan Bear $2,000,000 (2)
-Salary Remaining : $136,842
Mathew Barzal $1,900,000 (2)
-Salary Remaining : $130,000
Geoffrey Schemitsch $1,875,000 (3)
-Salary Remaining : $128,289
Mitchell Gibson $1,500,000 (1)
-Salary Remaining : $102,632
Brock Boeser $1,200,000 (1)
-Salary Remaining : $82,105
Otto Koivula $1,000,000 (1)
-Salary Remaining : $68,421
Caleb Jones $505,000 (2)
-Salary Remaining : $34,553
Max Pacioretty $500,001 (3)
-Salary Remaining : $34,211
Total Pro Players23
Salary Commitment
Year 2023 : $72,055,001
Year 2024 : $45,605,001
Year 2025 : $33,025,001
Year 2026 : $23,600,000
Salary Average Commitment
Year 2023 : $68,055,001
Year 2024 : $41,605,001
Year 2025 : $29,025,001
Year 2026 : $19,600,000
Salary Cap with 1 Way Contract
Year 2023 : $72,055,001
Year 2024 : $45,605,001
Year 2025 : $33,025,001
Year 2026 : $23,600,000

Farm Players Salaries

Kieran Millan $300,000 (2)
Salary Remaining : $20,526
Joel Eriksson $280,000 (1)
Salary Remaining : $19,158
Axel Andersson $200,000 (5)
Salary Remaining : $13,684
Aatu Jamsen $185,000 (1)
Salary Remaining : $12,658
Isaiah Saville $170,000 (3)
Salary Remaining : $11,632
Linus Ohlund $140,000 (1)
Salary Remaining : $9,579
Martin Marincin $140,000 (1)
Salary Remaining : $9,579
Gabriel Vilardi $132,000 (2)
Salary Remaining : $9,032
Mikhail Abramov $130,000 (3)
Salary Remaining : $8,895
Maxim Strbak $130,000 (3)
Salary Remaining : $8,895
Vladislav Kolyachonok $130,000 (1)
Salary Remaining : $8,895
Noah Dower Nilsson (Out of Payroll) $130,000 (3)
Salary Remaining : $8,895
Chris Clapperton $128,000 (1)
Salary Remaining : $8,758
Laurent Dauphin $125,000 (1)
Salary Remaining : $8,553
Robert Thomas $125,000 (2)
Salary Remaining : $8,553
Maxwell Reinhart $120,000 (1)
Salary Remaining : $8,211
Jean-Luc Foudy $100,000 (3)
Salary Remaining : $6,842
Brady Tkachuk $100,000 (3)
Salary Remaining : $6,842
Cale Fleury (Out of Payroll) $100,000 (3)
Salary Remaining : $6,842
Scott Walford $100,000 (2)
Salary Remaining : $6,842
Cameron Hillis $100,000 (3)
Salary Remaining : $6,842
Filip Kral $100,000 (3)
Salary Remaining : $6,842
Shai Buium $100,000 (3)
Salary Remaining : $6,842
Zac Dean $100,000 (3)
Salary Remaining : $6,842
Ty Voit $100,000 (3)
Salary Remaining : $6,842
Jakub Vondras $100,000 (3)
Salary Remaining : $6,842
Total Farm Players26
Salary Commitment
Year 2023 : $3,565,000
Year 2024 : $2,317,000
Year 2025 : $1,660,000
Year 2026 : $200,000
Salary Average Commitment
Year 2023 : $3,565,000
Year 2024 : $2,317,000
Year 2025 : $1,660,000
Year 2026 : $200,000

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo Center
Level 1: 5000 - $50 - 4 685 - 93,71%
Level 2: 5000 - $35 - 4 656 - 93,11%
Level 3: 5000 - $15 - 4 825 - 96,50%
Level 4: 4000 - $10 - 3 868 - 96,71%
Luxury : 1000 - $120 - 924 - 92,35%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $30 - 5 000 - 100,00%
Farm Level 2: 5000 - $10 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left3
Average Attendance - %18 958 - 94,79%
Average Income per Game$922,440
Year to Date Revenue$35,052,727
Farm
Home Games Left3
Average Attendance - %10 000 - 100,00%
Average Income per Game$298,000
Year to Date Revenue$11,324,000

Expense

Pro Players Total Salaries$69,642,900
Farm Players Total Salaries$4,128,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$250,000
Pro Year To Date Expenses$62,428,201
Farm Year To Date Expenses$3,699,853
Pro Salary Cap To Date$61,496,624
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,767,321
Farm Estimated Season Revenue$894,000
Pro Remaining Season Days13
Pro Expenses Per Days$371,805
Pro Estimated Expenses$4,833,465
Farm Remaining Season Days13
Farm Expenses Per Days$23,042
Farm Estimated Expenses$299,546
Estimated Season Expenses$5,133,011
Season Salary Cap$69,892,900
Estimate Under Maximum Salary Cap of $85,000,000$15,107,100
Estimate Over Minimum Salary Cap of $55,000,000 $14,892,900
Current Bank Account$27,279,304
Projected Bank Account$25,807,614

Pro Players Salaries

Jared Boll $7,000,000 (2)
-Salary Remaining : $478,947
Nathan Horton $6,200,000 (1)
-Salary Remaining : $424,211
Daniel Winnik $6,116,900 (1)
-Salary Remaining : $418,525
Erik Karlsson $5,900,000 (7)
-Salary Remaining : $403,684
Tyler Parsons $5,800,000 (2)
-Salary Remaining : $396,842
Thomas McCollum $5,800,000 (5)
-Salary Remaining : $396,842
Oscar Moller $5,200,000 (3)
-Salary Remaining : $355,789
Zachary Jones $4,150,000 (4)
-Salary Remaining : $283,947
Jaden Schwartz $3,850,000 (3)
-Salary Remaining : $263,421
Marco Rossi $2,500,000 (5)
-Salary Remaining : $171,053
Josh Brook $2,000,000 (4)
-Salary Remaining : $136,842
Jakub Kindl $2,000,000 (3)
-Salary Remaining : $136,842
Keaton Ellerby $2,000,000 (3)
-Salary Remaining : $136,842
Scott Kosmachuk $1,800,000 (2)
-Salary Remaining : $123,158
Colle Cassels $1,500,000 (3)
-Salary Remaining : $102,632
Olli Juolevi $1,450,000 (2)
-Salary Remaining : $99,211
Karl Henriksson $1,200,000 (1)
-Salary Remaining : $82,105
Brett Howden $1,100,000 (1)
-Salary Remaining : $75,263
Dmitri Jaskin $1,000,000 (1)
-Salary Remaining : $68,421
Jonathan Dalhen $975,000 (2)
-Salary Remaining : $66,711
Jesper Lindgren $900,000 (1)
-Salary Remaining : $61,579
Roman Josi $700,000 (1)
-Salary Remaining : $47,895
Gilbert Brule $501,000 (2)
-Salary Remaining : $34,279
Total Pro Players23
Salary Commitment
Year 2023 : $69,642,900
Year 2024 : $45,426,000
Year 2025 : $32,900,000
Year 2026 : $18,350,000
Salary Average Commitment
Year 2023 : $61,942,900
Year 2024 : $45,426,000
Year 2025 : $32,900,000
Year 2026 : $18,350,000
Salary Cap with 1 Way Contract
Year 2023 : $69,642,900
Year 2024 : $52,426,000
Year 2025 : $34,900,000
Year 2026 : $20,350,000

Farm Players Salaries

Joshua Bailey $300,000 (2)
Salary Remaining : $20,526
Marco Scandella $300,000 (2)
Salary Remaining : $20,526
Mike Brown $240,000 (2)
Salary Remaining : $16,421
Morgan Klimchuk $200,000 (1)
Salary Remaining : $13,684
Ryan McAllister $185,000 (3)
Salary Remaining : $12,658
Tanner Molendyk $185,000 (3)
Salary Remaining : $12,658
Carson Lambos $185,000 (1)
Salary Remaining : $12,658
Owen Power $185,000 (1)
Salary Remaining : $12,658
Zachary Bolduc $185,000 (2)
Salary Remaining : $12,658
Reilly Smith $170,000 (1)
Salary Remaining : $11,632
Jeremy Swayman $150,000 (3)
Salary Remaining : $10,263
Jacob Moverare $150,000 (2)
Salary Remaining : $10,263
Stephen Halliday $130,000 (2)
Salary Remaining : $8,895
Tyson Foerster $130,000 (2)
Salary Remaining : $8,895
Scott Morrow $130,000 (2)
Salary Remaining : $8,895
Maxim Mayorov $130,000 (3)
Salary Remaining : $8,895
Artyom Duba $130,000 (3)
Salary Remaining : $8,895
Timothy Lijegren $123,000 (2)
Salary Remaining : $8,416
Tye McGinn $120,000 (1)
Salary Remaining : $8,211
Jaroslav Halak $100,000 (2)
Salary Remaining : $6,842
Santeri Airola $100,000 (3)
Salary Remaining : $6,842
Adam Tambellini $100,000 (2)
Salary Remaining : $6,842
Rocco Grimaldi $100,000 (2)
Salary Remaining : $6,842
Jaromir Pytlik $100,000 (1)
Salary Remaining : $6,842
Tyler Boucher $100,000 (3)
Salary Remaining : $6,842
Peyton Krebs $100,000 (2)
Salary Remaining : $6,842
Barrett Hayton $100,000 (3)
Salary Remaining : $6,842
Total Farm Players27
Salary Commitment
Year 2023 : $4,128,000
Year 2024 : $3,168,000
Year 2025 : $1,080,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $4,128,000
Year 2024 : $3,168,000
Year 2025 : $1,080,000
Year 2026 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameConsol Energy Arena
Level 1: 5000 - $65 - 4 595 - 91,90%
Level 2: 5000 - $30 - 4 817 - 96,34%
Level 3: 5000 - $13 - 4 817 - 96,33%
Level 4: 4000 - $10 - 3 854 - 96,35%
Luxury : 1000 - $145 - 901 - 90,05%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $20 - 5 000 - 100,00%
Farm Level 2: 5000 - $5 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left3
Average Attendance - %18 983 - 94,92%
Average Income per Game$1,005,644
Year to Date Revenue$38,214,466
Farm
Home Games Left3
Average Attendance - %10 000 - 100,00%
Average Income per Game$186,250
Year to Date Revenue$7,077,500

Expense

Pro Players Total Salaries$58,700,001
Farm Players Total Salaries$4,355,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$2,750,000
Pro Year To Date Expenses$57,017,634
Farm Year To Date Expenses$4,306,295
Pro Salary Cap To Date$56,086,028
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,016,932
Farm Estimated Season Revenue$558,750
Pro Remaining Season Days13
Pro Expenses Per Days$314,211
Pro Estimated Expenses$4,084,743
Farm Remaining Season Days13
Farm Expenses Per Days$24,237
Farm Estimated Expenses$315,081
Estimated Season Expenses$4,399,824
Season Salary Cap$61,450,001
Estimate Under Maximum Salary Cap of $85,000,000$23,549,999
Estimate Over Minimum Salary Cap of $55,000,000 $6,450,001
Current Bank Account$67,682,948
Projected Bank Account$66,858,806

Pro Players Salaries

Mark Visentin $5,700,000 (3)
-Salary Remaining : $390,000
Michael Del Zotto $5,200,000 (6)
-Salary Remaining : $355,789
Jori Lehtera $4,500,000 (4)
-Salary Remaining : $307,895
Jared Cowen $3,800,000 (7)
-Salary Remaining : $260,000
Mark Stone $3,750,000 (1)
-Salary Remaining : $256,579
Zach Stepan $3,700,000 (2)
-Salary Remaining : $253,158
Evander Kane $3,550,000 (3)
-Salary Remaining : $242,895
Ian White $2,950,000 (1)
-Salary Remaining : $201,842
Brett Connolly $2,800,000 (8)
-Salary Remaining : $191,579
Aleksi Heponiemi $2,600,000 (2)
-Salary Remaining : $177,895
Jan Drozg $2,200,000 (2)
-Salary Remaining : $150,526
Tommy Vannelli $2,100,000 (3)
-Salary Remaining : $143,684
Michael Dal Colle $2,000,000 (1)
-Salary Remaining : $136,842
Ryan Merkley $2,000,000 (3)
-Salary Remaining : $136,842
Timo Meier $1,900,000 (2)
-Salary Remaining : $130,000
Callan Foote $1,700,000 (4)
-Salary Remaining : $116,316
Pierre-Olivier Joseph $1,500,000 (2)
-Salary Remaining : $102,632
Mathieu Joseph $1,500,000 (5)
-Salary Remaining : $102,632
Charlie Lindgren $1,400,000 (2)
-Salary Remaining : $95,789
Joni Ikonen $1,250,000 (1)
-Salary Remaining : $85,526
Andre Burakovsky $1,100,000 (3)
-Salary Remaining : $75,263
Phillip Danault $1,000,000 (1)
-Salary Remaining : $68,421
Nathan McIver $500,001 (1)
-Salary Remaining : $34,211
Total Pro Players23
Salary Commitment
Year 2023 : $58,700,001
Year 2024 : $47,250,000
Year 2025 : $33,950,000
Year 2026 : $19,500,000
Salary Average Commitment
Year 2023 : $57,500,001
Year 2024 : $46,050,000
Year 2025 : $32,750,000
Year 2026 : $18,300,000
Salary Cap with 1 Way Contract
Year 2023 : $58,700,001
Year 2024 : $47,250,000
Year 2025 : $33,950,000
Year 2026 : $19,500,000

Farm Players Salaries

Jesse Blacker $300,000 (2)
Salary Remaining : $20,526
Ryan Kesler $300,000 (1)
Salary Remaining : $20,526
Roman Polak $300,000 (3)
Salary Remaining : $20,526
Veeti Miettinen $250,000 (5)
Salary Remaining : $17,105
Ethan Haider $220,000 (2)
Salary Remaining : $15,053
Arthur Kaliyev $190,000 (2)
Salary Remaining : $13,000
Bowen Byram $185,000 (1)
Salary Remaining : $12,658
Dylan Garand $185,000 (2)
Salary Remaining : $12,658
Quinton Byfield $185,000 (1)
Salary Remaining : $12,658
Lawson Crouse $160,000 (1)
Salary Remaining : $10,947
Linus Lindstrom $160,000 (2)
Salary Remaining : $10,947
German Rubtsov (Out of Payroll) $160,000 (3)
Salary Remaining : $10,947
Ian McCoshen $140,000 (3)
Salary Remaining : $9,579
Kasper Kotkansalo $140,000 (2)
Salary Remaining : $9,579
Nolan Foote $140,000 (3)
Salary Remaining : $9,579
Kent Johnson $130,000 (1)
Salary Remaining : $8,895
Tristen Robins $130,000 (2)
Salary Remaining : $8,895
Jordan Spence $130,000 (3)
Salary Remaining : $8,895
Raphael Lavoie $130,000 (2)
Salary Remaining : $8,895
Evan Nause $130,000 (3)
Salary Remaining : $8,895
Benjamin King $130,000 (3)
Salary Remaining : $8,895
Philip Samuelsson $110,000 (1)
Salary Remaining : $7,526
Aaron Ness $110,000 (1)
Salary Remaining : $7,526
Linus Omark $100,000 (2)
Salary Remaining : $6,842
Gianni Fairbrother $100,000 (1)
Salary Remaining : $6,842
Ben Meehan $100,000 (2)
Salary Remaining : $6,842
Brandon Coe $100,000 (3)
Salary Remaining : $6,842
Jakub Dobes $100,000 (3)
Salary Remaining : $6,842
Total Farm Players28
Salary Commitment
Year 2023 : $4,515,000
Year 2024 : $3,235,000
Year 2025 : $1,580,000
Year 2026 : $250,000
Salary Average Commitment
Year 2023 : $4,515,000
Year 2024 : $3,235,000
Year 2025 : $1,580,000
Year 2026 : $250,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHP Pavillion
Level 1: 5000 - $45 - 4 802 - 96,04%
Level 2: 5000 - $16 - 4 899 - 97,99%
Level 3: 5000 - $11 - 4 864 - 97,29%
Level 4: 4000 - $5 - 3 888 - 97,21%
Luxury : 1000 - $135 - 906 - 90,59%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $30 - 5 000 - 100,00%
Farm Level 2: 5000 - $12 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left2
Average Attendance - %19 360 - 96,80%
Average Income per Game$729,686
Year to Date Revenue$28,457,747
Farm
Home Games Left2
Average Attendance - %10 000 - 100,00%
Average Income per Game$312,900
Year to Date Revenue$12,203,100

Expense

Pro Players Total Salaries$61,709,999
Farm Players Total Salaries$4,195,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$500,000
Pro Year To Date Expenses$58,024,598
Farm Year To Date Expenses$4,606,435
Pro Salary Cap To Date$57,093,005
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$1,459,372
Farm Estimated Season Revenue$625,800
Pro Remaining Season Days13
Pro Expenses Per Days$330,053
Pro Estimated Expenses$4,290,689
Farm Remaining Season Days13
Farm Expenses Per Days$23,395
Farm Estimated Expenses$304,135
Estimated Season Expenses$4,594,824
Season Salary Cap$62,209,999
Estimate Under Maximum Salary Cap of $85,000,000$22,790,001
Estimate Over Minimum Salary Cap of $55,000,000 $7,209,999
Current Bank Account$29,111,023
Projected Bank Account$26,601,371

Pro Players Salaries

Carey Price $7,000,000 (3)
-Salary Remaining : $478,947
Bobby Hughes $6,000,000 (4)
-Salary Remaining : $410,526
Bobby Ryan $5,600,000 (4)
-Salary Remaining : $383,158
Kevin Connauton $4,500,000 (1)
-Salary Remaining : $307,895
T.J.Tynan $4,075,000 (3)
-Salary Remaining : $278,816
Petteri Wirtanen $4,000,000 (3)
-Salary Remaining : $273,684
Simon Despres $3,750,000 (7)
-Salary Remaining : $256,579
P.K Subban $3,400,000 (6)
-Salary Remaining : $232,632
Brodie Dupont $2,555,000 (1)
-Salary Remaining : $174,816
Shea Theodore $2,100,000 (5)
-Salary Remaining : $143,684
Jake Allen $2,000,000 (2)
-Salary Remaining : $136,842
Jakub Zboril $2,000,000 (1)
-Salary Remaining : $136,842
MacKenzie Weegar $1,850,000 (2)
-Salary Remaining : $126,579
Dominic Toninato $1,750,000 (2)
-Salary Remaining : $119,737
Nick Leddy $1,499,999 (1)
-Salary Remaining : $102,632
Ryan Strome $1,450,000 (1)
-Salary Remaining : $99,211
Alex Newhook $1,450,000 (5)
-Salary Remaining : $99,211
Pierre Engvall $1,330,000 (3)
-Salary Remaining : $91,000
Ryan Pilon $1,250,000 (1)
-Salary Remaining : $85,526
David Pope $1,200,000 (1)
-Salary Remaining : $82,105
Marcus Westfalt $1,200,000 (1)
-Salary Remaining : $82,105
Dylan Gambrell $900,000 (3)
-Salary Remaining : $61,579
Cameron Darcy $850,000 (2)
-Salary Remaining : $58,158
Total Pro Players23
Salary Commitment
Year 2023 : $61,709,999
Year 2024 : $46,055,000
Year 2025 : $39,605,000
Year 2026 : $22,300,000
Salary Average Commitment
Year 2023 : $58,059,999
Year 2024 : $42,405,000
Year 2025 : $35,955,000
Year 2026 : $18,650,000
Salary Cap with 1 Way Contract
Year 2023 : $61,709,999
Year 2024 : $46,055,000
Year 2025 : $39,605,000
Year 2026 : $22,300,000

Farm Players Salaries

Kris Chucko $300,000 (1)
Salary Remaining : $20,526
Magnus Hellberg $300,000 (3)
Salary Remaining : $20,526
Mark Barberio $300,000 (3)
Salary Remaining : $20,526
Quinton Howden $270,000 (1)
Salary Remaining : $18,474
Jonatan Berggren $200,000 (3)
Salary Remaining : $13,684
Matthew Peca $190,000 (2)
Salary Remaining : $13,000
Carl Klingberg $190,000 (2)
Salary Remaining : $13,000
Matthew Beniers $185,000 (1)
Salary Remaining : $12,658
Luke Hughes $185,000 (1)
Salary Remaining : $12,658
Rickard Rakell $180,000 (1)
Salary Remaining : $12,316
Chad Krys $145,000 (2)
Salary Remaining : $9,921
Anthony Richard $145,000 (2)
Salary Remaining : $9,921
Filip Chlapik $135,000 (1)
Salary Remaining : $9,237
Wyatt Johnston (Out of Payroll) $130,000 (3)
Salary Remaining : $8,895
Oliver Kapanen $130,000 (2)
Salary Remaining : $8,895
Yegor Serdyuk $130,000 (3)
Salary Remaining : $8,895
Libor Hajek $120,000 (2)
Salary Remaining : $8,211
Linus Ullmark $120,000 (2)
Salary Remaining : $8,211
Michael McCarron $120,000 (2)
Salary Remaining : $8,211
Jeremy Lauzon $120,000 (1)
Salary Remaining : $8,211
Taylor Chorney $110,000 (1)
Salary Remaining : $7,526
Oliver Kylington $110,000 (1)
Salary Remaining : $7,526
Markus Phillips $110,000 (2)
Salary Remaining : $7,526
Alex Chiasson $100,000 (1)
Salary Remaining : $6,842
Nicholas Abruzzese $100,000 (1)
Salary Remaining : $6,842
Adam Engstrom $100,000 (3)
Salary Remaining : $6,842
Samuel Hlavaj $100,000 (1)
Salary Remaining : $6,842
Total Farm Players27
Salary Commitment
Year 2023 : $4,325,000
Year 2024 : $2,430,000
Year 2025 : $1,160,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $4,325,000
Year 2024 : $2,430,000
Year 2025 : $1,160,000
Year 2026 : $0

St-Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameScottrade Center
Level 1: 5000 - $100 - 3 220 - 64,40%
Level 2: 5000 - $60 - 3 905 - 78,10%
Level 3: 5000 - $35 - 4 082 - 81,65%
Level 4: 4000 - $20 - 3 551 - 88,78%
Luxury : 1000 - $200 - 668 - 66,84%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $35 - 4 581 - 91,62%
Farm Level 2: 5000 - $15 - 4 981 - 99,62%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left4
Average Attendance - %15 426 - 77,13%
Average Income per Game$1,346,726
Year to Date Revenue$49,828,846
Farm
Home Games Left4
Average Attendance - %9 562 - 95,62%
Average Income per Game$350,225
Year to Date Revenue$12,958,307

Expense

Pro Players Total Salaries$67,555,002
Farm Players Total Salaries$3,696,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$1,000,000
Pro Year To Date Expenses$60,753,365
Farm Year To Date Expenses$4,030,287
Pro Salary Cap To Date$59,821,807
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,386,902
Farm Estimated Season Revenue$1,400,898
Pro Remaining Season Days13
Pro Expenses Per Days$360,816
Pro Estimated Expenses$4,690,608
Farm Remaining Season Days13
Farm Expenses Per Days$20,768
Farm Estimated Expenses$269,984
Estimated Season Expenses$4,960,592
Season Salary Cap$68,555,002
Estimate Under Maximum Salary Cap of $85,000,000$16,444,998
Estimate Over Minimum Salary Cap of $55,000,000 $13,555,002
Current Bank Account$97,206,824
Projected Bank Account$99,034,032

Pro Players Salaries

Dalton Thrower $8,500,000 (2)
-Salary Remaining : $581,579
Ryan Getzlaf $6,700,000 (1)
-Salary Remaining : $458,421
Cam Fowler $6,250,000 (8)
-Salary Remaining : $427,632
Devan Dubnyk $5,000,000 (2)
-Salary Remaining : $342,105
Linden Vey $4,000,000 (2)
-Salary Remaining : $273,684
Andreas Nodl $4,000,000 (2)
-Salary Remaining : $273,684
Mathieu Perreault $3,750,000 (4)
-Salary Remaining : $256,579
Ryan Murray $3,250,000 (1)
-Salary Remaining : $222,368
Jordan Eberle $3,250,000 (6)
-Salary Remaining : $222,368
Viktor Arvidsson $3,000,001 (2)
-Salary Remaining : $205,263
Francis Perron $2,800,000 (4)
-Salary Remaining : $191,579
David Quenneville $2,000,000 (1)
-Salary Remaining : $136,842
Connor Murphy $2,000,000 (1)
-Salary Remaining : $136,842
Morgan Frost $1,750,000 (4)
-Salary Remaining : $119,737
Ivan Nalimov $1,600,000 (2)
-Salary Remaining : $109,474
Darnell Nurse $1,600,000 (3)
-Salary Remaining : $109,474
Shane Prince $1,550,000 (1)
-Salary Remaining : $106,053
Jimmy Vesey $1,550,000 (1)
-Salary Remaining : $106,053
Lukas Rousek $1,500,000 (2)
-Salary Remaining : $102,632
Noah Juulsen $1,500,000 (1)
-Salary Remaining : $102,632
Ryan Bourque $1,000,000 (1)
-Salary Remaining : $68,421
Ryan Hamilton $505,000 (1)
-Salary Remaining : $34,553
Adam Polasek $500,001 (1)
-Salary Remaining : $34,211
Total Pro Players23
Salary Commitment
Year 2023 : $67,555,002
Year 2024 : $40,000,001
Year 2025 : $19,400,000
Year 2026 : $17,800,000
Salary Average Commitment
Year 2023 : $57,805,002
Year 2024 : $37,250,001
Year 2025 : $16,650,000
Year 2026 : $15,050,000
Salary Cap with 1 Way Contract
Year 2023 : $67,555,002
Year 2024 : $47,000,001
Year 2025 : $19,400,000
Year 2026 : $17,800,000

Farm Players Salaries

Thomas Hertl (Out of Payroll) $1,100,000 (1)
Salary Remaining : $75,263
Jan Kostalek $300,000 (2)
Salary Remaining : $20,526
Alexander Campbell $290,000 (5)
Salary Remaining : $19,842
David Shantz $200,000 (1)
Salary Remaining : $13,684
Nicolas Hague $190,000 (3)
Salary Remaining : $13,000
Dylan Cozens (Out of Payroll) $185,000 (1)
Salary Remaining : $12,658
Brandon Hagel $170,000 (2)
Salary Remaining : $11,632
Justin Shugg $165,000 (1)
Salary Remaining : $11,289
Andrew Neilsen (Out of Payroll) $162,000 (2)
Salary Remaining : $11,084
Noel Hoefenmayer $150,000 (2)
Salary Remaining : $10,263
Filip Larsson $150,000 (3)
Salary Remaining : $10,263
Mitch Vande Sompel $145,000 (1)
Salary Remaining : $9,921
Myles Bell $135,000 (1)
Salary Remaining : $9,237
Lucas Lessio $135,000 (2)
Salary Remaining : $9,237
Sergei Zborovsky $135,000 (1)
Salary Remaining : $9,237
Skyler McKenzie $129,000 (1)
Salary Remaining : $8,826
Cayden Primeau $128,000 (3)
Salary Remaining : $8,758
Dane Fox $115,000 (1)
Salary Remaining : $7,868
Jansen Harkins $110,000 (1)
Salary Remaining : $7,526
Lukas Jasek $102,000 (2)
Salary Remaining : $6,979
Nicolas Baptiste $100,000 (2)
Salary Remaining : $6,842
Vladislav Firstov $100,000 (2)
Salary Remaining : $6,842
Cole Ully (Out of Payroll) $100,000 (2)
Salary Remaining : $6,842
Seith Griffith $100,000 (2)
Salary Remaining : $6,842
Éric Locke $100,000 (2)
Salary Remaining : $6,842
Matt Finn $100,000 (2)
Salary Remaining : $6,842
Total Farm Players26
Salary Commitment
Year 2023 : $4,796,000
Year 2024 : $2,377,000
Year 2025 : $758,000
Year 2026 : $290,000
Salary Average Commitment
Year 2023 : $4,796,000
Year 2024 : $2,377,000
Year 2025 : $758,000
Year 2026 : $290,000

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampa Bay Times Forum
Level 1: 5000 - $70 - 4 536 - 90,72%
Level 2: 5000 - $60 - 3 812 - 76,25%
Level 3: 5000 - $30 - 4 366 - 87,33%
Level 4: 4000 - $20 - 3 594 - 89,86%
Luxury : 1000 - $275 - 484 - 48,41%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $35 - 4 618 - 92,37%
Farm Level 2: 5000 - $10 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left5
Average Attendance - %16 793 - 83,97%
Average Income per Game$1,314,575
Year to Date Revenue$47,324,694
Farm
Home Games Left5
Average Attendance - %9 618 - 96,18%
Average Income per Game$315,348
Year to Date Revenue$11,352,513

Expense

Pro Players Total Salaries$64,050,000
Farm Players Total Salaries$6,884,999
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value($2,000,000)
Pro Year To Date Expenses$58,203,676
Farm Year To Date Expenses$5,458,284
Pro Salary Cap To Date$57,272,121
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$6,572,874
Farm Estimated Season Revenue$1,576,738
Pro Remaining Season Days13
Pro Expenses Per Days$342,368
Pro Estimated Expenses$4,450,784
Farm Remaining Season Days13
Farm Expenses Per Days$37,553
Farm Estimated Expenses$488,189
Estimated Season Expenses$4,938,973
Season Salary Cap$62,050,000
Estimate Under Maximum Salary Cap of $85,000,000$22,950,000
Estimate Over Minimum Salary Cap of $55,000,000 $7,050,000
Current Bank Account$88,681,279
Projected Bank Account$91,891,918

Pro Players Salaries

Erik Haula $6,500,000 (5)
-Salary Remaining : $444,737
Cedric Desjardins $5,500,000 (1)
-Salary Remaining : $376,316
Brent Burns $5,100,000 (1)
-Salary Remaining : $348,947
Jon Gillies $5,000,000 (4)
-Salary Remaining : $342,105
Esa Lindell $4,400,000 (5)
-Salary Remaining : $301,053
Derek Forbort $3,550,000 (3)
-Salary Remaining : $242,895
Mitch Fadden $3,500,000 (3)
-Salary Remaining : $239,474
Casey Pierro-Zabotel $3,250,000 (4)
-Salary Remaining : $222,368
Brendan Gallagher $3,200,000 (2)
-Salary Remaining : $218,947
Patric Hornqvist $3,100,000 (3)
-Salary Remaining : $212,105
David Rundblad $2,750,000 (6)
-Salary Remaining : $188,158
Ryan Button $2,700,000 (2)
-Salary Remaining : $184,737
Ty Wishart $2,300,000 (2)
-Salary Remaining : $157,368
Jakob Pelletier $2,100,000 (5)
-Salary Remaining : $143,684
Miikka Salomaki $2,000,000 (2)
-Salary Remaining : $136,842
Brayden Point $1,700,000 (3)
-Salary Remaining : $116,316
Patrik Zackrisson $1,600,000 (3)
-Salary Remaining : $109,474
Cody Glass $1,400,000 (4)
-Salary Remaining : $95,789
Dominik Bokk $1,350,000 (3)
-Salary Remaining : $92,368
Slater Koekkoek $1,250,000 (2)
-Salary Remaining : $85,526
Matthew Phillips $1,200,000 (1)
-Salary Remaining : $82,105
Carsen Twarynski $600,000 (2)
-Salary Remaining : $41,053
Total Pro Players22
Salary Commitment
Year 2023 : $64,050,000
Year 2024 : $52,250,000
Year 2025 : $40,200,000
Year 2026 : $25,400,000
Salary Average Commitment
Year 2023 : $64,500,000
Year 2024 : $52,700,000
Year 2025 : $40,650,000
Year 2026 : $25,850,000
Salary Cap with 1 Way Contract
Year 2023 : $64,050,000
Year 2024 : $52,250,000
Year 2025 : $40,200,000
Year 2026 : $25,400,000

Farm Players Salaries

Andrew Campbell $1,499,999 (2)
Salary Remaining : $102,632
Nikita Scherbak $335,000 (3)
Salary Remaining : $22,921
Anthony Beauvillier $320,000 (3)
Salary Remaining : $21,895
Chad Johnson $300,000 (2)
Salary Remaining : $20,526
Gabryel Paquin-Boudreau $300,000 (2)
Salary Remaining : $20,526
Ryan Gropp $300,000 (2)
Salary Remaining : $20,526
Maxime Daigneault $300,000 (1)
Salary Remaining : $20,526
Fabrice Herzog $270,000 (3)
Salary Remaining : $18,474
Erik Portillo $220,000 (2)
Salary Remaining : $15,053
Ladislav Smid $200,000 (3)
Salary Remaining : $13,684
Jacob Trouba $200,000 (2)
Salary Remaining : $13,684
Mason McTavish $185,000 (1)
Salary Remaining : $12,658
Cam Morrisson $180,000 (1)
Salary Remaining : $12,316
Brendan Gaunce $180,000 (2)
Salary Remaining : $12,316
Marcus Pettersson $175,000 (3)
Salary Remaining : $11,974
Jack Walker $170,000 (1)
Salary Remaining : $11,632
Pavel Zacha $160,000 (3)
Salary Remaining : $10,947
William Lagesson $150,000 (3)
Salary Remaining : $10,263
Shawn Belle $140,000 (2)
Salary Remaining : $9,579
Oskar Olausson $130,000 (3)
Salary Remaining : $8,895
Philip Tomasino $130,000 (1)
Salary Remaining : $8,895
Curtis Hamilton $120,000 (2)
Salary Remaining : $8,211
Austin Watson $120,000 (2)
Salary Remaining : $8,211
Elias Pettersson $100,000 (3)
Salary Remaining : $6,842
Mason Millman $100,000 (2)
Salary Remaining : $6,842
Marat Khusnutdinov $100,000 (2)
Salary Remaining : $6,842
Antti Tuomisto $100,000 (2)
Salary Remaining : $6,842
Josh Doan $100,000 (3)
Salary Remaining : $6,842
Isaac Beliveau $100,000 (2)
Salary Remaining : $6,842
Kalle Loponen $100,000 (2)
Salary Remaining : $6,842
Francesco Pinnelli $100,000 (3)
Salary Remaining : $6,842
Total Farm Players31
Salary Commitment
Year 2023 : $6,884,999
Year 2024 : $4,520,000
Year 2025 : $1,840,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $6,684,999
Year 2024 : $4,520,000
Year 2025 : $1,840,000
Year 2026 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 5000 - $450 - 2 500 - 50,00%
Level 2: 5000 - $350 - 2 500 - 50,00%
Level 3: 5000 - $225 - 2 500 - 50,00%
Level 4: 4000 - $175 - 2 000 - 50,00%
Luxury : 1000 - $950 - 500 - 50,00%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $80 - 2 078 - 41,57%
Farm Level 2: 5000 - $45 - 2 016 - 40,33%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left3
Average Attendance - %10 000 - 50,00%
Average Income per Game$4,600,022
Year to Date Revenue$174,800,840
Farm
Home Games Left3
Average Attendance - %4 095 - 40,95%
Average Income per Game$376,065
Year to Date Revenue$14,290,457

Expense

Pro Players Total Salaries$67,950,001
Farm Players Total Salaries$4,362,000
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Special Salary Cap Value$3,950,000
Pro Year To Date Expenses$71,279,093
Farm Year To Date Expenses$4,332,273
Pro Salary Cap To Date$70,347,524
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$13,800,066
Farm Estimated Season Revenue$1,128,194
Pro Remaining Season Days13
Pro Expenses Per Days$362,895
Pro Estimated Expenses$4,717,635
Farm Remaining Season Days13
Farm Expenses Per Days$28,221
Farm Estimated Expenses$366,873
Estimated Season Expenses$5,084,508
Season Salary Cap$71,900,001
Estimate Under Maximum Salary Cap of $85,000,000$13,099,999
Estimate Over Minimum Salary Cap of $55,000,000 $16,900,001
Current Bank Account$126,932,472
Projected Bank Account$136,776,224

Pro Players Salaries

Claude Giroux $7,500,000 (4)
-Salary Remaining : $513,158
Jordan Staal $6,250,000 (5)
-Salary Remaining : $427,632
Erik Johnson $5,950,000 (5)
-Salary Remaining : $407,105
Jacob Silfverberg $5,600,000 (6)
-Salary Remaining : $383,158
Brett Skinner $5,000,000 (1)
-Salary Remaining : $342,105
Hardy Haman Aktell $5,000,000 (3)
-Salary Remaining : $342,105
Auston Matthews $4,600,000 (3)
-Salary Remaining : $314,737
Mitchell Marner $4,000,000 (2)
-Salary Remaining : $273,684
Leon Draisaitl (Out of Payroll) $3,250,000 (1)
-Salary Remaining : $222,368
Vladislav Namestnikov $3,175,000 (1)
-Salary Remaining : $217,237
Jack Hughes $2,650,000 (1)
-Salary Remaining : $181,316
Cale Makar $2,400,000 (4)
-Salary Remaining : $164,211
Max Domi $2,200,000 (3)
-Salary Remaining : $150,526
Shayne Gostisbehere $2,000,000 (2)
-Salary Remaining : $136,842
Dmytro Timashov $1,900,000 (1)
-Salary Remaining : $130,000
Ukko-Pekka Luukkonen $1,700,000 (2)
-Salary Remaining : $116,316
Valentin Zykov $1,650,000 (1)
-Salary Remaining : $112,895
Jaret Anderson-Dolan $1,450,000 (4)
-Salary Remaining : $99,211
Ty Smith $1,200,000 (1)
-Salary Remaining : $82,105
Mac Hollowell $1,125,000 (1)
-Salary Remaining : $76,974
Mark Pysyk $1,100,000 (1)
-Salary Remaining : $75,263
John Quenneville $1,000,000 (1)
-Salary Remaining : $68,421
Corey Crawford $500,001 (2)
-Salary Remaining : $34,211
Total Pro Players23
Salary Commitment
Year 2023 : $71,200,001
Year 2024 : $49,150,001
Year 2025 : $40,950,000
Year 2026 : $29,150,000
Salary Average Commitment
Year 2023 : $70,400,001
Year 2024 : $48,350,001
Year 2025 : $40,150,000
Year 2026 : $28,350,000
Salary Cap with 1 Way Contract
Year 2023 : $71,200,001
Year 2024 : $49,150,001
Year 2025 : $40,950,000
Year 2026 : $29,150,000

Farm Players Salaries

Brayden McNabb $400,000 (2)
Salary Remaining : $27,368
T.J. Fox $300,000 (1)
Salary Remaining : $20,526
Andreas Athanasiou $220,000 (2)
Salary Remaining : $15,053
Andrej Sekera $190,000 (1)
Salary Remaining : $13,000
David Reinbacher $185,000 (3)
Salary Remaining : $12,658
Liam Ohgren $185,000 (2)
Salary Remaining : $12,658
Shane Wright $185,000 (3)
Salary Remaining : $12,658
Theodor Niederbach $185,000 (1)
Salary Remaining : $12,658
Connor Bedard $185,000 (3)
Salary Remaining : $12,658
Tom Willander $185,000 (3)
Salary Remaining : $12,658
Charlie Stramel $185,000 (3)
Salary Remaining : $12,658
Brad Lambert $185,000 (3)
Salary Remaining : $12,658
Logan Mailloux $185,000 (3)
Salary Remaining : $12,658
Yaniv Perets $130,000 (3)
Salary Remaining : $8,895
Carl Dahlstrom $120,000 (1)
Salary Remaining : $8,211
Ludwig Byström $120,000 (2)
Salary Remaining : $8,211
Michael Wall $110,000 (2)
Salary Remaining : $7,526
Linus Soderstrom $105,000 (1)
Salary Remaining : $7,184
David Pastrnak $102,000 (1)
Salary Remaining : $6,979
Andrew Peeke $100,000 (2)
Salary Remaining : $6,842
Zach Hamill $100,000 (2)
Salary Remaining : $6,842
Matt Frattin $100,000 (1)
Salary Remaining : $6,842
Jim O'Brien $100,000 (2)
Salary Remaining : $6,842
Rudolf Balcers $100,000 (2)
Salary Remaining : $6,842
Michael Spacek $100,000 (2)
Salary Remaining : $6,842
Mark Mitera $100,000 (2)
Salary Remaining : $6,842
Tomas Marcinko $100,000 (2)
Salary Remaining : $6,842
Jake Kielly $100,000 (3)
Salary Remaining : $6,842
Total Farm Players28
Salary Commitment
Year 2023 : $4,362,000
Year 2024 : $3,260,000
Year 2025 : $1,525,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $4,362,000
Year 2024 : $3,260,000
Year 2025 : $1,525,000
Year 2026 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 5000 - $40 - 4 858 - 97,17%
Level 2: 5000 - $28 - 4 808 - 96,16%
Level 3: 5000 - $20 - 4 781 - 95,63%
Level 4: 4000 - $9 - 3 935 - 98,37%
Luxury : 1000 - $90 - 974 - 97,37%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $9 - 5 000 - 100,00%
Farm Level 2: 5000 - $5 - 5 000 - 100,00%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left4
Average Attendance - %19 356 - 96,78%
Average Income per Game$815,972
Year to Date Revenue$30,190,957
Farm
Home Games Left4
Average Attendance - %10 000 - 100,00%
Average Income per Game$104,300
Year to Date Revenue$3,859,100

Expense

Pro Players Total Salaries$81,700,001
Farm Players Total Salaries$5,000,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value($750,000)
Pro Year To Date Expenses$76,735,508
Farm Year To Date Expenses$4,906,152
Pro Salary Cap To Date$75,803,956
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$3,263,887
Farm Estimated Season Revenue$417,200
Pro Remaining Season Days13
Pro Expenses Per Days$435,263
Pro Estimated Expenses$5,658,419
Farm Remaining Season Days13
Farm Expenses Per Days$27,632
Farm Estimated Expenses$359,216
Estimated Season Expenses$6,017,635
Season Salary Cap$80,950,001
Estimate Under Maximum Salary Cap of $85,000,000$4,049,999
Estimate Over Minimum Salary Cap of $55,000,000 $25,950,001
Current Bank Account($14,596,211)
Projected Bank Account($16,932,759)

Pro Players Salaries

Eric Staal $7,850,000 (1)
-Salary Remaining : $537,105
Pierre-Marc Bouchard $7,750,000 (1)
-Salary Remaining : $530,263
Ondrej Pavelec $6,000,000 (4)
-Salary Remaining : $410,526
Dmitry Kulikov $5,900,000 (6)
-Salary Remaining : $403,684
David Perron $5,250,000 (4)
-Salary Remaining : $359,211
Ashton Rome $5,200,000 (3)
-Salary Remaining : $355,789
Sven Andrighetto $5,000,000 (1)
-Salary Remaining : $342,105
Brandon Montour $4,800,000 (4)
-Salary Remaining : $328,421
Pathrik Westerholm $4,000,000 (8)
-Salary Remaining : $273,684
Shawn Lalonde $4,000,000 (5)
-Salary Remaining : $273,684
Henrik Borgstrom $3,750,000 (2)
-Salary Remaining : $256,579
James Sheppard $3,750,000 (4)
-Salary Remaining : $256,579
Erik Gudbranson $3,500,001 (3)
-Salary Remaining : $239,474
Ivan Provorov $2,800,000 (2)
-Salary Remaining : $191,579
Chris Bigras $2,450,000 (3)
-Salary Remaining : $167,632
Jacob Ragnarsson $2,100,000 (3)
-Salary Remaining : $143,684
Rasmus Dahlin $1,800,000 (1)
-Salary Remaining : $123,158
Ryan Collins $1,500,000 (3)
-Salary Remaining : $102,632
Cal O'Reilly $1,499,999 (2)
-Salary Remaining : $102,632
Linus Karlsson $1,200,000 (2)
-Salary Remaining : $82,105
Philippe Gogulla $1,100,000 (1)
-Salary Remaining : $75,263
Thomas Greiss $500,001 (2)
-Salary Remaining : $34,211
Total Pro Players22
Salary Commitment
Year 2023 : $81,700,001
Year 2024 : $58,200,001
Year 2025 : $48,450,001
Year 2026 : $33,700,000
Salary Average Commitment
Year 2023 : $71,275,001
Year 2024 : $56,800,001
Year 2025 : $47,050,001
Year 2026 : $32,300,000
Salary Cap with 1 Way Contract
Year 2023 : $81,700,001
Year 2024 : $58,200,001
Year 2025 : $48,450,001
Year 2026 : $33,700,000

Farm Players Salaries

Kevin Nastiuk (Out of Payroll) $300,000 (2)
Salary Remaining : $20,526
Dan DaSilva $300,000 (2)
Salary Remaining : $20,526
David Liffiton $300,000 (1)
Salary Remaining : $20,526
Shane McColgan $240,000 (2)
Salary Remaining : $16,421
Jhonas Enroth $240,000 (2)
Salary Remaining : $16,421
Christian Jaros $200,000 (3)
Salary Remaining : $13,684
Rafael Harvey-Pinard $200,000 (3)
Salary Remaining : $13,684
Jimmy Snuggerud $185,000 (2)
Salary Remaining : $12,658
Cole Sillinger $185,000 (1)
Salary Remaining : $12,658
Jamieson Rees $185,000 (2)
Salary Remaining : $12,658
Ronald Attard $185,000 (1)
Salary Remaining : $12,658
Filip Mesar $185,000 (2)
Salary Remaining : $12,658
Jiri Kulich $185,000 (2)
Salary Remaining : $12,658
Oliver Bonk $185,000 (3)
Salary Remaining : $12,658
Matvei Michkov $185,000 (3)
Salary Remaining : $12,658
Emil Andrae $185,000 (1)
Salary Remaining : $12,658
Justin Almeida $170,000 (2)
Salary Remaining : $11,632
Spencer Watson $160,000 (1)
Salary Remaining : $10,947
Albin Grewe $140,000 (2)
Salary Remaining : $9,579
Adin Hill $140,000 (3)
Salary Remaining : $9,579
Alec Regula $135,000 (1)
Salary Remaining : $9,237
Kasper Simontaival $130,000 (1)
Salary Remaining : $8,895
Axel Bergvist $130,000 (1)
Salary Remaining : $8,895
Albert Johansson $130,000 (1)
Salary Remaining : $8,895
Aidan Hreschuk $130,000 (1)
Salary Remaining : $8,895
Daniil Chayka $130,000 (3)
Salary Remaining : $8,895
Filip Nordberg $130,000 (3)
Salary Remaining : $8,895
Xavier Simoneau $130,000 (2)
Salary Remaining : $8,895
Greg Meireles $100,000 (1)
Salary Remaining : $6,842
Otto Stenberg $100,000 (3)
Salary Remaining : $6,842
Total Farm Players30
Salary Commitment
Year 2023 : $5,300,000
Year 2024 : $3,530,000
Year 2025 : $1,270,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $5,300,000
Year 2024 : $3,530,000
Year 2025 : $1,270,000
Year 2026 : $0

Vegas Golden Knights



Arena Capacity - Ticket Price
Attendance - %

Arena NameT-Mobile Arena
Level 1: 6000 - $175 - 3 000 - 50,00%
Level 2: 5000 - $125 - 2 500 - 50,00%
Level 3: 2000 - $100 - 1 634 - 81,68%
Level 4: 4000 - $75 - 2 023 - 50,58%
Luxury : 1000 - $220 - 672 - 67,24%
Total Capacity :18000
Team Popularity : 100,00%
Farm
Farm Level 1: 5000 - $42 - 3 511 - 70,22%
Farm Level 2: 5000 - $25 - 2 864 - 57,28%
Farm Total Capacity :10000
Team Popularity : 100,00%

Income

Home Games Left3
Average Attendance - %9 829 - 54,61%
Average Income per Game$1,806,937
Year to Date Revenue$68,663,612
Farm
Home Games Left3
Average Attendance - %6 375 - 63,75%
Average Income per Game$316,605
Year to Date Revenue$12,030,979

Expense

Pro Players Total Salaries$83,547,500
Farm Players Total Salaries$4,987,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value($4,075,000)
Pro Year To Date Expenses$74,466,890
Farm Year To Date Expenses$4,729,761
Pro Salary Cap To Date$73,535,293
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$5,420,811
Farm Estimated Season Revenue$949,814
Pro Remaining Season Days13
Pro Expenses Per Days$444,987
Pro Estimated Expenses$5,784,831
Farm Remaining Season Days13
Farm Expenses Per Days$27,563
Farm Estimated Expenses$358,319
Estimated Season Expenses$6,143,150
Season Salary Cap$79,472,500
Estimate Under Maximum Salary Cap of $85,000,000$5,527,500
Estimate Over Minimum Salary Cap of $55,000,000 $24,472,500
Current Bank Account$25,287,493
Projected Bank Account$25,514,968

Pro Players Salaries

John Tavares $7,600,000 (7)
-Salary Remaining : $520,000
Calvin de Haan $6,250,000 (5)
-Salary Remaining : $427,632
Karl Alzner $6,072,500 (5)
-Salary Remaining : $415,487
Shawn Weller $5,900,000 (2)
-Salary Remaining : $403,684
Matt Duchene $5,750,000 (7)
-Salary Remaining : $393,421
Alexander Avtsin $5,600,000 (7)
-Salary Remaining : $383,158
Alex Pietrangelo $5,400,000 (6)
-Salary Remaining : $369,474
Emil Molin $4,800,000 (2)
-Salary Remaining : $328,421
Nick Foligno $4,800,000 (3)
-Salary Remaining : $328,421
Matt Niskanen $3,750,000 (4)
-Salary Remaining : $256,579
Karel Vejmelka $3,700,000 (3)
-Salary Remaining : $253,158
Seth Jones $3,300,000 (3)
-Salary Remaining : $225,789
Dougie Hamilton $3,200,000 (1)
-Salary Remaining : $218,947
Jack Eichel $2,800,000 (1)
-Salary Remaining : $191,579
Jeremy Bracco $2,400,000 (1)
-Salary Remaining : $164,211
Duncan Siemens $2,250,000 (1)
-Salary Remaining : $153,947
Alexander Holtz $2,200,000 (4)
-Salary Remaining : $150,526
Radek Faksa $1,950,000 (3)
-Salary Remaining : $133,421
Adam Fox $1,800,000 (3)
-Salary Remaining : $123,158
Petr Straka $1,600,000 (1)
-Salary Remaining : $109,474
Jonathan Davidsson $1,150,000 (2)
-Salary Remaining : $78,684
Ethan Werek $750,000 (2)
-Salary Remaining : $51,316
Cam Ward $525,000 (1)
-Salary Remaining : $35,921
Total Pro Players23
Salary Commitment
Year 2023 : $83,547,500
Year 2024 : $70,772,500
Year 2025 : $58,172,500
Year 2026 : $42,622,500
Salary Average Commitment
Year 2023 : $78,247,500
Year 2024 : $67,372,500
Year 2025 : $54,772,500
Year 2026 : $39,222,500
Salary Cap with 1 Way Contract
Year 2023 : $83,547,500
Year 2024 : $70,772,500
Year 2025 : $58,172,500
Year 2026 : $42,622,500

Farm Players Salaries

Jake McCabe $900,000 (2)
Salary Remaining : $61,579
Anton Gustafsson $300,000 (1)
Salary Remaining : $20,526
Guillaume Desbiens $300,000 (2)
Salary Remaining : $20,526
Matt Stajan $300,000 (1)
Salary Remaining : $20,526
John Vigilante $300,000 (2)
Salary Remaining : $20,526
Joel Blomqvist $230,000 (2)
Salary Remaining : $15,737
Jordan Schroeder $225,000 (1)
Salary Remaining : $15,395
Daniil But $185,000 (3)
Salary Remaining : $12,658
Mikhail Gulyayev $185,000 (3)
Salary Remaining : $12,658
Brady Cleveland $185,000 (3)
Salary Remaining : $12,658
Logan Stankoven $185,000 (1)
Salary Remaining : $12,658
Nikita Okhotyuk $180,000 (2)
Salary Remaining : $12,316
Cédric Paquette $170,000 (1)
Salary Remaining : $11,632
Ryan Nugent-Hopkins $160,000 (2)
Salary Remaining : $10,947
Kim Nousiainen $140,000 (3)
Salary Remaining : $9,579
Samuel Blais $140,000 (1)
Salary Remaining : $9,579
Jacob Fowler $130,000 (3)
Salary Remaining : $8,895
Jakub Konecny $130,000 (2)
Salary Remaining : $8,895
Sam Rinzel (Out of Payroll) $130,000 (3)
Salary Remaining : $8,895
Alexander Romanov $122,000 (2)
Salary Remaining : $8,347
Bryan Pitton $120,000 (3)
Salary Remaining : $8,211
Stefan Legein $100,000 (1)
Salary Remaining : $6,842
Helge Grans $100,000 (2)
Salary Remaining : $6,842
Milos Kelemen $100,000 (2)
Salary Remaining : $6,842
Logan Morrisson $100,000 (3)
Salary Remaining : $6,842
Total Farm Players25
Salary Commitment
Year 2023 : $5,117,000
Year 2024 : $2,977,000
Year 2025 : $1,175,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $5,117,000
Year 2024 : $2,977,000
Year 2025 : $1,175,000
Year 2026 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameVerizon Center
Level 1: 5000 - $60 - 4 646 - 92,91%
Level 2: 5000 - $35 - 4 742 - 94,85%
Level 3: 5000 - $20 - 4 750 - 95,00%
Level 4: 4000 - $15 - 3 739 - 93,47%
Luxury : 1000 - $130 - 907 - 90,66%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $30 - 5 000 - 100,00%
Farm Level 2: 5000 - $15 - 4 992 - 99,84%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left4
Average Attendance - %18 783 - 93,92%
Average Income per Game$1,063,362
Year to Date Revenue$39,344,396
Farm
Home Games Left4
Average Attendance - %9 992 - 99,92%
Average Income per Game$335,073
Year to Date Revenue$12,397,701

Expense

Pro Players Total Salaries$78,254,567
Farm Players Total Salaries$2,430,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$500,000
Pro Year To Date Expenses$72,085,586
Farm Year To Date Expenses$2,518,082
Pro Salary Cap To Date$71,153,973
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$4,253,448
Farm Estimated Season Revenue$1,340,292
Pro Remaining Season Days13
Pro Expenses Per Days$417,129
Pro Estimated Expenses$5,422,677
Farm Remaining Season Days13
Farm Expenses Per Days$14,105
Farm Estimated Expenses$183,365
Estimated Season Expenses$5,606,042
Season Salary Cap$78,754,567
Estimate Under Maximum Salary Cap of $85,000,000$6,245,433
Estimate Over Minimum Salary Cap of $55,000,000 $23,754,567
Current Bank Account$56,919,086
Projected Bank Account$56,906,784

Pro Players Salaries

Devin Setoguchi $6,250,000 (4)
-Salary Remaining : $427,632
Nazem Kadri $5,750,000 (6)
-Salary Remaining : $393,421
Joseph Morrow $5,550,000 (3)
-Salary Remaining : $379,737
David Desharnais $5,500,000 (3)
-Salary Remaining : $376,316
Michael Grabner $5,200,000 (3)
-Salary Remaining : $355,789
Clayton Stoner $4,750,000 (2)
-Salary Remaining : $325,000
Kevin Marshall $4,500,000 (5)
-Salary Remaining : $307,895
Jonathan Blum $4,500,000 (4)
-Salary Remaining : $307,895
Scott Glennie $4,250,000 (1)
-Salary Remaining : $290,789
Guillaume Latendresse $4,000,000 (3)
-Salary Remaining : $273,684
Clayton Keller $3,750,000 (2)
-Salary Remaining : $256,579
Alexander Khokhlachev $3,500,000 (2)
-Salary Remaining : $239,474
Mike Weber $3,200,000 (2)
-Salary Remaining : $218,947
Oliver Ekman-Larsson $2,525,000 (2)
-Salary Remaining : $172,763
Roope Hintz $2,375,000 (1)
-Salary Remaining : $162,500
Kyle Rau $2,354,567 (3)
-Salary Remaining : $161,102
Kari Lehtonen $2,250,000 (1)
-Salary Remaining : $153,947
Ryan Pulock $2,200,000 (2)
-Salary Remaining : $150,526
Nic Petan $1,700,000 (3)
-Salary Remaining : $116,316
Justin Pogge $1,300,000 (3)
-Salary Remaining : $88,947
Tobias Rieder $1,200,000 (1)
-Salary Remaining : $82,105
Zemgus Girgensons $825,000 (3)
-Salary Remaining : $56,447
Stefan Noesen $825,000 (1)
-Salary Remaining : $56,447
Total Pro Players23
Salary Commitment
Year 2023 : $78,254,567
Year 2024 : $67,354,567
Year 2025 : $47,429,567
Year 2026 : $21,000,000
Salary Average Commitment
Year 2023 : $74,579,567
Year 2024 : $65,054,567
Year 2025 : $45,129,567
Year 2026 : $18,700,000
Salary Cap with 1 Way Contract
Year 2023 : $78,254,567
Year 2024 : $67,354,567
Year 2025 : $47,429,567
Year 2026 : $21,000,000

Farm Players Salaries

John Gibson $190,000 (1)
Salary Remaining : $13,000
Marcel Noebels $170,000 (1)
Salary Remaining : $11,632
Chase De Leo $145,000 (3)
Salary Remaining : $9,921
Robbie Baillargeon $127,000 (3)
Salary Remaining : $8,689
Brett Lernout $124,000 (3)
Salary Remaining : $8,484
Noah Gregor $120,000 (3)
Salary Remaining : $8,211
Sergei Tolchinsky $120,000 (3)
Salary Remaining : $8,211
Alex Formenton $110,000 (3)
Salary Remaining : $7,526
Simon Johansson $110,000 (2)
Salary Remaining : $7,526
Casey Fitzgerald $110,000 (1)
Salary Remaining : $7,526
Pavel Gogolev (Out of Payroll) $102,000 (3)
Salary Remaining : $6,979
Oliver Okuliar $102,000 (3)
Salary Remaining : $6,979
Gage Ausmus $102,000 (2)
Salary Remaining : $6,979
Ben Wright $100,000 (1)
Salary Remaining : $6,842
Jake Muzzin $100,000 (1)
Salary Remaining : $6,842
Thatcher Demko $100,000 (3)
Salary Remaining : $6,842
A.J. Jenks $100,000 (1)
Salary Remaining : $6,842
Mike Santorelli (Out of Payroll) $100,000 (3)
Salary Remaining : $6,842
Mikko Koskinen $100,000 (3)
Salary Remaining : $6,842
David Toews $100,000 (1)
Salary Remaining : $6,842
Troy Terry $100,000 (1)
Salary Remaining : $6,842
Michal Teply $100,000 (1)
Salary Remaining : $6,842
Total Farm Players22
Salary Commitment
Year 2023 : $2,532,000
Year 2024 : $1,462,000
Year 2025 : $1,250,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $2,532,000
Year 2024 : $1,462,000
Year 2025 : $1,250,000
Year 2026 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameMTS Centre
Level 1: 5000 - $67 - 4 536 - 90,72%
Level 2: 5000 - $39 - 4 570 - 91,41%
Level 3: 5000 - $24 - 4 555 - 91,09%
Level 4: 4000 - $14 - 3 854 - 96,35%
Luxury : 1000 - $132 - 905 - 90,48%
Total Capacity :20000
Team Popularity : 90,00%
Farm
Farm Level 1: 5000 - $39 - 4 098 - 81,95%
Farm Level 2: 5000 - $19 - 3 955 - 79,10%
Farm Total Capacity :10000
Team Popularity : 110,00%

Income

Home Games Left2
Average Attendance - %18 420 - 92,10%
Average Income per Game$1,127,042
Year to Date Revenue$43,954,631
Farm
Home Games Left2
Average Attendance - %8 052 - 80,52%
Average Income per Game$350,067
Year to Date Revenue$13,652,629

Expense

Pro Players Total Salaries$59,428,499
Farm Players Total Salaries$6,333,000
Coaches Total Salaries$1,250,000
Luxury Taxe Total$0
Special Salary Cap Value$0
Pro Year To Date Expenses$53,211,802
Farm Year To Date Expenses$5,928,574
Pro Salary Cap To Date$52,280,244
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$2,254,084
Farm Estimated Season Revenue$700,135
Pro Remaining Season Days13
Pro Expenses Per Days$318,045
Pro Estimated Expenses$4,134,585
Farm Remaining Season Days13
Farm Expenses Per Days$34,647
Farm Estimated Expenses$450,411
Estimated Season Expenses$4,584,996
Season Salary Cap$59,428,499
Estimate Under Maximum Salary Cap of $85,000,000$25,571,501
Estimate Over Minimum Salary Cap of $55,000,000 $4,428,499
Current Bank Account$86,924,869
Projected Bank Account$85,294,092

Pro Players Salaries

Jonathan Huberdeau $6,000,000 (2)
-Salary Remaining : $410,526
Jake Guentzel $4,750,000 (5)
-Salary Remaining : $325,000
Joey Hishon $4,602,000 (3)
-Salary Remaining : $314,874
Zach Bogosian $4,000,000 (4)
-Salary Remaining : $273,684
Kyle Connor $3,750,000 (2)
-Salary Remaining : $256,579
Kevin Roy $3,675,000 (2)
-Salary Remaining : $251,447
Brett Sterling $3,500,500 (1)
-Salary Remaining : $239,508
Taylor Aronson $3,500,000 (3)
-Salary Remaining : $239,474
Samu Perhonen $2,250,000 (4)
-Salary Remaining : $153,947
Bobby Brink $2,000,000 (2)
-Salary Remaining : $136,842
Taylor Raddysh $2,000,000 (3)
-Salary Remaining : $136,842
Patrik Virta $2,000,000 (3)
-Salary Remaining : $136,842
Casey Mittelstadt $2,000,000 (2)
-Salary Remaining : $136,842
Julius Honka $2,000,000 (1)
-Salary Remaining : $136,842
Brett Kulak $1,800,000 (3)
-Salary Remaining : $123,158
Connor Ingram $1,750,000 (1)
-Salary Remaining : $119,737
Andreas Englund $1,600,000 (3)
-Salary Remaining : $109,474
Antti Pihlstrom $1,501,000 (1)
-Salary Remaining : $102,700
Manuel Wiederer $1,500,000 (2)
-Salary Remaining : $102,632
Rinat Valiev $1,500,000 (3)
-Salary Remaining : $102,632
Tomas Kudelka $1,499,999 (2)
-Salary Remaining : $102,632
Jason Robertson $1,350,000 (1)
-Salary Remaining : $92,368
Lucas Carlsson $900,000 (1)
-Salary Remaining : $61,579
Total Pro Players23
Salary Commitment
Year 2023 : $59,428,499
Year 2024 : $40,426,999
Year 2025 : $24,002,000
Year 2026 : $11,000,000
Salary Average Commitment
Year 2023 : $51,428,499
Year 2024 : $40,426,999
Year 2025 : $24,002,000
Year 2026 : $11,000,000
Salary Cap with 1 Way Contract
Year 2023 : $59,428,499
Year 2024 : $48,426,999
Year 2025 : $28,002,000
Year 2026 : $11,000,000

Farm Players Salaries

Vadim Zherenko $550,000 (3)
Salary Remaining : $37,632
Brett Morrison $460,000 (1)
Salary Remaining : $31,474
Jeff Drouin-Deslauriers $400,000 (1)
Salary Remaining : $27,368
Anton Cederholm $320,000 (2)
Salary Remaining : $21,895
Adam Clendening $300,000 (1)
Salary Remaining : $20,526
Michael Sauer $300,000 (1)
Salary Remaining : $20,526
Perttu Lindgren $300,000 (1)
Salary Remaining : $20,526
Brett Flemmings $300,000 (2)
Salary Remaining : $20,526
Kirill Ustimenko $260,000 (3)
Salary Remaining : $17,789
Tuukka Tieksola $240,000 (1)
Salary Remaining : $16,421
Adam Gaudette (Out of Payroll) $200,000 (2)
Salary Remaining : $13,684
Dylan Demelo $190,000 (2)
Salary Remaining : $13,000
Joel Farabee $190,000 (3)
Salary Remaining : $13,000
Jake Neighbours $185,000 (2)
Salary Remaining : $12,658
Thomas Harley $185,000 (1)
Salary Remaining : $12,658
Ville Koivunen $185,000 (1)
Salary Remaining : $12,658
Aaron Irving $170,000 (3)
Salary Remaining : $11,632
Robin Press $170,000 (2)
Salary Remaining : $11,632
Aarne Talvitie $170,000 (2)
Salary Remaining : $11,632
Robert Hägg $140,000 (2)
Salary Remaining : $9,579
Lenni Killinen $140,000 (1)
Salary Remaining : $9,579
Tyson Hinds $130,000 (2)
Salary Remaining : $8,895
Artemi Knyazev $130,000 (1)
Salary Remaining : $8,895
Devon Levi $130,000 (2)
Salary Remaining : $8,895
Gabriel Fortier $128,000 (3)
Salary Remaining : $8,758
Ivan Chekhovich $120,000 (2)
Salary Remaining : $8,211
Jean-Christophe Beaudin $120,000 (1)
Salary Remaining : $8,211
Boris Katchouk $110,000 (1)
Salary Remaining : $7,526
Alexander Chmelevski $110,000 (1)
Salary Remaining : $7,526
Ryan Lindgren $100,000 (2)
Salary Remaining : $6,842
Yegor Chinakhov $100,000 (1)
Salary Remaining : $6,842
Total Farm Players31
Salary Commitment
Year 2023 : $6,533,000
Year 2024 : $3,053,000
Year 2025 : $898,000
Year 2026 : $0
Salary Average Commitment
Year 2023 : $6,043,000
Year 2024 : $2,963,000
Year 2025 : $808,000
Year 2026 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $85,000,000
Available Cap Space

Over Minimum of
$55,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $83,329,737 $62,751,000 $22,249,000 $7,751,000 233053
Boston Bruins $55,695,206 $65,950,000 $19,050,000 $10,950,000 233457
Buffalo Sabres $77,699,667 $55,403,009 $29,596,991 $403,009 222648
Calgary Flames $38,345,030 $84,700,000 $300,000 $29,700,000 222446
Carolina Hurricanes $80,881,924 $65,120,000 $19,880,000 $10,120,000 232548
Chicago Blackhawks ($3,017,526) $71,925,000 $13,075,000 $16,925,000 213253
Colorado Avalanche $83,439,994 $68,025,000 $16,975,000 $13,025,000 232952
Dallas Stars $38,240,738 $63,540,001 $21,459,999 $8,540,001 232952
Detroit Red Wings $85,492,714 $57,200,000 $27,800,000 $2,200,000 232952
Edmonton Oilers $70,513,292 $71,875,001 $13,124,999 $16,875,001 233053
Florida Panthers $35,335,332 $80,900,000 $4,100,000 $25,900,000 232649
Los Angeles Kings $26,956,380 $73,050,001 $11,949,999 $18,050,001 232851
Minnesota Wild $41,251,702 $72,299,999 $12,700,001 $17,299,999 232750
Montreal Canadiens $48,983,451 $73,055,001 $11,944,999 $18,055,001 234063
New Jersey Devils $78,247,803 $56,388,000 $28,612,000 $1,388,000 222749
New York Islanders $65,177,371 $63,837,500 $21,162,500 $8,837,500 233356
New York Rangers $47,177,141 $76,800,000 $8,200,000 $21,800,000 233154
Ottawa Senators $44,925,593 $78,830,001 $6,169,999 $23,830,001 232649
Philadelphia Flyers $27,279,304 $69,892,900 $15,107,100 $14,892,900 232750
Pittsburgh Penguins $67,682,948 $61,450,001 $23,549,999 $6,450,001 232851
San Jose Sharks $29,111,023 $62,209,999 $22,790,001 $7,209,999 232750
St-Louis Blues $97,206,824 $68,555,002 $16,444,998 $13,555,002 232649
Tampa Bay Lightning $88,681,279 $62,050,000 $22,950,000 $7,050,000 223153
Toronto Maple Leafs $126,932,472 $71,900,001 $13,099,999 $16,900,001 232851
Vancouver Canucks ($14,596,211) $80,950,001 $4,049,999 $25,950,001 223052
Vegas Golden Knights $25,287,493 $79,472,500 $5,527,500 $24,472,500 232548
Washington Capitals $56,919,086 $78,754,567 $6,245,433 $23,754,567 232245
Winnipeg Jets $86,924,869 $59,428,499 $25,571,501 $4,428,499 233154