Team FinanceLast Update - August 11, 2021 at 23:33
Your browser screen resolution is too small for this page. Some information are hidden to keep the page readable.

Anaheim Ducks



Arena Capacity - Ticket Price
Attendance - %

Arena NameHonda Center
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $25 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,396,667
Pro Players Total Average Salaries$22,095,893
Farm Players Total Salaries$1,491,975
Farm Players Total Average Salaries$1,249,375
Coaches Total Salaries$7,260,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$684,823
Pro Estimated Expenses$76,015,353
Farm Remaining Season Days114
Farm Expenses Per Days$20,385
Farm Estimated Expenses$2,323,890
Estimated Season Expenses$78,339,243
Season Salary Cap$22,095,893
Estimate Under Maximum Salary Cap of $81,500,000$59,404,107
Estimate Over Minimum Salary Cap of $60,200,000 -$38,104,107
Current Bank Account$156,494,531
Projected Bank Account$78,155,288

Pro Players Salaries

Logan Couture (1 Way Contract) $9,100,000 (5)
Victor Hedman $7,875,000 (2)
Patrice Bergeron (1 Way Contract) $6,875,000 (5)
Jake Muzzin (1 Way Contract) $5,625,000 (5)
Jonathan Drouin $5,500,000 (1)
Mikael Backlund $5,350,000 (4)
Ondrej Palat (1 Way Contract) $5,300,000 (4)
Shea Theodore $5,200,000 (2)
Sami Vatanen $4,875,000 (1)
Marcus Pettersson $4,025,000 (4)
Ryan Strome $3,400,000 (1)
Ryan Graves $3,166,667 (4)
Petr Mrazek (1 Way Contract) $3,125,000 (1)
Brandon Sutter (1 Way Contract) $3,100,000 (3)
Carson Soucy $2,750,000 (4)
Linus Ullmark $2,250,000 (1)
Pavel Zacha $1,680,000 (2)
Anthony Duclair (1 Way Contract) $1,650,000 (1)
Ville Husso $1,000,000 (3)
Curtis Lazar $1,000,000 (2)
Frederick Gaudreau $800,000 (1)
Stephen Harper $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2031 : $84,396,667
Year 2032 : $62,046,667
Year 2033 : $46,291,667
Year 2034 : $42,191,667
Salary Average Commitment
Year 2031 : $22,095,893
Year 2032 : $17,270,893
Year 2033 : $13,945,893
Year 2034 : $12,452,143
Salary Cap with 1 Way Contract
Year 2031 : $22,095,893
Year 2032 : $17,270,893
Year 2033 : $13,945,893
Year 2034 : $12,452,143

Farm Players Salaries

Dylan Labbe $100,000 (1)
Joel L'Esperance $100,000 (1)
Filip Gustavsson $100,000 (1)
Remi Elie $100,000 (1)
Jake Bischoff $92,000 (3)
Kieffer Bellows $89,500 (1)
Cameron Morrison $88,125 (1)
Ryan McLeod $88,125 (2)
Kole Lind $88,125 (2)
Calvin Pickard $85,000 (2)
Miles Liberti $84,700 (1)
Doyle Somerby $84,500 (3)
Frederic Allard $83,750 (1)
Tim Gettinger $82,500 (1)
Greg Chase $78,650 (1)
Michael Bunting $77,000 (1)
Jeremy Gregoire $70,000 (4)
Total Farm Players17
Salary Commitment
Year 2031 : $1,491,975
Year 2032 : $507,750
Year 2033 : $246,500
Year 2034 : $70,000
Salary Average Commitment
Year 2031 : $1,249,375
Year 2032 : $447,500
Year 2033 : $206,250
Year 2034 : $70,000

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameACME Centre
Level 1: 7000 - $90 - 0 - 0.00%
Level 2: 6000 - $65 - 0 - 0.00%
Level 3: 2500 - $50 - 0 - 0.00%
Level 4: 4500 - $30 - 0 - 0.00%
Luxury : 1500 - $175 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,718,333
Pro Players Total Average Salaries$48,988,393
Farm Players Total Salaries$1,840,286
Farm Players Total Average Salaries$1,604,075
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$638,018
Pro Estimated Expenses$70,819,998
Farm Remaining Season Days114
Farm Expenses Per Days$21,039
Farm Estimated Expenses$2,398,446
Estimated Season Expenses$73,218,444
Season Salary Cap$45,638,394
Estimate Under Maximum Salary Cap of $81,500,000$35,861,606
Estimate Over Minimum Salary Cap of $60,200,000 -$14,561,606
Current Bank Account$103,194,842
Projected Bank Account$29,976,398

Pro Players Salaries

Evgeni Malkin $10,000,000 (3)
Jeff Petry (1 Way Contract) $6,200,000 (2)
Travis Hamonic $6,000,000 (2)
Matt Dumba (1 Way Contract) $6,000,000 (5)
Tomas Hertl (1 Way Contract) $5,625,000 (2)
Andre Burakovsky (1 Way Contract) $4,900,000 (2)
Eric Staal $4,000,000 (1)
Jake Gardiner (1 Way Contract) $4,000,000 (2)
Joonas Donskoi (1 Way Contract) $3,900,000 (3)
Will Butcher $3,733,333 (2)
Michael Ferland $3,500,000 (2)
Ryan Dzingel (1 Way Contract) $3,500,000 (1)
Erik Gudbranson (1 Way Contract) $3,400,000 (3)
Chandler Stephenson (1 Way Contract) $2,750,000 (4)
James Reimer (1 Way Contract) $2,000,000 (1)
Laurent Brossoit $1,500,000 (1)
Pat Maroon (1 Way Contract) $1,250,000 (1)
Otto Leskinen (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Leo Komarov (1 Way Contract) $850,000 (2)
Dryden Hunt (1 Way Contract) $750,000 (1)
Kevin Rooney (1 Way Contract) $750,000 (2)
Zac Dalpe (1 Way Contract) $750,000 (1)
-1 Way Contract Salary Cap : $925,000
Kole Sherwood (1 Way Contract) $735,000 (1)
-1 Way Contract Salary Cap : $0
Matt Luff (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players24
Salary Commitment
Year 2031 : $77,718,333
Year 2032 : $62,533,333
Year 2033 : $26,975,000
Year 2034 : $8,750,000
Salary Average Commitment
Year 2031 : $48,988,393
Year 2032 : $35,950,000
Year 2033 : $14,025,000
Year 2034 : $1,975,000
Salary Cap with 1 Way Contract
Year 2031 : $45,638,392
Year 2032 : $35,250,000
Year 2033 : $13,325,000
Year 2034 : $1,975,000

Farm Players Salaries

Merrick Madsen $93,669 (1)
Michael Dipietro $92,500 (2)
Josh Norris $92,500 (2)
Logan Day $92,500 (2)
Mathias Brome $92,500 (2)
Matt Kiersted $92,500 (3)
Ville Heinola $92,500 (3)
Tanner Jeannot $92,500 (3)
Connor Hobbs $91,000 (2)
Leon Gawanke $91,000 (2)
Jake Leschyshyn $88,125 (2)
Andrew Shortridge $84,700 (1)
Eetu Tuulola $80,917 (3)
Max Zimmer $80,000 (1)
Scott Reedy $79,375 (2)
Adam Helewka $77,000 (1)
Ryan Murphy $77,000 (1)
Jeremy Michel $70,000 (3)
A.J. Greer $70,000 (1)
Ryan McGregor $70,000 (1)
Cedric Pare $70,000 (2)
Tyler Tucker $70,000 (2)
Total Farm Players22
Salary Commitment
Year 2031 : $1,840,286
Year 2032 : $1,287,917
Year 2033 : $428,417
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,604,075
Year 2032 : $1,104,700
Year 2033 : $350,325
Year 2034 : $0

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Harvard Square
Level 1: 7000 - $150 - 0 - 0.00%
Level 2: 6000 - $110 - 0 - 0.00%
Level 3: 2500 - $100 - 0 - 0.00%
Level 4: 4500 - $90 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,818,000
Pro Players Total Average Salaries$30,252,822
Farm Players Total Salaries$1,602,500
Farm Players Total Average Salaries$1,465,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$627,409
Pro Estimated Expenses$69,642,399
Farm Remaining Season Days114
Farm Expenses Per Days$19,278
Farm Estimated Expenses$2,197,692
Estimated Season Expenses$71,840,091
Season Salary Cap$28,252,822
Estimate Under Maximum Salary Cap of $81,500,000$53,247,178
Estimate Over Minimum Salary Cap of $60,200,000 -$31,947,178
Current Bank Account$115,979,187
Projected Bank Account$44,139,096

Pro Players Salaries

John Tavares (1 Way Contract) $11,500,000 (5)
Mitch Marner (1 Way Contract) $10,893,000 (2)
Jacob Trouba $8,000,000 (1)
Kevin Hayes (1 Way Contract) $7,200,000 (3)
Mathew Barzal (1 Way Contract) $7,000,000 (5)
Justin Schultz $5,500,000 (3)
Tom Wilson $5,200,000 (1)
Brandon Tanev (1 Way Contract) $3,500,000 (5)
Joonas Korpisalo (1 Way Contract) $2,800,000 (3)
Thatcher Demko $1,750,000 (1)
Matt Benning (1 Way Contract) $1,500,000 (2)
Colton Sceviour $1,500,000 (1)
Brendan Perlini $1,400,000 (2)
Haydn Fleury (1 Way Contract) $1,300,000 (3)
Luca Sbisa (1 Way Contract) $1,000,000 (3)
Dominik Kahun (1 Way Contract) $1,000,000 (2)
Tomas Jurco (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Garret Sparks (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Nikolai Knyzhov (1 Way Contract) $925,000 (3)
Alex Turcotte $925,000 (3)
Rasmus Dahlin $925,000 (1)
Buddy Robinson $800,000 (2)
Nick Seeler (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Matt Martin $700,000 (3)
Drake Caggiula (1 Way Contract) $700,000 (2)
Total Pro Players25
Salary Commitment
Year 2031 : $78,818,000
Year 2032 : $61,443,000
Year 2033 : $43,150,000
Year 2034 : $22,000,000
Salary Average Commitment
Year 2031 : $30,252,822
Year 2032 : $26,293,000
Year 2033 : $8,900,000
Year 2034 : $2,275,000
Salary Cap with 1 Way Contract
Year 2031 : $28,252,822
Year 2032 : $24,293,000
Year 2033 : $8,200,000
Year 2034 : $2,275,000

Farm Players Salaries

Calle Rosen $130,000 (1)
Michael Haley $100,000 (2)
Linus Sandin $100,000 (3)
Ty Dellandrea $92,500 (1)
Matthew Boldy $92,500 (3)
Henry Bowlby $92,500 (3)
Joona Luoto $92,500 (3)
Joseph Duszak $92,500 (2)
Jake Wahlin $75,000 (2)
Jesse Mycan $75,000 (2)
Tad Kozun $75,000 (2)
Joshua Lammon $75,000 (2)
Justin Taylor $75,000 (2)
Corey Mackin $75,000 (2)
Eric Israel $75,000 (3)
Ross Olsson $75,000 (2)
Griffin Luce $70,000 (1)
Nolan Kneen $70,000 (3)
Hunter Miska $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2031 : $1,602,500
Year 2032 : $1,240,000
Year 2033 : $522,500
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,465,000
Year 2032 : $1,102,500
Year 2033 : $420,000
Year 2034 : $0

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameTampax Centre
Level 1: 7000 - $90 - 0 - 0.00%
Level 2: 6000 - $55 - 0 - 0.00%
Level 3: 2500 - $36 - 0 - 0.00%
Level 4: 4500 - $21 - 0 - 0.00%
Luxury : 1500 - $150 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,155,000
Pro Players Total Average Salaries$52,236,608
Farm Players Total Salaries$1,688,325
Farm Players Total Average Salaries$1,367,200
Coaches Total Salaries$2,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$599,659
Pro Estimated Expenses$66,562,149
Farm Remaining Season Days114
Farm Expenses Per Days$16,951
Farm Estimated Expenses$1,932,414
Estimated Season Expenses$68,494,563
Season Salary Cap$52,236,608
Estimate Under Maximum Salary Cap of $81,500,000$29,263,392
Estimate Over Minimum Salary Cap of $60,200,000 -$7,963,392
Current Bank Account$67,966,933
Projected Bank Account-$527,630

Pro Players Salaries

Alexander Radulov $8,000,000 (1)
Marc-Andre Fleury $7,000,000 (2)
Ryan Suter (1 Way Contract) $6,900,000 (5)
Anthony Mantha (1 Way Contract) $5,700,000 (4)
Evgeny Dadonov $5,500,000 (3)
Gustav Nyquist $5,500,000 (4)
Matt Murray (1 Way Contract) $5,250,000 (2)
Charlie McAvoy $4,900,000 (2)
Nazem Kadri $4,500,000 (1)
Jordie Benn (1 Way Contract) $3,500,000 (1)
David Rittich (1 Way Contract) $2,750,000 (1)
Carl Hagelin (1 Way Contract) $2,750,000 (4)
Michael Frolik (1 Way Contract) $2,500,000 (2)
Jarred Tinordi $2,200,000 (5)
Justin Holl (1 Way Contract) $2,000,000 (4)
Jordan Oesterle $1,450,000 (1)
Tage Thompson (1 Way Contract) $1,400,000 (4)
Adam Erne (1 Way Contract) $1,050,000 (1)
Madison Bowey (1 Way Contract) $1,000,000 (1)
Mackenzie MacEachern $925,000 (3)
Jean-Sebastien Dea $880,000 (1)
Xavier Ouellet $800,000 (2)
Brian Pinho $700,000 (1)
Scott Harrington $0 (0)
Chris Tierney (1 Way Contract) $0 (0)
Total Pro Players25
Salary Commitment
Year 2031 : $77,155,000
Year 2032 : $53,325,000
Year 2033 : $32,875,000
Year 2034 : $26,450,000
Salary Average Commitment
Year 2031 : $52,236,608
Year 2032 : $34,305,358
Year 2033 : $22,667,858
Year 2034 : $20,992,858
Salary Cap with 1 Way Contract
Year 2031 : $52,236,608
Year 2032 : $34,305,358
Year 2033 : $22,667,858
Year 2034 : $20,992,858

Farm Players Salaries

Joel Hanley $150,000 (5)
Jonny Brodzinski $110,000 (1)
Tom Kuhnhackl $100,000 (1)
Hudson Elynuik $100,000 (1)
Cody Glass $100,000 (1)
Kristian Reichel $92,500 (3)
Jacob Bernard-Docker $92,500 (3)
Kaedan Korczak $88,125 (3)
Brian Pinho $85,000 (3)
Andreas Borgman $84,700 (1)
A.J. Jenks $80,000 (2)
Erik Burgdoerfer $80,000 (2)
Jonathan Davidsson $77,500 (1)
Chance Braid $77,000 (1)
Jacob Middleton $77,000 (1)
Hugh McGing $75,000 (1)
Bokondji Imama $75,000 (1)
Brad Thiessen $72,500 (1)
Matt Schmalz $71,500 (1)
Total Farm Players19
Salary Commitment
Year 2031 : $1,688,325
Year 2032 : $668,125
Year 2033 : $508,125
Year 2034 : $150,000
Salary Average Commitment
Year 2031 : $1,367,200
Year 2032 : $510,000
Year 2033 : $350,000
Year 2034 : $70,000

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Stinky Pinky Forum
Level 1: 7000 - $80 - 0 - 0.00%
Level 2: 6000 - $55 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $130 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,038,165
Pro Players Total Average Salaries$26,950,000
Farm Players Total Salaries$1,564,625
Farm Players Total Average Salaries$1,429,375
Coaches Total Salaries$6,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$674,532
Pro Estimated Expenses$74,873,052
Farm Remaining Season Days114
Farm Expenses Per Days$17,145
Farm Estimated Expenses$1,954,530
Estimated Season Expenses$76,827,582
Season Salary Cap$25,275,000
Estimate Under Maximum Salary Cap of $81,500,000$56,225,000
Estimate Over Minimum Salary Cap of $60,200,000 -$34,925,000
Current Bank Account$117,801,989
Projected Bank Account$40,974,407

Pro Players Salaries

Auston Matthews $11,634,000 (2)
Oliver Ekman-Larsson $8,250,000 (1)
Connor Hellebuyck (1 Way Contract) $6,166,666 (5)
Dylan Larkin (1 Way Contract) $6,100,000 (3)
Alexander Edler $6,000,000 (1)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (4)
Dustin Brown (1 Way Contract) $4,500,000 (2)
Sean Couturier $4,333,333 (1)
Jonas Brodin (1 Way Contract) $4,166,666 (2)
J.T. Compher $3,500,000 (2)
Pavel Buchnevich $3,250,000 (1)
Oskar Lindblom (1 Way Contract) $3,000,000 (4)
Frank Vatrano (1 Way Contract) $3,000,000 (2)
Ilya Sorokin (1 Way Contract) $2,000,000 (1)
Mark Jankowski (1 Way Contract) $1,500,000 (1)
Tyler Motte (1 Way Contract) $1,225,000 (3)
Jon Gillies $1,050,000 (1)
Robby Fabbri (1 Way Contract) $1,000,000 (1)
Vinnie Hinostroza $1,000,000 (1)
Christian Fischer (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Ilya Mikheyev (1 Way Contract) $1,000,000 (1)
Adam Fox $925,000 (3)
Andrei Svechnikov $925,000 (1)
Jeremy Lauzon $881,250 (3)
Nicolas Hague $881,250 (3)
Mathieu Joseph (1 Way Contract) $750,000 (3)
-1 Way Contract Salary Cap : $0
Vince Dunn (1 Way Contract) $0 (0)
Total Pro Players27
Salary Commitment
Year 2031 : $83,038,165
Year 2032 : $52,729,832
Year 2033 : $25,929,166
Year 2034 : $14,166,666
Salary Average Commitment
Year 2031 : $26,950,000
Year 2032 : $14,525,000
Year 2033 : $8,143,750
Year 2034 : $2,150,000
Salary Cap with 1 Way Contract
Year 2031 : $25,275,000
Year 2032 : $12,850,000
Year 2033 : $6,468,750
Year 2034 : $2,150,000

Farm Players Salaries

Lawson Crouse $153,333 (2)
Gustav Forsling $92,500 (1)
Owen Tippett $92,500 (2)
Yegor Rykov $92,500 (1)
Daniil Tarasov $92,500 (3)
Alexandre Texier $89,750 (1)
Jordan Kyrou $87,500 (1)
Michael Amadio $83,750 (1)
Felix Sandstrom $83,750 (1)
Blake Hillman $82,500 (1)
Mikhail Maltsev $80,917 (2)
William Lagesson $79,375 (1)
Philipp Kurashev $79,375 (2)
Jacob Bryson $79,375 (1)
Rourke Chartier $75,000 (1)
Mikey Eyssimont $75,000 (1)
Patrick Harper $75,000 (1)
Giorgio Estephan $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2031 : $1,564,625
Year 2032 : $498,625
Year 2033 : $92,500
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,429,375
Year 2032 : $427,500
Year 2033 : $83,750
Year 2034 : $0

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $70 - 0 - 0.00%
Level 2: 6000 - $55 - 0 - 0.00%
Level 3: 2500 - $40 - 0 - 0.00%
Level 4: 4500 - $25 - 0 - 0.00%
Luxury : 1500 - $150 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,750,000
Pro Players Total Average Salaries$22,521,431
Farm Players Total Salaries$1,739,083
Farm Players Total Average Salaries$1,565,625
Coaches Total Salaries$4,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$611,742
Pro Estimated Expenses$67,903,362
Farm Remaining Season Days114
Farm Expenses Per Days$27,697
Farm Estimated Expenses$3,157,458
Estimated Season Expenses$71,060,820
Season Salary Cap$17,727,681
Estimate Under Maximum Salary Cap of $81,500,000$63,772,319
Estimate Over Minimum Salary Cap of $60,200,000 -$42,472,319
Current Bank Account$134,965,100
Projected Bank Account$63,904,280

Pro Players Salaries

Patrick Kane $10,500,000 (3)
Cam Fowler (1 Way Contract) $6,500,000 (5)
John Gibson $6,400,000 (1)
Ryan Nugent-Hopkins (1 Way Contract) $6,000,000 (2)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (5)
Danny DeKeyser $5,500,000 (3)
Jeff Carter (1 Way Contract) $4,000,000 (3)
Tristan Jarry (1 Way Contract) $3,500,000 (4)
Tyler Bertuzzi (1 Way Contract) $3,500,000 (4)
Jamie Oleksiak (1 Way Contract) $2,250,000 (1)
Luke Glendening $2,200,000 (1)
Alex Galchenyuk (1 Way Contract) $1,950,000 (2)
Milan Lucic (1 Way Contract) $1,950,000 (2)
-1 Way Contract Salary Cap : $0
Sonny Milano (1 Way Contract) $1,700,000 (3)
Patrick Marleau (1 Way Contract) $1,500,000 (2)
Zach Whitecloud (1 Way Contract) $1,300,000 (3)
-1 Way Contract Salary Cap : $225,000
Anthony Stolarz $1,250,000 (1)
Jujhar Khaira $1,250,000 (1)
Darren Helm (1 Way Contract) $1,250,000 (3)
Joshua Ho-Sang (1 Way Contract) $1,250,000 (2)
Casey Mittelstadt (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $0
Tyson Jost (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $0
Dylan McIlrath $1,000,000 (1)
Michael Dal Colle (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Derrick Pouliot $1,000,000 (1)
Brady Keeper (1 Way Contract) $925,000 (2)
Alex Biega (1 Way Contract) $875,000 (3)
Caleb Jones (1 Way Contract) $850,000 (3)
-1 Way Contract Salary Cap : $0
Sam Gagner (1 Way Contract) $850,000 (2)
Total Pro Players29
Salary Commitment
Year 2031 : $78,750,000
Year 2032 : $62,400,000
Year 2033 : $45,475,000
Year 2034 : $19,500,000
Salary Average Commitment
Year 2031 : $22,521,431
Year 2032 : $16,275,000
Year 2033 : $7,575,000
Year 2034 : $2,506,250
Salary Cap with 1 Way Contract
Year 2031 : $17,727,681
Year 2032 : $12,131,250
Year 2033 : $5,706,250
Year 2034 : $2,506,250

Farm Players Salaries

Nathan Walker $125,000 (1)
Jake Bean $100,000 (1)
Givani Smith $97,000 (1)
Cam York $92,500 (3)
Dylan Cozens $92,500 (3)
Chase Pearson $92,500 (1)
Devante Stephens $90,750 (1)
Connor Dewar $82,583 (4)
Ryan Bednard $82,500 (2)
Markus Phillips $82,500 (5)
Alex Formenton $80,000 (3)
Chase Perry $75,000 (2)
Sasha Mutala $75,000 (3)
Trevor Lewis $75,000 (2)
Denis Malgin $75,000 (2)
Luka Burzan $70,625 (3)
Patrick Holway $70,625 (1)
Tyler Lewington $70,000 (2)
Mitchell Hoelscher $70,000 (1)
Marcus Crawford $70,000 (3)
Jordan Nolan $70,000 (2)
Total Farm Players21
Salary Commitment
Year 2031 : $1,739,083
Year 2032 : $1,093,208
Year 2033 : $645,708
Year 2034 : $165,083
Salary Average Commitment
Year 2031 : $1,565,625
Year 2032 : $1,016,250
Year 2033 : $596,250
Year 2034 : $163,125

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameChicago Stadium
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $43 - 0 - 0.00%
Level 4: 4500 - $23 - 0 - 0.00%
Luxury : 1500 - $160 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,230,000
Pro Players Total Average Salaries$40,406,250
Farm Players Total Salaries$1,896,500
Farm Players Total Average Salaries$1,530,000
Coaches Total Salaries$2,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$694,924
Pro Estimated Expenses$77,136,564
Farm Remaining Season Days114
Farm Expenses Per Days$16,270
Farm Estimated Expenses$1,854,780
Estimated Season Expenses$78,991,344
Season Salary Cap$40,406,250
Estimate Under Maximum Salary Cap of $81,500,000$41,093,750
Estimate Over Minimum Salary Cap of $60,200,000 -$19,793,750
Current Bank Account$59,751,907
Projected Bank Account-$19,239,437

Pro Players Salaries

Braden Holtby $8,500,000 (3)
Viktor Arvidsson (1 Way Contract) $6,500,000 (4)
Jason Zucker (1 Way Contract) $6,500,000 (5)
Josh Morrissey (1 Way Contract) $6,250,000 (3)
Zach Werenski $6,000,000 (1)
Nikita Zaitsev (1 Way Contract) $5,900,000 (4)
Tyler Toffoli (1 Way Contract) $5,850,000 (5)
Elias Pettersson (1 Way Contract) $5,500,000 (1)
Victor Rask $4,750,000 (2)
Kevin Labanc (1 Way Contract) $4,725,000 (3)
Riley Sheahan $4,700,000 (2)
Sam Bennett (1 Way Contract) $2,850,000 (1)
Mattias Janmark (1 Way Contract) $2,530,000 (1)
Nick Jensen $2,500,000 (3)
Troy Stecher $2,325,000 (1)
Carter Rowney (1 Way Contract) $2,300,000 (4)
Pavel Francouz $2,300,000 (4)
Mark Pysyk (1 Way Contract) $2,100,000 (5)
Michael Stone $2,000,000 (4)
Luke Schenn (1 Way Contract) $1,950,000 (2)
William Carrier (1 Way Contract) $1,850,000 (4)
Matthew Highmore $1,350,000 (2)
Total Pro Players22
Salary Commitment
Year 2031 : $89,230,000
Year 2032 : $70,025,000
Year 2033 : $57,275,000
Year 2034 : $35,300,000
Salary Average Commitment
Year 2031 : $40,406,250
Year 2032 : $34,531,250
Year 2033 : $26,531,250
Year 2034 : $15,931,250
Salary Cap with 1 Way Contract
Year 2031 : $40,406,250
Year 2032 : $34,531,250
Year 2033 : $26,531,250
Year 2034 : $15,931,250

Farm Players Salaries

Justin Woods $130,000 (1)
Kevin Roy $100,000 (1)
Jalen Chatfield $100,000 (1)
Paul Bittner $100,000 (1)
Keaton Thompson $100,000 (1)
Nolan Valleau $100,000 (3)
Josh Wesley $96,500 (2)
Ryan Kuffner $95,000 (3)
Justin Scott $88,000 (1)
Terrance Amorosa $84,500 (3)
Lucas Carlsson $82,500 (1)
Tanner Kaspick $80,000 (2)
Matteson Iacopelli $78,000 (3)
Macoy Erkamps $77,500 (3)
Matt Tomkins $75,000 (3)
Charlie O'Connor $75,000 (3)
Tanner MacMaster $75,000 (3)
Hayden Hodgson $75,000 (3)
Adam Carlson $74,500 (3)
Jeff Kubiak $70,000 (3)
Taylor Cammarata $70,000 (3)
Matt Ustaski $70,000 (3)
Total Farm Players22
Salary Commitment
Year 2031 : $1,896,500
Year 2032 : $1,196,000
Year 2033 : $1,019,500
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,530,000
Year 2032 : $1,040,000
Year 2033 : $910,000
Year 2034 : $0

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NamePepsi Center
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,632,500
Pro Players Total Average Salaries$18,319,805
Farm Players Total Salaries$1,590,000
Farm Players Total Average Salaries$1,511,875
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$595,701
Pro Estimated Expenses$66,122,811
Farm Remaining Season Days114
Farm Expenses Per Days$19,185
Farm Estimated Expenses$2,187,090
Estimated Season Expenses$68,309,901
Season Salary Cap$17,394,805
Estimate Under Maximum Salary Cap of $81,500,000$64,105,195
Estimate Over Minimum Salary Cap of $60,200,000 -$42,805,195
Current Bank Account$129,960,659
Projected Bank Account$61,650,758

Pro Players Salaries

Nicklas Backstrom $8,000,000 (1)
John Carlson (1 Way Contract) $8,000,000 (5)
William Nylander $6,900,000 (1)
David Pastrnak (1 Way Contract) $6,670,000 (4)
Jacob Markstrom (1 Way Contract) $6,000,000 (5)
Brock Boeser $5,875,000 (2)
Teuvo Teravainen $5,400,000 (2)
Hampus Lindholm $5,250,000 (3)
Pierre-Luc Dubois (1 Way Contract) $5,000,000 (4)
Vincent Trocheck $4,750,000 (1)
Neal Pionk $3,000,000 (1)
Blake Coleman (1 Way Contract) $1,800,000 (1)
Scott Mayfield $1,450,000 (1)
Calvin Petersen $1,300,000 (2)
Teddy Blueger (1 Way Contract) $1,000,000 (2)
Connor Mackey (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Eric Robinson $975,000 (3)
Cale Makar $925,000 (1)
Tyler Benson $881,250 (1)
Wade Allison $881,250 (1)
Cale Fleury $825,000 (3)
Loui Eriksson $750,000 (2)
Total Pro Players22
Salary Commitment
Year 2031 : $76,632,500
Year 2032 : $47,045,000
Year 2033 : $32,720,000
Year 2034 : $25,670,000
Salary Average Commitment
Year 2031 : $18,319,805
Year 2032 : $9,754,625
Year 2033 : $5,535,250
Year 2034 : $3,150,000
Salary Cap with 1 Way Contract
Year 2031 : $17,394,805
Year 2032 : $9,754,625
Year 2033 : $5,535,250
Year 2034 : $3,150,000

Farm Players Salaries

Landon Bow $130,000 (2)
Daniel Brickley $130,000 (1)
Nick Schneider $100,000 (2)
Grant Hutton $100,000 (2)
Jacob Pritchard $100,000 (1)
Mitch Eliot $100,000 (2)
Brandon Fortunato $100,000 (2)
Josh Wilkins $100,000 (1)
Ben Gleason $100,000 (2)
Simon Benoit $100,000 (2)
Sam Miletic $100,000 (1)
Cavan Fitzgerald $100,000 (2)
Jake Oettinger $92,500 (1)
Alex Nedeljkovic $88,125 (1)
Connor Bunnaman $79,375 (1)
Brandon Hagel $70,000 (1)
Total Farm Players16
Salary Commitment
Year 2031 : $1,590,000
Year 2032 : $830,000
Year 2033 : $0
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,511,875
Year 2032 : $815,000
Year 2033 : $0
Year 2034 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena Name
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,068,000
Pro Players Total Average Salaries$42,406,250
Farm Players Total Salaries$1,417,000
Farm Players Total Average Salaries$1,145,625
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$674,758
Pro Estimated Expenses$74,898,138
Farm Remaining Season Days114
Farm Expenses Per Days$17,904
Farm Estimated Expenses$2,041,056
Estimated Season Expenses$76,939,194
Season Salary Cap$37,081,248
Estimate Under Maximum Salary Cap of $81,500,000$44,418,752
Estimate Over Minimum Salary Cap of $60,200,000 -$23,118,752
Current Bank Account$97,044,734
Projected Bank Account$20,105,540

Pro Players Salaries

Jack Eichel (1 Way Contract) $10,000,000 (4)
-1 Way Contract Salary Cap : $0
Jakub Voracek $8,500,000 (1)
James van Riemsdyk (1 Way Contract) $7,500,000 (4)
Oliver Bjorkstrand (1 Way Contract) $5,400,000 (5)
Tomas Tatar $5,300,000 (1)
Semyon Varlamov $5,000,000 (2)
Cody Ceci (1 Way Contract) $4,500,000 (1)
Olli Maatta $4,083,000 (1)
Connor Brown (1 Way Contract) $3,600,000 (1)
Radek Faksa (1 Way Contract) $3,250,000 (1)
Derek Ryan $3,000,000 (1)
Erik Cernak (1 Way Contract) $2,950,000 (5)
Vladislav Gavrikov (1 Way Contract) $2,800,000 (5)
Casey Cizikas (1 Way Contract) $2,750,000 (5)
Zemgus Girgensons (1 Way Contract) $2,200,000 (1)
Josh Leivo (1 Way Contract) $1,500,000 (1)
Craig Anderson $1,250,000 (2)
Josh Brown (1 Way Contract) $1,200,000 (3)
Tucker Poolman $1,000,000 (1)
Dominic Toninato $1,000,000 (2)
Jake Christiansen (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Joel Teasdale (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Jack Ahcan (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Brandon Biro (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
John Marino $925,000 (1)
Patrick Khodorenko (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Conor Sheary (1 Way Contract) $735,000 (1)
Total Pro Players27
Salary Commitment
Year 2031 : $83,068,000
Year 2032 : $43,550,000
Year 2033 : $32,600,000
Year 2034 : $31,400,000
Salary Average Commitment
Year 2031 : $42,406,250
Year 2032 : $17,718,750
Year 2033 : $12,018,750
Year 2034 : $11,312,500
Salary Cap with 1 Way Contract
Year 2031 : $37,081,248
Year 2032 : $13,318,750
Year 2033 : $11,318,750
Year 2034 : $10,612,500

Farm Players Salaries

Mason McDonald $100,000 (2)
William Lochead $100,000 (2)
Patrick Bajkov $100,000 (2)
Garrett Pilon $100,000 (2)
Jonathan Ang $100,000 (2)
Clark Bishop $100,000 (2)
Shane Bowers $100,000 (2)
Miles Gendron $100,000 (2)
Alexis Vanier $100,000 (2)
Moritz Seider $92,500 (3)
Michael Rasmussen $92,500 (1)
Barrett Hayton $92,500 (1)
Justin Richards $92,500 (3)
Liam Pecararo $77,000 (1)
Eddie Pasquale $70,000 (1)
Total Farm Players15
Salary Commitment
Year 2031 : $1,417,000
Year 2032 : $1,085,000
Year 2033 : $185,000
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,145,625
Year 2032 : $820,625
Year 2033 : $140,000
Year 2034 : $0

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameSouthwest Airlines Center
Level 1: 7000 - $80 - 0 - 0.00%
Level 2: 6000 - $61 - 0 - 0.00%
Level 3: 2500 - $40 - 0 - 0.00%
Level 4: 4500 - $25 - 0 - 0.00%
Luxury : 1500 - $150 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,720,000
Pro Players Total Average Salaries$37,910,716
Farm Players Total Salaries$1,787,000
Farm Players Total Average Salaries$1,593,125
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$687,273
Pro Estimated Expenses$76,287,303
Farm Remaining Season Days114
Farm Expenses Per Days$20,644
Farm Estimated Expenses$2,353,416
Estimated Season Expenses$78,640,719
Season Salary Cap$37,910,716
Estimate Under Maximum Salary Cap of $81,500,000$43,589,284
Estimate Over Minimum Salary Cap of $60,200,000 -$22,289,284
Current Bank Account$124,003,542
Projected Bank Account$45,362,823

Pro Players Salaries

Zach Parise $7,500,000 (3)
Aaron Ekblad $7,500,000 (3)
Kevin Shattenkirk $6,650,000 (1)
Brandon Saad (1 Way Contract) $6,000,000 (1)
Travis Zajac $5,850,000 (1)
Nick Foligno $5,500,000 (1)
Marcus Johansson (1 Way Contract) $5,500,000 (2)
Jakob Silfverberg $5,250,000 (2)
Boone Jenner (1 Way Contract) $4,250,000 (4)
Vladislav Namestnikov (1 Way Contract) $4,250,000 (2)
Ian Cole (1 Way Contract) $4,250,000 (2)
Anton Khudobin (1 Way Contract) $3,500,000 (5)
Dmitrij Jaskin $3,200,000 (1)
Marcus Foligno (1 Way Contract) $2,875,000 (1)
Jay Beagle (1 Way Contract) $2,000,000 (1)
Jan Rutta (1 Way Contract) $1,750,000 (3)
Jack Campbell (1 Way Contract) $1,650,000 (3)
Garnet Hathaway $1,500,000 (2)
Andrej Sekera (1 Way Contract) $1,500,000 (3)
Robert Bortuzzo $1,375,000 (1)
Sam Lafferty $1,000,000 (2)
Carl Dahlstrom $970,000 (1)
Egor Sharangovich $900,000 (2)
Total Pro Players23
Salary Commitment
Year 2031 : $84,720,000
Year 2032 : $50,300,000
Year 2033 : $27,650,000
Year 2034 : $7,750,000
Salary Average Commitment
Year 2031 : $37,910,716
Year 2032 : $25,736,608
Year 2033 : $17,117,858
Year 2034 : $3,867,858
Salary Cap with 1 Way Contract
Year 2031 : $37,910,716
Year 2032 : $25,736,608
Year 2033 : $17,117,858
Year 2034 : $3,867,858

Farm Players Salaries

Karson Kuhlman $125,000 (2)
Cal Foote $125,000 (1)
Jonas Rondbjerg $100,000 (3)
John Lethemon $100,000 (1)
Andy Andreoff $100,000 (1)
Alexei Lipanov $100,000 (3)
Josh Teves $92,500 (2)
Kasper Bjorkqvist $88,125 (1)
Jack Massie $85,000 (2)
Jaycob Megna $82,000 (1)
Seth Helgeson $80,000 (2)
Martin Pospisil $79,375 (1)
Luke McInnis $70,000 (1)
Michael Lackey $70,000 (1)
Zach Sawchenko $70,000 (1)
Sean Josling $70,000 (2)
Felix Robert $70,000 (2)
Joseph Garreffa $70,000 (2)
Donald Busdeker $70,000 (2)
Jeremy McKenna $70,000 (2)
Chantz Petruic $70,000 (2)
Total Farm Players21
Salary Commitment
Year 2031 : $1,787,000
Year 2032 : $1,002,500
Year 2033 : $200,000
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,593,125
Year 2032 : $921,875
Year 2033 : $167,500
Year 2034 : $0

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameJoe Louis Arena
Level 1: 7000 - $75 - 0 - 0.00%
Level 2: 6000 - $40 - 0 - 0.00%
Level 3: 2500 - $28 - 0 - 0.00%
Level 4: 4500 - $17 - 0 - 0.00%
Luxury : 1500 - $113 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$68,591,667
Pro Players Total Average Salaries$21,702,144
Farm Players Total Salaries$1,830,000
Farm Players Total Average Salaries$1,535,000
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$565,088
Pro Estimated Expenses$62,724,768
Farm Remaining Season Days114
Farm Expenses Per Days$17,259
Farm Estimated Expenses$1,967,526
Estimated Season Expenses$64,692,294
Season Salary Cap$17,614,644
Estimate Under Maximum Salary Cap of $81,500,000$63,885,356
Estimate Over Minimum Salary Cap of $60,200,000 -$42,585,356
Current Bank Account$165,507,637
Projected Bank Account$100,815,343

Pro Players Salaries

Reilly Smith (1 Way Contract) $6,250,000 (3)
Timo Meier $6,000,000 (2)
Yanni Gourde (1 Way Contract) $5,166,667 (2)
Jason Spezza (1 Way Contract) $4,000,000 (1)
Nikita Zadorov (1 Way Contract) $4,000,000 (4)
Thomas Greiss (1 Way Contract) $4,000,000 (2)
Alexander Kerfoot $3,500,000 (3)
Dominik Kubalik (1 Way Contract) $3,400,000 (3)
Adam Lowry $3,000,000 (1)
Danton Heinen (1 Way Contract) $2,800,000 (2)
Blake Comeau (1 Way Contract) $2,750,000 (3)
John Moore $2,750,000 (1)
Miles Wood (1 Way Contract) $2,750,000 (3)
Denis Gurianov (1 Way Contract) $2,550,000 (4)
-1 Way Contract Salary Cap : $0
Tyler Pitlick (1 Way Contract) $1,750,000 (4)
Blake Lizotte (1 Way Contract) $1,500,000 (2)
Juuse Saros $1,500,000 (1)
Daniel Sprong (1 Way Contract) $1,250,000 (4)
-1 Way Contract Salary Cap : $0
Ben Harpur $1,250,000 (4)
Adam Gaudette (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $0
Trent Frederic (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $0
Nicolas Aube-Kubel (1 Way Contract) $1,075,000 (3)
Connor Clifton $1,000,000 (2)
Sam Montembeault (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Victor Mete $1,000,000 (1)
Jacob MacDonald $925,000 (4)
Artyom Zub $925,000 (1)
Total Pro Players27
Salary Commitment
Year 2031 : $68,591,667
Year 2032 : $55,416,667
Year 2033 : $32,450,000
Year 2034 : $12,725,000
Salary Average Commitment
Year 2031 : $21,702,144
Year 2032 : $17,183,929
Year 2033 : $10,765,179
Year 2034 : $5,431,250
Salary Cap with 1 Way Contract
Year 2031 : $17,614,644
Year 2032 : $13,096,429
Year 2033 : $8,352,679
Year 2034 : $3,018,750

Farm Players Salaries

Evan Polei $100,000 (1)
Teemu Kivihalme $99,000 (1)
Sam Steel $95,000 (1)
Logan Stanley $92,500 (1)
Joshua Dunne $92,500 (3)
Nelson Nogier $92,500 (1)
Noah Dobson $92,500 (1)
Carl Grundstrom $90,000 (2)
Mario Culina $90,000 (3)
Alexandre Goulet $88,000 (1)
Joey Ratelle $88,000 (1)
Justin Brazeau $85,000 (3)
Logan Thompson $85,000 (2)
Jordan Topping $85,000 (3)
Keeghan Howdeshell $85,000 (3)
Frank Hora $85,000 (2)
Olivier Galipeau $80,000 (2)
Alex Breton $80,000 (2)
Kevin Davis $80,000 (2)
Anthony Angello $75,000 (1)
Samuel Asselin $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2031 : $1,830,000
Year 2032 : $937,500
Year 2033 : $437,500
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,535,000
Year 2032 : $758,125
Year 2033 : $345,000
Year 2034 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRexall Centre
Level 1: 7000 - $99 - 0 - 0.00%
Level 2: 6000 - $49 - 0 - 0.00%
Level 3: 2500 - $44 - 0 - 0.00%
Level 4: 4500 - $29 - 0 - 0.00%
Luxury : 1500 - $184 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 0 - 0.00%
Farm Level 2: 1000 - $13 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,400,000
Pro Players Total Average Salaries$34,050,000
Farm Players Total Salaries$1,810,279
Farm Players Total Average Salaries$1,585,000
Coaches Total Salaries$4,400,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$639,394
Pro Estimated Expenses$70,972,734
Farm Remaining Season Days114
Farm Expenses Per Days$16,372
Farm Estimated Expenses$1,866,408
Estimated Season Expenses$72,839,142
Season Salary Cap$34,050,000
Estimate Under Maximum Salary Cap of $81,500,000$47,450,000
Estimate Over Minimum Salary Cap of $60,200,000 -$26,150,000
Current Bank Account$210,564,905
Projected Bank Account$137,725,763

Pro Players Salaries

Ryan Getzlaf $9,000,000 (1)
Taylor Hall (1 Way Contract) $8,000,000 (2)
Ryan Johansen (1 Way Contract) $8,000,000 (4)
Ryan Ellis $6,250,000 (2)
Anton Stralman (1 Way Contract) $5,500,000 (3)
Tyler Johnson (1 Way Contract) $5,000,000 (3)
Noah Hanifin (1 Way Contract) $4,950,000 (4)
Alex Tuch (1 Way Contract) $4,750,000 (3)
Christian Dvorak (1 Way Contract) $4,450,000 (2)
Erik Haula (1 Way Contract) $4,000,000 (3)
Craig Smith (1 Way Contract) $3,300,000 (4)
Mackenzie Blackwood (1 Way Contract) $2,800,000 (2)
Jonathan Quick (1 Way Contract) $2,500,000 (4)
Zach Bogosian (1 Way Contract) $2,000,000 (2)
Jon Merrill (1 Way Contract) $1,850,000 (2)
Dean Kukan (1 Way Contract) $1,650,000 (2)
Mike Reilly (1 Way Contract) $1,500,000 (4)
Marian Gaborik (1 Way Contract) $1,300,000 (3)
Chris Driedger $1,000,000 (1)
Antti Suomela $1,000,000 (1)
Kyle Clifford $900,000 (1)
Kirill Kaprizov $700,000 (1)
Total Pro Players22
Salary Commitment
Year 2031 : $80,400,000
Year 2032 : $67,800,000
Year 2033 : $40,800,000
Year 2034 : $20,250,000
Salary Average Commitment
Year 2031 : $34,050,000
Year 2032 : $22,100,000
Year 2033 : $16,050,000
Year 2034 : $4,125,000
Salary Cap with 1 Way Contract
Year 2031 : $34,050,000
Year 2032 : $22,100,000
Year 2033 : $16,050,000
Year 2034 : $4,125,000

Farm Players Salaries

Liam O'Brien $100,000 (1)
Dylan Wells $99,825 (3)
Joseph Masonius $94,001 (2)
Liam Foudy $92,500 (2)
Oliver Wahlstrom $92,500 (2)
Vinny Lettieri $90,750 (2)
Jaret Anderson-Dolan $90,448 (3)
Colby Williams $90,000 (1)
Joel Daccord $88,330 (3)
Kody Clark $88,125 (2)
Tommy Cross $88,125 (1)
Jansen Harkins $88,125 (1)
Adam Brooks $87,725 (2)
Sheldon Rempal $84,700 (2)
Will Bitten $79,375 (1)
Riley Sutter $79,375 (2)
Alex Green $79,375 (1)
Steven Ruggiero $77,000 (3)
Morgan Barron $75,000 (2)
Brandon Manning $75,000 (2)
Cameron Darcy $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2031 : $1,810,279
Year 2032 : $1,215,279
Year 2033 : $355,602
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,585,000
Year 2032 : $1,057,500
Year 2033 : $280,000
Year 2034 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Fortress
Level 1: 7000 - $100 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $50 - 0 - 0.00%
Level 4: 4500 - $25 - 0 - 0.00%
Luxury : 1500 - $180 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$70,667,857
Pro Players Total Average Salaries$31,781,250
Farm Players Total Salaries$2,696,863
Farm Players Total Average Salaries$2,303,750
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$542,938
Pro Estimated Expenses$60,266,118
Farm Remaining Season Days114
Farm Expenses Per Days$27,384
Farm Estimated Expenses$3,121,776
Estimated Season Expenses$63,387,894
Season Salary Cap$29,631,250
Estimate Under Maximum Salary Cap of $81,500,000$51,868,750
Estimate Over Minimum Salary Cap of $60,200,000 -$30,568,750
Current Bank Account$78,106,825
Projected Bank Account$14,718,931

Pro Players Salaries

Tyler Myers (1 Way Contract) $7,250,000 (3)
Kyle Connor (1 Way Contract) $7,142,857 (2)
Frederik Andersen $7,000,000 (2)
Matthew Tkachuk (1 Way Contract) $7,000,000 (2)
Alex DeBrincat (1 Way Contract) $6,400,000 (3)
Aleksander Barkov $5,900,000 (1)
Nick Leddy (1 Way Contract) $5,000,000 (3)
Brandon Montour (1 Way Contract) $3,500,000 (4)
Brandon Carlo (1 Way Contract) $2,850,000 (2)
Corey Perry (1 Way Contract) $2,750,000 (2)
Mathieu Perreault (1 Way Contract) $2,000,000 (2)
Brett Kulak (1 Way Contract) $1,850,000 (2)
-1 Way Contract Salary Cap : $775,000
Adam Pelech $1,600,000 (1)
Austin Watson $1,500,000 (4)
Brad Hunt (1 Way Contract) $1,500,000 (1)
-1 Way Contract Salary Cap : $425,000
Travis Sanheim $1,250,000 (1)
Joel Eriksson Ek $1,250,000 (1)
Dennis Cholowski $1,000,000 (1)
Drake Batherson $1,000,000 (1)
Henri Jokiharju $1,000,000 (1)
Ilya Samsonov $1,000,000 (1)
Jack Hughes $925,000 (3)
Total Pro Players22
Salary Commitment
Year 2031 : $70,667,857
Year 2032 : $55,167,857
Year 2033 : $24,575,000
Year 2034 : $5,000,000
Salary Average Commitment
Year 2031 : $31,781,250
Year 2032 : $24,056,250
Year 2033 : $15,275,000
Year 2034 : $1,625,000
Salary Cap with 1 Way Contract
Year 2031 : $29,631,250
Year 2032 : $22,981,250
Year 2033 : $15,275,000
Year 2034 : $1,625,000

Farm Players Salaries

Brian Elliott $450,000 (1)
Dylan Blujus $106,600 (1)
Dan Vladar $100,000 (1)
Alexandre Carrier $100,000 (1)
Nicolas Meloche $100,000 (1)
Kevin Lohan $100,000 (1)
Spencer Martin $100,000 (1)
Juuso Valimaki $100,000 (1)
Kyle Capobianco $100,000 (1)
Jonah Gadjovich $96,938 (1)
J.C. Beaudin $92,500 (1)
Bobby MacIntyre $88,000 (1)
Phelix Martineau $85,000 (2)
Chaz Reddekopp $84,700 (1)
Cameron Clarke $82,500 (1)
Eric Knodel $80,000 (2)
Ryan Stanton $80,000 (1)
Nikita Korostelev $77,000 (1)
Ryan Haggerty $77,000 (1)
Ryan Lohin $77,000 (1)
Adam Smith $77,000 (1)
Laurent Dauphin $77,000 (1)
Cole Candella $75,000 (1)
Tyler Steenbergen $75,000 (2)
Mark Kastelic $75,000 (2)
Jermaine Loewen $70,625 (2)
Dylan McLaughlin $70,000 (1)
Total Farm Players27
Salary Commitment
Year 2031 : $2,696,863
Year 2032 : $385,625
Year 2033 : $0
Year 2034 : $0
Salary Average Commitment
Year 2031 : $2,303,750
Year 2032 : $355,000
Year 2033 : $0
Year 2034 : $0

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Thunderdome
Level 1: 7000 - $75 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,941,667
Pro Players Total Average Salaries$51,285,715
Farm Players Total Salaries$1,562,515
Farm Players Total Average Salaries$1,267,500
Coaches Total Salaries$1,750,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$605,619
Pro Estimated Expenses$67,223,709
Farm Remaining Season Days114
Farm Expenses Per Days$17,130
Farm Estimated Expenses$1,952,820
Estimated Season Expenses$69,176,529
Season Salary Cap$49,660,716
Estimate Under Maximum Salary Cap of $81,500,000$31,839,284
Estimate Over Minimum Salary Cap of $60,200,000 -$10,539,284
Current Bank Account$33,894,889
Projected Bank Account-$35,281,640

Pro Players Salaries

Jamie Benn $9,000,000 (3)
P.K. Subban $9,000,000 (2)
Jack Johnson $5,250,000 (3)
Antti Raanta (1 Way Contract) $5,100,000 (2)
Frans Nielsen $5,100,000 (2)
Justin Braun (1 Way Contract) $5,000,000 (2)
Mike Matheson $4,875,000 (1)
Brendan Smith (1 Way Contract) $4,350,000 (1)
Phillip Danault (1 Way Contract) $4,250,000 (5)
Colin Miller $3,875,000 (1)
Tanner Pearson $3,750,000 (1)
Dylan DeMelo (1 Way Contract) $3,000,000 (5)
Bobby Ryan $2,500,000 (2)
Alexandar Georgiev (1 Way Contract) $2,425,000 (2)
Alex Chiasson $2,150,000 (1)
Rocco Grimaldi $2,000,000 (2)
Nick Cousins $1,900,000 (1)
Noel Acciari $1,666,667 (2)
Austin Czarnik (1 Way Contract) $1,250,000 (1)
Dominik Simon (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Antoine Roussel $800,000 (1)
Samuel Morin (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players22
Salary Commitment
Year 2031 : $78,941,667
Year 2032 : $54,291,667
Year 2033 : $21,500,000
Year 2034 : $7,250,000
Salary Average Commitment
Year 2031 : $51,285,715
Year 2032 : $44,414,286
Year 2033 : $15,814,286
Year 2034 : $1,564,286
Salary Cap with 1 Way Contract
Year 2031 : $49,660,716
Year 2032 : $44,414,286
Year 2033 : $15,814,286
Year 2034 : $1,564,286

Farm Players Salaries

Jesse Lees $150,000 (1)
Darren Raddysh $110,000 (1)
Alexander True $100,000 (3)
C.J. Smith $100,000 (1)
Devin Williams $99,000 (1)
Stefan LeBlanc $90,000 (1)
Alexis D'Aoust $88,000 (1)
Eddie Wittchow $86,515 (1)
Luke Esposito $80,000 (1)
Matt Berry $77,000 (1)
Michael Vecchione $77,000 (1)
Christopher Brown $77,000 (1)
Chase De Leo $77,000 (1)
Maxime Lajoie $71,000 (2)
Alex Szczechura $70,000 (1)
Adam Huska $70,000 (1)
Jordan Hill $70,000 (1)
Zach Cohen $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2031 : $1,562,515
Year 2032 : $171,000
Year 2033 : $100,000
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,267,500
Year 2032 : $157,500
Year 2033 : $92,500
Year 2034 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Asylum
Level 1: 7000 - $90 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $50 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $170 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,844,375
Pro Players Total Average Salaries$42,415,179
Farm Players Total Salaries$1,874,988
Farm Players Total Average Salaries$1,682,500
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$673,063
Pro Estimated Expenses$74,709,993
Farm Remaining Season Days114
Farm Expenses Per Days$43,518
Farm Estimated Expenses$4,961,052
Estimated Season Expenses$79,671,045
Season Salary Cap$39,202,680
Estimate Under Maximum Salary Cap of $81,500,000$42,297,320
Estimate Over Minimum Salary Cap of $60,200,000 -$20,997,320
Current Bank Account$73,196,434
Projected Bank Account-$6,474,611

Pro Players Salaries

Jeff Skinner (1 Way Contract) $9,000,000 (2)
Joe Pavelski $8,500,000 (1)
Tyson Barrie (1 Way Contract) $8,000,000 (5)
Max Pacioretty (1 Way Contract) $7,000,000 (4)
Adam Larsson $5,500,000 (1)
Jared Spurgeon (1 Way Contract) $5,400,000 (5)
Cam Talbot (1 Way Contract) $4,500,000 (4)
Nikita Gusev (1 Way Contract) $4,500,000 (2)
Shayne Gostisbehere $4,500,000 (3)
Andreas Johnsson $3,400,000 (2)
Michael Grabner $2,800,000 (2)
Michal Kempny (1 Way Contract) $2,500,000 (3)
Brandon Dubinsky (1 Way Contract) $2,400,000 (2)
Pius Suter (1 Way Contract) $2,000,000 (5)
Jordan Martinook (1 Way Contract) $2,000,000 (1)
Casey DeSmith $1,500,000 (3)
Connor Carrick $1,500,000 (1)
Zach Sanford (1 Way Contract) $1,500,000 (1)
Pierre-Edouard Bellemare (1 Way Contract) $1,400,000 (2)
Conor Timmins (1 Way Contract) $969,375 (2)
-1 Way Contract Salary Cap : $0
Egor Zamula (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Jimmy Vesey (1 Way Contract) $900,000 (1)
Michael Hutchinson (1 Way Contract) $750,000 (2)
-1 Way Contract Salary Cap : $0
Evan Rodrigues $700,000 (1)
Phil Di Giuseppe (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players25
Salary Commitment
Year 2031 : $82,844,375
Year 2032 : $61,544,375
Year 2033 : $36,325,000
Year 2034 : $26,900,000
Salary Average Commitment
Year 2031 : $42,415,179
Year 2032 : $28,656,250
Year 2033 : $18,187,500
Year 2034 : $14,500,000
Salary Cap with 1 Way Contract
Year 2031 : $39,202,680
Year 2032 : $26,325,000
Year 2033 : $17,487,500
Year 2034 : $14,500,000

Farm Players Salaries

Lucas Johansen $112,800 (1)
Juuso Riikola $100,000 (1)
Austin Strand $100,000 (2)
Fredrik Handemark $100,000 (1)
Jesperi Kotkaniemi $92,500 (1)
Mike Hardman $92,500 (3)
Kaapo Kakko $92,500 (3)
Mathieu Olivier $92,500 (3)
Max Jones $92,500 (1)
Drew O'Connor $92,500 (2)
Andrew Agozzino $90,000 (2)
Filip Chytil $89,417 (1)
Nathan Bastian $88,125 (2)
Keaton Middleton $87,313 (1)
Alexander Nylander $86,333 (1)
Chris Nell $82,000 (3)
Brandon Davidson $80,000 (1)
Evan Cormier $80,000 (2)
Tyler Gaudet $77,000 (1)
Jack Ramsey $77,000 (1)
Frederik Gauthier $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2031 : $1,874,987
Year 2032 : $810,125
Year 2033 : $359,500
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,682,500
Year 2032 : $712,500
Year 2033 : $280,000
Year 2034 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NamePhil McGroin Centre
Level 1: 7000 - $76 - 0 - 0.00%
Level 2: 6000 - $53 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $21 - 0 - 0.00%
Luxury : 1500 - $151 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,546,250
Pro Players Total Average Salaries$26,956,250
Farm Players Total Salaries$2,023,188
Farm Players Total Average Salaries$1,586,875
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$655,653
Pro Estimated Expenses$72,777,483
Farm Remaining Season Days114
Farm Expenses Per Days$22,394
Farm Estimated Expenses$2,552,916
Estimated Season Expenses$75,330,399
Season Salary Cap$26,118,750
Estimate Under Maximum Salary Cap of $81,500,000$55,381,250
Estimate Over Minimum Salary Cap of $60,200,000 -$34,081,250
Current Bank Account$112,208,923
Projected Bank Account$36,878,524

Pro Players Salaries

Tyler Seguin (1 Way Contract) $9,850,000 (5)
Mikko Rantanen $9,250,000 (2)
Brayden Point (1 Way Contract) $6,750,000 (3)
Jordan Staal (1 Way Contract) $6,000,000 (4)
David Savard $6,000,000 (3)
Dougie Hamilton (1 Way Contract) $5,750,000 (1)
Travis Konecny $5,500,000 (2)
Brady Skjei (1 Way Contract) $5,250,000 (5)
TJ Brodie (1 Way Contract) $5,000,000 (4)
Darcy Kuemper (1 Way Contract) $4,500,000 (4)
Brendan Gallagher (1 Way Contract) $3,750,000 (1)
Jared McCann (1 Way Contract) $2,940,000 (3)
Luke Kunin (1 Way Contract) $2,300,000 (3)
Alex Stalock (1 Way Contract) $1,300,000 (3)
Joey Anderson (1 Way Contract) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
Kailer Yamamoto $1,000,000 (1)
Adam Boqvist $925,000 (1)
Miro Heiskanen $925,000 (1)
Robert Thomas $925,000 (1)
Fabian Zetterlund $837,500 (2)
Tim Soderlund $793,750 (1)
Total Pro Players21
Salary Commitment
Year 2031 : $80,546,250
Year 2032 : $66,477,500
Year 2033 : $50,890,000
Year 2034 : $31,600,000
Salary Average Commitment
Year 2031 : $26,956,250
Year 2032 : $21,537,500
Year 2033 : $19,400,000
Year 2034 : $9,512,500
Salary Cap with 1 Way Contract
Year 2031 : $26,118,750
Year 2032 : $20,700,000
Year 2033 : $18,562,500
Year 2034 : $8,675,000

Farm Players Salaries

Sammy Blais $150,000 (4)
Anton Forsberg $135,000 (1)
Kevin Stenlund $125,000 (2)
Jake Walman $100,000 (3)
Charlie Lindgren $100,000 (2)
Jonas Johansson $100,000 (1)
Christopher Gibson $100,000 (1)
Eeli Tolvanen $100,000 (1)
Janne Kuokkanen $97,500 (1)
Chad Krys $96,938 (1)
Alexander Alexeyev $92,500 (3)
Isac Lundestrom $92,500 (2)
Rasmus Asplund $88,125 (1)
Aleksi Heponiemi $88,125 (1)
Nikita Okhotyuk $88,125 (3)
Axel Andersson $88,125 (3)
Dylan Gambrell $88,125 (1)
Beck Malenstyn $82,500 (1)
Michael Kesselring $70,625 (3)
Kevin Hancock $70,000 (1)
Benn Olson $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2031 : $2,023,188
Year 2032 : $906,875
Year 2033 : $589,375
Year 2034 : $150,000
Salary Average Commitment
Year 2031 : $1,586,875
Year 2032 : $646,875
Year 2033 : $434,375
Year 2034 : $70,625

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Centre of the Universe
Level 1: 7000 - $80 - 0 - 0.00%
Level 2: 6000 - $55 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $130 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,809,857
Pro Players Total Average Salaries$37,853,286
Farm Players Total Salaries$1,928,874
Farm Players Total Average Salaries$1,662,500
Coaches Total Salaries$4,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$650,075
Pro Estimated Expenses$72,158,325
Farm Remaining Season Days114
Farm Expenses Per Days$17,992
Farm Estimated Expenses$2,051,088
Estimated Season Expenses$74,209,413
Season Salary Cap$36,503,286
Estimate Under Maximum Salary Cap of $81,500,000$44,996,714
Estimate Over Minimum Salary Cap of $60,200,000 -$23,696,714
Current Bank Account$79,450,570
Projected Bank Account$5,241,157

Pro Players Salaries

Artemi Panarin $11,642,860 (3)
Roman Josi (1 Way Contract) $9,000,000 (1)
Evgeny Kuznetsov $7,800,000 (3)
Anders Lee (1 Way Contract) $7,000,000 (4)
Brock Nelson $6,000,000 (2)
Cam Atkinson (1 Way Contract) $5,875,000 (4)
Jaden Schwartz $5,350,000 (1)
Alex Goligoski (1 Way Contract) $5,350,000 (4)
Mikael Granlund (1 Way Contract) $3,750,000 (1)
Jaroslav Halak (1 Way Contract) $3,500,000 (2)
Patrik Nemeth (1 Way Contract) $3,250,000 (5)
Colton Sissons $2,850,000 (3)
Marc Staal (1 Way Contract) $1,750,000 (5)
Wayne Simmonds (1 Way Contract) $1,504,000 (4)
Austin Wagner (1 Way Contract) $1,133,000 (4)
-1 Way Contract Salary Cap : $0
David Kampf $1,000,000 (1)
Barclay Goodrow $935,000 (1)
Martin Jones $800,000 (2)
Justin Bailey $800,000 (3)
Matt Irwin (1 Way Contract) $720,000 (3)
Josh Archibald $700,000 (3)
Dakota Mermis $700,000 (1)
Braydon Coburn $700,000 (1)
Paul Thompson (1 Way Contract) $700,000 (4)
-1 Way Contract Salary Cap : $0
Total Pro Players24
Salary Commitment
Year 2031 : $82,809,857
Year 2032 : $61,374,857
Year 2033 : $51,074,857
Year 2034 : $26,562,000
Salary Average Commitment
Year 2031 : $37,853,286
Year 2032 : $30,238,286
Year 2033 : $24,613,286
Year 2034 : $14,418,286
Salary Cap with 1 Way Contract
Year 2031 : $36,503,288
Year 2032 : $28,888,286
Year 2033 : $23,263,286
Year 2034 : $13,068,286

Farm Players Salaries

Mitchell Stephens $100,000 (1)
Kevin Czuczman $100,000 (3)
Michael McNiven $100,000 (1)
Mark Friedman $100,000 (4)
Stefan Matteau $100,000 (1)
John Quenneville $100,000 (1)
Philippe Desrosiers $96,938 (1)
Brandon Duhaime $92,500 (2)
Brinson Pasichnuk $92,500 (3)
Alex Dostie $87,313 (1)
Lukas Vejdemo $85,000 (2)
Paul Cotter $79,375 (1)
Andy Welinski $77,000 (1)
Brendan De Jong $77,000 (1)
Dominic Turgeon $75,000 (2)
Matt Bartkowski $75,000 (2)
Carson Meyer $70,625 (2)
Collin Adams $70,625 (2)
Charles Williams $70,000 (1)
Kristians Rubins $70,000 (3)
Dylan Olsen $70,000 (1)
Alexei Melnichik $70,000 (3)
Mitch Reinke $70,000 (1)
Niko Mikkola $0 (0)
Total Farm Players24
Salary Commitment
Year 2031 : $1,928,875
Year 2032 : $901,250
Year 2033 : $432,500
Year 2034 : $100,000
Salary Average Commitment
Year 2031 : $1,662,500
Year 2032 : $818,125
Year 2033 : $375,000
Year 2034 : $65,000

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Rock
Level 1: 7000 - $90 - 0 - 0.00%
Level 2: 6000 - $58 - 0 - 0.00%
Level 3: 2500 - $35 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $180 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,691,700
Pro Players Total Average Salaries$35,210,716
Farm Players Total Salaries$1,872,458
Farm Players Total Average Salaries$1,681,000
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$656,755
Pro Estimated Expenses$72,899,805
Farm Remaining Season Days114
Farm Expenses Per Days$36,092
Farm Estimated Expenses$4,114,488
Estimated Season Expenses$77,014,293
Season Salary Cap$32,885,716
Estimate Under Maximum Salary Cap of $81,500,000$48,614,284
Estimate Over Minimum Salary Cap of $60,200,000 -$27,314,284
Current Bank Account$130,825,815
Projected Bank Account$53,811,522

Pro Players Salaries

Claude Giroux $8,275,000 (2)
Phil Kessel (1 Way Contract) $6,800,000 (3)
Alec Martinez $6,500,000 (1)
Brayden Schenn (1 Way Contract) $6,000,000 (3)
Filip Forsberg (1 Way Contract) $6,000,000 (4)
Jonathan Marchessault $6,000,000 (2)
Robin Lehner (1 Way Contract) $5,000,000 (4)
Mikhail Sergachev (1 Way Contract) $4,800,000 (5)
Andy Greene $4,500,000 (1)
Marco Scandella $4,500,000 (1)
Damon Severson (1 Way Contract) $4,166,700 (4)
Brock McGinn $2,100,000 (1)
Nick Bjugstad (1 Way Contract) $2,000,000 (3)
Brian Boyle (1 Way Contract) $2,000,000 (3)
Zach Aston-Reese $1,800,000 (2)
Tomas Nosek (1 Way Contract) $1,250,000 (1)
Valtteri Filppula (1 Way Contract) $1,200,000 (1)
Trevor Moore $1,000,000 (1)
Malcolm Subban $1,000,000 (1)
Slater Koekkoek $1,000,000 (1)
Radim Zohorna (1 Way Contract) $925,000 (3)
Arrtu Ruotsalainen (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Devin Cooley (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Kevin Connauton $925,000 (1)
Marc Michaelis (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Matthew Nieto (1 Way Contract) $700,000 (1)
Travis Boyd (1 Way Contract) $700,000 (1)
Total Pro Players27
Salary Commitment
Year 2031 : $81,691,700
Year 2032 : $56,316,700
Year 2033 : $38,616,700
Year 2034 : $19,966,700
Salary Average Commitment
Year 2031 : $35,210,716
Year 2032 : $12,117,858
Year 2033 : $8,692,858
Year 2034 : $2,717,858
Salary Cap with 1 Way Contract
Year 2031 : $32,885,716
Year 2032 : $9,792,858
Year 2033 : $7,992,858
Year 2034 : $2,717,858

Farm Players Salaries

Brendan Guhle $110,000 (3)
Evgeny Svechnikov $100,000 (2)
Dylan Coghlan $100,000 (2)
Dysin Mayo $100,000 (2)
J.J. Piccinich $96,250 (1)
Klim Kostin $92,500 (1)
Sean Day $92,500 (3)
Colton Point $92,500 (1)
Lane Pederson $92,500 (1)
Nils Hoglander $88,125 (3)
Martin Fehervary $88,125 (2)
Reilly Walsh $83,750 (2)
Jan Drozg $81,000 (3)
Kyle Olson $79,375 (2)
Sasha Chmelevski $78,333 (2)
Declan Chisholm $75,000 (1)
Logan O'Connor $72,500 (3)
Matt Bradley $70,000 (1)
Cooper Marody $70,000 (1)
Travis Barron $70,000 (1)
Fedor Gordeev $70,000 (2)
Erik Kallgren $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2031 : $1,872,458
Year 2032 : $1,143,708
Year 2033 : $444,125
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,681,000
Year 2032 : $1,006,000
Year 2033 : $381,875
Year 2034 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameNasseau Colisieum
Level 1: 7000 - $85 - 0 - 0.00%
Level 2: 6000 - $52 - 0 - 0.00%
Level 3: 2500 - $34 - 0 - 0.00%
Level 4: 4500 - $18 - 0 - 0.00%
Luxury : 1500 - $165 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,520,000
Pro Players Total Average Salaries$29,878,572
Farm Players Total Salaries$2,128,400
Farm Players Total Average Salaries$1,826,250
Coaches Total Salaries$1,100,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$640,303
Pro Estimated Expenses$71,073,633
Farm Remaining Season Days114
Farm Expenses Per Days$16,507
Farm Estimated Expenses$1,881,798
Estimated Season Expenses$72,955,431
Season Salary Cap$28,253,572
Estimate Under Maximum Salary Cap of $81,500,000$53,246,428
Estimate Over Minimum Salary Cap of $60,200,000 -$31,946,428
Current Bank Account$137,941,084
Projected Bank Account$64,985,653

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,500,000 (3)
Ryan O'Reilly $7,500,000 (1)
Brad Marchand $7,000,000 (1)
Ryan McDonagh $6,500,000 (1)
Erik Johnson $6,500,000 (1)
William Karlsson (1 Way Contract) $5,900,000 (5)
Sam Reinhart (1 Way Contract) $5,200,000 (1)
Mattias Ekholm $4,000,000 (1)
Jake Debrusk (1 Way Contract) $3,675,000 (2)
-1 Way Contract Salary Cap : $0
MacKenzie Weegar (1 Way Contract) $3,250,000 (5)
Jonathan Bernier (1 Way Contract) $3,000,000 (1)
Erik Gustafsson (1 Way Contract) $3,000,000 (1)
-1 Way Contract Salary Cap : $0
Kevin Fiala (1 Way Contract) $3,000,000 (2)
Oskar Sundqvist (1 Way Contract) $2,750,000 (2)
Derek Forbort $2,600,000 (1)
Warren Foegele (1 Way Contract) $2,150,000 (1)
Calle Jarnkrok (1 Way Contract) $2,000,000 (4)
Johan Larsson (1 Way Contract) $1,400,000 (2)
Carter Verhaeghe (1 Way Contract) $1,000,000 (2)
Anthony DeAngelo (1 Way Contract) $1,000,000 (1)
John Hayden (1 Way Contract) $1,000,000 (1)
Sean Walker $995,000 (1)
Cameron Johnson $850,000 (1)
Nate Thompson $750,000 (1)
Total Pro Players24
Salary Commitment
Year 2031 : $83,520,000
Year 2032 : $31,475,000
Year 2033 : $19,650,000
Year 2034 : $11,150,000
Salary Average Commitment
Year 2031 : $29,878,572
Year 2032 : $15,112,500
Year 2033 : $8,262,500
Year 2034 : $7,562,500
Salary Cap with 1 Way Contract
Year 2031 : $28,253,572
Year 2032 : $14,187,500
Year 2033 : $8,262,500
Year 2034 : $7,562,500

Farm Players Salaries

Gabriel Carlsson $100,000 (3)
Blake Siebenaler $100,000 (1)
Tyler Wotherspoon $100,000 (2)
Logan Brown $100,000 (1)
Christian Wolanin $99,000 (2)
Callum Booth $96,250 (1)
Simon Holmstrom $92,500 (3)
Dominik Bokk $92,500 (3)
Julius Honka $92,500 (1)
Simon Holmstrom $92,500 (3)
Kristian Vesalainen $92,500 (1)
Dennis Gilbert $92,500 (2)
Aleksi Saarela $92,200 (1)
Eetu Luostarinen $90,000 (2)
Tommy Novak $90,000 (2)
Parker Gahagen $84,700 (1)
Christian Jaros $84,000 (1)
Alex Peters $83,750 (1)
Brett Seney $83,500 (1)
Joe Wegwerth $79,375 (1)
Luke Witkowski $75,000 (1)
Cory Schneider $75,000 (1)
Trenton Bourque $70,625 (2)
Kalle Kossila $70,000 (1)
Total Farm Players24
Salary Commitment
Year 2031 : $2,128,400
Year 2032 : $919,625
Year 2033 : $377,500
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,826,250
Year 2032 : $772,500
Year 2033 : $302,500
Year 2034 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameGWC Gardens
Level 1: 7000 - $90 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $50 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $170 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$85,046,086
Pro Players Total Average Salaries$27,877,500
Farm Players Total Salaries$2,267,750
Farm Players Total Average Salaries$1,807,500
Coaches Total Salaries$6,800,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$689,743
Pro Estimated Expenses$76,561,473
Farm Remaining Season Days114
Farm Expenses Per Days$22,724
Farm Estimated Expenses$2,590,536
Estimated Season Expenses$79,152,009
Season Salary Cap$24,152,500
Estimate Under Maximum Salary Cap of $81,500,000$57,347,500
Estimate Over Minimum Salary Cap of $60,200,000 -$36,047,500
Current Bank Account$149,868,729
Projected Bank Account$70,716,720

Pro Players Salaries

Anze Kopitar $10,000,000 (4)
Alex Pietrangelo (1 Way Contract) $8,800,000 (5)
T.J. Oshie $7,640,000 (2)
Patrik Laine $6,750,000 (3)
Mark Scheifele $6,125,000 (2)
Jake Guentzel $6,000,000 (3)
Gabriel Landeskog $5,571,429 (1)
Rasmus Ristolainen $5,400,000 (1)
Samuel Girard $5,000,000 (5)
Joel Edmundson (1 Way Contract) $3,500,000 (4)
Ben Chiarot (1 Way Contract) $3,500,000 (4)
Henrik Lundqvist $2,000,000 (1)
Adrian Kempe (1 Way Contract) $2,000,000 (2)
Jack Roslovic (1 Way Contract) $1,934,657 (2)
-1 Way Contract Salary Cap : $0
Kyle Turris (1 Way Contract) $1,750,000 (2)
Ivan Barbashev (1 Way Contract) $1,475,000 (2)
Kevin Lankinen $1,000,000 (3)
Mario Ferraro $1,000,000 (3)
Josh Maniscalco (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Devan Dubnyk (1 Way Contract) $900,000 (4)
-1 Way Contract Salary Cap : $0
Cal O'Reilly (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Scott Wilson (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Adam Cracknell (1 Way Contract) $750,000 (1)
Ryan Lomberg (1 Way Contract) $725,000 (1)
Mason Marchment $700,000 (1)
Total Pro Players25
Salary Commitment
Year 2031 : $85,046,086
Year 2032 : $68,299,657
Year 2033 : $47,375,000
Year 2034 : $31,700,000
Salary Average Commitment
Year 2031 : $27,877,500
Year 2032 : $21,602,500
Year 2033 : $8,531,250
Year 2034 : $4,262,500
Salary Cap with 1 Way Contract
Year 2031 : $24,152,500
Year 2032 : $19,277,500
Year 2033 : $7,131,250
Year 2034 : $3,562,500

Farm Players Salaries

Carter Hart $250,000 (2)
Olli Juolevi $124,000 (3)
Ken Appleby $100,000 (1)
Brandon Crawley $100,000 (3)
Sam Anas $100,000 (1)
Louie Belpedio $100,000 (2)
Jimmy Schuldt $100,000 (2)
Jesper Boqvist $92,500 (2)
Mitchell Chaffee $92,500 (1)
Anthony Bitetto $92,500 (1)
Ian Mitchell $88,125 (2)
Kevin Bahl $88,125 (3)
Morgan Frost $86,333 (2)
David Backes $80,000 (1)
Kevin Gravel $80,000 (1)
Cody Goloubef $80,000 (1)
Cole Smith $80,000 (1)
Justin Dowling $80,000 (1)
Jason Robertson $79,500 (2)
Joseph LaBate $77,000 (1)
Blaine Byron $77,000 (1)
Dmitry Sokolov $76,500 (3)
Joachim Blichfeld $73,667 (2)
Lucas Elvenes $70,000 (2)
Total Farm Players24
Salary Commitment
Year 2031 : $2,267,750
Year 2032 : $1,328,750
Year 2033 : $388,625
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,807,500
Year 2032 : $1,015,000
Year 2033 : $298,750
Year 2034 : $0

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiabank Place
Level 1: 7000 - $85 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $44 - 0 - 0.00%
Level 4: 4500 - $27 - 0 - 0.00%
Luxury : 1500 - $225 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,475,000
Pro Players Total Average Salaries$28,551,788
Farm Players Total Salaries$1,989,747
Farm Players Total Average Salaries$1,738,075
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$571,780
Pro Estimated Expenses$63,467,580
Farm Remaining Season Days114
Farm Expenses Per Days$22,146
Farm Estimated Expenses$2,524,644
Estimated Season Expenses$65,992,224
Season Salary Cap$28,551,788
Estimate Under Maximum Salary Cap of $81,500,000$52,948,212
Estimate Over Minimum Salary Cap of $60,200,000 -$31,648,212
Current Bank Account$61,654,049
Projected Bank Account-$4,338,175

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (5)
Johnny Gaudreau $6,750,000 (1)
Seth Jones (1 Way Contract) $5,400,000 (3)
Charlie Coyle (1 Way Contract) $5,400,000 (2)
Jordan Binnington (1 Way Contract) $4,400,000 (1)
Connor Murphy (1 Way Contract) $4,300,000 (1)
John Klingberg (1 Way Contract) $4,250,000 (3)
Kris Russell $3,800,000 (1)
Mike Smith (1 Way Contract) $3,750,000 (1)
Victor Olofsson $3,500,000 (3)
Brett Connolly $3,500,000 (2)
Zack Kassian (1 Way Contract) $3,200,000 (3)
Richard Panik $2,750,000 (2)
Zack Smith $2,750,000 (1)
Joel Kellman $1,800,000 (3)
Boo Nieves $1,000,000 (1)
Dylan Sikura $1,000,000 (1)
Kiefer Sherwood $1,000,000 (1)
Paul Ladue $1,000,000 (1)
Max Comtois (1 Way Contract) $925,000 (1)
Christian Folin (1 Way Contract) $800,000 (1)
Cameron Gaunce $700,000 (2)
Matt Grzelcyk (1 Way Contract) $0 (0)
Total Pro Players23
Salary Commitment
Year 2031 : $74,475,000
Year 2032 : $43,000,000
Year 2033 : $30,650,000
Year 2034 : $12,500,000
Salary Average Commitment
Year 2031 : $28,551,788
Year 2032 : $7,823,216
Year 2033 : $4,955,358
Year 2034 : $700,000
Salary Cap with 1 Way Contract
Year 2031 : $28,551,788
Year 2032 : $7,823,216
Year 2033 : $4,955,358
Year 2034 : $700,000

Farm Players Salaries

Jordan Gross $130,000 (1)
Gustav Olofsson $100,000 (1)
Mike Condon $100,000 (3)
Emil Larmi $100,000 (1)
Aaron Ness $100,000 (2)
Gabriel Bourque $100,000 (3)
Greg Carey $100,000 (3)
Michael Houser $94,985 (1)
Glenn Gawdin $87,313 (1)
Vincent Desharnais $84,700 (1)
Nathan Schnarr $83,750 (1)
Jeffrey Viel $78,000 (1)
Peter Abbandonato $77,000 (1)
Will Merchant $77,000 (1)
Kurtis Gabriel $77,000 (1)
Ivan Kosorenkov $77,000 (1)
Jake Lucchini $77,000 (1)
Matt Fonteyne $77,000 (1)
Evan Weinger $77,000 (1)
Jayden Halbgewachs $77,000 (1)
Marian Studenic $75,000 (1)
Jacob Friend $70,000 (1)
Hunter Drew $70,000 (1)
Total Farm Players23
Salary Commitment
Year 2031 : $1,989,748
Year 2032 : $400,000
Year 2033 : $300,000
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,738,075
Year 2032 : $400,000
Year 2033 : $300,000
Year 2034 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWachovia Center
Level 1: 7000 - $150 - 0 - 0.00%
Level 2: 6000 - $110 - 0 - 0.00%
Level 3: 2500 - $100 - 0 - 0.00%
Level 4: 4500 - $90 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 0 - 0.00%
Farm Level 2: 1000 - $30 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,995,000
Pro Players Total Average Salaries$49,966,965
Farm Players Total Salaries$1,729,417
Farm Players Total Average Salaries$1,461,250
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$666,629
Pro Estimated Expenses$73,995,819
Farm Remaining Season Days114
Farm Expenses Per Days$20,218
Farm Estimated Expenses$2,304,852
Estimated Season Expenses$76,300,671
Season Salary Cap$49,966,965
Estimate Under Maximum Salary Cap of $81,500,000$31,533,035
Estimate Over Minimum Salary Cap of $60,200,000 -$10,233,035
Current Bank Account$104,789,587
Projected Bank Account$28,488,916

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $15,000,000 (2)
Ben Bishop $9,200,000 (3)
Zdeno Chara $9,000,000 (1)
Mats Zuccarello-Aasen $6,000,000 (2)
Jonathan Huberdeau (1 Way Contract) $5,900,000 (3)
Esa Lindell (1 Way Contract) $5,800,000 (3)
Colton Parayko (1 Way Contract) $5,500,000 (3)
Bo Horvat (1 Way Contract) $5,500,000 (5)
Elias Lindholm (1 Way Contract) $4,850,000 (5)
James Neal $2,500,000 (2)
Ryan Donato $1,500,000 (2)
Dmitry Kulikov (1 Way Contract) $1,500,000 (3)
Nathan Gerbe $1,300,000 (3)
Colin White $1,200,000 (1)
Martin Ouellette $1,100,000 (1)
Nick Deslauriers $1,000,000 (3)
Nico Sturm (1 Way Contract) $925,000 (3)
Brogan Rafferty $925,000 (1)
Brian Lashoff $900,000 (3)
Kurtis MacDermid (1 Way Contract) $875,000 (3)
Pierre Engvall (1 Way Contract) $770,000 (1)
Chad Ruhwedel $750,000 (1)
Total Pro Players22
Salary Commitment
Year 2031 : $81,995,000
Year 2032 : $68,250,000
Year 2033 : $43,250,000
Year 2034 : $10,350,000
Salary Average Commitment
Year 2031 : $49,966,965
Year 2032 : $37,229,465
Year 2033 : $18,848,215
Year 2034 : $1,850,000
Salary Cap with 1 Way Contract
Year 2031 : $49,966,965
Year 2032 : $37,229,465
Year 2033 : $18,848,215
Year 2034 : $1,850,000

Farm Players Salaries

Steven Santini $141,667 (1)
Danil Yurtaykin $100,000 (1)
Josef Korenar $100,000 (1)
Nathan Noel $97,500 (3)
Austin Rueschhoff $92,500 (2)
Vladislav Kotkov $90,000 (3)
Nolan Vesey $90,000 (1)
Dillon Hamaliuk $88,125 (3)
Ashton Sautner $85,000 (1)
Chris Leblanc $85,000 (2)
Ryan Jones $80,000 (1)
Noah Gregor $80,000 (1)
Robbie Payne $77,000 (1)
Chris Martenet $77,000 (1)
Nate Prosser $75,000 (2)
Tyler Nanne $75,000 (1)
Sam Ruopp $75,000 (1)
Brett Sutter $75,000 (1)
Pat Nagle $75,000 (1)
Egor Serdyuk $70,625 (3)
Total Farm Players20
Salary Commitment
Year 2031 : $1,729,417
Year 2032 : $598,750
Year 2033 : $346,250
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,461,250
Year 2032 : $517,500
Year 2033 : $289,375
Year 2034 : $0

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Igloo
Level 1: 7000 - $77 - 0 - 0.00%
Level 2: 6000 - $64 - 0 - 0.00%
Level 3: 2500 - $45 - 0 - 0.00%
Level 4: 4500 - $32 - 0 - 0.00%
Luxury : 1500 - $120 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $28 - 0 - 0.00%
Farm Level 2: 1000 - $18 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,241,250
Pro Players Total Average Salaries$17,669,108
Farm Players Total Salaries$1,756,875
Farm Players Total Average Salaries$1,626,875
Coaches Total Salaries$4,250,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$649,555
Pro Estimated Expenses$72,100,605
Farm Remaining Season Days114
Farm Expenses Per Days$18,569
Farm Estimated Expenses$2,116,866
Estimated Season Expenses$74,217,471
Season Salary Cap$16,044,108
Estimate Under Maximum Salary Cap of $81,500,000$65,455,892
Estimate Over Minimum Salary Cap of $60,200,000 -$44,155,892
Current Bank Account$188,392,762
Projected Bank Account$114,175,291

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (4)
Andrei Vasilevskiy (1 Way Contract) $9,000,000 (5)
Sidney Crosby (1 Way Contract) $8,700,000 (4)
Leon Draisaitl (1 Way Contract) $8,500,000 (4)
Blake Wheeler $8,250,000 (2)
Nathan MacKinnon $6,850,000 (1)
Mark Giordano (1 Way Contract) $6,750,000 (3)
Darnell Nurse (1 Way Contract) $5,600,000 (3)
Jaccob Slavin (1 Way Contract) $5,300,000 (5)
Roope Hintz (1 Way Contract) $3,150,000 (5)
Jordan Eberle (1 Way Contract) $1,982,500 (2)
Nathan Beaulieu (1 Way Contract) $1,250,000 (4)
Thomas Chabot $1,150,000 (1)
Troy Terry (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Martin Necas (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Andrew Mangiapane $990,000 (1)
Brady Tkachuk $925,000 (1)
Michael Anderson $793,750 (2)
Greg Pateryn (1 Way Contract) $750,000 (5)
Chris Wagner $700,000 (1)
Tyler Ennis (1 Way Contract) $700,000 (3)
Sergei Bobrovsky (1 Way Contract) $700,000 (5)
Nic Dowd (1 Way Contract) $700,000 (3)
Total Pro Players23
Salary Commitment
Year 2031 : $84,241,250
Year 2032 : $72,626,250
Year 2033 : $61,600,000
Year 2034 : $46,850,000
Salary Average Commitment
Year 2031 : $17,669,108
Year 2032 : $12,794,108
Year 2033 : $10,017,858
Year 2034 : $6,217,858
Salary Cap with 1 Way Contract
Year 2031 : $16,044,108
Year 2032 : $11,869,108
Year 2033 : $9,092,858
Year 2034 : $6,217,858

Farm Players Salaries

Jacob Larsson $120,000 (3)
Anders Bjork $100,000 (1)
Oliver Kylington $100,000 (3)
Henrik Borgstrom $100,000 (1)
Jordan Greenway $100,000 (1)
Ryan Lindgren $92,500 (2)
Rasmus Sandin $92,500 (2)
Ty Smith $92,500 (2)
Erik Brannstrom $92,500 (3)
Joel Farabee $92,500 (2)
Alexander Romanov $88,125 (2)
Josh Mahura $83,750 (2)
Jesper Bratt $82,500 (2)
Rudolfs Balcers $80,000 (3)
Noah Juulsen $75,000 (2)
Aaron Dell $75,000 (5)
Nicholas Caamano $75,000 (1)
Troy Grosenick $75,000 (2)
Tobias Rieder $70,000 (2)
Mike Morrison $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2031 : $1,756,875
Year 2032 : $1,311,875
Year 2033 : $467,500
Year 2034 : $75,000
Salary Average Commitment
Year 2031 : $1,626,875
Year 2032 : $1,231,250
Year 2033 : $418,125
Year 2034 : $70,000

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameEA Sports Shark Tank
Level 1: 7000 - $150 - 0 - 0.00%
Level 2: 6000 - $100 - 0 - 0.00%
Level 3: 2500 - $45 - 0 - 0.00%
Level 4: 4500 - $40 - 0 - 0.00%
Luxury : 1500 - $150 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,317,000
Pro Players Total Average Salaries$19,532,144
Farm Players Total Salaries$2,204,512
Farm Players Total Average Salaries$1,801,775
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$634,977
Pro Estimated Expenses$70,482,447
Farm Remaining Season Days114
Farm Expenses Per Days$23,737
Farm Estimated Expenses$2,706,018
Estimated Season Expenses$73,188,465
Season Salary Cap$19,532,144
Estimate Under Maximum Salary Cap of $81,500,000$61,967,856
Estimate Over Minimum Salary Cap of $60,200,000 -$40,667,856
Current Bank Account$70,398,855
Projected Bank Account-$2,789,610

Pro Players Salaries

Jonathan Toews (1 Way Contract) $11,500,000 (4)
Erik Karlsson (1 Way Contract) $11,500,000 (3)
Nico Hischier (1 Way Contract) $7,250,000 (4)
Justin Faulk (1 Way Contract) $6,500,000 (4)
Jakob Chychrun (1 Way Contract) $5,060,000 (4)
Artem Anisimov $4,500,000 (1)
Josh Manson (1 Way Contract) $4,100,000 (2)
Jakub Vrana $3,350,000 (2)
Kasperi Kapanen (1 Way Contract) $3,200,000 (4)
Jake Allen $3,000,000 (3)
Ondrej Kase (1 Way Contract) $2,900,000 (2)
Andrew Copp (1 Way Contract) $2,600,000 (2)
Anthony Beauvillier (1 Way Contract) $2,400,000 (2)
Conor Garland (1 Way Contract) $1,800,000 (2)
Robert Hagg (1 Way Contract) $1,600,000 (2)
Jacob de La Rose $1,400,000 (2)
Ryan Carpenter $1,000,000 (2)
Igor Shesterkin $925,000 (1)
Quinn Hughes $925,000 (1)
Ethan Bear $907,000 (1)
Martin Frk (1 Way Contract) $900,000 (3)
Total Pro Players21
Salary Commitment
Year 2031 : $77,317,000
Year 2032 : $70,060,000
Year 2033 : $48,910,000
Year 2034 : $33,510,000
Salary Average Commitment
Year 2031 : $19,532,144
Year 2032 : $12,663,394
Year 2033 : $5,750,000
Year 2034 : $3,050,000
Salary Cap with 1 Way Contract
Year 2031 : $19,532,144
Year 2032 : $12,663,394
Year 2033 : $5,750,000
Year 2034 : $3,050,000

Farm Players Salaries

Keegan Kolesar $120,000 (2)
Parker Wotherspoon $119,000 (5)
Blake Speers $110,000 (2)
Casey Fitzgerald $109,000 (4)
Taylor Raddysh $105,000 (2)
Alex Barre-Boulet $101,750 (1)
Eric Comrie $96,938 (1)
Luke Green $94,000 (5)
Zach Gallant $92,500 (2)
Kirby Dach $92,500 (3)
Connor McMichael $92,500 (3)
Spencer Smallman $91,000 (2)
Dylan Samberg $88,125 (1)
Jett Woo $88,125 (2)
Marko Dano $88,000 (2)
Ross Colton $88,000 (2)
Matthew Strome $85,000 (2)
Gianni Fairbrother $83,750 (3)
Matteo Gennaro $81,000 (2)
Ian Scott $79,325 (1)
Antoine Waked $77,000 (2)
Michael Pezzetta $77,000 (2)
Jordan Sambrook $75,000 (2)
Jacob Ingham $70,000 (2)
Total Farm Players24
Salary Commitment
Year 2031 : $2,204,513
Year 2032 : $1,838,375
Year 2033 : $590,750
Year 2034 : $322,000
Salary Average Commitment
Year 2031 : $1,801,775
Year 2032 : $1,471,825
Year 2033 : $423,750
Year 2034 : $213,750

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameSaavis Center
Level 1: 7000 - $85 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $44 - 0 - 0.00%
Level 4: 4500 - $27 - 0 - 0.00%
Luxury : 1500 - $225 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,460,583
Pro Players Total Average Salaries$34,357,787
Farm Players Total Salaries$1,633,687
Farm Players Total Average Salaries$1,454,750
Coaches Total Salaries$1,200,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$636,823
Pro Estimated Expenses$70,687,353
Farm Remaining Season Days114
Farm Expenses Per Days$16,546
Farm Estimated Expenses$1,886,244
Estimated Season Expenses$72,573,597
Season Salary Cap$34,357,787
Estimate Under Maximum Salary Cap of $81,500,000$47,142,213
Estimate Over Minimum Salary Cap of $60,200,000 -$25,842,213
Current Bank Account$130,823,758
Projected Bank Account$58,250,161

Pro Players Salaries

Tuukka Rask $11,500,000 (2)
Drew Doughty $11,000,000 (2)
Kris Letang (1 Way Contract) $8,000,000 (5)
Chris Kreider (1 Way Contract) $6,500,000 (5)
Mika Zibanejad (1 Way Contract) $5,350,000 (3)
Chris Tanev $5,000,000 (3)
Brenden Dillon (1 Way Contract) $5,000,000 (4)
Radko Gudas (1 Way Contract) $4,200,000 (3)
Lars Eller (1 Way Contract) $3,500,000 (2)
Andreas Athanasiou (1 Way Contract) $3,500,000 (1)
Matt Roy (1 Way Contract) $3,150,000 (4)
Joel Armia (1 Way Contract) $2,600,000 (2)
Alex Iafallo (1 Way Contract) $2,425,000 (1)
Jesper Fast (1 Way Contract) $2,000,000 (4)
Ryan Hartman (1 Way Contract) $1,900,000 (1)
Cedric Paquette (1 Way Contract) $1,650,000 (2)
Nick Paul (1 Way Contract) $1,350,000 (3)
Sami Niku (1 Way Contract) $1,008,333 (2)
Artem Zagidulin $1,000,000 (2)
Mason Appleton (1 Way Contract) $1,000,000 (2)
Zack MacEwen $946,000 (1)
Shane Pinto $881,250 (3)
Total Pro Players22
Salary Commitment
Year 2031 : $83,460,583
Year 2032 : $74,689,583
Year 2033 : $41,431,250
Year 2034 : $24,650,000
Salary Average Commitment
Year 2031 : $34,357,787
Year 2032 : $30,414,287
Year 2033 : $15,179,465
Year 2034 : $6,950,000
Salary Cap with 1 Way Contract
Year 2031 : $34,357,787
Year 2032 : $30,414,287
Year 2033 : $15,179,465
Year 2034 : $6,950,000

Farm Players Salaries

Brayden Burke $101,750 (2)
Chase Priskie $92,500 (1)
Emil Bemstrom $92,500 (3)
Karlis Cukste $90,750 (1)
Otto Somppi $90,000 (2)
Nolan Stevens $90,000 (2)
Dakota Joshua $90,000 (1)
Scott Perunovich $88,125 (1)
Noel Hoefenmayer $87,313 (3)
Nick Henry $85,000 (2)
Connor Ingram $83,750 (1)
Ben Jones $77,000 (3)
Andrew Hammond $75,000 (2)
Tyler Angle $70,000 (3)
Nick Swaney $70,000 (3)
Dawson Barteaux $70,000 (1)
John Leonard $70,000 (1)
Aaron Luchuk $70,000 (1)
Mathias Laferriere $70,000 (1)
Phillip Kemp $70,000 (2)
Total Farm Players20
Salary Commitment
Year 2031 : $1,633,688
Year 2032 : $908,562
Year 2033 : $396,812
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,454,750
Year 2032 : $803,125
Year 2033 : $355,625
Year 2034 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameElectric Storm Centre
Level 1: 7000 - $85 - 0 - 0.00%
Level 2: 6000 - $60 - 0 - 0.00%
Level 3: 2500 - $44 - 0 - 0.00%
Level 4: 4500 - $27 - 0 - 0.00%
Luxury : 1500 - $225 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,740,000
Pro Players Total Average Salaries$35,019,644
Farm Players Total Salaries$2,082,069
Farm Players Total Average Salaries$1,575,625
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$649,545
Pro Estimated Expenses$72,099,495
Farm Remaining Season Days114
Farm Expenses Per Days$22,830
Farm Estimated Expenses$2,602,620
Estimated Season Expenses$74,702,115
Season Salary Cap$31,994,644
Estimate Under Maximum Salary Cap of $81,500,000$49,505,356
Estimate Over Minimum Salary Cap of $60,200,000 -$28,205,356
Current Bank Account$173,011,562
Projected Bank Account$98,309,447

Pro Players Salaries

Mark Stone $9,500,000 (2)
Duncan Keith $8,200,000 (2)
Marc-Edouard Vlasic $7,000,000 (1)
Sean Monahan $6,375,000 (1)
Josh Bailey (1 Way Contract) $6,200,000 (5)
Kyle Palmieri $5,500,000 (1)
Nino Niederreiter (1 Way Contract) $5,250,000 (2)
Ryan Pulock (1 Way Contract) $5,000,000 (3)
Alex Killorn $4,450,000 (1)
Joe Thornton (1 Way Contract) $3,200,000 (4)
Derick Brassard $3,000,000 (1)
Mark Borowiecki $2,250,000 (1)
Michael Raffl (1 Way Contract) $1,600,000 (1)
Trevor van Riemsdyk (1 Way Contract) $1,400,000 (2)
Brandon Pirri (1 Way Contract) $1,340,000 (2)
Sean Kuraly $1,275,000 (1)
Elvis Merzlikins $1,000,000 (1)
Travis Dermott (1 Way Contract) $1,000,000 (1)
Collin Delia (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Byron Froese $1,000,000 (3)
Lean Bergmann (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Joel Kiviranta (1 Way Contract) $925,000 (1)
Jordy Bellerive (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Josef Korenar (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Jayson Megna (1 Way Contract) $800,000 (1)
Dustin Tokarski $700,000 (1)
Total Pro Players26
Salary Commitment
Year 2031 : $80,740,000
Year 2032 : $42,940,000
Year 2033 : $17,250,000
Year 2034 : $9,400,000
Salary Average Commitment
Year 2031 : $35,019,644
Year 2032 : $21,907,144
Year 2033 : $7,000,000
Year 2034 : $3,900,000
Salary Cap with 1 Way Contract
Year 2031 : $31,994,644
Year 2032 : $20,507,144
Year 2033 : $5,600,000
Year 2034 : $3,900,000

Farm Players Salaries

Joe Hicketts $125,000 (1)
Anthony Greco $100,000 (1)
Mason Jobst $100,000 (1)
Tye Felhaber $100,000 (1)
C.J. Suess $100,000 (1)
Maxim Letunov $100,000 (2)
Jakub Zboril $100,000 (1)
Maxime Lagace $100,000 (1)
Jayce Hawryluk $97,500 (1)
Austin Poganski $96,800 (1)
Will Borgen $96,200 (2)
Ryan Merkley $92,500 (3)
Patrick Newell $92,500 (1)
Rasmus Kupari $92,500 (1)
Vasily Demchenko $92,500 (1)
Michael Chaput $90,000 (2)
Gage Quinney $90,000 (1)
Lane Bauer $88,000 (1)
Mitch Gillam $86,115 (1)
Nick Boka $85,154 (1)
David Drake $80,300 (1)
Matt Brassard $77,000 (1)
Total Farm Players22
Salary Commitment
Year 2031 : $2,082,069
Year 2032 : $378,700
Year 2033 : $92,500
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,575,625
Year 2032 : $270,000
Year 2033 : $70,000
Year 2034 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 0 - 0.00%
Level 2: 6000 - $57 - 0 - 0.00%
Level 3: 2500 - $42 - 0 - 0.00%
Level 4: 4500 - $25 - 0 - 0.00%
Luxury : 1500 - $133 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 0 - 0.00%
Farm Level 2: 1000 - $17 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,672,574
Pro Players Total Average Salaries$18,071,072
Farm Players Total Salaries$1,424,833
Farm Players Total Average Salaries$1,268,750
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$558,126
Pro Estimated Expenses$61,951,986
Farm Remaining Season Days114
Farm Expenses Per Days$17,962
Farm Estimated Expenses$2,047,668
Estimated Season Expenses$63,999,654
Season Salary Cap$18,071,072
Estimate Under Maximum Salary Cap of $81,500,000$63,428,928
Estimate Over Minimum Salary Cap of $60,200,000 -$42,128,928
Current Bank Account$66,794,681
Projected Bank Account$2,795,027

Pro Players Salaries

Clayton Keller (1 Way Contract) $7,150,000 (4)
Ivan Provorov (1 Way Contract) $6,750,000 (2)
Nate Schmidt (1 Way Contract) $5,950,000 (3)
Nick Schmaltz (1 Way Contract) $5,850,000 (4)
Josh Anderson $5,500,000 (1)
Max Domi (1 Way Contract) $5,300,000 (1)
Morgan Rielly $5,000,000 (1)
Anthony Cirelli (1 Way Contract) $4,800,000 (2)
Brett Pesce $4,025,000 (1)
Philipp Grubauer $3,333,000 (1)
Ryan Reaves $2,800,000 (2)
Alexander Wennberg (1 Way Contract) $2,250,000 (1)
Radim Simek (1 Way Contract) $2,250,000 (3)
Carter Hutton $1,500,000 (1)
Jason Dickinson $1,500,000 (2)
Riley Stillman (1 Way Contract) $1,350,000 (3)
Lias Andersson $1,339,574 (3)
Brendan Lemieux $1,100,000 (1)
Joe Gambardella $1,000,000 (1)
Valeri Nichushkin (1 Way Contract) $1,000,000 (1)
Mikhail Grigorenko $1,000,000 (1)
Gabriel Vilardi $925,000 (1)
Total Pro Players22
Salary Commitment
Year 2031 : $71,672,574
Year 2032 : $39,739,574
Year 2033 : $23,889,574
Year 2034 : $13,000,000
Salary Average Commitment
Year 2031 : $18,071,072
Year 2032 : $9,225,000
Year 2033 : $4,150,000
Year 2034 : $1,350,000
Salary Cap with 1 Way Contract
Year 2031 : $18,071,072
Year 2032 : $9,225,000
Year 2033 : $4,150,000
Year 2034 : $1,350,000

Farm Players Salaries

Julien Gauthier $117,000 (2)
Joshua Jacobs $100,000 (1)
Adam Clendening $100,000 (1)
Evan Bouchard $92,500 (1)
Jimmy Huntington $92,500 (1)
Parker Kelly $92,500 (1)
Jake Elmer $92,500 (1)
Nicolas Beaudin $92,500 (1)
Ryan Poehling $92,500 (1)
Jakub Skarek $83,750 (1)
Cole Fraser $82,500 (1)
Isaac Ratcliffe $78,083 (1)
Brett Murray $77,500 (1)
Nicholas Merkley $77,000 (1)
Joseph Blandisi $77,000 (1)
Andrew Poturalski $77,000 (1)
Total Farm Players16
Salary Commitment
Year 2031 : $1,424,833
Year 2032 : $117,000
Year 2033 : $0
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,268,750
Year 2032 : $92,500
Year 2033 : $0
Year 2034 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Beer Gardens
Level 1: 7000 - $120 - 0 - 0.00%
Level 2: 6000 - $80 - 0 - 0.00%
Level 3: 2500 - $55 - 0 - 0.00%
Level 4: 4500 - $35 - 0 - 0.00%
Luxury : 1500 - $200 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 0 - 0.00%
Farm Level 2: 1000 - $15 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,725,000
Pro Players Total Average Salaries$36,168,750
Farm Players Total Salaries$2,173,917
Farm Players Total Average Salaries$1,850,768
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$634,280
Pro Estimated Expenses$70,405,080
Farm Remaining Season Days114
Farm Expenses Per Days$30,918
Farm Estimated Expenses$3,524,652
Estimated Season Expenses$73,929,732
Season Salary Cap$34,768,750
Estimate Under Maximum Salary Cap of $81,500,000$46,731,250
Estimate Over Minimum Salary Cap of $60,200,000 -$25,431,250
Current Bank Account$31,845,515
Projected Bank Account-$42,084,217

Pro Players Salaries

Carey Price $10,500,000 (2)
Torey Krug $7,800,000 (4)
Evander Kane (1 Way Contract) $7,000,000 (5)
Adam Henrique $5,825,000 (1)
J.T. Miller $5,250,000 (1)
Dmitry Orlov (1 Way Contract) $5,100,000 (4)
Ryan Murray (1 Way Contract) $4,600,000 (1)
Brian Dumoulin $4,200,000 (4)
Devon Toews (1 Way Contract) $4,100,000 (5)
David Perron (1 Way Contract) $4,000,000 (2)
Bryan Rust (1 Way Contract) $3,500,000 (2)
Markus Nutivaara $2,700,000 (1)
Artturi Lehkonen $2,400,000 (1)
Andrew Cogliano (1 Way Contract) $2,250,000 (3)
Paul Byron (1 Way Contract) $2,000,000 (4)
Marcus Sorensen $1,500,000 (1)
Jesse Puljujarvi (1 Way Contract) $1,175,000 (2)
-1 Way Contract Salary Cap : $0
Devin Shore (1 Way Contract) $1,000,000 (1)
Jonathan Aspirot (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Dereck Baribeau (1 Way Contract) $925,000 (3)
Ryan Kesler $900,000 (1)
Alan Quine $825,000 (1)
Gemel Smith $800,000 (1)
Jake Evans (1 Way Contract) $750,000 (2)
Matt Moulson $700,000 (1)
Total Pro Players25
Salary Commitment
Year 2031 : $80,725,000
Year 2032 : $54,225,000
Year 2033 : $34,300,000
Year 2034 : $30,200,000
Salary Average Commitment
Year 2031 : $36,168,750
Year 2032 : $24,468,750
Year 2033 : $16,143,750
Year 2034 : $14,043,750
Salary Cap with 1 Way Contract
Year 2031 : $34,768,750
Year 2032 : $23,068,750
Year 2033 : $15,443,750
Year 2034 : $14,043,750

Farm Players Salaries

Ross Johnston $171,000 (2)
Pheonix Copley $110,000 (3)
Ty Lewis $100,000 (1)
Anton Lindholm $100,000 (1)
Marcus Vela $100,000 (1)
Seth Griffith $100,000 (1)
Croix Evingson $92,500 (3)
Guillaume Brisebois $92,500 (1)
Filip Zadina $92,500 (1)
Andreas Englund $88,125 (1)
Bode Wilde $88,125 (3)
Trevor Carrick $88,000 (1)
Pierre-Olivier Joseph $86,400 (3)
Brad Morrison $81,767 (1)
Jake Kupsky $77,000 (1)
Turner Elson $72,500 (1)
Sebastian AhoD $72,500 (3)
Gavin Bayreuther $71,000 (1)
Alexandre Fortin $70,000 (1)
Luke Martin $70,000 (1)
David Cotton $70,000 (1)
Cole Schneider $70,000 (1)
Justin Almeida $70,000 (2)
Jean-Francois Berube $70,000 (1)
Matt Filipe $70,000 (1)
Total Farm Players25
Salary Commitment
Year 2031 : $2,173,917
Year 2032 : $690,525
Year 2033 : $449,525
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,850,768
Year 2032 : $512,500
Year 2033 : $377,500
Year 2034 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe Alpine Center
Level 1: 7000 - $95 - 0 - 0.00%
Level 2: 6000 - $65 - 0 - 0.00%
Level 3: 2500 - $45 - 0 - 0.00%
Level 4: 4500 - $25 - 0 - 0.00%
Luxury : 1500 - $175 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $37 - 0 - 0.00%
Farm Level 2: 1000 - $20 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$89,128,250
Pro Players Total Average Salaries$30,709,822
Farm Players Total Salaries$1,666,358
Farm Players Total Average Salaries$1,389,375
Coaches Total Salaries$12,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$720,669
Pro Estimated Expenses$79,994,259
Farm Remaining Season Days114
Farm Expenses Per Days$56,788
Farm Estimated Expenses$6,473,832
Estimated Season Expenses$86,468,091
Season Salary Cap$28,947,322
Estimate Under Maximum Salary Cap of $81,500,000$52,552,678
Estimate Over Minimum Salary Cap of $60,200,000 -$31,252,678
Current Bank Account$91,369,048
Projected Bank Account$4,900,957

Pro Players Salaries

Brent Burns (1 Way Contract) $9,690,000 (2)
Shea Weber (1 Way Contract) $9,000,000 (2)
Steven Stamkos $8,500,000 (1)
Vladimir Tarasenko $7,500,000 (4)
Derek Stepan (1 Way Contract) $6,500,000 (1)
Rasmus Andersson (1 Way Contract) $4,550,000 (5)
-1 Way Contract Salary Cap : $0
Mikko Koskinen $4,500,000 (2)
Oscar Klefbom $4,167,000 (1)
Nick Bonino (1 Way Contract) $4,100,000 (2)
Rickard Rakell $4,000,000 (1)
Cody Eakin (1 Way Contract) $3,300,000 (4)
Jake McCabe (1 Way Contract) $2,850,000 (2)
Jake Virtanen (1 Way Contract) $2,550,000 (3)
Zach Hyman (1 Way Contract) $2,500,000 (1)
Scott Laughton $2,300,000 (1)
Ben Hutton (1 Way Contract) $2,250,000 (1)
Brad Richardson (1 Way Contract) $1,750,000 (1)
Michael Del Zotto (1 Way Contract) $1,500,000 (2)
Andrew Ladd $1,500,000 (4)
Derek Grant (1 Way Contract) $1,200,000 (5)
Joakim Nygard $1,000,000 (1)
Dylan Strome (1 Way Contract) $1,000,000 (1)
Nick Suzuki $1,000,000 (2)
Vitek Vanecek (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Adin Hill $921,250 (1)
Total Pro Players25
Salary Commitment
Year 2031 : $89,128,250
Year 2032 : $54,240,000
Year 2033 : $20,600,000
Year 2034 : $18,050,000
Salary Average Commitment
Year 2031 : $30,709,822
Year 2032 : $22,322,322
Year 2033 : $5,309,822
Year 2034 : $4,384,822
Salary Cap with 1 Way Contract
Year 2031 : $28,947,322
Year 2032 : $20,559,822
Year 2033 : $4,428,572
Year 2034 : $3,503,572

Farm Players Salaries

Nick Ritchie $164,000 (1)
Ryan Collins $100,000 (2)
Brett Lernout $100,000 (1)
Danick Martel $100,000 (2)
Yakov Trenin $100,000 (2)
Michael McLeod $100,000 (1)
Libor Hajek $96,938 (1)
Alexander Volkov $96,938 (1)
Nolan Patrick $96,200 (1)
Anthony Richard $96,032 (1)
Urho Vaakanainen $92,500 (2)
German Rubtsov $92,500 (1)
Cam Lee $92,500 (1)
Martin Kaut $92,500 (2)
Kyle Keyser $92,500 (1)
Morgan Geekie $83,750 (1)
Philippe Hudon $70,000 (2)
Total Farm Players17
Salary Commitment
Year 2031 : $1,666,358
Year 2032 : $555,000
Year 2033 : $0
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,389,375
Year 2032 : $483,750
Year 2033 : $0
Year 2034 : $0

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameThe MTS Centre
Level 1: 7000 - $88 - 0 - 0.00%
Level 2: 6000 - $50 - 0 - 0.00%
Level 3: 2500 - $30 - 0 - 0.00%
Level 4: 4500 - $20 - 0 - 0.00%
Luxury : 1500 - $150 - 0 - 0.00%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 0 - 0.00%
Farm Level 2: 1000 - $10 - 0 - 0.00%
Farm Total Capacity :3000

Income

Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left34
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,375,500
Pro Players Total Average Salaries$42,754,465
Farm Players Total Salaries$2,008,625
Farm Players Total Average Salaries$1,634,375
Coaches Total Salaries$9,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$0
Farm Year To Date Expenses$0
Pro Salary Cap To Date$0
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$0
Farm Estimated Season Revenue$0
Pro Remaining Season Days111
Pro Expenses Per Days$699,814
Pro Estimated Expenses$77,679,354
Farm Remaining Season Days114
Farm Expenses Per Days$37,101
Farm Estimated Expenses$4,229,514
Estimated Season Expenses$81,908,868
Season Salary Cap$42,104,465
Estimate Under Maximum Salary Cap of $81,500,000$39,395,535
Estimate Over Minimum Salary Cap of $60,200,000 -$18,095,535
Current Bank Account$41,284,606
Projected Bank Account-$40,624,262

Pro Players Salaries

Matt Duchene (1 Way Contract) $8,000,000 (3)
Mike Hoffman (1 Way Contract) $8,000,000 (4)
Keith Yandle $7,500,000 (1)
Patric Hornqvist (1 Way Contract) $6,500,000 (5)
Calvin de Haan (1 Way Contract) $6,100,000 (5)
Bryan Little (1 Way Contract) $5,300,000 (4)
Tyler Bozak (1 Way Contract) $5,000,000 (5)
Jason Demers (1 Way Contract) $4,500,000 (4)
Brayden McNabb (1 Way Contract) $3,750,000 (5)
Paul Stastny (1 Way Contract) $3,750,000 (5)
Sven Baertschi (1 Way Contract) $3,367,000 (1)
Riley Nash $3,000,000 (1)
Anders Nilsson $2,600,000 (1)
Philippe Myers (1 Way Contract) $2,550,000 (4)
-1 Way Contract Salary Cap : $0
Nick Holden $2,500,000 (4)
Kyle Okposo (1 Way Contract) $2,200,000 (5)
Cal Clutterbuck (1 Way Contract) $2,000,000 (3)
Tim Schaller (1 Way Contract) $1,800,000 (3)
Curtis McElhinney $1,500,000 (1)
Ilya Lyubushkin $1,100,000 (1)
Alex Lyon $1,000,000 (2)
Mitchell Vande Sompel $975,000 (1)
Fredrik Claesson $975,000 (1)
Stefan Noesen $808,500 (1)
Riley Barber $800,000 (2)
Ty Ronning $800,000 (1)
Total Pro Players26
Salary Commitment
Year 2031 : $86,375,500
Year 2032 : $63,750,000
Year 2033 : $61,950,000
Year 2034 : $50,150,000
Salary Average Commitment
Year 2031 : $42,754,465
Year 2032 : $24,254,465
Year 2033 : $22,860,715
Year 2034 : $19,060,715
Salary Cap with 1 Way Contract
Year 2031 : $42,104,466
Year 2032 : $23,604,466
Year 2033 : $22,210,716
Year 2034 : $18,410,716

Farm Players Salaries

Cam Dineen $100,000 (2)
Filip Hronek $100,000 (1)
Brett Howden $100,000 (1)
Dmytro Timashov $100,000 (2)
Steven Fogarty $100,000 (2)
Dillon Dube $100,000 (1)
Chris Mueller $100,000 (2)
Greg McKegg $100,000 (2)
Nicolas Roy $100,000 (3)
Kaapo Kahkonen $100,000 (1)
Jonas Siegenthaler $100,000 (1)
Taro Hirose $100,000 (2)
Nick DeSimone $100,000 (2)
Rem Pitlick $93,000 (2)
Timothy Liljegren $92,500 (3)
Dante Fabbro $92,500 (1)
Rhett Gardner $92,500 (2)
Gustav Lindstrom $88,125 (1)
Nic Petan $88,125 (1)
Hunter Shepard $82,500 (2)
Ethan Keppen $79,375 (3)
Total Farm Players21
Salary Commitment
Year 2031 : $2,008,625
Year 2032 : $1,239,875
Year 2033 : $271,875
Year 2034 : $0
Salary Average Commitment
Year 2031 : $1,634,375
Year 2032 : $1,040,625
Year 2033 : $227,500
Year 2034 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

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

Over Minimum of
$60,200,000

Farm Salary Cap

Under Maximum of
$10,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $156,494,531 $22,095,893 $59,404,107 -$38,104,107 $1,249,375 $8,750,625 221739
Arizona Coyotes $103,194,842 $45,638,394 $35,861,606 -$14,561,606 $1,604,075 $8,395,925 242246
Boston Bruins $115,979,187 $28,252,822 $53,247,178 -$31,947,178 $1,465,000 $8,535,000 251944
Buffalo Sabres $67,966,933 $52,236,608 $29,263,392 -$7,963,392 $1,367,200 $8,632,800 251944
Calgary Flames $117,801,989 $25,275,000 $56,225,000 -$34,925,000 $1,429,375 $8,570,625 271845
Carolina Hurricanes $134,965,100 $17,727,681 $63,772,319 -$42,472,319 $1,565,625 $8,434,375 292150
Chicago Blackhawks $59,751,907 $40,406,250 $41,093,750 -$19,793,750 $1,530,000 $8,470,000 222244
Colorado Avalanche $129,960,659 $17,394,805 $64,105,195 -$42,805,195 $1,511,875 $8,488,125 221638
Columbus Blue Jackets $97,044,734 $37,081,248 $44,418,752 -$23,118,752 $1,145,625 $8,854,375 271542
Dallas Stars $124,003,542 $37,910,716 $43,589,284 -$22,289,284 $1,593,125 $8,406,875 232144
Detroit Red Wings $165,507,637 $17,614,644 $63,885,356 -$42,585,356 $1,535,000 $8,465,000 272148
Edmonton Oilers $210,564,905 $34,050,000 $47,450,000 -$26,150,000 $1,585,000 $8,415,000 222143
Florida Panthers $78,106,825 $29,631,250 $51,868,750 -$30,568,750 $2,303,750 $7,696,250 222749
Los Angeles Kings $33,894,889 $49,660,716 $31,839,284 -$10,539,284 $1,267,500 $8,732,500 221840
Minnesota Wild $73,196,434 $39,202,680 $42,297,320 -$20,997,320 $1,682,500 $8,317,500 252146
Montreal Canadiens $112,208,923 $26,118,750 $55,381,250 -$34,081,250 $1,586,875 $8,413,125 212142
Nashville Predators $79,450,570 $36,503,286 $44,996,714 -$23,696,714 $1,662,500 $8,337,500 242448
New Jersey Devils $130,825,815 $32,885,716 $48,614,284 -$27,314,284 $1,681,000 $8,319,000 272249
New York Islanders $137,941,084 $28,253,572 $53,246,428 -$31,946,428 $1,826,250 $8,173,750 242448
New York Rangers $149,868,729 $24,152,500 $57,347,500 -$36,047,500 $1,807,500 $8,192,500 252449
Ottawa Senators $61,654,049 $28,551,788 $52,948,212 -$31,648,212 $1,738,075 $8,261,925 232346
Philadelphia Flyers $104,789,587 $49,966,965 $31,533,035 -$10,233,035 $1,461,250 $8,538,750 222042
Pittsburgh Penguins $188,392,762 $16,044,108 $65,455,892 -$44,155,892 $1,626,875 $8,373,125 232043
San Jose Sharks $70,398,855 $19,532,144 $61,967,856 -$40,667,856 $1,801,775 $8,198,225 212445
St. Louis Blues $130,823,758 $34,357,787 $47,142,213 -$25,842,213 $1,454,750 $8,545,250 222042
Tampa Bay Lightning $173,011,562 $31,994,644 $49,505,356 -$28,205,356 $1,575,625 $8,424,375 262248
Toronto Maple Leafs $66,794,681 $18,071,072 $63,428,928 -$42,128,928 $1,268,750 $8,731,250 221638
Vancouver Canucks $31,845,515 $34,768,750 $46,731,250 -$25,431,250 $1,850,768 $8,149,232 252550
Washington Capitals $91,369,048 $28,947,322 $52,552,678 -$31,252,678 $1,389,375 $8,610,625 251742
Winnipeg Jets $41,284,606 $42,104,465 $39,395,535 -$18,095,535 $1,634,375 $8,365,625 262147