Team FinanceLast Update - Saturday, January 16, 2021 at 21:13
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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,450,000
Farm Players Total Salaries$3,077,395
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,450,000
Estimate Under Maximum Salary Cap of $96,170,000$14,720,000
Estimate Over Minimum Salary Cap of $60,200,000 $21,250,000
Current Bank Account$138,704,859
Projected Bank Account$138,704,859

Pro Players Salaries

Logan Couture $9,120,000 (1)
Victor Hedman $7,875,000 (3)
Patrice Bergeron $7,000,000 (1)
Jake Muzzin (1 Way Contract) $5,625,000 (1)
Jonathan Drouin $5,500,000 (1)
Mikael Backlund $5,350,000 (5)
Ondrej Palat (1 Way Contract) $5,300,000 (5)
Shea Theodore $5,200,000 (3)
Sami Vatanen $4,875,000 (2)
Marcus Pettersson $4,025,000 (5)
Petr Mrazek $3,800,000 (1)
Ryan Strome $3,400,000 (2)
Carson Soucy $2,750,000 (5)
Kevan Miller $2,600,000 (2)
Linus Ullmark $2,250,000 (2)
Pavel Zacha $1,680,000 (3)
Anthony Duclair (1 Way Contract) $1,650,000 (1)
Ville Husso $1,000,000 (4)
Curtis Lazar $1,000,000 (3)
Stephen Harper $750,000 (2)
Jeremy Gregoire $700,000 (5)
Total Pro Players21
Salary Commitment
Year 2030 : $81,450,000
Year 2031 : $48,755,000
Year 2032 : $34,880,000
Year 2033 : $19,125,000
Salary Average Commitment
Year 2030 : $23,595,893
Year 2031 : $12,900,893
Year 2032 : $7,450,893
Year 2033 : $4,125,893
Salary Cap with 1 Way Contract
Year 2030 : $81,450,000
Year 2031 : $48,755,000
Year 2032 : $34,880,000
Year 2033 : $19,125,000

Farm Players Salaries

Sven Baertschi $336,700 (1)
Ryan Graves $316,667 (5)
Michael Grabner $280,000 (3)
Richard Panik $275,000 (3)
Thomas Hickey $271,000 (1)
Casey DeSmith $150,000 (4)
Dylan Labbe $100,000 (1)
Oscar Dansk $100,000 (1)
Filip Gustavsson $100,000 (1)
Remi Elie $96,938 (1)
Matt Abt $95,167 (1)
Kieffer Bellows $89,500 (2)
Kole Lind $88,125 (3)
Ryan McLeod $88,125 (3)
Cameron Morrison $88,125 (2)
Calvin Pickard $85,000 (3)
Miles Liberti $77,000 (1)
Wiley Sherman $76,750 (3)
Robert Lantosi $75,000 (2)
Tim Gettinger $75,000 (1)
Eric Cornel $71,800 (5)
Greg Chase $71,500 (1)
Vincent Dunn $70,000 (5)
Total Farm Players23
Salary Commitment
Year 2030 : $3,077,395
Year 2031 : $1,754,092
Year 2032 : $1,501,467
Year 2033 : $608,467
Salary Average Commitment
Year 2030 : $2,129,036
Year 2031 : $1,186,161
Year 2032 : $958,036
Year 2033 : $275,000

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,983,333
Farm Players Total Salaries$2,087,149
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,258,333
Estimate Under Maximum Salary Cap of $96,170,000$15,911,667
Estimate Over Minimum Salary Cap of $60,200,000 $20,058,333
Current Bank Account$108,700,194
Projected Bank Account$108,700,194

Pro Players Salaries

Evgeni Malkin $10,000,000 (4)
Jeff Petry (1 Way Contract) $6,200,000 (3)
Travis Hamonic $6,000,000 (3)
Matt Dumba $6,000,000 (1)
Tomas Hertl $5,625,000 (1)
Nikita Gusev (1 Way Contract) $4,500,000 (3)
Jake Gardiner (1 Way Contract) $4,000,000 (3)
Eric Staal $4,000,000 (2)
Joonas Donskoi (1 Way Contract) $3,900,000 (1)
Will Butcher $3,733,333 (3)
Patrik Nemeth $3,500,000 (1)
Michael Ferland $3,500,000 (3)
Ryan Dzingel (1 Way Contract) $3,500,000 (2)
Casey Cizikas (1 Way Contract) $3,350,000 (1)
Andre Burakovsky (1 Way Contract) $3,250,000 (1)
Brandon Dubinsky (1 Way Contract) $2,400,000 (3)
James Reimer (1 Way Contract) $2,000,000 (2)
Curtis McElhinney $1,500,000 (2)
Pat Maroon (1 Way Contract) $1,250,000 (2)
Chandler Stephenson (1 Way Contract) $1,050,000 (1)
Malcolm Subban $1,000,000 (2)
Matt Luff (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Christian Folin (1 Way Contract) $800,000 (2)
-1 Way Contract Salary Cap : $0
Kevin Rooney $0 (0)
Total Pro Players24
Salary Commitment
Year 2030 : $81,983,333
Year 2031 : $54,383,333
Year 2032 : $40,333,333
Year 2033 : $10,000,000
Salary Average Commitment
Year 2030 : $49,532,143
Year 2031 : $43,057,143
Year 2032 : $32,275,000
Year 2033 : $10,000,000
Salary Cap with 1 Way Contract
Year 2030 : $80,258,336
Year 2031 : $53,583,332
Year 2032 : $40,333,333
Year 2033 : $10,000,000

Farm Players Salaries

Zac Dalpe $200,000 (1)
Juuso Riikola $100,000 (2)
Dryden Hunt $100,000 (1)
Jimmy Schuldt $100,000 (1)
Johnathan MacLeod $96,938 (3)
Brandon Crawley $96,044 (1)
Shane Starrett $92,500 (1)
Logan Day $92,500 (3)
Karson Kuhlman $92,500 (1)
Josh Norris $92,500 (1)
Paul Carey $90,000 (1)
Egor Korshkov $88,125 (1)
Michael Dipietro $83,750 (1)
Leon Gawanke $82,500 (1)
Connor Hobbs $82,500 (1)
Eetu Tuulola $80,917 (4)
Calvin Thurkauf $80,000 (1)
Max Zimmer $79,375 (1)
Andrew Shortridge $77,000 (1)
Brett McKenzie $70,000 (1)
Pavel Shen $70,000 (2)
Johan Sodergran $70,000 (2)
Ryan McGregor $70,000 (2)
Total Farm Players23
Salary Commitment
Year 2030 : $2,087,149
Year 2031 : $580,355
Year 2032 : $270,355
Year 2033 : $80,917
Salary Average Commitment
Year 2030 : $1,922,200
Year 2031 : $525,950
Year 2032 : $223,450
Year 2033 : $70,325

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$73,858,000
Farm Players Total Salaries$2,245,000
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$70,983,000
Estimate Under Maximum Salary Cap of $96,170,000$25,187,000
Estimate Over Minimum Salary Cap of $60,200,000 $10,783,000
Current Bank Account$145,943,522
Projected Bank Account$145,943,522

Pro Players Salaries

Mitchell Marner (1 Way Contract) $10,893,000 (3)
Ryan Getzlaf $9,000,000 (2)
Nate Schmidt (1 Way Contract) $5,950,000 (4)
Martin Jones $5,750,000 (1)
Justin Schultz $5,500,000 (4)
Tyler Toffoli (1 Way Contract) $4,600,000 (1)
Nazem Kadri $4,500,000 (2)
Colin Miller $3,875,000 (2)
Alexander Kerfoot $3,500,000 (4)
Matt Martin $2,500,000 (1)
Matt Calvert $2,500,000 (2)
Rocco Grimaldi $2,000,000 (3)
Matt Benning $2,000,000 (1)
Jordan Weal $1,750,000 (2)
Matt Grzelcyk (1 Way Contract) $1,400,000 (1)
Brandon Pirri (1 Way Contract) $1,340,000 (3)
Dominik Kahun $1,000,000 (1)
Chris Driedger $1,000,000 (2)
Tomas Jurco (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Garret Sparks (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Haydn Fleury (1 Way Contract) $1,000,000 (1)
Rasmus Dahlin $925,000 (2)
Kurtis MacDermid (1 Way Contract) $875,000 (4)
-1 Way Contract Salary Cap : $0
Total Pro Players23
Salary Commitment
Year 2030 : $73,858,000
Year 2031 : $53,608,000
Year 2032 : $30,058,000
Year 2033 : $15,825,000
Salary Average Commitment
Year 2030 : $33,851,789
Year 2031 : $23,846,431
Year 2032 : $4,764,287
Year 2033 : $2,596,429
Salary Cap with 1 Way Contract
Year 2030 : $70,983,000
Year 2031 : $52,733,000
Year 2032 : $29,183,000
Year 2033 : $14,950,000

Farm Players Salaries

Anton Stralman $550,000 (3)
Brendan Perlini $140,000 (3)
Calle Rosen $130,000 (2)
David Warsofsky $100,000 (3)
Michael Haley $100,000 (1)
Jarrett Burton $100,000 (4)
Lance Bouma $100,000 (4)
Darian Dziurzynski $100,000 (4)
Steven Fogarty $100,000 (1)
Ty Dellandrea $92,500 (2)
Joseph Duszak $92,500 (3)
Markus Hannikainen $80,000 (3)
Jesse Mycan $70,000 (1)
Jake Wahlin $70,000 (1)
Tad Kozun $70,000 (1)
Griffin Luce $70,000 (2)
Joshua Lammon $70,000 (1)
Nolan Kneen $70,000 (1)
Corey Mackin $70,000 (1)
Hunter Miska $70,000 (2)
Total Farm Players20
Salary Commitment
Year 2030 : $2,245,000
Year 2031 : $1,625,000
Year 2032 : $1,262,500
Year 2033 : $300,000
Salary Average Commitment
Year 2030 : $2,156,250
Year 2031 : $1,552,500
Year 2032 : $1,190,000
Year 2033 : $300,000

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,275,000
Farm Players Total Salaries$1,369,125
Coaches Total Salaries$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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$77,050,000
Estimate Under Maximum Salary Cap of $96,170,000$19,120,000
Estimate Over Minimum Salary Cap of $60,200,000 $16,850,000
Current Bank Account$93,683,565
Projected Bank Account$93,683,565

Pro Players Salaries

Clayton Keller (1 Way Contract) $7,150,000 (5)
-1 Way Contract Salary Cap : $6,075,000
Marc-Andre Fleury $7,000,000 (3)
James van Riemsdyk $7,000,000 (1)
Derek Stepan (1 Way Contract) $6,500,000 (2)
Evgeny Dadonov $5,500,000 (4)
Gustav Nyquist $5,500,000 (5)
Charlie McAvoy $4,900,000 (3)
Justin Abdelkader $4,750,000 (1)
Jordie Benn (1 Way Contract) $3,500,000 (2)
Chris Tierney (1 Way Contract) $3,000,000 (1)
David Rittich (1 Way Contract) $2,750,000 (2)
Carl Hagelin (1 Way Contract) $2,750,000 (5)
Melker Karlsson $2,500,000 (1)
Michael Frolik (1 Way Contract) $2,500,000 (3)
Bobby Ryan $2,500,000 (3)
Justin Holl (1 Way Contract) $2,000,000 (5)
Scott Harrington $1,600,000 (1)
Jordan Oesterle $1,450,000 (2)
Tage Thompson (1 Way Contract) $1,400,000 (5)
-1 Way Contract Salary Cap : $325,000
Trevor Lewis (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $175,000
Adam Erne (1 Way Contract) $1,050,000 (1)
Brendan Gaunce $1,000,000 (1)
Phil Di Giuseppe (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Tom Kuhnhackl $1,000,000 (2)
Mackenzie MacEachern $925,000 (4)
Nick Seeler (1 Way Contract) $800,000 (4)
Total Pro Players26
Salary Commitment
Year 2030 : $81,275,000
Year 2031 : $58,125,000
Year 2032 : $42,925,000
Year 2033 : $26,025,000
Salary Average Commitment
Year 2030 : $46,866,966
Year 2031 : $33,211,608
Year 2032 : $26,917,858
Year 2033 : $14,267,858
Salary Cap with 1 Way Contract
Year 2030 : $77,050,000
Year 2031 : $55,975,000
Year 2032 : $40,775,000
Year 2033 : $23,875,000

Farm Players Salaries

Greg McKegg $100,000 (1)
Jonny Brodzinski $100,000 (1)
J.T. Brown $100,000 (4)
Roland McKeown $100,000 (1)
Cody Glass $92,500 (1)
Nic Petan $88,125 (2)
Alex Formenton $88,125 (1)
Steven Kampfer $85,000 (3)
Chad Johnson $82,500 (2)
Erik Burgdoerfer $80,000 (3)
Jacob Cederholm $79,375 (1)
Jonathan Davidsson $77,500 (2)
Andreas Borgman $77,000 (1)
Bokondji Imama $75,000 (2)
Brad Thiessen $72,500 (2)
Matt Schmalz $71,500 (2)
Andrew Nielsen $0 (0)
Linus Soderstrom $0 (0)
Total Farm Players18
Salary Commitment
Year 2030 : $1,369,125
Year 2031 : $732,125
Year 2032 : $265,000
Year 2033 : $100,000
Salary Average Commitment
Year 2030 : $1,277,200
Year 2031 : $718,450
Year 2032 : $265,000
Year 2033 : $100,000

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$84,908,998
Farm Players Total Salaries$1,499,917
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,934,000
Estimate Under Maximum Salary Cap of $96,170,000$14,236,000
Estimate Over Minimum Salary Cap of $60,200,000 $21,734,000
Current Bank Account$126,104,131
Projected Bank Account$126,104,131

Pro Players Salaries

Auston Matthews $11,634,000 (3)
Oliver Ekman-Larsson $8,250,000 (2)
Connor Hellebuyck $6,166,666 (1)
Dylan Larkin $6,100,000 (1)
Alexander Edler $5,500,000 (1)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (5)
Dustin Brown (1 Way Contract) $4,500,000 (3)
Sean Couturier $4,333,333 (2)
Jonas Brodin (1 Way Contract) $4,166,666 (3)
J.T. Compher $3,500,000 (3)
Pavel Buchnevich $3,250,000 (2)
Brent Seabrook (1 Way Contract) $3,000,000 (1)
Oskar Lindblom (1 Way Contract) $3,000,000 (5)
Frank Vatrano (1 Way Contract) $3,000,000 (3)
Ilya Sorokin (1 Way Contract) $2,000,000 (2)
Lawson Crouse $1,533,333 (3)
Mark Jankowski (1 Way Contract) $1,500,000 (2)
Jon Gillies (1 Way Contract) $1,050,000 (1)
-1 Way Contract Salary Cap : $0
Christian Djoos (1 Way Contract) $1,000,000 (1)
Vince Dunn (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Tyler Motte (1 Way Contract) $975,000 (1)
Robby Fabbri (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Adam Fox $925,000 (4)
Ilya Mikheyev (1 Way Contract) $925,000 (1)
Andrei Svechnikov $925,000 (2)
Hunter Shepard $750,000 (1)
Vinnie Hinostroza $0 (0)
Total Pro Players27
Salary Commitment
Year 2030 : $84,908,998
Year 2031 : $57,517,332
Year 2032 : $37,258,999
Year 2033 : $8,925,000
Salary Average Commitment
Year 2030 : $29,287,500
Year 2031 : $13,718,750
Year 2032 : $9,543,750
Year 2033 : $2,237,500
Salary Cap with 1 Way Contract
Year 2030 : $81,934,000
Year 2031 : $57,517,332
Year 2032 : $37,258,999
Year 2033 : $8,925,000

Farm Players Salaries

Max Veronneau $92,500 (1)
Yegor Rykov $92,500 (1)
Daniil Tarasov $92,500 (4)
Alexandre Texier $88,125 (1)
Nicolas Hague $88,125 (1)
Jordan Kyrou $88,125 (1)
Jeremy Lauzon $88,125 (4)
Christian Fischer $88,125 (1)
Gustav Forsling $87,500 (1)
Felix Sandstrom $83,750 (1)
Michael Amadio $83,750 (2)
Mikhail Maltsev $80,917 (3)
William Lagesson $79,375 (2)
Rourke Chartier $75,000 (1)
Blake Hillman $75,000 (1)
Mathieu Joseph $75,000 (1)
Francis Perron $71,500 (1)
Giorgio Estephan $70,000 (1)
Total Farm Players18
Salary Commitment
Year 2030 : $1,499,917
Year 2031 : $424,667
Year 2032 : $261,542
Year 2033 : $180,625
Salary Average Commitment
Year 2030 : $1,419,375
Year 2031 : $414,375
Year 2032 : $251,250
Year 2033 : $171,875

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$88,670,000
Farm Players Total Salaries$1,427,125
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$83,520,000
Estimate Under Maximum Salary Cap of $96,170,000$12,650,000
Estimate Over Minimum Salary Cap of $60,200,000 $23,320,000
Current Bank Account$84,747,214
Projected Bank Account$84,747,214

Pro Players Salaries

Patrick Kane $10,500,000 (4)
John Gibson $6,400,000 (2)
Cam Fowler $6,000,000 (1)
Nikolaj Ehlers $6,000,000 (1)
Ryan Nugent-Hopkins $6,000,000 (1)
Tyson Barrie $5,650,000 (1)
Danny DeKeyser $5,500,000 (4)
Matt Murray (1 Way Contract) $5,250,000 (3)
Vincent Trocheck $4,750,000 (2)
Josh Manson $4,100,000 (1)
Andreas Athanasiou (1 Way Contract) $3,500,000 (2)
Joel Armia (1 Way Contract) $2,600,000 (1)
Sam Gagner (1 Way Contract) $2,250,000 (1)
-1 Way Contract Salary Cap : $1,175,000
Jamie Oleksiak $2,250,000 (1)
Luke Glendening $2,200,000 (2)
Drake Caggiula (1 Way Contract) $2,000,000 (1)
Zach Whitecloud (1 Way Contract) $1,300,000 (4)
-1 Way Contract Salary Cap : $225,000
Jujhar Khaira $1,250,000 (2)
Nathan Walker $1,250,000 (2)
Joshua Ho-Sang (1 Way Contract) $1,250,000 (3)
-1 Way Contract Salary Cap : $175,000
Brian Lashoff $1,250,000 (3)
Jake Debrusk (1 Way Contract) $1,250,000 (1)
Anthony Stolarz $1,250,000 (2)
Dylan McIlrath $1,000,000 (2)
Derrick Pouliot $1,000,000 (1)
Michael Dal Colle (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Sean Walker $995,000 (2)
Brady Keeper (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players28
Salary Commitment
Year 2030 : $88,670,000
Year 2031 : $49,570,000
Year 2032 : $25,975,000
Year 2033 : $17,300,000
Salary Average Commitment
Year 2030 : $20,689,932
Year 2031 : $11,475,646
Year 2032 : $3,987,500
Year 2033 : $1,300,000
Salary Cap with 1 Way Contract
Year 2030 : $83,520,000
Year 2031 : $45,495,000
Year 2032 : $22,900,000
Year 2033 : $16,225,000

Farm Players Salaries

Tyson Jost $125,000 (1)
John Quenneville $100,000 (2)
Matthew Register $100,000 (2)
Casey Mittelstadt $100,000 (1)
Jake Dotchin $99,500 (3)
Givani Smith $97,000 (2)
Chase Pearson $92,500 (2)
Blake Heinrich $90,000 (2)
Matthew Strome $85,000 (3)
Cameron Johnson $85,000 (2)
Connor Dewar $83,750 (1)
Frederick Gaudreau $80,000 (2)
Markus Phillips $79,375 (1)
Ryan Bednard $70,000 (1)
Mitchell Hoelscher $70,000 (2)
Marcus Crawford $70,000 (4)
Griffin Molino $0 (0)
Total Farm Players17
Salary Commitment
Year 2030 : $1,427,125
Year 2031 : $969,000
Year 2032 : $254,500
Year 2033 : $70,000
Salary Average Commitment
Year 2030 : $1,188,393
Year 2031 : $797,768
Year 2032 : $215,000
Year 2033 : $65,000

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$75,370,000
Farm Players Total Salaries$2,250,500
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$73,220,000
Estimate Under Maximum Salary Cap of $96,170,000$22,950,000
Estimate Over Minimum Salary Cap of $60,200,000 $13,020,000
Current Bank Account$65,748,128
Projected Bank Account$65,748,128

Pro Players Salaries

Braden Holtby $8,500,000 (4)
Viktor Arvidsson (1 Way Contract) $6,500,000 (5)
Zach Werenski $6,000,000 (1)
Nikita Zaitsev (1 Way Contract) $5,900,000 (5)
Elias Pettersson (1 Way Contract) $5,500,000 (2)
Victor Rask $4,750,000 (3)
Kevin Labanc (1 Way Contract) $4,725,000 (4)
-1 Way Contract Salary Cap : $3,650,000
Riley Sheahan $4,700,000 (3)
Sam Bennett (1 Way Contract) $2,850,000 (2)
Yannick Weber (1 Way Contract) $2,500,000 (5)
Nick Jensen $2,500,000 (4)
Stephen Johns $2,350,000 (2)
Troy Stecher $2,325,000 (1)
Carter Rowney (1 Way Contract) $2,300,000 (5)
-1 Way Contract Salary Cap : $1,225,000
Pavel Francouz $2,300,000 (5)
Mattias Janmark (1 Way Contract) $2,300,000 (1)
Luke Schenn (1 Way Contract) $1,950,000 (3)
William Carrier (1 Way Contract) $1,850,000 (5)
Matthew Highmore $1,350,000 (3)
Luke Witkowski $1,250,000 (1)
Jordan Nolan $820,000 (1)
Lucas Carlsson $750,000 (1)
Brett Sutter $700,000 (1)
Justin Taylor $700,000 (1)
Dillon Heatherington $0 (0)
Jordan Murray $0 (0)
Erik Gustafsson (1 Way Contract) $0 (0)
Total Pro Players27
Salary Commitment
Year 2030 : $75,370,000
Year 2031 : $60,525,000
Year 2032 : $49,825,000
Year 2033 : $37,075,000
Salary Average Commitment
Year 2030 : $41,118,750
Year 2031 : $35,256,250
Year 2032 : $30,831,250
Year 2033 : $22,831,250
Salary Cap with 1 Way Contract
Year 2030 : $73,220,000
Year 2031 : $58,375,000
Year 2032 : $47,675,000
Year 2033 : $34,925,000

Farm Players Salaries

Michael Stone $200,000 (5)
Justin Woods $130,000 (1)
Nick Shore $111,000 (1)
Nolan Valleau $100,000 (4)
Paul Bittner $99,500 (1)
Josh Wesley $96,500 (3)
Ryan Kuffner $95,000 (4)
Kevin Roy $95,000 (1)
Ethan Prow $90,000 (4)
Terrance Amorosa $84,500 (4)
Doyle Somerby $84,500 (4)
Anthony Peluso $82,500 (4)
Chris Nell $82,000 (4)
Justin Scott $80,000 (1)
Tanner Kaspick $80,000 (3)
Matteson Iacopelli $78,000 (4)
Macoy Erkamps $77,500 (4)
Charlie O'Connor $75,000 (4)
Tanner MacMaster $75,000 (4)
Matt Tomkins $75,000 (4)
Hayden Hodgson $75,000 (4)
Adam Carlson $74,500 (4)
Matt Ustaski $70,000 (4)
Taylor Cammarata $70,000 (4)
Jeff Kubiak $70,000 (4)
Total Farm Players25
Salary Commitment
Year 2030 : $2,250,500
Year 2031 : $1,735,000
Year 2032 : $1,735,000
Year 2033 : $1,558,500
Salary Average Commitment
Year 2030 : $1,895,982
Year 2031 : $1,532,500
Year 2032 : $1,532,500
Year 2033 : $1,402,500

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,861,667
Farm Players Total Salaries$2,100,875
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,786,664
Estimate Under Maximum Salary Cap of $96,170,000$16,383,336
Estimate Over Minimum Salary Cap of $60,200,000 $19,586,664
Current Bank Account$169,972,445
Projected Bank Account$169,972,445

Pro Players Salaries

Nicklas Backstrom $8,000,000 (2)
John Carlson $8,000,000 (1)
Nico Hischier (1 Way Contract) $7,250,000 (5)
David Pastrnak (1 Way Contract) $6,670,000 (5)
David Krejci (1 Way Contract) $6,000,000 (1)
Brock Boeser $5,875,000 (3)
Teuvo Teravainen $5,400,000 (3)
Hampus Lindholm $5,250,000 (4)
Jacob Markstrom $4,750,000 (1)
Anthony Mantha (1 Way Contract) $3,300,000 (1)
Neal Pionk $3,000,000 (2)
Radek Faksa (1 Way Contract) $2,200,000 (1)
Blake Coleman $1,800,000 (1)
Sonny Milano (1 Way Contract) $1,700,000 (4)
-1 Way Contract Salary Cap : $625,000
Noel Acciari $1,666,667 (3)
Zemgus Girgensons (1 Way Contract) $1,650,000 (1)
Adam Pelech $1,600,000 (2)
Scott Mayfield $1,450,000 (2)
Calvin Petersen $1,300,000 (1)
Pierre-Luc Dubois (1 Way Contract) $1,150,000 (1)
Dylan DeMelo (1 Way Contract) $1,000,000 (1)
Cale Makar $925,000 (2)
Connor Mackey (1 Way Contract) $925,000 (1)
Total Pro Players23
Salary Commitment
Year 2030 : $80,861,667
Year 2031 : $48,786,667
Year 2032 : $33,811,667
Year 2033 : $20,870,000
Salary Average Commitment
Year 2030 : $23,106,251
Year 2031 : $10,081,250
Year 2032 : $5,825,000
Year 2033 : $3,425,000
Salary Cap with 1 Way Contract
Year 2030 : $79,786,667
Year 2031 : $47,711,667
Year 2032 : $32,736,667
Year 2033 : $19,795,000

Farm Players Salaries

Landon Bow $130,000 (1)
Daniel Brickley $130,000 (2)
Cavan Fitzgerald $130,000 (1)
Matiss Kivlenieks $130,000 (1)
Matt Lorito $100,000 (1)
Corey Tropp $100,000 (1)
Matt Beleskey $100,000 (1)
Eric Robinson $97,500 (4)
Grant Hutton $92,500 (1)
Jacob Pritchard $92,500 (1)
Nick DeSimone $92,500 (1)
Sam Miletic $92,500 (1)
Nick Schneider $92,500 (1)
Simon Benoit $92,500 (1)
Ben Gleason $92,500 (1)
Josh Wilkins $92,500 (1)
Brandon Fortunato $92,500 (1)
Mitch Eliot $92,500 (1)
Nick Baptiste $92,125 (1)
Warren Foegele $83,750 (1)
Cale Fleury $82,500 (4)
Total Farm Players21
Salary Commitment
Year 2030 : $2,100,875
Year 2031 : $310,000
Year 2032 : $180,000
Year 2033 : $180,000
Salary Average Commitment
Year 2030 : $2,067,275
Year 2031 : $303,525
Year 2032 : $173,525
Year 2033 : $173,525

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$59,997,375
Farm Players Total Salaries$2,559,500
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$58,922,375
Estimate Under Maximum Salary Cap of $96,170,000$37,247,625
Estimate Over Minimum Salary Cap of $60,200,000 -$1,277,625
Current Bank Account$109,765,354
Projected Bank Account$109,765,354

Pro Players Salaries

Ilya Kovalchuk $8,500,000 (1)
Tomas Tatar $5,300,000 (2)
Semyon Varlamov $5,000,000 (3)
Brandon Sutter $4,750,000 (2)
Cody Ceci (1 Way Contract) $4,500,000 (1)
Olli Maatta $4,083,000 (2)
Leo Komarov $3,500,000 (1)
Conor Sheary (1 Way Contract) $3,000,000 (1)
Derek Ryan $3,000,000 (2)
Oliver Bjorkstrand $2,500,000 (1)
Connor Brown (1 Way Contract) $2,100,000 (1)
Ryan Miller (1 Way Contract) $1,800,000 (1)
Josh Leivo (1 Way Contract) $1,500,000 (1)
Josh Brown (1 Way Contract) $1,200,000 (4)
-1 Way Contract Salary Cap : $125,000
Tucker Poolman $1,000,000 (2)
Ryan Carpenter $1,000,000 (3)
Erik Cernak (1 Way Contract) $970,000 (1)
Teddy Blueger $969,375 (1)
Jack Ahcan (1 Way Contract) $925,000 (2)
Jake Christiansen (1 Way Contract) $925,000 (3)
John Marino $925,000 (2)
Joel Teasdale (1 Way Contract) $925,000 (3)
Patrick Khodorenko (1 Way Contract) $925,000 (3)
Cory Schneider $700,000 (1)
Total Pro Players24
Salary Commitment
Year 2030 : $59,997,375
Year 2031 : $29,958,000
Year 2032 : $9,975,000
Year 2033 : $1,200,000
Salary Average Commitment
Year 2030 : $38,931,875
Year 2031 : $21,025,000
Year 2032 : $4,681,250
Year 2033 : $706,250
Salary Cap with 1 Way Contract
Year 2030 : $58,922,375
Year 2031 : $28,883,000
Year 2032 : $8,900,000
Year 2033 : $125,000

Farm Players Salaries

Alec Martinez $650,000 (2)
David Backes $400,000 (1)
Kevin Boyle $100,000 (1)
Anthony Bitetto $100,000 (1)
Adam Johnson $100,000 (1)
Mason McDonald $96,938 (1)
Vladislav Gavrikov $92,500 (1)
Barrett Hayton $92,500 (2)
Shane Bowers $92,500 (1)
Michael Rasmussen $92,500 (2)
Miles Gendron $92,125 (1)
Trevor Carrick $88,000 (2)
Alexis Vanier $87,313 (1)
Garrett Pilon $83,750 (1)
Clark Bishop $82,500 (1)
Devante Stephens $82,500 (1)
Jonathan Ang $79,375 (1)
William Lochead $77,000 (1)
Patrick Bajkov $70,000 (1)
Liam Pecararo $0 (0)
Ryan Gropp $0 (0)
Antoine Waked $0 (0)
Total Farm Players22
Salary Commitment
Year 2030 : $2,559,501
Year 2031 : $923,000
Year 2032 : $0
Year 2033 : $0
Salary Average Commitment
Year 2030 : $2,354,375
Year 2031 : $914,375
Year 2032 : $0
Year 2033 : $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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,430,000
Farm Players Total Salaries$1,879,000
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,430,000
Estimate Under Maximum Salary Cap of $96,170,000$16,740,000
Estimate Over Minimum Salary Cap of $60,200,000 $19,230,000
Current Bank Account$114,597,658
Projected Bank Account$114,597,658

Pro Players Salaries

Zach Parise $7,500,000 (4)
Aaron Ekblad $7,500,000 (4)
Kevin Shattenkirk $6,650,000 (2)
Brandon Saad (1 Way Contract) $6,000,000 (2)
Travis Zajac $5,850,000 (2)
Marcus Johansson (1 Way Contract) $5,500,000 (3)
Nick Foligno $5,500,000 (2)
Jakob Silfverberg $5,250,000 (3)
Ian Cole $4,250,000 (1)
Vladislav Namestnikov (1 Way Contract) $4,000,000 (1)
Boone Jenner $3,750,000 (1)
Anton Khudobin $3,000,000 (1)
Marcus Foligno (1 Way Contract) $2,875,000 (2)
Jay Beagle (1 Way Contract) $2,000,000 (2)
Jack Campbell (1 Way Contract) $1,650,000 (4)
Martin Marincin (1 Way Contract) $1,600,000 (2)
Garnet Hathaway $1,500,000 (3)
Andrej Sekera (1 Way Contract) $1,500,000 (4)
Robert Bortuzzo $1,375,000 (2)
Jan Rutta (1 Way Contract) $1,300,000 (1)
Sam Lafferty $880,000 (1)
Total Pro Players21
Salary Commitment
Year 2030 : $79,430,000
Year 2031 : $62,250,000
Year 2032 : $30,400,000
Year 2033 : $18,150,000
Salary Average Commitment
Year 2030 : $35,579,466
Year 2031 : $28,192,858
Year 2032 : $17,600,000
Year 2033 : $11,450,000
Salary Cap with 1 Way Contract
Year 2030 : $79,430,000
Year 2031 : $62,250,000
Year 2032 : $30,400,000
Year 2033 : $18,150,000

Farm Players Salaries

Dalton Prout $100,000 (1)
Dustin Tokarski $100,000 (1)
Andy Andreoff $100,000 (2)
Nick Deslauriers $100,000 (4)
Carl Dahlstrom (Out of Payroll) $97,000 (2)
Josh Teves $92,500 (3)
Cal Foote $92,500 (1)
Jake Bischoff $92,000 (4)
Kasper Bjorkqvist $88,125 (2)
Alexei Lipanov $83,750 (1)
Jonas Rondbjerg $83,750 (1)
Jaycob Megna $82,000 (2)
Seth Helgeson $80,000 (3)
Martin Pospisil $79,375 (2)
Egor Sharangovich $75,000 (1)
Jack Massie $70,000 (1)
Michael Lackey $70,000 (2)
Zach Sawchenko $70,000 (2)
Sean Josling $70,000 (3)
Felix Robert $70,000 (3)
Joseph Garreffa $70,000 (3)
Donald Busdeker $70,000 (3)
Jeremy McKenna $70,000 (3)
Valentin Zykov $70,000 (1)
Total Farm Players24
Salary Commitment
Year 2030 : $1,976,000
Year 2031 : $1,301,000
Year 2032 : $714,500
Year 2033 : $192,000
Salary Average Commitment
Year 2030 : $1,844,197
Year 2031 : $1,196,697
Year 2032 : $669,822
Year 2033 : $147,322

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$65,801,667
Farm Players Total Salaries$1,985,000
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$63,726,668
Estimate Under Maximum Salary Cap of $96,170,000$32,443,332
Estimate Over Minimum Salary Cap of $60,200,000 $3,526,668
Current Bank Account$172,053,941
Projected Bank Account$172,053,941

Pro Players Salaries

Brayden Point (1 Way Contract) $6,750,000 (4)
Reilly Smith (1 Way Contract) $6,250,000 (4)
Timo Meier $6,000,000 (3)
Yanni Gourde (1 Way Contract) $5,166,667 (3)
Darcy Kuemper (1 Way Contract) $4,500,000 (5)
Nikita Zadorov (1 Way Contract) $4,000,000 (5)
Dominik Kubalik (1 Way Contract) $3,400,000 (4)
Adam Lowry $3,000,000 (2)
Loui Eriksson $2,800,000 (1)
John Moore $2,750,000 (2)
Blake Comeau (1 Way Contract) $2,750,000 (4)
Miles Wood (1 Way Contract) $2,750,000 (4)
Jason Demers $2,430,000 (1)
Colton Sceviour $1,500,000 (2)
Juuse Saros $1,500,000 (2)
Ben Harpur $1,250,000 (5)
Oscar Fantenberg $1,250,000 (3)
Nicolas Aube-Kubel (1 Way Contract) $1,075,000 (4)
-1 Way Contract Salary Cap : $0
Tyler Pitlick (1 Way Contract) $1,000,000 (1)
Danton Heinen $1,000,000 (1)
Connor Clifton $1,000,000 (3)
Sam Montembeault (1 Way Contract) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
Jacob MacDonald $925,000 (5)
Lucas Wallmark (1 Way Contract) $880,000 (1)
Victor Mete $875,000 (1)
Total Pro Players25
Salary Commitment
Year 2030 : $65,801,667
Year 2031 : $56,816,667
Year 2032 : $48,066,667
Year 2033 : $34,650,000
Salary Average Commitment
Year 2030 : $23,500,537
Year 2031 : $15,239,287
Year 2032 : $12,231,250
Year 2033 : $9,331,250
Salary Cap with 1 Way Contract
Year 2030 : $63,726,668
Year 2031 : $54,741,668
Year 2032 : $45,991,668
Year 2033 : $32,575,000

Farm Players Salaries

Zach Trotman $150,000 (1)
Daniel Sprong $105,000 (1)
Dylan Sadowy $95,000 (1)
Evan Polei $95,000 (1)
Blake Lizotte $92,500 (1)
Nelson Nogier $92,500 (2)
Noah Dobson $92,500 (2)
Trent Frederic $92,500 (1)
Mario Culina $90,000 (4)
Teemu Kivihalme $90,000 (1)
Frank Hora $85,000 (3)
Logan Thompson $85,000 (3)
Alex Breton $80,000 (3)
Joey Ratelle $80,000 (1)
Kevin Davis $80,000 (3)
Alexandre Goulet $80,000 (1)
Olivier Galipeau $80,000 (3)
Alan Lyszczarczyk $70,000 (1)
Jordan Topping $70,000 (1)
Robby Jackson $70,000 (1)
Samuel Asselin $70,000 (2)
Justin Brazeau $70,000 (1)
Keeghan Howdeshell $70,000 (1)
Total Farm Players23
Salary Commitment
Year 2030 : $1,985,000
Year 2031 : $755,000
Year 2032 : $500,000
Year 2033 : $90,000
Salary Average Commitment
Year 2030 : $1,650,625
Year 2031 : $631,875
Year 2032 : $390,000
Year 2033 : $65,000

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$86,278,000
Farm Players Total Salaries$1,697,856
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$85,278,000
Estimate Under Maximum Salary Cap of $96,170,000$10,892,000
Estimate Over Minimum Salary Cap of $60,200,000 $25,078,000
Current Bank Account$234,881,992
Projected Bank Account$234,881,992

Pro Players Salaries

Ryan Johansen $8,000,000 (1)
Paul Stastny $6,500,000 (1)
Josh Morrissey (1 Way Contract) $6,250,000 (4)
Ryan Ellis $6,250,000 (3)
Adam Henrique $5,825,000 (2)
Tyler Johnson (1 Way Contract) $5,000,000 (4)
Noah Hanifin $4,950,000 (1)
Mike Matheson $4,875,000 (2)
Alex Tuch (1 Way Contract) $4,750,000 (4)
Darren Helm $4,500,000 (2)
Christian Dvorak (1 Way Contract) $4,450,000 (3)
Erik Haula (1 Way Contract) $4,000,000 (4)
Craig Smith (1 Way Contract) $3,300,000 (5)
Mackenzie Blackwood (1 Way Contract) $2,800,000 (3)
Mark Pysyk $2,733,000 (1)
Zach Bogosian (1 Way Contract) $2,000,000 (3)
Jon Merrill $1,850,000 (1)
Dean Kukan (1 Way Contract) $1,650,000 (3)
Mike Reilly $1,500,000 (1)
Joonas Korpisalo $1,350,000 (1)
Alex Galchenyuk $1,050,000 (1)
Carter Verhaeghe (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Liam Foudy $925,000 (3)
Antti Suomela $770,000 (1)
Matt Puempel $0 (0)
Total Pro Players25
Salary Commitment
Year 2030 : $86,278,000
Year 2031 : $56,575,000
Year 2032 : $41,375,000
Year 2033 : $23,300,000
Salary Average Commitment
Year 2030 : $38,550,000
Year 2031 : $26,275,000
Year 2032 : $16,250,000
Year 2033 : $10,625,000
Salary Cap with 1 Way Contract
Year 2030 : $85,278,000
Year 2031 : $56,575,000
Year 2032 : $41,375,000
Year 2033 : $23,300,000

Farm Players Salaries

Oliver Wahlstrom $92,500 (3)
Dylan Wells $90,750 (1)
Colby Williams $90,000 (2)
Kody Clark $88,125 (3)
Jansen Harkins $88,125 (2)
Joseph Masonius $85,456 (1)
Vinny Lettieri $82,500 (1)
Jaret Anderson-Dolan $82,225 (1)
Joel Daccord $80,300 (1)
Adam Brooks $79,750 (1)
Alex Green $79,375 (2)
Riley Sutter $79,375 (3)
Will Bitten $79,375 (2)
Sheldon Rempal $77,000 (1)
Miikka Salomaki $77,000 (1)
Tanner Jago $77,000 (1)
Brady Norrish $77,000 (1)
Derek Sheppard $77,000 (1)
Morgan Barron $75,000 (3)
Steven Ruggiero $70,000 (1)
Evan Weninger $70,000 (1)
Charles Hudon $0 (0)
Cameron Darcy $0 (0)
Colton Saucerman $0 (0)
Jeff King $0 (0)
Total Farm Players25
Salary Commitment
Year 2030 : $1,697,856
Year 2031 : $671,875
Year 2032 : $335,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $1,562,500
Year 2031 : $652,500
Year 2032 : $335,000
Year 2033 : $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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,463,272
Farm Players Total Salaries$1,694,225
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,463,272
Estimate Under Maximum Salary Cap of $96,170,000$16,706,728
Estimate Over Minimum Salary Cap of $60,200,000 $19,263,272
Current Bank Account$84,202,677
Projected Bank Account$84,202,677

Pro Players Salaries

John Tavares $12,000,000 (1)
Jeff Skinner (1 Way Contract) $9,000,000 (3)
Joe Pavelski $8,500,000 (2)
Kyle Connor (1 Way Contract) $7,142,857 (3)
Frederik Andersen $7,000,000 (3)
Matthew Tkachuk (1 Way Contract) $7,000,000 (3)
Nathan MacKinnon $6,850,000 (2)
Patric Hornqvist $6,000,000 (1)
Mathieu Perreault (1 Way Contract) $2,000,000 (3)
Nate Thompson $1,900,000 (1)
Brett Kulak (1 Way Contract) $1,850,000 (3)
Paul Byron $1,800,000 (1)
Joel Eriksson Ek $1,250,000 (2)
Juuso Valimaki $1,000,000 (1)
Dennis Cholowski $1,000,000 (1)
Ilya Samsonov $1,000,000 (1)
Kevin Lohan $951,665 (1)
Henri Jokiharju $925,000 (1)
Bobby MacIntyre $800,000 (1)
Drake Batherson $793,750 (1)
Joni Tuulola $700,000 (1)
Josh Anderson $0 (0)
Brandon Montour $0 (0)
Alex DeBrincat $0 (0)
Total Pro Players24
Salary Commitment
Year 2030 : $79,463,272
Year 2031 : $50,592,857
Year 2032 : $33,992,857
Year 2033 : $0
Salary Average Commitment
Year 2030 : $26,368,750
Year 2031 : $16,150,000
Year 2032 : $5,800,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $79,463,272
Year 2031 : $50,592,857
Year 2032 : $33,992,857
Year 2033 : $0

Farm Players Salaries

Dylan Blujus $106,600 (1)
Dan Vladar $100,000 (1)
Vitaly Abramov $100,000 (1)
Kyle Capobianco $100,000 (1)
Alexandre Carrier $100,000 (1)
Nicolas Meloche $100,000 (1)
Spencer Martin $100,000 (1)
J.C. Beaudin $92,500 (2)
Marc-Olivier Crevier-Morin $90,000 (1)
Jonah Gadjovich $88,125 (1)
Eric Knodel $80,000 (3)
Chaz Reddekopp $77,000 (1)
Adam Hall $70,000 (1)
Nikita Korostelev $70,000 (1)
Ryan Haggerty $70,000 (1)
Adam Hobson $70,000 (1)
Travis St. Denis $70,000 (1)
Laurent Dauphin $70,000 (1)
Michael Bunting $70,000 (1)
Adam Henrich $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2030 : $1,694,225
Year 2031 : $172,500
Year 2032 : $80,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $1,436,875
Year 2031 : $163,750
Year 2032 : $80,000
Year 2033 : $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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$77,675,000
Farm Players Total Salaries$1,626,650
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$76,975,000
Estimate Under Maximum Salary Cap of $96,170,000$19,195,000
Estimate Over Minimum Salary Cap of $60,200,000 $16,775,000
Current Bank Account$15,599,997
Projected Bank Account$15,599,997

Pro Players Salaries

P.K. Subban $9,000,000 (3)
Jamie Benn $9,000,000 (4)
Jeff Carter $8,000,000 (1)
Tyler Myers (1 Way Contract) $7,250,000 (4)
Jack Johnson $5,250,000 (4)
Frans Nielsen $5,100,000 (3)
Antti Raanta (1 Way Contract) $5,100,000 (3)
Brian Elliott $4,500,000 (2)
Ryan Kesler $3,750,000 (1)
Tanner Pearson $3,750,000 (2)
Nick Holden $3,000,000 (1)
Corey Perry (1 Way Contract) $2,750,000 (3)
Patrick Marleau $2,500,000 (1)
Austin Watson $1,500,000 (5)
Austin Czarnik (1 Way Contract) $1,250,000 (2)
Alexandar Georgiev $1,100,000 (1)
Darren Raddysh $1,100,000 (1)
Alex Biega (1 Way Contract) $875,000 (4)
Xavier Ouellet $800,000 (3)
Dominik Simon (1 Way Contract) $700,000 (1)
Samuel Morin (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Denis Malgin $700,000 (1)
Joakim Nordstrom $0 (0)
Michael Chaput $0 (0)
Nick Cousins $0 (0)
C.J. Smith $0 (0)
Total Pro Players26
Salary Commitment
Year 2030 : $77,675,000
Year 2031 : $56,825,000
Year 2032 : $46,625,000
Year 2033 : $23,875,000
Salary Average Commitment
Year 2030 : $72,100,000
Year 2031 : $52,575,000
Year 2032 : $45,675,000
Year 2033 : $23,075,000
Salary Cap with 1 Way Contract
Year 2030 : $76,975,000
Year 2031 : $56,125,000
Year 2032 : $46,625,000
Year 2033 : $23,875,000

Farm Players Salaries

Jesse Lees $150,000 (1)
Evan McEneny $120,000 (1)
Alexander True $100,000 (4)
Thomas DiPauli $99,500 (2)
Rinat Valiev $92,000 (1)
Stefan LeBlanc $90,000 (2)
Devin Williams $90,000 (1)
Tom Parisi $82,500 (1)
Luke Esposito $80,000 (2)
Eddie Wittchow $78,650 (1)
Kevin Spinozzi $77,000 (1)
Cody Corbett $77,000 (1)
Adam Morrison $70,000 (1)
Kelly Summers $70,000 (1)
Jonathon Martin $70,000 (1)
Beau Bennett $70,000 (1)
Christopher Brown $70,000 (1)
Liam O'Brien $70,000 (1)
Tyler Soy $70,000 (1)
Michael Vecchione $0 (0)
Matt Berry $0 (0)
Chase De Leo $0 (0)
Total Farm Players22
Salary Commitment
Year 2030 : $1,626,650
Year 2031 : $369,500
Year 2032 : $100,000
Year 2033 : $100,000
Salary Average Commitment
Year 2030 : $1,328,750
Year 2031 : $287,500
Year 2032 : $92,500
Year 2033 : $92,500

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$66,500,000
Farm Players Total Salaries$1,987,625
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$63,750,000
Estimate Under Maximum Salary Cap of $96,170,000$32,420,000
Estimate Over Minimum Salary Cap of $60,200,000 $3,550,000
Current Bank Account$103,895,713
Projected Bank Account$103,895,713

Pro Players Salaries

Max Pacioretty (1 Way Contract) $7,000,000 (5)
Marc Staal $6,500,000 (1)
Kyle Turris $6,000,000 (1)
David Savard $6,000,000 (4)
Adam Larsson $5,500,000 (2)
Milan Lucic $4,250,000 (1)
Brandon Tanev (1 Way Contract) $3,500,000 (1)
Thomas Greiss (1 Way Contract) $3,400,000 (1)
Markus Nutivaara $2,700,000 (2)
Anders Nilsson $2,600,000 (2)
Dale Weise (1 Way Contract) $2,350,000 (1)
-1 Way Contract Salary Cap : $1,275,000
Jimmy Vesey (1 Way Contract) $2,275,000 (1)
Jordan Martinook (1 Way Contract) $2,000,000 (1)
Evan Rodrigues $2,000,000 (1)
Michael Raffl (1 Way Contract) $1,600,000 (2)
Connor Carrick $1,500,000 (2)
John Gilmour $1,000,000 (1)
Frederik Gauthier $1,000,000 (1)
Dominic Toninato $1,000,000 (1)
Alexander Nylander $925,000 (1)
Brandon Biro (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Filip Chytil $925,000 (1)
Jayson Megna $800,000 (1)
Michael Hutchinson (1 Way Contract) $750,000 (3)
-1 Way Contract Salary Cap : $0
Total Pro Players24
Salary Commitment
Year 2030 : $66,500,000
Year 2031 : $28,575,000
Year 2032 : $14,675,000
Year 2033 : $13,000,000
Salary Average Commitment
Year 2030 : $38,603,572
Year 2031 : $19,696,429
Year 2032 : $14,675,000
Year 2033 : $13,000,000
Salary Cap with 1 Way Contract
Year 2030 : $63,750,000
Year 2031 : $26,900,000
Year 2032 : $13,000,000
Year 2033 : $13,000,000

Farm Players Salaries

Anton Forsberg $135,000 (1)
Nathan Gerbe $130,000 (4)
Tim Heed $100,000 (4)
Kole Sherwood $100,000 (1)
Chris Mueller $97,500 (1)
Jesperi Kotkaniemi $92,500 (2)
Drew O'Connor $92,500 (3)
Hudson Elynuik $92,500 (1)
Marcus Vela $92,500 (1)
Tyler Graovac $91,000 (1)
Andrew Agozzino $90,000 (3)
Conor Timmins $88,125 (1)
Nathan Bastian $88,125 (3)
Zack MacEwen $86,000 (1)
Evan Cormier $80,000 (3)
Brandon Davidson $80,000 (1)
Ryan Stanton $80,000 (2)
Keaton Middleton $79,375 (1)
Cameron Clarke $75,000 (1)
Cole Candella $75,000 (2)
Turner Elson $72,500 (1)
A.J. Greer $70,000 (1)
Marc-Olivier Crevier-Morin $0 (0)
Anthony Brodeur $0 (0)
Total Farm Players24
Salary Commitment
Year 2030 : $1,987,625
Year 2031 : $828,125
Year 2032 : $580,625
Year 2033 : $230,000
Salary Average Commitment
Year 2030 : $1,783,214
Year 2031 : $817,500
Year 2032 : $570,000
Year 2033 : $230,000

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,911,250
Farm Players Total Salaries$2,259,375
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,986,250
Estimate Under Maximum Salary Cap of $96,170,000$14,183,750
Estimate Over Minimum Salary Cap of $60,200,000 $21,786,250
Current Bank Account$116,720,877
Projected Bank Account$116,720,877

Pro Players Salaries

Mikko Rantanen $9,250,000 (3)
Jordan Staal (1 Way Contract) $6,000,000 (5)
Dougie Hamilton (1 Way Contract) $5,750,000 (2)
Travis Konecny $5,500,000 (3)
Mikko Koivu $5,500,000 (1)
Brady Skjei $5,250,000 (1)
J.T. Miller $5,250,000 (2)
TJ Brodie (1 Way Contract) $5,000,000 (5)
Josh Bailey $5,000,000 (1)
Nick Leddy (1 Way Contract) $5,000,000 (4)
Connor Murphy (1 Way Contract) $4,750,000 (1)
Erik Gudbranson $4,000,000 (1)
Brendan Gallagher (1 Way Contract) $3,750,000 (2)
Jared McCann (1 Way Contract) $2,940,000 (4)
Michal Kempny (1 Way Contract) $2,500,000 (4)
Artturi Lehkonen $2,400,000 (2)
Alex Stalock (1 Way Contract) $1,300,000 (4)
Luke Kunin $1,000,000 (1)
Nico Sturm (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Kailer Yamamoto $925,000 (1)
Marcus Hogberg (1 Way Contract) $921,250 (4)
Total Pro Players21
Salary Commitment
Year 2030 : $82,911,250
Year 2031 : $56,486,250
Year 2032 : $39,336,250
Year 2033 : $24,586,250
Salary Average Commitment
Year 2030 : $34,218,750
Year 2031 : $20,868,750
Year 2032 : $18,137,500
Year 2033 : $16,837,500
Salary Cap with 1 Way Contract
Year 2030 : $81,986,250
Year 2031 : $55,561,250
Year 2032 : $38,411,250
Year 2033 : $23,661,250

Farm Players Salaries

Ondrej Kase $260,000 (1)
Sammy Blais $150,000 (5)
Laurent Brossoit $150,000 (2)
Charlie Lindgren $100,000 (3)
Christopher Gibson $100,000 (1)
Janne Kuokkanen $97,500 (2)
Sam Steel $92,500 (1)
Jake Walman $92,500 (1)
Isac Lundestrom $92,500 (3)
Eeli Tolvanen $92,500 (1)
Adam Boqvist $92,500 (2)
Joey Anderson $92,500 (1)
Max Jones $92,500 (2)
Miro Heiskanen $92,500 (2)
Robert Thomas $92,500 (2)
Carl Grundstrom $90,000 (3)
Chad Krys $88,125 (1)
Rasmus Asplund $88,125 (2)
Dylan Gambrell $88,125 (2)
Beck Malenstyn $75,000 (1)
Matt Bartkowski $70,000 (1)
Joel Hanley $70,000 (1)
Dominik Masin $0 (0)
Robert 'Bobo' Carpenter $0 (0)
Total Farm Players24
Salary Commitment
Year 2030 : $2,259,375
Year 2031 : $1,226,250
Year 2032 : $432,500
Year 2033 : $150,000
Salary Average Commitment
Year 2030 : $1,821,250
Year 2031 : $1,011,250
Year 2032 : $306,250
Year 2033 : $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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,182,190
Farm Players Total Salaries$1,885,625
Coaches Total Salaries$7,200,000
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$81,107,192
Estimate Under Maximum Salary Cap of $96,170,000$15,062,808
Estimate Over Minimum Salary Cap of $60,200,000 $20,907,192
Current Bank Account$97,191,239
Projected Bank Account$97,191,239

Pro Players Salaries

Artemi Panarin $11,642,860 (4)
Evgeny Kuznetsov $7,800,000 (4)
Anders Lee (1 Way Contract) $7,000,000 (5)
Brock Nelson $6,000,000 (3)
Cam Atkinson (1 Way Contract) $5,875,000 (5)
Alex Goligoski (1 Way Contract) $5,350,000 (5)
Jaden Schwartz $5,350,000 (2)
Justin Braun (1 Way Contract) $5,000,000 (3)
John Klingberg (1 Way Contract) $4,250,000 (4)
Mikael Granlund (1 Way Contract) $3,750,000 (2)
Jaroslav Halak (1 Way Contract) $3,500,000 (3)
Phillip Danault $3,083,333 (1)
Jonathan Quick (1 Way Contract) $2,500,000 (5)
Wayne Simmonds (1 Way Contract) $1,504,000 (5)
Brad Hunt (1 Way Contract) $1,500,000 (2)
Austin Wagner (1 Way Contract) $1,133,000 (5)
-1 Way Contract Salary Cap : $58,000
Nathan Beaulieu (1 Way Contract) $1,000,000 (1)
David Kampf $1,000,000 (2)
Justin Bailey $1,000,000 (1)
Barclay Goodrow $935,000 (2)
Carl Gunnarsson (1 Way Contract) $889,000 (5)
Matt Irwin (1 Way Contract) $720,000 (4)
Josh Archibald $700,000 (4)
Braydon Coburn $700,000 (1)
Total Pro Players24
Salary Commitment
Year 2030 : $82,182,190
Year 2031 : $76,398,857
Year 2032 : $63,863,857
Year 2033 : $49,363,857
Salary Average Commitment
Year 2030 : $41,685,144
Year 2031 : $38,760,144
Year 2032 : $31,745,144
Year 2033 : $21,820,144
Salary Cap with 1 Way Contract
Year 2030 : $81,107,192
Year 2031 : $75,323,856
Year 2032 : $62,788,856
Year 2033 : $48,288,856

Farm Players Salaries

Kevin Czuczman $100,000 (4)
Michael McNiven $100,000 (1)
Mark Friedman $100,000 (5)
T.J. Brennan $100,000 (3)
Mitchell Stephens $100,000 (1)
Matt Donovan $100,000 (4)
Stefan Matteau $100,000 (1)
Ken Agostino $99,000 (2)
Brandon Duhaime $92,500 (3)
Philippe Desrosiers $88,125 (1)
Lukas Vejdemo $85,000 (3)
Rodrigo Abols $81,750 (3)
Buddy Robinson $80,000 (3)
Paul Cotter $79,375 (2)
Alex Dostie $79,375 (1)
Artyom Zub $77,000 (1)
Stefan Noesen $73,500 (1)
Daniel Carr $70,000 (1)
Colin McDonald $70,000 (1)
Brian Strait $70,000 (1)
Steve Bernier $70,000 (1)
Justin Dowling $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2030 : $1,885,625
Year 2031 : $917,625
Year 2032 : $739,250
Year 2033 : $300,000
Salary Average Commitment
Year 2030 : $1,715,750
Year 2031 : $828,750
Year 2032 : $674,375
Year 2033 : $265,000

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$76,666,700
Farm Players Total Salaries$2,051,404
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$75,741,696
Estimate Under Maximum Salary Cap of $96,170,000$20,428,304
Estimate Over Minimum Salary Cap of $60,200,000 $15,541,696
Current Bank Account$123,288,182
Projected Bank Account$123,288,182

Pro Players Salaries

Claude Giroux $8,275,000 (3)
Phil Kessel (1 Way Contract) $6,800,000 (4)
Jonathan Marchessault $6,000,000 (3)
Filip Forsberg (1 Way Contract) $6,000,000 (5)
Brayden Schenn (1 Way Contract) $6,000,000 (4)
Niklas Hjalmarsson $5,500,000 (2)
Robin Lehner (1 Way Contract) $5,000,000 (5)
Shayne Gostisbehere $4,500,000 (4)
Andy Greene $4,500,000 (2)
Damon Severson (1 Way Contract) $4,166,700 (5)
Andrew Shaw (1 Way Contract) $3,900,000 (1)
Brock McGinn $2,100,000 (2)
Brian Boyle (1 Way Contract) $2,000,000 (4)
Nick Bjugstad (1 Way Contract) $2,000,000 (4)
Zach Aston-Reese $1,800,000 (3)
Valtteri Filppula (1 Way Contract) $1,200,000 (2)
Craig Anderson $1,150,000 (1)
Slater Koekkoek $1,000,000 (2)
Trevor Moore $1,000,000 (2)
Mikhail Sergachev $1,000,000 (1)
Kevin Connauton $925,000 (2)
Joel L'Esperance $925,000 (1)
Arrtu Ruotsalainen (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Avery Peterson $0 (0)
Total Pro Players24
Salary Commitment
Year 2030 : $76,666,700
Year 2031 : $69,691,700
Year 2032 : $53,466,700
Year 2033 : $36,466,700
Salary Average Commitment
Year 2030 : $28,469,645
Year 2031 : $24,773,216
Year 2032 : $9,930,358
Year 2033 : $7,205,358
Salary Cap with 1 Way Contract
Year 2030 : $75,741,696
Year 2031 : $68,766,704
Year 2032 : $52,541,700
Year 2033 : $36,466,700

Farm Players Salaries

Brendan Guhle $110,000 (4)
Dylan Coghlan $100,000 (1)
Keaton Thompson $100,000 (1)
Evgeny Svechnikov $100,000 (3)
Dysin Mayo $93,500 (1)
Klim Kostin $92,500 (2)
Lane Pederson $92,500 (1)
Emil Larmi $92,500 (1)
C.J. Suess $92,500 (1)
Colton Point $92,500 (2)
Martin Fehervary $88,125 (3)
J.J. Piccinich $87,500 (1)
Merrick Madsen $85,154 (1)
Phelix Martineau $85,000 (3)
Sean Day $83,750 (1)
Jan Drozg $81,000 (4)
Vincent Desharnais $77,000 (1)
Declan Chisholm $75,000 (2)
Logan O'Connor $72,500 (4)
Sasha Chmelevski $70,375 (1)
Travis Boyd $70,000 (1)
Kyle Bauman $70,000 (1)
Matt Bradley $70,000 (1)
Fedor Gordeev $70,000 (3)
Total Farm Players24
Salary Commitment
Year 2030 : $2,051,404
Year 2031 : $866,625
Year 2032 : $606,625
Year 2033 : $263,500
Salary Average Commitment
Year 2030 : $1,847,250
Year 2031 : $776,250
Year 2032 : $543,750
Year 2033 : $228,125

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$90,753,500
Farm Players Total Salaries$1,976,075
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$89,763,500
Estimate Under Maximum Salary Cap of $96,170,000$6,406,500
Estimate Over Minimum Salary Cap of $60,200,000 $29,563,500
Current Bank Account$133,744,063
Projected Bank Account$133,744,063

Pro Players Salaries

Sebastian Aho (1 Way Contract) $8,500,000 (4)
Ryan O'Reilly $7,500,000 (2)
Kevin Hayes (1 Way Contract) $7,200,000 (4)
Brad Marchand $7,000,000 (2)
Erik Johnson $6,500,000 (2)
Ryan McDonagh $6,500,000 (2)
William Karlsson (1 Way Contract) $6,250,000 (1)
Taylor Hall (1 Way Contract) $6,127,000 (1)
Devan Dubnyk $6,000,000 (1)
Mattias Ekholm $4,000,000 (2)
Sam Reinhart (1 Way Contract) $3,650,000 (1)
Kevin Fiala (1 Way Contract) $3,000,000 (3)
Jonathan Bernier (1 Way Contract) $3,000,000 (2)
Oskar Sundqvist (1 Way Contract) $2,750,000 (3)
Derek Forbort $2,600,000 (2)
Greg Pateryn $2,250,000 (1)
Calle Jarnkrok (1 Way Contract) $2,000,000 (5)
MacKenzie Weegar (1 Way Contract) $1,600,000 (1)
Johan Larsson (1 Way Contract) $1,550,000 (1)
Anthony DeAngelo (1 Way Contract) $1,000,000 (1)
John Hayden (1 Way Contract) $990,000 (1)
-1 Way Contract Salary Cap : $0
Mitch Gillam $786,500 (1)
Total Pro Players22
Salary Commitment
Year 2030 : $90,753,500
Year 2031 : $60,550,000
Year 2032 : $23,450,000
Year 2033 : $17,700,000
Salary Average Commitment
Year 2030 : $33,341,072
Year 2031 : $12,028,572
Year 2032 : $5,725,000
Year 2033 : $2,050,000
Salary Cap with 1 Way Contract
Year 2030 : $89,763,500
Year 2031 : $60,550,000
Year 2032 : $23,450,000
Year 2033 : $17,700,000

Farm Players Salaries

Kyle Okposo $180,000 (1)
Tyler Wotherspoon $100,000 (3)
Blake Siebenaler $100,000 (1)
Kalle Kossila $100,000 (3)
Reece Willcox $100,000 (1)
Dennis Gilbert $92,500 (3)
Gabriel Carlsson $92,500 (1)
Kristian Vesalainen $92,500 (2)
Logan Brown $92,500 (1)
Aleksi Saarela $92,200 (2)
Eetu Luostarinen $88,125 (1)
Callum Booth $87,500 (1)
Christian Jaros $84,000 (2)
Tommy Novak $83,750 (1)
Brett Seney $83,500 (2)
Marko Dano $80,000 (1)
Parker Gahagen $77,000 (1)
Ryan Olsen $70,000 (1)
Michael McCarron $70,000 (1)
Dominic Turgeon $70,000 (1)
Brent Pedersen $70,000 (1)
Austin Farley $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2030 : $1,976,075
Year 2031 : $644,700
Year 2032 : $292,500
Year 2033 : $0
Salary Average Commitment
Year 2030 : $1,781,250
Year 2031 : $540,000
Year 2032 : $213,750
Year 2033 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameGWC Gardens
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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,383,095
Farm Players Total Salaries$2,643,375
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,383,095
Estimate Under Maximum Salary Cap of $96,170,000$16,786,905
Estimate Over Minimum Salary Cap of $60,200,000 $19,183,095
Current Bank Account$177,629,678
Projected Bank Account$177,629,678

Pro Players Salaries

Anze Kopitar $10,000,000 (5)
Henrik Lundqvist $8,500,000 (1)
T.J. Oshie $7,640,000 (3)
Alex Pietrangelo $6,850,000 (1)
Patrik Laine $6,750,000 (4)
Mark Scheifele $6,125,000 (3)
Jake Guentzel $6,000,000 (4)
Gabriel Landeskog $5,571,429 (2)
Rasmus Ristolainen $5,400,000 (2)
Ben Chiarot (1 Way Contract) $3,500,000 (5)
Joel Edmundson $3,100,000 (1)
Adrian Kempe (1 Way Contract) $2,000,000 (3)
Mirco Mueller (1 Way Contract) $1,500,000 (3)
Ivan Barbashev (1 Way Contract) $1,475,000 (3)
Dylan Strome (1 Way Contract) $1,000,000 (2)
Samuel Girard $985,000 (1)
Gemel Smith $800,000 (2)
Ben Street $750,000 (1)
Joachim Blichfeld $736,666 (3)
Keith Kinkaid $700,000 (1)
Total Pro Players20
Salary Commitment
Year 2030 : $79,383,095
Year 2031 : $58,498,095
Year 2032 : $45,726,666
Year 2033 : $26,250,000
Salary Average Commitment
Year 2030 : $23,283,750
Year 2031 : $20,021,250
Year 2032 : $16,596,250
Year 2033 : $3,562,500
Salary Cap with 1 Way Contract
Year 2030 : $79,383,095
Year 2031 : $58,498,095
Year 2032 : $45,726,666
Year 2033 : $26,250,000

Farm Players Salaries

Carter Hart $250,000 (3)
Pat Nagle $200,000 (1)
Zach Redmond $125,000 (1)
Olli Juolevi $124,000 (4)
Ken Appleby $100,000 (1)
Jake Bean $100,000 (2)
Sam Anas $100,000 (1)
Jalen Chatfield $100,000 (1)
Jack Roslovic $100,000 (1)
Ryan Lomberg $100,000 (1)
Louie Belpedio $100,000 (3)
Maxim Letunov $100,000 (3)
Morgan Frost $92,500 (1)
Mitchell Chaffee $92,500 (2)
Fredrik Claesson $88,500 (1)
Jason Robertson $88,125 (1)
Jesper Boqvist $88,125 (1)
Jett Woo $88,125 (3)
Cal O'Reilly $80,000 (1)
Matt Tennyson $80,000 (1)
Lukas Radil $80,000 (1)
Paul Thompson $80,000 (1)
Dmitry Sokolov $76,500 (4)
Riley Barber $70,000 (1)
Lucas Elvenes $70,000 (3)
David Cotton $70,000 (2)
Total Farm Players26
Salary Commitment
Year 2030 : $2,643,375
Year 2031 : $1,071,125
Year 2032 : $808,625
Year 2033 : $200,500
Salary Average Commitment
Year 2030 : $2,233,125
Year 2031 : $790,000
Year 2032 : $535,000
Year 2033 : $158,750

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$69,863,750
Farm Players Total Salaries$1,623,100
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$69,863,750
Estimate Under Maximum Salary Cap of $96,170,000$26,306,250
Estimate Over Minimum Salary Cap of $60,200,000 $9,663,750
Current Bank Account$49,634,238
Projected Bank Account$49,634,238

Pro Players Salaries

Connor McDavid $12,500,000 (1)
Leon Draisaitl (1 Way Contract) $8,500,000 (5)
Charlie Coyle (1 Way Contract) $5,400,000 (3)
Jared Spurgeon $5,187,500 (1)
Jordan Binnington (1 Way Contract) $4,400,000 (2)
Andrew Cogliano $4,000,000 (1)
Kris Russell $3,800,000 (2)
Mike Smith (1 Way Contract) $3,750,000 (2)
Brett Connolly $3,500,000 (3)
Justin Falk $3,250,000 (1)
Zack Kassian (1 Way Contract) $3,200,000 (4)
Zack Smith $2,750,000 (2)
Joel Kellman $1,800,000 (4)
Mathew Barzal (1 Way Contract) $1,400,000 (1)
Chad Ruhwedel $1,100,000 (1)
Paul Ladue $1,000,000 (1)
Boo Nieves $1,000,000 (1)
Max Comtois (1 Way Contract) $925,000 (2)
Joakim Ryan $907,500 (1)
Glenn Gawdin $793,750 (1)
Kiefer Sherwood $700,000 (1)
Total Pro Players21
Salary Commitment
Year 2030 : $69,863,750
Year 2031 : $38,025,000
Year 2032 : $22,400,000
Year 2033 : $13,500,000
Salary Average Commitment
Year 2030 : $28,968,750
Year 2031 : $15,625,000
Year 2032 : $3,750,000
Year 2033 : $2,450,000
Salary Cap with 1 Way Contract
Year 2030 : $69,863,750
Year 2031 : $38,025,000
Year 2032 : $22,400,000
Year 2033 : $13,500,000

Farm Players Salaries

Jordan Gross $130,000 (1)
Greg Carey $100,000 (4)
Gustav Olofsson $100,000 (2)
Aaron Ness $100,000 (3)
Gabriel Bourque (Out of Payroll) $100,000 (4)
Mike Condon $100,000 (4)
Michael Houser $86,350 (1)
Nathan Schnarr $83,750 (2)
Jeffrey Viel $78,000 (2)
Marian Studenic $75,000 (2)
Kurtis Gabriel $70,000 (1)
Will Merchant $70,000 (1)
Ivan Kosorenkov $70,000 (1)
Peter Abbandonato $70,000 (1)
Jake Lucchini $70,000 (1)
Matt Fonteyne $70,000 (1)
Dylan Sikura $70,000 (1)
Aaron Johnson $70,000 (1)
Evan Weinger $70,000 (1)
Hunter Drew $70,000 (2)
Jayden Halbgewachs $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2030 : $1,723,100
Year 2031 : $806,750
Year 2032 : $400,000
Year 2033 : $300,000
Salary Average Commitment
Year 2030 : $1,653,075
Year 2031 : $758,075
Year 2032 : $400,000
Year 2033 : $300,000

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$80,870,000
Farm Players Total Salaries$1,697,542
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,870,000
Estimate Under Maximum Salary Cap of $96,170,000$15,300,000
Estimate Over Minimum Salary Cap of $60,200,000 $20,670,000
Current Bank Account$108,737,549
Projected Bank Account$108,737,549

Pro Players Salaries

Alex Ovechkin (1 Way Contract) $15,000,000 (3)
Ben Bishop $9,200,000 (4)
Zdeno Chara $9,000,000 (2)
Mats Zuccarello-Aasen $6,000,000 (3)
Jonathan Huberdeau (1 Way Contract) $5,900,000 (4)
Esa Lindell (1 Way Contract) $5,800,000 (4)
Colton Parayko (1 Way Contract) $5,500,000 (4)
Bo Horvat $5,500,000 (1)
Elias Lindholm $4,850,000 (1)
James Neal $2,500,000 (3)
Jake Allen $2,000,000 (1)
Ryan Donato $1,500,000 (3)
Dmitry Kulikov (1 Way Contract) $1,500,000 (4)
Marian Gaborik (1 Way Contract) $1,300,000 (4)
Colin White $1,200,000 (1)
Brogan Rafferty $925,000 (2)
Austin Rueschhoff $925,000 (3)
Ashton Sautner $850,000 (2)
Vladimir Sobotka (1 Way Contract) $720,000 (3)
Chris Terry $700,000 (1)
Total Pro Players20
Salary Commitment
Year 2030 : $80,870,000
Year 2031 : $66,620,000
Year 2032 : $55,845,000
Year 2033 : $29,200,000
Salary Average Commitment
Year 2030 : $49,888,750
Year 2031 : $44,463,750
Year 2032 : $33,938,750
Year 2033 : $13,912,500
Salary Cap with 1 Way Contract
Year 2030 : $80,870,000
Year 2031 : $66,620,000
Year 2032 : $55,845,000
Year 2033 : $29,200,000

Farm Players Salaries

Steven Santini $141,667 (1)
Martin Ouellette $110,000 (2)
Nathan Noel $97,500 (4)
Josef Korenar $95,000 (1)
Danil Yurtaykin $92,500 (1)
Samuel Noreau $92,500 (1)
Nolan Vesey $90,000 (2)
Chris Leblanc $85,000 (3)
Maxim Lamarche $85,000 (1)
Noah Gregor $79,375 (1)
Robbie Payne $77,000 (2)
Matt Salhany $77,000 (3)
Tyler Bird $75,000 (1)
James Melindy $75,000 (2)
Nate Prosser $75,000 (3)
Michael Joly $70,000 (1)
Aaron Marvin $70,000 (1)
Chris Martenet $70,000 (1)
Cameron Gaunce $70,000 (3)
Adam Marsh $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2030 : $1,697,542
Year 2031 : $756,500
Year 2032 : $404,500
Year 2033 : $97,500
Salary Average Commitment
Year 2030 : $1,459,375
Year 2031 : $626,250
Year 2032 : $355,000
Year 2033 : $79,375

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$82,157,500
Farm Players Total Salaries$2,148,200
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,457,496
Estimate Under Maximum Salary Cap of $96,170,000$16,712,504
Estimate Over Minimum Salary Cap of $60,200,000 $19,257,496
Current Bank Account$192,336,044
Projected Bank Account$192,336,044

Pro Players Salaries

Nikita Kucherov (1 Way Contract) $9,500,000 (5)
Sidney Crosby (1 Way Contract) $8,700,000 (5)
Blake Wheeler $8,250,000 (3)
Johnny Gaudreau $6,750,000 (2)
Mark Giordano (1 Way Contract) $6,750,000 (4)
Aleksander Barkov $5,900,000 (2)
Seth Jones $5,400,000 (1)
Jaccob Slavin $5,300,000 (1)
Roman Josi $4,000,000 (1)
Victor Olofsson $3,500,000 (4)
Andrei Vasilevskiy $3,500,000 (1)
Colton Sissons $2,850,000 (4)
Jordan Eberle (1 Way Contract) $1,982,500 (3)
Thomas Chabot $1,150,000 (2)
Darnell Nurse $1,100,000 (1)
Tristan Jarry (1 Way Contract) $1,000,000 (1)
Pierre Engvall (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Tyler Bertuzzi $925,000 (1)
Troy Terry (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Caleb Jones (1 Way Contract) $850,000 (4)
-1 Way Contract Salary Cap : $0
Antoine Roussel $800,000 (2)
Tyler Ennis (1 Way Contract) $700,000 (4)
Nic Dowd (1 Way Contract) $700,000 (4)
Chris Wagner $700,000 (2)
Total Pro Players24
Salary Commitment
Year 2030 : $82,157,500
Year 2031 : $59,082,500
Year 2032 : $43,782,500
Year 2033 : $33,550,000
Salary Average Commitment
Year 2030 : $17,572,680
Year 2031 : $11,060,180
Year 2032 : $6,956,608
Year 2033 : $4,974,108
Salary Cap with 1 Way Contract
Year 2030 : $79,457,496
Year 2031 : $58,232,500
Year 2032 : $42,932,500
Year 2033 : $32,700,000

Farm Players Salaries

Travis Sanheim $125,000 (2)
Jordan Greenway $100,000 (2)
Henrik Borgstrom $100,000 (2)
Jacob Larsson $100,000 (1)
Denis Gurianov $100,000 (1)
Oliver Kylington $100,000 (4)
Anders Bjork $100,000 (1)
Brandon Carlo $92,500 (1)
Brady Tkachuk $92,500 (2)
Adam Gaudette $92,500 (1)
Erik Brannstrom $92,500 (1)
Joel Farabee $92,500 (3)
Ryan Lindgren $92,500 (3)
Martin Necas $92,500 (1)
Andrew Mangiapane $90,000 (1)
Roope Hintz $88,200 (1)
Noah Juulsen $86,500 (1)
Jesper Bratt $82,500 (3)
Rudolfs Balcers $76,000 (1)
Charles Williams $71,500 (1)
Maxime Lajoie $71,000 (3)
Jacob Middleton $70,000 (1)
Niko Mikkola $70,000 (1)
Jake Hildebrand $70,000 (4)
Total Farm Players24
Salary Commitment
Year 2030 : $2,148,200
Year 2031 : $926,000
Year 2032 : $508,500
Year 2033 : $170,000
Salary Average Commitment
Year 2030 : $1,951,875
Year 2031 : $840,000
Year 2032 : $474,375
Year 2033 : $158,125

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$79,108,250
Farm Players Total Salaries$1,925,025
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$79,108,250
Estimate Under Maximum Salary Cap of $96,170,000$17,061,750
Estimate Over Minimum Salary Cap of $60,200,000 $18,908,250
Current Bank Account$76,410,203
Projected Bank Account$76,410,203

Pro Players Salaries

Jonathan Toews (1 Way Contract) $11,500,000 (5)
Sergei Bobrovsky $10,000,000 (3)
Tyler Seguin $9,850,000 (1)
William Nylander $6,900,000 (2)
Justin Faulk (1 Way Contract) $6,500,000 (5)
Jason Zucker $5,500,000 (1)
Jakob Chychrun (1 Way Contract) $5,060,000 (5)
Jakub Vrana $3,350,000 (3)
Kasperi Kapanen (1 Way Contract) $3,200,000 (5)
Andrew Copp $2,300,000 (1)
Radim Simek (1 Way Contract) $2,250,000 (4)
Anthony Beauvillier $2,100,000 (1)
Jason Spezza (1 Way Contract) $2,000,000 (1)
Marcus Sorensen $1,500,000 (2)
Robert Hagg $1,300,000 (1)
Jacob de La Rose $1,250,000 (1)
Igor Shesterkin $925,000 (2)
Quinn Hughes $925,000 (2)
Conor Garland $910,000 (1)
Ethan Bear $907,000 (2)
Mario Ferraro $881,250 (1)
Total Pro Players21
Salary Commitment
Year 2030 : $79,108,250
Year 2031 : $53,017,000
Year 2032 : $41,860,000
Year 2033 : $28,510,000
Salary Average Commitment
Year 2030 : $20,448,216
Year 2031 : $12,062,500
Year 2032 : $8,250,000
Year 2033 : $2,825,000
Salary Cap with 1 Way Contract
Year 2030 : $79,108,250
Year 2031 : $53,017,000
Year 2032 : $41,860,000
Year 2033 : $28,510,000

Farm Players Salaries

Thatcher Demko $175,000 (2)
Julien Gauthier $117,000 (3)
Casey Fitzgerald $109,000 (5)
Parker Wotherspoon $108,000 (1)
Taylor Raddysh $105,000 (3)
Keegan Kolesar $104,000 (1)
Alex Barre-Boulet $101,750 (2)
Filip Chlapik $100,000 (1)
Blake Speers $97,500 (1)
Michael Brodzinski $94,500 (1)
Zach Gallant $92,500 (3)
Dylan Samberg $88,125 (2)
Luke Green $84,000 (1)
Spencer Smallman $82,500 (1)
Tyler Lewington $82,500 (1)
Ian Scott $79,325 (2)
Ross Colton $79,325 (1)
Michael Pezzetta $77,000 (3)
Cole Fraser $75,000 (1)
Matteo Gennaro $73,000 (1)
Jack Walker $0 (0)
Total Farm Players21
Salary Commitment
Year 2030 : $1,925,025
Year 2031 : $944,700
Year 2032 : $500,500
Year 2033 : $109,000
Salary Average Commitment
Year 2030 : $1,529,900
Year 2031 : $724,325
Year 2032 : $376,250
Year 2033 : $65,000

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$83,740,000
Farm Players Total Salaries$1,786,917
Coaches Total Salaries$3,500,000
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$82,740,000
Estimate Under Maximum Salary Cap of $96,170,000$13,430,000
Estimate Over Minimum Salary Cap of $60,200,000 $22,540,000
Current Bank Account$131,488,599
Projected Bank Account$131,488,599

Pro Players Salaries

Tuukka Rask $11,500,000 (3)
Drew Doughty $11,000,000 (3)
Kris Letang $8,000,000 (1)
Mika Zibanejad (1 Way Contract) $5,350,000 (4)
Christopher Tanev $5,000,000 (4)
Brenden Dillon (1 Way Contract) $5,000,000 (5)
Chris Kreider $4,625,000 (1)
Marco Scandella $4,500,000 (2)
Radko Gudas (1 Way Contract) $4,200,000 (4)
Cody Eakin (1 Way Contract) $3,850,000 (1)
Lars Eller (1 Way Contract) $3,500,000 (3)
Andreas Johnsson $3,400,000 (3)
Alex Iafallo (1 Way Contract) $2,425,000 (2)
Jesper Fast (1 Way Contract) $2,000,000 (1)
Ryan Hartman (1 Way Contract) $1,900,000 (2)
Cedric Paquette $1,650,000 (1)
Jake Virtanen $1,250,000 (1)
Collin Delia (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Nick Paul (1 Way Contract) $970,000 (1)
Matt Roy $920,000 (1)
Martin Frk (1 Way Contract) $900,000 (4)
Jimmy Howard (1 Way Contract) $800,000 (1)
Total Pro Players22
Salary Commitment
Year 2030 : $83,740,000
Year 2031 : $59,675,000
Year 2032 : $49,850,000
Year 2033 : $20,450,000
Salary Average Commitment
Year 2030 : $39,733,037
Year 2031 : $27,248,215
Year 2032 : $19,598,215
Year 2033 : $7,435,715
Salary Cap with 1 Way Contract
Year 2030 : $82,740,000
Year 2031 : $58,675,000
Year 2032 : $49,850,000
Year 2033 : $20,450,000

Farm Players Salaries

Michael Spacek $99,500 (1)
Mason Appleton $97,500 (1)
Brayden Burke $92,500 (1)
Austin Strand $92,500 (1)
Chase Priskie $92,500 (2)
Emil Bemstrom $92,500 (4)
Sami Niku $91,667 (1)
Karlis Cukste $90,750 (2)
Giovanni Fiore $90,000 (2)
Nolan Stevens $90,000 (3)
Otto Somppi $90,000 (3)
Dakota Joshua $90,000 (2)
Scott Perunovich $88,125 (2)
Nick Henry $85,000 (3)
Noel Hoefenmayer $79,375 (1)
Andrew Hammond $75,000 (3)
Dawson Barteaux $70,000 (2)
John Leonard $70,000 (2)
Ben Jones $70,000 (1)
Jake Ryczek $70,000 (1)
Mathias Laferriere $70,000 (2)
Mat Robson $0 (0)
Aaron Luchuk $0 (0)
Total Farm Players23
Salary Commitment
Year 2030 : $1,786,917
Year 2031 : $1,093,875
Year 2032 : $432,500
Year 2033 : $92,500
Salary Average Commitment
Year 2030 : $1,559,125
Year 2031 : $946,000
Year 2032 : $364,375
Year 2033 : $79,375

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$74,150,000
Farm Players Total Salaries$2,017,912
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$72,300,000
Estimate Under Maximum Salary Cap of $96,170,000$23,870,000
Estimate Over Minimum Salary Cap of $60,200,000 $12,100,000
Current Bank Account$165,588,573
Projected Bank Account$165,588,573

Pro Players Salaries

Mark Stone $9,500,000 (3)
Duncan Keith $8,200,000 (3)
Marc-Edouard Vlasic $7,000,000 (2)
Sean Monahan $6,375,000 (2)
Kyle Palmieri $5,500,000 (2)
Nino Niederreiter (1 Way Contract) $5,250,000 (3)
Ryan Pulock (1 Way Contract) $5,000,000 (4)
Alex Killorn $4,450,000 (2)
Carter Hutton $3,500,000 (2)
Joe Thornton (1 Way Contract) $3,200,000 (5)
Derick Brassard $3,000,000 (2)
Mark Borowiecki $2,250,000 (2)
Pierre-Edouard Bellemare (1 Way Contract) $1,400,000 (3)
Trevor van Riemsdyk (1 Way Contract) $1,400,000 (3)
Sean Kuraly $1,275,000 (2)
Luca Sbisa $1,100,000 (1)
Byron Froese $1,000,000 (4)
Elvis Merzlikins $1,000,000 (2)
Travis Dermott (1 Way Contract) $1,000,000 (2)
Joel Kiviranta (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Jordy Bellerive (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Gage Quinney $900,000 (2)
Total Pro Players22
Salary Commitment
Year 2030 : $74,150,000
Year 2031 : $73,050,000
Year 2032 : $34,950,000
Year 2033 : $9,200,000
Salary Average Commitment
Year 2030 : $33,976,786
Year 2031 : $32,876,786
Year 2032 : $20,339,286
Year 2033 : $4,900,000
Salary Cap with 1 Way Contract
Year 2030 : $72,300,000
Year 2031 : $71,200,000
Year 2032 : $34,950,000
Year 2033 : $9,200,000

Farm Players Salaries

Louis Domingue $125,000 (1)
Joe Hicketts $125,000 (1)
Matt Read $100,000 (1)
Jakub Zboril $100,000 (2)
Anthony Greco $100,000 (1)
Maxime Lagace $100,000 (1)
Jeremy Roy $100,000 (4)
Jayce Hawryluk $97,500 (2)
Will Borgen $96,200 (3)
Rasmus Kupari $92,500 (2)
Mason Jobst $92,500 (1)
Tye Felhaber $92,500 (1)
Patrick Newell $92,500 (2)
Manuel Wiederer $90,800 (1)
Austin Poganski $88,000 (1)
Alexis D'Aoust $80,000 (1)
Lane Bauer $80,000 (1)
Nick Boka $77,413 (1)
Carl-Johan Lerby $75,000 (2)
David Drake $73,000 (1)
Matt Brassard $70,000 (1)
Brendan De Jong $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2030 : $2,017,912
Year 2031 : $653,700
Year 2032 : $196,200
Year 2033 : $100,000
Salary Average Commitment
Year 2030 : $1,755,000
Year 2031 : $566,250
Year 2032 : $153,125
Year 2033 : $88,125

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$71,347,791
Farm Players Total Salaries$1,618,750
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$71,347,791
Estimate Under Maximum Salary Cap of $96,170,000$24,822,209
Estimate Over Minimum Salary Cap of $60,200,000 $11,147,791
Current Bank Account$71,972,420
Projected Bank Account$71,972,420

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (4)
Jack Eichel $10,000,000 (1)
Jacob Trouba $8,000,000 (1)
Ivan Provorov (1 Way Contract) $6,750,000 (3)
Tom Wilson $5,166,666 (1)
Morgan Rielly $5,000,000 (1)
Calvin de Haan $4,550,000 (1)
Brett Pesce $4,025,000 (1)
Philipp Grubauer $3,333,000 (2)
Ryan Reaves $2,800,000 (3)
Jason Dickinson $1,500,000 (3)
Aaron Dell $1,250,000 (1)
Brendan Lemieux $1,100,000 (2)
Valeri Nichushkin (1 Way Contract) $1,000,000 (1)
Jake Elmer $925,000 (2)
Gabriel Vilardi $925,000 (2)
Parker Kelly $925,000 (2)
Jimmy Huntington $925,000 (2)
Riley Stillman $873,125 (1)
A.J. Jenks $800,000 (3)
Alexander Wennberg $0 (0)
Matthew Nieto $0 (0)
Nick Schmaltz $0 (0)
Anthony Cirelli $0 (0)
Max Domi $0 (0)
Total Pro Players25
Salary Commitment
Year 2030 : $71,347,791
Year 2031 : $31,483,000
Year 2032 : $23,350,000
Year 2033 : $11,500,000
Salary Average Commitment
Year 2030 : $17,696,072
Year 2031 : $10,496,072
Year 2032 : $5,175,000
Year 2033 : $0
Salary Cap with 1 Way Contract
Year 2030 : $71,347,791
Year 2031 : $31,483,000
Year 2032 : $23,350,000
Year 2033 : $11,500,000

Farm Players Salaries

Karl Alzner $110,000 (2)
Joshua Jacobs $100,000 (1)
Adam Clendening $100,000 (1)
Anton Lindholm $100,000 (1)
Jonas Johansson $100,000 (1)
Nicolas Beaudin $92,500 (2)
Evan Bouchard $92,500 (2)
Jakub Skarek $83,750 (2)
Isaac Ratcliffe $70,000 (1)
Joseph Blandisi $70,000 (1)
Ryan Poehling $70,000 (1)
Nicholas Merkley $70,000 (1)
Joe Gambardella $70,000 (1)
Adam Berti $70,000 (1)
Aaron Voros $70,000 (1)
Brett Murray $70,000 (1)
Andrew Poturalski $70,000 (1)
Lias Andersson $70,000 (1)
Aaron Palushaj $70,000 (1)
Adam Almquist $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2030 : $1,618,750
Year 2031 : $378,750
Year 2032 : $0
Year 2033 : $0
Salary Average Commitment
Year 2030 : $1,528,750
Year 2031 : $378,750
Year 2032 : $0
Year 2033 : $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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$81,235,000
Farm Players Total Salaries$2,407,050
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$80,355,000
Estimate Under Maximum Salary Cap of $96,170,000$15,815,000
Estimate Over Minimum Salary Cap of $60,200,000 $20,155,000
Current Bank Account$38,746,071
Projected Bank Account$38,746,071

Pro Players Salaries

Carey Price $10,500,000 (3)
Torey Krug $7,800,000 (5)
Carl Soderberg $7,500,000 (2)
Evander Kane $7,000,000 (1)
David Perron $6,000,000 (1)
Dmitry Orlov (1 Way Contract) $5,100,000 (5)
Tyler Bozak (1 Way Contract) $5,000,000 (1)
Ryan Murray (1 Way Contract) $4,600,000 (2)
Artem Anisimov $4,500,000 (2)
Brian Dumoulin $4,200,000 (5)
Cam Talbot (1 Way Contract) $4,000,000 (1)
Bryan Rust $3,500,000 (1)
Ron Hainsey $2,500,000 (2)
Zach Sanford $1,500,000 (1)
Tomas Nosek (1 Way Contract) $1,250,000 (2)
Devon Toews (1 Way Contract) $1,050,000 (1)
Matt Moulson (1 Way Contract) $1,000,000 (1)
Devin Shore (1 Way Contract) $925,000 (1)
Brad Malone (1 Way Contract) $880,000 (1)
-1 Way Contract Salary Cap : $0
Par Lindholm $880,000 (1)
Cole Schneider (1 Way Contract) $800,000 (1)
Alan Quine $750,000 (1)
Dylan McLaughlin $0 (0)
Total Pro Players23
Salary Commitment
Year 2030 : $81,235,000
Year 2031 : $47,950,000
Year 2032 : $27,600,000
Year 2033 : $17,100,000
Salary Average Commitment
Year 2030 : $51,240,000
Year 2031 : $28,450,000
Year 2032 : $12,550,000
Year 2033 : $12,550,000
Salary Cap with 1 Way Contract
Year 2030 : $80,355,000
Year 2031 : $47,950,000
Year 2032 : $27,600,000
Year 2033 : $17,100,000

Farm Players Salaries

Gavin Bayreuther $200,000 (1)
Ross Johnston $171,000 (3)
Pheonix Copley $125,000 (1)
Kevin Stenlund $125,000 (3)
Lucas Johansen $112,800 (2)
Seth Griffith $100,000 (2)
Joey LaLeggia $100,000 (1)
Kevin Gravel $100,000 (1)
Andreas Englund $96,750 (1)
Brendan Leipsic $96,000 (1)
Kevin Lankinen $92,500 (1)
Guillaume Brisebois $92,500 (2)
Ty Lewis $92,500 (1)
Pierre-Olivier Joseph $92,500 (1)
Filip Zadina $92,500 (2)
Mason Marchment $92,500 (1)
Kyle Clifford $90,000 (2)
Jean-Sebastien Dea $88,000 (2)
Sebastian AhoD $82,500 (1)
Ryan Fitzgerald $75,000 (1)
Jake Evans $75,000 (1)
Brad Morrison $74,333 (1)
Alexandre Fortin $70,667 (1)
Jean-Francois Berube $70,000 (2)
Jack Rodewald $0 (0)
Christoffer Ehn $0 (0)
Total Farm Players26
Salary Commitment
Year 2030 : $2,407,050
Year 2031 : $941,800
Year 2032 : $296,000
Year 2033 : $0
Salary Average Commitment
Year 2030 : $1,875,268
Year 2031 : $693,393
Year 2032 : $130,000
Year 2033 : $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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$78,467,000
Farm Players Total Salaries$2,804,077
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$78,467,000
Estimate Under Maximum Salary Cap of $96,170,000$17,703,000
Estimate Over Minimum Salary Cap of $60,200,000 $18,267,000
Current Bank Account$82,097,600
Projected Bank Account$82,097,600

Pro Players Salaries

Brent Burns (1 Way Contract) $9,690,000 (3)
Shea Weber (1 Way Contract) $9,000,000 (3)
Steven Stamkos $8,500,000 (2)
Alexander Radulov $8,000,000 (2)
Vladimir Tarasenko $7,500,000 (5)
Mikko Koskinen $4,500,000 (3)
Oscar Klefbom $4,167,000 (2)
Nick Bonino (1 Way Contract) $4,100,000 (3)
Rickard Rakell $4,000,000 (2)
Jake McCabe (1 Way Contract) $2,850,000 (3)
Ben Hutton (1 Way Contract) $2,800,000 (1)
Zach Hyman $2,500,000 (1)
Scott Laughton $2,300,000 (2)
Brad Richardson (1 Way Contract) $1,750,000 (2)
Michael Del Zotto (1 Way Contract) $1,500,000 (3)
Madison Bowey $995,000 (1)
Christian Wolanin $990,000 (3)
Artem Zagidulin $925,000 (1)
Joakim Nygard $925,000 (1)
Jonathan Ericsson (1 Way Contract) $775,000 (5)
Derek Grant (1 Way Contract) $700,000 (1)
Total Pro Players21
Salary Commitment
Year 2030 : $78,467,000
Year 2031 : $69,622,000
Year 2032 : $40,905,000
Year 2033 : $8,275,000
Salary Average Commitment
Year 2030 : $31,734,822
Year 2031 : $26,850,000
Year 2032 : $17,325,000
Year 2033 : $1,325,000
Salary Cap with 1 Way Contract
Year 2030 : $78,467,000
Year 2031 : $69,622,000
Year 2032 : $40,905,000
Year 2033 : $8,275,000

Farm Players Salaries

Rasmus Andersson $455,000 (1)
Nick Ritchie $164,000 (2)
Andrew Ladd $150,000 (5)
Vitek Vanecek $100,000 (1)
Yakov Trenin $100,000 (1)
Carter Camper $100,000 (1)
Michael McLeod $100,000 (2)
Ryan Collins $100,000 (1)
Brett Lernout $99,000 (1)
Anthony Richard $96,032 (2)
Bobby Nardella $92,500 (1)
Nick Suzuki $92,500 (1)
Kyle Keyser $92,500 (2)
German Rubtsov $92,500 (2)
Martin Kaut $92,500 (3)
Cam Lee $92,500 (2)
Anton Wedin $92,500 (1)
Urho Vaakanainen $92,500 (3)
Adin Hill $92,125 (2)
Danick Martel $90,508 (1)
Libor Hajek $88,125 (1)
Alexander Volkov $88,125 (1)
Nolan Patrick $87,413 (1)
Morgan Geekie $83,750 (2)
Philippe Hudon $70,000 (3)
Total Farm Players25
Salary Commitment
Year 2030 : $2,804,078
Year 2031 : $1,218,407
Year 2032 : $405,000
Year 2033 : $150,000
Salary Average Commitment
Year 2030 : $2,226,875
Year 2031 : $1,109,375
Year 2032 : $400,000
Year 2033 : $150,000

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 Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0
Farm
Home Games Left0
Average Attendance - %0 - 0.00%
Average Income per Game$0
Year to Date Revenue$0

Expense

Pro Players Total Salaries$68,987,500
Farm Players Total Salaries$2,485,625
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 Days0
Pro Expenses Per Days$0
Pro Estimated Expenses$0
Farm Remaining Season Days0
Farm Expenses Per Days$0
Farm Estimated Expenses$0
Estimated Season Expenses$0
Season Salary Cap$67,937,500
Estimate Under Maximum Salary Cap of $96,170,000$28,232,500
Estimate Over Minimum Salary Cap of $60,200,000 $7,737,500
Current Bank Account$49,412,832
Projected Bank Account$49,412,832

Pro Players Salaries

Jakub Voracek $8,500,000 (2)
Mike Hoffman (1 Way Contract) $8,000,000 (5)
Matt Duchene (1 Way Contract) $8,000,000 (4)
Ryan Suter (1 Way Contract) $7,600,000 (1)
Keith Yandle $7,500,000 (2)
Bryan Little (1 Way Contract) $5,300,000 (5)
Brendan Smith (1 Way Contract) $4,350,000 (2)
Riley Nash $3,000,000 (2)
Brayden McNabb $2,500,000 (1)
Alex Chiasson $2,150,000 (2)
Cal Clutterbuck (1 Way Contract) $2,000,000 (4)
Tim Schaller (1 Way Contract) $1,800,000 (4)
Philippe Myers (1 Way Contract) $1,300,000 (1)
Ilya Lyubushkin $1,100,000 (2)
Scott Wilson (1 Way Contract) $1,050,000 (1)
-1 Way Contract Salary Cap : $0
Filip Hronek $1,000,000 (2)
Dillon Dube $1,000,000 (2)
Brett Howden $1,000,000 (2)
Kaapo Kahkonen $1,000,000 (1)
Rem Pitlick $837,500 (1)
Total Pro Players20
Salary Commitment
Year 2030 : $68,987,500
Year 2031 : $54,700,000
Year 2032 : $25,100,000
Year 2033 : $25,100,000
Salary Average Commitment
Year 2030 : $50,885,715
Year 2031 : $39,025,000
Year 2032 : $16,500,000
Year 2033 : $16,500,000
Salary Cap with 1 Way Contract
Year 2030 : $67,937,500
Year 2031 : $54,700,000
Year 2032 : $25,100,000
Year 2033 : $25,100,000

Farm Players Salaries

Pekka Rinne $750,000 (1)
Brandon Manning $150,000 (4)
Alex Lyon $100,000 (1)
Cam Dineen $100,000 (3)
Jonas Siegenthaler $100,000 (1)
Dmytro Timashov $100,000 (1)
Nicolas Roy $100,000 (4)
Troy Brouwer $100,000 (1)
Mitchell Vande Sompel $97,500 (2)
Taro Hirose $92,500 (1)
Dante Fabbro $92,500 (2)
Timothy Liljegren $92,500 (4)
Rhett Gardner $92,500 (3)
Gustav Lindstrom $88,125 (2)
Ty Ronning $80,000 (2)
Adam Chapie $70,000 (1)
Alec Richards $70,000 (1)
Adam Cracknell $70,000 (1)
Adam Comrie $70,000 (1)
Adam Estoclet $70,000 (1)
Total Farm Players20
Salary Commitment
Year 2030 : $2,485,625
Year 2031 : $893,125
Year 2032 : $535,000
Year 2033 : $342,500
Salary Average Commitment
Year 2030 : $2,005,000
Year 2031 : $762,500
Year 2032 : $451,875
Year 2033 : $307,500

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $96,170,000
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 $138,704,859 $81,450,000 $14,720,000 $21,250,000 $3,077,395 $6,922,605 212344
Arizona Coyotes $108,700,194 $80,258,333 $15,911,667 $20,058,333 $2,087,149 $7,912,851 242347
Boston Bruins $145,943,522 $70,983,000 $25,187,000 $10,783,000 $2,245,000 $7,755,000 232043
Buffalo Sabres $93,683,565 $77,050,000 $19,120,000 $16,850,000 $1,369,125 $8,630,875 261844
Calgary Flames $126,104,131 $81,934,000 $14,236,000 $21,734,000 $1,499,917 $8,500,083 271845
Carolina Hurricanes $84,747,214 $83,520,000 $12,650,000 $23,320,000 $1,427,125 $8,572,875 281745
Chicago Blackhawks $65,748,128 $73,220,000 $22,950,000 $13,020,000 $2,250,500 $7,749,500 272552
Colorado Avalanche $169,972,445 $79,786,664 $16,383,336 $19,586,664 $2,100,875 $7,899,125 232144
Columbus Blue Jackets $109,765,354 $58,922,375 $37,247,625 -$1,277,625 $2,559,500 $7,440,500 242246
Dallas Stars $114,597,658 $79,430,000 $16,740,000 $19,230,000 $1,879,000 $8,121,000 212445
Detroit Red Wings $172,053,941 $63,726,668 $32,443,332 $3,526,668 $1,985,000 $8,015,000 252348
Edmonton Oilers $234,881,992 $85,278,000 $10,892,000 $25,078,000 $1,697,856 $8,302,144 252550
Florida Panthers $84,202,677 $79,463,272 $16,706,728 $19,263,272 $1,694,225 $8,305,775 242044
Los Angeles Kings $15,599,997 $76,975,000 $19,195,000 $16,775,000 $1,626,650 $8,373,350 262248
Minnesota Wild $103,895,713 $63,750,000 $32,420,000 $3,550,000 $1,987,625 $8,012,375 242448
Montreal Canadiens $116,720,877 $81,986,250 $14,183,750 $21,786,250 $2,259,375 $7,740,625 212445
Nashville Predators $97,191,239 $81,107,192 $15,062,808 $20,907,192 $1,885,625 $8,114,375 242246
New Jersey Devils $123,288,182 $75,741,696 $20,428,304 $15,541,696 $2,051,404 $7,948,596 242448
New York Islanders $133,744,063 $89,763,500 $6,406,500 $29,563,500 $1,976,075 $8,023,925 222244
New York Rangers $177,629,678 $79,383,095 $16,786,905 $19,183,095 $2,643,375 $7,356,625 202646
Ottawa Senators $49,634,238 $69,863,750 $26,306,250 $9,663,750 $1,623,100 $8,376,900 212142
Philadelphia Flyers $108,737,549 $80,870,000 $15,300,000 $20,670,000 $1,697,542 $8,302,458 202040
Pittsburgh Penguins $192,336,044 $79,457,496 $16,712,504 $19,257,496 $2,148,200 $7,851,800 242448
San Jose Sharks $76,410,203 $79,108,250 $17,061,750 $18,908,250 $1,925,025 $8,074,975 212142
St. Louis Blues $131,488,599 $82,740,000 $13,430,000 $22,540,000 $1,786,917 $8,213,083 222345
Tampa Bay Lightning $165,588,573 $72,300,000 $23,870,000 $12,100,000 $2,017,912 $7,982,088 222244
Toronto Maple Leafs $71,972,420 $71,347,791 $24,822,209 $11,147,791 $1,618,750 $8,381,250 252045
Vancouver Canucks $38,746,071 $80,355,000 $15,815,000 $20,155,000 $2,407,050 $7,592,950 232649
Washington Capitals $82,097,600 $78,467,000 $17,703,000 $18,267,000 $2,804,077 $7,195,923 212546
Winnipeg Jets $49,412,832 $67,937,500 $28,232,500 $7,737,500 $2,485,625 $7,514,375 202040