Team FinanceLast Update - December 5, 2025 at 18:49
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 - 5,203 - 74.33%
Level 2: 6000 - $60 - 5,756 - 95.93%
Level 3: 2500 - $35 - 2,399 - 95.95%
Level 4: 4500 - $25 - 4,342 - 96.50%
Luxury : 1500 - $200 - 1,021 - 68.07%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,894 - 94.68%
Farm Level 2: 1000 - $15 - 963 - 96.34%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %18,721 - 87.08%
Average Income per Game$1,881,005
Year to Date Revenue$18,810,051
Farm
Home Games Left31
Average Attendance - %2,857 - 95.23%
Average Income per Game$80,727
Year to Date Revenue$807,270

Expense

Pro Players Total Salaries$87,052,675
Farm Players Total Salaries$1,616,392
Coaches Total Salaries$4,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,719,812
Farm Year To Date Expenses$622,426
Pro Salary Cap To Date$20,139,456
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,311,158
Farm Estimated Season Revenue$2,502,537
Pro Remaining Season Days86
Pro Expenses Per Days$799,577
Pro Estimated Expenses$68,763,622
Farm Remaining Season Days88
Farm Expenses Per Days$22,951
Farm Estimated Expenses$2,019,688
Estimated Season Expenses$70,783,310
Season Salary Cap$87,052,675
Estimate Under Maximum Salary Cap of $104,922,665$17,869,990
Estimate Over Minimum Salary Cap of $61,700,000 $25,352,675
Current Bank Account$236,707,787
Projected Bank Account$226,738,172

Pro Players Salaries

Linus Ullmark (1 Way Contract) $8,250,000 (5)
Victor Hedman $7,875,000 (1)
Viktor Arvidsson (1 Way Contract) $6,830,000 (3)
Connor Murphy (1 Way Contract) $6,020,000 (3)
Shea Theodore $5,200,000 (1)
Frederick Gaudreau (1 Way Contract) $5,100,000 (3)
Ryan Strome (1 Way Contract) $5,000,000 (2)
Pavel Zacha (1 Way Contract) $4,750,000 (5)
Mikael Backlund (1 Way Contract) $4,500,000 (2)
Ryan Graves (1 Way Contract) $4,500,000 (3)
Lawson Crouse (1 Way Contract) $4,300,000 (2)
Marcus Pettersson $4,025,175 (1)
Filip Gustavsson (1 Way Contract) $3,750,000 (2)
Anthony Duclair (1 Way Contract) $3,500,000 (4)
Brayden McNabb (1 Way Contract) $3,000,000 (1)
Adam Henrique $3,000,000 (3)
Ryan McLeod (1 Way Contract) $2,100,000 (2)
Jani Hakanpaa $2,000,000 (2)
Jakub Vrana $1,000,000 (4)
Jakub Lauko $790,000 (2)
Jansen Harkins (1 Way Contract) $787,500 (2)
Jonny Brodzinski (Out of Payroll) $787,500 (2)
Noah Juulsen $775,000 (1)
Total Pro Players23
Salary Commitment
Year 2037 : $87,840,175
Year 2038 : $66,965,000
Year 2039 : $42,950,000
Year 2040 : $17,500,000
Salary Average Commitment
Year 2037 : $36,630,715
Year 2038 : $32,995,000
Year 2039 : $23,250,000
Year 2040 : $3,100,000
Salary Cap with 1 Way Contract
Year 2037 : $87,840,175
Year 2038 : $66,965,000
Year 2039 : $42,950,000
Year 2040 : $17,500,000

Farm Players Salaries

Tyler Inamoto $100,000 (1)
Samuel Poulin $94,967 (1)
Noah Ostlund $92,500 (3)
Colby Barlow $92,500 (1)
Xavier Bourgault $92,500 (5)
Brennan Othmann $92,500 (1)
Viktor Neuchev (Out of Payroll) $92,125 (1)
Artem Grushnikov $88,125 (1)
Hunter Haight $88,125 (3)
Calle Clang $87,800 (2)
Alex Jefferies $86,750 (4)
Roman Schmidt $83,750 (1)
Nick Lardis $83,750 (1)
Hiroki Gojsic $83,750 (3)
Kyle Masters (Out of Payroll) $79,375 (1)
Isaiah George $79,375 (3)
Trent Miner $77,500 (2)
Kole Lind $77,500 (2)
Mike Callahan $75,000 (3)
Zac Funk $70,000 (1)
Gabriel Szturc $70,000 (1)
Aku Raty $0 (0)
Total Farm Players22
Salary Commitment
Year 2037 : $1,787,892
Year 2038 : $840,800
Year 2039 : $598,000
Year 2040 : $179,250
Salary Average Commitment
Year 2037 : $1,654,166
Year 2038 : $799,708
Year 2039 : $557,833
Year 2040 : $140,000

Arizona Coyotes



Arena Capacity - Ticket Price
Attendance - %

Arena NameMullet Arena
Level 1: 7000 - $90 - 6,720 - 96.00%
Level 2: 6000 - $65 - 4,552 - 75.86%
Level 3: 2500 - $50 - 1,794 - 71.74%
Level 4: 4500 - $30 - 4,091 - 90.91%
Luxury : 1500 - $175 - 1,160 - 77.35%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,969 - 98.44%
Farm Level 2: 1000 - $15 - 956 - 95.63%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,316 - 85.19%
Average Income per Game$1,960,941
Year to Date Revenue$17,648,468
Farm
Home Games Left31
Average Attendance - %2,925 - 97.50%
Average Income per Game$63,565
Year to Date Revenue$635,645

Expense

Pro Players Total Salaries$104,934,584
Farm Players Total Salaries$1,681,875
Coaches Total Salaries$9,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,842,622
Farm Year To Date Expenses$1,179,659
Pro Salary Cap To Date$23,530,494
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,750,108
Farm Estimated Season Revenue$1,970,500
Pro Remaining Season Days86
Pro Expenses Per Days$990,487
Pro Estimated Expenses$85,181,882
Farm Remaining Season Days88
Farm Expenses Per Days$45,455
Farm Estimated Expenses$4,000,040
Estimated Season Expenses$89,181,922
Season Salary Cap$101,362,088
Estimate Under Maximum Salary Cap of $104,922,665$3,560,577
Estimate Over Minimum Salary Cap of $61,700,000 $39,662,088
Current Bank Account$158,519,001
Projected Bank Account$134,057,687

Pro Players Salaries

William Nylander (1 Way Contract) $11,500,000 (4)
Jonathan Huberdeau (1 Way Contract) $10,500,000 (2)
Seth Jones (1 Way Contract) $9,500,000 (2)
Jeremy Swayman (1 Way Contract) $8,250,000 (5)
Tomas Hertl (1 Way Contract) $8,137,500 (1)
Joshua Norris (1 Way Contract) $7,950,000 (2)
Ryan McDonagh (1 Way Contract) $7,200,000 (4)
Alex Killorn (1 Way Contract) $7,000,000 (1)
Chandler Stephenson (1 Way Contract) $6,250,000 (4)
Evgeni Malkin (1 Way Contract) $6,100,000 (1)
William Borgen (1 Way Contract) $4,100,000 (5)
Nick Leddy (1 Way Contract) $4,000,000 (2)
Luke Schenn (1 Way Contract) $2,250,000 (1)
Blake Lizotte (1 Way Contract) $1,850,000 (3)
Beck Malenstyn (1 Way Contract) $1,350,000 (2)
Kevin Bahl (1 Way Contract) $1,050,000 (1)
Chase Perry (1 Way Contract) $1,000,000 (5)
-1 Way Contract Salary Cap : $0
Tanner Pearson (1 Way Contract) $1,000,000 (2)
Sam Melinski (1 Way Contract) $925,000 (1)
Christian Wolanin (1 Way Contract) $900,000 (3)
-1 Way Contract Salary Cap : $0
Mikael Pyyhtia (1 Way Contract) $897,500 (1)
-1 Way Contract Salary Cap : $0
John-Jason Peterka (1 Way Contract) $855,834 (1)
Craig Smith (1 Way Contract) $800,000 (1)
Tyler Brennan $793,750 (3)
Jacob Moverare (Out of Payroll) $775,000 (2)
-1 Way Contract Salary Cap : $0
Tanner Laczynski (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players26
Salary Commitment
Year 2037 : $105,709,584
Year 2038 : $77,693,750
Year 2039 : $41,843,750
Year 2040 : $38,300,000
Salary Average Commitment
Year 2037 : $49,827,083
Year 2038 : $25,733,333
Year 2039 : $16,693,750
Year 2040 : $14,075,000
Salary Cap with 1 Way Contract
Year 2037 : $101,362,088
Year 2038 : $74,243,752
Year 2039 : $39,943,750
Year 2040 : $37,300,000

Farm Players Salaries

Terik Parascak $92,500 (3)
Jordan Oesterle $92,500 (5)
Matyas Sapovaliv $88,125 (2)
Dennis Gilbert $82,500 (1)
Tucker Robertson $79,375 (1)
Akito Hirose $78,750 (1)
Cedric Pare $77,500 (1)
William Lockwood $77,500 (1)
Brandon Scanlin $77,500 (1)
Jakov Novak $75,000 (1)
Simon Johansson $75,000 (1)
Josh Nodler $75,000 (1)
Maxim Barbashev $75,000 (1)
Matt Luff $75,000 (1)
Maksymilian Szuber $70,625 (1)
Jeff Malott $70,000 (1)
Justin Hryckowian $70,000 (2)
Parker Ford $70,000 (1)
Anri Ravinskis $70,000 (2)
Maxim Shabanov $70,000 (1)
Gunnarwolfe Fontaine $70,000 (1)
Carter Gylander $70,000 (1)
Total Farm Players22
Salary Commitment
Year 2037 : $1,681,875
Year 2038 : $413,125
Year 2039 : $185,000
Year 2040 : $92,500
Salary Average Commitment
Year 2037 : $1,681,250
Year 2038 : $413,125
Year 2039 : $185,000
Year 2040 : $92,500

Boston Bruins



Arena Capacity - Ticket Price
Attendance - %

Arena NameTD Garden
Level 1: 7000 - $150 - 3,668 - 52.40%
Level 2: 6000 - $110 - 2,781 - 46.35%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,022 - 68.14%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,115 - 55.76%
Farm Level 2: 1000 - $30 - 445 - 44.47%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %10,271 - 47.77%
Average Income per Game$1,970,531
Year to Date Revenue$19,705,308
Farm
Home Games Left30
Average Attendance - %1,560 - 52.00%
Average Income per Game$69,105
Year to Date Revenue$760,160

Expense

Pro Players Total Salaries$96,595,667
Farm Players Total Salaries$1,775,000
Coaches Total Salaries$5,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,352,576
Farm Year To Date Expenses$637,760
Pro Salary Cap To Date$22,020,426
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,086,455
Farm Estimated Season Revenue$2,073,164
Pro Remaining Season Days86
Pro Expenses Per Days$898,176
Pro Estimated Expenses$77,243,136
Farm Remaining Season Days88
Farm Expenses Per Days$24,342
Farm Estimated Expenses$2,142,096
Estimated Season Expenses$79,385,232
Season Salary Cap$94,795,664
Estimate Under Maximum Salary Cap of $104,922,665$10,127,001
Estimate Over Minimum Salary Cap of $61,700,000 $33,095,664
Current Bank Account$335,402,744
Projected Bank Account$319,177,131

Pro Players Salaries

Rasmus Dahlin (1 Way Contract) $11,000,000 (5)
John Tavares (1 Way Contract) $11,000,000 (1)
Mitch Marner (1 Way Contract) $10,903,000 (1)
Jack Eichel (1 Way Contract) $10,000,000 (4)
Clayton Keller (1 Way Contract) $7,150,000 (3)
Darcy Kuemper (1 Way Contract) $5,250,000 (5)
Ryan Nugent-Hopkins (1 Way Contract) $5,125,000 (1)
Thatcher Demko (1 Way Contract) $5,000,000 (4)
Drake Batherson (1 Way Contract) $4,975,000 (5)
John Marino (1 Way Contract) $4,400,000 (4)
Nick Jensen (1 Way Contract) $4,050,000 (2)
Nicolas Roy (1 Way Contract) $3,000,000 (2)
Martin Fehervary (1 Way Contract) $2,675,000 (3)
Derek Forbort (1 Way Contract) $2,000,000 (2)
Kent Johnson (1 Way Contract) $1,800,000 (4)
Marcus Johansson (1 Way Contract) $1,600,000 (3)
Joshua Brown (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Drew Helleson $925,000 (1)
Brock McGinn $800,000 (4)
Mattias Janmark $800,000 (4)
Austin Watson (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Andreas Athanasiou $800,000 (4)
Colin Blackwell (1 Way Contract) $775,000 (2)
Jonathan Kovacevic (1 Way Contract) $767,667 (2)
Total Pro Players24
Salary Commitment
Year 2037 : $96,595,667
Year 2038 : $68,642,667
Year 2039 : $58,050,000
Year 2040 : $45,825,000
Salary Average Commitment
Year 2037 : $36,343,000
Year 2038 : $22,943,750
Year 2039 : $18,931,250
Year 2040 : $15,000,000
Salary Cap with 1 Way Contract
Year 2037 : $94,795,667
Year 2038 : $66,842,667
Year 2039 : $56,250,000
Year 2040 : $44,825,000

Farm Players Salaries

Calle Rosen $200,000 (3)
Ashton Sautner $200,000 (3)
Garret Sparks $150,000 (3)
Malcolm Subban $150,000 (3)
Georgii Merkulov $92,500 (2)
Vitaly Kravtsov (Out of Payroll) $92,500 (1)
Sebastian Aho $90,750 (2)
Mason Jobst $90,000 (3)
Justin Dowling $90,000 (3)
Ryder Rolston (Out of Payroll) $89,500 (4)
Leo Loof $86,750 (4)
Nolan Kneen $85,000 (1)
Jack Becker $80,000 (2)
Sam Lafferty $80,000 (4)
A.J. White $80,000 (4)
Christopher Brown $80,000 (4)
Jake Wahlin $80,000 (1)
Clayton Phillips $70,000 (1)
Cooper Walker $70,000 (2)
Total Farm Players19
Salary Commitment
Year 2037 : $1,957,000
Year 2038 : $1,629,500
Year 2039 : $1,296,250
Year 2040 : $416,250
Salary Average Commitment
Year 2037 : $1,852,500
Year 2038 : $1,572,500
Year 2039 : $1,265,000
Year 2040 : $385,000

Buffalo Sabres



Arena Capacity - Ticket Price
Attendance - %

Arena NameKeyBank Centre
Level 1: 7000 - $90 - 6,614 - 94.49%
Level 2: 6000 - $55 - 5,861 - 97.69%
Level 3: 2500 - $36 - 2,438 - 97.50%
Level 4: 4500 - $21 - 4,445 - 98.79%
Luxury : 1500 - $150 - 1,466 - 97.74%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,959 - 97.97%
Farm Level 2: 1000 - $15 - 966 - 96.58%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,825 - 96.86%
Average Income per Game$1,964,837
Year to Date Revenue$17,683,531
Farm
Home Games Left31
Average Attendance - %2,925 - 97.51%
Average Income per Game$83,066
Year to Date Revenue$830,660

Expense

Pro Players Total Salaries$101,899,524
Farm Players Total Salaries$1,237,000
Coaches Total Salaries$10,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,039,855
Farm Year To Date Expenses$1,193,054
Pro Salary Cap To Date$21,711,820
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$62,874,777
Farm Estimated Season Revenue$2,575,046
Pro Remaining Season Days86
Pro Expenses Per Days$963,389
Pro Estimated Expenses$82,851,454
Farm Remaining Season Days88
Farm Expenses Per Days$45,939
Farm Estimated Expenses$4,042,632
Estimated Season Expenses$86,894,086
Season Salary Cap$93,527,856
Estimate Under Maximum Salary Cap of $104,922,665$11,394,809
Estimate Over Minimum Salary Cap of $61,700,000 $31,827,856
Current Bank Account$97,126,526
Projected Bank Account$75,682,263

Pro Players Salaries

Charlie McAvoy (1 Way Contract) $9,500,000 (1)
Mark Stone (1 Way Contract) $9,500,000 (1)
Pavel Buchnevich (1 Way Contract) $8,000,000 (5)
Tage Thompson (1 Way Contract) $7,142,857 (3)
Nazem Kadri (1 Way Contract) $7,000,000 (1)
Vincent Trocheck (1 Way Contract) $5,625,000 (4)
Rasmus Ristolainen (1 Way Contract) $5,100,000 (2)
Nikita Zadorov (1 Way Contract) $5,000,000 (4)
Dmitry Kulikov (1 Way Contract) $4,500,000 (2)
Sam Bennett (1 Way Contract) $4,425,000 (1)
Haydn Fleury (1 Way Contract) $4,000,000 (4)
Justin Holl (1 Way Contract) $3,400,000 (2)
Gustav Nyquist (1 Way Contract) $3,185,000 (1)
Timothy Liljegren (1 Way Contract) $3,000,000 (2)
Danton Heinen (1 Way Contract) $2,250,000 (2)
Kevin Stenlund (1 Way Contract) $2,000,000 (2)
Brandon Duhaime (1 Way Contract) $1,850,000 (2)
Victor Olofsson (1 Way Contract) $1,250,000 (4)
Joey Daccord (1 Way Contract) $1,200,000 (1)
Martin Pospisil (1 Way Contract) $1,000,000 (3)
Vinnie Hinostroza (1 Way Contract) $950,000 (3)
Logan Thompson (1 Way Contract) $950,000 (1)
Maxim Tsyplakov (1 Way Contract) $950,000 (1)
Tomas Suchanek (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Brian Pinho (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Drew O'Connor (1 Way Contract) $925,000 (1)
Nick DeSimone (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Brendan Brisson (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Tye Kartye (1 Way Contract) $859,167 (1)
-1 Way Contract Salary Cap : $0
Jonatan Berggren (1 Way Contract) $825,000 (1)
Adam Ginning (1 Way Contract) $787,500 (2)
-1 Way Contract Salary Cap : $0
Vladislav Kolyachonok (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Jonathan Gruden (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Connor Mackey (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Jacob MacDonald (1 Way Contract) $700,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players35
Salary Commitment
Year 2037 : $101,899,524
Year 2038 : $60,730,357
Year 2039 : $34,817,857
Year 2040 : $25,725,000
Salary Average Commitment
Year 2037 : $51,662,392
Year 2038 : $31,391,856
Year 2039 : $19,623,106
Year 2040 : $16,954,356
Salary Cap with 1 Way Contract
Year 2037 : $93,527,856
Year 2038 : $55,067,856
Year 2039 : $32,967,856
Year 2040 : $23,875,000

Farm Players Salaries

Fraser Minten $88,125 (3)
Dylan Peterson $86,750 (3)
Jackson Kunz $79,375 (2)
Logan Neaton $77,500 (1)
Gavin Hain $77,500 (1)
Cole McWard $77,500 (1)
Ethen Frank $77,500 (2)
Scott Reedy $77,500 (1)
Matt Kiersted $77,500 (1)
Reilly Walsh $77,500 (1)
Alex Young $77,000 (1)
Tyson Kozak $77,000 (1)
Parker Bell $75,000 (3)
Jack Beck $70,625 (1)
Matias Rajaniemi $70,625 (2)
Kyle Jackson $70,000 (1)
Total Farm Players16
Salary Commitment
Year 2037 : $1,237,000
Year 2038 : $477,375
Year 2039 : $249,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,209,250
Year 2038 : $471,875
Year 2039 : $246,875
Year 2040 : $0

Calgary Flames



Arena Capacity - Ticket Price
Attendance - %

Arena NameScotiaBank Saddledome
Level 1: 7000 - $80 - 6,730 - 96.14%
Level 2: 6000 - $55 - 5,890 - 98.17%
Level 3: 2500 - $35 - 2,494 - 99.77%
Level 4: 4500 - $20 - 4,430 - 98.43%
Luxury : 1500 - $130 - 1,492 - 99.50%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,386 - 69.32%
Farm Level 2: 1000 - $20 - 691 - 69.13%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21,036 - 97.84%
Average Income per Game$1,836,029
Year to Date Revenue$16,524,257
Farm
Home Games Left31
Average Attendance - %2,078 - 69.26%
Average Income per Game$69,282
Year to Date Revenue$692,820

Expense

Pro Players Total Salaries$97,131,650
Farm Players Total Salaries$1,428,438
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,941,268
Farm Year To Date Expenses$439,816
Pro Salary Cap To Date$21,968,050
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,752,914
Farm Estimated Season Revenue$2,147,742
Pro Remaining Season Days86
Pro Expenses Per Days$920,818
Pro Estimated Expenses$79,190,348
Farm Remaining Season Days88
Farm Expenses Per Days$16,916
Farm Estimated Expenses$1,488,608
Estimated Season Expenses$80,678,956
Season Salary Cap$94,631,648
Estimate Under Maximum Salary Cap of $104,922,665$10,291,017
Estimate Over Minimum Salary Cap of $61,700,000 $32,931,648
Current Bank Account$172,266,024
Projected Bank Account$152,487,724

Pro Players Salaries

Auston Matthews (1 Way Contract) $13,250,000 (4)
Adam Fox (1 Way Contract) $9,500,000 (2)
Dylan Larkin (1 Way Contract) $8,700,000 (3)
Connor Hellebuyck (1 Way Contract) $8,500,000 (3)
Sean Couturier (1 Way Contract) $7,750,000 (1)
Andrei Svechnikov (1 Way Contract) $7,750,000 (5)
Gustav Forsling (1 Way Contract) $5,750,000 (4)
Michael Matheson (1 Way Contract) $4,875,000 (2)
Filip Chytil (1 Way Contract) $4,437,500 (2)
Dawson Mercer (1 Way Contract) $4,000,000 (5)
Kirill Marchenko (1 Way Contract) $3,850,000 (4)
Nicholas Paul $3,150,000 (3)
Jamie Drysdale (1 Way Contract) $2,300,000 (1)
Nicolas Hague (1 Way Contract) $2,294,150 (1)
Cole Sillinger (1 Way Contract) $2,250,000 (4)
Alexandre Texier $1,525,000 (1)
Daniil Tarasov (1 Way Contract) $1,050,000 (1)
Noah Cates $1,000,000 (1)
Philipp Kurashev $1,000,000 (1)
Collin Graf (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Matthew Knies (1 Way Contract) $925,000 (1)
Nicholas Robertson (1 Way Contract) $875,000 (1)
-1 Way Contract Salary Cap : $0
John St. Ivany $775,000 (3)
Calen Addison (1 Way Contract) $700,000 (1)
-1 Way Contract Salary Cap : $0
Owen Tippett (1 Way Contract) $0 (0)
Total Pro Players25
Salary Commitment
Year 2037 : $97,131,650
Year 2038 : $76,787,500
Year 2039 : $57,975,000
Year 2040 : $36,850,000
Salary Average Commitment
Year 2037 : $24,577,917
Year 2038 : $15,806,250
Year 2039 : $13,343,750
Year 2040 : $7,725,000
Salary Cap with 1 Way Contract
Year 2037 : $94,631,648
Year 2038 : $76,787,500
Year 2039 : $57,975,000
Year 2040 : $36,850,000

Farm Players Salaries

Rafael Harvey-Pinard $110,000 (1)
Albert Johansson $96,938 (1)
Cooper Black $95,000 (1)
Domenick Fensore $92,500 (1)
Lian Bichsel $92,500 (2)
Devon Levi $92,500 (1)
Mavrik Bourque $92,500 (1)
Shane Wright $88,667 (4)
Matthew Robertson $88,125 (1)
Olen Zellweger $88,125 (2)
Elmer Soderblom $87,833 (1)
Jacob Quillan $87,500 (1)
Xavier Parent $85,000 (2)
Danny Zhilkin $83,750 (1)
Felix Sandstrom $77,500 (1)
Ivan Ivan $70,000 (1)
Nils Lundkvist $0 (0)
Total Farm Players17
Salary Commitment
Year 2037 : $1,428,438
Year 2038 : $354,292
Year 2039 : $88,667
Year 2040 : $88,667
Salary Average Commitment
Year 2037 : $1,198,834
Year 2038 : $316,917
Year 2039 : $92,500
Year 2040 : $92,500

Carolina Hurricanes



Arena Capacity - Ticket Price
Attendance - %

Arena NamePNC Arena
Level 1: 7000 - $81 - 6,747 - 96.39%
Level 2: 6000 - $60 - 5,538 - 92.29%
Level 3: 2500 - $42 - 2,374 - 94.98%
Level 4: 4500 - $23 - 4,351 - 96.69%
Luxury : 1500 - $146 - 1,469 - 97.93%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $29 - 1,949 - 97.47%
Farm Level 2: 1000 - $17 - 975 - 97.45%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,479 - 95.25%
Average Income per Game$1,926,633
Year to Date Revenue$17,339,698
Farm
Home Games Left31
Average Attendance - %2,924 - 97.46%
Average Income per Game$73,096
Year to Date Revenue$730,962

Expense

Pro Players Total Salaries$65,041,249
Farm Players Total Salaries$1,912,782
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,488,855
Farm Year To Date Expenses$629,617
Pro Salary Cap To Date$15,153,592
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,652,260
Farm Estimated Season Revenue$2,265,982
Pro Remaining Season Days86
Pro Expenses Per Days$625,368
Pro Estimated Expenses$53,781,648
Farm Remaining Season Days88
Farm Expenses Per Days$25,551
Farm Estimated Expenses$2,248,488
Estimated Season Expenses$56,030,136
Season Salary Cap$63,891,249
Estimate Under Maximum Salary Cap of $104,922,665$41,031,416
Estimate Over Minimum Salary Cap of $61,700,000 $2,191,249
Current Bank Account$255,971,885
Projected Bank Account$263,859,991

Pro Players Salaries

Ryan Hartman (1 Way Contract) $7,000,000 (3)
Ondrej Palat (1 Way Contract) $6,500,000 (3)
Vladislav Gavrikov (1 Way Contract) $5,875,000 (1)
Sean Monahan (1 Way Contract) $5,500,000 (4)
Erik Cernak (1 Way Contract) $5,200,000 (4)
Brendan Smith (1 Way Contract) $5,000,000 (3)
Conor Garland (1 Way Contract) $4,950,000 (3)
Marcus Foligno (1 Way Contract) $4,000,000 (3)
Carson Soucy (1 Way Contract) $3,250,000 (3)
Oliver Kylington $2,900,000 (1)
Yegor Chinakhov (1 Way Contract) $2,100,000 (3)
Pyotr Kochetkov (1 Way Contract) $2,000,000 (4)
Ryan Reaves (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $350,000
Joel Kiviranta (1 Way Contract) $1,499,999 (4)
Samuel Ersson (1 Way Contract) $1,450,000 (3)
Kaiden Guhle (1 Way Contract) $1,000,000 (1)
Jonas Rondbjerg $1,000,000 (1)
Macklin Celebrini $925,000 (2)
Marco Kasper $925,000 (5)
Adam Gaudette $866,250 (1)
Joseph Cecconi $825,000 (1)
Linus Karlsson $775,000 (2)
Total Pro Players22
Salary Commitment
Year 2037 : $65,041,249
Year 2038 : $52,574,999
Year 2039 : $50,874,999
Year 2040 : $15,124,999
Salary Average Commitment
Year 2037 : $35,074,999
Year 2038 : $30,287,499
Year 2039 : $28,662,499
Year 2040 : $4,887,499
Salary Cap with 1 Way Contract
Year 2037 : $63,891,249
Year 2038 : $51,424,999
Year 2039 : $49,724,999
Year 2040 : $15,124,999

Farm Players Salaries

Xavier Bernard $100,000 (1)
Demetrios Koumontzis $96,044 (1)
Nick Leivermann $93,775 (1)
Billy Constantinou $93,775 (1)
Reid Schaefer $92,500 (5)
Cal Foote $92,500 (1)
Zach Benson $92,500 (3)
Brad Lambert $92,500 (5)
Lucas Edmonds $92,125 (1)
Zach Sawchenko $90,750 (3)
Noah Warren (Out of Payroll) $88,125 (2)
Talyn Boyko $87,313 (3)
Nikita Pavlychev $87,000 (1)
Bailey Brkin $85,250 (2)
Jackson Leppard $85,250 (1)
Michal Stinil $85,250 (1)
Jayden Grubbe $83,750 (3)
Jake Wise $83,750 (2)
Mathieu Cataford $83,750 (5)
Alexander Campbell $83,750 (2)
Jeremy Hanzel $70,625 (1)
Bryce Montgomery $70,625 (1)
Ryan McCleary $70,000 (2)
Total Farm Players23
Salary Commitment
Year 2037 : $2,000,906
Year 2038 : $998,425
Year 2039 : $602,800
Year 2040 : $266,000
Salary Average Commitment
Year 2037 : $1,741,250
Year 2038 : $970,000
Year 2039 : $588,125
Year 2040 : $273,750

Chicago Blackhawks



Arena Capacity - Ticket Price
Attendance - %

Arena NameUnited Center
Level 1: 7000 - $100 - 5,164 - 73.77%
Level 2: 6000 - $60 - 5,512 - 91.87%
Level 3: 2500 - $43 - 2,308 - 92.34%
Level 4: 4500 - $23 - 4,256 - 94.58%
Luxury : 1500 - $160 - 1,440 - 95.98%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,909 - 95.46%
Farm Level 2: 1000 - $15 - 949 - 94.92%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,680 - 86.88%
Average Income per Game$1,899,203
Year to Date Revenue$17,092,829
Farm
Home Games Left32
Average Attendance - %2,858 - 95.28%
Average Income per Game$77,239
Year to Date Revenue$695,151

Expense

Pro Players Total Salaries$91,290,000
Farm Players Total Salaries$1,432,200
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,589,392
Farm Year To Date Expenses$466,113
Pro Salary Cap To Date$19,624,652
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,774,503
Farm Estimated Season Revenue$2,471,648
Pro Remaining Season Days86
Pro Expenses Per Days$868,661
Pro Estimated Expenses$74,704,846
Farm Remaining Season Days88
Farm Expenses Per Days$16,949
Farm Estimated Expenses$1,491,512
Estimated Season Expenses$76,196,358
Season Salary Cap$85,190,000
Estimate Under Maximum Salary Cap of $104,922,665$19,732,665
Estimate Over Minimum Salary Cap of $61,700,000 $23,490,000
Current Bank Account$115,730,158
Projected Bank Account$102,779,951

Pro Players Salaries

Elias Pettersson (1 Way Contract) $11,600,000 (3)
Drew Doughty (1 Way Contract) $11,000,000 (1)
Olli Maatta (1 Way Contract) $6,500,000 (4)
David Perron (1 Way Contract) $6,500,000 (4)
Rasmus Sandin (1 Way Contract) $4,600,000 (4)
Cam Talbot (1 Way Contract) $4,500,000 (4)
Evan Rodrigues (1 Way Contract) $4,500,000 (4)
Miles Wood (1 Way Contract) $4,000,000 (4)
Pierre Engvall (1 Way Contract) $4,000,000 (3)
-1 Way Contract Salary Cap : $2,850,000
Connor Clifton $3,950,000 (4)
Jake Allen (1 Way Contract) $3,850,000 (1)
Max Domi (1 Way Contract) $3,750,000 (3)
Kirby Dach (1 Way Contract) $3,300,000 (2)
Tanner Jeannot (1 Way Contract) $2,665,000 (2)
Zach Aston-Reese (1 Way Contract) $2,000,000 (4)
Tyler Motte (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $850,000
Nathan Bastian (1 Way Contract) $1,350,000 (1)
Justin Barron (1 Way Contract) $1,250,000 (4)
-1 Way Contract Salary Cap : $100,000
Samuel Blais $1,000,000 (5)
Josh Mahura $1,000,000 (1)
Matej Blumel $1,000,000 (3)
Keaton Middleton $1,000,000 (1)
Lucas Carlsson $1,000,000 (1)
David Gustafsson (Out of Payroll) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Seth Griffith (1 Way Contract) $950,000 (3)
-1 Way Contract Salary Cap : $0
Conor Geekie (1 Way Contract) $925,000 (5)
-1 Way Contract Salary Cap : $0
Cole Koepke $775,000 (1)
Noah Philp $775,000 (2)
Phillip Di Giuseppe (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Tyson Jost (1 Way Contract) $775,000 (2)
Total Pro Players30
Salary Commitment
Year 2037 : $92,290,000
Year 2038 : $71,270,000
Year 2039 : $63,755,000
Year 2040 : $39,690,000
Salary Average Commitment
Year 2037 : $51,081,250
Year 2038 : $44,700,000
Year 2039 : $41,950,000
Year 2040 : $35,500,000
Salary Cap with 1 Way Contract
Year 2037 : $85,190,000
Year 2038 : $65,215,000
Year 2039 : $57,700,000
Year 2040 : $37,650,000

Farm Players Salaries

Ethan Bear $200,000 (1)
Jonathan Aspirot $100,000 (1)
Keith Petruzzelli (Out of Payroll) $100,000 (2)
Brett Murray $99,825 (2)
Quinn Olson $92,125 (3)
Trevor Kuntar $87,000 (4)
Ondrej Becher $83,750 (2)
Michael Milne $83,750 (3)
Samuel Knazko $83,750 (1)
Mason Beaupit $79,375 (2)
Hunter Skinner $77,500 (1)
Ryan McGregor $77,500 (1)
Jack Studnicka $77,500 (3)
Jacob Paquette $77,000 (1)
Skyler Brind'Amour $72,500 (3)
Roddy Ross $70,625 (2)
Chase Bradley $70,000 (3)
Total Farm Players17
Salary Commitment
Year 2037 : $1,532,200
Year 2038 : $862,125
Year 2039 : $477,000
Year 2040 : $87,000
Salary Average Commitment
Year 2037 : $1,274,083
Year 2038 : $818,750
Year 2039 : $445,000
Year 2040 : $70,000

Colorado Avalanche



Arena Capacity - Ticket Price
Attendance - %

Arena NameBall Arena
Level 1: 7000 - $100 - 5,433 - 77.61%
Level 2: 6000 - $60 - 5,652 - 94.20%
Level 3: 2500 - $35 - 2,404 - 96.14%
Level 4: 4500 - $20 - 4,436 - 98.59%
Luxury : 1500 - $200 - 1,068 - 71.21%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,861 - 93.05%
Farm Level 2: 1000 - $15 - 989 - 98.85%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,992 - 88.34%
Average Income per Game$1,890,565
Year to Date Revenue$17,015,084
Farm
Home Games Left31
Average Attendance - %2,850 - 94.98%
Average Income per Game$79,963
Year to Date Revenue$799,625

Expense

Pro Players Total Salaries$98,925,000
Farm Players Total Salaries$1,480,331
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,357,580
Farm Year To Date Expenses$822,413
Pro Salary Cap To Date$22,964,734
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,498,076
Farm Estimated Season Revenue$2,478,838
Pro Remaining Season Days86
Pro Expenses Per Days$936,830
Pro Estimated Expenses$80,567,380
Farm Remaining Season Days88
Farm Expenses Per Days$30,529
Farm Estimated Expenses$2,686,552
Estimated Season Expenses$83,253,932
Season Salary Cap$98,925,000
Estimate Under Maximum Salary Cap of $104,922,665$5,997,665
Estimate Over Minimum Salary Cap of $61,700,000 $37,225,000
Current Bank Account$233,346,789
Projected Bank Account$213,069,771

Pro Players Salaries

David Pastrnak (1 Way Contract) $11,250,000 (3)
Cale Makar $9,000,000 (1)
Jake Oettinger (1 Way Contract) $8,250,000 (2)
John Carlson $8,000,000 (2)
Brock Boeser (1 Way Contract) $6,650,000 (1)
Brandon Hagel (1 Way Contract) $6,500,000 (2)
Hampus Lindholm (1 Way Contract) $6,500,000 (2)
Mattias Ekholm (1 Way Contract) $6,500,000 (2)
Nick Schmaltz (1 Way Contract) $5,850,000 (3)
Ryan Lindgren (1 Way Contract) $4,500,000 (1)
Jason Dickinson (1 Way Contract) $4,250,000 (3)
Boone Jenner (1 Way Contract) $3,750,000 (2)
Scott Mayfield (1 Way Contract) $3,500,000 (1)
Ridly Greig $3,250,000 (4)
Erik Haula (1 Way Contract) $3,150,000 (1)
Matt Duchene (1 Way Contract) $3,000,000 (1)
Anton Forsberg (1 Way Contract) $2,000,000 (2)
Simon Benoit $1,350,000 (2)
Zemgus Girgensons $850,000 (4)
Philip Tomasino $825,000 (1)
Total Pro Players20
Salary Commitment
Year 2037 : $98,925,000
Year 2038 : $68,300,000
Year 2039 : $25,450,000
Year 2040 : $4,100,000
Salary Average Commitment
Year 2037 : $23,652,680
Year 2038 : $13,221,430
Year 2039 : $5,750,000
Year 2040 : $3,200,000
Salary Cap with 1 Way Contract
Year 2037 : $98,925,000
Year 2038 : $68,300,000
Year 2039 : $25,450,000
Year 2040 : $4,100,000

Farm Players Salaries

Carson Lambos $92,500 (1)
Emil Andrae $90,333 (1)
Mac Guzda $89,750 (1)
Jack Peart (Out of Payroll) $88,125 (1)
Thomas Bordeleau $87,413 (1)
Jacob Perreault $86,336 (1)
Ryder Korczak $83,750 (1)
Sasha Pastujov $83,750 (1)
Nolan Foote $82,500 (1)
Samuel Bolduc $80,000 (1)
Luke Evangelista $79,750 (1)
Hunter McKown $79,750 (1)
Marc McLaughlin $79,750 (1)
Tristen Robins $79,750 (1)
Jake Livingstone $77,500 (1)
Jack Rathbone $77,500 (1)
Jason Polin $77,500 (1)
Travis Barron (Out of Payroll) $77,500 (1)
Ben Gleason $77,500 (1)
Parker Gahagen $75,000 (2)
Total Farm Players20
Salary Commitment
Year 2037 : $1,645,956
Year 2038 : $75,000
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,596,958
Year 2038 : $75,000
Year 2039 : $0
Year 2040 : $0

Columbus Blue Jackets



Arena Capacity - Ticket Price
Attendance - %

Arena NameNationwide Arena
Level 1: 7000 - $90 - 6,611 - 94.44%
Level 2: 6000 - $56 - 5,621 - 93.68%
Level 3: 2500 - $39 - 2,400 - 96.00%
Level 4: 4500 - $26 - 4,450 - 98.90%
Luxury : 1500 - $162 - 1,446 - 96.37%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $34 - 1,904 - 95.19%
Farm Level 2: 1000 - $15 - 965 - 96.48%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,528 - 95.48%
Average Income per Game$2,020,697
Year to Date Revenue$18,186,269
Farm
Home Games Left31
Average Attendance - %2,869 - 95.62%
Average Income per Game$78,998
Year to Date Revenue$789,978

Expense

Pro Players Total Salaries$99,769,834
Farm Players Total Salaries$1,439,125
Coaches Total Salaries$6,600,000
Luxury Taxe Total$0
Pro Year To Date Expenses$22,646,348
Farm Year To Date Expenses$1,113,306
Pro Salary Cap To Date$21,358,170
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,662,290
Farm Estimated Season Revenue$2,448,932
Pro Remaining Season Days86
Pro Expenses Per Days$891,695
Pro Estimated Expenses$76,685,770
Farm Remaining Season Days88
Farm Expenses Per Days$43,326
Farm Estimated Expenses$3,812,688
Estimated Season Expenses$80,498,458
Season Salary Cap$94,919,832
Estimate Under Maximum Salary Cap of $104,922,665$10,002,833
Estimate Over Minimum Salary Cap of $61,700,000 $33,219,832
Current Bank Account$151,682,915
Projected Bank Account$138,295,679

Pro Players Salaries

Sergei Bobrovsky (1 Way Contract) $10,000,000 (2)
Matthew Tkachuk (1 Way Contract) $9,500,000 (6)
Roman Josi (1 Way Contract) $9,059,000 (5)
Moritz Seider (1 Way Contract) $8,550,000 (4)
Tim Stutzle (1 Way Contract) $8,350,000 (3)
Tyler Seguin (1 Way Contract) $7,600,000 (1)
Sean Durzi (1 Way Contract) $6,000,000 (3)
Jake DeBrusk (1 Way Contract) $5,500,000 (5)
Artturi Lehkonen (1 Way Contract) $4,500,000 (2)
Phillip Danault (1 Way Contract) $4,250,000 (3)
Frank Vatrano (1 Way Contract) $3,650,000 (1)
Sean Kuraly (1 Way Contract) $2,500,000 (1)
Warren Foegele (1 Way Contract) $2,400,000 (1)
Alex Lyon (1 Way Contract) $2,250,000 (2)
-1 Way Contract Salary Cap : $1,100,000
Martin Jones (1 Way Contract) $1,600,000 (2)
Anders Bjork (1 Way Contract) $1,600,000 (1)
-1 Way Contract Salary Cap : $450,000
Anthony Beauvillier (1 Way Contract) $1,250,000 (3)
Luke Glendening (1 Way Contract) $1,200,000 (4)
Brendan Gaunce $1,000,000 (5)
Joshua Ho-Sang (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Jaycob Megna (1 Way Contract) $1,000,000 (5)
Alexander Alexeyev $1,000,000 (1)
Louis Belpedio $1,000,000 (5)
Matthew Highmore $1,000,000 (5)
Wyatt Kaiser (1 Way Contract) $925,000 (2)
Jake Neighbours (1 Way Contract) $835,834 (3)
Garrett Pilon (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Shane Bowers (1 Way Contract) $775,000 (3)
-1 Way Contract Salary Cap : $0
Alex Petrovic $700,000 (2)
Total Pro Players29
Salary Commitment
Year 2037 : $99,769,834
Year 2038 : $85,434,000
Year 2039 : $65,459,000
Year 2040 : $38,809,000
Salary Average Commitment
Year 2037 : $37,731,250
Year 2038 : $21,631,250
Year 2039 : $14,800,000
Year 2040 : $9,225,000
Salary Cap with 1 Way Contract
Year 2037 : $94,919,832
Year 2038 : $77,319,832
Year 2039 : $58,494,832
Year 2040 : $37,809,000

Farm Players Salaries

Matthew Benning $125,000 (2)
Roland McKeown $100,000 (4)
Chase Priskie $100,000 (5)
Joe Hicketts $100,000 (5)
Dominik Shine $100,000 (5)
Austin Poganski $100,000 (5)
Gustav Lindstrom $100,000 (1)
Matthew Stienburg $90,000 (2)
Julian Lutz $88,125 (2)
Adam Erne $80,000 (4)
Ryan Jones $80,000 (4)
Dustin Tokarski $77,500 (2)
Kale Clague $77,500 (1)
Aaron Luchuk $76,000 (1)
Evan Vierling $75,000 (3)
Jack Gorniak $70,000 (2)
Total Farm Players16
Salary Commitment
Year 2037 : $1,439,125
Year 2038 : $1,200,125
Year 2039 : $742,500
Year 2040 : $660,000
Salary Average Commitment
Year 2037 : $1,400,000
Year 2038 : $1,171,875
Year 2039 : $735,000
Year 2040 : $660,000

Dallas Stars



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmerica Airlines Center
Level 1: 7000 - $100 - 5,205 - 74.35%
Level 2: 6000 - $60 - 5,722 - 95.37%
Level 3: 2500 - $45 - 2,375 - 95.00%
Level 4: 4500 - $35 - 3,077 - 68.37%
Luxury : 1500 - $180 - 1,102 - 73.49%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,391 - 69.55%
Farm Level 2: 1000 - $20 - 666 - 66.58%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %17,481 - 81.31%
Average Income per Game$1,902,404
Year to Date Revenue$19,024,037
Farm
Home Games Left31
Average Attendance - %2,057 - 68.56%
Average Income per Game$68,952
Year to Date Revenue$689,520

Expense

Pro Players Total Salaries$71,841,518
Farm Players Total Salaries$2,036,437
Coaches Total Salaries$1,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,108,741
Farm Year To Date Expenses$540,408
Pro Salary Cap To Date$18,876,606
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,974,515
Farm Estimated Season Revenue$2,137,512
Pro Remaining Season Days86
Pro Expenses Per Days$650,371
Pro Estimated Expenses$55,931,906
Farm Remaining Season Days88
Farm Expenses Per Days$22,249
Farm Estimated Expenses$1,957,912
Estimated Season Expenses$57,889,818
Season Salary Cap$71,841,518
Estimate Under Maximum Salary Cap of $104,922,665$33,081,147
Estimate Over Minimum Salary Cap of $61,700,000 $10,141,518
Current Bank Account$62,926,308
Projected Bank Account$66,148,517

Pro Players Salaries

Andrei Vasilevskiy (1 Way Contract) $9,500,000 (3)
Dylan Cozens (1 Way Contract) $7,100,000 (4)
Marc-Edouard Vlasic (1 Way Contract) $7,000,000 (4)
Anthony Cirelli (1 Way Contract) $6,250,000 (4)
Casey Mittelstadt (1 Way Contract) $5,750,000 (4)
Jaden Schwartz (1 Way Contract) $5,500,000 (2)
Andrew Mangiapane (1 Way Contract) $5,300,000 (2)
Mason Marchment (1 Way Contract) $4,500,000 (2)
Josh Manson (1 Way Contract) $4,000,000 (1)
Evan Bouchard (1 Way Contract) $3,900,000 (1)
Jonas Siegenthaler (1 Way Contract) $3,400,000 (3)
Colton Sissons $2,857,143 (2)
Simon Lundmark $969,375 (1)
Denton Mateychuk $925,000 (3)
Alex Laferriere (1 Way Contract) $875,000 (5)
Kevin Rooney (1 Way Contract) $850,000 (1)
Pheonix Copley (1 Way Contract) $825,000 (1)
Logan Stankoven $815,000 (2)
Paul Cotter $775,000 (3)
Victor Mancini $750,000 (1)
Total Pro Players20
Salary Commitment
Year 2037 : $71,841,518
Year 2038 : $63,772,143
Year 2039 : $44,800,000
Year 2040 : $30,200,000
Salary Average Commitment
Year 2037 : $24,362,500
Year 2038 : $16,662,500
Year 2039 : $13,456,250
Year 2040 : $10,162,500
Salary Cap with 1 Way Contract
Year 2037 : $71,841,518
Year 2038 : $60,547,143
Year 2039 : $41,575,000
Year 2040 : $26,975,000

Farm Players Salaries

Ethan Samson $100,000 (2)
Axel Sandin-Pellikka $92,500 (3)
Zeev Buium $92,500 (3)
Anton Wahlberg $88,125 (3)
Lukas Dragicevic $88,125 (1)
Tristan Bertucci $88,125 (1)
Lukas Fischer $88,125 (3)
Jack Hughes $88,125 (2)
Gannon Laroque $87,313 (1)
Ryan Tverberg $85,200 (2)
Lucas Ciona $83,000 (2)
Trevor Janicke $82,500 (3)
Henrik Tikkanen $82,400 (2)
Vilmer Alriksson $79,375 (3)
Tyson Jugnauth $79,375 (3)
Ryan Ufko $79,375 (1)
Erik Portillo $78,400 (4)
Logan Nijhoff $77,000 (3)
Marcel Marcel $75,000 (1)
Reilly Webb $70,625 (1)
Lucas Mercuri $70,625 (3)
Jared Wright $70,625 (2)
Nikita Novikov $70,000 (1)
Beck Warm $70,000 (2)
Nikita Prishchepov $70,000 (2)
Total Farm Players25
Salary Commitment
Year 2037 : $2,036,438
Year 2038 : $1,458,375
Year 2039 : $809,025
Year 2040 : $78,400
Salary Average Commitment
Year 2037 : $1,940,500
Year 2038 : $1,404,250
Year 2039 : $800,625
Year 2040 : $70,000

Detroit Red Wings



Arena Capacity - Ticket Price
Attendance - %

Arena NameLittle Caesars Arena
Level 1: 7000 - $70 - 6,798 - 97.12%
Level 2: 6000 - $55 - 5,755 - 95.92%
Level 3: 2500 - $40 - 2,325 - 93.00%
Level 4: 4500 - $25 - 4,341 - 96.46%
Luxury : 1500 - $150 - 1,447 - 96.48%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,977 - 98.87%
Farm Level 2: 1000 - $20 - 688 - 68.76%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,666 - 96.12%
Average Income per Game$1,804,423
Year to Date Revenue$16,239,809
Farm
Home Games Left31
Average Attendance - %2,665 - 88.83%
Average Income per Game$63,185
Year to Date Revenue$631,845

Expense

Pro Players Total Salaries$88,050,000
Farm Players Total Salaries$1,192,275
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,639,419
Farm Year To Date Expenses$725,704
Pro Salary Cap To Date$17,478,531
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,741,543
Farm Estimated Season Revenue$1,958,720
Pro Remaining Season Days86
Pro Expenses Per Days$839,732
Pro Estimated Expenses$72,216,952
Farm Remaining Season Days88
Farm Expenses Per Days$28,002
Farm Estimated Expenses$2,464,176
Estimated Season Expenses$74,681,128
Season Salary Cap$80,080,000
Estimate Under Maximum Salary Cap of $104,922,665$24,842,665
Estimate Over Minimum Salary Cap of $61,700,000 $18,380,000
Current Bank Account$175,466,342
Projected Bank Account$160,485,477

Pro Players Salaries

Thomas Chabot (1 Way Contract) $8,000,000 (1)
Jack Hughes (1 Way Contract) $8,000,000 (4)
Andrew Copp (1 Way Contract) $5,625,000 (1)
J.T Compher $5,100,000 (3)
Jamie Oleksiak (1 Way Contract) $4,600,000 (2)
Michael Anderson (1 Way Contract) $4,125,000 (3)
Jonathan Toews (1 Way Contract) $4,000,000 (1)
Bowen Byram (1 Way Contract) $4,000,000 (1)
Quinton Byfield (1 Way Contract) $3,500,000 (3)
Joel Hofer $3,400,000 (2)
Michael Rasmussen (1 Way Contract) $3,200,000 (4)
Jordan Greenway (1 Way Contract) $3,000,000 (5)
Jordan Staal (1 Way Contract) $2,900,000 (3)
Zach Whitecloud (1 Way Contract) $2,750,000 (2)
Barrett Hayton (1 Way Contract) $2,650,000 (4)
Stuart Skinner (1 Way Contract) $2,600,000 (2)
Alexis Lafreniere $2,400,000 (2)
Carter Hart $2,000,000 (4)
Jake Bean (1 Way Contract) $1,750,000 (4)
Peyton Krebs (1 Way Contract) $1,450,000 (2)
Arber Xhekaj (1 Way Contract) $1,300,000 (3)
-1 Way Contract Salary Cap : $150,000
Ty Dellandrea (1 Way Contract) $1,300,000 (4)
-1 Way Contract Salary Cap : $150,000
Logan Stanley (1 Way Contract) $1,250,000 (2)
Connor Dewar (1 Way Contract) $1,250,000 (2)
-1 Way Contract Salary Cap : $100,000
Brady Keeper (1 Way Contract) $1,000,000 (4)
-1 Way Contract Salary Cap : $0
Sebastian Cossa (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Nico Myatovic (1 Way Contract) $925,000 (5)
-1 Way Contract Salary Cap : $0
Joe Veleno (1 Way Contract) $925,000 (3)
Akira Schmid (1 Way Contract) $875,000 (3)
Matthew Rempe (1 Way Contract) $820,000 (2)
-1 Way Contract Salary Cap : $0
Jacob Bernard-Docker (1 Way Contract) $805,000 (1)
Caleb Jones (1 Way Contract) $775,000 (1)
Akil Thomas (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Total Pro Players33
Salary Commitment
Year 2037 : $88,050,000
Year 2038 : $65,795,000
Year 2039 : $44,275,000
Year 2040 : $25,575,000
Salary Average Commitment
Year 2037 : $34,788,750
Year 2038 : $27,101,250
Year 2039 : $18,320,000
Year 2040 : $7,726,250
Salary Cap with 1 Way Contract
Year 2037 : $80,080,000
Year 2038 : $56,875,000
Year 2039 : $38,325,000
Year 2040 : $20,750,000

Farm Players Salaries

Judd Caulfield $90,000 (3)
Shakir Mukhamadulin $89,400 (3)
Christian Kyrou $88,125 (1)
Owen Beck $88,125 (3)
Cross Hanas $86,000 (3)
Jaydon Dureau $85,000 (2)
Ethan Edwards $79,375 (2)
Jett Woo $77,500 (1)
Nathan Walker $77,500 (3)
Eetu Liukas $75,000 (3)
Tyler Tullio $75,000 (2)
Nathaniel Day $70,625 (3)
Dru Krebs $70,625 (2)
William Rousseau $70,000 (3)
Alex Kannok Leipert $70,000 (1)
Total Farm Players15
Salary Commitment
Year 2037 : $1,192,275
Year 2038 : $969,650
Year 2039 : $652,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,157,083
Year 2038 : $946,458
Year 2039 : $638,125
Year 2040 : $0

Edmonton Oilers



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Place
Level 1: 7000 - $99 - 5,402 - 77.18%
Level 2: 6000 - $49 - 5,795 - 96.58%
Level 3: 2500 - $44 - 2,405 - 96.20%
Level 4: 4500 - $29 - 4,226 - 93.90%
Luxury : 1500 - $184 - 1,105 - 73.64%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,972 - 98.60%
Farm Level 2: 1000 - $13 - 977 - 97.75%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,932 - 88.06%
Average Income per Game$1,863,067
Year to Date Revenue$16,767,603
Farm
Home Games Left30
Average Attendance - %2,949 - 98.31%
Average Income per Game$56,089
Year to Date Revenue$616,978

Expense

Pro Players Total Salaries$98,850,000
Farm Players Total Salaries$864,625
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,689,287
Farm Year To Date Expenses$461,924
Pro Salary Cap To Date$21,435,714
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,618,144
Farm Estimated Season Revenue$1,682,667
Pro Remaining Season Days86
Pro Expenses Per Days$936,161
Pro Estimated Expenses$80,509,846
Farm Remaining Season Days88
Farm Expenses Per Days$16,356
Farm Estimated Expenses$1,439,328
Estimated Season Expenses$81,949,174
Season Salary Cap$94,525,000
Estimate Under Maximum Salary Cap of $104,922,665$10,397,665
Estimate Over Minimum Salary Cap of $61,700,000 $32,825,000
Current Bank Account$211,542,747
Projected Bank Account$190,894,384

Pro Players Salaries

Darnell Nurse (1 Way Contract) $9,250,000 (2)
Cole Caufield (1 Way Contract) $7,850,000 (2)
Vince Dunn (1 Way Contract) $7,350,000 (3)
Brett Pesce (1 Way Contract) $7,200,000 (5)
Tyler Bertuzzi (1 Way Contract) $7,200,000 (5)
Justin Faulk (1 Way Contract) $6,500,000 (2)
Kyle Palmieri (1 Way Contract) $6,000,000 (5)
Joel Farabee (1 Way Contract) $5,000,000 (1)
Jean-Gabriel Pageau (1 Way Contract) $5,000,000 (1)
Dylan DeMelo (1 Way Contract) $4,900,000 (4)
Alex Tuch (1 Way Contract) $4,750,000 (2)
James Reimer (1 Way Contract) $3,500,000 (1)
-1 Way Contract Salary Cap : $2,350,000
Thomas Novak (1 Way Contract) $3,500,000 (4)
Mason Appleton (1 Way Contract) $3,400,000 (5)
Morgan Geekie (1 Way Contract) $2,000,000 (1)
Connor Ingram (Out of Payroll) $1,950,000 (3)
Morgan Barron (1 Way Contract) $1,350,000 (1)
Brayden Pachal (1 Way Contract) $925,000 (1)
Matt Coronato $925,000 (1)
Cameron Johnson (1 Way Contract) $925,000 (3)
Jackson LaCombe (1 Way Contract) $925,000 (3)
Isak Rosen $900,000 (4)
Jayson Megna (1 Way Contract) $900,000 (1)
Antonio Stranges (1 Way Contract) $850,000 (2)
-1 Way Contract Salary Cap : $0
Adam Edstrom $850,000 (2)
Brian Halonen (1 Way Contract) $775,000 (2)
Adam Wilsby $775,000 (1)
Liam Foudy $775,000 (1)
Yan Kuznetsov (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Marc Gatcomb (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Joseph Woll (1 Way Contract) $775,000 (1)
Jiri Patera (1 Way Contract) $775,000 (4)
-1 Way Contract Salary Cap : $0
Alex Turcotte (1 Way Contract) $775,000 (4)
David Tomasek $700,000 (1)
Total Pro Players34
Salary Commitment
Year 2037 : $100,800,000
Year 2038 : $77,400,000
Year 2039 : $45,800,000
Year 2040 : $34,650,000
Salary Average Commitment
Year 2037 : $56,044,286
Year 2038 : $43,494,286
Year 2039 : $30,297,619
Year 2040 : $27,239,286
Salary Cap with 1 Way Contract
Year 2037 : $96,475,000
Year 2038 : $75,000,000
Year 2039 : $45,025,000
Year 2040 : $33,875,000

Farm Players Salaries

Shai Buium $88,125 (2)
Jack Finley $88,125 (1)
Oskar Pettersson $83,750 (1)
Pavol Regenda $77,500 (2)
Mason Shaw $77,500 (1)
Cameron Crotty $77,500 (1)
Jesse Ylonen $77,500 (1)
Hugh McGing $77,500 (2)
Cooper Marody $76,500 (2)
Artem Guryev (Out of Payroll) $75,000 (1)
Hunter McDonald $70,625 (1)
Daniel Torgersson (Out of Payroll) $70,000 (1)
Atro Leppanen $70,000 (1)
Total Farm Players13
Salary Commitment
Year 2037 : $1,009,625
Year 2038 : $319,625
Year 2039 : $0
Year 2040 : $0
Salary Average Commitment
Year 2037 : $947,792
Year 2038 : $298,125
Year 2039 : $0
Year 2040 : $0

Florida Panthers



Arena Capacity - Ticket Price
Attendance - %

Arena NameFLA Live
Level 1: 7000 - $99 - 5,422 - 77.45%
Level 2: 6000 - $60 - 5,739 - 95.64%
Level 3: 2500 - $49 - 1,865 - 74.60%
Level 4: 4500 - $26 - 4,216 - 93.69%
Luxury : 1500 - $178 - 1,127 - 75.12%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,387 - 69.34%
Farm Level 2: 1000 - $15 - 959 - 95.93%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %18,368 - 85.43%
Average Income per Game$1,911,139
Year to Date Revenue$17,200,248
Farm
Home Games Left31
Average Attendance - %2,346 - 78.20%
Average Income per Game$69,858
Year to Date Revenue$698,575

Expense

Pro Players Total Salaries$102,761,250
Farm Players Total Salaries$1,174,375
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,149,932
Farm Year To Date Expenses$1,166,851
Pro Salary Cap To Date$23,127,352
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,156,437
Farm Estimated Season Revenue$2,165,582
Pro Remaining Season Days86
Pro Expenses Per Days$930,904
Pro Estimated Expenses$80,057,744
Farm Remaining Season Days88
Farm Expenses Per Days$45,389
Farm Estimated Expenses$3,994,232
Estimated Season Expenses$84,051,976
Season Salary Cap$99,856,254
Estimate Under Maximum Salary Cap of $104,922,665$5,066,411
Estimate Over Minimum Salary Cap of $61,700,000 $38,156,254
Current Bank Account$170,417,734
Projected Bank Account$149,687,777

Pro Players Salaries

Connor McDavid (1 Way Contract) $12,500,000 (4)
Filip Forsberg (1 Way Contract) $8,500,000 (3)
Claude Giroux (1 Way Contract) $7,500,000 (1)
Jaccob Slavin (1 Way Contract) $7,500,000 (3)
Kyle Connor (1 Way Contract) $7,200,000 (4)
Travis Sanheim $6,250,000 (4)
Matt Dumba (1 Way Contract) $6,000,000 (3)
Samuel Girard (1 Way Contract) $5,000,000 (5)
Dylan Strome (1 Way Contract) $5,000,000 (2)
Brandon Carlo (1 Way Contract) $4,100,000 (1)
Vitek Vanecek (1 Way Contract) $3,400,000 (2)
Adam Lowry (1 Way Contract) $3,250,000 (2)
Cole Perfetti (1 Way Contract) $3,250,000 (4)
Henri Jokiharju (1 Way Contract) $3,100,000 (2)
Kevin Lankinen (1 Way Contract) $3,000,000 (3)
Alex Newhook (1 Way Contract) $2,900,000 (5)
Jack Roslovic (1 Way Contract) $2,800,000 (2)
Jack Ahcan (1 Way Contract) $1,200,000 (1)
-1 Way Contract Salary Cap : $50,000
Jake Christiansen (1 Way Contract) $1,200,000 (1)
Corson Ceulemans (1 Way Contract) $925,000 (4)
-1 Way Contract Salary Cap : $0
Simon Edvinsson $925,000 (2)
Sam Colangelo $881,250 (2)
Laurent Dauphin $881,250 (1)
Donovan Sebrango (1 Way Contract) $830,000 (2)
-1 Way Contract Salary Cap : $0
Ville Ottavainen $793,750 (1)
Gage Goncalves $775,000 (2)
Joona Koppanen $775,000 (2)
Trey Fix-Wolansky $775,000 (2)
Jeremy Davies $775,000 (1)
Kyle Capobianco $775,000 (4)
Total Pro Players30
Salary Commitment
Year 2037 : $102,761,250
Year 2038 : $86,311,250
Year 2039 : $63,800,000
Year 2040 : $38,800,000
Salary Average Commitment
Year 2037 : $47,285,715
Year 2038 : $35,585,715
Year 2039 : $22,975,000
Year 2040 : $5,550,000
Salary Cap with 1 Way Contract
Year 2037 : $99,856,254
Year 2038 : $84,556,248
Year 2039 : $62,875,000
Year 2040 : $37,875,000

Farm Players Salaries

Jake Leschyshyn $100,000 (3)
Nathan Gaucher $92,500 (2)
Tristen Nielsen $87,000 (2)
Taro Hirose $85,000 (2)
Ben King $79,375 (2)
Matthew Strome $78,000 (2)
Nathan Clurman $77,500 (2)
Jonah Gadjovich $77,500 (4)
Carson Meyer $77,500 (2)
Ben Kraws $70,000 (1)
Peyton Jones $70,000 (1)
Joel Teasdale $70,000 (2)
Jermaine Loewen $70,000 (2)
Chaz Reddekopp $70,000 (1)
Austin Wagner $70,000 (2)
Total Farm Players15
Salary Commitment
Year 2037 : $1,174,375
Year 2038 : $937,500
Year 2039 : $155,000
Year 2040 : $77,500
Salary Average Commitment
Year 2037 : $1,091,250
Year 2038 : $881,250
Year 2039 : $158,125
Year 2040 : $70,000

Los Angeles Kings



Arena Capacity - Ticket Price
Attendance - %

Arena NameCrypto.com Arena
Level 1: 7000 - $75 - 6,805 - 97.21%
Level 2: 6000 - $60 - 5,725 - 95.42%
Level 3: 2500 - $35 - 2,447 - 97.88%
Level 4: 4500 - $20 - 4,433 - 98.50%
Luxury : 1500 - $200 - 1,019 - 67.93%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,382 - 69.08%
Farm Level 2: 1000 - $15 - 972 - 97.19%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,429 - 95.02%
Average Income per Game$1,835,639
Year to Date Revenue$16,520,755
Farm
Home Games Left31
Average Attendance - %2,354 - 78.45%
Average Income per Game$69,843
Year to Date Revenue$698,425

Expense

Pro Players Total Salaries$89,000,000
Farm Players Total Salaries$1,694,150
Coaches Total Salaries$2,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,172,549
Farm Year To Date Expenses$609,546
Pro Salary Cap To Date$19,345,750
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,740,462
Farm Estimated Season Revenue$2,165,118
Pro Remaining Season Days86
Pro Expenses Per Days$808,036
Pro Estimated Expenses$69,491,096
Farm Remaining Season Days88
Farm Expenses Per Days$23,633
Farm Estimated Expenses$2,079,704
Estimated Season Expenses$71,570,800
Season Salary Cap$86,850,000
Estimate Under Maximum Salary Cap of $104,922,665$18,072,665
Estimate Over Minimum Salary Cap of $61,700,000 $25,150,000
Current Bank Account$141,430,258
Projected Bank Account$130,765,038

Pro Players Salaries

Bo Horvat (1 Way Contract) $8,500,000 (4)
Pierre-Luc Dubois (1 Way Contract) $8,500,000 (3)
Morgan Rielly (1 Way Contract) $7,500,000 (4)
Colton Parayko (1 Way Contract) $6,500,000 (2)
Valeri Nichushkin (1 Way Contract) $6,125,000 (1)
Kevin Fiala (1 Way Contract) $6,000,000 (1)
Matt Murray (1 Way Contract) $5,750,000 (1)
Jordan Eberle (1 Way Contract) $5,600,000 (2)
Tristan Jarry (1 Way Contract) $5,400,000 (3)
Alexandre Carrier (1 Way Contract) $3,950,000 (3)
Jordan Martinook (1 Way Contract) $3,100,000 (2)
Dante Fabbro (1 Way Contract) $3,100,000 (3)
Kiefer Sherwood (1 Way Contract) $2,600,000 (4)
Sam Steel (1 Way Contract) $2,100,000 (4)
Klim Kostin (1 Way Contract) $2,000,000 (3)
-1 Way Contract Salary Cap : $850,000
Trevor van Riemsdyk (1 Way Contract) $2,000,000 (1)
Ryan Donato (1 Way Contract) $2,000,000 (2)
Philippe Myers (1 Way Contract) $1,450,000 (3)
Jordan Harris $1,400,000 (1)
Nick Perbix (1 Way Contract) $1,125,000 (1)
Connor Brown (1 Way Contract) $1,000,000 (1)
Grant Hutton (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Michael Eyssimont $800,000 (1)
Pontus Holmberg $800,000 (1)
Chris Terry $700,000 (2)
Total Pro Players25
Salary Commitment
Year 2037 : $89,000,000
Year 2038 : $64,000,000
Year 2039 : $45,100,000
Year 2040 : $20,700,000
Salary Average Commitment
Year 2037 : $33,657,500
Year 2038 : $20,776,250
Year 2039 : $12,950,000
Year 2040 : $5,150,000
Salary Cap with 1 Way Contract
Year 2037 : $86,850,000
Year 2038 : $61,850,000
Year 2039 : $43,950,000
Year 2040 : $20,700,000

Farm Players Salaries

David Rittich $300,000 (2)
Ivan Lodnia $100,000 (1)
David Cotton $86,000 (1)
Xavier Simoneau $85,500 (1)
Cameron Hughes $84,150 (1)
Patrick Guay $82,500 (1)
Gage Alexander $81,000 (3)
Louis Crevier $80,000 (2)
Curtis Douglas $77,500 (1)
Mitchell Stephens $77,500 (3)
Aaron Ness $75,000 (3)
Brandon Saigeon $75,000 (1)
Zachary Sanford $70,000 (2)
Michael Sdao $70,000 (1)
Michael Szmatula $70,000 (1)
Maxime Lajoie $70,000 (1)
Samuel Walker $70,000 (2)
Sheldon Dries $70,000 (2)
Michael Karow $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2037 : $1,694,150
Year 2038 : $823,500
Year 2039 : $233,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,575,625
Year 2038 : $800,000
Year 2039 : $220,000
Year 2040 : $0

Minnesota Wild



Arena Capacity - Ticket Price
Attendance - %

Arena NameXcel Energy Center
Level 1: 7000 - $84 - 6,466 - 92.37%
Level 2: 6000 - $57 - 5,596 - 93.27%
Level 3: 2500 - $38 - 2,415 - 96.58%
Level 4: 4500 - $26 - 4,358 - 96.84%
Luxury : 1500 - $155 - 1,415 - 94.33%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $33 - 1,940 - 96.98%
Farm Level 2: 1000 - $18 - 783 - 78.26%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20,249 - 94.18%
Average Income per Game$1,915,584
Year to Date Revenue$19,155,840
Farm
Home Games Left31
Average Attendance - %2,722 - 90.74%
Average Income per Game$77,994
Year to Date Revenue$779,936

Expense

Pro Players Total Salaries$85,803,334
Farm Players Total Salaries$1,841,835
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,918,546
Farm Year To Date Expenses$875,558
Pro Salary Cap To Date$19,621,228
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,383,104
Farm Estimated Season Revenue$2,417,802
Pro Remaining Season Days86
Pro Expenses Per Days$806,280
Pro Estimated Expenses$69,340,080
Farm Remaining Season Days88
Farm Expenses Per Days$33,700
Farm Estimated Expenses$2,965,600
Estimated Season Expenses$72,305,680
Season Salary Cap$84,803,336
Estimate Under Maximum Salary Cap of $104,922,665$20,119,329
Estimate Over Minimum Salary Cap of $61,700,000 $23,103,336
Current Bank Account$169,749,619
Projected Bank Account$159,244,845

Pro Players Salaries

Kevin Hayes (1 Way Contract) $8,000,000 (4)
Michael Carcone $8,000,000 (2)
Jesper Bratt (1 Way Contract) $7,875,000 (2)
Jared Spurgeon (1 Way Contract) $7,575,000 (3)
Yanni Gourde (1 Way Contract) $5,166,667 (2)
Radko Gudas (1 Way Contract) $5,000,000 (5)
Jesperi Kotkaniemi (1 Way Contract) $4,820,000 (3)
Spencer Knight (1 Way Contract) $4,500,000 (3)
Nino Niederreiter (1 Way Contract) $4,000,000 (4)
Barclay Goodrow (1 Way Contract) $3,641,667 (4)
Shayne Gostisbehere (1 Way Contract) $3,200,000 (4)
Jan Rutta $3,000,000 (1)
Jonathan Drouin (1 Way Contract) $3,000,000 (2)
Kaapo Kakko (1 Way Contract) $2,400,000 (1)
Nico Sturm (1 Way Contract) $2,000,000 (2)
Egor Zamula (1 Way Contract) $1,700,000 (3)
Jake Evans (1 Way Contract) $1,700,000 (1)
Pius Suter (1 Way Contract) $1,600,000 (1)
Mathieu Olivier $1,100,000 (1)
Conor Timmins (1 Way Contract) $1,100,000 (1)
Charlie Lindgren $1,100,000 (1)
Nick Blankenburg (1 Way Contract) $1,000,000 (3)
Calvin Pickard $1,000,000 (1)
Tobias Bjornfot (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Alex Steeves (1 Way Contract) $775,000 (1)
John Leonard $775,000 (1)
Tomas Nosek (1 Way Contract) $775,000 (1)
Total Pro Players27
Salary Commitment
Year 2037 : $85,803,334
Year 2038 : $69,478,334
Year 2039 : $43,436,667
Year 2040 : $23,841,667
Salary Average Commitment
Year 2037 : $50,043,750
Year 2038 : $39,137,500
Year 2039 : $23,412,500
Year 2040 : $14,537,500
Salary Cap with 1 Way Contract
Year 2037 : $84,803,336
Year 2038 : $69,478,334
Year 2039 : $43,436,667
Year 2040 : $23,841,667

Farm Players Salaries

Troy Grosenick $110,000 (2)
Austin Strand $100,000 (1)
Mike Hardman $100,000 (3)
Denis Smirnov $94,002 (1)
Brandt Clarke $92,500 (1)
David Jiricek $92,500 (1)
Scott Walford $92,125 (1)
Matthew Poitras $88,125 (1)
Kasper Halttunen $88,125 (2)
Evan Cormier $88,000 (1)
Josh Lopina $87,833 (2)
Casey Fitzgerald $85,250 (3)
Lucas Johansen $85,250 (1)
Guillaume Brisebois $85,250 (1)
Daylan Kuefler $84,000 (1)
Benjamin Gaudreau $83,750 (2)
Gavin Hayes $83,750 (2)
Colby Ambrosio $79,375 (1)
Chase Stillman $77,000 (2)
Justin Gill $75,000 (2)
Josh Doan $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2037 : $1,841,835
Year 2038 : $790,708
Year 2039 : $185,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,700,083
Year 2038 : $725,000
Year 2039 : $135,000
Year 2040 : $0

Montreal Canadiens



Arena Capacity - Ticket Price
Attendance - %

Arena NameBell Center
Level 1: 7000 - $77 - 6,693 - 95.62%
Level 2: 6000 - $54 - 5,763 - 96.05%
Level 3: 2500 - $36 - 2,447 - 97.89%
Level 4: 4500 - $23 - 4,389 - 97.52%
Luxury : 1500 - $151 - 1,448 - 96.55%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $40 - 1,447 - 72.37%
Farm Level 2: 1000 - $20 - 680 - 67.99%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,740 - 96.47%
Average Income per Game$1,839,107
Year to Date Revenue$16,551,961
Farm
Home Games Left31
Average Attendance - %2,127 - 70.91%
Average Income per Game$71,494
Year to Date Revenue$714,940

Expense

Pro Players Total Salaries$99,218,750
Farm Players Total Salaries$1,975,716
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,815,655
Farm Year To Date Expenses$665,680
Pro Salary Cap To Date$22,644,669
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,851,417
Farm Estimated Season Revenue$2,216,314
Pro Remaining Season Days86
Pro Expenses Per Days$930,525
Pro Estimated Expenses$80,025,150
Farm Remaining Season Days88
Farm Expenses Per Days$26,103
Farm Estimated Expenses$2,297,064
Estimated Season Expenses$82,322,214
Season Salary Cap$99,218,750
Estimate Under Maximum Salary Cap of $104,922,665$5,703,915
Estimate Over Minimum Salary Cap of $61,700,000 $37,518,750
Current Bank Account$154,444,532
Projected Bank Account$133,190,049

Pro Players Salaries

Mikko Rantanen $9,250,000 (1)
Brayden Point (1 Way Contract) $9,000,000 (2)
Miro Heiskanen (1 Way Contract) $8,450,000 (5)
Aaron Ekblad $7,500,000 (2)
Brady Skjei (1 Way Contract) $7,000,000 (4)
MacKenzie Weegar (1 Way Contract) $6,250,000 (4)
Christian Dvorak $5,600,000 (5)
Travis Konecny $5,500,000 (1)
Robert Thomas (1 Way Contract) $5,000,000 (2)
Anton Lundell (1 Way Contract) $5,000,000 (4)
Jared McCann (1 Way Contract) $4,250,000 (2)
Thomas Harley (1 Way Contract) $4,000,000 (3)
Matias Maccelli (1 Way Contract) $3,425,000 (3)
Adam Boqvist (1 Way Contract) $2,600,000 (1)
Taylor Raddysh $2,000,000 (2)
Jacob Bryson $1,850,000 (1)
Cam York (1 Way Contract) $1,600,000 (1)
Fabian Zetterlund (1 Way Contract) $1,450,000 (1)
Michael Kesselring (1 Way Contract) $1,400,000 (1)
Michael DiPietro $1,100,000 (1)
Vasili Podkolzin $1,000,000 (1)
Cutter Gauthier $925,000 (3)
Kyle MacLean $925,000 (1)
Logan Mailloux $925,000 (2)
Dustin Wolf (1 Way Contract) $850,000 (3)
Cale Fleury (1 Way Contract) $800,000 (3)
Dmitri Voronkov $793,750 (1)
Rasmus Asplund (1 Way Contract) $775,000 (1)
Total Pro Players28
Salary Commitment
Year 2037 : $99,218,750
Year 2038 : $70,975,000
Year 2039 : $42,300,000
Year 2040 : $32,300,000
Salary Average Commitment
Year 2037 : $38,029,000
Year 2038 : $29,097,750
Year 2039 : $24,085,250
Year 2040 : $20,250,000
Salary Cap with 1 Way Contract
Year 2037 : $99,218,750
Year 2038 : $70,975,000
Year 2039 : $42,300,000
Year 2040 : $32,300,000

Farm Players Salaries

Dylan Gambrell $110,000 (1)
Raphael Lavoie $96,938 (1)
Aidan McDonough $93,170 (1)
Christian Krygier $93,170 (1)
Hendrix Lapierre $92,500 (2)
Caedan Bankier $92,125 (1)
Dmitry Kuzmin $92,125 (1)
Cayden Primeau $89,000 (2)
Nikita Alexandrov $88,125 (1)
Calle Odelius $88,125 (3)
Jamieson Rees $88,125 (1)
Bogdan Trineyev $87,313 (1)
David Spacek $86,250 (2)
Yegor Sidorov $83,750 (3)
Graeme Clarke $83,750 (1)
Joni Jurmo $83,750 (2)
Justus Annunen $83,750 (2)
Noah Laba $79,375 (3)
Dylan Duke $79,375 (2)
Keean Washkurak $75,000 (1)
Zachary Metsa $70,000 (1)
Zachary Massicotte $70,000 (1)
Valtteri Puustinen $70,000 (1)
Daniil Misyul $0 (0)
Total Farm Players24
Salary Commitment
Year 2037 : $1,975,716
Year 2038 : $765,875
Year 2039 : $251,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,667,750
Year 2038 : $687,750
Year 2039 : $254,000
Year 2040 : $0

Nashville Predators



Arena Capacity - Ticket Price
Attendance - %

Arena NameBridgestone Arena
Level 1: 7000 - $75 - 6,816 - 97.37%
Level 2: 6000 - $40 - 5,888 - 98.13%
Level 3: 2500 - $28 - 2,492 - 99.69%
Level 4: 4500 - $17 - 4,487 - 99.71%
Luxury : 1500 - $113 - 1,473 - 98.18%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $65 - 851 - 42.53%
Farm Level 2: 1000 - $30 - 449 - 44.86%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %21,156 - 98.40%
Average Income per Game$1,578,199
Year to Date Revenue$14,203,788
Farm
Home Games Left31
Average Attendance - %1,299 - 43.30%
Average Income per Game$68,741
Year to Date Revenue$687,405

Expense

Pro Players Total Salaries$78,325,834
Farm Players Total Salaries$1,083,262
Coaches Total Salaries$6,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,610,635
Farm Year To Date Expenses$340,414
Pro Salary Cap To Date$16,558,205
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$50,502,357
Farm Estimated Season Revenue$2,130,956
Pro Remaining Season Days86
Pro Expenses Per Days$752,909
Pro Estimated Expenses$64,750,174
Farm Remaining Season Days88
Farm Expenses Per Days$13,888
Farm Estimated Expenses$1,222,144
Estimated Season Expenses$65,972,318
Season Salary Cap$69,416,668
Estimate Under Maximum Salary Cap of $104,922,665$35,505,997
Estimate Over Minimum Salary Cap of $61,700,000 $7,716,668
Current Bank Account$219,035,901
Projected Bank Account$205,696,896

Pro Players Salaries

Mats Zuccarello (1 Way Contract) $7,800,000 (4)
Brayden Schenn (1 Way Contract) $6,500,000 (4)
Brenden Dillon (1 Way Contract) $5,800,000 (3)
Jack Campbell (1 Way Contract) $5,000,000 (2)
-1 Way Contract Salary Cap : $3,850,000
Sean Walker (1 Way Contract) $5,000,000 (4)
Ilya Mikheyev (1 Way Contract) $4,750,000 (2)
Matt Roy (1 Way Contract) $4,600,000 (3)
Michael Bunting (1 Way Contract) $4,500,000 (3)
Noah Dobson (1 Way Contract) $4,000,000 (2)
Samuel Montembeault $3,150,000 (3)
Scott Laughton (1 Way Contract) $3,000,000 (1)
Luke Kunin (1 Way Contract) $2,750,000 (1)
Trent Frederic (1 Way Contract) $2,300,000 (2)
Morgan Frost (1 Way Contract) $2,100,000 (1)
Carl Grundstrom (1 Way Contract) $1,800,000 (3)
Jack McBain (1 Way Contract) $1,600,000 (2)
Daniil Miromanov (1 Way Contract) $1,250,000 (2)
Brett Leason (1 Way Contract) $1,050,000 (1)
-1 Way Contract Salary Cap : $0
Scott Wedgewood (1 Way Contract) $1,000,000 (1)
Pierre-Olivier Joseph (1 Way Contract) $1,000,000 (2)
Michael McCarron $975,000 (1)
Dylan Coghlan (1 Way Contract) $935,000 (2)
-1 Way Contract Salary Cap : $0
John Beecher (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Alexander Holtz (1 Way Contract) $894,167 (1)
-1 Way Contract Salary Cap : $0
Tyson Foerster (1 Way Contract) $863,334 (1)
Victor Mete (1 Way Contract) $855,000 (2)
-1 Way Contract Salary Cap : $0
Will Cuylle (1 Way Contract) $828,333 (1)
Joshua Dunne (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Riley Tufte (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Brandon Gignac (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Justin Brazeau (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players31
Salary Commitment
Year 2037 : $78,325,834
Year 2038 : $61,615,000
Year 2039 : $39,150,000
Year 2040 : $19,300,000
Salary Average Commitment
Year 2037 : $44,993,000
Year 2038 : $34,943,000
Year 2039 : $26,949,250
Year 2040 : $13,375,000
Salary Cap with 1 Way Contract
Year 2037 : $69,416,672
Year 2038 : $57,900,000
Year 2039 : $39,150,000
Year 2040 : $19,300,000

Farm Players Salaries

Tyler Kleven $160,000 (3)
Helge Grans $97,000 (2)
Ryan O'Rourke $97,000 (1)
William Wallinder $97,000 (2)
Fyodor Svechkov $92,500 (1)
Chase Lang $92,263 (1)
Filip Kral $82,500 (2)
Keeghan Howdeshell $77,500 (1)
Anthony Angello $77,500 (1)
Isak Posch $70,000 (2)
Michal Postava $70,000 (2)
Patrik Koch $70,000 (1)
Total Farm Players12
Salary Commitment
Year 2037 : $1,083,262
Year 2038 : $576,500
Year 2039 : $160,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $912,500
Year 2038 : $474,375
Year 2039 : $88,125
Year 2040 : $0

New Jersey Devils



Arena Capacity - Ticket Price
Attendance - %

Arena NamePrudential Center
Level 1: 7000 - $90 - 6,428 - 91.83%
Level 2: 6000 - $58 - 5,691 - 94.85%
Level 3: 2500 - $35 - 2,364 - 94.58%
Level 4: 4500 - $20 - 4,393 - 97.62%
Luxury : 1500 - $180 - 1,122 - 74.79%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,951 - 97.53%
Farm Level 2: 1000 - $15 - 967 - 96.65%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %19,999 - 93.02%
Average Income per Game$1,908,950
Year to Date Revenue$19,089,502
Farm
Home Games Left31
Average Attendance - %2,917 - 97.23%
Average Income per Game$82,765
Year to Date Revenue$827,650

Expense

Pro Players Total Salaries$109,525,000
Farm Players Total Salaries$1,349,938
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,586,170
Farm Year To Date Expenses$748,280
Pro Salary Cap To Date$23,131,680
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,177,456
Farm Estimated Season Revenue$2,565,715
Pro Remaining Season Days86
Pro Expenses Per Days$1,022,545
Pro Estimated Expenses$87,938,870
Farm Remaining Season Days88
Farm Expenses Per Days$29,385
Farm Estimated Expenses$2,585,880
Estimated Season Expenses$90,524,750
Season Salary Cap$99,644,168
Estimate Under Maximum Salary Cap of $104,922,665$5,278,497
Estimate Over Minimum Salary Cap of $61,700,000 $37,944,168
Current Bank Account$191,037,392
Projected Bank Account$162,255,813

Pro Players Salaries

Zach Werenski $9,600,000 (1)
Reilly Smith (1 Way Contract) $9,000,000 (2)
Jordan Kyrou $8,125,000 (3)
Brandon Montour (1 Way Contract) $7,600,000 (4)
Tyler Toffoli (1 Way Contract) $7,000,000 (4)
Brendan Gallagher (1 Way Contract) $6,500,000 (2)
Andrei Kuzmenko (1 Way Contract) $5,500,000 (1)
Elvis Merzlikins (1 Way Contract) $5,400,000 (4)
Dmitry Orlov (1 Way Contract) $4,750,000 (3)
Matt Grzelcyk (1 Way Contract) $4,500,000 (1)
Tyler Myers (1 Way Contract) $4,000,000 (2)
Anthony Mantha (1 Way Contract) $3,500,000 (1)
Casey Cizikas (1 Way Contract) $3,500,000 (3)
Calle Jarnkrok (1 Way Contract) $3,500,000 (3)
Radek Faksa (1 Way Contract) $3,250,000 (1)
Michael Amadio (1 Way Contract) $2,600,000 (5)
Alex Nedeljkovic (1 Way Contract) $2,400,000 (5)
Braden Schneider (1 Way Contract) $2,200,000 (3)
Yegor Sharangovich (1 Way Contract) $2,000,000 (1)
Petr Mrazek (1 Way Contract) $1,350,000 (2)
Lukas Reichel (1 Way Contract) $1,200,000 (3)
-1 Way Contract Salary Cap : $50,000
Marcus Bjork (1 Way Contract) $1,000,000 (1)
-1 Way Contract Salary Cap : $0
Samuel Laberge (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Adam Fantilli $925,000 (1)
Lucas Condotta (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Ryan Johnson (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Simon Nemec (1 Way Contract) $918,333 (3)
-1 Way Contract Salary Cap : $0
Mason McTavish (1 Way Contract) $894,167 (1)
Jayden Struble (1 Way Contract) $867,500 (1)
-1 Way Contract Salary Cap : $0
Leevi Merilainen (1 Way Contract) $820,000 (1)
-1 Way Contract Salary Cap : $0
Tyler Tucker (1 Way Contract) $800,000 (1)
Matt Kessel (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Cole Guttman (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Angus Crookshank (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Nikolas Matinpalo $700,000 (1)
Total Pro Players35
Salary Commitment
Year 2037 : $109,525,000
Year 2038 : $70,843,333
Year 2039 : $49,993,333
Year 2040 : $25,000,000
Salary Average Commitment
Year 2037 : $71,169,583
Year 2038 : $48,500,000
Year 2039 : $34,150,000
Year 2040 : $18,537,500
Salary Cap with 1 Way Contract
Year 2037 : $99,644,168
Year 2038 : $67,975,000
Year 2039 : $47,125,000
Year 2040 : $25,000,000

Farm Players Salaries

Tyler Boucher $92,500 (2)
Ivan Miroshnichenko $92,500 (2)
Dmitry Simashev $92,500 (3)
Zayne Parekh $92,500 (3)
John Farinacci $91,000 (1)
Luca Del Bel Belluz $88,125 (3)
Samuel Helenius $88,125 (1)
Scott Morrow $88,125 (2)
Colten Ellis $83,750 (1)
Landon Slaggert $83,750 (1)
Elias Pettersson $83,750 (3)
Patrick Moynihan $77,688 (1)
Hunter Shepard $77,500 (1)
Nick Abruzzese $77,500 (1)
Ryan Hofer $70,625 (1)
Matvei Petrov $70,000 (2)
Total Farm Players16
Salary Commitment
Year 2037 : $1,349,937
Year 2038 : $700,000
Year 2039 : $356,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,269,792
Year 2038 : $665,417
Year 2039 : $338,750
Year 2040 : $0

New York Islanders



Arena Capacity - Ticket Price
Attendance - %

Arena NameUBS Arena
Level 1: 7000 - $85 - 6,617 - 94.52%
Level 2: 6000 - $52 - 5,725 - 95.41%
Level 3: 2500 - $34 - 2,464 - 98.56%
Level 4: 4500 - $18 - 4,470 - 99.34%
Luxury : 1500 - $165 - 1,418 - 94.56%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,879 - 93.97%
Farm Level 2: 1000 - $15 - 952 - 95.17%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,694 - 96.25%
Average Income per Game$1,874,957
Year to Date Revenue$16,874,611
Farm
Home Games Left31
Average Attendance - %2,831 - 94.37%
Average Income per Game$80,055
Year to Date Revenue$800,545

Expense

Pro Players Total Salaries$82,731,250
Farm Players Total Salaries$1,525,292
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$20,544,582
Farm Year To Date Expenses$808,107
Pro Salary Cap To Date$18,165,479
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,998,617
Farm Estimated Season Revenue$2,481,690
Pro Remaining Season Days86
Pro Expenses Per Days$792,243
Pro Estimated Expenses$68,132,898
Farm Remaining Season Days88
Farm Expenses Per Days$30,924
Farm Estimated Expenses$2,721,312
Estimated Season Expenses$70,854,210
Season Salary Cap$78,276,248
Estimate Under Maximum Salary Cap of $104,922,665$26,646,417
Estimate Over Minimum Salary Cap of $61,700,000 $16,576,248
Current Bank Account$157,900,978
Projected Bank Account$149,527,075

Pro Players Salaries

Sebastian Aho (1 Way Contract) $9,750,000 (5)
Sam Reinhart (1 Way Contract) $8,625,000 (5)
Jacob Trouba (1 Way Contract) $8,000,000 (5)
Adam Pelech (1 Way Contract) $6,500,000 (3)
Cam Fowler $6,500,000 (3)
Brad Marchand (1 Way Contract) $6,125,000 (2)
William Karlsson $5,900,000 (2)
Carter Verhaeghe (1 Way Contract) $4,250,000 (2)
Corey Perry (1 Way Contract) $3,500,000 (2)
Laurent Brossoit (1 Way Contract) $3,300,000 (4)
Philipp Grubauer (1 Way Contract) $3,000,000 (3)
Eetu Luostarinen (1 Way Contract) $3,000,000 (4)
Derrick Pouliot (1 Way Contract) $2,500,000 (4)
Cole Smith (1 Way Contract) $1,000,000 (2)
Yaroslav Askarov (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Fabian Lysell (1 Way Contract) $925,000 (3)
-1 Way Contract Salary Cap : $0
Maxim Groshev (1 Way Contract) $870,000 (4)
-1 Way Contract Salary Cap : $0
Riley Duran (1 Way Contract) $870,000 (4)
-1 Way Contract Salary Cap : $0
Zachary Bolduc (1 Way Contract) $865,000 (4)
-1 Way Contract Salary Cap : $0
Simon Holmstrom (1 Way Contract) $850,000 (2)
William Carrier (1 Way Contract) $845,000 (2)
Walker Duehr $825,000 (2)
Jaret Anderson-Dolan (1 Way Contract) $775,000 (3)
Brett Seney $775,000 (2)
Logan Brown (1 Way Contract) $775,000 (3)
Jack Johnson (1 Way Contract) $775,000 (1)
Samuel Johannesson $706,250 (2)
Total Pro Players27
Salary Commitment
Year 2037 : $82,731,250
Year 2038 : $81,895,250
Year 2039 : $56,194,000
Year 2040 : $37,780,000
Salary Average Commitment
Year 2037 : $51,526,250
Year 2038 : $46,276,250
Year 2039 : $30,550,000
Year 2040 : $18,725,000
Salary Cap with 1 Way Contract
Year 2037 : $78,276,250
Year 2038 : $77,501,250
Year 2039 : $52,725,000
Year 2040 : $35,175,000

Farm Players Salaries

Jonathan Lekkerimaki $92,500 (2)
Michael Brandsegg-Nygard $92,500 (3)
Noel Gunler $88,125 (3)
Etienne Morin $88,125 (1)
Ryan Chesley $88,125 (3)
Jordan Frasca $86,000 (2)
Taylor Gauthier $86,000 (2)
Zachary Uens $85,917 (1)
Aleksanteri Kaskimaki $83,750 (2)
Alexander Pashin $83,000 (1)
Jake Chiasson $79,375 (2)
Artem Shlaine $75,000 (2)
Graham Sward $75,000 (2)
Will Cranley $70,625 (3)
Landon Sim $70,625 (3)
Chase Yoder $70,625 (2)
Ty Smilanic $70,000 (2)
Dustyn McFaul $70,000 (1)
Case McCarthy $70,000 (1)
Total Farm Players19
Salary Commitment
Year 2037 : $1,525,292
Year 2038 : $1,128,500
Year 2039 : $410,250
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,536,408
Year 2038 : $1,148,958
Year 2039 : $403,958
Year 2040 : $0

New York Rangers



Arena Capacity - Ticket Price
Attendance - %

Arena NameMadison Square Garden
Level 1: 7000 - $90 - 6,681 - 95.44%
Level 2: 6000 - $60 - 5,635 - 93.91%
Level 3: 2500 - $50 - 1,822 - 72.87%
Level 4: 4500 - $20 - 4,436 - 98.58%
Luxury : 1500 - $170 - 1,416 - 94.41%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,929 - 96.46%
Farm Level 2: 1000 - $15 - 964 - 96.40%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %19,990 - 92.97%
Average Income per Game$2,026,249
Year to Date Revenue$18,236,245
Farm
Home Games Left31
Average Attendance - %2,893 - 96.44%
Average Income per Game$81,982
Year to Date Revenue$819,820

Expense

Pro Players Total Salaries$107,962,333
Farm Players Total Salaries$1,059,625
Coaches Total Salaries$11,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,603,088
Farm Year To Date Expenses$467,748
Pro Salary Cap To Date$22,705,134
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$64,839,982
Farm Estimated Season Revenue$2,541,442
Pro Remaining Season Days86
Pro Expenses Per Days$1,017,521
Pro Estimated Expenses$87,506,806
Farm Remaining Season Days88
Farm Expenses Per Days$18,067
Farm Estimated Expenses$1,589,896
Estimated Season Expenses$89,096,702
Season Salary Cap$98,025,000
Estimate Under Maximum Salary Cap of $104,922,665$6,897,665
Estimate Over Minimum Salary Cap of $61,700,000 $36,325,000
Current Bank Account$293,459,908
Projected Bank Account$271,744,630

Pro Players Salaries

Alex Pietrangelo (1 Way Contract) $8,800,000 (2)
Mark Scheifele (1 Way Contract) $8,500,000 (4)
Mikhail Sergachev (1 Way Contract) $8,500,000 (4)
Ilya Sorokin (1 Way Contract) $8,250,000 (5)
Anze Kopitar (1 Way Contract) $7,750,000 (2)
Tom Wilson (1 Way Contract) $6,500,000 (4)
Nikolaj Ehlers (1 Way Contract) $6,000,000 (1)
Jake Guentzel (1 Way Contract) $6,000,000 (2)
Jason Robertson (1 Way Contract) $5,000,000 (1)
Charlie Coyle (1 Way Contract) $5,000,000 (1)
Adrian Kempe (1 Way Contract) $4,500,000 (1)
Oliver Ekman-Larsson (1 Way Contract) $3,500,000 (5)
Jake Walman (1 Way Contract) $3,400,000 (3)
Mario Ferraro $3,250,000 (2)
Conor Sheary (1 Way Contract) $2,000,000 (5)
Brett Howden (1 Way Contract) $1,900,000 (1)
Alex Iafallo (1 Way Contract) $1,900,000 (3)
Teddy Blueger (1 Way Contract) $1,800,000 (2)
Bobby Brink (1 Way Contract) $1,500,000 (3)
-1 Way Contract Salary Cap : $350,000
Jonathan Quick (1 Way Contract) $1,250,000 (2)
Eric Robinson (1 Way Contract) $1,150,000 (4)
Logan O'Connor (1 Way Contract) $1,050,000 (2)
Nick Cousins (1 Way Contract) $1,020,000 (1)
-1 Way Contract Salary Cap : $0
Juuso Parssinen (1 Way Contract) $975,000 (2)
-1 Way Contract Salary Cap : $0
Trevor Carrick (1 Way Contract) $925,000 (2)
-1 Way Contract Salary Cap : $0
Mason Lohrei (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Luke Hughes (1 Way Contract) $925,000 (1)
Brad Hunt (1 Way Contract) $900,000 (1)
-1 Way Contract Salary Cap : $0
Max Sasson (1 Way Contract) $870,000 (1)
-1 Way Contract Salary Cap : $0
Jack Thompson (1 Way Contract) $828,333 (1)
-1 Way Contract Salary Cap : $0
Lukas Cormier (1 Way Contract) $794,000 (1)
-1 Way Contract Salary Cap : $0
Axel Jonsson Fjallby (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Mason Morelli (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Justin Danforth (1 Way Contract) $750,000 (1)
Total Pro Players34
Salary Commitment
Year 2037 : $107,962,333
Year 2038 : $77,775,000
Year 2039 : $45,200,000
Year 2040 : $38,400,000
Salary Average Commitment
Year 2037 : $42,901,875
Year 2038 : $26,169,375
Year 2039 : $19,156,250
Year 2040 : $15,537,500
Salary Cap with 1 Way Contract
Year 2037 : $98,025,000
Year 2038 : $73,950,000
Year 2039 : $44,050,000
Year 2040 : $38,400,000

Farm Players Salaries

Ryan Leonard $92,500 (3)
Matvei Gridin $92,500 (3)
Seamus Casey $88,125 (2)
Pierrick Dube $87,000 (1)
Ondrej Pavel $87,000 (1)
Stanislav Svozil $83,750 (1)
Chase De Leo $80,000 (1)
Clay Stevenson (Out of Payroll) $77,500 (2)
Marshall Rifai $77,500 (1)
Patrick Giles $77,500 (1)
Jack Dugan $77,500 (1)
Ken Appleby $76,250 (4)
Braeden Bowman $70,000 (2)
Arttu Hyry $70,000 (1)
Total Farm Players14
Salary Commitment
Year 2037 : $1,137,125
Year 2038 : $496,875
Year 2039 : $261,250
Year 2040 : $76,250
Salary Average Commitment
Year 2037 : $1,098,750
Year 2038 : $523,750
Year 2039 : $255,000
Year 2040 : $70,000

Ottawa Senators



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanadian Tire Center
Level 1: 7000 - $84 - 6,864 - 98.06%
Level 2: 6000 - $60 - 5,665 - 94.41%
Level 3: 2500 - $43 - 2,455 - 98.18%
Level 4: 4500 - $27 - 4,333 - 96.29%
Luxury : 1500 - $223 - 906 - 60.37%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,886 - 94.29%
Farm Level 2: 1000 - $15 - 973 - 97.27%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20,222 - 94.05%
Average Income per Game$1,997,953
Year to Date Revenue$19,979,527
Farm
Home Games Left31
Average Attendance - %2,859 - 95.28%
Average Income per Game$80,594
Year to Date Revenue$805,935

Expense

Pro Players Total Salaries$72,477,500
Farm Players Total Salaries$1,611,250
Coaches Total Salaries$5,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$16,544,176
Farm Year To Date Expenses$658,862
Pro Salary Cap To Date$15,569,760
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,936,534
Farm Estimated Season Revenue$2,498,398
Pro Remaining Season Days86
Pro Expenses Per Days$669,442
Pro Estimated Expenses$57,572,012
Farm Remaining Season Days88
Farm Expenses Per Days$31,678
Farm Estimated Expenses$2,787,664
Estimated Season Expenses$60,359,676
Season Salary Cap$70,682,500
Estimate Under Maximum Salary Cap of $104,922,665$34,240,165
Estimate Over Minimum Salary Cap of $61,700,000 $8,982,500
Current Bank Account$265,644,094
Projected Bank Account$269,719,350

Pro Players Salaries

Frederik Andersen (1 Way Contract) $6,000,000 (1)
David Kampf $5,000,000 (3)
Colin White (1 Way Contract) $4,750,000 (4)
Alex Vlasic (1 Way Contract) $4,600,000 (3)
Mattias Samuelsson (1 Way Contract) $4,500,000 (3)
Zach Bogosian (1 Way Contract) $4,000,000 (3)
Joel Edmundson (1 Way Contract) $4,000,000 (3)
Ross Colton (1 Way Contract) $4,000,000 (2)
Ivan Fedotov (1 Way Contract) $4,000,000 (1)
Robby Fabbri (1 Way Contract) $4,000,000 (1)
Nils Hoglander $2,750,000 (1)
Cody Glass $2,750,000 (1)
Jeffrey Viel $2,000,000 (4)
Oliver Wahlstrom $1,900,000 (1)
Ryan Poehling (1 Way Contract) $1,900,000 (2)
Glenn Gawdin $1,500,000 (1)
Isac Lundestrom $1,500,000 (2)
Zac Jones $1,500,000 (1)
Olle Lycksell $1,500,000 (1)
Dylan McIlrath $1,500,000 (1)
Kasperi Kapanen (1 Way Contract) $1,300,000 (4)
Max Jones (1 Way Contract) $1,250,000 (3)
Dennis Cholowski $1,000,000 (2)
Ben Meyers $1,000,000 (1)
Dysin Mayo (1 Way Contract) $950,000 (2)
-1 Way Contract Salary Cap : $0
Emil Lilleberg (1 Way Contract) $870,000 (2)
Dennis Hildeby (1 Way Contract) $845,000 (2)
-1 Way Contract Salary Cap : $0
Ty Nelson (1 Way Contract) $837,500 (2)
Marian Studenic $775,000 (1)
Total Pro Players29
Salary Commitment
Year 2037 : $72,477,500
Year 2038 : $40,075,700
Year 2039 : $28,410,700
Year 2040 : $6,525,000
Salary Average Commitment
Year 2037 : $34,168,333
Year 2038 : $22,712,083
Year 2039 : $16,606,250
Year 2040 : $2,100,000
Salary Cap with 1 Way Contract
Year 2037 : $70,682,500
Year 2038 : $41,507,500
Year 2039 : $31,400,000
Year 2040 : $8,050,000

Farm Players Salaries

Filip Bystedt $92,500 (2)
David Reinbacher $92,500 (1)
Sam Rinzel $92,500 (3)
Brayden Yager $92,500 (3)
Easton Cowan $92,500 (3)
Aydar Suniev $83,750 (3)
Hunter Drew $80,000 (1)
Dawson Barteaux $80,000 (1)
Givani Smith $80,000 (3)
Florian Xhekaj $79,375 (1)
Dans Locmelis $79,375 (2)
Kyle Keyser $77,500 (1)
Gustav Olofsson $77,500 (2)
Sandis Vilmanis $75,000 (2)
Jacob Julien $75,000 (3)
Nikita Grebenkin $75,000 (2)
Carsen Twarynski $75,000 (1)
Jackson Dorrington $70,625 (3)
Connor Kurth $70,625 (2)
Noah Beck $70,000 (2)
Total Farm Players20
Salary Commitment
Year 2037 : $1,611,250
Year 2038 : $1,126,875
Year 2039 : $586,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,584,200
Year 2038 : $1,133,000
Year 2039 : $595,000
Year 2040 : $0

Philadelphia Flyers



Arena Capacity - Ticket Price
Attendance - %

Arena NameWells Fargo
Level 1: 7000 - $150 - 3,480 - 49.71%
Level 2: 6000 - $110 - 2,897 - 48.29%
Level 3: 2500 - $100 - 1,000 - 40.00%
Level 4: 4500 - $90 - 1,800 - 40.00%
Luxury : 1500 - $200 - 1,037 - 69.16%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $50 - 1,088 - 54.42%
Farm Level 2: 1000 - $30 - 467 - 46.70%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %10,215 - 47.51%
Average Income per Game$1,952,122
Year to Date Revenue$19,521,221
Farm
Home Games Left31
Average Attendance - %1,555 - 51.84%
Average Income per Game$68,425
Year to Date Revenue$684,250

Expense

Pro Players Total Salaries$101,005,000
Farm Players Total Salaries$1,799,831
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,142,593
Farm Year To Date Expenses$771,100
Pro Salary Cap To Date$23,057,767
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,515,785
Farm Estimated Season Revenue$2,121,175
Pro Remaining Season Days86
Pro Expenses Per Days$955,402
Pro Estimated Expenses$82,164,572
Farm Remaining Season Days88
Farm Expenses Per Days$33,332
Farm Estimated Expenses$2,933,216
Estimated Season Expenses$85,097,788
Season Salary Cap$99,080,000
Estimate Under Maximum Salary Cap of $104,922,665$5,842,665
Estimate Over Minimum Salary Cap of $61,700,000 $37,380,000
Current Bank Account$61,310,551
Projected Bank Account$38,849,723

Pro Players Salaries

Patrik Laine (1 Way Contract) $8,700,000 (2)
Esa Lindell (1 Way Contract) $8,500,000 (2)
Elias Lindholm (1 Way Contract) $7,750,000 (5)
Anders Lee (1 Way Contract) $7,250,000 (5)
Filip Hronek (1 Way Contract) $7,250,000 (5)
Troy Terry (1 Way Contract) $7,000,000 (3)
Damon Severson (1 Way Contract) $6,500,000 (3)
Cody Ceci (1 Way Contract) $6,500,000 (2)
Evander Kane (1 Way Contract) $5,000,000 (4)
Ukko-Pekka Luukkonen (1 Way Contract) $4,750,000 (4)
John Klingberg (Out of Payroll) $4,000,000 (5)
-1 Way Contract Salary Cap : $2,850,000
Brandon Saad (1 Way Contract) $3,750,000 (5)
Ilya Lyubushkin (1 Way Contract) $3,500,000 (4)
Eeli Tolvanen (1 Way Contract) $3,475,000 (2)
Kailer Yamamoto (1 Way Contract) $3,100,000 (3)
Ville Husso (1 Way Contract) $3,000,000 (3)
-1 Way Contract Salary Cap : $1,850,000
Karel Vejmelka (1 Way Contract) $2,725,000 (1)
Ryan Lomberg (1 Way Contract) $2,000,000 (2)
Travis Hamonic (1 Way Contract) $2,000,000 (4)
Sonny Milano (1 Way Contract) $1,900,000 (1)
Parker Wotherspoon (1 Way Contract) $1,000,000 (5)
Eric Comrie (1 Way Contract) $975,000 (2)
Dylan Holloway (1 Way Contract) $925,000 (1)
Connor Bedard $925,000 (1)
Travis Dermott $880,000 (1)
Nikolai Kovalenko $875,000 (2)
Lane Pederson (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Total Pro Players27
Salary Commitment
Year 2037 : $105,005,000
Year 2038 : $95,325,000
Year 2039 : $63,525,000
Year 2040 : $46,250,000
Salary Average Commitment
Year 2037 : $74,978,000
Year 2038 : $71,028,000
Year 2039 : $46,200,000
Year 2040 : $35,075,000
Salary Cap with 1 Way Contract
Year 2037 : $101,930,000
Year 2038 : $94,575,000
Year 2039 : $63,550,000
Year 2040 : $45,100,000

Farm Players Salaries

Kaapo Kahkonen $175,000 (5)
Ryan Mast $100,000 (5)
Danila Klimovich $100,000 (4)
Jeremie Poirier $100,000 (5)
Lassi Thomson $92,500 (1)
Marek Vanacker $92,500 (3)
Bokondji Imama $90,750 (1)
J.D. Greenway $90,750 (1)
Kevin Wall $85,456 (1)
Nathan Smith $85,250 (1)
Robert Bortuzzo $85,000 (2)
Josh Bloom $83,750 (2)
Carson Wetsch $83,750 (3)
Martin Chromiak $82,000 (2)
Liam O'Brien $80,000 (1)
Cameron Whitehead $79,375 (2)
Matthew Phillips $77,500 (3)
Blake Hillman $75,000 (3)
Amir Miftakhov $70,625 (1)
Alex Gagne $70,625 (2)
Total Farm Players20
Salary Commitment
Year 2037 : $1,799,831
Year 2038 : $1,204,500
Year 2039 : $803,750
Year 2040 : $475,000
Salary Average Commitment
Year 2037 : $1,520,833
Year 2038 : $1,030,833
Year 2039 : $720,833
Year 2040 : $398,958

Pittsburgh Penguins



Arena Capacity - Ticket Price
Attendance - %

Arena NamePPG Paints Arena
Level 1: 7000 - $85 - 6,564 - 93.77%
Level 2: 6000 - $69 - 4,203 - 70.06%
Level 3: 2500 - $52 - 1,738 - 69.52%
Level 4: 4500 - $40 - 2,703 - 60.07%
Luxury : 1500 - $140 - 1,468 - 97.85%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $30 - 1,977 - 98.84%
Farm Level 2: 1000 - $17 - 961 - 96.08%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %16,676 - 77.56%
Average Income per Game$1,865,421
Year to Date Revenue$16,788,793
Farm
Home Games Left31
Average Attendance - %2,938 - 97.92%
Average Income per Game$75,638
Year to Date Revenue$756,376

Expense

Pro Players Total Salaries$99,778,000
Farm Players Total Salaries$1,697,750
Coaches Total Salaries$7,500,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,975,250
Farm Year To Date Expenses$615,264
Pro Salary Cap To Date$22,663,654
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,693,486
Farm Estimated Season Revenue$2,344,766
Pro Remaining Season Days86
Pro Expenses Per Days$922,125
Pro Estimated Expenses$79,302,750
Farm Remaining Season Days88
Farm Expenses Per Days$23,664
Farm Estimated Expenses$2,082,432
Estimated Season Expenses$81,385,182
Season Salary Cap$97,628,000
Estimate Under Maximum Salary Cap of $104,922,665$7,294,665
Estimate Over Minimum Salary Cap of $61,700,000 $35,928,000
Current Bank Account$265,225,033
Projected Bank Account$245,878,103

Pro Players Salaries

Nathan MacKinnon (1 Way Contract) $12,600,000 (3)
Nikita Kucherov (1 Way Contract) $9,500,000 (3)
Sidney Crosby (1 Way Contract) $8,700,000 (1)
Leon Draisaitl (1 Way Contract) $8,500,000 (3)
Roope Hintz (1 Way Contract) $8,450,000 (4)
Brady Tkachuk (1 Way Contract) $8,200,000 (6)
Jake Sanderson (1 Way Contract) $8,000,000 (5)
Juuse Saros (1 Way Contract) $7,740,000 (5)
Joshua Morrissey (1 Way Contract) $6,250,000 (3)
Martin Necas (1 Way Contract) $3,000,000 (1)
Ian Cole (1 Way Contract) $2,800,000 (2)
Alexander Romanov (1 Way Contract) $2,500,000 (2)
Pavel Dorofeyev (1 Way Contract) $1,850,000 (4)
-1 Way Contract Salary Cap : $700,000
Bobby McMann (1 Way Contract) $1,500,000 (2)
Nic Dowd (1 Way Contract) $1,300,000 (1)
Seth Jarvis $1,100,000 (6)
Jordan Spence (1 Way Contract) $1,000,000 (3)
-1 Way Contract Salary Cap : $0
Logan Cooley $950,000 (4)
Brock Faber (1 Way Contract) $925,000 (2)
James van Riemsdyk (1 Way Contract) $900,000 (1)
Wyatt Johnston $900,000 (2)
Lukas Dostal $813,000 (3)
Jalen Chatfield (1 Way Contract) $800,000 (5)
Mark Giordano (1 Way Contract) $800,000 (2)
Joel Hanley $700,000 (2)
Total Pro Players25
Salary Commitment
Year 2037 : $99,778,000
Year 2038 : $92,198,000
Year 2039 : $82,073,000
Year 2040 : $43,410,000
Salary Average Commitment
Year 2037 : $35,634,108
Year 2038 : $26,509,108
Year 2039 : $16,871,608
Year 2040 : $6,562,500
Salary Cap with 1 Way Contract
Year 2037 : $97,628,000
Year 2038 : $83,728,000
Year 2039 : $73,603,000
Year 2040 : $35,940,000

Farm Players Salaries

Charles-Edouard D'Astous $100,000 (2)
Roby Jarventie $95,000 (3)
Mackie Samoskevich $92,500 (2)
Leo Carlsson $92,500 (3)
Kevin Korchinski $92,500 (5)
Emil Heineman $90,000 (2)
Jacob Gaucher $90,000 (3)
Lane Hutson $88,125 (2)
Ryker Evans $88,125 (1)
Marco Rossi $86,500 (2)
Filip Larsson $77,500 (3)
Joshua Roy $75,000 (5)
Kevin Gravel $70,000 (3)
Karsen Dorwart $70,000 (2)
Milan Lucic $70,000 (1)
Jet Greaves $70,000 (2)
Ben Harpur $70,000 (3)
Adam Klapka $70,000 (2)
Sam Morton $70,000 (5)
Victor Ostman $70,000 (3)
Quinn Hutson $70,000 (2)
Total Farm Players21
Salary Commitment
Year 2037 : $1,697,750
Year 2038 : $1,552,125
Year 2039 : $815,000
Year 2040 : $247,500
Salary Average Commitment
Year 2037 : $1,672,125
Year 2038 : $1,509,625
Year 2039 : $785,125
Year 2040 : $237,500

San Jose Sharks



Arena Capacity - Ticket Price
Attendance - %

Arena NameSAP Center
Level 1: 7000 - $150 - 3,546 - 50.66%
Level 2: 6000 - $100 - 2,922 - 48.70%
Level 3: 2500 - $45 - 2,347 - 93.88%
Level 4: 4500 - $40 - 2,688 - 59.72%
Luxury : 1500 - $150 - 1,444 - 96.29%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,845 - 92.26%
Farm Level 2: 1000 - $15 - 955 - 95.48%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %12,947 - 60.22%
Average Income per Game$1,868,377
Year to Date Revenue$18,683,773
Farm
Home Games Left30
Average Attendance - %2,800 - 93.34%
Average Income per Game$78,907
Year to Date Revenue$867,975

Expense

Pro Players Total Salaries$86,862,500
Farm Players Total Salaries$2,024,295
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$21,535,479
Farm Year To Date Expenses$689,754
Pro Salary Cap To Date$19,608,697
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$57,919,696
Farm Estimated Season Revenue$2,367,205
Pro Remaining Season Days86
Pro Expenses Per Days$829,129
Pro Estimated Expenses$71,305,094
Farm Remaining Season Days88
Farm Expenses Per Days$26,529
Farm Estimated Expenses$2,334,552
Estimated Season Expenses$73,639,646
Season Salary Cap$84,562,500
Estimate Under Maximum Salary Cap of $104,922,665$20,360,165
Estimate Over Minimum Salary Cap of $61,700,000 $22,862,500
Current Bank Account$211,165,823
Projected Bank Account$197,813,078

Pro Players Salaries

Igor Shesterkin (1 Way Contract) $11,500,000 (5)
Quinn Hughes (1 Way Contract) $8,500,000 (5)
Owen Power (1 Way Contract) $8,350,000 (4)
Lucas Raymond (1 Way Contract) $8,075,000 (5)
Matthew Boldy $7,000,000 (2)
Neal Pionk (1 Way Contract) $6,250,000 (3)
Trevor Zegras $5,750,000 (4)
Jakob Chychrun (1 Way Contract) $5,600,000 (3)
Artem Zub (1 Way Contract) $5,350,000 (4)
Gabriel Vilardi (1 Way Contract) $3,437,500 (1)
Keegan Kolesar (1 Way Contract) $2,500,000 (3)
Connor McMichael (1 Way Contract) $2,100,000 (2)
William Eklund (1 Way Contract) $2,000,000 (1)
Dylan Samberg $1,500,000 (1)
Nikolai Knyzhov (1 Way Contract) $1,400,000 (1)
-1 Way Contract Salary Cap : $250,000
Alex Barre-Boulet (1 Way Contract) $1,300,000 (1)
-1 Way Contract Salary Cap : $150,000
Aatu Raty $1,200,000 (1)
Juraj Slafkovsky $925,000 (1)
Will Smith $925,000 (3)
Jakob Pelletier $875,000 (2)
Aliaksei Protas $800,000 (1)
Samuel Fagemo (1 Way Contract) $775,000 (1)
Jakub Dobes $750,000 (1)
Total Pro Players23
Salary Commitment
Year 2037 : $86,862,500
Year 2038 : $72,775,000
Year 2039 : $62,800,000
Year 2040 : $47,525,000
Salary Average Commitment
Year 2037 : $26,843,750
Year 2038 : $15,593,750
Year 2039 : $13,493,750
Year 2040 : $9,393,750
Salary Cap with 1 Way Contract
Year 2037 : $84,562,496
Year 2038 : $72,775,000
Year 2039 : $62,800,000
Year 2040 : $47,525,000

Farm Players Salaries

Cal Petersen $500,000 (1)
Ville Heinola $120,000 (1)
Spencer Smallman $110,000 (1)
Nico Daws $100,000 (1)
Jacob Ingham $100,000 (1)
Gianni Fairbrother $100,000 (3)
Nathan Noel $100,000 (1)
Ozzy Wiesblatt $100,000 (1)
Tyler Madden $100,000 (1)
Mason Primeau $99,000 (1)
Josiah Slavin $93,170 (1)
Pavel Mintyukov $92,500 (1)
Luke Prokop $92,125 (1)
Nathan Villeneuve $88,125 (3)
Angus Booth $79,375 (3)
Jared Davidson $75,000 (2)
Alex Bump $75,000 (3)
Santeri Hatakka $0 (0)
Connor Corcoran $0 (0)
Total Farm Players19
Salary Commitment
Year 2037 : $2,024,295
Year 2038 : $417,500
Year 2039 : $342,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,261,375
Year 2038 : $385,792
Year 2039 : $315,792
Year 2040 : $0

St. Louis Blues



Arena Capacity - Ticket Price
Attendance - %

Arena NameEnterprise Arena
Level 1: 7000 - $85 - 6,796 - 97.09%
Level 2: 6000 - $60 - 5,578 - 92.97%
Level 3: 2500 - $44 - 2,365 - 94.61%
Level 4: 4500 - $27 - 4,357 - 96.83%
Luxury : 1500 - $225 - 909 - 60.61%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,915 - 95.73%
Farm Level 2: 1000 - $15 - 942 - 94.18%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20,006 - 93.05%
Average Income per Game$1,994,547
Year to Date Revenue$19,945,472
Farm
Home Games Left30
Average Attendance - %2,856 - 95.21%
Average Income per Game$81,136
Year to Date Revenue$892,500

Expense

Pro Players Total Salaries$86,458,307
Farm Players Total Salaries$1,430,467
Coaches Total Salaries$2,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,642,558
Farm Year To Date Expenses$568,814
Pro Salary Cap To Date$19,410,405
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,830,963
Farm Estimated Season Revenue$2,434,091
Pro Remaining Season Days86
Pro Expenses Per Days$780,878
Pro Estimated Expenses$67,155,508
Farm Remaining Season Days88
Farm Expenses Per Days$21,320
Farm Estimated Expenses$1,876,160
Estimated Season Expenses$69,031,668
Season Salary Cap$86,458,307
Estimate Under Maximum Salary Cap of $104,922,665$18,464,358
Estimate Over Minimum Salary Cap of $61,700,000 $24,758,307
Current Bank Account$296,248,152
Projected Bank Account$291,481,538

Pro Players Salaries

Artemi Panarin (1 Way Contract) $11,642,860 (4)
Mika Zibanejad (1 Way Contract) $8,500,000 (2)
Chris Kreider (1 Way Contract) $6,500,000 (4)
Kris Letang (1 Way Contract) $6,100,000 (2)
Jonas Brodin (1 Way Contract) $6,000,000 (1)
Shane Pinto (1 Way Contract) $5,000,000 (5)
T.J. Brodie $5,000,000 (4)
Christopher Tanev $4,500,000 (3)
Patrick Kane (1 Way Contract) $4,000,000 (2)
Troy Stecher (1 Way Contract) $3,700,000 (1)
Alexandar Georgiev (1 Way Contract) $3,400,000 (2)
Joel Armia (1 Way Contract) $3,400,000 (2)
Dakota Joshua (1 Way Contract) $3,350,000 (2)
Garnet Hathaway (1 Way Contract) $3,000,000 (2)
Kurtis MacDermid $3,000,000 (1)
Daniel Vladar $2,200,000 (2)
Jon Merrill (1 Way Contract) $1,200,000 (1)
Scott Perunovich $1,150,000 (1)
Emil Bemstrom $1,000,000 (1)
Mackenzie Entwistle (1 Way Contract) $1,000,000 (5)
Jiri Kulich $1,000,000 (1)
Ilya Solovyov $931,700 (1)
Nils Aman (1 Way Contract) $883,750 (2)
Total Pro Players23
Salary Commitment
Year 2037 : $86,458,307
Year 2038 : $68,251,607
Year 2039 : $33,417,857
Year 2040 : $28,917,857
Salary Average Commitment
Year 2037 : $38,956,250
Year 2038 : $25,981,250
Year 2039 : $17,900,000
Year 2040 : $17,200,000
Salary Cap with 1 Way Contract
Year 2037 : $86,458,307
Year 2038 : $68,476,607
Year 2039 : $33,642,857
Year 2040 : $29,142,857

Farm Players Salaries

Tristan Luneau $96,938 (1)
Cole Krygier $93,170 (1)
David Goyette $89,167 (2)
Gavin Brindley $88,125 (1)
Matthew Maggio $87,000 (2)
Alexis Gendron $86,000 (1)
Remi Poirier $85,456 (1)
Ben Hemmerling $82,111 (2)
Nikita Nesterenko $78,750 (2)
Rory Kerins $77,500 (2)
Charles-Alexis Legault $75,000 (2)
Emmitt Finnie $70,625 (1)
Josh Filmon $70,625 (2)
Niko Huuhtanen $70,000 (1)
Domenic DiVincentiis $70,000 (3)
Dyllan Gill $70,000 (2)
Filip Engaras $70,000 (1)
Joel Nystrom $70,000 (2)
Connor McClennon $0 (0)
Mathias Laferriere $0 (0)
Phillip Kemp $0 (0)
Noel Hoefenmayer $0 (0)
Ben Jones $0 (0)
Total Farm Players23
Salary Commitment
Year 2037 : $1,430,467
Year 2038 : $770,153
Year 2039 : $70,000
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,296,486
Year 2038 : $717,736
Year 2039 : $70,000
Year 2040 : $0

Tampa Bay Lightning



Arena Capacity - Ticket Price
Attendance - %

Arena NameAmalie Arena
Level 1: 7000 - $85 - 6,614 - 94.48%
Level 2: 6000 - $60 - 5,830 - 97.17%
Level 3: 2500 - $44 - 2,388 - 95.50%
Level 4: 4500 - $27 - 4,324 - 96.09%
Luxury : 1500 - $225 - 924 - 61.60%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,891 - 94.57%
Farm Level 2: 1000 - $15 - 967 - 96.74%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20,080 - 93.39%
Average Income per Game$1,999,102
Year to Date Revenue$19,991,017
Farm
Home Games Left31
Average Attendance - %2,859 - 95.29%
Average Income per Game$80,710
Year to Date Revenue$807,100

Expense

Pro Players Total Salaries$104,734,107
Farm Players Total Salaries$1,048,250
Coaches Total Salaries$6,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$25,485,403
Farm Year To Date Expenses$704,838
Pro Salary Cap To Date$22,784,872
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$61,972,153
Farm Estimated Season Revenue$2,502,010
Pro Remaining Season Days86
Pro Expenses Per Days$970,840
Pro Estimated Expenses$83,492,240
Farm Remaining Season Days88
Farm Expenses Per Days$26,739
Farm Estimated Expenses$2,353,032
Estimated Season Expenses$85,845,272
Season Salary Cap$96,674,104
Estimate Under Maximum Salary Cap of $104,922,665$8,248,561
Estimate Over Minimum Salary Cap of $61,700,000 $34,974,104
Current Bank Account$244,800,366
Projected Bank Account$223,429,257

Pro Players Salaries

Erik Karlsson (1 Way Contract) $11,500,000 (1)
Alex Ovechkin (1 Way Contract) $10,500,000 (1)
Nico Hischier (1 Way Contract) $7,250,000 (3)
Dylan Guenther (1 Way Contract) $7,142,857 (5)
Brock Nelson (1 Way Contract) $7,000,000 (1)
Ryan Pulock (1 Way Contract) $6,150,000 (2)
Jordan Binnington (1 Way Contract) $6,000,000 (5)
Adam Larsson (1 Way Contract) $5,250,000 (5)
Blake Coleman (1 Way Contract) $4,900,000 (3)
Ben Chiarot (1 Way Contract) $4,750,000 (1)
Trevor Moore (1 Way Contract) $4,200,000 (2)
Oskar Sundqvist (1 Way Contract) $4,000,000 (2)
J.J. Moser (Out of Payroll) $3,750,000 (2)
Yakov Trenin (1 Way Contract) $3,500,000 (4)
Stefan Noesen (1 Way Contract) $2,600,000 (2)
Anthony Stolarz (1 Way Contract) $2,500,000 (3)
Colin Miller (1 Way Contract) $2,000,000 (4)
Matthew Nieto (1 Way Contract) $1,775,000 (1)
Mike Reilly (1 Way Contract) $1,250,000 (1)
-1 Way Contract Salary Cap : $100,000
Noel Acciari (1 Way Contract) $1,200,000 (4)
Ben Hutton (1 Way Contract) $1,100,000 (5)
-1 Way Contract Salary Cap : $0
Rasmus Kupari (1 Way Contract) $1,000,000 (1)
Matvei Michkov $925,000 (2)
Henry Thrun (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Nikita Tolopilo (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Filip Hallander $881,250 (1)
Kaedan Korczak (1 Way Contract) $825,000 (2)
-1 Way Contract Salary Cap : $0
Ronan Seeley (1 Way Contract) $810,000 (2)
-1 Way Contract Salary Cap : $0
Jonas Johansson (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
James Hamblin (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Marc Del Gaizo (1 Way Contract) $775,000 (1)
Dryden Hunt (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Jesper Boqvist (1 Way Contract) $775,000 (1)
Total Pro Players33
Salary Commitment
Year 2037 : $108,484,107
Year 2038 : $64,877,857
Year 2039 : $40,842,857
Year 2040 : $26,192,857
Salary Average Commitment
Year 2037 : $64,174,108
Year 2038 : $36,167,858
Year 2039 : $23,767,858
Year 2040 : $11,600,000
Salary Cap with 1 Way Contract
Year 2037 : $100,424,104
Year 2038 : $61,367,856
Year 2039 : $39,742,856
Year 2040 : $25,092,856

Farm Players Salaries

Frank Nazar $92,500 (2)
Evan Nause $88,125 (1)
Daniil Chayka $88,125 (1)
Justin Sourdif $83,750 (1)
Carson Focht $82,500 (1)
Arthur Kaliyev $82,500 (1)
Vincent Iorio $81,417 (3)
Cam Squires $79,375 (3)
Conner Roulette $79,375 (2)
Frederic Brunet $75,000 (2)
Brad Morrison $74,333 (1)
Blake Murray $70,625 (1)
Jack Malone $70,625 (1)
Alexandre Fortin (Out of Payroll) $70,000 (1)
Total Farm Players14
Salary Commitment
Year 2037 : $1,118,250
Year 2038 : $407,667
Year 2039 : $160,792
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,098,000
Year 2038 : $409,375
Year 2039 : $167,500
Year 2040 : $0

Toronto Maple Leafs



Arena Capacity - Ticket Price
Attendance - %

Arena NameAir Canada Centre
Level 1: 7000 - $89 - 6,711 - 95.87%
Level 2: 6000 - $57 - 5,663 - 94.38%
Level 3: 2500 - $42 - 2,401 - 96.04%
Level 4: 4500 - $25 - 4,418 - 98.18%
Luxury : 1500 - $133 - 1,462 - 97.47%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $22 - 1,975 - 98.76%
Farm Level 2: 1000 - $17 - 933 - 93.25%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %20,655 - 96.07%
Average Income per Game$1,975,393
Year to Date Revenue$17,778,533
Farm
Home Games Left31
Average Attendance - %2,908 - 96.92%
Average Income per Game$59,305
Year to Date Revenue$593,047

Expense

Pro Players Total Salaries$81,228,333
Farm Players Total Salaries$1,687,125
Coaches Total Salaries$3,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$19,569,974
Farm Year To Date Expenses$807,321
Pro Salary Cap To Date$18,978,601
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$63,212,562
Farm Estimated Season Revenue$1,838,446
Pro Remaining Season Days86
Pro Expenses Per Days$734,182
Pro Estimated Expenses$63,139,652
Farm Remaining Season Days88
Farm Expenses Per Days$32,343
Farm Estimated Expenses$2,846,184
Estimated Season Expenses$65,985,836
Season Salary Cap$78,565,000
Estimate Under Maximum Salary Cap of $104,922,665$26,357,665
Estimate Over Minimum Salary Cap of $61,700,000 $16,865,000
Current Bank Account$89,438,826
Projected Bank Account$88,503,998

Pro Players Salaries

Timo Meier (1 Way Contract) $8,800,000 (3)
Noah Hanifin (1 Way Contract) $7,350,000 (5)
Jeff Skinner (1 Way Contract) $7,000,000 (1)
John Gibson (1 Way Contract) $6,500,000 (3)
Josh Anderson (1 Way Contract) $5,600,000 (2)
Jeff Petry (1 Way Contract) $5,000,000 (1)
Brandon Tanev (1 Way Contract) $5,000,000 (4)
Alexander Wennberg (1 Way Contract) $5,000,000 (3)
Ivan Barbashev (1 Way Contract) $5,000,000 (3)
Erik Gudbranson (1 Way Contract) $4,000,000 (2)
Jake Middleton (1 Way Contract) $4,000,000 (4)
Ilya Samsonov (1 Way Contract) $2,400,000 (1)
Jack Drury (1 Way Contract) $1,800,000 (2)
Riley Stillman (1 Way Contract) $1,500,000 (1)
Ronnie Attard $1,000,000 (2)
Sam Carrick $1,000,000 (2)
Dakota Mermis (1 Way Contract) $1,000,000 (2)
-1 Way Contract Salary Cap : $0
Tony DeAngelo $1,000,000 (1)
Declan Chisholm $1,000,000 (1)
Victor Soderstrom $925,000 (1)
Jack Quinn (1 Way Contract) $863,333 (1)
-1 Way Contract Salary Cap : $0
Benoit-Olivier Groulx (1 Way Contract) $850,000 (3)
Michael Pezzetta $815,000 (1)
Jan Jenik (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Alexander Nylander $775,000 (1)
Jujhar Khaira $775,000 (1)
Jimmy Huntington $775,000 (1)
Jalen Smereck $700,000 (1)
Total Pro Players28
Salary Commitment
Year 2037 : $81,228,333
Year 2038 : $57,700,000
Year 2039 : $43,300,000
Year 2040 : $16,350,000
Salary Average Commitment
Year 2037 : $42,492,323
Year 2038 : $21,706,608
Year 2039 : $13,425,358
Year 2040 : $8,375,000
Salary Cap with 1 Way Contract
Year 2037 : $78,565,000
Year 2038 : $55,900,000
Year 2039 : $42,500,000
Year 2040 : $16,350,000

Farm Players Salaries

Adam Scheel $110,000 (1)
Rem Pitlick $110,000 (1)
Serron Noel $100,000 (1)
Beckett Sennecke $92,500 (3)
Jimmy Snuggerud $92,500 (3)
Cole Fraser $90,750 (1)
Miko Matikka $83,750 (3)
Jake Boltmann $83,750 (2)
Tomas Hamara $83,750 (3)
Isaac Ratcliffe $81,500 (1)
Sergei Murashov $79,375 (3)
Kalle Vaisanen $79,375 (1)
Cameron Berg $79,375 (2)
Ethan Cardwell $79,375 (1)
Dillon Hamaliuk $78,000 (2)
Jakub Skarek $77,500 (1)
Nick Wolff $75,000 (1)
Josh Davies $70,625 (1)
Justin Ertel (Out of Payroll) $70,000 (1)
Tyce Thompson $70,000 (2)
Bryce McConnell-Barker $70,000 (1)
Total Farm Players21
Salary Commitment
Year 2037 : $1,757,125
Year 2038 : $744,000
Year 2039 : $431,875
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,606,875
Year 2038 : $735,000
Year 2039 : $431,875
Year 2040 : $0

Vancouver Canucks



Arena Capacity - Ticket Price
Attendance - %

Arena NameRogers Arena
Level 1: 7000 - $120 - 4,446 - 63.52%
Level 2: 6000 - $80 - 3,790 - 63.17%
Level 3: 2500 - $55 - 1,617 - 64.67%
Level 4: 4500 - $35 - 3,068 - 68.18%
Luxury : 1500 - $200 - 1,038 - 69.21%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,937 - 96.87%
Farm Level 2: 1000 - $15 - 973 - 97.31%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %13,960 - 64.93%
Average Income per Game$1,848,729
Year to Date Revenue$16,638,562
Farm
Home Games Left31
Average Attendance - %2,911 - 97.02%
Average Income per Game$82,406
Year to Date Revenue$824,055

Expense

Pro Players Total Salaries$99,489,167
Farm Players Total Salaries$869,124
Coaches Total Salaries$12,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$26,322,042
Farm Year To Date Expenses$1,564,773
Pro Salary Cap To Date$22,452,400
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$59,159,332
Farm Estimated Season Revenue$2,554,570
Pro Remaining Season Days86
Pro Expenses Per Days$941,868
Pro Estimated Expenses$81,000,648
Farm Remaining Season Days88
Farm Expenses Per Days$60,255
Farm Estimated Expenses$5,302,440
Estimated Season Expenses$86,303,088
Season Salary Cap$88,864,172
Estimate Under Maximum Salary Cap of $104,922,665$16,058,493
Estimate Over Minimum Salary Cap of $61,700,000 $27,164,172
Current Bank Account$91,401,787
Projected Bank Account$66,812,601

Pro Players Salaries

Mathew Barzal (Out of Payroll) $9,150,000 (4)
Dougie Hamilton (1 Way Contract) $8,750,000 (5)
Steven Stamkos (1 Way Contract) $8,000,000 (5)
J.T Miller $8,000,000 (2)
Alex DeBrincat (1 Way Contract) $7,875,000 (3)
Devon Toews (1 Way Contract) $7,250,000 (4)
Torey Krug (1 Way Contract) $6,500,000 (3)
Jonathan Marchessault (1 Way Contract) $5,500,000 (4)
Bryan Rust (1 Way Contract) $5,125,000 (4)
Philip Broberg (1 Way Contract) $4,600,000 (4)
Lars Eller (1 Way Contract) $3,500,000 (4)
Ryan Johansen (1 Way Contract) $3,250,000 (5)
Taylor Hall (1 Way Contract) $3,166,667 (5)
Brian Dumoulin (1 Way Contract) $3,150,000 (1)
Mathieu Joseph (1 Way Contract) $3,000,000 (4)
Nick Bjugstad (1 Way Contract) $3,000,000 (1)
Semyon Varlamov (1 Way Contract) $2,750,000 (2)
-1 Way Contract Salary Cap : $1,600,000
Mackenzie Blackwood (1 Way Contract) $2,400,000 (1)
Jeremy Lauzon (Out of Payroll) $2,000,000 (2)
Jarred Tinordi (1 Way Contract) $1,750,000 (1)
-1 Way Contract Salary Cap : $600,000
Andreas Englund (1 Way Contract) $1,000,000 (1)
Darren Raddysh (1 Way Contract) $975,000 (3)
-1 Way Contract Salary Cap : $0
Arvid Soderblom (1 Way Contract) $962,500 (1)
Declan Carlile (1 Way Contract) $925,000 (1)
-1 Way Contract Salary Cap : $0
Noah Gregor (1 Way Contract) $850,000 (1)
-1 Way Contract Salary Cap : $0
Mark Kastelic (1 Way Contract) $835,000 (1)
Chris Wagner (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Logan Shaw (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Justin Bailey (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Matthew Peca (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
John Hayden (1 Way Contract) $800,000 (3)
-1 Way Contract Salary Cap : $0
Mitchell Chaffee (1 Way Contract) $800,000 (2)
Dominic Toninato (1 Way Contract) $800,000 (1)
-1 Way Contract Salary Cap : $0
Maxence Guenette (1 Way Contract) $775,000 (1)
-1 Way Contract Salary Cap : $0
Total Pro Players34
Salary Commitment
Year 2037 : $110,639,167
Year 2038 : $92,591,667
Year 2039 : $79,041,667
Year 2040 : $61,291,667
Salary Average Commitment
Year 2037 : $64,662,500
Year 2038 : $47,868,750
Year 2039 : $41,112,500
Year 2040 : $29,512,500
Salary Cap with 1 Way Contract
Year 2037 : $100,014,168
Year 2038 : $88,066,664
Year 2039 : $75,666,664
Year 2040 : $61,291,667

Farm Players Salaries

Owen Pickering $92,500 (2)
Jacob Fowler $83,750 (3)
Wyatte Wylie $82,083 (1)
Mason Millman $81,833 (1)
Adam Beckman $77,500 (1)
Tye Felhaber $77,500 (2)
Cavan Fitzgerald $77,500 (1)
Boris Katchouk $75,833 (1)
Jared Moe $75,000 (1)
Ryan Francis $75,000 (1)
Arnaud Durandeau $70,625 (1)
Total Farm Players11
Salary Commitment
Year 2037 : $869,124
Year 2038 : $253,750
Year 2039 : $83,750
Year 2040 : $0
Salary Average Commitment
Year 2037 : $865,000
Year 2038 : $246,250
Year 2039 : $83,750
Year 2040 : $0

Washington Capitals



Arena Capacity - Ticket Price
Attendance - %

Arena NameCapital One Arena
Level 1: 7000 - $99 - 5,304 - 75.77%
Level 2: 6000 - $74 - 4,036 - 67.26%
Level 3: 2500 - $60 - 1,496 - 59.84%
Level 4: 4500 - $35 - 3,087 - 68.60%
Luxury : 1500 - $170 - 1,408 - 93.87%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $35 - 1,875 - 93.75%
Farm Level 2: 1000 - $15 - 987 - 98.66%
Farm Total Capacity :3000

Income

Home Games Left32
Average Attendance - %15,331 - 71.31%
Average Income per Game$1,878,770
Year to Date Revenue$16,908,932
Farm
Home Games Left31
Average Attendance - %2,862 - 95.39%
Average Income per Game$80,424
Year to Date Revenue$804,240

Expense

Pro Players Total Salaries$101,168,750
Farm Players Total Salaries$2,267,985
Coaches Total Salaries$7,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$24,721,702
Farm Year To Date Expenses$757,309
Pro Salary Cap To Date$23,279,019
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$60,120,647
Farm Estimated Season Revenue$2,493,144
Pro Remaining Season Days86
Pro Expenses Per Days$956,864
Pro Estimated Expenses$82,290,304
Farm Remaining Season Days88
Farm Expenses Per Days$28,667
Farm Estimated Expenses$2,522,696
Estimated Season Expenses$84,813,000
Season Salary Cap$100,238,750
Estimate Under Maximum Salary Cap of $104,922,665$4,683,915
Estimate Over Minimum Salary Cap of $61,700,000 $38,538,750
Current Bank Account$121,760,570
Projected Bank Account$99,561,361

Pro Players Salaries

Aleksander Barkov (1 Way Contract) $10,000,000 (5)
Kirill Kaprizov (1 Way Contract) $9,000,000 (4)
Brent Burns (1 Way Contract) $8,000,000 (1)
Nick Suzuki (1 Way Contract) $7,875,000 (4)
Vladimir Tarasenko (1 Way Contract) $7,500,000 (4)
Ivan Provorov (1 Way Contract) $7,000,000 (1)
Adin Hill (1 Way Contract) $6,250,000 (5)
Zach Hyman (1 Way Contract) $5,500,000 (4)
Joel Eriksson Ek (1 Way Contract) $5,250,000 (5)
Rickard Rakell (1 Way Contract) $5,000,000 (3)
Rasmus Andersson (1 Way Contract) $4,550,000 (2)
Nick Foligno (1 Way Contract) $4,500,000 (2)
Jake McCabe (1 Way Contract) $4,000,000 (1)
K'Andre Miller (1 Way Contract) $3,820,000 (1)
Brett Kulak (1 Way Contract) $2,750,000 (1)
Juuso Valimaki (1 Way Contract) $2,000,000 (3)
Urho Vaakanainen (1 Way Contract) $1,550,000 (3)
Curtis Lazar (1 Way Contract) $1,250,000 (3)
Alexey Toropchenko $1,250,000 (3)
Trevor Lewis (1 Way Contract) $930,000 (1)
-1 Way Contract Salary Cap : $0
Parker Kelly (1 Way Contract) $825,000 (4)
Casey DeSmith (1 Way Contract) $800,000 (1)
Jackson Blake $793,750 (2)
Devin Cooley $775,000 (3)
Total Pro Players24
Salary Commitment
Year 2037 : $101,168,750
Year 2038 : $74,318,750
Year 2039 : $64,475,000
Year 2040 : $52,200,000
Salary Average Commitment
Year 2037 : $34,423,750
Year 2038 : $24,237,500
Year 2039 : $18,462,500
Year 2040 : $13,262,500
Salary Cap with 1 Way Contract
Year 2037 : $100,238,750
Year 2038 : $73,868,750
Year 2039 : $64,025,000
Year 2040 : $52,200,000

Farm Players Salaries

Matty Beniers $714,285 (4)
Connor Zary $100,000 (2)
Arshdeep Bains (Out of Payroll) $100,000 (4)
Anthony Richard $100,000 (3)
Cole Schwindt $100,000 (3)
Alec Regula $100,000 (5)
Ryan Suzuki $100,000 (2)
Liam Ohgren $92,500 (2)
Danila Yurov $92,500 (3)
Jean-Luc Foudy $92,500 (2)
Eemil Viro $92,125 (2)
Joel Blomqvist $88,125 (1)
Ryan Greene $88,125 (2)
William Villeneuve $87,400 (2)
Isaak Phillips $86,500 (1)
Adam Raska $85,800 (2)
Arturs Silovs $85,000 (2)
Adam Engstrom $83,750 (3)
Amadeus Lombardi $79,375 (2)
Total Farm Players19
Salary Commitment
Year 2037 : $2,367,985
Year 2038 : $2,193,360
Year 2039 : $1,290,535
Year 2040 : $914,285
Salary Average Commitment
Year 2037 : $1,540,501
Year 2038 : $1,384,584
Year 2039 : $597,709
Year 2040 : $249,167

Winnipeg Jets



Arena Capacity - Ticket Price
Attendance - %

Arena NameCanada Life Center
Level 1: 7000 - $88 - 6,713 - 95.91%
Level 2: 6000 - $50 - 5,748 - 95.81%
Level 3: 2500 - $30 - 2,479 - 99.16%
Level 4: 4500 - $20 - 4,435 - 98.56%
Luxury : 1500 - $150 - 1,435 - 95.67%
Total Capacity :21500
Farm
Farm Level 1: 2000 - $25 - 1,936 - 96.80%
Farm Level 2: 1000 - $10 - 985 - 98.52%
Farm Total Capacity :3000

Income

Home Games Left31
Average Attendance - %20,811 - 96.80%
Average Income per Game$1,872,226
Year to Date Revenue$18,722,256
Farm
Home Games Left31
Average Attendance - %2,921 - 97.37%
Average Income per Game$58,250
Year to Date Revenue$582,495

Expense

Pro Players Total Salaries$99,332,500
Farm Players Total Salaries$1,680,500
Coaches Total Salaries$8,000,000
Luxury Taxe Total$0
Pro Year To Date Expenses$23,396,481
Farm Year To Date Expenses$674,602
Pro Salary Cap To Date$21,587,562
Farm Salary Cap To Date$0

Estimate

Pro Estimated Season Revenue$58,038,994
Farm Estimated Season Revenue$1,805,734
Pro Remaining Season Days86
Pro Expenses Per Days$940,469
Pro Estimated Expenses$80,880,334
Farm Remaining Season Days88
Farm Expenses Per Days$32,285
Farm Estimated Expenses$2,841,080
Estimated Season Expenses$83,721,414
Season Salary Cap$98,557,500
Estimate Under Maximum Salary Cap of $104,922,665$6,365,165
Estimate Over Minimum Salary Cap of $61,700,000 $36,857,500
Current Bank Account$66,348,405
Projected Bank Account$42,471,719

Pro Players Salaries

Mikael Granlund (1 Way Contract) $10,000,000 (5)
Jamie Benn (1 Way Contract) $9,500,000 (2)
Jacob Markstrom (1 Way Contract) $9,500,000 (3)
Ryan O'Reilly (1 Way Contract) $8,700,000 (5)
Ryan Suter (1 Way Contract) $7,000,000 (3)
Oliver Bjorkstrand (1 Way Contract) $7,000,000 (4)
Jason Zucker (1 Way Contract) $6,000,000 (2)
Teuvo Teravainen (1 Way Contract) $5,400,000 (3)
Alexander Kerfoot (1 Way Contract) $5,000,000 (3)
Joonas Korpisalo (1 Way Contract) $4,000,000 (4)
Andre Burakovsky (1 Way Contract) $4,000,000 (4)
Andrew Peeke $2,750,000 (2)
Vladislav Namestnikov (1 Way Contract) $2,500,000 (1)
Niko Mikkola (1 Way Contract) $2,500,000 (2)
Ty Emberson (1 Way Contract) $2,000,000 (5)
Evgeni Dadonov (1 Way Contract) $1,800,000 (1)
Mark Jankowski (1 Way Contract) $1,000,000 (2)
Uvis Balinskis (1 Way Contract) $925,000 (1)
Clark Bishop $907,500 (1)
Nate Schmidt (1 Way Contract) $900,000 (2)
Carson Bjarnason $881,250 (3)
A.J. Greer $850,000 (2)
Spencer Stastney $825,000 (4)
Joey Anderson (1 Way Contract) $800,000 (3)
Maxwell Crozier $793,750 (1)
Ian Mitchell $775,000 (1)
William Lagesson (1 Way Contract) $775,000 (2)
-1 Way Contract Salary Cap : $0
Ryan Shea (1 Way Contract) $775,000 (3)
Oskar Back $775,000 (2)
Brandon Bussi $700,000 (1)
Total Pro Players30
Salary Commitment
Year 2037 : $99,332,500
Year 2038 : $90,931,250
Year 2039 : $65,881,250
Year 2040 : $36,525,000
Salary Average Commitment
Year 2037 : $85,412,500
Year 2038 : $78,731,250
Year 2039 : $58,437,500
Year 2040 : $33,500,000
Salary Cap with 1 Way Contract
Year 2037 : $98,557,504
Year 2038 : $90,156,248
Year 2039 : $65,881,250
Year 2040 : $36,525,000

Farm Players Salaries

Nate Danielson $92,500 (3)
Eduard Sale $92,500 (3)
Daniil But $92,500 (3)
Theo Lindstein $92,500 (3)
Lenni Hameenaho $88,125 (3)
Cam Dineen $85,250 (1)
Noel Nordh $83,750 (3)
Ilya Protas $83,750 (3)
Sawyer Mynio $83,750 (1)
Luca Pinelli $79,375 (3)
Luca Cagnoni $79,375 (3)
Jordan Sambrook $77,000 (1)
Mitchell Vande Sompel (Out of Payroll) $77,000 (1)
Ethan Keppen $77,000 (1)
Blade Jenkins (Out of Payroll) $77,000 (1)
Ruslan Khazheyev $75,000 (3)
Thomas Milic $75,000 (2)
Matyas Melovsky $70,625 (3)
Tuomas Uronen $70,625 (3)
Loke Johansson $70,625 (3)
Trent Swick $70,625 (3)
Dylan Roobroeck $70,625 (3)
Maros Jedlicka $70,000 (2)
Total Farm Players23
Salary Commitment
Year 2037 : $1,834,500
Year 2038 : $1,357,500
Year 2039 : $1,212,500
Year 2040 : $0
Salary Average Commitment
Year 2037 : $1,798,084
Year 2038 : $1,364,334
Year 2039 : $1,224,334
Year 2040 : $0

Salary Cap Centrale

Team

Current Fund

Season Salary Cap

Under Maximum of $104,922,665
Available Cap Space

Over Minimum of
$61,700,000

Farm Salary Cap

Under Maximum of
$10,000,000

Pro Players

Farm Players

Total Players

Anaheim Ducks $236,707,787 $87,052,675 $17,869,990 $25,352,675 $1,616,392 $8,383,608 232245
Arizona Coyotes $158,519,001 $101,362,088 $3,560,577 $39,662,088 $1,681,875 $8,318,125 262248
Boston Bruins $335,402,744 $94,795,664 $10,127,001 $33,095,664 $1,775,000 $8,225,000 241943
Buffalo Sabres $97,126,526 $93,527,856 $11,394,809 $31,827,856 $1,237,000 $8,763,000 351651
Calgary Flames $172,266,024 $94,631,648 $10,291,017 $32,931,648 $1,428,438 $8,571,562 251742
Carolina Hurricanes $255,971,885 $63,891,249 $41,031,416 $2,191,249 $1,912,782 $8,087,218 222345
Chicago Blackhawks $115,730,158 $85,190,000 $19,732,665 $23,490,000 $1,432,200 $8,567,800 301747
Colorado Avalanche $233,346,789 $98,925,000 $5,997,665 $37,225,000 $1,480,331 $8,519,669 202040
Columbus Blue Jackets $151,682,915 $94,919,832 $10,002,833 $33,219,832 $1,439,125 $8,560,875 291645
Dallas Stars $62,926,308 $71,841,518 $33,081,147 $10,141,518 $2,036,437 $7,963,563 202545
Detroit Red Wings $175,466,342 $80,080,000 $24,842,665 $18,380,000 $1,192,275 $8,807,725 331548
Edmonton Oilers $211,542,747 $94,525,000 $10,397,665 $32,825,000 $864,625 $9,135,375 341347
Florida Panthers $170,417,734 $99,856,254 $5,066,411 $38,156,254 $1,174,375 $8,825,625 301545
Los Angeles Kings $141,430,258 $86,850,000 $18,072,665 $25,150,000 $1,694,150 $8,305,850 251944
Minnesota Wild $169,749,619 $84,803,336 $20,119,329 $23,103,336 $1,841,835 $8,158,165 272148
Montreal Canadiens $154,444,532 $99,218,750 $5,703,915 $37,518,750 $1,975,716 $8,024,284 282452
Nashville Predators $219,035,901 $69,416,668 $35,505,997 $7,716,668 $1,083,262 $8,916,738 311243
New Jersey Devils $191,037,392 $99,644,168 $5,278,497 $37,944,168 $1,349,938 $8,650,062 351651
New York Islanders $157,900,978 $78,276,248 $26,646,417 $16,576,248 $1,525,292 $8,474,708 271946
New York Rangers $293,459,908 $98,025,000 $6,897,665 $36,325,000 $1,059,625 $8,940,375 341448
Ottawa Senators $265,644,094 $70,682,500 $34,240,165 $8,982,500 $1,611,250 $8,388,750 292049
Philadelphia Flyers $61,310,551 $99,080,000 $5,842,665 $37,380,000 $1,799,831 $8,200,169 272047
Pittsburgh Penguins $265,225,033 $97,628,000 $7,294,665 $35,928,000 $1,697,750 $8,302,250 252146
San Jose Sharks $211,165,823 $84,562,500 $20,360,165 $22,862,500 $2,024,295 $7,975,705 231942
St. Louis Blues $296,248,152 $86,458,307 $18,464,358 $24,758,307 $1,430,467 $8,569,533 232346
Tampa Bay Lightning $244,800,366 $96,674,104 $8,248,561 $34,974,104 $1,048,250 $8,951,750 331447
Toronto Maple Leafs $89,438,826 $78,565,000 $26,357,665 $16,865,000 $1,687,125 $8,312,875 282149
Vancouver Canucks $91,401,787 $88,864,172 $16,058,493 $27,164,172 $869,124 $9,130,876 341145
Washington Capitals $121,760,570 $100,238,750 $4,683,915 $38,538,750 $2,267,985 $7,732,015 241943
Winnipeg Jets $66,348,405 $98,557,500 $6,365,165 $36,857,500 $1,680,500 $8,319,500 302353